|
Accumulated Depreciation
|
2.62M | | | | 3.84M | 4.22M | 4.59M | 4.97M | 5.33M | 5.73M | 6.20M | 6.71M | 7.73M | 8.76M | 9.84M | 10.83M | 11.93M | 13.11M | 14.30M | 15.49M | 16.59M | 17.64M | 18.80M | 20.06M |
|
Cash & Equivalents
|
49.65M | | | | 276.73M | 259.87M | 243.74M | 90.99M | 153.00M | 75.97M | 113.48M | 108.30M | 52.35M | 78.57M | 236.31M | 275.68M | 249.11M | 275.59M | 189.06M | 187.54M | 149.34M | 133.53M | 77.16M | 48.55M |
|
Receivables - Net
|
0.98M | | | | 1.49M | | | 0.79M | 0.05M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
0.15M | | | | | 0.56M | | | 0.70M | | | | 0.70M | | | | | | | | | | | |
|
Receivables
|
1.13M | | | | 1.49M | | | 0.79M | 0.75M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.88M | | | | 4.44M | 3.67M | 3.79M | 3.27M | 8.46M | 6.89M | 5.43M | 4.76M | 6.96M | 6.59M | 7.43M | 8.58M | 8.36M | 9.68M | 10.69M | 8.87M | 10.05M | 11.13M | 10.06M | 7.31M |
|
Current Assets
|
52.51M | | | | 282.66M | 264.50M | 248.75M | 165.73M | 256.28M | 243.05M | 246.52M | 232.48M | 220.51M | 207.04M | 317.78M | 328.24M | 296.59M | 535.59M | 552.63M | 510.76M | 434.93M | 332.57M | 303.29M | 312.38M |
|
Property, Plant & Equipment (Net)
|
5.05M | | | | 5.07M | 5.01M | 5.58M | 8.79M | 14.39M | 18.46M | 21.10M | 22.05M | 22.26M | 21.61M | 21.30M | 20.74M | 20.13M | 19.46M | 18.76M | 19.87M | 19.53M | 18.75M | 17.50M | 16.15M |
|
Long-Term Investments
|
| | | | | | | 65.49M | 67.65M | 48.36M | 20.53M | 11.12M | 4.91M | 1.41M | | | 10.95M | 62.94M | 35.72M | 48.78M | 80.58M | 137.00M | 123.81M | 67.17M |
|
Other Non-Current Assets
|
0.68M | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.88M | 0.96M | 1.05M | 1.08M | 1.26M | 1.08M | 0.68M | 0.68M | 0.77M | 2.32M | 2.86M | 4.26M | 7.04M | 9.39M | 9.38M |
|
Non-Current Assets
|
5.73M | | | | 5.67M | 5.61M | 6.18M | 74.89M | 97.21M | 81.88M | 56.41M | 47.69M | 41.34M | 36.98M | 34.73M | 33.37M | 43.30M | 94.30M | 67.48M | 93.27M | 125.45M | 183.16M | 170.35M | 111.61M |
|
Assets
|
58.23M | | | | 288.33M | 270.11M | 254.93M | 240.62M | 353.49M | 324.93M | 302.94M | 280.16M | 261.85M | 244.02M | 352.50M | 361.61M | 339.89M | 629.88M | 620.12M | 604.03M | 560.38M | 515.73M | 473.64M | 423.98M |
|
Accounts Payables
|
1.74M | | | | 1.79M | 1.28M | 1.96M | 3.71M | 4.76M | 2.68M | 3.32M | 1.48M | 3.32M | 2.41M | 3.49M | 4.71M | 3.52M | 4.22M | 3.43M | 2.92M | 4.39M | 4.15M | 8.70M | 6.86M |
|
Payables
|
1.74M | | | | 1.79M | 1.28M | 1.96M | 3.71M | 4.76M | 2.68M | 3.32M | 1.48M | 3.32M | 2.41M | 3.49M | 4.71M | 3.52M | 4.22M | 3.43M | 2.92M | 4.39M | 4.15M | 8.70M | 6.86M |
|
Accumulated Expenses
|
5.35M | | | | 8.37M | 5.54M | 4.89M | 5.93M | 7.74M | 5.26M | 6.16M | 7.24M | 8.87M | 5.41M | 6.58M | 10.19M | 12.01M | 9.01M | 12.78M | 21.41M | 18.87M | 16.20M | 19.19M | 24.19M |
|
Other Accumulated Expenses
|
0.48M | | | | 0.49M | 0.30M | 0.36M | 0.42M | 1.77M | 0.21M | 0.75M | 0.19M | 0.38M | 0.04M | 0.05M | 0.16M | 0.10M | 0.14M | 0.10M | 0.12M | 0.11M | 0.16M | 0.10M | 0.11M |
|
Current Leases
|
| | | | | | | | 1.23M | 2.04M | 2.60M | 2.63M | 2.65M | 2.68M | 3.10M | 3.13M | 3.15M | 3.17M | 3.20M | 5.09M | 5.64M | 5.68M | 5.72M | 5.70M |
|
Current Deferred Revenue
|
19.47M | | | | 19.81M | 18.78M | 5.36M | 4.74M | 5.09M | 3.87M | 3.71M | 3.21M | 1.96M | 1.66M | 1.42M | 1.23M | 0.27M | 1.32M | 1.32M | 1.31M | 0.26M | 0.87M | 1.07M | 0.36M |
|
Total Current Liabilities
|
12.96M | | | | 16.74M | 13.92M | 9.87M | 11.37M | 16.34M | 12.09M | 14.33M | 13.56M | 15.73M | 11.28M | 13.75M | 18.16M | 18.95M | 16.40M | 19.40M | 29.46M | 29.15M | 26.90M | 34.68M | 37.11M |
|
Non-Current Deffered Revenue
|
13.60M | | | | 13.23M | 11.69M | 2.34M | 3.01M | 2.49M | 1.76M | 1.45M | 1.00M | 1.08M | 0.88M | 0.85M | 1.10M | 0.97M | 1.32M | 1.32M | 1.28M | 1.06M | 0.43M | 0.22M | 0.83M |
|
Preferred Stock Liabilities
|
102.98M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 15.22M | 14.78M | 14.40M | 13.92M | 13.47M | 13.01M | 12.53M | 12.03M | 11.52M | 11.00M | 10.46M | 19.74M | 18.97M | 18.17M | 17.36M | 16.57M |
|
Other Non-Current Liabilities
|
1.56M | | | | 1.85M | 1.86M | 1.87M | 1.89M | 0.21M | 0.22M | 0.22M | 0.21M | 0.21M | 0.22M | 0.21M | 0.37M | 0.37M | 0.37M | 0.38M | 0.40M | 0.41M | 0.32M | 0.33M | 0.34M |
|
Total Non-Current Liabilities
|
26.66M | | | | 30.09M | 25.82M | 12.42M | 14.60M | 34.17M | 28.65M | 30.20M | 28.51M | 30.30M | 25.20M | 27.15M | 31.31M | 31.69M | 28.95M | 31.39M | 50.68M | 49.37M | 45.68M | 52.41M | 54.65M |
|
Total Liabilities
|
28.22M | | | | 31.94M | 27.68M | 14.29M | 16.48M | 34.38M | 28.87M | 30.42M | 28.72M | 30.51M | 25.41M | 27.36M | 31.68M | 32.06M | 29.32M | 31.78M | 51.08M | 49.78M | 46.01M | 52.75M | 55.00M |
|
Common Equity
|
-72.97M | | | | 256.39M | 242.43M | 240.65M | 224.13M | 319.11M | 296.06M | 272.52M | 251.44M | 231.34M | 218.61M | 325.14M | 329.93M | 307.83M | 600.56M | 588.34M | 552.95M | 510.61M | 469.72M | 420.89M | 368.98M |
|
Shareholder's Equity
|
-72.97M | | | | 256.39M | 242.43M | 240.65M | 224.13M | 319.11M | 296.06M | 272.52M | 251.44M | 231.34M | 218.61M | 325.14M | 329.93M | 307.83M | 600.56M | 588.34M | 552.95M | 510.61M | 469.72M | 420.89M | 368.98M |
|
Liabilities and Shareholders Equity
|
58.23M | | | | 288.33M | 270.11M | 254.93M | 240.62M | 353.49M | 324.93M | 302.94M | 280.16M | 261.85M | 244.02M | 352.50M | 361.61M | 339.89M | 629.88M | 620.12M | 604.03M | 560.38M | 515.73M | 473.64M | 423.98M |
|
Retained Earnings
|
-79.03M | | | | -135.68M | -152.10M | -159.70M | -181.91M | -207.00M | -233.33M | -261.42M | -287.11M | -314.49M | -343.20M | -372.80M | -383.04M | -415.33M | -447.73M | -482.70M | -526.52M | -576.20M | -624.20M | -678.83M | -735.70M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.18M | 0.21M | 0.26M | 0.33M | 0.36M | 0.75M | 0.73M | 0.70M |
|
Shares Outstanding
|
5.18M | 5.18M | 5.18M | 5.26M | 26.68M | 26.69M | 26.89M | 27.17M | 32.22M | 32.26M | 32.38M | 32.39M | 32.63M | 33.24M | 42.02M | 42.75M | 43.08M | 51.16M | 51.91M | 52.00M | 45.79M | 46.32M | 46.70M | 46.77M |