|
Cash & Equivalents
|
3.44M | 36.56M | 74.62M | 92.80M | 66.45M | 125.17M | 57.84M | 101.14M | 213.65M | 61.21M | 87.60M | 52.21M | 50.64M | 57.70M | 70.31M | 80.34M | 79.25M | 138.95M | 57.68M | 55.45M | 61.03M | 72.57M | 89.33M |
|
Receivables - Other
|
| | | | | | | 300.00M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.60M | 4.92M | 4.40M | 3.40M | 3.11M | 5.27M | 5.09M | 5.34M | 4.24M | 5.60M | 4.73M | 6.18M | 5.55M | 6.12M | 4.86M | 4.44M | 3.84M | 5.85M | 4.83M | 3.93M | 2.59M |
|
Current Assets
|
| | 77.76M | 190.69M | 165.31M | 144.67M | 123.95M | 459.56M | 429.82M | 400.07M | 377.76M | 351.40M | 320.70M | 290.49M | 265.44M | 240.18M | 211.52M | 289.62M | 271.23M | 249.60M | 225.42M | 203.84M | 184.12M |
|
Property, Plant & Equipment (Net)
|
| | 16.85M | 19.53M | 19.49M | 19.00M | 18.35M | 17.56M | 16.94M | 16.46M | 15.94M | 15.31M | 15.22M | 14.61M | 13.79M | 12.96M | 12.19M | 10.76M | 10.51M | 9.96M | 10.35M | 9.51M | 8.66M |
|
Other Non-Current Assets
|
2.28M | 2.28M | 2.27M | 1.73M | 1.73M | 1.73M | 1.73M | 2.40M | 2.40M | 2.38M | 2.37M | 2.38M | 2.36M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 2.00M | 2.00M |
|
Non-Current Assets
|
| | 64.66M | 64.91M | 64.57M | 63.85M | 62.12M | 60.21M | 58.48M | 56.83M | 56.17M | 53.48M | 52.18M | 49.08M | 47.98M | 45.73M | 43.48M | 38.96M | 37.14M | 34.38M | 33.27M | 22.39M | 20.84M |
|
Assets
|
| | 142.43M | 255.59M | 229.89M | 208.53M | 186.07M | 519.77M | 488.31M | 456.90M | 433.93M | 404.88M | 372.88M | 339.58M | 313.42M | 285.92M | 255.00M | 328.58M | 308.37M | 283.98M | 258.69M | 226.24M | 204.96M |
|
Accounts Payables
|
| | 3.55M | 9.16M | 2.91M | 3.41M | 7.21M | 9.56M | 7.01M | 8.10M | 10.12M | 11.00M | 8.83M | 8.14M | 8.80M | 9.11M | 6.26M | 6.45M | 11.22M | 8.53M | 6.45M | 8.56M | 9.82M |
|
Payables
|
| | 3.55M | 9.16M | 2.91M | 3.41M | 7.21M | 9.56M | 7.01M | 8.10M | 10.12M | 11.00M | 8.83M | 8.14M | 8.80M | 9.11M | 6.26M | 6.45M | 11.22M | 8.53M | 6.45M | 8.56M | 9.82M |
|
Accumulated Expenses
|
| | 9.97M | 9.16M | 5.13M | 5.15M | | 9.56M | 7.01M | 8.10M | 10.12M | 11.00M | 8.83M | 8.14M | 8.80M | 9.11M | 6.26M | 6.45M | 11.22M | 8.53M | 6.45M | 8.56M | 9.82M |
|
Other Accumulated Expenses
|
| | | 0.14M | | | 0.11M | 0.39M | 0.23M | 0.27M | 0.32M | 0.32M | 0.14M | 0.09M | 0.30M | 0.04M | | 0.24M | 0.21M | 0.00M | 0.53M | 0.39M | 0.40M |
|
Short term Debt
|
| | 5.99M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.09M | 3.98M | 5.78M | 6.84M | 6.99M | 6.99M | 6.10M | 5.67M | 6.67M | 5.97M | 6.35M | 7.67M | 8.37M | 8.52M | 8.67M | 9.07M | 8.77M | 9.07M | 9.11M | 6.18M | 6.75M |
|
Current Deferred Revenue
|
| | 15.00M | 2.02M | 15.00M | 15.00M | 15.00M | 28.32M | 30.06M | 30.57M | 33.16M | 32.82M | 33.33M | 33.90M | 28.34M | 34.55M | 31.50M | 31.23M | 33.38M | 45.61M | 51.67M | 59.72M | 65.30M |
|
Total Current Liabilities
|
| | 21.30M | 18.85M | 16.33M | 16.41M | 19.30M | 48.69M | 48.24M | 47.97M | 55.21M | 55.20M | 55.80M | 56.64M | 52.01M | 58.44M | 52.06M | 50.87M | 56.82M | 66.99M | 71.31M | 77.79M | 85.09M |
|
Capital Leases
|
| | | | 0.23M | 0.20M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 8.80M | 19.65M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 13.12M | 12.55M | 11.88M | 13.10M | 12.69M | 322.73M | 317.07M | 312.07M | 307.84M | 304.00M | 298.18M | 292.02M | 280.09M | 268.12M | 266.11M | 259.50M | 249.53M | 234.46M | 222.44M | 206.83M | 193.10M |
|
Preferred Stock Liabilities
|
| | 176.41M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 56.10M | 62.34M | 62.33M | 61.64M | 60.01M | 58.33M | 50.48M | 49.14M | 46.50M | 51.51M | 43.49M | 40.27M | 38.71M | 45.07M | 34.31M | 28.06M | 30.30M | 28.06M | 25.74M | 23.70M | 22.53M |
|
Other Non-Current Liabilities
|
| | | | | | 0.17M | 0.14M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | 0.86M | 0.76M | 0.66M |
|
Total Non-Current Liabilities
|
| | | | | | 104.92M | 422.76M | 415.79M | 409.18M | 409.55M | 404.74M | | | | | | | | | 319.49M | 302.14M | 293.96M |
|
Total Liabilities
|
| | 99.35M | 109.41M | 104.72M | 104.34M | 105.09M | 422.90M | 415.90M | 409.27M | 409.61M | 404.77M | 397.47M | 388.93M | 370.81M | 363.11M | 352.49M | 342.91M | 336.66M | 329.51M | 320.34M | 302.89M | 294.62M |
|
Total Debt
|
| | 14.79M | 19.65M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-101.20M | -116.41M | -133.32M | 146.19M | 125.16M | 104.19M | 80.98M | 96.87M | 72.40M | 47.63M | 24.32M | 0.11M | -24.59M | -49.35M | -57.39M | -77.19M | -97.49M | -14.32M | -28.29M | -45.53M | -61.65M | -76.66M | -89.66M |
|
Shareholder's Equity
|
-101.20M | -116.41M | -133.32M | 146.19M | 125.16M | 104.19M | 80.98M | 96.87M | 72.40M | 47.63M | 24.32M | 0.11M | -24.59M | -49.35M | -57.39M | -77.19M | -97.49M | -14.32M | -28.29M | -45.53M | -61.65M | -76.66M | -89.66M |
|
Liabilities and Shareholders Equity
|
| | 142.43M | 255.59M | 229.89M | 208.53M | 186.07M | 519.77M | 488.31M | 456.90M | 433.93M | 404.88M | 372.88M | 339.58M | 313.42M | 285.92M | 255.00M | 328.58M | 308.37M | 283.98M | 258.69M | 226.24M | 204.96M |
|
Retained Earnings
|
| | -142.18M | -162.94M | -185.92M | -209.03M | -235.11M | -264.26M | -291.20M | -318.50M | -344.30M | -373.14M | -403.63M | -433.11M | -447.50M | -471.56M | -496.60M | -519.60M | -538.70M | -558.18M | -577.02M | -595.00M | -610.80M |