|
Accumulated Depreciation
|
| | | 0.69M | 0.62M | 0.76M | 0.91M | 1.07M | 1.25M | 1.40M | 1.61M | 1.82M | 2.06M | 2.28M | 2.52M | 2.74M | | | |
|
Cash & Equivalents
|
72.11M | 63.53M | 55.86M | 162.49M | 281.01M | 264.00M | 245.90M | 232.22M | 46.88M | 48.49M | 67.07M | 59.92M | 29.33M | 70.87M | 121.28M | 119.89M | 52.85M | 44.27M | 45.19M |
|
Prepaid Assets
|
| | | 3.48M | 2.22M | 4.71M | 5.97M | 4.30M | 3.67M | 6.33M | 3.62M | 3.06M | 3.37M | 3.33M | 3.70M | 3.20M | 3.82M | 3.90M | 3.50M |
|
Current Assets
|
| | | 165.97M | 283.23M | 268.71M | 251.87M | 236.52M | 216.05M | 199.15M | 177.98M | 160.01M | 141.18M | 160.65M | 200.63M | 178.66M | 161.17M | 149.32M | 141.53M |
|
Property, Plant & Equipment (Net)
|
| | | 1.39M | 2.12M | 2.10M | 2.12M | 2.44M | 2.29M | 2.95M | 3.12M | 3.21M | 3.13M | 2.88M | 2.63M | 2.33M | 0.86M | 0.77M | 0.68M |
|
Other Non-Current Assets
|
| | | 0.87M | 0.87M | 0.87M | 0.87M | 2.39M | 3.18M | 3.18M | 3.79M | 3.79M | 3.18M | 3.67M | 4.08M | 5.41M | 5.51M | 2.61M | 2.61M |
|
Non-Current Assets
|
| | | 2.44M | 10.43M | 10.12M | 9.84M | 11.36M | 11.70M | 12.04M | 12.49M | 12.25M | 11.22M | 11.12M | 14.70M | 13.43M | 11.62M | 8.16M | 7.46M |
|
Assets
|
| | | 168.40M | 293.66M | 278.83M | 261.70M | 247.88M | 227.75M | 211.18M | 190.47M | 172.26M | 152.40M | 171.76M | 215.34M | 192.09M | 172.78M | 157.49M | 148.99M |
|
Accounts Payables
|
| | | 2.12M | 2.53M | 2.47M | 1.93M | 2.38M | 2.39M | 4.09M | 2.36M | 2.09M | 2.76M | 1.77M | 3.95M | 2.07M | 1.91M | 1.41M | 1.54M |
|
Payables
|
| | | 2.12M | 2.53M | 2.47M | 1.93M | 2.38M | 2.39M | 4.09M | 2.36M | 2.09M | 2.76M | 1.77M | 3.95M | 2.07M | 1.91M | 1.41M | 1.54M |
|
Accumulated Expenses
|
| | | 5.40M | 3.56M | 3.77M | 4.23M | 5.85M | 4.33M | 5.35M | 8.68M | 8.34M | 5.42M | 6.46M | 11.19M | 8.58M | 4.82M | 3.09M | 3.78M |
|
Other Accumulated Expenses
|
| | | 2.25M | 1.33M | 1.91M | 1.75M | 2.49M | 2.38M | 2.77M | 5.31M | 4.46M | 3.54M | 3.44M | 6.14M | 3.96M | 2.26M | 0.84M | 1.21M |
|
Current Leases
|
| | | 0.19M | 1.58M | 1.83M | 1.84M | 1.85M | 1.86M | 1.88M | 1.89M | 1.91M | 1.92M | 1.94M | 3.47M | 3.56M | 3.44M | 3.69M | 3.92M |
|
Current Deferred Revenue
|
| | | 20.62M | 22.34M | 22.47M | 22.57M | 17.10M | 16.75M | 17.19M | 12.11M | 9.16M | 3.85M | 1.84M | 0.66M | | | | |
|
Total Current Liabilities
|
| | | 28.33M | 30.02M | 30.54M | 30.57M | 27.19M | 25.33M | 28.51M | 25.04M | 21.50M | 13.95M | 12.01M | 19.27M | 14.21M | 10.17M | 8.20M | 9.24M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.85M | 0.95M | | | |
|
Non-Current Deffered Revenue
|
| | | 35.14M | 29.95M | 26.27M | 22.42M | 7.68M | 4.64M | 3.82M | 2.50M | | | | | | | | |
|
Preferred Stock Liabilities
|
78.87M | 78.87M | 78.87M | 205.98M | | | | | | | | | | | 31.84M | | | | |
|
Operating Leases
|
| | | | 6.05M | 5.76M | 5.45M | 5.13M | 4.82M | 4.48M | 4.14M | 3.79M | 3.43M | 3.06M | 8.02M | 7.18M | 6.30M | 5.40M | 4.47M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.95M | 0.96M | 1.03M | 1.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 21.39M | 16.47M | 13.59M | 13.71M |
|
Total Liabilities
|
68.01M | 72.70M | 78.50M | 63.47M | 66.02M | 62.57M | 58.44M | 40.00M | 34.79M | 36.82M | 31.68M | 25.29M | 17.38M | 15.06M | 28.15M | 22.34M | 17.43M | 14.63M | 14.76M |
|
Total Debt
|
| | | | | | | | | | | | | | 0.85M | 0.95M | | | |
|
Common Equity
|
-68.01M | -72.70M | -78.50M | -101.05M | 227.64M | 216.26M | 203.26M | 207.88M | 192.96M | 174.37M | 158.79M | 146.97M | 135.02M | 156.70M | 155.34M | 169.76M | 155.35M | 142.86M | 134.23M |
|
Shareholder's Equity
|
-68.01M | -72.70M | -78.50M | -101.05M | 227.64M | 216.26M | 203.26M | 207.88M | 192.96M | 174.37M | 158.79M | 146.97M | 135.02M | 156.70M | 155.34M | 169.76M | 155.35M | 142.86M | 134.23M |
|
Liabilities and Shareholders Equity
|
| | | 168.40M | 293.66M | 278.83M | 261.70M | 247.88M | 227.75M | 211.18M | 190.47M | 172.26M | 152.40M | 171.76M | 215.34M | 192.09M | 172.78M | 157.49M | 148.99M |
|
Retained Earnings
|
| | | -111.34M | -121.06M | -133.74M | -148.25M | -145.45M | -162.29M | -182.78M | -200.12M | -214.22M | -228.44M | -245.55M | -262.90M | -282.38M | -298.53M | -312.26M | -322.50M |
|
Treasury Shares
|
| | | | | | | | | | | | | -0.10M | | 0.10M | | | |
|
Shares Outstanding
|
2.66M | 2.66M | 2.66M | 3.10M | 35.85M | 35.86M | 35.88M | 35.98M | 36.11M | 36.25M | 36.26M | 36.26M | 36.26M | 42.30M | 44.10M | 0.99M | 0.99M | 0.99M | 1.41M |