|
Accumulated Depreciation
|
| | 0.02M | | 0.04M | 0.07M | 0.13M | 0.21M | 0.32M | 0.57M | 0.97M | 1.41M | 1.88M | 2.38M | 2.91M | 3.45M | 3.93M | 4.44M | 4.95M | 5.47M | 6.01M | 6.50M |
|
Receivables - Accured
|
| | | | 0.00M | 28.00M | 0.20M | 0.10M | 0.30M | 0.30M | 0.70M | 0.70M | 1.50M | 1.70M | 2.20M | 3.90M | 4.60M | 4.50M | 5.40M | 5.60M | 5.70M | 6.30M |
|
Cash & Equivalents
|
| | 7.81M | | 251.62M | 348.12M | 35.58M | 55.13M | 58.40M | 64.75M | 51.43M | 30.36M | 33.70M | 17.15M | 19.20M | 212.80M | 14.66M | 26.75M | 430.61M | 73.74M | 52.45M | 48.39M |
|
Receivables - Net
|
| | 8.00M | | 0.40M | | | | | 0.50M | | 0.80M | | | | 0.52M | 7.50M | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | 2.16M | 3.89M | 4.56M | 4.45M | 5.38M | 5.58M | 5.69M | 6.32M |
|
Receivables
|
| | 8.00M | | 0.40M | | | | | 0.50M | | 0.80M | | | | 4.41M | 12.06M | | | | | |
|
Prepaid Assets
|
| | 0.25M | | 2.04M | 2.08M | 2.05M | 3.45M | 3.77M | 5.07M | 5.42M | 3.77M | 6.01M | 5.48M | 5.21M | 6.38M | 8.15M | 8.29M | 8.49M | 9.19M | 9.54M | 9.09M |
|
Current Assets
|
| | 16.06M | | 396.61M | 389.59M | 377.02M | 364.65M | 358.06M | 344.33M | 332.44M | 321.40M | 309.30M | 355.19M | 349.24M | 658.67M | 661.94M | 666.32M | 1,033.67M | 1,023.34M | 1,005.55M | 998.09M |
|
Property, Plant & Equipment (Net)
|
| | 0.15M | | 0.21M | 1.12M | 1.41M | 2.66M | 3.52M | 6.51M | 7.09M | 7.20M | 7.38M | 7.32M | 7.00M | 6.52M | 5.94M | 5.37M | 4.86M | 4.95M | 4.69M | 4.31M |
|
Other Non-Current Assets
|
| | | | | 0.14M | 0.82M | 0.82M | 0.82M | 1.43M | 1.39M | 1.61M | 2.43M | 2.31M | 2.51M | 2.52M | 2.64M | 2.82M | 2.88M | 2.79M | 2.69M | 2.63M |
|
Non-Current Assets
|
| | 0.15M | | 0.21M | 1.50M | 2.81M | 3.94M | 27.30M | 31.43M | 31.57M | 31.56M | 32.20M | 31.66M | 31.17M | 30.32M | 29.47M | 28.70M | 27.85M | 27.43M | 26.66M | 26.68M |
|
Assets
|
| | 16.22M | | 396.82M | 391.08M | 379.82M | 368.60M | 385.37M | 375.76M | 364.01M | 352.96M | 341.50M | 386.85M | 380.41M | 688.98M | 691.41M | 695.02M | 1,061.52M | 1,050.77M | 1,032.21M | 1,024.77M |
|
Accounts Payables
|
| | 0.43M | | 0.35M | 3.61M | 2.46M | 1.94M | 3.00M | 2.87M | 2.16M | 2.05M | 1.91M | 2.50M | 2.42M | 2.25M | 1.25M | 2.46M | 4.03M | 2.35M | 3.48M | 3.40M |
|
Payables
|
| | 0.43M | | 0.35M | 3.61M | 2.46M | 1.94M | 3.00M | 2.87M | 2.16M | 2.05M | 1.91M | 2.50M | 2.42M | 2.25M | 1.25M | 2.46M | 4.03M | 2.35M | 3.48M | 3.40M |
|
Accumulated Expenses
|
| | 0.75M | | 2.29M | 2.03M | 3.78M | 5.07M | 4.04M | 7.24M | 8.18M | 7.74M | 9.22M | 6.83M | 7.39M | 5.81M | 8.57M | 13.02M | 11.68M | 13.34M | 16.03M | 22.16M |
|
Other Accumulated Expenses
|
| | 0.40M | | 0.20M | 0.52M | 0.48M | 0.33M | 0.35M | 0.61M | 0.62M | 0.73M | 1.02M | 0.61M | 0.55M | 0.81M | 0.72M | 0.78M | 0.92M | 0.93M | 0.59M | 0.55M |
|
Current Leases
|
| | | | | 0.21M | 0.19M | 0.15M | 0.09M | | 0.76M | 1.36M | 1.41M | 1.46M | 1.52M | 1.57M | 1.63M | 1.69M | 1.75M | 1.81M | 1.87M | 2.28M |
|
Current Deferred Revenue
|
| | 8.00M | | 5.07M | 5.26M | 5.16M | 4.65M | 5.37M | 5.91M | 5.41M | 4.93M | 5.34M | 3.65M | 1.71M | 0.97M | 0.09M | | | | | |
|
Total Current Liabilities
|
| | 3.18M | | 9.21M | 12.47M | 12.80M | 12.52M | 12.99M | 16.34M | 16.51M | 16.11M | 17.90M | 14.47M | 13.03M | 10.61M | 11.54M | 17.17M | 17.46M | 17.50M | 21.38M | 27.83M |
|
Non-Current Deffered Revenue
|
| | 6.05M | | 2.82M | 1.84M | 0.70M | | 5.29M | 3.82M | 2.22M | 1.39M | 0.31M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 21.62M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.02M | | | 23.27M | 24.09M | 24.54M | 24.18M | 23.82M | 23.43M | 23.02M | 22.61M | 22.19M | 21.74M | 21.28M | 20.80M | 20.32M | 20.38M |
|
Total Liabilities
|
| | 9.23M | | 12.03M | 14.33M | 13.50M | 12.52M | 41.55M | 44.24M | 43.27M | 41.69M | 42.03M | 37.90M | 36.06M | 33.22M | 33.73M | 38.91M | 38.73M | 38.30M | 41.70M | 48.21M |
|
Common Equity
|
| | -14.64M | | 384.80M | 376.75M | 366.33M | 356.08M | 343.81M | 331.51M | 320.74M | 311.26M | 299.47M | 348.95M | 344.35M | 655.76M | 657.68M | 656.10M | 1,022.78M | 1,012.47M | 990.52M | 976.55M |
|
Shareholder's Equity
|
| | -14.64M | | 384.80M | 376.75M | 366.33M | 356.08M | 343.81M | 331.51M | 320.74M | 311.26M | 299.47M | 348.95M | 344.35M | 655.76M | 657.68M | 656.10M | 1,022.78M | 1,012.47M | 990.52M | 976.55M |
|
Liabilities and Shareholders Equity
|
| | 16.22M | | 396.82M | 391.08M | 379.82M | 368.60M | 385.37M | 375.76M | 364.01M | 352.96M | 341.50M | 386.85M | 380.41M | 688.98M | 691.41M | 695.02M | 1,061.52M | 1,050.77M | 1,032.21M | 1,024.77M |
|
Retained Earnings
|
| | -14.74M | | -23.23M | -34.00M | -47.41M | -60.82M | -77.71M | -94.41M | -110.47M | -127.93M | -145.44M | -157.00M | -168.76M | -183.52M | -189.50M | -217.54M | -237.76M | -261.30M | -295.12M | -319.44M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.34M | 0.60M | 0.70M | 0.70M |
|
Shares Outstanding
|
0.92M | 0.97M | 1.05M | 1.23M | 41.09M | 41.17M | 41.24M | 41.39M | 41.50M | 41.55M | 41.62M | 41.80M | 41.87M | 46.15M | 46.25M | 51.84M | 52.16M | 52.34M | 59.06M | 59.17M | 59.30M | 60.12M |