|
Cash & Equivalents
|
0.38M | 0.37M | 0.59M | 0.68M | 0.51M | 3.89M | 5.83M | 6.23M | 5.63M | 6.84M | 8.33M | 16.53M | 15.77M | 13.54M | 16.89M | 20.30M | 14.20M | 14.48M | 11.26M | 12.35M | 9.80M | 8.12M | 12.96M | 12.70M | 7.05M | 13.54M | 14.10M | 17.11M | 25.03M | 19.18M | 20.78M | 39.53M | 30.99M | 39.68M | 30.95M | 34.71M | 34.17M | 35.63M | 34.52M | 40.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 0.80M | | 3.23M | | | 0.70M | 0.73M | 0.66M | 1.80M | 5.60M | 3.30M | 238.41M | 240.62M | 243.06M | 3.38M | 1.62M | 14.32M | 6.75M | 2.79M | 8.58M | 4.48M | 2.77M | 6.92M | 6.50M |
|
Cash & Current Investments
|
0.38M | 0.37M | 0.59M | 0.68M | 0.51M | 3.89M | 5.83M | 6.23M | 5.63M | 6.84M | 8.33M | 16.53M | 15.77M | 13.54M | 16.89M | 20.30M | 15.01M | 14.48M | 14.49M | 12.35M | 9.80M | 8.82M | 13.69M | 13.36M | 8.85M | 19.14M | 17.40M | 255.52M | 265.65M | 262.24M | 24.15M | 41.15M | 45.31M | 46.43M | 33.74M | 43.29M | 38.64M | 38.40M | 41.44M | 46.50M |
|
Receivables - Net
|
0.41M | | | | 0.47M | 6.61M | 4.96M | 5.50M | 6.79M | 6.56M | 6.60M | 17.50M | 18.81M | 21.47M | 18.87M | 16.93M | 19.17M | 14.26M | 11.77M | 16.04M | 17.55M | 24.77M | 23.72M | 30.68M | 35.15M | 41.56M | 53.60M | 46.39M | 46.99M | 35.94M | 45.01M | 61.32M | 59.02M | 54.70M | 53.22M | 48.98M | 45.92M | 61.00M | 47.99M | 41.25M |
|
Receivables - Other
|
-1.37M | | | | 0.34M | | | | 0.01M | | | | 0.01M | 0.04M | 0.09M | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Receivables
|
-0.96M | | | | 0.82M | 6.61M | 4.96M | 5.50M | 6.81M | 6.56M | 6.60M | 17.50M | 18.82M | 21.51M | 18.96M | 16.93M | 19.17M | 14.26M | 11.77M | 16.04M | 17.55M | 24.77M | 23.72M | 30.68M | 35.15M | 41.58M | 53.62M | 46.41M | 46.99M | 35.96M | 45.03M | 61.35M | 59.05M | 54.70M | 53.22M | 48.98M | 45.92M | 61.00M | 47.99M | 41.25M |
|
Prepaid Assets
|
| | | | 0.34M | 0.28M | 0.19M | 0.26M | | | | | | | | | | | | | | | | | | 0.49M | 0.34M | 0.18M | 0.04M | 0.08M | | | | | | | | | | |
|
Current Assets
|
2.16M | | | | 1.32M | 10.78M | 10.98M | 11.99M | 12.66M | 13.77M | 15.16M | 34.45M | 37.61M | 35.59M | 38.09M | 40.05M | 34.14M | 36.66M | 26.65M | 29.33M | 28.33M | 34.45M | 38.23M | 44.88M | 45.42M | 56.57M | 71.10M | 65.54M | 75.19M | 58.06M | 70.72M | 105.19M | 103.14M | 103.31M | 88.93M | 92.17M | 85.27M | 99.38M | 88.25M | 88.37M |
|
Property, Plant & Equipment (Net)
|
0.35M | | | | 18.94M | 265.73M | 278.44M | 274.00M | 282.22M | 223.06M | 209.10M | 645.55M | 710.82M | 866.30M | 826.45M | 776.70M | 704.44M | 620.51M | 658.38M | 625.58M | 520.99M | 513.80M | 505.83M | 497.36M | 540.79M | 530.81M | 519.87M | 508.75M | 753.27M | 736.08M | 852.45M | 1,275.45M | 1,221.66M | 1,177.64M | 1,144.72M | 1,112.66M | 1,024.82M | 1,216.41M | 1,186.18M | 1,155.21M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 2.89M | 2.95M | 4.37M | 4.15M | 4.71M | 5.13M | 5.05M | 4.92M | 4.69M | 4.74M | 237.00M | 237.20M | 238.40M | 240.62M | 243.10M | 236.90M | | | | | | | | | |
|
Other Non-Current Assets
|
0.05M | | | | 0.01M | 0.30M | 0.29M | 0.27M | 0.26M | 0.24M | 1.19M | 3.44M | 3.18M | 2.92M | 2.75M | 2.48M | 2.22M | 1.95M | 1.68M | 1.47M | 5.09M | 4.80M | 4.54M | 4.28M | 4.21M | 3.94M | 3.75M | 3.27M | 3.00M | 2.49M | 6.31M | 6.05M | 7.33M | 6.81M | 6.28M | 5.79M | 5.26M | 4.73M | 4.89M | 4.39M |
|
Non-Current Assets
|
25.75M | | | | 19.21M | 268.64M | 278.94M | 278.42M | 282.64M | 223.43M | 234.16M | 649.44M | 715.67M | 870.57M | 830.63M | 788.69M | 714.45M | 643.59M | 668.71M | 636.12M | 536.30M | 529.53M | 521.10M | 512.17M | 556.07M | 787.52M | 768.33M | 755.97M | 1,001.55M | 987.58M | 863.47M | 1,284.59M | 1,234.65M | 1,187.76M | 1,153.87M | 1,122.50M | 1,034.65M | 1,226.49M | 1,196.69M | 1,165.45M |
|
Assets
|
27.91M | | | | 20.54M | 279.42M | 289.92M | 290.41M | 295.29M | 237.20M | 249.32M | 683.89M | 753.29M | 906.16M | 868.73M | 828.75M | 748.59M | 680.26M | 695.36M | 665.45M | 564.63M | 563.98M | 559.33M | 557.05M | 601.49M | 844.08M | 839.43M | 821.51M | 1,076.75M | 1,045.64M | 934.19M | 1,389.78M | 1,337.79M | 1,291.07M | 1,242.80M | 1,214.67M | 1,119.91M | 1,325.87M | 1,284.94M | 1,253.81M |
|
Accounts Payables
|
1.98M | | | | 1.03M | 0.66M | 0.40M | 0.15M | 0.32M | 0.70M | 5.24M | 1.50M | 1.33M | 1.16M | 1.18M | 1.13M | 1.21M | 0.76M | 1.19M | 1.00M | 0.89M | 1.04M | 1.03M | 1.03M | 0.81M | 1.89M | 1.55M | 0.87M | 1.21M | 0.92M | 1.37M | 3.19M | 6.59M | 6.85M | 6.50M | 6.87M | 6.50M | 5.47M | 3.09M | 4.50M |
|
Payables
|
1.98M | | | | 1.03M | 0.66M | 0.40M | 0.15M | 0.32M | 0.70M | 5.24M | 1.50M | 1.33M | 1.16M | 1.18M | 1.13M | 1.21M | 0.76M | 1.19M | 1.00M | 0.89M | 1.04M | 1.03M | 1.03M | 0.81M | 1.89M | 1.55M | 0.87M | 1.21M | 0.92M | 1.37M | 3.19M | 6.59M | 6.85M | 6.50M | 6.87M | 6.50M | 5.47M | 3.09M | 4.50M |
|
Accumulated Expenses
|
| | | | | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.04M | | | | 0.11M | 1.22M | 0.97M | 2.15M | 1.75M | 1.28M | 1.23M | 3.99M | 2.47M | 3.25M | 4.21M | 5.67M | 4.23M | 3.42M | 4.69M | 5.84M | 4.77M | 3.67M | 4.90M | 6.32M | 3.32M | 3.78M | 5.18M | 6.42M | 4.91M | 5.17M | 8.34M | 10.54M | 6.17M | 5.33M | 8.98M | 10.87M | 5.99M | 7.88M | 13.09M | 11.90M |
|
Short term Debt
|
0.00M | | | | 0.03M | | | | 0.18M | 0.29M | 0.40M | 0.77M | | | | | | | | 0.99M | 3.11M | 11.11M | 22.82M | 33.73M | 24.19M | 43.32M | 36.19M | 23.48M | 12.65M | 2.06M | 0.43M | 1.42M | 0.21M | | 0.18M | | 0.26M | 3.17M | | |
|
Current Deferred Revenue
|
| | | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.02M | | | | 1.17M | 1.88M | 1.37M | 2.30M | 2.25M | 2.27M | 6.87M | 6.27M | 3.80M | 4.41M | 5.39M | 6.80M | 5.44M | 4.18M | 5.88M | 7.83M | 8.77M | 15.83M | 28.75M | 41.08M | 28.32M | 48.99M | 42.92M | 30.77M | 18.77M | 8.14M | 10.14M | 15.15M | 12.98M | 12.18M | 15.66M | 17.74M | 12.75M | 16.52M | 16.18M | 16.40M |
|
Non-Current Debt
|
11.45M | | | | 10.60M | 3.88M | 18.27M | 22.21M | 30.84M | 30.84M | 42.97M | 148.31M | 87.31M | 87.31M | 87.31M | 91.26M | 100.14M | 101.22M | 171.72M | 169.70M | 171.55M | 168.53M | 162.93M | 192.71M | 217.12M | 226.52M | 216.12M | 203.92M | 233.02M | 223.92M | 269.60M | 310.40M | 294.20M | 285.36M | 265.76M | 252.16M | 239.16M | 299.00M | 462.10M | 448.50M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 8.10M | 8.10M | 8.05M | 8.10M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 67.90M | 69.45M | 70.28M | 71.82M | 73.37M | 74.91M | 40.82M | 41.44M | 42.05M | 42.67M | 43.28M | 43.90M | 20.41M | | | | | | | | 314.03M | 314.42M | 314.82M | 315.21M | 315.61M | 316.00M | 316.40M | 158.40M | 158.59M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.59M | 0.62M | 3.44M | 3.12M | 3.06M | 2.99M | 2.92M | 2.85M | 2.80M | 2.72M | 2.64M | 2.56M | 2.48M | 2.40M | 2.32M | 2.24M | 2.15M | 2.07M | 1.98M | 1.89M | 1.80M | 1.70M | 1.60M | 3.56M | 4.65M | 4.57M | 4.49M |
|
Other Non-Current Liabilities
|
0.16M | | | | 0.12M | | | | 0.13M | 0.53M | 1.00M | 3.81M | | 0.97M | 0.29M | | | | 0.35M | 2.70M | 3.17M | 8.54M | 7.90M | 8.18M | 4.19M | 7.55M | 5.89M | 1.88M | 0.43M | 0.29M | 0.26M | 1.53M | 0.20M | 1.44M | 1.10M | 0.10M | 0.88M | 1.99M | 0.67M | 1.34M |
|
Total Non-Current Liabilities
|
13.51M | | | | 11.78M | | 19.63M | 24.51M | 33.09M | 32.82M | 49.44M | 155.28M | | 92.31M | 93.32M | | | | 180.59M | 180.45M | 183.17M | 187.16M | 194.40M | 236.91M | 248.45M | 286.98M | 270.31M | 245.89M | 262.90M | 243.35M | 281.98M | 327.75M | 309.12M | 299.50M | 283.25M | 271.51M | 255.54M | 320.21M | 482.86M | 468.05M |
|
Total Liabilities
|
13.67M | | | | 11.91M | 5.76M | 19.63M | 24.51M | 33.23M | 33.35M | 50.44M | 159.10M | 91.11M | 93.28M | 93.61M | 101.50M | 108.70M | 108.46M | 180.95M | 183.15M | 186.33M | 195.70M | 202.30M | 245.09M | 252.64M | 294.53M | 276.20M | 247.77M | 263.34M | 243.64M | 282.24M | 329.28M | 309.32M | 300.94M | 284.35M | 271.61M | 256.42M | 322.20M | 483.53M | 469.39M |
|
Total Debt
|
11.45M | | | | 10.63M | 3.88M | 18.27M | 22.21M | 31.03M | 31.13M | 43.37M | 149.08M | 87.31M | 87.31M | 87.31M | 91.26M | 100.14M | 101.22M | 171.72M | 170.69M | 174.66M | 179.65M | 185.76M | 226.44M | 241.31M | 269.83M | 252.31M | 227.39M | 245.66M | 225.97M | 270.03M | 311.82M | 294.41M | 285.36M | 265.94M | 252.16M | 239.41M | 302.16M | 462.10M | 448.50M |
|
Common Equity
|
318.00 | | | | 234.00 | 273.66M | 270.29M | 265.89M | 262.07M | 203.85M | 198.88M | 247.44M | 592.73M | 742.60M | 703.30M | 653.88M | 564.99M | 530.98M | 472.98M | 440.25M | 335.63M | 325.00M | 313.13M | 291.56M | 348.85M | 312.65M | 326.32M | 336.84M | 576.51M | 593.08M | 651.95M | 746.48M | 714.04M | 675.31M | 722.88M | 627.45M | 547.49M | 687.27M | 643.01M | 625.83M |
|
Shareholder's Equity
|
14.24M | | | | 8.63M | 273.66M | 270.29M | 265.89M | 262.07M | 203.85M | 198.88M | 247.44M | 592.73M | 742.60M | 703.30M | 653.88M | 564.99M | 530.98M | 472.98M | 440.25M | 335.63M | 325.00M | 313.13M | 291.56M | 348.85M | 312.65M | 326.32M | 336.84M | 576.51M | 593.08M | 651.95M | 746.48M | 714.04M | 675.31M | 722.88M | 627.45M | 547.49M | 687.27M | 643.01M | 625.83M |
|
Liabilities and Shareholders Equity
|
27.91M | | | | 20.54M | 279.42M | 289.92M | 290.41M | 295.29M | 237.20M | 249.32M | 683.89M | 753.29M | 906.16M | 868.73M | 828.75M | 748.59M | 680.26M | 695.36M | 665.45M | 564.63M | 563.98M | 559.33M | 557.05M | 601.49M | 844.08M | 839.43M | 821.51M | 1,076.75M | 1,045.64M | 934.19M | 1,389.78M | 1,337.79M | 1,291.07M | 1,242.80M | 1,214.67M | 1,119.91M | 1,325.87M | 1,284.94M | 1,253.81M |
|
Treasury Shares
|
| | | | | 0.49M | 0.16M | 0.17M | 0.17M | | 0.44M | 0.44M | 1.16M | 1.16M | 0.98M | 0.98M | 0.74M | 1.69M | 1.51M | 1.51M | 1.28M | 1.90M | 1.79M | 1.79M | 1.56M | 1.90M | 1.90M | 1.90M | 1.90M | 1.95M | 1.95M | 1.95M | 1.95M | 2.07M | 1.99M | 1.99M | 1.99M | 2.23M | 2.23M | 2.23M |