|
Cash & Equivalents
|
96.67M | 246.42M | 134.88M | 140.41M | 244.37M | 564.44M | 393.50M | 293.83M | 222.60M | 205.74M | 116.31M | 123.55M | 109.43M | 224.37M | 286.21M | 145.65M | 125.65M | 133.42M | 100.30M | 105.60M | 120.33M | 98.80M | 123.58M |
|
Prepaid Assets
|
| | | 4.93M | | 10.32M | 12.23M | 11.49M | 11.79M | 11.21M | 11.61M | 11.14M | 11.63M | 10.66M | 11.42M | 8.46M | 7.87M | 8.71M | 9.50M | 9.07M | 8.00M | 5.42M | 8.58M |
|
Current Assets
|
| | | 617.55M | | 834.84M | 631.15M | 626.29M | 625.71M | 666.78M | 659.75M | 651.29M | 624.40M | 606.41M | 586.85M | 554.69M | 534.16M | 499.82M | 450.05M | 379.59M | 309.18M | 282.21M | 328.20M |
|
Property, Plant & Equipment (Net)
|
| | | 77.05M | | 109.64M | 115.86M | 120.10M | 125.71M | 127.56M | 125.73M | 123.02M | 118.60M | 113.68M | 108.10M | 102.65M | 97.84M | 93.10M | 88.05M | 48.20M | 44.20M | 39.12M | 36.72M |
|
Long-Term Investments
|
| | | 83.45M | | 150.26M | 317.51M | 283.53M | 224.12M | 131.44M | 102.52M | 70.12M | 10.00M | 36.95M | 32.00M | 32.00M | 19.00M | 19.00M | 20.11M | 19.00M | 28.95M | 20.06M | 19.00M |
|
Other Non-Current Assets
|
1.80M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 4.24M | 0.29M | 0.29M | 0.29M | 4.62M | 3.22M | 2.53M | 2.54M |
|
Non-Current Assets
|
| | | 290.73M | | 395.03M | 567.19M | 501.12M | 446.40M | 354.90M | 317.52M | 286.27M | 256.05M | 228.94M | 208.13M | 195.34M | 160.06M | 154.32M | 169.17M | 111.27M | 120.62M | 103.24M | 79.76M |
|
Assets
|
| | | 908.28M | | 1,229.87M | 1,198.33M | 1,127.41M | 1,072.10M | 1,021.67M | 977.27M | 937.56M | 880.45M | 835.35M | 794.99M | 750.03M | 694.22M | 654.14M | 619.22M | 490.86M | 429.80M | 385.45M | 407.96M |
|
Accounts Payables
|
| | | 9.40M | | 4.86M | 3.53M | 3.21M | 6.51M | 4.25M | 4.79M | 3.92M | 5.73M | 5.80M | 4.37M | 4.82M | 4.89M | 4.20M | 3.60M | 5.37M | 3.73M | 3.38M | 2.57M |
|
Payables
|
| | | 9.40M | | 4.86M | 3.53M | 3.21M | 6.51M | 4.25M | 4.79M | 3.92M | 5.73M | 5.80M | 4.37M | 4.82M | 4.89M | 4.20M | 3.60M | 5.37M | 3.73M | 3.38M | 2.57M |
|
Accumulated Expenses
|
| | | 28.02M | | 25.57M | 25.06M | 29.06M | 22.69M | 21.40M | 23.57M | 28.75M | 22.42M | 24.83M | 29.65M | 28.13M | 24.91M | 25.67M | 29.01M | 40.82M | 31.17M | 28.00M | 29.31M |
|
Current Deferred Revenue
|
45.00M | | | 6.09M | | 8.23M | 5.58M | 4.99M | 6.22M | 15.43M | 11.19M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 49.28M | | 63.66M | 59.28M | 46.74M | 41.05M | 50.29M | 51.22M | 37.03M | 30.80M | 34.39M | 35.06M | 34.52M | 32.35M | 30.88M | 33.51M | 53.79M | 41.28M | 36.90M | 31.88M |
|
Non-Current Deffered Revenue
|
| | | 89.07M | | 81.88M | 81.88M | 79.67M | 77.87M | 32.93M | 37.16M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
519.16M | 1,010.97M | 1,010.97M | 1,010.97M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 50.96M | | 61.50M | 65.68M | 66.65M | 68.81M | 67.55M | 67.47M | 63.17M | 66.64M | 66.07M | 64.64M | 56.89M | 61.83M | 60.22M | 58.58M | 50.99M | 57.09M | 55.11M | 53.07M |
|
Other Non-Current Liabilities
|
| | | 0.53M | | 0.90M | 5.01M | 4.57M | 4.45M | 4.34M | 4.23M | 4.11M | 4.00M | 3.89M | 3.78M | 3.66M | 3.55M | 3.44M | 3.56M | 3.25M | 3.14M | 3.03M | 2.68M |
|
Total Non-Current Liabilities
|
| | | 189.31M | | 207.01M | 206.85M | 193.05M | 186.40M | 149.29M | 153.02M | 100.20M | 92.62M | 94.61M | 93.64M | 91.41M | 87.51M | 84.20M | 84.95M | 104.78M | 90.14M | 83.50M | 76.16M |
|
Total Liabilities
|
| | | 189.84M | | 207.91M | 211.86M | 197.62M | 190.85M | 153.63M | 157.24M | 104.31M | 96.62M | 98.50M | 97.42M | 95.08M | 91.06M | 87.64M | 88.52M | 108.03M | 93.28M | 86.53M | 78.84M |
|
Common Equity
|
-111.11M | -240.11M | -266.64M | -292.53M | -334.05M | 1,021.96M | 986.47M | 929.79M | 881.25M | 868.04M | 820.03M | 833.25M | 783.83M | 736.86M | 697.57M | 654.95M | 603.16M | 566.50M | 530.70M | 382.82M | 336.52M | 298.92M | 329.12M |
|
Shareholder's Equity
|
-111.11M | -240.11M | -266.64M | -292.53M | -334.05M | 1,021.96M | 986.47M | 929.79M | 881.25M | 868.04M | 820.03M | 833.25M | 783.83M | 736.86M | 697.57M | 654.95M | 603.16M | 566.50M | 530.70M | 382.82M | 336.52M | 298.92M | 329.12M |
|
Liabilities and Shareholders Equity
|
| | | 908.28M | | 1,229.87M | 1,198.33M | 1,127.41M | 1,072.10M | 1,021.67M | 977.27M | 937.56M | 880.45M | 835.35M | 794.99M | 750.03M | 694.22M | 654.14M | 619.22M | 490.86M | 429.80M | 385.45M | 407.96M |
|
Retained Earnings
|
| | | -334.14M | | -451.78M | -500.66M | -584.36M | -652.51M | -688.83M | -759.08M | -767.48M | -834.44M | -898.33M | -949.18M | -1002.11M | -1062.78M | -1108.59M | -1153.17M | -1345.11M | -1397.30M | -1439.98M | -1478.83M |
|
Treasury Shares
|
| -2.03M | 2.03M | 2.03M | | 4.55M | 3.58M | 2.60M | 1.63M | 1.25M | 0.99M | 0.87M | 2.61M | 2.62M | 2.78M | 2.07M | 5.33M | 5.17M | 4.43M | 0.28M | 9.11M | 0.38M | 0.32M |
|
Shares Outstanding
|
11.18M | | | 15.57M | | 238.55M | 239.79M | 242.74M | | | | | | | | | | | | | | | |