|
Accumulated Depreciation
|
| 11.00M | | | 12.54M | 13.18M | 13.83M | 14.47M | 14.12M | 14.88M | 15.71M | 16.69M | 18.15M | | | | | | | | | | | | |
|
Cash & Equivalents
|
51.85M | 34.82M | | | 265.53M | 119.36M | 126.38M | 188.21M | 147.44M | 80.51M | 78.78M | 41.53M | 47.56M | 64.47M | 33.57M | 58.96M | 42.30M | 54.63M | 49.81M | 116.79M | 99.04M | 110.00M | 75.92M | 84.26M | 78.44M |
|
Receivables - Net
|
| | | | | | | 2.54M | | 6.00M | 6.00M | | | | | | 2.00M | | | | | | | 19.00M | |
|
Receivables - Other
|
| | | | | 7.50M | | | 5.00M | 0.90M | 2.00M | 1.50M | 2.50M | 1.00M | 5.00M | 1.00M | 6.00M | 4.00M | 2.00M | 0.60M | 0.80M | 5.00M | 7.00M | 1.70M | 1.70M |
|
Receivables
|
| | | | | | | 2.54M | | 6.90M | 8.00M | | | | | | 8.00M | | | | | | | 20.70M | |
|
Prepaid Assets
|
| 1.63M | | | 5.99M | 5.94M | 3.71M | 4.58M | 9.34M | 9.19M | 10.30M | 9.51M | 10.39M | 9.31M | 11.18M | 8.84M | 7.10M | 7.59M | 6.98M | 7.08M | 7.99M | 9.80M | 14.02M | 10.55M | 11.77M |
|
Current Assets
|
| 39.35M | | | 364.09M | 298.43M | 310.77M | 396.28M | 358.44M | 311.12M | 280.48M | 306.79M | 354.87M | 318.45M | 288.33M | 290.01M | 267.95M | 295.50M | 250.97M | 450.22M | 456.04M | 619.39M | 563.70M | 515.33M | 440.60M |
|
Property, Plant & Equipment (Net)
|
| 3.87M | | | 6.53M | 6.67M | 6.96M | 8.35M | 9.57M | 11.34M | 13.52M | 15.51M | 16.50M | 17.16M | 17.72M | 18.50M | 16.58M | 16.81M | 17.87M | 18.56M | 17.07M | 17.76M | 18.45M | 18.77M | 20.50M |
|
Long-Term Investments
|
| 0.51M | | | 40.90M | 90.89M | 77.19M | 110.44M | 121.48M | 137.19M | 123.69M | 51.54M | 69.12M | 63.88M | 48.45M | 27.46M | 9.88M | 7.42M | 10.29M | 9.38M | 9.47M | | | | |
|
Other Non-Current Assets
|
0.17M | 0.17M | | | 0.18M | 0.20M | 1.57M | 2.75M | 3.29M | 2.83M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 3.82M | 0.90M | 0.90M | 0.90M | 3.16M | 5.63M | 6.34M | 7.38M |
|
Non-Current Assets
|
| 4.69M | | | 47.78M | 97.91M | 85.89M | 121.70M | 134.63M | 165.65M | 157.24M | 87.52M | 104.47M | 98.31M | 81.83M | 60.61M | 40.25M | 60.09M | 61.70M | 60.81M | 57.56M | 49.96M | 51.34M | 76.22M | 81.87M |
|
Assets
|
| 44.05M | | | 411.87M | 396.34M | 396.66M | 517.98M | 493.07M | 476.77M | 437.72M | 394.31M | 459.34M | 416.76M | 370.15M | 350.62M | 308.19M | 355.60M | 312.67M | 511.03M | 513.60M | 669.34M | 615.04M | 591.55M | 522.47M |
|
Accounts Payables
|
| 1.60M | | | 3.61M | 3.41M | 4.39M | 5.41M | 3.86M | 6.65M | 6.01M | 6.14M | 6.05M | 5.06M | 5.63M | 4.53M | 2.19M | 6.40M | 5.92M | 2.81M | 3.92M | 11.48M | 8.40M | 5.95M | 8.61M |
|
Payables
|
| 1.60M | | | 3.61M | 3.41M | 4.39M | 5.41M | 3.86M | 6.65M | 6.01M | 6.14M | 6.05M | 5.06M | 5.63M | 4.53M | 2.19M | 6.40M | 5.92M | 2.81M | 3.92M | 11.48M | 8.40M | 5.95M | 8.61M |
|
Accumulated Expenses
|
| 4.93M | | | 7.10M | 8.33M | 10.83M | 7.68M | 11.57M | 14.55M | 11.42M | 19.73M | 19.61M | 22.43M | 15.39M | 18.09M | 21.91M | 24.97M | 28.32M | 23.26M | 27.83M | 37.99M | 44.36M | 37.01M | 43.96M |
|
Other Accumulated Expenses
|
| 0.31M | | | 0.96M | 0.70M | 0.70M | 0.60M | 0.63M | 0.66M | 0.55M | 2.24M | 1.65M | 1.50M | 1.02M | 1.24M | 0.83M | 0.75M | 0.74M | 1.00M | 0.66M | 2.27M | 2.69M | 1.04M | 1.73M |
|
Current Leases
|
| | | | | | | | | 3.85M | 5.43M | 5.47M | 5.50M | 5.53M | 5.56M | 5.58M | 5.36M | 7.49M | 7.31M | 7.93M | 6.55M | 8.01M | 6.64M | 5.24M | 3.79M |
|
Current Taxes
|
| 0.03M | | | 0.03M | 0.07M | 0.33M | | 0.04M | 0.07M | 0.05M | 0.03M | 0.04M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 9.61M | | | 30.30M | 32.80M | 32.75M | 33.76M | 35.25M | 41.21M | 43.19M | 41.32M | 36.34M | 37.63M | 38.30M | 44.06M | 32.04M | 48.10M | 46.08M | 46.77M | 48.00M | 38.36M | 30.59M | 27.42M | 25.99M |
|
Total Current Liabilities
|
| 16.14M | | | 41.01M | 44.54M | 47.97M | 46.84M | 50.68M | 66.26M | 66.05M | 72.67M | 67.50M | 70.66M | 64.88M | 72.26M | 61.49M | 86.96M | 87.62M | 80.78M | 86.30M | 95.85M | 89.99M | 75.61M | 82.35M |
|
Non-Current Deffered Revenue
|
| 35.69M | | | 62.37M | 60.69M | 77.72M | 72.12M | 66.38M | 59.02M | 55.43M | 45.86M | 41.55M | 35.97M | 26.12M | 14.68M | 10.24M | 45.02M | 34.46M | 38.67M | 29.86M | 26.21M | 24.15M | 21.64M | 15.18M |
|
Preferred Stock Liabilities
|
48.20M | 48.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 9.19M | 10.33M | 9.04M | 7.75M | 6.43M | 5.11M | 3.76M | 2.64M | 23.12M | 21.85M | 20.89M | 20.59M | 20.29M | 19.98M | 46.70M | 52.70M |
|
Other Non-Current Liabilities
|
| 1.74M | | | 0.87M | 0.85M | 0.83M | 0.84M | 0.80M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 51.83M | | | 103.39M | 105.22M | 125.69M | 118.97M | 117.06M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 53.57M | | | 104.25M | 106.07M | 126.53M | 119.80M | 117.86M | 134.47M | 131.80M | 127.57M | 116.79M | 113.06M | 96.10M | 90.70M | 74.38M | 155.10M | 143.93M | 140.34M | 136.74M | 142.35M | 134.13M | 143.95M | 150.22M |
|
Common Equity
|
-44.44M | -57.71M | | | 307.62M | 290.27M | 270.13M | 398.18M | 375.22M | 342.30M | 305.92M | 266.74M | 342.55M | 303.70M | 274.05M | 259.92M | 233.82M | 200.49M | 168.75M | 370.69M | 376.86M | 526.99M | 480.92M | 447.60M | 372.25M |
|
Shareholder's Equity
|
-44.44M | -57.71M | | | 307.62M | 290.27M | 270.13M | 398.18M | 375.22M | 342.30M | 305.92M | 266.74M | 342.55M | 303.70M | 274.05M | 259.92M | 233.82M | 200.49M | 168.75M | 370.69M | 376.86M | 526.99M | 480.92M | 447.60M | 372.25M |
|
Liabilities and Shareholders Equity
|
| 44.05M | | | 411.87M | 396.34M | 396.66M | 517.98M | 493.07M | 476.77M | 437.72M | 394.31M | 459.34M | 416.76M | 370.15M | 350.62M | 308.19M | 355.60M | 312.67M | 511.03M | 513.60M | 669.34M | 615.04M | 591.55M | 522.47M |
|
Retained Earnings
|
| -60.46M | | | -83.78M | -103.70M | -127.97M | -154.35M | -183.20M | -220.89M | -263.43M | -308.83M | -354.54M | -401.25M | -442.00M | -466.30M | -503.24M | -545.20M | -586.72M | -631.30M | -680.22M | -738.77M | -795.12M | -838.60M | -925.00M |
|
Treasury Shares
|
0.01M | 0.02M | 867.00 | | 982.00 | 0.00M | 971.00 | | | 0.02M | 0.65M | 0.68M | 0.75M | 0.78M | 1.60M | 1.49M | 1.43M | 1.25M | 0.00M | 2.11M | 2.08M | 1.96M | 3.03M | 2.98M | 2.69M |
|
Shares Outstanding
|
3.52M | 3.60M | 3.67M | 3.79M | 38.85M | 38.86M | 39.12M | 44.40M | 44.56M | 44.66M | 44.85M | 45.04M | 47.15M | 47.17M | 47.44M | 47.63M | 48.50M | 48.72M | 49.14M | 64.36M | 67.08M | 75.87M | 76.23M | 76.43M | 76.87M |