|
Accumulated Depreciation
|
| | | 0.33M | | | | 1.43M | | | | 4.33M | | | | 8.61M | | | | 13.87M | | | | 19.33M | | | | 26.11M | | | | 33.20M | | | | 39.86M | | | | 49.69M | | | |
|
Cash & Equivalents
|
18.48M | 19.77M | 82.61M | 75.82M | 64.19M | 300.69M | 290.62M | 273.06M | 257.55M | 241.05M | 222.26M | 340.68M | 327.78M | 305.54M | 293.25M | 58.86M | 47.10M | 49.14M | 38.44M | 57.23M | 80.99M | 361.69M | 179.75M | 160.02M | 141.54M | 129.88M | 334.74M | 125.49M | 133.38M | 147.78M | 141.19M | 523.51M | 294.15M | 171.81M | 168.03M | 226.75M | 171.98M | 130.85M | 120.50M | 189.18M | 126.88M | 156.17M | 193.39M |
|
Receivables - Net
|
| | | 1.00M | 1.00M | 1.00M | 1.11M | 6.45M | 2.44M | 2.76M | 4.49M | 10.47M | 7.47M | 8.61M | 2.81M | 7.55M | 3.59M | 4.19M | 3.60M | 4.62M | 13.37M | 3.86M | 1.22M | 2.13M | 0.95M | 1.99M | 2.49M | 2.03M | 1.80M | 2.85M | 4.02M | 3.77M | 4.91M | 5.06M | 6.49M | 36.46M | 36.43M | 12.33M | 8.85M | 8.52M | 10.50M | 11.35M | 11.05M |
|
Receivables - Other
|
| | | 6.00M | 1.00M | 1.00M | 1.00M | 0.50M | 1.00M | 1.00M | 1.00M | 6.00M | 1.00M | | 1.00M | 6.00M | 1.00M | 1.00M | 1.00M | 3.60M | 8.40M | 3.90M | 1.20M | | 1.00M | | 0.20M | 0.10M | | | 1.00M | 1.60M | 0.70M | 1.40M | 1.00M | 1.00M | | | | | | | |
|
Receivables
|
| | | 7.00M | 2.00M | 2.00M | 2.11M | 6.95M | 3.44M | 3.76M | 5.49M | 16.47M | 8.47M | 8.61M | 3.81M | 13.55M | 4.59M | 5.19M | 4.60M | 8.22M | 21.77M | 7.76M | 2.42M | 2.13M | 1.95M | 1.99M | 2.69M | 2.13M | 1.80M | 2.85M | 5.02M | 5.37M | 5.61M | 6.46M | 7.49M | 37.46M | 36.43M | 12.33M | 8.85M | 8.52M | 10.50M | 11.35M | 11.05M |
|
Prepaid Assets
|
| | | 0.81M | 0.74M | 1.22M | 0.97M | 1.79M | 1.08M | 2.11M | 2.30M | 3.68M | 2.48M | 3.48M | 2.77M | 3.37M | 3.52M | 4.71M | 6.41M | 5.13M | 6.13M | 5.70M | 7.09M | 17.02M | 16.07M | 18.39M | 14.02M | 18.58M | 18.32M | 18.30M | 26.73M | 20.41M | 25.22M | 26.48M | 32.21M | 49.65M | 56.32M | 53.81M | 43.93M | 29.83M | 37.14M | 36.83M | 59.85M |
|
Current Assets
|
| | | 77.63M | 65.94M | 302.90M | 292.70M | 281.31M | 261.08M | 245.92M | 229.05M | 354.83M | 337.72M | 317.63M | 298.83M | 324.98M | 303.69M | 307.14M | 295.94M | 289.48M | 269.76M | 446.37M | 416.25M | 616.52M | 601.08M | 549.40M | 814.77M | 769.30M | 875.37M | 895.43M | 858.95M | 1,216.80M | 963.67M | 939.62M | 893.49M | 998.33M | 884.04M | 757.21M | 710.90M | 639.86M | 551.39M | 495.94M | 581.94M |
|
Property, Plant & Equipment (Net)
|
| | | 2.71M | 4.23M | 4.42M | 5.49M | 10.63M | 11.42M | 12.58M | 13.56M | 15.27M | 16.01M | 16.58M | 16.93M | 17.06M | 16.67M | 16.69M | 17.21M | 18.00M | 17.25M | 16.40M | 15.61M | 15.94M | 16.16M | 18.53M | 19.95M | 20.97M | 23.70M | 25.87M | 26.60M | 27.92M | 31.61M | 33.19M | 33.80M | 32.76M | 32.08M | 30.27M | 28.76M | 27.38M | 25.12M | 22.81M | 20.42M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 4.74M | 9.87M | 4.75M | | | | 4.75M | 16.73M | 22.26M | 350.45M | 337.36M | 139.49M | 45.62M | 40.10M | 69.34M | 225.04M | 164.01M | 137.75M | 99.86M | 162.09M | 248.81M | 286.57M | 260.21M | 203.35M | 170.85M | 158.81M |
|
Other Non-Current Assets
|
| | | 1.80M | 5.38M | 3.30M | 3.27M | 7.04M | 6.77M | 6.48M | 6.56M | 6.13M | 5.82M | 5.57M | 5.47M | 5.28M | 2.99M | 2.95M | 2.96M | 2.92M | 2.82M | 4.59M | 4.48M | 4.75M | 5.00M | 4.98M | 5.17M | | | | | | | | | 4.52M | 3.98M | 3.21M | 3.23M | 3.79M | 2.99M | 3.55M | 2.92M |
|
Non-Current Assets
|
| | | 4.51M | 9.60M | 7.72M | 8.77M | 17.66M | 18.18M | 19.06M | 20.12M | 21.41M | 21.82M | 22.15M | 22.40M | 22.34M | 40.67M | 45.30M | 50.70M | 44.80M | 44.99M | 44.46M | 42.30M | 59.80M | 115.81M | 122.84M | 520.19M | 525.16M | 327.42M | 214.99M | 225.51M | 303.32M | 454.22M | 383.62M | 349.86M | 302.65M | 375.55M | 434.32M | 462.45M | 551.15M | 434.77M | 402.95M | 343.33M |
|
Assets
|
| | | 82.14M | 75.54M | 310.62M | 301.47M | 298.97M | 279.26M | 264.98M | 249.17M | 376.24M | 359.55M | 339.78M | 321.23M | 347.31M | 344.36M | 352.44M | 346.63M | 334.28M | 314.75M | 490.83M | 458.56M | 676.32M | 716.89M | 672.24M | 1,334.96M | 1,294.46M | 1,202.79M | 1,110.42M | 1,084.46M | 1,520.11M | 1,417.89M | 1,323.24M | 1,243.35M | 1,300.98M | 1,259.59M | 1,191.54M | 1,173.35M | 1,191.02M | 986.16M | 898.89M | 925.27M |
|
Accounts Payables
|
| | | 1.36M | 1.21M | 1.04M | 0.66M | 4.65M | 1.43M | 2.27M | 2.19M | 2.17M | 1.92M | 0.34M | 1.75M | 2.71M | 3.69M | 1.85M | 4.55M | 3.94M | 3.87M | 0.01M | 7.78M | 10.46M | 8.69M | 6.85M | 7.47M | 9.65M | 10.14M | 7.51M | 4.38M | 5.15M | 6.89M | 11.63M | 3.55M | 7.45M | 13.69M | 18.82M | 13.14M | 14.59M | 12.36M | 9.80M | 13.26M |
|
Payables
|
| | | 1.36M | 1.21M | 1.04M | 0.66M | 4.65M | 1.43M | 2.27M | 2.19M | 2.17M | 1.92M | 0.34M | 1.75M | 2.71M | 3.69M | 1.85M | 4.55M | 3.94M | 3.87M | 0.01M | 7.78M | 10.46M | 8.69M | 6.85M | 7.47M | 9.65M | 10.14M | 7.51M | 4.38M | 5.15M | 6.89M | 11.63M | 3.55M | 7.45M | 13.69M | 18.82M | 13.14M | 14.59M | 12.36M | 9.80M | 13.26M |
|
Accumulated Expenses
|
| | | 2.79M | 2.97M | 4.29M | 4.81M | 5.90M | 3.56M | 5.31M | 5.94M | 8.00M | 6.61M | 9.16M | 9.89M | 10.74M | 7.74M | 11.90M | 11.64M | 13.27M | 13.10M | 15.37M | 19.35M | 25.55M | 21.21M | 37.15M | 24.63M | 43.31M | 42.88M | 44.87M | 58.38M | 60.88M | 44.82M | 49.53M | 57.98M | 67.02M | 43.28M | 45.13M | 51.21M | 55.35M | 40.80M | 41.55M | 40.84M |
|
Other Accumulated Expenses
|
| | | 0.60M | 0.40M | | | | | | | 1.96M | | | | 2.33M | 2.23M | 2.48M | 2.91M | 4.21M | 6.32M | 7.16M | 6.40M | 11.01M | 10.01M | 18.40M | 7.87M | 16.98M | 21.38M | 25.28M | 30.35M | 32.68M | 26.23M | 25.44M | 24.24M | 27.41M | 21.20M | 21.96M | 24.32M | 26.36M | 24.73M | 22.93M | 15.71M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 4.38M | 5.07M | 5.50M | 5.75M | 5.69M | 5.83M | 6.20M | 5.70M | 8.26M | 7.42M | 8.71M | 9.11M | 9.34M | 9.57M | 13.55M | 16.68M | 16.33M | 16.75M | 17.07M | 18.60M | 18.76M | 18.96M | 19.18M | 20.25M | 38.76M | 26.99M | 27.38M |
|
Current Deferred Revenue
|
| | | 6.55M | 6.78M | 16.29M | 17.17M | 20.18M | 19.92M | 18.79M | 17.65M | 59.87M | 55.39M | 15.68M | 46.26M | 55.93M | 49.09M | 42.16M | 35.14M | 28.81M | 25.66M | 100.68M | 79.61M | 73.93M | 68.37M | 62.75M | 119.78M | 127.23M | 113.24M | 97.14M | 80.50M | 63.77M | 49.20M | 34.85M | 26.07M | 60.99M | 55.62M | 50.24M | 44.76M | 38.92M | 33.82M | 29.69M | 24.79M |
|
Total Current Liabilities
|
| | | 10.70M | 10.96M | 21.62M | 22.63M | 30.73M | 24.91M | 26.37M | 25.79M | 31.36M | 25.58M | 25.17M | 25.91M | 40.57M | 39.23M | 38.46M | 37.52M | 35.63M | 35.30M | 59.14M | 55.87M | 64.25M | 60.70M | 73.96M | 97.57M | 125.83M | 126.11M | 123.76M | 131.13M | 126.55M | 103.38M | 99.85M | 91.95M | 115.21M | 97.91M | 105.09M | 105.68M | 110.85M | 112.59M | 95.50M | 93.73M |
|
Non-Current Deffered Revenue
|
| | | 3.77M | 2.75M | 65.04M | 60.41M | 58.11M | 54.09M | 50.78M | 47.34M | 44.11M | 38.33M | 35.18M | 32.00M | 28.81M | 25.66M | 22.51M | 19.32M | 16.14M | 13.02M | 62.75M | 57.07M | 51.39M | 45.83M | 40.21M | 63.02M | 63.48M | 49.48M | 35.33M | 25.68M | 19.93M | 13.86M | 12.92M | 12.72M | 38.85M | 33.44M | 28.05M | 22.61M | 18.26M | 13.16M | 12.54M | 12.54M |
|
Preferred Stock Liabilities
|
| | | 88.56M | 88.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 15.13M | 14.60M | 14.14M | 12.63M | 18.67M | 17.35M | 16.00M | 33.61M | 64.49M | 63.26M | 67.27M | 64.91M | 62.48M | 60.00M | 84.10M | 114.02M | 109.80M | 105.58M | 101.26M | 96.75M | 92.10M | 87.33M | 82.45M | 189.95M | 80.49M | 75.60M | 70.59M |
|
Other Non-Current Liabilities
|
| | | 0.32M | 0.35M | 0.36M | 0.31M | 0.29M | 0.38M | 0.23M | 0.20M | 0.17M | 0.13M | 0.09M | 0.05M | 0.01M | | | | | | | | | | | | | 10.96M | 10.79M | 18.60M | 24.03M | | | | | | | | 130.00M | | | |
|
Total Non-Current Liabilities
|
| | | -0.32M | -0.35M | -0.36M | -0.31M | -0.29M | -0.38M | -0.23M | -0.20M | -0.17M | -0.13M | -0.09M | -0.05M | -0.01M | | | | | | | | | | | | | -10.96M | -10.79M | -18.60M | 260.50M | | | | | | | | 189.06M | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.53M | | | 205.94M | 250.81M | 223.45M | 220.47M | 210.74M | 319.06M | 206.24M | 183.64M | 176.85M |
|
Common Equity
|
| | | -21.20M | -27.14M | 223.60M | 218.12M | 209.84M | 199.88M | 187.59M | 175.85M | 300.60M | 295.50M | 279.34M | 263.27M | 277.92M | 264.34M | 276.87M | 275.65M | 269.88M | 247.76M | 351.59M | 329.62M | 527.07M | 545.87M | 494.81M | 1,107.10M | 1,040.24M | 953.75M | 880.55M | 824.95M | 1,235.58M | 1,190.84M | 1,104.89M | 1,037.41M | 1,050.17M | 1,036.14M | 971.06M | 962.62M | 871.96M | 779.92M | 715.25M | 748.42M |
|
Shareholder's Equity
|
| | | -21.20M | -27.14M | 223.60M | 218.12M | 209.84M | 199.88M | 187.59M | 175.85M | 300.60M | 295.50M | 279.34M | 263.27M | 277.92M | 264.34M | 276.87M | 275.65M | 269.88M | 247.76M | 351.59M | 329.62M | 527.07M | 545.87M | 494.81M | 1,107.10M | 1,040.24M | 953.75M | 880.55M | 824.95M | 1,235.58M | 1,190.84M | 1,104.89M | 1,037.41M | 1,050.17M | 1,036.14M | 971.06M | 962.62M | 871.96M | 779.92M | 715.25M | 748.42M |
|
Liabilities and Shareholders Equity
|
| | | 82.14M | 75.54M | 310.62M | 301.47M | 298.97M | 279.26M | 264.98M | 249.17M | 376.24M | 359.55M | 339.78M | 321.23M | 347.31M | 344.36M | 352.44M | 346.63M | 334.28M | 314.75M | 490.83M | 458.56M | 676.32M | 716.89M | 672.24M | 1,334.96M | 1,294.46M | 1,202.79M | 1,110.42M | 1,084.46M | 1,520.11M | 1,417.89M | 1,323.24M | 1,243.35M | 1,300.98M | 1,259.59M | 1,191.54M | 1,173.35M | 1,191.02M | 986.16M | 898.89M | 925.27M |
|
Retained Earnings
|
| | | -21.94M | -28.62M | -35.52M | -43.01M | -53.57M | -66.20M | -81.79M | -97.15M | -121.11M | -137.04M | -159.26M | -181.96M | -201.03M | -223.28M | -248.97M | -272.60M | -300.88M | -332.68M | -365.08M | -392.92M | -435.11M | -481.31M | -550.12M | -621.76M | -703.00M | -849.87M | -950.55M | -1063.78M | -1177.19M | -1280.31M | -1403.99M | -1526.22M | -1658.38M | -1765.82M | -1912.79M | -2048.50M | -2177.40M | -2291.73M | -2392.98M | -2494.31M |
|
Treasury Shares
|
| | | 2.23M | 1.77M | 1.76M | 1.55M | 1.36M | 1.17M | 0.98M | 0.77M | 0.48M | 0.40M | 0.26M | 0.14M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.25M | 0.25M | 0.22M | 0.19M | 0.44M | 0.50M | 0.44M | 0.45M | 1.36M | 1.64M | 1.93M | 1.94M | 4.05M | 4.09M | 3.92M | 4.04M | 5.69M | 5.37M | 5.45M | 5.55M | 5.53M | 5.28M | 5.24M |