|
Cash & Equivalents
|
124.86M | 119.56M | 112.51M | 101.86M | 176.68M | 195.05M | 303.85M | 306.15M | 293.58M | 279.86M | 402.39M | 387.80M | 370.59M | 474.25M | 442.95M | 408.57M | 386.92M | 506.55M | 471.73M | 456.06M | 417.62M | 429.04M | 486.21M | 451.51M | 427.66M | 410.11M | 398.14M | 390.30M | 375.72M | 352.69M | 333.94M | 314.52M | 295.38M | 342.99M | 399.83M | 600.10M | 579.09M | 542.99M | 508.80M | 495.63M | 710.41M | 686.18M | 659.11M | 670.90M | 618.83M | 546.51M | 564.12M | 519.26M | 471.39M | 417.94M | 371.44M | 330.84M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.35M | | | | | 1.35M | 1.35M | 1.35M | 1.35M | | | | | | | | 1.35M | 1.35M | 1.35M | 1.35M | | | | | | |
|
Cash & Current Investments
|
124.86M | 119.56M | 112.51M | 101.86M | 176.68M | 195.05M | 303.85M | 306.15M | 293.58M | 279.86M | 402.39M | 387.80M | 370.59M | 474.25M | 442.95M | 408.57M | 386.92M | 506.55M | 471.73M | 456.06M | 417.62M | 429.04M | 486.21M | 451.51M | 427.66M | 411.46M | 399.50M | 390.30M | 375.72M | 352.69M | 333.94M | 315.88M | 296.73M | 344.35M | 401.18M | 600.10M | 579.09M | 542.99M | 508.80M | 495.63M | 710.41M | 686.18M | 660.46M | 672.25M | 620.18M | 547.86M | 564.12M | 519.26M | 471.39M | 417.94M | 371.44M | 330.84M |
|
Receivables - Net
|
| | | | | 2.16M | 1.49M | 0.97M | 1.73M | 1.36M | 0.96M | 0.81M | 0.51M | 1.00M | 0.36M | 0.41M | 0.18M | 0.27M | 30.24M | 0.22M | 0.24M | 100.00M | 0.01M | | 0.00M | 0.01M | | 0.04M | 0.07M | 0.17M | 0.06M | 0.02M | 0.01M | 0.00M | 0.00M | 0.08M | | | | | | | 0.52M | 5.16M | 5.16M | | | | | | | |
|
Receivables - Other
|
0.22M | 0.26M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 0.09M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | 2.21M | 1.54M | 1.06M | 1.76M | 1.39M | 0.96M | 0.81M | 0.51M | 1.00M | 0.36M | 0.41M | 0.18M | 0.27M | 30.24M | 0.22M | 0.24M | 100.00M | 0.01M | | 0.00M | 0.01M | | 0.04M | 0.07M | 0.17M | 0.06M | 0.02M | 0.01M | 0.00M | 0.00M | 0.08M | | | | | | | 0.52M | 5.16M | 5.16M | | | | | | | |
|
Current Deferred Tax Assets
|
0.07M | 0.07M | 0.07M | 0.27M | 0.08M | 0.08M | 0.08M | 0.09M | 0.17M | 0.16M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.69M | 0.89M | 0.96M | 0.76M | 1.41M | 2.26M | 1.55M | 1.52M | 3.77M | 3.01M | 2.69M | 4.79M | 6.31M | 6.84M | 7.29M | 6.66M | 4.26M | 7.38M | 9.75M | 12.78M | 8.47M | 8.10M | 7.82M | 5.40M | 3.73M | 3.73M | 19.21M | 18.90M | 2.58M | 6.83M | 7.12M | 4.59M | 2.54M | 7.96M | 8.28M | 7.35M | 5.71M | 12.63M | 12.50M | 28.93M | 8.69M | 14.16M | 16.12M | 13.20M | 13.94M | 18.00M | 21.85M | 15.72M | 14.02M | 18.24M | 14.04M | 9.13M |
|
Current Assets
|
125.84M | 120.79M | 113.59M | 102.94M | 178.22M | 199.60M | 307.02M | 308.82M | 299.11M | 284.42M | 406.20M | 393.58M | 377.40M | 482.09M | 450.60M | 415.64M | 391.36M | 514.20M | 511.72M | 469.06M | 426.33M | 537.15M | 494.04M | 456.91M | 431.39M | 415.19M | 418.71M | 409.20M | 378.38M | 359.69M | 341.12M | 320.49M | 299.28M | 352.30M | 409.47M | 607.53M | 584.81M | 555.62M | 521.29M | 524.56M | 719.10M | 700.34M | 677.10M | 690.60M | 639.28M | 565.87M | 585.98M | 534.98M | 485.41M | 436.17M | 385.48M | 339.97M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 38.55M | 47.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.44M | 3.37M | 3.73M | 3.58M | 3.37M | 3.23M | 3.34M | 3.28M | 3.12M | 2.96M | 2.82M | 2.93M | 3.86M | 3.92M | 41.85M | 51.74M | 56.45M | 56.08M | 55.84M | 55.38M | 54.99M | 54.28M | 53.40M | 52.95M | 52.84M | 4.63M | 4.32M | 4.25M | 3.87M | 3.53M | 3.21M | 2.90M | 2.55M | 2.29M | 2.08M | 1.94M | 2.01M | 1.86M | 1.86M | 2.00M | 1.73M | 1.92M | 2.17M | 2.43M | 3.84M | 3.67M | 3.49M | 3.25M | 3.08M | 2.87M | 2.69M | 2.46M |
|
Intangibles
|
0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.06M | 0.61M | 0.68M | 0.82M | 0.98M | 1.30M | 1.50M | 1.89M | 2.09M | 2.15M | 2.42M | 2.85M | 3.29M | 3.69M | 5.99M | 5.91M | 5.18M | 5.76M | 6.39M | 8.72M | 8.32M | 11.31M | 10.21M | 10.38M | 8.90M | 9.49M | 9.46M | 9.96M | 10.45M | 11.02M | 11.52M | 11.64M | 7.02M | 6.43M | 6.50M | 7.07M | 9.59M | 11.96M | 14.97M | 18.20M | 21.43M | 25.94M | 29.92M | 33.89M | 36.67M | 39.48M | 41.00M | 43.24M | 44.91M | | |
|
Other Non-Current Assets
|
| | | 0.74M | | | 0.03M | | | 0.12M | | 0.01M | 1.12M | 2.00M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 2.21M | 2.21M | 0.86M | 0.86M | 6.35M | 0.86M | 0.86M | 0.86M | 3.81M | 0.86M | 0.86M | 0.86M |
|
Non-Current Assets
|
3.44M | 3.48M | 4.34M | 5.00M | 4.19M | 4.21M | 4.67M | 4.78M | 5.01M | 5.17M | 4.96M | 5.35M | 7.83M | 9.22M | 51.96M | 63.94M | 68.61M | 67.75M | 67.28M | 68.62M | 70.00M | 69.49M | 69.26M | 67.72M | 67.41M | 44.34M | 43.36M | 41.69M | 40.89M | 39.73M | 37.81M | 35.30M | 33.69M | 27.42M | 26.91M | 25.17M | 24.56M | 25.79M | 28.30M | 29.88M | 38.94M | 41.24M | 43.55M | 56.32M | 57.10M | 57.33M | 59.59M | 60.27M | 61.70M | 59.16M | 13.59M | 12.65M |
|
Assets
|
129.28M | 124.27M | 117.93M | 107.94M | 182.41M | 203.81M | 311.69M | 313.60M | 304.12M | 289.58M | 411.16M | 398.93M | 385.24M | 491.31M | 502.56M | 479.58M | 459.98M | 581.95M | 579.00M | 537.68M | 496.33M | 606.65M | 563.30M | 524.63M | 498.80M | 459.53M | 462.07M | 450.89M | 419.27M | 399.42M | 378.93M | 355.78M | 332.98M | 379.72M | 436.38M | 632.70M | 609.37M | 581.41M | 549.59M | 554.44M | 758.03M | 741.59M | 720.65M | 746.92M | 696.38M | 623.19M | 645.57M | 595.25M | 547.11M | 495.34M | 399.07M | 352.63M |
|
Accounts Payables
|
| | 0.78M | 0.90M | 1.79M | 2.13M | 1.48M | 1.24M | 4.72M | 1.99M | 2.87M | 4.06M | 4.52M | 7.90M | 11.59M | 10.54M | 13.07M | 6.25M | 12.54M | 11.06M | 13.63M | 11.59M | 10.05M | 4.49M | 1.47M | 2.10M | 1.52M | 2.42M | 1.24M | 3.30M | 2.12M | 2.81M | 4.12M | 4.21M | 5.91M | 3.48M | 3.69M | 9.32M | 7.55M | 9.79M | 9.27M | 12.52M | 13.85M | 19.46M | 25.39M | 14.42M | 9.29M | 10.33M | 7.77M | 16.03M | 12.20M | 10.50M |
|
Payables
|
| | 0.78M | 0.90M | 1.79M | 2.13M | 1.48M | 1.24M | 4.72M | 1.99M | 2.87M | 4.06M | 4.52M | 7.90M | 11.59M | 10.54M | 13.07M | 6.25M | 12.54M | 11.06M | 13.63M | 11.59M | 10.05M | 4.49M | 1.47M | 2.10M | 1.52M | 2.42M | 1.24M | 3.30M | 2.12M | 2.81M | 4.12M | 4.21M | 5.91M | 3.48M | 3.69M | 9.32M | 7.55M | 9.79M | 9.27M | 12.52M | 13.85M | 19.46M | 25.39M | 14.42M | 9.29M | 10.33M | 7.77M | 16.03M | 12.20M | 10.50M |
|
Accumulated Expenses
|
1.59M | 2.60M | 5.70M | 3.12M | 2.80M | 4.36M | 5.73M | 4.63M | 2.29M | 3.66M | 6.40M | 9.52M | 12.79M | 10.97M | 16.65M | 16.94M | 19.07M | 21.71M | 20.80M | 18.48M | | 15.69M | 18.40M | 5.95M | 5.37M | 4.74M | 2.26M | 4.25M | 5.83M | 5.22M | 6.15M | 7.62M | 9.04M | 9.36M | 8.38M | 5.32M | 6.35M | 6.66M | 9.19M | 11.59M | 10.79M | 14.16M | 18.93M | 18.00M | 14.72M | 17.34M | 15.93M | 10.34M | 13.43M | 12.68M | 30.33M | 17.61M |
|
Other Accumulated Expenses
|
1.67M | 2.42M | 2.31M | 3.08M | 3.89M | 2.48M | 3.69M | 3.81M | 4.97M | 3.89M | 4.19M | 4.98M | 4.90M | 3.84M | 5.21M | 8.25M | 8.55M | 5.33M | 5.85M | 9.29M | 9.19M | 6.69M | 5.10M | 5.42M | 5.93M | 2.96M | 19.30M | 20.08M | 5.54M | 3.36M | 4.74M | 5.63M | 7.14M | 4.27M | 7.94M | 7.37M | 9.81M | 4.96M | 7.15M | 13.17M | 12.17M | 8.00M | 10.22M | 13.78M | 15.66M | 9.13M | 10.93M | 14.31M | 15.84M | 9.23M | 6.40M | 8.21M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.37M | 0.73M | 1.10M | 1.47M | 1.57M | 1.65M | 4.81M | 4.90M | 5.00M | 5.10M | 5.20M | 5.30M | 5.41M | 5.51M | 5.62M | 5.72M | 5.83M | 5.94M | 6.05M | 6.30M | 6.38M | 6.47M | 4.88M | 3.45M | 1.82M | 1.11M | 2.37M | 2.58M | 2.61M | 2.61M | 2.63M | 2.85M | 2.88M |
|
Current Taxes
|
0.03M | 0.07M | 0.30M | 0.62M | 0.18M | | 0.41M | 0.28M | 0.06M | | | | | 0.53M | | 1.18M | 0.38M | 0.39M | 0.40M | 0.05M | 0.31M | 0.48M | 0.95M | 0.28M | 0.05M | 0.29M | 0.02M | 0.01M | 0.01M | | 0.22M | 0.26M | 0.04M | | | | | 0.67M | 0.09M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.95M | 7.21M | 7.66M | 8.84M | 9.82M | 9.66M | 11.44M | 9.32M | 25.12M | 0.32M | | 67.40M | 8.03M | 8.83M | 8.85M | 7.90M | 5.10M | 2.69M |
|
Total Current Liabilities
|
1.74M | 5.09M | 9.08M | 7.71M | 7.41M | 8.96M | 11.31M | 9.97M | 12.04M | 9.54M | 13.46M | 18.56M | 22.22M | 23.23M | 33.46M | 36.91M | 41.08M | 33.68M | 39.60M | 39.26M | 37.37M | 35.55M | 46.13M | 23.63M | 14.93M | 14.91M | 28.02M | 31.76M | 17.71M | 17.09M | 18.54M | 21.72M | 25.85M | 23.46M | 52.90M | 29.20M | 33.45M | 36.50M | 40.11M | 50.60M | 50.15M | 48.88M | 71.56M | 53.37M | 56.89M | 43.27M | 46.74M | 46.42M | 48.50M | 48.46M | 67.81M | 51.44M |
|
Capital Leases
|
| | | | | | | | | | | | | | 35.93M | 39.36M | 51.32M | 51.73M | 52.15M | 51.90M | 51.52M | 51.10M | 50.69M | 50.34M | 49.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
1.05M | 1.39M | 1.42M | 1.44M | 1.73M | 1.83M | 1.94M | 2.04M | 2.09M | 2.39M | 2.26M | 2.19M | 2.13M | 2.07M | 2.08M | 2.12M | 2.08M | 0.29M | 0.28M | 0.27M | 0.25M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 110.24M | 85.29M | 104.56M | 102.93M | 100.64M | 98.35M | 96.99M | 85.29M | 85.29M | 67.41M | 67.41M | 67.41M | 67.41M | 7.40M | 5.60M | 3.45M | 1.62M | | |
|
Non-Current Deferred Tax Liability
|
0.01M | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 26.51M | 25.36M | 24.16M | 17.84M | 21.70M | 20.45M | 19.16M | 12.33M | 16.50M | 15.15M | 13.75M | 6.39M | 10.88M | 9.58M | 8.03M | | 4.88M | 3.45M | 10.73M | 10.72M | 12.50M | 12.12M | 11.49M | 8.23M | 10.20M | 9.78M | 9.08M |
|
Other Non-Current Liabilities
|
| | | | | | 0.02M | 0.03M | 0.10M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | | | | | | | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 1.73M | | 1.96M | 2.06M | 2.19M | 2.62M | 2.49M | 2.42M | 2.35M | 2.29M | 38.24M | 41.57M | 53.50M | 52.02M | 52.42M | 52.17M | 51.77M | 161.59M | 161.16M | 161.35M | 160.87M | 132.50M | 131.25M | 129.96M | 128.63M | 127.30M | 125.94M | 124.55M | 123.12M | 121.68M | 95.27M | 113.03M | 109.87M | 106.03M | 102.18M | 99.19M | 85.85M | 85.29M | 67.41M | 76.32M | 78.13M | 77.53M | 16.90M | 14.47M | 11.68M | 9.20M | 6.93M | 6.20M |
|
Total Liabilities
|
2.80M | 6.48M | 10.70M | 9.15M | 9.14M | 10.80M | 13.27M | 12.04M | 14.23M | 12.16M | 15.94M | 20.98M | 24.57M | 25.53M | 71.70M | 78.48M | 94.57M | 85.70M | 92.02M | 91.43M | 89.14M | 197.14M | 207.29M | 184.98M | 175.80M | 147.40M | 159.26M | 161.72M | 146.35M | 144.38M | 144.49M | 146.27M | 148.97M | 145.13M | 148.17M | 142.23M | 143.32M | 142.53M | 142.29M | 149.79M | 135.99M | 134.18M | 138.97M | 129.69M | 135.02M | 120.80M | 63.65M | 60.89M | 60.18M | 57.66M | 74.73M | 57.64M |
|
Common Equity
|
126.48M | 117.79M | 107.23M | 98.78M | 173.27M | 193.01M | 298.42M | 301.56M | 289.89M | 277.43M | 395.22M | 377.95M | 360.67M | 465.78M | 430.87M | 401.10M | 365.40M | 496.25M | 486.98M | 446.25M | 407.19M | 409.50M | 356.01M | 339.65M | 323.00M | 312.13M | 302.81M | 289.18M | 272.92M | 255.04M | 234.44M | 209.51M | 184.01M | 234.58M | 288.21M | 490.47M | 466.04M | 438.89M | 407.30M | 404.65M | 622.04M | 607.41M | 581.68M | 617.23M | 561.37M | 502.40M | 581.92M | 534.36M | 486.93M | 437.68M | 324.33M | 294.99M |
|
Shareholder's Equity
|
126.48M | 117.79M | 107.23M | 98.78M | 173.27M | 193.01M | 298.42M | 301.56M | 289.89M | 277.43M | 395.22M | 377.95M | 360.67M | 465.78M | 430.87M | 401.10M | 365.40M | 496.25M | 486.98M | 446.25M | 407.19M | 409.50M | 356.01M | 339.65M | 323.00M | 312.13M | 302.81M | 289.18M | 272.92M | 255.04M | 234.44M | 209.51M | 184.01M | 234.58M | 288.21M | 490.47M | 466.04M | 438.89M | 407.30M | 404.65M | 622.04M | 607.41M | 581.68M | 617.23M | 561.37M | 502.40M | 581.92M | 534.36M | 486.93M | 437.68M | 324.33M | 294.99M |
|
Liabilities and Shareholders Equity
|
129.28M | 124.27M | 117.93M | 107.94M | 182.41M | 203.81M | 311.69M | 313.60M | 304.12M | 289.58M | 411.16M | 398.93M | 385.24M | 491.31M | 502.56M | 479.58M | 459.98M | 581.95M | 579.00M | 537.68M | 496.33M | 606.65M | 563.30M | 524.63M | 498.80M | 459.53M | 462.07M | 450.89M | 419.27M | 399.42M | 378.93M | 355.78M | 332.98M | 379.72M | 436.38M | 632.70M | 609.37M | 581.41M | 549.59M | 554.44M | 758.03M | 741.59M | 720.65M | 746.92M | 696.38M | 623.19M | 645.57M | 595.25M | 547.11M | 495.34M | 399.07M | 352.63M |
|
Retained Earnings
|
-0.34M | -9.30M | -20.60M | -30.29M | -41.34M | -23.49M | -22.20M | -35.38M | -48.49M | -63.69M | -81.97M | -104.95M | -129.10M | -156.62M | -197.07M | -240.31M | -289.21M | -324.50M | -342.20M | -394.59M | -442.35M | -491.09M | -550.98M | -575.53M | -598.00M | -615.07M | -630.88M | -650.33M | -671.88M | -695.45M | -721.74M | -752.31M | -783.03M | -819.80M | -792.12M | -682.90M | -716.05M | -752.34M | -793.60M | -839.40M | -833.00M | -879.90M | -934.50M | -912.60M | -980.03M | -1100.00M | -985.40M | -1044.38M | -1102.34M | -1200.00M | -1300.00M | -1324.84M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.29M | 0.28M | 1.13M |