|
Accumulated Depreciation (Quarter)
|
| | | 1.59M | | | | 2.08M | 2.21M | 2.38M | 2.56M | 2.64M | | | | 3.47M | | | | 4.26M | 4.53M | 4.74M | 4.97M | 5.25M | 5.49M | 5.72M | 5.95M | 6.23M | 6.47M | 6.70M | 6.93M | 7.04M | 7.27M | 7.58M | 7.94M | 8.31M |
|
Cash & Equivalents (Quarter)
|
9.52M | 10.37M | 50.40M | 106.03M | 69.58M | 63.86M | 87.43M | 82.23M | 70.08M | 71.14M | 50.20M | 33.01M | 60.22M | 146.24M | 83.62M | 117.36M | 83.00M | 192.41M | 120.54M | 123.67M | 98.48M | 120.24M | 152.82M | 125.74M | 127.69M | 235.38M | 230.53M | 186.73M | 172.57M | 355.64M | 131.12M | 97.25M | 139.65M | 168.54M | 113.71M | 128.39M |
|
Receivables - Net (Quarter)
|
0.10M | 0.02M | 0.10M | 0.06M | 0.06M | 0.06M | 0.23M | 0.31M | 0.19M | 0.36M | 0.70M | 0.30M | 0.30M | 0.10M | | | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | 0.52M | 1.82M | 2.72M | 5.79M | 4.59M | 2.04M | 1.30M | 4.89M | 1.02M | 0.80M | 1.14M | 3.00M | 2.79M | 2.43M | 4.00M | 7.08M | 2.64M | 1.57M | 25.15M | 0.04M | 0.49M | 0.04M | 0.05M | 0.04M | | 0.26M | | | | 165.00M | 22.82M | 4.52M | 4.55M | 4.37M |
|
Receivables (Quarter)
|
0.10M | 0.02M | 0.62M | 1.87M | 2.78M | 5.85M | 4.82M | 2.35M | 1.49M | 5.25M | 1.72M | 1.10M | 1.44M | 3.10M | 2.79M | 2.43M | 4.10M | 7.08M | 2.64M | 1.57M | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.57M | | | 0.12M | 0.01M | | | | 10.00M | 300.04M | 0.04M | | 165.00M | | | | |
|
Prepaid Assets (Quarter)
|
1.81M | 1.74M | 2.70M | 3.77M | 2.62M | 2.96M | 3.23M | 2.62M | 3.50M | 4.90M | 4.20M | 1.16M | 4.72M | 5.52M | 6.84M | 6.28M | 6.21M | 7.68M | 8.88M | 1.75M | 1.43M | 9.72M | 9.05M | 1.42M | 1.49M | 0.83M | 0.07M | 1.04M | 1.33M | 6.88M | 0.22M | 0.65M | 0.81M | 0.88M | 0.74M | 10.09M |
|
Current Assets (Quarter)
|
67.55M | 69.13M | 97.70M | 150.95M | 142.23M | 136.11M | 147.50M | 137.50M | 123.00M | 137.32M | 144.02M | 145.31M | 125.99M | 217.47M | 204.15M | 315.61M | 285.51M | 371.82M | 327.69M | 340.74M | 341.52M | 304.30M | 276.62M | 243.08M | 235.74M | 316.94M | 324.88M | 355.58M | 627.55M | 570.92M | 476.77M | 591.64M | 605.86M | 602.53M | 586.42M | 577.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.64M | 0.90M | 0.94M | 0.00M | 1.00M | 0.91M | 0.90M | 200.00 | 1.55M | 1.69M | 1.73M | 0.04M | 1.60M | 1.55M | 1.46M | 0.05M | 1.43M | 1.72M | 1.72M | 0.26M | 2.06M | 1.96M | 1.78M | 0.16M | 1.34M | 1.26M | 1.42M | 0.06M | 1.11M | 1.78M | 2.47M | 3.19M | 3.53M | 4.11M | 4.10M | 3.86M |
|
Long-Term Investments (Quarter)
|
14.00M | | 11.32M | 11.46M | 5.56M | | | | | | | | | | 6.00M | 2.00M | 6.30M | 26.10M | 38.20M | | | | | | | | 2.00M | | | 31.40M | 114.60M | 140.25M | 123.50M | 102.50M | 102.70M | 78.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 0.66M | 0.48M | 2.10M | 2.12M | 1.43M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.29M | 0.29M | 0.29M |
|
Non-Current Assets (Quarter)
|
15.12M | 1.35M | 12.71M | 12.79M | 7.01M | 1.36M | 1.35M | 1.97M | 9.25M | 10.79M | 10.60M | 9.61M | 8.91M | 7.51M | 13.17M | 8.86M | 12.56M | 32.41M | 45.49M | 6.96M | 6.77M | 6.21M | 5.56M | 4.63M | 4.12M | 3.52M | 5.13M | 2.15M | 1.72M | 43.70M | 127.09M | 12.61M | 136.27M | 115.48M | 115.26M | 11.69M |
|
Assets (Quarter)
|
82.67M | 70.48M | 110.42M | 163.73M | 149.24M | 137.47M | 148.86M | 139.47M | 132.25M | 148.10M | 154.63M | 154.92M | 134.90M | 224.98M | 217.32M | 324.47M | 298.07M | 404.23M | 373.18M | 347.69M | 348.30M | 310.51M | 282.17M | 247.93M | 239.86M | 320.47M | 330.02M | 357.95M | 629.28M | 614.63M | 603.86M | 744.73M | 742.13M | 718.01M | 701.69M | 668.19M |
|
Accounts Payables (Quarter)
|
1.13M | 2.64M | 8.24M | 9.55M | 10.36M | 2.28M | 4.87M | 5.71M | 8.71M | 2.79M | 1.58M | 2.79M | 11.62M | 12.92M | 2.80M | 3.08M | 17.68M | 7.91M | 0.71M | 37.72M | 32.87M | 1.41M | 4.71M | 24.95M | 4.02M | 19.37M | 1.25M | 0.77M | 16.49M | 15.18M | 20.74M | 1.61M | 11.84M | 3.25M | 22.87M | 28.27M |
|
Payables (Quarter)
|
1.13M | 2.64M | 8.24M | 9.55M | 10.36M | 2.28M | 4.87M | 5.71M | 8.71M | 2.79M | 1.58M | 2.79M | 11.62M | 12.92M | 2.80M | 3.08M | 17.68M | 7.91M | 0.71M | 37.72M | 32.87M | 1.41M | 4.71M | 24.95M | 4.02M | 19.37M | 1.25M | 0.77M | 16.49M | 15.18M | 20.74M | 1.61M | 11.84M | 3.25M | 22.87M | 28.27M |
|
Short term Debt (Quarter)
|
| | | | 0.38M | 0.28M | 0.76M | 1.06M | 1.21M | 0.81M | 1.02M | 1.26M | 1.12M | 1.00M | 2.08M | 2.73M | 6.82M | 11.40M | 1.12M | 0.90M | 0.38M | 0.08M | 0.03M | 0.07M | 0.02M | 0.01M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | 1.12M | 1.16M | 1.21M | 1.26M | 1.31M | 1.35M | 1.41M | 1.46M | 1.51M | 1.57M | 2.03M | 2.20M | 2.27M | 2.35M | 2.43M | 2.52M | 2.60M | 2.45M | 1.80M | 1.14M | 0.46M | | 0.04M | 0.51M | 1.57M | 2.17M | 2.23M | 2.28M |
|
Current Taxes (Quarter)
|
| | | | 0.38M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 2.65M | 1.05M | 2.69M | 1.89M | | | |
|
Current Deferred Revenue (Quarter)
|
| | 41.74M | 31.75M | 21.88M | 13.20M | 7.97M | 8.22M | 7.00M | 41.57M | 38.68M | 41.53M | 39.05M | 34.01M | 20.88M | 14.48M | 5.77M | 2.01M | 2.24M | 1.60M | 0.77M | | 0.03M | 0.07M | | | 0.00M | 0.00M | 16.12M | 40.90M | 19.70M | 18.89M | 16.89M | 14.69M | 14.20M | 9.55M |
|
Total Current Liabilities (Quarter)
|
7.78M | 9.37M | 52.25M | 42.55M | 33.92M | 29.02M | 24.10M | 26.16M | 24.50M | 33.32M | 30.78M | 35.41M | 36.37M | 35.36M | 38.56M | 40.24M | 34.52M | 42.97M | 39.16M | 44.02M | 43.46M | 40.09M | 36.75M | 31.18M | 23.23M | 26.40M | 27.87M | 21.27M | 39.91M | 41.58M | 44.58M | 47.40M | 35.11M | 35.51M | 44.94M | 45.44M |
|
Non-Current Deffered Revenue (Quarter)
|
| 0.08M | 0.33M | 0.55M | 0.69M | 0.79M | 0.80M | 0.80M | | 23.85M | 22.20M | 23.79M | 20.41M | 16.78M | 4.11M | | | | | | | | | | | | | | 28.92M | 20.76M | 16.51M | 11.68M | 8.18M | 5.38M | 2.79M | |
|
Operating Leases (Quarter)
|
| | | | | | | | 6.92M | 6.62M | 6.29M | 5.96M | 5.62M | 5.26M | 4.88M | 4.50M | 4.10M | 3.69M | 4.24M | 3.66M | 3.06M | 2.45M | 1.80M | 1.14M | 0.46M | | | | | 10.97M | 10.86M | 10.36M | 9.79M | 9.11M | 8.52M | 8.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 0.09M | 0.17M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 57.40M | 47.56M | 44.74M | 38.62M | 46.66M | 43.39M | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
7.78M | 9.45M | 52.58M | 43.10M | 34.62M | 29.81M | 24.90M | 26.96M | 31.42M | 63.79M | 59.27M | 74.95M | 72.23M | 57.49M | 47.73M | 44.86M | 38.74M | 46.78M | 43.52M | 47.67M | 46.52M | 42.53M | 38.56M | 32.32M | 23.69M | 26.40M | 27.87M | 21.27M | 68.83M | 73.31M | 71.94M | 69.43M | 53.08M | 49.99M | 56.25M | 53.48M |
|
Total Debt (Quarter)
|
| | | | 0.38M | 0.28M | 0.76M | 1.06M | 1.21M | 0.81M | 1.02M | 1.26M | 1.12M | 1.00M | 2.08M | 2.73M | 6.82M | 11.40M | 1.12M | 0.90M | 0.38M | 0.08M | 0.03M | 0.07M | 0.02M | 0.01M | | | | | | | | | | |
|
Common Equity (Quarter)
|
74.89M | 61.03M | 57.84M | 120.63M | 114.62M | 107.66M | 123.96M | 112.52M | 100.83M | 84.32M | 95.36M | 79.96M | 62.67M | 167.49M | 169.59M | 279.61M | 259.33M | 357.45M | 329.66M | 300.02M | 301.78M | 267.98M | 243.62M | 215.61M | 216.17M | 294.07M | 302.15M | 336.68M | 560.44M | 541.32M | 531.91M | 675.29M | 689.05M | 668.02M | 645.44M | 614.71M |
|
Shareholder's Equity (Quarter)
|
74.89M | 61.03M | 57.84M | 120.63M | 114.62M | 107.66M | 123.96M | 112.52M | 100.83M | 84.32M | 95.36M | 79.96M | 62.67M | 167.49M | 169.59M | 279.61M | 259.33M | 357.45M | 329.66M | 300.02M | 301.78M | 267.98M | 243.62M | 215.61M | 216.17M | 294.07M | 302.15M | 336.68M | 560.44M | 541.32M | 531.91M | 675.29M | 689.05M | 668.02M | 645.44M | 614.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
82.67M | 70.48M | 110.42M | 163.73M | 149.24M | 137.47M | 148.86M | 139.47M | 132.25M | 148.10M | 154.63M | 154.92M | 134.90M | 224.98M | 217.32M | 324.47M | 298.07M | 404.23M | 373.18M | 347.69M | 348.30M | 310.51M | 282.17M | 247.93M | 239.86M | 320.47M | 330.02M | 357.95M | 629.28M | 614.63M | 603.86M | 744.73M | 742.13M | 718.01M | 701.69M | 668.19M |
|
Retained Earnings (Quarter)
|
-0.02M | 0.00M | 0.10M | -0.01M | -0.07M | -117.87M | -126.61M | -0.23M | -0.19M | -0.17M | -0.15M | -217.66M | -237.74M | -257.20M | -264.93M | 0.03M | -0.03M | -338.70M | -372.50M | -0.30M | -430.30M | -471.33M | -0.48M | -536.75M | -570.50M | -608.90M | -0.17M | -0.10M | -408.40M | -0.25M | -472.20M | -0.08M | -352.18M | -386.90M | -426.30M | 0.64M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.61M | 0.77M | 0.69M | | 0.20M | 0.09M | | 0.08M | | | | 0.84M | | | | 1.29M |
|
Shares Outstanding (Quarter)
|
16.83M | 16.90M | 16.94M | | | | | | | | | | | | | | | | | | 48.55M | 48.68M | 49.20M | | 51.44M | 57.49M | 57.65M | 57.71M | 58.60M | 58.76M | 59.52M | 61.04M | 61.93M | 62.11M | 62.45M | 62.58M |