|
Accumulated Depreciation
|
| | | 10.53M | | | | 14.37M | | | | 18.39M | | | | 23.58M | | | | | | | |
|
Cash & Equivalents
|
70.34M | 137.05M | 559.28M | 447.65M | 262.72M | 260.07M | 228.56M | 280.12M | 119.44M | 107.74M | 354.64M | 151.79M | 161.28M | 145.90M | 151.33M | 143.74M | 152.87M | 134.12M | 152.36M | 124.29M | 93.54M | 113.94M | 91.56M |
|
Receivables - Net
|
| | | 75.00M | | 0.28M | 0.80M | 0.40M | 0.27M | 0.29M | 0.24M | 0.31M | 0.29M | 0.08M | 0.21M | | | | | | | | |
|
Receivables - Other
|
| | | 7.65M | 8.61M | 4.19M | 4.25M | 4.54M | 4.70M | 4.80M | 4.90M | 4.91M | 4.95M | | | | | | | | | | |
|
Receivables
|
| | | 82.65M | | 4.47M | 5.05M | 4.94M | 4.97M | 5.09M | 5.14M | 5.22M | 5.23M | 0.08M | 0.21M | | | | | | | | |
|
Prepaid Assets
|
| 3.66M | 8.38M | 9.38M | 7.75M | 5.58M | 17.70M | 11.46M | 12.66M | 12.75M | 16.81M | 12.11M | 11.27M | 9.31M | 17.29M | 16.70M | 13.19M | 10.12M | 18.73M | 17.35M | 21.95M | 16.04M | 23.84M |
|
Current Assets
|
| 315.87M | 721.85M | 770.10M | 742.43M | 681.28M | 639.26M | 976.24M | 915.79M | 855.79M | 1,087.30M | 1,019.50M | 958.39M | 884.35M | 831.80M | 770.10M | 770.10M | 704.27M | 865.13M | 809.20M | 739.66M | 680.39M | 624.01M |
|
Property, Plant & Equipment (Net)
|
| 7.39M | 6.58M | 6.25M | 5.91M | 6.56M | 6.24M | 6.54M | 8.90M | 8.92M | 11.39M | 11.63M | 11.95M | 11.75M | 10.70M | 10.90M | 9.88M | 8.35M | 7.21M | 5.91M | 5.15M | 3.46M | 2.36M |
|
Long-Term Investments
|
| 175.15M | 154.18M | 230.41M | 463.36M | 411.15M | 387.95M | 677.95M | 778.73M | 730.25M | 699.15M | 847.12M | 776.53M | 725.67M | 659.29M | 606.35M | 596.74M | 554.29M | 687.25M | 657.04M | 616.81M | 542.83M | 504.87M |
|
Intangibles
|
| | | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | | |
|
Goodwill & Intangibles
|
| | | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | | |
|
Other Non-Current Assets
|
0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.12M | 2.12M | 2.12M | 2.26M | 2.26M |
|
Non-Current Assets
|
| 32.17M | 29.83M | 29.73M | 28.91M | 33.12M | 32.36M | 32.20M | 34.09M | 33.63M | 81.42M | 80.27M | 79.17M | 77.67M | 75.16M | 73.88M | 71.34M | 68.28M | 64.99M | 62.09M | 59.70M | 48.45M | 45.99M |
|
Assets
|
| 348.04M | 751.68M | 799.83M | 771.35M | 714.40M | 671.62M | 1,008.44M | 949.88M | 889.42M | 1,168.72M | 1,099.77M | 1,037.56M | 962.02M | 906.96M | 843.98M | 841.44M | 772.55M | 930.12M | 871.30M | 799.36M | 728.84M | 670.00M |
|
Accounts Payables
|
| 2.83M | 4.55M | 6.35M | 5.59M | 7.87M | 6.32M | 8.28M | 8.05M | 4.30M | 9.48M | 10.58M | 11.83M | 14.78M | 13.35M | 9.21M | 7.97M | 11.17M | 6.87M | 14.10M | 8.45M | 5.18M | 2.75M |
|
Payables
|
| 2.83M | 4.55M | 6.35M | 5.59M | 7.87M | 6.32M | 8.28M | 8.05M | 4.30M | 9.48M | 10.58M | 11.83M | 14.78M | 13.35M | 9.21M | 7.97M | 11.17M | 6.87M | 14.10M | 8.45M | 5.18M | 2.75M |
|
Accumulated Expenses
|
| 8.56M | 9.68M | 5.76M | 8.87M | 15.40M | 20.10M | 13.56M | 15.22M | 22.11M | 29.36M | 22.70M | 28.05M | 26.91M | 31.49M | 14.89M | 22.36M | 27.77M | 33.22M | 21.24M | 20.99M | 23.21M | 25.13M |
|
Other Accumulated Expenses
|
| | | | | | | 0.40M | 16.33M | 15.41M | 26.90M | 26.15M | 26.15M | 25.26M | 1.10M | 1.20M | 1.66M | 0.77M | 1.36M | 1.99M | 1.68M | 0.61M | 1.08M |
|
Current Leases
|
| 1.37M | 1.43M | 1.52M | 1.62M | 1.70M | 1.77M | 1.84M | 1.92M | 2.00M | 5.68M | 4.28M | 4.44M | 4.61M | 4.79M | 4.96M | 5.15M | 5.33M | 5.53M | 5.73M | 5.93M | 3.52M | 3.64M |
|
Current Deferred Revenue
|
| | | | | 0.41M | 0.33M | 0.25M | 0.17M | 0.08M | | | | 0.01M | 0.02M | | | | | 7.68M | | | |
|
Total Current Liabilities
|
| 12.77M | 15.67M | 13.63M | 16.08M | 25.39M | 28.52M | 24.32M | 41.69M | 43.90M | 71.43M | 63.71M | 70.47M | 71.58M | 50.75M | 30.27M | 37.14M | 45.04M | 46.97M | 50.73M | 37.05M | 32.52M | 32.60M |
|
Preferred Stock Liabilities
|
| 537.78M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 22.87M | 22.48M | 22.90M | 22.48M | 22.02M | 21.55M | 21.06M | 20.55M | 20.02M | 54.60M | 53.47M | 52.31M | 51.10M | 49.81M | 48.50M | 47.16M | 45.76M | 44.29M | 42.77M | 41.23M | 30.66M | 29.69M |
|
Other Non-Current Liabilities
|
| | | | | 48.47M | 50.47M | 50.26M | 45.66M | 45.86M | 42.92M | 32.38M | 31.38M | 29.22M | 28.02M | 13.21M | 11.37M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 47.41M | 50.06M | 60.38M | 62.24M | 63.92M | 126.03M | 117.17M | 122.77M | 122.67M | 100.56M | 78.77M | 84.30M | | | | | | |
|
Total Liabilities
|
| 35.65M | 38.16M | 36.54M | 38.56M | 95.87M | 100.53M | 110.64M | 107.91M | 109.78M | 168.95M | 149.55M | 154.15M | 151.90M | 128.59M | 91.98M | 95.68M | 90.81M | 91.25M | 93.50M | 78.28M | 63.18M | 62.29M |
|
Common Equity
|
-202.35M | -225.39M | 713.52M | 763.29M | 732.79M | 618.53M | 571.09M | 897.81M | 841.97M | 779.64M | 999.77M | 950.22M | 883.41M | 810.12M | 778.37M | 752.00M | 745.76M | 681.74M | 838.86M | 777.79M | 721.08M | 665.66M | 607.71M |
|
Shareholder's Equity
|
-202.35M | -225.39M | 713.52M | 763.29M | 732.79M | 618.53M | 571.09M | 897.81M | 841.97M | 779.64M | 999.77M | 950.22M | 883.41M | 810.12M | 778.37M | 752.00M | 745.76M | 681.74M | 838.86M | 777.79M | 721.08M | 665.66M | 607.71M |
|
Liabilities and Shareholders Equity
|
| 348.04M | 751.68M | 799.83M | 771.35M | 714.40M | 671.62M | 1,008.44M | 949.88M | 889.42M | 1,168.72M | 1,099.77M | 1,037.56M | 962.02M | 906.96M | 843.98M | 841.44M | 772.55M | 930.12M | 871.30M | 799.36M | 728.84M | 670.00M |
|
Retained Earnings
|
| -241.09M | -439.50M | -404.23M | -446.41M | -639.81M | -700.64M | -768.10M | -830.15M | -906.93M | -991.11M | -1058.61M | -1200.00M | -1300.00M | -1317.09M | -1400.58M | -1500.00M | -1600.00M | -1700.00M | -1738.29M | -1815.36M | -1900.00M | -2000.00M |
|
Treasury Shares
|
| 0.29M | 0.17M | 0.08M | | | | 0.69M | | | | 1.57M | | | | 2.99M | | | | 5.81M | | | |
|
Shares Outstanding
|
212.64M | 212.64M | 89.80M | 89.91M | 90.43M | 92.55M | 92.80M | 108.21M | 108.43M | 108.81M | 120.81M | 121.11M | 121.48M | 121.94M | 123.16M | 127.46M | 132.30M | 133.32M | 166.89M | 167.76M | 170.48M | 171.69M | 172.63M |