|
Cash & Equivalents
|
0.10M | 1.11M | 1.05M | 12.46M | 0.87M | 0.13M | 0.00M | 9.38M | 0.00M | 0.00M | 0.00M | 21.95M | 22.12M | 24.85M | 23.49M | 24.77M | 32.26M | 49.85M | 41.73M | 37.95M | 57.63M | 72.67M | 83.41M | 87.58M | 153.16M | 110.39M | 103.02M | 119.57M | 158.05M | 160.22M | 118.58M | 109.01M | 116.17M | 123.54M | 108.23M | 115.42M | 129.00M | 134.20M | 119.49M | 88.79M | 122.57M | 101.28M | 108.72M |
|
Short-term Investments
|
| | | | | | | | 173.23M | | | | | | | | | | | | | | | | | | | | | | 11.15M | 20.11M | 18.80M | 17.13M | 19.91M | 9.83M | | | | 0.43M | 1.20M | 1.20M | 0.43M |
|
Cash & Current Investments
|
0.10M | 1.11M | 1.05M | 12.46M | 0.87M | 0.13M | 0.00M | 9.38M | 173.23M | 0.00M | 0.00M | 21.95M | 22.12M | 24.85M | 23.49M | 24.77M | 32.26M | 49.85M | 41.73M | 37.95M | 57.63M | 72.67M | 83.41M | 87.58M | 153.16M | 110.39M | 103.02M | 119.57M | 158.05M | 160.22M | 129.72M | 129.12M | 134.97M | 140.67M | 128.15M | 125.25M | 129.00M | 134.20M | 119.49M | 89.22M | 123.78M | 102.49M | 109.15M |
|
Receivables - Net
|
| | | | | | | 55.32M | | | | 63.52M | 71.02M | 63.42M | 42.55M | 80.60M | 63.64M | 71.42M | 61.83M | 111.57M | 75.24M | 63.48M | 67.33M | 117.94M | 83.93M | 85.67M | 76.26M | 135.45M | 91.29M | 87.60M | 59.22M | 116.09M | 89.32M | 85.06M | 61.19M | 119.43M | 78.78M | 86.96M | 67.00M | 130.78M | 74.36M | 101.64M | 82.54M |
|
Receivables - Other
|
| | | | | | | 0.64M | | | | 1.20M | | | | 1.20M | 12.99M | 0.10M | 0.90M | | | | | | | | | | | | | | | | | 0.80M | | | | 1.30M | 0.60M | 0.50M | 0.90M |
|
Receivables
|
| | | | | | | 55.96M | | | | 64.72M | 71.02M | 63.42M | 42.55M | 81.80M | 76.63M | 71.52M | 62.73M | 111.57M | 75.24M | 63.48M | 67.33M | 117.94M | 83.93M | 85.67M | 76.26M | 135.45M | 91.29M | 87.60M | 59.22M | 116.09M | 89.32M | 85.06M | 61.19M | 120.23M | 78.78M | 86.96M | 67.00M | 132.08M | 74.96M | 102.14M | 83.44M |
|
Prepaid Assets
|
| 0.02M | 0.02M | 0.01M | 0.08M | 0.26M | 0.23M | 5.75M | 0.26M | 0.24M | 0.01M | 8.56M | 8.26M | 8.71M | 9.12M | 7.66M | 8.84M | 11.47M | 11.20M | 15.21M | 15.10M | 12.52M | 11.57M | 13.46M | 15.75M | 15.59M | 17.04M | 16.34M | 17.09M | 16.77M | 21.25M | 18.85M | 19.91M | 21.24M | 24.68M | 25.65M | 22.95M | 24.64M | 25.19M | 19.19M | 20.42M | 61.51M | 25.32M |
|
Current Assets
|
0.37M | 1.13M | 1.06M | 0.98M | 0.96M | 0.40M | 0.24M | 89.31M | 0.26M | 0.24M | 0.02M | 112.11M | 133.78M | 107.61M | 75.59M | 124.69M | 118.17M | 133.18M | 115.19M | 176.92M | 160.08M | 161.06M | 175.72M | 233.22M | 267.16M | 226.70M | 211.75M | 286.76M | 282.55M | 281.29M | 226.99M | 281.71M | 261.79M | 264.99M | 232.08M | 288.69M | 248.38M | 262.92M | 228.75M | 256.28M | 235.16M | 282.13M | 233.95M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 4.56M | | | | 4.25M | 4.13M | 3.90M | 3.63M | 3.63M | 3.67M | 3.79M | 3.60M | 3.67M | 3.57M | 3.34M | 4.99M | 4.82M | 4.74M | 4.46M | 4.55M | 4.43M | 4.52M | 4.92M | 5.57M | 6.11M | 6.55M | 7.13M | 8.49M | 10.50M | 10.71M | 10.67M | 10.43M | 9.89M | 9.59M | 10.87M | 10.70M |
|
Long-Term Investments
|
| 172.54M | 172.56M | 172.58M | 172.84M | 172.92M | 172.97M | 173.05M | 173.23M | 157.90M | 158.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.59M | | | | 0.72M | 0.73M | 0.94M | 0.92M | 0.91M | 0.93M | 0.99M | 0.91M | 1.25M | 1.11M | 1.20M | 1.55M | 1.87M | 1.63M | 1.63M | 1.76M | 64.03M | 63.36M | 63.37M | 63.43M | 65.52M | 64.70M | 60.92M | 59.01M | 59.00M | 59.57M | 61.53M | 72.19M | 68.58M | 66.12M | 57.77M | 58.94M |
|
Other Non-Current Assets
|
| | | | | | | 18.85M | | | | 18.08M | 32.37M | 10.63M | 1.34M | 15.85M | 1.41M | 1.77M | 1.63M | 16.30M | 16.69M | 17.32M | 19.85M | 21.03M | 20.51M | 21.84M | 21.72M | 21.52M | 23.11M | 23.43M | 22.55M | 23.51M | 22.11M | 22.52M | 22.41M | 23.56M | 21.77M | 20.62M | 20.84M | 22.08M | 20.53M | 20.30M | 21.91M |
|
Non-Current Assets
|
| 172.54M | 172.56M | 172.58M | 172.84M | 172.92M | 172.97M | 10.07M | 173.23M | 157.90M | 158.21M | 10.06M | 11.38M | 11.89M | 5.89M | 21.83M | 6.01M | 6.55M | 6.14M | 24.30M | 41.26M | 40.78M | 44.59M | 46.72M | 44.41M | 45.42M | 44.98M | 104.50M | 105.24M | 104.92M | 106.36M | 109.33M | 106.31M | 105.86M | 102.89M | 105.11M | 102.81M | 104.45M | 115.10M | 112.79M | 107.87M | 115.37M | 118.91M |
|
Assets
|
0.37M | 173.67M | 173.63M | 173.55M | 173.80M | 173.31M | 173.21M | 99.38M | 173.49M | 158.14M | 158.22M | 122.17M | 145.16M | 119.50M | 81.48M | 146.52M | 124.18M | 139.72M | 121.33M | 201.22M | 201.34M | 201.84M | 220.31M | 279.94M | 311.57M | 272.12M | 256.73M | 391.26M | 387.80M | 386.21M | 333.35M | 391.04M | 368.10M | 370.86M | 334.98M | 393.80M | 351.19M | 367.37M | 343.84M | 369.06M | 343.03M | 397.50M | 352.86M |
|
Accounts Payables
|
| | | | | | | 8.84M | | | | 10.14M | 7.79M | 12.42M | 9.57M | 12.85M | 2.92M | 3.51M | 2.58M | 2.30M | 6.19M | 4.65M | 3.97M | 3.24M | 2.37M | 4.43M | 9.05M | 5.71M | 3.62M | 5.81M | 8.30M | 8.04M | 5.96M | 4.63M | 6.14M | 6.00M | 3.61M | 4.52M | 4.56M | 5.28M | 4.82M | 6.08M | 4.71M |
|
Notes Payables
|
0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.10M | | | | | | | 8.84M | | | | 10.14M | 7.79M | 12.42M | 9.57M | 12.85M | 2.92M | 3.51M | 2.58M | 2.30M | 6.19M | 4.65M | 3.97M | 3.24M | 2.37M | 4.43M | 9.05M | 5.71M | 3.62M | 5.81M | 8.30M | 8.04M | 5.96M | 4.63M | 6.14M | 6.00M | 3.61M | 4.52M | 4.56M | 5.28M | 4.82M | 6.08M | 4.71M |
|
Accumulated Expenses
|
0.23M | 0.01M | 0.02M | 0.02M | 1.07M | 0.94M | 0.38M | 18.30M | 0.13M | 0.12M | 0.19M | 18.15M | 17.46M | 18.42M | 20.48M | 22.50M | 25.09M | 21.86M | 22.51M | 27.92M | 23.91M | 28.91M | 35.57M | 38.03M | 33.84M | 38.65M | 38.12M | 36.56M | 37.33M | 38.16M | 35.99M | 37.46M | 31.38M | 33.69M | 35.78M | 38.96M | 31.00M | 32.11M | 33.87M | 33.59M | 28.13M | 33.27M | 36.38M |
|
Other Accumulated Expenses
|
| | | | | | | 18.35M | | | | 32.55M | 28.24M | 28.51M | 23.43M | 20.42M | 25.09M | 21.70M | 22.51M | 23.35M | 19.12M | 19.21M | 17.03M | 21.15M | 19.06M | 15.93M | 17.12M | 26.12M | 22.45M | 23.92M | 23.89M | 32.68M | 25.57M | 21.67M | 22.72M | 18.13M | 17.96M | 18.56M | 74.28M | 20.69M | 20.52M | 18.69M | 19.16M |
|
Short term Debt
|
| | | | | | | 24.75M | | | 0.06M | 15.50M | 36.45M | 7.80M | 2.73M | 2.37M | 1.22M | | | | | | | | | | 3.67M | 3.66M | 3.66M | 3.66M | 4.23M | 4.79M | 5.35M | 5.91M | 5.91M | 5.91M | 5.91M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.56M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 4.06M | 4.17M | 4.31M | 3.94M | 3.81M | 4.05M | 4.23M | 4.23M | 4.48M | 4.16M | 4.12M | 4.22M | 4.05M | 4.22M | 4.17M | 4.32M | 4.36M | 4.50M | 4.38M | 3.97M | 3.87M | 4.28M | 4.61M |
|
Current Deferred Revenue
|
| | | | | | | 137.29M | | | | 169.01M | 160.03M | 167.88M | 143.58M | 196.71M | 180.60M | 190.91M | 167.02M | 235.50M | 222.65M | 218.51M | 204.30M | 256.93M | 250.00M | 265.64M | 243.68M | 300.27M | 300.03M | 300.39M | 248.19M | 299.92M | 287.40M | 285.32M | 238.40M | 286.97M | 254.31M | 262.80M | 223.31M | 281.20M | 256.42M | 262.94M | 226.00M |
|
Total Current Liabilities
|
| | | 0.02M | | | | 212.93M | 0.13M | 0.12M | 0.25M | 228.73M | 251.07M | 238.70M | 199.80M | 225.90M | 228.74M | 237.98M | 214.45M | 259.34M | 249.08M | 252.53M | 240.40M | 295.33M | 278.53M | 292.83M | 275.99M | 329.50M | 320.05M | 331.08M | 288.60M | 353.03M | 329.62M | 329.23M | 288.80M | 336.43M | 292.83M | 303.24M | 322.47M | 324.59M | 295.23M | 306.80M | 275.30M |
|
Non-Current Debt
|
| | | | | 0.39M | 1.19M | 63.31M | 2.68M | 2.98M | 2.98M | 66.61M | 56.39M | 72.36M | 1.98M | 2.01M | | | | | | | | | | | 80.56M | 79.66M | 78.77M | 72.89M | 71.44M | 70.00M | 68.56M | 67.11M | 65.67M | 64.23M | 62.78M | 68.73M | 67.96M | 82.19M | 81.41M | 75.64M | 64.40M |
|
Non-Current Deffered Revenue
|
| 6.04M | 6.04M | 6.04M | 6.04M | 6.04M | 6.04M | 27.54M | 6.04M | 6.04M | 6.04M | 29.18M | 35.58M | 32.51M | 31.02M | 28.96M | 28.15M | 28.64M | 33.49M | 29.73M | 26.90M | 22.90M | 24.80M | 27.97M | 30.54M | 35.90M | 39.90M | 47.05M | 51.53M | 45.01M | 36.12M | 34.08M | 30.05M | 26.22M | 24.33M | 23.86M | 24.32M | 22.34M | 21.03M | 23.21M | 21.62M | 21.57M | 19.12M |
|
Preferred Stock Liabilities
|
| | | 162.50M | 161.69M | 160.95M | 160.60M | 159.64M | 159.63M | 144.00M | 143.96M | | | | 113.25M | 114.00M | 120.85M | 126.01M | 128.64M | 131.32M | 134.03M | 136.75M | 139.52M | 137.85M | 131.61M | 79.14M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 1.58M | | | | 2.25M | | | | | | | | | 19.08M | 18.29M | 17.57M | 19.93M | 18.83M | 18.55M | 17.80M | 16.74M | 16.38M | 15.02M | 14.11M | 13.32M | 12.14M | 12.75M | 11.69M | 11.16M | 10.17M | 12.03M | 11.19M | 11.03M | 10.71M | 24.84M | 23.95M |
|
Other Non-Current Liabilities
|
| | | | | | | 7.27M | | | | | | | | 2.01M | 2.04M | 2.18M | 2.33M | 2.27M | 0.87M | 0.86M | 2.23M | 2.54M | 2.51M | 2.29M | 1.76M | 2.93M | 2.85M | 2.86M | 2.58M | 2.01M | 1.90M | 1.82M | 1.72M | 1.93M | 1.76M | 1.65M | 2.35M | 1.45M | 1.62M | 1.97M | 1.98M |
|
Total Non-Current Liabilities
|
| | | | | | | 305.62M | | | | | | | | 255.91M | 257.95M | 267.74M | 249.09M | 290.22M | 292.11M | 290.74M | 279.62M | 342.60M | 331.94M | 346.93M | 415.14M | 468.71M | 462.24M | 459.84M | 406.15M | 466.20M | 436.33M | 431.10M | 386.31M | 431.36M | 385.75M | 401.84M | 418.27M | 437.06M | 405.10M | 424.56M | 378.17M |
|
Total Liabilities
|
0.36M | 6.05M | 6.06M | 6.06M | 7.10M | 7.37M | 7.61M | 312.89M | 8.85M | 9.14M | 9.26M | 332.47M | 350.97M | 349.40M | 233.65M | 257.92M | 259.98M | 269.92M | 251.41M | 292.50M | 292.98M | 291.60M | 281.86M | 345.14M | 334.46M | 349.22M | 416.89M | 471.65M | 465.10M | 462.70M | 408.72M | 468.21M | 438.22M | 432.92M | 388.02M | 433.29M | 387.51M | 403.49M | 420.62M | 438.51M | 406.73M | 426.53M | 380.14M |
|
Total Debt
|
| | | | | 0.39M | 1.19M | 88.06M | 2.68M | 2.98M | 3.04M | 82.11M | 92.84M | 80.16M | 4.71M | 4.38M | 1.22M | | | | | | | | | | 84.23M | 83.32M | 82.43M | 76.55M | 75.67M | 74.79M | 73.91M | 73.03M | 71.58M | 70.14M | 68.69M | 71.82M | 71.05M | 85.28M | 84.50M | 78.73M | 67.96M |
|
Common Equity
|
0.02M | 5.00M | 5.00M | -212.32M | 5.00M | 5.00M | 5.00M | -213.51M | 5.00M | 5.00M | 5.00M | -174.13M | -205.81M | -229.90M | -265.41M | -225.40M | -256.65M | -256.20M | -258.72M | -222.59M | -225.68M | -226.51M | -201.06M | -203.06M | -154.50M | -156.23M | -160.16M | -80.39M | -77.30M | -76.49M | -75.38M | -77.17M | -70.12M | -62.06M | -53.05M | -39.50M | -36.31M | -36.12M | -76.77M | -69.44M | -63.70M | -29.04M | -27.28M |
|
Shareholder's Equity
|
0.02M | 5.00M | 5.00M | -212.32M | 5.00M | 5.00M | 5.00M | -213.51M | 5.00M | 5.00M | 5.00M | -174.13M | -205.81M | -229.90M | -265.41M | -225.40M | -256.65M | -256.20M | -258.72M | -222.59M | -225.68M | -226.51M | -201.06M | -203.06M | -154.50M | -156.23M | -160.16M | -80.39M | -77.30M | -76.49M | -75.38M | -77.17M | -70.12M | -62.06M | -53.05M | -39.50M | -36.31M | -36.12M | -76.77M | -69.44M | -63.70M | -29.04M | -27.28M |
|
Liabilities and Shareholders Equity
|
0.37M | 173.67M | 173.63M | 173.55M | 173.80M | 173.31M | 173.21M | 99.38M | 173.49M | 158.14M | 158.22M | 122.17M | 145.16M | 119.50M | 81.48M | 146.52M | 124.18M | 139.72M | 121.33M | 201.22M | 201.34M | 201.84M | 220.31M | 279.94M | 311.57M | 272.12M | 256.73M | 391.26M | 387.80M | 386.21M | 333.35M | 391.04M | 368.10M | 370.86M | 334.98M | 393.80M | 351.19M | 367.37M | 343.84M | 369.06M | 343.03M | 397.50M | 352.86M |
|
Treasury Shares
|
0.56M | 0.56M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | | | | | | | | 2.10M | | | | 4.80M | | | |
|
Retained Earnings
|
-0.01M | -0.01M | -0.06M | -0.13M | -0.93M | -1.68M | -2.03M | -251.11M | -3.00M | -3.02M | -3.06M | -304.41M | -300.90M | -326.35M | -374.71M | -332.18M | -360.55M | -356.46M | -354.72M | -314.65M | -312.11M | -308.64M | -305.33M | -301.01M | -304.58M | -297.78M | -295.85M | -225.79M | -222.70M | -222.59M | -223.00M | -228.27M | -222.63M | -218.36M | -211.56M | -202.21M | -200.89M | -202.04M | -245.14M | -238.48M | -235.13M | -204.87M | -202.11M |
|
Preferred Shares
|
| | | | | | | 19.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |