|
Accumulated Depreciation
|
| | 1.64M | | 1.80M | 1.90M | 1.98M | 1.71M | 1.86M | 1.98M | 1.73M | 2.05M | 2.37M | 2.74M | | | | | | | | | | | | |
|
Cash & Equivalents
|
| | 94.58M | | 352.45M | 341.14M | 321.46M | 301.27M | 276.42M | 410.01M | 320.45M | 139.26M | 125.11M | 143.70M | 340.40M | 118.71M | 153.88M | 85.65M | 185.08M | 471.40M | 575.75M | 370.19M | 219.87M | 254.20M | 243.91M | 350.20M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 2.36M | | 1.18M | | 1.10M | 1.57M | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 9.45M | | 8.54M | 15.04M |
|
Receivables
|
| | | | | | | | | | | | | | 2.36M | | 1.18M | | 1.10M | 1.57M | | | | | | |
|
Prepaid Assets
|
| | 1.10M | | 1.37M | 3.15M | 3.54M | 4.04M | 7.85M | 8.93M | 5.60M | 7.73M | 6.03M | 8.92M | 12.21M | 10.85M | 18.03M | 12.90M | 15.96M | 18.60M | 29.75M | 33.27M | 40.79M | 55.10M | 67.42M | 90.18M |
|
Current Assets
|
| | 95.68M | | 353.82M | 344.30M | 331.68M | 311.95M | 287.31M | 421.96M | 411.14M | 404.80M | 404.25M | 414.46M | 622.94M | 597.15M | 594.53M | 555.49M | 611.31M | 934.47M | 1,328.80M | 1,621.87M | 1,542.29M | 1,434.97M | 1,250.56M | 1,966.02M |
|
Property, Plant & Equipment (Net)
|
| | 0.63M | | 0.77M | 1.29M | 1.47M | 2.19M | 2.56M | 3.22M | 4.80M | 5.03M | 6.14M | 6.04M | 6.25M | 7.84M | 7.78M | 8.13M | 8.38M | 8.65M | 8.50M | 9.49M | 12.67M | 15.64M | 20.54M | 21.50M |
|
Other Non-Current Assets
|
| | 0.60M | | 0.64M | 0.42M | 0.25M | 0.36M | 0.41M | 0.49M | 0.60M | 0.55M | 0.41M | 0.52M | 0.60M | 0.47M | 0.42M | 0.34M | 0.30M | 0.42M | 2.79M | 2.79M | 2.79M | 2.79M | 90.81M | 91.04M |
|
Non-Current Assets
|
| | 1.23M | | 1.54M | 1.84M | 2.22M | 2.80M | 3.21M | 3.96M | 16.44M | 16.34M | 16.55M | 16.07M | 15.86M | 16.83M | 16.25M | 17.68M | 17.25M | 17.00M | 18.62M | 18.91M | 21.61M | 24.10M | 118.37M | 168.19M |
|
Assets
|
| | 96.91M | | 355.36M | 346.13M | 333.90M | 314.75M | 290.52M | 425.92M | 427.58M | 421.13M | 420.80M | 430.54M | 638.80M | 613.98M | 610.78M | 573.16M | 628.55M | 951.47M | 1,347.42M | 1,640.77M | 1,563.89M | 1,459.08M | 1,368.93M | 2,134.21M |
|
Accounts Payables
|
| | 2.31M | | 5.44M | 6.33M | 7.75M | 10.41M | 8.54M | 12.00M | 14.09M | 18.82M | 20.55M | 26.38M | 32.57M | 33.89M | 31.76M | 31.98M | 34.34M | 37.33M | 40.92M | 49.63M | 8.46M | 54.19M | 3.91M | 9.63M |
|
Payables
|
| | 2.31M | | 5.44M | 6.33M | 7.75M | 10.41M | 8.54M | 12.00M | 14.09M | 18.82M | 20.55M | 26.38M | 32.57M | 33.89M | 31.76M | 31.98M | 34.34M | 37.33M | 40.92M | 49.63M | 8.46M | 54.19M | 3.91M | 9.63M |
|
Accumulated Expenses
|
| | 1.31M | | 1.32M | 2.13M | 3.15M | 2.75M | 3.30M | 6.15M | 8.94M | 4.24M | 4.69M | 7.75M | 11.19M | 6.01M | 6.53M | 11.16M | 14.34M | 7.80M | 12.83M | 18.24M | 64.73M | 12.81M | 95.24M | 137.16M |
|
Short term Debt
|
| | 2.77M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 1.77M | 2.54M | 3.07M | 3.09M | 3.10M | 3.13M | 3.15M | 3.60M | 3.64M | 3.73M | 3.77M | 3.80M | 3.84M | 3.88M | 3.92M | 3.97M |
|
Current Deferred Revenue
|
| | 3.84M | | 4.86M | 5.22M | 3.69M | 4.36M | 4.50M | 4.26M | 4.86M | 5.31M | 5.38M | 5.45M | 6.17M | 5.06M | 3.81M | 1.97M | 69.26M | 66.30M | 64.26M | 61.92M | 58.95M | 57.38M | 53.53M | 51.19M |
|
Total Current Liabilities
|
| | 10.24M | | 11.62M | 13.68M | 14.59M | 17.51M | 16.34M | 22.42M | 29.66M | 30.92M | 33.69M | 42.67M | 51.91M | 48.09M | 45.24M | 48.72M | 80.68M | 74.95M | 84.21M | 91.33M | 98.02M | 84.86M | 135.06M | 169.88M |
|
Non-Current Debt
|
| | 1.77M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 15.10M | | 12.76M | 11.60M | 12.15M | 10.17M | 8.79M | 7.75M | 6.53M | 5.16M | 4.01M | 2.71M | 1.24M | | | | 40.90M | 40.20M | 37.56M | 42.26M | 37.96M | 43.40M | 39.99M | 32.07M |
|
Preferred Stock Liabilities
|
| | 134.72M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 0.39M | | 0.68M | 0.69M | 0.94M | 0.95M | 0.91M | 0.88M | 9.96M | 9.35M | 8.75M | 8.19M | 7.58M | 6.98M | 6.36M | 6.98M | 6.21M | 5.42M | 4.62M | 3.80M | 2.96M | 2.09M | 1.21M | 49.97M |
|
Other Non-Current Liabilities
|
| | 0.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 27.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 27.54M | | 25.06M | 25.97M | 27.68M | 28.64M | 26.04M | 31.04M | 46.15M | 45.43M | 46.45M | 53.56M | 60.73M | 55.06M | 51.61M | 55.70M | 127.79M | 120.58M | 126.39M | 137.39M | 138.94M | 130.35M | 176.26M | 247.94M |
|
Total Debt
|
| | 4.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -65.36M | | 330.30M | 320.16M | 306.22M | 286.12M | 264.48M | 394.88M | 381.43M | 375.71M | 374.35M | 376.98M | 578.08M | 558.91M | 559.18M | 517.47M | 500.76M | 830.90M | 1,221.04M | 1,503.38M | 1,424.96M | 1,328.72M | 1,192.66M | 1,886.27M |
|
Shareholder's Equity
|
| | -65.36M | | 330.30M | 320.16M | 306.22M | 286.12M | 264.48M | 394.88M | 381.43M | 375.71M | 374.35M | 376.98M | 578.08M | 558.91M | 559.18M | 517.47M | 500.76M | 830.90M | 1,221.04M | 1,503.38M | 1,424.96M | 1,328.72M | 1,192.66M | 1,886.27M |
|
Liabilities and Shareholders Equity
|
| | 96.91M | | 355.36M | 346.13M | 333.90M | 314.75M | 290.52M | 425.92M | 427.58M | 421.13M | 420.80M | 430.54M | 638.80M | 613.98M | 610.78M | 573.16M | 628.55M | 951.47M | 1,347.42M | 1,640.77M | 1,563.89M | 1,459.08M | 1,368.93M | 2,134.21M |
|
Retained Earnings
|
| | -22.18M | | -38.83M | -50.27M | -66.54M | -90.40M | -116.74M | -146.01M | -184.55M | -218.80M | -264.50M | -308.10M | -358.54M | -410.94M | -458.00M | -510.32M | -570.76M | -639.62M | -710.41M | -790.81M | -893.07M | -1008.84M | -1200.00M | -1340.60M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.61M | 0.64M | 0.70M | 0.76M | 1.42M | 1.53M | 1.61M | 2.11M | 2.63M | | |
|
Shares Outstanding
|
2.93M | 2.98M | 2.99M | 3.03M | 37.53M | 37.53M | 37.57M | 37.60M | 37.66M | 46.90M | 47.75M | 49.28M | 52.08M | 54.45M | | | | | | | | | | | | |