|
Accumulated Depreciation
|
| | | 0.58M | | 0.85M | 0.99M | 1.21M | 1.60M | 2.05M | 2.50M | 2.95M | 3.40M | 3.85M | 4.30M | 4.85M | 5.65M | 6.84M | 8.24M |
|
Cash & Equivalents
|
23.39M | 20.58M | 217.04M | 203.94M | 66.65M | 42.19M | 42.19M | 41.40M | 73.16M | 19.19M | 36.76M | 72.27M | 102.01M | 122.30M | 74.17M | 94.36M | 83.65M | 32.10M | 36.47M |
|
Prepaid Assets
|
0.40M | 0.32M | 0.30M | 3.14M | 3.81M | 4.16M | 4.00M | 4.45M | 6.46M | 4.02M | 3.83M | 6.00M | 8.16M | 6.76M | 6.21M | 8.62M | 9.52M | 9.15M | 12.31M |
|
Property, Plant & Equipment (Net)
|
| | | 25.03M | 39.44M | 54.29M | 66.65M | 48.24M | 78.52M | 78.41M | 78.11M | 77.28M | 76.83M | 92.00M | 120.44M | 144.90M | 173.59M | 211.39M | 265.95M |
|
Long-Term Investments
|
| | | | | 29.91M | 29.77M | 24.89M | 18.41M | 17.12M | 16.83M | 11.87M | 36.99M | 10.07M | 19.46M | 18.99M | | 31.00M | |
|
Intangibles
|
| | | | | | | | | | | | | | | 3.03M | 3.03M | 3.03M | 3.03M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 3.03M | 3.03M | 3.03M | 3.03M |
|
Other Non-Current Assets
|
4.96M | 4.98M | 207.56M | 197.13M | 18.04M | 38.39M | 38.39M | 39.22M | 70.30M | 16.63M | 34.29M | 12.01M | 99.45M | 97.27M | 70.63M | 51.92M | 32.52M | 23.50M | 12.97M |
|
Assets
|
140.24M | 139.78M | 139.90M | 303.89M | 347.77M | 339.91M | 334.64M | 331.20M | 326.54M | 335.31M | 332.78M | 402.20M | 444.39M | 461.58M | 456.81M | 556.56M | 553.67M | 568.14M | 558.03M |
|
Accounts Payables
|
0.15M | 0.21M | 0.37M | 10.96M | 12.07M | 18.36M | 15.75M | 14.18M | 13.06M | 13.39M | 13.90M | 16.74M | 13.82M | 26.02M | 21.20M | 27.66M | 28.40M | 29.48M | 24.62M |
|
Notes Payables
|
| | 1.00M | 1.00M | | | | | | | | | | | | | | | |
|
Payables
|
0.15M | 0.21M | 1.37M | 11.96M | 12.07M | 18.36M | 15.75M | 14.18M | 13.06M | 13.39M | 13.90M | 16.74M | 13.82M | 26.02M | 21.20M | 27.66M | 28.40M | 29.48M | 24.62M |
|
Accumulated Expenses
|
| | | 2.50M | 1.74M | 3.47M | 1.82M | 3.47M | 0.81M | 1.18M | 1.74M | 3.47M | 1.74M | 3.47M | 1.89M | 3.47M | 1.74M | 3.47M | 2.13M |
|
Total Current Liabilities
|
4.91M | 4.97M | 6.13M | 6.93M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
4.76M | 4.76M | 4.76M | 4.76M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
138.71M | 138.71M | 138.71M | 138.71M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 54.03M | 78.58M | 76.27M | 73.87M | 72.10M | 69.43M | 67.10M | 65.36M | 63.09M | 60.88M | 59.23M | 56.97M | 55.72M | 52.94M | 49.87M | 47.09M |
|
Operating Leases
|
| | | 61.29M | 61.52M | 52.25M | 52.46M | 53.53M | 53.83M | 54.88M | 55.03M | 69.44M | 116.36M | 125.47M | 129.98M | 152.80M | 155.69M | 175.37M | 176.69M |
|
Other Non-Current Liabilities
|
18.00M | 11.47M | 13.65M | 0.90M | 21.92M | 6.53M | 5.08M | 2.90M | 7.11M | 4.50M | 2.90M | 12.04M | 27.82M | 19.60M | 35.56M | 46.13M | 48.66M | 26.86M | 23.86M |
|
Total Non-Current Liabilities
|
4.91M | 4.97M | 6.13M | 232.03M | 234.34M | 231.45M | 230.37M | 229.93M | 229.16M | 241.56M | 241.86M | 257.91M | 301.51M | 322.41M | 321.72M | 350.61M | 353.86M | 374.24M | 370.32M |
|
Total Liabilities
|
22.92M | 16.44M | 19.78M | 232.93M | 256.27M | 237.98M | 235.45M | 232.83M | 236.28M | 246.06M | 244.76M | 269.95M | 329.33M | 342.01M | 357.28M | 396.74M | 402.52M | 401.09M | 394.18M |
|
Common Equity
|
28.00M | 25.27M | 22.09M | 16.93M | 91.51M | 101.93M | 99.19M | 98.38M | 90.27M | 89.26M | 88.01M | 132.25M | 115.06M | 119.57M | 99.53M | 159.82M | 151.15M | 167.04M | 163.86M |
|
Shareholder's Equity
|
28.00M | 25.27M | 22.09M | 16.93M | 91.51M | 101.93M | 99.19M | 98.38M | 90.27M | 89.26M | 88.01M | 132.25M | 115.06M | 119.57M | 99.53M | 159.82M | 151.15M | 167.04M | 163.86M |
|
Liabilities and Shareholders Equity
|
140.24M | 139.78M | 139.90M | 303.89M | 347.77M | 339.91M | 334.64M | 331.20M | 326.54M | 335.31M | 332.78M | 402.20M | 444.39M | 461.58M | 456.81M | 556.56M | 553.67M | 568.14M | 558.03M |
|
Retained Earnings
|
-21.38M | -15.37M | -18.58M | | -15.76M | -3.10M | -3.71M | -3.18M | -9.38M | -8.60M | -8.79M | -19.36M | -38.30M | -32.54M | -51.09M | -64.59M | -70.97M | -53.52M | -55.39M |
|
Treasury Shares
|
| | | | 2.47M | 1.94M | 1.75M | 0.65M | 1.18M | 1.00M | 0.96M | 0.87M | 1.19M | 1.03M | 0.96M | 0.89M | 1.13M | 1.10M | 0.99M |
|
Shares Outstanding
|
| | | | 42.19M | 42.19M | 42.19M | 42.19M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M | 42.05M |