|
Accumulated Depreciation
|
4.14M | | | | 6.47M | 7.22M | 8.24M | 9.90M | 11.63M | 13.89M | 16.46M | 19.36M | 23.51M | 27.42M | 31.48M | 35.49M | 39.71M | 44.24M | 48.83M | 53.46M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | 4.27M | 4.30M | 4.33M | 4.36M |
|
Cash & Equivalents
|
4.97M | 2.99M | | | 513.45M | 450.40M | 301.60M | 97.70M | 50.12M | 9.89M | 28.44M | 27.46M | 34.54M | 14.02M | 30.64M | 37.97M | 25.41M | 29.45M | 26.25M | 47.29M |
|
Receivables - Other
|
0.28M | | | | 0.31M | 1.64M | 2.03M | 3.30M | 1.08M | 1.70M | 5.22M | 3.24M | 0.30M | 10.11M | 7.77M | 2.61M | 1.39M | 2.22M | 4.63M | 5.16M |
|
Prepaid Assets
|
0.23M | 0.55M | 0.56M | 0.56M | 4.22M | 2.92M | 2.86M | 2.44M | 2.89M | 4.22M | 3.49M | 3.21M | 5.52M | 9.66M | 7.96M | 5.28M | 5.65M | 6.11M | 4.11M | 3.73M |
|
Current Assets
|
5.48M | 3.54M | 0.56M | 0.56M | 594.38M | 557.87M | 489.19M | 374.28M | 327.81M | 261.37M | 229.85M | 204.99M | 183.12M | 170.55M | 160.83M | 139.90M | 125.24M | 249.28M | 239.67M | 262.18M |
|
Construction in Progress
|
0.11M | | | | 6.88M | 10.21M | 33.82M | 46.44M | 35.82M | 29.05M | 27.53M | 32.16M | 11.35M | 13.23M | 20.02M | 8.59M | 5.14M | 5.05M | 5.49M | 6.39M |
|
Property, Plant & Equipment (Net)
|
8.48M | | | | 22.08M | 34.98M | 59.41M | 74.38M | 82.76M | 87.89M | 95.08M | 99.24M | 99.16M | 99.59M | 99.73M | 99.79M | 97.21M | 94.70M | 92.04M | 89.00M |
|
Long-Term Investments
|
| 350.00M | 350.01M | 350.01M | | 10.90M | 49.87M | 139.03M | 172.97M | 212.78M | 222.25M | 228.81M | 239.57M | 232.31M | 218.31M | 216.06M | 210.40M | 59.70M | 50.71M | 50.43M |
|
Intangibles
|
0.28M | | | | 0.66M | 0.77M | 0.89M | 0.97M | 1.16M | 1.28M | 1.42M | 1.59M | 1.72M | 1.87M | 1.99M | 2.03M | 2.15M | 2.63M | 2.80M | 2.15M |
|
Goodwill & Intangibles
|
0.28M | | | | 0.66M | 0.77M | 0.89M | 0.97M | 1.16M | 1.28M | 1.42M | 1.59M | 1.72M | 1.87M | 1.99M | 2.03M | 2.15M | 2.63M | 2.80M | 2.15M |
|
Other Non-Current Assets
|
| | | | 0.60M | 1.24M | 1.21M | 1.18M | 1.15M | 1.10M | 1.09M | 1.06M | 1.06M | 3.88M | 4.03M | 5.43M | 1.58M | 1.58M | 1.35M | 1.16M |
|
Non-Current Assets
|
8.73M | 350.56M | 350.42M | 350.28M | 23.30M | 55.62M | 118.88M | 223.50M | 266.64M | 311.49M | 328.16M | 338.94M | 349.67M | 345.62M | 331.80M | 330.98M | 323.01M | 170.11M | 158.32M | 153.97M |
|
Assets
|
14.21M | 354.10M | 350.98M | 350.84M | 617.68M | 613.49M | 608.08M | 597.78M | 594.45M | 572.86M | 558.01M | 543.93M | 532.79M | 516.17M | 492.63M | 470.88M | 448.25M | 419.39M | 398.00M | 416.14M |
|
Accounts Payables
|
0.20M | 1.32M | 0.63M | 3.39M | 4.33M | 4.13M | 9.54M | 9.95M | 11.33M | 5.10M | 8.06M | 6.28M | 6.46M | 7.87M | 7.29M | 7.03M | 8.41M | 6.42M | 6.12M | 9.45M |
|
Payables
|
0.20M | 1.32M | 0.63M | 3.39M | 4.33M | 4.13M | 9.54M | 9.95M | 11.33M | 5.10M | 8.06M | 6.28M | 6.46M | 7.87M | 7.29M | 7.03M | 8.41M | 6.42M | 6.12M | 9.45M |
|
Accumulated Expenses
|
0.29M | 0.48M | | | 1.15M | 0.81M | 2.23M | 2.90M | 4.53M | 2.02M | 4.08M | 4.75M | 7.59M | 6.27M | 4.56M | 5.56M | 7.58M | 3.14M | 5.10M | 5.89M |
|
Short term Debt
|
1.24M | | | | 0.12M | 0.09M | 0.06M | 0.02M | 0.01M | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.66M | 0.67M | 0.69M | 0.55M | 0.57M | 0.59M | 0.61M | 0.63M | 0.65M | 0.67M | 0.69M | 0.83M | 0.87M | 0.81M | 0.84M |
|
Current Taxes
|
| | 0.08M | 0.13M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.04M | | | | 0.50M | 0.43M | 0.21M | 0.20M | 0.05M | 1.04M | 0.02M | | 0.00M | 3.08M | 10.07M | 6.74M | 3.15M | 0.13M | 0.36M | 0.44M |
|
Total Current Liabilities
|
1.84M | 1.96M | 0.71M | 3.52M | 8.37M | 6.48M | 13.56M | 15.15M | 20.73M | 12.58M | 13.06M | 11.97M | 15.88M | 18.23M | 22.95M | 20.35M | 19.97M | 10.43M | 12.40M | 16.61M |
|
Capital Leases
|
| | | | | 0.16M | 0.15M | 0.55M | 0.60M | 0.55M | 0.54M | 0.54M | 0.55M | 0.46M | 0.38M | 0.32M | 0.27M | | | |
|
Convertible Debt
|
3.61M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 12.25M | 12.25M | 12.25M | | | | | | | | | | 4.72M | | | | | | |
|
Preferred Stock Liabilities
|
| 308.01M | 284.85M | 350.00M | | | | | | | | | | | | | 0.03M | 0.04M | 0.14M | 0.30M |
|
Operating Leases
|
| | | | | 7.49M | 7.31M | 7.13M | 8.62M | 8.47M | 8.32M | 8.16M | 8.00M | 7.82M | 7.65M | 7.47M | 8.02M | 7.81M | 7.61M | 7.37M |
|
Non-Current Deferred Tax Liability
|
0.25M | | | | 0.23M | 0.20M | 0.24M | 0.16M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.82M | 26.88M | 48.17M | 39.43M | 50.02M | 27.77M | 12.48M | 12.48M | 9.12M | 11.78M | 6.79M | 5.64M | 4.23M | 4.73M | 4.03M | 2.43M | 8.73M | 2.86M | 6.07M | 9.54M |
|
Total Non-Current Liabilities
|
7.52M | 14.21M | 12.96M | 15.77M | 8.99M | 35.88M | 30.62M | 32.34M | 29.96M | 21.61M | 21.91M | 20.68M | 13.58M | 18.56M | 12.90M | 11.08M | 17.97M | 11.85M | 14.82M | 18.03M |
|
Total Liabilities
|
10.34M | 41.09M | 61.12M | 55.20M | 59.02M | 63.65M | 43.11M | 44.83M | 39.07M | 33.38M | 28.70M | 26.31M | 29.46M | 36.79M | 35.85M | 31.43M | 37.94M | 22.27M | 27.22M | 34.65M |
|
Total Debt
|
1.24M | | | | 0.12M | 0.09M | 0.06M | 0.02M | 0.01M | | | | | | | | | | | |
|
Common Equity
|
3.87M | 5.00M | 5.00M | -54.36M | 558.66M | 549.85M | 564.97M | 552.95M | 555.37M | 539.47M | 529.31M | 517.61M | 503.33M | 479.38M | 456.78M | 439.45M | 410.28M | 397.07M | 370.63M | 381.19M |
|
Shareholder's Equity
|
3.87M | 5.00M | 5.00M | -54.36M | 558.66M | 549.85M | 564.97M | 552.95M | 555.37M | 539.47M | 529.31M | 517.61M | 503.33M | 479.38M | 456.78M | 439.45M | 410.28M | 397.07M | 370.63M | 381.19M |
|
Liabilities and Shareholders Equity
|
14.21M | 354.10M | 350.98M | 350.84M | 617.68M | 613.49M | 608.08M | 597.78M | 594.45M | 572.86M | 558.01M | 543.93M | 532.79M | 516.17M | 492.63M | 470.88M | 448.25M | 419.39M | 398.00M | 416.14M |
|
Retained Earnings
|
-27.63M | -1.05M | -24.20M | -54.36M | -9.54M | -19.88M | -6.21M | -18.61M | -19.09M | -38.25M | -50.37M | -65.60M | -84.64M | -105.85M | -128.12M | -150.54M | -181.17M | -196.30M | -221.71M | -247.71M |
|
Treasury Shares
|
| | | | | | 0.94M | 1.11M | 1.06M | 2.77M | 4.26M | 4.68M | 4.47M | 7.30M | 7.70M | 22.04M | 8.20M | 7.44M | 13.56M | 12.99M |
|
Shares Outstanding
|
69.89M | 70.16M | 102.26M | 102.49M | 167.56M | 173.77M | 174.45M | 175.74M | 176.01M | 177.69M | 178.33M | 178.42M | 179.01M | 178.35M | 178.64M | 179.63M | 180.36M | 182.45M | 180.71M | 190.21M |