|
Accumulated Depreciation
|
| 25.01M | | | | 29.30M | | | | 33.85M | | | | 36.83M | | | | 33.43M | | | | 37.91M | | | | 42.16M | | | | 48.63M | | | |
|
Cash & Equivalents
|
25.42M | 22.02M | 6.65M | 25.43M | 41.35M | 125.30M | 26.62M | 19.39M | 11.95M | 4.96M | 43.56M | 65.35M | 64.37M | 206.15M | 55.82M | 56.39M | 30.71M | 30.41M | 28.90M | 79.11M | 96.78M | 47.25M | 62.47M | 235.09M | 81.83M | 69.27M | 65.22M | 90.79M | 174.58M | 190.30M | 106.23M | 64.03M | 65.93M |
|
Receivables - Net
|
| 1.62M | | | 2.44M | 2.49M | 3.34M | 6.50M | 7.53M | 6.30M | 9.08M | 5.10M | 7.48M | 5.56M | 7.23M | 9.16M | 12.33M | 12.45M | 11.69M | 97.67M | 11.24M | 7.12M | 9.87M | 10.00M | 16.63M | 36.08M | 31.30M | 6.95M | 6.66M | 8.62M | 13.56M | 8.00M | 3.92M |
|
Receivables - Other
|
| 0.78M | | | 1.70M | 0.96M | 1.19M | 0.91M | 2.06M | 1.05M | 6.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 2.41M | | | 4.14M | 3.45M | 4.53M | 7.41M | 9.59M | 7.35M | 15.48M | 5.10M | 7.48M | 5.56M | 7.23M | 9.16M | 12.33M | 12.45M | 11.69M | 97.67M | 11.24M | 7.12M | 9.87M | 10.00M | 16.63M | 36.08M | 31.30M | 6.95M | 6.66M | 8.62M | 13.56M | 8.00M | 3.92M |
|
Prepaid Assets
|
| 1.99M | | | 1.98M | 2.96M | 2.63M | 2.56M | 2.87M | 4.41M | 2.99M | 2.93M | 3.58M | 4.49M | 7.55M | 9.75M | 8.70M | 8.12M | 7.91M | 8.20M | 11.06M | 11.67M | 17.70M | 10.34M | 9.48M | 9.85M | 10.06M | 10.53M | 10.87M | 17.80M | 24.88M | 18.50M | 10.60M |
|
Current Assets
|
| 25.63M | | | 127.37M | 209.95M | 176.53M | 162.22M | 135.57M | 128.57M | 127.46M | 258.49M | 292.30M | 378.18M | 266.00M | 277.62M | 250.73M | 218.51M | 228.74M | 331.51M | 346.55M | 353.15M | 304.06M | 411.99M | 381.25M | 421.54M | 354.58M | 443.48M | 405.78M | 343.31M | 287.41M | 231.63M | 182.11M |
|
Property, Plant & Equipment (Net)
|
| 14.00M | | | 11.67M | 10.93M | 9.93M | 9.27M | 8.52M | 9.63M | 9.53M | 11.27M | 11.95M | 12.94M | 14.83M | 18.67M | 23.32M | 22.55M | 23.29M | 23.60M | 24.28M | 24.62M | 24.03M | 23.64M | 22.34M | 21.94M | 20.63M | 19.41M | 19.00M | 18.19M | 16.80M | 14.98M | 13.35M |
|
Long-Term Investments
|
| | | | | | 13.75M | 15.06M | 25.22M | 15.61M | 14.20M | 5.65M | | | 74.61M | 60.01M | 64.30M | 68.80M | 20.70M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 3.57M | 0.86M | 0.86M | 0.86M | 7.17M | 0.86M | 0.86M | 0.86M |
|
Non-Current Assets
|
| 15.14M | | | 17.65M | 13.19M | 25.92M | 26.59M | 36.11M | 27.80M | 26.42M | 19.05M | 14.94M | 15.93M | 92.53M | 82.17M | 120.74M | 122.89M | 74.93M | 54.11M | 54.15M | 53.79M | 53.95M | 52.91M | 50.48M | 49.19M | 48.82M | 45.57M | 46.05M | 43.90M | 34.02M | 30.73M | 27.55M |
|
Assets
|
| 40.77M | | | 145.03M | 223.14M | 202.46M | 188.81M | 171.68M | 156.37M | 153.88M | 277.54M | 307.24M | 394.11M | 358.53M | 359.79M | 371.47M | 341.41M | 303.68M | 385.62M | 400.70M | 406.94M | 358.02M | 464.90M | 431.73M | 470.74M | 403.40M | 489.04M | 451.83M | 387.21M | 321.43M | 262.36M | 209.66M |
|
Accounts Payables
|
| 2.90M | | | 4.59M | 3.06M | 3.40M | 4.52M | 4.55M | 5.58M | 5.84M | 4.90M | 4.88M | 5.54M | 5.89M | 7.64M | 11.17M | 6.01M | 10.71M | 12.57M | 12.44M | 4.80M | 5.06M | 3.86M | 5.53M | 9.44M | 7.51M | 6.09M | 6.22M | 10.47M | 8.18M | 4.31M | 7.03M |
|
Payables
|
| 2.90M | | | 4.59M | 3.06M | 3.40M | 4.52M | 4.55M | 5.58M | 5.84M | 4.90M | 4.88M | 5.54M | 5.89M | 7.64M | 11.17M | 6.01M | 10.71M | 12.57M | 12.44M | 4.80M | 5.06M | 3.86M | 5.53M | 9.44M | 7.51M | 6.09M | 6.22M | 10.47M | 8.18M | 4.31M | 7.03M |
|
Accumulated Expenses
|
| 3.64M | | | 4.08M | 6.22M | 2.50M | 3.56M | 4.63M | 6.02M | 2.94M | 4.52M | 5.89M | 8.82M | 4.50M | 6.51M | 8.49M | 11.42M | 5.41M | 7.75M | 10.38M | 14.76M | 12.39M | 19.59M | 19.42M | 38.47M | 37.75M | 33.06M | 32.13M | 31.25M | 36.57M | 38.15M | 34.68M |
|
Other Accumulated Expenses
|
| 0.14M | | | 0.81M | 0.85M | 0.44M | 0.83M | 0.59M | 0.90M | 0.35M | 2.54M | 3.44M | 0.63M | 0.18M | 0.72M | 0.30M | 2.75M | 2.79M | 4.15M | 4.41M | 3.08M | 2.19M | 7.33M | 3.04M | 3.90M | 3.41M | 3.58M | 3.46M | 4.03M | 14.17M | 17.83M | 15.79M |
|
Short term Debt
|
| 14.56M | | | 3.18M | 4.72M | 5.77M | 5.81M | 5.84M | 1.00M | | | | | | 3.12M | 6.25M | 9.38M | 12.50M | 12.50M | 12.50M | 12.50M | 13.24M | 10.20M | 7.14M | 4.06M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 1.45M | 1.04M | 1.08M | 1.12M | 2.63M | 4.58M | 5.25M | 5.93M | 6.17M | 6.42M | 6.67M | 6.93M | 7.20M | 7.48M | 7.76M | 8.06M | 7.96M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | 15.16M | 0.01M | 0.02M | 0.02M | | | |
|
Current Deferred Revenue
|
| 10.71M | | | 24.23M | 21.57M | 0.80M | 21.38M | 20.25M | 19.46M | 22.87M | 23.50M | 15.70M | 14.60M | 12.09M | 8.13M | 7.80M | 5.50M | 6.28M | 6.49M | 15.92M | 16.76M | 17.19M | 18.04M | 23.98M | 20.67M | 20.50M | 73.96M | 72.56M | 69.78M | 68.98M | 11.96M | 8.98M |
|
Total Current Liabilities
|
| 31.96M | | | 36.91M | 36.42M | 31.13M | 36.10M | 35.86M | 32.97M | 32.01M | 35.46M | 29.91M | 29.60M | 22.66M | 26.12M | 35.45M | 41.74M | 38.76M | 44.57M | 58.29M | 66.55M | 59.49M | 67.12M | 73.61M | 93.75M | 79.51M | 129.99M | 131.29M | 131.89M | 133.05M | 74.25M | 71.89M |
|
Non-Current Debt
|
| | | | 11.50M | 10.00M | 8.50M | 7.00M | 5.50M | 8.88M | 24.16M | 24.28M | 24.41M | 24.55M | 24.68M | 21.69M | 18.71M | 15.74M | 12.76M | 9.78M | 6.78M | 3.77M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 13.16M | | | 48.80M | 44.60M | 31.52M | 25.58M | 19.85M | 16.20M | 15.11M | 10.56M | 8.37M | 6.10M | 2.39M | 3.43M | 0.14M | | | 90.00M | 74.73M | 89.89M | 85.05M | 79.88M | 78.15M | 53.38M | 46.31M | 21.69M | 18.00M | 12.54M | 8.57M | 6.91M | 3.76M |
|
Preferred Stock Liabilities
|
| 102.50M | | | 187.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 32.07M | 31.22M | 31.63M | 32.07M | 31.04M | 29.57M | 28.07M | 26.53M | 24.86M | 23.15M | 21.40M | 19.59M | 17.66M | 15.67M | 13.63M | 11.54M | 9.70M |
|
Other Non-Current Liabilities
|
| 0.01M | | | 0.66M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.15M | 0.48M | 0.64M | 0.84M | 1.50M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M | | | | 1.69M | 1.69M | 1.69M | 1.69M | 1.69M | 1.69M | 1.69M | 1.69M |
|
Total Non-Current Liabilities
|
| 47.25M | | | 98.55M | 91.50M | 71.62M | 69.13M | 61.64M | 58.45M | 71.65M | 70.63M | 62.97M | 61.58M | 50.55M | 51.44M | 86.39M | 88.70M | 83.16M | 176.42M | 170.84M | 189.78M | | | | 319.39M | 303.68M | 335.17M | 338.92M | 340.91M | 345.55M | 292.77M | 295.23M |
|
Total Liabilities
|
| 47.27M | 120.75M | 132.02M | 99.21M | 91.60M | 71.74M | 69.26M | 61.77M | 58.58M | 71.79M | 70.78M | 63.12M | 62.06M | 51.19M | 52.29M | 87.89M | 88.84M | 83.30M | 176.56M | 170.97M | 189.90M | 172.60M | 310.18M | 319.39M | 321.09M | 305.38M | 336.87M | 340.61M | 342.61M | 347.24M | 294.47M | 296.93M |
|
Total Debt
|
| 14.56M | | | 14.68M | 14.72M | 14.27M | 12.81M | 11.34M | 9.88M | 24.16M | 24.28M | 24.41M | 24.55M | 24.68M | 24.82M | 24.96M | 25.11M | 25.26M | 22.28M | 19.28M | 16.27M | 13.24M | 10.20M | 7.14M | 4.06M | | | | | | | |
|
Common Equity
|
| -109.00M | -120.75M | -132.02M | -141.43M | 131.54M | 130.72M | 119.56M | 109.91M | 97.79M | 82.08M | 206.76M | 244.12M | 332.05M | 307.34M | 307.50M | 283.58M | 252.56M | 220.37M | 209.06M | 229.73M | 217.05M | 185.41M | 154.72M | 112.43M | 149.65M | 98.02M | 152.18M | 111.22M | 44.60M | -25.81M | -32.11M | -87.27M |
|
Shareholder's Equity
|
| -109.00M | -120.75M | -132.02M | -141.43M | 131.54M | 130.72M | 119.56M | 109.91M | 97.79M | 82.08M | 206.76M | 244.12M | 332.05M | 307.34M | 307.50M | 283.58M | 252.56M | 220.37M | 209.06M | 229.73M | 217.05M | 185.41M | 154.72M | 112.43M | 149.65M | 98.02M | 152.18M | 111.22M | 44.60M | -25.81M | -32.11M | -87.27M |
|
Liabilities and Shareholders Equity
|
| 40.77M | | | 145.03M | 223.14M | 202.46M | 188.81M | 171.68M | 156.37M | 153.88M | 277.54M | 307.24M | 394.11M | 358.53M | 359.79M | 371.47M | 341.41M | 303.68M | 385.62M | 400.70M | 406.94M | 358.02M | 464.90M | 431.73M | 470.74M | 403.40M | 489.04M | 451.83M | 387.21M | 321.43M | 262.36M | 209.66M |
|
Retained Earnings
|
| -115.01M | | | -148.84M | -150.33M | -154.25M | -168.04M | -180.96M | -195.75M | -215.34M | -185.50M | -168.33M | -227.87M | -258.23M | -264.40M | -295.30M | -333.41M | -372.52M | -398.53M | -418.02M | -452.62M | -502.70M | -541.20M | -590.50M | -559.41M | -617.62M | -665.64M | -714.43M | -786.87M | -862.84M | -874.34M | -931.20M |
|
Treasury Shares
|
| 0.00M | | | | 0.31M | 0.46M | 0.46M | 0.34M | 0.34M | 0.77M | 0.77M | 0.65M | 0.67M | 1.93M | 1.99M | 2.26M | 2.40M | 3.68M | 3.74M | 3.89M | 3.96M | 5.35M | 5.21M | 5.21M | 5.24M | 6.22M | 6.05M | 6.02M | 5.96M | 3.92M | 6.25M | 5.24M |
|
Shares Outstanding
|
| 0.47M | 0.47M | 0.48M | 0.49M | 22.85M | 22.93M | 22.93M | 23.09M | 23.10M | 23.23M | 35.88M | 37.98M | 45.75M | 46.10M | 46.14M | 46.26M | 46.33M | 46.93M | 48.67M | 54.63M | 57.50M | 60.16M | 60.47M | 60.90M | 61.01M | 62.46M | 81.86M | 82.40M | 82.53M | 84.35M | 84.72M | 85.10M |