|
Accumulated Depreciation
|
| | | 0.11M | | | | 0.24M | | | | 0.49M | | | | 0.75M | | | | 1.05M | | | | 1.98M | | | | 2.80M | | | | 4.14M | | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.30M | 0.10M | 0.10M | | | | 0.10M | 0.10M | 0.10M | 0.40M | 0.90M | 1.30M | 1.80M | 1.70M | 3.40M | 3.40M | 3.50M | 3.60M |
|
Cash & Equivalents
|
43.79M | 39.08M | 30.84M | 29.29M | 24.02M | 70.63M | 49.54M | 47.75M | 16.80M | 26.93M | 53.80M | 12.82M | 40.34M | 20.58M | 14.53M | 22.46M | 85.64M | 25.43M | 24.55M | 19.25M | 12.59M | 65.71M | 54.22M | 90.09M | 80.23M | 34.77M | 24.66M | 15.14M | 14.64M | 37.47M | 38.99M | 34.86M | 35.24M | 235.36M | 90.59M | 188.89M | 227.55M | 45.14M | 71.58M | 89.42M | 48.49M | 81.66M | 64.90M |
|
Receivables - Net
|
| | | 1.70M | 1.60M | 1.60M | | | | | | | | | 2.40M | | | | | | | | | | 21.50M | | | | | | | | | | | | | 5.90M | 5.90M | 5.90M | | | |
|
Receivables - Other
|
| | | 1.70M | 1.62M | 1.62M | 1.57M | 1.22M | 0.98M | 1.21M | 2.45M | 3.08M | 3.37M | 4.28M | 2.42M | | | | | | | | | | | | | 0.81M | 1.01M | | | 0.38M | 0.33M | 1.65M | 0.16M | | | | | | | | |
|
Receivables
|
| | | 3.40M | 3.22M | 3.23M | | | | | | | | | 4.82M | | | | | | | | | | 21.50M | | | | | | | | | | | | | 5.90M | 5.90M | 5.90M | | | |
|
Prepaid Assets
|
| | | 0.91M | 1.32M | 1.55M | 2.07M | 1.71M | 1.46M | 1.60M | 1.32M | 1.61M | 2.00M | 2.41M | 3.23M | 2.16M | 3.10M | 4.39M | 3.93M | 2.56M | 5.27M | 4.14M | 4.42M | 3.52M | 3.25M | 5.79M | 5.09M | 4.95M | 4.86M | 7.62M | 7.87M | 6.17M | 5.57M | 2.88M | 2.19M | 2.25M | 2.63M | 9.74M | 6.85M | 5.39M | 4.95M | 12.25M | 18.41M |
|
Current Assets
|
| | | 38.29M | 35.20M | 76.91M | 71.68M | 66.42M | 60.30M | 66.20M | 59.52M | 54.99M | 48.84M | 78.89M | 70.38M | 76.67M | 126.82M | 109.94M | 92.63M | 74.50M | 54.27M | 161.87M | 144.40M | 149.79M | 151.41M | 134.37M | 117.51M | 98.89M | 72.60M | 96.65M | 82.22M | 62.26M | 44.38M | 239.89M | 205.95M | 341.53M | 487.27M | 435.74M | 421.08M | 608.47M | 569.77M | 538.83M | 504.60M |
|
Property, Plant & Equipment (Net)
|
| | | 0.35M | 0.32M | 0.38M | 0.34M | 0.60M | 0.82M | 0.80M | 0.84M | 0.85M | 0.81M | 0.78M | 0.85M | 1.02M | 0.95M | 0.92M | 0.98M | 2.38M | 4.24M | 4.90M | 5.22M | 5.64M | 5.52M | 5.21M | 4.92M | 4.55M | 4.23M | 3.89M | 3.56M | 3.22M | 3.42M | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.08M | 0.08M | 0.15M | 0.04M | 0.04M | 0.14M | 0.14M | 0.14M | 0.23M | 0.13M | 0.05M | 0.05M | 0.05M | 0.75M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.84M | 1.84M | 1.85M | 1.84M | 1.84M | 1.83M | 1.80M | 1.53M | 1.55M | 1.31M | 1.32M | 1.31M | 0.32M | 0.32M | 0.32M | 0.01M | 0.01M | 0.01M | | |
|
Non-Current Assets
|
| | | 0.37M | 0.34M | 0.40M | 0.38M | 0.64M | 0.96M | 0.94M | 0.98M | 1.09M | 0.94M | 0.82M | 0.90M | 1.07M | 1.70M | 7.56M | 7.47M | 8.68M | 10.52M | 11.04M | 11.23M | 11.83M | 12.20M | 12.61M | 11.55M | 11.04M | 10.57M | 10.06M | 9.35M | 8.89M | 8.08M | 3.64M | 1.32M | 0.33M | 0.33M | 0.33M | 0.01M | 0.01M | 0.01M | | |
|
Assets
|
| | | 38.65M | 35.54M | 77.30M | 72.06M | 67.06M | 61.27M | 67.14M | 60.50M | 56.08M | 49.79M | 79.71M | 71.28M | 77.74M | 128.52M | 117.49M | 100.10M | 83.18M | 64.78M | 172.91M | 155.63M | 161.62M | 163.61M | 146.98M | 129.06M | 109.93M | 83.17M | 106.71M | 91.57M | 71.14M | 52.45M | 243.53M | 207.26M | 341.86M | 487.60M | 436.07M | 421.09M | 608.48M | 569.78M | 538.83M | 504.60M |
|
Accounts Payables
|
| | | 0.18M | 0.51M | 0.35M | 0.52M | 0.17M | 0.27M | 0.63M | 0.61M | 0.39M | 0.76M | 0.95M | 1.08M | 0.66M | 3.22M | 2.72M | 2.43M | 3.15M | 3.62M | 4.15M | 2.29M | 2.25M | 1.88M | 2.22M | 1.86M | 3.32M | 2.98M | 1.96M | 4.18M | 0.68M | 2.06M | 20.81M | 19.82M | 16.58M | 15.53M | 3.23M | 5.17M | 0.67M | 3.69M | 3.71M | 7.46M |
|
Payables
|
| | | 0.18M | 0.51M | 0.35M | 0.52M | 0.17M | 0.27M | 0.63M | 0.61M | 0.39M | 0.76M | 0.95M | 1.08M | 0.66M | 3.22M | 2.72M | 2.43M | 3.15M | 3.62M | 4.15M | 2.29M | 2.25M | 1.88M | 2.22M | 1.86M | 3.32M | 2.98M | 1.96M | 4.18M | 0.68M | 2.06M | 20.81M | 19.82M | 16.58M | 15.53M | 3.23M | 5.17M | 0.67M | 3.69M | 3.71M | 7.46M |
|
Accumulated Expenses
|
| | | 2.35M | 3.31M | 3.01M | 3.13M | 3.73M | 3.64M | 3.71M | 4.21M | 5.22M | 5.00M | 5.22M | 6.44M | 9.58M | 8.27M | 9.97M | 12.68M | 14.85M | 13.23M | 11.51M | 11.71M | 13.87M | 10.95M | 12.44M | 13.36M | 14.03M | 10.79M | 13.14M | 12.41M | 12.84M | 9.66M | 28.43M | 15.86M | 13.11M | 21.59M | 5.68M | 13.15M | 27.71M | 21.63M | 19.42M | 23.83M |
|
Other Accumulated Expenses
|
| | | 0.05M | 0.05M | 0.09M | 0.17M | 0.23M | 0.12M | 0.21M | 0.23M | 0.16M | 0.11M | 0.07M | 0.09M | 0.13M | 0.12M | 0.09M | 0.11M | 0.47M | 0.71M | 0.61M | 0.64M | 0.46M | 0.37M | 1.13M | 0.96M | 0.78M | 0.73M | 0.46M | 0.36M | 0.33M | 0.28M | 0.39M | | 0.49M | | 0.23M | 0.53M | 0.50M | 0.37M | 0.24M | 0.17M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.38M | 7.51M | 1.39M | 2.59M | 2.64M | 24.74M | 25.08M | 42.81M | 59.90M | 11.02M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.32M | 0.33M | 0.29M | 0.35M | 0.29M | 0.23M | 0.34M | 0.32M | 0.32M | 0.41M | 0.41M | 0.44M | 0.46M | 0.48M | 0.59M | 0.62M | 0.61M | 4.33M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.18M | 0.07M | 0.05M | 0.07M | 0.05M | 0.02M | | | | | | | | | | | | | 19.23M | 5.53M | 4.79M | 2.36M | 2.07M | 0.29M | 0.51M | 2.70M | 0.30M | 0.93M | | | | | | | | | |
|
Total Current Liabilities
|
| | | 2.52M | 3.82M | 3.36M | 3.84M | 3.96M | 3.96M | 4.42M | 4.88M | 5.63M | 5.76M | 6.17M | 7.51M | 10.24M | 11.81M | 13.02M | 15.40M | 18.36M | 17.14M | 15.89M | 14.35M | 16.44M | 32.37M | 20.60M | 20.43M | 20.14M | 16.30M | 15.86M | 17.68M | 14.66M | 12.64M | 232.23M | 44.87M | 31.98M | 42.82M | 22.12M | 57.54M | 54.06M | 70.68M | 83.06M | 46.27M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.27M | 1.61M | 1.22M | 0.74M | 2.37M | 2.17M | 2.18M | 2.34M | 2.34M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 44.74M | 44.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.32M | 387.11M | 84.56M | 253.41M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.37M | 4.82M | 4.87M | 4.71M | 4.82M | 4.70M | 4.95M | 5.13M | 5.01M | 4.88M | 4.75M | 4.61M | 4.47M | 4.32M | 4.16M | 4.00M | 3.82M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.03M | 0.02M | 0.02M | 0.03M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.07M | 0.06M | 0.21M | 0.21M | 0.20M | 0.19M | 0.02M | 0.01M | | | | | 194.16M | 20.69M | 41.31M | 39.11M | 39.56M | 36.16M | 36.62M | 16.49M | | 3.23M |
|
Total Non-Current Liabilities
|
| | | 2.52M | 3.82M | 3.36M | 3.84M | 3.96M | 3.96M | 4.42M | 4.88M | 5.63M | 5.76M | 6.17M | 7.51M | 10.24M | 12.18M | 17.83M | 20.26M | 23.07M | 21.95M | 20.59M | 19.30M | 21.57M | 39.65M | 27.76M | 26.79M | 25.97M | 21.50M | | | | | 59.41M | 44.87M | 31.98M | 42.82M | 22.12M | 57.54M | 54.06M | 70.68M | | 46.27M |
|
Total Liabilities
|
| | | 2.55M | 3.84M | 3.38M | 3.86M | 4.10M | 4.08M | 4.54M | 4.99M | 5.74M | 5.87M | 6.27M | 7.60M | 10.31M | 12.23M | 17.88M | 20.30M | 23.10M | 21.98M | 20.65M | 19.36M | 21.79M | 39.86M | 27.96M | 26.98M | 25.98M | 21.51M | 22.55M | 24.01M | 20.84M | 18.80M | 253.57M | 65.56M | 73.29M | 81.93M | 61.68M | 93.70M | 90.68M | 87.17M | 83.06M | 49.50M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.38M | 7.51M | 1.39M | 2.59M | 2.64M | 24.74M | 25.08M | 42.81M | 59.90M | 11.02M |
|
Common Equity
|
| | | -22.21M | -26.61M | 73.92M | 68.20M | 62.97M | 57.18M | 62.60M | 55.51M | 50.34M | 43.92M | 73.45M | 63.68M | 67.43M | 116.29M | 99.61M | 79.80M | 60.08M | 42.80M | 152.26M | 136.27M | 139.83M | 123.75M | 119.02M | 102.08M | 83.94M | 61.66M | 84.16M | 67.56M | 50.30M | 33.65M | -207.37M | -245.40M | 184.02M | 152.27M | 374.38M | 327.39M | 517.80M | 482.61M | 455.77M | 455.10M |
|
Shareholder's Equity
|
| | | -22.21M | -26.61M | 73.92M | 68.20M | 62.97M | 57.18M | 62.60M | 55.51M | 50.34M | 43.92M | 73.45M | 63.68M | 67.43M | 116.29M | 99.61M | 79.80M | 60.08M | 42.80M | 152.26M | 136.27M | 139.83M | 123.75M | 119.02M | 102.08M | 83.94M | 61.66M | 84.16M | 67.56M | 50.30M | 33.65M | -207.37M | -245.40M | 184.02M | 152.27M | 374.38M | 327.39M | 517.80M | 482.61M | 455.77M | 455.10M |
|
Liabilities and Shareholders Equity
|
| | | 38.65M | 35.54M | 77.30M | 72.06M | 67.06M | 61.27M | 67.14M | 60.50M | 56.08M | 49.79M | 79.71M | 71.28M | 77.74M | 128.52M | 117.49M | 100.10M | 83.18M | 64.78M | 172.91M | 155.63M | 161.62M | 163.61M | 146.98M | 129.06M | 109.93M | 83.17M | 106.71M | 91.57M | 71.14M | 52.45M | 243.53M | 207.26M | 341.86M | 487.60M | 436.07M | 421.09M | 608.48M | 569.78M | 538.83M | 504.60M |
|
Retained Earnings
|
| | | -23.58M | -28.13M | -33.56M | -39.79M | -45.28M | -51.52M | -58.16M | -66.03M | -72.51M | -80.63M | -90.05M | -101.96M | -116.86M | -134.03M | -152.05M | -173.62M | -195.12M | -213.84M | -235.30M | -253.30M | -276.01M | -294.23M | -301.10M | -321.40M | -341.81M | -366.25M | -388.60M | -406.80M | -425.62M | -444.05M | -661.13M | -701.23M | -764.41M | -808.30M | -847.11M | -916.14M | -972.43M | -1017.21M | -1100.00M | -1100.00M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.93M | 184.93M | 146.43M | 146.43M | 146.43M | 146.43M | 146.43M | 146.43M |
|
Treasury Shares
|
| | | 0.12M | | | | 0.08M | | | | 0.03M | | | | 0.01M | | | | | | | | 0.23M | | | | 0.19M | 0.19M | 0.18M | 0.15M | 0.01M | | | | 0.15M | | | | 0.12M | | | |
|
Shares Outstanding
|
| | | 0.76M | | | | 13.43M | | | | 16.67M | 16.81M | 21.91M | 22.10M | 24.14M | 28.84M | 28.85M | 28.92M | 29.08M | 29.15M | 44.60M | 44.69M | 47.96M | 49.02M | 49.03M | 49.31M | 1.97M | 1.98M | 2.45M | 2.46M | 2.61M | 2.62M | 3.24M | 4.05M | 36.06M | 36.63M | 50.78M | 51.40M | | | | |