|
Accumulated Depreciation
|
1.75M | | | | 5.08M | | | | 10.22M | | | | 14.60M | | | | 18.70M | | | |
|
Cash & Equivalents
|
34.79M | 121.50M | 106.20M | 182.31M | 161.41M | 140.84M | 125.60M | 137.31M | 120.03M | 95.61M | 208.84M | 155.19M | 133.36M | 140.51M | 242.16M | 133.12M | 178.69M | 154.11M | 169.39M | 169.51M |
|
Receivables - Net
|
| | | | | | | | | | 31.93M | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 31.93M | | | | | | | | | |
|
Prepaid Assets
|
1.65M | | 3.87M | 4.69M | 4.25M | 4.91M | 3.76M | 3.87M | 4.10M | 5.30M | 1.45M | 2.14M | 2.19M | 1.94M | 1.85M | 2.96M | 2.61M | 3.15M | 3.08M | 3.71M |
|
Current Deferred Tax Assets
|
| | 2.50M | | | | | | | | | | | | | | | | | |
|
Current Assets
|
36.45M | | 110.07M | 187.00M | 165.65M | 145.75M | 129.36M | 141.18M | 124.13M | 100.91M | 242.22M | 217.57M | 194.24M | 164.72M | 299.53M | 274.08M | 292.72M | 254.84M | 221.13M | 188.16M |
|
Property, Plant & Equipment (Net)
|
5.66M | | 10.45M | 11.29M | 11.77M | 10.69M | 10.80M | 10.33M | 10.10M | 9.02M | 8.21M | 8.60M | 7.74M | 7.20M | 7.62M | 7.46M | 7.24M | 8.35M | 9.52M | 9.30M |
|
Other Non-Current Assets
|
0.59M | 0.59M | 0.59M | 0.59M | 5.03M | 5.03M | 5.04M | 5.04M | 5.04M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M |
|
Non-Current Assets
|
13.29M | | 19.94M | 17.89M | 22.45M | 22.45M | 23.05M | 24.28M | 74.96M | 72.67M | 74.70M | 73.81M | 77.91M | 76.11M | 75.34M | 73.94M | 78.40M | 77.87M | 77.43M | 74.06M |
|
Assets
|
49.74M | | 130.01M | 204.89M | 188.11M | 168.20M | 152.41M | 165.45M | 199.09M | 173.58M | 316.92M | 291.38M | 272.15M | 240.83M | 374.87M | 348.03M | 371.12M | 332.71M | 298.56M | 262.23M |
|
Accounts Payables
|
2.91M | | 3.55M | 5.07M | 1.76M | 2.89M | 3.10M | 2.71M | 2.91M | 2.77M | 3.39M | 3.20M | 2.37M | 2.12M | 3.11M | 3.65M | 4.28M | 4.97M | 4.54M | 6.35M |
|
Payables
|
2.91M | | 3.55M | 5.07M | 1.76M | 2.89M | 3.10M | 2.71M | 2.91M | 2.77M | 3.39M | 3.20M | 2.37M | 2.12M | 3.11M | 3.65M | 4.28M | 4.97M | 4.54M | 6.35M |
|
Accumulated Expenses
|
2.49M | | 3.75M | 4.29M | 6.52M | 3.01M | 4.16M | 6.16M | 6.84M | 7.44M | 8.30M | 9.26M | 10.72M | 8.79M | 10.81M | 11.18M | 15.41M | 9.61M | 12.80M | 10.77M |
|
Other Accumulated Expenses
|
0.13M | | 0.76M | 0.67M | 1.01M | 0.16M | 0.70M | 1.29M | 0.43M | 0.43M | 0.43M | 0.43M | 0.42M | 0.26M | 0.25M | 0.25M | 0.08M | 0.20M | 0.19M | 0.19M |
|
Short term Debt
|
| | | | | | | | | | | 1.11M | 3.35M | 6.80M | 10.34M | | | | | |
|
Current Leases
|
1.42M | | 1.57M | 1.62M | 1.65M | 1.70M | 1.75M | 1.79M | 3.68M | 3.84M | 4.21M | 4.38M | 3.25M | 3.34M | 3.61M | 3.90M | 4.57M | 4.97M | 6.29M | 6.90M |
|
Current Deferred Revenue
|
10.63M | | 11.75M | 11.97M | 11.41M | 10.87M | 8.17M | 5.93M | 3.87M | | 19.21M | 15.21M | 10.14M | 10.44M | 10.70M | 9.93M | 11.70M | 10.27M | 7.70M | 5.19M |
|
Total Current Liabilities
|
17.45M | | 20.62M | 22.94M | 21.34M | 18.46M | 17.17M | 16.59M | 17.30M | 14.05M | 35.12M | 33.15M | 29.82M | 31.48M | 38.57M | 28.66M | 35.96M | 29.82M | 31.32M | 29.21M |
|
Non-Current Debt
|
| | | | | | | 29.07M | 29.29M | 29.50M | 29.72M | 28.84M | 26.70M | 23.45M | 20.11M | 30.65M | 32.07M | 32.18M | 32.30M | 32.41M |
|
Non-Current Deffered Revenue
|
8.82M | | 4.56M | 2.84M | 1.50M | | | | | | 7.64M | 7.76M | 5.62M | 4.76M | 3.96M | 3.68M | 1.25M | 0.50M | | |
|
Preferred Stock Liabilities
|
59.68M | 159.41M | 159.41M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
6.02M | | 5.21M | 4.79M | 4.39M | 3.95M | 3.50M | 3.03M | 53.01M | 51.97M | 53.81M | 52.66M | 59.14M | 58.18M | 57.01M | 55.81M | 60.74M | 59.88M | 58.12M | 56.30M |
|
Other Non-Current Liabilities
|
0.24M | | 0.24M | 0.24M | 0.10M | 0.10M | 0.10M | 0.10M | 0.05M | 0.04M | 0.02M | 0.01M | | | | 0.15M | 0.14M | 0.12M | 0.11M | 0.28M |
|
Total Non-Current Liabilities
|
32.28M | | 30.39M | 30.58M | 27.23M | 22.41M | 20.67M | 48.70M | 99.61M | 95.52M | 126.29M | 122.41M | | | | 118.79M | 130.01M | 122.38M | 121.73M | 117.93M |
|
Total Liabilities
|
32.52M | 49.92M | 30.63M | 30.82M | 27.33M | 22.51M | 20.76M | 48.80M | 99.66M | 95.56M | 126.32M | 122.42M | 121.28M | 117.86M | 119.65M | 118.94M | 130.15M | 122.51M | 121.85M | 118.20M |
|
Total Debt
|
| | | | | | | 29.07M | 29.29M | 29.50M | 29.72M | 29.95M | 30.05M | 30.25M | 30.45M | 30.65M | 32.07M | 32.18M | 32.30M | 32.41M |
|
Common Equity
|
-42.46M | -49.92M | -60.03M | 174.07M | 160.78M | 145.69M | 131.65M | 116.66M | 99.43M | 78.02M | 190.61M | 168.96M | 150.87M | 122.97M | 255.22M | 229.09M | 240.97M | 210.20M | 176.71M | 144.02M |
|
Shareholder's Equity
|
-42.46M | -49.92M | -60.03M | 174.07M | 160.78M | 145.69M | 131.65M | 116.66M | 99.43M | 78.02M | 190.61M | 168.96M | 150.87M | 122.97M | 255.22M | 229.09M | 240.97M | 210.20M | 176.71M | 144.02M |
|
Liabilities and Shareholders Equity
|
49.74M | | 130.01M | 204.89M | 188.11M | 168.20M | 152.41M | 165.45M | 199.09M | 173.58M | 316.92M | 291.38M | 272.15M | 240.83M | 374.87M | 348.03M | 371.12M | 332.71M | 298.56M | 262.23M |
|
Retained Earnings
|
-43.53M | | -62.12M | -78.00M | -92.16M | -108.31M | -123.41M | -139.70M | -158.38M | -180.94M | -205.00M | -228.00M | -247.60M | -277.74M | -309.40M | -339.30M | -375.10M | -409.22M | -446.20M | -481.90M |
|
Treasury Shares
|
0.44M | | 0.26M | 0.20M | 0.12M | | | | | | | | | | | | | | | |