|
Accumulated Depreciation
|
| 0.48M | 0.52M | 0.56M | 0.60M | 0.65M | 0.69M | 0.74M | 0.79M | 0.83M | 0.88M | | | | | | | | | 3.09M | 3.16M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.10M | 7.70M | 6.39M | 5.12M | 13.27M | 10.45M | 12.12M | 21.23M | 16.96M | 8.38M | 24.60M | 22.10M | 46.34M | 46.34M | 42.80M | 47.44M | 78.10M | 43.40M | 31.70M | 32.61M | 18.20M | 24.01M | 24.86M | 24.85M | 36.10M | 30.58M | 30.08M | 45.90M | 46.49M | 27.70M | 138.88M | 42.30M | 30.86M | 31.29M | 344.21M | 155.58M | 88.52M | 87.08M | 111.60M | 102.83M | 91.64M | 107.67M | 200.32M | 99.59M | 116.22M | 117.32M | 169.65M |
|
Receivables - Net
|
| 1.36M | 1.55M | 1.09M | 0.60M | 0.58M | 0.55M | 0.39M | 0.49M | 0.66M | 0.73M | 0.02M | 0.28M | 0.54M | 0.64M | 1.46M | 4.81M | 1.20M | 1.38M | 0.02M | 0.01M | 0.33M | 0.98M | | 0.00M | 0.25M | 0.06M | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.30M | | 0.47M | 1.44M | 1.10M | 0.95M | | | | | | | | | | | | | | 0.48M | 0.45M | 0.52M | 0.69M | 0.40M | 0.10M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.01M | | | | 70.00M |
|
Receivables
|
| 1.36M | 1.55M | 1.09M | 0.60M | 0.58M | 0.55M | 0.39M | 0.49M | 0.66M | 0.73M | 0.32M | 0.28M | 1.01M | 2.07M | 2.56M | 5.76M | 1.20M | 1.38M | 0.02M | 0.01M | 0.33M | 0.98M | | 0.00M | 0.25M | 0.06M | | | | 1.48M | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.19M | 0.23M | 0.18M | 0.33M | 0.54M | 0.36M | 0.19M | 0.27M | 0.21M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.47M | 0.43M | 0.40M | 0.29M | 0.29M | 0.57M | 0.32M | 0.35M | 0.59M | 0.37M | 1.75M | 2.39M | 2.48M | 2.98M | 2.97M | 3.44M | 3.76M | 3.84M | 2.87M | 3.16M | 3.81M | 3.40M | 2.89M | 2.23M | 1.69M | 1.84M | 1.97M | 3.05M | 4.11M | 3.65M | 2.75M | 3.44M | 4.25M | 5.63M | 6.52M | 8.62M | 11.94M | 10.73M | 9.01M | 13.53M | 10.30M | 14.10M | 20.88M | 20.61M | 15.39M | 11.01M |
|
Current Assets
|
| 9.77M | 8.66M | 6.79M | 14.49M | 11.86M | 13.61M | 11.73M | 9.67M | 7.97M | 6.51M | 23.88M | 56.94M | 49.35M | 46.42M | 51.87M | 86.35M | 81.22M | 75.75M | 65.37M | 54.21M | 48.08M | 38.22M | 29.74M | 38.34M | 32.52M | 31.97M | 129.61M | 121.53M | 115.46M | 217.94M | 200.16M | 179.39M | 166.15M | 437.36M | 431.17M | 382.60M | 346.33M | 323.84M | 486.48M | 626.82M | 581.66M | 767.36M | 738.46M | 657.24M | 578.75M | 571.91M |
|
Property, Plant & Equipment (Net)
|
| 0.86M | 0.83M | 1.21M | 1.21M | 1.19M | 1.18M | 1.15M | 1.11M | 1.06M | 1.01M | 0.62M | 0.60M | 0.63M | 0.61M | 0.56M | 0.59M | 0.61M | 0.75M | 0.73M | 0.69M | 0.65M | 0.60M | 0.52M | 0.44M | 0.38M | 0.37M | 0.31M | 0.15M | 0.30M | 0.35M | 0.38M | 0.69M | 0.75M | 0.82M | 1.33M | 1.59M | 1.88M | 1.80M | 1.67M | 1.53M | 1.51M | 1.29M | 1.24M | 1.16M | 1.09M | 1.12M |
|
Other Non-Current Assets
|
| 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.26M | 0.26M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 1.46M | 1.49M | 1.54M | 1.51M | 1.15M | 0.98M | 0.98M | 1.18M | 1.26M | 0.60M | 0.56M | 0.66M | 0.85M | 0.50M | 0.49M | 0.51M | 1.52M |
|
Non-Current Assets
|
| 0.90M | 0.87M | 1.30M | 1.26M | 1.24M | 1.19M | 1.17M | 1.12M | 1.08M | 1.03M | 0.88M | 0.85M | 0.68M | 0.66M | 0.61M | 0.64M | 0.66M | 0.80M | 0.78M | 0.74M | 0.70M | 0.60M | 0.52M | 0.71M | 0.96M | 0.86M | 1.64M | 1.30M | 2.74M | 3.27M | 3.55M | 3.78M | 3.66M | 3.23M | 3.92M | 4.04M | 5.14M | 4.92M | 3.95M | 3.56M | 4.00M | 4.54M | 3.94M | 3.74M | 3.57M | 5.22M |
|
Assets
|
| 10.66M | 9.52M | 8.09M | 15.75M | 13.09M | 14.80M | 12.90M | 10.80M | 9.04M | 7.54M | 24.76M | 57.79M | 50.03M | 47.08M | 52.48M | 86.99M | 81.89M | 76.55M | 66.15M | 54.95M | 48.78M | 38.81M | 30.26M | 39.05M | 33.48M | 32.83M | 131.25M | 122.83M | 118.20M | 221.21M | 203.71M | 183.16M | 169.81M | 440.58M | 435.09M | 386.64M | 351.47M | 328.76M | 490.42M | 630.38M | 585.66M | 771.90M | 742.40M | 660.98M | 582.32M | 577.14M |
|
Accounts Payables
|
| 1.08M | 0.94M | 0.26M | 0.38M | 0.33M | 0.20M | 0.24M | 0.10M | 0.09M | 0.05M | 1.01M | 1.12M | 0.63M | 0.41M | 0.91M | 0.76M | 0.46M | 1.21M | 0.57M | 0.52M | 1.23M | 1.56M | 1.10M | 1.63M | 0.29M | 0.23M | 0.67M | 3.38M | 2.39M | 3.73M | 2.33M | 2.54M | 4.06M | 12.15M | 14.23M | 7.87M | 4.13M | 3.73M | 2.24M | 2.68M | 3.14M | 6.34M | 2.14M | 3.89M | 8.52M | 10.06M |
|
Notes Payables
|
| 0.01M | 0.01M | | 1.06M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 4.79M | 4.32M | 3.85M | 3.37M | 9.92M | 10.02M | 10.11M | 10.21M | 10.30M | 3.30M | 10.15M | 9.23M | 3.98M | 7.37M | 3.42M | 4.71M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.09M | 0.95M | 0.26M | 1.44M | 1.44M | 1.30M | 1.35M | 1.21M | 1.20M | 1.16M | 5.80M | 5.45M | 4.48M | 3.78M | 10.83M | 10.78M | 10.57M | 11.41M | 10.87M | 3.82M | 11.38M | 10.79M | 5.07M | 8.99M | 3.70M | 4.94M | 0.67M | 3.38M | 2.39M | 3.73M | 2.33M | 2.54M | 4.06M | 12.15M | 14.23M | 7.87M | 4.13M | 3.73M | 2.24M | 2.68M | 3.14M | 6.34M | 2.14M | 3.89M | 8.52M | 10.06M |
|
Accumulated Expenses
|
| 0.02M | 0.16M | 0.36M | 0.80M | 0.48M | 0.71M | 1.02M | 1.15M | 1.33M | 1.65M | 3.91M | 4.18M | 4.02M | 4.14M | 2.99M | 3.38M | 3.53M | 4.34M | 3.87M | 3.04M | 3.95M | 4.86M | 5.11M | 3.06M | 3.02M | 2.62M | 9.70M | 12.76M | 14.15M | 10.32M | 11.02M | 11.56M | 17.04M | 12.77M | 18.83M | 21.43M | 24.24M | 19.22M | 24.11M | 23.16M | 30.37M | 34.74M | 45.73M | 29.55M | 35.34M | 40.63M |
|
Other Accumulated Expenses
|
| 0.06M | 0.12M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.23M | 0.15M | | | | | | | | 0.17M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 1.04M | 1.04M | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | | | | 8.44M | |
|
Current Leases
|
| | | 0.08M | | | | 0.09M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | |
|
Total Current Liabilities
|
| 2.14M | 2.00M | 1.99M | 2.50M | 2.08M | 2.11M | 2.47M | 2.44M | 2.60M | 2.85M | 6.88M | 7.28M | 6.63M | 6.53M | 3.90M | 4.14M | 4.28M | 6.83M | 6.73M | 6.86M | 9.15M | 10.38M | 10.18M | 8.66M | 6.72M | 7.56M | 10.67M | 16.44M | 16.83M | 14.34M | 13.64M | 14.39M | 21.39M | 25.21M | 33.35M | 29.59M | 28.66M | 23.25M | 26.64M | 26.13M | 36.76M | 41.36M | 47.87M | 33.73M | 52.59M | 50.70M |
|
Capital Leases
|
| | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 2.82M | 2.35M | 1.87M | 1.39M | 9.92M | 10.02M | 9.82M | 8.91M | 8.00M | 7.09M | 6.18M | 5.26M | 4.33M | 3.39M | 5.38M | 4.13M | | | | | | | | | | | | | 20.20M | | 17.49M | 20.52M | 20.58M | 20.68M | 12.35M | 20.89M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.08M | 1.00M | 0.93M | 0.86M | 0.79M | 0.72M | 0.65M | 0.57M | 0.50M | 0.43M | 0.36M | 0.28M | 0.21M | 0.14M | |
|
Preferred Stock Liabilities
|
| | | | | | | 60.85M | | | | 76.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.11M | 0.10M | 0.08M | 0.05M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.17M | 0.19M | 0.17M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M | 0.04M | | | | | 0.21M | 0.11M | 0.04M | 0.03M | 1.17M | 2.27M | 1.21M | 1.06M | 0.94M | 0.81M | 1.17M | 1.04M | 1.53M | 1.29M | 0.99M | 0.90M | 1.65M | 2.16M | 2.31M | 1.88M | 2.08M | 2.58M |
|
Total Non-Current Liabilities
|
| | | -0.11M | -0.10M | -0.08M | -0.05M | -0.02M | -0.01M | -0.01M | -0.00M | | 9.63M | 8.50M | 7.92M | 13.82M | 14.15M | 14.11M | 15.75M | 14.74M | 13.95M | | | | | 12.10M | 11.69M | 11.18M | 16.80M | 18.12M | 14.34M | 14.79M | 15.46M | 26.98M | 30.76M | 38.85M | 35.05M | 34.08M | 43.89M | 47.41M | 46.95M | 54.68M | 62.24M | 68.46M | 54.62M | 65.08M | 71.59M |
|
Total Liabilities
|
| | | | | | | | | | | 9.71M | 9.80M | 8.69M | 8.10M | 13.97M | 14.29M | 14.22M | 15.84M | 14.80M | 13.99M | 15.35M | 15.64M | 14.51M | 12.05M | 12.31M | 11.79M | 11.22M | 16.83M | 19.29M | 16.61M | 15.99M | 16.52M | 27.92M | 31.57M | 40.03M | 36.09M | 35.61M | 45.18M | 48.40M | 47.85M | 56.33M | 64.40M | 70.76M | 56.51M | 67.16M | 74.17M |
|
Total Debt
|
| 1.04M | 1.04M | 1.04M | | | | | | | | 2.82M | 2.35M | 1.87M | 1.39M | 9.92M | 10.02M | 9.82M | 8.91M | 8.00M | 7.09M | 6.18M | 5.26M | 4.33M | 3.39M | 5.38M | 4.13M | | | | | | | | | | | | | 20.20M | | 20.45M | 20.52M | 20.58M | 20.68M | 20.79M | 20.89M |
|
Common Equity
|
| 8.46M | 7.53M | 5.99M | 13.15M | 10.94M | 12.63M | -45.29M | 8.34M | 6.44M | 4.69M | -61.92M | 47.99M | 41.34M | 38.98M | 38.51M | 72.71M | 67.67M | 60.72M | 51.34M | 40.96M | 33.44M | 23.17M | 15.75M | 27.00M | 21.17M | 21.04M | 120.04M | 106.00M | 98.91M | 204.59M | 187.72M | 166.64M | 141.90M | 409.01M | 395.06M | 350.55M | 315.86M | 283.58M | 442.02M | 582.53M | 529.34M | 707.50M | 671.64M | 604.47M | 515.17M | 502.97M |
|
Shareholder's Equity
|
| 8.46M | 7.53M | 5.99M | 13.15M | 10.94M | 12.63M | -45.29M | 8.34M | 6.44M | 4.69M | -61.92M | 47.99M | 41.34M | 38.98M | 38.51M | 72.71M | 67.67M | 60.72M | 51.34M | 40.96M | 33.44M | 23.17M | 15.75M | 27.00M | 21.17M | 21.04M | 120.04M | 106.00M | 98.91M | 204.59M | 187.72M | 166.64M | 141.90M | 409.01M | 395.06M | 350.55M | 315.86M | 283.58M | 442.02M | 582.53M | 529.34M | 707.50M | 671.64M | 604.47M | 515.17M | 502.97M |
|
Liabilities and Shareholders Equity
|
| 10.66M | 9.52M | 8.09M | 15.75M | 13.09M | 14.80M | 12.90M | 10.80M | 9.04M | 7.54M | 24.76M | 57.79M | 50.03M | 47.08M | 52.48M | 86.99M | 81.89M | 76.55M | 66.15M | 54.95M | 48.78M | 38.81M | 30.26M | 39.05M | 33.48M | 32.83M | 131.25M | 122.83M | 118.20M | 221.21M | 203.71M | 183.16M | 169.81M | 440.58M | 435.09M | 386.64M | 351.47M | 328.76M | 490.42M | 630.38M | 585.66M | 771.90M | 742.40M | 660.98M | 582.32M | 577.14M |
|
Retained Earnings
|
| -29.88M | -31.52M | -6.64M | -9.27M | -11.84M | -14.99M | -17.97M | -20.73M | -23.23M | -25.07M | -67.08M | -74.06M | -81.37M | -87.21M | -93.59M | -98.25M | -106.97M | -115.98M | -126.30M | -137.93M | -146.82M | -158.10M | -168.17M | -176.22M | -182.70M | -188.15M | -278.89M | -297.35M | -315.31M | -329.40M | -358.30M | -384.00M | -413.50M | -442.40M | -488.17M | -556.33M | -611.40M | -659.05M | -725.91M | -774.50M | -839.44M | -916.13M | -995.86M | -1082.80M | -1183.50M | -1218.10M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 180.80M | | | 145.79M | 118.16M | 96.44M | 87.81M | 85.47M | 85.47M | 78.23M | 78.23M | 78.23M | 128.28M | 128.28M | 128.28M | 127.70M | 127.70M | 127.70M | 127.70M | 127.70M |
|
Treasury Shares
|
| | | 0.66M | 0.53M | 0.39M | 0.35M | 0.01M | 0.81M | 0.68M | 0.64M | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.36M | 0.34M | 0.80M | 0.67M | 0.59M | 0.51M | 0.31M | 1.13M | 1.11M | 1.09M |
|
Shares Outstanding
|
| | | 0.25M | | | | 0.71M | | | | 0.74M | | | | | | | | 2.06M | | | | 2.32M | 3.54M | 3.54M | 3.80M | 4.23M | 7.23M | 8.61M | 19.38M | 23.92M | 27.17M | 28.46M | | | | | | | | | | | | | |