|
Cash & Equivalents
|
116.41M | 84.75M | 66.53M | 31.31M | 33.90M | 67.03M | 63.51M | 36.64M | 43.60M | 66.30M | 48.20M | 31.53M | 140.37M | 59.61M | 42.14M | 46.86M | 113.26M | 79.89M | 82.64M | 86.04M | 165.23M | 144.32M | 147.45M | 104.44M | 117.80M | 117.84M | 111.47M | 117.43M | 131.87M | 78.33M | 96.86M | 98.96M | 268.32M | 244.29M | 65.27M | 68.80M | 143.08M | 76.13M | 112.53M | 71.37M | 74.75M | 43.94M | 45.12M |
|
Short-term Investments
|
| | 41.14M | 163.03M | 170.10M | 136.96M | 127.65M | 137.78M | 114.07M | 75.02M | 77.39M | 137.52M | 77.83M | 136.51M | 137.46M | 108.95M | 245.24M | 247.58M | 224.76M | 195.49M | 85.70M | 85.35M | 52.57M | 76.70M | 43.71M | 25.14M | 10.02M | 15.11M | 34.96M | 69.73M | 34.78M | 19.89M | 4.99M | 28.45M | 187.67M | 162.07M | 256.49M | 294.89M | 232.84M | 195.32M | 161.26M | 171.65M | 163.81M |
|
Cash & Current Investments
|
116.41M | 84.75M | 107.67M | 194.34M | 203.99M | 203.99M | 191.15M | 174.42M | 157.67M | 141.32M | 125.59M | 169.05M | 218.20M | 196.12M | 179.60M | 155.81M | 358.50M | 327.46M | 307.40M | 281.53M | 250.93M | 229.67M | 200.02M | 181.14M | 161.51M | 142.98M | 121.50M | 132.54M | 166.83M | 148.06M | 131.64M | 118.85M | 273.31M | 272.75M | 252.94M | 230.88M | 399.57M | 371.02M | 345.36M | 266.68M | 236.02M | 215.59M | 208.93M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 25.00M | | | 80.15M | 0.84M | 1.70M | 15.95M | 1.50M | 1.62M | 1.67M | 3.19M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 8.24M | 11.73M | 18.50M | 16.28M | 12.69M | 12.69M | 8.01M | 0.20M | 1.76M | 1.17M | 0.73M | 0.21M | 0.15M | 0.23M | 0.26M | 0.33M | 3.35M | 3.25M | 3.34M | 2.62M | 1.55M | 3.71M | 0.68M | 0.49M | 0.85M | 0.85M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.22M | | 25.33M | | | 83.49M | 3.46M | 3.25M | 19.67M | 2.18M | 2.11M | 2.52M | 4.04M |
|
Prepaid Assets
|
| | 0.94M | 1.56M | 1.71M | 1.48M | 1.87M | 4.37M | 3.41M | 3.40M | 2.60M | 2.74M | 2.43M | 4.12M | 2.87M | 6.67M | 6.67M | 3.25M | 6.16M | 4.63M | 5.26M | 4.30M | 3.61M | 8.62M | 10.08M | 3.91M | 3.54M | 3.43M | 3.61M | 3.42M | 5.08M | 5.39M | 3.98M | 6.08M | 5.74M | 5.32M | 6.11M | 7.30M | 8.41M | 7.95M | 7.08M | 9.77M | 6.62M |
|
Current Assets
|
| | 108.61M | 195.89M | 205.70M | 205.48M | 193.02M | 178.79M | 161.08M | 144.73M | 128.19M | 171.79M | 220.63M | 200.25M | 182.47M | 162.48M | 365.17M | 340.77M | 327.60M | 304.66M | 272.48M | 246.66M | 216.31M | 197.77M | 175.84M | 148.65M | 126.20M | 136.70M | 170.65M | 151.63M | 146.94M | 124.50M | 302.62M | 282.18M | 261.93M | 319.68M | 409.14M | 381.57M | 373.44M | 276.81M | 245.21M | 227.89M | 219.59M |
|
Construction in Progress
|
| | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 3.28M | 3.23M | 3.56M | 3.60M | 4.25M | 7.89M | 10.13M | 10.67M | 10.56M | 10.28M | 11.46M | 12.24M | 12.53M | 12.77M | 13.15M | 14.49M | 15.29M | 17.99M | 18.59M | 20.20M | 23.21M | 25.43M | 24.52M | 23.69M | 22.99M | 21.92M | 19.37M | 19.07M | 18.08M | 17.86M | 17.14M | 17.24M | 17.11M | 16.49M | 17.38M | 16.27M | 15.20M | 14.31M | 13.93M | 13.92M | 13.29M |
|
Long-Term Investments
|
| | 52.92M | 30.01M | | | 2.42M | 1.36M | 2.00M | 1.48M | 0.96M | 1.30M | 1.32M | 0.86M | 0.80M | 1.15M | 1.46M | 2.00M | 2.02M | 1.92M | 2.38M | 2.18M | 2.18M | 2.32M | 2.25M | 2.25M | 1.78M | 1.78M | 1.78M | 1.51M | 1.51M | 1.51M | 1.51M | 1.59M | 1.59M | 1.59M | 2.89M | 2.87M | 2.87M | 65.70M | 59.10M | 46.45M | 20.08M |
|
Other Non-Current Assets
|
| | 1.62M | 0.32M | 0.73M | 0.73M | 2.29M | 1.53M | 1.88M | 1.53M | 1.21M | 1.30M | 1.62M | 1.31M | 1.27M | 1.15M | 1.46M | 2.00M | 1.98M | 1.72M | 2.38M | 2.18M | 1.92M | 2.32M | 2.25M | 2.25M | 1.78M | 1.78M | 1.78M | 1.51M | 1.51M | 1.51M | 1.51M | 1.59M | 1.59M | 1.59M | 2.89M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 5.61M |
|
Non-Current Assets
|
| | 57.82M | 33.56M | 14.28M | 4.34M | 8.96M | 10.78M | 14.01M | 13.69M | 12.72M | 12.69M | 14.39M | 14.42M | 14.60M | 14.55M | 46.18M | 47.82M | 48.62M | 50.10M | 50.13M | 50.80M | 53.44M | 63.81M | 61.88M | 60.08M | 58.57M | 57.16M | 53.53M | 36.98M | 35.54M | 34.86M | 33.67M | 33.36M | 32.73M | 31.60M | 60.45M | 54.66M | 52.60M | 116.24M | 108.03M | 94.21M | 68.73M |
|
Assets
|
| | 166.44M | 229.46M | 219.98M | 209.81M | 201.98M | 189.57M | 175.09M | 158.41M | 140.91M | 184.48M | 235.03M | 214.66M | 197.06M | 177.03M | 411.35M | 388.59M | 376.22M | 354.76M | 322.61M | 297.45M | 269.76M | 261.58M | 237.72M | 208.73M | 184.77M | 193.85M | 224.18M | 188.60M | 182.48M | 159.36M | 336.29M | 315.54M | 294.65M | 351.28M | 469.59M | 436.23M | 426.04M | 393.05M | 353.24M | 322.10M | 288.31M |
|
Accounts Payables
|
| | 0.54M | 0.61M | 1.70M | 0.45M | 0.79M | 0.55M | 0.56M | 0.31M | 0.91M | 1.02M | 1.37M | 1.56M | 1.42M | 1.04M | 2.26M | 2.23M | 4.03M | 4.07M | 4.82M | 2.04M | 3.39M | 0.63M | 3.18M | 0.79M | 0.59M | 0.57M | 1.20M | 1.22M | 1.34M | 2.57M | 3.70M | 1.66M | 3.27M | 1.60M | 7.58M | 2.60M | 3.16M | 4.00M | 2.63M | 1.80M | 2.12M |
|
Payables
|
| | 0.54M | 0.61M | 1.70M | 0.45M | 0.79M | 0.55M | 0.56M | 0.31M | 0.91M | 1.02M | 1.37M | 1.56M | 1.42M | 1.04M | 2.26M | 2.23M | 4.03M | 4.07M | 4.82M | 2.04M | 3.39M | 0.63M | 3.18M | 0.79M | 0.59M | 0.57M | 1.20M | 1.22M | 1.34M | 2.57M | 3.70M | 1.66M | 3.27M | 1.60M | 7.58M | 2.60M | 3.16M | 4.00M | 2.63M | 1.80M | 2.12M |
|
Accumulated Expenses
|
| | 2.94M | 3.43M | 2.66M | 5.05M | 6.30M | 6.49M | 5.59M | 7.31M | 10.49M | 11.50M | 9.35M | 7.70M | 8.36M | 9.79M | 9.28M | 11.78M | 16.59M | 21.52M | 17.49M | 18.15M | 21.66M | 14.21M | 10.54M | 10.96M | 11.32M | 10.95M | 7.74M | 7.18M | 12.53M | 7.82M | 7.64M | 9.06M | 11.05M | 16.82M | 7.59M | 10.27M | 11.44M | 14.17M | 9.05M | 12.03M | 14.95M |
|
Other Accumulated Expenses
|
| | 0.49M | 0.18M | 0.21M | 0.13M | 0.06M | 0.08M | 0.31M | 0.12M | 0.18M | 0.06M | 0.07M | 0.06M | 0.04M | 0.10M | 3.19M | 2.84M | 3.02M | 3.19M | 3.31M | 3.42M | 3.54M | 4.20M | 4.60M | 4.87M | 5.25M | 5.57M | 5.75M | 2.53M | 2.75M | 2.83M | 2.92M | 3.01M | 3.11M | 3.20M | 5.94M | 6.74M | 6.98M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 3.19M | 2.84M | 3.02M | 3.19M | 3.31M | 3.42M | 3.54M | 4.20M | 4.60M | 4.87M | 5.25M | 5.57M | 5.75M | 2.53M | 2.75M | 2.83M | 2.92M | 3.01M | 3.11M | 3.20M | 5.94M | 6.74M | 6.98M | 7.23M | 7.43M | 7.64M | 7.85M |
|
Current Deferred Revenue
|
| | 19.59M | 19.59M | 18.72M | 14.26M | 12.30M | 6.76M | 4.91M | 4.21M | 9.54M | 3.38M | 20.22M | 19.84M | 20.25M | 20.85M | 44.57M | 52.29M | 56.54M | 70.04M | 46.92M | 43.91M | 45.67M | 43.69M | 40.06M | 39.73M | 39.18M | 33.89M | 86.99M | 87.00M | 56.63M | 59.38M | 5.68M | 31.67M | 44.26M | 42.88M | 51.44M | 20.52M | 22.63M | 24.39M | 21.09M | 20.52M | 10.58M |
|
Total Current Liabilities
|
| | 23.37M | 23.93M | 23.08M | 19.76M | 19.39M | 13.80M | 11.06M | 11.84M | 20.94M | 15.90M | 30.94M | 29.09M | 30.03M | 31.67M | 58.78M | 69.15M | 80.17M | 76.01M | 72.54M | 67.53M | 42.05M | 26.77M | 24.75M | 24.69M | 26.70M | 50.98M | 101.68M | 97.93M | 73.24M | 72.59M | 19.94M | 45.40M | 61.69M | 64.51M | 72.55M | 40.13M | 44.21M | 49.79M | 40.21M | 41.98M | 35.49M |
|
Non-Current Deffered Revenue
|
| | 40.20M | 35.39M | 31.91M | 32.93M | 31.46M | 34.82M | 35.25M | 34.84M | 28.37M | 28.18M | 99.51M | 97.31M | 94.80M | 92.20M | 217.48M | 167.44M | 155.09M | 147.26M | 139.23M | 122.86M | 32.21M | 36.09M | 33.61M | 31.66M | 29.64M | 8.21M | 8.45M | 7.88M | 7.39M | 6.45M | 78.87M | 51.38M | 37.83M | 32.36M | 13.16M | 19.47M | 12.15M | 6.00M | 4.76M | 2.61M | 1.47M |
|
Preferred Stock Liabilities
|
| | 89.00M | 36.05M | | | | 36.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 30.98M | 32.60M | 31.80M | 30.98M | 30.09M | 29.18M | 28.26M | 43.41M | 42.14M | 40.85M | 40.01M | 38.61M | 37.12M | 21.74M | 21.02M | 20.29M | 19.52M | 18.73M | 17.92M | 17.09M | 41.99M | 40.20M | 38.37M | 36.50M | 34.57M | 32.57M | 30.52M |
|
Other Non-Current Liabilities
|
| | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 1.02M | 1.02M | 1.01M | 1.01M | 1.01M | 1.01M | 1.00M | 6.71M | 31.98M | 33.61M | 32.80M | 31.98M | 31.09M | 30.18M | 29.26M | 44.41M | 43.14M | 41.85M | 41.01M | 39.61M | 38.12M | 22.74M | 22.02M | 21.30M | 20.52M | 19.73M | 18.92M | 18.09M | 43.00M | 41.20M | 39.37M | | | | |
|
Total Non-Current Liabilities
|
| | 64.66M | 60.34M | 56.34M | 54.08M | 52.83M | 53.62M | 51.37M | 52.10M | 54.69M | 49.41M | 135.72M | 131.69M | 130.47M | 123.87M | 278.68M | 236.58M | 235.26M | 223.27M | 211.76M | 190.39M | 74.26M | 62.85M | 58.37M | 56.34M | 56.34M | 59.19M | 110.13M | 105.81M | 80.63M | 79.04M | 98.81M | 96.78M | 99.51M | 96.87M | 85.71M | 59.60M | 56.36M | | | | |
|
Total Liabilities
|
| | 64.72M | 60.38M | 56.38M | 54.11M | 52.86M | 53.64M | 52.39M | 53.12M | 55.71M | 50.43M | 136.73M | 132.69M | 131.48M | 130.58M | 310.65M | 270.19M | 268.06M | 255.25M | 242.85M | 220.57M | 103.52M | 107.26M | 101.51M | 98.19M | 97.35M | 98.80M | 148.25M | 128.55M | 102.66M | 100.34M | 119.33M | 116.51M | 118.43M | 114.96M | 128.71M | 100.81M | 95.73M | 93.29M | 80.54M | 78.16M | 68.49M |
|
Common Equity
|
| | -47.14M | 169.07M | 163.60M | 155.70M | 149.12M | 135.92M | 122.70M | 105.29M | 85.21M | 134.05M | 98.29M | 81.97M | 65.59M | 46.45M | 100.69M | 118.40M | 108.16M | 99.51M | 79.76M | 76.88M | 166.24M | 154.32M | 136.21M | 110.54M | 87.42M | 95.06M | 75.93M | 60.05M | 79.82M | 59.02M | 216.96M | 199.03M | 176.22M | 236.32M | 340.89M | 335.42M | 330.31M | 299.76M | 272.70M | 243.94M | 219.82M |
|
Shareholder's Equity
|
| | -47.14M | 169.07M | 163.60M | 155.70M | 149.12M | 135.92M | 122.70M | 105.29M | 85.21M | 134.05M | 98.29M | 81.97M | 65.59M | 46.45M | 100.69M | 118.40M | 108.16M | 99.51M | 79.76M | 76.88M | 166.24M | 154.32M | 136.21M | 110.54M | 87.42M | 95.06M | 75.93M | 60.05M | 79.82M | 59.02M | 216.96M | 199.03M | 176.22M | 236.32M | 340.89M | 335.42M | 330.31M | 299.76M | 272.70M | 243.94M | 219.82M |
|
Liabilities and Shareholders Equity
|
| | 166.44M | 229.46M | 219.98M | 209.81M | 201.98M | 189.57M | 175.09M | 158.41M | 140.91M | 184.48M | 235.03M | 214.66M | 197.06M | 177.03M | 411.35M | 388.59M | 376.22M | 354.76M | 322.61M | 297.45M | 269.76M | 261.58M | 237.72M | 208.73M | 184.77M | 193.85M | 224.18M | 188.60M | 182.48M | 159.36M | 336.29M | 315.54M | 294.65M | 351.28M | 469.59M | 436.23M | 426.04M | 393.05M | 353.24M | 322.10M | 288.31M |
|
Retained Earnings
|
| | -47.18M | -49.82M | -57.01M | -66.34M | -75.34M | -90.02M | -106.66M | -125.54M | -148.88M | -160.71M | -200.69M | -226.23M | -246.52M | -269.05M | -296.22M | -285.10M | -300.10M | -312.65M | -336.91M | -345.60M | -260.00M | -275.91M | -297.60M | -327.70M | -352.81M | -347.10M | -368.42M | -387.51M | -369.90M | -393.51M | -269.50M | -291.70M | -317.60M | -261.18M | -272.51M | -282.70M | -291.70M | -326.18M | -357.20M | -390.60M | -418.50M |
|
Treasury Shares
|
| | 2.01M | 1.82M | 1.63M | 1.45M | 1.30M | 1.17M | 1.00M | 0.86M | 0.68M | 0.56M | 0.41M | 0.35M | 0.24M | 0.24M | 0.35M | 0.40M | 0.42M | 0.46M | 0.75M | 0.71M | 0.64M | 0.64M | 1.61M | 1.17M | 0.95M | 0.81M | 1.10M | 1.03M | 0.94M | 1.11M | 1.34M | 1.31M | 1.31M | 1.37M | 1.72M | 1.80M | 1.62M | 1.65M | 2.85M | 2.73M | 2.53M |