|
Cash & Equivalents
|
10.96M | 7.78M | 66.04M | 161.22M | 153.40M | 181.76M | 169.01M | 150.29M | 129.48M | 197.39M | 168.46M | 142.50M | 110.49M | 241.43M | 210.49M | 174.82M | 287.57M | 252.91M | 209.01M | 147.16M | 120.95M | 216.40M | 216.36M | 184.50M | 148.53M | 143.84M | 123.90M | 150.56M | 111.70M | 148.20M | 122.00M | 88.50M | 207.60M | 173.00M | 139.94M | 200.35M | 180.92M | 154.00M | 310.95M | 302.08M | 243.10M | 208.50M | 196.22M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 25.00M | 25.04M | | | | | | | | | | | | |
|
Cash & Current Investments
|
10.96M | 7.78M | 66.04M | 161.22M | 153.40M | 181.76M | 169.01M | 150.29M | 129.48M | 197.39M | 168.46M | 142.50M | 110.49M | 241.43M | 210.49M | 174.82M | 287.57M | 252.91M | 209.01M | 147.16M | 120.95M | 216.40M | 216.36M | 184.50M | 148.53M | 143.84M | 123.90M | 150.56M | 161.70M | 173.20M | 147.04M | 88.50M | 207.60M | 173.00M | 139.94M | 200.35M | 180.92M | 154.00M | 310.95M | 302.08M | 243.10M | 208.50M | 196.22M |
|
Receivables - Net
|
| | | | | | 2.50M | | | | | 1.00M | | 15.00M | 10.00M | 10.00M | 10.00M | 20.00M | 20.00M | 20.00M | | 30.00M | 30.00M | 30.00M | 30.00M | | 22.50M | | | | | | | | 7.00M | 21.09M | | 1.29M | | 1.42M | | 1.62M | 10.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | 60.00M | 60.00M | 60.00M | 60.00M | 50.00M | 50.00M | 50.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 2.50M | | | | | 1.00M | | 75.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | | 60.00M | 60.00M | 60.00M | 60.00M | | 22.50M | | | | | | | | 7.00M | 21.09M | | 1.29M | | 1.42M | | 1.62M | 10.00M |
|
Current Deferred Tax Assets
|
| | 0.06M | 0.02M | 0.02M | | | 0.21M | | | | -19.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.15M | 0.15M | 0.58M | 2.18M | 0.62M | 1.48M | 3.30M | 3.83M | 5.37M | 6.99M | 7.47M | 11.24M | 12.67M | 10.87M | 17.46M | 16.68M | 21.25M | 9.63M | 18.84M | 16.33M | 7.97M | 10.43M | 10.43M | 9.19M | 7.63M | 6.58M | 6.94M | 6.55M | 7.42M | 7.93M | 9.23M | 9.01M | 7.51M | 9.91M | 11.14M | 12.15M | 10.57M | 9.54M | 8.06M | 6.76M | 6.65M |
|
Current Assets
|
| | 67.99M | 161.38M | 154.00M | 183.94M | 172.14M | 151.99M | 132.78M | 201.22M | 173.83M | 150.49M | 117.96M | 267.67M | 233.16M | 202.27M | 315.03M | 289.59M | 250.26M | 185.48M | 149.79M | 146.83M | 258.43M | 230.04M | 194.54M | 159.43M | 157.99M | 162.56M | 124.38M | 160.11M | 131.43M | 98.54M | 219.59M | 184.71M | 158.57M | 235.37M | 196.77M | 172.07M | 324.51M | 320.39M | 257.98M | 223.56M | 215.49M |
|
Property, Plant & Equipment (Net)
|
| | 1.95M | 2.79M | 3.22M | 5.09M | 6.69M | 8.61M | 14.30M | 20.77M | 24.58M | 27.33M | 28.78M | 32.38M | 37.72M | 39.93M | 39.93M | 38.36M | 37.20M | 36.37M | 34.99M | 33.10M | 31.12M | 29.20M | 27.37M | 25.84M | 24.02M | 22.27M | 21.05M | 19.81M | 18.55M | 17.28M | 16.00M | 14.98M | 13.77M | 13.08M | 12.42M | 11.78M | 10.93M | 10.13M | 9.57M | 9.04M | 8.20M |
|
Long-Term Deferred Tax
|
| | | 0.19M | 0.19M | 0.19M | 0.03M | 0.56M | 0.77M | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 3.60M | 3.60M | 3.61M | 3.61M | 3.61M | 3.61M | 3.62M | 3.62M | 3.62M | 3.63M | 5.02M | 7.58M | 10.66M | 3.65M | 3.65M | 3.65M | 3.70M | 3.65M | 3.65M | 3.65M | 3.70M | 3.65M | 3.65M | 3.65M | 3.70M | 4.66M | 3.67M | 3.68M | 3.70M | 3.71M | 3.73M | 3.75M | 3.76M | 3.77M | 3.78M | 3.80M |
|
Non-Current Assets
|
| | 3.01M | 4.04M | 4.52M | 6.40M | 7.83M | 12.82M | 18.73M | 25.21M | 28.25M | 31.36M | 32.46M | 86.07M | 91.42M | 93.67M | 115.58M | 95.96M | 96.95M | 98.77M | 88.78M | 57.12M | 51.63M | 49.20M | 48.10M | 46.98M | 42.52M | 44.44M | 42.98M | 53.20M | 50.08M | 47.85M | 47.68M | 45.28M | 41.35M | 39.58M | 38.50M | 36.74M | 33.99M | 31.81M | 30.37M | 28.80M | 25.89M |
|
Assets
|
| | 71.00M | 165.42M | 158.52M | 190.34M | 179.97M | 164.81M | 151.51M | 226.43M | 202.09M | 181.84M | 150.42M | 353.74M | 324.58M | 295.94M | 430.61M | 385.55M | 347.21M | 284.25M | 238.57M | 203.95M | 310.06M | 279.24M | 242.65M | 206.41M | 200.51M | 207.01M | 167.36M | 213.32M | 181.51M | 146.39M | 267.27M | 229.99M | 199.92M | 274.95M | 235.27M | 208.82M | 358.50M | 352.21M | 288.34M | 252.35M | 241.38M |
|
Accounts Payables
|
| | 2.88M | 2.81M | 2.44M | 3.90M | 3.83M | 4.94M | 7.40M | 7.98M | 4.71M | 7.60M | 8.01M | 7.15M | 11.96M | 13.09M | 14.58M | 11.46M | 20.22M | 9.07M | 16.49M | 13.91M | 9.70M | 13.79M | 13.42M | 8.65M | 7.44M | 7.28M | 9.85M | 11.17M | 15.93M | 16.91M | 11.91M | 12.38M | 12.61M | 12.84M | 11.73M | 18.15M | 12.78M | 16.26M | 14.36M | 14.66M | 14.49M |
|
Payables
|
| | 2.88M | 2.81M | 2.44M | 3.90M | 3.83M | 4.94M | 7.40M | 7.98M | 4.71M | 7.60M | 8.01M | 7.15M | 11.96M | 13.09M | 14.58M | 11.46M | 20.22M | 9.07M | 16.49M | 13.91M | 9.70M | 13.79M | 13.42M | 8.65M | 7.44M | 7.28M | 9.85M | 11.17M | 15.93M | 16.91M | 11.91M | 12.38M | 12.61M | 12.84M | 11.73M | 18.15M | 12.78M | 16.26M | 14.36M | 14.66M | 14.49M |
|
Accumulated Expenses
|
| | 0.54M | 0.94M | 1.27M | 2.16M | 4.83M | 4.43M | 3.79M | 4.59M | 6.95M | 8.90M | 6.46M | 8.49M | 9.52M | 14.74M | 8.49M | 11.63M | 13.74M | 16.18M | 10.99M | 8.22M | 10.18M | 11.97M | 6.66M | 9.92M | 11.36M | 14.86M | 7.09M | 11.09M | 11.06M | 17.55M | 7.62M | 10.43M | 12.62M | 16.83M | 6.62M | 10.68M | 14.64M | 21.08M | 7.81M | 13.03M | 16.49M |
|
Other Accumulated Expenses
|
| | 0.41M | 0.35M | | | | 0.95M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.12M | 0.23M | 0.68M | 0.34M | 0.48M | 0.76M | 1.00M | 1.16M | 2.92M | 3.02M | 3.13M | 3.24M | 3.36M | 3.47M | 3.59M | 3.71M | 3.84M | 3.97M | 4.10M | 4.96M | 5.12M | 4.36M | 4.93M | 5.50M | 6.08M | 6.29M | 6.50M | 6.71M | 6.94M | 7.16M | 7.40M | 7.64M | 7.88M | 8.14M | 8.39M |
|
Current Deferred Revenue
|
| | | | | 2.50M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 1.27M | 1.27M | 27.29M | 103.23M | 100.94M | 105.89M | 97.96M | 96.32M | 89.65M | 88.04M | 84.85M | 86.19M | 91.56M | 24.76M | 24.18M | 8.74M | 37.10M | 36.43M | 37.47M | 32.34M | 31.56M | 106.96M | 111.13M | 68.25M | 150.06M | 140.59M | 137.14M | 135.91M | 65.97M | 57.31M | 51.58M | 46.52M |
|
Curent Deferred Tax Liability
|
| | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.47M | 3.82M | 3.77M | 8.65M | 11.43M | 12.15M | 14.07M | 15.55M | 15.12M | 18.19M | 16.30M | 43.78M | 125.80M | 130.04M | 131.88M | 124.08M | 133.41M | 118.15M | 118.88M | 110.45M | 109.66M | 121.04M | 48.68M | 46.72M | 31.64M | 64.20M | 58.49M | 64.08M | 64.26M | 71.52M | 132.57M | 140.23M | 99.98M | 186.44M | 165.87M | 173.13M | 170.73M | 110.95M | 87.37M | 87.41M | 85.90M |
|
Capital Leases
|
| | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.12M | 1.07M | 2.20M | 2.09M | 3.09M | 4.18M | 6.47M | 8.23M | 9.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.09M | | 7.08M | 8.99M | 8.31M | 7.63M | 6.96M | 6.28M | 7.24M | 5.82M | 149.92M | 69.49M | 68.16M | 60.18M | 60.48M | 59.20M | 63.47M | 60.91M | 61.08M | 56.29M | 41.48M | 108.28M | 106.09M | 107.61M | 77.48M | 76.57M | 75.26M | 80.23M | 79.77M | 130.82M | 104.54M | 105.38M | 15.60M | 12.54M | 9.58M | 18.49M | 6.10M | 5.58M | 4.23M | 11.68M |
|
Preferred Stock Liabilities
|
| | 62.64M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 31.78M | 30.98M | 30.16M | 29.30M | 28.43M | 27.51M | 26.57M | 25.59M | 24.59M | 23.55M | 22.48M | 24.95M | 23.62M | 35.16M | 33.67M | 32.12M | 30.53M | 28.88M | 27.17M | 25.40M | 23.60M | 21.71M | 19.77M | 17.77M | 15.71M | 13.57M | 11.38M |
|
Other Non-Current Liabilities
|
| | 0.03M | 0.16M | 0.29M | 0.41M | 0.52M | 0.80M | 2.06M | 2.07M | 1.02M | 1.62M | 1.60M | 1.53M | 1.50M | 2.14M | 2.04M | 1.90M | 1.79M | 1.72M | 1.62M | 1.52M | 1.42M | 0.47M | 0.41M | 0.34M | 1.01M | | 0.87M | | | 0.19M | 0.19M | 0.19M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.12M | 0.24M | 0.36M | 7.54M | 9.54M | 9.92M | 12.48M | 14.09M | 13.23M | 16.17M | 16.20M | 162.79M | 84.30M | 84.68M | 94.00M | 93.36M | 91.15M | 94.49M | 90.96M | 90.11M | 84.28M | 67.55M | 133.27M | 129.97M | 131.10M | 102.43M | 101.05M | 110.42M | 113.90M | 112.08M | 161.54M | 133.60M | 132.55M | 41.01M | 36.13M | 31.29M | 38.26M | 23.86M | 21.30M | 17.81M | 23.06M |
|
Total Liabilities
|
| | 3.60M | 4.06M | 4.13M | 16.19M | 20.96M | 22.07M | 26.55M | 29.65M | 28.36M | 34.36M | 32.50M | 206.57M | 210.10M | 214.72M | 225.88M | 217.45M | 224.56M | 212.64M | 209.84M | 200.57M | 193.95M | 188.59M | 181.95M | 176.69M | 162.74M | 166.63M | 159.54M | 174.50M | 178.16M | 183.60M | 294.11M | 273.83M | 232.53M | 227.44M | 202.01M | 204.42M | 208.99M | 134.82M | 108.67M | 105.22M | 108.95M |
|
Common Equity
|
| | -3.12M | 153.49M | 146.52M | 166.28M | 151.13M | 134.86M | 117.09M | 188.91M | 165.86M | 139.61M | 110.05M | 139.30M | 106.61M | 73.35M | 196.86M | 160.22M | 114.77M | 63.73M | 20.86M | -4.49M | 108.24M | 82.78M | 52.82M | 21.84M | 29.90M | 32.50M | -0.05M | 30.95M | -4.52M | -45.09M | -34.71M | -51.72M | -40.49M | 39.63M | 25.39M | -3.48M | 141.64M | 209.51M | 171.80M | 139.27M | 124.55M |
|
Shareholder's Equity
|
| | -3.12M | 153.49M | 146.52M | 166.28M | 151.13M | 134.86M | 117.09M | 188.91M | 165.86M | 139.61M | 110.05M | 139.30M | 106.61M | 73.35M | 196.86M | 160.22M | 114.77M | 63.73M | 20.86M | -4.49M | 108.24M | 82.78M | 52.82M | 21.84M | 29.90M | 32.50M | -0.05M | 30.95M | -4.52M | -45.09M | -34.71M | -51.72M | -40.49M | 39.63M | 25.39M | -3.48M | 141.64M | 209.51M | 171.80M | 139.27M | 124.55M |
|
Liabilities and Shareholders Equity
|
| | 71.00M | 165.42M | 158.52M | 190.34M | 179.97M | 164.81M | 151.51M | 226.43M | 202.09M | 181.84M | 150.42M | 353.74M | 324.58M | 295.94M | 430.61M | 385.55M | 347.21M | 284.25M | 238.57M | 203.95M | 310.06M | 279.24M | 242.65M | 206.41M | 200.51M | 207.01M | 167.36M | 213.32M | 181.51M | 146.39M | 267.27M | 229.99M | 199.92M | 274.95M | 235.27M | 208.82M | 358.50M | 352.21M | 288.34M | 252.35M | 241.38M |
|
Retained Earnings
|
| | -27.98M | -35.08M | -42.92M | -54.49M | -72.02M | -90.48M | -111.47M | -136.17M | -162.30M | -192.72M | -228.31M | -264.20M | -301.83M | -339.72M | -383.92M | -425.86M | -476.59M | -533.36M | -580.85M | -621.38M | -654.48M | -683.27M | -725.73M | -764.50M | -770.73M | -805.51M | -843.33M | -884.62M | -923.63M | -967.34M | -994.74M | -1015.85M | -1008.59M | -1024.85M | -1056.41M | -1089.33M | -1151.11M | -1121.86M | -1168.74M | -1219.20M | -1273.06M |
|
Preferred Shares
|
| | | | | | | 7.87M | | | | 7.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.02M | 0.02M | 0.19M | 0.19M | 0.16M | 0.15M | | | | 0.41M | | | | 1.75M | | | | 1.18M | | | | 1.88M | | | 1.00M | 0.93M | 0.61M | 0.63M | 0.63M | 0.64M | 0.64M | 0.66M | 0.83M | 0.83M | 1.79M | 1.83M | 1.79M |