|
Cash & Equivalents
|
163.97M | 172.08M | 156.03M | 141.16M | 199.10M | 257.40M | 275.93M | 211.84M | 208.37M | 203.58M | 227.97M | 182.28M | 215.11M | 215.46M | 217.67M | 166.19M | 217.92M | 197.79M | 212.61M | 156.78M | 222.18M | 190.26M | 202.64M | 137.29M | 200.83M | 190.36M | 211.43M | 160.46M | 152.22M | 152.62M | 169.56M | 134.62M | 170.75M | 190.85M | 200.43M | 154.99M | 215.75M | 228.74M | 273.25M | 189.23M | 187.51M | 150.65M | 168.12M | 114.83M | 150.63M | 165.03M | 198.31M | 141.01M | 184.23M | 195.42M | 253.95M | 201.17M | 212.89M | 244.93M | 300.16M |
|
Cash & Current Investments
|
163.97M | 172.08M | 156.03M | 141.16M | 199.10M | 257.40M | 275.93M | 211.84M | 208.37M | 203.58M | 227.97M | 182.28M | 215.11M | 215.46M | 217.67M | 166.19M | 217.92M | 197.79M | 212.61M | 156.78M | 222.18M | 190.26M | 202.64M | 137.29M | 200.83M | 190.36M | 211.43M | 160.46M | 152.22M | 152.62M | 169.56M | 134.62M | 170.75M | 190.85M | 200.43M | 154.99M | 215.75M | 228.74M | 273.25M | 189.23M | 187.51M | 150.65M | 168.12M | 114.83M | 150.63M | 165.03M | 198.31M | 141.01M | 184.23M | 195.42M | 253.95M | 201.17M | 212.89M | 244.93M | 300.16M |
|
Receivables - Net
|
-1.66M | | | 46.02M | -5.46M | 53.84M | 59.40M | 64.11M | 62.22M | 65.03M | 67.55M | 69.36M | 66.41M | 76.72M | 67.57M | 60.06M | 56.39M | 62.82M | 67.14M | 59.74M | 63.40M | 67.76M | 73.67M | 76.69M | 74.76M | 76.82M | 76.82M | 67.69M | 79.26M | 87.21M | 91.31M | 81.87M | 96.71M | 94.11M | 98.42M | 99.89M | 115.04M | 121.65M | 122.15M | 115.85M | 122.49M | 126.19M | 103.43M | 98.63M | 100.65M | 95.38M | 96.06M | 101.17M | 113.38M | 110.95M | 109.98M | 118.67M | 149.46M | 117.00M | 113.97M |
|
Receivables - Other
|
| | | 0.70M | 1.31M | 0.85M | 1.00M | 2.20M | 1.20M | 1.40M | 1.30M | 5.80M | 1.30M | 2.60M | 1.20M | 0.60M | 1.20M | 1.20M | 1.40M | 0.90M | 2.00M | 2.10M | 2.00M | 3.56M | 3.30M | 3.70M | 5.80M | 2.07M | 5.40M | 6.67M | 11.29M | 2.16M | 18.34M | 6.12M | 6.68M | 2.22M | 7.73M | 6.15M | 10.17M | 5.97M | 18.46M | 32.50M | 24.41M | 13.65M | 13.28M | 9.85M | 7.41M | 6.43M | 11.50M | 7.82M | 8.85M | 4.96M | 34.29M | 12.88M | 4.94M |
|
Receivables
|
-1.66M | | | 46.72M | -4.15M | 54.69M | 60.40M | 66.31M | 63.42M | 66.43M | 68.85M | 75.16M | 67.71M | 79.33M | 68.77M | 60.66M | 57.59M | 64.02M | 68.54M | 60.64M | 65.40M | 69.86M | 75.67M | 80.26M | 78.06M | 80.52M | 82.62M | 69.76M | 84.66M | 93.88M | 102.61M | 84.03M | 115.06M | 100.22M | 105.10M | 102.11M | 122.77M | 127.81M | 132.31M | 121.83M | 140.95M | 158.69M | 127.85M | 112.28M | 113.94M | 105.22M | 103.47M | 107.60M | 124.89M | 118.77M | 118.82M | 123.63M | 183.75M | 129.88M | 118.91M |
|
Prepaid Assets
|
-0.22M | | | 3.89M | 9.00M | 8.13M | 10.62M | 4.79M | 13.05M | 12.80M | 12.56M | 5.89M | 13.18M | 13.72M | 13.10M | 7.47M | 13.55M | 13.42M | 12.70M | 8.65M | 13.04M | 15.78M | 14.45M | 8.97M | 12.29M | 14.62M | 13.33M | 9.88M | 12.90M | 13.96M | 12.16M | 9.59M | 12.96M | 11.03M | 14.95M | 10.82M | 15.56M | 18.56M | 21.14M | 12.54M | 17.14M | 24.20M | 19.49M | 15.72M | 19.84M | 18.57M | 18.99M | 14.79M | 20.04M | 18.75M | 19.05M | 17.73M | 20.28M | 18.76M | 18.63M |
|
Property, Plant & Equipment (Net)
|
| | | 8.81M | 8.78M | 8.73M | 8.49M | 8.76M | 10.00M | 11.54M | 14.00M | 16.59M | 15.89M | 15.90M | 15.60M | 18.00M | 17.50M | 19.47M | 22.42M | 20.02M | 20.62M | 20.11M | 20.51M | 21.02M | 20.26M | 20.80M | 25.56M | 29.14M | 32.53M | 41.15M | 40.96M | 39.49M | 38.78M | 37.56M | 36.23M | 35.87M | 37.07M | 37.37M | 36.09M | 35.31M | 37.62M | 42.94M | 47.40M | 48.10M | 48.26M | 47.90M | 46.90M | 46.64M | 45.86M | 45.40M | 43.48M | 41.47M | 39.31M | 37.07M | 34.78M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 4.98M | | | 18.20M | 18.11M | 20.67M | 21.78M | 22.44M | 23.88M | 4.87M | 5.30M | 6.74M | 3.66M | 36.23M | | | 47.88M | 177.09M | 238.78M | 264.30M | 85.42M | 277.38M | 353.98M | 336.43M | 150.52M | 361.71M | 362.70M | 413.75M | 462.14M | 247.48M | 248.12M | 329.30M |
|
Long-Term Deferred Tax
|
| | | | 68.75M | 64.48M | 64.75M | 187.91M | 474.79M | 538.42M | 563.37M | 562.40M | 687.77M | 683.35M | 687.06M | 678.54M | 687.01M | 691.92M | 684.56M | 678.52M | 788.04M | 787.65M | 782.33M | 429.21M | 440.38M | 439.11M | 433.98M | 429.13M | 428.70M | 425.18M | 441.49M | 435.90M | 466.97M | 465.65M | 458.70M | 482.06M | 491.53M | 483.69M | 482.21M | 497.90M | 490.24M | 484.99M | 484.76M | 477.02M | 466.23M | 455.37M | 446.49M | 436.53M | 438.32M | 428.50M | 419.46M | 409.39M | 399.29M | 385.96M | 363.55M |
|
Other Non-Current Assets
|
| | | 33.37M | 105.67M | 103.58M | 107.51M | 215.50M | 515.75M | 581.03M | 601.71M | 5.29M | | | | 4.41M | | | | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 4.98M | | 18.00M | 10.99M | 13.34M | 10.00M | 13.59M | 25.93M | 8.99M | 6.34M | 9.61M | 13.11M |
|
Assets
|
| | | 287.56M | 426.44M | 490.96M | 541.79M | 581.40M | 877.13M | 932.57M | 983.97M | 849.45M | 1,005.39M | 1,018.29M | 1,010.83M | 945.85M | 1,002.63M | 995.90M | 1,006.97M | 936.17M | 1,107.49M | 1,135.41M | 1,160.92M | 837.15M | 954.18M | 950.73M | 876.30M | 805.01M | 906.51M | 928.73M | 965.95M | 933.62M | 973.99M | 1,001.90M | 1,082.54M | 1,151.96M | 1,284.94M | 1,219.81M | 1,259.01M | 1,208.05M | 1,257.23M | 1,293.17M | 1,342.88M | 1,234.61M | 1,330.45M | 1,406.23M | 1,417.68M | 1,405.86M | 1,516.00M | 1,505.28M | 1,610.60M | 1,618.76M | 1,370.31M | 1,444.68M | 1,581.62M |
|
Accounts Payables
|
| | | 17.37M | 53.00M | 50.32M | 42.93M | 18.83M | 48.67M | 42.34M | 37.81M | 21.93M | 34.20M | 32.97M | 27.96M | 18.05M | 24.30M | 25.62M | 24.30M | 15.61M | 21.81M | 24.34M | 19.68M | 16.66M | 24.52M | 23.87M | 23.38M | 16.77M | 17.51M | 20.40M | 20.06M | 19.93M | 18.87M | 28.67M | 20.82M | 109.36M | 29.59M | 27.02M | 37.58M | 28.99M | 29.85M | 61.26M | 84.86M | 26.36M | 28.56M | 54.36M | 37.38M | 38.08M | 44.34M | 23.28M | 58.04M | 105.98M | 43.66M | 29.91M | 33.80M |
|
Payables
|
| | | 17.37M | 53.00M | 50.32M | 42.93M | 18.83M | 48.67M | 42.34M | 37.81M | 21.93M | 34.20M | 32.97M | 27.96M | 18.05M | 24.30M | 25.62M | 24.30M | 15.61M | 21.81M | 24.34M | 19.68M | 16.66M | 24.52M | 23.87M | 23.38M | 16.77M | 17.51M | 20.40M | 20.06M | 19.93M | 18.87M | 28.67M | 20.82M | 109.36M | 29.59M | 27.02M | 37.58M | 28.99M | 29.85M | 61.26M | 84.86M | 26.36M | 28.56M | 54.36M | 37.38M | 38.08M | 44.34M | 23.28M | 58.04M | 105.98M | 43.66M | 29.91M | 33.80M |
|
Accumulated Expenses
|
| | | 7.25M | 57.94M | 70.06M | 83.83M | 3.58M | 64.58M | 71.13M | 77.93M | 12.97M | 65.31M | 73.76M | 75.82M | 13.75M | 57.07M | 63.90M | 71.26M | 12.64M | 60.02M | 69.00M | 78.29M | 2.91M | 68.49M | 75.98M | 82.46M | 12.69M | 61.32M | 73.67M | 80.59M | 16.16M | 70.05M | 79.26M | 93.91M | 12.92M | 98.54M | 109.83M | 123.44M | 7.52M | 97.20M | 100.11M | 105.97M | 29.76M | 97.06M | 109.80M | 126.45M | 52.23M | 129.76M | 139.99M | 164.34M | | | | |
|
Non-Current Deffered Revenue
|
0.40M | | | 3.64M | -0.07M | | | 3.52M | | | | 3.61M | | | | 3.48M | | | | 3.97M | | | | 6.36M | | | | 10.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | -709.41M | -81.64M | -31.29M | 22.46M | 38.06M | 12.26M | -7.30M | 1.09M | -3.38M | -0.35M | -6.36M | -4.15M | -13.49M | -0.31M | -8.88M | -6.49M | -14.00M | 1.17M | 12.66M | 15.27M | 62.58M | 81.65M | 96.47M | 30.68M | 34.35M | 36.55M | 38.30M | 39.03M | 43.11M | 37.22M | 46.03M | 60.19M | 93.75M | 124.92M | 90.46M | 97.39M | 111.03M | 107.14M | 127.08M | 128.88M | 135.28M | 161.36M | 206.29M | 219.73M | 252.41M | 263.24M | 276.42M | 298.99M | 327.92M | 107.60M | 185.20M | 256.19M |
|
Non-Current Deferred Tax Liability
|
| | | | 53.45M | 53.62M | 53.98M | 160.66M | 405.21M | 463.81M | 486.54M | 489.15M | 596.42M | 599.53M | 588.75M | 589.10M | 601.29M | 591.74M | 591.96M | 586.25M | 685.43M | 669.86M | 666.59M | 385.41M | 400.47M | 377.50M | 368.99M | 369.36M | 374.74M | 359.24M | 373.73M | 375.32M | 406.18M | 392.12M | 385.98M | 412.47M | 428.27M | 406.37M | 404.42M | 425.43M | 425.87M | 400.98M | 398.25M | 398.79M | 399.81M | 372.81M | 363.86M | 364.05M | 375.60M | 347.70M | 341.40M | 341.46M | 341.99M | 312.79M | 303.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.50M | 105.43M | 102.85M | 101.15M | 97.79M | 94.94M | 95.54M | 92.67M | 92.28M | 88.82M | 85.38M | 100.30M | 112.93M | 118.55M | 123.48M | 120.85M | 117.74M | 114.19M | 110.52M | 113.39M | 109.81M | 109.17M | 105.69M | 101.28M | 99.44M | 95.67M | 124.89M |
|
Other Non-Current Liabilities
|
| | | | 30.64M | | | | | | | | | | | | | | | | | | 17.29M | 47.86M | 53.76M | 50.81M | 21.68M | 16.91M | 8.48M | 8.08M | 5.50M | 6.19M | 3.65M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 390.05M | | | | | | | | | | | | | | | 818.45M | | | 971.57M | 618.65M | 719.86M | 689.68M | 687.05M | 613.27M | 768.53M | 775.09M | 798.78M | 745.82M | 822.37M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 603.08M | 420.69M | 428.74M | 445.85M | 449.09M | 757.55M | 808.24M | 837.59M | 741.95M | 895.93M | 906.26M | 892.53M | 829.29M | 882.02M | 880.65M | 886.95M | 818.45M | 966.79M | 980.58M | 988.86M | 666.51M | 773.61M | 740.49M | 708.73M | 630.18M | 777.01M | 783.17M | 804.27M | 752.01M | 826.02M | 830.07M | 868.62M | 867.17M | 954.95M | 888.89M | 890.66M | 801.05M | 898.21M | 922.80M | 958.89M | 819.97M | 887.86M | 893.21M | 874.63M | 802.10M | 898.97M | 857.16M | 906.59M | 868.84M | 868.07M | 840.41M | 884.55M |
|
Common Equity
|
| | | -672.72M | 5.75M | 62.22M | 95.94M | 81.84M | 119.58M | 124.33M | 146.37M | 107.50M | 109.46M | 112.03M | 118.30M | 116.55M | 120.61M | 115.25M | 120.02M | 117.71M | 140.71M | 142.18M | 156.79M | 108.06M | 98.92M | 113.76M | 136.89M | 140.49M | 92.95M | 107.25M | 122.65M | 138.50M | 110.75M | 125.81M | 153.74M | 191.04M | 205.07M | 240.46M | 270.95M | 295.96M | 251.87M | 243.29M | 255.11M | 279.36M | 281.23M | 306.74M | 323.32M | 351.35M | 353.79M | 371.70M | 405.03M | 422.00M | 394.64M | 419.08M | 440.87M |
|
Shareholder's Equity
|
| | | -672.72M | 5.75M | 62.22M | 95.94M | 81.84M | 119.58M | 124.33M | 146.37M | 107.50M | 109.46M | 112.03M | 118.30M | 116.55M | 120.61M | 115.25M | 120.02M | 117.71M | 140.71M | 142.18M | 156.79M | 108.06M | 98.92M | 113.76M | 136.89M | 140.49M | 92.95M | 107.25M | 122.65M | 138.50M | 110.75M | 125.81M | 153.74M | 191.04M | 205.07M | 240.46M | 270.95M | 295.96M | 251.87M | 243.29M | 255.11M | 279.36M | 281.23M | 306.74M | 323.32M | 351.35M | 353.79M | 371.70M | 405.03M | 422.00M | 394.64M | 419.08M | 440.87M |
|
Liabilities and Shareholders Equity
|
| | | 287.56M | 426.44M | 490.96M | 541.79M | 581.40M | 877.13M | 932.57M | 983.97M | 849.45M | 1,005.39M | 1,018.29M | 1,010.83M | 945.85M | 1,002.63M | 995.90M | 1,006.97M | 936.17M | 1,107.49M | 1,135.41M | 1,160.92M | 837.15M | 954.18M | 950.73M | 876.30M | 805.01M | 906.51M | 928.73M | 965.95M | 933.62M | 973.99M | 1,001.90M | 1,082.54M | 1,151.96M | 1,284.94M | 1,219.81M | 1,259.01M | 1,208.05M | 1,257.23M | 1,293.17M | 1,342.88M | 1,234.61M | 1,330.45M | 1,406.23M | 1,417.68M | 1,405.86M | 1,516.00M | 1,505.28M | 1,610.60M | 1,618.76M | 1,370.31M | 1,444.68M | 1,581.62M |
|
Retained Earnings
|
| | | | 3.50M | 8.75M | 8.60M | 1.40M | -24.42M | -5.17M | 13.88M | 16.42M | 9.56M | 15.84M | 10.73M | 13.24M | 10.71M | 12.44M | 12.59M | 13.39M | 13.60M | 18.54M | 19.90M | -37.87M | 4.04M | 28.69M | 38.68M | 38.62M | 21.19M | 29.36M | 36.75M | 44.45M | 21.29M | 34.56M | 51.72M | 72.94M | 68.96M | 100.43M | 121.50M | 134.89M | 82.77M | 75.44M | 78.64M | 93.09M | 82.05M | 101.24M | 112.27M | 132.13M | 120.64M | 135.32M | 158.24M | 170.04M | 136.53M | 155.93M | 170.98M |
|
Preferred Shares
|
| | | | 74.75M | 74.75M | 74.75M | 34.91M | 13.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 9.91M | 2.72M | 6.67M | 7.33M | 7.25M | 6.58M | 5.04M | 4.05M | 4.05M | 3.32M | 3.33M | 2.86M | 2.86M | 3.90M | 3.90M | 3.41M | 3.39M | 4.48M | 4.48M | 4.01M | 4.01M | 5.16M | 5.14M | 4.68M | 4.68M | 5.15M | 5.15M | 5.01M | 5.01M | 5.31M | 5.30M | 5.30M | 5.29M | 5.41M | 5.25M | 5.25M | 5.25M | 5.45M | 5.44M | 5.41M | 5.40M | 5.37M | 5.35M | 5.35M | 5.35M | 5.33M | 5.29M | 5.28M | 5.28M | 5.20M | 5.18M | 5.17M |