|
Cash & Equivalents
|
11.75M | 28.93M | 14.04M | 11.96M | 38.80M | 40.83M | 18.10M | 22.92M | 29.00M | 5.94M | 9.22M | 4.43M | 3.34M | 58.22M | 286.24M | 68.74M | 41.55M | 73.91M | 1,913.44M |
|
Short-term Investments
|
| | | | 1.45M | | | | 14.57M | 25.27M | 25.42M | 29.55M | 21.35M | 21.34M | 21.34M | | 72.37M | | 205.12M |
|
Cash & Current Investments
|
11.75M | 28.93M | 14.04M | 11.96M | 40.25M | 40.83M | 18.10M | 22.92M | 43.57M | 31.21M | 34.63M | 33.98M | 24.69M | 79.56M | 307.58M | 68.74M | 113.92M | 73.91M | 2,118.56M |
|
Receivables - Net
|
| | | 1.04M | 0.23M | 0.05M | 0.28M | 0.08M | 0.08M | 0.03M | 0.31M | 0.23M | 3.85M | 2.30M | 12.31M | 14.62M | 3.04M | 29.13M | 13.35M |
|
Receivables - Other
|
| | | | 1.72M | 2.00M | 2.28M | 3.00M | | | | | | | | | | | |
|
Receivables
|
| | | 1.04M | 1.95M | 2.05M | 2.56M | 3.08M | 0.08M | 0.03M | 0.31M | 0.23M | 3.85M | 2.30M | 12.31M | 14.62M | 3.04M | 29.13M | 13.35M |
|
Prepaid Assets
|
0.01M | | | 2.10M | 1.34M | 1.50M | 2.40M | 1.39M | 2.01M | 2.31M | 1.52M | 6.13M | 1.01M | 2.06M | 8.50M | 5.42M | 9.43M | 188.49M | 272.01M |
|
Current Assets
|
11.76M | | | 18.67M | 40.36M | 42.38M | 20.75M | 24.39M | 45.67M | 33.55M | 36.46M | 105.70M | 404.14M | 84.11M | 328.39M | 274.26M | 430.59M | 641.74M | 2,717.32M |
|
Property, Plant & Equipment (Net)
|
0.02M | | | 43.62M | 64.26M | 95.09M | 132.89M | 167.28M | 198.15M | 222.67M | 258.51M | 211.17M | 329.10M | 478.25M | 772.66M | 1,002.21M | 1,239.94M | 1,461.78M | 2,001.45M |
|
Other Non-Current Assets
|
3.28M | | | 3.57M | 8.95M | 7.50M | 7.56M | 14.50M | 4.54M | 26.07M | 17.12M | 65.37M | 374.60M | 28.30M | 40.08M | 42.24M | 304.20M | 310.01M | 508.39M |
|
Non-Current Assets
|
3.30M | | | 44.83M | 79.62M | 103.54M | 146.70M | 183.22M | 218.29M | 315.61M | 444.20M | 537.47M | 358.72M | 853.62M | 1,214.78M | 1,433.09M | 1,439.50M | 1,757.26M | 2,512.03M |
|
Assets
|
15.05M | | | 63.49M | 119.98M | 145.92M | 167.44M | 207.61M | 263.96M | 349.15M | 480.65M | 643.17M | 762.87M | 937.73M | 1,543.17M | 1,707.35M | 1,870.09M | 2,398.99M | 5,229.34M |
|
Accounts Payables
|
0.25M | | | 13.04M | 13.26M | 13.46M | 7.47M | 14.00M | 6.45M | 16.23M | 38.26M | 93.92M | 104.53M | 140.26M | 192.02M | 170.52M | 247.53M | 172.82M | 92.91M |
|
Notes Payables
|
2.13M | | | | 1.33M | 2.59M | 4.12M | 4.86M | 7.95M | 9.16M | 9.28M | 19.33M | 10.08M | 6.89M | 6.54M | 10.14M | 10.33M | 382.06M | 12.55M |
|
Dividends payables
|
0.12M | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.50M | | | 13.04M | 14.59M | 16.04M | 11.59M | 18.86M | 14.40M | 25.39M | 47.54M | 113.25M | 114.61M | 147.16M | 198.56M | 180.66M | 257.86M | 554.88M | 105.47M |
|
Accumulated Expenses
|
| | | | | | | | 9.96M | 12.74M | 10.54M | 27.55M | 24.70M | 26.72M | 31.62M | 19.27M | 29.55M | 182.95M | 207.45M |
|
Other Accumulated Expenses
|
| | | 0.02M | 0.02M | | | | | | | | 0.10M | 0.10M | 0.10M | 0.22M | 19.43M | 26.38M | 38.31M |
|
Current Leases
|
| | | 0.21M | 0.81M | 1.37M | 3.66M | 4.19M | 5.72M | 25.28M | 51.69M | 99.46M | 5.28M | 134.47M | 159.61M | 167.63M | 13.63M | 12.64M | 2.00M |
|
Current Taxes
|
| | | | | | 0.86M | 1.56M | 1.63M | 0.06M | 0.00M | | | | | | | | |
|
Current Deferred Revenue
|
| | | 3.91M | 3.88M | 19.19M | 29.39M | 47.62M | 48.69M | 51.83M | 50.05M | 63.12M | 8.19M | 16.87M | 6.19M | 4.88M | | 0.63M | 29.44M |
|
Total Current Liabilities
|
2.50M | | | 22.82M | 29.00M | 48.67M | 70.21M | 108.60M | 115.46M | 151.68M | 202.42M | 349.16M | 554.11M | 386.67M | 424.35M | 393.58M | 558.14M | 985.49M | 563.40M |
|
Capital Leases
|
| | | | 4.37M | | | | 8.33M | 25.07M | 36.75M | 63.80M | 3.38M | 43.84M | 62.40M | 32.23M | 0.01M | 0.01M | 0.01M |
|
Non-Current Debt
|
| | | | 5.90M | 12.11M | 16.38M | 18.86M | 35.26M | 34.88M | 33.50M | 24.84M | 79.47M | 106.23M | 468.24M | 678.99M | 677.83M | 305.28M | 2,594.01M |
|
Non-Current Deffered Revenue
|
| | | | | 2.05M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
15.13M | | | 47.95M | | | | | | | | | | 48.35M | 43.00M | 36.29M | 136.04M | 56.80M | 105.22M |
|
Minority Interest
|
| | | | 6.98M | 8.59M | 8.46M | 10.54M | 10.16M | | | | | | | | | | 516.97M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 8.28M | 336.42M | | | | 216.05M | 188.22M | 161.32M |
|
Non-Current Deferred Tax Liability
|
| | | 0.27M | 5.49M | 0.57M | 0.26M | 0.26M | 5.64M | | | | | | | | | | |
|
Operating Leases
|
| | | 1.22M | 0.94M | 5.62M | 8.63M | 8.49M | 1.00M | 59.92M | 140.76M | 232.52M | 1.07M | 282.18M | 319.82M | 304.54M | 0.38M | 12.87M | 2.11M |
|
Other Non-Current Liabilities
|
| | | 0.05M | | | | | 1.00M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 24.10M | 40.74M | | | | 193.28M | 221.21M | 325.00M | 524.68M | 638.04M | | | | | | |
|
Total Liabilities
|
2.50M | 0.75M | | 24.15M | 40.74M | 69.02M | 95.47M | 136.21M | 194.28M | 221.21M | 325.00M | 524.68M | 638.04M | 640.60M | 1,052.82M | 1,209.48M | 1,236.37M | 1,291.01M | 3,157.53M |
|
Total Debt
|
| | | | 5.90M | 12.11M | 16.38M | 18.86M | 35.26M | 34.88M | 33.50M | 24.84M | 79.47M | 106.23M | 468.24M | 678.99M | 677.83M | 305.28M | 2,594.01M |
|
Common Equity
|
-2.58M | -0.75M | | -8.61M | 79.23M | 76.90M | 71.97M | 71.39M | 69.68M | 127.95M | 155.66M | 118.49M | 124.83M | 241.85M | 434.57M | 454.65M | 497.69M | 1,044.26M | 1,449.63M |
|
Shareholder's Equity
|
-2.58M | -0.75M | | -8.61M | 79.23M | 76.90M | 71.97M | 71.39M | 69.68M | 127.95M | 155.66M | 118.49M | 124.83M | 241.85M | 434.57M | 454.65M | 497.69M | 1,044.26M | 1,449.63M |
|
Liabilities and Shareholders Equity
|
15.05M | | | 63.49M | 119.98M | 145.92M | 167.44M | 207.61M | 263.96M | 349.15M | 480.65M | 643.17M | 762.87M | 937.73M | 1,543.17M | 1,707.35M | 1,870.09M | 2,398.99M | 5,229.34M |
|
Treasury Shares
|
0.04M | | 36.30M | 0.04M | -0.04M | 5.00M | 5.00M | 5.00M | -5.00M | 5.00M | 5.00M | 5.07M | 5.03M | 5.03M | 9.29M | 9.29M | 9.29M | 9.29M | 7.17M |
|
Retained Earnings
|
-21.62M | | | -52.52M | -56.07M | -60.60M | -87.22M | -94.24M | -100.72M | -112.17M | -122.70M | -185.54M | -249.99M | -254.28M | -392.96M | -428.52M | -481.06M | -497.98M | -512.38M |
|
Preferred Shares
|
3.37M | | | | | | | | | | | | | | | | | | |