|
Cash & Equivalents
|
109.34M | 116.47M | 160.93M | 452.28M | 582.14M | 487.17M | 438.23M | 325.50M | 294.06M | 204.58M | 243.41M | 343.11M | 215.75M | 241.62M | 319.26M | 222.03M | 331.53M | 308.05M | 307.85M | 225.44M | 161.19M | 174.70M | 194.29M | 317.40M | 166.42M | 177.62M | 245.86M |
|
Short-term Investments
|
8.71M | 19.50M | 35.73M | | 57.56M | 49.29M | 13.65M | | | | 9.79M | 16.79M | 41.25M | 139.75M | 249.22M | 128.64M | 88.91M | 63.55M | 94.04M | 29.43M | 47.28M | 47.75M | 0.58M | 58.17M | 16.17M | 0.17M | 0.04M |
|
Cash & Current Investments
|
118.06M | 135.97M | 196.66M | 452.28M | 639.70M | 536.46M | 451.89M | 325.50M | 294.06M | 204.58M | 253.20M | 359.89M | 257.00M | 381.37M | 568.48M | 350.67M | 420.44M | 371.60M | 401.88M | 254.86M | 208.47M | 222.45M | 194.86M | 375.56M | 182.59M | 177.79M | 245.89M |
|
Buildings
|
| | | | | | | | | | | | | | | | 50.15M | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 20.07M | | | 23.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.60M | | 0.40M | 0.40M | 0.30M | 0.10M | 0.10M | |
|
Other Non-Current Assets
|
36.54M | 40.07M | 37.86M | 60.99M | 103.87M | 45.22M | 43.64M | 74.64M | 68.88M | 75.83M | 54.51M | 47.75M | 52.89M | 71.37M | 71.07M | 70.61M | 76.42M | 135.73M | 206.58M | 85.62M | 103.53M | 90.47M | 364.14M | 138.03M | 97.94M | 168.64M | 141.87M |
|
Assets
|
5,341.60M | 5,624.41M | 6,352.42M | 6,888.36M | 7,174.19M | 6,969.51M | 6,932.57M | 6,940.02M | 7,225.37M | 7,954.36M | 7,717.83M | 8,416.69M | 8,817.02M | 9,552.94M | 9,824.02M | 9,568.35M | 9,508.23M | 9,360.36M | 9,156.98M | 9,296.73M | 9,224.99M | 9,272.39M | 9,098.09M | 8,411.59M | 8,784.19M | 9,816.96M | 9,519.08M |
|
Accounts Payables
|
91.56M | 96.74M | 98.23M | 100.71M | 123.38M | 120.19M | 89.22M | 74.89M | 74.90M | 84.19M | 99.39M | 102.61M | 118.13M | 220.10M | 378.48M | 227.36M | 193.46M | 165.47M | 202.90M | 120.33M | 155.54M | 149.11M | 165.85M | 138.18M | 100.05M | 88.52M | 92.95M |
|
Notes Payables
|
| 490.23M | 488.95M | 487.96M | 487.12M | 485.18M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
91.56M | 586.96M | 587.18M | 588.67M | 610.49M | 605.37M | 89.22M | 74.89M | 74.90M | 84.19M | 99.39M | 102.61M | 118.13M | 220.10M | 378.48M | 227.36M | 193.46M | 165.47M | 202.90M | 120.33M | 155.54M | 149.11M | 165.85M | 138.18M | 100.05M | 88.52M | 92.95M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 31.01M | | 31.98M | 39.72M | 28.26M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 1,004.19M | 1,243.27M | 1,889.53M | 798.70M |
|
Non-Current Debt
|
2,141.94M | 1,783.06M | 2,541.29M | 487.96M | 3,539.93M | 3,425.10M | 3,465.34M | 9.60M | 775.97M | 9.44M | 9.58M | 9.77M | 9.35M | 9.63M | 9.76M | 5,296.82M | 9.53M | 5,365.43M | 5,135.85M | 5,538.48M | 5,596.97M | | | | | | |
|
Convertible Debt
|
558.66M | 559.62M | 560.59M | 561.57M | 562.57M | 563.58M | 564.61M | 565.65M | 566.71M | 567.78M | 568.87M | 569.98M | 573.67M | 573.94M | 229.17M | 229.36M | 222.47M | 185.87M | 176.02M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M |
|
Other Non-Current Liabilities
|
| 13.11M | 23.42M | 19.35M | 50.02M | | | 31.24M | 20.38M | 22.51M | | | | | | 9.73M | | 9.39M | 9.52M | 9.60M | 9.42M | 9.20M | 10.59M | | 8.60M | 57.76M | 30.97M |
|
Total Non-Current Liabilities
|
| 2,939.90M | 3,699.49M | 4,239.04M | 4,723.26M | | | 4,638.25M | 4,929.24M | 5,637.24M | | | | | | 7,204.12M | | 7,135.98M | 6,935.68M | 7,078.40M | 7,168.13M | 7,266.14M | 7,219.11M | | 6,914.98M | 7,912.81M | 7,625.94M |
|
Total Liabilities
|
2,801.77M | 2,953.01M | 3,722.91M | 4,258.39M | 4,773.27M | 4,604.01M | 4,613.29M | 4,669.49M | 4,949.62M | 5,659.76M | 5,411.39M | 6,122.07M | 6,566.00M | 7,279.63M | 7,416.33M | 7,213.85M | 7,160.67M | 7,145.37M | 6,945.20M | 7,088.00M | 7,177.56M | 7,275.34M | 7,229.70M | 6,537.11M | 6,923.59M | 7,970.57M | 7,656.91M |
|
Total Debt
|
2,141.94M | 1,783.06M | 2,541.29M | 487.96M | 3,539.93M | 3,425.10M | 3,465.34M | 9.60M | 775.97M | 9.44M | 9.58M | 9.77M | 9.35M | 9.63M | 9.76M | 5,296.82M | 9.53M | 5,365.43M | 5,135.85M | 5,538.48M | 5,596.97M | | | 1,004.19M | 1,243.27M | 1,889.53M | 798.70M |
|
Common Equity
|
2,539.82M | 2,671.40M | 2,629.51M | 2,629.97M | 2,400.91M | 2,365.51M | 2,319.28M | 2,270.53M | 2,275.75M | 2,294.61M | 2,306.44M | 2,294.63M | 2,251.02M | 2,273.31M | 2,407.68M | 2,354.50M | 2,347.56M | 2,214.99M | 2,211.78M | 2,208.73M | 2,047.43M | 1,997.05M | 1,868.39M | 1,874.48M | | | |
|
Shareholder's Equity
|
2,539.82M | 2,671.40M | 2,629.51M | 2,629.97M | 2,400.91M | 2,365.51M | 2,319.28M | 2,270.53M | 2,275.75M | 2,294.61M | 2,306.44M | 2,294.63M | 2,251.02M | 2,273.31M | 2,407.68M | 2,354.50M | 2,347.56M | 2,214.99M | 2,211.78M | 2,208.73M | 2,047.43M | 1,997.05M | 1,868.39M | 1,874.48M | | | |
|
Liabilities and Shareholders Equity
|
5,341.60M | 5,624.41M | 6,352.42M | 6,888.36M | 7,174.19M | 6,969.51M | 6,932.57M | 6,940.02M | 7,225.37M | 7,954.36M | 7,717.83M | 8,416.69M | 8,817.02M | 9,552.94M | 9,824.02M | 9,568.35M | 9,508.23M | 9,360.36M | 9,156.98M | 9,296.73M | 9,224.99M | 9,272.39M | 9,098.09M | 8,411.59M | 8,784.19M | 9,816.96M | 9,519.08M |
|
Retained Earnings
|
-132.78M | -147.75M | -193.51M | -196.94M | -421.34M | -417.16M | -422.07M | -438.72M | -433.57M | -419.07M | -411.64M | -427.88M | -453.81M | -436.03M | -306.18M | -363.88M | -368.48M | -505.41M | -512.87M | -520.24M | -678.45M | -695.07M | -824.84M | -822.67M | | | |
|
Preferred Shares
|
0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | |
|
Treasury Shares
|
1.85M | 1.85M | 1.84M | 2.01M | 0.30M | 5.50M | 5.04M | 2.46M | | | | 2.60M | 2.57M | 2.57M | 2.54M | 2.87M | 2.87M | 2.83M | 2.82M | 2.54M | 2.52M | 3.72M | 4.01M | 2.24M | 2.24M | 2.22M | 2.22M |