|
Cash & Equivalents
|
54.00M | 88.80M | 118.11M | 169.21M | 220.53M | 199.45M | 364.66M | 582.59M | 770.56M | 936.55M | 1,322.14M | 1,446.62M | 1,681.34M | 2,036.23M | 1,286.27M |
|
Short-term Investments
|
| | 0.66M | 0.30M | | | | | | 0.01M | 60.01M | | 60.34M | 60.74M | 1.69M |
|
Cash & Current Investments
|
54.00M | 88.80M | 118.77M | 169.50M | 220.53M | 199.45M | 364.66M | 582.59M | 770.56M | 936.56M | 1,382.15M | 1,446.62M | 1,741.68M | 2,096.97M | 1,287.96M |
|
Receivables - Net
|
| 59.47M | 78.91M | 95.43M | 124.48M | 174.62M | 199.98M | 265.64M | 402.34M | 497.72M | 501.06M | 768.93M | 932.63M | 897.03M | 1,002.17M |
|
Receivables - Other
|
| 24.48M | 33.41M | 43.11M | 55.85M | 95.81M | 63.33M | 86.50M | | | | | | | |
|
Receivables
|
| 83.95M | 112.32M | 138.54M | 180.33M | 270.43M | 263.31M | 352.14M | 402.34M | 497.72M | 501.06M | 768.93M | 932.63M | 897.03M | 1,002.17M |
|
Current Deferred Tax Assets
|
| 4.38M | 6.59M | 5.39M | 2.50M | 11.85M | | | | | | | | | |
|
Prepaid Assets
|
| 6.44M | 11.84M | 14.36M | 9.29M | 14.34M | 18.49M | 25.31M | 26.17M | 39.93M | 29.57M | 53.93M | 85.32M | 97.36M | 137.81M |
|
Current Assets
|
| 183.56M | 250.96M | 330.97M | 415.09M | 528.93M | 646.55M | 960.03M | 1,199.07M | 1,474.21M | 1,912.78M | 2,269.48M | 2,759.62M | 3,091.36M | 2,426.25M |
|
Buildings
|
| 16.53M | 16.53M | | | | | | | | | | | | |
|
Construction in Progress
|
| 1.54M | 15.56M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 35.48M | 53.13M | 53.31M | 55.13M | 60.50M | 73.62M | 86.42M | 102.65M | 165.26M | 169.53M | 236.21M | 273.35M | 235.05M | 207.67M |
|
Goodwill
|
10.03M | 8.17M | 22.70M | 22.27M | 57.42M | 115.93M | 109.29M | 119.53M | 166.83M | 195.04M | 211.96M | 530.72M | 529.07M | 562.46M | 1,181.58M |
|
Intangibles
|
| 1.25M | 16.83M | 13.73M | 47.69M | 46.86M | 51.26M | 44.51M | 57.06M | 56.26M | 51.98M | 101.14M | 77.65M | 71.12M | 436.42M |
|
Goodwill & Intangibles
|
10.03M | 9.42M | 39.53M | 36.00M | 105.11M | 162.79M | 160.55M | 164.04M | 223.90M | 251.30M | 263.93M | 631.87M | 606.72M | 633.58M | 1,617.99M |
|
Long-Term Deferred Tax
|
| 1.88M | 6.09M | 9.32M | 11.09M | 18.31M | 31.00M | 24.97M | 69.98M | 75.01M | 92.45M | 143.93M | 172.80M | 197.90M | 269.80M |
|
Other Non-Current Assets
|
| 2.69M | 0.84M | 3.41M | 3.37M | 4.11M | 10.84M | 14.79M | 16.21M | 39.43M | 53.96M | 56.90M | 47.88M | 59.58M | 100.52M |
|
Non-Current Assets
|
| 52.05M | 99.86M | 101.91M | 178.94M | 249.60M | 279.26M | 290.22M | 412.73M | 770.00M | 808.55M | 1,253.75M | 1,249.53M | 1,261.00M | 2,324.22M |
|
Assets
|
| 235.61M | 350.81M | 432.88M | 594.03M | 778.54M | 925.81M | 1,250.26M | 1,611.80M | 2,244.21M | 2,721.33M | 3,523.23M | 4,009.15M | 4,352.36M | 4,750.47M |
|
Accounts Payables
|
| 2.71M | 6.09M | 2.83M | 4.64M | 2.58M | 3.21M | 5.57M | 7.44M | 7.83M | 10.19M | 24.85M | 30.85M | 31.99M | 44.70M |
|
Notes Payables
|
| | | | | | | | | | | 16.02M | 2.86M | | |
|
Payables
|
| 2.71M | 6.09M | 2.83M | 4.64M | 2.58M | 3.21M | 5.57M | 7.44M | 7.83M | 10.19M | 40.87M | 33.71M | 31.99M | 44.70M |
|
Accumulated Expenses
|
| 24.78M | 19.81M | 20.18M | 32.20M | 63.80M | 49.90M | 89.81M | 177.59M | 230.03M | 294.71M | 503.00M | 475.87M | 412.75M | 484.95M |
|
Other Accumulated Expenses
|
| 1.17M | 1.61M | 2.29M | 3.68M | 2.60M | 2.56M | 18.28M | 25.50M | | | | | | |
|
Short term Debt
|
| | | | 35.52M | | | | | | | 16.02M | 2.86M | | |
|
Current Leases
|
| | | | | | | | | 57.54M | 60.76M | 50.10M | 40.35M | 36.56M | 39.63M |
|
Current Taxes
|
| 8.71M | 14.56M | 14.17M | 24.70M | 29.47M | 25.01M | 40.86M | 27.54M | 9.06M | 20.60M | 27.44M | 46.07M | 38.81M | 50.40M |
|
Current Deferred Revenue
|
| 6.95M | 6.37M | 4.54M | 3.22M | 3.05M | 3.32M | 4.50M | 4.56M | | | | | | |
|
Curent Deferred Tax Liability
|
| 1.74M | 0.49M | 0.28M | 0.60M | 0.36M | | | | | | | | | |
|
Total Current Liabilities
|
| 53.13M | 59.35M | 54.66M | 125.41M | 127.91M | 116.22M | 180.97M | 262.83M | 386.95M | 465.95M | 763.42M | 747.48M | 644.93M | 821.04M |
|
Non-Current Debt
|
| | | | | 35.00M | 25.05M | 25.03M | 25.03M | 25.07M | 25.04M | 30.23M | 27.69M | 26.13M | 25.19M |
|
Non-Current Deffered Revenue
|
| | 1.26M | 0.53M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 85.94M | | | | | | | | | | | | | |
|
Minority Interest
|
| 85.94M | | | | | | | | | | 8.72M | 1.48M | 0.58M | 1.94M |
|
Non-Current Deferred Tax Liability
|
| 0.28M | 2.69M | 0.35M | 4.56M | 2.40M | | | | | | | | 103.72M | 92.36M |
|
Operating Leases
|
| | | | | | | | | 180.85M | 180.60M | 142.80M | 122.32M | 109.26M | 98.43M |
|
Other Non-Current Liabilities
|
| 1.20M | 1.23M | 1.23M | | 2.40M | 3.13M | 59.87M | 43.69M | 45.88M | 43.45M | 90.93M | 108.65M | 91.83M | 82.30M |
|
Total Non-Current Liabilities
|
| 53.41M | 63.31M | 55.55M | | 162.91M | 141.27M | 215.44M | 305.52M | 602.18M | 694.87M | 936.46M | 897.49M | 789.06M | 1,037.02M |
|
Total Liabilities
|
| 54.61M | 64.53M | 56.78M | 129.98M | 165.31M | 144.40M | 275.31M | 349.21M | 648.06M | 738.31M | 1,027.39M | 1,006.14M | 880.89M | 1,119.32M |
|
Total Debt
|
| | | | 35.52M | 35.00M | 25.05M | 25.03M | 25.03M | 25.07M | 25.04M | 46.25M | 30.55M | 26.13M | 25.19M |
|
Common Equity
|
66.25M | 95.06M | 286.28M | 376.10M | 464.05M | 613.22M | 781.41M | 974.95M | 1,262.60M | 1,596.14M | 1,983.02M | 2,495.84M | 3,003.01M | 3,471.47M | 3,631.15M |
|
Shareholder's Equity
|
66.25M | 95.06M | 286.28M | 376.10M | 464.05M | 613.22M | 781.41M | 974.95M | 1,262.60M | 1,596.14M | 1,983.02M | 2,495.84M | 3,003.01M | 3,471.47M | 3,631.15M |
|
Liabilities and Shareholders Equity
|
| 235.61M | 350.81M | 432.88M | 594.03M | 778.54M | 925.81M | 1,250.26M | 1,611.80M | 2,244.21M | 2,721.33M | 3,523.23M | 4,009.15M | 4,352.36M | 4,750.47M |
|
Treasury Shares
|
| | 0.66M | 0.34M | 0.56M | 0.31M | 0.49M | 0.69M | 0.80M | 0.76M | 0.69M | 0.58M | 0.92M | | 1.21M |
|
Retained Earnings
|
| 74.51M | 128.99M | 190.99M | 260.60M | 345.05M | 444.32M | 518.82M | 759.53M | 1,020.59M | 1,347.88M | 1,829.53M | 2,248.95M | 2,501.11M | 2,555.80M |