|
Cash & Equivalents
|
| | 9.94M | | | 9.94M | 1.06M | 1.08M | 1.08M | 1.49M | 1.49M | 1.49M | 2.83M | 2.83M | 24.73M | 318.08M | 318.08M | 83.76M | 120.57M | 83.76M | 106.17M | 107.10M | 107.10M | 44.56M | | 44.56M | 44.56M | 42.16M | 63.61M | 63.61M | | 70.09M | 65.09M | 95.65M | 68.91M | 97.29M | 53.48M | 85.87M | 57.02M | 59.76M | 54.50M | 50.79M | 86.54M | 38.06M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M |
|
Cash & Current Investments
|
| | 9.94M | | | 9.94M | 1.06M | 1.08M | 1.08M | 1.49M | 1.49M | 1.49M | 2.83M | 2.83M | 24.73M | 318.08M | 318.08M | 83.76M | 120.57M | 83.76M | 106.17M | 107.10M | 107.10M | 44.56M | | 44.56M | 44.56M | 42.16M | 63.61M | 63.61M | | 70.09M | 65.09M | 95.65M | 68.91M | 97.29M | 53.48M | 85.87M | 57.02M | 59.76M | 54.50M | 50.79M | 86.54M | 38.54M |
|
Receivables - Other
|
| | | | | 0.42M | 0.68M | | 0.27M | 0.04M | 0.52M | | 0.78M | 0.77M | 0.46M | | 1.87M | | 0.98M | 3.33M | 0.20M | 0.72M | 0.11M | 0.94M | | 0.28M | 0.36M | 0.41M | 0.53M | 0.74M | 1.31M | 0.97M | 1.06M | 1.05M | 1.06M | 4.60M | 1.17M | 1.09M | 0.94M | 1.91M | 1.91M | 1.64M | 3.07M | 6.78M |
|
Prepaid Assets
|
| | | | | 0.37M | 0.30M | | 0.10M | 0.12M | 0.39M | | 0.42M | 0.88M | 0.21M | | 0.98M | | 0.28M | 1.05M | 0.77M | 0.34M | 1.25M | 0.91M | | 0.20M | 1.07M | 0.84M | 0.30M | 1.08M | 0.84M | 0.41M | 0.33M | 1.15M | 0.89M | 0.77M | 0.59M | 1.16M | 0.87M | 0.64M | 1.58M | 1.49M | 1.47M | 0.98M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 22.83M | | | | 84.12M | | | 54.66M | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| 547.17M | | | | 748.48M | 830.18M | 918.22M | 1,463.01M | 1,652.48M | 1,716.60M | 1,691.58M | 2,094.22M | 2,846.12M | 3,961.05M | | 5.83M | | 5.95M | 5.93M | 5.78M | 5.81M | 5.78M | 5.83M | 5.84M | 5.92M | 6.20M | | 7.43M | 7,602.51M | 7,582.66M | 7,770.34M | 7,592.78M | 7,724.93M | 7,736.82M | 7,631.85M | 7,806.71M | 7,718.24M | 7,476.64M | 7,132.93M | 6,901.36M | 6,673.52M | 6,513.46M | 6,441.54M |
|
Other Non-Current Assets
|
| 119.86M | | | | 84.21M | 0.53M | | 15.28M | 14.62M | 12.41M | | 24.41M | 31.07M | 42.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 51.53M | | | | 113.50M | | | 105.88M | | | | | | | | | | | | | | |
|
Assets
|
| 667.02M | | 689.08M | 750.53M | 832.70M | 870.60M | | 1,549.32M | 1,727.55M | 1,802.22M | | 2,255.25M | 2,912.60M | 4,047.02M | | 5,838.82M | | 5,848.45M | 5,800.06M | 5,585.10M | 5,217.60M | 5,300.16M | 5,438.07M | | 6,005.49M | 6,303.09M | 6,497.95M | 7,495.69M | 7,663.42M | | | | | | | | | | | | | | |
|
Accounts Payables
|
| | | | | | 1.98M | | | | 17.34M | | 44.53M | 145.75M | 42.96M | | 6.16M | | 31.82M | | | | 0.00M | | | 48.67M | 14.85M | 12.23M | | | 2.83M | | | 0.09M | 0.02M | | 8.90M | 10.27M | 84.64M | 2.76M | 1.75M | 5.64M | 9.17M | 6.05M |
|
Dividends payables
|
| | | | | 6.91M | 7.89M | | 10.89M | 11.09M | 11.12M | | 14.18M | 17.60M | 26.27M | | 21.86M | | 22.01M | 22.03M | 22.04M | 22.07M | 22.41M | 22.73M | | 23.25M | 23.31M | 23.39M | 23.53M | 23.66M | 23.84M | 24.04M | 24.22M | 31.03M | 24.80M | 32.23M | 25.27M | 25.80M | 26.35M | 20.08M | 20.46M | 28.84M | 21.29M | 29.78M |
|
Payables
|
| | | | | 6.91M | 9.87M | | 10.89M | 11.09M | 28.46M | | 58.71M | 163.34M | 69.23M | | 28.02M | | 53.83M | 22.03M | 22.04M | 22.07M | 22.41M | 22.73M | | 71.92M | 38.17M | 35.62M | 23.53M | 23.66M | 26.67M | 24.04M | 24.22M | 31.13M | 24.81M | 32.23M | 34.18M | 36.08M | 110.99M | 22.84M | 22.21M | 34.48M | 30.46M | 35.83M |
|
Accumulated Expenses
|
| | | | | 4.06M | 3.04M | | 5.88M | 6.85M | 5.97M | | 6.72M | 14.26M | 15.27M | | 33.74M | | 25.43M | 34.10M | 22.36M | 19.95M | 29.07M | 17.37M | | 16.73M | 27.36M | 15.08M | 19.50M | 26.67M | 19.43M | 26.39M | 19.99M | 22.68M | 20.30M | 22.78M | 20.63M | 21.29M | 21.71M | 23.21M | 21.71M | 15.12M | 20.13M | 15.80M |
|
Short term Debt
|
| 6.71M | | | | 9.30M | | | 7.92M | | | | 8.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 38.89M | | | | 75.72M | | | 513.05M | | | | 523.75M | | | | 74.04M | | | | 76.75M | | |
|
Non-Current Debt
|
| | | | | 0.01M | 0.00M | | 0.01M | 0.00M | 0.00M | | 100.00M | 100.00M | 347.68M | | 37.00M | | 99.00M | 167.00M | 108.00M | 165.60M | 237.54M | 250.99M | | 343.54M | 356.94M | 84.54M | 699.44M | 839.46M | 799.85M | 754.30M | 888.40M | 1,014.70M | 915.02M | 864.05M | 906.38M | 794.80M | 547.23M | 301.52M | 459.96M | 856.32M | 683.58M | 512.34M |
|
Convertible Debt
|
| | | | | 100.30M | 46.60M | | 322.50M | 322.50M | 322.50M | | 447.50M | 647.50M | 847.50M | | | | | | | | | | | | | | | 214.19M | 153.93M | 154.14M | 154.37M | 154.59M | 154.82M | 155.05M | 155.28M | 155.52M | 155.76M | 156.00M | | | | |
|
Preferred Stock Liabilities
|
| | | | | 0.02M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.02M | | 0.09M | | 0.09M | 0.10M | 0.10M | 0.10M | 0.25M | | | 0.31M | 0.31M | | 0.35M | 692.08M | 943.26M | 1,207.55M | 1,327.76M | 1,418.01M | 1,470.25M | 1,500.74M | 1,559.76M | 1,586.19M | 1,612.30M | 1,630.51M | 1,632.43M | 1,629.90M | 1,624.52M | |
|
Minority Interest
|
| | | | | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 2.92M | | | | 11.67M | 1.04M | | 3.57M | 2.49M | 2.72M | | 2.21M | 3.60M | 7.59M | | 1.52M | | 0.61M | 0.94M | 0.98M | 0.72M | 2.03M | 0.66M | | 0.78M | 0.48M | 0.32M | 0.34M | 2.28M | 1.23M | 0.15M | 0.61M | 4.07M | 1.52M | 10.23M | 5.33M | 5.43M | 4.58M | 5.07M | 2.81M | | 2.59M | 0.97M |
|
Total Non-Current Liabilities
|
| 131.51M | | | | 109.60M | 66.74M | | 431.39M | 586.28M | 627.01M | | 741.07M | 1,025.67M | 1,483.84M | | 2,430.26M | | 2,516.02M | 2,492.85M | 2,324.35M | 2,283.50M | 231.87M | 2,256.39M | | 2,302.87M | 295.60M | 2,189.33M | 2,694.45M | 287.86M | 2,753.31M | 2,716.32M | 2,573.87M | 2,706.92M | 2,601.19M | 2,586.59M | 2,598.49M | 2,553.74M | 2,465.01M | 2,159.24M | 2,115.71M | 2,186.27M | 2,009.97M | 1,951.36M |
|
Total Liabilities
|
-444.02M | 134.43M | -607.25M | 51.60M | 101.04M | 121.27M | 67.78M | -903.19M | 434.96M | 588.77M | 629.74M | | 743.28M | 1,029.27M | 1,491.43M | | 2,431.77M | | 2,516.63M | 2,493.79M | 2,325.32M | 2,284.22M | 2,244.30M | 2,257.04M | | 2,303.65M | 2,357.57M | 2,189.65M | 2,694.79M | 2,852.22M | 2,754.54M | 2,716.47M | 2,574.48M | 2,710.99M | 2,602.72M | 2,596.82M | 2,603.81M | 2,559.17M | 2,469.59M | 2,164.30M | 2,118.52M | 2,186.27M | 2,012.56M | 1,952.33M |
|
Total Debt
|
| 6.71M | | | | 9.31M | 0.00M | | 7.93M | 0.00M | 0.00M | | 108.57M | 100.00M | 347.68M | | 37.00M | | 99.00M | 167.00M | 108.00M | 165.60M | 237.54M | 250.99M | | 343.54M | 356.94M | 84.54M | 699.44M | 839.46M | 799.85M | 754.30M | 888.40M | 1,014.70M | 915.02M | 864.05M | 906.38M | 794.80M | 547.23M | 301.52M | 459.96M | 856.32M | 683.58M | 512.34M |
|
Common Equity
|
444.02M | 532.60M | 607.25M | 637.48M | 649.49M | 711.42M | 802.82M | 903.19M | 1,114.36M | 1,138.78M | 1,172.48M | | 1,511.97M | 1,883.33M | 2,555.59M | | 3,407.05M | | 3,331.82M | 3,306.28M | 3,259.77M | 2,933.38M | 3,055.86M | 3,181.03M | | 3,701.84M | 3,945.52M | | | 4,119.12M | 3,964.42M | 3,966.39M | 3,799.29M | 3,732.66M | 3,780.87M | 3,683.65M | 3,742.22M | 3,711.73M | 3,510.81M | 3,440.04M | 3,245.36M | 2,988.77M | 3,004.79M | 2,958.76M |
|
Shareholder's Equity
|
444.02M | 532.60M | 607.25M | 639.81M | | 711.42M | 802.82M | 903.19M | 1,114.36M | 1,138.78M | 1,172.48M | 1,318.81M | 1,511.97M | 1,883.33M | 2,555.59M | | | | | | | | | | | | | | | 4,119.12M | 3,964.42M | 3,966.39M | 3,799.29M | 3,732.66M | 3,780.87M | 3,683.65M | 3,742.22M | 3,711.73M | 3,510.81M | 3,440.04M | 3,245.36M | 2,988.77M | 3,004.79M | 2,958.76M |
|
Liabilities and Shareholders Equity
|
| 667.02M | | 689.08M | 750.53M | 832.70M | 870.60M | | 1,549.32M | 1,727.55M | 1,802.22M | | 2,255.25M | 2,912.60M | 4,047.02M | | 5,838.82M | | 5,848.45M | 5,800.06M | 5,585.10M | 5,217.60M | 5,300.16M | 5,438.07M | | 6,005.49M | 6,303.09M | 6,497.95M | 7,495.69M | 7,663.42M | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | 614.86M | | -706.78M | -733.96M | -781.93M | -1111.18M | -930.93M | -915.50M | | -405.22M | -210.57M | -92.98M | 195.68M | 68.36M | -107.91M | -123.96M | -304.88M | -352.95M | -370.57M | -496.06M | -456.85M | -436.28M | -739.73M | -828.04M | -1059.34M | -1253.88M | -1268.19M | -1338.66M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,629.90M | | 1,623.50M |