|
Cash & Equivalents
|
23.85M | 53.10M | 27.08M | 36.20M | 28.51M | 30.80M | 23.89M | 68.36M | 23.32M | 35.72M | 29.84M | 42.04M | 43.09M | 80.76M | 47.46M | 34.71M | 59.76M | 55.15M | 41.54M | 55.73M | 57.91M | 64.34M | 31.18M | 163.42M | 135.19M | 107.15M | 137.58M | 88.13M | 92.84M | 84.43M | 70.72M | 51.57M | 72.90M | 47.84M | 49.40M | 40.32M | 63.91M | 52.83M | 100.05M | 72.03M | 84.02M | 64.25M | 97.44M | 98.63M | 81.45M |
|
Short-term Investments
|
| | | | | | | | | | | | | 6.29M | | | 51.75M | | | | | | | | | | | | | | | | | | | | | | | | 21.92M | 246.61M | 25.94M | 275.20M | 274.04M |
|
Cash & Current Investments
|
23.85M | 53.10M | 27.08M | 36.20M | 28.51M | 30.80M | 23.89M | 68.36M | 23.32M | 35.72M | 29.84M | 42.04M | 43.09M | 87.05M | 47.46M | 34.71M | 111.51M | 55.15M | 41.54M | 55.73M | 57.91M | 64.34M | 31.18M | 163.42M | 135.19M | 107.15M | 137.58M | 88.13M | 92.84M | 84.43M | 70.72M | 51.57M | 72.90M | 47.84M | 49.40M | 40.32M | 63.91M | 52.83M | 100.05M | 72.03M | 105.93M | 310.87M | 123.38M | 373.83M | 355.49M |
|
Securities - Tradable
|
| | | | | | | | | | | | | | | | 51.75M | 146.81M | 50.00M | 157.76M | 190.80M | 231.70M | 247.40M | 258.00M | 284.70M | 273.83M | 264.70M | 424.60M | 479.58M | 355.20M | 327.79M | 315.45M | 257.81M | 391.61M | 146.50M | | | | | | | | | | |
|
Securities - Held-to-maturity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.91M | 71.71M | 61.20M | 59.69M | 54.10M | 48.05M | 47.14M | 46.04M | 44.91M | | |
|
Securities
|
| | | | | | | | | | | | | | | | | | | | 190.77M | 231.69M | 247.37M | 257.99M | 284.65M | 365.25M | | | | 494.77M | | | | 391.61M | | | | | | | | 197.92M | | 184.06M | 183.21M |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | 1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.32M | 3.66M | 6.07M | 8.22M | 5.63M | 6.97M | 2.32M | 6.76M | 3.12M | 1.64M | 4.83M | 4.39M | 4.89M | 5.32M | 6.86M | 12.41M | 7.65M | 12.58M | 9.64M | 13.04M | 8.85M | 38.34M | 15.65M | 5.96M | 8.88M | 11.86M | 17.42M | 14.13M | 16.50M | 21.32M | 12.70M | 16.39M | 11.91M | 18.30M | 21.53M | 19.52M | 28.68M | 31.90M | 7.10M | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.45M | 17.62M | 39.15M | 36.06M |
|
Other Non-Current Assets
|
| 1.32M | 5.54M | 9.02M | 9.17M | 10.33M | 13.38M | 16.55M | 19.50M | 23.90M | 27.34M | 28.28M | 27.34M | 27.04M | 23.77M | 22.81M | 45.53M | 19.40M | 18.58M | 21.34M | 16.54M | 13.54M | 0.02M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 2.53M | 3.10M | 5.00M | 4.72M | | | | | | 67.78M | | | | 14.26M | 12.90M | 10.84M | 27.11M |
|
Assets
|
| 272.76M | 326.34M | 501.84M | 565.60M | 609.80M | 642.68M | 729.75M | 819.23M | 957.40M | 942.11M | 1,146.12M | 1,157.41M | 1,395.74M | 1,362.59M | 1,359.36M | 1,492.48M | 1,602.87M | 1,616.18M | 1,531.23M | 1,553.69M | 1,576.84M | 1,537.85M | 1,639.92M | 1,666.97M | 1,653.73M | 1,686.97M | 1,676.09M | 1,648.09M | 1,759.68M | 1,685.88M | 1,584.84M | 1,526.97M | 1,484.43M | 1,439.64M | 1,405.69M | 1,374.53M | 1,336.29M | 1,244.45M | 911.52M | 858.15M | 977.34M | 1,028.33M | 1,014.37M | 1,003.09M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.17M | 106.05M | 106.26M | 106.41M | 106.63M | 106.84M | 107.06M | 107.22M | 107.43M | 107.65M | 107.86M | 108.08M | 108.29M |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.17M | 106.05M | 106.26M | 106.41M | 106.63M | 106.84M | 107.06M | 107.22M | 107.43M | 107.65M | 107.86M | 108.08M | 108.29M |
|
Accumulated Expenses
|
| 1.29M | 2.80M | 2.79M | 3.21M | 1.79M | 3.27M | 3.44M | 2.16M | 3.82M | 3.25M | 2.70M | 4.03M | 4.55M | 3.72M | 4.16M | 4.70M | 5.90M | 7.19M | 5.82M | 6.43M | 5.48M | 5.33M | 17.30M | 19.02M | 6.20M | 5.92M | 6.22M | 6.17M | 8.80M | 5.78M | 4.59M | 7.50M | 9.73M | 8.46M | 9.78M | 7.27M | 11.44M | 19.90M | 25.29M | 5.39M | 8.01M | 6.64M | 7.44M | 6.25M |
|
Current Leases
|
| 8.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 84.68M | 82.96M | 116.35M | 197.84M | 265.01M | 260.03M | 346.07M | 416.08M | 442.67M | 428.17M | 522.71M | 496.34M | 694.04M | 662.49M | 633.14M | 631.21M | 610.20M | 593.12M | 506.74M | 631.23M | 414.11M | 630.94M | 609.81M | 614.21M | 421.13M | 740.03M | 653.95M | 612.59M | 580.17M | 536.99M | 504.03M | 481.82M | 467.20M | 454.66M | 438.40M | 424.65M | 411.21M | 399.70M | 276.46M | 266.78M | 258.35M | 250.90M | 241.76M | 235.93M |
|
Convertible Debt
|
| | | | | | | | | | | 82.08M | 102.38M | 102.57M | 102.76M | 102.96M | 103.16M | 117.53M | 117.84M | 118.15M | 118.46M | 118.78M | 111.42M | 111.77M | 109.71M | 110.10M | 107.97M | 103.43M | 103.80M | 102.84M | 103.75M | 103.90M | 104.10M | 104.30M | 103.50M | 103.52M | 103.52M | 103.52M | 103.52M | | | | | | |
|
Minority Interest
|
| 9.47M | 9.55M | 9.66M | 9.83M | 10.01M | 10.17M | 10.27M | 10.38M | 10.43M | 10.56M | 10.63M | 10.69M | 27.08M | 25.67M | 25.58M | 33.04M | 33.45M | 34.07M | 23.47M | 23.89M | 24.20M | 25.21M | 25.88M | 27.47M | 29.13M | 22.43M | 4.24M | 3.28M | 3.18M | 2.37M | 2.27M | 2.17M | 2.14M | 2.13M | 2.13M | 2.12M | 1.96M | 1.94M | 0.93M | 1.00M | -0.15M | -0.15M | -0.15M | -0.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.64M | 2.10M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.75M | 986.12M | | | | | | |
|
Total Liabilities
|
| 101.48M | 101.19M | 273.39M | 332.49M | 371.99M | 400.48M | 452.46M | 538.23M | 674.68M | 654.97M | 853.76M | 861.90M | 1,078.30M | 1,042.94M | 1,036.68M | 1,160.31M | 1,268.59M | 1,279.51M | 1,185.64M | 1,195.72M | 1,192.76M | 1,180.57M | 1,141.05M | 1,160.63M | 1,139.24M | 1,177.44M | 1,178.60M | 1,144.98M | 1,259.21M | 1,198.38M | 1,149.04M | 1,175.48M | 1,146.96M | 1,107.09M | 1,088.85M | 1,052.18M | 1,025.40M | 988.22M | 657.03M | 611.06M | 730.57M | 732.41M | 719.78M | 711.59M |
|
Total Debt
|
| 84.68M | 82.96M | 116.35M | 197.84M | 265.01M | 260.03M | 346.07M | 416.08M | 442.67M | 428.17M | 522.71M | 496.34M | 694.04M | 662.49M | 633.14M | 631.21M | 610.20M | 593.12M | 506.74M | 631.23M | 414.11M | 630.94M | 609.81M | 614.21M | 421.13M | 740.03M | 653.95M | 612.59M | 580.17M | 536.99M | 504.03M | 481.82M | 467.20M | 454.66M | 438.40M | 424.65M | 411.21M | 399.70M | 276.46M | 266.78M | 258.35M | 250.90M | 241.76M | 235.93M |
|
Common Equity
|
127.94M | 171.28M | 225.15M | 228.45M | 233.11M | 237.81M | 242.20M | 277.30M | 281.01M | 282.72M | 287.14M | 292.36M | 295.51M | 317.44M | 319.64M | 322.68M | 332.17M | 334.28M | 336.68M | 345.59M | 357.96M | 384.08M | 357.27M | 498.87M | 506.35M | 514.49M | 509.54M | 497.49M | 503.11M | 500.47M | 487.50M | 435.79M | 351.50M | 337.46M | 332.56M | 316.84M | 322.35M | 310.89M | 256.24M | 254.48M | 247.09M | 246.92M | 296.07M | 294.74M | 291.65M |
|
Shareholder's Equity
|
127.94M | 171.28M | 225.15M | 228.45M | 233.11M | 237.81M | 242.20M | 277.30M | 281.01M | 282.72M | 287.14M | 292.36M | 295.51M | 317.44M | 319.64M | 322.68M | 332.17M | 334.28M | 336.68M | 345.59M | 357.96M | 384.08M | 357.27M | 498.87M | 506.35M | 514.49M | 509.54M | 497.49M | 503.11M | 500.47M | 487.50M | 435.79M | 351.50M | 337.46M | 332.56M | 316.84M | 322.35M | 310.89M | 256.24M | 254.48M | 247.09M | 246.92M | 296.07M | 294.74M | 291.65M |
|
Liabilities and Shareholders Equity
|
| 272.76M | 326.34M | 501.84M | 565.60M | 609.80M | 642.68M | 729.75M | 819.23M | 957.40M | 942.11M | 1,146.12M | 1,157.41M | 1,395.74M | 1,362.59M | 1,359.36M | 1,492.48M | 1,602.87M | 1,616.18M | 1,531.23M | 1,553.69M | 1,576.84M | 1,537.85M | 1,639.92M | 1,666.97M | 1,653.73M | 1,686.97M | 1,676.09M | 1,648.09M | 1,759.68M | 1,685.88M | 1,584.84M | 1,526.97M | 1,484.43M | 1,439.64M | 1,405.69M | 1,374.53M | 1,336.29M | 1,244.45M | 911.52M | 858.15M | 977.34M | 1,028.33M | 1,014.37M | 1,003.09M |
|
Treasury Shares
|
| 0.01M | | | | 0.00M | 0.00M | 0.00M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.01M | 0.01M | 0.11M | 0.00M | 0.00M | 0.11M | 0.11M | 0.11M | 0.11M | 0.17M | 0.16M | 0.16M | 0.16M | 0.24M | 0.23M | 0.23M | 0.77M | 1.53M | 0.31M | 0.28M | 0.28M | | 1.04M | | | | 1.66M | 1.66M | 1.66M | 1.66M |
|
Retained Earnings
|
| 2.74M | 4.59M | 7.28M | 11.53M | 15.92M | 19.90M | 22.67M | 25.80M | 27.23M | 31.10M | 32.88M | 34.88M | 35.56M | 37.62M | 39.62M | 40.52M | 41.06M | 41.37M | 48.30M | 49.65M | 49.45M | 42.75M | 45.08M | 46.44M | 53.35M | 56.50M | 62.50M | 66.96M | 66.43M | 64.00M | 48.80M | 26.38M | -25.65M | -19.76M | -19.53M | -28.16M | -54.38M | -132.40M | -147.36M | -158.13M | -158.00M | -164.51M | -166.62M | -170.91M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 64.04M | 64.04M | 64.04M | 64.04M | 64.04M | 64.04M | 64.04M | 64.04M | 58.92M | 25.14M | 25.14M | 25.14M | 25.14M | 25.14M | 25.14M | | | | | 50.78M | 50.78M | 50.78M |
|
Shares Outstanding
|
| 158.50M | | | | | | | | | | | | | | | | | | 0.62M | | | | | | 22.98M | 22.99M | | | 23.15M | 23.19M | | | | | | | | | | | | | | |