|
Cash & Equivalents
|
9.66M | 4.05M | 30.86M | 37.61M | 123.97M | 133.40M | 106.57M | 115.86M | 132.80M | 155.95M | 138.95M | 141.68M | 166.35M | 207.23M | 143.84M | 153.57M | 173.45M | 130.88M | 325.21M | 426.34M | 434.37M | 437.35M | 471.64M | 476.91M | 576.92M | 754.15M | 844.22M | 932.68M | 994.66M | 1,030.51M | 892.70M | 965.83M | 1,071.76M | 895.13M | 918.20M | 1,009.36M | 1,221.47M | 1,369.46M | 1,118.55M | 896.39M | 653.13M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 74.10M | 100.46M | 123.08M | 124.11M | 120.62M | 128.97M | 122.91M | 186.69M | 208.45M | 228.15M | 221.69M | 204.62M | 260.35M | 280.46M | 326.75M | 416.08M | 437.73M | 465.11M | 450.12M | 485.16M | 501.36M | 497.17M | 510.29M | 552.03M | 621.83M | 790.87M | 792.31M |
|
Cash & Current Investments
|
9.66M | 4.05M | 30.86M | 37.61M | 123.97M | 133.40M | 106.57M | 115.86M | 132.80M | 155.95M | 138.95M | 141.68M | 166.35M | 207.23M | 217.94M | 254.04M | 296.53M | 254.99M | 445.84M | 555.32M | 557.28M | 624.04M | 680.08M | 705.06M | 798.60M | 958.78M | 1,104.57M | 1,213.14M | 1,321.40M | 1,446.59M | 1,330.43M | 1,430.94M | 1,521.88M | 1,380.29M | 1,419.56M | 1,506.53M | 1,731.77M | 1,921.49M | 1,740.37M | 1,687.26M | 1,445.45M |
|
Receivables - Net
|
| 191.94M | | | 274.01M | 377.24M | 315.28M | 382.21M | 470.45M | 599.57M | 556.73M | 645.55M | 640.10M | 834.76M | 707.74M | 830.65M | 835.96M | 1,166.38M | 947.97M | 869.06M | 1,139.86M | 1,584.11M | 1,368.67M | 1,527.65M | 1,624.76M | 2,020.72M | 1,760.98M | 1,902.50M | 2,026.93M | 2,347.20M | 2,086.33M | 2,346.07M | 2,434.05M | 2,870.31M | 2,619.28M | 2,905.53M | 2,989.39M | 3,330.34M | 3,051.93M | 3,254.91M | 3,478.34M |
|
Receivables
|
| 191.94M | | | 274.01M | 377.24M | 315.28M | 382.21M | 470.45M | 599.57M | 556.73M | 645.55M | 640.10M | 834.76M | 707.74M | 830.65M | 835.96M | 1,166.38M | 947.97M | 869.06M | 1,139.86M | 1,584.11M | 1,368.67M | 1,527.65M | 1,624.76M | 2,020.72M | 1,760.98M | 1,902.50M | 2,026.93M | 2,347.20M | 2,086.33M | 2,346.07M | 2,434.05M | 2,870.31M | 2,619.28M | 2,905.53M | 2,989.39M | 3,330.34M | 3,051.93M | 3,254.91M | 3,478.34M |
|
Prepaid Assets
|
| 3.81M | | | 5.54M | 5.76M | 10.82M | 17.25M | 12.71M | 10.30M | 10.84M | 13.17M | 18.61M | 14.53M | 18.93M | 22.32M | 26.64M | 27.86M | 48.00M | 67.44M | 58.85M | 102.17M | 121.40M | 114.56M | 92.56M | 112.15M | 89.78M | 80.53M | 67.03M | 51.84M | 59.10M | 54.75M | 57.88M | 63.35M | 57.58M | 110.78M | 117.22M | 84.63M | 64.04M | 111.55M | 196.50M |
|
Current Assets
|
| 199.80M | | | 403.51M | 516.40M | 432.68M | 515.32M | 615.96M | 765.81M | 706.52M | 800.41M | 825.06M | 1,056.52M | 944.61M | 1,107.00M | 1,159.13M | 1,449.22M | 1,441.81M | 1,491.82M | 1,755.99M | 2,310.32M | 2,170.15M | 2,347.27M | 2,515.92M | 3,091.65M | 2,955.34M | 3,196.18M | 3,415.36M | 3,845.62M | 3,475.86M | 3,831.76M | 4,013.81M | 4,313.95M | 4,096.42M | 4,522.84M | 4,838.37M | 5,336.46M | 4,856.34M | 5,053.72M | 5,120.29M |
|
Property, Plant & Equipment (Net)
|
| 6.62M | | | 10.54M | 14.78M | 16.06M | 17.14M | 17.40M | 17.41M | 18.05M | 23.03M | 29.40M | 33.05M | 36.12M | 43.52M | 47.73M | 64.01M | 78.88M | 96.08M | 111.86M | 115.86M | 115.91M | 124.81M | 137.42M | 135.86M | 130.64M | 139.21M | 166.08M | 173.76M | 170.45M | 159.81M | 152.86M | 161.42M | 150.55M | 191.91M | 197.97M | 209.33M | 251.02M | 309.98M | 322.51M |
|
Long-Term Deferred Tax
|
| 1.17M | | | 1.17M | 1.78M | 1.78M | 1.78M | 1.78M | 3.36M | 3.36M | 3.36M | 3.36M | 8.46M | 8.46M | 8.46M | 8.46M | 18.95M | 18.95M | 30.65M | 39.93M | 50.17M | 50.17M | 76.40M | 76.40M | 68.24M | 73.55M | 66.69M | 67.64M | 94.03M | 94.03M | 94.03M | 94.03M | 154.85M | 154.85M | 154.85M | 154.85M | 230.21M | 228.95M | 228.95M | 110.51M |
|
Other Non-Current Assets
|
| 2.63M | | | 4.49M | 4.64M | 4.75M | 7.02M | 7.50M | 10.59M | 11.13M | 12.61M | 15.89M | 19.84M | 19.68M | 20.74M | 22.44M | 23.13M | 27.32M | 26.52M | 28.48M | 29.15M | 28.55M | 30.07M | 46.58M | 47.50M | 44.20M | 45.29M | 43.96M | 46.88M | 47.25M | 49.28M | 51.15M | 60.73M | 60.12M | 60.91M | 71.70M | 72.19M | 90.10M | 95.86M | 99.99M |
|
Non-Current Assets
|
| 10.43M | | | 16.21M | 21.19M | 22.59M | 25.94M | 26.67M | 31.35M | 32.53M | 39.00M | 48.65M | 61.35M | 137.77M | 155.40M | 255.91M | 279.54M | 325.39M | 357.15M | 382.44M | 443.33M | 432.55M | 445.68M | 472.84M | 485.69M | 477.38M | 476.57M | 508.59M | 535.06M | 523.77M | 515.21M | 506.63M | 574.73M | 567.38M | 637.08M | 666.95M | 775.49M | 849.11M | 904.09M | 820.12M |
|
Assets
|
| 210.23M | | | 419.72M | 537.60M | 455.27M | 541.26M | 642.63M | 797.16M | 739.06M | 839.40M | 873.71M | 1,117.87M | 1,082.38M | 1,262.40M | 1,415.04M | 1,728.76M | 1,767.20M | 1,848.97M | 2,138.43M | 2,753.64M | 2,602.70M | 2,792.95M | 2,988.76M | 3,577.34M | 3,432.72M | 3,672.75M | 3,923.95M | 4,380.68M | 3,999.64M | 4,346.97M | 4,520.43M | 4,888.69M | 4,663.80M | 5,159.92M | 5,505.32M | 6,111.95M | 5,705.44M | 5,957.81M | 5,940.40M |
|
Accounts Payables
|
| 108.46M | | | 206.19M | 321.16M | 231.52M | 290.40M | 370.53M | 490.38M | 440.68M | 503.21M | 493.28M | 669.15M | 529.59M | 639.20M | 647.55M | 868.62M | 663.41M | 656.17M | 919.69M | 1,348.48M | 1,142.26M | 1,222.22M | 1,304.97M | 1,655.68M | 1,405.67M | 1,537.45M | 1,651.45M | 1,871.42M | 1,677.15M | 1,892.91M | 1,967.65M | 2,317.32M | 2,094.86M | 2,336.59M | 2,409.77M | 2,631.21M | 2,398.95M | 2,724.09M | 2,761.26M |
|
Payables
|
| 108.46M | | | 206.19M | 321.16M | 231.52M | 290.40M | 370.53M | 490.38M | 440.68M | 503.21M | 493.28M | 669.15M | 529.59M | 639.20M | 647.55M | 868.62M | 663.41M | 656.17M | 919.69M | 1,348.48M | 1,142.26M | 1,222.22M | 1,304.97M | 1,655.68M | 1,405.67M | 1,537.45M | 1,651.45M | 1,871.42M | 1,677.15M | 1,892.91M | 1,967.65M | 2,317.32M | 2,094.86M | 2,336.59M | 2,409.77M | 2,631.21M | 2,398.95M | 2,724.09M | 2,761.26M |
|
Accumulated Expenses
|
| 10.44M | | | 14.01M | 22.97M | 21.37M | 21.11M | 25.41M | 28.16M | 29.06M | 28.38M | 35.93M | 44.84M | 39.22M | 37.43M | 40.55M | 47.18M | 48.44M | 43.15M | 57.72M | 88.33M | 83.53M | 66.76M | 77.32M | 101.47M | 92.90M | 79.34M | 82.77M | 105.47M | 100.15M | 103.28M | 121.62M | 138.00M | 131.29M | 120.22M | 142.46M | 177.76M | 210.81M | 152.48M | 160.38M |
|
Short term Debt
|
| 0.50M | | | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 14.45M | 16.82M | 15.94M | 14.58M | 22.53M | 31.39M | 34.73M | 37.87M | 37.69M | 39.59M | 45.60M | 46.15M | 47.23M | 48.29M | 51.02M | 52.43M | 53.05M | 54.79M | 57.89M | 55.52M | 57.21M | 61.58M | 62.86M | 64.49M | 72.30M | 72.41M | 73.13M |
|
Total Current Liabilities
|
| 118.90M | | | 220.92M | 344.14M | 252.90M | 311.51M | 395.94M | 518.53M | 469.74M | 531.58M | 529.21M | 713.99M | 583.26M | 693.50M | 704.04M | 930.37M | 734.37M | 730.70M | 1,012.15M | 1,474.68M | 1,263.48M | 1,328.57M | 1,427.90M | 1,803.31M | 1,545.80M | 1,665.07M | 1,785.24M | 2,029.32M | 1,830.35M | 2,050.98M | 2,147.16M | 2,510.84M | 2,283.35M | 2,518.39M | 2,615.09M | 2,873.47M | 2,682.06M | 2,948.98M | 2,994.77M |
|
Non-Current Debt
|
| 44.89M | | | 50.85M | 25.85M | 25.85M | 27.00M | 27.00M | 27.00M | | | | | | | | | 143.00M | 142.00M | 72.00M | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 24.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 65.17M | 71.70M | 167.67M | 174.87M | 204.69M | 205.56M | 205.41M | 254.56M | 245.90M | 253.00M | 247.92M | 238.45M | 229.49M | 219.34M | 215.73M | 208.53M | 200.73M | 198.07M | 190.21M | 180.37M | 180.46M | 202.77M | 230.35M | 247.72M | 262.67M | 271.13M | 302.85M |
|
Other Non-Current Liabilities
|
| 6.93M | | | 1.73M | 3.23M | 4.59M | 4.52M | 4.43M | 6.05M | 6.38M | 6.85M | 7.49M | 9.31M | 4.55M | 5.06M | 7.94M | 11.00M | 11.11M | 12.36M | 16.24M | 11.26M | 9.01M | 9.03M | 10.12M | 8.28M | 8.33M | 8.50M | 8.70M | 27.49M | 27.75M | 26.50M | 27.54M | 33.26M | 33.44M | 33.36M | 34.13M | 41.62M | 44.03M | 41.86M | 42.00M |
|
Total Non-Current Liabilities
|
| 164.96M | | | 272.25M | 369.98M | 278.74M | 338.51M | 422.94M | 545.53M | 469.74M | 531.58M | 529.21M | 713.99M | 648.43M | 765.14M | 871.71M | 1,105.25M | 1,082.06M | 1,078.26M | 1,289.56M | 1,729.24M | 1,509.38M | 1,581.57M | 1,675.82M | 2,041.75M | 1,775.29M | 1,884.41M | 2,000.97M | 2,237.85M | 2,031.08M | 2,249.06M | 2,337.36M | 2,691.21M | 2,463.81M | 2,721.16M | 2,845.45M | 3,121.19M | 2,944.73M | 3,220.12M | 3,297.62M |
|
Total Liabilities
|
| 171.88M | | | 273.99M | 373.22M | 283.34M | 343.03M | 427.37M | 551.58M | 476.12M | 538.43M | 536.70M | 723.30M | 652.98M | 770.20M | 879.65M | 1,116.24M | 1,093.17M | 1,090.62M | 1,305.80M | 1,740.50M | 1,518.39M | 1,590.60M | 1,685.94M | 2,050.03M | 1,783.62M | 1,892.91M | 2,009.67M | 2,265.34M | 2,058.83M | 2,275.56M | 2,364.91M | 2,724.47M | 2,497.24M | 2,754.52M | 2,879.57M | 3,162.81M | 2,988.76M | 3,261.98M | 3,339.61M |
|
Total Debt
|
| 45.39M | | | 51.57M | 25.85M | 25.85M | 27.00M | 27.00M | 27.00M | | | | | | | | | 143.00M | 142.00M | 72.00M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 14.14M | | | 145.73M | 164.38M | 171.93M | 198.23M | 215.26M | 245.58M | 262.93M | 300.97M | 337.01M | 394.57M | 429.40M | 492.22M | 535.39M | 612.52M | 674.03M | 758.35M | 832.63M | 1,013.14M | 1,084.31M | 1,202.35M | 1,302.81M | 1,527.31M | 1,649.10M | 1,779.83M | 1,914.29M | 2,115.34M | 1,940.81M | 2,071.41M | 2,155.53M | 2,164.22M | 2,166.55M | 2,405.41M | 2,625.75M | 2,949.14M | 2,716.68M | 2,695.83M | 2,600.79M |
|
Shareholder's Equity
|
| 14.14M | | | 145.73M | 164.38M | 171.93M | 198.23M | 215.26M | 245.58M | 262.93M | 300.97M | 337.01M | 394.57M | 429.40M | 492.22M | 535.39M | 612.52M | 674.03M | 758.35M | 832.63M | 1,013.14M | 1,084.31M | 1,202.35M | 1,302.81M | 1,527.31M | 1,649.10M | 1,779.83M | 1,914.29M | 2,115.34M | 1,940.81M | 2,071.41M | 2,155.53M | 2,164.22M | 2,166.55M | 2,405.41M | 2,625.75M | 2,949.14M | 2,716.68M | 2,695.83M | 2,600.79M |
|
Liabilities and Shareholders Equity
|
| 210.23M | | | 419.72M | 537.60M | 455.27M | 541.26M | 642.63M | 797.16M | 739.06M | 839.40M | 873.71M | 1,117.87M | 1,082.38M | 1,262.40M | 1,415.04M | 1,728.76M | 1,767.20M | 1,848.97M | 2,138.43M | 2,753.64M | 2,602.70M | 2,792.95M | 2,988.76M | 3,577.34M | 3,432.72M | 3,672.75M | 3,923.95M | 4,380.68M | 3,999.64M | 4,346.97M | 4,520.43M | 4,888.69M | 4,663.80M | 5,159.92M | 5,505.32M | 6,111.95M | 5,705.44M | 5,957.81M | 5,940.40M |
|
Retained Earnings
|
| 13.10M | | | -25.10M | -14.82M | -9.91M | 8.94M | 19.17M | 35.98M | 45.05M | 64.39M | 84.69M | 124.12M | 134.27M | 162.07M | 181.49M | 232.44M | 256.11M | 281.22M | 322.46M | 474.37M | 497.01M | 544.71M | 604.09M | 612.13M | 597.53M | 578.46M | 594.33M | 665.51M | 381.98M | 370.91M | 320.42M | 196.95M | 103.24M | 188.36M | 228.65M | 354.25M | 4.52M | -162.36M | -364.44M |
|
Treasury Shares
|
| | | | 12.38M | 0.19M | | 0.27M | 0.29M | 0.42M | 0.40M | 0.50M | 0.50M | 0.52M | 0.58M | 0.52M | 0.50M | 0.46M | 0.42M | 0.67M | 0.65M | 5.70M | 0.51M | 5.74M | 5.79M | 5.60M | 5.70M | 8.47M | 8.64M | 8.75M | 8.69M | 12.45M | 11.59M | 10.55M | 9.69M | 12.01M | 10.97M | 10.20M | 9.39M | 13.60M | 12.59M |