|
Cash & Equivalents
|
262.44M | 294.97M | 133.65M | 256.88M | 323.11M | 263.37M | 229.69M | 325.97M | 356.32M | 365.68M | 347.39M | 482.88M | 180.86M | 137.29M | 117.28M | 122.77M | 201.36M | 170.35M | 115.40M | 182.31M | 213.33M | 201.77M | 197.01M | 160.03M | 215.28M | 205.24M | 105.73M | 160.36M | 245.50M | 366.18M | 213.49M | 244.67M | 311.09M | 252.29M | 166.43M | 185.06M | 181.61M | 159.64M | 182.11M | 180.78M | 331.72M | 405.13M | 167.16M | 90.83M | 286.49M | 224.82M | 250.51M | 165.40M | 316.95M | 307.44M | 388.71M | 330.15M | 291.68M | 343.53M | 397.31M | 396.32M | 283.26M | 333.68M | 259.44M | 398.18M | 367.11M | 405.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 37.47M | 49.99M | 37.51M | 100.03M | 75.02M | 25.02M | 12.51M | 5.00M | 5.00M | 5.00M | 5.00M | | | 62.22M | 10.00M | | 69.11M | 63.28M | 53.17M | 42.37M | 43.14M | 43.72M | 45.84M | 49.71M | 52.70M | 84.89M | 91.29M | 95.69M | 77.10M | 47.33M | 65.13M | 79.84M | 82.39M | 85.47M | 92.91M | 75.57M | 77.00M | 80.50M | 81.66M | 75.83M | 79.47M | 77.75M | 79.98M | 92.87M | 95.99M |
|
Cash & Current Investments
|
262.44M | 294.97M | 133.65M | 256.88M | 323.11M | 263.37M | 229.69M | 325.97M | 356.32M | 365.68M | 347.39M | 482.88M | 180.86M | 137.29M | 117.28M | 122.77M | 201.36M | 207.82M | 165.39M | 219.82M | 313.36M | 276.80M | 222.03M | 172.54M | 220.29M | 210.24M | 110.73M | 165.37M | 245.50M | 366.18M | 275.70M | 254.67M | 311.09M | 321.40M | 229.71M | 238.24M | 223.98M | 202.78M | 225.83M | 226.62M | 381.42M | 457.83M | 252.04M | 182.12M | 382.18M | 301.92M | 297.84M | 230.52M | 396.80M | 389.82M | 474.18M | 423.06M | 367.25M | 420.53M | 477.80M | 477.98M | 359.10M | 413.15M | 337.19M | 478.17M | 459.97M | 501.11M |
|
Receivables - Net
|
| | 43.62M | | 52.02M | 50.58M | 45.83M | 45.63M | 56.38M | 56.04M | 50.12M | 50.83M | 56.85M | 52.40M | 46.46M | 48.10M | 55.01M | 54.65M | 50.99M | 55.03M | 59.17M | 56.62M | 50.98M | 54.72M | 61.43M | 60.57M | 53.83M | 56.22M | 64.00M | 66.69M | 56.50M | 57.45M | 67.19M | 66.02M | 59.86M | 58.35M | 66.76M | 70.39M | 63.88M | 66.57M | 76.89M | 76.80M | 66.88M | 62.49M | 74.07M | 71.13M | 64.92M | 61.67M | 79.31M | 79.62M | 69.57M | 64.84M | 79.50M | 88.54M | 77.06M | 73.97M | 87.17M | 92.40M | 77.94M | 71.87M | 83.59M | 82.40M |
|
Receivables - Other
|
| | 79.55M | | 3.56M | 2.91M | 85.71M | 77.05M | 115.46M | 80.80M | 89.19M | 2.27M | 79.15M | 74.90M | 107.85M | 76.10M | 77.57M | 56.24M | 47.35M | 51.37M | 38.16M | 36.13M | 13.54M | 21.75M | 6.36M | 5.86M | 0.11M | 5.39M | 7.83M | 412.70M | 182.41M | 72.64M | 117.85M | 158.60M | 418.60M | | | | 193.24M | | | | 160.42M | 217.62M | 196.29M | 134.94M | 185.59M | 104.66M | 33.34M | 935.81M | 808.85M | 678.09M | 414.11M | 209.52M | 219.10M | 124.65M | 130.90M | 130.12M | 627.62M | 471.19M | 381.99M | 315.96M |
|
Receivables
|
| | 123.17M | | 55.58M | 53.49M | 131.53M | 122.68M | 171.84M | 136.84M | 139.32M | 53.10M | 136.00M | 127.30M | 154.31M | 124.20M | 132.57M | 110.89M | 98.34M | 106.40M | 97.33M | 92.75M | 64.52M | 76.47M | 67.79M | 66.43M | 53.94M | 61.61M | 71.83M | 479.38M | 238.91M | 130.10M | 185.04M | 224.62M | 478.46M | 58.35M | 66.76M | 70.39M | 257.12M | 66.57M | 76.89M | 76.80M | 227.30M | 280.11M | 270.37M | 206.07M | 250.51M | 166.33M | 112.65M | 1,015.43M | 878.42M | 742.94M | 493.61M | 298.06M | 296.17M | 198.62M | 218.07M | 222.52M | 705.55M | 543.06M | 465.58M | 398.36M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | 8.56M | 9.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 5.41M | | 6.09M | 6.60M | 7.12M | 8.44M | 8.91M | 8.84M | 8.97M | 9.13M | 9.31M | 9.30M | 9.29M | 9.75M | 9.81M | 9.96M | 17.25M | 21.15M | 23.82M | 26.30M | 27.07M | 28.07M | 29.71M | 30.84M | 32.16M | 32.51M | 33.07M | 32.96M | 32.87M | 33.17M | 34.79M | 35.63M | 34.99M | 40.10M | 40.50M | 41.02M | 41.35M | 44.86M | 49.16M | 52.30M | 53.57M | 53.18M | 53.02M | 53.22M | 53.68M | 54.17M | 54.03M | 52.77M | 51.40M | 50.19M | 49.54M | 48.73M | 47.63M | 49.42M | 49.31M | 49.36M | 48.65M | 48.26M | 47.68M | 49.93M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 174.07M | | | | 216.66M | | | | 291.79M | | | | 651.60M | 666.07M | 634.94M | 651.58M | 730.02M | 729.69M | 747.17M | 853.24M | 908.15M | 918.27M | 942.25M | 937.40M | 914.59M | 928.57M | 934.50M | 910.55M | 919.92M | 1,017.30M | 1,030.52M | 1,112.44M | 1,093.68M | 1,085.65M | 1,106.65M | 1,084.92M | 1,105.81M | 1,125.13M | 1,132.70M | 1,114.12M | 1,160.78M | 1,204.63M | 1,307.42M | 1,374.07M | 1,371.28M | 1,428.26M | 1,500.01M | 1,518.94M |
|
Long-Term Deferred Tax
|
| | 13.45M | | 17.06M | 24.12M | 22.99M | 17.41M | 21.28M | 16.18M | 25.84M | 15.32M | 23.57M | 21.19M | 18.74M | 11.47M | 11.81M | 11.96M | 22.25M | 11.72M | 10.25M | 12.20M | 37.41M | 11.84M | 6.60M | 1.88M | 37.18M | 15.39M | | 5.30M | 9.29M | 11.44M | 0.18M | 7.95M | 14.59M | 14.42M | | | 3.35M | 15.58M | | 1.47M | 6.28M | 17.49M | | 5.25M | 16.33M | 40.07M | 30.26M | 49.67M | 57.26M | 58.80M | 37.54M | 49.33M | 43.17M | 49.28M | 24.69M | 23.68M | 42.16M | 46.22M | 15.09M | 18.95M |
|
Other Non-Current Assets
|
| | 13.94M | | 2.01M | 3.13M | 78.31M | 48.18M | 74.27M | 95.14M | 33.01M | 2.65M | 2.65M | 3.07M | 2.60M | 2.63M | 2.63M | 6.60M | 2.81M | 7.66M | 4.92M | 4.90M | 4.56M | 5.00M | 5.05M | 5.44M | 2.63M | 4.98M | 5.49M | 11.43M | 2.63M | 12.39M | 17.77M | 21.72M | 2.63M | 15.36M | 17.39M | 15.93M | 2.63M | 16.45M | 19.28M | 21.11M | 12.71M | 19.67M | 21.98M | 15.94M | 2.63M | 19.42M | 20.12M | 17.05M | 2.63M | 18.97M | 68.64M | 69.49M | 22.63M | 24.11M | 68.64M | 68.64M | 28.25M | 26.79M | 68.64M | 69.11M |
|
Assets
|
| | 803.84M | | 896.74M | 966.95M | 894.03M | 936.66M | 1,116.17M | 979.91M | 925.74M | 964.12M | 1,001.80M | 972.34M | 920.09M | 901.43M | 950.40M | 940.26M | 911.77M | 967.16M | 1,047.37M | 1,078.37M | 993.55M | 1,029.00M | 1,149.51M | 1,234.22M | 1,060.01M | 1,060.44M | 1,370.06M | 1,857.06M | 1,455.00M | 1,295.71M | 1,711.28M | 1,723.27M | 1,858.39M | 1,697.87M | 2,064.12M | 1,829.28M | 1,719.85M | 1,545.51M | 2,046.90M | 2,050.18M | 1,758.74M | 1,717.45M | 2,341.53M | 2,143.23M | 2,056.14M | 1,748.95M | 2,382.77M | 3,126.89M | 2,890.15M | 2,551.02M | 2,918.01M | 2,558.86M | 2,316.56M | 2,120.14M | 2,678.53M | 2,650.52M | 2,841.86M | 2,714.72M | 3,275.82M | 3,089.64M |
|
Accounts Payables
|
| | 3.77M | | 5.69M | 17.67M | 4.31M | 8.02M | 5.34M | 4.71M | 4.37M | 4.32M | 5.01M | 3.86M | 3.44M | 4.50M | 4.81M | 4.46M | 4.12M | 2.47M | 1.98M | 7.94M | 0.38M | 3.89M | 2.93M | 2.29M | 3.19M | 3.32M | 3.73M | 4.00M | 2.87M | 3.49M | 2.78M | 2.81M | 3.06M | 2.69M | 3.02M | 3.40M | 0.02M | 3.13M | 3.18M | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | 23.03M | | 22.60M | 34.91M | 25.48M | 28.69M | 27.65M | 29.20M | 25.99M | 27.07M | 24.93M | 22.21M | 14.95M | 2.98M | 4.31M | 5.86M | 5.92M | 7.48M | 2.73M | 3.73M | | | 0.54M | | 14.34M | 13.97M | 13.60M | 13.23M | 36.72M | 0.17M | 2.98M | 30.33M | 102.84M | 43.30M | 25.65M | 1.69M | 90.40M | | | | 59.40M | | | | 26.76M | | | 3.10M | | 77.66M | 53.84M | 12.21M | 14.60M | | | | | 1.97M | | 6.62M |
|
Dividends payables
|
| | | | | 3.20M | | 4.01M | 3.21M | 3.29M | | 3.27M | | | | | 3.50M | 3.43M | | | 4.28M | 4.29M | | | 4.91M | 4.90M | | | | 4.85M | 0.04M | | 5.64M | | | | 5.52M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 26.80M | | 28.29M | 55.78M | 29.80M | 40.72M | 36.21M | 37.19M | 30.36M | 34.65M | 29.94M | 26.07M | 18.39M | 7.48M | 12.62M | 13.75M | 10.04M | 9.95M | 8.99M | 15.95M | 0.38M | 3.89M | 8.38M | 7.20M | 17.52M | 17.29M | 17.34M | 22.08M | 39.62M | 3.66M | 11.40M | 33.14M | 105.90M | 46.00M | 34.19M | 5.09M | 90.42M | 3.13M | 3.18M | | 59.43M | | | | 26.76M | | | 3.10M | | 77.66M | 53.84M | 12.21M | 14.60M | | | | | 1.97M | | 6.62M |
|
Accumulated Expenses
|
| | 23.15M | | 20.02M | 22.32M | 24.78M | 23.51M | 23.71M | 28.05M | 28.07M | 24.81M | 27.75M | 33.98M | 34.39M | 28.36M | 27.16M | 34.24M | 36.32M | 27.50M | 27.75M | 37.39M | 36.42M | 28.55M | 42.64M | 41.99M | 37.66M | 38.31M | 33.90M | 47.66M | 45.10M | 46.67M | 54.70M | 65.00M | 45.42M | 41.00M | 45.78M | 55.04M | 21.60M | 52.45M | 53.28M | 69.97M | 52.34M | 41.12M | 37.11M | 58.02M | 27.35M | 43.77M | 33.27M | 56.05M | 58.84M | 63.03M | 58.73M | 64.80M | 90.60M | 49.48M | 47.29M | 61.77M | 48.57M | 31.95M | 41.08M | 46.13M |
|
Other Accumulated Expenses
|
| | | | | | 187.22M | | | | 193.24M | | 166.26M | 157.37M | 159.22M | 150.56M | 144.62M | 136.91M | 134.35M | 125.16M | 112.12M | 101.06M | 98.84M | 84.97M | 60.14M | 54.21M | 58.49M | 31.46M | 22.64M | 440.44M | 248.43M | 129.64M | 151.92M | 158.67M | 472.83M | 366.36M | 288.30M | 166.34M | 267.76M | 195.98M | 147.66M | 202.72M | 322.46M | 315.78M | 278.66M | 212.49M | 346.22M | 244.48M | 186.35M | 1,153.63M | 1,038.79M | 870.41M | 663.02M | 551.01M | 510.12M | 429.63M | 344.65M | 460.44M | 959.30M | 893.70M | 765.90M | 682.60M |
|
Short term Debt
|
| | | | | | | | | | | | 6.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 8.28M | | 13.48M | 16.38M | 12.74M | 0.55M | 1.33M | 0.02M | 0.70M | | 0.19M | 1.45M | 2.57M | 0.92M | 0.41M | | 1.80M | 6.68M | 1.66M | | | 17.38M | | | | 19.15M | | | | 4.44M | | | | 6.18M | | | | | | | | | | | | | | | | 13.14M | | | 5.89M | 24.98M | | | 6.56M | 28.57M | | 3.66M |
|
Current Deferred Revenue
|
| | 328.33M | | 380.27M | 375.78M | 359.84M | 371.04M | 406.95M | 408.71M | 388.07M | 398.04M | 420.69M | 407.44M | 383.49M | 384.76M | 412.71M | 411.88M | 383.49M | 410.68M | 455.88M | 463.65M | 442.37M | 449.09M | 494.19M | 501.58M | 475.76M | 484.80M | 536.36M | 556.30M | 532.44M | 540.17M | 608.92M | 629.69M | 601.68M | 595.54M | 650.39M | 680.20M | 661.28M | 669.88M | 736.93M | 789.14M | 783.13M | 772.84M | 853.90M | 876.26M | 857.77M | 839.65M | 943.37M | 991.60M | 943.85M | 898.59M | 982.39M | 1,040.07M | 990.56M | 954.67M | 1,042.28M | 1,108.89M | 1,060.45M | 1,014.27M | 1,087.56M | 1,146.23M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 17.28M | 16.91M | 16.55M | 16.18M | 15.81M | 15.44M | 15.07M | 14.71M | 14.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 6.67M | | 6.91M | 7.43M | 6.69M | | | | 10.40M | | | | 23.50M | | | | 26.50M | | 2.04M | | 19.66M | | | | | | 5.08M | 2.57M | | | 13.66M | | | | 4.49M | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 664.05M | | 738.53M | 810.00M | 744.02M | 780.08M | 954.41M | 813.90M | 762.22M | 791.98M | 845.77M | 805.94M | 744.48M | 730.45M | 772.30M | 751.13M | 692.86M | 725.24M | 792.04M | 795.41M | 700.46M | 714.70M | 798.15M | 860.96M | 688.82M | 661.67M | 948.99M | 1,436.50M | 1,015.01M | 830.61M | 1,219.20M | 1,192.24M | 1,356.76M | 1,158.82M | 1,498.06M | 1,260.30M | 1,225.95M | 1,051.22M | 1,519.20M | 1,575.42M | 1,309.48M | 1,262.79M | 1,860.69M | 1,648.95M | 1,626.44M | 1,352.61M | 2,016.22M | 2,866.26M | 2,602.26M | 2,229.21M | 2,583.34M | 2,257.35M | 1,975.26M | 1,755.48M | 2,285.30M | 2,250.27M | 2,468.61M | 2,292.33M | 2,818.01M | 2,594.60M |
|
Total Debt
|
| | | | | | | | | | | | 6.00M | 6.00M | | | | | 17.28M | 16.91M | 16.55M | 16.18M | 15.81M | 15.44M | 15.07M | 14.71M | 14.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 139.79M | | 158.21M | 156.95M | 150.00M | 156.57M | 161.76M | 166.01M | 163.51M | 172.14M | 156.03M | 166.40M | 175.61M | 170.98M | 178.10M | 189.14M | 199.92M | 241.92M | 255.33M | 282.95M | 293.09M | 314.30M | 351.36M | 373.26M | 371.19M | 398.76M | 421.07M | 420.56M | 439.99M | 465.09M | 492.07M | 531.02M | 501.63M | 539.05M | 566.07M | 568.98M | 493.90M | 494.29M | 527.70M | 474.76M | 449.26M | 454.67M | 480.84M | 494.27M | 429.70M | 396.34M | 366.55M | 260.64M | 287.90M | 321.81M | 334.67M | 301.50M | 341.30M | 364.66M | 393.24M | 400.25M | 373.25M | 422.39M | 457.81M | 495.04M |
|
Shareholder's Equity
|
| | 139.79M | | 158.21M | 156.95M | 150.00M | 156.57M | 161.76M | 166.01M | 163.51M | 172.14M | 156.03M | 166.40M | 175.61M | 170.98M | 178.10M | 189.14M | 199.92M | 241.92M | 255.33M | 282.95M | 293.09M | 314.30M | 351.36M | 373.26M | 371.19M | 398.76M | 421.07M | 420.56M | 439.99M | 465.09M | 492.07M | 531.02M | 501.63M | 539.05M | 566.07M | 568.98M | 493.90M | 494.29M | 527.70M | 474.76M | 449.26M | 454.67M | 480.84M | 494.27M | 429.70M | 396.34M | 366.55M | 260.64M | 287.90M | 321.81M | 334.67M | 301.50M | 341.30M | 364.66M | 393.24M | 400.25M | 373.25M | 422.39M | 457.81M | 495.04M |
|
Liabilities and Shareholders Equity
|
| | 803.84M | | 896.74M | 966.95M | 894.03M | 936.66M | 1,116.17M | 979.91M | 925.74M | 964.12M | 1,001.80M | 972.34M | 920.09M | 901.43M | 950.40M | 940.26M | 911.77M | 967.16M | 1,047.37M | 1,078.37M | 993.55M | 1,029.00M | 1,149.51M | 1,234.22M | 1,060.01M | 1,060.44M | 1,370.06M | 1,857.06M | 1,455.00M | 1,295.71M | 1,711.28M | 1,723.27M | 1,858.39M | 1,697.87M | 2,064.12M | 1,829.28M | 1,719.85M | 1,545.51M | 2,046.90M | 2,050.18M | 1,758.74M | 1,717.45M | 2,341.53M | 2,143.23M | 2,056.14M | 1,748.95M | 2,382.77M | 3,126.89M | 2,890.15M | 2,551.02M | 2,918.01M | 2,558.86M | 2,316.56M | 2,120.14M | 2,678.53M | 2,650.52M | 2,841.86M | 2,714.72M | 3,275.82M | 3,089.64M |
|
Treasury Shares
|
| | 1.02M | | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.45M | 8.28M | 8.28M | 9.50M | 9.95M | 10.67M | 9.67M | 9.67M | 9.87M | 9.97M | 10.41M | 10.52M | 0.34M | 10.27M | 10.27M | 10.37M | 10.63M | 11.03M | 0.77M | 0.09M | 0.25M | 0.34M | 0.69M | 12.05M | 0.49M | 1.30M | 14.07M | 0.31M | 14.95M | 1.42M | 15.68M | 15.70M | 15.70M | -15.80M | 15.80M | 16.12M | 16.40M | 16.60M | 16.79M | 16.79M | 17.19M | 18.08M | 18.30M | 18.51M | 18.79M | 19.01M | 19.38M | 19.38M | 19.67M | 20.02M |
|
Retained Earnings
|
| | 108.82M | | 126.32M | 124.09M | 116.16M | 121.77M | 126.32M | 131.29M | 127.51M | 136.20M | 150.41M | 161.29M | 168.73M | 178.81M | 192.44M | 210.34M | 222.47M | 240.56M | 260.98M | 286.99M | 306.66M | 326.96M | 355.70M | 377.67M | 381.86M | 408.13M | 432.62M | 437.75M | 464.75M | 495.52M | 531.09M | 568.47M | 553.22M | 587.80M | 614.07M | 634.21M | 573.62M | 587.87M | 602.58M | 594.28M | 567.51M | 588.89M | 605.79M | 620.94M | 563.71M | 576.24M | 578.62M | 501.35M | 517.46M | 536.66M | 560.22M | 549.37M | 560.69M | 589.59M | 620.23M | 599.34M | 596.85M | 633.80M | 664.32M | 699.45M |
|
Preferred Shares
|
| | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |