|
Cash & Equivalents
|
8.58M | 7.33M | 22.01M | 52.41M | | 37.03M | 32.17M | 9.91M | 28.41M | 37.59M | 28.07M | 45.53M | 42.29M | 55.91M | 50.22M | 59.67M | 74.83M | 72.04M | 82.94M | 82.25M | 76.19M | 56.38M | 55.65M | 74.93M | 81.07M | 69.99M | 59.98M | 55.91M | 51.13M | 46.77M | 43.42M | 45.48M | 44.01M | 43.53M | 34.66M | 31.98M | 33.67M | 26.27M | 24.68M | 16.10M | 21.58M | 21.94M | 45.37M | 8.97M | 10.65M | 34.12M | 67.43M | 51.14M | 64.70M | 136.96M |
|
Short-term Investments
|
| | 7.97M | 7.90M | | 7.96M | 8.19M | 8.19M | | 8.02M | 7.89M | 7.96M | 0.05M | 0.85M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | 6.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.58M | 7.33M | 29.98M | 60.31M | | 44.99M | 40.36M | 18.10M | 28.41M | 45.62M | 35.96M | 53.49M | 42.34M | 56.75M | 50.27M | 59.71M | 74.87M | 72.07M | 82.97M | 82.25M | 76.19M | 62.40M | 55.65M | 74.93M | 81.07M | 69.99M | 59.98M | 55.91M | 51.13M | 46.77M | 43.42M | 45.48M | 44.01M | 43.53M | 34.66M | 31.98M | 33.67M | 26.27M | 24.68M | 16.10M | 21.58M | 21.94M | 45.37M | 8.97M | 10.65M | 34.12M | 67.43M | 51.14M | 64.70M | 136.96M |
|
Receivables - Net
|
| 17.04M | 22.09M | 23.84M | 24.97M | 24.18M | 31.59M | 29.96M | 32.91M | 41.07M | 38.77M | 34.87M | 41.54M | 44.24M | 49.77M | 66.76M | 73.76M | 73.03M | 59.85M | 53.66M | 48.67M | 32.03M | 30.53M | 32.12M | 28.41M | 29.71M | 34.65M | 25.78M | 50.03M | 51.45M | 43.04M | 47.57M | 48.40M | 43.94M | 47.94M | 54.22M | 49.14M | 52.82M | 61.17M | 56.80M | 42.60M | 60.75M | 48.07M | 57.48M | 57.66M | 75.15M | 116.80M | 171.10M | 211.50M | 224.03M |
|
Receivables
|
| 17.04M | 22.09M | 23.84M | 24.97M | 24.18M | 31.59M | 29.96M | 32.91M | 41.07M | 38.77M | 34.87M | 41.54M | 44.24M | 49.77M | 66.76M | 73.76M | 73.03M | 59.85M | 53.66M | 48.67M | 32.03M | 30.53M | 32.12M | 28.41M | 29.71M | 34.65M | 25.78M | 50.03M | 51.45M | 43.04M | 47.57M | 48.40M | 43.94M | 47.94M | 54.22M | 49.14M | 52.82M | 61.17M | 56.80M | 42.60M | 60.75M | 48.07M | 57.48M | 57.66M | 75.15M | 116.80M | 171.10M | 211.50M | 224.03M |
|
Raw Materials
|
| 6.71M | 8.83M | 10.49M | | 4.82M | 16.24M | 16.61M | | 23.14M | 22.24M | 19.33M | 18.42M | 7.33M | 21.52M | 24.33M | 25.82M | 22.57M | 26.65M | 32.45M | 27.08M | 27.34M | 30.21M | 27.47M | 26.58M | 22.39M | 15.57M | 24.18M | 33.81M | 33.22M | 25.55M | | | | 29.47M | | | | 25.73M | 21.32M | 25.19M | 26.57M | 22.13M | 23.46M | 25.41M | 33.15M | 50.38M | 58.29M | 77.12M | 108.61M |
|
Work In Process
|
| | 8.71M | | | 14.96M | | | | | 30.77M | | 28.90M | 28.85M | 24.33M | 27.07M | 27.61M | 30.91M | 31.06M | 42.35M | 48.07M | 64.99M | 49.19M | 53.64M | 48.01M | 51.09M | 50.79M | 50.44M | 53.05M | 58.52M | 52.54M | | | | 41.53M | | | | 39.56M | 33.61M | 32.29M | 32.84M | 33.79M | 30.10M | 27.47M | 30.65M | 35.72M | 45.92M | 61.20M | 77.21M |
|
Finished Goods
|
| 6.54M | 2.07M | 10.76M | | 13.35M | 13.38M | 20.96M | | 26.59M | 13.23M | 31.78M | 12.52M | 18.74M | 5.96M | 6.10M | 6.27M | 21.07M | 18.06M | 17.82M | 18.12M | 15.57M | 13.85M | 3.35M | 6.89M | 8.64M | 18.67M | 12.49M | 10.39M | 19.69M | 32.30M | | | | 21.52M | | | | 26.79M | 15.26M | 8.84M | 8.13M | 22.45M | 16.31M | 18.34M | 16.20M | 17.29M | 14.70M | 18.93M | 0.12M |
|
Inventory
|
| 16.42M | 19.61M | 23.93M | | 33.13M | 33.78M | 43.56M | | 60.24M | 66.24M | 60.26M | 59.83M | 54.92M | 51.82M | 57.50M | 59.70M | 74.55M | 75.77M | 92.62M | 93.27M | 107.91M | 93.26M | 84.46M | 81.47M | 82.12M | 85.03M | 87.11M | 97.25M | 111.43M | 110.40M | 106.34M | 100.40M | 94.51M | 92.52M | 92.01M | 98.18M | 94.26M | 79.68M | 70.19M | 66.32M | 67.53M | 63.87M | 54.32M | 54.32M | 64.38M | 88.14M | 102.31M | 138.87M | 170.21M |
|
Prepaid Assets
|
| 3.77M | 5.49M | 5.48M | | 7.85M | 6.02M | 7.81M | | 9.78M | 8.24M | 6.86M | 5.07M | 4.76M | 3.97M | 9.38M | 9.13M | 10.45M | 8.66M | 10.92M | 10.07M | 10.38M | 11.29M | 7.73M | 5.72M | 5.68M | 5.87M | 6.90M | 6.61M | 8.80M | 5.21M | 5.17M | 5.10M | 4.72M | 4.33M | 5.71M | 6.24M | 6.13M | 6.38M | 6.52M | 6.23M | 4.87M | 5.35M | 4.08M | 4.43M | 7.41M | 17.20M | 18.62M | 20.82M | 30.35M |
|
Current Assets
|
| 45.59M | 77.94M | 114.40M | | 110.94M | 113.24M | 101.14M | | 160.19M | 153.93M | 160.48M | 153.71M | 164.16M | 157.55M | 194.22M | 218.51M | 230.07M | 229.66M | 241.82M | 230.59M | 215.17M | 194.28M | 203.27M | 201.03M | 190.65M | 192.80M | 182.69M | 213.01M | 229.93M | 209.17M | 209.85M | 208.22M | 200.57M | 194.08M | 193.24M | 194.42M | 187.80M | 183.16M | 161.53M | 144.55M | 164.40M | 172.60M | 133.63M | 132.97M | 188.36M | 301.27M | 358.84M | 458.34M | 575.31M |
|
Construction in Progress
|
| | 0.14M | | 0.13M | 5.95M | 11.37M | 5.77M | | 13.24M | 21.24M | 28.84M | 3.33M | 1.11M | 1.99M | 3.27M | 7.09M | 7.18M | 4.82M | 5.16M | 13.08M | 18.52M | 16.45M | 17.57M | 20.00M | 23.88M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.73M | 0.73M | 0.28M | | 1.10M | 1.10M | 1.10M | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 27.12M | 31.13M | 35.28M | | 51.27M | 64.81M | 69.51M | | 87.84M | 109.70M | 123.66M | 136.83M | 140.52M | 144.10M | 150.57M | 165.15M | 181.48M | 197.94M | 204.64M | 212.10M | 222.54M | 234.21M | 242.62M | 247.89M | 245.53M | 248.44M | 243.72M | 244.13M | 249.74M | 252.98M | 248.30M | 246.80M | 242.45M | 243.03M | 236.77M | 224.35M | 211.59M | 210.18M | 207.17M | 197.88M | 193.83M | 200.32M | 199.94M | 197.78M | 205.30M | 219.24M | 241.45M | 269.39M | 310.30M |
|
Intangibles
|
| 0.83M | 0.85M | 3.85M | | 3.83M | 4.98M | 5.08M | | 5.31M | 3.90M | 5.63M | 5.74M | 5.91M | 3.99M | 3.98M | 4.01M | 4.04M | 4.01M | 4.01M | 3.98M | 3.97M | 7.00M | 4.00M | 7.31M | 7.49M | 7.66M | 7.76M | 7.87M | 8.05M | 8.18M | 8.27M | 8.38M | 8.52M | 8.63M | 8.72M | 8.82M | 8.91M | 9.05M | 9.17M | 9.29M | 9.46M | 9.64M | 9.73M | 9.82M | 9.99M | 10.09M | 10.14M | 10.34M | 10.43M |
|
Goodwill & Intangibles
|
| 0.83M | 0.85M | 3.85M | | 3.83M | 4.98M | 5.08M | | 5.31M | 3.90M | 5.63M | 5.74M | 5.91M | 3.99M | 3.98M | 4.01M | 4.04M | 4.01M | 4.01M | 3.98M | 3.97M | 7.00M | 4.00M | 7.31M | 7.49M | 7.66M | 7.76M | 7.87M | 8.05M | 8.18M | 8.27M | 8.38M | 8.52M | 8.63M | 8.72M | 8.82M | 8.91M | 9.05M | 9.17M | 9.29M | 9.46M | 9.64M | 9.73M | 9.82M | 9.99M | 10.09M | 10.14M | 10.34M | 10.43M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 11.86M | 11.42M | 12.05M | 10.03M | 15.17M | 12.80M | 13.94M | 13.15M | 18.49M | 21.71M | 24.19M | 27.44M | 29.36M | 7.29M | 9.08M | 2.14M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.44M | 0.78M | 0.84M | | 1.19M | 0.86M | 8.99M | | 3.49M | 4.72M | 6.92M | 6.04M | 4.29M | 4.47M | 6.03M | 8.50M | 7.15M | 7.73M | 4.75M | 6.29M | 15.07M | 6.85M | 2.93M | 1.08M | 0.97M | 0.72M | 0.77M | 1.70M | 0.56M | 0.98M | 0.92M | 0.81M | 2.49M | 0.52M | 0.43M | 0.52M | 0.41M | 0.39M | 0.52M | 0.53M | 1.95M | 2.58M | 4.19M | 4.49M | 3.55M | 8.37M | 26.71M | 38.58M | 42.42M |
|
Non-Current Assets
|
| 28.91M | 32.94M | 40.07M | | 56.03M | 69.57M | 74.26M | | 92.57M | 114.45M | 128.47M | 141.62M | 145.33M | 148.87M | 155.33M | 169.95M | 186.32M | 202.75M | 215.11M | 222.18M | 232.35M | 244.00M | 252.52M | 257.66M | 255.16M | 266.01M | 261.00M | 261.24M | 267.30M | 270.65M | 265.59M | 264.11M | 259.46M | 259.86M | 253.09M | 239.82M | 226.13M | 224.71M | 221.50M | 211.80M | 207.44M | 214.00M | 213.09M | 210.59M | 223.78M | 223.78M | 259.12M | 299.93M | 366.91M |
|
Assets
|
| 75.93M | 111.06M | 154.65M | | 168.15M | 183.67M | 186.22M | | 256.95M | 273.48M | 295.86M | 301.37M | 326.79M | 322.32M | 367.63M | 406.99M | 438.70M | 452.95M | 475.62M | 472.20M | 481.08M | 466.84M | 491.20M | 495.12M | 483.88M | 466.82M | 453.54M | 478.09M | 497.79M | 480.81M | 476.36M | 473.14M | 462.52M | 454.46M | 446.75M | 434.75M | 414.34M | 408.26M | 383.55M | 356.88M | 373.79M | 389.19M | 350.92M | 348.04M | 409.97M | 547.03M | 644.67M | 796.85M | 978.53M |
|
Accounts Payables
|
| 11.28M | 15.01M | 17.11M | | 22.62M | 30.98M | 25.30M | | 31.52M | 28.67M | 25.11M | 33.13M | 32.41M | 36.38M | 48.25M | 53.32M | 50.99M | 43.62M | 46.22M | 51.43M | 53.71M | 29.91M | 28.33M | 31.53M | 28.07M | 32.83M | 36.24M | 51.15M | 56.13M | 29.48M | 26.20M | 25.59M | 28.33M | 34.40M | 40.04M | 52.50M | 52.31M | 47.84M | 38.42M | 35.11M | 34.85M | 32.89M | 23.64M | 33.52M | 55.99M | 104.97M | 124.87M | 132.96M | 150.15M |
|
Notes Payables
|
| 12.10M | 17.18M | 16.05M | | 9.39M | 9.59M | 18.72M | | | 30.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 23.38M | 32.20M | 33.16M | | 32.01M | 40.58M | 44.02M | | 31.52M | 59.58M | 25.11M | 33.13M | 32.41M | 36.38M | 48.25M | 53.32M | 50.99M | 43.62M | 46.22M | 51.43M | 53.71M | 29.91M | 28.33M | 31.53M | 28.07M | 32.83M | 36.24M | 51.15M | 56.13M | 29.48M | 26.20M | 25.59M | 28.33M | 34.40M | 40.04M | 52.50M | 52.31M | 47.84M | 38.42M | 35.11M | 34.85M | 32.89M | 23.64M | 33.52M | 55.99M | 104.97M | 124.87M | 132.96M | 150.15M |
|
Accumulated Expenses
|
| 3.56M | 4.51M | 4.07M | | 4.96M | 6.75M | 6.32M | | 9.94M | 11.51M | 9.31M | 13.76M | 11.32M | 14.45M | 10.54M | 13.85M | 16.80M | 19.10M | 13.36M | 16.65M | 20.72M | 19.29M | 12.42M | 13.99M | 15.54M | 17.86M | 10.68M | 15.56M | 17.53M | 18.51M | 14.03M | 15.51M | 16.20M | 15.59M | 13.24M | 12.44M | 12.44M | 17.22M | 13.51M | 14.70M | 16.38M | 18.55M | 13.35M | 17.21M | 19.14M | 22.09M | 20.49M | 27.69M | 34.13M |
|
Other Accumulated Expenses
|
| 0.59M | 1.17M | 1.18M | | 0.89M | 1.31M | 1.60M | | 1.63M | 0.54M | 1.01M | 0.98M | 0.83M | 0.76M | 0.93M | 1.16M | 0.86M | 1.08M | 1.04M | 1.20M | 1.53M | 0.70M | 0.78M | 0.97M | 0.58M | 0.03M | 0.53M | 0.64M | 0.90M | 0.55M | 0.62M | 0.59M | 0.69M | 0.39M | 0.55M | 0.51M | 0.47M | 0.37M | | 0.58M | 0.72M | 0.55M | 0.69M | 0.53M | 0.94M | 1.56M | 0.89M | 1.39M | 1.76M |
|
Short term Debt
|
| | 17.18M | | | | 9.59M | | | 20.79M | 30.91M | 40.97M | 28.83M | 25.09M | 7.87M | 4.69M | 4.55M | 3.64M | 0.56M | 2.69M | 3.16M | 8.28M | 23.59M | 18.17M | 19.18M | 15.80M | 33.37M | 38.10M | 42.23M | 44.29M | 38.27M | 50.80M | 41.88M | 41.25M | 49.69M | 52.23M | 53.56M | 51.36M | 57.07M | 79.71M | 79.92M | 80.12M | 23.20M | 24.13M | 22.51M | 29.48M | 22.37M | 20.31M | 22.18M | 27.98M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.90M | 0.92M | 0.96M | 0.94M | 0.94M | 0.98M | 1.01M | 1.02M | 1.02M | 1.04M | 1.06M | 1.05M | 1.02M | 1.00M | 1.04M | 1.03M | 1.05M | 1.06M | 1.15M | 1.09M | 1.09M | 1.11M | 1.38M | 1.35M | 1.91M | 2.84M |
|
Current Taxes
|
| | 0.17M | 0.12M | | | 0.33M | 0.15M | | 1.10M | 0.37M | 0.22M | 0.29M | 0.45M | 0.97M | 4.11M | 4.95M | 5.46M | 7.42M | 7.59M | 0.46M | 0.79M | 1.09M | 0.36M | 0.63M | 0.97M | 1.22M | 0.18M | 0.69M | 0.96M | 0.25M | 0.72M | 1.00M | 1.39M | 1.90M | 0.97M | 0.98M | 1.36M | 0.59M | | 1.01M | 1.47M | 0.74M | 0.69M | 1.16M | 1.39M | 0.82M | 0.92M | 1.45M | 1.45M |
|
Current Deferred Revenue
|
| | | | | | 0.53M | | | | 1.26M | | | | | | | | | | | | 0.43M | | | | 0.31M | 0.31M | 0.46M | 0.40M | 0.30M | 0.57M | 0.27M | 0.48M | | 0.42M | 0.63M | 0.52M | 3.00M | 2.76M | 11.70M | 12.50M | 1.80M | 1.70M | 1.60M | 1.44M | | | | |
|
Total Current Liabilities
|
| 29.97M | 39.06M | 39.92M | | 39.08M | 48.60M | 51.78M | | 65.36M | 74.08M | 77.80M | 78.16M | 72.05M | 59.97M | 67.59M | 76.67M | 76.89M | 70.71M | 69.86M | 71.70M | 82.70M | 77.42M | 65.17M | 68.13M | 64.42M | 91.36M | 95.51M | 119.77M | 132.32M | 103.15M | 98.42M | 90.48M | 93.33M | 108.96M | 116.53M | 129.82M | 130.89M | 138.58M | 205.61M | 187.47M | 188.25M | 93.36M | 74.61M | 80.94M | 117.10M | 170.07M | 191.01M | 216.84M | 249.14M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 19.06M | | | 28.44M | 34.00M | 52.18M | 56.04M | 67.20M | 34.96M | 23.86M | 22.81M | 37.37M | 48.96M | 62.46M | 57.87M | 62.90M | 60.33M | 17.54M | 30.47M | 32.37M | 16.55M | 15.31M | 15.54M | 14.56M | 13.90M | 13.69M | 19.36M | 19.27M | 5.00M | 5.00M | | | | | | | | | | | 4.31M | 1.81M | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 76.44M | 76.63M | 76.83M | 77.04M | 77.23M | 77.44M | 77.65M | 77.85M | 78.06M | 78.26M | 78.47M | 78.68M | 78.88M | 79.09M | 79.30M | 79.51M | | | | 76.23M | 76.33M | 76.69M | 77.05M | 134.50M | 134.23M | 133.94M | 130.12M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.42M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 8.44M | 8.18M | 7.96M | 7.98M | 8.82M | 8.74M | 8.99M | 7.93M | 8.68M | 8.69M | 8.46M | 7.19M | 7.75M | 7.22M | 6.57M | 5.50M | 6.34M | 6.20M | 5.83M | 4.73M | 5.34M | 5.00M | 4.85M | 9.04M | 9.96M | 23.00M | 43.02M |
|
Other Non-Current Liabilities
|
| | | 2.69M | | 1.25M | 1.27M | 0.75M | | 0.25M | 3.00M | 2.41M | 2.44M | 3.23M | 0.31M | | | | | | | | 4.63M | 85.30M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 42.81M | | 53.08M | 67.39M | 70.56M | | 93.80M | 105.08M | 127.57M | 131.76M | 136.02M | 94.63M | | | | | | | | 133.12M | 82.29M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 44.59M | 47.98M | 45.51M | | 54.33M | 68.66M | 71.31M | | 94.05M | 108.08M | 129.98M | 134.19M | 139.25M | 94.93M | 91.45M | 99.48M | 114.26M | 119.67M | 132.32M | 129.57M | 145.60M | 137.75M | 167.59M | 183.41M | 181.59M | 193.03M | 196.04M | 220.64M | 232.62M | 202.91M | 197.89M | 195.85M | 198.56M | 199.89M | 207.18M | 215.16M | 215.81M | 223.59M | 210.91M | 193.62M | 195.44M | 174.32M | 155.19M | 161.55M | 197.89M | 317.92M | 335.65M | 371.87M | 419.44M |
|
Total Debt
|
| | 17.18M | | | | 28.65M | | | 49.23M | 64.91M | 93.15M | 84.87M | 92.29M | 42.83M | 28.55M | 27.37M | 41.01M | 49.52M | 65.15M | 61.03M | 71.17M | 83.92M | 35.70M | 49.65M | 48.18M | 49.92M | 53.41M | 57.78M | 58.86M | 52.17M | 64.49M | 61.24M | 60.52M | 54.69M | 57.23M | 53.56M | 51.36M | 57.07M | 79.71M | 79.92M | 80.12M | 23.20M | 24.13M | 22.51M | 29.48M | 26.68M | 22.12M | 22.18M | 27.98M |
|
Common Equity
|
| 31.34M | 63.08M | 109.15M | | 113.82M | 115.01M | 114.91M | | 162.90M | 165.40M | 165.88M | 167.17M | 187.54M | 227.38M | 276.17M | 307.50M | 324.44M | 333.28M | 343.29M | 342.63M | 335.49M | 329.09M | 323.62M | 311.71M | 302.29M | 273.79M | 257.50M | 257.45M | 265.17M | 277.89M | 278.47M | 277.29M | 263.97M | 254.57M | 239.58M | 219.59M | 198.54M | 184.67M | 172.64M | 163.26M | 178.35M | 214.87M | 195.73M | 186.49M | 212.09M | 229.11M | 309.01M | 424.98M | 559.09M |
|
Shareholder's Equity
|
| 31.34M | 63.08M | 109.15M | | 113.82M | 115.01M | 114.91M | | 162.90M | 165.40M | 165.88M | 167.17M | 187.54M | 227.38M | 276.17M | 307.50M | 324.44M | 333.28M | 343.29M | 342.63M | 335.49M | 329.09M | 323.62M | 311.71M | 302.29M | 273.79M | 257.50M | 257.45M | 265.17M | 277.89M | 278.47M | 277.29M | 263.97M | 254.57M | 239.58M | 219.59M | 198.54M | 184.67M | 172.64M | 163.26M | 178.35M | 214.87M | 195.73M | 186.49M | 212.09M | 229.11M | 309.01M | 424.98M | 559.09M |
|
Liabilities and Shareholders Equity
|
| 75.93M | 111.06M | 154.65M | | 168.15M | 183.67M | 186.22M | | 256.95M | 273.48M | 295.86M | 301.37M | 326.79M | 322.32M | 367.63M | 406.99M | 438.70M | 452.95M | 475.62M | 472.20M | 481.08M | 466.84M | 491.20M | 495.12M | 483.88M | 466.82M | 453.54M | 478.09M | 497.79M | 480.81M | 476.36M | 473.14M | 462.52M | 454.46M | 446.75M | 434.75M | 414.34M | 408.26M | 383.55M | 356.88M | 373.79M | 389.19M | 350.92M | 348.04M | 409.97M | 547.03M | 644.67M | 796.85M | 978.53M |
|
Retained Earnings
|
| -82.80M | -83.32M | -83.24M | | -79.74M | -79.04M | -79.72M | | -70.93M | -68.25M | -69.58M | -68.97M | -51.24M | -37.01M | -16.02M | 13.05M | 32.42M | 38.14M | 40.26M | 48.29M | 44.56M | 35.99M | 25.52M | 14.15M | 5.37M | -30.06M | -46.85M | -65.45M | -75.07M | -88.51M | -104.13M | -112.33M | -128.13M | -142.67M | -158.73M | -173.19M | -188.82M | -209.07M | -225.36M | -242.31M | -251.26M | -265.12M | -288.29M | -314.40M | -332.16M | -451.85M | -461.02M | -470.12M | -488.06M |
|
Preferred Shares
|
| 105.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |