|
Cash & Equivalents
|
0.36M | 0.34M | 0.59M | 0.80M | 0.85M | 0.89M | 2.00M | 0.47M | 0.62M | 0.54M | 1.27M | 1.20M | 1.23M | 5.82M | 14.54M | 0.83M | 1.62M | 1.40M | 5.40M | 7.92M | 2.87M | 21.38M | 2.71M | 3.71M | 4.04M | 11.49M | 33.40M | 2.30M | 4.17M | 25.51M | 50.81M | 2.23M | 8.99M | 16.81M | 53.95M | 22.32M | 5.52M | 9.35M | 15.60M | 72.09M | 29.34M | 14.71M | 6.14M | 7.37M | 177.05M | 91.88M | 43.25M | 24.89M | 26.27M | 250.49M | 27.76M | 11.81M | 8.07M | 6.38M | 10.91M | 6.31M | 9.64M | 13.24M | 6.40M | 7.92M | 5.82M | 13.70M | 16.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 1.41M | 1.56M | 1.28M | 1.23M | 1.59M | 3.27M | 4.06M | 4.52M | 2.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.36M | 0.34M | 0.59M | 0.80M | 0.85M | 0.89M | 2.00M | 0.47M | 0.62M | 0.54M | 1.27M | 1.20M | 1.23M | 5.82M | 14.54M | 0.83M | 1.62M | 1.40M | 5.40M | 7.92M | 2.87M | 21.38M | 2.81M | 3.71M | 4.04M | 11.49M | 34.80M | 3.86M | 5.46M | 26.74M | 52.40M | 5.50M | 13.05M | 21.33M | 56.49M | 22.32M | 5.52M | 9.35M | 15.60M | 72.09M | 29.34M | 14.71M | 6.14M | 7.37M | 177.05M | 91.88M | 43.25M | 24.89M | 26.27M | 250.49M | 27.76M | 11.81M | 8.07M | 6.38M | 10.91M | 6.31M | 9.64M | 13.24M | 6.40M | 7.92M | 5.82M | 13.70M | 16.30M |
|
Receivables - Net
|
| | 1.33M | | 2.67M | 2.67M | 0.80M | 0.60M | 0.76M | 1.39M | 2.16M | 1.72M | 1.79M | 2.36M | 3.26M | 3.31M | 3.79M | 4.02M | 4.51M | 4.92M | 5.69M | 6.14M | 7.42M | 7.81M | 9.97M | 10.62M | 11.54M | 13.07M | 14.24M | 15.63M | 15.48M | 17.95M | 19.20M | 19.88M | 21.55M | 23.70M | 24.91M | 25.50M | 26.81M | 27.75M | 34.00M | 39.31M | 37.81M | 40.70M | 46.88M | 52.85M | 53.44M | 59.41M | 61.41M | 68.70M | 65.84M | 71.09M | 70.93M | 77.75M | 82.95M | 91.30M | 94.85M | 98.20M | 106.42M | 105.48M | 108.12M | 117.60M | 122.48M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 7.97M | 8.87M | | 1.44M | 0.02M | 3.02M | 16.91M | 1.45M | 26.55M | 20.05M | 7.04M | 1.51M | 1.82M | | 11.34M | 10.93M | 2.00M | 0.88M | 0.84M | 1.03M | 1.15M | 1.13M | 4.18M | 0.00M | 3.62M | 9.12M | 14.62M | | | 3.25M | 3.09M | 3.18M | 4.33M |
|
Receivables
|
| | 1.33M | | 2.67M | 2.67M | 0.80M | 0.60M | 0.76M | 1.39M | 2.16M | 1.72M | 1.79M | 2.36M | 3.26M | 3.31M | 3.79M | 4.02M | 4.51M | 4.92M | 5.69M | 6.14M | 7.42M | 7.81M | 9.97M | 10.62M | 11.54M | 13.07M | 14.24M | 17.41M | 23.45M | 26.82M | 19.20M | 21.32M | 21.57M | 26.72M | 41.82M | 26.94M | 53.36M | 47.80M | 41.04M | 40.82M | 39.63M | 40.70M | 58.22M | 63.78M | 55.44M | 60.29M | 62.25M | 69.72M | 66.99M | 72.22M | 75.11M | 77.75M | 86.57M | 100.42M | 109.47M | 98.20M | 106.42M | 108.74M | 111.20M | 120.78M | 126.80M |
|
Buildings
|
| | 227.65M | | 230.19M | 225.80M | 229.82M | 225.68M | 221.06M | 220.08M | 240.20M | 252.16M | 275.78M | 296.40M | 297.46M | 313.74M | 321.99M | 349.84M | 393.83M | 434.29M | 478.81M | 489.57M | 526.91M | 553.44M | 628.22M | 662.61M | 703.51M | 737.61M | 805.27M | 820.14M | 868.40M | 922.43M | 963.18M | 1,041.67M | 1,194.98M | 1,287.70M | 1,375.77M | 1,510.42M | 1,600.29M | 1,733.00M | 1,927.11M | 2,184.62M | 2,371.55M | 2,534.82M | 2,693.70M | 2,863.57M | 3,034.39M | 3,286.76M | 3,560.69M | 3,795.18M | 4,054.68M | 4,281.16M | 4,476.49M | 4,750.16M | 4,861.69M | 4,937.88M | 5,061.56M | 5,197.39M | 5,412.56M | 5,648.16M | 5,872.40M | 6,123.53M | 6,330.25M |
|
Construction in Progress
|
| | 0.36M | | 0.31M | 0.42M | 1.58M | 5.49M | 7.90M | 13.60M | 18.98M | 21.18M | 12.47M | 12.84M | 6.96M | 9.22M | 11.88M | 12.48M | 0.23M | 0.29M | 0.47M | 4.92M | 3.66M | 3.58M | 4.09M | 5.79M | 6.76M | 8.41M | 6.67M | 10.20M | 25.40M | 11.70M | 10.41M | 7.77M | 12.96M | 11.44M | 16.95M | 16.24M | 10.06M | 5.37M | 6.17M | 8.23M | 10.65M | 11.09M | 6.20M | 7.73M | 7.15M | 39.22M | 43.05M | 50.69M | 65.93M | 73.12M | 81.53M | 36.11M | 33.23M | 42.11M | 44.84M | 52.75M | 55.81M | 50.29M | 62.16M | 64.05M | 62.69M |
|
Land & Improvements
|
| | 103.69M | | 105.21M | 106.70M | 108.67M | 106.94M | 117.45M | 124.70M | 134.74M | 135.50M | 148.81M | 156.31M | 162.10M | 167.40M | 171.38M | 176.05M | 195.09M | 203.98M | 209.27M | 209.69M | 225.27M | 236.70M | 284.94M | 295.31M | 309.69M | 319.94M | 345.25M | 371.05M | 405.46M | 426.94M | 444.00M | 473.45M | 553.70M | 588.29M | 638.95M | 713.71M | 735.99M | 794.62M | 856.11M | 981.48M | 1,094.55M | 1,215.07M | 1,354.49M | 1,459.53M | 1,559.43M | 1,658.90M | 1,762.24M | 1,841.26M | 1,941.60M | 2,005.61M | 2,090.56M | 2,231.53M | 2,282.35M | 2,305.31M | 2,340.97M | 2,404.09M | 2,514.17M | 2,599.16M | 2,663.02M | 2,787.36M | |
|
Property, Plant & Equipment (Net)
|
| | 265.23M | | 266.33M | 261.88M | 269.90M | 265.07M | 273.18M | 287.38M | 316.44M | 327.57M | 362.72M | 389.12M | 398.93M | 418.78M | 428.99M | 459.58M | 529.83M | 576.63M | 627.62M | 645.39M | 695.78M | 730.38M | 850.21M | 892.04M | 943.50M | 983.88M | 1,074.68M | 1,110.83M | 1,188.61M | 1,259.87M | 1,313.81M | 1,417.06M | 1,648.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 8.15M | | 8.54M | 13.53M | 16.15M | 16.31M | 24.71M | 21.83M | 21.34M | 23.17M | 26.93M | 27.90M | 27.71M | 29.16M | 29.46M | 38.31M | 47.48M | 56.52M | 61.52M | 65.57M | 76.55M | 76.65M | 100.51M | 102.60M | 139.87M | 140.65M | 172.93M | 184.92M | 195.16M | 208.66M | 235.78M | 270.61M | 280.15M | 289.93M | 307.30M | 335.84M | 343.51M | 354.69M | 368.81M | 422.37M | 473.59M | 545.38M | 601.54M | 645.59M | 672.02M | 716.51M | 739.32M | 763.46M | 799.45M | 803.65M | 826.00M | 849.19M | 854.09M | 840.98M | 837.99M | 837.87M | 864.94M | 897.38M | 923.09M | 966.96M | 1,000.97M |
|
Goodwill & Intangibles
|
| | 8.15M | | 8.54M | 13.53M | 16.15M | 16.31M | 24.71M | 21.83M | 21.34M | 23.17M | 26.93M | 27.90M | 27.71M | 29.16M | 29.46M | 38.31M | 47.48M | 56.52M | 61.52M | 65.57M | 76.55M | 76.65M | 100.51M | 102.60M | 139.87M | 140.65M | 172.93M | 184.92M | 195.16M | 208.66M | 235.78M | 270.61M | 280.15M | 289.93M | 307.30M | 335.84M | 343.51M | 354.69M | 368.81M | 422.37M | 473.59M | 545.38M | 601.54M | 645.59M | 672.02M | 716.51M | 739.32M | 763.46M | 799.45M | 803.65M | 826.00M | 849.19M | 854.09M | 840.98M | 837.99M | 837.87M | 864.94M | 897.38M | 923.09M | 966.96M | 1,000.97M |
|
Other Non-Current Assets
|
| | 6.52M | | 0.85M | 0.90M | 0.96M | 1.25M | 3.28M | 3.28M | 4.54M | 1.99M | 2.55M | 2.32M | 4.85M | 2.13M | 2.55M | 2.91M | 2.35M | 3.19M | 2.63M | 1.82M | 2.47M | 2.26M | 2.70M | 2.34M | 2.72M | 5.33M | 5.41M | 9.00M | 4.43M | 7.70M | 12.26M | 5.34M | 11.18M | 30.60M | 29.00M | 24.33M | 29.71M | 28.96M | 29.32M | 54.10M | 61.45M | 96.38M | 72.48M | 76.63M | 83.41M | 105.21M | 118.73M | 81.61M | 77.92M | 86.63M | 89.17M | 96.27M | 76.31M | 94.06M | 91.11M | 93.50M | 90.59M | 88.73M | 82.53M | 84.64M | 80.84M |
|
Assets
|
| | 285.04M | | 281.36M | 282.02M | 293.94M | 291.58M | 315.08M | 332.68M | 370.09M | 380.21M | 410.85M | 443.62M | 462.74M | 466.49M | 481.16M | 522.82M | 593.58M | 653.05M | 705.07M | 749.24M | 789.91M | 825.55M | 973.10M | 1,038.81M | 1,141.97M | 1,158.24M | 1,286.84M | 1,366.97M | 1,494.63M | 1,527.25M | 1,612.16M | 1,748.63M | 2,028.19M | 2,150.34M | 2,304.44M | 2,523.32M | 2,664.53M | 2,908.95M | 3,111.64M | 3,547.61M | 3,886.18M | 4,278.40M | 4,764.52M | 4,997.50M | 5,226.91M | 5,638.59M | 6,038.23M | 6,556.10M | 6,713.19M | 6,986.43M | 7,272.01M | 7,647.11M | 7,774.84M | 7,868.66M | 8,000.84M | 8,184.20M | 8,486.45M | 8,800.58M | 9,084.74M | 9,484.03M | 9,797.61M |
|
Accounts Payables
|
| | 1.43M | | 1.64M | 1.64M | 3.38M | 1.63M | 1.54M | 1.39M | 2.02M | 1.60M | 1.73M | 1.46M | 2.85M | 1.74M | 2.66M | 2.32M | 2.68M | 2.46M | 2.86M | 2.91M | 2.76M | 6.25M | 5.73M | 6.85M | 4.87M | 4.96M | 5.99M | 7.38M | 11.16M | 9.62M | 6.81M | 12.09M | 21.05M | 39.84M | 48.70M | 52.64M | 48.99M | 75.33M | 80.09M | 67.87M | 71.39M | 66.19M | 68.20M | 80.49M | 70.00M | 63.48M | 70.34M | 85.64M | 83.72M | 92.73M | 87.69M | 106.75M | 101.40M | 112.39M | 106.06M | 142.20M | 116.27M | 129.65M | 132.09M | 161.78M | 139.38M |
|
Notes Payables
|
| | 28.38M | | 27.33M | 43.38M | 56.44M | 30.38M | 44.43M | 54.84M | 160.91M | 9.00M | 40.64M | 189.79M | 158.40M | 163.98M | 181.29M | 224.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | 389.00M | 320.50M |
|
Dividends payables
|
| | 5.15M | | 4.08M | 4.07M | 4.07M | 4.70M | 4.72M | 4.71M | 4.71M | 5.57M | 5.57M | 5.57M | 6.24M | 6.57M | 6.58M | 6.58M | 8.05M | 8.07M | 8.55M | 8.94M | 9.76M | 9.81M | 11.51M | 11.63M | 13.12M | 13.15M | 14.64M | 14.93M | 16.30M | 16.32M | 16.95M | 18.81M | 21.03M | 21.54M | 24.12M | 24.35M | 25.01M | 26.86M | 32.52M | 32.52M | 34.55M | 13.32M | 15.03M | 15.51M | 16.88M | 17.76M | 19.39M | 21.43M | 22.34M | 23.07M | 24.10M | 25.13M | 25.53M | 25.56M | 25.86M | 26.59M | 27.84M | 28.54M | 29.04M | 29.93M | 32.16M |
|
Payables
|
| | 34.95M | | 33.04M | 49.09M | 63.89M | 36.71M | 50.69M | 60.95M | 167.63M | 16.17M | 47.94M | 196.82M | 167.49M | 172.30M | 190.54M | 233.09M | 10.73M | 10.52M | 11.42M | 11.86M | 12.52M | 16.06M | 17.25M | 18.48M | 17.99M | 18.11M | 20.63M | 22.31M | 27.47M | 25.93M | 23.76M | 30.90M | 42.08M | 61.38M | 72.82M | 77.00M | 74.00M | 102.19M | 112.61M | 100.39M | 105.94M | 79.51M | 83.22M | 96.00M | 86.89M | 81.24M | 89.72M | 107.06M | 106.07M | 115.80M | 111.79M | 131.89M | 126.94M | 137.95M | 131.92M | 168.78M | 144.12M | 158.19M | 408.13M | 580.71M | 492.04M |
|
Accumulated Expenses
|
| | 0.22M | | 0.27M | 0.47M | 0.73M | 0.47M | 0.48M | 0.49M | 0.34M | 0.44M | 0.42M | 0.37M | 0.47M | 0.46M | 0.43M | 0.56M | 0.72M | 0.63M | 0.89M | 1.97M | 0.96M | 1.98M | 0.88M | 2.57M | 2.21M | 2.67M | 2.22M | 2.76M | 3.41M | 2.73M | 3.50M | 2.71M | 4.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 9.35M | | 9.00M | 2.51M | 2.39M | 2.28M | 2.16M | 2.05M | 1.93M | 1.81M | 1.70M | 1.58M | 1.47M | 1.35M | 1.24M | 1.12M | 1.00M | 0.89M | 0.77M | 0.66M | 1.71M | 0.42M | 0.31M | | 1.82M | 1.65M | 1.79M | 1.45M | 1.84M | 1.71M | 1.84M | 1.08M | 4.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 71.53M | | 68.80M | 65.71M | 62.85M | 52.94M | 61.79M | 69.57M | 117.38M | 116.53M | 115.67M | 114.79M | 113.90M | 112.99M | 102.93M | 107.69M | 106.76M | 103.68M | 103.00M | 102.30M | 100.39M | 99.42M | 99.42M | 159.21M | 159.18M | 159.20M | 159.22M | 259.11M | 259.12M | 259.15M | 259.17M | 384.07M | 384.06M | 384.12M | 384.14M | 384.17M | 509.20M | 509.23M | 509.25M | 855.23M | 855.33M | 855.45M | 1,494.40M | 1,494.75M | 1,495.20M | 1,495.65M | 1,496.10M | 1,791.49M | 1,792.05M | 1,792.61M | 1,793.20M | 1,793.78M | 1,794.31M | 1,794.87M | 2,236.22M | 2,236.95M | 2,237.76M | 2,238.45M | 2,582.89M | 2,583.68M | 2,584.61M |
|
Minority Interest
|
| | 2.89M | | 2.90M | 2.70M | 2.68M | 2.69M | 2.68M | 2.65M | 2.66M | 2.66M | 2.67M | 2.63M | 2.65M | 2.61M | 2.51M | 2.49M | 2.42M | 2.35M | 2.42M | 2.49M | 2.50M | 2.41M | 2.39M | 2.45M | 2.53M | 2.56M | 2.57M | 2.52M | 2.53M | 2.55M | 2.52M | 2.51M | 2.41M | 2.36M | 2.28M | 2.19M | 2.23M | 1.93M | 1.88M | 1.82M | 1.76M | 1.85M | 1.76M | 1.72M | 1.63M | 1.67M | 1.66M | 1.53M | 1.39M | 1.30M | 1.21M | 1.11M | 0.94M | 0.88M | 0.82M | 0.67M | 0.61M | 0.47M | 0.36M | 0.26M | 0.17M |
|
Non-Current Deferred Tax Liability
|
| | 0.70M | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 30.05M | 30.70M | 30.19M | 30.53M | 30.35M | 27.52M | 27.11M | 27.63M | 27.22M | 27.87M | 27.91M | 27.33M | 26.67M | 27.34M | 33.02M | 35.53M | 35.70M | 34.65M | 33.97M | 32.54M | 33.08M | 33.71M | 36.34M | 37.12M | 36.71M | 36.33M | 38.27M | 37.46M | 36.83M | 36.76M | 36.98M | 45.20M | 46.25M | 47.35M | 49.67M | 56.78M | 60.19M |
|
Other Non-Current Liabilities
|
| | 0.08M | | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 3.30M | 0.04M | 7.82M | 6.44M | 1.99M | 1.40M | 1.54M | 1.28M | 0.24M | 0.10M | 0.10M | 0.10M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 117.83M | | 113.06M | 119.30M | 131.64M | 93.74M | 117.03M | 135.10M | 172.06M | 136.83M | 166.76M | 200.54M | 170.49M | 175.25M | 194.13M | 236.16M | 237.51M | 300.14M | 334.40M | 349.52M | 332.99M | 375.06M | 406.60M | 456.94M | 454.47M | 469.28M | 489.35M | 542.87M | 583.20M | 614.29M | 701.93M | 680.15M | 788.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 117.91M | | 113.14M | 119.39M | 131.72M | 93.82M | 117.11M | 135.16M | 172.13M | 136.89M | 166.82M | 200.59M | 170.53M | 175.29M | 194.17M | 236.21M | 237.55M | 300.18M | 334.44M | 349.55M | 336.29M | 375.10M | 414.42M | 463.38M | 456.46M | 470.69M | 490.89M | 544.16M | 583.44M | 614.38M | 702.04M | 680.26M | 789.70M | 860.91M | 836.52M | 1,032.91M | 972.97M | 1,151.93M | 925.67M | 1,282.23M | 1,359.93M | 1,478.53M | 1,644.37M | 1,655.90M | 1,807.59M | 1,962.85M | 2,063.99M | 2,007.39M | 2,082.80M | 2,188.58M | 2,293.96M | 2,401.71M | 2,574.68M | 2,689.19M | 2,837.76M | 2,889.57M | 2,975.78M | 3,155.66M | 3,430.34M | 3,610.79M | 3,526.46M |
|
Total Debt
|
| | 71.53M | | 68.80M | 65.71M | 62.85M | 52.94M | 61.79M | 69.57M | 117.38M | 116.53M | 115.67M | 114.79M | 113.90M | 112.99M | 102.93M | 107.69M | 106.76M | 103.68M | 103.00M | 102.30M | 100.39M | 99.42M | 99.42M | 159.21M | 159.18M | 159.20M | 159.22M | 259.11M | 259.12M | 259.15M | 259.17M | 384.07M | 384.06M | 384.12M | 384.14M | 384.17M | 509.20M | 509.23M | 509.25M | 855.23M | 855.33M | 855.45M | 1,494.40M | 1,494.75M | 1,495.20M | 1,495.65M | 1,496.10M | 1,791.49M | 1,792.05M | 1,792.61M | 1,793.20M | 1,793.78M | 1,794.31M | 1,794.87M | 2,236.22M | 2,236.95M | 2,237.76M | 2,238.45M | 2,582.89M | 2,583.68M | 2,584.61M |
|
Common Equity
|
| | 179.71M | | 168.22M | 162.63M | 162.22M | 197.76M | 197.97M | 197.52M | 197.97M | 243.32M | 244.03M | 243.03M | 292.21M | 291.19M | 286.99M | 286.62M | 356.04M | 352.87M | 370.63M | 399.68M | 453.62M | 450.45M | 558.69M | 575.43M | 685.51M | 687.55M | 795.95M | 822.82M | 911.19M | 912.86M | 910.12M | 1,068.38M | 1,238.49M | 1,289.42M | 1,467.92M | 1,490.41M | 1,691.56M | 1,757.01M | 2,185.98M | 2,265.39M | 2,526.25M | 2,799.88M | 3,120.15M | 3,341.60M | 3,419.32M | 3,675.74M | 3,974.24M | 4,548.71M | 4,630.39M | 4,797.84M | 4,978.05M | 5,245.39M | 5,200.15M | 5,179.48M | 5,163.08M | 5,294.63M | 5,510.66M | 5,644.92M | 5,654.40M | 5,873.24M | 6,271.15M |
|
Shareholder's Equity
|
| | 179.71M | | 168.22M | 162.63M | 162.22M | 197.76M | 197.97M | 197.52M | 197.97M | 243.32M | 244.03M | 243.03M | 292.21M | 291.19M | 286.99M | 286.62M | 356.04M | 352.87M | 370.63M | 399.68M | 453.62M | 450.45M | 558.69M | 575.43M | 685.51M | 687.55M | 795.95M | 822.82M | 911.19M | 912.86M | 910.12M | 1,068.38M | 1,238.49M | 1,289.42M | 1,467.92M | 1,490.41M | 1,691.56M | 1,757.01M | 2,185.98M | 2,265.39M | 2,526.25M | 2,799.88M | 3,120.15M | 3,341.60M | 3,419.32M | 3,675.74M | 3,974.24M | 4,548.71M | 4,630.39M | 4,797.84M | 4,978.05M | 5,245.39M | 5,200.15M | 5,179.48M | 5,163.08M | 5,294.63M | 5,510.66M | 5,644.92M | 5,654.40M | 5,873.24M | 6,271.15M |
|
Liabilities and Shareholders Equity
|
| | 285.04M | | 281.36M | 282.02M | 293.94M | 291.58M | 315.08M | 332.68M | 370.09M | 380.21M | 410.85M | 443.62M | 462.74M | 466.49M | 481.16M | 522.82M | 593.58M | 653.05M | 705.07M | 749.24M | 789.91M | 825.55M | 973.10M | 1,038.81M | 1,141.97M | 1,158.24M | 1,286.84M | 1,366.97M | 1,494.63M | 1,527.25M | 1,612.16M | 1,748.63M | 2,028.19M | 2,150.34M | 2,304.44M | 2,523.32M | 2,664.53M | 2,908.95M | 3,111.64M | 3,547.61M | 3,886.18M | 4,278.40M | 4,764.52M | 4,997.50M | 5,226.91M | 5,638.59M | 6,038.23M | 6,556.10M | 6,713.19M | 6,986.43M | 7,272.01M | 7,647.11M | 7,774.84M | 7,868.66M | 8,000.84M | 8,184.20M | 8,486.45M | 8,800.58M | 9,084.74M | 9,484.03M | 9,797.61M |
|
Retained Earnings
|
| | -14.70M | | -14.36M | -20.09M | -20.92M | -20.90M | -20.53M | -21.20M | -21.17M | -21.34M | -22.36M | -23.26M | -23.88M | -24.93M | -28.71M | -30.29M | -2.06M | -34.14M | -32.26M | -26.45M | -3.13M | -6.02M | -7.67M | -6.31M | -0.54M | 0.20M | -0.21M | -0.01M | 1.38M | 3.27M | 4.06M | 4.51M | 1.42M | -1.95M | -5.71M | -13.07M | -6.49M | -39.29M | -41.54M | -40.14M | -36.27M | -10.76M | -8.26M | -4.89M | -5.50M | 15.06M | 31.55M | 24.12M | 23.55M | 22.92M | 25.62M | 33.29M | 16.55M | 27.43M | 30.91M | 18.46M | 40.08M | 29.34M | 31.89M | 31.53M | 35.51M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M |
|
Treasury Shares
|
| | 0.17M | | | | 0.22M | | 0.25M | 0.25M | 0.25M | 0.26M | 0.25M | 0.26M | 249.00 | 0.25M | 0.25M | 0.25M | 0.24M | 0.23M | 0.22M | 0.20M | 0.21M | 0.23M | 0.22M | 220.05M | 0.23M | 0.23M | 0.23M | 0.02M | 0.23M | 0.02M | 0.21M | 277.00 | 0.21M | 0.02M | 0.20M | 0.20M | 0.19M | 0.02M | 51.00 | 108.00 | 0.17M | 0.03M | 0.19M | 0.17M | 0.17M | 0.03M | 0.00M | 943.00 | 0.18M | 0.20M | 101.00 | 0.20M | 0.19M | 0.23M | 126.00 | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M |