|
Cash & Equivalents
|
4.12M | 10.46M | 10.22M | 7.34M | 9.19M | 11.69M | 4.67M | 18.88M | 50.62M | 12.29M | 24.95M | 33.16M | 14.65M | 29.66M | 25.72M | 11.56M | 11.94M | 151.04M | 166.78M | 81.09M | 301.43M | 281.56M | 279.60M | 84.45M | 86.00M | 76.55M | 6.39M | 8.43M | 6.26M | 6.21M | 50.03M | 0.72M | 4.80M | 7.41M | 1.89M | 13.20M | 13.52M | 10.36M | 16.80M | 15.15M | 17.34M | 18.80M | 15.61M | 16.69M | 10.94M | | 12.76M | 1.86M | 6.39M | 20.75M | 2.99M | 0.50M | | | | | |
|
Short-term Investments
|
| | | 6.27M | | 23.57M | 22.32M | 23.60M | | | | | | | | | | | | | | | | | | | | | | | 18.81M | | | 20.71M | 78.41M | 32.22M | 9.92M | | | | | | 0.23M | 0.53M | 0.44M | | | | | 17.67M | 4.43M | 1.78M | 15.56M | 6.38M | | 9.91M | 10.98M |
|
Cash & Current Investments
|
4.12M | 10.46M | 10.22M | 13.61M | 9.19M | 35.25M | 27.00M | 42.48M | 50.62M | 12.29M | 24.95M | 33.16M | 14.65M | 29.66M | 25.72M | 11.56M | 11.94M | 151.04M | 166.78M | 81.09M | 301.43M | 281.56M | 279.60M | 84.45M | 86.00M | 76.55M | 6.39M | 8.43M | 6.26M | 6.21M | 68.84M | 0.72M | 4.80M | 28.12M | 80.30M | 45.42M | 23.44M | 10.36M | 16.80M | 15.15M | 17.34M | 18.80M | 15.84M | 17.22M | 11.39M | | 12.76M | 1.86M | 6.39M | 38.41M | 7.42M | 2.28M | 15.56M | 6.38M | | 9.91M | 10.98M |
|
Receivables - Net
|
| | | 23.79M | 20.91M | 18.78M | 22.60M | 35.62M | 44.62M | 61.65M | 88.22M | 102.48M | 105.25M | 103.48M | 97.30M | 69.16M | 56.84M | 67.34M | 44.78M | 33.66M | 29.92M | 36.18M | 34.28M | 32.81M | 29.11M | 29.78M | 32.45M | 30.47M | 30.28M | 29.47M | 29.51M | 17.52M | 11.92M | 32.55M | 24.65M | 27.13M | 26.91M | 32.44M | 35.42M | 39.65M | 44.75M | 93.60M | 93.58M | 79.45M | 80.56M | 82.09M | 67.61M | 64.66M | 49.51M | 40.74M | 38.21M | 37.98M | 33.99M | 41.44M | 37.62M | 36.47M | 35.02M |
|
Receivables - Other
|
| | | 0.25M | 0.34M | 0.52M | 0.52M | 3.87M | 2.41M | 1.52M | 2.84M | 1.09M | 1.15M | 2.40M | 11.12M | 22.19M | 20.16M | 16.76M | 14.61M | 17.51M | 0.58M | 0.43M | 0.35M | 2.56M | 1.22M | 0.63M | 0.17M | 0.26M | 0.30M | 0.45M | 25.00M | 0.38M | 0.34M | 28.20M | 16.20M | 19.30M | 21.40M | 6.80M | 33.10M | 34.90M | 40.40M | 32.40M | 47.78M | 26.48M | 30.57M | 41.96M | 24.20M | 29.70M | 31.90M | 31.10M | 31.60M | 6.21M | 25.60M | 28.50M | 29.10M | 7.32M | 26.50M |
|
Receivables
|
| | | 24.04M | 21.25M | 19.29M | 23.12M | 39.48M | 47.03M | 63.17M | 91.06M | 103.57M | 106.40M | 105.88M | 108.42M | 91.35M | 77.00M | 84.10M | 59.39M | 51.16M | 30.50M | 36.61M | 34.63M | 35.37M | 30.33M | 30.41M | 32.62M | 30.73M | 30.58M | 29.92M | 54.51M | 17.90M | 12.26M | 60.75M | 40.85M | 46.43M | 48.31M | 39.24M | 68.52M | 74.55M | 85.15M | 126.00M | 141.35M | 105.93M | 111.14M | 124.05M | 91.81M | 94.36M | 81.41M | 71.84M | 69.81M | 44.19M | 59.59M | 69.94M | 66.72M | 43.79M | 61.52M |
|
Inventory
|
| | | 5.71M | 6.21M | 6.50M | 7.04M | 8.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | 6.03M | 11.52M | 11.52M | 16.20M | 11.84M | 7.87M | 12.09M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 2.64M | 4.56M | 5.35M | 0.27M | 8.57M | 9.11M | 10.72M | 0.69M | 0.69M | 4.38M | 1.42M | 1.26M | 1.10M | 2.12M | 2.39M | 1.56M | 1.04M | 3.10M | 10.10M | 8.66M | 3.80M | 2.13M | 1.82M | 1.51M | 3.12M | 2.47M | 1.81M | 7.24M | 2.53M | 1.91M | 15.92M | 11.43M | 12.22M | 12.16M | 15.57M | 12.30M | 12.57M | 10.74M | 15.02M | 14.27M | 15.20M | 16.06M | 18.79M | 15.95M | 23.45M | 24.00M | 20.67M | 18.37M | 23.43M | 22.31M | 25.68M | 24.30M | 25.41M | 26.17M |
|
Current Assets
|
| | | 48.11M | 42.31M | 55.14M | 36.27M | 89.47M | 135.28M | 127.60M | 165.67M | 192.60M | 191.96M | 189.77M | 174.85M | 273.12M | 215.08M | 292.86M | 271.16M | 145.80M | 344.70M | 333.88M | 328.05M | 132.96M | 131.59M | 114.86M | 106.69M | 45.97M | 43.90M | 41.12M | 105.60M | 23.71M | 22.72M | 76.92M | 116.38M | 84.77M | 62.50M | 56.84M | 64.52M | 67.37M | 72.83M | 125.78M | 122.04M | 110.22M | 106.38M | 99.24M | 94.69M | 88.34M | 78.25M | 98.18M | 62.32M | 62.02M | 70.16M | 71.78M | 60.19M | 70.01M | 70.36M |
|
Property, Plant & Equipment (Net)
|
| | | 574.08M | 644.26M | 726.19M | 805.96M | 1,567.41M | 1,658.23M | 2,382.84M | 2,480.60M | 2,094.89M | 2,084.23M | 2,002.56M | 2,057.89M | 2,123.12M | 1,980.78M | 1,454.24M | 979.66M | 523.87M | 428.50M | 392.00M | 364.38M | 650.81M | 663.43M | 683.02M | 574.46M | 592.65M | 553.42M | 563.28M | 628.18M | 538.68M | 503.93M | 804.36M | 349.06M | 348.79M | 345.73M | 317.25M | 315.96M | 319.22M | 322.87M | 320.29M | 322.08M | 329.67M | 333.69M | 339.29M | 343.71M | 345.02M | 346.90M | 346.74M | 358.25M | 368.80M | 378.87M | 386.22M | 400.77M | 383.93M | 359.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.47M | | | 17.71M | 27.45M | 9.13M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 7.30M | 8.63M | 9.97M | 11.33M | 13.41M | 15.55M | 17.73M | 19.93M | 22.39M | 24.90M | 27.45M | 29.99M | 32.53M | 35.09M | 37.68M |
|
Long-Term Deferred Tax
|
| | | | | | | 103.98M | | | | 125.62M | | | | 35.82M | 33.12M | 9.58M | 9.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.47M | 259.42M | 264.13M | 253.80M | 258.50M | 256.36M | 250.71M | 251.60M | 253.14M | 251.72M | 258.60M |
|
Other Non-Current Assets
|
| | | 2.47M | 2.04M | 9.91M | 14.05M | 25.41M | 25.97M | 55.41M | 57.90M | 54.60M | 52.99M | 50.94M | 46.79M | 15.11M | 42.62M | 39.56M | 38.00M | 9.50M | 9.65M | 3.41M | 3.26M | 5.56M | 6.21M | 7.16M | 6.98M | 7.01M | 5.26M | 5.59M | 6.13M | 5.76M | 5.43M | 6.09M | 5.53M | 2.84M | 2.77M | 2.68M | 2.54M | 2.35M | 2.21M | 1.69M | 1.56M | 1.42M | 1.31M | 2.24M | 0.87M | 0.72M | 4.08M | 3.86M | 3.55M | 3.28M | 2.99M | 2.71M | 2.40M | 24.33M | 1.71M |
|
Non-Current Assets
|
| | | 576.55M | 646.30M | 736.10M | 820.01M | 27.13M | 1,684.20M | 2,438.25M | 58.20M | 54.62M | 53.82M | 50.96M | 47.22M | 50.93M | 75.74M | 49.14M | 47.24M | 9.50M | 438.14M | 395.41M | 367.65M | 656.38M | 6.62M | 690.17M | 6.98M | 599.65M | 558.68M | 568.87M | 6.05M | 10.41M | 9.98M | 837.71M | 390.74M | 368.91M | 359.19M | 327.92M | 327.04M | 327.96M | 333.08M | 329.32M | 334.09M | 346.31M | 351.81M | 360.23M | 624.65M | 627.14M | 638.85M | 639.49M | 649.88M | 658.36M | 669.06M | 675.30M | 693.45M | 701.29M | 661.00M |
|
Assets
|
| | | 624.66M | 688.61M | 791.24M | 856.28M | 1,684.01M | 1,819.48M | 2,565.84M | 2,704.47M | 2,342.11M | 2,330.01M | 2,243.28M | 2,279.97M | 2,447.18M | 2,271.60M | 1,796.24M | 1,298.06M | 679.17M | 782.85M | 729.29M | 695.69M | 789.34M | 801.65M | 805.04M | 688.13M | 645.62M | 602.59M | 610.00M | 836.84M | 572.80M | 536.63M | 914.63M | 507.12M | 453.68M | 421.69M | 384.76M | 391.56M | 395.32M | 405.92M | 455.10M | 456.13M | 456.53M | 458.18M | 459.48M | 719.33M | 715.48M | 717.11M | 737.67M | 712.20M | 720.38M | 739.22M | 747.08M | 753.64M | 771.31M | 731.36M |
|
Accounts Payables
|
| | | 35.73M | 49.42M | 27.12M | 39.49M | 29.20M | 6.21M | 22.44M | 34.69M | 21.49M | 24.80M | 34.27M | 13.51M | 22.78M | 24.01M | 8.82M | 5.55M | 1.90M | 3.24M | 8.94M | 5.65M | 8.91M | 6.57M | 9.48M | 11.55M | 6.65M | 19.22M | 14.32M | 2.35M | 3.54M | 4.06M | 6.47M | 3.95M | 5.63M | 2.34M | 0.80M | 6.36M | 14.38M | 9.17M | 33.82M | 26.58M | 34.97M | 25.03M | 38.41M | 21.73M | 23.38M | 18.71M | 23.62M | 21.72M | 25.06M | 18.11M | 13.23M | 19.86M | 30.30M | 29.15M |
|
Payables
|
| | | 35.73M | 49.42M | 27.12M | 39.49M | 29.20M | 6.21M | 22.44M | 34.69M | 21.49M | 24.80M | 34.27M | 13.51M | 22.78M | 24.01M | 8.82M | 5.55M | 1.90M | 3.24M | 8.94M | 5.65M | 8.91M | 6.57M | 9.48M | 11.55M | 6.65M | 19.22M | 14.32M | 2.35M | 3.54M | 4.06M | 6.47M | 3.95M | 5.63M | 2.34M | 0.80M | 6.36M | 14.38M | 9.17M | 33.82M | 26.58M | 34.97M | 25.03M | 38.41M | 21.73M | 23.38M | 18.71M | 23.62M | 21.72M | 25.06M | 18.11M | 13.23M | 19.86M | 30.30M | 29.15M |
|
Accumulated Expenses
|
| | | 37.52M | 50.48M | 62.98M | 64.51M | 98.65M | 149.37M | 150.98M | 198.69M | 204.38M | 268.06M | 207.98M | 233.15M | 183.83M | 182.49M | 155.22M | 160.16M | 91.71M | 127.09M | 62.65M | 71.18M | 53.13M | 52.90M | 46.99M | 42.84M | 45.53M | 40.33M | 36.70M | 23.16M | 21.97M | 20.65M | 26.33M | 23.90M | 17.84M | 19.06M | 22.68M | 20.55M | 26.06M | 28.24M | 57.83M | 53.90M | 48.90M | 59.89M | 58.45M | 66.64M | 55.39M | 55.35M | 50.87M | 36.78M | 35.83M | 36.70M | 43.41M | 40.34M | 41.22M | 29.70M |
|
Other Accumulated Expenses
|
| | | 9.00M | | | | 13.40M | | | | 18.80M | | 23.06M | 14.85M | 9.52M | 8.73M | 10.89M | 9.45M | 4.63M | 5.99M | 3.68M | 1.16M | 3.15M | 3.82M | 2.56M | 2.52M | 4.27M | 3.86M | 3.90M | 0.26M | 1.97M | 0.67M | 0.07M | 0.04M | 0.08M | 0.24M | 0.38M | 0.36M | 0.35M | 0.31M | | 0.22M | 0.07M | 0.05M | 0.04M | 0.18M | 0.05M | 0.01M | 0.80M | 0.96M | 0.33M | 0.33M | 3.77M | 1.82M | 3.34M | 1.56M |
|
Short term Debt
|
| | | 12.60M | 25.00M | 0.36M | 9.24M | 7.58M | 13.24M | 8.88M | 28.46M | 27.88M | 37.15M | 47.15M | 2.43M | | | 1.87M | | 1,890.94M | 2,134.77M | 249.38M | 249.38M | | | | 3.43M | 6.06M | 11.55M | 13.21M | 0.14M | 0.91M | 0.33M | 0.21M | 0.69M | 20.00M | 5.00M | 10.82M | 30.39M | 63.07M | 83.60M | 53.14M | 103.89M | 79.96M | 44.87M | 20.88M | 3.11M | 1.50M | 13.00M | 1.49M | 1.49M | 1.58M | 1.58M | 1.38M | 6.15M | 1.38M | 1.38M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.18M | | | | | 2.26M | 2.01M | 1.48M | 1.28M | 0.78M | 0.76M | 0.58M | 0.23M | 1.40M | 1.60M | 1.46M | 1.60M | 1.74M | 1.74M | 1.77M | 1.77M | 1.78M | 1.83M | 1.72M | |
|
Current Taxes
|
| | | | | | | | | | | 4.39M | | 7.03M | 8.11M | 4.23M | 4.62M | 4.43M | 5.22M | 1.27M | 1.39M | 1.76M | 2.19M | 2.15M | 2.28M | 2.98M | 2.76M | 2.48M | 2.28M | 2.64M | 1.81M | 1.41M | 0.94M | | | | | 0.11M | 0.11M | | | | | | | | 12.54M | 5.68M | 7.12M | | 1.40M | 0.36M | 0.78M | 0.12M | 0.12M | 0.48M | 0.37M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | 44.86M | 33.12M | 9.58M | 9.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 85.85M | 147.72M | 90.47M | 113.24M | 135.43M | 168.82M | 182.31M | 261.84M | 253.75M | 330.01M | 289.40M | 249.09M | 251.48M | 239.61M | 175.49M | 174.95M | 1,984.56M | 2,265.10M | 320.98M | 326.21M | 62.05M | 59.47M | 56.47M | 57.82M | 58.25M | 71.09M | 64.23M | 50.42M | 27.65M | 26.22M | 59.76M | 55.66M | 66.79M | 51.39M | 56.86M | 82.25M | 122.67M | 142.10M | 165.16M | 206.22M | 188.33M | 155.23M | 139.85M | 111.81M | 101.00M | 108.26M | 96.43M | 79.31M | 73.52M | 66.17M | 68.14M | 78.86M | 83.25M | 69.00M |
|
Non-Current Debt
|
| | | 234.80M | 209.80M | 151.70M | 216.30M | 694.00M | 796.45M | 1,521.15M | 1,606.15M | 1,701.15M | 1,701.15M | 1,654.15M | 1,669.15M | 1,706.53M | 1,735.15M | 1,924.41M | 1,916.02M | | | | | 128.06M | 128.06M | 128.06M | 128.06M | 78.06M | 28.06M | 28.06M | 294.00M | 59.06M | 60.56M | 278.00M | 290.00M | 265.52M | 265.52M | 260.52M | 255.52M | 235.00M | 230.00M | 230.00M | 225.00M | 215.00M | 205.00M | 190.00M | 125.00M | 120.00M | 120.00M | 115.00M | 115.00M | 118.00M | 120.00M | 127.00M | 125.00M | 130.00M | 123.00M |
|
Preferred Stock Liabilities
|
| | | | 40.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | |
|
Non-Current Deferred Tax Liability
|
| | | | | 168.92M | 157.33M | 260.71M | 191.14M | 196.12M | 149.99M | 140.91M | 9.05M | 13.23M | 4.34M | 45.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | 5.07M | 3.21M | 1.90M | 1.35M | 0.85M | 0.27M | 0.40M | 0.30M | 2.13M | 2.02M | 2.55M | 6.30M | 7.04M | 6.57M | 6.23M | 5.82M | 5.41M | 5.09M | 4.70M | 4.24M | 3.81M | 3.68M | 3.67M | 3.27M | 2.98M |
|
Other Non-Current Liabilities
|
| | | 7.63M | 13.47M | 9.40M | 11.80M | 15.24M | 15.71M | 22.62M | 23.18M | 26.31M | 27.18M | 20.38M | 20.93M | 21.60M | 22.04M | 17.74M | 18.15M | 18.71M | 19.44M | 19.79M | 20.27M | 14.54M | 37.33M | 37.33M | 99.46M | 37.33M | 37.33M | 37.33M | 75.87M | 37.33M | 37.33M | 89.10M | 91.98M | 93.57M | 95.28M | 97.15M | 98.20M | 99.41M | 101.08M | 103.41M | 105.13M | 106.61M | 108.24M | 114.61M | 118.35M | 120.13M | 121.56M | 123.49M | 125.56M | 127.31M | 129.13M | 131.08M | 132.53M | 134.17M | 134.65M |
|
Total Non-Current Liabilities
|
| | | 253.30M | 272.90M | 330.63M | 389.98M | 871.11M | 1,013.54M | 1,741.46M | 1,787.91M | 1,748.35M | 1,742.23M | 1,696.30M | 1,696.61M | 1,729.84M | 1,758.68M | 1,943.55M | 1,939.12M | 20.67M | 22.25M | 3,091.16M | 3,095.46M | 143.20M | 143.51M | 142.97M | 144.72M | 95.45M | 39.50M | 40.80M | 31.79M | 71.59M | 72.85M | 345.48M | 353.05M | 338.86M | 322.38M | 321.35M | 346.63M | 383.29M | 404.99M | 416.53M | 464.00M | 433.31M | 385.26M | 349.43M | 253.99M | 237.21M | 249.51M | 223.14M | 205.63M | 202.77M | 195.41M | 207.09M | 218.17M | 225.83M | 203.73M |
|
Total Liabilities
|
| | | 339.15M | 420.61M | 421.10M | 503.22M | 1,006.54M | 1,182.36M | 1,923.77M | 2,049.76M | 1,470.44M | 2,072.24M | 1,985.70M | 1,945.69M | 1,564.65M | 1,998.29M | 2,119.03M | 2,114.07M | 2,890.51M | 3,173.46M | 3,110.95M | 3,115.73M | 205.25M | 202.98M | 199.44M | 294.19M | 153.69M | 110.59M | 105.04M | 420.29M | 99.25M | 99.07M | 434.58M | 445.03M | 432.43M | 417.66M | 418.50M | 444.83M | 482.70M | 506.07M | 519.94M | 569.13M | 539.92M | 493.50M | 464.04M | 372.34M | 357.34M | 371.07M | 346.64M | 331.19M | 330.09M | 324.55M | 338.16M | 350.70M | 360.00M | 338.38M |
|
Total Debt
|
| | | 247.40M | 234.80M | 152.06M | 225.54M | 701.58M | 809.69M | 1,530.03M | 1,634.61M | 1,729.03M | 1,738.30M | 1,701.30M | 1,671.58M | 1,706.53M | 1,735.15M | 1,926.28M | 1,916.02M | 1,890.94M | 2,134.77M | 249.38M | 249.38M | 128.06M | 128.06M | 128.06M | 131.49M | 84.12M | 39.61M | 41.27M | 294.14M | 59.97M | 60.89M | 278.21M | 290.69M | 285.52M | 270.52M | 271.34M | 285.91M | 298.07M | 313.60M | 283.14M | 328.89M | 294.96M | 249.87M | 210.88M | 128.11M | 121.50M | 133.00M | 116.49M | 116.49M | 119.58M | 121.58M | 128.38M | 131.15M | 131.38M | 124.38M |
|
Common Equity
|
| | | 285.50M | 268.00M | 370.14M | 353.06M | 677.47M | 637.12M | 642.07M | 654.72M | 871.67M | 257.77M | 257.58M | 334.28M | 882.53M | 273.31M | -322.80M | -816.01M | -2211.34M | -2390.62M | -2381.65M | -2420.04M | 584.09M | 598.67M | 605.60M | 393.93M | 491.93M | 491.99M | 504.96M | 416.56M | 473.55M | 437.56M | 480.05M | 62.10M | 21.25M | 4.04M | -33.74M | -53.27M | -87.38M | -100.15M | -64.84M | -113.00M | -83.39M | -35.32M | -4.57M | 346.99M | 358.14M | 346.04M | 391.04M | 381.01M | 390.29M | 414.67M | 408.91M | 402.94M | 411.31M | 392.97M |
|
Shareholder's Equity
|
| | | 285.50M | 268.00M | 370.14M | 353.06M | 677.47M | 637.12M | 642.07M | 654.72M | 871.67M | 257.77M | 257.58M | 334.28M | 882.53M | 273.31M | -322.80M | -816.01M | -2211.34M | -2390.62M | -2381.65M | -2420.04M | 584.09M | 598.67M | 605.60M | 393.93M | 491.93M | 491.99M | 504.96M | 416.56M | 473.55M | 437.56M | 480.05M | 62.10M | 21.25M | 4.04M | -33.74M | -53.27M | -87.38M | -100.15M | -64.84M | -113.00M | -83.39M | -35.32M | -4.57M | 346.99M | 358.14M | 346.04M | 391.04M | 381.01M | 390.29M | 414.67M | 408.91M | 402.94M | 411.31M | 392.97M |
|
Liabilities and Shareholders Equity
|
| | | 624.66M | 688.61M | 791.24M | 856.28M | 1,684.01M | 1,819.48M | 2,565.84M | 2,704.47M | 2,342.11M | 2,330.01M | 2,243.28M | 2,279.97M | 2,447.18M | 2,271.60M | 1,796.24M | 1,298.06M | 679.17M | 782.85M | 729.29M | 695.69M | 789.34M | 801.65M | 805.04M | 688.13M | 645.62M | 602.59M | 610.00M | 836.84M | 572.80M | 536.63M | 914.63M | 507.12M | 453.68M | 421.69M | 384.76M | 391.56M | 395.32M | 405.92M | 455.10M | 456.13M | 456.53M | 458.18M | 459.48M | 719.33M | 715.48M | 717.11M | 737.67M | 712.20M | 720.38M | 739.22M | 747.08M | 753.64M | 771.31M | 731.36M |
|
Treasury Shares
|
| | | | | 0.92M | 0.90M | 0.10M | 2.73M | 2.73M | 2.76M | 0.30M | 4.02M | 3.91M | 3.52M | 0.31M | 4.11M | 0.38M | 0.36M | 0.43M | 0.13M | 0.11M | 0.11M | 0.68M | 0.50M | 0.49M | 0.68M | 0.49M | 0.49M | 0.48M | 0.60M | 0.36M | 0.35M | 1.77M | 0.32M | 0.22M | 0.22M | 0.21M | 0.21M | 0.96M | 1.13M | 1.07M | 1.61M | 1.55M | 1.55M | 1.50M | 1.31M | 1.42M | 1.42M | 1.33M | 1.43M | 1.40M | 1.38M | 1.38M | 1.59M | 1.52M | 1.61M |
|
Retained Earnings
|
| | | -36.99M | | -166.88M | -184.68M | -187.09M | -195.04M | -191.70M | -215.31M | -531.08M | -614.72M | -616.82M | -542.22M | -414.15M | -607.70M | -1206.14M | -1700.48M | -2211.34M | -2390.62M | -2381.65M | -2420.04M | 28.41M | 42.16M | 45.82M | -75.15M | -71.14M | -72.69M | -61.17M | 55.90M | -43.17M | -80.12M | 40.03M | -366.18M | -407.51M | -425.20M | -463.01M | -482.33M | -517.36M | -530.83M | -495.08M | -543.69M | -514.47M | -467.24M | -437.20M | -84.44M | -74.63M | -88.03M | -44.45M | -53.85M | -46.69M | -24.04M | -31.47M | -37.33M | -30.95M | -51.91M |
|
Preferred Shares
|
| | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |