|
Cash & Equivalents
|
44.05M | 67.89M | 106.27M | 99.52M | 79.98M | 75.80M | 71.59M | 49.76M | 48.93M | 41.04M | 25.56M | 98.18M | 81.42M | 71.34M | 82.54M | 105.18M | 150.93M | 144.34M | 110.54M | 94.95M | 124.02M | 98.59M | 95.87M | 65.51M | 116.44M | 149.41M | 134.94M | 136.86M | 135.94M | 183.28M | 218.39M | 233.35M | 289.90M | 274.99M | 252.72M | 305.74M | 287.51M | 248.77M | 208.35M | 178.27M | 152.48M | 78.02M | 72.31M | 80.93M | 83.77M | 76.20M | 58.85M | 57.26M | 91.34M | 74.39M | 86.22M |
|
Short-term Investments
|
| | | | | 0.29M | 0.05M | 20.00M | 20.00M | 20.00M | 39.95M | | | | | | | 20.04M | 44.09M | 36.00M | 37.00M | 35.00M | 22.54M | 17.60M | 5.04M | 5.00M | 14.93M | 15.00M | | | | 76.80M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
44.05M | 67.89M | 106.27M | 99.52M | 79.98M | 76.09M | 71.64M | 69.76M | 68.93M | 61.04M | 65.51M | 98.18M | 81.42M | 71.34M | 82.54M | 105.18M | 150.93M | 164.38M | 154.62M | 130.95M | 161.02M | 133.59M | 118.41M | 83.11M | 121.49M | 154.41M | 149.87M | 151.86M | 135.94M | 183.28M | 218.39M | 310.15M | 289.90M | 274.99M | 252.72M | 305.74M | 287.51M | 248.77M | 208.35M | 178.27M | 152.48M | 78.02M | 72.31M | 80.93M | 83.77M | 76.20M | 58.85M | 57.26M | 91.34M | 74.39M | 86.22M |
|
Receivables - Net
|
| | | | | | | | | | 0.07M | | 0.10M | 0.97M | 5.40M | 1.83M | 0.80M | 2.10M | 5.20M | 7.76M | 3.00M | 5.30M | 9.00M | 5.50M | 7.70M | 77.00 | 3.50M | 13.54M | 5.40M | 11.17M | 15.65M | 23.93M | 19.44M | 26.19M | 31.74M | 23.11M | 31.18M | 28.67M | 28.53M | 28.21M | 27.62M | | 7.99M | 15.22M | 9.80M | 10.46M | 10.67M | 10.23M | 18.02M | 15.64M | 17.98M |
|
Receivables - Other
|
| | | | | | 0.10M | | | 0.10M | | | 1.00M | 2.00M | 2.60M | 0.50M | 0.05M | 0.30M | 0.10M | 0.01M | 0.30M | 0.40M | 0.16M | 1.30M | 0.40M | 0.30M | 0.40M | 1.40M | 0.40M | 0.40M | 0.40M | 1.60M | 0.40M | 0.40M | 0.40M | 1.60M | 0.50M | 0.10M | | 1.90M | 0.30M | | | 0.10M | | | | | | | |
|
Receivables
|
| | | | | | | | | | 0.07M | | 1.10M | 2.97M | 8.00M | 2.33M | 0.85M | 2.40M | 5.30M | 7.76M | 3.30M | 5.70M | 9.16M | 6.80M | 8.10M | 0.30M | 3.90M | 14.94M | 5.80M | 11.57M | 16.05M | 25.53M | 19.84M | 26.59M | 32.14M | 24.71M | 31.68M | 28.77M | 28.53M | 30.11M | 27.92M | | 7.99M | 15.32M | 9.80M | 10.46M | 10.67M | 10.23M | 18.02M | 15.64M | 17.98M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | 5.45M | 5.57M | 8.36M | 7.21M | 7.12M | 6.45M | 5.83M | 5.26M | 4.66M | 4.64M | 4.18M | 3.58M | 3.55M | 3.20M | 2.81M | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 2.66M | 0.03M | 0.40M | 0.64M | 0.99M | 0.46M | 0.88M | 0.81M | 0.30M | | 0.37M | 0.43M | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 9.41M | 6.16M | 4.29M | 7.30M | 6.24M | 8.15M | 7.74M | 7.26M | 6.88M | 6.68M | 4.99M | 5.87M | 6.21M | 8.72M | 11.38M | 10.03M | | |
|
Inventory
|
| | | | | | | | | | | | | 0.10M | 0.12M | 0.20M | 0.20M | 0.30M | 0.32M | 0.17M | 0.22M | 0.30M | 0.67M | 0.68M | 0.63M | 0.73M | 0.94M | 0.86M | 0.77M | 1.21M | 1.05M | 1.40M | 2.29M | 14.31M | 11.61M | 9.86M | 16.14M | 16.05M | 15.23M | 14.16M | 13.28M | 12.17M | 11.02M | 10.21M | 10.58M | 9.69M | 11.79M | 14.94M | 12.50M | 13.56M | 12.58M |
|
Prepaid Assets
|
1.01M | 0.24M | 0.28M | 0.51M | 0.52M | 0.39M | 0.43M | 0.70M | 0.68M | 1.00M | 1.10M | 1.60M | 1.61M | 1.58M | 4.56M | 9.06M | 8.54M | 11.90M | 10.74M | 5.73M | 14.34M | 13.88M | 14.09M | 6.74M | 4.28M | 3.42M | 4.12M | 4.13M | 4.53M | 3.20M | 1.70M | 6.72M | 5.52M | 4.00M | 4.17M | 7.07M | 5.72M | 5.12M | 5.73M | 9.66M | 8.37M | 7.32M | 6.34M | 10.50M | 12.07M | 4.65M | 2.58M | 7.11M | 4.73M | 6.96M | 2.34M |
|
Current Assets
|
45.06M | 68.13M | 106.55M | 100.03M | 80.50M | 76.48M | 72.07M | 70.46M | 69.61M | 62.03M | 66.61M | 99.94M | 84.34M | 76.55M | 98.58M | 109.63M | 151.81M | 190.18M | 184.09M | 183.18M | 200.16M | 171.52M | 159.52M | 111.21M | 136.55M | 163.51M | 166.31M | 156.25M | 158.80M | 199.80M | 237.74M | 266.15M | 317.99M | 320.35M | 301.19M | 346.46M | 341.19M | 298.99M | 257.99M | 230.43M | 202.38M | 127.61M | 97.83M | 117.02M | 116.55M | 103.44M | 86.28M | 90.37M | 126.90M | 110.40M | 118.50M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.54M | 0.45M | 0.45M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.09M | 0.13M | 0.31M | 2.60M | 4.54M | 6.96M | 7.38M | 7.39M | 7.33M | 2.40M | 7.12M | 12.28M | 14.16M | 14.64M | 12.02M | 11.83M | 12.02M | 12.15M | 12.43M | 12.79M | 12.36M | 12.11M | 11.92M | 12.29M | 13.13M | 13.97M | 15.07M | 14.43M | 14.02M | 13.77M | 13.02M | 12.19M | 7.23M | 6.85M | 6.50M | 6.13M | 3.55M | 3.40M | 3.26M | 2.80M | 2.70M | 2.61M |
|
Long-Term Investments
|
| | | | 0.25M | 0.25M | 0.25M | 4.16M | 3.94M | 5.57M | 4.09M | 2.48M | 1.57M | 0.77M | 2.18M | 2.36M | 1.21M | 3.41M | 1.59M | 1.39M | 4.28M | 3.81M | 6.67M | | 11.06M | 11.19M | 11.19M | 11.15M | 11.15M | 11.15M | 11.72M | 17.57M | 23.48M | 48.48M | 56.86M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | 21.74M | 18.64M | 18.64M | 18.64M | 18.64M | 18.64M | 18.64M | 18.64M | 18.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.45M | 1.58M | 1.55M | 17.41M | 17.08M | 16.53M | 15.98M | 0.88M | 14.40M | 13.61M | 13.94M | 1.42M | 1.18M | 0.97M | 7.73M | 9.93M | 7.02M | 6.67M | 11.04M | 18.61M | 19.00M | 19.00M | 19.00M | 12.55M | 30.46M | 29.44M | 28.42M | 27.20M | 26.13M | 21.92M | 21.10M | 20.29M | 19.47M | 18.66M | 17.84M | 31.86M | 30.80M | 29.73M | 28.67M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.45M | 1.58M | 23.29M | 36.05M | 35.72M | 35.18M | 34.63M | 19.53M | 33.05M | 32.26M | 32.58M | 1.42M | 1.18M | 0.97M | 7.73M | 9.93M | 7.02M | 6.67M | 11.04M | 18.61M | 19.00M | 19.00M | 19.00M | 12.55M | 30.46M | 29.44M | 28.42M | 27.20M | 26.13M | 21.92M | 21.10M | 20.29M | 19.47M | 18.66M | 17.84M | 31.86M | 30.80M | 29.73M | 28.67M |
|
Other Non-Current Assets
|
0.34M | 0.11M | 0.11M | 0.10M | 14.01M | 14.01M | 15.45M | 14.59M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 15.86M | 15.90M | 15.86M | 15.86M | 16.89M | 75.06M | 17.39M | 17.39M | 56.37M | 16.10M | 16.07M | 16.07M | 1.18M | 16.60M | 16.57M | 16.60M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 2.22M | 2.22M | 2.22M | 2.22M | 2.69M | 2.44M | 3.57M | 4.82M | 4.28M | 3.97M | 3.36M | 3.35M | 3.32M | 3.05M | 3.02M | 18.08M |
|
Non-Current Assets
|
0.39M | 0.65M | 0.56M | 0.55M | 14.40M | 14.39M | 15.94M | 18.86M | 20.84M | 21.66M | 20.25M | 18.67M | 20.58M | 21.51M | 46.84M | 61.10M | 60.10M | 59.67M | 61.00M | 62.77M | 0.57M | 65.34M | 9.03M | 29.79M | 63.99M | 63.75M | 55.28M | 70.17M | 69.96M | 68.77M | 58.14M | 67.26M | 73.05M | 97.81M | 106.65M | 50.04M | 66.74M | 64.96M | 65.57M | 63.87M | 61.17M | 53.11M | 52.72M | 50.50M | 48.10M | 42.25M | 40.81M | 53.85M | 51.17M | 49.50M | 62.90M |
|
Assets
|
45.46M | 68.78M | 107.11M | 100.58M | 94.90M | 90.87M | 88.01M | 89.33M | 90.45M | 83.70M | 86.86M | 118.61M | 104.91M | 98.06M | 145.42M | 170.73M | 211.91M | 249.85M | 245.09M | 245.95M | 200.72M | 236.87M | 168.55M | 140.99M | 200.54M | 227.26M | 221.59M | 226.42M | 228.76M | 268.57M | 295.88M | 333.41M | 391.04M | 418.16M | 407.83M | 396.50M | 407.93M | 363.95M | 323.56M | 294.30M | 263.55M | 180.72M | 150.55M | 167.53M | 164.65M | 145.69M | 127.08M | 144.22M | 178.07M | 159.90M | 181.41M |
|
Accounts Payables
|
0.68M | 1.43M | 1.11M | 0.47M | 0.87M | 0.33M | 0.33M | 0.37M | 0.66M | 0.58M | 1.29M | 10.44M | 2.35M | 5.13M | 21.83M | 24.30M | 24.86M | 25.00M | 8.40M | 27.41M | 44.73M | 38.13M | 37.34M | 34.07M | 37.07M | 24.26M | 28.51M | 35.45M | 34.20M | 31.84M | 32.54M | 45.39M | 39.18M | 59.91M | 82.86M | 90.66M | 91.27M | 93.54M | 93.82M | 97.45M | 105.42M | 99.16M | 81.41M | 73.56M | 76.38M | 68.92M | 64.50M | 65.50M | 66.29M | 48.58M | 45.17M |
|
Notes Payables
|
3.19M | 4.61M | 6.06M | 6.20M | | | | | 10.00M | 14.00M | 14.00M | | 14.00M | 14.00M | 14.90M | 28.21M | 33.03M | 46.95M | 63.62M | 62.50M | 86.09M | 84.03M | 84.26M | 9.91M | 82.88M | 83.70M | 84.01M | 7.22M | 85.39M | 85.98M | 51.39M | | 5.46M | | 10.45M | 0.81M | | | | 2.95M | 3.00M | | | | | | | | | | |
|
Payables
|
3.87M | 6.04M | 7.18M | 6.67M | 0.87M | 0.33M | 0.33M | 0.37M | 10.66M | 14.58M | 15.29M | 10.44M | 16.35M | 19.13M | 36.73M | 52.51M | 57.89M | 71.95M | 72.02M | 89.91M | 130.82M | 122.16M | 121.60M | 43.98M | 119.96M | 107.96M | 112.53M | 42.67M | 119.59M | 117.82M | 83.94M | 45.39M | 44.64M | 59.91M | 93.31M | 91.47M | 91.27M | 93.54M | 93.82M | 100.39M | 108.42M | 99.16M | 81.41M | 73.56M | 76.38M | 68.92M | 64.50M | 65.50M | 66.29M | 48.58M | 45.17M |
|
Accumulated Expenses
|
2.18M | 2.80M | 2.35M | 4.43M | 3.44M | 3.08M | 3.20M | 3.68M | 5.24M | 4.39M | 7.14M | 8.57M | 8.26M | 8.88M | 14.03M | 11.94M | 11.12M | 12.37M | 16.65M | 17.63M | 21.71M | 17.51M | 20.37M | 16.36M | 20.33M | 14.79M | 1.04M | 25.40M | 25.87M | 21.14M | 21.13M | 45.39M | 27.81M | 59.91M | 82.86M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.11M | 0.14M | 0.11M | | | | | | | | | | | | 0.71M | 0.32M | 0.24M | 0.22M | 0.19M | 0.18M | 1.95M | 0.16M | 0.08M | | | | | | | | 3.00M | 5.30M | | | | | | | | 1.00M | 0.27M | 1.35M | 1.22M | 0.16M | 0.16M | 0.16M | 1.04M | 1.50M | 2.14M | 2.07M | 0.14M |
|
Short term Debt
|
| | | | | | | | | | | 0.11M | 0.20M | 0.30M | 0.95M | 0.48M | 0.62M | 0.63M | 0.64M | 0.31M | 0.12M | 0.07M | 0.15M | 0.99M | 0.02M | | | 0.03M | 0.07M | 0.41M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.63M | 1.74M | 1.78M | 1.79M | 1.75M | 1.70M | 1.85M | 1.84M | 2.04M | 2.05M | 2.10M | 2.13M | 2.09M | 2.27M | 2.45M | 2.52M | 2.33M | 2.41M | 2.52M | 2.60M | 2.48M | 2.51M | 2.62M | 2.16M | 2.14M | 2.13M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 0.34M | 0.35M | 0.34M | | 0.72M | 0.72M | | 0.08M | 0.84M | 0.84M | 0.81M | 0.85M | 0.93M | 0.95M | 0.98M | 1.00M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 1.01M | 0.99M | 0.94M | 0.89M | 0.84M | | 0.73M | 0.68M | 0.15M | | | | | | | | | | 7.20M | 4.80M | 3.35M | 2.61M | 2.03M | 1.46M | 1.09M | 0.73M | 0.55M | | | | | | | | | | |
|
Total Current Liabilities
|
6.17M | 8.95M | 9.64M | 11.21M | 4.33M | 3.44M | 3.56M | 4.08M | 5.93M | 5.00M | 8.45M | 10.58M | 10.84M | 14.34M | 38.59M | 56.56M | 52.80M | 53.47M | 68.43M | 71.44M | 79.33M | 62.16M | 70.78M | 55.61M | 48.96M | 36.40M | 46.85M | 45.62M | 51.73M | 56.97M | 37.28M | 51.76M | 53.82M | 70.60M | 103.21M | 101.04M | 103.14M | 104.92M | 106.30M | 127.72M | 129.47M | 128.58M | 97.35M | 84.91M | 87.70M | 75.54M | 70.31M | 71.40M | 73.67M | 57.52M | 54.07M |
|
Non-Current Debt
|
11.09M | 9.76M | 8.41M | 7.02M | 14.01M | 14.01M | 14.01M | 14.00M | 24.01M | 23.23M | 23.29M | 23.17M | 20.75M | 20.80M | 24.37M | 22.53M | 26.14M | 39.27M | 40.73M | 39.21M | 73.44M | 73.46M | 64.55M | 60.42M | 73.61M | 74.31M | 68.54M | 77.44M | 70.87M | 64.16M | 51.39M | 51.68M | 51.99M | 52.26M | 42.57M | 42.94M | 85.06M | 85.61M | 91.17M | 91.73M | 90.00M | 45.33M | 45.79M | 60.86M | 61.42M | 67.01M | 52.47M | 57.96M | 56.38M | 50.03M | 47.77M |
|
Convertible Debt
|
| | | | | | | | | | | | | 1.00M | 3.03M | 3.66M | 1.64M | 1.46M | 9.93M | 10.06M | | | | | | | | | | | | | 10.69M | 12.51M | 18.08M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 0.03M | -0.67M | 1.31M | 27.43M | 26.34M | 22.88M | 38.22M | 44.47M | 78.57M | 78.34M | 84.32M | 67.93M | 65.89M | 52.33M | 46.86M | 17.89M | 29.89M | 57.95M | 49.20M | 46.32M | 38.06M | 56.38M | 79.03M | 96.66M | 138.32M | 140.02M | 119.81M | 117.20M | 95.72M | 70.48M | 39.68M | 8.30M | -17.99M | -34.45M | -29.92M | -20.96M | -26.96M | -32.48M | -33.90M | -24.38M | 10.24M | -6.54M | 9.32M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 29.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 26.47M | 26.14M | 24.17M | 24.70M | 25.44M | 25.00M | 24.60M | 23.10M | 22.45M | 21.91M | 21.52M | 20.99M | 20.45M | 19.97M | 23.75M | 21.57M | 23.54M | 19.50M | 18.94M | 18.28M | 17.62M | 15.93M | 15.29M | 14.75M | 13.82M | 13.30M | 12.77M |
|
Other Non-Current Liabilities
|
1.47M | 1.51M | 1.54M | 1.08M | 1.07M | | | 0.72M | 0.33M | 0.26M | 2.80M | 0.58M | 2.42M | 3.71M | 4.58M | 5.01M | 5.02M | 5.03M | 4.74M | 4.74M | 4.76M | 4.99M | 4.96M | 10.90M | 2.28M | 2.23M | 7.03M | 2.14M | 7.23M | 7.34M | 8.21M | 1.95M | 1.90M | 4.29M | 4.37M | 2.03M | 1.99M | 1.94M | 1.89M | 1.85M | 1.80M | 1.75M | 1.71M | 1.89M | 1.85M | 1.80M | 1.75M | 1.76M | 1.71M | 1.66M | 1.62M |
|
Total Non-Current Liabilities
|
17.25M | 18.71M | 18.05M | 1.08M | 18.34M | 1.06M | 1.18M | 18.08M | 29.94M | 28.23M | 29.14M | 33.75M | 31.59M | 36.14M | 66.00M | 82.75M | 80.57M | 94.20M | 119.09M | 120.71M | 152.77M | 135.61M | 135.32M | 110.34M | 147.55M | 135.22M | 139.56M | 151.75M | 146.25M | 144.38M | 111.53M | 134.47M | 144.91M | 165.57M | 191.00M | 168.59M | 212.37M | 214.31M | 220.32M | 242.43M | 241.94M | 194.91M | 162.09M | 164.05M | 166.74M | 158.48M | 138.07M | 144.11M | 143.88M | 120.85M | 114.61M |
|
Total Liabilities
|
18.73M | 20.22M | 19.59M | 19.30M | 19.41M | 18.50M | 18.75M | 18.80M | 30.26M | 28.49M | 31.94M | 34.34M | 34.00M | 39.85M | 70.58M | 87.76M | 85.59M | 99.23M | 123.83M | 125.45M | 157.53M | 140.60M | 140.28M | 121.25M | 149.83M | 137.44M | 146.59M | 153.89M | 153.47M | 151.72M | 119.73M | 136.41M | 146.82M | 169.86M | 195.37M | 170.63M | 214.35M | 216.25M | 222.21M | 244.28M | 243.75M | 196.66M | 163.79M | 165.94M | 168.58M | 160.28M | 139.82M | 145.87M | 145.59M | 122.51M | 116.22M |
|
Total Debt
|
11.09M | 9.76M | 8.41M | 7.02M | 14.01M | 14.01M | 14.01M | 14.00M | 24.01M | 23.23M | 23.29M | 23.29M | 20.95M | 21.11M | 25.32M | 23.01M | 26.76M | 39.90M | 41.37M | 39.52M | 73.57M | 73.53M | 64.70M | 61.42M | 73.62M | 74.31M | 68.54M | 77.46M | 70.94M | 64.57M | 51.39M | 51.68M | 51.99M | 52.26M | 42.57M | 42.94M | 85.06M | 85.61M | 91.17M | 91.73M | 90.00M | 45.33M | 45.79M | 60.86M | 61.42M | 67.01M | 52.47M | 57.96M | 56.38M | 50.03M | 47.77M |
|
Common Equity
|
26.73M | 48.56M | 87.51M | 81.28M | 75.49M | 72.37M | 69.26M | 70.52M | 60.19M | 55.88M | 54.92M | 84.27M | 70.91M | 58.21M | 74.84M | 82.97M | 126.32M | 150.62M | 121.27M | 120.50M | 107.55M | 96.27M | 84.64M | 19.74M | 50.71M | 89.82M | 75.00M | 72.53M | 75.28M | 116.86M | 176.15M | 197.00M | 244.22M | 248.30M | 212.47M | 225.88M | 193.58M | 147.70M | 101.35M | 50.02M | 19.81M | -15.94M | -13.24M | 22.54M | -3.94M | -14.60M | -12.74M | 22.74M | 32.49M | 43.92M | 65.19M |
|
Shareholder's Equity
|
26.73M | 48.56M | 87.51M | 81.28M | 75.49M | 72.37M | 69.26M | 70.52M | 60.19M | 55.88M | 54.92M | 84.27M | 70.91M | 58.21M | 74.84M | 82.97M | 126.32M | 150.62M | 121.27M | 120.50M | 107.55M | 96.27M | 84.64M | 19.74M | 50.71M | 89.82M | 75.00M | 72.53M | 75.28M | 116.86M | 176.15M | 197.00M | 244.22M | 248.30M | 212.47M | 225.88M | 193.58M | 147.70M | 101.35M | 50.02M | 19.81M | -15.94M | -13.24M | 22.54M | -3.94M | -14.60M | -12.74M | 22.74M | 32.49M | 43.92M | 65.19M |
|
Liabilities and Shareholders Equity
|
45.46M | 68.78M | 107.11M | 100.58M | 94.90M | 90.87M | 88.01M | 89.33M | 90.45M | 83.70M | 86.86M | 118.61M | 104.91M | 98.06M | 145.42M | 170.73M | 211.91M | 249.85M | 245.09M | 245.95M | 200.72M | 236.87M | 168.55M | 140.99M | 200.54M | 227.26M | 221.59M | 226.42M | 228.76M | 268.57M | 295.88M | 333.41M | 391.04M | 418.16M | 407.83M | 396.50M | 407.93M | 363.95M | 323.56M | 294.30M | 263.55M | 180.72M | 150.55M | 167.53M | 164.65M | 145.69M | 127.08M | 144.22M | 178.07M | 159.90M | 181.41M |
|
Treasury Shares
|
| | | 3.96M | 8.30M | 8.29M | 0.10M | 8.29M | 7,740.27M | 7,740.27M | 1.70M | 8.76M | 8.81M | 10.08M | 9.99M | 10.09M | 11.38M | 11.25M | 11.91M | 11.87M | 13.18M | 13.23M | 12.54M | 12.65M | 13.87M | 13.65M | 13.49M | 13.77M | 0.01M | 0.01M | 0.01M | 15.51M | 17.56M | 18.44M | 18.08M | 18.06M | 20.56M | 20.43M | 20.16M | 1.37M | 22.95M | 22.63M | 1.45M | 2.07M | 1.89M | 1.86M | 1.79M | 4.41M | 5.53M | 5.75M | 5.12M |
|
Retained Earnings
|
-93.04M | -103.71M | -111.54M | -121.34M | -128.71M | -133.42M | -138.01M | -141.73M | -153.78M | -159.96M | -178.12M | -190.16M | -202.36M | -214.84M | -227.82M | -245.25M | -257.23M | -274.60M | -301.71M | -312.13M | -333.14M | -354.76M | -371.39M | -396.27M | -394.88M | -407.98M | -420.74M | -436.23M | -448.60M | -461.92M | -477.46M | -482.76M | -491.58M | -495.12M | -515.90M | -547.46M | -563.22M | -584.58M | -607.09M | -634.23M | -655.77M | -680.55M | -685.59M | -694.87M | -710.29M | -721.24M | -734.10M | -740.87M | -751.45M | -735.97M | -730.12M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |