|
Cash & Equivalents
|
0.32M | 0.32M | 0.32M | 0.86M | 0.79M | 0.86M | 0.86M | 0.47M | 0.36M | | | 0.22M | 0.22M | 0.65M | 0.36M | 0.10M | 0.03M | 0.10M | 0.22M | 0.03M | 0.59M | 0.33M | 0.13M | 0.04M | 0.04M | 0.02M | 0.12M | 0.02M | 0.03M | 0.02M | 0.01M | 0.07M | 0.00M | 0.02M | 0.01M | 0.06M | 0.05M | 0.00M | 0.12M | 0.01M | 0.12M | 0.01M | 1.07M | 0.17M | 1.07M | 0.03M | 0.03M | 3.74M | 4.80M | 6.01M | 36.12M | 12.72M | 47.60M | 36.62M | 34.26M | 32.84M | 32.75M | 26.83M | 22.00M | 30.01M | 40.81M | 46.91M | 40.64M | 84.73M | 96.73M | 166.05M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.10M | | | 15.00M | 15.00M | 15.00M | | | | | | | | | | | | | 2.94M | 2.94M | | |
|
Cash & Current Investments
|
0.32M | 0.32M | 0.32M | 0.86M | 0.79M | 0.86M | 0.86M | 0.47M | 0.36M | | | 0.22M | 0.22M | 0.65M | 0.36M | 0.10M | 0.03M | 0.10M | 0.22M | 0.03M | 0.59M | 0.33M | 0.13M | 0.04M | 0.04M | 0.02M | 0.12M | 0.02M | 0.03M | 0.02M | 0.01M | 0.07M | 0.00M | 0.02M | 0.01M | 0.06M | 0.05M | 0.00M | 0.12M | 0.01M | 0.12M | 0.01M | 1.17M | 0.17M | 1.17M | 0.03M | 0.03M | 18.74M | 19.80M | 21.01M | 36.12M | 12.72M | 47.60M | 36.62M | 34.26M | 32.84M | 32.75M | 26.83M | 22.00M | 30.01M | 40.81M | 46.91M | 43.58M | 87.67M | 96.73M | 166.05M |
|
Receivables - Net
|
| | | 0.01M | -0.04M | -0.07M | 0.13M | 0.12M | 0.24M | 0.28M | 0.26M | 0.27M | 0.21M | 345.59M | 0.16M | 0.16M | 0.10M | 0.21M | 0.18M | 0.14M | 0.10M | 0.10M | 0.08M | 0.11M | 0.11M | 0.15M | 0.23M | 0.33M | 0.44M | 0.55M | | 0.00M | 225.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.19M | 0.01M | 0.01M | 0.01M | 0.10M | 0.06M | 0.13M | 0.07M | 0.02M | 0.35M | 0.33M | 0.43M | 112.77M | 0.69M | 94.65M | 61.48M | 57.80M | 50.98M | 50.68M | 53.21M | 58.62M | 61.53M | 60.66M | 62.75M | 232.45M | 295.08M | 5.70M | 7.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 800.00 | | 0.06M | | | | | | | | 0.12M | | | | | | | | | | | 6.66M | 1.29M | | 1.23M | 1.68M | 0.54M | 0.54M | | | | | | | | | | |
|
Receivables
|
| | | 0.01M | -0.04M | -0.07M | 0.13M | 0.12M | 0.24M | 0.28M | 0.26M | 0.27M | 0.21M | 345.59M | 0.16M | 0.16M | 0.10M | 0.21M | 0.18M | 0.14M | 0.10M | 0.10M | 0.08M | 0.11M | 0.11M | 0.15M | 0.23M | 0.33M | 0.44M | 0.55M | 0.06M | 0.00M | 225.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.30M | 0.01M | 0.01M | 0.01M | 0.10M | 0.06M | 0.13M | 0.07M | 0.02M | 0.35M | 0.33M | 7.09M | 114.05M | 0.69M | 95.88M | 63.16M | 58.34M | 51.52M | 50.68M | 53.21M | 58.62M | 61.53M | 60.66M | 62.75M | 232.45M | 295.08M | 5.70M | 7.30M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.00M | 0.00M | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | 2.81M | | 2.91M | 3.21M | 3.53M | 3.49M | 2.45M | 2.68M | 3.39M | 2.98M | 2.76M | 2.26M | 2.85M | 3.12M | 2.27M | 3.16M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.18M | 0.29M | 0.37M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | -0.00M | 0.01M | -0.11M | 0.32M | 0.33M | 0.33M | 0.19M | 0.13M | 0.18M | 0.06M | 0.04M | 0.03M | 0.06M | 0.13M | 0.02M | 0.11M | 0.05M | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.10M | 0.22M | 0.23M | 0.19M | 0.15M | 0.14M | 0.11M | 0.09M | 0.08M | 0.06M | 0.04M | 0.02M | 0.01M | 0.04M | | | 0.05M | 0.01M | 0.05M | 0.02M | -0.13M | 0.13M | 0.11M | 0.07M | 0.46M | 0.39M | 0.32M | 0.13M | 2.43M | 4.38M | 1.87M | 0.83M | 4.86M | 5.65M | 2.68M | 1.63M | 5.07M | 4.28M | 10.00M | 313.85M | 19.06M | 16.59M |
|
Current Assets
|
| | | 1.66M | 1.89M | 2.29M | 2.50M | 2.22M | 2.17M | 2.06M | 1.88M | 1.76M | 1.63M | 1.57M | 1.36M | 0.72M | 1.00M | 1.07M | 1.04M | 1.05M | 0.70M | 0.47M | 0.28M | 0.17M | 0.25M | 0.39M | 7.63M | 0.73M | 0.74M | 0.76M | 0.51M | 0.59M | 0.08M | 0.09M | 0.06M | 0.08M | 0.06M | 0.03M | 0.31M | 0.04M | 0.11M | 0.05M | 1.24M | 0.25M | 0.36M | 0.23M | 0.16M | 4.16M | 5.59M | 180.25M | 154.02M | 14.97M | 148.98M | 107.54M | 97.97M | 88.67M | 92.08M | 89.85M | 90.85M | 100.36M | 113.87M | 119.80M | 292.48M | 401.52M | 473.02M | 592.65M |
|
Property, Plant & Equipment (Net)
|
| | | 895.00 | 805.00 | 715.00 | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.08M | 0.08M | 0.07M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 151.91M | 0.01M | 9.80M | 72.28M | 82.09M | 8.40M | 83.06M | 85.50M | 81.39M | 80.57M | 78.88M | 78.25M | 77.93M | 76.43M | 82.92M | 82.82M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 6.40M | | 7.13M | 6.99M | 7.58M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | 6.71M | 6.71M | 6.71M | 6.71M | | 0.28M | 0.28M | 0.28M | | | | | | | | | 3.47M | 3.47M | | | | 54.98M | 55.18M | 54.70M | 1.14M | 57.89M | 425.36M | 17.01M | 17.01M | 17.01M | 17.01M | 17.94M | 17.07M | 17.10M | 416.39M | 416.39M | 13.92M | 13.92M | 13.92M | 13.92M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 6.86M | 6.86M | 3.80M | 3.80M | 3.80M | 2.75M | | 3.80M | 2.22M | 3.80M | 1.65M | 1.65M | 1.48M | 1.48M | | 9.72M | 9.72M | 9.72M | 0.68M | 10.37M | 22.35M | 22.35M | 22.35M | 22.35M | 22.35M | 23.94M | 20.51M | 23.26M | 18.96M | 18.96M | 15.53M | 15.21M | 14.88M | 21.55M |
|
Goodwill & Intangibles
|
| | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | 6.71M | 6.71M | 6.71M | 6.71M | | 1.13M | 7.14M | 7.14M | 3.80M | 3.80M | 3.80M | 2.75M | | 3.80M | 2.22M | 3.80M | 5.13M | 5.13M | 1.48M | 1.48M | | 64.70M | 64.90M | 64.42M | 1.82M | 68.26M | 447.71M | 39.36M | 39.36M | 39.36M | 39.36M | 41.88M | 37.58M | 40.36M | 435.36M | 435.36M | 29.45M | 29.12M | 28.80M | 35.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.43M | 2.43M | 2.43M | 3.90M | | 2.40M | 2.39M | 2.40M | | | | | | | | 7.99M | 10.49M | 12.85M | |
|
Other Non-Current Assets
|
| | | 0.26M | 0.26M | 0.26M | 0.11M | 0.00M | 0.11M | 0.11M | 0.11M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 300.00 | 300.00 | 0.01M | 0.01M | -410.00 | 0.01M | 410.00 | 410.00 | 410.00 | | 0.46M | 38.73M | 0.50M | 0.45M | 0.42M | 0.20M | 0.48M | 0.42M | 0.43M | 0.69M | 0.76M | 0.77M | 0.71M | 0.70M | 0.29M | 0.50M |
|
Non-Current Assets
|
| | | -1.66M | -1.89M | -2.29M | -2.50M | 0.11M | -2.17M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.12M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 6.74M | 6.74M | 6.73M | 0.00M | 1.13M | 6.80M | 6.48M | 3.27M | 3.10M | 2.92M | 2.75M | 0.14M | 2.40M | 2.23M | 2.05M | 5.45M | 5.40M | 6.81M | 6.74M | 0.01M | 71.78M | 71.77M | 146.49M | 128.87M | 68.36M | 722.81M | 324.21M | 333.78M | 341.43M | 344.16M | 389.78M | 307.40M | 303.93M | 308.53M | 318.69M | 362.84M | 360.40M | 368.00M | 371.87M |
|
Assets
|
| | | | | | | 2.34M | | 2.19M | 2.01M | 1.89M | 1.76M | 1.71M | 1.50M | 0.75M | 1.02M | 1.09M | 1.06M | 1.07M | 0.72M | 0.50M | 0.28M | 0.19M | 0.27M | 0.41M | 7.64M | 7.47M | 7.48M | 7.50M | 0.51M | 1.72M | 6.89M | 6.57M | 3.33M | 3.18M | 2.98M | 2.78M | 0.45M | 2.45M | 2.34M | 2.10M | 6.69M | 5.64M | 7.18M | 6.97M | 0.17M | 75.94M | 77.36M | 383.62M | 394.65M | 83.33M | 871.79M | 431.75M | 431.75M | 430.10M | 436.23M | 479.63M | 398.25M | 404.28M | 422.40M | 438.49M | 655.32M | 761.92M | 841.03M | 964.52M |
|
Accounts Payables
|
| 0.00M | -0.00M | 0.09M | 0.14M | 0.34M | 0.39M | 0.33M | 0.24M | 0.26M | 0.23M | 0.26M | 0.30M | 0.38M | 0.30M | 0.43M | 0.40M | 0.39M | 0.42M | 0.32M | 0.33M | 0.29M | 0.09M | 0.30M | 0.31M | 0.32M | 0.17M | 0.63M | 0.67M | 0.75M | 0.36M | 0.37M | 0.29M | 0.32M | 0.35M | 0.30M | 0.29M | -0.07M | 0.57M | 0.57M | 0.66M | 0.74M | 1.75M | 0.93M | 0.59M | 0.68M | 0.70M | 4.34M | 3.81M | 3.33M | 13.58M | 3.68M | 19.95M | 17.74M | 23.61M | 15.05M | 16.42M | 17.60M | 18.90M | 17.22M | 16.74M | 10.32M | 9.61M | 19.84M | 28.08M | 45.48M |
|
Notes Payables
|
| | | 0.00M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | 0.78M | 0.78M | 0.83M | 0.79M | 3.12M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.78M | 0.21M | 0.45M | 0.50M | 2.11M | 2.21M | 2.17M | 0.66M | 0.46M | 1.68M | 1.03M | 1.11M | 0.88M | 0.55M | | | | | | | | | | | | | | |
|
Payables
|
| 0.00M | -0.00M | 0.09M | 0.18M | 0.37M | 0.42M | 0.35M | 0.27M | 0.26M | 0.23M | 0.26M | 0.30M | 0.38M | 0.30M | 0.43M | 0.40M | 0.39M | 0.42M | 0.32M | 0.33M | 0.29M | 0.09M | 0.30M | 0.31M | 0.32M | 0.95M | 1.42M | 1.49M | 1.53M | 3.48M | 0.43M | 0.34M | 0.37M | 0.40M | 0.35M | 0.34M | -0.02M | 1.35M | 0.78M | 1.10M | 1.24M | 3.86M | 3.14M | 2.76M | 1.34M | 1.16M | 6.02M | 4.84M | 4.44M | 14.46M | 4.23M | 19.95M | 17.74M | 23.61M | 15.05M | 16.42M | 17.60M | 18.90M | 17.22M | 16.74M | 10.32M | 9.61M | 19.84M | 28.08M | 45.48M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.09M | -0.03M | | | 0.20M | 0.32M | 0.18M | 0.15M | 0.16M | | | | | | | 12.96M | | | | 25.44M | 24.64M | 27.53M | 27.86M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.89M | 6.86M | | 17.19M | 10.26M | 6.24M | 10.16M | 12.05M | 14.77M | | 17.69M | 23.42M | 29.69M | 47.74M | 127.17M | 68.78M | 64.31M |
|
Short term Debt
|
0.00M | | 0.38M | 0.45M | 0.00M | 0.00M | 0.00M | 0.15M | 0.03M | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.09M | 0.08M | 508.00 | | | 0.20M | 0.13M | 0.13M | 0.13M | 0.13M | 0.30M | 0.22M | 0.13M | 0.13M | 2.11M | 2.21M | 2.17M | | 0.03M | 0.82M | 2.16M | 1.97M | 10.16M | 3.77M | 26.74M | 31.42M | 12.55M | 10.46M | 16.41M | 19.64M | 10.81M | 9.39M | 14.22M | 10.50M | 14.39M | 13.63M | 18.95M | 18.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | | | 0.04M | 2.71M | 1.49M | 0.05M | 3.59M | 4.11M | 4.22M | 4.12M | 4.11M | 4.17M | 4.32M | 4.37M | 5.57M | 5.26M | 7.71M | 8.03M | 7.07M | 7.11M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.53M | 46.13M | 8.36M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | 0.81M | 0.74M | 0.73M | 0.39M | | | | | 0.01M | 0.01M | -0.01M | 0.00M | | 0.01M | 0.00M | 600.00 | 0.17M | 0.09M | 0.04M | 0.02M | 0.08M | 0.05M | 0.07M | 0.05M | 0.17M | 0.09M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.10M | 0.18M | 0.37M | 0.42M | 0.35M | 0.27M | 0.28M | 0.26M | 0.29M | 0.33M | 0.41M | 0.31M | 0.44M | 0.63M | 0.40M | 0.52M | 0.52M | 0.33M | 0.29M | 0.29M | 0.33M | 0.34M | 0.35M | 6.08M | 2.95M | 2.99M | 2.75M | 6.38M | 6.68M | | | 0.96M | | 1.12M | 1.21M | 1.04M | | 1.33M | | 4.61M | 3.85M | 3.60M | 1.26M | 1.15M | 6.94M | 7.28M | 41.60M | 37.69M | 8.43M | 56.47M | 43.83M | 54.86M | 47.88M | 57.44M | 67.27M | 58.31M | 59.89M | 71.66M | 67.56M | 154.22M | 196.18M | 194.87M | 185.46M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | 0.20M | | | | | | 65.74M | | 192.52M | 204.59M | 203.62M | 221.39M | 220.47M | 263.79M | 213.89M | 212.87M | 226.82M | 240.92M | 259.48M | 258.39M | 258.01M | 270.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.34M | 2.34M | 2.34M | 508.00 | | | 0.01M | 0.13M | 0.13M | 0.13M | 0.13M | 0.60M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.15M | 0.15M | 0.30M | 0.30M | 0.30M | 78.82M | 0.13M | 16.31M | 24.69M | 23.05M | 25.11M | 25.11M | 19.30M | 26.31M | 26.31M | 22.41M | 26.80M | 22.47M | 21.73M | 20.46M | 25.57M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 0.07M | | 0.10M | 0.04M | | | | | | | | | | | 0.05M | | 0.27M | 0.15M | 0.33M | 0.56M | 0.58M | 0.49M | 0.30M | | 0.07M | | 0.33M | 0.23M | | | | | | | 6.00M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.45M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.09M | 91.68M | 76.93M | 0.19M | 31.40M | 22.04M | 24.46M | 4.30M | 15.61M | 14.98M | 17.65M | 16.99M | 19.29M | 19.34M | 56.09M | 78.32M | 101.63M | 120.87M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 2.43M | 2.43M | | 1.75M | 17.47M | 8.83M | 10.45M | 9.54M | 8.73M | 8.49M | 63.13M | 5.05M | 2.80M | 3.40M | | | | 14.96M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.26M | 0.25M | 0.24M | | | 0.12M | 56.88M | 20.82M | 0.09M | 22.62M | 20.05M | 19.44M | 16.63M | 16.26M | 15.87M | 15.48M | 15.10M | 14.69M | 14.31M | 30.62M | 30.35M | 30.80M | 30.42M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 5.91M | 0.02M | 0.02M | 0.02M | | 6.09M | | | 0.07M | | 0.03M | 0.23M | 0.29M | 0.22M | | | | | | | | | | | | 3.09M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 3.19M | 3.19M | 3.26M | 3.31M | 6.38M | 0.59M | | | 0.89M | 1.06M | 1.08M | 0.99M | 1.66M | 1.00M | 1.33M | 1.46M | | | | | | | | | 68.85M | 7.13M | | | 15.02M | 13.84M | 13.57M | 13.32M | 12.96M | 12.67M | 12.32M | 12.07M | 11.77M | 11.46M | | |
|
Total Liabilities
|
| | | 0.10M | -2.40M | -2.40M | -2.40M | 0.35M | -2.40M | 0.28M | 0.26M | 1.60M | 1.44M | 1.30M | 1.19M | 0.44M | 0.63M | 0.40M | 0.52M | 0.52M | 0.33M | 0.29M | 0.29M | 0.33M | 0.34M | 0.35M | 6.08M | 6.14M | 6.25M | 6.05M | 6.38M | 6.68M | 0.62M | 0.73M | 0.96M | 1.06M | 1.12M | 1.21M | 1.95M | 1.22M | 1.33M | 1.46M | 4.83M | 4.06M | 3.95M | 1.60M | 1.30M | 9.67M | 10.09M | 170.36M | 203.07M | 10.22M | 69.60M | 301.99M | 311.42M | 5.40M | 328.01M | 374.73M | 319.14M | 324.27M | 340.38M | 358.71M | 466.79M | 506.65M | 504.15M | 526.49M |
|
Total Debt
|
0.00M | | 0.38M | 0.45M | 0.00M | 0.00M | 0.00M | 0.15M | 0.03M | | | | | | | | | | | | | | | | | | 2.41M | 2.42M | 2.43M | 2.42M | 0.00M | | | 0.20M | 0.26M | 0.26M | 0.26M | 0.26M | 0.90M | 0.36M | 0.26M | 0.26M | 2.24M | 2.34M | 2.33M | 0.15M | 0.18M | 1.12M | 2.46M | 2.27M | 88.98M | 3.90M | 43.04M | 56.11M | 35.60M | 35.56M | 41.52M | 38.95M | 37.12M | 35.70M | 36.63M | 37.30M | 36.86M | 35.37M | 39.41M | 43.58M |
|
Common Equity
|
| | | 2.40M | 2.40M | 2.40M | 2.40M | 1.99M | 2.40M | 1.91M | 1.76M | 1.60M | | | | 0.31M | 0.39M | 0.69M | 0.53M | 0.56M | 0.39M | 0.20M | -0.00M | -0.14M | -0.07M | 0.06M | 1.56M | 1.32M | 1.23M | 1.44M | -5.87M | -4.95M | 6.27M | 5.84M | 2.37M | 2.12M | 1.87M | 1.57M | -1.50M | 1.22M | 15.21M | 0.64M | 1.86M | 1.58M | 3.23M | 5.38M | -1.13M | 66.26M | 67.26M | 213.26M | 191.58M | 73.11M | 556.08M | 132.53M | 120.33M | 109.54M | 108.23M | 104.90M | 79.11M | 80.01M | 82.02M | 79.78M | 188.53M | 255.27M | 336.88M | 438.03M |
|
Shareholder's Equity
|
| | | 1.82M | 1.98M | 2.18M | 2.20M | 1.99M | 2.03M | 1.91M | 1.76M | 1.60M | | | | 0.31M | 0.39M | 0.69M | 0.53M | 0.56M | 0.39M | 0.20M | -0.00M | -0.14M | -0.07M | 0.06M | 1.56M | 1.32M | 1.23M | 1.44M | -5.87M | -4.95M | 6.27M | 5.84M | 2.37M | 2.12M | 1.87M | 1.57M | -1.50M | 1.22M | 1.01M | 0.64M | 1.86M | 1.58M | 3.23M | 5.38M | -1.13M | 66.26M | 67.26M | 213.26M | 191.58M | 73.11M | 556.08M | 132.53M | 120.33M | 109.54M | 108.23M | 104.90M | 79.11M | 80.01M | 82.02M | 79.78M | 188.53M | 255.27M | 336.88M | 438.03M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 2.34M | | 2.19M | 2.01M | 1.89M | 1.76M | 1.71M | 1.50M | 0.75M | 1.02M | 1.09M | 1.06M | 1.07M | 0.72M | 0.50M | 0.28M | 0.19M | 0.27M | 0.41M | 7.64M | 7.47M | 7.48M | 7.50M | 0.51M | 1.72M | 6.89M | 6.57M | 3.33M | 3.18M | 2.98M | 2.78M | 0.45M | 2.45M | 2.34M | 2.10M | 6.69M | 5.64M | 7.18M | 6.97M | 0.17M | 75.94M | 77.36M | 383.62M | 394.65M | 83.33M | 871.79M | 431.75M | 431.75M | 430.10M | 436.23M | 479.63M | 398.25M | 404.28M | 422.40M | 438.49M | 655.32M | 761.92M | 841.03M | 964.52M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | -0.14M | | | 0.00M | 0.00M | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.12M | 0.12M | 0.12M | 0.16M | 0.13M | 0.13M |
|
Retained Earnings
|
| | | -0.60M | -0.44M | -0.24M | -0.23M | -0.44M | -0.40M | -0.52M | -0.67M | -0.82M | -0.99M | -1.13M | -1.24M | -2.45M | -2.36M | -2.06M | -2.22M | -2.20M | -2.43M | -2.62M | 2.85M | -3.03M | -3.08M | -3.15M | -2.80M | -3.04M | -3.13M | -2.92M | -10.23M | -10.47M | -5.07M | -5.79M | -9.65M | -10.26M | -10.98M | -11.59M | -5.45M | -13.02M | -13.59M | -13.97M | -12.57M | -13.69M | -13.46M | -11.71M | -18.22M | -22.66M | -25.40M | -27.31M | 102.32M | -48.65M | 525.69M | -358.97M | -363.29M | -368.43M | -371.91M | -377.45M | -409.07M | -409.44M | -409.80M | -418.59M | -356.98M | -335.76M | -353.46M | -298.02M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |