|
Cash & Equivalents
|
0.02M | 0.05M | 0.12M | 0.07M | 0.07M | 0.07M | 0.35M | 0.15M | 1.07M | 0.15M | 1.64M | 0.02M | 0.04M | 0.02M | 0.11M | 7.35M | 0.37M | 7.35M | 2.86M | 18.50M | 12.23M | 8.85M | 1.40M | 13.39M | 3.17M | 19.20M | 5.39M | 21.81M | 11.70M | 2.14M | 2.30M | 6.87M | 2.23M | 0.02M | 1.05M | 0.12M | 0.20M | 1.60M | 0.25M | 22.22M | 1.97M | 6.68M | 1.97M | 0.37M | 0.76M | 5.96M | 9.25M | 9.98M | 7.47M | 3.76M | 3.84M | 15.17M | 6.96M | 4.83M | 9.43M | 6.96M | 6.19M | 1.42M | 6.10M | 2.13M | 2.48M | 2.88M | 2.94M | 2.17M | 2.78M | 4.32M | 4.56M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.88M | 1.02M | 0.75M | 0.89M | 0.75M | 0.88M | 0.69M | 0.69M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.02M | 0.05M | 0.12M | 0.07M | 0.07M | 0.07M | 0.35M | 0.15M | 1.07M | 0.15M | 1.64M | 0.02M | 0.04M | 0.02M | 0.11M | 7.35M | 0.37M | 7.35M | 2.86M | 18.50M | 12.23M | 8.85M | 1.40M | 14.26M | 4.05M | 20.22M | 6.14M | 22.70M | 12.45M | 3.03M | 2.98M | 7.56M | 2.63M | 0.02M | 1.05M | 0.12M | 0.20M | 1.60M | 0.25M | 22.22M | 1.97M | 6.68M | 1.97M | 0.37M | 0.76M | 5.96M | 9.25M | 9.98M | 7.47M | 3.76M | 3.84M | 15.17M | 6.96M | 4.83M | 9.43M | 6.96M | 6.19M | 1.42M | 6.10M | 2.13M | 2.48M | 2.88M | 2.94M | 2.17M | 2.78M | 4.32M | 4.56M |
|
Receivables - Net
|
0.00M | -0.00M | -0.00M | 0.00M | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | | | 3.75M | | 3.75M | | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.60M | | 3.30M | 4.80M | | | | | | | | 2.62M | | | 1.80M | 1.20M | 1.20M | 1.00M | 1.00M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.00M | -0.00M | -0.00M | 0.00M | | | | | | | | 0.60M | | 3.10M | | | | | | | | | | | | | | | | | | 3.75M | | 3.75M | | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.71M | 0.93M | 0.11M | 0.04M | -0.01M | 0.51M | 0.56M | 0.09M | 0.06M | 0.07M | 0.17M | 0.09M | 0.08M | 0.26M | 0.19M | 0.11M | 0.04M | 0.35M | 0.14M | 0.15M | 0.15M | 0.18M | 0.17M | 0.39M | 0.67M | 0.98M | 0.95M | 1.40M | 1.06M | 1.47M | 0.79M | 1.01M | 0.92M | 0.80M | 1.08M | 1.28M | 0.93M | 0.84M | 0.87M | 1.57M | 2.29M | 2.23M | 2.60M | 2.83M | 2.84M | 2.26M | 2.93M | 5.53M | 5.75M | 4.59M | 2.47M | 2.12M | 2.31M | 2.35M | 2.34M | 2.46M | 3.30M | 3.22M | 1.75M | 2.00M | 2.47M | 2.10M | 2.25M | 1.89M | 1.91M | 1.84M | 2.33M |
|
Current Assets
|
1.28M | 0.19M | 0.23M | 0.10M | 0.12M | 0.38M | 0.23M | 0.24M | 1.13M | 6.77M | 1.81M | 0.12M | 0.12M | 0.89M | 0.30M | 7.46M | 0.41M | 2.35M | 7.50M | 18.65M | 12.38M | 12.44M | 1.57M | 14.64M | 4.71M | 21.20M | 7.09M | 24.10M | 13.50M | 4.50M | 2.27M | 7.88M | 3.15M | 0.82M | 2.13M | 1.40M | 1.13M | 2.44M | 1.12M | 23.80M | 18.58M | 8.91M | 4.57M | 3.20M | 3.61M | 8.22M | 12.18M | 15.51M | 13.22M | 8.35M | 6.31M | 17.29M | 9.27M | 7.18M | 11.76M | 9.43M | 9.49M | 4.64M | 8.45M | 4.12M | 4.95M | 4.98M | 5.19M | 4.06M | 4.69M | 6.16M | 7.20M |
|
Construction in Progress
|
0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | 45.68M | | | | 44.56M | 44.77M | 46.22M | 47.32M | 47.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.40M | 0.01M | 0.01M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 0.08M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.14M | 0.08M | 0.08M | 0.08M | 23.91M | 40.00M | 41.39M | 42.00M | 43.97M | 0.48M | 48.36M | 46.89M | 46.55M | 0.32M | 0.26M | 0.22M | 0.19M | 47.49M | 48.57M | 45.98M | 45.15M | 0.11M | 0.28M | 0.35M | 0.36M | 0.28M | 0.32M | 0.16M | 0.82M | 1.04M | 1.23M | 1.31M | 1.26M | 15.03M | 14.38M | 13.75M | 13.13M | 13.42M | 13.57M | 17.29M | 16.75M | 17.28M | 17.27M | 16.96M | 17.32M | 16.20M | 16.29M | 16.68M | 16.87M |
|
Long-Term Investments
|
| | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | 0.06M | | | 1.76M | 1.32M | 0.74M | 0.49M | 0.35M | 0.21M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | -251.78M | | | | -319.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | -251.78M | | | | -319.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M |
|
Other Non-Current Assets
|
-0.32M | -0.32M | -0.32M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | -0.32M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | -0.32M | | 0.06M | 0.06M | 0.06M | 1.23M | 0.06M | 1.94M | 0.31M | 0.10M | 0.19M | 0.15M | 0.14M | 0.12M | 0.15M | 0.13M | 0.12M | 0.11M | 0.02M | 0.08M | 0.06M | 0.07M | 0.76M | 0.75M | 0.78M | 0.75M | 0.80M | 0.75M | 0.76M | 0.80M | 0.87M | 1.07M | 1.09M | 1.05M | 1.04M | 0.35M | 0.34M | 0.34M | 0.34M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.36M | 0.37M | 0.37M | 0.36M |
|
Non-Current Assets
|
0.40M | 0.01M | 0.01M | 0.00M | 0.02M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.08M | 0.09M | 0.11M | 0.13M | 0.13M | 0.11M | 0.11M | 0.09M | 0.14M | 0.14M | 0.14M | 0.13M | 27.82M | 41.81M | 44.70M | 43.05M | 44.55M | 46.70M | 48.73M | 47.11M | 46.67M | 45.02M | 45.16M | 46.56M | 47.62M | 47.51M | 48.65M | 46.04M | 45.22M | 0.87M | 5.89M | 5.80M | 5.57M | 7.44M | 5.58M | 6.69M | 15.03M | 17.39M | 19.24M | 20.42M | 21.91M | 22.87M | 21.39M | 20.34M | 19.33M | 21.90M | 23.38M | 23.80M | 23.04M | 23.74M | 23.62M | 23.25M | 24.13M | 22.67M | 22.82M | 23.39M | 23.41M |
|
Assets
|
1.68M | 0.20M | 0.24M | 0.10M | 0.14M | 0.44M | 0.29M | 0.29M | 1.18M | 6.83M | 1.89M | 0.21M | 0.23M | 1.02M | 0.43M | 7.57M | 0.52M | 2.44M | 7.63M | 18.78M | 12.51M | 12.58M | 29.39M | 56.46M | 49.41M | 64.25M | 51.64M | 70.80M | 62.23M | 51.61M | 48.94M | 52.91M | 48.31M | 47.38M | 49.75M | 48.91M | 49.78M | 48.48M | 46.33M | 24.67M | 24.47M | 14.70M | 10.14M | 10.64M | 9.18M | 14.91M | 27.21M | 32.90M | 32.46M | 28.77M | 28.22M | 40.16M | 30.66M | 27.52M | 31.10M | 31.32M | 32.87M | 28.44M | 31.49M | 27.86M | 28.57M | 28.23M | 29.32M | 26.73M | 27.50M | 29.55M | 30.61M |
|
Accounts Payables
|
4.89M | 0.39M | 3.60M | 3.25M | -0.26M | 5.33M | 3.08M | 10.53M | 6.44M | 10.10M | 9.88M | 1.36M | 3.85M | 6.89M | 8.17M | 8.16M | 13.05M | 8.73M | 10.94M | 8.94M | 6.62M | 9.54M | 11.50M | 9.83M | 9.74M | 11.07M | 15.56M | 11.72M | 8.73M | 12.32M | 13.34M | 13.24M | 22.54M | 16.15M | 17.03M | 13.02M | 12.33M | 18.38M | 21.96M | 15.51M | 15.32M | 5.89M | 6.61M | 6.35M | 7.17M | 7.77M | 9.17M | 7.38M | 7.47M | 8.16M | 9.27M | 6.98M | 7.73M | 8.37M | 8.24M | 10.69M | 11.89M | 12.11M | 12.33M | 10.24M | 15.09M | 15.14M | 17.91M | 16.97M | 20.75M | 23.66M | 26.88M |
|
Notes Payables
|
| 0.00M | 2.65M | 2.65M | 2.65M | 1.65M | 1.65M | 2.74M | 1.54M | 4.14M | 3.67M | 0.20M | 5.27M | 20.29M | 22.16M | 3.87M | 3.42M | 0.93M | 1.60M | 1.22M | 1.17M | 1.17M | 16.89M | 1.17M | 1.17M | 1.17M | 1.17M | 0.93M | 1.12M | 1.12M | 10.94M | 10.96M | 10.13M | 5.66M | 5.29M | 7.12M | 4.40M | 5.40M | 5.40M | 7.16M | 7.73M | 6.52M | 6.31M | 5.50M | 10.50M | 8.20M | 3.55M | 2.44M | 2.24M | 7.52M | 7.94M | 7.10M | 11.98M | 9.86M | 20.03M | 15.40M | 10.47M | 8.40M | 8.20M | 3.94M | 12.12M | 8.88M | 7.58M | 14.19M | 19.64M | 16.31M | 13.57M |
|
Payables
|
4.89M | 0.39M | 6.25M | 5.90M | 2.39M | 6.98M | 4.73M | 13.26M | 7.98M | 14.24M | 13.55M | 1.56M | 9.12M | 27.19M | 30.33M | 12.04M | 16.47M | 9.66M | 12.54M | 10.16M | 7.79M | 10.71M | 28.39M | 11.00M | 10.92M | 12.24M | 16.74M | 12.65M | 9.85M | 13.44M | 24.28M | 24.20M | 32.68M | 21.81M | 22.33M | 20.14M | 16.73M | 23.78M | 27.36M | 22.66M | 23.05M | 12.41M | 12.92M | 11.85M | 17.67M | 15.98M | 12.72M | 9.82M | 9.71M | 15.68M | 17.21M | 14.08M | 19.71M | 18.23M | 28.27M | 26.09M | 22.36M | 20.51M | 20.53M | 14.19M | 27.21M | 24.02M | 25.49M | 31.16M | 40.39M | 39.97M | 40.45M |
|
Accumulated Expenses
|
1.13M | 1.39M | 1.56M | 1.87M | 1.80M | 2.04M | 2.42M | 2.07M | 2.52M | 2.67M | 2.98M | 2.81M | 2.56M | 4.44M | 8.19M | 0.59M | 1.08M | | 1.17M | 0.84M | 0.76M | 0.66M | 0.79M | 1.21M | 0.94M | 1.19M | 1.07M | 1.31M | 1.19M | 1.34M | 1.29M | 0.90M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.00M | 1.51M | -4.00M | | | | -4.00M | | | | | | | | | | | | 8.69M | | 31.08M | 28.05M | 44.74M | 67.08M | 92.72M | 56.02M | 27.98M | 14.46M | 10.53M | 10.15M | 9.79M | 10.03M | 6.88M | 11.88M | 40.17M | 54.60M | 52.39M | 29.55M | 30.00M | 41.72M | 33.30M | 31.58M | 20.21M | 12.11M | 59.67M | 194.39M | 354.97M | 341.87M | 332.80M | 282.59M | 106.78M | 98.62M | 65.69M | 73.65M | 80.56M | 8.45M | 8.71M | 8.88M | 9.19M | 9.10M | 7.60M | 9.19M | 9.58M | 9.48M | 9.11M | 9.66M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.29M | 0.40M | 0.38M | 0.31M | 0.24M | 0.17M | 0.17M | 0.25M | 0.30M | 0.32M | 0.33M | 0.33M | 0.33M | 0.35M | 0.37M | 0.39M | 0.37M | 0.31M | 0.24M | 0.17M | 0.26M | 0.33M | 0.39M | 0.45M | 0.40M |
|
Curent Deferred Tax Liability
|
| | | | | | 0.19M | 0.84M | 0.83M | | | 0.60M | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
16.42M | 18.24M | 17.59M | 19.43M | 19.98M | 19.94M | 21.39M | 26.12M | 33.33M | 50.89M | 46.15M | 50.75M | 23.95M | 30.33M | 36.15M | 10.74M | 16.24M | 18.67M | 17.22M | 19.69M | 43.57M | 42.45M | 43.30M | 75.01M | 90.97M | 116.55M | 87.25M | 64.93M | 57.81M | 59.90M | 53.96M | 76.41M | 81.91M | 72.79M | 81.13M | 87.68M | 103.69M | 98.55M | 77.28M | 69.84M | 74.22M | 55.46M | 53.42M | 44.20M | 39.66M | 88.57M | 226.28M | 382.42M | 363.41M | 360.71M | 312.32M | 133.77M | 130.01M | 98.16M | 116.13M | 126.00M | 44.71M | 39.92M | 54.16M | 45.20M | 62.44M | 56.17M | 59.56M | 68.27M | 83.06M | 83.92M | 87.91M |
|
Non-Current Debt
|
| | | 0.30M | | | | 0.95M | | 0.14M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | | 6.13M | 11.50M | 11.40M | 11.13M | | 10.95M | 10.34M | | 3.00M | 3.05M | 4.45M | 6.38M | 2.51M | 2.56M | 4.74M | 6.49M | 1.99M | 4.00M | 7.56M | 6.65M | 6.59M | | 3.17M | 8.71M | 8.51M | 16.69M | 12.39M | 12.34M | 25.16M | 16.16M | 16.45M | 5.94M | 5.99M | 16.02M | 15.74M | 11.04M | 20.31M | 10.21M | 20.43M | 20.70M | 12.40M | 7.07M | 9.17M | 7.19M |
|
Convertible Debt
|
| 1.20M | 4.60M | 1.06M | 0.81M | 1.02M | 2.45M | 0.56M | 2.85M | 31.65M | 1.51M | 1.43M | 0.90M | 2.71M | 2.28M | 1.88M | 1.32M | 0.23M | | 0.50M | | | 15.72M | 16.38M | 17.50M | 12.32M | 10.47M | 10.54M | 10.61M | 10.68M | | | | 5.38M | 5.07M | 6.01M | 6.55M | 6.47M | 5.19M | | | | | | | 0.32M | 0.32M | 0.30M | | | | 0.30M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | 0.41M | | 0.41M | | 0.41M | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
11.84M | 0.01M | | 11.84M | 11.84M | 11.84M | 11.84M | 11.84M | 5.75M | | | | | | | 11.02M | 11.02M | | 10.78M | 8.91M | | | | | | | | | | | | | | | | 12.60M | 12.18M | 14.33M | | | | | | | | | | | | | | | | | 13.75M | 23.06M | 23.75M | 25.39M | 27.67M | 18.72M | 19.81M | 18.75M | 15.88M | 15.51M | 14.64M | 13.75M | 13.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 4.69M | 4.61M | 4.91M | 4.52M | 4.80M | 4.90M | 4.92M | 5.56M | 5.51M | 5.29M | 5.23M | 5.01M | 4.57M | 4.13M | 4.37M | 4.37M | 4.37M | 4.13M | 4.45M | 4.38M | 4.36M | 4.83M | 4.44M | 4.47M | 4.62M | 4.45M |
|
Other Non-Current Liabilities
|
| 35.00M | 36.60M | | | 38.20M | 38.20M | 0.84M | | 2.37M | 1.82M | 3,568.00M | 0.25M | 4.90M | 0.02M | | | 13.14M | 3.51M | | 33.62M | | 1.78M | 0.10M | 67.10M | 92.70M | 56.00M | 40.70M | 14.50M | | | | | | | 0.14M | | | | 30.35M | | 40.01M | 38.59M | 27.47M | | 69.31M | 204.63M | 365.75M | 350.42M | 341.46M | 290.92M | 116.00M | 107.90M | 74.84M | 82.58M | 90.71M | 10.48M | 10.01M | 20.15M | 23.39M | 26.63M | 25.53M | 32.52M | 46.16M | 47.15M | 48.26M | 60.81M |
|
Total Non-Current Liabilities
|
0.69M | 0.70M | 0.86M | 1.36M | 1.27M | 1.64M | 1.75M | 1.85M | 1.62M | 1.08M | 1.90M | 1.63M | 1.10M | 1.34M | 2.38M | 1.88M | | 5.53M | 4.72M | | 9.95M | | 17.32M | 16.48M | 29.14M | 23.87M | 21.75M | 10.54M | 10.61M | 10.68M | | 3.00M | 3.05M | 9.84M | 11.45M | 8.52M | 9.12M | 13.72M | 16.20M | 1.99M | 8.75M | 12.25M | 11.26M | 11.50M | 4.52M | 7.65M | 13.37M | 13.42M | 22.25M | 17.90M | 17.63M | 30.38M | 21.17M | 21.03M | 10.07M | 10.36M | 20.39M | 24.16M | 19.72M | 29.72M | 19.60M | 29.80M | 34.00M | 37.43M | 29.28M | 32.26M | 37.95M |
|
Total Liabilities
|
17.11M | 18.93M | 18.45M | 20.79M | 21.25M | 21.59M | 22.95M | 27.98M | 34.95M | 51.98M | 48.04M | 52.38M | 25.05M | 31.68M | 38.53M | 12.63M | 17.55M | 18.67M | 21.94M | 19.69M | 43.57M | 42.45M | 60.61M | 91.48M | 120.11M | 140.42M | 109.00M | 75.47M | 68.42M | 70.58M | 53.96M | 79.41M | 84.95M | 82.63M | 92.58M | 96.20M | 112.80M | 112.27M | 93.47M | 71.83M | 82.97M | 67.71M | 64.68M | 55.70M | 44.17M | 96.22M | 239.64M | 395.85M | 385.66M | 378.61M | 329.95M | 164.15M | 151.18M | 119.19M | 126.20M | 136.37M | 65.10M | 64.09M | 73.89M | 74.92M | 82.04M | 85.97M | 93.56M | 105.71M | 112.34M | 116.18M | 125.86M |
|
Total Debt
|
| 0.00M | 1.51M | -3.70M | | | | -3.05M | | 0.14M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | 8.69M | | 31.08M | 28.05M | 50.87M | 78.58M | 104.12M | 67.15M | 27.98M | 25.41M | 20.87M | 10.15M | 12.79M | 13.08M | 11.33M | 18.26M | 42.68M | 57.16M | 57.12M | 36.04M | 31.98M | 45.72M | 40.86M | 38.23M | 26.80M | 12.11M | 62.84M | 203.10M | 363.48M | 358.56M | 345.20M | 294.94M | 131.94M | 114.78M | 82.14M | 79.59M | 86.55M | 24.47M | 24.45M | 19.92M | 29.50M | 19.31M | 28.04M | 29.89M | 21.97M | 16.55M | 18.28M | 16.85M |
|
Common Equity
|
| | | -20.69M | | | | -0.15M | | -45.15M | -46.15M | -52.17M | -24.82M | -30.66M | -38.10M | -16.07M | -28.05M | -27.25M | -25.08M | -9.82M | -31.06M | -29.87M | -31.22M | -35.03M | -70.70M | -76.17M | -57.36M | -4.68M | -6.19M | -18.97M | -5.02M | -26.50M | -36.64M | -35.24M | -42.83M | -67.33M | -80.82M | -84.30M | -47.14M | -48.13M | -58.50M | -53.01M | -54.53M | -45.05M | -36.58M | -83.00M | -212.43M | -362.95M | -353.20M | -349.84M | -301.73M | -123.99M | -120.53M | -91.67M | -108.85M | -128.10M | -55.98M | -61.03M | -1345.74M | -65.77M | -73.28M | -76.50M | -80.12M | -94.49M | -99.48M | -100.39M | -108.65M |
|
Shareholder's Equity
|
-15.43M | -18.74M | -18.22M | -20.69M | -21.11M | -21.15M | -22.85M | -0.15M | -33.77M | -45.15M | -46.15M | -52.17M | -24.82M | -30.66M | -38.10M | -16.07M | -28.05M | | -25.08M | -9.82M | -31.06M | -29.87M | -31.22M | -35.03M | -70.70M | -76.17M | -57.36M | -4.68M | -6.19M | -18.97M | -5.02M | -26.50M | -36.64M | -35.24M | -42.83M | -67.33M | -80.82M | -84.30M | -47.14M | -48.13M | -58.50M | -53.01M | -54.53M | -45.05M | -36.58M | -83.00M | -212.43M | -362.95M | -353.20M | -349.84M | -301.73M | -123.99M | -120.53M | -91.67M | -108.85M | -128.10M | -55.98M | -61.03M | -1345.74M | -65.77M | -73.28M | -76.50M | -80.12M | -94.49M | -99.48M | -100.39M | -108.65M |
|
Liabilities and Shareholders Equity
|
1.68M | 0.20M | 0.24M | 0.10M | 0.14M | 0.44M | 0.29M | 0.29M | 1.18M | 6.83M | 1.89M | 0.21M | 0.23M | 1.02M | 0.43M | 7.57M | 0.52M | 2.44M | 7.63M | 18.78M | 12.51M | 12.58M | 29.39M | 56.46M | 49.41M | 64.25M | 51.64M | 70.80M | 62.23M | 51.61M | 48.94M | 52.91M | 48.31M | 47.38M | 49.75M | 48.91M | 49.78M | 48.48M | 46.33M | 24.67M | 24.47M | 14.70M | 10.14M | 10.64M | 9.18M | 14.91M | 27.21M | 32.90M | 32.46M | 28.77M | 28.22M | 40.16M | 30.66M | 27.52M | 31.10M | 31.32M | 32.87M | 28.44M | 31.49M | 27.86M | 28.57M | 28.23M | 29.32M | 26.73M | 27.50M | 29.55M | 30.61M |
|
Treasury Shares
|
| 2.40M | 4.10M | | | 4.10M | 4.11M | | | 25.19M | | 1,551.00M | | 1.57M | | 1,551.00M | | 1.55M | | | | | | | | | | | | | 8.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-169.25M | -173.30M | -185.54M | -191.58M | -195.74M | -204.47M | -211.53M | 218.95M | -227.36M | 239.68M | 239.20M | -251.78M | 261.93M | 272.08M | 288.57M | 319.10M | 333.49M | -345.09M | 368.00M | 384.89M | 430.93M | 456.79M | 477.84M | -0.19M | 566.95M | | -0.05M | -0.12M | 0.38M | 0.91M | 1.00M | 1.85M | 1.53M | 0.21M | -0.35M | -788.62M | -1.47M | 0.08M | 0.39M | -824.41M | -840.56M | -840.34M | -846.58M | -841.39M | -837.18M | -895.13M | -1090.92M | -1371.22M | -1375.34M | -1370.93M | -1325.41M | -1192.09M | -1206.30M | -1235.97M | -1268.82M | -1297.12M | -1307.77M | -1322.22M | -1345.74M | -1359.72M | -1378.03M | -1395.90M | -1415.28M | -1443.50M | -1462.84M | -1478.22M | -1505.05M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |