|
Cash & Equivalents
|
34.90M | 34.90M | 32.09M | 34.56M | 38.15M | 39.40M | 41.71M | 44.19M | 46.04M | 45.53M | 50.18M | 50.93M | 61.64M | 63.18M | 76.77M | 85.23M | 89.37M | 100.99M | 106.91M | 116.12M | 115.46M | 131.88M | 131.70M | 126.26M | 126.16M | 129.40M | 122.22M | 118.53M | 116.79M | 114.93M | 109.01M | 100.75M | 101.27M | 98.52M | 100.92M | 96.79M | 96.09M | 90.42M | 86.82M | 100.26M | 35.80M | 81.34M | 93.73M | 119.62M | 114.38M | 100.36M | 111.62M | 98.98M | 85.26M | 91.99M | 96.43M | 90.59M | 43.73M | 37.41M | 35.88M |
|
Short-term Investments
|
| | | | | | | | | | 0.78M | 0.50M | | | | | | | 0.02M | | | | | | | | | | | | | | 0.01M | 0.05M | 0.04M | | 0.06M | 0.05M | | | 98.44M | 35.91M | 22.36M | 19.56M | 19.15M | 23.68M | 23.74M | 36.54M | 37.63M | 25.89M | 23.72M | 24.29M | 10.41M | 2.99M | |
|
Cash & Current Investments
|
34.90M | 34.90M | 32.09M | 34.56M | 38.15M | 39.40M | 41.71M | 44.19M | 46.04M | 45.53M | 50.96M | 51.43M | 61.64M | 63.18M | 76.77M | 85.23M | 89.37M | 100.99M | 106.93M | 116.12M | 115.46M | 131.88M | 131.70M | 126.26M | 126.16M | 129.40M | 122.22M | 118.53M | 116.79M | 114.93M | 109.01M | 100.75M | 101.28M | 98.57M | 100.95M | 96.79M | 96.14M | 90.47M | 86.82M | 100.26M | 134.24M | 117.25M | 116.08M | 139.18M | 133.53M | 124.04M | 135.36M | 135.52M | 122.88M | 117.88M | 120.15M | 114.89M | 54.15M | 40.40M | 35.88M |
|
Receivables - Net
|
| 19.01M | 23.38M | 22.99M | 22.12M | 22.93M | 22.18M | 21.59M | 20.86M | 27.88M | 26.98M | 34.21M | 33.96M | 32.38M | 26.60M | 28.29M | 34.86M | 32.52M | 30.70M | 27.06M | 37.73M | 29.19M | 30.95M | 31.55M | 33.44M | 29.32M | 34.79M | 44.02M | 48.16M | 50.09M | 54.03M | 52.95M | 57.56M | 58.44M | 53.92M | 52.74M | 51.57M | 53.21M | 52.38M | 34.56M | 37.75M | 36.12M | 54.98M | 42.16M | 47.05M | 61.45M | 40.96M | 44.90M | 47.27M | 56.41M | 46.67M | 73.65M | 63.68M | 69.26M | 74.95M |
|
Receivables - Other
|
| | | | | | | | 11.00M | | 8.90M | 9.50M | 7.70M | 6.20M | 5.60M | 7.50M | 8.00M | 10.00M | 10.20M | 9.40M | 9.70M | 9.20M | 10.20M | 11.70M | 11.50M | 9.40M | 15.40M | 20.80M | 20.80M | 22.70M | 21.00M | 20.70M | 22.20M | 23.10M | 23.20M | 22.70M | 22.20M | 3.60M | 13.40M | 10.20M | 10.80M | 8.90M | 9.80M | 13.50M | 16.10M | 4.60M | 8.10M | 7.72M | 17.40M | 6.80M | 9.80M | 23.00M | 6.93M | 29.30M | 39.80M |
|
Receivables
|
| 19.01M | 23.38M | 22.99M | 22.12M | 22.93M | 22.18M | 21.59M | 31.86M | 27.88M | 35.88M | 43.71M | 41.66M | 38.58M | 32.20M | 35.79M | 42.86M | 42.52M | 40.91M | 36.46M | 47.42M | 38.39M | 41.15M | 43.25M | 44.94M | 38.72M | 50.19M | 64.82M | 68.96M | 72.79M | 75.03M | 73.65M | 79.76M | 81.54M | 77.12M | 75.44M | 73.77M | 56.81M | 65.78M | 44.76M | 48.55M | 45.02M | 64.78M | 55.66M | 63.15M | 66.05M | 49.06M | 52.62M | 64.67M | 63.21M | 56.47M | 96.65M | 70.60M | 98.56M | 114.75M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.01M | | | | 3.60M | 7.74M | 6.22M | 4.87M | 5.92M | 4.18M | 4.18M | 4.05M | 3.34M | 3.32M | 2.99M | 2.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 3.19M | | 3.87M | 3.59M | 3.71M | 2.48M | 2.80M | 3.23M | 3.41M | 4.69M | 4.25M | 3.52M | 3.63M | 4.11M | 5.32M | 3.17M | 2.89M | 2.90M | 5.00M | 4.73M | 3.65M | 3.48M | 4.73M | 5.16M | 5.33M | 6.74M | 8.81M | 6.58M | 5.07M | 9.65M | 8.66M | 10.89M | 9.56M | 9.86M | 8.84M | 8.03M | 8.86M | 10.41M | 9.46M | 12.06M | 12.56M | 18.86M | 18.00M | 17.42M | 17.16M | 19.01M | 24.57M | 17.45M | 22.80M | 25.12M | 35.29M |
|
Current Assets
|
58.95M | | | | 63.46M | | 67.76M | 69.36M | 70.62M | 75.89M | 80.74M | 88.88M | 102.60M | 108.00M | 113.83M | 121.91M | 133.78M | 141.80M | 147.12M | 150.40M | 159.42M | 167.29M | 170.64M | 165.34M | 163.25M | 162.20M | 161.74M | 167.72M | 170.28M | 171.75M | 171.85M | 160.28M | 163.90M | 166.61M | 163.50M | 160.42M | 157.22M | 153.49M | 148.04M | 142.84M | 180.85M | 163.78M | 180.53M | 193.41M | 193.14M | 204.35M | 194.32M | 197.85M | 187.32M | 193.29M | 191.40M | 205.98M | 140.62M | 134.79M | 146.12M |
|
Construction in Progress
|
| | | | | | | | 1.40M | | 1.35M | 2.05M | 0.86M | 0.98M | 1.07M | 0.82M | 1.42M | | | | 2.40M | | | | | | | | 8.00M | | | | 10.90M | | | | 17.40M | | | | 18.50M | 19.80M | 20.10M | 22.20M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.80M | | 0.82M | 0.80M | 0.78M | 2.15M | 2.42M | 3.58M | 3.90M | 4.95M | 5.80M | 6.26M | 7.06M | 7.58M | 8.50M | 8.68M | 8.83M | 9.89M | 10.36M | 11.36M | 11.32M | 13.24M | 16.08M | 18.19M | 19.34M | 20.80M | 23.07M | 23.60M | 25.39M | 26.54M | 28.09M | 34.12M | 35.68M | 35.94M | 35.85M | 38.97M | 36.84M | 38.39M | 38.74M | 40.17M | 41.72M | 42.99M | 37.83M | 37.34M | 36.09M | 40.71M | 46.02M | 48.47M | 56.56M | 61.85M | 71.92M |
|
Long-Term Investments
|
| | | | 0.72M | | 0.72M | 0.78M | 0.78M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 1.41M | 1,146.00M | | | 1.22M | 943.00M | | | | 697.00M | | | | | | | | | | | | | 0.47M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 2.29M | 1.92M | 2.29M | 2.29M | 14.12M | 14.12M | 14.12M | 14.12M | 14.12M | 14.12M | 15.01M | 15.03M | 14.95M | 14.95M | 15.01M | 14.95M | 96.64M | 96.80M | 96.78M |
|
Intangibles
|
4.83M | | | | 1.37M | | 0.95M | 0.75M | 17.39M | 0.33M | 17.39M | 17.39M | 17.39M | 0.09M | 0.07M | 0.05M | 0.03M | 0.01M | | | 17.39M | | | 5.00M | 22.79M | 22.79M | 22.79M | 22.79M | 22.79M | 4.04M | 22.79M | 25.50M | 6.07M | 25.50M | 25.50M | 25.15M | 25.15M | 25.15M | 27.49M | 27.49M | 20.37M | 19.50M | 18.93M | 18.10M | 17.18M | 16.30M | 16.49M | 15.62M | 14.75M | 13.90M | 13.13M | 48.61M | 58.36M | 95.77M | 95.75M |
|
Goodwill & Intangibles
|
4.83M | 1.41M | 1,146.00M | | 1.37M | 1.22M | 943.95M | 0.75M | 17.39M | 0.33M | 714.38M | 17.39M | 17.39M | 0.09M | 0.07M | 0.05M | 0.03M | 0.01M | | | 17.39M | | | 5.47M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 4.25M | 23.00M | 27.43M | 8.00M | 27.43M | 27.43M | 27.07M | 27.44M | 27.07M | 29.78M | 29.78M | 34.49M | 33.63M | 33.06M | 32.22M | 31.30M | 30.42M | 31.49M | 30.65M | 29.70M | 28.85M | 28.14M | 63.56M | 155.00M | 192.57M | 192.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.04M | | | | 16.50M | 11.34M | 11.35M | 10.97M | 8.60M | 8.45M | 8.20M | 7.59M | 8.03M | 7.64M | 7.35M | 7.17M | 10.30M | 14.76M | 14.20M | 14.13M | 15.64M | 16.20M | 15.81M | 18.52M | 16.35M | 15.90M | 17.75M | 17.71M | 19.04M | 21.10M | 21.38M | 23.10M | 0.07M | 0.05M | 0.02M | 0.06M | 0.09M | 0.08M | 0.03M | 0.16M | 0.14M | 0.14M | 0.17M | 0.04M | 0.21M | 14.90M | 14.70M |
|
Other Non-Current Assets
|
| | | | 2.05M | | 0.69M | 0.61M | 1.63M | 1.65M | 1.41M | 1.16M | 1.19M | 2.17M | 2.10M | 1.89M | 1.69M | 1.48M | 1.60M | 1.29M | 1.16M | 1.45M | 3.46M | 2.88M | 1.65M | 7.57M | 9.50M | 9.41M | 12.63M | 14.62M | 12.26M | 11.31M | 10.54M | 9.75M | 8.94M | 8.16M | 6.97M | 7.09M | 7.28M | 8.03M | 8.84M | 8.09M | 7.61M | 6.84M | 7.32M | 7.04M | 13.70M | 19.22M | 28.78M | 30.54M | 37.26M | 29.51M | 33.91M | 35.31M | 31.97M |
|
Non-Current Assets
|
4.53M | | | | 2.17M | | 3.18M | 2.94M | 0.78M | 4.91M | 2.42M | 3.58M | 3.90M | 4.95M | 5.80M | 6.26M | 7.06M | 7.58M | 8.50M | 8.68M | 8.83M | 9.89M | 10.36M | 11.36M | 0.01M | 13.24M | 16.08M | 0.02M | 19.34M | 20.80M | 23.07M | 23.60M | 25.39M | 26.54M | 28.09M | 34.12M | 35.68M | 44.27M | 43.82M | 46.55M | 41.32M | 43.63M | 44.76M | 46.18M | 47.44M | 48.38M | 46.63M | 46.98M | 47.62M | 52.44M | 57.90M | 60.24M | 68.21M | 77.64M | 88.03M |
|
Assets
|
63.48M | | | 65.19M | 68.39M | 69.76M | 70.93M | 72.31M | 74.38M | 80.80M | 84.75M | 93.74M | 124.26M | 126.47M | 133.08M | 141.04M | 151.16M | 159.31M | 165.41M | 167.96M | 177.44M | 186.28M | 191.81M | 192.06M | 191.77M | 202.79M | 206.33M | 214.09M | 222.33M | 227.62M | 227.06M | 221.97M | 224.18M | 226.54M | 225.77M | 227.66M | 225.91M | 232.69M | 229.67M | 229.35M | 265.58M | 249.17M | 265.98M | 278.67M | 279.29M | 290.27M | 282.45M | 290.14M | 286.82M | 298.00M | 307.35M | 315.29M | 389.97M | 391.13M | 406.40M |
|
Accounts Payables
|
| | | | 1.08M | | 1.16M | 0.92M | 0.97M | 1.42M | 1.55M | 0.82M | 2.05M | 1.35M | 1.05M | 0.66M | 1.13M | 0.96M | 0.93M | 0.99M | 0.80M | 1.24M | 1.90M | 1.45M | 1.29M | 2.02M | 2.47M | 0.95M | 2.21M | 2.44M | 2.27M | 2.61M | 2.54M | 2.59M | 2.50M | 3.29M | 2.45M | 2.52M | 1.81M | 2.20M | 4.05M | 3.38M | 5.19M | 6.39M | 6.29M | 2.28M | 2.63M | 2.56M | 5.73M | 4.22M | 7.50M | 8.75M | 9.39M | 9.07M | 14.65M |
|
Payables
|
| | | | 1.08M | | 1.16M | 0.92M | 0.97M | 1.42M | 1.55M | 0.82M | 2.05M | 1.35M | 1.05M | 0.66M | 1.13M | 0.96M | 0.93M | 0.99M | 0.80M | 1.24M | 1.90M | 1.45M | 1.29M | 2.02M | 2.47M | 0.95M | 2.21M | 2.44M | 2.27M | 2.61M | 2.54M | 2.59M | 2.50M | 3.29M | 2.45M | 2.52M | 1.81M | 2.20M | 4.05M | 3.38M | 5.19M | 6.39M | 6.29M | 2.28M | 2.63M | 2.56M | 5.73M | 4.22M | 7.50M | 8.75M | 9.39M | 9.07M | 14.65M |
|
Accumulated Expenses
|
| | | | 3.96M | | 4.75M | 4.18M | 5.03M | 5.86M | 7.11M | 8.41M | 10.72M | 5.89M | 7.14M | 6.87M | 7.71M | 5.29M | 6.02M | 5.18M | 6.11M | 3.99M | 4.52M | 4.26M | 4.81M | 4.29M | 5.15M | 5.19M | 5.96M | 4.99M | 5.86M | 5.45M | 6.49M | 5.32M | 5.61M | 4.97M | 4.73M | 4.26M | 5.16M | 4.31M | 8.58M | 10.63M | 12.65M | 16.95M | 13.87M | 10.99M | 11.50M | 14.80M | 9.49M | 11.47M | 13.19M | 16.86M | 13.04M | 13.98M | 17.31M |
|
Other Accumulated Expenses
|
| | | | | | | | 1.85M | | | | 1.54M | | | | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | 1.43M |
|
Short term Debt
|
0.12M | | | 0.11M | 0.11M | 0.09M | 0.06M | 0.03M | | | | | | | | | | 0.02M | | 0.04M | 0.05M | 0.13M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.10M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.24M | 2.24M |
|
Current Leases
|
-0.13M | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.88M | 1.83M | 1.23M | 1.50M | 1.45M | 1.41M | 1.60M | 1.54M | 1.50M | 1.53M | 1.62M | 1.61M | 1.71M | 1.68M | 1.59M | 1.75M | 1.97M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 0.21M |
|
Current Deferred Revenue
|
| | | | 3.02M | | 2.82M | 2.64M | 2.96M | 3.31M | 2.65M | 2.44M | 3.23M | 3.76M | 2.89M | 2.38M | 2.10M | 4.53M | 3.44M | 2.64M | 3.74M | 5.26M | 5.65M | 5.02M | 4.70M | 6.36M | 5.74M | 8.40M | 8.19M | 9.78M | 8.93M | 7.62M | 7.98M | 18.54M | 19.80M | 7.36M | 8.48M | 9.22M | 9.03M | 8.61M | 23.87M | 19.57M | 26.46M | 26.02M | 26.32M | 29.91M | 29.27M | 25.75M | 27.64M | 31.66M | 28.73M | 25.00M | 27.13M | 23.36M | 21.25M |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 12.61M | | 13.86M | 13.65M | 13.38M | 14.83M | 14.79M | 15.00M | 19.70M | 13.66M | 13.38M | 11.54M | 12.87M | 15.05M | 12.20M | 10.37M | 12.39M | 12.08M | 14.14M | 13.81M | 14.46M | 14.63M | 16.59M | 17.69M | 18.52M | 19.31M | 19.53M | 18.41M | 19.64M | | | 20.67M | 19.53M | 22.24M | 21.36M | 20.62M | 42.57M | 41.79M | 52.40M | 58.20M | 54.26M | 52.08M | 49.92M | 50.84M | 51.80M | 55.46M | 57.73M | 60.54M | 64.30M | 56.96M | 66.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.42M | 65.88M | 65.32M |
|
Total Long Term Debt
|
| 2,272.00M | | | | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | 0.38M | | | | 0.31M | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.95M | 1.91M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.09M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | 9.98M | 9.55M | 4.74M | 5.28M | 6.07M | 5.93M | 5.60M | 5.26M | 4.92M | 4.66M | 4.36M | 4.00M | 3.87M | 3.50M | 3.15M | 4.18M | 4.26M |
|
Other Non-Current Liabilities
|
| | | | 3.69M | | 3.40M | 3.50M | 3.49M | 2.94M | 3.11M | 3.09M | 3.22M | | | | 2.96M | | | | 2.60M | | | | 2.54M | 2.47M | 2.59M | 2.86M | 3.35M | 3.25M | 3.17M | 2.91M | 3.90M | 4.82M | 4.65M | 4.14M | 3.75M | 3.90M | 3.57M | 3.56M | 2.67M | 2.48M | 2.35M | 2.62M | 3.37M | 6.33M | 3.23M | 2.97M | 2.98M | 3.71M | 2.88M | 2.92M | 4.20M | 3.64M | 3.30M |
|
Total Non-Current Liabilities
|
| | | | 13.87M | | 14.84M | 14.47M | 14.05M | 15.39M | 15.10M | 15.16M | 0.28M | 3.27M | 3.26M | 3.56M | 3.58M | 3.37M | 3.41M | 3.27M | 3.23M | 2.92M | 2.89M | 2.97M | 14.92M | 15.09M | 16.92M | 18.34M | 20.17M | 21.12M | 21.78M | 20.76M | 21.91M | 19.66M | 20.80M | 22.62M | 22.36M | 31.44M | 31.21M | 30.80M | 49.34M | 48.82M | 60.42M | 66.04M | 62.50M | 59.77M | 57.66M | 58.22M | 58.43M | 62.13M | 64.00M | 66.34M | 136.80M | 129.97M | 138.72M |
|
Total Liabilities
|
| | | | 17.56M | | 18.24M | 17.98M | 17.54M | 18.33M | 18.21M | 18.25M | 23.20M | 16.93M | 16.63M | 15.10M | 16.45M | 18.41M | 15.60M | 13.65M | 15.62M | 15.00M | 17.03M | 16.78M | 17.46M | 17.56M | 19.52M | 21.20M | 23.53M | 24.36M | 24.96M | 23.67M | 25.81M | 24.48M | 25.45M | 26.76M | 26.11M | 35.34M | 34.78M | 34.36M | 52.01M | 51.29M | 62.77M | 68.66M | 65.86M | 66.10M | 60.89M | 61.19M | 61.41M | 65.85M | 66.89M | 69.25M | 140.99M | 133.61M | 142.02M |
|
Total Debt
|
0.12M | | | 0.11M | 0.11M | 0.09M | 0.06M | 0.03M | | | | | | | | | | 0.02M | | 0.04M | 0.05M | 0.13M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.10M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | 68.66M | 68.12M | 67.56M |
|
Common Equity
|
45.69M | 1,407.00M | 1.15M | 1.07M | 50.83M | | 52.69M | 54.33M | 56.84M | 62.47M | 66.53M | 75.49M | 101.06M | 109.54M | 116.45M | 125.94M | 134.71M | 140.90M | 149.80M | 154.31M | 161.82M | 171.28M | 174.78M | 175.28M | 174.31M | 185.23M | 186.81M | 192.88M | 198.80M | 203.26M | 202.10M | 198.30M | 198.37M | 202.06M | 200.32M | 200.90M | 199.79M | 197.35M | 194.89M | 194.99M | 213.57M | 197.88M | 203.20M | 210.01M | 213.43M | 224.17M | 221.56M | 228.95M | 225.41M | 232.15M | 240.46M | 246.04M | 248.98M | 257.52M | 264.38M |
|
Shareholder's Equity
|
45.69M | | | | 50.83M | | 52.69M | 54.33M | 56.84M | 62.47M | 66.53M | 75.49M | 101.06M | 109.54M | 116.45M | 125.94M | 134.71M | 140.90M | 149.80M | 154.31M | 161.82M | 171.28M | 174.78M | 175.28M | 174.31M | 185.23M | 186.81M | 192.88M | 198.80M | 203.26M | 202.10M | 198.30M | 198.37M | 202.06M | 200.32M | 200.90M | 199.79M | 197.35M | 194.89M | 194.99M | 213.57M | 197.88M | 203.20M | 210.01M | 213.43M | 224.17M | 221.56M | 228.95M | 225.41M | 232.15M | 240.46M | 246.04M | 248.98M | 257.52M | 264.38M |
|
Liabilities and Shareholders Equity
|
63.48M | | | 65.19M | 68.39M | 69.76M | 70.93M | 72.31M | 74.38M | 80.80M | 84.75M | 93.74M | 124.26M | 126.47M | 133.08M | 141.04M | 151.16M | 159.31M | 165.41M | 167.96M | 177.44M | 186.28M | 191.81M | 192.06M | 191.77M | 202.79M | 206.33M | 214.09M | 222.33M | 227.62M | 227.06M | 221.97M | 224.18M | 226.54M | 225.77M | 227.66M | 225.91M | 232.69M | 229.67M | 229.35M | 265.58M | 249.17M | 265.98M | 278.67M | 279.29M | 290.27M | 282.45M | 290.14M | 286.82M | 298.00M | 307.35M | 315.29M | 389.97M | 391.13M | 406.40M |
|
Treasury Shares
|
0.98M | | | | 0.45M | | | 4.24M | 0.30M | 4.33M | 4.58M | 4.74M | 0.45M | 4.79M | 4.81M | 0.04M | 0.76M | 5.02M | 5.09M | 5.09M | 0.94M | 5.34M | 5.53M | 5.84M | 1.17M | 6.37M | 6.57M | 1.24M | 1.54M | 6.69M | 0.28M | 7.62M | 1.62M | 0.34M | 0.10M | 0.44M | 1.83M | 0.31M | -0.30M | 0.79M | -0.22M | 0.71M | 0.71M | 0.25M | 0.13M | 0.01M | -0.02M | 11.46M | 11.78M | 11.79M | 11.90M | 11.92M | 12.04M | 12.05M | 12.18M |
|
Retained Earnings
|
| | | | -130.67M | | -131.24M | -130.90M | -128.79M | -125.29M | -120.47M | -115.48M | -91.58M | -86.85M | -82.30M | -77.47M | -70.65M | -64.39M | -59.70M | -57.94M | -52.19M | -46.22M | -44.07M | -42.58M | -39.78M | -32.79M | -30.66M | -28.68M | -25.75M | -25.23M | -25.05M | -24.45M | -27.09M | -23.16M | -25.26M | -27.34M | -30.45M | -33.14M | -33.85M | -34.54M | -101.87M | -103.02M | -101.63M | -101.15M | -100.80M | -93.96M | -98.93M | -98.05M | -98.44M | -96.73M | -94.53M | -93.99M | -97.02M | -95.87M | -94.58M |