|
Cash & Equivalents
|
15.01M | 24.55M | 24.55M | | 34.88M | 47.10M | 68.62M | 42.12M | 42.37M | 48.30M | 41.67M | 88.28M | 76.50M | 78.02M | 84.06M | 94.76M | 91.70M | 112.47M | 98.30M | 98.30M | 87.94M | 109.65M | 130.57M | 91.72M | 87.79M | 93.17M | 86.78M | 99.16M | 41.03M | 93.13M | 91.38M | 75.61M | 87.56M | 147.56M | 113.91M | 93.03M | 74.13M | 108.75M | 97.28M | 145.74M | 137.33M | 166.29M | 120.97M | 193.90M | 173.72M | 193.85M | 186.15M | 208.72M | 203.66M | 273.78M | 281.20M | 235.43M | 232.18M | 290.67M | 193.98M | 225.25M |
|
Short-term Investments
|
| | | | 83.55M | 45.54M | 37.76M | 58.75M | 54.83M | 57.31M | 67.67M | 25.13M | 50.71M | 64.93M | 74.05M | 79.38M | 87.27M | 93.24M | 96.19M | 111.68M | 157.12M | 135.13M | 148.29M | 212.21M | 201.82M | 235.35M | 235.74M | 228.54M | 248.14M | 205.01M | 207.63M | 222.42M | 211.33M | 184.39M | 233.92M | 225.73M | 281.89M | 247.98M | 262.94M | 199.95M | 267.96M | 290.85M | 298.12M | 191.38M | 147.61M | 139.93M | 163.11M | 218.69M | 221.89M | 179.89M | 112.00M | 150.91M | 149.24M | 150.21M | 176.05M | 193.32M |
|
Cash & Current Investments
|
15.01M | 24.55M | 24.55M | | 118.43M | 92.65M | 106.38M | 100.87M | 97.20M | 105.61M | 109.34M | 113.42M | 127.22M | 142.95M | 158.11M | 174.15M | 178.97M | 205.71M | 194.49M | 209.98M | 245.06M | 244.78M | 278.86M | 303.93M | 289.61M | 328.53M | 322.52M | 327.71M | 289.17M | 298.14M | 299.01M | 298.04M | 298.89M | 331.95M | 347.83M | 318.76M | 356.02M | 356.74M | 360.22M | 345.69M | 405.29M | 457.14M | 419.09M | 385.28M | 321.33M | 333.78M | 349.25M | 427.41M | 425.56M | 453.67M | 393.21M | 386.34M | 381.42M | 440.88M | 370.03M | 418.57M |
|
Receivables - Net
|
| | 20.75M | 23.45M | 24.55M | 19.03M | 22.93M | 25.02M | 28.58M | 21.89M | 28.06M | 30.28M | 32.99M | 38.73M | 34.55M | 37.88M | 42.33M | 42.41M | 40.39M | 41.91M | 47.02M | 41.64M | 46.36M | 46.35M | 64.41M | 49.87M | 52.53M | 58.61M | 75.83M | 67.86M | 63.18M | 61.31M | 78.03M | 72.70M | 75.94M | 64.29M | 100.20M | 85.22M | 86.04M | 84.27M | 109.00M | 89.29M | 97.69M | 98.72M | 121.80M | 101.79M | 124.91M | 103.43M | 146.20M | 115.63M | 109.58M | 114.97M | 164.55M | 121.56M | 128.68M | 128.42M |
|
Receivables - Other
|
-1.17M | | -6.65M | | -4.01M | | | | | | | | | | | | | | | | | | | | | 46.23M | 49.84M | 54.63M | 71.39M | 68.52M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 14.10M | 23.45M | 20.53M | 19.03M | 22.93M | 25.02M | 28.58M | 21.89M | 28.06M | 30.28M | 32.99M | 38.73M | 34.55M | 37.88M | 42.33M | 42.41M | 40.39M | 41.91M | 47.02M | 41.64M | 46.36M | 46.35M | 64.41M | 96.11M | 102.37M | 113.24M | 147.21M | 136.38M | 63.18M | 61.31M | 78.03M | 72.70M | 75.94M | 64.29M | 100.20M | 85.22M | 86.04M | 84.27M | 109.00M | 89.29M | 97.69M | 98.72M | 121.80M | 101.79M | 124.91M | 103.43M | 146.20M | 115.63M | 109.58M | 114.97M | 164.55M | 121.56M | 128.68M | 128.42M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.11M | | | | 8.52M | 6.86M | 5.54M | 4.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.11M | | 3.77M | 6.50M | 4.38M | 4.33M | 4.88M | 5.12M | 4.57M | 4.39M | 5.50M | 5.90M | 6.53M | 7.30M | 7.31M | 8.95M | 7.95M | 7.45M | 7.63M | 9.07M | 9.81M | 9.04M | 19.05M | 18.30M | 16.52M | 15.49M | 15.81M | 16.62M | 13.97M | 16.54M | 19.39M | 20.46M | 18.69M | 20.49M | 24.34M | 22.48M | 19.14M | 22.10M | 21.98M | 22.90M | 32.11M | 26.75M | 34.96M | 38.74M | 30.22M | 29.18M | 34.02M | 29.84M | 26.71M | 36.11M | 31.27M | 35.31M | 39.72M | 39.51M | 44.27M | 49.72M |
|
Current Assets
|
| | 49.07M | 55.76M | 147.35M | 116.01M | 134.19M | 131.00M | 130.46M | 131.88M | 142.91M | 149.60M | 166.74M | 195.85M | 205.51M | 225.32M | 229.24M | 255.57M | 262.40M | 260.96M | 300.69M | 295.46M | 344.28M | 367.38M | 369.35M | 393.89M | 390.87M | 401.74M | 378.96M | 382.54M | 381.59M | 379.81M | 395.62M | 425.14M | 448.11M | 405.53M | 475.35M | 464.06M | 468.24M | 452.85M | 546.40M | 573.18M | 551.74M | 522.73M | 473.34M | 464.75M | 508.18M | 562.18M | 600.00M | 605.41M | 534.06M | 536.62M | 585.69M | 601.95M | 542.97M | 596.71M |
|
Property, Plant & Equipment (Net)
|
| | 13.86M | 16.90M | 18.15M | 19.79M | 22.53M | 22.49M | 23.07M | 24.17M | 24.01M | 24.78M | 26.62M | 28.28M | 29.24M | 29.96M | 31.33M | 31.79M | 40.02M | 40.67M | 39.40M | 40.82M | 42.77M | 51.28M | 58.56M | 60.70M | 64.97M | 64.50M | 61.44M | 60.49M | 59.36M | 58.70M | 60.58M | 61.66M | 63.10M | 67.57M | 64.85M | 64.14M | 65.96M | 63.26M | 61.85M | 63.38M | 57.83M | 53.94M | 47.43M | 45.16M | 40.35M | 36.16M | 32.60M | 30.19M | 27.76M | 27.34M | 30.35M | 28.25M | 26.16M | 24.79M |
|
Long-Term Investments
|
| | | | | 32.56M | 20.07M | 24.80M | 35.61M | 39.39M | 34.41M | 37.90M | 39.45M | 30.89M | 29.03M | 25.73M | 43.28M | 34.61M | 46.53M | 64.93M | 45.73M | 63.68M | 45.00M | 40.36M | 67.22M | 65.36M | 64.22M | 64.10M | 76.71M | 96.32M | 111.52M | 100.95M | 119.51M | 102.78M | 97.48M | 133.26M | 98.46M | 101.47M | 110.89M | 136.12M | 111.20M | 82.36M | 80.12M | 71.00M | 59.21M | 44.59M | 38.84M | 33.65M | 56.64M | 89.69M | 162.06M | 186.68M | 193.89M | 198.99M | 251.18M | 244.98M |
|
Goodwill
|
| | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.90M | 0.00M | 1.55M | 1.85M | 7.30M | 7.22M | 7.33M | 7.33M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M |
|
Intangibles
|
| | 3.17M | 2.87M | 2.81M | 2.70M | 2.60M | 2.49M | 2.39M | 2.30M | 2.20M | 2.10M | 2.00M | 1.90M | 1.80M | 1.71M | 1.36M | 1.27M | 1.17M | 1.08M | 0.99M | 0.89M | 0.80M | 5.80M | 12.40M | 11.77M | 14.61M | 13.74M | 21.98M | 21.36M | 19.84M | 18.32M | 27.74M | 15.28M | 13.76M | 29.24M | 29.24M | 29.24M | 29.24M | 30.44M | 30.44M | 30.44M | 30.44M | 30.44M | 12.80M | 42.39M | 42.39M | 10.49M | 9.71M | 8.94M | 8.17M | 7.45M | 6.81M | 6.17M | 5.53M | 4.89M |
|
Goodwill & Intangibles
|
| | 3.17M | 3.19M | 2.81M | 3.02M | 2.91M | 2.81M | 2.71M | 2.61M | 2.52M | 2.42M | 2.32M | 2.22M | 2.12M | 2.02M | 1.68M | 1.58M | 1.49M | 1.40M | 1.30M | 1.21M | 1.12M | 6.70M | 12.40M | 13.32M | 16.45M | 21.04M | 29.20M | 28.68M | 27.16M | 25.76M | 35.19M | 22.72M | 21.20M | 36.69M | 36.69M | 36.69M | 36.69M | 37.89M | 37.89M | 37.89M | 37.89M | 37.89M | 20.25M | 49.83M | 49.83M | 17.93M | 17.16M | 16.39M | 15.62M | 14.90M | 14.26M | 13.62M | 12.98M | 12.34M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.07M | | | | 22.64M | 14.41M | 14.04M | 13.18M | 16.08M | 17.16M | 16.12M | 15.14M | 16.59M | 37.28M | 35.62M | 32.36M | 25.07M | 24.09M | 23.57M | 28.25M | 26.39M | 24.65M | 22.98M | 18.30M | 18.83M | 16.93M | 16.97M | 13.58M | 15.81M | 20.79M | 16.47M | 31.37M | 25.09M | 29.99M | 35.43M | 39.80M | 45.41M | 49.87M | 54.89M | 57.17M | 62.76M | 66.56M | 70.43M | 77.73M | 81.31M | 86.06M | 91.55M | 76.26M |
|
Other Non-Current Assets
|
| | 2.25M | 1.88M | 1.69M | 1.24M | 0.60M | 0.56M | 0.68M | 0.78M | 0.72M | 0.73M | 2.26M | 2.25M | 2.11M | 2.06M | 1.92M | 1.94M | 2.28M | 1.94M | 2.10M | 1.86M | 1.96M | 2.05M | 2.18M | 7.06M | 7.13M | 8.12M | 11.78M | 12.66M | 13.71M | 14.15M | 15.08M | 15.30M | 16.02M | 16.85M | 16.86M | 18.36M | 17.98M | 17.89M | 17.81M | 17.59M | 18.43M | 18.04M | 18.86M | 18.48M | 17.93M | 18.36M | 19.86M | 20.96M | 21.37M | 22.56M | 25.88M | 25.08M | 24.78M | 27.74M |
|
Non-Current Assets
|
| | 19.72M | 22.08M | 22.96M | 56.72M | 46.11M | 50.67M | 62.15M | 66.95M | 61.66M | 65.81M | 93.28M | 78.06M | 76.53M | 72.97M | 94.28M | 87.09M | 106.45M | 124.08M | 106.32M | 146.06M | 127.67M | 133.95M | 168.18M | 171.72M | 180.05M | 184.26M | 206.72M | 253.60M | 264.03M | 246.12M | 279.99M | 259.35M | 258.91M | 301.55M | 261.47M | 265.89M | 269.06M | 303.33M | 268.16M | 241.37M | 237.27M | 224.90M | 227.60M | 211.00M | 201.40M | 189.68M | 212.62M | 256.37M | 342.54M | 371.71M | 387.85M | 394.52M | 456.53M | 435.28M |
|
Assets
|
| | 68.79M | 77.84M | 170.32M | 172.72M | 180.30M | 181.68M | 192.60M | 198.84M | 204.57M | 215.41M | 260.02M | 273.91M | 282.05M | 298.29M | 323.51M | 342.66M | 368.85M | 385.04M | 407.00M | 441.52M | 471.95M | 501.33M | 537.52M | 565.61M | 570.91M | 586.00M | 585.68M | 636.14M | 645.61M | 625.92M | 675.61M | 684.49M | 707.01M | 707.08M | 736.82M | 729.94M | 737.30M | 756.18M | 814.56M | 814.55M | 789.01M | 747.63M | 700.94M | 675.75M | 709.58M | 751.86M | 812.62M | 861.78M | 876.60M | 908.32M | 973.54M | 996.47M | 999.50M | 1,031.99M |
|
Accounts Payables
|
| | 2.25M | 1.72M | 2.03M | 1.76M | 2.50M | 1.10M | 1.93M | 2.02M | 1.74M | 1.90M | 5.66M | 2.05M | 1.04M | 2.06M | 2.37M | 4.39M | 5.85M | 1.49M | 2.05M | 4.34M | 1.92M | 1.40M | 1.14M | 1.31M | 1.02M | 4.72M | 5.59M | 0.57M | 0.96M | 0.91M | 0.85M | 0.65M | 1.40M | 2.22M | 0.73M | 1.16M | 1.60M | 1.10M | 1.30M | 2.48M | 2.13M | 1.31M | 2.81M | 1.74M | 2.16M | 1.17M | 0.99M | 0.65M | 1.28M | 1.42M | 1.27M | 1.29M | 1.98M | 1.82M |
|
Payables
|
| | 2.25M | 1.72M | 2.03M | 1.76M | 2.50M | 1.10M | 1.93M | 2.02M | 1.74M | 1.90M | 5.66M | 2.05M | 1.04M | 2.06M | 2.37M | 4.39M | 5.85M | 1.49M | 2.05M | 4.34M | 1.92M | 1.40M | 1.14M | 1.31M | 1.02M | 4.72M | 5.59M | 0.57M | 0.96M | 0.91M | 0.85M | 0.65M | 1.40M | 2.22M | 0.73M | 1.16M | 1.60M | 1.10M | 1.30M | 2.48M | 2.13M | 1.31M | 2.81M | 1.74M | 2.16M | 1.17M | 0.99M | 0.65M | 1.28M | 1.42M | 1.27M | 1.29M | 1.98M | 1.82M |
|
Accumulated Expenses
|
-0.18M | | 8.47M | 9.09M | 7.80M | 8.75M | 11.41M | 7.95M | 9.04M | 8.44M | 8.39M | 9.10M | 10.35M | 10.55M | 10.60M | 11.36M | 11.79M | 11.51M | 16.85M | 16.32M | 13.32M | 13.34M | 13.84M | 14.68M | 21.44M | 22.18M | 27.45M | 23.21M | 26.70M | 32.02M | 24.32M | 25.59M | 22.78M | 23.75M | 24.81M | 24.77M | 29.83M | 27.84M | 30.68M | 33.88M | 32.50M | 37.08M | 37.99M | 42.82M | 42.59M | 41.78M | 52.64M | 49.84M | 43.10M | 48.25M | 36.09M | 39.96M | 45.94M | 52.92M | 52.77M | 51.14M |
|
Current Leases
|
-1.15M | | 1.99M | 1.56M | 1.18M | 1.12M | 1.06M | 1.07M | 0.81M | 0.54M | 0.27M | | | | | | | | | | | | | | | | | | | 1.15M | 6.83M | 6.94M | 7.66M | 7.97M | 9.16M | 11.78M | 11.67M | 11.85M | 12.25M | 12.18M | 12.61M | 12.04M | 11.54M | 10.96M | 13.06M | 12.93M | 11.88M | 12.31M | 11.86M | 10.05M | 10.12M | 9.33M | 9.72M | 10.99M | 7.10M | 7.34M |
|
Current Deferred Revenue
|
| | 46.72M | 51.69M | 56.50M | 58.36M | 58.84M | 61.39M | 67.50M | 71.41M | 71.85M | 74.34M | 81.15M | 87.93M | 87.41M | 91.94M | 98.03M | 101.56M | 103.75M | 109.03M | 114.96M | 120.04M | 124.74M | 132.17M | 143.19M | 162.65M | 164.75M | 172.67M | 164.62M | 174.45M | 176.61M | 180.30M | 192.17M | 201.86M | 199.73M | 200.28M | 213.49M | 218.90M | 228.18M | 237.54M | 290.60M | 266.93M | 275.73M | 278.95M | 317.20M | 317.20M | 317.20M | 307.18M | 364.90M | 332.13M | 324.33M | 337.82M | 395.70M | 366.82M | 354.97M | 371.48M |
|
Total Current Liabilities
|
| | 59.43M | 64.05M | 67.51M | 69.99M | 73.81M | 71.51M | 79.28M | 82.41M | 82.25M | 85.34M | 97.16M | 100.53M | 99.05M | 105.35M | 112.18M | 117.46M | 126.46M | 126.84M | 130.33M | 137.72M | 140.50M | 148.24M | 165.77M | 171.15M | 179.90M | 183.05M | 196.91M | 208.19M | 208.71M | 213.75M | 223.47M | 234.24M | 235.10M | 239.06M | 255.73M | 259.74M | 272.71M | 284.69M | 304.28M | 318.54M | 327.39M | 334.03M | 352.19M | 352.96M | 369.12M | 370.49M | 389.21M | 391.06M | 371.83M | 388.54M | 428.39M | 432.03M | 416.81M | 431.78M |
|
Capital Leases
|
| | 2.41M | 1.07M | 0.81M | 0.54M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 4.71M | 6.15M | 8.62M | 7.85M | 8.82M | 8.46M | 8.89M | 8.91M | 8.78M | 8.96M | 10.06M | 10.06M | 9.71M | 9.88M | 14.56M | 13.09M | 13.07M | 14.42M | 15.53M | 18.46M | 16.70M | 16.04M | 17.14M | 14.99M | 13.33M | 17.56M | 20.42M | 20.45M | 20.84M | 20.16M | 20.93M | 21.82M | 19.07M | 19.16M | 30.54M | 29.01M | 28.68M | 27.53M | 32.75M | 31.12M | 28.36M | 24.18M | 23.49M | 21.93M | 34.77M | 32.29M | 31.67M | 31.31M | 28.81M | 23.12M | 24.27M | 22.07M | 19.23M | 16.34M |
|
Minority Interest
|
63.74M | | 63.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.65M | 39.67M | 38.25M | 44.02M | 49.60M | 54.33M | 48.39M | 45.70M | 42.69M | 40.42M | 37.32M | 35.91M | 33.28M | 31.34M | 28.91M | 29.12M | 25.91M | 22.87M | 19.66M | 16.89M | 37.83M | 50.56M | 47.60M | 37.50M | 48.64M | 55.35M | 54.61M |
|
Other Non-Current Liabilities
|
0.08M | | 2.13M | 1.19M | 1.23M | 0.99M | 0.64M | 0.68M | 1.32M | 1.39M | 1.42M | 1.42M | 0.97M | 1.04M | 1.11M | 1.15M | 1.21M | 1.61M | 1.88M | 2.39M | 2.73M | 0.87M | 8.69M | 9.40M | 11.07M | 13.15M | 12.45M | 11.26M | 10.36M | 0.51M | 0.48M | 0.30M | 0.39M | 0.22M | 0.02M | 0.18M | 0.37M | 1.39M | 2.50M | 3.65M | 4.90M | 4.98M | 5.09M | 5.32M | 7.01M | 7.13M | 5.80M | 6.51M | 6.68M | 7.42M | 7.73M | 8.81M | 6.27M | 6.68M | 7.05M | 7.21M |
|
Total Non-Current Liabilities
|
-0.08M | | 67.21M | 71.78M | 77.53M | 78.99M | 83.43M | 80.50M | 88.17M | 91.32M | 91.03M | 94.30M | 107.22M | 110.59M | 108.76M | 115.24M | 126.74M | 130.56M | 139.53M | 141.26M | 145.86M | 156.18M | 157.20M | 164.28M | 182.91M | 186.14M | 193.22M | 200.60M | 217.33M | 262.23M | 261.54M | 264.60M | 288.42M | 297.54M | 299.22M | 306.60M | 331.97M | 331.45M | 341.81M | 349.54M | 372.95M | 382.94M | 387.08M | 387.12M | 404.80M | 400.80M | 426.77M | 422.43M | 437.76M | 450.16M | 441.08M | 449.92M | 490.15M | 491.75M | 484.29M | 495.38M |
|
Total Liabilities
|
| | 69.34M | 72.97M | 78.76M | 79.98M | 84.06M | 81.18M | 89.49M | 92.71M | 92.45M | 95.72M | 108.20M | 111.63M | 109.88M | 116.39M | 127.95M | 132.17M | 141.41M | 143.64M | 148.59M | 157.05M | 165.88M | 173.69M | 193.98M | 199.29M | 205.68M | 211.86M | 227.69M | 262.74M | 262.01M | 264.90M | 288.81M | 297.76M | 299.24M | 306.79M | 332.34M | 332.83M | 344.31M | 353.19M | 377.85M | 387.92M | 392.17M | 392.44M | 411.81M | 407.93M | 432.57M | 428.94M | 444.44M | 457.58M | 448.81M | 458.73M | 496.42M | 498.44M | 491.34M | 502.59M |
|
Common Equity
|
-69.40M | | -64.42M | -59.01M | 91.56M | 92.74M | 96.23M | 100.50M | 103.12M | 106.13M | 112.12M | 119.69M | 151.83M | 162.27M | 172.17M | 181.90M | 195.57M | 210.50M | 227.44M | 241.39M | 258.41M | 284.47M | 306.06M | 327.64M | 343.54M | 366.32M | 365.24M | 374.14M | 357.99M | 373.40M | 383.60M | 361.02M | 386.80M | 386.73M | 407.77M | 400.30M | 404.48M | 397.11M | 393.00M | 402.99M | 436.71M | 426.63M | 396.84M | 355.19M | 289.13M | 267.82M | 277.02M | 322.92M | 368.17M | 404.20M | 427.80M | 449.60M | 477.12M | 498.04M | 508.17M | 529.40M |
|
Shareholder's Equity
|
-69.40M | | -64.42M | -59.01M | 91.56M | 92.74M | 96.23M | 100.50M | 103.12M | 106.13M | 112.12M | 119.69M | 151.83M | 162.27M | 172.17M | 181.90M | 195.57M | 210.50M | 227.44M | 241.39M | 258.41M | 284.47M | 306.06M | 327.64M | 343.54M | 366.32M | 365.24M | 374.14M | 357.99M | 373.40M | 383.60M | 361.02M | 386.80M | 386.73M | 407.77M | 400.30M | 404.48M | 397.11M | 393.00M | 402.99M | 436.71M | 426.63M | 396.84M | 355.19M | 289.13M | 267.82M | 277.02M | 322.92M | 368.17M | 404.20M | 427.80M | 449.60M | 477.12M | 498.04M | 508.17M | 529.40M |
|
Liabilities and Shareholders Equity
|
| | 68.79M | 77.84M | 170.32M | 172.72M | 180.30M | 181.68M | 192.60M | 198.84M | 204.57M | 215.41M | 260.02M | 273.91M | 282.05M | 298.29M | 323.51M | 342.66M | 368.85M | 385.04M | 407.00M | 441.52M | 471.95M | 501.33M | 537.52M | 565.61M | 570.91M | 586.00M | 585.68M | 636.14M | 645.61M | 625.92M | 675.61M | 684.49M | 707.01M | 707.08M | 736.82M | 729.94M | 737.30M | 756.18M | 814.56M | 814.55M | 789.01M | 747.63M | 700.94M | 675.75M | 709.58M | 751.86M | 812.62M | 861.78M | 876.60M | 908.32M | 973.54M | 996.47M | 999.50M | 1,031.99M |
|
Retained Earnings
|
| | -77.36M | -75.27M | -75.14M | -74.69M | -73.82M | -72.51M | -73.59M | -72.91M | -71.20M | -67.99M | -43.35M | -40.35M | -37.03M | -32.91M | -27.48M | -22.70M | -19.16M | -14.17M | -8.26M | 22.04M | 29.24M | 37.20M | 39.92M | 50.55M | 45.80M | 45.81M | 27.96M | 34.49M | 36.68M | 13.34M | 23.19M | 17.12M | 21.10M | 10.37M | 3.57M | -24.00M | -31.29M | -31.70M | -41.66M | -58.41M | -96.30M | -155.45M | -221.45M | -252.36M | -255.31M | -244.34M | -228.08M | -205.75M | -195.65M | -192.58M | -189.22M | -179.67M | -179.67M | -176.87M |
|
Preferred Shares
|
| | | 63.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.14M | | 0.00M | | 0.06M | | | | 500.00 | | | | 125.00 | | | | 0.05M | 0.01M | 0.46M | 0.54M | 0.59M | 0.61M | 1.23M | 1.18M | 1.41M | 0.02M | 0.24M | 0.31M | 1.23M | 0.09M | 0.18M | 0.60M | 1.03M | 0.35M | 0.24M | 0.35M | 1.29M | 0.27M | 0.32M | 0.29M | 1.15M | 0.37M | 0.56M | 0.68M | 2.46M | 0.58M | 0.35M | 0.27M | 1.34M | 0.10M | 0.23M | 0.97M | 1.09M | 0.97M | 0.93M | 1.01M |