|
Cash & Equivalents
|
13.58M | 16.73M | 37.86M | 22.32M | 19.37M | 25.45M | 116.38M | 166.83M | 151.42M | 120.69M | 113.18M | 114.15M | 120.79M | 130.00M | 137.59M | 139.07M | 147.79M | 152.39M | 160.35M | 149.69M | 167.01M | 172.31M | 181.19M | 554.96M | 567.28M | 577.28M | 566.33M | 549.03M | 567.67M | 582.66M | 343.61M | 762.06M | 773.76M | 745.56M | 639.85M | 463.07M | 325.30M | 345.15M | 267.16M | 301.93M | 306.50M | 305.38M | 269.98M | 274.80M | 225.35M | 432.35M | 222.19M | 203.13M | 199.33M | 212.65M | 242.81M | 154.44M | 168.11M | 145.37M |
|
Short-term Investments
|
| | | | | | | | | 28.66M | 28.48M | 21.55M | 11.91M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.58M | 16.73M | 37.86M | 22.32M | 19.37M | 25.45M | 116.38M | 166.83M | 151.42M | 149.35M | 141.66M | 135.71M | 132.70M | 132.31M | 137.59M | 139.07M | 147.79M | 152.39M | 160.35M | 149.69M | 167.01M | 172.31M | 181.19M | 554.96M | 567.28M | 577.28M | 566.33M | 549.03M | 567.67M | 582.66M | 343.61M | 762.06M | 773.76M | 745.56M | 639.85M | 463.07M | 325.30M | 345.15M | 267.16M | 301.93M | 306.50M | 305.38M | 269.98M | 274.80M | 225.35M | 432.35M | 222.19M | 203.13M | 199.33M | 212.65M | 242.81M | 154.44M | 168.11M | 145.37M |
|
Receivables - Net
|
| | 2.69M | | | 2.49M | 3.04M | 3.87M | 5.12M | 7.44M | 7.65M | 11.57M | 12.24M | 15.19M | 19.16M | 25.62M | 24.17M | 23.58M | 30.24M | 31.32M | 33.26M | 39.73M | 46.69M | 55.38M | 67.02M | 74.18M | 94.38M | 100.71M | 105.58M | 118.28M | 129.99M | 135.43M | 142.32M | 153.58M | 176.03M | 166.85M | 198.88M | 216.13M | 232.84M | 257.32M | 253.57M | 265.99M | 311.32M | 315.33M | 322.19M | 347.91M | 364.44M | 371.36M | 370.00M | 395.81M | 386.25M | 381.12M | 391.15M | 381.45M |
|
Receivables - Other
|
| | 0.44M | | | 2.54M | 0.99M | 1.46M | 1.36M | 1.49M | 1.84M | 1.97M | 2.85M | 3.68M | 4.03M | 6.47M | 4.50M | 3.18M | 4.99M | 5.97M | 4.16M | 3.97M | 15.42M | 8.19M | 4.68M | 10.46M | 14.14M | 12.37M | 12.94M | 13.73M | 17.60M | 18.61M | 20.82M | 25.43M | 32.48M | 35.36M | 35.61M | 41.83M | 47.68M | 60.21M | 66.57M | 74.10M | 78.25M | 82.92M | 90.76M | 95.11M | 96.37M | 97.81M | 104.60M | 105.34M | 100.58M | 101.84M | 100.42M | 106.08M |
|
Receivables
|
| | 3.13M | | | 5.03M | 4.04M | 5.33M | 6.48M | 8.93M | 9.49M | 13.54M | 15.10M | 18.86M | 23.19M | 32.09M | 28.66M | 26.76M | 35.23M | 37.29M | 37.42M | 43.70M | 62.11M | 63.57M | 71.69M | 84.64M | 108.52M | 113.08M | 118.53M | 132.01M | 147.59M | 154.04M | 163.14M | 179.02M | 208.51M | 202.21M | 234.49M | 257.96M | 280.52M | 317.53M | 320.14M | 340.09M | 389.57M | 398.26M | 412.95M | 443.02M | 460.80M | 469.17M | 474.59M | 501.15M | 486.83M | 482.95M | 491.58M | 487.53M |
|
Inventory
|
| | 0.83M | | | 2.03M | 2.11M | 2.30M | 2.17M | 2.01M | 1.71M | 2.05M | 2.37M | 2.29M | 2.32M | 0.90M | 0.12M | 0.08M | 0.06M | 0.17M | 0.12M | 0.16M | 0.20M | 0.23M | 0.25M | 0.17M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.41M | | | 11.66M | 5.21M | 6.78M | 9.12M | 8.37M | 8.77M | 9.52M | 11.18M | 12.75M | 11.98M | 12.95M | 14.62M | 16.64M | 15.31M | 17.35M | 17.94M | 22.18M | 21.51M | 24.12M | 24.64M | 29.82M | 23.77M | 29.71M | 33.13M | 31.90M | 25.35M | 34.31M | 39.37M | 40.25M | 46.52M | 40.21M | 40.74M | 40.37M | 48.16M | 51.48M | 52.38M | 51.94M | 55.85M | 79.53M | 85.47M | 95.86M | 77.40M | 71.73M | 72.16M | 64.61M | 59.44M | 65.53M | 64.89M | 64.63M |
|
Current Assets
|
| | 44.80M | | | 41.63M | 126.75M | 179.78M | 167.84M | 167.18M | 159.79M | 158.85M | 158.50M | 162.53M | 171.05M | 178.55M | 186.71M | 192.70M | 205.91M | 198.37M | 218.22M | 234.22M | 264.82M | 651.11M | 678.08M | 702.16M | 707.51M | 704.37M | 735.11M | 765.04M | 535.54M | 971.58M | 1,002.02M | 992.60M | 926.13M | 743.70M | 648.11M | 693.60M | 650.74M | 720.75M | 739.30M | 774.60M | 796.02M | 851.03M | 803.54M | 1,052.32M | 848.65M | 831.03M | 827.91M | 858.98M | 871.12M | 780.24M | 800.25M | 762.50M |
|
Property, Plant & Equipment (Net)
|
| | 17.01M | | | 17.30M | 16.66M | 19.16M | 24.52M | 25.86M | 25.53M | 26.70M | 28.53M | 29.08M | 28.16M | 27.49M | 29.10M | 31.14M | 31.99M | 34.16M | 36.61M | 41.64M | 43.30M | 50.13M | 55.08M | 60.20M | 70.20M | 74.20M | 78.55M | 84.12M | 89.23M | 97.92M | 114.42M | 132.97M | 142.21M | 145.60M | 152.93M | 158.78M | 166.91M | 173.44M | 178.24M | 182.19M | 185.40M | 187.28M | 185.81M | 183.59M | 184.39M | 182.74M | 182.31M | 185.16M | 180.65M | 181.82M | 184.61M | 186.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.19M | 109.94M | 149.34M | 173.64M | 213.18M | 270.70M | 247.86M | 199.66M | 210.44M | 163.81M | 113.22M | 31.82M | 4.56M | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | 7.98M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 31.24M | 55.37M | 55.61M | 54.74M | 55.28M | 54.83M | 55.29M | 56.22M | 57.31M | 56.30M | 56.56M | 56.01M | 55.49M | 55.08M | 53.78M | 52.57M | 54.34M | 54.65M | 54.58M | 66.48M | 67.37M | 66.90M | 74.41M | 75.32M | 82.99M | 83.76M | 85.48M | 98.09M |
|
Intangibles
|
| | | | | | | | | | | | 3.78M | 3.52M | 3.27M | 3.01M | 2.75M | 2.50M | 3.85M | 1.99M | 3.85M | 3.85M | 3.85M | 25.83M | 25.83M | 14.10M | 19.48M | 30.63M | 28.51M | 25.84M | 127.34M | 118.52M | 110.09M | 101.89M | 118.31M | 115.04M | 104.09M | 92.35M | 716.61M | 672.47M | 628.56M | 584.74M | 528.05M | 494.93M | 457.43M | 431.92M | 393.77M | 358.85M | 322.94M | 290.23M | 258.53M | 225.17M | 191.80M | 169.58M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 11.76M | 12.91M | 12.66M | 12.40M | 12.15M | 11.89M | 13.24M | 11.38M | 13.24M | 13.24M | 13.24M | 35.23M | 35.23M | 23.49M | 50.72M | 86.01M | 84.13M | 80.58M | 182.62M | 173.35M | 165.38M | 158.12M | 175.63M | 171.34M | 160.65M | 148.36M | 772.10M | 727.55M | 682.34M | 637.31M | 582.39M | 549.58M | 512.01M | 498.40M | 461.14M | 425.75M | 397.35M | 365.56M | 341.51M | 308.92M | 277.28M | 267.66M |
|
Other Non-Current Assets
|
| | 1.55M | | | 1.83M | 1.78M | 1.86M | 2.05M | 2.87M | 3.02M | 2.61M | 2.69M | 2.68M | 2.95M | 3.15M | 3.24M | 3.06M | 3.09M | 3.02M | 2.63M | 2.58M | 2.97M | 2.33M | 2.57M | 11.46M | 10.15M | 10.31M | 10.19M | 9.80M | 9.56M | 9.18M | 8.88M | 8.81M | 8.56M | 8.45M | 8.24M | 7.73M | 8.11M | 7.91M | 7.12M | 6.42M | 35.85M | 33.94M | 23.95M | 21.68M | 12.02M | 12.79M | 12.15M | 15.91M | 14.93M | 13.64M | 12.65M | 15.87M |
|
Non-Current Assets
|
| | 18.56M | | | 19.13M | 18.44M | 21.02M | 26.57M | 28.73M | 28.55M | 29.31M | 44.40M | 44.68M | 43.77M | 43.04M | 44.49M | 46.10M | 46.72M | 48.57M | 50.40M | 55.22M | 95.00M | 124.37M | 135.25M | 139.69M | 186.81M | 261.33M | 277.09M | 294.43M | 915.21M | 900.34M | 962.63M | 1,123.71M | 1,258.47M | 1,326.01M | 1,320.55M | 1,271.91M | 1,928.30M | 1,847.00M | 1,780.12M | 1,541.12M | 1,277.65M | 1,195.39M | 1,156.82M | 1,130.17M | 1,096.26M | 1,042.07M | 1,003.90M | 959.41M | 908.75M | 851.35M | 805.21M | 766.69M |
|
Assets
|
| | 63.35M | | | 60.76M | 145.19M | 200.80M | 194.40M | 195.91M | 188.34M | 188.16M | 202.89M | 207.21M | 214.81M | 221.59M | 231.19M | 238.80M | 252.63M | 246.93M | 268.62M | 289.44M | 359.81M | 775.48M | 813.33M | 841.84M | 894.33M | 965.70M | 1,012.20M | 1,059.48M | 1,450.75M | 1,871.92M | 1,964.64M | 2,116.31M | 2,184.60M | 2,069.71M | 1,968.66M | 1,965.50M | 2,579.04M | 2,567.75M | 2,519.42M | 2,315.72M | 2,073.66M | 2,046.42M | 1,960.36M | 2,182.49M | 1,944.91M | 1,873.10M | 1,831.81M | 1,818.38M | 1,779.87M | 1,631.59M | 1,605.46M | 1,529.18M |
|
Accounts Payables
|
| | 4.55M | | | 6.49M | 4.41M | 2.71M | 4.25M | 5.70M | 4.18M | 4.92M | 6.02M | 4.16M | 5.20M | 2.80M | 2.02M | 4.70M | 7.81M | 4.74M | 5.56M | 9.96M | 7.32M | 4.26M | 6.37M | 6.02M | 10.14M | 19.37M | 21.16M | 22.44M | 34.61M | 35.31M | 36.48M | 38.00M | 54.04M | 44.72M | 56.12M | 46.83M | 70.02M | 77.02M | 96.65M | 88.53M | 62.72M | 56.35M | 36.74M | 43.31M | 53.30M | 24.03M | 38.95M | 34.79M | 21.87M | 61.27M | 65.47M | 36.65M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.42M | 14.16M | 31.15M | 37.05M | | | | | | | | | | | 20.00M | | | | | | | |
|
Payables
|
| | 4.55M | | | 6.49M | 4.41M | 2.71M | 4.25M | 5.70M | 4.18M | 4.92M | 6.02M | 4.16M | 5.20M | 2.80M | 2.02M | 4.70M | 7.81M | 4.74M | 5.56M | 9.96M | 7.32M | 4.26M | 6.37M | 6.02M | 10.14M | 19.37M | 21.16M | 22.44M | 34.61M | 35.31M | 80.89M | 52.16M | 85.19M | 81.77M | 56.12M | 46.83M | 70.02M | 77.02M | 96.65M | 88.53M | 62.72M | 56.35M | 36.74M | 43.31M | 73.30M | 24.03M | 38.95M | 34.79M | 21.87M | 61.27M | 65.47M | 36.65M |
|
Accumulated Expenses
|
| | 21.49M | | | 20.48M | 20.56M | 29.83M | 25.80M | 31.66M | 29.24M | 32.80M | 35.95M | 37.39M | 34.70M | 41.57M | 44.70M | 46.37M | 48.32M | 51.89M | 49.72M | 53.67M | 54.98M | 64.56M | 76.38M | 85.71M | 100.69M | 115.36M | 121.08M | 140.53M | 138.73M | 162.29M | 167.72M | 189.56M | 210.65M | 216.34M | 225.09M | 259.38M | 279.80M | 297.26M | 318.27M | 341.26M | 380.11M | 314.90M | 308.40M | 310.75M | 325.63M | 312.40M | 279.36M | 287.82M | 283.80M | 270.87M | 276.75M | 282.83M |
|
Other Accumulated Expenses
|
| | 1.69M | | | 0.75M | 0.76M | 0.78M | 0.98M | 1.27M | | | | | 15.40M | | | 17.80M | 21.98M | 20.56M | 22.11M | 19.09M | 17.55M | 24.85M | 30.84M | 37.54M | 47.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 7.64M | | | 9.62M | 9.87M | 9.71M | 9.11M | 18.49M | 16.76M | 14.43M | 14.49M | 3.75M | 3.75M | 3.75M | 3.75M | 14.53M | 14.53M | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 180.92M | 181.03M | 181.14M | 181.25M | 627.46M | 627.88M | 623.80M |
|
Current Leases
|
| | 0.31M | | | 0.34M | 0.35M | 0.36M | 0.92M | 0.61M | 0.51M | 0.38M | 0.26M | 0.26M | 0.27M | 0.28M | 0.27M | 0.18M | 0.18M | | | | | 1.25M | 0.94M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 4.58M | | | 4.40M | 3.97M | 4.64M | 5.58M | 5.96M | 5.28M | 5.73M | 5.91M | 5.86M | 5.24M | 5.77M | 7.09M | 7.24M | 7.22M | 9.44M | 7.90M | 8.70M | 11.83M | 13.37M | 16.09M | 16.96M | 19.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 11.29M | | | 15.57M | 16.55M | 18.32M | 20.17M | 23.41M | 25.59M | 28.32M | 31.03M | 34.29M | 36.66M | 39.03M | 42.10M | 42.74M | 45.16M | 49.37M | 53.37M | 57.70M | 62.92M | 68.04M | 73.24M | 80.02M | 88.53M | 93.83M | 103.36M | 105.16M | 107.37M | 110.18M | 122.51M | 127.50M | 142.22M | 146.25M | 165.58M | 169.40M | 176.45M | 201.39M | 207.04M | 209.42M | 209.72M | 219.93M | 227.21M | 231.25M | 233.62M | 246.69M | 262.11M | 261.00M | 261.88M | 248.69M | 262.99M | 262.08M |
|
Total Current Liabilities
|
| | 45.28M | | | 52.51M | 51.74M | 60.92M | 60.25M | 79.88M | 76.28M | 80.86M | 87.75M | 79.85M | 80.57M | 87.43M | 92.85M | 108.52M | 116.00M | 106.00M | 108.64M | 121.32M | 125.22M | 138.11M | 156.93M | 172.70M | 199.36M | 228.56M | 245.60M | 268.14M | 280.71M | 307.77M | 371.13M | 369.21M | 438.07M | 444.36M | 446.79M | 475.61M | 526.27M | 575.67M | 621.96M | 639.20M | 652.56M | 591.19M | 592.35M | 605.31M | 632.55M | 764.05M | 761.44M | 764.75M | 748.80M | 1,208.30M | 1,233.09M | 1,205.36M |
|
Capital Leases
|
| | 0.70M | | | 0.36M | 0.25M | 0.12M | 0.70M | 0.62M | 0.54M | 0.45M | 0.36M | 0.27M | 0.18M | 0.09M | | | | | | | | 3.26M | 2.83M | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 12.43M | | | 27.78M | 24.36M | 22.26M | 20.49M | 8.75M | 7.81M | 6.88M | 5.94M | 15.78M | 14.84M | 13.90M | 12.96M | 1.25M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | 1,638.41M | | 1,558.79M | 1,781.25M | 1,525.48M | 1,360.46M | 1,356.25M | 1,352.06M | 1,347.88M | 736.25M | 632.90M | 633.11M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 352.00M | 356.79M | 361.64M | 366.55M | 371.53M | 376.58M | 381.70M | 386.89M | 1,041.99M | 1,008.48M | 1,394.90M | 1,375.32M | 1,350.79M | 1,366.51M | 1,382.41M | 1,398.49M | 1,635.06M | 1,636.17M | 1,637.29M | 1,638.41M | 1,639.53M | | | 387.10M | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.76M | 1.93M | 3.79M | 4.12M | | | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M | 199.45M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 41.19M | 35.63M | 38.00M | 44.72M | 42.77M | 42.12M | 41.19M | 54.38M | 54.99M | 52.75M | 51.59M | 51.37M | 50.50M | 47.19M | 43.31M | 39.03M | 37.70M | 36.24M | 33.59M | 34.03M | 44.88M | 43.19M | 48.16M | 48.54M | 50.18M | 45.26M | 41.94M | 38.57M |
|
Other Non-Current Liabilities
|
| | 1.00M | | | 1.42M | 1.34M | 1.79M | 3.19M | 2.77M | 3.25M | 3.66M | 4.81M | 4.54M | 5.42M | 5.37M | 3.94M | 3.40M | 6.28M | 3.38M | 3.17M | 3.41M | 6.25M | 6.24M | 5.76M | 5.23M | 10.81M | 10.69M | 9.54M | 9.05M | 8.93M | 4.71M | 11.31M | 14.55M | 20.24M | 21.30M | 28.56M | 28.05M | 84.05M | 80.58M | 74.09M | 62.30M | 45.85M | 69.82M | 65.01M | 62.36M | 61.83M | 45.90M | 12.42M | 17.65M | 4.93M | 6.18M | 7.27M | 8.13M |
|
Total Non-Current Liabilities
|
| | 62.29M | | | 84.65M | 80.33M | 87.25M | 85.39M | 93.20M | 88.58M | 92.08M | 97.93M | 99.79M | 99.27M | 105.09M | 109.34M | 113.29M | 116.31M | 109.07M | 111.72M | 124.09M | 125.22M | 493.37M | 516.55M | 537.16M | 565.91M | 623.78M | 647.09M | 680.93M | 696.12M | 1,376.79M | 1,405.00M | 1,802.08M | 1,852.11M | 1,831.22M | 1,847.81M | 1,892.19M | 1,956.57M | 2,238.94M | 2,283.57M | 2,298.84M | 2,311.15M | 2,249.11M | 2,167.74M | 2,405.14M | 2,186.21M | 2,150.12M | 2,148.20M | 2,146.64M | 2,126.41M | 1,967.16M | 1,885.33M | 1,855.36M |
|
Total Liabilities
|
| | 63.28M | | | 86.07M | 81.67M | 89.04M | 88.58M | 95.97M | 91.83M | 95.73M | 102.75M | 104.33M | 104.68M | 110.46M | 113.28M | 116.69M | 122.59M | 112.45M | 114.89M | 127.50M | 131.47M | 499.61M | 522.30M | 542.40M | 576.72M | 634.48M | 656.63M | 689.99M | 705.05M | 1,381.50M | 1,416.31M | 1,816.64M | 1,872.35M | 1,852.52M | 1,876.37M | 1,920.24M | 2,040.62M | 2,319.52M | 2,357.66M | 2,361.14M | 2,357.00M | 2,318.93M | 2,232.75M | 2,467.50M | 2,248.03M | 2,196.02M | 2,160.62M | 2,164.28M | 2,131.34M | 1,973.34M | 1,892.60M | 1,863.49M |
|
Total Debt
|
| | 20.06M | | | 37.39M | 34.23M | 31.97M | 29.60M | 27.24M | 24.58M | 21.31M | 20.43M | 19.53M | 18.59M | 17.65M | 16.71M | 15.78M | 14.84M | | | | | | | | | | | | | | | | | | | | | | | | 1,638.41M | | 1,578.79M | 1,801.25M | 1,545.48M | 1,541.38M | 1,537.29M | 1,533.20M | 1,529.13M | 1,363.71M | 1,260.78M | 1,256.91M |
|
Common Equity
|
1.45M | | 0.07M | | | -25.31M | 63.52M | 111.76M | 105.83M | 99.94M | 96.50M | 92.42M | 100.15M | 102.89M | 110.13M | 111.13M | 117.92M | 122.10M | 130.04M | 134.48M | 153.72M | 161.94M | 228.35M | 275.87M | 291.02M | 299.45M | 317.61M | 331.22M | 355.57M | 369.49M | 745.70M | 490.42M | 541.58M | 297.74M | 308.46M | 213.07M | 92.29M | 45.26M | 338.97M | 48.78M | -37.69M | -244.88M | -482.79M | -471.95M | -471.84M | -484.46M | -502.57M | -522.37M | -528.25M | -545.35M | -550.92M | -541.20M | -486.59M | -533.75M |
|
Shareholder's Equity
|
1.45M | | 0.07M | | | -25.31M | 63.52M | 111.76M | 105.83M | 99.94M | 96.50M | 92.42M | 100.15M | 102.89M | 110.13M | 111.13M | 117.92M | 122.10M | 130.04M | 134.48M | 153.72M | 161.94M | 228.35M | 275.87M | 291.02M | 299.45M | 317.61M | 331.22M | 355.57M | 369.49M | 745.70M | 490.42M | 541.58M | 297.74M | 308.46M | 213.07M | 92.29M | 45.26M | 338.97M | 48.78M | -37.69M | -244.88M | -482.79M | -471.95M | -471.84M | -484.46M | -502.57M | -522.37M | -528.25M | -545.35M | -550.92M | -541.20M | -486.59M | -533.75M |
|
Liabilities and Shareholders Equity
|
| | 63.35M | | | 60.76M | 145.19M | 200.80M | 194.40M | 195.91M | 188.34M | 188.16M | 202.89M | 207.21M | 214.81M | 221.59M | 231.19M | 238.80M | 252.63M | 246.93M | 268.62M | 289.44M | 359.81M | 775.48M | 813.33M | 841.84M | 894.33M | 965.70M | 1,012.20M | 1,059.48M | 1,450.75M | 1,871.92M | 1,964.64M | 2,116.31M | 2,184.60M | 2,069.71M | 1,968.66M | 1,965.50M | 2,579.04M | 2,567.75M | 2,519.42M | 2,315.72M | 2,073.66M | 2,046.42M | 1,960.36M | 2,182.49M | 1,944.91M | 1,873.10M | 1,831.81M | 1,818.38M | 1,779.87M | 1,631.59M | 1,605.46M | 1,529.18M |
|
Retained Earnings
|
| | -83.66M | | | -116.39M | -129.75M | -142.66M | -155.99M | -167.97M | -178.09M | -188.71M | -196.92M | -203.25M | -210.19M | -216.81M | -224.58M | -232.56M | -239.50M | -246.81M | -253.84M | -259.56M | -209.50M | -212.22M | -220.51M | -230.03M | -235.70M | -242.06M | -251.30M | -264.05M | -289.31M | -350.03M | -349.52M | -370.48M | -372.31M | -372.49M | -483.45M | -630.20M | -748.56M | -805.70M | -965.22M | -1249.83M | -1533.90M | -1588.30M | -1609.78M | -1651.89M | -1699.14M | -1727.63M | -1742.38M | -1750.24M | -1757.42M | -1767.75M | -1754.56M | -1737.00M |
|
Preferred Shares
|
| | 74.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.06M | | 0.10M | | | 0.05M | 0.07M | | | | 1.74M | | | | 2.29M | 3.12M | 3.69M | 3.76M | 3.55M | 4.40M | 4.50M | 4.38M | 4.28M | 0.24M | 4.38M | 3.94M | 3.56M | 3.27M | 3.75M | 3.25M | 3.25M | 2.89M | 3.32M | 2.91M | 2.73M | 2.40M | 3.76M | 3.47M | 2.85M | 3.29M | 0.42M | 0.42M | 5.10M | 2.16M | 3.32M | 2.49M | 10.05M | 2.36M | 2.53M | 7.54M | 8.31M | 1.82M | 1.21M | 7.54M |