|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 13.41M | 6.00M | 3.70M | 39.88M | 25.86M | 18.20M | 120.17M | 127.75M | 140.60M | 37.80M | 23.26M | 21.16M | 23.89M | 41.00M | 41.87M | 89.27M | 98.99M | 99.39M | 61.12M | 89.31M | 154.82M | 102.87M | 69.84M | 75.66M | 65.19M | 62.44M | 67.02M | 237.17M | 200.48M | 84.77M | 148.23M | 83.29M | 150.33M | 165.75M | 256.57M | 179.76M | 151.34M | 61.69M | 161.38M | 70.87M | 144.24M | 58.18M | 43.25M | 32.29M | 36.41M | 58.53M | 61.90M | 75.15M | 110.93M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 0.13M | | | 11.93M | 9.56M | 6.16M | 5.86M | 94.68M | 191.80M | 199.08M | 200.36M | 250.41M | 214.87M | 206.29M | 206.72M | 204.88M | 201.24M | 202.94M | 166.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 13.41M | 6.13M | 3.70M | 39.88M | 37.79M | 27.76M | 126.33M | 133.61M | 235.28M | 229.60M | 222.34M | 221.51M | 274.30M | 255.87M | 248.16M | 295.98M | 303.87M | 300.63M | 264.06M | 255.69M | 154.82M | 102.87M | 69.84M | 75.66M | 65.19M | 62.44M | 67.02M | 237.17M | 200.48M | 84.77M | 148.23M | 83.29M | 150.33M | 165.75M | 256.57M | 179.76M | 151.34M | 61.69M | 161.38M | 70.87M | 144.24M | 58.18M | 43.25M | 32.29M | 36.41M | 58.53M | 61.90M | 75.15M | 110.93M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 0.03M | 1.60M | 4.68M | 7.96M | 8.16M | 11.47M | 13.50M | 12.46M | 13.40M | 16.57M | 14.96M | 18.51M | 15.43M | 13.32M | 14.54M | 13.87M | 12.98M | 12.32M | 13.50M | 12.66M | 12.71M | 15.50M | 16.80M | 18.05M | 18.10M | 14.10M | 15.03M | 15.93M | 13.10M | 11.90M | 13.40M | 15.91M | 14.70M | 16.70M | 12.70M | 16.65M | 21.54M | 20.40M | 14.60M | 21.18M | 22.73M | 24.50M | 25.20M | 27.12M | 34.40M | 38.72M | 83.00M |
|
Receivables - Other
|
0.01M | | | | 0.01M | 0.01M | 0.00M | 0.01M | | | | 0.01M | | | | | | | 5.96M | | | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | | | 0.90M | | | | 1.90M | 2.00M | 2.50M | 4.10M | 4.60M | 3.80M | 2.80M | 2.50M | 2.30M | 2.10M | 1.50M | 1.50M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.03M | 7.56M | 4.68M | 7.96M | 8.16M | 11.47M | 13.50M | 12.46M | 13.40M | 16.57M | 14.96M | 18.51M | 15.43M | 13.32M | 14.54M | 13.87M | 12.98M | 12.89M | 13.50M | 12.66M | 12.71M | 15.50M | 16.80M | 18.05M | 18.10M | 14.10M | 15.03M | 15.93M | 13.10M | 11.90M | 13.40M | 16.81M | 14.70M | 16.70M | 12.70M | 18.55M | 23.54M | 22.90M | 18.70M | 25.78M | 26.53M | 27.30M | 27.70M | 29.42M | 36.50M | 40.22M | 84.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | 0.23M | | 1.34M | 3.18M | | | 3.44M | 3.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | 2.48M | | 1.49M | 1.57M | | | 1.92M | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.68M | 0.80M | 1.72M | 2.00M | 2.65M | 2.54M | 3.23M | 2.71M | 3.25M | 2.83M | 4.75M | 4.37M | 4.32M | 5.35M | 5.14M | 5.39M | 5.13M | 5.62M | 5.57M | 5.05M | 5.26M | 6.08M | 6.59M | 6.29M | 7.26M | 7.61M | 7.18M | 7.41M | 6.62M | 7.31M | 6.52M | 7.63M | 7.30M | 4.52M | 6.71M | 18.77M | 20.77M | 9.41M | 4.53M | 5.98M | 6.36M | 6.20M | 3.93M | 4.09M | 5.55M |
|
Prepaid Assets
|
| | | | | | | | | | | | | 0.13M | | 0.48M | 1.37M | | | 2.29M | 0.81M | 1.08M | 1.41M | 2.00M | 8.11M | 8.50M | 8.50M | 3.55M | 4.83M | 3.65M | 3.64M | 2.60M | 3.11M | 2.61M | 2.91M | 3.46M | 4.14M | 8.17M | 9.16M | 8.63M | 5.01M | 5.31M | 7.71M | 5.52M | 8.14M | 6.75M | 7.34M | 7.50M | 6.72M | 6.51M | 9.28M | 8.55M | 12.03M | 15.14M | 11.56M | 16.24M | 19.34M | 12.77M | 13.14M | 15.78M | 12.69M | 13.62M | 17.22M | 28.05M |
|
Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 2.64M | | 16.85M | 7.50M | | | 45.44M | 37.33M | 233.54M | 244.74M | 299.95M | 301.93M | 297.74M | 300.16M | 342.59M | 332.35M | 322.40M | 319.66M | 325.34M | 325.81M | 286.80M | 278.92M | 502.99M | 495.68M | 475.51M | 457.01M | 439.72M | 429.06M | 406.63M | 505.56M | 497.68M | 410.41M | 565.04M | 549.80M | 579.08M | 582.83M | 631.09M | 586.78M | 534.84M | 486.44M | 604.90M | 542.05M | 686.23M | 616.77M | 481.08M | 368.98M | 324.74M | 416.70M | 374.17M | 379.57M | 371.11M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | 0.03M | | 0.04M | 0.13M | | | 0.63M | 0.67M | 0.62M | 0.51M | 0.48M | 0.43M | 0.42M | 0.38M | 0.38M | 2.59M | 2.43M | 2.54M | 2.72M | 3.23M | 3.04M | 3.46M | 3.32M | 3.15M | 3.00M | 3.02M | 2.91M | 2.89M | 2.62M | 2.93M | 5.70M | 9.42M | 11.70M | 11.72M | 11.51M | 11.11M | 10.60M | 10.08M | 9.56M | 9.05M | 9.13M | 8.57M | 8.00M | 7.48M | 6.94M | 6.58M | 6.16M | 5.34M | 4.85M | 4.56M | 4.32M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.90M | 0.94M | 0.94M | 0.94M | 0.90M | 0.90M | 0.90M | 0.90M | 0.80M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 2.50M | | | 96.22M | 94.27M | 169.84M | 168.25M | 163.00M | 161.54M | 160.30M | 184.43M | 183.30M | 182.04M | 180.96M | 180.37M | 179.57M | 184.82M | 188.56M | 187.49M | 186.54M | 186.69M | 159.80M | 158.91M | 157.80M | 157.20M | 156.10M | 155.40M | 154.22M | 154.12M | 151.34M | 150.00M | 148.70M | 148.44M | 153.32M | 149.92M | 149.47M | 97.07M | 162.88M | 154.46M | 106.90M | 104.44M | 101.18M | 105.17M | 104.20M | 103.97M | 103.82M | 105.61M | 109.44M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 2.50M | | | 97.16M | 95.20M | 170.77M | 169.19M | 163.93M | 162.47M | 161.24M | 185.37M | 184.23M | 182.98M | 181.89M | 181.30M | 180.50M | 185.75M | 189.49M | 188.42M | 187.48M | 187.63M | 160.74M | 159.84M | 158.74M | 158.14M | 157.04M | 156.34M | 155.15M | 155.03M | 152.28M | 150.94M | 149.64M | 149.34M | 154.22M | 150.82M | 150.37M | 97.87M | 163.78M | 155.36M | 107.70M | 105.24M | 101.98M | 105.97M | 105.00M | 104.77M | 104.62M | 106.41M | 110.23M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 8.69M | 8.69M | | | | | | | | | 4.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 2.25M | 0.24M | | | 1.92M | 2.27M | 1.99M | 2.02M | 2.01M | 1.86M | 1.86M | 1.86M | 1.97M | 7.36M | 3.66M | 3.63M | 7.10M | 5.56M | 6.46M | 5.35M | 7.39M | 7.71M | 13.47M | 12.70M | 12.45M | 14.71M | 6.80M | 13.89M | 33.69M | 7.81M | 35.03M | 34.36M | 34.87M | 11.07M | 10.83M | 10.81M | 11.09M | 48.34M | 11.03M | 11.79M | 12.91M | 10.66M | 19.30M | 16.92M | 17.12M | 18.16M | 18.69M | 19.65M | 10.25M |
|
Non-Current Assets
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | | | | | | | 2.31M | | 4.52M | 13.00M | | | 100.49M | 98.14M | 182.45M | 180.40M | 211.68M | 210.33M | 209.36M | 233.81M | 189.83M | 192.93M | 187.98M | 187.47M | 195.17M | 194.54M | 213.99M | 212.23M | 213.20M | 213.48M | 192.16M | 190.56M | 174.10M | 175.74M | 166.43M | 173.13M | 194.54M | 197.03M | 199.00M | 196.97M | 196.00M | 193.81M | 197.31M | 192.72M | 191.37M | 186.15M | 203.33M | 194.37M | 146.62M | 172.14M | 182.47M | 182.14M | 179.67M | 177.42M | 174.63M | 175.74M | 167.47M |
|
Assets
|
| | | | | 0.00M | | 0.00M | 3.89M | 0.00M | 0.00M | 0.00M | 0.00M | 4.95M | | 21.36M | 20.50M | | | 145.93M | 135.47M | 415.99M | 425.14M | 511.63M | 512.26M | 507.10M | 533.97M | 532.42M | 525.28M | 510.38M | 507.13M | 520.51M | 520.35M | 500.79M | 491.14M | 716.19M | 709.16M | 667.67M | 647.57M | 613.82M | 604.80M | 573.06M | 678.69M | 692.22M | 607.44M | 764.04M | 746.77M | 775.08M | 776.63M | 828.40M | 779.49M | 726.22M | 672.59M | 808.23M | 736.43M | 832.85M | 788.91M | 663.55M | 551.12M | 504.41M | 594.12M | 548.80M | 555.31M | 538.58M |
|
Accounts Payables
|
750.00 | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 | 0.01M | 750.00 | 750.00 | 0.01M | 0.48M | | 1.72M | 3.55M | | | 11.29M | 7.12M | 5.91M | 4.78M | 4.89M | 7.64M | 4.65M | 6.29M | 3.07M | 7.52M | 4.67M | 9.08M | 7.37M | 18.94M | 9.42M | 7.85M | 9.31M | 6.95M | 7.63M | 12.52M | 13.83M | 26.61M | 9.97M | 10.20M | 9.43M | 12.13M | 15.01M | 8.34M | 5.83M | 15.14M | 18.43M | 11.85M | 14.01M | 17.29M | 16.73M | 19.91M | 24.74M | 41.67M | 16.73M | 25.84M | 23.20M | 23.53M | 15.37M | 19.13M | 18.23M |
|
Notes Payables
|
0.00M | 0.01M | 0.01M | 0.02M | 0.03M | 25.00M | 0.03M | 0.03M | 25.00M | | | | | | | | | | | | 40.49M | | 41.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.00M | 0.01M | 0.01M | 0.02M | 0.03M | 25.00M | 0.03M | 0.03M | 25.00M | 0.01M | 750.00 | 750.00 | 0.01M | 0.48M | | 1.72M | 3.55M | | | 11.29M | 47.61M | 5.91M | 45.90M | 4.89M | 7.64M | 4.65M | 6.29M | 3.07M | 7.52M | 4.67M | 9.08M | 7.37M | 18.94M | 9.42M | 7.85M | 9.31M | 6.95M | 7.63M | 12.52M | 13.83M | 26.61M | 9.97M | 10.20M | 9.43M | 12.13M | 15.01M | 8.34M | 5.83M | 15.14M | 18.43M | 11.85M | 14.01M | 17.29M | 16.73M | 19.91M | 24.74M | 41.67M | 16.73M | 25.84M | 23.20M | 23.53M | 15.37M | 19.13M | 18.23M |
|
Accumulated Expenses
|
| | | | | 0.06M | | 0.07M | 65.71M | 0.03M | 0.03M | 0.03M | 0.03M | 0.72M | | 3.67M | 4.88M | | | 11.69M | 27.88M | 19.35M | 20.33M | 22.32M | 23.82M | 20.39M | 23.16M | 40.38M | 33.31M | 30.19M | 27.60M | 32.25M | 36.02M | 31.64M | 35.27M | 43.35M | 49.70M | 46.62M | 50.56M | 47.87M | 51.74M | 41.59M | 44.38M | 50.32M | 56.79M | 46.47M | 62.47M | 63.31M | 75.18M | 69.24M | 82.69M | 88.38M | 95.74M | 85.77M | 88.75M | 95.71M | 118.99M | 139.58M | 79.64M | 83.92M | 86.03M | 77.11M | 81.68M | 105.76M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.77M | 0.21M | 0.94M | 0.90M | 1.03M | 0.96M | 1.24M | 1.19M | 1.14M | 1.84M | 1.67M | 1.59M | 4.05M | 3.90M | 3.96M | 3.48M | 3.83M | 6.17M | 8.29M | 8.42M | 8.41M | 8.59M | 8.44M | 7.36M | 6.78M | 5.98M | 7.34M | 8.87M | 10.06M | 6.19M | 6.06M | 6.02M | 5.72M | 5.72M | 5.73M | 5.24M | 5.24M | 5.24M | 5.43M | 5.24M | 5.23M | 17.11M | 15.76M | 14.29M | 5.35M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 25.04M | | | 18.48M | 27.99M | 63.39M | 91.20M | 42.12M | 38.81M | 24.47M | 33.36M | 28.96M | 22.44M | 21.18M | 22.46M | 20.14M | 15.71M | | 45.40M | 22.38M | 22.46M | 22.54M | | | | | | | 17.40M | | | | 7.40M | 7.50M | 7.30M | 7.30M | 7.00M | 6.90M | 6.90M | | | | | 68.60M | 68.68M | 68.76M | 68.84M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | 3.91M | 4.01M | 4.12M | 4.23M | 4.43M | 4.54M | 4.66M | 4.78M | 4.91M | 5.04M | 5.16M | 5.30M | 5.41M | 5.46M | 5.59M | 5.73M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 9.63M | | | | 3.88M | | | | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.07M | 36.65M | 14.23M | 12.50M | 11.38M | 22.91M | 10.97M | 10.24M | 8.96M | 8.93M | 6.46M | 5.38M | 3.80M | 2.81M | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 8.69M | 8.69M | 15.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | | 0.07M | 0.07M | 0.07M | 0.07M | 1.22M | | 30.94M | 36.56M | | | 49.13M | 107.54M | 102.17M | 172.38M | 101.95M | 86.98M | 66.62M | 80.07M | 85.99M | 83.26M | 76.56M | 79.63M | 83.90M | 85.67M | 56.52M | 103.50M | 99.87M | 104.62M | 104.08M | 90.59M | 88.02M | 95.45M | 68.09M | 69.93M | 75.43M | 92.66M | 85.01M | 96.98M | 113.16M | 124.09M | 119.47M | 124.49M | 131.03M | 142.16M | 130.65M | 135.71M | 139.43M | 177.91M | 173.23M | 121.27M | 190.04M | 200.75M | 182.46M | 189.54M | 135.07M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 40.16M | | 40.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 0.02M | | 0.03M | | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | 43.13M | 43.29M | 43.44M | 43.59M | 43.75M | 43.77M | 43.93M | 44.09M | 44.26M | 44.42M | 44.58M | 44.75M | 44.91M | 45.08M | 45.24M | | 192.75M | 195.09M | 197.47M | 199.89M | 202.35M | 204.86M | 207.41M | 210.01M | 212.65M | 215.34M | 218.08M | 220.86M | 223.70M | 226.58M | 374.33M | 374.69M | 375.12M | 375.55M | 375.97M | 376.40M | 376.83M | 377.26M | 377.69M | 378.12M | 309.96M | 310.31M | 310.66M | 311.02M | 311.37M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.08M | 20.38M | 19.67M | 16.23M | 12.92M | 10.93M | 8.78M | 6.79M | 4.57M | 1.83M | 0.89M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.20M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 2.60M | | | 0.14M | 0.14M | 39.90M | | 12.36M | 24.33M | 19.32M | 12.10M | 8.46M | 48.70M | 4.36M | 1.19M | | 16.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.34M | | | | 31.50M | 34.45M | 33.48M | 32.50M | 27.51M | 30.87M | 29.77M | 28.64M | 22.61M | 26.32M | 25.10M | 23.88M | 17.19M | 21.04M | 19.72M | 18.38M |
|
Other Non-Current Liabilities
|
| | | | | 0.03M | | 0.03M | 31.17M | 0.03M | | | | 6.96M | | 23.85M | 25.04M | | | 18.48M | 1.62M | 12.29M | 12.15M | 13.91M | 3.07M | 2.89M | 2.55M | 2.46M | 4.01M | 3.86M | 3.85M | 3.81M | 2.47M | 4.62M | 4.88M | 4.88M | 18.00M | 23.41M | 22.10M | 21.49M | 20.89M | 13.31M | 19.51M | 40.33M | 65.10M | 43.17M | 43.73M | 43.26M | 67.10M | 73.50M | 75.70M | 76.20M | 9.38M | 75.20M | 74.10M | 8.38M | 10.32M | 16.38M | 16.64M | 16.29M | 6.80M | 7.27M | 7.88M | 5.93M |
|
Total Non-Current Liabilities
|
| | | | | -0.03M | | -0.03M | -31.17M | -0.03M | | | | 2.85M | | 7.09M | 15.13M | | | 137.64M | 171.10M | 235.13M | 262.21M | 206.70M | 209.23M | 184.98M | 217.05M | 222.36M | 213.50M | 205.59M | 207.45M | 212.18M | 224.74M | 196.70M | 198.28M | 392.24M | 372.91M | 358.55M | 348.38M | 346.37M | 362.71M | 334.00M | 340.54M | 350.48M | 331.13M | 358.19M | 370.74M | 424.44M | 407.42M | 546.76M | 547.08M | 549.34M | 620.35M | 543.89M | 545.84M | 544.70M | 577.78M | 573.10M | 519.33M | 518.58M | 528.25M | 508.70M | 514.68M | 459.09M |
|
Total Liabilities
|
| | | | | | | | | | | | | 9.81M | 12.51M | 30.94M | 40.17M | | | 156.12M | 172.72M | 247.42M | 274.36M | 220.62M | 212.29M | 187.87M | 219.60M | 224.82M | 217.51M | 209.45M | 211.30M | 215.99M | 227.21M | 201.32M | 203.16M | 397.12M | 390.91M | 381.96M | 370.49M | 367.86M | 383.60M | 347.31M | 360.05M | 390.81M | 396.23M | 401.36M | 414.46M | 467.70M | 474.52M | 620.26M | 622.78M | 625.54M | 629.73M | 619.09M | 619.94M | 553.08M | 588.10M | 589.48M | 535.97M | 534.86M | 535.05M | 515.98M | 522.56M | 465.02M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 25.04M | | | 58.64M | 27.99M | 104.19M | 91.20M | 42.12M | 38.81M | 24.47M | 33.36M | 28.96M | 22.44M | 21.18M | 22.46M | 20.14M | 15.71M | | 45.40M | 22.38M | 22.46M | 22.54M | | | | | | | 17.40M | | | | 7.40M | 7.50M | 7.30M | 7.30M | 7.00M | 6.90M | 6.90M | | | | | 68.60M | 68.68M | 68.76M | 68.84M | |
|
Common Equity
|
| | | | | -0.06M | | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -3.22M | | -9.58M | -19.67M | | | -10.19M | -37.25M | 168.57M | 150.78M | 291.01M | 299.97M | 319.23M | 314.37M | 307.60M | 307.77M | 300.94M | 295.83M | 304.52M | 293.13M | 299.48M | 287.99M | 319.06M | 318.25M | 285.71M | 277.09M | 245.96M | 221.20M | 225.75M | 318.64M | 301.41M | 211.21M | 362.69M | 332.30M | 307.37M | 302.11M | 208.14M | 156.71M | 100.68M | 42.85M | 189.14M | 116.48M | 279.77M | 200.81M | 74.07M | 15.15M | -30.45M | 59.08M | 32.82M | 32.75M | 73.56M |
|
Shareholder's Equity
|
-0.03M | -0.04M | -0.04M | -0.05M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -3.22M | | -9.58M | -19.67M | | | -10.19M | -37.25M | 168.57M | 150.78M | 291.01M | 299.97M | 319.23M | 314.37M | 307.60M | 307.77M | 300.94M | 295.83M | 304.52M | 293.13M | 299.48M | 287.99M | 319.06M | 318.25M | 285.71M | 277.09M | 245.96M | 221.20M | 225.75M | 318.64M | 301.41M | 211.21M | 362.69M | 332.30M | 307.37M | 302.11M | 208.14M | 156.71M | 100.68M | 42.85M | 189.14M | 116.48M | 279.77M | 200.81M | 74.07M | 15.15M | -30.45M | 59.08M | 32.82M | 32.75M | 73.56M |
|
Liabilities and Shareholders Equity
|
| | | | | 0.00M | | 0.00M | 3.89M | 0.00M | 0.00M | 0.00M | 0.00M | 4.95M | | 21.36M | 20.50M | | | 145.93M | 135.47M | 415.99M | 425.14M | 511.63M | 512.26M | 507.10M | 533.97M | 532.42M | 525.28M | 510.38M | 507.13M | 520.51M | 520.35M | 500.79M | 491.14M | 716.19M | 709.16M | 667.67M | 647.57M | 613.82M | 604.80M | 573.06M | 678.69M | 692.22M | 607.44M | 764.04M | 746.77M | 775.08M | 776.63M | 828.40M | 779.49M | 726.22M | 672.59M | 808.23M | 736.43M | 832.85M | 788.91M | 663.55M | 551.12M | 504.41M | 594.12M | 548.80M | 555.31M | 538.58M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.14M | 0.23M | 0.21M | 0.13M | 0.53M | 0.70M | 0.38M | 0.69M | | | | 0.43M | | | | 0.41M | | | | 0.25M | | | | 0.40M | | | | 0.76M | | | | 1.11M | | | | 1.47M | | | | 2.34M | | | | 2.87M | | | | 3.52M | | | |
|
Retained Earnings
|
-0.07M | -0.08M | -0.08M | -0.10M | -0.12M | -0.12M | -0.12M | -0.13M | -0.13M | -0.14M | -0.14M | -0.14M | -0.15M | 38.36M | | -55.64M | -68.24M | | | -149.13M | -179.18M | -142.73M | -168.26M | -62.68M | -65.15M | -53.94M | -67.34M | -104.45M | -113.06M | -129.01M | -142.24M | -160.04M | -177.66M | -185.72M | -208.05M | -262.56M | -270.02M | -310.99M | -349.69M | -386.19M | -416.44M | -415.64M | -441.70M | -464.25M | -585.88M | -639.74M | -678.75M | -714.39M | -765.97M | -811.71M | -878.74M | -948.40M | -1014.22M | -1100.55M | -1186.18M | -1035.45M | -1125.62M | -1261.68M | -1332.09M | -1386.90M | -1447.17M | -1488.39M | -1501.15M | -1475.44M |
|
Preferred Shares
|
| | | | | | | | | 1.00 | | | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |