|
Cash & Equivalents
|
12.53M | 11.79M | 14.23M | 12.80M | 16.39M | 21.05M | 25.63M | 32.14M | 39.30M | 39.60M | 41.25M | 52.30M | 70.73M | 87.11M | 104.32M | 104.78M | 128.85M | 151.29M | 165.28M | 151.70M | 189.27M | 211.99M | 210.07M | 159.76M | 174.91M | 178.13M | 92.72M | 79.64M | 88.61M | 70.22M | 54.19M | 105.65M | 70.74M | 77.12M | 77.78M | 78.94M | 79.61M | 88.58M | 74.97M | 68.43M | 50.26M | 63.56M | 73.42M | 62.30M | 167.63M | 127.92M | 140.71M | 110.39M | 109.74M | 132.70M | 132.10M | 119.10M | 83.73M | 89.48M | 129.31M | 116.93M | 132.46M | 176.48M | 181.19M | 170.37M | 193.67M | 555.85M |
|
Short-term Investments
|
| | 1.29M | | 0.30M | | | | | | | | | | | | | | | | | | | | | 1.99M | 3.99M | 4.00M | 3.00M | 3.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
12.53M | 11.79M | 15.53M | 12.80M | 16.68M | 21.05M | 25.63M | 32.14M | 39.30M | 39.60M | 41.25M | 52.30M | 70.73M | 87.11M | 104.32M | 104.78M | 128.85M | 151.29M | 165.28M | 151.70M | 189.27M | 211.99M | 210.07M | 159.76M | 174.91M | 180.12M | 96.72M | 83.63M | 91.61M | 73.22M | 55.19M | 106.65M | 70.74M | 77.12M | 77.78M | 78.94M | 79.61M | 88.58M | 74.97M | 68.43M | 50.26M | 63.56M | 73.42M | 62.30M | 167.63M | 127.92M | 140.71M | 110.39M | 109.74M | 132.70M | 132.10M | 119.10M | 83.73M | 89.48M | 129.31M | 116.93M | 132.46M | 176.48M | 181.19M | 170.37M | 193.67M | 555.85M |
|
Receivables - Net
|
| | 4.83M | | 5.73M | 5.74M | 5.62M | 7.13M | 7.61M | 9.38M | 9.35M | 11.10M | 12.46M | 16.25M | 17.59M | 17.82M | 15.73M | 16.27M | 18.18M | 24.60M | 28.65M | 25.51M | 27.58M | 20.70M | 17.94M | 17.28M | 17.67M | 19.23M | 19.40M | 19.73M | 21.31M | 20.73M | 27.33M | 25.53M | 25.83M | 28.14M | 24.44M | 24.38M | 26.84M | 22.73M | 24.37M | 26.16M | 29.45M | 30.34M | 34.80M | 32.09M | 31.86M | 35.19M | 34.06M | 25.31M | 30.55M | 35.50M | 34.21M | 35.87M | 35.47M | 40.02M | 42.66M | 33.76M | 44.87M | 46.12M | 43.07M | 46.63M |
|
Receivables - Other
|
| | | | | | 5.46M | | 6.47M | 7.25M | 8.18M | 10.97M | 12.33M | 12.98M | 14.79M | 14.53M | 14.94M | 15.47M | 17.29M | 23.54M | 27.13M | 23.92M | 25.05M | 19.66M | 16.76M | 16.83M | 17.35M | 18.90M | 18.97M | 19.04M | 20.60M | 19.58M | 26.61M | 24.86M | 24.67M | 25.11M | 23.62M | 23.43M | 25.67M | 20.17M | 22.03M | 23.42M | 26.88M | 27.26M | 31.68M | 24.05M | 25.63M | 25.74M | 23.91M | 21.22M | 24.14M | 32.45M | | | 28.51M | | | | 34.96M | 35.44M | 37.41M | 40.68M |
|
Receivables
|
| | 4.83M | | 5.73M | 5.74M | 11.08M | 7.13M | 14.08M | 16.63M | 17.53M | 22.07M | 24.79M | 29.23M | 32.38M | 32.34M | 30.68M | 31.74M | 35.46M | 48.14M | 55.78M | 49.43M | 52.62M | 40.36M | 34.70M | 34.11M | 35.02M | 38.13M | 38.36M | 38.77M | 41.91M | 40.31M | 53.94M | 50.39M | 50.50M | 53.25M | 48.06M | 47.81M | 52.51M | 42.90M | 46.40M | 49.58M | 56.34M | 57.60M | 66.48M | 56.15M | 57.49M | 60.93M | 57.97M | 46.53M | 54.69M | 67.94M | 34.21M | 35.87M | 63.98M | 40.02M | 42.66M | 33.76M | 79.83M | 81.56M | 80.48M | 87.31M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | 3.87M | 2.60M | 6.56M | 10.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.64M | | 1.52M | 1.18M | 1.60M | 1.41M | 2.10M | 1.78M | 1.27M | 1.53M | 2.02M | 1.98M | 1.32M | 1.93M | 2.71M | 2.21M | 1.71M | 2.05M | 3.54M | 2.96M | 2.63M | 3.65M | 4.66M | 4.14M | 3.35M | 3.22M | 4.75M | 3.71M | 3.55M | 3.91M | 6.54M | 5.50M | 4.44M | 4.04M | 6.19M | 5.30M | 3.72M | 4.22M | 5.62M | 4.97M | 3.83M | 4.19M | 6.33M | 5.68M | 3.95M | 6.18M | 7.46M | 6.04M | 4.68M | 5.88M | 8.16M | 6.51M | 5.26M | 6.49M | 8.60M | 6.97M | 5.34M | 6.92M | 10.49M | 7.80M |
|
Current Assets
|
| | 21.00M | | 23.94M | 27.97M | 32.86M | 40.68M | 49.01M | 50.77M | 51.87M | 64.92M | 85.21M | 105.34M | 123.23M | 124.52M | 147.29M | 169.76M | 185.17M | 180.95M | 228.03M | 250.76M | 240.54M | 184.11M | 200.60M | 201.55M | 177.19M | 164.23M | 165.94M | 165.70M | 154.33M | 138.72M | 108.53M | 112.89M | 118.28M | 119.47M | 121.59M | 122.76M | 123.06M | 115.81M | 94.77M | 128.01M | 141.86M | 131.96M | 268.80M | 285.63M | 303.97M | 286.18M | 281.79M | 289.48M | 293.96M | 292.74M | 192.87M | 211.81M | 229.79M | 223.02M | 254.70M | 307.17M | 318.38M | 313.49M | 350.65M | 716.41M |
|
Property, Plant & Equipment (Net)
|
| | 0.76M | | 0.68M | 0.64M | 0.60M | 0.58M | 0.58M | 0.55M | 0.48M | 0.41M | 0.44M | 1.35M | 6.25M | 9.59M | 9.63M | 10.26M | 10.36M | 10.15M | 10.27M | 11.28M | 11.97M | 12.05M | 12.06M | 11.79M | 11.75M | 11.64M | 11.32M | 11.00M | 10.69M | 10.39M | 10.03M | 9.72M | 9.12M | 8.86M | 8.60M | 8.35M | 8.13M | 7.91M | 7.83M | 7.65M | 7.58M | 7.43M | 7.25M | 0.55M | 0.56M | 0.56M | 0.64M | 0.57M | 0.54M | 0.52M | 0.49M | 0.46M | 0.43M | 0.44M | 0.41M | 0.39M | 0.34M | 0.30M | 0.32M | 0.31M |
|
Long-Term Investments
|
| | 7.30M | | 7.88M | 9.23M | 9.06M | 10.09M | 9.79M | 9.41M | | | | | | | | | | | | | 23.69M | | | 14.24M | 20.00M | 20.00M | 31.91M | 31.91M | 35.19M | 35.19M | 35.19M | 35.19M | 28.08M | 28.08M | 28.08M | 28.08M | 16.86M | 11.19M | 11.19M | 8.11M | 8.11M | 13.85M | 14.24M | 14.24M | 14.24M | 20.94M | 26.01M | 26.34M | 35.72M | 18.31M | 18.31M | 36.87M | 9.68M | 9.61M | 8.29M | 8.76M | 8.92M | 9.24M | 13.84M | 26.48M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 3.48M | 3.48M | 3.48M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 85.86M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M | 86.84M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 9.95M | 9.95M | 9.95M | 9.95M | 9.95M | 9.95M | 9.95M | | 12.03M | 613.23M | 613.27M | 603.21M | 603.25M | 603.29M | 603.27M | 603.29M | 601.25M | 601.25M | 601.25M | 601.25M | 601.25M | 601.25M | 601.25M | 601.25M | 601.25M | 601.97M | 603.20M | 603.62M | 603.97M | 604.41M | 605.19M | 605.77M | 606.36M | 606.95M | 607.56M | 608.10M | 608.68M | 609.42M | 610.12M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 13.43M | 13.43M | 13.43M | 11.75M | 11.75M | 11.75M | 11.75M | 1.80M | 13.83M | 699.08M | 699.13M | 689.07M | 689.11M | 689.15M | 689.12M | 689.15M | 687.10M | 687.10M | 687.10M | 687.10M | 687.10M | 687.10M | 687.10M | 687.10M | 687.10M | 687.83M | 689.06M | 689.47M | 689.82M | 691.25M | 692.03M | 692.61M | 693.20M | 693.79M | 694.40M | 694.94M | 695.52M | 696.27M | 696.96M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 13.72M | 4.24M | 5.47M | 9.49M | 6.04M | 10.08M | 14.62M | 14.07M | 4.72M | 5.36M | 6.66M | 9.83M | 3.60M | 4.03M | 6.15M | 1.05M | 1.05M | 2.02M | 2.21M | 7.04M | 4.00M | 4.60M | 5.66M | 7.40M | 2.86M | 5.54M | 7.12M | 8.06M | 6.21M | 5.63M | 7.64M | 8.88M | 3.73M | 6.07M | 6.95M | 10.54M | 5.87M | 7.63M | 9.51M | 11.06M | 5.48M | 6.79M | 8.57M | 33.56M | 24.10M | 12.34M | 14.20M |
|
Other Non-Current Assets
|
| | 0.09M | | 0.07M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.04M | 0.05M | 0.05M | 0.05M | 0.56M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.46M | 0.72M | 0.74M | 0.76M | 0.76M | 0.79M | 0.75M | 0.75M | 0.79M | 0.80M | 0.79M | 1.38M | 2.43M | 2.30M | 2.15M | 1.49M | 1.26M | 1.08M | 0.98M | 0.75M | 0.18M | 0.18M | 0.18M | 0.18M | 0.35M | 0.36M | 0.36M | 0.36M | 0.47M | 0.77M | 0.57M | 0.51M | 0.45M | 0.45M | 2.13M | 13.08M | 13.47M | 13.58M | 13.40M | 13.50M | 14.29M | 11.69M |
|
Non-Current Assets
|
| | 8.15M | | 8.63M | 9.93M | 9.71M | 10.73M | 10.41M | 10.02M | 11.56M | 11.13M | 11.86M | 13.00M | 18.56M | 35.20M | 33.01M | 32.47M | 35.58M | 36.98M | 37.18M | 41.66M | 52.15M | 53.54M | 47.22M | 46.91M | 72.58M | 66.94M | 77.95M | 81.95M | 100.65M | 101.27M | 821.91M | 832.53M | 819.24M | 832.05M | 833.18M | 830.98M | 812.15M | 771.29M | 754.03M | 752.96M | 754.83M | 753.25M | 753.57M | 732.72M | 733.89M | 714.86M | 724.68M | 726.89M | 739.86M | 725.02M | 740.91M | 740.01M | 714.34M | 708.63M | 709.43M | 712.27M | 715.16M | 709.37M | 716.22M | 730.60M |
|
Assets
|
| | 29.14M | | 32.57M | 37.91M | 42.57M | 51.41M | 59.41M | 60.79M | 63.42M | 76.05M | 97.07M | 118.34M | 141.79M | 159.72M | 180.29M | 202.24M | 220.75M | 217.93M | 265.21M | 292.42M | 292.69M | 237.65M | 247.82M | 248.45M | 249.77M | 231.18M | 243.89M | 247.65M | 254.99M | 239.99M | 930.44M | 945.42M | 937.52M | 951.52M | 954.77M | 953.74M | 935.21M | 887.11M | 848.80M | 880.97M | 896.69M | 885.22M | 1,022.38M | 1,018.35M | 1,037.86M | 1,001.04M | 1,006.47M | 1,016.38M | 1,033.82M | 1,017.77M | 933.78M | 951.82M | 944.14M | 931.65M | 964.13M | 1,019.43M | 1,033.54M | 1,022.86M | 1,066.88M | 1,447.01M |
|
Accounts Payables
|
| | 2.26M | | 2.42M | 2.81M | 2.36M | 4.08M | 6.79M | 3.61M | 3.27M | 2.80M | 3.78M | 4.03M | 4.38M | 4.92M | 4.99M | 4.96M | 5.12M | 5.92M | 5.37M | 6.42M | 12.97M | 6.09M | 7.12M | 13.38M | 13.58M | 13.23M | 13.03M | 14.42M | 20.10M | 18.41M | 22.00M | 24.38M | 22.51M | 26.92M | 23.75M | 22.02M | 22.02M | 22.05M | 23.24M | 22.43M | 19.56M | 17.98M | 18.59M | 22.27M | 20.66M | 23.80M | 20.80M | 21.47M | 36.52M | 27.83M | 30.64M | 27.66M | 30.09M | 32.66M | 26.55M | 30.20M | 31.14M | 34.51M | 33.08M | 30.99M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 14.80M | 14.80M | 14.80M | 14.80M | 14.80M | 149.17M | 149.39M |
|
Payables
|
| | 2.26M | | 2.42M | 2.81M | 2.36M | 4.08M | 6.79M | 3.61M | 3.27M | 2.80M | 3.78M | 4.03M | 4.38M | 4.92M | 4.99M | 4.96M | 5.12M | 5.92M | 5.37M | 6.42M | 12.97M | 6.09M | 7.12M | 13.38M | 13.58M | 13.23M | 13.03M | 14.42M | 20.10M | 18.41M | 22.00M | 24.38M | 22.51M | 26.92M | 23.75M | 22.02M | 22.02M | 22.05M | 23.24M | 22.43M | 19.56M | 17.98M | 18.59M | 22.27M | 20.66M | 23.80M | 20.80M | 21.47M | 36.52M | 27.83M | 30.64M | 27.66M | 44.89M | 47.47M | 41.35M | 45.00M | 45.94M | 49.32M | 182.25M | 180.38M |
|
Accumulated Expenses
|
| | 3.64M | | 2.58M | 2.99M | 4.17M | 1.24M | 2.81M | 3.23M | 2.16M | 2.61M | 7.23M | 9.39M | 14.28M | 2.81M | 4.66M | 7.06M | 14.33M | 11.07M | 21.73M | 21.88M | 28.06M | 5.08M | 7.53M | 9.06M | 14.65M | 4.92M | 10.82M | 14.99M | 28.05M | 6.20M | 13.66M | 13.73M | 18.45M | 9.21M | 14.62M | 19.81M | 26.50M | 3.42M | 7.63M | 13.88M | 22.80M | 8.57M | 15.45M | 24.41M | 32.78M | 8.99M | 18.65M | 26.45M | 24.12M | 9.34M | 17.80M | 27.79M | 38.11M | 9.62M | 20.32M | 30.09M | 39.70M | 11.80M | 22.22M | 34.29M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.54M | | | | | | | | | | | | | | | | | | | | | | 173.32M | 173.76M | 59.20M | 59.88M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 3.63M | 3.67M | 3.68M | 3.47M | 3.29M | 3.12M | 3.13M | 2.96M | 3.33M | 0.36M | 0.21M | 0.24M | 1.09M | 1.19M | 1.12M | 1.04M | 0.85M | 0.89M | 0.58M | 0.25M | 0.85M | 0.95M | 0.71M | 0.49M | 1.35M | 1.26M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 3.02M | | | 5.34M | 4.70M | 4.52M | 6.50M | 3.61M | | | 1.25M | 0.80M | | | | 3.12M | 3.37M | 1.28M | 2.28M | | 0.92M | | | | 3.98M | | | 2.09M | 1.60M | | | 4.37M | 3.87M | 1.14M | 1.83M | 5.80M | 0.72M | | | 0.70M |
|
Total Current Liabilities
|
| | 11.62M | | 12.47M | 14.66M | 16.56M | 17.26M | 22.14M | 16.14M | 12.35M | 14.93M | 21.69M | 24.04M | 29.06M | 19.48M | 19.68M | 20.85M | 29.43M | 29.64M | 40.36M | 39.54M | 49.09M | 23.98M | 35.03M | 37.64M | 43.53M | 28.73M | 36.61M | 39.94M | 57.35M | 33.75M | 66.72M | 61.38M | 62.80M | 62.75M | 63.14M | 71.48M | 79.04M | 54.33M | 62.18M | 67.02M | 74.00M | 56.56M | 64.78M | 75.74M | 83.67M | 66.89M | 241.62M | 253.25M | 148.43M | 130.93M | 68.28M | 75.36M | 103.22M | 75.59M | 84.69M | 106.47M | 109.20M | 81.86M | 243.85M | 254.44M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | | | 26.37M | 12.16M | 12.62M | 13.08M | 13.56M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.48M | | | | | | | | | | | | | | 274.89M | 275.26M | 275.64M | 511.41M | 512.03M | 512.66M | 364.12M | 805.06M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 3.71M | | 4.99M | 5.33M | 5.28M | 5.23M | 5.18M | 5.21M | 5.16M | 5.07M | 5.01M | 4.96M | 4.90M | 4.84M | 4.79M | 4.74M | 4.69M | 4.64M | 4.61M | 4.46M | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | 132.57M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.36M | 23.82M | 23.25M | 19.06M | 22.13M | 21.55M | 20.97M | 17.43M | 19.97M | 20.25M | 0.69M | 0.33M | 0.43M | 2.03M | 1.74M | 0.34M | 1.16M | | | | | | 0.27M | 0.17M | 0.09M | 2.09M | 1.78M |
|
Other Non-Current Liabilities
|
| | 0.29M | | 0.22M | 0.19M | 0.15M | 0.12M | 0.08M | 0.05M | 0.01M | | | 3.06M | 3.71M | 4.35M | | | | | | | | | | | | | | | | | 28.34M | | | | | | | | | | | 5.17M | 5.17M | | 5.17M | 19.90M | 19.90M | 19.90M | 1.35M | | 1.35M | 1.35M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 11.62M | | 12.47M | 14.66M | 16.56M | 17.26M | 22.14M | 16.14M | 12.35M | | | 24.04M | 29.06M | 19.48M | | | | | | | | | | | | | | | | | 416.21M | | | | | | | | | | | 473.29M | 626.90M | | 630.70M | 595.19M | 596.75M | 531.52M | 594.29M | | 341.07M | 348.52M | | | | | | | | |
|
Total Liabilities
|
| | 11.91M | | 12.69M | 14.85M | 16.71M | 17.38M | 22.22M | 16.19M | 12.37M | 14.93M | 21.69M | 27.10M | 32.76M | 23.83M | 26.43M | 27.93M | 36.47M | 36.88M | 47.82M | 47.20M | 58.19M | 33.74M | 40.05M | 42.60M | 48.42M | 33.57M | 41.39M | 44.67M | 62.03M | 38.38M | 444.55M | 439.77M | 446.61M | 455.51M | 458.39M | 456.64M | 465.23M | 429.77M | 428.70M | 466.73M | 497.86M | 478.46M | 632.07M | 624.91M | 635.87M | 615.09M | 616.65M | 551.42M | 595.64M | 566.66M | 342.42M | 349.88M | 402.43M | 375.85M | 386.00M | 644.52M | 633.56M | 607.23M | 621.79M | 1,073.59M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.54M | | | | | | | | | | | | | | | | | | | | | | 173.32M | 173.76M | 59.20M | 59.88M | | | 24.33M | | | 26.37M | 12.16M | 12.62M | 13.08M | 13.56M |
|
Common Equity
|
| | 17.23M | | 19.88M | 23.06M | 25.85M | 34.03M | 37.20M | 44.60M | 51.06M | 61.13M | 75.39M | 91.24M | 109.03M | 135.90M | 153.86M | 174.30M | 184.28M | 181.05M | 217.39M | 245.21M | 234.50M | 203.91M | 207.78M | 205.86M | 201.34M | 197.61M | 202.50M | 202.98M | 192.95M | 201.60M | 353.32M | 373.08M | 358.33M | 363.43M | 363.82M | 364.54M | 337.41M | 324.77M | 287.53M | 281.67M | 266.26M | 274.18M | 257.74M | 260.87M | 269.42M | 253.38M | 257.26M | 332.39M | 305.61M | 318.54M | 458.79M | 469.38M | 409.14M | 423.24M | 445.56M | 374.92M | 399.98M | 415.63M | 445.09M | 373.42M |
|
Shareholder's Equity
|
| | 17.23M | | 19.88M | 23.06M | 25.85M | 34.03M | 37.20M | 44.60M | 51.06M | 61.13M | 75.39M | 91.24M | 109.03M | 135.90M | 153.86M | 174.30M | 184.28M | 181.05M | 217.39M | 245.21M | 234.50M | 203.91M | 207.78M | 205.86M | 201.34M | 197.61M | 202.50M | 202.98M | 192.95M | 201.60M | 353.32M | 373.08M | 358.33M | 363.43M | 363.82M | 364.54M | 337.41M | 324.77M | 287.53M | 281.67M | 266.26M | 274.18M | 257.74M | 260.87M | 269.42M | 253.38M | 257.26M | 332.39M | 305.61M | 318.54M | 458.79M | 469.38M | 409.14M | 423.24M | 445.56M | 374.92M | 399.98M | 415.63M | 445.09M | 373.42M |
|
Liabilities and Shareholders Equity
|
| | 29.14M | | 32.57M | 37.91M | 42.57M | 51.41M | 59.41M | 60.79M | 63.42M | 76.05M | 97.07M | 118.34M | 141.79M | 159.72M | 180.29M | 202.24M | 220.75M | 217.93M | 265.21M | 292.42M | 292.69M | 237.65M | 247.82M | 248.45M | 249.77M | 231.18M | 243.89M | 247.65M | 254.99M | 239.99M | 930.44M | 945.42M | 937.52M | 951.52M | 954.77M | 953.74M | 935.21M | 887.11M | 848.80M | 880.97M | 896.69M | 885.22M | 1,022.38M | 1,018.35M | 1,037.86M | 1,001.04M | 1,006.47M | 1,016.38M | 1,033.82M | 1,017.77M | 933.78M | 951.82M | 944.14M | 931.65M | 964.13M | 1,019.43M | 1,033.54M | 1,022.86M | 1,066.88M | 1,447.01M |
|
Retained Earnings
|
| | -142.15M | | -141.31M | -139.95M | -139.06M | -137.95M | -137.82M | -133.28M | -128.03M | -120.18M | -107.94M | -92.97M | -76.49M | -46.29M | -35.69M | -25.07M | -26.23M | -24.96M | -11.79M | 0.43M | -24.72M | -23.56M | -30.83M | -33.79M | -24.72M | -24.72M | -24.72M | -24.72M | -24.72M | -19.42M | -7.74M | 9.28M | -7.32M | -3.59M | -6.21M | -7.15M | -17.74M | -26.38M | -39.63M | -39.90M | -53.40M | -42.57M | -29.87M | -28.84M | -22.45M | -32.71M | -24.70M | 46.85M | 13.72M | 25.03M | 74.36M | 82.01M | 95.74M | 112.86M | 129.62M | 106.90M | 129.82M | 150.04M | 170.41M | 184.99M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.57M | | | | 132.57M | 132.57M | 132.57M | 132.75M | 132.75M | | | |
|
Treasury Shares
|
| | 2.16M | | 0.35M | 0.38M | 1.31M | 0.16M | 0.16M | 1.53M | 1.28M | 2.04M | 2.04M | 0.12M | 1.90M | 312.00 | 0.31M | 392.00 | 1.51M | 773.00 | 0.84M | 1.67M | 1.62M | 3.41M | 3.42M | 3.75M | 2.44M | 2.11M | 2.24M | 2.18M | 1.82M | 60.51M | 2.33M | 2.14M | 1.96M | 0.31M | 0.33M | 0.34M | 3.24M | 0.39M | 7.12M | 8.19M | 3.58M | 0.49M | 5.12M | 5.12M | 3.04M | 0.59M | 0.59M | 0.59M | 3.39M | 0.60M | 5.10M | 5.04M | 5.01M | 4.93M | 1,096.28M | 6.80M | 4.83M | 3,966.04M | 3.95M | 3.94M |