|
Cash & Equivalents
|
5.07M | 3.04M | 2.96M | 3.60M | 63.27M | 108.34M | 112.85M | 108.15M | 102.09M | 104.50M | 134.38M | 80.37M | 94.23M | 18.46M | 56.52M | 37.33M | 65.74M | 93.46M | 100.93M | 98.28M | 141.77M | 171.59M | 184.81M | 187.04M | 258.84M | 315.34M | 330.01M | 319.62M | 261.74M | 327.91M | 139.78M | 126.55M | 123.87M | 159.38M | 240.07M | 333.78M | 526.33M | 615.61M | 848.57M | 968.81M | 463.22M | 257.34M | 400.32M | 308.81M | 842.49M | 1,142.40M |
|
Cash & Current Investments
|
5.07M | 3.04M | 2.96M | 3.60M | 63.27M | 108.34M | 112.85M | 108.15M | 102.09M | 104.50M | 134.38M | 80.37M | 94.23M | 18.46M | 56.52M | 37.33M | 65.74M | 93.46M | 100.93M | 98.28M | 141.77M | 171.59M | 184.81M | 187.04M | 258.84M | 315.34M | 330.01M | 319.62M | 261.74M | 327.91M | 139.78M | 126.55M | 123.87M | 159.38M | 240.07M | 333.78M | 526.33M | 615.61M | 848.57M | 968.81M | 463.22M | 257.34M | 400.32M | 308.81M | 842.49M | 1,142.40M |
|
Receivables - Net
|
| | 220.18M | | 237.08M | 247.25M | 235.55M | 243.00M | 255.00M | 265.65M | 252.62M | 269.36M | 297.32M | 315.38M | 308.51M | 313.57M | 396.22M | 419.71M | 407.11M | 428.71M | 444.82M | 454.64M | 428.84M | 431.65M | 423.00M | 436.55M | 427.34M | 462.85M | 491.62M | 516.94M | 668.42M | 735.45M | 773.74M | 815.63M | 836.07M | 833.96M | 857.66M | 870.89M | 799.01M | 829.22M | 859.73M | 827.78M | 751.61M | 748.73M | 752.56M | 874.31M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 37.14M | 38.53M | 52.90M | 58.76M | 61.34M | 58.33M | 55.17M | 62.07M | 57.15M | 56.61M | 53.12M | 54.38M | 48.84M | 64.52M | 65.46M | 71.56M | 13.20M | 73.00M | 81.09M | 83.23M | 16.50M | 78.03M | 87.31M | 78.38M | 64.88M | 70.59M | 76.20M | 76.61M | 61.37M | 73.03M | 64.46M | 97.09M |
|
Receivables
|
| | 220.18M | | 237.08M | 247.25M | 235.55M | 243.00M | 255.00M | 265.65M | 252.62M | 269.36M | 297.32M | 315.38M | 345.65M | 352.10M | 449.12M | 478.46M | 468.44M | 487.04M | 500.00M | 516.71M | 486.00M | 488.26M | 476.12M | 490.92M | 476.18M | 527.37M | 557.09M | 588.50M | 681.62M | 808.45M | 854.84M | 898.87M | 852.57M | 911.99M | 944.97M | 949.27M | 863.89M | 899.81M | 935.92M | 904.39M | 812.98M | 821.76M | 817.02M | 971.40M |
|
Inventory
|
| | 106.97M | | 98.89M | 103.40M | 118.70M | 108.02M | 102.22M | 105.83M | 116.19M | 112.63M | 111.64M | 116.78M | 131.34M | 138.45M | 158.50M | 161.88M | 168.98M | 160.69M | 150.28M | 146.70M | 149.08M | 152.72M | 147.30M | 142.52M | 161.37M | 163.99M | 178.58M | 202.02M | 352.80M | 390.06M | 431.10M | 447.10M | 438.64M | 422.23M | 385.05M | 357.18M | 364.73M | 375.06M | 393.81M | 392.21M | 406.66M | 406.06M | 385.47M | 385.64M |
|
Current Deferred Tax Assets
|
| | 0.90M | | 5.85M | 6.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.12M | | 4.62M | 7.12M | 13.26M | 6.10M | 16.53M | 16.43M | 23.36M | 27.59M | 23.39M | 15.04M | 15.22M | 11.53M | 23.93M | 24.07M | 27.68M | 16.49M | 11.42M | 16.46M | 17.10M | 10.92M | 7.96M | 32.10M | 17.69M | 14.26M | 20.52M | 21.24M | 26.69M | 29.10M | 25.84M | 27.42M | 34.26M | 22.86M | 25.56M | 38.10M | 36.94M | 29.38M | 43.55M | 43.81M | 40.38M | 30.72M | 37.57M | 44.56M |
|
Current Assets
|
| | 335.23M | | 409.71M | 472.46M | 480.36M | 465.26M | 475.83M | 492.41M | 526.55M | 489.95M | 526.59M | 465.67M | 511.59M | 500.88M | 644.38M | 699.12M | 704.70M | 704.17M | 748.29M | 789.39M | 779.83M | 782.33M | 837.10M | 926.50M | 936.40M | 960.71M | 952.46M | 1,068.11M | 1,187.69M | 1,281.17M | 1,354.55M | 1,449.53M | 1,549.04M | 1,612.83M | 1,794.60M | 1,881.79M | 2,049.24M | 2,202.46M | 1,760.31M | 1,521.14M | 1,598.97M | 1,494.32M | 2,018.08M | 2,446.92M |
|
Property, Plant & Equipment (Net)
|
| | 93.16M | | 91.92M | 92.39M | 93.07M | 92.10M | 91.83M | 91.99M | 92.76M | 95.79M | 98.19M | 98.14M | 107.12M | 115.44M | 159.26M | 166.75M | 167.96M | 169.89M | 172.72M | 175.27M | 178.08M | 185.57M | 176.18M | 172.10M | 180.05M | 187.03M | 199.98M | 203.53M | 244.57M | 248.44M | 250.05M | 248.62M | 253.48M | 260.15M | 258.75M | 264.58M | 264.49M | 266.42M | 267.52M | 270.02M | 266.99M | 259.69M | 254.13M | 271.76M |
|
Goodwill
|
| | 1,806.06M | | 1,806.04M | 1,806.04M | 1,806.06M | 1,806.06M | 1,806.06M | 1,807.08M | 1,807.08M | 18.37M | 32.10M | 32.10M | 1,839.21M | 1,844.84M | 2,124.88M | 2,124.77M | 2,126.04M | 2,125.31M | 2,125.76M | 2,129.94M | 2,129.94M | 2,141.85M | 2,141.84M | 2,141.74M | 2,172.71M | 2,192.93M | 2,256.22M | 2,258.76M | 2,711.78M | 2,726.32M | 2,730.62M | 2,728.26M | 2,729.01M | 2,754.41M | 2,753.97M | 78.09M | 2,804.59M | 2,814.34M | 2,852.81M | 2,854.34M | 2,874.28M | 2,875.44M | 2,887.85M | 3,335.50M |
|
Intangibles
|
| | 2.96M | | 2.47M | 2.25M | 1.99M | 1.80M | 1.58M | 2.84M | 20.93M | 15.95M | 28.79M | 34.28M | 54.87M | 53.48M | 219.38M | 219.38M | 218.88M | 218.88M | 218.88M | 220.88M | 221.38M | 227.76M | 227.76M | 228.66M | 252.75M | 273.80M | 313.06M | 317.44M | 783.84M | 785.29M | 787.67M | 781.37M | 782.32M | 791.94M | 797.50M | 46.61M | 827.79M | 7.10M | 854.87M | 855.69M | 864.69M | 864.77M | 876.30M | 1,275.72M |
|
Goodwill & Intangibles
|
| | 1,809.02M | | 1,808.51M | 1,808.29M | 1,808.05M | 1,807.86M | 1,807.65M | 1,809.92M | 1,828.01M | 34.32M | 60.89M | 66.39M | 1,894.08M | 1,898.32M | 2,344.26M | 2,344.15M | 2,344.92M | 2,344.20M | 2,344.64M | 2,350.82M | 2,351.32M | 2,369.61M | 2,369.60M | 2,370.40M | 2,425.46M | 2,466.74M | 2,569.28M | 2,576.20M | 3,495.63M | 3,511.61M | 3,518.29M | 3,509.63M | 3,511.33M | 3,546.35M | 3,551.47M | 124.70M | 3,632.38M | 2,821.44M | 3,707.68M | 3,710.03M | 3,738.97M | 3,740.21M | 3,764.15M | 4,611.22M |
|
Long-Term Deferred Tax
|
| | | | | | 20.55M | 20.55M | 20.55M | 20.55M | 19.47M | 19.47M | 19.47M | 19.47M | 18.13M | 18.13M | 17.63M | 17.63M | 13.20M | 11.90M | 12.03M | 11.80M | 4.30M | 4.40M | 4.40M | 4.40M | 2.73M | 2.77M | 2.73M | 2.75M | 1.91M | | | | 100.74M | | | | 103.66M | | | | | | | |
|
Other Non-Current Assets
|
| | 1.03M | | 2.29M | 2.17M | 2.25M | 2.13M | 1.58M | 3.62M | 3.62M | 3.26M | 3.20M | 3.03M | 2.28M | 2.23M | 6.13M | 5.48M | 5.29M | 5.16M | 4.57M | 4.76M | 5.62M | 11.44M | 11.01M | 11.00M | 11.32M | 11.07M | 11.21M | 10.65M | 15.12M | 13.10M | 19.96M | 18.99M | 16.45M | 16.48M | 12.90M | 11.30M | 10.87M | 9.52M | 10.19M | 12.46M | 10.37M | 10.34M | 9.74M | 9.88M |
|
Non-Current Assets
|
| | 1,141.19M | | 1,140.72M | 1,140.85M | 1,161.89M | 1,160.59M | 1,159.58M | 1,164.06M | 1,163.57M | 1,197.98M | 1,234.47M | 1,232.03M | 1,237.96M | 1,267.06M | 1,756.23M | 1,757.71M | 1,749.83M | 1,838.65M | 1,832.84M | 1,834.73M | 1,824.14M | 1,849.51M | 1,833.48M | 1,821.30M | 1,878.88M | 1,931.39M | 2,046.26M | 2,052.58M | 3,070.84M | 3,080.39M | 3,066.44M | 3,056.58M | 3,057.79M | 3,088.09M | 3,063.35M | 3,132.30M | 3,113.61M | 3,107.99M | 3,142.69M | 3,129.38M | 3,136.45M | 3,101.98M | 3,101.73M | 3,963.38M |
|
Assets
|
| | 1,476.42M | | 1,550.43M | 1,613.31M | 1,642.25M | 1,625.86M | 1,635.42M | 1,656.46M | 1,690.12M | 1,687.94M | 1,761.06M | 1,697.69M | 1,749.55M | 1,767.94M | 2,400.62M | 2,456.83M | 2,454.53M | 2,542.83M | 2,581.12M | 2,624.12M | 2,603.96M | 2,631.84M | 2,670.58M | 2,747.80M | 2,815.28M | 2,892.10M | 2,998.72M | 3,120.69M | 4,258.53M | 4,361.56M | 4,420.98M | 4,506.12M | 4,606.83M | 4,700.91M | 4,857.95M | 5,014.09M | 5,162.85M | 5,310.45M | 4,902.99M | 4,650.52M | 4,735.43M | 4,596.30M | 5,119.82M | 6,410.30M |
|
Accounts Payables
|
| | 228.72M | | 206.95M | 238.87M | 253.31M | 223.31M | 214.01M | 217.93M | 241.53M | 226.97M | 243.00M | 242.62M | 263.81M | 254.38M | 283.71M | 300.94M | 313.17M | 281.35M | 288.99M | 300.12M | 307.97M | 305.61M | 293.22M | 311.70M | 331.71M | 330.81M | 356.57M | 382.93M | 461.92M | 473.92M | 508.23M | 510.16M | 487.11M | 450.96M | 468.60M | 455.84M | 469.58M | 467.86M | 461.14M | 461.48M | 456.45M | 422.79M | 417.50M | 463.80M |
|
Notes Payables
|
| | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 228.72M | | 206.95M | 238.87M | 253.31M | 223.31M | 214.01M | 217.93M | 241.53M | 226.97M | 243.00M | 247.62M | 263.81M | 254.38M | 283.71M | 300.94M | 313.17M | 281.35M | 288.99M | 300.12M | 307.97M | 305.61M | 293.22M | 311.70M | 331.71M | 330.81M | 356.57M | 382.93M | 461.92M | 473.92M | 508.23M | 510.16M | 487.11M | 450.96M | 468.60M | 455.84M | 469.58M | 467.86M | 461.14M | 461.48M | 456.45M | 422.79M | 417.50M | 463.80M |
|
Accumulated Expenses
|
| | 72.75M | | 76.16M | 88.83M | 58.37M | 65.53M | 73.37M | 73.52M | 64.40M | 99.65M | 77.17M | 81.20M | 75.09M | 74.53M | 108.95M | 116.24M | 104.24M | 103.41M | 100.28M | 112.29M | 98.42M | 107.33M | 120.69M | 117.46M | 107.95M | 124.95M | 126.52M | 141.26M | 175.89M | 207.38M | 197.31M | 181.46M | 199.37M | 193.35M | 180.59M | 183.08M | 187.22M | 201.40M | 176.75M | 180.38M | 191.79M | 193.60M | 178.71M | 242.93M |
|
Other Accumulated Expenses
|
| | 24.89M | | | | 22.06M | | | | 23.30M | 28.92M | | 33.65M | 20.57M | 34.99M | 48.93M | 54.22M | 25.21M | 25.97M | 25.05M | 26.32M | 22.51M | 28.06M | 25.67M | 27.73M | 22.01M | 22.41M | 23.28M | 22.20M | 24.43M | 25.52M | 24.53M | 29.43M | 28.87M | 28.20M | 28.66M | 30.70M | 29.92M | 31.20M | 31.42M | 29.95M | 31.01M | 31.09M | 36.85M | 40.52M |
|
Short term Debt
|
| | | | 10.00M | 12.50M | 15.00M | 17.50M | 20.00M | 20.00M | 20.00M | 20.00M | 12.50M | 12.50M | 12.50M | | | | 26.85M | 29.09M | 32.26M | 33.26M | 34.27M | 23.09M | 23.17M | 23.25M | 23.33M | 23.41M | 23.48M | 23.56M | 38.64M | 38.72M | 38.16M | 37.37M | 40.07M | 42.37M | 45.14M | 48.06M | 47.04M | 46.23M | 45.66M | 45.14M | 48.75M | 52.50M | 50.00M | 62.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 37.50M | 36.53M | 36.86M | 36.09M | 35.05M | 34.44M | 32.75M | 33.49M | 35.12M | 36.67M | 37.05M | 54.59M | 55.29M | 55.28M | 57.27M | 60.88M | 62.11M | 61.83M | 64.63M | 65.78M | 67.04M | 66.95M | 67.51M | 68.71M | 68.26M | 66.88M | 68.76M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | | 19.40M | | 0.13M | 13.12M | | | 2.16M | 39.00M | | | 2.13M | 40.74M | | | 0.39M | 46.55M | | | 3.24M | 33.98M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 9.28M | | | | 19.96M | 17.08M | 17.26M | 16.68M | 16.14M | 15.53M | 15.72M | 16.82M | 6.54M | 8.09M | 10.08M | 12.77M | 14.31M | 15.93M | 18.85M | 21.99M | 21.94M | 20.74M | 16.33M | 16.42M | 18.36M | 15.72M | 15.98M | 17.95M | 18.65M | 17.00M | 13.43M | 48.99M |
|
Total Current Liabilities
|
| | 301.47M | | 293.11M | 340.20M | 326.68M | 306.33M | 307.38M | 311.45M | 325.93M | 346.62M | 332.68M | 341.32M | 351.40M | 343.28M | 412.96M | 440.62M | 444.26M | 451.35M | 458.06M | 482.53M | 476.75M | 471.08M | 471.52M | 485.15M | 496.48M | 514.28M | 543.24M | 584.80M | 733.43M | 777.92M | 801.69M | 788.58M | 789.64M | 751.24M | 758.34M | 753.67M | 771.54M | 784.37M | 752.25M | 756.14M | 767.18M | 738.51M | 714.28M | 842.70M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | 7.63M | 7.05M | 6.17M | 6.67M | 4.98M | 4.52M | 4.60M | 4.15M | 3.72M | 3.32M | 2.96M | 2.62M | 2.31M | 1.95M | 6.51M |
|
Non-Current Debt
|
| | | | 190.00M | 185.00M | 178.46M | 173.54M | 168.63M | 163.71M | 158.80M | 153.88M | 235.42M | 232.41M | 229.39M | | 393.67M | 393.77M | 716.62M | 709.17M | 705.63M | 701.96M | 697.96M | 699.75M | 694.32M | 688.87M | 683.40M | 686.49M | 681.00M | 675.57M | 1,454.48M | 1,445.47M | 1,437.10M | 1,428.93M | 1,417.26M | 1,405.93M | 1,394.79M | 1,383.72M | 1,373.03M | 1,362.50M | 1,351.97M | 1,341.44M | 1,327.16M | 1,312.88M | 1,833.21M | 2,798.68M |
|
Non-Current Deferred Tax Liability
|
| | 182.28M | | 188.42M | 194.48M | 181.25M | 181.25M | 181.25M | 181.73M | 193.72M | 193.72M | 193.72M | 193.98M | 132.84M | 132.84M | 168.59M | 167.51M | 176.21M | 174.23M | 174.30M | 173.50M | 175.30M | 174.23M | 174.23M | 173.60M | 168.60M | 168.42M | 168.09M | 166.24M | 248.24M | 245.67M | 245.69M | 244.61M | 352.23M | 252.04M | 254.78M | 252.42M | 243.93M | 243.62M | 243.79M | 243.18M | 240.34M | 238.25M | 237.50M | 331.43M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 59.75M | 57.31M | 55.36M | 54.01M | 54.02M | 54.80M | 52.67M | 53.75M | 62.69M | 68.46M | 71.29M | 125.34M | 133.30M | 124.19M | 138.92M | 149.94M | 154.84M | 148.71M | 151.97M | 146.21M | 142.55M | 132.53M | 130.30M | 129.36M | 129.24M | 129.17M | 147.27M |
|
Other Non-Current Liabilities
|
| | 0.41M | | 42.26M | 41.65M | 0.47M | 0.43M | 0.44M | 0.44M | 0.43M | 1.89M | 3.15M | 3.20M | 3.24M | 3.67M | 2.89M | 1.87M | 1.91M | 1.54M | 0.36M | 1.17M | 1.49M | 2.01M | 7.45M | 15.99M | 13.64M | 13.65M | 13.66M | 13.31M | 0.96M | 1.22M | 1.79M | 3.22M | 2.35M | 5.26M | 1.54M | 1.55M | 1.55M | 1.49M | 1.42M | 1.43M | 1.45M | 1.35M | 1.37M | 2.34M |
|
Total Non-Current Liabilities
|
| | 523.72M | | 671.53M | 719.68M | 726.05M | 699.77M | 695.06M | 696.45M | 717.14M | 732.09M | 799.94M | 805.10M | 749.79M | 743.47M | 1,346.80M | 1,368.92M | 1,380.53M | 1,438.43M | 1,439.12M | 1,457.75M | 1,449.59M | 1,450.02M | 1,445.48M | 1,450.21M | 1,452.85M | 1,482.09M | 1,510.24M | 1,545.67M | 2,621.14M | 2,663.11M | 2,676.53M | 2,668.46M | 2,674.78M | 2,630.51M | 2,618.36M | 2,604.72M | 2,597.64M | 2,596.93M | 2,544.26M | 2,534.81M | 2,524.36M | 2,478.92M | 2,974.45M | 4,184.71M |
|
Total Liabilities
|
| | 524.13M | | 713.79M | 761.33M | 726.52M | 700.21M | 695.50M | 696.89M | 717.57M | 733.98M | 803.10M | 808.29M | 753.03M | 747.14M | 1,349.69M | 1,370.79M | 1,382.43M | 1,439.97M | 1,439.48M | 1,458.91M | 1,451.07M | 1,452.02M | 1,452.93M | 1,466.21M | 1,466.49M | 1,495.74M | 1,523.90M | 1,558.98M | 2,622.10M | 2,664.32M | 2,678.32M | 2,671.68M | 2,677.12M | 2,635.77M | 2,619.90M | 2,606.26M | 2,599.20M | 2,598.42M | 2,545.68M | 2,536.25M | 2,525.81M | 2,480.27M | 2,975.82M | 4,187.05M |
|
Total Debt
|
| | | | 200.00M | 197.50M | 193.46M | 191.04M | 188.63M | 183.71M | 178.80M | 173.88M | 247.92M | 244.91M | 241.89M | | 393.67M | 393.77M | 743.47M | 738.26M | 737.89M | 735.22M | 732.23M | 722.84M | 717.49M | 712.12M | 706.72M | 709.90M | 704.48M | 699.12M | 1,493.12M | 1,484.20M | 1,475.26M | 1,466.30M | 1,457.33M | 1,448.30M | 1,439.94M | 1,431.77M | 1,420.07M | 1,408.73M | 1,397.63M | 1,386.58M | 1,375.91M | 1,365.38M | 1,883.21M | 2,861.18M |
|
Common Equity
|
992.05M | 977.17M | 952.29M | 973.26M | 836.64M | 851.97M | 915.73M | 925.65M | 939.92M | 959.57M | 972.55M | 953.96M | 957.96M | 889.40M | 996.52M | 1,020.79M | 1,050.92M | 1,086.04M | 1,072.10M | 1,102.85M | 1,141.65M | 1,165.21M | 1,152.89M | 1,179.82M | 1,217.65M | 1,281.59M | 1,348.79M | 1,396.36M | 1,474.82M | 1,561.71M | 1,636.43M | 1,697.24M | 1,742.66M | 1,834.44M | 1,929.71M | 2,065.14M | 2,238.05M | 2,407.83M | 2,563.66M | 2,712.03M | 2,357.31M | 2,114.27M | 2,209.62M | 2,116.02M | 2,144.00M | 2,223.25M |
|
Shareholder's Equity
|
992.05M | 977.17M | 952.29M | 973.26M | 836.64M | 851.97M | 915.73M | 925.65M | 939.92M | 959.57M | 972.55M | 953.96M | 957.96M | 889.40M | 996.52M | 1,020.79M | 1,050.92M | 1,086.04M | 1,072.10M | 1,102.85M | 1,141.65M | 1,165.21M | 1,152.89M | 1,179.82M | 1,217.65M | 1,281.59M | 1,348.79M | 1,396.36M | 1,474.82M | 1,561.71M | 1,636.43M | 1,697.24M | 1,742.66M | 1,834.44M | 1,929.71M | 2,065.14M | 2,238.05M | 2,407.83M | 2,563.66M | 2,712.03M | 2,357.31M | 2,114.27M | 2,209.62M | 2,116.02M | 2,144.00M | 2,223.25M |
|
Liabilities and Shareholders Equity
|
| | 1,476.42M | | 1,550.43M | 1,613.31M | 1,642.25M | 1,625.86M | 1,635.42M | 1,656.46M | 1,690.12M | 1,687.94M | 1,761.06M | 1,697.69M | 1,749.55M | 1,767.94M | 2,400.62M | 2,456.83M | 2,454.53M | 2,542.83M | 2,581.12M | 2,624.12M | 2,603.96M | 2,631.84M | 2,670.58M | 2,747.80M | 2,815.28M | 2,892.10M | 2,998.72M | 3,120.69M | 4,258.53M | 4,361.56M | 4,420.98M | 4,506.12M | 4,606.83M | 4,700.91M | 4,857.95M | 5,014.09M | 5,162.85M | 5,310.45M | 4,902.99M | 4,650.52M | 4,735.43M | 4,596.30M | 5,119.82M | 6,410.30M |
|
Treasury Shares
|
| | | | | 0.58M | 0.59M | 0.05M | 0.15M | 0.34M | 0.67M | 0.40M | 0.86M | 2.37M | 3.04M | 1.52M | 0.01M | 0.16M | 4.10M | 0.97M | 0.45M | 0.81M | 5.39M | 0.07M | 0.52M | 0.58M | 6.01M | 0.05M | 0.12M | 0.18M | 6.24M | 6.53M | 6.94M | 0.55M | 1.39M | 7.72M | 7.72M | 7.72M | 7.72M | | 1.25M | 2.32M | 10.19M | 2.69M | 11.35M | 11.53M |
|
Retained Earnings
|
| | | | | 16.63M | 76.38M | 87.49M | 103.11M | 127.67M | 148.98M | 147.27M | 170.73M | 202.12M | 307.12M | 333.50M | 360.65M | 403.31M | 441.87M | 479.85M | 531.90M | 586.88M | -3.20M | 680.41M | 735.90M | 805.90M | 876.66M | 936.50M | 1,026.88M | 1,122.32M | 1,200.68M | 1,315.39M | 1,459.08M | 1,612.83M | 1,756.66M | 1,892.54M | 2,056.93M | 2,224.54M | 2,370.92M | 2,523.30M | 2,674.02M | 2,842.98M | 2,993.52M | 3,116.91M | 3,268.51M | 3,410.73M |