|
Cash & Equivalents
|
191.32M | 203.41M | 182.52M | 218.66M | 226.56M | 307.56M | 334.15M | 365.19M | 286.82M | 251.00M | 65.07M | 87.43M | 46.27M | 67.87M | 37.41M | 43.72M | 23.15M | 28.51M | 32.48M | 43.21M | 43.53M | 35.19M | 32.06M | 43.77M | 35.38M | 48.12M | 48.37M | 57.34M | 53.83M | 30.06M | 107.06M | 224.87M | 108.14M | 71.52M | 48.47M | 76.73M | 62.76M | 55.03M | 48.37M | 65.33M | 43.88M | 95.47M | 63.36M | 94.17M | | | |
|
Short-term Investments
|
| | | 1.61M | | 5.10M | 0.75M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.17M | 84.99M | 77.14M | 165.53M |
|
Cash & Current Investments
|
191.32M | 203.41M | 182.52M | 220.27M | 226.56M | 312.66M | 334.90M | 369.19M | 286.82M | 251.00M | 65.07M | 87.43M | 46.27M | 67.87M | 37.41M | 43.72M | 23.15M | 28.51M | 32.48M | 43.21M | 43.53M | 35.19M | 32.06M | 43.77M | 35.38M | 48.12M | 48.37M | 57.34M | 53.83M | 30.06M | 107.06M | 224.87M | 108.14M | 71.52M | 48.47M | 76.73M | 62.76M | 55.03M | 48.37M | 65.33M | 43.88M | 95.47M | 63.36M | 188.33M | 84.99M | 77.14M | 165.53M |
|
Receivables - Net
|
| | | 265.46M | | 233.84M | 274.68M | 291.24M | 272.93M | 243.12M | 304.43M | 282.35M | 311.16M | 290.83M | 320.20M | 252.51M | 279.30M | 236.72M | 206.37M | 197.20M | 203.24M | 200.59M | 182.74M | 0.47M | 139.25M | 112.66M | 126.84M | 2.97M | 144.12M | 132.34M | 129.91M | 2.58M | 170.46M | 147.47M | 146.49M | 3.08M | 173.76M | 176.27M | 154.11M | 80.47M | 124.40M | 97.56M | 90.03M | 94.51M | 128.25M | 97.70M | 101.66M |
|
Receivables - Other
|
| | | 107.75M | | 125.16M | 59.34M | 44.77M | 158.04M | 137.33M | 66.75M | 166.01M | 161.15M | 202.42M | 169.18M | 5.80M | 73.91M | 149.04M | 141.57M | 44.66M | 56.98M | 62.82M | 20.62M | 23.26M | 83.56M | 27.59M | 73.88M | 35.44M | 66.23M | 63.94M | 68.27M | 34.55M | 39.82M | 111.91M | 125.03M | 118.18M | 37.98M | 47.83M | 123.47M | 47.45M | 87.99M | 77.18M | 26.69M | 79.39M | 65.65M | 70.85M | 70.76M |
|
Receivables
|
| | | 373.21M | | 359.00M | 334.02M | 336.01M | 430.98M | 380.44M | 371.18M | 448.36M | 472.31M | 493.25M | 489.38M | 258.31M | 353.20M | 385.76M | 347.94M | 241.87M | 260.23M | 263.41M | 203.35M | 23.74M | 222.81M | 140.24M | 200.72M | 38.41M | 210.36M | 196.28M | 198.17M | 37.13M | 210.28M | 259.38M | 271.52M | 121.26M | 211.74M | 224.10M | 277.58M | 127.93M | 212.39M | 174.74M | 116.71M | 173.90M | 193.90M | 168.55M | 172.42M |
|
Raw Materials
|
| | | 71.60M | | 69.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 9.83M | | 8.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 17.28M | | 19.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 98.71M | | 97.11M | 96.36M | 90.12M | 91.03M | 93.59M | 99.45M | 85.81M | 82.16M | 89.59M | 91.10M | 72.92M | 77.53M | 67.27M | 64.66M | 61.32M | 63.79M | 63.83M | 64.53M | 63.10M | 60.71M | 61.39M | 66.97M | 74.45M | 67.86M | 71.00M | 73.00M | 79.53M | 90.40M | 99.11M | 97.83M | 102.64M | 109.74M | 118.61M | 113.50M | 97.58M | 112.41M | 110.31M | 116.61M | 64.80M | 111.48M | 65.70M | 64.56M |
|
Current Deferred Tax Assets
|
| | | 36.60M | | 36.57M | 39.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 11.35M | | 16.39M | 22.12M | 21.55M | 28.09M | 36.71M | 39.38M | 45.96M | 46.27M | 53.04M | 37.34M | 34.04M | 42.63M | 37.79M | 36.87M | 41.42M | 45.86M | 64.57M | 65.33M | 27.04M | 24.59M | 25.29M | 20.55M | 26.42M | 24.01M | 15.36M | 22.91M | 29.39M | 27.34M | 27.57M | 24.61M | 27.00M | 30.42M | 26.62M | 22.84M | 42.20M | 22.98M | 24.96M | 21.77M | 23.58M | 28.54M | 24.46M | 26.76M |
|
Current Assets
|
| | | 848.77M | | 897.65M | 981.02M | 978.18M | 924.31M | 843.95M | 772.60M | 777.53M | 747.50M | 804.51M | 760.03M | 732.26M | 722.11M | 672.77M | 650.37M | 549.62M | 556.77M | 586.59M | 494.99M | 412.22M | 384.22M | 367.86M | 393.56M | 396.08M | 391.38M | 460.86M | 446.77M | 582.43M | 540.97M | 515.55M | 498.59M | 557.61M | 585.48M | 618.22M | 542.30M | 497.59M | 482.22M | 574.56M | 530.22M | 552.51M | 482.88M | 526.90M | 479.73M |
|
Buildings
|
| | | | | | | 104.96M | | | | 114.32M | 122.37M | 120.57M | 121.95M | 122.37M | 123.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 36.53M | | | | 22.38M | 6.49M | 13.45M | 14.22M | 6.49M | 7.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 7.46M | | | | 6.35M | 8.86M | 8.72M | 8.80M | 8.86M | 8.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
130.91M | | | 135.24M | | 144.25M | 145.27M | 145.72M | 148.48M | 135.12M | 139.03M | 121.97M | 141.93M | 144.41M | 143.11M | 114.71M | 139.59M | 105.77M | 96.93M | 90.89M | 84.95M | 78.00M | 74.33M | 97.05M | 94.80M | 90.58M | 88.64M | 85.08M | 85.85M | 83.37M | 109.92M | 85.63M | 77.16M | 80.53M | 81.74M | 84.89M | 84.41M | 83.59M | 83.65M | 69.37M | 78.51M | 78.17M | 73.59M | 60.92M | 71.17M | 63.55M | 66.62M |
|
Long-Term Investments
|
144.47M | | | 109.25M | | 100.80M | 86.78M | 92.20M | 92.80M | 113.67M | 113.44M | 98.68M | 101.63M | 84.58M | 87.42M | 43.28M | 8.42M | 8.42M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
104.63M | | | 209.28M | | 104.31M | 201.87M | 201.07M | 201.75M | 200.73M | 271.30M | 163.09M | 283.71M | 288.06M | 85.39M | 85.68M | 205.17M | 47.18M | 38.30M | 47.11M | 47.13M | 47.11M | 47.01M | 47.16M | 46.96M | 47.02M | 47.14M | 47.36M | 47.35M | 47.41M | 43.23M | 116.46M | 174.37M | 164.78M | 35.66M | 84.17M | 157.26M | 158.15M | 100.38M | 85.12M | 100.66M | 83.84M | 84.58M | 51.41M | 82.50M | 53.44M | 52.59M |
|
Intangibles
|
18.25M | | | 50.65M | | 40.91M | 38.48M | 37.84M | 36.73M | 35.03M | 82.03M | 71.04M | 85.38M | 82.87M | 80.00M | 42.06M | 73.69M | 36.37M | 35.10M | 30.79M | 29.12M | 28.39M | 26.43M | 25.30M | 24.33M | 23.66M | 23.69M | 23.91M | 22.21M | 21.65M | 37.53M | 33.22M | 65.45M | 63.56M | 51.18M | 26.32M | 50.28M | 49.03M | 46.09M | 23.58M | 42.82M | 30.52M | 23.86M | 18.70M | 18.42M | 17.87M | 16.81M |
|
Goodwill & Intangibles
|
122.88M | | | 259.92M | | 145.22M | 240.35M | 238.91M | 238.48M | 235.76M | 353.33M | 234.13M | 369.09M | 370.93M | 165.38M | 127.74M | 278.86M | 83.55M | 73.40M | 77.90M | 76.25M | 75.51M | 73.44M | 72.46M | 71.29M | 70.69M | 70.83M | 71.27M | 69.56M | 69.06M | 80.76M | 149.68M | 239.82M | 228.34M | 86.84M | 110.50M | 207.54M | 207.19M | 146.47M | 108.70M | 143.47M | 114.36M | 108.44M | 70.11M | 100.91M | 71.31M | 69.40M |
|
Long-Term Deferred Tax
|
| | | 181.11M | | 123.58M | 130.15M | 203.88M | 187.71M | 189.27M | 185.53M | 184.51M | 155.85M | 155.40M | 163.01M | 97.47M | 87.12M | 99.08M | | | | | | | | | | | | | | | | | | 2.00M | | | 4.66M | 2.10M | 2.09M | 2.09M | 6.34M | | 0.10M | 0.09M | 0.09M |
|
Other Non-Current Assets
|
| | | 85.00M | | 35.54M | 40.29M | 37.14M | 37.24M | 34.13M | 28.87M | 27.77M | 24.96M | 26.98M | 26.65M | 25.98M | 49.69M | 32.30M | 19.69M | 17.07M | 6.96M | 9.18M | 11.28M | 13.17M | 11.00M | 30.17M | 34.90M | 10.09M | 4.61M | 113.54M | 8.69M | 1.84M | | | 11.40M | 36.73M | 21.40M | 10.51M | 10.23M | 162.32M | 58.57M | 106.62M | 97.29M | 172.67M | 95.13M | 169.34M | 175.87M |
|
Non-Current Assets
|
| | | 667.79M | | 639.75M | 630.65M | 684.86M | 685.79M | 687.64M | 806.62M | 751.61M | 790.35M | 782.29M | 699.87M | 589.97M | 544.40M | 431.34M | 318.99M | 195.88M | 208.11M | 185.44M | 177.62M | 214.30M | 211.89M | 210.09M | 212.19M | 202.99M | 190.98M | 204.28M | 282.59M | 330.83M | 413.73M | 398.38M | 382.97M | 384.08M | 382.94M | 368.66M | 294.98M | 278.11M | 313.30M | 274.56M | 274.41M | 174.47M | 236.84M | 176.59M | 178.15M |
|
Assets
|
| | | 1,516.55M | | 1,537.40M | 1,611.67M | 1,663.05M | 1,610.10M | 1,531.58M | 1,579.22M | 1,529.14M | 1,537.84M | 1,586.81M | 1,459.90M | 1,322.23M | 1,266.51M | 1,104.11M | 969.35M | 745.50M | 764.88M | 772.04M | 672.61M | 626.52M | 596.11M | 577.95M | 605.75M | 599.08M | 582.36M | 665.14M | 729.36M | 913.26M | 954.70M | 913.94M | 881.57M | 941.69M | 968.42M | 986.88M | 837.28M | 775.70M | 795.52M | 849.12M | 804.63M | 726.99M | 719.71M | 703.49M | 657.88M |
|
Accounts Payables
|
| | | 160.61M | | 147.88M | 151.18M | 175.17M | 164.32M | 141.77M | 190.21M | 220.74M | 224.99M | 258.49M | 243.56M | 205.40M | 226.90M | 191.66M | 194.67M | 199.88M | 202.94M | 167.08M | 125.62M | 109.91M | 84.63M | 74.00M | 79.98M | 73.48M | 78.50M | 87.54M | 85.95M | 85.93M | 97.84M | 109.53M | 122.08M | 131.22M | 169.15M | 180.38M | 144.34M | 83.15M | 129.53M | 147.35M | 122.36M | 92.07M | 119.10M | 96.89M | 75.64M |
|
Notes Payables
|
| | | 3.21M | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 163.82M | | 147.88M | 151.18M | 177.18M | 164.32M | 141.77M | 190.21M | 220.74M | 224.99M | 258.49M | 243.56M | 205.40M | 226.90M | 191.66M | 194.67M | 199.88M | 202.94M | 167.08M | 125.62M | 109.91M | 84.63M | 74.00M | 79.98M | 73.48M | 78.50M | 87.54M | 85.95M | 85.93M | 97.84M | 109.53M | 122.08M | 131.22M | 169.15M | 180.38M | 144.34M | 83.15M | 129.53M | 147.35M | 122.36M | 92.07M | 119.10M | 96.89M | 75.64M |
|
Accumulated Expenses
|
38.97M | 41.65M | 42.36M | 54.83M | | 49.22M | 81.09M | 63.46M | 63.00M | 63.98M | 65.58M | 95.95M | 68.03M | 115.55M | 92.49M | 89.55M | 104.96M | 88.35M | 83.22M | 122.15M | 117.15M | 97.10M | 90.51M | 68.85M | 75.29M | 80.42M | 86.77M | 80.86M | 70.57M | 60.21M | 52.00M | 54.38M | 75.95M | 63.87M | 69.53M | 54.03M | 72.51M | 72.25M | 72.29M | 51.06M | 65.27M | 53.69M | 53.14M | 28.73M | 40.62M | 34.56M | 29.33M |
|
Short term Debt
|
| | | 3.21M | | 3.22M | 3.14M | 2.00M | 3.07M | 3.01M | 44.70M | 24.04M | 103.47M | 131.40M | 71.30M | 160.14M | 181.39M | 4.12M | 3.42M | 145.51M | 175.30M | 184.40M | 191.70M | 179.00M | | | | | | 2.56M | 10.14M | 12.38M | 13.43M | 3.78M | 2.30M | 3.83M | 4.30M | 4.44M | 5.30M | 6.20M | 4.50M | 3.50M | 3.00M | 125.14M | 124.17M | 127.17M | 70.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 4.89M | 4.23M | 4.30M | 4.32M | 4.35M | 4.28M | 3.97M | 4.00M | 3.58M | 3.73M | 3.65M | 3.95M | 4.08M | 3.89M | 3.79M | 3.50M | 3.83M | 3.79M | 3.59M | 3.29M | 3.80M | 3.53M | 3.81M | 3.20M | 3.28M | 3.03M | 3.38M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 172.00M | | 149.77M | 127.84M | 149.37M | 155.28M | 102.28M | 80.96M | 75.29M | 68.05M | 60.98M | 54.05M | 64.00M | 81.75M | 53.14M | 44.44M | 68.38M | 99.91M | 95.72M | 97.96M | 130.94M | 137.22M | 140.35M | 95.38M | 59.12M | 74.86M | 63.26M | 58.75M | 57.81M | 53.64M | 59.15M | 79.44M |
|
Total Current Liabilities
|
| | | 488.09M | | 447.89M | 519.77M | 561.35M | 525.96M | 519.77M | 561.55M | 617.54M | 547.21M | 722.18M | 647.51M | 744.33M | 734.19M | 571.43M | 543.41M | 711.99M | 765.89M | 805.13M | 655.64M | 602.49M | 288.41M | 274.08M | 276.71M | 270.83M | 267.68M | 237.56M | 230.34M | 253.38M | 317.30M | 302.54M | 319.53M | 371.53M | 410.37M | 425.64M | 393.54M | 350.22M | 332.93M | 333.89M | 297.93M | 406.65M | 511.21M | 529.29M | 400.99M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 30.45M | 30.36M | 30.14M | 29.92M | 29.69M | 33.16M | 33.24M | 52.53M | 29.37M | 29.09M | 28.79M | 27.78M | 27.48M | 27.16M | 26.90M | 26.55M | 26.21M | 25.84M | 25.46M | 25.76M | 28.50M | 28.05M | 27.67M | 27.20M |
|
Non-Current Debt
|
| | | | | | | | | | | 9.80M | | | | 103.47M | 177.04M | 196.30M | 190.60M | 30.65M | 42.41M | 183.06M | 101.89M | 179.00M | 185.00M | 173.33M | 181.90M | 183.33M | 155.51M | 168.36M | 181.15M | 326.37M | 328.87M | 329.97M | 333.50M | 335.50M | 335.99M | 336.60M | 337.24M | 337.87M | 338.39M | 339.02M | 339.68M | 8.56M | 232.53M | 8.50M | 13.48M |
|
Pension
|
| | | 253.76M | | 246.37M | 243.53M | 282.13M | 279.09M | 299.74M | 293.62M | 301.26M | 295.95M | 288.52M | 275.27M | 250.00M | 246.87M | 235.37M | 216.97M | 281.65M | 277.77M | 275.14M | 271.92M | 259.27M | 251.35M | 243.83M | 236.37M | 252.29M | 219.26M | 213.04M | 205.08M | 182.73M | 174.87M | 166.06M | 156.52M | 136.18M | 135.64M | 135.08M | 134.52M | 172.91M | 172.17M | 167.98M | 163.84M | 192.66M | 189.52M | 185.89M | 178.95M |
|
Minority Interest
|
| | | 1.03M | | 1.12M | 0.94M | 0.72M | 0.79M | 0.64M | 8.61M | 8.80M | 8.99M | 8.26M | 8.32M | 8.60M | 8.67M | 8.80M | 8.78M | 8.83M | 8.71M | 8.40M | 8.22M | 1.42M | 1.23M | 1.08M | 0.87M | 1.10M | 1.06M | 1.04M | 23.16M | 25.47M | 25.01M | 24.51M | 0.89M | 0.48M | 0.47M | 0.53M | 0.63M | 0.61M | 0.54M | 0.58M | 0.58M | 0.59M | 0.49M | 0.54M | |
|
Liabilities from Discontinued Operations
|
| | | 60.13M | | | | | | | | | | | | 47.50M | | 57.32M | 56.53M | | | | | | | | | 8.30M | | | | | | | | 24.75M | | | 50.65M | 137.93M | 35.18M | 42.61M | 36.95M | 91.48M | 52.27M | 90.56M | 34.38M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.34M | | | | 33.51M | 9.77M | 10.37M | 8.62M | 36.60M | 12.99M | 10.54M | 10.69M | 9.80M | 12.23M | 11.25M | 10.55M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 14.87M | 13.04M | 12.96M | 8.39M | 12.44M | 11.65M | 10.35M | 7.03M | 9.71M | 9.62M | 9.95M | 26.68M | 27.03M | 26.77M | 27.33M | 25.59M | 25.68M | 25.65M | 25.18M | 23.88M | 25.99M | 25.33M | 27.07M | 13.80M | 29.52M | 13.02M | 14.74M |
|
Other Non-Current Liabilities
|
| | | 42.93M | | 40.10M | 42.86M | 43.37M | 45.66M | 37.96M | 53.29M | 39.59M | 40.58M | 40.37M | 45.05M | 29.90M | 38.42M | 37.21M | 36.97M | 29.16M | 29.09M | 25.99M | 26.48M | 20.85M | 20.40M | 23.15M | 21.92M | 22.58M | 22.73M | 22.77M | 31.77M | 33.17M | 32.11M | 27.53M | 33.51M | 16.60M | 22.63M | 22.48M | 18.24M | 13.95M | 10.96M | 10.92M | 10.04M | 9.96M | 10.64M | 9.47M | 9.76M |
|
Total Non-Current Liabilities
|
| | | 786.19M | | 723.36M | 792.25M | 871.25M | 833.46M | 847.93M | 883.52M | 928.60M | 933.17M | 1,128.83M | 1,120.07M | 1,101.63M | 1,158.10M | 1,011.34M | 979.13M | 993.64M | 1,053.64M | 1,089.08M | 936.21M | | 0.04M | 893.50M | 904.61M | 907.48M | 755.08M | 658.09M | 677.18M | 821.48M | 878.65M | 854.70M | 865.19M | 927.18M | 956.00M | 977.42M | 960.73M | 962.11M | 1,007.03M | 1,036.54M | 997.71M | 191.50M | 83.50M | 1,002.70M | 880.33M |
|
Total Liabilities
|
-525.64M | -750.09M | -780.13M | 829.12M | | 763.46M | 835.11M | 914.62M | 879.12M | 885.89M | 936.81M | 968.19M | 973.75M | 1,169.20M | 1,165.11M | 1,131.53M | 1,196.52M | 1,048.55M | 1,016.11M | 1,022.79M | 1,082.73M | 1,115.07M | 962.69M | 921.46M | 919.76M | 916.65M | 926.53M | 930.05M | 777.80M | 680.86M | 708.96M | 854.64M | 910.76M | 882.22M | 898.70M | 943.78M | 978.63M | 999.90M | 978.97M | 976.05M | 1,017.99M | 1,047.47M | 1,007.75M | 1,010.16M | 1,022.23M | 1,012.18M | 890.09M |
|
Total Debt
|
| | | 3.21M | | 3.22M | 3.14M | 2.00M | 3.07M | 3.01M | 44.70M | 33.84M | 103.47M | 131.40M | 71.30M | 263.61M | 358.43M | 200.42M | 194.01M | 176.16M | 217.71M | 367.46M | 293.59M | 358.00M | 185.00M | 173.33M | 181.90M | 183.33M | 155.51M | 170.92M | 191.29M | 338.75M | 342.30M | 333.75M | 335.80M | 339.32M | 340.29M | 341.04M | 342.54M | 344.07M | 342.89M | 342.52M | 342.68M | 133.69M | 356.69M | 135.67M | 83.78M |
|
Common Equity
|
525.64M | 750.09M | 780.13M | 687.44M | | 773.94M | 776.56M | 748.43M | 730.98M | 645.70M | 642.41M | 560.95M | 564.10M | 417.60M | -29.22M | 190.70M | 70.00M | 55.55M | -46.76M | -277.30M | -317.85M | -343.04M | -290.08M | -287.65M | -323.65M | -338.70M | -320.78M | -330.98M | -195.44M | -15.72M | 20.40M | 58.62M | 43.94M | 31.72M | -17.13M | -2.09M | -10.21M | -13.02M | -141.69M | -200.96M | -223.01M | -198.93M | -203.69M | -283.76M | -303.01M | -309.23M | -232.21M |
|
Shareholder's Equity
|
525.64M | 750.09M | 780.13M | 687.44M | | 773.94M | 776.56M | 748.43M | 730.98M | 645.70M | 642.41M | 560.95M | 564.10M | 417.60M | -29.22M | 190.70M | 70.00M | 55.55M | -46.76M | -277.30M | -317.85M | -343.04M | -290.08M | -287.65M | -323.65M | -338.70M | -320.78M | -330.98M | -195.44M | -15.72M | 20.40M | 58.62M | 43.94M | 31.72M | -17.13M | -2.09M | -10.21M | -13.02M | -141.69M | -200.96M | -223.01M | -198.93M | -203.69M | -283.76M | -303.01M | -309.23M | -232.21M |
|
Liabilities and Shareholders Equity
|
| | | 1,516.55M | | 1,537.40M | 1,611.67M | 1,663.05M | 1,610.10M | 1,531.58M | 1,579.22M | 1,529.14M | 1,537.84M | 1,586.81M | 1,459.90M | 1,322.23M | 1,266.51M | 1,104.11M | 969.35M | 745.50M | 764.88M | 772.04M | 672.61M | 626.52M | 596.11M | 577.95M | 605.75M | 599.08M | 582.36M | 665.14M | 729.36M | 913.26M | 954.70M | 913.94M | 881.57M | 941.69M | 968.42M | 986.88M | 837.28M | 775.70M | 795.52M | 849.12M | 804.63M | 726.99M | 719.71M | 703.49M | 657.88M |
|
Treasury Shares
|
| | | | | | 0.13M | 1.38M | 1.80M | 3.91M | 3.91M | 4.22M | | | | 5.68M | | 5.83M | 5.84M | 1.10M | 5.94M | 0.59M | 0.60M | 0.62M | 0.62M | 0.62M | 0.72M | 0.72M | 1.21M | 1.31M | 1.51M | 1.52M | 1.55M | 1.55M | 1.87M | 1.87M | 1.88M | 1.88M | 2.13M | 2.14M | 2.14M | 2.15M | 2.34M | 2.38M | 2.38M | 2.38M | 2.69M |
|
Retained Earnings
|
35.38M | | | 10.37M | 1.22M | 1.17M | -3.47M | -18.85M | -15.52M | -26.87M | -24.18M | -36.48M | -31.21M | -272.73M | -387.03M | -492.15M | -613.02M | -878.82M | -984.51M | -1217.91M | -1267.68M | -1295.32M | -1352.27M | -1339.89M | -1371.41M | -1389.52M | -1354.79M | -1342.92M | -1365.67M | -1364.28M | -1354.31M | -1321.15M | -1333.13M | -1339.41M | -1360.90M | -1358.88M | -1375.09M | -1383.89M | -1504.49M | -1570.94M | -1591.49M | -1569.89M | -1578.94M | -1645.72M | -1671.44M | -1733.64M | -1702.27M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |