|
Cash & Equivalents
|
22.08M | 50.50M | 56.11M | 57.93M | 62.53M | 52.79M | 318.96M | 331.34M | 333.22M | 340.74M | 362.18M | 316.38M | 321.11M | 314.64M | 353.54M | 386.11M | 377.41M | 407.16M | 270.32M | 303.81M | 308.19M | 357.98M | 414.11M | 483.87M | 480.29M | 458.69M | 364.43M | 395.77M | 422.05M | 409.18M | 418.76M | 436.51M | 578.18M | 626.74M | 488.01M | 520.06M | 489.52M | 497.46M | 515.53M | 589.34M | 562.55M | 307.32M | 348.20M | 305.66M | 223.18M | 194.86M | 336.34M | 266.86M | 216.70M | 208.74M | 290.69M | 285.85M | 205.70M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.59M | 53.47M | 46.31M | 50.30M | 31.39M | 10.00M | 25.00M | 25.10M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.25M | 26.24M | 27.30M | 17.88M |
|
Cash & Current Investments
|
22.08M | 50.50M | 56.11M | 57.93M | 62.53M | 52.79M | 318.96M | 331.34M | 333.22M | 340.74M | 362.18M | 332.24M | 317.16M | 312.39M | 353.54M | 386.11M | 377.41M | 407.16M | 270.32M | 303.81M | 308.19M | 357.98M | 414.11M | 483.87M | 480.29M | 458.69M | 364.43M | 395.77M | 422.05M | 409.18M | 418.76M | 436.51M | 578.18M | 626.74M | 488.01M | 537.65M | 542.99M | 543.77M | 565.83M | 620.73M | 572.55M | 332.32M | 373.30M | 380.66M | 298.18M | 269.86M | 411.34M | 341.86M | 291.70M | 283.99M | 316.94M | 313.15M | 223.59M |
|
Receivables - Net
|
45.04M | | 78.70M | | | | 119.29M | | | | 198.26M | | | | 267.85M | 262.52M | 276.57M | 279.34M | 408.84M | 340.84M | 384.77M | 373.92M | 504.92M | 395.71M | 372.91M | 381.13M | 473.90M | 386.79M | 394.50M | 356.70M | 497.80M | 364.44M | 329.98M | 373.86M | 474.06M | 416.91M | 481.30M | 484.22M | 627.38M | 479.64M | 541.13M | 576.08M | 756.74M | 545.84M | 629.18M | 673.98M | 818.94M | 610.68M | 671.47M | 646.28M | 800.86M | 647.11M | 667.76M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.09M | 0.02M | 0.15M | 0.13M | 0.10M | | | | | | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
45.04M | | 78.70M | | | | 119.29M | | | | 198.26M | | | | 267.94M | 262.55M | 276.73M | 279.47M | 408.94M | 340.84M | 384.77M | 373.92M | 504.92M | 395.71M | 373.06M | 381.29M | 473.90M | 386.79M | 394.50M | 356.70M | 497.80M | 364.44M | 329.98M | 373.86M | 474.06M | 416.91M | 481.30M | 484.22M | 627.38M | 479.64M | 541.13M | 576.08M | 756.74M | 545.84M | 629.18M | 673.98M | 818.94M | 610.68M | 671.47M | 646.28M | 800.86M | 647.11M | 667.76M |
|
Prepaid Assets
|
7.88M | 10.68M | 10.48M | | | 24.26M | 18.33M | 29.75M | 30.35M | 28.69M | 26.27M | 35.37M | 39.41M | 47.55M | 16.03M | 57.71M | 23.16M | 20.29M | 19.34M | 22.77M | 28.27M | 26.95M | 26.33M | 26.46M | 26.11M | 26.86M | 22.82M | 24.74M | 18.75M | 18.16M | 17.23M | 19.83M | 17.31M | 19.28M | 21.41M | 22.49M | 21.84M | 23.18M | 34.18M | 45.46M | 39.24M | 34.35M | 51.87M | 58.12M | 45.27M | 42.05M | 48.29M | 50.13M | 49.02M | 44.88M | 50.89M | 63.90M | 51.62M |
|
Current Assets
|
75.03M | 126.61M | 147.71M | | | 182.32M | 467.49M | 506.38M | 527.97M | 547.31M | 590.32M | 571.61M | 558.37M | 569.93M | 663.41M | 709.32M | 711.81M | 745.29M | 742.58M | 715.82M | 759.89M | 810.24M | 991.77M | 966.25M | 933.30M | 911.38M | 933.85M | 872.31M | 890.03M | 859.26M | 1,000.46M | 909.17M | 999.41M | 1,051.15M | 1,064.55M | 1,059.49M | 1,088.46M | 1,095.94M | 1,264.17M | 1,228.83M | 1,190.92M | 1,045.02M | 1,261.00M | 1,125.15M | 1,058.60M | 1,074.94M | 1,312.19M | 1,158.44M | 1,139.09M | 1,140.32M | 1,224.11M | 1,083.94M | 1,026.00M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 82.48M | 85.84M | 97.24M | 98.35M | 108.58M | 115.42M | 131.35M | 134.88M | 161.74M | 153.25M | 146.90M | 183.78M | 184.01M | 180.38M | 192.65M | 197.52M | 194.16M | 181.85M | 195.74M | 195.68M | 189.50M | 168.04M | 161.97M | 150.11M | 139.96M | 129.16M | 124.13M | 114.49M | 131.21M | 146.21M | 143.72M | 134.24M | 126.49M | 116.80M | 115.89M | 116.87M | 107.22M | 105.67M | 126.36M |
|
Long-Term Investments
|
| | | | | -7.00M | -7.37M | -21.90M | -25.76M | -24.92M | -23.47M | -17.26M | -19.90M | -20.03M | | | | | | | | | | | | | | | | | | | | | 41.81M | 28.28M | 10.00M | 10.00M | 5.00M | | | | | 10.88M | 16.30M | 15.89M | 16.57M | 10.81M | 5.35M | 5.60M | 15.58M | 16.22M | 17.58M |
|
Goodwill
|
| | | | | 7.42M | 5.70M | 33.20M | 31.32M | 30.46M | 28.68M | 48.71M | 42.32M | 42.37M | 41.97M | 42.74M | 46.86M | 45.69M | 209.42M | 232.14M | 235.34M | 236.36M | 236.83M | 237.76M | 235.95M | 268.73M | 312.88M | 317.08M | 317.09M | 314.87M | 317.10M | 315.27M | 316.57M | 319.60M | 325.81M | 322.82M | 332.30M | 330.56M | 329.70M | 328.12M | 322.97M | 597.78M | 515.14M | 524.20M | 522.54M | 518.65M | 524.20M | 521.20M | 519.92M | 526.60M | 515.19M | 521.14M | 534.90M |
|
Intangibles
|
0.40M | 0.09M | 0.94M | | | 2.85M | 9.02M | 9.17M | 16.23M | 13.83M | 13.20M | 10.28M | 15.71M | 14.22M | 16.47M | 17.02M | 17.17M | 18.59M | 102.94M | 107.96M | 104.05M | 99.71M | 96.22M | 92.38M | 87.03M | 96.85M | 112.04M | 107.22M | 103.11M | 95.70M | 86.89M | 79.82M | 78.19M | 78.34M | 79.74M | 79.44M | 88.56M | 89.29M | 82.63M | 79.44M | 78.02M | 77.46M | 175.98M | 179.88M | 179.19M | 174.03M | 180.89M | 175.26M | 172.74M | 170.36M | 158.38M | 160.26M | 160.10M |
|
Goodwill & Intangibles
|
0.40M | 0.09M | 0.94M | | | 10.27M | 14.72M | 42.37M | 47.55M | 44.30M | 41.87M | 58.99M | 58.02M | 56.58M | 58.44M | 59.76M | 64.03M | 64.28M | 312.36M | 340.10M | 339.38M | 336.08M | 333.05M | 330.14M | 322.98M | 365.58M | 424.92M | 424.29M | 420.21M | 410.57M | 403.99M | 395.08M | 394.76M | 397.94M | 405.55M | 402.26M | 420.85M | 419.85M | 412.33M | 407.57M | 400.99M | 675.25M | 691.12M | 704.08M | 701.72M | 692.68M | 705.09M | 696.46M | 692.67M | 696.96M | 673.57M | 681.40M | 695.00M |
|
Long-Term Deferred Tax
|
1.67M | 1.58M | 1.33M | | | 2.89M | 6.11M | 5.12M | 4.56M | 5.23M | 8.89M | 9.01M | 10.54M | 9.25M | 20.20M | 21.91M | 25.33M | 28.59M | 30.63M | 46.20M | 48.70M | 57.64M | 25.22M | 28.58M | 33.13M | 34.72M | 33.89M | 48.33M | 41.35M | 43.36M | 27.98M | 29.46M | 34.49M | 34.73M | 19.88M | 13.51M | 16.29M | 13.95M | 35.44M | 32.15M | 41.33M | 49.49M | 31.65M | 44.30M | 52.02M | 56.01M | 52.68M | 51.39M | 46.23M | 71.13M | 81.01M | 74.32M | 70.15M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 59.70M | 75.00M | 61.20M | 60.73M | 59.83M |
|
Non-Current Assets
|
11.19M | 23.86M | 30.14M | | | 53.09M | 64.85M | 96.46M | 107.34M | 113.21M | 116.41M | 139.17M | 159.87M | 169.59M | 178.31M | 184.40M | 203.60M | 208.68M | 468.60M | 521.57M | 538.25M | 547.95M | 539.53M | 533.11M | 523.24M | 604.57M | 663.28M | 873.61M | 859.54M | 842.62M | 789.92M | 766.72M | 805.00M | 792.22M | 788.86M | 723.14M | 753.99M | 718.56M | 719.42M | 686.51M | 679.92M | 1,077.55M | 1,087.90M | 1,066.34M | 1,069.77M | 1,065.70M | 1,079.36M | 1,047.81M | 1,028.78M | 1,068.04M | 1,042.34M | 1,044.01M | 1,088.14M |
|
Assets
|
86.22M | 150.47M | 177.84M | | | 235.42M | 532.34M | 602.84M | 635.31M | 660.53M | 706.73M | 710.79M | 718.24M | 739.52M | 841.72M | 893.71M | 915.42M | 953.97M | 1,211.19M | 1,237.39M | 1,298.14M | 1,358.19M | 1,531.30M | 1,499.36M | 1,456.54M | 1,515.94M | 1,597.13M | 1,745.92M | 1,749.57M | 1,701.89M | 1,790.38M | 1,675.89M | 1,804.40M | 1,843.37M | 1,853.41M | 1,782.63M | 1,842.44M | 1,814.49M | 1,983.59M | 1,915.34M | 1,870.84M | 2,122.57M | 2,348.89M | 2,191.49M | 2,128.37M | 2,140.64M | 2,391.55M | 2,206.25M | 2,167.87M | 2,208.36M | 2,266.45M | 2,127.95M | 2,114.14M |
|
Accounts Payables
|
30.00M | 46.59M | 65.29M | | | 88.78M | 103.29M | 121.15M | 133.40M | 141.79M | 169.42M | 186.27M | 182.40M | 185.87M | 246.38M | 241.12M | 240.76M | 253.94M | 365.79M | 295.60M | 351.41M | 350.69M | 417.03M | 359.30M | 321.30M | 332.39M | 425.38M | 345.92M | 332.74M | 322.28M | 390.28M | 300.31M | 280.63M | 293.48M | 367.02M | 347.21M | 341.05M | 349.99M | 430.25M | 374.60M | 400.06M | 576.76M | 742.92M | 602.18M | 616.59M | 668.55M | 838.52M | 629.63M | 635.21M | 630.00M | 802.52M | 639.81M | 628.83M |
|
Notes Payables
|
| | | | | 0.00M | 0.00M | | | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
30.00M | 46.59M | 65.29M | | | 88.78M | 103.29M | 121.15M | 133.40M | 141.80M | 169.47M | 186.27M | 182.40M | 185.87M | 246.38M | 241.12M | 240.76M | 253.94M | 365.79M | 295.60M | 351.41M | 350.69M | 417.03M | 359.30M | 321.30M | 332.39M | 425.38M | 345.92M | 332.74M | 322.28M | 390.28M | 300.31M | 280.63M | 293.48M | 367.02M | 347.21M | 341.05M | 349.99M | 430.25M | 374.60M | 400.06M | 576.76M | 742.92M | 602.18M | 616.59M | 668.55M | 838.52M | 629.63M | 635.21M | 630.00M | 802.52M | 639.81M | 628.83M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 42.27M | | 46.37M | 42.32M | 55.87M | 53.86M | 64.47M | 59.66M | 66.22M | 65.65M | 65.83M | 53.71M | 65.88M | 63.46M | 68.70M | 59.82M | 74.78M | 73.25M | 61.96M | 68.71M | 85.27M | 71.45M | 74.49M | 72.68M | 98.14M | 93.82M | 70.44M | 72.90M | 85.57M | 99.62M | 100.47M | 100.48M | 113.29M | 123.29M | 94.17M | 104.09M | 109.23M | 118.44M | 89.78M |
|
Other Accumulated Expenses
|
13.81M | 18.22M | 20.16M | | | 40.58M | 47.94M | 64.76M | 65.93M | 69.63M | 79.64M | 75.51M | 85.58M | 85.48M | 30.46M | 95.08M | 21.53M | 18.38M | 44.83M | 35.03M | 37.91M | 26.80M | 65.68M | 29.85M | 30.80M | 59.46M | 55.59M | 37.26M | 33.99M | 38.87M | 50.10M | 49.16M | 44.09M | 46.00M | 58.49M | 56.19M | 54.70M | 53.25M | 60.24M | 58.78M | 50.59M | 60.81M | 83.46M | 109.37M | 89.45M | 93.11M | 104.55M | 96.41M | 97.73M | 109.12M | 49.82M | 41.05M | 42.71M |
|
Short term Debt
|
| 1.08M | 2.69M | | | 6.65M | 7.07M | 8.13M | 7.83M | 7.80M | 9.80M | 12.76M | 8.57M | 8.48M | 7.16M | 6.20M | 6.01M | 6.40M | 7.97M | 84.40M | 5.85M | 7.94M | 1.50M | 1.75M | 1.05M | 2.50M | 1.02M | 1.60M | 2.03M | 2.83M | 3.64M | 2.30M | 159.38M | 167.03M | 2.89M | 2.11M | 3.22M | 0.49M | 0.64M | 3.48M | 0.26M | | 0.22M | 4.21M | 0.61M | 0.67M | 3.39M | 4.95M | 7.02M | 4.75M | 3.33M | 6.98M | 13.10M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 49.46M | 47.96M | 49.37M | 45.85M | 47.29M | 51.41M | 48.69M | 48.39M | 44.50M | 37.24M | 31.31M | 34.07M | 31.37M | 32.11M | 30.47M | 31.00M | 33.29M | 32.18M | 35.30M | 35.40M | 31.85M | 27.74M | 26.16M | 25.81M | 25.63M | 29.05M |
|
Current Taxes
|
5.29M | 1.57M | 4.15M | | | 1.72M | 2.11M | 3.21M | 7.23M | 9.23M | 9.96M | 13.15M | 14.18M | 13.57M | 15.37M | 13.29M | 33.88M | 35.84M | 14.45M | 41.41M | 45.61M | 42.71M | 10.00M | 52.34M | 46.95M | 45.23M | 7.72M | 58.19M | 56.93M | 48.31M | 3.42M | 3.01M | 2.44M | 0.28M | 2.63M | 1.20M | 3.10M | 0.49M | 6.64M | 7.45M | 3.79M | 5.60M | 13.04M | 16.82M | 3.74M | 1.63M | 17.21M | 14.69M | 3.33M | 15.49M | 34.86M | 31.27M | 8.80M |
|
Total Current Liabilities
|
51.22M | 68.39M | 93.26M | | | 138.89M | 161.55M | 198.72M | 215.78M | 229.86M | 270.24M | 288.06M | 291.06M | 293.95M | 357.84M | 356.38M | 358.29M | 364.30M | 519.79M | 526.26M | 518.53M | 505.70M | 621.00M | 520.12M | 477.09M | 498.21M | 605.34M | 564.90M | 553.57M | 528.42M | 610.34M | 517.06M | 643.02M | 668.45M | 600.33M | 557.13M | 556.74M | 549.85M | 672.55M | 612.51M | 666.36M | 863.47M | 1,079.99M | 992.92M | 949.02M | 960.94M | 1,140.12M | 994.98M | 955.89M | 974.62M | 1,046.60M | 886.80M | 833.55M |
|
Non-Current Debt
|
| 2.05M | 5.42M | | | 9.79M | 8.33M | 6.73M | 9.30M | 7.48M | 5.42M | 4.72M | 4.18M | 3.55M | 3.27M | 3.20M | 2.91M | 2.93M | 77.61M | 2.62M | 2.62M | 2.52M | 2.16M | 2.02M | 1.76M | 2.77M | 2.49M | 2.28M | 2.05M | 0.94M | 0.77M | 0.56M | 0.04M | 0.04M | 0.39M | 0.37M | 0.38M | 0.37M | 0.36M | 0.35M | 0.33M | 0.27M | 0.07M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.31M | 0.32M | 0.30M | 0.31M | 0.34M |
|
Convertible Debt
|
1.18M | | 8.11M | | | | 15.40M | | | | 15.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.22M | 0.35M | 0.75M | | | 1.14M | 1.26M | 1.23M | 1.67M | 2.01M | 1.28M | 1.42M | 1.15M | 1.29M | 1.45M | 1.90M | 2.00M | 2.26M | 3.22M | 3.28M | 3.40M | 3.69M | 5.15M | 5.75M | 5.47M | 5.94M | 5.54M | 6.89M | 8.00M | 8.74M | 8.48M | 7.11M | 9.21M | 10.63M | 6.17M | 5.62M | 6.01M | 6.17M | 5.53M | 4.64M | 3.21M | 2.84M | 3.71M | 4.14M | 4.36M | 4.03M | 4.12M | 4.36M | 4.23M | 4.94M | 4.71M | 4.83M | 5.47M |
|
Minority Interest
|
| -0.26M | -0.32M | | | -0.06M | 0.29M | 0.82M | 1.21M | 1.39M | 1.79M | 2.56M | 2.76M | 3.59M | 4.70M | 6.51M | 8.30M | 9.71M | 9.74M | 12.38M | 14.03M | 16.52M | 16.17M | 18.50M | 18.92M | 19.38M | 24.22M | 26.29M | 28.88M | 31.37M | 30.72M | 31.58M | 32.31M | 33.09M | 35.55M | 34.14M | 34.50M | 34.90M | 35.19M | 34.05M | 31.16M | 29.43M | 33.06M | 32.60M | 30.77M | 29.62M | 31.79M | 31.12M | 30.40M | 34.10M | 31.91M | 35.64M | 38.55M |
|
Non-Current Deferred Tax Liability
|
| 0.01M | 0.02M | | | 0.01M | 0.41M | 0.37M | 3.15M | 3.11M | 1.18M | 1.07M | 4.05M | 1.93M | 2.20M | 0.41M | 0.52M | 0.75M | 0.63M | 28.90M | 28.09M | 28.72M | 2.50M | 2.55M | 3.25M | 6.44M | 10.77M | 8.42M | 8.49M | 8.21M | 9.27M | 7.92M | 8.08M | 8.44M | 5.30M | 4.07M | 4.18M | 4.14M | 3.05M | 2.94M | 2.91M | 2.84M | 3.46M | 3.88M | 3.54M | 3.43M | 1.08M | 3.17M | 3.06M | 3.18M | 4.07M | 4.20M | 4.55M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 216.38M | 196.13M | 185.21M | 117.99M | 161.21M | 157.21M | 139.25M | 83.01M | 61.87M | 103.89M | 92.86M | 93.89M | 84.69M | 82.98M | 77.90M | 77.54M | 80.76M | 74.72M | 83.00M | 83.05M | 80.06M | 78.80M | 87.32M | 77.58M | 77.79M | 88.46M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.67M | 0.69M | 0.28M | 0.29M | 0.65M | 4.70M | 2.82M | 4.29M | 2.79M | 5.25M | 4.10M | 3.67M | 5.10M | 4.71M | 4.33M | 5.34M | 6.38M | 6.02M | 4.13M | 3.33M | 5.54M | 9.81M | 13.19M | 9.86M | 9.89M | 7.68M | 64.73M | 65.62M | 69.23M | 26.29M | 21.02M | 21.69M | 19.08M | 18.39M | 19.76M | 20.54M | 20.16M | 21.84M | 22.56M |
|
Total Non-Current Liabilities
|
0.22M | 2.40M | 6.20M | | | 10.94M | 10.00M | 8.33M | 14.12M | 12.59M | 7.88M | 7.21M | 9.39M | 6.78M | 4.86M | 5.51M | 5.42M | 5.95M | 81.52M | 39.49M | 36.94M | 39.22M | 12.60M | 15.57M | 14.59M | 18.82M | 23.90M | 189.22M | 171.04M | 159.07M | 142.06M | 132.22M | 126.39M | 113.01M | 100.39M | 81.74M | 127.64M | 113.39M | 112.72M | 100.30M | 94.30M | 182.20M | 187.79M | 148.38M | 136.34M | 144.85M | 140.04M | 138.67M | 138.78M | 148.24M | 138.75M | 140.91M | 153.06M |
|
Total Liabilities
|
51.44M | 70.79M | 99.46M | | | 149.82M | 171.55M | 207.04M | 229.91M | 242.45M | 278.11M | 295.27M | 300.45M | 300.73M | 362.70M | 361.89M | 363.71M | 370.25M | 601.31M | 565.75M | 555.47M | 544.93M | 633.60M | 535.69M | 491.67M | 517.03M | 629.24M | 754.12M | 724.61M | 687.48M | 752.40M | 649.28M | 769.40M | 781.46M | 700.72M | 638.87M | 684.37M | 663.24M | 785.27M | 712.82M | 760.66M | 1,045.67M | 1,267.79M | 1,141.30M | 1,085.36M | 1,105.79M | 1,280.16M | 1,133.65M | 1,094.68M | 1,122.85M | 1,185.35M | 1,027.71M | 986.61M |
|
Total Debt
|
| 3.13M | 8.11M | | | 16.44M | 15.40M | 14.86M | 17.13M | 15.28M | 15.22M | 17.48M | 12.76M | 12.03M | 10.43M | 9.40M | 8.92M | 9.34M | 85.58M | 87.02M | 8.47M | 10.47M | 3.66M | 3.77M | 2.81M | 5.26M | 3.51M | 3.88M | 4.08M | 3.76M | 4.41M | 2.86M | 159.43M | 167.08M | 3.27M | 2.48M | 3.59M | 0.86M | 1.00M | 3.83M | 0.59M | 0.27M | 0.29M | 4.28M | 0.69M | 0.75M | 3.47M | 5.02M | 7.33M | 5.07M | 3.62M | 7.29M | 13.43M |
|
Common Equity
|
34.78M | 79.68M | 78.39M | | | 85.59M | 360.79M | 395.80M | 405.40M | 418.07M | 428.62M | 415.52M | 417.79M | 438.80M | 479.02M | 531.82M | 551.71M | 583.71M | 609.88M | 671.64M | 742.68M | 813.27M | 897.70M | 963.67M | 964.87M | 998.92M | 967.89M | 991.80M | 1,024.96M | 1,014.40M | 1,037.99M | 1,026.61M | 1,035.00M | 1,061.91M | 1,152.69M | 1,143.76M | 1,158.07M | 1,151.25M | 1,198.32M | 1,202.52M | 1,110.19M | 1,076.90M | 1,081.11M | 1,050.19M | 1,043.01M | 1,034.85M | 1,111.39M | 1,072.60M | 1,073.19M | 1,085.51M | 1,081.10M | 1,100.24M | 1,127.52M |
|
Shareholder's Equity
|
| | 78.39M | | | | 360.79M | | | | | | | | 479.02M | 531.82M | 551.71M | 583.71M | 609.88M | 671.64M | 742.68M | 813.27M | 897.70M | 963.67M | 964.87M | 998.92M | 967.89M | 991.80M | 1,024.96M | 1,014.40M | 1,037.99M | 1,026.61M | 1,035.00M | 1,061.91M | 1,152.69M | 1,143.76M | 1,158.07M | 1,151.25M | 1,198.32M | 1,202.52M | 1,110.19M | 1,076.90M | 1,081.11M | 1,050.19M | 1,043.01M | 1,034.85M | 1,111.39M | 1,072.60M | 1,073.19M | 1,085.51M | 1,081.10M | 1,100.24M | 1,127.52M |
|
Liabilities and Shareholders Equity
|
86.22M | 150.47M | 177.84M | | | 235.42M | 532.34M | 602.84M | 635.31M | 660.53M | 706.73M | 710.79M | 718.24M | 739.52M | 841.72M | 893.71M | 915.42M | 953.97M | 1,211.19M | 1,237.39M | 1,298.14M | 1,358.19M | 1,531.30M | 1,499.36M | 1,456.54M | 1,515.94M | 1,597.13M | 1,745.92M | 1,749.57M | 1,701.89M | 1,790.38M | 1,675.89M | 1,804.40M | 1,843.37M | 1,853.41M | 1,782.63M | 1,842.44M | 1,814.49M | 1,983.59M | 1,915.34M | 1,870.84M | 2,122.57M | 2,348.89M | 2,191.49M | 2,128.37M | 2,140.64M | 2,391.55M | 2,206.25M | 2,167.87M | 2,208.36M | 2,266.45M | 2,127.95M | 2,114.14M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 1.10M | 1.30M | 2.44M | 2.64M | 3.24M | 3.40M | 4.46M | 4.53M | | | 4.80M | 4.84M | 3.50M | 1.79M | 0.55M | -0.69M | 1.59M | 0.63M | 5.59M | 0.40M | 5.63M | 5.60M | 0.48M | 0.54M | -5.21M | 0.12M | 5.27M | 5.05M | 5.99M | 1.34M | 0.09M | 7.09M | 5.40M | 6.62M | 4.46M | 4.40M | 3.47M | 4.29M | 5.53M |
|
Retained Earnings
|
8.25M | 6.99M | 1.27M | | | -2.63M | 1.45M | 4.79M | 7.85M | 22.70M | 42.94M | 12.85M | 16.43M | 21.93M | 116.08M | 133.21M | 145.41M | 158.94M | 198.35M | 222.24M | 228.14M | 247.82M | 300.21M | 320.02M | 333.73M | 355.00M | 387.87M | 403.20M | 401.21M | 414.59M | 451.73M | 450.48M | 452.25M | 452.93M | 491.36M | 510.53M | 519.89M | 534.32M | 601.59M | 619.64M | 577.55M | 569.22M | 577.65M | 551.92M | 527.86M | 504.35M | 555.46M | 543.09M | 537.24M | 557.07M | 571.74M | 607.41M | 627.08M |