|
Cash & Equivalents
|
| | 38.66M | 92.03M | 19.96M | 39.07M | 115.07M | 114.20M | 174.73M | 252.16M | 163.22M | 224.16M | 331.30M | 212.44M | 125.37M | 138.56M | 69.98M | 101.26M | 130.23M | 147.52M | 109.41M | 227.90M | 482.64M | 166.07M | 256.87M | 191.51M | 132.79M | 267.33M | 139.48M | 133.96M | 148.24M | 130.13M | 72.83M | 54.46M | 53.32M | 39.65M | 29.72M | 23.74M | 28.38M | 208.42M | 20.92M | 118.08M | 230.51M |
|
Cash & Current Investments
|
| | 38.66M | 92.03M | 19.96M | 39.07M | 115.07M | 114.20M | 174.73M | 252.16M | 163.22M | 224.16M | 331.30M | 212.44M | 125.37M | 138.56M | 69.98M | 101.26M | 130.23M | 147.52M | 109.41M | 227.90M | 482.64M | 166.07M | 256.87M | 191.51M | 132.79M | 267.33M | 139.48M | 133.96M | 148.24M | 130.13M | 72.83M | 54.46M | 53.32M | 39.65M | 29.72M | 23.74M | 28.38M | 208.42M | 20.92M | 118.08M | 230.51M |
|
Receivables - Net
|
| | | 59.28M | | | 64.27M | 58.49M | 62.77M | 73.16M | 73.70M | 79.88M | 84.33M | 96.51M | 100.07M | 85.71M | 87.01M | 98.12M | 86.79M | 85.38M | 71.99M | 84.49M | 82.14M | 83.42M | 89.14M | 95.85M | 113.83M | 101.64M | 116.59M | 125.96M | 117.43M | 112.41M | 109.11M | 119.25M | 135.83M | 131.05M | 100.25M | 128.94M | 118.30M | 120.41M | 118.80M | 137.82M | 122.36M |
|
Receivables - Other
|
| | | | | | | | | 0.88M | | | | 6.20M | 0.10M | 6.30M | 5.70M | 5.70M | 6.70M | 6.10M | 5.00M | 5.40M | 7.20M | | 10.30M | 11.50M | 14.10M | 16.20M | 16.60M | 18.30M | 19.50M | | 17.40M | 17.30M | 18.10M | | 13.40M | 13.00M | 13.40M | 10.00M | 9.20M | 9.90M | 11.10M |
|
Receivables
|
| | | 59.28M | | | 64.27M | 58.49M | 62.77M | 74.04M | 73.70M | 79.88M | 84.33M | 102.71M | 100.17M | 92.01M | 92.71M | 103.83M | 93.49M | 91.48M | 76.99M | 89.89M | 89.33M | 83.42M | 99.44M | 107.35M | 127.93M | 117.84M | 133.19M | 144.26M | 136.93M | 112.41M | 126.50M | 136.55M | 153.93M | 131.05M | 113.65M | 141.94M | 131.70M | 130.41M | 128.00M | 147.72M | 133.46M |
|
Inventory
|
829.33M | 821.20M | 774.06M | 856.33M | 1,001.63M | 908.71M | 802.38M | 902.71M | 992.45M | 1,100.38M | 1,197.68M | 1,415.91M | 1,574.06M | 1,486.74M | 1,495.04M | 1,558.97M | 1,622.96M | 1,547.50M | 1,380.21M | 1,358.54M | 1,439.45M | 1,052.22M | 927.72M | 1,136.35M | 1,189.51M | 1,196.70M | 1,361.12M | 1,792.87M | 2,152.40M | 1,995.80M | 1,900.13M | 2,123.86M | 1,980.11M | 2,077.02M | 1,869.04M | 2,042.95M | 2,077.59M | 2,014.44M | 1,781.66M | 1,821.84M | 2,119.17M | 2,061.16M | 2,026.39M |
|
Current Deferred Tax Assets
|
| | | -0.12M | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 18.86M | | | 25.63M | 21.75M | 19.64M | 24.19M | 27.68M | 41.14M | 34.67M | 46.84M | 36.64M | 51.71M | 46.34M | 43.76M | 37.76M | 57.83M | 51.83M | 55.97M | 42.89M | 60.21M | 51.08M | 55.31M | 44.96M | 64.30M | 57.76M | 61.31M | 46.87M | 66.91M | 58.76M | 56.06M | 38.98M | 48.35M | 68.83M | 68.22M | 57.16M | 58.05M | 74.42M | 57.97M | 57.64M |
|
Current Assets
|
| | | 1,045.46M | | | 1,063.57M | 1,126.16M | 1,318.60M | 1,536.01M | 1,541.79M | 1,807.32M | 2,122.13M | 1,966.95M | 1,843.85M | 1,888.16M | 1,943.52M | 1,910.89M | 1,723.76M | 1,690.68M | 1,727.47M | 1,592.03M | 1,620.39M | 1,494.22M | 1,752.35M | 1,690.29M | 1,757.61M | 2,283.88M | 2,601.75M | 2,467.95M | 2,300.15M | 2,483.66M | 2,338.92M | 2,443.89M | 2,202.64M | 2,349.11M | 2,436.90M | 2,408.80M | 2,107.73M | 2,271.29M | 2,502.95M | 2,554.01M | 2,585.56M |
|
Property, Plant & Equipment (Net)
|
| | | 149.72M | | | 130.65M | 130.76M | 141.94M | 151.97M | 183.49M | 198.02M | 281.71M | 363.21M | 391.58M | 359.86M | 343.95M | 376.17M | 330.18M | 314.37M | 304.23M | 325.05M | 313.50M | 367.90M | 405.04M | 456.41M | 490.61M | 599.32M | 636.50M | 688.30M | 728.21M | 758.28M | 751.29M | 785.00M | 841.55M | 834.43M | 878.96M | 856.31M | 836.82M | 846.76M | 886.24M | 910.05M | 895.27M |
|
Long-Term Investments
|
| | | | | | | 24.32M | | | | 15.05M | | | | -8.36M | | | | -91.88M | | | | -32.48M | | | | 79.50M | | | | 100.80M | | | | 100.76M | | | | 248.13M | | | |
|
Goodwill
|
| | 50.22M | 112.94M | 33.47M | 33.80M | 35.79M | 354.87M | 45.83M | 132.12M | 143.79M | 550.18M | 5.57M | 40.16M | 40.73M | 600.95M | 11.98M | 24.56M | 28.20M | 628.78M | 386.94M | 387.05M | 387.07M | 654.96M | 420.13M | 483.30M | 483.55M | 725.47M | 506.95M | 507.28M | 533.22M | 864.26M | 622.54M | 655.74M | 688.14M | 953.06M | 735.68M | 731.01M | 732.81M | 734.02M | 747.80M | 748.56M | 748.95M |
|
Intangibles
|
| | | 6.71M | | | 9.49M | 9.48M | 9.48M | 28.71M | 45.61M | 47.35M | 47.47M | 0.32M | 1.08M | 47.93M | 47.93M | 47.93M | 47.50M | 46.15M | 46.15M | 46.30M | 46.69M | 50.02M | 50.02M | 52.60M | 52.60M | 55.71M | 56.43M | 59.09M | 59.19M | 59.23M | 54.73M | 55.07M | 55.42M | 55.64M | 55.76M | 62.05M | 62.05M | 62.05M | 62.05M | 61.85M | 61.31M |
|
Goodwill & Intangibles
|
| | 50.22M | 119.65M | 33.47M | 33.80M | 45.27M | 364.35M | 55.32M | 160.83M | 189.40M | 597.53M | 53.04M | 40.48M | 41.81M | 648.89M | 59.91M | 72.49M | 75.70M | 674.93M | 433.10M | 433.35M | 433.76M | 704.98M | 470.15M | 535.89M | 536.15M | 781.18M | 563.38M | 566.37M | 592.41M | 923.49M | 677.27M | 710.81M | 743.56M | 1,008.70M | 791.44M | 793.06M | 794.86M | 796.07M | 809.85M | 810.41M | 810.26M |
|
Long-Term Deferred Tax
|
| | | 6.23M | | | 2.98M | 153.44M | 23.60M | 106.45M | 123.79M | 152.68M | 154.55M | 147.08M | 145.75M | 145.94M | 128.69M | 128.49M | 126.49M | 129.71M | 127.75M | 126.10M | 159.85M | 165.71M | 213.18M | 223.25M | 221.69M | 199.32M | 185.62M | 182.21M | 178.81M | 143.23M | 145.41M | 141.23M | 142.19M | 201.09M | 197.48M | 193.87M | 201.65M | 215.14M | 210.59M | 211.44M | 1.50M |
|
Other Non-Current Assets
|
15.55M | 16.64M | 16.57M | 16.57M | 17.35M | 17.75M | 19.05M | 17.93M | 18.35M | 17.87M | 17.94M | 21.90M | 24.45M | 21.47M | 20.42M | 18.33M | 20.93M | 19.26M | 18.82M | 17.29M | 16.78M | 16.68M | 16.68M | 15.87M | 16.02M | 16.92M | 25.28M | 24.93M | 26.37M | 30.03M | 29.53M | 29.30M | 27.01M | 31.73M | 32.06M | 39.83M | 36.01M | 34.39M | 34.34M | 37.24M | 31.93M | 34.17M | 38.43M |
|
Non-Current Assets
|
| | | 287.12M | | | 303.94M | 329.90M | 385.86M | 587.96M | 691.59M | 759.70M | 852.38M | 957.10M | 983.25M | 918.52M | 1,718.90M | 1,761.63M | 1,717.27M | 1,685.56M | 1,675.09M | 1,672.52M | 1,686.45M | 1,762.21M | 1,850.81M | 2,006.53M | 2,028.98M | 2,089.05M | 2,125.79M | 2,142.35M | 2,211.24M | 2,316.49M | 2,291.59M | 2,359.20M | 2,454.62M | 2,540.34M | 2,630.03M | 2,597.08M | 2,581.27M | 2,591.99M | 2,644.26M | 2,637.84M | 2,413.41M |
|
Assets
|
| | | 1,332.59M | | | 1,367.51M | 1,456.06M | 1,704.46M | 2,123.97M | 2,233.38M | 2,567.03M | 2,974.51M | 2,924.05M | 2,827.10M | 2,806.69M | 3,662.42M | 3,672.51M | 3,441.03M | 3,376.24M | 3,402.56M | 3,264.55M | 3,306.84M | 3,256.43M | 3,603.16M | 3,696.82M | 3,786.59M | 4,372.93M | 4,727.53M | 4,610.30M | 4,511.39M | 4,800.15M | 4,630.51M | 4,803.09M | 4,657.26M | 4,889.45M | 5,066.93M | 5,005.88M | 4,688.99M | 4,863.28M | 5,147.21M | 5,191.85M | 4,998.97M |
|
Accounts Payables
|
| | | 56.79M | | | 91.75M | 68.66M | 108.70M | 142.24M | 158.03M | 125.62M | 246.22M | 233.40M | 224.97M | 144.81M | 224.82M | 223.51M | 177.34M | 106.96M | 159.19M | 232.99M | 203.31M | 148.46M | 245.26M | 261.70M | 213.26M | 136.76M | 221.99M | 249.22M | 187.61M | 127.69M | 185.65M | 200.52M | 200.43M | 133.52M | 205.01M | 260.39M | 221.29M | 145.35M | 250.88M | 283.45M | 224.62M |
|
Notes Payables
|
| | | 598.42M | | | 532.45M | 625.18M | 695.53M | 780.90M | 799.68M | 974.04M | 939.76M | 854.59M | 734.04M | 885.98M | 882.35M | 813.63M | 693.89M | 848.03M | 846.42M | 470.87M | 430.51M | 522.46M | 539.69M | 485.64M | 520.70M | 1,011.35M | 1,237.21M | 1,000.81M | 899.57M | 1,319.94M | 1,042.10M | 1,155.36M | 1,017.54M | 1,371.14M | 1,414.70M | 1,296.35M | 1,030.19M | 1,161.71M | 1,320.69M | 1,280.10M | 1,361.02M |
|
Payables
|
| | | 655.21M | | | 624.20M | 693.84M | 804.23M | 923.14M | 957.71M | 1,099.66M | 1,185.97M | 1,087.99M | 959.00M | 1,030.79M | 1,107.17M | 1,037.14M | 871.23M | 954.99M | 1,005.61M | 703.86M | 633.83M | 670.92M | 784.95M | 747.34M | 733.95M | 1,148.10M | 1,459.20M | 1,250.03M | 1,087.18M | 1,447.63M | 1,227.75M | 1,355.87M | 1,217.98M | 1,504.66M | 1,619.70M | 1,556.74M | 1,251.48M | 1,307.06M | 1,571.57M | 1,563.55M | 1,585.63M |
|
Accumulated Expenses
|
| | | 77.55M | | | 96.31M | 78.04M | 94.06M | 115.37M | 125.35M | 101.93M | 134.44M | 150.62M | 143.79M | 124.62M | 130.95M | 163.18M | 156.39M | 130.32M | 133.61M | 184.75M | 159.29M | 137.69M | 185.79M | 212.39M | 240.70M | 189.59M | 225.00M | 238.94M | 252.64M | 147.83M | 172.43M | 192.64M | 171.96M | 149.10M | 148.67M | 187.12M | 182.93M | 118.56M | 160.71M | 182.58M | 177.87M |
|
Other Accumulated Expenses
|
| | | 51.73M | | | 22.87M | 54.01M | 20.67M | 24.81M | 26.82M | 56.05M | 26.72M | 30.88M | 31.52M | 89.87M | 41.57M | 50.66M | 52.61M | 98.57M | 46.83M | 61.39M | 61.61M | 93.90M | 66.75M | 78.75M | 76.41M | 125.28M | 78.37M | 86.97M | 83.96M | 102.79M | 77.92M | 84.55M | 79.38M | 97.10M | 72.78M | 80.34M | 83.91M | 70.90M | 74.13M | 79.17M | 84.90M |
|
Short term Debt
|
| | | 52.09M | | | 46.92M | 6.45M | 7.40M | 7.40M | 7.40M | 9.46M | 11.99M | 11.99M | 11.99M | 12.98M | 12.98M | 14.14M | 14.14M | 14.09M | 13.96M | 15.83M | 14.36M | 12.17M | 12.17M | 11.28M | 12.18M | 15.82M | 15.82M | 15.83M | 15.83M | 25.23M | 26.97M | 26.77M | 23.26M | 22.12M | 25.65M | 24.08M | 23.80M | 23.27M | 23.15M | 23.02M | 22.75M |
|
Current Leases
|
| | | 0.77M | | | 1.33M | 1.22M | 1.12M | 0.98M | 0.91M | 0.84M | 0.61M | 0.39M | 0.21M | 0.02M | 54.88M | 55.78M | 58.21M | 58.61M | 60.30M | 60.31M | 60.93M | 62.41M | 63.01M | 62.96M | 63.09M | 62.22M | 63.49M | 60.82M | 61.00M | 61.74M | 61.42M | 61.81M | 62.99M | 63.70M | 60.66M | 62.80M | 60.48M | 61.99M | 65.65M | 65.49M | 65.50M |
|
Current Taxes
|
| | | | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 65.62M | | | 74.69M | 71.13M | 67.47M | 72.59M | 81.72M | 77.67M | 73.44M | 82.43M | 92.39M | 88.05M | 81.46M | 84.25M | 93.61M | 87.09M | 82.19M | 84.29M | 94.13M | 88.21M | 88.01M | 94.45M | 100.69M | 95.47M | 92.75M | 95.73M | 101.92M | 95.69M | 94.17M | 96.85M | 99.81M | 92.37M | 95.85M | 99.05M | 100.89M | 92.12M | 89.08M | 94.04M | 98.29M |
|
Total Current Liabilities
|
| | | 865.10M | | | 866.34M | 868.42M | 995.16M | 1,150.77M | 1,207.29M | 1,331.13M | 1,441.26M | 1,373.75M | 1,249.31M | 1,305.12M | 1,438.39M | 1,411.97M | 1,253.01M | 1,295.95M | 1,349.07M | 1,117.34M | 1,032.33M | 1,035.52M | 1,211.35M | 1,222.12M | 1,242.28M | 1,598.32M | 1,956.34M | 1,770.56M | 1,624.61M | 1,872.33M | 1,684.83M | 1,841.95M | 1,678.95M | 1,947.84M | 2,055.28M | 2,029.74M | 1,710.56M | 1,680.95M | 1,993.64M | 2,029.07M | 2,044.82M |
|
Capital Leases
|
| | | 0.75M | | | 1.09M | 0.84M | 0.59M | 0.39M | 0.21M | 0.02M | 0.01M | | | | | | | | | | | 27.74M | 37.79M | 36.53M | 40.95M | 74.75M | 72.19M | 96.60M | 95.50M | 94.22M | 100.70M | 99.34M | 99.06M | 97.75M | 136.28M | 134.54M | 132.78M | 131.00M | 130.60M | 128.60M | 128.31M |
|
Non-Current Debt
|
| | | 673.30M | | | 769.42M | 620.30M | 711.80M | 710.65M | 709.51M | 907.44M | 1,153.50M | 1,148.45M | 1,149.40M | 1,152.89M | 1,150.61M | 1,161.85M | 1,156.07M | 1,153.55M | 1,151.10M | 1,165.23M | 1,150.51M | 1,122.67M | 1,120.58M | 1,069.70M | 1,075.40M | 1,377.75M | 1,374.59M | 1,371.44M | 1,368.38M | 1,484.42M | 1,525.30M | 1,521.63M | 1,522.49M | 1,498.96M | 1,545.16M | 1,513.99M | 1,506.03M | 1,493.32M | 1,488.39M | 1,483.47M | 1,459.31M |
|
Non-Current Deffered Revenue
|
| | | 56.92M | | | 54.02M | 57.66M | 58.76M | 62.47M | 63.55M | 64.06M | 65.53M | 68.05M | 69.22M | 67.16M | 57.39M | 61.50M | 60.11M | 58.08M | 57.91M | 61.93M | 62.45M | 61.52M | 64.27M | 69.87M | 72.72M | 69.02M | 69.90M | 73.08M | 73.29M | 70.25M | 68.69M | 69.81M | 70.21M | 66.78M | 65.97M | 66.98M | 67.65M | 63.64M | 62.70M | 63.34M | 61.84M |
|
Minority Interest
|
| | | | | | | -114.40M | -93.65M | 38.95M | 55.41M | 21.25M | 32.47M | 47.16M | 52.28M | -11.62M | -16.56M | -12.92M | -68.74M | -126.63M | -139.35M | -78.31M | -29.98M | -36.01M | 36.48M | 48.49M | 84.15M | 75.84M | 81.94M | 108.53M | 129.75M | 99.86M | 93.66M | 121.39M | 121.60M | 89.62M | 53.41M | 60.74M | 64.88M | 158.39M | 148.31M | 176.04M | 186.76M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | 4.12M | 4.02M | 17.29M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 822.54M | 822.02M | 850.95M | 843.31M | 845.11M | 823.93M | 818.45M | 804.55M | 801.18M | 830.41M | 813.08M | 774.89M | 770.78M | 735.27M | 743.91M | 764.84M | 753.45M | 754.00M | 759.95M | 763.96M | 796.77M | 788.61M | 779.87M | 764.11M | 769.52M | 734.08M | 732.88M |
|
Other Non-Current Liabilities
|
| | | 13.06M | | | 20.55M | 130.83M | 27.27M | 86.86M | 102.48M | 130.83M | 131.45M | 121.99M | 123.28M | 124.76M | 116.37M | 109.50M | 109.50M | 108.23M | 108.29M | 101.70M | 131.80M | 137.84M | 167.46M | 167.52M | 167.52M | 0.10M | 171.48M | 159.79M | 159.79M | 159.74M | 165.05M | 151.05M | 149.13M | 149.87M | 149.87M | 137.59M | 149.87M | 150.37M | 148.67M | 148.67M | 88.82M |
|
Total Non-Current Liabilities
|
| | | 1,626.68M | | | 1,701.25M | 9.22M | 1,795.73M | 1,966.24M | 2,026.61M | 2,364.44M | 2,753.09M | 2,683.98M | 2,565.26M | 2,649.01M | 3,538.42M | 3,537.40M | 3,397.13M | 3,427.25M | 3,478.69M | 3,232.79M | 3,142.82M | 3,127.82M | 3,311.05M | 3,313.83M | 3,333.17M | 4,138.94M | 4,345.89M | 4,150.58M | 4,014.10M | 4,392.72M | 4,239.71M | 4,393.80M | 4,237.27M | 4,481.61M | 4,720.89M | 4,657.88M | 4,322.67M | 4,227.96M | 4,539.73M | 4,526.60M | 4,427.17M |
|
Total Liabilities
|
228.56M | 284.99M | 282.22M | 1,639.74M | 285.65M | 290.29M | 1,721.80M | 140.04M | 1,823.01M | 2,053.10M | 2,129.09M | 2,495.26M | 2,884.54M | 2,805.98M | 2,688.55M | 2,773.77M | 3,654.79M | 3,646.90M | 3,506.63M | 3,535.48M | 3,586.98M | 3,334.49M | 3,274.62M | 3,265.66M | 3,478.51M | 3,481.35M | 3,500.69M | 4,139.03M | 4,517.36M | 4,310.37M | 4,173.89M | 4,552.46M | 4,404.76M | 4,544.85M | 4,386.40M | 4,631.48M | 4,870.75M | 4,795.47M | 4,472.53M | 4,378.33M | 4,688.40M | 4,675.27M | 4,515.99M |
|
Total Debt
|
| | | 725.39M | | | 816.35M | 626.75M | 719.20M | 718.05M | 716.91M | 916.90M | 1,165.49M | 1,160.44M | 1,161.39M | 1,165.87M | 1,163.58M | 1,175.99M | 1,170.21M | 1,167.64M | 1,165.06M | 1,181.06M | 1,164.87M | 1,134.85M | 1,132.76M | 1,080.98M | 1,087.58M | 1,393.57M | 1,390.42M | 1,387.27M | 1,384.21M | 1,509.64M | 1,552.27M | 1,548.39M | 1,545.75M | 1,521.08M | 1,570.82M | 1,538.07M | 1,529.83M | 1,516.59M | 1,511.54M | 1,506.49M | 1,482.06M |
|
Common Equity
|
-228.56M | -284.99M | -282.22M | -307.16M | -285.65M | -290.29M | -358.82M | -161.01M | -118.54M | 70.87M | 104.29M | 71.76M | 67.17M | 100.76M | 108.58M | 32.92M | 7.63M | 25.61M | -65.61M | -159.24M | -184.42M | -69.94M | 62.20M | -9.23M | 124.65M | 215.47M | 285.90M | 233.89M | 210.17M | 299.93M | 337.50M | 296.61M | 225.75M | 258.24M | 270.86M | 257.98M | 196.18M | 210.41M | 216.46M | 484.95M | 458.81M | 516.58M | 482.97M |
|
Shareholder's Equity
|
-228.56M | -284.99M | -282.22M | -307.16M | -285.65M | -290.29M | -358.82M | -161.01M | -118.54M | 70.87M | 104.29M | 71.76M | 67.17M | 100.76M | 108.58M | 32.92M | 7.63M | 25.61M | -65.61M | -159.24M | -184.42M | -69.94M | 62.20M | -9.23M | 124.65M | 215.47M | 285.90M | 233.89M | 210.17M | 299.93M | 337.50M | 296.61M | 225.75M | 258.24M | 270.86M | 257.98M | 196.18M | 210.41M | 216.46M | 484.95M | 458.81M | 516.58M | 482.97M |
|
Liabilities and Shareholders Equity
|
| | | 1,332.59M | | | 1,367.51M | 1,456.06M | 1,704.46M | 2,123.97M | 2,233.38M | 2,567.03M | 2,974.51M | 2,924.05M | 2,827.10M | 2,806.69M | 3,662.42M | 3,672.51M | 3,441.03M | 3,376.24M | 3,402.56M | 3,264.55M | 3,306.84M | 3,256.43M | 3,603.16M | 3,696.82M | 3,786.59M | 4,372.93M | 4,727.53M | 4,610.30M | 4,511.39M | 4,800.15M | 4,630.51M | 4,803.09M | 4,657.26M | 4,889.45M | 5,066.93M | 5,005.88M | 4,688.99M | 4,863.28M | 5,147.21M | 5,191.85M | 4,998.97M |
|
Treasury Shares
|
| | | | | | | | | | | 0.01M | | | 0.00M | | | | | | | | | -0.57M | -0.44M | -1.50M | -2.14M | -3.39M | -5.88M | -5.78M | 5.44M | 2.59M | -5.10M | -5.05M | 4.79M | -4.55M | -4.50M | -4.46M | 4.23M | | | | |
|
Retained Earnings
|
| | | | | | | 7.62M | 4.69M | 19.60M | 34.65M | 7.62M | 5.03M | 27.39M | 35.73M | -3.37M | -24.76M | -12.45M | -48.87M | -83.13M | -97.05M | -44.75M | 6.03M | -21.81M | 30.16M | 127.78M | 184.55M | 189.47M | 207.77M | 265.97M | 280.77M | 221.03M | 196.41M | 197.29M | 207.66M | 195.63M | 167.69M | 171.82M | 171.65M | 132.24M | 112.14M | 134.53M | 86.23M |