|
Cash & Equivalents
|
8.46M | 17.05M | 43.54M | 21.05M | 6.59M | 6.36M | 4.48M | 5.37M | 5.61M | 5.71M | 29.12M | 18.28M | 6.80M | 45.47M | 86.65M | 10.36M | 86.65M | 69.14M | 54.77M | 192.31M | 147.98M | 184.17M | 170.61M | 170.13M | 126.26M | 98.76M | 92.64M | 96.44M | 142.65M | 107.42M | 122.13M | 266.30M | 337.43M | 381.39M | 402.20M | 363.00M | 476.40M | 407.70M | 335.00M | 170.30M | 82.10M | 223.20M | 382.80M | 373.30M | 438.20M | 355.60M | 394.30M | 237.40M | 167.20M | 116.00M | 153.60M | 162.50M | 233.70M | 146.30M | 264.80M | 216.40M | 286.70M | 401.00M | 616.00M | 458.90M | 416.20M | 359.20M | 481.20M | 132.00M | 174.30M | 189.20M | 379.20M | 211.70M |
|
Short-term Investments
|
| -1.37M | -0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.46M | 15.68M | 42.57M | 21.05M | 6.59M | 6.36M | 4.48M | 5.37M | 5.61M | 5.71M | 29.12M | 18.28M | 6.80M | 45.47M | 86.65M | 10.36M | 86.65M | 69.14M | 54.77M | 192.31M | 147.98M | 184.17M | 170.61M | 170.13M | 126.26M | 98.76M | 92.64M | 96.44M | 142.65M | 107.42M | 122.13M | 266.30M | 337.43M | 381.39M | 402.20M | 363.00M | 476.40M | 407.70M | 335.00M | 170.30M | 82.10M | 223.20M | 382.80M | 373.30M | 438.20M | 355.60M | 394.30M | 237.40M | 167.20M | 116.00M | 153.60M | 162.50M | 233.70M | 146.30M | 264.80M | 216.40M | 286.70M | 401.00M | 616.00M | 458.90M | 416.20M | 359.20M | 481.20M | 132.00M | 174.30M | 189.20M | 379.20M | 211.70M |
|
Receivables - Net
|
-0.03M | -0.80M | 0.29M | | -9.98M | | -32.36M | 3.42M | 0.76M | 23.38M | 24.38M | 23.28M | 24.46M | 23.58M | 33.20M | 33.62M | 34.09M | 36.16M | 34.77M | 39.25M | 31.94M | 46.31M | 46.30M | 24.59M | 15.79M | 14.61M | 13.21M | 19.02M | 9.68M | 3.47M | 1.30M | 8.93M | 18.54M | 8.71M | 13.00M | 6.31M | 4.56M | 3.01M | 2.70M | 2.40M | 1.40M | 1.40M | 1.10M | 1.10M | 1.00M | 0.80M | 0.40M | 0.30M | 3.20M | 0.50M | 0.70M | 0.60M | 0.40M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
3.73M | 3.93M | 3.97M | 1.84M | 11.54M | | 33.88M | 2.88M | 2.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | 11.40M | | 19.10M | 24.60M | | 28.40M | 28.50M | 33.00M | 8.90M | 27.00M | 27.10M | 24.20M | 20.20M | 19.50M |
|
Receivables
|
3.70M | 3.12M | 4.26M | | 1.56M | | 1.52M | 6.29M | 2.88M | 23.38M | 24.38M | 23.28M | 24.46M | 23.58M | 33.20M | 33.62M | 34.09M | 36.16M | 34.77M | 39.25M | 31.94M | 46.31M | 46.30M | 24.59M | 15.79M | 14.61M | 13.21M | 19.02M | 9.68M | 3.47M | 1.30M | 8.93M | 18.54M | 8.71M | 13.00M | 6.31M | 4.56M | 3.01M | 2.70M | 2.80M | 1.40M | 1.40M | 1.10M | 1.10M | 1.00M | 0.80M | 0.40M | 0.30M | 3.20M | 0.50M | 0.70M | 0.60M | 0.40M | | 11.40M | | | | | | | | | | | | | |
|
Raw Materials
|
18.79M | 561.74M | 22.92M | 50.70M | 528.79M | 360.90M | 53.94M | 561.65M | 21.14M | 568.14M | 587.23M | 565.37M | 605.28M | 541.24M | 508.60M | 517.15M | 493.10M | 498.48M | 509.47M | 519.46M | 526.81M | 538.49M | 24.07M | 575.76M | 596.28M | 603.52M | 620.81M | 586.72M | 471.35M | 419.06M | 387.07M | 293.00M | 289.91M | 282.03M | 267.25M | 130.38M | 261.71M | 360.88M | 498.00M | 693.20M | 851.50M | 1,049.50M | 1,028.90M | 1,066.80M | 1,199.20M | 1,287.10M | 1,309.70M | 1,540.50M | 1,698.60M | 1,861.40M | 1,905.20M | 1,960.10M | 1,960.50M | 2,054.30M | 2,022.40M | 2,067.70M | 1,988.00M | 1,909.10M | 1,790.30M | 2,009.80M | 2,115.90M | 2,238.70M | 2,266.20M | 2,736.80M | 2,759.40M | 2,823.50M | 2,645.10M | 2,850.50M |
|
Prepaid Assets
|
0.07M | 2.54M | 0.31M | 2.59M | 0.27M | | 0.57M | 2.03M | 2.25M | 2.82M | 2.41M | 2.93M | 3.36M | 3.34M | 3.01M | 6.46M | 7.01M | 6.52M | 5.84M | 5.14M | 5.61M | 5.06M | 4.61M | 6.00M | 3.38M | 3.50M | 2.71M | 3.12M | 3.57M | 2.07M | 1.61M | 2.00M | 2.41M | 2.45M | 2.64M | 2.88M | 5.96M | 3.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.10M | 6.05M | 5.89M | 5.23M | 5.16M | | 5.30M | 5.58M | 5.80M | 5.42M | 5.36M | 5.18M | 5.08M | 4.91M | 4.78M | 158.43M | 168.39M | 181.49M | 207.83M | 232.64M | 242.45M | 253.23M | 259.75M | 263.49M | 279.95M | 224.47M | 121.78M | 10.73M | 42.38M | 10.00M | 9.69M | 3.12M | 2.62M | 1.14M | 1.05M | 2.00M | 1.83M | 1.79M | 1.70M | 1.80M | 2.40M | 2.40M | 2.40M | 0.90M | 1.00M | 1.20M | 1.10M | 1.90M | 2.00M | 2.20M | 2.90M | 4.20M | 5.00M | 5.50M | 5.70M | 5.60M | 5.60M | 5.70M | 5.90M | 5.80M | 6.10M | 6.50M | 7.10M | 6.80M | 7.10M | 7.60M | 8.10M | 7.80M |
|
Long-Term Investments
|
116.11M | 112.09M | 110.39M | 109.60M | -0.70M | 106.53M | 105.95M | 101.17M | -0.67M | 98.91M | 98.09M | 64.22M | 35.26M | 42.33M | 43.04M | 41.55M | 41.89M | 44.09M | 46.69M | 41.15M | 50.46M | 50.80M | 53.71M | 65.00M | 65.38M | 76.72M | 85.33M | 82.45M | 79.01M | 79.73M | 79.56M | 77.61M | 79.26M | 74.67M | 72.92M | 64.58M | 17.28M | 17.96M | 8.90M | 7.40M | 7.40M | 7.30M | 7.30M | 5.90M | 5.70M | 5.50M | 3.60M | 1.00M | 0.90M | 0.70M | 0.90M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.30M | 0.30M | | | | | |
|
Goodwill
|
| | | | | | | 3.87M | | 5.99M | 5.72M | 3.87M | 5.45M | 5.45M | 61.41M | 61.68M | | 63.37M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 63.42M | 63.42M | 63.35M | 61.45M | 41.77M | 53.92M | 41.77M | 41.77M | 37.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 1.62M | | | | 1.58M | | | | 2.19M | | | | | | | | 2.71M | 2.47M | 2.23M | 1.99M | 1.68M | | | 1.68M | | | | | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 6.53M | 6.26M | 5.99M | 5.72M | 5.45M | 5.45M | 5.45M | 61.41M | 63.87M | 64.14M | 65.55M | 66.66M | 66.65M | 66.62M | 66.60M | 67.44M | 66.13M | 65.89M | 65.58M | 63.44M | 43.45M | 55.86M | 43.45M | 43.45M | 37.90M | | | | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
20.91M | 28.85M | 38.00M | 40.75M | 45.61M | | 42.08M | 47.14M | 48.64M | 54.14M | 58.15M | 87.37M | 74.41M | 75.85M | 49.64M | 54.75M | 43.60M | 43.81M | 41.83M | 40.40M | 39.16M | 34.52M | 30.93M | 40.62M | 44.58M | 65.33M | 1.12M | | | | | 0.32M | 0.29M | 0.28M | 0.27M | 2.03M | 1.37M | 1.31M | 26.90M | 25.50M | 22.90M | 21.00M | 17.40M | 11.80M | 8.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
16.24M | 14.47M | 11.23M | 9.79M | 8.25M | | 12.06M | 17.04M | 16.18M | 15.84M | 16.87M | 18.40M | 17.38M | 15.66M | 15.41M | 15.10M | 17.14M | 15.78M | 16.84M | 18.10M | 15.71M | 23.12M | 19.48M | 19.03M | 17.83M | 16.68M | 17.25M | 104.97M | 106.55M | 4.37M | 3.05M | 2.99M | 3.26M | 2.84M | 2.77M | 40.02M | 40.01M | 40.00M | 16.20M | 16.10M | 16.10M | 18.50M | 13.70M | 17.40M | 21.00M | 27.10M | 24.90M | 26.30M | 30.20M | 34.70M | 39.10M | 35.20M | 31.90M | 61.30M | 49.60M | 50.90M | 55.50M | 59.10M | 58.00M | 58.80M | 60.00M | 70.30M | 85.30M | 85.00M | 101.90M | 100.10M | 104.60M | 106.60M |
|
Assets
|
834.44M | 809.53M | 816.87M | 784.73M | 763.61M | 762.01M | 777.02M | 789.32M | 794.61M | 825.15M | 846.70M | 794.86M | 797.77M | 777.98M | 889.94M | 918.43M | 972.68M | 979.55M | 1,003.49M | 1,172.15M | 1,143.24M | 1,222.35M | 1,268.24M | 1,258.20M | 1,236.97M | 1,192.32M | 1,041.22M | 972.25M | 948.05M | 681.83M | 692.08M | 733.21M | 763.59M | 768.12M | 793.53M | 761.91M | 781.10M | 810.86M | 21.60M | 918.70M | 984.90M | 1,325.20M | 1,455.70M | 1,479.90M | 1,675.60M | 1,685.40M | 1,739.90M | 1,809.20M | 1,898.90M | 2,015.00M | 2,101.70M | 2,162.50M | 2,231.60M | 2,267.80M | 2,343.00M | 2,341.10M | 2,336.30M | 2,375.40M | 2,470.70M | 2,533.80M | 2,598.70M | 2,675.00M | 2,840.10M | 2,960.60M | 3,042.70M | 3,120.40M | 3,137.00M | 3,176.60M |
|
Accounts Payables
|
4.95M | 4.85M | 3.88M | 4.57M | 2.45M | 2.93M | 2.95M | 4.21M | 3.78M | 4.28M | 5.73M | 5.04M | 5.72M | 4.96M | 29.86M | 18.32M | 22.45M | 12.62M | 13.92M | 21.41M | 15.84M | 18.60M | 17.67M | 20.40M | 11.12M | 9.90M | 13.98M | 11.62M | 8.58M | 7.21M | 6.54M | 4.80M | 5.62M | 5.63M | 3.97M | 2.38M | 2.07M | 4.24M | 7.90M | 7.40M | 14.50M | 18.80M | 16.80M | 19.80M | 23.10M | 26.00M | 29.20M | 42.20M | 39.80M | 45.60M | 47.40M | 53.50M | 55.60M | 63.80M | 72.20M | 73.00M | 67.70M | 68.60M | 68.40M | 65.30M | 61.70M | 70.90M | 85.90M | 78.60M | 70.00M | 67.20M | 71.00M | 80.10M |
|
Payables
|
4.95M | 4.85M | 3.88M | 4.57M | 2.45M | 2.93M | 2.95M | 4.21M | 3.78M | 4.28M | 5.73M | 5.04M | 5.72M | 4.96M | 29.86M | 18.32M | 22.45M | 12.62M | 13.92M | 21.41M | 15.84M | 18.60M | 17.67M | 20.40M | 11.12M | 9.90M | 13.98M | 11.62M | 8.58M | 7.21M | 6.54M | 4.80M | 5.62M | 5.63M | 3.97M | 2.38M | 2.07M | 4.24M | 7.90M | 7.40M | 14.50M | 18.80M | 16.80M | 19.80M | 23.10M | 26.00M | 29.20M | 42.20M | 39.80M | 45.60M | 47.40M | 53.50M | 55.60M | 63.80M | 72.20M | 73.00M | 67.70M | 68.60M | 68.40M | 65.30M | 61.70M | 70.90M | 85.90M | 78.60M | 70.00M | 67.20M | 71.00M | 80.10M |
|
Accumulated Expenses
|
10.57M | 6.66M | 6.25M | 8.27M | 7.05M | | 8.18M | 8.17M | 7.29M | 9.18M | 10.71M | 7.72M | 7.65M | 11.67M | 15.84M | 22.65M | 17.32M | 28.35M | 34.84M | 26.85M | 33.18M | 24.14M | 27.37M | 35.73M | 33.96M | 27.43M | 21.57M | 14.56M | 17.72M | 10.98M | 10.49M | 12.60M | 7.24M | 7.79M | 7.20M | 8.99M | 12.17M | 12.61M | 49.60M | 52.20M | 54.50M | 67.40M | 79.60M | 82.70M | 75.00M | 73.00M | 49.40M | 92.40M | 112.40M | 138.20M | 56.70M | 62.90M | 77.80M | 67.50M | 70.10M | 60.60M | 48.10M | 54.10M | 61.20M | 63.40M | 55.80M | 56.00M | 68.30M | 56.40M | 44.40M | 63.50M | 83.10M | 87.30M |
|
Other Accumulated Expenses
|
3.20M | 6.18M | 8.84M | 4.30M | 2.79M | | 7.03M | 3.66M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 8.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
2.21M | 29.93M | 23.39M | 2.81M | -1.56M | | | 3.29M | 0.73M | | 22.42M | 8.50M | 2.71M | 2.42M | 1.32M | 0.59M | 1.42M | | | 3.88M | 1.71M | | | | | | | | | | | | 4.57M | 8.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.93M | -0.14M | -0.94M | | 0.56M | | 1.66M | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.90M | | 100.60M | 98.90M | 98.30M | 118.50M | 140.20M | 146.90M | 148.30M | 141.90M | 141.90M | 146.40M | 136.20M | 147.80M | 130.10M | 123.80M | 121.40M | 140.90M | 144.50M | 163.80M | 172.30M | 206.70M | 212.10M | 229.60M | 193.30M | 210.00M |
|
Pension
|
| | | | | | | | | | | 0.37M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
6.00M | 6.04M | 6.47M | 5.88M | 5.70M | | 5.71M | 4.71M | 4.49M | 2.67M | 2.80M | 1.69M | 1.91M | 2.02M | 2.29M | 4.06M | 4.34M | 4.41M | 5.31M | 5.55M | 3.80M | 2.83M | 2.67M | 2.54M | 2.12M | 1.96M | 1.83M | 2.52M | 2.42M | 2.13M | 1.47M | 1.47M | 1.51M | 1.46M | 1.18M | 1.42M | 1.17M | 1.81M | 1.20M | 1.30M | 0.90M | 0.60M | 0.60M | 0.10M | 0.90M | 0.60M | 0.90M | 1.00M | 0.80M | 0.90M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | 0.75M | 3.12M | 3.64M | 5.29M | 1.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 14.43M | | | | 54.78M | | | | | | | | | | | | 1.04M | 1.04M | 0.99M | 1.02M | | | | | | | | | | | | 6.90M | | | | 18.10M | 7.90M | 7.40M | 9.80M | 40.90M | 24.20M | 23.00M | 25.60M | 51.60M | 34.70M | 35.70M | 34.10M | 64.90M | 50.20M | 50.80M | 52.80M | 84.10M | 66.60M | 74.90M | 77.90M | 86.20M | 87.40M |
|
Other Non-Current Liabilities
|
14.00M | 18.85M | 21.30M | 24.92M | 26.90M | | 28.22M | 32.06M | 35.14M | 35.05M | 30.75M | 33.30M | 32.41M | 30.26M | 34.99M | 38.20M | 36.70M | 32.96M | 28.14M | 24.38M | 19.19M | 19.53M | 17.42M | 31.80M | 30.52M | 27.91M | 27.82M | 24.66M | 24.75M | 22.15M | 20.37M | 19.70M | 28.99M | 28.82M | 18.27M | 13.93M | 26.42M | 41.62M | 49.40M | 68.20M | 78.90M | 84.80M | 89.90M | 89.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
369.97M | 288.12M | 271.37M | 241.47M | 219.17M | | 237.59M | 242.98M | 246.90M | 281.15M | 271.29M | 250.34M | 248.45M | 228.12M | 333.69M | 346.68M | 374.69M | 381.10M | 395.20M | 432.38M | 401.92M | 464.95M | 505.39M | 516.66M | 503.06M | 494.03M | 504.99M | 443.47M | 422.84M | 152.66M | 154.53M | 151.39M | 147.28M | 153.54M | 144.00M | 142.35M | 144.67M | 149.05M | -49.00M | 172.50M | 218.20M | 545.10M | 556.90M | 564.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
383.97M | 306.97M | 292.67M | 266.40M | 246.07M | | 265.80M | 275.05M | 282.04M | 316.20M | 302.05M | 283.64M | 280.85M | 258.38M | 368.68M | 384.89M | 411.39M | 414.06M | 423.34M | 456.75M | 421.11M | 484.48M | 522.81M | 548.46M | 533.58M | 521.94M | 532.81M | 468.13M | 447.58M | 174.80M | 174.90M | 171.09M | 176.27M | 182.36M | 162.27M | 156.28M | 171.09M | 190.67M | 0.40M | 240.70M | 297.10M | 629.90M | 646.80M | 654.30M | 838.80M | 838.50M | 868.10M | 915.10M | 954.40M | 1,044.60M | 1,085.80M | 1,104.10M | 1,124.20M | 1,119.90M | 1,143.70M | 1,120.50M | 1,087.50M | 1,078.90M | 1,100.80M | 1,125.00M | 1,125.80M | 1,162.10M | 1,245.00M | 1,346.50M | 1,396.80M | 1,440.10M | 1,368.10M | 1,389.60M |
|
Total Debt
|
| | | | | | | | | | | | | | | 8.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 518.34M | | | | 514.28M | 512.57M | 508.95M | 544.65M | 511.21M | 516.92M | 519.60M | 521.26M | 533.55M | 561.29M | 565.49M | 580.15M | 715.40M | 722.13M | 737.88M | 745.43M | 709.74M | 703.39M | 670.38M | 508.40M | 504.12M | 500.47M | 507.03M | 517.18M | 562.10M | 587.33M | 585.76M | 631.30M | 605.60M | 610.00M | 620.20M | 674.50M | 678.00M | 687.80M | 695.30M | 808.90M | 825.60M | 836.80M | 846.90M | 871.80M | 894.10M | 944.50M | 970.40M | 1,015.90M | 1,058.40M | 1,107.40M | 1,147.90M | 1,199.30M | 1,220.60M | 1,248.80M | 1,296.50M | 1,369.90M | 1,408.80M | 1,472.90M | 1,512.90M | 1,595.10M | 1,614.10M | 1,645.90M | 1,680.30M | 1,768.90M | 1,787.00M |
|
Shareholder's Equity
|
450.47M | 502.56M | 524.20M | 518.34M | 517.54M | | 511.22M | 514.28M | | 508.95M | 544.65M | 511.21M | 516.92M | 519.60M | 521.26M | 533.55M | 561.29M | 565.49M | 580.15M | 715.40M | 722.13M | 737.88M | 745.43M | 709.74M | 703.39M | 670.38M | 508.40M | 504.12M | 500.47M | 507.03M | 517.18M | 562.10M | 587.33M | 585.76M | 631.30M | 605.60M | 610.00M | 620.20M | 674.50M | 678.00M | 687.80M | 695.30M | 808.90M | 825.60M | 836.80M | 846.90M | 871.80M | 894.10M | 944.50M | 970.40M | 1,015.90M | 1,058.40M | 1,107.40M | 1,147.90M | 1,199.30M | 1,220.60M | 1,248.80M | 1,296.50M | 1,369.90M | 1,408.80M | 1,472.90M | 1,512.90M | 1,595.10M | 1,614.10M | 1,645.90M | 1,680.30M | 1,768.90M | 1,787.00M |
|
Liabilities and Shareholders Equity
|
834.44M | 809.53M | 816.87M | 784.73M | 763.61M | 762.01M | 777.02M | 789.32M | 794.61M | 825.15M | 846.70M | 794.86M | 797.77M | 777.98M | 889.94M | 918.43M | 972.68M | 979.55M | 1,003.49M | 1,172.15M | 1,143.24M | 1,222.35M | 1,268.24M | 1,258.20M | 1,236.97M | 1,192.32M | 1,041.22M | 972.25M | 948.05M | 681.83M | 692.08M | 733.21M | 763.59M | 768.12M | 793.53M | 761.91M | 781.10M | 810.86M | 21.60M | 918.70M | 984.90M | 1,325.20M | 1,455.70M | 1,479.90M | 1,675.60M | 1,685.40M | 1,739.90M | 1,809.20M | 1,898.90M | 2,015.00M | 2,101.70M | 2,162.50M | 2,231.60M | 2,267.80M | 2,343.00M | 2,341.10M | 2,336.30M | 2,375.40M | 2,470.70M | 2,533.80M | 2,598.70M | 2,675.00M | 2,840.10M | 2,960.60M | 3,042.70M | 3,120.40M | 3,137.00M | 3,176.60M |
|
Treasury Shares
|
| | | | | | | 1.00M | | 1,281.08M | 1,459.62M | 0.91M | 2.28M | 2.28M | 2.26M | 0.09M | 2.31M | 2.24M | 2.21M | 2.20M | 2.03M | 2.04M | 1.99M | 1.49M | 3.33M | 3.33M | 3.33M | 3.20M | 3.04M | 3.32M | 3.22M | 3.19M | 3.01M | 2.87M | 2.86M | 0.09M | | | 0.09M | | | | 0.20M | | | | 0.29M | | | | 0.39M | | | | 0.62M | | | | 0.89M | | | | 0.72M | | | | 0.76M | |
|
Retained Earnings
|
32.88M | 83.79M | 103.27M | 5.88M | 92.90M | | 98.55M | 101.00M | 98.53M | 94.61M | 131.03M | 108.16M | 110.96M | 111.77M | 111.06M | 121.10M | 125.05M | 125.59M | 137.42M | 150.42M | 158.75M | 173.57M | 178.80M | 167.00M | 158.84M | 124.33M | -39.88M | -46.05M | -50.42M | -40.81M | -31.14M | 12.60M | 37.81M | 35.23M | 80.43M | 56.30M | 60.83M | 70.25M | 125.10M | 128.40M | 138.50M | 145.40M | 158.10M | 175.00M | 184.60M | 194.70M | 218.90M | 240.90M | 269.30M | 285.10M | 329.10M | 369.60M | 417.40M | 457.10M | 507.90M | 528.70M | 555.60M | 602.40M | 674.80M | 713.00M | 758.00M | 796.70M | 878.20M | 894.70M | 926.30M | 959.20M | 1,046.10M | 1,061.50M |