|
Cash & Equivalents
|
49.25M | 99.09M | 34.30M | 50.22M | 20.86M | 44.91M | 53.57M | 41.28M | 55.64M | 31.61M | 97.44M | 81.23M | 143.93M | 198.49M | 184.92M | 118.96M | 145.51M | 122.78M | 172.93M | 197.63M | 214.44M | 222.68M | 233.79M | 545.75M | 465.41M | 611.47M | 591.41M | 586.01M | 589.97M | 530.65M | 462.80M | 341.50M | 359.62M | 329.68M | 253.60M | 169.90M | 735.26M | 833.80M | 724.60M | 593.50M | 628.20M | 646.80M | 410.80M | 586.80M | 449.70M | 543.00M | 263.30M | 379.90M | 321.40M | 281.70M | 307.30M | 252.00M | 271.60M | 351.80M | 300.00M | 263.50M | 296.80M | 306.10M | 361.80M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 1.57M | | | | 2.34M | 1.74M | 2.76M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
49.25M | 99.09M | 34.30M | 50.22M | 20.86M | 44.91M | 53.57M | 41.28M | 55.64M | 31.61M | 97.44M | 81.23M | 143.93M | 198.49M | 184.92M | 118.96M | 145.51M | 122.78M | 172.93M | 197.63M | 214.44M | 224.25M | 233.79M | 545.75M | 465.41M | 613.81M | 593.14M | 588.76M | 591.11M | 530.65M | 462.80M | 341.50M | 359.62M | 329.68M | 253.60M | 169.90M | 735.26M | 833.80M | 724.60M | 593.50M | 628.20M | 646.80M | 410.80M | 586.80M | 449.70M | 543.00M | 263.30M | 379.90M | 321.40M | 281.70M | 307.30M | 252.00M | 271.60M | 351.80M | 300.00M | 263.50M | 296.80M | 306.10M | 361.80M |
|
Receivables - Net
|
| | | 188.44M | 149.56M | 172.09M | 146.33M | 163.38M | 144.93M | 162.35M | 154.85M | 174.75M | 148.81M | 181.85M | 199.68M | 191.53M | 207.49M | 214.89M | 196.03M | 237.21M | 213.51M | 232.52M | 237.04M | 295.84M | 267.83M | 279.96M | 315.39M | 321.80M | 322.33M | 348.41M | 306.92M | 335.73M | 330.38M | 373.38M | 313.79M | 326.23M | 261.63M | 230.49M | 240.67M | 236.17M | 274.79M | 306.40M | 393.30M | 399.00M | 464.80M | 501.20M | 495.60M | 571.50M | 533.60M | 529.90M | 458.70M | 519.10M | 488.50M | 523.80M | 583.00M | 535.40M | 507.70M | 526.40M | 509.20M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 22.70M | | | | | | | | | | | | | | | | 9.74M | 9.58M | 9.71M | 10.20M | 9.04M | 7.47M | 7.47M | 7.08M | 5.74M | 26.95M | 19.00M | 6.70M | 11.70M | 10.10M | 16.70M | 13.00M | 7.50M | 8.20M | 7.90M | 7.00M | 9.30M | 10.30M | 10.90M | 10.80M | 9.80M | 9.40M | 10.80M | 9.40M | 8.40M |
|
Receivables
|
| | | 188.44M | 149.56M | 172.09M | 146.33M | 163.38M | 144.93M | 162.35M | 154.85M | 174.75M | 148.81M | 181.85M | 222.38M | 191.53M | 207.49M | 214.89M | 196.03M | 237.21M | 213.51M | 232.52M | 237.04M | 295.84M | 267.83M | 279.96M | 315.39M | 321.80M | 322.33M | 348.41M | 316.66M | 345.31M | 340.10M | 383.58M | 322.83M | 333.70M | 269.10M | 237.57M | 246.41M | 263.12M | 293.79M | 313.10M | 405.00M | 409.10M | 481.50M | 514.20M | 503.10M | 579.70M | 541.50M | 536.90M | 468.00M | 529.40M | 499.40M | 534.60M | 592.80M | 544.80M | 518.50M | 535.80M | 517.60M |
|
Raw Materials
|
| | | 231.80M | | | 228.09M | 240.38M | 225.57M | 221.77M | 217.18M | 203.16M | 206.93M | 238.87M | 235.90M | 285.47M | 329.17M | 323.16M | 311.88M | 275.34M | 258.61M | 240.87M | 242.25M | 231.77M | 241.75M | 222.08M | 241.02M | 250.50M | 242.82M | 278.73M | 286.78M | | | 387.01M | | 352.29M | 326.69M | 263.08M | 255.11M | 291.70M | 315.59M | 352.80M | 471.30M | 530.20M | 561.30M | 570.20M | 669.00M | 686.70M | 710.60M | 638.20M | 631.40M | 600.10M | 604.50M | 532.60M | 491.50M | 462.50M | 482.10M | 439.40M | 404.30M |
|
Work In Process
|
| | | 78.71M | | | 71.21M | 77.22M | 73.15M | 74.30M | 48.99M | 51.09M | 55.65M | 62.32M | 48.85M | 60.36M | 70.71M | 62.67M | 75.03M | 51.34M | 63.60M | 68.73M | 78.85M | 79.38M | 89.09M | 86.79M | 90.46M | 86.44M | 94.88M | 105.02M | 107.38M | | | 156.61M | | 161.62M | 148.34M | 116.91M | 103.54M | 104.47M | 140.28M | 167.30M | 117.10M | 146.50M | 149.90M | 183.30M | 142.80M | 140.30M | 108.40M | 138.20M | 129.60M | 133.10M | 143.90M | 152.00M | 129.40M | 145.90M | 134.20M | 158.90M | 147.30M |
|
Finished Goods
|
| | | 17.45M | | | 22.57M | 51.23M | 65.84M | 53.37M | 54.84M | 78.92M | 48.58M | 40.07M | 23.77M | 29.71M | 21.78M | 44.14M | 61.30M | 120.26M | 139.20M | 59.47M | 83.88M | 73.45M | 86.99M | 95.39M | 84.44M | 76.58M | 63.70M | 54.18M | 104.93M | | | 130.58M | | 206.03M | 219.05M | 173.76M | 153.88M | 148.01M | 117.01M | 73.40M | 58.20M | 66.80M | 84.20M | 75.90M | 77.90M | 99.20M | 85.00M | 64.40M | 138.40M | 99.70M | 70.00M | 92.60M | 139.10M | 92.00M | 99.70M | 97.70M | 136.60M |
|
Inventory
|
| | | 323.51M | 354.05M | 346.12M | 316.74M | 363.64M | 359.28M | 344.17M | 316.78M | 328.24M | 306.39M | 337.20M | 305.66M | 372.04M | 418.59M | 426.65M | 445.54M | 444.02M | 458.07M | 365.81M | 402.06M | 381.44M | 414.01M | 400.13M | 411.37M | 408.42M | 396.52M | 432.31M | 492.57M | 574.15M | 592.10M | 664.69M | 733.81M | 709.12M | 675.44M | 24.20M | 490.28M | 522.98M | 553.14M | 19.90M | 631.40M | 728.50M | 781.70M | 815.30M | 874.90M | 910.60M | 888.00M | 823.60M | 883.60M | 827.00M | 812.40M | 770.90M | 753.80M | 692.50M | 707.60M | 688.30M | 680.30M |
|
Prepaid Assets
|
| | | 8.69M | | | 10.34M | 10.14M | 10.56M | 10.67M | 10.60M | 8.69M | 9.77M | 10.69M | 11.35M | 9.00M | 11.24M | 12.06M | 13.11M | 17.02M | 15.67M | 14.89M | 10.55M | 13.20M | 14.09M | 16.91M | 15.00M | | 15.10M | 18.93M | 20.02M | | | 15.75M | | 18.78M | 19.65M | 22.03M | 18.23M | 21.94M | 26.35M | 26.70M | 24.30M | 30.00M | 33.40M | 32.40M | 34.90M | 76.40M | 47.50M | 56.40M | 49.20M | 50.50M | 56.90M | 52.00M | 41.80M | 47.60M | 48.30M | 44.30M | 38.10M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | 109.65M | | | | 81.86M | | | | 41.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 321.14M | 323.88M | 334.87M | 362.97M | 362.52M | 344.58M | 332.92M | 305.47M | 293.29M | 282.33M | 274.86M | 258.85M | 264.62M | 271.98M | 285.57M | 303.13M | 307.20M | 318.01M | 329.99M | 327.17M | 325.32M | 330.47M | 428.02M | 426.96M | 429.46M | 424.04M | 457.20M | 461.12M | 472.74M | 478.50M | 717.97M | 730.73M | 723.33M | 719.15M | 711.52M | 696.33M | 687.47M | 676.01M | 670.20M | 654.40M | 646.50M | 642.70M | 645.20M | 617.60M | 618.40M | 600.40M | 619.20M | 618.10M | 636.10M | 648.30M | 711.70M | 695.50M | 702.60M | 711.70M | 726.70M | 719.10M |
|
Long-Term Investments
|
| | | 5.77M | | | 8.30M | 8.37M | 8.41M | 9.15M | 10.74M | 11.98M | 11.75M | 12.13M | 69.36M | 72.34M | 71.22M | 91.22M | 87.27M | 86.66M | 89.30M | 98.68M | 93.33M | 90.76M | 110.06M | 108.25M | 101.53M | 98.01M | 75.88M | 61.41M | 58.68M | 58.69M | 53.04M | 91.82M | 85.14M | 79.08M | 75.51M | 72.35M | 72.25M | 70.82M | 79.42M | 79.90M | 83.10M | 90.20M | 96.20M | 92.50M | 94.20M | 83.40M | 86.40M | 88.70M | 89.40M | 90.00M | 90.30M | 87.30M | 83.90M | 88.20M | 95.00M | 99.30M | 98.90M |
|
Goodwill
|
| | | 137.07M | 137.07M | 137.07M | 195.80M | 137.07M | 134.32M | 57.42M | 57.42M | 57.42M | 57.42M | 57.42M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 43.27M | 68.59M | 67.78M | 69.01M | 70.35M | 78.21M | 77.51M | 82.74M | 74.32M | 129.95M | 129.47M | 129.68M | 130.03M | 130.31M | 130.31M | 132.69M | 133.05M | 132.10M | 130.30M | 130.00M | 128.70M | 127.30M | 127.70M | 128.30M | 128.30M | 128.90M | 128.60M | 128.00M | 128.00M | 128.50M | 127.40M | 127.00M | 129.20M | 130.00M | 129.80M |
|
Intangibles
|
| | | 87.27M | 84.19M | 84.69M | 81.37M | 79.50M | 86.19M | 79.36M | 68.23M | 76.06M | 77.17M | 79.01M | 65.76M | 61.94M | 64.39M | 62.66M | 65.55M | 76.16M | 71.02M | 67.36M | 63.78M | 68.23M | 68.93M | 85.18M | 83.82M | 83.31M | 82.03M | 94.67M | 95.96M | 101.28M | 97.02M | 125.38M | 162.09M | 160.71M | 181.31M | 190.32M | 186.51M | 190.28M | 180.83M | 183.60M | 183.00M | 179.60M | 177.80M | 189.10M | 189.00M | 224.00M | 253.30M | 255.80M | 248.90M | 255.60M | 254.30M | 244.40M | 242.10M | 268.50M | 277.30M | 264.20M | 254.70M |
|
Goodwill & Intangibles
|
| | | 224.33M | 221.25M | 221.76M | 277.17M | 216.57M | 220.51M | 136.78M | 125.65M | 133.47M | 134.59M | 136.43M | 100.20M | 105.20M | 107.65M | 105.93M | 96.90M | 96.00M | 94.40M | 93.40M | 92.50M | 91.70M | 90.80M | 78.80M | 78.10M | 77.50M | 50.40M | 172.88M | 173.47M | 184.03M | 171.34M | 255.33M | 291.56M | 290.39M | 311.35M | 320.63M | 316.82M | 322.97M | 313.88M | 315.70M | 313.30M | 309.60M | 306.50M | 316.40M | 316.70M | 352.30M | 381.60M | 384.70M | 377.50M | 383.60M | 382.30M | 372.90M | 369.50M | 395.50M | 406.50M | 394.20M | 384.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 53.46M | | | 65.21M | | | | 63.10M | | | | 50.26M | | | | | | | | | | | | | | | | | | | 37.70M | 33.10M | 33.50M | 34.10M | 34.90M | 34.20M | 36.90M | 35.00M | 47.00M | 41.90M | 37.00M |
|
Other Non-Current Assets
|
| | | 2.11M | 2.15M | 6.09M | 6.28M | 7.32M | 8.90M | 8.91M | 8.81M | 8.97M | 8.96M | 9.47M | 20.14M | 9.17M | 8.72M | 8.91M | 8.87M | 9.82M | 8.67M | 24.28M | 8.64M | 8.70M | 8.75M | 8.89M | 8.84M | 8.88M | 9.20M | 8.82M | 8.87M | 21.58M | 21.47M | 8.80M | 8.65M | 8.57M | 8.70M | 8.30M | 8.50M | 8.60M | 8.70M | 24.60M | 27.10M | 15.70M | 16.10M | 16.10M | 17.20M | 19.70M | 20.10M | 21.00M | 14.00M | 20.00M | 20.20M | 16.80M | 12.90M | 38.40M | 45.20M | 20.30M | 13.60M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | 1,726.12M | | | | 2,315.84M | | | | 2,423.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | 1,301.65M | 1,299.44M | 1,365.35M | 1,384.54M | 1,395.73M | 1,364.92M | 1,285.61M | 1,289.74M | 1,282.58M | 1,314.47M | 1,450.57M | 1,517.17M | 239.87M | 239.87M | 239.87M | 1,787.45M | 1,893.52M | 1,785.88M | 1,835.77M | 1,817.35M | 2,155.98M | 2,173.83M | 2,397.70M | 2,412.69M | 2,432.05M | 2,430.58M | 2,465.46M | 2,515.12M | 2,533.22M | 2,513.19M | 2,990.64M | 2,948.78M | 2,947.66M | 3,279.03M | 3,173.80M | 3,046.08M | 3,059.36M | 3,210.17M | 3,390.70M | 3,470.00M | 3,612.70M | 3,706.10M | 3,851.50M | 3,817.10M | 3,952.50M | 3,921.70M | 3,978.40M | 4,014.70M | 4,043.60M | 4,115.80M | 4,254.50M | 4,287.50M | 4,267.00M | 4,353.20M | 4,360.60M | 4,295.60M |
|
Accounts Payables
|
| | | 316.54M | 311.52M | 323.98M | 329.51M | 282.93M | 278.22M | 286.96M | 315.94M | 293.04M | 319.61M | 356.54M | 383.29M | 374.51M | 417.84M | 405.54M | 455.21M | 384.67M | 370.65M | 369.75M | 345.78M | 372.32M | 339.00M | 415.06M | 441.37M | 461.09M | 447.83M | 449.86M | 438.30M | 474.86M | 473.11M | 568.36M | 527.79M | 499.90M | 488.97M | 463.88M | 434.14M | 448.57M | 480.37M | 569.80M | 540.40M | 581.20M | 639.00M | 725.10M | 676.50M | 722.60M | 741.60M | 743.50M | 640.90M | 649.30M | 652.90M | 731.40M | 653.10M | 669.00M | 696.20M | 651.70M | 577.50M |
|
Notes Payables
|
| | | 429.14M | 431.18M | 428.03M | 428.08M | 427.70M | 427.55M | 372.94M | 373.89M | 372.67M | 371.43M | 447.07M | 445.09M | 443.30M | 441.33M | 346.28M | 326.43M | 324.67M | 306.81M | 301.85M | 300.33M | 532.60M | 532.64M | 558.23M | 558.99M | 559.75M | 437.83M | 436.20M | 487.76M | 486.11M | 483.92M | 822.88M | 817.83M | 811.86M | 806.92M | 804.09M | 797.09M | 793.19M | 835.03M | 826.50M | 895.70M | 1,209.20M | 1,202.60M | 1,269.10M | 1,301.50M | 1,327.00M | 1,320.30M | 1,311.70M | 1,479.40M | 1,421.80M | 1,413.90M | 1,404.20M | 1,394.50M | 1,384.90M | 1,383.90M | 1.40M | 1.80M |
|
Payables
|
| | | 745.68M | 742.70M | 752.00M | 757.59M | 710.62M | 705.77M | 659.91M | 689.83M | 665.71M | 691.04M | 803.61M | 828.38M | 817.81M | 859.17M | 751.82M | 781.64M | 709.34M | 677.46M | 671.61M | 646.11M | 904.92M | 871.64M | 973.29M | 1,000.36M | 1,020.84M | 885.66M | 886.06M | 926.07M | 960.97M | 957.02M | 1,391.24M | 1,345.62M | 1,311.76M | 1,295.89M | 1,267.97M | 1,231.23M | 1,241.76M | 1,315.40M | 1,396.30M | 1,436.10M | 1,790.40M | 1,841.60M | 1,994.20M | 1,978.00M | 2,049.60M | 2,061.90M | 2,055.20M | 2,120.30M | 2,071.10M | 2,066.80M | 2,135.60M | 2,047.60M | 2,053.90M | 2,080.10M | 653.10M | 579.30M |
|
Accumulated Expenses
|
| | | | | | 71.68M | 31.14M | 35.91M | 35.64M | 70.69M | 58.81M | 59.28M | 62.10M | 66.42M | 62.01M | 61.45M | 64.19M | 70.84M | 70.44M | 73.92M | 76.06M | 69.47M | 68.59M | 69.40M | 107.00M | 122.92M | 114.66M | 110.38M | 105.11M | 87.18M | | | 108.94M | | 105.21M | 106.20M | 105.01M | 107.80M | 104.60M | 108.81M | 125.10M | 112.60M | 115.90M | 125.20M | 140.40M | 116.50M | 128.70M | 143.00M | 158.60M | 129.40M | 147.90M | 152.90M | 170.50M | 152.60M | 151.80M | 158.60M | 169.00M | 145.30M |
|
Short term Debt
|
| | | | | | | | | | | | | | 7.72M | | | | 22.46M | | | 7.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 9.62M | 5.83M | 5.64M | 13.17M | 13.09M | 4.04M | 4.08M | 11.95M | 19.71M | 3.64M | 13.53M | 0.16M | 22.46M | 13.41M | 11.60M | 3.99M | 10.94M | 27.56M | | | 8.85M | | 6.17M | 4.77M | 11.44M | | | 4.07M | | | 14.82M | | | | | | | | | | | | | 3.00M | 5.30M | 6.00M | 4.30M | | | | | | |
|
Current Deferred Revenue
|
| | | 5.90M | 5.72M | 17.87M | 17.19M | 28.28M | 23.18M | 16.20M | 8.84M | 8.71M | 14.27M | 21.15M | 20.60M | 27.07M | 28.29M | 24.21M | 33.84M | 42.35M | 68.16M | 95.72M | 85.36M | 85.44M | 82.01M | 129.26M | 120.04M | 85.89M | 102.92M | 105.95M | 108.57M | 91.53M | 76.17M | 85.07M | 59.66M | 70.87M | 63.54M | 42.47M | 36.92M | 42.57M | 43.68M | 42.80M | 36.60M | 43.00M | 33.30M | 35.30M | 53.20M | 73.00M | 56.60M | 46.20M | 42.20M | 81.50M | 74.00M | 58.90M | 45.50M | 35.00M | 32.50M | 44.30M | 29.70M |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 59.97M | | | | 38.05M | | | | 38.03M | | | | 62.54M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 90.34M | 80.68M | 71.43M | 60.76M | 89.83M | 50.06M | 92.97M | 128.78M | 38.80M | 26.74M | 18.08M | 199.99M | 46.53M | 90.56M | 92.51M | 192.51M | 163.89M | | 183.71M | | 180.17M | 178.50M | 4.32M | 6.88M | 7.99M | 20.34M | 27.73M | 22.19M | 22.32M | 25.95M | 27.11M | 29.50M | 37.20M | 416.54M | 351.53M | 276.25M | 275.84M | 325.15M | 372.20M | 516.30M | 292.20M | 303.30M | 296.60M | 290.50M | 310.30M | 280.00M | 297.10M | 279.40M | 300.80M | 348.40M | 351.60M | 444.90M | 372.00M | 378.80M | | |
|
Convertible Debt
|
| | | 230.00M | | | 230.00M | | | | 230.00M | | | | 230.00M | | | | 119.06M | | 14.90M | 118.14M | | 234.00M | 235.56M | | | 119.10M | | | | | | | | 50.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 14.33M | 14.41M | 17.37M | 21.87M | 23.42M | 24.81M | 25.59M | 28.62M | 35.26M | 41.01M | 52.06M | 62.33M | 76.28M | 93.27M | 110.61M | 130.65M | 142.51M | 149.79M | 142.52M | 151.04M | 157.95M | 153.48M | 160.76M | 147.65M | 147.59M | 128.36M | 134.11M | 141.59M | 145.46M | 154.92M | 164.97M | 191.05M | 201.41M | 176.89M | 180.01M | 180.46M | 175.86M | 163.96M | 168.70M | 162.70M | 154.10M | 156.80M | 152.20M | 152.10M | 144.60M | 148.10M | 155.60M | 157.10M | 154.60M | 158.30M | 160.50M | 162.30M | 160.30M | 165.80M | 165.20M | 158.80M |
|
Non-Current Deferred Tax Liability
|
| | | 83.84M | 87.39M | 88.51M | 95.36M | 96.50M | 99.97M | 86.23M | 86.04M | 86.50M | 84.85M | 79.53M | 81.38M | 81.81M | 77.63M | 75.57M | 113.42M | 63.48M | 50.39M | 116.22M | 54.12M | 65.59M | 80.48M | 138.35M | 69.98M | 41.26M | 36.66M | 31.74M | 30.63M | 29.48M | 12.09M | 13.95M | 9.42M | 9.17M | 4.35M | 7.70M | 10.12M | 24.80M | 44.90M | 73.30M | 51.30M | 51.90M | 72.90M | 68.60M | 49.80M | 70.20M | 88.30M | 114.10M | 85.20M | 79.70M | 82.90M | 130.10M | 131.40M | 144.40M | 151.90M | 180.20M | 186.70M |
|
Total Liabilities
|
-296.57M | -363.16M | -363.98M | 925.75M | 916.50M | 929.82M | 930.90M | 925.23M | 878.98M | 855.31M | 832.91M | 799.72M | 816.90M | 922.37M | 943.45M | -356.30M | -394.89M | -543.13M | 923.96M | 979.06M | 796.01M | 116.08M | 785.59M | 1,055.95M | 1,034.13M | 111.38M | 1,232.48M | 1,189.02M | 1,076.71M | 83.41M | 1,115.90M | 1,129.94M | 1,095.96M | 88.02M | 1,475.92M | 1,459.78M | 1,810.92M | 1,700.70M | 1,585.18M | 1,614.96M | 1,759.47M | 1,914.30M | 2,070.00M | 2,206.00M | 2,278.90M | 2,422.40M | 2,399.20M | 2,530.60M | 2,540.90M | 2,568.20M | 2,583.60M | 2,589.10M | 2,628.40M | 2,717.90M | 2,712.50M | 2,646.50M | 2,683.40M | 2,662.90M | 2,594.60M |
|
Total Debt
|
| | | 90.34M | 80.68M | 71.43M | 60.76M | 89.83M | 50.06M | 92.97M | 128.78M | 38.80M | 26.74M | 18.08M | 207.71M | 46.53M | 90.56M | 92.51M | 214.97M | 163.89M | | 191.15M | | 180.17M | 178.50M | 4.32M | 6.88M | 7.99M | 20.34M | 27.73M | 22.19M | 22.32M | 25.95M | 27.11M | 29.50M | 37.20M | 416.54M | 351.53M | 276.25M | 275.84M | 325.15M | 372.20M | 516.30M | 292.20M | 303.30M | 296.60M | 290.50M | 310.30M | 280.00M | 297.10M | 279.40M | 300.80M | 348.40M | 351.60M | 444.90M | 372.00M | 378.80M | | |
|
Common Equity
|
296.57M | 363.16M | 363.98M | 375.90M | 382.94M | 435.53M | 453.64M | 470.50M | 485.95M | 430.30M | 456.83M | 482.86M | 497.58M | 528.20M | 573.72M | 596.17M | 634.76M | 783.00M | 863.49M | 914.46M | 989.88M | 1,016.83M | 1,031.76M | 1,100.03M | 1,139.70M | 1,178.89M | 1,180.21M | 1,243.03M | 1,353.88M | 1,384.21M | 1,399.22M | 1,403.28M | 1,417.23M | 1,441.70M | 1,472.86M | 1,487.88M | 1,468.11M | 1,473.10M | 1,460.90M | 1,444.40M | 1,450.70M | 1,476.40M | 1,400.00M | 1,406.70M | 1,427.20M | 1,429.10M | 1,417.90M | 1,421.90M | 1,380.80M | 1,410.20M | 1,431.10M | 1,454.50M | 1,487.40M | 1,536.60M | 1,575.00M | 1,620.50M | 1,669.80M | 1,697.70M | 1,701.00M |
|
Shareholder's Equity
|
296.57M | 363.16M | 363.98M | 375.90M | 382.94M | 435.53M | 453.64M | 470.50M | 485.95M | 430.30M | 456.83M | 482.86M | 497.58M | 528.20M | 573.72M | 596.17M | 634.76M | 783.00M | 863.49M | 914.46M | 989.88M | 1,016.83M | 1,031.76M | 1,100.03M | 1,139.70M | 1,178.89M | 1,180.21M | 1,243.03M | 1,353.88M | 1,384.21M | 1,399.22M | 1,403.28M | 1,417.23M | 1,441.70M | 1,472.86M | 1,487.88M | 1,468.11M | 1,473.10M | 1,460.90M | 1,444.40M | 1,450.70M | 1,476.40M | 1,400.00M | 1,406.70M | 1,427.20M | 1,429.10M | 1,417.90M | 1,421.90M | 1,380.80M | 1,410.20M | 1,431.10M | 1,454.50M | 1,487.40M | 1,536.60M | 1,575.00M | 1,620.50M | 1,669.80M | 1,697.70M | 1,701.00M |
|
Liabilities and Shareholders Equity
|
| | | 1,301.65M | 1,299.44M | 1,365.35M | 1,384.54M | 1,395.73M | 1,364.92M | 1,285.61M | 1,289.74M | 1,282.58M | 1,314.47M | 1,450.57M | 1,517.17M | 239.87M | 239.87M | 239.87M | 1,787.45M | 1,893.52M | 1,785.88M | 1,835.77M | 1,817.35M | 2,155.98M | 2,173.83M | 2,397.70M | 2,412.69M | 2,432.05M | 2,430.58M | 2,465.46M | 2,515.12M | 2,533.22M | 2,513.19M | 2,990.64M | 2,948.78M | 2,947.66M | 3,279.03M | 3,173.80M | 3,046.08M | 3,059.36M | 3,210.17M | 3,390.70M | 3,470.00M | 3,612.70M | 3,706.10M | 3,851.50M | 3,817.10M | 3,952.50M | 3,921.70M | 3,978.40M | 4,014.70M | 4,043.60M | 4,115.80M | 4,254.50M | 4,287.50M | 4,267.00M | 4,353.20M | 4,360.60M | 4,295.60M |
|
Retained Earnings
|
| | | 127.18M | 141.70M | 178.49M | 185.89M | 196.32M | 210.16M | 154.13M | 174.84M | 190.23M | 205.82M | 239.41M | 282.56M | 311.18M | 357.52M | 396.25M | 458.60M | 522.18M | 590.73M | 618.18M | 637.03M | 665.44M | 691.81M | 709.10M | 728.75M | 783.50M | 808.20M | 830.90M | 846.02M | 840.48M | 847.43M | 867.60M | 871.30M | 875.88M | 894.62M | 885.46M | 866.37M | 848.19M | 858.95M | 881.70M | 888.70M | 892.50M | 886.50M | 897.70M | 871.90M | 896.00M | 882.20M | 897.50M | 919.10M | 942.70M | 966.90M | 1,035.00M | 1,080.50M | 1,122.70M | 1,172.50M | 1,199.00M | 1,225.20M |
|
Treasury Shares
|
| | | 1.23M | | | 0.90M | | | | 0.91M | 0.03M | 0.29M | | 0.82M | | | | 0.82M | | | 0.90M | | | | 0.84M | | | | 0.79M | | | | 0.70M | | | | 0.88M | | | 0.40M | 0.50M | | | | 1.04M | | 0.57M | 1.70M | 1.90M | 0.04M | 0.04M | 0.04M | 0.90M | | | 0.51M | 0.85M | 0.30M |