|
Cash & Equivalents
|
| 21.57M | 15.02M | 7.87M | 13.19M | 4.66M | 5.11M | 16.20M | 20.93M | 5.04M | 3.38M | 12.97M | 17.14M | 16.75M | 13.27M | 6.44M | 13.06M | 8.36M | 12.01M | 4.94M | 6.29M | 22.71M | 11.83M | 4.75M | 8.32M | 12.46M | 11.56M | 95.50M | 52.33M | 24.37M | 14.92M | 38.77M | 101.41M | 29.61M | 19.35M | 28.55M | 37.78M | 64.64M | 72.50M | 78.10M | 39.32M | 48.24M | 28.50M | 35.17M | 48.64M | 46.92M | 37.77M | 114.34M | 77.74M | 89.22M | 152.05M |
|
Short-term Investments
|
| | | | | | | | 11.36M | 10.63M | 17.12M | 11.09M | 33.73M | 28.77M | 39.58M | 4.64M | 17.59M | 20.33M | 1.40M | 7.63M | 7.39M | 2.71M | 1.60M | 6.24M | 2.43M | 19.55M | 5.36M | 53.08M | 46.33M | 113.60M | 57.85M | 70.33M | 44.54M | 69.78M | 24.73M | 25.97M | 91.74M | 32.51M | 41.79M | 58.46M | 77.88M | 87.57M | 25.75M | 30.88M | 114.72M | 108.72M | 92.84M | 92.40M | 134.51M | 390.17M | 947.66M |
|
Cash & Current Investments
|
| 21.57M | 15.02M | 7.87M | 13.19M | 4.66M | 5.11M | 16.20M | 32.29M | 15.67M | 20.50M | 24.06M | 50.87M | 45.53M | 52.85M | 11.08M | 30.65M | 28.68M | 13.41M | 12.58M | 13.69M | 25.42M | 13.43M | 10.99M | 10.75M | 32.01M | 16.92M | 148.58M | 98.65M | 137.97M | 72.77M | 109.09M | 145.94M | 99.39M | 44.08M | 54.52M | 129.53M | 97.14M | 114.29M | 136.56M | 117.20M | 135.82M | 54.24M | 66.04M | 163.36M | 155.65M | 130.61M | 206.75M | 212.26M | 479.39M | 1,099.71M |
|
Receivables - Net
|
| 109.95M | 102.47M | 81.59M | 102.82M | 143.48M | 126.01M | 107.78M | 30.02M | 47.90M | 22.59M | 25.96M | 43.30M | 20.75M | 81.97M | 42.89M | 39.33M | 42.13M | 39.42M | 41.26M | 35.89M | 57.36M | 23.27M | 15.72M | 26.89M | 23.64M | 24.60M | 96.75M | 49.14M | 75.67M | 101.86M | 64.71M | 89.00M | 104.52M | 84.99M | 65.64M | 97.04M | 110.85M | 109.59M | 90.08M | 35.24M | 34.31M | 42.72M | 53.23M | 36.60M | 71.83M | 34.15M | 124.89M | 137.72M | 283.14M | 558.82M |
|
Receivables - Other
|
0.23M | 0.23M | 0.48M | 0.05M | 5.85M | 3.42M | 8.54M | 6.16M | 1.38M | 1.95M | 1.00M | 2.17M | 4.17M | 1.06M | 3.02M | 9.32M | | 5.23M | 3.26M | 9.82M | 14.14M | 6.23M | 17.53M | 12.39M | 22.85M | 10.70M | 11.59M | 9.39M | 13.58M | 7.16M | 5.28M | 7.09M | 14.27M | 9.81M | 2.07M | 2.37M | 3.06M | 4.16M | 1.42M | 1.62M | 1.27M | 1.04M | 2.19M | 10.34M | 0.73M | 5.31M | 0.72M | 8.78M | 3.49M | 3.43M | 3.29M |
|
Receivables
|
| 110.18M | 102.95M | 81.63M | 108.68M | 146.90M | 134.54M | 113.94M | 31.40M | 49.85M | 23.59M | 28.13M | 47.47M | 21.80M | 84.99M | 52.22M | 39.33M | 47.36M | 42.68M | 51.09M | 50.02M | 63.59M | 40.80M | 28.11M | 49.74M | 34.34M | 36.19M | 106.14M | 62.72M | 82.83M | 107.14M | 71.81M | 103.27M | 114.33M | 87.07M | 68.01M | 100.10M | 115.00M | 111.01M | 91.70M | 36.51M | 35.35M | 44.91M | 63.57M | 37.33M | 77.14M | 34.86M | 133.67M | 141.21M | 286.57M | 562.10M |
|
Finished Goods
|
| | | | 175.55M | 159.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 162.38M | 160.03M | 193.80M | 175.55M | 159.24M | 223.77M | 186.57M | 191.50M | 254.51M | 239.78M | 273.97M | 245.06M | 297.62M | 290.92M | 345.53M | 284.66M | 311.58M | 335.24M | 499.42M | 280.12M | 289.81M | 276.29M | 266.42M | 292.86M | 372.20M | 262.93M | 413.13M | 321.28M | 413.18M | 517.68M | 560.92M | 458.02M | 565.71M | 558.34M | 764.26M | 741.02M | 625.50M | 922.55M | 967.52M | 981.64M | 1,000.81M | | 1,089.63M | 1,097.14M | 1,277.30M | 1,194.20M | 1,316.41M | 1,279.55M | 1,223.09M | 1,535.75M |
|
Current Deferred Tax Assets
|
| 5.99M | 5.99M | 5.99M | | | 4.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.49M | 0.87M | 0.94M | 0.61M | 0.73M | 0.66M | 2.48M | 1.20M | 1.07M | 0.65M | 1.66M | 1.50M | 1.66M | 1.27M | 1.35M | 1.18M | 2.63M | 2.23M | 3.51M | 2.78M | 2.83M | 1.75M | 2.75M | 2.78M | 2.60M | 2.02M | 3.15M | 2.66M | 3.13M | 3.13M | 4.46M | 3.56M | 4.07M | 7.35M | 8.19M | 7.56M | 9.13M | 6.72M | 8.46M | 6.96M | 5.54M | | 7.54M | 8.41M | 9.19M | 8.24M | 14.01M | 15.36M | 17.47M | 19.52M |
|
Current Assets
|
| 300.37M | 284.38M | 290.19M | 295.32M | 311.25M | 362.59M | 322.69M | 312.63M | 376.03M | 347.57M | 398.69M | 418.26M | 456.67M | 509.36M | 494.74M | 447.02M | 479.78M | 487.93M | 667.78M | 706.98M | 691.32M | 647.93M | 621.29M | 668.85M | 783.24M | 657.24M | 899.68M | 714.02M | 872.93M | 951.52M | 1,000.90M | 964.23M | 1,014.64M | 909.69M | 1,125.90M | 1,181.12M | 979.26M | 1,315.43M | 1,324.34M | 1,267.19M | 1,294.92M | 1,340.28M | 1,349.19M | 1,442.20M | 1,645.54M | 1,489.70M | 1,757.88M | 1,743.49M | 2,111.30M | 3,341.67M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.41M | 0.41M | 0.41M | 0.41M | 2.72M | 2.72M | 2.72M |
|
Property, Plant & Equipment (Net)
|
| 1.21M | 1.23M | 1.54M | 1.68M | 1.60M | 1.49M | 1.38M | 2.85M | 2.83M | 3.01M | 3.34M | 3.48M | 5.73M | 6.06M | 6.75M | 6.61M | 8.32M | 7.89M | 7.86M | 8.02M | 7.69M | 7.26M | 6.98M | 6.73M | 6.45M | 6.35M | 5.95M | 5.67M | 5.80M | 5.91M | 8.26M | 8.61M | 8.91M | 9.44M | 9.54M | 9.85M | 10.48M | 11.60M | 11.47M | 12.51M | 13.69M | 14.99M | 16.23M | 20.26M | 20.01M | 23.99M | 32.19M | 45.51M | 45.52M | 46.67M |
|
Long-Term Investments
|
| | | 0.50M | 0.50M | 1.61M | 1.61M | 1.61M | 2.50M | 2.50M | 4.84M | | | | | | | | | | 8.39M | 8.14M | 8.45M | 11.62M | 11.88M | 11.90M | 12.00M | 12.28M | 16.76M | 20.89M | 30.01M | 12.43M | 18.47M | 29.68M | 30.90M | 32.51M | 70.83M | 73.02M | 76.25M | 81.00M | 88.53M | 91.22M | 91.89M | 93.73M | 50.46M | 51.01M | 48.46M | 38.41M | 33.02M | 31.66M | 38.44M |
|
Goodwill
|
| 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.62M | 8.88M | 8.88M | 8.88M | 8.88M | 10.33M | 10.33M | 1.45M | 10.24M | 10.24M | 10.24M | 8.88M | 10.24M | 10.24M | 10.24M | 10.24M | 10.24M | 10.24M | 10.24M | 92.10M | 102.31M | 102.31M | 102.31M | 102.31M | 102.31M | 102.31M | 102.31M | 102.31M | 100.94M | 102.31M | 102.31M | 122.32M | 78.00M | 201.30M | 201.30M | 218.28M | 230.01M | 230.06M | 230.06M |
|
Intangibles
|
| 3.14M | 2.95M | 2.85M | 2.75M | 2.66M | 2.56M | 2.46M | 2.37M | 2.27M | 2.18M | 2.08M | 1.99M | 4.39M | 4.28M | 4.17M | 4.07M | 8.91M | 8.66M | 8.40M | 6.86M | 6.61M | 6.36M | 6.11M | 15.90M | 5.60M | 5.49M | 5.23M | 16.05M | 16.05M | 16.05M | 114.05M | 114.05M | 114.05M | 114.05M | 114.05M | 114.05M | 114.05M | 118.56M | 118.56M | 119.06M | 119.06M | 119.06M | 8.50M | 166.68M | 166.68M | 166.78M | 187.78M | 220.78M | 220.78M | 222.72M |
|
Goodwill & Intangibles
|
| 8.03M | 7.83M | 7.74M | 7.64M | 7.54M | 7.45M | 7.35M | 7.25M | 7.16M | 7.06M | 6.97M | 6.61M | 13.27M | 13.16M | 13.05M | 12.95M | 19.24M | 18.99M | 9.86M | 17.11M | 16.85M | 16.60M | 14.99M | 14.73M | 15.84M | 15.74M | 14.12M | 26.29M | 26.29M | 26.29M | 206.15M | 216.35M | 216.35M | 216.35M | 216.35M | 216.35M | 216.35M | 220.86M | 220.86M | 220.00M | 221.36M | 221.36M | 130.82M | 244.68M | 367.99M | 368.08M | 406.06M | 450.80M | 450.84M | 452.78M |
|
Long-Term Deferred Tax
|
| 12.66M | | | -1.49M | | | 0.36M | 0.78M | 0.02M | | | 0.42M | | 0.45M | 0.52M | 3.96M | 1.20M | 4.17M | 4.20M | 3.87M | 3.42M | 3.21M | 2.90M | 3.16M | 3.07M | 2.69M | 0.93M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.30M | 0.30M | 3.00M | 3.50M | 3.50M | 3.50M | 3.50M | 2.50M | 2.50M | | | | 0.20M | 5.47M | 5.47M | 5.46M | 5.46M | 8.64M | 13.17M | 12.94M | 9.32M | 3.75M | 5.73M | 4.71M | 5.73M | 4.61M | 8.57M | 7.09M |
|
Non-Current Assets
|
| 9.24M | 9.06M | 9.78M | 9.81M | 10.75M | 11.35M | 11.39M | 14.04M | 13.16M | 15.51M | 18.69M | 18.89M | 26.86M | 27.63M | 28.26M | 31.48M | 36.76M | 39.19M | 39.04M | 36.02M | 35.24M | 36.16M | 36.48M | 36.51M | 43.96M | 43.70M | 41.28M | 44.02M | 47.82M | 55.61M | 232.45M | 227.35M | 232.65M | 226.24M | 220.69M | 261.53M | 261.15M | 266.95M | 268.56M | 278.38M | 284.31M | 283.58M | 320.30M | 385.62M | 383.48M | 379.61M | 425.67M | 471.94M | 468.07M | 470.22M |
|
Assets
|
| 309.61M | 293.44M | 299.97M | 305.14M | 322.00M | 373.94M | 334.09M | 326.66M | 389.20M | 363.08M | 417.38M | 437.15M | 483.53M | 536.98M | 523.00M | 478.50M | 516.54M | 527.12M | 706.82M | 743.00M | 726.55M | 684.09M | 657.77M | 705.36M | 827.20M | 700.94M | 940.96M | 758.03M | 920.75M | 1,007.13M | 1,233.35M | 1,191.58M | 1,247.28M | 1,135.93M | 1,346.58M | 1,442.66M | 1,240.41M | 1,582.38M | 1,592.90M | 1,545.57M | 1,579.24M | | 1,669.49M | 1,827.82M | 2,029.02M | 1,869.30M | 2,183.55M | 2,215.43M | 2,579.37M | 3,811.89M |
|
Accounts Payables
|
| 86.01M | 84.61M | 62.24M | 77.43M | 104.92M | 80.77M | 87.33M | 50.64M | 78.50M | 56.06M | 42.84M | 46.77M | 61.87M | 65.84M | 44.15M | 41.95M | 45.66M | 59.75M | 51.83M | 46.00M | 60.99M | 46.74M | 64.90M | 62.18M | 85.41M | 62.35M | 231.92M | 140.93M | 210.92M | 142.37M | 228.25M | 200.35M | 178.80M | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.70M | 92.90M | | 93.20M | 93.40M | 93.70M | 93.90M | | 94.30M | 94.53M | 94.64M | 95.31M | 95.18M | 3.23M | | 8.37M | 6.69M | 4.02M | | 3.99M | 4.19M | 4.00M |
|
Payables
|
| 86.01M | 84.61M | 62.24M | 77.43M | 104.92M | 80.77M | 87.33M | 50.64M | 78.50M | 56.06M | 42.84M | 46.77M | 61.87M | 65.84M | 44.15M | 41.95M | 45.66M | 59.75M | 51.83M | 46.00M | 60.99M | 46.74M | 64.90M | 62.18M | 85.41M | 62.35M | 231.92M | 140.93M | 303.62M | 235.27M | 228.25M | 293.55M | 272.20M | 93.70M | 93.90M | | 94.30M | 94.53M | 94.64M | 95.31M | 95.18M | 3.23M | | 8.37M | 6.69M | 4.02M | | 3.99M | 4.19M | 4.00M |
|
Accumulated Expenses
|
| 6.60M | 4.99M | 5.90M | 6.07M | 3.94M | 3.42M | 4.47M | 5.33M | 4.24M | 5.59M | 6.60M | 7.66M | 4.28M | 4.50M | 5.60M | 4.95M | 4.83M | 5.26M | 6.04M | 5.13M | 4.84M | 4.95M | 5.63M | 6.14M | 5.39M | 5.70M | 10.92M | 10.40M | 9.22M | 9.43M | 17.10M | 18.79M | 12.84M | 16.42M | 21.40M | 21.81M | 17.66M | 14.04M | 19.76M | 20.42M | 14.56M | | 16.79M | 16.80M | 17.38M | 15.91M | 30.29M | 34.02M | 29.72M | 31.33M |
|
Short term Debt
|
| 95.00M | 106.00M | 119.80M | 135.20M | 128.00M | 151.00M | 132.80M | 147.00M | 176.90M | 162.50M | 190.00M | 212.00M | 203.00M | 185.00M | 213.00M | 180.00M | 219.00M | 214.00M | 210.00M | 200.00M | 179.00M | 139.00M | 149.00M | 167.00M | 204.00M | 180.00M | 175.00M | 135.00M | 214.00M | 175.00M | 165.00M | 185.00M | 194.00M | 160.00M | 255.00M | 215.00M | 89.90M | 247.00M | 230.00M | 235.00M | 20.42M | 28.91M | 51.15M | 26.75M | 46.05M | 5.81M | 86.48M | 96.18M | 213.85M | 338.22M |
|
Current Taxes
|
| | 7.62M | | 2.18M | 0.38M | | | | | | | | | 5.75M | 6.04M | 1.42M | | | | | | | | | | | | 2.13M | 2.91M | 0.71M | 15.93M | 5.02M | 7.14M | 1.34M | 0.30M | 0.40M | 10.23M | | | 1.00M | 3.51M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 42.62M | 56.71M | 41.05M | | 1.59M | 66.37M | 56.99M | 29.63M | 6.14M | 11.18M | 10.71M | 50.43M | 194.42M | 27.07M | 158.37M | 193.08M | 175.54M | 183.18M | 174.20M | 253.69M | 181.36M | 151.17M | 121.65M | 150.88M | 263.29M | 327.56M | 318.16M | 380.91M | 426.90M | 779.62M | 1,701.89M |
|
Total Current Liabilities
|
| 255.80M | 239.94M | 251.54M | 255.65M | 271.31M | 321.53M | 280.31M | 269.79M | 328.17M | 300.70M | 354.16M | 366.59M | 405.15M | 460.88M | 448.02M | 404.36M | 433.35M | 446.12M | 626.71M | 665.87M | 561.13M | 525.73M | 498.00M | 540.94M | 657.35M | 529.76M | 758.10M | 556.76M | 705.90M | 792.65M | 800.70M | 709.59M | 757.16M | 614.54M | 787.98M | 836.74M | 615.46M | 1,020.39M | 1,009.42M | 924.06M | 704.98M | 719.66M | 764.81M | 883.77M | 989.62M | 944.61M | 1,129.04M | 1,114.13M | 1,543.08M | 2,754.24M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 6.82M | 6.87M | 6.99M | 7.23M | 87.06M | 86.57M | 86.72M | 91.86M | 92.02M | 92.18M | 92.35M | 92.52M | 92.69M | 92.87M | 93.06M | 93.25M | 93.45M | 93.65M | 93.86M | 94.07M | 98.18M | 1.75M | 1.75M | | 270.00M | | 290.00M | 245.00M | 337.00M | 225.00M | 310.00M | 345.00M | 290.00M | 300.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.08M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 3.44M | 3.43M | 3.57M | 3.43M | 3.40M | 3.54M | 3.50M | 3.41M | 2.72M | 2.85M | 2.82M | 2.91M | 3.08M | 3.10M | 3.39M | 3.89M | 4.51M | 4.80M | 5.11M | 1.32M | 1.42M | 1.56M | 1.73M | 1.86M | 0.97M | 1.09M | 1.17M | 1.27M | 1.43M | 1.62M | 3.83M | 54.22M | 53.66M | 53.07M | 53.32M | 53.16M | 53.12M | 55.02M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.06M | 0.06M | 0.06M | 20.38M | 19.51M | 18.09M | 16.33M | 14.95M | 15.41M | 15.39M | 15.50M | 14.79M | 16.68M | 16.73M | 16.70M | 16.72M | 22.19M | 22.29M | 21.87M | 20.29M | 18.34M | 18.20M | 18.30M |
|
Other Non-Current Liabilities
|
| | | | | | | | 17.90M | 12.89M | 19.93M | 11.07M | 36.45M | 13.52M | 74.36M | 15.85M | 34.58M | 23.99M | 27.42M | 18.17M | 0.80M | 0.30M | | 2.11M | | 4.79M | 4.47M | 4.14M | 3.80M | 3.46M | 3.11M | 5.53M | 13.22M | 6.96M | 6.62M | 6.30M | 100.45M | 111.69M | 118.17M | 103.16M | 22.73M | 48.57M | 46.13M | 69.94M | 45.34M | 71.52M | 26.61M | 109.23M | 71.41M | 242.02M | 377.45M |
|
Total Non-Current Liabilities
|
| | | | | | | | 252.80M | 315.27M | 281.08M | 343.36M | 337.38M | 401.44M | 391.58M | 434.97M | 370.89M | 419.21M | 426.68M | 616.58M | 673.10M | 655.44M | 612.29M | 582.62M | 632.80M | 749.37M | 621.94M | 850.45M | 649.34M | 798.65M | 885.59M | 914.14M | 814.42M | 868.70M | 724.52M | 896.79M | 851.74M | 622.83M | 924.63M | 927.61M | 922.44M | 947.58M | -46.13M | 1,012.55M | 1,120.63M | 1,292.78M | 1,176.91M | 1,377.44M | 1,441.35M | 1,640.26M | 2,725.61M |
|
Total Liabilities
|
| 256.35M | 240.49M | 252.09M | 255.68M | 271.34M | 321.56M | 280.31M | 270.70M | 328.17M | 301.01M | 354.43M | 373.84M | 414.96M | 465.93M | 450.82M | 405.48M | 443.20M | 454.10M | 634.75M | 673.89M | 655.74M | 612.29M | 584.73M | 632.80M | 754.16M | 626.41M | 854.59M | 653.14M | 802.11M | 888.70M | 919.67M | 827.64M | 875.65M | 731.14M | 903.09M | 952.19M | 734.52M | 1,042.80M | 1,030.77M | 945.18M | 996.15M | | 1,082.49M | 1,165.96M | 1,364.30M | 1,203.51M | 1,486.68M | 1,512.76M | 1,882.28M | 3,103.06M |
|
Total Debt
|
| 95.00M | 106.00M | 119.80M | 135.20M | 128.00M | 151.00M | 132.80M | 147.00M | 176.90M | 162.50M | 190.00M | 212.00M | 203.00M | 185.00M | 213.00M | 180.00M | 225.82M | 220.87M | 216.99M | 207.23M | 266.06M | 225.57M | 235.72M | 258.86M | 296.02M | 272.18M | 267.35M | 227.52M | 306.69M | 267.87M | 258.06M | 278.25M | 287.45M | 253.65M | 348.86M | 309.07M | 188.08M | 248.75M | 231.75M | 235.00M | 290.42M | 28.91M | 341.15M | 271.75M | 383.05M | 230.81M | 396.48M | 441.18M | 503.85M | 638.22M |
|
Common Equity
|
| 53.25M | 52.94M | 47.88M | 49.46M | 50.66M | 52.38M | 53.77M | 55.96M | 61.03M | 62.07M | 62.95M | 63.31M | 68.57M | 71.05M | 72.19M | 73.02M | 73.34M | 73.02M | 72.06M | 69.11M | 70.81M | 71.80M | 73.05M | 72.57M | 73.03M | 74.53M | 86.37M | 104.89M | 118.64M | 118.43M | 313.68M | 363.94M | 371.63M | 404.79M | 443.49M | 490.47M | 505.89M | 539.58M | 562.14M | 600.39M | 583.09M | 585.38M | 587.00M | 661.86M | 664.72M | 665.79M | 696.87M | 702.67M | 697.10M | 708.83M |
|
Shareholder's Equity
|
| 53.25M | 52.94M | 47.88M | 49.46M | 50.66M | 52.38M | 53.77M | 55.96M | 61.03M | 62.07M | 62.95M | 63.31M | 68.57M | 71.05M | 72.19M | 73.02M | 73.34M | 73.02M | 72.06M | 69.11M | 70.81M | 71.80M | 73.05M | 72.57M | 73.03M | 74.53M | 86.37M | 104.89M | 118.64M | 118.43M | 313.68M | 363.94M | 371.63M | 404.79M | 443.49M | 490.47M | 505.89M | 539.58M | 562.14M | 600.39M | 583.09M | 585.38M | 587.00M | 661.86M | 664.72M | 665.79M | 696.87M | 702.67M | 697.10M | 708.83M |
|
Liabilities and Shareholders Equity
|
| 309.61M | 293.44M | 299.97M | 305.14M | 322.00M | 373.94M | 334.09M | 326.66M | 389.20M | 363.08M | 417.38M | 437.15M | 483.53M | 536.98M | 523.00M | 478.50M | 516.54M | 527.12M | 706.82M | 743.00M | 726.55M | 684.09M | 657.77M | 705.36M | 827.20M | 700.94M | 940.96M | 758.03M | 920.75M | 1,007.13M | 1,233.35M | 1,191.58M | 1,247.28M | 1,135.93M | 1,346.58M | 1,442.66M | 1,240.41M | 1,582.38M | 1,592.90M | 1,545.57M | 1,579.24M | | 1,669.49M | 1,827.82M | 2,029.02M | 1,869.30M | 2,183.55M | 2,215.43M | 2,579.37M | 3,811.89M |
|
Treasury Shares
|
| | | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.09M | 0.09M | 0.09M | 0.05M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | 0.06M | 0.06M | -0.34M | 0.34M | -0.51M | -0.95M | -1.01M | -1.01M | -1.01M | -1.18M | 1.32M | 0.08M | | 1.32M |
|
Retained Earnings
|
| 28.81M | 28.42M | 25.52M | 27.07M | 28.21M | 29.87M | 31.20M | 33.42M | 38.44M | 39.42M | 40.44M | 41.02M | 42.48M | 44.73M | 45.34M | 45.99M | 45.91M | 45.14M | 43.95M | 40.91M | 42.39M | 42.97M | 43.96M | 43.13M | 43.26M | 44.50M | 55.82M | 73.64M | 86.17M | 84.46M | 161.09M | 212.09M | 215.47M | 247.27M | 284.65M | 321.85M | 338.82M | 372.30M | 403.47M | 440.64M | 426.68M | 440.44M | 440.49M | 466.84M | 466.56M | 473.11M | 458.68M | 464.06M | 458.14M | 464.79M |