|
Cash & Equivalents
|
23.50M | 37.01M | 45.49M | 30.39M | 17.38M | 23.23M | 18.84M | 18.14M | 21.59M | 23.58M | 29.45M | 21.34M | 15.16M | 20.77M | 25.95M | 29.55M | 29.69M | 75.09M | 93.70M | 106.50M | 140.34M | 146.38M | 117.36M | 317.45M | 259.75M | 228.08M | 218.10M | 204.76M | 190.48M | 158.24M | 157.71M | 158.72M | 145.58M | 133.04M | 133.62M | 141.59M | 123.08M | 106.45M | 102.55M | 109.48M | 352.28M | 318.99M | 305.20M | 317.38M | 267.80M | 214.12M | 193.01M | 189.71M | 162.30M | 110.11M | 87.20M | 97.40M | 99.25M | 95.30M | 109.60M | 76.20M | 81.02M | 91.55M | 104.50M | 100.60M | 97.07M | 109.30M | 143.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | 1.02M | | 14.15M | 13.66M | 15.70M | 15.68M | 15.78M | 17.09M | 13.63M | 20.62M | 22.19M | 22.00M | 1.10M | 1.10M | 1.10M | 1.10M | 1.03M | 1.10M | 1.05M | | 29.99M | | 28.35M | 28.58M | 30.00M | 30.17M | 29.09M | 29.87M |
|
Cash & Current Investments
|
23.50M | 37.01M | 45.49M | 30.39M | 17.38M | 23.23M | 18.84M | 18.14M | 21.59M | 23.58M | 29.45M | 21.34M | 15.16M | 20.77M | 25.95M | 30.05M | 30.19M | 75.59M | 93.70M | 106.50M | 140.34M | 146.38M | 117.36M | 317.45M | 259.75M | 228.08M | 218.10M | 204.76M | 190.48M | 158.24M | 157.71M | 158.72M | 145.58M | 133.04M | 133.62M | 142.61M | 123.08M | 120.60M | 116.21M | 125.18M | 367.96M | 334.77M | 322.29M | 331.01M | 288.42M | 236.32M | 215.01M | 190.81M | 163.40M | 111.21M | 88.30M | 98.44M | 100.35M | 96.35M | 109.60M | 106.19M | 81.02M | 119.91M | 133.08M | 130.60M | 127.24M | 138.40M | 172.98M |
|
Receivables - Net
|
| | | 39.57M | 30.52M | 44.24M | 40.22M | 46.66M | 45.54M | 47.12M | 36.15M | 42.01M | 48.36M | 62.71M | 44.32M | 73.07M | 59.94M | 73.02M | 59.73M | 76.05M | 66.19M | 91.46M | 87.53M | 97.98M | 91.93M | 94.69M | 89.25M | 96.35M | 96.11M | 96.31M | 102.51M | 130.55M | 119.75M | 113.46M | 106.12M | 93.31M | 93.91M | 91.49M | 81.68M | 99.51M | 64.82M | 54.84M | 59.67M | 56.30M | 69.58M | 68.75M | 82.73M | 110.05M | 110.48M | 122.44M | 125.69M | 136.14M | 123.38M | 125.76M | 135.96M | 136.26M | 140.58M | 121.51M | 114.19M | 107.67M | 122.34M | 126.95M | 108.42M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.98M | 36.66M | 36.35M | 37.08M | 40.04M | 38.69M | 39.40M | 39.39M | 40.53M | 41.09M | 41.60M | 42.54M | 44.22M | 44.03M | 43.04M | 43.64M | 44.02M | 47.38M | 57.34M | 59.04M | 64.34M | 64.50M | 69.93M | 74.49M | 82.59M | 83.02M | 83.28M | 83.79M |
|
Receivables
|
| | | 39.57M | 30.52M | 44.24M | 40.22M | 46.66M | 45.54M | 47.12M | 36.15M | 42.01M | 48.36M | 62.71M | 44.32M | 73.07M | 59.94M | 73.02M | 59.73M | 76.05M | 66.19M | 91.46M | 87.53M | 97.98M | 91.93M | 94.69M | 89.25M | 96.35M | 96.11M | 96.31M | 102.51M | 130.55M | 119.75M | 113.46M | 106.12M | 129.29M | 130.57M | 127.84M | 118.76M | 139.55M | 103.51M | 94.24M | 99.07M | 96.83M | 110.68M | 110.35M | 125.27M | 154.27M | 154.51M | 165.48M | 169.33M | 180.17M | 170.76M | 183.10M | 195.00M | 200.60M | 205.08M | 191.44M | 188.68M | 190.26M | 205.36M | 210.22M | 192.21M |
|
Raw Materials
|
| | | 0.21M | | | | 0.39M | | | | 0.40M | | | | 0.74M | | | | 5.39M | | | | 6.59M | | | | 5.55M | | | 2.58M | 1.46M | | | | 29.70M | | 30.30M | 31.46M | 26.54M | 35.94M | 34.14M | 34.18M | 30.10M | 29.65M | 27.82M | 27.17M | 20.55M | 21.03M | 27.05M | 28.39M | 25.36M | 29.55M | 31.21M | 36.56M | 27.66M | 31.98M | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | | 4.34M | 5.86M | 4.61M | 5.74M | 5.84M | 4.04M | 3.01M | 3.06M | 2.65M | 1.96M | 1.41M | 1.50M | 2.82M | 3.53M | 2.03M | 2.22M | 2.74M | 2.71M | 2.57M | 2.09M | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.12M | | 13.34M | 20.85M | 11.84M | 19.96M | 20.20M | 14.80M | 6.47M | 6.41M | 6.82M | 9.11M | 4.97M | 4.80M | 3.56M | 4.46M | 4.13M | 5.72M | 3.34M | 6.10M | 1.35M | 2.08M | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.56M | | 47.98M | 58.17M | 42.99M | 61.63M | 60.18M | 53.02M | 39.58M | 39.12M | 37.30M | 38.24M | 26.92M | 27.33M | 33.42M | 36.38M | 31.53M | 37.49M | 37.29M | 45.37M | 31.58M | 36.15M | 37.80M | 37.61M | 32.84M | 31.73M | 36.70M | 41.44M |
|
Prepaid Assets
|
| | | 2.83M | 3.53M | 3.93M | 4.38M | 3.13M | 3.19M | 6.41M | 4.08M | 3.83M | 4.78M | 4.57M | 4.58M | 3.60M | 4.64M | 4.44M | 5.38M | 4.95M | 7.03M | 6.80M | 7.11M | 6.50M | 8.84M | 8.75M | 11.60M | 6.63M | 8.05M | 9.46M | 10.22M | 7.55M | 10.16M | 9.40M | 10.44M | 10.29M | 10.76M | 11.45M | 11.48M | 10.24M | 11.56M | 12.01M | 10.81M | 10.42M | 12.76M | 11.89M | 11.86M | 11.80M | 13.63M | 14.42M | 13.14M | 12.34M | 14.30M | 12.35M | 13.04M | 12.35M | 12.71M | 11.79M | 13.31M | 13.12M | 14.04M | 13.17M | 15.05M |
|
Property, Plant & Equipment (Net)
|
| | | 74.03M | 78.31M | 89.10M | 95.52M | 101.25M | 104.08M | 107.46M | 109.11M | 113.61M | 120.76M | 121.86M | 126.93M | 132.85M | 141.88M | 150.82M | 161.58M | 183.42M | 201.93M | 207.10M | 212.97M | 218.27M | 220.21M | 234.48M | 233.98M | 245.41M | 248.23M | 257.45M | 269.81M | 276.78M | 278.98M | 276.13M | 276.09M | 280.66M | 302.21M | 308.33M | 305.10M | 306.85M | 294.36M | 287.22M | 282.85M | 277.40M | 269.82M | 265.52M | 260.85M | 260.35M | 258.97M | 252.31M | 251.52M | 252.90M | 248.28M | 238.97M | 238.14M | 243.30M | 240.45M | 237.78M | 245.11M | 240.13M | 245.07M | 243.67M | 243.84M |
|
Long-Term Investments
|
| | | 1.64M | | | | 4.05M | | | | 3.07M | | | | 0.40M | | | | 2.77M | | | | 1.00M | | | | 1.39M | | | | 3.48M | | | | | | | | | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | | | | |
|
Goodwill
|
| | | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 39.03M | 61.72M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M | 52.81M |
|
Intangibles
|
| | | 2.44M | 2.40M | 7.82M | 5.96M | 24.91M | 25.98M | 27.11M | 27.71M | 27.91M | 28.10M | 27.79M | 27.69M | 27.75M | 27.23M | 26.98M | 27.56M | 27.55M | 27.30M | 28.81M | 28.72M | 28.95M | 29.14M | 29.28M | 29.61M | 30.42M | 31.11M | 30.94M | 31.13M | 31.21M | 30.53M | 30.46M | 30.69M | 34.09M | 33.19M | 32.18M | 31.25M | 30.35M | 29.54M | 28.20M | 27.02M | 26.25M | 25.35M | 24.93M | 24.09M | 23.08M | 22.11M | 21.82M | 22.08M | 32.74M | 33.35M | 33.89M | 34.34M | 35.02M | 34.90M | 34.86M | 34.28M | 35.12M | 35.01M | 34.33M | 33.47M |
|
Goodwill & Intangibles
|
| | | 41.46M | 41.43M | 46.85M | 44.99M | 63.94M | 65.01M | 66.14M | 66.74M | 66.94M | 67.13M | 66.81M | 66.72M | 66.77M | 66.26M | 66.01M | 66.58M | 66.58M | 66.33M | 67.84M | 67.75M | 67.98M | 68.16M | 68.31M | 68.63M | 69.44M | 70.13M | 69.96M | 70.15M | 70.24M | 69.56M | 69.48M | 69.72M | 73.12M | 72.21M | 71.20M | 70.27M | 69.37M | 68.57M | 67.23M | 66.05M | 65.27M | 64.37M | 63.96M | 63.12M | 62.11M | 61.14M | 60.85M | 83.80M | 85.55M | 86.16M | 86.70M | 87.16M | 87.84M | 87.72M | 87.67M | 87.09M | 87.94M | 87.83M | 87.15M | 86.28M |
|
Long-Term Deferred Tax
|
| | | 57.12M | 57.42M | 64.10M | 59.80M | 51.05M | 55.40M | 52.30M | 46.30M | 36.46M | 41.80M | 38.20M | 37.20M | 24.26M | 29.20M | 26.00M | 25.10M | 23.06M | 24.10M | 22.00M | 21.80M | 25.77M | 25.50M | 26.20M | 26.50M | 20.78M | 29.70M | 31.70M | 33.60M | 30.71M | 25.30M | 24.60M | 27.50M | 31.26M | 30.70M | 29.80M | 29.90M | 23.91M | 38.20M | 46.83M | 17.74M | 17.98M | 18.30M | 18.72M | 18.70M | 13.91M | 13.94M | 14.00M | 14.40M | 9.90M | 11.22M | 11.50M | 12.00M | 7.99M | 7.71M | 16.10M | 15.69M | 14.50M | 14.39M | 13.63M | 12.73M |
|
Other Non-Current Assets
|
| | | 12.35M | 12.79M | 13.90M | 13.45M | 14.24M | 14.38M | 14.74M | 25.48M | 23.96M | 25.41M | 26.13M | 27.74M | 27.03M | 27.17M | 19.07M | 20.20M | 23.05M | 24.45M | 28.34M | 34.65M | 26.14M | 26.28M | 26.02M | 26.42M | 33.20M | 19.66M | 19.08M | 22.96M | 26.76M | 62.57M | 61.96M | 55.17M | 18.00M | 36.60M | 19.95M | 20.24M | 25.03M | 24.56M | 24.57M | 23.80M | 21.67M | 21.80M | 20.33M | 18.51M | 17.80M | 22.11M | 16.99M | 16.29M | 15.66M | 15.48M | 15.91M | 20.12M | 20.88M | 19.63M | 21.24M | 22.98M | 22.44M | 22.11M | 23.36M | 24.00M |
|
Assets
|
| | | 349.09M | 336.57M | 372.13M | 374.38M | 407.25M | 414.14M | 425.48M | 427.04M | 421.87M | 432.34M | 453.77M | 447.49M | 481.14M | 478.25M | 538.23M | 560.94M | 621.53M | 675.84M | 727.12M | 713.82M | 930.63M | 879.29M | 866.74M | 859.30M | 857.33M | 841.49M | 840.39M | 846.66M | 866.61M | 878.33M | 869.51M | 873.63M | 873.60M | 893.22M | 875.89M | 869.99M | 889.07M | 1,102.33M | 1,061.46M | 1,007.54M | 997.75M | 942.36M | 881.89M | 871.16M | 883.25M | 852.05M | 801.82M | 800.23M | 821.15M | 821.52M | 815.71M | 850.95M | 814.67M | 824.14M | 827.40M | 847.56M | 830.40M | 848.30M | 868.58M | 889.57M |
|
Accounts Payables
|
| | | 20.38M | 21.90M | 30.07M | 16.50M | 28.98M | 26.89M | 20.00M | 15.39M | 15.14M | 16.16M | 18.36M | 17.05M | 19.40M | 14.32M | 12.49M | 16.57M | 26.14M | 27.04M | 21.35M | 18.12M | 23.45M | 20.95M | 21.45M | 16.73M | 19.99M | 13.94M | 30.25M | 18.18M | 24.23M | 13.78M | 15.03M | 15.45M | 32.06M | 22.11M | 22.16M | 23.88M | 20.41M | 25.30M | 13.67M | 12.01M | 20.84M | 16.22M | 15.21M | 15.58M | 15.94M | 18.22M | 19.85M | 22.61M | 25.24M | 25.78M | 24.09M | 37.70M | 26.39M | 18.73M | 20.05M | 26.02M | 19.80M | 25.06M | 31.72M | 22.48M |
|
Notes Payables
|
| | | 17.50M | | | 39.58M | 55.08M | 55.00M | 55.00M | 30.00M | 11.00M | 18.00M | 18.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 37.88M | 21.90M | 30.07M | 56.09M | 84.07M | 81.89M | 75.00M | 45.39M | 26.14M | 34.16M | 36.36M | 22.05M | 19.40M | 14.32M | 12.49M | 16.57M | 26.14M | 27.04M | 21.35M | 18.12M | 23.45M | 20.95M | 21.45M | 16.73M | 19.99M | 13.94M | 30.25M | 18.18M | 24.23M | 13.78M | 15.03M | 15.45M | 32.06M | 22.11M | 22.16M | 23.88M | 20.41M | 25.30M | 13.67M | 12.01M | 20.84M | 16.22M | 15.21M | 15.58M | 15.94M | 18.22M | 19.85M | 22.61M | 25.24M | 25.78M | 24.09M | 37.70M | 26.39M | 18.73M | 20.05M | 26.02M | 19.80M | 25.06M | 31.72M | 22.48M |
|
Accumulated Expenses
|
| | | 78.99M | 63.96M | 55.10M | 57.04M | | 48.96M | 51.54M | 63.41M | 68.69M | 61.34M | 66.37M | 67.18M | 65.23M | 57.74M | 56.19M | 55.84M | 75.42M | 59.41M | 66.61M | 72.52M | 95.75M | 76.23M | 83.54M | 90.48M | 93.21M | 75.42M | 87.74M | 89.78M | 100.14M | 94.02M | 107.80M | 104.98M | 97.72M | 99.36M | 114.15M | 104.44M | 112.78M | 111.85M | 108.92M | 103.97M | 99.35M | 104.50M | 91.56M | 98.27M | 111.90M | 96.55M | 105.78M | 119.14M | 117.29M | 113.73M | 116.66M | 123.86M | 111.01M | 101.04M | 106.34M | 111.28M | 100.92M | 92.72M | 85.32M | 96.14M |
|
Current Deferred Revenue
|
| | | 73.75M | 71.32M | 81.59M | 79.98M | 74.46M | 80.94M | 79.69M | 79.66M | 73.95M | 76.36M | 73.92M | 73.79M | 76.93M | 83.41M | 88.13M | 100.30M | 88.57M | 95.69M | 98.06M | 106.30M | 104.99M | 102.05M | 106.97M | 97.22M | 90.27M | 100.90M | 113.69M | 120.77M | 113.27M | 112.13M | 110.29M | 114.08M | 106.71M | 106.33M | 105.38M | 104.17M | 94.55M | 103.27M | 104.31M | 99.77M | 87.98M | 93.21M | 87.49M | 86.44M | 81.28M | 80.46M | 75.95M | 76.46M | 70.94M | 73.55M | 67.72M | 66.27M | 67.11M | 61.00M | 62.66M | 53.68M | 52.70M | 54.12M | 55.92M | 64.50M |
|
Non-Current Debt
|
| | | 17.50M | 17.50M | 34.58M | 39.58M | 55.08M | 55.00M | 55.00M | 30.00M | 11.00M | 18.00M | 18.00M | 5.00M | | | | | 4.71M | 16.08M | 22.28M | 22.28M | 29.67M | | | | | | | | | | | | 40.00M | | 25.00M | 20.00M | 20.00M | 300.00M | 300.00M | 300.00M | 305.68M | 50.81M | 9.54M | 9.49M | 2.47M | 1.08M | | 2.66M | 36.11M | 31.02M | 28.00M | 23.90M | 22.92M | 68.03M | 53.13M | 46.24M | 36.36M | 49.47M | 47.55M | 26.48M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.49M | 222.89M | 223.26M | 223.64M | 224.01M | 224.38M | | 226.91M | 227.55M | 228.04M | 228.45M | 229.13M | 229.44M | 229.74M | 230.04M | 229.90M | 230.13M | 230.47M | 230.74M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 37.55M | 38.19M | 43.91M | 83.22M | 85.53M | 87.85M | 49.96M | 51.95M | 54.31M | 56.56M | 59.56M | 61.17M | 65.27M | 69.41M | 74.51M | 79.44M | 76.98M | 76.72M | 80.76M | 85.43M | 85.47M | 85.17M | 89.49M | 79.51M | 74.72M | 75.53M | 70.00M | 82.22M | 84.09M | 82.80M | 73.53M | 74.08M | 66.56M | 63.86M | 65.69M | 69.09M | 66.17M | 69.71M | 71.79M | 73.93M | 75.11M | 77.67M | 78.07M | 84.11M | 83.97M | 86.45M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.30M | | | | 0.40M | | | | 0.10M | | | | | | | | 1.20M | | | | 0.10M | | | | 0.40M | | | | 0.10M | | | | 0.40M | 19.70M | 18.50M | 18.70M | 19.13M | 19.68M | 19.68M | 17.64M | 17.64M | 17.64M | 17.64M | 14.90M | 14.90M | 16.05M | 13.60M | 13.35M | 12.52M | 12.52M | 12.52M | 12.52M | 12.52M | 12.52M | 12.52M | 12.52M |
|
Total Liabilities
|
| | | 190.63M | 174.68M | 201.35M | 193.11M | 217.38M | 211.78M | 206.23M | 188.45M | 168.79M | 171.85M | 176.64M | 163.02M | 161.56M | 155.47M | 156.81M | 172.72M | 194.85M | 198.22M | 208.30M | 219.22M | 253.47M | 228.02M | 240.25M | 232.24M | 230.78M | 217.09M | 258.01M | 254.57M | 263.00M | 244.80M | 257.49M | 252.13M | 274.24M | 285.64M | 264.67M | 250.60M | 245.97M | 558.45M | 543.14M | 532.40M | 532.98M | 506.91M | 446.37M | 450.69M | 452.88M | 437.97M | 443.60M | 462.29M | 491.39M | 487.68M | 478.09M | 493.54M | 469.08M | 490.76M | 484.44M | 479.77M | 452.18M | 464.01M | 463.51M | 452.87M |
|
Total Debt
|
| | | 17.50M | 17.50M | 34.58M | 39.58M | 55.08M | 55.00M | 55.00M | 30.00M | 11.00M | 18.00M | 18.00M | 5.00M | | | | | 4.71M | 16.08M | 22.28M | 22.28M | 29.67M | | | | | | | | | | | | 40.00M | | 25.00M | 20.00M | 20.00M | 300.00M | 300.00M | 300.00M | 305.68M | 50.81M | 9.54M | 9.49M | 2.47M | 1.08M | | 2.66M | 36.11M | 31.02M | 28.00M | 23.90M | 22.92M | 68.03M | 53.13M | 46.24M | 36.36M | 49.47M | 47.55M | 26.48M |
|
Common Equity
|
| | | 155.88M | 161.89M | 170.79M | 181.27M | 189.87M | 202.36M | 219.25M | 238.58M | 253.08M | 260.48M | 277.13M | 284.47M | 319.58M | 322.77M | 343.87M | 350.04M | 382.77M | 394.39M | 433.28M | 406.76M | 448.31M | 648.01M | 623.26M | 624.36M | 621.57M | 621.85M | 580.00M | 589.75M | 440.66M | 628.06M | 604.45M | 613.47M | 592.92M | 601.25M | 604.05M | 612.63M | 637.19M | 538.38M | 514.09M | 474.37M | 464.01M | 434.70M | 434.76M | 419.71M | 429.61M | 413.32M | 357.49M | 337.20M | 329.05M | 333.11M | 336.88M | 356.75M | 344.93M | 332.73M | 342.31M | 367.11M | 377.54M | 383.61M | 404.38M | 435.99M |
|
Shareholder's Equity
|
| | | 155.88M | 161.89M | 170.79M | 181.27M | 189.87M | 202.36M | 219.25M | 238.58M | 253.08M | 260.48M | 277.13M | 284.47M | 319.58M | 322.77M | 343.87M | 350.04M | 382.77M | 394.39M | 433.28M | 406.76M | 448.31M | 648.01M | 623.26M | 624.36M | 621.57M | 621.85M | 580.00M | 589.75M | 440.66M | 628.06M | 604.45M | 613.47M | 592.92M | 601.25M | 604.05M | 612.63M | 637.19M | 538.38M | 514.09M | 474.37M | 464.01M | 434.70M | 434.76M | 419.71M | 429.61M | 413.32M | 357.49M | 337.20M | 329.05M | 333.11M | 336.88M | 356.75M | 344.93M | 332.73M | 342.31M | 367.11M | 377.54M | 383.61M | 404.38M | 435.99M |
|
Liabilities and Shareholders Equity
|
| | | 349.09M | 336.57M | 372.13M | 374.38M | 407.25M | 414.14M | 425.48M | 427.04M | 421.87M | 432.34M | 453.77M | 447.49M | 481.14M | 478.25M | 538.23M | 560.94M | 621.53M | 675.84M | 727.12M | 713.82M | 930.63M | 879.29M | 866.74M | 859.30M | 857.33M | 841.49M | 840.39M | 846.66M | 866.61M | 878.33M | 869.51M | 873.63M | 873.60M | 893.22M | 875.89M | 869.99M | 889.07M | 1,102.33M | 1,061.46M | 1,007.54M | 997.75M | 942.36M | 881.89M | 871.16M | 883.25M | 852.05M | 801.82M | 800.23M | 821.15M | 821.52M | 815.71M | 850.95M | 814.67M | 824.14M | 827.40M | 847.56M | 830.40M | 848.30M | 868.58M | 889.57M |
|
Treasury Shares
|
| | | | | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | | 0.07M | 0.24M | 0.27M | 0.26M | 0.66M | 0.64M | 0.61M | 0.60M | 0.79M | 0.76M | 0.72M | 0.97M | 1.13M | 1.12M | 1.14M | 1.12M | 1.28M | 1.24M | 1.16M | 1.00M | 1.24M | 1.20M | 1.20M | 1.03M | 1.26M | 1.23M | 1.11M | 1.07M | 1.69M | 1.69M | 1.67M | | | | | | | | | | 1.37M | 1.31M | 1.31M | 1.29M | 1.51M | 1.51M | 1.49M | | | | |
|
Retained Earnings
|
| | | -141.21M | -142.21M | -140.39M | -132.00M | -128.50M | -123.08M | -112.00M | -97.01M | -87.17M | -84.31M | -72.49M | -70.88M | -43.05M | -42.47M | -29.31M | -26.55M | -6.26M | -6.09M | 18.00M | -6.26M | 19.93M | -5.85M | -34.92M | -43.82M | -47.37M | -55.60M | -91.57M | -92.42M | -87.59M | -60.42M | -75.91M | -70.89M | -85.39M | -77.12M | -66.83M | -58.42M | -40.25M | -108.43M | -134.40M | -181.60M | -202.85M | -217.69M | -226.90M | -241.44M | -234.97M | -251.19M | -272.02M | -282.94M | -293.12M | -292.41M | -284.21M | -272.32M | -292.85M | -297.28M | -293.89M | -279.99M | -274.68M | -272.40M | -261.26M | -240.60M |