|
Cash & Equivalents
|
9.25M | 12.82M | 88.59M | 105.60M | 51.40M | 44.60M | 34.30M | 52.70M | 38.60M | 37.00M | 57.90M | 61.30M | 47.20M | 47.20M | 60.00M | 63.40M | 63.30M | 48.60M | 57.70M | 111.70M | 62.70M | 50.80M | 68.60M | 73.50M | 41.30M | 53.60M | 69.70M | 78.40M | 147.80M | 168.30M | 139.10M | 147.80M | 181.60M | 94.20M | 140.00M | 68.90M | 50.70M | 47.70M | 41.50M | 48.20M | 52.00M | 54.40M | 75.10M | 87.30M | 122.10M | 84.00M | 92.60M | 130.10M | 101.90M | 103.20M | 92.50M | 54.20M |
|
Cash & Current Investments
|
9.25M | 12.82M | 88.59M | 105.60M | 51.40M | 44.60M | 34.30M | 52.70M | 38.60M | 37.00M | 57.90M | 61.30M | 47.20M | 47.20M | 60.00M | 63.40M | 63.30M | 48.60M | 57.70M | 111.70M | 62.70M | 50.80M | 68.60M | 73.50M | 41.30M | 53.60M | 69.70M | 78.40M | 147.80M | 168.30M | 139.10M | 147.80M | 181.60M | 94.20M | 140.00M | 68.90M | 50.70M | 47.70M | 41.50M | 48.20M | 52.00M | 54.40M | 75.10M | 87.30M | 122.10M | 84.00M | 92.60M | 130.10M | 101.90M | 103.20M | 92.50M | 54.20M |
|
Receivables - Net
|
| | | 224.60M | 188.50M | 207.29M | 216.89M | 236.30M | 207.40M | 199.60M | 220.50M | 145.20M | 127.00M | 123.20M | 150.90M | 126.40M | 131.70M | 129.70M | 152.40M | 137.70M | 125.60M | 111.10M | 148.40M | 140.30M | 130.50M | 135.80M | 162.40M | 159.60M | 112.10M | 93.70M | 116.20M | 131.40M | 105.00M | 108.20M | 129.80M | 146.60M | 128.60M | 127.80M | 118.30M | 134.70M | 96.20M | 118.00M | 112.40M | 90.70M | 130.80M | 136.10M | 105.70M | 105.00M | 106.90M | 87.70M | 93.50M | 102.80M |
|
Receivables
|
| | | 224.60M | 188.50M | 207.29M | 216.89M | 236.30M | 207.40M | 199.60M | 220.50M | 145.20M | 127.00M | 123.20M | 150.90M | 126.40M | 131.70M | 129.70M | 152.40M | 137.70M | 125.60M | 111.10M | 148.40M | 140.30M | 130.50M | 135.80M | 162.40M | 159.60M | 112.10M | 93.70M | 116.20M | 131.40M | 105.00M | 108.20M | 129.80M | 146.60M | 128.60M | 127.80M | 118.30M | 134.70M | 96.20M | 118.00M | 112.40M | 90.70M | 130.80M | 136.10M | 105.70M | 105.00M | 106.90M | 87.70M | 93.50M | 102.80M |
|
Inventory
|
| | | 149.20M | 154.19M | 155.86M | 161.24M | 162.00M | 170.10M | 170.90M | 172.00M | 118.40M | 127.20M | 139.00M | 125.90M | 90.80M | 117.50M | 142.70M | 148.30M | 125.60M | 144.00M | 160.60M | 154.10M | 140.10M | 159.30M | 159.70M | 151.20M | 141.80M | 161.20M | 162.50M | 160.10M | 130.10M | 142.30M | 162.40M | 155.70M | 153.10M | 177.00M | 188.80M | 194.60M | 169.50M | 208.60M | 191.90M | 184.10M | 127.00M | 203.40M | 190.10M | 124.90M | 118.00M | 120.00M | 119.70M | 123.90M | 124.60M |
|
Current Deferred Tax Assets
|
| | | 10.70M | 12.60M | 8.04M | 6.62M | 9.80M | 11.30M | 10.30M | 6.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 11.70M | 15.58M | 15.94M | 16.11M | 10.70M | 10.70M | 16.20M | 14.70M | 9.20M | 15.50M | 14.60M | 12.10M | 10.30M | 11.80M | 13.80M | 12.70M | 19.90M | 23.90M | 23.30M | 12.20M | 11.10M | 13.80M | 13.80M | 11.00M | 8.60M | 13.40M | 10.60M | 10.50M | 10.30M | 12.00M | 11.60M | 9.90M | 11.70M | 13.10M | 14.40M | 12.40M | 10.00M | 12.90M | 11.60M | 9.60M | 6.90M | 11.60M | 12.70M | 9.80M | 8.30M | 9.10M | 10.80M | 10.10M | 9.80M |
|
Current Assets
|
| | | 501.80M | 422.24M | 431.74M | 435.16M | 474.00M | 438.10M | 434.00M | 471.60M | 336.10M | 313.90M | 324.00M | 348.90M | 290.90M | 324.30M | 334.80M | 371.10M | 394.90M | 356.20M | 364.80M | 383.30M | 365.00M | 344.90M | 362.90M | 394.30M | 388.40M | 443.00M | 443.00M | 434.90M | 419.60M | 450.60M | 385.00M | 435.40M | 380.30M | 383.90M | 378.70M | 377.20M | 362.40M | 383.00M | 375.90M | 387.80M | 428.80M | 467.90M | 422.90M | 436.00M | 361.40M | 337.90M | 334.80M | 334.20M | 291.40M |
|
Property, Plant & Equipment (Net)
|
| | | 361.00M | 350.91M | 335.67M | 321.18M | 315.90M | 303.30M | 307.20M | 293.40M | 215.30M | 212.40M | 208.60M | 199.70M | 172.90M | 195.00M | 191.50M | 193.80M | 183.00M | 203.40M | 205.10M | 201.30M | 211.70M | 216.10M | 211.90M | 207.50M | 206.50M | 198.40M | 192.80M | 188.60M | 191.50M | 183.60M | 190.20M | 190.60M | 200.80M | 191.70M | 182.20M | 164.40M | 161.80M | 158.50M | 149.90M | 144.60M | 143.00M | 166.30M | 159.40M | 134.40M | 130.10M | 129.00M | 127.20M | 130.90M | 140.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | | | 77.20M | 77.20M | 77.20M | 77.20M | 83.40M |
|
Goodwill
|
| | | 961.90M | 964.35M | 958.15M | 932.38M | 914.70M | 880.00M | 886.90M | 934.10M | 871.60M | 933.90M | 913.30M | 917.10M | 871.60M | 906.10M | 907.80M | 907.70M | 884.90M | 887.80M | 887.90M | 887.90M | 887.90M | 891.10M | 891.10M | 891.10M | 909.90M | 909.90M | 909.90M | 909.90M | 910.00M | 910.00M | 941.40M | 941.30M | 941.30M | 942.00M | 702.10M | 702.10M | 200.90M | 471.00M | 471.00M | 471.00M | 270.50M | 540.50M | 291.20M | 270.40M | 269.80M | 269.80M | 270.10M | 270.20M | 270.30M |
|
Intangibles
|
| | | 318.30M | 312.51M | 305.50M | 286.83M | 270.30M | 248.90M | 241.70M | 255.80M | 97.00M | 91.40M | 85.90M | 80.30M | 73.80M | 77.70M | 59.20M | 57.50M | 53.50M | 61.60M | 60.00M | 58.30M | 56.70M | 58.30M | 56.60M | 54.80M | 91.70M | 88.40M | 85.20M | 81.90M | 78.70M | 75.40M | 106.00M | 101.70M | 97.30M | 94.20M | 91.20M | 88.10M | 85.10M | 82.20M | 79.30M | 78.30M | 175.60M | 183.00M | 177.30M | 162.30M | 157.40M | 153.40M | 149.30M | 145.30M | 141.10M |
|
Goodwill & Intangibles
|
| | | 1,280.20M | 1,276.85M | 1,263.65M | 1,219.21M | 1,185.00M | 1,128.90M | 1,128.60M | 1,189.90M | 968.60M | 1,025.30M | 999.20M | 997.40M | 945.40M | 983.80M | 967.00M | 965.20M | 938.40M | 949.40M | 947.90M | 946.20M | 944.60M | 949.40M | 947.70M | 945.90M | 1,001.60M | 998.30M | 995.10M | 991.80M | 988.70M | 985.40M | 1,047.40M | 1,043.00M | 1,038.60M | 1,036.20M | 793.30M | 790.20M | 286.00M | 553.20M | 550.30M | 549.30M | 446.10M | 723.50M | 468.50M | 432.70M | 427.20M | 423.20M | 419.40M | 415.50M | 411.40M |
|
Other Non-Current Assets
|
| | | 27.10M | 32.33M | 41.93M | 35.98M | 23.60M | 93.00M | 93.00M | 93.00M | 93.00M | 57.30M | 66.40M | 33.40M | 80.10M | 26.40M | 22.50M | 23.80M | 31.80M | 35.40M | 34.70M | 34.10M | 26.60M | 25.30M | 25.20M | 24.20M | 24.50M | 24.50M | 25.50M | 27.80M | 31.80M | 34.20M | 36.50M | 37.20M | 94.50M | 91.00M | 89.50M | 91.30M | 471.90M | 88.50M | 88.40M | 89.80M | 435.00M | 114.40M | 116.70M | 147.80M | 113.70M | 110.00M | 109.90M | 110.70M | 105.60M |
|
Non-Current Assets
|
| | | 1,668.30M | 1,660.10M | 1,641.25M | 1,576.37M | 1,524.50M | 1,456.20M | 1,459.90M | 1,509.20M | 1,360.40M | 1,322.90M | 1,303.70M | 1,232.90M | 1,224.10M | 1,206.00M | 1,181.70M | 1,182.80M | 1,154.90M | 1,190.10M | 1,187.90M | 1,181.80M | 1,182.90M | 1,230.10M | 1,222.90M | 1,213.20M | 1,266.20M | 1,253.80M | 1,244.70M | 1,232.80M | 1,235.30M | 1,224.70M | 1,296.90M | 1,287.80M | 1,351.30M | 1,334.80M | 1,079.70M | 1,059.50M | 821.50M | 812.50M | 800.10M | 794.40M | 1,034.00M | 1,015.50M | 755.20M | 735.30M | 756.80M | 759.20M | 753.50M | 754.00M | 759.70M |
|
Assets
|
| | | 2,170.10M | 2,082.34M | 2,072.99M | 2,011.53M | 1,998.50M | 1,894.30M | 1,893.90M | 1,980.80M | 1,696.50M | 1,636.80M | 1,627.70M | 1,581.80M | 1,515.00M | 1,530.30M | 1,516.50M | 1,553.90M | 1,549.80M | 1,546.30M | 1,552.70M | 1,565.10M | 1,547.90M | 1,575.00M | 1,585.80M | 1,607.50M | 1,654.60M | 1,696.80M | 1,687.70M | 1,667.70M | 1,654.90M | 1,675.30M | 1,681.90M | 1,723.20M | 1,731.60M | 1,718.70M | 1,458.40M | 1,436.70M | 1,183.90M | 1,195.50M | 1,176.00M | 1,182.20M | 1,462.80M | 1,483.40M | 1,178.10M | 1,171.30M | 1,118.20M | 1,097.10M | 1,088.30M | 1,088.20M | 1,051.10M |
|
Accounts Payables
|
| | | 143.90M | 129.13M | 155.10M | 168.37M | 172.10M | 157.30M | 151.60M | 142.30M | 77.20M | 79.50M | 74.80M | 73.20M | 65.50M | 72.40M | 79.00M | 75.30M | 85.60M | 86.70M | 89.90M | 82.70M | 77.20M | 71.70M | 65.20M | 73.90M | 87.70M | 79.50M | 75.00M | 68.90M | 70.30M | 81.00M | 72.70M | 72.90M | 90.90M | 81.30M | 64.40M | 58.30M | 41.40M | 70.70M | 48.50M | 52.30M | 35.90M | 67.80M | 52.50M | 34.20M | 58.50M | 39.60M | 38.80M | 41.20M | 42.90M |
|
Payables
|
| | | 143.90M | 129.13M | 155.10M | 168.37M | 172.10M | 157.30M | 151.60M | 142.30M | 77.20M | 79.50M | 74.80M | 73.20M | 65.50M | 72.40M | 79.00M | 75.30M | 85.60M | 86.70M | 89.90M | 82.70M | 77.20M | 71.70M | 65.20M | 73.90M | 87.70M | 79.50M | 75.00M | 68.90M | 70.30M | 81.00M | 72.70M | 72.90M | 90.90M | 81.30M | 64.40M | 58.30M | 41.40M | 70.70M | 48.50M | 52.30M | 35.90M | 67.80M | 52.50M | 34.20M | 58.50M | 39.60M | 38.80M | 41.20M | 42.90M |
|
Accumulated Expenses
|
| | | 40.90M | 29.23M | 39.05M | 38.92M | 38.70M | 28.10M | 30.90M | 34.50M | 31.20M | 24.50M | 28.10M | 31.30M | 31.40M | 24.00M | 29.50M | 30.30M | 31.20M | 23.10M | 30.00M | 34.90M | 40.20M | 22.90M | 28.90M | 30.50M | 32.10M | 21.30M | 21.50M | 26.80M | 30.40M | 22.50M | 30.20M | 36.80M | 42.80M | 24.40M | 24.50M | 24.80M | 26.90M | 21.10M | 23.90M | 26.90M | 25.00M | 25.30M | 32.20M | 27.00M | 29.40M | 18.30M | 23.10M | 26.30M | 29.70M |
|
Other Accumulated Expenses
|
| | | 25.20M | 23.34M | 47.85M | 36.39M | 48.80M | 44.10M | 42.30M | 39.10M | 35.90M | 36.00M | 32.40M | 25.30M | 22.40M | 30.20M | 29.60M | 31.80M | 28.20M | 25.60M | 21.30M | 25.30M | 20.10M | 20.30M | 19.70M | 19.90M | 16.50M | 16.90M | 19.70M | 23.80M | 18.60M | 19.20M | 18.30M | 20.70M | 19.40M | 23.70M | 23.30M | 27.50M | 19.90M | 24.40M | 29.90M | 22.80M | 22.20M | 22.70M | 22.00M | 18.50M | 33.60M | 35.10M | 27.70M | 25.30M | 28.20M |
|
Short term Debt
|
| | | | 3.75M | 7.50M | 11.25M | 15.00M | 18.80M | 22.50M | 26.30M | 29.60M | 29.50M | 2.60M | 6.10M | 9.70M | 13.20M | 13.30M | 13.30M | | | | | | | | | | | 100.00M | | 165.10M | 167.30M | 169.50M | 171.80M | | | | | | | | | 47.10M | 48.00M | 48.80M | 49.50M | 68.50M | 69.80M | 71.00M | 72.30M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 9.10M | 9.20M | 9.30M | 9.50M | 9.80M | 10.00M | 10.20M | 10.00M | 11.10M | 10.90M | 11.40M | 9.80M | 9.90M | 9.50M | 8.40M | 7.40M | 6.10M | 4.70M | 5.10M | 4.50M | 4.10M | 2.30M | 3.90M | 3.70M | 3.70M | 3.80M | 4.10M |
|
Current Taxes
|
| | | | 12.15M | 18.45M | 13.17M | 14.00M | 15.10M | 14.30M | 3.00M | 1.50M | 0.40M | 1.90M | 5.40M | 3.20M | 7.80M | 5.40M | 4.70M | 6.60M | 3.80M | 1.20M | 4.60M | 4.30M | 3.60M | 4.60M | 5.80M | 5.90M | 5.70M | 5.80M | 8.50M | 3.70M | 2.20M | | 0.40M | 4.20M | 3.80M | 27.00M | 11.20M | 2.50M | 1.70M | | 0.30M | 2.80M | 2.00M | 19.30M | 16.40M | 3.70M | 1.10M | 2.90M | 7.10M | 5.00M |
|
Curent Deferred Tax Liability
|
| | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 210.00M | 197.59M | 267.95M | 268.10M | 288.60M | 263.40M | 261.60M | 245.20M | 175.40M | 169.90M | 139.80M | 141.30M | 132.20M | 147.60M | 156.80M | 155.40M | 151.60M | 139.20M | 142.40M | 147.50M | 141.80M | 127.40M | 127.50M | 139.30M | 151.50M | 132.90M | 231.80M | 138.00M | 297.30M | 302.20M | 301.80M | 313.50M | 166.20M | 143.00M | 149.10M | 131.30M | 99.10M | 125.30M | 108.40M | 107.00M | 164.60M | 170.30M | 178.90M | 185.90M | 197.60M | 167.60M | 167.20M | 176.00M | 105.90M |
|
Non-Current Debt
|
| | | | 396.25M | 392.50M | 388.75M | 385.00M | 377.50M | 376.00M | 448.50M | 399.20M | 371.70M | 392.20M | 345.50M | 288.50M | 286.60M | 284.80M | 297.90M | 192.60M | 194.30M | 196.10M | 187.90M | 158.10M | 170.00M | 171.90M | 154.80M | 156.80M | 258.80M | 160.90M | 213.00M | | | | | 70.00M | 70.00M | 73.00M | 78.00M | 45.00M | 45.00M | 45.00M | 45.00M | 224.10M | 245.20M | 212.40M | 175.50M | 134.00M | 119.00M | 119.00M | 104.00M | 114.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 53.20M | 53.20M | 53.20M | 53.20M | 36.40M | 29.60M | 6.20M | 23.70M | 5.40M | 1.90M | | 5.60M | 2.30M | 1.90M | 0.20M | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.30M | | | | | | | | | | | 28.30M | | | 40.20M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 45.90M | 49.12M | 63.73M | 53.05M | 49.20M | 44.20M | 39.60M | 36.60M | 18.40M | 19.20M | 21.70M | 21.80M | 21.60M | 20.30M | 22.30M | 22.30M | | | | | 2.10M | 2.10M | 2.10M | 2.10M | 7.60M | 2.20M | 2.20M | 1.70M | 7.40M | 2.00M | 2.00M | 2.00M | 2.10M | 0.60M | 0.50M | 0.50M | 2.20M | 0.90M | 0.90M | 0.90M | 4.00M | 0.70M | 0.80M | 0.80M | 260.20M | 1.10M | 1.10M | 1.10M | 286.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 38.50M | 36.30M | 25.10M | 24.00M | 22.40M | 20.50M | 18.70M | 16.60M | 18.10M | 15.80M | 14.70M | 12.50M | 10.10M | 8.40M | 7.20M | 6.90M | 6.30M | 6.20M | 8.20M | 7.30M | 6.90M | 5.50M | 5.80M | 17.30M | 17.20M | 16.90M | 20.20M |
|
Other Non-Current Liabilities
|
| | | 27.10M | 35.01M | 30.10M | 30.24M | 39.50M | 38.20M | 49.80M | 50.20M | 43.50M | 42.10M | 41.80M | 40.30M | 40.60M | 43.00M | 40.80M | 41.40M | 67.90M | 69.70M | 69.70M | 104.60M | 34.30M | 28.90M | 27.70M | 26.90M | 29.90M | 24.50M | 26.00M | 29.30M | 32.80M | 30.50M | 27.90M | 25.80M | 20.60M | 18.50M | 22.10M | 38.30M | 38.80M | 30.00M | 28.90M | 29.80M | 29.30M | 26.00M | 26.10M | 24.00M | 23.70M | 36.30M | 37.70M | 38.40M | 38.20M |
|
Total Non-Current Liabilities
|
| | | 255.90M | 642.96M | 724.18M | 709.90M | 722.90M | 685.10M | 677.20M | 730.30M | 646.30M | 597.20M | 583.30M | 514.80M | 466.00M | 459.90M | 465.80M | 475.60M | 349.80M | 335.80M | 340.40M | 335.60M | 302.00M | 329.60M | 330.90M | 323.30M | 336.20M | 418.50M | 417.90M | 373.80M | 318.60M | 321.10M | 321.90M | 331.30M | -20.60M | 226.10M | 232.70M | 218.20M | -38.80M | 178.10M | 160.60M | 159.10M | 399.40M | 423.50M | 399.00M | 369.90M | 338.50M | 305.00M | 304.50M | 298.00M | 237.10M |
|
Total Liabilities
|
| | | 283.00M | 677.97M | 754.28M | 740.15M | 762.40M | 723.30M | 727.00M | 780.50M | 689.80M | 639.30M | 625.10M | 555.10M | 506.60M | 502.90M | 506.60M | 517.00M | 417.70M | 405.50M | 410.10M | 440.20M | 336.30M | 358.50M | 358.60M | 350.20M | 366.10M | 443.00M | 443.90M | 403.10M | 351.40M | 351.60M | 349.80M | 357.10M | | 244.60M | 254.80M | 256.50M | | 208.10M | 189.50M | 188.90M | 428.70M | 449.50M | 425.10M | 393.90M | 362.20M | 341.30M | 342.20M | 336.40M | 275.30M |
|
Total Debt
|
| | | | 400.00M | 400.00M | 400.00M | 400.00M | 396.30M | 398.50M | 474.80M | 428.80M | 401.20M | 394.80M | 351.60M | 298.20M | 299.80M | 298.10M | 311.20M | 192.60M | 194.30M | 196.10M | 187.90M | 158.10M | 170.00M | 171.90M | 154.80M | 156.80M | 258.80M | 260.90M | 213.00M | 165.10M | 167.30M | 169.50M | 171.80M | 70.00M | 70.00M | 73.00M | 78.00M | 45.00M | 45.00M | 45.00M | 45.00M | 271.20M | 293.20M | 261.20M | 225.00M | 202.50M | 188.80M | 190.00M | 176.30M | 114.00M |
|
Common Equity
|
| | | 1,887.10M | 1,404.38M | 1,318.71M | 1,271.38M | 1,236.10M | 1,171.00M | 1,166.90M | 1,200.30M | 1,006.70M | 997.50M | 1,002.60M | 1,026.70M | 1,008.40M | 1,027.40M | 1,009.90M | 1,036.90M | 1,132.10M | 1,140.80M | 1,142.60M | 1,124.90M | 1,211.60M | 1,216.50M | 1,227.20M | 1,257.30M | 1,288.50M | 1,253.80M | 1,243.80M | 1,264.60M | 1,303.50M | 1,323.70M | 1,332.10M | 1,366.10M | 1,459.50M | 1,474.10M | 1,203.60M | 1,180.20M | 992.90M | 987.40M | 986.50M | 993.30M | 1,034.10M | 1,033.90M | 753.00M | 777.40M | 756.00M | 755.80M | 746.10M | 751.80M | 775.80M |
|
Shareholder's Equity
|
| | | 1,887.10M | 1,404.38M | 1,318.71M | 1,271.38M | 1,236.10M | 1,171.00M | 1,166.90M | 1,200.30M | 1,006.70M | 997.50M | 1,002.60M | 1,026.70M | 1,008.40M | 1,027.40M | 1,009.90M | 1,036.90M | 1,132.10M | 1,140.80M | 1,142.60M | 1,124.90M | 1,211.60M | 1,216.50M | 1,227.20M | 1,257.30M | 1,288.50M | 1,253.80M | 1,243.80M | 1,264.60M | 1,303.50M | 1,323.70M | 1,332.10M | 1,366.10M | 1,459.50M | 1,474.10M | 1,203.60M | 1,180.20M | 992.90M | 987.40M | 986.50M | 993.30M | 1,034.10M | 1,033.90M | 753.00M | 777.40M | 756.00M | 755.80M | 746.10M | 751.80M | 775.80M |
|
Liabilities and Shareholders Equity
|
| | | 2,170.10M | 2,082.34M | 2,072.99M | 2,011.53M | 1,998.50M | 1,894.30M | 1,893.90M | 1,980.80M | 1,696.50M | 1,636.80M | 1,627.70M | 1,581.80M | 1,515.00M | 1,530.30M | 1,516.50M | 1,553.90M | 1,549.80M | 1,546.30M | 1,552.70M | 1,565.10M | 1,547.90M | 1,575.00M | 1,585.80M | 1,607.50M | 1,654.60M | 1,696.80M | 1,687.70M | 1,667.70M | 1,654.90M | 1,675.30M | 1,681.90M | 1,723.20M | 1,731.60M | 1,718.70M | 1,458.40M | 1,436.70M | 1,183.90M | 1,195.50M | 1,176.00M | 1,182.20M | 1,462.80M | 1,483.40M | 1,178.10M | 1,171.30M | 1,118.20M | 1,097.10M | 1,088.30M | 1,088.20M | 1,051.10M |
|
Treasury Shares
|
| | | | 0.38M | 0.38M | 0.39M | 0.39M | 0.63M | 0.69M | 1.11M | 1.08M | 1.71M | 2.18M | 2.03M | 2.07M | 2.60M | 2.27M | 2.22M | 2.20M | 2.82M | 2.68M | 2.49M | | 2.82M | 2.64M | 2.40M | | 1.00M | 1.00M | 1.00M | -1.08M | -1.08M | -2.09M | -2.09M | -3.22M | -3.33M | -4.26M | -5.35M | -5.35M | -5.79M | -6.09M | -6.98M | -8.20M | -8.20M | -9.64M | -9.89M | 11.19M | -11.49M | -13.37M | 14.31M | 14.76M |
|
Retained Earnings
|
-15.52M | -6.32M | 17.46M | 36.50M | 27.30M | 18.10M | -16.10M | -53.30M | -105.30M | -96.90M | -115.30M | -132.10M | -116.60M | -371.80M | -89.50M | -360.20M | -363.40M | -393.10M | -377.40M | -100.00M | -292.20M | -287.60M | -303.80M | -111.00M | -226.90M | -221.00M | -195.60M | -112.00M | -184.20M | -203.70M | -198.10M | -100.50M | -156.00M | -138.40M | -110.70M | -100.40M | -102.80M | -242.90M | -240.20M | -122.10M | -453.40M | -439.80M | -423.20M | -129.80M | -373.30M | -632.60M | -632.10M | -613.60M | -615.60M | -607.80M | -590.40M | -569.40M |