|
Cash & Equivalents
|
19.90M | 14.80M | 19.50M | 10.60M | 14.50M | 142.10M | 161.90M | 157.20M | 157.10M | 166.80M | 155.90M | 577.90M | 272.90M | 150.80M | 202.10M | 176.80M | 397.30M | 459.40M | 371.30M | 358.30M | 432.60M | 539.00M | 1,085.00M | 688.30M | 298.00M | 269.50M | 321.30M | 687.70M | 774.30M | 611.00M | 552.00M | 1,130.30M | 1,290.20M | 605.30M | 592.10M | 549.20M | 859.00M | 861.60M | 469.30M | 425.00M | 436.70M | 489.20M | 479.70M | 516.40M | 520.70M | 772.90M |
|
Short-term Investments
|
| | | | | | | | | | | | 282.40M | 381.70M | 422.40M | 516.00M | 314.20M | 274.90M | 312.80M | 340.20M | 335.90M | 291.90M | 230.60M | 763.10M | 1,255.80M | 1,341.20M | 1,379.00M | 1,366.90M | 1,171.70M | 1,273.60M | 1,470.40M | 1,433.80M | 1,258.80M | 1,019.60M | 1,088.30M | 1,118.00M | 1,154.60M | 1,082.70M | 754.70M | 445.90M | 450.30M | 426.90M | 417.00M | 350.30M | 356.40M | 348.90M |
|
Cash & Current Investments
|
19.90M | 14.80M | 19.50M | 10.60M | 14.50M | 142.10M | 161.90M | 157.20M | 157.10M | 166.80M | 155.90M | 577.90M | 555.30M | 532.50M | 624.50M | 692.80M | 711.50M | 734.30M | 684.10M | 698.50M | 768.50M | 830.90M | 1,315.60M | 1,451.40M | 1,553.80M | 1,610.70M | 1,700.30M | 2,054.60M | 1,946.00M | 1,884.60M | 2,022.40M | 2,564.10M | 2,549.00M | 1,624.90M | 1,680.40M | 1,667.20M | 2,013.60M | 1,944.30M | 1,224.00M | 870.90M | 887.00M | 916.10M | 896.70M | 866.70M | 877.10M | 1,121.80M |
|
Receivables - Net
|
136.50M | | | | 150.50M | 156.60M | 159.10M | 160.20M | 170.50M | 156.50M | 192.50M | 185.40M | 166.30M | 173.80M | 222.10M | 164.70M | 197.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | 4.80M | 1.00M | 3.30M | 1.10M | | | | 0.50M | | | | 197.10M | 239.60M | 266.50M | 302.90M | 238.00M | 292.80M | 292.00M | 261.80M | 4.30M | 263.60M | 276.70M | 224.80M | 4.10M | 263.20M | 239.20M | 242.20M | 3.90M | 340.50M | 330.50M | 278.00M | 6.70M | 220.00M | 248.30M | 229.80M | 194.70M | 198.50M | 226.90M | 255.70M | 250.00M | 307.00M |
|
Receivables
|
136.50M | | | | 150.50M | 161.40M | 160.10M | 163.50M | 171.60M | 156.50M | 192.50M | 185.40M | 166.80M | 173.80M | 222.10M | 164.70M | 394.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
14.70M | | | | 16.20M | 28.40M | 30.20M | 31.10M | 29.00M | 31.30M | 26.40M | 23.10M | 24.10M | 27.40M | 21.30M | 20.50M | 20.90M | 23.00M | 56.10M | 56.00M | 78.30M | 73.00M | 60.40M | 55.40M | 57.90M | 56.70M | 70.40M | 69.40M | 64.40M | 64.50M | 71.60M | 78.00M | 98.90M | 150.60M | 166.20M | 168.40M | 170.50M | 173.30M | 206.60M | 202.80M | 196.90M | 206.00M | 208.50M | 227.80M | 253.20M | 245.20M |
|
Work In Process
|
31.20M | | | | 23.40M | 23.20M | 26.30M | 24.80M | 25.50M | 26.60M | 34.40M | 35.60M | 49.40M | 41.10M | 26.50M | 30.50M | 55.00M | 32.90M | 129.00M | 121.30M | 72.50M | 62.10M | 72.00M | 67.90M | 67.60M | 70.60M | 84.20M | 82.50M | 79.00M | 85.40M | 86.90M | 99.80M | 92.20M | 133.30M | 118.90M | 122.20M | 103.20M | 113.40M | 117.40M | 114.10M | 101.60M | 119.10M | 121.50M | 141.20M | 159.10M | 230.50M |
|
Finished Goods
|
50.60M | | | | 60.10M | 51.30M | 50.80M | 51.30M | 46.10M | 45.80M | 60.20M | 58.20M | 71.70M | 78.70M | 99.50M | 93.20M | 98.20M | 80.70M | 118.10M | 94.90M | 78.00M | 67.10M | 47.20M | 49.40M | 63.40M | 85.30M | 52.50M | 58.80M | 53.00M | 57.10M | 49.60M | 46.20M | 59.00M | 82.30M | 81.80M | 119.60M | 134.90M | 141.30M | 147.70M | 103.80M | 99.90M | 78.20M | 72.30M | 53.90M | 57.80M | 55.90M |
|
Inventory
|
96.50M | | | | 99.70M | 102.90M | 107.30M | 107.20M | 100.60M | 103.70M | 121.00M | 116.90M | 145.20M | 147.20M | 147.30M | 144.20M | 174.10M | 136.60M | 303.20M | 272.20M | 228.80M | 202.20M | 179.60M | 172.70M | 188.90M | 212.60M | 207.10M | 210.70M | 196.40M | 207.00M | 208.10M | 224.00M | 250.10M | 366.20M | 366.90M | 410.20M | 408.60M | 428.00M | 471.70M | 420.70M | 398.40M | 403.30M | 402.30M | 422.90M | 470.10M | 531.60M |
|
Prepaid Assets
|
33.10M | | | | 46.10M | 52.10M | 50.40M | 58.70M | 61.30M | 62.30M | 58.20M | 61.40M | 63.50M | 69.00M | 59.90M | 63.00M | 44.50M | 70.60M | 103.10M | 107.00M | 97.50M | 97.30M | 95.80M | 77.10M | 73.80M | 79.80M | 82.10M | 79.70M | 81.60M | 68.20M | 70.40M | 70.30M | 78.10M | 106.80M | 114.80M | 108.20M | 109.60M | 99.40M | 118.10M | 128.60M | 110.00M | 118.30M | 125.50M | 122.00M | 120.10M | 125.20M |
|
Current Assets
|
286.00M | | | | 310.80M | 453.70M | 478.70M | 483.30M | 489.50M | 489.30M | 527.60M | 941.60M | 930.30M | 922.50M | 1,053.80M | 1,064.70M | 1,127.20M | 1,181.10M | 1,356.90M | 1,418.10M | 1,332.80M | 1,423.20M | 1,883.00M | 1,963.00M | 2,050.00M | 2,166.70M | 2,266.20M | 2,569.80M | 2,436.80M | 2,423.00M | 2,540.10M | 3,100.60M | 3,139.20M | 2,438.40M | 2,492.60M | 2,463.60M | 2,777.90M | 2,691.70M | 2,062.10M | 1,650.00M | 1,590.10M | 1,636.20M | 1,651.40M | 1,667.30M | 1,717.30M | 2,085.60M |
|
Property, Plant & Equipment (Net)
|
136.50M | | | | 143.20M | 141.50M | 151.40M | 168.10M | 183.40M | 196.00M | 219.60M | 246.60M | 273.50M | 293.70M | 301.30M | 301.80M | 306.90M | 318.60M | 444.70M | 390.60M | 433.30M | 436.70M | 421.00M | 410.10M | 393.00M | 393.40M | 385.80M | 378.00M | 361.10M | 353.20M | 359.60M | 356.40M | 360.50M | 478.00M | 487.70M | 482.90M | 489.50M | 511.60M | 582.30M | 578.70M | 572.50M | 638.40M | 663.40M | 693.30M | 726.40M | 794.80M |
|
Goodwill
|
5.90M | | | | 5.60M | 5.30M | 5.50M | 5.50M | 5.40M | 5.40M | 5.20M | 10.80M | 11.40M | 11.50M | 11.60M | 11.80M | 11.30M | 11.30M | 333.40M | 359.80M | 357.60M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 693.70M | 698.20M | 696.20M | 695.10M | 695.10M | 1,054.60M | 1,055.90M | 1,055.80M | 1,060.90M | 1,060.90M | 1,060.90M | 1,060.90M | 1,060.90M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 7.00M | | 445.00M | 412.30M | 395.40M | 376.60M | 358.00M | 338.00M | 316.80M | 296.10M | 285.20M | 263.20M | 241.20M | 219.80M | 198.30M | 176.90M | 155.70M | 576.00M | 539.90M | 498.40M | 459.20M | 435.20M | 730.60M | 688.50M | 617.50M | 573.90M | 534.90M | 499.80M | 465.10M | 430.70M |
|
Goodwill & Intangibles
|
35.80M | | | | 27.40M | 25.30M | 23.60M | 21.90M | 19.90M | 18.10M | 16.00M | 22.30M | 21.50M | 21.00M | 20.40M | 19.90M | 18.30M | 17.60M | 778.40M | 772.10M | 753.00M | 745.50M | 726.90M | 706.90M | 685.70M | 665.00M | 654.10M | 632.10M | 610.10M | 588.70M | 567.20M | 545.80M | 524.60M | 1,269.70M | 1,238.10M | 1,194.60M | 1,154.30M | 1,130.30M | 1,785.20M | 1,744.40M | 1,673.30M | 1,634.80M | 1,595.80M | 1,560.70M | 1,526.00M | 1,491.60M |
|
Long-Term Deferred Tax
|
45.10M | | | | 40.00M | 28.90M | 27.70M | 30.10M | 32.60M | 31.60M | 30.80M | 31.10M | 3.90M | 7.60M | 128.40M | 128.20M | 125.60M | 122.00M | 184.30M | 172.20M | 169.60M | 169.60M | 101.10M | 102.70M | 81.20M | 81.60M | 84.90M | 89.90M | 72.90M | 72.90M | 67.20M | 19.70M | 27.00M | 100.50M | 100.10M | 116.20M | 116.30M | 128.00M | 130.20M | 139.20M | 10.70M | 12.50M | 11.00M | 12.70M | 210.30M | 204.60M |
|
Other Non-Current Assets
|
0.50M | | | | 0.90M | 0.30M | 0.60M | 1.50M | 1.60M | 2.50M | 2.70M | 2.90M | 3.70M | 3.60M | 3.50M | 3.60M | 3.50M | 5.70M | 21.00M | 38.50M | 16.60M | 4.60M | 4.50M | 4.30M | 4.00M | 6.00M | 5.40M | 5.80M | 3.30M | 6.00M | 6.50M | 36.70M | 37.30M | 11.40M | 14.70M | 15.20M | 16.80M | 14.60M | 14.90M | 15.50M | 12.50M | 12.00M | 11.60M | 8.80M | 10.80M | 6.00M |
|
Non-Current Assets
|
206.10M | | | | 201.80M | 196.00M | 203.30M | 221.60M | 236.80M | 248.20M | 269.10M | 302.90M | 302.60M | 325.90M | 453.60M | 453.50M | 454.30M | 463.90M | 1,439.70M | 1,353.30M | 1,383.80M | 1,444.60M | 1,338.20M | 1,305.70M | 1,242.60M | 1,220.70M | 1,202.00M | 1,176.10M | 1,114.80M | 1,096.00M | 1,075.60M | 1,032.90M | 1,023.00M | 1,949.00M | 1,925.50M | 1,890.40M | 1,854.20M | 1,853.30M | 2,593.90M | 2,554.50M | 2,341.80M | 2,333.40M | 2,314.70M | 2,307.70M | 2,501.40M | 2,527.50M |
|
Assets
|
492.10M | | | | 512.60M | 649.70M | 682.00M | 704.90M | 726.30M | 737.50M | 796.70M | 1,244.50M | 1,232.90M | 1,248.40M | 1,507.40M | 1,518.20M | 1,581.50M | 1,645.00M | 2,796.60M | 2,771.40M | 2,716.60M | 2,867.80M | 3,221.20M | 3,268.70M | 3,292.60M | 3,387.40M | 3,468.20M | 3,745.90M | 3,551.60M | 3,519.00M | 3,615.70M | 4,133.50M | 4,162.20M | 4,387.40M | 4,418.10M | 4,354.00M | 4,632.10M | 4,545.00M | 4,656.00M | 4,204.50M | 3,931.90M | 3,969.60M | 3,966.10M | 3,975.00M | 4,218.70M | 4,613.10M |
|
Accounts Payables
|
82.10M | | | | 77.90M | 83.00M | 95.20M | 111.70M | 118.30M | 108.30M | 127.80M | 118.40M | 114.80M | 111.60M | 113.00M | 100.90M | 126.50M | 127.60M | 199.20M | 204.10M | 160.80M | 152.20M | 143.70M | 144.60M | 150.80M | 146.00M | 111.30M | 104.70M | 116.90M | 101.60M | 118.20M | 126.80M | 156.70M | 205.70M | 205.60M | 198.70M | 169.40M | 134.60M | 163.00M | 133.40M | 126.30M | 163.10M | 184.70M | 195.20M | 225.20M | 278.60M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.90M | 420.20M | 420.70M | 426.20M | | | | | | | | | | |
|
Payables
|
82.10M | | | | 77.90M | 83.00M | 95.20M | 111.70M | 118.30M | 108.30M | 127.80M | 118.40M | 114.80M | 111.60M | 113.00M | 100.90M | 126.50M | 127.60M | 199.20M | 204.10M | 160.80M | 152.20M | 143.70M | 144.60M | 150.80M | 146.00M | 111.30M | 104.70M | 116.90M | 101.60M | 118.20M | 126.80M | 566.60M | 625.90M | 626.30M | 624.90M | 169.40M | 134.60M | 163.00M | 133.40M | 126.30M | 163.10M | 184.70M | 195.20M | 225.20M | 278.60M |
|
Accumulated Expenses
|
19.20M | | | | 17.70M | 20.80M | 30.70M | 27.30M | 26.50M | 26.90M | 36.00M | 31.10M | 27.50M | 25.10M | 40.20M | 36.30M | 33.90M | 35.00M | 46.50M | 54.40M | 46.70M | 51.40M | 53.70M | 50.90M | 53.40M | 43.90M | 46.90M | 45.90M | 54.30M | 42.90M | 50.30M | 47.50M | 54.60M | 62.20M | 62.10M | 59.50M | 51.20M | 59.40M | 65.80M | 61.70M | 52.40M | 42.00M | 46.20M | 43.50M | 57.90M | 69.30M |
|
Other Accumulated Expenses
|
11.50M | | | | 11.40M | 10.70M | 11.80M | 9.80M | 12.10M | 14.40M | 21.30M | 19.20M | 22.60M | 22.00M | 29.40M | 21.00M | 22.10M | 21.00M | 33.60M | 46.70M | 39.20M | 52.60M | 57.90M | 46.80M | 44.30M | 58.40M | 65.30M | 87.00M | 57.80M | 19.30M | 33.90M | 31.60M | 39.40M | 48.30M | 51.20M | 29.00M | 47.80M | 31.30M | 45.00M | 68.30M | 41.10M | 37.60M | 54.90M | 49.90M | 53.10M | 41.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 6.20M | | | | | 380.30M | 385.30M | 390.70M | 395.80M | 401.00M | 406.10M | 409.90M | 420.20M | 420.70M | 426.20M | 311.60M | 315.70M | 319.70M | | | 10.80M | 9.80M | 10.30M | 10.60M | 1,079.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 11.70M | 11.70M | 11.50M | 10.80M | 10.80M | 10.80M | 11.80M | 11.80M | 11.70M | 12.30M | 12.00M | 11.20M | 13.60M | 14.00M | 14.40M | 14.40M | 11.80M | 14.50M | 13.80M | 13.40M | 11.90M | 11.20M | 11.30M | 11.40M | 12.20M |
|
Current Taxes
|
14.70M | | | | 3.70M | 3.60M | 4.00M | 2.00M | 1.90M | 0.60M | 0.40M | 0.40M | 0.70M | 0.50M | 5.50M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
136.90M | | | | 122.20M | 132.60M | 157.40M | 169.00M | 173.70M | 163.50M | 202.00M | 192.10M | 184.20M | 177.20M | 217.70M | 191.50M | 214.00M | 213.90M | 325.50M | 358.00M | 294.00M | 316.80M | 304.20M | 286.70M | 283.00M | 293.40M | 647.30M | 674.20M | 664.60M | 611.70M | 656.70M | 660.70M | 716.50M | 802.80M | 814.30M | 768.90M | 633.80M | 593.70M | 658.40M | 317.60M | 269.30M | 305.10M | 346.90M | 353.00M | 392.80M | 1,526.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 485.80M | 484.90M | 484.00M | 483.10M | | | | | | | | | | | 1,466.10M | 1,899.50M | 1,900.30M | 1,900.80M | | | | | 2,503.20M | 2,569.20M | 2,561.20M | 2,562.40M | 2,562.60M | 2,164.50M |
|
Convertible Debt
|
| | | | | | | | | | | 313.40M | 317.50M | 321.60M | 325.70M | 329.90M | 334.20M | 338.50M | 342.90M | 347.40M | 351.90M | 356.50M | 1,092.00M | 1,106.00M | 1,120.30M | 1,134.70M | 769.10M | 778.90M | 789.80M | 800.00M | 810.30M | 1,447.60M | 831.40M | | | | 2,500.00M | 2,500.90M | 2,501.70M | 2,502.40M | 2,503.20M | | | | | |
|
Non-Current Deffered Revenue
|
2.30M | | | | 1.70M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
1.60M | | | | 2.10M | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 33.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | 35.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 6.40M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.30M | | 56.10M | 55.80M | 55.90M | 52.70M | 47.90M | 49.00M | 46.50M | 48.40M | 36.70M | 31.60M | 35.90M | 35.50M | 29.00M | 17.50M | 12.90M | 24.80M | 25.80M | 17.50M | 42.00M | 12.70M | 67.60M | 61.70M | 76.80M | 53.40M | 45.40M | 39.40M | 7.20M | 6.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 87.10M | 81.50M | 74.60M | 57.60M | 67.20M | 66.20M | 62.40M | 47.60M | 69.20M | 68.10M | 64.80M | 48.80M | 58.00M | 57.00M | 53.10M | 47.70M | 41.20M | 52.90M | 47.30M | 43.00M | 29.80M | 26.10M | 25.80M | 23.60M | 24.50M |
|
Other Non-Current Liabilities
|
19.60M | | | | 9.80M | 16.30M | 9.90M | 14.70M | 10.30M | 33.00M | 28.20M | 214.70M | 51.60M | 47.40M | 39.50M | 60.20M | 52.40M | 54.50M | 26.60M | 21.40M | 33.70M | 32.10M | 33.00M | 33.70M | 36.00M | 38.80M | 38.10M | 45.70M | 40.90M | 42.90M | 42.00M | 42.80M | 42.90M | 75.90M | 77.10M | 75.70M | 91.40M | 85.70M | 97.60M | 98.80M | 103.40M | 116.20M | 114.20M | 114.90M | 97.80M | 111.10M |
|
Total Non-Current Liabilities
|
-19.60M | | | | 122.20M | 132.60M | 165.40M | 177.70M | 182.80M | 173.00M | 216.30M | 525.40M | 526.70M | 524.10M | 567.80M | 545.60M | 567.20M | 571.20M | 1,210.30M | 1,246.10M | 1,185.80M | 1,274.40M | 1,506.60M | 1,500.80M | 1,507.40M | 1,532.50M | 1,508.20M | 1,535.20M | 1,537.90M | 1,504.70M | 1,551.80M | 2,178.60M | 2,244.30M | 2,785.10M | 2,797.40M | 2,740.30M | 3,184.90M | 3,148.50M | 3,280.60M | 2,929.00M | 2,871.20M | 2,957.50M | 2,979.60M | 2,980.60M | 2,986.20M | 3,721.20M |
|
Total Liabilities
|
| | | | 132.00M | 148.90M | 175.30M | 192.40M | 193.10M | 206.00M | 244.50M | 740.10M | 578.30M | 571.50M | 607.30M | 605.80M | 619.60M | 625.70M | 1,236.90M | 1,267.50M | 1,219.50M | 1,306.50M | 1,539.60M | 1,534.50M | 1,543.40M | 1,571.30M | 1,546.30M | 1,580.90M | 1,578.80M | 1,547.60M | 1,593.80M | 2,221.40M | 2,287.20M | 2,861.00M | 2,874.50M | 2,816.00M | 3,276.30M | 3,234.20M | 3,378.20M | 3,027.80M | 2,974.60M | 3,073.70M | 3,093.80M | 3,095.50M | 3,084.00M | 3,832.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 490.80M | 489.90M | 489.00M | 489.30M | | | | | 380.30M | 385.30M | 390.70M | 395.80M | 401.00M | 406.10M | 1,876.00M | 2,319.70M | 2,321.00M | 2,327.00M | 311.60M | 315.70M | 319.70M | | 2,503.20M | 2,580.00M | 2,571.00M | 2,572.70M | 2,573.20M | 3,243.50M |
|
Common Equity
|
335.60M | | | | 380.60M | 467.00M | 470.90M | 476.70M | 497.40M | 495.70M | 516.40M | 468.60M | 618.80M | 641.10M | 864.30M | 876.60M | 926.10M | 983.50M | 1,559.70M | 1,341.40M | 1,497.10M | 1,561.30M | 1,681.60M | 1,734.20M | 1,749.20M | 1,816.10M | 1,921.90M | 2,165.00M | 1,972.80M | 1,971.40M | 2,021.90M | 1,912.10M | 1,875.00M | 1,526.40M | 1,543.60M | 1,538.00M | 1,355.80M | 1,310.80M | 1,277.80M | 1,176.70M | 957.30M | 895.90M | 872.30M | 879.50M | 1,134.70M | 780.80M |
|
Shareholder's Equity
|
335.60M | | | | 380.60M | 467.00M | 470.90M | 476.70M | 497.40M | 495.70M | 516.40M | 468.60M | 618.80M | 641.10M | 864.30M | 876.60M | 926.10M | 983.50M | 1,559.70M | 1,341.40M | 1,497.10M | 1,561.30M | 1,681.60M | 1,734.20M | 1,749.20M | 1,816.10M | 1,921.90M | 2,165.00M | 1,972.80M | 1,971.40M | 2,021.90M | 1,912.10M | 1,875.00M | 1,526.40M | 1,543.60M | 1,538.00M | 1,355.80M | 1,310.80M | 1,277.80M | 1,176.70M | 957.30M | 895.90M | 872.30M | 879.50M | 1,134.70M | 780.80M |
|
Liabilities and Shareholders Equity
|
492.10M | | | | 512.60M | 649.70M | 682.00M | 704.90M | 726.30M | 737.50M | 796.70M | 1,244.50M | 1,232.90M | 1,248.40M | 1,507.40M | 1,518.20M | 1,581.50M | 1,645.00M | 2,796.60M | 2,771.40M | 2,716.60M | 2,867.80M | 3,221.20M | 3,268.70M | 3,292.60M | 3,387.40M | 3,468.20M | 3,745.90M | 3,551.60M | 3,519.00M | 3,615.70M | 4,133.50M | 4,162.20M | 4,387.40M | 4,418.10M | 4,354.00M | 4,632.10M | 4,545.00M | 4,656.00M | 4,204.50M | 3,931.90M | 3,969.60M | 3,966.10M | 3,975.00M | 4,218.70M | 4,613.10M |
|
Retained Earnings
|
22.70M | | | | 12.50M | 11.40M | 14.00M | 9.30M | 20.20M | 16.60M | 28.20M | -28.00M | -83.20M | -73.90M | 130.70M | 133.20M | 166.40M | 213.00M | 229.20M | 154.90M | 129.10M | 176.70M | 25.80M | 69.20M | 64.60M | 131.70M | 214.90M | 440.40M | 220.90M | 210.70M | 237.50M | -60.50M | -129.10M | -69.60M | -101.30M | -140.60M | -340.60M | -408.50M | -507.60M | -634.60M | -887.10M | -969.50M | -1030.40M | -1074.50M | -861.20M | -857.00M |
|
Treasury Shares
|
2.70M | | | | 1.50M | 2.90M | 2.90M | 2.70M | 2.50M | 2.90M | 2.70M | 2.50M | 1.90M | 2.20M | 2.00M | 1.80M | 1.70M | 1.80M | 2.60M | 2.50M | 2.20M | 2.50M | 2.90M | 2.00M | 1.90M | 2.40M | 2.10M | 2.00M | 1.80M | 1.10M | 0.30M | 3.30M | 2.00M | 0.30M | 0.30M | 0.30M | 3.00M | | | | 2.70M | 7.70M | 2.90M | 7.70M | 2.60M | 2.80M |