Moog Balance Sheet (2009-2025) | MOG-A

1Y3Y5Y7Y10YAll
Download Data
Balance Sheet Jun2009 Oct2009 Jan2010 Apr2010 Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Oct2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 77.01M81.49M101.30M88.60M91.12M112.42M104.72M100.02M127.25M113.68M111.71M125.81M139.45M148.84M152.13M149.85M161.73M157.09M179.57M195.64M216.19M231.29M240.24M261.66M277.44M309.85M323.32M348.32M394.43M325.13M331.66M342.49M344.54M368.07M394.98M255.54M157.27M125.58M110.76M112.07M89.05M89.70M124.23M115.98M102.32M84.58M97.64M90.11M90.55M99.60M105.20M120.39M93.91M101.99M143.07M107.01M122.51M68.96M126.40M59.07M50.57M61.69M73.45M62.12M58.19M62.01M
Cash & Current Investments 77.01M81.49M101.30M88.60M91.12M112.42M104.72M100.02M127.25M113.68M111.71M125.81M139.45M148.84M152.13M149.85M161.73M157.09M179.57M195.64M216.19M231.29M240.24M261.66M277.44M309.85M323.32M348.32M394.43M325.13M331.66M342.49M344.54M368.07M394.98M255.54M157.27M125.58M110.76M112.07M89.05M89.70M124.23M115.98M102.32M84.58M97.64M90.11M90.55M99.60M105.20M120.39M93.91M101.99M143.07M107.01M122.51M68.96M126.40M59.07M50.57M61.69M73.45M62.12M58.19M62.01M
Receivables - Net 547.57M575.98M624.67M614.36M643.65M683.71M660.52M676.80M710.12M710.10M750.30M744.36M770.47M762.68M815.88M777.48M798.61M786.98M785.22M711.24M742.93M716.11M703.71M696.12M707.01M652.13M692.93M682.02M692.77M682.31M727.74M744.31M775.70M762.34M793.91M867.41M898.80M922.85M954.36M989.21M1,007.73M896.66M855.53M872.84M922.09M897.00M945.93M891.59M931.30M973.77M375.50M1,066.34M1,079.98M1,168.19M447.42M381.61M419.40M452.97M419.97M472.31M537.18M529.75M506.77M
Receivables - Other 298.84M311.09M401.37M470.67M446.98M446.05M439.03M402.79M419.24M401.60M399.96M382.92M400.57M365.29M375.81M389.37M383.33M368.51M430.24M420.24M444.75M436.39M472.90M622.09M641.37M677.36M468.82M739.10M510.76M506.43M493.73M490.30M507.77M528.23M546.76M575.71M590.42M621.13M614.76M645.23M685.40M721.86M634.79M743.50M773.38M745.68M690.57M722.38M719.57M719.00M744.35M
Receivables 547.57M575.98M923.51M614.36M643.65M683.71M971.61M676.80M710.12M710.10M1,151.67M744.36M770.47M762.68M1,286.54M777.48M1,245.59M1,233.03M1,224.24M1,114.02M1,162.17M1,117.72M1,103.66M1,079.04M1,107.58M1,017.42M1,068.73M1,071.40M1,076.11M1,050.82M1,157.98M1,164.55M1,220.44M1,198.73M1,266.81M1,489.51M1,540.17M1,600.21M1,423.18M1,728.31M1,518.49M1,403.09M1,349.27M1,363.14M1,429.87M1,425.23M1,492.69M1,467.30M1,521.71M1,594.90M990.26M1,711.57M1,765.38M1,890.05M1,082.21M1,125.11M1,192.78M1,198.65M1,110.54M1,194.69M1,256.75M1,248.76M1,251.12M
Raw Materials 179.38M200.29M197.35M194.66M
Work In Process 221.13M242.05M235.43M249.04M
Finished Goods 60.35M72.31M69.60M72.95M
Inventory 484.26M474.71M460.86M471.01M487.44M514.64M502.37M516.65M521.77M522.57M538.26M551.70M558.82M558.49M551.67M553.59M553.87M547.26M517.06M523.82M506.30M505.19M493.36M501.65M500.22M500.73M479.04M464.40M458.21M475.05M489.13M511.65M518.00M514.58M512.52M467.81M489.07M515.05M534.97M559.23M589.49M609.19M623.04M646.63M636.58M632.36M613.10M597.44M591.60M592.36M588.47M648.16M679.04M710.25M718.49M783.67M807.85M828.52M862.54M884.83M901.22M924.68M914.30M
Current Deferred Tax Assets 73.67M75.37M82.51M87.78M91.05M92.39M91.21M91.22M92.13M93.12M92.90M
Prepaid Assets 23.40M98.64M23.77M102.92M105.90M112.88M26.08M110.71M113.56M118.85M29.47M120.86M124.98M128.18M36.18M129.16M130.01M133.08M42.45M128.91M129.71M128.16M34.65M37.93M38.10M36.41M34.69M39.66M42.27M41.42M41.50M38.80M42.00M50.22M44.40M45.51M47.23M44.24M47.10M43.59M44.00M48.41M49.84M47.12M48.28M49.51M58.84M63.71M67.80M60.69M60.35M52.77M64.50M52.83M64.26M59.58M75.91M72.60M87.75M77.78M95.55M153.48M142.34M
Current Assets 1,210.40M1,240.45M1,292.28M1,293.02M1,337.02M1,438.48M1,380.45M1,415.88M1,471.27M1,490.97M1,548.91M1,569.05M1,604.12M1,611.08M1,647.38M1,639.80M1,672.87M1,678.38M1,664.06M1,599.34M1,635.60M1,621.76M1,627.49M1,645.01M1,681.79M1,672.69M1,527.24M1,513.57M1,531.62M1,538.93M1,626.44M1,685.16M1,586.26M1,479.52M1,478.54M1,491.49M1,547.17M1,571.19M1,628.97M1,719.33M1,760.49M1,659.86M1,613.49M1,664.92M1,697.96M1,670.53M1,718.78M1,659.47M1,712.83M1,722.69M1,756.40M1,933.18M1,933.18M2,056.68M1,934.11M2,095.18M2,136.27M2,151.28M2,122.65M2,231.11M2,316.25M2,385.93M2,369.98M
Non-Current Assets
Buildings 320.17M341.72M386.10M390.52M398.78M397.34M408.11M421.88M446.71M469.87M483.37M482.87M477.53M476.66M487.21M502.31M507.57M506.45M511.83M513.32M513.18M519.87M515.86M554.58M606.17M646.08M672.92M675.58M690.24M698.33M698.22M714.22M732.51M737.05M
Land & Improvements 26.78M27.29M27.15M28.98M28.30M27.13M28.93M29.19M33.79M33.11M36.58M36.59M36.80M37.46M39.02M38.37M38.04M35.76M35.48M37.19M36.04M32.16M29.71M30.64M31.80M31.42M32.11M31.83M31.43M32.27M31.22M32.07M34.04M33.87M
Property, Plant & Equipment (Net) 481.73M474.22M486.94M486.94M492.52M496.88M503.87M511.79M525.48M528.36M546.18M549.17M552.49M547.17M562.36M564.21M560.37M565.30M555.35M546.33M535.69M537.01M536.76M535.39M529.74M518.23M522.37M508.66M507.09M510.54M522.99M527.36M547.14M546.60M552.87M554.73M569.62M582.11M586.77M613.49M617.37M592.34M600.50M609.36M628.55M639.20M645.78M663.50M668.60M673.62M688.91M689.34M737.60M795.99M826.26M856.46M886.04M904.71M928.59M934.09M960.01M988.12M1,019.91M
Goodwill 698.46M697.70M704.82M701.31M709.35M746.07M735.02M738.54M748.40M740.83M762.85M766.39M797.34M793.40M766.92M766.37M766.81M769.65M757.85M746.56M735.52M740.18M737.21M752.79M752.83M746.59M740.16M730.27M731.92M768.58M774.27M776.16M804.65M790.83M797.22M791.20M791.40M791.68M784.24M812.60M810.35M811.85M821.86M866.37M860.24M860.27M851.61M842.04M842.20M826.31M805.32M822.90M826.50M829.22M821.30M833.41M828.47M827.32M833.76M818.50M825.41M802.09M842.31M
Intangibles 220.31M207.21M205.87M198.04M195.64M209.99M197.54M193.30M194.03M185.08M212.19M205.80M221.67M211.31M208.76M203.06M195.65M190.53M178.07M166.39M157.20M154.22M143.72M143.05M129.35M119.28M113.56M104.94M100.98M111.90M108.82M104.91M114.06M112.84M95.54M90.59M88.09M84.63M79.65M103.78M96.74M91.37M85.05M117.72M114.82M111.87M106.09M102.22M104.61M98.38M85.41M85.40M82.42M79.68M71.64M72.66M68.88M66.42M63.48M59.47M57.91M57.18M66.10M
Goodwill & Intangibles 918.77M904.91M910.69M899.35M905.00M956.06M932.57M931.84M942.43M925.91M975.05M972.19M1,019.01M1,004.71M975.68M969.43M962.46M960.19M935.92M912.95M892.71M894.41M880.93M895.84M882.18M865.87M853.72M835.21M832.90M880.48M883.09M881.07M918.71M903.66M892.75M881.79M879.49M876.31M863.89M916.38M907.10M903.22M906.90M984.08M975.06M972.13M957.70M944.26M946.81M924.68M890.73M908.30M908.92M908.90M892.94M906.08M897.35M893.74M897.24M877.97M883.33M859.27M908.41M
Long-Term Deferred Tax 253.14M290.22M232.84M257.42M274.58M75.80M69.04M65.57M59.88M26.56M11.39M12.64M13.21M17.33M15.90M15.67M15.74M19.99M20.07M19.65M19.18M18.92M20.52M18.81M18.47M17.77M18.24M16.02M15.01M8.63M9.30M9.33M9.55M8.72M9.25M15.56M24.10M23.88M27.69M34.96M41.12M22.46M
Other Non-Current Assets 23.42M20.82M22.22M21.27M24.30M24.64M26.08M30.46M33.56M29.41M35.77M35.99M48.65M54.13M51.68M53.34M53.20M50.92M53.12M57.12M55.56M47.79M41.28M40.60M41.94M43.93M25.84M26.71M29.12M29.99M31.52M33.51M38.01M35.86M22.56M23.60M21.01M20.80M14.62M16.14M14.17M15.91M17.63M18.89M20.05M20.47M32.79M36.48M35.57M34.26M38.10M49.27M48.02M47.87M50.25M53.81M49.39M48.89M52.70M54.24M57.15M56.70M52.50M
Non-Current Assets 1,423.92M1,399.95M1,419.86M1,407.57M1,421.82M1,477.58M1,462.52M1,474.09M1,501.47M1,483.68M1,557.00M1,557.35M1,620.15M1,606.02M1,589.72M1,586.97M1,576.03M1,576.41M1,544.39M1,516.39M1,483.97M1,479.21M1,409.08M1,471.84M1,453.85M1,428.04M1,477.73M1,439.61M1,434.68M1,480.89M1,464.15M1,453.33M1,516.49M1,499.34M1,485.51M1,476.01M1,485.79M1,494.95M1,485.26M1,628.75M1,624.48M1,592.49M1,612.34M1,701.62M1,707.88M1,712.78M1,714.39M1,725.14M1,728.66M1,716.37M1,675.43M1,724.86M1,766.43M1,825.57M1,834.24M1,885.09M1,905.41M1,929.11M1,955.00M1,950.73M1,990.81M1,998.09M2,056.07M
Assets 2,634.32M2,640.41M2,712.13M2,700.58M2,758.84M2,916.07M2,842.97M2,889.97M2,972.75M2,974.66M3,105.91M3,126.40M3,224.28M3,217.09M3,237.09M3,226.77M3,248.91M3,254.79M3,208.45M3,115.74M3,119.57M3,100.97M3,036.57M3,116.84M3,135.64M3,100.72M3,004.97M2,953.18M2,966.30M3,019.82M3,090.59M3,138.49M3,102.76M2,978.85M2,964.05M2,967.50M3,032.96M3,066.14M3,114.24M3,348.08M3,384.97M3,252.35M3,225.83M3,366.55M3,405.84M3,383.31M3,433.17M3,384.61M3,441.49M3,439.06M3,431.84M3,658.05M3,699.61M3,882.24M3,768.35M3,980.26M4,041.68M4,080.39M4,077.65M4,181.85M4,307.06M4,384.02M4,426.06M
Liabilities
Current Liabilities
Accounts Payables 125.26M129.70M154.32M146.06M152.08M154.60M165.89M157.08M173.32M161.85M169.59M163.13M177.85M172.82M181.89M166.35M169.91M164.52M162.67M153.15M177.11M166.65M165.97M147.97M155.76M150.09M144.45M148.25M155.52M155.49M170.88M156.97M190.63M190.09M207.42M199.44M224.56M227.60M257.68M231.69M244.71M174.50M176.87M173.26M175.06M162.89M200.60M178.16M222.99M219.43M232.10M226.19M238.60M245.46M265.47M262.06M268.63M267.19M293.89M267.95M293.95M289.16M318.40M
Notes Payables 16.97M3.33M1.99M5.03M1.55M10.07M9.28M8.45M93.75M103.70M90.77M77.54M102.23M75.96M105.09M104.16M109.61M103.94M103.66M100.42M0.42M0.41M0.08M1.36M1.37M1.38M1.38M1.37M0.09M120.09M0.09M0.09M0.09M1.42M3.62M2.13M0.09M0.09M
Payables 142.23M133.03M156.31M151.09M153.64M164.67M175.18M165.52M267.07M265.55M260.36M240.67M280.08M248.78M286.98M270.51M279.52M268.46M266.33M253.56M177.53M167.06M166.06M149.33M157.13M151.47M145.83M149.62M155.61M275.58M170.97M157.06M190.72M191.51M211.04M201.56M224.65M227.69M257.68M231.69M244.71M174.50M176.87M173.26M175.06M162.89M200.60M178.16M222.99M219.43M232.10M226.19M238.60M245.46M265.47M262.06M268.63M267.19M293.89M267.95M293.95M289.16M318.40M
Accumulated Expenses 94.19M201.61M103.63M196.99M208.18M224.82M122.20M222.64M228.83M238.94M134.18M221.32M226.54M235.35M130.47M227.04M248.41M262.15M141.10M223.48M230.87M235.22M125.27M115.46M119.20M124.90M126.32M115.08M120.81M130.29M148.41M122.76M137.85M144.71M169.76M128.76M126.82M134.01M188.72M211.29M206.80M212.06M220.49M234.84M225.91M216.62M212.00M207.38M217.78M211.77M215.38M209.62M212.27M206.90M241.81M253.14M281.74M290.82M313.37M301.46M297.64M318.04M320.07M
Short term Debt 16.97M3.33M5.41M7.28M2.30M10.07M9.28M8.45M93.75M103.70M90.77M77.54M102.23M75.96M105.09M104.16M109.61M103.94M103.66M100.42M0.42M0.41M0.08M1.36M1.37M1.38M1.38M1.37M0.35M120.09M0.29M0.26M0.24M1.42M3.62M2.13M0.32M0.29M0.25M0.48M0.35M69.15M71.65M56.06M80.36M0.37M0.37M1.01M0.92M0.82M0.73M0.70M1.56M
Current Deferred Revenue 66.81M80.57M74.70M89.42M79.97M102.94M97.33M115.54M107.17M112.24M112.20M118.16M123.02M109.20M145.85M146.67M137.19M134.91M145.50M143.09M139.85M138.96M167.42M166.49M177.56M174.70M167.51M171.53M172.58M162.33M159.27M179.60M166.39M163.32M151.69M183.85M169.84M147.68M137.24M177.11M182.82M209.37M203.34M234.48M256.08M259.43M263.69M367.87M321.59M293.79M296.90M372.26M317.25M366.77M337.71M446.55M405.23M353.74M302.13M293.16M307.64M301.27M372.99M
Total Current Liabilities 446.26M454.85M479.47M487.19M485.06M542.54M546.39M546.73M643.52M662.62M663.88M622.68M676.31M641.35M723.23M691.74M705.01M707.03M722.80M654.09M581.45M572.66M605.50M568.19M596.81M585.10M588.95M566.26M591.33M706.11M629.43M613.53M668.91M655.03M680.62M676.81M688.09M675.77M727.66M733.32M745.61M717.31M710.55M813.86M827.93M806.16M869.36M844.74M842.44M812.59M838.44M885.67M842.85M903.45M957.65M1,027.69M1,031.76M1,013.28M1,013.41M930.94M968.64M1,006.76M1,119.07M
Non-Current Liabilities
Capital Leases 0.03M0.07M0.15M0.12M0.11M0.10M1.01M0.91M0.52M0.47M0.42M0.37M0.34M0.31M0.26M0.24M0.96M0.92M0.82M0.87M0.80M0.68M
Non-Current Debt 435.94M398.58M378.71M378.61M378.61M378.60M714.76M378.59M378.59M378.58M670.66M378.57M520.23M513.86M600.69M586.06M591.03M670.03M765.11M551.10M1,030.08M1,075.08M1,075.07M1,130.57M1,103.34M1,108.44M1,004.85M1,000.34M956.05M836.10M956.65M962.01M907.43M858.42M858.84M815.11M825.69M825.97M832.98M977.57M1,093.97M987.70M929.98M898.08M896.96M863.68M823.36M775.26M832.39M856.10M836.87M916.06M958.41M1,012.08M863.09M920.10M948.62M958.13M874.14M1,104.15M1,165.66M1,081.67M944.12M
Pension 225.75M206.54M281.83M276.25M272.88M270.76M331.05M331.92M334.28M333.73M427.59M425.18M416.97M413.46M269.75M263.61M253.84M240.92M288.22M279.22M259.30M237.54M348.24M333.44M322.41M288.73M401.75M385.96M370.04M352.36M271.27M260.74M189.92M118.86M117.47M117.89M116.47M119.27M160.03M163.29M161.97M164.34M183.37M189.08M180.11M181.40M162.73M161.28M157.96M153.28M140.60M146.92M148.69M150.95M157.46M160.82M160.26M160.63M167.16M162.22M172.40M177.69M157.22M
Minority Interest 9.11M8.38M7.88M5.65M5.14M0.53M
Non-Current Deferred Tax Liability 76.91M81.32M69.54M72.47M76.38M90.39M56.73M56.58M58.54M56.23M36.45M40.33M47.54M50.71M104.38M104.39M104.94M105.59M83.93M89.55M92.10M100.96M60.21M69.14M69.36M77.80M11.03M10.16M9.72M13.52M13.32M40.78M43.22M47.72M46.48M49.33M53.27M56.66M182.34M54.24M50.26M41.74M177.74M47.83M48.78M54.17M190.25M74.35M70.64M71.80M196.79M65.39M58.08M42.24M33.48M32.09M24.55M24.62M195.72M26.04M26.34M27.61M206.39M
Other Non-Current Liabilities 5.79M3.15M3.01M2.85M2.97M3.16M2.15M5.13M2.04M2.00M2.54M1.86M3.65M3.28M3.29M3.28M0.87M0.85M0.97M1.67M1.66M1.71M2.92M3.36M3.21M3.11M4.34M4.45M4.17M3.81M5.61M33.48M37.58M36.02M35.65M35.10M34.99M32.81M30.55M82.97M87.49M95.49M118.37M114.45M113.61M110.69M112.94M104.55M107.42M113.87M115.59M118.84M111.80M152.34M154.92M161.82M158.21M162.16M166.46M171.96M167.98M177.23M180.49M
Total Non-Current Liabilities 1,563.49M1,519.90M1,588.16M1,543.47M1,548.91M1,641.70M1,648.93M1,658.41M1,689.56M1,669.97M1,798.58M1,769.76M1,852.62M1,810.95M1,698.05M1,645.80M1,654.82M1,723.57M1,860.07M1,873.95M1,962.93M1,986.24M2,089.02M2,101.34M2,091.92M2,060.07M2,006.57M1,962.72M1,927.14M1,908.09M1,870.68M1,877.06M1,809.48M1,680.04M1,703.41M1,659.14M1,683.52M1,677.67M1,761.20M1,928.42M2,051.81M1,911.10M1,864.38M1,948.85M1,953.78M1,905.41M1,920.09M1,855.64M1,903.43M1,893.77M1,879.44M2,014.03M2,008.04M2,108.72M2,011.67M2,140.71M2,165.19M2,156.67M2,082.37M2,223.35M2,333.03M2,293.74M2,253.01M
Total Liabilities 1,569.28M1,523.05M1,591.18M1,546.32M1,551.88M1,644.86M1,651.08M1,663.55M1,691.61M1,671.97M1,801.12M1,771.62M1,856.26M1,814.23M1,701.33M1,649.08M1,655.69M1,724.42M1,861.04M1,875.62M1,964.59M1,987.95M2,091.94M2,104.70M2,095.13M2,063.18M2,010.91M1,967.17M1,931.31M1,911.89M1,876.29M1,910.55M1,847.05M1,716.06M1,739.06M1,694.24M1,718.52M1,710.48M1,791.76M2,011.39M2,139.30M2,006.59M1,982.75M2,063.30M2,067.38M2,016.11M2,033.03M1,960.18M2,010.85M2,007.63M1,995.03M2,132.86M2,119.83M2,261.06M2,166.59M2,302.52M2,323.40M2,318.83M2,248.83M2,395.31M2,501.01M2,470.97M2,433.50M
Shareholder's Equity
Total Debt 452.92M401.91M384.11M385.89M380.90M388.67M724.04M387.04M472.33M482.28M761.44M456.11M622.46M589.82M705.77M690.22M700.64M773.97M868.77M651.51M1,030.50M1,075.48M1,075.15M1,131.93M1,104.71M1,109.82M1,006.23M1,001.70M956.40M956.19M956.95M962.26M907.67M859.84M862.46M817.23M826.01M826.26M833.23M977.57M1,093.97M988.18M930.33M967.23M968.61M919.74M903.72M775.63M832.76M857.11M837.79M916.88M959.14M1,012.78M863.09M920.10M948.62M958.13M874.14M1,104.15M1,165.66M1,081.67M945.69M
Common Equity 772.64M1,117.35M880.73M1,154.26M1,206.95M1,271.21M1,016.75M1,226.42M1,281.14M1,302.69M1,169.22M1,354.78M1,368.01M1,402.87M1,289.71M1,577.69M1,593.22M1,530.38M1,447.91M1,240.12M1,154.98M1,113.02M1,579.79M1,003.04M1,032.14M1,029.67M1,706.54M980.86M1,034.99M1,107.92M1,214.30M1,227.95M1,255.70M1,262.79M1,974.12M1,273.26M1,314.44M1,355.66M2,128.74M1,336.69M1,245.68M1,245.76M2,112.73M1,303.24M1,338.46M1,367.20M2,237.85M1,424.42M1,430.65M1,431.42M2,360.05M1,525.18M1,579.78M1,621.18M1,601.76M1,677.74M1,718.28M1,761.56M1,828.82M1,786.53M1,806.04M1,913.05M1,992.56M
Shareholder's Equity 772.64M1,117.35M880.73M1,154.26M1,206.95M1,271.21M1,016.75M1,226.42M1,281.14M1,302.69M1,169.22M1,354.78M1,368.01M1,402.87M1,289.71M1,577.69M1,593.22M1,530.38M1,447.91M1,240.12M1,154.98M1,113.02M1,579.79M1,003.04M1,032.14M1,029.67M1,706.54M980.86M1,034.99M1,107.92M1,214.30M1,227.95M1,255.70M1,262.79M1,974.12M1,273.26M1,314.44M1,355.66M2,128.74M1,336.69M1,245.68M1,245.76M2,112.73M1,303.24M1,338.46M1,367.20M2,237.85M1,424.42M1,430.65M1,431.42M2,360.05M1,525.18M1,579.78M1,621.18M1,601.76M1,677.74M1,718.28M1,761.56M1,828.82M1,786.53M1,806.04M1,913.05M1,992.56M
Liabilities and Shareholders Equity 2,634.32M2,640.41M2,712.13M2,700.58M2,758.84M2,916.07M2,842.97M2,889.97M2,972.75M2,974.66M3,105.91M3,126.40M3,224.28M3,217.09M3,237.09M3,226.77M3,248.91M3,254.79M3,208.45M3,115.74M3,119.57M3,100.97M3,036.57M3,116.84M3,135.64M3,100.72M3,004.97M2,953.18M2,966.30M3,019.82M3,090.59M3,138.49M3,102.76M2,978.85M2,964.05M2,967.50M3,032.96M3,066.14M3,114.24M3,348.08M3,384.97M3,252.35M3,225.83M3,366.55M3,405.84M3,383.31M3,433.17M3,384.61M3,441.49M3,439.06M3,431.84M3,658.05M3,699.61M3,882.24M3,768.35M3,980.26M4,041.68M4,080.39M4,077.65M4,181.85M4,307.06M4,384.02M4,426.06M
Treasury Shares -0.24M-0.02M-0.09M-0.79M-0.02M-27.57M-44.48M-0.03M-62.30M-115.00M-186.38M0.25M-0.04M-3.31M-3.95M4.09M-7.04M-8.10M-9.38M5.06M10.28M10.81M11.13M0.94M0.06M0.06M0.07M0.11M0.03M0.04M0.04M0.05M0.08M0.12M0.13M0.34M0.67M2.29M2.29M2.89M0.09M0.17M0.18M0.24M0.19M0.25M0.30M0.50M0.09M0.13M0.16M0.21M14.65M14.65M14.64M0.22M14.85M15.14M15.14M0.52M
Retained Earnings 772.64M880.73M1,016.75M-246.71M-134.16M-206.84M-341.74M-435.06M1,737.10M1,769.13M1,809.22M1,849.70M1,849.12M1,901.18M1,941.90M1,974.12M2,023.80M2,057.43M2,096.17M2,128.74M2,170.11M2,211.46M2,198.87M2,112.73M2,142.57M2,183.22M2,211.30M2,237.85M2,276.08M2,296.85M2,338.96M2,360.05M2,397.81M2,432.22M2,466.01M2,462.64M2,506.66M2,552.21M2,602.37M2,635.95M2,684.51M2,729.98M2,779.32M2,834.55M