|
Cash & Equivalents
|
17.23M | 17.78M | 21.14M | 13.36M | 13.12M | 13.97M | 18.47M | 25.14M | 35.67M | 42.67M | 48.55M | 50.71M | 72.08M | 80.89M | 74.50M | 60.16M | 92.92M | 68.12M | 66.61M | 46.08M | 68.12M | 54.63M | 85.05M | 45.72M | 91.31M | 94.81M | 108.13M | 133.67M | 181.83M | 113.52M | 156.40M | 151.71M | 215.09M | 202.36M | 230.93M | 277.98M | 360.59M | 279.04M | 317.16M | 400.70M | 505.59M | 536.54M | 484.03M | 294.00M | 371.30M | 346.50M | 325.80M | 402.00M | 520.80M | 532.20M | 375.00M |
|
Short-term Investments
|
| | | 0.37M | 0.37M | | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
17.23M | 17.78M | 21.14M | 13.73M | 13.49M | 13.97M | 18.47M | 25.14M | 35.67M | 42.67M | 48.55M | 50.71M | 72.08M | 80.89M | 74.50M | 60.16M | 92.92M | 68.12M | 66.61M | 46.08M | 68.13M | 54.69M | 85.14M | 45.72M | 91.31M | 94.81M | 108.13M | 133.67M | 181.83M | 113.52M | 156.40M | 151.71M | 215.09M | 202.36M | 230.93M | 277.98M | 360.59M | 279.04M | 317.16M | 400.70M | 505.59M | 536.54M | 484.03M | 294.00M | 371.30M | 346.50M | 325.80M | 402.00M | 520.80M | 532.20M | 375.00M |
|
Receivables - Net
|
| | | 1.71M | 0.74M | 0.91M | 1.47M | 2.79M | 1.68M | 2.56M | 3.40M | 2.35M | 2.58M | 2.77M | 1.48M | 1.34M | 1.85M | 1.80M | 1.44M | 1.58M | 2.35M | 2.41M | 2.21M | 3.41M | 3.83M | 2.85M | 2.61M | 9.30M | 8.06M | 9.29M | 12.36M | 9.13M | 19.79M | 19.91M | 13.00M | 9.49M | 17.95M | 20.08M | 14.90M | 22.84M | 17.80M | 16.19M | 15.55M | 16.40M | 20.00M | 20.03M | 20.58M | 39.20M | 31.30M | 39.90M | 50.40M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 126.21M | 136.91M | 140.12M | 145.86M | 158.99M | 172.66M | 178.44M | 183.44M | 194.96M | 208.96M | 209.46M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 1.71M | 0.74M | 0.91M | 1.47M | 2.79M | 1.68M | 2.56M | 3.40M | 2.35M | 2.58M | 2.77M | 1.48M | 1.34M | 1.85M | 1.80M | 1.44M | 127.78M | 139.26M | 142.53M | 148.07M | 162.40M | 176.49M | 181.29M | 186.05M | 204.26M | 217.02M | 218.76M | 12.36M | 9.13M | 19.79M | 19.91M | 13.00M | 9.49M | 17.95M | 20.08M | 14.90M | 22.84M | 17.80M | 16.19M | 15.55M | 16.40M | 20.00M | 20.03M | 20.58M | 39.20M | 31.30M | 39.90M | 50.40M |
|
Inventory
|
| | | 0.58M | 0.45M | 0.52M | 0.38M | 0.20M | 0.72M | 0.33M | 0.64M | 1.09M | 0.74M | 0.44M | 0.35M | 0.68M | 0.50M | 0.52M | 0.75M | 0.98M | 0.42M | 0.48M | 0.57M | 0.80M | 0.91M | 0.77M | 0.70M | 1.16M | 0.93M | 1.38M | 0.92M | 1.15M | 1.09M | 0.88M | 0.87M | 1.13M | 0.73M | 1.65M | 1.47M | 1.61M | 0.89M | 0.87M | 0.84M | 1.40M | 1.81M | 1.42M | 1.33M | 1.40M | 1.40M | 1.60M | 1.80M |
|
Current Deferred Tax Assets
|
| | | 3.67M | 3.28M | 3.47M | 2.42M | 1.45M | 0.87M | 0.37M | 0.32M | | | | | | | | | 26.40M | 28.92M | 30.54M | 32.47M | 35.29M | 38.81M | 40.87M | 43.38M | 46.62M | 50.51M | 53.02M | 56.24M | 60.82M | 64.44M | 67.72M | 71.56M | 76.72M | 82.07M | 86.05M | 90.83M | 96.38M | 102.37M | 107.06M | 111.88M | 118.20M | 124.40M | 128.73M | 134.27M | 140.40M | 146.00M | 150.10M | 154.60M |
|
Prepaid Assets
|
| | | 2.13M | 3.77M | 1.61M | 1.58M | 1.95M | 3.04M | 3.21M | 2.43M | 3.53M | 4.79M | 4.14M | 3.99M | 4.47M | 5.41M | 5.74M | 5.71M | 4.98M | 7.00M | 8.03M | 7.93M | 7.66M | 9.16M | 11.26M | 12.72M | 13.56M | 17.85M | 24.99M | 20.76M | 17.85M | 24.11M | 32.28M | 26.64M | 23.73M | 28.59M | 37.78M | 39.72M | 34.06M | 40.26M | 43.09M | 40.56M | 37.60M | 50.81M | 46.53M | 45.98M | 44.40M | 48.70M | 55.70M | 63.00M |
|
Current Assets
|
| | | 477.75M | 430.95M | 336.49M | 418.33M | 691.95M | 633.55M | 591.95M | 671.22M | 761.14M | 1,205.80M | 1,122.56M | 677.68M | 925.58M | 1,051.65M | 866.74M | 876.49M | 1,176.27M | 1,205.02M | 1,002.03M | 1,037.53M | 1,064.62M | 1,549.48M | 1,287.99M | 1,012.98M | 1,871.10M | 1,651.56M | 1,240.06M | 1,778.32M | 1,864.61M | 2,624.21M | 2,356.52M | 3,313.18M | 2,252.04M | 4,434.30M | 3,847.99M | 2,228.36M | 2,764.17M | 3,054.69M | 2,708.19M | 2,562.97M | 2,813.40M | 3,296.33M | 2,846.32M | 1,977.90M | 4,304.80M | 2,989.40M | 2,402.70M | 2,542.00M |
|
Property, Plant & Equipment (Net)
|
| | | 38.67M | 42.51M | 45.36M | 46.64M | 47.92M | 48.69M | 50.12M | 53.67M | 58.86M | 66.99M | 76.63M | 87.28M | 96.85M | 106.48M | 116.96M | 133.76M | 147.71M | 159.56M | 165.37M | 168.40M | 176.96M | 187.51M | 196.37M | 224.03M | 238.46M | 254.42M | 266.83M | 275.62M | 285.22M | 301.58M | 321.00M | 329.30M | 348.95M | 362.50M | 374.94M | 383.86M | 402.45M | 421.02M | 444.99M | 468.28M | 498.20M | 520.18M | 531.88M | 553.60M | 561.40M | 567.10M | 602.10M | 659.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | 0.15M | 0.43M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.90M | 51.89M | 51.89M | 51.89M | 51.90M | 51.90M | 51.90M | 51.90M |
|
Intangibles
|
| | | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 17.19M | 3.19M | 3.19M | 3.19M | 3.19M | 3.19M | 3.19M | | | | | | | | 0.32M | | 60.09M | 59.06M | 58.03M | 57.00M | 55.97M | 54.99M | 54.02M | 53.04M | 52.06M | 51.09M | 50.10M | 49.14M | 48.16M | 47.18M | 46.20M | 45.20M | 44.30M | 40.90M |
|
Goodwill & Intangibles
|
| | | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 69.08M | 55.08M | 55.08M | 55.08M | 55.08M | 55.08M | 55.09M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M | 52.21M | 51.89M | 111.98M | 110.95M | 109.92M | 108.89M | 107.86M | 106.88M | 105.91M | 104.93M | 103.95M | 102.98M | 102.00M | 101.03M | 100.05M | 99.07M | 98.10M | 97.10M | 96.20M | 92.80M |
|
Long-Term Deferred Tax
|
| | | 3.67M | 3.28M | | | | | | | | 3.00M | 4.29M | 0.86M | 1.21M | 5.69M | 7.97M | 5.44M | -3.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.46M | 0.57M | 0.55M | 0.59M | 0.65M | 0.76M | 0.94M | 0.91M | 1.29M | 0.87M | 0.94M | 1.01M | 1.22M | 1.37M | 1.33M | 1.34M | 1.46M | 2.02M | 1.61M | 1.57M | 2.99M | 26.81M | 30.70M | 30.34M | 33.34M | 35.08M | 34.34M | 36.93M | 34.52M | 34.23M | 32.89M | 33.85M | 42.38M | 45.35M | 48.96M | 58.52M | 62.01M | 58.78M | 70.45M | 76.27M | 29.80M | 102.80M | 106.53M | 30.71M | 31.40M | 31.10M | 31.10M | 32.60M |
|
Non-Current Assets
|
| | | 97.73M | 101.28M | 103.70M | 104.62M | 105.55M | 106.04M | 107.23M | 110.36M | 115.52M | 125.83M | 136.42M | 143.32M | 153.03M | 166.90M | 179.20M | 193.45M | 373.87M | 403.11M | 416.93M | 430.65M | 457.30M | 513.34M | 538.21M | 579.05M | 615.82M | 658.16M | 681.44M | 706.88M | 743.31M | 782.57M | 876.57M | 904.86M | 963.11M | 1,010.28M | 1,043.71M | 1,086.21M | 1,138.34M | 1,186.93M | 1,243.15M | 1,293.13M | 1,384.10M | 1,436.94M | 1,466.42M | 1,514.62M | 1,555.10M | 1,583.20M | 1,628.50M | 1,703.20M |
|
Assets
|
| | | 575.48M | 532.23M | 440.19M | 522.96M | 797.50M | 739.59M | 699.18M | 781.58M | 876.65M | 1,331.63M | 1,258.98M | 821.00M | 1,078.61M | 1,218.55M | 1,045.94M | 1,069.94M | 1,550.14M | 1,608.13M | 1,418.96M | 1,468.19M | 1,521.93M | 2,062.83M | 1,826.19M | 1,592.03M | 2,486.92M | 2,309.72M | 1,921.50M | 2,485.20M | 2,607.91M | 3,406.77M | 3,233.09M | 4,218.04M | 3,215.14M | 5,444.57M | 4,891.70M | 3,314.57M | 3,902.51M | 4,241.62M | 3,951.34M | 3,856.10M | 4,197.50M | 4,733.26M | 4,312.74M | 3,492.53M | 5,859.90M | 4,572.60M | 4,031.20M | 4,245.20M |
|
Accounts Payables
|
| | | 5.02M | 3.31M | 2.62M | 1.98M | 3.04M | 2.53M | 2.97M | 3.85M | 4.90M | 5.69M | 5.53M | 4.85M | 3.74M | 3.13M | 3.44M | 2.50M | 6.49M | 3.42M | 5.00M | 6.17M | 6.29M | 4.08M | 3.62M | 4.69M | 5.05M | 5.69M | 3.67M | 9.24M | 6.79M | 12.13M | 9.22M | 9.44M | 5.77M | 12.19M | 13.47M | 10.21M | 16.05M | 10.04M | 8.48M | 6.89M | 13.90M | 20.97M | 15.00M | 35.04M | 23.90M | 9.10M | 19.70M | 20.40M |
|
Payables
|
| | | 5.02M | 3.31M | 2.62M | 1.98M | 3.04M | 2.53M | 2.97M | 3.85M | 4.90M | 5.69M | 5.53M | 4.85M | 3.74M | 3.13M | 3.44M | 2.50M | 6.49M | 3.42M | 5.00M | 6.17M | 6.29M | 4.08M | 3.62M | 4.69M | 5.05M | 5.69M | 3.67M | 9.24M | 6.79M | 12.13M | 9.22M | 9.44M | 5.77M | 12.19M | 13.47M | 10.21M | 16.05M | 10.04M | 8.48M | 6.89M | 13.90M | 20.97M | 15.00M | 35.04M | 23.90M | 9.10M | 19.70M | 20.40M |
|
Accumulated Expenses
|
| | | 4.37M | 6.81M | 3.49M | 3.87M | 5.12M | 7.31M | 6.47M | 7.40M | 9.73M | 11.98M | 12.39M | 13.03M | 17.80M | 17.59M | 19.73M | 18.82M | 19.99M | 20.14M | 18.80M | 19.65M | 22.44M | 40.13M | 39.53M | 39.35M | 45.60M | 43.63M | 40.51M | 44.88M | 44.17M | 45.40M | 55.34M | 50.34M | 63.40M | 57.26M | 54.90M | 58.80M | 59.99M | 70.09M | 78.89M | 77.06M | 64.00M | 85.44M | 84.22M | 63.11M | 74.80M | 73.10M | 75.10M | 106.00M |
|
Short term Debt
|
| | | 9.54M | 13.94M | 0.89M | 0.84M | 0.85M | 0.86M | 0.86M | 0.88M | 0.89M | 0.90M | 0.91M | 1.09M | 1.11M | 1.13M | 1.14M | 1.15M | 0.89M | 1.33M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | | | 20.12M | 20.40M | 21.00M | 21.90M | 23.40M |
|
Current Taxes
|
| | | | 0.24M | | 0.15M | | 3.35M | 1.93M | 1.61M | | 6.58M | 5.37M | | | 16.58M | | | | | | | | 3.53M | | | | 15.95M | | | | 12.98M | | | | 23.18M | | | | 19.35M | | | | 17.28M | 10.28M | | | 43.00M | | |
|
Current Deferred Revenue
|
| | | 1.58M | 1.59M | 1.94M | 2.19M | 2.54M | 2.66M | 2.96M | 3.33M | 3.73M | 3.99M | 4.39M | 4.82M | 5.23M | 5.61M | 6.04M | 6.53M | 6.98M | 53.78M | 57.19M | 8.41M | 8.98M | 9.67M | 10.08M | 10.63M | 11.11M | 11.66M | 12.27M | 13.89M | 13.57M | 14.19M | 14.95M | 16.18M | 16.28M | 17.14M | 17.92M | 19.55M | 19.82M | 20.50M | 21.34M | 22.73M | 22.80M | 27.60M | 31.43M | 28.89M | 30.00M | 30.20M | 30.30M | 29.90M |
|
Total Current Liabilities
|
| | | 482.98M | 438.27M | 329.40M | 407.89M | 678.77M | 613.00M | 565.50M | 641.58M | 727.53M | 1,161.79M | 1,072.50M | 628.89M | 898.89M | 1,005.43M | 828.45M | 837.61M | 1,140.15M | 1,141.34M | 947.06M | 958.15M | 1,028.68M | 1,483.71M | 1,201.28M | 918.48M | 1,753.52M | 1,497.91M | 1,117.25M | 1,627.80M | 1,718.03M | 2,425.57M | 2,145.21M | 3,086.27M | 1,990.41M | 4,112.53M | 3,568.47M | 1,897.76M | 2,377.04M | 2,565.10M | 2,186.73M | 2,069.91M | 2,534.60M | 2,942.31M | 2,526.88M | 1,659.68M | 3,906.80M | 2,482.20M | 1,849.20M | 2,078.50M |
|
Non-Current Debt
|
| | | 60.88M | 60.94M | 26.53M | 26.34M | 26.12M | 25.65M | 25.43M | 25.21M | 24.86M | 24.65M | 28.35M | 29.00M | 28.71M | 30.39M | 33.48M | 33.22M | 34.41M | 33.94M | 33.49M | 33.05M | 32.61M | 32.18M | 31.73M | 31.29M | 30.86M | 30.42M | 29.99M | 29.55M | 29.12M | 28.68M | 28.25M | 27.82M | 27.38M | 26.95M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 10.99M | 11.98M | 13.35M | 15.05M | 16.80M | 18.11M | 20.08M | 22.66M | 25.31M | 26.82M | 29.32M | 32.06M | 34.48M | 36.55M | 38.96M | 41.84M | 44.64M | 46.42M | 49.32M | 52.41M | 55.67M | 57.84M | 59.92M | 62.73M | 65.14M | 66.80M | 68.61M | 71.50M | 73.26M | 74.80M | 77.51M | 81.70M | 85.15M | 87.68M | 90.96M | 94.47M | 97.59M | 100.30M | 102.89M | 105.59M | 107.70M | 109.44M | 110.93M | 113.37M | 114.60M | 118.50M | 119.40M | 121.20M |
|
Minority Interest
|
| | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.90M | 3.08M | 3.08M | 3.06M | 1.66M | 2.43M | 1.80M | 0.46M | 0.64M | | | | | | | | 49.13M | 53.40M | 59.36M | 64.21M | 70.21M | 73.93M | 79.64M | 85.92M | 91.22M | 92.61M | 98.54M | 102.42M | 112.60M | 115.34M | 119.08M | 125.23M | 145.50M | 134.77M | 135.28M | 139.37M | 141.03M | 139.66M | 142.96M | 145.47M | 143.80M | 133.45M | 136.21M | 140.23M | 149.70M | 143.70M | 150.20M | 259.30M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.70M | | | 60.66M | 63.00M | 60.50M | 59.30M | 61.10M |
|
Other Non-Current Liabilities
|
| | | 1.11M | 0.47M | | | 0.50M | | | | | | | | | | | | 0.55M | | | | | 16.62M | 18.86M | 18.71M | 19.55M | 22.20M | 21.26M | 21.52M | 19.26M | 16.90M | 70.78M | 71.68M | 72.99M | 73.63M | 73.85M | 77.60M | 75.25M | 73.09M | 83.08M | 84.83M | 51.70M | 110.00M | 112.19M | 53.94M | 49.90M | 50.50M | 51.20M | 15.70M |
|
Total Non-Current Liabilities
|
| | | 87.41M | 87.91M | 42.96M | 44.45M | 44.59M | 46.20M | 47.32M | 48.33M | 50.81M | 51.48M | 57.67M | 61.06M | 63.19M | 66.94M | 72.44M | 75.06M | 128.74M | 133.75M | 142.17M | 149.66M | 158.49M | 180.56M | 190.15M | 198.65M | 206.77M | 212.02M | 218.40M | 225.00M | 234.24M | 235.72M | 295.62M | 306.42M | 331.02M | 323.02M | 329.09M | 340.44M | 342.87M | 342.05M | 357.93M | 364.88M | 359.90M | 352.89M | 359.33M | 368.19M | 377.20M | 373.20M | 380.10M | 457.30M |
|
Total Liabilities
|
| | | | 1,107.00M | | | | | | | | | | | | | | | 1,268.89M | | | | 1,187.17M | 1,664.28M | 1,391.43M | 1,117.13M | 1,960.29M | 1,709.94M | 1,335.65M | 1,852.80M | 1,952.27M | 2,661.30M | 2,440.83M | 3,392.70M | 2,321.43M | 4,435.55M | 3,897.56M | 2,238.19M | 2,719.91M | 2,907.15M | 2,544.66M | 2,434.79M | 2,894.50M | 3,295.20M | 2,886.21M | 2,027.88M | 4,284.00M | 2,855.40M | 2,229.30M | 2,535.80M |
|
Total Debt
|
| | | 70.42M | 74.88M | 27.42M | 27.19M | 26.98M | 26.51M | 26.30M | 26.08M | 25.74M | 25.55M | 29.26M | 30.09M | 29.82M | 31.52M | 34.62M | 34.37M | 35.30M | 35.27M | 35.26M | 34.82M | 34.39M | 33.95M | 33.50M | 33.07M | 32.63M | 32.20M | 31.76M | 31.33M | 30.89M | 30.46M | 30.02M | 29.59M | 29.16M | 28.72M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | | | | | |
|
Common Equity
|
| | | 5.08M | 6.05M | 67.84M | 70.62M | 74.14M | 80.39M | 86.37M | 91.68M | 98.31M | 118.36M | 128.81M | 131.04M | 205.69M | 146.18M | 145.05M | 157.26M | 281.25M | 333.03M | 329.74M | 360.38M | 334.75M | 398.55M | 434.76M | 474.90M | 526.63M | 599.79M | 585.85M | 632.40M | 655.64M | 745.48M | 792.26M | 825.34M | 893.71M | 1,009.02M | 994.14M | 1,076.38M | 1,182.60M | 1,334.47M | 1,406.68M | 1,421.31M | 1,303.00M | 1,438.10M | 1,426.50M | 1,464.70M | 1,575.90M | 1,717.20M | 1,801.90M | 1,709.40M |
|
Shareholder's Equity
|
| | | 5.08M | 6.05M | 67.84M | 70.62M | 74.14M | 80.39M | 86.37M | 91.68M | 98.31M | 118.36M | 128.81M | 131.04M | 205.69M | 146.18M | 145.05M | 157.26M | 281.25M | 333.03M | 329.74M | 360.38M | 334.75M | 398.55M | 434.76M | 474.90M | 526.63M | 599.79M | 585.85M | 632.40M | 655.64M | 745.48M | 792.26M | 825.34M | 893.71M | 1,009.02M | 994.14M | 1,076.38M | 1,182.60M | 1,334.47M | 1,406.68M | 1,421.31M | 1,303.00M | 1,438.10M | 1,426.50M | 1,464.70M | 1,575.90M | 1,717.20M | 1,801.90M | 1,709.40M |
|
Liabilities and Shareholders Equity
|
| | | 575.48M | 532.23M | 440.19M | 522.96M | 797.50M | 739.59M | 699.18M | 781.58M | 876.65M | 1,331.63M | 1,258.98M | 821.00M | 1,078.61M | 1,218.55M | 1,045.94M | 1,069.94M | 1,550.14M | 1,608.13M | 1,418.96M | 1,468.19M | 1,521.93M | 2,062.83M | 1,826.19M | 1,592.03M | 2,486.92M | 2,309.72M | 1,921.50M | 2,485.20M | 2,607.91M | 3,406.77M | 3,233.09M | 4,218.04M | 3,215.14M | 5,444.57M | 4,891.70M | 3,314.57M | 3,902.51M | 4,241.62M | 3,951.34M | 3,856.10M | 4,197.50M | 4,733.26M | 4,312.74M | 3,492.53M | 5,859.90M | 4,572.60M | 4,031.20M | 4,245.20M |
|
Treasury Shares
|
| | | 8.12M | | | | 4.54M | | | | 1.98M | | 0.09M | 0.49M | -1.12M | 1.12M | 1.58M | 1.82M | -1.24M | -0.17M | -0.41M | -0.03M | 1.11M | 0.11M | 0.09M | 0.02M | 0.22M | 0.04M | 0.29M | 0.01M | 0.43M | 0.00M | 0.09M | 0.06M | 0.16M | 0.00M | 0.36M | 4.65M | 0.40M | 0.00M | 0.04M | 0.26M | 6.10M | 6.20M | 6.70M | 7.00M | 7.10M | 7.10M | 7.20M | 8.20M |
|
Retained Earnings
|
| | | -29.35M | 1.06M | 0.47M | 3.16M | 5.66M | 11.66M | 17.60M | 21.45M | 26.61M | 45.20M | 55.62M | 61.81M | 70.45M | 96.06M | 110.28M | 124.35M | 258.52M | 299.69M | 335.41M | 364.18M | 395.59M | 442.87M | 491.63M | 530.79M | 576.17M | 639.18M | 667.77M | 695.25M | 719.62M | 784.24M | 836.51M | 866.89M | 915.58M | 1,007.51M | 1,064.86M | 1,117.02M | 1,196.97M | 1,316.26M | 1,358.06M | 1,410.66M | 1,470.00M | 1,697.19M | 1,743.61M | 1,795.48M | 1,887.50M | 2,005.50M | 2,073.30M | 2,162.50M |