|
Cash & Equivalents
|
49.85M | 49.85M | 49.85M | 41.04M | 43.94M | 46.84M | 38.50M | 50.22M | 43.26M | 70.07M | 42.81M | 85.02M | 52.25M | 38.55M | 38.55M | 105.37M | 22.52M | 69.27M | 13.96M | 123.68M | 34.84M | 55.22M | 14.95M | 15.87M | 9.38M | 14.10M | 44.05M | 270.93M | 49.14M | 172.24M | 51.37M | 70.37M | 71.90M | 43.23M | 46.93M | 33.79M | 27.64M | 26.02M | 68.77M | 50.36M | 18.25M | 23.44M | 24.00M | 250.02M | 128.58M | 235.89M | 371.83M | 507.94M | 151.81M | 397.51M | 571.07M | 970.97M | 247.04M | 237.79M | 274.49M | 365.62M | 45.97M | 67.22M | 51.88M | 383.10M | 69.96M | 320.94M | 350.19M | 482.83M | 126.08M | 123.32M | 114.00M |
|
Cash & Current Investments
|
49.85M | 49.85M | 49.85M | 41.04M | 43.94M | 46.84M | 38.50M | 50.22M | 43.26M | 70.07M | 42.81M | 85.02M | 52.25M | 38.55M | 38.55M | 105.37M | 22.52M | 69.27M | 13.96M | 123.68M | 34.84M | 55.22M | 14.95M | 15.87M | 9.38M | 14.10M | 44.05M | 270.93M | 49.14M | 172.24M | 51.37M | 70.37M | 71.90M | 43.23M | 46.93M | 33.79M | 27.64M | 26.02M | 68.77M | 50.36M | 18.25M | 23.44M | 24.00M | 250.02M | 128.58M | 235.89M | 371.83M | 507.94M | 151.81M | 397.51M | 571.07M | 970.97M | 247.04M | 237.79M | 274.49M | 365.62M | 45.97M | 67.22M | 51.88M | 383.10M | 69.96M | 320.94M | 350.19M | 482.83M | 126.08M | 123.32M | 114.00M |
|
Receivables - Other
|
0.51M | -15.10M | 1.66M | 33.87M | 1.73M | 46.56M | 52.77M | 54.10M | 54.70M | 64.91M | 47.26M | 40.04M | 47.10M | 51.70M | 52.85M | 85.77M | 39.21M | 45.91M | 49.83M | 112.04M | | | | | | | | | | | | 10.99M | | | | 12.04M | 16.01M | 16.13M | 15.06M | 7.70M | 4.00M | 15.45M | 16.03M | 19.16M | 5.97M | 37.40M | 47.13M | 33.51M | 50.97M | 37.62M | 29.86M | 24.06M | 4.07M | 8.45M | 7.87M | 10.94M | 10.54M | 15.48M | 17.02M | 9.86M | 14.63M | 5.91M | 7.49M | 20.08M | 14.80M | 15.27M | 22.75M |
|
Prepaid Assets
|
5.40M | 6.34M | 7.04M | | | | | 8.90M | | 9.13M | 6.43M | 6.04M | 6.82M | 6.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.99M | | | | 18.66M | | | | 22.40M | | | | | | | |
|
Current Assets
|
| | | | | | | 1,567.96M | | 1,776.09M | 1,691.48M | 1,335.19M | 1,578.67M | 1,700.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 16.60M | | 15.98M | 20.42M | 21.48M | 21.86M | 22.19M | 22.58M | 21.54M | 22.01M | 19.54M | 16.65M | 15.09M | 13.80M | 13.24M | 15.28M | 16.11M | 15.31M | 15.65M | 17.37M | 18.17M | 18.80M | 19.29M | 18.78M | 18.98M | 20.82M | 21.94M | 23.40M | 25.34M | 25.40M | 24.83M | 24.29M | 25.18M | 24.79M | 27.33M | 31.27M | 32.30M | 31.68M | 30.82M | 30.62M | 29.85M | 36.31M | 38.13M | 38.99M | 43.81M | 50.42M | 52.84M | 50.60M | 51.76M | 53.14M | 58.93M | 64.54M | 68.22M | 65.88M | 64.36M | 63.13M | 60.77M | 57.74M | 56.89M | 55.63M | 59.40M | 66.55M | 77.09M | 78.44M |
|
Long-Term Investments
|
35.30M | 39.38M | 37.32M | | | | | 28.79M | | 22.93M | 25.09M | 25.67M | 25.87M | 26.51M | | | | | | 112.04M | 130.25M | 116.39M | 125.17M | 126.84M | 144.91M | 166.04M | 158.88M | 165.40M | 163.70M | 163.32M | 144.54M | 168.06M | 159.68M | 164.16M | 179.53M | 176.21M | 169.74M | 155.62M | 152.38M | 151.89M | 152.02M | 175.47M | 155.55M | 158.14M | 141.54M | 144.08M | 171.25M | 183.18M | 184.28M | 215.13M | 235.21M | 252.04M | 228.84M | 267.02M | 276.07M | 285.73M | 293.75M | 317.26M | 270.23M | 298.05M | 325.44M | 266.56M | 284.85M | 281.96M | 261.61M | 265.19M | 284.77M |
|
Goodwill
|
| | | 164.62M | | 316.93M | 316.93M | 317.09M | 322.65M | 322.65M | 322.65M | 196.84M | 202.35M | 202.35M | 202.35M | 196.84M | 196.84M | 196.84M | 210.80M | 210.63M | 210.63M | 211.88M | 211.88M | 211.88M | 211.88M | 211.88M | 219.42M | 217.98M | 289.86M | 290.74M | 278.70M | 196.22M | 196.22M | 196.22M | 81.86M | 81.86M | 81.86M | 81.86M | 81.86M | 81.86M | 81.86M | 81.86M | 88.22M | 87.65M | 181.81M | 215.31M | 215.31M | 227.51M | 227.51M | 227.51M | 227.51M | 227.51M | 237.43M | 244.32M | 243.97M | 301.15M | 301.76M | 301.76M | 301.76M | 301.76M | 301.76M | 301.76M | 310.33M | 312.02M | 311.94M | 311.94M | 319.39M |
|
Intangibles
|
| | | 12.07M | | 63.95M | 61.76M | 55.46M | 57.51M | 55.44M | 53.37M | 48.20M | 49.39M | 47.47M | 45.55M | 41.26M | 39.60M | 37.94M | 41.96M | 39.93M | 37.61M | 35.29M | 32.98M | 30.66M | 28.89M | 27.11M | 26.94M | 30.53M | 41.84M | 37.75M | 41.78M | 37.23M | 33.41M | 29.59M | 25.77M | 9.14M | 20.22M | 17.60M | 14.99M | 4.28M | 10.26M | 2.78M | 16.75M | 16.69M | 164.41M | 167.77M | 156.16M | 149.86M | 142.34M | 134.82M | 127.30M | 119.78M | 135.46M | 134.00M | 130.63M | 135.64M | 130.73M | 125.83M | 121.00M | 116.20M | 113.84M | 111.47M | 110.50M | 107.50M | 105.30M | 103.16M | 103.23M |
|
Goodwill & Intangibles
|
| | | 176.69M | | 380.88M | 378.70M | 372.54M | 380.16M | 378.09M | 376.02M | 245.05M | 251.74M | 249.82M | 247.91M | 238.10M | 236.44M | 234.78M | 252.76M | 250.56M | 248.25M | 247.17M | 244.85M | 242.54M | 240.76M | 238.99M | 246.36M | 248.51M | 331.71M | 328.49M | 320.48M | 233.45M | 229.63M | 225.81M | 107.62M | 91.00M | 102.07M | 99.46M | 96.84M | 86.14M | 92.12M | 84.63M | 104.96M | 104.33M | 346.22M | 383.08M | 371.47M | 377.37M | 369.85M | 362.33M | 354.81M | 347.29M | 372.88M | 378.32M | 374.60M | 436.79M | 432.49M | 427.59M | 422.76M | 417.96M | 415.60M | 413.24M | 420.83M | 419.53M | 417.25M | 415.10M | 422.62M |
|
Long-Term Deferred Tax
|
73.66M | 78.81M | 79.64M | | | | | 62.18M | | 45.17M | 45.33M | 45.08M | 36.10M | 29.03M | | | | | | | | | | | | | | | | | | 97.83M | | | 145.82M | 101.20M | 95.59M | 98.78M | 103.29M | 73.00M | 88.00M | 62.65M | 61.36M | 68.03M | 79.36M | 79.73M | 87.22M | 104.22M | 102.39M | 118.82M | 133.69M | 158.20M | 150.95M | 160.36M | 166.82M | 191.00M | 198.82M | 201.22M | 193.80M | 179.21M | 138.52M | 147.26M | 156.17M | 161.58M | 129.31M | 138.88M | 136.12M |
|
Other Non-Current Assets
|
34.06M | 144.97M | 147.46M | 139.63M | -2.42M | 124.11M | 124.63M | 133.53M | 125.11M | 122.55M | 125.91M | 121.16M | 112.91M | 114.60M | 137.99M | 88.80M | 132.33M | 144.53M | 143.42M | 102.09M | 91.86M | 98.35M | 96.04M | 100.30M | 114.56M | 114.77M | 107.40M | 117.67M | 131.44M | 129.90M | 140.54M | 67.13M | 163.47M | 161.09M | 55.44M | 54.83M | 77.42M | 77.83M | 68.70M | 46.44M | 56.98M | 69.42M | 79.94M | 55.44M | 82.71M | 100.47M | 93.64M | 75.04M | 98.20M | 110.30M | 100.21M | 110.61M | 98.31M | 121.65M | 120.92M | 106.03M | 111.10M | 126.26M | 115.39M | 85.95M | 129.24M | 113.04M | 175.26M | 183.79M | 233.97M | 212.76M | 192.03M |
|
Non-Current Assets
|
| | | | | | | 465.83M | | 445.45M | 443.93M | 320.53M | 309.84M | 298.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
1,227.76M | 1,359.92M | 1,479.91M | 1,703.33M | 2,186.87M | 2,003.55M | 2,060.79M | 2,033.79M | 1,962.00M | 2,221.55M | 2,135.41M | 1,655.72M | 1,888.51M | 1,999.07M | 1,960.55M | 2,087.73M | 2,329.88M | 2,276.21M | 2,492.69M | 2,318.16M | 2,317.25M | 2,425.53M | 2,600.54M | 2,623.92M | 2,917.03M | 2,410.40M | 2,299.06M | 2,138.52M | 2,178.41M | 2,121.30M | 2,211.32M | 2,125.50M | 2,113.16M | 1,931.33M | 1,739.84M | 2,024.68M | 1,577.37M | 1,514.53M | 1,493.44M | 1,345.27M | 1,169.65M | 1,206.04M | 1,343.84M | 1,628.72M | 1,517.88M | 1,710.91M | 1,821.17M | 1,997.14M | 1,758.67M | 2,114.34M | 2,194.15M | 2,565.31M | 1,882.45M | 1,950.97M | 2,041.84M | 2,181.56M | 1,804.05M | 1,940.34M | 1,965.34M | 2,140.98M | 1,822.45M | 1,920.06M | 2,032.13M | 2,260.00M | 1,820.50M | 1,960.00M | 2,220.00M |
|
Accounts Payables
|
86.55M | 31.02M | 68.54M | 71.82M | 58.17M | 47.13M | 75.31M | 18.52M | 37.16M | 21.73M | 76.29M | 35.44M | 141.92M | 172.79M | 151.30M | 60.16M | 104.27M | 129.48M | 126.35M | 27.72M | 110.98M | 240.54M | 84.34M | 25.56M | 176.45M | 95.58M | 95.35M | 48.13M | 170.93M | 132.27M | 201.93M | 40.84M | 204.06M | 42.87M | 54.27M | 19.39M | 33.58M | 5.26M | 6.37M | 8.66M | 6.27M | 1.59M | 4.86M | 7.51M | 16.20M | 34.91M | 13.01M | 18.59M | 18.16M | 12.41M | 8.59M | 13.25M | 2.38M | 10.42M | 26.92M | 4.62M | 4.02M | 1.27M | 11.83M | 0.98M | 3.38M | 21.95M | 1.76M | 5.86M | 0.77M | 6.13M | 58.09M |
|
Notes Payables
|
| | | 90.08M | | 57.07M | 107.02M | 193.59M | 125.21M | 224.63M | 195.83M | 168.70M | 340.15M | 428.66M | 446.47M | 477.01M | 409.02M | 542.81M | 663.29M | 514.71M | 435.81M | 362.40M | 338.80M | 377.77M | 517.52M | 500.41M | 415.75M | 446.19M | 459.04M | 501.85M | 425.79M | 418.83M | 297.15M | 330.42M | 76.80M | 289.94M | 186.25M | 51.71M | 49.96M | 49.95M | 49.96M | 49.96M | 49.96M | 49.98M | 99.98M | 99.99M | 74.97M | | | | | | | | | | | | | 30.00M | | | 20.00M | 10.00M | 15.00M | 15.00M | 15.00M |
|
Payables
|
86.55M | 31.02M | 68.54M | 161.90M | 58.17M | 104.20M | 182.33M | 212.11M | 162.38M | 246.36M | 272.12M | 204.14M | 482.07M | 601.46M | 597.77M | 537.17M | 513.29M | 672.29M | 789.64M | 542.43M | 546.79M | 602.94M | 423.14M | 403.33M | 693.98M | 596.00M | 511.10M | 494.32M | 629.97M | 634.11M | 627.71M | 459.67M | 501.21M | 373.29M | 131.06M | 309.33M | 219.84M | 56.96M | 56.33M | 58.61M | 56.23M | 51.56M | 54.82M | 57.49M | 116.18M | 134.90M | 87.97M | 18.59M | 18.16M | 12.41M | 8.59M | 13.25M | 2.38M | 10.42M | 26.92M | 4.62M | 4.02M | 1.27M | 11.83M | 30.98M | 3.38M | 21.95M | 21.76M | 15.86M | 15.77M | 21.13M | 73.09M |
|
Accumulated Expenses
|
-45.44M | -11.53M | 13.23M | 157.02M | -111.81M | 65.98M | 88.74M | 147.73M | 40.59M | 75.77M | 91.16M | 108.70M | 40.49M | 62.34M | 97.67M | 132.12M | 35.52M | 58.60M | 92.14M | 159.93M | 78.68M | 134.91M | 181.32M | 228.88M | 81.74M | 135.32M | 175.22M | 251.64M | 106.08M | 137.71M | 202.35M | 288.25M | 117.82M | 187.82M | 288.30M | 400.09M | 127.35M | 182.48M | 252.45M | 323.59M | 143.43M | 187.95M | 196.03M | 300.53M | 126.99M | 248.41M | 355.82M | 522.41M | 258.29M | 469.97M | 611.58M | 900.08M | 220.83M | 340.14M | 422.76M | 565.74M | 163.88M | 234.29M | 294.60M | 486.14M | 160.74M | 275.96M | 375.14M | 563.09M | 173.99M | 299.90M | 441.68M |
|
Short term Debt
|
| | | 90.08M | 93.52M | 57.07M | 107.02M | 193.59M | 125.21M | 224.63M | 195.83M | 168.70M | 340.15M | 428.66M | 446.47M | 477.01M | 409.02M | 542.81M | 663.29M | 514.71M | 435.81M | 362.40M | 338.80M | 377.77M | 517.52M | 500.41M | 415.75M | 446.19M | 459.04M | 501.85M | 425.79M | 418.83M | 297.15M | 330.42M | 76.80M | 289.94M | 186.25M | 51.71M | 49.96M | 49.95M | 49.96M | 49.96M | 49.96M | 49.98M | 99.98M | 99.99M | 74.97M | | | | | | | | | | | | | 30.00M | | | 20.00M | 10.00M | 15.00M | 15.00M | 15.00M |
|
Non-Current Debt
|
-0.09M | -0.44M | 13.11M | 120.00M | -0.20M | 323.12M | 313.38M | 239.88M | 320.28M | 368.30M | 362.54M | 109.08M | 137.10M | 157.56M | 50.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 169.23M | 125.00M | 125.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | | | | | 175.00M | 175.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
1.37M | 1.36M | 3.41M | | | | | 15.70M | | 15.56M | 8.29M | 1.97M | 2.70M | 12.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 4.79M | | 20.52M | 31.63M | 32.21M | 35.94M | 38.51M | 45.96M | 56.88M | 109.35M | 137.98M | 149.63M | 147.40M | 149.62M | 141.91M | 140.72M | 149.55M | 156.18M | 164.03M | 37.21M | 49.16M | 47.76M | 52.25M | 54.54M | 57.02M | 43.79M | 45.16M | 48.52M | 47.90M | 47.02M | 51.68M | 47.20M | 52.97M | 52.35M | 68.13M | 65.36M | 75.25M | 66.52M | 67.76M | 88.88M | 96.66M | 102.75M | 119.92M | 133.89M | 164.65M | 139.15M | 181.00M | 192.28M | 199.96M | 202.72M | 225.72M | 184.35M | 213.97M | 224.46M | 214.55M | 194.77M | 187.94M | 164.64M | 169.52M | 180.33M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.99M | | | | 0.86M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | 10.21M | | 4.48M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.24M | 56.02M | 59.16M | 57.17M | 91.28M | 107.99M | 102.37M | 99.48M | 93.38M | 90.17M | 91.05M | 89.62M | 108.25M | 117.11M | 110.59M | 109.77M | 106.42M | 100.96M | 95.26M | 93.73M | 91.48M | 90.10M | 95.17M | 88.82M | 100.67M | 101.22M | 99.66M |
|
Other Non-Current Liabilities
|
-12.73M | 26.39M | 2.82M | 65.69M | -12.41M | 53.90M | 88.59M | 73.41M | 44.63M | 65.28M | 37.22M | 34.34M | 36.00M | 28.90M | 37.94M | 53.19M | 42.94M | 37.84M | 37.47M | 58.38M | 44.74M | 57.31M | 53.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1,226.59M | -26.39M | -2.82M | 859.03M | 12.41M | 1,132.63M | 1,167.52M | 1,142.28M | 1,083.79M | 1,293.63M | 1,227.42M | 870.78M | 1,094.79M | 1,228.28M | 1,152.03M | 1,244.37M | 1,425.16M | 1,370.51M | 1,598.23M | 1,377.70M | 1,355.43M | 1,438.45M | 1,601.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
1,213.85M | | | 924.71M | | 1,186.53M | 1,256.11M | 1,215.69M | 1,128.42M | 1,358.91M | 1,264.64M | 905.12M | 1,130.79M | 1,257.17M | 1,189.98M | 1,297.56M | 1,468.10M | 1,408.35M | 1,635.70M | 1,436.09M | 1,400.17M | 1,495.77M | 1,655.19M | 1,654.46M | 1,929.89M | 1,456.74M | 1,466.47M | 1,305.70M | 1,325.48M | 1,294.05M | 1,372.31M | 1,309.24M | 1,291.20M | 1,096.59M | 953.05M | 1,283.45M | 842.36M | 777.33M | 746.02M | 614.85M | 455.98M | 480.26M | 581.73M | 822.19M | 721.80M | 897.20M | 962.80M | 1,071.06M | 767.45M | 1,039.37M | 1,080.06M | 1,338.45M | 726.09M | 773.34M | 849.07M | 927.53M | 564.49M | 681.87M | 746.61M | 841.51M | 497.42M | 579.25M | 670.04M | 840.16M | 442.39M | 559.73M | 756.66M |
|
Total Debt
|
-0.09M | -0.44M | 13.11M | 210.08M | 93.32M | 380.19M | 420.40M | 433.47M | 445.49M | 592.93M | 558.36M | 277.78M | 477.25M | 586.23M | 496.47M | 602.01M | 534.02M | 667.81M | 788.29M | 639.71M | 560.81M | 487.40M | 463.80M | 502.77M | 686.75M | 625.41M | 540.75M | 621.19M | 634.04M | 676.85M | 600.78M | 593.83M | 472.15M | 455.42M | 201.80M | 414.94M | 311.25M | 176.71M | 174.96M | 49.95M | 49.96M | 49.96M | 49.96M | 224.98M | 274.98M | 99.99M | 74.97M | | | | | | | | | | | | | 30.00M | | | 20.00M | 10.00M | 15.00M | 15.00M | 15.00M |
|
Common Equity
|
13.91M | | | 782.32M | | 817.02M | 804.68M | 818.10M | 833.58M | 862.64M | 870.77M | 750.60M | 757.72M | 741.90M | 770.58M | 790.17M | 861.78M | 867.86M | 856.99M | 882.07M | 917.08M | 929.76M | 945.35M | 969.46M | 987.13M | 953.66M | 832.60M | 832.82M | 852.94M | 827.26M | 839.02M | 816.27M | 821.96M | 834.74M | 786.78M | 741.24M | 735.01M | 737.20M | 747.41M | 730.42M | 713.67M | 725.78M | 762.10M | 806.53M | 796.08M | 813.71M | 858.38M | 926.08M | 991.23M | 1,074.97M | 1,114.10M | 1,226.86M | 1,156.36M | 1,177.63M | 1,192.77M | 1,254.03M | 1,239.56M | 1,258.47M | 1,218.73M | 1,299.47M | 1,325.03M | 1,340.81M | 1,362.08M | 1,415.77M | 1,378.11M | 1,399.41M | 1,463.16M |
|
Shareholder's Equity
|
| | | 782.32M | | 817.02M | 804.68M | 818.10M | 833.58M | 862.64M | 870.77M | 750.60M | 757.72M | 741.90M | 770.58M | 790.17M | 861.78M | 867.86M | 856.99M | 882.07M | 917.08M | 929.76M | 945.35M | 969.46M | 987.13M | 953.66M | 832.60M | 832.82M | 852.94M | 827.26M | 839.02M | 816.27M | 821.96M | 834.74M | 786.78M | 741.24M | 735.01M | 737.20M | 747.41M | 730.42M | 713.67M | 725.78M | 762.10M | 806.53M | 796.08M | 813.71M | 858.38M | 926.08M | 991.23M | 1,074.97M | 1,114.10M | 1,226.86M | 1,156.36M | 1,177.63M | 1,192.77M | 1,254.03M | 1,239.56M | 1,258.47M | 1,218.73M | 1,299.47M | 1,325.03M | 1,340.81M | 1,362.08M | 1,415.77M | 1,378.11M | 1,399.41M | 1,463.16M |
|
Liabilities and Shareholders Equity
|
1,227.76M | 1,359.92M | 1,479.91M | 1,703.33M | 2,186.87M | 2,003.55M | 2,060.79M | 2,033.79M | 1,962.00M | 2,221.55M | 2,135.41M | 1,655.72M | 1,888.51M | 1,999.07M | 1,960.55M | 2,087.73M | 2,329.88M | 2,276.21M | 2,492.69M | 2,318.16M | 2,317.25M | 2,425.53M | 2,600.54M | 2,623.92M | 2,917.03M | 2,410.40M | 2,299.06M | 2,138.52M | 2,178.41M | 2,121.30M | 2,211.32M | 2,125.50M | 2,113.16M | 1,931.33M | 1,739.84M | 2,024.68M | 1,577.37M | 1,514.53M | 1,493.44M | 1,345.27M | 1,169.65M | 1,206.04M | 1,343.84M | 1,628.72M | 1,517.88M | 1,710.91M | 1,821.17M | 1,997.14M | 1,758.67M | 2,114.34M | 2,194.15M | 2,565.31M | 1,882.45M | 1,950.97M | 2,041.84M | 2,181.56M | 1,804.05M | 1,940.34M | 1,965.34M | 2,140.98M | 1,822.45M | 1,920.06M | 2,032.13M | 2,260.00M | 1,820.50M | 1,960.00M | 2,220.00M |
|
Treasury Shares
|
| | | 3.51M | | 4.30M | 4.81M | 4.52M | 3.70M | 3.39M | 3.30M | 3.15M | 3.17M | 4.33M | 1.49M | 2.32M | 3.53M | 4.28M | 1.49M | 1.58M | 4.60M | 4.53M | 4.41M | 1.10M | 4.51M | 5.61M | 5.56M | 1.29M | 0.35M | 1.35M | 7.26M | 2.87M | 0.03M | 0.03M | 6.61M | 2.23M | | 0.06M | 0.12M | 1.57M | 501.00 | 501.00 | 5.82M | 0.69M | 5.74M | 0.13M | 0.19M | 4.31M | 0.06M | 5.25M | 5.42M | 3.80M | 0.65M | 5.75M | 1.25M | 1.25M | | | 4.43M | 4.35M | 3.91M | 3.65M | 3.61M | 3.45M | 3.04M | 2.86M | 2.83M |
|
Retained Earnings
|
| | | 155.19M | | 163.08M | 170.13M | 179.56M | 186.79M | 197.48M | 193.90M | 77.53M | 80.46M | 87.31M | 106.98M | 118.80M | 128.95M | 131.44M | 136.76M | 163.89M | 181.64M | 199.85M | 214.52M | 227.06M | 244.04M | 261.04M | 265.87M | 279.14M | 281.58M | 283.51M | 294.17M | 257.19M | 272.71M | 281.55M | 227.09M | 176.27M | 152.70M | 153.41M | 169.89M | 182.55M | 182.03M | 187.18M | 225.20M | 258.67M | 227.88M | 226.58M | 234.06M | 271.00M | 285.91M | 349.27M | 386.90M | 450.17M | 405.43M | 418.41M | 423.72M | 453.31M | 428.08M | 418.77M | 412.57M | 454.36M | 461.19M | 481.18M | 505.30M | 561.75M | 556.40M | 581.50M | 629.83M |