|
Cash & Equivalents
|
16.55M | 15.66M | 19.87M | 20.27M | 23.01M | 18.25M | 20.30M | 41.09M | 35.44M | 25.48M | 30.04M | 26.70M | 28.07M | 42.62M | 31.49M | 32.69M | 39.11M | 43.46M | 108.70M | 162.00M | 191.82M | 270.53M | 70.30M | 39.66M | 40.54M | 56.81M | 69.11M | 71.37M | 79.44M | 91.79M | 91.79M | 94.29M | 82.11M | 92.76M | 113.75M | 120.52M | 101.42M | 71.57M | 114.18M | 98.69M | 102.10M | 105.50M | 90.00M | 119.77M | 180.00M | 115.74M | 92.78M | 108.61M | 92.80M | 76.01M | 56.55M | 87.58M | 79.09M | 67.97M | 57.99M | 83.38M | 116.47M | 111.38M | 105.17M | 112.53M | 108.10M | 118.86M | 141.13M | 105.94M | 128.65M | 131.59M | 107.45M |
|
Short-term Investments
|
0.36M | 0.21M | 0.57M | 0.70M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.75M | 62.19M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
16.91M | 15.88M | 20.44M | 20.97M | 23.82M | 18.25M | 20.30M | 41.09M | 35.44M | 25.48M | 30.04M | 26.70M | 28.07M | 42.62M | 31.49M | 32.69M | 39.11M | 43.46M | 108.70M | 162.00M | 191.82M | 270.53M | 70.30M | 39.66M | 40.54M | 56.81M | 69.11M | 71.37M | 79.44M | 91.79M | 91.79M | 94.29M | 82.11M | 92.76M | 113.75M | 120.52M | 101.42M | 71.57M | 114.18M | 120.45M | 164.29M | 105.50M | 90.00M | 119.77M | 180.00M | 115.74M | 92.78M | 108.61M | 92.80M | 76.01M | 56.55M | 87.58M | 79.09M | 67.97M | 57.99M | 83.38M | 116.47M | 111.38M | 105.17M | 112.53M | 108.10M | 118.86M | 141.13M | 105.94M | 128.65M | 131.59M | 107.45M |
|
Receivables - Net
|
-0.34M | 0.96M | 1.37M | 9.17M | 8.75M | 8.16M | 7.79M | 8.93M | 7.37M | 6.68M | 6.46M | 7.86M | 9.11M | 8.58M | 8.42M | 10.49M | 9.23M | 10.42M | 12.05M | 12.36M | 11.55M | 12.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 12.36M | | | 18.22M | 12.96M | 16.83M | 18.44M | 24.65M | 30.77M | 33.55M | 30.08M | 24.30M | 11.65M | 17.68M | 11.31M | 10.92M | 15.77M | 14.31M | 14.69M | 9.07M | 46.16M | 18.08M | 13.77M | 15.81M | 10.61M | 11.38M | 15.53M | 12.57M | 13.19M | 3.22M | 7.10M | 7.07M | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.34M | 0.96M | 1.37M | 9.17M | 8.75M | 8.16M | 7.79M | 8.93M | 7.37M | 6.68M | 6.46M | 7.86M | 9.11M | 8.58M | 8.42M | 10.49M | 9.23M | 10.42M | 12.05M | 24.72M | 11.55M | 12.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | 1,115.66M | 1,147.72M | 1,144.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
5.95M | 5.95M | 5.98M | 6.04M | 6.04M | | | 6.04M | | 5.70M | 5.85M | 6.99M | | | | 7.01M | 7.01M | 7.01M | 7.01M | 7.03M | 7.05M | 7.05M | 7.04M | 7.05M | 7.14M | 7.14M | 7.23M | 7.24M | 7.25M | 7.28M | 7.32M | 7.32M | | | | 7.41M | | | | 7.43M | | | | 7.90M | | | | 17.91M | | | | 19.46M | | | | 19.93M | | | | 19.64M | | | | 19.64M | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27M | | | | 6.46M | | | | 10.01M | | | | 3.55M | | | | 3.13M | | | | 0.93M | | | | 0.99M | | | | 0.85M | | | |
|
Land & Improvements
|
0.99M | 0.99M | 0.99M | 0.99M | 0.99M | | | 0.99M | | 0.90M | 0.90M | 1.27M | | | | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | | | | 1.30M | | | | 1.30M | | | | 1.30M | | | | 1.41M | | | | 1.41M | | | | 1.41M | | | | 1.41M | | | | 1.41M | | | |
|
Property, Plant & Equipment (Net)
|
23.11M | 22.11M | 22.09M | 21.86M | 21.93M | 23.23M | 22.79M | 24.27M | | 23.81M | 22.98M | 25.73M | 26.37M | 26.02M | 25.51M | 25.31M | 25.47M | 27.28M | 28.06M | 31.54M | 35.13M | 38.90M | 45.97M | 48.26M | 46.85M | 46.22M | 46.10M | 45.39M | 47.78M | 46.85M | 44.35M | 38.74M | 38.02M | 36.53M | 36.43M | 49.31M | 53.79M | 53.36M | 55.01M | 54.14M | 54.46M | 51.48M | 56.85M | 56.50M | 59.88M | 59.28M | 57.83M | 58.36M | 56.83M | 54.90M | 53.77M | 54.51M | 54.40M | 54.18M | 52.06M | 51.65M | 48.50M | 45.87M | 38.56M | 36.45M | 34.05M | 32.83M | 31.84M | 29.50M | 27.04M | 26.39M | 25.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 89.70M | 91.47M | 88.30M | 75.98M | 73.80M | 71.41M | 66.56M | 67.05M | 68.54M | 74.06M | 76.44M | 75.51M | 78.29M | 87.76M | 80.54M | 21.75M | 45.17M | 85.08M | 85.91M | 55.20M | 56.18M | 52.71M | 18.75M | 37.82M | 55.76M | 54.68M | 87.63M | 85.17M | 92.98M | 93.25M | 86.39M | 76.17M | 79.95M | 77.88M | 76.17M | 74.73M | 72.40M | 58.88M | 59.62M | 61.32M | 66.30M | 70.16M | 66.50M | 64.92M |
|
Goodwill
|
27.65M | 28.82M | 29.30M | 29.30M | 49.05M | 61.66M | 61.66M | 61.68M | 61.68M | 61.68M | 61.68M | 61.68M | 97.48M | 99.38M | 100.46M | 109.49M | 106.91M | 106.95M | 102.89M | 103.84M | 104.09M | 105.12M | 594.40M | 527.45M | 496.65M | 503.00M | 502.38M | 495.16M | 524.87M | 544.34M | 560.50M | 499.91M | 506.24M | 516.16M | 538.34M | 526.51M | 544.29M | 519.81M | 519.04M | 464.12M | 480.52M | 489.29M | 465.57M | 480.79M | 418.56M | 444.51M | 456.31M | 492.99M | 492.75M | 492.84M | 482.48M | 480.26M | 483.38M | 437.03M | 404.47M | 435.92M | 420.65M | 414.90M | 412.51M | 431.56M | 411.85M | 415.65M | 423.01M | 396.36M | 420.71M | 439.45M | 26.90M |
|
Intangibles
|
12.76M | 12.09M | 11.43M | 10.76M | 30.02M | 21.43M | 19.95M | 18.47M | | 15.96M | 14.75M | 14.60M | 27.18M | 22.36M | 21.17M | 20.36M | 18.55M | 17.40M | 16.75M | 15.77M | 14.71M | 13.80M | 12.31M | 10.93M | 10.04M | 9.45M | 24.46M | 23.79M | 32.15M | 32.66M | 31.54M | 27.93M | 27.39M | 25.88M | 25.53M | 23.57M | 22.52M | 18.91M | 17.37M | 5.52M | 5.25M | 5.22M | 4.76M | 4.50M | 4.00M | 3.67M | 3.39M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
40.41M | 40.91M | 40.72M | 40.05M | 79.07M | 83.09M | 81.61M | 80.14M | 61.68M | 77.64M | 76.43M | 76.27M | 124.66M | 121.75M | 121.62M | 129.85M | 125.46M | 124.35M | 119.64M | 119.61M | 118.80M | 118.93M | 606.72M | 538.38M | 506.69M | 512.45M | 526.84M | 518.94M | 557.02M | 576.99M | 592.04M | 527.85M | 533.63M | 542.04M | 563.86M | 550.09M | 566.82M | 538.73M | 536.41M | 469.64M | 485.76M | 494.51M | 470.33M | 485.29M | 422.57M | 448.17M | 459.70M | 492.99M | 492.75M | 492.84M | 482.48M | 480.26M | 483.38M | 437.03M | 404.47M | 435.92M | 420.65M | 414.90M | 412.51M | 431.56M | 411.85M | 415.65M | 423.01M | 396.36M | 420.71M | 439.45M | 26.90M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 1.36M | 1.37M | 1.40M | 4.64M | 6.13M | 5.77M | 0.12M | 0.83M | 13.07M | 15.57M | 15.71M | 19.45M | 28.10M | 29.09M | 37.30M | 41.18M | 56.46M | 60.45M | 62.01M | 64.79M | 61.45M | 61.62M | 66.40M | 60.70M | 63.23M | 63.91M | 64.55M | 79.12M | 83.20M | 72.52M | 78.94M | 77.21M | 67.76M | 63.97M | 63.81M | 53.95M | 56.91M | 57.55M | 56.76M | 55.49M | 74.69M | 78.88M | 76.49M | 88.26M | 75.13M | 80.28M | 92.23M | 93.87M |
|
Other Non-Current Assets
|
3.75M | 4.04M | 3.31M | 5.16M | 5.77M | 4.81M | 5.41M | 7.78M | | 8.48M | 8.73M | 7.83M | 8.58M | 8.27M | 9.07M | 11.67M | 13.71M | 12.39M | 20.01M | 23.46M | 28.97M | 27.48M | 86.37M | 41.88M | 37.67M | 47.28M | 61.01M | 33.39M | 86.97M | 38.51M | 37.27M | 43.24M | 32.37M | 40.49M | 37.41M | 32.66M | 37.64M | 31.65M | 27.30M | 32.72M | 35.97M | 32.75M | 36.38M | 31.73M | 16.06M | 42.89M | 45.52M | 64.47M | 38.92M | 38.78M | 41.17M | 57.00M | 1.83M | 97.65M | 124.26M | 86.59M | 359.21M | 103.77M | 96.85M | 67.53M | 63.97M | 61.12M | 51.84M | 65.45M | 62.27M | 65.63M | 63.28M |
|
Non-Current Assets
|
| | | | | | | | | | | | 26.37M | 26.02M | 25.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
672.32M | 718.84M | 759.68M | 794.43M | 882.45M | 915.02M | 947.74M | 995.91M | | 1,021.62M | 1,064.10M | 1,071.12M | 1,142.03M | 1,173.74M | 1,169.70M | 1,288.96M | 1,382.74M | 1,457.25M | 1,547.98M | 1,601.23M | 1,642.61M | 1,695.36M | 2,757.43M | 2,778.75M | 2,700.61M | 2,783.76M | 2,984.55M | 2,990.57M | 3,268.83M | 3,305.60M | 3,279.35M | 3,164.00M | 3,173.85M | 3,360.61M | 3,460.78M | 3,700.97M | 3,699.58M | 3,595.11M | 3,656.76M | 3,909.56M | 4,106.33M | 4,165.41M | 4,118.28M | 4,423.89M | 4,350.10M | 4,197.82M | 4,197.25M | 4,453.06M | 4,278.53M | 4,261.29M | 4,331.96M | 4,366.24M | 4,257.83M | 4,088.75M | 3,895.33M | 4,175.67M | 4,543.63M | 4,320.86M | 4,329.98M | 4,525.35M | 4,482.18M | 4,661.94M | 4,936.07M | 4,931.15M | 5,148.07M | 5,434.77M | 4,999.21M |
|
Accounts Payables
|
0.18M | -0.16M | 3.96M | 4.11M | 0.97M | 5.45M | 5.74M | 3.23M | | 5.33M | 5.15M | 7.44M | 10.91M | 10.51M | 10.23M | 12.15M | 12.59M | 9.36M | 14.45M | 14.82M | 24.20M | 20.40M | 15.35M | 4.45M | 7.84M | 3.93M | 3.69M | 4.19M | 2.38M | 3.72M | 2.81M | 2.46M | 3.92M | 3.69M | 3.60M | 4.99M | 2.33M | 5.09M | 3.77M | 6.11M | 5.68M | 3.28M | 3.47M | 4.26M | 4.33M | 4.67M | 4.29M | 5.29M | 4.82M | 5.23M | 5.38M | 3.82M | 6.34M | 4.69M | 6.15M | 7.33M | 4.84M | 6.34M | 6.16M | 138.22M | 10.81M | 10.20M | 8.18M | 141.21M | 103.11M | 124.10M | 115.52M |
|
Notes Payables
|
| | | | | | | 300.00M | | | | 220.00M | 265.00M | 292.00M | 250.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.18M | -0.16M | 3.96M | 4.11M | 0.97M | 5.45M | 5.74M | 303.23M | | 5.33M | 5.15M | 227.44M | 275.92M | 302.51M | 260.23M | 12.15M | 12.59M | 9.36M | 14.45M | 14.82M | 24.20M | 20.40M | 15.35M | 4.45M | 7.84M | 3.93M | 3.69M | 4.19M | 2.38M | 3.72M | 2.81M | 2.46M | 3.92M | 3.69M | 3.60M | 4.99M | 2.33M | 5.09M | 3.77M | 6.11M | 5.68M | 3.28M | 3.47M | 4.26M | 4.33M | 4.67M | 4.29M | 5.29M | 4.82M | 5.23M | 5.38M | 3.82M | 6.34M | 4.69M | 6.15M | 7.33M | 4.84M | 6.34M | 6.16M | 138.22M | 10.81M | 10.20M | 8.18M | 141.21M | 103.11M | 124.10M | 115.52M |
|
Accumulated Expenses
|
3.54M | -0.69M | -0.85M | 11.63M | -0.24M | 9.12M | 10.45M | 15.45M | | 10.56M | 11.41M | 16.04M | 7.85M | 11.59M | 13.24M | 18.95M | 20.28M | 29.60M | 33.02M | 27.66M | 28.35M | 33.59M | 65.29M | 89.36M | 69.25M | 77.01M | 97.12M | 95.38M | 95.05M | 79.20M | 86.53M | 82.70M | 82.59M | 77.87M | 82.44M | 85.99M | 85.14M | 78.85M | 81.44M | 79.40M | 77.84M | 74.95M | 84.75M | 88.92M | 76.58M | 72.87M | 81.91M | 97.32M | 76.68M | 86.63M | 100.34M | 127.80M | 90.28M | 97.14M | 104.06M | 111.39M | 120.64M | 118.88M | 106.39M | 131.89M | 98.90M | 114.26M | 108.93M | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 5.96M | 6.72M | 5.93M | 4.46M | 4.40M | 13.58M | 19.92M | 5.32M | 10.82M | 13.34M | 3.09M | 1.21M | 9.02M | 15.15M | 8.06M | 8.47M | 7.37M | 25.79M | 27.31M | 29.61M | 26.21M | 63.50M | 71.04M | 71.60M | 54.99M | 40.76M | 36.33M | 34.34M | 59.35M | 39.73M | 28.27M | 11.73M | 34.35M | 39.70M | 24.13M | 12.92M | 32.64M | 20.86M | 16.68M | 19.81M | 24.48M | 30.75M | 41.73M | 55.45M |
|
Current Taxes
|
| | | | | | | | | 2.88M | 2.65M | 13.11M | 16.69M | 8.47M | 7.36M | 3.12M | 22.35M | | 0.74M | | | | 5.55M | 11.02M | 22.12M | 9.76M | 9.53M | 21.24M | 28.11M | 20.89M | 20.24M | 19.63M | 37.96M | 19.79M | 4.07M | 10.77M | 23.87M | 0.47M | 13.41M | 15.08M | 0.39M | 0.37M | 0.62M | 4.05M | 18.60M | 31.23M | 18.89M | 29.69M | 31.85M | 27.87M | 20.72M | 19.28M | 13.74M | 15.57M | 16.41M | 25.69M | 19.81M | 18.66M | 15.95M | 17.91M | 23.54M | 23.58M | 27.50M | 28.58M | 29.35M | 37.55M | 48.78M |
|
Non-Current Debt
|
1.98M | 1.82M | 1.66M | 319.30M | 1.33M | 289.50M | 288.50M | 300.00M | | 250.00M | 260.00M | 220.00M | 265.00M | 292.00M | 250.00M | 327.54M | 172.00M | 216.00M | | 451.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 15.08M | 14.53M | 14.45M | 15.25M | 16.07M | 16.88M | 17.83M | 18.78M | 19.38M | 20.00M | 20.67M | 10.34M | 10.34M | 10.34M | | | | | | | | 37.90M | 39.25M | 43.87M | 49.10M | 50.28M | 52.86M | 49.89M | 49.48M | 53.02M | 50.16M | 47.50M | 41.39M | 43.34M | 28.85M | 23.32M | 30.50M | 51.89M | 57.62M | 47.05M | 31.87M | 33.07M | 31.61M | 26.73M | 20.25M | 38.45M | 38.49M | 40.63M | 35.55M | 51.22M | 59.09M | 66.37M | 74.15M | 74.40M | 72.26M | 66.99M | 57.81M | 62.91M | 58.58M | 61.41M | 59.69M | 55.48M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
94.12M | 102.00M | 110.33M | 117.21M | 126.23M | 139.11M | 151.64M | 164.97M | | 188.14M | 192.30M | 193.90M | 194.29M | 190.64M | 186.51M | 185.28M | 185.77M | 187.73M | 200.11M | 210.07M | 220.88M | 226.01M | 237.20M | 255.59M | 265.66M | 252.64M | 267.59M | 261.50M | 269.20M | 276.36M | 271.15M | 258.34M | 259.33M | 250.82M | 237.04M | 171.19M | 146.41M | 140.22M | 120.99M | 114.98M | 108.37M | 100.74M | 95.44M | 85.39M | 69.84M | 59.86M | 48.14M | 42.30M | 39.74M | 35.68M | 32.60M | 36.63M | 45.37M | 44.03M | 49.25M | 42.92M | 29.32M | 18.46M | 14.19M | 17.05M | 16.89M | 18.42M | 19.88M | 16.81M | 19.66M | 22.46M | 17.66M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.31M | 76.75M | 74.43M | 73.38M | 71.10M | 62.71M | 55.99M | 57.35M | 55.32M | 54.51M | 56.41M | 61.19M | 59.71M | 60.68M | 57.38M | 59.38M | 57.94M | 55.72M | 51.66M | 50.30M | 48.56M | 46.75M | 45.22M | 36.44M | 30.88M | 29.45M | 31.18M |
|
Other Non-Current Liabilities
|
| | | 0.70M | | 0.64M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.99M | | | | 59.35M | | | | 34.35M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 458.25M | | 450.57M | 464.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,024.55M | | | | 2,982.05M | | | | 2,854.57M | | | | | | | | | | | |
|
Total Liabilities
|
376.62M | 409.70M | 437.58M | 458.95M | 444.32M | 451.21M | 464.78M | 490.94M | | 463.15M | 478.92M | 457.80M | 502.53M | 520.91M | 479.21M | 559.86M | 621.41M | 655.01M | 721.00M | 731.76M | 732.39M | 743.11M | 1,797.57M | 1,876.54M | 1,883.30M | 1,885.88M | 2,083.13M | 2,150.82M | 2,360.09M | 2,370.41M | 2,291.37M | 2,238.39M | 2,184.63M | 2,346.90M | 2,388.28M | 2,550.72M | 2,514.54M | 2,449.30M | 2,502.06M | 2,779.26M | 2,974.10M | 3,009.62M | 2,967.43M | 3,196.88M | 3,229.42M | 3,002.96M | 2,925.08M | 3,079.53M | 2,875.30M | 2,786.35M | 2,903.31M | 3,041.41M | 2,911.67M | 2,846.39M | 2,712.74M | 2,888.92M | 3,318.92M | 3,081.18M | 3,139.99M | 3,285.98M | 3,285.86M | 3,458.66M | 3,654.28M | 3,737.55M | 3,867.55M | 4,038.16M | 4,015.24M |
|
Total Debt
|
1.98M | 1.82M | 1.66M | 319.30M | 1.33M | 289.50M | 288.50M | 300.00M | | 250.00M | 260.00M | 220.00M | 265.00M | 292.00M | 250.00M | 327.54M | 172.00M | 216.00M | | 451.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 322.11M | 335.48M | 438.13M | 448.73M | 468.43M | 490.52M | | 542.40M | 568.30M | 595.49M | 620.71M | 633.45M | 670.49M | 708.43M | 750.99M | 791.90M | 816.65M | 869.48M | 910.22M | 952.26M | 959.86M | 902.22M | 817.32M | 897.88M | 901.42M | 839.75M | 908.74M | 935.18M | 987.98M | 918.32M | 980.70M | 1,004.85M | 1,063.88M | 1,140.72M | 1,178.56M | 1,140.69M | 1,150.96M | 1,123.97M | 1,126.04M | 1,150.86M | 1,146.31M | 1,227.01M | 1,120.68M | 1,194.86M | 1,272.17M | 1,358.84M | 1,403.23M | 1,474.94M | 1,428.65M | 1,324.84M | 1,346.17M | 1,242.37M | 1,182.59M | 1,286.75M | 1,224.71M | 1,239.67M | 1,189.99M | 1,239.38M | 1,196.32M | 1,203.28M | 1,281.79M | 1,193.61M | 1,280.52M | 1,396.61M | 983.97M |
|
Shareholder's Equity
|
295.70M | 309.14M | 322.11M | 335.48M | 438.13M | 448.73M | 468.43M | 490.52M | | 542.40M | 568.30M | 595.49M | 620.71M | 633.45M | 670.49M | 708.43M | 750.99M | 791.90M | 816.65M | 869.48M | 910.22M | 952.26M | 959.86M | 902.22M | 817.32M | 897.88M | 901.42M | 839.75M | 908.74M | 935.18M | 987.98M | 918.32M | 980.70M | 1,004.85M | 1,063.88M | 1,140.72M | 1,178.56M | 1,140.69M | 1,150.96M | 1,123.97M | 1,126.04M | 1,150.86M | 1,146.31M | 1,227.01M | 1,120.68M | 1,194.86M | 1,272.17M | 1,358.84M | 1,403.23M | 1,474.94M | 1,428.65M | 1,324.84M | 1,346.17M | 1,242.37M | 1,182.59M | 1,286.75M | 1,224.71M | 1,239.67M | 1,189.99M | 1,239.38M | 1,196.32M | 1,203.28M | 1,281.79M | 1,193.61M | 1,280.52M | 1,396.61M | 983.97M |
|
Liabilities and Shareholders Equity
|
672.32M | 718.84M | 759.68M | 794.43M | 882.45M | 915.02M | 947.74M | 995.91M | | 1,021.62M | 1,064.10M | 1,071.12M | 1,142.03M | 1,173.74M | 1,169.70M | 1,288.96M | 1,382.74M | 1,457.25M | 1,547.98M | 1,601.23M | 1,642.61M | 1,695.36M | 2,757.43M | 2,778.75M | 2,700.61M | 2,783.76M | 2,984.55M | 2,990.57M | 3,268.83M | 3,305.60M | 3,279.35M | 3,164.00M | 3,173.85M | 3,360.61M | 3,460.78M | 3,700.97M | 3,699.58M | 3,595.11M | 3,656.76M | 3,909.56M | 4,106.33M | 4,165.41M | 4,118.28M | 4,423.89M | 4,350.10M | 4,197.82M | 4,197.25M | 4,453.06M | 4,278.53M | 4,261.29M | 4,331.96M | 4,366.24M | 4,257.83M | 4,088.75M | 3,895.33M | 4,175.67M | 4,543.63M | 4,320.86M | 4,329.98M | 4,525.35M | 4,482.18M | 4,661.94M | 4,936.07M | 4,931.15M | 5,148.07M | 5,434.77M | 4,999.21M |
|
Retained Earnings
|
219.12M | 230.84M | 240.94M | 253.35M | 268.15M | 287.68M | 306.16M | 326.81M | | 375.50M | 401.01M | 427.60M | 453.06M | 485.07M | 518.39M | 554.19M | 592.79M | 636.39M | 683.73M | 729.50M | 770.35M | 807.85M | 859.02M | 906.01M | 964.14M | 1,015.57M | 1,032.97M | 964.27M | 996.25M | 1,032.71M | 1,067.02M | 1,049.37M | 1,097.53M | 1,109.21M | 1,124.76M | 1,214.84M | 1,228.81M | 1,248.40M | 1,258.32M | 1,276.47M | 1,291.70M | 1,310.32M | 1,335.29M | 1,362.63M | 1,381.77M | 1,439.68M | 1,482.17M | 1,511.97M | 1,582.38M | 1,638.38M | 1,654.54M | 1,552.85M | 1,548.85M | 1,554.24M | 1,557.07M | 1,573.03M | 1,514.40M | 1,510.59M | 1,498.33M | 1,489.55M | 1,493.02M | 1,514.54M | 1,541.69M | 1,560.15M | 1,563.81M | 1,606.18M | 1,198.48M |
|
Preferred Shares
|
76.65M | 78.27M | 81.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.08M | | | | 0.27M | | 0.09M | 0.08M | 0.24M | 0.10M | 0.10M | 99.00 | 0.29M | 0.08M | 0.24M | 0.23M | 0.23M | 0.20M | 0.20M | 0.32M | 0.34M | 0.34M | 0.33M | 0.33M | 0.28M | 0.33M | 0.33M | 0.33M | 0.30M | | 1.31M | 1.31M | 0.30M | | | | 0.38M | | | | 0.53M | | | | 0.56M | | | 1.80M | 0.51M | 0.86M | 1.67M | 2.33M | 0.56M | | | | 0.55M | | | | 0.74M | | | |