|
Cash & Equivalents
|
117.48M | 171.90M | 97.56M | 110.67M | 118.09M | 299.81M | 325.60M | 169.60M | 851.60M | 425.88M | 433.03M | 469.22M | 495.81M | 545.46M | 512.63M | 574.87M | 841.33M | 926.40M | 334.04M | 557.92M | 649.71M | 711.03M | 629.60M | 586.79M | 1,097.72M | 714.94M | 1,136.30M | 2,000.26M | 1,234.41M | 1,397.88M | 1,200.24M | 1,153.17M | 988.53M | 972.59M | 858.79M | 911.57M | 918.76M | 808.76M | 744.43M | 706.84M | 1,071.99M | 1,029.26M | 1,082.41M | 1,096.45M | 769.43M | 1,021.18M | 1,165.48M | 1,103.29M |
|
Short-term Investments
|
| 72.07M | | | 178.61M | 244.83M | 232.83M | 25.96M | 173.57M | 186.81M | 13.87M | | | | | | | | 58.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
117.48M | 243.97M | 97.56M | 110.67M | 296.70M | 544.64M | 558.43M | 195.56M | 1,025.17M | 612.69M | 446.91M | 469.22M | 495.81M | 545.46M | 512.63M | 574.87M | 841.33M | 926.40M | 392.05M | 557.92M | 649.71M | 711.03M | 629.60M | 586.79M | 1,097.72M | 714.94M | 1,136.30M | 2,000.26M | 1,234.41M | 1,397.88M | 1,200.24M | 1,153.17M | 988.53M | 972.59M | 858.79M | 911.57M | 918.76M | 808.76M | 744.43M | 706.84M | 1,071.99M | 1,029.26M | 1,082.41M | 1,096.45M | 769.43M | 1,021.18M | 1,165.48M | 1,103.29M |
|
Receivables - Net
|
| 137.42M | | | 215.25M | 353.83M | 408.07M | 438.27M | 296.59M | 316.36M | 400.68M | 491.49M | 421.10M | 357.95M | 373.71M | 459.76M | 448.85M | 345.96M | 360.86M | 491.18M | 420.90M | 378.17M | 326.71M | 405.11M | 409.83M | 367.17M | 325.99M | 485.10M | 507.08M | 457.43M | 495.59M | 662.79M | 632.35M | 568.85M | 535.36M | 645.12M | 367.64M | 304.52M | 307.91M | 592.74M | 483.81M | 412.96M | 424.60M | 580.96M | 427.86M | 386.72M | 328.33M | 543.39M |
|
Receivables - Other
|
| 13.18M | | | 34.51M | 25.82M | 24.97M | 27.25M | 31.00M | 47.38M | 69.87M | 78.02M | 82.27M | 65.25M | 41.74M | 50.48M | 44.02M | 44.80M | 53.80M | 38.97M | 21.90M | 21.93M | 16.51M | 14.14M | 16.62M | 15.02M | 11.37M | 13.83M | 12.62M | 27.32M | 20.95M | 33.84M | 11.87M | 32.15M | 20.75M | 23.78M | 30.83M | 26.54M | 19.33M | 27.89M | 30.86M | 14.43M | 15.36M | 12.80M | 10.86M | 11.02M | 14.96M | 16.85M |
|
Receivables
|
| 150.60M | | | 249.75M | 379.65M | 433.04M | 465.51M | 327.60M | 363.74M | 470.55M | 569.51M | 503.37M | 423.19M | 415.45M | 510.24M | 492.87M | 390.75M | 414.66M | 530.16M | 442.80M | 400.11M | 343.22M | 419.25M | 426.45M | 382.19M | 337.36M | 498.93M | 519.70M | 484.75M | 516.54M | 696.63M | 644.22M | 601.00M | 556.11M | 668.91M | 398.47M | 331.05M | 327.24M | 620.63M | 514.66M | 427.39M | 439.96M | 593.76M | 438.72M | 397.74M | 343.28M | 560.24M |
|
Raw Materials
|
| | | | | | | | | | | | | 92.28M | | 108.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | 198.34M | | 220.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 139.83M | | 132.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 125.70M | | | 170.02M | 346.90M | 363.91M | 393.76M | 406.69M | 427.55M | 455.77M | 437.13M | 404.62M | 430.45M | 470.88M | 461.00M | 422.91M | 472.29M | 501.58M | 474.53M | 464.95M | 511.79M | 517.75M | 485.28M | 479.88M | 517.20M | 523.69M | 476.85M | 479.34M | 507.79M | 570.14M | 597.56M | 710.23M | 755.75M | 847.38M | 840.85M | 857.28M | 796.60M | 917.39M | 839.86M | 726.69M | 710.55M | 726.56M | 694.46M | 656.22M | 640.99M | 637.96M | 605.34M |
|
Current Deferred Tax Assets
|
| 4.42M | | | | 150.21M | 146.67M | 143.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 12.72M | | | 31.34M | 52.17M | 53.01M | 55.55M | 59.44M | 63.85M | 68.33M | 58.58M | 46.02M | 36.23M | 36.44M | 33.38M | 29.06M | 30.82M | 34.55M | 30.84M | 34.11M | 36.14M | 34.37M | 33.20M | 36.49M | 38.30M | 43.80M | 44.51M | 46.01M | 51.81M | 47.76M | 49.30M | 58.44M | 70.69M | 60.60M | 52.05M | 46.10M | 46.70M | 49.46M | 49.12M | 75.45M | 78.99M | 99.05M | 110.14M | 77.69M | 74.56M | 68.77M | 74.46M |
|
Current Assets
|
| 537.42M | | | 755.26M | 1,500.11M | 1,579.99M | 1,275.98M | 1,843.72M | 1,509.21M | 1,485.42M | 1,582.54M | 1,487.92M | 1,461.61M | 1,467.22M | 1,608.21M | 1,814.17M | 1,843.81M | 1,367.71M | 1,619.77M | 1,615.54M | 1,684.84M | 1,556.83M | 1,551.81M | 2,067.67M | 1,690.50M | 2,079.33M | 3,062.73M | 2,322.26M | 2,483.80M | 2,374.09M | 2,541.27M | 2,445.85M | 2,449.86M | 2,372.49M | 2,521.28M | 2,257.70M | 2,029.79M | 2,087.78M | 2,262.88M | 2,428.37M | 2,446.03M | 2,378.19M | 2,532.46M | 2,096.86M | 2,167.28M | 2,246.26M | 2,376.85M |
|
Buildings
|
| 140.39M | | | | 253.22M | | | | 337.88M | | | | 384.78M | | | | 389.23M | | | | 416.21M | | | | 404.07M | | | | 411.18M | | | | 432.31M | | | | 463.89M | | | | 354.04M | | | | 366.06M | | |
|
Construction in Progress
|
| 10.27M | | | | 235.99M | | | | 181.82M | | | | 304.05M | | | | 212.87M | | | | 117.70M | | | | 99.17M | | | | 108.56M | | | | 128.32M | | | | 130.09M | | | | 86.23M | | | | 98.22M | | |
|
Land & Improvements
|
| 3.71M | | | | 25.33M | | | | 25.25M | | | | 25.02M | | | | 23.78M | | | | 26.00M | | | | 25.84M | | | | 25.84M | | | | 25.84M | | | | 25.84M | | | | 23.04M | | | | 23.04M | | |
|
Property, Plant & Equipment (Net)
|
| 120.89M | | | 228.58M | 697.30M | 940.07M | 972.33M | 1,012.84M | 816.88M | 1,160.95M | 1,240.05M | 1,335.77M | 1,391.93M | 1,440.11M | 1,443.39M | 1,417.14M | 1,374.11M | 1,368.59M | 1,401.87M | 1,397.59M | 1,366.51M | 1,309.47M | 1,296.10M | 1,278.99M | 1,259.20M | 1,235.68M | 1,224.85M | 1,232.37M | 1,266.03M | 1,270.73M | 1,276.81M | 1,266.81M | 1,253.59M | 1,234.33M | 1,222.92M | 1,191.99M | 1,149.81M | 1,087.68M | 1,061.16M | 1,039.44M | 870.98M | 866.84M | 846.54M | 820.87M | 801.89M | 794.27M | 780.91M |
|
Long-Term Investments
|
| 3.84M | | | 2.15M | 4.08M | 4.40M | 28.76M | 29.29M | 26.05M | 26.00M | 34.90M | 34.73M | 35.49M | 36.25M | 66.08M | 62.76M | 63.77M | 79.52M | 90.90M | 90.70M | 97.79M | 97.99M | 97.55M | 40.90M | 22.52M | 36.92M | 37.85M | 31.27M | 35.37M | 45.94M | 36.91M | 38.23M | 31.09M | 28.28M | 29.45M | 24.22M | 20.41M | 27.02M | 25.65M | 24.71M | 23.25M | 25.72M | 24.80M | 25.69M | 23.43M | 21.64M | 17.49M |
|
Goodwill
|
| 103.90M | | | 103.90M | 2,140.59M | 2,136.77M | 2,135.70M | 2,135.70M | 2,135.70M | 2,174.64M | 2,174.92M | 2,173.91M | 2,173.91M | 2,173.89M | 2,173.89M | 2,173.89M | 2,173.89M | 2,173.89M | 2,173.89M | 2,173.89M | 2,173.89M | 2,300.91M | 2,305.14M | 2,415.80M | 2,614.27M | 2,615.18M | 2,639.94M | 2,650.91M | 2,642.71M | 2,737.63M | 2,734.12M | 2,824.86M | 2,775.63M | 2,766.88M | 2,757.12M | 2,770.15M | 2,760.81M | 2,760.93M | 2,708.31M | 2,540.46M | 2,534.60M | 2,533.46M | 2,437.79M | 2,437.23M | 2,389.74M | 2,389.74M | 2,389.74M |
|
Intangibles
|
| 54.99M | | | 36.53M | 2,307.23M | 2,184.01M | 2,055.23M | 1,927.37M | 1,812.52M | 1,775.94M | 1,656.16M | 1,534.10M | 1,400.56M | 1,265.88M | 1,130.04M | 993.63M | 860.34M | 729.24M | 595.90M | 463.40M | 408.21M | 508.16M | 451.79M | 595.31M | 808.89M | 738.35M | 714.57M | 656.24M | 611.15M | 656.90M | 615.49M | 718.10M | 674.79M | 629.59M | 585.86M | 567.38M | 537.70M | 507.17M | 473.16M | 499.96M | 509.38M | 473.59M | 445.71M | 332.34M | 273.48M | 252.40M | 224.50M |
|
Goodwill & Intangibles
|
| 158.89M | | | 140.43M | 4,447.81M | 4,320.79M | 4,190.93M | 4,063.06M | 3,948.21M | 3,950.58M | 3,831.08M | 3,708.01M | 3,574.48M | 3,439.76M | 3,303.93M | 3,167.52M | 3,034.22M | 2,903.13M | 2,769.79M | 2,637.29M | 2,582.10M | 2,809.07M | 2,756.92M | 3,011.11M | 3,423.17M | 3,353.52M | 3,354.51M | 3,307.15M | 3,253.86M | 3,394.53M | 3,349.60M | 3,542.95M | 3,450.42M | 3,396.47M | 3,342.98M | 3,337.52M | 3,298.52M | 3,268.10M | 3,181.47M | 3,040.42M | 3,043.98M | 3,007.05M | 2,883.51M | 2,769.57M | 2,663.22M | 2,642.14M | 2,614.24M |
|
Long-Term Deferred Tax
|
| 34.69M | | | | 279.51M | | | | 260.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 24.17M | | | 39.20M | 57.01M | 64.63M | 64.10M | 62.21M | 66.46M | 65.04M | 63.06M | 58.48M | 58.81M | 59.36M | 56.47M | 65.07M | 65.61M | 63.40M | 64.78M | 65.22M | 76.78M | 153.02M | 146.18M | 120.84M | 165.30M | 177.24M | 144.49M | 148.32M | 182.40M | 186.58M | 371.87M | 332.74M | 324.11M | 298.95M | 258.09M | 264.79M | 193.38M | 216.01M | 187.36M | 166.44M | 170.38M | 169.51M | 215.77M | 250.09M | 277.31M | 293.22M | 306.42M |
|
Non-Current Assets
|
| 382.89M | | | 410.36M | 5,392.27M | 5,329.88M | 5,256.11M | 5,167.39M | 5,087.61M | 5,202.57M | 5,169.09M | 5,136.99M | 5,060.72M | 4,975.48M | 4,869.87M | 4,712.48M | 4,537.71M | 4,414.63M | 4,327.29M | 4,190.76M | 4,123.18M | 4,369.55M | 4,296.76M | 4,451.83M | 4,870.18M | 4,803.36M | 4,761.70M | 4,719.12M | 4,737.67M | 4,897.77M | 5,035.19M | 5,180.73M | 5,059.21M | 4,958.03M | 4,853.45M | 4,818.52M | 4,662.11M | 4,598.82M | 4,455.64M | 4,271.02M | 4,108.60M | 4,069.11M | 3,970.62M | 3,866.23M | 3,765.86M | 3,751.27M | 3,719.06M |
|
Assets
|
| 920.31M | | | 1,165.62M | 6,892.38M | 6,909.87M | 6,532.10M | 7,011.11M | 6,596.82M | 6,687.99M | 6,751.62M | 6,624.91M | 6,522.32M | 6,442.70M | 6,478.08M | 6,526.65M | 6,381.52M | 5,782.33M | 5,947.06M | 5,806.29M | 5,808.02M | 5,926.38M | 5,848.57M | 6,519.50M | 6,560.68M | 6,882.69M | 7,824.42M | 7,041.38M | 7,221.47M | 7,271.86M | 7,576.46M | 7,626.59M | 7,509.07M | 7,330.52M | 7,374.73M | 7,076.22M | 6,691.90M | 6,686.59M | 6,718.52M | 6,699.39M | 6,554.64M | 6,447.30M | 6,503.07M | 5,963.10M | 5,933.13M | 5,997.52M | 6,095.90M |
|
Accounts Payables
|
| 79.78M | | | 130.46M | 182.47M | 206.07M | 204.86M | 188.52M | 205.36M | 263.48M | 323.70M | 287.95M | 216.25M | 215.03M | 212.75M | 192.05M | 213.19M | 219.14M | 229.01M | 229.27M | 233.31M | 224.74M | 213.94M | 239.18M | 246.95M | 225.91M | 242.15M | 301.58M | 313.87M | 352.14M | 521.57M | 357.88M | 327.92M | 327.88M | 322.25M | 225.11M | 210.70M | 294.17M | 275.26M | 282.95M | 252.99M | 304.38M | 321.88M | 283.34M | 260.66M | 280.12M | 284.84M |
|
Payables
|
| 79.78M | | | 130.46M | 182.47M | 206.07M | 204.86M | 188.52M | 205.36M | 263.48M | 323.70M | 287.95M | 216.25M | 215.03M | 212.75M | 192.05M | 213.19M | 219.14M | 229.01M | 229.27M | 233.31M | 224.74M | 213.94M | 239.18M | 246.95M | 225.91M | 242.15M | 301.58M | 313.87M | 352.14M | 521.57M | 357.88M | 327.92M | 327.88M | 322.25M | 225.11M | 210.70M | 294.17M | 275.26M | 282.95M | 252.99M | 304.38M | 321.88M | 283.34M | 260.66M | 280.12M | 284.84M |
|
Accumulated Expenses
|
| 51.82M | | | 67.57M | 131.87M | 128.58M | 147.33M | 111.45M | 137.89M | 142.51M | 212.22M | 137.00M | 170.58M | 130.84M | 184.19M | 140.40M | 167.18M | 133.60M | 181.50M | 137.57M | 160.52M | 168.64M | 172.34M | 187.02M | 217.80M | 192.35M | 240.84M | 214.53M | 255.06M | 249.07M | 284.69M | 227.90M | 240.19M | 249.01M | 298.88M | 239.01M | 222.46M | 264.31M | 303.81M | 327.49M | 336.77M | 300.03M | 353.70M | 268.33M | 287.98M | 251.98M | 287.47M |
|
Other Accumulated Expenses
|
| 1.10M | | | 21.72M | 10.97M | 0.84M | 3.29M | 0.71M | 30.55M | 14.35M | 21.53M | 123.64M | 32.00M | 16.05M | 26.07M | 52.08M | 60.90M | 50.62M | 51.87M | 47.09M | 41.71M | 57.04M | 59.12M | 59.71M | 67.36M | 84.49M | 88.94M | 92.70M | 112.65M | 97.26M | 90.69M | 87.65M | 107.03M | 141.56M | 143.00M | 149.47M | 122.29M | 80.49M | 92.88M | 189.93M | 113.22M | 200.28M | 245.98M | 227.11M | 234.54M | 266.23M | 232.27M |
|
Short term Debt
|
| 87.26M | | | | | | | | | | | | | | | | | | | | 0.08M | 1.73M | 4.23M | 5.30M | 6.89M | 6.59M | 905.09M | 5.09M | 5.09M | 5.24M | 5.54M | | | | | 0.31M | 0.31M | | | 479.96M | 438.74M | 411.85M | 412.18M | | | | |
|
Total Current Liabilities
|
| 219.97M | | | 219.75M | 325.31M | 335.50M | 355.47M | 300.69M | 373.80M | 420.33M | 557.45M | 548.60M | 418.83M | 361.92M | 423.00M | 384.52M | 441.28M | 403.36M | 462.38M | 413.93M | 435.61M | 452.15M | 449.63M | 491.20M | 539.00M | 509.33M | 1,477.02M | 613.90M | 681.58M | 703.71M | 902.50M | 673.43M | 675.13M | 718.45M | 764.13M | 613.59M | 555.76M | 638.98M | 671.94M | 1,280.33M | 1,230.09M | 1,216.54M | 1,333.74M | 807.86M | 783.18M | 798.33M | 804.58M |
|
Non-Current Debt
|
| | | | | | | | | 988.13M | | | | | | | | | | | | | | | | | | | | | | | | 2,047.10M | 2,047.18M | 2,047.40M | 2,047.74M | 2,048.07M | 2,048.26M | 2,048.59M | 1,550.44M | 1,549.27M | 1,549.26M | 1,549.24M | 1,549.23M | 1,549.21M | 1,549.20M | 1,549.18M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.40M | | | 29.07M | | | |
|
Non-Current Deferred Tax Liability
|
| 16.44M | | | | 310.19M | 309.69M | 303.18M | 143.10M | 152.16M | 163.64M | 146.93M | 139.25M | 131.51M | 89.28M | 74.17M | 58.88M | 63.08M | 37.16M | 21.93M | 6.98M | -29.68M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 23.10M | | | 50.30M | 83.72M | 86.49M | 86.34M | 85.36M | 83.06M | 82.06M | 82.25M | 85.06M | 86.11M | 89.40M | 86.64M | 173.44M | 118.30M | 105.43M | 95.51M | 93.66M | 91.80M | 118.28M | 117.39M | 120.37M | 161.78M | 152.61M | 175.84M | 179.99M | 167.91M | 178.21M | 205.66M | 239.01M | 233.63M | 264.28M | 241.07M | 250.32M | 185.27M | 187.14M | 180.81M | 230.27M | 218.90M | 195.24M | 209.93M | 225.57M | 208.42M | 212.93M | 232.29M |
|
Total Non-Current Liabilities
|
| 220.86M | | | 219.75M | 635.50M | 645.19M | 733.66M | 1,431.68M | 1,514.09M | 1,572.35M | 1,693.00M | 1,676.73M | 1,539.49M | 1,440.62M | 1,486.86M | 1,532.13M | 1,487.65M | 998.80M | 1,219.41M | 1,135.31M | 1,356.55M | 1,470.76M | 1,465.69M | 2,059.76M | 2,106.23M | 2,378.83M | 3,241.41M | 2,357.69M | 2,424.13M | 2,445.26M | 2,643.05M | 2,720.38M | 2,722.22M | 2,765.63M | 2,811.53M | 2,661.33M | 2,603.84M | 2,687.23M | 2,720.53M | 2,830.77M | 2,779.36M | 2,765.80M | 2,882.98M | 2,357.09M | 2,332.40M | 2,347.53M | 2,353.77M |
|
Total Liabilities
|
| 243.96M | | | 270.05M | 719.22M | 731.68M | 820.00M | 1,517.04M | 1,597.15M | 1,654.41M | 1,775.25M | 1,761.80M | 1,625.60M | 1,530.02M | 1,573.50M | 1,705.57M | 1,605.95M | 1,104.23M | 1,314.92M | 1,228.97M | 1,448.35M | 1,589.04M | 1,583.08M | 2,180.13M | 2,268.02M | 2,531.44M | 3,417.26M | 2,537.68M | 2,592.05M | 2,623.47M | 2,848.70M | 2,959.39M | 2,955.85M | 3,029.92M | 3,052.59M | 2,911.65M | 2,789.11M | 2,874.37M | 2,901.33M | 3,061.04M | 2,998.26M | 2,961.04M | 3,092.91M | 2,582.66M | 2,540.82M | 2,560.45M | 2,586.05M |
|
Total Debt
|
| 87.26M | | | | | | | | 988.13M | | | | | | | | | | | | 0.08M | 1.73M | 4.23M | 5.30M | 6.89M | 6.59M | 905.09M | 5.09M | 5.09M | 5.24M | 5.54M | | 2,047.10M | 2,047.18M | 2,047.40M | 2,048.05M | 2,048.38M | 2,048.26M | 2,048.59M | 2,030.40M | 1,988.01M | 1,961.11M | 1,961.42M | 1,549.23M | 1,549.21M | 1,549.20M | 1,549.18M |
|
Common Equity
|
| 676.35M | | | 895.56M | 6,173.16M | 6,178.19M | 5,712.10M | 5,494.07M | 4,999.67M | 5,033.58M | 4,976.38M | 4,863.12M | 4,896.72M | 4,912.68M | 4,904.58M | 4,821.08M | 4,775.56M | 4,678.10M | 4,632.14M | 4,577.32M | 4,359.68M | 4,337.34M | 4,265.49M | 4,339.38M | 4,292.66M | 4,351.24M | 4,407.17M | 4,503.70M | 4,629.43M | 4,648.39M | 4,727.75M | 4,667.20M | 4,553.22M | 4,300.60M | 4,322.14M | 4,164.57M | 3,902.79M | 3,812.22M | 3,817.19M | 3,638.35M | 3,556.37M | 3,486.26M | 3,410.17M | 3,380.43M | 3,392.31M | 3,437.07M | 3,509.85M |
|
Shareholder's Equity
|
| 676.35M | | | 895.56M | 6,173.16M | 6,178.19M | 5,712.10M | 5,494.07M | 4,999.67M | 5,033.58M | 4,976.38M | 4,863.12M | 4,896.72M | 4,912.68M | 4,904.58M | 4,821.08M | 4,775.56M | 4,678.10M | 4,632.14M | 4,577.32M | 4,359.68M | 4,337.34M | 4,265.49M | 4,339.38M | 4,292.66M | 4,351.24M | 4,407.17M | 4,503.70M | 4,629.43M | 4,648.39M | 4,727.75M | 4,667.20M | 4,553.22M | 4,300.60M | 4,322.14M | 4,164.57M | 3,902.79M | 3,812.22M | 3,817.19M | 3,638.35M | 3,556.37M | 3,486.26M | 3,410.17M | 3,380.43M | 3,392.31M | 3,437.07M | 3,509.85M |
|
Liabilities and Shareholders Equity
|
| 920.31M | | | 1,165.62M | 6,892.38M | 6,909.87M | 6,532.10M | 7,011.11M | 6,596.82M | 6,687.99M | 6,751.62M | 6,624.91M | 6,522.32M | 6,442.70M | 6,478.08M | 6,526.65M | 6,381.52M | 5,782.33M | 5,947.06M | 5,806.29M | 5,808.02M | 5,926.38M | 5,848.57M | 6,519.50M | 6,560.68M | 6,882.69M | 7,824.42M | 7,041.38M | 7,221.47M | 7,271.86M | 7,576.46M | 7,626.59M | 7,509.07M | 7,330.52M | 7,374.73M | 7,076.22M | 6,691.90M | 6,686.59M | 6,718.52M | 6,699.39M | 6,554.64M | 6,447.30M | 6,503.07M | 5,963.10M | 5,933.13M | 5,997.52M | 6,095.90M |
|
Retained Earnings
|
| -607.27M | | | -417.44M | -410.96M | -408.93M | -404.48M | -415.61M | -439.81M | -445.48M | -433.64M | -512.27M | -456.37M | -449.11M | -413.19M | -446.27M | -458.77M | -484.27M | -452.19M | -382.67M | -321.15M | -281.54M | -198.50M | -37.15M | 2.29M | 49.23M | 112.56M | 193.33M | 355.04M | 404.56M | 546.15M | 533.49M | 512.14M | 356.08M | 447.95M | 315.99M | 84.50M | -4.04M | 34.61M | -92.33M | -89.60M | -89.18M | -106.62M | -65.35M | -33.98M | -8.39M | 72.89M |
|
Treasury Shares
|
| 0.63M | | | | 0.76M | 0.60M | 7.30M | 14.30M | 24.26M | 7.30M | 1.60M | 2.90M | 4.08M | 0.40M | 1.20M | 2.30M | 2.93M | 1.20M | -2.34M | 4.65M | 9.10M | 1.54M | 3.80M | 5.10M | 6.44M | 0.70M | 1.60M | 2.60M | 3.64M | 1.70M | 2.90M | 4.80M | 7.31M | 3.30M | 4.90M | 7.20M | 8.70M | 1.00M | 2.00M | 3.10M | 4.00M | 1.20M | 2.00M | 3.30M | 4.00M | 0.70M | 1.40M |