|
Cash & Equivalents
|
1.00M | | 1.00M | 1.00M | 2.00M | 157.00M | 254.00M | 237.00M | 247.00M | 254.00M | 301.00M | 295.00M | 163.00M | 184.00M | 209.00M | 154.00M | 115.00M | 213.00M | 218.00M | 214.00M | 140.00M | 125.00M | 152.00M | 152.00M | 114.00M | 202.00M | 246.00M | 160.00M | 188.00M | 176.00M | 188.00M | 276.00M | 197.00M | 182.00M | 171.00M | 261.00M | 133.00M | 148.00M | 106.00M | 56.00M | 99.00M | 53.00M | 109.00M | 422.00M | 352.00M | 311.00M | 94.00M | 49.00M | 48.00M | 46.00M | 56.00M | 47.00M | 48.00M | 45.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 22.00M | 23.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.00M | | 1.00M | 1.00M | 2.00M | 157.00M | 254.00M | 237.00M | 247.00M | 254.00M | 301.00M | 295.00M | 163.00M | 184.00M | 209.00M | 154.00M | 115.00M | 213.00M | 218.00M | 214.00M | 140.00M | 125.00M | 152.00M | 152.00M | 114.00M | 202.00M | 246.00M | 181.00M | 210.00M | 199.00M | 188.00M | 276.00M | 197.00M | 182.00M | 171.00M | 261.00M | 133.00M | 148.00M | 106.00M | 56.00M | 99.00M | 53.00M | 109.00M | 422.00M | 352.00M | 311.00M | 94.00M | 49.00M | 48.00M | 46.00M | 56.00M | 47.00M | 48.00M | 45.00M |
|
Receivables - Net
|
| | 691.00M | | 710.00M | 748.00M | 621.00M | 604.00M | 639.00M | 629.00M | 544.00M | 561.00M | 666.00M | 674.00M | 635.00M | 696.00M | 655.00M | 616.00M | 539.00M | 582.00M | 639.00M | 717.00M | 674.00M | 671.00M | 713.00M | 765.00M | 1,050.00M | 1,039.00M | 1,033.00M | 1,118.00M | 1,099.00M | 1,070.00M | 1,032.00M | 1,052.00M | 962.00M | 1,023.00M | 1,064.00M | 1,107.00M | 1,015.00M | 1,104.00M | 1,036.00M | 1,059.00M | 936.00M | 995.00M | 958.00M | 1,010.00M | 914.00M | 934.00M | 946.00M | 1,022.00M | 1,000.00M | 1,009.00M | 951.00M | 1,045.00M |
|
Receivables - Other
|
| | -26.00M | | 2.00M | | 473.00M | 2.00M | 2.00M | 2.00M | 390.00M | 2.00M | 2.00M | 2.00M | 469.00M | 2.00M | 2.00M | 2.00M | 419.00M | 2.00M | 2.00M | | 11.00M | | 160.00M | 201.00M | 310.00M | 325.00M | 273.00M | 312.00M | 379.00M | 329.00M | 383.00M | 381.00M | 362.00M | 385.00M | 392.00M | 434.00M | 400.00M | 429.00M | 443.00M | 479.00M | 364.00M | 407.00M | 350.00M | 407.00M | 359.00M | 367.00M | 372.00M | 401.00M | 474.00M | 479.00M | 451.00M | 491.00M |
|
Receivables
|
| | 665.00M | | 712.00M | 748.00M | 1,094.00M | 606.00M | 641.00M | 631.00M | 934.00M | 563.00M | 668.00M | 676.00M | 1,104.00M | 698.00M | 657.00M | 618.00M | 958.00M | 584.00M | 641.00M | 717.00M | 685.00M | 671.00M | 873.00M | 966.00M | 1,360.00M | 1,364.00M | 1,306.00M | 1,430.00M | 1,478.00M | 1,399.00M | 1,415.00M | 1,433.00M | 1,324.00M | 1,408.00M | 1,456.00M | 1,541.00M | 1,415.00M | 1,533.00M | 1,479.00M | 1,538.00M | 1,300.00M | 1,402.00M | 1,308.00M | 1,417.00M | 1,273.00M | 1,301.00M | 1,318.00M | 1,423.00M | 1,474.00M | 1,488.00M | 1,402.00M | 1,536.00M |
|
Inventory
|
| | | | | | 59.00M | | | | 67.00M | | | | 68.00M | | | | 71.00M | | | | 68.00M | 107.00M | 107.00M | 114.00M | 74.00M | 127.00M | 130.00M | 144.00M | 84.00M | 179.00M | 184.00M | 167.00M | 78.00M | 156.00M | 146.00M | 128.00M | 64.00M | 131.00M | 135.00M | 135.00M | 71.00M | 77.00M | 74.00M | 67.00M | 123.00M | 108.00M | 109.00M | 92.00M | 20.00M | 92.00M | 30.00M | 22.00M |
|
Prepaid Assets
|
| | 117.00M | | 96.00M | 94.00M | 29.00M | 103.00M | 94.00M | 82.00M | 20.00M | 95.00M | 122.00M | 125.00M | 33.00M | 124.00M | 144.00M | 151.00M | 54.00M | 128.00M | 113.00M | 134.00M | 35.00M | | | | 47.00M | | | | 40.00M | | | | 56.00M | | | | 57.00M | | | | 58.00M | | | | 93.00M | | | | 78.00M | | 175.00M | 145.00M |
|
Current Assets
|
| | 809.00M | | 808.00M | 999.00M | 994.00M | 944.00M | 980.00M | 965.00M | 942.00M | 951.00M | 951.00M | 983.00M | 952.00M | 974.00M | 914.00M | 970.00M | 901.00M | 917.00M | 892.00M | 976.00M | 950.00M | 930.00M | 926.00M | 1,072.00M | 1,433.00M | 1,317.00M | 1,342.00M | 1,424.00M | 1,430.00M | 1,525.00M | 1,413.00M | 1,401.00M | 1,289.00M | 1,440.00M | 1,343.00M | 1,383.00M | 1,263.00M | 1,291.00M | 1,270.00M | 1,247.00M | 1,197.00M | 1,675.00M | 1,384.00M | 1,388.00M | 1,131.00M | 1,091.00M | 1,103.00M | 1,160.00M | 1,154.00M | 1,148.00M | 1,204.00M | 1,257.00M |
|
Property, Plant & Equipment (Net)
|
| | 29.00M | | 26.00M | 53.00M | 60.00M | 60.00M | 58.00M | 58.00M | 59.00M | 55.00M | 75.00M | 74.00M | 71.00M | 66.00M | 65.00M | 63.00M | 60.00M | 58.00M | 57.00M | 61.00M | 61.00M | 66.00M | 70.00M | 67.00M | 103.00M | 103.00M | 97.00M | 94.00M | 91.00M | 101.00M | 103.00M | 105.00M | 108.00M | 107.00M | 105.00M | 103.00M | 100.00M | 97.00M | 95.00M | 95.00M | 92.00M | 91.00M | 90.00M | 89.00M | 91.00M | 93.00M | 95.00M | 99.00M | 104.00M | 102.00M | 104.00M | 108.00M |
|
Goodwill
|
| 379.00M | 379.00M | | 379.00M | 379.00M | 379.00M | 379.00M | 379.00M | 379.00M | 379.00M | 379.00M | 860.00M | 860.00M | 860.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 863.00M | 2,120.00M | 2,120.00M | 2,120.00M | 2,134.00M | 2,139.00M | 2,754.00M | 2,789.00M | 2,789.00M | 2,787.00M | 2,787.00M | 2,899.00M | 2,905.00M | 2,913.00M | 2,911.00M | 2,911.00M | 2,911.00M | 2,911.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,960.00M |
|
Intangibles
|
| | 6.00M | | 5.00M | 4.00M | 4.00M | | | | 2.00M | | 246.00M | 234.00M | 247.00M | 217.00M | 210.00M | 206.00M | 200.00M | 195.00M | 189.00M | 184.00M | 179.00M | 174.00M | 169.00M | 164.00M | 803.00M | 778.00M | 754.00M | 733.00M | 711.00M | 1,233.00M | 1,217.00M | 1,177.00M | 1,138.00M | 1,106.00M | 1,199.00M | 1,166.00M | 1,132.00M | 1,101.00M | 1,069.00M | 1,040.00M | 1,009.00M | 980.00M | 951.00M | 923.00M | 894.00M | 865.00M | 836.00M | 807.00M | 779.00M | 750.00M | 721.00M | 779.00M |
|
Goodwill & Intangibles
|
| 379.00M | 385.00M | | 384.00M | 383.00M | 383.00M | 379.00M | 379.00M | 379.00M | 381.00M | 379.00M | 1,106.00M | 1,094.00M | 1,107.00M | 1,080.00M | 1,073.00M | 1,069.00M | 1,063.00M | 1,058.00M | 1,052.00M | 1,047.00M | 1,042.00M | 1,037.00M | 1,032.00M | 1,027.00M | 2,923.00M | 2,898.00M | 2,874.00M | 2,867.00M | 2,850.00M | 3,987.00M | 4,006.00M | 3,966.00M | 3,925.00M | 3,893.00M | 4,098.00M | 4,071.00M | 4,045.00M | 4,012.00M | 3,980.00M | 3,951.00M | 3,920.00M | 3,831.00M | 3,802.00M | 3,774.00M | 3,745.00M | 3,716.00M | 3,687.00M | 3,658.00M | 3,630.00M | 3,601.00M | 3,572.00M | 3,739.00M |
|
Long-Term Deferred Tax
|
| | 18.00M | | 18.00M | | 1.00M | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 4.00M | | 9.00M | 8.00M | 14.00M | 12.00M | 13.00M | 12.00M | 7.00M | 15.00M | 26.00M | 25.00M | 15.00M | 14.00M | 15.00M | 16.00M | 18.00M | 17.00M | 18.00M | 17.00M | 20.00M | 28.00M | 32.00M | 36.00M | 104.00M | 289.00M | 314.00M | 315.00M | 150.00M | 153.00M | 174.00M | 159.00M | 165.00M | 146.00M | 138.00M | 136.00M | 129.00M | 129.00M | 136.00M | 169.00M | 162.00M | 206.00M | 256.00M | 271.00M | 195.00M | 202.00M | 197.00M | 182.00M | 194.00M | 199.00M | 165.00M | 157.00M |
|
Non-Current Assets
|
| | 436.00M | | 437.00M | 444.00M | 453.00M | 451.00M | 450.00M | 449.00M | 447.00M | 449.00M | 1,207.00M | 1,193.00M | 1,170.00M | 1,160.00M | 1,153.00M | 1,148.00M | 1,141.00M | 1,133.00M | 1,127.00M | 1,125.00M | 1,123.00M | 1,131.00M | 1,134.00M | 1,130.00M | 3,130.00M | 3,290.00M | 3,285.00M | 3,276.00M | 3,281.00M | 4,491.00M | 4,534.00M | 4,474.00M | 4,434.00M | 4,372.00M | 4,562.00M | 4,533.00M | 4,483.00M | 4,425.00M | 4,384.00M | 4,381.00M | 4,346.00M | 4,282.00M | 4,288.00M | 4,270.00M | 4,183.00M | 4,159.00M | 4,147.00M | 4,115.00M | 4,092.00M | 4,063.00M | 3,997.00M | 4,166.00M |
|
Assets
|
| | 1,245.00M | | 1,245.00M | 1,443.00M | 1,447.00M | 1,395.00M | 1,430.00M | 1,414.00M | 1,389.00M | 1,400.00M | 2,158.00M | 2,176.00M | 2,122.00M | 2,134.00M | 2,067.00M | 2,118.00M | 2,042.00M | 2,050.00M | 2,019.00M | 2,101.00M | 2,073.00M | 2,061.00M | 2,060.00M | 2,202.00M | 4,563.00M | 4,607.00M | 4,627.00M | 4,700.00M | 4,711.00M | 6,016.00M | 5,947.00M | 5,875.00M | 5,723.00M | 5,812.00M | 5,905.00M | 5,916.00M | 5,746.00M | 5,716.00M | 5,654.00M | 5,628.00M | 5,543.00M | 5,957.00M | 5,672.00M | 5,658.00M | 5,314.00M | 5,250.00M | 5,250.00M | 5,275.00M | 5,246.00M | 5,211.00M | 5,201.00M | 5,423.00M |
|
Accounts Payables
|
| | 435.00M | | 433.00M | 422.00M | 337.00M | 357.00M | 370.00M | 392.00M | 315.00M | 374.00M | 399.00M | 442.00M | 351.00M | 472.00M | 440.00M | 451.00M | 329.00M | 443.00M | 420.00M | 490.00M | 397.00M | 466.00M | 450.00M | 452.00M | 455.00M | 714.00M | 738.00M | 808.00M | 527.00M | 1,035.00M | 952.00M | 951.00M | 517.00M | 891.00M | 897.00M | 877.00M | 612.00M | 820.00M | 853.00M | 819.00M | 624.00M | 809.00M | 820.00M | 840.00M | 567.00M | 648.00M | 639.00M | 714.00M | 631.00M | 668.00M | 557.00M | 627.00M |
|
Payables
|
| | 435.00M | | 433.00M | 422.00M | 337.00M | 357.00M | 370.00M | 392.00M | 315.00M | 374.00M | 399.00M | 442.00M | 351.00M | 472.00M | 440.00M | 451.00M | 329.00M | 443.00M | 420.00M | 490.00M | 397.00M | 466.00M | 450.00M | 452.00M | 455.00M | 714.00M | 738.00M | 808.00M | 527.00M | 1,035.00M | 952.00M | 951.00M | 517.00M | 891.00M | 897.00M | 877.00M | 612.00M | 820.00M | 853.00M | 819.00M | 624.00M | 809.00M | 820.00M | 840.00M | 567.00M | 648.00M | 639.00M | 714.00M | 631.00M | 668.00M | 557.00M | 627.00M |
|
Accumulated Expenses
|
| | 185.00M | | 165.00M | 165.00M | 64.00M | 124.00M | 154.00M | 146.00M | 68.00M | 124.00M | 189.00M | 173.00M | 76.00M | 201.00M | 180.00M | 217.00M | 82.00M | 180.00M | 156.00M | 203.00M | 81.00M | 184.00M | 163.00M | 219.00M | 120.00M | 259.00M | 259.00M | 319.00M | 118.00M | 334.00M | 331.00M | 392.00M | 150.00M | 403.00M | 374.00M | 399.00M | 137.00M | 395.00M | 337.00M | 396.00M | 123.00M | 277.00M | 330.00M | 317.00M | 121.00M | 287.00M | 338.00M | 311.00M | 339.00M | 288.00M | 336.00M | 308.00M |
|
Other Accumulated Expenses
|
| | | | | | 85.00M | 18.00M | 18.00M | 19.00M | 87.00M | 34.00M | 24.00M | 22.00M | 108.00M | | | | 111.00M | | | | 107.00M | | | | 177.00M | | | | 287.00M | | | | 344.00M | | | | 228.00M | | | | 205.00M | | | | 249.00M | 129.00M | 118.00M | 92.00M | 113.00M | 113.00M | 106.00M | 103.00M |
|
Short term Debt
|
| | 2.00M | | 1.00M | 7.00M | 13.00M | 20.00M | 26.00M | 29.00M | 32.00M | 35.00M | 71.00M | 67.00M | 57.00M | 57.00M | 61.00M | 8.00M | 25.00M | 24.00M | 58.00M | 37.00M | 41.00M | 45.00M | 49.00M | 11.00M | 24.00M | 37.00M | 151.00M | 64.00M | 70.00M | 83.00M | 90.00M | 90.00M | 68.00M | 104.00M | 112.00M | 119.00M | 148.00M | 119.00M | | 15.00M | 31.00M | 46.00M | 62.00M | 69.00M | 77.00M | 90.00M | 197.00M | 220.00M | 313.00M | 405.00M | 448.00M | 12.00M |
|
Current Taxes
|
| | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 16.00M | | | | 15.00M | | | | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 638.00M | | 599.00M | 599.00M | 564.00M | 519.00M | 568.00M | 586.00M | 552.00M | 567.00M | 683.00M | 704.00M | 688.00M | 730.00M | 681.00M | 676.00M | 623.00M | 647.00M | 634.00M | 730.00M | 695.00M | 695.00M | 662.00M | 682.00M | 897.00M | 1,010.00M | 1,148.00M | 1,191.00M | 1,128.00M | 1,452.00M | 1,373.00M | 1,433.00M | 1,275.00M | 1,398.00M | 1,383.00M | 1,395.00M | 1,352.00M | 1,334.00M | 1,190.00M | 1,230.00M | 1,126.00M | 1,553.00M | 1,212.00M | 1,226.00M | 1,158.00M | 1,154.00M | 1,292.00M | 1,337.00M | 1,396.00M | 1,474.00M | 1,447.00M | 1,050.00M |
|
Non-Current Debt
|
| | 1.00M | | 2.00M | 495.00M | 489.00M | 482.00M | 476.00M | 466.00M | 454.00M | 447.00M | 1,053.00M | 1,045.00M | 1,013.00M | 999.00M | 984.00M | 1,038.00M | 1,022.00M | 1,014.00M | 1,006.00M | 994.00M | 983.00M | 971.00M | 959.00M | 1,026.00M | 2,065.00M | 1,902.00M | 1,887.00M | 1,872.00M | 1,851.00M | 2,801.00M | 2,657.00M | 2,446.00M | 2,447.00M | 2,390.00M | 2,461.00M | 2,433.00M | 2,370.00M | 2,342.00M | 2,462.00M | 2,358.00M | 2,343.00M | 2,329.00M | 2,215.00M | 2,194.00M | 2,022.00M | 1,993.00M | 1,970.00M | 1,939.00M | 1,907.00M | 1,876.00M | 1,844.00M | 2,475.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 11.00M | 10.00M | 9.00M | 10.00M | 13.00M | 13.00M | 11.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 4.00M | | | | | 19.00M | | | | 8.00M | 6.00M | 6.00M | 10.00M | 103.00M | 13.00M | 13.00M | 13.00M | 78.00M | 24.00M | 24.00M | 30.00M | 160.00M | | | | | | | | 263.00M | | | | 293.00M | 45.00M | 7.00M | | 333.00M | | | | 366.00M | 29.00M | 19.00M | 12.00M | 24.00M | 22.00M | 132.00M | 124.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 272.00M | 270.00M | 261.00M | 254.00M | 200.00M | 195.00M | 202.00M | 244.00M | 175.00M | 162.00M | 155.00M | 194.00M | 150.00M | 138.00M | 132.00M | 186.00M | 136.00M | 158.00M | 190.00M | 173.00M | 160.00M | 153.00M | 159.00M |
|
Other Non-Current Liabilities
|
| | 10.00M | | 17.00M | 10.00M | 17.00M | 20.00M | 22.00M | 22.00M | 19.00M | 21.00M | 38.00M | 35.00M | 33.00M | 33.00M | 33.00M | 37.00M | 38.00M | 40.00M | 41.00M | 42.00M | 45.00M | 46.00M | 48.00M | 53.00M | 102.00M | 222.00M | 243.00M | 248.00M | 133.00M | 137.00M | 244.00M | 271.00M | 242.00M | 237.00M | 238.00M | 241.00M | 160.00M | 170.00M | 180.00M | 189.00M | 218.00M | 233.00M | 264.00M | 278.00M | 174.00M | 179.00M | 186.00M | 185.00M | 169.00M | 174.00M | 108.00M | 103.00M |
|
Total Non-Current Liabilities
|
| | 639.00M | | 601.00M | 1,098.00M | 1,053.00M | 1,001.00M | 1,044.00M | 1,052.00M | 1,025.00M | 1,014.00M | 1,736.00M | 1,749.00M | 1,709.00M | 1,735.00M | 1,671.00M | 1,724.00M | 1,655.00M | 1,674.00M | 1,653.00M | 1,737.00M | 1,701.00M | 1,690.00M | 1,645.00M | 1,738.00M | 2,962.00M | 2,912.00M | 3,035.00M | 3,063.00M | 3,151.00M | 4,471.00M | 4,253.00M | 4,094.00M | 3,929.00M | 3,988.00M | 4,039.00M | 4,030.00M | 3,957.00M | 3,896.00M | 3,821.00M | 3,743.00M | 3,621.00M | 4,032.00M | 3,565.00M | 3,552.00M | 3,355.00M | 3,312.00M | 3,439.00M | 3,478.00M | 3,500.00M | 3,532.00M | 3,576.00M | 3,808.00M |
|
Total Liabilities
|
-626.00M | | 649.00M | | 618.00M | 1,108.00M | 1,070.00M | 1,021.00M | 1,066.00M | 1,074.00M | 1,044.00M | 1,035.00M | 1,774.00M | 1,784.00M | 1,742.00M | 1,768.00M | 1,704.00M | 1,761.00M | 1,693.00M | 1,714.00M | 1,694.00M | 1,779.00M | 1,746.00M | 1,736.00M | 1,693.00M | 1,791.00M | 3,064.00M | 3,134.00M | 3,278.00M | 3,311.00M | 3,284.00M | 4,608.00M | 4,497.00M | 4,365.00M | 4,171.00M | 4,225.00M | 4,277.00M | 4,271.00M | 4,117.00M | 4,066.00M | 4,001.00M | 3,932.00M | 3,839.00M | 4,265.00M | 3,829.00M | 3,830.00M | 3,529.00M | 3,491.00M | 3,625.00M | 3,663.00M | 3,669.00M | 3,706.00M | 3,684.00M | 3,911.00M |
|
Total Debt
|
| | 3.00M | | 3.00M | 502.00M | 502.00M | 502.00M | 502.00M | 495.00M | 486.00M | 482.00M | 1,124.00M | 1,112.00M | 1,070.00M | 1,056.00M | 1,045.00M | 1,046.00M | 1,047.00M | 1,038.00M | 1,064.00M | 1,031.00M | 1,024.00M | 1,016.00M | 1,008.00M | 1,037.00M | 2,089.00M | 1,939.00M | 2,038.00M | 1,936.00M | 1,921.00M | 2,884.00M | 2,747.00M | 2,536.00M | 2,515.00M | 2,494.00M | 2,573.00M | 2,552.00M | 2,518.00M | 2,461.00M | 2,462.00M | 2,373.00M | 2,374.00M | 2,375.00M | 2,277.00M | 2,263.00M | 2,099.00M | 2,083.00M | 2,167.00M | 2,159.00M | 2,220.00M | 2,281.00M | 2,292.00M | 2,487.00M |
|
Common Equity
|
626.00M | | 596.00M | | 627.00M | 335.00M | 377.00M | 374.00M | 364.00M | 340.00M | 345.00M | 365.00M | 384.00M | 392.00M | 380.00M | 366.00M | 363.00M | 357.00M | 349.00M | 336.00M | 325.00M | 322.00M | 327.00M | 325.00M | 367.00M | 411.00M | 1,499.00M | 1,473.00M | 1,349.00M | 1,389.00M | 1,427.00M | 1,408.00M | 1,450.00M | 1,510.00M | 1,552.00M | 1,587.00M | 1,628.00M | 1,645.00M | 1,629.00M | 1,650.00M | 1,653.00M | 1,696.00M | 1,704.00M | 1,692.00M | 1,843.00M | 1,828.00M | 1,785.00M | 1,759.00M | 1,625.00M | 1,612.00M | 1,577.00M | 1,505.00M | 1,517.00M | 1,512.00M |
|
Shareholder's Equity
|
626.00M | | 596.00M | | 627.00M | 335.00M | 377.00M | 374.00M | 364.00M | 340.00M | 345.00M | 365.00M | 384.00M | 392.00M | 380.00M | 366.00M | 363.00M | 357.00M | 349.00M | 336.00M | 325.00M | 322.00M | 327.00M | 325.00M | 367.00M | 411.00M | 1,499.00M | 1,473.00M | 1,349.00M | 1,389.00M | 1,427.00M | 1,408.00M | 1,450.00M | 1,510.00M | 1,552.00M | 1,587.00M | 1,628.00M | 1,645.00M | 1,629.00M | 1,650.00M | 1,653.00M | 1,696.00M | 1,704.00M | 1,692.00M | 1,843.00M | 1,828.00M | 1,785.00M | 1,759.00M | 1,625.00M | 1,612.00M | 1,577.00M | 1,505.00M | 1,517.00M | 1,512.00M |
|
Liabilities and Shareholders Equity
|
| | 1,245.00M | | 1,245.00M | 1,443.00M | 1,447.00M | 1,395.00M | 1,430.00M | 1,414.00M | 1,389.00M | 1,400.00M | 2,158.00M | 2,176.00M | 2,122.00M | 2,134.00M | 2,067.00M | 2,118.00M | 2,042.00M | 2,050.00M | 2,019.00M | 2,101.00M | 2,073.00M | 2,061.00M | 2,060.00M | 2,202.00M | 4,563.00M | 4,607.00M | 4,627.00M | 4,700.00M | 4,711.00M | 6,016.00M | 5,947.00M | 5,875.00M | 5,723.00M | 5,812.00M | 5,905.00M | 5,916.00M | 5,746.00M | 5,716.00M | 5,654.00M | 5,628.00M | 5,543.00M | 5,957.00M | 5,672.00M | 5,658.00M | 5,314.00M | 5,250.00M | 5,250.00M | 5,275.00M | 5,246.00M | 5,211.00M | 5,201.00M | 5,423.00M |
|
Retained Earnings
|
| | | | | 11.00M | 30.00M | 50.00M | 70.00M | 93.00M | 116.00M | 135.00M | 142.00M | 161.00M | 174.00M | 193.00M | 216.00M | 243.00M | 260.00M | 301.00M | 322.00M | 322.00M | 323.00M | 320.00M | 355.00M | 390.00M | 367.00M | 400.00M | 435.00M | 468.00M | 506.00M | 520.00M | 550.00M | 587.00M | 627.00M | 687.00M | 747.00M | 796.00M | 818.00M | 870.00M | 923.00M | 981.00M | 1,035.00M | 1,113.00M | 1,340.00M | 1,413.00M | 1,432.00M | 1,489.00M | 1,551.00M | 1,602.00M | 1,565.00M | 1,494.00M | 1,508.00M | 1,504.00M |
|
Treasury Shares
|
| | 3.70M | | 6.10M | 3.10M | 3.10M | | | | 2.70M | | | | 2.20M | | | | 1.40M | | | | 0.90M | | | | 1.00M | | | | 0.90M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 0.90M | | | | 0.70M | | | |