|
Cash & Equivalents
|
8.49M | 14.10M | 14.04M | 15.04M | 28.79M | 102.10M | 107.01M | 112.80M | 195.52M | 155.35M | 157.98M | 180.85M | 210.76M | 233.45M | 190.48M | 211.48M | 229.61M | 241.30M | 220.56M | 210.92M | 238.00M | 224.19M | 195.40M | 210.55M | 212.78M | 253.43M | 284.88M | 289.84M | 206.41M | 230.85M | 240.14M | 259.07M | 285.40M | 303.26M | 295.71M | 311.16M | 383.13M | 428.60M | 363.93M | 411.05M | 300.58M | 314.02M | 258.11M | 84.05M | 76.24M | 115.20M | 95.83M | 87.15M | 75.23M | 100.50M | 71.81M | 74.87M | 131.39M | 111.25M | 112.23M | 116.41M | 165.54M |
|
Short-term Investments
|
| | | | | | | | | 54.43M | 54.99M | 55.00M | 49.72M | 54.84M | 54.99M | 54.89M | 52.49M | 47.08M | 54.98M | 54.97M | 52.41M | 54.97M | 54.90M | 54.96M | 22.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.49M | 14.10M | 14.04M | 15.04M | 28.79M | 102.10M | 107.01M | 112.80M | 195.52M | 209.78M | 212.97M | 235.85M | 260.48M | 288.30M | 245.47M | 266.37M | 282.10M | 288.38M | 275.54M | 265.89M | 290.40M | 279.16M | 250.30M | 265.51M | 235.28M | 253.43M | 284.88M | 289.84M | 206.41M | 230.85M | 240.14M | 259.07M | 285.40M | 303.26M | 295.71M | 311.16M | 383.13M | 428.60M | 363.93M | 411.05M | 300.58M | 314.02M | 258.11M | 84.05M | 76.24M | 115.20M | 95.83M | 87.15M | 75.23M | 100.50M | 71.81M | 74.87M | 131.39M | 111.25M | 112.23M | 116.41M | 165.54M |
|
Receivables - Net
|
| 0.65M | | | 1.38M | 1.74M | 2.62M | 4.43M | 5.45M | 6.08M | 8.14M | 11.12M | 12.94M | 15.25M | 22.71M | 23.73M | 25.63M | 28.46M | 30.41M | 33.35M | 34.06M | 38.11M | 37.96M | 38.18M | 44.90M | 49.93M | 44.58M | 44.73M | 45.85M | 41.03M | 45.45M | 44.30M | 46.87M | 47.02M | 45.22M | 48.74M | 48.23M | 43.85M | 49.26M | 49.76M | 45.32M | 47.71M | 44.77M | 48.82M | 52.71M | 67.25M | 48.30M | 61.72M | 85.41M | 91.14M | 93.99M | 97.44M | 92.17M | 95.22M | 111.74M | 151.75M | 125.19M |
|
Receivables - Other
|
| 0.96M | | | 2.10M | 1.37M | 2.22M | 2.44M | 2.53M | 2.08M | 3.01M | 2.90M | 3.76M | 2.45M | 3.74M | 3.79M | 3.94M | 2.81M | 4.55M | 4.17M | 4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 52.20M | 69.90M | 56.40M | 57.80M | 53.80M | 38.90M | 76.30M |
|
Receivables
|
| 1.61M | | | 3.48M | 3.11M | 4.84M | 6.88M | 7.98M | 8.16M | 11.15M | 14.02M | 16.70M | 17.70M | 26.45M | 27.53M | 29.57M | 31.27M | 34.96M | 37.52M | 38.29M | 38.11M | 37.96M | 38.18M | 44.90M | 49.93M | 44.58M | 44.73M | 45.85M | 41.03M | 45.45M | 44.30M | 46.87M | 47.02M | 45.22M | 48.74M | 48.23M | 43.85M | 49.26M | 49.76M | 45.32M | 47.71M | 44.77M | 48.82M | 52.71M | 67.25M | 48.30M | 61.72M | 85.41M | 131.54M | 146.19M | 167.34M | 148.57M | 153.03M | 165.54M | 190.65M | 201.49M |
|
Current Deferred Tax Assets
|
| 0.64M | | | 0.81M | 18.76M | 20.80M | 22.34M | 4.35M | 5.43M | 3.95M | 4.34M | 4.95M | 5.39M | 5.10M | 5.51M | 6.21M | 7.12M | 6.66M | 7.17M | 6.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.55M | | | 5.15M | 2.01M | 2.10M | 6.60M | 25.60M | 19.81M | 22.47M | 19.82M | 14.46M | 12.14M | 12.72M | 13.99M | 12.36M | 11.71M | 12.11M | 18.24M | 16.55M | 22.57M | 28.05M | 29.24M | 35.88M | 37.11M | 33.58M | 27.32M | 28.33M | 34.84M | 35.38M | 29.75M | 31.71M | 26.70M | 28.77M | 26.59M | 19.31M | 16.65M | 27.40M | 23.61M | 29.77M | 26.49M | 36.83M | 30.39M | 32.09M | 33.27M | 34.77M | 124.55M | 108.83M | 100.94M | 93.09M | 68.53M | 53.82M | 49.48M | 40.04M | 40.54M | 46.04M |
|
Current Assets
|
| 18.07M | | | 38.23M | 125.97M | 134.75M | 148.62M | 233.45M | 243.19M | 250.55M | 274.02M | 296.59M | 323.53M | 289.74M | 313.39M | 330.24M | 328.56M | 329.27M | 328.81M | 351.90M | 339.84M | 316.31M | 332.93M | 316.06M | 340.47M | 363.04M | 361.89M | 280.59M | 306.72M | 320.97M | 333.11M | 363.98M | 376.98M | 369.70M | 386.49M | 450.66M | 489.07M | 440.59M | 484.42M | 375.68M | 388.21M | 339.72M | 163.26M | 161.05M | 215.67M | 178.90M | 273.42M | 269.46M | 292.57M | 258.90M | 240.85M | 277.38M | 255.96M | 264.01M | 308.71M | 336.76M |
|
Property, Plant & Equipment (Net)
|
| 3.84M | | | 5.40M | 5.25M | 5.66M | 6.78M | 8.63M | 20.26M | 25.80M | 27.57M | 26.42M | 26.74M | 27.14M | 28.96M | 29.88M | 32.09M | 37.88M | 41.35M | 49.81M | 56.10M | 63.88M | 69.47M | 77.77M | 85.70M | 88.19M | 84.69M | 81.18M | 76.19M | 72.55M | 68.35M | 63.16M | 58.83M | 56.90M | 54.24M | 52.69M | 50.91M | 50.37M | 49.99M | 48.87M | 48.07M | 50.21M | 52.55M | 55.14M | 54.55M | 56.60M | 59.43M | 61.93M | 64.30M | 63.43M | 63.07M | 68.62M | 66.40M | 65.62M | 63.29M | 62.72M |
|
Goodwill
|
| 1.42M | | | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 10.19M | 10.19M | 10.19M | 10.19M | 53.51M | 54.74M | 52.17M | 50.93M | 52.38M | 51.42M | 50.52M | 49.27M | 49.69M | 50.98M | 90.52M | 98.65M | 89.64M | 88.00M | 88.80M | 88.58M | 88.89M | 12.90M | 88.03M | 88.97M | 88.14M | 88.17M | 88.73M | 89.41M | 149.04M | 149.07M | 219.82M | 219.82M | 219.18M | 377.65M | 379.50M | 381.92M | 382.64M | 383.05M | 382.17M | 383.32M | 402.79M | 402.77M | 607.38M | 569.67M | 572.42M | 575.25M | 574.59M |
|
Intangibles
|
| 1.57M | | | 1.78M | 1.83M | 1.83M | 1.83M | 1.83M | 1.73M | 5.64M | 5.64M | 4.71M | 4.93M | 33.97M | 35.84M | 30.82M | 29.78M | 29.23M | 27.62M | 30.76M | 30.16M | 29.93M | 30.16M | 43.02M | 34.20M | 32.18M | 30.26M | 30.61M | 29.54M | 29.05M | 26.53M | 25.68M | 26.67M | 25.50M | 25.18M | 24.46M | 25.77M | 45.76M | 46.41M | 130.20M | 123.82M | 116.86M | 185.86M | 172.92M | 173.09M | 167.81M | 202.09M | 193.78M | 184.40M | 174.87M | 164.51M | 245.67M | 248.48M | 238.28M | 238.04M | 227.11M |
|
Goodwill & Intangibles
|
| 3.00M | | | 3.20M | 3.25M | 3.25M | 3.25M | 3.25M | 3.15M | 15.83M | 15.83M | 14.90M | 15.12M | 87.48M | 90.58M | 82.99M | 80.72M | 81.62M | 79.04M | 81.29M | 79.43M | 79.62M | 81.13M | 133.54M | 132.85M | 121.82M | 118.25M | 119.41M | 118.12M | 117.94M | 39.43M | 113.71M | 115.64M | 113.64M | 113.35M | 113.19M | 115.18M | 194.80M | 195.48M | 350.02M | 343.64M | 336.04M | 563.51M | 552.42M | 555.01M | 550.45M | 585.13M | 575.95M | 567.72M | 577.65M | 567.28M | 853.05M | 818.14M | 810.70M | 813.29M | 801.70M |
|
Long-Term Deferred Tax
|
| 0.06M | | | 0.15M | 13.24M | 12.89M | 12.79M | 12.57M | 10.72M | 13.42M | 15.10M | 16.19M | 21.87M | 16.84M | 18.13M | 19.99M | 25.81M | 17.79M | 16.37M | 21.52M | 23.01M | 21.77M | 22.31M | 18.34M | 9.76M | 9.25M | 10.36M | 13.97M | 12.38M | 11.64M | 13.64M | 13.79M | 14.39M | 14.80M | 13.73M | 14.66M | 13.57M | 10.16M | 7.87M | 8.72M | 10.51M | 11.56M | 8.71M | 12.39M | 16.53M | 17.71M | 1.61M | 19.55M | 24.87M | 28.16M | 23.78M | 49.96M | 70.98M | 78.05M | 77.08M | 51.87M |
|
Other Non-Current Assets
|
| 0.43M | | | 0.43M | 0.18M | 2.01M | 2.02M | 2.02M | 2.05M | 2.10M | 1.89M | 1.90M | 1.90M | 1.94M | 1.97M | 1.91M | 1.95M | 2.77M | 2.81M | 2.81M | 3.40M | 4.99M | 5.12M | 6.84M | 9.00M | 24.25M | 18.06M | 18.07M | 18.09M | 18.09M | 18.08M | 18.64M | 19.21M | 16.50M | 16.43M | 16.23M | 21.37M | 21.32M | 21.76M | 21.70M | 26.70M | 25.52M | 26.25M | 26.23M | 21.83M | 22.04M | 67.44M | 72.80M | 71.15M | 83.88M | 93.50M | 85.08M | 83.72M | 92.92M | 101.23M | 110.78M |
|
Non-Current Assets
|
| 6.78M | | | 8.44M | 21.14M | 22.96M | 23.93M | 25.51M | 35.30M | 26.77M | 26.74M | 59.41M | 60.25M | 27.14M | 28.96M | 134.77M | 140.56M | 140.05M | 139.56M | 155.43M | 161.94M | 170.25M | 178.03M | 236.49M | 237.31M | 243.51M | 231.36M | 232.63M | 224.77M | 266.53M | 259.84M | 253.26M | 253.53M | 245.27M | 239.84M | 237.62M | 240.57M | 314.56M | 311.44M | 465.50M | 463.50M | 456.26M | 685.31M | 679.13M | 665.51M | 663.62M | 730.85M | 746.46M | 743.44M | 769.60M | 763.02M | 1,071.46M | 1,053.20M | 1,060.20M | 1,067.74M | 1,038.83M |
|
Assets
|
| 24.86M | | | 46.67M | 147.11M | 157.71M | 172.55M | 258.96M | 278.49M | 306.76M | 333.32M | 356.00M | 383.78M | 420.77M | 449.36M | 465.01M | 469.12M | 469.32M | 468.38M | 507.33M | 501.78M | 486.56M | 510.96M | 552.55M | 577.78M | 606.55M | 593.25M | 513.22M | 531.49M | 587.50M | 592.95M | 617.24M | 630.51M | 614.97M | 626.33M | 688.28M | 729.64M | 755.14M | 795.85M | 841.18M | 851.71M | 795.98M | 848.57M | 840.18M | 881.18M | 842.52M | 1,004.26M | 1,015.92M | 1,036.02M | 1,028.50M | 1,003.87M | 1,348.84M | 1,309.16M | 1,324.22M | 1,376.45M | 1,375.60M |
|
Accounts Payables
|
| 1.84M | | | 2.33M | 2.61M | 2.79M | 3.21M | 5.25M | 4.16M | 5.45M | 5.48M | 5.69M | 5.33M | 8.95M | 9.30M | 9.04M | 6.82M | 8.99M | 10.59M | 15.30M | 7.30M | 11.70M | 3.04M | 10.21M | 7.16M | 8.71M | 4.61M | 4.02M | 7.21M | 4.94M | 3.89M | 4.19M | 6.10M | 4.12M | 4.50M | 4.11M | 2.44M | 6.09M | 5.40M | 5.12M | 10.09M | 7.21M | 5.89M | 6.47M | 7.18M | 7.78M | 6.09M | 7.15M | 9.11M | 9.37M | 10.54M | 15.08M | 9.22M | 16.12M | 15.99M | 13.94M |
|
Notes Payables
|
| | | | 12.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.84M | | | 14.32M | 8.61M | 2.79M | 3.21M | 5.25M | 4.16M | 5.45M | 5.48M | 5.69M | 5.33M | 8.95M | 9.30M | 9.04M | 6.82M | 8.99M | 10.59M | 15.30M | 7.30M | 11.70M | 3.04M | 10.21M | 7.16M | 8.71M | 4.61M | 4.02M | 7.21M | 4.94M | 3.89M | 4.19M | 6.10M | 4.12M | 4.50M | 4.11M | 2.44M | 6.09M | 5.40M | 5.12M | 10.09M | 7.21M | 5.89M | 6.47M | 7.18M | 7.78M | 6.09M | 7.15M | 9.11M | 9.37M | 10.54M | 15.08M | 9.22M | 16.12M | 15.99M | 13.94M |
|
Accumulated Expenses
|
| 10.88M | | | 13.73M | 15.61M | 14.37M | 16.86M | 19.66M | 23.64M | 19.00M | 22.47M | 22.39M | 24.98M | 27.06M | 26.30M | 27.96M | 30.70M | 31.32M | 31.25M | 39.13M | 41.11M | 32.57M | 44.37M | 51.99M | 58.73M | 55.04M | 46.34M | 55.20M | 51.38M | 53.89M | 53.28M | 63.19M | 53.86M | 53.29M | 51.55M | 61.38M | 67.91M | 65.45M | 73.89M | 95.04M | 99.53M | 74.13M | 84.55M | 80.70M | 89.39M | 72.80M | 112.23M | 123.83M | 131.44M | 99.21M | 96.91M | 119.40M | 126.64M | 107.88M | 121.45M | 122.74M |
|
Other Accumulated Expenses
|
| 1.10M | | | 1.65M | 2.09M | 2.28M | 1.99M | 4.82M | 2.85M | 4.27M | 5.41M | 4.50M | 2.20M | 6.02M | 4.23M | 4.92M | 7.21M | 5.35M | 10.94M | 10.38M | 12.38M | 1.30M | 1.52M | 1.67M | 1.96M | 4.49M | 1.87M | 2.68M | 2.13M | 10.86M | 10.51M | 17.74M | 18.81M | 10.37M | 10.35M | 10.11M | 10.40M | 11.92M | 10.99M | 14.65M | 14.18M | 14.00M | 14.31M | 12.55M | 11.45M | 11.15M | 11.20M | 10.51M | 23.51M | 34.96M | 42.65M | 53.11M | 24.75M | 21.85M | 19.01M | 19.59M |
|
Short term Debt
|
| | | | 12.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | 50.00M | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 158.83M | 158.11M | 158.11M | 158.11M | 158.11M |
|
Current Taxes
|
| | | | | | 4.63M | | | | | | | 0.09M | 0.94M | 1.17M | 0.99M | 0.95M | 0.39M | 0.52M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 28.45M | | | 36.21M | 37.93M | 43.34M | 46.74M | 49.93M | 52.10M | 60.85M | 66.44M | 71.85M | 75.79M | 83.69M | 89.28M | 94.31M | 98.24M | 105.50M | 111.26M | 117.88M | 122.23M | 126.81M | 135.99M | 146.43M | 157.80M | 139.50M | 139.88M | 141.41M | 139.60M | 137.37M | 137.13M | 137.51M | 141.92M | 138.88M | 138.23M | 144.66M | 149.84M | 153.63M | 161.94M | 171.13M | 180.98M | 178.73M | 178.35M | 174.38M | 187.07M | 180.70M | 207.48M | 203.10M | 203.46M | 198.04M | 186.52M | 226.37M | 225.49M | 226.24M | 226.72M | 211.56M |
|
Total Current Liabilities
|
| 46.51M | | | 71.10M | 69.29M | 73.29M | 75.11M | 84.05M | 91.93M | 98.09M | 106.06M | 114.07M | 120.33M | 141.37M | 147.71M | 154.85M | 160.78M | 170.43M | 183.82M | 202.82M | 203.50M | 196.14M | 205.69M | 230.37M | 245.74M | 230.92M | 216.00M | 226.65M | 223.30M | 232.21M | 228.82M | 247.86M | 245.89M | 232.31M | 228.88M | 245.23M | 256.93M | 265.32M | 282.54M | 315.45M | 333.78M | 303.89M | 367.95M | 360.07M | 383.73M | 313.46M | 407.56M | 424.26M | 452.39M | 432.98M | 432.33M | 663.37M | 625.29M | 615.22M | 634.30M | 630.99M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.39M | 119.60M | 118.86M | 118.12M | 117.38M |
|
Minority Interest
|
| 33.73M | | | 27.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 4.14M | 4.34M | 4.03M | 3.78M | 3.51M | 2.91M | 2.20M | 2.15M | 2.02M | 1.84M | 1.66M | 1.49M | 1.24M | | | 0.08M | | | | | | | | | | | 3.19M | 2.78M | 2.52M | 4.59M | 3.50M | 4.46M | 4.77M | 17.25M | 4.37M | 4.18M | 3.79M | 3.74M | 3.12M | 2.17M | 1.85M | 1.93M | 1.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.65M | 56.21M | 55.32M | 56.89M | 45.52M | 44.28M | 42.95M | 50.72M | 40.06M | 38.68M | 38.21M | 45.33M | 35.86M | 37.40M | 35.87M | 44.52M | 34.02M | 33.38M | 31.45M | 38.48M | 28.75M | 26.43M | 24.74M | 23.36M | 21.71M | 20.81M | 19.12M |
|
Other Non-Current Liabilities
|
| 2.55M | | | 5.45M | 0.89M | 0.87M | 1.84M | 1.71M | 3.96M | 9.55M | 11.79M | 11.70M | 12.02M | 13.44M | 13.69M | 13.23M | 15.99M | 18.23M | 7.52M | 8.97M | 9.44M | 12.48M | 11.89M | 13.14M | 15.96M | 17.23M | 18.34M | 17.97M | 21.52M | 11.71M | 13.21M | 7.08M | 9.16M | 9.41M | 9.67M | 9.86M | 9.17M | 9.26M | 9.30M | 9.43M | 9.70M | 9.29M | 9.54M | 10.16M | 9.89M | 13.74M | 26.55M | 23.87M | 22.95M | 21.71M | 20.95M | 14.31M | 20.38M | 19.40M | 15.13M | 12.12M |
|
Total Non-Current Liabilities
|
| 46.51M | | | 71.10M | 69.29M | 73.29M | 75.11M | 84.05M | 91.93M | 98.09M | 106.06M | 114.07M | 120.33M | 145.51M | 152.05M | 158.87M | 164.56M | 173.94M | 186.72M | 205.02M | 205.64M | 198.16M | 207.53M | 232.03M | 247.23M | 232.16M | 216.00M | 226.65M | 223.30M | 280.80M | 275.82M | 293.90M | 293.21M | 277.83M | 273.16M | 288.18M | 298.55M | 305.38M | 321.21M | 356.86M | 373.53M | 342.26M | 409.94M | 399.44M | 423.81M | 352.25M | 458.20M | 460.09M | 485.97M | 465.52M | 462.51M | 811.61M | 770.42M | 757.64M | 775.16M | 769.12M |
|
Total Liabilities
|
| 49.06M | | | 76.55M | 70.18M | 74.16M | 76.95M | 85.76M | 95.89M | 107.64M | 117.85M | 125.77M | 132.34M | 158.95M | 165.74M | 172.11M | 180.56M | 192.17M | 194.24M | 213.99M | 215.08M | 210.64M | 219.42M | 245.17M | 263.19M | 249.38M | 234.34M | 244.62M | 244.82M | 292.51M | 289.03M | 300.98M | 302.37M | 287.24M | 282.83M | 298.04M | 307.72M | 314.64M | 330.52M | 366.28M | 383.23M | 351.56M | 419.48M | 409.60M | 433.70M | 365.99M | 484.75M | 483.96M | 508.92M | 487.23M | 483.45M | 825.93M | 790.81M | 777.04M | 790.29M | 781.24M |
|
Total Debt
|
| | | | 12.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | 50.00M | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 279.23M | 277.70M | 276.96M | 276.23M | 275.49M |
|
Common Equity
|
| -63.63M | | | -57.55M | 76.93M | 83.55M | 95.60M | 173.20M | 182.60M | 199.12M | 215.47M | 230.23M | 251.43M | 261.81M | 283.62M | 292.90M | 288.57M | 277.15M | 274.13M | 293.35M | 286.70M | 275.92M | 291.54M | 307.38M | 314.58M | 357.16M | 358.91M | 268.60M | 286.67M | 294.98M | 303.92M | 316.25M | 328.14M | 327.73M | 343.50M | 390.24M | 421.93M | 440.50M | 465.33M | 474.90M | 468.48M | 444.42M | 429.09M | 430.58M | 447.48M | 476.53M | 519.51M | 531.96M | 527.09M | 541.27M | 520.41M | 522.91M | 518.35M | 547.18M | 586.16M | 594.36M |
|
Shareholder's Equity
|
| -63.63M | | | -57.55M | 76.93M | 83.55M | 95.60M | 173.20M | 182.60M | 199.12M | 215.47M | 230.23M | 251.43M | 261.81M | 283.62M | 292.90M | 288.57M | 277.15M | 274.13M | 293.35M | 286.70M | 275.92M | 291.54M | 307.38M | 314.58M | 357.16M | 358.91M | 268.60M | 286.67M | 294.98M | 303.92M | 316.25M | 328.14M | 327.73M | 343.50M | 390.24M | 421.93M | 440.50M | 465.33M | 474.90M | 468.48M | 444.42M | 429.09M | 430.58M | 447.48M | 476.53M | 519.51M | 531.96M | 527.09M | 541.27M | 520.41M | 522.91M | 518.35M | 547.18M | 586.16M | 594.36M |
|
Liabilities and Shareholders Equity
|
| 24.86M | | | 46.67M | 147.11M | 157.71M | 172.55M | 258.96M | 278.49M | 306.76M | 333.32M | 356.00M | 383.78M | 420.77M | 449.36M | 465.01M | 469.12M | 469.32M | 468.38M | 507.33M | 501.78M | 486.56M | 510.96M | 552.55M | 577.78M | 606.55M | 593.25M | 513.22M | 531.49M | 587.50M | 592.95M | 617.24M | 630.51M | 614.97M | 626.33M | 688.28M | 729.64M | 755.14M | 795.85M | 841.18M | 851.71M | 795.98M | 848.57M | 840.18M | 881.18M | 842.52M | 1,004.26M | 1,015.92M | 1,036.02M | 1,028.50M | 1,003.87M | 1,348.84M | 1,309.16M | 1,324.22M | 1,376.45M | 1,375.60M |
|
Treasury Shares
|
| | | | | | | | | 0.01M | 0.35M | 0.59M | 0.63M | | 0.95M | 1.01M | 1.01M | 0.46M | 1.34M | 1.74M | 1.74M | -1.65M | 2.56M | 2.56M | 2.56M | 0.45M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | | | | 2.56M | 2.56M | 2.56M | 2.60M | 2.79M | 3.21M | 3.50M | 3.78M | 3.78M | 3.78M | 3.86M | 4.21M | 4.41M | 4.41M | 4.93M | 5.52M | 5.52M | 5.52M | 5.52M | 5.52M |
|
Retained Earnings
|
| -63.63M | | | -63.25M | 28.32M | 33.88M | 40.74M | 46.94M | 54.80M | 59.71M | 64.57M | 69.85M | 76.89M | 80.13M | 85.47M | 89.57M | 96.44M | 102.57M | 109.82M | 119.21M | 129.06M | 135.01M | 138.07M | 143.07M | 145.14M | 183.90M | 183.65M | 86.17M | 101.08M | 108.60M | 111.90M | 116.83M | 121.19M | 119.22M | 132.15M | 148.58M | 168.31M | 190.17M | 211.96M | 220.30M | 229.54M | 247.40M | 258.18M | 272.59M | 271.05M | 294.23M | 334.52M | 353.30M | 342.65M | 348.11M | 341.07M | 348.08M | 336.20M | 343.39M | 361.21M | 362.89M |