|
Cash & Equivalents
|
174.72M | 367.12M | 412.78M | 300.60M | 237.96M | 421.15M | 355.42M | 389.18M | 433.00M | 300.82M | 281.53M | 463.51M | 399.54M | 145.55M | 158.28M | 127.47M | 141.12M | 131.88M | 161.84M | 301.81M | 302.16M | 248.09M | 266.18M | 575.50M | 289.29M | 321.42M | 383.37M | 331.86M | 173.81M | 198.23M | 223.80M | 328.57M | 511.43M | 676.90M | 549.06M | 534.11M | 393.48M | 368.12M | 374.99M | 836.34M | 570.83M | 379.29M | 329.82M | 726.63M | 884.43M | 1,228.03M | 614.58M | 807.10M | 557.39M | 248.77M | 257.29M | 487.17M | 378.10M | 134.26M | 370.92M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 2.29M | 1.96M | 1.80M | 2.04M | 1.58M | 2.45M | 2.89M | 2.33M | 1.84M | 3.47M | 3.06M | 2.90M | 2.10M | 8.71M | 7.21M | 6.80M | 5.29M | 7.89M | 3.69M | 3.64M | 2.11M | 5.50M | 4.92M | 23.83M | 2.39M | 4.57M | 1.17M | 7.12M | 1.49M | | | | | | | |
|
Cash & Current Investments
|
174.72M | 367.12M | 412.78M | 300.60M | 237.96M | 421.15M | 355.42M | 389.18M | 433.00M | 300.82M | 281.53M | 463.51M | 399.54M | 145.55M | 158.28M | 127.47M | 141.12M | 131.88M | 161.84M | 304.10M | 304.12M | 249.88M | 268.21M | 577.09M | 291.74M | 324.31M | 385.70M | 333.70M | 177.28M | 201.28M | 226.70M | 330.67M | 520.14M | 684.12M | 555.86M | 539.40M | 401.37M | 371.81M | 378.62M | 838.45M | 576.33M | 384.21M | 353.65M | 729.02M | 889.00M | 1,229.19M | 621.70M | 808.59M | 557.39M | 248.77M | 257.29M | 487.17M | 378.10M | 134.26M | 370.92M |
|
Receivables - Other
|
| | | 48.95M | 0.09M | 32.20M | 102.18M | 50.59M | 67.21M | 87.72M | 107.43M | 85.27M | 99.35M | 115.85M | 128.13M | 120.73M | 126.41M | 126.57M | 129.16M | 115.25M | 100.77M | 101.45M | 98.95M | 94.49M | 91.83M | 94.32M | 98.05M | 86.59M | 92.58M | 68.50M | 80.89M | 70.45M | 115.12M | 97.59M | 90.72M | 96.24M | 105.92M | 100.97M | 127.95M | 150.86M | 155.66M | 171.74M | 214.28M | 191.50M | 196.18M | 189.46M | 188.72M | 184.52M | 189.77M | 214.92M | 207.59M | 217.70M | 212.20M | 241.00M | 265.97M |
|
Raw Materials
|
| | | | | | | 425.76M | 512.79M | 529.37M | 486.04M | 464.88M | 401.09M | 385.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.98M | | | | 13.42M | | | | | | | |
|
Work In Process
|
| | | | | | | 516.49M | 588.32M | 602.83M | 583.64M | 654.76M | 756.31M | 537.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,506.24M | 1,466.63M | 1,371.70M | 1,487.59M | 1,414.53M | | | | | | | |
|
Finished Goods
|
| | | 1,267.90M | 334.27M | 1,692.30M | 1,822.27M | 1,651.22M | 2,035.53M | 2,287.20M | 2,483.01M | 2,217.07M | 2,481.23M | 2,726.83M | | | | | | | | | | | | | | 2,833.88M | | | | 2,805.51M | | 3,998.69M | 3,873.70M | 3,862.78M | | | | 3,895.68M | | | | 3,607.23M | 3,618.43M | 3,613.81M | 3,758.67M | 3,855.53M | | | | | | | |
|
Inventory
|
| | | 1,389.79M | 1,737.85M | 2,102.60M | 2,268.63M | 2,012.58M | 2,482.99M | 2,729.43M | 2,843.28M | 2,518.32M | 2,754.73M | 2,946.89M | 3,129.19M | 3,126.79M | 3,296.80M | 3,242.92M | 3,287.30M | 3,017.22M | 3,063.70M | 3,200.03M | 3,243.77M | 2,959.24M | 3,066.53M | 3,195.70M | 3,269.11M | 3,980.57M | 4,116.18M | 4,103.59M | 4,253.67M | 3,986.54M | 5,893.22M | 5,771.66M | 5,422.88M | 5,332.43M | 5,625.19M | 5,756.47M | 5,904.20M | 5,499.52M | 5,743.13M | 6,046.37M | 5,959.08M | 5,370.88M | 5,332.84M | 5,233.74M | 5,480.41M | 5,545.45M | 5,985.35M | 6,286.48M | 6,440.52M | 6,234.08M | 6,351.43M | 6,505.86M | 6,403.08M |
|
Prepaid Assets
|
| | | 102.95M | 0.18M | 110.78M | 101.91M | 79.92M | 120.48M | 117.57M | 112.34M | 89.21M | 101.85M | 99.91M | 118.22M | 80.35M | 88.33M | 83.29M | 75.11M | 73.42M | 81.17M | 76.24M | 72.55M | 72.33M | 56.97M | 52.03M | 56.83M | 98.22M | 94.46M | 79.79M | 85.72M | 86.15M | 177.37M | 205.95M | 223.89M | 242.74M | 243.36M | 278.81M | 277.77M | 314.99M | 271.18M | 157.25M | 188.67M | 265.39M | 225.38M | 261.07M | 305.58M | 290.93M | 287.51M | 330.09M | 336.05M | 370.64M | 387.79M | 449.97M | 455.02M |
|
Property, Plant & Equipment (Net)
|
| | | 6.42M | 6.16M | 5.84M | 6.72M | 4.50M | 7.36M | 7.72M | 7.87M | 5.34M | 4.89M | 5.69M | 5.82M | 7.39M | 7.48M | 6.33M | 6.32M | 6.59M | 6.05M | 5.93M | 6.23M | 7.11M | 39.04M | 38.92M | 38.26M | 86.74M | 85.28M | 84.63M | 83.65M | 85.87M | 98.80M | 96.50M | 95.55M | 97.93M | 125.12M | 127.87M | 146.46M | 155.18M | 207.92M | 220.23M | 223.59M | 202.40M | 213.37M | 223.85M | 262.67M | 295.12M | 300.74M | 316.71M | 322.48M | 232.71M | 247.33M | 268.49M | 283.42M |
|
Long-Term Investments
|
| | | 1.25M | 77.47M | 82.23M | 425.73M | 21.43M | 433.40M | 426.60M | 348.86M | 110.29M | 268.86M | 217.47M | 126.36M | 128.45M | 144.28M | 149.84M | 151.61M | 157.91M | 171.81M | 178.88M | 184.82M | 192.36M | 196.69M | 189.73M | 179.25M | 140.54M | 138.33M | 129.52M | 128.36M | 128.76M | 127.37M | 112.33M | 125.13M | 127.95M | 136.10M | 130.04M | 145.78M | 171.41M | 173.23M | 291.56M | 306.08M | 282.90M | 294.75M | 306.26M | 329.63M | 346.19M | 369.98M | 381.57M | 397.06M | 439.72M | 475.19M | 474.68M | 487.86M |
|
Goodwill
|
| | | 23.38M | 14.59M | 14.59M | 21.59M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 32.50M | 57.70M | 34.32M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 66.20M | 152.12M | 152.12M | 152.12M | 149.43M | 149.43M | 612.08M | 637.44M | 663.50M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M |
|
Intangibles
|
| | | 18.76M | 24.12M | 22.28M | 14.78M | 14.00M | 12.69M | 11.83M | 10.79M | 5.46M | 6.39M | 5.70M | 4.90M | 4.25M | 3.98M | 3.72M | 3.45M | 3.19M | 2.92M | 2.66M | 2.40M | 2.13M | 1.87M | 1.60M | 1.34M | 1.07M | 0.96M | 0.85M | 0.74M | 0.64M | 0.53M | 1.09M | 0.95M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 42.13M | 38.72M | 36.87M | 36.37M | 37.38M | 36.06M | 35.20M | 34.16M | 28.83M | 29.77M | 38.20M | 62.59M | 38.57M | 70.18M | 69.92M | 69.65M | 69.39M | 69.12M | 68.86M | 68.59M | 68.33M | 68.06M | 67.80M | 67.53M | 153.19M | 153.08M | 152.97M | 150.17M | 150.06M | 612.61M | 638.53M | 664.45M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M |
|
Long-Term Deferred Tax
|
| | | 274.76M | 274.72M | 274.17M | 270.86M | 242.66M | 249.61M | 252.19M | 247.64M | 258.19M | 251.39M | 251.39M | 252.34M | 233.49M | 233.75M | 234.46M | 234.46M | 206.63M | 206.63M | 212.93M | 215.67M | 118.14M | 118.03M | 117.89M | 105.36M | 145.08M | 145.08M | 145.08M | 142.60M | 140.47M | 268.69M | 277.11M | 273.98M | 238.08M | 238.08M | 238.08M | 238.08M | 151.24M | 151.24M | 151.24M | 151.24M | 67.66M | 67.66M | 67.66M | 67.66M | 67.83M | 67.83M | 67.83M | 67.83M | 76.25M | 76.25M | 76.25M | 76.25M |
|
Other Non-Current Assets
|
| | | 28.72M | 1,767.44M | 32.82M | 35.74M | 1,366.53M | 66.28M | 46.51M | 48.82M | 1,448.64M | 31.36M | 36.26M | 830.76M | 833.10M | 777.72M | 799.71M | 795.54M | 1,008.57M | 876.95M | 826.20M | 837.86M | 1,124.53M | 758.70M | 794.87M | 835.48M | 1,085.41M | 880.83M | 890.45M | 916.03M | 1,090.57M | 2,074.76M | 2,285.38M | 2,148.27M | 2,151.99M | 2,089.73M | 2,126.23M | 2,189.34M | 2,827.32M | 2,340.76M | 2,033.98M | 2,038.13M | 2,553.59M | 2,520.47M | 3,000.83M | 2,420.62M | 2,577.23M | 2,355.97M | 2,226.47M | 2,188.88M | 2,323.66M | 2,254.92M | 2,117.70M | 2,375.99M |
|
Assets
|
| | | 2,738.06M | 0.19M | 3,255.25M | 3,401.81M | 3,438.56M | 3,734.15M | 3,913.28M | 4,033.14M | 4,111.80M | 3,869.77M | 3,879.38M | 4,121.67M | 4,122.45M | 4,249.99M | 4,231.09M | 4,269.53M | 4,220.93M | 4,148.74M | 4,258.09M | 4,317.33M | 4,325.89M | 4,083.89M | 4,220.82M | 4,331.69M | 5,264.44M | 5,190.40M | 5,177.77M | 5,339.86M | 5,245.69M | 8,262.37M | 8,322.33M | 7,834.45M | 7,737.99M | 7,975.48M | 8,138.76M | 8,403.05M | 8,727.78M | 8,517.98M | 8,650.22M | 8,593.63M | 8,470.72M | 8,376.19M | 8,748.79M | 8,436.92M | 8,672.09M | 8,910.34M | 9,099.07M | 9,300.44M | 9,297.13M | 9,384.13M | 9,450.64M | 9,627.56M |
|
Accounts Payables
|
| | | 98.65M | 0.19M | 113.45M | 123.30M | 101.73M | 123.25M | 153.39M | 142.91M | 122.47M | 136.81M | 151.27M | 164.25M | 151.86M | 154.90M | 151.08M | 145.94M | 136.64M | 136.41M | 168.57M | 146.26M | 140.16M | 142.79M | 160.05M | 124.73M | 151.59M | 143.08M | 162.06M | 189.56M | 164.58M | 230.31M | 215.06M | 188.47M | 215.05M | 258.35M | 269.92M | 210.92M | 253.35M | 225.31M | 291.34M | 264.19M | 269.76M | 247.89M | 281.58M | 272.83M | 263.48M | 276.09M | 310.72M | 269.30M | 270.27M | 276.53M | 311.58M | 285.21M |
|
Notes Payables
|
| | | 50.00M | | 12.80M | 15.10M | 38.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 148.65M | 0.19M | 126.25M | 138.40M | 139.83M | 123.25M | 153.39M | 142.91M | 122.47M | 136.81M | 151.27M | 164.25M | 151.86M | 154.90M | 151.08M | 145.94M | 136.64M | 136.41M | 168.57M | 146.26M | 140.16M | 142.79M | 160.05M | 124.73M | 151.59M | 143.08M | 162.06M | 189.56M | 164.58M | 230.31M | 215.06M | 188.47M | 215.05M | 258.35M | 269.92M | 210.92M | 253.35M | 225.31M | 291.34M | 264.19M | 269.76M | 247.89M | 281.58M | 272.83M | 263.48M | 276.09M | 310.72M | 269.30M | 270.27M | 276.53M | 311.58M | 285.21M |
|
Accumulated Expenses
|
| | | 213.41M | 184.68M | 184.97M | 217.92M | 162.04M | 194.49M | 192.18M | 234.42M | 200.56M | 179.49M | 174.03M | 203.83M | 191.45M | 178.60M | 175.28M | 193.76M | 209.20M | 167.44M | 175.56M | 190.38M | 201.54M | 154.53M | 167.31M | 188.68M | 266.69M | 250.28M | 242.71M | 252.69M | 325.37M | 398.19M | 408.67M | 398.49M | 430.07M | 390.30M | 435.47M | 488.52M | 525.21M | 416.88M | 431.48M | 456.63M | 490.25M | 424.62M | 462.03M | 487.26M | 549.07M | 459.10M | 518.54M | 577.50M | 632.25M | 550.90M | 597.37M | 619.04M |
|
Short term Debt
|
| | | | 133.10M | 85.72M | 90.48M | 146.44M | 107.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 111.51M | 116.14M | 37.86M | 67.31M | 35.51M | 20.78M | 28.49M | 19.86M | 50.10M | 39.77M | 29.82M | 30.77M | 37.79M | 8.94M | 15.61M | 26.67M | 10.53M | 27.20M | 12.04M | 15.02M | 4.53M | 14.06M | 14.45M | | | | 1.27M | 7.60M | 3.72M | 3.13M | 9.32M | 30.50M | 12.84M | 46.18M | 18.68M | 36.40M | | 15.35M | 1.85M | 27.76M | | 2.98M | 3.01M | | | 45.85M | | 5.53M | 2.24M | 67.06M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 132.53M | | | 189.12M | 165.43M | 176.90M | 172.95M | 184.97M | 167.33M | 204.34M | 198.76M | 256.30M | 311.26M | 421.84M | 481.31M | 520.55M | 485.70M | 540.92M | 579.95M | 527.41M | 412.09M | 414.08M | 380.72M | 380.54M | 326.09M | 357.66M | 349.07M | 307.51M | 239.15M | 242.72M | 211.49M | 163.43M |
|
Mortgages
|
| | | 80.36M | 37.35M | 39.05M | 31.82M | 74.89M | 51.92M | 49.28M | 48.57M | 160.75M | 55.24M | 71.48M | 74.13M | 183.44M | 92.00M | 118.10M | 91.17M | 198.56M | 69.15M | 63.15M | 61.29M | 118.82M | 41.52M | 49.82M | 54.46M | 130.35M | 59.11M | 79.46M | 56.05M | 123.23M | 154.11M | 149.78M | 109.59M | 127.29M | 180.83M | 215.23M | 235.69M | 413.89M | 200.66M | 179.56M | 146.34M | 306.07M | 146.33M | 249.90M | 191.65M | 153.46M | 183.17M | 276.20M | 233.33M | 174.46M | 175.74M | 171.32M | 150.18M |
|
Non-Current Debt
|
| | | 681.54M | 681.32M | 1,039.83M | 1,039.66M | 1,039.50M | 1,389.33M | 1,389.17M | 1,389.00M | 1,388.84M | 1,388.68M | 1,250.00M | 1,250.00M | 1,235.16M | 1,235.73M | 1,236.33M | 1,236.91M | 1,237.48M | 1,238.06M | 1,238.63M | 1,239.21M | 1,239.79M | 1,240.36M | 1,240.94M | 1,241.51M | 1,653.75M | 1,653.46M | 1,599.24M | 1,634.18M | 1,635.01M | 2,762.07M | 2,760.72M | 2,452.53M | 2,452.36M | 2,452.35M | 2,452.34M | 2,452.33M | 2,452.32M | 2,452.31M | 2,174.00M | 2,173.80M | 1,816.30M | 1,816.88M | 1,817.46M | 1,468.26M | 1,468.69M | 1,469.13M | 1,469.57M | 1,470.01M | 1,470.45M | 1,470.89M | 1,471.33M | 1,471.77M |
|
Minority Interest
|
| | | 59.18M | 60.29M | | | | | | | 208.10M | | | 287.77M | 292.68M | 307.85M | 320.96M | 316.60M | 327.21M | 340.81M | 342.50M | 350.03M | 352.49M | 362.55M | 338.38M | 309.44M | 301.07M | 243.36M | 196.66M | 177.39M | 172.10M | | | | 143.27M | | | | 178.18M | | | | 343.73M | | | | 420.58M | | | | 536.90M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 256.01M | | | | 168.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.50M | 36.59M | 43.17M | 42.32M | 79.72M | 84.20M | 80.30M | 83.24M | 79.60M | 78.81M | 81.64M | 96.17M | 94.41M | 91.90M | 91.60M | 100.17M | 92.90M | 89.31M | 86.40M | 85.00M | 81.14M | 82.10M | 79.43M | 79.00M | 75.05M | 74.41M | 73.05M |
|
Other Non-Current Liabilities
|
| | | 82.04M | 187.47M | 111.16M | 111.12M | 62.03M | 110.08M | 120.34M | 112.21M | 70.47M | 85.77M | 99.88M | 102.00M | 92.32M | 123.27M | 139.83M | 137.56M | 111.57M | 151.75M | 182.44M | 185.60M | 27.56M | 169.82M | 191.89M | 16.43M | 16.06M | 16.18M | 17.01M | 20.11M | 20.49M | 19.29M | 20.91M | 21.50M | 21.21M | 18.90M | 15.46M | 17.84M | 16.25M | 23.23M | 23.17M | 31.96M | 31.82M | 35.17M | 44.79M | 40.09M | 50.74M | 63.62M | 70.37M | 72.96M | 69.71M | 67.33M | 65.44M | 55.17M |
|
Total Non-Current Liabilities
|
| | | 1,451.44M | 1,369.38M | 1,728.45M | 1,816.62M | 1,831.62M | 2,050.54M | 2,150.23M | 2,229.68M | 2,285.49M | 1,932.82M | 1,907.27M | 2,100.26M | 2,057.45M | 2,130.73M | 2,065.97M | 2,048.94M | 1,949.15M | 1,799.27M | 1,814.71M | 1,817.07M | 1,951.79M | 1,718.43M | 1,770.55M | 1,956.05M | 2,829.64M | 2,778.91M | 2,757.51M | 2,833.77M | 2,679.48M | 4,820.04M | 4,876.69M | 4,270.82M | 4,123.03M | 4,301.02M | 4,454.46M | 4,639.32M | 4,740.55M | 4,399.95M | 4,433.16M | 4,158.20M | 3,792.04M | 3,494.47M | 3,608.68M | 3,221.72M | 3,289.06M | 3,420.55M | 3,502.16M | 3,504.01M | 3,349.24M | 3,359.28M | 3,327.34M | 3,374.87M |
|
Total Liabilities
|
-660.58M | -810.62M | -869.45M | 1,533.48M | 1,556.85M | 1,839.61M | 1,927.74M | 1,893.66M | 2,160.62M | 2,270.57M | 2,341.89M | 2,355.95M | 2,018.59M | 2,007.14M | 2,202.26M | 2,149.77M | 2,254.01M | 2,205.80M | 2,186.50M | 2,060.72M | 1,951.02M | 1,997.15M | 2,002.68M | 1,979.35M | 1,888.26M | 1,962.44M | 1,972.48M | 2,845.71M | 2,795.09M | 2,774.52M | 2,853.88M | 2,699.97M | 4,839.33M | 4,897.59M | 4,292.31M | 4,144.24M | 4,319.92M | 4,469.91M | 4,657.15M | 4,756.80M | 4,423.18M | 4,456.33M | 4,190.16M | 3,823.86M | 3,529.64M | 3,653.48M | 3,261.81M | 3,339.80M | 3,484.18M | 3,572.53M | 3,576.97M | 3,418.95M | 3,426.60M | 3,392.78M | 3,430.05M |
|
Total Debt
|
| | | 681.54M | 814.42M | 1,125.55M | 1,130.14M | 1,185.94M | 1,496.92M | 1,389.17M | 1,389.00M | 1,388.84M | 1,388.68M | 1,250.00M | 1,250.00M | 1,235.16M | 1,235.73M | 1,236.33M | 1,236.91M | 1,237.48M | 1,238.06M | 1,238.63M | 1,239.21M | 1,239.79M | 1,240.36M | 1,240.94M | 1,241.51M | 1,653.75M | 1,653.46M | 1,599.24M | 1,634.18M | 1,635.01M | 2,762.07M | 2,760.72M | 2,452.53M | 2,452.36M | 2,452.35M | 2,452.34M | 2,452.33M | 2,452.32M | 2,452.31M | 2,174.00M | 2,173.80M | 1,816.30M | 1,816.88M | 1,817.46M | 1,468.26M | 1,468.69M | 1,469.13M | 1,469.57M | 1,470.01M | 1,470.45M | 1,470.89M | 1,471.33M | 1,471.77M |
|
Common Equity
|
660.58M | 810.62M | 869.45M | 1,204.58M | 1,220.86M | 1,415.64M | 1,474.08M | 1,544.90M | 1,573.53M | 1,642.71M | 1,691.25M | 1,777.16M | 1,851.17M | 1,872.24M | 1,919.41M | 1,972.68M | 1,995.99M | 2,025.29M | 2,083.04M | 2,160.20M | 2,197.72M | -51.96M | -51.96M | 2,346.55M | 2,195.63M | 2,258.38M | 2,359.21M | 2,418.74M | 2,395.31M | 2,403.25M | 2,485.98M | 2,545.71M | 3,423.04M | 3,424.74M | 3,542.14M | 3,593.75M | 3,655.56M | 3,668.85M | 3,745.90M | 3,970.98M | 4,094.80M | 4,193.90M | 4,403.47M | 4,646.86M | 4,846.55M | 5,095.31M | 5,175.11M | 5,332.29M | 5,426.17M | 5,526.54M | 5,723.46M | 5,878.18M | 5,957.52M | 6,057.86M | 6,197.52M |
|
Shareholder's Equity
|
660.58M | 810.62M | 869.45M | 1,204.58M | 1,220.86M | 1,415.64M | 1,474.08M | 1,544.90M | 1,573.53M | 1,642.71M | 1,691.25M | 1,777.16M | 1,851.17M | 1,872.24M | 1,919.41M | 1,972.68M | 1,995.99M | 2,025.29M | 2,083.04M | 2,160.20M | 2,197.72M | -51.96M | -51.96M | 2,346.55M | 2,195.63M | 2,258.38M | 2,359.21M | 2,418.74M | 2,395.31M | 2,403.25M | 2,485.98M | 2,545.71M | 3,423.04M | 3,424.74M | 3,542.14M | 3,593.75M | 3,655.56M | 3,668.85M | 3,745.90M | 3,970.98M | 4,094.80M | 4,193.90M | 4,403.47M | 4,646.86M | 4,846.55M | 5,095.31M | 5,175.11M | 5,332.29M | 5,426.17M | 5,526.54M | 5,723.46M | 5,878.18M | 5,957.52M | 6,057.86M | 6,197.52M |
|
Liabilities and Shareholders Equity
|
| | | 2,738.06M | 0.19M | 3,255.25M | 3,401.81M | 3,438.56M | 3,734.15M | 3,913.28M | 4,033.14M | 4,111.80M | 3,869.77M | 3,879.38M | 4,121.67M | 4,122.45M | 4,249.99M | 4,231.09M | 4,269.53M | 4,220.93M | 4,148.74M | 4,258.09M | 4,317.33M | 4,325.89M | 4,083.89M | 4,220.82M | 4,331.69M | 5,264.44M | 5,190.40M | 5,177.77M | 5,339.86M | 5,245.69M | 8,262.37M | 8,322.33M | 7,834.45M | 7,737.99M | 7,975.48M | 8,138.76M | 8,403.05M | 8,727.78M | 8,517.98M | 8,650.22M | 8,593.63M | 8,470.72M | 8,376.19M | 8,748.79M | 8,436.92M | 8,672.09M | 8,910.34M | 9,099.07M | 9,300.44M | 9,297.13M | 9,384.13M | 9,450.64M | 9,627.56M |
|
Treasury Shares
|
| | | | 21.05M | -23.33M | 23.33M | 0.18M | 1.15M | 1.08M | 0.82M | 0.18M | 0.59M | 0.61M | 0.61M | 0.25M | 1.27M | 1.67M | 1.92M | 0.82M | | 2.85M | 0.20M | 1.19M | 3.05M | 3.05M | 28.71M | 1.16M | 15.93M | 8.39M | 8.39M | 1.00M | 5,436.48M | 5.44M | 5.44M | 0.93M | 27.33M | 32.17M | 8.57M | 0.93M | 1.95M | 8.73M | 12.94M | 0.80M | 51.51M | 51.51M | 2.28M | 54.21M | 55.70M | 57.41M | 4.24M | 59.82M | 62.06M | 63.79M | 5.25M |
|
Retained Earnings
|
| | | 1,231.05M | -0.00M | 5.33M | 18.45M | 43.48M | 54.41M | 69.23M | 87.07M | 114.95M | 140.91M | 145.99M | 158.33M | 176.00M | 182.81M | 194.50M | 209.33M | 228.61M | 240.09M | 265.78M | 297.40M | 319.83M | 366.75M | 425.24M | 517.78M | 527.70M | 578.83M | 660.68M | 727.69M | 782.35M | | | | 1,025.79M | | | | 1,688.82M | | | | 2,741.61M | | | | 3,510.54M | | | | 4,393.85M | | | |