|
Cash & Equivalents
|
10.03M | 48.59M | 304.86M | 227.57M | 227.57M | 322.90M | 255.19M | 428.64M | 564.08M | 701.35M | 701.35M | 840.20M | 840.20M | 997.49M | 555.06M | 840.20M | 75.53M | 778.22M | 61.96M | 95.82M | 95.82M | 95.82M | 233.00M | 308.10M | 88.01M | 71.89M | 80.51M | 103.30M | 86.78M | 124.49M | 124.49M | 124.30M | 114.75M | 124.30M | 69.91M | 98.52M | 98.52M | 92.66M | 98.52M | 75.77M | 125.78M | 87.18M | 151.63M | 103.99M | 126.68M | 131.76M | 209.83M | 192.68M | 191.16M | 192.68M | 235.45M | 226.04M | 226.04M | 448.63M | 494.62M | 696.09M | 696.09M | 828.84M | 833.92M | 547.00M | 546.53M | 540.22M | 546.53M | 818.17M | 1,085.58M | 1,005.88M | 1,157.71M |
|
Short-term Investments
|
0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
10.48M | 48.59M | 304.86M | 227.57M | 227.57M | 322.90M | 255.19M | 428.64M | 564.08M | 701.35M | 701.35M | 840.20M | 840.20M | 997.49M | 555.06M | 840.20M | 75.53M | 778.22M | 61.96M | 95.82M | 95.82M | 95.82M | 233.00M | 308.10M | 88.01M | 71.89M | 80.51M | 103.30M | 86.78M | 124.49M | 124.49M | 124.30M | 114.75M | 124.30M | 69.91M | 98.52M | 98.52M | 92.66M | 98.52M | 75.77M | 125.78M | 87.18M | 151.63M | 103.99M | 126.68M | 131.76M | 209.83M | 192.68M | 191.16M | 192.68M | 235.45M | 226.04M | 226.04M | 448.63M | 494.62M | 696.09M | 696.09M | 828.84M | 833.92M | 547.00M | 546.53M | | 546.53M | 818.17M | 1,085.58M | | 1,157.71M |
|
Receivables - Net
|
5.10M | 3.20M | 5.50M | 4.88M | 5.36M | 7.91M | 7.80M | 7.09M | 0.73M | 8.40M | 11.74M | 3.89M | 6.22M | 2.04M | -5.40M | 6.20M | 0.87M | 2.86M | 5.80M | 4.62M | 0.45M | 3.29M | 6.11M | 4.13M | 1.65M | 1.90M | 2.42M | 1.12M | -0.53M | 2.70M | 2.90M | 2.32M | 3.32M | 3.77M | 5.89M | 3.19M | 2.19M | 6.88M | 1.10M | 2.19M | 2.00M | 1.32M | 3.61M | 7.14M | 2.38M | 3.24M | 8.32M | 5.88M | 6.09M | 12.95M | 10.39M | 11.58M | 27.94M | 13.55M | 11.54M | 10.19M | 9.24M | 6.97M | 10.49M | 10.08M | 5.51M | 9.65M | 10.44M | 6.22M | 7.99M | 15.59M | 41.53M |
|
Receivables - Other
|
| | | | | | | | | | | 0.40M | | | | 0.29M | | | | 2.16M | | | | 1.79M | | | | 0.31M | | | | 1.81M | | | | 1.80M | | | | 0.85M | | | | 2.79M | 2.38M | | 1.37M | 0.45M | | | 0.01M | 0.37M | 3.43M | | | 1.03M | 0.99M | | | 0.74M | 0.70M | | | 1.50M | | | |
|
Receivables
|
5.10M | 3.20M | 5.50M | 4.88M | 5.36M | 7.91M | 7.80M | 7.09M | 0.73M | 8.40M | 11.74M | 4.29M | 6.22M | 2.04M | -5.40M | 6.49M | 0.87M | 2.86M | 5.80M | 6.78M | 0.45M | 3.29M | 6.11M | 5.92M | 1.65M | 1.90M | 2.42M | 1.43M | -0.53M | 2.70M | 2.90M | 4.13M | 3.32M | 3.77M | 5.89M | 4.99M | 2.19M | 6.88M | 1.10M | 3.04M | 2.00M | 1.32M | 3.61M | 9.93M | 4.76M | 3.24M | 9.69M | 6.34M | 6.09M | 12.95M | 10.41M | 11.95M | 31.37M | 13.55M | 11.54M | 11.22M | 10.23M | 6.97M | 10.49M | 10.82M | 6.22M | 9.65M | 10.44M | 7.72M | 7.99M | 15.59M | 41.53M |
|
Inventory
|
-0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | | | | 10.53M | | | | 1.37M | | | | | | | |
|
Prepaid Assets
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | 233.47M | | | | 436.45M | 572.75M | 710.95M | 728.48M | 845.31M | 1,005.04M | 1,110.28M | 565.57M | 785.38M | 87.09M | 41.17M | 69.06M | 101.29M | 88.25M | 148.92M | 236.32M | 338.49M | 91.74M | 76.20M | 84.08M | 105.88M | 90.30M | 131.29M | 130.78M | 128.09M | 119.48M | 82.60M | 78.48M | 103.42M | 119.26M | 103.12M | 123.13M | 79.70M | 129.26M | 91.28M | 157.41M | 154.75M | 172.94M | 180.28M | 221.80M | 201.83M | 201.48M | 254.45M | 392.72M | 249.72M | 413.98M | 478.34M | 520.92M | 720.09M | 822.10M | 849.45M | 856.19M | 567.41M | 320.85M | 558.81M | 709.85M | 828.08M | 1,097.17M | 1,026.20M | 1,203.19M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 7.92M | 7.62M | 7.51M | 12.95M | 6.94M | 6.65M | 6.54M | 13.31M | 5.99M | 5.98M | 5.79M | 5.51M | 5.18M | 4.81M | 4.50M | 4.21M | 3.90M | 8.46M | 8.09M | 7.64M | 8.00M | 7.75M | 7.54M | 8.69M | 11.69M | 10.52M | 10.34M |
|
Long-Term Investments
|
0.14M | 32.75M | 49.77M | 73.75M | -1.14M | -20.89M | 155.12M | 284.45M | 276.89M | -13.67M | 140.67M | 151.62M | 141.59M | 107.31M | 150.89M | 121.38M | 94.66M | 48.31M | 58.64M | 40.80M | 48.95M | 68.04M | 44.02M | 32.87M | 25.16M | 24.72M | 17.55M | 19.78M | 36.65M | 67.23M | 77.06M | 64.62M | 68.19M | 80.59M | 86.27M | 2.99M | 92.50M | 261.17M | 168.43M | 164.75M | 185.40M | -0.13M | 234.84M | 309.76M | 157.07M | | 254.46M | 199.88M | 86.52M | 86.38M | 71.74M | 61.48M | 92.19M | 60.80M | 190.47M | 256.10M | 309.07M | 255.53M | 200.89M | 246.68M | 246.65M | 88.07M | 103.07M | 98.97M | 128.88M | 171.53M | 264.38M |
|
Intangibles
|
8.70M | | | | | | | | | | | | | | | | | | | | | | -9.07M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.05M | 6.61M | -3.57M | -3.57M | 6.61M | 6.61M | 6.61M | 6.61M | 6.61M | 6.61M | | -3.60M | -6.83M | -11.95M | -22.02M | -26.98M | -26.98M | | | |
|
Goodwill & Intangibles
|
8.70M | | | | | | | | | | | | | | | | | | | | | | -9.07M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 9.11M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.05M | 6.61M | -3.57M | -3.57M | 6.61M | 6.61M | 6.61M | 6.61M | 6.61M | 6.61M | | -3.60M | -6.83M | -11.95M | | -26.98M | -26.98M | | | |
|
Other Non-Current Assets
|
0.52M | 3.13M | 1.60M | -2.85M | 1.43M | 1.97M | 1.37M | -3.51M | -0.13M | 1.55M | 0.70M | 1.38M | -0.09M | -1.01M | -0.10M | -0.19M | -0.15M | -0.17M | -0.22M | -0.30M | -0.08M | -0.97M | -0.67M | 26.26M | -0.61M | -2.06M | 0.27M | -4.83M | -0.05M | 12.77M | 6.80M | -0.34M | 2.63M | -0.73M | 7.75M | -0.25M | 0.23M | 14.42M | 7.58M | 10.31M | 12.05M | -1.21M | 1.89M | 43.63M | 43.88M | -0.33M | 13.50M | 1.49M | 12.86M | 0.69M | -0.69M | 593.20M | 589.88M | 16.16M | 14.76M | 19.79M | 11.85M | -1.77M | 31.79M | 26.47M | 21.65M | -0.79M | 22.08M | 21.62M | 3.01M | 3.17M | 2.70M |
|
Non-Current Assets
|
| | | 2,003.75M | | | | 2,198.93M | 2,184.32M | 2,096.40M | 2,032.19M | 2,027.02M | 2,000.80M | 1,946.55M | 2,480.99M | 2,403.96M | 4,313.16M | 4,354.84M | 4,329.38M | 4,288.56M | 4,388.62M | 4,372.67M | 4,381.81M | 4,309.27M | 5,176.34M | 5,127.17M | 4,925.09M | 5,526.34M | 5,472.84M | 5,429.92M | 6,195.25M | 6,025.23M | 5,966.23M | 5,913.41M | 5,857.20M | 5,579.90M | 5,518.47M | 6,113.00M | 6,462.89M | 6,390.34M | 6,349.44M | 6,149.54M | 6,101.45M | 6,123.26M | 5,904.01M | 5,953.77M | 5,869.39M | 5,755.44M | 5,726.93M | 5,727.02M | 5,654.02M | 6,046.43M | 6,056.06M | 5,970.36M | 6,066.68M | 6,039.81M | 6,083.38M | 6,030.46M | 6,025.32M | 6,463.77M | 6,859.61M | 6,688.27M | 6,676.33M | 6,596.38M | 6,642.13M | 6,956.19M | 7,216.33M |
|
Assets
|
149.34M | | | 2,237.22M | | 2,379.47M | | 2,635.38M | 2,757.07M | 2,807.35M | 2,760.68M | 2,872.34M | 3,005.84M | 3,056.82M | 3,046.56M | 3,189.34M | 4,400.25M | 4,396.01M | 4,398.44M | 4,389.84M | 4,476.86M | 4,521.60M | 4,618.13M | 4,647.76M | 5,268.07M | 5,203.37M | 5,009.18M | 5,632.21M | 5,563.14M | 5,561.21M | 6,326.03M | 6,153.32M | 6,085.71M | 5,996.01M | 5,935.69M | 5,683.31M | 5,637.73M | 6,216.11M | 6,586.02M | 6,470.05M | 6,478.70M | 6,240.82M | 6,258.86M | 6,278.01M | 6,076.94M | 6,134.04M | 6,091.19M | 5,957.27M | 5,928.41M | 5,981.47M | 6,046.74M | 6,296.15M | 6,470.03M | 6,448.69M | 6,587.60M | 6,759.91M | 6,905.48M | 6,879.90M | 6,881.52M | 7,031.19M | 7,180.45M | 7,247.08M | 7,386.18M | 7,424.46M | 7,739.30M | 7,982.39M | 8,419.52M |
|
Accounts Payables
|
0.77M | 2.01M | 1.72M | 5.40M | 2.13M | 1.76M | 1.40M | 9.84M | 5.30M | 4.92M | 15.29M | 8.35M | 6.58M | 5.76M | -4.37M | 20.90M | -1.83M | 20.65M | 19.81M | 20.42M | 17.66M | -2.13M | -6.50M | 14.80M | 15.06M | 1.66M | -0.58M | 10.66M | -2.14M | 10.69M | 12.02M | 18.06M | 13.77M | 11.42M | 13.52M | 12.12M | 7.64M | 20.01M | 13.35M | 19.88M | 14.12M | 17.45M | 23.49M | 11.79M | 10.96M | 9.45M | 16.76M | 13.02M | 10.39M | 12.78M | 14.51M | 13.94M | 11.86M | 9.55M | 11.27M | 12.57M | 9.14M | 9.58M | 12.00M | 13.46M | 10.92M | 12.27M | 14.77M | 13.55M | 7.68M | 7.86M | 15.41M |
|
Dividends payables
|
| | | | | | | | | | | | 31.83M | | | | 49.65M | | | | 25.02M | | | | 20.20M | | | | 20.09M | | | | 30.91M | | | | 39.85M | | | | 40.07M | | | | 44.81M | | | | 58.48M | | | | 67.69M | | | | 67.91M | | | | 70.26M | | | | 74.88M | | |
|
Payables
|
0.77M | 2.01M | 1.72M | 5.40M | 2.13M | 1.76M | 1.40M | 9.84M | 5.30M | 4.92M | 15.29M | 8.35M | 38.40M | 5.76M | -4.37M | 20.90M | 47.82M | 20.65M | 19.81M | 20.42M | 42.67M | -2.13M | -6.50M | 14.80M | 35.26M | 1.66M | -0.58M | 10.66M | 17.94M | 10.69M | 12.02M | 18.06M | 44.68M | 11.42M | 13.52M | 12.12M | 47.50M | 20.01M | 13.35M | 19.88M | 54.19M | 17.45M | 23.49M | 11.79M | 55.78M | 9.45M | 16.76M | 13.02M | 68.87M | 12.78M | 14.51M | 13.94M | 79.55M | 9.55M | 11.27M | 12.57M | 77.05M | 9.58M | 12.00M | 13.46M | 81.18M | | 14.77M | 13.55M | 82.56M | | 15.41M |
|
Accumulated Expenses
|
2.31M | 3.65M | 6.29M | 4.58M | 3.84M | 4.27M | 4.61M | 8.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.39M | 28.56M | 168.76M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 1,090.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
22.21M | | | 233.47M | | 332.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.65M | 0.66M | 0.72M | 0.69M | 0.72M | 0.73M | 0.77M | 0.79M | 0.81M | 0.80M | 0.81M | 0.83M | 0.82M | 0.80M | 0.82M | 0.83M | 0.61M | 0.59M | 0.60M | 0.52M | 0.43M | 0.32M | 0.26M | 0.49M | 0.57M | 0.57M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | | 0.01M | | | 0.02M | 0.04M | | | | | | 0.13M | | | 6.16M | 2.76M | | | | | | | | 2.13M | 0.11M | 112.51M | 110.03M |
|
Current Deferred Revenue
|
0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 169.32M | | | | 171.65M | 166.84M | 168.71M | 172.48M | 167.69M | 199.95M | 176.31M | 39.52M | 49.46M | 1,161.03M | 21.45M | 20.87M | 21.13M | 44.05M | 19.90M | 15.45M | 16.17M | 38.59M | 18.16M | 17.05M | 12.57M | 34.26M | 14.07M | 15.88M | 19.06M | 44.79M | 11.42M | 13.52M | 12.14M | 47.57M | 21.67M | 15.32M | 28.84M | 62.36M | 25.04M | 33.68M | 64.70M | 116.63M | 66.07M | 36.59M | 31.17M | 96.97M | 26.80M | 28.82M | 29.69M | 111.94M | 22.46M | 28.65M | 30.72M | 85.52M | 18.88M | 21.99M | 26.07M | 87.96M | 20.81M | 27.61M | 29.50M | 96.45M | 139.13M | 148.74M |
|
Non-Current Debt
|
128.60M | 121.46M | 114.32M | | | | | | | | | 78.62M | | | | 50.06M | | | | 998.14M | | | | 998.52M | 800.00M | 715.00M | 647.00M | 1,466.00M | 1,371.00M | 706.00M | 1,345.00M | 1,193.00M | 1,064.00M | 953.00M | 854.00M | 770.00M | 663.00M | 956.50M | 1,380.50M | 1,264.00M | 1,183.50M | 1,095.50M | 1,013.50M | 874.50M | 715.50M | 640.50M | 487.50M | 195.00M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,211.06M | | | | 782.12M | | | | 1,283.88M | | | | 928.60M | 768.81M | | 505.60M | 209.69M | | | 16.88M | 16.62M | 82.43M | | | 16.09M | 80.64M | | | 19.69M | 87.12M | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.84M | 1.08M | 1.34M | 1.67M | 1.84M | 2.13M | 2.37M | 2.69M | 2.88M | 3.07M | 3.17M | 3.52M | 3.60M | 3.95M | 4.20M | 4.62M | 4.65M | 4.88M | 5.29M | 5.29M | 4.74M | 5.27M | 5.50M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.82M | 0.40M | 6.34M | 3.79M | 2.30M | 0.74M | 0.06M | 2.91M | 9.25M | 12.23M | 13.34M | 14.91M | 2.19M | 2.15M | 1.24M | 1.79M | 0.94M | 0.13M | 0.14M | 0.15M | 0.18M | 0.19M | 0.19M | 0.20M | 0.26M | 0.26M | 0.05M | 0.06M | 0.08M | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.15M | 0.17M | 0.19M | 0.21M | 0.21M | 0.23M | 0.25M | 0.28M | 0.10M | 0.12M | 0.24M | 1.95M | 0.17M | 0.18M | 0.19M | 0.19M | 0.23M | 0.24M | 0.25M | 0.26M | 0.35M | 0.37M | 0.39M | 0.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | -0.01M | | | | | -0.01M | | | | | | | | | | | | 0.00M | | | | | | | | | 3.94M | 3.83M | 3.63M | 3.53M | 3.15M | 3.05M | 2.97M | 2.86M | 2.69M | 2.51M | 2.26M | 2.06M | 1.87M | 1.62M | 1.35M | 1.15M | 0.94M | 5.92M | 5.65M | 5.62M | 5.42M | 5.30M | 5.34M | 4.91M | 7.60M | 7.68M | 7.42M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.01M | 0.38M | | 1.35M | 1.43M | 0.70M | | 1.81M | 5.18M | 0.48M | | 2.07M | | | | | | | | | 11.50M | | | | 6.67M | | | | 9.11M | | | | 113.50M | | 94.70M | 153.14M |
|
Total Non-Current Liabilities
|
| | | | | | | 201.79M | 196.29M | 190.84M | 57.20M | 50.42M | | 35.84M | 31.55M | 32.80M | 13.44M | 1,157.41M | 1,057.27M | 1,002.16M | 1,001.14M | 1,001.49M | 1,002.37M | 1,002.86M | 801.99M | 717.51M | 649.30M | 1,468.91M | 1,372.50M | 707.91M | 1,346.98M | 1,194.27M | 1,064.96M | 953.86M | 854.86M | 771.51M | 664.62M | 959.83M | 1,383.51M | 1,269.29M | 1,190.39M | 1,103.84M | 1,023.74M | 887.39M | 722.09M | 651.03M | 503.26M | 211.53M | 8.01M | 11.40M | 13.57M | 16.34M | 8.63M | 9.44M | 10.14M | 11.51M | 7.51M | 14.61M | 16.26M | 19.59M | 13.30M | 66.60M | 98.55M | 135.57M | 176.71M | 117.55M | 178.02M |
|
Total Liabilities
|
160.34M | | | 513.30M | | 530.64M | | 373.43M | 363.13M | 359.54M | 229.68M | 218.12M | 242.87M | 212.15M | 71.08M | 82.26M | 1,174.47M | 1,178.86M | 1,078.14M | 1,023.30M | 1,045.19M | 1,021.39M | 1,017.82M | 1,019.03M | 840.58M | 735.67M | 666.36M | 1,481.48M | 1,406.76M | 721.98M | 1,362.86M | 1,213.33M | 1,109.76M | 965.28M | 868.38M | 783.65M | 712.19M | 981.50M | 1,398.83M | 1,298.13M | 1,252.75M | 1,128.88M | 1,057.41M | 952.09M | 838.72M | 717.10M | 539.85M | 242.70M | 104.98M | 38.20M | 42.39M | 46.03M | 120.57M | 31.89M | 38.78M | 42.23M | 93.03M | 33.49M | 38.25M | 45.67M | 101.26M | 87.41M | 126.17M | 165.08M | 273.15M | 256.68M | 326.76M |
|
Total Debt
|
128.99M | 150.02M | 283.08M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 28.56M | 107.18M | 28.56M | 28.56M | 28.56M | 78.62M | 1,090.00M | | | 998.14M | | | | 998.52M | 800.00M | 715.00M | 647.00M | 1,466.00M | 1,371.00M | 706.00M | 1,345.00M | 1,193.00M | 1,064.00M | 953.00M | 854.00M | 770.00M | 663.00M | 956.50M | 1,380.50M | 1,264.00M | 1,183.50M | 1,095.50M | 1,013.50M | 874.50M | 715.50M | 640.50M | 487.50M | 195.00M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
132.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,150.73M | | | | 4,939.99M | | | | 4,899.66M | | 5,234.61M | | 5,171.92M | 5,225.95M | 5,111.95M | 5,201.44M | 5,325.92M | 5,238.23M | 5,416.94M | 5,551.34M | 5,714.57M | 5,823.43M | 5,943.26M | | 6,250.12M | | 6,416.80M | | 6,717.68M | | 6,846.41M | | 6,985.52M | | 7,159.67M | | 7,259.38M | 7,466.14M | 7,725.71M | 8,092.76M |
|
Shareholder's Equity
|
1,131.41M | | | 1,723.92M | | 491.20M | | 2,261.95M | 2,393.93M | 2,447.80M | 2,531.00M | 2,654.22M | 2,762.97M | 2,844.68M | 2,975.49M | 3,107.07M | 3,225.78M | 3,217.15M | 3,320.31M | 3,366.55M | 3,431.68M | 3,500.20M | 3,600.32M | 3,628.74M | 4,427.50M | 4,467.70M | 4,342.82M | 4,150.73M | 4,156.39M | 4,839.23M | 4,963.18M | 4,939.99M | 4,975.95M | 5,030.73M | 5,067.31M | 4,899.66M | 4,925.54M | 5,234.61M | 5,187.19M | 5,171.92M | | 5,111.95M | | 5,325.92M | | 5,416.94M | | 5,714.57M | | 5,943.26M | 6,004.35M | 6,250.12M | 6,349.46M | 6,416.80M | 6,548.81M | 6,717.68M | 6,812.45M | 6,846.41M | 6,843.26M | 6,985.52M | 7,079.19M | 7,159.67M | 7,260.01M | 7,259.38M | | 7,725.71M | |
|
Liabilities and Shareholders Equity
|
149.34M | | | 2,237.22M | | 2,379.47M | | 2,635.38M | 2,757.07M | 2,807.35M | 2,760.68M | 2,872.34M | 3,005.84M | 3,056.82M | 3,046.56M | 3,189.34M | 4,400.25M | 4,396.01M | 4,398.44M | 4,389.84M | 4,476.86M | 4,521.60M | 4,618.13M | 4,647.76M | 5,268.07M | 5,203.37M | 5,009.18M | 5,632.21M | 5,563.14M | 5,561.21M | 6,326.03M | 6,153.32M | 6,085.71M | 5,996.01M | 5,935.69M | 5,683.31M | 5,637.73M | 6,216.11M | 6,586.02M | 6,470.05M | 6,478.70M | 6,240.82M | 6,258.86M | 6,278.01M | 6,076.94M | 6,134.04M | 6,091.19M | 5,957.27M | 5,928.41M | 5,981.47M | 6,046.74M | 6,296.15M | 6,470.03M | 6,448.69M | 6,587.60M | 6,759.91M | 6,905.48M | 6,879.90M | 6,881.52M | 7,031.19M | 7,180.45M | | 7,386.18M | 7,424.46M | 7,739.30M | | 8,419.52M |
|
Retained Earnings
|
-41.46M | 259.46M | 293.02M | 343.83M | 388.46M | 441.72M | 510.95M | 344.07M | 459.75M | 597.65M | 722.09M | 835.02M | 950.38M | 1,059.96M | 1,144.27M | 1,297.21M | 1,380.98M | 1,409.53M | 1,450.95M | 1,512.69M | 1,567.48M | 1,606.48M | 1,589.49M | 1,619.65M | 1,648.88M | 1,667.74M | 1,551.61M | 1,358.36M | 1,362.14M | 1,400.45M | 1,454.38M | 1,438.77M | 1,469.09M | 1,505.78M | 1,528.15M | 1,350.63M | 1,378.90M | 1,657.15M | 1,680.71M | 1,647.59M | 1,664.86M | 1,500.03M | 1,530.03M | 1,566.02M | 1,616.10M | 1,677.07M | 1,799.55M | 1,941.40M | 2,098.04M | 2,201.16M | 2,268.55M | 2,504.08M | 2,593.86M | 2,675.23M | 2,800.14M | 2,898.47M | 3,024.03M | 3,099.38M | 3,147.80M | 3,248.28M | 3,342.06M | 3,425.69M | 3,506.95M | 3,524.77M | 3,703.88M | 3,921.25M | 4,212.79M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | 0.21M | | 1.41M | | 0.60M | | 2.22M | | 0.79M | | 2.41M | | | | | | | | | | | | | | | | | | | | | | | | |