American Woodmark Corporation
NASDAQ:AMWD
78.15 (USD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 56.717 | 89.265 | 87.398 | 97.829 | 96.381 | 89.65 | 41.732 | 45.817 | 44.834 | 33.696 | 22.325 | 0.871 | 8.007 | 27.818 | 91.071 | 91.792 | 112.56 | 128.055 | 97.059 | 47.063 | 51.435 | 71.049 | 57.656 | 42.009 | 57.862 | 50.186 | 78.41 | 139.624 | 162.545 | 175.597 | 176.978 | 163.216 | 155.644 | 162.563 | 174.463 | 164.679 | 164.972 | 153.02 | 149.541 | 132.525 | 130.863 | 138.121 | 135.7 | 126.053 | 118.504 | 100.44 | 96.971 | 66.004 | 63.05 | 60.8 | 66.62 | 59.227 | 57.081 | 56.118 | 55.42 | 52.542 | 55.866 | 51.758 | 53.233 | 56.288 | 69.391 | 72.754 | 82.821 | 64.685 | 61.055 | 60.43 | 56.932 | 55.431 | 46.202 | 51.606 | 58.125 | 69.639 | 68.566 | 70.685 | 47.955 | 32.727 | 37.876 | 26.499 | 24.406 | 27.688 | 38.952 | 44.198 | 29.432 | 27.82 | 23.299 | 19.115 | 15.512 | 10.912 | 6.511 | 4.817 | 13.083 | 7.376 | 9.48 | 8.012 | 1.714 | 0.424 | 0.863 | 1.887 | 4.183 | 0.832 | 3.567 | 9.305 | 14.165 | 12.295 | 19.384 | 23.741 | 23.925 | 20.514 | 21.26 | 20.952 | 17.339 | 11.8 | 10.9 | 10.3 | 7.2 | 1.2 | 1 | 2.9 | 2.9 | 1.9 | 4.6 | 1.4 | 0.5 | 0.5 | 1.7 | 0.7 | 1.8 | 0.8 | 2.6 | 0.6 | 0.4 | 0.9 | 0.4 | 0.3 | 0.6 | 0.9 | 0.4 | 0.3 | 1.2 | 0.5 | 2.8 | 1.2 | 1.4 | 1.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1.5 | 2.5 | 4.5 | 7.25 | 8 | 8 | 57.5 | 54.75 | 51.75 | 56.75 | 59.5 | 56.75 | 25.75 | 23 | 29.25 | 37.75 | 35.5 | 29.5 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 56.717 | 89.265 | 87.398 | 97.829 | 96.381 | 89.65 | 41.732 | 45.817 | 44.834 | 33.696 | 22.325 | 0.871 | 8.007 | 27.818 | 91.071 | 91.792 | 112.56 | 128.055 | 97.059 | 47.063 | 51.435 | 71.549 | 59.156 | 44.509 | 62.362 | 57.436 | 86.41 | 147.624 | 220.045 | 230.347 | 228.728 | 219.966 | 215.144 | 219.313 | 200.213 | 187.679 | 194.222 | 190.77 | 185.041 | 162.025 | 148.863 | 138.121 | 135.7 | 126.053 | 118.504 | 100.44 | 96.971 | 66.004 | 63.05 | 60.8 | 66.62 | 59.227 | 57.081 | 56.118 | 55.42 | 52.542 | 55.866 | 51.758 | 53.233 | 56.288 | 69.391 | 72.754 | 82.821 | 64.685 | 61.055 | 60.43 | 56.932 | 55.431 | 46.202 | 51.606 | 58.125 | 69.639 | 68.566 | 70.685 | 47.955 | 32.727 | 37.876 | 26.499 | 24.406 | 27.688 | 38.952 | 44.198 | 29.432 | 27.82 | 23.299 | 19.115 | 15.512 | 10.912 | 6.511 | 4.817 | 13.083 | 7.376 | 9.48 | 8.012 | 1.714 | 0.424 | 0.863 | 1.887 | 4.183 | 0.832 | 3.567 | 9.305 | 14.165 | 12.295 | 19.384 | 23.741 | 23.925 | 20.514 | 21.26 | 20.952 | 17.339 | 11.8 | 10.9 | 10.3 | 7.2 | 1.2 | 1 | 2.9 | 2.9 | 1.9 | 4.6 | 1.4 | 0.5 | 0.5 | 1.7 | 0.7 | 1.8 | 0.8 | 2.6 | 0.6 | 0.4 | 0.9 | 0.4 | 0.3 | 0.6 | 0.9 | 0.4 | 0.3 | 1.2 | 0.5 | 2.8 | 1.2 | 1.4 | 1.2 |
Net Receivables
| 123.225 | 122.764 | 132.107 | 113.073 | 120.742 | 117.763 | 119.163 | 117.742 | 153.644 | 162.447 | 156.961 | 159.47 | 154.3 | 130.736 | 146.866 | 147.834 | 149.165 | 123.301 | 106.344 | 128.591 | 122.822 | 119.999 | 126.91 | 117.989 | 136.51 | 149.362 | 162.351 | 121.777 | 66.211 | 62.771 | 63.115 | 59.488 | 68.334 | 57.58 | 55.813 | 49.529 | 61.205 | 53.106 | 46.142 | 48.173 | 54.784 | 51.374 | 46.475 | 48.107 | 49.159 | 45.276 | 39.044 | 40.954 | 41.172 | 33.793 | 32.533 | 25.011 | 28.672 | 30.703 | 31.067 | 28.111 | 27.721 | 23.218 | 38.217 | 19.878 | 31.003 | 26.426 | 28.733 | 33.682 | 32.2 | 31.244 | 27.744 | 20.159 | 39.271 | 39.128 | 38.074 | 42.102 | 48.775 | 44.172 | 53.514 | 37.827 | 45.512 | 59.257 | 52.877 | 39.375 | 44.006 | 44.262 | 48.286 | 47.606 | 0 | 48.055 | 40.615 | 33.279 | 35.124 | 33.011 | 32.246 | 37.267 | 35.204 | 31.895 | 29.41 | 34.046 | 36.646 | 35.67 | 35.813 | 31.761 | 36.714 | 36.611 | 38.9 | 33.557 | 31.562 | 29.683 | 27.365 | 22.667 | 24.081 | 21.595 | 20.488 | 18.9 | 22.3 | 18.7 | 19.7 | 20.3 | 20.1 | 18 | 19.6 | 18.2 | 18.4 | 18 | 18.8 | 15.6 | 16.7 | 16.5 | 17.3 | 17.5 | 18.8 | 16.2 | 14.1 | 12.5 | 16.3 | 14.3 | 15.1 | 13.7 | 16.9 | 15.7 | 17.1 | 14.3 | 16.5 | 11.2 | 12 | 10.7 |
Inventory
| 183.978 | 177.119 | 159.101 | 163.382 | 162.062 | 167.539 | 190.699 | 224.763 | 252.961 | 247.021 | 228.259 | 204.234 | 190.998 | 181.794 | 140.282 | 144.592 | 127.715 | 126.7 | 111.836 | 121.93 | 119.758 | 115.341 | 108.528 | 116.116 | 115.953 | 113.547 | 104.801 | 108.003 | 46.723 | 44.477 | 42.859 | 41.268 | 40.744 | 39.954 | 39.319 | 38.096 | 37.801 | 37.004 | 35.988 | 34.871 | 35.335 | 35.457 | 31.523 | 29.671 | 31.131 | 30.767 | 29.338 | 28.144 | 28.092 | 24.478 | 22.34 | 22.138 | 24.748 | 25.186 | 24.471 | 23.497 | 23.982 | 23.648 | 25.239 | 23.47 | 26.525 | 27.61 | 32.684 | 39.011 | 41.236 | 43.46 | 46.981 | 48.608 | 53.612 | 55.394 | 56.349 | 54.535 | 60.912 | 64.641 | 68.522 | 66.837 | 70.648 | 69.278 | 65.213 | 58.884 | 57.46 | 53.311 | 54.921 | 49.291 | 47.624 | 47.591 | 44.986 | 40.613 | 40.315 | 36.237 | 34.872 | 33.406 | 32.698 | 30.858 | 30.267 | 25.954 | 26.719 | 24.006 | 22.739 | 22.515 | 23.642 | 21.224 | 18.008 | 16.114 | 14.246 | 11.993 | 11.884 | 12.025 | 10.821 | 10.841 | 10.356 | 11.4 | 10.9 | 10.2 | 10.3 | 10.6 | 11.1 | 11 | 10.8 | 11.4 | 10 | 11 | 11.7 | 11.5 | 11.4 | 12.9 | 14.3 | 14.3 | 14.2 | 17 | 17.8 | 17.3 | 15.9 | 14.8 | 16.1 | 17.3 | 19.3 | 18.1 | 16.2 | 17.9 | 19.9 | 17.4 | 14.4 | 12.4 |
Other Current Assets
| 38.723 | 26.074 | 24.104 | 27.846 | 22.88 | 19.16 | 16.661 | 23.136 | 49.744 | 42.322 | 42.224 | 19.388 | 18.403 | 30.144 | 27.722 | 39.672 | 29.826 | 19.826 | 19.866 | 14.627 | 15.009 | 22.616 | 11.441 | 13.884 | 11.656 | 10.023 | 10.805 | 47.976 | 18.378 | 4.828 | 4.526 | 14.03 | 17.338 | 5.726 | 6.864 | 19.536 | 15.73 | 14.411 | 14.324 | 12.573 | 12.231 | 10.874 | 15.58 | 14.354 | 15.2 | 11.629 | 15.649 | 14.562 | 13.551 | 12.711 | 9.609 | 9.481 | 8.51 | 9.909 | 9.458 | 10.543 | 10.186 | 17.017 | 6.355 | 19.504 | 13.461 | 11.969 | 9.3 | 10.491 | 10.188 | 10.49 | 11.731 | 12.02 | 12.135 | 10.988 | 11.26 | 15.269 | 11.286 | 12.306 | 13.608 | 15.812 | 16.696 | 13.461 | 14.158 | 16.498 | 13.181 | 7.193 | 12.019 | 9.909 | 59.84 | 8.57 | 11.239 | 11.12 | 9.892 | 8.675 | 10.31 | 8.036 | 7.103 | 6.058 | 6.488 | 4.74 | 4.958 | 4.18 | 4.9 | 5.041 | 5.055 | 3.497 | 3.4 | 3.62 | 2.748 | 2.623 | 2.4 | 2.323 | 1.865 | 1.667 | 1.66 | 2.5 | 2.8 | 2.5 | 1.5 | 1.1 | 1.2 | 2.2 | 2.9 | 1.7 | 2.2 | 1.2 | 1.4 | 1.4 | 1.7 | 1.6 | 2 | 1.7 | 2 | 4.1 | 4.2 | 3.5 | 2.4 | 3 | 3.3 | 3.4 | 2.7 | 2.4 | 2.7 | 1.9 | 2 | 2.4 | 0.9 | 0.7 |
Total Current Assets
| 402.643 | 415.222 | 402.71 | 402.13 | 402.065 | 394.112 | 368.255 | 411.458 | 476.311 | 464.325 | 428.657 | 383.963 | 371.708 | 355.42 | 392.08 | 404.054 | 404.353 | 387.969 | 325.172 | 312.211 | 309.024 | 318.197 | 306.035 | 292.498 | 326.481 | 330.368 | 364.367 | 415.069 | 342.168 | 342.423 | 339.228 | 327.737 | 332.891 | 322.573 | 302.209 | 294.84 | 308.958 | 295.291 | 281.495 | 257.642 | 251.213 | 235.826 | 225.416 | 214.876 | 210.543 | 188.112 | 177.918 | 149.664 | 145.865 | 131.782 | 131.102 | 115.857 | 119.011 | 121.916 | 120.416 | 114.693 | 117.755 | 115.641 | 123.044 | 119.14 | 140.38 | 138.759 | 153.538 | 147.869 | 144.679 | 145.624 | 143.388 | 136.218 | 151.22 | 157.116 | 163.808 | 181.545 | 189.539 | 191.804 | 183.599 | 153.203 | 170.732 | 168.495 | 156.654 | 142.445 | 153.599 | 148.964 | 144.658 | 134.626 | 130.763 | 123.331 | 112.352 | 95.924 | 91.842 | 82.74 | 90.511 | 86.085 | 84.485 | 76.823 | 67.879 | 65.164 | 69.186 | 65.743 | 67.635 | 60.149 | 68.978 | 70.637 | 74.521 | 65.586 | 67.94 | 68.04 | 65.574 | 57.529 | 58.027 | 55.055 | 49.843 | 44.6 | 46.9 | 41.7 | 38.7 | 33.2 | 33.4 | 34.1 | 36.2 | 33.2 | 35.2 | 31.6 | 32.4 | 29 | 31.5 | 31.7 | 35.4 | 34.3 | 37.6 | 37.9 | 36.5 | 34.2 | 35 | 32.4 | 35.1 | 35.3 | 39.3 | 36.5 | 37.2 | 34.6 | 41.2 | 32.2 | 28.7 | 25 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 394.355 | 396.845 | 402.118 | 385.992 | 329.773 | 320.419 | 318.941 | 302.275 | 306.691 | 312.131 | 321.863 | 321.602 | 326.979 | 327.635 | 327.12 | 322.485 | 327.02 | 325.497 | 331.492 | 299.31 | 296.561 | 300.245 | 208.263 | 211.977 | 213.423 | 216.3 | 218.102 | 210.628 | 121.732 | 115.427 | 107.933 | 103.123 | 103.222 | 100.354 | 99.332 | 102.869 | 101.776 | 94.387 | 85.516 | 79.774 | 76.202 | 74.53 | 74.049 | 73.48 | 73.774 | 73.884 | 74.064 | 74.825 | 74.231 | 73.501 | 75.375 | 78.602 | 95.413 | 97.632 | 100.628 | 103.804 | 107.059 | 110.333 | 114.107 | 118.524 | 122.695 | 128.018 | 132.928 | 136.988 | 141.96 | 146.709 | 150.84 | 154.979 | 160.728 | 164.565 | 166.821 | 183.044 | 168.114 | 171.355 | 175.384 | 179.469 | 183.534 | 186.375 | 185.513 | 183.177 | 173.527 | 156.099 | 143.136 | 136.405 | 136.361 | 135.314 | 136.551 | 137.893 | 138.105 | 133.762 | 122.405 | 106.44 | 96.114 | 94.636 | 93.641 | 94.994 | 96.854 | 94.767 | 86.954 | 80.738 | 67.2 | 59.462 | 53.739 | 49.931 | 43.478 | 39.592 | 34.522 | 32.857 | 32.603 | 32.694 | 32.252 | 32.5 | 32.8 | 32.7 | 33.2 | 34.4 | 35.2 | 34 | 33.7 | 34.1 | 34.3 | 35.1 | 35.4 | 36.5 | 37.4 | 38.1 | 39.2 | 39.8 | 41 | 42 | 43 | 43.9 | 40.8 | 41.4 | 42.2 | 42.2 | 43.3 | 44.1 | 44.8 | 46 | 48.9 | 51.6 | 34.8 | 20.9 |
Goodwill
| 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.612 | 767.914 | 767.451 | 765.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 7.611 | 19.028 | 30.444 | 41.861 | 53.278 | 64.694 | 76.111 | 87.528 | 98.944 | 110.361 | 121.778 | 133.194 | 145.167 | 157.417 | 169.666 | 181.917 | 194.167 | 206.416 | 218.666 | 230.917 | 243.166 | 255.417 | 267.667 | 279.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.203 | 0 | 0 | 0 | 0 | 0 | 0 | 1.056 | 1.056 | 1.056 | 1.011 | 1.011 | 1.011 | 1.011 | 0.964 | 0.964 | 0.964 | 0.964 | 0.906 | 0.906 | 0.906 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.303 | 1.303 | 1.303 | 2.29 | 0.781 | 0.781 | 0.781 | 0.781 | 0.727 | 0.727 | 0.727 | 0.727 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 767.612 | 767.612 | 767.612 | 767.612 | 775.223 | 786.64 | 798.056 | 809.473 | 820.89 | 832.306 | 843.723 | 855.14 | 866.556 | 877.973 | 889.39 | 900.806 | 912.779 | 925.029 | 937.278 | 949.529 | 961.779 | 974.028 | 986.278 | 998.529 | 1,010.778 | 1,023.331 | 1,035.118 | 1,045.659 | -10.14 | -16.46 | -18.047 | 0 | -20.848 | -30.431 | -32.574 | -17.293 | -29.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.691 | -36.897 | 0 | -37.818 | -29.162 | -28.873 | -28.508 | -28.468 | -27.497 | -26.038 | 0 | -16.941 | -18.352 | -17.961 | 0 | -23.613 | 0 | 14.203 | 0 | 0 | 0 | 0 | 0 | 0 | 1.056 | 1.056 | 1.056 | 1.011 | 1.011 | 1.011 | 1.011 | 0.964 | 0.964 | 0.964 | 0.964 | 0.906 | 0.906 | 0.906 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.303 | 1.303 | 1.303 | 2.29 | 0.781 | 0.781 | 0.781 | 0.781 | 0.727 | 0.727 | 0.727 | 0.727 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | -0 | -1.47 | -1.469 | -1.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.118 | -1.101 | 0 | -1.015 | -0.915 | -0.783 | 0 | -0.773 | -0.773 | -0.726 | -0.71 | 0.5 | 1.5 | 2.5 | 24.25 | 27 | 20.5 | 21.5 | 22.5 | 22.25 | 18.25 | 17.5 | 7.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.672 | 5.373 | 5.073 | 5.403 | 6.109 | 6.641 | 7.33 | 7.755 | 9.127 | 10.647 | 11.738 | 10.336 | 10.735 | 11.516 | 12.793 | 14.835 | 0 | -8.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.528 | -11.146 | 0 | -8.333 | -5.911 | -5.488 | 0 | -6.659 | -7.082 | -6.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 5.432 | 5.128 | 5.128 | 1.47 | 1.47 | 1.469 | 1.469 | 1.469 | 1.469 | 1.469 | 1.469 | 1.49 | 1.52 | 1.557 | 1.118 | 1.101 | 1.044 | 1.015 | 0.915 | 0.783 | 0.766 | 0.773 | 0.773 | 0.726 | 0.71 | 0.732 | 0.732 | 63.569 | 10.14 | 16.46 | 18.047 | 21.707 | 20.848 | 30.431 | 32.574 | 17.293 | 21.663 | 23.553 | 23.821 | 16.127 | 17.938 | 19.075 | 19.194 | 26.48 | 27.348 | 28.768 | 29.262 | 26.521 | 29.019 | 31.524 | 34.969 | 32.415 | 23.053 | 22.232 | 21.178 | 20.713 | 18.37 | 15.391 | 13.44 | 6.605 | 7.617 | 6.445 | 1.393 | 8.778 | 8.473 | 8.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.528 | 11.146 | 0 | 8.333 | 5.911 | 5.488 | 0 | 6.659 | 7.082 | 6.817 | 0 | 5.81 | 6.324 | 5.99 | 0 | 0 | 4.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 39.833 | 38.616 | 16.297 | 16.633 | 27.044 | 29.458 | 33.546 | 39.698 | 45.667 | 35.983 | 36.784 | 29.49 | 28.976 | 27 | 27.924 | 29.523 | 27.682 | 28.942 | 28.864 | 32.784 | 30.534 | 30.946 | 29.355 | 29.832 | 26.434 | 25.782 | 25.526 | -35.436 | 25.155 | 32.359 | 33.612 | 16.292 | 35.897 | 45.417 | 46.902 | 31.507 | 39.319 | 9.362 | 8.072 | 9.804 | 10.232 | 11.019 | 11.405 | 13.028 | 13.175 | 13.068 | 12.749 | 19.756 | 49.05 | 55.435 | 18.602 | 66.633 | 48.31 | 48.009 | 47.326 | 47.277 | 46.246 | 46.209 | 20.104 | 36.704 | 23.769 | 22.336 | 3.085 | 21.147 | 11.572 | 5.366 | 20.571 | 19.093 | 17.456 | 17.282 | 18.066 | 1.648 | 17.212 | 18.241 | 17.504 | 17.787 | 18.68 | 17.31 | 17.99 | 19.842 | 19.895 | 19.347 | 18.293 | 18.138 | 16.988 | 14.475 | 12.919 | 12.139 | 11.751 | 13.736 | 21.306 | 21.533 | 18.494 | 21.286 | 18.848 | 15.472 | 14.174 | 13.042 | 12.067 | 13.643 | 13.388 | 12.607 | 10.059 | 9.959 | 8.483 | 7.054 | 5.604 | 5.292 | 5.14 | 4.491 | 4.335 | 4.4 | 4.4 | 4 | 3.9 | 4.7 | 4.6 | 3.6 | 3.7 | 3.7 | 3.6 | 3.4 | 3.7 | 3.7 | 3.1 | 3.3 | 3.2 | 3 | 2.8 | 2.6 | 2.1 | 1.5 | 1.3 | 1 | 1 | 1 | 0.8 | 0.8 | 0.8 | 1.1 | 0.7 | 0.9 | 0.5 | 0.3 |
Total Non-Current Assets
| 1,207.232 | 1,208.201 | 1,191.155 | 1,171.707 | 1,132.04 | 1,136.517 | 1,150.543 | 1,152.915 | 1,174.717 | 1,181.889 | 1,203.839 | 1,207.722 | 1,224.031 | 1,234.165 | 1,244.434 | 1,252.814 | 1,268.525 | 1,279.468 | 1,297.634 | 1,281.623 | 1,289.64 | 1,305.219 | 1,223.896 | 1,240.338 | 1,250.635 | 1,266.645 | 1,280.978 | 1,286.92 | 171.137 | 174.786 | 162.045 | 162.622 | 161.619 | 168.021 | 164.484 | 151.876 | 141.095 | 127.302 | 117.409 | 105.705 | 104.372 | 104.624 | 104.648 | 112.988 | 114.297 | 115.72 | 116.075 | 121.102 | 123.281 | 128.936 | 134.019 | 145.235 | 143.723 | 145.641 | 147.954 | 151.081 | 153.305 | 156.542 | 159.389 | 155.228 | 146.464 | 150.354 | 150.199 | 158.135 | 162.005 | 166.278 | 171.411 | 174.072 | 178.184 | 181.847 | 184.887 | 184.692 | 186.382 | 190.652 | 193.944 | 198.267 | 203.225 | 204.696 | 204.514 | 203.983 | 194.386 | 176.41 | 162.393 | 155.449 | 154.255 | 150.695 | 150.376 | 155.842 | 156.18 | 153.488 | 143.711 | 127.973 | 119.19 | 115.922 | 112.489 | 110.466 | 111.028 | 107.809 | 99.021 | 95.684 | 81.891 | 73.372 | 66.088 | 60.671 | 52.742 | 47.427 | 40.907 | 38.876 | 38.47 | 37.912 | 37.314 | 37.4 | 37.7 | 37.2 | 37.6 | 39.1 | 39.8 | 38.4 | 38.2 | 38.6 | 38.7 | 39.3 | 39.9 | 40.9 | 41.2 | 42.1 | 43.1 | 43.5 | 44.5 | 45.3 | 45.8 | 46 | 42.7 | 43 | 43.8 | 44.1 | 45 | 45.8 | 46.5 | 47.9 | 49.6 | 52.5 | 35.3 | 21.2 |
Total Assets
| 1,609.875 | 1,623.423 | 1,593.865 | 1,573.837 | 1,534.105 | 1,530.629 | 1,518.798 | 1,564.373 | 1,651.028 | 1,646.214 | 1,632.496 | 1,591.685 | 1,595.739 | 1,589.585 | 1,636.514 | 1,656.868 | 1,672.878 | 1,667.437 | 1,622.806 | 1,593.834 | 1,598.664 | 1,623.416 | 1,529.931 | 1,532.836 | 1,577.116 | 1,597.013 | 1,645.345 | 1,701.989 | 513.305 | 517.209 | 501.273 | 490.359 | 494.51 | 490.594 | 466.693 | 446.716 | 450.053 | 422.593 | 398.904 | 363.347 | 355.585 | 340.45 | 330.064 | 327.864 | 324.84 | 303.832 | 293.993 | 270.766 | 269.146 | 260.718 | 265.121 | 261.092 | 262.734 | 267.557 | 268.37 | 265.774 | 271.06 | 272.183 | 282.433 | 274.368 | 286.844 | 289.113 | 303.737 | 306.004 | 306.684 | 311.902 | 314.799 | 310.29 | 329.404 | 338.963 | 348.695 | 366.237 | 375.921 | 382.456 | 377.543 | 351.47 | 373.957 | 373.191 | 361.168 | 346.428 | 347.985 | 325.374 | 307.051 | 290.075 | 285.018 | 274.026 | 262.728 | 251.766 | 248.022 | 236.228 | 234.222 | 214.058 | 203.675 | 192.745 | 180.368 | 175.63 | 180.214 | 173.552 | 166.656 | 155.833 | 150.869 | 144.009 | 140.609 | 126.257 | 120.682 | 115.467 | 106.481 | 96.405 | 96.497 | 92.967 | 87.157 | 82 | 84.6 | 78.9 | 76.3 | 72.3 | 73.2 | 72.5 | 74.4 | 71.8 | 73.9 | 70.9 | 72.3 | 69.9 | 72.7 | 73.8 | 78.5 | 77.8 | 82.1 | 83.2 | 82.3 | 80.2 | 77.7 | 75.4 | 78.9 | 79.4 | 84.3 | 82.3 | 83.7 | 82.5 | 90.8 | 84.7 | 64 | 46.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 69.173 | 69.627 | 64.47 | 64.905 | 59.352 | 61.579 | 63.915 | 58.971 | 85.622 | 112.988 | 111.422 | 87.986 | 87.109 | 87.214 | 91.622 | 88.765 | 78.401 | 62.824 | 56.342 | 66.378 | 62.85 | 67.167 | 61.277 | 56.988 | 66.237 | 60.876 | 71.096 | 65.052 | 38.739 | 40.902 | 41.312 | 32.901 | 37.889 | 38.921 | 35.011 | 34.155 | 39.857 | 34.831 | 34.288 | 29.971 | 31.202 | 31.594 | 29.175 | 24.919 | 26.338 | 23.749 | 23.306 | 22.941 | 22.975 | 21.182 | 19.492 | 15.171 | 15.429 | 18.194 | 18.569 | 16.02 | 14.936 | 13.415 | 14.035 | 12.704 | 14.881 | 11.181 | 15.07 | 18.186 | 16.253 | 18.51 | 19.708 | 16.01 | 20.887 | 23.095 | 25.604 | 20.863 | 26.346 | 27.416 | 34.329 | 23.853 | 34.018 | 37.138 | 35.752 | 30.695 | 36.992 | 30.825 | 29.145 | 29.341 | 30.734 | 27.107 | 26.85 | 21.262 | 23.877 | 22.246 | 23.059 | 22.267 | 20.666 | 18.743 | 17.038 | 15.982 | 17.443 | 18.253 | 20.195 | 19.879 | 19.168 | 18.571 | 18.9 | 16.236 | 17.145 | 14.124 | 12.414 | 10.043 | 10.609 | 9.9 | 9.312 | 9.3 | 9.6 | 8.2 | 7.7 | 7.3 | 7.9 | 8.4 | 9.5 | 7.2 | 8.6 | 8.2 | 8.8 | 6.8 | 8 | 7.2 | 10.1 | 8.9 | 10.2 | 8.2 | 7.3 | 5.7 | 5.5 | 4.6 | 5.8 | 5.1 | 5.2 | 6 | 6.7 | 5.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| 40.196 | 64.074 | 59.832 | 55.573 | 28.044 | 52.639 | 27.041 | 47.576 | 46.964 | 46.506 | 48.498 | 49.106 | 47.396 | 43.401 | 48.31 | 38.914 | 41.134 | 43.306 | 40.008 | 43.983 | 41.226 | 22.641 | 4.572 | 2.3 | 4.437 | 4.264 | 4.143 | 14.864 | 1.71 | 1.691 | 1.598 | 1.577 | 1.594 | 1.597 | 1.574 | 1.574 | 1.541 | 1.511 | 1.457 | 1.439 | 1.316 | 1.266 | 1.146 | 1.436 | 1.317 | 1.231 | 1.155 | 1.046 | 0.959 | 0.906 | 0.875 | 0.972 | 0.936 | 0.932 | 0.928 | 0.924 | 0.926 | 0.897 | 0.893 | 0.889 | 0.866 | 0.862 | 0.859 | 0.854 | 0.841 | 0.853 | 0.864 | 0.875 | 0.862 | 0.858 | 0.854 | 1.23 | 1.209 | 1.575 | 1.456 | 1.317 | 1.068 | 1.048 | 1.046 | 1.026 | 1.009 | 0.989 | 0.988 | 0.949 | 0.949 | 0.93 | 0.932 | 0.9 | 3.221 | 3.219 | 3.218 | 1.2 | 1.629 | 1.619 | 2.118 | 2.062 | 1.874 | 1.875 | 1.876 | 9.76 | 4.436 | 1.973 | 1.974 | 2.262 | 1.885 | 2.001 | 2.001 | 1.983 | 1.98 | 2.101 | 2.229 | 2.5 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.9 | 3 | 5.2 | 5.8 | 7.2 | 10.6 | 11.7 | 11.9 | 11.8 | 15.5 | 14.3 | 10.7 | 5 | 5.6 | 7.2 | 7.3 | 6.4 | 4.3 | 3.1 | 3 | 2.9 | 4.6 | 3.1 | 3.4 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.293 | 0 | 0 | 0 | 7.198 | 0 | 0 | 1.545 | 7.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -30.131 | 0 | 0 | 0 | -63.915 | 1.469 | 1.469 | 1.469 | 1.469 | 0 | 0 | 0 | 1.118 | 0 | 1.044 | 0 | 0.915 | -79.678 | 0 | -81.054 | 0.773 | -83.224 | -95.594 | -95.323 | 0.732 | -102.78 | -59.761 | -50.278 | 18.047 | 0 | -56.783 | -49.063 | 32.574 | -52.11 | -58.296 | -46.233 | 9.566 | -46.886 | -47.09 | -46.486 | 7.856 | -44.936 | -46.987 | -42.427 | 9.481 | -35.814 | 0 | 0 | 7.086 | 0 | 0 | 0 | 5.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 99.199 | 75.655 | 71.424 | 67.803 | 94.093 | 61.284 | 87.168 | 61.573 | 78.61 | 77.37 | 56.308 | 47.509 | 60.629 | 68.202 | 80.515 | 83.204 | 75.613 | 71.935 | 59.256 | 58.841 | 65.333 | 81.054 | 83.741 | 83.224 | 95.594 | 95.323 | 95.216 | 102.78 | 59.761 | 50.278 | 58.587 | 61.658 | 56.783 | 49.063 | 55.728 | 52.11 | 58.296 | 46.233 | 49.045 | 46.886 | 47.09 | 46.486 | 46.098 | 44.936 | 46.987 | 42.427 | 44.647 | 35.814 | 37.326 | 33.514 | 38.854 | 32.721 | 31.422 | 32.443 | 31.347 | 29.985 | 30.933 | 27.199 | 34.651 | 32.187 | 33.97 | 35.227 | 42.238 | 36.352 | 36.76 | 37.643 | 35.462 | 35.594 | 41.346 | 43.532 | 41.602 | 42.169 | 51.198 | 53.451 | 48.631 | 41.213 | 47.001 | 49.475 | 45.744 | 42.65 | 49.899 | 44.8 | 45.187 | 37.833 | 39.351 | 38.259 | 36.016 | 33.645 | 38.185 | 37.041 | 38.12 | 29.223 | 29.955 | 27.34 | 26.063 | 20.911 | 25.569 | 25.789 | 23.513 | 19.631 | 22.702 | 23.519 | 24.161 | 19.237 | 20.249 | 22.253 | 19.792 | 15.987 | 17.172 | 17.596 | 14.86 | 11.4 | 14.4 | 12.5 | 12.9 | 10.5 | 9.9 | 8.7 | 9.7 | 10.1 | 10.4 | 9.2 | 8.7 | 8.8 | 8.3 | 6.9 | 7.1 | 7.3 | 7.2 | 6.8 | 6.5 | 5.4 | 7.3 | 6.6 | 6.8 | 7.6 | 10.2 | 8.2 | 8.5 | 6.5 | 15 | 12.1 | 13.7 | 10.4 |
Total Current Liabilities
| 208.568 | 209.356 | 195.726 | 188.281 | 181.489 | 175.502 | 178.124 | 168.12 | 211.196 | 236.864 | 216.228 | 192.95 | 195.134 | 198.817 | 220.447 | 210.883 | 195.148 | 178.065 | 155.606 | 169.202 | 169.409 | 180.427 | 149.59 | 142.512 | 166.268 | 160.463 | 170.455 | 182.696 | 100.21 | 99.164 | 101.497 | 96.136 | 96.266 | 96.779 | 92.313 | 87.839 | 101.239 | 90.067 | 84.79 | 78.296 | 79.608 | 79.346 | 76.419 | 71.291 | 74.642 | 67.407 | 69.108 | 59.801 | 61.26 | 55.602 | 59.221 | 48.864 | 47.787 | 51.569 | 50.844 | 46.929 | 46.795 | 41.511 | 49.579 | 45.78 | 49.717 | 47.27 | 58.167 | 55.392 | 53.854 | 57.006 | 56.034 | 52.479 | 63.095 | 67.485 | 68.06 | 64.262 | 78.753 | 82.442 | 83.073 | 66.383 | 82.087 | 87.661 | 82.542 | 74.371 | 87.9 | 76.614 | 75.32 | 68.123 | 71.034 | 66.296 | 63.798 | 55.807 | 65.283 | 62.506 | 64.397 | 52.69 | 52.25 | 47.702 | 45.219 | 38.955 | 44.886 | 45.917 | 45.584 | 49.27 | 46.306 | 44.063 | 45.035 | 37.735 | 39.279 | 38.378 | 34.207 | 28.013 | 29.761 | 29.597 | 26.401 | 23.2 | 26.6 | 23.4 | 23.3 | 20.5 | 20.5 | 19.8 | 22 | 20.1 | 21.9 | 20.4 | 22.7 | 21.4 | 23.5 | 24.7 | 28.9 | 28.1 | 29.2 | 30.5 | 28.1 | 21.8 | 17.8 | 16.8 | 19.8 | 20 | 21.8 | 18.5 | 18.3 | 14.8 | 17.9 | 16.7 | 16.8 | 13.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 481.93 | 490.84 | 478.334 | 482.075 | 445.925 | 524.974 | 450.766 | 606.788 | 573.916 | 670.162 | 699.599 | 705.596 | 710.3 | 705.246 | 732.706 | 734.434 | 782.933 | 817.428 | 819.829 | 747.167 | 762.064 | 800.239 | 693.564 | 709.818 | 717.937 | 747.381 | 809.897 | 881.585 | 16.087 | 16.211 | 15.279 | 24.463 | 23.902 | 22.773 | 27.736 | 23.634 | 21.033 | 21.287 | 28.016 | 20.274 | 20.315 | 20.456 | 27.426 | 23.311 | 23.65 | 23.618 | 30.178 | 23.419 | 23.721 | 23.703 | 23.79 | 23.887 | 24.338 | 24.497 | 24.655 | 24.812 | 25.275 | 25.429 | 25.582 | 25.736 | 26.175 | 26.326 | 26.475 | 25.334 | 25.751 | 25.898 | 26.043 | 26.188 | 26.592 | 26.75 | 26.908 | 27.064 | 27.454 | 27.608 | 27.761 | 28.294 | 28.779 | 29.183 | 29.217 | 27.376 | 27.613 | 27.663 | 18.028 | 18.096 | 18.625 | 18.99 | 19.016 | 19.076 | 14.041 | 14.07 | 14.398 | 16.284 | 16.812 | 17.14 | 16.819 | 24.27 | 26.5 | 23.564 | 22.009 | 9.733 | 10.55 | 11.166 | 11.435 | 10.254 | 8.645 | 8.836 | 8.717 | 9.04 | 10.197 | 10.505 | 10.637 | 10.9 | 12.2 | 12.6 | 12.9 | 15.6 | 14.7 | 15.3 | 15.5 | 16.1 | 17.4 | 18 | 18.3 | 18.9 | 20.3 | 21 | 21.5 | 22.1 | 23.8 | 24.6 | 25.1 | 26.1 | 25.3 | 24.1 | 24.6 | 25.8 | 26.7 | 27.5 | 29 | 29.8 | 27.5 | 30.1 | 16.4 | 19.6 |
Deferred Revenue Non-Current
| 0 | 0 | 106.573 | 110.768 | 0 | 0 | 0 | 26.901 | 34.454 | 36.055 | 38.34 | 0 | 0 | 0 | 38.348 | 0 | 0 | 0 | 52.935 | 0 | 0 | 0 | 64.749 | 0 | 0 | 0 | 71.563 | -63.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 5.176 | 5.002 | 2.423 | 7.275 | 9.817 | 11.93 | 26.901 | 34.454 | 36.055 | 38.34 | 39.33 | 40.641 | 43.448 | 38.348 | 45.609 | 47.701 | 50.151 | 52.935 | 56.634 | 59.636 | 63.202 | 64.749 | 66.284 | 66.974 | 69.924 | 71.563 | 63.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.327 | 5.963 | 6.886 | 8.071 | 4.873 | 4.681 | 5.33 | 9.487 | 14.138 | 13.124 | 14.93 | 16.886 | 12.205 | 12.849 | 13.324 | 13.339 | 14.502 | 13.349 | 10.965 | 11.402 | 10.616 | 10.181 | 10.015 | 8.428 | 10.476 | 10.087 | 10.076 | 9.556 | 9.629 | 7.363 | 8.119 | 7.246 | 6.123 | 5.781 | 4.816 | 4.897 | 4.894 | 4.718 | 3.512 | 3.373 | 3.107 | 2.54 | 2.8 | 2.397 | 2.493 | 2.335 | 2.539 | 2.328 | 2.9 | 2.8 | 3.2 | 2.8 | 2.6 | 2.8 | 2.9 | 3 | 2.9 | 3 | 2.8 | 2.8 | 2.5 | 2.6 | 2.2 | 2.1 | 2.3 | 3.3 | 2.7 | 2.8 | 4 | 4.1 | 4.2 | 4.1 | 4 | 4.2 | 4.3 | 4.3 | 4.5 | 4.7 | 4.7 | 3 | 2.2 |
Other Non-Current Liabilities
| 4.315 | 4.212 | 4.427 | 4.148 | 3.836 | -74.029 | 4.19 | -80.576 | 2.283 | -89.405 | -94.554 | -97.144 | -93.475 | -95.027 | -59.535 | -97.449 | -98.098 | -99.727 | -106.102 | -68.454 | -67.353 | -71.62 | 66.424 | 6.25 | 9.598 | 9.338 | 11.765 | 11.493 | 21.865 | 29.413 | 32.048 | 41.716 | 59.073 | 68.998 | 65.883 | 57.452 | 60.854 | 61.975 | 56.256 | 38.495 | 40.924 | 41.896 | 35.674 | 52.728 | 53.753 | 54.431 | 48.512 | 47.072 | 49.162 | 50.462 | 52.09 | 53.765 | 40.719 | 40.085 | 38.906 | 35.357 | 34.233 | 33.073 | 31.954 | 18.955 | 18.232 | 17.542 | 15.413 | 7.799 | 8.737 | 9.304 | 10.017 | 15.77 | 17.797 | 18.193 | 18.143 | 7.701 | 7.853 | 8.004 | 8.162 | 20.252 | 20.374 | 20.649 | 20.879 | 13.078 | 8.993 | 9.036 | 9.156 | 11.114 | 11.153 | 11.221 | 11.387 | 1.617 | 1.204 | 0.97 | 0.702 | 1.955 | 2.351 | 1.571 | 1.571 | 1.554 | 1.554 | 1.554 | 1.554 | 2.429 | 2.429 | 2.429 | 2.429 | 1.728 | 1.86 | 2.023 | 2.023 | 1.493 | 1.493 | 1.493 | 1.493 | 1.6 | 1.6 | 1.7 | 1.5 | 0.1 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.9 | 2 | 2 | 1.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.7 | 0.9 | 0.7 | 0.8 | 0.8 | 0.9 | -0.1 | 0 | 0 | -0.1 |
Total Non-Current Liabilities
| 486.245 | 500.228 | 487.763 | 488.646 | 457.036 | 460.762 | 466.886 | 553.113 | 610.653 | 616.812 | 643.385 | 647.782 | 657.466 | 653.667 | 673.171 | 682.594 | 732.536 | 767.852 | 766.662 | 735.347 | 754.347 | 791.821 | 759.988 | 782.352 | 794.509 | 826.643 | 893.225 | 956.647 | 37.952 | 45.624 | 47.327 | 66.179 | 82.975 | 92.119 | 93.619 | 81.086 | 81.887 | 83.262 | 84.272 | 58.769 | 61.239 | 62.352 | 63.1 | 76.039 | 77.403 | 78.049 | 78.69 | 70.491 | 72.883 | 74.165 | 75.88 | 77.652 | 65.057 | 64.582 | 63.561 | 60.169 | 59.508 | 58.502 | 57.536 | 44.691 | 44.407 | 43.868 | 41.888 | 37.46 | 40.451 | 42.088 | 44.131 | 46.831 | 49.07 | 50.273 | 54.538 | 48.903 | 48.431 | 50.542 | 52.809 | 60.751 | 62.002 | 63.156 | 63.435 | 54.956 | 49.955 | 47.664 | 38.586 | 39.826 | 39.959 | 40.226 | 38.831 | 31.169 | 25.332 | 25.116 | 24.656 | 27.868 | 26.526 | 26.83 | 25.636 | 31.947 | 33.835 | 29.934 | 28.46 | 17.056 | 17.697 | 17.107 | 17.237 | 15.089 | 13.045 | 13.659 | 13.137 | 13.026 | 14.025 | 14.537 | 14.458 | 15.4 | 16.6 | 17.5 | 17.2 | 18.3 | 19.7 | 20.4 | 20.6 | 21.1 | 22.5 | 22.9 | 23.2 | 23.3 | 24.9 | 25.2 | 25.4 | 26.1 | 28.8 | 29 | 29.5 | 31.7 | 30.9 | 29.8 | 30.4 | 30.7 | 31.6 | 32.6 | 34.1 | 35.2 | 32.1 | 34.8 | 19.4 | 21.7 |
Total Liabilities
| 694.813 | 709.584 | 683.489 | 676.927 | 638.525 | 636.264 | 645.01 | 721.233 | 821.849 | 853.676 | 859.613 | 840.732 | 852.6 | 852.484 | 893.618 | 893.477 | 927.684 | 945.917 | 922.268 | 904.549 | 923.756 | 972.248 | 909.578 | 924.864 | 960.777 | 987.106 | 1,063.68 | 1,139.343 | 138.162 | 144.788 | 148.824 | 162.315 | 179.241 | 188.898 | 185.932 | 168.925 | 183.126 | 173.329 | 169.062 | 137.065 | 140.847 | 141.698 | 139.519 | 147.33 | 152.045 | 145.456 | 147.798 | 130.292 | 134.143 | 129.767 | 135.101 | 126.516 | 112.844 | 116.151 | 114.405 | 107.098 | 106.303 | 100.013 | 107.115 | 90.471 | 94.124 | 91.138 | 100.055 | 92.852 | 94.305 | 99.094 | 100.165 | 99.31 | 112.165 | 117.758 | 122.598 | 113.165 | 127.184 | 132.984 | 135.882 | 127.134 | 144.089 | 150.817 | 145.977 | 129.327 | 137.855 | 124.278 | 113.906 | 107.949 | 110.993 | 106.522 | 102.629 | 86.976 | 90.615 | 87.622 | 89.053 | 80.558 | 78.776 | 74.532 | 70.855 | 70.902 | 78.721 | 75.851 | 74.044 | 66.326 | 64.003 | 61.17 | 62.272 | 52.824 | 52.324 | 52.037 | 47.344 | 41.039 | 43.786 | 44.134 | 40.859 | 38.6 | 43.2 | 40.9 | 40.5 | 38.8 | 40.2 | 40.2 | 42.6 | 41.2 | 44.4 | 43.3 | 45.9 | 44.7 | 48.4 | 49.9 | 54.3 | 54.2 | 58 | 59.5 | 57.6 | 53.5 | 48.7 | 46.6 | 50.2 | 50.7 | 53.4 | 51.1 | 52.4 | 50 | 50 | 51.5 | 36.2 | 35.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.184 | 27.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 355.377 | 354.47 | 359.784 | 360.354 | 362.057 | 367.787 | 370.259 | 368.539 | 366.679 | 364.087 | 363.224 | 361.898 | 360.902 | 359.732 | 362.524 | 365.363 | 364.689 | 363.6 | 359.43 | 358.562 | 357.304 | 356.043 | 352.424 | 353.887 | 361.56 | 364.326 | 361.158 | 360.586 | 170.389 | 171.365 | 168.835 | 167.836 | 167.244 | 166.802 | 163.29 | 162.563 | 159.451 | 155.576 | 150.001 | 142.476 | 138.347 | 129.397 | 127.371 | 126.16 | 121.494 | 112.519 | 107.165 | 101.668 | 98.395 | 96.434 | 96.205 | 0 | 0 | 0 | 92.408 | 91.038 | 90.325 | 89.39 | 0 | 86.346 | 84.98 | 83.888 | 0 | 80.692 | 78.734 | 77.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.944 | 53.981 | 52.028 | 51.189 | 51.149 | 47.973 | 43.965 | 43.435 | 35.869 | 34.966 | 34.259 | 33.999 | 34.343 | 33.209 | 32.776 | 33.072 | 30.044 | 28.189 | 26.131 | 24.412 | 24.292 | 23.953 | 23.28 | 22.896 | 22.582 | 22.104 | 21.78 | 21.575 | 21.228 | 19.424 | 18.991 | 18.704 | 18.494 | 18.155 | 18.112 | 18.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 556.412 | 554.193 | 543.274 | 529.063 | 523.223 | 515.292 | 493.157 | 463.016 | 448.288 | 419.504 | 399.434 | 384.91 | 434.167 | 432.137 | 434.94 | 448.217 | 431.022 | 408.766 | 392.281 | 379.268 | 366.464 | 344.301 | 317.42 | 302.233 | 303.234 | 294.343 | 269.576 | 241.727 | 244.683 | 241.229 | 224.031 | 206.683 | 194.77 | 181.909 | 164.756 | 155.439 | 147.902 | 134.329 | 120.698 | 109.391 | 102.108 | 95.203 | 89.154 | 86.007 | 83.106 | 77.835 | 71.18 | 65.99 | 63.933 | 61.983 | 61.422 | 67.402 | 76.516 | 79.492 | 83.495 | 88.164 | 95.275 | 103.941 | 108.643 | 111.621 | 122.015 | 128.567 | 136.074 | 140.273 | 141.526 | 143.332 | 146.288 | 149.012 | 156.175 | 161.586 | 167.506 | 185.166 | 188.142 | 194.423 | 194.071 | 183.588 | 188.065 | 182.599 | 176.303 | 173.05 | 169.352 | 164.347 | 156.993 | 154.413 | 147.232 | 141.455 | 134.406 | 131.015 | 124.782 | 116.273 | 112.378 | 103.689 | 97.182 | 92.082 | 85.101 | 80.436 | 77.54 | 74.421 | 69.716 | 66.925 | 64.762 | 61.059 | 56.762 | 52.205 | 48.934 | 44.439 | 40.433 | 36.872 | 34.556 | 30.721 | 28.255 | 25.5 | 23.6 | 20.3 | 18.2 | 15.9 | 15.3 | 14.7 | 14.3 | 13.1 | 12 | 10.1 | 9 | 7.8 | 6.9 | 8.7 | 9 | 8.4 | 8.9 | 8.6 | 9.5 | 11.6 | 13.9 | 13.7 | 13.5 | 13.5 | 15.7 | 16 | 16.1 | 17.4 | 24 | 16.5 | 17 | 10.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 5.176 | 7.318 | 7.493 | 10.3 | 11.286 | 10.372 | 11.585 | 14.212 | 8.947 | 10.225 | 4.145 | -51.93 | -54.768 | -54.568 | -50.189 | -50.517 | -50.846 | -51.173 | -48.545 | -48.86 | -49.176 | -49.491 | -48.148 | -48.455 | -48.762 | -49.069 | -39.667 | -39.929 | -40.173 | -40.417 | -46.475 | -46.745 | -47.015 | -47.285 | -40.211 | -40.426 | -40.641 | -40.857 | -25.585 | -25.717 | -25.848 | -25.98 | -31.633 | -31.805 | -31.978 | -32.15 | -27.184 | -27.325 | -27.466 | -27.607 | -28.548 | -21.276 | -21.607 | -21.938 | -21 | -20.843 | -21 | -21.478 | -14.07 | -14.275 | -14.48 | -14.685 | -7.813 | -7.881 | -7.988 | -8.063 | -13.196 | -13.384 | -13.571 | -13.759 | -5.601 | -5.601 | -5.601 | -5.605 | -12.196 | -12.178 | -12.253 | -12.301 | -7.098 | -7.195 | -7.216 | -7.283 | -8.156 | -8.173 | -8.21 | -8.306 | -0.568 | -0.584 | -0.443 | -0.281 | -0.233 | -0.472 | -63.777 | -63.777 | -58.999 | -58.999 | -50.1 | -50.1 | -50.1 | -50.1 | -51.4 | -50.1 | -46.2 | -46.2 | -46.2 | -46.2 | -44.4 | -44.4 | -44.4 | -44.4 | -44.7 | -44.2 | -43.1 | -43.1 | -43.3 | -42 | -42 | -41.7 | -37.5 | -37.5 | -37.5 | -37.5 | -33.4 | -33.4 | -33.4 | -33.4 | -30 | -30 | -30 | -30 | -25.8 | -25.8 | -25.8 | -25.8 | -21.4 | -21.4 | -21.4 | -21.4 | -17 | -17 | -13.1 | -9.3 | -6.5 |
Other Total Stockholders Equity
| 3.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.434 | 0 | 95.722 | 94.65 | 93.521 | 92.408 | 91.512 | 90.325 | 89.229 | 88.153 | 86.346 | 84.98 | 83.888 | 82.293 | 80.692 | 78.734 | 77.464 | 76.409 | 75.164 | 74.448 | 73.19 | 72.35 | 73.507 | 66.196 | 60.65 | 53.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.6 | 62 | 60.8 | 60.7 | 60.9 | 59.7 | 59.6 | 59.2 | 55 | 55 | 55 | 54.9 | 50.8 | 50.8 | 48.6 | 48.6 | 45.2 | 45.2 | 45.1 | 45.2 | 40.9 | 40.9 | 40.9 | 41 | 36.6 | 36.6 | 36.6 | 36.6 | 32.1 | 33.8 | 29.8 | 20.1 | 7 |
Total Shareholders Equity
| 915.062 | 913.839 | 910.376 | 896.91 | 895.58 | 894.365 | 873.788 | 843.14 | 829.179 | 792.538 | 772.883 | 750.953 | 743.139 | 737.101 | 742.896 | 763.391 | 745.194 | 721.52 | 700.538 | 689.285 | 674.908 | 651.168 | 620.353 | 607.972 | 616.339 | 609.907 | 581.665 | 562.646 | 375.143 | 372.421 | 352.449 | 328.044 | 315.269 | 301.696 | 280.761 | 277.791 | 266.927 | 249.264 | 229.842 | 226.282 | 214.738 | 198.752 | 190.545 | 180.534 | 172.795 | 158.376 | 146.195 | 140.474 | 135.003 | 130.951 | 130.02 | 134.576 | 149.89 | 151.406 | 153.965 | 158.676 | 164.757 | 172.17 | 175.318 | 183.897 | 192.72 | 197.975 | 203.682 | 213.152 | 212.379 | 212.808 | 214.634 | 210.98 | 217.239 | 221.205 | 226.097 | 253.072 | 248.737 | 249.472 | 241.661 | 224.336 | 229.868 | 222.374 | 215.191 | 217.101 | 210.13 | 201.096 | 193.145 | 182.126 | 174.025 | 167.504 | 160.099 | 164.79 | 157.407 | 148.606 | 145.169 | 133.5 | 124.899 | 118.213 | 109.513 | 104.728 | 101.493 | 97.701 | 92.612 | 89.507 | 86.866 | 82.839 | 78.337 | 73.433 | 68.358 | 63.43 | 59.137 | 55.366 | 52.711 | 48.833 | 46.298 | 43.4 | 41.4 | 38 | 35.8 | 33.5 | 33 | 32.3 | 31.8 | 30.6 | 29.5 | 27.6 | 26.4 | 25.2 | 24.3 | 23.9 | 24.2 | 23.6 | 24.1 | 23.7 | 24.7 | 26.7 | 29 | 28.8 | 28.7 | 28.7 | 30.9 | 31.2 | 31.3 | 32.5 | 40.8 | 33.2 | 27.8 | 10.7 |
Total Equity
| 915.062 | 913.839 | 910.376 | 896.91 | 895.58 | 894.365 | 873.788 | 843.14 | 829.179 | 792.538 | 772.883 | 750.953 | 743.139 | 737.101 | 742.896 | 763.391 | 745.194 | 721.52 | 700.538 | 689.285 | 674.908 | 651.168 | 620.353 | 607.972 | 616.339 | 609.907 | 581.665 | 562.646 | 375.143 | 372.421 | 352.449 | 328.044 | 315.269 | 301.696 | 280.761 | 277.791 | 266.927 | 249.264 | 229.842 | 226.282 | 214.738 | 198.752 | 190.545 | 180.534 | 172.795 | 158.376 | 146.195 | 140.474 | 135.003 | 130.951 | 130.02 | 134.576 | 149.89 | 151.406 | 153.965 | 158.676 | 164.757 | 172.17 | 175.318 | 183.897 | 192.72 | 197.975 | 203.682 | 213.152 | 212.379 | 212.808 | 214.634 | 210.98 | 217.239 | 221.205 | 226.097 | 253.072 | 248.737 | 249.472 | 241.661 | 224.336 | 229.868 | 222.374 | 215.191 | 217.101 | 210.13 | 201.096 | 193.145 | 182.126 | 174.025 | 167.504 | 160.099 | 164.79 | 157.407 | 148.606 | 145.169 | 133.5 | 124.899 | 118.213 | 109.513 | 104.728 | 101.493 | 97.701 | 92.612 | 89.507 | 86.866 | 82.839 | 78.337 | 73.433 | 68.358 | 63.43 | 59.137 | 55.366 | 52.711 | 48.833 | 46.298 | 43.4 | 41.4 | 38 | 35.8 | 33.5 | 33 | 32.3 | 31.8 | 30.6 | 29.5 | 27.6 | 26.4 | 25.2 | 24.3 | 23.9 | 24.2 | 23.6 | 24.1 | 23.7 | 24.7 | 26.7 | 29 | 28.8 | 28.7 | 28.7 | 30.9 | 31.2 | 31.3 | 32.5 | 40.8 | 33.2 | 27.8 | 10.7 |
Total Liabilities & Shareholders Equity
| 1,609.875 | 1,623.423 | 1,593.865 | 1,573.837 | 1,534.105 | 1,530.629 | 1,518.798 | 1,564.373 | 1,651.028 | 1,646.214 | 1,632.496 | 1,591.685 | 1,595.739 | 1,589.585 | 1,636.514 | 1,656.868 | 1,672.878 | 1,667.437 | 1,622.806 | 1,593.834 | 1,598.664 | 1,623.416 | 1,529.931 | 1,532.836 | 1,577.116 | 1,597.013 | 1,645.345 | 1,701.989 | 513.305 | 517.209 | 501.273 | 490.359 | 494.51 | 490.594 | 466.693 | 446.716 | 450.053 | 422.593 | 398.904 | 363.347 | 355.585 | 340.45 | 330.064 | 327.864 | 324.84 | 303.832 | 293.993 | 270.766 | 269.146 | 260.718 | 265.121 | 261.092 | 262.734 | 267.557 | 268.37 | 265.774 | 271.06 | 272.183 | 282.433 | 274.368 | 286.844 | 289.113 | 303.737 | 306.004 | 306.684 | 311.902 | 314.799 | 310.29 | 329.404 | 338.963 | 348.695 | 366.237 | 375.921 | 382.456 | 377.543 | 351.47 | 373.957 | 373.191 | 361.168 | 346.428 | 347.985 | 325.374 | 307.051 | 290.075 | 285.018 | 274.026 | 262.728 | 251.766 | 248.022 | 236.228 | 234.222 | 214.058 | 203.675 | 192.745 | 180.368 | 175.63 | 180.214 | 173.552 | 166.656 | 155.833 | 150.869 | 144.009 | 140.609 | 126.257 | 120.682 | 115.467 | 106.481 | 96.405 | 96.497 | 92.967 | 87.157 | 82 | 84.6 | 78.9 | 76.3 | 72.3 | 73.2 | 72.5 | 74.4 | 71.8 | 73.9 | 70.9 | 72.3 | 69.9 | 72.7 | 73.8 | 78.5 | 77.8 | 82.1 | 83.2 | 82.3 | 80.2 | 77.7 | 75.4 | 78.9 | 79.4 | 84.3 | 82.3 | 83.7 | 82.5 | 90.8 | 84.7 | 64 | 46.2 |