AmeriServ Financial, Inc.
NASDAQ:ASRV
2.72 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 0 | 18.383 | 17.445 | 14.027 | 14.43 | 13.72 | 16.412 | 22.962 | 28.516 | 29.032 | 32.111 | 41.101 | 35.977 | 60.237 | 37.224 | 31.504 | 41.208 | 46.74 | 24.106 | 22.168 | 33.126 | 28.141 | 29.671 | 34.894 | 31.234 | 35.021 | 30.594 | 34.188 | 28.675 | 30.466 | 31.016 | 34.073 | 30.52 | 27.018 | 23.623 | 48.51 | 31.748 | 26.591 | 30.718 | 32.872 | 23.482 | 28.013 | 29.869 | 30.066 | 28.702 | 25.655 | 39.556 | 26.82 | 29.817 | 30.127 | 21.313 | 28.654 | 31.489 | 20.11 | 18.374 | 15.876 | 17.444 | 19.309 | 18.295 | 22.542 | 16.425 | 19.34 | 19.111 | 19.546 | 18.681 | 26.282 | 37.106 | 24.912 | 21.13 | 22.672 | 19.533 | 23.904 | 18.639 | 24.333 | 19.52 | 20.961 | 23.046 | 20.281 | 18.352 | 20.573 | 22.126 | 19.754 | 19.032 | 24.773 | 28.86 | 28.192 | 23.604 | 27.174 | 28.329 | 35.707 | 20.661 | 29.121 | 20.347 | 38.737 | 22.249 | 35.872 | 23.729 | 20.944 | 42.887 | 55.5 | 41.7 | 41.6 | 37.9 | 38.9 | 36.4 | 31.6 | 39.9 | 38.2 | 35.4 | 51.7 | 51.7 | 44.4 | 53.4 | 40.6 | 46.9 | 60.2 | 38.1 | 63.7 | 60.4 | 53.9 | 47.4 | 75.4 | 45.1 | 50.4 | 44.9 | 41.1 | 38.7 | 82.4 | 45 | 57.2 | 61 | 43.2 | 61.3 | 39.7 | 51.6 | 71.9 | 69.7 | 84.4 | 79.1 | 84.2 | 86.5 | 94.7 | 88.5 |
| Short Term Investments
| 0 | 163.979 | 165.452 | 165.711 | 3.598 | 3.366 | 4.376 | 179.508 | 174.3 | 172.252 | 164.867 | 163.171 | 160.353 | 165.843 | 156.416 | 144.165 | 141.716 | 143.359 | 142.716 | 141.749 | 143.4 | 151.088 | 154.025 | 146.731 | 138.753 | 135.855 | 132.39 | 129.138 | 129.446 | 130.703 | 129.044 | 127.077 | 117.789 | 120.325 | 115.742 | 119.467 | 114.652 | 122.868 | 122.533 | 127.11 | 130.973 | 134.504 | 136.746 | 141.978 | 149.065 | 149.656 | 146.489 | 151.538 | 3.855 | 3.848 | 4.689 | 6.129 | 4.697 | 2.617 | 2.379 | 3.461 | 3.611 | 4.216 | 2.105 | 3.766 | 6.565 | 7.516 | 10.817 | 15.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 542.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -112.201 | -87.553 | -112.198 | 18.028 | 17.086 | 20.788 | 18.83 | 202.816 | 201.284 | 196.978 | 204.272 | 196.33 | 226.08 | 193.64 | 175.669 | 182.924 | 190.099 | 166.822 | 163.917 | 176.526 | 179.229 | 183.696 | 181.625 | 169.987 | 170.876 | 162.984 | 163.326 | 158.121 | 161.169 | 160.06 | 161.15 | 148.309 | 147.343 | 139.365 | 167.977 | 146.4 | 149.459 | 153.251 | 159.982 | 154.455 | 162.517 | 166.615 | 172.044 | 177.767 | 175.311 | 186.045 | 178.358 | 29.817 | 30.127 | 21.313 | 28.654 | 31.489 | 20.11 | 18.374 | 15.876 | 17.444 | 19.309 | 18.295 | 22.542 | 16.425 | 19.34 | 19.111 | 19.546 | 18.681 | 26.282 | 37.106 | 24.912 | 21.13 | 22.672 | 19.533 | 23.904 | 18.639 | 24.333 | 19.52 | 20.961 | 23.046 | 20.281 | 18.352 | 20.573 | 22.126 | 19.754 | 19.032 | 24.773 | 28.86 | 28.192 | 23.604 | 27.174 | 28.329 | 35.707 | 20.661 | 29.121 | 20.347 | 38.737 | 22.249 | 35.872 | 23.729 | 20.944 | 42.887 | 55.5 | 41.7 | 41.6 | 37.9 | 38.9 | 36.4 | 31.6 | 39.9 | 38.2 | 35.4 | 51.7 | 51.7 | 44.4 | 53.4 | 40.6 | 46.9 | 60.2 | 38.1 | 63.7 | 60.4 | 53.9 | 47.4 | 75.4 | 45.1 | 50.4 | 44.9 | 41.1 | 38.7 | 82.4 | 45 | 57.2 | 61 | 43.2 | 61.3 | 39.7 | 51.6 | 71.9 | 69.7 | 84.4 | 79.1 | 84.2 | 86.5 | 94.7 | 88.5 |
| Net Receivables
| 0 | 5.797 | 6.098 | 5.529 | 5.65 | 4.79 | 5.09 | 4.804 | 4.62 | 4.094 | 4.384 | 3.984 | 4.92 | 4.885 | 5.321 | 5.068 | 5.722 | 4.647 | 3.759 | 3.449 | 3.765 | 3.916 | 3.932 | 3.489 | 4.007 | 3.464 | 3.555 | 3.603 | 3.503 | 3.331 | 3.2 | 3.116 | 3.007 | 3.286 | 3.295 | 3.057 | 3.315 | 3.31 | 3.3 | 3.127 | 3.28 | 3.186 | 3.199 | 2.908 | 3.3 | 3.242 | 3.305 | 2.96 | 3.403 | 3.159 | 3.146 | 3.216 | 3.176 | 3.671 | 3.45 | 3.21 | 3.54 | 3.703 | 3.666 | 3.589 | 3.663 | 4.056 | 3.889 | 3.735 | 3.699 | 3.797 | 4.015 | 4.032 | 4.435 | 4.15 | 4.153 | 4.165 | 4.12 | 4.183 | 4.083 | 4.125 | 3.844 | 4.521 | 4.586 | 4.288 | 4.987 | 5.26 | 4.663 | 4.922 | 5.255 | 5.505 | 6.014 | 6.069 | 6.404 | 6.55 | 6.969 | 6.667 | 0 | 0 | 0 | 0 | 8.715 | 9.268 | 16.149 | 16.7 | 17.4 | 18 | 17.4 | 17.2 | 17.2 | 16.4 | 16.5 | 17.3 | 17.2 | 17.6 | 16.9 | 17.4 | 16.9 | 17.2 | 16.7 | 16.8 | 16.2 | 16.9 | 17.4 | 16.9 | 14.1 | 12.1 | 9.2 | 8.9 | 10.8 | 10.6 | 9.7 | 9.4 | 9.6 | 10 | 10.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 0 | 106.404 | 81.455 | 106.669 | -24.528 | -22.726 | -33.235 | -28.655 | -236.841 | -42.472 | -59.912 | -250.323 | -1,088.36 | -1,104.706 | -1,072.11 | -1,056.264 | -1,037.775 | -1,022.194 | -949.309 | -955.539 | -954.209 | -964.977 | -938.692 | -944.408 | -963.153 | -978.115 | -952.202 | -971.484 | -974.368 | -976.161 | -979.234 | -969.284 | -973.272 | -969.621 | -955.563 | -980.927 | -948.209 | -942.667 | -933.381 | -914.23 | -891.327 | -880.915 | -867.486 | -867.231 | -841.856 | -828.101 | -808.376 | -808.359 | -793.759 | -778.654 | -750.732 | -757.37 | -751.397 | -729.294 | -739.29 | -749.694 | -770.573 | -778.15 | -784.473 | -801.375 | -795.028 | -816.193 | -809.544 | -797.393 | -735.337 | -701.231 | -723.142 | -714.452 | -699.983 | -673.929 | -678.083 | -669.728 | -649.999 | -653.286 | -628.211 | -623.191 | -622.692 | -584.793 | -588.321 | -581.869 | -571.721 | -567.575 | -565.317 | -563.18 | -550.291 | -578.368 | -610.407 | -635.135 | -21.598 | -28.793 | -13.442 | -1,153.572 | 0 | 0 | 0 | 0 | -1,226.202 | -1,255.43 | -2,277.648 | -2,406.2 | -2,392.9 | -2,424.4 | -2,353.6 | -2,323.2 | -2,266.4 | -2,154.9 | -2,155 | -2,185.1 | -2,137.4 | -2,120.4 | -2,065.6 | -2,030 | -2,013.4 | -1,873.6 | -1,845.4 | -1,826.2 | -1,771.1 | -1,725.8 | -1,749.7 | -1,725.9 | -1,724.6 | -1,632.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets
| 4.877 | 26.833 | 24.516 | 20.406 | 24.528 | 22.726 | 28.145 | 28.655 | 34.025 | -158.812 | -137.066 | 46.051 | 892.03 | 878.626 | 878.47 | 880.595 | 854.851 | 832.095 | 782.487 | 791.622 | 777.683 | 785.748 | 754.996 | 762.783 | 793.166 | 807.239 | 789.218 | 808.158 | 816.247 | 814.992 | 819.174 | 808.134 | 824.963 | 822.278 | 816.198 | 812.95 | 801.809 | 793.208 | 780.13 | 754.248 | 736.872 | 718.398 | 700.871 | 695.187 | 664.089 | 652.79 | 622.331 | 630.001 | 763.942 | 748.527 | 729.419 | 728.716 | 719.908 | 709.184 | 720.916 | 733.818 | 753.129 | 758.841 | 766.178 | 778.833 | 778.603 | 796.853 | 790.433 | 777.847 | 716.656 | 674.949 | 686.036 | 689.54 | 678.853 | 651.257 | 658.55 | 645.824 | 631.36 | 628.953 | 608.691 | 602.23 | 599.646 | 564.512 | 569.969 | 561.296 | 549.595 | 547.821 | 546.285 | 538.407 | 521.431 | 550.176 | 586.803 | 607.961 | -6.731 | -6.914 | -7.219 | 1,124.451 | -0.161 | -38.7 | -0.733 | 1,174.89 | 1,202.473 | 1,234.486 | 2,234.761 | 2,350.7 | 2,351.2 | 2,382.8 | 2,315.7 | 2,284.3 | 2,230 | 2,123.3 | 2,115.1 | 2,146.9 | 2,102 | 2,068.7 | 2,013.9 | 1,985.6 | 1,960 | 1,833 | 1,798.5 | 1,766 | 1,733 | 1,662.1 | 1,689.3 | 1,672 | 1,677.2 | 1,556.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets
| 4.877 | 26.833 | 24.516 | 20.406 | 23.678 | 21.876 | 20.788 | 23.634 | 4.62 | 4.094 | 4.384 | 3.984 | 4.92 | 4.885 | 5.321 | 5.068 | 5.722 | 4.647 | 3.759 | 3.449 | 3.765 | 3.916 | 3.932 | 3.489 | 4.007 | 3.464 | 3.555 | 3.603 | 3.503 | 3.331 | 3.2 | 3.116 | 3.007 | 3.286 | 3.295 | 3.057 | 3.315 | 3.31 | 3.3 | 3.127 | 3.28 | 3.186 | 3.199 | 2.908 | 3.3 | 3.242 | 3.305 | 2.96 | 3.403 | 3.159 | 3.146 | 3.216 | 3.176 | 3.671 | 3.45 | 3.21 | 3.54 | 3.703 | 3.666 | 3.589 | 3.663 | 4.056 | 3.889 | 3.735 | 3.699 | 3.797 | 4.015 | 4.032 | 4.435 | 4.15 | 4.153 | 4.165 | 4.12 | 4.183 | 4.083 | 4.125 | 3.844 | 4.521 | 4.586 | 4.288 | 4.987 | 5.26 | 4.663 | 4.922 | 5.255 | 5.505 | 6.014 | 6.069 | 6.404 | 6.55 | 6.969 | 6.667 | 20.186 | 0.037 | 21.516 | 1,210.762 | 8.715 | 9.268 | 16.149 | 16.7 | 17.4 | 18 | 17.4 | 17.2 | 17.2 | 16.4 | 16.5 | 17.3 | 17.2 | 17.6 | 16.9 | 17.4 | 16.9 | 17.2 | 16.7 | 16.8 | 16.2 | 16.9 | 17.4 | 16.9 | 14.1 | 12.1 | 9.2 | 8.9 | 10.8 | 10.6 | 9.7 | 9.4 | 9.6 | 10 | 10.4 | 43.2 | 61.3 | 39.7 | 51.6 | 71.9 | 69.7 | 84.4 | 79.1 | 84.2 | 86.5 | 94.7 | 88.5 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 18.571 | 18.566 | 17.179 | 17.126 | 17.071 | 17.849 | 17.503 | 17.575 | 17.489 | 17.297 | 17.433 | 17.534 | 17.812 | 17.844 | 18.05 | 18.338 | 18.381 | 18.559 | 18.567 | 18.809 | 18.906 | 18.561 | 13.348 | 12.276 | 12.216 | 12.406 | 12.734 | 12.658 | 12.159 | 11.968 | 11.694 | 11.823 | 11.888 | 11.899 | 12.108 | 12.362 | 12.565 | 12.781 | 13.012 | 13.409 | 13.4 | 13.056 | 13.119 | 13.265 | 12.844 | 12.558 | 11.798 | 11.187 | 10.885 | 10.821 | 10.674 | 10.469 | 10.545 | 10.442 | 10.485 | 10.815 | 10.422 | 9.655 | 9.229 | 8.988 | 9.034 | 9.279 | 9.521 | 9.672 | 9.345 | 8.971 | 8.45 | 8.07 | 8.67 | 8.866 | 8.562 | 8.073 | 8.094 | 8.41 | 8.689 | 9.112 | 9.394 | 9.523 | 9.688 | 10.195 | 10.471 | 10.699 | 11.141 | 11.515 | 12.007 | 12.175 | 12.674 | 12.967 | 13.138 | 13.363 | 13.466 | 13.228 | 13.199 | 13.2 | 13.53 | 13.685 | 13.669 | 18.802 | 18.9 | 19 | 19.2 | 18.3 | 18 | 18 | 18.1 | 17.8 | 17.6 | 17.9 | 17.8 | 17.9 | 18.2 | 18.4 | 18 | 18.3 | 18.6 | 19 | 18.9 | 18.8 | 19.1 | 19.1 | 19.1 | 16.8 | 17 | 16.8 | 16.7 | 15.5 | 15.1 | 15.4 | 15.5 | 15.5 | 15.5 | 15.7 | 15.8 | 16 | 16 | 16.2 | 16.4 | 16.5 | 16.5 | 16.8 | 17 | 17.3 |
| Goodwill
| 0 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 13.611 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 13.497 | 13.497 | 13.497 | 13.497 | 13.497 | 13.497 | 13.497 | 13.498 | 13.498 | 13.498 | 0 | 9.544 | 9.544 | 9.544 | 0 | 9.544 | 9.544 | 9.544 | 9.544 | 9.544 | 9.544 | 9.544 | 0 | 9.544 | 9.544 | 9.544 | 0 | 9.743 | 9.743 | 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 |
| Intangible Assets
| 0 | 0.088 | 0.094 | 0.101 | 0.107 | 0.113 | 0.12 | 0.128 | 0.135 | 0.142 | 0.15 | 0.158 | 0.166 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.324 | 0.541 | 0.757 | 0.973 | 1.189 | 1.405 | 1.621 | 0 | 2.055 | 2.271 | 2.487 | 0 | 2.92 | 3.136 | 3.352 | 4.361 | 3.785 | 4.003 | 4.361 | 0 | 5.077 | 5.435 | 5.793 | 0 | 6.509 | 7.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 13.693 | 13.699 | 13.705 | 13.712 | 13.718 | 13.731 | 13.731 | 13.739 | 13.746 | 13.753 | 13.761 | 13.769 | 13.777 | 13.785 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 11.944 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.613 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 | 13.497 | 13.497 | 13.605 | 13.821 | 14.038 | 14.254 | 14.47 | 14.687 | 14.903 | 15.119 | 11.382 | 11.599 | 11.815 | 12.031 | 12.247 | 12.464 | 12.68 | 12.896 | 13.112 | 13.329 | 13.547 | 13.905 | 15.981 | 16.48 | 16.763 | 15.337 | 15.894 | 16.252 | 16.61 | 25.283 | 25.154 | 25.732 | 27.778 | 19.375 | 29.969 | 20.741 | 21.431 | 24.863 | 25.7 | 26.4 | 27.2 | 28.1 | 18.7 | 19.3 | 19.9 | 18.5 | 19.1 | 19.7 | 20.3 | 20.9 | 21.5 | 22.1 | 22.7 | 23.2 | 23.8 | 25.2 | 37.3 | 26.4 | 27 | 27.7 | 27.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 4.877 | 16.066 | 15.688 | 16.396 | -8.263 | -7.655 | 238.613 | 241.386 | 236.867 | 231.255 | 223.286 | 216.922 | 214.295 | 219.395 | 204.193 | 188.387 | 184.352 | 184.908 | 184.784 | 181.685 | 182.699 | 190.84 | 194.553 | 187.491 | 177.426 | 174.771 | 171.053 | 167.89 | 168.443 | 168.367 | 165.781 | 157.742 | 145.609 | 145.753 | 139 | 140.886 | 135.013 | 142.448 | 142.01 | 146.95 | 150.471 | 153.603 | 154.754 | 160.165 | 167.11 | 168.284 | 162.866 | 165.261 | 181.319 | 191.791 | 190.089 | 195.203 | 195.784 | 198.77 | 195.272 | 172.635 | 165.291 | 157.057 | 150.073 | 142.883 | 138.715 | 136.119 | 138.853 | 142.675 | 148.777 | 148.819 | 151.967 | 163.474 | 170.765 | 174.508 | 185.338 | 202.155 | 209.046 | 210.23 | 223.658 | 231.924 | 253.082 | 385.398 | 381.124 | 401.019 | 488.617 | 581.553 | 504.98 | 552.662 | 577.374 | 554.967 | 546.427 | 505.778 | 491.861 | 493.322 | 532.349 | 498.626 | 620.212 | 654.716 | 624.226 | 550.232 | 551.476 | 577.911 | 1,066.183 | 1,187.3 | 1,223.4 | 1,255.2 | 1,182.2 | 1,169.6 | 1,144.8 | 1,057.5 | 1,051.5 | 1,112.5 | 1,078.5 | 1,047.5 | 1,017.6 | 1,002.2 | 1,013.8 | 934.6 | 916.4 | 891.1 | 870.7 | 840.7 | 847.2 | 784.1 | 769.8 | 692.3 | 423.9 | 428.7 | 432.3 | 446.9 | 387.8 | 366.9 | 347.7 | 331.8 | 344.8 | 289.8 | 257.8 | 261.9 | 247.8 | 235.7 | 231.3 | 217 | 205 | 196 | 181.8 | 170 | 169.4 |
| Tax Assets
| 0 | 1.701 | 2.28 | 2.679 | 4.855 | 4.315 | 3.272 | 2.789 | 4.339 | 2.779 | 0.311 | 0 | 0.346 | 0.85 | 2.479 | 0 | 3.216 | 3.151 | 3.705 | 0 | 3.578 | 3.71 | 4.323 | 0 | 5.985 | 6.04 | 5.585 | 0 | 9.255 | 9.791 | 9.998 | 0 | 8.623 | 8.767 | 9.56 | 0 | 8.284 | 8.969 | 8.938 | 0 | 8.799 | 8.717 | 9.142 | 9.572 | 11.073 | 11.606 | 11.089 | 11.467 | 10.592 | 11.364 | 12.182 | 12.681 | 12.39 | 13.853 | 15.539 | 0 | 15.259 | 15.411 | 16.099 | 0 | 13.729 | 12.496 | 11.986 | 0 | 12.398 | 12.785 | 12.647 | 0 | 14.269 | 15.509 | 15.31 | 0 | 14.812 | 15.875 | 15.479 | 0 | 14.624 | 9.195 | 10.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,381.74 | 1,326.568 | 1,309.761 | 1,319.266 | -13.718 | -13.731 | -255.616 | -241.386 | 1,077.521 | 1,056.126 | 1,076.61 | 1,087.436 | 1,092.934 | 1,108.741 | 1,074.952 | 1,061.332 | 1,040.281 | 1,023.69 | 949.363 | 958.988 | 954.396 | 965.183 | 938.301 | 947.897 | 961.175 | 975.539 | 950.172 | 975.087 | 968.616 | 969.701 | 972.436 | 972.4 | 967.656 | 964.14 | 949.298 | 983.984 | 943.24 | 937.008 | 927.743 | 917.357 | 885.808 | 875.384 | 861.543 | 860.567 | 834.083 | 819.737 | 800.592 | 799.852 | 786.57 | 770.449 | 741.696 | 747.905 | 742.183 | 719.112 | 727.201 | 752.904 | 758.854 | 766.442 | 772.04 | 804.964 | 784.962 | 807.753 | 801.447 | 801.128 | 726.638 | 692.243 | 714.51 | 718.484 | 690.149 | 662.57 | 666.926 | 673.893 | 639.307 | 641.594 | 616.815 | 627.316 | 611.912 | 580.119 | 582.374 | 586.157 | 576.708 | 572.835 | 569.98 | 568.102 | 555.546 | 583.873 | 616.421 | 641.204 | 661.598 | 679.016 | 642.769 | 661.613 | 641.719 | 645.682 | 641.01 | 660.53 | 683.441 | 686.787 | 1,227.614 | 1,235.6 | 1,186.9 | 1,187.2 | 1,188.8 | 1,170.8 | 1,138.8 | 1,113.8 | 1,120 | 1,089.9 | 1,076.1 | 1,090.5 | 1,064.9 | 1,045.2 | 1,016.5 | 956.2 | 945.7 | 951.9 | 916.6 | 902 | 919.9 | 958.7 | 968.9 | 952 | 804.8 | 795.8 | 800.2 | 769 | 742.1 | 757.9 | 740.5 | 772.1 | 768.3 | 478.7 | 492.3 | 477.9 | 493.9 | 522.7 | 525.4 | 533.5 | 530.4 | 538.7 | 555.3 | 560.6 | 547.5 |
| Total Non-Current Assets
| 1,400.31 | 1,376.605 | 1,360 | 1,369.232 | 13.718 | 13.731 | 17.849 | 34.031 | 1,350.048 | 1,321.402 | 1,331.265 | 1,335.56 | 1,338.886 | 1,360.583 | 1,311.412 | 1,279.713 | 1,258.131 | 1,242.074 | 1,168.355 | 1,171.184 | 1,171.426 | 1,190.583 | 1,167.682 | 1,160.68 | 1,168.806 | 1,180.51 | 1,151.16 | 1,167.655 | 1,170.916 | 1,171.962 | 1,172.127 | 1,153.78 | 1,145.655 | 1,142.492 | 1,121.701 | 1,148.922 | 1,110.843 | 1,112.934 | 1,103.416 | 1,089.263 | 1,070.431 | 1,063.717 | 1,051.108 | 1,056.036 | 1,038.144 | 1,025.084 | 999.718 | 1,000.991 | 1,002.281 | 997.102 | 967.401 | 979.076 | 973.439 | 954.893 | 961.067 | 948.974 | 963.169 | 962.282 | 960.817 | 970.026 | 959.344 | 978.899 | 975.062 | 966.929 | 911.306 | 877.23 | 902.349 | 904.878 | 897.94 | 876.16 | 891.559 | 895.992 | 882.837 | 887.608 | 876.393 | 880.176 | 901.194 | 996.786 | 996.45 | 1,009.976 | 1,088.849 | 1,178.406 | 1,099.564 | 1,147.886 | 1,160.915 | 1,167.61 | 1,190.36 | 1,175.55 | 1,182.678 | 1,202.086 | 1,213.764 | 1,198.859 | 1,300.891 | 1,341.375 | 1,297.811 | 1,254.261 | 1,269.343 | 1,299.798 | 2,337.462 | 2,467.5 | 2,455.7 | 2,488.8 | 2,417.4 | 2,377.1 | 2,320.9 | 2,209.3 | 2,207.8 | 2,239.1 | 2,192.2 | 2,176.1 | 2,121.3 | 2,087.1 | 2,070.8 | 1,931.5 | 1,903.6 | 1,885.4 | 1,831.5 | 1,798.9 | 1,812.3 | 1,788.9 | 1,785.5 | 1,691.1 | 1,245.5 | 1,241.5 | 1,249.3 | 1,232.6 | 1,145.4 | 1,139.9 | 1,103.6 | 1,119.4 | 1,128.6 | 784 | 765.8 | 755.6 | 757.7 | 774.4 | 772.9 | 766.9 | 751.9 | 751.2 | 753.9 | 747.6 | 734.2 |
| Total Assets
| 1,405.187 | 1,403.438 | 1,384.516 | 1,389.638 | 1,361.789 | 1,345.957 | 1,345.957 | 1,361.736 | 1,350.048 | 1,321.402 | 1,331.265 | 1,335.56 | 1,338.886 | 1,360.583 | 1,311.412 | 1,279.713 | 1,258.131 | 1,242.074 | 1,168.355 | 1,171.184 | 1,171.426 | 1,190.583 | 1,167.682 | 1,160.68 | 1,168.806 | 1,180.51 | 1,151.16 | 1,167.655 | 1,170.916 | 1,171.962 | 1,172.127 | 1,153.78 | 1,145.655 | 1,142.492 | 1,121.701 | 1,148.922 | 1,110.843 | 1,112.934 | 1,103.416 | 1,089.263 | 1,070.431 | 1,063.717 | 1,051.108 | 1,056.036 | 1,038.144 | 1,025.084 | 999.718 | 1,005.828 | 1,002.281 | 997.102 | 967.401 | 979.076 | 973.439 | 954.893 | 961.067 | 948.974 | 963.169 | 962.282 | 960.817 | 970.026 | 959.344 | 978.899 | 975.062 | 966.929 | 911.306 | 877.23 | 902.349 | 904.878 | 897.94 | 876.16 | 891.559 | 895.992 | 882.837 | 887.608 | 876.393 | 880.176 | 901.194 | 996.786 | 996.45 | 1,009.976 | 1,088.849 | 1,178.406 | 1,099.564 | 1,147.886 | 1,160.915 | 1,167.61 | 1,190.36 | 1,175.55 | 1,182.678 | 1,202.086 | 1,213.764 | 1,198.859 | 1,300.891 | 1,341.375 | 1,297.811 | 1,254.261 | 1,269.343 | 1,299.798 | 2,337.462 | 2,467.5 | 2,455.7 | 2,488.8 | 2,417.4 | 2,377.1 | 2,320.9 | 2,209.3 | 2,207.8 | 2,239.1 | 2,192.2 | 2,176.1 | 2,121.3 | 2,087.1 | 2,070.8 | 1,931.5 | 1,903.6 | 1,885.4 | 1,831.5 | 1,798.9 | 1,812.3 | 1,788.9 | 1,785.5 | 1,691.1 | 1,245.5 | 1,241.5 | 1,249.3 | 1,232.6 | 1,145.4 | 1,139.9 | 1,103.6 | 1,119.4 | 1,128.6 | 784 | 765.8 | 755.6 | 757.7 | 774.4 | 772.9 | 766.9 | 751.9 | 751.2 | 753.9 | 747.6 | 734.2 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 0 | 42.88 | 20.243 | 49.325 | 85.568 | 69.124 | 69.124 | 108.406 | 54.796 | 34.028 | 37.863 | 42.653 | 43.653 | 48.149 | 55.149 | 89.691 | 80.23 | 7.558 | 16.354 | 22.412 | 11.275 | 35.19 | 30.912 | 41.029 | 61.254 | 82.932 | 36.895 | 49.084 | 33.593 | 42.101 | 33.676 | 12.754 | 7.901 | 22.575 | 39.952 | 48.748 | 52.988 | 63.43 | 27.219 | 38.88 | 26.438 | 18.677 | 12.483 | 41.555 | 31.096 | 34.292 | 0 | 15.66 | 0 | 0 | 1.39 | 15.765 | 0 | 0 | 0 | 4.55 | 2.355 | 0 | 7.505 | 25.775 | 30.63 | 43.868 | 76.5 | 119.92 | 94.026 | 34.332 | 94.685 | 72.21 | 16.569 | 0.334 | 11.235 | 49.091 | 30.993 | 42.064 | 44.246 | 63.184 | 89.44 | 90.897 | 59.371 | 151.935 | 87 | 170.989 | 92.762 | 144.643 | 382.1 | 370.036 | 144.738 | 140.313 | 86.683 | 357.95 | 401.17 | 6.187 | 500.724 | 533.591 | 503.137 | 456.34 | 44.661 | 120.939 | 618.826 | 101.2 | 145.1 | 176.8 | 96.3 | 350.3 | 878.3 | 725.5 | 753.8 | 688.7 | 93.9 | 62.3 | 56.6 | 79.1 | 139.6 | 41.9 | 39.2 | 30.5 | 26.3 | 75.5 | 68.1 | 75.3 | 68.2 | 76.9 | 10.9 | 0.3 | 0.6 | 0.4 | 0.5 | 0.9 | 0.4 | 0.5 | 0.3 | 1 | 0.5 | 0.1 | 0.7 | 7.3 | 10.1 | 9.4 | 4 | 7 | 9.1 | 10.8 | 3 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 176.183 | 178.936 | 976.056 | -85.568 | -69.124 | -28.405 | -16.442 | -28.522 | -32.528 | -37.863 | 0 | 0 | 0 | 0 | -64.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities
| 0 | 219.063 | 199.179 | 1,025.381 | 85.568 | 69.124 | 40.719 | 91.964 | 26.274 | 1.5 | 37.863 | 42.653 | 43.653 | 48.149 | 55.149 | 24.702 | 80.23 | 7.558 | 16.354 | 22.412 | 11.275 | 35.19 | 30.912 | 41.029 | 61.254 | 82.932 | 36.895 | 49.084 | 33.593 | 42.101 | 33.676 | 12.754 | 7.901 | 22.575 | 39.952 | 48.748 | 52.988 | 63.43 | 27.219 | 38.88 | 26.438 | 18.677 | 12.483 | 41.555 | 31.096 | 34.292 | 0 | 15.66 | 0 | 0 | 1.39 | 15.765 | 0 | 0 | 0 | 4.55 | 2.355 | 0 | 7.505 | 25.775 | 30.63 | 43.868 | 76.5 | 119.92 | 94.026 | 34.332 | 94.685 | 72.21 | 16.569 | 0.334 | 11.235 | 49.091 | 30.993 | 42.064 | 44.246 | 63.184 | 89.44 | 90.897 | 59.371 | 151.935 | 87 | 170.989 | 92.762 | 144.643 | 382.1 | 370.036 | 144.738 | 140.313 | 86.683 | 357.95 | 401.17 | 6.187 | 500.724 | 533.591 | 503.137 | 456.34 | 44.661 | 120.939 | 618.826 | 101.2 | 145.1 | 176.8 | 96.3 | 350.3 | 878.3 | 725.5 | 753.8 | 688.7 | 93.9 | 62.3 | 56.6 | 79.1 | 139.6 | 41.9 | 39.2 | 30.5 | 26.3 | 75.5 | 68.1 | 75.3 | 68.2 | 76.9 | 10.9 | 0.3 | 0.6 | 0.4 | 0.5 | 0.9 | 0.4 | 0.5 | 0.3 | 1 | 0.5 | 0.1 | 0.7 | 7.3 | 10.1 | 9.4 | 4 | 7 | 9.1 | 10.8 | 3 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 93.028 | 69.321 | 67.31 | 63.3 | 52.043 | 45.962 | 46.041 | 49.732 | 58.55 | 64.122 | 67.979 | 72.837 | 73.911 | 72.407 | 79.472 | 89.378 | 98.789 | 86.767 | 82.713 | 78.162 | 80.182 | 77.73 | 73.23 | 67.148 | 62.962 | 64.376 | 66.366 | 66.617 | 64.42 | 65.411 | 66.401 | 65.891 | 69.381 | 70.372 | 69.32 | 68.735 | 61.085 | 59.085 | 57.085 | 55.085 | 50.085 | 47.085 | 41.085 | 38.085 | 34.085 | 29.085 | 29.085 | 26.085 | 12 | 3 | 18.085 | 19.085 | 22.792 | 9.722 | 22.821 | 22.835 | 23.849 | 30.862 | 25.296 | 38.889 | 26.906 | 26.919 | 26.931 | 26.943 | 13.085 | 18.967 | 13.085 | 13.085 | 13.085 | 13.085 | 13.085 | 13.085 | 14.041 | 14.052 | 14.062 | 14.072 | 21.282 | 121.292 | 121.302 | 121.311 | 261.602 | 261.614 | 261.621 | 265.563 | 34.5 | 34.5 | 251.088 | 260.597 | 34.5 | 34.5 | 34.5 | 34.5 | 34.738 | 35.207 | 35.676 | 36.144 | 476.03 | 3.764 | 289.145 | 41.6 | 894.3 | 859.8 | 794.3 | 574.9 | 39.6 | 44.1 | 7.5 | 131.6 | 658 | 673.2 | 635.9 | 614.4 | 525.6 | 457.6 | 470.3 | 439.8 | 422.7 | 257.9 | 236 | 214.2 | 223.1 | 154.1 | 40.8 | 47.4 | 53.2 | 44.5 | 45.8 | 26.1 | 33.3 | 34.6 | 31.4 | 5.9 | 5.9 | 5.9 | 5.9 | 6.2 | 6.2 | 6.2 | 6.2 | 6.3 | 6.3 | 6.3 | 6.3 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.934 | 0.934 | 0 | 0.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| -93.028 | 1,011.393 | 1,014.094 | 198.68 | 1,141.718 | 1,136.338 | 953.29 | 1,116 | 1,188.977 | 1,149.954 | 1,149.594 | 1,145.24 | 1,151.239 | 1,176.904 | 1,126.609 | 1,085.936 | 1,055.973 | 1,052.703 | 984.802 | 994.408 | 988.784 | 1,011.377 | 995.391 | 995.555 | 1,008.665 | 1,019.251 | 988.984 | 1,005.936 | 1,009.386 | 1,010.274 | 1,010.122 | 992.494 | 976.23 | 972.888 | 954.792 | 961.214 | 930.35 | 936.544 | 930.003 | 919.771 | 904.2 | 900.686 | 895.433 | 904.644 | 893.689 | 886.717 | 859.188 | 864.438 | 877.97 | 883.292 | 837.046 | 847.639 | 836.483 | 833.761 | 830.076 | 819.081 | 830.929 | 823.397 | 829.128 | 823.883 | 821.732 | 839.1 | 833.877 | 826.734 | 804.55 | 766.015 | 797.706 | 801.499 | 796.338 | 776.849 | 792.782 | 798.223 | 782.008 | 789.325 | 777.995 | 781.63 | 794.89 | 789.227 | 791.428 | 803.446 | 753.776 | 849.579 | 760.222 | 808.053 | 1,053.727 | 1,056.726 | 863.908 | 837.197 | 1,068.467 | 1,085.095 | 1,101.213 | 1,084.869 | 1,180.784 | 1,227.819 | 1,181.924 | 1,139.71 | 719.959 | 1,227.49 | 1,935.151 | 2,313.3 | 1,436.6 | 1,505.1 | 1,487.4 | 1,660.5 | 2,135 | 2,021.1 | 2,044.6 | 1,949.3 | 1,373.2 | 1,346.7 | 1,334.8 | 1,320.8 | 1,396.2 | 1,327.7 | 1,284.3 | 1,295.1 | 1,265.5 | 1,394.4 | 1,433.3 | 1,437.6 | 1,425.5 | 1,399.9 | 1,089.8 | 1,077.5 | 1,081.6 | 1,075.5 | 987.5 | 1,030.8 | 975.1 | 1,005.1 | 1,019.2 | 708.1 | 690.6 | 682.5 | 685.6 | 703.1 | 702.9 | 698.3 | 685.1 | 686.1 | 690.2 | 685.4 | 673.3 |
| Total Non-Current Liabilities
| 0 | 1,080.714 | 1,081.404 | 261.98 | 1,193.761 | 1,182.3 | 999.331 | 1,165.732 | 1,248.461 | 1,215.01 | 1,217.573 | 1,219.011 | 1,225.15 | 1,249.311 | 1,206.081 | 1,175.314 | 1,154.762 | 1,139.47 | 1,067.515 | 1,072.57 | 1,068.966 | 1,089.107 | 1,068.621 | 1,062.703 | 1,071.627 | 1,083.627 | 1,055.35 | 1,072.553 | 1,073.806 | 1,075.685 | 1,076.523 | 1,058.385 | 1,045.611 | 1,043.26 | 1,024.112 | 1,029.949 | 991.435 | 995.629 | 987.088 | 974.856 | 954.285 | 947.771 | 936.518 | 942.729 | 927.774 | 915.802 | 888.273 | 890.523 | 889.97 | 886.292 | 855.131 | 866.724 | 859.275 | 843.483 | 852.897 | 841.916 | 854.778 | 854.259 | 854.424 | 862.772 | 848.638 | 866.019 | 860.808 | 853.677 | 817.635 | 784.982 | 810.791 | 814.584 | 809.423 | 789.934 | 805.867 | 811.308 | 796.049 | 803.377 | 792.057 | 795.702 | 816.172 | 910.519 | 912.73 | 924.757 | 1,015.378 | 1,111.193 | 1,021.843 | 1,073.616 | 1,088.227 | 1,091.226 | 1,114.996 | 1,097.794 | 1,102.967 | 1,119.595 | 1,135.713 | 1,119.369 | 1,215.522 | 1,263.026 | 1,217.6 | 1,175.854 | 1,195.989 | 1,231.254 | 2,224.296 | 2,354.9 | 2,330.9 | 2,364.9 | 2,281.7 | 2,235.4 | 2,174.6 | 2,065.2 | 2,052.1 | 2,080.9 | 2,031.2 | 2,019.9 | 1,970.7 | 1,935.2 | 1,921.8 | 1,785.3 | 1,754.6 | 1,734.9 | 1,688.2 | 1,652.3 | 1,669.3 | 1,651.8 | 1,648.6 | 1,554 | 1,130.6 | 1,124.9 | 1,134.8 | 1,120 | 1,033.3 | 1,056.9 | 1,008.4 | 1,039.7 | 1,050.6 | 714 | 696.5 | 688.4 | 691.5 | 709.3 | 709.1 | 704.5 | 691.3 | 692.4 | 696.5 | 691.7 | 679.6 |
| Total Liabilities
| 0 | 1,299.777 | 1,280.583 | 1,287.361 | 85.568 | 69.124 | 1,240.058 | 1,257.696 | 1,248.461 | 1,215.01 | 1,217.573 | 1,219.011 | 1,225.15 | 1,249.311 | 1,206.081 | 1,175.314 | 1,154.762 | 1,139.47 | 1,067.515 | 1,072.57 | 1,068.966 | 1,089.107 | 1,068.621 | 1,062.703 | 1,071.627 | 1,083.627 | 1,055.35 | 1,072.553 | 1,073.806 | 1,075.685 | 1,076.523 | 1,058.385 | 1,045.611 | 1,043.26 | 1,024.112 | 1,029.949 | 991.435 | 995.629 | 987.088 | 974.856 | 954.285 | 947.771 | 936.518 | 942.729 | 927.774 | 915.802 | 888.273 | 895.36 | 889.97 | 886.292 | 855.131 | 866.724 | 859.275 | 843.483 | 852.897 | 841.916 | 854.778 | 854.259 | 854.424 | 862.772 | 848.638 | 866.019 | 860.808 | 853.677 | 817.635 | 784.982 | 810.791 | 814.584 | 809.423 | 789.934 | 805.867 | 811.308 | 796.049 | 803.377 | 792.057 | 795.702 | 816.172 | 910.519 | 912.73 | 924.757 | 1,015.378 | 1,111.193 | 1,021.843 | 1,073.616 | 1,088.227 | 1,091.226 | 1,114.996 | 1,097.794 | 1,102.967 | 1,119.595 | 1,135.713 | 1,119.369 | 1,215.522 | 1,263.026 | 1,217.6 | 1,175.854 | 1,195.989 | 1,231.254 | 2,224.296 | 2,354.9 | 2,330.9 | 2,364.9 | 2,281.7 | 2,235.4 | 2,174.6 | 2,065.2 | 2,052.1 | 2,080.9 | 2,031.2 | 2,019.9 | 1,970.7 | 1,935.2 | 1,921.8 | 1,785.3 | 1,754.6 | 1,734.9 | 1,688.2 | 1,652.3 | 1,669.3 | 1,651.8 | 1,648.6 | 1,554 | 1,130.6 | 1,124.9 | 1,134.8 | 1,120 | 1,033.3 | 1,056.9 | 1,008.4 | 1,039.7 | 1,050.6 | 714 | 696.5 | 688.4 | 691.5 | 709.3 | 709.1 | 704.5 | 691.3 | 692.4 | 696.5 | 691.7 | 679.6 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 146.104 | 146.104 | 0 | 0 | 2.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 20.724 | 20.696 | 20.669 | 20.77 | 20.724 | 20.678 | 20.558 | 20.53 | 20.502 | 20.475 | 20.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
| Common Stock
| 0.268 | 0.268 | 0.268 | 0.268 | 0.268 | 0.268 | 0.268 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.267 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.263 | 65.833 | 65.794 | 65.762 | 65.74 | 65.72 | 65.7 | 65.679 | 65.645 | 65.631 | 65.618 | 65.604 | 65.591 | 65.578 | 65.508 | 65.492 | 59.551 | 59.535 | 59.522 | 45.174 | 45.158 | 45.142 | 45.121 | 45.101 | 45.08 | 45.051 | 44.973 | 45.146 | 45.003 | 44.891 | 44.333 | 44.22 | 44.103 | 43.984 | 43.857 | 43.726 | 43.549 | 43.549 | 43.5 | 43.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60.089 | 59.401 | 60.291 | 58.901 | 64.738 | 64.604 | 65.306 | 65.486 | 65.052 | 63.463 | 61.996 | 60.005 | 58.581 | 57.577 | 56.295 | 54.641 | 54.375 | 53.723 | 52.745 | 51.759 | 50.876 | 49.618 | 48.262 | 46.733 | 45.16 | 43.191 | 41.807 | 40.312 | 39.45 | 38.175 | 37.066 | 36.001 | 35.135 | 34.355 | 33.181 | 34.651 | 33.518 | 31.926 | 30.746 | 29.618 | 29.11 | 28.985 | 28.247 | 27.557 | 25.955 | 24.971 | 24.143 | 23.139 | 22.457 | 21.4 | 20.231 | 18.928 | 18.249 | 17.222 | 15.574 | 14.601 | 13.97 | 13.624 | 13.41 | 14.591 | 16.532 | 19.605 | 20.807 | 20.533 | 19.496 | 18.347 | 16.831 | 15.602 | 14.678 | 13.804 | 12.996 | 12.568 | 11.988 | 11.344 | 10.775 | 10.236 | 10.017 | 20.581 | 20.21 | 19.377 | 30.318 | 29.577 | 29.322 | 29.096 | 26.416 | 26.167 | 25.252 | 26.047 | 28.427 | 33.894 | 34.722 | 35.329 | 36.156 | 37.138 | 37.719 | 38.238 | 41.407 | 41.559 | 104.905 | 104.3 | 101.5 | 98.4 | 94.9 | 91.7 | 90 | 86.7 | 82.9 | 78.9 | 75.9 | 71.6 | 67.5 | 63.4 | 60.4 | 57.6 | 53.9 | 50.4 | 47.7 | 45.2 | 42.9 | 40.4 | 38.1 | 35.8 | 36.1 | 34.1 | 32.2 | 30.4 | 28.7 | 25.7 | 24.3 | 22.7 | 21.1 | 20.2 | 19.5 | 17.4 | 16.5 | 15.4 | 14.2 | 12.8 | 11.1 | 9.3 | 7.9 | 6.5 | 5.2 |
| Accumulated Other Comprehensive Income/Loss
| -13.756 | -17.589 | -19.718 | -19.976 | -26.754 | -24.37 | -22.726 | -22.52 | -26.65 | -20.233 | -11.453 | -6.512 | -7.87 | -9.317 | -13.948 | -13.198 | -13.958 | -14.071 | -14.83 | -16.171 | -11.821 | -12.55 | -14.282 | -14.225 | -14.085 | -13.667 | -13.324 | -12.95 | -10.724 | -11.064 | -11.483 | -11.577 | -6.057 | -6.065 | -6.524 | -7.555 | -5.98 | -6.468 | -6.241 | -6.902 | -4.645 | -4.709 | -5.314 | -5.875 | -7.19 | -7.263 | -5.423 | -5.379 | -3.113 | -3.622 | -3.966 | -3.66 | -1.749 | -3.197 | -4.756 | -4.862 | -2.67 | -2.676 | -4.073 | -4.373 | -2.834 | -3.71 | -3.517 | -4.216 | -3.464 | -3.712 | -2.861 | -3.972 | -4.799 | -6.172 | -5.871 | -6.417 | -3.705 | -5.577 | -4.86 | -4.066 | -3.294 | -3.472 | -5.694 | -3.336 | -3.064 | -8.548 | 2.252 | -0.932 | 0.204 | 4.182 | 4.116 | 5.805 | 4.936 | 2.469 | -2.576 | -0.771 | 4.489 | -3.271 | -1.773 | -3.88 | -11.891 | -16.578 | -35.302 | -35.2 | -20.1 | -17.9 | -3.1 | 2.6 | 5.9 | 2.4 | 3.3 | 2.2 | 2.1 | -0.2 | -3.9 | 0.2 | -2.4 | -3.9 | -0.1 | 3.4 | -0.8 | -1.6 | -4 | -7.4 | -6.2 | -5.7 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 61.581 | -84.523 | -83.012 | 63.084 | 63.074 | 63.063 | 63.051 | 60.807 | 62.918 | 62.895 | 62.882 | 62.789 | 62.758 | 62.745 | 62.717 | 62.689 | 62.685 | 62.685 | 62.658 | 62.759 | 63.139 | 64.142 | 64.815 | 65.203 | 65.838 | 67.093 | 67.061 | 67.474 | 68.118 | 68.901 | 69.756 | 70.706 | 70.701 | 70.677 | 70.667 | 70.612 | 70.605 | 70.582 | 70.558 | 70.427 | 70.417 | 70.406 | 70.393 | 70.361 | 70.341 | 70.31 | 71.461 | 71.444 | 71.703 | 71.768 | 74.741 | 75.82 | 76.4 | 76.397 | 76.392 | 76.386 | 76.057 | 76.087 | 76.114 | 76.214 | 76.214 | 76.22 | 10.656 | 10.694 | 11.877 | 11.873 | 11.868 | 12.964 | 12.959 | 12.949 | 12.936 | 12.915 | 12.901 | 12.873 | 12.843 | 12.796 | 12.807 | 9.607 | 9.669 | 9.656 | 1.043 | 1.026 | 1.005 | 0.985 | 0.967 | 0.955 | 0.945 | 0.931 | 1.202 | 1.125 | 1.014 | 0.599 | 0.504 | 0.379 | 0.281 | 0.192 | 0.112 | 0.014 | 0.014 | 0 | -0.1 | 43.4 | 43.9 | 47.4 | 50.4 | 55 | 69.5 | 77.1 | 83 | 84.8 | 87 | 88.3 | 91 | 92.5 | 95.2 | 96.7 | 96.4 | 103 | 104.1 | 104.1 | 105 | 107 | 82.8 | 82.5 | 82.3 | 82.2 | 77.4 | 43.5 | 57.1 | 43.2 | 43.1 | 36 | 36 | 36 | 35.9 | 35.9 | 35.8 | 35.8 | 35.7 | 35.7 | 35.7 | 35.6 | 35.6 |
| Total Shareholders Equity
| 108.182 | 103.661 | 103.933 | 102.277 | 101.326 | 105.899 | 105.899 | 104.04 | 101.587 | 106.392 | 113.692 | 116.549 | 113.736 | 111.272 | 105.331 | 104.399 | 103.369 | 102.604 | 100.84 | 98.614 | 102.46 | 101.476 | 99.061 | 97.977 | 97.179 | 96.883 | 95.81 | 95.102 | 97.11 | 96.277 | 95.604 | 95.395 | 100.044 | 99.232 | 97.589 | 118.973 | 119.408 | 117.305 | 116.328 | 114.407 | 116.146 | 115.946 | 114.59 | 113.307 | 110.37 | 109.282 | 111.445 | 110.468 | 112.311 | 110.81 | 112.27 | 112.352 | 114.164 | 111.41 | 108.17 | 107.058 | 108.391 | 108.023 | 106.393 | 107.254 | 110.706 | 112.88 | 114.254 | 113.252 | 93.671 | 92.248 | 91.558 | 90.294 | 88.517 | 86.226 | 85.692 | 84.684 | 86.788 | 84.231 | 84.336 | 84.474 | 85.022 | 86.267 | 83.72 | 85.219 | 73.471 | 67.213 | 77.721 | 74.27 | 72.688 | 76.384 | 75.364 | 77.756 | 79.711 | 82.491 | 78.051 | 79.49 | 85.369 | 78.349 | 80.211 | 78.407 | 73.354 | 68.544 | 113.166 | 112.6 | 124.8 | 123.9 | 135.7 | 141.7 | 146.3 | 144.1 | 155.7 | 158.2 | 161 | 156.2 | 150.6 | 151.9 | 149 | 146.2 | 149 | 150.5 | 143.3 | 146.6 | 143 | 137.1 | 136.9 | 137.1 | 114.9 | 116.6 | 114.5 | 112.6 | 112.1 | 83 | 95.2 | 79.7 | 78 | 70 | 69.3 | 67.2 | 66.2 | 65.1 | 63.8 | 62.4 | 60.6 | 58.8 | 57.4 | 55.9 | 54.6 |
| Total Equity
| 108.182 | 103.661 | 103.933 | 102.277 | 101.326 | 105.899 | 105.899 | 104.04 | 101.587 | 106.392 | 113.692 | 116.549 | 113.736 | 111.272 | 105.331 | 104.399 | 103.369 | 102.604 | 100.84 | 98.614 | 102.46 | 101.476 | 99.061 | 97.977 | 97.179 | 96.883 | 95.81 | 95.102 | 97.11 | 96.277 | 95.604 | 95.395 | 100.044 | 99.232 | 97.589 | 118.973 | 119.408 | 117.305 | 116.328 | 114.407 | 116.146 | 115.946 | 114.59 | 113.307 | 110.37 | 109.282 | 111.445 | 110.468 | 112.311 | 110.81 | 112.27 | 112.352 | 114.164 | 111.41 | 108.17 | 107.058 | 108.391 | 108.023 | 106.393 | 107.254 | 110.706 | 112.88 | 114.254 | 113.252 | 93.671 | 92.248 | 91.558 | 90.294 | 88.517 | 86.226 | 85.692 | 84.684 | 86.788 | 84.231 | 84.336 | 84.474 | 85.022 | 86.267 | 83.72 | 85.219 | 73.471 | 67.213 | 77.721 | 74.27 | 72.688 | 76.384 | 75.364 | 77.756 | 79.711 | 82.491 | 78.051 | 79.49 | 85.369 | 78.349 | 80.211 | 78.407 | 73.354 | 68.544 | 113.166 | 112.6 | 124.8 | 123.9 | 135.7 | 141.7 | 146.3 | 144.1 | 155.7 | 158.2 | 161 | 156.2 | 150.6 | 151.9 | 149 | 146.2 | 149 | 150.5 | 143.3 | 146.6 | 143 | 137.1 | 136.9 | 137.1 | 114.9 | 116.6 | 114.5 | 112.6 | 112.1 | 83 | 95.2 | 79.7 | 78 | 70 | 69.3 | 67.2 | 66.2 | 65.1 | 63.8 | 62.4 | 60.6 | 58.8 | 57.4 | 55.9 | 54.6 |
| Total Liabilities & Shareholders Equity
| 0 | 1,403.438 | 1,384.516 | 1,389.638 | 1,361.789 | 1,345.957 | 1,345.957 | 1,361.736 | 1,350.048 | 1,321.402 | 1,331.265 | 1,335.56 | 1,338.886 | 1,360.583 | 1,311.412 | 1,279.713 | 1,258.131 | 1,242.074 | 1,168.355 | 1,171.184 | 1,171.426 | 1,190.583 | 1,167.682 | 1,160.68 | 1,168.806 | 1,180.51 | 1,151.16 | 1,167.655 | 1,170.916 | 1,171.962 | 1,172.127 | 1,153.78 | 1,145.655 | 1,142.492 | 1,121.701 | 1,148.922 | 1,110.843 | 1,112.934 | 1,103.416 | 1,089.263 | 1,070.431 | 1,063.717 | 1,051.108 | 1,056.036 | 1,038.144 | 1,025.084 | 999.718 | 1,005.828 | 1,002.281 | 997.102 | 967.401 | 979.076 | 973.439 | 954.893 | 961.067 | 948.974 | 963.169 | 962.282 | 960.817 | 970.026 | 959.344 | 978.899 | 975.062 | 966.929 | 911.306 | 877.23 | 902.349 | 904.878 | 897.94 | 876.16 | 891.559 | 895.992 | 882.837 | 887.608 | 876.393 | 880.176 | 901.194 | 996.786 | 996.45 | 1,009.976 | 1,088.849 | 1,178.406 | 1,099.564 | 1,147.886 | 1,160.915 | 1,167.61 | 1,190.36 | 1,175.55 | 1,182.678 | 1,202.086 | 1,213.764 | 1,198.859 | 1,300.891 | 1,341.375 | 1,297.811 | 1,254.261 | 1,269.343 | 1,299.798 | 2,337.462 | 2,467.5 | 2,455.7 | 2,488.8 | 2,417.4 | 2,377.1 | 2,320.9 | 2,209.3 | 2,207.8 | 2,239.1 | 2,192.2 | 2,176.1 | 2,121.3 | 2,087.1 | 2,070.8 | 1,931.5 | 1,903.6 | 1,885.4 | 1,831.5 | 1,798.9 | 1,812.3 | 1,788.9 | 1,785.5 | 1,691.1 | 1,245.5 | 1,241.5 | 1,249.3 | 1,232.6 | 1,145.4 | 1,139.9 | 1,103.6 | 1,119.4 | 1,128.6 | 784 | 765.8 | 755.6 | 757.7 | 774.4 | 772.9 | 766.9 | 751.9 | 751.2 | 753.9 | 747.6 | 734.2 |