Bel Fuse Inc.
NASDAQ:BELFB
81.45 (USD) • At close December 27, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 134.266 | 84.976 | 71.32 | 89.371 | 100.225 | 65.053 | 77.84 | 70.266 | 70.895 | 65.83 | 51.235 | 61.756 | 61.961 | 66.425 | 74.04 | 84.939 | 81.129 | 75.288 | 68.431 | 73.15 | 64.816 | 58.395 | 43.191 | 53.911 | 54.296 | 55.73 | 66.852 | 69.354 | 62.106 | 58.663 | 72.281 | 73.411 | 67.015 | 67.468 | 69.045 | 85.04 | 76.292 | 71.408 | 78.632 | 77.138 | 83.14 | 87.769 | 53.906 | 62.123 | 46.92 | 38.599 | 53.312 | 71.262 | 69.525 | 81.829 | 86.255 | 88.241 | 96.503 | 93.513 | 87.65 | 83.829 | 76.474 | 75.655 | 79.875 | 124.231 | 116.008 | 97.976 | 90.918 | 74.955 | 82.771 | 88.126 | 88.874 | 83.875 | 102.051 | 99.604 | 69.071 | 76.761 | 80.888 | 78.446 | 53.25 | 51.998 | 61.966 | 54.052 | 70.086 | 71.198 | 65.707 | 74.831 | 64.687 | 57.461 | 50.724 | 40.988 | 41.65 | 59.003 | 62.411 | 63.337 | 68.879 | 69.279 | 63 | 62.794 | 63.942 | 62.587 | 56.393 | 44.865 | 38.765 | 31.4 | 21.2 | 15.8 | 14.8 | 14.9 | 41.1 | 34.9 | 31.6 | 29.2 | 24.9 | 20.6 | 21.9 | 23.5 | 21.4 | 17.7 | 12.1 | 8.3 | 4.4 | 2.7 | 2.2 | 2.8 | 2.5 | 2.7 | 5 | 8.1 | 7.3 | 7.7 | 11.2 | 17.1 | 7.1 | 3.7 | 2.3 | 2.3 | 3.4 | 3.1 | 2.7 | 3.2 | 3.4 | 4.6 | 5.4 | 6.3 | 6.4 | 7.3 | 7.9 | 8.3 | 8.9 | 7.8 | 8.5 |
Short Term Investments
| 29.541 | 58.822 | 49.9 | 37.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 5.248 | 5.534 | 5.673 | 5.731 | 5.745 | 6.152 | 7.069 | 1.706 | 1.414 | 0 | 0 | 0.002 | 10.822 | 16.796 | 15.471 | 17.748 | 16.552 | 23.323 | 24.862 | 3.273 | 4.169 | 4.593 | 34.251 | 15.576 | 15.927 | 15.874 | 43.201 | 38.463 | 20.548 | 18.456 | 18.471 | 23.12 | 21.526 | 1.493 | 5.713 | 5.039 | 1.308 | 1.297 | 0.061 | 4.966 | 5.433 | 4.089 | 2.351 | 2.343 | 6 | 0.18 | 0.231 | 0.231 | 1.045 | 1.129 | 0.359 | 2.3 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 134.266 | 84.976 | 121.22 | 126.919 | 100.225 | 65.053 | 77.84 | 70.266 | 70.895 | 65.83 | 51.235 | 61.756 | 61.961 | 66.425 | 74.04 | 84.939 | 81.129 | 75.288 | 68.431 | 73.15 | 64.816 | 58.395 | 43.191 | 53.911 | 54.296 | 55.73 | 66.852 | 69.354 | 62.106 | 58.663 | 72.281 | 73.411 | 67.015 | 67.468 | 69.045 | 85.04 | 76.292 | 71.408 | 78.632 | 77.138 | 83.14 | 87.769 | 53.906 | 62.123 | 46.92 | 38.599 | 53.312 | 71.264 | 74.773 | 87.363 | 91.928 | 93.972 | 102.248 | 99.665 | 94.719 | 85.535 | 77.888 | 75.655 | 79.875 | 124.233 | 126.83 | 114.772 | 106.389 | 92.703 | 99.323 | 111.449 | 113.736 | 87.148 | 106.22 | 104.197 | 103.323 | 92.337 | 96.815 | 94.321 | 96.451 | 90.461 | 82.514 | 72.508 | 88.557 | 94.318 | 87.232 | 76.324 | 70.4 | 62.5 | 52.032 | 42.285 | 41.711 | 63.969 | 67.844 | 67.427 | 71.23 | 71.621 | 69 | 62.974 | 64.173 | 62.818 | 57.438 | 45.994 | 39.124 | 33.7 | 23.1 | 15.8 | 14.8 | 14.9 | 41.1 | 34.9 | 31.6 | 29.2 | 24.9 | 20.6 | 21.9 | 23.5 | 21.4 | 17.7 | 12.1 | 8.3 | 4.4 | 2.7 | 2.2 | 2.8 | 2.5 | 2.7 | 5 | 8.1 | 7.3 | 7.7 | 11.2 | 17.1 | 7.1 | 3.7 | 2.3 | 2.3 | 3.4 | 3.1 | 2.7 | 3.2 | 3.4 | 4.6 | 5.4 | 6.3 | 6.4 | 7.3 | 7.9 | 8.3 | 8.9 | 7.8 | 8.5 |
Net Receivables
| 81.31 | 87.059 | 92.608 | 96.922 | 110.919 | 120.139 | 124.035 | 125.518 | 131.813 | 122.054 | 114.239 | 115.41 | 114.124 | 105.194 | 86.938 | 85.507 | 89.119 | 93.68 | 82.667 | 92.41 | 93.978 | 95.718 | 104.459 | 107.738 | 114.13 | 104.559 | 90.43 | 78.808 | 83.643 | 89.228 | 72.728 | 74.416 | 84.185 | 82.639 | 76.856 | 86.268 | 92.866 | 98.493 | 93.82 | 99.605 | 103.701 | 97.507 | 57.363 | 0 | 68.666 | 65.608 | 51.637 | 45.82 | 48.19 | 44.921 | 39.106 | 41.978 | 48.102 | 51.039 | 46.286 | 57.682 | 59.664 | 53.501 | 44.73 | 38.038 | 33.299 | 36.25 | 33.967 | 48.545 | 49.153 | 54.168 | 45.306 | 52.217 | 47.794 | 42.724 | 42.466 | 43.766 | 52.519 | 47.342 | 39.881 | 39.305 | 39.738 | 40.436 | 33.92 | 33.248 | 33.513 | 34.502 | 29.507 | 30.382 | 32.898 | 31.491 | 28.021 | 16.839 | 17.008 | 15.505 | 10.218 | 9.815 | 16.204 | 15.115 | 19.109 | 25.166 | 24.206 | 21.648 | 16.734 | 18.8 | 20.1 | 20.3 | 20.2 | 17.1 | 13 | 12.2 | 10.2 | 11.2 | 9.8 | 10.6 | 8.4 | 8.9 | 9.8 | 10.6 | 10.5 | 11.7 | 11.5 | 11.1 | 10 | 8.1 | 7.4 | 5.9 | 5.6 | 6.1 | 7.8 | 6.4 | 7.7 | 7.5 | 8.8 | 7.2 | 6.2 | 5.7 | 5.7 | 6.1 | 5.2 | 4.8 | 5.5 | 5.8 | 4.8 | 4.5 | 4.7 | 4.6 | 3.7 | 4.5 | 3.8 | 3.3 | 2.1 |
Inventory
| 124.885 | 127.931 | 130.459 | 136.54 | 139.997 | 157.265 | 165.814 | 172.465 | 164.381 | 160.593 | 155.341 | 139.383 | 128.179 | 116.17 | 106.737 | 100.133 | 103.647 | 104.726 | 104.313 | 107.276 | 110.209 | 118.209 | 124.785 | 120.068 | 114.434 | 106.448 | 102.693 | 107.719 | 104.522 | 102.992 | 101.65 | 98.871 | 96.344 | 99.336 | 99.981 | 98.51 | 104.603 | 111.241 | 111.908 | 113.63 | 113.506 | 98.706 | 67.976 | 70.019 | 71.779 | 66.604 | 60.696 | 54.924 | 56.265 | 57.564 | 56.855 | 53.361 | 54.158 | 56.269 | 57.309 | 56.97 | 57.345 | 50.122 | 43.611 | 31.791 | 29.795 | 31.619 | 38.42 | 46.524 | 49.136 | 46.295 | 42.484 | 39.049 | 42.543 | 43.995 | 44.592 | 46.297 | 40.306 | 38.873 | 35.695 | 32.947 | 34.786 | 33.004 | 30.88 | 29.101 | 34.045 | 30.427 | 26.024 | 26.229 | 28.216 | 30.586 | 31.75 | 12.384 | 13.801 | 16.556 | 14.398 | 13.871 | 17.336 | 22.473 | 34.028 | 30.26 | 23.827 | 22.698 | 24.877 | 24.2 | 24.8 | 27.8 | 23.7 | 21.8 | 9.6 | 9.9 | 10.6 | 12.2 | 11.7 | 10.6 | 9.8 | 8.4 | 8.6 | 9.5 | 10.4 | 10.8 | 10.5 | 9.8 | 9.6 | 8.8 | 8.4 | 8.4 | 8.5 | 8.8 | 8.5 | 8.5 | 7.5 | 7 | 7.4 | 7.3 | 6.7 | 5.7 | 5.2 | 6.1 | 6.1 | 6 | 5.3 | 5.5 | 5 | 4.4 | 5.1 | 4.3 | 4.5 | 4.2 | 4.3 | 3.2 | 2.2 |
Other Current Assets
| 47.188 | 76.055 | 20.052 | 21.097 | 11.875 | 11.797 | 14.912 | 13.159 | 10.276 | 12.625 | 13.275 | 12.467 | 11.281 | 11.638 | 11.645 | 9.637 | 10.814 | 11.678 | 9.494 | 11.206 | 9.058 | 9.09 | 10.827 | 8.792 | 9.626 | 12.383 | 10.004 | 10.218 | 9.231 | 10.5 | 10.54 | 8.744 | 11.334 | 12.259 | 13.072 | 15.636 | 23.42 | 24.405 | 19.411 | 20.283 | 17.53 | 14.895 | 8.86 | 72.052 | 26.172 | 22.174 | 22.303 | 18.912 | 19.998 | 19.703 | 19.428 | 18.378 | 6.187 | 6.237 | 3.857 | 3.377 | 3.504 | 3.582 | 3.288 | 1.768 | 3.276 | 4.344 | 6.533 | 5.847 | 2.848 | 3.488 | 3.644 | 7.275 | 6.758 | 7.167 | 2.447 | 3.896 | 4.045 | 4.262 | 4.03 | 2.519 | 2.799 | 3.043 | 3.387 | 3.101 | 2.836 | 2.887 | 2.946 | 2.974 | 2.09 | 3.453 | 4.218 | 1.311 | 1.977 | 2.248 | 2.214 | 1.913 | 2.118 | 2.263 | 1.281 | 0.972 | 0.862 | 1.26 | 0.964 | 0.4 | 1 | 0.8 | 1.1 | 0.7 | 2.8 | 3.8 | 3.3 | 0.8 | 3.1 | 4.8 | 5.1 | 3.5 | 2.4 | 2.3 | 6.2 | 5.8 | 7.3 | 7.3 | 8 | 8.5 | 8.8 | 9.9 | 10.7 | 9.3 | 10.3 | 10.4 | 6.2 | 0.3 | 2.6 | 0.3 | 0.4 | 0.6 | 0.4 | 0.3 | 0.5 | 0.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.4 | 1 | 0.8 | 0.2 | 0.1 | 0.1 | 0.4 |
Total Current Assets
| 387.649 | 376.021 | 364.339 | 381.478 | 363.016 | 354.254 | 382.601 | 381.408 | 377.365 | 361.102 | 334.09 | 329.016 | 315.545 | 299.427 | 279.36 | 280.216 | 284.709 | 285.372 | 264.905 | 283.435 | 278.061 | 281.412 | 283.262 | 290.509 | 292.486 | 279.12 | 269.979 | 266.099 | 259.502 | 261.383 | 257.199 | 255.442 | 258.878 | 261.702 | 258.954 | 285.454 | 297.181 | 305.547 | 305.405 | 310.656 | 317.877 | 298.877 | 188.105 | 204.194 | 213.537 | 192.985 | 187.948 | 191.136 | 199.226 | 209.551 | 207.317 | 207.689 | 210.695 | 213.21 | 203.564 | 203.564 | 198.401 | 182.86 | 171.504 | 195.83 | 193.2 | 186.985 | 185.309 | 193.619 | 200.46 | 215.4 | 205.17 | 206.231 | 203.315 | 198.084 | 192.828 | 186.296 | 193.686 | 184.798 | 176.057 | 165.232 | 159.838 | 148.991 | 156.744 | 159.768 | 157.627 | 144.14 | 128.878 | 121.465 | 115.237 | 107.815 | 105.7 | 94.504 | 100.629 | 101.736 | 98.059 | 97.22 | 104.658 | 102.825 | 118.591 | 119.216 | 106.332 | 91.6 | 81.699 | 77.1 | 69 | 64.7 | 59.8 | 54.5 | 66.5 | 60.8 | 55.7 | 53.4 | 49.5 | 46.6 | 45.2 | 44.3 | 42.2 | 40.1 | 39.2 | 36.6 | 33.7 | 30.9 | 29.8 | 28.2 | 27.1 | 26.9 | 29.8 | 32.3 | 33.9 | 33 | 32.6 | 31.9 | 25.9 | 18.5 | 15.6 | 14.3 | 14.7 | 15.6 | 14.5 | 14.5 | 15.8 | 17.6 | 17 | 17 | 17.6 | 17.2 | 16.9 | 17.2 | 17.1 | 14.4 | 13.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 59.636 | 57.027 | 57.364 | 57.014 | 59.853 | 61.217 | 58.82 | 58.384 | 56.055 | 60.339 | 62.695 | 59.462 | 46.867 | 47.813 | 50.48 | 48.718 | 50.555 | 53.961 | 56.82 | 60.447 | 58.766 | 60.229 | 60.886 | 43.932 | 42.994 | 42.944 | 43.322 | 43.495 | 43.664 | 44.947 | 46.647 | 48.755 | 52.073 | 53.713 | 55.985 | 57.611 | 61.51 | 62.981 | 67.83 | 70.661 | 74.104 | 67.051 | 39.344 | 40.896 | 40.338 | 38.269 | 38.823 | 34.988 | 37.237 | 37.656 | 38.634 | 39.414 | 41.042 | 42.365 | 44.793 | 44.793 | 46.157 | 47.835 | 42.504 | 35.943 | 36.622 | 37.96 | 38.699 | 39.936 | 41.307 | 41.03 | 41.217 | 41.113 | 40.225 | 40.523 | 45.044 | 44.289 | 43.641 | 42.529 | 42.713 | 42.379 | 41.639 | 42.6 | 41.446 | 41.245 | 40.104 | 41.301 | 42.845 | 44.12 | 45.45 | 47.455 | 48.082 | 37.605 | 37.287 | 35.768 | 35.641 | 36.354 | 40.947 | 41.578 | 41.167 | 39.738 | 37.698 | 36.65 | 36.04 | 36 | 36.8 | 36.1 | 35.7 | 35.5 | 29.5 | 29.3 | 29.2 | 29.1 | 29.1 | 28.6 | 26.8 | 26.3 | 26.2 | 26.3 | 26.4 | 26.7 | 26.8 | 26.5 | 22.7 | 22.2 | 22 | 21.4 | 20.6 | 19.5 | 19.2 | 18.7 | 17.9 | 16.8 | 12.1 | 13.8 | 13.5 | 13.4 | 13.4 | 13.5 | 15.7 | 15.8 | 15.5 | 14.9 | 14.6 | 13.9 | 13.8 | 13.5 | 13.2 | 13.2 | 11.9 | 8.8 | 6.9 |
Goodwill
| 26.922 | 25.415 | 25.347 | 26.642 | 25.463 | 25.897 | 25.4 | 25.099 | 23.775 | 24.771 | 26.272 | 26.651 | 25.846 | 28.178 | 26.623 | 23.966 | 22.873 | 22.252 | 22.219 | 21.993 | 10.778 | 20.017 | 20.07 | 19.817 | 19.135 | 18.972 | 20.419 | 20.177 | 20.028 | 19.358 | 18.358 | 17.951 | 19.167 | 19.264 | 17.479 | 121.634 | 122.006 | 122.287 | 117.678 | 117.573 | 130.224 | 55.644 | 18.641 | 18.36 | 27.222 | 22.231 | 22.038 | 14.218 | 22.279 | 6.604 | 6.903 | 4.163 | 4.297 | 4.427 | 4.375 | 4.264 | 4.526 | 4.548 | 19.883 | 1.957 | 2.047 | 14.359 | 14.204 | 14.334 | 28.524 | 28.686 | 28.62 | 28.447 | 28.117 | 28.117 | 28.117 | 28.117 | 28.117 | 24.189 | 24.118 | 22,427.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.85 | 46.715 | 47.868 | 49.391 | 50.662 | 52.021 | 53.163 | 54.111 | 54.725 | 56.563 | 58.878 | 60.995 | 62.698 | 62.655 | 64.319 | 65.789 | 67.068 | 68.466 | 70.215 | 72.365 | 57.509 | 59.476 | 61.267 | 62.689 | 64.161 | 65.784 | 68.286 | 69.366 | 70.886 | 72.108 | 73.372 | 74.828 | 77.318 | 79.215 | 81.656 | 87.827 | 89.978 | 92.199 | 90.686 | 95.502 | 84.151 | 49.689 | 28.987 | 29.472 | 22.7 | 19.71 | 20.067 | 20.963 | 10.727 | 10.712 | 10.848 | 10.877 | 11.001 | 11.158 | 11.263 | 11.291 | 25.078 | 25.218 | 16.666 | 0.551 | 0.678 | 11.789 | 0.81 | 0.926 | 0.993 | 1.17 | 1.138 | 1.181 | 1.279 | 1.475 | 1.668 | 1.892 | 2.169 | 2.599 | 2.836 | 25.21 | 25.868 | 28.442 | 26.975 | 12.574 | 12.728 | 13.019 | 13.311 | 13.52 | 12.912 | 12.792 | 11.641 | 7.625 | 12.976 | 13.119 | 13.297 | 0 | 14.457 | 15.037 | 9.848 | 10.241 | 10.618 | 10.994 | 11.371 | 11.7 | 12.1 | 12.5 | 12.8 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 3.5 | 3.6 | 3.6 | 3.6 | 3.4 | 3 | 2.7 | 2.7 | 2.6 | 2.6 | 1.7 | 0.6 | 0 |
Goodwill and Intangible Assets
| 72.772 | 72.13 | 73.215 | 76.033 | 76.125 | 77.918 | 78.563 | 79.209 | 78.5 | 81.334 | 85.15 | 87.646 | 88.544 | 90.833 | 89.664 | 89.755 | 89.941 | 90.718 | 92.434 | 94.357 | 68.287 | 79.493 | 81.337 | 82.506 | 83.296 | 84.756 | 88.705 | 89.543 | 90.914 | 91.466 | 91.73 | 92.779 | 96.485 | 98.479 | 99.135 | 209.461 | 211.984 | 213.795 | 208.364 | 213.201 | 214.375 | 105.83 | 47.628 | 47.832 | 50.031 | 41.94 | 42.105 | 35.181 | 33.006 | 17.316 | 17.751 | 15.04 | 15.298 | 15.585 | 15.555 | 15.555 | 29.604 | 29.766 | 36.549 | 2.508 | 2.725 | 26.148 | 15.014 | 15.26 | 29.517 | 29.856 | 29.758 | 29.628 | 29.396 | 29.592 | 29.785 | 30.01 | 30.286 | 26.789 | 26.953 | 25.21 | 25.868 | 28.442 | 26.975 | 12.574 | 12.728 | 13.019 | 13.311 | 13.52 | 12.912 | 12.792 | 11.641 | 7.625 | 12.976 | 13.119 | 13.297 | 13.654 | 14.457 | 15.037 | 9.848 | 10.241 | 10.618 | 10.994 | 11.371 | 11.7 | 12.1 | 12.5 | 12.8 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 3.5 | 3.6 | 3.6 | 3.6 | 3.4 | 3 | 2.7 | 2.7 | 2.6 | 2.6 | 1.7 | 0.6 | 0 |
Long Term Investments
| 10.014 | 16.74 | 12.968 | 16.394 | 9.978 | 11.009 | 9.975 | 5.539 | 5.946 | 3.875 | 2.868 | -4.461 | -5.671 | -5.096 | -5.774 | -5.705 | -4.736 | -4.071 | -4.489 | -3.731 | -2.283 | -1.194 | -1.304 | -0.496 | -2.083 | -2.38 | 0 | -4.155 | -6.511 | 0 | 0 | -3.41 | -4.988 | -4.504 | -3.162 | -3.321 | -3.883 | -4.067 | -9.982 | -7.933 | -4.688 | -3.537 | -1.99 | -1.68 | -1.591 | -3.614 | -3.648 | -1.403 | -3.083 | -3.358 | -3.288 | -2.814 | -2.746 | -3.41 | -3.298 | 0 | 0.408 | 0.401 | 0.401 | 0 | 0.462 | 0.807 | 1.911 | 1 | 2 | 2 | 8 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,234 | -970 | 0 | -1,043 | -8,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.612 | 14.525 | 13.052 | 11.553 | 1.905 | 1.958 | 8.359 | 7.281 | 8.965 | 7.422 | 5.294 | 4.461 | 5.671 | 5.096 | 5.774 | 5.705 | 4.736 | 4.071 | 4.489 | 3.731 | 2.283 | 1.194 | 1.304 | 0.496 | 2.083 | 2.38 | 4.98 | 4.155 | 6.511 | 4.262 | 4.099 | 3.41 | 4.988 | 4.504 | 3.162 | 3.321 | 3.883 | 4.067 | 9.982 | 7.933 | 4.688 | 3.537 | 1.99 | 1.68 | 1.591 | 3.614 | 3.648 | 1.403 | 3.083 | 3.358 | 3.288 | 2.814 | 2.746 | 3.41 | 3.298 | 3.201 | 3.315 | 3.645 | 4.74 | 4.516 | 4.577 | 3.795 | 3.669 | 5.205 | 7.506 | 6.234 | 3.665 | 4.364 | 5.219 | 5.38 | 3.657 | 3.425 | 4.046 | 3.986 | 3.937 | 3.901 | 2.401 | 1,234 | 970 | 0 | 1,043 | 8,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.734 | 31.161 | 34.399 | 29.159 | 48.191 | 46.063 | 36.208 | 28.645 | 26.985 | 28.288 | 30.184 | 35.722 | 36.627 | 35.806 | 35.643 | 35.177 | 32.747 | 31.092 | 29.96 | 32.435 | 29.231 | 28.541 | 28.755 | 26.577 | 29.127 | 29.928 | 28.408 | 32.128 | 34.408 | 27.881 | 26.814 | 29.764 | 32.187 | 31.599 | 30.607 | 34.485 | 35.267 | 36.814 | 35.47 | 41.634 | 32.443 | 23.085 | 15.827 | 15.128 | 14.6 | 16.222 | 16.488 | 13.913 | 15.586 | 15.623 | 15.634 | 14.768 | 12.083 | 13.263 | 13.26 | 10.059 | -3.723 | -4.046 | -5.141 | 7.149 | 6.907 | -4.602 | 4.122 | 6.764 | 7.712 | 8.002 | 10.341 | 9.524 | 10.169 | 8.846 | 5.19 | 4.477 | 5.706 | 4.594 | 5.414 | 5.333 | 4.276 | 3.9 | 3.091 | 4.191 | 4.202 | 2.812 | 2.688 | 2.712 | 1.322 | 1.281 | 0.899 | 7.159 | 0.75 | 0.291 | 0.272 | 0.289 | 0.309 | 0.321 | 0.308 | 0.318 | 0.365 | 0.378 | 0.376 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.6 | 0.5 | 0.6 | 0.7 | 0.6 | 0.8 | 0.8 | 1 | 1.1 | 1.1 | 1 | 1.1 | 0.9 | 1 | 1.1 | 1.1 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.4 |
Total Non-Current Assets
| 196.768 | 191.583 | 190.998 | 190.153 | 196.052 | 198.165 | 191.925 | 179.058 | 176.451 | 181.258 | 186.191 | 182.83 | 172.038 | 174.452 | 175.787 | 173.65 | 173.243 | 175.771 | 179.214 | 187.239 | 156.284 | 168.263 | 170.978 | 153.015 | 155.417 | 157.628 | 165.415 | 165.166 | 168.986 | 168.556 | 169.29 | 171.298 | 180.745 | 183.791 | 185.727 | 301.557 | 308.761 | 313.59 | 311.664 | 325.496 | 320.922 | 195.966 | 102.799 | 103.856 | 104.969 | 96.431 | 97.416 | 84.082 | 85.829 | 70.595 | 72.019 | 69.222 | 68.423 | 71.213 | 73.608 | 73.608 | 75.761 | 77.601 | 79.053 | 50.116 | 51.293 | 64.108 | 63.415 | 68.165 | 88.042 | 87.122 | 92.981 | 87.629 | 85.009 | 84.342 | 83.677 | 82.201 | 83.679 | 77.897 | 79.017 | 76.824 | 74.183 | 74.942 | 71.512 | 58.009 | 57.033 | 57.133 | 58.844 | 60.352 | 59.683 | 61.528 | 60.621 | 52.389 | 51.013 | 49.177 | 49.211 | 50.296 | 55.713 | 56.936 | 51.322 | 50.297 | 48.681 | 48.022 | 47.787 | 48.1 | 49.3 | 49.1 | 48.9 | 49.1 | 30.1 | 29.8 | 29.8 | 29.8 | 29.7 | 29.4 | 27.6 | 27.3 | 27.3 | 27.4 | 27.5 | 27.9 | 27.9 | 27.7 | 24 | 23.5 | 23.6 | 22.9 | 22.1 | 20.8 | 20.5 | 20 | 19.2 | 18.1 | 13.3 | 14.5 | 14.2 | 14.1 | 14.1 | 14.2 | 19.8 | 20 | 19.7 | 19.2 | 18.7 | 17.6 | 17.1 | 16.8 | 16.3 | 16.2 | 14.1 | 10 | 7.3 |
Total Assets
| 584.417 | 567.604 | 555.337 | 571.631 | 559.068 | 552.419 | 574.526 | 560.466 | 553.816 | 542.36 | 520.281 | 511.846 | 487.583 | 473.879 | 455.146 | 453.866 | 457.952 | 461.143 | 444.119 | 470.674 | 434.345 | 449.675 | 454.24 | 443.524 | 447.903 | 436.748 | 435.394 | 431.265 | 428.488 | 429.939 | 426.489 | 426.74 | 439.623 | 445.493 | 444.681 | 587.011 | 605.942 | 619.137 | 617.069 | 636.152 | 638.799 | 494.843 | 290.904 | 308.05 | 318.506 | 289.416 | 285.364 | 275.218 | 285.055 | 280.146 | 279.336 | 276.911 | 279.118 | 284.423 | 277.172 | 277.172 | 274.162 | 260.461 | 250.557 | 245.946 | 244.493 | 251.093 | 248.724 | 261.784 | 288.502 | 302.522 | 298.151 | 293.86 | 288.324 | 282.426 | 276.504 | 268.498 | 277.365 | 262.695 | 255.073 | 242.056 | 234.02 | 223.933 | 228.256 | 217.777 | 214.66 | 201.273 | 187.721 | 181.817 | 174.92 | 169.343 | 166.322 | 146.893 | 151.642 | 150.914 | 147.27 | 147.517 | 160.371 | 159.761 | 169.914 | 169.513 | 155.013 | 139.622 | 129.486 | 125.2 | 118.3 | 113.8 | 108.7 | 103.6 | 96.6 | 90.6 | 85.5 | 83.2 | 79.2 | 76 | 72.8 | 71.6 | 69.5 | 67.5 | 66.7 | 64.5 | 61.6 | 58.6 | 53.8 | 51.7 | 50.7 | 49.8 | 51.9 | 53.1 | 54.4 | 53 | 51.8 | 50 | 39.2 | 33 | 29.8 | 28.4 | 28.8 | 29.8 | 34.3 | 34.5 | 35.5 | 36.8 | 35.7 | 34.6 | 34.7 | 34 | 33.2 | 33.4 | 31.2 | 24.4 | 20.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 37.139 | 36.415 | 32.818 | 40.441 | 43.984 | 51.754 | 60.237 | 64.589 | 66.191 | 70.02 | 64.615 | 65.96 | 57.61 | 53.02 | 42.452 | 39.774 | 40.13 | 44.826 | 38.8 | 44.169 | 38.89 | 42.764 | 48.126 | 56.171 | 62.415 | 59.37 | 48.169 | 47.947 | 45.493 | 48.821 | 46.598 | 47.235 | 46.388 | 50.148 | 49.134 | 49.798 | 51.621 | 64.777 | 63.442 | 61.926 | 63.929 | 58.369 | 23.192 | 29.518 | 35.244 | 29.934 | 25.135 | 18.862 | 20.522 | 19.721 | 20.261 | 18.459 | 18.74 | 22.036 | 17.721 | 21.18 | 23.165 | 22.789 | 19.16 | 17.194 | 13.983 | 10.848 | 10.773 | 14.285 | 19.23 | 20.847 | 17.202 | 16.145 | 18.836 | 15.491 | 16.23 | 17.245 | 22.006 | 19.772 | 17.066 | 14.561 | 14.536 | 14.007 | 14.478 | 8.814 | 12.356 | 11.184 | 8.528 | 7.515 | 8.315 | 8.757 | 7.935 | 5.1 | 5.438 | 6.646 | 4.994 | 4.624 | 5.623 | 8.3 | 7.16 | 13.038 | 9.028 | 5.894 | 4.077 | 4.4 | 3.2 | 5.6 | 5.6 | 5 | 3.9 | 3.2 | 2.7 | 3.5 | 2.9 | 3 | 2.7 | 3.3 | 2.1 | 1.8 | 2.7 | 3.4 | 3.7 | 4.3 | 2.7 | 3.2 | 2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.6 | 1.5 | 1.3 | 1.9 | 1.8 | 1.5 | 0.8 | 1 | 1.7 | 1.9 | 2 | 1.2 | 1.4 | 1.5 | 1.2 | 1 | 0.7 | 0.5 | 0 | 0 | 0 | 0 |
Short Term Debt
| 12.902 | 11.984 | 11.46 | 6.835 | 12.38 | 12.362 | 10.478 | 6.316 | 11.808 | 14.502 | 14.126 | 7.243 | 11.246 | 20.233 | 19.597 | 12.075 | 17.146 | 15.239 | 7.22 | 12.866 | 10.879 | 10.355 | 9.613 | 2.508 | 2.507 | 2.506 | 2.642 | 2.641 | 15.551 | 14.44 | 13.504 | 11.395 | 10.453 | 9.725 | 9.896 | 24.772 | 16.125 | 16.13 | 14.781 | 13.438 | 12.257 | 7.729 | 4.688 | 12 | 12.532 | 0.349 | 0.122 | 0.205 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.481 | 0.483 | 10 | 2 | 2 | 2 | 2 | 2 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.6 | 0.6 | 0.6 | 0.6 | 2.2 | 1.8 | 1.7 | 0.3 | 0.1 | 0 | 0 | 0 | 0.2 | 0.2 |
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 | 2.861 | 1.562 | 1.445 | 1.394 | 2.585 | 1.193 | 1.207 | 1.04 | 0.9 | 0.181 | 0.356 | 0.224 | 0.632 | 1.68 | 1.82 | 1.584 | 1.304 | 2.029 | 1.911 | 1.863 | 1.947 | 3.985 | 3.998 | 2.498 | 1.913 | 2.452 | 2.764 | 3.168 | 0 | 0 | 6.765 | 0 | 12,802.99 | 0 | 10,177.678 | 0 | 10,502.892 | 9,093.026 | 7,153.751 | 7,172.955 | 757.758 | 636.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.579 | 2.32 | 2.606 | 3.046 | 2.94 | 3.542 | 7.145 | 8.847 | 8.965 | 7.422 | 3.977 | 4.461 | 0 | 0 | 0 | 5.705 | 0 | 0 | 0 | 3.731 | 0 | 0 | 0 | 0.496 | 0 | 0 | 27.409 | 4.155 | 0 | 29.167 | 27.209 | 3.41 | 0 | 0 | 0 | 3.321 | 0 | 0 | 0 | 7.933 | -63.929 | -58.369 | -23.192 | 2.995 | -35.244 | 1.193 | 1.207 | 1.434 | 0.731 | 0 | 0 | 1.295 | 0 | 0 | 0 | 1.023 | 0 | 0 | 0 | 0.815 | 0 | 0 | 0 | 4.752 | 0 | 0 | 0 | 2.661 | 0 | 0 | 0 | 1,665.857 | 0 | 0 | 0 | 3,901 | 10.49 | 9.115 | 9.31 | 3,322 | 15.247 | 10.055 | 8.773 | 9.443 | 0 | 9.97 | 10.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.267 | 39.036 | 39.617 | 60.772 | 58.378 | 59.216 | 51.997 | 56.552 | 59.083 | 44.228 | 30.699 | 38.809 | 37.38 | 31.84 | 28.924 | 35.687 | 32.458 | 28.114 | 30.936 | 33.183 | 36.757 | 34.032 | 32.946 | 47.351 | 36.369 | 34.329 | 35.073 | 36.712 | 36.567 | 34.241 | 29.295 | 33.697 | 41.263 | 41.472 | 40.575 | 47.456 | 52.878 | 47.747 | 44.038 | 46.438 | 45.445 | 41.278 | 17.336 | 23.978 | 33.001 | 31.76 | 35.236 | 26.281 | 27.997 | 23.288 | 23.172 | 23.742 | 24.839 | 26.48 | 20.188 | 23.504 | 17.323 | 14.167 | 12.105 | 8.94 | 10.655 | 7.66 | 7.373 | 12.851 | 16.477 | 14.109 | 12.093 | 13.747 | 16.716 | 19.806 | 12.19 | 24.374 | -12,772.335 | 26.07 | -10,152.722 | 22.468 | -10,481.354 | -9,074.273 | -7,136.743 | -7,151.625 | -741.213 | -625.298 | 9.974 | 10.199 | 13.26 | 10.492 | 11.05 | 6.615 | 9.479 | 9.083 | 9.008 | 8.897 | 11.044 | 7.002 | 6.732 | 8.458 | 15.309 | 12.359 | 10.494 | 9.6 | 9.9 | 8.9 | 8 | 8.7 | 8.2 | 6.7 | 5.8 | 5.9 | 6 | 5.2 | 4.6 | 4.2 | 5.8 | 5.3 | 5.1 | 4.6 | 4.7 | 3.7 | 2.6 | 2 | 3.2 | 3.2 | 2.9 | 3.1 | 4.2 | 3.9 | 3.9 | 3.6 | 5.7 | 2.1 | 1.2 | 1.5 | 2.6 | 3.6 | 2.1 | 2.3 | 3.5 | 3.3 | 2.5 | 2 | 4.3 | 2.7 | 2.3 | 2.7 | 3.8 | 2.6 | 1.4 |
Total Current Liabilities
| 96.887 | 89.755 | 86.501 | 110.609 | 117.682 | 126.874 | 129.857 | 136.304 | 137.082 | 128.75 | 109.44 | 112.012 | 106.236 | 105.093 | 89.695 | 87.536 | 89.734 | 88.179 | 76.676 | 90.472 | 86.525 | 87.151 | 90.685 | 106.03 | 101.291 | 96.205 | 85.884 | 87.3 | 97.611 | 97.502 | 89.397 | 92.327 | 98.104 | 101.345 | 99.605 | 122.026 | 120.624 | 128.654 | 122.261 | 121.803 | 136.501 | 108.938 | 46.661 | 66.89 | 83.72 | 63.236 | 61.7 | 46.388 | 49.588 | 43.19 | 43.789 | 42.425 | 44.211 | 50.196 | 46.268 | 46.268 | 41.792 | 38.985 | 33.176 | 27.997 | 26.585 | 22.493 | 22.144 | 29.634 | 37.62 | 37.408 | 32.059 | 33.06 | 35.552 | 35.296 | 35.185 | 41.619 | 52.661 | 45.842 | 42.022 | 37.029 | 36.555 | 33.243 | 41.485 | 32.144 | 30.901 | 24.415 | 20.502 | 19.714 | 21.574 | 21.25 | 20.985 | 11.715 | 14.917 | 15.729 | 14.002 | 13.522 | 16.667 | 15.302 | 13.893 | 21.496 | 24.337 | 18.252 | 14.571 | 14 | 13.1 | 14.5 | 13.6 | 13.7 | 12.1 | 9.9 | 8.5 | 9.4 | 8.9 | 8.2 | 7.3 | 7.5 | 7.9 | 7.1 | 7.8 | 8 | 8.4 | 8 | 5.3 | 5.5 | 5.2 | 4.4 | 4.1 | 4.4 | 5.5 | 5.5 | 5.4 | 4.9 | 7.6 | 3.9 | 2.7 | 2.3 | 3.7 | 5.9 | 4.6 | 4.9 | 5.3 | 6.9 | 5.8 | 4.9 | 5.6 | 3.5 | 2.8 | 2.7 | 3.8 | 2.8 | 1.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 76.808 | 76.131 | 75.727 | 74.212 | 75.551 | 76.623 | 115.072 | 112.35 | 124.992 | 129.565 | 130.79 | 128.818 | 118.444 | 110.007 | 114.004 | 119.148 | 130.736 | 143.406 | 145.587 | 149.966 | 118.301 | 121.707 | 124.031 | 110.544 | 112.331 | 112.958 | 119.39 | 120.053 | 105.479 | 116.075 | 129.473 | 128.39 | 136.267 | 146.776 | 152.017 | 162.416 | 181.594 | 190.12 | 206.156 | 219.187 | 223.219 | 137.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.5 | 5 | 5.5 | 6 | 6.5 | 7 | 7.5 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 |
Deferred Revenue Non-Current
| 0 | 14.505 | 14.42 | 15.751 | -0.973 | -1.107 | 0 | 1.257 | 1.026 | 1.286 | 0 | 1.487 | -0.938 | -1.061 | -1.144 | 1.03 | -0.852 | -1.145 | -1.239 | 1.726 | -1.319 | -1.061 | -1.201 | 1.161 | -1.472 | -1.614 | 19.403 | 1.567 | -1.67 | 17.498 | 17.205 | 1.46 | -1.475 | -2.876 | -4.718 | 13.002 | -14.562 | -13.335 | -15.358 | 15.865 | -15.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.32 | 1.626 | 1.307 | 1.456 | 0.973 | 1.107 | 1.199 | 1.257 | 1.026 | 1.286 | 1.583 | 1.487 | 0.938 | 1.061 | 1.144 | 1.03 | 0.852 | 1.145 | 1.239 | 1.726 | 1.319 | 1.061 | 1.201 | 1.161 | 1.472 | 1.614 | 1.778 | 1.567 | 1.67 | 1.597 | 1.516 | 1.46 | 1.475 | 2.876 | 4.718 | 13.002 | 14.562 | 13.335 | 15.358 | 15.865 | 15.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.234 | 0.532 | 0.41 | 5.632 | 8.412 | 7.024 | 6.764 | 6.018 | 5.507 | 5.176 | 4.519 | 5.065 | 4.897 | 4.47 | 4.532 | 6.609 | 6.743 | 7.335 | 7.001 | 0.805 | 1.067 | 0.797 | 1 | 1.1 | 0.8 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.4 | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.4 | 0.4 | 0.7 | 0.7 | 0.6 | 0.6 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 2 | 1.8 | 1.8 | 1.7 | 0.5 | 0.8 | 0.7 | 0.8 | 0.7 | 0.3 | 0.2 |
Other Non-Current Liabilities
| 42.04 | 43.677 | 45.145 | 44.796 | 43.451 | 43.325 | 50.335 | 46.952 | 54.683 | 56.764 | 63.112 | 59.299 | 61.763 | 61.12 | 63.98 | 59.323 | 57.859 | 60.485 | 60.034 | 58.956 | 57.559 | 59.48 | 60.17 | 46.997 | 59.498 | 62.674 | 64.167 | 64.385 | 45.633 | 45.142 | 45.275 | 43.209 | 41.781 | 41.956 | 54.518 | 56.445 | 57.006 | 58.957 | 59.151 | 54.419 | 50.596 | 13.571 | 13.047 | 12.458 | 13.694 | 14.146 | 13.864 | 13.439 | 12.248 | 0.72 | 13.465 | 13.406 | 12.32 | 11.256 | 10.571 | 10.571 | 9.589 | 9.73 | 9.26 | 9.017 | 9.636 | 10.408 | 10.213 | 14.377 | 13.348 | 17.039 | 16.671 | 16.273 | 16.878 | 15.292 | 10.109 | 4.728 | 4.013 | 3.822 | 3.66 | 3.451 | 3.026 | 2.603 | 2.482 | 2.262 | 2.29 | 2.188 | 2.086 | 1.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 120.168 | 121.434 | 122.179 | 120.464 | 119.975 | 121.055 | 166.606 | 161.816 | 180.701 | 187.615 | 195.485 | 191.091 | 181.145 | 172.188 | 179.128 | 180.531 | 189.447 | 205.036 | 205.611 | 212.151 | 177.179 | 182.248 | 185.402 | 161.024 | 173.301 | 177.246 | 185.335 | 186.005 | 152.782 | 162.814 | 176.264 | 175.979 | 179.523 | 191.608 | 211.253 | 231.863 | 253.162 | 261.721 | 274.822 | 289.471 | 273.005 | 151.321 | 13.047 | 12.458 | 13.445 | 14.146 | 13.864 | 13.439 | 12.248 | 0.72 | 13.465 | 13.406 | 12.32 | 11.256 | 10.571 | 10.571 | 9.589 | 9.73 | 9.26 | 9.017 | 9.636 | 10.408 | 10.213 | 14.377 | 13.348 | 17.039 | 16.671 | 16.273 | 16.878 | 15.292 | 10.109 | 4.728 | 4.013 | 3.822 | 3.66 | 3.451 | 3.026 | 3.837 | 7.014 | 7.172 | 12.922 | 16.1 | 15.11 | 15.248 | 13.018 | 13.007 | 13.176 | 4.519 | 5.065 | 4.897 | 4.47 | 4.532 | 6.609 | 6.743 | 7.335 | 7.001 | 0.805 | 1.067 | 0.797 | 0.9 | 1.2 | 0.8 | 1.1 | 1.1 | 1 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 0.9 | 1.1 | 2.2 | 2 | 2 | 1.9 | 0.7 | 1 | 0.9 | 1 | 0.9 | 0.7 | 0.7 |
Total Liabilities
| 217.055 | 211.189 | 208.68 | 231.073 | 237.657 | 247.929 | 296.463 | 298.12 | 317.783 | 316.365 | 304.925 | 303.103 | 287.381 | 277.281 | 268.823 | 268.067 | 279.181 | 293.215 | 282.287 | 302.623 | 263.704 | 269.399 | 276.087 | 267.054 | 274.592 | 273.451 | 271.219 | 273.305 | 250.393 | 260.316 | 265.661 | 268.306 | 277.627 | 292.953 | 310.858 | 353.889 | 373.786 | 390.375 | 397.083 | 411.274 | 409.506 | 260.259 | 59.708 | 79.348 | 97.165 | 77.382 | 75.564 | 59.827 | 61.836 | 43.91 | 57.254 | 55.831 | 56.531 | 61.452 | 56.839 | 56.839 | 51.381 | 48.715 | 42.436 | 37.014 | 36.221 | 32.901 | 32.357 | 44.011 | 50.968 | 54.447 | 48.73 | 49.333 | 52.431 | 50.588 | 45.293 | 46.347 | 56.674 | 49.664 | 45.682 | 40.479 | 39.581 | 37.08 | 48.499 | 39.315 | 43.822 | 40.515 | 35.612 | 34.962 | 34.592 | 34.257 | 34.161 | 16.234 | 19.982 | 20.626 | 18.472 | 18.054 | 23.276 | 22.045 | 21.228 | 28.497 | 25.142 | 19.319 | 15.368 | 14.9 | 14.3 | 15.3 | 14.7 | 14.8 | 13.1 | 10.8 | 9.4 | 10.4 | 9.8 | 9.1 | 8.1 | 8.2 | 8.3 | 7.5 | 8.3 | 8.6 | 9 | 8.3 | 5.6 | 5.8 | 5.3 | 4.7 | 4.5 | 4.8 | 6.2 | 6.2 | 6 | 5.6 | 8.4 | 4.7 | 3.5 | 3.1 | 4.6 | 6.9 | 5.5 | 6 | 7.5 | 8.9 | 7.8 | 6.8 | 6.3 | 4.5 | 3.7 | 3.7 | 4.7 | 3.5 | 2.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 345.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.258 | 1.26 | 1.274 | 1.279 | 1.277 | 1.278 | 1.28 | 1.281 | 1.248 | 1.25 | 1.251 | 1.252 | 1.24 | 1.241 | 1.234 | 1.235 | 1.236 | 1.227 | 1.226 | 1.227 | 1.227 | 1.231 | 1.225 | 1.226 | 1.224 | 1.201 | 1.202 | 1.203 | 1.203 | 1.204 | 1.201 | 1.202 | 1.193 | 1.193 | 1.186 | 1.187 | 1.189 | 1.19 | 1.186 | 1.186 | 1.188 | 1.15 | 1.15 | 1.15 | 1.14 | 1.141 | 1.136 | 1.154 | 1.182 | 1.19 | 1.18 | 1.181 | 1.182 | 1.182 | 1.169 | 1.17 | 1.17 | 1.17 | 1.163 | 1.163 | 1.149 | 1.15 | 1.153 | 1.155 | 1.156 | 1.19 | 1.184 | 1.184 | 1.188 | 1.191 | 1.189 | 1.187 | 1.185 | 1.181 | 1.177 | 1.172 | 1.153 | 1.148 | 1.141 | 1.136 | 1.134 | 1.131 | 1.122 | 1.116 | 1.111 | 1.097 | 1.095 | 1.094 | 1.093 | 1.093 | 1.091 | 1.077 | 1.074 | 1.073 | 1.07 | 1.064 | 1.059 | 1.058 | 1.057 | 1.1 | 0.6 | 0.6 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 347.702 | 340.462 | 322.508 | 307.51 | 296.365 | 277.79 | 250.885 | 237.188 | 224.022 | 208.326 | 192.143 | 187.935 | 180.769 | 175.883 | 168.846 | 166.491 | 163.786 | 157.157 | 152.42 | 157.063 | 164.252 | 171.583 | 169.451 | 168.695 | 165.518 | 154.985 | 149.171 | 147.807 | 169.402 | 165.2 | 162.899 | 161.287 | 158.724 | 149.829 | 127.862 | 229.371 | 227.278 | 223.17 | 218.66 | 213.901 | 212.691 | 211.994 | 209.712 | 207.993 | 202.556 | 195.55 | 193.897 | 195.212 | 198.541 | 196.752 | 196.1 | 196.029 | 196.765 | 196.553 | 197.924 | 195.477 | 197.296 | 188.149 | 184.252 | 185.014 | 182.91 | 194.443 | 196.497 | 196.467 | 218.107 | 216.947 | 215.952 | 214.58 | 205.12 | 200.002 | 194.404 | 190.953 | 186.822 | 179.65 | 171.441 | 167.991 | 165.279 | 159.841 | 153.719 | 149.949 | 144.463 | 138.109 | 131.531 | 127.407 | 122.345 | 119.236 | 117.001 | 115.633 | 116.686 | 115.35 | 114.469 | 116.699 | 125.333 | 126.135 | 137.647 | 130.471 | 119.868 | 110.079 | 103.916 | 99.8 | 94.1 | 89 | 84.6 | 79.7 | 74.4 | 70.8 | 67.7 | 64.8 | 61.5 | 59.4 | 57.2 | 55.9 | 53.8 | 52.5 | 50.3 | 48.1 | 45 | 43 | 41.5 | 40 | 39.1 | 38.7 | 40.9 | 41.6 | 41.5 | 40.2 | 39.2 | 37.8 | 24.2 | 21.8 | 19.8 | 18.9 | 17.8 | 16.6 | 22.4 | 22.1 | 21.6 | 21.5 | 21.5 | 21.4 | 22 | 23.1 | 23.1 | 23.3 | 20.1 | 16 | 13.4 |
Accumulated Other Comprehensive Income/Loss
| -12.155 | -16.732 | -15.457 | -12.037 | -19.37 | -16.856 | -15.428 | -16.546 | -28.983 | -22.741 | -17.034 | -18.863 | -19.69 | -17.854 | -20.494 | -18.063 | -21.848 | -25.502 | -26.244 | -24.065 | -28.045 | -25.521 | -24.724 | -24.838 | -24.033 | -22.916 | -15.553 | -19.625 | -20.366 | -23.87 | -29.604 | -31.297 | -24.397 | -24.321 | -20.369 | -21.876 | -20.061 | -18.596 | -22.208 | -11.962 | -5.419 | 1.351 | 0.874 | 0.645 | -0.776 | -2.635 | -2.816 | -1.427 | -1.419 | -1.599 | -1.069 | -1.55 | -0.262 | 0.706 | 0.785 | -0.039 | 0.945 | -0.323 | 0.513 | 1.092 | 2.838 | 1.604 | -1.582 | 0.188 | -1.568 | 0.583 | 3.269 | -0.344 | -0.644 | -0.529 | 2.839 | -1.816 | 0.597 | 1.443 | 6.862 | 0.7 | 2.281 | 1.629 | 2.02 | 5.387 | 3.769 | 0.783 | 0.773 | 0.98 | 0.542 | 0.446 | -0.057 | -0.05 | -0.033 | 0.018 | 0.012 | 0.012 | 0.006 | 0.029 | 0.054 | 0.062 | 0.063 | 0.036 | 0.037 | 0.5 | 0.3 | -29.4 | -28.3 | -27.2 | -27.7 | -26.8 | -26 | -25.2 | -24.3 | -23.4 | -22.9 | -21.8 | -21.1 | -20.4 | -19.7 | -19 | -18.5 | -17.9 | -16.5 | -16.5 | -16.2 | -14.4 | -14.4 | -14.4 | -13.8 | -13.2 | -12.7 | -12.1 | -11.4 | -14.1 | -13.5 | -13.1 | -11.9 | -11.6 | -11 | -10.9 | -10.1 | -9.8 | -9.3 | -8.9 | -8.7 | -8.2 | -7.9 | -7.4 | -5.8 | -4.5 | -3.5 |
Other Total Stockholders Equity
| 30.557 | 31.425 | 38.332 | 43.806 | 43.139 | 42.278 | 41.326 | 40.423 | 39.746 | 39.16 | 38.996 | 38.419 | 37.883 | 37.328 | 36.737 | 36.136 | 35.597 | 35.036 | 34.43 | 33.826 | 33.206 | 32.983 | 32.201 | 31.387 | 30.602 | 30.027 | 29.355 | 28.575 | 27.856 | 27.089 | 26.332 | 27.242 | 26.476 | 25.839 | 25.144 | 24.44 | 23.75 | 22.998 | 22.348 | 21.626 | 20.833 | 20.089 | 19.46 | 18.914 | 18.421 | 17.978 | 17.583 | 20.452 | 24.915 | 26.214 | 25.871 | 25.42 | 24.902 | 24.53 | 24.099 | 23.725 | 23.37 | 22.75 | 22.193 | 21.663 | 21.375 | 20.995 | 20.299 | 19.963 | 19.839 | 29.355 | 29.016 | 29.107 | 30.229 | 31.174 | 32.779 | 222.779 | 32.087 | 30.757 | 29.912 | 31.714 | 25.726 | 24.235 | 22.878 | 21.989 | 21.472 | 20.735 | 18.683 | 17.352 | 16.33 | 14.308 | 14.121 | 13.983 | 13.914 | 13.827 | 13.226 | 11.675 | 10.682 | 10.478 | 9.915 | 9.42 | 8.88 | 9.13 | 9.107 | 8.9 | 9 | 38.3 | 37.7 | 8.5 | 36.8 | 35.8 | 34.4 | 33.2 | 32.2 | 30.9 | 30.4 | 29.3 | 28.5 | 27.9 | 27.8 | 26.8 | 26.1 | 25.2 | 23.2 | 22.4 | 22.5 | 20.8 | 20.9 | 21.1 | 20.5 | 19.8 | 19.3 | 18.7 | 18 | 20.6 | 20 | 19.5 | 18.3 | 17.9 | 17.4 | 17.3 | 16.5 | 16.2 | 15.7 | 15.3 | 15.1 | 14.6 | 14.3 | 13.8 | 12.2 | 9.4 | 8.3 |
Total Shareholders Equity
| 367.362 | 356.415 | 346.657 | 340.558 | 321.411 | 304.49 | 278.063 | 262.346 | 236.033 | 225.995 | 215.356 | 208.743 | 200.202 | 196.598 | 186.323 | 185.799 | 178.771 | 167.928 | 161.832 | 168.051 | 170.641 | 180.276 | 178.153 | 176.47 | 173.311 | 163.297 | 164.175 | 157.96 | 178.095 | 169.623 | 160.828 | 158.434 | 161.996 | 152.54 | 133.823 | 233.122 | 232.156 | 228.762 | 219.986 | 224.878 | 229.293 | 234.584 | 231.196 | 228.702 | 221.341 | 198.355 | 196.121 | 201.712 | 223.219 | 222.557 | 222.082 | 221.08 | 222.587 | 222.971 | 220.333 | 220.333 | 222.781 | 211.746 | 208.121 | 208.932 | 208.272 | 218.192 | 216.367 | 217.773 | 237.534 | 248.075 | 249.421 | 244.527 | 235.893 | 231.838 | 231.211 | 222.15 | 220.691 | 213.031 | 209.392 | 201.577 | 194.439 | 186.853 | 179.757 | 178.461 | 170.838 | 160.758 | 152.109 | 146.855 | 140.328 | 135.086 | 132.161 | 130.659 | 131.66 | 130.288 | 128.798 | 129.463 | 137.095 | 137.716 | 148.686 | 141.016 | 129.871 | 120.302 | 114.118 | 110.3 | 104 | 98.5 | 94 | 88.8 | 83.5 | 79.8 | 76.1 | 72.8 | 69.4 | 66.9 | 64.7 | 63.4 | 61.2 | 60 | 58.4 | 55.9 | 52.6 | 50.3 | 48.2 | 45.9 | 45.4 | 45.1 | 47.4 | 48.3 | 48.2 | 46.8 | 45.8 | 44.4 | 30.8 | 28.3 | 26.3 | 25.3 | 24.2 | 22.9 | 28.8 | 28.5 | 28 | 27.9 | 27.9 | 27.8 | 28.4 | 29.5 | 29.5 | 29.7 | 26.5 | 20.9 | 18.2 |
Total Equity
| 367.362 | 356.415 | 346.657 | 340.558 | 321.411 | 304.49 | 278.063 | 262.346 | 236.033 | 225.995 | 215.356 | 208.743 | 200.202 | 196.598 | 186.323 | 185.799 | 178.771 | 167.928 | 161.832 | 168.051 | 170.641 | 180.276 | 178.153 | 176.47 | 173.311 | 163.297 | 164.175 | 157.96 | 178.095 | 169.623 | 160.828 | 158.434 | 161.996 | 152.54 | 133.823 | 233.122 | 232.156 | 228.762 | 219.986 | 224.878 | 229.293 | 234.584 | 231.196 | 228.702 | 221.341 | 198.355 | 196.121 | 201.712 | 223.219 | 236.236 | 222.082 | 221.08 | 222.587 | 222.971 | 220.333 | 220.333 | 222.781 | 211.746 | 208.121 | 208.932 | 208.272 | 218.192 | 216.367 | 217.773 | 237.534 | 248.075 | 249.421 | 244.527 | 235.893 | 231.838 | 231.211 | 222.15 | 220.691 | 213.031 | 209.392 | 201.577 | 194.439 | 186.853 | 179.757 | 178.461 | 170.838 | 160.758 | 152.109 | 146.855 | 140.328 | 135.086 | 132.161 | 130.659 | 131.66 | 130.288 | 128.798 | 129.463 | 137.095 | 137.716 | 148.686 | 141.016 | 129.871 | 120.302 | 114.118 | 110.3 | 104 | 98.5 | 94 | 88.8 | 83.5 | 79.8 | 76.1 | 72.8 | 69.4 | 66.9 | 64.7 | 63.4 | 61.2 | 60 | 58.4 | 55.9 | 52.6 | 50.3 | 48.2 | 45.9 | 45.4 | 45.1 | 47.4 | 48.3 | 48.2 | 46.8 | 45.8 | 44.4 | 30.8 | 28.3 | 26.3 | 25.3 | 24.2 | 22.9 | 28.8 | 28.5 | 28 | 27.9 | 27.9 | 27.8 | 28.4 | 29.5 | 29.5 | 29.7 | 26.5 | 20.9 | 18.2 |
Total Liabilities & Shareholders Equity
| 584.417 | 567.604 | 555.337 | 571.631 | 559.068 | 552.419 | 574.526 | 560.466 | 553.816 | 542.36 | 520.281 | 511.846 | 487.583 | 473.879 | 455.146 | 453.866 | 457.952 | 461.143 | 444.119 | 470.674 | 434.345 | 449.675 | 454.24 | 443.524 | 447.903 | 436.748 | 435.394 | 431.265 | 428.488 | 429.939 | 426.489 | 426.74 | 439.623 | 445.493 | 444.681 | 587.011 | 605.942 | 619.137 | 617.069 | 636.152 | 638.799 | 494.843 | 290.904 | 308.05 | 318.506 | 275.737 | 271.685 | 261.539 | 285.055 | 280.146 | 279.336 | 276.911 | 279.118 | 284.423 | 277.172 | 277.172 | 274.162 | 260.461 | 250.557 | 245.946 | 244.493 | 251.093 | 248.724 | 261.784 | 288.502 | 302.522 | 298.151 | 293.86 | 288.324 | 282.426 | 276.504 | 268.498 | 277.365 | 262.695 | 255.073 | 242.056 | 234.02 | 223.933 | 228.256 | 217.777 | 214.66 | 201.273 | 187.721 | 181.817 | 174.92 | 169.343 | 166.322 | 146.893 | 151.642 | 150.914 | 147.27 | 147.517 | 160.371 | 159.761 | 169.914 | 169.513 | 155.013 | 139.622 | 129.486 | 125.2 | 118.3 | 113.8 | 108.7 | 103.6 | 96.6 | 90.6 | 85.5 | 83.2 | 79.2 | 76 | 72.8 | 71.6 | 69.5 | 67.5 | 66.7 | 64.5 | 61.6 | 58.6 | 53.8 | 51.7 | 50.7 | 49.8 | 51.9 | 53.1 | 54.4 | 53 | 51.8 | 50 | 39.2 | 33 | 29.8 | 28.4 | 28.8 | 29.8 | 34.3 | 34.5 | 35.5 | 36.8 | 35.7 | 34.6 | 34.7 | 34 | 33.2 | 33.4 | 31.2 | 24.4 | 20.5 |