
BE Semiconductor Industries N.V.
AMS:BESI.AS
116.2 (EUR) • At close February 19, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 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 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 342.319 | 307.448 | 127.234 | 232.053 | 188.477 | 205.025 | 192.977 | 489.927 | 491.686 | 406.759 | 376.581 | 489.7 | 451.395 | 455.267 | 298.802 | 347.979 | 375.406 | 339.459 | 251.621 | 347.639 | 278.398 | 253.727 | 231.729 | 327.503 | 295.539 | 263.492 | 215.457 | 440.983 | 527.806 | 217.356 | 158.057 | 204.018 | 224.79 | 153.264 | 132.075 | 169.756 | 157.818 | 132.834 | 113.694 | 161.56 | 135.322 | 105.383 | 83.794 | 91.931 | 89.586 | 78.494 | 81.14 | 91.886 | 106.358 | 89.783 | 77.272 | 93.539 | 87.484 | 76.624 | 61.806 | 65.543 | 69.305 | 54.965 | 48.092 | 47.714 | 73.125 | 98.012 | 74.295 | 70.529 | 74.603 | 72.894 | 60.206 | 66.11 | 72.962 | 106.494 | 102.409 | 99.807 | 107.283 | 108.707 | 109.134 | 109.303 | 115.291 | 119.974 | 114.149 | 128.207 | 128.556 | 141.752 | 131.648 | 114.96 | 120.372 | 122.798 | 122.711 | 135.181 | 52.681 | 52.129 | 48.915 | 45.88 | 45.332 | 42.974 | 24.099 | 23.588 | 25.998 | 33.636 | 21.394 | 27.241 |
Short Term Investments
| 0 | 330 | 130 | 215 | 225 | 186.15 | 185.37 | 155 | 180 | 230 | 200 | 181.92 | 195.789 | 135.204 | 212.575 | 257.847 | 223.442 | 225.071 | 115 | 80 | 130.204 | 130 | 130 | 130 | 130.22 | 180 | 180 | 130 | 0.168 | 80 | 105 | 105 | 80.205 | 0 | 0 | 0 | 0.206 | 0 | 0 | 0 | 0.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 342.319 | 307.448 | 257.234 | 447.053 | 188.477 | 205.025 | 192.977 | 489.927 | 491.686 | 406.759 | 376.581 | 489.7 | 451.395 | 455.267 | 298.802 | 347.979 | 375.406 | 339.459 | 251.621 | 347.639 | 278.398 | 253.727 | 231.729 | 327.503 | 295.539 | 263.492 | 215.457 | 440.983 | 527.806 | 217.356 | 158.057 | 204.018 | 224.79 | 153.264 | 132.075 | 169.756 | 157.818 | 132.834 | 113.694 | 161.56 | 135.322 | 105.383 | 83.794 | 91.931 | 89.586 | 78.494 | 81.14 | 91.886 | 106.358 | 89.783 | 77.272 | 93.539 | 87.484 | 76.624 | 61.806 | 65.543 | 69.305 | 54.965 | 48.092 | 47.714 | 73.125 | 98.012 | 74.295 | 70.529 | 74.603 | 72.894 | 60.206 | 66.11 | 72.962 | 106.494 | 102.409 | 99.807 | 107.283 | 108.707 | 109.134 | 109.303 | 115.291 | 119.974 | 114.149 | 128.207 | 128.556 | 141.752 | 131.648 | 114.96 | 120.372 | 122.798 | 122.711 | 135.181 | 52.681 | 52.129 | 48.915 | 45.88 | 45.332 | 42.974 | 24.099 | 23.588 | 25.998 | 33.636 | 21.394 | 27.241 |
Net Receivables
| 0 | 169.266 | 174.601 | 150.192 | 178.073 | 127.006 | 180.342 | 145.921 | 148.749 | 202.945 | 262.567 | 215.693 | 176.473 | 213.641 | 232.293 | 147.737 | 93.218 | 95.925 | 126.09 | 91.797 | 81.42 | 87.407 | 99.647 | 82.591 | 106.347 | 148.585 | 193.134 | 159.624 | 151.654 | 170.738 | 160.379 | 106.613 | 89.845 | 94.189 | 106.209 | 79.624 | 80.64 | 87.16 | 106.966 | 114.051 | 93.248 | 116.542 | 117.598 | 70.414 | 53.697 | 69.566 | 79.313 | 0 | 58.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.624 | 39.665 | 36.782 | 35.746 | 36.152 | 28.451 | 28.188 | 25.05 | 30.229 | 26.2 | 22.252 | 19.087 | 0 | 0 | 23.759 | 32.075 | 33.631 | 26.878 | 28.592 | 33.424 | 41.225 | 47.397 | 50.936 | 48.255 | 0 | 38.879 | 0 | 33.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 103.285 | 104.103 | 99.291 | 99.384 | 92.505 | 103.06 | 93.863 | 101.024 | 92.117 | 102.026 | 102.549 | 103.738 | 94.399 | 85.172 | 78.1 | 61.709 | 51.645 | 52.051 | 52.122 | 46.872 | 46.578 | 52.992 | 59.517 | 60.929 | 60.237 | 65.91 | 78.415 | 81.575 | 70.947 | 71.772 | 70.386 | 72.45 | 55.054 | 56.579 | 60.825 | 61.056 | 53.877 | 65.607 | 72.154 | 83.371 | 69.428 | 76.555 | 73.241 | 73.832 | 65.167 | 71.745 | 76.626 | 74.379 | 69.403 | 78.577 | 79.47 | 74.445 | 73.348 | 88.504 | 89.319 | 82.368 | 79.269 | 80.069 | 72.86 | 65.158 | 55.133 | 58.156 | 60.969 | 59.567 | 56.449 | 53.738 | 58.033 | 60.17 | 57.866 | 34.093 | 38.507 | 40.509 | 35.475 | 27.832 | 32.637 | 31.747 | 34.656 | 33.454 | 33.829 | 30.746 | 30.873 | 29.361 | 39.457 | 43.877 | 45.372 | 39.749 | 35.423 | 34.255 | 29.642 | 26.367 | 22.821 | 23.954 | 23.502 | 22.34 | 29.953 | 32.605 | 30.734 | 31.182 | 30.892 | 35.259 |
Other Current Assets
| 552.789 | 374.731 | 36.346 | 34.756 | 4.237 | 212.003 | 24.143 | 179.126 | 24.146 | 248.725 | 223.348 | 200.31 | 18.092 | 149.834 | 229.74 | 275.502 | 11.821 | 236.1 | 127.768 | 94.598 | 13.65 | 141.09 | 139.616 | 140.44 | 11.276 | 190.392 | 191.358 | 142.198 | 163.676 | 90.327 | 11.298 | 117.068 | 10.185 | 12.596 | 10.413 | 11.643 | 6.295 | 9.352 | 9.065 | 10.729 | 9.977 | 8.657 | 10.103 | 10.316 | 10.556 | 8.952 | 88.227 | 7.448 | 67.047 | 10.999 | 10.511 | 9.474 | 75.819 | 9.021 | 97.103 | 11.689 | 95.714 | 12.418 | 9.384 | 9.296 | 44.542 | 4.833 | 13.151 | 15.078 | 15.071 | 44.653 | 13.636 | 16.354 | 17.776 | 11.594 | 10.148 | 11.675 | 9.384 | 27.348 | 6.731 | 32.201 | 9.709 | 35.958 | 8.992 | 9.016 | 7.898 | 36.228 | 5.198 | 6.657 | 7.959 | 6.943 | 49.824 | 9.018 | 36.726 | 6.805 | 5.705 | 6.665 | 7.803 | 6.224 | 10.776 | 11.84 | 8.728 | 8.182 | 16.689 | 10 |
Total Current Assets
| 998.393 | 955.548 | 567.472 | 731.385 | 688.292 | 647.094 | 654.896 | 915.998 | 936.698 | 960.455 | 946.191 | 1,009.441 | 936.148 | 903.914 | 824.367 | 832.927 | 755.532 | 723.535 | 548.669 | 580.906 | 550.25 | 535.216 | 523.388 | 611.463 | 603.619 | 668.379 | 670.877 | 824.38 | 762.429 | 550.193 | 496.843 | 500.149 | 460.079 | 316.628 | 309.522 | 322.079 | 298.836 | 294.953 | 301.879 | 369.711 | 308.946 | 307.137 | 284.736 | 246.493 | 219.006 | 228.757 | 245.993 | 256.121 | 242.808 | 257.74 | 260.961 | 238.364 | 236.651 | 246.411 | 248.228 | 246.39 | 244.288 | 226.02 | 206.457 | 175.074 | 172.8 | 203.91 | 190.039 | 184.84 | 182.906 | 170.792 | 168.027 | 171.085 | 176.792 | 175.507 | 181.294 | 178.191 | 174.394 | 163.886 | 167.196 | 173.25 | 183.415 | 189.387 | 190.602 | 194.847 | 195.919 | 207.341 | 217.528 | 212.89 | 224.639 | 217.745 | 207.959 | 217.333 | 119.049 | 118.477 | 105.874 | 98.618 | 98.375 | 103.172 | 98.855 | 106.922 | 103.343 | 108.636 | 102.797 | 111.466 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 60.499 | 60.639 | 60.392 | 58.229 | 55.758 | 52.466 | 52.521 | 48.79 | 50.752 | 49.513 | 48.114 | 39.445 | 40.49 | 38.398 | 37.624 | 36.697 | 37.713 | 35.444 | 36.82 | 39.331 | 41.515 | 43.612 | 39.013 | 41.488 | 28.551 | 26.58 | 27.098 | 26.918 | 26.517 | 25.011 | 25.92 | 26.63 | 26.993 | 24.419 | 25.016 | 26.355 | 26.718 | 25.644 | 27.834 | 28.314 | 27.248 | 25.646 | 24.682 | 24.486 | 24.649 | 24.339 | 25.212 | 25.576 | 26.061 | 25.849 | 25.744 | 25.755 | 26.506 | 26.421 | 26.096 | 25.272 | 26.032 | 26.064 | 26.316 | 24.863 | 24.312 | 22.777 | 37.776 | 38.204 | 39.336 | 40.367 | 40.704 | 41.271 | 42.024 | 28.522 | 29.523 | 30.131 | 29.937 | 30.048 | 29.594 | 27.743 | 25.299 | 23.124 | 22.073 | 22.308 | 28.164 | 28.516 | 31.483 | 29.536 | 29.466 | 29.391 | 28.232 | 27.263 | 26.938 | 27.345 | 31.987 | 33.034 | 34.371 | 34.533 | 34.96 | 35.792 | 37.605 | 35.182 | 37.994 | 42.931 |
Goodwill
| 46.01 | 45.278 | 45.71 | 45.613 | 45.402 | 45.813 | 45.564 | 45.556 | 45.746 | 46.677 | 46.012 | 45.358 | 45.17 | 44.966 | 44.732 | 44.851 | 44.484 | 44.88 | 45.262 | 45.423 | 45.289 | 45.533 | 45.157 | 45.279 | 45.099 | 44.964 | 44.937 | 44.443 | 44.687 | 44.813 | 45.104 | 45.738 | 45.867 | 45.261 | 45.362 | 43.461 | 45.542 | 45.289 | 45.307 | 45.667 | 44.553 | 44.105 | 43.537 | 43.403 | 43.541 | 43.663 | 43.973 | 44.094 | 43.854 | 44.061 | 44.247 | 43.77 | 44.062 | 43.615 | 43.151 | 43.277 | 43.823 | 43.596 | 44.435 | 43.686 | 43.162 | 64.111 | 66.321 | 66.361 | 68.732 | 67.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 96.677 | 94.855 | 92.627 | 90.241 | 93.668 | 87.639 | 85.409 | 82.191 | 81.218 | 80.838 | 76.141 | 71.963 | 68.746 | 61.747 | 57.45 | 54.078 | 50.66 | 47.802 | 46.101 | 44.38 | 42.593 | 41.174 | 39.439 | 38.899 | 38.334 | 37.68 | 36.889 | 34.604 | 34.14 | 34.696 | 36.829 | 37.807 | 37.844 | 37.95 | 38.696 | 41.309 | 40.374 | 41.795 | 44.511 | 45.077 | 40.274 | 39.338 | 38.493 | 37.48 | 35.594 | 35.194 | 34.072 | 33.236 | 32.858 | 32.109 | 31.264 | 29.634 | 27.818 | 25.206 | 24.355 | 23.018 | 22.919 | 22.129 | 22.114 | 21.244 | 19.696 | 15.063 | 12.19 | 12.947 | 13.826 | 83.42 | 85.465 | 86.106 | 86.666 | 22.948 | 24.725 | 25.513 | 26.07 | 26.375 | 28.194 | 29.126 | 30.362 | 31.755 | 36.15 | 36.682 | 39.81 | 31.785 | 35.023 | 34.27 | 34.744 | 34.936 | 36.782 | 22.805 | 23.456 | 24.156 | 24.785 | 25.403 | 26.289 | 26.774 | 27.323 | 27.869 | 28.412 | 29.273 | 30.892 | 39.483 |
Goodwill and Intangible Assets
| 142.687 | 140.133 | 138.337 | 135.854 | 139.07 | 133.452 | 130.973 | 127.747 | 126.964 | 127.515 | 122.153 | 117.321 | 113.916 | 106.713 | 102.182 | 98.929 | 95.144 | 92.682 | 91.363 | 89.803 | 87.882 | 86.707 | 84.596 | 84.178 | 83.433 | 82.644 | 81.826 | 79.047 | 78.827 | 79.509 | 81.933 | 83.545 | 83.711 | 83.211 | 84.058 | 84.77 | 85.916 | 87.084 | 89.818 | 90.744 | 84.827 | 83.443 | 82.03 | 80.883 | 79.135 | 78.857 | 78.045 | 77.33 | 76.712 | 76.17 | 75.511 | 73.404 | 71.88 | 68.821 | 67.506 | 66.295 | 66.742 | 65.725 | 66.549 | 64.93 | 62.858 | 79.174 | 78.511 | 79.308 | 82.559 | 83.42 | 85.465 | 86.106 | 86.666 | 22.948 | 24.725 | 25.513 | 26.07 | 26.375 | 28.194 | 29.126 | 30.362 | 31.755 | 36.15 | 36.682 | 39.81 | 31.785 | 35.023 | 34.27 | 34.744 | 34.936 | 36.782 | 22.805 | 23.456 | 24.156 | 24.785 | 25.403 | 26.289 | 26.774 | 27.323 | 27.869 | 28.412 | 29.273 | 30.892 | 39.483 |
Long Term Investments
| 0 | 0 | 92.627 | 90.241 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 2.306 | 0 | 0 | 0 | 2.278 | 0 | 0 | 0 | 2.476 | 0 | 0 | 0 | 1.465 | 0 | 0 | 0 | 1.367 | 0 | 0 | 0 | 1.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.567 | 8.61 | 9.517 | 11.444 | 12.217 | 16.717 | 17.158 | 18.397 | 19.563 | 22.723 | 23.407 | 25.475 | 27.436 | 19.947 | 20.086 | 21.177 | 21.924 | 12.117 | 13.225 | 14.607 | 14.978 | 4.171 | 4.208 | 5.579 | 4.769 | 4.55 | 4.83 | 4.707 | 4.66 | 9.726 | 11.271 | 13.472 | 14.265 | 16.213 | 17.441 | 17.684 | 18.545 | 19.354 | 19.851 | 21.621 | 21.71 | 14.045 | 14.887 | 15.847 | 16.485 | 15.321 | 15.879 | 16.503 | 16.345 | 12.867 | 12.821 | 12.771 | 12.506 | 10.392 | 10.343 | 10.982 | 12.131 | 8.074 | 10.646 | 8.717 | 8.429 | 4.331 | 0 | 4.952 | 0 | 1.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.33 | 1.316 | -91.388 | -88.989 | 1.216 | 1.227 | 1.163 | 1.17 | 1.213 | 1.243 | 1.076 | 1.023 | 1.051 | 1.034 | 1.084 | 1.078 | 1.043 | 1.058 | 1.094 | 1.097 | 2.255 | 2.347 | 2.313 | 2.302 | 2.317 | 2.289 | 2.818 | 2.746 | 0.214 | 2.487 | 2.555 | 2.585 | 0.243 | 2.5 | 2.721 | 2.696 | 0.235 | 1.711 | 1.731 | 1.777 | 0.212 | 1.551 | 1.53 | 1.5 | 0.068 | 1.289 | 1.518 | 1.553 | 0.309 | 1.46 | 1.45 | 1.438 | 1.372 | 1.338 | 1.343 | 1.286 | 1.291 | 1.224 | 1.239 | 1.215 | 1.141 | 3.816 | 8.761 | 4.632 | 6.349 | 4.871 | 8.511 | 7.699 | 7.621 | 0.198 | 0.263 | 0.557 | 0.614 | 0.722 | 0.783 | 0.852 | 0.888 | 0.954 | 6.716 | 7.04 | 4.66 | 4.717 | 37.322 | 39.358 | 44.527 | 43.537 | 43.889 | 36.104 | 34.363 | 32.462 | 29.929 | 30.136 | 29.076 | 27.285 | 26.984 | 26.867 | 28.412 | 26.727 | 27.963 | 1.121 |
Total Non-Current Assets
| 236.083 | 210.698 | 209.485 | 206.779 | 208.261 | 203.862 | 201.815 | 196.104 | 198.492 | 225.994 | 219.75 | 208.264 | 207.893 | 166.092 | 160.976 | 157.881 | 155.824 | 141.301 | 142.502 | 144.838 | 146.63 | 136.837 | 130.13 | 183.547 | 169.07 | 116.063 | 116.572 | 113.418 | 112.524 | 116.733 | 121.679 | 126.232 | 127.49 | 126.343 | 129.236 | 131.505 | 133.89 | 133.793 | 139.234 | 142.456 | 135.462 | 124.685 | 123.129 | 122.716 | 121.704 | 119.806 | 120.654 | 120.962 | 120.594 | 116.346 | 115.526 | 113.368 | 112.264 | 106.972 | 105.288 | 103.835 | 106.196 | 101.087 | 104.75 | 99.725 | 96.74 | 110.098 | 125.047 | 127.097 | 128.245 | 130.015 | 134.68 | 135.076 | 136.311 | 51.667 | 54.511 | 56.201 | 56.621 | 57.144 | 58.571 | 57.721 | 56.549 | 55.833 | 64.939 | 66.03 | 72.634 | 65.018 | 103.828 | 103.164 | 108.737 | 107.865 | 108.902 | 86.172 | 84.757 | 83.963 | 86.7 | 88.573 | 89.736 | 88.591 | 89.266 | 90.529 | 94.429 | 91.182 | 96.849 | 83.535 |
Total Assets
| 1,234.476 | 1,166.246 | 776.957 | 938.164 | 896.553 | 850.956 | 856.711 | 1,112.102 | 1,135.19 | 1,186.449 | 1,165.941 | 1,217.705 | 1,144.041 | 1,070.006 | 985.343 | 990.808 | 911.356 | 864.836 | 691.171 | 725.744 | 696.88 | 672.053 | 653.518 | 795.01 | 772.689 | 784.442 | 787.449 | 937.798 | 874.953 | 666.926 | 618.522 | 626.381 | 587.569 | 442.971 | 438.758 | 453.584 | 432.726 | 428.746 | 441.113 | 512.167 | 444.408 | 431.822 | 407.865 | 369.209 | 340.71 | 348.563 | 366.647 | 377.083 | 363.402 | 374.086 | 376.487 | 351.732 | 348.915 | 353.383 | 353.516 | 350.225 | 350.484 | 327.107 | 311.207 | 274.799 | 269.54 | 314.008 | 315.086 | 311.937 | 311.15 | 300.807 | 302.707 | 306.161 | 313.103 | 227.174 | 235.805 | 234.392 | 231.015 | 221.03 | 225.767 | 230.971 | 239.964 | 245.219 | 255.541 | 260.876 | 268.553 | 272.359 | 321.356 | 316.055 | 333.376 | 325.609 | 316.86 | 303.504 | 203.806 | 202.44 | 192.574 | 187.191 | 188.11 | 191.763 | 188.121 | 197.451 | 197.773 | 199.818 | 199.646 | 195 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 52.63 | 49.211 | 51.62 | 52.382 | 46.889 | 48.782 | 47.371 | 48.877 | 41.431 | 52.803 | 68.819 | 79.398 | 74.711 | 84.342 | 91.472 | 65.351 | 44.017 | 38.715 | 45.939 | 34.31 | 30.278 | 30.453 | 32.054 | 35.573 | 33.158 | 40.247 | 62.6 | 73.428 | 62.721 | 56.686 | 63.59 | 52.418 | 38.949 | 36.279 | 46.819 | 37.677 | 27.529 | 27.193 | 39.301 | 48.381 | 38.381 | 43.534 | 51.768 | 35.072 | 21.056 | 23.488 | 33.655 | 31.535 | 24.01 | 24.563 | 34.465 | 22.605 | 21.377 | 27.085 | 38.243 | 38.652 | 42.626 | 40.883 | 39.171 | 31.334 | 27.29 | 15.463 | 17.357 | 17.893 | 19.476 | 14.916 | 14.425 | 13.952 | 12.513 | 14.321 | 17.14 | 17.144 | 14.828 | 10.32 | 8.543 | 8.89 | 14.131 | 13.115 | 11.242 | 10.01 | 6.596 | 5.53 | 8.444 | 14.143 | 24.175 | 27.044 | 20.915 | 22.302 | 17.015 | 20.338 | 12.626 | 11.108 | 9.475 | 10.573 | 12.643 | 19.672 | 17.456 | 22.545 | 18.376 | 23.19 |
Short Term Debt
| 2.818 | 2.241 | 6.88 | 0.984 | 6.883 | 0.1 | 3.79 | 2.372 | 5.698 | 0 | 3.866 | 0 | -103.353 | 0 | 3.381 | 0 | -49.297 | 0.091 | 0.091 | 1 | 4.291 | 1.476 | 1.472 | 4.832 | -73.461 | 12.742 | 15.666 | 12.516 | -74.128 | 9.186 | 8 | 10.24 | 5.401 | 10.244 | 8 | 8 | 8 | 20.588 | 19.248 | 25.488 | 14.383 | 16.571 | 18.064 | 16.388 | -7.038 | 19.566 | 22.275 | 25.034 | 24.928 | 28.741 | 26.501 | 22.08 | 23.749 | 25.491 | 13.947 | 43.29 | 18.224 | 19.305 | 17.962 | 15.526 | 13.908 | 18.608 | 18.563 | 20.33 | 20.919 | 21.134 | 10.227 | 10.523 | 17.953 | 0.752 | 0.871 | 1.037 | 1.197 | 0.932 | 0.92 | 0.907 | 0.906 | 1.229 | 1.214 | 1.551 | 3.324 | 1.651 | 1.817 | 1.714 | 1.712 | 1.692 | 1.708 | 1.534 | 9.004 | 9.016 | 12.346 | 8.79 | 7.803 | 11.085 | 1.612 | 1.73 | 1.671 | 1.727 | 1.065 | 1.897 |
Tax Payables
| 0 | 0 | 9.224 | 0 | 16.629 | 0 | 7.877 | 0 | 21.735 | 0 | 15.029 | 0 | 28.636 | 0 | 14.193 | 0 | 9.302 | 0 | 4.553 | 0 | 7.947 | 0 | 5.314 | 0 | 16.023 | 0 | 11.432 | 0 | 17.736 | 0 | 12.739 | 0 | 4.116 | 0 | 2.332 | 0 | 0.692 | 0 | 0.609 | 0 | 0.486 | 0 | 0.731 | 0 | 0.117 | 0 | 7.749 | 0 | 6.661 | 0 | 0 | 0 | 1.32 | 0 | 4.362 | 0 | 1.394 | 0 | 1.575 | 0 | 0.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.224 | 0 | 83.104 | 0 | 0 | 0 | 21.125 | 0 | 0 | 0 | 106.828 | 0 | 55.232 | 0 | 52.273 | 0 | 35.616 | 0 | 50.52 | 0 | 30.838 | 0 | 62.071 | 0 | 49.48 | 0 | 69.864 | 0 | 39.001 | 0 | 43.657 | 0 | 24.207 | 0 | 31.237 | 0 | 28.434 | 0 | 38.239 | 0 | 24.794 | 0 | 22.612 | 0 | 27.236 | 0 | 33.868 | 0 | 0 | -0.184 | 24.216 | 0 | 28.57 | 0 | 25.35 | 0 | 1.575 | 0 | 0.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.361 | 0 | 0 | 0 | 0 | 0 | 0 | -1.551 | -3.324 | -1.651 | -1.817 | -1.714 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 111.531 | 87.739 | 41.504 | 100.606 | 43.599 | 86.099 | 74.848 | 109.761 | 53.902 | 111.726 | 81.733 | 119.341 | -26.072 | 102.349 | 14.531 | 83.155 | -7.082 | 55.225 | 11.213 | 61.769 | -6.408 | 58.535 | 13.306 | 68.769 | -14.64 | 66.849 | 5.765 | 81.942 | -17.005 | 71.293 | 4.511 | 51.5 | 31.684 | 40.489 | 9.185 | 36.33 | 31.158 | 37.109 | 6.628 | 49.217 | 38.743 | 41.872 | 8.527 | 28.895 | 0.428 | 26.706 | 26.537 | 36.869 | 27.395 | 36.177 | 36.126 | 34.977 | 31.238 | 43.233 | 34.946 | 40.641 | 36.498 | 41.587 | 38.172 | 37.806 | 31.416 | 27.563 | 19.793 | 19.788 | 18.403 | 14.842 | 18.944 | 22.31 | 24.381 | 18.777 | 16.608 | 15.386 | 0.001 | 14.439 | 13.873 | 15.352 | 16.608 | 17.288 | 17.75 | 17.98 | 21.076 | 22.731 | 28.419 | 32.156 | 35.459 | 32.684 | 33.442 | 23.724 | 21.109 | 19.809 | 17.303 | 16.034 | 19.508 | 21.061 | 21.468 | 23.133 | 23.027 | 22.182 | 22.903 | 24.828 |
Total Current Liabilities
| 166.979 | 139.191 | 127.676 | 153.972 | 137.233 | 134.981 | 133.886 | 161.01 | 143.891 | 164.529 | 169.447 | 198.739 | 187.578 | 186.691 | 178.809 | 148.506 | 101.486 | 94.031 | 97.412 | 97.079 | 86.628 | 90.464 | 82.984 | 109.174 | 100.926 | 119.838 | 144.943 | 167.886 | 146.286 | 137.165 | 127.841 | 114.158 | 97.538 | 87.012 | 90.543 | 82.007 | 67.379 | 84.89 | 94.22 | 123.086 | 91.993 | 101.977 | 103.884 | 80.355 | 59.787 | 69.76 | 90.216 | 93.438 | 82.994 | 89.481 | 97.092 | 79.662 | 77.684 | 95.809 | 91.498 | 122.583 | 98.742 | 101.775 | 96.88 | 84.666 | 73.356 | 61.634 | 55.713 | 58.01 | 58.798 | 53.688 | 43.596 | 46.786 | 54.846 | 33.85 | 34.619 | 33.567 | 31.387 | 25.691 | 23.337 | 25.149 | 31.646 | 31.632 | 30.206 | 29.541 | 30.995 | 29.912 | 38.68 | 48.014 | 61.346 | 61.421 | 56.065 | 47.56 | 47.128 | 49.163 | 42.275 | 35.931 | 36.786 | 42.718 | 35.724 | 44.536 | 42.154 | 46.454 | 42.344 | 49.914 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 538.003 | 537.56 | 193.249 | 278.767 | 312.277 | 316.217 | 319.934 | 330.616 | 337.187 | 333.62 | 332.159 | 296.078 | 309 | 309.944 | 311.61 | 395.962 | 406.908 | 411.567 | 279.37 | 285.403 | 284.926 | 285.053 | 283.319 | 283.013 | 271.824 | 270.686 | 269.548 | 268.415 | 267.274 | 122.774 | 123.533 | 123.104 | 122.603 | 11.112 | 13.352 | 13.352 | 13.352 | 3.208 | 3.074 | 2.978 | 2.978 | 2.76 | 3.231 | 2.75 | 3.059 | 2.934 | 2.622 | 2.622 | 1.926 | 1.871 | 1.403 | 0.807 | 0.695 | 0 | 0 | 0 | 27.386 | 28.023 | 27.155 | 27.021 | 35.068 | 42.284 | 67.082 | 63.795 | 65.384 | 61.589 | 74.632 | 75.568 | 70.064 | 13.351 | 13.764 | 13.954 | 13.384 | 7.931 | 8.133 | 7.386 | 7.587 | 7.819 | 8.041 | 8.26 | 8.49 | 9.055 | 10.298 | 9.956 | 10.173 | 10.694 | 11.026 | 11.379 | 11.581 | 12.132 | 14.59 | 15.068 | 15.142 | 15.007 | 14.68 | 15.118 | 15.32 | 15.545 | 8.256 | 7.845 |
Deferred Revenue Non-Current
| 0 | 0 | 13.448 | 13.625 | 11.972 | 0 | 0 | 12.001 | 0.927 | 14.876 | 0 | 0 | 0.98 | 16.251 | 15.055 | 0 | 0.777 | 0 | 17.14 | 0 | 1.07 | 0 | 14.34 | 17.73 | 2.494 | 15.618 | 16.162 | 17.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.695 | 0 | 0 | 0 | 0.766 | 0 | 1.879 | 2.258 | 2.57 | 12.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.32 | 11.619 | 10.396 | 12.136 | 12.959 | 12.883 | 12.567 | 12.882 | 13.303 | 15.365 | 15.719 | 10.154 | 10.97 | 11.312 | 11.448 | 12.905 | 12.84 | 12.437 | 8.48 | 8.376 | 8.858 | 10.35 | 10.591 | 10.273 | 10.244 | 14.047 | 13.875 | 12.045 | 10.05 | 6.694 | 6.751 | 6.727 | 6.716 | 6.125 | 6.158 | 6.18 | 6.201 | 5.805 | 5.901 | 5.959 | 5.956 | 5.365 | 5.386 | 5.413 | 5.444 | 4.359 | 4.41 | 4.454 | 4.481 | 6.923 | 7.024 | 7.043 | 7.046 | 0.531 | 0.557 | 0.597 | 0.656 | 0.62 | 0.656 | 0.518 | 0.53 | 0.331 | 0.642 | 0.715 | 0.893 | 0.821 | 3.109 | 3.223 | 3.458 | 2.155 | 2.556 | 2.747 | 2.937 | 3.106 | 3.491 | 3.696 | 3.936 | 4.042 | 0 | 4.303 | 4.613 | 4.692 | 5.766 | 5.831 | 5.676 | 5.856 | 6.225 | 6.331 | 6.415 | 6.605 | 6.734 | 6.954 | 7.432 | 7.333 | 7.807 | 7.924 | 8.264 | 8.182 | 9.143 | 10.345 |
Other Non-Current Liabilities
| 17.91 | 12.449 | 11.352 | 12.914 | 11.972 | 11.906 | 11.827 | 0 | 11.347 | 0 | 14.924 | 17.839 | 17.219 | 0 | 0.892 | 18.887 | 18.895 | 18.122 | 1.088 | 18.197 | 17.96 | 15.464 | 1.359 | 0 | 17.507 | 0 | 0 | 0 | 17.211 | 16.575 | 16.647 | 16.349 | 15.675 | 16.542 | 22.403 | 19.535 | 19.775 | 16.604 | 16.946 | 18.802 | 20.613 | 14.172 | 14.049 | 13.878 | 13.706 | 13.346 | 13.525 | 13.555 | 9.05 | -6.923 | 8.329 | 8.19 | 7.427 | 4.83 | 4.773 | 4.62 | 3.922 | 1.949 | 1.471 | 1.322 | 1.74 | 2.774 | 3.306 | 3.33 | 3.325 | 3.258 | 3.1 | 3.713 | 4.004 | 0.84 | 0.864 | 0.884 | 0.905 | 0.926 | 0.947 | 0.969 | 0.988 | 1.012 | 5.07 | 0.973 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.901 | 0.877 | 0.85 | 0.805 | 1.777 | 1.739 | 1.765 | 1.705 | 2.546 | 2.55 | 2.414 | 2.364 | 11.807 | 0 |
Total Non-Current Liabilities
| 566.233 | 561.628 | 214.997 | 303.817 | 337.907 | 341.006 | 344.328 | 355.499 | 362.764 | 363.861 | 362.802 | 324.071 | 337.189 | 337.507 | 339.005 | 427.754 | 438.643 | 442.126 | 306.078 | 311.976 | 311.744 | 310.867 | 309.609 | 311.016 | 299.575 | 300.351 | 299.585 | 297.585 | 294.535 | 146.043 | 146.931 | 146.18 | 144.994 | 33.779 | 35.755 | 32.887 | 33.127 | 19.812 | 20.02 | 21.78 | 23.591 | 16.932 | 17.28 | 16.628 | 16.765 | 16.28 | 16.147 | 16.177 | 15.457 | 17.19 | 16.756 | 16.04 | 15.168 | 5.361 | 5.33 | 5.217 | 32.73 | 30.592 | 31.161 | 31.119 | 39.908 | 57.843 | 71.031 | 67.84 | 69.602 | 65.668 | 80.841 | 82.503 | 77.526 | 16.346 | 17.183 | 17.586 | 17.226 | 11.963 | 12.572 | 12.051 | 12.511 | 12.874 | 13.111 | 13.537 | 13.103 | 13.748 | 16.064 | 15.788 | 15.848 | 16.55 | 18.152 | 18.587 | 18.846 | 19.542 | 23.101 | 23.761 | 24.338 | 24.045 | 25.032 | 25.592 | 25.998 | 26.091 | 29.206 | 18.19 |
Total Liabilities
| 733.212 | 700.819 | 342.673 | 457.789 | 475.14 | 475.987 | 478.214 | 516.509 | 506.655 | 528.39 | 532.249 | 522.81 | 524.767 | 524.198 | 517.814 | 576.26 | 540.129 | 536.157 | 403.49 | 409.055 | 398.372 | 401.331 | 392.593 | 420.19 | 400.501 | 420.189 | 444.528 | 465.471 | 440.821 | 283.208 | 274.772 | 260.338 | 242.532 | 120.791 | 126.298 | 114.894 | 100.506 | 104.702 | 114.24 | 144.866 | 115.584 | 118.909 | 121.164 | 96.983 | 76.552 | 86.04 | 106.363 | 109.615 | 98.451 | 106.671 | 113.848 | 95.702 | 92.852 | 101.17 | 96.828 | 127.8 | 131.472 | 132.367 | 128.041 | 115.785 | 113.264 | 119.477 | 126.743 | 125.851 | 128.4 | 119.356 | 124.437 | 129.289 | 132.372 | 50.196 | 51.802 | 51.152 | 48.613 | 37.654 | 35.909 | 37.201 | 44.156 | 44.506 | 43.317 | 43.077 | 44.099 | 43.659 | 54.743 | 63.801 | 77.194 | 77.971 | 74.217 | 66.146 | 65.974 | 68.705 | 65.376 | 59.693 | 61.124 | 66.763 | 60.755 | 70.128 | 68.153 | 72.545 | 71.549 | 68.104 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0.811 | 480.375 | 0.811 | 374.969 | 0.811 | 595.593 | 0.811 | 658.059 | 0.811 | 694.895 | 0.786 | 545.808 | 0.786 | 414.548 | 0.786 | 328.679 | 0.8 | 316.689 | 0.8 | 270.722 | 0.8 | 374.82 | 0.8 | 364.253 | 219.868 | 472.327 | 0.4 | 383.718 | 0.4 | 366.043 | 0.4 | 322.18 | 225.929 | 338.69 | 36.031 | 324.044 | 234.099 | 367.301 | 36.431 | 312.913 | 228.454 | 272.226 | 36.431 | 262.523 | 224.509 | 267.468 | 36.431 | 267.415 | 0 | 0 | 36.431 | 0 | 36.431 | 0 | 31.057 | 0 | 31.057 | 0 | 30.693 | 30.693 | 0 | 0 | 0 | 29.767 | 0 | 0 | 0 | 28.002 | 0 | 0 | 0 | 27.974 | 0 | 0 | 0 | 28.142 | 0 | 0 | 0 | 28.983 | 0 | 0 | 0 | 28.92 | 0 | 0 | 0 | 23.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0 | 0 | 68.063 | 0 | 162.779 | 0 | 80.502 | 0 | 219.389 | 0 | 127.335 | 0 | 261.211 | 0 | 121.845 | 0 | 127.425 | 0 | 53.84 | 0 | 77.417 | 0 | 30.485 | 0 | 125.859 | 0 | 81.45 | 0 | 173.38 | 0 | 72.709 | 0 | 60.722 | 0 | 11.491 | 0 | 39.244 | 0 | 61.957 | 0 | 85.815 | 0 | 44.721 | 0 | 27.333 | 0 | 21.492 | 0 | 22.486 | 0 | 0 | 0 | 13.123 | 0 | 4.953 | 0 | -8.224 | 0 | -42.54 | 0 | -55.214 | -20.582 | 0 | 0 | 0 | -25.829 | -31.064 | 0 | 0 | -20.653 | 0 | -16.35 | -16.929 | -15.214 | -9.813 | -6.176 | -4.681 | -1.746 | 5.976 | 7.548 | 11.554 | 15.293 | 29.445 | 34.905 | 39.652 | 32.232 | 25.522 | 22.55 | 16.812 | 13.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 140.979 | 0 | 149.679 | 0 | 131.575 | 0 | 136.985 | 0 | 123.882 | 0 | 33.765 | 0 | 72.378 | 0 | -54.976 | 0 | 64.872 | 0 | -55.556 | 0 | 52.539 | 0 | -51.599 | 0 | 41.603 | 0 | -50.247 | 0 | 51.141 | 0 | -49.023 | 0 | 73.403 | 0 | -45.506 | 0 | 29.178 | 0 | -31.99 | 0 | 12.251 | 0 | -29.901 | 0 | 13.013 | 0 | -30.019 | 0 | 0 | 0 | -31.577 | 0 | 0 | 0 | -29.098 | 0 | 0 | 0 | -39.029 | -31.167 | -37.928 | -37.993 | -37.07 | -37.937 | -42.868 | -42.597 | -39.786 | -38.045 | -38.492 | -39.242 | -38.85 | -38.006 | 199.445 | -32.549 | -34.277 | -35.69 | -30.717 | 210.251 | -34.801 | -34.092 | -33.237 | -35.626 | -34.565 | -32.239 | -32.673 | -30.257 | -30.155 | -28.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 501.264 | 465.427 | 224.431 | 0 | 108.144 | 0 | 165.609 | 0 | 271.35 | 0 | 381.664 | 0 | 251.149 | 0 | 272.52 | 0 | 178.6 | 0 | 168.169 | 0 | 159.671 | 0 | 177.101 | 0 | 197.28 | 0 | 219.068 | 0 | 244.897 | -1.702 | 217.798 | -1.626 | 224.482 | 0 | 189.898 | 0 | 195.524 | 0 | 197.668 | 0 | 193.562 | 0 | 0 | 0 | 188.57 | 0 | 13.013 | 0 | 204.877 | 0 | 261.617 | 255.008 | 206.618 | 252.213 | 214.47 | 222.425 | 196.299 | 194.74 | 193.933 | 159.014 | 180.304 | 184.127 | 188.07 | 185.841 | 182.555 | 181.829 | 209.179 | 176.733 | 180.615 | 207.558 | 183.839 | 199.429 | 199.152 | 208.432 | 0 | 232.465 | 234.729 | 209.963 | 206.248 | 0 | 212.9 | 218.515 | 237.168 | 217.349 | 216.53 | 218.725 | 217.121 | 214.808 | 121.019 | 124.616 | 127.198 | 127.499 | 126.986 | 125 | 127.366 | 127.323 | 129.62 | 127.273 | 128.097 | 126.897 |
Total Shareholders Equity
| 501.264 | 465.427 | 434.284 | 480.375 | 421.413 | 374.969 | 378.497 | 595.593 | 628.535 | 658.059 | 633.692 | 694.895 | 619.274 | 545.808 | 467.529 | 414.548 | 371.227 | 328.679 | 287.681 | 316.689 | 298.508 | 270.722 | 260.925 | 374.82 | 372.188 | 364.253 | 342.921 | 472.327 | 434.132 | 382.016 | 342.048 | 364.417 | 343.411 | 320.543 | 310.823 | 337.086 | 330.616 | 322.405 | 325.234 | 365.773 | 327.296 | 311.638 | 285.426 | 271.033 | 262.965 | 261.253 | 259.014 | 266.311 | 263.794 | 266.393 | 261.617 | 255.008 | 255.041 | 252.213 | 255.854 | 222.425 | 218.244 | 194.74 | 182.45 | 159.014 | 155.783 | 194.238 | 188.07 | 185.841 | 182.555 | 181.273 | 178.115 | 176.733 | 180.615 | 176.862 | 183.839 | 183.078 | 182.223 | 183.186 | 189.632 | 193.74 | 195.771 | 200.67 | 212.224 | 217.799 | 224.454 | 228.7 | 266.613 | 252.254 | 256.182 | 247.638 | 242.643 | 237.358 | 137.831 | 133.735 | 127.198 | 127.499 | 126.986 | 125 | 127.366 | 127.323 | 129.62 | 127.273 | 128.097 | 126.897 |
Total Equity
| 501.264 | 465.427 | 434.284 | 480.375 | 421.413 | 374.969 | 378.497 | 595.593 | 628.535 | 658.059 | 633.692 | 694.895 | 619.274 | 545.808 | 467.529 | 414.548 | 371.227 | 328.679 | 287.681 | 316.689 | 298.508 | 270.722 | 260.925 | 374.82 | 372.188 | 364.253 | 342.921 | 472.327 | 434.132 | 382.016 | 343.75 | 364.417 | 345.037 | 322.18 | 312.46 | 338.69 | 332.22 | 324.044 | 326.873 | 367.301 | 328.824 | 312.913 | 286.701 | 272.226 | 264.158 | 262.523 | 260.284 | 267.468 | 264.951 | 267.415 | 262.639 | 256.03 | 256.063 | 252.213 | 256.688 | 222.425 | 219.012 | 194.74 | 183.166 | 159.014 | 156.276 | 194.531 | 188.343 | 186.086 | 182.75 | 181.452 | 178.27 | 176.872 | 180.731 | 176.978 | 184.003 | 183.24 | 182.403 | 183.376 | 189.859 | 193.771 | 195.808 | 200.714 | 212.224 | 217.799 | 224.454 | 228.7 | 266.613 | 252.254 | 256.182 | 247.638 | 242.643 | 237.358 | 137.831 | 133.735 | 127.198 | 127.499 | 126.986 | 125 | 127.366 | 127.323 | 129.62 | 127.273 | 128.097 | 126.897 |
Total Liabilities & Shareholders Equity
| 1,234.476 | 1,166.246 | 776.957 | 938.164 | 896.553 | 850.956 | 856.711 | 1,112.102 | 1,135.19 | 1,186.449 | 1,165.941 | 1,217.705 | 1,144.041 | 1,070.006 | 985.343 | 990.808 | 911.356 | 864.836 | 691.171 | 725.744 | 696.88 | 672.053 | 653.518 | 795.01 | 772.689 | 784.442 | 787.449 | 937.798 | 874.953 | 665.224 | 618.522 | 624.755 | 587.569 | 442.971 | 438.758 | 453.584 | 432.726 | 428.746 | 441.113 | 512.167 | 444.408 | 431.822 | 407.865 | 369.209 | 340.71 | 348.563 | 366.647 | 377.083 | 363.402 | 374.086 | 376.487 | 351.732 | 348.915 | 353.383 | 353.516 | 350.225 | 350.484 | 327.107 | 311.207 | 274.799 | 269.54 | 314.008 | 315.086 | 311.937 | 311.15 | 300.807 | 302.707 | 306.161 | 313.103 | 227.174 | 235.805 | 234.392 | 231.015 | 221.03 | 225.767 | 230.971 | 239.964 | 245.219 | 255.541 | 260.876 | 268.553 | 272.359 | 321.356 | 316.055 | 333.376 | 325.609 | 316.86 | 303.504 | 203.806 | 202.44 | 192.574 | 187.191 | 188.11 | 191.763 | 188.121 | 197.451 | 197.773 | 199.818 | 199.646 | 195 |