Boralex Inc.
TSX:BLX.TO
32.8 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 623 | 649 | 478 | 476 | 600 | 582 | 361 | 629 | 701 | 288 | 256 | 248 | 234 | 264 | 275 | 220 | 286 | 281 | 153 | 203 | 205 | 162 | 157 | 121 | 159 | 142 | 115 | 94 | 113 | 93 | 100 | 72.504 | 142.395 | 139.46 | 99.641 | 91.017 | 126.055 | 79.435 | 75.394 | 98.097 | 127.198 | 136.831 | 124.942 | 136.067 | 122.214 | 115.737 | 107.138 | 140.495 | 153.114 | 157.417 | 144.703 | 133.068 | 138.737 | 131.268 | 92.65 | 140.732 | 49.755 | 66.388 | 37.821 | 37.638 | 51.916 | 62.391 | 69.195 | 58.711 | 77.903 | 70.495 | 79.195 | 81.884 | 84.493 | 25.116 | 13.899 | 3.671 | 10.195 | 16.226 | 10.615 | 9.176 | 3.823 | 4.427 | 2.448 | 6.492 | 6.415 | 4.424 | 6.377 | 16.641 | 35.142 | 36.231 | 44.011 | 41.913 | 42.152 | 0.696 | 3.201 | 48.502 | 12.495 | 16.663 | 2.072 | 0.956 | 3.186 | 0.842 | 2.234 | 3.187 | 4.938 | 3.299 |
Short Term Investments
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 3 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.564 | 3.009 | 0.972 | 1.757 | 2.144 | 0 | 0.047 | 0.055 | 0 | 0.769 | 4.424 | 5.894 | 10.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 602 | 649 | 478 | 476 | 600 | 582 | 361 | 632 | 705 | 291 | 259 | 251 | 235 | 264 | 275 | 220 | 286 | 281 | 170 | 203 | 205 | 162 | 157 | 121 | 159 | 142 | 115 | 94 | 113 | 93 | 101 | 72.504 | 142.395 | 139.46 | 99.641 | 91.017 | 126.055 | 79.435 | 75.394 | 98.097 | 127.198 | 136.831 | 124.942 | 136.067 | 122.214 | 118.301 | 110.147 | 141.467 | 154.871 | 159.561 | 144.703 | 133.115 | 138.792 | 131.268 | 93.419 | 145.156 | 55.649 | 76.614 | 37.821 | 37.638 | 51.916 | 62.391 | 69.195 | 58.711 | 77.903 | 70.495 | 79.195 | 81.884 | 84.493 | 25.116 | 13.899 | 3.671 | 10.195 | 16.226 | 10.615 | 9.176 | 3.823 | 4.427 | 2.448 | 6.492 | 6.415 | 4.424 | 6.377 | 16.641 | 35.142 | 36.231 | 44.011 | 41.913 | 42.152 | 0.696 | 3.201 | 48.502 | 12.495 | 16.663 | 2.072 | 0.956 | 3.186 | 0.842 | 2.234 | 3.187 | 4.938 | 3.299 |
Net Receivables
| 171 | 187 | 236 | 122 | 139 | 239 | 234 | 151 | 138 | 145 | 148 | 103 | 102 | 136 | 157 | 102 | 111 | 163 | 153 | 89 | 113 | 172 | 142 | 108 | 105 | 139 | 134 | 101 | 85 | 98 | 71 | 76.839 | 62.521 | 71.5 | 85 | 67.869 | 49.802 | 48.291 | 59.339 | 30.326 | 41.483 | 40.915 | 26.845 | 24.012 | 30.998 | 41.085 | 45.589 | 27.807 | 27.414 | 39.515 | 50.5 | 33.845 | 38.698 | 51.053 | 60.42 | 42.278 | 34.939 | 37.238 | 39.632 | 38.114 | 39.563 | 43.116 | 48.812 | 42.658 | 40.083 | 45.089 | 39.2 | 26.11 | 26.686 | 30.55 | 26.964 | 23.527 | 22.383 | 26.655 | 26.006 | 19.638 | 27.075 | 26.238 | 15.566 | 13.12 | 17.546 | 15.612 | 15.634 | 13.126 | 16.619 | 17.28 | 17.531 | 12.57 | 14.532 | 17.673 | 16.057 | 13.497 | 14.477 | 14.477 | 10.612 | 10.739 | 12.143 | 11.564 | 10.827 | 11.626 | 12.902 | 8.383 |
Inventory
| 0 | 0 | 22 | 53 | 43 | 7 | 13 | 25 | 23 | 9 | 3 | 6 | 7 | 3 | 2 | 7 | 4 | 2 | 15 | 73 | 57 | 34 | 96 | 76 | 51 | 45 | 11 | 42 | 43 | 45 | 193 | 7.872 | 7.056 | 6.477 | 6.887 | 6.609 | 6.058 | 5.414 | 5.62 | 4.45 | 4.58 | 4.063 | 4.502 | 4.018 | 4.631 | 3.978 | 4.404 | 4.109 | 4.555 | 3.492 | 3.573 | 8.422 | 7.392 | 7.98 | 9.179 | 10.722 | 7.222 | 7.633 | 8.726 | 10.362 | 9.965 | 12.735 | 8.833 | 8.491 | 6.944 | 6.582 | 8.002 | 7.927 | 5.119 | 3.162 | 5.342 | 5.694 | 5.08 | 3.505 | 5.232 | 4.928 | 4.832 | 2.899 | 2.474 | 2.014 | 1.195 | 2.831 | 2.857 | 3.928 | 2.694 | 2.48 | 2.64 | 3.083 | 2.697 | 4.137 | 3.623 | 2 | 0.54 | 0.797 | 0.937 | 0.88 | 0.399 | 0.963 | 0.923 | 0 | 0 | 0 |
Other Current Assets
| 63 | 49 | 35 | 30 | 35 | 32 | 30 | 28 | 30 | 50 | 50 | 60 | 46 | 45 | 38 | 28 | 24 | 24 | 42 | 23 | 22 | 25 | 27 | 23 | 27 | 36 | 65 | 18 | 17 | 19 | 240 | 18.107 | 8.74 | 11.577 | 60 | 19.864 | 14.496 | 18.888 | 45.542 | 11.907 | 14.086 | 22.107 | 37.091 | 23.835 | 10.194 | 9.168 | 7.2 | 3.523 | 9.591 | 20.094 | 20.425 | 7.821 | 8.053 | 14.819 | 41.691 | 39.315 | 77.041 | 97.974 | 2.959 | 3.102 | 3.083 | 3.751 | 2.344 | 3.702 | 3.978 | 4.261 | 4.565 | 2.122 | 2.115 | 3.504 | 2.776 | 5.088 | 5.124 | 7.985 | 9.934 | 4.029 | 4.029 | 4.029 | 0.842 | 0.864 | 0.938 | 2.087 | 1.345 | 2.436 | 2.436 | 0 | 0 | 0 | 0 | 2.265 | 0 | 0.757 | 0.3 | 0 | 0.212 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 836 | 877 | 771 | 681 | 817 | 860 | 638 | 836 | 896 | 492 | 460 | 417 | 389 | 448 | 472 | 357 | 425 | 470 | 363 | 388 | 397 | 393 | 422 | 328 | 342 | 362 | 325 | 255 | 258 | 255 | 389 | 175.322 | 220.712 | 229.014 | 200.558 | 185.359 | 196.411 | 152.028 | 159.198 | 144.78 | 187.347 | 203.916 | 193.38 | 187.932 | 168.037 | 172.532 | 167.34 | 176.906 | 196.431 | 222.662 | 221.409 | 183.203 | 192.935 | 205.12 | 203.478 | 237.471 | 174.851 | 219.459 | 89.138 | 89.216 | 104.527 | 121.993 | 129.184 | 113.562 | 128.908 | 126.427 | 130.962 | 118.043 | 118.413 | 62.332 | 48.981 | 37.98 | 42.782 | 54.371 | 51.787 | 37.771 | 39.759 | 37.593 | 21.33 | 22.49 | 26.094 | 24.954 | 26.213 | 36.131 | 56.891 | 55.991 | 64.182 | 57.566 | 59.381 | 24.771 | 22.881 | 64.756 | 27.812 | 31.937 | 13.833 | 12.927 | 15.728 | 13.369 | 13.984 | 14.813 | 17.84 | 11.682 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,782 | 3,749 | 3,725 | 3,635 | 3,656 | 3,683 | 3,675 | 3,637 | 3,598 | 3,586 | 3,634 | 3,646 | 3,655 | 3,689 | 3,428 | 3,035 | 2,992 | 3,037 | 2,975 | 2,976 | 3,031 | 3,068 | 2,941 | 2,868 | 2,879 | 2,661 | 2,621 | 2,579 | 2,567 | 2,492 | 1,668 | 1,651.332 | 1,522.247 | 1,532.27 | 1,556.374 | 1,513.643 | 1,310.311 | 1,215.353 | 1,215.411 | 882.937 | 834.888 | 820.803 | 799.213 | 761.149 | 733.978 | 684.673 | 689.024 | 655.856 | 673.748 | 632.676 | 643.047 | 734.479 | 736.804 | 735.106 | 810.7 | 808.238 | 457.958 | 414.112 | 413.539 | 355.075 | 349.839 | 331.072 | 330.443 | 287.149 | 282.414 | 281.086 | 258.712 | 256.122 | 266.343 | 279.23 | 282.489 | 265.411 | 269.47 | 269.643 | 262.46 | 244.662 | 201.373 | 155.327 | 132.659 | 133.065 | 125.2 | 125.604 | 128.111 | 117.956 | 123.064 | 122.892 | 121.538 | 111.336 | 111.685 | 333.255 | 320.348 | 250.09 | 242.853 | 227.968 | 223.349 | 218.743 | 215.172 | 212.12 | 210.686 | 196.425 | 199.474 | 124.305 |
Goodwill
| 235 | 235 | 234 | 233 | 233 | 234 | 233 | 230 | 213 | 215 | 218 | 218 | 219 | 219 | 222 | 195 | 193 | 194 | 188 | 190 | 193 | 196 | 201 | 190 | 192 | 187 | 182 | 185 | 186 | 184 | 124 | 126.445 | 124.137 | 125.584 | 127.007 | 157.419 | 150.592 | 148.381 | 134.044 | 49.55 | 49.86 | 50.274 | 49.89 | 49.41 | 49.246 | 48.6 | 48.663 | 46.504 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 70.721 | 88.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 969 | 976 | 986 | 1,011 | 1,022 | 1,044 | 1,059 | 1,084 | 1,091 | 1,114 | 1,147 | 1,181 | 1,197 | 1,216 | 1,027 | 703 | 704 | 714 | 700 | 747 | 773 | 726 | 760 | 778 | 796 | 671 | 655 | 628 | 623 | 598 | 426 | 431.447 | 402.447 | 411.077 | 423.622 | 252.516 | 253.627 | 255.056 | 254.007 | 252.559 | 250.511 | 261.645 | 257.058 | 252.897 | 262.113 | 251.848 | 253.115 | 33.957 | 9.201 | 118.276 | 214.834 | 110.792 | 111.535 | 112.274 | 0 | 0 | 44.264 | 50.364 | 53.287 | 25.527 | 24.864 | 25.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,204 | 1,211 | 1,220 | 1,244 | 1,255 | 1,278 | 1,292 | 1,314 | 1,304 | 1,329 | 1,365 | 1,399 | 1,416 | 1,435 | 1,249 | 898 | 897 | 908 | 888 | 937 | 966 | 922 | 961 | 968 | 988 | 858 | 837 | 813 | 809 | 782 | 550 | 557.892 | 526.584 | 536.661 | 550.629 | 409.935 | 404.219 | 403.437 | 388.051 | 302.109 | 300.371 | 311.919 | 306.948 | 302.307 | 311.359 | 300.448 | 301.778 | 80.461 | 47.264 | 156.339 | 252.897 | 148.855 | 149.598 | 150.337 | 70.721 | 88.589 | 44.264 | 50.364 | 53.287 | 25.527 | 24.864 | 25.085 | 26.402 | 23.917 | 0 | 20.365 | 18.527 | 22.569 | 20.771 | 21.444 | 20.631 | 20.6 | 19.074 | 18.168 | 0 | 14.512 | 15.41 | 3.855 | 0 | 0 | 0 | 0 | 2.951 | 0 | 0 | 0 | 0.646 | 0 | 0 | 0 | 1.902 | 0 | 0 | 9.85 | 1.663 | 0 | 0 | 0 | 1.12 | 0 | 0 | 0 |
Long Term Investments
| 797 | 796 | 526 | 546 | 571 | 572 | 565 | 171 | 189 | 173 | 140 | 144 | 150 | 153 | 144 | 226 | 237 | 241 | 312 | 308 | 318 | 330 | 327 | 272 | 27 | 26 | 69 | 18 | 26 | 22 | 59 | 13.983 | 15.51 | 65.103 | 103.389 | 63.391 | 88.761 | 79.415 | 123.046 | 87.621 | 86.386 | 87.668 | 113.73 | 85.736 | 72.822 | 58.166 | 62.119 | 57.2 | 53.288 | 55.014 | 45.266 | 0 | 0 | 0 | 0 | 0 | 51.639 | 67.601 | 73.239 | 63.043 | 66.342 | 69.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.997 | 0 | 0 | 0 | 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
| -10 | 0 | 211 | 320 | 275 | 0 | 0 | 0 | 0 | 0 | 62 | 81 | 76 | 92 | 0 | 40 | 48 | 47 | 0 | 52 | 54 | 63 | 87 | 99 | 70 | 68 | 6 | 30 | 18 | 12 | 29 | 28.388 | 28.277 | 24.211 | 29.718 | 24.131 | 15.13 | 18.003 | 20.75 | 9.585 | 5.878 | 0 | 8.705 | 0.137 | 0.32 | 0 | 9.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.558 | 7.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 248 | 108 | 121 | 131 | 103 | 354 | 369 | 371 | 318 | 255 | 90 | 21 | 20 | 20 | 21 | 19 | 19 | 21 | 19 | 18 | 17 | 13 | 8 | 66 | 68 | 59 | 68 | 79 | 81 | 81 | 7 | 47.263 | 46.912 | 44.387 | 1.259 | 61.034 | 59.264 | 57.518 | 11.503 | 33.734 | 31.356 | 32.55 | 0.751 | 21.415 | 12.402 | 12.585 | 0.08 | 221.524 | 262.522 | 109.203 | 14.236 | 157.538 | 148.198 | 147.506 | 148.372 | 147.444 | 44.791 | 7.322 | 27.267 | 77.928 | 85.187 | 82.496 | 137.469 | 123.65 | 147.079 | 124.708 | 106.53 | 104.855 | 113.315 | 122.717 | 126.282 | 111.541 | 108.343 | 107.678 | 37.271 | 94.886 | 94.363 | 88.271 | 96.374 | 95.787 | 98.848 | 97.17 | 95.441 | 95.34 | 95.261 | 90.676 | 91.595 | 94.827 | 95.168 | 11.976 | 9.183 | 10.38 | 9.948 | 0 | 7.322 | 8.867 | 8.747 | 9.152 | 8.936 | 9.861 | 9.787 | 8.352 |
Total Non-Current Assets
| 6,031 | 5,864 | 5,803 | 5,876 | 5,860 | 5,887 | 5,901 | 5,493 | 5,409 | 5,343 | 5,291 | 5,291 | 5,317 | 5,389 | 4,842 | 4,218 | 4,193 | 4,254 | 4,194 | 4,291 | 4,386 | 4,396 | 4,324 | 4,273 | 4,032 | 3,672 | 3,601 | 3,519 | 3,501 | 3,389 | 2,313 | 2,298.858 | 2,139.53 | 2,202.632 | 2,241.369 | 2,072.134 | 1,877.685 | 1,773.726 | 1,758.761 | 1,315.986 | 1,258.879 | 1,252.94 | 1,229.347 | 1,170.744 | 1,130.881 | 1,055.872 | 1,062.531 | 1,015.041 | 1,036.822 | 953.232 | 955.446 | 1,040.872 | 1,034.6 | 1,032.949 | 1,029.793 | 1,044.271 | 598.652 | 556.957 | 574.629 | 521.573 | 526.232 | 508.432 | 494.314 | 434.716 | 429.493 | 426.159 | 383.769 | 383.546 | 400.429 | 423.391 | 429.402 | 397.552 | 396.887 | 395.489 | 377.728 | 354.06 | 311.146 | 247.453 | 229.033 | 228.852 | 224.048 | 222.774 | 226.503 | 213.296 | 218.325 | 213.568 | 213.779 | 206.163 | 206.853 | 345.231 | 331.433 | 260.47 | 252.801 | 237.818 | 232.334 | 227.61 | 223.919 | 221.272 | 220.742 | 206.286 | 209.261 | 132.657 |
Total Assets
| 6,867 | 6,741 | 6,574 | 6,557 | 6,677 | 6,747 | 6,539 | 6,329 | 6,305 | 5,835 | 5,751 | 5,708 | 5,706 | 5,837 | 5,314 | 4,575 | 4,618 | 4,724 | 4,557 | 4,679 | 4,783 | 4,789 | 4,746 | 4,601 | 4,374 | 4,034 | 3,926 | 3,774 | 3,759 | 3,644 | 2,702 | 2,474.18 | 2,360.242 | 2,431.646 | 2,441.927 | 2,257.493 | 2,074.096 | 1,925.754 | 1,917.959 | 1,460.766 | 1,446.226 | 1,456.856 | 1,422.727 | 1,358.676 | 1,298.918 | 1,228.404 | 1,229.871 | 1,191.947 | 1,233.253 | 1,175.894 | 1,176.855 | 1,224.075 | 1,227.535 | 1,238.069 | 1,233.271 | 1,281.742 | 773.503 | 776.416 | 663.767 | 610.789 | 630.759 | 630.425 | 623.498 | 548.278 | 558.401 | 552.586 | 514.731 | 501.589 | 518.842 | 485.723 | 478.383 | 435.532 | 439.669 | 449.86 | 429.515 | 391.831 | 350.905 | 285.046 | 250.363 | 251.342 | 250.142 | 247.728 | 252.716 | 249.427 | 275.216 | 269.559 | 277.961 | 263.729 | 266.234 | 370.002 | 354.314 | 325.226 | 280.613 | 269.755 | 246.167 | 240.537 | 239.647 | 234.641 | 234.726 | 221.1 | 227.101 | 144.339 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 242 | 167 | 38 | 133 | 432 | 476 | 57 | 212 | 163 | 165 | 45 | 139 | 147 | 160 | 151 | 148 | 128 | 141 | 97 | 131 | 127 | 140 | 48 | 151 | 158 | 147 | 41 | 141 | 136 | 137 | 48 | 108.05 | 91.804 | 93.351 | 10 | 116.449 | 96.475 | 56.962 | 10.039 | 54.868 | 73.268 | 68.938 | 12.804 | 54.047 | 55.169 | 41.853 | 8.75 | 37.44 | 39.729 | 37.873 | 6.193 | 39.634 | 35.317 | 38.331 | 59.558 | 55.903 | 50.375 | 46.661 | 28.913 | 17.614 | 29.486 | 19.208 | 22.113 | 18.952 | 25.268 | 19.324 | 20.869 | 18.446 | 18.023 | 15.289 | 20.005 | 18.671 | 23.144 | 21.043 | 28.608 | 28.786 | 18.995 | 14.406 | 13.882 | 12.402 | 14.042 | 14.306 | 14.292 | 11.04 | 27.483 | 10.682 | 30.803 | 16.502 | 18.603 | 13.435 | 12.484 | 8.204 | 8.936 | 8.569 | 9.467 | 7.175 | 6.113 | 5.648 | 8.381 | 6.624 | 6.69 | 5.822 |
Short Term Debt
| 357 | 309 | 297 | 256 | 376 | 359 | 434 | 261 | 265 | 251 | 236 | 239 | 225 | 224 | 242 | 211 | 209 | 212 | 183 | 349 | 263 | 390 | 414 | 311 | 313 | 290 | 224 | 205 | 133 | 131 | 101 | 109.519 | 162.498 | 159.222 | 145.2 | 160.055 | 143.552 | 145.52 | 206.16 | 54.35 | 73.498 | 108.12 | 99.277 | 94.801 | 104.548 | 99.812 | 98.57 | 98.57 | 26.1 | 23.676 | 26.659 | 24.023 | 23.944 | 46.676 | 34.228 | 35.763 | 31.213 | 25.915 | 36.564 | 41.824 | 45.118 | 33.04 | 29.41 | 26.209 | 27.142 | 27.573 | 26.786 | 30.022 | 30.08 | 42.919 | 41.835 | 38.251 | 42.016 | 41.275 | 39.017 | 73.757 | 71.765 | 43.468 | 17.981 | 16.452 | 8.165 | 7.424 | 8.216 | 4.978 | 4.969 | 4.569 | 4.308 | 4.222 | 3.729 | 94.494 | 39.664 | 77.411 | 7.586 | 23.572 | 33.024 | 13.61 | 12.589 | 11.416 | 8.27 | 7.436 | 8.646 | 3.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 0 | 0.354 | 4.089 | 2.541 | 1.536 | 1.159 | 1.699 | 1.492 | 1.601 | 1.606 | 2.903 | 2.325 | 1.516 | 2.04 | 2.446 | 1.793 | 1.741 | 0.813 | 0.919 | 2.216 | 10.776 | 0.449 | 2.545 | 3.934 | 3.209 | 0.172 | 1.304 | 2.338 | 0.283 | 1.672 | 1.879 | 2.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.787 | 0 | 0 | 0 | 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 | 374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | -12 | -11 | 0 | 82 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 111 | 2 | 2 | 3 | 83 | 0.354 | 4.089 | 2.541 | 83.46 | 1.159 | 1.699 | 1.492 | 49.178 | 1.606 | 2.903 | 2.325 | 46.704 | 2.04 | 2.446 | 1.793 | 0.046 | 0.813 | 0.919 | 2.216 | 10.776 | 0.449 | 0 | 3.934 | 3.209 | 0.172 | 0 | 0 | 0 | 1.672 | 1.879 | 2.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.308 | -4.222 | -3.729 | -94.494 | -39.664 | -77.411 | -7.586 | -23.572 | -33.024 | -13.61 | -12.589 | -11.416 | -8.27 | -7.436 | -8.646 | -3.1 |
Other Current Liabilities
| 276 | 278 | 380 | 195 | 14 | 12 | 324 | 37 | 38 | 31 | 114 | 15 | 11 | 1 | 10 | 0 | 0 | 14 | 24 | 2 | 3 | 2 | 102 | 28 | 31 | 43 | 163 | 42 | 45 | 45 | 303 | 61.025 | 0 | 0 | 123.481 | 1.318 | 0 | 0 | 47.577 | 27.711 | 0 | 0 | 45.188 | 0 | 17.994 | 25.058 | 63.657 | 26.997 | 28.168 | 26.025 | 57.637 | 29.74 | 0 | 0.03 | -0.56 | 1.025 | 0 | 0 | 0 | 2.287 | 4.111 | 5.317 | 7.434 | 1.215 | 0.915 | 1.769 | 1.481 | 0 | 0 | 1.798 | 1.786 | 2.72 | 1.075 | 2.958 | 0 | 4.554 | 4.64 | 5.748 | 8.275 | 5.413 | 4.584 | 4.869 | 4.752 | 4.61 | 1.232 | 2.133 | 6.451 | 4.759 | 3.291 | 0 | 0.271 | 0 | 0 | 0.662 | 0 | 0 | 0 | 0.295 | 1.75 | 0 | 0 | 0 |
Total Current Liabilities
| 875 | 754 | 715 | 584 | 822 | 847 | 821 | 510 | 466 | 447 | 395 | 393 | 383 | 385 | 403 | 359 | 337 | 367 | 304 | 482 | 393 | 532 | 564 | 490 | 502 | 480 | 429 | 392 | 318 | 319 | 452 | 279.302 | 258.391 | 255.114 | 280.217 | 278.981 | 241.726 | 203.974 | 265.377 | 138.535 | 149.669 | 179.383 | 158.785 | 150.888 | 180.157 | 168.516 | 172.764 | 163.82 | 94.916 | 89.79 | 101.401 | 93.846 | 61.806 | 88.971 | 96.435 | 92.863 | 82.892 | 74.914 | 65.76 | 63.397 | 80.594 | 60.538 | 58.957 | 46.376 | 53.325 | 48.666 | 49.136 | 48.468 | 48.103 | 60.006 | 63.626 | 59.642 | 66.235 | 65.276 | 70.412 | 107.097 | 95.4 | 63.622 | 40.138 | 34.267 | 26.791 | 26.599 | 27.26 | 20.628 | 33.684 | 17.384 | 26.62 | 25.483 | 25.623 | 107.929 | 52.419 | 85.615 | 16.522 | 32.803 | 42.491 | 20.785 | 18.702 | 17.359 | 18.401 | 14.06 | 15.337 | 8.922 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,349 | 3,328 | 3,322 | 3,329 | 3,239 | 3,328 | 3,173 | 3,211 | 3,223 | 3,586 | 3,673 | 3,666 | 3,641 | 3,707 | 3,530 | 2,918 | 3,130 | 3,174 | 3,092 | 3,128 | 3,269 | 3,113 | 2,877 | 2,810 | 2,809 | 2,482 | 2,477 | 2,406 | 2,438 | 2,327 | 1,509 | 1,407.242 | 1,423.961 | 1,467.224 | 1,442 | 1,338.374 | 1,344.39 | 1,277.973 | 1,253.318 | 890.816 | 873.513 | 830.252 | 828.196 | 790.95 | 692.482 | 667.6 | 649.915 | 644.314 | 732.84 | 694.476 | 702.872 | 718.331 | 722.48 | 696.466 | 703.351 | 670.792 | 319.709 | 321.571 | 206.116 | 171.022 | 151.068 | 147.451 | 158.035 | 139.554 | 156.942 | 160.143 | 148.747 | 143.681 | 147.77 | 193.893 | 192.493 | 184.822 | 181.619 | 182.729 | 164.832 | 101.686 | 66.216 | 38.225 | 27.319 | 25.958 | 33.692 | 34.699 | 35.005 | 32.396 | 34.238 | 33.057 | 32.889 | 24.19 | 21.866 | 113.44 | 153.172 | 95.657 | 163.119 | 140.96 | 130.856 | 148.661 | 151.442 | 152.066 | 153.612 | 154.146 | 159.421 | 84.649 |
Deferred Revenue Non-Current
| 0 | 332 | 216 | 207 | 215 | 0 | 0 | 0 | 0 | 0 | 263 | 238 | 242 | 254 | 224 | 189 | 190 | 175 | 90 | 148 | 143 | 131 | 108 | 92 | 97 | 82 | 78 | 76 | 76 | 73 | 65 | 82.21 | 75.613 | 74.096 | 68.528 | 51.111 | 36.397 | 43.286 | 44.395 | 35.835 | 34.264 | 31.646 | 26.902 | 19.653 | 19.893 | 23.084 | 24.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 285 | 287 | 260 | 271 | 270 | 263 | 267 | 269 | 267 | 218 | 174 | 160 | 163 | 172 | 137 | 117 | 127 | 134 | 136 | 133 | 131 | 136 | 146 | 170 | 129 | 120 | 110 | 109 | 113 | 111 | 70 | 76.982 | 79.948 | 88.458 | 87.353 | 36.006 | 34.992 | 33.896 | 30.78 | 34.219 | 35.993 | 37.626 | 37.493 | 33.955 | 37.859 | 31.568 | 29.514 | 27.21 | 35.997 | 29.624 | 26.031 | 49.28 | 61.571 | 0 | 47.949 | 43.174 | 32.835 | 35.65 | 37.185 | 36.6 | 38.996 | 42.25 | 39.616 | 34.186 | 24.265 | 28.759 | 23.43 | 17.975 | 20.071 | 22.937 | 21.564 | 20.463 | 21.724 | 27.044 | 0 | 27.29 | 27.717 | 27.701 | 22.318 | 24.918 | 24.896 | 24.23 | 24.82 | 25.825 | 28.403 | 26.647 | 25.998 | 27.539 | 27.808 | 19.46 | 18.895 | 18.585 | 18.326 | 14.641 | 14.208 | 14.164 | 13.857 | 12.389 | 11.91 | 3.085 | 2.783 | 3.464 |
Other Non-Current Liabilities
| 238 | 258 | 37 | 37 | 36 | 260 | 252 | 309 | 300 | 251 | 35 | 38 | 36 | 29 | 29 | 23 | 21 | 22 | 60 | 27 | 26 | 23 | 18 | 30 | 30 | 24 | 25 | 26 | 26 | 27 | 27 | 42.577 | 80.511 | 92.21 | 98.485 | 30.402 | 23.65 | 22.529 | 18.55 | 5.684 | 14.665 | 19.034 | 22.71 | 25.759 | 29.225 | 19.096 | -14.087 | -5.363 | 25.455 | 19.291 | 17.673 | 18.614 | 18.207 | 77.051 | 10.834 | 15.611 | 12.392 | 9.523 | 7.645 | 6.127 | 4.701 | 5.889 | -197.651 | -173.74 | -181.207 | -188.902 | -172.177 | -161.656 | -167.841 | -216.83 | -214.057 | -205.285 | -203.343 | -209.773 | 0 | -128.976 | -93.933 | -65.926 | -49.637 | -50.876 | -58.588 | -58.929 | -59.825 | -58.221 | -62.641 | -59.704 | -58.887 | -51.729 | -49.674 | -132.9 | -172.067 | -114.242 | -181.445 | -155.601 | -145.064 | -162.825 | -165.299 | -164.455 | -165.522 | -157.231 | -162.205 | -88.113 |
Total Non-Current Liabilities
| 3,872 | 3,873 | 3,835 | 3,844 | 3,760 | 3,851 | 3,692 | 3,789 | 3,790 | 4,055 | 4,145 | 4,102 | 4,082 | 4,162 | 3,920 | 3,247 | 3,468 | 3,505 | 3,378 | 3,436 | 3,569 | 3,403 | 3,281 | 3,194 | 3,162 | 2,790 | 2,768 | 2,693 | 2,729 | 2,611 | 1,736 | 1,691.221 | 1,580.085 | 1,633.53 | 1,609.013 | 1,419.887 | 1,439.429 | 1,343.788 | 1,316.263 | 966.554 | 922.442 | 880.932 | 877.808 | 836.362 | 741.6 | 709.78 | 714.738 | 698.094 | 794.292 | 743.391 | 746.576 | 786.225 | 802.258 | 773.517 | 762.134 | 729.577 | 364.936 | 366.744 | 250.946 | 213.749 | 194.765 | 195.59 | 197.651 | 173.74 | 181.207 | 188.902 | 172.177 | 161.656 | 167.841 | 216.83 | 214.057 | 205.285 | 203.343 | 209.773 | 192.858 | 128.976 | 93.933 | 65.926 | 49.637 | 50.876 | 58.588 | 58.929 | 59.825 | 58.221 | 62.641 | 59.704 | 58.887 | 51.729 | 49.674 | 132.9 | 172.067 | 114.242 | 181.445 | 155.601 | 145.064 | 162.825 | 165.299 | 164.455 | 165.522 | 157.231 | 162.205 | 88.113 |
Total Liabilities
| 4,747 | 4,627 | 4,550 | 4,428 | 4,582 | 4,698 | 4,513 | 4,299 | 4,256 | 4,502 | 4,540 | 4,495 | 4,465 | 4,547 | 4,323 | 3,606 | 3,805 | 3,872 | 3,682 | 3,918 | 3,962 | 3,935 | 3,845 | 3,684 | 3,664 | 3,270 | 3,197 | 3,085 | 3,047 | 2,930 | 2,188 | 1,970.523 | 1,838.476 | 1,888.644 | 1,889.23 | 1,698.868 | 1,681.155 | 1,547.762 | 1,581.64 | 1,105.089 | 1,072.111 | 1,060.315 | 1,036.593 | 987.25 | 921.757 | 878.296 | 887.502 | 861.914 | 889.208 | 833.181 | 847.977 | 880.071 | 864.064 | 862.488 | 858.569 | 822.44 | 447.828 | 441.658 | 316.706 | 277.146 | 275.359 | 256.128 | 259.608 | 225.778 | 263.03 | 246.951 | 229.355 | 221.627 | 229.411 | 291.924 | 294.051 | 264.927 | 269.578 | 275.049 | 263.27 | 236.073 | 189.333 | 129.548 | 89.775 | 85.143 | 85.379 | 85.528 | 87.085 | 78.849 | 96.325 | 77.088 | 85.507 | 77.212 | 75.297 | 240.829 | 224.486 | 199.857 | 197.967 | 188.404 | 187.555 | 183.61 | 184.001 | 181.814 | 183.923 | 171.291 | 177.541 | 97.035 |
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 | 0 | 0 |
Common Stock
| 1,323 | 1,323 | 1,323 | 1,323 | 1,323 | 1,323 | 1,323 | 1,323 | 1,323 | 1,322 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,319 | 1,125 | 1,125 | 1,125 | 990 | 985 | 984 | 984 | 983 | 733 | 734 | 733 | 731 | 729 | 728 | 557 | 559.165 | 559.165 | 558.071 | 555.68 | 555.677 | 348.103 | 347.918 | 228.257 | 227.997 | 227.737 | 227.301 | 223.079 | 222.983 | 222.956 | 222.872 | 222.87 | 222.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 363.085 | 321.771 | 294.634 | 304.921 | 284.769 | 279.39 | 288.651 | 193.012 | 183.602 | 169.919 | 168.907 | 173.694 | 0 | 154.618 | 160.348 | 154.352 | 159.568 | 165.21 | 163.815 | 161.316 | 164.871 | 169.779 | 178.177 | 191.86 | 191.87 | 185.854 | 190.312 | 128.628 | 129.283 | 124.734 | 82.035 | 78.429 | 55.217 | 53.604 | 52.453 | 49.925 | 48.074 | 46.826 | 46.36 | 44.463 |
Retained Earnings
| 215 | 221 | 183 | 181 | 201 | 200 | 174 | 179 | 250 | -266 | -299 | -298 | -261 | -232 | -249 | -253 | -232 | -208 | -233 | -190 | -146 | -128 | -129 | -120 | -74 | -34 | -43 | -54 | -27 | -14 | -19 | -4.521 | 15.049 | 31.463 | 19.376 | 26.152 | 46.502 | 57.714 | 108.907 | 120.165 | 134.351 | 143.598 | 140.575 | 140.045 | 147.597 | 148.66 | 144.492 | 143.245 | 150.693 | 151.65 | 144.501 | 136.921 | 144.204 | 149.311 | 184.69 | 184.232 | 153.725 | 161.248 | 159.9 | 145.188 | 144.49 | 142.673 | 135.783 | 131.6 | 126.025 | 124.89 | 115.669 | 109.874 | 108.857 | 107.426 | 99.208 | 94.495 | 93.28 | 91.797 | 84.188 | 75.145 | 72.416 | 66.828 | 64.317 | 64.623 | 65.423 | 64.239 | 64.462 | 68.679 | 70.736 | 78.172 | 78.811 | 76.345 | 77.056 | 15.271 | 16.765 | 13.829 | 14.935 | 12.384 | 11.29 | 10.184 | 9.479 | 7.201 | 5.265 | 4.1 | 3.504 | 1.551 |
Accumulated Other Comprehensive Income/Loss
| 148 | 141 | 112 | 202 | 157 | 140 | 174 | 160 | 112 | 52 | -29 | -35 | -47 | -35 | -91 | -106 | -102 | -86 | -41 | -71 | -59 | -42 | 2 | 9 | -1 | 4 | -18 | -25 | -37 | -55 | -55 | -78.276 | -78.668 | -66.718 | -42.943 | -49.389 | -46.058 | -61.902 | -56.618 | -49.056 | -46.064 | -32.163 | -29.315 | -39.147 | -40.615 | -66.248 | 0 | -74.082 | -69.821 | -59.529 | -65.98 | -44.064 | -32.245 | -25.231 | -66.799 | -60.769 | -62.8 | -61.1 | -46.859 | -38.304 | -15.498 | 5.024 | 1.539 | -35.735 | -57.137 | -45.224 | -54.431 | -53.814 | -43.334 | -27.194 | -28.057 | -36.896 | -36.571 | -29.995 | -30.663 | -32.081 | -23.55 | -23.886 | -16.145 | -10.367 | -12.522 | -13.705 | -10.268 | -9.819 | -3.448 | 2.829 | 2.27 | -1.28 | 2.467 | 2.568 | 1.729 | 0.116 | 13.241 | 12.186 | 12.1 | 11.622 | 11.176 | 10.926 | 11.011 | 10.928 | 11.058 | 11.112 |
Other Total Stockholders Equity
| 12 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 3 | 9 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12.758 | 8.743 | 8.697 | 8.659 | 8.515 | 26.743 | 8.345 | 8.266 | 22.506 | 7.989 | 7.851 | 7.73 | 7.52 | 21.69 | 21.48 | 21.324 | 243.888 | 243.596 | 243.298 | 243.243 | 243.008 | 243.04 | 242.547 | 248.82 | 245.837 | 227.674 | 227.311 | 226.989 | 226.633 | 226.278 | 226.02 | 226.128 | -95.865 | -68.888 | -79.666 | -61.238 | -56.06 | -65.523 | -80.232 | -68.013 | -57.599 | -56.709 | -61.802 | -53.525 | -43.064 | -48.866 | -42.942 | -48.172 | -54.256 | -52.901 | -50.534 | -54.194 | -58.86 | -67.288 | -81.001 | -63.801 | -75.065 | -79.523 | -17.839 | -18.494 | -13.945 | -28.176 | -24.57 | -23.39 | -21.806 | -20.655 | -18.127 | -16.276 | -15.028 | -14.562 | -12.663 |
Total Shareholders Equity
| 1,698 | 1,696 | 1,629 | 1,717 | 1,692 | 1,674 | 1,681 | 1,672 | 1,695 | 1,117 | 1,001 | 996 | 1,021 | 1,062 | 989 | 969 | 800 | 840 | 860 | 742 | 793 | 827 | 870 | 885 | 671 | 717 | 685 | 665 | 678 | 672 | 496 | 489.126 | 508.229 | 535.453 | 544.659 | 544.895 | 375.29 | 366.454 | 303.191 | 321.612 | 338.392 | 360.966 | 356.448 | 345.78 | 351.628 | 326.764 | 319.868 | 313.051 | 324.468 | 335.419 | 321.764 | 335.865 | 354.999 | 366.627 | 365.808 | 369.3 | 318.599 | 327.459 | 340.03 | 333.517 | 355.27 | 373.717 | 363.085 | 321.771 | 294.634 | 304.921 | 284.769 | 279.39 | 288.651 | 193.012 | 183.602 | 169.919 | 168.907 | 173.694 | 165.211 | 154.618 | 160.348 | 154.352 | 159.568 | 165.21 | 163.815 | 161.316 | 164.871 | 169.779 | 178.177 | 191.86 | 191.87 | 185.854 | 190.312 | 128.628 | 129.283 | 124.734 | 82.035 | 78.429 | 55.217 | 53.604 | 52.453 | 49.925 | 48.074 | 46.826 | 46.36 | 44.463 |
Total Equity
| 2,120 | 2,114 | 2,024 | 2,129 | 2,095 | 2,049 | 2,026 | 2,030 | 2,049 | 1,333 | 1,211 | 1,213 | 1,241 | 1,290 | 991 | 969 | 813 | 852 | 875 | 761 | 821 | 854 | 901 | 917 | 710 | 764 | 729 | 689 | 712 | 714 | 514 | 503.657 | 521.766 | 543.002 | 552.697 | 558.625 | 392.941 | 377.992 | 336.319 | 355.677 | 374.115 | 396.541 | 386.134 | 371.426 | 377.161 | 350.108 | 342.369 | 330.033 | 344.045 | 342.713 | 328.878 | 344.004 | 363.471 | 375.581 | 374.702 | 459.302 | 325.675 | 334.758 | 347.061 | 333.643 | 355.4 | 374.297 | 363.89 | 322.5 | 295.371 | 305.635 | 285.376 | 279.962 | 289.431 | 193.799 | 184.332 | 170.605 | 170.091 | 174.811 | 166.245 | 155.758 | 161.572 | 155.498 | 160.588 | 166.199 | 164.763 | 162.2 | 165.631 | 170.578 | 178.891 | 192.471 | 192.454 | 186.517 | 190.937 | 129.173 | 129.828 | 125.369 | 82.646 | 81.351 | 58.612 | 56.927 | 55.646 | 52.827 | 50.803 | 49.808 | 49.56 | 47.303 |
Total Liabilities & Shareholders Equity
| 6,867 | 6,741 | 6,574 | 6,557 | 6,677 | 6,747 | 6,539 | 6,329 | 6,305 | 5,835 | 5,751 | 5,708 | 5,706 | 5,837 | 5,314 | 4,575 | 4,618 | 4,724 | 4,557 | 4,679 | 4,783 | 4,789 | 4,746 | 4,601 | 4,374 | 4,034 | 3,926 | 3,774 | 3,759 | 3,644 | 2,702 | 2,474.18 | 2,360.242 | 2,431.646 | 2,441.927 | 2,257.493 | 2,074.096 | 1,925.754 | 1,917.959 | 1,460.766 | 1,446.226 | 1,456.856 | 1,422.727 | 1,358.676 | 1,298.918 | 1,228.404 | 1,229.871 | 1,191.947 | 1,233.253 | 1,175.894 | 1,176.855 | 1,224.075 | 1,227.535 | 1,238.069 | 1,233.271 | 1,281.742 | 773.503 | 776.416 | 663.767 | 610.789 | 630.759 | 630.425 | 623.498 | 548.278 | 558.401 | 552.586 | 514.731 | 501.589 | 518.842 | 485.723 | 478.383 | 435.532 | 439.669 | 449.86 | 429.515 | 391.831 | 350.905 | 285.046 | 250.363 | 251.342 | 250.142 | 247.728 | 252.716 | 249.427 | 275.216 | 269.559 | 277.961 | 263.729 | 266.234 | 370.002 | 354.314 | 325.226 | 280.613 | 269.755 | 246.167 | 240.537 | 239.647 | 234.641 | 234.726 | 221.1 | 227.101 | 144.339 |