Badger Meter, Inc.
NYSE:BMI
223.25 (USD) • At close November 7, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 258.955 | 226.212 | 199.31 | 191.782 | 162.91 | 141.805 | 128.361 | 138.052 | 114.787 | 100.21 | 89.219 | 87.174 | 67.038 | 57.359 | 51.402 | 72.273 | 93.901 | 85.201 | 70.376 | 48.871 | 37.728 | 23.894 | 15.033 | 13.086 | 10.629 | 12.125 | 13.532 | 11.164 | 13.394 | 13.85 | 11.311 | 7.338 | 10.669 | 7.356 | 9.936 | 8.163 | 4.075 | 12.676 | 8.373 | 6.656 | 10.366 | 6.758 | 6.408 | 7.263 | 4.621 | 2.714 | 3.787 | 6.554 | 6.056 | 6.511 | 6.661 | 4.975 | 5.787 | 4.273 | 2.317 | 3.089 | 2.674 | 2.587 | 12.99 | 13.329 | 10.92 | 6.33 | 6.09 | 6.217 | 4.944 | 5.401 | 6.286 | 8.67 | 4.552 | 5.991 | 1.778 | 3.002 | 4.281 | 3.509 | 5.77 | 4.403 | 3.079 | 2.143 | 2.375 | 2.834 | 2.015 | 2.858 | 0.775 | 2.089 | 4.941 | 2.968 | 1.158 | 3.779 | 6.019 | 2.924 | 5.737 | 3.41 | 2.502 | 1.784 | 1.765 | 4.237 | 1.262 | 1.286 | 0.911 | 3.8 | 0.9 | 0.7 | 1.1 | 2.4 | 0.8 | 0.3 | 1 | 1.1 | 0.3 | 0.5 | 0.5 | 1.1 | 0.2 | 0.2 | 0.4 | 1.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.9 | 0.2 | 0.6 | 0.2 | 0.9 | 0.3 | 0.2 | 0.7 | 0.4 | 0.1 | 0.5 | 0.4 | 0.7 | 0.2 | 0.5 | 0.4 | 1 | 0.2 | 0.3 | 0.8 | 1.2 | 0.7 | 1.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 258.955 | 226.212 | 199.31 | 191.782 | 162.91 | 141.805 | 128.361 | 138.052 | 114.787 | 100.21 | 89.219 | 87.174 | 67.038 | 57.359 | 51.402 | 72.273 | 93.901 | 85.201 | 70.376 | 48.871 | 37.728 | 23.894 | 15.033 | 13.086 | 10.629 | 12.125 | 13.532 | 11.164 | 13.394 | 13.85 | 11.311 | 7.338 | 10.669 | 7.356 | 9.936 | 8.163 | 4.075 | 12.676 | 8.373 | 6.656 | 10.366 | 6.758 | 6.408 | 7.263 | 4.621 | 2.714 | 3.787 | 6.554 | 6.056 | 6.511 | 6.661 | 4.975 | 5.787 | 4.273 | 2.317 | 3.089 | 2.674 | 2.587 | 12.99 | 13.329 | 10.92 | 6.33 | 6.09 | 6.217 | 4.944 | 5.401 | 6.286 | 8.67 | 4.552 | 5.991 | 1.778 | 3.002 | 4.281 | 3.509 | 5.77 | 4.403 | 3.079 | 2.143 | 2.375 | 2.834 | 2.015 | 2.858 | 0.775 | 2.089 | 4.941 | 2.968 | 1.158 | 3.779 | 6.019 | 2.924 | 5.737 | 3.41 | 2.502 | 1.784 | 1.765 | 4.237 | 1.262 | 1.286 | 0.911 | 3.8 | 0.9 | 0.7 | 1.1 | 2.4 | 0.8 | 0.3 | 1 | 1.1 | 0.3 | 0.5 | 0.5 | 1.1 | 0.2 | 0.2 | 0.4 | 1.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.9 | 0.2 | 0.6 | 0.2 | 0.9 | 0.3 | 0.2 | 0.7 | 0.4 | 0.1 | 0.5 | 0.4 | 0.7 | 0.2 | 0.5 | 0.4 | 1 | 0.2 | 0.3 | 0.8 | 1.2 | 0.7 | 1.3 |
Net Receivables
| 93.427 | 106.229 | 92.287 | 83.507 | 89.063 | 84.02 | 84.246 | 76.651 | 83.491 | 77.247 | 78.147 | 65.866 | 73.747 | 63.951 | 61.642 | 61.689 | 57.706 | 54.021 | 59.164 | 61.365 | 61.406 | 60.294 | 68.095 | 66.3 | 70.029 | 65.303 | 63.372 | 58.21 | 68.884 | 64.426 | 65.959 | 59.818 | 57.969 | 61.326 | 59.189 | 56.643 | 59.727 | 61.963 | 53.194 | 53.967 | 58.012 | 60.798 | 54.658 | 50.133 | 56.059 | 52.702 | 47.304 | 45.584 | 53.689 | 51.67 | 51.053 | 41.168 | 43.195 | 45.611 | 37.864 | 40.429 | 53.415 | 50.578 | 41.525 | 35.809 | 36.643 | 34.38 | 34.745 | 35.767 | 35.785 | 38.043 | 33.823 | 30.638 | 34.888 | 37.313 | 31.321 | 29.276 | 41.317 | 38.255 | 34.919 | 30.45 | 33.974 | 34.579 | 32.142 | 26.879 | 31.024 | 29.842 | 28.39 | 26.304 | 26.114 | 28.577 | 22.942 | 22.139 | 25.43 | 27.742 | 19.838 | 18.7 | 21.551 | 22.329 | 20.414 | 19.006 | 26.573 | 25.912 | 27.28 | 24.3 | 22.7 | 21 | 20.4 | 19.8 | 22.5 | 19.4 | 18.7 | 19.2 | 18.6 | 17.2 | 19.9 | 15.5 | 16.8 | 16.4 | 14.8 | 13.7 | 16.2 | 16.7 | 17.3 | 14.4 | 15.3 | 14 | 12.8 | 11.6 | 12.5 | 12.6 | 12.8 | 11.2 | 12.1 | 12.9 | 12.2 | 10.6 | 10.6 | 13.5 | 12.1 | 11.1 | 11.9 | 12.4 | 11.5 | 10.5 | 10.5 | 10.4 | 8.8 | 8.6 | 7.7 | 6.9 |
Inventory
| 158.517 | 161.266 | 160.444 | 153.674 | 147.788 | 144.749 | 132.344 | 119.856 | 113.608 | 111.437 | 103.02 | 99.611 | 91.824 | 90.793 | 84.251 | 81.586 | 76.987 | 76.846 | 74.43 | 81.948 | 84.835 | 83.319 | 80.554 | 80.804 | 84.345 | 85.656 | 85.128 | 85.172 | 77.01 | 73.888 | 70.297 | 77.701 | 82.437 | 80.715 | 76.178 | 75.996 | 75.743 | 71.722 | 72.008 | 71.774 | 64.203 | 63.196 | 63.978 | 60.939 | 54.368 | 53.614 | 58.501 | 60.997 | 60.214 | 61.079 | 57.916 | 49.436 | 47.785 | 47.234 | 52.501 | 48.316 | 41.271 | 38.255 | 34.732 | 32.484 | 36.285 | 38.697 | 40.051 | 39.315 | 44.89 | 39.529 | 38.416 | 34.094 | 35.783 | 34.695 | 34.142 | 33.29 | 32.805 | 36.27 | 32.936 | 31.97 | 32.956 | 34.446 | 34.886 | 35.646 | 32.215 | 30.898 | 31.242 | 29.654 | 29.353 | 28.967 | 27.542 | 25.182 | 25.207 | 24.613 | 21.078 | 21.487 | 22.013 | 21.617 | 21.331 | 20.322 | 23.963 | 24.806 | 21.837 | 19 | 20.7 | 21.3 | 20.6 | 22.4 | 21.9 | 20.7 | 21.5 | 21.6 | 22.3 | 19.1 | 18.1 | 17.5 | 16.6 | 17.1 | 17.3 | 15.8 | 18.2 | 19.6 | 19.2 | 18.5 | 18.2 | 18.1 | 19 | 18 | 18.8 | 18.4 | 16.1 | 14.7 | 14.4 | 13.8 | 13.9 | 14.1 | 14.6 | 14.1 | 14.5 | 13.6 | 13.6 | 13.4 | 14 | 13.8 | 13.8 | 13.7 | 12.8 | 13.4 | 13.5 | 11.8 |
Other Current Assets
| 18.397 | 15.51 | 18.557 | 13.214 | 23.191 | 18.013 | 15.892 | 13.273 | 13.742 | 15.027 | 10.891 | 8.709 | 9.103 | 7.21 | 6.817 | 5.303 | 4.156 | 7.339 | 7.459 | 7.91 | 7.572 | 8.037 | 7.541 | 4.469 | 5.881 | 5.07 | 4.728 | 4.077 | 3.968 | 4.335 | 4.635 | 6.155 | 5.672 | 5.505 | 5.455 | 5.926 | 9.842 | 9.812 | 8.371 | 8.708 | 9.292 | 8.968 | 8.254 | 8.828 | 7.603 | 7.415 | 7.858 | 8.239 | 7.003 | 7.391 | 7.775 | 5.616 | 6.409 | 7.154 | 7.47 | 5.503 | 5.202 | 5.935 | 6.02 | 5.058 | 5.957 | 5.998 | 6.781 | 5.23 | 3.088 | 7.586 | 7.737 | 6.532 | 0.898 | 2.127 | 6.663 | 6.875 | 6.075 | 6.464 | 6.567 | 5.741 | 6.447 | 6.724 | 6.993 | 6.023 | 5.428 | 5.517 | 5.437 | 4.951 | 5.765 | 5.163 | 4.724 | 4.28 | 3.73 | 3.425 | 3.649 | 0.767 | 1.315 | 1.123 | 1.212 | 0.952 | 1.522 | 1.129 | 1.167 | 0.9 | 1.3 | 1 | 1.1 | 1.1 | 0.7 | 0.7 | 0.8 | 0.6 | 0.9 | 0.9 | 1.1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.2 | 0.9 | 0.9 | 0.8 | 0.9 | 1 | 0.8 | 0.6 | 0.5 |
Total Current Assets
| 529.296 | 509.217 | 470.598 | 442.177 | 422.952 | 388.587 | 360.843 | 347.832 | 325.628 | 303.921 | 281.277 | 261.36 | 241.712 | 219.313 | 204.112 | 220.851 | 232.75 | 223.407 | 211.429 | 200.094 | 191.541 | 175.544 | 171.223 | 164.659 | 170.884 | 168.154 | 166.76 | 158.623 | 163.256 | 156.499 | 152.202 | 151.012 | 156.747 | 154.902 | 150.758 | 146.728 | 149.387 | 156.173 | 141.946 | 141.105 | 141.873 | 139.72 | 133.298 | 127.163 | 122.651 | 116.445 | 117.45 | 121.374 | 126.962 | 126.651 | 123.405 | 101.195 | 103.176 | 104.272 | 100.152 | 97.337 | 102.562 | 97.355 | 95.267 | 86.68 | 89.805 | 85.405 | 87.667 | 86.529 | 92.545 | 90.559 | 86.262 | 79.934 | 83.04 | 87.839 | 81.478 | 79.359 | 84.478 | 84.498 | 80.192 | 72.564 | 76.456 | 77.892 | 76.396 | 71.382 | 70.682 | 69.115 | 65.844 | 62.998 | 66.173 | 65.675 | 56.366 | 55.38 | 60.386 | 58.704 | 50.302 | 44.364 | 47.381 | 46.853 | 44.722 | 44.517 | 53.32 | 53.133 | 51.195 | 48 | 45.6 | 44 | 43.2 | 45.7 | 45.9 | 41.1 | 42 | 42.5 | 42.1 | 37.7 | 39.6 | 35 | 34.3 | 34.4 | 33.2 | 31.4 | 35.2 | 37.1 | 37.5 | 34 | 34.4 | 33 | 32.8 | 31.2 | 32.3 | 32.3 | 29.9 | 27.5 | 27.6 | 27.7 | 27.6 | 26.3 | 26.6 | 29.3 | 28.1 | 26.5 | 26.8 | 27.5 | 26.8 | 26.2 | 25.3 | 25.3 | 23.4 | 24 | 22.5 | 20.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 73.279 | 78.932 | 78.054 | 79.4 | 74.439 | 74.706 | 74.525 | 73.542 | 72.369 | 74.04 | 76.069 | 78.05 | 79.941 | 81.582 | 82.084 | 82.705 | 82.435 | 83.19 | 84.57 | 85.761 | 86.657 | 88.512 | 89.282 | 90.321 | 91.639 | 92.675 | 93.533 | 93.601 | 93.142 | 91.458 | 91.089 | 90.194 | 90.159 | 90.753 | 91.533 | 90.92 | 86.508 | 83.892 | 82.345 | 82.536 | 77.72 | 77.186 | 77.301 | 76.416 | 73.404 | 71.549 | 70.883 | 70.484 | 68.502 | 68.191 | 70.009 | 66.102 | 66.37 | 67.01 | 67.936 | 66.088 | 65.388 | 63.975 | 62.529 | 62.871 | 62.669 | 62.949 | 61.198 | 61.823 | 60.284 | 59.178 | 56.027 | 54.578 | 52.604 | 51.133 | 46.779 | 44.709 | 46.175 | 46.51 | 44.318 | 43.87 | 41.842 | 39.963 | 41.067 | 42.016 | 41.401 | 41.581 | 42.239 | 42.838 | 43.392 | 43.731 | 43.496 | 43.468 | 43.436 | 44.26 | 40.729 | 41.124 | 41.231 | 42.09 | 42.797 | 42.594 | 42.686 | 42.516 | 41.896 | 42.1 | 41.2 | 40.5 | 38.9 | 37.4 | 34.4 | 31.1 | 25 | 24 | 21.3 | 20.1 | 19.5 | 19.4 | 18.1 | 17.5 | 17.2 | 17.4 | 16.8 | 16.6 | 16.6 | 16.6 | 16.5 | 16.7 | 16.8 | 16.6 | 16.7 | 16.3 | 16.5 | 16.9 | 16.6 | 16.9 | 16.5 | 16.6 | 16.3 | 16.2 | 16 | 16.4 | 16.4 | 16.3 | 14.9 | 14.6 | 13.7 | 13.3 | 13.1 | 13.2 | 14.5 | 13.1 |
Goodwill
| 115.001 | 113.355 | 113.474 | 113.163 | 112.698 | 113.797 | 113.768 | 101.261 | 99.1 | 101.206 | 103.287 | 104.313 | 104.726 | 105.631 | 104.836 | 88.708 | 71.258 | 71.258 | 71.258 | 71.258 | 71.258 | 71.258 | 71.258 | 71.258 | 71.258 | 71.109 | 67.424 | 67.424 | 61.156 | 61.156 | 49.314 | 49.314 | 47.978 | 47.978 | 47.978 | 47.978 | 48.443 | 47.712 | 47.712 | 46.992 | 44.695 | 44.695 | 44.695 | 44.695 | 46.641 | 46.641 | 35.93 | 35.93 | 35.67 | 35.67 | 34.612 | 9.365 | 9.162 | 9.162 | 9.162 | 9.162 | 9 | 9.847 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.958 | 6.842 | 6.871 | 6.667 | 6.58 | 0 | 0 | 0 | 7.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48.957 | 50.178 | 52.471 | 53.737 | 54.634 | 57.512 | 59.511 | 53.607 | 54.314 | 57.772 | 61.252 | 64.176 | 67.076 | 70.178 | 72.119 | 53.598 | 42.884 | 44.638 | 46.396 | 48.163 | 49.934 | 51.717 | 53.534 | 55.418 | 57.301 | 59.113 | 57.468 | 59.326 | 57.835 | 60.027 | 50.34 | 51.872 | 52.81 | 54.328 | 55.869 | 57.348 | 58.508 | 58.786 | 60.243 | 61.672 | 53.401 | 54.78 | 56.058 | 57.317 | 60.163 | 61.416 | 57.129 | 58.351 | 59.845 | 61.169 | 62.825 | 33.68 | 34.323 | 34.912 | 35.369 | 34.17 | 34.712 | 26.287 | 23.248 | 23.603 | 23.96 | 24.316 | 24.673 | 25.03 | 25.387 | 25.742 | 0.45 | 0.477 | 0.513 | 0.554 | 0.595 | 0.636 | 0.942 | 1.108 | 1.14 | 7.606 | 6.638 | 7.781 | 8.13 | 8.264 | 7.969 | 8.205 | 8.284 | 8.425 | 8.132 | 7.825 | 7.622 | 6.809 | 6.234 | 6.296 | 0.759 | 0.773 | 0.805 | 1.007 | 1.052 | 1.097 | 0.992 | 1.028 | 1.065 | 1.1 | 1.1 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1 | 1 | 1.1 | 1.2 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 2 | 2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.6 | 1.5 | 1.3 |
Goodwill and Intangible Assets
| 163.958 | 163.533 | 165.945 | 166.9 | 167.332 | 171.309 | 173.279 | 154.868 | 153.414 | 158.978 | 164.539 | 168.489 | 171.802 | 175.809 | 176.955 | 142.306 | 114.142 | 115.896 | 117.654 | 119.421 | 121.192 | 122.975 | 124.792 | 126.676 | 128.559 | 130.222 | 124.892 | 126.75 | 118.991 | 121.183 | 99.654 | 101.186 | 100.788 | 102.306 | 103.847 | 105.326 | 106.951 | 106.498 | 107.955 | 108.664 | 98.096 | 99.475 | 100.753 | 102.012 | 106.804 | 108.057 | 93.059 | 94.281 | 95.515 | 96.839 | 97.437 | 43.045 | 43.485 | 44.074 | 44.531 | 43.332 | 43.712 | 36.134 | 30.206 | 30.561 | 30.918 | 31.274 | 31.631 | 31.988 | 32.345 | 32.7 | 7.408 | 7.435 | 7.471 | 7.512 | 7.553 | 7.594 | 7.784 | 7.979 | 7.807 | 7.606 | 6.638 | 7.781 | 8.13 | 8.264 | 7.969 | 8.205 | 8.284 | 8.425 | 8.132 | 7.825 | 7.622 | 6.809 | 6.234 | 6.296 | 0.759 | 0.773 | 0.805 | 1.007 | 1.052 | 1.097 | 0.992 | 1.028 | 1.065 | 1.1 | 1.1 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1 | 1 | 1.1 | 1.2 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 2 | 2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.6 | 1.5 | 1.3 |
Long Term Investments
| 0 | -4.838 | -4.894 | 3.7 | 0 | -6.661 | 0 | 0 | 0 | 0 | 0 | -7.529 | -5.084 | -5.077 | -5.081 | -5.09 | -2.012 | -2.018 | -2.015 | -0.742 | -1.974 | -2.011 | -2.142 | -2.163 | -0.802 | -0.816 | -0.855 | -2.856 | -1.618 | -1.638 | -0.931 | -0.7 | -1.445 | -1.38 | -1.426 | -1.421 | -4.282 | -4.312 | -4.286 | 0 | -4.919 | -4.923 | -4.9 | 0 | -3.925 | -3.915 | -3.926 | 0 | -4.043 | -3.96 | -4.081 | 0 | -1.006 | -0.935 | -0.978 | 0 | -2.18 | -4.359 | -5.062 | 0 | -5.268 | -9.172 | 0 | 0 | -3.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.785 | 22.706 | 22.704 | 22.715 | 12.809 | 6.661 | 12.829 | 12.757 | 7.512 | 7.512 | 7.512 | 7.529 | 5.084 | 5.077 | 5.081 | 5.09 | 2.012 | 2.018 | 2.015 | 0.742 | 1.974 | 2.011 | 2.142 | 2.163 | 0.802 | 0.816 | 0.855 | 2.856 | 1.618 | 1.638 | 0.931 | 0.7 | 1.445 | 1.38 | 1.426 | 1.421 | 4.282 | 4.312 | 4.286 | 0 | 4.919 | 4.923 | 4.9 | 0 | 3.925 | 3.915 | 3.926 | 0 | 4.043 | 3.96 | 4.081 | 2.309 | 1.006 | 0.935 | 0.978 | 1.658 | 2.18 | 4.359 | 5.062 | 5.059 | 5.268 | 9.172 | 9.306 | 9.305 | 3.082 | 3.435 | 3.435 | 3.435 | 3.509 | 3.509 | 3.51 | 3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 1.383 | 1.394 | 0 | 1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.543 | 11.71 | 11.067 | 2.027 | 12.225 | 24.65 | 11.927 | 14.048 | 15.45 | 15.58 | 16.541 | 22.919 | 21.592 | 22.312 | 23.144 | 22.518 | 19.309 | 17.04 | 17.303 | 16.617 | 18.1 | 17.83 | 17.952 | 11.035 | 10.238 | 10.056 | 10.081 | 12.753 | 10.704 | 9.606 | 10.625 | 7.625 | 9.433 | 9.832 | 10.296 | 9.906 | 9.971 | 10.586 | 10.181 | 8.853 | 12.978 | 12.589 | 12.326 | 10.467 | 6.033 | 5.712 | 5.4 | 4.314 | 5.691 | 6.262 | 6.087 | 6.259 | 7.445 | 7.749 | 7.66 | 7.449 | 9.553 | 11.576 | 10.524 | 5.845 | 11.401 | 15.221 | 5.736 | 5.713 | 8.962 | 5.535 | 5.079 | 4.919 | 4.984 | 4.513 | 4.256 | 4.211 | 20.285 | 20.887 | 21.394 | 21.827 | 23.326 | 20.754 | 21.002 | 21.299 | 21.057 | 19.368 | 19.349 | 19.59 | 19.844 | 19.7 | 20.399 | 20.806 | 20.945 | 11.93 | 12.103 | 12.526 | 8.432 | 8.631 | 10.431 | 10.502 | 11.242 | 11.81 | 11.605 | 11.9 | 13.4 | 12.5 | 12.5 | 12.3 | 11.9 | 12.5 | 14.7 | 15.1 | 11.2 | 11.4 | 10.9 | 10.8 | 11 | 10.8 | 10.6 | 10.5 | 10.2 | 10.3 | 10 | 9.8 | 9 | 8.8 | 8.8 | 8.5 | 7.9 | 8.1 | 8 | 7.9 | 7.2 | 7.2 | 7 | 6.5 | 6.6 | 6.3 | 6 | 5.8 | 5 | 5 | 4.7 | 4.3 | 4.2 | 4 | 3.6 | 2.7 | 1.6 | 1.1 |
Total Non-Current Assets
| 273.565 | 272.043 | 272.876 | 274.742 | 266.805 | 270.665 | 272.56 | 255.215 | 248.745 | 256.11 | 264.661 | 269.458 | 273.335 | 279.703 | 282.183 | 247.529 | 215.886 | 216.126 | 219.527 | 221.799 | 225.949 | 229.317 | 232.026 | 228.032 | 230.436 | 232.953 | 228.506 | 233.104 | 222.837 | 222.247 | 201.368 | 199.005 | 200.38 | 202.891 | 205.676 | 206.152 | 203.43 | 200.976 | 200.481 | 200.053 | 188.794 | 189.25 | 190.38 | 188.895 | 186.241 | 185.318 | 169.342 | 169.079 | 169.708 | 171.292 | 173.533 | 117.715 | 117.3 | 118.833 | 120.127 | 118.527 | 118.653 | 111.685 | 103.259 | 104.336 | 104.988 | 109.444 | 107.871 | 108.829 | 101.591 | 100.848 | 71.949 | 70.367 | 68.568 | 66.667 | 62.098 | 60.024 | 74.244 | 75.376 | 73.519 | 73.303 | 71.806 | 68.498 | 70.199 | 71.579 | 70.427 | 69.154 | 69.872 | 70.853 | 71.368 | 71.256 | 71.517 | 71.083 | 70.615 | 62.486 | 53.591 | 54.472 | 51.851 | 53.122 | 54.28 | 54.193 | 54.92 | 55.354 | 54.566 | 55.1 | 55.7 | 54.4 | 52.8 | 51.2 | 47.8 | 45.2 | 40.3 | 39.8 | 33.2 | 32.3 | 31.2 | 31.1 | 30.1 | 29.3 | 28.9 | 29.1 | 28.4 | 28.4 | 28.1 | 28 | 27.2 | 27.3 | 26.8 | 26.4 | 26 | 25.8 | 26 | 26.4 | 25.4 | 25.8 | 25.3 | 24.9 | 24.8 | 24.4 | 24 | 24.2 | 23 | 22.9 | 21.2 | 20.5 | 19.6 | 19 | 18.4 | 17.5 | 17.6 | 15.5 |
Total Assets
| 802.861 | 781.26 | 743.474 | 716.919 | 689.757 | 659.252 | 633.403 | 603.047 | 574.373 | 560.031 | 545.938 | 530.818 | 515.047 | 499.016 | 486.295 | 468.38 | 448.636 | 439.533 | 430.956 | 421.893 | 417.49 | 404.861 | 403.249 | 392.691 | 401.32 | 401.107 | 395.266 | 391.727 | 386.093 | 378.746 | 353.57 | 350.017 | 357.127 | 357.793 | 356.434 | 352.88 | 352.817 | 357.149 | 342.427 | 341.158 | 330.667 | 328.97 | 323.678 | 316.058 | 308.892 | 301.763 | 286.792 | 290.453 | 296.67 | 297.943 | 296.938 | 218.91 | 220.476 | 223.105 | 220.279 | 215.864 | 221.215 | 209.04 | 198.526 | 191.016 | 194.793 | 194.849 | 195.538 | 195.358 | 194.136 | 191.407 | 158.211 | 150.301 | 151.608 | 154.506 | 143.576 | 139.383 | 158.722 | 159.874 | 153.711 | 145.867 | 148.262 | 146.39 | 146.595 | 142.961 | 141.109 | 138.269 | 135.716 | 133.851 | 137.541 | 136.931 | 127.883 | 126.463 | 131.001 | 121.19 | 103.893 | 98.836 | 99.232 | 99.975 | 99.002 | 98.71 | 108.24 | 108.487 | 105.761 | 103.1 | 101.3 | 98.4 | 96 | 96.9 | 93.7 | 86.3 | 82.3 | 82.3 | 75.3 | 70 | 70.8 | 66.1 | 64.4 | 63.7 | 62.1 | 60.5 | 63.6 | 65.5 | 65.6 | 62 | 61.6 | 60.3 | 59.6 | 57.6 | 58.3 | 58.1 | 55.9 | 53.9 | 53 | 53.5 | 52.9 | 51.2 | 51.4 | 53.7 | 52.1 | 50.7 | 49.8 | 50.4 | 48 | 46.7 | 44.9 | 44.3 | 41.8 | 41.5 | 40.1 | 36 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 77.381 | 96.011 | 90.617 | 81.807 | 84.997 | 81.104 | 79.549 | 71.44 | 65.462 | 61.597 | 52.437 | 41.859 | 42.408 | 41.252 | 40.014 | 34.923 | 37.791 | 35.449 | 35.915 | 31.523 | 32.363 | 29.556 | 25.983 | 22.469 | 24.86 | 28.092 | 24.3 | 28.601 | 27.136 | 23.891 | 21.61 | 18.35 | 19.296 | 22.175 | 19.313 | 16.555 | 18.946 | 22.508 | 18.435 | 16.059 | 18.712 | 18.147 | 17.433 | 18.554 | 19.435 | 20.308 | 16.71 | 15.551 | 20.966 | 18.859 | 18.166 | 11.365 | 13.938 | 13.616 | 11.409 | 11.159 | 14.219 | 17.351 | 14.258 | 10.773 | 14.231 | 14.411 | 14.333 | 13.23 | 16.741 | 14.798 | 13.415 | 11.363 | 13.962 | 13.611 | 12.853 | 10.597 | 16.142 | 14.872 | 15.001 | 11.484 | 14.316 | 14.362 | 15.501 | 11.395 | 13.841 | 14.429 | 13.143 | 14.895 | 13.686 | 14.268 | 11.387 | 11.04 | 15.404 | 15.737 | 10.607 | 8.887 | 10.862 | 10.53 | 9.811 | 7.188 | 9.287 | 10.056 | 9.857 | 10.5 | 10.1 | 9.7 | 9.5 | 10.2 | 12 | 7.1 | 7.6 | 7.2 | 9.2 | 8 | 7.5 | 7.1 | 7.3 | 7.5 | 5.8 | 4.9 | 5 | 6.2 | 5.6 | 4.6 | 4.4 | 3.7 | 3.1 | 2.8 | 4.3 | 4.7 | 3.7 | 3.2 | 2.5 | 2.9 | 3.4 | 2.8 | 2.8 | 3.6 | 3.3 | 3.1 | 3.1 | 3.9 | 3.6 | 3.6 | 3.4 | 3.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| -138.26 | 1.436 | 1.956 | 2.552 | 0.625 | 1.249 | 1.846 | 2.399 | 0.592 | 0 | 1.782 | 13.115 | 0.699 | 0 | 0 | 9.527 | 0 | 4.48 | 4.4 | 4.48 | 4.36 | 4.56 | 10.98 | 18.06 | 35.957 | 42.43 | 48.17 | 44.55 | 44.97 | 45.56 | 38.156 | 37.95 | 49.73 | 53.59 | 61.16 | 71.36 | 67.38 | 73.029 | 75.923 | 75.927 | 61.664 | 68.693 | 73.869 | 70.045 | 65.185 | 66.23 | 63.878 | 66.73 | 71.181 | 77.828 | 63.989 | 1.79 | 2.68 | 6.115 | 14.014 | 12.878 | 13.062 | 2.61 | 5.177 | 8.003 | 14.611 | 16.769 | 15.393 | 19.67 | 25.048 | 34.804 | 10.583 | 13.582 | 13.077 | 21.186 | 12.794 | 17.037 | 25.422 | 25.577 | 15.668 | 16.278 | 16.54 | 14.232 | 23.807 | 22.887 | 14.572 | 13.952 | 14.954 | 9.188 | 29.59 | 32.172 | 29.816 | 26.334 | 22.346 | 13.205 | 7.453 | 8.264 | 22.168 | 24.898 | 22.406 | 23.017 | 22.908 | 23.446 | 20.084 | 16.6 | 14.2 | 11.9 | 12.1 | 14.3 | 11.3 | 11.6 | 8.8 | 11.2 | 4.1 | 3 | 6 | 2.6 | 2.8 | 4.2 | 5.3 | 5.5 | 9.3 | 11 | 12.5 | 10.4 | 11.7 | 12.5 | 13.8 | 12.6 | 12.5 | 12.4 | 11.7 | 11.3 | 10.8 | 11.1 | 10.8 | 9.9 | 9.9 | 11.5 | 1 | 1.9 | 2.2 | 3.9 | 3.5 | 5.5 | 4 | 4 | 3.1 | 3.8 | 4.3 | 1.4 |
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 | 1.512 | 0.366 | 1.363 | 3.003 | 1.082 | 3.196 | 6.641 | 4.149 | 2.898 | 2.608 | 3.459 | 4.77 | 1.233 | 2.358 | 4.461 | 2.877 | 1.449 | 2.858 | 4.013 | 3.072 | 1.223 | 2.058 | 2.277 | 1.265 | 1.097 | 2.015 | 1.498 | 4.465 | 0.931 | 1.498 | 3.632 | 1.858 | 0.61 | 7.534 | 6.067 | 3.528 | 0.507 | 0.437 | 6.218 | 9.968 | 7.848 | 8.359 | 8.359 | 8.359 | 8.359 | 0.621 | 0.621 | 0.265 | 0.621 | 0 | 0 | 0 | 1.778 | 0 | 0 | 0 | 0.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60.879 | 59.449 | 54.181 | 49.763 | -0.625 | -1.249 | -1.846 | 12.757 | 7.512 | 0 | -1.782 | 7.529 | -0.699 | 0 | 0 | 5.09 | 0 | 9.678 | 9.181 | 0.742 | 12.814 | 12.256 | 9.583 | 2.163 | 12.381 | 9.632 | 9.375 | 2.856 | 13.779 | 11.116 | 9.041 | 0.7 | 12.802 | 11.142 | 10.037 | 1.421 | 9.581 | 9.366 | 8.001 | 4.17 | 10.776 | 8.433 | 7.184 | 4.834 | 7.792 | 6.525 | 6.852 | 3.896 | 9.196 | 7.768 | 8.047 | 3.35 | 6.797 | 6.468 | 6.668 | 3.122 | 7.42 | 7.17 | 6.327 | 2.57 | 6.442 | 6.435 | 16.145 | 2.914 | 8.099 | 7.017 | 6.287 | 3.082 | 6.775 | 6.307 | 5.596 | 3.737 | 5.632 | 5.659 | 4.633 | 3.432 | 6.053 | 5.302 | 4.62 | 4.007 | 6.593 | 5.864 | 5.305 | 0 | 6.358 | 5.227 | 4.274 | 0 | 9.808 | 0 | 0 | 0 | 3.225 | 4.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.163 | -18.777 | -11.66 | -2.174 | 43.785 | 37.81 | 36.237 | 23.716 | 28.219 | 35.738 | 36.072 | 19.643 | 33.447 | 31.057 | 31.752 | 15.659 | 22.401 | 13.094 | 10.96 | 20.502 | 9.308 | 7.935 | 11.378 | 17.323 | 4.668 | 5.473 | 6.705 | 17.102 | 6.609 | 9.705 | 6.697 | 18.838 | 5.827 | 6.972 | 8.331 | 12.608 | 4.709 | 6.821 | 4.423 | 10.919 | 3.998 | 5.446 | 4.271 | 4.608 | 2.742 | 2.972 | 1.982 | 7.903 | 2.928 | 2.65 | 5.871 | 5.908 | 2.502 | 4.564 | 2.769 | 5.52 | 8.592 | 7.211 | 4.497 | 4.915 | 1.605 | 7.523 | 1.384 | 14.975 | 11.65 | 12.915 | 13.535 | 13.182 | 12.518 | 13.496 | 16.849 | 14.34 | 5.246 | 5.919 | 6.569 | 8.392 | 6.138 | 8.107 | 6.293 | 6.958 | 7.387 | 7.047 | 5.935 | 12.969 | 7.974 | 6.498 | 4.9 | 11.181 | 3.577 | 10.881 | 8.157 | 6.631 | 5.815 | 3.502 | 7.775 | 7.49 | 10.293 | 9.133 | 9.289 | 9.7 | 11.6 | 11.3 | 10.5 | 10.4 | 10.9 | 9.7 | 9.7 | 10.3 | 9.8 | 8.1 | 7.8 | 7.7 | 6 | 4.7 | 4.9 | 4.8 | 4.6 | 4 | 4.2 | 4.4 | 4.4 | 3.9 | 3.9 | 3.7 | 4.2 | 4 | 3.8 | 3.2 | 3.5 | 3.4 | 3.1 | 3.2 | 3.1 | 3.3 | 3.1 | 3.1 | 3.2 | 3.3 | 3.5 | 3.3 | 3.5 | 3.6 | 6.6 | 6 | 5.8 | 6.9 |
Total Current Liabilities
| 129.163 | 138.119 | 135.094 | 131.948 | 128.782 | 118.914 | 115.786 | 110.312 | 101.785 | 97.335 | 88.509 | 82.146 | 75.855 | 72.309 | 71.766 | 65.199 | 60.192 | 62.701 | 60.456 | 57.247 | 58.845 | 54.307 | 57.924 | 60.015 | 77.866 | 85.627 | 88.55 | 93.109 | 92.494 | 90.272 | 75.504 | 75.838 | 87.655 | 93.879 | 98.841 | 101.944 | 100.616 | 111.724 | 106.782 | 107.075 | 95.15 | 100.719 | 102.757 | 98.041 | 95.154 | 96.035 | 89.422 | 94.08 | 104.271 | 107.105 | 96.073 | 22.413 | 25.917 | 30.763 | 34.86 | 32.679 | 43.293 | 34.342 | 30.259 | 26.261 | 36.889 | 45.138 | 47.255 | 50.789 | 61.538 | 69.534 | 43.82 | 41.209 | 46.332 | 54.6 | 48.092 | 45.711 | 52.442 | 52.027 | 41.871 | 39.586 | 43.047 | 42.003 | 50.221 | 45.247 | 42.393 | 41.292 | 39.337 | 37.052 | 57.608 | 58.165 | 50.377 | 48.555 | 51.135 | 39.823 | 26.217 | 23.782 | 42.07 | 43.867 | 39.992 | 37.695 | 42.488 | 42.635 | 39.23 | 36.8 | 35.9 | 32.9 | 32.1 | 34.9 | 34.2 | 28.4 | 26.1 | 28.7 | 23.1 | 19.1 | 21.3 | 17.4 | 16.1 | 16.4 | 16 | 15.2 | 18.9 | 21.2 | 22.3 | 19.4 | 20.5 | 20.1 | 20.8 | 19.1 | 21 | 21.1 | 19.2 | 17.7 | 16.8 | 17.4 | 17.3 | 15.9 | 15.8 | 18.4 | 7.4 | 8.1 | 8.5 | 11.1 | 10.6 | 12.4 | 10.9 | 10.9 | 9.7 | 9.8 | 10.1 | 8.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| -65.987 | 5.237 | 3.379 | 3.206 | 5.521 | 5.478 | 4.588 | 5.568 | 6.571 | 6.38 | 6.104 | 5.028 | 6.098 | 6.014 | 5.91 | 5.247 | 6.717 | 6.206 | 6.012 | 8.846 | 8.566 | 8.453 | 8.1 | 8.537 | 0 | 0 | 0 | 10.225 | 0 | 0 | 0 | 9.831 | 0 | 0 | 0 | 12.304 | 0 | 0 | 0 | 5.219 | 0 | 0 | 0 | 0.55 | 0 | 0 | 0 | 6.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.429 | 0 | 0 | 2.93 | 5.504 | 7.969 | 2.714 | 2.596 | 3.129 | 3.654 | 4.171 | 5.364 | 5.928 | 6.476 | 6.966 | 15.675 | 15.36 | 15.937 | 17.855 | 11.634 | 14.819 | 19.797 | 20.947 | 22.482 | 24.45 | 10.283 | 11.096 | 11.94 | 13.046 | 18.89 | 21.996 | 19.534 | 20.498 | 3.236 | 1.9 | 4.173 | 5.944 | 7.292 | 8.624 | 10.213 | 11.5 | 12.4 | 2.8 | 2.6 | 2.6 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 1 | 1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.9 | 1.9 | 1.9 | 11.9 | 10.4 | 10.4 | 8.7 | 7.6 | 5.2 | 5.2 | 5.2 | 5.3 | 7.1 | 7.5 | 5.7 |
Deferred Revenue Non-Current
| 60.879 | 59.449 | 54.181 | 49.763 | -5.521 | -5.478 | -4.588 | 4.648 | 4.575 | 2.851 | -6.104 | 5.385 | -6.098 | -6.014 | -5.91 | 5.696 | -6.717 | -6.206 | -6.012 | 0.876 | -8.566 | -8.453 | -8.1 | 3.332 | 0 | 0 | 0 | 3.434 | 0 | 0 | 0 | 1.901 | 0 | 0 | 0 | 0.774 | 0 | 0 | 0 | 6.399 | 0 | 0 | 0 | 9.79 | 0 | 0 | 0 | 8.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.392 | 0.133 | 0 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0.199 | 0 | 0 | 0 | 6.584 | 0 | 0 | 0 | 7.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.108 | 4.838 | 4.894 | 5.061 | 6.441 | 6.661 | 6.744 | 4.648 | 4.575 | 4.937 | 5.214 | 5.385 | 5.998 | 6.16 | 6.057 | 5.696 | 2.649 | 2.555 | 2.428 | 0.876 | 3.077 | 3.233 | 3.217 | 3.332 | 1.323 | 1.294 | 1.546 | 3.434 | 1.618 | 1.638 | 2.118 | 2.219 | 0.88 | 0.882 | 0.909 | 0.774 | 6.566 | 6.599 | 6.409 | 6.399 | 9.73 | 9.796 | 9.798 | 9.79 | 10.824 | 10.787 | 8.663 | 8.692 | 10.258 | 10.23 | 10.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 0.121 | 0.133 | 0.229 | 0.251 | 0.272 | 0.244 | 0.216 | 0.203 | 0.201 | 0.199 | 6.596 | 6.597 | 6.589 | 6.584 | 7.409 | 7.408 | 7.415 | 7.437 | 5.764 | 5.728 | 5.718 | 5.699 | 4.858 | 4.72 | 4.718 | 4.71 | 2.539 | 2.539 | 2.539 | 2.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.5 | 2.5 | 2.5 | 2.2 | 1.4 | 1.1 |
Other Non-Current Liabilities
| 82.513 | 10.479 | 10.359 | 10.459 | 61.828 | 58.085 | 52.836 | 35.449 | 34.008 | 32.345 | 42.334 | 29.804 | 41.37 | 38.7 | 38.623 | 25.283 | 34.252 | 33.134 | 32.351 | 22.98 | 31.929 | 30.869 | 33.495 | 13.972 | 26.901 | 25.716 | 24.448 | 4.073 | 17.851 | 17.43 | 15.088 | 4.019 | 16.083 | 17.119 | 18.103 | 4.809 | 16.209 | 15.206 | 13.364 | 1.735 | 11.595 | 11.585 | 11.32 | 1.324 | 17.111 | 17.081 | 16.192 | 1.086 | 15.057 | 20.849 | 22.643 | 17.216 | 11.817 | 14.092 | 14.52 | 14.802 | 15.544 | 19.819 | 19.933 | 14.865 | 19.822 | 25.269 | 1.038 | 27.776 | 13.935 | 13.926 | 13.344 | 13.506 | 15.971 | 15.414 | 15.784 | 15.527 | 11.042 | 10.901 | 11.189 | 4.337 | 10.731 | 10.633 | 11.042 | 3.955 | 10.901 | 10.933 | 11.26 | 11.479 | 11.445 | 11.544 | 11.814 | 12.057 | 11.104 | 11.096 | 11.325 | 11.554 | 11.631 | 11.625 | 11.583 | 11.752 | 11.738 | 11.597 | 11.587 | 11.8 | 11.7 | 11.7 | 11.6 | 11.6 | 11.5 | 11.4 | 11.3 | 11.2 | 11.6 | 11.4 | 11.1 | 11 | 12.1 | 12.2 | 12.3 | 12.1 | 12.2 | 12.4 | 12.2 | 12 | 11.2 | 11.1 | 11 | 11 | 10 | 9.9 | 9.8 | 9.6 | 1.3 | 1.2 | 1.2 | 1.2 | 1.5 | 1.2 | 1.2 | 1.2 | 0.7 | 0.7 | 0.6 | 0.5 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 0.8 |
Total Non-Current Liabilities
| 82.513 | 80.003 | 72.813 | 68.489 | 68.269 | 64.746 | 59.58 | 50.313 | 49.729 | 46.513 | 47.548 | 45.602 | 47.368 | 44.86 | 44.68 | 41.922 | 36.901 | 35.689 | 34.779 | 33.578 | 35.006 | 34.102 | 36.712 | 29.173 | 28.224 | 27.01 | 25.994 | 21.166 | 19.469 | 19.068 | 17.206 | 17.97 | 16.963 | 18.001 | 19.012 | 18.661 | 22.775 | 21.805 | 19.773 | 19.752 | 21.325 | 21.381 | 21.118 | 21.454 | 27.935 | 27.868 | 24.855 | 25.126 | 25.315 | 31.079 | 33.09 | 17.216 | 11.817 | 14.092 | 14.52 | 14.802 | 15.544 | 19.819 | 19.933 | 20.294 | 19.822 | 25.403 | 31.481 | 33.546 | 22.133 | 16.891 | 16.212 | 17.123 | 19.841 | 19.788 | 21.349 | 21.853 | 24.114 | 24.464 | 33.453 | 32.865 | 34.077 | 35.896 | 30.091 | 33.648 | 36.462 | 37.608 | 39.46 | 41.628 | 26.586 | 27.36 | 28.472 | 29.813 | 32.533 | 35.631 | 33.398 | 32.052 | 14.867 | 13.525 | 15.756 | 17.696 | 19.03 | 20.221 | 21.8 | 23.3 | 24.1 | 14.5 | 14.2 | 14.2 | 12.3 | 12.2 | 12.1 | 12.1 | 12.5 | 12.4 | 12.2 | 12.1 | 13.2 | 13.2 | 13.3 | 13.1 | 13.2 | 13.4 | 13.2 | 13.2 | 12.4 | 12.3 | 12.2 | 12.4 | 11.4 | 11.3 | 11.3 | 11.3 | 5.9 | 5.8 | 5.8 | 6 | 6.2 | 5.9 | 15.9 | 14.4 | 13.8 | 12.1 | 10.9 | 8.4 | 8.4 | 8.2 | 8.1 | 9.6 | 9.3 | 7.6 |
Total Liabilities
| 211.676 | 218.122 | 207.907 | 200.437 | 197.051 | 183.66 | 175.366 | 160.625 | 151.514 | 143.848 | 136.057 | 127.748 | 123.223 | 117.169 | 116.446 | 107.121 | 97.093 | 98.39 | 95.235 | 90.825 | 93.851 | 88.409 | 94.636 | 89.188 | 106.09 | 112.637 | 114.544 | 114.275 | 111.963 | 109.34 | 92.71 | 93.808 | 104.618 | 111.88 | 117.853 | 120.605 | 123.391 | 133.529 | 126.555 | 126.827 | 116.475 | 122.1 | 123.875 | 119.495 | 123.089 | 123.903 | 114.277 | 119.206 | 129.586 | 138.184 | 129.163 | 39.629 | 37.734 | 44.855 | 49.38 | 47.481 | 58.837 | 54.161 | 50.192 | 46.555 | 56.711 | 70.541 | 78.736 | 84.335 | 83.671 | 86.425 | 60.032 | 58.332 | 66.173 | 74.388 | 69.441 | 67.564 | 76.556 | 76.491 | 75.324 | 72.451 | 77.124 | 77.899 | 80.312 | 78.895 | 78.855 | 78.9 | 78.797 | 78.68 | 84.194 | 85.525 | 78.849 | 78.368 | 83.668 | 75.454 | 59.615 | 55.834 | 56.937 | 57.392 | 55.748 | 55.391 | 61.518 | 62.856 | 61.03 | 60.1 | 60 | 47.4 | 46.3 | 49.1 | 46.5 | 40.6 | 38.2 | 40.8 | 35.6 | 31.5 | 33.5 | 29.5 | 29.3 | 29.6 | 29.3 | 28.3 | 32.1 | 34.6 | 35.5 | 32.6 | 32.9 | 32.4 | 33 | 31.5 | 32.4 | 32.4 | 30.5 | 29 | 22.7 | 23.2 | 23.1 | 21.9 | 22 | 24.3 | 23.3 | 22.5 | 22.3 | 23.2 | 21.5 | 20.8 | 19.3 | 19.1 | 17.8 | 19.4 | 19.4 | 15.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.221 | 37.22 | 37.22 | 37.22 | 37.2 | 37.2 | 37.2 | 37.2 | 37.198 | 37.198 | 37.177 | 37.177 | 37.165 | 37.163 | 37.158 | 37.149 | 37.122 | 37.12 | 20.557 | 20.551 | 20.551 | 20.542 | 20.544 | 20.527 | 20.523 | 20.52 | 20.519 | 20.518 | 20.504 | 20.48 | 20.473 | 20.473 | 20.441 | 20.43 | 20.419 | 20.786 | 21.292 | 21.289 | 21.286 | 21.264 | 21.259 | 21.241 | 21.231 | 21.223 | 21.21 | 21.189 | 21.132 | 21.083 | 21.074 | 21.061 | 20.929 | 20.97 | 20.902 | 20.851 | 20.795 | 20.616 | 20.553 | 20.494 | 20.469 | 10.149 | 10.056 | 10.038 | 9.973 | 9.922 | 9.872 | 4.904 | 4.882 | 4.863 | 4.846 | 4.82 | 4.803 | 4.783 | 4.762 | 4.735 | 4.727 | 4.703 | 4.677 | 4.663 | 4.656 | 4.645 | 4.61 | 4.594 | 4.591 | 4.584 | 4.5 | 4.5 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 527.08 | 505.04 | 479.925 | 458.719 | 441.922 | 423.877 | 407.979 | 395.155 | 384.207 | 372.856 | 362.046 | 353.535 | 342.05 | 332.104 | 323.383 | 314.85 | 306.996 | 297.37 | 292.785 | 285.879 | 278.551 | 270.772 | 263.777 | 257.313 | 250.432 | 250.242 | 247.866 | 244.224 | 240.764 | 236.563 | 229.287 | 223.876 | 221.099 | 215.642 | 209.141 | 204.044 | 201.451 | 196.013 | 190.859 | 189.365 | 186.099 | 178.6 | 172.371 | 170.318 | 166.514 | 160.036 | 156.182 | 155.694 | 152.627 | 146.183 | 153.644 | 166.271 | 167.482 | 163.005 | 157.26 | 156.101 | 151.943 | 145.017 | 138.786 | 135.225 | 131.931 | 119.361 | 113.236 | 107.887 | 103.711 | 99.505 | 93.778 | 89.061 | 87.695 | 83.241 | 78.919 | 77.479 | 78.814 | 80.455 | 77.454 | 74.258 | 73.555 | 70.761 | 67.546 | 64.928 | 65.043 | 62.581 | 60.493 | 58.928 | 58.187 | 56.418 | 54.65 | 54.776 | 54.567 | 53.084 | 51.553 | 50.736 | 50.268 | 50.115 | 50.367 | 50.536 | 50.142 | 48.909 | 48.09 | 46.4 | 44.8 | 42.9 | 40.7 | 39.2 | 37.8 | 35.9 | 34.1 | 33.1 | 32 | 30.6 | 29.1 | 28.2 | 27.2 | 26.1 | 25.1 | 24.6 | 24 | 23.4 | 22.7 | 22.2 | 21.7 | 21.1 | 20.5 | 20.1 | 19.8 | 19.6 | 19.4 | 19 | 24.6 | 6.6 | 24.2 | 23.9 | 24.1 | 24.1 | 23.6 | 23.3 | 23.2 | 22.9 | 22.3 | 21.9 | 21.7 | 21.3 | 20.4 | 19.1 | 18.1 | 17.6 |
Accumulated Other Comprehensive Income/Loss
| -0.65 | -5.343 | -5.268 | -1.646 | -7.399 | -4.203 | -4.258 | -5.983 | -12.984 | -7.544 | -2.179 | 0.136 | 1.167 | 3.411 | 0.602 | 1.313 | 0.684 | 0.245 | -0.201 | 0.425 | 0.404 | 1.066 | 0.311 | 0.58 | 0.294 | -5.508 | -10.411 | -10.893 | -9.856 | -10.141 | -11.261 | -11.635 | -11.795 | -12.301 | -12.107 | -12.78 | -11.824 | -11.777 | -12.421 | -11.856 | -7.825 | -7.189 | -7.263 | -7.524 | -12.738 | -13.514 | -14.307 | -13.948 | -14.096 | -14.511 | -13.664 | -14.566 | -11.727 | -11.38 | -12.198 | -13.137 | -13.848 | -15.026 | -14.675 | -14.585 | -15.866 | -16.269 | -16.693 | -17.331 | -9.17 | -9.085 | -9.194 | -9.873 | -12.215 | -11.672 | -12.546 | -12.785 | -0.005 | -0.031 | -0.578 | -1.356 | -1.211 | -1.088 | 0.351 | 0.959 | 0.085 | -0.012 | 0.101 | -1.285 | -0.178 | -0.283 | -0.694 | -1.535 | -1.535 | -1.535 | -1.535 | -1.9 | -1.9 | -1.9 | -1.9 | -2.3 | -2.3 | -2.3 | -2.6 | -2.6 | -46.5 | -45.1 | -44.1 | -42.5 | -42 | -41.6 | -41.7 | -40.4 | -39.9 | -39.3 | -38.7 | -37.8 | -37.3 | -37.1 | -38.7 | -37.7 | -37.4 | -38 | -37.2 | -36.3 | -34 | -34 | -34 | -34 | -32.4 | -32.4 | -32.4 | -32.4 | -29.6 | -29.6 | -29.6 | -29.6 | -29 | -29 | -29 | -29 | -27.2 | -27.2 | -27.2 | -27.2 | -26.5 | -26.5 | -26.5 | -25.4 | -23.9 | -22.5 |
Other Total Stockholders Equity
| 27.534 | 26.22 | 23.689 | 22.188 | 20.962 | 18.697 | 17.095 | 16.029 | 14.415 | 13.65 | 12.793 | 12.178 | 11.386 | 9.111 | 8.643 | 7.875 | 6.643 | 6.308 | 5.917 | 7.564 | 7.484 | 7.414 | 7.325 | 8.412 | 7.306 | 6.559 | 6.09 | 6.956 | 6.059 | 5.826 | 5.685 | 6.846 | 6.085 | 22.015 | 20.996 | 20.46 | 19.257 | 18.84 | 16.907 | 16.299 | 15.398 | 14.94 | 14.177 | 13.265 | 11.547 | 10.865 | 10.167 | 9.06 | 8.123 | 7.668 | 7.009 | 6.284 | 5.698 | 5.339 | 4.573 | 4.16 | 3.042 | 3.657 | 3 | 2.611 | 0.828 | 0.084 | -0.824 | -0.607 | -5.137 | -6.367 | -7.375 | -8.121 | -10.896 | -12.246 | -12.854 | -13.428 | -17.137 | -17.51 | -8.638 | -9.542 | -11.244 | -11.155 | -11.536 | -11.693 | -7.778 | -8.082 | -8.538 | -7.318 | -9.482 | -9.532 | -9.705 | -9.908 | -10.434 | -10.54 | -10.443 | -10.511 | -10.736 | -10.288 | -9.858 | -9.527 | -5.714 | -5.569 | -5.343 | -5.3 | 38.5 | 53.2 | 53.1 | 47.7 | 51.4 | 51.4 | 51.7 | 48.8 | 47.6 | 47.2 | 46.9 | 46.2 | 45.2 | 45.1 | 46.4 | 45.3 | 44.9 | 45.5 | 44.6 | 43.5 | 41 | 40.8 | 40.1 | 40 | 38.5 | 38.5 | 38.4 | 38.3 | 35.3 | 53.3 | 35.2 | 35 | 34.3 | 34.3 | 34.2 | 33.9 | 31.5 | 31.5 | 31.4 | 31.2 | 30.4 | 30.4 | 30.1 | 28.4 | 26.5 | 25 |
Total Shareholders Equity
| 591.185 | 563.138 | 535.567 | 516.482 | 492.706 | 475.592 | 458.037 | 442.422 | 422.859 | 416.183 | 409.881 | 403.07 | 391.824 | 381.847 | 369.849 | 361.259 | 351.543 | 341.143 | 335.721 | 331.068 | 323.639 | 316.452 | 308.613 | 303.503 | 295.23 | 288.47 | 280.722 | 277.452 | 274.13 | 269.406 | 260.86 | 256.209 | 252.509 | 245.913 | 238.581 | 232.275 | 229.426 | 223.62 | 215.872 | 214.331 | 214.192 | 206.87 | 199.803 | 196.563 | 185.803 | 177.86 | 172.515 | 171.247 | 167.084 | 159.759 | 167.775 | 179.281 | 182.742 | 178.25 | 170.899 | 168.383 | 162.378 | 154.879 | 148.334 | 144.461 | 138.082 | 124.308 | 116.802 | 111.023 | 110.465 | 104.982 | 98.179 | 91.969 | 85.435 | 80.118 | 74.135 | 71.819 | 82.166 | 83.383 | 78.387 | 73.416 | 71.138 | 68.491 | 66.283 | 64.066 | 62.254 | 59.369 | 56.919 | 55.171 | 53.347 | 51.406 | 49.034 | 48.095 | 47.333 | 45.736 | 44.278 | 43.002 | 42.295 | 42.583 | 43.254 | 43.319 | 46.722 | 45.631 | 44.731 | 43 | 41.3 | 51 | 49.7 | 47.8 | 47.2 | 45.7 | 44.1 | 41.5 | 39.7 | 38.5 | 37.3 | 36.6 | 35.1 | 34.1 | 32.8 | 32.2 | 31.5 | 30.9 | 30.1 | 29.4 | 28.7 | 27.9 | 26.6 | 26.1 | 25.9 | 25.7 | 25.4 | 24.9 | 30.3 | 30.3 | 29.8 | 29.3 | 29.4 | 29.4 | 28.8 | 28.2 | 27.5 | 27.2 | 26.5 | 25.9 | 25.6 | 25.2 | 24 | 22.1 | 20.7 | 20.1 |
Total Equity
| 591.185 | 563.138 | 535.567 | 516.482 | 492.706 | 475.592 | 458.037 | 442.422 | 422.859 | 416.183 | 409.881 | 403.07 | 391.824 | 381.847 | 369.849 | 361.259 | 351.543 | 341.143 | 335.721 | 331.068 | 323.639 | 316.452 | 308.613 | 303.503 | 295.23 | 288.47 | 280.722 | 277.452 | 274.13 | 269.406 | 260.86 | 256.209 | 252.509 | 245.913 | 238.581 | 232.275 | 229.426 | 223.62 | 215.872 | 214.331 | 214.192 | 206.87 | 199.803 | 196.563 | 185.803 | 177.86 | 172.515 | 171.247 | 167.084 | 159.759 | 167.775 | 179.281 | 182.742 | 178.25 | 170.899 | 168.383 | 162.378 | 154.879 | 148.334 | 144.461 | 138.082 | 124.308 | 116.802 | 111.023 | 110.465 | 104.982 | 98.179 | 91.969 | 85.435 | 80.118 | 74.135 | 71.819 | 82.166 | 83.383 | 78.387 | 73.416 | 71.138 | 68.491 | 66.283 | 64.066 | 62.254 | 59.369 | 56.919 | 55.171 | 53.347 | 51.406 | 49.034 | 48.095 | 47.333 | 45.736 | 44.278 | 43.002 | 42.295 | 42.583 | 43.254 | 43.319 | 46.722 | 45.631 | 44.731 | 43 | 41.3 | 51 | 49.7 | 47.8 | 47.2 | 45.7 | 44.1 | 41.5 | 39.7 | 38.5 | 37.3 | 36.6 | 35.1 | 34.1 | 32.8 | 32.2 | 31.5 | 30.9 | 30.1 | 29.4 | 28.7 | 27.9 | 26.6 | 26.1 | 25.9 | 25.7 | 25.4 | 24.9 | 30.3 | 30.3 | 29.8 | 29.3 | 29.4 | 29.4 | 28.8 | 28.2 | 27.5 | 27.2 | 26.5 | 25.9 | 25.6 | 25.2 | 24 | 22.1 | 20.7 | 20.1 |
Total Liabilities & Shareholders Equity
| 802.861 | 781.26 | 743.474 | 716.919 | 689.757 | 659.252 | 633.403 | 603.047 | 574.373 | 560.031 | 545.938 | 530.818 | 515.047 | 499.016 | 486.295 | 468.38 | 448.636 | 439.533 | 430.956 | 421.893 | 417.49 | 404.861 | 403.249 | 392.691 | 401.32 | 401.107 | 395.266 | 391.727 | 386.093 | 378.746 | 353.57 | 350.017 | 357.127 | 357.793 | 356.434 | 352.88 | 352.817 | 357.149 | 342.427 | 341.158 | 330.667 | 328.97 | 323.678 | 316.058 | 308.892 | 301.763 | 286.792 | 290.453 | 296.67 | 297.943 | 296.938 | 218.91 | 220.476 | 223.105 | 220.279 | 215.864 | 221.215 | 209.04 | 198.526 | 191.016 | 194.793 | 194.849 | 195.538 | 195.358 | 194.136 | 191.407 | 158.211 | 150.301 | 151.608 | 154.506 | 143.576 | 139.383 | 158.722 | 159.874 | 153.711 | 145.867 | 148.262 | 146.39 | 146.595 | 142.961 | 141.109 | 138.269 | 135.716 | 133.851 | 137.541 | 136.931 | 127.883 | 126.463 | 131.001 | 121.19 | 103.893 | 98.836 | 99.232 | 99.975 | 99.002 | 98.71 | 108.24 | 108.487 | 105.761 | 103.1 | 101.3 | 98.4 | 96 | 96.9 | 93.7 | 86.3 | 82.3 | 82.3 | 75.3 | 70 | 70.8 | 66.1 | 64.4 | 63.7 | 62.1 | 60.5 | 63.6 | 65.5 | 65.6 | 62 | 61.6 | 60.3 | 59.6 | 57.6 | 58.3 | 58.1 | 55.9 | 53.9 | 53 | 53.5 | 52.9 | 51.2 | 51.4 | 53.7 | 52.1 | 50.7 | 49.8 | 50.4 | 48 | 46.7 | 44.9 | 44.3 | 41.8 | 41.5 | 40.1 | 36 |