Cascades Inc.
TSX:CAS.TO
11.18 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23 | 31 | 54 | 26 | 41 | 64 | 102 | 43 | 70 | 37 | 174 | 151 | 171 | 328 | 384 | 227 | 162 | 153 | 155 | 138 | 98 | 117 | 123 | 139 | 97 | 137 | 89 | 192 | 67 | 68 | 62 | 37 | 29 | 68 | 60 | 34 | 24 | 28 | 29 | 30 | 98 | 27 | 23 | 25 | 7 | 8 | 20 | 16 | 29 | 25 | 12 | 11 | 18 | 10 | 10 | 21 | 22 | 23 | 19 | 20 | 12 | 13 | 11 | 9 | 21 | 18 | 25 | 26 | 19 | 33 | 34 | 23 | 19 | 41 | 43 | 37 | 32 | 23 | 30 | 23 | 30 | 29 | 27 | 32 | 40 | 23 | 38 | 47 | 27 | 28 | 31 | 34 | 27 | 42 | 41 | 31 | 22 | 23 | 19 | 42 | 34 | 43 | 39 | 27 | 32 | 50 | 56.5 | 62.9 | 61.2 | 53.8 | 65.5 | 63.6 | 49.8 | 38 |
Short Term Investments
| 0 | 0 | 1 | 1 | 2 | 5 | 9 | 0 | 5 | 5 | 1 | 11 | 12 | 11 | 5 | 9 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 11 | 9 | 10 | 9 | 9 | 7 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 15 | 28 | 25 | 30 | 6 | 8 | 10 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23 | 31 | 55 | 27 | 43 | 69 | 111 | 43 | 75 | 42 | 175 | 162 | 183 | 339 | 389 | 236 | 162 | 153 | 155 | 138 | 98 | 117 | 133 | 150 | 106 | 147 | 98 | 201 | 74 | 73 | 65 | 38 | 30 | 69 | 61 | 35 | 25 | 29 | 30 | 32 | 100 | 30 | 25 | 27 | 9 | 11 | 35 | 44 | 54 | 55 | 18 | 19 | 28 | 22 | 10 | 21 | 22 | 23 | 19 | 20 | 12 | 13 | 11 | 9 | 21 | 18 | 25 | 26 | 19 | 33 | 34 | 23 | 19 | 41 | 43 | 37 | 32 | 23 | 30 | 23 | 30 | 29 | 27 | 32 | 40 | 23 | 38 | 47 | 27 | 28 | 31 | 34 | 27 | 42 | 41 | 31 | 22 | 23 | 19 | 42 | 34 | 43 | 39 | 27 | 32 | 50 | 56.5 | 62.9 | 61.2 | 53.8 | 65.5 | 63.6 | 49.8 | 38 |
Net Receivables
| 500 | 480 | 465 | 562 | 548 | 556 | 567 | 651 | 615 | 561 | 529 | 564 | 527 | 643 | 682 | 684 | 699 | 755 | 637 | 746 | 719 | 693 | 664 | 662 | 687 | 649 | 626 | 602 | 623 | 587 | 536 | 601 | 599 | 558 | 570 | 583 | 539 | 514 | 466 | 556 | 563 | 599 | 546 | 549 | 585 | 559 | 535 | 570 | 593 | 553 | 559 | 662 | 712 | 466 | 582 | 633 | 606 | 566 | 537 | 622 | 625 | 639 | 657 | 730 | 685 | 684 | 624 | 703 | 683 | 669 | 650 | 534 | 521 | 516 | 545 | 556 | 564 | 546 | 527 | 553 | 542 | 512 | 494 | 522 | 523 | 545 | 500 | 587 | 563 | 536 | 491 | 563 | 521 | 521 | 525 | 530 | 545 | 496 | 465 | 497 | 449 | 446 | 444 | 483 | 472 | 450 | 412.1 | 394.8 | 358 | 337.4 | 316.9 | 328.2 | 331.5 | 369.1 |
Inventory
| 641 | 645 | 568 | 590 | 611 | 614 | 587 | 616 | 584 | 536 | 494 | 502 | 477 | 577 | 569 | 606 | 657 | 606 | 598 | 578 | 605 | 630 | 605 | 528 | 539 | 555 | 523 | 568 | 570 | 490 | 477 | 474 | 487 | 483 | 494 | 499 | 477 | 470 | 462 | 485 | 512 | 569 | 543 | 514 | 520 | 501 | 497 | 494 | 513 | 530 | 516 | 526 | 530 | 409 | 534 | 533 | 527 | 525 | 520 | 525 | 551 | 577 | 580 | 556 | 548 | 572 | 555 | 563 | 569 | 580 | 548 | 472 | 478 | 488 | 537 | 548 | 586 | 595 | 559 | 544 | 509 | 515 | 501 | 488 | 490 | 498 | 478 | 459 | 465 | 446 | 438 | 440 | 432 | 440 | 418 | 380 | 379 | 370 | 354 | 357 | 346 | 346 | 350 | 365 | 363 | 346 | 344.9 | 320 | 299.2 | 271.7 | 267.9 | 267.5 | 269 | 279.6 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 1,077 | 747 | 75 | 0 | 0 | 7 | 11 | 0 | 12 | 11 | 10 | 0 | 0 | 0 | 0 | -32 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 34 | 36 | 33 | 26 | 17 | 307 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Total Current Assets
| 1,164 | 1,156 | 1,088 | 1,179 | 1,202 | 1,239 | 1,265 | 1,322 | 1,274 | 1,139 | 1,198 | 2,294 | 1,922 | 1,623 | 1,640 | 1,526 | 1,525 | 1,525 | 1,400 | 1,474 | 1,433 | 1,450 | 1,402 | 1,340 | 1,332 | 1,351 | 1,215 | 1,384 | 1,267 | 1,150 | 1,078 | 1,113 | 1,129 | 1,136 | 1,125 | 1,138 | 1,056 | 1,029 | 1,030 | 1,087 | 1,205 | 1,230 | 1,114 | 1,126 | 1,127 | 1,088 | 1,067 | 1,130 | 1,194 | 1,174 | 1,126 | 1,233 | 1,287 | 1,204 | 1,133 | 1,187 | 1,155 | 1,114 | 1,082 | 1,167 | 1,188 | 1,229 | 1,248 | 1,295 | 1,254 | 1,274 | 1,204 | 1,292 | 1,271 | 1,282 | 1,232 | 1,029 | 1,018 | 1,045 | 1,125 | 1,141 | 1,182 | 1,164 | 1,116 | 1,120 | 1,081 | 1,056 | 1,022 | 1,042 | 1,053 | 1,066 | 1,016 | 1,093 | 1,055 | 1,010 | 960 | 1,037 | 980 | 1,003 | 984 | 941 | 946 | 889 | 838 | 896 | 829 | 835 | 833 | 875 | 867 | 846 | 813.5 | 777.7 | 718.4 | 662.9 | 650.3 | 659.2 | 650.3 | 686.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,795 | 2,770 | 2,808 | 2,871 | 2,847 | 2,857 | 2,945 | 2,892 | 2,657 | 2,551 | 2,522 | 2,441 | 2,406 | 2,730 | 2,772 | 2,785 | 2,806 | 2,904 | 2,767 | 2,879 | 2,532 | 2,559 | 2,506 | 2,351 | 2,267 | 2,183 | 2,104 | 2,017 | 2,079 | 1,617 | 1,618 | 1,585 | 1,583 | 1,579 | 1,608 | 1,620 | 1,589 | 1,591 | 1,573 | 1,598 | 1,579 | 1,686 | 1,684 | 1,638 | 1,655 | 1,646 | 1,659 | 1,655 | 1,676 | 1,689 | 1,703 | 1,695 | 1,686 | 1,374 | 1,777 | 1,843 | 1,848 | 1,859 | 1,912 | 1,955 | 1,959 | 2,028 | 2,037 | 1,937 | 1,939 | 1,956 | 1,886 | 1,924 | 1,968 | 2,039 | 2,063 | 1,494 | 1,499 | 1,531 | 1,562 | 1,597 | 1,655 | 1,675 | 1,700 | 1,723 | 1,641 | 1,640 | 1,636 | 1,517 | 1,526 | 1,554 | 1,604 | 1,576 | 1,554 | 1,513 | 1,481 | 1,470 | 1,373 | 1,373 | 1,376 | 1,375 | 1,385 | 1,366 | 1,355 | 1,372 | 1,355 | 1,377 | 1,400 | 1,492 | 1,402 | 1,315 | 1,314 | 1,197.4 | 1,151.5 | 1,106.8 | 1,113.7 | 1,083.2 | 1,094.3 | 1,141.4 |
Goodwill
| 491 | 488 | 481 | 489 | 482 | 488 | 487 | 496 | 478 | 471 | 472 | 510 | 505 | 518 | 517 | 534 | 539 | 549 | 521 | 547 | 545 | 550 | 555 | 540 | 545 | 542 | 528 | 521 | 594 | 349 | 350 | 350 | 348 | 342 | 346 | 340 | 338 | 338 | 335 | 334 | 333 | 334 | 333 | 336 | 337 | 336 | 335 | 336 | 337 | 329 | 322 | 297 | 290 | 292 | 314 | 316 | 317 | 315 | 316 | 324 | 321 | 327 | 321 | 319 | 316 | 317 | 312 | 304 | 301 | 307 | 313 | 125 | 131 | 126 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 51 | 56 | 59 | 63 | 69 | 74 | 78 | 80 | 83 | 89 | 129 | 133 | 155 | 165 | 166 | 171 | 180 | 188 | 184 | 189 | 197 | 211 | 203 | 208 | 209 | 212 | 208 | 210 | 172 | 171 | 173 | 174 | 173 | 174 | 175 | 177 | 179 | 183 | 188 | 190 | 193 | 196 | 201 | 201 | 198 | 200 | 196 | 192 | 185 | 191 | 133 | 133 | 113 | 150 | 152 | 158 | 158 | 165 | 159 | 132 | 139 | 142 | 117 | 127 | 128 | 130 | 80 | 85 | 89 | 0 | 0 | 0 | 0 | 0 | 115 | 157 | 116 | 147 | 125 | 91 | 83 | 83 | 78 | 78 | 78 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 82.2 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 539 | 539 | 537 | 548 | 545 | 557 | 561 | 574 | 558 | 554 | 561 | 639 | 638 | 673 | 682 | 700 | 710 | 729 | 709 | 731 | 734 | 747 | 766 | 743 | 753 | 751 | 740 | 729 | 804 | 521 | 521 | 523 | 522 | 515 | 520 | 515 | 515 | 517 | 518 | 522 | 523 | 527 | 529 | 537 | 538 | 534 | 535 | 532 | 529 | 514 | 513 | 430 | 423 | 405 | 464 | 468 | 475 | 473 | 481 | 483 | 453 | 466 | 463 | 436 | 443 | 445 | 442 | 384 | 386 | 396 | 313 | 125 | 131 | 126 | 126 | 115 | 157 | 116 | 147 | 125 | 91 | 83 | 83 | 78 | 78 | 78 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 82.2 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 |
Long Term Investments
| 95 | 99 | 97 | 97 | 93 | 98 | 101 | 98 | 101 | 90 | 95 | 87 | 82 | 85 | 98 | 105 | 88 | 86 | 80 | 82 | 81 | 82 | 101 | 98 | 101 | 101 | 100 | 102 | 105 | 273 | 345 | 333 | 324 | 329 | 334 | 324 | 294 | 291 | 284 | 285 | 274 | 295 | 278 | 272 | 258 | 242 | 235 | 239 | 254 | 255 | 244 | 265 | 215 | 273 | 266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 182 | 169 | 167 | 172 | 152 | 147 | 114 | 109 | 156 | 132 | 138 | 133 | 149 | 151 | 170 | 179 | 163 | 150 | 153 | 145 | 144 | 136 | 134 | 145 | 153 | 153 | 149 | 142 | 159 | 158 | 179 | 185 | 179 | 175 | 181 | 204 | 199 | 203 | 185 | 166 | 163 | 131 | 118 | 109 | 117 | 118 | 128 | 142 | 122 | 122 | 101 | 60 | 69 | 79 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 106 | 83 | 75 | 71 | 73 | 72 | 67 | 62 | 56 | 67 | 52 | 51 | 54 | 55 | 50 | 48 | 75 | 83 | 71 | 58 | 71 | 59 | 42 | 63 | 59 | 59 | 74 | 73 | 355 | 354 | 72 | 46 | 43 | 61 | 80 | 91 | 90 | 88 | 83 | 83 | 78 | 107 | 108 | 73 | 84 | 73 | 70 | 57 | 59 | 45 | 44 | 83 | 155 | 117 | -32 | 353 | 318 | 318 | 317 | 272 | 286 | 318 | 283 | 249 | 261 | 285 | 237 | 212 | 212 | 192 | 303 | 260 | 0 | 234 | 233 | 232 | 184 | 226 | 181 | 187 | 194 | 191 | 186 | 260 | 255 | 261 | 260 | 338 | 314 | 318 | 313 | 301 | 291 | 292 | 203 | 260 | 253 | 249 | 182 | 246 | 242 | 244 | 189 | 228 | 213 | 195 | 113.4 | 138 | 131.8 | 114.2 | 102.9 | 104.8 | 100.6 | 81.6 |
Total Non-Current Assets
| 3,717 | 3,660 | 3,684 | 3,759 | 3,710 | 3,731 | 3,788 | 3,735 | 3,528 | 3,394 | 3,368 | 3,351 | 3,329 | 3,694 | 3,772 | 3,817 | 3,842 | 3,952 | 3,780 | 3,895 | 3,562 | 3,583 | 3,549 | 3,400 | 3,333 | 3,247 | 3,167 | 3,063 | 3,502 | 2,923 | 2,735 | 2,672 | 2,651 | 2,659 | 2,723 | 2,754 | 2,687 | 2,690 | 2,643 | 2,654 | 2,617 | 2,746 | 2,717 | 2,629 | 2,652 | 2,613 | 2,627 | 2,625 | 2,640 | 2,625 | 2,605 | 2,533 | 2,548 | 2,248 | 2,591 | 2,664 | 2,641 | 2,650 | 2,710 | 2,710 | 2,698 | 2,812 | 2,783 | 2,622 | 2,643 | 2,686 | 2,565 | 2,520 | 2,566 | 2,627 | 2,679 | 1,879 | 1,872 | 1,891 | 1,921 | 1,944 | 1,996 | 2,017 | 2,028 | 2,035 | 1,926 | 1,914 | 1,905 | 1,855 | 1,859 | 1,893 | 1,943 | 1,914 | 1,868 | 1,831 | 1,794 | 1,771 | 1,664 | 1,665 | 1,653 | 1,635 | 1,638 | 1,615 | 1,598 | 1,618 | 1,597 | 1,621 | 1,652 | 1,720 | 1,615 | 1,510 | 1,509.6 | 1,335.4 | 1,283.3 | 1,221 | 1,223.7 | 1,188 | 1,194.9 | 1,223 |
Total Assets
| 4,881 | 4,816 | 4,772 | 4,938 | 4,912 | 4,970 | 5,053 | 5,057 | 4,802 | 4,533 | 4,566 | 5,645 | 5,251 | 5,317 | 5,412 | 5,343 | 5,367 | 5,477 | 5,180 | 5,369 | 4,995 | 5,033 | 4,951 | 4,740 | 4,665 | 4,598 | 4,382 | 4,447 | 4,769 | 4,073 | 3,813 | 3,785 | 3,780 | 3,795 | 3,848 | 3,892 | 3,743 | 3,719 | 3,673 | 3,741 | 3,822 | 3,976 | 3,831 | 3,755 | 3,779 | 3,701 | 3,694 | 3,755 | 3,834 | 3,799 | 3,731 | 3,766 | 3,835 | 3,452 | 3,724 | 3,851 | 3,796 | 3,764 | 3,792 | 3,877 | 3,886 | 4,041 | 4,031 | 3,917 | 3,897 | 3,960 | 3,769 | 3,812 | 3,837 | 3,909 | 3,911 | 2,908 | 2,890 | 2,936 | 3,046 | 3,085 | 3,178 | 3,181 | 3,144 | 3,155 | 3,007 | 2,970 | 2,927 | 2,897 | 2,912 | 2,959 | 2,959 | 3,007 | 2,923 | 2,841 | 2,754 | 2,808 | 2,644 | 2,668 | 2,637 | 2,576 | 2,584 | 2,504 | 2,436 | 2,514 | 2,426 | 2,456 | 2,485 | 2,595 | 2,482 | 2,356 | 2,323.1 | 2,113.1 | 2,001.7 | 1,883.9 | 1,874 | 1,847.2 | 1,845.2 | 1,909.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 660 | 654 | 508 | 628 | 634 | 673 | 538 | 635 | 696 | 663 | 518 | 586 | 608 | 762 | 601 | 753 | 799 | 806 | 589 | 731 | 712 | 738 | 569 | 625 | 629 | 607 | 495 | 619 | 691 | 640 | 516 | 577 | 583 | 566 | 440 | 586 | 568 | 553 | 390 | 532 | 596 | 629 | 450 | 551 | 558 | 567 | 465 | 533 | 550 | 545 | 472 | 603 | 659 | 393 | 440 | 0 | 0 | 0 | 498 | 0 | 0 | 0 | 586 | 588 | 593 | 583 | 572 | 550 | 564 | 576 | 607 | 480 | 454 | 475 | 543 | 470 | 491 | 486 | 509 | 495 | 457 | 449 | 453 | 444 | 450 | 474 | 483 | 520 | 484 | 452 | 451 | 446 | 403 | 420 | 432 | 387 | 388 | 370 | 373 | 372 | 339 | 347 | 376 | 377 | 372 | 347 | 350.1 | 321.4 | 288.5 | 268.8 | 275.3 | 302.6 | 290.8 | 294 |
Short Term Debt
| 238 | 235 | 67 | 66 | 79 | 90 | 137 | 79 | 118 | 76 | 75 | 139 | 122 | 93 | 115 | 308 | 264 | 101 | 98 | 139 | 130 | 122 | 87 | 64 | 67 | 89 | 103 | 86 | 78 | 60 | 54 | 68 | 68 | 66 | 65 | 60 | 411 | 416 | 70 | 93 | 386 | 116 | 92 | 109 | 124 | 131 | 140 | 253 | 235 | 236 | 159 | 171 | 150 | 68 | 76 | 90 | 89 | 88 | 93 | 89 | 121 | 111 | 140 | 99 | 79 | 97 | 51 | 57 | 59 | 57 | 51 | 60 | 56 | 42 | 52 | 45 | 53 | 109 | 105 | 94 | 75 | 66 | 18 | 82 | 51 | 97 | 47 | 269 | 177 | 174 | 161 | 158 | 47 | 45 | 168 | 131 | 154 | 134 | 112 | 118 | 103 | 112 | 93 | 101 | 134 | 150 | 124.1 | 203.7 | 280.9 | 179 | 157.2 | 113.3 | 136.8 | 167.1 |
Tax Payables
| 4 | 3 | 6 | 6 | 4 | 4 | 4 | 4 | 6 | 4 | 12 | 12 | 12 | 21 | 17 | 19 | 19 | 21 | 17 | 26 | 32 | 26 | 23 | 20 | 21 | 11 | 6 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 4 | 4 | 5 | 21 | 6 | 5 | 2 | 2 | 2 | 1 | 1 | 3 | 2 | 3 | 2 | 76 | 68 | 13 | 4 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 3 | 218 | 21 | 12 | 0 | 0 | 0 | 0 | 0 | 213 | 23 | 23 | 34 | 299 | 26 | 24 | 25 | 221 | 32 | 40 | 33 | 29 | 27 | 29 | 20 | 13 | 13 | 10 | 10 | 10 | 14 | 12 | 5 | 6 | 13 | 15 | 17 | 16 | 30 | 18 | 7 | 4 | 6 | 4 | 5 | 7 | 3 | 2 | 3 | 2 | 76 | 68 | 30 | 4 | 0 | 0 | 0 | -498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -269 | -177 | -174 | -161 | -158 | 0 | 0 | -168 | -131 | -154 | -134 | -112 | -118 | -103 | -112 | -93 | -101 | -134 | -150 | -124.1 | -203.7 | -280.9 | -179 | -157.2 | 0 | -136.8 | -167.1 |
Other Current Liabilities
| 39 | 46 | 238 | -1 | 6 | 33 | 238 | 91 | -22 | 25 | 217 | 722 | 290 | 140 | 298 | 38 | 69 | 76 | 339 | 139 | 131 | 130 | 275 | 168 | 162 | 167 | 229 | 117 | 110 | 38 | 171 | 39 | 32 | 32 | 209 | 47 | 43 | 54 | 210 | 60 | 5 | 4 | 148 | 41 | 18 | 45 | 166 | 5 | 4 | 2 | 93 | 24 | 14 | 94 | 134 | 567 | 532 | 539 | 6 | 534 | 534 | 569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 36 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 125 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Total Current Liabilities
| 945 | 941 | 819 | 741 | 747 | 800 | 917 | 809 | 798 | 768 | 822 | 1,459 | 1,121 | 1,016 | 1,031 | 1,118 | 1,151 | 1,004 | 1,043 | 1,035 | 1,005 | 1,016 | 983 | 877 | 879 | 874 | 846 | 828 | 891 | 739 | 762 | 685 | 684 | 670 | 727 | 698 | 1,026 | 1,027 | 707 | 706 | 1,011 | 761 | 700 | 703 | 702 | 744 | 772 | 794 | 791 | 786 | 726 | 874 | 891 | 568 | 654 | 657 | 621 | 627 | 598 | 623 | 655 | 680 | 726 | 687 | 672 | 680 | 623 | 607 | 623 | 633 | 658 | 540 | 510 | 517 | 595 | 515 | 544 | 595 | 614 | 589 | 532 | 515 | 514 | 526 | 537 | 571 | 630 | 789 | 661 | 626 | 612 | 604 | 575 | 592 | 600 | 518 | 542 | 504 | 485 | 490 | 442 | 459 | 469 | 478 | 506 | 497 | 474.2 | 525.1 | 569.4 | 447.8 | 432.5 | 415.8 | 427.6 | 461.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,878 | 1,816 | 1,869 | 2,048 | 2,038 | 2,044 | 1,931 | 1,975 | 1,710 | 1,510 | 1,450 | 1,830 | 1,799 | 1,889 | 1,949 | 1,947 | 1,975 | 2,264 | 2,171 | 2,063 | 1,815 | 1,854 | 1,805 | 1,610 | 1,583 | 1,548 | 1,541 | 1,538 | 1,733 | 1,590 | 1,496 | 1,566 | 1,625 | 1,686 | 1,711 | 1,715 | 1,306 | 1,303 | 1,556 | 1,577 | 1,357 | 1,619 | 1,540 | 1,517 | 1,558 | 1,458 | 1,415 | 987 | 1,507 | 1,457 | 1,469 | 1,317 | 1,284 | 1,489 | 1,383 | 1,447 | 1,486 | 1,443 | 1,459 | 1,501 | 1,549 | 1,707 | 1,672 | 1,696 | 1,662 | 1,670 | 1,570 | 1,602 | 1,607 | 1,670 | 1,657 | 1,176 | 1,190 | 1,257 | 1,289 | 1,276 | 1,318 | 1,247 | 1,168 | 1,212 | 1,167 | 1,146 | 1,092 | 1,108 | 1,113 | 1,119 | 1,048 | 987 | 1,088 | 1,081 | 1,043 | 1,120 | 1,038 | 1,060 | 1,045 | 1,043 | 1,056 | 1,037 | 1,028 | 1,112 | 1,109 | 1,116 | 1,125 | 1,211 | 1,106 | 1,009 | 1,002.5 | 783.4 | 575 | 647.7 | 676.9 | 670.2 | 676.8 | 716.6 |
Deferred Revenue Non-Current
| 0 | 125 | 61 | 40 | 41 | 0 | 0 | 0 | 0 | 0 | 47 | 53 | 52 | 58 | 57 | 55 | 54 | 67 | 49 | 51 | 51 | 50 | 42 | 38 | 33 | 34 | 36 | 37 | 36 | 35 | 34 | 28 | 32 | 30 | 34 | 33 | 34 | 34 | 33 | 33 | 35 | 36 | 37 | 31 | 33 | 32 | 33 | 32 | 34 | 35 | 33 | 40 | 24 | 38 | 0 | 0 | 0 | 0 | -203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136 | 134 | 143 | 151 | 145 | 136 | 132 | 146 | 207 | 185 | 192 | 196 | 190 | 200 | 210 | 210 | 212 | 213 | 197 | 220 | 194 | 196 | 201 | 219 | 217 | 207 | 186 | 233 | 239 | 222 | 219 | 211 | 198 | 189 | 189 | 174 | 155 | 154 | 138 | 125 | 111 | 113 | 109 | 101 | 65 | 63 | 80 | 90 | 94 | 105 | 89 | 96 | 124 | 113 | 172 | 0 | 0 | 0 | 203 | 0 | 0 | 0 | 199 | 193 | 0 | 215 | 228 | 261 | 272 | 286 | 286 | 0 | 0 | 0 | 160 | 0 | 197 | 292 | 214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 208 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 89 | 83 | 77 | 77 | 77 | 75 | 71 | 64 | 75.6 | 78 | 78.1 | 73.1 | 70.5 | 66.6 | 62.2 | 68.5 |
Other Non-Current Liabilities
| 152 | 156 | 99 | 96 | 102 | 148 | 145 | 143 | 146 | 165 | 128 | 123 | 131 | 184 | 208 | 216 | 217 | 190 | 251 | 197 | 190 | 191 | 232 | 216 | 205 | 216 | 172 | 201 | 210 | 198 | 194 | 226 | 422 | 409 | 413 | 399 | 366 | 380 | 374 | 351 | 326 | 368 | 360 | 343 | 366 | 386 | 300 | -165 | 264 | 258 | 249 | 234 | 229 | 179 | 234 | 418 | 387 | 402 | 228 | 418 | 373 | 365 | 156 | 118 | 352 | 123 | 124 | 142 | 134 | 135 | 134 | 251 | 256 | 256 | 105 | 285 | 88 | 0 | 89 | 298 | 262 | 264 | 265 | 218 | 216 | 207 | 216 | 213 | 199 | 0 | 0 | 208 | 211 | 213 | 63 | 196 | 168 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 |
Total Non-Current Liabilities
| 2,166 | 2,106 | 2,172 | 2,335 | 2,326 | 2,328 | 2,208 | 2,264 | 2,063 | 1,860 | 1,817 | 2,202 | 2,172 | 2,331 | 2,424 | 2,428 | 2,458 | 2,734 | 2,471 | 2,582 | 2,301 | 2,341 | 2,280 | 2,121 | 2,071 | 2,039 | 1,935 | 2,046 | 2,254 | 2,080 | 1,977 | 2,059 | 2,079 | 2,125 | 2,158 | 2,147 | 1,706 | 1,717 | 1,963 | 1,961 | 1,718 | 2,023 | 1,937 | 1,891 | 1,957 | 1,876 | 1,828 | 1,850 | 1,899 | 1,855 | 1,840 | 1,687 | 1,661 | 1,819 | 1,789 | 1,865 | 1,873 | 1,845 | 1,890 | 1,919 | 1,922 | 2,072 | 2,027 | 2,007 | 2,014 | 2,008 | 1,922 | 2,005 | 2,013 | 2,091 | 2,077 | 1,427 | 1,446 | 1,513 | 1,554 | 1,561 | 1,603 | 1,539 | 1,471 | 1,510 | 1,429 | 1,410 | 1,357 | 1,326 | 1,329 | 1,326 | 1,264 | 1,200 | 1,287 | 1,290 | 1,251 | 1,328 | 1,249 | 1,273 | 1,230 | 1,239 | 1,224 | 1,221 | 1,117 | 1,195 | 1,186 | 1,193 | 1,202 | 1,286 | 1,177 | 1,073 | 1,078.2 | 861.5 | 653.1 | 720.8 | 747.5 | 736.9 | 739.1 | 785.1 |
Total Liabilities
| 3,111 | 3,047 | 2,991 | 3,076 | 3,073 | 3,128 | 3,125 | 3,073 | 2,861 | 2,628 | 2,639 | 3,661 | 3,293 | 3,347 | 3,455 | 3,546 | 3,609 | 3,738 | 3,514 | 3,617 | 3,306 | 3,357 | 3,263 | 2,998 | 2,950 | 2,913 | 2,781 | 2,874 | 3,145 | 2,819 | 2,739 | 2,744 | 2,763 | 2,795 | 2,885 | 2,845 | 2,732 | 2,744 | 2,670 | 2,667 | 2,729 | 2,784 | 2,637 | 2,594 | 2,659 | 2,620 | 2,600 | 2,644 | 2,690 | 2,641 | 2,566 | 2,561 | 2,552 | 2,387 | 2,443 | 2,522 | 2,494 | 2,472 | 2,488 | 2,542 | 2,577 | 2,752 | 2,753 | 2,694 | 2,686 | 2,688 | 2,545 | 2,612 | 2,636 | 2,724 | 2,735 | 1,967 | 1,956 | 2,030 | 2,149 | 2,076 | 2,147 | 2,134 | 2,085 | 2,099 | 1,961 | 1,925 | 1,871 | 1,852 | 1,866 | 1,897 | 1,894 | 1,989 | 1,948 | 1,916 | 1,863 | 1,932 | 1,824 | 1,865 | 1,830 | 1,757 | 1,766 | 1,725 | 1,602 | 1,685 | 1,628 | 1,652 | 1,671 | 1,764 | 1,683 | 1,570 | 1,552.4 | 1,386.6 | 1,222.5 | 1,168.6 | 1,180 | 1,152.7 | 1,166.7 | 1,246.2 |
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 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.9 | 50.9 | 50.9 | 50.9 | 50.9 | 50.9 |
Common Stock
| 616 | 613 | 613 | 613 | 613 | 611 | 611 | 611 | 614 | 612 | 614 | 614 | 622 | 622 | 622 | 498 | 498 | 492 | 491 | 490 | 487 | 487 | 490 | 490 | 492 | 491 | 492 | 489 | 489 | 488 | 487 | 486 | 486 | 487 | 490 | 484 | 484 | 483 | 483 | 483 | 483 | 482 | 482 | 482 | 482 | 482 | 482 | 482 | 483 | 483 | 486 | 489 | 493 | 495 | 496 | 0 | 0 | 498 | 0 | 0 | 0 | 510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,059 | 1,067 | 1,096 | 1,162 | 1,138 | 1,126 | 1,212 | 1,247 | 1,266 | 1,258 | 1,274 | 1,181 | 1,171 | 1,172 | 1,146 | 1,089 | 1,050 | 1,023 | 1,000 | 1,085 | 1,022 | 1,003 | 1,000 | 1,091 | 1,057 | 1,035 | 982 | 952 | 983 | 670 | 512 | 481 | 463 | 443 | 387 | 458 | 443 | 416 | 454 | 511 | 530 | 623 | 642 | 623 | 586 | 563 | 567 | 581 | 603 | 608 | 615 | 616 | 677 | 564 | 701 | 739 | 713 | 696 | 700 | 745 | 717 | 691 | 656 | 679 | 690 | 719 | 725 | 718 | 706 | 665 | 649 | 707 | 701 | 672 | 669 | 776 | 779 | 780 | 783 | 784 | 762 | 769 | 778 | 775 | 786 | 761 | 749 | 712 | 682 | 648 | 615 | 597 | 560 | 527 | 505 | 486 | 460 | 443 | 479 | 461 | 437 | 432 | 428 | 424 | 409 | 404 | 389.7 | 353.7 | 368.6 | 357.8 | 356.6 | 345.3 | 322.7 | 308.6 |
Accumulated Other Comprehensive Income/Loss
| 39 | 31 | 15 | 30 | 14 | 28 | 34 | 57 | -3 | -27 | -23 | -27 | -40 | -34 | -28 | -10 | -2 | 13 | -17 | -12 | -14 | -7 | 2 | -18 | -11 | -20 | -35 | -36 | -18 | -12 | -31 | -36 | -40 | -42 | -27 | -38 | -48 | -52 | -62 | -55 | -57 | -51 | -60 | -68 | -70 | -81 | -87 | -91 | -90 | -82 | -86 | -54 | -48 | -30 | 46 | 58 | 58 | 64 | 91 | 77 | 82 | 88 | 85 | 7 | 5 | 10 | -43 | -56 | -43 | -17 | -9 | -33 | -33 | -32 | -36 | -31 | -13 | 2 | 11 | 7 | 19 | 12 | 14 | 6 | -3 | 32 | 48 | 38 | 25 | 15 | 16 | 19 | 0 | 16 | 11 | 6 | 9 | 8 | 11 | 19 | 16 | 23 | 31 | 33 | 22 | 14 | 17.2 | 14.3 | 15.3 | 19.3 | 25 | 24 | 24.2 | 25.8 |
Other Total Stockholders Equity
| 15 | 16 | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 15 | 15 | 16 | 16 | 16 | 16 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 14 | 13 | 13 | 13 | 222 | 510 | 509 | 13 | 513 | 513 | 510 | 0 | 515 | 515 | 516 | 517 | 517 | 517 | 517 | 517 | 517 | 267 | 266 | 266 | 264 | 264 | 265 | 265 | 265 | 265 | 265 | 264 | 264 | 264 | 263 | 269 | 268 | 268 | 268 | 262 | 275 | 260 | 260 | 260 | 260 | 159 | 159 | 159 | 159 | 159 | 159 | 159 | 159 | 157 | 157 | 157 | 155.9 | 155.8 | 140.4 | 110.8 | 84 | 83.8 | 83.8 | 85.6 |
Total Shareholders Equity
| 1,729 | 1,727 | 1,739 | 1,820 | 1,779 | 1,780 | 1,871 | 1,929 | 1,891 | 1,857 | 1,879 | 1,781 | 1,766 | 1,773 | 1,753 | 1,590 | 1,559 | 1,542 | 1,489 | 1,578 | 1,511 | 1,499 | 1,508 | 1,579 | 1,553 | 1,522 | 1,455 | 1,421 | 1,470 | 1,162 | 984 | 947 | 925 | 904 | 867 | 923 | 898 | 866 | 893 | 957 | 974 | 1,072 | 1,081 | 1,054 | 1,015 | 980 | 978 | 988 | 1,011 | 1,024 | 1,029 | 1,064 | 1,135 | 1,042 | 1,257 | 1,307 | 1,280 | 1,271 | 1,304 | 1,335 | 1,309 | 1,289 | 1,256 | 1,201 | 1,211 | 1,246 | 1,199 | 1,179 | 1,180 | 1,165 | 1,157 | 941 | 934 | 906 | 897 | 1,009 | 1,031 | 1,047 | 1,059 | 1,056 | 1,046 | 1,045 | 1,056 | 1,045 | 1,046 | 1,062 | 1,065 | 1,018 | 975 | 925 | 891 | 876 | 820 | 803 | 776 | 651 | 628 | 610 | 649 | 639 | 612 | 614 | 618 | 614 | 588 | 575 | 562.8 | 523.8 | 575.2 | 538.8 | 516.5 | 504 | 481.6 | 470.9 |
Total Equity
| 1,770 | 1,769 | 1,781 | 1,862 | 1,839 | 1,842 | 1,928 | 1,984 | 1,941 | 1,905 | 1,927 | 1,984 | 1,958 | 1,970 | 1,957 | 1,797 | 1,758 | 1,739 | 1,666 | 1,752 | 1,689 | 1,676 | 1,688 | 1,742 | 1,715 | 1,685 | 1,601 | 1,573 | 1,624 | 1,254 | 1,074 | 1,041 | 1,017 | 1,000 | 963 | 1,047 | 1,011 | 975 | 1,003 | 1,074 | 1,093 | 1,192 | 1,194 | 1,161 | 1,120 | 1,081 | 1,094 | 1,111 | 1,144 | 1,158 | 1,165 | 1,205 | 1,283 | 1,065 | 1,281 | 1,329 | 1,302 | 1,292 | 1,325 | 1,335 | 1,309 | 1,289 | 1,278 | 1,223 | 1,211 | 1,272 | 1,224 | 1,200 | 1,201 | 1,185 | 1,176 | 941 | 934 | 906 | 897 | 1,009 | 1,031 | 1,047 | 1,059 | 1,056 | 1,046 | 1,045 | 1,056 | 1,045 | 1,046 | 1,062 | 1,065 | 1,018 | 975 | 925 | 891 | 876 | 820 | 803 | 807 | 819 | 818 | 779 | 834 | 829 | 798 | 804 | 814 | 831 | 799 | 786 | 770.7 | 726.5 | 779.2 | 715.3 | 694 | 694.5 | 678.5 | 663.5 |
Total Liabilities & Shareholders Equity
| 4,881 | 4,816 | 4,772 | 4,938 | 4,912 | 4,970 | 5,053 | 5,057 | 4,802 | 4,533 | 4,566 | 5,645 | 5,251 | 5,317 | 5,412 | 5,343 | 5,367 | 5,477 | 5,180 | 5,369 | 4,995 | 5,033 | 4,951 | 4,740 | 4,665 | 4,598 | 4,382 | 4,447 | 4,769 | 4,073 | 3,813 | 3,785 | 3,780 | 3,795 | 3,848 | 3,892 | 3,743 | 3,719 | 3,673 | 3,741 | 3,822 | 3,976 | 3,831 | 3,755 | 3,779 | 3,701 | 3,694 | 3,755 | 3,834 | 3,799 | 3,731 | 3,766 | 3,835 | 3,452 | 3,724 | 3,851 | 3,796 | 3,764 | 3,792 | 3,877 | 3,886 | 4,041 | 4,031 | 3,917 | 3,897 | 3,960 | 3,769 | 3,812 | 3,837 | 3,909 | 3,911 | 2,908 | 2,890 | 2,936 | 3,046 | 3,085 | 3,178 | 3,181 | 3,144 | 3,155 | 3,007 | 2,970 | 2,927 | 2,897 | 2,912 | 2,959 | 2,959 | 3,007 | 2,923 | 2,841 | 2,754 | 2,808 | 2,644 | 2,668 | 2,637 | 2,576 | 2,584 | 2,504 | 2,436 | 2,514 | 2,426 | 2,456 | 2,485 | 2,595 | 2,482 | 2,356 | 2,323.1 | 2,113.1 | 2,001.7 | 1,883.9 | 1,874 | 1,847.2 | 1,845.2 | 1,909.7 |