Culp, Inc.
NYSE:CULP
5.29 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 13.472 | 10.012 | 12.585 | 15.214 | 16.812 | 20.964 | 16.725 | 19.137 | 18.874 | 14.55 | 11.78 | 16.956 | 26.061 | 37.009 | 35.987 | 45.288 | 39.986 | 69.79 | 21.872 | 47.183 | 44.236 | 40.008 | 26.418 | 14.768 | 8.593 | 21.228 | 22.428 | 15.739 | 18.322 | 20.795 | 15.659 | 13.91 | 45.549 | 37.787 | 31.713 | 31.176 | 25.933 | 29.725 | 28.772 | 28.953 | 24.665 | 29.303 | 23.293 | 24.267 | 21.423 | 23.53 | 19.489 | 23.464 | 21.889 | 25.023 | 15.096 | 13.795 | 14.57 | 23.181 | 17.259 | 15.262 | 14.045 | 18.295 | 19.015 | 19.575 | 15.481 | 11.797 | 15.809 | 8.522 | 6.352 | 4.914 | 15.5 | 16.83 | 9.017 | 10.169 | 10.675 | 9.706 | 8.387 | 9.714 | 12.87 | 12.883 | 5.238 | 5.107 | 13.02 | 16.505 | 11.946 | 14.568 | 8.932 | 16.623 | 15.094 | 14.355 | 38.48 | 35.037 | 25.071 | 31.993 | 10.359 | 8.59 | 0.549 | 1.207 | 0.292 | 0.744 | 1.654 | 1.007 | 0.6 | 0.8 | 1.1 | 0.5 | 0.7 | 1.2 | 1.5 | 2.3 | 0.3 | 1.2 | 1.8 | 0.8 | 0.4 | 0.7 | 1.7 | 0.5 | 1.8 | 0.9 | 1 | 1.4 | 0.3 | 0.3 | 0.4 | 2.7 | 0.3 | 0.3 | 4.9 | 7.2 | 1 | 0.5 | 0.8 | 4 | 0.1 | 0.2 | 3.7 | 8 | 3.1 | 3.2 | 3.7 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0.954 | 0.903 | 0.937 | 0.937 | 0.791 | 1.404 | 2.42 | 2.237 | 0 | 0 | 1.753 | 11.273 | 11.359 | 8.703 | 15.333 | 10.467 | 6.075 | 5.194 | 10.751 | 0 | 0 | 5.001 | 13.544 | 26.719 | 30.756 | 28.21 | 19.678 | 6.493 | 2.469 | 2.443 | 2.41 | 2.43 | 2.434 | 4.359 | 4.259 | 6.32 | 6.336 | 10.004 | 8.384 | 6.318 | 6.311 | 6.294 | 7.077 | 6.22 | 6.174 | 5.286 | 5.237 | 5.241 | 5.2 | 5.941 | 8.511 | 10.482 | 10.443 | 7.699 | 5.518 | 4.035 | 4.009 | 3.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.134 | 15.014 | 10.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.426 | 10.915 | 13.522 | 16.151 | 17.603 | 22.368 | 19.145 | 19.137 | 18.874 | 14.55 | 13.533 | 28.229 | 37.42 | 45.712 | 51.32 | 55.755 | 46.061 | 74.984 | 32.623 | 47.183 | 44.236 | 45.009 | 39.962 | 41.487 | 39.349 | 49.438 | 42.106 | 22.232 | 20.791 | 23.238 | 18.069 | 16.34 | 47.983 | 42.146 | 35.972 | 37.496 | 32.269 | 39.729 | 37.156 | 35.271 | 30.976 | 35.597 | 30.37 | 30.487 | 27.597 | 28.816 | 24.726 | 28.705 | 27.089 | 30.964 | 23.607 | 24.277 | 25.013 | 30.88 | 22.777 | 19.297 | 18.054 | 21.318 | 19.015 | 19.575 | 15.481 | 11.797 | 15.809 | 8.522 | 6.352 | 4.914 | 15.5 | 16.83 | 9.017 | 10.169 | 10.675 | 9.706 | 8.387 | 9.714 | 12.87 | 12.883 | 5.238 | 5.107 | 13.02 | 16.505 | 11.946 | 14.568 | 8.932 | 31.757 | 30.108 | 24.398 | 38.48 | 35.037 | 25.071 | 31.993 | 10.359 | 8.59 | 0.549 | 1.207 | 0.292 | 0.744 | 1.654 | 1.007 | 0.6 | 0.8 | 1.1 | 0.5 | 0.7 | 1.2 | 1.5 | 2.3 | 0.3 | 1.2 | 1.8 | 0.8 | 0.4 | 0.7 | 1.7 | 0.5 | 1.8 | 0.9 | 1 | 1.4 | 0.3 | 0.3 | 0.4 | 2.7 | 0.3 | 0.3 | 4.9 | 7.2 | 1 | 0.5 | 0.8 | 4 | 0.1 | 0.2 | 3.7 | 8 | 3.1 | 3.2 | 3.7 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 22.387 | 21.752 | 24.422 | 23.632 | 23.066 | 24.997 | 21.479 | 22.953 | 25.61 | 23.083 | 39.365 | 32.929 | 35.532 | 37.726 | 36.397 | 32.96 | 30.675 | 26.678 | 27.39 | 25.298 | 24.866 | 24.527 | 26.142 | 24.362 | 23.225 | 26.307 | 26.097 | 24.22 | 22.14 | 24.577 | 22.726 | 19.039 | 22.69 | 23.636 | 26.807 | 23.389 | 25.849 | 28.978 | 30.878 | 25.045 | 24.375 | 27.53 | 26.392 | 24.937 | 24.785 | 23.71 | 24.257 | 20.678 | 20.021 | 25.055 | 22.012 | 16.32 | 18.984 | 20.288 | 17.316 | 15.287 | 18.91 | 20.55 | 21.202 | 17.155 | 14.233 | 18.326 | 14.219 | 18.801 | 20.324 | 27.511 | 23.793 | 23.376 | 23.903 | 29.29 | 23.755 | 23.286 | 26.044 | 29.049 | 28.485 | 26.919 | 23.019 | 28.824 | 26.681 | 26.59 | 24.242 | 30.719 | 28.282 | 31.342 | 24.227 | 32.259 | 32.427 | 32.869 | 34.719 | 43.366 | 46.171 | 49.402 | 52.353 | 57.849 | 54.474 | 63.991 | 58.851 | 75.223 | 65.8 | 69.7 | 62 | 70.5 | 63.1 | 73 | 63.8 | 73.8 | 73.1 | 74.3 | 54.1 | 56.7 | 50.2 | 52.2 | 42.3 | 52 | 43.6 | 46.9 | 38.2 | 44.3 | 40.5 | 42.7 | 33.2 | 36.7 | 35 | 26.5 | 23.4 | 26.4 | 24.9 | 26.2 | 21.9 | 25 | 22.9 | 25.5 | 19.7 | 25.1 | 20.3 | 23.7 | 20.7 | 22.8 | 21.6 | 25.6 | 25.9 | 25.2 | 31.8 | 27.4 |
Inventory
| 41.668 | 44.843 | 46.877 | 44.465 | 43.817 | 45.08 | 47.627 | 52.224 | 63.749 | 66.557 | 73.133 | 63.781 | 58.613 | 55.917 | 57.794 | 47.726 | 40.402 | 47.907 | 57.575 | 55.228 | 50.66 | 50.86 | 55.415 | 50.601 | 54.989 | 53.454 | 55.651 | 50.209 | 55.227 | 51.482 | 46.193 | 45.954 | 48.131 | 46.531 | 48.485 | 46.479 | 46.544 | 42.484 | 38.013 | 38.228 | 41.688 | 40.674 | 43.687 | 44.882 | 41.77 | 38.418 | 42.177 | 38.261 | 44.052 | 36.373 | 32.91 | 33.776 | 34.858 | 28.723 | 26.407 | 29.435 | 29.687 | 26.002 | 24.366 | 21.834 | 21.717 | 23.978 | 25.376 | 36.307 | 34.862 | 35.394 | 37.923 | 41.518 | 42.159 | 40.63 | 42.717 | 44.43 | 43.055 | 36.693 | 42.099 | 43.449 | 52.125 | 50.499 | 46.649 | 48.528 | 52.083 | 49.045 | 52 | 53.848 | 49.275 | 49.552 | 53.56 | 54.571 | 59.721 | 57.899 | 59.398 | 60.814 | 59.006 | 59.997 | 67.156 | 72.967 | 74.6 | 74.471 | 80.9 | 78.2 | 75.3 | 67.1 | 69.2 | 72.4 | 79.4 | 78.6 | 75 | 70.2 | 60.7 | 53.5 | 50.8 | 52.3 | 51.7 | 47.4 | 50 | 49.6 | 49.4 | 45.8 | 44.3 | 42.5 | 40.2 | 36.6 | 39.7 | 29.1 | 28.1 | 26.3 | 26.3 | 27.8 | 28.9 | 22.9 | 24.7 | 24.5 | 24.5 | 18.8 | 23 | 23.8 | 25.2 | 22 | 24.4 | 24.3 | 26.2 | 34.8 | 31.1 | 27.6 |
Other Current Assets
| 4.197 | 3.371 | 4.237 | 4.346 | 3.578 | 3.071 | 2.839 | 5.699 | 3.84 | 2.986 | 4.419 | 3.811 | 3.889 | 3.852 | 3.116 | 3.509 | 3.547 | 2.116 | 3.219 | 2.71 | 2.578 | 2.849 | 2.954 | 2.461 | 3.852 | 2.87 | 3.114 | 2.263 | 3.441 | 2.894 | 2.514 | 1.675 | 2.294 | 2.477 | 2.331 | 2.614 | 3.502 | 2.44 | 2.992 | 2.303 | 2.308 | 2.344 | 2.999 | 2.55 | 3.408 | 2.093 | 1.655 | 1.64 | 2.563 | 1.989 | 2.522 | 1.602 | 2.862 | 2.376 | 1.633 | 1.357 | 1.769 | 1.821 | 1.315 | 1.132 | 2.568 | 2.473 | 3.174 | 5.927 | 7.237 | 6.938 | 5.967 | 1.612 | 3.555 | 4.323 | 3.941 | 3.077 | 5.32 | 4.398 | 1.649 | 1.846 | 1.66 | 2.691 | 1.088 | 3.1 | 1.645 | 1.634 | 2.61 | 3.211 | 4.001 | 3.204 | 15.339 | 15.944 | 13.698 | 13.413 | 9.323 | 9.851 | 9.893 | 7.856 | 13.706 | 11.003 | 11.565 | 10.349 | 8.9 | 8.9 | 10.9 | 9.6 | 7.5 | 7.2 | 7.5 | 7.8 | 7.3 | 6.2 | 6.2 | 5.4 | 3.6 | 3.7 | 3.9 | 4.2 | 3.5 | 3.5 | 3.5 | 3.1 | 3 | 2.5 | 2.4 | 2.3 | 2.3 | 1.1 | 1.2 | 1.5 | 1.6 | 1.5 | 1.6 | 1.2 | 1.7 | 1.7 | 1.3 | 1.4 | 1.7 | 1.1 | 0.4 | 0.8 | 1.6 | 1.3 | 2.8 | 4.6 | 1.5 | 1.6 |
Total Current Assets
| 82.678 | 80.881 | 89.058 | 88.594 | 88.064 | 95.516 | 93.04 | 100.013 | 112.073 | 107.176 | 130.45 | 128.75 | 135.454 | 143.207 | 148.627 | 139.95 | 120.685 | 151.685 | 120.874 | 130.569 | 122.44 | 123.245 | 124.473 | 119.148 | 121.415 | 132.069 | 126.968 | 98.924 | 101.599 | 102.191 | 89.502 | 83.008 | 121.098 | 114.79 | 113.595 | 117.732 | 115.15 | 118.421 | 116.034 | 107.038 | 105.55 | 112.375 | 110.951 | 110.601 | 105.307 | 100.746 | 96.913 | 93.754 | 96.077 | 96.863 | 83.863 | 78.709 | 83.029 | 82.635 | 68.429 | 65.552 | 68.558 | 69.841 | 65.955 | 59.754 | 54.051 | 56.628 | 58.578 | 69.557 | 73.247 | 79.137 | 88.559 | 88.712 | 84.01 | 89.788 | 88.208 | 87.619 | 89.926 | 86.974 | 92.157 | 92.151 | 89.096 | 94.175 | 92.348 | 99.703 | 99.172 | 105.222 | 104.127 | 132.461 | 119.914 | 121.716 | 139.806 | 138.421 | 133.209 | 146.671 | 125.251 | 128.657 | 121.801 | 126.909 | 135.628 | 148.705 | 146.67 | 161.05 | 156.2 | 157.6 | 149.3 | 147.7 | 140.5 | 153.8 | 152.2 | 162.5 | 155.7 | 151.9 | 122.8 | 116.4 | 105 | 108.9 | 99.6 | 104.1 | 98.9 | 100.9 | 92.1 | 94.6 | 88.1 | 88 | 76.2 | 78.3 | 77.3 | 57 | 57.6 | 61.4 | 53.8 | 56 | 53.2 | 53.1 | 49.4 | 51.9 | 49.2 | 53.3 | 48.1 | 51.8 | 50 | 54 | 47.6 | 51.2 | 54.9 | 64.6 | 64.4 | 56.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34.959 | 39.385 | 40.973 | 41.538 | 42.395 | 44.302 | 46.105 | 50.441 | 55.046 | 57.279 | 59.373 | 56.914 | 55.377 | 55.733 | 48.591 | 47.764 | 48.494 | 47.05 | 51.904 | 52.852 | 53.819 | 48.389 | 50.129 | 51.325 | 53.178 | 51.794 | 51.838 | 52.53 | 52.912 | 51.651 | 50.333 | 45.537 | 41.745 | 39.973 | 38.157 | 38.319 | 37.48 | 36.078 | 35.269 | 33.204 | 31.891 | 31.376 | 30.115 | 30.559 | 30.808 | 30.594 | 30.055 | 30.621 | 31.016 | 31.279 | 30.285 | 30.431 | 30.615 | 30.296 | 30.571 | 31.225 | 30.471 | 28.403 | 26.431 | 24.795 | 24.013 | 24.253 | 24.763 | 26.802 | 33.95 | 32.939 | 32.218 | 37.887 | 36.901 | 37.773 | 40.784 | 42.487 | 42.835 | 44.639 | 52.562 | 54.212 | 60.19 | 66.032 | 71.024 | 76.062 | 78.88 | 77.77 | 78.909 | 81.219 | 83.299 | 84.962 | 85.396 | 85.049 | 89.201 | 89.772 | 102.457 | 105.697 | 109.417 | 112.322 | 116.207 | 120.023 | 123.636 | 126.407 | 123.3 | 124.3 | 121 | 123.3 | 125.9 | 126.1 | 127.3 | 128.8 | 113.7 | 107.4 | 97.1 | 91.2 | 86.1 | 80.3 | 78.3 | 77 | 73.4 | 73.9 | 75.7 | 75.8 | 69.4 | 68.8 | 66.5 | 64 | 60.3 | 48.3 | 45.8 | 44.5 | 42.3 | 41.8 | 39.8 | 39.3 | 38.3 | 35.6 | 34 | 34.3 | 33.3 | 31.1 | 30.3 | 29.8 | 29.9 | 29.1 | 30.3 | 32.8 | 26.1 | 21.1 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.011 | 27.222 | 27.222 | 27.222 | 27.222 | 27.222 | 27.222 | 13.569 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.593 | 11.593 | 11.593 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.503 | 47.1 | 47.432 | 47.8 | 48.129 | 48.478 | 48.8 | 49.2 | 49.5 | 0 | 50.2 | 0 | 50.9 | 51.3 | 0 | 54.4 | 54.8 | 55.2 | 48.6 | 49.8 | 22.1 | 22.3 | 22.4 | 22.6 | 0 | 22.9 | 23 | 23.2 | 22.4 | 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 |
Intangible Assets
| 1.782 | 1.876 | 1.94 | 2.064 | 2.158 | 2.252 | 2.346 | 2.44 | 2.534 | 2.628 | 2.722 | 2.816 | 2.91 | 3.004 | 3.098 | 3.192 | 3.286 | 3.38 | 7.738 | 10.26 | 10.354 | 10.448 | 10.542 | 10.636 | 10.73 | 4.275 | 1.397 | 1.428 | 1.46 | 1.492 | 1.524 | 1.555 | 1.587 | 1.618 | 1.65 | 1.681 | 1.713 | 1.745 | 1.777 | 1.808 | 1.839 | 1.858 | 1.877 | 1.896 | 1.916 | 0.185 | 0.222 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 0 | 47.083 | 0 | 47.781 | 0 | 0 | 48.827 | 49.176 | 49.525 | 49.873 | 50.2 | 50.6 | 50.9 | 51.3 | 51.6 | 54.4 | 54.8 | 55.2 | 48.6 | 49.8 | 22.1 | 22.3 | 22.4 | 22.6 | 22.7 | 22.9 | 23 | 23.2 | 22.4 | 22.6 | 18.9 | 18.7 | 18.6 | 0 | 16.9 | 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
| 1.782 | 1.876 | 1.94 | 2.064 | 2.158 | 2.252 | 2.346 | 2.44 | 2.534 | 2.628 | 2.722 | 2.816 | 2.91 | 3.004 | 3.098 | 3.192 | 3.286 | 3.38 | 23.749 | 37.482 | 37.576 | 37.67 | 37.764 | 37.858 | 27.222 | 17.844 | 11.462 | 11.462 | 11.462 | 12.954 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 13.32 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.462 | 11.593 | 11.593 | 11.593 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 4.114 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 | 9.503 | 47.083 | 47.432 | 47.781 | 48.129 | 48.478 | 48.827 | 49.176 | 49.525 | 49.873 | 50.2 | 50.6 | 50.9 | 51.3 | 51.6 | 54.4 | 54.8 | 55.2 | 48.6 | 49.8 | 22.1 | 22.3 | 22.4 | 22.6 | 22.7 | 22.9 | 23 | 23.2 | 22.4 | 22.6 | 18.9 | 18.7 | 18.6 | 0 | 16.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 8.483 | 8.564 | 8.613 | 6.995 | 7.204 | 7.067 | 7.725 | 7.526 | 9.567 | 9.357 | 17.9 | 17.389 | 15.47 | 9.556 | 10.467 | 10.678 | 10.989 | 11.512 | 11.696 | 9.079 | 8.867 | 8.589 | 8.346 | 9.321 | 9.196 | 13.862 | 22.319 | 35.296 | 39.098 | 37.517 | 36.92 | 36.044 | 4.611 | 4.025 | 3.59 | 3.279 | 2.893 | 2.415 | 2.063 | 1.911 | 1.749 | 0.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.057 | 0 | -0.052 | -0.054 | -1.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | -16.9 | -10.3 | -10.3 | -10.3 | -10.3 | -17.5 | -17.5 | -17.5 | 0 | -14.6 | 0 | -14.6 | -14.6 | 0 | -11.2 | -11.2 | -11.2 | -10 | -10 | -10 | -10 | -8.1 | -8.1 | 0 | -8.1 | -5.4 | -5.4 | -5.4 | 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 |
Tax Assets
| 0.528 | 0.518 | 0.531 | 0.472 | 0.476 | 0.48 | 0.463 | 0.493 | 0.546 | 0.528 | 0.5 | 0.452 | 0.455 | 0.545 | 0.64 | 0.645 | 0.593 | 0.793 | 0.92 | 0.511 | 0.486 | 0.457 | 3.224 | 3.614 | 3.721 | 1.458 | 1.942 | 0.491 | 0.436 | 0.419 | 0.422 | 0.581 | 1.942 | 2.319 | 4.312 | 0.382 | 0.412 | 0.447 | 0.482 | 0.508 | 0.973 | 2.04 | 1.227 | 0.661 | 0.651 | 0.753 | 4.172 | 4.738 | 2.715 | 3.205 | 3.903 | 4.54 | 2.191 | 3.606 | 1.322 | 1.391 | 0.245 | 0.324 | 0.057 | 0 | 0.052 | 0.054 | 1.213 | 0 | 29.144 | 29.43 | 25.993 | 25.762 | 26.22 | 25.683 | 23.232 | 22.023 | 21.513 | 20.176 | 15.731 | 14.541 | 12.268 | 10.086 | 7.115 | 0.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 16.9 | 10.3 | 10.3 | 10.3 | 10.3 | 17.5 | 17.5 | 17.5 | 0 | 14.6 | 0 | 14.6 | 14.6 | 0 | 11.2 | 11.2 | 11.2 | 10 | 10 | 10 | 10 | 8.1 | 8.1 | 0 | 8.1 | 5.4 | 5.4 | 5.4 | 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 |
Other Non-Current Assets
| 0.709 | 0.83 | 0.883 | 2.497 | 2.605 | 2.566 | 0.919 | 0.717 | 0.724 | 0.595 | 0.622 | 3.004 | 2.582 | 2.035 | 0.555 | 0.547 | 0.54 | 0.664 | 1.197 | 1.229 | 1.259 | 1.376 | 0.972 | 0.945 | 11.64 | 0.957 | 2.315 | 2.34 | 2.397 | 0.902 | 2.417 | 2.495 | 2.502 | 2.573 | 2.435 | 2.494 | 2.475 | 2.545 | 2.505 | 2.539 | 2.587 | 1.059 | 2.923 | 2.959 | 2.873 | 1.151 | 1.195 | 1.868 | 1.89 | 1.907 | 1.944 | 1.982 | 2.01 | 2.052 | 2.093 | 2.278 | 2.361 | 2.568 | 2.66 | 2.769 | 2.885 | 2.82 | 2.922 | 2.975 | 2.335 | 2.409 | 2.442 | 2.439 | 2.831 | 2.588 | 2.683 | 1.354 | 1.542 | 1.564 | 1.775 | 1.521 | 1.519 | 1.716 | 1.33 | 1.327 | 1.307 | 1.496 | 1.577 | 1.892 | 1.934 | 2.235 | 2.311 | 2.888 | 4.046 | 4.187 | 1.641 | 1.682 | 1.711 | 1.871 | 2.256 | 6.508 | 6.652 | 5.548 | 6.5 | 6.2 | 6.6 | 8.3 | 8.4 | 7.7 | 8.4 | 8.3 | 9.3 | 11.9 | 11.3 | 14.1 | 14.8 | 7.7 | 7.7 | 7.6 | 2.4 | 2.4 | 2.5 | 2 | 2.7 | 2.9 | 3.3 | 22.6 | 4.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.9 | 1 | 1.1 | 1.1 | 1.7 | 2.7 | 4.3 | 5.2 | 4.5 | 3.9 | 4.8 | 6.4 | 7.8 | 5.6 |
Total Non-Current Assets
| 46.461 | 51.173 | 52.94 | 53.566 | 54.838 | 56.667 | 57.558 | 61.617 | 68.417 | 70.387 | 81.117 | 80.575 | 76.794 | 70.873 | 63.351 | 62.826 | 63.902 | 63.399 | 89.466 | 101.153 | 102.007 | 96.481 | 100.435 | 103.063 | 104.957 | 85.915 | 89.876 | 102.119 | 106.305 | 103.443 | 101.554 | 96.119 | 62.262 | 60.352 | 59.956 | 55.936 | 54.722 | 52.947 | 51.781 | 49.624 | 48.662 | 48.56 | 45.727 | 45.641 | 45.794 | 43.96 | 46.884 | 48.689 | 47.083 | 47.853 | 47.594 | 48.415 | 46.278 | 47.416 | 45.448 | 46.356 | 44.539 | 42.757 | 40.553 | 39.026 | 38.36 | 38.666 | 39.278 | 41.37 | 69.543 | 68.892 | 64.767 | 70.202 | 70.066 | 70.158 | 70.813 | 69.978 | 70.004 | 70.493 | 74.182 | 74.388 | 78.091 | 81.948 | 83.583 | 82.337 | 89.427 | 88.506 | 89.726 | 92.351 | 94.473 | 96.437 | 96.947 | 97.177 | 102.75 | 141.042 | 151.53 | 155.16 | 159.257 | 162.671 | 167.29 | 175.707 | 179.813 | 181.828 | 180 | 181.1 | 178.5 | 182.9 | 185.9 | 188.2 | 190.5 | 192.3 | 171.6 | 169.1 | 130.5 | 127.6 | 123.3 | 110.6 | 108.7 | 107.5 | 98.8 | 99.5 | 100.6 | 100.4 | 91 | 90.4 | 88.4 | 86.6 | 81.7 | 49 | 46.5 | 45.1 | 43 | 42.6 | 40.5 | 40.1 | 39.2 | 36.6 | 35.1 | 35.4 | 35 | 33.8 | 34.6 | 35 | 34.4 | 33 | 35.1 | 39.2 | 33.9 | 26.7 |
Total Assets
| 129.139 | 132.054 | 141.998 | 142.16 | 142.902 | 152.183 | 150.598 | 161.63 | 180.49 | 177.563 | 211.567 | 209.325 | 212.248 | 214.08 | 211.978 | 202.776 | 184.587 | 215.084 | 210.34 | 231.722 | 224.447 | 219.726 | 224.908 | 222.211 | 226.372 | 217.984 | 216.844 | 201.043 | 207.904 | 205.634 | 191.056 | 179.127 | 183.36 | 175.142 | 173.551 | 173.668 | 169.872 | 171.368 | 167.815 | 156.662 | 154.212 | 160.935 | 156.678 | 156.242 | 151.101 | 144.706 | 143.797 | 142.443 | 143.16 | 144.716 | 131.457 | 127.124 | 129.307 | 130.051 | 113.877 | 111.908 | 113.097 | 112.598 | 106.508 | 98.78 | 92.411 | 95.294 | 97.856 | 110.927 | 142.79 | 148.029 | 153.326 | 158.914 | 154.076 | 159.946 | 159.021 | 157.597 | 159.93 | 157.467 | 166.339 | 166.539 | 167.187 | 176.123 | 175.931 | 182.04 | 188.599 | 193.728 | 193.853 | 224.812 | 214.387 | 218.153 | 236.753 | 235.598 | 235.959 | 287.713 | 276.781 | 283.817 | 281.058 | 289.58 | 302.918 | 324.412 | 326.483 | 342.878 | 336.2 | 338.7 | 327.8 | 330.6 | 326.4 | 342 | 342.7 | 354.8 | 327.3 | 321 | 253.3 | 244 | 228.3 | 219.5 | 208.3 | 211.6 | 197.7 | 200.4 | 192.7 | 195 | 179.1 | 178.4 | 164.6 | 164.9 | 159 | 106 | 104.1 | 106.5 | 96.8 | 98.6 | 93.7 | 93.2 | 88.6 | 88.5 | 84.3 | 88.7 | 83.1 | 85.6 | 84.6 | 89 | 82 | 84.2 | 90 | 103.8 | 98.3 | 83.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26.54 | 25.607 | 29.793 | 28.201 | 26.725 | 29.498 | 22.565 | 24.498 | 29.443 | 20.572 | 46.723 | 40.701 | 45.333 | 42.888 | 45.186 | 38.315 | 26.079 | 23.109 | 22.012 | 27.797 | 22.688 | 24.455 | 28.492 | 24.121 | 25.932 | 29.013 | 33.988 | 27.809 | 34.759 | 33.868 | 27.238 | 23.183 | 27.335 | 24.218 | 25.981 | 26.49 | 28.846 | 29.404 | 29.416 | 25.628 | 24.662 | 26.963 | 25.422 | 28.609 | 27.821 | 22.582 | 26.22 | 23.323 | 27.436 | 30.832 | 23.504 | 21.801 | 25.364 | 25.011 | 17.324 | 18.245 | 23.319 | 22.845 | 19.439 | 16.793 | 14.317 | 17.953 | 11.672 | 20.212 | 18.269 | 22.65 | 19.036 | 21.124 | 17.995 | 23.585 | 18.051 | 18.54 | 21.247 | 20.835 | 20.669 | 16.613 | 18.524 | 22.852 | 15.58 | 15.192 | 14.857 | 15.323 | 17.79 | 23.928 | 18.648 | 19.874 | 21.924 | 18.948 | 23.678 | 24.327 | 21.336 | 25.87 | 24.773 | 27.371 | 27.084 | 30.351 | 24.942 | 37.287 | 35.3 | 38.4 | 26.1 | 25.7 | 25.8 | 32.6 | 31.7 | 37.2 | 35.9 | 36.7 | 20.2 | 29.9 | 20.8 | 26.9 | 24.2 | 27.3 | 22.5 | 30.2 | 25.9 | 32.3 | 24.1 | 28 | 19.8 | 28.5 | 20.5 | 15.5 | 10 | 16.6 | 10.4 | 12.7 | 11.5 | 18 | 10.8 | 12.9 | 10.8 | 12.8 | 9.6 | 10.5 | 15.5 | 20 | 15.7 | 16.8 | 0 | 0 | 0 | 0 |
Short Term Debt
| 5.582 | 2.061 | 2.524 | 2.54 | 2.558 | 2.64 | 2.785 | 2.655 | 3.126 | 3.219 | 3.295 | 2.878 | 2.727 | 2.736 | 2.273 | 2.316 | 2.387 | 10.426 | 2.227 | 2.282 | 2.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.761 | 2.942 | 3.276 | 3.234 | 3.293 | 3.275 | 2.401 | 2.409 | 2.412 | 2.4 | 2.396 | 0.194 | 0.196 | 4.987 | 5.143 | 5.269 | 5.39 | 7.872 | 8.075 | 7.378 | 7.375 | 11.352 | 16.85 | 16.49 | 18.639 | 4.744 | 7.742 | 7.739 | 8.06 | 8.049 | 8.346 | 8.126 | 8.11 | 0.584 | 0.594 | 0.545 | 0.528 | 0.544 | 0.539 | 0.517 | 0.5 | 13.133 | 0.462 | 0.455 | 1.483 | 3.127 | 3.136 | 2.13 | 2.488 | 2.159 | 1.678 | 1.678 | 1.678 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 3.3 | 3.3 | 1.1 | 0.1 | 0.1 | 0.1 | 6.1 | 7.1 | 7.1 | 7.1 | 11.6 | 11.6 | 11.6 | 11.6 | 6.1 | 6 | 4.5 | 3.1 | 2.7 | 2.5 | 3.9 | 3.4 | 2.9 | 8.7 | 2.7 | 2.7 | 2.2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 3.7 | 2.8 | 5.1 |
Tax Payables
| 0.759 | 0.972 | 1.07 | 0.998 | 0.526 | 0.753 | 0.467 | 0.969 | 0.587 | 0.413 | 0.24 | 0.646 | 0.253 | 0.229 | 1.129 | 1.413 | 0.613 | 0.395 | 0.455 | 1.539 | 1.116 | 1.022 | 0.642 | 2.044 | 1.244 | 1.437 | 1.58 | 0.692 | 0.884 | 0.287 | 0.217 | 0.513 | 0.358 | 0.18 | 0.622 | 0.305 | 0.392 | 0.325 | 0.325 | 0.268 | 0.387 | 0.442 | 0.13 | 0.304 | 0.32 | 0.285 | 0.395 | 0.385 | 0.751 | 0.642 | 0.208 | 0.373 | 0.345 | 0.646 | 0.289 | 0.09 | 0.182 | 0.224 | 0.153 | 0.329 | 0.072 | 0.083 | 1.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.6 | 1.495 | 1.798 | 0.853 | 1.026 | 1.192 | 1.43 | 1.527 | 1.368 | 0.52 | 0.518 | 0.679 | 0.694 | 0.54 | 0.228 | 0.375 | 0.685 | 0.502 | 0.398 | 0.375 | 0.684 | 0.399 | 0.492 | 0.649 | 0.634 | 0.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.049 | 7.029 | 9.732 | 0 | 0 | 11.531 | 11.952 | 11.194 | 12.018 | 12.875 | 11.899 | 14.05 | 16.155 | 15.033 | 15.406 | 14.661 | 0 | 15.536 | 17.996 | 12.901 | 13.522 | 0 | 21.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.499 | 8.944 | 9.326 | 10.041 | 7.942 | 10.69 | 9.588 | 10.833 | 7.745 | 8.245 | 8.686 | 11.665 | 10.203 | 15.068 | 14.703 | 13.097 | 8.465 | 6.082 | 8.197 | 10.489 | 9.724 | 10.338 | 10.61 | 11.688 | 9.865 | 10.762 | 10.422 | 8.056 | 6.959 | 12.234 | 10.728 | 9.391 | 7.248 | 12.102 | 13.312 | 10.2 | 8.123 | 11.454 | 10.279 | 7.991 | 6.752 | 9.623 | 11.942 | 11.976 | 9.024 | 12.114 | 13.218 | 10.996 | 9.157 | 10.003 | 7.842 | 7.252 | 6.33 | 8.389 | 6.331 | 6.042 | 6.462 | 10.161 | 8.659 | 7.129 | 5.871 | 7.44 | 8.276 | 1.074 | 0.725 | 0.15 | 12.297 | 11.396 | 0.856 | 4.579 | 4.136 | 3.88 | 3.561 | 2.488 | 0.635 | 1.023 | 1.179 | 1.544 | 1.69 | 17.42 | 0.606 | 1.85 | 8.781 | 8.29 | 19.997 | 0.349 | 23.111 | 26.264 | 15.239 | 18.905 | 15.015 | 17.196 | 16.494 | 1.268 | 15.417 | 22.404 | 19.762 | 22.108 | 21.8 | 24.7 | 21.1 | 21 | 17.3 | 17.2 | 13.8 | 19.3 | 14.7 | 16.2 | 13.5 | 16.7 | 17.4 | 17.7 | 14.6 | 12.8 | 12.5 | 12.7 | 9.6 | 12.1 | 11.5 | 11 | 8.7 | 8.7 | 8.2 | 6 | 5.5 | 6.4 | 4.9 | 4.6 | 5.1 | 5.7 | 3.7 | 5.3 | 4.2 | 6.4 | 4.4 | 5.8 | 0 | 0 | 0 | 0 | 15.4 | 16.8 | 18.1 | 16.2 |
Total Current Liabilities
| 42.221 | 38.107 | 43.441 | 41.635 | 38.251 | 44.02 | 36.368 | 39.513 | 41.682 | 32.556 | 59.222 | 55.923 | 58.957 | 61.232 | 62.39 | 54.103 | 37.616 | 40.119 | 32.834 | 40.943 | 35.552 | 35.192 | 39.594 | 36.458 | 36.431 | 40.584 | 44.41 | 35.865 | 41.718 | 46.102 | 37.966 | 32.574 | 34.583 | 36.32 | 39.293 | 36.69 | 39.169 | 43.058 | 41.895 | 35.819 | 33.614 | 38.786 | 39.564 | 42.785 | 39.045 | 37.457 | 42.38 | 37.595 | 39.827 | 44.128 | 34.621 | 31.454 | 34.103 | 35.812 | 26.055 | 26.683 | 29.975 | 33.202 | 33.085 | 29.065 | 25.457 | 30.783 | 27.82 | 36.41 | 33.401 | 39.907 | 42.685 | 49.37 | 46.872 | 58.755 | 38.125 | 42.18 | 45.422 | 43.282 | 43.403 | 42.137 | 42.862 | 47.912 | 32.515 | 33.206 | 31.544 | 35.697 | 40.016 | 46.279 | 39.162 | 42.537 | 58.168 | 45.674 | 39.372 | 44.715 | 39.478 | 46.202 | 43.397 | 48.28 | 44.66 | 54.433 | 46.382 | 61.073 | 58.8 | 64.8 | 48.9 | 48.4 | 44.8 | 51.5 | 48.8 | 59.8 | 51.7 | 53 | 33.8 | 46.7 | 44.3 | 51.7 | 45.9 | 47.2 | 46.6 | 54.5 | 47.1 | 56 | 41.7 | 45 | 33 | 40.3 | 31.4 | 24 | 19.4 | 26.4 | 18.2 | 26 | 19.3 | 26.4 | 16.7 | 19.8 | 16.6 | 20.8 | 15.6 | 17.9 | 17.1 | 21.6 | 17.3 | 18.4 | 17 | 20.5 | 20.9 | 21.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.219 | 2.422 | 2.656 | 2.431 | 2.994 | 3.612 | 4.399 | 0 | 6.16 | 7.062 | 7.848 | 7.914 | 6.665 | 6.821 | 4.179 | 4.008 | 4.214 | 31.766 | 4.085 | 4.364 | 4.88 | 0.675 | 0 | 0 | 4 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.769 | 2.786 | 2.773 | 2.785 | 4.96 | 4.4 | 4.4 | 4.416 | 6.666 | 6.719 | 6.766 | 6.818 | 9.079 | 9.135 | 9.166 | 13.099 | 15.33 | 15.367 | 11.717 | 15.171 | 15.156 | 11.604 | 21.952 | 25.083 | 14.438 | 14.048 | 22.026 | 22.12 | 22.094 | 22.114 | 41.965 | 39.554 | 39.601 | 39.662 | 47.229 | 46.584 | 42.44 | 42.44 | 49.975 | 50.569 | 50.519 | 50.502 | 50.519 | 76.077 | 76.034 | 76 | 83.008 | 96.096 | 96.078 | 107.001 | 106.96 | 107.447 | 108.522 | 109.168 | 119.213 | 125.079 | 135.15 | 135.808 | 137.1 | 133.9 | 136.2 | 140.3 | 140.2 | 150.2 | 154.4 | 152.3 | 144.1 | 140 | 96 | 76.5 | 86.3 | 72.9 | 70.9 | 74.9 | 68.1 | 65.1 | 67.7 | 62.2 | 65.7 | 63.5 | 64.2 | 58.5 | 66.3 | 22.7 | 27 | 23.1 | 24.4 | 18.9 | 21.3 | 14.1 | 19.2 | 16.3 | 16.4 | 16.8 | 17.2 | 17.6 | 18 | 18.4 | 16.5 | 17.8 | 26.2 | 36.1 | 32.7 | 22.9 |
Deferred Revenue Non-Current
| 0 | -0 | -0 | 0 | 0 | 0 | 6.089 | 0 | 6.007 | 0 | 0 | 31.426 | 37.172 | 34.013 | 37.965 | 30.909 | 19.626 | 0.453 | 18.539 | 11.204 | 11.205 | 10.58 | 0 | 0 | 12.161 | 0 | 0 | 0 | 25.506 | 0 | 0 | 0 | 18.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.08 | 25.364 | 23.904 | 23.008 | 0 | 0 | 23.906 | 21.327 | 23.299 | 26.701 | 19.354 | 16.725 | 18.098 | 17.692 | 0 | -3.89 | -3.877 | -3.876 | 0 | 5.687 | 3.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.449 | 6.379 | 6.177 | 5.663 | 5.864 | 5.954 | 6.089 | 5.7 | 6.007 | 6.004 | 5.484 | 4.918 | 4.917 | 5.33 | 5.543 | 6.089 | 5.311 | 1.818 | 2.013 | 3.283 | 2.543 | 3.176 | 2.225 | 2.225 | 2.15 | 2.15 | 2.096 | 4.641 | 4.253 | 3.593 | 2.924 | 1.699 | 1.532 | 1.483 | 1.209 | 5.927 | 4.064 | 1.05 | 3.384 | 1.395 | 1.013 | 1.013 | 0.945 | 5.016 | 4.335 | 3.075 | 0.856 | 0.856 | 0.705 | 0.705 | 0.659 | 0.659 | 0.596 | 0.596 | 0.622 | 0.622 | 0.666 | 0.982 | 1.092 | 1.078 | 1.072 | 0.974 | 1.213 | 1.185 | 1.363 | 1.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.138 | 4.138 | 3.851 | 3.851 | 3.851 | 3.851 | 3.502 | 3.502 | 3.502 | 16.932 | 10.33 | 10.33 | 10.33 | 10.33 | 17.459 | 17.459 | 17.459 | 17.459 | 14.6 | 14.6 | 14.6 | 14.6 | 11.2 | 11.2 | 11.2 | 11.2 | 10 | 10 | 10 | 10 | 8.1 | 8.1 | 8.1 | 8.1 | 5.4 | 5.4 | 5.4 | 5.4 | 3.5 | 3.5 | 3.5 | 3.5 | 2 | 2 | 2 | 2.5 | 2.1 | 2.1 | 2.1 | 2.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.2 | 3 | 2.8 | 2.8 | 3 | 2.9 | 2.7 | 2 | 1.6 | 1.1 |
Other Non-Current Liabilities
| 9.126 | 9.017 | 8.928 | 8.803 | 9.676 | 9.517 | 4.149 | 14.309 | 6.639 | 12.44 | 12.279 | -19.31 | -25.012 | -22.322 | -26.461 | -19.584 | -8.049 | 11.23 | -7.227 | 6.006 | 5.931 | 5.856 | 15.857 | 16.059 | 5.6 | 11.874 | 18.156 | 7.457 | -18.25 | 7.309 | 7.852 | 8.905 | -9.993 | 8.527 | 7.975 | 8.076 | 7.914 | 7.833 | 7.564 | 7.774 | -15.411 | -18.758 | -19.951 | -18.867 | 4.176 | 4.191 | -19.711 | -17.139 | -19.168 | -22.537 | -15.314 | -12.629 | -13.92 | -13.525 | 3.934 | 3.89 | 3.877 | 3.876 | 3.69 | -5.499 | -2.808 | 3.902 | 0.747 | 1.742 | 6.344 | 6.251 | 4.497 | 4.299 | 3.765 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | -0.3 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.7 | 0.5 |
Total Non-Current Liabilities
| 17.794 | 17.818 | 17.761 | 16.897 | 18.534 | 19.083 | 20.726 | 20.009 | 24.813 | 25.506 | 25.611 | 24.948 | 23.742 | 23.842 | 21.226 | 21.422 | 21.102 | 45.267 | 17.41 | 24.857 | 24.559 | 20.287 | 18.082 | 18.284 | 23.911 | 14.024 | 20.252 | 12.098 | 16.509 | 10.902 | 10.776 | 10.604 | 17.342 | 10.01 | 9.184 | 14.003 | 11.978 | 8.883 | 10.948 | 9.169 | 11.451 | 10.405 | 7.671 | 11.942 | 13.471 | 11.666 | 9.451 | 9.46 | 11.502 | 11.588 | 11.465 | 11.573 | 13.853 | 13.898 | 13.722 | 13.721 | 15.996 | 16.349 | 16.499 | 16.437 | 16.778 | 16.48 | 23.912 | 28.01 | 22.145 | 21.763 | 26.523 | 26.419 | 25.859 | 22.114 | 41.965 | 39.554 | 39.601 | 39.662 | 47.229 | 46.584 | 42.44 | 42.44 | 49.975 | 50.569 | 54.657 | 54.64 | 54.37 | 79.928 | 79.885 | 79.851 | 86.51 | 99.598 | 99.58 | 123.933 | 117.29 | 117.777 | 118.852 | 119.498 | 136.672 | 142.538 | 152.609 | 153.267 | 151.6 | 148.5 | 150.8 | 154.9 | 151.4 | 161.4 | 165.6 | 163.5 | 154 | 150 | 106 | 86.5 | 94.4 | 81 | 79 | 83 | 73.5 | 70.5 | 73 | 67.6 | 69.1 | 67 | 67.7 | 62 | 68.3 | 24.8 | 29.1 | 25.6 | 26.2 | 21 | 23.3 | 16.1 | 22.3 | 19.4 | 19.5 | 19.9 | 20.4 | 20.7 | 21.4 | 21.8 | 20 | 21.2 | 29.4 | 38.4 | 35 | 24.5 |
Total Liabilities
| 60.015 | 55.925 | 61.202 | 58.532 | 56.785 | 63.103 | 57.094 | 59.522 | 66.495 | 58.062 | 84.833 | 80.871 | 82.699 | 85.074 | 83.616 | 75.525 | 58.718 | 85.386 | 50.244 | 65.8 | 60.111 | 55.479 | 57.676 | 54.742 | 60.342 | 54.608 | 64.662 | 47.963 | 58.227 | 57.004 | 48.742 | 43.178 | 51.925 | 46.33 | 48.477 | 50.693 | 51.147 | 51.941 | 52.843 | 44.988 | 45.065 | 49.191 | 47.235 | 54.727 | 52.516 | 49.123 | 51.831 | 47.055 | 51.329 | 55.716 | 46.086 | 43.027 | 47.956 | 49.71 | 39.777 | 40.404 | 45.971 | 49.551 | 49.584 | 45.502 | 42.235 | 47.263 | 51.732 | 64.42 | 55.546 | 61.67 | 69.208 | 75.789 | 72.731 | 80.869 | 80.09 | 81.734 | 85.023 | 82.944 | 90.632 | 88.721 | 85.302 | 90.352 | 82.49 | 83.775 | 86.201 | 90.337 | 94.386 | 126.207 | 119.047 | 122.388 | 144.678 | 145.272 | 138.952 | 168.648 | 156.768 | 163.979 | 162.249 | 167.778 | 181.332 | 196.971 | 198.991 | 214.34 | 210.4 | 213.3 | 199.7 | 203.3 | 196.2 | 212.9 | 214.4 | 223.3 | 205.7 | 203 | 139.8 | 133.2 | 138.7 | 132.7 | 124.9 | 130.2 | 120.1 | 125 | 120.1 | 123.6 | 110.8 | 112 | 100.7 | 102.3 | 99.7 | 48.8 | 48.5 | 52 | 44.4 | 47 | 42.6 | 42.5 | 39 | 39.2 | 36.1 | 40.7 | 36 | 38.6 | 38.5 | 43.4 | 37.3 | 39.6 | 46.4 | 58.9 | 55.9 | 45.8 |
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 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.624 | 0.624 | 0.624 | 0.624 | 0.617 | 0.616 | 0.616 | 0.615 | 0.614 | 0.611 | 0.611 | 0.611 | 0.614 | 0.616 | 0.615 | 0.615 | 0.615 | 0.615 | 0.618 | 0.621 | 0.621 | 0.62 | 0.619 | 0.625 | 0.627 | 0.623 | 0.623 | 0.622 | 0.622 | 0.618 | 0.615 | 0.615 | 0.615 | 0.614 | 0.613 | 0.618 | 0.617 | 0.611 | 0.611 | 0.611 | 0.61 | 0.612 | 0.612 | 0.612 | 0.612 | 0.611 | 0.611 | 0.61 | 0.633 | 0.635 | 0 | 0 | 0.659 | 0.663 | 0 | 0 | 0.654 | 0.652 | 0.646 | 0.644 | 0.642 | 0.638 | 0.638 | 0.633 | 0.632 | 0.632 | 0.632 | 0.632 | 0.632 | 0.629 | 0.629 | 0.586 | 0.586 | 0.584 | 0.58 | 0.58 | 0.579 | 0.579 | 0.578 | 0.578 | 0.578 | 0.578 | 0.577 | 0.577 | 0 | 0.576 | 0.574 | 0.574 | 0.6 | 0.566 | 0.561 | 0.561 | 0.561 | 0.561 | 0.6 | 0.56 | 0.56 | 0.56 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 23.115 | 30.376 | 35.241 | 38.429 | 40.853 | 44.195 | 48.875 | 57.843 | 70.016 | 75.715 | 83.145 | 84.839 | 85.331 | 84.437 | 84.307 | 83.579 | 82.487 | 86.511 | 115.373 | 116.735 | 115.676 | 115.579 | 118.186 | 116.272 | 114.465 | 114.635 | 103.09 | 104.957 | 101.977 | 100.601 | 95.391 | 90.029 | 86.415 | 84.547 | 81.804 | 77.806 | 74.777 | 75.752 | 71.571 | 68.493 | 66.102 | 68.26 | 66.132 | 58.364 | 55.758 | 53.017 | 49.681 | 53.338 | 45.436 | 42.293 | 0 | 0 | 30.817 | 28.997 | 0 | 0 | 16.58 | 12.833 | 7.4 | 4.4 | 1.521 | -0.355 | 0 | -1.601 | 39.268 | 38.487 | 36.409 | 35.507 | 33.953 | 32.255 | 32.295 | 34.517 | 33.703 | 33.571 | 35.106 | 37.274 | 41.426 | 45.367 | 53.097 | 57.974 | 62.167 | 63.219 | 59.486 | 58.734 | 0 | 55.999 | 52.727 | 51.06 | 57.7 | 80.886 | 82.471 | 82.301 | 81.444 | 84.326 | 121.586 | 91.615 | 91.666 | 92.712 | 90 | 89.2 | 90.4 | 88.8 | 87.6 | 87.6 | 86.9 | 90 | 86.4 | 82.7 | 78.7 | 76.3 | 71.8 | 69.5 | 65.8 | 64 | 65.4 | 59.4 | 55.5 | 54.3 | 56.1 | 50.5 | 46.8 | 45.6 | 42.7 | 41.1 | 39.5 | 38.8 | 36.5 | 35.9 | 35.4 | 35 | 34 | 33.9 | 32.8 | 32.6 | 31.7 | 31.6 | 30.7 | 30.2 | 29.4 | 29.2 | 28.2 | 29.5 | 27.1 | 22.3 |
Accumulated Other Comprehensive Income/Loss
| 0.198 | 0.118 | 0.088 | -0.006 | 0.076 | 0.019 | 0.021 | -0.021 | 0.025 | 0.032 | 0.088 | 0.285 | 0.294 | 0.146 | 0.117 | 0.026 | 0.059 | -0.01 | 0.104 | 0.055 | 0.046 | 0.04 | 0.009 | 0.062 | 0.064 | -0.085 | 0.056 | 0.06 | 0.04 | -0.004 | -0.057 | -0.044 | -0.048 | -0.144 | -0.28 | -0.157 | -0.184 | -0.095 | -0.066 | -0.088 | -0.07 | -0.06 | -0.074 | -0.059 | -0.081 | 0.054 | 0.026 | 0.06 | 0.049 | 0.016 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0.103 | 0.082 | 0.078 | 0.081 | 0.02 | -0.072 | -0.052 | -0.042 | -0.048 | -0.063 | 0 | 0 | -0.004 | 0.005 | -0.002 | 0.013 | 0.018 | 0 | -0.03 | -0.086 | -0.139 | -0.192 | -0.245 | -0.297 | -0.349 | -0.402 | -0.511 | 95.34 | -0.559 | 0.05 | 0.035 | 97.007 | 0.007 | -0.026 | 0.021 | -0.098 | 0 | 0 | 254.8 | 255 | -124.542 | 0 | -120 | 0 | 0 | -103.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.7 | -56.9 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 | -39.1 | -39.1 | -39.1 | -37.5 | -31.4 | -31.4 | -31.4 | -31.4 | -28.1 | -28.1 | -28.1 | -28.1 | -23.7 | -23.7 | -23.7 | -18.2 | -13.8 | -9.2 |
Other Total Stockholders Equity
| 45.187 | 45.011 | 44.843 | 44.581 | 44.571 | 44.25 | 43.992 | 43.671 | 43.34 | 43.143 | 42.89 | 42.719 | 43.31 | 43.807 | 43.323 | 43.031 | 42.708 | 42.582 | 43.748 | 44.109 | 43.803 | 43.694 | 43.961 | 45.959 | 46.334 | 48.203 | 48.413 | 47.441 | 47.038 | 47.415 | 46.365 | 45.349 | 44.453 | 43.795 | 42.937 | 44.708 | 43.515 | 43.159 | 42.856 | 42.658 | 42.505 | 42.932 | 42.773 | 42.598 | 42.296 | 41.901 | 41.648 | 41.38 | 45.713 | 46.056 | 85.371 | 84.097 | 49.86 | 50.681 | 74.1 | 71.504 | 49.892 | 49.459 | 48.796 | 48.156 | 47.932 | 47.728 | 45.558 | 47.527 | 47.386 | 47.288 | 47.14 | 46.986 | 46.76 | 46.197 | 46.002 | 40.762 | 40.605 | 40.35 | 40.021 | 39.994 | 39.966 | 39.964 | 39.958 | 39.958 | 39.95 | 39.943 | 39.806 | 39.805 | 0 | 39.749 | 38.724 | 38.657 | -58.3 | 37.606 | 37.007 | 36.955 | 36.902 | 36.915 | -0.6 | -219.534 | -219.734 | 159.808 | 35.2 | 155.6 | 37.1 | 37.9 | 145.9 | 40.8 | 40.7 | 40.8 | 34.6 | 34.7 | 34.2 | 33.9 | 17.2 | 16.7 | 17.6 | 16.8 | 11.6 | 15.4 | 16.5 | 75.8 | 69.1 | 57.4 | 58.6 | 58.5 | 58.1 | 57.6 | 57.6 | 57.2 | 54.7 | 54.8 | 54.8 | 53.2 | 47 | 46.8 | 46.8 | 46.8 | 43.5 | 43.5 | 43.5 | 43.5 | 39 | 39.1 | 39.1 | 33.6 | 29.1 | 24.4 |
Total Shareholders Equity
| 69.124 | 76.129 | 80.796 | 83.628 | 86.117 | 89.08 | 93.504 | 102.108 | 113.995 | 119.501 | 126.734 | 128.454 | 129.549 | 129.006 | 128.362 | 127.251 | 125.869 | 129.698 | 159.843 | 161.52 | 160.146 | 159.933 | 162.775 | 162.918 | 161.49 | 163.376 | 152.182 | 153.08 | 149.677 | 148.63 | 142.314 | 135.949 | 131.435 | 128.812 | 125.074 | 122.975 | 118.725 | 119.427 | 114.972 | 111.674 | 109.147 | 111.744 | 109.443 | 101.515 | 98.585 | 95.583 | 91.966 | 95.388 | 91.831 | 89 | 85.371 | 84.097 | 81.351 | 80.341 | 74.1 | 71.504 | 67.126 | 63.047 | 56.924 | 53.278 | 50.176 | 48.031 | 46.124 | 46.507 | 87.244 | 86.359 | 84.118 | 83.125 | 81.345 | 79.077 | 78.931 | 75.863 | 74.907 | 74.523 | 75.707 | 77.818 | 81.885 | 85.771 | 93.441 | 98.265 | 102.398 | 103.391 | 99.467 | 98.605 | 95.34 | 95.765 | 92.075 | 90.326 | 97.007 | 119.065 | 120.013 | 119.838 | 118.809 | 121.802 | 121.586 | 127.441 | 127.492 | 128.538 | 125.8 | 125.4 | 128.1 | 127.3 | 130.2 | 129.1 | 128.3 | 131.5 | 121.6 | 118 | 113.5 | 110.8 | 89.6 | 86.8 | 83.4 | 81.4 | 77.6 | 75.4 | 72.6 | 71.4 | 68.3 | 66.4 | 63.9 | 62.6 | 59.3 | 57.2 | 55.6 | 54.5 | 52.4 | 51.6 | 51.1 | 50.7 | 49.6 | 49.3 | 48.2 | 48 | 47.1 | 47 | 46.1 | 45.6 | 44.7 | 44.6 | 43.6 | 44.9 | 42.4 | 37.5 |
Total Equity
| 69.124 | 76.129 | 80.796 | 83.628 | 86.117 | 89.08 | 93.504 | 102.108 | 113.995 | 119.501 | 126.734 | 128.454 | 129.549 | 129.006 | 128.362 | 127.251 | 125.869 | 130.623 | 160.096 | 165.922 | 164.336 | 164.247 | 167.232 | 167.469 | 166.03 | 163.376 | 152.182 | 153.08 | 149.677 | 148.63 | 142.314 | 135.949 | 131.435 | 128.812 | 125.074 | 122.975 | 118.725 | 119.427 | 114.972 | 111.674 | 109.147 | 111.744 | 109.443 | 101.515 | 98.585 | 95.583 | 91.966 | 95.388 | 91.831 | 89 | 85.371 | 84.097 | 81.351 | 80.341 | 74.1 | 71.504 | 67.126 | 63.047 | 56.924 | 53.278 | 50.176 | 48.031 | 46.124 | 46.507 | 87.244 | 86.359 | 84.118 | 83.125 | 81.345 | 79.077 | 78.931 | 75.863 | 74.907 | 74.523 | 75.707 | 77.818 | 81.885 | 85.771 | 93.441 | 98.265 | 102.398 | 103.391 | 99.467 | 98.605 | 95.34 | 95.765 | 92.075 | 90.326 | 97.007 | 119.065 | 120.013 | 119.838 | 118.809 | 121.802 | 121.586 | 127.441 | 127.492 | 128.538 | 125.8 | 125.4 | 128.1 | 127.3 | 130.2 | 129.1 | 128.3 | 131.5 | 121.6 | 118 | 113.5 | 110.8 | 89.6 | 86.8 | 83.4 | 81.4 | 77.6 | 75.4 | 72.6 | 71.4 | 68.3 | 66.4 | 63.9 | 62.6 | 59.3 | 57.2 | 55.6 | 54.5 | 52.4 | 51.6 | 51.1 | 50.7 | 49.6 | 49.3 | 48.2 | 48 | 47.1 | 47 | 46.1 | 45.6 | 44.7 | 44.6 | 43.6 | 44.9 | 42.4 | 37.5 |
Total Liabilities & Shareholders Equity
| 129.139 | 132.054 | 141.998 | 142.16 | 142.902 | 152.183 | 150.598 | 161.63 | 180.49 | 177.563 | 211.567 | 209.325 | 212.248 | 214.08 | 211.978 | 202.776 | 184.587 | 215.084 | 210.34 | 231.722 | 224.447 | 219.726 | 224.908 | 222.211 | 226.372 | 217.984 | 216.844 | 201.043 | 207.904 | 205.634 | 191.056 | 179.127 | 183.36 | 175.142 | 173.551 | 173.668 | 169.872 | 171.368 | 167.815 | 156.662 | 154.212 | 160.935 | 156.678 | 156.242 | 151.101 | 144.706 | 143.797 | 142.443 | 143.16 | 144.716 | 131.457 | 127.124 | 129.307 | 130.051 | 113.877 | 111.908 | 113.097 | 112.598 | 106.508 | 98.78 | 92.411 | 95.294 | 97.856 | 110.927 | 142.79 | 148.029 | 153.326 | 158.914 | 154.076 | 159.946 | 159.021 | 157.597 | 159.93 | 157.467 | 166.339 | 166.539 | 167.187 | 176.123 | 175.931 | 182.04 | 188.599 | 193.728 | 193.853 | 224.812 | 214.387 | 218.153 | 236.753 | 235.598 | 235.959 | 287.713 | 276.781 | 283.817 | 281.058 | 289.58 | 302.918 | 324.412 | 326.483 | 342.878 | 336.2 | 338.7 | 327.8 | 330.6 | 326.4 | 342 | 342.7 | 354.8 | 327.3 | 321 | 253.3 | 244 | 228.3 | 219.5 | 208.3 | 211.6 | 197.7 | 200.4 | 192.7 | 195 | 179.1 | 178.4 | 164.6 | 164.9 | 159 | 106 | 104.1 | 106.5 | 96.8 | 98.6 | 93.7 | 93.2 | 88.6 | 88.5 | 84.3 | 88.7 | 83.1 | 85.6 | 84.6 | 89 | 82 | 84.2 | 90 | 103.8 | 98.3 | 83.3 |