Graco Inc.
NYSE:GGG
84.75 (USD) • At close December 24, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 764.453 | 666.006 | 622.728 | 537.951 | 525.785 | 520.633 | 395.313 | 339.196 | 414.827 | 413.359 | 380.487 | 624.302 | 603.828 | 482.787 | 460.616 | 378.909 | 424.674 | 432.708 | 456.656 | 220.973 | 177.306 | 180.883 | 119.711 | 132.118 | 137.589 | 109.854 | 113.832 | 103.662 | 140 | 75.446 | 76.568 | 52.365 | 53.322 | 43.864 | 36.49 | 52.295 | 51.913 | 44.258 | 27.678 | 23.656 | 28.737 | 29.568 | 24.082 | 19.756 | 17.267 | 27.569 | 36.97 | 31.12 | 27.315 | 23.088 | 326.771 | 303.15 | 274.832 | 119.267 | 102.509 | 9.591 | 9.7 | 4.9 | 11.633 | 5.412 | 5.064 | 13.909 | 14.799 | 12.119 | 5.25 | 4.889 | 6.778 | 4.922 | 9.771 | 4.689 | 4.767 | 5.871 | 9.192 | 18.369 | 27.183 | 18.664 | 14.278 | 7.111 | 12.321 | 60.554 | 56.273 | 32.439 | 23.688 | 112.118 | 95.993 | 58.746 | 58.169 | 103.333 | 93.803 | 63.866 | 44.226 | 26.531 | 10.431 | 7.215 | 4.682 | 11.071 | 2.163 | 4.367 | 2.834 | 6.6 | 2.1 | 5.6 | 4.2 | 3.6 | 3.6 | 34.2 | 28.4 | 13.5 | 7.4 | 2.3 | 1.4 | 6.5 | 7.4 | 2.3 | 2.1 | 1.6 | 0.6 | 1.1 | 0.8 | 2.4 | 1.8 | 2.6 | 1.1 | 11.1 | 11.9 | 10.6 | 10.7 | 18.9 | 16.8 | 27.5 | 18 | 24 | 24.2 | 15.1 | 2.5 | 6 | 2.5 | 0.2 | 0.2 | 4.5 | 2 | 3.1 | 12.9 | 11.5 |
| 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 | 421.767 | 421.767 | 421.767 | 421.767 | 422.297 | 422.297 | 422.297 | 425.978 | 425.978 | 426.813 | 426.813 | 426.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 764.453 | 666.006 | 622.728 | 537.951 | 525.785 | 520.633 | 395.313 | 339.196 | 414.827 | 413.359 | 380.487 | 624.302 | 603.828 | 482.787 | 460.616 | 378.909 | 424.674 | 432.708 | 456.656 | 220.973 | 177.306 | 180.883 | 119.711 | 132.118 | 137.589 | 109.854 | 113.832 | 103.662 | 140 | 75.446 | 76.568 | 52.365 | 53.322 | 43.864 | 36.49 | 52.295 | 51.913 | 44.258 | 449.445 | 445.423 | 450.504 | 451.335 | 446.379 | 442.053 | 439.564 | 453.547 | 462.948 | 457.933 | 454.128 | 449.901 | 326.771 | 303.15 | 274.832 | 119.267 | 102.509 | 9.591 | 9.7 | 4.9 | 11.633 | 5.412 | 5.064 | 13.909 | 14.799 | 12.119 | 5.25 | 4.889 | 6.778 | 4.922 | 9.771 | 4.689 | 4.767 | 5.871 | 9.192 | 18.369 | 27.183 | 18.664 | 14.278 | 7.111 | 12.321 | 60.554 | 56.273 | 32.439 | 23.688 | 112.118 | 95.993 | 58.746 | 58.169 | 103.333 | 93.803 | 63.866 | 44.226 | 26.531 | 10.431 | 7.215 | 4.682 | 11.071 | 2.163 | 4.367 | 2.834 | 6.6 | 2.1 | 5.6 | 4.2 | 3.6 | 3.6 | 34.2 | 28.4 | 13.5 | 7.4 | 2.3 | 1.4 | 6.5 | 7.4 | 2.3 | 2.1 | 1.6 | 0.6 | 1.1 | 0.8 | 2.4 | 1.8 | 2.6 | 1.1 | 11.1 | 11.9 | 10.6 | 10.7 | 18.9 | 16.8 | 27.5 | 18 | 24 | 24.2 | 15.1 | 2.5 | 6 | 2.5 | 0.2 | 0.2 | 4.5 | 2 | 3.1 | 12.9 | 11.5 |
| Net Receivables
| 354.999 | 350.622 | 310.87 | 354.439 | 352.505 | 365.818 | 356.473 | 346.01 | 364.073 | 373.141 | 339.407 | 325.132 | 324.284 | 354.222 | 323.197 | 314.946 | 314.996 | 282.856 | 273.789 | 267.345 | 277.417 | 291.008 | 289.047 | 274.608 | 289.633 | 290.946 | 292.144 | 256.421 | 258.632 | 259.9 | 244.395 | 218.365 | 223.257 | 244.047 | 226.03 | 225.509 | 229.504 | 262.722 | 243.228 | 214.944 | 214.67 | 229.224 | 210.102 | 183.293 | 194.859 | 196.679 | 183.969 | 172.143 | 174.939 | 192.614 | 172.158 | 150.912 | 156.43 | 159.807 | 153.541 | 124.593 | 135.6 | 138.3 | 119.109 | 100.824 | 0 | 0 | 0 | 127.505 | 0 | 167.182 | 150.726 | 140.489 | 0 | 0 | 142.137 | 134.105 | 0 | 0 | 0 | 122.854 | 0 | 0 | 0 | 109.08 | 0 | 0 | 100.305 | 98.853 | 0 | 103.556 | 0 | 93.617 | 93.01 | 97.197 | 91.129 | 85.44 | 85.111 | 89.555 | 83.301 | 85.836 | 82.909 | 85.45 | 88.011 | 79.7 | 79.1 | 81 | 81.2 | 80.1 | 83.7 | 86.5 | 83.7 | 86.1 | 82.6 | 89.9 | 81.1 | 83.5 | 76.7 | 74.4 | 72.2 | 73.2 | 74.5 | 82.5 | 80.1 | 75.6 | 67.3 | 74.8 | 67.7 | 62.2 | 61.6 | 58.9 | 82.3 | 80.5 | 78.7 | 68.7 | 62.4 | 66.2 | 69.4 | 65.6 | 64.5 | 75 | 60.7 | 59.4 | 55.5 | 65 | 59.3 | 54.3 | 49.4 | 45.6 |
| Inventory
| 440.917 | 457.604 | 459.118 | 438.349 | 457.604 | 479.095 | 497.242 | 476.79 | 462.22 | 450.974 | 436.741 | 382.301 | 362.932 | 337.525 | 311.645 | 285.704 | 283.713 | 291.442 | 289.567 | 273.233 | 288.588 | 297.545 | 297.458 | 283.982 | 277.726 | 271.729 | 267.298 | 239.349 | 222.878 | 221.441 | 214.946 | 201.609 | 201.553 | 205.344 | 212.331 | 202.136 | 197.215 | 194.568 | 182.485 | 159.797 | 149.023 | 147.06 | 147.373 | 133.787 | 132.745 | 133.304 | 130.276 | 121.549 | 120.586 | 124.428 | 110.071 | 105.347 | 111.727 | 113.494 | 102.785 | 91.62 | 85.3 | 76.2 | 66.41 | 58.658 | 60.581 | 68.536 | 85.577 | 91.604 | 95.313 | 91.709 | 88.496 | 74.737 | 77.592 | 81.833 | 87.366 | 76.311 | 75.06 | 66.991 | 64.562 | 56.547 | 58.705 | 59.011 | 63.168 | 40.219 | 39.108 | 34.568 | 32.944 | 29.018 | 32.591 | 36.549 | 35.943 | 30.311 | 28.376 | 28.657 | 31.653 | 30.333 | 37.318 | 37.568 | 41.177 | 33.079 | 33.838 | 36.712 | 41.64 | 37.7 | 36.3 | 37.4 | 34.1 | 34 | 40.1 | 43.8 | 46.2 | 43.9 | 44.8 | 43.4 | 47.6 | 41.5 | 48.3 | 47 | 44.9 | 41.7 | 50.3 | 53 | 54.6 | 50.5 | 57.8 | 48.9 | 42.2 | 35.7 | 41.3 | 46.9 | 45.7 | 49.9 | 55.1 | 51.9 | 55.4 | 49.4 | 52.3 | 56.4 | 65.7 | 60.2 | 62.5 | 62.3 | 61.2 | 54.7 | 55.1 | 43.6 | 46.6 | 36 |
| Other Current Assets
| 52.126 | 50 | 51.512 | 35.07 | 41.438 | 44.907 | 39.433 | 43.624 | 44.783 | 39.002 | 40.585 | 31.886 | 42.027 | 29.418 | 31.928 | 44.242 | 37.806 | 31.286 | 28.76 | 29.917 | 29.316 | 29.457 | 27.293 | 32.508 | 25.812 | 36.757 | 42.96 | 34.247 | 20.889 | 22.918 | 20.739 | 31.023 | 20.111 | 24.971 | 20.993 | 29.077 | 41.248 | 33.594 | 30.146 | 19.374 | 30.314 | 31.841 | 31.515 | 33.46 | 27.607 | 27.046 | 26.299 | 25.371 | 453.166 | 453.797 | 23.056 | 23.561 | 22.209 | 24.568 | 21.69 | 26.604 | 23.1 | 23.9 | 24.997 | 24.099 | 131.404 | 138.358 | 134.41 | 29.367 | 178.053 | 29.713 | 28.251 | 28.684 | 168.996 | 183.796 | 24.916 | 22.696 | 153.089 | 157.09 | 146.692 | 15.833 | 136.216 | 150.073 | 139.229 | 17.373 | 120.24 | 127.612 | 17.018 | 16.117 | 110.801 | 15.014 | 108.384 | 13.263 | 13.484 | 14.182 | 13.569 | 13.193 | 13.049 | 14.011 | 14.192 | 13.756 | 13.245 | 14.078 | 13.602 | 14 | 14.6 | 14 | 13.7 | 13.6 | 12.3 | 12.9 | 12.2 | 12.8 | 13.8 | 13.8 | 13.7 | 13 | 12.6 | 12.7 | 13.4 | 11.9 | 13.7 | 14.8 | 14.9 | 15.4 | 14.6 | 13.6 | 13.4 | 38.3 | 39.6 | 34.9 | 13.8 | 12.6 | 9.7 | 9.9 | 11.5 | 10.1 | 8.5 | 9.9 | 11.5 | 10.1 | 9.8 | 10.6 | 10 | 8.3 | 7.9 | 3.5 | 1.6 | 3 |
| Total Current Assets
| 1,612.495 | 1,524.232 | 1,444.228 | 1,365.809 | 1,377.332 | 1,410.453 | 1,288.461 | 1,205.62 | 1,285.903 | 1,276.476 | 1,197.22 | 1,363.621 | 1,333.071 | 1,203.952 | 1,127.386 | 1,023.801 | 1,061.189 | 1,038.292 | 1,048.772 | 791.468 | 772.627 | 798.893 | 733.509 | 723.216 | 730.76 | 709.286 | 716.234 | 631.926 | 642.399 | 579.705 | 556.648 | 503.362 | 498.243 | 518.226 | 495.844 | 509.017 | 519.88 | 535.142 | 905.304 | 859.507 | 844.511 | 859.46 | 835.369 | 792.593 | 794.775 | 810.576 | 803.492 | 776.996 | 776.006 | 793.927 | 632.056 | 582.97 | 565.198 | 417.136 | 380.525 | 252.408 | 253.7 | 243.3 | 222.149 | 188.993 | 197.049 | 220.803 | 234.786 | 260.595 | 278.616 | 293.493 | 274.251 | 248.832 | 256.359 | 270.318 | 259.186 | 238.983 | 237.341 | 242.45 | 238.437 | 213.898 | 209.199 | 216.195 | 214.718 | 227.226 | 215.621 | 194.619 | 173.955 | 256.106 | 239.385 | 213.865 | 202.496 | 240.524 | 228.673 | 203.902 | 180.577 | 155.497 | 145.909 | 148.349 | 143.352 | 143.742 | 132.155 | 140.607 | 146.087 | 138 | 132.1 | 138 | 133.2 | 131.3 | 139.7 | 177.4 | 170.5 | 156.3 | 148.6 | 149.4 | 143.8 | 144.5 | 145 | 136.4 | 132.6 | 128.4 | 139.1 | 151.4 | 150.4 | 143.9 | 141.5 | 139.9 | 124.4 | 147.3 | 154.4 | 151.3 | 152.5 | 161.9 | 160.3 | 158 | 147.3 | 149.7 | 154.4 | 147 | 144.2 | 151.3 | 135.5 | 132.5 | 126.9 | 132.5 | 124.3 | 104.5 | 110.5 | 96.1 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 783.008 | 784.283 | 767.747 | 760.481 | 735.875 | 709.198 | 663.224 | 637.394 | 593.803 | 547.211 | 519.033 | 481.107 | 453.854 | 426.837 | 397.534 | 388.557 | 360.459 | 356.283 | 362.556 | 355.437 | 339.554 | 318.691 | 290.502 | 229.295 | 220.164 | 214.997 | 207.676 | 204.298 | 199.428 | 193.61 | 191.948 | 189.596 | 190.523 | 189.669 | 184.211 | 178.437 | 172.225 | 171.399 | 168.121 | 161.23 | 159.595 | 159.053 | 156.006 | 151.717 | 149.586 | 149.03 | 148.767 | 151.544 | 152.866 | 154.269 | 138.697 | 138.248 | 134.425 | 132.938 | 133.389 | 134.185 | 132.3 | 133.8 | 136.15 | 139.053 | 142.625 | 147.594 | 149.787 | 149.754 | 146.903 | 143.492 | 141.555 | 140.594 | 137.425 | 136.682 | 133.14 | 124.524 | 118.049 | 106.991 | 106.571 | 106.498 | 103.309 | 105.041 | 104.442 | 94.51 | 90.972 | 92.143 | 93.932 | 94.317 | 94.422 | 94.711 | 94.231 | 94.953 | 93.674 | 94.388 | 96.615 | 98.944 | 96.322 | 89.143 | 87.327 | 83.989 | 84.947 | 85.052 | 85.696 | 86.5 | 86.7 | 87.9 | 94.4 | 96.4 | 97.4 | 98.6 | 99.1 | 100.2 | 100 | 99.5 | 96.6 | 94.2 | 85.8 | 79.9 | 78 | 76.9 | 77.3 | 74.7 | 74 | 70 | 65.9 | 60.4 | 57.9 | 57.7 | 53.8 | 52 | 50.8 | 51 | 42.4 | 42 | 44.2 | 44.3 | 44.4 | 44.8 | 53.3 | 53.1 | 51.4 | 50.9 | 49.5 | 46.4 | 45.1 | 42.8 | 41.4 | 42 |
| Goodwill
| 374.462 | 363.537 | 363.36 | 370.228 | 360.715 | 371.88 | 370.103 | 368.171 | 359.645 | 365.491 | 371.401 | 356.255 | 357.014 | 358.449 | 343.01 | 347.603 | 342.34 | 338.735 | 306.85 | 307.663 | 301.42 | 296.273 | 295.136 | 293.846 | 296.299 | 294.343 | 298.087 | 278.789 | 272.858 | 273.098 | 269.328 | 259.849 | 411.594 | 416.188 | 419.447 | 394.488 | 397.322 | 403.529 | 393.448 | 292.574 | 221.737 | 226.537 | 227.204 | 189.967 | 181.543 | 178.211 | 177.334 | 181.228 | 171.883 | 167.316 | 93.4 | 93.4 | 93.4 | 93.4 | 91.74 | 91.74 | 91.7 | 91.7 | 91.74 | 91.74 | 91.74 | 91.74 | 91.74 | 91.74 | 87.224 | 84.88 | 84.887 | 67.204 | 67.23 | 67.206 | 67.173 | 67.174 | 66.244 | 52.789 | 52.254 | 52.009 | 0 | 49.174 | 49.688 | 9.199 | 9.199 | 9.199 | 9.199 | 9.199 | 9.199 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116.964 | 113.979 | 117.85 | 128.86 | 124.824 | 131.089 | 134.131 | 137.507 | 136.948 | 145.201 | 154.006 | 149.74 | 154.364 | 159.861 | 152.792 | 160.669 | 160.66 | 162.271 | 158.069 | 162.623 | 161.525 | 163.564 | 166.613 | 166.31 | 172.476 | 174.202 | 186.823 | 183.056 | 181.108 | 183.883 | 182.846 | 178.336 | 233.947 | 240.407 | 248.827 | 227.987 | 233.858 | 244.234 | 242.665 | 176.278 | 153.206 | 162.898 | 166.655 | 147.94 | 143.713 | 141.521 | 143.332 | 151.773 | 154.697 | 156.634 | 15.59 | 18.118 | 20.646 | 23.25 | 25.461 | 28.338 | 31.3 | 34.2 | 37.183 | 40.17 | 43.01 | 46.406 | 49.397 | 52.231 | 53.505 | 55.394 | 58.021 | 42.908 | 44.103 | 46.157 | 48.195 | 50.325 | 52.159 | 37.242 | 90.545 | 39.482 | 86.227 | 87.263 | 89.459 | 18.158 | 18.452 | 18.745 | 19.234 | 19.821 | 20.408 | 20.996 | 11.449 | 11.86 | 12.411 | 13.009 | 13.633 | 14.274 | 0 | 0 | 0 | 5.6 | 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 | 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
| 491.426 | 477.516 | 481.21 | 499.088 | 485.539 | 502.969 | 504.234 | 505.678 | 496.593 | 510.692 | 525.407 | 505.995 | 511.378 | 518.31 | 495.802 | 508.272 | 503 | 501.006 | 464.919 | 470.286 | 462.945 | 459.837 | 461.749 | 460.156 | 468.775 | 468.545 | 484.91 | 461.845 | 453.966 | 456.981 | 452.174 | 438.185 | 645.541 | 656.595 | 668.274 | 622.475 | 631.18 | 647.763 | 636.113 | 468.852 | 374.943 | 389.435 | 393.859 | 337.907 | 325.256 | 319.732 | 320.666 | 333.001 | 326.58 | 323.95 | 108.99 | 111.518 | 114.046 | 116.65 | 117.201 | 120.078 | 123 | 125.9 | 128.923 | 131.91 | 134.75 | 138.146 | 141.137 | 143.971 | 140.729 | 140.274 | 142.908 | 110.112 | 111.333 | 113.363 | 115.368 | 117.499 | 118.403 | 90.031 | 90.545 | 91.491 | 86.227 | 87.263 | 89.459 | 18.158 | 18.452 | 18.745 | 19.234 | 19.821 | 20.408 | 20.996 | 11.449 | 11.86 | 12.411 | 13.009 | 13.633 | 14.274 | 0 | 0 | 0 | 5.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | -0 | 9.661 | 0 | 0 | 0 | 8.767 | 0 | 0 | 0 | 7.541 | 0 | 0 | 0 | 7.61 | 0 | 0 | 0 | 7.603 | 0 | 0 | 0 | 7.252 | 0 | 0 | 0 | 6.755 | 0 | 0 | 0 | 6.366 | 0 | 0 | 0 | 6.129 | 0 | 0 | 0 | 5.859 | 0 | 0 | 0 | 5.569 | 0 | 0 | 0 | 5.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.441 | -20.408 | 0 | 0 | 0 | 0 | 0 | 0 | -25.609 | -25.498 | 0 | 0 | -20.708 | -21.883 | -25.51 | 0 | -18.685 | -16.908 | -15.733 | -14.038 | 0 | -15.848 | -15.992 | -15.631 | -15.791 | -15.759 | -15.776 | 0 | -13.8 | -13.446 | -13.172 | -12.022 | -2.1 | -1.8 | -1.9 | -1.8 | 0 | 0 | 0 | -6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.173 | 51.971 | 54.658 | 61.381 | 40.014 | 48.189 | 56.183 | 57.09 | 30.45 | 37.137 | 42.195 | 55.786 | 32.842 | 33.949 | 22.902 | 25.828 | 35.339 | 33.968 | 38.081 | 39.327 | 32.069 | 32.691 | 33.368 | 32.055 | 32.958 | 48.683 | 52.124 | 50.916 | 81.756 | 85.537 | 87.175 | 86.653 | 62.019 | 62.029 | 58.674 | 56.976 | 39.435 | 38.357 | 32.205 | 28.982 | 22.787 | 22.632 | 20.891 | 20.366 | 39.456 | 39.505 | 38.397 | 38.55 | 30.001 | 33.293 | 31.762 | 29.752 | 15.23 | 15.55 | 15.267 | 14.696 | 20.441 | 20.408 | 10.014 | 8.372 | 14.425 | 19.78 | 19.337 | 18.919 | 25.609 | 25.498 | 0 | 0 | 20.708 | 21.883 | 25.51 | 0 | 18.685 | 16.908 | 15.733 | 14.038 | 0 | 15.848 | 15.992 | 15.631 | 15.791 | 15.759 | 15.776 | 0 | 13.8 | 13.446 | 13.172 | 12.022 | 2.1 | 1.8 | 1.9 | 1.8 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 43.541 | 41.895 | 38.982 | 25.587 | 36.157 | 36.916 | 34.161 | 24.351 | 31.451 | 32.762 | 35.59 | 29.148 | 46.183 | 46.157 | 44.096 | 34.06 | 34.008 | 32.91 | 33.012 | 28.089 | 30.229 | 30.435 | 29.919 | 20.767 | 32.844 | 31.45 | 30.587 | 23.465 | 26.674 | 25.944 | 25.905 | 18.947 | 24.876 | 24.37 | 23.995 | 18.318 | 24.679 | 26.247 | 26.062 | 20.348 | 25.982 | 26.297 | 24.452 | 19.076 | 22.827 | 21.657 | 21.93 | 16.419 | 14.515 | 14.282 | 14.189 | 11.821 | 10.71 | 9.995 | 9.04 | 9.107 | 18.1 | 20.1 | 8.047 | 8.106 | 8.223 | 8.196 | 6.262 | 6.611 | 41.148 | 40.213 | 39.033 | 37.186 | 35.643 | 33.348 | 31.123 | 30.597 | 34.76 | 34.186 | 33.97 | 33.743 | 33.431 | 32.955 | 32.076 | 31.82 | 29.675 | 29.159 | 28.581 | 27.146 | 7.243 | 7.658 | 7.941 | 8.513 | 8.38 | 8.159 | 7.508 | 7.398 | 21.086 | 20.995 | 20.84 | 10.245 | 11.051 | 10.442 | 10.881 | 11.5 | 13.2 | 14.4 | 6 | 6 | 7.7 | 7.8 | 7.6 | 8 | 9.1 | 9.4 | 8.7 | 9.1 | 8.9 | 11.2 | 12.6 | 12.5 | 13.5 | 15 | 14.6 | 14.5 | 11.4 | 11 | 11.3 | 11.4 | 10.8 | 8 | 8.1 | 7.5 | 10.7 | 10.9 | 11.5 | 11.9 | 12.2 | 12.6 | 5 | 5.1 | 5.6 | 5.1 | 1.8 | 2.8 | 2.7 | 4.8 | 3.7 | 1.9 |
| Total Non-Current Assets
| 1,363.148 | 1,355.665 | 1,342.597 | 1,356.198 | 1,297.585 | 1,297.272 | 1,257.802 | 1,233.28 | 1,152.297 | 1,127.802 | 1,122.225 | 1,079.577 | 1,044.257 | 1,025.253 | 960.334 | 964.327 | 932.806 | 924.167 | 898.568 | 900.742 | 864.797 | 841.654 | 815.538 | 749.525 | 754.741 | 763.675 | 775.297 | 747.279 | 761.824 | 762.072 | 757.202 | 739.747 | 922.959 | 932.663 | 935.154 | 882.335 | 867.519 | 883.766 | 862.501 | 685.271 | 583.307 | 597.417 | 595.208 | 534.635 | 537.125 | 529.924 | 529.76 | 544.738 | 523.962 | 525.794 | 293.638 | 291.339 | 274.411 | 275.133 | 274.897 | 278.066 | 273.4 | 279.8 | 283.134 | 287.441 | 300.023 | 313.716 | 316.523 | 319.255 | 328.78 | 323.979 | 323.496 | 287.892 | 284.401 | 283.393 | 279.631 | 272.62 | 271.212 | 231.208 | 231.086 | 231.732 | 222.967 | 225.259 | 225.977 | 144.488 | 139.099 | 140.047 | 141.747 | 141.284 | 122.073 | 123.365 | 113.621 | 115.326 | 114.465 | 115.556 | 117.756 | 120.616 | 117.408 | 110.138 | 108.167 | 94.234 | 95.998 | 95.494 | 96.577 | 98 | 99.9 | 102.3 | 100.4 | 102.4 | 105.1 | 106.4 | 106.7 | 108.2 | 109.1 | 108.9 | 105.3 | 103.3 | 94.7 | 91.1 | 90.6 | 89.4 | 90.8 | 89.7 | 88.6 | 84.5 | 77.3 | 71.4 | 69.2 | 69.1 | 64.6 | 60 | 58.9 | 58.5 | 53.1 | 52.9 | 55.7 | 56.2 | 56.6 | 57.4 | 58.3 | 58.2 | 57 | 56 | 54.8 | 49.2 | 47.8 | 47.6 | 45.1 | 43.9 |
| Total Assets
| 2,975.643 | 2,879.897 | 2,786.825 | 2,722.007 | 2,674.917 | 2,707.725 | 2,546.263 | 2,438.9 | 2,438.2 | 2,404.278 | 2,319.445 | 2,443.198 | 2,377.328 | 2,229.205 | 2,087.72 | 1,988.128 | 1,993.995 | 1,962.459 | 1,947.34 | 1,692.21 | 1,637.424 | 1,640.547 | 1,549.047 | 1,472.741 | 1,485.501 | 1,472.961 | 1,491.531 | 1,379.205 | 1,404.223 | 1,341.777 | 1,313.85 | 1,243.109 | 1,421.202 | 1,450.889 | 1,430.998 | 1,391.352 | 1,387.399 | 1,418.908 | 1,767.805 | 1,544.778 | 1,427.818 | 1,456.877 | 1,430.577 | 1,327.228 | 1,331.9 | 1,340.5 | 1,333.252 | 1,321.734 | 1,299.968 | 1,319.721 | 925.694 | 874.309 | 839.609 | 692.269 | 655.422 | 530.474 | 527.1 | 523.1 | 505.283 | 476.434 | 497.072 | 534.519 | 551.309 | 579.85 | 607.396 | 617.472 | 597.747 | 536.724 | 540.76 | 553.711 | 538.817 | 511.603 | 508.553 | 473.658 | 469.523 | 445.63 | 432.166 | 441.454 | 440.695 | 371.714 | 354.72 | 334.666 | 315.702 | 397.39 | 361.458 | 337.23 | 316.117 | 355.85 | 343.138 | 319.458 | 298.333 | 276.113 | 263.317 | 258.487 | 251.519 | 237.976 | 228.153 | 236.101 | 242.664 | 236 | 232 | 240.3 | 233.6 | 233.7 | 244.8 | 283.8 | 277.2 | 264.5 | 257.7 | 258.3 | 249.1 | 247.8 | 239.7 | 227.5 | 223.2 | 217.8 | 229.9 | 241.1 | 239 | 228.4 | 218.8 | 211.3 | 193.6 | 216.4 | 219 | 211.3 | 211.4 | 220.4 | 213.4 | 210.9 | 203 | 205.9 | 211 | 204.4 | 202.5 | 209.5 | 192.5 | 188.5 | 181.7 | 181.7 | 172.1 | 152.1 | 155.6 | 140 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 61.777 | 75.268 | 76.829 | 72.214 | 75.249 | 81.54 | 80.375 | 84.218 | 99.025 | 85.452 | 88.108 | 78.432 | 86.858 | 76.074 | 66.242 | 58.305 | 55.463 | 48.259 | 64.324 | 54.117 | 54.882 | 61.958 | 67.275 | 56.902 | 53.102 | 54.814 | 60.096 | 48.748 | 46.603 | 44.447 | 43.908 | 39.988 | 40.951 | 40.03 | 40.329 | 40.505 | 50.231 | 45.145 | 45.93 | 39.306 | 37.612 | 42.74 | 43.695 | 34.282 | 32.93 | 34.312 | 32.121 | 28.938 | 28.587 | 31.73 | 30.921 | 27.402 | 29.889 | 27.418 | 28.93 | 19.669 | 24.9 | 33.8 | 24.021 | 17.983 | 16.663 | 15.452 | 14.732 | 18.834 | 24.559 | 30.572 | 32.393 | 27.379 | 31.706 | 31.33 | 28.761 | 27.442 | 28.717 | 27.264 | 29.64 | 24.712 | 22.531 | 23.46 | 25.848 | 18.599 | 18.096 | 20.087 | 19.462 | 15.752 | 12.915 | 12.662 | 12.91 | 13.031 | 13.078 | 12.284 | 10.638 | 10.676 | 10.768 | 13.847 | 12.742 | 12.899 | 12.447 | 11.252 | 15.379 | 13.5 | 10.3 | 10.7 | 12.5 | 12 | 10.7 | 12.7 | 14.6 | 12.5 | 14.2 | 14.6 | 13.1 | 13.9 | 13.2 | 12.5 | 13.3 | 13.8 | 15.1 | 18.7 | 17.6 | 19.8 | 19.4 | 18.9 | 15.7 | 16.7 | 14.2 | 15 | 15.5 | 19.3 | 18.6 | 21.8 | 21.7 | 23.1 | 20.1 | 19.6 | 14.3 | 20.4 | 12.5 | 14.4 | 15.4 | 23 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 37.267 | 37.287 | 37.499 | 38.278 | 37.931 | 133.225 | 51.361 | 30.529 | 51.885 | 64.906 | 49.609 | 127.585 | 59.732 | 22.89 | 41.014 | 33.361 | 53.204 | 29.419 | 54.858 | 15.422 | 12.592 | 90.7 | 92.017 | 11.083 | 3.96 | 6.549 | 11.931 | -8.49 | 81.215 | 86.066 | 84.38 | 8.913 | 8.38 | 13.306 | 14.508 | 15.901 | 9.243 | 10.354 | 52.013 | 5.016 | 6.161 | 12.599 | 11.049 | 9.584 | 9.463 | 7.798 | 6.618 | 8.133 | 7.611 | 6.336 | 10.52 | 8.658 | 8.088 | 13.935 | 11.192 | 8.183 | 11.1 | 13.6 | 14.051 | 12.028 | 13.866 | 14.664 | 16.532 | 18.311 | 16.519 | 19.415 | 19.566 | 18.991 | 17.324 | 65.168 | 33.361 | 18.363 | 22.284 | 6.671 | 4.341 | 8.321 | 16.17 | 47.752 | 45.679 | 6.021 | 5.883 | 8.568 | 9.678 | 4.189 | 4.852 | 6.015 | 8.149 | 13.204 | 13.126 | 10.149 | 11.796 | 10.062 | 13.49 | 12.94 | 15.291 | 17.023 | 12.844 | 13.775 | 13.577 | 15.9 | 6 | 7.4 | 12.8 | 17.7 | 12.1 | 6.3 | 6.8 | 4.7 | 4 | 14.1 | 9.1 | 5.7 | 6.6 | 7.6 | 7 | 7 | 21.5 | 22.2 | 27.6 | 17.4 | 28 | 25.7 | 18.1 | 8.7 | 9.6 | 6.1 | 10.5 | 8.5 | 11.1 | 9.6 | 8.6 | 11.7 | 16.9 | 15.5 | 21.2 | 14.5 | 9.9 | 11.4 | 11 | 5.4 | 11 | 6 | 2.4 | 1.5 |
| Tax Payables
| 19.13 | 6.899 | 12.121 | 9.837 | 22.707 | 28.706 | 38.842 | 25.601 | 13.652 | 12.975 | 12.481 | 5.2 | 9.126 | 11.871 | 6.926 | 8.564 | 6.331 | 16.839 | 12.803 | 8.706 | 8.939 | 9.727 | 11.221 | 8.515 | 2.003 | 12.554 | 29.58 | 7.564 | 9.778 | 3.562 | 16.491 | 8.608 | 3.581 | 5.965 | 4.77 | 1.308 | 7.448 | 48.104 | 15.048 | 5.997 | 2.445 | 4.227 | 20.195 | 4.561 | 12.517 | 12.245 | 19.509 | 4.305 | 1.554 | 0 | 18.087 | 2.689 | 3.168 | 0 | 0 | 0.733 | 0 | 0 | 0 | 1.55 | 0 | 0 | 0 | 0.904 | 0 | 0 | 0 | 0.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.584 | 6.359 | 14.021 | 5.981 | 4.237 | 8.232 | 13.605 | 5.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.155 | 51.412 | 48.48 | 51.578 | 60.332 | 58.226 | 45.134 | 50.747 | 60.657 | 69.222 | 66.668 | 60.554 | 56 | 57.884 | 45.2 | 41.689 | 52.206 | 50.281 | 42.515 | 33.138 | 46.693 | 41.509 | 39.922 | 39.995 | 45.074 | 46.881 | 46.172 | 22.632 | 21.097 | 17.788 | 15.894 | 9.4 | 13.577 | 9.475 | 8.393 | 9.449 | 15.39 | 15.763 | 10.985 | 8.918 | 9.772 | 11.209 | 12.19 | 11.693 | 12.229 | 12.914 | 11.211 | 10.617 | 9.556 | 39.539 | 67.863 | 17.674 | 3.168 | 37.101 | 30.983 | 18.647 | 20.441 | 20.408 | 27.619 | 51.271 | 24.875 | 22.534 | 23.871 | 23.007 | 19.408 | 19.989 | 19.119 | 21.65 | 38.856 | 19.113 | 19.452 | 20.682 | 0 | 18.535 | 0 | 0 | 0 | 15.828 | 0 | 0 | 17.722 | 19.079 | 19.277 | 14.909 | 0 | 17.048 | 16.999 | 31.035 | 16.399 | 16.701 | 17.194 | 0 | 11.595 | 11.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 190.044 | 191.469 | 176.758 | 223.293 | 199.669 | 187.641 | 165.986 | 208.822 | 205.549 | 191.503 | 185.447 | 235.021 | 215.498 | 190.005 | 164.138 | 221.159 | 159.249 | 165.582 | 137.263 | 207.077 | 164.421 | 155.708 | 143.609 | 183.308 | 160.095 | 146.727 | 132.851 | 148.904 | 150.675 | 130.014 | 108.928 | 120.476 | 124.31 | 110.515 | 102.15 | 136.902 | 137.425 | 130.169 | 105.686 | 124.161 | 113.695 | 105.6 | 93.954 | 120.426 | 108.882 | 87.602 | 77.463 | 99.678 | 96.49 | 115.853 | 74.032 | 92.253 | 87.338 | 79.933 | 81.641 | 91.169 | 66.859 | 58.592 | 79.316 | 72.254 | 74.945 | 73.219 | 72.781 | 83.111 | 78.487 | 73.544 | 82.306 | 78.829 | 71.368 | 66.567 | 78.85 | 83.124 | 80.109 | 72.951 | 77.926 | 0 | 77.435 | 67.892 | 74.257 | 72.153 | 62.347 | 58.173 | 51.51 | 162.025 | 50.049 | 45.718 | 40.563 | 48.396 | 53.151 | 49.204 | 49.796 | 52.515 | 53.93 | 49.5 | 49.591 | 51.919 | 54.606 | 47.891 | 50.658 | 48.9 | 53 | 49 | 51.8 | 53.3 | 54.8 | 49.9 | 50.5 | 51.8 | 54.1 | 52.7 | 53.4 | 61 | 59.3 | 51.4 | 51.3 | 50.8 | 48.5 | 46.5 | 50.2 | 52.3 | 46.6 | 43.5 | 39.2 | 74.2 | 40.5 | 40.4 | 38.4 | 49.3 | 41.6 | 40.4 | 37.6 | 40.1 | 41.1 | 38.8 | 38.9 | 49.1 | 47.9 | 44.8 | 40.7 | 41.5 | 55.6 | 43.9 | 41.2 | 38.2 |
| Total Current Liabilities
| 360.373 | 362.335 | 351.687 | 395.2 | 395.888 | 489.338 | 381.698 | 399.917 | 430.768 | 424.058 | 402.313 | 506.792 | 427.214 | 358.724 | 323.52 | 321.389 | 326.453 | 310.38 | 311.763 | 285.322 | 287.527 | 359.602 | 354.044 | 299.803 | 264.234 | 267.525 | 280.63 | 234.426 | 288.271 | 264.089 | 253.707 | 177.985 | 177.222 | 169.816 | 161.757 | 194.616 | 204.347 | 233.772 | 218.677 | 174.48 | 159.913 | 165.166 | 168.893 | 168.853 | 163.792 | 154.871 | 146.922 | 151.671 | 143.798 | 153.919 | 133.56 | 131.282 | 128.483 | 121.286 | 121.763 | 119.754 | 123.3 | 126.4 | 117.388 | 103.815 | 105.474 | 103.335 | 104.045 | 121.16 | 119.565 | 123.531 | 134.265 | 125.877 | 120.398 | 163.065 | 140.972 | 128.929 | 131.11 | 106.886 | 111.907 | 111.581 | 116.136 | 139.104 | 145.784 | 96.773 | 95.91 | 93.187 | 94.671 | 187.947 | 72.053 | 72.627 | 75.227 | 80.214 | 79.355 | 71.637 | 72.23 | 73.253 | 78.188 | 76.287 | 77.624 | 81.841 | 79.897 | 72.918 | 79.614 | 78.3 | 69.3 | 67.1 | 77.1 | 83 | 77.6 | 68.9 | 71.9 | 69 | 72.3 | 81.4 | 75.6 | 80.6 | 79.1 | 71.5 | 71.6 | 71.6 | 85.1 | 87.4 | 95.4 | 89.5 | 94 | 88.1 | 73 | 99.6 | 64.3 | 61.5 | 64.4 | 77.1 | 71.3 | 71.8 | 67.9 | 74.9 | 78.1 | 73.9 | 74.4 | 84 | 70.3 | 70.6 | 67.1 | 69.9 | 66.6 | 49.9 | 43.6 | 39.7 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 9.494 | 9.751 | 9.458 | 11.785 | -42.365 | 20.343 | 96.384 | 96.057 | 97.107 | 98.112 | 99.209 | 98.527 | 180.389 | 181.639 | 180.02 | 179.224 | 296.265 | 421.86 | 423.21 | 188.474 | 216.923 | 204.815 | 199.963 | 266.391 | 266.424 | 297.295 | 285.195 | 226.035 | 225 | 236.015 | 302.655 | 305.685 | 355.78 | 429.495 | 457.67 | 392.695 | 375 | 300.41 | 767.04 | 615 | 508.75 | 522.76 | 503.01 | 408.37 | 404.315 | 465.79 | 520.99 | 556.48 | 589.62 | 627.18 | 300 | 300 | 300 | 150 | 150 | 70.255 | 90 | 80 | 80 | 86.26 | 107.364 | 143.915 | 166.811 | 180 | 191.855 | 188.9 | 178.595 | 93.986 | 85.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 11.5 | 20.5 | 18.05 | 29.519 | 58.474 | 68.43 | 65.7 | 82.1 | 104 | 105.4 | 112.6 | 140.4 | 5.4 | 5.8 | 6.1 | 7.1 | 7.2 | 7.6 | 8.1 | 8.9 | 9.1 | 10.1 | 10.1 | 12.6 | 26 | 24.5 | 26.8 | 13.2 | 13.5 | 13.9 | 13.9 | 19 | 17.3 | 17.7 | 17.8 | 19.7 | 19.7 | 19.7 | 19.6 | 23.9 | 23.9 | 23.9 | 23.9 | 28.2 | 28.2 | 28.6 | 28.5 | 34 | 37.4 | 12.2 | 13.2 |
| Deferred Revenue Non-Current
| 0 | 0 | -0 | 0 | 61.361 | 61.995 | 0 | 9.443 | 0 | 9.273 | 0 | 10.661 | 183.254 | 184.973 | 183.576 | 10.264 | 186.581 | 184.486 | 0 | 10.776 | 0 | 0 | 0 | 16.586 | 136.539 | 174.856 | 175.349 | 17.253 | 145.224 | 163.552 | 161.562 | 17.672 | 141.094 | 139.225 | 137.356 | 22.303 | 137.987 | 138.042 | 136.722 | 22.454 | 0 | 0 | 0 | 20.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.074 | 0 | 0 | -178.595 | 14.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.115 | 6.947 | 7.717 | 8.215 | 8.05 | 8.73 | 8.986 | 9.443 | 8.31 | 9.273 | 10.193 | 10.661 | 11.099 | 11.568 | 9.502 | 10.264 | 10.159 | 10.165 | 10.417 | 10.776 | 12.307 | 14.963 | 15.971 | 16.586 | 17.242 | 17.08 | 17.697 | 17.253 | 17.433 | 17.962 | 20.218 | 17.672 | 26.711 | 27.491 | 28.577 | 22.303 | 22.084 | 22.854 | 22.055 | 22.454 | 19.634 | 20.776 | 21.03 | 20.935 | 21.764 | 20.958 | 20.644 | 21.69 | 17.755 | 17.175 | 0 | 0 | 0 | 0 | 0 | 0 | 20.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.257 | 18.702 | 19.104 | 13.074 | 11.626 | 11.651 | 13.317 | 14.724 | 14.837 | 10.752 | 10.819 | 10.858 | 11.05 | 10.989 | 11.014 | 11.012 | 8.927 | 8.802 | 8.828 | 9.066 | 2.516 | 1.788 | 1.814 | 1.652 | 2.096 | 1.765 | 1.873 | 1.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2.1 | 2.1 | 2.1 | 1.2 | 1.2 | 1.3 | 1.3 | 3.6 | 3.5 | 3.5 | 3.5 | 5.7 | 7.2 | 7.1 | 6.3 |
| Other Non-Current Liabilities
| 85.367 | 82.379 | 82.314 | 82.582 | 2.096 | 73.007 | 72.852 | 73.831 | 113.704 | 115.561 | 117.474 | 117.875 | 194.277 | 196.011 | 192.176 | 193.347 | 195.181 | 193.086 | 183.292 | 182.707 | 136.871 | 135.209 | 134.631 | 138.088 | 141.039 | 179.256 | 180.83 | 178.428 | 153.53 | 172.149 | 170.259 | 167.947 | 149.724 | 147.955 | 146.086 | 146.187 | 149.476 | 149.517 | 143.097 | 136.812 | 93.48 | 94.863 | 94.99 | 94.705 | 140.735 | 138.764 | 137.778 | 137.779 | 121.314 | 130.059 | 121.112 | 120.287 | 77.564 | 78.246 | 77.437 | 76.351 | 45.559 | 77.6 | 77.391 | 76.705 | 99.877 | 113.825 | 112.046 | 111.056 | 42.228 | 43.036 | 42.594 | 32.965 | 43.209 | 44.123 | 42.811 | 22.222 | 37.356 | 36.968 | 36.145 | 114.055 | 32.888 | 32.623 | 33.077 | 33.092 | 31.864 | 31.532 | 31.139 | 21.501 | 29.766 | 29.349 | 28.627 | 28.578 | 28.26 | 28.297 | 27.388 | 27.359 | 27.543 | 27.16 | 27.106 | 27.23 | 26.672 | 26.838 | 28.941 | 29.1 | 30.5 | 30.9 | 29.1 | 28.8 | 30 | 31.3 | 31.7 | 31.9 | 33.9 | 34.2 | 33.3 | 33 | 33 | 33 | 32.6 | 32.5 | 32.8 | 33 | 31.2 | 30.2 | 30.2 | 29.4 | 29.3 | 28.2 | 28.6 | 27.8 | 26.1 | 25.3 | 14.4 | 13.4 | 12.7 | 11.8 | 10.5 | 9.6 | 9.2 | 8.5 | 3.6 | 3.2 | 3.1 | 3.6 | 4.2 | 4.8 | 3.9 | 3.7 |
| Total Non-Current Liabilities
| 101.976 | 99.077 | 99.489 | 102.582 | 90.503 | 102.08 | 178.222 | 179.331 | 219.121 | 222.946 | 226.876 | 227.063 | 385.765 | 389.218 | 381.698 | 382.835 | 501.605 | 625.111 | 616.919 | 381.957 | 366.101 | 354.987 | 350.565 | 421.065 | 424.705 | 493.631 | 483.722 | 421.716 | 395.963 | 426.126 | 493.132 | 491.304 | 532.215 | 604.941 | 632.333 | 561.185 | 546.56 | 472.781 | 932.192 | 774.266 | 621.864 | 638.399 | 619.03 | 524.01 | 566.814 | 625.512 | 679.412 | 715.949 | 728.689 | 774.414 | 421.112 | 420.287 | 377.564 | 228.246 | 227.437 | 146.606 | 156 | 157.6 | 157.391 | 162.965 | 207.241 | 257.74 | 278.857 | 291.056 | 253.34 | 250.638 | 240.293 | 166.173 | 140.515 | 55.774 | 56.128 | 51.67 | 52.193 | 47.72 | 46.964 | 46.365 | 43.938 | 43.612 | 44.091 | 44.104 | 40.791 | 40.334 | 39.967 | 39.633 | 32.282 | 31.137 | 30.441 | 30.23 | 30.356 | 30.062 | 29.261 | 29.12 | 28.043 | 38.66 | 47.606 | 45.28 | 56.191 | 85.312 | 97.371 | 94.8 | 112.6 | 134.9 | 134.5 | 141.4 | 170.4 | 36.7 | 37.5 | 38 | 41 | 41.4 | 40.9 | 41.1 | 41.9 | 42.1 | 42.7 | 42.6 | 45.4 | 59 | 55.7 | 57 | 43.4 | 42.9 | 43.2 | 42.1 | 47.6 | 45.1 | 43.8 | 43.1 | 36.2 | 35.2 | 34.5 | 33.5 | 35.6 | 34.7 | 34.4 | 33.7 | 35.4 | 34.9 | 35.2 | 35.6 | 43.9 | 49.4 | 23.2 | 23.2 |
| Total Liabilities
| 462.349 | 461.412 | 451.176 | 497.782 | 486.391 | 591.418 | 559.92 | 579.248 | 649.889 | 647.004 | 629.189 | 733.855 | 812.979 | 747.942 | 705.218 | 704.224 | 828.058 | 935.491 | 928.682 | 667.279 | 653.628 | 714.589 | 704.609 | 720.868 | 688.939 | 761.156 | 764.352 | 656.142 | 684.234 | 690.215 | 746.839 | 669.289 | 709.437 | 774.757 | 794.09 | 755.801 | 750.907 | 706.553 | 1,150.869 | 948.746 | 781.777 | 803.565 | 787.923 | 692.863 | 730.606 | 780.383 | 826.334 | 867.62 | 872.487 | 928.333 | 554.672 | 551.569 | 506.047 | 349.532 | 349.2 | 266.36 | 279.3 | 284 | 274.779 | 266.78 | 312.715 | 361.075 | 382.902 | 412.216 | 372.905 | 374.169 | 374.558 | 292.05 | 260.913 | 218.839 | 197.1 | 180.599 | 183.303 | 154.606 | 158.871 | 157.946 | 160.074 | 182.716 | 189.875 | 140.877 | 136.701 | 133.521 | 134.638 | 227.58 | 104.335 | 103.764 | 105.668 | 110.444 | 109.711 | 101.699 | 101.491 | 102.373 | 106.231 | 114.947 | 125.23 | 127.121 | 136.088 | 158.23 | 176.985 | 173.1 | 181.9 | 202 | 211.6 | 224.4 | 248 | 105.6 | 109.4 | 107 | 113.3 | 122.8 | 116.5 | 121.7 | 121 | 113.6 | 114.3 | 114.2 | 130.5 | 146.4 | 151.1 | 146.5 | 137.4 | 131 | 116.2 | 141.7 | 111.9 | 106.6 | 108.2 | 120.2 | 107.5 | 107 | 102.4 | 108.4 | 113.7 | 108.6 | 108.8 | 117.7 | 105.7 | 105.5 | 102.3 | 105.5 | 110.5 | 99.3 | 66.8 | 62.9 |
| 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 | 0.354 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 |
| Common Stock
| 168.829 | 168.927 | 169.125 | 167.946 | 168.775 | 168.985 | 168.308 | 167.702 | 168.523 | 169.114 | 169.223 | 170.308 | 169.954 | 169.667 | 169.413 | 168.568 | 167.444 | 166.693 | 166.84 | 167.287 | 166.858 | 166.792 | 166.364 | 165.171 | 167.409 | 167.13 | 168.033 | 169.319 | 56.115 | 55.991 | 55.538 | 55.834 | 55.706 | 55.673 | 55.566 | 55.766 | 56.238 | 57.817 | 58.806 | 59.199 | 59.672 | 60.181 | 60.738 | 61.003 | 61.28 | 61.39 | 61.253 | 60.767 | 60.669 | 60.514 | 60.408 | 59.747 | 59.811 | 60.816 | 60.625 | 60.048 | 59.9 | 60.3 | 60.592 | 59.999 | 59.965 | 59.91 | 59.884 | 59.516 | 59.522 | 60.373 | 60.692 | 61.964 | 63.485 | 65.633 | 66.536 | 66.805 | 67.236 | 67.837 | 68.408 | 68.387 | 68.51 | 68.698 | 69.178 | 68.979 | 69.103 | 69.229 | 46.166 | 46.04 | 45.965 | 45.727 | 45.609 | 47.533 | 47.599 | 47.643 | 31.629 | 31.113 | 31.074 | 31.087 | 30.778 | 20.274 | 20.212 | 20.21 | 20.293 | 20.4 | 20.4 | 20.3 | 20.3 | 20.1 | 20.1 | 25.8 | 25.8 | 25.6 | 17 | 17.1 | 17.2 | 17 | 17.1 | 17.3 | 17.4 | 17.3 | 11.5 | 0 | 0 | 11.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 1,447.131 | 1,380.234 | 1,307.13 | 1,227.938 | 1,226.649 | 1,154.453 | 1,059.98 | 976.851 | 950.414 | 912.864 | 841.503 | 876.916 | 792.39 | 720.429 | 642.259 | 568.295 | 485.209 | 400.154 | 411.45 | 448.991 | 397.317 | 342.308 | 281.038 | 220.734 | 255.899 | 185.407 | 176.524 | 181.599 | 280.355 | 224.822 | 164.97 | 206.82 | 333.278 | 297.495 | 264.901 | 285.508 | 284.613 | 343.666 | 262.088 | 252.865 | 270.45 | 271.06 | 263.531 | 272.653 | 282.254 | 261.944 | 226.209 | 189.297 | 162.88 | 139.724 | 119.104 | 97.467 | 84.648 | 94.305 | 69.066 | 44.436 | 30 | 23.9 | 19.618 | 11.121 | 5.9 | -0.03 | -0.103 | 8.445 | 10.111 | 17.921 | 4.792 | 32.986 | 65.813 | 119.982 | 139.645 | 138.702 | 131.767 | 126.384 | 121.75 | 112.506 | 96.693 | 84.194 | 74.276 | 62.773 | 51.618 | 37.449 | 44.695 | 43.295 | 132.256 | 113.336 | 92.677 | 128.125 | 117.517 | 102.405 | 100.625 | 89.155 | 75.582 | 63.386 | 49.992 | 50.233 | 34.746 | 19.505 | 7.374 | 9.3 | -1.6 | -11.2 | -26.9 | -35.9 | -48.1 | 121.4 | 112.4 | 105 | 106.5 | 95.9 | 89 | 85.2 | 84.5 | 76.3 | 68.4 | 64.9 | 65.6 | 60.9 | 50.7 | 50.7 | 47.5 | 44.9 | 42.4 | 42.4 | 74.8 | 74.8 | 74.8 | 73.7 | 78 | 78 | 74.7 | 74 | 73.1 | 71.3 | 69.2 | 70.3 | 65.5 | 62 | 58.5 | 57.1 | 46.5 | 42.4 | 75 | 64 |
| Accumulated Other Comprehensive Income/Loss
| -33.59 | -52.879 | -53.02 | -34.995 | -66.205 | -58.031 | -63.515 | -69.378 | -107.22 | -94.913 | -82.429 | -80.169 | -126.01 | -124.468 | -131.999 | -124.165 | -130.915 | -163.682 | -172.33 | -169.787 | -143.945 | -139.312 | -142.031 | -144.857 | -140.389 | -146.074 | -133.071 | -127.789 | -120.553 | -122.58 | -134.676 | -142.228 | -118.042 | -112.488 | -105.995 | -104.497 | -100.499 | -88.627 | -102.211 | -100.736 | -58.709 | -46.794 | -45.675 | -46.349 | -76.199 | -86.534 | -90.654 | -83.745 | -77.89 | -82.861 | -74.985 | -76.481 | -49.434 | -50.4 | -51.292 | -52.443 | -47 | -49 | -50.359 | -51.727 | -69.354 | -71.078 | -72.834 | -74.488 | -7.249 | -6.877 | -8.375 | -6.696 | -4.857 | -4.929 | -5.14 | -5.124 | -2.334 | -2.367 | -3.555 | -4.051 | -2.831 | -2.728 | -1.117 | -1.095 | -1.037 | -1.118 | -1.207 | -0.93 | -1.018 | -1.1 | -1.242 | -1.529 | -1.62 | -1.774 | -0.771 | -0.797 | 0.018 | -1.02 | -0.383 | 0.394 | -0.32 | 0.806 | 0.778 | 1.5 | 1.9 | 3 | 2.6 | 2.4 | 2.2 | 2 | -98.2 | 1.6 | 3 | 3 | 3 | 3 | 2.4 | 2.2 | 2 | 2 | 1.2 | -79.4 | -75.1 | -75.1 | -76.3 | -75.5 | -72.1 | -72.1 | -68 | -68 | -68 | -65.8 | -62.4 | -62.4 | -62.9 | -61 | -59.8 | -58.4 | -60 | -58 | -54.9 | -54.9 | -0.8 | -52.3 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 930.924 | 922.203 | 912.414 | 863.336 | 859.307 | 850.9 | 821.57 | 784.477 | 776.594 | 770.209 | 761.959 | 742.288 | 728.015 | 715.635 | 702.829 | 671.206 | 644.199 | 623.803 | 612.698 | 578.44 | 563.566 | 556.17 | 539.067 | 510.825 | 513.643 | 505.342 | 515.693 | 499.934 | 504.072 | 493.329 | 481.179 | 453.394 | 440.823 | 435.452 | 422.436 | 398.774 | 396.14 | 399.499 | 398.253 | 384.704 | 374.628 | 368.865 | 364.06 | 347.058 | 333.959 | 323.317 | 310.11 | 287.795 | 281.822 | 274.011 | 266.495 | 242.007 | 238.537 | 238.016 | 227.823 | 212.073 | 205 | 203.9 | 200.653 | 190.261 | 187.846 | 184.642 | 181.46 | 174.161 | 172.107 | 171.886 | 166.08 | 218.384 | 155.406 | 154.186 | 275.529 | 197.426 | 128.581 | 127.198 | 124.049 | 179.229 | 109.72 | 108.574 | 108.483 | 169.159 | 98.335 | 95.585 | 91.41 | 127.445 | 79.92 | 75.503 | 73.405 | 118.81 | 69.931 | 69.485 | 65.359 | 54.269 | 50.412 | 50.087 | 45.902 | 39.954 | 37.427 | 37.35 | 37.234 | 31.7 | 29.4 | 26.2 | 26 | 22.7 | 22.6 | 29 | 127.8 | 25.3 | 17.9 | 19.5 | 23.4 | 20.9 | 14.7 | 18.1 | 21.1 | 19.4 | 19.6 | 111.7 | 110.8 | 93.4 | 108.7 | 109.4 | 105.6 | 102.9 | 98.8 | 96.4 | 94.9 | 90.8 | 88.8 | 86.8 | 87.3 | 83 | 82.5 | 81.4 | 83 | 78 | 74.7 | 74.4 | 13 | 69.9 | 15.1 | 10.4 | 13.8 | 13.1 |
| Total Shareholders Equity
| 2,513.294 | 2,418.485 | 2,335.649 | 2,224.225 | 2,188.526 | 2,116.307 | 1,986.343 | 1,859.652 | 1,788.311 | 1,757.274 | 1,690.256 | 1,709.343 | 1,564.349 | 1,481.263 | 1,382.502 | 1,283.904 | 1,165.937 | 1,026.968 | 1,018.658 | 1,024.931 | 983.796 | 925.958 | 844.438 | 751.873 | 796.562 | 711.805 | 727.179 | 723.063 | 719.989 | 651.562 | 567.011 | 573.82 | 711.765 | 676.132 | 636.908 | 635.551 | 636.492 | 712.355 | 616.936 | 596.032 | 646.041 | 653.312 | 642.654 | 634.365 | 601.294 | 560.117 | 506.918 | 454.114 | 427.481 | 391.388 | 371.022 | 322.74 | 333.562 | 342.737 | 306.222 | 264.114 | 247.9 | 239.1 | 230.504 | 209.654 | 184.357 | 173.444 | 168.407 | 167.634 | 234.491 | 243.303 | 223.189 | 244.674 | 279.847 | 334.872 | 341.717 | 331.004 | 325.25 | 319.052 | 310.652 | 287.684 | 272.092 | 258.738 | 250.82 | 230.837 | 218.019 | 201.145 | 181.064 | 169.81 | 257.123 | 233.466 | 210.449 | 245.406 | 233.427 | 217.759 | 196.842 | 173.74 | 157.086 | 143.54 | 126.289 | 110.855 | 92.065 | 77.871 | 65.679 | 62.9 | 50.1 | 38.3 | 22 | 9.3 | -3.2 | 178.2 | 167.8 | 157.5 | 144.4 | 135.5 | 132.6 | 126.1 | 118.7 | 113.9 | 108.9 | 103.6 | 99.4 | 94.7 | 87.9 | 81.9 | 81.4 | 80.3 | 77.4 | 74.7 | 107.1 | 104.7 | 103.2 | 100.2 | 105.9 | 103.9 | 100.6 | 97.5 | 97.3 | 95.8 | 93.7 | 91.8 | 86.8 | 83 | 79.4 | 76.2 | 61.6 | 52.8 | 88.8 | 77.1 |
| Total Equity
| 2,513.294 | 2,418.485 | 2,335.649 | 2,224.225 | 2,188.526 | 2,116.307 | 1,986.343 | 1,859.652 | 1,788.311 | 1,757.274 | 1,690.256 | 1,709.343 | 1,564.349 | 1,481.263 | 1,382.502 | 1,283.904 | 1,165.937 | 1,026.968 | 1,018.658 | 1,024.931 | 983.796 | 925.958 | 844.438 | 751.873 | 796.562 | 711.805 | 727.179 | 723.063 | 719.989 | 651.562 | 567.011 | 573.82 | 711.765 | 676.132 | 636.908 | 635.551 | 636.492 | 712.355 | 616.936 | 596.032 | 646.041 | 653.312 | 642.654 | 634.365 | 601.294 | 560.117 | 506.918 | 454.114 | 427.481 | 391.388 | 371.022 | 322.74 | 333.562 | 342.737 | 306.222 | 264.114 | 247.9 | 239.1 | 230.504 | 209.654 | 184.357 | 173.444 | 168.407 | 167.634 | 234.491 | 243.303 | 223.189 | 244.674 | 279.847 | 334.872 | 341.717 | 331.004 | 325.25 | 319.052 | 310.652 | 287.684 | 272.092 | 258.738 | 250.82 | 230.837 | 218.019 | 201.145 | 181.064 | 169.81 | 257.123 | 233.466 | 210.449 | 245.406 | 233.427 | 217.759 | 196.842 | 173.74 | 157.086 | 143.54 | 126.289 | 110.855 | 92.065 | 77.871 | 65.679 | 62.9 | 50.1 | 38.3 | 22 | 9.3 | -3.2 | 178.2 | 167.8 | 157.5 | 144.4 | 135.5 | 132.6 | 126.1 | 118.7 | 113.9 | 108.9 | 103.6 | 99.4 | 94.7 | 87.9 | 81.9 | 81.4 | 80.3 | 77.4 | 74.7 | 107.1 | 104.7 | 103.2 | 100.2 | 105.9 | 103.9 | 100.6 | 97.5 | 97.3 | 95.8 | 93.7 | 91.8 | 86.8 | 83 | 79.4 | 76.2 | 61.6 | 52.8 | 88.8 | 77.1 |
| Total Liabilities & Shareholders Equity
| 2,975.643 | 2,879.897 | 2,786.825 | 2,722.007 | 2,674.917 | 2,707.725 | 2,546.263 | 2,438.9 | 2,438.2 | 2,404.278 | 2,319.445 | 2,443.198 | 2,377.328 | 2,229.205 | 2,087.72 | 1,988.128 | 1,993.995 | 1,962.459 | 1,947.34 | 1,692.21 | 1,637.424 | 1,640.547 | 1,549.047 | 1,472.741 | 1,485.501 | 1,472.961 | 1,491.531 | 1,379.205 | 1,404.223 | 1,341.777 | 1,313.85 | 1,243.109 | 1,421.202 | 1,450.889 | 1,430.998 | 1,391.352 | 1,387.399 | 1,418.908 | 1,767.805 | 1,544.778 | 1,427.818 | 1,456.877 | 1,430.577 | 1,327.228 | 1,331.9 | 1,340.5 | 1,333.252 | 1,321.734 | 1,299.968 | 1,319.721 | 925.694 | 874.309 | 839.609 | 692.269 | 655.422 | 530.474 | 527.2 | 523.1 | 505.283 | 476.434 | 497.072 | 534.519 | 551.309 | 579.85 | 607.396 | 617.472 | 597.747 | 536.724 | 540.76 | 553.711 | 538.817 | 511.603 | 508.553 | 473.658 | 469.523 | 445.63 | 432.166 | 441.454 | 440.695 | 371.714 | 354.72 | 334.666 | 315.702 | 397.39 | 361.458 | 337.23 | 316.117 | 355.85 | 343.138 | 319.458 | 298.333 | 276.113 | 263.317 | 258.487 | 251.519 | 237.976 | 228.153 | 236.101 | 242.664 | 236 | 232 | 240.3 | 233.6 | 233.7 | 244.8 | 283.8 | 277.2 | 264.5 | 257.7 | 258.3 | 249.1 | 247.8 | 239.7 | 227.5 | 223.2 | 217.8 | 229.9 | 241.1 | 239 | 228.4 | 218.8 | 211.3 | 193.6 | 216.4 | 219 | 211.3 | 211.4 | 220.4 | 213.4 | 210.9 | 203 | 205.9 | 211 | 204.4 | 202.5 | 209.5 | 192.5 | 188.5 | 181.7 | 181.7 | 172.1 | 152.1 | 155.6 | 140 |