Graham Corporation
NYSE:GHM
33.38 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q3 | 1987 Q3 | 1986 Q3 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32.318 | 21.611 | 16.939 | 15.163 | 25.8 | 24.662 | 18.257 | 17.215 | 14.122 | 12.905 | 14.741 | 13.991 | 16.463 | 19.143 | 59.532 | 63.792 | 62.356 | 41.069 | 32.955 | 10.851 | 11.882 | 13.768 | 15.021 | 16.675 | 23.378 | 16.677 | 40.456 | 36.159 | 31.102 | 25.26 | 39.474 | 37.677 | 31.274 | 26.705 | 24.072 | 31.215 | 29.416 | 29.616 | 27.271 | 29.496 | 31.795 | 46.41 | 32.146 | 33.407 | 22.862 | 25.693 | 24.194 | 28.11 | 24.423 | 24.127 | 25.189 | 42.518 | 33.043 | 25.204 | 19.565 | 20.718 | 6.74 | 6.597 | 4.53 | 6.638 | 4.64 | 3.197 | 5.15 | 4.229 | 5.044 | 4.222 | 2.112 | 3.118 | 0.738 | 0.904 | 1.375 | 2.092 | 0.437 | 0.6 | 0.57 | 0.206 | 0.743 | 1.421 | 0.724 | 0.825 | 0.611 | 1.11 | 0.467 | 0.202 | 0.28 | 0.318 | 0.217 | 0.267 | 0.297 | 0.163 | 2.901 | 2.055 | 0.719 | 1.283 | 0.226 | 0.092 | 0.098 | 0.025 | 1.11 | 0 | 0 | 0.4 | 0.1 | 4.1 | 0.1 | 1.1 | 1.7 | 2.5 | 1.3 | 0 | 0.9 | 1.3 | 1.9 | 1.9 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.5 | 0 | 1.1 | 0.8 | 0.1 | 0 | 0 | 0.2 | 0.5 | 0.1 | 1.2 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.1 | 0.1 | 0 | 0.9 | 0.5 | 0.2 | 0.3 | 0.4 | 0.9 | 0.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 5.5 | 5.5 | 26.103 | 40.048 | 59 | 61.914 | 58.789 | 62.732 | 63.732 | 55.611 | 58.611 | 36.023 | 38.023 | 41 | 50 | 34 | 35 | 35 | 41 | 41 | 42 | 33 | 33 | 33 | 33 | 33 | 15 | 29 | 30.498 | 31.999 | 27.499 | 27.498 | 26.997 | 22.498 | 22.497 | 16.499 | 2 | 4.7 | 15.899 | 23.518 | 27.516 | 64.06 | 64.562 | 70.06 | 51.062 | 50.063 | 42.064 | 41.059 | 41.152 | 37.811 | 40.757 | 34.681 | 29.89 | 23.399 | 19.297 | 13.676 | 11.679 | 7.468 | 7.952 | 10.418 | 11.918 | 8.451 | 5.472 | 1.993 | 1.896 | 3.098 | 4.495 | 5.296 | 3.502 | 5.428 | 4.467 | 6.446 | 6.514 | 8.792 | 8.491 | 2.496 | 2.495 | 0.994 | 0 | 4.905 | 4.905 | 4.905 | 4.905 | 4.905 | 4.9 | 4.9 | 4.9 | 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 |
Cash and Short Term Investments
| 32.318 | 21.611 | 16.939 | 15.163 | 25.8 | 24.662 | 18.257 | 17.215 | 14.122 | 12.905 | 14.741 | 13.991 | 16.463 | 19.143 | 65.032 | 69.292 | 67.856 | 67.172 | 73.003 | 69.851 | 73.796 | 72.557 | 77.753 | 80.407 | 78.989 | 75.288 | 76.479 | 74.182 | 72.102 | 75.26 | 73.474 | 72.677 | 66.274 | 67.705 | 65.072 | 73.215 | 62.416 | 62.616 | 60.271 | 62.496 | 64.795 | 61.41 | 61.146 | 63.905 | 54.861 | 53.192 | 51.692 | 55.107 | 46.921 | 46.624 | 41.688 | 44.518 | 37.743 | 41.103 | 43.083 | 48.234 | 70.8 | 71.159 | 74.59 | 57.7 | 54.703 | 45.261 | 46.209 | 45.381 | 42.855 | 44.979 | 36.793 | 33.008 | 24.137 | 20.201 | 15.051 | 13.771 | 7.905 | 8.552 | 10.988 | 12.124 | 9.194 | 6.893 | 2.717 | 2.721 | 3.709 | 5.605 | 5.763 | 3.704 | 5.708 | 4.785 | 6.663 | 6.781 | 9.089 | 8.654 | 5.397 | 4.55 | 1.713 | 1.283 | 5.131 | 4.997 | 5.003 | 4.93 | 6.015 | 4.9 | 4.9 | 5.3 | 0.1 | 4.1 | 0.1 | 1.1 | 1.7 | 2.5 | 1.3 | 0 | 0.9 | 1.3 | 1.9 | 1.9 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.5 | 0 | 1.1 | 0.8 | 0.1 | 0 | 0 | 0.2 | 0.5 | 0.1 | 1.2 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.1 | 0.1 | 0 | 0.9 | 0.5 | 0.2 | 0.3 | 0.4 | 0.9 | 0.5 |
Net Receivables
| 29.083 | 76.806 | 72.415 | 65.082 | 64.459 | 64.52 | 63.986 | 69.118 | 58.349 | 55.945 | 53.674 | 64.25 | 59.062 | 48.222 | 37.372 | 35.438 | 33.289 | 33.712 | 30.477 | 32.994 | 25.996 | 25.522 | 26.177 | 23.182 | 27.92 | 25.535 | 26.583 | 28.552 | 25.225 | 22.672 | 27.325 | 26.543 | 29.765 | 31.773 | 26.234 | 22.185 | 33.057 | 34.034 | 36.253 | 28.566 | 25.502 | 19.931 | 18.667 | 20.691 | 25.523 | 28.371 | 25.188 | 22.17 | 24.601 | 20.9 | 28.739 | 23.546 | 32.26 | 27.041 | 22.961 | 6.065 | 13.494 | 12.241 | 10.333 | 11.275 | 10.075 | 18.759 | 11.049 | 17.593 | 17.327 | 15.959 | 15.317 | 11.897 | 16.641 | 16.063 | 16.652 | 11.4 | 15.405 | 16.528 | 11.07 | 11.686 | 6.369 | 9.34 | 10.071 | 7.039 | 7.624 | 6.244 | 8.95 | 8.105 | 6.472 | 6.176 | 7.554 | 7.686 | 6.103 | 10.038 | 17.053 | 7.008 | 9.098 | 8.131 | 8.403 | 7.707 | 7.197 | 8.059 | 7.893 | 6.2 | 7.4 | 6.9 | 7.6 | 6.1 | 6.8 | 8.6 | 6.8 | 7.3 | 8.8 | 9.7 | 10.4 | 9.2 | 7.9 | 7.7 | 9.2 | 10.6 | 8.1 | 8.6 | 9.2 | 11.9 | 11.1 | 10.6 | 13.2 | 12.9 | 13.7 | 14.3 | 13.5 | 13.2 | 18.2 | 14.3 | 14.3 | 17.8 | 14.5 | 15.9 | 16.3 | 16.3 | 16.6 | 16 | 16.5 | 16.2 | 13.6 | 12.6 | 14.3 | 14.2 | 16.7 | 18.8 |
Inventory
| 31.536 | 32.762 | 33.41 | 31.078 | 27.009 | 25.49 | 26.293 | 24.077 | 19.848 | 18.26 | 17.414 | 20.428 | 17.722 | 19.144 | 17.332 | 17.463 | 20.615 | 22.656 | 22.291 | 20.408 | 23.597 | 24.092 | 24.67 | 22.525 | 20.763 | 19.323 | 11.566 | 8.899 | 8.403 | 7.909 | 9.246 | 9.109 | 7.861 | 7.251 | 10.811 | 11.803 | 10.654 | 11.71 | 13.994 | 14.632 | 14.036 | 12.817 | 16.518 | 11.088 | 11.222 | 9.518 | 11.171 | 7.385 | 9.669 | 6.625 | 6.047 | 5.969 | 6.609 | 5.642 | 8.257 | 5.502 | 3.993 | 3.746 | 6.098 | 3.638 | 3.646 | 4.147 | 4.665 | 5.019 | 6.033 | 4.871 | 4.797 | 4.509 | 3.451 | 3.587 | 4.682 | 5.466 | 4.687 | 3.219 | 5.115 | 3.314 | 4.178 | 4.423 | 4.823 | 10.571 | 8.147 | 6.792 | 7.015 | 8.314 | 9.33 | 9.818 | 10.341 | 8.349 | 8.246 | 7.298 | 8.342 | 8.009 | 6.97 | 8.892 | 9.383 | 6.492 | 5.709 | 5.223 | 6.64 | 6.7 | 5.6 | 6.6 | 6.8 | 8 | 6.1 | 8.9 | 10.3 | 7.4 | 5.5 | 6 | 6.6 | 6.3 | 5.2 | 6.1 | 6.3 | 6.6 | 6.5 | 6 | 6.5 | 4.5 | 6.4 | 7 | 4.8 | 6.1 | 6.3 | 6 | 5.3 | 8 | 6.8 | 8.8 | 7.6 | 8.4 | 9.8 | 8.5 | 9.4 | 10 | 9.3 | 10.4 | 7.2 | 8.1 | 4.4 | 5.8 | 8 | 10 | 7.9 | 10.5 |
Other Current Assets
| 45.268 | 4.011 | 3.561 | 4.011 | 2.85 | 2.675 | 41.52 | 1.899 | 2.235 | 2.215 | 1.391 | 1.905 | 2.193 | 1.557 | 0.512 | 1.004 | 1.378 | 1.262 | 0.906 | 1.289 | 1.165 | 1.456 | 6.183 | 1.671 | 1.572 | 1.342 | 0.772 | 1.181 | 1.361 | 0.91 | 0.681 | 1.06 | 1.358 | 1.408 | 0.613 | 0.866 | 1.184 | 1.519 | 1.176 | 1.801 | 1.804 | 1.58 | 1.125 | 1.05 | 1.313 | 1.547 | 0.852 | 0.503 | 0.665 | 0.613 | 0.504 | 2.787 | 2.838 | 2.641 | 2.33 | 7.488 | 4.022 | 1.561 | 0.651 | 2.027 | 5.555 | 5.078 | 10.444 | 0.826 | 0.581 | 0.516 | 0.463 | 1.39 | 1.405 | 0.613 | 0.354 | 0.288 | 0.357 | 0.568 | 0.222 | 2.146 | 4.215 | 0.047 | 3.62 | 2.141 | 2.061 | 0.945 | 0.972 | 2.683 | 2.82 | 2.875 | 2.213 | 0.786 | 0.648 | 1.491 | 1.595 | 1.176 | 1.308 | 1.319 | 1.55 | 2.071 | 2.009 | 2.276 | 2.044 | 1.6 | 2.5 | 1.3 | 6.3 | 1.6 | 6.5 | 6 | 6.1 | 4.8 | 3.5 | 1.9 | 1.8 | 2.1 | 2.2 | 1.2 | 1 | 1.3 | 1.4 | 1.5 | 1.3 | 1.5 | 3.8 | 1.5 | 1.2 | 1.6 | 1.3 | 1.4 | 2.2 | 2.3 | 1.9 | 1.8 | 1.2 | 1.2 | 0.6 | 0.7 | 0.2 | 0.9 | 1.1 | 0.8 | 0.7 | 0.4 | 0.6 | 1.2 | 0.8 | 0.6 | 4.2 | 1.3 |
Total Current Assets
| 138.205 | 135.19 | 126.325 | 115.334 | 120.118 | 117.347 | 110.07 | 112.309 | 94.554 | 89.325 | 87.22 | 100.574 | 95.44 | 88.066 | 120.248 | 123.197 | 123.138 | 124.802 | 126.677 | 124.542 | 124.554 | 123.627 | 134.783 | 127.785 | 129.244 | 121.488 | 115.4 | 112.814 | 107.091 | 106.751 | 110.726 | 109.389 | 105.258 | 108.137 | 102.73 | 108.069 | 107.311 | 109.879 | 111.694 | 107.495 | 106.137 | 95.738 | 97.456 | 96.734 | 92.919 | 92.628 | 88.903 | 85.165 | 81.856 | 74.762 | 76.978 | 76.82 | 79.45 | 76.427 | 76.631 | 68.453 | 89.379 | 88.707 | 91.672 | 75.072 | 74.635 | 73.858 | 72.742 | 68.819 | 66.796 | 66.325 | 57.37 | 50.804 | 45.634 | 40.464 | 36.739 | 30.925 | 28.354 | 28.867 | 27.395 | 29.27 | 25.322 | 21.747 | 22.089 | 22.472 | 21.541 | 21.657 | 24.455 | 22.806 | 24.33 | 23.654 | 26.771 | 25.181 | 25.795 | 27.481 | 32.387 | 20.743 | 19.089 | 19.625 | 24.467 | 21.267 | 19.918 | 20.488 | 22.592 | 19.4 | 20.4 | 20.1 | 20.8 | 19.8 | 19.5 | 24.6 | 24.9 | 22 | 19.1 | 17.6 | 19.7 | 18.9 | 17.2 | 16.9 | 17.1 | 18.9 | 16.1 | 16.2 | 17.1 | 18.4 | 21.3 | 20.2 | 20 | 20.7 | 21.3 | 21.7 | 21.2 | 24 | 27 | 26.1 | 23.1 | 27.4 | 24.9 | 25.1 | 26.4 | 27.7 | 27.1 | 27.3 | 24.4 | 25.6 | 19.1 | 19.8 | 23.4 | 25.2 | 29.7 | 31.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 43.359 | 40.989 | 39.386 | 36.653 | 34.897 | 33.981 | 33.76 | 33.778 | 32.241 | 32.426 | 33.278 | 33.926 | 34.352 | 34.764 | 17.713 | 17.592 | 17.498 | 17.529 | 17.83 | 17.189 | 17.073 | 17.107 | 17.071 | 17.365 | 16.476 | 16.722 | 17.052 | 16.098 | 16.453 | 16.646 | 17.021 | 17.384 | 17.813 | 18.298 | 18.747 | 18.975 | 19.125 | 19.361 | 19.812 | 19.884 | 19.704 | 18.559 | 16.449 | 13.798 | 13.239 | 13.1 | 13.288 | 13.101 | 13.136 | 13.296 | 13.453 | 13.361 | 12.757 | 11.86 | 11.705 | 11.723 | 9.9 | 10.03 | 9.769 | 9.402 | 9.523 | 9.474 | 9.645 | 9.615 | 9.458 | 9.063 | 9.06 | 8.754 | 8.774 | 8.73 | 8.78 | 8.457 | 8.19 | 7.94 | 7.954 | 8.033 | 7.779 | 7.568 | 7.649 | 8.652 | 8.808 | 9.034 | 9.227 | 9.352 | 9.481 | 9.676 | 9.808 | 9.774 | 9.659 | 9.696 | 9.726 | 9.757 | 9.877 | 9.865 | 10.013 | 10.026 | 10.087 | 9.997 | 10.105 | 10.2 | 10.3 | 10.3 | 10.5 | 10.2 | 10 | 10 | 10 | 9.5 | 9.3 | 9.5 | 9.5 | 9.6 | 8.8 | 8.8 | 8.8 | 8.9 | 9.1 | 9.3 | 9.5 | 9.7 | 10.4 | 18.4 | 18.4 | 18.5 | 18.9 | 19 | 19.4 | 19.3 | 19.8 | 18.4 | 13.6 | 14.5 | 13 | 12.8 | 12.9 | 13.4 | 12.1 | 11.8 | 11.7 | 11.2 | 10.9 | 10.7 | 10.8 | 11.6 | 10.5 | 15.7 |
Goodwill
| 25.52 | 25.52 | 25.52 | 25.087 | 23.523 | 23.523 | 23.523 | 23.523 | 23.523 | 23.523 | 23.523 | 22.823 | 22.823 | 22.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.222 | 1.222 | 1.222 | 1.222 | 1.222 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.938 | 6.914 | 7.404 | 7.404 | 17.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.019 | 31.991 | 32.545 | 33.216 | 26.611 | 27.057 | 27.502 | 28.121 | 28.74 | 29.359 | 29.977 | 31.434 | 32.191 | 32.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.953 | 4.998 | 5.043 | 5.088 | 5.133 | 14.278 | 14.323 | 14.368 | 14.413 | 14.458 | 14.503 | 14.548 | 14.593 | 14.638 | 14.683 | 14.728 | 14.773 | 14.818 | 14.863 | 14.908 | 14.953 | 14.998 | 15.043 | 15.088 | 15.133 | 15.178 | 15.223 | 15.268 | 15.312 | 15.357 | 15.402 | 15.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 |
Goodwill and Intangible Assets
| 32.539 | 57.511 | 58.065 | 58.303 | 50.134 | 50.58 | 51.025 | 51.644 | 52.263 | 52.882 | 53.5 | 54.257 | 55.014 | 55.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.175 | 6.22 | 6.265 | 6.31 | 6.355 | 21.216 | 21.261 | 21.306 | 21.351 | 21.396 | 21.441 | 21.486 | 21.531 | 21.576 | 21.621 | 21.666 | 21.711 | 21.756 | 21.801 | 21.846 | 21.891 | 21.936 | 21.981 | 22.026 | 22.071 | 22.116 | 22.161 | 22.206 | 22.25 | 22.271 | 22.806 | 22.922 | 17.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 |
Long Term Investments
| 0 | 24.89 | 25.364 | 6.322 | 6.251 | 6.179 | 0 | 0 | 0 | 0 | 0 | 6.144 | 5.364 | 5.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.825 | 3.499 | 3.24 | -1.427 | 2.374 | -1.548 | -1.774 | -4.051 | -3.967 | -3.85 | -3.793 | -3.546 | -4.536 | 1.681 | 1.103 | -0.647 | 5.607 | 5.464 | 5.362 | -0.668 | 2.896 | 2.658 | 2.421 | -0.069 | 2.722 | 2.585 | 2.393 | -0.037 | 5.122 | 5.086 | 4.986 | -1.906 | 7.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.883 | 2.829 | 2.983 | 1.734 | 1.489 | 1.792 | 2.798 | 2.212 | 2.288 | 2.175 | 2.441 | 0.977 | 1.455 | 0.906 | 0.635 | 1.668 | 0.988 | 1.017 | 0.721 | 1.273 | 1.283 | 1.297 | 1.056 | 1.437 | 1.446 | 1.417 | 1.427 | 0.736 | 4.366 | 4.353 | 4.051 | 3.967 | 3.85 | 3.793 | 3.546 | 6.784 | 0.262 | 0.534 | 0.647 | 0.996 | 0.876 | 0.715 | 0.668 | 0.048 | 0.087 | 0.126 | 0.069 | 0.091 | 0.037 | 0.037 | 0.037 | 2.182 | 2.01 | 1.902 | 1.906 | 0.143 | 0.141 | 0.139 | 0.138 | 4.87 | 0.196 | 0.154 | 0.224 | 0.156 | 0.086 | 0.057 | 0.07 | 0.068 | 0.068 | 1.73 | 2.901 | 0.815 | 1.136 | 1.245 | 2.107 | 1.182 | 2.333 | 3.399 | 3.747 | 2.169 | 2.259 | 2.457 | 2.048 | 1.51 | 1.491 | 1.413 | 1.61 | 2.41 | 1.805 | 1.885 | 1.585 | 2.333 | 2.278 | 2.268 | 2.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.544 | -17.244 | -18.244 | 0.368 | 0.239 | 0.149 | 6.265 | 7.714 | 7.559 | 7.405 | 7.252 | 0.202 | 0.211 | 0.219 | 5.684 | 2.529 | 2.998 | 2.758 | 2.892 | 3.797 | 3.554 | 3.3 | 3.36 | 0.174 | 0.173 | 0.221 | 4.571 | 0.246 | 0.275 | 0.294 | 2.517 | 0.204 | 0.18 | 0.167 | 0.168 | 0.186 | 0.129 | 0.144 | 1.482 | 0.181 | 0.194 | 0.213 | 5.883 | 0.202 | 0.011 | 0.011 | 2.516 | 0.188 | 0.061 | 0.1 | 2.34 | 0.115 | 0.11 | 0.214 | 6.792 | 0.199 | 7.628 | 7.583 | 7.4 | -0.104 | 4.43 | 4.371 | 4.313 | 7.031 | 6.978 | 3.444 | 4.211 | 2.433 | 0.402 | 0.472 | 0.458 | 5.202 | 4.825 | 2.977 | 3.1 | 0.07 | 0.073 | 0.044 | 0.044 | 0.052 | 0.05 | 0.054 | 0.058 | 0.073 | 0.079 | 0.085 | 0.091 | 0.053 | 0.002 | 0.002 | 0.006 | 0.002 | 0.004 | 0.009 | 0.015 | 1.977 | 1.967 | 1.797 | 1.899 | 2.3 | 2.2 | 2.8 | 2.8 | 2.7 | 2 | 2.1 | 2.1 | 1.9 | 2 | 1.9 | 2 | 1.9 | 1.7 | 1.6 | 1.6 | 1.7 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2.4 | 2.2 | 2.2 | 2.5 | 2.7 | 2.4 | 2.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.9 | 0.9 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.7 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 |
Total Non-Current Assets
| 111.325 | 108.975 | 107.554 | 103.38 | 93.01 | 92.681 | 93.848 | 95.348 | 94.351 | 94.888 | 96.471 | 95.506 | 96.396 | 97.3 | 24.032 | 21.789 | 21.484 | 21.304 | 21.443 | 22.259 | 21.91 | 21.704 | 21.487 | 28.976 | 27.814 | 27.865 | 27.933 | 25.809 | 40.762 | 40.78 | 40.844 | 38.939 | 39.389 | 39.906 | 40.401 | 42.94 | 42.773 | 42.763 | 42.96 | 48.379 | 47.994 | 46.65 | 44.178 | 38.835 | 37.931 | 37.639 | 37.83 | 38.173 | 37.935 | 37.987 | 37.999 | 43.03 | 42.234 | 41.768 | 41.419 | 37.165 | 17.669 | 17.752 | 17.307 | 14.168 | 14.149 | 13.999 | 14.182 | 16.802 | 16.522 | 12.564 | 13.341 | 11.255 | 9.244 | 10.932 | 12.139 | 14.474 | 14.151 | 12.162 | 13.161 | 9.285 | 10.185 | 11.011 | 11.44 | 10.873 | 11.117 | 11.545 | 11.333 | 10.935 | 11.051 | 11.174 | 11.509 | 12.237 | 11.466 | 11.583 | 11.317 | 12.092 | 12.159 | 12.142 | 12.141 | 12.003 | 12.054 | 11.794 | 12.004 | 12.5 | 12.5 | 13.1 | 13.3 | 12.9 | 12 | 12.1 | 12.1 | 11.4 | 11.3 | 11.4 | 11.5 | 11.5 | 10.5 | 10.4 | 10.4 | 10.6 | 11 | 11.2 | 11.4 | 11.6 | 12.4 | 20.8 | 20.6 | 20.7 | 21.4 | 21.7 | 21.8 | 21.4 | 19.9 | 18.5 | 13.7 | 14.7 | 13.9 | 13.7 | 13.7 | 14 | 12.7 | 12.4 | 12.2 | 11.9 | 11.5 | 11.4 | 11.6 | 12.5 | 11.3 | 16.9 |
Total Assets
| 249.53 | 244.165 | 233.879 | 218.714 | 213.128 | 210.028 | 203.918 | 207.657 | 188.905 | 184.213 | 183.691 | 196.08 | 191.836 | 185.366 | 144.28 | 144.986 | 144.622 | 146.106 | 148.12 | 146.801 | 146.464 | 145.331 | 156.27 | 156.761 | 157.058 | 149.353 | 143.333 | 138.623 | 147.853 | 147.531 | 151.57 | 148.328 | 144.647 | 148.043 | 143.131 | 151.009 | 150.084 | 152.642 | 154.654 | 155.874 | 154.131 | 142.388 | 141.634 | 135.569 | 130.85 | 130.267 | 126.733 | 123.338 | 119.791 | 112.749 | 114.977 | 119.85 | 121.684 | 118.195 | 118.05 | 105.618 | 107.048 | 106.459 | 108.979 | 89.24 | 88.784 | 87.857 | 86.924 | 85.621 | 83.318 | 78.889 | 70.711 | 62.059 | 54.878 | 51.396 | 48.878 | 45.399 | 42.505 | 41.029 | 40.556 | 38.555 | 35.507 | 32.758 | 33.529 | 33.345 | 32.658 | 33.202 | 35.788 | 33.741 | 35.381 | 34.828 | 38.28 | 37.418 | 37.261 | 39.064 | 43.704 | 32.835 | 31.248 | 31.767 | 36.608 | 33.27 | 31.972 | 32.282 | 34.596 | 31.9 | 32.9 | 33.2 | 34.1 | 32.7 | 31.5 | 36.7 | 37 | 33.4 | 30.4 | 29 | 31.2 | 30.4 | 27.7 | 27.3 | 27.5 | 29.5 | 27.1 | 27.4 | 28.5 | 30 | 33.7 | 41 | 40.6 | 41.4 | 42.7 | 43.4 | 43 | 45.4 | 46.9 | 44.6 | 36.8 | 42.1 | 38.8 | 38.8 | 40.1 | 41.7 | 39.8 | 39.7 | 36.6 | 37.5 | 30.6 | 31.2 | 35 | 37.7 | 41 | 48 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.887 | 19.509 | 20.788 | 16.365 | 13.554 | 15.085 | 20.222 | 22.532 | 20.149 | 19.473 | 16.662 | 14.65 | 16.139 | 15.124 | 17.972 | 15.753 | 11.669 | 9.713 | 14.253 | 9.253 | 7.617 | 6.797 | 12.405 | 7.477 | 9.317 | 8.296 | 16.151 | 9.386 | 7.162 | 7.142 | 10.295 | 8.071 | 6.247 | 9.233 | 10.325 | 10.909 | 12.508 | 12.036 | 13.334 | 12.702 | 12.657 | 7.132 | 10.084 | 8.117 | 7.563 | 7.714 | 9.429 | 6.125 | 8.559 | 5.97 | 6.303 | 6.33 | 6.335 | 7.316 | 9.948 | 5.739 | 6.808 | 5.126 | 6.623 | 3.527 | 5.483 | 5.937 | 5.514 | 4.056 | 5.51 | 6.06 | 5.461 | 3.371 | 5.325 | 4.455 | 5.143 | 5.885 | 5.201 | 3.496 | 4.135 | 4.2 | 2.361 | 3.759 | 3.374 | 2.771 | 3.124 | 2.545 | 3.23 | 2.378 | 2.782 | 2.416 | 4.629 | 2.528 | 2.181 | 2.822 | 4.333 | 1.848 | 2.311 | 3.182 | 4.968 | 3.242 | 1.995 | 1.895 | 2.672 | 1.8 | 1.6 | 3.2 | 2.9 | 1.9 | 2 | 2.6 | 4.2 | 3.8 | 2.3 | 2.7 | 3.9 | 3.9 | 2.6 | 2.6 | 3 | 4.1 | 2.8 | 3.6 | 3 | 4.3 | 4 | 6 | 4.9 | 5.4 | 5.6 | 5.2 | 5 | 7 | 5.5 | 4.7 | 4 | 5.7 | 3.8 | 4.6 | 5.6 | 8.5 | 5.9 | 6 | 7.2 | 7.7 | 2.9 | 3.9 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.162 | 1.231 | 1.257 | 4.24 | 3.144 | 3.14 | 3.051 | 3.025 | 5.495 | 3.045 | 3.08 | 12.887 | 7.153 | 5.603 | 0.067 | 0.101 | 0.136 | 0.17 | 0.193 | 0.2 | 0.198 | 0.15 | 0.051 | 0.052 | 0.05 | 0.069 | 0.088 | 0.105 | 0.108 | 0.107 | 0.107 | 0.055 | 0.054 | 0.054 | 0.055 | 0.055 | 0.051 | 0.057 | 0.06 | 0.055 | 0.061 | 0.07 | 0.08 | 0.081 | 0.085 | 0.086 | 0.087 | 0.088 | 0.088 | 0.086 | 0.085 | 0.084 | 0.064 | 0.064 | 0.047 | 0.048 | 0.054 | 0.061 | 0.066 | 0.029 | 0.028 | 0.029 | 0.028 | 0.027 | 0.027 | 0.027 | 0.02 | 0.025 | 0.029 | 0.033 | 0.037 | 0.032 | 0.039 | 0.043 | 0.045 | 0.048 | 0.049 | 0.049 | 1.92 | 1.914 | 2.158 | 1.622 | 1.969 | 1.488 | 1.626 | 1.88 | 1.604 | 1.575 | 1.232 | 1.123 | 1.135 | 0.824 | 1.035 | 1.218 | 4.29 | 3.769 | 1.346 | 2.332 | 2.286 | 3.4 | 2.6 | 0.7 | 0.5 | 0.6 | 0.5 | 3.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.9 | 0.9 | 0.8 | 0.6 | 0.8 | 0.7 | 0.4 | 0.4 | 1.4 | 1.7 | 2.1 | 1.8 | 3.6 | 1.9 | 2.8 | 1.1 | 5.3 | 2.4 | 0.9 | 0.7 | 3.2 | 2.4 | 2.8 | 2.8 | 1.9 | 4 | 4.3 | 2.4 | 4.2 | 5.5 | 7.4 | 7.2 | 10.2 | 9.7 |
Tax Payables
| 0.077 | 0.894 | 0.715 | 0 | 0 | 0.062 | 0.016 | 0.027 | 0.008 | 0.001 | 0 | 0 | 0 | 0 | 0.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.389 | 0.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0.244 | 0.443 | 0.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.276 | 2.983 | 1.772 | 0.758 | 0 | 0 | 0.068 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86.483 | 87.658 | 71.987 | 63.005 | 59.526 | 56.016 | 46.042 | 44.3 | 26.079 | 25.064 | 25.644 | 27.665 | 21.941 | 17.034 | 14.059 | 19.115 | 24.838 | 31.082 | 26.983 | 28.816 | 29.609 | 30.556 | 30.847 | 32.572 | 30.539 | 25.867 | 13.213 | 17.814 | 12.978 | 12.51 | 12.407 | 15.095 | 13.684 | 15.094 | 8.4 | 8.12 | 2.858 | 3.383 | 4.179 | 7.048 | 9.634 | 8.515 | 8.012 | 8.312 | 5.662 | 7.801 | 6.919 | 9.353 | 5.49 | 4.169 | 7.257 | 7.985 | 9.702 | 11.998 | 12.854 | 14.368 | 18.796 | 21.84 | 6.257 | 5.461 | 4.055 | 5.002 | 7.131 | 6.08 | 5.617 | 7.994 | 8.906 | 7.855 | 4.007 | 7.469 | 0.001 | 2.928 | 1.313 | 2.67 | 4.883 | 2.637 | 3.609 | 0.876 | 4.296 | 4.136 | 4.558 | 4.571 | 5.428 | 5.541 | 2.146 | 4.92 | 5.627 | 4.853 | 1.679 | 1.077 | 5.544 | 3.247 | 0.885 | 3.514 | 3.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.276 | 17.789 | 24.181 | 19.981 | 17.619 | 16.102 | 16.851 | 16.054 | 14.534 | 13.235 | 14.038 | 13.365 | 13.667 | 13.47 | 11.475 | 9.533 | 8.949 | 8.514 | 7.805 | 7.69 | 7.716 | 7.042 | 11.584 | 9.008 | 9.145 | 8.47 | 7.843 | 7.14 | 7.995 | 7.842 | 9.229 | 8.463 | 9.197 | 9.022 | 9.143 | 8.653 | 9.887 | 10.593 | 12.754 | 10.144 | 9.723 | 8.931 | 7.934 | 8.525 | 8.425 | 8.675 | 8.442 | 9.41 | 10.518 | 10.296 | 10.603 | 8.322 | 10.72 | 10.002 | 9.779 | 7.34 | 5.293 | 4.272 | 22.022 | 10.822 | 10.528 | 9.86 | 10.522 | 8.38 | 8.736 | 8.016 | 5.985 | 5.503 | 5.848 | 4.353 | 11.439 | 4.262 | 4.343 | 3.685 | 1.553 | 4.291 | 4.55 | 4.367 | 1.295 | 1.19 | 0.458 | 2.357 | 2.128 | 2.159 | 5.875 | 2.227 | 2.132 | 4.405 | 7.877 | 9.079 | 7.563 | 3.574 | 4.232 | 1.512 | 0.929 | 3.782 | 4.217 | 5.268 | 5.237 | 4.1 | 3.8 | 3.8 | 5.4 | 5.2 | 5.2 | 6.5 | 7.8 | 6.5 | 4.9 | 4.9 | 5.1 | 6.4 | 7.1 | 6.5 | 5.9 | 7.2 | 5.9 | 4.2 | 6.7 | 6.9 | 8.3 | 6.7 | 6.2 | 6.4 | 5.5 | 5.6 | 6.1 | 6.4 | 6.9 | 7.7 | 5.3 | 8.6 | 5 | 5.1 | 5.2 | 6.9 | 7.4 | 6.5 | 4.6 | 7.1 | 5 | 4.7 | 10.1 | 11.4 | 12 | 15.2 |
Total Current Liabilities
| 127.808 | 126.187 | 118.213 | 103.591 | 93.843 | 90.343 | 86.166 | 85.911 | 66.257 | 60.817 | 59.424 | 68.567 | 58.9 | 51.231 | 43.573 | 44.502 | 45.592 | 49.479 | 49.234 | 45.959 | 45.14 | 44.545 | 54.887 | 49.109 | 49.051 | 42.702 | 37.295 | 34.445 | 28.243 | 27.601 | 32.038 | 31.684 | 29.182 | 33.403 | 27.923 | 27.737 | 25.304 | 26.069 | 30.327 | 29.949 | 32.075 | 24.648 | 26.11 | 25.035 | 21.735 | 24.276 | 24.877 | 24.976 | 24.655 | 20.521 | 24.248 | 22.721 | 26.821 | 29.38 | 32.628 | 27.495 | 30.951 | 31.299 | 34.968 | 19.839 | 20.094 | 20.828 | 23.195 | 18.543 | 19.89 | 22.097 | 20.372 | 16.754 | 15.209 | 16.31 | 16.62 | 13.107 | 10.896 | 9.894 | 10.616 | 11.176 | 10.569 | 9.051 | 10.885 | 10.011 | 10.298 | 11.095 | 12.755 | 11.566 | 12.429 | 11.443 | 13.992 | 13.361 | 12.969 | 14.101 | 18.575 | 9.493 | 8.463 | 9.426 | 13.305 | 10.793 | 7.558 | 9.495 | 10.195 | 9.3 | 8 | 7.7 | 8.8 | 7.7 | 7.7 | 12.5 | 12.5 | 10.9 | 7.7 | 8 | 9.5 | 10.8 | 10.6 | 10 | 9.7 | 11.9 | 9.5 | 8.5 | 10.1 | 11.6 | 13.7 | 14.4 | 13.2 | 13.6 | 14.7 | 12.7 | 13.9 | 14.5 | 17.7 | 14.8 | 10.2 | 15 | 12 | 12.1 | 13.6 | 18.2 | 15.2 | 16.5 | 16.1 | 17.2 | 12.1 | 14.1 | 17.5 | 18.6 | 22.2 | 24.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.979 | 6.224 | 6.514 | 6.832 | 15.932 | 16.658 | 17.327 | 19.943 | 21.728 | 22.411 | 23.849 | 24.719 | 25.481 | 26.131 | 0.071 | 0.084 | 0.098 | 0.11 | 0.137 | 0.183 | 0.228 | 0.252 | 0.095 | 0.109 | 0.041 | 0.047 | 0.055 | 0.067 | 0.091 | 0.118 | 0.143 | 0.119 | 0.138 | 0.147 | 0.157 | 0.174 | 0.079 | 0.086 | 0.098 | 0.096 | 0.11 | 0.124 | 0.136 | 0.067 | 0.085 | 0.107 | 0.127 | 0.15 | 0.17 | 0.181 | 0.203 | 0.227 | 0.267 | 0.188 | 0.116 | 0.113 | 0.123 | 0.132 | 0.144 | 0.01 | 0.017 | 0.024 | 0.031 | 0.039 | 0.046 | 0.05 | 0.036 | 0.04 | 0.045 | 0.05 | 0.056 | 0.009 | 0.014 | 0.019 | 0.03 | 0.041 | 0.051 | 0.063 | 0.044 | 0.058 | 0.07 | 0.082 | 0.093 | 0.106 | 0.116 | 0.127 | 0.127 | 0.476 | 0.122 | 0.132 | 0.15 | 0.13 | 0.156 | 0.166 | 0.682 | 0.226 | 2.025 | 0.72 | 1.948 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 2.8 | 1.4 | 1 | 2 | 3.1 | 3.3 | 4.3 | 5.1 | 5.4 | 5.2 | 4.3 | 5.3 | 5.2 | 6.1 | 5.6 | 8.7 | 7.4 | 9.5 | 6.3 | 6.4 | 8 | 7.6 | 7.9 | 8.3 | 8.2 | 4.7 | 6.8 | 5.3 | 3.1 | 3.6 | 4.1 | 4.2 | 4.7 | 6.5 | 6.3 | 10.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 1.341 | 1.341 | 1.337 | 0 | 0.127 | 0.104 | 0.011 | 0 | 1.958 | 1.945 | 2.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.504 | 1.484 | 1.458 | 1.448 | 1.432 | 1.424 | 1.417 | 1.44 | 1.412 | 1.409 | 1.385 | 1.471 | 1.449 | 1.437 | 1.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.061 | 0.048 | 0.001 | 0.108 | 0.127 | 0.104 | 0.011 | 0.062 | 0.977 | 1.455 | 0.906 | 0.635 | 1.668 | 0.988 | 1.017 | 0.721 | 1.273 | 1.283 | 1.297 | 1.056 | 1.437 | 1.446 | 1.417 | 1.427 | 0.736 | 4.366 | 4.353 | 4.051 | 3.967 | 3.85 | 3.793 | 3.546 | 6.784 | 6.717 | 6.644 | 6.363 | 8.393 | 8.361 | 8.301 | 8.197 | 7.389 | 7.374 | 7.298 | 7.131 | 7.473 | 7.466 | 7.454 | 7.404 | 9.326 | 9.158 | 9.083 | 8.969 | 2.564 | 3.164 | 3.152 | 2.93 | 1.255 | 1.356 | 1.21 | 1.253 | 1.344 | 1.347 | 0.076 | 0.315 | 0 | 0 | 0.09 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0.076 | 0.076 | 0.077 | 0.055 | 0.051 | 0.051 | 0.049 | 0.046 | 0.045 | 0.043 | 0.041 | 0.032 | 0.033 | 0.031 | 0.031 | 0.031 | 0.031 | 0.032 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 1.8 | 1.4 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.8 | 1.2 | 1 | 1 |
Other Non-Current Liabilities
| 3.269 | 3.566 | 3.586 | 3.133 | 1.169 | 1.968 | 3.384 | 3.653 | 3.746 | 3.912 | 3.862 | 2.32 | 2.203 | 1.811 | 2.072 | 1.399 | 1.367 | 1.336 | 1.304 | 1.345 | 1.318 | 1.292 | 1.266 | 1.297 | 1.266 | 1.235 | 1.207 | 0.126 | 1.285 | 1.256 | 1.228 | 1.617 | 1.825 | 2.033 | 2.125 | 1.248 | 1.229 | 1.221 | 1.315 | 1.181 | 1.164 | 1.145 | 1.283 | 1.365 | 0.149 | 0.147 | 0.145 | 0.092 | 0.082 | 0.072 | 0.085 | 1.68 | 1.459 | 1.3 | 1.297 | 2.336 | 0.491 | 0.483 | 0.445 | 1.391 | 1.368 | 1.347 | 1.334 | 1.441 | 1.467 | 1.442 | 1.452 | 1.712 | 1.675 | 1.548 | 1.548 | 2.631 | 2.7 | 2.748 | 2.803 | 3.505 | 5.144 | 6.036 | 6.022 | 5.738 | 4.853 | 5.006 | 4.713 | 4.286 | 4.415 | 4.968 | 5.319 | 5.661 | 5.098 | 5.404 | 5.302 | 5.739 | 5.596 | 5.571 | 5.453 | 5.565 | 5.527 | 5.419 | 5.328 | 6.2 | 5.9 | 8.2 | 8.1 | 7.6 | 6 | 6.2 | 5.8 | 6.1 | 6.7 | 6.6 | 6.4 | 6.3 | 6 | 5.8 | 5.8 | 5.8 | 5.8 | 6.6 | 5.7 | 6 | 5.2 | 5.6 | 6 | 5.8 | 6.7 | 6.5 | 6.6 | 6.1 | 3.9 | 4.2 | 4.1 | 3.9 | 4.2 | 4.2 | 4.1 | 3.8 | 3.9 | 3.8 | 3.5 | 3.2 | 2.8 | 2.9 | 2.7 | 2.7 | 3.2 | 1.8 |
Total Non-Current Liabilities
| 9.248 | 9.79 | 10.1 | 11.367 | 18.49 | 19.964 | 20.819 | 23.85 | 25.682 | 26.345 | 27.773 | 29.974 | 31.084 | 30.935 | 2.778 | 3.151 | 2.453 | 2.463 | 2.162 | 2.801 | 2.829 | 2.841 | 2.417 | 2.843 | 2.753 | 2.699 | 2.689 | 2.243 | 5.742 | 5.727 | 5.422 | 5.703 | 5.813 | 5.973 | 5.828 | 8.206 | 8.025 | 7.951 | 7.776 | 9.67 | 9.635 | 9.57 | 9.616 | 8.821 | 9.112 | 9.036 | 8.861 | 9.163 | 9.15 | 9.131 | 9.109 | 12.673 | 12.296 | 11.98 | 11.767 | 6.484 | 5.227 | 5.204 | 4.937 | 2.656 | 2.741 | 2.581 | 2.618 | 2.824 | 2.86 | 1.568 | 1.803 | 1.752 | 1.72 | 1.598 | 1.604 | 2.64 | 2.714 | 2.767 | 2.833 | 3.546 | 5.195 | 6.099 | 6.066 | 5.877 | 4.999 | 5.164 | 4.883 | 4.447 | 4.582 | 5.146 | 5.495 | 6.183 | 5.265 | 5.579 | 5.493 | 5.901 | 5.785 | 5.768 | 6.166 | 5.822 | 7.583 | 6.171 | 7.309 | 6.4 | 6.2 | 8.6 | 8.6 | 8.2 | 6.6 | 7.1 | 6.7 | 7.1 | 7.8 | 7.8 | 9.2 | 7.7 | 7.1 | 7.9 | 9 | 9.2 | 10.2 | 11.8 | 11.2 | 11.3 | 9.5 | 11.9 | 12.2 | 12.9 | 13.2 | 16.1 | 14.9 | 16.5 | 12 | 12 | 12.7 | 12.1 | 12.8 | 13.1 | 13 | 9.2 | 11.3 | 9.7 | 7.2 | 7.4 | 7.4 | 7.6 | 8.2 | 10.4 | 10.5 | 13.7 |
Total Liabilities
| 137.056 | 135.977 | 128.313 | 114.958 | 112.333 | 110.307 | 106.985 | 109.761 | 91.939 | 87.162 | 87.197 | 98.541 | 89.984 | 82.166 | 46.351 | 47.653 | 48.045 | 51.942 | 51.396 | 48.76 | 47.969 | 47.386 | 57.304 | 51.952 | 51.804 | 45.401 | 39.984 | 36.688 | 33.985 | 33.328 | 37.46 | 37.387 | 34.995 | 39.376 | 33.751 | 35.943 | 33.329 | 34.02 | 38.103 | 39.619 | 41.71 | 34.218 | 35.726 | 33.856 | 30.847 | 33.312 | 33.738 | 34.139 | 33.805 | 29.652 | 33.357 | 35.394 | 39.117 | 41.36 | 44.395 | 33.979 | 36.178 | 36.503 | 39.905 | 22.495 | 22.835 | 23.409 | 25.813 | 21.367 | 22.75 | 23.665 | 22.175 | 18.506 | 16.929 | 17.908 | 18.224 | 15.747 | 13.61 | 12.661 | 13.449 | 14.722 | 15.764 | 15.15 | 16.951 | 15.888 | 15.297 | 16.259 | 17.638 | 16.013 | 17.011 | 16.589 | 19.487 | 19.544 | 18.234 | 19.68 | 24.068 | 15.394 | 14.248 | 15.194 | 19.471 | 16.615 | 15.141 | 15.666 | 17.504 | 15.7 | 14.2 | 16.3 | 17.4 | 15.9 | 14.3 | 19.6 | 19.2 | 18 | 15.5 | 15.8 | 18.7 | 18.5 | 17.7 | 17.9 | 18.7 | 21.1 | 19.7 | 20.3 | 21.3 | 22.9 | 23.2 | 26.3 | 25.4 | 26.5 | 27.9 | 28.8 | 28.8 | 31 | 29.7 | 26.8 | 22.9 | 27.1 | 24.8 | 25.2 | 26.6 | 27.4 | 26.5 | 26.2 | 23.3 | 24.6 | 19.5 | 21.7 | 25.7 | 29 | 32.7 | 38.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.106 | 1.104 | 1.099 | 1.097 | 1.084 | 1.082 | 1.075 | 1.076 | 1.076 | 1.077 | 1.08 | 1.081 | 1.081 | 1.087 | 1.075 | 1.078 | 1.078 | 1.078 | 1.069 | 1.07 | 1.07 | 1.07 | 1.065 | 1.064 | 1.064 | 1.064 | 1.058 | 1.058 | 1.058 | 1.058 | 1.055 | 1.054 | 1.054 | 1.054 | 1.047 | 1.047 | 1.047 | 1.047 | 1.043 | 1.043 | 1.043 | 1.043 | 1.041 | 1.039 | 1.038 | 1.036 | 1.033 | 1.033 | 1.033 | 1.032 | 1.03 | 1.029 | 1.025 | 1.025 | 1.022 | 1.02 | 1.02 | 1.019 | 1.016 | 1.015 | 1.015 | 1.015 | 1.013 | 1.013 | 1.013 | 0.504 | 0.499 | 0.496 | 0.391 | 0.391 | 0.389 | 0.389 | 0.386 | 0.386 | 0.383 | 0.191 | 0.19 | 0.184 | 0.18 | 0.177 | 0.176 | 0.176 | 0.176 | 0.173 | 0.173 | 0.173 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.17 | 0.17 | 0.17 | 0.17 | 0.169 | 0.169 | 0.169 | 0.2 | 0.2 | 0.2 | 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 |
Retained Earnings
| 88.246 | 84.965 | 81.999 | 80.659 | 80.494 | 80.083 | 77.443 | 77.924 | 77.556 | 77.752 | 77.076 | 78.5 | 83.4 | 85.069 | 89.372 | 90.083 | 90.12 | 88.474 | 91.389 | 91.9 | 92.979 | 92.861 | 93.847 | 99.383 | 100.271 | 99.427 | 99.011 | 97.229 | 109.731 | 110.6 | 110.544 | 109.619 | 108.655 | 108.232 | 109.013 | 109.374 | 108.895 | 107.726 | 106.178 | 102.824 | 99.237 | 95.456 | 93.469 | 91.555 | 90.426 | 88.139 | 84.632 | 80.836 | 77.989 | 75.573 | 74.383 | 74.153 | 72.711 | 67.441 | 64.623 | 62.219 | 61.578 | 60.219 | 59.539 | 59.125 | 58.558 | 57.287 | 53.966 | 50.582 | 46.995 | 42.786 | 37.216 | 33.174 | 29.559 | 25.236 | 22.675 | 19.356 | 18.787 | 18.321 | 17.301 | 16.424 | 15.958 | 14.699 | 14.082 | 16.458 | 16.56 | 16.189 | 17.37 | 17.235 | 18.103 | 18.027 | 18.767 | 17.73 | 17.994 | 18.432 | 18.888 | 16.677 | 16.323 | 15.974 | 16.583 | 15.998 | 16.301 | 16.544 | 16.898 | 16 | 18.4 | 17.9 | 17.7 | 16.8 | 16.4 | 16.3 | 15.4 | 13.3 | 13 | 12.1 | 11.6 | 10.9 | 9.2 | 8.7 | 8.2 | 7.9 | 6.9 | 6.6 | 6.7 | 6.7 | 10.2 | 14.3 | 15.2 | -15.1 | 15.1 | 14.9 | 14.5 | 14.7 | 15.9 | 15.8 | 12.8 | 13.6 | 13.1 | 13.4 | 15.3 | 13 | 12.4 | 12.6 | 12.3 | 12 | 10.2 | 9.1 | 7.9 | 7.1 | 8.1 | 9.3 |
Accumulated Other Comprehensive Income/Loss
| -6.61 | -6.891 | -7.013 | -7.144 | -7.445 | -7.551 | -7.463 | -6.597 | -6.889 | -6.683 | -6.471 | -6.565 | -6.883 | -7.099 | -7.397 | -8.526 | -8.992 | -9.342 | -9.556 | -8.385 | -8.667 | -8.726 | -8.833 | -8.063 | -8.243 | -8.279 | -8.25 | -7.599 | -7.954 | -8.21 | -8.434 | -10.285 | -10.375 | -10.589 | -10.676 | -8.651 | -8.775 | -8.861 | -9.056 | -5.509 | -5.553 | -5.676 | -5.765 | -7.531 | -7.702 | -7.883 | -8.033 | -7.707 | -7.885 | -8.032 | -8.16 | -4.753 | -4.83 | -4.921 | -5.012 | -4.174 | -4.247 | -4.33 | -4.386 | -6.132 | -6.24 | -6.351 | -6.46 | -2.207 | -2.248 | -2.26 | -1.831 | -2.311 | -2.391 | -2.416 | -2.418 | -0.076 | -0.078 | -0.086 | -0.094 | -1.802 | -1.803 | -1.848 | -1.852 | -2.973 | -3.143 | -3.134 | -3.108 | -3.144 | -3.37 | -3.389 | -3.742 | -3.624 | -2.735 | -2.816 | -3.02 | -2.966 | -2.951 | -3.029 | -3.03 | -2.919 | -3.015 | -2.086 | -1.964 | -1.9 | -1.9 | -3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 29.732 | 29.01 | 29.481 | 29.144 | 26.662 | 26.107 | 25.878 | 25.493 | 25.223 | 24.905 | 24.809 | 24.523 | 24.254 | 24.143 | 14.879 | 14.698 | 14.371 | 13.954 | 13.822 | 13.456 | 13.113 | 12.74 | 12.887 | 12.425 | 12.162 | 11.74 | 11.53 | 11.247 | 11.033 | 10.755 | 10.945 | 10.553 | 10.318 | 9.97 | 9.996 | 13.296 | 15.588 | 18.71 | 18.386 | 17.897 | 17.694 | 17.347 | 17.163 | 16.65 | 16.241 | 15.663 | 15.363 | 15.037 | 14.849 | 14.524 | 14.367 | 14.027 | 13.661 | 13.29 | 13.022 | 12.574 | 12.519 | 13.048 | 12.905 | 12.737 | 12.616 | 12.497 | 12.592 | 14.866 | 14.808 | 14.194 | 12.652 | 12.194 | 10.39 | 10.277 | 10.008 | 9.983 | 9.8 | 9.747 | 9.517 | 9.02 | 5.398 | 4.573 | 4.168 | 3.795 | 3.768 | 3.712 | 3.712 | 3.464 | 3.464 | 3.428 | 3.596 | 3.596 | 3.596 | 3.596 | 3.596 | 3.558 | 3.458 | 3.458 | 3.414 | 3.406 | 3.376 | 1.989 | 1.989 | 1.9 | 2 | 2.1 | -1 | 0 | 0.8 | 0.8 | 2.4 | 2.1 | 1.9 | 1.1 | 0.9 | 1 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | -0.1 | 29.9 | -0.3 | -0.3 | -0.3 | -0.3 | 1.3 | 2 | 1.1 | 1.4 | 0.9 | 0.2 | -1.8 | 1.3 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 0.4 | 1.4 | 1.6 | 0.2 | 0.1 |
Total Shareholders Equity
| 112.474 | 108.188 | 105.566 | 103.756 | 100.795 | 99.721 | 96.933 | 97.896 | 96.966 | 97.051 | 96.494 | 97.539 | 101.852 | 103.2 | 97.929 | 97.333 | 96.577 | 94.164 | 96.724 | 98.041 | 98.495 | 97.945 | 98.966 | 104.809 | 105.254 | 103.952 | 103.349 | 101.935 | 113.868 | 114.203 | 114.11 | 110.941 | 109.652 | 108.667 | 109.38 | 115.066 | 116.755 | 118.622 | 116.551 | 116.255 | 112.421 | 108.17 | 105.908 | 101.713 | 100.003 | 96.955 | 92.995 | 89.199 | 85.986 | 83.097 | 81.62 | 84.456 | 82.567 | 76.835 | 73.655 | 71.639 | 70.87 | 69.956 | 69.074 | 66.745 | 65.949 | 64.448 | 61.111 | 64.254 | 60.568 | 55.224 | 48.536 | 43.553 | 37.949 | 33.488 | 30.654 | 29.652 | 28.895 | 28.368 | 27.107 | 23.833 | 19.743 | 17.608 | 16.578 | 17.457 | 17.361 | 16.943 | 18.15 | 17.728 | 18.37 | 18.239 | 18.793 | 17.874 | 19.027 | 19.384 | 19.636 | 17.441 | 17 | 16.573 | 17.137 | 16.655 | 16.831 | 16.616 | 17.092 | 16.2 | 18.7 | 16.9 | 16.7 | 16.8 | 17.2 | 17.1 | 17.8 | 15.4 | 14.9 | 13.2 | 12.5 | 11.9 | 10 | 9.4 | 8.8 | 8.4 | 7.4 | 7.1 | 7.2 | 7.1 | 10.5 | 14.6 | 15.1 | 14.8 | 14.8 | 14.6 | 14.2 | 14.4 | 17.2 | 17.8 | 13.9 | 15 | 14 | 13.6 | 13.5 | 14.3 | 13.3 | 13.5 | 13.3 | 12.9 | 11.1 | 9.5 | 9.3 | 8.7 | 8.3 | 9.4 |
Total Equity
| 112.474 | 108.188 | 105.566 | 103.756 | 100.795 | 99.721 | 96.933 | 97.896 | 96.966 | 97.051 | 96.494 | 97.539 | 101.852 | 103.2 | 97.929 | 97.333 | 96.577 | 94.164 | 96.724 | 98.041 | 98.495 | 97.945 | 98.966 | 104.809 | 105.254 | 103.952 | 103.349 | 101.935 | 113.868 | 114.203 | 114.11 | 110.941 | 109.652 | 108.667 | 109.38 | 115.066 | 116.755 | 118.622 | 116.551 | 116.255 | 112.421 | 108.17 | 105.908 | 101.713 | 100.003 | 96.955 | 92.995 | 89.199 | 85.986 | 83.097 | 81.62 | 84.456 | 82.567 | 76.835 | 73.655 | 71.639 | 70.87 | 69.956 | 69.074 | 66.745 | 65.949 | 64.448 | 61.111 | 64.254 | 60.568 | 55.224 | 48.536 | 43.553 | 37.949 | 33.488 | 30.654 | 29.652 | 28.895 | 28.368 | 27.107 | 23.833 | 19.743 | 17.608 | 16.578 | 17.457 | 17.361 | 16.943 | 18.15 | 17.728 | 18.37 | 18.239 | 18.793 | 17.874 | 19.027 | 19.384 | 19.636 | 17.441 | 17 | 16.573 | 17.137 | 16.655 | 16.831 | 16.616 | 17.092 | 16.2 | 18.7 | 16.9 | 16.7 | 16.8 | 17.2 | 17.1 | 17.8 | 15.4 | 14.9 | 13.2 | 12.5 | 11.9 | 10 | 9.4 | 8.8 | 8.4 | 7.4 | 7.1 | 7.2 | 7.1 | 10.5 | 14.7 | 15.2 | 14.9 | 14.8 | 14.6 | 14.2 | 14.4 | 17.2 | 17.8 | 13.9 | 15 | 14 | 13.6 | 13.5 | 14.3 | 13.3 | 13.5 | 13.3 | 12.9 | 11.1 | 9.5 | 9.3 | 8.7 | 8.3 | 9.4 |
Total Liabilities & Shareholders Equity
| 249.53 | 244.165 | 233.879 | 218.714 | 213.128 | 210.028 | 203.918 | 207.657 | 188.905 | 184.213 | 183.691 | 196.08 | 191.836 | 185.366 | 144.28 | 144.986 | 144.622 | 146.106 | 148.12 | 146.801 | 146.464 | 145.331 | 156.27 | 156.761 | 157.058 | 149.353 | 143.333 | 138.623 | 147.853 | 147.531 | 151.57 | 148.328 | 144.647 | 148.043 | 143.131 | 151.009 | 150.084 | 152.642 | 154.654 | 155.874 | 154.131 | 142.388 | 141.634 | 135.569 | 130.85 | 130.267 | 126.733 | 123.338 | 119.791 | 112.749 | 114.977 | 119.85 | 121.684 | 118.195 | 118.05 | 105.618 | 107.048 | 106.459 | 108.979 | 89.24 | 88.784 | 87.857 | 86.924 | 85.621 | 83.318 | 78.889 | 70.711 | 62.059 | 54.878 | 51.396 | 48.878 | 45.399 | 42.505 | 41.029 | 40.556 | 38.555 | 35.507 | 32.758 | 33.529 | 33.345 | 32.658 | 33.202 | 35.788 | 33.741 | 35.381 | 34.828 | 38.28 | 37.418 | 37.261 | 39.064 | 43.704 | 32.835 | 31.248 | 31.767 | 36.608 | 33.27 | 31.972 | 32.282 | 34.596 | 31.9 | 32.9 | 33.2 | 34.1 | 32.7 | 31.5 | 36.7 | 37 | 33.4 | 30.4 | 29 | 31.2 | 30.4 | 27.7 | 27.3 | 27.5 | 29.5 | 27.1 | 27.4 | 28.5 | 30 | 33.7 | 41 | 40.6 | 41.4 | 42.7 | 43.4 | 43 | 45.4 | 46.9 | 44.6 | 36.8 | 42.1 | 38.8 | 38.8 | 40.1 | 41.7 | 39.8 | 39.7 | 36.6 | 37.5 | 30.6 | 31.2 | 35 | 37.7 | 41 | 48 |