Helen of Troy Limited
NASDAQ:HELE
64.44 (USD) • At close January 17, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 40.804 | 20.137 | 16.148 | 18.501 | 25.247 | 24.214 | 38.869 | 29.073 | 45.337 | 39.65 | 49.254 | 33.381 | 44.344 | 31.779 | 37.368 | 45.12 | 156.661 | 148.399 | 88.517 | 24.467 | 19.637 | 17.031 | 18.375 | 11.871 | 19.136 | 19.915 | 16.929 | 20.738 | 21.157 | 13.72 | 16.508 | 23.087 | 16.78 | 25.809 | 23.115 | 225.8 | 21.141 | 19.405 | 15.262 | 12.295 | 21.056 | 24.726 | 29.17 | 70.027 | 28.775 | 10.097 | 12.13 | 12.842 | 16.122 | 21.767 | 20.88 | 21.846 | 35.419 | 25.138 | 16.037 | 27.193 | 70.623 | 49.069 | 47.604 | 110.208 | 58.96 | 12.656 | 50.088 | 102.675 | 87.557 | 58.249 | 50.296 | 57.851 | 35.427 | 34.511 | 29.169 | 35.455 | 59.017 | 31.837 | 26.072 | 18.32 | 19.954 | 8.124 | 6.781 | 21.752 | 8.951 | 11.771 | 52.819 | 53.048 | 10.036 | 33.395 | 32.606 | 47.837 | 29.731 | 85.015 | 88.41 | 64.293 | 10.38 | 11.264 | 7.34 | 25.937 | 1.504 | 5.996 | 17.281 | 34.265 | 25 | 18.7 | 30.6 | 33.7 | 9.4 | 24.5 | 35.5 | 55.7 | 35.2 | 40.5 | 25.6 | 25.8 | 14.6 | 28.7 | 36.8 | 44.2 | 26.8 | 17.7 | 20.7 | 31.9 | 19.3 | 21.4 | 30.3 | 35.2 | 25.3 | 3.5 | 32.3 | 29.7 | 1.7 | 12.5 | 6.1 | 25.8 | 18.9 | 16.3 | 17.1 | 12.8 | 12.3 | 6.9 | 4.8 | 2.1 |
Short Term Investments
| 0 | 2.5 | 2.5 | 2.5 | 2.4 | 3.582 | 2.527 | 3.941 | 0 | 1.275 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 0.901 | 0.791 | 0.415 | 0.539 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.342 | 1.177 | 1.233 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.784 | 0.57 | 0.421 | 0.029 | 0.038 | 63.861 | 51.685 | 12.054 | 30.384 | 55.939 | 0.221 | 0.212 | 0.247 | 0.097 | 0.162 | 0.258 | 0.071 | 0.192 | 0.415 | 0.335 | 0.385 | 0.692 | 0.922 | 1.367 | 1.591 | 1.442 | 2.348 | 1.665 | 0.145 | 0.145 | 0.141 | 0.173 | 0.451 | 1.956 | 0.496 | 0.767 | 0.588 | 0.994 | 1.3 | 16.8 | 1.6 | 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 |
Cash and Short Term Investments
| 40.804 | 20.137 | 16.148 | 18.501 | 25.247 | 24.214 | 38.869 | 29.073 | 45.337 | 39.65 | 49.254 | 33.381 | 44.344 | 31.779 | 37.368 | 45.12 | 156.661 | 148.399 | 88.517 | 24.467 | 19.637 | 17.031 | 18.375 | 11.871 | 19.136 | 19.915 | 16.929 | 20.738 | 21.157 | 13.72 | 16.508 | 23.087 | 16.78 | 25.809 | 23.115 | 225.8 | 21.141 | 19.405 | 15.262 | 12.295 | 21.056 | 24.726 | 29.17 | 70.027 | 28.775 | 10.097 | 12.13 | 12.842 | 16.122 | 21.767 | 20.88 | 21.846 | 35.419 | 44.48 | 17.214 | 28.426 | 70.623 | 49.069 | 47.604 | 110.208 | 58.96 | 12.673 | 50.088 | 103.245 | 87.978 | 58.278 | 50.334 | 121.712 | 87.112 | 46.565 | 59.553 | 91.394 | 59.238 | 32.049 | 26.319 | 18.417 | 20.116 | 8.382 | 6.852 | 21.944 | 9.366 | 12.106 | 53.204 | 53.74 | 10.958 | 34.762 | 34.197 | 49.279 | 32.079 | 86.68 | 88.555 | 64.438 | 10.521 | 11.437 | 7.791 | 27.893 | 2 | 6.763 | 17.869 | 35.259 | 26.3 | 35.5 | 30.6 | 33.7 | 9.4 | 24.5 | 35.5 | 55.7 | 35.2 | 40.5 | 25.6 | 25.8 | 14.6 | 28.7 | 36.8 | 44.2 | 26.8 | 17.7 | 20.7 | 31.9 | 19.3 | 21.4 | 30.3 | 35.2 | 25.3 | 3.5 | 32.3 | 29.7 | 1.7 | 12.5 | 6.1 | 25.8 | 18.9 | 16.3 | 17.1 | 12.8 | 12.3 | 6.9 | 4.8 | 2.1 |
Net Receivables
| 468.549 | 380.964 | 340.076 | 402.41 | 475.63 | 399.847 | 358.817 | 382.762 | 512.421 | 520.327 | 487.651 | 463.053 | 509.507 | 432.821 | 411.347 | 389.169 | 500.07 | 405.383 | 343.125 | 348.023 | 365.543 | 310.377 | 262.511 | 280.28 | 339.124 | 313.74 | 256.94 | 273.517 | 302.39 | 238.421 | 210.737 | 231.658 | 289.943 | 222.909 | 204.544 | 217.543 | 288.979 | 227.147 | 210.001 | 222.499 | 289.449 | 217.066 | 217.415 | 213.054 | 279.699 | 233.228 | 206.208 | 221.519 | 258.124 | 208.284 | 188.264 | 195.283 | 232.086 | 201.886 | 199.269 | 190.803 | 154.032 | 122.313 | 115.369 | 110.319 | 146.477 | 120.646 | 111.019 | 107.599 | 146.6 | 122.473 | 114.642 | 106.476 | 162.722 | 121.953 | 111.5 | 115.896 | 168.445 | 117.032 | 114.239 | 107.289 | 165.641 | 110.813 | 111.742 | 111.739 | 184.4 | 105.776 | 82.653 | 72.801 | 132.316 | 80.832 | 71.951 | 61.99 | 113.818 | 79.584 | 66.069 | 69.943 | 108.756 | 74.682 | 63.178 | 64.31 | 97.873 | 72.46 | 58.975 | 52.916 | 75.9 | 67.1 | 66.5 | 59.799 | 76.7 | 56.6 | 51.8 | 44.6 | 71.3 | 50 | 42.5 | 37 | 64.2 | 38.9 | 34.3 | 28.9 | 51.5 | 36.4 | 26.3 | 25.2 | 40.4 | 32 | 22 | 18.9 | 37.1 | 29.3 | 19 | 22.4 | 30.6 | 26.1 | 19.3 | 18.4 | 26.5 | 18.5 | 18 | 22.3 | 21.2 | 15.1 | 10.2 | 8.6 |
Inventory
| 450.74 | 469.625 | 444.749 | 395.995 | 426.026 | 435.681 | 433.913 | 455.485 | 536.793 | 643.192 | 613.625 | 557.992 | 585.811 | 606.655 | 540.129 | 481.611 | 383.44 | 350.18 | 276.327 | 256.311 | 333.656 | 370.915 | 335.344 | 302.339 | 300.648 | 284.828 | 256.268 | 251.511 | 285.594 | 325.562 | 312.025 | 289.122 | 301.088 | 317.497 | 319.249 | 301.609 | 339.397 | 348.463 | 299.3 | 293.081 | 318.823 | 351.823 | 298.45 | 289.255 | 289.89 | 306.854 | 288.382 | 280.872 | 306.29 | 318.697 | 259.989 | 246.142 | 251.76 | 257.61 | 228.234 | 217.23 | 152.312 | 167.5 | 135.018 | 124.021 | 129.757 | 153.996 | 168.305 | 169.78 | 171.724 | 166.393 | 149.724 | 144.867 | 146.413 | 168.255 | 156.214 | 144.07 | 146.155 | 185.324 | 164.019 | 168.401 | 184.741 | 207.302 | 173.839 | 137.475 | 139.279 | 146.935 | 105.841 | 104.057 | 125.057 | 147.054 | 137.271 | 111.966 | 105.655 | 98.343 | 85.237 | 100.306 | 123.105 | 149.49 | 141.64 | 118.544 | 97.145 | 105.523 | 100.755 | 96.959 | 98.4 | 94.9 | 80.1 | 90.3 | 98.5 | 99.9 | 78.5 | 71.4 | 68.4 | 64.7 | 64.5 | 68.3 | 62.8 | 59.1 | 51.4 | 48.6 | 50.2 | 59.2 | 53.1 | 46.1 | 42.5 | 41.5 | 39.2 | 39.5 | 34.3 | 38.9 | 37.5 | 41 | 45.5 | 49.2 | 51.5 | 49 | 48.8 | 55.1 | 61.6 | 45.3 | 29.3 | 21.8 | 11.7 | 10.7 |
Other Current Assets
| 36.215 | 29.909 | 30.59 | 27.012 | 29.535 | 28.95 | 24.458 | 24.721 | 27.85 | 34.647 | 25.969 | 27.654 | 25.327 | 20.512 | 67.23 | 56.037 | 49.897 | 47.956 | 49.067 | 54.035 | 10.403 | 13.048 | 19.764 | 10.369 | 14.437 | 17.884 | 13.831 | 9.545 | 13.505 | 14.999 | 11.874 | 24.072 | 12.251 | 14.102 | 13.5 | 27.772 | 30.873 | 38.914 | 41.18 | 36.885 | 39.228 | 41.466 | 41.259 | 43.14 | 35.635 | 37.724 | 32.827 | 29.972 | 25.124 | 25.401 | 22.817 | 25.265 | 21.118 | 24.334 | 22.184 | 26.603 | 16.829 | 17.741 | 17.234 | 14.806 | 16.503 | 16.575 | 15.688 | 16.648 | 16.477 | 16.511 | 24.075 | 22.709 | 21.229 | 21.115 | 22.114 | 21.858 | 19.973 | 18.785 | 19.417 | 17.067 | 15.891 | 14.016 | 14.328 | 15.003 | 17.336 | 17.969 | 13.78 | 13.142 | 13.885 | 16.99 | 13.336 | 11.601 | 16.511 | 10.785 | 9.161 | 8.983 | 15.352 | 14.091 | 11.341 | 9.634 | 10.495 | 8.379 | 8.381 | 8.889 | 7.7 | 6.6 | 8.1 | 5.901 | 5.7 | 9.7 | 10 | 5.2 | 4.6 | 4.3 | 3.6 | 2.1 | 2.5 | 2.1 | 2.1 | 1.2 | 1.9 | 1.3 | 1.2 | 0.5 | 1.1 | 1.7 | 1.8 | 1.3 | 1.5 | 2.6 | 1.5 | 1.7 | 2.5 | 2.3 | 2 | 2.3 | 3.1 | 2.9 | 3.2 | 3.4 | 3.1 | 1.4 | 0 | 0.9 |
Total Current Assets
| 996.308 | 900.635 | 831.563 | 843.918 | 956.438 | 888.692 | 856.057 | 892.041 | 1,122.401 | 1,237.816 | 1,176.499 | 1,082.08 | 1,164.989 | 1,091.767 | 1,056.074 | 971.937 | 1,090.068 | 951.918 | 757.036 | 682.836 | 729.239 | 711.371 | 635.994 | 604.859 | 673.345 | 636.367 | 543.968 | 555.311 | 622.646 | 592.702 | 551.144 | 556.078 | 620.062 | 580.317 | 560.408 | 772.724 | 680.39 | 633.929 | 565.743 | 564.76 | 668.556 | 635.081 | 586.294 | 615.476 | 633.999 | 587.903 | 539.547 | 545.205 | 605.66 | 574.149 | 491.95 | 488.536 | 540.383 | 528.31 | 466.901 | 460.451 | 393.796 | 356.623 | 315.225 | 359.354 | 351.697 | 303.89 | 345.1 | 396.453 | 422.779 | 363.655 | 338.775 | 395.764 | 417.476 | 357.888 | 349.381 | 373.218 | 393.811 | 353.19 | 323.994 | 311.174 | 386.389 | 340.513 | 306.761 | 287.234 | 350.381 | 282.786 | 255.478 | 243.74 | 282.216 | 279.638 | 256.755 | 234.836 | 268.063 | 275.392 | 249.022 | 243.67 | 257.734 | 249.7 | 223.95 | 220.381 | 207.513 | 193.125 | 185.98 | 194.023 | 208.3 | 204.1 | 185.3 | 189.7 | 190.3 | 190.7 | 175.8 | 176.9 | 179.5 | 159.5 | 136.2 | 133.2 | 144.1 | 128.8 | 124.6 | 122.9 | 130.4 | 114.6 | 101.3 | 103.7 | 103.3 | 96.6 | 93.3 | 94.9 | 98.2 | 74.3 | 90.3 | 94.8 | 80.3 | 90.1 | 78.9 | 95.5 | 97.3 | 92.8 | 99.9 | 83.8 | 65.9 | 45.2 | 26.7 | 22.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 365.88 | 366.203 | 371.304 | 372.608 | 373.232 | 373.904 | 391.557 | 390.544 | 374.991 | 347.28 | 323.315 | 243.137 | 195.375 | 181.902 | 166.355 | 169.068 | 168.072 | 169.167 | 166.309 | 164.752 | 164.707 | 165.593 | 166.194 | 130.338 | 130.94 | 128.271 | 123.619 | 123.503 | 132.989 | 134.672 | 135.599 | 134.935 | 133.879 | 133.568 | 132.708 | 130.465 | 126.919 | 124.659 | 125.329 | 126.068 | 128.588 | 131.311 | 127.586 | 129.117 | 130.577 | 130.45 | 115.806 | 101.716 | 97.117 | 99.615 | 100.83 | 100.69 | 86.713 | 85.127 | 82.191 | 82.487 | 78.991 | 80.233 | 81.243 | 82.113 | 79.826 | 80.214 | 81.923 | 83.946 | 85.957 | 87.765 | 90.598 | 91.611 | 91.387 | 94.205 | 95.405 | 96.669 | 98.369 | 98.839 | 99.33 | 100.703 | 114.322 | 77.272 | 73.618 | 71.551 | 78.325 | 76.103 | 70.333 | 68.704 | 67.836 | 66.591 | 64.121 | 63.082 | 43.845 | 44.383 | 44.818 | 45.716 | 46.277 | 46.932 | 47.277 | 47.763 | 48.108 | 48.706 | 47.42 | 47.739 | 47.3 | 46.6 | 44.6 | 42.5 | 38.9 | 33.3 | 29.7 | 26.3 | 25.5 | 25.4 | 26.1 | 25.8 | 24.1 | 21.4 | 17.4 | 15.8 | 15.2 | 12.7 | 12.6 | 11.6 | 11.7 | 11.4 | 11.5 | 11.6 | 11.7 | 11.9 | 11.9 | 13.1 | 14 | 13.2 | 6.7 | 6.8 | 6.9 | 7 | 7 | 5.9 | 3.6 | 3.2 | 1.2 | 1.2 |
Goodwill
| 1,066.73 | 1,066.73 | 1,066.73 | 1,066.73 | 1,066.73 | 1,066.73 | 1,066.73 | 1,066.479 | 1,063.309 | 1,065.214 | 1,065.111 | 948.873 | 739.901 | 739.901 | 739.901 | 739.901 | 739.901 | 739.901 | 739.901 | 739.901 | 602.32 | 602.32 | 602.32 | 602.32 | 602.32 | 602.32 | 602.32 | 602.32 | 602.32 | 672.929 | 672.929 | 698.929 | 698.938 | 698.938 | 698.494 | 583.005 | 582.812 | 582.602 | 582.479 | 549.727 | 549.828 | 549.827 | 453.241 | 453.241 | 453.241 | 453.241 | 453.241 | 453.241 | 452.253 | 452.253 | 452.285 | 452.35 | 367.409 | 356.202 | 356.137 | 356.242 | 201.542 | 201.542 | 201.557 | 185.937 | 185.831 | 185.831 | 185.831 | 166.131 | 212.621 | 212.621 | 212.621 | 212.922 | 212.874 | 213.227 | 212.496 | 201.002 | 201.003 | 201.003 | 201.003 | 201.003 | 0 | 0 | 0 | 201.2 | 0 | 0 | 0 | 52.786 | 40.767 | 0 | 0 | 0 | 0 | 40.8 | 40.8 | 40.8 | 41.3 | 41.75 | 42.3 | 42.8 | 43.7 | 44.2 | 45 | 40.9 | 39.3 | 39.7 | 39.1 | 39.1 | 37.2 | 0 | 0 | 10.9 | 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 |
Intangible Assets
| 524.105 | 528.511 | 532.378 | 536.696 | 541.064 | 544.958 | 549.375 | 553.883 | 558.381 | 562.751 | 567.097 | 537.846 | 349.328 | 351.966 | 354.642 | 357.264 | 288.617 | 292.79 | 297 | 300.952 | 279.028 | 283.186 | 287.757 | 291.526 | 294.565 | 295.865 | 298.915 | 302.915 | 369.201 | 386.856 | 411.002 | 419.489 | 430.902 | 437.951 | 444.893 | 375.751 | 384.766 | 391.548 | 398.523 | 398.43 | 404.872 | 411.524 | 308.161 | 322.309 | 327.604 | 332.918 | 338.23 | 355.628 | 361.153 | 366.651 | 371.709 | 377.15 | 291.308 | 296.196 | 300.207 | 304.705 | 218.417 | 220.356 | 222.356 | 177.124 | 178.868 | 180.222 | 182.863 | 143.66 | 197.256 | 193.332 | 193.999 | 202.438 | 202.987 | 233.856 | 209.484 | 224.22 | 199.802 | 199.891 | 200.551 | 229.694 | 403.108 | 403.798 | 404.53 | 405.234 | 406.199 | 395.02 | 136.004 | 134.11 | 135.767 | 84.441 | 84.824 | 85.187 | 83.512 | 47.783 | 48.104 | 40.767 | 48.243 | 7.166 | 49.839 | 50.652 | 51.867 | 52.809 | 53.962 | 46.354 | 46.5 | 47.2 | 46.8 | 47 | 45.4 | 8.5 | 8.7 | 9 | 9.2 | 9.5 | 9.7 | 9.9 | 10.1 | 10.3 | 10.5 | 8.2 | 8.4 | 8.6 | 8.8 | 8.9 | 9.1 | 9.3 | 9.5 | 9.7 | 9.9 | 10.1 | 10.2 | 9.2 | 9.2 | 1.9 | 2 | 2 | 2.2 | 2.3 | 2.4 | 2.7 | 3 | 3.3 | 3.6 | 1.4 |
Goodwill and Intangible Assets
| 1,590.835 | 1,595.241 | 1,599.108 | 1,603.426 | 1,607.794 | 1,611.688 | 1,616.105 | 1,620.362 | 1,621.69 | 1,627.965 | 1,632.208 | 1,486.719 | 1,089.229 | 1,091.867 | 1,094.543 | 1,097.165 | 1,028.518 | 1,032.691 | 1,036.901 | 1,040.853 | 881.348 | 885.506 | 890.077 | 893.846 | 896.885 | 898.185 | 901.235 | 905.235 | 971.521 | 1,059.785 | 1,083.931 | 1,118.418 | 1,129.84 | 1,136.889 | 1,143.387 | 958.756 | 967.578 | 974.15 | 981.002 | 948.157 | 954.7 | 961.351 | 761.402 | 775.55 | 780.845 | 786.159 | 791.471 | 808.869 | 813.406 | 818.904 | 823.994 | 829.5 | 658.717 | 652.398 | 656.344 | 660.947 | 419.959 | 421.898 | 423.913 | 363.061 | 364.699 | 366.053 | 368.694 | 309.791 | 409.877 | 405.953 | 406.62 | 415.36 | 415.861 | 447.083 | 421.98 | 425.222 | 400.805 | 400.894 | 401.554 | 430.697 | 403.108 | 403.798 | 404.53 | 405.234 | 406.199 | 395.02 | 136.004 | 134.11 | 135.767 | 84.441 | 84.824 | 85.187 | 83.512 | 47.783 | 48.104 | 40.767 | 48.243 | 48.916 | 49.839 | 50.652 | 51.867 | 52.809 | 53.962 | 46.354 | 46.5 | 47.2 | 46.8 | 47 | 45.4 | 8.5 | 8.7 | 9 | 9.2 | 9.5 | 9.7 | 9.9 | 10.1 | 10.3 | 10.5 | 8.2 | 8.4 | 8.6 | 8.8 | 8.9 | 9.1 | 9.3 | 9.5 | 9.7 | 9.9 | 10.1 | 10.2 | 9.2 | 9.2 | 1.9 | 2 | 2 | 2.2 | 2.3 | 2.4 | 2.7 | 3 | 3.3 | 3.6 | 1.4 |
Long Term Investments
| 0 | 6.7 | 1.585 | 1.19 | 1.173 | 1.817 | 1.816 | 1.816 | 0 | 0.534 | 4.357 | 2.918 | 0.657 | 0.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.652 | 1.766 | 2.005 | 1.942 | 0.619 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.223 | -12.093 | 0 | -11.526 | -12.355 | -12.778 | 19.285 | 19.973 | 20.048 | 45.025 | 0 | -16.419 | 0 | -13.085 | -13.479 | -13.479 | 0 | 0 | 0 | -10.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.745 | 0 | 0 | 0 | 0 | 0.035 | -0.045 | -0.045 | -0.041 | 0.027 | 0.049 | 0.044 | 0.004 | 0.033 | 0.012 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.259 | 3.811 | 3.781 | 3.662 | 2.972 | 2.996 | 2.757 | 2.781 | 2.62 | 2.657 | 3.877 | 3.628 | 29.311 | 28.357 | 26.431 | 21.748 | 21.568 | 17.934 | 14.012 | 14.635 | 12.926 | 12.398 | 8.937 | 7.991 | 9.942 | 11.696 | 13.476 | 16.654 | 44.59 | 8.809 | 2.046 | 1.955 | 2.713 | 2.66 | 2.686 | 1.605 | 1.097 | 1.766 | 2.461 | 2.132 | 0.917 | 1.646 | 2.343 | 2.523 | 2.78 | 2.726 | 2.435 | 2.401 | 2.652 | 0.734 | 0.627 | 0.976 | 0.981 | 2.64 | 0 | 0 | 11.936 | 12.093 | 0 | 11.526 | 12.355 | 12.778 | 0.749 | 1.618 | 0.887 | 10.979 | 0.12 | 16.419 | 0.176 | 13.085 | 13.479 | 13.479 | 0 | 0.253 | 0.146 | 10.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.745 | 0 | 0 | 0 | 0 | -0.035 | 0.045 | 0.045 | 0.041 | -0.027 | -0.049 | -0.044 | -0.004 | -0.033 | -0.012 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.849 | 7.787 | 13.61 | 13.818 | 10.677 | 22.563 | 4.536 | 6.171 | 7.723 | 8.956 | 3.998 | 4.969 | 7.844 | 5.806 | 4.689 | 3.57 | 3.518 | 2.483 | 1.43 | 0.807 | 2.869 | 1.085 | 1.629 | 12.501 | 12.605 | 18.303 | 18.671 | 18.675 | 2.53 | 2.519 | 1.963 | 1.71 | 2.583 | 2.081 | 2.326 | 6.093 | 6.488 | 12.482 | 12.603 | 12.638 | 10.935 | 11.596 | 10.03 | 10.636 | 10.819 | 10.933 | 11.302 | 15.813 | 15.512 | 15.66 | 15.877 | 16.021 | 14.185 | 14.531 | 33.859 | 36.639 | -1.471 | 30.949 | 30.944 | 30.205 | 29.947 | 30.047 | 9.596 | 9.526 | 9.186 | -1.465 | 56.679 | 9.258 | 10.432 | 10.5 | 36.184 | 11.163 | 38.99 | 40.041 | 43.47 | 15.17 | 47.318 | 51.45 | 53.749 | 47.43 | 32.709 | 28.582 | 27.077 | 43.055 | 24.739 | 20.335 | 21.533 | 22.524 | 23.96 | 17.397 | 20.666 | 27.405 | 17.758 | 17.743 | 18.05 | 18.385 | 19.135 | 19.137 | 20.856 | 16.136 | 17.2 | 16.9 | 14.6 | 14.8 | 15.2 | 19.6 | 15.9 | 15.4 | 15.7 | 15.8 | 13 | 13.3 | 15.4 | 7.6 | 7.6 | 8 | 7.2 | 8.2 | 8.4 | 9 | 7.8 | 7.8 | 7.3 | 6.9 | 5.1 | 5.6 | 5.5 | 5.6 | 5.7 | 7 | 7.4 | 7.6 | 7.6 | 7.6 | 7.4 | 7 | 1.9 | 1.8 | 0.2 | 0.2 |
Total Non-Current Assets
| 1,976.823 | 1,979.742 | 1,989.388 | 1,994.704 | 1,995.848 | 2,012.968 | 2,016.771 | 2,021.674 | 2,007.024 | 1,987.392 | 1,967.755 | 1,741.371 | 1,322.416 | 1,308.398 | 1,292.018 | 1,291.551 | 1,221.676 | 1,222.275 | 1,218.652 | 1,221.047 | 1,061.85 | 1,064.582 | 1,066.837 | 1,044.676 | 1,052.024 | 1,058.221 | 1,059.006 | 1,066.009 | 1,152.249 | 1,205.785 | 1,223.539 | 1,257.018 | 1,269.015 | 1,275.198 | 1,281.108 | 1,096.919 | 1,102.082 | 1,113.057 | 1,121.395 | 1,088.995 | 1,095.14 | 1,105.904 | 901.361 | 917.826 | 925.021 | 930.268 | 921.014 | 928.799 | 928.687 | 934.913 | 941.328 | 947.187 | 760.596 | 754.696 | 772.394 | 780.073 | 529.638 | 533.08 | 536.1 | 475.379 | 474.472 | 476.314 | 480.247 | 424.854 | 525.955 | 548.257 | 554.017 | 516.229 | 517.856 | 551.788 | 553.569 | 533.054 | 538.164 | 540.027 | 544.5 | 546.57 | 564.748 | 532.52 | 531.897 | 524.215 | 517.233 | 499.705 | 233.414 | 245.869 | 228.342 | 171.367 | 170.478 | 170.793 | 151.317 | 109.563 | 113.588 | 113.888 | 112.278 | 113.591 | 115.166 | 116.8 | 119.11 | 120.652 | 122.238 | 110.229 | 111 | 110.7 | 106 | 104.3 | 99.5 | 61.4 | 54.3 | 50.7 | 50.4 | 50.7 | 48.8 | 49 | 49.6 | 39.3 | 35.5 | 32 | 30.8 | 29.5 | 29.8 | 29.5 | 28.6 | 28.5 | 28.3 | 28.2 | 26.7 | 27.6 | 27.6 | 27.9 | 28.9 | 22.1 | 16.1 | 16.4 | 16.7 | 16.9 | 16.8 | 15.6 | 8.5 | 8.3 | 5 | 2.8 |
Total Assets
| 2,973.131 | 2,880.377 | 2,820.951 | 2,838.622 | 2,952.286 | 2,901.66 | 2,872.828 | 2,913.715 | 3,129.425 | 3,225.208 | 3,144.254 | 2,823.451 | 2,487.405 | 2,400.165 | 2,348.092 | 2,263.488 | 2,311.744 | 2,174.193 | 1,975.688 | 1,903.883 | 1,791.089 | 1,775.953 | 1,702.831 | 1,649.535 | 1,725.369 | 1,694.588 | 1,602.974 | 1,621.32 | 1,774.895 | 1,798.487 | 1,774.683 | 1,813.096 | 1,889.077 | 1,855.515 | 1,841.516 | 1,869.643 | 1,782.472 | 1,746.986 | 1,687.138 | 1,653.755 | 1,763.696 | 1,740.985 | 1,487.655 | 1,533.302 | 1,559.02 | 1,518.171 | 1,460.561 | 1,474.004 | 1,534.347 | 1,509.062 | 1,433.278 | 1,435.723 | 1,300.979 | 1,283.006 | 1,239.295 | 1,240.524 | 923.434 | 889.703 | 851.325 | 834.733 | 826.169 | 780.204 | 825.347 | 821.307 | 948.734 | 911.912 | 892.792 | 911.993 | 935.332 | 909.676 | 902.95 | 906.272 | 931.975 | 893.217 | 868.494 | 857.744 | 951.137 | 873.033 | 838.658 | 811.449 | 867.614 | 782.491 | 488.892 | 489.609 | 510.558 | 451.005 | 427.233 | 405.629 | 419.38 | 384.955 | 362.61 | 357.558 | 370.012 | 363.291 | 339.116 | 337.181 | 326.623 | 313.777 | 308.218 | 304.252 | 319.3 | 314.8 | 291.3 | 294 | 289.8 | 252.1 | 230.1 | 227.6 | 229.9 | 210.2 | 185 | 182.2 | 193.7 | 168.1 | 160.1 | 154.9 | 161.2 | 144.1 | 131.1 | 133.2 | 131.9 | 125.1 | 121.6 | 123.1 | 124.9 | 101.9 | 117.9 | 122.7 | 109.2 | 112.2 | 95 | 111.9 | 114 | 109.7 | 116.7 | 99.4 | 74.4 | 53.5 | 31.7 | 25.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 315.353 | 323.256 | 245.216 | 245.349 | 293.05 | 258.669 | 226.191 | 190.598 | 232.46 | 311.622 | 323.119 | 308.178 | 306.049 | 337.465 | 317.573 | 334.807 | 301.175 | 280.487 | 193.637 | 152.674 | 141.523 | 166.684 | 139.06 | 143.56 | 146.035 | 151.208 | 125.805 | 129.341 | 109.196 | 136.225 | 136.426 | 76.846 | 134.935 | 130.763 | 110.795 | 103.713 | 122.584 | 143.102 | 113.384 | 98.564 | 101.435 | 114.704 | 84.818 | 75.585 | 93.322 | 109.067 | 86.534 | 72.263 | 86.262 | 106.475 | 72.911 | 69.845 | 96.648 | 104.715 | 77.545 | 73.321 | 39.21 | 48.227 | 38.663 | 35.005 | 37.694 | 34.319 | 29.911 | 33.957 | 51.693 | 38.891 | 34.203 | 42.763 | 48.151 | 43.982 | 34.471 | 37.779 | 42.607 | 45.182 | 32.527 | 30.175 | 53.582 | 37.473 | 39.968 | 30.871 | 31.076 | 33.77 | 21.774 | 15.642 | 34.695 | 30.141 | 29.174 | 19.613 | 28.23 | 23.146 | 11.927 | 11.549 | 13.261 | 23.392 | 13.161 | 21.003 | 11.379 | 12.409 | 9.291 | 6.295 | 4.7 | 3.5 | 2.7 | 1.592 | 4.8 | 0.9 | 0.8 | 1.4 | 2 | 0.8 | 2.1 | 2.6 | 5.1 | 4.5 | 3.7 | 1 | 2.6 | 2.9 | 3.8 | 2.4 | 2.7 | 2.9 | 2.5 | 3.1 | 3.2 | 5.8 | 3.1 | 3.3 | 2.5 | 3.1 | 3.6 | 3.1 | 2.5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 49.461 | 7.813 | 7.031 | 14.511 | 6.235 | 6.235 | 6.235 | 13.184 | 20.872 | 20.872 | 14.622 | 13.394 | 1.884 | 1.884 | 1.884 | 13.828 | 6.654 | 1.884 | 1.884 | 9.166 | 5.215 | 5.039 | 5.164 | 1.884 | 1.884 | 1.884 | 1.884 | 1.884 | 20.86 | 20.789 | 20.601 | 24.404 | 24.528 | 24.529 | 24.54 | 22.644 | 23.8 | 23.8 | 23.8 | 21.9 | 461.9 | 510.8 | 332.201 | 96.9 | 103.936 | 120.4 | 59.9 | 102 | 143.4 | 161 | 161 | 174.1 | 73 | 108 | 106.2 | 124 | 53 | 53 | 3 | 3 | 3 | 3 | 78 | 78 | 78 | 78 | 3 | 3 | 13 | 13 | 10 | 10 | 10 | 14.974 | 12.527 | 10 | 70 | 51 | 22 | 10 | 56 | 44 | 10 | 10 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 10 | 10 | 10 | 0.45 | 0.45 | 0.45 | 0.45 | 4.8 | 10 | 0 | 10 | 4.8 | 10 | 0 | 0 | 0 | 0 | 0 | 4 | 8.8 | 0 | 0 | 2.6 | 38.7 | 30.7 | 23.5 | 30 | 25.6 | 24.4 | 23.1 | 22.5 | 0 | 0 | 23.3 | 34.1 | 16.4 | 23.5 | 10 | 30.7 | 36.6 | 36.4 | 45 | 25 | 11 | 0.9 | 7.2 | 7.8 |
Tax Payables
| 11.066 | 33.683 | 11.867 | 17.821 | 50.82 | 12.132 | 15.316 | 14.778 | 36.619 | 15.484 | 18.626 | 20.718 | 20.727 | 20.091 | 13.917 | 7.022 | 5.878 | 0 | 0 | 1.181 | 3.223 | 0.018 | 3.653 | 1.427 | 3.181 | 0 | 0 | 0 | 64.047 | 16.583 | 7.443 | 6.564 | 11.534 | 8.139 | 12.147 | 6.938 | 10.018 | 9.6 | 7.06 | 6.85 | 13.936 | 7.325 | 6.666 | 6.835 | 9.344 | 6.934 | 6.562 | 5.729 | 4.918 | 7.692 | 0.498 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0.161 | 0 | 1.975 | 1.746 | 1.655 | 2.903 | 4.173 | 0 | 9.181 | 9.181 | 0.957 | 18.227 | 24.924 | 24.924 | 0 | 0 | 0 | 31.286 | 0 | 0 | 0 | 26.411 | 0 | 0 | 0 | 23.604 | 29.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 11.867 | 17.821 | 12.915 | 12.132 | 15.316 | 0 | 0 | 0 | 0 | 0 | 237.706 | 189.584 | 173.636 | 213.19 | 208.845 | 151.998 | 116.169 | 139.304 | 127.423 | 107.52 | 100.329 | 119.333 | 130.513 | 108.719 | 98.592 | 130.989 | 216.78 | 146.532 | 125.025 | 146.427 | 159.147 | 128.436 | 129.633 | 132.847 | 137.049 | 133.014 | 121.225 | 131.87 | 157.803 | 131.755 | 116.473 | 149.29 | 148.836 | 120.295 | 107.399 | 117.625 | 139.287 | 115.304 | 96.674 | 0.352 | 137.874 | 124.83 | 0 | 0 | 0 | 0.145 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.457 | 56.206 | 45.736 | 53.471 | 76.304 | 54.819 | 49.032 | 54.145 | 63.302 | 50.249 | 51.418 | 7.655 | 75.368 | 37.922 | 18.627 | 5.93 | 31.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.342 | 19.901 | 17.411 | 13.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 141.892 | 143.944 | 163.561 | 173.13 | 193.611 | 195.359 | 193.049 | 193.598 | 232.751 | 235.133 | 246.968 | 260.4 | 296.648 | 240.795 | 238.361 | 259.235 | 284.798 | 217.964 | 170.408 | 175.875 | 167.938 | 146.116 | 141.181 | 165.16 | 184.237 | 144.915 | 131.174 | 165.864 | 165.023 | 139.184 | 126.328 | 181.553 | 156.506 | 132.928 | 129.904 | 135.463 | 137.584 | 134.564 | 124.198 | 134.551 | 154.671 | 136.192 | 117.786 | 150.034 | 148.56 | 124.272 | 117.867 | 128.673 | 154.047 | 125.921 | 114.338 | 134.592 | 141.437 | 128.918 | 132.944 | 141.62 | 82.068 | 67.621 | 58.993 | 67.289 | 75.143 | 64.913 | 56.159 | 49.194 | 75.129 | 64.353 | 49.578 | 64.516 | 87.097 | 67.012 | 53.676 | 62.384 | 104.152 | 81.649 | 80.809 | 54.145 | 93.685 | 80.048 | 82.578 | 63.64 | 103.282 | 57.92 | 44.075 | 28.049 | 31.645 | 46.038 | 38.692 | 41.414 | 53.235 | 40.69 | 38.635 | 40.683 | 48.601 | 42.789 | 36.755 | 31.569 | 42.42 | 35.72 | 35.805 | 32.883 | 35.9 | 31.8 | 27.5 | 27.108 | 30.1 | 24.1 | 20.4 | 21.2 | 29.2 | 21.1 | 17.9 | 14.7 | 22.4 | 14.4 | 11.7 | 8.7 | 20.2 | 16.6 | 13.4 | 12.2 | 17.3 | 14.9 | 12.2 | 11.8 | 36.3 | 13.1 | 9.9 | 5.1 | 14.9 | 14.4 | 12.8 | 11.9 | 13.3 | 11.5 | 12.7 | 11.7 | 11.4 | 9.2 | 7.1 | 5.3 |
Total Current Liabilities
| 517.772 | 508.696 | 427.675 | 450.811 | 543.716 | 472.395 | 440.791 | 412.158 | 522.702 | 583.111 | 603.335 | 602.69 | 625.308 | 600.235 | 571.735 | 614.892 | 598.505 | 500.335 | 365.929 | 338.896 | 317.899 | 317.857 | 289.058 | 312.031 | 335.337 | 298.007 | 258.863 | 297.089 | 359.126 | 312.781 | 290.798 | 289.367 | 327.503 | 296.359 | 277.386 | 268.758 | 293.986 | 311.066 | 268.442 | 261.865 | 731.942 | 769.021 | 541.471 | 329.354 | 355.162 | 360.673 | 270.863 | 308.665 | 388.627 | 401.088 | 348.747 | 378.889 | 311.085 | 341.633 | 316.689 | 338.941 | 174.278 | 168.993 | 100.817 | 105.294 | 117.812 | 103.978 | 165.725 | 172.252 | 208.995 | 181.244 | 95.962 | 119.46 | 149.205 | 142.221 | 123.071 | 135.087 | 156.759 | 141.805 | 125.863 | 125.606 | 217.267 | 168.521 | 144.546 | 130.922 | 190.358 | 135.69 | 75.849 | 77.295 | 116.801 | 76.179 | 67.866 | 61.027 | 81.465 | 63.836 | 50.562 | 52.232 | 69.862 | 76.181 | 59.916 | 62.572 | 54.249 | 48.579 | 45.546 | 39.628 | 45.4 | 45.3 | 30.2 | 38.7 | 39.7 | 35 | 21.2 | 22.6 | 31.2 | 21.9 | 20 | 21.3 | 36.3 | 18.9 | 15.4 | 12.3 | 61.5 | 50.2 | 40.7 | 44.6 | 45.6 | 42.2 | 37.8 | 37.4 | 39.5 | 18.9 | 36.3 | 42.5 | 33.8 | 41 | 26.4 | 45.7 | 52.4 | 49.9 | 57.7 | 36.7 | 22.4 | 10.1 | 14.3 | 13.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 742.478 | 779.587 | 696.683 | 768.669 | 879.704 | 872.244 | 971.02 | 1,103.864 | 1,194.5 | 1,138.219 | 855.077 | 481.179 | 507.055 | 546.878 | 380.098 | 477.776 | 338.286 | 363.934 | 378.282 | 284.123 | 341.779 | 362.906 | 318.9 | 337.846 | 299.192 | 298.239 | 287.985 | 405.331 | 423.477 | 433.24 | 461.211 | 540.374 | 524.033 | 562.951 | 597.27 | 450.907 | 455.507 | 415.007 | 411.307 | 93.807 | 93.807 | 93.807 | 95.707 | 113.609 | 107.247 | 165.81 | 155 | 0 | 0 | 175 | 175 | 0 | 0 | 180.928 | 180.481 | 0 | 0 | 132.791 | 0 | 131 | 135.514 | 137.9 | 140.362 | 134 | 134 | 212 | 223.747 | 212 | 212 | 240 | 240 | 257.66 | 257.66 | 260.107 | 254.974 | 264.974 | 260 | 260 | 260 | 270 | 270 | 45 | 45 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.9 | 1.1 | 21.6 | 1.1 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 38.241 | 37.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.65 | 6.736 | 5.988 | 4.956 | 4.016 | 6.56 | 6.34 | 5.547 | 4.398 | 8.298 | 6.962 | 5.626 | 4.357 | 7.091 | 8.412 | 5.213 | 3.998 | 7.257 | 7.908 | 6.431 | 6.171 | 8.223 | 8.613 | 8.301 | 0 | 0 | 9.547 | 10.629 | 9.652 | 10.743 | 11.731 | 11.745 | 0 | 10.903 | 0 | -4.514 | 0 | 0 | 0 | 0 | -0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.535 | 49.347 | 52.036 | 41.253 | 40.803 | 34.747 | 30.789 | 28.048 | 31.307 | 34.643 | 31.087 | 21.582 | 7.136 | 5.452 | 6.432 | 5.735 | 5.636 | 5.092 | 4.989 | 4.224 | 8.439 | 8.323 | 7.67 | 5.748 | 5.155 | 8.449 | 7.561 | 7.096 | 8.153 | 7.03 | 7.637 | 20.091 | 19.484 | 21.986 | 24.163 | 44.12 | 43.312 | 48.179 | 51.08 | 52.711 | 53.299 | 53.891 | 54.069 | 56.988 | 55.88 | 55.889 | 56.9 | 57.991 | 53.805 | 57.265 | 58.261 | 60.576 | 27.222 | 25.04 | 19.374 | 23.216 | 1.441 | 1.006 | 1.548 | 1.202 | 0.219 | 0.547 | 0 | 0 | 0 | 0.006 | 0.41 | 0.41 | 0 | 1.04 | 0.894 | 1.673 | 0.164 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.3 | 0 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 777.648 | 12.276 | 12.153 | 12.433 | 12.82 | 12.931 | 14.096 | 13.678 | 14.479 | 14.608 | 15.191 | 16.763 | 18.824 | 19.601 | 20.966 | 23.416 | 19.389 | 21.951 | 19.084 | 20.758 | 18.944 | 20.619 | 7.018 | 16.219 | 13.773 | 13.2 | 14.614 | 14.691 | 17.875 | 17.86 | 18.569 | 21.661 | 21.838 | 21.326 | 44.708 | 46.208 | 26.333 | 69.147 | 71.552 | 76.018 | 78.957 | 76.347 | 72.574 | 78.754 | 80.427 | 79.528 | 79.566 | 83.394 | 254.164 | 246.145 | 23.8 | 82.145 | 214.782 | 203.682 | 1.555 | 1.594 | 80.041 | 80.568 | 9.844 | 133.562 | 13.731 | 0 | 0 | 0 | 7.13 | 10.82 | 10.454 | 0 | 11.233 | 10.514 | 10.598 | 2.095 | 1.735 | 1.371 | 1.009 | 1.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.2 |
Total Non-Current Liabilities
| 827.183 | 804.101 | 843.776 | 750.369 | 822.292 | 927.382 | 917.129 | 1,012.746 | 1,149.65 | 1,243.751 | 1,184.497 | 893.422 | 507.139 | 532.108 | 574.276 | 409.249 | 502.801 | 365.329 | 388.007 | 403.264 | 311.506 | 370.721 | 377.594 | 340.867 | 356.774 | 320.841 | 320.414 | 309.772 | 431.359 | 448.367 | 459.446 | 502.963 | 581.696 | 567.345 | 607.659 | 670.842 | 520.552 | 524.654 | 486.559 | 487.325 | 172.764 | 170.154 | 166.381 | 174.461 | 194.036 | 186.775 | 245.376 | 238.733 | 255.453 | 255.614 | 257.061 | 260.105 | 225.689 | 215.528 | 211.509 | 216.034 | 93.213 | 93.319 | 144.183 | 145.667 | 144.95 | 136.061 | 137.9 | 140.362 | 141.13 | 144.826 | 222.454 | 224.157 | 223.233 | 223.554 | 251.492 | 243.768 | 259.559 | 259.031 | 261.116 | 256.761 | 264.974 | 260 | 260 | 260 | 270 | 270 | 45 | 62.211 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55.5 | 55.5 | 55.4 | 55.5 | 55.4 | 55.4 | 55.4 | 55.5 | 55.5 | 55.4 | 40.5 | 40.4 | 40.4 | 40.4 | 40.4 | 40.7 | -0.1 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0 | 0.4 | 0.3 | 0.3 | 0 | 0 | -0.1 | 0 | 0.2 | 0.1 | 0.2 | 0.2 | 0.9 | 1.1 | 21.7 | 1 | 0.2 |
Total Liabilities
| 1,344.955 | 1,312.797 | 1,271.451 | 1,201.18 | 1,366.008 | 1,399.777 | 1,357.92 | 1,424.904 | 1,672.352 | 1,826.862 | 1,787.832 | 1,496.112 | 1,132.447 | 1,132.343 | 1,146.011 | 1,024.141 | 1,101.306 | 865.664 | 753.936 | 742.16 | 629.405 | 688.578 | 666.652 | 652.898 | 692.111 | 618.848 | 579.277 | 606.861 | 790.485 | 761.148 | 750.244 | 792.33 | 909.199 | 863.704 | 885.045 | 939.6 | 814.538 | 835.72 | 755.001 | 749.19 | 904.706 | 939.175 | 707.852 | 503.815 | 549.198 | 547.448 | 516.239 | 547.398 | 644.08 | 656.702 | 605.808 | 638.994 | 536.774 | 557.161 | 528.198 | 554.975 | 267.491 | 262.312 | 245 | 250.961 | 262.762 | 240.039 | 303.625 | 312.614 | 350.125 | 326.07 | 318.416 | 343.617 | 372.438 | 365.775 | 374.563 | 378.855 | 416.318 | 400.836 | 386.979 | 382.367 | 482.241 | 428.521 | 404.546 | 390.922 | 460.358 | 405.69 | 120.849 | 139.506 | 171.801 | 131.179 | 122.866 | 116.027 | 136.465 | 118.836 | 105.562 | 107.232 | 124.862 | 131.181 | 114.916 | 117.572 | 109.249 | 103.579 | 100.546 | 94.628 | 100.9 | 100.8 | 85.6 | 94.2 | 95.1 | 90.4 | 76.6 | 78.1 | 86.7 | 77.3 | 60.5 | 61.7 | 76.7 | 59.3 | 55.8 | 53 | 61.4 | 50.2 | 40.7 | 44.6 | 45.9 | 42.5 | 38.1 | 37.4 | 39.9 | 19.2 | 36.6 | 42.5 | 33.8 | 40.9 | 26.4 | 45.9 | 52.5 | 50.1 | 57.9 | 37.6 | 23.5 | 31.8 | 15.3 | 13.3 |
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 |
Common Stock
| 2.285 | 2.281 | 2.281 | 2.375 | 2.374 | 2.372 | 2.41 | 2.399 | 2.399 | 2.397 | 2.397 | 2.38 | 2.414 | 2.411 | 2.41 | 2.441 | 2.439 | 2.533 | 2.532 | 2.519 | 2.517 | 2.513 | 2.51 | 2.495 | 2.534 | 2.635 | 2.629 | 2.658 | 2.696 | 2.726 | 2.722 | 2.703 | 2.699 | 2.787 | 2.782 | 2.774 | 2.828 | 2.809 | 2.86 | 2.849 | 2.843 | 2.84 | 2.836 | 3.227 | 3.205 | 3.203 | 3.196 | 3.187 | 3.175 | 3.179 | 3.173 | 3.168 | 3.161 | 3.158 | 3.089 | 3.084 | 3.065 | 3.062 | 3.067 | 3.057 | 3.05 | 3.016 | 3.007 | 2.988 | 3.014 | 3.022 | 3.021 | 3.038 | 3.071 | 3.07 | 3.033 | 3.029 | 3.025 | 3.006 | 3.003 | 3.001 | 2.994 | 2.993 | 2.988 | 2.983 | 2.982 | 2.982 | 2.951 | 2.929 | 2.819 | 2.84 | 2.822 | 2.82 | 2.818 | 2.819 | 2.821 | 2.82 | 2.808 | 2.806 | 2.806 | 2.806 | 2.829 | 2.844 | 2.865 | 2.884 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.7 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 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 |
Retained Earnings
| 1,260.852 | 1,211.236 | 1,194.222 | 1,284.229 | 1,241.495 | 1,165.598 | 1,186.769 | 1,164.188 | 1,128.008 | 1,076.182 | 1,045.51 | 1,021.017 | 1,054.902 | 980.033 | 928.73 | 965.166 | 942.995 | 1,045.673 | 958.34 | 898.166 | 901.321 | 832.622 | 786.601 | 746.366 | 780.629 | 826.825 | 783.217 | 780.494 | 754.909 | 812.871 | 803.997 | 798.13 | 762.322 | 775.038 | 746.719 | 728.527 | 766.105 | 719.327 | 742.268 | 721.858 | 681.386 | 626.01 | 607.17 | 846.49 | 835.577 | 798.099 | 774.836 | 761.677 | 730.21 | 694.049 | 671.146 | 648.144 | 619.288 | 586.457 | 584.678 | 560.3 | 535.931 | 508.868 | 486.915 | 468.528 | 451.864 | 435.07 | 419.159 | 410.372 | 500.564 | 486.557 | 475.959 | 473.361 | 467.643 | 444.801 | 435.209 | 431.003 | 421.282 | 398.469 | 387.595 | 380.916 | 374.271 | 351.605 | 342.153 | 331.606 | 328.44 | 297.52 | 290.938 | 274.413 | 283.046 | 262.341 | 248.518 | 233.774 | 226.404 | 209.683 | 201.26 | 195.474 | 191.661 | 179.879 | 173.523 | 169.503 | 166.804 | 158.407 | 154.969 | 153.246 | 161.8 | 157.2 | 149 | 143.2 | 138.3 | 127.2 | 119.7 | 114.9 | 111.2 | 102 | 96.1 | 92.5 | 89.7 | 81.9 | 77.8 | 75.4 | 73.3 | 67.3 | 64 | 62.3 | 60.6 | 56.7 | 56.6 | 57.7 | 61.9 | 57.3 | 56 | 54.8 | 50.4 | 46.3 | 43.7 | 41.9 | 37.5 | 35.6 | 34.8 | 30.2 | 19.3 | 10.7 | 5.6 | 1.4 |
Accumulated Other Comprehensive Income/Loss
| 3.243 | -1.515 | 2.797 | 2.099 | 2.058 | 3.686 | 1.232 | 4.947 | 4.139 | 7.2 | 3.361 | 0.202 | -1.066 | -6.211 | -12.453 | -11.656 | -12.285 | -14.32 | -8.917 | -7.005 | -4.885 | -4.755 | -2.011 | 1.191 | 5.207 | 4.647 | 4.068 | 0.631 | -1.338 | -2.947 | -1.004 | 1.173 | 2.087 | 0.857 | -0.019 | 0.665 | 1.729 | 0.321 | 0.017 | -0.076 | 0.128 | 0.056 | -0.29 | -1.091 | -1.726 | -1.843 | -2.284 | -2.729 | -3.962 | -4.747 | -4.464 | -5.589 | -5.787 | -6.985 | -8.577 | -7.85 | -8.446 | -8.89 | -7.147 | -8.574 | -10.429 | -9.608 | -10.672 | -10.294 | -9.79 | -5.469 | -5.653 | -8.351 | -6.239 | -2.039 | 0.278 | -1.566 | -3.067 | -0.318 | 0.238 | 1.16 | 2.468 | 0.907 | 0.601 | -1.784 | -2.849 | -2.359 | -1.729 | -0.918 | -2.765 | -1.295 | -1.09 | -0.976 | -0.068 | -0.134 | -0.587 | -1.392 | -1.933 | -3.118 | -4.335 | -4.906 | -4.854 | -3.908 | -3.312 | 0 | -8.1 | -7.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | -3.2 | -3.1 | -3 | -3.4 | -3.3 | -3.2 | -3 | -2.9 | -2.7 | -2.7 | -3.4 | -3.2 | -3.1 | -3.1 | -2.9 | -2.7 | -3 | -2.7 | -2.6 | -2.5 | -1.8 | -1.3 | -1 | -0.8 | -0.7 |
Other Total Stockholders Equity
| 361.796 | 355.578 | 350.2 | 348.739 | 340.351 | 330.227 | 324.497 | 317.277 | 322.527 | 312.567 | 305.154 | 303.74 | 298.708 | 291.589 | 283.394 | 283.396 | 277.289 | 274.643 | 269.797 | 268.043 | 262.731 | 256.995 | 249.079 | 246.585 | 244.888 | 241.633 | 233.783 | 230.676 | 228.143 | 224.689 | 218.724 | 218.76 | 212.77 | 213.129 | 206.989 | 198.077 | 197.272 | 188.809 | 186.992 | 179.934 | 174.633 | 172.904 | 170.087 | 180.861 | 172.766 | 171.264 | 168.574 | 164.471 | 160.844 | 159.879 | 157.615 | 151.006 | 147.543 | 143.215 | 131.907 | 130.015 | 125.393 | 124.351 | 123.49 | 120.761 | 118.922 | 111.687 | 110.228 | 105.627 | 104.821 | 101.732 | 101.049 | 100.328 | 98.419 | 98.069 | 89.867 | 94.951 | 94.417 | 91.224 | 90.679 | 90.3 | 89.163 | 89.007 | 88.37 | 87.722 | 78.683 | 78.658 | 75.883 | 73.679 | 55.657 | 55.94 | 54.117 | 53.984 | 53.761 | 53.751 | 53.554 | 53.424 | 52.614 | 52.543 | 52.206 | 52.206 | 52.595 | 52.855 | 53.15 | 53.494 | 53.7 | 53.9 | 53.8 | 53.708 | 53.5 | 31.7 | 31 | 31.9 | 29.3 | 29.5 | 27.1 | 26.7 | 26 | 25.6 | 29.9 | 29.7 | 29.6 | 29.6 | 29.8 | 29.6 | 28.6 | 28.9 | 29.8 | 30.7 | 25.8 | 28.8 | 28.5 | 28.5 | 28.1 | 27.9 | 27.6 | 27.1 | 26.7 | 26.6 | 26.5 | 33.4 | 32.9 | 12 | 11.6 | 11.1 |
Total Shareholders Equity
| 1,628.176 | 1,567.58 | 1,549.5 | 1,637.442 | 1,586.278 | 1,501.883 | 1,514.908 | 1,488.811 | 1,457.073 | 1,398.346 | 1,356.422 | 1,327.339 | 1,354.958 | 1,267.822 | 1,202.081 | 1,239.347 | 1,210.438 | 1,308.529 | 1,221.752 | 1,161.723 | 1,161.684 | 1,087.375 | 1,036.179 | 996.637 | 1,033.258 | 1,075.74 | 1,023.697 | 1,014.459 | 984.41 | 1,037.339 | 1,024.439 | 1,020.766 | 979.878 | 991.811 | 956.471 | 930.043 | 967.934 | 911.266 | 932.137 | 904.565 | 858.99 | 801.81 | 779.803 | 1,029.487 | 1,009.822 | 970.723 | 944.322 | 926.606 | 890.267 | 852.36 | 827.47 | 796.729 | 764.205 | 725.845 | 711.097 | 685.549 | 655.943 | 627.391 | 606.325 | 583.772 | 563.407 | 540.165 | 521.722 | 508.693 | 598.609 | 585.842 | 574.376 | 568.376 | 562.894 | 543.901 | 528.387 | 527.417 | 515.657 | 492.381 | 481.515 | 475.377 | 468.896 | 444.512 | 434.112 | 420.527 | 407.256 | 376.801 | 368.043 | 350.103 | 338.757 | 319.826 | 304.367 | 289.602 | 282.915 | 266.119 | 257.048 | 250.326 | 245.15 | 232.11 | 224.2 | 219.609 | 217.374 | 210.198 | 207.672 | 209.624 | 218.4 | 214 | 205.7 | 199.8 | 194.7 | 161.7 | 153.5 | 149.5 | 143.2 | 132.9 | 124.5 | 120.5 | 117 | 108.8 | 104.3 | 101.9 | 99.8 | 93.9 | 90.4 | 88.6 | 86 | 82.6 | 83.5 | 85.7 | 85 | 82.7 | 81.3 | 80.2 | 75.4 | 71.3 | 68.6 | 66 | 61.5 | 59.6 | 58.8 | 61.8 | 50.9 | 21.7 | 16.4 | 11.8 |
Total Equity
| 1,628.176 | 1,567.58 | 1,549.5 | 1,637.442 | 1,586.278 | 1,501.883 | 1,514.908 | 1,488.811 | 1,457.073 | 1,398.346 | 1,356.422 | 1,327.339 | 1,354.958 | 1,267.822 | 1,202.081 | 1,239.347 | 1,210.438 | 1,308.529 | 1,221.752 | 1,161.723 | 1,161.684 | 1,087.375 | 1,036.179 | 996.637 | 1,033.258 | 1,075.74 | 1,023.697 | 1,014.459 | 984.41 | 1,037.339 | 1,024.439 | 1,020.766 | 979.878 | 991.811 | 956.471 | 930.043 | 967.934 | 911.266 | 932.137 | 904.565 | 858.99 | 801.81 | 779.803 | 1,029.487 | 1,009.822 | 970.723 | 944.322 | 926.606 | 890.267 | 852.36 | 827.47 | 796.729 | 764.205 | 725.845 | 711.097 | 685.549 | 655.943 | 627.391 | 606.325 | 583.772 | 563.407 | 540.165 | 521.722 | 508.693 | 598.609 | 585.842 | 574.376 | 568.376 | 562.894 | 543.901 | 528.387 | 527.417 | 515.657 | 492.381 | 481.515 | 475.377 | 468.896 | 444.512 | 434.112 | 420.527 | 407.256 | 376.801 | 368.043 | 350.103 | 338.757 | 319.826 | 304.367 | 289.602 | 282.915 | 266.119 | 257.048 | 250.326 | 245.15 | 232.11 | 224.2 | 219.609 | 217.374 | 210.198 | 207.672 | 209.624 | 218.4 | 214 | 205.7 | 199.8 | 194.7 | 161.7 | 153.5 | 149.5 | 143.2 | 132.9 | 124.5 | 120.5 | 117 | 108.8 | 104.3 | 101.9 | 99.8 | 93.9 | 90.4 | 88.6 | 86 | 82.6 | 83.5 | 85.7 | 85 | 82.7 | 81.3 | 80.2 | 75.4 | 71.3 | 68.6 | 66 | 61.5 | 59.6 | 58.8 | 61.8 | 50.9 | 21.7 | 16.4 | 11.8 |
Total Liabilities & Shareholders Equity
| 2,973.131 | 2,880.377 | 2,820.951 | 2,838.622 | 2,952.286 | 2,901.66 | 2,872.828 | 2,913.715 | 3,129.425 | 3,225.208 | 3,144.254 | 2,823.451 | 2,487.405 | 2,400.165 | 2,348.092 | 2,263.488 | 2,311.744 | 2,174.193 | 1,975.688 | 1,903.883 | 1,791.089 | 1,775.953 | 1,702.831 | 1,649.535 | 1,725.369 | 1,694.588 | 1,602.974 | 1,621.32 | 1,774.895 | 1,798.487 | 1,774.683 | 1,813.096 | 1,889.077 | 1,855.515 | 1,841.516 | 1,869.643 | 1,782.472 | 1,746.986 | 1,687.138 | 1,653.755 | 1,763.696 | 1,740.985 | 1,487.655 | 1,533.302 | 1,559.02 | 1,518.171 | 1,460.561 | 1,474.004 | 1,534.347 | 1,509.062 | 1,433.278 | 1,435.723 | 1,300.979 | 1,283.006 | 1,239.295 | 1,240.524 | 923.434 | 889.703 | 851.325 | 834.733 | 826.169 | 780.204 | 825.347 | 821.307 | 948.734 | 911.912 | 892.792 | 911.993 | 935.332 | 909.676 | 902.95 | 906.272 | 931.975 | 893.217 | 868.494 | 857.744 | 951.137 | 873.033 | 838.658 | 811.449 | 867.614 | 782.491 | 488.892 | 489.609 | 510.558 | 451.005 | 427.233 | 405.629 | 419.38 | 384.955 | 362.61 | 357.558 | 370.012 | 363.291 | 339.116 | 337.181 | 326.623 | 313.777 | 308.218 | 304.252 | 319.3 | 314.8 | 291.3 | 294 | 289.8 | 252.1 | 230.1 | 227.6 | 229.9 | 210.2 | 185 | 182.2 | 193.7 | 168.1 | 160.1 | 154.9 | 161.2 | 144.1 | 131.1 | 133.2 | 131.9 | 125.1 | 121.6 | 123.1 | 124.9 | 101.9 | 117.9 | 122.7 | 109.2 | 112.2 | 95 | 111.9 | 114 | 109.7 | 116.7 | 99.4 | 74.4 | 53.5 | 31.7 | 25.1 |