Hurco Companies, Inc.
NASDAQ:HURC
21.1 (USD) • At close November 4, 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 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 36.054 | 37.542 | 37.936 | 41.784 | 41.03 | 52.155 | 56.888 | 63.922 | 73.536 | 82.042 | 90.029 | 84.063 | 80.471 | 73.888 | 66.553 | 57.859 | 47.089 | 45.267 | 52.587 | 56.943 | 66.103 | 70.18 | 69.758 | 77.17 | 77.011 | 76.376 | 80.236 | 66.307 | 61.145 | 60.614 | 55.14 | 41.217 | 42.201 | 45.325 | 51.786 | 55.237 | 49.998 | 64.72 | 59.855 | 53.846 | 51.345 | 46.674 | 47.993 | 42.804 | 44.612 | 43.277 | 39.108 | 35.77 | 35.095 | 40.113 | 42.667 | 44.961 | 49.139 | 48.678 | 50.289 | 48.255 | 45.189 | 36.018 | 32.381 | 28.782 | 26.696 | 27.85 | 30.126 | 26.394 | 31.048 | 25.609 | 21.176 | 39.76 | 37.219 | 34.457 | 32.326 | 29.846 | 24.504 | 24.21 | 21.562 | 17.559 | 12.907 | 11.669 | 11.303 | 8.249 | 6.564 | 6.193 | 5.604 | 5.289 | 3.227 | 2.948 | 3.232 | 4.358 | 3.162 | 3.218 | 2.961 | 3.523 | 4.683 | 3.255 | 5.192 | 3.384 | 3.468 | 2.98 | 4.2 | 3.5 | 3.2 | 3.7 | 2.6 | 3.3 | 7 | 7.9 | 2.5 | 3.4 | 2.1 | 1.1 | 1.2 | 1.9 | 1.4 | 1 | 0.9 | 2.1 | 1.2 | 0.9 | 1 | 1.1 | 1.3 | 1.6 | 2.1 | 1.5 | 0.6 | 1.5 | 0.8 | 0.9 | 0.7 | 0.7 | 0.1 | 0.5 | 2.3 | 5.9 | 6.2 | 3.2 | 2.5 | 0.6 | 1.8 | 5.4 | 1.9 | 1.1 | 1.8 | 2.1 | 2.8 | 0.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.674 | 1.925 | 3.65 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.054 | 37.542 | 37.936 | 41.784 | 41.03 | 52.155 | 56.888 | 63.922 | 73.536 | 82.042 | 90.029 | 84.063 | 80.471 | 73.888 | 66.553 | 57.859 | 47.089 | 45.267 | 52.587 | 56.943 | 66.103 | 70.18 | 69.758 | 77.17 | 77.011 | 76.376 | 80.236 | 66.307 | 61.145 | 60.614 | 55.14 | 41.217 | 42.201 | 45.325 | 51.786 | 55.237 | 49.998 | 64.72 | 59.855 | 53.846 | 51.345 | 46.674 | 47.993 | 42.804 | 44.612 | 43.277 | 39.108 | 35.77 | 35.095 | 40.113 | 42.667 | 44.961 | 49.139 | 48.678 | 50.289 | 48.255 | 45.189 | 36.018 | 32.381 | 28.782 | 26.696 | 27.85 | 30.126 | 33.068 | 32.973 | 29.259 | 35.176 | 39.76 | 37.219 | 34.457 | 32.326 | 29.846 | 24.504 | 24.21 | 21.562 | 17.559 | 12.907 | 11.669 | 11.303 | 8.249 | 6.564 | 6.193 | 5.604 | 5.289 | 3.227 | 2.948 | 3.232 | 4.358 | 3.162 | 3.218 | 2.961 | 3.523 | 4.683 | 3.255 | 5.192 | 3.384 | 3.468 | 2.98 | 4.2 | 3.5 | 3.2 | 3.7 | 2.6 | 3.3 | 7 | 7.9 | 2.5 | 3.4 | 2.1 | 1.1 | 1.2 | 1.9 | 1.4 | 1 | 0.9 | 2.1 | 1.2 | 0.9 | 1 | 1.1 | 1.3 | 1.6 | 2.1 | 1.5 | 0.6 | 1.5 | 0.8 | 0.9 | 0.7 | 0.7 | 0.1 | 0.5 | 2.3 | 5.9 | 6.2 | 3.2 | 2.5 | 0.6 | 1.8 | 5.4 | 1.9 | 1.1 | 1.8 | 2.1 | 2.8 | 0.3 |
Net Receivables
| 25.128 | 27.052 | 33.131 | 39.965 | 33.281 | 34.895 | 34.844 | 38.444 | 35.722 | 34.389 | 39.183 | 42.62 | 31.798 | 37.041 | 28.008 | 27.686 | 32.05 | 27.798 | 32.133 | 43.279 | 38.088 | 44.255 | 53.045 | 54.414 | 45.814 | 42.308 | 41.614 | 50.094 | 39.258 | 35.831 | 31.848 | 48.631 | 37.099 | 40.302 | 38.402 | 41.766 | 36.354 | 35.46 | 37.234 | 45.435 | 37.62 | 37.742 | 34.582 | 36.145 | 30.376 | 33.806 | 33.166 | 36.756 | 31.769 | 31.105 | 32.631 | 28.499 | 34.79 | 28.562 | 22.804 | 25.207 | 15.072 | 19.213 | 17.866 | 13.988 | 13.078 | 15.903 | 18.587 | 31.952 | 29.505 | 35.741 | 35.977 | 25.645 | 26.968 | 24.122 | 25.169 | 22.248 | 22.24 | 24.631 | 18.686 | 20.1 | 17.563 | 18.195 | 16.651 | 17.337 | 14.351 | 14.725 | 12.734 | 12.823 | 11.545 | 11.397 | 13.161 | 13.425 | 11.786 | 10.849 | 12.701 | 14.436 | 17.258 | 20.812 | 21.583 | 17.842 | 17.463 | 17.352 | 15.3 | 17.2 | 14.6 | 15.9 | 15.7 | 18.9 | 16 | 14.5 | 16.9 | 15.7 | 15.1 | 15.1 | 14.9 | 17.2 | 14.9 | 16.3 | 17 | 17.8 | 15.9 | 15.5 | 14.6 | 14.6 | 14 | 14.1 | 16.5 | 15 | 16.2 | 18.3 | 18.3 | 21.6 | 20.9 | 19.6 | 19.8 | 18 | 15.7 | 16.9 | 17.7 | 17.8 | 18.1 | 19.8 | 16.8 | 17.9 | 18.1 | 15.4 | 14 | 8.8 | 7.3 | 7.4 |
Inventory
| 164.17 | 163.806 | 165.044 | 157.952 | 178.423 | 175.831 | 168.608 | 156.207 | 159.818 | 153.305 | 152.893 | 148.216 | 149.326 | 145.308 | 147.739 | 149.864 | 154.823 | 152.864 | 150.498 | 148.851 | 153.7 | 148.688 | 146.715 | 137.609 | 135.931 | 134.85 | 131.526 | 119.948 | 128.231 | 118.853 | 117.762 | 117.025 | 126.17 | 122.736 | 109.294 | 106.308 | 111.978 | 92.446 | 91.104 | 95.992 | 99.338 | 95.599 | 93.708 | 95.26 | 96.161 | 90.044 | 91.513 | 91.32 | 95.717 | 92.889 | 80.47 | 81.127 | 75.105 | 69.61 | 59.668 | 55.866 | 51.027 | 50.667 | 53.472 | 60.281 | 65.284 | 64.88 | 63.294 | 66.368 | 74.489 | 68.735 | 63.829 | 61.121 | 53.836 | 45.149 | 40.324 | 43.343 | 43.171 | 36.308 | 31.375 | 29.53 | 34.217 | 33.828 | 31.394 | 28.937 | 27.393 | 24.439 | 23.25 | 22.247 | 26.018 | 26.09 | 23.774 | 22.548 | 23.888 | 24.453 | 26.992 | 30.319 | 33.007 | 31.951 | 28.056 | 26.176 | 26.234 | 25.254 | 27.4 | 30.8 | 33.2 | 31.8 | 32.6 | 30.8 | 26.8 | 22.5 | 19.6 | 21.8 | 25.8 | 27.3 | 26.6 | 24.2 | 25.8 | 24.4 | 26.1 | 25.2 | 26 | 26.4 | 27 | 26.3 | 27.7 | 26.2 | 27.8 | 32 | 32.8 | 38.1 | 38.1 | 37.9 | 45.9 | 43.6 | 43 | 41 | 37.9 | 34.4 | 38.2 | 41.6 | 43.2 | 39 | 36.9 | 34.4 | 28.2 | 21.6 | 22 | 13.1 | 13 | 14.4 |
Other Current Assets
| 7.86 | 10.574 | 10.972 | 7.789 | 9.06 | 9.443 | 10.162 | 6.981 | 8.642 | 8.972 | 9.724 | 14.066 | 14.279 | 14.709 | 15.52 | 15.034 | 14.897 | 14.52 | 13.722 | 11.397 | 10.93 | 11.036 | 10.601 | 9.157 | 12.109 | 12.09 | 10.831 | 9.47 | 10.452 | 10.575 | 11.217 | 9.783 | 11.825 | 12.294 | 12.341 | 11.573 | 11.662 | 11.905 | 11.657 | 10.292 | 10.17 | 9.176 | 9.089 | 8.014 | 9.008 | 8.18 | 8.521 | 7.645 | 9.048 | 8.808 | 7.097 | 5.598 | 5.763 | 5.458 | 5.276 | 4.413 | 9.508 | 8.725 | 7.314 | 9.323 | 3.767 | 4.037 | 10.586 | 14.48 | 7.827 | 5.96 | 3.155 | 4.481 | 8.547 | 3.796 | 3.17 | 2.677 | 3.605 | 4.072 | 4.041 | 3.586 | 4.049 | 3.494 | 3.232 | 1.672 | 2.171 | 2.135 | 1.73 | 1.409 | 1.851 | 1.615 | 1.361 | 1.204 | 1.366 | 1.567 | 1.651 | 1.232 | 1.246 | 1.717 | 1.794 | 1.793 | 1.418 | 1.219 | 1.5 | 1.4 | 1.7 | 1.4 | 1.7 | 2.1 | 1.7 | 1.9 | 2.1 | 1.3 | 0.8 | 1.3 | 1.1 | 0.8 | 0.9 | 0.6 | 0.7 | 1.3 | 1 | 1.3 | 1.3 | 1.1 | 0.8 | 1 | 1.3 | 0.8 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 0.7 | 0.8 | 0.9 | 0.9 | 1.3 | 1.5 | 1.4 | 1 | 1.6 | 1.2 | 1.4 | 1 | 0.7 | 1.3 |
Total Current Assets
| 233.212 | 238.974 | 247.083 | 248.23 | 261.963 | 272.496 | 271.579 | 268.069 | 280.671 | 281.987 | 292.917 | 289.87 | 276.318 | 271.356 | 258.728 | 251.411 | 249.226 | 241.898 | 249.561 | 261.861 | 270.777 | 275.673 | 281.211 | 281.435 | 273.022 | 266.583 | 265.571 | 246.415 | 239.468 | 227.1 | 217.988 | 218.381 | 219.314 | 221.245 | 213.419 | 218.097 | 213.345 | 208.763 | 208.194 | 210.754 | 201.758 | 191.838 | 188.326 | 185.002 | 182.993 | 177.843 | 174.749 | 173.381 | 175.477 | 176.043 | 167.321 | 164.074 | 167.982 | 156.803 | 140.124 | 136.208 | 123.328 | 116.886 | 113.611 | 118.264 | 117.772 | 120.526 | 129.082 | 151.312 | 153.902 | 148.505 | 146.386 | 139.265 | 130.535 | 110.511 | 102.899 | 100.882 | 95.845 | 91.488 | 78.35 | 73.818 | 68.736 | 67.186 | 62.58 | 56.472 | 50.479 | 47.492 | 44.41 | 42.39 | 43.162 | 43.2 | 42.704 | 41.535 | 40.202 | 40.087 | 44.305 | 49.51 | 56.194 | 57.735 | 56.625 | 49.195 | 48.583 | 46.805 | 48.4 | 52.9 | 52.7 | 52.8 | 52.6 | 55.1 | 51.5 | 46.8 | 41.1 | 42.2 | 43.8 | 44.8 | 43.8 | 44.1 | 43 | 42.3 | 44.7 | 46.4 | 44.1 | 44.1 | 43.9 | 43.1 | 43.8 | 42.9 | 47.7 | 49.3 | 50.9 | 59.2 | 58.5 | 61.5 | 68.6 | 65.2 | 64.2 | 60.7 | 56.6 | 58 | 63 | 63.5 | 65.1 | 60.9 | 56.9 | 58.7 | 49.8 | 39.3 | 39.2 | 25 | 23.8 | 23.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19.349 | 18.836 | 19.741 | 19.83 | 18.818 | 16.999 | 17.761 | 16.943 | 17.887 | 18.555 | 20 | 21.231 | 22.093 | 22.917 | 23.872 | 23.669 | 24.828 | 25.087 | 26.565 | 13.913 | 13.528 | 12.972 | 13.191 | 12.959 | 13.081 | 12.773 | 12.72 | 12.181 | 12.345 | 12.139 | 12.423 | 12.297 | 12.627 | 12.904 | 13.019 | 13.142 | 12.29 | 11.345 | 10.995 | 11.505 | 11.987 | 12.047 | 11.946 | 12.299 | 12.45 | 11.728 | 12.04 | 12.079 | 11.687 | 11.404 | 11.354 | 11.544 | 11.27 | 11.329 | 11.514 | 11.752 | 11.908 | 12.313 | 12.76 | 13.112 | 13.465 | 13.839 | 13.832 | 13.598 | 13.459 | 12.616 | 12.146 | 11.396 | 9.484 | 9.289 | 9.13 | 9.15 | 8.835 | 8.874 | 8.893 | 9.051 | 8.695 | 8.568 | 8.539 | 8.236 | 8.428 | 8.281 | 8.396 | 8.382 | 8.46 | 8.601 | 8.704 | 8.808 | 8.966 | 8.721 | 8.66 | 8.764 | 8.786 | 8.656 | 8.747 | 8.793 | 8.893 | 8.833 | 8.8 | 9 | 9 | 9 | 8.9 | 9.1 | 9.1 | 9.2 | 9.1 | 9.2 | 9.4 | 9.4 | 9.7 | 9.8 | 9.9 | 10.1 | 10.3 | 10.6 | 11 | 11.2 | 11.4 | 11.9 | 12.5 | 12.7 | 13.7 | 14.2 | 15.3 | 16 | 16.5 | 17 | 17.2 | 17.1 | 17.2 | 16.9 | 16.5 | 12.7 | 9.7 | 6.9 | 5.8 | 5.3 | 5.4 | 5.3 | 5.1 | 5.1 | 4.3 | 4.1 | 4.7 | 5.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.921 | 5.809 | 5.836 | 5.847 | 2.332 | 2.358 | 2.403 | 2.377 | 2.449 | 2.522 | 2.586 | 2.44 | 2.477 | 2.298 | 2.279 | 2.314 | 2.351 | 2.403 | 2.286 | 2.319 | 2.315 | 2.36 | 2.373 | 2.606 | 2.771 | 2.861 | 2.789 | 2.807 | 0 | 0 | 0 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.874 | 7.845 | 7.958 | 8.024 | 8.156 | 8.437 | 8.514 | 8.548 | 8.685 | 8.879 | 9.016 | 9.118 | 9.305 | 9.509 | 9.618 | 9.686 | 9.683 | 8.79 | 8.997 | 9.414 | 8.974 | 8.785 | 8.557 | 8.39 | 8.047 | 7.869 | 7.687 | 7.302 | 7.006 | 6.607 | 6.228 | 6.076 | 5.851 | 5.66 | 5.299 | 5.194 | 5.148 | 5.029 | 4.886 | 5.154 | 5.436 | 5.596 | 5.738 | 5.869 | 8.168 | 3.885 | 3.921 | 3.969 | 4.04 | 4.166 | 4.56 | 4.928 | 5.274 | 5.588 | 5.862 | 6.042 | 6.093 | 6.244 | 6.503 | 6.503 | 6.265 | 6.097 | 5.967 | 5.711 | 5.474 | 5.542 | 5.737 | 5.96 | 6.229 | 6.341 | 5.894 | 5.58 | 4.994 | 4.471 | 0 | 0 | 0 | 0 | 2.979 | 2.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.874 | 7.845 | 7.958 | 8.024 | 8.156 | 8.437 | 8.514 | 8.548 | 8.685 | 8.879 | 9.016 | 9.118 | 9.305 | 9.509 | 9.618 | 9.686 | 14.604 | 14.599 | 14.833 | 15.261 | 11.306 | 11.143 | 10.96 | 10.767 | 10.496 | 10.391 | 10.273 | 9.742 | 9.483 | 8.905 | 8.507 | 8.39 | 8.202 | 8.063 | 7.585 | 7.513 | 7.463 | 7.389 | 7.259 | 7.76 | 8.207 | 8.457 | 8.527 | 8.676 | 8.168 | 3.885 | 3.921 | 3.969 | 4.04 | 4.166 | 4.56 | 4.928 | 5.274 | 5.588 | 5.862 | 6.042 | 6.093 | 6.244 | 6.503 | 6.503 | 6.265 | 6.097 | 5.967 | 5.711 | 5.474 | 5.542 | 5.737 | 5.96 | 6.229 | 6.341 | 5.894 | 5.58 | 4.994 | 4.471 | -6.215 | 0 | 0 | 0 | 2.979 | 2.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.704 | 10.291 | 10.438 | 9.756 | 9.975 | 9.886 | 9.914 | 9.235 | 9.246 | 9.262 | 9.615 | 9.562 | 9.348 | 9.175 | 8.891 | 8.41 | 8.695 | 8.105 | 8.222 | 8.184 | 8.295 | 8.498 | 8.388 | 8.012 | 7.5 | 7.734 | 7.658 | 7.131 | 6.863 | 7.079 | 6.781 | 6.743 | 6.556 | 7.572 | 7.296 | 7.089 | 6.807 | 6.899 | 6.876 | 6.912 | 5.746 | 5.586 | 5.445 | 5.258 | 5.901 | 6.076 | 6.12 | 5.883 | 5.792 | 6.002 | 5.916 | 5.999 | 6.209 | 6.268 | 6.347 | 6.344 | 6.284 | 6.506 | 6.644 | 0 | -8.947 | 0 | 0 | 0 | 4.774 | 0 | 0 | 7.16 | 0 | 0 | 7.812 | 7.381 | 6.956 | 6.796 | 6.215 | 6 | 6 | 6 | 6 | 0 | 5.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.237 | 4.88 | 4.838 | 4.749 | 4.305 | 3.984 | 3.742 | 3.442 | 2.617 | 2.763 | 2.923 | 3.154 | 2.682 | 2.869 | 2.863 | 2.479 | 1.961 | 1.686 | 1.809 | 1.846 | 1.983 | 2.19 | 2.326 | 2.234 | 4.088 | 4.119 | 4.571 | 6.176 | 6.318 | 6.146 | 6.128 | 6.138 | 5.122 | 4.724 | 4.701 | -7.089 | 0.954 | 0.714 | 0.889 | -6.912 | 2.096 | 2.594 | 2.218 | 0 | 2.552 | 2.169 | 2.309 | 0 | 0.744 | 1.394 | 1.296 | 0 | 2.804 | 2.965 | 2.087 | 0 | 2.532 | 2.263 | 2.578 | 0 | 8.947 | 0 | 0 | 0 | 9.108 | 0 | 0 | 8.258 | 0.966 | 1.021 | 1.088 | 1.121 | 1.382 | 1.303 | 1.307 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.089 | -0.954 | -0.714 | -0.889 | 6.912 | -2.096 | -2.594 | -2.218 | 0 | -2.552 | -2.169 | -2.309 | -21.931 | -0.744 | -1.394 | -1.296 | 0 | -2.804 | -2.965 | -2.087 | 0 | -2.532 | -2.263 | -2.578 | 6.864 | 7.365 | 7.438 | 6.825 | 6.823 | -1.827 | 12.058 | 7.085 | -8.258 | 6.662 | 8.235 | 0 | 0 | 0 | 0 | 10.308 | 5.245 | 3.249 | 2.923 | 5.878 | 5.818 | 2.686 | 7.888 | 7.47 | 7.186 | 6.858 | 6.558 | 6.972 | 6.809 | 5.145 | 5.757 | 7.635 | 7.943 | 7.959 | 7.701 | 6.138 | 7.036 | 7.668 | 7.795 | 7.7 | 7.7 | 8.3 | 8.1 | 7.8 | 7.5 | 7.6 | 7.4 | 7.5 | 7.3 | 6.8 | 6.5 | 6.3 | 5.9 | 5 | 4.8 | 4.9 | 4.4 | 4.6 | 4.5 | 4.6 | 4.6 | 4.3 | 4.2 | 3.7 | 3.8 | 5.8 | 5.8 | 5.7 | 5.8 | 5.7 | 5.4 | 5 | 4.8 | 2.6 | 2.2 | 1.6 | 1.6 | 1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.4 | 1 | 1.5 | 1.8 |
Total Non-Current Assets
| 39.164 | 41.852 | 42.975 | 42.359 | 41.254 | 39.306 | 39.931 | 38.168 | 38.435 | 39.459 | 41.554 | 43.065 | 43.428 | 44.47 | 45.244 | 44.244 | 50.088 | 49.477 | 51.429 | 39.204 | 35.112 | 34.803 | 34.865 | 33.972 | 35.165 | 35.017 | 35.222 | 35.23 | 35.009 | 34.269 | 33.839 | 33.568 | 32.507 | 33.263 | 32.601 | 27.744 | 26.56 | 25.633 | 25.13 | 26.177 | 25.94 | 26.09 | 25.918 | 26.233 | 26.519 | 21.689 | 22.081 | 21.931 | 21.519 | 21.572 | 21.83 | 22.471 | 22.753 | 23.185 | 23.723 | 24.138 | 24.285 | 25.063 | 25.907 | 26.479 | 27.095 | 27.374 | 26.624 | 26.132 | 30.988 | 30.216 | 24.968 | 24.516 | 23.341 | 24.886 | 23.924 | 23.232 | 22.167 | 21.444 | 20.508 | 20.296 | 17.944 | 17.491 | 17.396 | 16.974 | 16.713 | 16.169 | 15.866 | 15.568 | 15.318 | 15.159 | 15.676 | 15.617 | 14.111 | 14.478 | 16.295 | 16.707 | 16.745 | 16.357 | 16.089 | 15.829 | 16.561 | 16.628 | 16.5 | 16.7 | 17.3 | 17.1 | 16.7 | 16.6 | 16.7 | 16.6 | 16.6 | 16.5 | 16.2 | 15.9 | 16 | 15.7 | 14.9 | 14.9 | 15.2 | 15 | 15.6 | 15.7 | 16 | 16.5 | 16.8 | 16.9 | 17.4 | 18 | 21.1 | 21.8 | 22.2 | 22.8 | 22.9 | 22.5 | 22.2 | 21.7 | 19.1 | 14.9 | 11.3 | 8.5 | 6.8 | 6.2 | 6.3 | 6.1 | 5.8 | 5.8 | 4.7 | 5.1 | 6.2 | 7.7 |
Total Assets
| 272.376 | 280.826 | 290.058 | 290.589 | 303.217 | 311.802 | 311.51 | 306.237 | 319.106 | 321.446 | 334.471 | 332.935 | 319.746 | 315.826 | 303.972 | 295.655 | 299.314 | 291.375 | 300.99 | 301.065 | 305.889 | 310.476 | 316.076 | 315.407 | 308.187 | 301.6 | 300.793 | 281.645 | 274.477 | 261.369 | 251.827 | 251.949 | 251.821 | 254.508 | 246.02 | 245.841 | 239.905 | 234.396 | 233.324 | 236.931 | 227.698 | 217.928 | 214.244 | 211.235 | 209.512 | 199.532 | 196.83 | 195.312 | 196.996 | 197.615 | 189.151 | 186.545 | 190.735 | 179.988 | 163.847 | 160.346 | 147.613 | 141.949 | 139.518 | 144.743 | 144.867 | 147.9 | 155.706 | 177.444 | 184.89 | 178.721 | 171.354 | 163.781 | 153.876 | 135.397 | 126.823 | 124.114 | 118.012 | 112.932 | 98.858 | 94.114 | 86.68 | 84.677 | 79.976 | 73.446 | 67.192 | 63.661 | 60.276 | 57.958 | 58.48 | 58.359 | 58.38 | 57.152 | 54.313 | 54.565 | 60.6 | 66.217 | 72.939 | 74.092 | 72.714 | 65.024 | 65.144 | 63.433 | 64.9 | 69.6 | 70 | 69.9 | 69.3 | 71.7 | 68.2 | 63.4 | 57.7 | 58.7 | 60 | 60.7 | 59.8 | 59.8 | 57.9 | 57.2 | 59.9 | 61.4 | 59.7 | 59.8 | 59.9 | 59.6 | 60.6 | 59.8 | 65.1 | 67.3 | 72 | 81 | 80.7 | 84.3 | 91.5 | 87.7 | 86.4 | 82.4 | 75.7 | 72.9 | 74.3 | 72 | 71.9 | 67.1 | 63.2 | 64.8 | 55.6 | 45.1 | 43.9 | 30.1 | 30 | 31.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26.938 | 27.356 | 28.052 | 29.661 | 36.338 | 45.171 | 38.178 | 40.707 | 48.104 | 49.853 | 52.599 | 48.881 | 41.857 | 37.808 | 35.56 | 32.999 | 31.831 | 29.977 | 29.575 | 33.969 | 45.183 | 50.109 | 55.244 | 57.518 | 58.957 | 59.002 | 57.603 | 47.638 | 48.56 | 43.957 | 40.266 | 37.2 | 42.873 | 46.073 | 43.543 | 43.458 | 43.032 | 37.775 | 40.853 | 42.718 | 41.819 | 36.964 | 39.093 | 34.262 | 36.019 | 32.899 | 29.741 | 29.788 | 38.544 | 43.184 | 36.573 | 39.046 | 44.332 | 38.745 | 29.189 | 30.394 | 20.561 | 12.961 | 8.021 | 8.262 | 7.34 | 10.678 | 14.587 | 28.303 | 36.926 | 36.75 | 36.73 | 35.486 | 36.036 | 27.883 | 24.227 | 26.605 | 28.495 | 28.023 | 19.734 | 19.138 | 18.363 | 20.189 | 19.249 | 18.361 | 16.746 | 15.506 | 13.843 | 9.461 | 11.318 | 12.065 | 10.77 | 9.856 | 9.618 | 8.085 | 7.379 | 9.936 | 12.626 | 16.57 | 15.502 | 13.593 | 11.309 | 10.729 | 9.9 | 10.9 | 11.9 | 8.9 | 11.7 | 15.8 | 16 | 12.1 | 8.8 | 9.2 | 9.5 | 10.3 | 11.3 | 11.4 | 10.6 | 9.5 | 10 | 10.6 | 9 | 8.4 | 7.3 | 8.4 | 8 | 5.6 | 5.2 | 6.3 | 5.8 | 5.8 | 4.9 | 6.5 | 7.3 | 8 | 8.1 | 7.2 | 7.7 | 6.5 | 5.5 | 0 | 6.7 | 6.6 | 7.9 | 0 | 9.7 | 7.1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 3.924 | 3.658 | 3.878 | 3.712 | 3.945 | 4.081 | 4.366 | 3.973 | 3.839 | 3.757 | 4.05 | 4.221 | 4.245 | 4.282 | 4.418 | 4.132 | 4.157 | 3.905 | 4.151 | 18.429 | 0 | 0 | 0 | 1.434 | 1.468 | 1.579 | 1.59 | 1.507 | 1.487 | 1.451 | 1.453 | 1.476 | 1.503 | 1.545 | 1.521 | 1.583 | 1.611 | 3.226 | 3.198 | 3.272 | 3.239 | 3.195 | 3.301 | 3.665 | 5.737 | 3.244 | 3.216 | 3.206 | 3.143 | 1.991 | 1.506 | 0.865 | 0.854 | 0.647 | 0 | 7.256 | 0 | 0 | 0 | 4.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 0.136 | 0.133 | 0.131 | 0.128 | 0.126 | 0.323 | 0.321 | 0.319 | 0.317 | 0.315 | 0.313 | 1.308 | 9.677 | 3.181 | 3.809 | 5.132 | 1.313 | 1.599 | 0.294 | 10.1 | 0.2 | 13.2 | 0.2 | 0.2 | 1.986 | 1.786 | 1.786 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 3 | 3 | 3 | 3.1 | 3.1 | 6.2 | 6.3 | 6.4 | 5.2 | 5.2 | 1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 33.3 | 3.8 | 0.8 | 1.5 | 2.3 | 2.2 | 0.6 | 0.6 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 2.6 | 5.7 | 1.6 | 6.6 | 10.1 |
Tax Payables
| 0.884 | 1.19 | 1.59 | 1.713 | 1.545 | 1.801 | 3.213 | 2.611 | 1.873 | 1.982 | 2.438 | 1.192 | 0.731 | 0.516 | 0.548 | 0.285 | 0 | 0.473 | 1.316 | 1.936 | 1.888 | 2.44 | 7.587 | 5.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 4.341 | 3.244 | 3.906 | 2.827 | 5.502 | 5.866 | 5.991 | 4.839 | 6.187 | 6.121 | 8.61 | 8.593 | 8.194 | 8.321 | 13.235 | 2.479 | 12.746 | 12.312 | 13.184 | 1.846 | 0 | 0 | 0 | 2.234 | 20.998 | 18.433 | 19.051 | 6.176 | 14.651 | 14.232 | 14.009 | 6.138 | 16.006 | 15.958 | 15.772 | 1.985 | 16.453 | 16.263 | 17.188 | 2.062 | 16.387 | 14.664 | 13.395 | 2.08 | 13.386 | 11.594 | 13.189 | 1.182 | 0 | 0 | 0 | 2.692 | 0 | 0 | 0 | 2.467 | 0 | 0 | 0 | 5.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.03 | 17.141 | 14.966 | 18.773 | 18.058 | 17.876 | 18.78 | 23.817 | 20.266 | 18.812 | 17.132 | 19.475 | 14.719 | 14.759 | 1.472 | 10.827 | 1.825 | 0.06 | 0.375 | 0.388 | 18.927 | 20.434 | 24.872 | 25.617 | 2.111 | 1.877 | 4.156 | 15.568 | 4.698 | 0.517 | 0.489 | 13.154 | 0.776 | 2.258 | 1.631 | 18.06 | 1.34 | 1.116 | 1.269 | 18.751 | 0.668 | 1.737 | 1.447 | 15.679 | 1.909 | 1.177 | 2.883 | 15.196 | 13.54 | 13.301 | 15.915 | 14.625 | 17.245 | 16.49 | 13.481 | 2.123 | 9.485 | 9.033 | 9.881 | 2.234 | 13.249 | 12.472 | 15.199 | 22.826 | 26.182 | 26.522 | 25.596 | 27.729 | 25.215 | 20.69 | 16.338 | 17.599 | 14.603 | 12.704 | 10.375 | 11.497 | 11.686 | 11.493 | 11.541 | 11.447 | 9.035 | 8.929 | 9.406 | 1.016 | 8.396 | 10.027 | 10.048 | 10.016 | 8.108 | 7.445 | 8.212 | 8.081 | 8.835 | 8.583 | 5.205 | 7.545 | 7.013 | 6.03 | 7.2 | 6.9 | 7.1 | 6.7 | 7.1 | 8.2 | 7.6 | 7.8 | 6.9 | 8.4 | 7.7 | 7.4 | 7.5 | 8.8 | 8.3 | 8 | 7.6 | 9.5 | 7.8 | 7.5 | 7.7 | 8.5 | 8.4 | 8.1 | 9.3 | 9.7 | 8.6 | 7.6 | 9.2 | 7.3 | 6.8 | 7 | 7 | 8.4 | 6.6 | 7.6 | 7.3 | 13.7 | 8.8 | 6.3 | 7.6 | 21.5 | 7 | 8.5 | 15.8 | 10.8 | 13.7 | 13.1 |
Total Current Liabilities
| 51.233 | 51.399 | 50.802 | 54.973 | 63.843 | 72.994 | 67.315 | 73.336 | 78.396 | 78.543 | 82.391 | 81.17 | 69.015 | 65.17 | 54.685 | 50.437 | 50.559 | 46.254 | 47.285 | 54.632 | 64.11 | 70.543 | 80.116 | 86.803 | 83.534 | 80.891 | 82.4 | 70.889 | 69.396 | 60.157 | 56.217 | 57.968 | 61.158 | 65.834 | 62.467 | 65.086 | 62.436 | 58.38 | 62.508 | 66.803 | 62.113 | 56.56 | 57.236 | 55.686 | 57.051 | 48.914 | 49.029 | 49.372 | 55.227 | 58.476 | 53.994 | 57.228 | 62.431 | 55.882 | 42.67 | 42.24 | 30.046 | 21.994 | 17.902 | 20.807 | 20.589 | 23.15 | 29.786 | 51.129 | 63.108 | 63.272 | 62.326 | 63.215 | 61.251 | 48.573 | 40.703 | 44.34 | 43.231 | 40.858 | 30.237 | 30.761 | 30.372 | 32.003 | 31.109 | 30.125 | 26.096 | 24.748 | 24.557 | 20.154 | 22.895 | 25.901 | 25.95 | 21.185 | 19.325 | 15.824 | 25.691 | 18.217 | 34.661 | 25.353 | 24.649 | 23.124 | 20.108 | 18.545 | 18.9 | 19.6 | 20.8 | 17.4 | 20.6 | 25.8 | 25.4 | 21.7 | 17.5 | 19.4 | 20.2 | 20.7 | 21.8 | 23.3 | 22 | 23.7 | 23.9 | 26.5 | 22 | 21.1 | 16 | 17 | 16.6 | 13.9 | 14.8 | 16.3 | 47.7 | 17.2 | 14.9 | 15.3 | 16.4 | 17.2 | 15.7 | 16.2 | 14.4 | 14.2 | 13 | 13.9 | 15.7 | 13 | 15.6 | 21.7 | 17 | 18.2 | 21.5 | 12.4 | 20.3 | 23.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.602 | 8.189 | 8.501 | 7.606 | 7.342 | 5.032 | 5.347 | 4.814 | 5.306 | 5.609 | 6.15 | 6.794 | 7.257 | 7.646 | 8.173 | 7.989 | 8.647 | 8.738 | 9.412 | 32.711 | 0 | 0 | 51.517 | 0 | 54.292 | 54.63 | 53.342 | 38.992 | 43.102 | 37.508 | 33.81 | 28.098 | 37.609 | 40.689 | 37.555 | 40.737 | 39.801 | 36.355 | 39.469 | 2.443 | 41.852 | 37.05 | 39.405 | 36.441 | 0 | 33.852 | 30.72 | 31.188 | 38.41 | 41.986 | 34.934 | 35.947 | 41.597 | 35.8 | 25.82 | 25.724 | 17.04 | 9.345 | 4.429 | 4.702 | 0 | 0 | 0 | -0.782 | 0 | 0 | 0 | -1.007 | 0 | 0 | 3.839 | 3.874 | 3.909 | 3.943 | 3.978 | 4.01 | 4.042 | 4.074 | 4.106 | 4.283 | 4.638 | 5.017 | 5.155 | 8.577 | 7.153 | 4.707 | 4.735 | 7.572 | 4.986 | 8.206 | 0.6 | 11.8 | 0.8 | 9.7 | 8.1 | 1.75 | 7.65 | 7.5 | 8.5 | 12.4 | 12.3 | 16 | 11.9 | 6.6 | 4.6 | 4.6 | 7.2 | 8.3 | 13 | 15.5 | 19.4 | 19.1 | 20.6 | 24.3 | 27.7 | 27.2 | 30.1 | 31.4 | 36.5 | 34.7 | 35.5 | 36.1 | 38.6 | 37.3 | 1.3 | 34 | 33.8 | 34.3 | 36.1 | 30.2 | 28.2 | 23.5 | 19.4 | 16.4 | 19.3 | 15.9 | 13.3 | 11.5 | 7.4 | 5.5 | 3.3 | 10.6 | 8.7 | 8.5 | 4 | 4.2 |
Deferred Revenue Non-Current
| 5.156 | 4.902 | 4.833 | 1.293 | 4.853 | 4.7 | 0.081 | 4.095 | 1.314 | 4.247 | 4.61 | 0.068 | 4.655 | 4.558 | 4.41 | 0.131 | 3.988 | 3.569 | 3.684 | 0.16 | 3.908 | 3.841 | 3.724 | 3.557 | 3.573 | 3.733 | 3.909 | 3.821 | 3.692 | 3.408 | 3.291 | 4.294 | 3.211 | 4.081 | 3.909 | 1.262 | 3.731 | 3.425 | 3.388 | 0.993 | 2.402 | 2.362 | 2.245 | 0.743 | 2.052 | 1.371 | 1.327 | 0.903 | 1.173 | 1.212 | 1.154 | 1.982 | 1.124 | 1.152 | 1.074 | 2.335 | 0.929 | 1.039 | 0.993 | 0.99 | 0 | 0 | 0 | 0.782 | 0 | 0 | 0 | 1.007 | 0 | 0 | 0.588 | 0.525 | 0.488 | 0.507 | 0.492 | 0.399 | 0.394 | 0.354 | 0.659 | 0.583 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.059 | 0.061 | 0.069 | 0.083 | 0.088 | 0.084 | 0.081 | 0.067 | 0.067 | 0.08 | 0.098 | 0.068 | 0.073 | 0.091 | 0.111 | 0.131 | 0.166 | 0.182 | 0.194 | 0.16 | 0 | 0 | 0.003 | 0 | 2.56 | 2.218 | 1.942 | 3.821 | 3.253 | 4.492 | 4.618 | 4.294 | 3.556 | 2.848 | 3.6 | 1.262 | 1.111 | 1.221 | 1.194 | 0.993 | 0.804 | 0.747 | 0.744 | 0.743 | 0.918 | 0.92 | 0.91 | 0.903 | 2.104 | 1.977 | 1.991 | 1.982 | 2.465 | 2.44 | 2.295 | 2.335 | 2.592 | 2.577 | 2.599 | 2.57 | 2.071 | 2.006 | 2.083 | 2.056 | 1.878 | 1.886 | 2.008 | 1.956 | 0 | 0 | -0.588 | 1.121 | -0.488 | -0.507 | -0.492 | 1.346 | -0.394 | -0.354 | -0.659 | -0.583 | -0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 2 | 0 |
Other Non-Current Liabilities
| 0.701 | 0.698 | 1.296 | 4.403 | 1.29 | 1.287 | 5.836 | 1.281 | 4.255 | 1.316 | 1.752 | 6.416 | 1.819 | 1.761 | 1.934 | 5.819 | 1.908 | 1.944 | 2.04 | -26.843 | 1.914 | 2.058 | -49.305 | 2.194 | -51.847 | -52.177 | -50.896 | -38.963 | -41.934 | -36.33 | -32.657 | -28.18 | -36.632 | -39.691 | -36.614 | -37.074 | -38.853 | -35.389 | -38.5 | 1.054 | -40.725 | -35.883 | -38.27 | -33.869 | 1.08 | -33.852 | -30.72 | -30.847 | -38.41 | -41.986 | -34.934 | -36.806 | -41.597 | -35.8 | -25.82 | -27.028 | -17.04 | -9.345 | -4.429 | -4.702 | 0.916 | 0.827 | 0.786 | 0.782 | 0.962 | 1 | 1.015 | 1.007 | 0.645 | 0.625 | 0.588 | -1.121 | 0.488 | 0.507 | 0.492 | -1.346 | 0.394 | 0.354 | 0.659 | 0.583 | 0.552 | 0.549 | 0.538 | 0.486 | 0.446 | 0.408 | 0.38 | 0.378 | 0.379 | 0.452 | 0.435 | 0.732 | 0.795 | 0.835 | 1.284 | 1.259 | 1.32 | 1.342 | 1.4 | 1.5 | 1.5 | 1.5 | 1.7 | 1.6 | 1.3 | 1.3 | 1.3 | 1.2 | 1.4 | 1.4 | 1.6 | 1.3 | 0.7 | 0.7 | 0.7 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 1.4 | 2.2 | 2.1 | 1.6 | 1.7 |
Total Non-Current Liabilities
| 14.518 | 13.85 | 14.699 | 13.385 | 13.573 | 11.103 | 11.345 | 10.257 | 10.942 | 11.252 | 12.61 | 13.346 | 13.804 | 14.056 | 14.628 | 14.07 | 14.709 | 14.433 | 15.33 | 6.188 | 5.822 | 5.899 | 5.939 | 5.751 | 8.578 | 8.404 | 8.297 | 7.671 | 8.113 | 9.078 | 9.062 | 8.506 | 7.744 | 7.927 | 8.45 | 6.187 | 5.79 | 5.612 | 5.551 | 5.483 | 4.333 | 4.276 | 4.124 | 4.058 | 4.05 | 2.291 | 2.237 | 2.147 | 3.277 | 3.189 | 3.145 | 3.105 | 3.589 | 3.592 | 3.369 | 3.366 | 3.521 | 3.616 | 3.592 | 3.56 | 2.987 | 2.833 | 2.869 | 2.838 | 2.84 | 2.886 | 3.023 | 2.963 | 0.645 | 0.625 | 4.427 | 4.399 | 4.397 | 4.45 | 4.47 | 4.409 | 4.436 | 4.428 | 4.765 | 4.866 | 5.19 | 5.566 | 5.693 | 9.063 | 7.599 | 5.115 | 5.115 | 7.95 | 5.365 | 8.658 | 1.035 | 12.532 | 1.595 | 10.535 | 9.384 | 3.009 | 8.97 | 8.842 | 9.9 | 13.9 | 13.8 | 17.5 | 13.6 | 8.2 | 5.9 | 5.9 | 8.5 | 9.5 | 14.4 | 16.9 | 21 | 20.4 | 21.3 | 25 | 28.4 | 27.4 | 30.7 | 32 | 37.1 | 35.3 | 36.1 | 36.7 | 39.3 | 37.9 | 1.3 | 33.9 | 33.8 | 34.3 | 36 | 30.2 | 28.2 | 23.4 | 19.4 | 16.4 | 19.4 | 15.9 | 13.3 | 11.5 | 7.4 | 5.4 | 3.3 | 12 | 10.9 | 10.6 | 7.6 | 5.9 |
Total Liabilities
| 65.751 | 65.249 | 65.501 | 68.358 | 77.416 | 84.097 | 78.66 | 83.593 | 89.338 | 89.795 | 95.001 | 94.516 | 82.819 | 79.226 | 69.313 | 64.507 | 65.268 | 60.687 | 62.615 | 60.82 | 69.932 | 76.442 | 86.055 | 92.554 | 92.112 | 89.295 | 90.697 | 78.56 | 77.509 | 69.235 | 65.279 | 66.474 | 68.902 | 73.761 | 70.917 | 71.273 | 68.226 | 63.992 | 68.059 | 72.286 | 66.446 | 60.836 | 61.36 | 59.744 | 61.101 | 51.205 | 51.266 | 51.519 | 58.504 | 61.665 | 57.139 | 60.333 | 66.02 | 59.474 | 46.039 | 45.606 | 33.567 | 25.61 | 21.494 | 24.367 | 23.576 | 25.983 | 32.655 | 53.967 | 65.948 | 66.158 | 65.349 | 66.178 | 61.896 | 49.198 | 45.13 | 48.739 | 47.628 | 45.308 | 34.707 | 35.17 | 34.808 | 36.431 | 35.874 | 34.991 | 31.286 | 30.314 | 30.25 | 29.217 | 30.494 | 31.016 | 31.065 | 29.135 | 24.69 | 24.482 | 26.726 | 30.749 | 36.256 | 35.888 | 34.033 | 26.133 | 29.078 | 27.387 | 28.8 | 33.5 | 34.6 | 34.9 | 34.2 | 34 | 31.3 | 27.6 | 26 | 28.9 | 34.6 | 37.6 | 42.8 | 43.7 | 43.3 | 48.7 | 52.3 | 53.9 | 52.7 | 53.1 | 53.1 | 52.3 | 52.7 | 50.6 | 54.1 | 54.2 | 49 | 51.1 | 48.7 | 49.6 | 52.4 | 47.4 | 43.9 | 39.6 | 33.8 | 30.6 | 32.4 | 29.8 | 29 | 24.5 | 23 | 27.1 | 20.3 | 30.2 | 32.4 | 23 | 27.9 | 29.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.741 | 0 | 0 | 0 | 2.99 | 0 | 0 | 0 | 8.933 | 0 | 0 | 0 | 9.863 | 0 | 0 | 0 | 8.19 | 0 | 0 | 0 | 11.043 | 0 | 0 | 0 | 9.386 | 0 | 0 | 0 | 3.56 | 0 | 0 | 0 | 1.984 | 0 | 0 | 0 | 0.853 | 0 | 0 | 0 | 1.994 | 0 | 0 | 0 | 1.872 | 0 | 0 | 0 | 1.839 | 0 | 0 | 0 | 0.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.38 | 0 | 0 | 0 | 5.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.649 | 0.652 | 0.651 | 0.646 | 0.646 | 0.646 | 0.659 | 0.657 | 0.657 | 0.657 | 0.661 | 0.662 | 0.66 | 0.66 | 0.658 | 0.657 | 0.657 | 0.667 | 0.68 | 0.677 | 0.677 | 0.677 | 0.676 | 0.672 | 0.672 | 0.671 | 0.669 | 0.664 | 0.663 | 0.663 | 0.66 | 0.657 | 0.657 | 0.657 | 0.656 | 0.655 | 0.655 | 0.655 | 0.654 | 0.651 | 0.651 | 0.651 | 0.648 | 0.647 | 0.647 | 0.646 | 0.645 | 0.645 | 0.645 | 0.645 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0.644 | 0 | 0.642 | 0.642 | 0 | 0 | 0 | 0.639 | 0 | 0 | 0 | 0.635 | 0 | 0 | 0 | 0.622 | 0 | 0 | 0 | 0.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0.558 | 0.558 | 0.558 | 0.558 | 0.558 | 0.558 | 0.569 | 0.596 | 0.595 | 0.595 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 162.865 | 172.461 | 177.444 | 180.124 | 178.751 | 179.55 | 180.212 | 179.877 | 179.449 | 179.215 | 178.172 | 175.574 | 174.412 | 173.795 | 172.282 | 172.484 | 176.925 | 175.638 | 180.444 | 182.151 | 180.873 | 178.2 | 173.766 | 167.859 | 160.303 | 154.545 | 151.536 | 149.267 | 143.236 | 140.014 | 137.029 | 136.742 | 134.337 | 132.209 | 129.13 | 125.76 | 121.482 | 118.325 | 114.889 | 111.58 | 107.174 | 103.255 | 100.175 | 98.13 | 96.554 | 96.023 | 92.84 | 90.586 | 86.5 | 82.543 | 79.581 | 74.948 | 72.294 | 67.719 | 65.37 | 63.824 | 64.986 | 66.159 | 67.732 | 69.568 | 70.731 | 71.962 | 72.243 | 71.889 | 68.468 | 62.641 | 57.174 | 49.369 | 43.719 | 38.555 | 33.875 | 28.48 | 23.765 | 19.963 | 16.034 | 13.001 | 5.766 | 2.887 | -0.412 | -3.442 | -5.723 | -7.305 | -9.042 | -9.711 | -10.285 | -10.616 | -10.755 | -10.173 | -8.413 | -7.762 | -3.551 | -1.91 | -0.752 | 0.577 | 0.254 | -0.313 | -3.881 | -4.287 | -4.9 | -5.3 | -6 | -6.4 | -7 | -7.2 | -8.1 | -9.9 | -14.2 | -16.4 | -20.5 | -23 | -29.2 | -30.2 | -31.9 | -32.9 | -33.9 | -34.5 | -35 | -35.4 | -35.1 | -34.7 | -34.1 | -32.8 | -31.1 | -28.9 | -18.9 | -12.7 | -10 | -7.7 | -5.6 | -3.5 | -1.4 | -1.2 | -1.8 | -1.7 | -2.6 | -2.5 | -3 | -0.5 | -6.4 | -8.2 | -10.9 | -13.1 | -16.1 | -20.5 | -21.5 | -19.8 |
Accumulated Other Comprehensive Income/Loss
| -18.808 | -19.691 | -15.474 | -20.204 | -14.87 | -13.009 | -11.642 | -21.525 | -13.672 | -10.764 | -2.767 | -1.741 | -1.021 | -0.032 | 0.261 | -2.99 | -3.894 | -8.348 | -8.734 | -8.933 | -11.371 | -9.957 | -8.812 | -9.863 | -8.754 | -5.98 | -4.489 | -8.19 | -7.401 | -8.571 | -10.608 | -11.043 | -10.795 | -10.415 | -12.556 | -9.386 | -7.566 | -5.372 | -6.696 | -3.56 | -2.224 | -2.2 | -2.882 | -1.984 | -3.258 | -2.259 | -1.584 | -0.853 | -1.913 | -0.274 | -1.025 | -1.994 | -0.699 | -0.187 | -0.421 | -1.872 | -3.682 | -2.516 | -2.374 | -1.839 | -2.001 | -2.491 | -1.581 | -0.744 | -1.8 | -1.989 | -2.89 | -3.376 | -3.225 | -3.755 | -3.348 | -3.751 | -3.746 | -2.699 | -2.24 | -3.38 | -2.034 | -2.748 | -3.529 | -5.483 | -5.461 | -5.891 | -6.522 | -6.8 | -7.004 | -7.316 | -7.205 | -7.085 | -7.239 | -7.43 | -7.85 | -7.894 | -7.837 | -7.645 | -7.33 | -7.739 | -6.988 | -6.602 | -5.9 | -5.4 | -5.5 | -11.2 | -11.1 | -11 | -10.6 | -11 | -11.4 | -11.2 | -11.1 | -11.3 | -11.9 | -11.7 | -11.5 | -11.5 | -11.5 | -11.7 | -11.7 | -11.6 | -10.8 | -10.8 | -10.8 | -10.8 | -10.8 | -10.8 | -9.1 | -9.1 | -9.1 | -8.7 | -9.6 | -9.1 | -8.7 | -8.6 | -8.2 | -9.9 | -9.8 | -9.3 | -9 | -8.5 | -8.1 | -7.8 | -7.6 | -7.3 | -6.8 | -5.8 | -5.7 | -4.6 |
Other Total Stockholders Equity
| 61.919 | 62.155 | 61.936 | 61.665 | 61.274 | 60.518 | 63.621 | 63.635 | 63.334 | 62.543 | 63.404 | 62.183 | 62.876 | 62.177 | 61.458 | 58.007 | 60.358 | 62.731 | 65.985 | 57.417 | 65.778 | 65.114 | 64.391 | 54.322 | 63.854 | 63.069 | 62.38 | 53.154 | 60.47 | 60.028 | 59.467 | 48.076 | 58.72 | 58.296 | 57.873 | 48.153 | 57.108 | 56.796 | 56.418 | 52.414 | 55.651 | 55.386 | 54.943 | 52.714 | 54.468 | 53.917 | 53.663 | 52.562 | 53.26 | 53.036 | 52.812 | 50.62 | 52.476 | 52.338 | 52.215 | 50.272 | 52.098 | 52.052 | 52.022 | 50.164 | 51.917 | 52.446 | 51.747 | 50.946 | 52.274 | 51.911 | 51.721 | 50.971 | 51.486 | 51.399 | 51.166 | 50.011 | 50.365 | 50.36 | 50.357 | 45.321 | 48.14 | 48.107 | 48.043 | 41.295 | 47.09 | 46.543 | 45.59 | 45.252 | 45.275 | 45.275 | 45.275 | 44.717 | 44.717 | 44.717 | 44.717 | 44.714 | 44.714 | 44.714 | 45.188 | 46.347 | 46.34 | 46.34 | 46.3 | 46.2 | 46.3 | 52.6 | 53.2 | 55.9 | 55.6 | 56.7 | 57.3 | 57.4 | 57 | 57.4 | 58.1 | 58 | 58 | 52.9 | 53 | 53.7 | 53.7 | 53.7 | 52.7 | 52.8 | 52.8 | 52.8 | 52.9 | 52.8 | 51 | 51.7 | 51.1 | 51.1 | 54.3 | 52.9 | 52.6 | 52.6 | 51.9 | 53.9 | 54.3 | 54 | 54.9 | 51.6 | 54.7 | 53.7 | 53.8 | 35.3 | 34.4 | 33.4 | 29.3 | 26.4 |
Total Shareholders Equity
| 206.625 | 215.577 | 224.557 | 222.231 | 225.801 | 227.705 | 232.85 | 222.644 | 229.768 | 231.651 | 239.47 | 238.419 | 236.927 | 236.6 | 234.659 | 231.148 | 234.046 | 230.688 | 238.375 | 240.245 | 235.957 | 234.034 | 230.021 | 222.853 | 216.075 | 212.305 | 210.096 | 203.085 | 196.968 | 192.134 | 186.548 | 185.475 | 182.919 | 180.747 | 175.103 | 174.568 | 171.679 | 170.404 | 165.265 | 164.645 | 161.252 | 157.092 | 152.884 | 151.491 | 148.411 | 148.327 | 145.564 | 143.793 | 138.492 | 135.95 | 132.012 | 126.212 | 124.715 | 120.514 | 117.808 | 114.74 | 114.046 | 116.339 | 118.024 | 120.376 | 121.291 | 121.917 | 123.051 | 123.477 | 118.942 | 112.563 | 106.005 | 97.603 | 91.98 | 86.199 | 81.693 | 75.375 | 70.384 | 67.624 | 64.151 | 58.944 | 51.872 | 48.246 | 44.102 | 38.455 | 35.906 | 33.347 | 30.026 | 28.741 | 27.986 | 27.343 | 27.315 | 28.017 | 29.623 | 30.083 | 33.874 | 35.468 | 36.683 | 38.204 | 38.681 | 38.891 | 36.066 | 36.046 | 36.1 | 36.1 | 35.4 | 35 | 35.1 | 37.7 | 36.9 | 35.8 | 31.7 | 29.8 | 25.4 | 23.1 | 17 | 16.1 | 14.6 | 8.5 | 7.6 | 7.5 | 7 | 6.7 | 6.8 | 7.3 | 7.9 | 9.2 | 11 | 13.1 | 23 | 29.9 | 32 | 34.7 | 39.1 | 40.3 | 42.5 | 42.8 | 41.9 | 42.3 | 41.9 | 42.2 | 42.9 | 42.6 | 40.2 | 37.7 | 35.3 | 14.9 | 11.5 | 7.1 | 2.1 | 2 |
Total Equity
| 206.625 | 215.577 | 224.557 | 222.231 | 225.801 | 227.705 | 232.85 | 222.644 | 229.768 | 231.651 | 239.47 | 238.419 | 236.927 | 236.6 | 234.659 | 231.148 | 234.046 | 230.688 | 238.375 | 240.245 | 235.957 | 234.034 | 230.021 | 222.853 | 216.075 | 212.305 | 210.096 | 203.085 | 196.968 | 192.134 | 186.548 | 185.475 | 182.919 | 180.747 | 175.103 | 174.568 | 171.679 | 170.404 | 165.265 | 164.645 | 161.252 | 157.092 | 152.884 | 151.491 | 148.411 | 148.327 | 145.564 | 143.793 | 138.492 | 135.95 | 132.012 | 126.212 | 124.715 | 120.514 | 117.808 | 114.74 | 114.046 | 116.339 | 118.024 | 120.376 | 121.291 | 121.917 | 123.051 | 123.477 | 118.942 | 112.563 | 106.005 | 97.603 | 91.98 | 86.199 | 81.693 | 75.375 | 70.384 | 67.624 | 64.151 | 58.944 | 51.872 | 48.246 | 44.102 | 38.455 | 35.906 | 33.347 | 30.026 | 28.741 | 27.986 | 27.343 | 27.315 | 28.017 | 29.623 | 30.083 | 33.874 | 35.468 | 36.683 | 38.204 | 38.681 | 38.891 | 36.066 | 36.046 | 36.1 | 36.1 | 35.4 | 35 | 35.1 | 37.7 | 36.9 | 35.8 | 31.7 | 29.8 | 25.4 | 23.1 | 17 | 16.1 | 14.6 | 8.5 | 7.6 | 7.5 | 7 | 6.7 | 6.8 | 7.3 | 7.9 | 9.2 | 11 | 13.1 | 23 | 29.9 | 32 | 34.7 | 39.1 | 40.3 | 42.5 | 42.8 | 41.9 | 42.3 | 41.9 | 42.2 | 42.9 | 42.6 | 40.2 | 37.7 | 35.3 | 14.9 | 11.5 | 7.1 | 2.1 | 2 |
Total Liabilities & Shareholders Equity
| 272.376 | 280.826 | 290.058 | 290.589 | 303.217 | 311.802 | 311.51 | 306.237 | 319.106 | 321.446 | 334.471 | 332.935 | 319.746 | 315.826 | 303.972 | 295.655 | 299.314 | 291.375 | 300.99 | 301.065 | 305.889 | 310.476 | 316.076 | 315.407 | 308.187 | 301.6 | 300.793 | 281.645 | 274.477 | 261.369 | 251.827 | 251.949 | 251.821 | 254.508 | 246.02 | 245.841 | 239.905 | 234.396 | 233.324 | 236.931 | 227.698 | 217.928 | 214.244 | 211.235 | 209.512 | 199.532 | 196.83 | 195.312 | 196.996 | 197.615 | 189.151 | 186.545 | 190.735 | 179.988 | 163.847 | 160.346 | 147.613 | 141.949 | 139.518 | 144.743 | 144.867 | 147.9 | 155.706 | 177.444 | 184.89 | 178.721 | 171.354 | 163.781 | 153.876 | 135.397 | 126.823 | 124.114 | 118.012 | 112.932 | 98.858 | 94.114 | 86.68 | 84.677 | 79.976 | 73.446 | 67.192 | 63.661 | 60.276 | 57.958 | 58.48 | 58.359 | 58.38 | 57.152 | 54.313 | 54.565 | 60.6 | 66.217 | 72.939 | 74.092 | 72.714 | 65.024 | 65.144 | 63.433 | 64.9 | 69.6 | 70 | 69.9 | 69.3 | 71.7 | 68.2 | 63.4 | 57.7 | 58.7 | 60 | 60.7 | 59.8 | 59.8 | 57.9 | 57.2 | 59.9 | 61.4 | 59.7 | 59.8 | 59.9 | 59.6 | 60.6 | 59.8 | 65.1 | 67.3 | 72 | 81 | 80.7 | 84.3 | 91.5 | 87.7 | 86.4 | 82.4 | 75.7 | 72.9 | 74.3 | 72 | 71.9 | 67.1 | 63.2 | 64.8 | 55.6 | 45.1 | 43.9 | 30.1 | 30 | 31.1 |