The Marcus Corporation
NYSE:MCS
21.7 (USD) • At close December 26, 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 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 28.415 | 32.81 | 17.258 | 59.838 | 36.036 | 44.58 | 10.051 | 21.704 | 16.795 | 57.741 | 19.431 | 17.658 | 8.629 | 8.667 | 6.013 | 6.745 | 8.244 | 79.596 | 126.472 | 25.618 | 12.537 | 16.479 | 13.254 | 21.927 | 12.629 | 18.542 | 13.406 | 20.747 | 14.47 | 15.886 | 14.91 | 8.705 | 11.41 | 15.097 | 24.909 | 24.273 | 14.735 | 15.483 | 15.664 | 18.165 | 14.243 | 14.812 | 12.029 | 19.993 | 19.105 | 18.053 | 15.724 | 17.718 | 14.305 | 12.402 | 13.733 | 11.235 | 6.756 | 3.58 | 10.076 | 9.508 | 9.991 | 9.132 | 9.886 | 7.371 | 8.231 | 6.796 | 11.025 | 10.413 | 12.823 | 13.44 | 9.503 | 10.724 | 12.629 | 12.018 | 22.876 | 11.507 | 46.268 | 34.528 | 292.684 | 273.632 | 283.847 | 259.057 | 176.261 | 195.881 | 13.691 | 9.629 | 3.49 | 7.194 | 4.49 | 6.039 | 6.515 | 2.629 | 4.975 | 5.614 | 7.137 | 6.175 | 4.649 | 1.499 | 3.525 | 0.463 | 2.12 | 2.935 | 10.117 | 6.9 | 4.3 | 3.5 | 2.4 | 1.4 | 3 | 4.7 | 7 | 7.4 | 21.9 | 8 | 21 | 40.2 | 1.9 | 15.5 | 12.7 | 12.7 | 27.5 | 8.8 | 9.5 | 6.4 | 7.5 | 10 | 15.4 | 15.7 | 8 | 15.8 | 7.2 | 8.4 | 9.4 | 8.1 | 4.7 | 4.2 | 4.1 | 7.4 | 6.3 | 10.3 | 14.3 | 10.2 | 6 | 8.2 | 6.4 | 11.9 | 7.8 | 8 |
Short Term Investments
| 7.332 | 6.835 | 6.821 | 5.364 | 4.964 | 4.894 | 4.544 | 3.932 | 3.777 | 3.823 | 4.329 | 4.617 | 4.139 | 3.445 | 1.715 | 1.415 | 1.059 | 0.488 | 5.168 | 5.825 | 7.017 | 6.028 | 5.697 | 5.302 | 5.762 | 4.769 | 4.031 | 4.053 | 0.07 | 0.07 | 0.07 | 1.927 | 0.07 | 0.07 | 0.07 | 0 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0 | 0.078 | 0.078 | 0.078 | 0 | 0.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.747 | 39.645 | 24.079 | 59.838 | 36.036 | 44.58 | 10.051 | 21.704 | 16.795 | 57.741 | 19.431 | 17.658 | 8.629 | 8.667 | 6.013 | 6.745 | 8.244 | 79.596 | 126.472 | 25.618 | 12.537 | 16.479 | 13.254 | 21.927 | 12.629 | 18.542 | 13.406 | 20.747 | 14.47 | 15.886 | 14.91 | 8.705 | 11.41 | 15.097 | 24.909 | 24.273 | 14.735 | 15.483 | 15.664 | 18.165 | 14.243 | 14.812 | 12.029 | 19.993 | 19.105 | 18.053 | 15.724 | 17.718 | 14.305 | 12.402 | 13.733 | 11.235 | 6.756 | 3.58 | 10.076 | 9.508 | 9.991 | 9.132 | 9.886 | 7.371 | 8.231 | 6.796 | 11.025 | 10.413 | 12.823 | 13.44 | 9.503 | 10.724 | 12.629 | 12.018 | 22.876 | 11.507 | 46.268 | 34.528 | 292.684 | 273.632 | 283.847 | 259.057 | 176.261 | 195.881 | 13.691 | 9.629 | 3.49 | 7.194 | 4.49 | 6.039 | 6.515 | 2.629 | 4.975 | 5.614 | 7.137 | 6.175 | 4.649 | 1.499 | 3.525 | 0.463 | 2.12 | 2.935 | 10.117 | 6.9 | 4.3 | 3.5 | 2.4 | 1.4 | 3 | 4.7 | 7 | 7.4 | 21.9 | 8 | 21 | 40.2 | 1.9 | 15.5 | 12.7 | 12.7 | 27.5 | 8.8 | 9.5 | 6.4 | 7.5 | 10 | 15.4 | 15.7 | 8 | 15.8 | 7.2 | 8.4 | 9.4 | 8.1 | 4.7 | 4.2 | 4.1 | 7.4 | 6.3 | 10.3 | 14.3 | 10.2 | 6 | 8.2 | 6.4 | 11.9 | 7.8 | 8 |
Net Receivables
| 28.309 | 28.046 | 13.425 | 7.636 | 21.426 | 20.591 | 19.58 | 21.455 | 26.127 | 26.273 | 21.407 | 31.416 | 41.859 | 36.177 | 31.439 | 0.405 | 61.341 | 58.892 | 25.203 | 9.327 | 23.566 | 28.476 | 26.211 | 8.538 | 29.537 | 34.392 | 30.878 | 11.247 | 34.627 | 24.762 | 13.646 | 6.349 | 19.334 | 15.242 | 10.762 | 12.873 | 19.829 | 20.361 | 11.036 | 14.608 | 12.232 | 12.43 | 10.665 | 10.311 | 11.712 | 8.823 | 8.192 | 9.811 | 10.553 | 11.417 | 1.072 | 10.523 | 9.836 | 10.712 | 9.673 | 9.421 | 10.176 | 16.143 | 15.469 | 15.371 | 12.448 | 12.433 | 12.806 | 14.257 | 16.619 | 21.308 | 18.499 | 20.681 | 20.517 | 26.628 | 16.554 | 17.634 | 19.659 | 17.907 | 16.081 | 17.545 | 16.489 | 12.486 | 11.031 | 12.623 | 13.687 | 15.757 | 19.555 | 21.885 | 22.518 | 29.685 | 16.961 | 16.792 | 22.015 | 19.804 | 19.217 | 18.535 | 21.438 | 16.954 | 27.139 | 20.055 | 23.278 | 14.376 | 12.11 | 14.2 | 15 | 12.8 | 12.8 | 16.6 | 18 | 15.6 | 10.6 | 11.8 | 10 | 6.6 | 7.3 | 8.9 | 14.2 | 13.7 | 9.9 | 9.9 | 1.6 | 6.2 | 13.6 | 16.4 | 13.1 | 14.3 | 14.6 | 16.1 | 17.6 | 15.9 | 15.5 | 15.4 | 15.4 | 14.5 | 14.3 | 13 | 11 | 9.5 | 10 | 8.5 | 8.6 | 8.5 | 10.4 | 10 | 7.4 | 7.2 | 7.6 | 10.3 |
Inventory
| 0 | 0 | 0 | 5.914 | 5.877 | 4.832 | 3.223 | 5.662 | -3.777 | 6.198 | 6.697 | 4.913 | 19.119 | 16.907 | 15.548 | 3.434 | 10.628 | 8.385 | 4.795 | 5.673 | 0 | 0 | 0 | 4.138 | 0 | 0 | 0 | 4.062 | -3.859 | -3.267 | -1.98 | 4.437 | 2.508 | 2.547 | 2.807 | 3.187 | 20.488 | 2.456 | 3.241 | 3.18 | 3.118 | 2.319 | 2.929 | 2.912 | 2.895 | 2.237 | 2.918 | 2.878 | 2.837 | 2.797 | 2.574 | 2.554 | 2.533 | 7.822 | 3.005 | 2.908 | 3.108 | 2.708 | 2.552 | 3.346 | 3.242 | 3.139 | 1.391 | 1.37 | 1.348 | 1.327 | 1.363 | 1.544 | 1.889 | 6.805 | 24.838 | 17.878 | 7.31 | 7.65 | 7.717 | 11.171 | 9.799 | 34.016 | 155.164 | 123.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 | 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 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1.1 | 1.3 | 1.5 | 2.2 |
Other Current Assets
| 23.689 | 23.022 | 24.043 | 27.213 | 23.706 | 21.517 | 18.68 | 15.074 | 20.998 | 22.058 | 19.572 | 41.342 | 33.479 | 41.044 | 26.202 | 55.818 | 22.105 | 11.117 | 16.857 | 37.577 | 16.889 | 18.904 | 16.759 | 33.857 | 15.202 | 14.369 | 13.171 | 41.111 | 13.361 | 25.735 | 13.603 | 22.118 | 16.13 | 20.169 | 25.534 | 6.507 | 36.172 | 13.653 | 18.545 | 6.052 | 6.759 | 7.104 | 16.415 | 16.899 | 16.433 | 14.919 | 19.249 | 18.101 | 17.383 | 13.402 | 14.801 | 6.074 | 9.795 | 9.79 | 9.852 | 9.952 | 10.292 | 7.31 | 6.306 | 7.921 | 8.74 | 7.776 | 6.639 | 7.102 | 14.824 | 13.152 | 12.324 | 12.524 | 13.267 | 13.902 | 18.155 | 97.51 | 13.692 | 18.818 | 15.388 | 18.96 | 21.22 | 26.541 | 40.165 | 67.522 | 281.864 | 12.766 | 16.718 | 14.888 | 12.593 | 15.141 | 8.778 | 6.582 | 6.196 | 11.991 | 7.651 | 9.316 | 9.702 | 9.812 | 12.509 | 12.89 | 7.906 | 11.084 | 9.918 | 5.1 | 3 | 10.4 | 9.2 | 5.7 | 3 | 8.1 | 4.2 | 4.2 | 4.8 | 3.6 | 3.6 | 3.5 | 2.4 | 2.4 | 4 | 4 | 15.1 | 6.6 | 4 | 3.5 | 2.5 | 3.1 | 2.3 | 3 | 3.2 | 1.7 | 1.6 | 1.7 | 0.5 | 1.3 | 1 | 1.1 | 2.5 | 1.7 | 1.2 | 0.9 | 0.6 | 2.4 | 1.7 | 1.4 | 1.8 | 1.3 | 0.9 | 0.9 |
Total Current Assets
| 87.745 | 90.713 | 61.547 | 101.716 | 86.132 | 91.582 | 52.855 | 63.895 | 61.431 | 109.895 | 64.739 | 99.946 | 83.967 | 75.775 | 63.654 | 67.817 | 91.69 | 157.99 | 173.327 | 79.264 | 54.923 | 63.859 | 56.224 | 68.949 | 57.368 | 67.303 | 57.455 | 76.721 | 62.458 | 62.168 | 40.017 | 36.144 | 41.334 | 43.825 | 45.329 | 46.84 | 61.722 | 45.573 | 35.911 | 42.005 | 36.352 | 36.665 | 31.41 | 39.81 | 40.429 | 36.137 | 36.145 | 37.719 | 35.654 | 33.636 | 29.606 | 30.386 | 28.92 | 31.904 | 32.606 | 31.789 | 33.567 | 35.293 | 34.213 | 34.009 | 32.661 | 30.144 | 31.861 | 33.142 | 45.614 | 49.227 | 41.689 | 45.473 | 48.302 | 59.353 | 82.423 | 144.529 | 86.929 | 78.903 | 331.87 | 321.308 | 331.355 | 332.1 | 382.621 | 399.121 | 309.242 | 38.152 | 39.763 | 43.967 | 39.601 | 50.865 | 32.254 | 26.003 | 33.186 | 37.409 | 34.005 | 34.026 | 35.789 | 28.265 | 43.173 | 33.408 | 33.304 | 28.395 | 32.145 | 26.2 | 22.3 | 26.7 | 24.4 | 23.7 | 24 | 28.4 | 21.8 | 23.4 | 36.7 | 18.2 | 31.9 | 52.6 | 18.5 | 31.6 | 26.6 | 26.6 | 44.2 | 21.6 | 27.1 | 26.3 | 23.1 | 27.4 | 32.3 | 34.8 | 28.8 | 33.4 | 25 | 26.2 | 26.1 | 24.7 | 20.8 | 19.1 | 18.4 | 19.5 | 18.4 | 20.6 | 24.4 | 22.1 | 19.1 | 20.6 | 16.7 | 21.7 | 17.8 | 21.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 855.397 | 857.057 | 851.266 | 682.262 | 871.058 | 886.453 | 899.028 | 910.73 | 748.796 | 964.89 | 972.571 | 988.264 | 1,007.823 | 1,032.374 | 1,056.139 | 1,077.988 | 1,114.334 | 1,136.259 | 1,156.736 | 1,167.109 | 1,161.892 | 1,169.252 | 1,160.6 | 840.043 | 847.137 | 852.596 | 853.441 | 860.064 | 838.194 | 822.729 | 802.86 | 786.517 | 691.689 | 688.057 | 673.345 | 662.698 | 657.339 | 680.117 | 659.785 | 653.28 | 645.931 | 647.592 | 627.845 | 625.359 | 623.305 | 625.757 | 629.091 | 635.013 | 610.534 | 614.645 | 617.427 | 612.467 | 572.015 | 577.697 | 580.887 | 585.124 | 579.627 | 585.989 | 583.315 | 587.495 | 592.533 | 595.556 | 584.307 | 586.138 | 588.942 | 587.828 | 552.221 | 551.786 | 553.717 | 559.785 | 502.557 | 481.168 | 456.547 | 450.529 | 431.681 | 430.128 | 430.91 | 399.923 | 389.449 | 380.12 | 393.453 | 654.479 | 650.053 | 650.899 | 653.79 | 655.803 | 657.921 | 669.036 | 677.939 | 683.639 | 686.073 | 685.724 | 684.231 | 680.346 | 681.236 | 678.185 | 668.696 | 658.317 | 632.053 | 624.2 | 616.5 | 611.2 | 602.2 | 589 | 572.3 | 560 | 523.7 | 514.4 | 498.1 | 487.1 | 470.6 | 457.8 | 442.6 | 411.6 | 387.9 | 387.9 | 363.2 | 374.3 | 354.8 | 344.7 | 335.9 | 321.9 | 298.1 | 287.6 | 280.4 | 267.8 | 255.7 | 249.6 | 242 | 239.1 | 236.6 | 235 | 225.1 | 218.2 | 216.2 | 208.8 | 198.3 | 195.8 | 187.2 | 180.9 | 168.7 | 151.4 | 142 | 126.8 |
Goodwill
| 74.996 | 74.996 | 74.996 | 74.996 | 74.996 | 74.996 | 74.996 | 75.015 | 75.034 | 75.052 | 75.071 | 75.095 | 75.118 | 75.141 | 75.165 | 75.188 | 75.211 | 75.235 | 75.258 | 75.282 | 75.797 | 74.821 | 74.844 | 43.17 | 43.388 | 43.422 | 43.457 | 43.492 | 43.527 | 43.561 | 43.7 | 43.735 | 43.769 | 44.148 | 44.185 | 44.232 | 44.266 | 43.72 | 43.754 | 43.789 | 43.824 | 43.858 | 43.893 | 43.928 | 43.963 | 43.997 | 44.032 | 44.066 | 44.101 | 44.135 | 44.17 | 44.205 | 44.24 | 44.274 | 44.309 | 44.344 | 44.378 | 44.413 | 44.448 | 44.482 | 44.552 | 44.552 | 44.325 | 44.325 | 44.325 | 44.325 | 37.805 | 37.805 | 37.805 | 37.805 | 11.196 | 11.168 | 11.196 | 11.196 | 0 | 0 | 0 | 11.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.8 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 6.904 | 0 | 0 | 0 | 6.945 | 0 | 0 | 0 | 6.987 | 0 | 0 | 0 | 7.297 | 0 | 0 | 0 | 10.057 | 0 | 0 | 0 | 9.708 | 0 | 0 | 0 | 10.192 | 0 | 0 | 0 | 9.486 | 0 | 0 | 0 | 9.82 | 0 | 10.014 | 0 | 10.348 | 0 | 10.348 | 0 | 0 | 0 | 10.682 | 0 | 0 | 0 | 11.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.686 | 0 | 0 | 0 | 0 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.773 | 11.773 | 11.773 | 11.773 | 11.773 | 11.772 | 11.806 | 11.806 | 11.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.996 | 74.996 | 74.996 | 81.9 | 74.996 | 74.996 | 74.996 | 81.96 | 75.034 | 75.052 | 75.071 | 82.082 | 75.118 | 75.141 | 75.165 | 82.485 | 75.211 | 75.235 | 75.258 | 85.339 | 75.797 | 74.821 | 74.844 | 52.878 | 43.388 | 43.422 | 43.457 | 53.684 | 43.527 | 43.561 | 43.7 | 53.221 | 43.769 | 44.148 | 44.185 | 44.232 | 44.266 | 53.734 | 43.754 | 43.789 | 43.824 | 54.206 | 43.893 | 43.928 | 43.963 | 54.679 | 44.032 | 44.066 | 44.101 | 44.135 | 44.17 | 44.205 | 44.24 | 44.274 | 44.309 | 44.344 | 44.378 | 44.413 | 44.448 | 44.482 | 44.552 | 44.552 | 44.325 | 44.325 | 44.325 | 44.325 | 37.805 | 37.805 | 37.805 | 50.491 | 11.196 | 11.168 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.196 | 11.773 | 11.773 | 11.773 | 11.773 | 11.773 | 11.772 | 11.806 | 11.806 | 11.806 | 0 | -34.7 | -36 | 0 | -36.1 | -35.1 | -35 | -34.6 | -36.6 | -35.7 | -34.8 | -33.4 | -31.3 | -30.1 | -29.2 | -28 | 0 | 0 | -24.1 | -23.8 | 0 | -21.7 | -21.4 | -21.3 | 0 | 0 | 0 | -20.6 | 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 |
Long Term Investments
| 5.392 | 5.401 | 5.451 | 1.718 | 1.74 | 1.865 | 1.896 | 2.067 | 2.231 | 2.202 | 2.194 | 2.335 | -85.082 | -97.101 | -95.296 | 2.084 | 2.084 | 3.138 | 3.538 | 3.595 | 3.617 | 3.701 | 3.785 | 4.069 | 4.751 | 4.722 | 4.408 | 4.239 | 4.951 | 5.077 | 6.042 | 6.096 | 6.311 | 6.294 | 6.434 | 7.215 | 7.225 | 5.643 | 3.684 | 3.79 | 2.292 | 2.025 | 1.971 | 2.706 | 3.022 | 2.713 | 2.741 | 2.98 | 2.519 | 2.621 | 2.828 | 2.989 | 2.884 | 2.921 | 3.092 | 1.35 | 1.301 | 1.322 | 1.351 | 1.458 | 1.408 | 1.391 | 1.427 | -33.367 | -32.396 | 1.659 | -28.924 | -29.224 | -29.446 | 0 | -30.151 | -29.993 | -27.213 | 0 | -26.516 | -26.883 | -27.475 | 0 | -16.765 | -17.142 | -18.321 | 0 | -40.326 | -39.804 | 0 | 0 | 0 | 0 | 1.2 | 1.4 | 0 | 3.6 | 3.9 | 0 | 2.7 | 2 | 2.1 | 2 | 2.1 | 2.2 | 2.3 | 2 | 1.9 | 1.6 | 1.8 | 1.5 | 0 | 0 | 1.4 | 1.4 | 0 | 1.5 | 1.3 | 1.3 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 145.546 | 33.093 | 0 | 23.399 | 0 | 9.903 | 10.198 | 12.131 | 10.032 | 9.964 | 21.96 | 20.131 | -84.569 | 46.838 | 57.109 | 45.771 | -88.934 | 41.103 | 41.691 | 41.845 | -56.947 | 38.374 | 38.279 | 38.24 | -57.923 | 50.657 | 47.825 | 46.425 | -59.317 | 52.373 | -50.442 | 46.117 | 46.149 | 48.155 | -59.377 | 45.303 | 42.148 | 42.724 | -56.231 | 39.801 | 42.534 | 43.33 | -57.392 | 44.683 | 42.385 | 43.755 | -46.756 | 44.562 | 44.224 | 44.44 | -47.195 | 41.775 | 39.668 | 38.443 | 0 | 40.903 | 34.793 | 33.489 | 0 | 32.647 | 33.367 | 32.396 | -1.659 | 28.924 | 29.224 | 29.446 | 0 | 30.151 | 29.993 | 27.213 | 0 | 26.516 | 26.883 | 27.475 | 0 | 16.765 | 17.142 | 18.321 | 0 | 40.326 | 39.804 | 0 | 0 | 0 | 0 | 36.9 | 36.5 | 0 | 31.1 | 32.1 | 0 | 33.4 | 33.1 | 32.9 | 32.6 | 34.5 | 33.5 | 32.5 | 31.4 | 29.4 | 28.5 | 27.4 | 26.5 | 0 | 0 | 22.7 | 22.4 | 0 | 20.2 | 20.1 | 20 | 0 | 0 | 20.6 | 20 | 0 | 0 | 16.4 | 16 | 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
| 23.429 | 23.931 | 24.875 | 51.961 | -13.086 | 13.054 | -10.486 | 5.946 | 218.829 | 12.398 | 12.542 | 5.702 | 97.256 | 115.904 | 106.036 | 108.373 | -13.735 | -24.334 | -13.244 | 112.813 | 2.811 | -1.645 | 5.098 | 80.339 | -4.332 | -4.096 | -4.945 | 81.012 | -15.927 | -12.846 | -11.038 | 85.925 | -18.758 | 84.148 | -8.507 | -7.547 | -13.733 | 83.352 | -9.674 | -6.153 | -3.581 | 84.666 | -1.455 | -3.943 | -4.751 | 84.802 | -8.029 | -4.048 | -5.869 | 84.73 | -7.009 | -6.469 | -6.678 | 84.845 | -5.419 | -2.091 | -0.676 | 37.394 | -3.93 | 2.503 | 6.179 | 39.88 | 10.623 | 46.322 | 39.525 | 40.268 | 38.946 | 41.482 | 42.193 | 28.754 | 44.654 | 41.71 | 49.239 | 46.606 | 41.43 | 41.367 | 38.081 | 44.28 | 40.626 | 37.733 | 37.86 | 40.465 | 40.026 | 37.447 | 38.277 | 37.016 | 46.713 | 46.411 | 7.799 | 4.032 | 52.626 | 53.594 | 53.891 | 50.048 | 40.632 | 39.983 | 38.791 | 37.064 | 37.246 | 37.1 | 39.4 | 38.2 | 22.5 | 20.8 | 20.3 | 20.1 | 17.6 | 17.5 | 16 | 16.7 | 14.4 | 14.7 | 14.2 | 12.1 | 13.1 | 13.1 | -12.8 | 11.2 | 10.2 | 10.1 | -4.6 | -3.7 | 5.5 | 5.2 | 5.1 | 8.3 | 9.6 | 9.3 | 10.5 | 10.6 | 11.1 | 10.2 | 13.1 | 17.4 | 15.4 | 15.8 | 14 | 12.9 | 12.7 | 12.9 | 12.5 | 8.3 | 7.5 | 8.1 |
Total Non-Current Assets
| 959.214 | 961.385 | 956.588 | 963.387 | 967.801 | 976.368 | 988.833 | 1,000.703 | 1,054.793 | 1,064.74 | 1,074.509 | 1,088.415 | 1,105.079 | 1,148.278 | 1,162.175 | 1,186.361 | 1,224.732 | 1,247.407 | 1,268.059 | 1,279.922 | 1,285.22 | 1,287.82 | 1,286.172 | 920.382 | 929.318 | 934.923 | 934.601 | 941.076 | 921.402 | 906.346 | 887.989 | 872.442 | 775.384 | 772.205 | 761.574 | 752.747 | 743.252 | 763.469 | 742.852 | 736.854 | 731.19 | 732.258 | 712.055 | 710.584 | 708.869 | 710.559 | 712.518 | 720.396 | 695.04 | 699.375 | 701.978 | 697.416 | 656.901 | 662.542 | 664.644 | 668.395 | 663.073 | 669.118 | 666.087 | 670.731 | 678.161 | 681.379 | 673.329 | 676.785 | 672.792 | 672.421 | 628.972 | 631.073 | 633.715 | 639.03 | 558.407 | 534.046 | 516.982 | 508.331 | 484.307 | 482.691 | 480.187 | 455.399 | 441.271 | 429.049 | 442.509 | 706.717 | 701.852 | 700.119 | 703.84 | 704.592 | 716.406 | 727.253 | 735.644 | 737.377 | 738.699 | 739.318 | 738.122 | 730.394 | 721.868 | 718.168 | 707.487 | 695.381 | 669.299 | 661.3 | 655.9 | 649.4 | 624.7 | 609.8 | 592.6 | 580.1 | 541.3 | 531.9 | 514.1 | 503.8 | 485 | 472.5 | 456.8 | 423.7 | 401 | 401 | 371 | 385.5 | 365 | 354.8 | 347.7 | 334.2 | 303.6 | 292.8 | 285.5 | 276.1 | 265.3 | 258.9 | 252.5 | 249.7 | 247.7 | 245.2 | 238.2 | 235.6 | 231.6 | 224.6 | 212.3 | 208.7 | 199.9 | 193.8 | 181.2 | 159.7 | 149.5 | 134.9 |
Total Assets
| 1,046.959 | 1,052.098 | 1,018.135 | 1,065.103 | 1,053.933 | 1,067.95 | 1,041.688 | 1,064.598 | 1,116.224 | 1,174.635 | 1,139.248 | 1,188.361 | 1,189.046 | 1,224.053 | 1,225.829 | 1,254.178 | 1,316.422 | 1,405.397 | 1,441.386 | 1,359.186 | 1,340.143 | 1,351.679 | 1,342.396 | 989.331 | 986.686 | 1,002.226 | 992.056 | 1,017.797 | 983.86 | 968.514 | 928.006 | 908.586 | 816.718 | 816.03 | 806.903 | 799.587 | 804.974 | 809.042 | 778.763 | 778.859 | 767.542 | 768.923 | 743.465 | 750.394 | 749.298 | 746.696 | 748.663 | 758.115 | 730.694 | 733.011 | 731.584 | 727.802 | 685.821 | 694.446 | 697.25 | 700.184 | 696.64 | 704.411 | 700.3 | 704.74 | 710.822 | 711.523 | 705.19 | 709.927 | 718.406 | 721.648 | 670.661 | 676.546 | 682.017 | 698.383 | 640.83 | 678.575 | 603.911 | 587.234 | 816.177 | 803.999 | 811.542 | 787.499 | 823.892 | 828.17 | 751.751 | 744.869 | 741.615 | 744.086 | 743.441 | 755.457 | 748.66 | 753.256 | 768.83 | 774.786 | 772.704 | 773.344 | 773.911 | 758.659 | 765.041 | 751.576 | 740.791 | 723.776 | 701.444 | 687.5 | 678.2 | 676.1 | 649.1 | 633.5 | 616.6 | 608.5 | 563.1 | 555.3 | 550.8 | 522 | 516.9 | 525.1 | 475.3 | 455.3 | 427.6 | 427.6 | 415.2 | 407.1 | 392.1 | 381.1 | 370.8 | 361.6 | 335.9 | 327.6 | 314.3 | 309.5 | 290.3 | 285.1 | 278.6 | 274.4 | 268.5 | 264.3 | 256.6 | 255.1 | 250 | 245.2 | 236.7 | 230.8 | 219 | 214.4 | 197.9 | 181.4 | 167.3 | 156.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 39.284 | 47.804 | 29.574 | 37.384 | 29.36 | 40.636 | 29.11 | 32.187 | 24.609 | 38.335 | 23.784 | 35.781 | 21.141 | 19.927 | 13.277 | 13.158 | 15.824 | 11.585 | 27.178 | 49.37 | 37.334 | 47.231 | 35.263 | 37.452 | 23.108 | 37.704 | 30.818 | 51.541 | 40.149 | 43.371 | 42.692 | 31.206 | 20.215 | 25.239 | 22.993 | 21.701 | 24.472 | 36.776 | 19.624 | 23.32 | 23.059 | 30.954 | 20.105 | 21.763 | 19.636 | 25.33 | 16.651 | 20.687 | 14.997 | 18.945 | 17.948 | 16.903 | 16.828 | 20.721 | 16.983 | 18.094 | 16.581 | 18.985 | 17.121 | 11.727 | 15.336 | 22.743 | 17.69 | 12.759 | 15.934 | 16.956 | 13.827 | 15.921 | 14.501 | 24.242 | 17.772 | 14.152 | 18.132 | 19.399 | 12.145 | 9.647 | 11.472 | 14.871 | 8.169 | 9.38 | 11.286 | 14.819 | 13.733 | 12.977 | 15.838 | 20.723 | 17.501 | 9.698 | 13.254 | 17.211 | 11.165 | 15.571 | 17.144 | 17.123 | 15.951 | 9.887 | 11.066 | 24.463 | 17.102 | 13.9 | 11.6 | 22.958 | 15 | 12.8 | 18.1 | 26.4 | 14.8 | 11.6 | 16.8 | 10.3 | 8.6 | 14.6 | 11.4 | 15.6 | 17.6 | 17.6 | 8.4 | 17.9 | 12.6 | 8.3 | 12.8 | 13.2 | 5.9 | 9.6 | 9.2 | 6.9 | 7.7 | 4.9 | 9.8 | 7.2 | 9.4 | 8.8 | 6.6 | 5.1 | 6.2 | 5.5 | 5.7 | 5.1 | 5.2 | 4.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| 27.321 | 27.404 | 26.936 | 46.041 | 45.641 | 27.525 | 44.401 | 27.473 | 47.925 | 76.485 | 76.234 | 77.669 | 81.184 | 65.641 | 116.265 | 120.239 | 126.72 | 114.31 | 45.625 | 25.816 | 41.156 | 43.845 | 45.764 | 21.781 | 24.317 | 24.589 | 27.009 | 27.156 | 25.825 | 25.657 | 25.491 | 18.638 | 47.218 | 41.765 | 48.011 | 24.818 | 23.174 | 22.795 | 13.361 | 13.604 | 12.275 | 11.901 | 37.264 | 37.614 | 36.72 | 15.755 | 19.158 | 16.521 | 97.214 | 102.107 | 34.083 | 18.305 | 17.782 | 17.77 | 39.841 | 39.616 | 39.835 | 39.831 | 39.829 | 14.657 | 14.66 | 14.661 | 25.468 | 25.474 | 32.145 | 32.149 | 32.129 | 57.25 | 57.47 | 57.489 | 54.102 | 117.444 | 54.309 | 53.902 | 50.743 | 52.056 | 49.82 | 27.539 | 29.552 | 28.333 | 27.955 | 28.387 | 47.739 | 57.815 | 46.587 | 74.371 | 23.317 | 23.917 | 24.061 | 24.274 | 25.808 | 23.391 | 25.17 | 22.355 | 25.788 | 25.833 | 20.398 | 20.456 | 22.975 | 16.7 | 17.6 | 15 | 14.5 | 15 | 15.6 | 15.6 | 13.5 | 14 | 14 | 14.9 | 16.6 | 16.7 | 13.6 | 14.6 | 11.4 | 11.4 | 3.9 | 13.7 | 9.2 | 9.1 | 8.6 | 8.9 | 9.4 | 11 | 14.8 | 15.5 | 10.5 | 10 | 9.3 | 9.9 | 8.4 | 9 | 9.6 | 9.4 | 7.6 | 7.4 | 6.7 | 7.3 | 7.3 | 7.1 | 6.7 | 6.5 | 5.4 | 5.3 |
Tax Payables
| 0.847 | 18.635 | 15.785 | 18.585 | 19.009 | 19.979 | 16.283 | 17.948 | 18.562 | 19.219 | 15.927 | 19.566 | 17.277 | 17.654 | 16.765 | 18.308 | 16.638 | 16.864 | 15.844 | 20.613 | 22.098 | 20.278 | 17.219 | 18.743 | 17.675 | 19.536 | 17.271 | 19.638 | 17.547 | 18.093 | 19.738 | 17.261 | 14.621 | 20.409 | 19.929 | 17.247 | 19.011 | 15.099 | 14.939 | 18.64 | 18.725 | 14.333 | 16.613 | 18.359 | 21.861 | 14 | 12.759 | 16.565 | 17.09 | 13.11 | 12.221 | 16.637 | 17.675 | 12.24 | 11.707 | 15.568 | 17.103 | 12.589 | 11.205 | 13.237 | 17.731 | 13.811 | 14.767 | 1.685 | 6.29 | 12.819 | 11.595 | 12.915 | 1.15 | 0 | 10.012 | 1.896 | 4.418 | 0 | 1.706 | 4.393 | 5.941 | 0 | 0.367 | 3.09 | 11.743 | 0 | 1.595 | 4.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 19.009 | 0 | 0 | 26.567 | -18.415 | 0 | 0 | 19.566 | 17.277 | 17.654 | 16.765 | 18.308 | 0 | 0 | 15.844 | 48.262 | 22.098 | 20.278 | 17.219 | 41.977 | 17.675 | 19.536 | 17.271 | 38.233 | 17.547 | 18.093 | 19.738 | 46.433 | 14.621 | 20.409 | 19.929 | 17.247 | 19.011 | 2.997 | 14.939 | 18.64 | 18.725 | 3.056 | 16.613 | 18.359 | 21.861 | 2.877 | 12.759 | 16.565 | 17.09 | 2.512 | 12.221 | 0 | 17.675 | 2.512 | -0.222 | 15.568 | -22.732 | 2.708 | 11.205 | 0 | 17.731 | 0 | 0 | 28.078 | 34.583 | 30.67 | 33.584 | 26.828 | 29.968 | 31.466 | 25.474 | 21.611 | 21.788 | 22.331 | 25.563 | 21.315 | 23.541 | 18.116 | 22.865 | 16.109 | 20.664 | 23.423 | 24.442 | 19.185 | 20.057 | 18.11 | 20.775 | 16.451 | 19.981 | 17.82 | 20.396 | 16.311 | 16.455 | 17.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.047 | 85.325 | 69.603 | 62.414 | 52.731 | 75.762 | 50.353 | 78.787 | 52.494 | 78.496 | 70.425 | 80.152 | 68.65 | 73.507 | 64.26 | 65.687 | 61.331 | 62.251 | 49.781 | 79.189 | 49.97 | 51.155 | 46.746 | 71.28 | 55.881 | 55.643 | 55.476 | 61.348 | 48.505 | 48.652 | 48.894 | 63.568 | 44.492 | 48.464 | 50.407 | 50.693 | 42.799 | 50.574 | 46.658 | 40.691 | 37.874 | 44.826 | 43.629 | 38.294 | 35.262 | 36.123 | 36.756 | 34.675 | 33.535 | 37.102 | 35.698 | 27.571 | 15.945 | 29.891 | 34.025 | 26.372 | -10.295 | 29.571 | 33.588 | 29.068 | 32.294 | 29.205 | 35.736 | 42.225 | 48.126 | 30.67 | 33.584 | 26.828 | 41.632 | 45.412 | 28.305 | 35.944 | 34.889 | 35.393 | 39.312 | 37.093 | 38.946 | 37.277 | 76.744 | 86.455 | 67.609 | 41.009 | 36.411 | 33.746 | 40.372 | 31.792 | 33.048 | 35.881 | 38.701 | 31.767 | 36.729 | 32.982 | 39.487 | 31.072 | 32.067 | 27.261 | 35.643 | 25.552 | 28.04 | 23.6 | 31.8 | 21.442 | 25.7 | 26.5 | 34.9 | 24 | 27.8 | 28.2 | 33.6 | 21.5 | 27.7 | 24.9 | 28.9 | 20.5 | 21.4 | 21.4 | 45 | 20.7 | 24.4 | 26.5 | 23.6 | 18.6 | 18.1 | 17.3 | 19.9 | 14.8 | 19.6 | 20.1 | 19.2 | 16.9 | 16.9 | 17.9 | 17.8 | 15.3 | 13 | 13.8 | 14.1 | 11.7 | 12.5 | 13.6 | 15.5 | 15.2 | 13.6 | 13.7 |
Total Current Liabilities
| 161.499 | 179.168 | 141.898 | 164.424 | 146.741 | 163.902 | 140.147 | 156.395 | 143.59 | 212.535 | 186.37 | 213.168 | 188.252 | 176.729 | 210.567 | 217.392 | 220.513 | 205.01 | 138.428 | 174.988 | 150.558 | 162.509 | 144.992 | 149.256 | 120.981 | 137.472 | 130.574 | 159.683 | 132.026 | 135.773 | 136.815 | 168.126 | 126.546 | 135.877 | 141.34 | 114.459 | 109.456 | 125.244 | 94.582 | 96.255 | 91.933 | 102.014 | 117.611 | 116.03 | 113.479 | 91.208 | 85.324 | 88.448 | 162.836 | 171.264 | 99.95 | 79.416 | 68.23 | 80.622 | 102.556 | 99.65 | 63.224 | 100.976 | 101.743 | 68.689 | 80.021 | 80.42 | 93.661 | 82.143 | 102.495 | 92.594 | 91.135 | 112.914 | 114.753 | 127.143 | 110.191 | 169.436 | 111.748 | 108.694 | 103.906 | 103.189 | 106.179 | 79.687 | 114.832 | 127.258 | 118.593 | 84.215 | 99.478 | 108.636 | 102.797 | 126.886 | 73.866 | 69.496 | 76.016 | 73.252 | 73.702 | 71.944 | 81.801 | 70.55 | 73.806 | 62.981 | 67.107 | 70.471 | 68.117 | 54.2 | 61 | 59.4 | 55.2 | 54.3 | 68.6 | 66 | 56.1 | 53.8 | 64.4 | 46.7 | 52.9 | 56.2 | 53.9 | 50.7 | 50.4 | 50.4 | 57.3 | 52.3 | 46.2 | 43.9 | 45 | 40.7 | 33.4 | 37.9 | 43.9 | 37.2 | 37.8 | 35 | 38.3 | 34 | 34.7 | 35.7 | 34 | 29.8 | 26.8 | 26.7 | 26.5 | 24.1 | 25 | 25 | 22.2 | 21.7 | 19 | 19 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 341.006 | 347.078 | 344.62 | 350.883 | 355.861 | 370.709 | 384.542 | 380.3 | 416.205 | 427.549 | 432.449 | 437.433 | 474.482 | 526.465 | 475.429 | 443.33 | 451.165 | 747.868 | 861.83 | 459.345 | 720.643 | 735.454 | 758.342 | 251.071 | 308.127 | 300.098 | 317.053 | 318.095 | 338.678 | 330.998 | 300.961 | 297.449 | 207.778 | 215.371 | 210.425 | 233.171 | 246.347 | 247.986 | 253.336 | 255.601 | 254.275 | 256.927 | 225.033 | 227.574 | 229.877 | 259.821 | 268.032 | 281.482 | 168.465 | 137.765 | 208.94 | 226.001 | 178.057 | 197.232 | 183.397 | 187.452 | 222.392 | 196.833 | 192.847 | 237.068 | 231.287 | 240.943 | 226.064 | 240.693 | 229.905 | 252.992 | 211.012 | 188.271 | 184.277 | 199.425 | 147.846 | 131.363 | 127.231 | 123.11 | 142.216 | 142.328 | 151.376 | 170.888 | 184.667 | 182.415 | 187.086 | 210.801 | 196.139 | 192.175 | 202.22 | 203.307 | 254.417 | 265.578 | 277.949 | 299.761 | 305.332 | 308.278 | 298.88 | 310.239 | 315.841 | 312.365 | 299.061 | 286.344 | 264.529 | 262.9 | 251.8 | 264.3 | 243 | 227.4 | 200.6 | 205.6 | 174.2 | 170.2 | 165.8 | 168.1 | 167.7 | 170.5 | 133.4 | 127.1 | 107.1 | 107.1 | 98.2 | 116.4 | 118.4 | 112.8 | 107.3 | 107.7 | 97 | 86.7 | 72.3 | 79 | 102.6 | 100.3 | 96.4 | 100 | 99.6 | 95 | 90.7 | 96.2 | 96.4 | 92.8 | 86.5 | 85.6 | 76.5 | 72.7 | 64.2 | 56.6 | 55.3 | 52.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 55.083 | 0.513 | 0 | 0 | 0 | 89.595 | 0 | 0 | 0 | -394.218 | -462.857 | -366.018 | 0 | -355.766 | -443.791 | -594.31 | -432.421 | -456.429 | -455.267 | -489.628 | -239.727 | -283.207 | -283.346 | -304.871 | -285.201 | -330.312 | -316.627 | -285.918 | -294.038 | -198.082 | -195.755 | -185.395 | -232.801 | -246.856 | 47.502 | -264.426 | -260.825 | -261.665 | 42.561 | -207.465 | -210.731 | -216.851 | 43.516 | -276.906 | -256.6 | 34.484 | 44.125 | -201.471 | -235.017 | 30.712 | 44.125 | -207.967 | -169.188 | -164.806 | 39.18 | -176.8 | -245.477 | -234.78 | -235.563 | -215.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32.235 | 33.093 | 27.292 | 23.399 | 26.567 | 26.406 | 25.125 | 22.103 | 26.183 | 22.061 | 21.96 | 20.131 | 33.429 | 46.838 | 57.109 | 45.771 | 48.262 | 41.103 | 41.691 | 41.845 | 41.977 | 38.374 | 38.279 | 38.24 | 38.233 | 50.657 | 47.825 | 46.425 | 46.433 | 52.373 | 47.405 | 46.117 | 46.149 | 48.155 | 47.502 | 45.303 | 42.148 | 42.724 | 42.561 | 39.801 | 42.534 | 43.33 | 43.516 | 44.683 | 42.385 | 43.755 | 44.372 | 44.562 | 44.224 | 44.44 | 44.125 | 41.775 | 39.668 | 38.443 | 39.18 | 40.903 | 34.793 | 33.489 | 32.024 | 32.647 | 33.367 | 32.396 | 32.889 | 28.924 | 29.224 | 29.446 | 29.376 | 30.151 | 29.993 | 27.213 | 27.946 | 26.516 | 26.883 | 27.475 | 26.614 | 16.765 | 17.142 | 18.321 | 40.41 | 40.326 | 39.804 | 39.279 | 38.768 | 37.638 | 37.28 | 36.884 | 36.529 | 31.175 | 31.124 | 32.06 | 30.759 | 33.375 | 33.135 | 32.876 | 32.602 | 34.526 | 33.5 | 32.5 | 31.4 | 29.4 | 28.5 | 27.4 | 26.5 | 23.2 | 22.9 | 22.7 | 22.4 | 20.2 | 20.2 | 20.1 | 20 | 20.9 | 20.9 | 20.6 | 20 | 16.8 | 16.4 | 16.2 | 16 | 14.9 | 14.7 | 14.5 | 16.1 | 14.7 | 14.7 | 14.6 | 14.6 | 13.7 | 13.8 | 14.1 | 13.9 | 14.6 | 14.4 | 14.2 | 14.1 | 13.9 | 13.8 | 13.3 | 11.7 | 10.1 | 8.7 |
Other Non-Current Liabilities
| 82.162 | 76.426 | 72.299 | 46.389 | 45.34 | 44.605 | 45.193 | 44.415 | 72.795 | 56.693 | 56.548 | 57.963 | 61.945 | 61.371 | 61.847 | 61.304 | 58.938 | -177.57 | -203.031 | 55.133 | -194.661 | -200.317 | -200.642 | 56.908 | 36.168 | 59.285 | 56.64 | 56.662 | 46.256 | 46.091 | 44.465 | 45.064 | 44.953 | 92.991 | 90.686 | 44.283 | 42.839 | 42.075 | 40.857 | 41.217 | 38.151 | 37.442 | 75.946 | 78.458 | 79.333 | 35.455 | 80.248 | 46.78 | 47.052 | 35.821 | 32.425 | 31.382 | 17.782 | 32.987 | 32.262 | 32.42 | 31.881 | 31.626 | 30.12 | 30.743 | 30.246 | 30.696 | 26.496 | 26.951 | 25.845 | 25.68 | 24.415 | 24.271 | 25.438 | 22.93 | 31.909 | 29.263 | 28.224 | 26.161 | 26.689 | 18.86 | 18.341 | 16.649 | 15.864 | 16.127 | 15.693 | 15.72 | 17.717 | 17.534 | 17.062 | 16.596 | 14.493 | 13.103 | 11.549 | 11.176 | 12.903 | 12.904 | 12.154 | 9.41 | 9.357 | 9.241 | 8.926 | 9.112 | 8.406 | 8.1 | 7.8 | 7.4 | 9 | 8.8 | 8.5 | 7.9 | 8.4 | 8.8 | 8.8 | 7.5 | 5.5 | 9.9 | 6.4 | 6.3 | 4.9 | 4.9 | 4.3 | 3.9 | 3.7 | 3.6 | 3.5 | 3.3 | 3.6 | 3.5 | 3.4 | 3.2 | 1.8 | 3.4 | 1.1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0.1 | -0.1 | 0 |
Total Non-Current Liabilities
| 423.168 | 423.504 | 416.919 | 429.507 | 434.294 | 442.606 | 453.134 | 451.282 | 515.406 | 509.367 | 511.1 | 521.579 | 558.488 | 609.796 | 557.407 | 538.063 | 556.941 | 627.407 | 704.57 | 562.74 | 567.085 | 576.828 | 599.545 | 349.956 | 382.669 | 397.662 | 411.933 | 412.99 | 435.591 | 424.914 | 391.851 | 348.813 | 305.104 | 308.362 | 301.111 | 323.603 | 337.341 | 337.563 | 339.496 | 338.966 | 335.15 | 336.93 | 300.979 | 306.032 | 309.21 | 338.792 | 348.28 | 328.262 | 215.517 | 217.958 | 285.927 | 301.607 | 270.991 | 274.344 | 257.434 | 259.54 | 292.716 | 267.639 | 263.87 | 302.604 | 295.022 | 303.663 | 285.207 | 301.011 | 288.146 | 311.561 | 264.351 | 241.766 | 239.161 | 251.731 | 209.906 | 190.619 | 182.668 | 177.217 | 195.421 | 188.071 | 197.192 | 214.151 | 217.296 | 215.684 | 221.1 | 266.931 | 254.182 | 249.513 | 258.561 | 258.671 | 306.548 | 315.961 | 326.382 | 347.466 | 349.41 | 352.306 | 343.094 | 350.408 | 358.573 | 354.741 | 340.863 | 328.058 | 307.461 | 304.5 | 292.1 | 303.1 | 281.4 | 264.7 | 236.5 | 240 | 205.8 | 201.9 | 197.3 | 198 | 193.4 | 200.6 | 159.9 | 153.4 | 132.9 | 132.9 | 123.1 | 140.3 | 138.9 | 132.8 | 127 | 127 | 115.5 | 104.9 | 90.2 | 98.3 | 119.1 | 118.4 | 112.1 | 115.5 | 114 | 109.5 | 105.5 | 110.6 | 111.5 | 107.2 | 100.7 | 99.7 | 90.3 | 86.4 | 77.4 | 68.4 | 65.3 | 61 |
Total Liabilities
| 584.667 | 602.672 | 558.817 | 593.931 | 581.035 | 606.508 | 593.281 | 607.677 | 658.996 | 721.902 | 697.47 | 734.747 | 746.74 | 786.525 | 767.974 | 755.455 | 777.454 | 832.417 | 842.998 | 737.728 | 717.643 | 739.337 | 744.537 | 499.212 | 503.65 | 535.134 | 542.507 | 572.673 | 567.617 | 560.687 | 528.666 | 516.939 | 431.65 | 444.239 | 442.451 | 438.062 | 446.797 | 462.807 | 434.078 | 435.221 | 427.083 | 438.944 | 418.59 | 422.062 | 422.689 | 430 | 433.604 | 416.71 | 378.353 | 389.222 | 385.877 | 381.023 | 339.221 | 354.966 | 359.99 | 359.19 | 355.94 | 368.615 | 365.613 | 371.293 | 375.043 | 384.083 | 378.868 | 383.154 | 390.641 | 404.155 | 355.486 | 354.68 | 353.914 | 378.874 | 320.097 | 360.055 | 294.416 | 285.911 | 299.327 | 291.26 | 303.371 | 293.838 | 332.128 | 342.942 | 339.693 | 351.146 | 353.66 | 358.149 | 361.358 | 385.557 | 380.414 | 385.457 | 402.398 | 420.718 | 423.112 | 424.25 | 424.895 | 420.958 | 432.379 | 417.722 | 407.97 | 398.529 | 375.578 | 358.7 | 353.1 | 362.5 | 336.6 | 319 | 305.1 | 306 | 261.9 | 255.7 | 261.7 | 244.7 | 246.3 | 256.8 | 213.8 | 204.1 | 183.3 | 183.3 | 180.4 | 192.6 | 185.1 | 176.7 | 172 | 167.7 | 148.9 | 142.8 | 134.1 | 135.5 | 156.9 | 153.4 | 150.4 | 149.5 | 148.7 | 145.2 | 139.5 | 140.4 | 138.3 | 133.9 | 127.2 | 123.8 | 115.3 | 111.4 | 99.6 | 90.1 | 84.3 | 80 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0.12 | 0 | 0.11 | 0.105 | 0.159 | 0.066 | 0.1 | 1.04 | 1.2 | 1.199 | 1.535 | 1.616 | 1.736 | 1.862 | 1.916 | 1.879 | 2.456 | 2.564 | 2.822 | 2.893 | 3.768 | 4.788 | 8.587 | 8.349 | 9.994 | 9.883 | 4.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.222 | 32.222 | 32.222 | 31.77 | 31.77 | 31.77 | 31.77 | 31.609 | 31.609 | 31.609 | 31.609 | 31.475 | 31.471 | 31.473 | 31.455 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.19 | 31.189 | 31.189 | 31.189 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.189 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.19 | 31.19 | 31.19 | 31.189 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.189 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.19 | 31.19 | 31.19 | 31.189 | 31.19 | 31.19 | 31.19 | 31.19 | 31.189 | 31.189 | 31.19 | 31.189 | 31.189 | 31.19 | 31.19 | 31.19 | 31.189 | 21.241 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 | 31.2 | 31.2 | 31.2 | 31.2 | 31.2 | 31.2 | 31.2 | 0 | 0 | 20.4 | 20.4 | 0 | 20.4 | 20.4 | 20.4 | 0 | 0 | 13.6 | 13.6 | 0 | 0 | 13.6 | 13.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 266.211 | 245.093 | 267.524 | 281.599 | 285.215 | 275.157 | 263.239 | 274.254 | 285.113 | 283.364 | 274.403 | 289.306 | 282.861 | 281.102 | 304.468 | 331.897 | 370.919 | 410.359 | 437.387 | 461.884 | 458.915 | 449.458 | 436.222 | 439.178 | 433.022 | 420.91 | 405.434 | 403.206 | 371.653 | 364.056 | 357.307 | 351.22 | 345.499 | 334.141 | 327.81 | 321.902 | 319.777 | 307.939 | 307.498 | 306.937 | 304.241 | 294.334 | 292.594 | 290.746 | 289.734 | 278.536 | 275.061 | 307.359 | 304.93 | 296.644 | 292.355 | 294.039 | 293.633 | 283.617 | 282.592 | 287.073 | 287.44 | 279.869 | 279.315 | 278.594 | 281.386 | 273.637 | 273.895 | 274.691 | 276.253 | 266.276 | 264.701 | 265.366 | 264.939 | 255.727 | 252.77 | 251.266 | 243.398 | 231.907 | 445.71 | 443.223 | 439.805 | 425.941 | 424.67 | 419.693 | 349.718 | 333.171 | 330.186 | 329.49 | 326.271 | 314.903 | 313.796 | 313.627 | 312.645 | 300.623 | 297.896 | 297.939 | 297.569 | 284.402 | 280.058 | 281.259 | 278.706 | 268.808 | 267.388 | 268.1 | 264.1 | 252.5 | 251.3 | 252.4 | 248.1 | 235.7 | 233.5 | 232 | 232.4 | 220.9 | 214.9 | 212.6 | 205.9 | 195.6 | 189.2 | 189.2 | 180 | 159.7 | 152.7 | 150.1 | 144.6 | 139.8 | 133.2 | 131 | 126.5 | 120.4 | 114.9 | 113.3 | 109.8 | 106.7 | 101.4 | 100.1 | 98.2 | 95.7 | 92.3 | 91.4 | 88.9 | 86.3 | 83.1 | 82.2 | 77.5 | 69.3 | 60.8 | 54.3 |
Accumulated Other Comprehensive Income/Loss
| -1.371 | -1.359 | -1.348 | -1.336 | -1.809 | -1.797 | -1.785 | -1.694 | -10.269 | -10.529 | -10.913 | -11.444 | -13.774 | -14.125 | -14.481 | -14.933 | -12.614 | -12.995 | -13.195 | -12.648 | -7.435 | -7.408 | -7.055 | -6.758 | -6.749 | -7.1 | -7.444 | -7.425 | -4.919 | -4.973 | -5.026 | -5.066 | -5.067 | -5.23 | -5.316 | -5.314 | -5.349 | -5.312 | -4.544 | -4.554 | -4.489 | -4.558 | -3.792 | -3.825 | -3.561 | -3.828 | -4.088 | -4.105 | -4.122 | -4.139 | -2.452 | -2.577 | -2.582 | -2.565 | -2.468 | -2.632 | -2.772 | -2.825 | -2.608 | -2.692 | -2.658 | -2.781 | -2.969 | -2.909 | -3.011 | -2.832 | -2.287 | -1.815 | -1.602 | -1.515 | 0.28 | 0.168 | 0.099 | -0.181 | -0.685 | -0.764 | -0.86 | -0.945 | -0.639 | -0.8 | -0.874 | -0.919 | -2.437 | -2.597 | -2.041 | -2.181 | -1.441 | -1.547 | -1.732 | -1.866 | -2.766 | -2.895 | -2.507 | -0.201 | -0.222 | -0.208 | -0.222 | -0.257 | -0.258 | -0.2 | -0.2 | -0.2 | -205.2 | -202 | -195.4 | -190.2 | 0 | 0 | -167.7 | -162.5 | 0 | -153.6 | -147.9 | -143.4 | 0 | 0 | -136.6 | -133.7 | 0 | 0 | -127.4 | -122.6 | 0 | -119.2 | -114 | -109.2 | -109.7 | -106.9 | -103.7 | -100.3 | -102.1 | -101.1 | -96.4 | -92.3 | -91.2 | -87.9 | -85.4 | -82.4 | -81.8 | -78.9 | -75.8 | -71.2 | -61.4 | -51.7 |
Other Total Stockholders Equity
| 165.23 | 173.47 | 160.92 | 159.139 | 157.722 | 156.312 | 154.909 | 151.928 | 150.775 | 148.289 | 146.679 | 144.277 | 141.748 | 139.078 | 136.413 | 150.569 | 149.473 | 144.426 | 143.131 | 141.009 | 139.859 | 138.982 | 137.518 | 26.399 | 25.468 | 21.933 | 20.304 | 18.053 | 17.28 | 16.355 | 14.671 | 12.768 | 11.83 | 9.954 | 8.906 | 13.747 | 10.68 | 5.05 | 7.977 | 7.243 | 0.838 | -2.291 | 0.095 | 1.634 | 0.897 | -19.184 | 3.014 | 2.686 | 20.343 | 20.094 | 24.614 | 24.127 | 24.359 | 27.238 | 25.947 | 25.363 | 24.842 | 27.562 | 26.791 | 26.355 | 25.861 | 25.394 | 24.206 | 23.801 | 23.333 | 22.859 | 21.572 | 27.126 | 33.576 | 34.107 | 36.493 | 35.896 | 34.808 | 38.407 | 40.636 | 39.09 | 38.036 | 37.475 | 36.544 | 35.145 | 32.024 | 30.281 | 29.016 | 27.855 | 26.664 | 25.988 | 24.702 | 24.53 | 24.329 | 24.121 | 23.272 | 22.861 | 32.713 | 22.31 | 21.636 | 21.613 | 23.147 | 25.506 | 27.546 | 29.7 | 30 | 30.074 | 235.2 | 232.9 | 227.6 | 35.6 | 67.7 | 67.6 | 204 | 198.5 | 55.7 | 188.9 | 183.1 | 178.6 | 55.1 | 55.1 | 177.8 | 174.9 | 54.3 | 54.3 | 168 | 163.1 | 53.8 | 173 | 167.7 | 162.8 | 128.2 | 125.3 | 122.1 | 118.5 | 120.5 | 120.1 | 115.3 | 111.3 | 110.6 | 107.8 | 106 | 103.1 | 102.4 | 99.7 | 96.6 | 93.2 | 83.6 | 73.7 |
Total Shareholders Equity
| 462.292 | 449.426 | 459.318 | 471.172 | 472.898 | 461.442 | 448.407 | 456.921 | 457.228 | 452.733 | 441.778 | 453.614 | 442.306 | 437.528 | 457.855 | 498.723 | 538.968 | 572.98 | 598.388 | 621.458 | 622.5 | 612.342 | 597.859 | 490.119 | 483.036 | 467.092 | 449.549 | 445.124 | 416.243 | 407.827 | 399.34 | 391.647 | 385.068 | 371.791 | 364.452 | 361.525 | 358.177 | 346.235 | 344.685 | 343.638 | 340.459 | 329.979 | 324.875 | 328.332 | 326.609 | 316.696 | 315.059 | 341.405 | 352.341 | 343.789 | 345.707 | 346.779 | 346.6 | 339.48 | 337.26 | 340.994 | 340.7 | 335.796 | 334.687 | 333.447 | 335.779 | 327.44 | 326.322 | 326.773 | 327.765 | 317.493 | 315.175 | 321.866 | 328.103 | 319.509 | 320.733 | 318.52 | 309.495 | 301.323 | 516.85 | 512.739 | 508.171 | 493.661 | 491.764 | 485.228 | 412.058 | 393.723 | 387.955 | 385.937 | 382.083 | 369.9 | 368.246 | 367.799 | 366.432 | 354.068 | 349.592 | 349.094 | 349.016 | 337.701 | 332.662 | 333.854 | 332.821 | 325.247 | 325.866 | 328.8 | 325.1 | 313.6 | 312.5 | 314.5 | 311.5 | 302.5 | 301.2 | 299.6 | 289.1 | 277.3 | 270.6 | 268.3 | 261.5 | 251.2 | 244.3 | 244.3 | 234.8 | 214.5 | 207 | 204.4 | 198.8 | 193.9 | 187 | 184.8 | 180.2 | 174 | 133.4 | 131.7 | 128.2 | 124.9 | 119.8 | 119.1 | 117.1 | 114.7 | 111.7 | 111.3 | 109.5 | 107 | 103.7 | 103 | 98.3 | 91.3 | 83 | 76.3 |
Total Equity
| 462.292 | 449.426 | 459.318 | 471.172 | 472.898 | 461.442 | 448.681 | 457.745 | 457.228 | 452.733 | 441.778 | 453.614 | 442.306 | 437.528 | 457.855 | 498.723 | 538.968 | 572.98 | 598.263 | 621.481 | 622.471 | 612.462 | 597.843 | 490.229 | 483.141 | 467.251 | 449.615 | 445.224 | 417.283 | 409.027 | 400.539 | 393.182 | 386.684 | 373.527 | 366.314 | 363.441 | 360.056 | 348.691 | 347.249 | 346.46 | 343.352 | 333.747 | 329.663 | 336.919 | 334.958 | 326.69 | 324.942 | 345.681 | 352.341 | 343.789 | 345.707 | 346.779 | 346.6 | 339.48 | 337.26 | 340.994 | 340.7 | 335.796 | 334.687 | 333.447 | 335.779 | 327.44 | 326.322 | 326.773 | 327.765 | 317.493 | 315.175 | 321.866 | 328.103 | 319.509 | 320.733 | 318.52 | 309.495 | 301.323 | 516.85 | 512.739 | 508.171 | 493.661 | 491.764 | 485.228 | 412.058 | 393.723 | 387.955 | 385.937 | 382.083 | 369.9 | 368.246 | 367.799 | 366.432 | 354.068 | 349.592 | 349.094 | 349.016 | 337.701 | 332.662 | 333.854 | 332.821 | 325.247 | 325.866 | 328.8 | 325.1 | 313.6 | 312.5 | 314.5 | 311.5 | 302.5 | 301.2 | 299.6 | 289.1 | 277.3 | 270.6 | 268.3 | 261.5 | 251.2 | 244.3 | 244.3 | 234.8 | 214.5 | 207 | 204.4 | 198.8 | 193.9 | 187 | 184.8 | 180.2 | 174 | 133.4 | 131.7 | 128.2 | 124.9 | 119.8 | 119.1 | 117.1 | 114.7 | 111.7 | 111.3 | 109.5 | 107 | 103.7 | 103 | 98.3 | 91.3 | 83 | 76.3 |
Total Liabilities & Shareholders Equity
| 1,046.959 | 1,052.098 | 1,018.135 | 1,065.103 | 1,053.933 | 1,067.95 | 1,041.688 | 1,064.598 | 1,116.224 | 1,174.635 | 1,139.248 | 1,188.361 | 1,189.046 | 1,224.053 | 1,225.829 | 1,254.178 | 1,316.422 | 1,405.397 | 1,441.386 | 1,359.186 | 1,340.143 | 1,351.679 | 1,342.396 | 989.331 | 986.686 | 1,002.226 | 992.056 | 1,017.797 | 983.86 | 968.514 | 928.006 | 908.586 | 816.718 | 816.03 | 806.903 | 799.587 | 804.974 | 809.042 | 778.763 | 778.859 | 767.542 | 768.923 | 743.465 | 750.394 | 749.298 | 746.696 | 748.663 | 758.115 | 730.694 | 733.011 | 731.584 | 727.802 | 685.821 | 694.446 | 697.25 | 700.184 | 696.64 | 704.411 | 700.3 | 704.74 | 710.822 | 711.523 | 705.19 | 709.927 | 718.406 | 721.648 | 670.661 | 676.546 | 682.017 | 698.383 | 640.83 | 678.575 | 603.911 | 587.234 | 816.177 | 803.999 | 811.542 | 787.499 | 823.892 | 828.17 | 751.751 | 744.869 | 741.615 | 744.086 | 743.441 | 755.457 | 748.66 | 753.256 | 768.83 | 774.786 | 772.704 | 773.344 | 773.911 | 758.659 | 765.041 | 751.576 | 740.791 | 723.776 | 701.444 | 687.5 | 678.2 | 676.1 | 649.1 | 633.5 | 616.6 | 608.5 | 563.1 | 555.3 | 550.8 | 522 | 516.9 | 525.1 | 475.3 | 455.3 | 427.6 | 427.6 | 415.2 | 407.1 | 392.1 | 381.1 | 370.8 | 361.6 | 335.9 | 327.6 | 314.3 | 309.5 | 290.3 | 285.1 | 278.6 | 274.4 | 268.5 | 264.3 | 256.6 | 255.1 | 250 | 245.2 | 236.7 | 230.8 | 219 | 214.4 | 197.9 | 181.4 | 167.3 | 156.3 |