NL Industries, Inc.
NYSE:NL
7.46 (USD) • At close January 10, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 145.96 | 170.349 | 141.176 | 114.439 | 65.837 | 58.523 | 48.146 | 68.868 | 127.951 | 151.248 | 145.058 | 147.002 | 142.196 | 145.273 | 134.826 | 137.039 | 128.792 | 134.301 | 133.406 | 129.73 | 109.419 | 128.582 | 111.361 | 116.259 | 123.028 | 111.14 | 99.948 | 98.316 | 96.643 | 90.063 | 93.409 | 93.162 | 100.995 | 102.056 | 95.23 | 96.462 | 88.392 | 83.155 | 73.202 | 72.56 | 72.503 | 57.943 | 52.573 | 52.609 | 52.175 | 71.735 | 72.593 | 77.987 | 8.782 | 7.48 | 4.963 | 11.652 | 14.217 | 7.004 | 9.694 | 15.461 | 12.746 | 8.944 | 17.98 | 24.555 | 19.625 | 20.09 | 14.627 | 16.45 | 19.313 | 30.849 | 36.49 | 41.112 | 32.483 | 40.582 | 50.403 | 52.742 | 48.133 | 51.23 | 68.088 | 76.912 | 83.103 | 101.19 | 127.426 | 99.185 | 51.542 | 115.756 | 111.647 | 67.799 | 59.656 | 54.36 | 46.713 | 58.091 | 170.838 | 176.182 | 76.384 | 116.037 | 97 | 89.068 | 99.709 | 120.378 | 125.064 | 137.629 | 133.698 | 151.8 | 156.7 | 122.5 | 135.3 | 163.1 | 320.8 | 355.3 | 356.8 | 106.1 | 102.2 | 74.6 | 77.7 | 114.1 | 130.2 | 120.1 | 113.1 | 141.3 | 152.8 | 137.3 | 107.5 | 131.1 | 194.1 | 135.8 | 85.7 | 106.6 | 71.2 | 71.6 | 52.3 | 87.3 | 182.9 | 226.7 | 133.7 | 125.3 | 302.6 | 567.4 | 690.2 | 435.3 | 432.2 | 503.4 | 98 | 165.6 | 434.7 | 205.1 | 138.4 | 164.6 |
Short Term Investments
| 0 | 11.934 | 29.662 | 53.149 | 80.217 | 95.716 | 95.688 | 70.164 | 0 | -54.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.052 | 0 | 3.962 | 5.225 | 5.296 | 5.326 | 5.324 | 5.534 | 5.532 | 5.503 | 5.454 | 5.86 | 32.821 | 6.351 | 7.511 | 9.989 | 9.255 | 9.198 | 9.405 | 9.265 | 9.428 | 11.538 | 9.916 | 9.446 | 9.231 | 9.121 | 4.267 | 6.147 | 8.212 | 10.676 | 9.715 | 9.67 | 9.775 | 7.119 | 8.663 | 3.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 145.96 | 182.283 | 170.838 | 167.588 | 146.054 | 154.239 | 143.834 | 139.032 | 127.951 | 151.248 | 145.058 | 147.002 | 142.196 | 145.273 | 134.826 | 137.039 | 128.792 | 134.301 | 133.406 | 129.73 | 109.419 | 128.582 | 111.361 | 116.259 | 123.028 | 111.14 | 99.948 | 98.316 | 96.643 | 90.063 | 93.409 | 93.162 | 100.995 | 102.056 | 95.23 | 96.462 | 88.392 | 83.155 | 73.202 | 72.56 | 72.503 | 57.943 | 52.573 | 52.609 | 52.175 | 71.735 | 72.593 | 77.987 | 8.782 | 7.48 | 4.963 | 11.652 | 14.217 | 7.004 | 9.694 | 15.47 | 12.798 | 8.944 | 21.942 | 29.78 | 24.921 | 25.416 | 19.951 | 21.984 | 24.845 | 36.352 | 41.944 | 46.972 | 65.304 | 46.933 | 57.914 | 62.731 | 57.388 | 60.428 | 77.493 | 86.177 | 92.531 | 112.728 | 137.342 | 108.631 | 60.773 | 124.877 | 115.914 | 73.946 | 67.868 | 65.036 | 56.428 | 67.761 | 180.613 | 183.301 | 85.047 | 119.62 | 97 | 89.068 | 99.709 | 120.378 | 125.064 | 137.629 | 133.698 | 151.8 | 156.7 | 122.5 | 135.3 | 163.1 | 320.8 | 355.3 | 356.8 | 106.1 | 102.2 | 74.6 | 77.7 | 114.1 | 130.2 | 120.1 | 113.1 | 141.3 | 152.8 | 137.3 | 107.5 | 131.1 | 194.1 | 135.8 | 85.7 | 106.6 | 71.2 | 71.6 | 52.3 | 87.3 | 182.9 | 226.7 | 133.7 | 125.3 | 302.6 | 567.4 | 690.2 | 435.3 | 432.2 | 503.4 | 98 | 165.6 | 434.7 | 205.1 | 138.4 | 164.6 |
Net Receivables
| 14.582 | 15.833 | 17.973 | 17.729 | 20.678 | 15.682 | 19.602 | 18.506 | 19.219 | 17.705 | 17.777 | 15.609 | 15.157 | 16.672 | 17.208 | 11.455 | 12.748 | 11.763 | 15.732 | 12.51 | 14.445 | 15.185 | 30.914 | 12.683 | 28.869 | 29.079 | 14.787 | 12.437 | 12.566 | 12.373 | 13.182 | 10.586 | 13.282 | 12.386 | 11.875 | 8.76 | 11.605 | 13.073 | 12.167 | 8.747 | 11.639 | 12.281 | 12.717 | 8.595 | 14.914 | 10.741 | 12.53 | 8.48 | 18.198 | 18.209 | 16.502 | 15.16 | 48.105 | 34.729 | 31.736 | 31.663 | 18.359 | 19.113 | 36.92 | 17.053 | 14.986 | 16.748 | 18.347 | 28.663 | 22.311 | 21.678 | 21.491 | 23.492 | 22.787 | 23.105 | 24.871 | 22.376 | 32.103 | 29.873 | 28.909 | 27.107 | 25.073 | 24.389 | 25.322 | 26.015 | 29.009 | 203.095 | 198.531 | 220.63 | 177.022 | 182.344 | 168.769 | 137.065 | 162.272 | 159.201 | 142.539 | 129.419 | 166.701 | 186.124 | 163.516 | 131.754 | 168.175 | 215.991 | 151.544 | 144.5 | 164.8 | 161.4 | 148 | 133.8 | 157.8 | 171.6 | 164.7 | 148.7 | 160.6 | 167.7 | 166.3 | 138.5 | 163.2 | 181.7 | 169 | 147.4 | 178.2 | 187.5 | 210.3 | 164.1 | 186 | 195.9 | 191.9 | 157.8 | 189.7 | 190 | 134.4 | 123 | 156.5 | 164.9 | 150.8 | 133.8 | 132.6 | 134.8 | 132 | 222.9 | 143.7 | 144.4 | 142.3 | 148.3 | 157.3 | 166.2 | 137.3 | 236.6 |
Inventory
| 28.008 | 27.363 | 27.543 | 30.712 | 34.282 | 33.765 | 30.235 | 31.29 | 33.337 | 33.303 | 28.082 | 25.642 | 23.536 | 19.948 | 18.153 | 18.337 | 19.166 | 21.818 | 18.962 | 18.348 | 18.826 | 17.83 | 18.51 | 17.102 | 17.159 | 16.579 | 16.328 | 15.382 | 15.313 | 15.317 | 15.347 | 14.974 | 14.638 | 14.124 | 14.419 | 15.098 | 15.448 | 16.118 | 16.824 | 16.863 | 15.082 | 15.875 | 15.131 | 13.235 | 12.926 | 12.257 | 11.89 | 11.223 | 19.253 | 19.21 | 19.661 | 19.578 | 19.982 | 20.656 | 19.434 | 18.424 | 18.033 | 17.963 | 17.392 | 16.266 | 17.276 | 18.797 | 20.88 | 22.661 | 25.441 | 25.911 | 25.052 | 24.277 | 26.646 | 25.526 | 23.701 | 21.733 | 23.631 | 23.483 | 22.005 | 22.538 | 22.711 | 19.945 | 20.838 | 28.781 | 26.594 | 209.816 | 227.53 | 266.02 | 203.321 | 199.76 | 195.936 | 209.882 | 170.841 | 177.809 | 187.209 | 231.056 | 186.793 | 175.718 | 186.811 | 205.973 | 148.592 | 153.287 | 173.926 | 191.2 | 175.6 | 206.2 | 209.3 | 228.6 | 191.6 | 169.4 | 168 | 192.8 | 172.3 | 188.5 | 194 | 232.5 | 216.3 | 232.2 | 257.5 | 251.6 | 209 | 195.6 | 199.5 | 185.2 | 167.8 | 179.1 | 196.1 | 194.2 | 207.6 | 210.2 | 229.1 | 216.2 | 191.5 | 169.7 | 168.4 | 196.9 | 186.5 | 196.1 | 205.6 | 207.9 | 203.3 | 177 | 166.2 | 134.2 | 111.6 | 120.2 | 119.6 | 191.6 |
Other Current Assets
| 37.027 | 3.756 | 4.867 | 4.47 | 5.101 | 4.687 | 4.968 | 5.14 | 5.504 | 6.708 | 6.432 | 5.395 | 5.827 | 4.732 | 4.917 | 4.333 | 4.048 | 3.762 | 3.969 | 1.401 | 4.062 | 4.068 | 4.961 | 20.6 | 5.306 | 4.383 | 5.257 | 4.532 | 4.768 | 4.127 | 4.242 | 4.777 | 4.192 | 5.281 | 5.514 | 4.444 | 9.834 | 10.267 | 9.085 | 5.296 | 9.131 | 8.145 | 8.144 | 9.975 | 8.463 | 9.316 | 10.498 | 11.394 | 14.509 | 12.428 | 12.699 | 11.914 | 13.829 | 16.626 | 15.796 | 16.422 | 13.526 | 15.225 | 10.481 | 13.545 | 14.179 | 14.038 | 14.203 | 14.658 | 18.153 | 18.418 | 13.379 | 12.96 | 12.725 | 11.51 | 11.563 | 14.225 | 14.276 | 14.295 | 12.202 | 13.34 | 12.748 | 12.453 | 10.074 | 22.746 | 18.921 | 27.721 | 30.857 | 38.844 | 41.074 | 66.403 | 63.8 | 71.589 | 73.159 | 72.513 | 70.697 | 78.991 | 99.341 | 95.044 | 104.905 | 95.675 | 89.732 | 33.942 | 31.914 | 18.9 | 45.8 | 45.9 | 37.5 | 20.6 | 19 | 6.9 | 12.7 | 6.9 | 12.6 | 11.5 | 6.7 | 15.1 | 11.2 | 8.4 | 10.4 | 10.8 | 9.8 | 25.9 | 10.3 | 6 | 13.2 | 14.3 | 13.8 | 8.9 | 10.6 | 7.5 | 201.8 | 209.3 | 164.1 | 240.6 | 283.5 | 339.5 | 175.8 | 102.4 | 123.9 | 18.3 | 11.1 | 9.7 | 112.8 | 138.1 | 281.9 | 140.8 | 3.7 | 11.7 |
Total Current Assets
| 225.577 | 227.357 | 218.302 | 218.264 | 206.115 | 208.373 | 198.639 | 193.968 | 186.011 | 208.964 | 197.349 | 193.648 | 186.716 | 186.625 | 175.104 | 171.164 | 164.754 | 171.644 | 172.069 | 164.684 | 146.752 | 165.665 | 165.746 | 166.644 | 174.362 | 161.181 | 136.32 | 130.667 | 129.29 | 121.88 | 126.18 | 123.499 | 133.107 | 133.847 | 127.038 | 124.764 | 125.279 | 122.613 | 111.278 | 108.033 | 108.355 | 94.244 | 88.565 | 84.414 | 88.478 | 107.191 | 107.511 | 112.653 | 60.742 | 57.327 | 53.825 | 58.304 | 96.133 | 79.015 | 76.66 | 81.979 | 62.716 | 61.245 | 86.735 | 76.644 | 71.362 | 74.999 | 73.381 | 87.966 | 90.75 | 102.359 | 101.866 | 107.701 | 127.462 | 107.074 | 118.049 | 121.065 | 127.398 | 128.079 | 140.609 | 149.162 | 153.063 | 169.515 | 193.576 | 181.89 | 135.297 | 565.509 | 572.832 | 567.261 | 489.285 | 513.543 | 484.933 | 486.297 | 586.885 | 592.824 | 485.492 | 559.086 | 549.835 | 545.954 | 554.941 | 553.78 | 531.563 | 540.849 | 491.082 | 506.4 | 542.9 | 536 | 530.1 | 546.1 | 689.2 | 703.2 | 702.2 | 454.5 | 447.7 | 442.3 | 444.7 | 500.2 | 520.9 | 542.4 | 550 | 551.1 | 549.8 | 546.3 | 527.6 | 486.4 | 561.1 | 525.1 | 487.5 | 467.5 | 479.1 | 479.3 | 617.6 | 635.8 | 695 | 801.9 | 736.4 | 795.5 | 797.5 | 1,000.7 | 1,151.7 | 884.4 | 790.3 | 834.5 | 519.3 | 586.2 | 985.5 | 632.3 | 399 | 604.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24.261 | 24.737 | 25.184 | 25.863 | 26.222 | 27.123 | 27.914 | 28.694 | 29.061 | 29.459 | 29.897 | 29.182 | 28.543 | 28.709 | 28.461 | 28.95 | 29.362 | 29.926 | 30.362 | 31.015 | 31.217 | 31.718 | 31.416 | 32.026 | 31.758 | 31.948 | 32.112 | 32.526 | 33.074 | 33.289 | 33.217 | 33.584 | 33.617 | 33.823 | 34.426 | 34.106 | 33.528 | 33.604 | 33.475 | 33.556 | 33.693 | 34.101 | 34.193 | 34.329 | 34.29 | 34.101 | 33.968 | 34.329 | 52.031 | 51.826 | 51.769 | 51.802 | 51.767 | 58.982 | 59.858 | 60.548 | 60.773 | 61.862 | 63.506 | 64.366 | 65.516 | 66.12 | 66.752 | 68.282 | 71.036 | 72.706 | 72.819 | 73.233 | 75.902 | 73.38 | 68.839 | 70.655 | 72.932 | 71.939 | 69.009 | 68.904 | 69.99 | 68.844 | 69.63 | 75.218 | 74.229 | 413.958 | 418.105 | 435.739 | 405.139 | 404.694 | 384.942 | 378.819 | 354.57 | 363.444 | 325.538 | 329.75 | 324.843 | 305.353 | 309.043 | 324.382 | 309.6 | 325.53 | 332.259 | 348.5 | 357 | 354.4 | 359.8 | 382.2 | 380 | 368.8 | 371 | 411.2 | 423.9 | 428.5 | 441.2 | 466 | 465.9 | 455.8 | 456.1 | 459.2 | 448.5 | 451.2 | 444.2 | 407.8 | 409.1 | 399.6 | 385.5 | 378.6 | 733.1 | 726.3 | 741.1 | 746 | 770.8 | 760.1 | 734.9 | 738.6 | 676.9 | 624.5 | 588.5 | 577.1 | 505 | 440.5 | 402.2 | 380.5 | 340.5 | 347.2 | 344 | 542.8 |
Goodwill
| 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 47.824 | 47.593 | 47.747 | 47.553 | 47.393 | 44.913 | 44.801 | 44.819 | 44.461 | 44.311 | 44.401 | 44.316 | 44.311 | 44.223 | 44.074 | 44.194 | 44.374 | 54.749 | 54.85 | 54.719 | 33.14 | 32.812 | 32.934 | 32.969 | 32.541 | 32.327 | 27.418 | 27.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.154 | 1.62 | 0 | 0 | 2.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.408 | 0 | 0 | 0 | 1.991 | 0 | 0 | 0 | 0 | 7.775 | 8.008 | 0 | 0 | 4.16 | 0 | 0 | 27.24 | 26.192 | 21.02 | 19.387 | 20.772 | 52.371 | 8.079 | 0 | 52.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.4 | 4.4 | 32.4 |
Goodwill and Intangible Assets
| 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.156 | 27.31 | 47.824 | 47.593 | 47.747 | 47.553 | 47.393 | 44.913 | 44.801 | 44.819 | 44.461 | 44.311 | 44.401 | 45.724 | 44.311 | 44.223 | 44.074 | 44.194 | 44.374 | 54.749 | 54.85 | 54.719 | 40.915 | 40.82 | 32.934 | 32.969 | 36.701 | 32.327 | 27.418 | 27.24 | 26.192 | 21.02 | 19.387 | 20.772 | 52.371 | 8.079 | 0 | 52.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.4 | 4.4 | 32.4 |
Long Term Investments
| 299.525 | 295.055 | 294.67 | 303.319 | 271.115 | 283.86 | 299.301 | 318.556 | 298.47 | 330.159 | 313.998 | 299.238 | 278.066 | 275.994 | 268.298 | 260.58 | 259.728 | 256.392 | 252.871 | 275.232 | 285.026 | 306.806 | 292.263 | 283.305 | 298.546 | 328.167 | 336.128 | 318.224 | 251.227 | 231.8 | 177.145 | 170.077 | 171.608 | 155.566 | 155.475 | 159.955 | 181.753 | 249.292 | 308.239 | 329.85 | 367.987 | 375.649 | 406.9 | 537.2 | 566.984 | 482.584 | 529.641 | 502.79 | 533.335 | 516.596 | 594.751 | 592.676 | 551.778 | 522.626 | 386.8 | 362.517 | 273.113 | 215.225 | 245.101 | 197.839 | 194.733 | 166.955 | 175.744 | 197.745 | 0 | 0 | 0 | -4.009 | 0 | 0 | 0 | -3.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -52.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42.877 | 41.439 | 23.538 | 42.729 | 43.682 | 51.017 | 0 | 44.794 | 17.831 | 47.493 | 20.056 | 41.375 | 39.045 | 36.763 | 33.381 | 33.446 | 28.092 | 28.196 | 32.394 | 31.956 | 35.447 | 34.112 | 35.898 | 32.781 | 39.563 | 53.661 | 40.793 | 56.99 | 49.464 | 29.923 | 28.437 | 0.011 | 0.011 | 0.011 | 0.011 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 189.547 | 158.4 | 175.787 | 0 | 170.909 | 163.996 | 188.97 | 0 | 182.887 | 172.184 | 130.123 | 0 | 77.603 | 58.381 | 69.254 | 0 | 5.806 | 44.132 | 45.362 | -197.745 | 0 | 0 | 0 | 4.009 | 0 | 0 | 0 | 3.084 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.545 | 0.54 | 179.588 | 0 | 6.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.131 | -37.156 | -37.935 | 2.06 | -2.853 | -3.773 | -10.056 | 41.493 | -2.084 | 26.836 | -1.172 | 26.872 | 11.187 | 17.818 | 23.298 | 26.919 | 28.151 | 33.256 | 28.451 | 27.011 | 33.241 | 24.043 | 10.104 | 2.213 | 5.356 | 3.064 | -10.508 | 2.25 | -16.72 | -6.492 | 2.46 | 2.239 | 14.358 | 3.578 | 3.543 | 3.331 | 2.494 | 2.327 | 2.145 | 2.143 | 3.137 | 2.96 | 2.867 | 2.707 | -187.202 | -156.145 | -173.532 | 3.7 | -161.188 | -153.8 | -178.142 | 10.907 | -173.301 | -168.542 | -126.369 | 3.862 | -58.742 | -38.891 | -49.62 | 18.418 | 14.973 | -24.02 | -24.101 | 219.094 | 264.951 | 322.854 | 307.727 | 289.108 | 310.356 | 324.519 | 327.066 | 304.655 | 270.291 | 279.063 | 238.336 | 239.393 | 268.994 | 278.87 | 285.408 | 268.934 | 326.262 | 223.006 | 242.67 | 254.425 | 244.481 | 238.268 | 254.783 | 246.385 | 268.954 | 280.77 | 266.558 | 262.255 | 241.891 | 253.35 | 240.1 | 242.626 | 220.143 | 203.938 | 205.934 | 201.3 | 204.5 | 207.2 | 217 | 226.7 | 228.1 | 226.9 | 227.9 | 232.5 | 251.6 | 251 | 255.5 | 255.2 | 252.4 | 258.5 | 262 | 261.4 | 268.1 | 266.8 | 271.5 | 268.2 | 267.4 | 290.1 | 364.3 | 360.4 | 170.3 | 178.2 | 90.6 | 90.3 | 96.7 | 100.6 | 278.7 | 296.9 | 285.3 | 273.9 | 306 | 505.2 | 414.5 | 494.7 | 547 | 545.6 | 90.6 | 90 | 94 | 124 |
Total Non-Current Assets
| 360.073 | 352.669 | 350.514 | 381.936 | 364.369 | 378.048 | 395.332 | 415.899 | 397.397 | 431.441 | 417.372 | 402.504 | 386.327 | 388.722 | 383.976 | 376.986 | 377.843 | 374.822 | 367.036 | 392.808 | 408.596 | 425.17 | 395.051 | 380.598 | 395.597 | 429.898 | 438.549 | 420.949 | 351.727 | 335.217 | 269.901 | 261.493 | 246.75 | 220.134 | 220.611 | 224.559 | 244.951 | 312.399 | 371.035 | 392.725 | 431.992 | 439.885 | 471.135 | 601.411 | 630.775 | 546.096 | 593.02 | 568.129 | 642.911 | 626.211 | 705.095 | 702.938 | 660.524 | 630.163 | 495.213 | 471.746 | 397.208 | 340.888 | 372.642 | 326.347 | 325.339 | 297.41 | 307.831 | 331.57 | 380.361 | 450.309 | 435.396 | 417.06 | 427.173 | 438.719 | 428.839 | 408.279 | 379.924 | 383.329 | 334.763 | 335.541 | 365.176 | 368.734 | 374.425 | 365.469 | 453.402 | 824.631 | 660.775 | 696.846 | 649.62 | 642.962 | 639.725 | 625.204 | 623.524 | 644.214 | 592.096 | 592.005 | 566.734 | 558.703 | 549.143 | 567.008 | 529.743 | 529.468 | 538.193 | 549.8 | 561.5 | 561.6 | 576.8 | 608.9 | 608.1 | 595.7 | 598.9 | 643.7 | 675.5 | 679.5 | 696.7 | 721.2 | 718.3 | 714.3 | 718.1 | 720.6 | 716.6 | 718 | 715.7 | 676 | 676.5 | 689.7 | 749.8 | 739 | 903.4 | 904.5 | 831.7 | 836.3 | 867.5 | 860.7 | 1,013.6 | 1,035.5 | 962.2 | 898.4 | 894.5 | 1,082.3 | 919.5 | 935.2 | 949.2 | 926.1 | 431.1 | 441.6 | 442.4 | 699.2 |
Total Assets
| 585.65 | 580.026 | 568.816 | 600.2 | 570.484 | 586.421 | 593.971 | 609.867 | 583.408 | 640.405 | 614.721 | 596.152 | 573.043 | 575.347 | 559.08 | 548.15 | 542.597 | 546.466 | 539.105 | 557.492 | 555.348 | 590.835 | 560.797 | 547.242 | 569.959 | 591.079 | 574.869 | 551.616 | 481.017 | 457.097 | 396.081 | 384.992 | 379.857 | 353.981 | 347.649 | 349.323 | 370.23 | 435.012 | 482.313 | 500.758 | 540.347 | 534.129 | 559.7 | 685.825 | 719.253 | 653.287 | 700.531 | 680.782 | 703.653 | 683.538 | 758.92 | 761.242 | 756.657 | 709.178 | 571.873 | 553.725 | 459.924 | 402.133 | 459.377 | 402.991 | 396.701 | 372.409 | 381.212 | 419.536 | 471.111 | 552.668 | 537.262 | 524.761 | 554.635 | 545.793 | 546.888 | 529.344 | 507.322 | 511.408 | 475.372 | 484.703 | 518.239 | 538.249 | 568.001 | 547.359 | 588.699 | 1,390.14 | 1,233.607 | 1,264.107 | 1,138.905 | 1,156.505 | 1,124.658 | 1,111.501 | 1,210.409 | 1,237.038 | 1,077.588 | 1,151.091 | 1,116.569 | 1,104.657 | 1,104.084 | 1,120.788 | 1,061.306 | 1,070.317 | 1,029.275 | 1,056.2 | 1,104.4 | 1,097.6 | 1,106.9 | 1,155 | 1,297.3 | 1,298.9 | 1,301.1 | 1,098.2 | 1,123.2 | 1,121.8 | 1,141.4 | 1,221.4 | 1,239.2 | 1,256.7 | 1,268.1 | 1,271.7 | 1,266.4 | 1,264.3 | 1,243.3 | 1,162.4 | 1,237.6 | 1,214.8 | 1,237.3 | 1,206.5 | 1,382.5 | 1,383.8 | 1,449.3 | 1,472.1 | 1,562.5 | 1,662.6 | 1,750 | 1,831 | 1,759.7 | 1,899.1 | 2,046.2 | 1,966.7 | 1,709.8 | 1,769.7 | 1,468.5 | 1,512.3 | 1,416.6 | 1,073.9 | 841.4 | 1,303.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.291 | 3.791 | 3.074 | 3.782 | 3.991 | 5.224 | 3.925 | 3.537 | 5.171 | 6.42 | 5.126 | 3.408 | 4.501 | 3.754 | 3.06 | 2.647 | 2.714 | 2.868 | 3.3 | 3.438 | 4.987 | 3.688 | 4.497 | 4.831 | 5.833 | 3.684 | 3.921 | 4.116 | 5.357 | 4.638 | 5.011 | 5.026 | 5.387 | 4.378 | 4.74 | 4.557 | 5.107 | 9.561 | 5.27 | 6.115 | 5.978 | 5.195 | 5.285 | 3.006 | 6.268 | 3.63 | 4.434 | 5.363 | 7.713 | 7.398 | 7.168 | 8.184 | 5.871 | 7.693 | 6.142 | 9.179 | 6.618 | 8.597 | 8.142 | 6.664 | 6.058 | 5.778 | 4.767 | 6.802 | 10.019 | 10.167 | 8.23 | 8.769 | 10.436 | 9.314 | 7.62 | 8.944 | 10.344 | 7.959 | 9.817 | 11.079 | 11.819 | 12.498 | 11.257 | 14.649 | 13.232 | 71.181 | 66.779 | 111.777 | 147.51 | 150.549 | 137.049 | 167.574 | 144.419 | 136.943 | 142.542 | 176.223 | 140.275 | 126.543 | 129.871 | 147.877 | 202.92 | 190.459 | 188.399 | 143.1 | 194.2 | 178.3 | 194.6 | 187.7 | 206.3 | 167.1 | 150.7 | 161.7 | 165.8 | 149.6 | 150.7 | 153.9 | 159.5 | 147.6 | 152.4 | 166 | 175.3 | 174.8 | 185.9 | 168.3 | 192.5 | 184 | 171.1 | 177.3 | 188.8 | 179.2 | 184.1 | 189.6 | 207.6 | 164.3 | 176.4 | 208 | 0 | 0 | 0 | 184.6 | 0 | 0 | 0 | 163.6 | 227.5 | 216.5 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 11.7 | 6.1 | 16.5 | 10 | 25.742 | 11 | 10 | 10 | 9.95 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.054 | 0.052 | 0.171 | 0.161 | 0.041 | 0.042 | 0.042 | 0.038 | 0.148 | 0.279 | 0.288 | 0.476 | 0.781 | 1.238 | 1.298 | 1.221 | 1.225 | 47.42 | 47.234 | 48.352 | 59.929 | 67.789 | 70.7 | 22.773 | 36.575 | 54.237 | 57.3 | 97 | 61.6 | 74.9 | 101.2 | 220.4 | 225.3 | 55.9 | 91.3 | 78.7 | 57 | 55.4 | 117.7 | 124.8 | 99.8 | 82 | 82.6 | 62.9 | 62.7 | 40.6 | 42.9 | 43.3 | 37.1 | 37.2 | 35.7 | 154.8 | 268.6 | 49.8 | 43.6 | 48.1 | 171.9 | 132 | 139 | 134.7 | 124.8 | 144.9 | 180 | 121.9 | 142.1 | 462.9 | 465.9 | 267.2 | 11.7 | 19.5 | 58.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0 | 0 | 0.008 | 0.008 | 0 | 0 | 0.032 | 0.025 | 0.019 | 0.103 | 0.084 | 0.073 | 0.064 | 0.048 | 0.055 | 0.044 | 0.046 | 0.046 | 0.046 | 0.03 | 0.031 | 0.028 | 0.033 | 0.026 | 0.018 | 0.037 | 0.006 | 0.005 | 0.013 | 0.008 | 0.014 | 0.007 | 3.281 | 0.661 | 0.606 | 0.006 | 0.006 | 0.005 | 0.004 | 0.006 | 0.891 | 0.655 | 0.603 | 1.327 | 2.77 | 1.791 | 1.754 | 0.909 | 0.533 | 0.127 | 0.082 | 0.332 | 1.131 | 0.485 | 0.103 | 1.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 44.056 | 0 | 0 | 0 | 0 | 0 | 0 | 33.83 | 0 | 0 | 0 | 33.957 | 0 | 0 | 0 | 31.373 | 0 | 0 | 0 | 49.315 | 0 | 0 | 0 | 25.035 | 0 | 0 | 0 | 25.035 | 0 | 0 | 0 | 87.725 | 0 | 0 | 0 | 171.915 | 0 | 10.321 | 5.119 | 171.915 | 0.891 | 0.655 | 17.889 | 4.341 | 2.77 | 1.791 | 19.474 | 5.035 | 0.533 | 0.127 | 0 | 2.734 | 0 | 0 | 0 | 3.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.359 | 39.416 | 39.785 | 43.161 | 50.073 | 41.208 | 61.53 | 63.546 | 65.214 | 123.424 | 104.59 | 84.553 | 24.551 | 22.909 | 52.033 | 54.526 | 54.719 | 1.732 | 1.501 | 1.53 | 65.953 | 63.283 | 1.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.275 | 25.77 | 21.528 | 26.667 | 26.03 | 24.114 | 22.79 | 28.51 | 26.855 | 25.079 | 22.372 | 27.181 | 25.627 | 23.784 | 21.786 | 24.835 | 24.669 | 23.376 | 23.484 | 26.297 | 25.306 | 39.253 | 72.491 | 76.448 | 89.412 | 87.159 | 25.771 | 15.438 | 21.576 | 22.208 | 22.06 | 25.691 | 23.434 | 19.817 | 18.965 | 19.446 | 16.891 | 15.577 | 14.869 | 18.505 | 22.95 | 21.19 | 13.044 | 16.058 | 16.128 | 15.517 | 14.535 | 18.416 | 20.394 | 22.824 | 19.785 | 21.295 | 23.555 | 23.59 | 20.381 | 25.146 | 23.313 | 21.3 | 48.503 | 34.877 | 33.217 | 34.962 | 33.039 | 37.448 | 37.253 | 38.095 | 37.701 | 39.187 | 45.747 | 46.112 | 48.72 | 37.651 | 40.012 | 40.064 | 41.283 | 44.742 | 51.772 | 45.473 | 67.917 | 67.598 | 77.867 | 151.356 | 137.166 | 127.846 | 41.736 | 39.896 | 67.937 | 69.177 | 71.663 | 68.628 | 67.117 | 74.087 | 89.472 | 88.382 | 80.709 | 79.379 | 24.589 | 22.859 | 17.676 | 64.4 | 21.7 | 16.1 | 7.7 | 21.1 | 25.6 | 37.4 | 99.9 | 23.4 | 19.6 | 19.4 | 18.4 | 18.7 | 48.1 | 52.1 | 53.1 | 53.8 | 22.5 | 22.4 | 37.8 | 33.7 | 20.2 | 21.3 | 20.2 | 19.5 | 15.5 | 15.5 | 15.5 | 15.6 | 10.8 | 22.3 | 8.7 | 13.2 | 173.5 | 169.4 | 197.4 | 35.8 | 185.3 | 194 | 169.8 | 17.5 | 92.7 | 78.4 | 259 | 372.2 |
Total Current Liabilities
| 33.566 | 29.561 | 24.602 | 30.449 | 30.021 | 29.338 | 26.72 | 32.052 | 32.026 | 31.499 | 27.506 | 30.597 | 30.128 | 27.538 | 24.878 | 27.507 | 27.402 | 26.347 | 26.868 | 29.808 | 30.357 | 42.989 | 77.043 | 81.323 | 95.291 | 90.889 | 29.738 | 19.584 | 26.964 | 26.874 | 27.104 | 30.743 | 28.839 | 24.232 | 23.711 | 24.008 | 22.011 | 25.146 | 20.153 | 24.627 | 32.209 | 27.046 | 18.935 | 19.07 | 22.402 | 20.152 | 19.973 | 24.785 | 40.698 | 36.977 | 44.056 | 40.806 | 57.938 | 44.074 | 38.277 | 45.234 | 40.414 | 33.324 | 56.727 | 41.873 | 40.406 | 41.225 | 37.909 | 45.417 | 47.272 | 48.262 | 45.931 | 47.956 | 56.183 | 55.426 | 56.34 | 46.595 | 50.393 | 48.077 | 51.152 | 55.992 | 63.752 | 58.012 | 79.216 | 82.289 | 91.137 | 222.685 | 204.224 | 239.911 | 189.722 | 191.226 | 206.224 | 238.049 | 217.303 | 208.528 | 258.58 | 299.074 | 278.099 | 274.854 | 279.64 | 297.956 | 250.282 | 249.893 | 260.312 | 264.8 | 312.9 | 256 | 277.2 | 310 | 452.3 | 429.8 | 306.5 | 276.4 | 264.1 | 226 | 224.5 | 290.3 | 332.4 | 299.5 | 287.5 | 302.4 | 260.7 | 259.9 | 264.3 | 244.9 | 256 | 242.4 | 228.5 | 232.5 | 359.1 | 463.3 | 249.4 | 248.8 | 266.5 | 358.5 | 317.1 | 360.2 | 308.2 | 294.2 | 342.3 | 400.4 | 307.2 | 336.1 | 632.7 | 647 | 587.4 | 306.6 | 278.5 | 430.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.98 | 17.23 | 17.48 | 21.515 | 21.926 | 22.233 | 27.285 | 45.48 | 45.73 | 45.98 | 64.53 | 64.48 | 64.73 | 59.98 | 42.54 | 42.23 | 0 | 41.73 | 41.98 | 42.23 | 49.23 | 49.48 | 49.73 | 0 | 0 | 0 | 0 | 0.017 | 0.029 | 0.041 | 1.425 | 1.469 | 0.064 | 0.075 | 0.085 | 0.091 | 346.682 | 377.531 | 356.451 | 327.275 | 360.444 | 349.021 | 324.608 | 306.524 | 323.823 | 170.246 | 195.465 | 195.92 | 196.078 | 195.168 | 195.363 | 244.105 | 244.155 | 244.207 | 244.3 | 244.3 | 300.1 | 302.2 | 292.8 | 304.1 | 338.9 | 519.1 | 666.8 | 694.6 | 738.8 | 746.6 | 737.1 | 711.8 | 742.9 | 760.6 | 740.3 | 750.7 | 765.5 | 774.2 | 746.8 | 791 | 797.5 | 857.4 | 835.2 | 850.6 | 713.7 | 977.3 | 992 | 1,056.7 | 1,027.1 | 1,105.9 | 1,150.3 | 1,086.8 | 1,029.8 | 1,135.6 | 1,130.4 | 1,080.5 | 998.4 | 381.8 | 383.9 | 372.9 | 363 | 183.3 | 207.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0 | 92.091 | 92.867 | 0 | 0 | 0 | 94.101 | 0 | 94.806 | 96.05 | 97.057 | 97.71 | 98.766 | 98.21 | 99.235 | 99.844 | 100.802 | 100.906 | 103.331 | 103.846 | 105.092 | 121.671 | 127.435 | 111.253 | 120.647 | 117.677 | 120.774 | 121.08 | 118.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.018 | 0 | 70.928 | 60.153 | 59.947 | 60.778 | 63.243 | 64.827 | 160.408 | 46.776 | 49.363 | 44.915 | 100.955 | 52.499 | 56.667 | 58.495 | 45.897 | 56.915 | 0 | 59.271 | 39.24 | 0 | 0 | 0 | 0 | 0 | -0.564 | -0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42.877 | 41.439 | 65.271 | 45.272 | 46.396 | 53.731 | 52.833 | 46.309 | 53.525 | 49.217 | 45.78 | 41.607 | 40.762 | 38.48 | 35.547 | 34.314 | 32.145 | 32.249 | 38.01 | 39.268 | 42.759 | 41.424 | 38.685 | 40.093 | 46.875 | 60.973 | 56.627 | 69.176 | 61.65 | 42.109 | 39.631 | 43.837 | 39.217 | 37.206 | 37.221 | 49.121 | 73.201 | 95.331 | 104.557 | 117.816 | 120.853 | 133.868 | 178.765 | 206.379 | 175.232 | 192.619 | 188.747 | 170.909 | 163.996 | 188.97 | 192.492 | 182.887 | 172.184 | 130.123 | 115.206 | 77.603 | 58.381 | 69.254 | 55.75 | 52.821 | 44.132 | 45.362 | 49.215 | 81.879 | 103.144 | 98.137 | 91.124 | 105.959 | 103.125 | 104.896 | 130.952 | 123.966 | 124.27 | 107.073 | 107 | 111.105 | 52.485 | 46.454 | 45.274 | 44.501 | 55.927 | 182.362 | 198.142 | 152.118 | 146.324 | 149.416 | 143.518 | 154.116 | 153.4 | 143.432 | 143.256 | 151.927 | 149.398 | 149.88 | 145.673 | 134.992 | 128.779 | 107.069 | 108.2 | 105.6 | 106.1 | 189.2 | 196.2 | 190.3 | 184.3 | 141.1 | 132.8 | 139.5 | 140.4 | 143.2 | 151.2 | 145.3 | 148.1 | 151.2 | 157.2 | 207.8 | 209.1 | 195.1 | 178.3 | 204.6 | 193 | 147.9 | 139 | 144.7 | 142.3 | 147.1 | 145.7 | 196.5 | 202.3 | 213.2 | 232.3 | 222.5 | 218.4 | 237.1 | 257.1 | 174.5 | 165.8 | 195 | 205.9 | 91.9 | 86 | 120.3 | 98.1 |
Other Non-Current Liabilities
| 146.654 | 154.749 | 153.63 | 153.951 | 154.255 | 167.809 | 175.475 | 174.568 | 167.335 | 187.429 | 183.537 | 180.084 | 177.031 | 188.734 | 186.883 | 184.794 | 182.731 | 193.09 | 193.532 | 199.971 | 201.03 | 218.72 | 163.354 | 161.861 | 162.848 | 175.411 | 173.4 | 178.454 | 188.169 | 183.753 | 164.548 | 159.479 | 133.198 | 160.847 | 159.546 | 160.064 | 169.542 | 194.324 | 214.582 | 224.681 | 112.692 | 235.732 | 251.883 | 297.76 | 276.015 | 247.743 | 254.462 | 250.434 | 250.112 | 182.445 | 208.163 | 57.835 | 202.187 | 190.743 | 148.719 | 64.9 | 96.282 | 77.443 | 19.018 | 31.273 | 21.239 | 119.631 | 21.717 | 43.454 | 72.191 | 74.438 | 74.499 | 75.123 | 75.421 | 78.065 | 77.574 | 57.869 | 53.497 | 53.157 | 53.165 | 54.974 | 60.211 | 68.324 | 70.564 | 73.815 | 83.041 | 177.575 | 179.471 | 181.898 | 146.326 | 151.347 | 136.79 | 131.483 | 115.381 | 119.322 | 121.642 | 119.145 | 105.602 | 110.729 | 122.555 | 131.029 | 123.944 | 135.662 | 151.758 | 163.9 | 168.4 | 179.2 | 186.3 | 203.1 | 203.6 | 234.5 | 254.2 | 244.2 | 253.4 | 258.6 | 264.1 | 246.1 | 248.6 | 255.6 | 265.5 | 278.1 | 281.9 | 290.1 | 295 | 283.1 | 278.3 | 273.2 | 275 | 262.2 | 237.3 | 233.3 | 229.5 | 229.6 | 157.6 | 153.5 | 145.2 | 144.7 | 133.4 | 125.6 | 128.3 | 138.7 | 138.8 | 133.9 | 137.8 | 136.6 | 96.8 | 99.1 | 113.9 | 1,087 |
Total Non-Current Liabilities
| 147.154 | 155.249 | 154.13 | 177.989 | 154.755 | 168.309 | 175.975 | 175.068 | 167.835 | 187.929 | 184.037 | 180.584 | 177.531 | 189.234 | 187.383 | 185.294 | 183.231 | 193.59 | 194.032 | 200.471 | 201.53 | 219.22 | 163.854 | 162.361 | 163.348 | 175.911 | 173.9 | 178.954 | 188.669 | 184.253 | 165.048 | 159.979 | 164.849 | 160.847 | 159.546 | 160.064 | 169.542 | 194.324 | 214.582 | 224.681 | 230.508 | 235.732 | 251.883 | 297.76 | 276.015 | 264.723 | 271.692 | 267.914 | 271.627 | 267.614 | 295.223 | 294.444 | 294.443 | 285.836 | 239.614 | 244.636 | 213.261 | 198.84 | 206.747 | 175.46 | 173.205 | 163.763 | 168.08 | 173.889 | 196.3 | 226.812 | 222.116 | 215.977 | 181.38 | 181.19 | 182.47 | 188.821 | 177.48 | 177.456 | 160.279 | 163.399 | 172.785 | 120.873 | 117.093 | 119.174 | 127.633 | 580.184 | 739.364 | 736.491 | 625.719 | 658.115 | 635.227 | 599.609 | 576.021 | 596.545 | 435.32 | 457.866 | 453.449 | 456.205 | 467.603 | 472.065 | 503.041 | 508.596 | 503.034 | 516.4 | 518.3 | 585.4 | 677.7 | 692.1 | 698 | 757.7 | 914.4 | 1,043.8 | 1,087.5 | 1,137.8 | 1,153.9 | 1,134.4 | 1,105.7 | 1,146.6 | 1,177.3 | 1,175.6 | 1,240.4 | 1,264.7 | 1,264.3 | 1,208.2 | 1,273.9 | 1,263.7 | 1,280.3 | 1,236.4 | 1,232.6 | 1,089.3 | 1,353.9 | 1,367.3 | 1,410.8 | 1,382.9 | 1,464.3 | 1,527.3 | 1,442.7 | 1,373.8 | 1,501 | 1,526.2 | 1,393.8 | 1,298.1 | 714.6 | 726.4 | 561.6 | 548.1 | 417.5 | 1,392.5 |
Total Liabilities
| 180.72 | 184.81 | 178.732 | 208.438 | 184.776 | 197.647 | 202.695 | 207.12 | 199.861 | 219.428 | 211.543 | 211.181 | 207.659 | 216.772 | 212.261 | 212.801 | 210.633 | 219.937 | 220.9 | 230.279 | 231.887 | 262.209 | 240.897 | 243.684 | 258.639 | 266.8 | 203.638 | 198.538 | 215.633 | 211.127 | 192.152 | 190.722 | 193.688 | 185.079 | 183.257 | 184.072 | 191.553 | 219.47 | 234.735 | 249.308 | 262.717 | 262.778 | 270.818 | 316.83 | 298.417 | 284.875 | 291.665 | 292.699 | 312.325 | 304.591 | 339.279 | 335.25 | 352.381 | 329.91 | 277.891 | 289.87 | 253.675 | 232.164 | 263.474 | 217.333 | 213.611 | 204.988 | 205.989 | 219.306 | 243.572 | 275.074 | 268.047 | 263.933 | 237.563 | 236.616 | 238.81 | 235.416 | 227.873 | 225.533 | 211.431 | 219.391 | 236.537 | 178.885 | 196.309 | 201.463 | 218.77 | 802.869 | 943.588 | 976.402 | 815.441 | 849.341 | 841.451 | 837.658 | 793.324 | 805.073 | 693.9 | 756.94 | 731.548 | 731.059 | 747.243 | 770.021 | 753.323 | 758.489 | 763.346 | 781.2 | 831.2 | 841.4 | 954.9 | 1,002.1 | 1,150.3 | 1,187.5 | 1,220.9 | 1,320.2 | 1,351.6 | 1,363.8 | 1,378.4 | 1,424.7 | 1,438.1 | 1,446.1 | 1,464.8 | 1,478 | 1,501.1 | 1,524.6 | 1,528.6 | 1,453.1 | 1,529.9 | 1,506.1 | 1,508.8 | 1,468.9 | 1,591.7 | 1,552.6 | 1,603.3 | 1,616.1 | 1,677.3 | 1,741.4 | 1,781.4 | 1,887.5 | 1,750.9 | 1,668 | 1,843.3 | 1,926.6 | 1,701 | 1,634.2 | 1,347.3 | 1,373.4 | 1,149 | 854.7 | 696 | 1,823.4 |
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 | 5 | 5 | 5 | 5 | 10 | 10 | 0 | 0 |
Common Stock
| 6.105 | 6.105 | 6.103 | 6.103 | 6.103 | 6.103 | 6.101 | 6.101 | 6.101 | 6.101 | 6.1 | 6.1 | 6.1 | 6.1 | 6.098 | 6.098 | 6.098 | 6.098 | 6.094 | 6.094 | 6.094 | 6.094 | 6.09 | 6.09 | 6.09 | 6.09 | 6.089 | 6.089 | 6.089 | 6.089 | 6.088 | 6.088 | 6.088 | 6.088 | 6.086 | 6.086 | 6.086 | 6.086 | 6.085 | 6.085 | 6.085 | 6.085 | 6.084 | 6.084 | 6.084 | 6.084 | 6.083 | 6.083 | 6.083 | 6.083 | 6.082 | 6.082 | 6.082 | 6.082 | 6.082 | 6.078 | 6.078 | 6.078 | 6.077 | 6.076 | 6.076 | 6.076 | 6.075 | 6.074 | 6.074 | 6.074 | 6.073 | 6.073 | 6.073 | 6.073 | 0 | 6.073 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.069 | 6.068 | 6.054 | 6.052 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.355 | 8.4 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 302.42 | 291.322 | 287.395 | 284.462 | 280.295 | 283.784 | 290.309 | 300.442 | 309.92 | 339.327 | 312.492 | 297.351 | 285.359 | 277.974 | 268.205 | 257.875 | 255.518 | 253.597 | 250.96 | 251 | 244.7 | 246.238 | 240.36 | 225.156 | 222.421 | 237.807 | 280.421 | 220.104 | 170.993 | 153.521 | 112.354 | 104.004 | 94.427 | 87.055 | 86.21 | 88.679 | 94.306 | 93.363 | 122.63 | 112.588 | 107.205 | 93.316 | 87.844 | 84.089 | 123.193 | 135.217 | 155.557 | 163.758 | 152.334 | 148.411 | 128.521 | 113.555 | 99.741 | 78.15 | 67.314 | 56.229 | 5.416 | 0 | -2.295 | 0 | 0 | -2.144 | 0 | 16.909 | -13.27 | -6.525 | -6.815 | -6.525 | -16.135 | -0.108 | 1.422 | 1.826 | 0 | 0 | 0.423 | 0 | 0 | 15.402 | 17.575 | 6.734 | 0 | 197.415 | 18.371 | 16.023 | 127.779 | 120.74 | 101.445 | 101.554 | 222.722 | 223.624 | 219.342 | 222.722 | 191.697 | 181.063 | 165.615 | 141.073 | 113.744 | 91.135 | 35.263 | 19.2 | 4.1 | -11.2 | -121.3 | -133.4 | -144.8 | -172.2 | -194.4 | -495.4 | -509.7 | -519.4 | -521.7 | -485.9 | -475.7 | -466.3 | -473.1 | -481.4 | -515.6 | -533 | -554 | -567 | -569.5 | -565 | -549.4 | -543.1 | -493.5 | -474.7 | -446.7 | -433.3 | -375.7 | -365 | -351.1 | -339 | -287.9 | -287.9 | -287.9 | -287.9 | -340.5 | -340.5 | -340.5 | -340.5 | -350.8 | -406.5 | -482.8 | -519 |
Accumulated Other Comprehensive Income/Loss
| -221.587 | -223.434 | -224.24 | -219.621 | -221.027 | -221.098 | -224.368 | -222.991 | -251.786 | -246.319 | -238.371 | -240.756 | -248.873 | -248.082 | -249.564 | -251.189 | -252.09 | -255.521 | -260.845 | -251.69 | -248.812 | -245.065 | -247.537 | -248.27 | -237.507 | -239.504 | -234.305 | -191.737 | -229.85 | -231.549 | -231.866 | -232.846 | -231.08 | -240.67 | -243.954 | -245.358 | -237.425 | -199.406 | -196.186 | -182.039 | -150.331 | -142.512 | -119.081 | -35.016 | -22.184 | -86.603 | -66.187 | -95.253 | -78.67 | -86.892 | -26.15 | -4.724 | -12.623 | -16.303 | -90.484 | -108.827 | -115.571 | -146.325 | -122.102 | -143.411 | -153.142 | -171.771 | -172.291 | -165.498 | -108.42 | -72.516 | -83.329 | -98.424 | -70.859 | -100.888 | -108.695 | -122.859 | -129.977 | -126.07 | -151.372 | -149.621 | -141.143 | -137.219 | -130.939 | -143.056 | -166.434 | -181.082 | -174.276 | -166.841 | -163.729 | -172.458 | -176.86 | -186.221 | -174.357 | -166.866 | -210.483 | -206.351 | -190.009 | -197.912 | -201.572 | -181.872 | -197.461 | -180.809 | -174.172 | -158.9 | -151.7 | -436.5 | -438.5 | -456.5 | -454.3 | -430.1 | -422.6 | -465.8 | -470.6 | -466.3 | -472.3 | -490.9 | -489.4 | -482.1 | -456 | -486.9 | -484.2 | -486.9 | -477.2 | -439 | -441.2 | -423.9 | -402.1 | -387.1 | -425.5 | -405.9 | -408.8 | -400.2 | -424.3 | -404.4 | -394.4 | -418.7 | -399.4 | -399.4 | -399.4 | -399.4 | -342 | -342 | -342 | -342 | -313.7 | -309.4 | -321.1 | -605.5 |
Other Total Stockholders Equity
| 299.099 | 299.099 | 298.868 | 298.868 | 298.868 | 298.868 | 298.252 | 298.598 | 298.932 | 298.932 | 300.21 | 299.775 | 300.309 | 300.309 | 300.097 | 299.093 | 299.093 | 299.093 | 298.865 | 299.102 | 299.102 | 299.404 | 301.139 | 301.139 | 301.139 | 301.139 | 300.866 | 300.866 | 300.868 | 300.869 | 300.674 | 300.674 | 300.674 | 300.674 | 300.543 | 300.543 | 300.543 | 300.543 | 300.388 | 300.388 | 300.388 | 300.388 | 300.223 | 300.223 | 300.223 | 300.368 | 300.23 | 300.227 | 300.227 | 300.246 | 300.067 | 413.622 | 300.092 | 300.02 | 299.807 | 299.469 | 299.469 | 299.469 | 303.417 | 311.939 | 318.904 | 324.004 | 329.922 | 330.879 | 330.891 | 336.966 | 339.271 | 345.338 | 351.425 | 357.499 | 369.545 | 363.472 | 357.633 | 360.563 | 363.242 | 363.286 | 369.63 | 425.838 | 420.159 | 416.857 | 469.668 | 351.731 | 351.041 | 424.32 | 342.34 | 341.814 | 341.716 | 341.639 | 352.053 | 359.249 | 359.086 | 362.217 | 367.767 | 374.889 | 377.592 | 376.932 | 377.862 | 389.072 | 392.507 | 402.4 | 409.5 | 701.1 | 711.2 | 742.2 | 745.5 | 713.1 | 696.9 | 738.9 | 751.6 | 743.5 | 756.8 | 773.3 | 765.9 | 758.7 | 732.1 | 758.9 | 762.3 | 756.8 | 743.2 | 712.9 | 715.5 | 694.9 | 677.5 | 665.4 | 707 | 709.2 | 699.1 | 687.2 | 682.7 | 688.2 | 712 | 699.4 | 693.9 | 916.5 | 888.5 | 725.9 | 684.2 | 811.2 | 797.2 | 814.8 | 920 | 923.3 | 949.3 | 604.8 |
Total Shareholders Equity
| 386.037 | 373.092 | 368.126 | 369.812 | 364.239 | 367.657 | 370.294 | 382.15 | 363.167 | 398.041 | 380.431 | 362.47 | 342.895 | 336.301 | 324.836 | 311.877 | 308.619 | 303.267 | 295.074 | 304.506 | 301.084 | 306.671 | 300.052 | 284.115 | 292.143 | 305.532 | 353.071 | 335.322 | 248.1 | 228.93 | 187.25 | 177.92 | 170.109 | 153.147 | 148.885 | 149.95 | 163.51 | 200.586 | 232.917 | 237.022 | 263.347 | 257.277 | 275.07 | 355.38 | 407.316 | 355.066 | 395.683 | 374.815 | 379.974 | 367.848 | 408.52 | 414.98 | 393.292 | 367.949 | 282.719 | 252.949 | 195.392 | 159.222 | 185.097 | 174.604 | 171.838 | 156.165 | 163.706 | 188.364 | 215.275 | 263.999 | 255.2 | 246.462 | 270.504 | 262.576 | 262.272 | 248.512 | 233.726 | 240.563 | 218.363 | 219.682 | 234.557 | 310.09 | 312.863 | 287.492 | 309.286 | 376.419 | 203.491 | 200.914 | 314.745 | 298.451 | 274.656 | 265.327 | 408.773 | 424.362 | 376.3 | 386.943 | 377.81 | 366.395 | 349.99 | 344.488 | 302.5 | 307.753 | 261.953 | 271.1 | 270.3 | 253.4 | 151.4 | 152.3 | 146.4 | 110.8 | 79.9 | -222.3 | -228.7 | -242.2 | -237.2 | -203.5 | -199.2 | -189.7 | -197 | -209.4 | -237.5 | -263.1 | -288 | -293.1 | -295.2 | -294 | -274 | -264.8 | -212 | -171.4 | -156.4 | -146.3 | -117.3 | -81.2 | -33.5 | -58.3 | 6.6 | 229.2 | 201.2 | 38.6 | 6.7 | 133.7 | 119.7 | 137.3 | 265.5 | 217.4 | 145.4 | -519.7 |
Total Equity
| 404.93 | 395.216 | 390.084 | 391.762 | 385.708 | 388.774 | 391.276 | 402.747 | 383.547 | 420.977 | 403.178 | 384.971 | 365.384 | 358.575 | 346.819 | 335.349 | 331.964 | 326.529 | 318.205 | 327.213 | 323.461 | 328.626 | 319.9 | 303.558 | 311.32 | 324.279 | 371.231 | 353.078 | 265.384 | 245.97 | 203.929 | 194.27 | 186.169 | 168.902 | 164.392 | 165.251 | 178.677 | 215.542 | 247.578 | 251.45 | 277.63 | 271.351 | 288.882 | 368.995 | 420.836 | 368.412 | 408.866 | 388.083 | 391.328 | 378.947 | 419.641 | 425.992 | 404.276 | 379.268 | 293.982 | 263.855 | 206.249 | 169.969 | 195.903 | 185.658 | 183.09 | 167.421 | 175.223 | 200.23 | 227.539 | 277.594 | 269.215 | 260.828 | 317.072 | 309.177 | 308.078 | 293.928 | 279.449 | 285.875 | 263.941 | 265.312 | 281.702 | 359.364 | 371.692 | 345.896 | 369.929 | 587.271 | 290.019 | 287.705 | 323.464 | 307.164 | 283.207 | 273.843 | 417.085 | 431.965 | 383.688 | 394.151 | 385.021 | 373.598 | 356.841 | 350.767 | 307.983 | 311.828 | 265.929 | 275 | 273.2 | 256.2 | 152 | 152.9 | 147 | 111.4 | 80.2 | -222 | -228.4 | -242 | -237 | -203.3 | -198.9 | -189.4 | -196.7 | -206.3 | -234.7 | -260.3 | -285.3 | -290.7 | -292.3 | -291.3 | -271.5 | -262.4 | -209.2 | -168.8 | -154 | -144 | -114.8 | -78.8 | -31.4 | -56.5 | 8.8 | 231.1 | 202.9 | 40.1 | 8.8 | 135.5 | 121.2 | 138.9 | 267.6 | 219.2 | 145.4 | -519.7 |
Total Liabilities & Shareholders Equity
| 585.65 | 580.026 | 568.816 | 600.2 | 570.484 | 586.421 | 593.971 | 609.867 | 583.408 | 640.405 | 614.721 | 596.152 | 573.043 | 575.347 | 559.08 | 548.15 | 542.597 | 546.466 | 539.105 | 557.492 | 555.348 | 590.835 | 560.797 | 547.242 | 569.959 | 591.079 | 574.869 | 551.616 | 481.017 | 457.097 | 396.081 | 384.992 | 379.857 | 353.981 | 347.649 | 349.323 | 370.23 | 435.012 | 482.313 | 500.758 | 540.347 | 534.129 | 559.7 | 685.825 | 719.253 | 653.287 | 700.531 | 680.782 | 703.653 | 683.538 | 758.92 | 761.242 | 756.657 | 709.178 | 571.873 | 553.725 | 459.924 | 402.133 | 459.377 | 402.991 | 396.701 | 372.409 | 381.212 | 419.536 | 471.111 | 552.668 | 537.262 | 524.761 | 554.635 | 545.793 | 546.888 | 529.344 | 507.322 | 511.408 | 475.372 | 484.703 | 518.239 | 538.249 | 568.001 | 547.359 | 588.699 | 1,390.14 | 1,233.607 | 1,264.107 | 1,138.905 | 1,156.505 | 1,124.658 | 1,111.501 | 1,210.409 | 1,237.038 | 1,077.588 | 1,151.091 | 1,116.569 | 1,104.657 | 1,104.084 | 1,120.788 | 1,061.306 | 1,070.317 | 1,029.275 | 1,056.2 | 1,104.4 | 1,097.6 | 1,106.9 | 1,155 | 1,297.3 | 1,298.9 | 1,301.1 | 1,098.2 | 1,123.2 | 1,121.8 | 1,141.4 | 1,221.4 | 1,239.2 | 1,256.7 | 1,268.1 | 1,271.7 | 1,266.4 | 1,264.3 | 1,243.3 | 1,162.4 | 1,237.6 | 1,214.8 | 1,237.3 | 1,206.5 | 1,382.5 | 1,383.8 | 1,449.3 | 1,472.1 | 1,562.5 | 1,662.6 | 1,750 | 1,831 | 1,759.7 | 1,899.1 | 2,046.2 | 1,966.7 | 1,709.8 | 1,769.7 | 1,468.5 | 1,512.3 | 1,416.6 | 1,073.9 | 841.4 | 1,303.7 |