Photronics, Inc.
NASDAQ:PLAB
23.92 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 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
| 598.485 | 537.331 | 493.905 | 508.518 | 499.292 | 448.479 | 367.485 | 334.792 | 319.68 | 380.833 | 329.282 | 314.195 | 276.67 | 283.249 | 255.965 | 278.539 | 278.665 | 260.597 | 237.79 | 218.309 | 206.53 | 197.243 | 167.066 | 232.448 | 329.277 | 332.739 | 321.246 | 348.56 | 308.021 | 340.572 | 345.724 | 329.696 | 314.074 | 291.669 | 193.978 | 231.444 | 205.867 | 191.562 | 176.05 | 168.61 | 192.929 | 196.338 | 191.828 | 189.228 | 215.615 | 197.271 | 210.552 | 217.771 | 218.043 | 197.295 | 191.96 | 201.8 | 189.928 | 202.845 | 186.112 | 112.723 | 98.945 | 104.027 | 91.41 | 84.401 | 88.539 | 85.531 | 81.488 | 71.509 | 83.763 | 77.17 | 67.103 | 89.129 | 146.049 | 120.056 | 131.79 | 100.636 | 129.425 | 85.239 | 202.882 | 170.84 | 196.049 | 233.391 | 91.368 | 118.606 | 142.3 | 141.88 | 133.526 | 127.702 | 214.777 | 194.95 | 243.272 | 91.64 | 113.944 | 133.698 | 141.953 | 152.672 | 34.684 | 24.706 | 25.187 | 34.671 | 38.182 | 50.272 | 10.496 | 9 | 16.3 | 7.6 | 14.7 | 18.6 | 23.8 | 26.2 | 24.2 | 27.2 | 57.8 | 65.3 | 11.1 | 7.8 | 18.8 | 24.7 | 28.7 | 38.8 | 35.6 | 46.5 | 39.6 | 17.4 | 25.1 | 19.3 | 14.3 | 11 | 8.2 | 9.3 | 9.5 | 9.9 | 9.7 | 15.2 | 9.3 | 7.1 | 7 | 6.9 | 7.4 | 5.6 | 6.7 | 7.5 | 3.4 | 2.5 | 3 | 1.3 | 1.2 | 1.5 | 4.8 | 3.8 | 2.6 |
Short Term Investments
| 42.184 | 69.046 | 65.955 | 12.996 | 12.915 | 27.325 | 45.431 | 39.199 | 38.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0.144 | 1.343 | 2.458 | 2.494 | 5.912 | 5.657 | 25.182 | 21.934 | 31.803 | 69.899 | 78.594 | 76.984 | 91.79 | 90.6 | 82.42 | 68.898 | 30.733 | 84.628 | 108.183 | 108.445 | 108.256 | 17.036 | 16.425 | 15.791 | 15.645 | 15.148 | 15.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 640.669 | 606.377 | 559.86 | 521.514 | 512.207 | 475.804 | 412.916 | 373.991 | 358.5 | 380.833 | 329.282 | 314.195 | 276.67 | 283.249 | 255.965 | 278.539 | 278.665 | 260.597 | 237.79 | 218.309 | 206.53 | 197.243 | 167.066 | 232.448 | 329.277 | 332.739 | 321.246 | 348.56 | 308.021 | 340.572 | 345.724 | 329.696 | 314.074 | 291.669 | 193.978 | 231.444 | 205.867 | 191.562 | 176.05 | 168.61 | 192.929 | 196.338 | 191.828 | 189.228 | 215.615 | 197.271 | 210.552 | 217.771 | 218.043 | 197.295 | 191.96 | 201.8 | 189.928 | 202.845 | 186.112 | 112.723 | 98.945 | 104.027 | 91.41 | 84.401 | 88.539 | 85.531 | 81.633 | 71.653 | 85.106 | 79.628 | 69.597 | 95.041 | 151.706 | 145.238 | 153.724 | 132.439 | 199.324 | 163.833 | 279.866 | 262.63 | 286.649 | 315.811 | 160.266 | 149.339 | 226.928 | 250.063 | 241.971 | 235.958 | 231.813 | 211.375 | 259.063 | 107.285 | 129.092 | 148.972 | 141.953 | 152.672 | 34.684 | 24.706 | 25.187 | 34.671 | 38.182 | 50.272 | 10.496 | 9 | 16.3 | 7.6 | 14.7 | 18.6 | 23.8 | 26.2 | 24.2 | 27.2 | 57.8 | 65.3 | 11.1 | 7.8 | 18.8 | 24.7 | 28.7 | 38.8 | 35.6 | 46.5 | 39.6 | 17.4 | 25.1 | 19.3 | 14.3 | 11 | 8.2 | 9.3 | 9.5 | 9.9 | 9.7 | 15.2 | 9.3 | 7.1 | 7 | 6.9 | 7.4 | 5.6 | 6.7 | 7.5 | 3.4 | 2.5 | 3 | 1.3 | 1.2 | 1.5 | 4.8 | 3.8 | 2.6 |
Net Receivables
| 200.83 | 199.926 | 209.815 | 215.983 | 208.223 | 206.128 | 214.464 | 220.692 | 216.613 | 206.495 | 190.259 | 170.673 | 208.519 | 151.19 | 151.523 | 139.708 | 163.475 | 146.843 | 141.535 | 141.72 | 142.05 | 134.369 | 123.371 | 131.066 | 120.515 | 118.727 | 124.331 | 104.638 | 105.32 | 91.812 | 91.15 | 86.025 | 92.636 | 107.494 | 104.33 | 99.936 | 110.056 | 104.701 | 97.634 | 99.183 | 94.515 | 102.899 | 97.654 | 72.046 | 73.357 | 82.573 | 82.715 | 74.291 | 75.685 | 82.522 | 89.123 | 84.092 | 85.54 | 97.654 | 0 | 0 | 0 | 79.995 | 0 | 72.86 | 0 | 0 | 0 | 0 | 0 | 0 | 79.034 | 0 | 0 | 0 | 76.543 | 0 | 0 | 80.265 | 76.891 | 78.911 | 70.006 | 70.641 | 65.327 | 70.351 | 68.737 | 68.016 | 63.774 | 59.888 | 59.579 | 58.767 | 61.63 | 59.737 | 62.545 | 68.782 | 74.312 | 66.251 | 70.704 | 63.11 | 69.59 | 72.752 | 64.019 | 60.027 | 42.654 | 42.5 | 41.3 | 37.2 | 32.7 | 29.9 | 31.5 | 35.4 | 39.8 | 33.3 | 34.6 | 33.8 | 30.4 | 25.5 | 24.8 | 25.2 | 23.4 | 17.6 | 17.9 | 18.1 | 16.1 | 15.3 | 10.2 | 10.7 | 10.8 | 9.4 | 9.8 | 7 | 6.3 | 5.6 | 4.9 | 5.3 | 5.3 | 5.3 | 5.9 | 6.4 | 5.9 | 5.1 | 5.9 | 5.6 | 5.1 | 5.1 | 4.5 | 4.4 | 4.4 | 3.5 | 2.3 | 1.5 | 0.8 |
Inventory
| 56.527 | 55.472 | 54.257 | 50.68 | 49.963 | 55.379 | 54.94 | 52.796 | 50.753 | 50.313 | 58.437 | 61.971 | 55.249 | 53.165 | 56.384 | 56.407 | 57.269 | 54.733 | 56.968 | 49.673 | 48.155 | 39.982 | 34.696 | 27.874 | 29.18 | 31.756 | 31.936 | 26.997 | 23.703 | 25.668 | 24.537 | 23.573 | 22.081 | 24.615 | 24.51 | 21.76 | 24.157 | 23.266 | 23.233 | 23.786 | 22.478 | 23.661 | 21.923 | 19.566 | 18.849 | 17.947 | 18.585 | 18.964 | 17.702 | 22.743 | 20.453 | 21.626 | 22.1 | 30.873 | 27.904 | 21.139 | 15.502 | 14.328 | 15.861 | 15.806 | 14.826 | 15.459 | 16.486 | 18.063 | 17.548 | 18.201 | 19.655 | 16.506 | 17.716 | 16.63 | 18.254 | 16.069 | 19.209 | 22.984 | 26.801 | 23.166 | 20.536 | 16.843 | 18.677 | 17.394 | 16.066 | 13.048 | 12.411 | 13.377 | 14.329 | 16.548 | 17.285 | 18.962 | 19.948 | 19.718 | 21.529 | 21.081 | 21.492 | 18.028 | 20.201 | 19.085 | 18.486 | 19.504 | 11.702 | 14.4 | 13.9 | 13.4 | 13 | 13.7 | 14.1 | 15 | 14 | 12.8 | 11.3 | 9.4 | 9.3 | 9.1 | 8 | 7.9 | 7.7 | 6.4 | 6.4 | 5.3 | 3.5 | 3.5 | 2.5 | 3 | 2.7 | 2.6 | 2.9 | 1.6 | 1.5 | 1.6 | 1.6 | 1.7 | 1.5 | 1.7 | 1.4 | 1.3 | 1.2 | 1.3 | 1 | 1.1 | 1.2 | 1.1 | 0.8 | 0.9 | 0.9 | 1.3 | 0.7 | 0.3 | 0.3 |
Other Current Assets
| 33.036 | 30.865 | 20.201 | 19.5 | 5.026 | 34.9 | 37.796 | 53.337 | 10.523 | 40.414 | 52.864 | 50.94 | 2.179 | 42.86 | 31.736 | 31.458 | 0.73 | 48.468 | 35.978 | 31.202 | 7.792 | 48.873 | 46.835 | 61.618 | 23.759 | 30.798 | 22.786 | 12.162 | 12.08 | 10.558 | 11.044 | 11.244 | 12.795 | 17.643 | 24.409 | 19.84 | 24.034 | 21.037 | 24.705 | 28.924 | 26.57 | 30.939 | 29.406 | 11.273 | 10.645 | 14.476 | 9.525 | 11.414 | 8.364 | 8.194 | 8.359 | 8.137 | 7.639 | 10.191 | 105.907 | 88.968 | 91.355 | 13.082 | 91.159 | 11.407 | 76.632 | 79.402 | 70.71 | 77.95 | 79.843 | 85.881 | 8.916 | 81.818 | 77.563 | 84.317 | 8.618 | 85.43 | 100.354 | 10.968 | 10.298 | 10.097 | 7.144 | 39.879 | 36.024 | 37.145 | 33.995 | 36.024 | 37.408 | 37.167 | 34.161 | 37.429 | 38.14 | 41.017 | 37.475 | 39.706 | 24.892 | 28.22 | 24.516 | 24.604 | 24.425 | 16.859 | 17.906 | 19.553 | 20.304 | 15.3 | 14.7 | 9.2 | 9.6 | 16.8 | 18 | 18.1 | 20.2 | 18.2 | 35.2 | 34.5 | 7.2 | 11.9 | 14 | 7.2 | 9.3 | 9 | 19.6 | 10.1 | 10 | 6.7 | 4.7 | 5.7 | 5 | 4.6 | 4.7 | 8.6 | 8.4 | 8.3 | 8.5 | 1.9 | 7.9 | 10 | 13.6 | 14.7 | 3.3 | 4.4 | 3.2 | 0.7 | 0.5 | 0.8 | 0.9 | 1 | 1.2 | 1 | 0.4 | 0.7 | 0.2 |
Total Current Assets
| 931.062 | 892.64 | 844.133 | 807.677 | 785.45 | 772.211 | 720.116 | 700.816 | 644.652 | 678.055 | 630.842 | 597.779 | 550.616 | 530.464 | 495.608 | 506.112 | 500.139 | 510.641 | 472.271 | 440.904 | 438.773 | 420.467 | 401.688 | 453.006 | 502.731 | 504.92 | 500.299 | 492.357 | 449.124 | 468.61 | 472.455 | 450.538 | 441.586 | 441.421 | 347.227 | 372.98 | 364.114 | 340.566 | 321.622 | 320.503 | 336.492 | 353.837 | 340.811 | 292.113 | 318.466 | 312.267 | 321.377 | 322.44 | 319.794 | 310.754 | 309.895 | 315.655 | 305.207 | 341.563 | 319.923 | 222.83 | 205.802 | 211.432 | 198.43 | 184.474 | 179.997 | 180.392 | 168.829 | 167.666 | 182.497 | 183.71 | 177.202 | 193.365 | 246.985 | 246.185 | 257.139 | 233.938 | 318.887 | 278.05 | 393.856 | 374.804 | 384.335 | 443.174 | 280.294 | 274.229 | 345.726 | 367.151 | 355.564 | 346.39 | 339.882 | 324.119 | 376.118 | 227.001 | 249.06 | 277.178 | 262.686 | 268.224 | 151.396 | 130.448 | 139.403 | 143.367 | 138.593 | 149.356 | 85.156 | 81.2 | 86.2 | 67.4 | 70 | 79 | 87.4 | 94.7 | 98.2 | 91.5 | 138.9 | 143 | 58 | 54.3 | 65.6 | 65 | 69.1 | 71.8 | 79.5 | 80 | 69.2 | 42.9 | 42.5 | 38.7 | 32.8 | 27.6 | 25.6 | 26.5 | 25.7 | 25.4 | 24.7 | 24.1 | 24 | 24.1 | 27.9 | 29.3 | 17.8 | 16.4 | 16.8 | 14.9 | 10.2 | 9.5 | 9.2 | 7.6 | 7.7 | 7.3 | 8.2 | 6.3 | 3.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 745.257 | 722.638 | 729.489 | 742.671 | 709.244 | 701.459 | 699.917 | 710.927 | 643.873 | 640.805 | 659.881 | 692.289 | 696.553 | 699.609 | 717.426 | 672.398 | 631.475 | 623.247 | 604.545 | 619.935 | 621.195 | 636.743 | 654.357 | 656.873 | 571.781 | 546.688 | 563.313 | 548.307 | 535.197 | 501.72 | 503.9 | 496.676 | 506.434 | 522.192 | 523.669 | 519.272 | 547.284 | 568.921 | 602.982 | 593.02 | 550.069 | 547.377 | 534.065 | 434.201 | 422.74 | 420.535 | 410.757 | 395.895 | 380.808 | 384.792 | 382.8 | 359.814 | 368.68 | 397.703 | 403.413 | 386.86 | 369.814 | 354.422 | 360.108 | 354.401 | 347.889 | 354.572 | 399.343 | 406.915 | 436.528 | 500.403 | 590.953 | 604.706 | 531.578 | 460.116 | 441.259 | 448.88 | 443.637 | 452.211 | 445.804 | 447.959 | 412.429 | 416.729 | 405.414 | 409.406 | 396.461 | 382.412 | 383.194 | 386.272 | 387.977 | 389.311 | 389.464 | 440.494 | 443.86 | 448.336 | 436.397 | 414.308 | 402.776 | 347.637 | 361.519 | 389.242 | 395.281 | 396.352 | 265.212 | 276.2 | 282.2 | 280.9 | 277.3 | 263.8 | 253.8 | 257.2 | 248 | 219.9 | 203.8 | 170.7 | 146.5 | 135.2 | 123.7 | 112.3 | 93.3 | 83.8 | 72.1 | 59.7 | 50.5 | 42.1 | 36.9 | 37.6 | 39.5 | 40.4 | 40.2 | 28.8 | 28.2 | 24.5 | 24.2 | 22.4 | 19.8 | 19.3 | 17.1 | 16.3 | 16.2 | 14.7 | 14.8 | 14.5 | 13.4 | 13.1 | 11.5 | 11.5 | 10.8 | 11.1 | 8.5 | 5.2 | 6.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138.534 | 138.534 | 138.534 | 138.534 | 138.534 | 138.534 | 138.534 | 133.813 | 133.813 | 133.813 | 136.334 | 0 | 136.396 | 136.396 | 0 | 117.866 | 115.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.774 | 0.904 | 1.356 | 2.383 | 3.437 | 4.535 | 5.69 | 6.847 | 7.87 | 9.013 | 10.182 | 11.272 | 12.368 | 13.507 | 14.708 | 16.224 | 17.122 | 18.32 | 19.152 | 20.094 | 19.854 | 20.95 | 22.071 | 23.184 | 24.616 | 26.28 | 27.883 | 29.203 | 30.294 | 31.277 | 32.767 | 32.634 | 34.08 | 35.453 | 36.776 | 36.153 | 37.384 | 38.661 | 39.918 | 41.194 | 42.462 | 43.66 | 44.951 | 46.242 | 47.748 | 49.261 | 50.794 | 53.51 | 55.054 | 56.715 | 58.486 | 61.098 | 62.386 | 63.937 | 65.763 | 67.532 | 68.835 | 70.004 | 70.917 | 70.409 | 71.763 | 77.134 | 0 | 133.813 | 136.334 | 136.396 | 136.396 | 136.396 | 115.906 | 117.866 | 115.907 | 118.412 | 118.892 | 138.859 | 140.334 | 137.529 | 121.217 | 121.884 | 122.569 | 92.514 | 93.199 | 50.026 | 52.918 | 58.671 | 59.277 | 61.131 | 27.189 | 30 | 28.4 | 23.4 | 22.8 | 19.5 | 20.1 | 20.6 | 21.1 | 21.7 | 8.2 | 8.5 | 8.8 | 9 | 9.3 | 9.5 | 9.8 | 10 | 10.3 | 10.5 | 10.8 | 11 | 5.5 | 5.7 | 5.5 | 5.6 | 5.8 | 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
| 0 | 0 | 0 | 0 | -2.575 | 0 | 0 | 0 | -2.729 | 0 | 0 | 0 | 0.774 | 0.904 | 1.356 | 2.383 | 3.437 | 4.535 | 5.69 | 6.847 | 7.87 | 9.013 | 10.182 | 11.272 | 12.368 | 13.507 | 14.708 | 16.224 | 17.122 | 18.32 | 19.152 | 20.094 | 19.854 | 20.95 | 22.071 | 23.184 | 24.616 | 26.28 | 27.883 | 29.203 | 30.294 | 31.277 | 32.767 | 32.634 | 34.08 | 35.453 | 36.776 | 36.153 | 37.384 | 38.661 | 39.918 | 41.194 | 42.462 | 43.66 | 44.951 | 46.242 | 47.748 | 49.261 | 50.794 | 53.51 | 55.054 | 56.715 | 58.486 | 61.098 | 62.386 | 63.937 | 204.297 | 206.066 | 207.369 | 208.538 | 209.451 | 208.943 | 210.297 | 210.947 | 133.813 | 133.813 | 136.334 | 136.396 | 136.396 | 136.396 | 115.906 | 117.866 | 115.907 | 118.412 | 118.892 | 138.859 | 140.334 | 137.529 | 121.217 | 121.884 | 122.569 | 92.514 | 93.199 | 50.026 | 52.918 | 58.671 | 59.277 | 61.131 | 27.189 | 30 | 28.4 | 23.4 | 22.8 | 19.5 | 20.1 | 20.6 | 21.1 | 21.7 | 8.2 | 8.5 | 8.8 | 9 | 9.3 | 9.5 | 9.8 | 10 | 10.3 | 10.5 | 10.8 | 11 | 5.5 | 5.7 | 5.5 | 5.6 | 5.8 | 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
| 0 | 0 | 0 | 0 | 2.575 | 0 | 0 | 0 | 2.729 | 0 | 0 | 0 | -24.353 | 3 | 3.006 | -21.549 | 0 | -22.261 | -19.801 | -17.594 | -20.779 | -17.498 | -15.121 | -15.405 | -18.109 | -18.585 | -19.925 | -20.583 | -15.481 | -16.128 | -16.199 | -16.067 | -16.322 | -11.961 | 92.911 | 92.931 | 93.021 | 93.04 | 93.059 | 93.078 | 93.122 | 93.141 | 93.085 | 93.104 | 93.124 | 93.03 | 93.05 | 93.086 | 93.252 | 93.271 | 85.831 | 80.365 | 79.984 | 72.504 | 72.001 | 65.773 | 61.127 | 60.914 | 60.901 | 60.923 | 60.945 | 60.93 | 61.065 | 65.776 | 0 | -4.021 | 0 | -2.604 | 0 | -16.509 | 0 | -23.289 | 0 | -25.844 | -18.848 | -16.635 | 0 | 0 | -36.024 | -37.145 | 0 | -36.024 | -37.408 | -37.167 | -27.469 | 0 | 0 | 0 | -21.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.242 | 19.821 | 22.223 | 21.297 | 18.585 | 19.302 | 21.922 | 19.816 | 22.535 | 23.731 | 24.447 | 24.353 | 23.691 | 22.591 | 21.549 | 22.07 | 22.261 | 19.801 | 17.594 | 20.779 | 17.498 | 15.121 | 15.405 | 18.109 | 18.585 | 19.925 | 20.583 | 15.481 | 16.128 | 16.199 | 16.067 | 16.322 | 11.961 | 11.87 | 10.675 | 11.908 | 11.801 | 11.52 | 10.746 | 11.036 | 12.263 | 12.134 | 12.317 | 12.455 | 11.158 | 11.169 | 11.628 | 11.395 | 11.749 | 0.638 | 0.622 | 0 | 1.313 | 0 | 1.28 | 0 | 3.321 | 3.509 | 0 | 3.264 | 2.86 | 0 | 2.657 | 0 | 4.021 | 0 | 2.604 | 0 | 16.509 | 0 | 23.289 | 0 | 25.844 | 18.848 | 16.635 | 0 | 0 | 36.024 | 37.145 | 0 | 36.024 | 37.408 | 37.167 | 27.469 | 37.429 | 38.14 | 0 | 21.27 | 0 | 0 | 12.844 | 12.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.74 | 9.581 | 10.01 | 10.265 | 10.23 | 11.088 | 11.69 | 8.015 | 7.489 | 8.202 | 17.93 | 20.733 | 46.259 | 24.089 | 26.002 | 51.169 | 31.061 | 57.419 | 51.382 | 57.774 | 50.827 | 47.972 | 19.011 | 24.743 | 23.129 | 22.897 | 23.961 | 24.568 | 19.351 | 19.948 | 20.064 | 20.16 | 20.393 | 15.88 | 4.16 | 4.308 | 4.612 | 5.483 | 6.128 | 6.327 | 8.17 | 7.531 | 8.148 | 6.399 | 5.064 | 6.935 | 7.73 | 8.296 | 6.601 | 8.463 | 20.165 | 22.041 | 21.521 | 20.181 | 22.263 | 17.564 | 19.388 | 15.214 | 15.666 | 19.149 | 16.507 | 16.542 | 13.209 | 8.391 | 76.596 | 76.275 | 76.354 | 75.886 | 73.848 | 72.503 | 69.47 | 70.977 | 72.862 | 77.527 | 21.81 | 19.878 | 12.631 | 8.231 | 10.027 | 11.179 | 14.778 | 14.669 | 18.174 | 18.566 | 18.789 | -37.429 | -38.14 | 0 | -2.965 | 22.785 | 33.82 | 24.785 | 13.327 | 49.31 | 21.221 | 15.911 | 16.41 | 16.821 | 44.405 | 18.7 | 13.6 | 15.4 | 15.9 | 12.4 | 10.2 | 10.5 | 12.9 | 13.6 | 14.3 | 15.4 | 10.5 | 10.6 | 13.3 | 13.4 | 16.7 | 13.8 | 12.3 | 21 | 21.7 | 17.2 | 13.4 | 2.3 | 1.9 | 1.8 | 2.8 | 2.5 | 2.5 | 4.6 | 3.1 | 4.8 | 5.8 | 6 | 2.9 | 1 | 1 | 1.1 | 1 | 1 | 1 | 0.9 | 1 | 1 | 0.9 | 1 | 1 | 0.5 | 1 |
Total Non-Current Assets
| 780.997 | 752.461 | 759.32 | 775.159 | 740.771 | 731.132 | 730.909 | 740.864 | 671.178 | 671.542 | 701.542 | 737.469 | 743.586 | 751.293 | 770.381 | 725.95 | 688.043 | 685.201 | 661.617 | 684.556 | 679.892 | 693.728 | 683.55 | 692.888 | 607.278 | 583.092 | 601.982 | 589.099 | 571.67 | 539.988 | 543.116 | 536.93 | 546.681 | 559.022 | 654.681 | 650.37 | 681.441 | 705.525 | 741.572 | 732.374 | 692.691 | 691.589 | 680.199 | 578.655 | 567.463 | 567.111 | 559.482 | 545.058 | 529.44 | 536.936 | 529.352 | 504.036 | 512.647 | 535.361 | 542.628 | 517.719 | 498.077 | 483.132 | 490.978 | 487.983 | 483.659 | 491.619 | 532.103 | 544.837 | 575.51 | 640.615 | 871.604 | 886.658 | 812.795 | 741.157 | 720.18 | 728.8 | 726.796 | 740.685 | 601.427 | 601.65 | 561.394 | 561.356 | 551.837 | 556.981 | 527.145 | 514.947 | 517.275 | 523.25 | 525.658 | 528.17 | 529.798 | 578.023 | 583.382 | 593.005 | 592.786 | 544.451 | 522.142 | 446.973 | 435.658 | 463.824 | 470.968 | 474.304 | 336.806 | 324.9 | 324.2 | 319.7 | 316 | 295.7 | 284.1 | 288.3 | 282 | 255.2 | 226.3 | 194.6 | 165.8 | 154.8 | 146.3 | 135.2 | 119.8 | 107.6 | 94.7 | 91.2 | 83 | 70.3 | 55.8 | 45.6 | 46.9 | 47.8 | 48.8 | 31.3 | 30.7 | 29.1 | 27.3 | 27.2 | 25.6 | 25.3 | 20 | 17.3 | 17.2 | 15.8 | 15.8 | 15.5 | 14.4 | 14 | 12.5 | 12.5 | 11.7 | 12.1 | 9.5 | 5.7 | 7.7 |
Total Assets
| 1,712.059 | 1,645.101 | 1,603.453 | 1,582.836 | 1,526.221 | 1,503.343 | 1,451.025 | 1,441.68 | 1,315.83 | 1,349.597 | 1,332.384 | 1,335.248 | 1,294.202 | 1,281.757 | 1,265.989 | 1,232.062 | 1,188.182 | 1,195.842 | 1,133.888 | 1,125.46 | 1,118.665 | 1,114.195 | 1,085.238 | 1,145.894 | 1,110.009 | 1,088.012 | 1,102.281 | 1,081.456 | 1,020.794 | 1,008.598 | 1,015.571 | 987.468 | 988.267 | 1,000.443 | 1,001.908 | 1,023.35 | 1,045.555 | 1,046.091 | 1,063.194 | 1,052.877 | 1,029.183 | 1,045.426 | 1,021.01 | 870.768 | 885.929 | 879.378 | 880.859 | 867.498 | 849.234 | 847.69 | 839.247 | 819.691 | 817.854 | 876.924 | 862.551 | 740.549 | 703.879 | 694.564 | 689.408 | 672.457 | 663.656 | 672.011 | 700.932 | 712.503 | 758.007 | 824.325 | 1,048.806 | 1,080.023 | 1,059.78 | 987.342 | 977.319 | 962.738 | 1,045.683 | 1,018.735 | 995.283 | 976.454 | 945.729 | 1,004.53 | 832.131 | 831.21 | 872.871 | 882.098 | 872.839 | 869.64 | 865.54 | 852.289 | 905.916 | 805.024 | 832.442 | 870.183 | 855.472 | 812.675 | 673.538 | 577.421 | 575.061 | 607.191 | 609.561 | 623.66 | 421.962 | 406.1 | 410.4 | 387.1 | 386 | 374.7 | 371.5 | 383 | 380.2 | 346.7 | 365.2 | 337.6 | 223.8 | 209.1 | 211.9 | 200.2 | 188.9 | 179.4 | 174.2 | 171.2 | 152.2 | 113.2 | 98.3 | 84.3 | 79.7 | 75.4 | 74.4 | 57.8 | 56.4 | 54.5 | 52 | 51.3 | 49.6 | 49.4 | 47.9 | 46.6 | 35 | 32.2 | 32.6 | 30.4 | 24.6 | 23.5 | 21.7 | 20.1 | 19.4 | 19.4 | 17.7 | 12 | 11.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 78.717 | 89.013 | 94.745 | 86.925 | 84.024 | 101.525 | 92.672 | 84.818 | 79.566 | 82.234 | 78.341 | 94.914 | 81.534 | 75.64 | 83.292 | 70.87 | 58.453 | 94.53 | 76.293 | 84.707 | 70.418 | 87.938 | 80.12 | 89.875 | 55.466 | 62.11 | 64.944 | 54.973 | 42.465 | 54.126 | 58.205 | 47.435 | 48.906 | 62.987 | 65.697 | 69.937 | 79.143 | 110.945 | 119.624 | 125.628 | 77.779 | 81.977 | 82.673 | 84.878 | 59.21 | 84.79 | 79.432 | 65.568 | 42.235 | 64.169 | 55.485 | 54.14 | 54.772 | 89.922 | 100.496 | 95.755 | 77.63 | 93.21 | 68.317 | 56.691 | 59.187 | 50.268 | 51.268 | 56.425 | 69.791 | 73.785 | 87.402 | 82.556 | 114.221 | 65.962 | 59.49 | 54.86 | 53.907 | 46.503 | 44.773 | 49.317 | 42.923 | 50.046 | 50.583 | 55.263 | 57.746 | 47.442 | 36.648 | 36.927 | 43.997 | 39.415 | 40.719 | 41.539 | 57.401 | 31.396 | 37.942 | 38.862 | 37.142 | 31.443 | 33.173 | 44.17 | 37.917 | 34.032 | 26.238 | 35.3 | 51.724 | 39 | 51.1 | 40.1 | 31.4 | 43.2 | 39.3 | 21.1 | 34.2 | 24 | 19.7 | 29.9 | 34.2 | 27.7 | 17.1 | 18.7 | 17.9 | 14.2 | 3 | 7.7 | 5.1 | 4.6 | 4.5 | 3.3 | 5.5 | 4.5 | 4.5 | 3.3 | 2.4 | 3.1 | 2.7 | 3.1 | 2.8 | 2.6 | 0.8 | 1.8 | 2.9 | 2.5 | 2.5 | 2.1 | 2.1 | 1.5 | 1.6 | 0 | 0 | 0 | 0 |
Short Term Debt
| 17.972 | 40.18 | 38.636 | 41.542 | 8.533 | 13.178 | 14.034 | 13.082 | 11.378 | 10.727 | 12.41 | 18.307 | 24.521 | 25.163 | 25.658 | 21.641 | 15.853 | 14.683 | 17.671 | 17.934 | 10.873 | 6.1 | 0.505 | 61.647 | 57.453 | 58.362 | 61.131 | 6.518 | 9.278 | 5.541 | 5.503 | 5.465 | 5.428 | 5.846 | 5.806 | 63.955 | 65.495 | 16.577 | 17.651 | 10.457 | 10.381 | 10.306 | 10.231 | 9.387 | 11.818 | 10.696 | 10.473 | 7.645 | 7.781 | 7.47 | 7.874 | 5.529 | 5.583 | 5.538 | 5.827 | 12.009 | 11.467 | 11.577 | 11.364 | 11.376 | 10.301 | 31.424 | 55.213 | 68.134 | 20.63 | 19.213 | 17.523 | 16.019 | 4.482 | 25 | 25 | 0 | 86.903 | 86.521 | 86.612 | 86.19 | 4.813 | 12.668 | 0.033 | 3.038 | 3.018 | 2.655 | 3.467 | 4.931 | 5.505 | 6.444 | 8.081 | 10.564 | 10.649 | 7.979 | 34.909 | 34.563 | 33.918 | 0.052 | 0.94 | 0.43 | 0.849 | 2.022 | 0.234 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 2.1 | 2 | 2 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0.5 | 0.7 | 0.9 | 1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 2.7 | 0.8 | 0.8 | 0.8 | 1.8 | 1.7 | 1.5 | 1.5 | 1.4 | 1 | 0.8 | 0.8 | 0.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 27.603 | 0 | 0 | 0 | 40.518 | 0 | 0 | 0 | 18.136 | 0 | 0 | 0 | 13.357 | 0 | 0 | 0 | 16.988 | 0 | 0 | 0 | 14.052 | 0 | 0 | 0 | 3.1 | 0 | 0 | 0 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.773 | 0 | 0 | 0 | 9.217 | 0 | 0 | 0 | 13.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14.558 | 8.968 | 9.965 | 17.069 | 19.224 | 21,922 | 18.872 | 24.95 | 25.613 | 19.5 | 14.717 | 15.4 | 8.6 | 0 | 8.024 | 0 | 0 | 0 | 11.542 | 0 | 0 | 0 | 7.834 | 0 | 0 | 0 | 5.7 | 0 | 0 | 0 | 26.943 | 0 | 0 | 0 | 3.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.199 | 0 | 0 | 0 | 0.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.071 | 0 | 0 | 0 | 2.623 | 0 | 0 | 0 | 1.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87.122 | 61.933 | 62.186 | 56.822 | 55.098 | 75.949 | 78.462 | 101.431 | 43.463 | 104.153 | 95.72 | 77.873 | 37.24 | 66.814 | 50.337 | 53.02 | 47.252 | 66.096 | 59.408 | 55.013 | 42.133 | 65.236 | 58.659 | 43.005 | 56.271 | 38.37 | 40.433 | 26.582 | 21.274 | 19.643 | 28.26 | 22.437 | 20.783 | 28.223 | 42.614 | 32.473 | 48.054 | 34.014 | 32.971 | 40.865 | 50.957 | 56.718 | 38.501 | 20.978 | 25.786 | 24.864 | 24.493 | 23.647 | 26.28 | 26.799 | 25.909 | 35.498 | 22.477 | 42.697 | 34.128 | 33.549 | 30.132 | 29.471 | 25.7 | 27.723 | 20.967 | 21.228 | 21.68 | 23.41 | 25.657 | 25.461 | 30.016 | 32.631 | 31.676 | 31.123 | 29.403 | 36.398 | 50.386 | 47.348 | 40.447 | 35.046 | 36.042 | 29.796 | 26.93 | 25.814 | 29.9 | 29.323 | 29.59 | 28.41 | 31.871 | 31.961 | 38.583 | 29.651 | 38.982 | 31.429 | 30.965 | 25.51 | 31.604 | 21.174 | 25.891 | 17.367 | 12.803 | 11.797 | 10.852 | 7.3 | 4.976 | 10.9 | 13.1 | 12.5 | 17 | 18.4 | 20.8 | 15.1 | 23 | 16.3 | 11.2 | 7.9 | 9.8 | 11.6 | 10.6 | 9.4 | 11.9 | 9.7 | 12.9 | 5.2 | 4.5 | 4.6 | 3.3 | 3.2 | 1.9 | 1.3 | 1.1 | 1.4 | 0.9 | 0.7 | 0.6 | 1.1 | 0.9 | 1.5 | 0.9 | 0.7 | 2 | 2 | 1.5 | 1.8 | 1.7 | 1.4 | 1.3 | 3.2 | 1.5 | 0.9 | 0.9 |
Total Current Liabilities
| 183.811 | 191.126 | 195.567 | 185.289 | 185.223 | 190.652 | 185.168 | 199.331 | 193.797 | 197.114 | 184.615 | 191.094 | 176.148 | 167.617 | 159.287 | 145.531 | 142.939 | 175.309 | 153.372 | 157.654 | 151.954 | 159.274 | 139.284 | 194.527 | 191.076 | 158.842 | 166.508 | 88.073 | 81.776 | 79.31 | 91.968 | 75.337 | 81.317 | 97.056 | 114.117 | 166.365 | 192.692 | 161.536 | 170.246 | 176.95 | 139.117 | 149.001 | 131.405 | 115.243 | 104.587 | 120.35 | 114.398 | 96.86 | 85.513 | 98.438 | 89.268 | 95.167 | 95.901 | 138.157 | 140.451 | 141.313 | 119.229 | 134.258 | 105.381 | 95.79 | 90.455 | 102.92 | 128.161 | 147.969 | 116.078 | 118.459 | 134.941 | 131.206 | 150.379 | 122.085 | 113.893 | 91.258 | 191.196 | 180.372 | 171.832 | 170.553 | 83.778 | 92.51 | 77.546 | 84.115 | 90.664 | 79.42 | 69.705 | 70.268 | 81.373 | 77.82 | 87.383 | 81.754 | 107.032 | 70.804 | 103.816 | 98.935 | 102.664 | 52.669 | 60.004 | 61.967 | 51.569 | 47.851 | 37.324 | 42.9 | 57 | 50.2 | 64.5 | 52.9 | 50.5 | 63.6 | 62.1 | 36.5 | 57.5 | 40.3 | 30.9 | 37.8 | 44 | 39.3 | 27.7 | 28.1 | 29.8 | 23.9 | 18.9 | 15.9 | 10.1 | 9.9 | 8.7 | 7.5 | 8 | 6.4 | 6.2 | 5.3 | 3.9 | 4.4 | 4 | 4.9 | 4.4 | 4.8 | 4.4 | 3.3 | 5.7 | 5.3 | 5.8 | 5.6 | 5.3 | 4.4 | 4.3 | 4.2 | 2.3 | 1.7 | 1.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.025 | 0.028 | 4.912 | 5.31 | 17.998 | 40.242 | 42.644 | 50.753 | 32.31 | 46.589 | 70.138 | 78.54 | 89.446 | 92.74 | 88.444 | 79.984 | 54.98 | 38.183 | 35.783 | 36.449 | 41.887 | 43.015 | 35.921 | 24.484 | 0 | 0 | 0 | 57.366 | 55.288 | 57.776 | 59.147 | 60.508 | 62.139 | 63.054 | 64.419 | 66.224 | 67.12 | 118.457 | 119.784 | 129.362 | 131.805 | 156.283 | 158.691 | 161.08 | 182.203 | 183.22 | 169.348 | 167.265 | 168.956 | 170.989 | 172.312 | 151.257 | -0.737 | 153.527 | 159.558 | 70.631 | 78.852 | 76.439 | 96.897 | 107.548 | 112.137 | 155.922 | 157.564 | 151.848 | 202.979 | 209.328 | 204.938 | 242.737 | 0 | 149.608 | 149.106 | 172.558 | 0 | 165.186 | 162.287 | 157.322 | 231.069 | 249.41 | 262.665 | 273.453 | 315.888 | 355.977 | 365.434 | 367.838 | 368.307 | 379.706 | 433.791 | 290.74 | 296.785 | 351.39 | 324.048 | 325.445 | 188.021 | 166.839 | 168.602 | 178.242 | 202.797 | 223.396 | 143.067 | 116.6 | 116.7 | 115.8 | 104.1 | 104.2 | 104.3 | 104.3 | 104.4 | 106.1 | 106.2 | 106.4 | 17 | 2 | 2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 0.5 | 0.5 | 0.5 | 0.5 | 1.1 | 1.2 | 1.4 | 1.5 | 1.7 | 1.3 | 1.4 | 1.6 | 1.8 | 1.9 | 2.1 | 2.3 | 2.5 | 2.6 | 7.4 | 7.7 | 7 | 6.8 | 6.7 | 7 | 4.8 | 5.5 | 6.1 |
Deferred Revenue Non-Current
| 0 | 0 | 22.782 | 20.788 | 12.454 | 29.088 | 13.189 | 6.786 | 4.989 | 5.139 | 5.204 | 5.2 | -3.8 | 5.2 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | -0.518 | -0.829 | -0.908 | 0.643 | 0 | 0 | 0 | 2.049 | 0 | 0 | 0 | -1.491 | 0 | 0 | 0 | 4.388 | 0 | 0 | 0 | -3.045 | 0 | 0 | 0 | -1.007 | 0 | 0 | 0 | 0.661 | 0 | -0.742 | -0.736 | 0.737 | -8.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.143 | -16.509 | 0 | -23.289 | 9.7 | -18.943 | -60.548 | -56.888 | 7.88 | 0 | -88.042 | -85.678 | 0 | -82.577 | -76.859 | -73.921 | 0 | -88.933 | -87.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 8.908 | -29.088 | -13.189 | -6.786 | 5.599 | -5.139 | -5.204 | -5.2 | 3.8 | -5.2 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.518 | 0.829 | 0.908 | 0.643 | 0 | 0 | 0 | 2.049 | 0 | 0 | 0 | 1.491 | 0 | 0 | 0 | 4.388 | 0 | 0 | 0 | 3.045 | 0 | 0 | 0 | 1.007 | 0 | 0 | 0 | 0.661 | 0.684 | 0.742 | 0.736 | 0.737 | 9.161 | 0.533 | 0.493 | 0.499 | 1.328 | 1.342 | 1.406 | 1.487 | 1.854 | 1.825 | 1.799 | 1.813 | 2.097 | 8.085 | 7.902 | 8.143 | 16.509 | 23.683 | 23.289 | 9.7 | 25.844 | 18.848 | 16.635 | 7.88 | 0 | 52.72 | 52.534 | 43.886 | 54.544 | 56.101 | 56.611 | 42.435 | 46.05 | 43.724 | 44.396 | 33.33 | 49.301 | 52.689 | 51.941 | 38.19 | 38.121 | 33.401 | 34.686 | 30.927 | 32.743 | 27.379 | 32.1 | 19.9 | 16.9 | 17.2 | 16.8 | 11.2 | 14.3 | 16 | 15.6 | 10.5 | 13.6 | 8.8 | 8.6 | 7.5 | 9 | 12.1 | 9.2 | 8.3 | 11.3 | 11.8 | 8.9 | 7.1 | 2.5 | 2.3 | 2.1 | 2.6 | 2.5 | 2.4 | 2.3 | 2.2 | 2.3 | 2 | 2.1 | 2.1 | 1.9 | 2.5 | 2.2 | 1.8 | 1 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.1 | 0 | 0.5 | 0.2 |
Other Non-Current Liabilities
| 47.464 | 40.518 | 34.945 | 45.183 | 47.391 | 20.573 | 18.529 | 8.876 | 27.634 | 25.936 | 25.048 | 26.448 | 28.046 | 26.939 | 27.441 | 28.051 | 27.997 | 25.665 | 23.075 | 18.556 | 13.732 | 11.05 | 10.876 | 12.805 | 13.721 | 15.657 | 17.707 | 17.57 | 12.288 | 16.384 | 19.702 | 20.215 | 17.846 | 20.952 | 20.6 | 23.298 | 19.289 | 20.051 | 19.181 | 18.52 | 18.767 | 19.881 | 21.175 | 13.241 | 10.301 | 9.993 | 9.665 | 9.532 | 8.103 | 7.612 | 8.047 | 8.085 | 8.146 | 8.646 | 9.394 | 9.65 | 9.356 | 9.085 | 9.619 | 9.274 | 9.881 | 15.611 | 5.287 | 4.594 | 4.739 | 5.859 | 5.949 | 5.334 | 189.366 | 0 | 0 | 0 | 174.808 | 0 | 0 | 0 | -0.45 | 50.175 | 0 | 0 | 8.236 | 0 | 0 | 0 | 12.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.492 | 0 | 0 | 0 | 3.162 | 0 | 0 | 0 | 9.1 | 0.1 | 0 | 0 | 5.1 | 0 | 0 | 0.1 | 5 | 0 | 0 | 0 | 2 | 0 | -0.1 | 0 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.7 | 0.1 | 0.5 |
Total Non-Current Liabilities
| 47.489 | 40.546 | 39.857 | 50.493 | 65.389 | 60.815 | 61.173 | 59.629 | 59.944 | 72.525 | 95.186 | 104.988 | 117.492 | 119.679 | 115.885 | 108.035 | 82.977 | 63.848 | 58.858 | 55.005 | 55.619 | 54.583 | 47.626 | 38.197 | 14.364 | 15.657 | 17.707 | 74.936 | 73.723 | 74.16 | 78.849 | 80.723 | 81.476 | 84.006 | 85.019 | 89.522 | 90.797 | 138.508 | 138.965 | 147.882 | 150.572 | 176.164 | 179.866 | 174.321 | 193.511 | 193.213 | 179.013 | 176.797 | 177.72 | 179.285 | 181.101 | 160.078 | 162.197 | 162.688 | 169.485 | 80.774 | 88.707 | 86.852 | 107.858 | 118.228 | 123.505 | 173.387 | 164.676 | 158.241 | 209.531 | 217.284 | 218.972 | 255.973 | 205.652 | 166.117 | 172.789 | 195.847 | 194.208 | 191.03 | 181.135 | 173.957 | 254.259 | 299.585 | 315.385 | 325.987 | 368.01 | 410.521 | 421.535 | 424.449 | 423.03 | 425.756 | 477.515 | 335.136 | 341.324 | 400.691 | 376.737 | 377.386 | 238.703 | 204.96 | 202.003 | 212.928 | 236.886 | 256.139 | 170.446 | 148.7 | 145.7 | 132.8 | 121.3 | 121 | 120.6 | 118.6 | 120.4 | 121.8 | 121.7 | 120 | 25.8 | 10.6 | 11.5 | 10.8 | 13.8 | 11 | 10.4 | 13.5 | 13.7 | 11 | 7.8 | 3.3 | 3.1 | 2.8 | 3.8 | 3.9 | 4 | 4.1 | 4.1 | 3.7 | 3.6 | 3.9 | 4.1 | 4.1 | 4.7 | 4.6 | 4.4 | 3.8 | 8.3 | 8.4 | 7.6 | 7.4 | 7 | 7.2 | 5.5 | 6.1 | 6.8 |
Total Liabilities
| 231.3 | 231.672 | 235.424 | 235.782 | 250.612 | 251.467 | 246.341 | 258.96 | 253.741 | 269.639 | 279.801 | 296.082 | 293.64 | 287.296 | 275.172 | 253.566 | 225.916 | 239.157 | 212.23 | 212.659 | 207.573 | 213.857 | 186.91 | 232.724 | 205.44 | 174.499 | 184.215 | 163.009 | 155.499 | 153.47 | 170.817 | 156.06 | 162.793 | 181.062 | 199.136 | 255.887 | 283.489 | 300.044 | 309.211 | 324.832 | 289.689 | 325.165 | 311.271 | 289.564 | 298.098 | 313.563 | 293.411 | 273.657 | 263.233 | 277.723 | 270.369 | 255.245 | 258.098 | 300.845 | 309.936 | 222.087 | 207.936 | 221.11 | 213.239 | 214.018 | 213.96 | 276.307 | 292.837 | 306.21 | 325.609 | 335.743 | 353.913 | 387.179 | 356.031 | 288.202 | 286.682 | 287.105 | 385.404 | 371.402 | 352.967 | 344.51 | 338.037 | 392.095 | 392.931 | 410.102 | 458.674 | 489.941 | 491.24 | 494.717 | 504.403 | 503.576 | 564.898 | 416.89 | 448.356 | 471.495 | 480.553 | 476.321 | 341.367 | 257.629 | 262.007 | 274.895 | 288.455 | 303.99 | 207.77 | 191.6 | 202.7 | 183 | 185.8 | 173.9 | 171.1 | 182.2 | 182.5 | 158.3 | 179.2 | 160.3 | 56.7 | 48.4 | 55.5 | 50.1 | 41.5 | 39.1 | 40.2 | 37.4 | 32.6 | 26.9 | 17.9 | 13.2 | 11.8 | 10.3 | 11.8 | 10.3 | 10.2 | 9.4 | 8 | 8.1 | 7.6 | 8.8 | 8.5 | 8.9 | 9.1 | 7.9 | 10.1 | 9.1 | 14.1 | 14 | 12.9 | 11.8 | 11.3 | 11.4 | 7.8 | 7.8 | 8.5 |
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 | 0.77 | 2.517 | 2.992 | 30.562 | 30.645 | 0 | 0 | 42.805 | 48.526 | 0 | 58.437 | 0 | 0 | 0 | 52.868 | 52.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.619 | 0.618 | 0.618 | 0.617 | 0.613 | 0.613 | 0.612 | 0.611 | 0.608 | 0.608 | 0.606 | 0.606 | 0.6 | 0.608 | 0.636 | 0.635 | 0.631 | 0.663 | 0.662 | 0.661 | 0.656 | 0.7 | 0.7 | 0.699 | 0.697 | 0.695 | 0.694 | 0.689 | 0.687 | 0.685 | 0.685 | 0.683 | 0.681 | 0.68 | 0.679 | 0.671 | 0.666 | 0.665 | 0.663 | 0.662 | 0.659 | 0.615 | 0.614 | 0.613 | 0.611 | 0.61 | 0.606 | 0.603 | 0.602 | 0.601 | 0.601 | 0.6 | 0.597 | 0.595 | 0.585 | 0.539 | 0.538 | 0.535 | 0.535 | 0.533 | 0.53 | 0.419 | 0.418 | 0.418 | 0.417 | 0.417 | 0.416 | 0.416 | 0.416 | 0.416 | 0.415 | 0.415 | 0.415 | 0.414 | 0.414 | 0.413 | 0.413 | 0.412 | 0.329 | 0.327 | 0.327 | 0.326 | 0.326 | 0.325 | 0.325 | 0.321 | 0.321 | 0.32 | 0.32 | 0.32 | 0.317 | 0.304 | 0.303 | 0.3 | 0.3 | 0.298 | 0.297 | 0.295 | 0.244 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0 | 657.938 | 623.55 | 587.299 | 561.119 | 516.508 | 489.549 | 449.62 | 435.634 | 398.574 | 367.344 | 339.912 | 317.849 | 302.971 | 297.599 | 287.073 | 279.037 | 281.282 | 270.506 | 264.222 | 253.922 | 251.491 | 245.144 | 236.665 | 231.445 | 218.958 | 205.953 | 195.288 | 189.39 | 184.005 | 180.004 | 178.206 | 176.26 | 171.004 | 162.916 | 151.062 | 130.06 | 111.438 | 99.332 | 89.272 | 85.435 | 81.158 | 76.972 | 61.432 | 59.439 | 54.599 | 48.66 | 43.796 | 41.473 | 37.64 | 26.691 | 17.873 | 13.605 | 4.314 | -6.951 | 9.487 | -2.624 | -10.768 | -18.46 | -26.333 | -26.546 | -27.788 | -4.941 | 5.131 | 15.364 | 15.13 | 220.722 | 222.791 | 227.175 | 226.813 | 224.574 | 210.509 | 202.652 | 192.832 | 188.278 | 183.012 | 173.32 | 164.58 | 149.786 | 139.212 | 134.667 | 126.768 | 118.328 | 112.343 | 110.201 | 107.078 | 105.805 | 149.876 | 158.363 | 168.671 | 167.486 | 164.967 | 163.22 | 161.232 | 159.457 | 175.648 | 167.246 | 158.457 | 127.714 | 133.8 | 130.8 | 126 | 122.8 | 120.7 | 120.1 | 117 | 111.2 | 105.9 | 99.6 | 92.3 | 85.5 | 79.3 | 74 | 68.4 | 62.9 | 57.6 | 53 | 47.9 | 41.4 | 37.6 | 34.3 | 31.2 | 28.4 | 26.3 | 24 | 22.4 | 21.2 | 20.2 | 19.1 | 18.2 | 17.1 | 15.9 | -0.2 | 13.1 | 11.1 | 9.6 | 8 | 6.6 | 5.6 | 4.6 | 4 | 3.5 | 3.2 | 3.1 | 4.8 | 4.2 | 3 |
Accumulated Other Comprehensive Income/Loss
| 0 | -100.48 | -95.932 | -67.863 | -88.734 | -55.795 | -59.505 | -24.42 | -98.456 | -40.809 | -22.919 | 10.565 | 20.571 | 24.882 | 35.192 | 32.029 | 17.958 | -6.428 | -15.2 | -11.742 | -9.005 | -14.427 | -6.828 | 0.343 | -4.966 | 4.022 | 23.756 | 32.128 | 6.891 | 8.849 | 4.171 | -9.53 | -7.671 | -4.936 | -8.846 | -28.005 | -10.573 | -8.256 | 14.838 | 5.595 | 21.774 | 31.594 | 30.019 | 17.98 | 26.403 | 10.009 | 11.416 | 23.812 | 15.9 | 2.408 | 8.431 | 8.773 | 10.171 | 27.294 | 23.991 | 12.906 | 7.062 | -4.648 | 6.218 | -0.444 | -6.389 | -13.082 | -22.007 | -33.052 | -17.501 | 35.563 | 37.357 | 37.414 | 44.817 | 42.101 | 38.137 | 37.693 | 33.072 | 32.58 | 33.126 | 29.74 | 13.816 | 18.829 | 22.291 | 18.918 | 12.166 | 2.394 | 4.347 | 6.943 | -1.732 | -6.744 | -10.214 | -5.499 | -15.156 | -9.217 | -22.769 | -23.752 | -22.74 | -16.775 | -17.543 | -10.234 | -10.008 | -6.85 | -3.036 | -2.5 | -3.6 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,480.14 | 509.918 | 506.621 | 502.903 | 502.01 | 499.886 | 497.391 | 494.954 | 493.741 | 491.945 | 489.368 | 487.342 | 484.672 | 489.431 | 487.965 | 495.765 | 507.336 | 514.725 | 513.223 | 517.535 | 524.319 | 525.63 | 524.552 | 523.381 | 532.495 | 547.135 | 552.977 | 549.328 | 547.596 | 545.743 | 545.019 | 543.117 | 541.093 | 539.562 | 538.535 | 529.337 | 526.402 | 524.924 | 522.873 | 521.58 | 520.182 | 496.571 | 495.516 | 500.409 | 498.861 | 497.605 | 496.204 | 494.985 | 493.411 | 491.731 | 490.35 | 537.2 | 486.674 | 543.876 | 478.009 | 437.36 | 436.825 | 488.335 | 487.876 | 433.632 | 432.16 | 386.46 | 385.826 | 385.188 | 384.502 | 383.762 | 383.036 | 382.336 | 381.876 | 380.896 | 380.037 | 379.074 | 378.143 | 376.725 | 375.836 | 375.283 | 374.326 | 373.067 | 204.749 | 202.939 | 202.313 | 201.447 | 200.973 | 199.992 | 199.535 | 196.554 | 196.229 | 195.82 | 195.588 | 194.792 | 190.642 | 148.187 | 146.378 | 141.874 | 141.747 | 137.647 | 136.445 | 133.122 | 89.27 | 83 | 125.673 | 79.6 | 77.4 | 80.1 | 80.3 | 83.8 | 86.5 | 82.5 | 86.4 | 85 | 81.6 | 81.4 | 82.4 | 81.7 | 84.5 | 82.7 | 81 | 85.9 | 78.2 | 48.7 | 46.1 | 39.9 | 39.5 | 38.8 | 38.6 | 25.1 | 25 | 24.9 | 24.9 | 25 | 24.9 | 24.7 | 39.6 | 24.6 | 14.8 | 14.7 | 14.5 | 14.7 | 4.9 | 4.9 | 4.8 | 4.8 | 4.9 | 4.9 | 5.1 | 0 | 0.1 |
Total Shareholders Equity
| 1,480.759 | 1,067.994 | 1,034.857 | 1,022.956 | 975.008 | 961.212 | 928.047 | 920.765 | 831.527 | 850.318 | 836.752 | 838.425 | 823.692 | 817.892 | 821.392 | 815.502 | 804.962 | 790.242 | 769.191 | 770.676 | 769.892 | 763.394 | 763.568 | 761.088 | 759.671 | 770.81 | 783.38 | 777.433 | 744.564 | 739.282 | 729.879 | 712.476 | 710.363 | 706.31 | 693.284 | 653.065 | 646.555 | 628.771 | 637.706 | 617.109 | 628.05 | 609.938 | 603.121 | 581.204 | 587.831 | 565.815 | 587.448 | 593.841 | 551.386 | 532.38 | 568.878 | 564.446 | 511.047 | 576.079 | 495.634 | 460.292 | 441.801 | 473.454 | 476.169 | 407.388 | 399.755 | 346.009 | 359.296 | 357.685 | 382.782 | 434.872 | 641.531 | 642.957 | 654.284 | 650.226 | 643.163 | 627.691 | 614.282 | 602.551 | 597.654 | 588.448 | 561.875 | 556.888 | 377.155 | 361.396 | 349.473 | 330.935 | 323.974 | 319.603 | 308.329 | 297.209 | 292.141 | 340.517 | 339.115 | 354.566 | 335.676 | 289.706 | 287.161 | 286.631 | 283.961 | 303.359 | 293.98 | 285.024 | 214.192 | 214.5 | 207.7 | 204.1 | 200.2 | 200.8 | 200.4 | 200.8 | 197.7 | 188.4 | 186 | 177.3 | 167.1 | 160.7 | 156.4 | 150.1 | 147.4 | 140.3 | 134 | 133.8 | 119.6 | 86.3 | 80.4 | 71.1 | 67.9 | 65.1 | 62.6 | 47.5 | 46.2 | 45.1 | 44 | 43.2 | 42 | 40.6 | 39.4 | 37.7 | 25.9 | 24.3 | 22.5 | 21.3 | 10.5 | 9.5 | 8.8 | 8.3 | 8.1 | 8 | 9.9 | 4.2 | 3.1 |
Total Equity
| 1,840.654 | 1,413.429 | 1,368.029 | 1,347.054 | 1,275.609 | 1,251.876 | 1,204.684 | 1,182.72 | 1,062.089 | 1,079.958 | 1,052.583 | 1,039.166 | 1,000.562 | 994.461 | 990.817 | 978.496 | 962.266 | 956.685 | 921.658 | 912.801 | 911.092 | 900.338 | 898.328 | 913.17 | 904.569 | 913.513 | 918.066 | 918.447 | 865.295 | 855.128 | 844.754 | 831.408 | 825.474 | 819.381 | 802.772 | 767.463 | 762.066 | 746.047 | 753.983 | 728.045 | 739.494 | 720.261 | 709.739 | 581.974 | 590.348 | 568.807 | 618.01 | 624.486 | 586.001 | 569.967 | 611.683 | 612.972 | 559.756 | 634.516 | 552.615 | 518.462 | 495.943 | 526.322 | 529.069 | 458.439 | 449.696 | 395.704 | 408.095 | 406.293 | 432.398 | 488.582 | 694.893 | 692.844 | 703.749 | 699.14 | 690.637 | 675.633 | 660.279 | 647.333 | 642.316 | 631.944 | 607.692 | 612.435 | 439.2 | 421.108 | 414.197 | 392.157 | 381.599 | 374.923 | 361.137 | 348.713 | 341.018 | 388.134 | 384.086 | 398.688 | 374.919 | 336.354 | 332.171 | 319.792 | 313.054 | 332.296 | 321.106 | 319.67 | 214.192 | 214.5 | 207.7 | 204.1 | 200.2 | 200.8 | 200.4 | 200.8 | 197.7 | 188.4 | 186 | 177.3 | 167.1 | 160.7 | 156.4 | 150.1 | 147.4 | 140.3 | 134 | 133.8 | 119.6 | 86.3 | 80.4 | 71.1 | 67.9 | 65.1 | 62.6 | 47.5 | 46.2 | 45.1 | 44 | 43.2 | 42 | 40.6 | 39.4 | 37.7 | 25.9 | 24.3 | 22.5 | 21.3 | 10.5 | 9.5 | 8.8 | 8.3 | 8.1 | 8 | 9.9 | 4.2 | 3.1 |
Total Liabilities & Shareholders Equity
| 1,712.059 | 1,645.101 | 1,603.453 | 1,582.836 | 1,526.221 | 1,503.343 | 1,451.025 | 1,441.68 | 1,315.83 | 1,349.597 | 1,332.384 | 1,335.248 | 1,294.202 | 1,281.757 | 1,265.989 | 1,232.062 | 1,188.182 | 1,195.842 | 1,133.888 | 1,125.46 | 1,118.665 | 1,114.195 | 1,085.238 | 1,145.894 | 1,110.009 | 1,088.012 | 1,102.281 | 1,081.456 | 1,020.794 | 1,008.598 | 1,015.571 | 987.468 | 988.267 | 1,000.443 | 1,001.908 | 1,023.35 | 1,045.555 | 1,046.091 | 1,063.194 | 1,052.877 | 1,029.183 | 1,045.426 | 1,021.01 | 870.768 | 885.929 | 879.378 | 880.859 | 867.498 | 849.234 | 847.69 | 839.247 | 819.691 | 817.854 | 876.924 | 862.551 | 740.549 | 703.879 | 694.564 | 689.408 | 672.457 | 663.656 | 672.011 | 700.932 | 712.503 | 758.007 | 824.325 | 1,048.806 | 1,080.023 | 1,059.78 | 987.342 | 977.319 | 962.738 | 1,045.683 | 1,018.735 | 995.283 | 976.454 | 945.729 | 1,004.53 | 832.131 | 831.21 | 872.871 | 882.098 | 872.839 | 869.64 | 865.54 | 852.289 | 905.916 | 805.024 | 832.442 | 870.183 | 855.472 | 812.675 | 673.538 | 577.421 | 575.061 | 607.191 | 609.561 | 623.66 | 421.962 | 406.1 | 410.4 | 387.1 | 386 | 374.7 | 371.5 | 383 | 380.2 | 346.7 | 365.2 | 337.6 | 223.8 | 209.1 | 211.9 | 200.2 | 188.9 | 179.4 | 174.2 | 171.2 | 152.2 | 113.2 | 98.3 | 84.3 | 79.7 | 75.4 | 74.4 | 57.8 | 56.4 | 54.5 | 52 | 51.3 | 49.6 | 49.4 | 47.9 | 46.6 | 35 | 32.2 | 32.6 | 30.4 | 24.6 | 23.5 | 21.7 | 20.1 | 19.4 | 19.4 | 17.7 | 12 | 11.6 |