RPC, Inc.
NYSE:RES
6.19 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 276.888 | 261.516 | 212.199 | 223.31 | 171.874 | 100.535 | 177.904 | 126.424 | 35.885 | 78.233 | 73.189 | 82.433 | 80.835 | 121.015 | 85.421 | 84.496 | 145.619 | 145.405 | 82.646 | 50.023 | 49.523 | 47.642 | 113.014 | 116.262 | 128.373 | 94.175 | 100.983 | 91.05 | 136.892 | 125.812 | 104.498 | 131.835 | 139.087 | 141.354 | 108.309 | 65.196 | 7.508 | 14.844 | 15.476 | 9.772 | 8.522 | 22.164 | 44.293 | 8.7 | 22.937 | 10.259 | 10.283 | 14.163 | 11.142 | 9.256 | 5.734 | 7.393 | 6.97 | 7.19 | 11.678 | 9.035 | 3.234 | 3.683 | 3.821 | 4.489 | 3.325 | 2.812 | 2.312 | 3.037 | 3.293 | 9.028 | 11.49 | 6.338 | 9.657 | 4.723 | 3.987 | 2.729 | 7.015 | 2.936 | 7.386 | 12.809 | 21.56 | 10.61 | 22.272 | 29.636 | 16.101 | 12.495 | 13.229 | 22.302 | 20.972 | 10.182 | 3.696 | 11.533 | 8.956 | 7.364 | 8.202 | 4.275 | 5.87 | 9.507 | 7.317 | 5.437 | 8.35 | 4.866 | 11.657 | 8.3 | 10.8 | 17.2 | 10.3 | 10 | 8.4 | 15.1 | 10.5 | 17.4 | 15.5 | 11.4 | 15.7 | 13.1 | 13.5 | 18.9 | 16.4 | 18.1 | 18.5 | 13.9 | 14.4 | 15 | 17.1 | 23.7 | 15.4 | 13.3 | 11.9 | 16.6 | 14.7 | 12.3 | 25.9 | 23.7 | 17.5 | 20 | 37.7 | 37.4 | 36.9 | 32.6 | 28.8 | 31.1 | 28.2 | 24.2 | 23.7 | 20.2 | 10.7 | 7.8 | 23.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.46 | 0 | 0 | 0 | 3.888 | 6.724 | 4.364 | 4.374 | 4.8 | 4.7 | 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 |
Cash and Short Term Investments
| 276.888 | 261.516 | 212.199 | 223.31 | 171.874 | 100.535 | 177.904 | 126.424 | 35.885 | 78.233 | 73.189 | 82.433 | 80.835 | 121.015 | 85.421 | 84.496 | 145.619 | 145.405 | 82.646 | 50.023 | 49.523 | 47.642 | 113.014 | 116.262 | 128.373 | 94.175 | 100.983 | 91.05 | 136.892 | 125.812 | 104.498 | 131.835 | 139.087 | 141.354 | 108.309 | 65.196 | 7.508 | 14.844 | 15.476 | 9.772 | 8.522 | 22.164 | 44.293 | 8.7 | 22.937 | 10.259 | 10.283 | 14.163 | 11.142 | 9.256 | 5.734 | 7.393 | 6.97 | 7.19 | 11.678 | 9.035 | 3.234 | 3.683 | 3.821 | 4.489 | 3.325 | 2.812 | 2.312 | 3.037 | 3.293 | 9.028 | 11.49 | 6.338 | 9.657 | 4.723 | 3.987 | 2.729 | 7.015 | 2.936 | 7.386 | 12.809 | 21.56 | 10.61 | 22.272 | 29.636 | 16.101 | 12.495 | 13.229 | 22.302 | 20.972 | 10.182 | 3.696 | 11.533 | 8.956 | 7.364 | 8.202 | 10.735 | 5.87 | 9.507 | 7.317 | 9.325 | 15.074 | 9.23 | 16.031 | 13.1 | 15.5 | 17.2 | 10.3 | 10 | 8.4 | 15.1 | 10.5 | 17.4 | 15.5 | 11.4 | 15.7 | 13.1 | 13.5 | 18.9 | 16.4 | 18.1 | 18.5 | 13.9 | 14.4 | 15 | 17.1 | 23.7 | 15.4 | 13.3 | 11.9 | 16.6 | 14.7 | 12.3 | 25.9 | 23.7 | 17.5 | 20 | 37.7 | 37.4 | 36.9 | 32.6 | 28.8 | 31.1 | 28.2 | 24.2 | 23.7 | 20.2 | 10.7 | 7.8 | 23.5 |
Net Receivables
| 276.393 | 311.327 | 375.923 | 377.184 | 389.667 | 446.757 | 424.705 | 458.971 | 515.466 | 403.059 | 342.965 | 317.139 | 289.213 | 231.676 | 269.503 | 244.714 | 187.465 | 156.09 | 282.965 | 266.719 | 309.334 | 362.676 | 327.818 | 359.365 | 394.333 | 398.073 | 414.644 | 418.096 | 378.559 | 352.225 | 295.044 | 226.34 | 195.049 | 181.468 | 216.848 | 283.579 | 312.212 | 331.842 | 445.124 | 663.845 | 602.666 | 582.814 | 470.077 | 442.852 | 405.096 | 380.951 | 387.122 | 391.764 | 381.259 | 414.039 | 426.327 | 472.077 | 439.631 | 400.952 | 357.744 | 311.253 | 280.778 | 218.815 | 207.16 | 148.803 | 136.766 | 139.653 | 165.586 | 225.979 | 236.458 | 193.582 | 181.534 | 188.45 | 171.177 | 172.34 | 166.14 | 148.708 | 138.613 | 132.125 | 116.165 | 107.428 | 98.833 | 82.503 | 80.091 | 75.793 | 77.45 | 73.939 | 68.412 | 57.868 | 51.58 | 52.655 | 54.204 | 48.985 | 46.81 | 48.689 | 46.382 | 49 | 70.933 | 61.012 | 56.09 | 55.485 | 50.143 | 43.881 | 38.258 | 34.9 | 28.3 | 27.7 | 23.8 | 25.3 | 36.2 | 34 | 34.5 | 32.2 | 34.3 | 33.7 | 27.4 | 24.2 | 26.2 | 27 | 25.6 | 20.8 | 20.3 | 18.8 | 17.8 | 20.6 | 20.8 | 19.4 | 20.2 | 18 | 18.8 | 19.5 | 18 | 16 | 11.9 | 12.2 | 10.3 | 12.3 | 13.6 | 11.8 | 13 | 14.5 | 13.8 | 11.7 | 11.7 | 13.6 | 11.6 | 10.3 | 11.7 | 6.4 | 6.7 |
Inventory
| 113.489 | 113.426 | 112.306 | 110.904 | 109.969 | 104.194 | 98.073 | 97.107 | 93.346 | 90.09 | 84.381 | 78.983 | 79.881 | 81.198 | 80.165 | 82.918 | 84.566 | 93.392 | 97.267 | 100.947 | 107.028 | 118.606 | 124.464 | 130.083 | 128.957 | 126.504 | 120.944 | 114.866 | 113.359 | 112.658 | 111.945 | 108.316 | 110.868 | 115.954 | 125.089 | 128.441 | 136.248 | 146.945 | 153.698 | 155.611 | 153.948 | 138.836 | 135.727 | 126.604 | 128.203 | 134.17 | 132.682 | 140.867 | 142.558 | 119.046 | 111.813 | 100.438 | 93.136 | 78.657 | 71.291 | 64.059 | 61.888 | 57.597 | 58.146 | 55.783 | 55.429 | 54.044 | 56.611 | 49.779 | 40.633 | 35.707 | 34.418 | 29.602 | 28.18 | 25.03 | 24.006 | 21.188 | 18.556 | 16.524 | 15.09 | 13.298 | 12.186 | 12.684 | 11.565 | 10.587 | 10.161 | 9.133 | 10.838 | 10.057 | 9.538 | 9.629 | 8.746 | 9.206 | 8.59 | 8.683 | 8.357 | 8.412 | 9.018 | 8.812 | 8.418 | 7.212 | 21.698 | 21.198 | 20.148 | 19.6 | 20 | 17.2 | 17.2 | 17.4 | 17.3 | 17.7 | 15.9 | 16 | 15.1 | 14.5 | 15.5 | 15.4 | 15.1 | 15.2 | 14.8 | 14.4 | 11.4 | 10.8 | 13.6 | 12.3 | 12.7 | 11.4 | 10.8 | 10.2 | 10.2 | 9 | 9.4 | 9.8 | 9.1 | 7.1 | 8 | 6.4 | 6.8 | 6.4 | 6.7 | 7.4 | 8.9 | 7.5 | 8.5 | 9.1 | 8.8 | 6.7 | 8.3 | 6.5 | 2.7 |
Other Current Assets
| 2.517 | 10.706 | 12.906 | 15.675 | 3.228 | 3.44 | 2.914 | 3.086 | 2.867 | 2.429 | 2.43 | 2.99 | 2.863 | 2.648 | 2.493 | 3.075 | 3.144 | 2.976 | 2.86 | 3.325 | 3.31 | 3.049 | 3.213 | 3.462 | 5.583 | 5.924 | 8.558 | 7.131 | 8.043 | 5.573 | 6.269 | 5.848 | 6.274 | 5.65 | 5.832 | 6.031 | 7.94 | 2.53 | 2.958 | 3.843 | 3.562 | 6.787 | 1.691 | 3.441 | 3.406 | 5.294 | 4.11 | 4.494 | 11.063 | 37.591 | 30.393 | 30.986 | 25.556 | 23.33 | 15.301 | 14.331 | 10.84 | 10.095 | 9.865 | 10.379 | 7.694 | 9.228 | 10.298 | 14.028 | 9.356 | 9.874 | 10.495 | 10.67 | 7.712 | 8.764 | 9.363 | 9.629 | 6.475 | 7.249 | 7.815 | 9.308 | 6.754 | 7.272 | 8.613 | 9.782 | 7.275 | 7.659 | 8.613 | 10.008 | 10.09 | 9.322 | 9.523 | 9.351 | 5.047 | 9.291 | 10.432 | 9.974 | 8.531 | 7.914 | 9.189 | 9.159 | 10.938 | 10.109 | 10.627 | 12.4 | 12.5 | 13.1 | 18.8 | 19.8 | 14.6 | 17.3 | 14.7 | 22.3 | 18.9 | 15.6 | 22.6 | 17.4 | 12.8 | 10.5 | 13.4 | 13.6 | 13.4 | 18.4 | 16.4 | 15.2 | 13.6 | 11.5 | 14 | 14.1 | 12.3 | 11.7 | 14 | 16.8 | 13.1 | 14.9 | 18.7 | 20.4 | 1.2 | 0.9 | 1.9 | 1.9 | 2.1 | 1.3 | 1.3 | 1.9 | 1.1 | 0.9 | 0.8 | 0.6 | 2.9 |
Total Current Assets
| 677.78 | 696.975 | 713.334 | 727.073 | 686.439 | 748.335 | 719.624 | 703.341 | 655.122 | 583.22 | 517.202 | 492.01 | 457.855 | 446.228 | 449.641 | 428.359 | 430.328 | 409.103 | 479.824 | 436.858 | 481.111 | 540.127 | 577.852 | 618.938 | 663.59 | 631.058 | 652.082 | 640.135 | 642.44 | 601.678 | 524.653 | 479.057 | 455.806 | 449.537 | 463.462 | 492.208 | 478.042 | 511.605 | 634.233 | 851.628 | 785.056 | 768.227 | 672.828 | 604.925 | 571.929 | 546.392 | 550.665 | 567.827 | 557.504 | 594.879 | 591.627 | 626.555 | 565.293 | 510.129 | 456.014 | 398.678 | 356.74 | 290.19 | 278.992 | 219.454 | 203.214 | 205.737 | 234.807 | 292.823 | 289.74 | 248.191 | 237.937 | 235.06 | 216.726 | 210.857 | 203.496 | 182.254 | 170.659 | 158.834 | 146.456 | 142.843 | 139.333 | 113.069 | 122.541 | 125.798 | 110.987 | 103.226 | 101.092 | 100.235 | 92.18 | 81.788 | 76.169 | 79.075 | 69.403 | 74.027 | 73.373 | 78.121 | 94.352 | 87.245 | 81.014 | 81.181 | 97.853 | 84.418 | 85.064 | 80 | 76.3 | 75.2 | 70.1 | 72.5 | 76.5 | 84.1 | 75.6 | 87.9 | 83.8 | 75.2 | 81.2 | 70.1 | 67.6 | 71.6 | 70.2 | 66.9 | 63.6 | 61.9 | 62.2 | 63.1 | 64.2 | 66 | 60.4 | 55.6 | 53.2 | 56.8 | 56.1 | 54.9 | 60 | 57.9 | 54.5 | 59.1 | 59.3 | 56.5 | 58.5 | 56.4 | 53.6 | 51.6 | 49.7 | 48.8 | 45.2 | 38.1 | 31.5 | 21.3 | 35.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 542.721 | 527.928 | 484.125 | 460.712 | 463.004 | 415.319 | 404.262 | 361.957 | 334.364 | 314.115 | 303.8 | 299.307 | 295.918 | 274.717 | 282.709 | 291.681 | 303.393 | 307.573 | 328.512 | 550.577 | 564.481 | 617.585 | 583.143 | 517.982 | 515.805 | 523.33 | 466.076 | 443.928 | 444.662 | 443.555 | 465.249 | 497.986 | 539.27 | 584.963 | 635.307 | 688.335 | 753.414 | 813.993 | 857.632 | 849.383 | 775.714 | 708.598 | 707.774 | 726.307 | 736.829 | 739.624 | 758.587 | 756.326 | 760.114 | 748.806 | 736.888 | 675.36 | 612.724 | 568.112 | 504.776 | 453.017 | 410.265 | 386.312 | 373.163 | 396.222 | 421.796 | 444.856 | 461.48 | 470.115 | 477.479 | 471.168 | 465.957 | 433.126 | 403.667 | 370.909 | 314.348 | 262.797 | 224.699 | 180.506 | 156.159 | 141.218 | 135.29 | 127.887 | 117.941 | 114.222 | 117.039 | 114.683 | 108.916 | 109.163 | 108.008 | 110.802 | 104.881 | 105.338 | 107.235 | 109.652 | 112.273 | 115.046 | 112.355 | 99.101 | 95.649 | 85.032 | 90.553 | 88.565 | 81.271 | 75.5 | 69.3 | 68.6 | 68.3 | 70.2 | 67.8 | 61.8 | 57.8 | 55.7 | 55.6 | 53.8 | 50.3 | 47.8 | 45.7 | 42.6 | 39.6 | 36.2 | 34.1 | 31.8 | 30.4 | 28.8 | 27.1 | 24.3 | 24.6 | 25.4 | 25.1 | 25 | 25.5 | 24.7 | 23.4 | 23.3 | 21.3 | 20.9 | 21.2 | 21 | 21.4 | 20.9 | 19.2 | 18.8 | 18.8 | 18.4 | 16.8 | 16.2 | 15.1 | 15.7 | 21.3 |
Goodwill
| 50.824 | 50.824 | 50.824 | 50.824 | 50.824 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 31.861 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.436 | 11.88 | 12.302 | 12.825 | 13.354 | 0 | 0 | 1.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.114 | 24.151 | 24.77 | 20.509 | 20.183 | 15.932 | 15.942 | 15.905 | 15.488 | 12.663 | 12.657 | 10.184 | 9.609 | 0 | 9.399 | 9.409 | 7.804 | 7.91 | 5.094 | 4.24 | 4.044 | 8.309 | 8.576 | 8.741 | 9 | 9.3 | 7 | 7.2 | 7.4 | 7.6 | 7.8 | 8.1 | 8.3 | 8.5 | 8.7 | 7.9 | 8.1 | 8.3 | 8.5 | 8.7 | 7.9 | 8.1 | 8.2 | 8.4 | 8.1 | 8.3 | 8.4 | 8.6 | 8.8 | 9 | 9.1 | 9.3 | 9.5 | 9.6 | 9.8 | 10 | 10.2 | 10.3 | 10.5 | 10.7 | 10.8 | 11 | 11.2 | 11.3 | 11.5 | 11.7 | 11.9 | 12.5 | 13.2 | 0 |
Goodwill and Intangible Assets
| 65.26 | 62.704 | 63.126 | 63.649 | 64.178 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 | 31.861 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.093 | 24.114 | 24.151 | 24.77 | 20.509 | 20.183 | 15.932 | 15.942 | 15.905 | 15.488 | 12.663 | 12.657 | 10.184 | 9.609 | 0 | 9.399 | 9.409 | 7.804 | 7.91 | 5.094 | 4.24 | 4.044 | 8.309 | 8.576 | 8.741 | 9 | 9.3 | 7 | 7.2 | 7.4 | 7.6 | 7.8 | 8.1 | 8.3 | 8.5 | 8.7 | 7.9 | 8.1 | 8.3 | 8.5 | 8.7 | 7.9 | 8.1 | 8.2 | 8.4 | 8.1 | 8.3 | 8.4 | 8.6 | 8.8 | 9 | 9.1 | 9.3 | 9.5 | 9.6 | 9.8 | 10 | 10.2 | 10.3 | 10.5 | 10.7 | 10.8 | 11 | 11.2 | 11.3 | 11.5 | 11.7 | 11.9 | 12.5 | 13.2 | 0 |
Long Term Investments
| -55.161 | -69.838 | -52.02 | -51.29 | -50.472 | -47.028 | 0 | 0 | 0 | 0 | -24.787 | -17.749 | -9.099 | -9.093 | -12.631 | -13.332 | -1.786 | -0.902 | -4.068 | -37.319 | -38.68 | -47.823 | -52.986 | -60.375 | -45.913 | -44.715 | -38.46 | -39.437 | -53.529 | -60.849 | -69.869 | -81.466 | -84.665 | -95.257 | -107.769 | -115.495 | -8.096 | -9.027 | -8.47 | -9.422 | -10.851 | -11.624 | -12.502 | -14.185 | -7.171 | -7.662 | -5.952 | -5.777 | -6.357 | -8.947 | -10.035 | -7.183 | -8.037 | -7.684 | -7.55 | -7.426 | -6.819 | -5.808 | -5.221 | -4.894 | -5.017 | -5.634 | -6.004 | -6.187 | -5.293 | -4.601 | -4.594 | -3.974 | -4.469 | -4.876 | -4.629 | -4.384 | -4.575 | -4.466 | -4.273 | -5.304 | -4.818 | -4.497 | -5.151 | -6.144 | 0 | 0 | 0 | 0 | 0 | 0 | -6.136 | -5.873 | 0 | -5.505 | -5.963 | -6.27 | -7.129 | -6.514 | -6.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.161 | 57.958 | 52.02 | 27.68 | 50.472 | 47.028 | 44.99 | 37.473 | 0 | 25.663 | 24.787 | 17.749 | 9.099 | 9.093 | 12.631 | 13.332 | 1.786 | 0.902 | 4.068 | 37.319 | 38.68 | 47.823 | 52.986 | 60.375 | 45.913 | 44.715 | 38.46 | 39.437 | 53.529 | 60.849 | 69.869 | 81.466 | 84.665 | 95.257 | 107.769 | 115.495 | 8.096 | 9.027 | 8.47 | 9.422 | 10.851 | 11.624 | 12.502 | 14.185 | 7.171 | 7.662 | 5.952 | 5.777 | 6.357 | 8.947 | 10.035 | 7.183 | 8.037 | 7.684 | 7.55 | 7.426 | 6.819 | 5.808 | 5.221 | 4.894 | 5.017 | 5.634 | 6.004 | 6.187 | 5.293 | 4.601 | 4.594 | 3.974 | 4.469 | 4.876 | 4.629 | 4.384 | 4.575 | 4.466 | 4.273 | 5.304 | 4.818 | 4.497 | 5.151 | 6.144 | 0 | 0 | 0 | 0 | 0 | 0 | 6.136 | 5.873 | 2.215 | 5.505 | 5.963 | 6.27 | 7.129 | 6.514 | 6.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.836 | 49.519 | 36.648 | 86.701 | 33.752 | 32.384 | -13.196 | -5.908 | 33.947 | 9.931 | 38.016 | 40.898 | 40.717 | 37.111 | 35.573 | 38.315 | 35.006 | 34.042 | 28.646 | 33.633 | 32.121 | 34.105 | 33.347 | 30.51 | 34.117 | 32.11 | 30.709 | 31.011 | 29.374 | 28.502 | 27.002 | 26.259 | 25.666 | 24.627 | 24.277 | 24.401 | 24.485 | 26.034 | 25.965 | 26.197 | 23.113 | 21.886 | 21.543 | 20.767 | 19.478 | 18.873 | 19.231 | 18.917 | 16.435 | 15.863 | 16.399 | 12.203 | 11.921 | 12.458 | 12.24 | 12.083 | 11.767 | 9.58 | 9.613 | 9.274 | 8.964 | 7.966 | 7.217 | 6.43 | 9.743 | 9.702 | 9.372 | 8.736 | 6.05 | 5.854 | 5.706 | 5.163 | 4.734 | 4.372 | 4.254 | 3.61 | 3.219 | 3.242 | 3.121 | 2.739 | 2.415 | 2.577 | 1.87 | 1.864 | 1.775 | 1.627 | 1.717 | 1.932 | 8.845 | 1.457 | 1.466 | 1.431 | 1.262 | 1.092 | 1.209 | 107.658 | 18.444 | 20.949 | 22.994 | 26.1 | 31.9 | 35.5 | 33.5 | 30.6 | 31.7 | 37 | 48 | 30.6 | 28.2 | 31.9 | 20.4 | 26.8 | 26.7 | 19.9 | 21.9 | 21.7 | 23.2 | 25.9 | 25.1 | 22.2 | 20.6 | 17.3 | 20.5 | 20.2 | 22.4 | 15.8 | 13.6 | 13.8 | 7.5 | 8.7 | 11.8 | 7.2 | 6.9 | 6.5 | 5.2 | 4.5 | 4.2 | 3.1 | 2.2 | 1.4 | 1.3 | 1.3 | 1.2 | 0.7 | 1 |
Total Non-Current Assets
| 652.817 | 628.271 | 583.899 | 587.452 | 560.934 | 479.853 | 468.206 | 425.672 | 400.461 | 381.859 | 373.966 | 372.355 | 368.785 | 343.978 | 350.432 | 362.146 | 370.549 | 373.765 | 389.308 | 616.36 | 628.752 | 683.84 | 648.64 | 580.642 | 582.072 | 587.59 | 528.935 | 507.089 | 506.186 | 504.207 | 524.401 | 556.395 | 597.086 | 641.74 | 691.734 | 744.886 | 810.049 | 872.177 | 915.747 | 907.73 | 830.977 | 762.634 | 761.467 | 778.935 | 780.4 | 782.59 | 801.911 | 799.336 | 800.642 | 788.762 | 777.38 | 711.656 | 648.738 | 604.663 | 541.109 | 489.193 | 446.125 | 419.985 | 406.869 | 429.589 | 454.853 | 476.915 | 492.79 | 500.638 | 511.315 | 504.963 | 499.422 | 465.955 | 433.81 | 400.856 | 344.147 | 292.053 | 253.526 | 208.971 | 184.506 | 168.942 | 162.66 | 155.899 | 141.571 | 137.144 | 135.386 | 133.202 | 126.691 | 126.515 | 122.446 | 125.086 | 116.782 | 116.879 | 118.295 | 120.508 | 123.148 | 124.281 | 121.527 | 105.287 | 101.098 | 196.734 | 117.306 | 118.09 | 113.006 | 110.6 | 110.5 | 111.1 | 109 | 108.2 | 107.1 | 106.6 | 113.9 | 94.6 | 92.3 | 94.4 | 78.6 | 82.7 | 80.7 | 71 | 70.2 | 65.8 | 65.4 | 65.9 | 63.9 | 59.1 | 56 | 50 | 53.7 | 54.4 | 56.5 | 49.9 | 48.4 | 48 | 40.5 | 41.8 | 43.1 | 38.3 | 38.4 | 38 | 37.3 | 36.2 | 34.4 | 33.1 | 32.3 | 31.3 | 29.8 | 29.4 | 28.8 | 29.6 | 22.3 |
Total Assets
| 1,330.597 | 1,325.246 | 1,297.233 | 1,314.525 | 1,247.373 | 1,228.188 | 1,187.83 | 1,129.013 | 1,055.583 | 965.079 | 891.168 | 864.365 | 826.64 | 790.206 | 800.073 | 790.505 | 800.877 | 782.868 | 869.132 | 1,053.218 | 1,109.863 | 1,223.967 | 1,226.492 | 1,199.58 | 1,245.662 | 1,218.648 | 1,181.017 | 1,147.224 | 1,148.626 | 1,105.885 | 1,049.054 | 1,035.452 | 1,052.892 | 1,091.277 | 1,155.196 | 1,237.094 | 1,288.091 | 1,383.782 | 1,549.98 | 1,759.358 | 1,616.033 | 1,530.861 | 1,434.295 | 1,383.86 | 1,352.329 | 1,328.982 | 1,352.576 | 1,367.163 | 1,358.146 | 1,383.641 | 1,369.007 | 1,338.211 | 1,214.031 | 1,114.792 | 997.123 | 887.871 | 802.865 | 710.175 | 685.861 | 649.043 | 658.067 | 682.652 | 727.597 | 793.461 | 801.055 | 753.154 | 737.359 | 701.015 | 650.536 | 611.713 | 547.643 | 474.307 | 424.185 | 367.805 | 330.962 | 311.785 | 301.993 | 268.968 | 264.112 | 262.942 | 246.373 | 236.428 | 227.783 | 226.75 | 214.626 | 206.874 | 192.951 | 195.954 | 187.698 | 194.535 | 196.521 | 202.402 | 215.879 | 192.532 | 182.112 | 277.915 | 215.159 | 202.508 | 198.07 | 190.6 | 186.8 | 186.3 | 179.1 | 180.7 | 183.6 | 190.7 | 189.5 | 182.5 | 176.1 | 169.6 | 159.8 | 152.8 | 148.3 | 142.6 | 140.4 | 132.7 | 129 | 127.8 | 126.1 | 122.2 | 120.2 | 116 | 114.1 | 110 | 109.7 | 106.7 | 104.5 | 102.9 | 100.5 | 99.7 | 97.6 | 97.4 | 97.7 | 94.5 | 95.8 | 92.6 | 88 | 84.7 | 82 | 80.1 | 75 | 67.5 | 60.3 | 50.9 | 58.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 86.64 | 100.276 | 106.836 | 85.036 | 88.389 | 88.006 | 114.357 | 115.213 | 146.569 | 102.19 | 76.974 | 74.404 | 60.862 | 53.524 | 60.649 | 41.08 | 46.713 | 21.083 | 70.601 | 53.147 | 82.813 | 122.766 | 109.892 | 103.401 | 127.161 | 138.971 | 127.171 | 103.462 | 121.88 | 103.801 | 92.27 | 70.536 | 54.822 | 39.512 | 45.884 | 75.811 | 78.028 | 75.606 | 91.349 | 175.416 | 182.123 | 150.894 | 141.398 | 119.17 | 116.318 | 108.286 | 122.797 | 109.846 | 114.094 | 117.003 | 132.383 | 122.987 | 139.508 | 119.324 | 97.341 | 78.743 | 78.321 | 59.541 | 50.353 | 49.882 | 36.55 | 36.061 | 50.633 | 61.217 | 72.35 | 63.385 | 80.965 | 61.371 | 51.819 | 57.162 | 59.702 | 50.568 | 56.739 | 39.455 | 31.066 | 30.437 | 34.163 | 26.15 | 23.804 | 23.389 | 21.846 | 21.746 | 22.038 | 19.603 | 15.606 | 14.151 | 12.465 | 12.28 | 11.375 | 11.788 | 10.033 | 12.075 | 16.859 | 17.825 | 16.255 | 10.237 | 12.88 | 10.815 | 10.433 | 13.7 | 10.3 | 10.1 | 7.4 | 5.9 | 6.9 | 10.8 | 8.5 | 7.4 | 8.6 | 7.6 | 6.5 | 6.8 | 7 | 5.3 | 5.9 | 5 | 3.8 | 4.6 | 4.9 | 5.4 | 4.7 | 4.1 | 4.4 | 4 | 5 | 4.3 | 3.6 | 4.5 | 4 | 3.3 | 2.9 | 2.8 | 4 | 3 | 4.8 | 4.1 | 2.4 | 2.6 | 3 | 3.8 | 3.9 | 2 | 0 | 0 | 0 |
Short Term Debt
| 10.803 | 10.341 | 7.994 | 7.742 | 7.959 | 9.201 | 10.578 | 10.728 | 6.299 | 27.881 | 29.349 | 26.581 | 28.579 | 7.909 | 8.594 | 9.192 | 9.574 | 9.411 | 10.215 | 10.625 | 11.066 | 12.181 | 12.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224.5 | 0 | 0 | 0 | 53.3 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 203.3 | 0 | 0 | 0 | 121.25 | 0 | 0 | 0 | 90.3 | 0 | 0 | 0 | 174.45 | 0 | 0 | 0 | 156.4 | 0 | 0 | 0 | 35.6 | 0 | 2.036 | 0 | 0 | 0 | 2 | 2 | 2.7 | 2.7 | 0.7 | 0.7 | 1.11 | 1.11 | 1.133 | 0.488 | 0.552 | 0.604 | 1.068 | 1.083 | 1.39 | 7.373 | 1.588 | 0.367 | 0.47 | 0.61 | 0.61 | 0.61 | 0.3 | 0.4 | 0.5 | 0.6 | 0 | 0.6 | 0.6 | 0.6 | 0 | 0.8 | 1.2 | 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 |
Tax Payables
| 6.291 | 0.303 | 1.61 | 0.275 | 6.455 | 6.821 | 6.5 | 4.795 | 6.731 | 5.51 | 3.978 | 2.561 | 5.292 | 5.297 | 5.841 | 3.903 | 8.574 | 4.166 | 5.565 | 3.961 | 8.217 | 6.893 | 8.247 | 7.787 | 12.109 | 13.47 | 17.635 | 11.879 | 11.907 | 21.847 | 8.551 | 8.023 | 11.018 | 14.953 | 12.682 | 10.477 | 13.281 | 10.018 | 7.707 | 7.765 | 11.167 | 8.946 | 13.098 | 5.002 | 9.03 | 18.043 | 5.803 | 13.754 | 12.868 | 2.865 | 35.403 | 10.705 | 3.985 | 19.081 | 26.297 | 5.788 | 13.794 | 4.542 | 1.564 | 0.647 | 1.02 | 0.927 | 1.007 | 3.359 | 2.16 | 3 | 4.83 | 4.34 | 1.734 | 0.922 | 0.634 | 0 | 4.142 | 0.723 | 2.393 | 0.791 | 7.216 | 0 | 0 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.138 | 0.275 | 4.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.803 | 0.303 | 0.572 | 15.743 | 0.259 | -9.201 | 0 | 0 | -6.299 | 25.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -224.5 | 0 | 0 | 0 | -53.3 | 0 | 0 | 0 | -107 | 0 | 0 | 0 | -203.3 | 0 | 0 | 0 | -121.25 | 0 | 0 | 0 | -90.3 | 0 | 0 | 0 | -174.45 | 0 | 0 | 0 | -131.389 | 0 | 0 | 0 | -35.6 | 0 | 16.786 | 0 | 0 | 0 | 0 | 0 | 22.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.245 | 0 | 17.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.965 | 40.184 | 34.634 | 43.336 | 43.505 | 49.093 | 33.579 | 52.662 | 45.376 | 17.499 | 32.909 | 29.864 | 31.28 | 34.79 | 34.304 | 29.293 | 36.975 | 28.32 | 37.362 | 37.63 | 42.341 | 37.437 | 41.088 | 39.836 | 50.424 | 44.425 | 51.34 | 41.898 | 42.483 | 44.543 | 32.5 | 30.932 | 32.262 | 36.534 | 36.017 | 31.653 | 39.236 | 41.123 | 42.21 | 63.596 | 59.353 | 54.566 | 51.141 | 48.882 | 49.42 | 54.262 | 38.58 | 54.665 | 52.867 | 49.153 | 74.377 | 56.479 | 45.567 | 56.286 | 60.573 | 38.761 | 47.419 | 28.439 | 23.793 | 17.891 | 20.058 | 18.589 | 22.17 | 31.112 | 34.181 | 27.797 | 26.993 | 4.34 | 26.8 | 23.2 | 20.693 | 20.384 | 24.394 | 0.723 | 18.155 | 19.518 | 27.117 | 20.372 | 18.156 | 0.113 | 15.917 | 15.175 | 14.1 | 16.296 | 12.917 | 13.548 | 12.926 | 16.748 | 17.23 | 19.652 | 20.817 | 23.532 | 2.138 | 19.877 | 4.536 | 22.68 | 33.634 | 30.032 | 30.518 | 27.6 | 26.1 | 28 | 24.9 | 26.5 | 26.7 | 28 | 32.2 | 30.1 | 27.5 | 26.6 | 27.1 | 24.2 | 22.9 | 21.7 | 22.8 | 20 | 20.4 | 20.7 | 21.4 | 19.9 | 21.1 | 19.2 | 19.2 | 17.7 | 18.5 | 17.7 | 18.3 | 17.4 | 17 | 17.4 | 17.6 | 17.3 | 18.4 | 17.8 | 18.8 | 18.7 | 18.7 | 18.1 | 18.9 | 17.8 | 16 | 12.9 | 0 | 14.3 | 10.4 |
Total Current Liabilities
| 134.605 | 151.104 | 150.036 | 151.857 | 140.112 | 137.099 | 158.514 | 178.603 | 198.244 | 173.233 | 139.232 | 130.849 | 120.721 | 96.223 | 103.547 | 79.565 | 93.262 | 58.814 | 118.178 | 101.402 | 136.22 | 172.384 | 163.527 | 143.237 | 177.585 | 183.396 | 178.511 | 145.36 | 164.363 | 148.344 | 124.77 | 101.468 | 87.084 | 76.046 | 81.901 | 107.464 | 117.264 | 116.729 | 133.559 | 239.012 | 241.476 | 205.46 | 192.539 | 168.052 | 165.738 | 162.548 | 161.377 | 164.511 | 166.961 | 166.156 | 206.76 | 179.466 | 185.075 | 175.61 | 157.914 | 117.504 | 125.74 | 87.98 | 74.146 | 67.773 | 56.608 | 54.65 | 72.803 | 92.329 | 106.531 | 91.182 | 107.958 | 90.722 | 78.619 | 80.362 | 80.395 | 70.952 | 81.133 | 59 | 49.221 | 49.955 | 61.28 | 48.522 | 43.96 | 48.289 | 40.463 | 37.621 | 36.838 | 37.009 | 29.633 | 28.832 | 25.879 | 29.58 | 29.209 | 32.508 | 31.933 | 36.997 | 48.615 | 39.29 | 38.845 | 33.387 | 47.124 | 41.457 | 41.561 | 41.6 | 36.8 | 38.6 | 32.9 | 32.4 | 34.2 | 39.4 | 41.3 | 37.5 | 36.9 | 35.4 | 33.6 | 31 | 29.9 | 27 | 28.7 | 25 | 24.2 | 25.3 | 26.3 | 25.3 | 25.8 | 23.3 | 23.6 | 21.7 | 23.5 | 22 | 21.9 | 21.9 | 21 | 20.7 | 20.5 | 20.1 | 22.4 | 20.8 | 23.6 | 22.8 | 21.1 | 20.7 | 21.9 | 21.6 | 19.9 | 14.9 | 16.3 | 14.3 | 10.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.533 | 17.998 | 19.274 | 19.419 | 19.922 | 19.555 | 19.638 | 19.517 | 16.832 | 17.804 | 18.562 | 19.719 | 16.066 | 17.486 | 19.088 | 21.09 | 22.429 | 23.978 | 27.529 | 28.378 | 30.165 | 31.624 | 34.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 54.9 | 155.6 | 224.5 | 152 | 131.4 | 80.8 | 53.3 | 51.4 | 67.2 | 87.6 | 107 | 83.7 | 162 | 180.8 | 203.3 | 140.8 | 173.1 | 149.8 | 121.25 | 108.3 | 100.85 | 114.3 | 90.3 | 101.85 | 123.55 | 132.5 | 174.45 | 185.6 | 182.55 | 169.05 | 156.4 | 148.85 | 125.15 | 79.45 | 35.6 | 6.65 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 2.1 | 4.1 | 4.8 | 4.8 | 4.8 | 4.8 | 2 | 2.41 | 2.41 | 2.442 | 2.492 | 2.937 | 3.045 | 1.56 | 0.714 | 0.848 | 0.484 | 0.918 | 0.902 | 1.5 | 1.5 | 0.4 | 0.4 | 0.6 | 0.8 | 0.9 | 4.8 | 1.3 | 6 | 1.4 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 3.7 | 3.8 | 3.8 | 3.7 | 3.7 | 3.4 | 3 | 3.2 | 3.4 | 3.2 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 |
Deferred Revenue Non-Current
| -55.161 | -0.69 | -0 | -0.819 | 31.387 | 33.166 | 0 | 0 | 30.136 | 0 | 0 | 47.146 | 44.597 | 34.854 | 37.524 | 44.902 | 45.796 | 50.415 | 48.073 | 53.294 | 47.118 | 47.955 | 45.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.535 | 46.338 | 45.429 | 44.498 | 32.868 | 34.279 | 33.412 | 32.191 | 39.065 | 38.071 | 38.512 | 36.943 | 33.364 | 31.193 | 31.672 | 33.445 | 27.32 | 28.124 | 26.994 | 26.886 | 23.827 | 23.281 | 23.717 | 23.244 | 22.241 | 21.88 | 20.411 | 19.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.161 | 57.958 | 52.02 | 78.97 | 50.472 | 47.028 | 44.99 | 37.473 | 31.223 | 25.663 | 24.787 | 17.749 | 9.099 | 9.093 | 12.631 | 13.332 | 1.786 | 0.902 | 4.068 | 37.319 | 38.68 | 47.823 | 52.986 | 60.375 | 45.913 | 44.715 | 38.46 | 39.437 | 53.529 | 60.849 | 69.869 | 81.466 | 84.665 | 95.257 | 107.769 | 115.495 | 103.891 | 130.002 | 137.774 | 156.977 | 114.459 | 127.459 | 141.33 | 153.176 | 146.035 | 141.382 | 150.21 | 155.007 | 162.623 | 164.665 | 147.439 | 155.928 | 139.082 | 89.376 | 78.992 | 80.888 | 53.009 | 48.001 | 53.245 | 56.165 | 58.036 | 50.542 | 53.706 | 54.395 | 48.036 | 31.029 | 30.531 | 29.236 | 16.295 | 12.264 | 14.49 | 12.073 | 7.922 | 8.074 | 7.777 | 8.758 | 7.923 | 10.024 | 11.467 | 11.945 | 13.638 | 15.439 | 13.415 | 13.296 | 13.475 | 10.424 | 8.581 | 8.888 | 2.002 | 3.859 | 3.506 | 1.911 | 1.301 | 1.389 | 1.078 | 1.078 | 1.501 | 1.22 | 1.026 | 0.9 | 0.9 | 1.4 | 1.6 | 1.3 | 0.6 | 0.3 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 100.118 | 39.12 | 42.613 | 42.585 | 7.724 | 3.938 | 36.993 | 35.685 | 35.874 | 41.717 | 50.819 | 7.111 | 5.374 | 8.416 | 4.107 | 0.049 | 0.049 | 0.106 | 0.049 | 2.492 | 2.505 | 2.506 | 2.506 | 45.549 | 45.563 | 45.55 | 50.339 | 50.73 | 48.881 | 48.381 | 46.807 | 45.719 | 43.333 | 45.965 | 45.703 | 61.854 | 15.992 | 15.818 | 15.523 | 15.989 | 14.285 | 10.618 | 7.902 | 8.439 | 3.14 | 2.634 | 2.388 | 4.47 | 3.545 | 2.814 | 1.938 | 3.48 | 2.926 | 2.318 | 1.711 | 2.448 | 1.749 | 1.796 | 1.287 | 1.838 | 1.916 | 1.668 | 2.065 | 3.628 | 16.337 | 16.052 | 15.404 | 15.385 | 16.367 | 14.657 | 14.057 | 20.395 | 22.223 | 20.496 | 19.066 | 20.571 | 19.67 | 19.338 | 18.193 | 19.185 | 19.081 | 17.557 | 16.616 | 20.539 | 14.802 | 12.028 | 11.826 | 9.995 | 3.971 | 3.974 | 3.9 | 4.121 | 3.943 | 4.411 | 4.664 | 73.283 | 3.781 | 3.881 | 3.85 | 3.8 | 4.6 | 3.3 | 3.4 | 3.3 | 3.5 | 3.6 | 0.1 | 4 | 0 | 4.6 | 3.6 | 3.5 | 4 | 4.1 | 3.4 | 3.3 | 0 | 3.8 | 3.7 | 3.4 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0 | 3.7 | 0 | 4.1 | 4.5 | 4.4 | 4.2 | 4.2 | 3.5 | 4.1 | 3 | 2.9 | 2.5 | 0 | 0 |
Total Non-Current Liabilities
| 123.651 | 114.386 | 113.907 | 140.155 | 109.505 | 103.687 | 101.621 | 92.675 | 83.929 | 85.184 | 94.168 | 91.725 | 75.136 | 69.849 | 73.35 | 79.373 | 70.06 | 75.401 | 79.719 | 121.483 | 118.468 | 129.908 | 135.102 | 105.924 | 91.476 | 90.265 | 88.799 | 90.167 | 102.41 | 109.23 | 116.676 | 127.185 | 127.998 | 141.222 | 153.472 | 177.349 | 183.918 | 247.058 | 354.326 | 441.964 | 313.612 | 303.756 | 263.444 | 247.106 | 239.64 | 249.287 | 278.71 | 303.42 | 283.232 | 360.672 | 361.849 | 396.153 | 310.128 | 292.918 | 257.497 | 231.472 | 186.885 | 173.928 | 192.549 | 171.547 | 184.043 | 197.64 | 208.682 | 252.048 | 249.973 | 229.631 | 214.985 | 201.021 | 181.512 | 152.071 | 107.997 | 68.068 | 36.795 | 28.57 | 26.843 | 29.329 | 27.593 | 29.362 | 29.66 | 33.23 | 34.819 | 37.096 | 34.831 | 38.635 | 33.077 | 27.252 | 22.407 | 21.293 | 8.383 | 10.275 | 9.898 | 8.969 | 8.289 | 7.36 | 6.456 | 75.209 | 5.766 | 6.019 | 5.778 | 6.2 | 7 | 5.1 | 5.4 | 5.2 | 4.9 | 4.8 | 5.3 | 5.6 | 6 | 6 | 3.9 | 4 | 4.5 | 4.6 | 3.9 | 3.3 | 3.8 | 3.8 | 3.7 | 3.4 | 3.7 | 3.8 | 3.7 | 3.7 | 3.7 | 3.4 | 2.9 | 3.3 | 3.4 | 3.3 | 3.3 | 3.7 | 4 | 4.1 | 4.5 | 4.4 | 4.2 | 4.2 | 3.5 | 4.1 | 3 | 2.9 | 2.6 | 0.1 | 0.2 |
Total Liabilities
| 258.256 | 265.49 | 263.943 | 292.012 | 249.617 | 240.786 | 260.135 | 271.278 | 282.173 | 258.417 | 233.4 | 222.574 | 195.857 | 166.072 | 176.897 | 158.938 | 163.322 | 134.215 | 197.897 | 222.885 | 254.688 | 302.292 | 298.629 | 249.161 | 269.061 | 273.661 | 267.31 | 235.527 | 266.773 | 257.574 | 241.446 | 228.653 | 215.082 | 217.268 | 235.373 | 284.813 | 301.182 | 363.787 | 487.885 | 680.976 | 555.088 | 509.216 | 455.983 | 415.158 | 405.378 | 411.835 | 440.087 | 467.931 | 450.193 | 526.828 | 568.609 | 575.619 | 495.203 | 468.528 | 415.411 | 348.976 | 312.625 | 261.908 | 266.695 | 239.32 | 240.651 | 252.29 | 281.485 | 344.377 | 356.504 | 320.813 | 322.943 | 291.743 | 260.131 | 232.433 | 188.392 | 139.02 | 117.928 | 87.57 | 76.064 | 79.284 | 88.873 | 77.884 | 73.62 | 81.519 | 75.282 | 74.717 | 71.669 | 75.644 | 62.71 | 56.084 | 48.286 | 50.873 | 37.592 | 42.783 | 41.831 | 45.966 | 56.904 | 46.65 | 45.301 | 108.596 | 52.89 | 47.476 | 47.339 | 47.8 | 43.8 | 43.7 | 38.3 | 37.6 | 39.1 | 44.2 | 46.6 | 43.1 | 42.9 | 41.4 | 37.5 | 35 | 34.4 | 31.6 | 32.6 | 28.3 | 28 | 29.1 | 30 | 28.7 | 29.5 | 27.1 | 27.3 | 25.4 | 27.2 | 25.4 | 24.8 | 25.2 | 24.4 | 24 | 23.8 | 23.8 | 26.4 | 24.9 | 28.1 | 27.2 | 25.3 | 24.9 | 25.4 | 25.7 | 22.9 | 17.8 | 18.9 | 14.4 | 10.6 |
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 | 14.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.497 | 21.501 | 21.434 | 21.502 | 21.623 | 21.641 | 21.637 | 21.661 | 21.663 | 21.666 | 21.648 | 21.563 | 21.564 | 21.573 | 21.574 | 21.495 | 21.507 | 21.512 | 21.526 | 21.443 | 21.45 | 21.458 | 21.514 | 21.454 | 21.48 | 21.483 | 21.547 | 21.654 | 21.659 | 21.735 | 21.778 | 21.749 | 21.752 | 21.755 | 21.761 | 21.699 | 21.701 | 21.702 | 21.707 | 21.654 | 21.86 | 21.883 | 21.884 | 21.899 | 21.904 | 21.936 | 22.056 | 22.014 | 21.972 | 21.943 | 21.949 | 14.746 | 14.831 | 14.829 | 14.804 | 14.818 | 9.876 | 9.876 | 9.883 | 9.836 | 9.838 | 9.84 | 9.843 | 9.77 | 9.81 | 9.859 | 9.858 | 9.804 | 9.801 | 9.8 | 9.783 | 9.721 | 6.474 | 6.492 | 6.48 | 6.445 | 4.29 | 4.282 | 4.347 | 4.321 | 2.876 | 2.876 | 2.863 | 2.862 | 2.873 | 2.881 | 2.862 | 2.861 | 2.865 | 2.867 | 2.871 | 2.869 | 2.868 | 2.842 | 2.835 | 2.83 | 2.826 | 2.825 | 2.824 | 2.8 | 2.9 | 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 |
Retained Earnings
| 1,053.318 | 1,040.79 | 1,014.338 | 1,003.38 | 978.496 | 968.023 | 909.335 | 856.013 | 771.779 | 705.133 | 656.517 | 640.936 | 626.501 | 619.756 | 619.019 | 627.778 | 638.59 | 649.844 | 672.912 | 832.113 | 854.17 | 920.917 | 927.556 | 947.711 | 971.382 | 940.308 | 909.185 | 906.745 | 877.32 | 844.198 | 803.77 | 803.152 | 832.937 | 869.122 | 915.221 | 948.551 | 984.168 | 1,016.754 | 1,059.105 | 1,074.561 | 1,049.636 | 1,009.711 | 966.966 | 956.918 | 939.336 | 909.867 | 904.86 | 891.464 | 898.232 | 847.443 | 790.893 | 760.492 | 713.537 | 640.562 | 576.112 | 527.15 | 478.56 | 438.19 | 410.519 | 401.055 | 410.186 | 424.588 | 443.018 | 445.356 | 430.778 | 410.854 | 394.244 | 385.281 | 369.85 | 359.82 | 340.861 | 317.705 | 291.589 | 266.008 | 241.637 | 219.907 | 200.051 | 178.625 | 168.411 | 160.189 | 149.778 | 140.39 | 133.766 | 128.824 | 126.237 | 124.38 | 119.136 | 119.619 | 121.206 | 122.785 | 125.366 | 127.246 | 128.912 | 119.649 | 111.073 | 143.948 | 136.963 | 129.751 | 125.483 | 117.4 | 115.7 | 115.3 | 113.8 | 113.6 | 114.4 | 111.6 | 106 | 101.8 | 95.9 | 91.6 | 85.7 | 81.6 | 77.9 | 75 | 72 | 68.5 | 65.2 | 62.9 | 60.3 | 58.3 | 55.6 | 53.8 | 51.7 | 49.5 | 47.5 | 46.3 | 44.7 | 42.7 | 41.1 | 40.7 | 38.8 | 38.6 | 36.3 | 34.6 | 32.7 | 30.4 | 27.7 | 24.8 | 21.8 | 19.5 | 17.2 | 14.8 | 6.5 | 1.6 | 12.7 |
Accumulated Other Comprehensive Income/Loss
| -2.474 | -2.535 | -2.482 | -2.369 | -2.363 | -2.262 | -3.277 | -19.939 | -20.032 | -20.137 | -20.397 | -20.708 | -17.282 | -17.195 | -17.417 | -17.706 | -22.542 | -22.703 | -23.203 | -23.223 | -20.445 | -20.7 | -21.207 | -18.746 | -16.261 | -16.804 | -17.025 | -16.702 | -17.126 | -17.622 | -17.94 | -18.102 | -16.879 | -16.868 | -17.159 | -17.969 | -18.96 | -18.461 | -18.717 | -17.833 | -10.551 | -9.949 | -10.538 | -10.115 | -14.289 | -14.656 | -14.427 | -14.246 | -12.251 | -12.573 | -12.444 | -12.646 | -9.54 | -9.127 | -9.204 | -9.533 | -8.431 | -8.71 | -8.715 | -8.806 | -9 | -9.356 | -10.071 | -10.032 | -2.533 | -1.984 | -2.478 | -2.541 | -5.104 | -5.318 | -5.511 | -5.734 | -7.874 | -7.854 | -7.803 | -13.086 | -12.347 | -12.772 | -13.108 | -10.413 | -9.911 | -10.127 | -7.348 | -7.376 | -5.004 | -5.052 | -3.899 | -3.83 | -0.861 | -0.861 | -0.861 | -0.861 | -159.288 | -159.288 | -159.288 | -159.288 | -164.878 | -163.363 | -160.672 | -160.7 | -157.7 | -155.4 | -152.4 | -151.9 | -148.5 | -151.9 | -152.9 | -151.9 | -149.6 | -147.6 | -147 | -146.4 | -144.2 | -144.2 | -144.2 | -144.2 | -143.9 | -143.9 | -143.9 | -143.9 | -144.1 | -144.1 | -144.1 | -144.1 | -144.7 | -144.7 | -144.7 | -144.7 | -148.6 | -148.6 | -148.6 | -148.6 | -155.4 | -155.3 | -156.1 | -157.4 | -158.4 | -158.9 | -159.9 | -159.9 | -612 | -163.7 | 0 | -169.7 | -167.5 |
Other Total Stockholders Equity
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.46 | 10.235 | 8.911 | 7.479 | 7.638 | 6.392 | 5.29 | 3.322 | 3.99 | 6.496 | 13.612 | 12.792 | 16.728 | 15.858 | 14.978 | 14.118 | 13.595 | 16.068 | 15.589 | 14.584 | 19.235 | 21.126 | 20.949 | 30.842 | 27.326 | 28.348 | 28.572 | 26.833 | 26.796 | 27.81 | 28.581 | 26.566 | 26.431 | 26.896 | 26.961 | 27.314 | 27.182 | 186.483 | 182.679 | 182.191 | 181.829 | 187.358 | 185.819 | 183.096 | 183.3 | 182.1 | 182.7 | 179.4 | 181.4 | 178.6 | 186.8 | 189.8 | 189.5 | 186.9 | 184.2 | 183.6 | 182.6 | 180.2 | 180.2 | 180 | 180.1 | 179.7 | 179.7 | 179.7 | 179.1 | 179.2 | 179.2 | 179.2 | 179.2 | 179.7 | 179.7 | 179.7 | 179.7 | 183.6 | 183.6 | 183.6 | 183.6 | 190.4 | 190.3 | 191.1 | 192.4 | 193.4 | 193.9 | 194.7 | 194.8 | 646.9 | 198.6 | 34.9 | 204.6 | 202.3 |
Total Shareholders Equity
| 1,072.341 | 1,059.756 | 1,033.29 | 1,022.513 | 997.756 | 987.402 | 927.695 | 857.735 | 773.41 | 706.662 | 657.768 | 641.791 | 630.783 | 624.134 | 623.176 | 631.567 | 637.555 | 648.653 | 671.235 | 830.333 | 855.175 | 921.675 | 927.863 | 950.419 | 976.601 | 944.987 | 913.707 | 911.697 | 881.853 | 848.311 | 807.608 | 806.799 | 837.81 | 874.009 | 919.823 | 952.281 | 986.909 | 1,019.995 | 1,062.095 | 1,078.382 | 1,060.945 | 1,021.645 | 978.312 | 968.702 | 946.951 | 917.147 | 912.489 | 899.232 | 907.953 | 856.813 | 800.398 | 762.592 | 718.828 | 646.264 | 581.712 | 538.895 | 490.24 | 448.267 | 419.166 | 409.723 | 417.416 | 430.362 | 446.112 | 449.084 | 444.551 | 432.341 | 414.416 | 409.272 | 390.405 | 379.28 | 359.251 | 335.287 | 306.257 | 280.235 | 254.898 | 232.501 | 213.12 | 191.084 | 190.492 | 181.423 | 171.091 | 161.711 | 156.114 | 151.106 | 151.916 | 150.79 | 144.665 | 145.081 | 150.106 | 151.752 | 154.69 | 156.436 | 158.975 | 145.882 | 136.811 | 169.319 | 162.269 | 155.032 | 150.731 | 142.8 | 143 | 142.6 | 140.8 | 143.1 | 144.5 | 146.5 | 142.9 | 139.4 | 133.2 | 128.2 | 122.3 | 117.8 | 113.9 | 111 | 107.8 | 104.4 | 101 | 98.7 | 96.1 | 93.5 | 90.7 | 88.9 | 86.8 | 84.6 | 82.5 | 81.3 | 79.7 | 77.7 | 76.1 | 75.7 | 73.8 | 73.6 | 71.3 | 69.6 | 67.7 | 65.4 | 62.7 | 59.8 | 56.6 | 54.4 | 52.1 | 49.7 | 41.4 | 36.5 | 47.5 |
Total Equity
| 1,072.341 | 1,059.756 | 1,033.29 | 1,022.513 | 997.756 | 987.402 | 927.695 | 857.735 | 773.41 | 706.662 | 657.768 | 641.791 | 630.783 | 624.134 | 623.176 | 631.567 | 637.555 | 648.653 | 671.235 | 830.333 | 855.175 | 921.675 | 927.863 | 950.419 | 976.601 | 944.987 | 913.707 | 911.697 | 881.853 | 848.311 | 807.608 | 806.799 | 837.81 | 874.009 | 919.823 | 952.281 | 986.909 | 1,019.995 | 1,062.095 | 1,078.382 | 1,060.945 | 1,021.645 | 978.312 | 968.702 | 946.951 | 917.147 | 912.489 | 899.232 | 907.953 | 856.813 | 800.398 | 762.592 | 718.828 | 646.264 | 581.712 | 538.895 | 490.24 | 448.267 | 419.166 | 409.723 | 417.416 | 430.362 | 446.112 | 449.084 | 444.551 | 432.341 | 414.416 | 409.272 | 390.405 | 379.28 | 359.251 | 335.287 | 306.257 | 280.235 | 254.898 | 232.501 | 213.12 | 191.084 | 190.492 | 181.423 | 171.091 | 161.711 | 156.114 | 151.106 | 151.916 | 150.79 | 144.665 | 145.081 | 150.106 | 151.752 | 154.69 | 156.436 | 158.975 | 145.882 | 136.811 | 169.319 | 162.269 | 155.032 | 150.731 | 142.8 | 143 | 142.6 | 140.8 | 143.1 | 144.5 | 146.5 | 142.9 | 139.4 | 133.2 | 128.2 | 122.3 | 117.8 | 113.9 | 111 | 107.8 | 104.4 | 101 | 98.7 | 96.1 | 93.5 | 90.7 | 88.9 | 86.8 | 84.6 | 82.5 | 81.3 | 79.7 | 77.7 | 76.1 | 75.7 | 73.8 | 73.6 | 71.3 | 69.6 | 67.7 | 65.4 | 62.7 | 59.8 | 56.6 | 54.4 | 52.1 | 49.7 | 41.4 | 36.5 | 47.5 |
Total Liabilities & Shareholders Equity
| 1,330.597 | 1,325.246 | 1,297.233 | 1,314.525 | 1,247.373 | 1,228.188 | 1,187.83 | 1,129.013 | 1,055.583 | 965.079 | 891.168 | 864.365 | 826.64 | 790.206 | 800.073 | 790.505 | 800.877 | 782.868 | 869.132 | 1,053.218 | 1,109.863 | 1,223.967 | 1,226.492 | 1,199.58 | 1,245.662 | 1,218.648 | 1,181.017 | 1,147.224 | 1,148.626 | 1,105.885 | 1,049.054 | 1,035.452 | 1,052.892 | 1,091.277 | 1,155.196 | 1,237.094 | 1,288.091 | 1,383.782 | 1,549.98 | 1,759.358 | 1,616.033 | 1,530.861 | 1,434.295 | 1,383.86 | 1,352.329 | 1,328.982 | 1,352.576 | 1,367.163 | 1,358.146 | 1,383.641 | 1,369.007 | 1,338.211 | 1,214.031 | 1,114.792 | 997.123 | 887.871 | 802.865 | 710.175 | 685.861 | 649.043 | 658.067 | 682.652 | 727.597 | 793.461 | 801.055 | 753.154 | 737.359 | 701.015 | 650.536 | 611.713 | 547.643 | 474.307 | 424.185 | 367.805 | 330.962 | 311.785 | 301.993 | 268.968 | 264.112 | 262.942 | 246.373 | 236.428 | 227.783 | 226.75 | 214.626 | 206.874 | 192.951 | 195.954 | 187.698 | 194.535 | 196.521 | 202.402 | 215.879 | 192.532 | 182.112 | 277.915 | 215.159 | 202.508 | 198.07 | 190.6 | 186.8 | 186.3 | 179.1 | 180.7 | 183.6 | 190.7 | 189.5 | 182.5 | 176.1 | 169.6 | 159.8 | 152.8 | 148.3 | 142.6 | 140.4 | 132.7 | 129 | 127.8 | 126.1 | 122.2 | 120.2 | 116 | 114.1 | 110 | 109.7 | 106.7 | 104.5 | 102.9 | 100.5 | 99.7 | 97.6 | 97.4 | 97.7 | 94.5 | 95.8 | 92.6 | 88 | 84.7 | 82 | 80.1 | 75 | 67.5 | 60.3 | 50.9 | 58.1 |