Safety Insurance Group, Inc.
NASDAQ:SAFT
82.61 (USD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 44.579 | 30.801 | 38.152 | 30.894 | 25.388 | 15.316 | 25.3 | 33.635 | 39.083 | 35.231 | 63.603 | 44.703 | 82.364 | 51.563 | 53.769 | 59.749 | 44.757 | 41.567 | 44.407 | 47.482 | 37.968 | 22.892 | 37.582 | 51.317 | 18.722 | 24.83 | 41.708 | 31.934 | 34.297 | 32.241 | 20.052 | 52.277 | 44.053 | 35.94 | 47.494 | 43.243 | 21.293 | 25.272 | 42.455 | 28.373 | 37.74 | 15.67 | 55.877 | 38.305 | 35.788 | 39.704 | 35.383 | 33.697 | 87.991 | 84.77 | 37.89 | 44.266 | 55.511 | 55.428 | 40.291 | 90.883 | 40.043 | 39.06 | 74.47 | 73.698 | 57.276 | 30.604 | 60.451 | 107.782 | 64.115 | 28.05 | 46.311 | 33.892 | 92.451 | 66.14 | 26.283 | 23.551 | 31.543 | 94.376 | 163.027 | 181.574 | 170.002 | 137.796 | 155.673 | 128.737 | 89.455 | 43.567 | 26.284 | 25.001 | 72.145 | 18.052 | 34.777 | 29.342 | 0 |
| Short Term Investments
| 48.009 | 34.363 | 31.048 | 1,005.225 | 1,017.546 | 1,048.528 | 1,050.155 | 1,039.102 | 1,072.246 | 1,136.073 | 1,218.279 | 1,277.402 | 1,235.68 | 1,237.628 | 1,257.094 | 1,225.157 | 1,219.714 | 1,165.455 | 1,228.04 | 1,207.829 | 1,178.251 | 1,173.384 | 1,161.862 | 1,131.133 | 1,145.335 | 1,155.123 | 1,172.026 | 1,177.631 | 1,148.659 | 1,139.788 | 1,154.269 | 1,152.283 | 1,112.277 | 1,091.263 | 1,081.637 | 1,071.167 | 1,080.165 | 1,132.872 | 1,135.451 | 1,129.86 | 1,111.248 | 1,125.506 | 1,104.957 | 1,124.982 | 1,118.028 | 1,142.406 | 1,165.553 | 16.567 | 14.511 | 16.314 | 7.701 | 7.783 | 5.818 | 3.348 | 2.817 | 1,051.697 | 1,041.821 | 1,061.981 | 1,028.205 | 1,036.624 | 1,004.091 | 67.972 | 82.928 | 946.379 | 987.874 | 1,027.096 | 1,009.005 | 986.981 | 885.953 | 919.728 | 940.605 | 915.193 | 860.459 | 804.458 | 714.543 | 696.93 | 675.842 | 672.53 | 664.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 603.886 | 566.121 | 0 |
| Cash and Short Term Investments
| 527.565 | 500.735 | 517.62 | 1,036.119 | 1,042.934 | 1,063.844 | 1,075.455 | 1,072.737 | 1,111.329 | 1,171.304 | 1,281.882 | 1,322.105 | 1,318.044 | 1,289.191 | 1,310.863 | 1,284.906 | 1,264.471 | 1,207.022 | 1,272.447 | 1,255.311 | 1,216.219 | 1,196.276 | 1,199.444 | 1,182.45 | 1,164.057 | 1,179.953 | 1,213.734 | 1,209.565 | 1,182.956 | 1,172.029 | 1,174.321 | 1,204.56 | 1,156.33 | 1,127.203 | 1,129.131 | 1,114.41 | 1,101.458 | 1,158.144 | 1,177.906 | 1,158.233 | 1,148.988 | 1,141.176 | 1,160.834 | 1,163.287 | 1,153.816 | 1,182.11 | 1,200.936 | 33.697 | 87.991 | 84.77 | 37.89 | 44.266 | 55.511 | 55.428 | 40.291 | 90.883 | 40.043 | 39.06 | 74.47 | 73.698 | 57.276 | 98.576 | 143.379 | 107.782 | 64.115 | 28.05 | 46.311 | 33.892 | 92.451 | 66.14 | 26.283 | 23.551 | 31.543 | 94.376 | 163.027 | 181.574 | 170.002 | 137.796 | 155.673 | 128.737 | 89.455 | 43.567 | 26.284 | 25.001 | 72.145 | 18.052 | 34.777 | 29.342 | 0 |
| Net Receivables
| 471.436 | 406.676 | 383.186 | 403.112 | 366.573 | 319.214 | 299.801 | 319.154 | 299.136 | 278.738 | 290.618 | 301.404 | 307.316 | 297.709 | 300.48 | 320.492 | 334.686 | 326.114 | 329.847 | 363.155 | 353.34 | 328.814 | 313.19 | 335.529 | 335.526 | 311.244 | 300.798 | 347.986 | 337.771 | 307.613 | 308.022 | 315.548 | 317.551 | 297.824 | 303.557 | 334.662 | 348.783 | 322.025 | 243.044 | 261.079 | 263.141 | 248.409 | 236.267 | 259.798 | 259.273 | 234.451 | 230.909 | 184.75 | 177.851 | 163.711 | 162.549 | 176.366 | 182.828 | 163.366 | 150.787 | 161.047 | 177.209 | 141.175 | 137.238 | 148.353 | 147.197 | 138.079 | 138.792 | 156.811 | 163.843 | 282.828 | 282.498 | 310.869 | 307.625 | 298.923 | 284.759 | 259.922 | 256.864 | 250.157 | 254.039 | 270.055 | 275.357 | 267.726 | 253.598 | 265.433 | 262.486 | 267.267 | 256.671 | 245.211 | 257.674 | 246.36 | 231.098 | 244.322 | 0 |
| Inventory
| -356.94 | -300.292 | -900.806 | -1,479.815 | -1,437.237 | -1,403.625 | 14.15 | -284.636 | 0 | -259.217 | -298.565 | -1,727.333 | -1,737.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 417.371 | 342.989 | 369.142 | 329.745 | 291.76 | 241.522 | 231.596 | 284.636 | -1,188.542 | 259.217 | 298.565 | 332.301 | 377.891 | -1,364.422 | -1,378.427 | -1,351.682 | -1,355.044 | -1,301.898 | -1,364.518 | -1,361.078 | -1,321.933 | -1,313.544 | -1,284.99 | -1,257.192 | -1,271.393 | -1,273.154 | -1,282.175 | -1,319.782 | -1,486.43 | -1,263.456 | -1,294.647 | -1,268.176 | -1,234.319 | -1,210.416 | -1,206.627 | -1,212.061 | -1,236.894 | -1,277.729 | -1,202.963 | -1,199.812 | -1,183.24 | -1,198.795 | -1,171.92 | -1,199.234 | -1,188.045 | -1,203.527 | -1,230.712 | -4.417 | -1.855 | -3.99 | -8.406 | -12.163 | -22.394 | -16.488 | -5.061 | -2.695 | -22.613 | 0 | 0 | 0 | 0 | -67.972 | -82.928 | 0 | 0 | -122.549 | -126.155 | -138.026 | -399.808 | -364.825 | -126.569 | -283.285 | -288.213 | -344.282 | -99.618 | -451.28 | -445.018 | -405.223 | -248.842 | -393.881 | -351.692 | -310.642 | -122.526 | -270.043 | -111.551 | -108.686 | -231.098 | 0 | 0 |
| Total Current Assets
| 417.371 | 342.989 | 369.142 | 289.161 | 264.03 | 220.955 | 1,621.002 | 1,391.891 | 221.923 | 1,450.042 | 1,572.5 | 228.477 | 265.586 | 222.478 | 232.916 | 253.716 | 244.113 | 231.238 | 237.776 | 257.388 | 247.626 | 211.546 | 227.644 | 260.787 | 228.19 | 218.043 | 232.357 | 237.769 | 34.297 | 216.186 | 187.696 | 251.932 | 239.562 | 214.611 | 226.061 | 237.011 | 213.347 | 202.44 | 217.987 | 219.5 | 228.889 | 190.79 | 225.181 | 223.851 | 225.044 | 213.034 | 201.133 | 214.03 | 263.987 | 244.491 | 192.033 | 208.469 | 215.945 | 202.306 | 186.017 | 249.235 | 194.639 | 180.235 | 211.708 | 222.051 | 204.473 | 168.683 | 199.243 | 264.593 | 227.958 | 188.329 | 202.654 | 206.735 | 0.268 | 0.238 | 184.473 | 0.188 | 0.194 | 0.251 | 317.448 | 0.349 | 0.341 | 0.299 | 160.429 | 0.289 | 0.249 | 0.192 | 160.429 | 0.169 | 218.268 | 155.726 | 34.777 | 727.748 | 0 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 17.966 | 19.078 | 31.476 | 20.586 | 21.734 | 22.214 | 23.336 | 24.183 | 25.348 | 26.527 | 27.115 | 27.313 | 28.573 | 29.801 | 31 | 32.004 | 33.092 | 34.256 | 33.998 | 35.758 | 36.116 | 36.992 | 15.584 | -77.533 | -75.223 | -71.217 | 9.867 | -76.458 | -74.41 | -70.568 | 8.946 | -75.099 | -72.386 | -68.404 | 8.418 | -72.976 | -71.273 | -67.275 | 8.285 | -71.179 | -69.11 | -64.812 | 10.664 | -67.088 | -65.751 | -62.057 | 9.095 | 0 | 0 | 0 | 9.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0 | 0 | 0 | 0.642 | 0 | 0 |
| Goodwill
| 17.093 | 17.093 | 17.093 | 17.093 | 17.093 | 17.093 | 17.093 | 0 | 0 | 1,345.524 | 1,468.959 | 0 | 0 | -83.877 | 0 | 0 | -81.763 | -78.133 | -59.993 | -81.07 | -76.891 | -74.854 | -82.104 | 0 | 0 | 0 | -75.119 | 0 | 0 | 0 | -74.079 | 0 | 0 | 0 | -73.367 | 0 | 0 | 0 | -68.943 | 0 | 0 | 0 | -67.372 | 0 | 0 | 0 | -68.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 7.13 | 7.34 | 7.551 | 7.242 | 7.439 | 7.637 | 7.856 | 76.662 | 73.518 | 70.812 | 73.024 | 76.445 | 74.432 | 72.303 | 74.962 | 79.779 | 77.35 | 72.132 | 74.287 | 78.344 | 75.67 | 71.905 | 73.355 | 77.533 | 75.223 | 71.217 | 72.202 | 76.458 | 74.41 | 70.568 | 70.996 | 75.099 | 72.386 | 68.404 | 68.937 | 72.976 | 71.273 | 67.275 | 67.329 | 71.179 | 69.11 | 64.812 | 63.388 | 67.088 | 65.751 | 62.057 | 60.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0 | 0 |
| Goodwill and Intangible Assets
| 24.223 | 24.433 | 24.644 | 24.335 | 24.532 | 24.73 | 24.949 | 76.662 | 73.518 | 1,416.336 | 1,541.983 | 76.445 | 74.432 | -11.574 | 74.962 | 79.779 | -4.413 | -6.001 | 14.294 | -2.726 | -1.221 | -2.949 | -8.749 | 77.533 | 75.223 | 71.217 | -2.917 | 76.458 | 74.41 | 70.568 | -3.083 | 75.099 | 72.386 | 68.404 | -4.43 | 72.976 | 71.273 | 67.275 | -1.614 | 71.179 | 69.11 | 64.812 | -3.984 | 67.088 | 65.751 | 62.057 | -8.202 | 0 | 0 | 0 | -9.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0 | 0 |
| Long Term Investments
| 308.39 | 276.54 | 1,558.059 | 1,228.377 | 1,247.602 | 1,294.4 | 1,290.31 | 1,265.069 | 1,306.943 | 1,394.772 | 1,483.224 | 1,530.025 | 1,468.794 | 1,453.854 | 1,462.348 | 1,417.397 | 1,398.061 | 1,315.343 | 1,405.677 | 1,374.89 | 1,343.91 | 1,333.855 | 1,309.873 | 1,289.567 | 1,280.099 | 1,271.724 | 1,283.893 | 1,283.618 | 1,260.072 | 1,247.908 | 1,259.364 | 1,252.904 | 1,229.238 | 1,202.385 | 1,191.841 | 1,174.839 | 1,191.091 | 1,242.628 | 1,244.604 | 1,236.59 | 1,208.788 | 1,219.245 | 1,196.828 | 1,182.344 | 1,164.539 | 1,187.475 | 1,188.353 | 1,194.297 | 1,137.81 | 1,065.322 | 1,101.047 | 1,093.295 | 1,054.767 | 1,040.059 | 1,077.861 | 1,051.697 | 1,041.821 | 1,061.981 | 1,028.205 | 1,036.624 | 1,004.091 | 1,028.595 | 1,011.139 | 946.379 | 987.874 | 1,027.096 | 1,009.005 | 986.981 | 885.953 | 919.728 | 940.605 | 915.193 | 860.459 | 804.458 | 714.543 | 696.93 | 675.842 | 672.53 | 664.596 | 654.195 | 646.756 | 684.723 | 673.636 | 660.782 | 645.825 | 623.161 | 603.886 | 566.121 | 0 |
| Tax Assets
| 14.328 | 14.667 | 41.323 | 21.307 | 20.515 | 17.717 | 21.074 | 11.315 | 1.803 | 4.963 | 15.24 | 11.561 | 11.915 | 11.574 | 17.611 | 8.886 | 4.413 | 6.001 | 5.717 | 2.726 | 1.221 | 2.949 | 8.749 | 3.423 | 2.307 | 0.714 | 2.917 | 6.412 | 4.503 | 0.309 | 3.083 | 6.079 | 7.117 | 1.298 | 4.43 | 4.298 | 4.256 | 2.128 | 1.614 | 1.603 | 3.752 | 0.07 | 3.984 | 4.207 | 4.232 | 5.732 | 8.202 | 9.745 | 5.194 | 3.694 | 3.014 | 2.381 | 1.34 | 4.595 | 3.643 | 0.004 | 2.624 | 5.798 | 8.335 | 1.78 | 10.582 | 13.456 | 18.986 | 24.359 | 19.029 | 11.847 | 13.388 | 17.17 | 21.132 | 16.176 | 16.868 | 17.909 | 24.694 | 22.117 | 18.12 | 18.825 | 14.943 | 17.322 | 12.679 | 11.293 | 15.078 | 6.804 | -1.931 | 7.654 | 5.509 | 5.214 | 6.245 | 6.958 | 0 |
| Other Non-Current Assets
| 1,189.736 | 1,244.84 | -59.565 | -1,228.377 | -1,247.602 | -1,341.344 | -1,290.31 | -87.977 | -1,380.461 | -1,421.299 | -1,533.781 | -1,606.47 | -1,543.226 | -1,453.854 | -1,537.31 | -1,497.176 | -1,089.939 | -1,007.342 | -1,117.748 | -1,043.331 | -1,028.572 | -1,024.468 | -1,030.215 | -990.675 | -983.443 | -989.751 | -1,025.893 | -984.7 | -973.268 | -975.306 | -998.318 | -989.868 | -959.96 | -944.021 | -931.894 | -886.651 | -890.903 | -959.31 | -1,051.418 | -1,028.319 | -1,004.846 | -1,013.996 | -1,009.792 | -978.709 | -965.908 | -1,008.468 | -1,012.588 | -1,018.93 | -962.558 | -894.236 | -932.276 | -916.026 | -866.044 | -1,040.059 | -1,077.861 | -1,051.697 | -1,041.821 | -1,061.981 | -1,028.205 | -1,036.624 | -1,004.091 | -1,028.595 | -1,011.139 | -946.379 | -987.874 | -1,027.096 | -1,009.005 | -986.981 | -885.953 | -919.728 | -940.605 | -915.193 | -860.459 | -804.458 | -714.543 | -696.93 | -675.842 | -672.53 | -664.596 | -654.195 | -646.756 | -684.723 | -673.636 | -660.782 | -645.825 | -623.161 | -610.131 | -566.121 | 0 |
| Total Non-Current Assets
| 1,554.643 | 1,579.558 | 1,595.937 | 66.228 | 66.781 | 17.717 | 69.359 | 1,289.252 | 27.151 | 1,421.299 | 1,533.781 | 38.874 | 40.488 | 29.801 | 48.611 | 40.89 | 341.214 | 342.257 | 341.938 | 367.317 | 351.454 | 346.379 | 295.242 | 302.315 | 298.963 | 282.687 | 267.867 | 305.33 | 291.307 | 272.911 | 269.992 | 269.115 | 276.395 | 259.662 | 268.365 | 292.486 | 304.444 | 285.446 | 201.471 | 209.874 | 207.694 | 205.319 | 197.7 | 207.842 | 202.863 | 184.739 | 184.86 | 185.112 | 180.446 | 174.78 | 171.785 | 179.65 | 190.063 | 4.595 | 3.643 | 0.004 | 2.624 | 5.798 | 8.335 | 1.78 | 10.582 | 13.456 | 18.986 | 24.359 | 19.029 | 11.847 | 13.388 | 17.17 | 21.132 | 16.176 | 16.868 | 17.909 | 24.694 | 22.117 | 18.12 | 18.825 | 14.943 | 17.322 | 12.679 | 11.293 | 15.078 | 6.804 | -1.942 | 7.654 | 5.509 | 5.214 | 0.967 | 6.958 | 0 |
| Total Assets
| 1,972.014 | 1,922.547 | 1,965.079 | 2,052.105 | 2,016.105 | 1,989.798 | 1,972.569 | 1,934.153 | 1,947.406 | 1,990.684 | 2,117.391 | 2,144.728 | 2,107.903 | 2,045.66 | 2,054.273 | 2,047.11 | 2,018.914 | 1,930.719 | 2,022.669 | 2,033.801 | 1,973.114 | 1,918.018 | 1,856.24 | 1,878.63 | 1,830.326 | 1,797.337 | 1,807.279 | 1,854.61 | 1,815.049 | 1,761.03 | 1,758.246 | 1,795.573 | 1,764.499 | 1,694.23 | 1,703.869 | 1,719.655 | 1,724.574 | 1,742.308 | 1,675.719 | 1,674.614 | 1,652.923 | 1,621.825 | 1,625.457 | 1,614.037 | 1,592.446 | 1,585.248 | 1,574.346 | 1,593.439 | 1,582.243 | 1,484.593 | 1,472.566 | 1,489.197 | 1,466.593 | 1,426.174 | 1,439.452 | 1,480.109 | 1,441.369 | 1,426.636 | 1,427.837 | 1,455.265 | 1,417.938 | 1,416.693 | 1,437.817 | 1,462.269 | 1,464.279 | 1,451.448 | 1,446.992 | 1,456.853 | 1,418.489 | 1,396.052 | 1,355.748 | 1,359.489 | 1,303.775 | 1,286.116 | 1,257.675 | 1,318.4 | 1,283.199 | 1,223.586 | 1,206.445 | 1,207.769 | 1,148.565 | 1,103.208 | 1,076.296 | 1,061.178 | 1,085.003 | 988.804 | 978.596 | 950.464 | 836.494 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 84.037 | 73.111 | 80.176 | 86.283 | 72.626 | 63.147 | 85.319 | 81.916 | 68.006 | 53.903 | 85.79 | 83.036 | 69.461 | 45.469 | 87.722 | 90.65 | 72.312 | 58.357 | 87.927 | 94.616 | 78.039 | 72.814 | 84.116 | 91.671 | 75.63 | 70.731 | 74.502 | 80.303 | 71.479 | 54.876 | 80.307 | 84.775 | 74.939 | 58.179 | 65.269 | 69.353 | 62.01 | 54.656 | 73.516 | 71.602 | 65.643 | 54.494 | 73.602 | 68.92 | 60.535 | 50.995 | 72.514 | 14.877 | 10.335 | 4.973 | 5.338 | 10.964 | 7.296 | 4.594 | 5.571 | 10.954 | 8.412 | 5.068 | 4.674 | 14.397 | 0 | 0 | 59.402 | 64.075 | 53.736 | 39.956 | 49.903 | 64.649 | 29.334 | 18.671 | 48.666 | 0 | 0 | 53.002 | 44.372 | 79.676 | 56.63 | 37.914 | 40.175 | 80.894 | 0 | 47.836 | 82.835 | 0 | 94.354 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 32.296 | 33.452 | 4.598 | 20.586 | 21.734 | 22.214 | 23.336 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 34.256 | 33.998 | 35.758 | 36.116 | 36.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.144 | 17.701 | 17.922 | 16.666 | 17.299 | 17.507 | 16.279 | 16.439 | 18.128 | 17.01 | 19.825 | 17.423 | 0 | 0 | 16.832 | 0 | 0 | 0 | 20.045 | 0 | 0 | 0 | 19.391 | 0 | 0 |
| Tax Payables
| 0 | 0.78 | 0 | 0 | 0 | 0 | 1.729 | 0 | 0 | 0 | 0 | 2.643 | 4.965 | 6.055 | 0 | 0.16 | 0 | 0.543 | 0 | 0 | 0 | 8.286 | 6.09 | 0 | 0 | 0 | 0 | 0 | 0 | 1.537 | 1.11 | 0.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 1.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.279 | 3.916 | 0.367 | 0 | 0 | 0 | 0.671 | 1.385 | 5.284 | 0.12 | 3.405 | 0.835 | 7.017 | 0 | 0 | 0 | 10.749 | 0 | 4.57 | 4.021 | 5.352 | 3.509 | 0.557 | 0 | 0.626 | 0.8 | 0 | 2.42 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0.78 | 0 | 0 | 0 | 0 | 0 | 0 | -399.398 | -425.872 | -401.629 | 2.643 | 4.965 | 6.055 | 17.611 | 0 | 0 | -34.256 | -33.998 | -35.758 | -36.116 | -36.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82.835 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 410.923 | 412.752 | 414.957 | -86.283 | -72.626 | -22.214 | -83.59 | -111.916 | 399.398 | 425.872 | 401.629 | -2.643 | -4.965 | 4.994 | -8.236 | -40.449 | 1,069.624 | 1,080.253 | -7.194 | -30.375 | -20.019 | -15.99 | -3.471 | -30.391 | -20.054 | -18.742 | -10.884 | -22.601 | -12.898 | -5.516 | -10.419 | -24.314 | -16.06 | -10.288 | -7.117 | -21.982 | -12.971 | -7.583 | -6.039 | -17.376 | -9.206 | -7.371 | -3.11 | -13.467 | -7.788 | -0.641 | 1.146 | 43.588 | 42.69 | 41.302 | 49.78 | 30.389 | 33.33 | 38.076 | 52.311 | 32.566 | 33.382 | 36.137 | 63.53 | 26.286 | 44.301 | 45.205 | 10.695 | -1.673 | -16.925 | -17.786 | -4.414 | -30.804 | -46.582 | -36.136 | 49.255 | -16.389 | -18.073 | -69.966 | 805.503 | 836.801 | 865.07 | 853.486 | 824.093 | 812.406 | 857 | 758.664 | 768.255 | 775.6 | 707.246 | 718.8 | 693.909 | 0 | 0 |
| Total Current Liabilities
| 527.256 | 520.095 | 499.731 | 20.586 | 21.734 | 63.147 | 25.065 | 111.916 | 98.006 | 83.903 | 115.79 | 113.036 | 99.461 | 86.518 | 127.097 | 80.201 | 1,171.936 | 1,138.61 | 80.733 | 64.241 | 58.02 | 56.824 | 80.645 | 61.28 | 55.576 | 51.989 | 63.618 | 57.702 | 58.581 | 49.36 | 69.888 | 60.461 | 58.879 | 47.891 | 58.152 | 47.371 | 49.039 | 47.073 | 67.477 | 54.226 | 56.437 | 47.123 | 70.492 | 55.453 | 52.747 | 50.354 | 73.66 | 58.465 | 53.025 | 46.275 | 55.118 | 41.353 | 40.626 | 42.67 | 57.882 | 43.52 | 41.794 | 41.205 | 68.204 | 40.683 | 44.301 | 45.205 | 70.097 | 62.402 | 53.955 | 39.871 | 63.411 | 50.511 | 0.051 | 0.042 | 65.534 | 0.05 | 0.055 | 0.046 | 869.7 | 933.9 | 921.7 | 891.4 | 881.1 | 893.3 | 857 | 806.5 | 788.3 | 775.6 | 801.6 | 718.8 | 713.3 | 0 | 0 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 17.966 | 19.078 | 30 | 50.586 | 56.734 | 67.214 | 58.336 | 54.183 | 55.348 | 56.527 | 57.115 | 57.313 | 58.573 | 59.801 | 61 | 62.004 | 63.092 | 64.256 | 33.998 | 35.758 | 36.116 | 36.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.096 | 0.153 | 0.21 | 0.266 | 20.277 | 20.332 | 20.387 | 20.441 | 20.494 | 20.548 | 20.6 | 20.618 | 19.956 | 19.956 | 19.956 | 19.956 | 96.5 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 493.158 | 0 | 0 | 0 | -23.698 | 0 | 0 | 0 | -1,193.103 | -1,216.695 | -1,184.066 | -1,119.551 | -1,169.594 | -1,209.099 | -33.092 | 0 | -1,214.263 | -1,241.724 | -1,190.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 29.173 | 0 | 0 | 0 | 23.698 | 0 | 0 | 4.963 | 15.24 | 11.561 | 11.915 | 11.574 | 17.611 | 8.886 | 4.413 | 0 | 5.717 | 2.726 | 1.221 | 0 | 0 | 0 | 0 | 0 | 2.917 | 6.412 | 4.503 | 0 | 0 | 6.079 | 7.117 | 1.298 | 0 | 0 | 0 | 0 | 1.614 | 1.603 | 3.752 | 0 | 0 | 0 | 0 | 5.732 | 8.202 | 9.745 | 5.194 | 3.694 | 3.014 | 2.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 616.613 | 576.303 | 108.75 | 1,211.184 | 1,143.887 | -4.067 | 1,077.169 | 57.733 | -30 | -30 | 1,163.103 | 1,186.695 | 1,154.066 | 1,119.551 | 1,138.594 | 1,177.095 | -4.413 | -34.256 | 1,180.265 | 1,205.966 | 1,153.949 | -28.706 | 6.09 | 0 | 0 | 0 | 0 | 0 | 0 | 1.537 | 1.11 | 0 | 0 | 0 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 3.984 | 0 | 0 | -4.313 | -8.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 791.495 | 803.486 | 834.664 | 0 | 0 | 0 | 866.967 | 873.816 | 861.11 | 876.872 | 900.061 | 887.501 | 869.624 | -0.039 | -0.096 | -0.153 | 864.047 | -0.266 | -0.277 | -0.332 | -0.387 | -0.441 | -0.494 | -0.548 | -0.6 | -0.618 | 0.044 | 0.044 | 0.044 | 0.044 | 0 | 0 |
| Total Non-Current Liabilities
| 634.579 | 595.381 | 661.081 | 1,261.77 | 1,200.621 | 63.147 | 1,135.505 | 111.916 | 25.348 | 31.49 | 42.355 | 38.874 | 40.488 | 71.375 | 47.611 | 38.886 | 30 | 30 | 5.717 | 2.726 | 1.221 | 8.286 | 6.09 | 0 | 0 | 0 | 2.917 | 6.412 | 4.503 | 1.537 | 1.11 | 6.079 | 7.117 | 1.298 | 4.43 | 0 | 0 | 0 | 1.614 | 1.603 | 3.752 | 0.07 | 3.984 | 0 | 0 | 1.419 | 8.202 | 9.745 | 5.194 | 3.694 | 3.014 | 2.381 | 0 | 0 | 0 | 0 | 0 | 791.495 | 803.486 | 834.664 | 0 | 0 | 0 | 866.967 | 873.816 | 861.11 | 876.872 | 900.061 | 887.501 | 869.624 | 0.039 | 0.096 | 0.153 | 864.257 | 0.266 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 96.5 | 0 |
| Total Liabilities
| 1,161.835 | 1,115.476 | 1,160.812 | 1,282.356 | 1,222.355 | 1,186.873 | 1,160.57 | 1,149.788 | 1,128.783 | 1,128.796 | 1,190.218 | 1,216.651 | 1,187.604 | 1,155.407 | 1,169.594 | 1,209.259 | 1,201.936 | 1,168.61 | 1,214.263 | 1,241.724 | 1,190.065 | 1,162.956 | 1,137.596 | 1,166.759 | 1,133.858 | 1,111.692 | 1,106.263 | 1,151.771 | 1,121.215 | 1,083.181 | 1,087.52 | 1,108.27 | 1,084.464 | 1,035.899 | 1,059.37 | 1,075.213 | 1,078.232 | 1,075.301 | 967.436 | 968.847 | 949.222 | 915.01 | 930.27 | 920.596 | 908.088 | 888.767 | 879.987 | 897.03 | 900.904 | 815.537 | 816.253 | 833.913 | 820.171 | 783.62 | 785.976 | 820.688 | 797.682 | 793.774 | 807.402 | 835.031 | 816.249 | 811.161 | 834.446 | 867.638 | 875.201 | 866.394 | 876.992 | 903.466 | 888.336 | 876.641 | 859.4 | 884.243 | 868.401 | 875.006 | 869.726 | 953.878 | 941.659 | 911.378 | 901.111 | 913.302 | 877.028 | 826.491 | 808.276 | 795.622 | 821.621 | 738.844 | 733.344 | 814.101 | 727.512 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0.157 | 0.09 | 0.254 | 0.097 | 0 | 0 | 0.155 | 0.037 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0.34 | 0 | 0 | 0.218 | 0.072 | 0.379 | 0.153 | 0 | 0 | 0.028 | 0.079 | 0.381 | 0 | 0.134 | 0 | 0.055 | 0 | 0 | 0.245 | 0 | 0 | 0 | 0 | 0.151 | 0 | 0 | 0.472 | 0 | 0.259 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 22.4 | 0 | 0 | 0 | 9.815 | 10.004 | 0 |
| Common Stock
| 0.18 | 0.18 | 0.179 | 0.179 | 0.179 | 0.179 | 0.179 | 0.179 | 0.179 | 0.179 | 0.178 | 0.178 | 0.178 | 0.178 | 0.178 | 0.178 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.177 | 0.176 | 0.176 | 0.176 | 0.176 | 0.175 | 0.175 | 0.175 | 0.175 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.173 | 0.173 | 0.173 | 0.173 | 0.172 | 0.172 | 0.172 | 0.171 | 0.17 | 0.17 | 0.17 | 0.17 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.167 | 0.167 | 0.166 | 0.166 | 0.166 | 0.166 | 0.165 | 0.165 | 0.164 | 0.164 | 0.162 | 0.162 | 0.162 | 0.162 | 0.161 | 0.16 | 0.16 | 0.159 | 0.158 | 0.157 | 0.157 | 0.156 | 0.155 | 0.155 | 0.154 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.058 | 0 |
| Retained Earnings
| 791.318 | 787.99 | 781.192 | 782.169 | 793.443 | 789.725 | 815.309 | 803.888 | 810.955 | 816.335 | 821.743 | 803.248 | 791.921 | 767.744 | 745.029 | 705.469 | 674.349 | 645.691 | 661.553 | 646.687 | 644.922 | 631.359 | 616.717 | 610.768 | 594.172 | 579.651 | 570.693 | 571.552 | 565.782 | 555.34 | 553.995 | 552.657 | 544.672 | 533.916 | 531.8 | 531.962 | 530.593 | 542.108 | 587.647 | 587.807 | 582.88 | 570.676 | 567.792 | 565.38 | 556.952 | 548.145 | 543.361 | 542.983 | 537.84 | 528.536 | 518.925 | 521.758 | 520.542 | 524.049 | 535.545 | 530.058 | 522.102 | 513.051 | 506.301 | 502.056 | 491.169 | 482.359 | 476.989 | 471.563 | 459.738 | 445.313 | 432.746 | 422.292 | 405.845 | 386.987 | 366.381 | 347.496 | 322.392 | 296.132 | 268.173 | 244.049 | 216.406 | 195.041 | 182.4 | 171.096 | 157.774 | 149.021 | 144.177 | 139.961 | 134.759 | 122.697 | 120.883 | 119.822 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -59.843 | -58.626 | -53.191 | -87.607 | -74.055 | -65.283 | -80.538 | -90.457 | -61.964 | -22.778 | 24.579 | 33.909 | 38.955 | 34.527 | 53.527 | 47.925 | 42.302 | 6.404 | 28.19 | 28.212 | 22.141 | 9.347 | -10.706 | -9.229 | -6.54 | -1.675 | 24.269 | 26.371 | 24.45 | 20.098 | 15.843 | 34.91 | 36.746 | 26.903 | 16.464 | 17.425 | 21.845 | 31.963 | 28.715 | 27.32 | 31.306 | 24.345 | 17.2 | 19.103 | 19.845 | 38.66 | 43.356 | 47.099 | 38.782 | 36.928 | 35.621 | 32.847 | 26.246 | 20.162 | 21.972 | 35.921 | 29.619 | 23.248 | 18.866 | 24.197 | 7.945 | 3.395 | -6.528 | -12.245 | -3.543 | 8.396 | 4.453 | -0.726 | -8.151 | 1.176 | 0.021 | 0.528 | -12.715 | -7.259 | -0.833 | 1.301 | 6.973 | 1.152 | 8.709 | 9.831 | 2.145 | 16.411 | 12.65 | 14.904 | 17.982 | 16.69 | 14.321 | 14.769 | 0 |
| Other Total Stockholders Equity
| 78.524 | 77.527 | 76.087 | 75.008 | 74.183 | 78.304 | 77.049 | 70.755 | 69.453 | 68.152 | 80.673 | 90.742 | 89.245 | 87.804 | 85.945 | 84.204 | 100.15 | 109.837 | 118.486 | 117.001 | 115.809 | 114.179 | 112.457 | 109.927 | 108.66 | 107.493 | 105.879 | 104.741 | 103.427 | 102.236 | 100.557 | 99.472 | 98.189 | 97.241 | 96.061 | 94.881 | 93.575 | 92.725 | 91.463 | 90.467 | 89.342 | 111.621 | 110.023 | 108.786 | 107.234 | 109.165 | 107.472 | 106.157 | 104.329 | 103.35 | 101.219 | 100.357 | 99.465 | 98.174 | 95.763 | 93.195 | 91.418 | 96.396 | 94.968 | 93.815 | 102.354 | 119.612 | 132.745 | 134.903 | 132.719 | 131.181 | 132.639 | 131.659 | 132.146 | 131.086 | 129.785 | 126.59 | 125.537 | 121.819 | 120.451 | 119.015 | 117.977 | 115.859 | 114.07 | 113.385 | 111.464 | 111.132 | 88.64 | 110.538 | 110.488 | 110.42 | 100.08 | -8.29 | 108.982 |
| Total Shareholders Equity
| 810.179 | 807.071 | 804.267 | 769.749 | 793.75 | 802.925 | 811.999 | 784.365 | 818.623 | 861.888 | 927.173 | 928.077 | 920.299 | 890.253 | 884.679 | 837.851 | 816.978 | 762.109 | 808.406 | 792.077 | 783.049 | 755.062 | 718.644 | 711.871 | 696.468 | 685.645 | 701.016 | 702.839 | 693.834 | 677.849 | 670.726 | 687.303 | 680.035 | 658.331 | 644.499 | 644.442 | 646.342 | 667.007 | 708.283 | 705.767 | 703.701 | 706.815 | 695.187 | 693.441 | 684.358 | 696.481 | 694.359 | 696.409 | 681.339 | 669.056 | 656.313 | 655.284 | 646.422 | 642.554 | 653.476 | 659.421 | 643.687 | 632.862 | 620.435 | 620.234 | 601.689 | 605.532 | 603.371 | 594.631 | 589.078 | 585.054 | 570 | 553.387 | 530.153 | 519.411 | 496.348 | 475.246 | 435.374 | 411.11 | 387.949 | 364.522 | 341.54 | 312.208 | 305.334 | 294.467 | 271.537 | 276.717 | 268.02 | 265.556 | 263.382 | 249.96 | 245.252 | 136.363 | 108.982 |
| Total Equity
| 810.179 | 807.071 | 804.267 | 769.749 | 793.75 | 802.925 | 811.999 | 784.365 | 818.623 | 861.888 | 927.173 | 928.077 | 920.299 | 890.253 | 884.679 | 837.851 | 816.978 | 762.109 | 808.406 | 792.077 | 783.049 | 755.062 | 718.644 | 711.871 | 696.468 | 685.645 | 701.016 | 702.839 | 693.834 | 677.849 | 670.726 | 687.303 | 680.035 | 658.331 | 644.499 | 644.442 | 646.342 | 667.007 | 708.283 | 705.767 | 703.701 | 706.815 | 695.187 | 693.441 | 684.358 | 696.481 | 694.359 | 696.409 | 681.339 | 669.056 | 656.313 | 655.284 | 646.422 | 642.554 | 653.476 | 659.421 | 643.687 | 632.862 | 620.435 | 620.234 | 601.689 | 605.532 | 603.371 | 594.631 | 589.078 | 585.054 | 570 | 553.387 | 530.153 | 519.411 | 496.348 | 475.246 | 435.374 | 411.11 | 387.949 | 364.522 | 341.54 | 312.208 | 305.334 | 294.467 | 271.537 | 276.717 | 268.02 | 265.556 | 263.382 | 249.96 | 245.252 | 136.363 | 108.982 |
| Total Liabilities & Shareholders Equity
| 1,972.014 | 1,922.547 | 1,965.079 | 2,052.105 | 2,016.105 | 1,989.798 | 1,972.569 | 1,934.153 | 1,947.406 | 1,990.684 | 2,117.391 | 2,144.728 | 2,107.903 | 2,045.66 | 2,054.273 | 2,047.11 | 2,018.914 | 1,930.719 | 2,022.669 | 2,033.801 | 1,973.114 | 1,918.018 | 1,856.24 | 1,878.63 | 1,830.326 | 1,797.337 | 1,807.279 | 1,854.61 | 1,815.049 | 1,761.03 | 1,758.246 | 1,795.573 | 1,764.499 | 1,694.23 | 1,703.869 | 1,719.655 | 1,724.574 | 1,742.308 | 1,675.719 | 1,674.614 | 1,652.923 | 1,621.825 | 1,625.457 | 1,614.037 | 1,592.446 | 1,585.248 | 1,574.346 | 1,593.439 | 1,582.243 | 1,484.593 | 1,472.566 | 1,489.197 | 1,466.593 | 1,426.174 | 1,439.452 | 1,480.109 | 1,441.369 | 1,426.636 | 1,427.837 | 1,455.265 | 1,417.938 | 1,416.693 | 1,437.817 | 1,462.269 | 1,464.279 | 1,451.448 | 1,446.992 | 1,456.853 | 1,418.489 | 1,396.052 | 1,355.748 | 1,359.489 | 1,303.775 | 1,286.116 | 1,257.675 | 1,318.4 | 1,283.199 | 1,223.586 | 1,206.445 | 1,207.769 | 1,148.565 | 1,103.208 | 1,076.296 | 1,061.178 | 1,085.003 | 988.804 | 978.596 | 950.464 | 836.494 |