Superior Group of Companies, Inc.
NASDAQ:SGC
16.54 (USD) • At close November 14, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18.373 | 13.374 | 22.04 | 19.896 | 17.729 | 18.749 | 26.6 | 17.722 | 18.908 | 10.305 | 8.315 | 8.935 | 6.408 | 7.53 | 10.911 | 5.172 | 5.651 | 5.102 | 5.773 | 9.038 | 5.452 | 8.267 | 6.824 | 5.362 | 2.296 | 4.164 | 10.442 | 8.13 | 13.309 | 7.583 | 9.372 | 3.649 | 2.8 | 4.735 | 2.289 | 1.036 | 3.074 | 6.402 | 5.019 | 4.586 | 3.023 | 5.039 | 4.414 | 5.316 | 6.419 | 10.953 | 3.493 | 3.554 | 4.031 | 2.939 | 2.929 | 2.804 | 2.305 | 2.306 | 1.889 | 9.107 | 10.354 | 7.157 | 3.337 | 6.366 | 8.49 | 5.634 | 0.902 | 0.133 | 0.219 | 0.879 | 0.782 | 0.77 | 3.245 | 4.711 | 3.128 | 3.92 | 4.603 | 4.842 | 10.107 | 3.22 | 0.172 | 0.152 | 0.152 | 0.151 | 4.367 | 8.354 | 11.87 | 14.915 | 13.639 | 9.669 | 8.379 | 7.471 | 7.353 | 3.375 | 0.882 | 3.215 | 0.167 | 0.187 | 0.189 | 0.188 | 0.196 | 0.116 | 0.238 | 3 | 4.1 | 0.8 | 9.4 | 0.5 | 0.4 | 0.6 | 5.8 | 8.9 | 9.4 | 5 | 3.7 | 4.7 | 5.1 | 8.3 | 9.7 | 5.4 | 9.1 | 10.4 | 11.2 | 11.2 | 11.8 | 17.5 | 17.4 | 3 | 3.1 | 1.2 | 0.6 | 2.6 | 5.3 | 3.9 | 8 | 6.4 | 3 | 1 | 0.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.4 | 0.7 | 0.5 | 0.7 | 0.6 |
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 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.373 | 13.374 | 22.04 | 19.896 | 17.729 | 18.749 | 26.6 | 17.722 | 18.908 | 10.305 | 8.315 | 8.935 | 6.408 | 7.53 | 10.911 | 5.172 | 5.651 | 5.102 | 5.773 | 9.038 | 5.452 | 8.267 | 6.824 | 5.362 | 2.296 | 4.164 | 10.442 | 8.13 | 13.309 | 7.583 | 9.372 | 3.649 | 2.8 | 4.735 | 2.289 | 1.036 | 3.074 | 6.402 | 5.019 | 4.586 | 3.023 | 5.039 | 4.414 | 5.316 | 6.419 | 10.953 | 3.493 | 3.554 | 4.031 | 2.939 | 2.929 | 2.804 | 2.305 | 2.306 | 1.889 | 9.107 | 10.354 | 7.157 | 3.337 | 6.366 | 8.49 | 5.634 | 0.902 | 0.133 | 0.219 | 0.879 | 0.782 | 0.77 | 3.245 | 4.711 | 3.128 | 3.92 | 4.603 | 4.842 | 10.107 | 3.22 | 0.172 | 0.152 | 0.152 | 0.151 | 4.367 | 8.354 | 11.87 | 14.915 | 13.639 | 9.669 | 8.379 | 7.471 | 7.353 | 3.375 | 0.882 | 3.215 | 0.167 | 0.187 | 0.189 | 0.188 | 0.196 | 0.116 | 0.238 | 3 | 4.1 | 0.8 | 9.4 | 0.5 | 0.4 | 0.6 | 5.8 | 8.9 | 9.4 | 5 | 3.7 | 4.7 | 5.1 | 8.3 | 9.7 | 5.4 | 9.1 | 10.4 | 11.2 | 11.2 | 11.8 | 17.5 | 17.4 | 3 | 3.1 | 1.2 | 0.6 | 2.6 | 5.3 | 3.9 | 8 | 6.4 | 3 | 1 | 0.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.4 | 0.7 | 0.5 | 0.7 | 0.6 |
Net Receivables
| 98.822 | 145.655 | 146.367 | 152.516 | 145.14 | 144.64 | 146.647 | 161.119 | 155.054 | 160.68 | 153.224 | 150.617 | 132.413 | 145.741 | 146.133 | 142.489 | 122.985 | 123.012 | 112.443 | 119.362 | 114.889 | 116.064 | 112.4 | 114.997 | 116.877 | 112.617 | 97.48 | 52.417 | 44.92 | 43.032 | 36.918 | 44.908 | 44.18 | 39.228 | 41.859 | 29.914 | 35.059 | 29.824 | 27.093 | 27.956 | 29.685 | 31.234 | 23.467 | 22.735 | 25.375 | 17.21 | 17.318 | 16.655 | 17.532 | 16.944 | 19.773 | 15.942 | 19.301 | 0 | 0 | 16.523 | 0 | 0 | 0 | 17.945 | 0 | 0 | 0 | 17.464 | 0 | 0 | 0 | 18.67 | 0 | 0 | 0 | 25.693 | 0 | 0 | 27.677 | 25.707 | 0 | 0 | 0 | 25.264 | 0 | 0 | 0 | 24.419 | 0 | 0 | 0 | 20.413 | 0 | 0 | 24.517 | 24.602 | 27.064 | 27.782 | 31.059 | 31.379 | 35.247 | 36.497 | 33.928 | 30.7 | 30.7 | 31.6 | 30.1 | 34.4 | 32 | 29.1 | 27.6 | 25.6 | 27.6 | 26.8 | 25.2 | 23.3 | 24.6 | 25.5 | 25.6 | 24.8 | 24.2 | 23.2 | 25.4 | 23.4 | 24.7 | 25.2 | 22.8 | 20.9 | 22.3 | 22.4 | 22 | 20.3 | 0 | 0 | 0 | 18.2 | 19.5 | 21.2 | 19.4 | 19.3 | 21.2 | 22.4 | 18.7 | 18.5 | 18.6 | 16 | 16.4 | 17.6 |
Inventory
| 93.771 | 93.031 | 92.573 | 98.067 | 105.134 | 114.419 | 122.214 | 124.976 | 135.947 | 127.036 | 129.514 | 120.555 | 103.371 | 98.572 | 87.774 | 89.766 | 80.221 | 72.462 | 73.844 | 73.379 | 66.076 | 63.37 | 65.753 | 67.301 | 65.057 | 67.852 | 36.38 | 64.979 | 65.96 | 67.596 | 70.308 | 69.24 | 65.713 | 63.161 | 62.81 | 63.573 | 62.284 | 60.775 | 59.921 | 58.282 | 55.444 | 57.273 | 54.692 | 49.486 | 48.122 | 39.499 | 39.34 | 39.246 | 40.846 | 40.775 | 40.398 | 41.208 | 39.108 | 34.199 | 30.964 | 31.03 | 30.929 | 31.866 | 33.792 | 32.054 | 31.27 | 35.283 | 39.677 | 43.41 | 45.631 | 46.217 | 47.65 | 46.464 | 41.164 | 35.92 | 34.413 | 33.252 | 32.759 | 34.037 | 35.413 | 37.187 | 39.869 | 44.895 | 47.715 | 45.741 | 40.197 | 37.958 | 37.41 | 36.38 | 37.007 | 40.445 | 42.518 | 42.656 | 42.591 | 42.824 | 46.591 | 48.093 | 52.962 | 53.731 | 54.846 | 57.91 | 55.204 | 51.624 | 49.549 | 46.1 | 48.6 | 49.4 | 51.1 | 50.8 | 51.2 | 49.6 | 45.6 | 42.5 | 42.9 | 44 | 46.8 | 44.1 | 45.6 | 42.5 | 42.2 | 41.1 | 44.7 | 44.9 | 43.4 | 41 | 41.4 | 38.9 | 40.4 | 39.6 | 42 | 43.3 | 44.2 | 38.9 | 38.1 | 37.1 | 36.2 | 33.9 | 35 | 34 | 36.5 | 33.9 | 36.1 | 34 | 36.4 | 32.5 | 30.6 | 29 | 24.4 | 24.1 |
Other Current Assets
| 60.503 | 10.197 | 6.549 | 8.881 | 10.824 | 14.645 | 11.856 | 14.166 | 18.819 | 20.367 | 21.196 | 19.162 | 15.633 | 13.805 | 11.508 | 11.03 | 13.094 | 11.046 | 7.395 | 9.934 | 16.481 | 12.09 | 11.488 | 6.65 | 10.756 | 10.83 | 10.005 | 11.011 | 7.372 | 8.567 | 9.113 | 7.214 | 10.65 | 11.15 | 9.625 | 9.476 | 7.901 | 9.159 | 11.297 | 8.632 | 9.007 | 9.015 | 12.283 | 10.145 | 7.144 | 6.356 | 5.977 | 5.789 | 4.588 | 4.983 | 2.152 | 6.27 | 6.046 | 0 | 0 | 5.305 | 0 | 0 | 0 | 2.764 | 0 | 0 | 0 | 2.59 | 0 | 0 | 0 | 4.084 | 0 | 0 | 0 | 2.808 | 0 | 0 | 0 | 2.766 | 0 | 0 | 0 | 2.633 | 0 | 0 | 0 | 4.312 | 0 | 0 | 0 | 6.541 | 0 | 0 | 0 | 7.123 | 0 | 0 | 0 | 1.45 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0.1 | -0.1 | -0.1 | 1.3 | 0 | 0 | -0.1 | 1.1 | 0 | -0.1 | 0 | 0.9 | 0 | 0.1 | 0 | 0.7 | 0 | 0 | 0 | 0.4 | 22.1 | 21.9 | 19.3 | 0.7 | 0.1 | 0.1 | 0 | 0.4 | 0 | 0 | 0 | 0.4 | 0.6 | 0.4 | 0.6 | 0.6 |
Total Current Assets
| 271.469 | 262.257 | 267.529 | 279.36 | 278.827 | 292.453 | 307.317 | 317.983 | 328.728 | 318.388 | 312.249 | 298.795 | 257.825 | 265.648 | 256.326 | 248.457 | 221.951 | 211.622 | 199.455 | 211.713 | 202.898 | 199.791 | 196.465 | 197.212 | 194.986 | 195.463 | 154.307 | 136.537 | 131.561 | 126.778 | 125.711 | 125.011 | 123.343 | 118.274 | 116.583 | 103.999 | 108.318 | 106.16 | 103.33 | 99.456 | 97.159 | 102.561 | 94.856 | 87.682 | 87.06 | 74.018 | 66.128 | 65.244 | 66.997 | 65.641 | 65.252 | 66.224 | 66.76 | 61.839 | 60.371 | 61.965 | 60.649 | 59.822 | 58.662 | 59.128 | 60.654 | 59.163 | 58.818 | 63.598 | 68.023 | 68.965 | 72.891 | 69.987 | 67.993 | 67.414 | 66.121 | 65.673 | 67.319 | 67.764 | 73.197 | 68.88 | 71.1 | 74.628 | 77.54 | 73.789 | 74.88 | 75.097 | 77.327 | 77.871 | 74.731 | 73.218 | 73.227 | 73.81 | 75.032 | 72.413 | 71.99 | 79.471 | 80.194 | 81.7 | 86.095 | 90.928 | 90.646 | 88.237 | 83.714 | 81.7 | 83.4 | 81.8 | 90.6 | 85.7 | 83.6 | 79.3 | 79 | 78.1 | 80 | 75.7 | 75.6 | 73.4 | 75.3 | 76.3 | 77.4 | 72.4 | 78 | 78.4 | 80 | 76.5 | 77.9 | 81.7 | 80.6 | 64.2 | 67.4 | 66.9 | 66.8 | 62.2 | 65.5 | 62.9 | 63.5 | 59.2 | 57.6 | 56.3 | 56.5 | 54.5 | 57.8 | 56.9 | 55.6 | 51.8 | 50.5 | 45.9 | 42.1 | 42.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 59.141 | 61.041 | 62.803 | 64.799 | 67.472 | 65.624 | 65.313 | 60.505 | 64.708 | 62.483 | 60.545 | 57.936 | 53.227 | 50.942 | 47.119 | 40.47 | 39.564 | 40.251 | 39.004 | 38.27 | 36.301 | 36.164 | 33.969 | 28.769 | 28.961 | 28.564 | 27.033 | 26.844 | 25.845 | 26.173 | 25.886 | 27.533 | 27.496 | 27.09 | 24.874 | 22.524 | 19.106 | 17.515 | 16.743 | 16.285 | 16.164 | 13.366 | 13.521 | 13.16 | 13.084 | 9.05 | 8.962 | 8.723 | 8.224 | 8.389 | 8.461 | 8.412 | 8.788 | 9.2 | 9.354 | 9.464 | 9.817 | 10.528 | 10.895 | 10.868 | 11.143 | 11.39 | 11.839 | 12.587 | 13.05 | 12.301 | 12.981 | 13.32 | 14.067 | 14.715 | 15.395 | 15.394 | 16.035 | 16.62 | 17.267 | 18.079 | 21.128 | 21.786 | 21.725 | 22.062 | 22.478 | 19.944 | 19.157 | 18.289 | 18.463 | 19.16 | 19.302 | 20.059 | 21.205 | 21.586 | 22.409 | 22.109 | 22.586 | 23.651 | 26.766 | 27.649 | 28.582 | 28.779 | 29.609 | 29.5 | 29.5 | 29.4 | 28 | 27.9 | 28.5 | 26.6 | 26.5 | 26.8 | 26.7 | 27.6 | 28.3 | 29 | 29.7 | 30.2 | 30.2 | 30.7 | 29.1 | 26.8 | 27.1 | 26.2 | 25.5 | 25.2 | 22.6 | 20.9 | 17.6 | 17.7 | 17 | 16.6 | 15 | 14.3 | 13.8 | 13.5 | 13.2 | 13.1 | 13.3 | 13.1 | 13 | 13.3 | 13.6 | 13.6 | 12.5 | 11.5 | 11.4 | 10.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.587 | 39.652 | 39.434 | 38.557 | 38.618 | 36.197 | 36.116 | 36.055 | 36.071 | 36.096 | 36.292 | 36.252 | 36.321 | 33.955 | 33.961 | 33.835 | 35.327 | 16.042 | 16.032 | 11.619 | 11.265 | 11.3 | 11.269 | 11.277 | 11.481 | 11.408 | 4.135 | 4.135 | 4.135 | 4.135 | 4.135 | 4.135 | 4.135 | 4.135 | 4.135 | 5.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.617 | 1.616 | 0.742 | 0 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 7.806 | 7.806 | 7.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.959 | 49.125 | 50.15 | 51.16 | 52.098 | 53.148 | 54.427 | 55.753 | 57.09 | 58.429 | 59.38 | 60.42 | 59.414 | 60.476 | 63.659 | 58.746 | 59.696 | 60.634 | 61.582 | 62.536 | 63.491 | 64.437 | 65.389 | 66.312 | 67.279 | 66.338 | 28.302 | 29.061 | 23.527 | 22.097 | 22.668 | 23.238 | 23.821 | 24.428 | 25.035 | 14.222 | 14.738 | 15.255 | 15.771 | 16.288 | 16.804 | 17.32 | 17.837 | 18.353 | 18.382 | 0.486 | 0.523 | 0.559 | 2.027 | 2.268 | 2.509 | 2.749 | 2.99 | 3.231 | 3.472 | 0.911 | 1.007 | 1.104 | 1.2 | 1.296 | 0.357 | 0.417 | 0.476 | 0.536 | 0.595 | 0.655 | 0.714 | 0.774 | 0.834 | 0.893 | 0.953 | 1.012 | 1.072 | 1.131 | 1.191 | 2.868 | 2.927 | 2.987 | 3.046 | 3.106 | 3.183 | 3.217 | 3.298 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 0 | 0 | 0 | 0 | 0 | 8.016 | 8.12 | 8.225 | 8.33 | 8.434 | 8.539 | 8.6 | 8.7 | 8.8 | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
Goodwill and Intangible Assets
| 47.959 | 49.125 | 50.15 | 51.16 | 52.098 | 53.148 | 54.427 | 55.753 | 57.09 | 80.016 | 99.032 | 99.854 | 97.971 | 99.094 | 99.856 | 94.862 | 95.751 | 96.705 | 97.678 | 98.828 | 99.743 | 100.758 | 99.344 | 100.273 | 101.114 | 101.665 | 44.344 | 45.093 | 35.146 | 33.362 | 33.968 | 34.507 | 35.098 | 35.909 | 36.443 | 18.357 | 18.873 | 19.39 | 19.906 | 20.423 | 20.939 | 21.455 | 21.972 | 22.488 | 23.474 | 0.486 | 0.523 | 0.559 | 2.027 | 2.268 | 2.509 | 2.749 | 2.99 | 3.231 | 3.472 | 0.911 | 1.007 | 1.104 | 1.2 | 1.296 | 0.357 | 0.417 | 0.476 | 0.536 | 2.213 | 2.272 | 2.332 | 2.391 | 2.451 | 2.511 | 2.57 | 2.63 | 2.689 | 2.749 | 2.808 | 2.868 | 2.927 | 2.987 | 3.046 | 3.106 | 3.183 | 3.217 | 3.298 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 0.742 | 7.806 | 7.806 | 7.911 | 8.016 | 8.12 | 8.225 | 8.33 | 8.434 | 8.539 | 8.6 | 8.7 | 8.8 | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
Long Term Investments
| 0 | 0 | -12.349 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.07 | -0.352 | -0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.525 | -8.9 | 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 | -0.145 | -0.495 | -0.725 | -0.75 | -0.24 | -0.365 | -0.31 | -0.485 | -0.79 | -0.809 | 0.045 | -0.845 | -0.865 | -0.96 | -0.855 | -1.015 | -0.365 | -0.3 | -0.1 | 0 | -0.115 | -0.01 | 0 | -0.15 | 0 | 0 | 0 | -2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.333 | 12.341 | 12.349 | 16.736 | 10.677 | 10.691 | 10.704 | 10.718 | 5.678 | 1.44 | 0 | 10.07 | 0.352 | 0.447 | 0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.525 | 8.9 | 0.215 | 2.9 | 7.645 | 7.09 | 7.065 | 6.8 | 6.69 | 4.76 | 5.218 | 4.98 | 4.485 | 4.105 | 3.546 | 3.636 | 1.835 | 1.795 | 1.74 | 2.009 | 3.36 | 3.505 | 4.63 | 4.205 | 3.215 | 3.56 | 3.695 | 3.455 | 2.07 | 2.09 | 1.938 | 1.68 | 1.91 | 2.34 | 2.29 | 2.06 | 2.69 | 3.025 | 2.855 | 2.61 | 0.145 | 0.495 | 0.725 | 0.75 | 0.24 | 0.365 | 0.31 | 0.485 | 0.79 | 0.809 | -0.045 | 0.845 | 0.865 | 0.96 | 0.855 | 1.015 | 0.365 | 0.3 | 0.1 | 0 | 0.115 | 0.01 | 0.02 | 0.15 | 0.88 | 0.95 | 0 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.448 | 15.558 | 27.999 | 14.775 | 12.983 | 13.364 | 12.658 | 11.982 | 11.103 | 11.353 | 13.542 | 13.186 | 13.154 | 13.062 | 10.912 | 10.135 | 9.972 | 9.592 | 8.469 | 10.122 | 10.443 | 10.299 | 9.796 | 8.832 | 9.969 | 9.47 | 9.18 | 7.564 | 5.128 | 4.78 | 4.52 | 2.997 | 2.138 | 2.392 | 2.32 | 1.94 | 1.18 | 0.178 | 0.139 | 0.137 | 0.141 | 0.165 | 0.148 | 0.155 | 0.347 | 0.167 | 0.163 | 0.182 | 0.257 | 0.405 | 0.142 | 0.107 | 0.122 | 0.135 | 0.152 | 0.173 | 0.192 | 0.207 | 0.171 | 0.216 | 0.261 | 0.252 | 0.234 | 0.26 | 2.155 | 2.256 | 2.189 | 2.204 | 1.654 | 1.616 | 1.512 | 1.463 | 2.703 | 2.833 | 2.81 | 7.434 | 7.658 | 7.467 | 7.426 | 7.322 | 6.406 | 6.2 | 6.078 | 6.072 | 5.71 | 5.435 | 5.421 | 5.216 | 3.73 | 3.655 | 3.621 | 3.528 | 3.351 | 3.333 | 3.346 | 3.238 | 3.228 | 3.148 | 3.043 | 3.1 | 2.8 | 2.7 | 2.8 | 2.6 | 2.9 | 3.1 | 2.7 | 2.7 | 2.8 | 2.6 | 2.6 | 2.5 | 2.8 | 2.9 | 2.8 | 2.2 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.2 | 1.3 | 1.3 | 1 | 0.9 | 0.9 | 1 | 0.8 | 0.8 | 0.8 | 1 | 1 | 0.9 | 0.7 | 0.7 | 0.5 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.4 | 0.5 |
Total Non-Current Assets
| 135.881 | 138.065 | 140.952 | 147.47 | 143.23 | 142.827 | 143.102 | 138.958 | 138.579 | 155.292 | 173.119 | 170.976 | 164.352 | 163.098 | 158.697 | 145.467 | 145.287 | 146.548 | 145.151 | 147.22 | 146.487 | 147.221 | 143.109 | 137.874 | 140.044 | 139.699 | 80.772 | 82.401 | 73.764 | 71.405 | 71.439 | 71.837 | 71.422 | 70.151 | 68.855 | 47.801 | 43.644 | 41.188 | 40.334 | 40.481 | 39.079 | 36.781 | 37.381 | 37.812 | 40.265 | 13.208 | 14.278 | 13.669 | 13.723 | 14.622 | 14.807 | 14.723 | 13.97 | 14.656 | 14.917 | 12.229 | 12.926 | 14.179 | 14.556 | 14.44 | 14.451 | 15.084 | 15.404 | 15.993 | 17.417 | 16.829 | 17.502 | 17.916 | 18.173 | 18.842 | 19.477 | 19.486 | 21.426 | 22.202 | 22.885 | 28.381 | 31.714 | 32.24 | 32.197 | 32.49 | 32.067 | 29.362 | 28.533 | 25.103 | 24.914 | 25.337 | 25.486 | 26.017 | 26.557 | 26.933 | 33.837 | 33.444 | 33.848 | 35 | 38.233 | 39.112 | 40.14 | 40.361 | 41.192 | 41.2 | 41 | 40.9 | 33.5 | 33.3 | 34.2 | 32.5 | 32.1 | 30.3 | 30.3 | 31 | 31.7 | 32.3 | 33.3 | 33.9 | 33.8 | 33.7 | 31.5 | 29.2 | 29.5 | 28.4 | 27.7 | 27.2 | 24.7 | 23 | 19.4 | 19.4 | 18.7 | 18.4 | 16.6 | 15.9 | 15.4 | 15.3 | 15 | 14.9 | 14.9 | 14.7 | 14.4 | 14.9 | 15.1 | 15.2 | 14 | 13 | 12.7 | 12.2 |
Total Assets
| 407.35 | 400.322 | 408.481 | 426.83 | 422.057 | 435.28 | 450.419 | 456.941 | 467.307 | 473.68 | 485.368 | 469.771 | 422.177 | 428.746 | 415.023 | 393.924 | 367.238 | 358.17 | 344.606 | 358.933 | 349.385 | 347.012 | 339.574 | 335.086 | 335.03 | 335.162 | 235.079 | 218.938 | 205.325 | 198.183 | 197.15 | 196.848 | 194.765 | 188.425 | 185.438 | 151.8 | 151.962 | 147.348 | 143.664 | 139.937 | 136.238 | 139.342 | 132.237 | 125.494 | 127.325 | 87.226 | 80.406 | 78.913 | 80.72 | 80.263 | 80.059 | 80.947 | 80.73 | 76.495 | 75.287 | 74.194 | 73.575 | 74.001 | 73.218 | 73.568 | 75.105 | 74.247 | 74.221 | 79.591 | 85.44 | 85.794 | 90.394 | 87.904 | 86.166 | 86.256 | 85.598 | 85.159 | 88.745 | 89.965 | 96.082 | 97.261 | 102.814 | 106.868 | 109.737 | 106.279 | 106.946 | 104.459 | 105.86 | 102.974 | 99.645 | 98.555 | 98.713 | 99.827 | 101.589 | 99.346 | 105.827 | 112.915 | 114.042 | 116.7 | 124.327 | 130.039 | 130.786 | 128.599 | 124.906 | 122.9 | 124.4 | 122.7 | 124.1 | 119 | 117.8 | 111.8 | 111.1 | 108.4 | 110.3 | 106.7 | 107.3 | 105.7 | 108.6 | 110.2 | 111.2 | 106.1 | 109.5 | 107.6 | 109.5 | 104.9 | 105.6 | 108.9 | 105.3 | 87.2 | 86.8 | 86.3 | 85.5 | 80.6 | 82.1 | 78.8 | 78.9 | 74.5 | 72.6 | 71.2 | 71.4 | 69.2 | 72.2 | 71.8 | 70.7 | 67 | 64.5 | 58.9 | 54.8 | 55.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 46.292 | 46.949 | 41.653 | 50.52 | 45.168 | 47.879 | 50.58 | 42.06 | 44.936 | 48.569 | 52.858 | 52.34 | 38.096 | 38.039 | 35.429 | 39.327 | 30.512 | 33.275 | 24.66 | 33.271 | 30.768 | 25.903 | 24.802 | 24.685 | 25.024 | 22.337 | 19.263 | 19.752 | 13.677 | 13.988 | 12.779 | 13.507 | 14.658 | 15.397 | 11.324 | 11.775 | 15.497 | 14.092 | 10.848 | 9.706 | 11.281 | 8.757 | 9.839 | 8.363 | 8.937 | 6.936 | 6.246 | 6.629 | 6.204 | 6.383 | 5.515 | 5.941 | 7.171 | 5.782 | 5.673 | 5.104 | 5.777 | 5.629 | 5.17 | 5.426 | 5.537 | 4.731 | 4.819 | 4.627 | 5.412 | 5.558 | 5.7 | 6.635 | 6.838 | 6.826 | 5.842 | 5.026 | 6.697 | 5.776 | 6.794 | 6.047 | 5.95 | 5.606 | 9.089 | 8.853 | 8.549 | 5.91 | 6.509 | 5.4 | 4.27 | 4.797 | 4.193 | 5.192 | 6.831 | 5.401 | 6.31 | 6.802 | 7.533 | 7.403 | 8.807 | 8.971 | 9.62 | 9.366 | 10.685 | 9 | 9.8 | 9.1 | 9.1 | 10.7 | 11.8 | 10.5 | 9.6 | 6.8 | 8.2 | 7.1 | 7.5 | 6.4 | 8.6 | 7.6 | 8.8 | 6.6 | 7.7 | 7.9 | 8.6 | 7.5 | 8.9 | 7.8 | 7.2 | 7.1 | 7.3 | 6.7 | 8.5 | 6.6 | 9.3 | 8.3 | 8.4 | 6.7 | 6.6 | 6.6 | 7.4 | 6.9 | 10.9 | 9.5 | 10.8 | 7.6 | 0 | 0 | 0 | 0 |
Short Term Debt
| 5.625 | 5.625 | 5.156 | 8.919 | 4.219 | 3.75 | 3.75 | 6.885 | 4.688 | 15.286 | 15.286 | 17.374 | 15.286 | 15.286 | 15.286 | 16.41 | 15.286 | 15.286 | 11.464 | 16.632 | 15.286 | 15.286 | 15.286 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5.893 | 5.894 | 6.429 | 6.429 | 2.75 | 3 | 2.937 | 2.75 | 2.375 | 2.375 | 2.25 | 2.063 | 1.75 | 1.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.651 | 1.048 | 1.439 | 1.578 | 1.551 | 1.525 | 1.498 | 1.472 | 1.778 | 1.753 | 1.73 | 1.706 | 1.683 | 1.66 | 1.968 | 1.945 | 1.594 | 1.466 | 1.221 | 1.2 | 1.179 | 1.161 | 1.141 | 1.123 | 1.104 | 1.086 | 1.067 | 1.044 | 2.698 | 2.681 | 2.958 | 3.945 | 4.225 | 3.207 | 3.196 | 3.18 | 3.2 | 3.2 | 3.1 | 3.1 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 1.9 | 1.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 1 | 1 | 1.3 | 1.3 | 1.3 | 1.3 | 1 | 1 | 1 | 1 | 1 | 1 | 0.7 | 0.8 | 0.8 | 0.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.586 | 0 | 0 | 0 | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.571 | 5.78 | 5.346 | 0 | 0 | 0 | 2.213 | 0 | 7.91 | 9.18 | 8.804 | 7.367 | 5.559 | 6.397 | 5.074 | 0 | 0 | 0 | 1.821 | 0 | 0 | 0 | 0.437 | 0 | 0 | 0 | 0.473 | 0 | 0 | 0 | 0.67 | 0 | 0 | 0 | 0.084 | 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 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.121 | 40.362 | 35.576 | 35.804 | 38.754 | 35.556 | 32.414 | 34.034 | 41.614 | 41.934 | 37.749 | 32.604 | 39.998 | 37.152 | 40.31 | 44.061 | 54.197 | 42.134 | 33.662 | 17.632 | 17.484 | 17.587 | 16.644 | 14.122 | 15.595 | 12.737 | 10.455 | 15.259 | 13.237 | 11.382 | 10.642 | 12.504 | 11.79 | 9.852 | 6.794 | 10.01 | 10.103 | 9.932 | 9.298 | 10.184 | 9.076 | 5.35 | 3.868 | 7.768 | 9.905 | 3.708 | 2.843 | 3.222 | 3.165 | 2.73 | 2.77 | 4.499 | 4.361 | 3.198 | 2.416 | 3.713 | 3.297 | 2.281 | 2.183 | 2.227 | 1.968 | 2.342 | 2.156 | 2.519 | 3.273 | 3.105 | 2.923 | 2.55 | 2.526 | 2.628 | 2.538 | 2.458 | 3.295 | 3.626 | 3.375 | 3.182 | 3.697 | 4.181 | 4.097 | 2.087 | 3.122 | 4.898 | 6.508 | 5.079 | 4.897 | 5.66 | 6.437 | 5.825 | 5.375 | 6.325 | 5.945 | 4.853 | 5.129 | 4.117 | 4.459 | 3.371 | 5.487 | 5.884 | 9.557 | 6.8 | 6.9 | 6.5 | 6.5 | 5.7 | 6.5 | 5.6 | 6.3 | 5.3 | 5.6 | 4.3 | 4.3 | 4.4 | 5.8 | 10.3 | 11.6 | 10.1 | 4.5 | 3.6 | 6.1 | 4.1 | 5.1 | 4.6 | 3.4 | 3.2 | 3.9 | 3.5 | 4.7 | 3.3 | 4.2 | 3.8 | 4.5 | 3.4 | 3.1 | 3.1 | 4.3 | 3.4 | 3.7 | 3.2 | 4 | 3.3 | 11.7 | 11.7 | 7.9 | 9.8 |
Total Current Liabilities
| 95.038 | 92.936 | 88.165 | 100.589 | 88.141 | 87.185 | 86.744 | 85.192 | 91.238 | 105.789 | 105.893 | 111.122 | 93.38 | 90.477 | 91.025 | 104.872 | 99.995 | 90.695 | 69.786 | 69.356 | 63.538 | 58.776 | 56.732 | 46.393 | 46.619 | 41.074 | 35.718 | 41.222 | 32.914 | 31.37 | 29.421 | 31.904 | 32.342 | 31.678 | 24.547 | 24.619 | 28.6 | 26.961 | 22.896 | 22.265 | 22.732 | 16.357 | 15.77 | 17.881 | 20.53 | 10.644 | 9.089 | 9.851 | 9.369 | 9.113 | 8.285 | 10.44 | 11.532 | 8.98 | 8.089 | 8.817 | 9.074 | 7.91 | 7.353 | 7.653 | 7.505 | 7.073 | 6.975 | 7.796 | 9.734 | 10.102 | 10.202 | 10.736 | 10.889 | 10.952 | 9.852 | 9.262 | 11.745 | 11.132 | 11.876 | 10.912 | 11.308 | 11.755 | 15.132 | 12.533 | 13.138 | 12.029 | 14.218 | 11.658 | 10.328 | 11.598 | 11.753 | 12.121 | 14.919 | 12.794 | 13.299 | 14.353 | 15.344 | 14.478 | 17.211 | 16.567 | 18.314 | 18.447 | 23.422 | 19 | 19.9 | 18.7 | 18.7 | 18.7 | 20.6 | 18.4 | 18.2 | 14.4 | 16.1 | 13.7 | 14.1 | 13.1 | 16.3 | 19.3 | 21 | 17.3 | 12.8 | 12.1 | 15.3 | 12.2 | 14.6 | 13 | 11.3 | 11.1 | 12 | 11.1 | 14.1 | 10.9 | 14.5 | 13.1 | 14.2 | 11.4 | 11 | 11 | 12.7 | 11.3 | 15.6 | 13.7 | 15.8 | 11.9 | 12.4 | 12.5 | 8.7 | 10.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 90.05 | 83.755 | 96.958 | 101.598 | 130.014 | 141.835 | 156.609 | 159.439 | 165.607 | 142.397 | 122.652 | 108.303 | 85.26 | 102.109 | 99.466 | 75.57 | 64.959 | 73.49 | 93.928 | 108.763 | 108.992 | 113.763 | 107.663 | 111.522 | 112.224 | 122.801 | 39.949 | 32.933 | 32.956 | 34.454 | 35.962 | 36.227 | 38.611 | 36.898 | 41.634 | 21.2 | 21.13 | 20.5 | 25.25 | 22.66 | 22.75 | 34.775 | 31.867 | 24.5 | 25.062 | 5 | 0.12 | 29.36 | 0 | 0.52 | 1.16 | 0.64 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.379 | 3.277 | 2.426 | 5.354 | 2.446 | 1.048 | 1.439 | 1.824 | 2.202 | 2.574 | 2.937 | 3.296 | 3.98 | 6.806 | 8.153 | 7.299 | 5.663 | 6.093 | 5.644 | 5.957 | 6.266 | 6.569 | 6.866 | 7.157 | 7.445 | 7.73 | 8.006 | 8.28 | 13.549 | 14.91 | 16.904 | 22.979 | 29.53 | 30.697 | 29.058 | 21.642 | 19.5 | 20.4 | 21 | 22 | 17.6 | 15 | 12.3 | 13.1 | 13.5 | 14.2 | 14.6 | 15.3 | 15.7 | 16.5 | 16.9 | 18 | 18 | 18.3 | 18.3 | 18.6 | 18.6 | 18.9 | 18.9 | 19.2 | 4.2 | 4.5 | 6.5 | 4.9 | 5 | 5.3 | 5.4 | 7 | 7.1 | 7.5 | 7.5 | 8.3 | 8.9 | 9.3 | 9.9 | 9.3 | 9.4 | 10.4 | 4.1 | 8.4 | 9.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 12.809 | 0 | 0 | 0 | -4.782 | 0 | 0 | 0 | 15.42 | 14.548 | 14.443 | 0 | 14.574 | 9.771 | 9.932 | 10.092 | 10.253 | 8.422 | 8.532 | 8.643 | 8.705 | 7.761 | 7.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.941 | 8.012 | 8.084 | 3.382 | 3.46 | 3.539 | 3.617 | 6.644 | 7.034 | 10.545 | -18.892 | 0 | 7.985 | 8.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.38 | 0 | 0 | 0 | 4.782 | 0 | 0 | 0.515 | 2.085 | 1.448 | 1.353 | 0 | 0.45 | 3.26 | 4.405 | 5.97 | 7.042 | 6.62 | 6.73 | 7.365 | 8.475 | 8.525 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.221 | 0.191 | 0.17 | 0.16 | 0.15 | 0.13 | 0.12 | 0.1 | 0.09 | 0.07 | 0.05 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0.495 | 0.725 | 0.75 | 0.24 | 0.365 | 0.31 | 0.485 | 0.79 | 0.809 | 0.8 | 0.845 | 0.865 | 0.96 | 0.855 | 1.015 | 0.365 | 0.3 | 0.1 | 0.165 | 0.115 | 0.01 | 0 | 0.15 | 0 | 0 | 1.815 | 2.25 | 2.16 | 2.37 | 2.33 | 2.3 | 1.595 | 1.64 | 1.385 | 1.7 | 2.2 | 2.1 | 2.1 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.9 | 2.9 | 2.7 | 2.6 | 2.2 | 1.9 | 1.5 | 1.3 | 1.2 | 1.2 | 0.9 | 0.9 | 1 | 1.2 | 1 | 1 | 1.9 | 1.8 | 1.5 | 1.7 | 1.5 | 1.5 | 1.3 | 1.3 | 1.5 | 1.5 | 1.3 | 1.3 | 1.4 | 1.5 | 1.3 | 1.4 | 1.4 | 1.6 | 1.3 | 1.1 |
Other Non-Current Liabilities
| 22.753 | 22.721 | 22.537 | 22.625 | 8.791 | 13.021 | 14.411 | 19.711 | 21.367 | 22.349 | 23.73 | 23.471 | 21.154 | 21.292 | 23.149 | 21.402 | 15.443 | 15.105 | 16.532 | 16.218 | 13.815 | 13.623 | 16.089 | 26.25 | 16.953 | 16.803 | 20.346 | 19.815 | 14.755 | 14.245 | 17.698 | 18.167 | 16.003 | 16.248 | 18.693 | 13.291 | 11.154 | 12.391 | 12.424 | 14.409 | 9.661 | 10.995 | 11.022 | 11.048 | 14.447 | 7.734 | 11.245 | -18.156 | 8.604 | 0.77 | 0.75 | 8.821 | 4.323 | 4.487 | 4.381 | 4.277 | 3.25 | 5.677 | 5.734 | 5.796 | 7.642 | 7.71 | 7.703 | 7.721 | 1.608 | 1.646 | 1.58 | 1.526 | 1.696 | 1.772 | 1.758 | 1.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 |
Total Non-Current Liabilities
| 112.803 | 106.476 | 119.495 | 128.603 | 138.805 | 154.856 | 171.02 | 179.15 | 186.974 | 164.746 | 146.897 | 133.859 | 107.862 | 124.754 | 122.615 | 97.422 | 83.662 | 93 | 116.43 | 132.023 | 129.427 | 134.116 | 131.117 | 137.772 | 137.702 | 148.504 | 60.295 | 52.748 | 47.711 | 48.699 | 53.66 | 54.394 | 54.614 | 53.146 | 60.327 | 34.491 | 32.284 | 32.921 | 37.895 | 37.26 | 32.581 | 45.93 | 43.039 | 35.678 | 39.629 | 12.834 | 11.455 | 11.274 | 8.654 | 9.305 | 10.103 | 9.461 | 5.123 | 4.487 | 4.381 | 4.277 | 3.25 | 5.677 | 5.734 | 5.796 | 7.642 | 7.71 | 7.703 | 11.1 | 5.03 | 4.567 | 7.659 | 4.722 | 2.984 | 3.576 | 3.892 | 3.795 | 3.364 | 3.746 | 4.096 | 4.825 | 7.671 | 9.113 | 8.154 | 6.678 | 6.458 | 5.944 | 6.057 | 6.431 | 6.684 | 6.876 | 7.157 | 7.595 | 7.73 | 8.006 | 10.095 | 15.799 | 17.07 | 19.274 | 25.309 | 31.83 | 32.292 | 30.698 | 23.027 | 21.2 | 22.6 | 23.2 | 24.1 | 19.8 | 17.5 | 14.8 | 15.5 | 15.9 | 17 | 17.4 | 18 | 18.4 | 18.7 | 18.8 | 19.5 | 19.3 | 21.8 | 21.8 | 21.8 | 21.8 | 22.2 | 22.4 | 22.5 | 7.5 | 6.5 | 8.2 | 6.4 | 6.6 | 6.7 | 6.8 | 8.3 | 8.4 | 9 | 9 | 9.6 | 10.2 | 10.6 | 11.4 | 10.6 | 10.8 | 11.8 | 5.8 | 9.6 | 10.8 |
Total Liabilities
| 207.841 | 199.412 | 207.66 | 229.192 | 226.946 | 242.041 | 257.764 | 264.342 | 278.212 | 270.535 | 252.79 | 244.981 | 201.242 | 215.231 | 213.64 | 202.294 | 183.657 | 183.695 | 186.216 | 201.379 | 192.965 | 192.892 | 187.849 | 184.165 | 184.321 | 189.578 | 96.013 | 93.97 | 80.625 | 80.069 | 83.081 | 86.298 | 86.956 | 84.824 | 84.874 | 59.11 | 60.884 | 59.882 | 60.791 | 59.525 | 55.313 | 62.287 | 58.809 | 53.559 | 60.159 | 23.478 | 20.544 | 21.125 | 18.023 | 18.418 | 18.388 | 19.901 | 16.655 | 13.467 | 12.47 | 13.094 | 12.325 | 13.587 | 13.087 | 13.449 | 15.148 | 14.783 | 14.678 | 18.896 | 14.763 | 14.669 | 17.86 | 15.458 | 13.874 | 14.528 | 13.743 | 13.057 | 15.109 | 14.878 | 15.972 | 15.736 | 18.979 | 20.868 | 23.286 | 19.211 | 19.596 | 17.973 | 20.275 | 18.089 | 17.012 | 18.474 | 18.91 | 19.717 | 22.648 | 20.8 | 23.394 | 30.152 | 32.414 | 33.752 | 42.52 | 48.397 | 50.606 | 49.144 | 46.449 | 40.2 | 42.5 | 41.9 | 42.8 | 38.5 | 38.1 | 33.2 | 33.7 | 30.3 | 33.1 | 31.1 | 32.1 | 31.5 | 35 | 38.1 | 40.5 | 36.6 | 34.6 | 33.9 | 37.1 | 34 | 36.8 | 35.4 | 33.8 | 18.6 | 18.5 | 19.3 | 20.5 | 17.5 | 21.2 | 19.9 | 22.5 | 19.8 | 20 | 20 | 22.3 | 21.5 | 26.2 | 25.1 | 26.4 | 22.7 | 24.2 | 18.3 | 18.3 | 21.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 3.418 | 0 | 0 | 0 | 2.728 | 2.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0 | 0 | 0 | 0.007 | 0.007 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.007 | 0 | 0.007 | 0 | 0.007 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.052 | 122.106 | 123.946 | 122.464 | 121.308 | 120.49 | 121.572 | 122.979 | 123.058 | 137.986 | 166.914 | 161.636 | 159.711 | 153.412 | 150.734 | 141.972 | 130.968 | 124.243 | 109.086 | 107.581 | 106.426 | 104.165 | 102.945 | 103.032 | 102.062 | 97.664 | 95.296 | 83.129 | 82.817 | 79.239 | 76.637 | 74.283 | 71.166 | 68.287 | 66.52 | 65.392 | 63.181 | 60.357 | 57.83 | 56.843 | 54.974 | 52.666 | 49.7 | 49.315 | 48.514 | 47.118 | 45.68 | 44.451 | 48.3 | 47.967 | 48.075 | 48.59 | 48.751 | 48.04 | 48.113 | 48.403 | 48.704 | 48.183 | 48.061 | 48.484 | 49.423 | 49.075 | 49.244 | 50.641 | 54.726 | 55.1 | 56.079 | 56.179 | 0 | 0 | 0 | 57.754 | 58.542 | 0 | 0 | 66.378 | 76.091 | 0 | 71.26 | 72.126 | 0 | 72.288 | 0 | 71.884 | 0 | 0 | 70.047 | 70.387 | 0 | 0 | 0 | 73.767 | 0 | 0 | 0 | 71.884 | 69.88 | 69.155 | 72.7 | 72.4 | 74.7 | 71.7 | 72.2 | 69.8 | 70.6 | 70.1 | 68.7 | 68.1 | 66.7 | 66.8 | 0 | 64.4 | 0 | 0 | 0 | 59.6 | 0 | 0 | 0 | 60.8 | 59.6 | 59.6 | 59.6 | 59.6 | 58.1 | 58.1 | 54.3 | 54.3 | 48.7 | 48.7 | 48.7 | 48.7 | 42.5 | 42.5 | 42.5 | 42.5 | 44.3 | 42.8 | 40.4 | 39.2 | 35.2 | 35.1 | 31.3 | 28.6 |
Accumulated Other Comprehensive Income/Loss
| -3.418 | -3.971 | -2.743 | -2.285 | -2.728 | -2.345 | -2.663 | -3.011 | -5.725 | -5.486 | -5.037 | -6.213 | -5.788 | -5.491 | -12.139 | -12.201 | -8.02 | -8.164 | -8.38 | -7.484 | -7.098 | -7.226 | -7.771 | -7.985 | -7.06 | -7.093 | -6.871 | -7.279 | -5.503 | -5.841 | -6.066 | -6.164 | -5.667 | -5.682 | -6.08 | -6.522 | -5.361 | -5.488 | -5.839 | -5.945 | -3.03 | -3.169 | -3.176 | -3.214 | -5.255 | -5.422 | -7.765 | -7.957 | -6.414 | -6.575 | -6.736 | -6.897 | -3.813 | -3.896 | -3.979 | -4.062 | -3.583 | 0 | 0 | -3.808 | -5.106 | -5.215 | -5.324 | -5.439 | -0.46 | -0.479 | -0.504 | -0.504 | 72.292 | 71.728 | 71.854 | -0.893 | -0.047 | 75.087 | 80.11 | -0.101 | 7.745 | 86 | 15.191 | -0.331 | 87.351 | -0.403 | 85.586 | -0.648 | 82.633 | 80.081 | 9.756 | -0.904 | 78.941 | 78.545 | 82.433 | -0.666 | 81.628 | 82.948 | 81.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.859 | 82.759 | 79.602 | 77.443 | 76.515 | 75.078 | 73.73 | 72.615 | 71.746 | 70.629 | 70.685 | 69.351 | 66.996 | 65.578 | 62.773 | 61.844 | 60.618 | 58.381 | 57.669 | 57.442 | 57.077 | 57.166 | 56.536 | 55.859 | 55.692 | 54.998 | 50.626 | 49.103 | 47.371 | 44.701 | 43.483 | 42.416 | 42.296 | 40.982 | 40.11 | 33.806 | 33.244 | 32.583 | 30.868 | 29.501 | 28.974 | 27.551 | 26.897 | 25.821 | 23.901 | 22.046 | 21.941 | 21.288 | 20.805 | 20.447 | 20.326 | 19.347 | 19.131 | 18.877 | 18.677 | 16.753 | 16.123 | 12.225 | 12.064 | 15.437 | 15.633 | 15.598 | 15.618 | 15.486 | 16.405 | 16.497 | 16.951 | 16.764 | 0 | 0 | 0 | 15.235 | 15.134 | 0 | 0 | 15.24 | 0 | 0 | 0 | 15.266 | 0 | 14.593 | 0 | 13.641 | 0 | 0 | 0 | 10.62 | 0 | 0 | 0 | 9.654 | 0 | 0 | 0 | 9.751 | 10.3 | 10.3 | 5.757 | 10.3 | 7.2 | 9.1 | 9.1 | 10.7 | 9.1 | 8.5 | 8.7 | 10 | 10.5 | 8.8 | 75.2 | 9.8 | 73.6 | 72.1 | 70.7 | 9.9 | 74.9 | 73.7 | 72.4 | 10.1 | 9.2 | 13.9 | 11.9 | 9 | 10.2 | 8.9 | 10.7 | 8.8 | 12.2 | 10.2 | 7.7 | 6 | 10.1 | 8.7 | 6.6 | 5.2 | 1.7 | 3.9 | 3.9 | 5.1 | 5.1 | 5.5 | 5.2 | 5.1 |
Total Shareholders Equity
| 199.509 | 200.91 | 200.821 | 197.638 | 195.111 | 193.239 | 192.655 | 192.599 | 189.095 | 203.145 | 232.578 | 224.79 | 220.935 | 213.515 | 201.383 | 191.63 | 183.581 | 174.475 | 158.39 | 157.554 | 156.42 | 154.12 | 151.725 | 150.921 | 150.709 | 145.584 | 139.066 | 124.968 | 124.7 | 118.114 | 114.069 | 110.55 | 107.809 | 103.601 | 100.564 | 92.69 | 91.078 | 87.466 | 82.873 | 80.412 | 80.925 | 77.055 | 73.428 | 71.935 | 67.166 | 63.748 | 59.862 | 57.788 | 62.697 | 61.845 | 61.671 | 61.046 | 64.075 | 63.028 | 62.817 | 61.1 | 61.25 | 60.415 | 60.131 | 60.119 | 59.957 | 59.463 | 59.544 | 60.695 | 70.677 | 71.125 | 72.533 | 72.445 | 72.292 | 71.728 | 71.854 | 72.102 | 73.636 | 75.087 | 80.11 | 81.525 | 83.836 | 86 | 86.451 | 87.068 | 87.351 | 86.486 | 85.586 | 84.884 | 82.633 | 80.081 | 79.803 | 80.11 | 78.941 | 78.545 | 82.433 | 82.762 | 81.628 | 82.948 | 81.808 | 81.642 | 80.18 | 79.455 | 78.457 | 82.7 | 81.9 | 80.8 | 81.3 | 80.5 | 79.7 | 78.6 | 77.4 | 78.1 | 77.2 | 75.6 | 75.2 | 74.2 | 73.6 | 72.1 | 70.7 | 69.5 | 74.9 | 73.7 | 72.4 | 70.9 | 68.8 | 73.5 | 71.5 | 68.6 | 68.3 | 67 | 65 | 63.1 | 60.9 | 58.9 | 56.4 | 54.7 | 52.6 | 51.2 | 49.1 | 47.7 | 46 | 46.7 | 44.3 | 44.3 | 40.3 | 40.6 | 36.5 | 33.7 |
Total Equity
| 199.509 | 200.91 | 200.821 | 197.638 | 195.111 | 193.239 | 192.655 | 192.599 | 189.095 | 203.145 | 232.578 | 224.79 | 220.935 | 213.515 | 201.383 | 191.63 | 183.581 | 174.475 | 158.39 | 157.554 | 156.42 | 154.12 | 151.725 | 150.921 | 150.709 | 145.584 | 139.066 | 124.968 | 124.7 | 118.114 | 114.069 | 110.55 | 107.809 | 103.601 | 100.564 | 92.69 | 91.078 | 87.466 | 82.873 | 80.412 | 80.925 | 77.055 | 73.428 | 71.935 | 67.166 | 63.748 | 59.862 | 57.788 | 62.697 | 61.845 | 61.671 | 61.046 | 64.075 | 63.028 | 62.817 | 61.1 | 61.25 | 60.415 | 60.131 | 60.119 | 59.957 | 59.463 | 59.544 | 60.695 | 70.677 | 71.125 | 72.533 | 72.445 | 72.292 | 71.728 | 71.854 | 72.102 | 73.636 | 75.087 | 80.11 | 81.525 | 83.836 | 86 | 86.451 | 87.068 | 87.351 | 86.486 | 85.586 | 84.884 | 82.633 | 80.081 | 79.803 | 80.11 | 78.941 | 78.545 | 82.433 | 82.762 | 81.628 | 82.948 | 81.808 | 81.642 | 80.18 | 79.455 | 78.457 | 82.7 | 81.9 | 80.8 | 81.3 | 80.5 | 79.7 | 78.6 | 77.4 | 78.1 | 77.2 | 75.6 | 75.2 | 74.2 | 73.6 | 72.1 | 70.7 | 69.5 | 74.9 | 73.7 | 72.4 | 70.9 | 68.8 | 73.5 | 71.5 | 68.6 | 68.3 | 67 | 65 | 63.1 | 60.9 | 58.9 | 56.4 | 54.7 | 52.6 | 51.2 | 49.1 | 47.7 | 46 | 46.7 | 44.3 | 44.3 | 40.3 | 40.6 | 36.5 | 33.7 |
Total Liabilities & Shareholders Equity
| 407.35 | 400.322 | 408.481 | 426.83 | 422.057 | 435.28 | 450.419 | 456.941 | 467.307 | 473.68 | 485.368 | 469.771 | 422.177 | 428.746 | 415.023 | 393.924 | 367.238 | 358.17 | 344.606 | 358.933 | 349.385 | 347.012 | 339.574 | 335.086 | 335.03 | 335.162 | 235.079 | 218.938 | 205.325 | 198.183 | 197.15 | 196.848 | 194.765 | 188.425 | 185.438 | 151.8 | 151.962 | 147.348 | 143.664 | 139.937 | 136.238 | 139.342 | 132.237 | 125.494 | 127.325 | 87.226 | 80.406 | 78.913 | 80.72 | 80.263 | 80.059 | 80.947 | 80.73 | 76.495 | 75.287 | 74.194 | 73.575 | 74.001 | 73.218 | 73.568 | 75.105 | 74.247 | 74.221 | 79.591 | 85.44 | 85.794 | 90.394 | 87.904 | 86.166 | 86.256 | 85.598 | 85.159 | 88.745 | 89.965 | 96.082 | 97.261 | 102.814 | 106.868 | 109.737 | 106.279 | 106.946 | 104.459 | 105.86 | 102.974 | 99.645 | 98.555 | 98.713 | 99.827 | 101.589 | 99.346 | 105.827 | 112.915 | 114.042 | 116.7 | 124.327 | 130.039 | 130.786 | 128.599 | 124.906 | 122.9 | 124.4 | 122.7 | 124.1 | 119 | 117.8 | 111.8 | 111.1 | 108.4 | 110.3 | 106.7 | 107.3 | 105.7 | 108.6 | 110.2 | 111.2 | 106.1 | 109.5 | 107.6 | 109.5 | 104.9 | 105.6 | 108.9 | 105.3 | 87.2 | 86.8 | 86.3 | 85.5 | 80.6 | 82.1 | 78.8 | 78.9 | 74.5 | 72.6 | 71.2 | 71.4 | 69.2 | 72.2 | 71.8 | 70.7 | 67 | 64.5 | 58.9 | 54.8 | 55.1 |