The Shyft Group, Inc.
NASDAQ:SHYF
11.69 (USD) • At close December 24, 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 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.44 | 8.958 | 13.251 | 9.957 | 9.876 | 7.808 | 7.378 | 11.548 | 2.862 | 6.607 | 3.691 | 37.158 | 14.549 | 4.178 | 10.049 | 20.995 | 43.055 | 23.893 | 40.903 | 19.349 | 15.019 | 17.897 | 21.368 | 27.439 | 15.667 | 21.664 | 29.407 | 33.523 | 21.855 | 21.24 | 35.412 | 32.041 | 39.986 | 39.764 | 36.785 | 32.701 | 20.887 | 20.597 | 11.958 | 28.57 | 28.479 | 29.677 | 27.198 | 30.707 | 19.964 | 15.618 | 16.617 | 21.748 | 26.69 | 33.29 | 39.441 | 31.677 | 30.505 | 30.627 | 24.993 | 14.507 | 16.742 | 10.066 | 4.379 | 18.475 | 36.254 | 16.837 | 27.224 | 13.741 | 6.854 | 3.166 | 5.298 | 13.528 | 3.55 | 1.584 | 1.291 | 13.835 | 5.563 | 6.848 | 9.005 | 9.702 | 15.403 | 16.333 | 8.387 | 10.463 | 13.524 | 22.668 | 17.827 | 18.481 | 15.409 | 9.557 | 8.161 | 8.082 | 10.375 | 0.333 | 1.287 | 4.193 | 0.018 | 2.101 | 0.392 | 0.535 | 1.037 | 2.103 | 0.813 | 0 | 0.1 | 0.5 | 0 | 0 | 0.5 | 1 | 1.4 | 4.8 | 3 | 8.3 | 4.2 | 4.9 | 1.2 | 2.7 | 3.2 | 5.2 | 0.8 | 1 | 5.3 | 2.9 | 0.4 | 2.1 | 12.3 | 1.1 | 2.3 | 0.6 | 14.2 | 12.1 | 10.6 | 11.3 | 2.2 | 0.9 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.5 | 0.3 | 0.3 | 0.9 | 0.2 | 0.2 | 0.3 |
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 | 1.985 | 1.988 | 2 | 1.5 | 1.491 | 1.507 | 0 | 2.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.44 | 8.958 | 13.251 | 9.957 | 9.876 | 7.808 | 7.378 | 11.548 | 2.862 | 6.607 | 3.691 | 37.158 | 14.549 | 4.178 | 10.049 | 20.995 | 43.055 | 23.893 | 40.903 | 19.349 | 15.019 | 17.897 | 21.368 | 27.439 | 15.667 | 21.664 | 29.407 | 33.523 | 21.855 | 21.24 | 35.412 | 32.041 | 39.986 | 39.764 | 36.785 | 32.701 | 20.887 | 20.597 | 11.958 | 28.57 | 28.479 | 29.677 | 27.198 | 30.707 | 19.964 | 15.618 | 16.617 | 21.748 | 26.69 | 33.29 | 39.441 | 31.677 | 30.505 | 30.627 | 24.993 | 14.507 | 16.742 | 10.066 | 4.379 | 18.475 | 36.254 | 16.837 | 27.224 | 13.741 | 6.854 | 3.166 | 5.298 | 13.528 | 3.55 | 1.584 | 1.291 | 13.835 | 5.563 | 6.848 | 10.99 | 11.69 | 17.403 | 17.833 | 9.877 | 11.97 | 13.524 | 25.466 | 17.827 | 18.481 | 15.409 | 9.557 | 8.161 | 8.082 | 10.375 | 0.333 | 1.287 | 4.193 | 0.018 | 2.101 | 0.392 | 0.535 | 1.037 | 2.103 | 0.813 | 0 | 0.1 | 0.5 | 0 | 0 | 0.5 | 1 | 1.4 | 4.8 | 3 | 8.3 | 4.2 | 4.9 | 1.2 | 2.7 | 3.2 | 5.2 | 0.8 | 1 | 5.3 | 2.9 | 0.4 | 2.1 | 12.3 | 1.1 | 2.3 | 0.6 | 14.2 | 12.1 | 10.6 | 11.3 | 2.2 | 0.9 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.5 | 0.3 | 0.3 | 0.9 | 0.2 | 0.2 | 0.3 |
Net Receivables
| 163.084 | 152.49 | 150.513 | 164.374 | 169.29 | 143.984 | 196.347 | 222.279 | 199.049 | 145.245 | 122.956 | 118.671 | 114.061 | 131.232 | 129.256 | 80.612 | 121.869 | 85.442 | 94.313 | 77.934 | 178.473 | 168.16 | 148.454 | 106.801 | 153.522 | 138.974 | 124.439 | 83.147 | 93.682 | 82.62 | 64.189 | 66.728 | 71.178 | 69.625 | 59.532 | 56.617 | 68.521 | 63.563 | 70.252 | 48.362 | 59.432 | 49.186 | 55.579 | 47.56 | 52.299 | 50.552 | 40.309 | 47.139 | 50.043 | 50.63 | 43.141 | 40.042 | 44.225 | 33.643 | 41.605 | 52.542 | 49.976 | 46.22 | 49.962 | 49.186 | 49.261 | 78.6 | 71.376 | 75.935 | 152.305 | 104.549 | 171.708 | 132.907 | 90.333 | 79.88 | 79.243 | 62.62 | 59.913 | 55.455 | 48.992 | 38.006 | 42.755 | 39.337 | 37.743 | 34.315 | 38.572 | 28.828 | 25.652 | 20.562 | 23.984 | 25.874 | 27.714 | 28.823 | 28.565 | 31.439 | 28.468 | 25.775 | 32.829 | 29.134 | 27.089 | 37.768 | 30.439 | 43.766 | 44.156 | 37.8 | 47.8 | 47.5 | 44.8 | 43.1 | 41.4 | 29.4 | 26.9 | 27.4 | 24.8 | 23.1 | 28.7 | 26.3 | 28.5 | 25.5 | 26 | 20.2 | 19.9 | 17.9 | 25.5 | 23.3 | 23.8 | 20.3 | 21.3 | 17.3 | 23.1 | 23 | 20.4 | 20.2 | 18.8 | 18.4 | 13.4 | 13.4 | 11.8 | 11.2 | 9.1 | 8 | 9.5 | 8.4 | 6.1 | 6.2 | 5.6 | 6.6 | 5.2 | 3.3 | 2.8 | 1.8 |
Inventory
| 108.931 | 94.593 | 97.931 | 105.135 | 115.2 | 101.303 | 109.308 | 100.161 | 111.213 | 102.01 | 91.256 | 67.184 | 81.901 | 68.42 | 58.543 | 46.428 | 43.076 | 53.607 | 59.289 | 59.456 | 87.936 | 82.065 | 84.457 | 69.992 | 75.759 | 64.613 | 48.517 | 77.692 | 95.07 | 88.444 | 109.153 | 58.896 | 67.96 | 59.829 | 71.177 | 60.558 | 78.533 | 69.943 | 85.07 | 71.163 | 73.702 | 84.432 | 75.388 | 81.419 | 82.374 | 73.691 | 77.685 | 67.591 | 70.796 | 57.529 | 58.737 | 66.991 | 64.877 | 61.699 | 61.436 | 60.161 | 78.451 | 80.325 | 100.153 | 102.402 | 83.879 | 88.734 | 89.495 | 86.648 | 102.091 | 113.107 | 95.461 | 103.076 | 90.94 | 78.748 | 72.793 | 64.173 | 55.438 | 50.905 | 48.752 | 44.265 | 39.711 | 36.362 | 36.637 | 32.442 | 34.863 | 31.402 | 29.195 | 26.588 | 30.27 | 29.724 | 27.775 | 25.205 | 23.961 | 24.583 | 24.004 | 23.588 | 28.338 | 28.634 | 30.272 | 30.438 | 30.41 | 44.843 | 44.401 | 47.1 | 50.7 | 48.2 | 49.7 | 47.2 | 37.9 | 38.3 | 38.3 | 27 | 34.2 | 27.7 | 24.8 | 24.3 | 27.4 | 25.7 | 27 | 24.4 | 28.6 | 26.7 | 11.8 | 23.4 | 31.2 | 36 | 31.4 | 26.1 | 27.1 | 25.5 | 20.5 | 13.2 | 15.8 | 14.5 | 13.7 | 12.2 | 16.3 | 18.7 | 14.9 | 10.6 | 7.8 | 7.2 | 8.4 | 5.9 | 7.3 | 8.2 | 6.7 | 5.5 | 3 | 1.9 |
Other Current Assets
| 6.364 | 7.489 | 6.7 | 7.462 | 5.35 | 7.078 | 4.908 | 11.779 | 12.813 | 13.698 | 12.041 | 10.813 | 8.569 | 8.859 | 8.274 | 8.172 | 9.49 | 11.176 | 9.503 | 96.069 | 6.247 | 5.664 | 5.437 | 41.097 | 4.828 | 4.441 | 4.822 | 4.425 | 4.482 | 5.283 | 5.318 | 4.526 | 3.044 | 5.183 | 7.709 | 8.425 | 7.559 | 12.355 | 14.494 | 13.156 | 10.87 | 13.179 | 13.059 | 11.041 | 12.224 | 13.77 | 16.583 | 16.045 | 19.013 | 15.914 | 15.617 | 10.359 | 10.699 | 13.619 | 12.786 | 12.744 | 13.516 | 17.841 | 10.602 | 18.122 | 13.758 | 14.552 | 15.039 | 15.139 | 9.243 | 9.069 | 9.052 | 8.903 | 6.942 | 8.483 | 10.819 | 17.348 | 14.932 | 9.777 | 5.334 | 5.694 | 3.336 | 4.001 | 4.195 | 4.488 | 3.557 | 3.592 | 4.135 | 4.768 | 4.582 | 5.169 | 5.264 | 5.058 | 5.109 | 5.401 | 6.835 | 6.935 | 7.196 | 7.185 | 8.992 | 8.751 | 12.642 | 4.945 | 4.809 | 6 | 3.1 | 3.7 | 3.1 | 3.3 | 6.7 | 6.6 | 6.6 | 6.4 | 7.4 | 5.4 | 8.6 | 12.4 | 11.9 | 12 | 10.5 | 10.7 | 12.2 | 16 | 28.8 | 15.9 | 17 | 17.8 | 13.1 | 11.7 | 13.6 | 13.6 | 3.7 | 1.4 | 0.5 | 0.9 | 1 | 0.8 | 0.5 | 0.4 | 0.6 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 |
Total Current Assets
| 299.819 | 263.53 | 268.395 | 286.928 | 299.716 | 260.173 | 317.941 | 345.767 | 325.937 | 267.56 | 229.944 | 233.826 | 219.08 | 212.689 | 206.122 | 156.207 | 217.49 | 174.118 | 204.008 | 252.808 | 287.675 | 273.786 | 259.716 | 245.329 | 249.776 | 229.692 | 207.185 | 198.787 | 215.089 | 197.587 | 214.072 | 162.191 | 182.168 | 174.401 | 175.203 | 158.301 | 175.5 | 166.458 | 181.774 | 161.251 | 172.483 | 176.474 | 171.224 | 172.197 | 166.861 | 153.631 | 151.194 | 152.523 | 166.542 | 157.363 | 156.936 | 149.069 | 150.306 | 139.588 | 140.82 | 139.954 | 158.685 | 154.453 | 165.097 | 182.113 | 183.152 | 198.723 | 203.133 | 191.464 | 270.492 | 229.891 | 281.519 | 258.413 | 191.765 | 168.695 | 164.147 | 157.977 | 135.846 | 122.985 | 114.069 | 99.656 | 103.206 | 97.533 | 88.452 | 83.215 | 90.517 | 89.288 | 76.809 | 70.398 | 74.246 | 70.325 | 68.914 | 67.168 | 68.01 | 61.756 | 60.594 | 60.49 | 68.381 | 67.054 | 66.745 | 77.492 | 74.528 | 95.657 | 94.178 | 90.9 | 101.7 | 99.9 | 97.6 | 94.1 | 86.5 | 75.3 | 73.2 | 65.6 | 69.4 | 64.5 | 66.3 | 67.9 | 69 | 65.9 | 66.7 | 60.5 | 61.5 | 61.6 | 71.4 | 65.5 | 72.4 | 76.2 | 78.1 | 56.2 | 66.1 | 62.7 | 58.8 | 46.9 | 45.7 | 45.1 | 30.3 | 27.3 | 29 | 30.4 | 24.8 | 19.2 | 17.6 | 16.1 | 14.9 | 12.9 | 13.5 | 15.3 | 13.2 | 9.3 | 6.1 | 4.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 124.297 | 121.762 | 125.983 | 129.264 | 127.106 | 126.525 | 128.87 | 124.139 | 120.126 | 120.595 | 120.598 | 104.373 | 101.677 | 96.24 | 93.03 | 89.164 | 72.889 | 66.677 | 71.188 | 72.221 | 99.299 | 70.548 | 69.105 | 56.567 | 55.547 | 54.63 | 54.966 | 55.177 | 55.984 | 57.078 | 58.134 | 53.116 | 50.998 | 49.904 | 47.439 | 47.32 | 47.799 | 49.547 | 50.162 | 50.417 | 51.07 | 52.19 | 53.159 | 54.278 | 55.85 | 57.442 | 58.734 | 59.122 | 58.273 | 58.437 | 56.317 | 65.399 | 66.82 | 67.835 | 70.369 | 71.268 | 72.93 | 74.537 | 78.823 | 80.228 | 65.815 | 67.394 | 65.78 | 66.786 | 66.226 | 62.043 | 59.292 | 56.673 | 51.479 | 42.446 | 35.874 | 29.659 | 23.963 | 19.716 | 18.623 | 18.478 | 18.354 | 18.257 | 18.389 | 18.239 | 17.976 | 16.21 | 15.616 | 14.784 | 15.005 | 15.158 | 14.984 | 15.155 | 14.56 | 14.694 | 12.405 | 11.288 | 10.787 | 10.691 | 10.578 | 10.596 | 10.718 | 21.859 | 22.289 | 22.6 | 22.6 | 22.6 | 22.9 | 23.4 | 11.4 | 11.8 | 12 | 11.9 | 12 | 11.2 | 11.4 | 11.4 | 12.1 | 12.2 | 12.3 | 12.3 | 12.6 | 12.8 | 12.8 | 12.9 | 13.2 | 13.4 | 12.1 | 10.5 | 9.7 | 10 | 9.7 | 7.3 | 7.2 | 6.9 | 6.5 | 5.8 | 5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.3 | 4.4 | 4.3 | 4.3 | 3.7 | 2.5 | 1.3 | 0.6 |
Goodwill
| 64.902 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.88 | 48.881 | 48.677 | 49.177 | 49.481 | 43.48 | 43.48 | 43.632 | 43.632 | 60.333 | 31.874 | 33.823 | 33.823 | 27.417 | 27.417 | 27.417 | 27.417 | 27.489 | 25.823 | 25.63 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 15.961 | 20.815 | 20.815 | 20.815 | 20.815 | 20.815 | 20.815 | 20.816 | 20.815 | 20.815 | 20.815 | 18.418 | 18.418 | 18.418 | 18.418 | 18.418 | 18.404 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 4.543 | 4.543 | 4.543 | 4,543.422 | 0 | 0 | 0 | 4,543.422 | 0 | 0 | 0 | 4,543.422 | 0 | 0 | 0 | 4,543.422 | 4.543 | 0 | 0 | 4.543 | 0 | 0 | 4.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60.724 | 43.53 | 44.399 | 45.268 | 46.221 | 47.173 | 48.126 | 49.078 | 50.054 | 51.029 | 52.129 | 52.981 | 53.832 | 54.684 | 55.553 | 56.386 | 51.662 | 52.462 | 53.359 | 54.061 | 55.149 | 8.203 | 8.407 | 8.611 | 8.815 | 9.019 | 9.223 | 9.427 | 9.642 | 9.856 | 10.071 | 6.385 | 6.562 | 6.739 | 6.916 | 7.093 | 7.315 | 8.545 | 8.782 | 8.958 | 9.242 | 9.526 | 9.81 | 10.094 | 10.334 | 10.573 | 10.813 | 11.052 | 11.275 | 11.497 | 11.72 | 11.943 | 12.118 | 12.292 | 10.817 | 10.946 | 11.023 | 11.099 | 11.295 | 11.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 0 | 4.543 | 4.543 | 0 | 4.648 | 4.752 | 0 | 4.96 | 5.065 | 7.181 | 7.322 | 7.5 | 7 | 7.1 | 7.2 | 7.3 | 5.4 | 5.5 | 5.6 | 3.4 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 125.626 | 92.41 | 93.279 | 94.148 | 95.101 | 96.053 | 97.006 | 97.958 | 98.934 | 99.909 | 101.009 | 101.861 | 102.713 | 103.361 | 104.73 | 105.867 | 95.142 | 95.942 | 96.991 | 97.693 | 115.482 | 40.077 | 42.23 | 42.434 | 36.232 | 36.436 | 36.64 | 36.844 | 37.131 | 35.679 | 35.701 | 22.346 | 22.523 | 22.7 | 22.877 | 23.054 | 23.276 | 24.506 | 24.743 | 24.919 | 25.203 | 25.487 | 25.771 | 26.055 | 31.149 | 31.388 | 31.628 | 31.867 | 32.09 | 32.312 | 32.536 | 32.758 | 32.933 | 33.107 | 29.235 | 29.364 | 29.441 | 29.516 | 29.712 | 29.895 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 2.457 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.543 | 4.648 | 4.752 | 4.856 | 4.96 | 5.065 | 7.181 | 7.322 | 7.5 | 7 | 7.1 | 7.2 | 7.3 | 5.4 | 5.5 | 5.6 | 3.4 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long 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 | -3.164 | -3.164 | -4.658 | -7.799 | -7.799 | -7.799 | -6.824 | -6.736 | -6.736 | -6.736 | -6.291 | -6.291 | -6.291 | -6.291 | -6.425 | -6.425 | -6.425 | -6.425 | -6.218 | -6.218 | -6.218 | -6.218 | -6.984 | -8,341.339 | -8,341.339 | -6,983.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -89 | -89 | -89 | -4,566.657 | 0 | -309 | -309 | -3,745.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,777.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.31 | 17.31 | 17.3 | 17.3 | 11.004 | 10.39 | 10.39 | 10.39 | 4.816 | 5.312 | 4.88 | 4.88 | 5.625 | 5.625 | 5.625 | 5.759 | 7.66 | 13.212 | 14.124 | 25.52 | 7.463 | 7.759 | 7.705 | 7.141 | 5.627 | 6.312 | 6.312 | 7.284 | 9.79 | 3.212 | 3.227 | 3.31 | 3.313 | 0.644 | 3.164 | 3.164 | 4.658 | 7.799 | 7.799 | 7.799 | 6.824 | 6.736 | 6.736 | 6.736 | 6.291 | 6.291 | 6.291 | 6.291 | 6.425 | 6.425 | 6.425 | 6.425 | 6.218 | 6.218 | 6.218 | 6.218 | 6.984 | 8,341.339 | 8,341.339 | 6,983.605 | 0.241 | 0.241 | 0.241 | 0.241 | 0.775 | 0.775 | 0.775 | 0.775 | 89 | 89 | 89 | 4,566.657 | 0 | 309 | 309 | 3,745.396 | 0.87 | 0.87 | 0.87 | 0.87 | 1.617 | 1.617 | 1.617 | 1.617 | 1.302 | 1.302 | 1.302 | 1.302 | 1.184 | 1.184 | 1.184 | 3,777.269 | 1.184 | 1.184 | 1.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.382 | 2.556 | 2.724 | 2.409 | 2.534 | 2.705 | 2.805 | 2.227 | 1.886 | 1.637 | 2.709 | 2.927 | 1.18 | 1.162 | 2.026 | 2.052 | 1.938 | 1.844 | 2.237 | 2.295 | 2.693 | 2.638 | 3.303 | 2.313 | 2.713 | 2.614 | 3.097 | 3.072 | 2.872 | 2.788 | 2.675 | 2.331 | 2.246 | 2.124 | 2.075 | 1.996 | 1.91 | 2.38 | 2.348 | 2.226 | 2.127 | 2.157 | 2.315 | 2.222 | 2.052 | 1.867 | 1.868 | 1.639 | 1.601 | 1.514 | 1.561 | 1.383 | 1.313 | 1.426 | 5.766 | 1.163 | 1.039 | 0.952 | 0.974 | 1.041 | 0.999 | 1.328 | 1.16 | 0.193 | 0.208 | 0.209 | 0.26 | 0.345 | 0.523 | 0.506 | 0.521 | 0.555 | 0.501 | 0.556 | 0.57 | 0.531 | 0.45 | 0.135 | 0.044 | 0.045 | 0.008 | 0.012 | 0.023 | 0.039 | 0.053 | 0.07 | 0.155 | 0.144 | 0.017 | 0.055 | 0.184 | 1.29 | 0.066 | 0.451 | 4.013 | 5.258 | 3.842 | 1.842 | 1.453 | 1.7 | 1.3 | 1.6 | 1 | 1.1 | 1.3 | 0 | 0.3 | 0.3 | 11.5 | 9.4 | 9.4 | 0.4 | 1.5 | 2.2 | 2.3 | 2.4 | 2.6 | 2.7 | 2.9 | 2.7 | 1.9 | 2.2 | 1.8 | 4.6 | 2.7 | 2.4 | 2.3 | 2.2 | 2.2 | 2.4 | 2.7 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 269.615 | 234.038 | 239.286 | 243.121 | 235.745 | 235.673 | 239.071 | 234.714 | 225.762 | 227.453 | 229.196 | 214.041 | 211.195 | 206.388 | 205.411 | 202.842 | 177.629 | 177.675 | 184.54 | 197.729 | 224.937 | 121.022 | 122.343 | 108.455 | 100.119 | 99.992 | 101.015 | 102.377 | 105.777 | 98.757 | 99.737 | 81.103 | 79.08 | 75.372 | 72.391 | 72.37 | 72.985 | 76.433 | 77.253 | 77.562 | 78.4 | 79.834 | 81.245 | 82.555 | 89.051 | 90.697 | 92.23 | 92.628 | 91.964 | 92.263 | 90.414 | 99.54 | 101.066 | 102.368 | 105.37 | 101.795 | 103.41 | 105.005 | 109.509 | 111.164 | 69.512 | 71.42 | 69.639 | 69.677 | 69.666 | 65.484 | 62.785 | 60.251 | 54.46 | 45.409 | 38.852 | 32.671 | 29.007 | 24.816 | 23.736 | 23.552 | 24.217 | 23.806 | 23.847 | 23.697 | 24.144 | 22.382 | 21.8 | 20.984 | 20.904 | 21.073 | 20.983 | 21.145 | 20.304 | 20.477 | 18.316 | 17.122 | 16.685 | 17.078 | 20.631 | 20.814 | 19.625 | 30.881 | 31.064 | 31.8 | 30.9 | 31.3 | 31.1 | 31.8 | 18.1 | 17.3 | 17.9 | 15.6 | 26.7 | 20.6 | 20.8 | 11.8 | 13.6 | 14.4 | 14.6 | 14.7 | 15.2 | 15.5 | 15.7 | 15.6 | 15.1 | 15.6 | 13.9 | 15.1 | 12.4 | 12.4 | 12 | 9.5 | 9.4 | 9.3 | 9.2 | 7.4 | 5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.3 | 4.3 | 4.3 | 4.3 | 3.7 | 2.5 | 1.3 | 0.6 |
Total Assets
| 569.434 | 497.568 | 507.681 | 530.049 | 535.461 | 495.846 | 557.012 | 580.481 | 551.699 | 495.013 | 459.14 | 447.867 | 430.275 | 419.077 | 411.533 | 359.049 | 395.119 | 351.793 | 388.548 | 450.537 | 512.612 | 394.808 | 382.059 | 353.784 | 349.895 | 329.684 | 308.2 | 301.164 | 320.866 | 296.344 | 313.809 | 243.294 | 261.248 | 249.773 | 247.594 | 230.671 | 248.485 | 242.891 | 259.027 | 238.813 | 250.883 | 256.308 | 252.469 | 254.752 | 255.912 | 244.328 | 243.424 | 245.151 | 258.506 | 249.626 | 247.35 | 248.609 | 251.372 | 241.956 | 246.19 | 241.749 | 262.095 | 259.458 | 274.606 | 293.277 | 252.664 | 270.143 | 272.772 | 261.14 | 340.158 | 295.375 | 344.303 | 318.664 | 246.225 | 214.105 | 202.999 | 190.648 | 164.853 | 147.8 | 137.805 | 123.208 | 127.423 | 121.338 | 112.299 | 106.913 | 114.661 | 111.671 | 98.609 | 91.382 | 95.149 | 91.398 | 89.897 | 88.313 | 88.314 | 82.233 | 78.91 | 77.612 | 85.066 | 84.131 | 87.377 | 98.305 | 94.153 | 126.538 | 125.242 | 122.7 | 132.6 | 131.2 | 128.7 | 125.9 | 104.6 | 92.6 | 91.1 | 81.2 | 96.1 | 85.1 | 87.1 | 79.7 | 82.6 | 80.3 | 81.3 | 75.2 | 76.7 | 77.1 | 87.1 | 81.1 | 87.5 | 91.8 | 92 | 71.3 | 78.5 | 75.1 | 70.8 | 56.4 | 55.1 | 54.4 | 39.5 | 34.7 | 34 | 34.9 | 29.3 | 23.7 | 22 | 20.5 | 19.2 | 17.2 | 17.8 | 19.6 | 16.9 | 11.8 | 7.4 | 4.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 80.697 | 73.971 | 86.159 | 99.855 | 99.299 | 85.733 | 107.807 | 124.309 | 106.621 | 90.259 | 89.968 | 82.442 | 89.601 | 74.749 | 76.47 | 47.487 | 63.433 | 50.383 | 63.48 | 54.713 | 83.723 | 105.58 | 87.803 | 76.399 | 92.598 | 78.574 | 49.978 | 40.643 | 55 | 41.991 | 35.89 | 31.336 | 44.14 | 38.664 | 41.292 | 27.318 | 38.923 | 30.517 | 46.274 | 22.762 | 29.216 | 35.246 | 30.27 | 30.525 | 32.917 | 24.233 | 23.295 | 23 | 30.092 | 22.507 | 22.552 | 21.649 | 27.897 | 22.785 | 24.769 | 17.97 | 29.218 | 22.437 | 28.87 | 19.523 | 17.326 | 29.49 | 32.2 | 21.776 | 53.371 | 50.808 | 71.79 | 90.77 | 49.156 | 40.468 | 36.324 | 30.703 | 34.335 | 31.659 | 29.64 | 20.746 | 25.399 | 24.364 | 22.124 | 19.248 | 27.282 | 29.198 | 17.848 | 15.067 | 20.433 | 17.956 | 17.087 | 15.94 | 16.448 | 16.921 | 15.634 | 13.85 | 20.584 | 17.369 | 18.252 | 19.182 | 16.126 | 21.063 | 27.145 | 22.406 | 25.9 | 23.4 | 25.2 | 24 | 23.5 | 13.9 | 13 | 12 | 10.1 | 6.8 | 8.3 | 6.3 | 9.5 | 6.9 | 8.8 | 3.8 | 5.5 | 5.2 | 11.8 | 7.1 | 11.3 | 11.2 | 18.9 | 6.4 | 12.7 | 11.7 | 13.1 | 5 | 7 | 7.9 | 6.9 | 4.1 | 6.5 | 10.9 | 7.6 | 5.1 | 4.3 | 3.7 | 3.6 | 1.6 | 2.2 | 4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 41.721 | 39.736 | 29.104 | 56.315 | 51.256 | 32.247 | 39.447 | 41.509 | 44.587 | 43.24 | 28.268 | 26.046 | 19.497 | 29.226 | 39.675 | 21.74 | 25.507 | 13.695 | 20.32 | 18.663 | 22.108 | 7.235 | 2.566 | 0.06 | 0.062 | 0.057 | 0.059 | 0.064 | 0.049 | 0.058 | 0.063 | 0.065 | 5.065 | 0.064 | 0.063 | 0.063 | 0.062 | 0.061 | 0.06 | 0.059 | 0.059 | 0.058 | 0.066 | 0.079 | 0.092 | 0.104 | 0.098 | 0.082 | 0.055 | 0.055 | 0.055 | 0.055 | 0.064 | 0.079 | 0.092 | 0.102 | 10.109 | 10.107 | 11.132 | 22.717 | 11.513 | 10.519 | 10.518 | 10.64 | 0.524 | 0.523 | 0.523 | 0.523 | 0.522 | 0.522 | 0.521 | 0.521 | 0.054 | 0.054 | 0.053 | 0.053 | 0.052 | 0.006 | 0.006 | 0.006 | 0.01 | 0.01 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 2.005 | 1.733 | 1.461 | 1.19 | 0.945 | 0.267 | 8.343 | 10.329 | 7.9 | 8.2 | 8.6 | 7.3 | 8.1 | 0 | 0.1 | 0 | 0 | 3.2 | 1.2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 2.1 | 7 | 2.1 | 0.3 | 5.9 | 5.4 | 2.4 | 0.3 | 0.4 | 0.9 | 1.4 | 1.4 | 1.6 | 7.8 | 7.7 | 5.9 | 4.4 | 4.4 | 4.7 | 4.9 | 4.5 | 4.3 | 4.9 | 1.3 | 1.3 | 0.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.051 | 1,971.921 | 665.279 | 0 | 7,026.184 | 551.074 | 0 | 0 | 2,106.257 | 1,565.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,412.21 | -1,412.21 | -949.61 | 1,412.21 | 2,238.625 | 859.883 | 2,601.21 | 1,241.325 | 2,885.525 | 4,342.626 | 0 | 0 | 0 | 0 | 116.431 | 0 | 360.797 | 701.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.024 | 5.623 | 3.939 | 4.756 | 6.233 | 4.198 | 7.719 | 5.255 | 10.601 | 1.359 | 5.193 | 0.988 | 2.148 | 0.377 | 0.463 | 0.756 | 0.65 | 0.55 | 1.091 | 2.64 | 11.369 | 19.136 | 19.15 | 22.632 | 15.074 | 15.067 | 20.349 | 25.422 | 26.95 | 33.661 | 48.692 | 16.142 | 17.546 | 18.615 | 15.582 | 13.095 | 11.045 | 10.005 | 10.398 | 11.524 | 13.212 | 17.983 | 18.383 | 18.006 | 12.108 | 11.006 | 10.482 | 6.386 | 6.55 | 5.838 | 6.867 | 7.902 | 2.252 | 3.128 | 2.778 | 3.902 | 5.063 | 5,683.105 | 8,339.136 | 11,992.316 | 18.251 | 10,363.434 | 11,275.133 | 9,922.282 | 6,904.861 | 5,842.975 | 6,163.027 | 5,539.824 | 6,383.39 | 5,380.001 | 7,138.943 | 7,465.422 | 12.737 | 11,822.851 | 12,461.735 | 13,640.197 | 9.549 | 13,566.506 | 9,615.158 | 8,588.134 | 7,190.798 | 9,181.13 | 10,355.51 | 6,796.949 | 0 | 0 | 0 | 4,098.211 | 4,045.503 | 3,910.038 | 4,021.343 | 3,807.185 | 3,920.526 | 3,198.38 | 6.864 | 2,458.566 | 3,004.866 | 4,185.735 | 4,593.62 | 3,761.249 | 3,982.499 | 3,821.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.69 | 22.218 | 32.492 | 21.905 | 19.157 | 17.959 | 25.049 | 30.159 | 23.634 | 18.664 | 16.895 | 26.361 | 28.592 | 26.701 | 24.397 | 23.38 | 21.443 | 20.948 | 17.877 | 81.941 | 50.295 | 38.081 | 44.061 | 61.638 | 35.425 | 35.674 | 40.093 | 69.025 | 44.29 | 40.6 | 39.687 | 58.68 | 38.369 | 34.516 | 31.221 | 31.897 | 29.318 | 27.049 | 26.611 | 26.275 | 27.525 | 24.465 | 22.881 | 21.542 | 22.732 | 21.183 | 21.52 | 24.222 | 23.41 | 23.244 | 20.937 | 20.79 | 21.702 | 21.562 | 21.462 | 23.652 | 24.493 | 27.242 | 30.506 | 22.783 | 25.014 | 31.106 | 32.832 | -1,931.552 | -623.902 | 35.706 | -6,984.603 | -516.641 | 26.966 | 26.232 | -2,076.19 | -1,534.959 | 27.233 | 27.922 | 28.927 | 28.182 | 27.25 | 26.326 | 21.296 | 20.008 | 18.811 | 17.989 | 17.675 | 15.195 | 1,425.547 | 1,426.038 | 962.68 | -1,396.272 | -2,221.546 | -844.933 | -2,582.82 | -1,225.88 | -2,867.722 | -4,322.733 | 16.475 | 19.307 | 19.7 | 16.503 | -100.369 | 18.794 | -343.997 | -683.927 | 19.1 | 16.8 | 15.7 | 11 | 12.7 | 12.2 | 11.1 | 6.8 | 6.1 | 6.2 | 5.8 | 6.7 | 6.8 | 5.4 | 5.2 | 5.5 | 5.6 | 6 | 8 | 10.1 | 9.8 | 6.1 | 5.9 | 6 | 6.2 | 5.5 | 4.4 | 3.9 | 3.3 | 3.2 | 3.8 | 2.7 | 2 | 1.5 | 2.1 | 1.8 | 0.8 | 0.7 | 1.2 | 1.5 | 2.3 | 3.4 | 1.4 | 1 |
Total Current Liabilities
| 165.132 | 141.548 | 151.694 | 182.831 | 175.945 | 140.137 | 180.022 | 201.232 | 185.443 | 153.522 | 140.324 | 135.837 | 139.838 | 131.053 | 141.005 | 93.363 | 111.033 | 85.576 | 102.768 | 157.957 | 167.495 | 170.032 | 153.58 | 138.097 | 143.159 | 129.372 | 110.479 | 109.732 | 126.289 | 116.31 | 124.332 | 87.724 | 105.12 | 91.859 | 88.158 | 72.373 | 79.348 | 67.632 | 83.343 | 60.62 | 70.012 | 77.752 | 71.6 | 70.152 | 67.849 | 56.526 | 55.395 | 53.69 | 60.107 | 51.644 | 50.411 | 50.396 | 51.915 | 44.426 | 46.323 | 41.724 | 63.82 | 59.786 | 70.508 | 65.023 | 53.853 | 71.114 | 77.602 | 72.784 | 95.273 | 87.037 | 113.894 | 125.725 | 76.644 | 67.222 | 66.913 | 61.894 | 61.622 | 59.634 | 58.62 | 48.98 | 52.702 | 50.696 | 43.425 | 39.262 | 46.103 | 47.197 | 35.527 | 30.262 | 33.77 | 31.784 | 30.157 | 31.878 | 33.527 | 31.872 | 37.125 | 31.3 | 40.12 | 38.724 | 35.917 | 39.435 | 36.093 | 45.909 | 53.536 | 49.1 | 50.9 | 49.1 | 51.6 | 48.9 | 39.2 | 25 | 25.7 | 24.2 | 24.4 | 14.8 | 15.6 | 13.1 | 15.8 | 14.1 | 16 | 9.6 | 11.1 | 11.1 | 17.8 | 13.5 | 21.4 | 28.3 | 30.8 | 12.8 | 24.5 | 23.1 | 21.7 | 10.8 | 11.8 | 12.7 | 11.6 | 8.7 | 11.9 | 21.4 | 17.3 | 12.5 | 10.8 | 9.9 | 9.1 | 7.2 | 7.9 | 9.8 | 7.2 | 4.7 | 2.7 | 1.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 142.611 | 99.777 | 101.897 | 123.592 | 132.163 | 124.186 | 155.726 | 100.522 | 154.542 | 147.639 | 131.149 | 73.396 | 75.758 | 58.38 | 58.296 | 96.742 | 108.194 | 107.655 | 125.666 | 143.152 | 173.286 | 32.55 | 37.16 | 25.547 | 18.56 | 17.896 | 17.911 | 17.925 | 22.84 | 22.849 | 32.86 | 0.074 | 0.09 | 5.105 | 5.124 | 5.124 | 5.155 | 5.171 | 5.186 | 5.202 | 5.217 | 5.232 | 5.247 | 5.261 | 5.275 | 5.29 | 5.27 | 5.207 | 5.046 | 5.06 | 5.071 | 5.084 | 5.098 | 5.111 | 5.124 | 5.122 | 5.142 | 10.173 | 12.199 | 35.52 | 15.172 | 16.296 | 16.426 | 16.556 | 74.302 | 53.433 | 84.564 | 62.695 | 44.865 | 24.957 | 21.126 | 25.218 | 5.776 | 1.29 | 1.303 | 1.317 | 1.33 | 0.137 | 0.139 | 0.14 | 0.137 | 0.138 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 10.675 | 12.725 | 15.625 | 24.504 | 26.858 | 36.9 | 27.552 | 28.8 | 31.7 | 33 | 28.1 | 30.2 | 15 | 19.1 | 15.6 | 9.6 | 8.7 | 9 | 9.4 | 5.2 | 5.4 | 5.5 | 5.7 | 5.8 | 5.9 | 6 | 6.1 | 6.2 | 4.2 | 4.3 | 4.4 | 4.7 | 2.7 | 2.8 | 2.8 | 2.9 | 3.1 | 3.2 | 3.5 | 3.7 | 1.5 | 2.1 | 2.3 | 2.5 | 3 | 3.2 | 3.4 | 3.5 | 3.7 | 3.9 | 4.2 | 1.6 | 1.1 | 0.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -32.277 | 0 | 0 | 0 | -37.659 | 0 | 0 | 0 | -17.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32.277 | 0 | 0 | 0 | 37.659 | 0 | 0 | 0 | 17.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.52 | 2.52 | 2.018 | 2.008 | 2.008 | 2.008 | 3.209 | 3.209 | 3.209 | 4.679 | 4.454 | 4.454 | 4.454 | 4.454 | 7.359 | 7.359 | 7.359 | 7.359 | 7.64 | 7.64 | 7.64 | 7.64 | 8.341 | 8.341 | 8.341 | 8.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.089 | 0.089 | 0.355 | 0.309 | 0.309 | 0.309 | 0.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.028 | 7.153 | 7.265 | -28.54 | -28.386 | -29.675 | -35.694 | 10.033 | -38.084 | -39.184 | -40.029 | -28.221 | -32.437 | 4.628 | 5.406 | -31.215 | -23.773 | -21.101 | -21.699 | -22.319 | -27.795 | 4.64 | 4.668 | 4.058 | 4.452 | 4.782 | 5.353 | 5.238 | 5.103 | 4.877 | 4.908 | 2.544 | 2.467 | 2.33 | 2.27 | -0.357 | 1.984 | 2.454 | 2.498 | 2.365 | 2.232 | 2.362 | 2.446 | 7.788 | 2.905 | 3.448 | 3.382 | 3.071 | 3.742 | 3.256 | 3.168 | 2.932 | 3.426 | 4.955 | 4.553 | 4.284 | 4.066 | 4.143 | 4.179 | 3.873 | 1.775 | 1.888 | 2.192 | 1.157 | 1.069 | 1.108 | 1.025 | 1.025 | 1.078 | 1.008 | 0.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.714 | 3.714 | 0 | 1.482 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0.1 | -0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 151.639 | 106.93 | 109.162 | 95.052 | 103.777 | 94.511 | 120.032 | 110.555 | 116.458 | 108.455 | 91.12 | 45.175 | 43.321 | 63.008 | 63.702 | 65.527 | 84.421 | 86.554 | 103.967 | 120.833 | 145.491 | 37.19 | 41.828 | 29.605 | 23.012 | 22.678 | 23.264 | 23.163 | 27.943 | 27.726 | 37.768 | 2.618 | 2.557 | 7.435 | 9.914 | 9.807 | 9.157 | 9.633 | 9.692 | 9.575 | 10.658 | 10.803 | 10.902 | 13.049 | 12.634 | 13.192 | 13.106 | 12.732 | 16.147 | 15.675 | 15.598 | 15.375 | 16.164 | 17.706 | 17.317 | 17.046 | 17.549 | 22.657 | 24.719 | 47.734 | 16.947 | 18.184 | 18.618 | 17.713 | 75.371 | 54.541 | 85.589 | 63.72 | 46.032 | 26.054 | 22.187 | 25.573 | 6.085 | 1.599 | 1.612 | 1.626 | 1.33 | 0.137 | 0.139 | 0.14 | 0.137 | 0.138 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 10.675 | 12.725 | 19.339 | 28.218 | 26.858 | 38.382 | 27.552 | 30.4 | 33.3 | 34.6 | 29.7 | 31.9 | 15 | 19.1 | 15.6 | 9.5 | 8.7 | 9 | 9.4 | 5.2 | 5.4 | 5.5 | 5.6 | 5.8 | 5.9 | 6 | 6.1 | 6 | 4.2 | 4.4 | 4.2 | 4.7 | 2.7 | 2.8 | 2.9 | 2.9 | 3.1 | 3.2 | 3.6 | 3.7 | 1.5 | 2.1 | 2.3 | 2.5 | 3.1 | 3.2 | 3.3 | 3.5 | 3.7 | 3.9 | 4.2 | 1.6 | 1.1 | 0.7 |
Total Liabilities
| 316.771 | 248.478 | 260.856 | 277.883 | 279.722 | 234.648 | 300.054 | 311.787 | 301.901 | 261.977 | 231.444 | 181.012 | 183.159 | 194.061 | 204.707 | 158.89 | 195.454 | 172.13 | 206.735 | 278.79 | 312.986 | 207.222 | 195.408 | 167.702 | 166.171 | 152.05 | 133.743 | 132.895 | 154.232 | 144.036 | 162.1 | 90.342 | 107.677 | 99.294 | 98.072 | 82.18 | 88.505 | 77.265 | 93.035 | 70.195 | 80.67 | 88.555 | 82.502 | 83.201 | 80.483 | 69.718 | 68.501 | 66.422 | 76.254 | 67.319 | 66.009 | 65.771 | 68.079 | 62.132 | 63.64 | 58.77 | 81.369 | 82.443 | 95.227 | 112.757 | 70.8 | 89.298 | 96.22 | 90.497 | 170.644 | 141.579 | 199.483 | 189.446 | 122.676 | 93.276 | 89.101 | 87.467 | 67.707 | 61.233 | 60.233 | 50.606 | 54.032 | 50.833 | 43.564 | 39.402 | 46.24 | 47.335 | 35.673 | 30.262 | 33.77 | 31.784 | 30.157 | 31.878 | 33.527 | 31.872 | 37.125 | 40.7 | 50.795 | 51.449 | 55.256 | 67.653 | 62.951 | 84.291 | 81.088 | 79.5 | 84.2 | 83.7 | 81.3 | 80.8 | 54.2 | 44.1 | 41.3 | 33.7 | 33.1 | 23.8 | 25 | 18.3 | 21.2 | 19.6 | 21.6 | 15.4 | 17 | 17.1 | 23.9 | 19.5 | 25.6 | 32.7 | 35 | 17.5 | 27.2 | 25.9 | 24.6 | 13.7 | 14.9 | 15.9 | 15.2 | 12.4 | 13.4 | 23.5 | 19.6 | 15 | 13.9 | 13.1 | 12.4 | 10.7 | 11.6 | 13.7 | 11.4 | 6.3 | 3.8 | 1.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 98.888 | 96.651 | 94.79 | 93.705 | 91.046 | 90.606 | 89.26 | 92.982 | 90.16 | 88.894 | 87.053 | 95.375 | 94.312 | 92.309 | 90.171 | 91.044 | 0.355 | 0.355 | 0.354 | 0.353 | 0.353 | 0.353 | 0.353 | 0.353 | 0.352 | 0.352 | 0.353 | 0.351 | 0.351 | 0.351 | 0.351 | 0.344 | 0.344 | 0.344 | 0.349 | 0.343 | 0.343 | 0.343 | 0.343 | 0.341 | 0.341 | 0.343 | 0.345 | 0.342 | 0.341 | 0.341 | 0.338 | 0.339 | 0.338 | 0.339 | 0.339 | 0.336 | 0.336 | 0.334 | 0.332 | 0.332 | 0.332 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.324 | 0.326 | 0.327 | 0.326 | 0.324 | 0.324 | 0.326 | 0.325 | 0.215 | 0.211 | 0.138 | 0.133 | 0.127 | 0.126 | 0.126 | 0.125 | 0.125 | 0.125 | 0.125 | 0.123 | 0.123 | 0.122 | 0.121 | 0.121 | 0.121 | 0.12 | 0.12 | 0.118 | 0.11 | 0.107 | 0.105 | 0.105 | 0.105 | 0.105 | 0.113 | 0.113 | 0.12 | 0.1 | 0.1 | 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 |
Retained Earnings
| 153.775 | 152.439 | 152.035 | 158.461 | 164.624 | 170.523 | 167.629 | 175.611 | 159.537 | 144.041 | 140.542 | 171.379 | 151.873 | 131.853 | 116.791 | 109.286 | 109.288 | 91.439 | 94.575 | 86.764 | 116.38 | 106.026 | 104.299 | 103.571 | 103.944 | 98.701 | 96.717 | 88.855 | 88.168 | 74.699 | 75.33 | 76.428 | 77.205 | 74.461 | 72.869 | 72.326 | 83.489 | 89.306 | 89.844 | 92.724 | 94.562 | 91.952 | 93.992 | 96.132 | 100.811 | 100.249 | 101.263 | 105.517 | 109.674 | 110.001 | 109.342 | 111.357 | 112.341 | 109.144 | 113.034 | 113.932 | 112.16 | 108.843 | 111.454 | 113.092 | 115.148 | 114.398 | 111.614 | 105.711 | 104.482 | 89.825 | 81.027 | 66.246 | 62.874 | 60.323 | 55.506 | 48.63 | 47.567 | 43.493 | 39.929 | 35.448 | 36.357 | 33.654 | 32.469 | 31.182 | 32.558 | 31.047 | 30.095 | 28.769 | 29.343 | 27.88 | 28.138 | 25.538 | 24.024 | 20.888 | 18.986 | 15.671 | 13.861 | 12.306 | 11.744 | 10.276 | 9.347 | 20.276 | 20.842 | 19.4 | 24.1 | 23.2 | 23.1 | 20.9 | 26.1 | 24.2 | 25.5 | 24.7 | 39.8 | 40.3 | 41 | 40.2 | 42.3 | 41.6 | 40.5 | 40.5 | 40.1 | 40.2 | 87.1 | 41.3 | 40.9 | 38.1 | 35.6 | 32 | 29.8 | 27.6 | 25.2 | 22.1 | 19.7 | 17.8 | 15.9 | 14.2 | 12.5 | 10.2 | 8.8 | 7.8 | 9.3 | 8.6 | 8 | 7.7 | 7.4 | 7.2 | 6.7 | 4.7 | 2.9 | 2.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -75.534 | -73.491 | -69.276 | -67.434 | 0 | -0 | 0 | -95.058 | 0 | 0 | 0 | -85.722 | 0 | 0 | -0 | -76.972 | 0 | 0 | 0 | -77.396 | 0 | 0 | 0 | -72.049 | -0 | 0 | 0 | -66.761 | -0 | 0 | 0 | -60.128 | 0 | 0 | 0 | -54.594 | 0 | 0 | 0 | -47.44 | 0 | 0 | 0 | -40.404 | 0 | 0 | 0 | -33.615 | -27.884 | -27.884 | -27.884 | -27.884 | -24.173 | -24.173 | -24.173 | -24.173 | -22.8 | -22.8 | -0.015 | -0.858 | -0.928 | -0.011 | -0.022 | -0.007 | -18.363 | -0.001 | -18.363 | -18.363 | -16.101 | -16.101 | -16.101 | -16.101 | -14.557 | 0 | -14.557 | -14.557 | -12.986 | -12.986 | -12.986 | -12.986 | -16.1 | -16.1 | -16.1 | -16.1 | -16.4 | -15.5 | -14.7 | -14 | -10.5 | -10.5 | -10.1 | -9.7 | -9.2 | -8.9 | -8.4 | -8 | -7.5 | -7 | -6.6 | -6.3 | -4.7 | -5.3 | -5 | -4.7 | -4.3 | -3.8 | -3.7 | -3.5 | -3.4 | -3.1 | -2.9 | -2.6 | -2.4 | -2.4 | -2.3 | -2.2 | -2.1 | -2 | -1.9 | -1.8 | -1.7 | -1.6 | -1.8 | -1.4 | -1.4 | -1.2 | -1.1 | -0.8 | -0.6 | -0.5 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.896 | 161.741 | 87.335 | 152.582 | 83.565 | 81.94 | 82.517 | 82.816 | 80.086 | 79.239 | 78.045 | 165.443 | 78.773 | 77.916 | 76.686 | 76.837 | 76.678 | 76.329 | 76.954 | 153.868 | 76.307 | 76.135 | 75.962 | 147.744 | 75.334 | 75.474 | 75.629 | 141.836 | 74.277 | 74.02 | 73.322 | 72.873 | 72.24 | 71.967 | 71.66 | 125.739 | 70.616 | 70.346 | 69.184 | 116.155 | 68.234 | 67.843 | 67.596 | -112,911.544 | 66.387 | 66.117 | 64.613 | 64.607 | 64.706 | 63.644 | 63.469 | -66,117.526 | -62,750.798 | -60,202.318 | -55,392.459 | -48,527.539 | -47,470.269 | -43,406.966 | -39,852.006 | -35,374.651 | 37.835 | -33,583.802 | -32,400.204 | -31,114.86 | -32,490.095 | -30,983.072 | -30,032.517 | -28,708.258 | 61.258 | 59.493 | 59.618 | -25,481.562 | -23,969.804 | -20,837.489 | -18,943.904 | -15,634.08 | -13,826.382 | -12,273.216 | 45.002 | -10,245.463 | 21.742 | 21.858 | 23.192 | 23.645 | 24.2 | 24.2 | 39 | 38.1 | 34.8 | 34.8 | 34.4 | 32.5 | 32.4 | 29.9 | 29.5 | 29.2 | 26.6 | 26.1 | 25.8 | 25.6 | 24.3 | 25.1 | -18.9 | 25 | 25.6 | 25 | 25 | 25.3 | 24.9 | 24.6 | 23.9 | 23.2 | 22.9 | 23.1 | 10.7 | 10.3 | 10.2 | 3.2 | 2.8 | 2.7 | 0.5 | 0.4 | 0.6 | 0.2 | 0.2 | -0.1 | -0.1 | 1.6 | 1.3 | 1.2 |
Total Shareholders Equity
| 252.663 | 249.09 | 246.825 | 252.166 | 255.67 | 261.129 | 256.889 | 268.593 | 249.697 | 232.935 | 227.595 | 266.754 | 246.185 | 224.162 | 206.962 | 200.33 | 200.005 | 180.044 | 182.264 | 172.265 | 200.298 | 188.319 | 187.169 | 186.74 | 184.382 | 178.292 | 175.115 | 168.927 | 167.292 | 152.966 | 152.367 | 153.609 | 154.227 | 151.134 | 150.172 | 149.141 | 160.139 | 165.784 | 166.149 | 168.76 | 170.237 | 167.769 | 169.966 | 171.549 | 175.429 | 174.61 | 174.923 | 178.729 | 182.252 | 182.307 | 181.341 | 182.838 | 183.293 | 179.824 | 182.55 | 182.979 | 180.726 | 177.015 | 179.379 | 180.52 | 181.864 | 180.845 | 176.552 | 170.643 | 169.514 | 153.796 | 144.82 | 129.218 | 123.549 | 120.829 | 113.898 | 103.18 | 97.146 | 86.567 | 77.573 | 72.602 | 73.39 | 70.506 | 68.735 | 67.511 | 68.421 | 64.336 | 62.937 | 61.12 | 61.379 | 59.614 | 59.74 | 56.434 | 54.787 | 50.362 | 41.785 | 36.912 | 34.271 | 32.683 | 32.121 | 30.653 | 31.202 | 42.247 | 44.154 | 43.2 | 48.4 | 47.5 | 47.4 | 45.1 | 50.4 | 48.5 | 49.8 | 47.5 | 63 | 61.3 | 62.1 | 61.4 | 61.4 | 60.7 | 59.7 | 59.8 | 59.7 | 60 | 63.2 | 61.6 | 62.2 | 59.3 | 56.9 | 53.8 | 51.3 | 49.1 | 46.2 | 42.7 | 40.2 | 38.5 | 24.3 | 22.3 | 20.6 | 11.4 | 9.7 | 8.7 | 8.1 | 7.4 | 6.8 | 6.5 | 6.2 | 5.9 | 5.5 | 5.5 | 3.6 | 2.9 |
Total Equity
| 252.663 | 249.09 | 246.825 | 252.166 | 255.739 | 261.198 | 256.958 | 268.694 | 249.798 | 233.036 | 227.696 | 266.855 | 247.116 | 225.016 | 206.826 | 200.159 | 199.665 | 179.663 | 181.813 | 171.747 | 199.626 | 187.586 | 186.651 | 186.082 | 183.724 | 177.634 | 174.457 | 168.269 | 166.634 | 152.308 | 151.709 | 152.952 | 153.571 | 150.479 | 149.522 | 148.491 | 159.98 | 165.626 | 165.992 | 168.618 | 170.213 | 167.753 | 169.967 | 171.551 | 175.429 | 174.61 | 174.923 | 178.729 | 182.252 | 182.307 | 181.341 | 182.838 | 183.293 | 179.824 | 182.55 | 182.979 | 180.726 | 177.015 | 179.379 | 180.52 | 181.864 | 180.845 | 176.552 | 170.643 | 169.514 | 153.796 | 144.82 | 129.218 | 123.549 | 120.829 | 113.898 | 103.18 | 97.146 | 86.567 | 77.573 | 72.602 | 73.39 | 70.506 | 68.735 | 67.511 | 68.421 | 64.336 | 62.937 | 61.12 | 61.379 | 59.614 | 59.74 | 56.434 | 54.787 | 50.362 | 41.785 | 36.912 | 34.271 | 32.683 | 32.121 | 30.653 | 31.202 | 42.247 | 44.154 | 43.2 | 48.4 | 47.5 | 47.4 | 45.1 | 50.4 | 48.5 | 49.8 | 47.5 | 63 | 61.3 | 62.1 | 61.4 | 61.4 | 60.7 | 59.7 | 59.8 | 59.7 | 60 | 63.2 | 61.6 | 61.9 | 59.1 | 57 | 53.8 | 51.3 | 49.2 | 46.2 | 42.7 | 40.2 | 38.5 | 24.3 | 22.3 | 20.6 | 11.4 | 9.7 | 8.7 | 8.1 | 7.4 | 6.8 | 6.5 | 6.2 | 5.9 | 5.5 | 5.5 | 3.6 | 2.9 |
Total Liabilities & Shareholders Equity
| 569.434 | 497.568 | 507.681 | 530.049 | 535.461 | 495.846 | 557.012 | 580.481 | 551.699 | 495.013 | 459.14 | 447.867 | 430.275 | 419.077 | 411.533 | 359.049 | 395.119 | 351.793 | 388.548 | 450.537 | 512.612 | 394.808 | 382.059 | 353.784 | 349.895 | 329.684 | 308.2 | 301.164 | 320.866 | 296.344 | 313.809 | 243.294 | 261.248 | 249.773 | 247.594 | 230.671 | 248.485 | 242.891 | 259.027 | 238.813 | 250.883 | 256.308 | 252.469 | 254.752 | 255.912 | 244.328 | 243.424 | 245.151 | 258.506 | 249.626 | 247.35 | 248.609 | 251.372 | 241.956 | 246.19 | 241.749 | 262.095 | 259.458 | 274.606 | 293.277 | 252.664 | 270.143 | 272.772 | 261.14 | 340.158 | 295.375 | 344.303 | 318.664 | 246.225 | 214.105 | 202.999 | 190.648 | 164.853 | 147.8 | 137.805 | 123.208 | 127.423 | 121.338 | 112.299 | 106.913 | 114.661 | 111.671 | 98.609 | 91.382 | 95.149 | 91.398 | 89.897 | 88.313 | 88.314 | 82.233 | 78.91 | 77.612 | 85.066 | 84.131 | 87.377 | 98.305 | 94.153 | 126.538 | 125.242 | 122.7 | 132.6 | 131.2 | 128.7 | 125.9 | 104.6 | 92.6 | 91.1 | 81.2 | 96.1 | 85.1 | 87.1 | 79.7 | 82.6 | 80.3 | 81.3 | 75.2 | 76.7 | 77.1 | 87.1 | 81.1 | 87.5 | 91.8 | 92 | 71.3 | 78.5 | 75.1 | 70.8 | 56.4 | 55.1 | 54.4 | 39.5 | 34.7 | 34 | 34.9 | 29.3 | 23.7 | 22 | 20.5 | 19.2 | 17.2 | 17.8 | 19.6 | 16.9 | 11.8 | 7.4 | 4.7 |