Semtech Corporation
NASDAQ:SMTC
43.92 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 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 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 115.928 | 126.777 | 128.585 | 123.82 | 147.912 | 164.198 | 235.51 | 617.801 | 362.15 | 275.184 | 279.601 | 276.599 | 262.657 | 258.219 | 268.891 | 262.271 | 281.456 | 268.947 | 293.324 | 283.057 | 287.839 | 287.302 | 312.12 | 312.236 | 311.334 | 303.349 | 307.923 | 291.125 | 277.854 | 281.55 | 297.134 | 297.939 | 238.887 | 216.029 | 211.81 | 192.359 | 212.602 | 211.504 | 230.328 | 232.486 | 238.667 | 241.154 | 243.194 | 237.393 | 237.06 | 230.428 | 223.192 | 204.954 | 165.858 | 138.901 | 227.022 | 183.14 | 140.589 | 134.605 | 119.019 | 142.209 | 105.918 | 82.367 | 80.598 | 103.053 | 115.91 | 162.541 | 147.666 | 147.254 | 201.137 | 189.952 | 172.889 | 220.908 | 179.736 | 207.872 | 162.882 | 110.06 | 100.834 | 98.965 | 65.543 | 57.808 | 41.92 | 80.961 | 82.154 | 79.362 | 62.776 | 66.115 | 96.314 | 90.31 | 72.007 | 147.8 | 137.041 | 144.56 | 88.007 | 55.869 | 46.3 | 72.216 | 139.289 | 113.045 | 323.182 | 184.411 | 201.139 | 238.47 | 45.225 | 43.826 | 40.955 | 36.276 | 41.035 | 29.027 | 22.652 | 23.116 | 18.808 | 15.408 | 11.984 | 10.464 | 8.346 | 6.664 | 5.599 | 4.919 | 6.034 | 4.256 | 4.018 | 3.035 | 2.8 | 2.4 | 1.9 | 2.5 | 2.9 | 3.1 | 3.2 | 3.5 | 3.5 | 4.5 | 3.9 | 3.9 | 2 | 1.7 | 2 | 1.9 | 1.5 | 2.2 | 1.5 | 1.5 | 1.7 | 2.5 | 1 | 0.4 |
Short Term Investments
| 12.294 | 12.092 | 14.545 | 12.725 | 12.87 | 12.803 | 12.557 | 1.025 | 11.766 | 11.544 | 12.872 | 10.466 | 11.299 | 10.591 | 0 | 9.829 | 9.418 | 9.016 | 0 | 2.027 | 1.013 | 3.605 | 0 | 3.105 | 2.605 | 2.5 | 1.96 | 0 | 1.175 | 2.175 | 1.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.973 | 5.017 | 0 | 8.611 | 83.121 | 109.006 | 141.937 | 129.82 | 112.237 | 42.686 | 56.625 | 57.134 | 55.462 | 167.54 | 151.628 | 86.066 | 98.735 | 91.252 | 34.609 | 35.2 | 36.142 | 35.675 | 25.945 | 82.5 | 127.859 | 154.667 | 164.741 | 128.31 | 130.185 | 109.54 | 108.921 | 126.458 | 108.167 | 93.683 | 100.325 | 90.378 | 93.044 | 91.961 | 154.425 | 225.769 | 273.382 | 232.764 | 315.425 | 360.956 | 324.87 | 333.207 | 250.555 | 246.459 | 148.582 | 249.612 | 222.302 | 171.352 | 18.066 | 9.21 | 2.34 | 1.393 | 1.648 | 1.006 | 1.395 | 1.852 | 1.852 | 1.463 | 0.725 | 0.655 | 0.757 | 0.411 | 0.412 | 0.411 | 0.411 | 0.42 | 0.411 | 0.479 | 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
| 128.222 | 138.869 | 143.13 | 123.82 | 147.912 | 164.198 | 235.51 | 617.801 | 362.15 | 275.184 | 279.601 | 276.599 | 262.657 | 258.219 | 268.891 | 262.271 | 281.456 | 268.947 | 293.324 | 283.057 | 287.839 | 287.302 | 312.12 | 312.236 | 311.334 | 303.349 | 307.923 | 291.125 | 277.854 | 281.55 | 297.134 | 297.939 | 238.887 | 216.029 | 211.81 | 192.359 | 212.602 | 211.504 | 230.328 | 232.486 | 238.667 | 241.154 | 243.194 | 237.393 | 237.06 | 230.428 | 228.165 | 209.971 | 165.858 | 147.512 | 310.143 | 292.146 | 282.526 | 264.425 | 231.256 | 184.895 | 162.543 | 139.501 | 136.06 | 270.593 | 267.538 | 248.607 | 246.401 | 238.506 | 235.746 | 225.152 | 209.031 | 256.583 | 205.681 | 290.372 | 290.741 | 264.727 | 265.575 | 227.275 | 195.728 | 167.348 | 150.841 | 207.419 | 190.321 | 173.045 | 163.101 | 156.493 | 189.358 | 182.271 | 226.432 | 373.569 | 410.423 | 377.324 | 403.432 | 416.825 | 371.17 | 405.423 | 389.844 | 359.504 | 471.764 | 434.023 | 423.441 | 409.822 | 63.291 | 53.036 | 43.295 | 37.669 | 42.683 | 30.033 | 24.047 | 24.968 | 20.66 | 16.871 | 12.709 | 11.119 | 9.103 | 7.075 | 6.011 | 5.33 | 6.445 | 4.676 | 4.429 | 3.514 | 2.8 | 2.4 | 1.9 | 2.5 | 2.9 | 3.1 | 3.2 | 3.5 | 3.5 | 4.5 | 3.9 | 3.9 | 2 | 1.7 | 2 | 1.9 | 1.5 | 2.2 | 1.5 | 1.5 | 1.7 | 2.5 | 1 | 0.4 |
Net Receivables
| 152.976 | 153.921 | 151.624 | 156.613 | 159.097 | 145.383 | 161.695 | 80.539 | 71.105 | 66.36 | 71.507 | 74.313 | 73.062 | 66.518 | 70.433 | 58.7 | 51.672 | 49.451 | 61.927 | 61.444 | 58.643 | 66.459 | 79.223 | 83.82 | 78.376 | 65.568 | 53.183 | 66.456 | 61.22 | 55.912 | 51.441 | 59.193 | 56.953 | 49.178 | 44.132 | 54.909 | 61.509 | 85.845 | 69.301 | 78.323 | 68.468 | 61.722 | 66.333 | 74.146 | 80.595 | 80.214 | 69.16 | 72.804 | 77.284 | 64.423 | 49.644 | 59.614 | 51.303 | 50.402 | 50.61 | 58.911 | 49.009 | 39.844 | 31.163 | 25.501 | 25.581 | 24.396 | 27.467 | 35.866 | 38.226 | 35.324 | 40.109 | 31.821 | 29.17 | 24.961 | 25.832 | 25.867 | 29.621 | 28.167 | 27.194 | 27.029 | 26.864 | 23.714 | 22.098 | 18.232 | 25.028 | 22.339 | 26.157 | 26.409 | 22.722 | 21.117 | 17.676 | 21.111 | 21.011 | 25.575 | 19.181 | 20.816 | 18.425 | 33.456 | 37.935 | 40.935 | 37.715 | 30.968 | 25.223 | 26.08 | 22.08 | 17.837 | 15.414 | 15.639 | 14.861 | 14.865 | 13.722 | 13.294 | 10.093 | 8.948 | 8.465 | 8.892 | 7.763 | 8.309 | 7.987 | 8.304 | 6.336 | 5.675 | 4.5 | 3.8 | 4.3 | 3.6 | 3.6 | 3.4 | 3.1 | 2.9 | 3.1 | 3.1 | 3.2 | 3.6 | 4.3 | 4.5 | 4.9 | 4.8 | 4.2 | 3.3 | 3.2 | 3 | 2.9 | 2.7 | 2.2 | 2 |
Inventory
| 156.011 | 148.541 | 144.992 | 160.586 | 180.231 | 213.234 | 207.704 | 111.083 | 107.628 | 106.901 | 114.003 | 105.159 | 103.031 | 93.919 | 87.494 | 78.367 | 77.548 | 76.933 | 73.01 | 70.108 | 75.06 | 73.48 | 63.679 | 61.159 | 58.893 | 65.458 | 71.067 | 71.249 | 74.975 | 76.75 | 65.872 | 62.679 | 62.483 | 62.534 | 63.875 | 71.55 | 80.291 | 75.336 | 73.668 | 60.459 | 54.479 | 55.296 | 60.267 | 72.356 | 78.214 | 76.563 | 74.878 | 73.825 | 75.951 | 95.96 | 46.995 | 47.152 | 49.203 | 50.084 | 47.719 | 43.203 | 36.809 | 33.203 | 33.819 | 25.428 | 26.644 | 26.149 | 27.986 | 32.401 | 35.258 | 32.654 | 28.902 | 24.219 | 21.741 | 20.198 | 20.493 | 25.252 | 25.441 | 25.309 | 23.678 | 27.127 | 30.708 | 25.293 | 24.734 | 29.803 | 29.335 | 23.88 | 22.166 | 20.974 | 18.348 | 14.673 | 16.351 | 20.07 | 20.916 | 20.854 | 22.728 | 23.825 | 25.511 | 36.287 | 31.595 | 30.872 | 31.043 | 29.898 | 26.581 | 25.345 | 21.891 | 18.874 | 16.803 | 18.112 | 19.615 | 18.63 | 17.02 | 16.27 | 15.497 | 14.067 | 13.598 | 12.197 | 11.812 | 10.823 | 9.986 | 8.881 | 7.005 | 6.635 | 6.7 | 6.6 | 6 | 5.6 | 5 | 4.7 | 4.5 | 4.1 | 4.1 | 4.4 | 4.6 | 4.4 | 4.9 | 5 | 4.9 | 4.6 | 4.8 | 4.2 | 4.2 | 4.3 | 4.4 | 3.4 | 3.6 | 3.2 |
Other Current Assets
| 104.534 | 97.941 | 94.451 | 121.192 | 135.029 | 130.03 | 111.634 | 23.051 | 33.905 | 35.471 | 31.201 | 28.548 | 31.92 | 26.309 | 25.827 | 25.731 | 22.205 | 23.43 | 21.757 | 13.966 | 16.175 | 18.62 | 21.876 | 18.126 | 20.346 | 20.143 | 17.25 | 15.741 | 21.217 | 18.301 | 18.418 | 11.917 | 13.172 | 16.739 | 16.168 | 15.033 | 17.171 | 20.858 | 19.369 | 17.428 | 20.824 | 16.484 | 15.863 | 20.987 | 19.214 | 17.891 | 18.523 | 18.342 | 47.063 | 31.438 | 15.191 | 14.09 | 10.527 | 12.022 | 10.744 | 11.925 | 7.412 | 8.471 | 5.964 | 8.101 | 8.979 | 7.927 | 7.561 | 5.569 | 9.8 | 11.185 | 5.753 | 8.953 | 10.524 | 11.521 | 10.444 | 7.079 | 7.326 | 9.405 | 8.757 | 7.765 | 11.818 | 6.749 | 6.026 | 6.652 | 15.136 | 14.226 | 3.062 | 3.55 | 9.109 | 10.136 | 2.267 | 2.955 | 3.82 | 4.018 | 5.391 | 4.436 | 4.709 | 4.966 | 4.381 | 5.389 | 3.533 | 2.369 | 1.223 | 2.082 | 2.607 | 1.772 | 1.533 | 1.059 | 1.157 | 1.242 | 0.956 | 0.854 | 0.751 | 0.96 | 0.921 | 0.646 | 0.577 | 0.492 | 0.593 | 0.597 | 0.476 | 0.227 | 1.1 | 1.2 | 1.3 | 1.4 | 1.3 | 1.2 | 1.3 | 1.2 | 1.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.5 | 0.1 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.1 | 0.1 | 0.2 | 0 |
Total Current Assets
| 541.743 | 539.272 | 534.197 | 572.404 | 629.938 | 664.399 | 722.786 | 835.232 | 577.086 | 495.423 | 502.295 | 496.357 | 484.849 | 461.362 | 474.728 | 447.746 | 453.871 | 432.304 | 460.736 | 440.031 | 453.257 | 457.047 | 485.304 | 486.434 | 478.296 | 467.392 | 461.232 | 449.845 | 438.83 | 435.663 | 438.428 | 438.71 | 380.443 | 349.967 | 341.221 | 339.788 | 376.95 | 399.399 | 396.688 | 394.585 | 387.823 | 380.141 | 393.596 | 419.553 | 429.49 | 420.547 | 405.993 | 420.482 | 380.032 | 353.159 | 427.312 | 426.371 | 406.928 | 390.302 | 353.698 | 310.742 | 267.581 | 232.827 | 218.814 | 334.523 | 333.086 | 311.051 | 313.702 | 316.593 | 323.108 | 308.47 | 292.218 | 324.308 | 270.762 | 350.563 | 355.315 | 332.981 | 337.981 | 299.876 | 261.684 | 236.244 | 227.46 | 270.439 | 250.434 | 232.562 | 237.497 | 221.588 | 245.955 | 238.971 | 282.072 | 424.826 | 458.448 | 433.433 | 460.837 | 479.15 | 430.256 | 469.761 | 449.349 | 454.206 | 565.668 | 531.717 | 512.145 | 481.418 | 120.424 | 110.704 | 92.315 | 78.307 | 78.572 | 66.378 | 61.215 | 61.1 | 53.753 | 48.215 | 39.642 | 35.658 | 32.675 | 29.271 | 26.636 | 25.602 | 25.476 | 22.458 | 18.246 | 16.051 | 15.1 | 14 | 13.5 | 13.1 | 12.8 | 12.4 | 12.1 | 11.7 | 11.9 | 12.2 | 11.9 | 12.1 | 11.9 | 11.7 | 11.9 | 11.6 | 10.8 | 10.1 | 9.5 | 9.5 | 9.1 | 8.7 | 7 | 5.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 163.026 | 169.774 | 177.488 | 158.834 | 161.329 | 165.341 | 169.293 | 135.571 | 134.015 | 133.59 | 134.94 | 130.734 | 132.14 | 131.255 | 130.934 | 127.472 | 142.748 | 141.688 | 124.418 | 124.111 | 125.764 | 126.169 | 118.488 | 119.481 | 122.608 | 122.469 | 124.586 | 123.36 | 118.74 | 110.317 | 108.91 | 95.547 | 97.408 | 97.735 | 101.006 | 105.2 | 109.075 | 111.575 | 115.471 | 119.498 | 111.576 | 111.221 | 110.121 | 115.942 | 113.314 | 109.413 | 101.837 | 100.39 | 98.174 | 97.338 | 69.713 | 68.512 | 68.096 | 62.175 | 56.778 | 50.568 | 45.86 | 41.192 | 38.063 | 34.472 | 32.083 | 31.528 | 31.786 | 31.895 | 31.814 | 30.751 | 30.569 | 35.055 | 36.655 | 38.76 | 40.573 | 50.402 | 52.454 | 54.598 | 56.957 | 58.313 | 58.378 | 58.565 | 55.674 | 57.594 | 55.691 | 51.819 | 49.578 | 48.891 | 49.938 | 50.366 | 51.547 | 52.27 | 52.514 | 50.793 | 51.516 | 44.405 | 41.455 | 41.021 | 40.064 | 28.56 | 25.886 | 24.785 | 24.397 | 15.843 | 15.179 | 13.571 | 13.417 | 12.809 | 12.372 | 12.935 | 12.805 | 11.511 | 10.362 | 9.69 | 8.47 | 7.937 | 7.349 | 7.311 | 6.748 | 5.146 | 4.348 | 3.755 | 3.4 | 3.2 | 3.4 | 3.3 | 3.4 | 3.2 | 3.3 | 3.3 | 3.4 | 3.5 | 3.6 | 3.7 | 4.8 | 5.6 | 5.1 | 5.1 | 5.4 | 4.9 | 5.1 | 5.3 | 4.7 | 2.9 | 2 | 1.9 |
Goodwill
| 541.104 | 540.923 | 541.227 | 1,013.679 | 1,017.444 | 1,288.828 | 1,281.703 | 350.306 | 350.306 | 350.306 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 351.141 | 355.175 | 346.731 | 341.897 | 341.897 | 341.89 | 346.575 | 329.703 | 329.703 | 329.703 | 329.703 | 329.703 | 329.703 | 329.703 | 329.703 | 329.203 | 280.319 | 276.898 | 276.898 | 276.898 | 276.898 | 393.584 | 393.584 | 393.584 | 393.584 | 394.508 | 389.806 | 398.723 | 129.651 | 129.651 | 129.651 | 129.651 | 129.651 | 129.651 | 129.651 | 129.651 | 129.651 | 25.54 | 25.54 | 25.54 | 25.54 | 32.418 | 32.418 | 32.133 | 32.418 | 32.541 | 32.532 | 32.719 | 32.687 | 32.748 | 32.97 | 33.051 | 0 | 33.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.354 | 35.086 | 35.566 | 168.23 | 183.401 | 198.784 | 215.102 | 3.708 | 4.708 | 5.756 | 6.804 | 7.852 | 9.15 | 10.448 | 11.746 | 13.354 | 15.152 | 17.172 | 20.012 | 23.736 | 27.506 | 31.415 | 36.558 | 40.286 | 46.766 | 53.246 | 60.207 | 67.66 | 75.112 | 55.487 | 61.773 | 68.064 | 74.362 | 82.014 | 88.43 | 94.845 | 101.166 | 107.855 | 101.6 | 121.418 | 128.301 | 134.205 | 140.944 | 180.162 | 187.916 | 197.89 | 206.058 | 212.043 | 223.095 | 236.266 | 66.72 | 68.945 | 70.618 | 72.721 | 74.823 | 77.127 | 79.532 | 81.938 | 84.343 | 3.483 | 3.785 | 4.088 | 2.091 | 2.364 | 2.636 | 2.909 | 3.182 | 3.457 | 3.732 | 4.008 | 4.284 | 4.559 | 4.835 | 5.111 | 38.608 | 39.097 | 39.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 576.458 | 576.009 | 576.793 | 1,181.909 | 1,200.845 | 1,487.612 | 1,496.805 | 354.014 | 355.014 | 356.062 | 357.945 | 358.993 | 360.291 | 361.589 | 362.887 | 364.495 | 366.293 | 368.313 | 371.153 | 374.877 | 378.647 | 382.556 | 387.699 | 395.461 | 393.497 | 395.143 | 402.104 | 409.55 | 421.687 | 385.19 | 391.476 | 397.767 | 404.065 | 411.717 | 418.133 | 424.548 | 430.869 | 437.058 | 381.919 | 398.316 | 405.199 | 411.103 | 417.842 | 573.746 | 581.5 | 591.474 | 599.642 | 606.551 | 612.901 | 634.989 | 196.371 | 198.596 | 200.269 | 202.372 | 204.474 | 206.778 | 209.183 | 211.589 | 213.994 | 29.023 | 29.325 | 29.628 | 27.631 | 34.782 | 35.054 | 35.042 | 35.6 | 35.998 | 36.264 | 36.727 | 36.971 | 37.307 | 37.805 | 38.162 | 38.608 | 39.097 | 39.235 | -96.001 | 0 | -122.682 | -119.815 | -122.412 | -86.119 | -78.013 | -19.382 | -56.759 | -78.624 | -106.26 | -134.1 | -125.7 | -172.3 | -110 | -162.9 | -171.9 | -59.2 | -68.1 | -60.2 | 0 | -0.034 | 0 | 0.04 | -0.007 | 0 | 0.006 | -0.005 | -0.048 | -0.048 | -0.037 | 0.025 | -0.045 | -0.043 | 0.011 | 0.012 | 0.011 | 0.011 | 0 | 0 | 0 | 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
| 0.862 | 10.166 | 43.068 | 10.684 | 4.723 | 1.502 | 45.355 | 12.666 | 1.637 | 1.586 | 37.667 | 1.227 | 0.356 | 1.012 | 27.2 | 1.404 | 1.22 | 0.465 | 22.7 | 5.82 | 6.909 | 0 | 19.4 | 30 | 30 | 27 | 41.5 | 20 | 16 | 16 | 29.1 | 20.2 | 20.2 | 20.2 | 21.3 | -2.486 | 0 | 0.014 | 12.133 | 0.55 | 0.55 | 3.176 | 3.674 | 4.425 | 4.923 | 5.931 | 7.907 | 8.012 | 7.518 | 13.522 | 17.522 | 25.314 | 31.082 | 11.874 | 27.086 | 43.81 | 30.654 | 31.294 | 26.163 | 45.727 | 23.513 | 21.874 | 12.414 | 6.707 | 4.027 | 4.05 | 4.366 | 9.253 | 28.715 | 74.064 | 50.439 | 61.647 | 41.845 | 56.846 | 0 | 100.482 | 0 | 96.001 | 0 | 122.682 | 119.815 | 122.412 | 86.119 | 78.013 | 19.382 | 56.759 | 78.624 | 106.26 | 134.1 | 125.7 | 172.3 | 110 | 162.9 | 171.9 | 59.2 | 68.1 | 60.2 | 0 | 0.034 | 0 | -0.04 | 0.007 | 0 | -0.006 | 0.005 | 0.048 | 0.048 | 0.037 | -0.025 | 0.045 | 0.043 | -0.011 | -0.012 | -0.011 | -0.011 | 0 | 0 | 0 | 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
| 18.017 | 15.271 | 18.014 | 13.597 | 14.075 | 67.49 | 63.783 | 24.898 | 26.977 | 25.643 | 27.803 | 26.928 | 24.816 | 25.413 | 25.483 | 24.983 | 26.929 | 20.754 | 19.409 | 17.896 | 17.896 | 14.365 | 14.362 | 27.485 | 24.244 | 24.907 | 4.236 | 5.848 | 6.341 | 5.496 | 8.081 | 8.711 | 7.355 | 7.355 | 7.354 | 2.486 | 0.023 | 0.074 | 0.106 | 0.089 | 0.084 | 0.365 | 0.348 | 42.301 | 40.828 | 34.326 | 33.563 | 47.917 | 47.411 | 50.902 | 0 | 0 | 13.369 | 13.369 | 0 | 4.896 | 5.462 | 7.179 | 7.153 | 29.967 | 25.701 | 25.291 | 25.544 | 26.471 | 25.277 | 26.511 | 26.307 | 35.1 | 25.726 | 26.843 | 28.19 | 21.297 | 20.738 | 19.906 | 23.295 | 24.376 | 25.662 | 25.421 | 26.916 | 21.224 | 24.092 | 25.199 | 25.552 | 24.779 | 25.753 | 25.593 | 27.143 | 26.025 | 25.965 | 26.755 | 27.659 | 30.876 | 33.971 | 9.364 | 0.936 | 4.671 | 5.563 | 3.114 | 3.047 | 0.161 | 0.441 | 0.441 | 0.478 | 0.597 | 0.636 | 0.417 | 0.42 | 0.284 | 0.04 | 0.218 | 0.302 | 0.524 | 0.516 | 0.34 | 0.327 | 0.695 | 0.214 | 0.039 | 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
| 67.894 | 66.017 | 24.175 | 100.701 | 107.69 | 113.68 | 71.606 | 104.47 | 105.103 | 103.612 | 70.261 | 107.061 | 97.552 | 88.986 | 60.87 | 81.872 | 62.97 | 59.826 | 53.332 | 76.404 | 73.841 | 73.273 | 37.628 | 25.523 | 60.125 | 61.894 | 52.118 | 62.354 | 59.784 | 54.586 | 38.135 | 40.114 | 39.199 | 37.774 | 22.503 | 31.506 | 32.988 | 38.861 | 23.114 | 28.819 | 29.124 | 29.25 | 23.359 | 19.724 | 19.595 | 23.423 | 22.071 | 21.321 | 22.17 | 22.831 | 15.403 | 21.919 | 10.145 | 4.853 | 17.907 | 14.865 | 16.807 | 9.801 | 10.107 | 9.771 | 9.507 | 9.413 | 9.718 | 5.21 | 6.78 | 7.312 | 6.986 | 7.497 | 7.869 | 8.317 | 10.166 | 11.092 | 10.508 | 10.508 | 93.221 | 11.225 | 122.707 | 106.844 | 124.901 | 134.81 | 123.87 | 124.296 | 87.388 | 78.378 | 19.934 | 60.35 | 83.408 | 111.488 | 140.901 | 133.727 | 180.97 | 119.43 | 173.692 | 183.026 | 70.62 | 79.908 | 72.525 | 67.74 | 1.482 | 0.288 | 0.078 | 0.089 | 0.089 | 0.149 | 0.164 | 0.25 | 0.157 | 0.065 | 0.23 | 0.016 | 0.198 | 0.166 | 0.182 | 0.138 | 0.134 | 0.531 | 0.393 | 0.397 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.7 | 0.9 | 1 | 0.1 |
Total Non-Current Assets
| 826.257 | 837.237 | 839.538 | 1,465.725 | 1,488.662 | 1,835.625 | 1,846.842 | 631.619 | 622.746 | 620.493 | 628.616 | 624.943 | 615.155 | 608.255 | 607.374 | 600.226 | 600.16 | 591.046 | 591.012 | 599.108 | 603.057 | 596.363 | 577.577 | 597.95 | 630.474 | 631.413 | 624.544 | 621.112 | 622.552 | 571.589 | 575.702 | 562.339 | 568.227 | 574.781 | 570.296 | 561.254 | 572.955 | 587.582 | 532.743 | 547.272 | 546.533 | 555.115 | 555.344 | 756.138 | 760.16 | 764.567 | 765.02 | 784.191 | 788.174 | 819.582 | 299.009 | 314.341 | 322.961 | 294.643 | 306.245 | 320.917 | 307.966 | 301.055 | 295.48 | 148.96 | 120.129 | 117.734 | 107.093 | 105.065 | 102.952 | 103.666 | 103.828 | 122.903 | 135.229 | 184.711 | 166.339 | 181.745 | 163.35 | 180.02 | 212.081 | 233.493 | 245.982 | 190.83 | 207.491 | 213.628 | 203.653 | 201.314 | 162.518 | 152.048 | 95.625 | 136.309 | 162.098 | 189.783 | 219.38 | 211.275 | 260.145 | 194.711 | 249.118 | 233.411 | 111.62 | 113.139 | 103.974 | 95.639 | 28.926 | 16.292 | 15.698 | 14.101 | 13.984 | 13.555 | 13.172 | 13.602 | 13.382 | 11.86 | 10.632 | 9.924 | 8.97 | 8.627 | 8.047 | 7.789 | 7.209 | 6.372 | 4.955 | 4.191 | 3.9 | 3.7 | 3.9 | 3.9 | 3.9 | 3.8 | 3.8 | 3.8 | 4 | 3.9 | 4.1 | 4.1 | 5.2 | 6 | 5.6 | 5.6 | 5.9 | 5.4 | 5.7 | 5.8 | 5.4 | 3.8 | 3 | 2 |
Total Assets
| 1,368 | 1,376.509 | 1,373.735 | 2,038.129 | 2,118.6 | 2,500.024 | 2,569.628 | 1,466.851 | 1,199.832 | 1,115.916 | 1,130.911 | 1,121.3 | 1,100.004 | 1,069.617 | 1,082.102 | 1,047.972 | 1,054.031 | 1,023.35 | 1,051.748 | 1,039.139 | 1,056.314 | 1,053.41 | 1,062.881 | 1,084.384 | 1,108.77 | 1,098.805 | 1,085.776 | 1,070.957 | 1,061.382 | 1,007.252 | 1,014.13 | 1,001.049 | 948.67 | 924.748 | 911.517 | 901.042 | 949.905 | 986.981 | 929.431 | 941.857 | 934.356 | 935.256 | 948.94 | 1,175.691 | 1,189.65 | 1,185.114 | 1,171.013 | 1,204.673 | 1,168.206 | 1,172.741 | 726.321 | 740.712 | 729.889 | 684.945 | 659.943 | 631.659 | 575.547 | 533.882 | 514.294 | 483.483 | 453.215 | 428.785 | 420.795 | 421.658 | 426.06 | 412.136 | 396.046 | 447.211 | 405.991 | 535.274 | 521.654 | 514.726 | 501.331 | 479.896 | 473.765 | 469.737 | 473.442 | 461.269 | 457.925 | 446.19 | 441.15 | 422.902 | 408.473 | 391.019 | 377.697 | 561.135 | 620.546 | 623.216 | 680.217 | 690.425 | 690.401 | 664.472 | 698.467 | 687.617 | 677.288 | 644.856 | 616.119 | 577.057 | 149.35 | 126.996 | 108.013 | 92.408 | 92.556 | 79.933 | 74.387 | 74.702 | 67.135 | 60.075 | 50.274 | 45.582 | 41.645 | 37.898 | 34.683 | 33.391 | 32.685 | 28.83 | 23.201 | 20.242 | 19 | 17.7 | 17.4 | 17 | 16.7 | 16.2 | 15.9 | 15.5 | 15.9 | 16.1 | 16 | 16.2 | 17.1 | 17.7 | 17.5 | 17.2 | 16.7 | 15.5 | 15.2 | 15.3 | 14.5 | 12.5 | 10 | 7.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 75.76 | 64.674 | 45.051 | 55.008 | 52.473 | 74.407 | 100.676 | 45.072 | 53.759 | 48.381 | 50.695 | 46.426 | 52.473 | 51.195 | 50.189 | 47.338 | 39.319 | 43.337 | 48.009 | 33.724 | 38.903 | 40.713 | 43.183 | 40.556 | 37.717 | 38.676 | 37.208 | 39.832 | 34.868 | 39.324 | 41.96 | 43.931 | 42.257 | 38.149 | 35.486 | 31.114 | 46.54 | 52.586 | 32.448 | 39.856 | 37.819 | 38.716 | 40.015 | 38.843 | 50.404 | 56.617 | 51.991 | 51.131 | 44.052 | 42.654 | 26.699 | 36.599 | 34.088 | 33.488 | 29.629 | 36.273 | 32.946 | 29.077 | 23.643 | 19.39 | 19 | 13.353 | 10.653 | 18.211 | 21.391 | 16.66 | 13.922 | 14.331 | 12.603 | 12.421 | 9.909 | 11.807 | 13.973 | 11.112 | 12.325 | 13.562 | 16.086 | 11.776 | 9.504 | 9.408 | 18.845 | 13.822 | 8.554 | 10.182 | 9.626 | 8.876 | 5.725 | 7.148 | 6.705 | 8.001 | 7.341 | 5.624 | 5.029 | 8.959 | 12.934 | 10.281 | 10.367 | 11.213 | 10.723 | 10.914 | 10.496 | 6.267 | 5.296 | 4.813 | 4.805 | 5.472 | 5.241 | 4.968 | 4.316 | 4.17 | 4.66 | 4.011 | 2.915 | 3.34 | 4.06 | 3.107 | 2.382 | 1.682 | 0 | 2.2 | 2.3 | 2.1 | 1.6 | 2 | 1.9 | 0.9 | 0 | 1.8 | 1.9 | 0.9 | 2.5 | 2.6 | 3.2 | 1.2 | 2.9 | 1.6 | 1.3 | 0.5 | 0 | 0 | 0 | 0 |
Short Term Debt
| 6.599 | 6.275 | 6.56 | 6.187 | 52.89 | 42.695 | 43.104 | 3.945 | 4.202 | 3.79 | 3.977 | 3.933 | 3.585 | 3.459 | 3.975 | 0.813 | 3.87 | 3.894 | 3.273 | 18.306 | 18.294 | 18.281 | 18.269 | 18.256 | 17.307 | 16.358 | 15.41 | 14.462 | 14.452 | 14.442 | 14.432 | 19.094 | 18.138 | 18.12 | 18.569 | 18.56 | 18.555 | 18.552 | 18.547 | 18.544 | 18.539 | 18.534 | 18.529 | 18.524 | 18.385 | 39.532 | 48.449 | 46.845 | 21.835 | 21.825 | 4.697 | 0 | 6.465 | 6.874 | 2.928 | 6.536 | 7.668 | 0.605 | 8.512 | 8.538 | 2.226 | 2.653 | 17.519 | 19.649 | 18.577 | 0 | 20.978 | 18.671 | 14.195 | 13.236 | 16.135 | 16.132 | 12.695 | 10.888 | 11.626 | 0.527 | 1.288 | 9.104 | 13.14 | 15.349 | 10.752 | 7.808 | 16.894 | 14.539 | 13.07 | 13.984 | 26.596 | 11.578 | 14.287 | 11.042 | 16.845 | 13.099 | 17.588 | 12.802 | 18.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 0 | 0 | 0.299 | 0.322 | 0.193 | 0.503 | 0.662 | 0.399 | 0.404 | 0.291 | 0.297 | 0.297 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.6 |
Tax Payables
| 0 | 0 | 2.924 | 0 | 0 | 0 | 8.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.105 | 0 | 0 | 0 | 1.47 | 0 | 0 | 0 | 11.382 | 0 | 0 | 0 | 9.159 | 0 | 0 | 0 | 6.185 | 0 | 0 | 0 | 3.724 | 0 | 0 | 0 | 4.379 | 0 | 0 | 0 | 4.697 | 0 | 6.465 | 6.874 | 2.928 | 6.536 | 7.668 | 0.605 | 8.512 | 2.595 | 2.226 | 2.653 | 2.108 | 2.411 | 0.268 | 0 | 0.29 | 1.497 | 2.632 | 2.633 | 1.974 | 1.856 | 2.483 | 2.392 | 0 | 1.846 | 0 | 3.606 | 0 | 2.896 | 5.795 | 5.795 | 5.795 | 5.795 | 5.795 | 6.011 | 3.593 | 3.146 | 2.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 47.848 | -6.187 | 0 | 0 | 26.775 | 1.988 | -4.202 | -3.79 | 13.047 | -3.933 | -3.585 | -3.459 | 3.923 | -0.813 | 0 | 0 | 12.512 | 2.336 | 3.455 | 4.942 | 3.439 | 0.965 | 5.1 | 4.973 | 12.758 | 12.729 | 13.23 | 12.358 | 12.059 | 11.026 | 9.81 | 8.761 | 8.628 | 6.881 | 6.89 | 6.893 | 5.848 | 7.859 | 6.427 | 5.694 | 7.267 | 7.54 | 5.398 | 5.064 | 3.745 | 4.565 | 5.842 | 5.368 | 3.853 | 4.623 | 5.702 | 4.912 | 5.02 | 5.21 | 3.936 | 3.453 | 3.276 | 2.368 | 2.597 | 2.714 | 3.535 | 2.37 | 2.013 | 1.678 | 1.466 | 1.452 | 2.463 | 2.259 | 2.151 | 2.058 | 1.471 | 1.398 | 1.432 | 1.974 | 1.89 | 2.547 | 2.879 | 3.044 | 3.312 | 3.097 | 1.689 | 1.876 | 1.275 | 1.269 | 1.583 | 2.24 | 2.037 | 1.69 | 1.936 | 1.974 | 2.049 | 2.049 | 2.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.027 | 0 | 0 | 2.887 | 2.658 | 2.305 | 2.258 | 1.877 | 1.847 | 2.407 | 2.779 | 1.55 | 1.456 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 142.314 | 153.942 | 117.697 | 183.989 | 215.694 | 192.654 | 226.3 | 91.076 | 82.168 | 62.035 | 60.68 | 77.483 | 63.893 | 45.317 | 51.486 | 58.535 | 58.883 | 44.395 | 34.847 | 46.781 | 49.925 | 39.394 | 65.023 | 60.856 | 55.791 | 54.4 | 60.832 | 51.398 | 65.843 | 39.177 | 54.524 | 43.731 | 41.218 | 36.613 | 41.204 | 39.35 | 53.188 | 54.913 | 51.198 | 44.227 | 41.446 | 34.566 | 45.078 | 36.249 | 40.111 | 39.08 | 53.497 | 50.854 | 36.991 | 42.341 | 31.733 | 29.489 | 24.172 | 24.765 | 56.248 | 52.887 | 37.666 | 34.16 | 39.597 | 15.778 | 16.976 | 14.06 | 2.108 | 2.411 | 0.268 | 17.826 | 0.29 | 1.497 | 2.632 | 2.633 | 2.289 | 1.952 | 2.579 | 2.488 | 0.738 | 14.747 | 15.813 | 3.606 | 3.495 | 2.925 | 2.537 | 2.117 | 1.726 | 2.468 | 1.541 | 4.074 | 3.632 | 3.208 | 2.773 | 1.315 | 1.164 | 2.532 | 2.415 | 3.602 | 0.793 | 17.863 | 19.62 | 12.614 | 13.014 | 11.48 | 7.332 | 6.92 | 7.432 | 7.473 | 6.475 | 3.468 | 7.2 | 6.566 | 1.418 | 2.072 | 1.481 | 0.956 | 0.757 | 0.992 | 0.724 | 1.531 | 0.51 | 0.674 | 3.3 | 0.3 | 0.1 | 0.1 | 1 | 0.1 | 0.2 | 0.8 | 1.9 | 0.2 | 0.2 | 1.4 | 0.3 | 0.2 | 0.2 | 1.9 | 0.4 | 0.1 | 0.2 | 1.2 | 1.8 | 2.1 | 1.5 | 2 |
Total Current Liabilities
| 224.673 | 224.891 | 217.156 | 238.997 | 321.057 | 309.756 | 396.855 | 140.093 | 140.129 | 110.416 | 128.399 | 123.909 | 116.366 | 96.512 | 109.573 | 105.873 | 102.072 | 91.626 | 98.641 | 101.147 | 110.577 | 103.33 | 129.914 | 120.633 | 115.915 | 114.407 | 126.208 | 118.421 | 128.393 | 105.301 | 122.975 | 117.782 | 111.423 | 101.643 | 103.887 | 95.905 | 125.173 | 132.944 | 108.041 | 110.486 | 104.231 | 97.51 | 110.889 | 101.156 | 114.298 | 140.293 | 157.682 | 153.395 | 108.72 | 112.188 | 66.982 | 70.711 | 70.427 | 70.039 | 93.825 | 100.906 | 82.216 | 67.295 | 75.028 | 46.074 | 40.799 | 32.78 | 33.815 | 42.641 | 42.249 | 36.164 | 36.656 | 35.951 | 31.893 | 30.549 | 30.484 | 31.949 | 30.718 | 25.886 | 26.121 | 30.81 | 35.077 | 27.033 | 29.018 | 30.726 | 35.446 | 26.844 | 28.863 | 29.065 | 25.512 | 28.203 | 37.536 | 24.174 | 25.802 | 22.048 | 27.286 | 23.229 | 27.081 | 27.412 | 34.701 | 28.144 | 29.987 | 23.827 | 23.737 | 22.394 | 17.828 | 13.187 | 12.728 | 12.286 | 11.28 | 13.211 | 12.441 | 11.534 | 8.92 | 9.222 | 8.639 | 7.728 | 6.211 | 6.578 | 7.595 | 7.708 | 4.739 | 4.109 | 3.7 | 2.9 | 2.7 | 2.5 | 3 | 2.2 | 2.1 | 1.9 | 2.1 | 2 | 2.1 | 2.5 | 3.1 | 3.3 | 3.8 | 3.5 | 3.3 | 2.1 | 1.9 | 2.1 | 2.2 | 2.2 | 1.6 | 2.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,192.865 | 1,373.422 | 1,371.039 | 1,373.618 | 1,330.614 | 1,336.636 | 1,296.966 | 455.113 | 171.917 | 181.797 | 171.676 | 175.556 | 175.436 | 175.316 | 179.195 | 183.075 | 200.975 | 203.543 | 194.743 | 179.111 | 183.692 | 188.27 | 192.845 | 197.417 | 201.986 | 206.552 | 211.114 | 215.674 | 219.293 | 222.91 | 226.524 | 228.795 | 229.591 | 234.132 | 239.177 | 243.822 | 260.464 | 265.106 | 234.746 | 234.384 | 239.022 | 268.658 | 273.293 | 277.927 | 282.157 | 285.755 | 282.286 | 289.323 | 319.788 | 325.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.008 | 0 | 6.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.07 | 241.57 | 256.97 | 322.17 | 354.17 | 364.32 | 364.354 | 397.338 | 397.338 | 400 | 400 | 400 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.484 | 0.671 | 1.072 | 1.237 | 0.96 | 1.357 | 0.915 | 1.024 | 0.504 | 0.547 | 0.586 | 0.8 | 1.2 | 1.4 | 1.4 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 2 | 1.7 | 1.9 | 2 | 2.1 | 2.2 | 2.2 | 3 | 2.8 | 2.5 | 0 |
Deferred Revenue Non-Current
| 20.692 | 20.293 | 22.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.505 | 0 | -3.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.901 | 20.623 | 21.348 | 4.526 | 4.755 | 4.708 | 5.065 | 1.075 | 1.159 | 1.066 | 1.132 | 1.127 | 1.127 | 0.955 | 0.976 | 0.877 | 3.735 | 3.6 | 3.6 | 3.643 | 3.62 | 3.646 | 3.363 | 13.814 | 15.762 | 15.812 | 14.682 | 8.687 | 8.879 | 10.071 | 9.47 | 22.462 | 16.298 | 11.064 | 6.802 | 7.324 | 2.477 | 2.477 | 2.477 | 9.949 | 6.802 | 3.626 | 3.626 | 3.626 | 3.636 | 3.017 | 2.042 | 52.316 | 52.923 | 58.575 | 1 | 18.889 | 15.262 | 13.897 | 11.12 | 16.505 | 16.505 | 16.505 | 16.505 | 39.349 | 0.702 | 0.15 | 0.101 | 0.106 | 0.111 | 0.111 | 0.111 | 2.522 | 2.569 | 2.605 | 2.539 | 2.65 | 2.682 | 2.717 | 3.707 | 2.327 | 2.198 | 2.143 | 2.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Other Non-Current Liabilities
| 50.306 | 50.378 | 49.409 | 86.549 | 95.159 | 115.715 | 114.707 | 77.973 | 87.581 | 87.464 | 91.929 | 102.31 | 98.452 | 92.349 | 93.405 | 81.521 | 69.516 | 62.864 | 78.249 | 66.266 | 68.885 | 62.938 | 54.078 | 59.583 | 71.819 | 68.68 | 68.759 | 63.516 | 64.916 | 51.852 | 49.899 | 46.115 | 39.374 | 37.948 | 33.6 | 35.147 | 51.09 | 50.753 | 32.809 | 27.542 | 27.881 | 26.952 | 25.288 | 40.283 | 39.073 | 36.37 | 34.177 | 27.713 | 29.509 | 35.783 | 28.151 | 25.728 | 26.069 | 26.148 | 26.383 | 23.627 | 20.942 | 20.933 | 7.523 | 8.757 | 6.792 | 9.509 | 8.859 | 8.838 | 10.629 | 10.923 | 10.569 | 12.948 | 7.682 | 7.814 | 7.45 | 7.122 | 6.551 | 5.967 | 5.478 | 5.442 | 4.395 | 2.894 | 2.41 | 1.701 | 1.072 | 0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0.095 | 0.23 | 0.105 | 0.12 | 0.168 | 0.131 | 0.066 | 0.063 | 0.061 | 0.057 | 0.052 | 0.083 | 0 | 0.033 | 0.028 | 0.351 | 0.35 | 0.287 | 0.434 | 0.492 | 0.646 | 0.797 | 0.639 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 |
Total Non-Current Liabilities
| 1,284.764 | 1,464.716 | 1,463.829 | 1,464.693 | 1,430.528 | 1,457.059 | 1,416.738 | 534.161 | 260.657 | 270.327 | 264.737 | 278.993 | 275.015 | 268.62 | 273.576 | 265.473 | 274.226 | 270.007 | 276.592 | 249.02 | 256.197 | 254.854 | 250.286 | 270.814 | 289.567 | 291.044 | 294.555 | 287.877 | 293.088 | 284.833 | 285.893 | 297.372 | 285.263 | 283.144 | 279.579 | 286.293 | 314.031 | 318.336 | 270.032 | 271.875 | 273.705 | 299.236 | 302.207 | 321.836 | 324.866 | 325.142 | 318.505 | 369.352 | 402.22 | 419.609 | 29.151 | 44.617 | 41.331 | 40.045 | 37.503 | 40.132 | 37.447 | 37.438 | 33.525 | 48.106 | 11.139 | 9.659 | 8.96 | 8.944 | 10.74 | 11.034 | 10.68 | 15.47 | 10.251 | 10.419 | 9.989 | 9.772 | 9.233 | 8.684 | 9.185 | 7.769 | 6.593 | 5.037 | 4.541 | 1.701 | 1.072 | 0.615 | 0 | 0 | 0 | 182.07 | 241.57 | 256.97 | 322.17 | 354.17 | 364.32 | 364.354 | 397.426 | 397.433 | 400.23 | 400.105 | 400.12 | 400.168 | 0.131 | 0.066 | 0.063 | 0.061 | 0.057 | 0.052 | 0.083 | 0.037 | 0.033 | 0.512 | 1.022 | 1.422 | 1.524 | 1.394 | 1.849 | 1.561 | 1.821 | 1.143 | 0.547 | 0.586 | 0.8 | 1.1 | 1.4 | 1.5 | 0.9 | 1.3 | 1.3 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 2.1 | 1.9 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 3.1 | 3 | 2.7 | 0.1 |
Total Liabilities
| 1,509.437 | 1,689.607 | 1,680.985 | 1,703.69 | 1,751.585 | 1,766.815 | 1,813.593 | 674.254 | 400.786 | 380.743 | 393.136 | 402.902 | 391.381 | 365.132 | 383.149 | 371.346 | 376.298 | 361.633 | 375.233 | 350.167 | 366.774 | 358.184 | 380.2 | 391.447 | 405.482 | 405.451 | 420.763 | 406.298 | 421.481 | 390.134 | 408.868 | 415.154 | 396.686 | 384.787 | 383.466 | 382.198 | 439.204 | 451.28 | 378.073 | 382.361 | 377.936 | 396.746 | 413.096 | 422.992 | 439.164 | 465.435 | 476.187 | 522.747 | 510.94 | 531.797 | 96.133 | 115.328 | 111.758 | 110.084 | 131.328 | 141.038 | 119.663 | 104.733 | 108.553 | 94.18 | 51.938 | 42.439 | 42.775 | 51.585 | 52.989 | 47.198 | 47.336 | 51.421 | 42.144 | 40.968 | 40.473 | 41.721 | 39.951 | 34.57 | 35.306 | 38.579 | 41.67 | 32.07 | 33.559 | 32.427 | 36.518 | 27.459 | 28.863 | 29.065 | 25.512 | 210.273 | 279.106 | 281.144 | 347.972 | 376.218 | 391.606 | 387.583 | 424.507 | 424.845 | 434.931 | 428.249 | 430.107 | 423.995 | 23.868 | 22.46 | 17.891 | 13.248 | 12.785 | 12.338 | 11.363 | 13.248 | 12.474 | 12.046 | 9.942 | 10.644 | 10.163 | 9.122 | 8.06 | 8.139 | 9.416 | 8.851 | 5.286 | 4.695 | 4.5 | 4 | 4.1 | 4 | 3.9 | 3.5 | 3.4 | 3 | 3.3 | 3.3 | 3.5 | 3.9 | 4.6 | 5.4 | 5.7 | 5.6 | 5.5 | 4.3 | 4.2 | 4.4 | 5.3 | 5.2 | 4.3 | 2.7 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.868 | 1.741 | 3.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.885 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.785 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.784 | 0.783 | 0.779 | 0.774 | 0.774 | 0.774 | 0.774 | 0.77 | 0.766 | 0.764 | 0.762 | 0.758 | 0.753 | 0.749 | 0.746 | 0.742 | 0.742 | 0.741 | 0.74 | 0.74 | 0.738 | 0.737 | 0.731 | 0.722 | 0.704 | 0.705 | 0.69 | 0.682 | 0.672 | 0.332 | 0.326 | 0.32 | 0.151 | 0.153 | 0.15 | 0.152 | 0.149 | 0.147 | 0.145 | 0.142 | 0.086 | 0.077 | 0.077 | 0.076 | 0.076 | 0.076 | 0.075 | 0.075 | 0.127 | 0.065 | 0.064 | 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
| -427.244 | -256.949 | -233.79 | 408.573 | 446.823 | 828.825 | 858.24 | 909.253 | 886.507 | 834.909 | 796.86 | 762.056 | 727.629 | 694.696 | 671.196 | 655.54 | 637.053 | 620.928 | 611.607 | 611.189 | 593.59 | 588.224 | 574.93 | 561.589 | 549.404 | 524.238 | 502.346 | 503.642 | 490.304 | 477.74 | 467.941 | 459.922 | 429.146 | 420.167 | 413.28 | 412.033 | 401.329 | 401.64 | 401.783 | 417.224 | 399.601 | 381.703 | 373.836 | 584.644 | 572.191 | 553.079 | 538.302 | 525.184 | 508.594 | 498.571 | 496.363 | 483.975 | 456.996 | 429.858 | 407.276 | 381.273 | 365.166 | 345.506 | 334.704 | 325.223 | 346.109 | 338.69 | 333.747 | 327.476 | 315.966 | 304.308 | 296.226 | 281.366 | 265.397 | 256.372 | 250.517 | 245.923 | 239.577 | 231.216 | 283.01 | 272.356 | 261.378 | 255.598 | 245.037 | 233.868 | 220.505 | 203.086 | 188.321 | 180.864 | 175.507 | 173.091 | 165.64 | 165.585 | 152.538 | 141.451 | 131.459 | 135.699 | 133.614 | 138.691 | 131.718 | 114.131 | 97.291 | 83.577 | 71.498 | 63.246 | 56.433 | 52.563 | 49.411 | 45.381 | 41.963 | 41.136 | 36.332 | 31.794 | 26.701 | 23.521 | 20.673 | 18.122 | 16.148 | 14.905 | 13.022 | 10.55 | 9.046 | 7.499 | 6.4 | 5.9 | 5.7 | 5.4 | 5.2 | 5.2 | 5 | 5.1 | 5.1 | 5 | 4.9 | 4.7 | 5 | 4.8 | 4.4 | 4 | 3.6 | 3.7 | 3.6 | 3.5 | 2.7 | 1 | 0 | -0.2 |
Accumulated Other Comprehensive Income/Loss
| -2.73 | 5.21 | -2.993 | 5.457 | 5.852 | 0.736 | 3.36 | -0.571 | -0.163 | -0.675 | -2.075 | -6.798 | -7.491 | -7.728 | -8.168 | -7.119 | -7.341 | -7.172 | -6.166 | -3.315 | -3.741 | -3.619 | -3.607 | -1.321 | -1.324 | -1.169 | -1.2 | -1.136 | -0.514 | -0.393 | -1.294 | -2.824 | 1.023 | 2.629 | 0.653 | 0.43 | 0.301 | 0.217 | 0.163 | 0.138 | 0.183 | 0.205 | 0.253 | 0.247 | 0.39 | 0.205 | 0.353 | 0.391 | 0.433 | 0.891 | 0.535 | 0.577 | 0.642 | 0.706 | 0.743 | 0.855 | 0.845 | 0.751 | 0.818 | 0.816 | 0.714 | 0.65 | 0.73 | 0.168 | 0.417 | 0.466 | 0.569 | 0.363 | 0.234 | 0.109 | -0.127 | -0.313 | -0.62 | -0.99 | -0.844 | -1.097 | -1.218 | -1.209 | -0.942 | -0.252 | -0.847 | -0.141 | 0.602 | 0.07 | 0.542 | 1.335 | 1.608 | 1.118 | 1.902 | 1.684 | 3.758 | -0.213 | -0.109 | -0.411 | -0.328 | -0.225 | -0.23 | -0.169 | -0.221 | -0.301 | -0.341 | -0.323 | -0.253 | -0.212 | -0.206 | -0.145 | -0.219 | -0.147 | -0.228 | -0.217 | -0.279 | -0.269 | -0.328 | -0.355 | -0.348 | -0.278 | -0.26 | -0.249 | -8.9 | -8 | -8 | -8 | -8 | -7.1 | -7.1 | -7.1 | -7.8 | -7.8 | -7.8 | -7.8 | -7.6 | -7.6 | -7.6 | -7.6 | -6.7 | -6.7 | -6.7 | -6.7 | -5.6 | -4.8 | -4.4 | -4.5 |
Other Total Stockholders Equity
| 287.652 | -62.144 | -71.436 | -80.554 | -86.625 | -97.318 | -106.533 | -117.055 | -88.271 | -100.036 | -57.986 | -37.849 | -12.506 | 16.524 | 34.93 | 27.185 | 46.996 | 46.933 | 70.043 | 80.062 | 98.906 | 109.836 | 110.573 | 131.884 | 154.423 | 169.5 | 163.082 | 161.368 | 149.326 | 138.986 | 137.83 | 128.012 | 121.03 | 116.38 | 113.333 | 105.596 | 108.286 | 133.059 | 148.627 | 141.349 | 155.851 | 155.817 | 160.969 | 167.023 | 177.12 | 165.61 | 155.386 | 155.566 | 147.454 | 140.697 | 132.505 | 140.047 | 159.708 | 143.512 | 119.811 | 107.708 | 89.088 | 82.107 | 69.435 | 62.48 | 53.67 | 46.222 | 42.759 | 41.645 | 55.904 | 59.38 | 51.131 | 113.277 | 97.433 | 237.046 | 230.017 | 226.621 | 221.649 | 214.326 | 155.523 | 159.133 | 170.848 | 174.048 | 179.513 | 179.394 | 184.225 | 191.752 | 189.945 | 180.278 | 175.395 | 175.696 | 173.452 | 174.631 | 175.2 | 168.6 | 159 | 140.699 | 139.75 | 123.802 | 110.285 | 102.029 | 88.619 | 69.328 | 53.8 | 41.44 | 33.877 | 26.77 | 30.461 | 22.277 | 21.12 | 20.318 | 18.406 | 16.296 | 13.782 | 11.557 | 11.012 | 10.847 | 10.727 | 10.627 | 10.52 | 9.58 | 9.064 | 8.233 | 17 | 15.8 | 15.6 | 15.6 | 15.6 | 14.6 | 14.6 | 14.5 | 15.3 | 15.6 | 15.4 | 15.4 | 15.1 | 15.1 | 15 | 15.2 | 14.3 | 14.2 | 14.1 | 14.1 | 12.1 | 11.1 | 10.1 | 9.6 |
Total Shareholders Equity
| -141.437 | -313.098 | -307.434 | 334.261 | 366.835 | 733.028 | 755.852 | 792.412 | 798.858 | 734.983 | 737.584 | 718.194 | 708.417 | 704.277 | 698.743 | 676.391 | 677.493 | 661.474 | 676.269 | 688.721 | 689.54 | 695.226 | 682.681 | 692.937 | 703.288 | 693.354 | 665.013 | 664.659 | 639.901 | 617.118 | 605.262 | 585.895 | 551.984 | 539.961 | 528.051 | 518.844 | 510.701 | 535.701 | 551.358 | 559.496 | 556.42 | 538.51 | 535.844 | 752.699 | 750.486 | 719.679 | 694.826 | 681.926 | 657.266 | 640.944 | 630.188 | 625.384 | 618.131 | 574.861 | 528.615 | 490.621 | 455.884 | 429.149 | 405.741 | 389.303 | 401.277 | 386.346 | 378.02 | 370.073 | 373.071 | 364.938 | 348.71 | 395.79 | 363.847 | 494.306 | 481.181 | 473.005 | 461.38 | 445.326 | 438.459 | 431.158 | 431.772 | 429.199 | 424.366 | 413.763 | 404.632 | 395.443 | 379.61 | 361.954 | 352.185 | 350.862 | 341.44 | 342.072 | 332.245 | 314.207 | 298.795 | 276.889 | 273.96 | 262.772 | 242.357 | 216.607 | 186.012 | 153.062 | 125.482 | 104.536 | 90.122 | 79.16 | 79.771 | 67.595 | 63.024 | 61.454 | 54.661 | 48.029 | 40.332 | 34.938 | 31.482 | 28.776 | 26.623 | 25.252 | 23.269 | 19.979 | 17.915 | 15.547 | 14.5 | 13.7 | 13.3 | 13 | 12.8 | 12.7 | 12.5 | 12.5 | 12.6 | 12.8 | 12.5 | 12.3 | 12.5 | 12.3 | 11.8 | 11.6 | 11.2 | 11.2 | 11 | 10.9 | 9.2 | 7.3 | 5.7 | 4.9 |
Total Equity
| -141.437 | -313.098 | -307.25 | 334.439 | 367.015 | 733.209 | 756.035 | 792.597 | 799.046 | 735.173 | 737.775 | 718.398 | 708.623 | 704.485 | 698.953 | 676.626 | 677.733 | 661.717 | 676.515 | 688.972 | 689.54 | 695.226 | 682.681 | 692.937 | 703.288 | 693.354 | 665.013 | 664.659 | 639.901 | 617.118 | 605.262 | 585.895 | 551.984 | 539.961 | 528.051 | 518.844 | 510.701 | 535.701 | 551.358 | 559.496 | 556.42 | 538.51 | 535.844 | 752.699 | 750.486 | 719.679 | 694.826 | 681.926 | 657.266 | 640.944 | 630.188 | 625.384 | 618.131 | 574.861 | 528.615 | 490.621 | 455.884 | 429.149 | 405.741 | 389.303 | 401.277 | 386.346 | 378.02 | 370.073 | 373.071 | 364.938 | 348.71 | 395.79 | 363.847 | 494.306 | 481.181 | 473.005 | 461.38 | 445.326 | 438.459 | 431.158 | 431.772 | 429.199 | 424.366 | 413.763 | 404.632 | 395.443 | 379.61 | 361.954 | 352.185 | 350.862 | 341.44 | 342.072 | 332.245 | 314.207 | 298.795 | 276.889 | 273.96 | 262.772 | 242.357 | 216.607 | 186.012 | 153.062 | 125.482 | 104.536 | 90.122 | 79.16 | 79.771 | 67.595 | 63.024 | 61.454 | 54.661 | 48.029 | 40.332 | 34.938 | 31.482 | 28.776 | 26.623 | 25.252 | 23.269 | 19.979 | 17.915 | 15.547 | 14.5 | 13.7 | 13.3 | 13 | 12.8 | 12.7 | 12.5 | 12.5 | 12.6 | 12.8 | 12.5 | 12.3 | 12.5 | 12.3 | 11.8 | 11.6 | 11.2 | 11.2 | 11 | 10.9 | 9.2 | 7.3 | 5.7 | 4.9 |
Total Liabilities & Shareholders Equity
| 1,368 | 1,376.509 | 1,373.735 | 2,038.129 | 2,118.6 | 2,500.024 | 2,569.628 | 1,466.851 | 1,199.832 | 1,115.916 | 1,130.911 | 1,121.3 | 1,100.004 | 1,069.617 | 1,082.102 | 1,047.972 | 1,054.031 | 1,023.35 | 1,051.748 | 1,039.139 | 1,056.314 | 1,053.41 | 1,062.881 | 1,084.384 | 1,108.77 | 1,098.805 | 1,085.776 | 1,070.957 | 1,061.382 | 1,007.252 | 1,014.13 | 1,001.049 | 948.67 | 924.748 | 911.517 | 901.042 | 949.905 | 986.981 | 929.431 | 941.857 | 934.356 | 935.256 | 948.94 | 1,175.691 | 1,189.65 | 1,185.114 | 1,171.013 | 1,204.673 | 1,168.206 | 1,172.741 | 726.321 | 740.712 | 729.889 | 684.945 | 659.943 | 631.659 | 575.547 | 533.882 | 514.294 | 483.483 | 453.215 | 428.785 | 420.795 | 421.658 | 426.06 | 412.136 | 396.046 | 447.211 | 405.991 | 535.274 | 521.654 | 514.726 | 501.331 | 479.896 | 473.765 | 469.737 | 473.442 | 461.269 | 457.925 | 446.19 | 441.15 | 422.902 | 408.473 | 391.019 | 377.697 | 561.135 | 620.546 | 623.216 | 680.217 | 690.425 | 690.401 | 664.472 | 698.467 | 687.617 | 677.288 | 644.856 | 616.119 | 577.057 | 149.35 | 126.996 | 108.013 | 92.408 | 92.556 | 79.933 | 74.387 | 74.702 | 67.135 | 60.075 | 50.274 | 45.582 | 41.645 | 37.898 | 34.683 | 33.391 | 32.685 | 28.83 | 23.201 | 20.242 | 19 | 17.7 | 17.4 | 17 | 16.7 | 16.2 | 15.9 | 15.5 | 15.9 | 16.1 | 16 | 16.2 | 17.1 | 17.7 | 17.5 | 17.2 | 16.7 | 15.5 | 15.2 | 15.3 | 14.5 | 12.5 | 10 | 7.6 |