Total Energy Services Inc.
TSX:TOT.TO
11.16 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24.764 | 45.039 | 47.935 | 29.885 | 29.866 | 28.228 | 34.061 | 34.303 | 42.345 | 44.161 | 33.365 | 25.569 | 29.231 | 20.705 | 22.996 | 24.853 | 21.097 | 29.946 | 19.873 | -20.958 | 33.867 | 49.75 | 30.64 | 24.414 | 20.069 | 19.403 | 21.154 | 3.072 | 16.112 | -2.79 | 15.916 | 8.273 | 9.669 | 12.346 | 8.875 | 9.394 | 14.019 | 8.115 | 7.745 | 19.75 | 46.059 | 4.398 | 3.21 | 22.191 | 34.236 | 7.709 | 50.052 | 55.394 | 61.88 | 40.82 | 35.658 | 24.73 | 20.595 | 6.407 | 0.228 | -5.717 | 2.101 | 2.545 | -1.351 | -1.077 | -1.13 | -1.322 | 0 | 31.764 | 0 | 0 | 0 | -0.062 | -0.178 | -0.293 | -0.402 | 0 | 3.88 | -0.139 | -0.221 | 9.142 | -0.222 | -0.339 | -0.456 | -0.108 | -0.289 | -0.585 | -0.882 | -0.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 24.764 | 45.039 | 47.935 | 29.885 | 29.866 | 28.228 | 34.061 | 34.303 | 42.345 | 44.161 | 33.365 | 25.569 | 29.231 | 20.705 | 22.996 | 24.853 | 21.097 | 29.946 | 19.873 | -20.958 | 33.867 | 49.75 | 30.64 | 24.414 | 20.069 | 19.403 | 21.154 | 3.072 | 16.112 | -2.79 | 15.916 | 8.273 | 9.669 | 12.346 | 8.875 | 9.394 | 14.019 | 8.115 | 7.745 | 19.75 | 46.059 | 4.398 | 3.21 | 22.191 | 34.236 | 7.709 | 50.052 | 55.394 | 61.88 | 40.82 | 35.658 | 24.73 | 20.595 | 6.407 | 0.228 | -5.717 | 2.101 | 2.545 | -1.351 | -1.077 | -1.13 | -1.322 | 0 | 31.764 | 0 | 0 | 0 | -0.062 | -0.178 | -0.293 | -0.402 | 0 | 3.88 | -0.139 | -0.221 | 9.142 | -0.222 | -0.339 | -0.456 | -0.108 | -0.289 | -0.585 | -0.882 | -0.386 | 1.058 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 146.184 | 146.166 | 137.604 | 163.181 | 149.565 | 171.736 | 155.077 | 164.736 | 130.82 | 116 | 92.751 | 90.24 | 72.763 | 76.908 | 74.66 | 66.164 | 70.368 | 107.325 | 118.337 | 135.804 | 128.05 | 147.447 | 163.245 | 146.792 | 132.174 | 153.607 | 152.166 | 155.069 | 123.688 | 58.373 | 47.545 | 43.828 | 37.031 | 39.82 | 50.824 | 51.004 | 56.332 | 80.738 | 98.92 | 97.8 | 69.327 | 102.596 | 80.532 | 71.223 | 53.87 | 98.443 | 63.511 | 59.821 | 55.076 | 99.511 | 94.674 | 87.611 | 71.688 | 88.027 | 69.354 | 52.297 | 34.479 | 56.002 | 24.952 | 18.569 | 14.611 | 34.985 | 37.274 | 0 | 26.253 | 43.604 | 34.026 | 25.87 | 14.575 | 39.715 | 34.257 | 41.484 | 36.143 | 53.642 | 44.965 | 26.688 | 24.358 | 34.981 | 26.727 | 12.541 | 12.838 | 23.79 | 17.491 | 12.595 | 11.997 | 17.547 | 9.397 | 7.005 | 7.374 | 14.58 | 7.828 | 11.677 | 13.665 | 19.026 | 10.825 | 9.285 | 8.4 | 9.5 | 6.8 | 5.3 | 3.8 | 5.5 | 4.6 | 4.8 | 4.5 | 5.7 |
Inventory
| 119.886 | 112.926 | 98.179 | 101.464 | 111.658 | 102.417 | 91.614 | 93.39 | 93.513 | 96.447 | 89.921 | 99.225 | 92.786 | 93.747 | 95.586 | 102.108 | 106.344 | 113.071 | 105.672 | 83.058 | 84.392 | 95.719 | 84.743 | 93.594 | 82.268 | 77.84 | 68.266 | 55.668 | 54.755 | 50.993 | 54.964 | 51.156 | 50.769 | 57.492 | 59.066 | 60.598 | 59.893 | 60.862 | 54.348 | 44.92 | 41.304 | 39.597 | 38.858 | 34.677 | 33.124 | 32.972 | 33.24 | 34.854 | 36.253 | 35.346 | 37.147 | 39.998 | 37.203 | 36.629 | 36.385 | 30.366 | 32.874 | 27.504 | 28.408 | 29.114 | 30.483 | 33.711 | 33.836 | 31.832 | 32.918 | 31.986 | 31.909 | 37.851 | 30.923 | 24.854 | 25.924 | 28.815 | 25.678 | 22.333 | 25.771 | 22.36 | 18.363 | 16.768 | 15.515 | 14.872 | 14.704 | 15.235 | 15.234 | 13.3 | 11.204 | 12.684 | 11.318 | 12.35 | 14.827 | 12.443 | 12.517 | 12.293 | 8.274 | 7.751 | 7.834 | 3.985 | 8 | 1.7 | 5.3 | 3.5 | 4.8 | 4.8 | 3.7 | 2.7 | 0.3 | 0.4 |
Other Current Assets
| 14.126 | 13.023 | 16.735 | 24.054 | 18.921 | 18.453 | 19.225 | 22.089 | 18.538 | 12.627 | 9.695 | 10.686 | 6.523 | 8.38 | 7.442 | 9.793 | 8.426 | 13.38 | 11.542 | 12.853 | 13.784 | 22.526 | 18.303 | 19.935 | 19.327 | 16.653 | 19.779 | 20.716 | 15.549 | 17.89 | 9.124 | 10.016 | 10.643 | 11.684 | 9.869 | 12.578 | 3.44 | 3.092 | 5.576 | 7.454 | 8.92 | 7.804 | 5.921 | 10.293 | 8.462 | 4.251 | 2.547 | 2.753 | 2.027 | 2.12 | 1.795 | 3.109 | 1.783 | 1.322 | 5.026 | 2.692 | 1.627 | 2.128 | 2.309 | 2.746 | 1.981 | 1.416 | 1.319 | 1.755 | 1.394 | 1.721 | 1.58 | 2.97 | 2.081 | 1.057 | 1.033 | 1.191 | 0.57 | 0.667 | 0.891 | 1.054 | 0.559 | 1.034 | 0.591 | 0.75 | 1.561 | 1.803 | 2.006 | 1.545 | 2.844 | 2.443 | 0.84 | 1.418 | 1.122 | 0.924 | 0.501 | 0.669 | 0.466 | 0.414 | 0.74 | 3.266 | 1.4 | 4.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 |
Total Current Assets
| 304.96 | 317.154 | 300.453 | 318.584 | 310.01 | 320.834 | 299.977 | 314.518 | 285.216 | 269.235 | 225.732 | 225.72 | 201.303 | 199.74 | 200.684 | 202.918 | 206.235 | 263.722 | 255.424 | 236.086 | 260.093 | 315.442 | 296.931 | 284.735 | 253.838 | 267.503 | 261.365 | 234.525 | 210.104 | 127.256 | 127.549 | 113.273 | 108.112 | 121.342 | 128.634 | 133.574 | 133.684 | 152.807 | 166.589 | 169.924 | 165.61 | 154.395 | 132.382 | 138.384 | 129.692 | 143.375 | 149.35 | 152.822 | 155.236 | 177.797 | 169.274 | 155.448 | 131.269 | 132.385 | 108.096 | 85.355 | 71.081 | 88.179 | 55.669 | 50.429 | 47.075 | 70.112 | 72.429 | 65.351 | 60.565 | 77.311 | 67.515 | 66.691 | 47.579 | 65.626 | 61.214 | 71.49 | 66.271 | 76.642 | 71.627 | 59.244 | 43.28 | 52.783 | 43.232 | 28.163 | 29.103 | 40.828 | 34.731 | 27.44 | 26.045 | 32.674 | 21.555 | 20.773 | 23.323 | 27.947 | 20.846 | 24.639 | 22.405 | 27.191 | 19.399 | 16.536 | 17.8 | 15.8 | 12.6 | 9.4 | 9.2 | 10.8 | 8.5 | 7.6 | 4.9 | 6.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 624.058 | 618.009 | 557.152 | 564.618 | 566.984 | 578.451 | 567.515 | 571.443 | 564.644 | 566.664 | 576.274 | 585.085 | 598.397 | 620.102 | 637.715 | 659.85 | 681.582 | 724.384 | 730.614 | 743.568 | 754.586 | 773.897 | 768.613 | 765.728 | 783.228 | 786.375 | 793.464 | 807.07 | 827.268 | 377.773 | 383.497 | 383.315 | 390.114 | 389.76 | 392.622 | 393.693 | 399.83 | 421.174 | 419.991 | 392.508 | 381.213 | 384.038 | 382.347 | 351.925 | 339.755 | 334.622 | 323.188 | 301.901 | 291.956 | 279.668 | 261.29 | 244.653 | 235.001 | 230.348 | 234.448 | 234.133 | 225.968 | 224.919 | 175.052 | 174.454 | 175.667 | 171.939 | 171.033 | 166.416 | 156.749 | 155.904 | 157.049 | 146.18 | 148.534 | 149.579 | 148.381 | 142.001 | 137.396 | 132.337 | 129.994 | 121.705 | 99.163 | 98.151 | 88.206 | 83.238 | 80.103 | 78.858 | 70.705 | 64.56 | 61.466 | 60.237 | 58.393 | 51.052 | 48.937 | 47.274 | 48.347 | 44.841 | 42.095 | 39.6 | 38.11 | 34.393 | 31.5 | 26.7 | 27 | 23 | 23 | 25.4 | 25.6 | 25.8 | 23.2 | 24.1 |
Goodwill
| 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.451 | 4.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.451 | 4.451 | 4.451 | 4.451 | 0 | 0 | 4.651 | 4.762 | 4.873 | 4.985 | 5.1 | 5.2 | 5.3 | 5.4 | 5.5 | 5.7 | 5.8 | 5.8 | 3.8 | 3.8 |
Goodwill and Intangible Assets
| 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.451 | 4.451 | 4.451 | 4.451 | 4.451 | 4.562 | 4.651 | 4.762 | 4.873 | 4.985 | 5.1 | 5.2 | 5.3 | 5.4 | 5.5 | 5.7 | 5.8 | 5.8 | 3.8 | 3.8 |
Long Term Investments
| -3.285 | -2.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.285 | 2.474 | 15.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.393 | 0.97 | 0.792 | 0.998 | 0.057 | 0 | 0 | 0 | 0 | 0.399 | 0.762 | 0.565 | 1.457 | 2.227 | 2.551 | 0.498 | 0.829 | 3.82 | 4.807 | 0.475 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.285 | 2.474 | -15.695 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 6.859 | 9.985 | 9.349 | 5.273 | 7.634 | 8.376 | 7.848 | 0 | 0 | 0 | 0 | -327.241 | -305.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
Total Non-Current Assets
| 631.396 | 624.536 | 561.205 | 575.741 | 578.107 | 589.574 | 578.638 | 582.566 | 575.767 | 577.787 | 587.79 | 597.178 | 610.312 | 632.223 | 648.895 | 670.973 | 692.705 | 735.507 | 741.737 | 755.09 | 766.471 | 785.585 | 781.193 | 779.078 | 796.902 | 797.996 | 805.416 | 822.013 | 843.198 | 507.984 | 395.05 | 394.438 | 401.237 | 400.883 | 403.745 | 404.605 | 413.868 | 434.576 | 429.317 | 404.195 | 393.642 | 395.939 | 386.4 | 355.978 | 343.808 | 338.675 | 327.241 | 305.954 | 296.009 | 283.721 | 265.343 | 248.706 | 239.054 | 234.401 | 238.501 | 238.186 | 230.021 | 228.972 | 179.105 | 178.507 | 179.72 | 175.992 | 175.086 | 170.469 | 160.802 | 159.957 | 161.102 | 150.233 | 152.587 | 153.632 | 152.434 | 146.054 | 141.449 | 136.39 | 134.047 | 125.758 | 103.216 | 102.204 | 92.259 | 87.291 | 84.156 | 82.911 | 74.758 | 68.613 | 65.519 | 64.29 | 62.844 | 55.503 | 53.388 | 51.725 | 52.798 | 49.403 | 46.746 | 44.362 | 42.983 | 39.378 | 36.6 | 31.9 | 32.3 | 28.4 | 28.5 | 31 | 31.4 | 31.5 | 27 | 27.9 |
Total Assets
| 936.356 | 941.69 | 861.658 | 894.325 | 888.117 | 910.408 | 878.615 | 897.084 | 860.983 | 847.022 | 813.522 | 822.898 | 811.615 | 831.963 | 849.579 | 873.891 | 898.94 | 999.229 | 997.161 | 991.176 | 1,026.564 | 1,101.027 | 1,078.124 | 1,063.813 | 1,050.74 | 1,065.499 | 1,066.781 | 1,056.538 | 1,053.302 | 635.24 | 522.599 | 507.711 | 509.349 | 522.225 | 532.379 | 538.179 | 547.552 | 587.383 | 595.906 | 574.119 | 559.252 | 550.334 | 518.782 | 494.362 | 473.5 | 482.05 | 476.591 | 458.776 | 451.245 | 461.518 | 434.617 | 404.154 | 370.323 | 366.786 | 346.597 | 323.541 | 301.102 | 317.151 | 234.774 | 228.936 | 226.795 | 246.104 | 247.515 | 235.82 | 221.367 | 237.268 | 228.617 | 216.924 | 200.166 | 219.258 | 213.648 | 217.544 | 207.72 | 213.032 | 205.674 | 185.002 | 146.496 | 154.987 | 135.491 | 115.454 | 113.259 | 123.739 | 109.489 | 96.053 | 91.564 | 96.964 | 84.399 | 76.276 | 76.711 | 79.672 | 73.644 | 74.042 | 69.151 | 71.553 | 62.382 | 55.914 | 54.4 | 47.7 | 44.9 | 37.8 | 37.7 | 41.8 | 39.9 | 39.1 | 31.9 | 34.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 124.314 | 128.126 | 43.395 | 126.861 | 135.355 | 130.945 | 53.211 | 119.547 | 96.923 | 82.944 | 33.647 | 63.208 | 56.297 | 47.705 | 16.518 | 44.943 | 53.7 | 83.188 | 50.423 | 91.15 | 110.731 | 139.957 | 70.247 | 118.079 | 113.814 | 113.017 | 51.934 | 101.973 | 93.515 | 38.148 | 18.256 | 23.395 | 17.207 | 19.281 | 9.252 | 24.123 | 28.353 | 46.758 | 21.043 | 50.658 | 47.181 | 51.961 | 23.5 | 38.495 | 27.756 | 34.764 | 15.226 | 30.723 | 29.912 | 37.367 | 17.594 | 32.044 | 25.265 | 32.738 | 28.285 | 28.465 | 32.777 | 36.702 | 12.975 | 12.375 | 12.9 | 19.38 | 29.137 | 23.58 | 14.463 | 17.54 | 16.405 | 18.703 | 16.897 | 21.813 | 24.836 | 31.302 | 32.711 | 30.578 | 29.948 | 29.57 | 21.012 | 25.348 | 15.074 | 11.364 | 14.274 | 16.408 | 11.643 | 11.653 | 10.016 | 13.224 | 7.832 | 6.323 | 7.198 | 5.343 | 6.268 | 7.902 | 8.293 | 8.953 | 10.196 | 5.737 | 5.7 | 4.6 | 5.1 | 2.1 | 2.3 | 3.9 | 3.4 | 2.1 | 1.9 | 2.7 |
Short Term Debt
| 48.673 | 8.495 | 7.93 | 7.373 | 7.176 | 7.213 | 7.164 | 7.96 | 7.645 | 6.476 | 6.641 | 6.541 | 6.748 | 7.89 | 8.969 | 10.008 | 11.445 | 49.688 | 49.855 | 50.856 | 51.262 | 10.626 | 6.175 | 5.119 | 6.232 | 73.788 | 74.11 | 73.486 | 73.502 | 3.245 | 3.346 | 3.38 | 3.857 | 3.852 | 3.902 | 3.979 | 4.106 | 69.574 | 2.376 | 2.271 | 2.321 | 2.383 | 2.377 | 2.2 | 2.3 | 2.321 | 2.52 | 2.544 | 2.571 | 2.496 | 2.613 | 0 | 0 | 0 | 6.406 | 12.382 | 17.593 | 17.24 | 9.325 | 27.455 | 23.555 | 33.284 | 32.83 | 31.61 | 28.838 | 33.961 | 36.787 | 23.972 | 15.831 | 20.236 | 11.628 | 12.341 | 5.354 | 10.949 | 20.701 | 9.773 | 14.734 | 13.482 | 14.935 | 11.109 | 7.13 | 14.911 | 13.083 | 5.95 | 11.563 | 14.333 | 13.733 | 11.455 | 8.734 | 11.349 | 10.211 | 3.567 | 11.873 | 5.115 | 6.208 | 4.643 | 8.9 | 8.1 | 7.9 | 6.6 | 5.2 | 5.8 | 5.7 | 5.5 | 2.7 | 3.1 |
Tax Payables
| 3.898 | 3.447 | 9.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0.249 | 0 | 0 | 0 | 0 | 0.737 | 1.395 | 1.293 | 12.754 | 7.863 | 5.107 | 0 | 0 | 0 | 0 | 0 | 15.098 | 9.368 | 4.013 | 1.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.035 | 2.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.025 | 46.382 | 39.321 | 53.586 | 55.69 | 68.122 | 63.895 | 55.14 | 56.073 | 53.326 | 16.274 | 17.588 | 11.057 | 8.798 | 6.365 | 8.209 | 10.122 | 6.836 | 3.883 | 5.58 | 21.086 | 44.198 | 37.316 | 39.665 | 27.907 | 23.018 | 21.625 | 19.239 | 19.004 | 6.374 | 13.573 | 4.548 | 5.803 | 8.648 | 10.556 | 10.268 | 11.809 | 14.117 | 7.43 | 9.638 | 8.464 | 5.603 | 8.71 | 5.694 | 7.096 | 5.103 | 6.971 | 3.608 | 5.714 | 4.906 | 3.064 | 11 | 8.17 | 4.583 | 4.942 | 0 | 0 | 0 | 0 | 0 | 0 | 1.035 | 2.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.234 | 6.306 | 102.88 | 3.198 | 3.212 | 3.242 | 78.332 | 2.517 | 2.532 | 0 | 53.924 | 0 | 0 | 0 | 41.532 | 0 | 0 | 0 | 65.425 | 2.722 | 2.731 | 2.747 | 96.709 | 2.76 | 2.772 | 2.774 | 100.302 | 2.774 | 2.774 | 2.331 | 24.667 | 1.856 | 7.662 | 10.507 | 25.166 | 12.128 | 13.669 | 15.977 | 40.654 | 11.508 | 10.343 | 7.48 | 24.283 | 7.249 | 1.53 | 1.538 | 18.827 | 1.535 | 1.55 | 1.566 | 25.217 | 4.029 | 4.348 | 4.339 | 4.164 | 0.932 | 0.931 | 0.931 | 0.875 | 0.391 | -0.416 | 0.872 | 0.872 | 2.252 | 1.538 | 3.353 | 0.885 | 2.824 | 2.832 | 4.305 | 8.843 | 5.695 | 4.624 | 6.545 | 4.54 | 0.183 | 0 | 4.093 | 0.153 | 0.425 | 0.459 | 0.96 | 0 | 0 | 0 | 0 | 0.404 | 1.329 | 1.899 | 2.368 | 0.352 | 5.13 | 1.132 | 7.263 | 0 | 0.854 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 |
Total Current Liabilities
| 233.144 | 192.756 | 177.014 | 191.018 | 201.433 | 209.522 | 187.823 | 185.164 | 163.173 | 142.746 | 88.428 | 87.337 | 74.102 | 64.393 | 61.744 | 63.945 | 75.267 | 139.712 | 152.19 | 150.308 | 185.81 | 197.528 | 171.964 | 167.149 | 150.725 | 212.597 | 206.473 | 197.472 | 188.795 | 50.098 | 55.779 | 33.179 | 28.726 | 33.64 | 38.32 | 40.967 | 47.523 | 133.602 | 84.257 | 72.3 | 64.952 | 61.824 | 58.87 | 47.944 | 38.682 | 43.726 | 58.642 | 47.778 | 43.76 | 47.564 | 48.488 | 47.073 | 37.783 | 41.66 | 37.687 | 41.779 | 51.301 | 54.873 | 26.176 | 40.221 | 36.039 | 54.571 | 65.175 | 57.442 | 44.839 | 54.854 | 54.077 | 45.499 | 35.56 | 46.354 | 45.307 | 49.338 | 42.689 | 48.072 | 55.189 | 39.526 | 35.746 | 42.923 | 30.162 | 22.898 | 21.863 | 32.279 | 24.726 | 17.603 | 21.579 | 27.557 | 21.969 | 19.107 | 17.831 | 19.06 | 16.831 | 16.599 | 21.298 | 21.331 | 16.404 | 11.234 | 14.6 | 13 | 13 | 8.7 | 7.5 | 9.7 | 9.1 | 7.7 | 4.7 | 5.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 100.983 | 149.847 | 100.834 | 111.159 | 111.244 | 122.714 | 127.628 | 155.429 | 165.767 | 174.97 | 196.007 | 201.967 | 210.132 | 229.627 | 238.937 | 250.643 | 255.538 | 252.035 | 248.448 | 251.724 | 239.287 | 286.829 | 287.893 | 297.033 | 297.602 | 248.918 | 260.579 | 260.948 | 259.459 | 58.053 | 46.557 | 46.719 | 47.483 | 48.235 | 49.185 | 49.914 | 50.688 | 2.826 | 69.468 | 68.732 | 68.405 | 67.982 | 67.221 | 66.236 | 66.02 | 65.722 | 65.417 | 65.096 | 64.764 | 64.285 | 63.853 | 63.377 | 63.194 | 62.982 | 69.472 | 70.062 | 45.262 | 58.014 | 36.476 | 17.21 | 20.046 | 17.096 | 13.521 | 15.501 | 17.508 | 21.777 | 21.383 | 21.344 | 11.552 | 12.956 | 14.349 | 14.617 | 17.841 | 19.129 | 17.096 | 18.95 | 13.871 | 14.238 | 16.131 | 10.996 | 12.75 | 14.728 | 16.693 | 14.59 | 15.131 | 16.017 | 14.984 | 11.093 | 11.14 | 11.972 | 12.467 | 13.514 | 10.036 | 9.455 | 13.444 | 11.928 | 17.3 | 11.8 | 9.6 | 9.6 | 11.1 | 12 | 11.7 | 12.2 | 9 | 9.6 |
Deferred Revenue Non-Current
| 0 | -45.692 | 0 | -49.62 | 101.976 | 112.488 | 117.997 | 145.906 | 156.572 | -36.613 | -35.65 | -36.238 | -35.122 | -35.993 | -37.911 | -42.236 | -44.156 | -54.487 | -53.381 | -50.354 | -51.616 | -58.616 | -59.265 | -51.881 | -52.489 | -55.083 | -55.889 | -56.438 | -60.836 | -60.94 | -55.961 | -57.956 | -59.136 | -60.654 | -61.539 | -59.599 | -61.722 | -61.51 | -60.118 | -60.174 | -59.002 | -59.594 | -52.079 | -50.281 | -48.944 | -49.59 | 62.694 | 62.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.23 | 55.12 | 53.052 | 49.62 | 45.486 | 43.596 | 41.141 | 40.951 | 37.744 | 36.613 | 35.65 | 36.238 | 35.122 | 35.993 | 37.911 | 42.236 | 44.156 | 54.487 | 53.381 | 50.354 | 51.616 | 58.616 | 57.691 | 50.393 | 50.801 | 53.252 | 53.155 | 53.471 | 57.643 | 60.94 | 55.961 | 57.956 | 59.136 | 60.654 | 61.539 | 59.599 | 61.722 | 61.51 | 60.118 | 60.174 | 59.002 | 59.594 | 52.079 | 50.281 | 48.944 | 49.59 | 46.463 | 48.478 | 50.473 | 53.924 | 46.955 | 38.913 | 31.986 | 29.427 | 25.958 | 24.776 | 23.502 | 23.397 | 17.256 | 18.471 | 19.223 | 22.019 | 21.443 | 20.706 | 19.918 | 19.148 | 18.361 | 19.928 | 19.054 | 18.297 | 17.709 | 16.178 | 15.102 | 16.287 | 15.554 | 14.613 | 13.559 | 14.272 | 14.77 | 12.915 | 11.868 | 11.456 | 10.26 | 9.171 | 8.971 | 8.689 | 6.884 | 6.337 | 6.209 | 6.369 | 7.375 | 6.76 | 5.442 | 5.398 | 4.034 | 2.843 | 3.1 | 3.1 | 0.7 | 0.4 | 0.5 | 0.8 | 0.2 | 0.3 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.722 | 0 | 0 | 0 | 0 | 0 | 0 | 50.281 | 48.944 | 49.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.672 | -3.002 | 0 | 0 | -0.763 | -0.596 | -0.714 | -0.876 | 0 | 0 | 0 | 0 | 0 | -0.062 | -0.178 | -0.293 | -0.403 | 0 | 0 | -0.139 | -0.221 | 0 | -0.222 | -0.332 | -0.379 | -0.108 | -0.289 | -0.585 | -0.882 | -0.277 | 0.33 | 0.351 | 0.833 | 0.899 | 2.477 | 2.514 | 3.217 | 3.753 | 0 | 3.272 | 0 | 4.005 | -0.1 | 0 | 2.3 | 0.6 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Total Non-Current Liabilities
| 153.213 | 204.967 | 153.886 | 160.779 | 156.73 | 166.31 | 168.769 | 196.38 | 203.511 | 211.583 | 231.657 | 238.205 | 245.254 | 265.62 | 276.848 | 292.879 | 299.694 | 306.522 | 301.829 | 302.078 | 290.903 | 345.445 | 345.584 | 347.426 | 348.403 | 302.17 | 313.734 | 314.419 | 317.102 | 118.993 | 102.518 | 104.675 | 106.619 | 108.889 | 110.724 | 109.513 | 112.41 | 64.336 | 129.586 | 128.906 | 127.407 | 127.576 | 119.3 | 116.517 | 114.964 | 115.312 | 111.88 | 113.574 | 115.237 | 118.209 | 110.808 | 102.29 | 95.18 | 92.409 | 101.472 | 91.836 | 68.764 | 81.411 | 52.969 | 35.085 | 38.555 | 38.239 | 34.964 | 36.207 | 37.426 | 40.925 | 39.744 | 41.21 | 30.428 | 30.96 | 31.655 | 30.795 | 32.943 | 35.277 | 32.429 | 33.563 | 27.208 | 28.178 | 30.522 | 23.803 | 24.329 | 25.599 | 26.071 | 23.484 | 24.432 | 25.057 | 22.701 | 18.329 | 19.826 | 20.855 | 23.059 | 24.027 | 15.478 | 18.125 | 17.478 | 18.776 | 20.3 | 14.9 | 12.6 | 10.6 | 11.6 | 12.8 | 12 | 12.4 | 9 | 9.6 |
Total Liabilities
| 386.357 | 397.723 | 330.9 | 351.797 | 358.163 | 375.832 | 356.592 | 381.544 | 366.684 | 354.329 | 320.085 | 325.542 | 319.356 | 330.013 | 338.592 | 356.824 | 374.961 | 446.234 | 454.019 | 452.386 | 476.713 | 542.973 | 517.548 | 514.575 | 499.128 | 514.767 | 520.207 | 511.891 | 505.897 | 169.091 | 158.297 | 137.854 | 135.345 | 142.529 | 149.044 | 150.48 | 159.933 | 197.938 | 213.843 | 201.206 | 192.359 | 189.4 | 178.17 | 164.461 | 153.646 | 159.038 | 170.522 | 161.352 | 158.997 | 165.773 | 159.296 | 149.363 | 132.963 | 134.069 | 139.159 | 133.615 | 120.065 | 136.284 | 79.145 | 75.306 | 74.594 | 92.81 | 100.139 | 93.649 | 82.265 | 95.779 | 93.821 | 86.709 | 65.988 | 77.314 | 76.962 | 80.133 | 75.632 | 83.349 | 87.618 | 73.089 | 62.954 | 71.101 | 60.684 | 46.701 | 46.192 | 57.878 | 50.797 | 41.087 | 46.011 | 52.614 | 44.67 | 37.436 | 37.657 | 39.915 | 39.89 | 40.626 | 36.776 | 39.456 | 33.882 | 30.01 | 34.9 | 27.9 | 25.6 | 19.3 | 19.1 | 22.5 | 21.1 | 20.1 | 13.7 | 15.4 |
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 |
Common Stock
| 244.223 | 251.199 | 251.283 | 251.283 | 252.611 | 254.975 | 261.109 | 264.11 | 265.769 | 267.566 | 270.905 | 277.121 | 280.829 | 283.564 | 284.077 | 284.077 | 284.077 | 284.077 | 284.51 | 285.703 | 286.649 | 288.352 | 288.902 | 289.862 | 290.905 | 291.317 | 291.317 | 291.317 | 291.317 | 193.198 | 88.654 | 88.712 | 88.71 | 88.841 | 88.875 | 88.875 | 88.884 | 88.884 | 88.899 | 89.1 | 88.015 | 84.485 | 83.243 | 82.051 | 78.021 | 77.834 | 76.89 | 77.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.012 | 60.027 | 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 |
Retained Earnings
| 318.941 | 311.566 | 299.655 | 310.7 | 295.654 | 293.543 | 273.804 | 265.382 | 251.041 | 245.201 | 242.918 | 240.856 | 235.359 | 236.656 | 240.051 | 241.506 | 243.104 | 272.864 | 268.062 | 263.413 | 272.317 | 272.093 | 270.372 | 266.683 | 261.603 | 260.425 | 259.705 | 256.285 | 254.752 | 264.781 | 267.965 | 273.209 | 277.032 | 283.094 | 286.205 | 291.084 | 291.404 | 288.952 | 281.683 | 272.665 | 267.437 | 264.87 | 246.091 | 236.955 | 230.6 | 234.624 | 219.418 | 211.558 | 206.999 | 210.744 | 190.331 | 170.844 | 153.337 | 149.377 | 129.401 | 114.117 | 105.67 | 105.792 | 93.678 | 92.431 | 91.175 | 93.282 | 87.349 | 81.554 | 78.759 | 80.613 | 73.812 | 68.731 | 72.526 | 80.169 | 74.847 | 75.528 | 70.183 | 67.757 | 56.13 | 58.804 | 50.348 | 49.173 | 40.125 | 34.071 | 32.599 | 31.572 | 24.635 | 20.945 | 18.732 | 18.162 | 13.488 | 0 | 0 | 13.035 | 10.594 | 0 | 8.913 | 0 | 4.287 | 0 | 1.8 | 2 | 0.3 | 0.2 | 0.4 | 1 | 0.6 | 0.8 | 0.7 | 1.1 |
Accumulated Other Comprehensive Income/Loss
| -18.204 | -23.871 | -25.506 | -24.066 | -22.332 | -17.65 | -17.032 | -17.997 | -26.493 | -26.607 | -26.704 | -26.737 | -29.858 | -24.038 | -18.736 | -14.212 | -11.881 | -11.571 | -16.722 | -16.756 | -15.112 | -9.38 | -5.32 | -13.214 | -6.9 | -7.031 | -10.194 | -7.898 | -3.468 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.601 | 4.601 | 4.601 | 4.601 | 4.601 | 4.601 | 4.601 | 4.601 | 4.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.862 | -3.162 | 0.44 | 0.44 | 0.44 | 0.268 | 0.096 | 0.06 | 0 | 0 | 0 | 0 | 38.84 | 39.054 | -10.376 | -10.376 | 33.416 | -7.165 | 0 | -7.165 | 0 | -5 | -5 | -5 | -2.6 | -2.6 | -2.6 | -2.6 | 10 | 10 | 10 |
Other Total Stockholders Equity
| 4.755 | 4.771 | 4.805 | 4.076 | 3.492 | 3.158 | 3.59 | 3.513 | 3.434 | 5.977 | 5.757 | 5.542 | 5.356 | 5.167 | 4.966 | 5.074 | 8.073 | 7.809 | 7.528 | 7.329 | 6.891 | 6.752 | 6.384 | 5.785 | 5.286 | 4.661 | 4.55 | 3.956 | 3.247 | 7.912 | 7.683 | 7.936 | 8.262 | 7.761 | 8.255 | 7.74 | 7.331 | 7.008 | 6.88 | 6.547 | 6.84 | 6.978 | 6.677 | 6.294 | 11.233 | 10.554 | 9.761 | 85.866 | 85.249 | 85.001 | 7.073 | 83.947 | 84.023 | 83.34 | 80.444 | 75.809 | 75.367 | 75.075 | 61.951 | 61.199 | 61.026 | 0 | 0 | 60.617 | 60.343 | 60.876 | 60.984 | 61.484 | 61.652 | 61.775 | 61.839 | 61.883 | 61.905 | 61.926 | 61.926 | 61.971 | 36.356 | 34.273 | 34.242 | 34.242 | 34.2 | 34.193 | 33.997 | 34.021 | 26.821 | 26.188 | 26.241 | 0 | 0 | 26.722 | 33.536 | 0 | 23.462 | 32.097 | 24.213 | 25.904 | 17.7 | 17.8 | 19 | 18.3 | 18.2 | 18.3 | 18.2 | 8.2 | 7.5 | 7.6 |
Total Shareholders Equity
| 549.715 | 543.665 | 530.237 | 541.993 | 529.425 | 534.026 | 521.471 | 515.008 | 493.751 | 492.137 | 492.876 | 496.782 | 491.686 | 501.349 | 510.358 | 516.445 | 523.373 | 553.179 | 543.378 | 539.689 | 550.745 | 557.817 | 560.338 | 549.116 | 550.894 | 549.372 | 545.378 | 543.66 | 545.848 | 466.149 | 364.302 | 369.857 | 374.004 | 379.696 | 383.335 | 387.699 | 387.619 | 389.445 | 382.063 | 372.913 | 366.893 | 360.934 | 340.612 | 329.901 | 319.854 | 323.012 | 306.069 | 297.424 | 292.248 | 295.745 | 275.321 | 254.791 | 237.36 | 232.717 | 207.438 | 189.926 | 181.037 | 180.867 | 155.629 | 153.63 | 152.201 | 153.294 | 147.376 | 142.171 | 139.102 | 141.489 | 134.796 | 130.215 | 134.178 | 141.944 | 136.686 | 137.411 | 132.088 | 129.683 | 118.056 | 111.913 | 83.542 | 83.886 | 74.807 | 68.753 | 67.067 | 65.861 | 58.692 | 54.966 | 45.553 | 44.35 | 39.729 | 38.84 | 39.054 | 39.757 | 33.754 | 33.416 | 32.375 | 32.097 | 28.5 | 25.904 | 19.5 | 19.8 | 19.3 | 18.5 | 18.6 | 19.3 | 18.8 | 19 | 18.2 | 18.7 |
Total Equity
| 549.999 | 543.967 | 530.758 | 542.528 | 529.954 | 534.576 | 522.023 | 515.54 | 494.299 | 492.693 | 493.437 | 497.356 | 492.259 | 501.95 | 510.987 | 517.067 | 523.979 | 552.995 | 543.142 | 538.79 | 549.851 | 558.054 | 560.576 | 549.238 | 551.612 | 550.732 | 546.574 | 544.647 | 547.405 | 466.149 | 364.302 | 369.857 | 374.004 | 379.696 | 383.335 | 387.699 | 387.619 | 389.445 | 382.063 | 372.913 | 366.893 | 360.934 | 340.612 | 329.901 | 319.854 | 323.012 | 306.069 | 297.424 | 292.248 | 295.745 | 275.321 | 254.791 | 237.36 | 232.717 | 207.438 | 189.926 | 181.037 | 180.867 | 155.629 | 153.63 | 152.201 | 153.294 | 147.376 | 142.171 | 139.102 | 141.489 | 134.796 | 130.215 | 134.178 | 141.944 | 136.686 | 137.411 | 132.088 | 129.683 | 118.056 | 111.913 | 83.542 | 83.886 | 74.807 | 68.753 | 67.067 | 65.861 | 58.692 | 54.966 | 45.553 | 44.35 | 39.729 | 38.84 | 39.054 | 39.757 | 33.754 | 33.416 | 32.375 | 32.097 | 28.5 | 25.904 | 19.5 | 19.8 | 19.3 | 18.5 | 18.6 | 19.3 | 18.8 | 19 | 18.2 | 18.7 |
Total Liabilities & Shareholders Equity
| 936.356 | 941.69 | 861.658 | 894.325 | 888.117 | 910.408 | 878.615 | 897.084 | 860.983 | 847.022 | 813.522 | 822.898 | 811.615 | 831.963 | 849.579 | 873.891 | 898.94 | 999.229 | 997.161 | 991.176 | 1,026.564 | 1,101.027 | 1,078.124 | 1,063.813 | 1,050.74 | 1,065.499 | 1,066.781 | 1,056.538 | 1,053.302 | 635.24 | 522.599 | 507.711 | 509.349 | 522.225 | 532.379 | 538.179 | 547.552 | 587.383 | 595.906 | 574.119 | 559.252 | 550.334 | 518.782 | 494.362 | 473.5 | 482.05 | 476.591 | 458.776 | 451.245 | 461.518 | 434.617 | 404.154 | 370.323 | 366.786 | 346.597 | 323.541 | 301.102 | 317.151 | 234.774 | 228.936 | 226.795 | 246.104 | 247.515 | 235.82 | 221.367 | 237.268 | 228.617 | 216.924 | 200.166 | 219.258 | 213.648 | 217.544 | 207.72 | 213.032 | 205.674 | 185.002 | 146.496 | 154.987 | 135.491 | 115.454 | 113.259 | 123.739 | 109.489 | 96.053 | 91.564 | 96.964 | 84.399 | 76.276 | 76.711 | 79.672 | 73.644 | 74.042 | 69.151 | 71.553 | 62.382 | 55.914 | 54.4 | 47.7 | 44.9 | 37.8 | 37.7 | 41.8 | 39.9 | 39.1 | 31.9 | 34.1 |