WD-40 Company
NASDAQ:WDFC
286.09 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 46.699 | 45.3 | 55.443 | 50.317 | 48.143 | 38.403 | 37.992 | 36.882 | 37.843 | 40.799 | 43.322 | 59.519 | 85.961 | 80.362 | 72.381 | 65.844 | 56.462 | 88.555 | 30.503 | 28.68 | 27.233 | 35.741 | 31.596 | 31.574 | 48.866 | 123.338 | 36.5 | 46.932 | 37.082 | 32.205 | 33.572 | 33.482 | 50.891 | 47.373 | 42.31 | 65.071 | 53.896 | 46.917 | 43.701 | 46.442 | 57.803 | 44.895 | 40.962 | 51.419 | 53.434 | 52.273 | 45.614 | 52.435 | 69.719 | 71.709 | 67.695 | 66.644 | 56.393 | 70.281 | 67.525 | 73.249 | 75.928 | 59.141 | 48.949 | 48.876 | 45.956 | 36.225 | 28.494 | 26.34 | 41.983 | 37.547 | 23.394 | 50.364 | 61.078 | 65.982 | 46.643 | 46.436 | 45.206 | 24.378 | 33.589 | 34.264 | 37.12 | 32.063 | 36.029 | 38.716 | 29.433 | 34.648 | 57.954 | 50.576 | 41.971 | 32.267 | 23.652 | 22.381 | 11.091 | 8.228 | 7.754 | 5.105 | 4.38 | 5.455 | 4.389 | 2.84 | 2.619 | 2.946 | 2.776 | 8.1 | 9.7 | 9.8 | 4.4 | 11.1 | 8.6 | 15.3 | 13.2 | 14.6 | 10.9 | 8.1 | 5 | 10.5 | 6.7 | 7.3 | 2.7 | 20.3 | 11.1 | 8.4 | 10.2 | 10.2 | 13.5 | 8.9 | 10.4 | 13.6 | 10.9 | 9.9 | 7.1 | 9 | 7.1 | 8.6 | 8.5 | 8.4 | 9.2 | 10.4 | 12.9 | 22.9 | 21.6 | 20.9 | 19.2 | 23.8 | 22.4 | 21.6 | 18 | 18.8 | 15.1 |
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 | 0.224 | 0.216 | 0.219 | 0.234 | 86.914 | 82.586 | 80.166 | 79.391 | 67.72 | 67.339 | 57.633 | 62.682 | 51.235 | 47.665 | 48.603 | 48.261 | 42.056 | 42.645 | 45.05 | 45.413 | 45.021 | 40.724 | 37.516 | 35.188 | 29.812 | 21.883 | 1.033 | 0.503 | 0.554 | 0.498 | 0.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.699 | 45.3 | 55.443 | 50.317 | 48.143 | 38.403 | 37.992 | 36.882 | 37.843 | 40.799 | 43.322 | 59.519 | 85.961 | 80.362 | 72.381 | 65.844 | 56.462 | 88.555 | 30.503 | 28.68 | 27.233 | 35.741 | 31.82 | 31.79 | 49.085 | 123.572 | 123.414 | 129.518 | 117.248 | 111.596 | 101.292 | 100.821 | 108.524 | 110.055 | 93.545 | 112.736 | 102.499 | 95.178 | 85.757 | 89.087 | 102.853 | 90.308 | 85.983 | 92.143 | 90.95 | 87.461 | 75.426 | 74.318 | 70.752 | 72.212 | 68.249 | 67.142 | 56.926 | 70.281 | 67.525 | 73.249 | 75.928 | 59.141 | 48.949 | 48.876 | 45.956 | 36.225 | 28.494 | 26.34 | 41.983 | 37.547 | 23.394 | 50.364 | 61.078 | 65.982 | 46.643 | 46.436 | 45.206 | 44.678 | 33.589 | 34.264 | 37.12 | 32.063 | 36.029 | 38.716 | 29.433 | 34.648 | 57.954 | 50.576 | 41.971 | 32.267 | 23.652 | 22.381 | 11.091 | 8.228 | 7.754 | 5.105 | 4.38 | 5.455 | 4.389 | 2.84 | 2.619 | 2.946 | 2.776 | 8.1 | 9.7 | 9.8 | 4.4 | 11.1 | 8.6 | 15.3 | 13.2 | 14.6 | 10.9 | 8.1 | 5 | 10.5 | 6.7 | 7.3 | 2.7 | 20.3 | 11.1 | 8.4 | 10.2 | 10.2 | 13.5 | 8.9 | 10.4 | 13.6 | 10.9 | 9.9 | 7.1 | 9 | 7.1 | 8.6 | 8.5 | 8.4 | 9.2 | 10.4 | 12.9 | 22.9 | 21.6 | 20.9 | 19.2 | 23.8 | 22.4 | 21.6 | 18 | 18.8 | 15.1 |
Net Receivables
| 117.493 | 116.434 | 104.794 | 95.118 | 98.039 | 100.556 | 100.43 | 87.285 | 89.93 | 92.621 | 103.582 | 95.542 | 89.558 | 104.911 | 93.577 | 91.061 | 80.672 | 76.39 | 75.827 | 70.058 | 72.864 | 75.992 | 75.239 | 69.85 | 69.025 | 70.665 | 73.332 | 64.054 | 64.259 | 65.177 | 66.086 | 55.851 | 64.68 | 64.057 | 70.821 | 57.782 | 58.75 | 62.213 | 71.575 | 62.165 | 63.618 | 62.079 | 63.042 | 56.477 | 56.878 | 56.969 | 57.461 | 57.117 | 55.491 | 53.086 | 59.599 | 49.346 | 58.324 | 52.797 | 56.004 | 46.939 | 47.846 | 49.45 | 55.062 | 45.059 | 48.061 | 44.003 | 42.067 | 46.377 | 49.271 | 52.097 | 52.896 | 47.537 | 48.681 | 45.504 | 50.319 | 41.255 | 45.12 | 40.087 | 44.783 | 37.349 | 44.487 | 36.065 | 39.093 | 33.737 | 40.643 | 33.366 | 36.24 | 33.47 | 41.925 | 29.959 | 36.185 | 32.912 | 43.754 | 30.635 | 35.396 | 27.356 | 33.833 | 30.265 | 33.812 | 22.218 | 29.544 | 26.197 | 31.203 | 22.4 | 28.6 | 23 | 34 | 22.7 | 27 | 20.7 | 33 | 24.6 | 22.6 | 22.3 | 31.1 | 21.6 | 21.4 | 19.3 | 26 | 15.6 | 17.1 | 17.5 | 19.5 | 15.3 | 14.9 | 18.3 | 23.7 | 14.2 | 14 | 15.7 | 20.3 | 12.2 | 15.7 | 13.2 | 17.8 | 11.9 | 13.3 | 13 | 18.1 | 11.4 | 16.4 | 12.3 | 15.9 | 11.9 | 14.4 | 14.3 | 14.6 | 13.6 | 12.4 |
Inventory
| 79.088 | 76.576 | 78.029 | 81.603 | 86.522 | 95.326 | 108.565 | 119.067 | 104.101 | 95.993 | 75.537 | 67.875 | 55.752 | 47.768 | 44.539 | 41.772 | 41.264 | 42.97 | 42.96 | 43.703 | 40.682 | 43.077 | 44.207 | 39.339 | 36.536 | 37.639 | 39.973 | 37.045 | 35.34 | 36.549 | 37.98 | 34.206 | 31.793 | 33.18 | 36.072 | 35.575 | 32.052 | 33.203 | 34.677 | 33.886 | 34.989 | 37.573 | 34.143 | 33.79 | 32.433 | 33.925 | 33.579 | 30.767 | 29.797 | 25.744 | 25.884 | 22.996 | 17.604 | 20.667 | 18.208 | 15.83 | 13.037 | 14.705 | 14.934 | 17.573 | 15.858 | 17.299 | 18.542 | 20.332 | 18.28 | 17.275 | 16.962 | 15.673 | 13.208 | 15.061 | 15.01 | 15.669 | 15.269 | 15.434 | 12.501 | 10.211 | 8.041 | 7.921 | 8.15 | 6.191 | 6.322 | 6.464 | 5.916 | 5.14 | 4.709 | 7.158 | 5.491 | 5.081 | 6.143 | 6.057 | 7.116 | 8.324 | 10.535 | 9.3 | 8.479 | 8.265 | 7 | 6.47 | 7.54 | 7.5 | 8 | 5.5 | 1.6 | 2 | 3.7 | 2.3 | 1.9 | 2 | 5.5 | 6.2 | 3.9 | 5.2 | 6.2 | 6.1 | 5.8 | 4.2 | 4.9 | 5.7 | 6.3 | 6.9 | 6.2 | 4.5 | 4.4 | 5.2 | 5.5 | 5.2 | 4.1 | 5.2 | 4.7 | 4.9 | 3.8 | 4.9 | 4.3 | 4.2 | 3.7 | 3.9 | 3.7 | 3.6 | 3.8 | 3.3 | 3.1 | 3.6 | 2.8 | 2.5 | 2.5 |
Other Current Assets
| 12.161 | 10.453 | 12.248 | 10.619 | 15.821 | 15.575 | 16.442 | 12.122 | 17.766 | 11.941 | 12.158 | 10.392 | 9.948 | 7.902 | 11.339 | 8.098 | 6.756 | 5.35 | 8.973 | 6.783 | 7.216 | 6.097 | 8.079 | 5.253 | 13.337 | 4.94 | 5.689 | 4.849 | 8.007 | 2.959 | 6.187 | 3.641 | 4.475 | 11.172 | 13.959 | 11.349 | 11.951 | 9.775 | 11.378 | 11.018 | 14.194 | 13.372 | 15.076 | 11.926 | 11.882 | 9.606 | 12.421 | 10.652 | 10.077 | 10.519 | 9.359 | 10.152 | 10.302 | 9.704 | 10.324 | 11.052 | 13.597 | 10.739 | 10.389 | 10.216 | 10.902 | 9.692 | 12.084 | 11.701 | 9.951 | 8.986 | 9.523 | 10.909 | 7.604 | 9.326 | 9.587 | 9.204 | 9.945 | 9.448 | 11.488 | 10.657 | 11.544 | 10.55 | 12.457 | 6.748 | 7.831 | 6.173 | 6.298 | 7.411 | 6.656 | 5.754 | 7.002 | 3.891 | 6.675 | 6.055 | 7.238 | 6.551 | 7.119 | 10.844 | 5.358 | 6.142 | 7.199 | 5.973 | 4.497 | 4.4 | 5.8 | 5.6 | 12.8 | 11.6 | 10.5 | 4.8 | 2.5 | 4.6 | 3.4 | 3.1 | 5.9 | 3 | 3.3 | 3.2 | 2.4 | 8.8 | 16.5 | 17 | 13.5 | 15.3 | 10.9 | 13.4 | 10.5 | 12 | 12.8 | 10 | 11.6 | 12.9 | 13.9 | 11.9 | 15.7 | 17.9 | 17.1 | 12.4 | 6.8 | 1.9 | 1.5 | 1.5 | 1.6 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | 0.8 |
Total Current Assets
| 255.441 | 248.763 | 250.514 | 237.657 | 248.525 | 249.86 | 263.429 | 255.356 | 249.64 | 241.354 | 234.599 | 233.328 | 241.219 | 240.943 | 221.836 | 206.775 | 185.154 | 213.265 | 158.263 | 149.224 | 147.995 | 160.907 | 159.345 | 146.232 | 167.983 | 236.816 | 242.408 | 235.466 | 224.854 | 216.281 | 211.545 | 194.519 | 209.472 | 218.464 | 214.397 | 217.442 | 205.252 | 200.369 | 203.387 | 196.156 | 215.654 | 203.332 | 198.244 | 194.336 | 192.143 | 187.961 | 178.887 | 172.854 | 166.117 | 161.561 | 163.091 | 149.636 | 143.156 | 153.449 | 152.061 | 147.07 | 150.408 | 134.035 | 129.334 | 121.724 | 120.777 | 107.219 | 101.187 | 104.75 | 119.485 | 115.905 | 102.775 | 124.483 | 130.571 | 135.873 | 121.559 | 112.564 | 115.54 | 109.647 | 102.361 | 92.481 | 101.192 | 86.599 | 95.729 | 85.392 | 84.229 | 80.651 | 106.408 | 96.597 | 95.261 | 75.138 | 72.33 | 64.265 | 67.663 | 50.975 | 57.504 | 47.336 | 55.867 | 55.864 | 52.038 | 39.465 | 46.362 | 41.586 | 46.016 | 42.4 | 52.1 | 43.9 | 52.8 | 47.4 | 49.8 | 43.1 | 50.6 | 45.8 | 42.4 | 39.7 | 45.9 | 40.3 | 37.6 | 35.9 | 36.9 | 48.9 | 49.6 | 48.6 | 49.5 | 47.7 | 45.5 | 45.1 | 49 | 45 | 43.2 | 40.8 | 43.1 | 39.3 | 41.4 | 38.6 | 45.8 | 43.1 | 43.9 | 40 | 41.5 | 40.1 | 43.2 | 38.3 | 40.5 | 40.3 | 41.1 | 40.7 | 36.7 | 36.2 | 30.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 74.594 | 75.493 | 75.543 | 77.187 | 74.611 | 74.617 | 73.886 | 74.093 | 73.536 | 76.663 | 77.449 | 77.508 | 78.969 | 78.125 | 75.818 | 71.422 | 68.927 | 64.481 | 66.234 | 58.837 | 45.076 | 41.947 | 39.475 | 36.412 | 36.357 | 36.206 | 36.849 | 29.359 | 29.439 | 25.51 | 22.293 | 22.016 | 11.545 | 12.054 | 11.221 | 10.844 | 11.376 | 11.214 | 10.215 | 10.123 | 9.702 | 9.728 | 9.054 | 9.088 | 8.535 | 8.459 | 8.49 | 8.846 | 9.063 | 9.075 | 9.227 | 8.367 | 8.482 | 8.343 | 9.203 | 9.4 | 9.322 | 9.42 | 9.9 | 10.503 | 10.93 | 11.358 | 11.177 | 11.216 | 11.309 | 11.016 | 10.036 | 9.238 | 8.811 | 8.551 | 8.802 | 8.914 | 8.94 | 9.042 | 8.916 | 8.693 | 8.355 | 7.883 | 7.778 | 7.365 | 7.081 | 7.245 | 7.007 | 7.043 | 6.523 | 6.429 | 6.146 | 6.136 | 6.196 | 6.199 | 6.244 | 6.292 | 6.385 | 6.362 | 4.929 | 4.819 | 4.835 | 4.711 | 4.553 | 4.4 | 3.9 | 3.5 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 4.2 | 4 | 4 | 4.1 | 3.9 | 3.8 | 3.7 | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.2 | 3.3 | 3.3 | 3.2 | 3.1 | 3.1 | 3.2 | 3.1 | 2.9 | 3 | 3 | 3.1 | 3 | 3 | 3.1 | 3.3 | 2.9 | 3 | 2.9 | 3 | 3 | 2.3 | 2.1 | 2.1 | 2 |
Goodwill
| 96.985 | 96.927 | 95.499 | 95.513 | 95.505 | 95.41 | 95.279 | 95.277 | 95.18 | 95.499 | 95.754 | 95.723 | 95.869 | 96.017 | 95.987 | 95.721 | 95.731 | 95.376 | 95.58 | 95.573 | 95.347 | 95.487 | 95.71 | 95.547 | 95.621 | 95.706 | 95.947 | 95.721 | 95.597 | 95.557 | 95.439 | 95.432 | 95.649 | 96.152 | 95.903 | 96.291 | 96.409 | 96.44 | 96.444 | 96.518 | 95.499 | 95.544 | 95.522 | 95.438 | 95.236 | 95.148 | 95.139 | 95.368 | 95.318 | 95.253 | 95.324 | 95.248 | 95.452 | 95.484 | 95.394 | 95.255 | 95.235 | 94.983 | 95.177 | 95.484 | 95.424 | 95.338 | 94.91 | 95.182 | 95.909 | 96.321 | 96.34 | 96.514 | 96.409 | 96.316 | 96.263 | 96.285 | 96.118 | 96.044 | 95,740 | 95,684 | 95,858 | 95,910 | 96,156 | 96,125 | 95,832,000 | 95,893,000 | 92,423,000 | 92,350,000 | 92,267 | 0 | 0 | 129.094 | 0 | 0 | 0 | 86.886 | 0 | 86,847,000 | 28,184,000 | 0 | 0 | 0 | 29,609,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.222 | 6.682 | 4.165 | 4.419 | 4.67 | 4.898 | 5.113 | 5.362 | 5.588 | 6.037 | 6.478 | 6.828 | 7.244 | 7.665 | 8.02 | 8.268 | 8.633 | 8.821 | 9.475 | 10.124 | 10.652 | 11.381 | 12.165 | 12.735 | 13.513 | 14.306 | 15.221 | 15.79 | 16.244 | 16.936 | 17.55 | 18.263 | 19.191 | 20.43 | 20.914 | 22.075 | 22.961 | 23.749 | 24.511 | 25.353 | 23.671 | 24.403 | 25.056 | 23.841 | 24.292 | 26.113 | 26.628 | 27.257 | 27.685 | 28.103 | 28.659 | 29.183 | 29.933 | 30.549 | 31.055 | 31.11 | 31.272 | 31.195 | 31.571 | 32.081 | 32.205 | 36.18 | 35.807 | 38.998 | 39.992 | 41.975 | 42.145 | 42.527 | 42.543 | 42.565 | 42.647 | 42.822 | 42.722 | 42.753 | 138.175 | 138.164 | 138.742 | 139.017 | 139.802 | 139.858 | 139.26 | 139.586 | 128.123 | 128.05 | 127.967 | 127.988 | 128.297 | 0 | 129.375 | 85.762 | 86.032 | 0 | 86.642 | 88.153 | 28.184 | 28.765 | 28.254 | 28.863 | 29.609 | 30.2 | 30.8 | 31.4 | 11.9 | 12.2 | 12.5 | 12.7 | 12.9 | 13.2 | 13.4 | 13.7 | 14 | 14.3 | 14.4 | 14.6 | 14.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 103.207 | 103.609 | 99.664 | 99.932 | 100.175 | 100.308 | 100.392 | 100.639 | 100.768 | 101.536 | 102.232 | 102.551 | 103.113 | 103.682 | 104.007 | 103.989 | 104.364 | 104.197 | 105.055 | 105.697 | 105.999 | 106.868 | 107.875 | 108.282 | 109.134 | 110.012 | 111.168 | 111.511 | 111.841 | 112.493 | 112.989 | 113.695 | 114.84 | 116.582 | 116.817 | 118.366 | 119.37 | 120.189 | 120.955 | 121.871 | 119.17 | 119.947 | 120.578 | 119.279 | 119.528 | 121.261 | 121.767 | 122.625 | 123.003 | 123.356 | 123.983 | 124.431 | 125.385 | 126.033 | 126.449 | 126.365 | 126.507 | 126.178 | 126.748 | 127.565 | 127.629 | 131.518 | 130.717 | 134.18 | 135.901 | 138.296 | 138.485 | 139.041 | 138.952 | 138.881 | 138.91 | 139.107 | 138.84 | 138.797 | 138.175 | 138.164 | 138.742 | 139.017 | 139.802 | 139.858 | 139.26 | 139.586 | 128.123 | 128.05 | 127.967 | 127.988 | 128.297 | 129.094 | 129.375 | 85.762 | 86.032 | 86.886 | 86.642 | 88.153 | 28.184 | 28.765 | 28.254 | 28.863 | 29.609 | 30.2 | 30.8 | 31.4 | 11.9 | 12.2 | 12.5 | 12.7 | 12.9 | 13.2 | 13.4 | 13.7 | 14 | 14.3 | 14.4 | 14.6 | 14.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 12.4 | 12.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.951 | -6.947 | -6.957 | 0 | -5.709 | -5.712 | -5.734 | 0 | -5.685 | -5.678 | -5.681 | 0 | -5.532 | -5.546 | -5.556 | 0 | -4.823 | -4.85 | -4.827 | 0 | -4.787 | -4.775 | -4.761 | 0 | -4.361 | -4.37 | -4.38 | 0 | -4.026 | -4.006 | -4.012 | -4.045 | -4.159 | -4,157 | -4,155 | 0 | -4,218 | -4,336 | -4,336 | 0 | -4,704 | -2,944 | -2,944 | 0 | -3,343 | -2,873 | -2,870 | 0 | -2,875,000 | -2,397,000 | -2,393,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,196,000 | 3,213,000 | 0 | 0 | 0 | 3,279,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.993 | 1.197 | 1.189 | 1.194 | 1.201 | 0.647 | 0.646 | 0.629 | 0.679 | 0.852 | 0.853 | 0.84 | 0.858 | 0.484 | 0.498 | 0.472 | 0.464 | 0.422 | 0.423 | 0.428 | 0.403 | 0.497 | 0.514 | 0.508 | 0.511 | 0.489 | 0.501 | 0.482 | 0.495 | 0.609 | 0.621 | 0.608 | 0.621 | 6.951 | 6.947 | 6.957 | 0 | 5.709 | 5.712 | 5.734 | 0 | 5.685 | 5.678 | 5.681 | 0 | 5.532 | 5.546 | 5.556 | 0 | 4.823 | 4.85 | 4.827 | 0 | 4.787 | 4.775 | 4.761 | 0 | 4.361 | 4.37 | 4.38 | 0 | 4.026 | 4.006 | 4.012 | 4.045 | 4.159 | 4,157 | 4,155 | 0 | 4,218 | 4,336 | 4,336 | 0 | 4,704 | 2,944 | 2,944 | 0 | 3,343 | 2,873 | 2,870 | 0 | 2,875,000 | 2,397,000 | 2,393,000 | 0.642 | 2.029 | 3.38 | 4.232 | 5.402 | 8.101 | 8.79 | 9.321 | 9.548 | 8.121 | -3,213,000 | 0 | 0 | 0 | -3,279,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.804 | 2.148 | 2.411 | 14.636 | 13.454 | 12.618 | 11.984 | 10.776 | 9.672 | 8.718 | 8.013 | 7.212 | 6.044 | 4.652 | 3.828 | 3.74 | 3.728 | 3.586 | 3.356 | 3.305 | 3.189 | 3.104 | 3.066 | 3.066 | 3.074 | 3.068 | 3.074 | 3.076 | 3.088 | 2.886 | 2.806 | 2.817 | 3.19 | 2.799 | 2.812 | 3.276 | 3.259 | 3.262 | 3.164 | 3.161 | 3.154 | 3.166 | 3.157 | 2.907 | 2.858 | 2.81 | 2.816 | 2.78 | 2.687 | 2.702 | 2.693 | 2.787 | 2.754 | 2.852 | 2.866 | 2.897 | 2.871 | 2.964 | 2.988 | 3 | 3.281 | 3.873 | 3.399 | 3.664 | 3.978 | 4.383 | 10.761 | 4.819 | 4.852 | 4.883 | 4.959 | 5.003 | 5.155 | 5.198 | 5.46 | 5.761 | 5.964 | 5.96 | 6.057 | 6.141 | 6.205 | 6.236 | 6.323 | 6.266 | 6.265 | 6.302 | 6.147 | 6.969 | 6.409 | 52.906 | 7.875 | 7.223 | 8.194 | -3,195,991.354 | 6.938 | 6.699 | 5.499 | 5.307 | 5.167 | 5.2 | 5.2 | 5.3 | 5.2 | 5.2 | 5 | 5.8 | 5.1 | 5.2 | 5.4 | 5.2 | 5.2 | 5.8 | 5.8 | 5.9 | 5.9 | 6.6 | 6.5 | 6.1 | 6.2 | 6.3 | 6.2 | 6 | 14 | 12.4 | 12.5 | 8.9 | 8.9 | 9.2 | 9.2 | 9.3 | 0.8 | 0.9 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 |
Total Non-Current Assets
| 193.598 | 194.847 | 191.507 | 192.949 | 189.441 | 188.19 | 186.908 | 186.137 | 184.655 | 187.769 | 188.547 | 188.111 | 188.984 | 186.943 | 184.151 | 179.623 | 177.483 | 172.686 | 175.068 | 168.267 | 154.667 | 152.416 | 150.93 | 148.268 | 149.076 | 149.775 | 151.592 | 144.428 | 144.863 | 141.498 | 138.709 | 139.136 | 130.196 | 131.435 | 130.85 | 132.486 | 134.005 | 134.665 | 134.334 | 135.155 | 132.026 | 132.841 | 132.789 | 131.274 | 130.921 | 132.53 | 133.073 | 134.251 | 134.753 | 135.133 | 135.903 | 135.585 | 136.621 | 137.228 | 138.518 | 138.662 | 138.7 | 138.562 | 139.636 | 141.068 | 141.84 | 146.749 | 145.293 | 149.06 | 151.188 | 153.695 | 159.282 | 153.098 | 152.615 | 152.315 | 152.671 | 153.024 | 152.935 | 153.037 | 152.551 | 152.618 | 153.061 | 152.86 | 153.637 | 153.364 | 152.546 | 153.067 | 141.453 | 141.359 | 141.397 | 142.748 | 143.97 | 146.431 | 147.382 | 152.968 | 108.941 | 109.722 | 110.769 | 111.282 | 40.051 | 40.283 | 38.588 | 38.881 | 39.329 | 39.8 | 39.9 | 40.2 | 20.8 | 21.1 | 21.1 | 22.1 | 21.6 | 22 | 23 | 22.9 | 23.2 | 24.2 | 24.1 | 24.3 | 24.5 | 10.1 | 10 | 9.6 | 9.7 | 9.7 | 9.4 | 9.3 | 17.3 | 15.6 | 15.6 | 12 | 12.1 | 12.3 | 12.1 | 12.3 | 3.8 | 4 | 3.9 | 3.7 | 3.9 | 4 | 3.6 | 3.5 | 3.4 | 3.5 | 3.4 | 2.6 | 2.4 | 2.3 | 2.1 |
Total Assets
| 449.039 | 443.61 | 442.021 | 430.606 | 437.966 | 438.05 | 450.337 | 441.493 | 434.295 | 429.123 | 423.146 | 421.439 | 430.203 | 427.887 | 405.987 | 386.398 | 362.637 | 385.951 | 333.331 | 317.491 | 302.662 | 313.323 | 310.275 | 294.5 | 317.059 | 386.591 | 394 | 379.894 | 369.717 | 357.779 | 350.254 | 333.655 | 339.668 | 349.899 | 345.247 | 349.928 | 339.257 | 335.034 | 337.721 | 331.311 | 347.68 | 336.173 | 331.033 | 325.61 | 323.064 | 320.491 | 311.96 | 307.105 | 300.87 | 296.694 | 298.994 | 285.221 | 279.777 | 290.677 | 290.579 | 285.732 | 289.108 | 272.597 | 268.97 | 262.792 | 262.617 | 253.968 | 246.48 | 253.81 | 270.673 | 269.6 | 262.057 | 277.581 | 283.186 | 288.188 | 274.23 | 265.588 | 268.475 | 262.684 | 254.912 | 245.099 | 254.253 | 239.459 | 249.366 | 238.756 | 236.775 | 233.718 | 247.861 | 237.956 | 236.658 | 217.886 | 216.3 | 210.696 | 215.045 | 203.943 | 166.445 | 157.058 | 166.636 | 167.146 | 92.089 | 79.748 | 84.95 | 80.467 | 85.345 | 82.2 | 92 | 84.1 | 73.6 | 68.5 | 70.9 | 65.2 | 72.2 | 67.8 | 65.4 | 62.6 | 69.1 | 64.5 | 61.7 | 60.2 | 61.4 | 59 | 59.6 | 58.2 | 59.2 | 57.4 | 54.9 | 54.4 | 66.3 | 60.6 | 58.8 | 52.8 | 55.2 | 51.6 | 53.5 | 50.9 | 49.6 | 47.1 | 47.8 | 43.7 | 45.4 | 44.1 | 46.8 | 41.8 | 43.9 | 43.8 | 44.5 | 43.3 | 39.1 | 38.5 | 32.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 35.96 | 32.377 | 32.405 | 28.432 | 30.826 | 26.78 | 28.534 | 31.826 | 32.852 | 40.684 | 39.655 | 35.303 | 33.499 | 31.307 | 27.729 | 24.749 | 21.676 | 17.386 | 24.643 | 18.457 | 18.727 | 19.973 | 21.244 | 19.73 | 19.115 | 18.105 | 21.213 | 17.983 | 20.898 | 18.557 | 21.832 | 18.131 | 18.69 | 20.431 | 17.469 | 20.671 | 17.128 | 18.502 | 23.049 | 17.4 | 18.031 | 16.934 | 22.474 | 18.523 | 19.693 | 21.049 | 24.337 | 23.315 | 21.242 | 20.331 | 24.063 | 22.168 | 19.373 | 21.785 | 20.609 | 18.859 | 18.943 | 16.095 | 20.037 | 15.277 | 12.529 | 11.175 | 15.2 | 18.365 | 23.532 | 18.663 | 16.252 | 21.596 | 23.36 | 19.157 | 18.436 | 15.245 | 11.75 | 12.997 | 13.498 | 14.049 | 15.616 | 10.063 | 14.522 | 11.138 | 13.836 | 12.413 | 14.337 | 12.929 | 14.772 | 10.559 | 11.359 | 12.214 | 15.871 | 8.593 | 10.11 | 7.999 | 14.735 | 26.842 | 17.541 | 10.384 | 11.335 | 8.261 | 9.887 | 9.1 | 11.3 | 7.2 | 10.4 | 7.2 | 6.9 | 4.7 | 8.3 | 5.7 | 6.7 | 4.2 | 9.9 | 5.8 | 5.8 | 4.9 | 6.6 | 3.2 | 4.7 | 5 | 6 | 4.1 | 4.3 | 3.9 | 4.4 | 3.9 | 4.2 | 3.8 | 4.2 | 3.1 | 4.3 | 3.3 | 4.7 | 4.1 | 3.8 | 2.5 | 2.5 | 3.2 | 3.7 | 1.4 | 2.4 | 1.5 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 10.953 | 24.313 | 31.654 | 26.485 | 12.944 | 29.216 | 49.416 | 44.488 | 40.876 | 18.143 | 3.904 | 2.729 | 2.703 | 2.756 | 2.745 | 2.69 | 2.64 | 72.414 | 43.39 | 30.802 | 21.205 | 34.88 | 25.948 | 16.662 | 23.6 | 85.342 | 14.02 | 10.8 | 20 | 20 | 14.233 | 12.354 | 0 | 0 | 4.541 | 0 | 0 | 0 | 103 | 98 | 98 | 83 | 73 | 63 | 63 | 63 | 50 | 45 | 45 | 45 | 40 | 32 | 10.715 | 10.715 | 10.715 | 10.715 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 20.714 | 20.714 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0.299 | 7 | 0 | 0 | 4.65 | 3.488 | 7.456 | 3.492 | 4.497 | 2.367 | 5.374 | 2.5 | 2.5 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 7.346 | 2.111 | 1.657 | 7.007 | 4.762 | 0.914 | 0.246 | 0.301 | 0.051 | 4.212 | 5.87 | 7.937 | 0.317 | 5.254 | 6.868 | 2.89 | 1.213 | 4.027 | 3.848 | 4.637 | 0.844 | 3.116 | 3.957 | 4.306 | 2.125 | 3.951 | 1.738 | 4.768 | 1.306 | 4.23 | 5.971 | 8.394 | 3.381 | 3.224 | 5.926 | 4.901 | 2.287 | 0.028 | 0.593 | 3.228 | 1.529 | 1.281 | 2.319 | 2.77 | 1.146 | 0.567 | 2.029 | 2.886 | 0.807 | 1.044 | 1.771 | 3.675 | 1.413 | 0.942 | 2.324 | 0.364 | 1.516 | 0.42 | 2.335 | 4.133 | 2.57 | 2.409 | 1.893 | 3.65 | 1.09 | 3.016 | 2,523 | 871 | 97 | 1,515 | 1,975 | 2,653 | 2,040 | 4,336 | 5,158 | 2,345 | 2,484 | 619 | 945 | 1,606 | 0 | 1,121,000 | 501,000 | 176,000 | 2,780 | 676,000 | 392 | 451 | 1,495 | 1,481,000 | 2,381,000 | 2,802,000 | 2,879,000 | 2,080,000 | 3,242,000 | 0 | 0 | 0 | 4,173,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.288 | 2.185 | 3.34 | 3.112 | 4.552 | 2.581 | 3.102 | 2.403 | 4.988 | 3.652 | 3.976 | 5.015 | 3.696 | 2.202 | 36.179 | 35.06 | 32.119 | 24.484 | 22.301 | 26.588 | 29.745 | 25.71 | 25.418 | 25.854 | 32.274 | 27.215 | 25.961 | 27.27 | 29.574 | 27.675 | 26.763 | 28.711 | 0 | 0 | 28.006 | 0 | 0 | 0 | 20.866 | 26.119 | 30.763 | 26.464 | 25.163 | 27.368 | 31.596 | 24.514 | 22.148 | 23.459 | 19.762 | 2.695 | 3.257 | 3.675 | 1.413 | 2.632 | 2.324 | 0.364 | 1.516 | 0.42 | 2.335 | 4.133 | 2.57 | 2.409 | 1.893 | 18.896 | 19.227 | 18.747 | 19.037 | 17.621 | 19.686 | 20.044 | 16.888 | 16.833 | 19.163 | 17.367 | 17.301 | 17.365 | 17.886 | 17.455 | 15.988 | 16.144 | 16.086 | 13.593 | 16.187 | 14.46 | 17.121 | 14.322 | 0 | 0 | 17.597 | 13.44 | 0 | 0 | 12.498 | 3.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.953 | 44.255 | 41.375 | 33.784 | 35.758 | 35.818 | 35.298 | 34.625 | 32.053 | 29.578 | 29.984 | 30.074 | 45.721 | 37.599 | 34.541 | 36.525 | 33.187 | 23.922 | 23.543 | 27.124 | 33.814 | 26.917 | 25.926 | 26.189 | 41.063 | 28.064 | 29.537 | 26.761 | 33.219 | 27.405 | 24.544 | 25.153 | 36.623 | 30.861 | 25.889 | 25.291 | 28.557 | 27.123 | 24.989 | 26.675 | 34.351 | 32.531 | 29.217 | 28.111 | 33.806 | 27.154 | 24.051 | 23.309 | 22.396 | 21.19 | 21.62 | 20.122 | 22.729 | 21.599 | 21.193 | 22.458 | 28.647 | 24.942 | 20.101 | 20.64 | 22.401 | 19.709 | 18.067 | 18.896 | 19.227 | 18.747 | -2,501.44 | -852.508 | -77.217 | -1,493.441 | -1,956.137 | -2,633.514 | -2,018.797 | -4,314.297 | -5,135.541 | -2,325.29 | -2,463.63 | -600.926 | -928.067 | -1,588.25 | 18.699 | -1,120,985.286 | -500,983.312 | -175,985.364 | -2,760.099 | -675,985.002 | -375.914 | -435.733 | -1,475.908 | -1,480,985.079 | -2,380,981.841 | -2,801,983.069 | -2,878,984.623 | -2,079,994.911 | -3,241,993.858 | 5.002 | 5.415 | 6.628 | -4,172,993.956 | 5.4 | 6.6 | 4.3 | 6.5 | 5.7 | 6.2 | 4.3 | 6.7 | 6 | 3.9 | 3.9 | 4.8 | 5.5 | 4.6 | 4 | 4.1 | 5.7 | 5.7 | 4 | 4 | 4.8 | 3.3 | 4.5 | 16.6 | 5.9 | 5.2 | 4.1 | 4.1 | 4.5 | 3.9 | 4 | 3.3 | 3.8 | 3.1 | 2.2 | 3.8 | 2.7 | 3.9 | 4.6 | 2.9 | 4.2 | 6.7 | 6.6 | 6.1 | 5.9 | 4.3 |
Total Current Liabilities
| 103.5 | 105.241 | 110.431 | 98.82 | 88.842 | 95.309 | 116.596 | 113.643 | 110.82 | 96.269 | 83.389 | 81.058 | 85.936 | 79.118 | 71.883 | 66.854 | 60.116 | 117.749 | 95.424 | 81.02 | 74.59 | 84.886 | 77.075 | 66.887 | 85.903 | 135.462 | 66.508 | 60.312 | 75.423 | 70.192 | 66.58 | 64.032 | 58.694 | 54.516 | 53.825 | 50.863 | 47.972 | 45.653 | 151.631 | 145.303 | 151.911 | 133.746 | 127.01 | 112.404 | 117.645 | 111.77 | 100.417 | 94.51 | 89.445 | 87.565 | 87.454 | 77.965 | 54.23 | 55.041 | 54.841 | 52.396 | 59.82 | 52.171 | 53.187 | 50.764 | 48.214 | 44.007 | 45.874 | 51.625 | 54.563 | 51.14 | 48.526 | 50.802 | 53.857 | 51.43 | 48.013 | 45.445 | 43.667 | 45.414 | 46.671 | 44.473 | 46.7 | 38.851 | 52.169 | 49.602 | 42.535 | 37.127 | 41.025 | 37.565 | 44.673 | 35.557 | 27.445 | 27.481 | 35.262 | 30.514 | 28.269 | 24.93 | 34.762 | 35.419 | 31.139 | 18.878 | 21.247 | 17.256 | 21.305 | 17 | 20.4 | 12.4 | 17.8 | 13.7 | 13.9 | 9.9 | 15.9 | 12.5 | 11.4 | 8.9 | 15.4 | 12 | 11.1 | 9.6 | 11.4 | 9.6 | 11.1 | 9.6 | 10.6 | 9.5 | 8.2 | 9 | 21.6 | 10.1 | 9.7 | 7.9 | 8.3 | 7.6 | 8.2 | 7.3 | 8 | 7.9 | 6.9 | 4.7 | 6.3 | 5.9 | 7.6 | 6 | 5.3 | 5.7 | 6.7 | 6.6 | 6.1 | 5.9 | 4.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 91.881 | 91.545 | 91.403 | 97.759 | 115.575 | 121.293 | 121.071 | 121.16 | 113.138 | 121.929 | 119.165 | 126.173 | 122.002 | 131.186 | 123.676 | 128.994 | 119.618 | 107.258 | 74.571 | 75.32 | 60.221 | 61.208 | 63.379 | 62.4 | 62.8 | 82.8 | 153.2 | 153.2 | 134 | 134 | 134 | 122 | 122 | 118 | 118 | 118 | 108 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.715 | 10.714 | 10.714 | 10.714 | 21.429 | 21.429 | 21.429 | 21.429 | 32.143 | 32.143 | 32.143 | 32.143 | 42.857 | 42.857 | 42.857 | 42.857 | 53.571 | 53.571 | 53.571 | 53.571 | 64.286 | 64.286 | 64.286 | 64.286 | 75 | 75 | 85 | 85 | 85 | 85 | 95 | 95 | 95 | 95 | 75 | 75 | 75.133 | 74.795 | 8.754 | 9.12 | 9.531 | 9.936 | 10.32 | 10.7 | 14.1 | 16.1 | 0.1 | 0.9 | 0.9 | 0.9 | 0.9 | 1.7 | 1.7 | 1.7 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 3.1 | 3.1 | 3.2 | 3.2 | 3.8 | 3.8 | 3.8 | 3.8 | 2.7 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 6.072 | 5.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.066 | 10.844 | 10.987 | 10.921 | 10.305 | 10.531 | 10.447 | 10.715 | 10.528 | 10.421 | 10.717 | 11.066 | 10.401 | 10.878 | 11.535 | 11.557 | 11.291 | 11.457 | 11.665 | 11.784 | 11.688 | 11.985 | 12.148 | 11.447 | 11.05 | 11.736 | 11.761 | 19.155 | 18.949 | 17.286 | 17.442 | 16.521 | 16.365 | 24.333 | 24.419 | 24.918 | 23.145 | 23.142 | 23.283 | 23.828 | 24.253 | 24.5 | 24.455 | 24.661 | 24.011 | 25.244 | 25.032 | 24.963 | 24.007 | 23.372 | 23.017 | 22.777 | 21.813 | 19.146 | 18.688 | 18.26 | 17.414 | 18.187 | 17.968 | 17.658 | 16.868 | 18.369 | 17.686 | 17.144 | 16.876 | 16.601 | 15.977 | 15.602 | 16.005 | 15.304 | 14.588 | 14.161 | 13.611 | 12.998 | 12.241 | 11.643 | 11.363 | 11.304 | 10.165 | 6.631 | 4.853 | 2.995 | 1.999 | 0.921 | 642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0.2 | 0.2 | 0.2 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0 |
Other Non-Current Liabilities
| 14.066 | 13.738 | 12.922 | 7.174 | 13.066 | 5.09 | 4.951 | 4.605 | 11.185 | 5.275 | 11.025 | 4.744 | 11.482 | 4.073 | 11.313 | 4.493 | 11.299 | 4.504 | 3.712 | 3.375 | 10.688 | 1.817 | 1.788 | 1.798 | 1.817 | 8.051 | 8.189 | 1.874 | 1.958 | 1.962 | 2.668 | 2.655 | 2.214 | 2.383 | 2.35 | 2.301 | 25.427 | 2.25 | 2.255 | 2.121 | 2.101 | 1.931 | 1.941 | 1.943 | 1.901 | 2.065 | 2.006 | 2.016 | 1.956 | 1.957 | 1.991 | 2.497 | 2.508 | 4.759 | 4.692 | 4.669 | 4.635 | 3.108 | 3.193 | 3.15 | 3.159 | 3.077 | 3.008 | 3.032 | 3.099 | 3.497 | 4.842 | 4.778 | 2.195 | 2.057 | 2.001 | 1.926 | 1.895 | 1.958 | 1.914 | 1.862 | 1.838 | 2.02 | 1.999 | 1.938 | 1.969 | 1.99 | 1.986 | 1.823 | 1.781 | 1.867 | 1.765 | 1.64 | 1.605 | 1.716 | 1.716 | 1.608 | 1.52 | 1.858 | 1.639 | 2.084 | 1.38 | 1.472 | 1.433 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1 | 1 | 1.1 | 1 | 1 | 1 | 1 | 1 | 0.9 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 115.013 | 116.127 | 115.312 | 115.854 | 138.946 | 136.914 | 136.469 | 136.48 | 134.851 | 137.625 | 140.907 | 141.983 | 143.885 | 146.137 | 146.524 | 145.044 | 142.208 | 123.219 | 89.948 | 90.479 | 82.597 | 75.01 | 77.315 | 75.645 | 75.667 | 102.587 | 173.15 | 174.229 | 154.907 | 153.248 | 154.11 | 141.176 | 140.579 | 144.716 | 144.769 | 145.219 | 133.427 | 133.392 | 25.538 | 25.949 | 26.354 | 26.431 | 26.396 | 26.604 | 25.912 | 27.309 | 27.038 | 26.979 | 25.963 | 25.329 | 25.008 | 25.274 | 24.321 | 23.905 | 23.38 | 22.929 | 32.764 | 32.009 | 31.875 | 31.522 | 41.456 | 42.875 | 42.123 | 41.605 | 52.118 | 52.241 | 52.962 | 52.523 | 61.057 | 60.218 | 59.446 | 58.944 | 69.077 | 68.527 | 67.726 | 67.076 | 77.487 | 77.61 | 76.45 | 72.855 | 81.822 | 79.985 | 88.985 | 87.744 | 86.781 | 86.867 | 96.765 | 96.64 | 96.605 | 96.716 | 76.716 | 76.608 | 76.653 | 76.653 | 10.393 | 11.204 | 10.911 | 11.408 | 11.753 | 12 | 15.4 | 17.4 | 1.3 | 2.1 | 2 | 1.9 | 1.9 | 2.8 | 2.7 | 2.7 | 3.4 | 4 | 3.4 | 3.5 | 3.6 | 4.2 | 4 | 4.1 | 4.1 | 4.6 | 4.6 | 4.5 | 4.6 | 3.4 | 3.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0 |
Total Liabilities
| 218.513 | 221.368 | 225.743 | 214.674 | 227.788 | 232.223 | 253.065 | 250.123 | 245.671 | 233.894 | 224.296 | 223.041 | 229.821 | 225.255 | 218.407 | 211.898 | 202.324 | 240.968 | 185.372 | 171.499 | 157.187 | 159.896 | 154.39 | 142.532 | 161.57 | 238.049 | 239.658 | 234.541 | 230.33 | 223.44 | 220.69 | 205.208 | 199.273 | 199.232 | 198.594 | 196.082 | 181.399 | 179.045 | 177.169 | 171.252 | 178.265 | 160.177 | 153.406 | 139.008 | 143.557 | 139.079 | 127.455 | 121.489 | 115.408 | 112.894 | 112.462 | 103.239 | 78.551 | 78.946 | 78.221 | 75.325 | 92.584 | 84.18 | 85.062 | 82.286 | 89.67 | 86.882 | 87.997 | 93.23 | 106.681 | 103.381 | 101.488 | 103.325 | 114.914 | 111.648 | 107.459 | 104.389 | 112.744 | 113.941 | 114.397 | 111.549 | 124.187 | 116.461 | 128.619 | 122.457 | 124.357 | 117.112 | 130.01 | 125.309 | 131.454 | 122.424 | 124.21 | 124.121 | 131.867 | 127.23 | 104.985 | 101.538 | 111.415 | 112.072 | 41.532 | 30.082 | 32.158 | 28.664 | 33.058 | 29 | 35.8 | 29.8 | 19.1 | 15.8 | 15.9 | 11.8 | 17.8 | 15.3 | 14.1 | 11.6 | 18.8 | 16 | 14.5 | 13.1 | 15 | 13.8 | 15.1 | 13.7 | 14.7 | 14.1 | 12.8 | 13.5 | 26.2 | 13.5 | 13.1 | 7.9 | 8.3 | 7.7 | 8.3 | 7.5 | 8.2 | 8 | 7.1 | 4.9 | 6.6 | 6.1 | 7.8 | 6.2 | 5.4 | 5.8 | 6.7 | 6.8 | 6.3 | 6 | 4.3 |
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 |
Common Stock
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 10.062 | 8 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 499.931 | 495.109 | 487.233 | 483.673 | 477.488 | 472.221 | 464.641 | 459.439 | 456.076 | 451.962 | 448.179 | 439.385 | 430.735 | 432.23 | 421.129 | 413.155 | 398.731 | 388.265 | 382.939 | 377.848 | 374.06 | 373.896 | 364.116 | 356.699 | 351.266 | 337.169 | 328.598 | 321.378 | 315.764 | 308.308 | 300.797 | 295.402 | 289.642 | 281.432 | 274.823 | 267.245 | 260.683 | 254.503 | 249.109 | 243.379 | 237.596 | 231.143 | 225.86 | 220.758 | 214.034 | 210.674 | 205.229 | 199.63 | 193.265 | 188.895 | 184.398 | 178.47 | 176.008 | 170.304 | 166.833 | 162.35 | 157.805 | 155.098 | 150.147 | 143.631 | 138.367 | 134.883 | 132.124 | 132.178 | 128.627 | 128.093 | 124.139 | 119.711 | 118.26 | 113.313 | 109.961 | 105.282 | 103.335 | 100.73 | 97.383 | 93.825 | 89.983 | 83.129 | 80.435 | 78.472 | 76.152 | 70.589 | 67.933 | 65.094 | 64.068 | 57.127 | 54.636 | 49.746 | 48.699 | 43.406 | 42.505 | 40.254 | 40.117 | 39.963 | 40.419 | 39.995 | 42.507 | 41.509 | 41.542 | 44.5 | 46.4 | 44.5 | 44.8 | 43 | 44.3 | 43.1 | 44 | 42.6 | 42.4 | 42.2 | 41.9 | 40.1 | 40.4 | 40.1 | 39.8 | 38.7 | 38.3 | 38.6 | 38.3 | 37.3 | 36.4 | 36.1 | 35.5 | 42.8 | 41.4 | 40.3 | 42.9 | 40 | 39.7 | 38.4 | 38.4 | 36.1 | 38 | 36.2 | 35.6 | 34.8 | 35.7 | 33 | 36 | 35.6 | 35.5 | 34.1 | 30.8 | 30.9 | 27.1 |
Accumulated Other Comprehensive Income/Loss
| -29.268 | -31.3 | -31.249 | -30.816 | -31.206 | -32.91 | -34.865 | -34.873 | -36.209 | -31.442 | -27.296 | -27.923 | -26.03 | -23.778 | -24.386 | -27.62 | -28.208 | -32.323 | -30.468 | -30.37 | -32.482 | -31.458 | -28.954 | -29.267 | -27.636 | -24.802 | -16.421 | -24.248 | -28.075 | -29.624 | -33.128 | -33.412 | -27.298 | -14.65 | -20.806 | -11.385 | -8.722 | -7.28 | -7.143 | -5.193 | 1.103 | 2.192 | 1.387 | -0.444 | -5.043 | -6.56 | -6.504 | -1.692 | -2.727 | -4.195 | -2.419 | -4.088 | -0.358 | 0.107 | -1.467 | -3.835 | -4.334 | -8.07 | -5.253 | -1.124 | -2.101 | -3.228 | -8.475 | -5.484 | 2.766 | 7.111 | 7.173 | 8.592 | 7.504 | 6.817 | 6.288 | 6.399 | 5.083 | 3.696 | 1.761 | 1.361 | 2.102 | 2.205 | 3.534 | 2.748 | 1.659 | 1.851 | 1.981 | 1.392 | 0.512 | 0.82 | 0.31 | 0.086 | 0.063 | -0.348 | -0.682 | -0.595 | -0.643 | -0.612 | -0.489 | -0.956 | -0.342 | -0.32 | 0.174 | 0.3 | 0.3 | -3.7 | -3.8 | -3.8 | -3.8 | -3.6 | -3.5 | -3.7 | -3.7 | -3.5 | -3.5 | -3.2 | -3.2 | -3 | -3 | -3 | -3 | -2.7 | -2.7 | -2.7 | -2.7 | -2.3 | -2.3 | -2.3 | -2.3 | -2.2 | -2.2 | -2.1 | -2.3 | -2.2 | -2 | -2 | -1.9 | -1.9 | -1.9 | -2 | -2 | -1.8 | -1.7 | -1.5 | -1.5 | -1.2 | -1 | -0.9 | -0.7 |
Other Total Stockholders Equity
| -240.157 | -241.587 | -239.726 | -236.945 | -236.124 | -233.504 | -232.524 | -233.216 | -231.263 | -225.311 | -222.053 | -213.084 | -204.343 | -205.84 | -209.183 | -211.055 | -210.23 | -210.979 | -204.532 | -201.506 | -196.123 | -189.031 | -179.297 | -175.484 | -168.161 | -163.845 | -157.855 | -151.797 | -148.322 | -144.365 | -138.125 | -133.563 | -121.969 | -116.135 | -107.384 | -102.034 | -94.123 | -91.254 | -81.434 | -78.147 | -69.303 | -57.358 | -49.639 | -33.731 | -29.503 | -22.721 | -14.239 | -12.341 | -7.822 | -0.919 | 4.534 | 7.581 | 25.557 | 41.301 | 46.973 | 51.873 | 43.035 | 41.371 | 38.996 | 37.981 | 36.663 | 35.413 | 34.816 | 33.868 | 32.581 | 30.997 | 29.239 | 45.935 | 42.49 | 56.392 | 50.504 | 49.5 | 47.296 | 44.3 | 41.354 | 38.347 | 37.964 | 37.647 | 36.761 | 35.062 | 34.59 | 44.149 | 47.92 | 46.144 | 40.607 | 37.498 | 37.127 | 36.726 | 34.4 | 33.639 | 19.621 | 15.845 | 15.731 | 15.707 | 10.612 | 10.612 | 10.612 | 10.599 | 0.509 | 0.4 | 0.6 | 13.5 | 13.5 | 13.5 | 14.5 | 13.9 | 13.9 | 13.6 | 12.6 | 12.3 | 11.9 | 11.6 | 10 | 10 | 9.6 | 9.5 | 9.2 | 8.6 | 8.9 | 8.7 | 8.4 | 7.1 | 6.9 | 6.6 | 6.6 | 6.8 | 6.2 | 6 | 7.8 | 7.2 | 5 | 5 | 4.6 | 4.5 | 5.1 | 5.2 | 5.3 | 4.4 | 4.2 | 3.9 | 3.8 | 3.6 | 3 | 2.5 | 2.2 |
Total Shareholders Equity
| 230.526 | 222.242 | 216.278 | 215.932 | 210.178 | 205.827 | 197.272 | 191.37 | 188.624 | 195.229 | 198.85 | 198.398 | 200.382 | 202.632 | 187.58 | 174.5 | 160.313 | 144.983 | 147.959 | 145.992 | 145.475 | 153.427 | 155.885 | 151.968 | 155.489 | 148.542 | 154.342 | 145.353 | 139.387 | 134.339 | 129.564 | 128.447 | 140.395 | 150.667 | 146.653 | 153.846 | 157.858 | 155.989 | 160.552 | 160.059 | 169.415 | 175.996 | 177.627 | 186.602 | 179.507 | 181.412 | 184.505 | 185.616 | 185.462 | 183.8 | 186.532 | 181.982 | 201.226 | 211.731 | 212.358 | 210.407 | 196.524 | 188.417 | 183.908 | 180.506 | 172.947 | 167.086 | 158.483 | 160.58 | 163.992 | 166.219 | 160.569 | 174.256 | 168.272 | 176.54 | 166.771 | 161.199 | 155.731 | 148.743 | 140.515 | 133.55 | 130.066 | 122.998 | 120.747 | 116.299 | 112.418 | 116.606 | 117.851 | 112.647 | 105.204 | 95.462 | 92.09 | 86.575 | 83.178 | 76.713 | 61.46 | 55.52 | 55.221 | 55.074 | 50.557 | 49.666 | 52.792 | 51.803 | 52.287 | 53.2 | 56.2 | 54.3 | 54.5 | 52.7 | 55 | 53.4 | 54.4 | 52.5 | 51.3 | 51 | 50.3 | 48.5 | 47.2 | 47.1 | 46.4 | 45.2 | 44.5 | 44.5 | 44.5 | 43.3 | 42.1 | 40.9 | 40.1 | 47.1 | 45.7 | 44.9 | 46.9 | 43.9 | 45.2 | 43.4 | 41.4 | 39.1 | 40.7 | 38.8 | 38.8 | 38 | 39 | 35.6 | 38.5 | 38 | 37.8 | 36.5 | 32.8 | 32.5 | 28.6 |
Total Equity
| 230.526 | 222.242 | 216.278 | 215.932 | 210.178 | 205.827 | 197.272 | 191.37 | 188.624 | 195.229 | 198.85 | 198.398 | 200.382 | 202.632 | 187.58 | 174.5 | 160.313 | 144.983 | 147.959 | 145.992 | 145.475 | 153.427 | 155.885 | 151.968 | 155.489 | 148.542 | 154.342 | 145.353 | 139.387 | 134.339 | 129.564 | 128.447 | 140.395 | 150.667 | 146.653 | 153.846 | 157.858 | 155.989 | 160.552 | 160.059 | 169.415 | 175.996 | 177.627 | 186.602 | 179.507 | 181.412 | 184.505 | 185.616 | 185.462 | 183.8 | 186.532 | 181.982 | 201.226 | 211.731 | 212.358 | 210.407 | 196.524 | 188.417 | 183.908 | 180.506 | 172.947 | 167.086 | 158.483 | 160.58 | 163.992 | 166.219 | 160.569 | 174.256 | 168.272 | 176.54 | 166.771 | 161.199 | 155.731 | 148.743 | 140.515 | 133.55 | 130.066 | 122.998 | 120.747 | 116.299 | 112.418 | 116.606 | 117.851 | 112.647 | 105.204 | 95.462 | 92.09 | 86.575 | 83.178 | 76.713 | 61.46 | 55.52 | 55.221 | 55.074 | 50.557 | 49.666 | 52.792 | 51.803 | 52.287 | 53.2 | 56.2 | 54.3 | 54.5 | 52.7 | 55 | 53.4 | 54.4 | 52.5 | 51.3 | 51 | 50.3 | 48.5 | 47.2 | 47.1 | 46.4 | 45.2 | 44.5 | 44.5 | 44.5 | 43.3 | 42.1 | 40.9 | 40.1 | 47.1 | 45.7 | 44.9 | 46.9 | 43.9 | 45.2 | 43.4 | 41.4 | 39.1 | 40.7 | 38.8 | 38.8 | 38 | 39 | 35.6 | 38.5 | 38 | 37.8 | 36.5 | 32.8 | 32.5 | 28.6 |
Total Liabilities & Shareholders Equity
| 449.039 | 443.61 | 442.021 | 430.606 | 437.966 | 438.05 | 450.337 | 441.493 | 434.295 | 429.123 | 423.146 | 421.439 | 430.203 | 427.887 | 405.987 | 386.398 | 362.637 | 385.951 | 333.331 | 317.491 | 302.662 | 313.323 | 310.275 | 294.5 | 317.059 | 386.591 | 394 | 379.894 | 369.717 | 357.779 | 350.254 | 333.655 | 339.668 | 349.899 | 345.247 | 349.928 | 339.257 | 335.034 | 337.721 | 331.311 | 347.68 | 336.173 | 331.033 | 325.61 | 323.064 | 320.491 | 311.96 | 307.105 | 300.87 | 296.694 | 298.994 | 285.221 | 279.777 | 290.677 | 290.579 | 285.732 | 289.108 | 272.597 | 268.97 | 262.792 | 262.617 | 253.968 | 246.48 | 253.81 | 270.673 | 269.6 | 262.057 | 277.581 | 283.186 | 288.188 | 274.23 | 265.588 | 268.475 | 262.684 | 254.912 | 245.099 | 254.253 | 239.459 | 249.366 | 238.756 | 236.775 | 233.718 | 247.861 | 237.956 | 236.658 | 217.886 | 216.3 | 210.696 | 215.045 | 203.943 | 166.445 | 157.058 | 166.636 | 167.146 | 92.089 | 79.748 | 84.95 | 80.467 | 85.345 | 82.2 | 92 | 84.1 | 73.6 | 68.5 | 70.9 | 65.2 | 72.2 | 67.8 | 65.4 | 62.6 | 69.1 | 64.5 | 61.7 | 60.2 | 61.4 | 59 | 59.6 | 58.2 | 59.2 | 57.4 | 54.9 | 54.4 | 66.3 | 60.6 | 58.8 | 52.8 | 55.2 | 51.6 | 53.5 | 50.9 | 49.6 | 47.1 | 47.8 | 43.7 | 45.4 | 44.1 | 46.8 | 41.8 | 43.9 | 43.8 | 44.5 | 43.3 | 39.1 | 38.5 | 32.9 |