American Biltrite Inc.
OTC:ABLT
95.01 (USD) • At close November 6, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | 1990 Q4 | 1990 Q3 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.417 | 0.712 | 1.518 | 0.697 | 0.745 | 0.559 | 1.297 | 0.506 | 1.09 | 0.762 | 1.339 | 0.999 | 2.58 | 0.875 | 0.979 | 0.587 | 0.555 | 0.368 | 0.867 | 0.313 | 11.74 | 13.619 | 16.467 | 14.817 | 18.193 | 9.357 | 18.072 | 2.875 | 29.049 | 31.586 | 30.185 | 28.359 | 25.883 | 20.186 | 21.18 | 22.035 | 18.15 | 16.581 | 29.184 | 20.959 | 24.846 | 28.033 | 34.691 | 28.108 | 23.832 | 11.611 | 3.959 | 9.325 | 10.83 | 6.983 | 20.161 | 15.151 | 19.042 | 8.16 | 16.804 | 8.098 | 17.496 | 6.982 | 16.859 | 22.541 | 22.618 | 26.25 | 27.285 | 38.762 | 40.254 | 43.673 | 59.505 | 50.289 | 18.039 | 10 | 19.306 | 12.424 | 7.807 | 13.938 | 33.658 | 4.391 | 12.125 | 22.368 | 39.297 | 22.619 | 19.919 | 5.587 | 4.9 | 10.4 | 12.3 | 11 | 8.5 | 10 | 11.3 | 13 | 14 | 13.8 | 12.1 | 12.8 | 14.5 | 13.1 | 10.9 | 8.3 | 10.6 | 9.5 | 6.9 | 8.5 | 8.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.416 | 2.704 | 1.471 | 4.195 | 12.097 | 11.233 | 6.503 | 4.478 | 19.232 | 0 | 0 | 0 | 0 | 3.3 | 10.1 | 9.2 | 7.9 | 14.2 | 24.6 | 26.7 | 17.5 | 35.1 | 27.5 | 0 | 0 | 4.5 | 12.5 | 14 | 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
| 1.417 | 0.712 | 1.518 | 0.697 | 0.745 | 0.559 | 1.297 | 0.506 | 1.09 | 0.762 | 1.339 | 0.999 | 2.58 | 0.875 | 3.379 | 2.987 | 2.955 | 2.768 | 3.267 | 2.713 | 14.14 | 16.019 | 18.867 | 17.217 | 19.193 | 10.357 | 18.072 | 2.875 | 29.049 | 31.586 | 30.185 | 28.359 | 25.883 | 20.186 | 21.18 | 22.035 | 18.15 | 16.581 | 29.184 | 20.959 | 24.846 | 28.033 | 34.691 | 28.108 | 23.832 | 11.611 | 3.959 | 9.325 | 10.83 | 6.983 | 20.161 | 15.151 | 19.042 | 8.16 | 18.22 | 10.802 | 18.967 | 11.177 | 28.956 | 33.774 | 29.121 | 30.728 | 46.517 | 38.762 | 40.254 | 43.673 | 59.505 | 53.589 | 28.139 | 19.2 | 27.206 | 26.624 | 32.407 | 40.638 | 51.158 | 39.491 | 39.625 | 22.368 | 39.297 | 27.119 | 32.419 | 19.587 | 4.9 | 10.4 | 12.3 | 11 | 8.5 | 10 | 11.3 | 13 | 14 | 13.8 | 12.1 | 12.8 | 14.5 | 13.1 | 10.9 | 8.3 | 10.6 | 9.5 | 6.9 | 8.5 | 8.2 |
Net Receivables
| 28.644 | 30.269 | 25.287 | 28.743 | 27.11 | 28.121 | 25.657 | 29.632 | 30.13 | 32.009 | 27.127 | 32.519 | 30.93 | 31.633 | 20.304 | 27.342 | 24.482 | 26.673 | 22.518 | 26.646 | 43.144 | 38.023 | 19.368 | 41.82 | 38.435 | 38.724 | 37.961 | 25.692 | 43.968 | 44.291 | 27.499 | 46.467 | 46.736 | 43.655 | 40.791 | 50.665 | 51.952 | 50.569 | 41.742 | 54.089 | 46.388 | 51.945 | 43.591 | 48.34 | 49.277 | 44.288 | 36.01 | 45.921 | 44.797 | 51.549 | 41.217 | 54.948 | 55.921 | 46.649 | 39.768 | 56.533 | 39.924 | 55.339 | 45.378 | 46.271 | 43.282 | 47.203 | 30.586 | 40.487 | 42.172 | 48.423 | 33.6 | 42.972 | 45.451 | 47.849 | 30.3 | 50.231 | 40.889 | 44.549 | 34.8 | 54.072 | 43.758 | 41.52 | 30.708 | 46.611 | 43.31 | 39.559 | 12.7 | 14.2 | 15 | 13.3 | 12.3 | 13.7 | 13.8 | 13.5 | 20.2 | 23.1 | 22.7 | 21.8 | 18.7 | 19.2 | 24.9 | 23.6 | 21.8 | 25 | 22 | 16.8 | 12.2 |
Inventory
| 40.906 | 39.152 | 40.034 | 42.669 | 44.94 | 47.021 | 44.535 | 46.561 | 46.468 | 41.128 | 37.864 | 38.772 | 37.972 | 37.334 | 39.46 | 43.918 | 42.892 | 41.625 | 38.606 | 40.45 | 68.206 | 64.396 | 61.853 | 59.843 | 67.285 | 77.992 | 79.082 | 45.554 | 83.552 | 84.186 | 78.401 | 84.662 | 83.477 | 83.293 | 80.471 | 82.691 | 84.836 | 81.928 | 77.127 | 79.544 | 86.332 | 79.231 | 76.036 | 84.781 | 84.653 | 81.798 | 81.48 | 85.062 | 95.042 | 97.354 | 94.878 | 95.036 | 94.806 | 95.02 | 93.923 | 93.458 | 95.167 | 91.67 | 87.175 | 80.886 | 90.206 | 86.829 | 82.977 | 88.49 | 91.747 | 79.819 | 69.722 | 75.37 | 80.828 | 77.249 | 74.355 | 89.191 | 100.299 | 88.419 | 81.058 | 82.733 | 90.49 | 87.066 | 82.853 | 86.76 | 93.97 | 75.421 | 19.3 | 18.1 | 16.6 | 16 | 15.8 | 15.6 | 16 | 15 | 20.8 | 23 | 24.4 | 23.1 | 21.4 | 20.7 | 20.9 | 24.3 | 25.2 | 23.5 | 19 | 17.7 | 13.2 |
Other Current Assets
| 2.198 | 2.174 | 2.371 | 3.622 | 4.013 | 7.229 | 3.806 | 3.304 | 3.059 | 3.633 | 4.15 | 3.262 | 2.875 | 2.86 | 2.31 | 3.099 | 2.663 | 2.571 | 2.502 | 3.129 | 42.522 | 41.476 | 94.228 | 37.574 | 37.78 | 35.628 | 36.086 | 4.337 | 36.562 | 17.147 | 7.824 | 36.452 | 38.986 | 37.36 | 39.88 | 55.631 | 57.136 | 59.571 | 56.884 | 38.02 | 31.743 | 40.744 | 38.096 | 42.257 | 26.882 | 25.106 | 28.805 | 25.622 | 20.386 | 20.152 | 21.108 | 16.07 | 13.806 | 15.049 | 19.368 | 13.875 | 12.82 | 13.143 | 12.891 | 9.794 | 10.789 | 10.671 | 11.672 | 10.772 | 9.762 | 8.858 | 9.2 | 8.765 | 7.879 | 7.659 | 17 | 7.396 | 6.739 | 6.801 | 26.1 | 9.951 | 8.769 | 10.474 | 11.268 | 8.845 | 7.138 | 7.645 | 7.4 | 2.6 | 2.6 | 2.6 | 2.9 | 1.8 | 1.7 | 1.5 | 2.8 | 2.1 | 2.4 | 2.1 | 2 | 1 | 1 | 1.2 | 0.8 | 1.5 | 1 | 0.5 | 0.3 |
Total Current Assets
| 73.165 | 72.307 | 69.21 | 75.731 | 76.808 | 82.93 | 75.295 | 80.003 | 80.747 | 77.532 | 70.48 | 75.552 | 74.357 | 72.702 | 65.453 | 77.346 | 72.992 | 73.637 | 66.893 | 72.938 | 168.012 | 159.914 | 149.368 | 156.454 | 162.693 | 162.701 | 171.201 | 78.458 | 193.131 | 177.21 | 177.394 | 195.94 | 195.082 | 184.494 | 182.322 | 211.022 | 212.074 | 208.649 | 204.937 | 192.612 | 189.309 | 199.953 | 192.414 | 203.486 | 184.644 | 162.803 | 149.671 | 165.93 | 171.055 | 176.038 | 177.364 | 181.205 | 183.575 | 164.878 | 171.279 | 174.668 | 166.878 | 171.329 | 174.4 | 170.725 | 173.398 | 175.431 | 171.752 | 178.511 | 183.935 | 180.773 | 171.977 | 180.696 | 162.297 | 151.957 | 141.002 | 173.442 | 180.334 | 180.407 | 175.725 | 186.247 | 182.642 | 161.428 | 164.126 | 169.335 | 176.837 | 142.212 | 44.3 | 45.3 | 46.5 | 42.9 | 39.5 | 41.1 | 42.8 | 43 | 57.8 | 62 | 61.6 | 59.8 | 56.6 | 54 | 57.7 | 57.4 | 58.4 | 59.5 | 48.9 | 43.5 | 33.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30.043 | 30.087 | 30.096 | 28.13 | 28.296 | 28.463 | 28.358 | 27.764 | 26.635 | 26.872 | 26.259 | 25.502 | 25.942 | 26.258 | 28.502 | 28.568 | 29.613 | 29.931 | 29.891 | 29.494 | 75.07 | 78.273 | 80.541 | 82.854 | 85.016 | 86.091 | 88.466 | 34.086 | 93.709 | 96.068 | 99.153 | 100.282 | 101.692 | 103.225 | 106.38 | 108.017 | 110.291 | 112.363 | 115.336 | 117.296 | 118.196 | 120.813 | 124.07 | 125.494 | 127.812 | 131.184 | 134.285 | 136.598 | 143.373 | 146.232 | 147.766 | 148.395 | 150.197 | 149.709 | 150.659 | 150.08 | 149.835 | 146.474 | 144.197 | 139.837 | 138.634 | 138.734 | 136.328 | 131.128 | 127.281 | 123.979 | 123.77 | 123.186 | 120.378 | 119.87 | 120.456 | 119.718 | 116.456 | 112.153 | 111.884 | 111.617 | 107.109 | 105.713 | 104.295 | 101.217 | 100.176 | 98.229 | 26.8 | 26 | 23.1 | 21.2 | 21.3 | 20.8 | 21.2 | 21.3 | 34.9 | 34.3 | 33.9 | 33.4 | 33.1 | 33.7 | 33.4 | 33.2 | 33.9 | 33.5 | 26 | 23.7 | 18.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.605 | 11.605 | 11.605 | 11.49 | 11.49 | 11.505 | 11.49 | 11.475 | 11.475 | 11.475 | 11.726 | 11.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.3 | 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 |
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 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 0 | 11.3 | 11.3 | 11.3 | 11.3 | 23.773 | 24.013 | 24.353 | 24.704 | 23.431 | 21.679 | 21.943 | 21.204 | 21.361 | 21.636 | 21.91 | 22.06 | 22.332 | 22.604 | 22.877 | 23.149 | 23.421 | 23.693 | 23.944 | 24.227 | 24.51 | 24.754 | 25.012 | 25.032 | 23.579 | 23.527 | 22.9 | 13.439 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.605 | 11.605 | 11.605 | 11.49 | 11.49 | 11.505 | 11.49 | 11.475 | 11.475 | 11.475 | 11.726 | 11.726 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 23.773 | 24.013 | 24.353 | 24.704 | 23.431 | 21.679 | 21.943 | 21.204 | 21.361 | 21.636 | 21.91 | 22.06 | 22.332 | 22.604 | 22.877 | 23.149 | 23.421 | 23.693 | 23.944 | 24.227 | 24.51 | 24.754 | 25.012 | 25.032 | 23.579 | 23.527 | 22.9 | 13.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 11.346 | 11.346 | 11.346 | 12.397 | 12.397 | 12.397 | 12.397 | 13.858 | 13.858 | 13.858 | 13.858 | 18.386 | 18.386 | 18.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.31 | 1.29 | 1.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.335 | 0 | 0 | 0 | 1.53 | 0 | 0 | 0 | 0 | 1.028 | 1.529 | 1.863 | 1.863 | 2.636 | 2.636 | 2.636 | 2.636 | 3.089 | 3.068 | 3.068 | 3.068 | 2.873 | 2.873 | 2.873 | 2.873 | 15.339 | 16.274 | 16.274 | 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
| 6.32 | 6.779 | 7.086 | 7.911 | 7.558 | 8.284 | 8.363 | 6.659 | 6.833 | 7.105 | 8.153 | 5.076 | 5.673 | 5.955 | 26.445 | 27.097 | 26.822 | 26.293 | 26.446 | 24.981 | 47.356 | 47.53 | 47.713 | 38.074 | 37.072 | 35.406 | 35.334 | 18.022 | 29.949 | 33.587 | 33.762 | 32.773 | 32.25 | 31.437 | 31.495 | 29.413 | 28.785 | 24.682 | 24.845 | 27.354 | 27.385 | 27.409 | 27.501 | 22.123 | 22.257 | 22.674 | 24.14 | 23.41 | 23.547 | 26.751 | 25.44 | 75.223 | 78.031 | 27.014 | 25.718 | 21.761 | 21.597 | 22.11 | 20.844 | 14.728 | 14.731 | 14.489 | 14.619 | 14.065 | 16.111 | 16.106 | 16.097 | 13.413 | 12.141 | 12.044 | 12.171 | 9.966 | 10.48 | 10.187 | 9.779 | 8.193 | 8.31 | 8.462 | 8.614 | 9.997 | 10.911 | 10.998 | 11.7 | 9.3 | 7.3 | 5.3 | 10.9 | 9.7 | 8.1 | 6.4 | 3.6 | 4.6 | 4.7 | 4.7 | 4.6 | 5.1 | 5.6 | 5.5 | 5.3 | 2 | 2 | 2.5 | 3.2 |
Total Non-Current Assets
| 47.709 | 48.212 | 48.528 | 48.438 | 48.251 | 49.144 | 49.118 | 48.281 | 47.326 | 47.835 | 48.27 | 50.274 | 51.291 | 51.903 | 54.947 | 55.665 | 56.435 | 56.224 | 56.337 | 54.475 | 122.426 | 125.803 | 128.254 | 120.928 | 122.088 | 121.497 | 123.8 | 63.713 | 135.263 | 141.26 | 144.405 | 144.545 | 145.447 | 146.152 | 149.35 | 148.905 | 150.551 | 148.771 | 151.907 | 155.95 | 156.881 | 159.522 | 162.871 | 158.917 | 161.369 | 165.158 | 169.725 | 171.308 | 178.22 | 184.283 | 184.506 | 234.918 | 239.528 | 188.023 | 201.485 | 195.854 | 195.785 | 193.288 | 190.002 | 176.244 | 175.308 | 174.427 | 172.308 | 167.857 | 166.831 | 164.008 | 164.062 | 161.839 | 158.032 | 157.699 | 158.684 | 156.466 | 153.948 | 149.635 | 149.241 | 147.437 | 143.304 | 142.08 | 139.361 | 150.08 | 150.261 | 138.94 | 38.5 | 35.3 | 30.4 | 26.5 | 32.2 | 30.5 | 29.3 | 27.7 | 38.5 | 38.9 | 38.6 | 38.1 | 37.7 | 38.8 | 39 | 38.7 | 39.2 | 35.5 | 28 | 26.2 | 21.8 |
Total Assets
| 120.874 | 120.519 | 117.738 | 124.169 | 125.059 | 132.074 | 124.413 | 128.284 | 128.073 | 125.367 | 118.75 | 125.826 | 125.648 | 124.605 | 120.4 | 133.011 | 129.427 | 129.861 | 123.23 | 127.413 | 290.438 | 285.717 | 277.622 | 277.382 | 284.781 | 284.198 | 295.001 | 142.171 | 328.394 | 318.47 | 321.799 | 340.485 | 340.529 | 330.646 | 331.672 | 359.927 | 362.625 | 357.42 | 356.844 | 348.562 | 346.19 | 359.475 | 355.285 | 362.403 | 346.013 | 327.961 | 319.396 | 337.238 | 349.275 | 360.321 | 361.87 | 416.123 | 423.103 | 352.901 | 372.764 | 370.522 | 362.663 | 364.617 | 364.402 | 346.969 | 348.706 | 349.858 | 344.06 | 346.368 | 350.766 | 344.781 | 336.039 | 342.535 | 320.329 | 309.656 | 299.686 | 329.908 | 334.282 | 330.042 | 324.966 | 333.684 | 325.946 | 303.508 | 303.487 | 319.415 | 327.098 | 281.152 | 82.8 | 80.6 | 76.9 | 69.4 | 71.7 | 71.6 | 72.1 | 70.7 | 96.3 | 100.9 | 100.2 | 97.9 | 94.3 | 92.8 | 96.7 | 96.1 | 97.6 | 95 | 76.9 | 69.7 | 55.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11.235 | 9.214 | 9.635 | 10.496 | 9.977 | 10.515 | 9.15 | 12.794 | 15.139 | 12.787 | 11.739 | 11.315 | 12.273 | 8.982 | 9.154 | 11.881 | 11.872 | 12.21 | 8.829 | 13.906 | 19.533 | 17.105 | 6.827 | 15.034 | 14.844 | 13.869 | 16.298 | 11.547 | 18.211 | 20.323 | 12.171 | 19.892 | 23.704 | 21.915 | 21.769 | 25.907 | 21.478 | 23.306 | 22.144 | 22.565 | 24.627 | 24.966 | 18.7 | 25.378 | 23.856 | 21.501 | 13.327 | 23.022 | 22.166 | 22.058 | 25.684 | 26.833 | 27.909 | 27.702 | 28.501 | 29.37 | 27.226 | 30.137 | 31.101 | 29.659 | 26.284 | 30.252 | 27.453 | 24.417 | 27.423 | 26.731 | 20.6 | 25.33 | 24.596 | 22.651 | 19.1 | 24.389 | 23.779 | 25.333 | 27.7 | 23.768 | 27.204 | 25.74 | 29.094 | 26.701 | 27.409 | 24.45 | 8.7 | 8.6 | 8.2 | 6.2 | 6.6 | 6.5 | 7.1 | 6.1 | 12.9 | 13.8 | 11.6 | 12.4 | 11.2 | 9.3 | 11.4 | 10.8 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 19.566 | 21.31 | 17.382 | 21.14 | 21.211 | 25.159 | 18.536 | 18.323 | 12.964 | 9.922 | 3.018 | 8.617 | 6.133 | 10.415 | 10.453 | 17.391 | 9.877 | 8.524 | 6.126 | 8.165 | 30.844 | 27.616 | 19.679 | 26.874 | 34.805 | 41.615 | 38.358 | 17.382 | 34.543 | 34.675 | 22.134 | 40.397 | 39.018 | 37.885 | 33.708 | 36.883 | 44.152 | 41.333 | 39.513 | 41.71 | 39.404 | 42.236 | 38.447 | 40.698 | 47.495 | 44.495 | 39.414 | 46.551 | 53.335 | 57.687 | 36.337 | 16.096 | 17.303 | 14.86 | 12.684 | 20.823 | 34.144 | 26.795 | 15.411 | 19.234 | 18.138 | 13.886 | 3.139 | 11.643 | 10.84 | 8.093 | 4.3 | 11.107 | 11.223 | 14.456 | 6.656 | 18.406 | 18.156 | 18.156 | 11.406 | 22.406 | 20.204 | 13.209 | 3.207 | 26.966 | 21.968 | 2.106 | 2.1 | 3.3 | 2.1 | 2.1 | 3.1 | 6.2 | 3.4 | 3.4 | 8.1 | 10.9 | 14.5 | 12.5 | 10.5 | 11.6 | 10.9 | 8.1 | 9.6 | 5.2 | 2.6 | 0.5 | 4.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0 | 1.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.461 | 0 | 0 | 0 | 0 | 0 | 46.73 | 42.742 | 44.959 | 38.269 | 36.613 | 34.964 | 38.413 | 0 | 41.831 | 43.946 | 44.76 | 40.335 | 38.649 | 34.601 | 37.411 | 42.874 | 43.052 | 39.808 | 42.976 | 44.246 | 41.088 | 42.125 | 48.605 | 53.927 | 48.491 | 38.41 | 55.873 | 58.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.617 | 0 | 0 | 0 | 36.641 | 46.125 | 33.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 21.784 | 21.184 | 20.388 | 22.304 | 22.403 | 22.851 | 22.847 | 22.999 | 22.625 | 23.254 | 22.299 | 24.137 | 23.181 | 22.528 | 14.226 | 15.511 | 15.579 | 17.176 | 16.864 | 18.367 | 96.449 | 95.639 | 106.049 | 88.058 | 88.519 | 88.383 | 93.432 | 16.755 | 92.475 | 76.631 | 101.914 | 89.844 | 87.394 | 82.35 | 85.963 | 91.474 | 95.772 | 93.104 | 95.535 | 84.598 | 82.685 | 77.676 | 84.074 | 75.957 | 57.346 | 47.492 | 56.561 | 59.77 | 65.701 | 61.579 | 77.672 | 61.271 | 57.151 | 42.627 | 48.253 | 45.893 | 51.31 | 56.69 | 55.891 | 42.997 | 51.834 | 51.776 | 54.216 | 54.263 | 54.794 | 52.207 | 50.329 | 54.021 | 58.392 | 49.143 | 47.744 | 52.224 | 56.789 | 50.869 | 49.901 | 55.018 | 49.68 | 38.654 | 44.819 | 38.832 | 49.677 | 38.046 | 9.1 | 9.4 | 9.1 | 7.5 | 7.7 | 8.5 | 8.7 | 8.5 | 12.7 | 12.4 | 11.5 | 10.9 | 10.1 | 8.6 | 10.2 | 10.8 | 21.9 | 24.6 | 20.8 | 16.7 | 17.6 |
Total Current Liabilities
| 52.585 | 51.708 | 47.405 | 53.94 | 53.591 | 58.525 | 50.533 | 54.116 | 50.728 | 45.963 | 37.056 | 44.069 | 41.587 | 41.925 | 33.937 | 44.783 | 38.639 | 37.91 | 31.819 | 40.438 | 146.826 | 140.36 | 132.555 | 129.966 | 138.168 | 144.204 | 148.088 | 45.684 | 145.229 | 131.629 | 136.219 | 150.133 | 150.116 | 142.15 | 141.44 | 154.264 | 161.402 | 157.743 | 157.192 | 148.873 | 146.716 | 144.878 | 141.221 | 142.033 | 128.697 | 113.488 | 109.302 | 129.343 | 141.202 | 141.324 | 139.693 | 104.2 | 102.363 | 85.189 | 89.438 | 96.086 | 112.68 | 113.622 | 102.403 | 91.89 | 96.256 | 95.914 | 84.808 | 90.323 | 93.057 | 87.031 | 75.229 | 90.458 | 94.211 | 86.25 | 73.485 | 95.019 | 98.724 | 94.358 | 89.007 | 101.192 | 97.088 | 77.603 | 77.12 | 92.499 | 99.054 | 64.602 | 19.9 | 21.3 | 19.4 | 15.8 | 17.4 | 21.2 | 19.2 | 18 | 33.7 | 37.1 | 37.6 | 35.8 | 31.8 | 29.5 | 32.5 | 29.7 | 31.5 | 29.8 | 23.4 | 17.2 | 22.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.733 | 7.153 | 7.66 | 7.316 | 7.368 | 7.699 | 8.29 | 5.455 | 5.856 | 5.12 | 5.73 | 2.603 | 3.073 | 6.355 | 4.299 | 4.609 | 5.027 | 5.382 | 5.851 | 6.08 | 6.363 | 6.716 | 7.134 | 7.378 | 7.714 | 1.033 | 1.112 | 5.649 | 6.235 | 6.744 | 6.725 | 7.733 | 8.303 | 8.401 | 8.971 | 9.597 | 1.663 | 1.887 | 1.963 | 1.385 | 1.414 | 2.416 | 2.79 | 2.943 | 3.189 | 3.479 | 103.626 | 103.826 | 104.113 | 104.145 | 104.21 | 124.449 | 124.822 | 124.881 | 125.123 | 126.139 | 104.367 | 104.41 | 108.425 | 107.386 | 107.41 | 107.916 | 110.966 | 110.993 | 110.999 | 111.02 | 114.101 | 114.1 | 89.696 | 89.097 | 93.253 | 97.584 | 103.584 | 104.929 | 105.565 | 107.815 | 107.815 | 108.884 | 107.712 | 94.303 | 97.307 | 92.053 | 2.1 | 2.1 | 4.1 | 4.1 | 4.2 | 4.2 | 6.2 | 6.2 | 14.3 | 15.6 | 15.6 | 15.6 | 15.7 | 19.4 | 19.5 | 21.8 | 22 | 23.1 | 16.8 | 19.3 | 2.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 4.107 | 4.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.627 | 15.979 | 15.794 | 3.3 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2 | 1.3 | 0 | 0 | 1.5 | 1.5 | 0.1 | 0.6 | 0.8 |
Other Non-Current Liabilities
| 37.462 | 37.613 | 37.68 | 39.416 | 39.351 | 39.414 | 39.458 | 43.647 | 43.859 | 43.853 | 43.967 | 54.037 | 53.777 | 53.852 | 38.257 | 33.54 | 34.03 | 34.289 | 34.471 | 32.032 | 182.781 | 182.603 | 181.918 | 195.03 | 193.808 | 183.952 | 191.75 | 24.761 | 155.451 | 158.802 | 157.893 | 159.323 | 156.824 | 157.508 | 162.139 | 175.514 | 178.221 | 177.553 | 177.839 | 171.514 | 172.523 | 172.403 | 172.579 | 181.753 | 180.843 | 179.895 | 72.826 | 68.939 | 69.107 | 69.312 | 69.621 | 109.372 | 118.595 | 68.023 | 69.003 | 59.209 | 58.818 | 59.058 | 59.868 | 49.089 | 49.998 | 49.989 | 50.309 | 52.858 | 55.85 | 56.059 | 56.039 | 50.858 | 50.809 | 67.888 | 51.271 | 51.532 | 51.341 | 69.531 | 49.735 | 48.177 | 48.004 | 47.703 | 60.859 | 58.56 | 58.044 | 45.66 | 3.4 | 6.2 | 6 | 5.8 | 3.9 | 5.1 | 5.1 | 5.2 | 4.4 | 6.9 | 6.9 | 6.9 | 4.9 | 5.8 | 7.4 | 7.5 | 6.1 | 4.6 | 5.9 | 4.8 | 5.3 |
Total Non-Current Liabilities
| 44.195 | 44.766 | 45.34 | 46.732 | 46.719 | 47.113 | 47.748 | 49.102 | 49.715 | 48.973 | 49.697 | 56.64 | 56.85 | 60.207 | 42.556 | 38.149 | 39.057 | 39.671 | 40.322 | 38.112 | 189.144 | 189.319 | 189.052 | 202.408 | 201.522 | 193.466 | 192.862 | 30.41 | 161.686 | 165.546 | 164.618 | 167.056 | 169.234 | 169.974 | 171.11 | 185.111 | 179.884 | 179.44 | 179.802 | 172.899 | 173.937 | 174.819 | 175.369 | 184.696 | 184.032 | 183.374 | 176.452 | 172.765 | 173.22 | 173.457 | 173.831 | 233.821 | 243.417 | 192.904 | 194.126 | 185.348 | 163.185 | 163.468 | 168.293 | 156.475 | 157.408 | 157.905 | 161.275 | 163.851 | 166.849 | 167.079 | 170.14 | 164.958 | 140.505 | 156.985 | 144.524 | 149.116 | 154.925 | 174.46 | 155.3 | 155.992 | 155.819 | 156.587 | 168.571 | 168.49 | 171.33 | 153.507 | 8.8 | 8.3 | 10.1 | 9.9 | 10.3 | 9.3 | 11.3 | 11.4 | 20.8 | 22.5 | 22.5 | 22.5 | 22.6 | 26.5 | 26.9 | 29.3 | 29.6 | 29.2 | 22.8 | 24.7 | 8.6 |
Total Liabilities
| 96.78 | 96.474 | 92.745 | 100.672 | 100.31 | 105.638 | 98.281 | 103.218 | 100.443 | 94.936 | 86.753 | 100.709 | 98.437 | 102.132 | 76.493 | 82.932 | 77.696 | 77.581 | 72.141 | 78.55 | 335.97 | 329.679 | 321.607 | 332.374 | 339.69 | 337.67 | 340.95 | 76.094 | 306.915 | 297.175 | 300.837 | 317.189 | 319.35 | 312.124 | 312.55 | 339.375 | 341.286 | 337.183 | 336.994 | 321.772 | 320.653 | 319.697 | 316.59 | 326.729 | 312.729 | 296.862 | 285.754 | 302.108 | 314.422 | 314.781 | 313.524 | 338.021 | 345.78 | 278.093 | 283.564 | 281.434 | 275.865 | 277.09 | 270.696 | 248.365 | 253.664 | 253.819 | 246.083 | 254.174 | 259.906 | 254.11 | 245.369 | 255.416 | 234.716 | 243.235 | 218.009 | 244.135 | 253.649 | 268.818 | 244.307 | 257.184 | 252.907 | 234.19 | 245.691 | 260.989 | 270.384 | 218.109 | 28.7 | 29.6 | 29.5 | 25.7 | 27.7 | 30.5 | 30.5 | 29.4 | 54.5 | 59.6 | 60.1 | 58.3 | 54.4 | 56 | 59.4 | 59 | 61.1 | 59 | 46.2 | 41.9 | 30.7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.846 | 20.324 | 20.324 | 20.324 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 19.469 | 19.469 | 19.469 | 19.469 | 19.469 | 18.997 | 18.997 | 18.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 23.633 | 23.457 | 24.092 | 24.456 | 25.435 | 26.708 | 26.733 | 27.368 | 29.125 | 30.764 | 32.519 | 32.805 | 34.577 | 30.086 | 45.115 | 46.818 | 46.735 | 47.254 | 46.769 | 44.539 | -11.069 | -11.126 | -10.4 | -6.519 | -5.846 | -3.691 | 1.803 | 59.591 | 31.746 | 31.811 | 30.835 | 33.9 | 33.221 | 32.085 | 32.821 | 32.731 | 33.525 | 32.454 | 31.913 | 36.455 | 35.447 | 50.15 | 49.526 | 48.709 | 47.264 | 45.548 | 47.573 | 47.146 | 46.72 | 58.821 | 62.376 | 74.031 | 73.02 | 71.805 | 80.752 | 78.398 | 76.126 | 77.236 | 79.663 | 78.928 | 76.277 | 75.732 | 75.73 | 71.925 | 69.702 | 68.893 | 68.247 | 64.988 | 63.622 | 61.885 | 60.924 | 60.931 | 56.569 | 56.611 | 56.92 | 54.175 | 52.794 | 51.519 | 52.096 | 52.056 | 50.874 | 49.063 | 49.6 | 45.8 | 42.8 | 39.3 | 38.8 | 36.7 | 34.4 | 33.1 | 33.7 | 32.9 | 30.9 | 30.4 | 30.2 | 27.2 | 27 | 26.1 | 25.7 | 25.6 | 20.2 | 17 | 12.3 |
Accumulated Other Comprehensive Income/Loss
| -4.642 | -4.515 | -4.22 | -6.08 | -5.807 | -5.393 | -5.722 | -7.423 | -6.616 | -5.454 | -5.643 | -13.332 | -13.01 | -13.257 | -7.355 | -2.845 | -1.068 | -1.019 | -1.683 | -1.631 | -39.506 | -38.234 | -39.088 | -51.06 | -52.344 | -53.434 | -53.25 | 0.959 | -15.727 | -15.97 | -15.487 | -16.183 | -17.583 | -19.056 | -19.291 | -17.793 | -17.756 | -17.883 | -17.912 | -15.487 | -15.638 | -16.108 | -15.916 | -18.086 | -18.913 | -19.31 | -19.056 | -17.1 | -16.877 | -18.309 | -19.3 | -7.972 | -7.292 | -8.102 | -7.966 | -6.415 | -5.683 | -6.522 | -5.514 | -4.138 | -3.84 | -3.435 | -3.347 | -4.333 | -4.208 | -4.573 | -4.906 | -4.473 | -3.725 | -3.203 | -3.305 | -3.305 | -3.06 | -3.026 | -2.798 | -2.588 | -2.467 | -2.409 | -2.779 | -1.899 | -2.041 | -2.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -15.743 | -15.743 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | -15.725 | 5.158 | 5.117 | 5.076 | 5.056 | 5.015 | 4.966 | 4.917 | 4.868 | 4.818 | 4.767 | 4.718 | 4.667 | 4.617 | 4.568 | 4.519 | 4.475 | 51.056 | 4.467 | 4.459 | 4.459 | 4.459 | 4.449 | 4.438 | 4.438 | 4.438 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.416 | 4.389 | 4.389 | 4.922 | 5.352 | 5.682 | 5.683 | 5.683 | 5.952 | 6.482 | 6.484 | 7.849 | 7.897 | 7.842 | 7.733 | 7.693 | 7.659 | 7.654 | 7.655 | 7.593 | -11.81 | -11.829 | -11.558 | -11.344 | -10.99 | -10.728 | -11.116 | -12.072 | 4.5 | 5.2 | 4.6 | 4.4 | 5.2 | 4.4 | 7.2 | 8.2 | 8.1 | 8.4 | 9.2 | 9.2 | 9.7 | 9.6 | 10.3 | 11 | 10.8 | 10.4 | 10.5 | 10.8 | 12.7 |
Total Shareholders Equity
| 24.094 | 24.045 | 24.993 | 23.497 | 24.749 | 26.436 | 26.132 | 25.066 | 27.63 | 30.431 | 31.997 | 24.072 | 26.166 | 21.428 | 42.964 | 49.136 | 50.789 | 51.337 | 50.147 | 47.92 | -45.612 | -44.446 | -44.624 | -52.766 | -53.426 | -52.412 | -46.784 | 65.164 | 20.584 | 20.362 | 19.869 | 22.23 | 20.143 | 17.534 | 18.035 | 19.433 | 20.253 | 19.055 | 18.485 | 25.43 | 24.271 | 38.504 | 38.072 | 35.085 | 32.813 | 30.7 | 32.979 | 34.508 | 34.305 | 44.974 | 47.538 | 70.521 | 70.19 | 68.165 | 77.248 | 76.418 | 74.878 | 75.682 | 79.547 | 80.518 | 78.166 | 78.026 | 78.381 | 74.12 | 72.024 | 72.215 | 71.237 | 68.403 | 67.676 | 66.421 | 65.345 | 65.326 | 61.21 | 61.224 | 61.761 | 59.227 | 58.238 | 57.235 | 57.796 | 58.426 | 56.714 | 53.683 | 54.1 | 51 | 47.4 | 43.7 | 44 | 41.1 | 41.6 | 41.3 | 41.8 | 41.3 | 40.1 | 39.6 | 39.9 | 36.8 | 37.3 | 37.1 | 36.5 | 36 | 30.7 | 27.8 | 25 |
Total Equity
| 24.094 | 24.045 | 24.993 | 23.497 | 24.749 | 26.436 | 26.132 | 25.066 | 27.63 | 30.431 | 31.997 | 25.117 | 27.211 | 22.473 | 43.907 | 50.079 | 51.731 | 52.28 | 51.089 | 48.863 | -45.532 | -43.962 | -43.985 | -54.992 | -54.909 | -53.472 | -45.949 | 66.077 | 21.479 | 21.295 | 20.962 | 23.296 | 21.179 | 18.522 | 19.122 | 20.552 | 21.339 | 20.237 | 19.85 | 26.79 | 25.537 | 39.778 | 38.695 | 35.674 | 33.284 | 31.099 | 33.642 | 35.13 | 34.853 | 45.54 | 48.346 | 78.102 | 77.323 | 74.808 | 89.2 | 89.088 | 86.798 | 87.527 | 93.706 | 98.604 | 95.042 | 96.039 | 97.977 | 92.194 | 90.86 | 90.671 | 90.67 | 87.119 | 85.613 | 66.421 | 81.677 | 85.773 | 80.633 | 61.224 | 80.659 | 76.5 | 73.039 | 69.318 | 57.796 | 58.426 | 56.714 | 63.043 | 54.1 | 51 | 47.4 | 43.7 | 44 | 41.1 | 41.6 | 41.3 | 41.8 | 41.3 | 40.1 | 39.6 | 39.9 | 36.8 | 37.3 | 37.1 | 36.5 | 36 | 30.7 | 27.8 | 25 |
Total Liabilities & Shareholders Equity
| 120.874 | 120.519 | 117.738 | 124.169 | 125.059 | 132.074 | 124.413 | 128.284 | 128.073 | 125.367 | 118.75 | 125.826 | 125.648 | 124.605 | 120.4 | 133.011 | 129.427 | 129.861 | 123.23 | 127.413 | 290.438 | 285.717 | 277.622 | 277.382 | 284.781 | 284.198 | 295.001 | 142.171 | 328.394 | 318.47 | 321.799 | 340.485 | 340.529 | 330.646 | 331.672 | 359.927 | 362.625 | 357.42 | 356.844 | 348.562 | 346.19 | 359.475 | 355.285 | 362.403 | 346.013 | 327.961 | 319.396 | 337.238 | 349.275 | 360.321 | 361.87 | 416.123 | 423.103 | 352.901 | 372.764 | 370.522 | 362.663 | 364.617 | 364.402 | 346.969 | 348.706 | 349.858 | 344.06 | 346.368 | 350.766 | 344.781 | 336.039 | 342.535 | 320.329 | 309.656 | 299.686 | 329.908 | 334.282 | 330.042 | 324.966 | 333.684 | 325.946 | 303.508 | 303.487 | 319.415 | 327.098 | 281.152 | 82.8 | 80.6 | 76.9 | 69.4 | 71.7 | 71.6 | 72.1 | 70.7 | 96.3 | 100.9 | 100.2 | 97.9 | 94.3 | 92.8 | 96.7 | 96.1 | 97.6 | 95 | 76.9 | 69.7 | 55.7 |