Acacia Research Corporation
NASDAQ:ACTG
4.36 (USD) • At close November 4, 2024
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 386.988 | 438.762 | 340.091 | 344.733 | 355.188 | 364.227 | 287.786 | 241.874 | 263.945 | 289.369 | 308.943 | 217.957 | 185.71 | 144.807 | 165.546 | 162.564 | 164.28 | 58.678 | 57.359 | 66.861 | 63.487 | 73.285 | 128.809 | 109.562 | 100.15 | 150.289 | 136.604 | 101.081 | 63.22 | 54.321 | 127.54 | 116.016 | 139.772 | 145.329 | 135.223 | 157.775 | 119.084 | 101.548 | 134.466 | 154.257 | 146.04 | 133.403 | 126.685 | 118.303 | 148.909 | 193.161 | 221.804 | 264.151 | 296.866 | 315.498 | 314.733 | 310.663 | 299.415 | 313.611 | 102.515 | 83.426 | 67.501 | 67.525 | 51.735 | 42.8 | 56.123 | 50.878 | 48.279 | 40.71 | 41.059 | 40.083 | 40.467 | 44.169 | 35.067 | 39.899 | 32.215 | 27.791 | 17.045 | 9.193 | 14.498 | 16.836 | 12.141 | 32.932 | 15.75 | 29.366 | 28.474 | 29.5 | 28.142 | 34.302 | 33.787 | 37.097 | 39.792 | 38.126 | 49.712 | 50.123 | 59.451 | 40.234 | 47.92 | 52.769 | 35.953 | 44.485 | 54.674 | 62.171 | 37.631 | 12.442 | 5.72 | 6.553 | 7.508 | 8.536 | 10.046 | 6.106 | 1.367 | 1.307 | 1.809 | 0.443 | 0.176 | 0.392 | 0.935 | 0.873 | 0.789 | 3 | 1.1 |
Short Term Investments
| 23.99 | 28.734 | 68.884 | 101.261 | 89.603 | 97.474 | 98.358 | 159.306 | 205.181 | 283.234 | 398.528 | 424.776 | 342.787 | 330.931 | 285.785 | 140.48 | 19.697 | 99.433 | 110.983 | 102.47 | 101.416 | 94.587 | 36.654 | 33.848 | 34.694 | 29.359 | 0 | 57.487 | 55.052 | 90.927 | 19.443 | 30.326 | 32.243 | 0 | 0 | 0 | 37.09 | 53.289 | 58.558 | 72.459 | 74.798 | 95.59 | 130.017 | 166.998 | 171.216 | 134.287 | 89.475 | 146.647 | 132.496 | 134.185 | 6.597 | 6.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.15 | 2.151 | 3.005 | 10.966 | 11.245 | 15.308 | 13.294 | 12.783 | 26.511 | 33.646 | 28.472 | 24.462 | 24.176 | 27.017 | 8.25 | 12.896 | 0.998 | 2.999 | 3.029 | 0 | 19.257 | 2.053 | 0 | 0 | 19.697 | 16.699 | 25.643 | 25.11 | 49.567 | 39.513 | 34.727 | 40.6 | 40.863 | 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
| 410.978 | 467.496 | 408.975 | 445.994 | 444.791 | 461.701 | 386.144 | 401.18 | 469.126 | 572.603 | 707.471 | 642.733 | 528.497 | 475.738 | 451.331 | 303.044 | 183.977 | 158.111 | 168.342 | 169.331 | 164.903 | 167.872 | 165.463 | 143.41 | 134.844 | 179.648 | 136.604 | 158.568 | 118.272 | 145.248 | 146.983 | 146.342 | 172.015 | 145.329 | 135.223 | 157.775 | 156.174 | 154.837 | 193.024 | 226.716 | 220.838 | 228.993 | 256.702 | 285.301 | 320.125 | 327.448 | 311.279 | 410.798 | 429.362 | 449.683 | 321.33 | 317.177 | 299.415 | 313.611 | 102.515 | 83.426 | 67.501 | 67.525 | 51.735 | 42.8 | 56.123 | 50.878 | 48.279 | 42.86 | 43.21 | 43.088 | 51.433 | 55.414 | 50.375 | 53.193 | 44.998 | 54.302 | 50.691 | 37.665 | 38.96 | 41.012 | 39.158 | 41.182 | 28.646 | 30.364 | 31.473 | 32.529 | 28.142 | 53.559 | 35.84 | 37.097 | 39.792 | 57.823 | 66.411 | 75.766 | 84.561 | 89.801 | 87.433 | 87.496 | 76.553 | 85.348 | 54.674 | 62.171 | 37.631 | 12.442 | 5.72 | 6.553 | 7.508 | 8.536 | 10.046 | 6.106 | 1.367 | 1.307 | 1.809 | 0.443 | 0.176 | 0.392 | 0.935 | 0.873 | 0.789 | 3 | 1.1 |
Net Receivables
| 18.772 | 15.372 | 80.555 | 5.896 | 6.267 | 8.666 | 8.231 | 7.04 | 13.692 | 9.141 | 9.517 | 21.951 | 12.75 | 4.425 | 0.506 | 0.263 | 1.393 | 0.621 | 0.511 | 1.799 | 15.308 | 23.964 | 32.884 | 10.572 | 5.629 | 4.754 | 0.153 | 0.3 | 14.245 | 7.781 | 26.75 | 63.7 | 4.325 | 25.175 | 33.5 | 12.757 | 37.55 | 30.007 | 20.168 | 12.702 | 25.185 | 13.54 | 6.341 | 16.812 | 16.781 | 45.351 | 9.843 | 16.635 | 10.822 | 1.28 | 2.915 | 32.56 | 20.366 | 1.198 | 7.987 | 38.98 | 2.595 | 1.835 | 5.11 | 6.535 | 2.532 | 9.39 | 7.436 | 10.466 | 4.386 | 4.273 | 1.409 | 1.211 | 2.22 | 2.222 | 0.649 | 2.762 | 4.847 | 3.686 | 4.421 | 0.668 | 0.737 | 1.04 | 0.312 | 0.29 | 0.418 | 0.333 | 5.282 | 0.444 | 0.197 | 0.225 | 0 | 2.552 | 0 | 0 | 0 | 1.376 | 0.112 | 0.474 | 0.068 | 0.082 | 0.082 | 0.044 | 0.378 | 0.159 | 0.054 | 0.057 | 0.376 | 0.067 | 0.063 | 0.08 | 0.345 | 0.989 | 0.992 | 1.062 | 1.168 | 2.065 | 1.708 | 1.867 | 2.098 | 0.1 | 0 |
Inventory
| 12.289 | 9.88 | 10.921 | 12.375 | 14.006 | 14.725 | 14.222 | 13.802 | 12.056 | 10.014 | 8.93 | 0.761 | 0.93 | 0 | 0 | 61.058 | 176.859 | -99.433 | -110.983 | -102.47 | -101.416 | -94.587 | -36.654 | 0 | 0 | 0 | 0 | 0 | 0 | 11.515 | 11.512 | 14.251 | 14.246 | 11.733 | 10.935 | 11.882 | 11.879 | 11.879 | 1.161 | 3.139 | 3.139 | 3.139 | 3.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.403 | 0 | 1.792 | 0.622 | 0.804 | 0 | 1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.161 | 0.396 | 0.484 | 0.369 | 0.627 | 1.012 | 0 | 0.208 | 0 | 0 | 0 | 0 | 0.118 | 0.119 | 0.099 | 0 | 0 | 0 | 0 | 0.161 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Other Current Assets
| 51.895 | 60.399 | 54.061 | 20.182 | 20.728 | 20.099 | 19.388 | 5.173 | 5.291 | 4.961 | 4.764 | 3.986 | 2.283 | 2.647 | 5.832 | 1.685 | 1.894 | 3.653 | 2.912 | 2.329 | 3.289 | 3.686 | 3.125 | 3.121 | 3.509 | 3.801 | 2.938 | 3.52 | 4.116 | 5.138 | 3.245 | 3.697 | 4.31 | 4.352 | 4.219 | 4.926 | 5.146 | 5.057 | 4.355 | 5.794 | 5.79 | 7.617 | 7.546 | 9.881 | 8.455 | 5.101 | 3.441 | 3.045 | 1.786 | 2.431 | 0.803 | 0.927 | 1.939 | 2.167 | 1.679 | 1.779 | 1.839 | 1.487 | 1.081 | 3.91 | 2.194 | 2.307 | 1.255 | 1.344 | 1.381 | 1.525 | 1.356 | 1.429 | 1.403 | 1.355 | 1.187 | 1.955 | 2.189 | 1.497 | 1.406 | 1.116 | 1.083 | 0.949 | 0.754 | 0.758 | 1.247 | 1.063 | 0.903 | 1.445 | 0.928 | 1.004 | 0.775 | 1.692 | 2.682 | 2.795 | 1.613 | 2.507 | 2.34 | 2.189 | 1.034 | 0.44 | 0.018 | 3.176 | 3 | 0.191 | 0.165 | 0.118 | 0.096 | 0.11 | 0.11 | 0.11 | 0.084 | 0.05 | 0.155 | 0.175 | 0.4 | 0.063 | 0.05 | 0.012 | 0.029 | 1.6 | 0.9 |
Total Current Assets
| 493.934 | 553.147 | 554.512 | 484.447 | 485.792 | 505.191 | 427.985 | 427.195 | 500.165 | 596.719 | 730.682 | 669.431 | 544.46 | 482.81 | 457.669 | 366.05 | 364.123 | 162.385 | 171.765 | 173.459 | 183.5 | 195.522 | 201.472 | 157.103 | 143.982 | 188.203 | 139.695 | 162.388 | 136.633 | 169.682 | 188.49 | 227.99 | 194.896 | 186.589 | 183.877 | 187.34 | 210.749 | 201.78 | 218.708 | 248.351 | 254.952 | 253.289 | 273.728 | 311.994 | 345.361 | 377.9 | 324.563 | 430.478 | 441.97 | 453.496 | 325.048 | 350.664 | 321.72 | 316.976 | 112.181 | 124.185 | 71.935 | 70.847 | 57.926 | 53.245 | 60.849 | 62.575 | 56.97 | 54.67 | 48.977 | 48.886 | 54.198 | 58.054 | 53.998 | 56.77 | 46.834 | 59.019 | 57.727 | 42.848 | 44.787 | 42.796 | 40.978 | 43.171 | 29.712 | 31.412 | 33.138 | 33.925 | 34.327 | 55.448 | 36.965 | 38.326 | 40.567 | 62.067 | 69.093 | 78.561 | 86.174 | 93.845 | 90.281 | 90.643 | 78.024 | 86.497 | 55.786 | 65.391 | 41.217 | 12.792 | 5.939 | 6.728 | 7.98 | 8.831 | 10.338 | 6.395 | 1.796 | 2.346 | 2.956 | 1.68 | 1.906 | 2.519 | 2.693 | 2.753 | 2.915 | 4.8 | 2.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 196.541 | 28.759 | 29.345 | 4.135 | 3.86 | 4.889 | 5.542 | 6.093 | 6.298 | 6.219 | 6.21 | 0.671 | 0.759 | 0.845 | 0.951 | 1.101 | 1.249 | 1.395 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.127 | 0.155 | 0.189 | 0.231 | 0.272 | 0.319 | 0.374 | 0.421 | 0.5 | 0.634 | 0.701 | 0.782 | 0.766 | 0.778 | 0.607 | 0.536 | 0.339 | 0.317 | 0.342 | 0.212 | 0.22 | 0.232 | 0.177 | 0.172 | 0.135 | 0.136 | 0.145 | 0.147 | 0.163 | 0.186 | 0.181 | 0.196 | 0.221 | 0.253 | 0.281 | 0.309 | 0.323 | 0.303 | 0.322 | 0.243 | 0.221 | 2.259 | 2.344 | 0.118 | 0.121 | 0.126 | 0.137 | 0.107 | 0.104 | 0.103 | 0.101 | 0.097 | 0.071 | 3.024 | 0.118 | 0.147 | 0.18 | 4.35 | 4.575 | 4.61 | 4.906 | 5.51 | 5.516 | 4.814 | 3.727 | 3.142 | 2.06 | 1.623 | 1.154 | 0.951 | 0.555 | 0.585 | 0.53 | 0.411 | 0.272 | 0.236 | 0.242 | 0.223 | 0.207 | 0.13 | 0.117 | 0.102 | 0.092 | 0.076 | 0.064 | 0 | 0.1 |
Goodwill
| 8.99 | 8.99 | 8.99 | 7.541 | 7.541 | 7.541 | 7.541 | 7.47 | 7.47 | 7.47 | 7.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 30.149 | 36.217 | 36.217 | 36.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.121 | 0.121 | 0.121 | 17.039 | 17.039 | 0.121 | 0.121 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.684 | 4.627 | 4.627 | 4.627 | 4.126 | 3.139 | 3.669 | 3.904 | 4.97 | 1.689 | 0.885 | 1.012 | 0 | 0 | 0 | 1.158 | 0 | 0 | 0 | 0.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 36.017 | 29.69 | 33.556 | 27.557 | 30.59 | 33.624 | 36.658 | 39.692 | 42.725 | 45.759 | 48.793 | 39.826 | 42.438 | 45.05 | 16.912 | 18.071 | 19.245 | 12.55 | 7.814 | 8.671 | 9.534 | 9.681 | 6.587 | 18.147 | 23.099 | 56.587 | 61.917 | 67.36 | 75.233 | 80.804 | 86.319 | 94.716 | 100.958 | 151.882 | 162.642 | 249.486 | 262.337 | 274.659 | 286.636 | 269.435 | 282.524 | 290.197 | 288.432 | 296.272 | 303.489 | 305.809 | 313.529 | 226.317 | 214.204 | 171.262 | 25.188 | 14.665 | 15.836 | 17.586 | 19.803 | 15.242 | 16.71 | 17.127 | 0 | 18.211 | 10.706 | 0 | 12.419 | 14.559 | 15.386 | 16.53 | 16.307 | 15.814 | 17.279 | 17.309 | 18.515 | 26.931 | 28.526 | 22.302 | 23.907 | 25.25 | 26.464 | 27.58 | 3.163 | 3.327 | 5.091 | 5.217 | 5.342 | 35.283 | 5.593 | 5.776 | 5.902 | 10.308 | 10.857 | 11.406 | 11.855 | 7.711 | 8.101 | 8.475 | 9.038 | 9.226 | 3.074 | 3.283 | 3.534 | 4.96 | 5.323 | 5.4 | 4.61 | 6.146 | 6.506 | 6.883 | 3.877 | 4.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 45.007 | 38.68 | 42.546 | 35.098 | 38.131 | 41.165 | 44.199 | 47.162 | 50.195 | 53.229 | 56.263 | 39.826 | 42.438 | 45.05 | 16.912 | 18.071 | 19.245 | 12.55 | 7.814 | 8.671 | 9.534 | 9.681 | 6.587 | 18.147 | 23.099 | 56.587 | 61.917 | 67.36 | 75.233 | 80.804 | 86.319 | 94.716 | 100.958 | 151.882 | 162.642 | 279.635 | 292.486 | 304.808 | 316.785 | 299.584 | 312.673 | 320.346 | 318.581 | 326.421 | 333.638 | 335.958 | 343.678 | 262.534 | 250.421 | 207.464 | 25.188 | 14.665 | 15.836 | 17.586 | 19.803 | 15.242 | 16.71 | 17.127 | 17.51 | 18.211 | 10.706 | 11.516 | 12.419 | 14.559 | 15.386 | 16.53 | 16.307 | 15.814 | 17.4 | 17.43 | 18.636 | 43.97 | 45.565 | 22.423 | 23.907 | 25.25 | 26.464 | 27.58 | 3.163 | 3.327 | 5.091 | 5.217 | 5.342 | 35.283 | 5.593 | 5.776 | 5.902 | 14.992 | 15.484 | 16.033 | 16.482 | 11.837 | 11.24 | 12.144 | 12.942 | 14.196 | 4.763 | 4.168 | 4.546 | 4.96 | 5.323 | 5.4 | 5.768 | 6.146 | 6.506 | 6.883 | 4.635 | 4.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -0 | -38,641.32 | 33.556 | 0 | -0.125 | 0 | 30.934 | 0 | -3.052 | -3.513 | 0.418 | 35.424 | 35.422 | 35.419 | 0 | 0.982 | 4.063 | 1.387 | 1.5 | 2.674 | 9.07 | 13.678 | 15.654 | 44.843 | 83.199 | 71.852 | 106.949 | 211.08 | 52.217 | 2.196 | 1.96 | 1.72 | -0.21 | -0.21 | -0.21 | -1.161 | -1.161 | -1.161 | 0 | -3.139 | -3.139 | -3.139 | -3.139 | -19.974 | -17.279 | -27.831 | -27.831 | -33.616 | 1.506 | 1.956 | 1.956 | 1.956 | 1.975 | 1.975 | 2.001 | 2.152 | 2.152 | 2.152 | 2.152 | 2.484 | 3.123 | 3.123 | 3.239 | 2.5 | 2.537 | 2.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 3 | 3 | 3 | 3.184 | 3.235 | 3.291 | 3.346 | 6.336 | 6.845 | 7.35 | 4.636 | 0 | 0 | 0 | 3.481 | 0 | 0 | 0 | 1.205 | 0 | 0 | 0 | 1.233 | 0 | 0 | 0 | 0.821 | 0 | 0 |
Tax Assets
| 13.854 | 6.567 | 2.915 | 0.321 | 0.125 | 0.502 | 0 | 2.71 | 3.052 | 3.513 | 40.465 | -35.424 | -35.422 | -35.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.196 | -1.96 | 0.21 | 0.21 | 0.21 | 0.21 | 1.161 | 1.161 | 1.161 | 0 | 3.139 | 3.139 | 3.139 | 3.139 | 19.974 | 17.279 | 27.831 | 27.831 | 33.616 | 32.592 | 32.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -2.537 | -2.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.376 | 0.128 | 0.128 | 0 | 0 | 1.34 | 0.899 | 1.003 | 0 | 0 | 0 |
Other Non-Current Assets
| 4.257 | 38,645.892 | -29.329 | 5.146 | 6.925 | 4.857 | -25.732 | 2.109 | 5.041 | 5.273 | -35.182 | 39.906 | 40.075 | 40.253 | 39.988 | 40.311 | 5.466 | 36.004 | 35.818 | 2.126 | 1.658 | 0.216 | 0.236 | 0.183 | 0.187 | 1.193 | 0.207 | 0.382 | 0.407 | 22.281 | 21.067 | -1.565 | 0.365 | 1.111 | 1.11 | 0.353 | 0.355 | 0.355 | 0.355 | 0.351 | 0.35 | 0.309 | 0.318 | 1.016 | 0.986 | 0.138 | 0.137 | 0.417 | -32.13 | -31.898 | 0.465 | 0.467 | 0.467 | 0.513 | 0.664 | 0.514 | 0.505 | 0.505 | 0.505 | 1.948 | 0.72 | 1.119 | 0.225 | 2.724 | 2.761 | 2.96 | 0.223 | 0.204 | 0.084 | 0.082 | 0.079 | 2.747 | 3.049 | 0.079 | 0.078 | 0.079 | 0.079 | 0.142 | 0.079 | 0.084 | 0.243 | 0.238 | 0.238 | 0.339 | 0.243 | 0.449 | 0.563 | 1.063 | 0.788 | 0.444 | 0.297 | 0.219 | 0.251 | 0.47 | 0.477 | 0.561 | 0.449 | 0.398 | 0.238 | 4.11 | 4.462 | 5.116 | 1.972 | 5.85 | 5.038 | 2.591 | 0.601 | 1.821 | 3.024 | 3.256 | 2.123 | 3.868 | 3.26 | 2.137 | 0.663 | 0.8 | 0.4 |
Total Non-Current Assets
| 259.659 | 78.578 | 79.033 | 44.7 | 48.916 | 51.413 | 54.943 | 58.074 | 61.534 | 64.721 | 68.174 | 80.403 | 83.272 | 86.148 | 57.851 | 60.465 | 30.023 | 51.336 | 46.396 | 13.471 | 20.262 | 23.575 | 22.477 | 63.173 | 106.485 | 129.632 | 169.073 | 278.822 | 127.857 | 103.179 | 107.513 | 95.236 | 101.512 | 153.224 | 164.024 | 280.307 | 293.215 | 305.584 | 317.64 | 300.569 | 313.724 | 321.437 | 319.665 | 328.215 | 335.231 | 336.632 | 344.154 | 263.268 | 252.731 | 210.097 | 27.829 | 17.32 | 18.455 | 20.246 | 22.603 | 18.044 | 19.512 | 19.931 | 20.33 | 22.829 | 14.73 | 15.954 | 16.104 | 17.536 | 18.428 | 19.799 | 16.853 | 16.321 | 17.806 | 17.755 | 18.936 | 48.976 | 50.958 | 22.62 | 24.106 | 25.455 | 26.68 | 27.829 | 3.346 | 3.514 | 5.435 | 5.552 | 5.651 | 38.646 | 5.954 | 6.372 | 6.645 | 20.657 | 23.847 | 24.087 | 24.685 | 20.75 | 20.242 | 20.719 | 20.492 | 24.235 | 14.117 | 13.539 | 10.574 | 10.021 | 10.34 | 11.101 | 11.789 | 12.407 | 11.816 | 9.71 | 7.058 | 6.375 | 3.358 | 3.386 | 3.472 | 5.31 | 4.25 | 3.216 | 1.548 | 0.8 | 0.5 |
Total Assets
| 753.593 | 631.725 | 633.545 | 529.147 | 534.708 | 556.604 | 482.928 | 485.269 | 561.699 | 661.44 | 798.856 | 749.834 | 627.732 | 568.958 | 515.52 | 426.515 | 394.146 | 213.721 | 218.161 | 186.93 | 203.762 | 219.097 | 223.949 | 220.276 | 250.467 | 317.835 | 308.768 | 441.21 | 264.49 | 272.861 | 296.003 | 323.226 | 296.408 | 339.813 | 347.901 | 467.647 | 503.964 | 507.364 | 536.348 | 548.92 | 568.676 | 574.726 | 593.393 | 640.209 | 680.592 | 714.532 | 668.717 | 693.746 | 694.701 | 663.593 | 352.877 | 367.984 | 340.175 | 337.222 | 134.784 | 142.229 | 91.447 | 90.778 | 78.256 | 76.074 | 75.579 | 78.529 | 73.074 | 72.206 | 67.405 | 68.685 | 71.051 | 74.375 | 71.804 | 74.525 | 65.77 | 107.995 | 108.685 | 65.468 | 68.893 | 68.251 | 67.658 | 71 | 33.058 | 34.926 | 38.573 | 39.477 | 39.978 | 94.094 | 42.919 | 44.698 | 47.212 | 82.724 | 92.94 | 102.648 | 110.859 | 114.595 | 110.523 | 111.362 | 98.516 | 110.732 | 69.903 | 78.93 | 51.791 | 22.813 | 16.279 | 17.829 | 19.769 | 21.238 | 22.154 | 16.105 | 8.854 | 8.72 | 6.314 | 5.066 | 5.378 | 7.829 | 6.944 | 5.969 | 4.463 | 5.6 | 2.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.191 | 4.702 | 3.261 | 8.53 | 5.789 | 8.413 | 6.036 | 5.097 | 5.484 | 5.298 | 5.44 | 2.196 | 2.625 | 3.633 | 1.019 | 2.707 | 3.235 | 3.136 | 1.765 | 8.268 | 9.461 | 11.448 | 8.347 | 9.067 | 8.855 | 9.04 | 7.956 | 7.691 | 9.239 | 11.712 | 14.283 | 22.687 | 11.424 | 14.58 | 17.347 | 17.477 | 11.525 | 12.705 | 14.86 | 16.564 | 16.788 | 12.295 | 11.555 | 16.31 | 22.1 | 17.127 | 9.485 | 16.388 | 0 | 0 | 0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.568 | 2.915 | 3.354 | 3.462 | 3.446 | 2.147 | 2.834 | 1.834 | 5.883 | 4.027 | 1.785 | 0.081 | 2.096 | 1.232 | 2.367 | 2.175 | 2.209 | 2.585 | 2.139 | 1.572 | 3.862 | 2.115 | 2.129 | 2.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.779 | 0.314 | 0.267 | 0 | 0.176 | 0.186 | 0.164 | 0 | 0.111 | 0.114 | 0.24 | 0.076 | 0.035 | 0.084 | 0.114 | 0.129 | 0.2 | 0.1 |
Short Term Debt
| 18.978 | 9.544 | 1.248 | 1.19 | 61.78 | 62.843 | 60.45 | 61.35 | 117.161 | 169.867 | 181.248 | 182.855 | 145.477 | 116.211 | 115.663 | 113.933 | 113.401 | 0 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.828 | 0 | 0 | 0 | 1.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.085 | 0.976 | 0.955 | 0.934 | 0.76 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0.435 | 0.435 | 0.45 | 0.553 | 0.8 | 0 | 0 | 0 | 2 | 0 |
Tax Payables
| 1.294 | 1.313 | 0.619 | 1.034 | 0.944 | 2.496 | 0.474 | 0.681 | 0.539 | 0.493 | 0.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.374 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 3.15 | 0 | 0 | 0 | 3.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Deferred Revenue
| 1.276 | 1.069 | 1.146 | 1.477 | 1.29 | 1.459 | 1.229 | 1.403 | 4.77 | 1.722 | 1.114 | 0 | 0 | 0 | 0.589 | 0 | 0 | 0 | 0.027 | 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 | 0.01 | 1.51 | 4.58 | 3.21 | 3.293 | 0.318 | 0.456 | 0.272 | 0.372 | 0.321 | 0.462 | 0.251 | 0.4 | 0.36 | 0.93 | 0.529 | 0.6 | 0.639 | 0.71 | 0.438 | 0.567 | 0.428 | 0.593 | 0.413 | 0.13 | 0.104 | 20.308 | 1.552 | 1.536 | 1.503 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.759 | 10.531 | 21.981 | 10.236 | 8.947 | 17.498 | 19.494 | 17.587 | 8.805 | 17.522 | 12.388 | 19.398 | 23.288 | 18.135 | 7.545 | 21.674 | 6.857 | 7.573 | 9.488 | 2.303 | 10.553 | 19.899 | 22.688 | 7.193 | 4.765 | 39.937 | 1.601 | 19.824 | 9.427 | 3.078 | 13.908 | 25.234 | 17.854 | 18.618 | 15.878 | 9.243 | 20.181 | 20.029 | 31.051 | 21.777 | 26.312 | 23.145 | 14.447 | 17.063 | 19.986 | 36.736 | 12.508 | 21.126 | 37.751 | 22.431 | 29.779 | 44.251 | 30.336 | 30.915 | 19.859 | 33.229 | 14.426 | 15.474 | 20.408 | 14.499 | 13.015 | 15.888 | 14.01 | 9.244 | 4.881 | 2.564 | 2.343 | 5.529 | 2.176 | 3.889 | 0.223 | 2.343 | 2.652 | 2.115 | 3.758 | 1.331 | 0.447 | 0.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.413 | 14.541 | 12.196 | 12.844 | 41.451 | 33.856 | 26.14 | 18.159 | 4.573 | 1.168 | 1.554 | 1.293 | 0 | 0 | 0 | 0.366 | 0 | 0 | 0.145 | 0.22 | 0.912 | 0.384 | 0.461 | 0 | 0.242 | 0.415 | 0.04 | 0.225 | 0 | 0 |
Total Current Liabilities
| 44.204 | 25.846 | 27.636 | 21.433 | 77.806 | 90.213 | 87.209 | 85.437 | 136.22 | 194.409 | 200.19 | 204.449 | 171.39 | 137.979 | 124.816 | 138.314 | 123.493 | 10.709 | 11.715 | 10.571 | 20.014 | 31.347 | 31.035 | 16.26 | 13.62 | 48.977 | 9.557 | 27.515 | 18.666 | 14.79 | 28.191 | 47.921 | 29.278 | 33.198 | 33.225 | 26.72 | 31.706 | 32.734 | 45.911 | 38.341 | 43.1 | 35.44 | 26.002 | 33.373 | 42.086 | 53.863 | 21.993 | 37.514 | 37.751 | 22.431 | 30.133 | 44.251 | 30.336 | 30.915 | 19.859 | 33.229 | 14.426 | 15.484 | 21.918 | 19.079 | 16.225 | 19.181 | 14.328 | 13.268 | 8.068 | 6.29 | 6.126 | 9.437 | 4.574 | 7.123 | 4.245 | 9.156 | 7.208 | 4.5 | 5.838 | 4.137 | 2.117 | 3.415 | 2.603 | 2.802 | 2.998 | 2.269 | 1.676 | 24.17 | 3.667 | 3.665 | 4.027 | 22.498 | 15.517 | 13.151 | 13.778 | 42.211 | 33.856 | 26.14 | 18.159 | 4.673 | 1.168 | 1.554 | 1.293 | 0.779 | 0.314 | 0.267 | 0.366 | 0.176 | 0.186 | 0.309 | 0.447 | 1.457 | 0.933 | 1.151 | 0.629 | 1.078 | 0.499 | 0.154 | 0.354 | 2.2 | 0.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 82 | 13.025 | 10.525 | 1.535 | 0.898 | 1.566 | 1.873 | 2.186 | 2.254 | 2.298 | 2.027 | 0.671 | 0.759 | 0.845 | 0.951 | 1.101 | 1.249 | 1.395 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.726 | -0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.346 | 1.598 | 1.845 | 2.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.281 | 1.261 | 1.241 | 1.222 | 1.202 | 1.182 | 1.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0.356 | 0.458 | 0.497 | 0.535 | 0.52 | 0.568 | 0.665 | 0.623 | 0.66 | 0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.402 | 0.434 | 1.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.076 | 1.145 | 1.464 | 0 | 0.726 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.266 | 0.219 | 0.372 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 1.477 | 1.736 | 0 | 0.125 | 0.502 | 0.742 | 2.71 | 3.052 | 3.513 | 18.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.21 | 0.21 | 0.21 | 1.161 | 1.161 | 1.161 | 1.161 | 3.343 | 3.206 | 3.747 | 4.874 | 0.241 | 17.279 | 27.831 | 27.831 | 34.262 | 32.592 | 32.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.726 | 0.762 | 0.798 | 0.833 | 0.869 | 0.905 | 0.94 | 0.976 | 1.012 | 3.33 | 1.083 | 1.119 | 1.156 | 3.609 | 3.679 | 3.754 | 3.829 | 2.571 | 2.61 | 2.65 | 2.689 | 2.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.151 | 0.151 | 0.151 | 0.194 | 0.25 | 0.295 | 0.422 | 0.004 | 0 | 0 |
Other Non-Current Liabilities
| 30.644 | 1.417 | 3.581 | 2.084 | 119.911 | 108.116 | 123.214 | 111.79 | 151.376 | 115.088 | 147.031 | 308.852 | 308.48 | 301.986 | 97.224 | 84.809 | 104.748 | 39.826 | 30.224 | 2.05 | 2.131 | 0.916 | 1.674 | 1.874 | 2.471 | 1.805 | 3.552 | 8.752 | 0.577 | 0.38 | 0.369 | 0.362 | 0.354 | 0.345 | 0.311 | 0.291 | 0.271 | 0.25 | 0.228 | 0.31 | 0.319 | 0.319 | 0.319 | 1.322 | 2.323 | 0.494 | 0.415 | 0.659 | 0.654 | 0.642 | 0.632 | 0.608 | 0.629 | 0.649 | 1.072 | 0.29 | 0.28 | 0.366 | 0.369 | 0.246 | 0.214 | 0.212 | 0.199 | 0.223 | 0.153 | 0.141 | 0.121 | 0.16 | 0.067 | 0.081 | -1.045 | 0.736 | 1.641 | 0.127 | 0.083 | 0.295 | 0.339 | 0.448 | 0 | 0 | 1.5 | 1.5 | 1.5 | 0.474 | 0 | 0 | 0 | 35.047 | 29.379 | 31.578 | 32.303 | 0 | 0 | 0 | 17.524 | 25.129 | 16.483 | 19.862 | 5.236 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0 | -0.151 | -0.151 | -0.151 | 0 | -0.25 | -0.295 | -0.422 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 112.644 | 16.275 | 16.3 | 4.116 | 121.469 | 110.704 | 126.397 | 117.351 | 157.305 | 121.559 | 168.191 | 309.523 | 309.239 | 302.831 | 98.175 | 85.91 | 105.997 | 41.221 | 31.488 | 2.05 | 2.131 | 0.916 | 1.674 | 1.874 | 2.471 | 1.805 | 3.552 | 8.752 | 0.577 | 0.38 | 0.369 | 0.572 | 0.564 | 0.555 | 0.521 | 1.452 | 1.432 | 1.411 | 1.389 | 3.653 | 3.525 | 4.066 | 5.193 | 1.563 | 19.602 | 28.325 | 28.246 | 34.921 | 33.246 | 33.005 | 0.632 | 0.608 | 0.629 | 0.649 | 1.072 | 0.29 | 0.28 | 0.366 | 0.369 | 2.648 | 0.648 | 1.238 | 0.199 | 0.223 | 0.153 | 0.141 | 0.121 | 0.16 | 0.067 | 0.081 | 0.031 | 1.881 | 3.105 | 0.127 | 0.809 | 1.057 | 1.137 | 1.281 | 0.869 | 0.905 | 2.44 | 2.476 | 2.512 | 3.804 | 1.083 | 1.119 | 1.156 | 38.656 | 34.67 | 37.149 | 38.349 | 5.738 | 2.61 | 2.65 | 20.213 | 27.858 | 16.483 | 19.862 | 5.236 | 1.281 | 1.261 | 1.241 | 1.462 | 1.202 | 1.182 | 1.162 | 0 | 0.151 | 0.302 | 0.151 | 0.194 | 0.25 | 0.295 | 0.845 | 0.004 | 0 | 0 |
Total Liabilities
| 156.848 | 42.121 | 43.936 | 25.549 | 199.275 | 200.917 | 213.606 | 202.788 | 293.525 | 315.968 | 368.381 | 513.972 | 480.629 | 440.81 | 222.991 | 224.224 | 229.49 | 51.93 | 43.203 | 12.621 | 22.145 | 32.263 | 32.709 | 18.134 | 16.091 | 50.782 | 13.109 | 36.267 | 19.243 | 15.17 | 28.56 | 48.493 | 29.842 | 33.753 | 33.746 | 28.172 | 33.138 | 34.145 | 47.3 | 41.994 | 46.625 | 39.506 | 31.195 | 34.936 | 61.688 | 82.188 | 50.239 | 72.435 | 70.997 | 55.436 | 30.765 | 44.859 | 30.965 | 31.564 | 20.931 | 33.519 | 14.706 | 15.85 | 22.287 | 21.727 | 16.873 | 20.419 | 14.527 | 13.491 | 8.221 | 6.431 | 6.247 | 9.597 | 4.641 | 7.204 | 4.276 | 11.037 | 10.313 | 4.627 | 6.647 | 5.194 | 3.254 | 4.696 | 3.472 | 3.707 | 5.438 | 4.745 | 4.188 | 27.974 | 4.75 | 4.784 | 5.183 | 61.154 | 50.187 | 50.3 | 52.127 | 47.949 | 36.466 | 28.79 | 38.372 | 32.531 | 17.651 | 21.416 | 6.529 | 5.572 | 1.848 | 1.748 | 1.828 | 1.378 | 1.368 | 1.471 | 0.447 | 1.608 | 1.084 | 1.302 | 0.822 | 1.328 | 0.794 | 0.576 | 0.358 | 2.2 | 0.1 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 633.545 | 529.147 | 23.154 | 21.478 | 19.924 | 18.482 | 40.744 | 15.904 | 14.753 | 13.686 | 12.695 | 11.777 | 37.652 | 10.134 | 9.4 | 8.72 | 26.063 | 0 | 0 | 0 | 0 | 1.844 | 1.513 | 1.593 | 1.358 | 1.455 | 1.551 | 1.563 | 1.854 | 1.851 | 3.664 | 4.012 | 3.944 | 9.489 | 9.532 | 5.069 | 5.491 | 5.388 | 5.808 | 6.339 | 6.488 | 8.144 | 7.919 | 8.896 | 6.976 | 5.334 | 3.868 | 3.981 | 0 | 1.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0.108 | 0.004 | 0 | 0 | 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
| 0.1 | 0.1 | 0.1 | 0.099 | 0.058 | 0.058 | 0.043 | 0.038 | 0.041 | 0.047 | 0.049 | 0.05 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.049 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.05 | 0.05 | 0.05 | 0.05 | 0.051 | 0.051 | 0.051 | 0.051 | 0.05 | 0.05 | 0.05 | 0.05 | 0.049 | 0.05 | 0.05 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.043 | 0.043 | 0.043 | 0.043 | 0.036 | 0.035 | 0.034 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0.069 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.018 | 0.018 | 0.016 | 0.016 | 0.015 | 0.014 | 0.014 | 31.981 | 27.267 | 26.881 | 26.737 | 26.807 | 25.822 | 17.958 | 10.713 | 8.758 | 5.528 | 4.256 | 4.082 | 4.798 | 4.346 | 4.34 | 3.935 | 0 | 0 |
Retained Earnings
| -248.361 | -239.915 | -239.729 | -314.485 | -316.121 | -297.342 | -306.789 | -288.403 | -316.493 | -254.99 | -181.724 | -382.215 | -471.819 | -491.326 | -326.708 | -406.451 | -444.799 | -450.947 | -439.656 | -440.29 | -432.682 | -426.925 | -422.541 | -411.172 | -377.977 | -349.55 | -320.018 | -209.815 | -368.28 | -354.028 | -342.198 | -331.587 | -338.669 | -298.096 | -288.131 | -172.221 | -144.911 | -141.225 | -128.095 | -111.851 | -99.436 | -86.487 | -62.066 | -28.733 | -13.022 | -0.519 | -5.632 | -15.455 | -8.836 | -15.157 | -65.085 | -59.189 | -71.699 | -73.838 | -86.191 | -80.921 | -105.596 | -101.73 | -120.242 | -118.732 | -113.957 | -111.309 | -108.952 | -107.145 | -104.725 | -99.684 | -95.195 | -91.663 | -237.379 | -83.437 | -87.78 | -224.731 | -219.355 | -84.693 | -82.284 | -81.201 | -79.643 | -77.883 | -76.009 | -74.45 | -72.608 | -71.455 | -70.466 | -178.258 | -68.086 | -66.509 | -65.015 | -136.761 | -116.139 | -106.439 | -100.012 | -94.792 | -70.303 | -65.532 | -56.052 | -37.982 | -26.892 | -20.655 | -17.093 | -15.299 | -12.936 | -10.9 | -8.896 | -7.047 | -5.268 | -3.703 | -2.707 | -1.898 | -0.668 | -0.445 | 0.562 | 1.844 | 1.947 | 1.251 | 0.368 | -1.2 | -1.7 |
Accumulated Other Comprehensive Income/Loss
| -0 | -0 | -0 | -529.147 | -23.154 | -0 | -19.924 | 0 | -40.744 | -15.904 | -0 | -0 | 0 | 0 | -0 | -10.134 | -9.4 | -8.72 | -0 | -0 | 0 | 0 | 0 | -0.122 | -0.202 | -0.125 | -0.088 | -0.038 | -0.062 | -0.049 | -0.076 | -0.059 | -0.171 | -0.148 | -0.215 | -0.233 | -0.413 | -0.44 | -0.353 | -0.781 | -0.784 | -0.976 | -0.947 | -0.783 | -0.658 | -0.317 | -1.166 | 0.382 | 0.797 | 0.6 | -1.83 | -1.913 | 0 | 0 | -0.87 | 0 | 0 | 0 | -0.784 | 0 | 0 | 0 | 0 | -0.528 | -0.002 | -0.004 | -0.003 | 0.002 | 67.163 | -0.411 | -0.411 | 0.016 | -0.056 | -0.406 | -0.406 | -0.348 | -0.348 | -0.348 | -0.348 | -0.573 | -0.573 | -0.573 | -0.573 | -1.23 | -0.504 | -0.504 | -0.504 | -0.011 | 0.001 | -0.108 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.298 | -0.259 | -0.22 | 0 | -0.163 | -0.142 | -0.122 | 0 | -0.09 | -0.084 | -0.044 | 0 | -0.03 | -0.025 | -0.02 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 808.957 | 808.079 | 174.35 | 806.942 | 640.454 | 620.451 | 565.026 | 527.589 | 559.571 | 589.373 | 586.355 | 592.393 | 594.229 | 595.706 | 570.494 | 606.86 | 607.573 | 610.855 | 586.668 | 612.716 | 612.416 | 613.709 | 613.731 | 611.542 | 610.993 | 615.084 | 614.356 | 613.29 | 611.987 | 610.154 | 607.813 | 604.478 | 601.692 | 600.242 | 598.506 | 602.389 | 606.567 | 609.764 | 611.955 | 614.12 | 616.413 | 616.294 | 618.674 | 626.595 | 624.615 | 624.235 | 618.251 | 631 | 627.825 | 618.683 | 386.821 | 382.576 | 380.866 | 379.453 | 197.896 | 189.596 | 182.302 | 176.625 | 174.456 | 173.047 | 172.631 | 169.387 | 167.468 | 166.357 | 163.881 | 161.912 | 159.972 | 156.409 | 237.379 | 151.169 | 149.685 | 321.604 | 317.716 | 145.497 | 144.493 | 144.12 | 143.913 | 144.053 | 105.165 | 105.462 | 105.536 | 105.633 | 105.702 | 244.432 | 105.629 | 105.785 | 106.061 | 158.311 | 158.871 | 158.767 | 158.724 | 158.241 | 135.16 | 135.291 | 116.18 | 116.167 | 79.129 | 78.155 | 62.341 | 0.338 | 0.359 | 0.32 | 0.1 | 0.263 | 0.374 | 0.412 | 0.173 | 0.174 | 0.053 | -0.002 | -0.089 | -0.111 | -0.119 | -0.183 | -0.208 | 3 | 2.5 |
Total Shareholders Equity
| 560.696 | 568.264 | 568.266 | 492.556 | 324.391 | 344.645 | 258.28 | 257.706 | 243.119 | 334.43 | 419.433 | 223.914 | 135.155 | 116.206 | 281.487 | 200.458 | 162.823 | 159.958 | 173.125 | 172.476 | 179.784 | 186.834 | 191.24 | 202.142 | 234.376 | 267.053 | 295.659 | 404.943 | 245.247 | 257.691 | 267.443 | 274.733 | 266.566 | 306.06 | 314.155 | 439.475 | 470.826 | 473.219 | 489.048 | 506.926 | 522.051 | 535.22 | 562.198 | 605.273 | 618.904 | 632.344 | 618.478 | 621.311 | 623.704 | 608.157 | 319.949 | 323.125 | 309.21 | 305.658 | 110.871 | 108.71 | 76.74 | 74.928 | 53.462 | 54.347 | 58.706 | 58.11 | 58.547 | 58.715 | 59.184 | 62.254 | 64.804 | 64.778 | 67.163 | 67.321 | 61.494 | 96.958 | 98.372 | 60.398 | 61.803 | 62.571 | 63.922 | 65.822 | 28.808 | 30.439 | 32.355 | 33.605 | 34.663 | 64.99 | 37.039 | 38.772 | 40.542 | 21.57 | 42.753 | 52.348 | 58.732 | 63.465 | 64.875 | 69.777 | 60.144 | 78.201 | 52.252 | 57.514 | 45.262 | 16.722 | 14.431 | 16.081 | 17.941 | 19.86 | 20.786 | 14.544 | 8.18 | 6.944 | 4.829 | 3.764 | 4.555 | 6.501 | 6.15 | 5.388 | 4.094 | 1.8 | 0.8 |
Total Equity
| 596.745 | 589.604 | 589.609 | 503.598 | 335.433 | 355.687 | 269.322 | 282.481 | 268.174 | 345.472 | 430.475 | 235.862 | 147.103 | 128.148 | 292.529 | 202.291 | 164.656 | 161.791 | 174.958 | 174.309 | 181.617 | 188.667 | 193.087 | 203.986 | 235.889 | 268.646 | 297.017 | 406.398 | 246.798 | 259.254 | 269.297 | 276.853 | 270.23 | 310.072 | 318.099 | 448.964 | 480.358 | 478.288 | 494.539 | 512.314 | 527.859 | 541.559 | 568.686 | 613.417 | 626.823 | 641.24 | 625.454 | 626.939 | 627.572 | 611.965 | 322.112 | 324.733 | 311.075 | 309.84 | 113.853 | 112.262 | 76.741 | 75.488 | 55.969 | 55.376 | 60.827 | 58.11 | 58.547 | 58.715 | 59.184 | 62.254 | 64.804 | 64.778 | 67.163 | 67.321 | 61.494 | 96.958 | 98.372 | 60.841 | 62.246 | 63.057 | 64.404 | 66.304 | 29.586 | 31.219 | 33.135 | 34.732 | 35.79 | 66.12 | 38.169 | 39.914 | 42.029 | 21.57 | 42.753 | 52.348 | 58.732 | 66.646 | 74.057 | 82.572 | 60.144 | 78.201 | 52.252 | 57.514 | 45.262 | 17.241 | 14.431 | 16.081 | 17.941 | 19.86 | 20.786 | 14.634 | 8.407 | 7.112 | 5.23 | 3.764 | 4.555 | 6.501 | 6.15 | 5.393 | 4.105 | 3.4 | 2.5 |
Total Liabilities & Shareholders Equity
| 753.593 | 631.725 | 633.545 | 529.147 | 534.708 | 556.604 | 482.928 | 485.269 | 561.699 | 661.44 | 798.856 | 749.834 | 627.732 | 568.958 | 515.52 | 426.515 | 394.146 | 213.721 | 218.161 | 186.93 | 203.762 | 219.097 | 223.949 | 220.276 | 250.467 | 317.835 | 308.768 | 441.21 | 264.49 | 272.861 | 296.003 | 323.226 | 296.408 | 339.813 | 347.901 | 467.647 | 503.964 | 507.364 | 536.348 | 548.92 | 568.676 | 574.726 | 593.393 | 640.209 | 680.592 | 714.532 | 668.717 | 693.746 | 694.701 | 663.593 | 352.877 | 367.984 | 340.175 | 337.222 | 134.784 | 142.229 | 91.447 | 90.778 | 78.256 | 76.074 | 75.579 | 78.529 | 73.074 | 72.206 | 67.405 | 68.685 | 71.051 | 74.375 | 71.804 | 74.525 | 65.77 | 107.995 | 108.685 | 65.468 | 68.893 | 68.251 | 67.658 | 71 | 33.058 | 34.926 | 38.573 | 39.477 | 39.978 | 94.094 | 42.919 | 44.698 | 47.212 | 82.724 | 92.94 | 102.648 | 110.859 | 114.595 | 110.523 | 111.362 | 98.516 | 110.732 | 69.903 | 78.93 | 51.791 | 22.813 | 16.279 | 17.829 | 19.769 | 21.238 | 22.154 | 16.105 | 8.854 | 8.72 | 6.314 | 5.066 | 5.378 | 7.829 | 6.944 | 5.969 | 4.463 | 5.6 | 2.6 |