ADTRAN Holdings, Inc.
NASDAQ:ADTN
8.21 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 88.456 | 111.185 | 106.757 | 87.167 | 116.092 | 124.294 | 136.457 | 108.644 | 111.099 | 43.368 | 53.979 | 56.603 | 75.503 | 69.927 | 63.777 | 60.161 | 71.081 | 69.059 | 71.285 | 76.215 | 96.407 | 106.817 | 109.119 | 105.504 | 94.173 | 100.319 | 82.623 | 86.433 | 128.253 | 88.798 | 72.558 | 79.895 | 66.292 | 70.914 | 91.609 | 84.55 | 83.687 | 87.215 | 87.009 | 73.439 | 58.415 | 58.903 | 52.815 | 58.298 | 54.311 | 37.559 | 58.64 | 68.457 | 43.535 | 36.968 | 36.539 | 42.979 | 32.526 | 23.787 | 37.321 | 31.677 | 26.062 | 29.507 | 26.939 | 24.135 | 25.236 | 38.192 | 54.013 | 41.909 | 40.765 | 57.854 | 39.085 | 13.941 | 32.85 | 22.061 | 24.168 | 40.147 | 30.381 | 34.668 | 110.16 | 112.794 | 70.585 | 53.433 | 48.892 | 57.602 | 144.239 | 230.904 | 171.166 | 132.072 | 74.922 | 126.645 | 138.678 | 125.092 | 84.917 | 74.482 | 83.388 | 81.28 | 107.145 | 87.693 | 50.794 | 27.971 | 6.531 | 23.599 | 25.749 | 37.501 | 45.144 | 37.6 | 36.574 | 10.009 | 13.109 | 25.539 | 28.408 | 45.341 | 27.083 | 21.578 | 49.543 | 44.839 | 33.82 | 29.862 | 33.302 | 35 | 28.6 | 40.9 | 30.2 | 18.8 | 16.3 | 0.2 | 0.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 3.089 | 1.058 | 0.34 | 0.803 | 1.773 | 0.429 | 0.35 | 2.61 | 2.818 | 4.092 | 3.131 | 6.18 | 9.033 | 5.984 | 30.801 | 28.754 | 30.888 | 31.29 | 3.246 | 5.912 | 6.069 | 16.402 | 16.129 | 31.385 | 47.331 | 52.458 | 43.188 | 55.516 | 50.867 | 29.303 | 34.396 | 42.081 | 54.127 | 78.76 | 46.919 | 55.587 | 45.93 | 89.16 | 105.76 | 136.64 | 152.581 | 189.236 | 160.481 | 190.333 | 169.449 | 161.535 | 159.347 | 121.389 | 138.69 | 99.522 | 157.479 | 156.868 | 150.403 | 137.284 | 172.469 | 169.48 | 125.779 | 77.932 | 96.277 | 105.583 | 120.915 | 153.578 | 148.416 | 137.192 | 152.494 | 131.005 | 99.7 | 114.833 | 159.605 | 160.031 | 154.08 | 180.758 | 147.979 | 134.11 | 124.831 | 25.036 | 15.037 | 21.55 | 11.865 | 16.703 | 21.583 | 39.566 | 19.747 | 39.769 | 25.284 | 30.824 | 26.283 | 12.162 | 14.779 | 62.024 | 60.286 | 152.886 | 61.679 | 68.756 | 41.081 | 15.157 | 24.132 | 28.548 | 40.795 | 56.753 | 63.424 | 63.424 | 37.833 | 33.533 | 28.533 | 30.55 | 32.556 | 27.525 | 26.776 | 26.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 88.456 | 111.185 | 106.757 | 87.167 | 116.092 | 127.383 | 137.515 | 108.984 | 111.902 | 45.141 | 54.408 | 56.953 | 78.113 | 72.745 | 67.869 | 63.292 | 77.261 | 78.092 | 77.269 | 107.016 | 125.161 | 137.705 | 140.409 | 108.75 | 100.085 | 106.388 | 99.025 | 102.562 | 159.638 | 136.129 | 125.016 | 123.083 | 121.808 | 121.781 | 120.912 | 118.946 | 125.768 | 141.342 | 165.769 | 120.358 | 114.002 | 104.833 | 141.975 | 164.058 | 190.951 | 190.14 | 247.876 | 228.938 | 233.868 | 206.417 | 198.074 | 202.326 | 153.915 | 162.477 | 136.843 | 189.156 | 182.93 | 179.91 | 164.223 | 196.604 | 194.716 | 163.971 | 131.945 | 138.186 | 146.348 | 178.769 | 192.663 | 162.357 | 170.042 | 174.555 | 155.173 | 139.847 | 145.214 | 194.273 | 270.191 | 266.874 | 251.343 | 201.412 | 183.002 | 182.433 | 169.275 | 245.941 | 192.716 | 143.937 | 91.625 | 148.228 | 178.245 | 144.84 | 124.686 | 99.766 | 114.212 | 107.563 | 119.307 | 102.471 | 112.818 | 88.258 | 159.417 | 85.278 | 94.506 | 78.581 | 60.302 | 61.732 | 65.122 | 50.804 | 69.862 | 88.963 | 91.832 | 83.174 | 60.616 | 50.111 | 80.093 | 77.395 | 61.345 | 56.637 | 60.152 | 35 | 28.6 | 40.9 | 30.2 | 18.8 | 16.3 | 0.2 | 0.2 |
Net Receivables
| 184.896 | 210.662 | 208.387 | 241.828 | 253.67 | 271.959 | 292.981 | 312.266 | 316.751 | 180.501 | 167.484 | 169.97 | 134.013 | 142.856 | 125.87 | 120.358 | 123.122 | 121.361 | 109.586 | 107.097 | 109.574 | 141.645 | 133.615 | 136.084 | 131.949 | 104.298 | 116.007 | 170.728 | 120.154 | 94.452 | 98.794 | 108.243 | 114.521 | 101.062 | 76.691 | 91.238 | 107.034 | 120.53 | 120.831 | 121.797 | 126.603 | 139.379 | 129.491 | 104.063 | 128.286 | 122.336 | 98.266 | 97.447 | 110.953 | 126.635 | 82.833 | 85.873 | 102.118 | 93.691 | 97.142 | 77.596 | 76.748 | 79.666 | 84.192 | 72.141 | 69.467 | 69.651 | 60.086 | 55.645 | 62.001 | 65.542 | 73.977 | 73.752 | 73.667 | 70.773 | 60.05 | 65.696 | 80.569 | 69.381 | 65.621 | 69.46 | 78.814 | 72.104 | 69.454 | 70.506 | 71.708 | 76.93 | 71.762 | 70.958 | 61.423 | 53.908 | 53.484 | 43.342 | 55.095 | 55.012 | 63.169 | 70.208 | 72.818 | 65.36 | 83.156 | 117.997 | 91.989 | 73.982 | 67.022 | 64.495 | 66.088 | 62.724 | 49.556 | 47.285 | 49.008 | 38.07 | 38.335 | 41.25 | 38.1 | 32.209 | 33 | 34.188 | 34.183 | 32.958 | 29.31 | 30.092 | 26.3 | 39.2 | 20.1 | 18.1 | 17.1 | 15.7 | 12.5 |
Inventory
| 282.926 | 287.86 | 322.147 | 362.295 | 373.971 | 416.802 | 416.291 | 427.531 | 416.163 | 196.916 | 171.121 | 139.891 | 127.241 | 119.012 | 122.862 | 118.715 | 120.26 | 106.131 | 99.515 | 97.987 | 104.941 | 96.379 | 93.609 | 99.848 | 106.06 | 120.537 | 120.021 | 122.542 | 116.23 | 113.995 | 112.774 | 105.117 | 96.034 | 86.936 | 92.107 | 96.735 | 100.705 | 100.048 | 93.123 | 86.71 | 86.879 | 89.239 | 87.396 | 90.111 | 92.972 | 87.773 | 95.767 | 102.583 | 107.183 | 103.776 | 95.805 | 87.8 | 87.313 | 86.676 | 79.034 | 74.274 | 69.952 | 63.947 | 47.799 | 45.674 | 44.696 | 48.342 | 49.691 | 47.406 | 48.32 | 49.825 | 47.445 | 48.546 | 47.874 | 42.79 | 48.898 | 53.117 | 47.455 | 47.201 | 48.16 | 50.266 | 53.629 | 46.738 | 40.426 | 42.316 | 43.629 | 43.649 | 44.38 | 39.975 | 38.281 | 39.314 | 37.382 | 39.926 | 41.446 | 41.244 | 47.205 | 56.849 | 72.132 | 86.962 | 96.172 | 89.253 | 85.331 | 68.796 | 59.692 | 58.569 | 61.86 | 55.448 | 55.149 | 65.701 | 60.656 | 41.823 | 39.003 | 39.369 | 46.618 | 54.919 | 48.082 | 40.793 | 43.046 | 46.089 | 51.28 | 45 | 38.1 | 36.7 | 33.2 | 27.5 | 23 | 22.6 | 15.6 |
Other Current Assets
| 82.578 | 58.612 | 59.667 | 45.566 | 35.826 | 33.88 | 37.021 | 33.577 | 61.478 | 18.612 | 9.128 | 9.511 | 10.163 | 9.884 | 7.744 | 8.311 | 8.696 | 9.29 | 14.838 | 7.892 | 20.654 | 17.818 | 19.366 | 10.744 | 10.428 | 18.928 | 19.386 | 17.282 | 46.254 | 47.112 | 35.632 | 16.459 | 32.44 | 32.051 | 31.063 | 10.145 | 23.452 | 22.855 | 21.389 | 22.986 | 21.276 | 20.349 | 20.186 | 21.408 | 18.187 | 18.04 | 17.391 | 17.203 | 17.083 | 17.473 | 16.409 | 15.244 | 15.584 | 15.512 | 15.494 | 13.887 | 13.56 | 12.663 | 11.905 | 11.398 | 11.422 | 11.171 | 11.263 | 11.627 | 11.003 | 9.83 | 10.126 | 9.682 | 9.62 | 9.598 | 10.189 | 10.505 | 9.192 | 9.78 | 8.654 | 8.754 | 9.482 | 8.293 | 7.372 | 7.131 | 17.54 | 7.391 | 6.277 | 5.509 | 7.085 | 6.225 | 6.414 | 7.448 | 8.713 | 8.383 | 9.135 | 9.391 | 7.914 | 18.43 | 8.74 | 8.537 | 8.613 | 7.334 | 7.617 | 5.48 | 3.616 | 3.935 | 4.243 | 3.771 | 4.087 | 4.387 | 4.497 | 3.606 | 3.522 | 3.905 | 3.564 | 3.86 | 4.839 | 2.767 | 2.263 | 1.752 | 34.8 | 6.1 | 20.1 | 10.4 | 9.9 | 0.2 | 0.1 |
Total Current Assets
| 638.856 | 668.319 | 696.958 | 734.756 | 779.559 | 850.024 | 883.808 | 882.359 | 875.555 | 431.864 | 402.141 | 376.325 | 349.53 | 344.497 | 324.345 | 310.676 | 329.339 | 314.874 | 293.789 | 319.992 | 350.003 | 384.638 | 377.316 | 355.426 | 348.522 | 340.687 | 344.312 | 409.14 | 419.149 | 368.132 | 354.4 | 352.902 | 364.803 | 344.235 | 320.773 | 330.786 | 356.959 | 384.775 | 401.112 | 351.089 | 348.76 | 353.8 | 379.048 | 379.64 | 430.396 | 418.289 | 459.3 | 446.171 | 469.087 | 454.301 | 393.121 | 391.243 | 358.93 | 359.161 | 328.513 | 354.913 | 343.19 | 336.186 | 308.119 | 325.817 | 320.301 | 293.135 | 252.985 | 252.864 | 267.672 | 303.966 | 324.211 | 294.337 | 301.203 | 297.716 | 274.31 | 269.165 | 282.43 | 320.635 | 392.626 | 395.354 | 393.268 | 328.547 | 300.254 | 302.386 | 292.042 | 373.911 | 315.135 | 260.379 | 198.415 | 247.674 | 275.524 | 235.557 | 229.94 | 204.404 | 233.722 | 244.012 | 272.171 | 273.223 | 300.885 | 304.044 | 345.35 | 235.39 | 228.837 | 207.126 | 191.866 | 183.839 | 174.071 | 167.561 | 183.613 | 173.243 | 173.668 | 167.4 | 148.856 | 141.145 | 164.74 | 156.236 | 143.413 | 138.452 | 143.005 | 136.5 | 127.8 | 122.9 | 103.6 | 74.8 | 66.3 | 38.7 | 28.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 147.428 | 134.578 | 126.969 | 160.494 | 118.623 | 115.719 | 111.969 | 111.493 | 104.577 | 53.432 | 54.384 | 55.766 | 56.556 | 58.27 | 60.157 | 62.399 | 64.353 | 65.194 | 66.5 | 73.708 | 73.384 | 78.813 | 79.505 | 80.635 | 81.457 | 82.91 | 83.875 | 85.079 | 85.665 | 84.122 | 83.514 | 84.469 | 78.078 | 74.115 | 73.511 | 73.233 | 73.656 | 73.347 | 73.987 | 74.828 | 75.201 | 75.265 | 75.885 | 76.739 | 77.658 | 77.67 | 77.781 | 80.246 | 81.905 | 81.981 | 76.502 | 75.295 | 75.698 | 74.961 | 74.382 | 73.986 | 74.098 | 74.046 | 74.132 | 74.309 | 74.792 | 74.429 | 75.335 | 75.487 | 75.502 | 75.776 | 75.482 | 75.969 | 77.312 | 78.604 | 79.555 | 80.194 | 81.562 | 83.078 | 83.716 | 85.033 | 86.532 | 87.73 | 88.317 | 89.361 | 91.603 | 93.053 | 95.058 | 97.667 | 99.002 | 100.83 | 103.253 | 106.174 | 109.434 | 113.114 | 116.254 | 120.133 | 122.639 | 123.805 | 125.296 | 123.713 | 122.141 | 116.675 | 110.893 | 104.588 | 99.345 | 93.194 | 85.873 | 78.894 | 72.858 | 69.024 | 66.661 | 64.801 | 64.391 | 62.171 | 59.779 | 53.971 | 49.933 | 43.715 | 34.233 | 29.2 | 25.8 | 22.2 | 20.7 | 19.5 | 18.7 | 18.6 | 17.9 |
Goodwill
| 56.884 | 54.897 | 55.129 | 353.415 | 339.083 | 388.163 | 385.755 | 381.724 | 357.869 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.968 | 6.982 | 7.106 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 4.77 | 4.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 286.098 | 290.793 | 306.448 | 327.985 | 328.695 | 355.084 | 379.286 | 401.211 | 393.575 | 17.473 | 18.405 | 19.293 | 20.291 | 21.354 | 22.384 | 23.47 | 24.465 | 25.455 | 26.472 | 27.821 | 29.113 | 30.503 | 31.817 | 33.183 | 24.254 | 25.191 | 26.331 | 4.661 | 5.101 | 5.499 | 6.244 | 7.267 | 8.486 | 4.289 | 4.8 | 5.083 | 5.637 | 6.097 | 6.464 | 7.488 | 8.242 | 9.232 | 9.86 | 10.572 | 11.078 | 11.414 | 11.912 | 12.73 | 13.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 342.982 | 345.69 | 361.577 | 681.4 | 667.778 | 743.247 | 765.041 | 782.935 | 751.444 | 24.441 | 25.373 | 26.261 | 27.259 | 28.322 | 29.352 | 30.438 | 31.433 | 32.423 | 33.44 | 34.789 | 36.081 | 37.471 | 38.799 | 40.289 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 3.492 | 4.77 | 4.445 | -12.15 | -12.084 | 0 | -10.067 | -9.361 | -8.787 | 0 | -8.498 | 0 | 0 | 0 | -127.153 | -123.12 | -86.262 | 0 | -130.694 | -156.848 | -190.239 | 0 | -203.963 | -196.62 | -191.383 | 0 | -154.711 | -162.041 | -165.213 | 0 | -177.241 | -148.987 | -210.984 | -233.734 | -238.845 | -216.525 | -158.865 | -181,130.378 | -172.127 | -200.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.506 | 30.159 | 29.252 | 27.743 | 25.179 | 31.238 | 32.994 | 32.665 | 50.131 | 52.297 | 67.713 | 70.615 | 83.935 | 82.778 | 81.266 | 80.13 | 78.016 | 84.383 | 79.136 | 94.489 | 90.632 | 87.28 | 85.227 | 108.822 | 144.241 | 144.437 | 156.472 | 130.256 | 136.987 | 159.634 | 174.413 | 176.102 | 178.379 | 186.249 | 195.683 | 198.026 | 204.513 | 216.665 | 236.678 | 280.649 | 298.542 | 311.622 | 309.452 | 309.225 | 298.122 | 292.66 | 310.484 | 332.729 | 327.106 | 348.424 | 367.474 | 332.008 | 348.103 | 372.432 | 379.831 | 261.16 | 238.382 | 210.358 | 214.616 | 162.169 | 158.865 | 157.128 | 162.087 | 141.241 | 127.153 | 123.12 | 86.262 | 0 | 130.694 | 156.848 | 182.467 | 0 | 197.697 | 190.299 | 185.132 | 0 | 148.62 | 157.73 | 161.022 | 0 | 173.058 | 144.269 | 210.984 | 233.734 | 238.845 | 216.525 | 158.865 | 176,330.988 | 172.127 | 194.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.697 | 24.931 | 25.421 | 25.787 | 90.26 | 82.076 | 81.631 | 6.21 | 13.035 | 8.508 | 8.939 | 9.079 | 8.957 | 9.165 | 9.448 | 9.869 | 7.865 | 7.573 | 7.447 | 7.561 | 6.492 | 38.998 | 36.891 | 37.187 | 39.595 | 35.615 | 21.661 | 23.318 | 37.13 | 40.296 | 39.085 | 38.036 | 17.263 | 19.127 | 18.878 | 18.091 | 23.341 | 20.473 | 18.831 | 17.694 | 12.991 | 11.092 | 11.491 | 9.622 | 11.605 | 12.171 | 10.68 | 10.261 | 6.843 | 8.368 | 5.633 | 7.494 | 5.918 | 12.15 | 12.084 | 0 | 10.067 | 9.361 | 8.787 | 0 | 8.498 | 1.97 | 4.449 | 3.92 | 4.475 | 3.196 | 3.047 | 1.113 | 0.89 | 0.298 | 7.772 | 0 | 6.266 | 6.321 | 6.251 | 0.898 | 6.091 | 4.311 | 4.191 | 0 | 4.183 | 4.718 | 2.58 | 1.628 | 0.74 | 3.362 | 4.836 | 4,799.39 | 4.044 | 5.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86.677 | 87.105 | 87.729 | 52.332 | 60.77 | 60.634 | 63.152 | 66.203 | 43.312 | 29.637 | 30.542 | 30.971 | 31.675 | 28.394 | 26.195 | 25.425 | 20.409 | 18.225 | 17.958 | 14.261 | 23.283 | 13.82 | 14.885 | 5.668 | 31.523 | 32.429 | 32.635 | 13.725 | 13.135 | 13.305 | 12.274 | 12.234 | 13.548 | 9.34 | 9.157 | 9.276 | 9.893 | 10.236 | 10.08 | 10.942 | 11.748 | 12.087 | 11.933 | 11.18 | 11.711 | 12.046 | 12.599 | 13.482 | 13.825 | 14.323 | 6.831 | 7.131 | 8.201 | 1.825 | 1.904 | 1.915 | 2.034 | 2.13 | 2.133 | 2.168 | 1.533 | 0.103 | 0.097 | 0.103 | 127.266 | 123.23 | 86.767 | 107.801 | 131.197 | 157.375 | 182.993 | 190.299 | 198.214 | 190.798 | 185.63 | 171.333 | 149.966 | 158.313 | 161.606 | 168.195 | 173.59 | 144.765 | 211.477 | 234.226 | 239.336 | 217.013 | 159.351 | 179.482 | 172.596 | 194.824 | 174.258 | 158.391 | 121.399 | 116.766 | 94.521 | 118.578 | 170.517 | 326.776 | 244.099 | 244.583 | 55.795 | 55.955 | 55.949 | 55.255 | 55.255 | 55.255 | 55.235 | 50.2 | 50.2 | 50 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Total Non-Current Assets
| 634.29 | 622.463 | 630.948 | 947.756 | 962.61 | 1,032.914 | 1,054.787 | 999.506 | 962.499 | 168.315 | 186.951 | 192.692 | 208.382 | 206.929 | 206.418 | 208.261 | 202.076 | 207.798 | 204.481 | 224.808 | 229.872 | 256.382 | 255.307 | 272.601 | 300.308 | 298.883 | 298.135 | 255.87 | 276.409 | 300.849 | 312.778 | 314.333 | 290.76 | 292.323 | 300.721 | 302.118 | 314.895 | 324.213 | 343.068 | 387.605 | 401.974 | 413.558 | 412.253 | 410.258 | 402.588 | 398.039 | 415.036 | 440.21 | 433.171 | 456.588 | 459.932 | 426.698 | 442.365 | 449.218 | 456.117 | 337.061 | 314.514 | 286.534 | 290.881 | 238.646 | 235.19 | 233.63 | 241.968 | 220.751 | 207.243 | 202.202 | 165.296 | 184.883 | 209.399 | 236.277 | 262.548 | 270.493 | 279.776 | 273.876 | 269.346 | 257.264 | 236.498 | 246.043 | 249.923 | 257.556 | 265.193 | 237.818 | 309.115 | 333.521 | 339.078 | 321.205 | 267.439 | 285.656 | 286.073 | 307.938 | 290.513 | 278.524 | 244.037 | 240.571 | 219.816 | 242.292 | 292.658 | 443.451 | 354.991 | 349.17 | 155.14 | 149.148 | 141.822 | 134.149 | 128.113 | 124.279 | 121.896 | 115.001 | 114.591 | 112.171 | 59.779 | 53.971 | 49.933 | 43.715 | 34.233 | 29.3 | 25.7 | 22.2 | 20.7 | 19.5 | 18.8 | 18.6 | 17.9 |
Total Assets
| 1,273.146 | 1,290.782 | 1,327.906 | 1,682.512 | 1,742.169 | 1,882.938 | 1,938.595 | 1,881.865 | 1,838.054 | 600.179 | 589.092 | 569.017 | 557.912 | 551.426 | 530.763 | 518.937 | 531.415 | 522.672 | 498.27 | 544.8 | 579.875 | 641.02 | 632.623 | 628.027 | 648.83 | 639.57 | 642.447 | 665.01 | 695.558 | 668.981 | 667.178 | 667.235 | 655.563 | 636.558 | 621.494 | 632.904 | 671.854 | 708.988 | 744.18 | 738.694 | 750.734 | 767.358 | 791.301 | 789.898 | 832.984 | 816.328 | 874.336 | 886.381 | 902.258 | 910.889 | 853.053 | 817.941 | 801.295 | 808.379 | 784.63 | 691.974 | 657.704 | 622.72 | 599 | 564.463 | 555.491 | 526.765 | 494.953 | 473.615 | 474.915 | 506.168 | 489.507 | 479.22 | 510.602 | 533.993 | 536.858 | 539.658 | 562.206 | 594.511 | 661.972 | 652.618 | 629.766 | 574.59 | 550.177 | 559.942 | 557.235 | 611.729 | 624.25 | 593.9 | 537.493 | 568.88 | 542.963 | 521.213 | 516.014 | 512.342 | 524.235 | 522.537 | 516.208 | 513.794 | 520.702 | 546.336 | 638.008 | 678.841 | 583.828 | 556.296 | 347.006 | 332.988 | 315.893 | 301.711 | 311.726 | 297.522 | 295.563 | 282.401 | 263.447 | 253.316 | 224.519 | 210.207 | 193.347 | 182.166 | 177.238 | 165.8 | 153.5 | 145.1 | 124.3 | 94.3 | 85.1 | 57.3 | 46.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 173.354 | 158.55 | 159.083 | 162.922 | 148.913 | 171.735 | 198.596 | 237.699 | 276.026 | 144.432 | 127.111 | 102.489 | 79.074 | 66.499 | 55.476 | 49.929 | 59.886 | 62.465 | 47.685 | 44.87 | 52.842 | 63.827 | 60.116 | 60.054 | 65.032 | 60.15 | 50.653 | 60.632 | 73.127 | 66.161 | 74.3 | 77.342 | 67.399 | 59.211 | 42.635 | 48.668 | 69.372 | 85.456 | 73.696 | 56.414 | 49.972 | 62.103 | 59.097 | 48.282 | 73.672 | 62.097 | 48.933 | 42.173 | 52.285 | 46.978 | 31.235 | 29.404 | 33.15 | 38.488 | 33.902 | 22.785 | 26.97 | 44.294 | 34.771 | 25.782 | 26.133 | 22.97 | 23.236 | 20.313 | 24.604 | 24.545 | 25.557 | 22.2 | 28.553 | 27.226 | 19.251 | 30.321 | 35.077 | 26.997 | 19.334 | 25.682 | 36.224 | 31.03 | 22.226 | 22.856 | 23.222 | 26.024 | 25.453 | 24.821 | 25.585 | 19.542 | 19.949 | 17.789 | 25.953 | 18.621 | 17.033 | 15.552 | 15.773 | 15.118 | 20.529 | 34.114 | 28.999 | 19.583 | 15.909 | 12.774 | 14.056 | 17.929 | 10.301 | 10.98 | 16.505 | 11.904 | 9.595 | 9.121 | 8.087 | 9.82 | 10.909 | 9.35 | 8.178 | 6.827 | 8.464 | 9.741 | 6.9 | 6.6 | 7 | 6.5 | 4.6 | 5.8 | 5.2 |
Short Term Debt
| 0 | 0 | 0 | 0 | 10.58 | 10.912 | 190.843 | 0 | 29.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.6 | 25.6 | 25.6 | 25.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | 2.2 |
Tax Payables
| 2.007 | 2.228 | 6.266 | 5.221 | 10.302 | 15.314 | 19.397 | 9.032 | 26.838 | 4.541 | 3.519 | 6.56 | 5.914 | 2.345 | 1.765 | 1.301 | 3.346 | 2.45 | 3.273 | 3.512 | 3.42 | 9.741 | 11.785 | 12.518 | 14.34 | 11.948 | 7.708 | 0.104 | 7.696 | 9.594 | 3.126 | 0 | 0 | 0 | 2.739 | 2.395 | 12.923 | 10.072 | 13.088 | 14.901 | 13.65 | 9.4 | 5.272 | 5.002 | 0.548 | 2.317 | 1.585 | 1.211 | 4.186 | 10.677 | 10.186 | 3.596 | 1.916 | 0 | 1.699 | 0 | 1.896 | 3.909 | 11.705 | 3.017 | 4.032 | 5.972 | 6.514 | 0.266 | 2.293 | 5.739 | 11.707 | 0 | 0.062 | 0.149 | 4.9 | 0 | 5.409 | 4.36 | 11.597 | 0 | 11.126 | 1.616 | 6.335 | 0 | 0 | 2.423 | 10.229 | 0 | 0.207 | 2.297 | 6.133 | 5,806.883 | 8.647 | 4.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.615 | 55.107 | 55.124 | 46.731 | 49.832 | 48.03 | 55.611 | 41.193 | 40.993 | 22.705 | 19.454 | 17.737 | 16.394 | 15.889 | 14.457 | 14.092 | 13.379 | 12.09 | 12.465 | 11.963 | 14.022 | 12.91 | 15.23 | 17.94 | 17.004 | 14.307 | 13.948 | 13.07 | 13.651 | 15.449 | 16.969 | 16.326 | 15.744 | 15.982 | 18.683 | 16.615 | 16.484 | 17.495 | 16.815 | 22.762 | 23.418 | 26.364 | 27.533 | 22.205 | 19.658 | 25.808 | 33.563 | 38.051 | 31.672 | 27.251 | 11.376 | 9.965 | 18.708 | 9.312 | 17.516 | 10.138 | 8.136 | 7.737 | 8.282 | 7.138 | 6.122 | 6.263 | 6.433 | 6.141 | 6.157 | 6.265 | 5.719 | 5.361 | 5.395 | 5.572 | 5.37 | 5.802 | 4.322 | 4.386 | 4.653 | 4.318 | 3.728 | 3.118 | 2.248 | 2.468 | 2.354 | 2.597 | 2.993 | 3.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.848 | 73.827 | 62.273 | 64.637 | 65.665 | 63.65 | 57.757 | 140.651 | 151.652 | 30.035 | 32.689 | 28.573 | 32.662 | 31.336 | 30.457 | 28.871 | 30.401 | 30.149 | 25.995 | 27.766 | 32.266 | 33.287 | 29.144 | 26.498 | 27.152 | 29.698 | 30.258 | 33.012 | 30.444 | 29.736 | 27.234 | 32.867 | 32.478 | 27.828 | 24.577 | 41.58 | 28.269 | 31.053 | 28.378 | 47.694 | 29.947 | 27.795 | 28.131 | 49.021 | 33.121 | 26.113 | 27.596 | 62.083 | 27.204 | 28.286 | 18.637 | 18.967 | 21.456 | 16.508 | 16.485 | 17.038 | 18.869 | 25.686 | 14.885 | 11.836 | 14.29 | 15.222 | 12.224 | 13.404 | 13.562 | 14.809 | 12.444 | 15.515 | 12.34 | 14.216 | 11.205 | 13.406 | 12.259 | 14.204 | 11.53 | 21.049 | 12.06 | 11.595 | 8.685 | 10.691 | 9.679 | 10.82 | 11.663 | 12.279 | 12.459 | 9.359 | 10.788 | -5,792.627 | 9.927 | 8.296 | 13.645 | 11.074 | 9.897 | 8.878 | 12.708 | 12.294 | 38.135 | 7.543 | 15.592 | 13.205 | 13.907 | 10.806 | 12.106 | 6.047 | 8.28 | 8.108 | 11.869 | 9.095 | 5.104 | 4.427 | 9.387 | 6.376 | 3.295 | 4.196 | 8.252 | 4.359 | 3.9 | 3.6 | 5.2 | 1.9 | 1.5 | 1.8 | 1.2 |
Total Current Liabilities
| 304.824 | 289.712 | 282.746 | 279.511 | 285.292 | 509.641 | 522.204 | 488.575 | 525.291 | 201.713 | 182.773 | 155.359 | 134.044 | 116.069 | 102.155 | 87.451 | 107.012 | 107.154 | 89.418 | 113.432 | 128.15 | 145.535 | 141.875 | 118.01 | 123.528 | 116.103 | 101.998 | 102.849 | 124.918 | 120.94 | 121.629 | 126.535 | 115.621 | 103.021 | 88.634 | 92.643 | 127.048 | 144.076 | 131.977 | 119.009 | 116.987 | 125.662 | 120.033 | 102.305 | 127.499 | 116.335 | 111.677 | 106.766 | 115.347 | 113.192 | 71.434 | 62.359 | 75.23 | 64.308 | 69.602 | 49.961 | 55.871 | 73.889 | 69.643 | 47.773 | 50.577 | 50.427 | 48.407 | 40.124 | 46.616 | 51.358 | 55.427 | 43.076 | 46.35 | 47.163 | 40.726 | 49.529 | 57.067 | 49.947 | 47.114 | 51.049 | 63.138 | 47.359 | 39.494 | 36.015 | 35.255 | 41.864 | 50.338 | 40.309 | 38.251 | 31.198 | 36.871 | 32.045 | 44.527 | 31.685 | 30.678 | 26.625 | 25.67 | 23.996 | 33.236 | 46.408 | 67.134 | 27.126 | 31.501 | 25.979 | 27.963 | 28.734 | 22.407 | 17.027 | 24.786 | 20.013 | 21.464 | 18.217 | 13.192 | 14.246 | 20.296 | 15.726 | 11.474 | 11.023 | 16.716 | 14.1 | 10.8 | 10.2 | 12.2 | 8.4 | 6.1 | 12.9 | 8.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 25.635 | 216.886 | 222.668 | 226.42 | 223.612 | 220.834 | 201.446 | 82.807 | 81.49 | 0 | 0 | 3.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.6 | 25.6 | 25.6 | 25.6 | 25.6 | 26.8 | 26.8 | 26.8 | 26.8 | 27.9 | 27.9 | 27.9 | 27.9 | 28.8 | 28.8 | 28.8 | 28.8 | 30 | 30 | 30 | 46.2 | 46.5 | 46 | 46 | 46 | 46.5 | 0 | 0 | 46.5 | 0 | 0 | 0 | 47.5 | 0 | 0 | 0 | 47.75 | 0 | 0 | 48.25 | 48.25 | 0 | 48.5 | 0 | 48.5 | 0 | 0 | 0 | 48.812 | 0 | 0 | 50 | 50 | 50 | 50 | 0 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 0 | 0 | 8.5 | 7.9 |
Deferred Revenue Non-Current
| 0 | 26.584 | 22.884 | 25.109 | 23.501 | 24.111 | 24.907 | 19.239 | 18.269 | 10.133 | 9.381 | 9.271 | 7.426 | 7.03 | 7.04 | 6.888 | 6.694 | 6.166 | 4.476 | 6.012 | 4.581 | 4.265 | 4.514 | 5.296 | 3.846 | 3.639 | 4.154 | 4.556 | 4.918 | 5.351 | 5.675 | 6.333 | 7.105 | 6.437 | 7.288 | 7.965 | 8.685 | 9.444 | 10.088 | 10.948 | 13.822 | 15.213 | 15.116 | 14.643 | 26.373 | 25.266 | 24.99 | 23.803 | 19.085 | 23.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | -50 | -50 | -50,000 | -50 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.483 | 21.077 | 15.414 | 35.655 | 37.977 | 44.614 | 51.85 | 61.629 | 36.884 | 0 | 0 | 9.629 | 0 | 47.776 | 48.504 | -3.574 | -3.788 | -4.134 | -5.012 | -5.818 | -15.659 | -6.349 | -6.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.802 | 11.978 | 10.35 | 6.608 | 2.852 | 6.192 | 5.035 | 1.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.694 | 1.167 | 1.576 | 3.615 | 5.33 | 3.978 | 3.692 | 3.77 | 4.825 | 1.052 | 2.98 | 7.397 | 8.882 | 6.504 | 6.123 | 5.146 | 3.955 | 3.996 | 1.592 | 5.697 | 8.284 | 7.922 | 8.53 | 9.375 | 15.342 | 49.382 | 111.307 | 80.265 | 80.265 | 3.295 | 3.295 | 3.295 | 3.295 | 2.148 | 2.148 | 2.148 | 2.148 | 1.602 | 1.602 | 1.602 | 1.602 | 0.968 | 0.968 | 0.968 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0 | 0 |
Other Non-Current Liabilities
| 285.434 | 76.551 | 76.776 | 70.239 | 54.973 | 55.806 | -124.642 | 107.631 | -8.707 | 39.796 | 44.622 | 44.016 | 52.689 | 52.812 | 51.193 | 51.654 | 48.116 | 45.158 | 40.661 | 45.969 | 52.189 | 44.181 | 42.687 | 33.842 | 32.255 | 34.601 | 34.59 | 33.854 | 34.756 | 32.527 | 30.861 | 28.05 | 26.74 | 25.476 | 25.283 | 32.201 | 29.68 | 31.268 | 30.646 | 41.872 | 23.548 | 24.424 | 23.476 | 36.787 | 20.459 | 19.042 | 18.541 | 17.406 | 15.882 | 61.408 | 68.088 | 16.951 | 61.353 | 61.586 | 61.132 | 11.841 | 58.659 | 58.241 | 59.163 | 11.39 | 59.655 | 59.377 | 10.281 | 9.422 | 58.373 | 10.028 | 57.938 | 9.213 | 56.718 | 56.461 | 55.175 | 4.667 | 53.2 | 54.567 | 4.671 | 4.068 | 5.161 | 2.766 | 52.674 | 2.465 | 1.285 | 1.544 | 1.303 | 0.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 332.552 | 341.098 | 337.742 | 357.423 | 340.063 | 145.365 | 153.561 | 89.677 | 127.936 | 49.929 | 54.003 | 56.556 | 60.115 | 59.842 | 58.233 | 58.542 | 54.81 | 51.324 | 45.137 | 51.981 | 56.77 | 48.446 | 47.201 | 63.738 | 61.701 | 63.84 | 64.344 | 64.01 | 66.474 | 64.678 | 63.336 | 61.183 | 61.745 | 59.813 | 60.471 | 60.101 | 67.165 | 69.512 | 69.534 | 70.672 | 67.37 | 69.637 | 68.592 | 82.987 | 92.832 | 90.308 | 89.531 | 87.209 | 81.467 | 84.417 | 68.088 | 63.451 | 61.353 | 70.388 | 73.11 | 69.691 | 65.267 | 61.093 | 65.355 | 64.175 | 60.927 | 59.377 | 58.531 | 57.672 | 58.373 | 58.528 | 57.938 | 57.713 | 56.718 | 56.461 | 55.176 | 54.173 | 54.367 | 56.143 | 58.286 | 59.398 | 59.139 | 56.458 | 56.444 | 57.29 | 52.337 | 54.524 | 58.7 | 59.77 | 56.504 | 56.123 | 55.146 | 53.955 | 53.996 | 51.592 | 55.697 | 58.284 | 57.922 | 58.53 | 59.375 | 65.342 | 99.382 | 161.307 | 130.265 | 130.265 | 53.295 | 53.295 | 53.295 | 53.295 | 52.148 | 52.148 | 52.148 | 52.148 | 51.602 | 51.602 | 21.602 | 21.602 | 20.968 | 20.968 | 20.968 | 21 | 20.6 | 20.6 | 20.7 | 0.7 | 0.5 | 8.6 | 7.9 |
Total Liabilities
| 637.376 | 630.81 | 620.488 | 636.934 | 625.355 | 655.006 | 675.765 | 578.252 | 653.227 | 251.642 | 236.776 | 211.915 | 194.159 | 175.911 | 160.388 | 145.993 | 161.822 | 158.478 | 134.555 | 165.413 | 184.92 | 193.981 | 189.076 | 181.748 | 185.229 | 179.943 | 166.342 | 166.859 | 191.392 | 185.618 | 184.965 | 187.718 | 177.366 | 162.834 | 149.105 | 152.744 | 194.213 | 213.588 | 201.511 | 189.681 | 184.357 | 195.299 | 188.625 | 185.292 | 220.331 | 206.643 | 201.208 | 193.975 | 196.814 | 197.609 | 139.522 | 125.81 | 136.583 | 134.696 | 142.712 | 119.652 | 121.138 | 134.982 | 134.998 | 111.948 | 111.504 | 109.804 | 106.938 | 97.796 | 104.989 | 109.886 | 113.365 | 100.789 | 103.068 | 103.624 | 95.902 | 103.702 | 111.434 | 106.09 | 105.4 | 110.447 | 122.277 | 103.817 | 95.938 | 93.305 | 87.592 | 96.388 | 109.038 | 100.079 | 94.755 | 87.321 | 92.016 | 86.001 | 98.523 | 83.277 | 86.375 | 84.909 | 83.592 | 82.526 | 92.611 | 111.751 | 166.517 | 188.433 | 161.766 | 156.244 | 81.258 | 82.029 | 75.702 | 70.322 | 76.934 | 72.16 | 73.612 | 70.364 | 64.794 | 65.848 | 41.898 | 37.328 | 32.441 | 31.991 | 37.684 | 35.1 | 31.4 | 30.8 | 32.9 | 9.1 | 6.6 | 21.5 | 16.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.064 | 0 | 0 | 0 | 0 | 0.369 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.792 | 0.791 | 0.791 | 0.79 | 0.787 | 0.787 | 0.787 | 0.781 | 0.776 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.796 | 0.796 | 0.796 | 0.793 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.395 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.393 | 0.392 | 0.388 | 0.387 | 0.387 | 0.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -635.164 | -606.375 | -558.363 | -243.908 | -113.289 | -41.01 | 8.006 | 55.338 | 31.535 | 731.821 | 734.249 | 740.82 | 760.398 | 776.054 | 776.121 | 781.813 | 788.294 | 787.22 | 790.849 | 806.702 | 827.783 | 878.63 | 879.18 | 883.975 | 900.324 | 897.586 | 909.611 | 922.178 | 941.845 | 931.044 | 923.116 | 921.942 | 920.395 | 912.536 | 906.82 | 906.772 | 905.928 | 903.448 | 905.884 | 907.751 | 903.741 | 897.414 | 888.121 | 884.451 | 878.384 | 867.702 | 863.456 | 861.465 | 864.258 | 861.428 | 846.386 | 840.206 | 815.73 | 785.493 | 754.676 | 731.962 | 702.281 | 679.855 | 660.598 | 649.256 | 636.889 | 623.607 | 613.152 | 603.6 | 592.733 | 578.037 | 562.372 | 551.764 | 539.851 | 526.181 | 533.638 | 524.136 | 513.446 | 495.848 | 481.915 | 472.558 | 447.219 | 421.027 | 406.334 | 397.228 | 388.784 | 376.292 | 361.236 | 347.202 | 332.101 | 397.928 | 385.549 | 375.01 | 362.9 | 359.541 | 354.575 | 350.234 | 346.45 | 341.501 | 336.864 | 332.905 | 327.146 | 250.276 | 231.629 | 214.835 | 197.547 | 183.397 | 172.681 | 163.57 | 154.739 | 143.298 | 133.153 | 123.261 | 109.961 | 98.821 | 91.841 | 82.318 | 70.431 | 59.928 | 49.588 | 41 | 32.4 | 24.6 | 17.6 | 11.5 | 4.7 | 33.1 | 27.1 |
Accumulated Other Comprehensive Income/Loss
| 47.377 | 28.274 | 29.656 | 47.461 | 32.8 | 62.208 | 55.251 | 46.713 | -40.288 | -16.696 | -13.556 | -11.914 | -14.466 | -13.14 | -13.595 | -11.639 | -12.678 | -15.346 | -17.809 | -16.417 | -16.506 | -14.095 | -14.885 | -14.416 | -9.564 | -9.118 | -5.803 | -3.295 | -4.256 | -6.816 | -9.477 | -12.188 | -7.826 | -8.695 | -7.951 | -8.969 | -10.238 | -4.667 | -3.828 | -0.075 | 5.721 | 11.437 | 10.084 | 10.753 | 8.99 | 6.536 | 9.947 | 11.268 | 15.311 | 14.681 | 20.012 | 13.102 | 13.975 | 21.218 | 24.225 | 26.948 | 21.598 | 15.983 | 22.591 | 17.853 | 12 | 6.349 | 1.178 | -1.009 | -0.004 | 4.41 | 4.297 | 5.704 | 6.462 | 5.039 | 3.641 | 2.696 | 2.263 | 1.248 | 3.459 | 4.172 | 4.788 | 4.29 | 4.203 | 5.235 | 6.731 | 7.86 | 11.261 | 10.012 | 7.764 | 5.255 | 1.803 | 3.097 | 1.305 | -1.593 | 4.793 | 9.374 | 7.208 | 7.812 | 9.303 | 19.87 | 68.387 | 165.141 | 116 | 116 | -37.771 | -35.124 | -32.528 | -29.903 | -27.373 | -24.954 | -22.863 | -20.9 | -18.983 | -17.189 | -15.351 | -13.637 | -10.197 | -10.852 | -9.85 | -8.9 | -6.1 | -6.1 | -6.1 | -6.1 | -4 | -4 | -4 |
Other Total Stockholders Equity
| 800.989 | 797.539 | 793.699 | 789.479 | 764.595 | 760.485 | 756.118 | 912.296 | 879.127 | -367.385 | -369.174 | -372.601 | -382.976 | -388.196 | -392.948 | -398.027 | -406.82 | -408.477 | -410.122 | -410.656 | -417.119 | -419.357 | -421.545 | -424.077 | -427.956 | -429.638 | -428.869 | -421.769 | -434.22 | -441.662 | -432.223 | -431.034 | -435.169 | -430.914 | -427.277 | -418.44 | -418.846 | -404.178 | -360.184 | -359.46 | -343.882 | -337.589 | -296.326 | -291.395 | -275.518 | -265.35 | -201.072 | -181.124 | -174.922 | -163.626 | -153.664 | -161.974 | -165.79 | -133.825 | -137.78 | -759.707 | -188.11 | -208.897 | -219.984 | -667.906 | -205.786 | -213.792 | -227.112 | -603.388 | -223.6 | -186.962 | -191.324 | -558.265 | -139.576 | -101.648 | -97.12 | -91.673 | -65.734 | -9.472 | 70.401 | 64.644 | 54.685 | 44.659 | 42.905 | 63.377 | 73.332 | 130.393 | 141.919 | 135.814 | 102.478 | 77.981 | 63.201 | 56.711 | 52.892 | 70.722 | 78.098 | 77.625 | 78.563 | 81.4 | 81.369 | 81.255 | 75.404 | 74.596 | 74.039 | 68.823 | 105.577 | 102.291 | 99.643 | 97.327 | 79.659 | 81.669 | 88.404 | 88.383 | 88.298 | 88.254 | 90.389 | 90.173 | 90.087 | 89.861 | 89.58 | 98.304 | 95.8 | 95.8 | 79.9 | 79.8 | 77.8 | 6.7 | 6.7 |
Total Shareholders Equity
| 213.994 | 220.229 | 265.783 | 593.822 | 684.893 | 782.47 | 820.162 | 994.541 | 871.15 | 348.537 | 352.316 | 357.102 | 363.753 | 375.515 | 370.375 | 372.944 | 369.593 | 364.194 | 363.715 | 379.387 | 394.955 | 447.039 | 443.547 | 446.279 | 463.601 | 459.627 | 476.105 | 498.151 | 504.166 | 483.363 | 482.213 | 479.517 | 478.197 | 473.724 | 472.389 | 480.16 | 477.641 | 495.4 | 542.669 | 549.013 | 566.377 | 572.059 | 602.676 | 604.606 | 612.653 | 609.685 | 673.128 | 692.406 | 705.444 | 713.28 | 713.531 | 692.131 | 664.712 | 673.683 | 641.918 | 572.322 | 536.566 | 487.738 | 464.002 | 452.515 | 443.987 | 416.961 | 388.015 | 375.819 | 369.926 | 396.282 | 376.142 | 378.431 | 407.534 | 430.369 | 440.956 | 435.956 | 450.772 | 488.421 | 556.572 | 542.171 | 507.489 | 470.773 | 454.239 | 466.637 | 469.643 | 515.341 | 515.212 | 493.821 | 442.738 | 481.559 | 450.947 | 435.212 | 417.491 | 429.065 | 437.86 | 437.628 | 432.616 | 431.108 | 427.93 | 434.425 | 471.332 | 490.408 | 422.062 | 400.052 | 265.748 | 250.958 | 240.19 | 231.389 | 234.792 | 225.361 | 221.952 | 212.037 | 198.653 | 187.468 | 182.621 | 172.879 | 160.905 | 150.176 | 139.554 | 130.7 | 122.1 | 114.3 | 91.4 | 85.2 | 78.5 | 35.8 | 29.8 |
Total Equity
| 635.77 | 659.972 | 707.418 | 1,045.578 | 1,116.814 | 1,227.932 | 1,262.83 | 1,303.613 | 1,184.827 | 348.537 | 352.316 | 357.102 | 363.753 | 375.515 | 370.375 | 372.944 | 369.593 | 364.194 | 363.715 | 379.387 | 394.955 | 447.039 | 443.547 | 446.279 | 463.601 | 459.627 | 476.105 | 498.151 | 504.166 | 483.363 | 482.213 | 479.517 | 478.197 | 473.724 | 472.389 | 480.16 | 477.641 | 495.4 | 542.669 | 549.013 | 566.377 | 572.059 | 602.676 | 604.606 | 612.653 | 609.685 | 673.128 | 692.406 | 705.444 | 713.28 | 713.531 | 692.131 | 664.712 | 673.683 | 641.918 | 572.322 | 536.566 | 487.738 | 464.002 | 452.515 | 443.987 | 416.961 | 388.015 | 375.819 | 369.926 | 396.282 | 376.142 | 378.431 | 407.534 | 430.369 | 440.956 | 435.956 | 450.772 | 488.421 | 556.572 | 542.171 | 507.489 | 470.773 | 454.239 | 466.637 | 469.643 | 515.341 | 515.212 | 493.821 | 442.738 | 481.559 | 450.947 | 435.212 | 417.491 | 429.065 | 437.86 | 437.628 | 432.616 | 431.268 | 428.09 | 434.585 | 471.492 | 490.408 | 422.062 | 400.052 | 265.748 | 250.958 | 240.19 | 231.389 | 234.792 | 225.361 | 221.952 | 212.037 | 198.653 | 187.468 | 182.621 | 172.879 | 160.905 | 150.176 | 139.554 | 130.7 | 122.1 | 114.3 | 91.4 | 85.2 | 78.5 | 35.8 | 29.8 |
Total Liabilities & Shareholders Equity
| 1,273.146 | 1,290.782 | 1,327.906 | 1,682.512 | 1,742.169 | 1,882.938 | 1,938.595 | 1,881.865 | 1,838.054 | 600.179 | 589.092 | 569.017 | 557.912 | 551.426 | 530.763 | 518.937 | 531.415 | 522.672 | 498.27 | 544.8 | 579.875 | 641.02 | 632.623 | 628.027 | 648.83 | 639.57 | 642.447 | 665.01 | 695.558 | 668.981 | 667.178 | 667.235 | 655.563 | 636.558 | 621.494 | 632.904 | 671.854 | 708.988 | 744.18 | 738.694 | 750.734 | 767.358 | 791.301 | 789.898 | 832.984 | 816.328 | 874.336 | 886.381 | 902.258 | 910.889 | 853.053 | 817.941 | 801.295 | 808.379 | 784.63 | 691.974 | 657.704 | 622.72 | 599 | 564.463 | 555.491 | 526.765 | 494.953 | 473.615 | 474.915 | 506.168 | 489.507 | 479.22 | 510.602 | 533.993 | 536.858 | 539.658 | 562.206 | 594.511 | 661.972 | 652.618 | 629.766 | 574.59 | 550.177 | 559.942 | 557.235 | 611.729 | 624.25 | 593.9 | 537.493 | 568.88 | 542.963 | 521.213 | 516.014 | 512.342 | 524.235 | 522.537 | 516.208 | 513.794 | 520.702 | 546.336 | 638.008 | 678.841 | 583.828 | 556.296 | 347.006 | 332.988 | 315.893 | 301.711 | 311.726 | 297.522 | 295.563 | 282.401 | 263.447 | 253.316 | 224.519 | 210.207 | 193.347 | 182.166 | 177.238 | 165.8 | 153.5 | 145.1 | 124.3 | 94.3 | 85.1 | 57.3 | 46.3 |