Argan, Inc.
NYSE:AGX
150.44 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q1 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 232.685 | 207.738 | 197.032 | 185.569 | 204.799 | 195.947 | 173.947 | 136.065 | 143.344 | 192.255 | 350.472 | 391.563 | 451.415 | 396.675 | 366.671 | 353.213 | 382.424 | 262.927 | 167.363 | 252.482 | 170.71 | 132.388 | 164.318 | 155.791 | 165.766 | 151.523 | 122.107 | 149.708 | 153.225 | 167.347 | 167.198 | 170.775 | 162.855 | 191.43 | 160.909 | 176.838 | 182.136 | 274.528 | 333.691 | 361.021 | 345.158 | 313.761 | 272.209 | 206.35 | 152.917 | 169.387 | 175.142 | 196.056 | 186.834 | 175.309 | 156.524 | 138.048 | 106.89 | 78.906 | 83.292 | 76.42 | 71.98 | 63.249 | 66.009 | 52.988 | 52.112 | 57.887 | 74.666 | 93.143 | 104.001 | 66.645 | 66.827 | 75.268 | 49.14 | 36.776 | 25.393 | 0.233 | 0.161 | 0.093 | 0.005 | 0.027 | 0.124 | 0.107 | 0.167 | 0.185 | 6.704 | 2.173 | 5.212 | 8.518 | 5.875 | 9.992 | 0.265 | 0.303 | 0.238 | 0.173 | 0.123 | 0.108 | 0.052 | 0.008 | 0.008 | 0.005 | 0.142 | 0.016 | 0.057 | 0 | 0 | 0.1 | 0.8 | 0.7 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 1.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.3 | 0.1 | 0.5 | 0.2 | 0.3 | 0.2 | 0.1 | 0.5 | 0.8 | 0.9 | 0.5 | 0.3 |
Short Term Investments
| 251.997 | 208.618 | 109.489 | 211.946 | 141.616 | 120.99 | 151.511 | 150.566 | 175.643 | 175.229 | 90.026 | 90.001 | 40.065 | 70.075 | 90.055 | 90.017 | 25.204 | 100.617 | 160.499 | 42.107 | 62.914 | 123.376 | 132.213 | 158.996 | 195.976 | 214.058 | 311.908 | 333.973 | 403.925 | 396.092 | 355.796 | 275.545 | 220.297 | 128.225 | 114.098 | 104.097 | 117.064 | 56.017 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1.705 | 2.283 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 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 |
Cash and Short Term Investments
| 484.682 | 416.356 | 306.521 | 397.515 | 346.415 | 316.937 | 325.458 | 286.631 | 318.987 | 367.484 | 440.498 | 481.564 | 491.48 | 466.75 | 456.726 | 443.23 | 407.628 | 363.544 | 327.862 | 294.589 | 233.624 | 255.764 | 296.531 | 314.787 | 361.742 | 365.581 | 434.015 | 483.681 | 557.15 | 563.439 | 522.994 | 446.32 | 383.152 | 319.655 | 275.007 | 280.935 | 299.2 | 330.545 | 333.691 | 361.021 | 345.158 | 313.761 | 272.209 | 206.35 | 152.917 | 169.387 | 175.142 | 196.056 | 186.834 | 175.309 | 156.524 | 138.048 | 106.89 | 78.906 | 83.292 | 76.42 | 71.98 | 63.249 | 66.009 | 52.988 | 52.112 | 57.887 | 74.666 | 93.143 | 104.001 | 66.645 | 66.827 | 80.268 | 49.14 | 38.481 | 27.676 | 0.233 | 0.161 | 0.393 | 0.005 | 0.027 | 0.124 | 0.107 | 0.167 | 0.185 | 6.704 | 7.673 | 8.212 | 8.518 | 5.875 | 9.992 | 0.265 | 0.303 | 0.238 | 0.173 | 0.123 | 0.108 | 0.052 | 0.008 | 0.008 | 0.005 | 0.142 | 0.016 | 0.057 | 0 | 0 | 0.1 | 0.8 | 0.7 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 1.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.3 | 0.1 | 0.5 | 0.2 | 0.3 | 0.2 | 0.1 | 0.5 | 0.8 | 0.9 | 0.5 | 0.3 |
Net Receivables
| 141.401 | 114.345 | 113.782 | 75.313 | 82.174 | 65.688 | 74.91 | 49.45 | 33.566 | 42.927 | 31.882 | 45.701 | 68.497 | 58.537 | 55.348 | 57.83 | 56.183 | 55.247 | 70.571 | 85.245 | 97.731 | 96.739 | 94.531 | 99.24 | 80.929 | 86.202 | 94.44 | 93.878 | 80.711 | 75.688 | 58.028 | 47.528 | 35.758 | 74.98 | 66.159 | 47.978 | 41.782 | 35.095 | 27.785 | 23.219 | 34.647 | 28.884 | 24.418 | 20.885 | 15.61 | 20.454 | 26.057 | 26.761 | 26.855 | 20.982 | 18.834 | 17.185 | 11.367 | 6.133 | 14.542 | 27.586 | 13.688 | 13.016 | 15.629 | 3.956 | 23.841 | 22.172 | 19.311 | 3.42 | 22.806 | 31.382 | 30.481 | 24.604 | 34.316 | 23.412 | 35.188 | 5.57 | 4.617 | 4.706 | 4.183 | 4.052 | 3.988 | 3.885 | 3.063 | 3.227 | 1.035 | 0.883 | 1.523 | 2.889 | 2.444 | 1.366 | 1.16 | 1.034 | 1.065 | 1.176 | 1.088 | 1.374 | 1.535 | 1.814 | 1.701 | 1.75 | 1.53 | 1.784 | 1.589 | 1.1 | 1.1 | 1.6 | 1.7 | 1.5 | 1.7 | 1.7 | 1.6 | 1.4 | 1.5 | 1.7 | 1.5 | 1.5 | 1.3 | 1.3 | 1.1 | 1.6 | 1.5 | 1.6 | 1.6 | 1.9 | 1.7 | 1.4 | 1.8 | 2.2 | 2.3 | 2.4 | 2.9 | 2.6 | 1.5 | 1.5 | 1.8 |
Inventory
| 8.214 | 9.573 | 9.985 | 12.449 | 12.836 | 12.172 | 11.903 | 0 | 0 | 0 | 0.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.18 | 2.916 | 2.749 | 0 | 0 | 2.855 | 0 | 0 | 0 | 0 | 0 | 0 | 5.557 | 4.039 | 2.561 | 0 | 1.13 | 1.917 | 1.77 | 2.01 | 2.593 | 2.14 | 1.669 | 1.347 | 2.533 | 2.662 | 2.921 | 2.808 | 1.711 | 2.442 | 2.64 | 2.387 | 2.202 | 2.867 | 3.27 | 3.41 | 2.639 | 2.918 | 3.259 | 3.465 | 3.278 | 0.345 | 0.261 | 0.15 | 0.176 | 1.688 | 1.806 | 1.655 | 2.023 | 2.014 | 2.099 | 2.16 | 2.14 | 1.999 | 1.918 | 2.017 | 2.105 | 1.839 | 1.636 | 1.741 | 1.9 | 2 | 1.8 | 1.6 | 1.7 | 1.8 | 1.7 | 1.6 | 1.5 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.4 | 2 | 4.3 | 4.4 | 4.4 | 4 | 4.4 | 3.7 | 3.7 | 3.5 | 5.9 | 5.4 | 3.5 | 3.1 | 2.4 | 1.8 | 1.4 | 1.8 |
Other Current Assets
| 40.657 | 34.052 | 29.274 | 12.244 | 30.602 | 30.204 | 26.431 | 28.884 | 25.64 | 37.18 | 34.166 | 32.454 | 37.679 | 33.744 | 34.146 | 37.76 | 39.645 | 36.945 | 23.322 | 26.066 | 21.782 | 20.658 | 25.286 | 25.465 | 10.542 | 13.849 | 25.196 | 6.236 | 4.766 | 4.544 | 6.927 | 6.122 | 5.004 | 6.499 | 7.342 | 2.978 | 2.856 | 4.34 | 1.092 | 4.205 | 4 | 5.061 | 2.136 | 8.464 | 3.364 | 7.191 | 2.909 | 2.907 | 3.845 | 2.891 | 5.219 | 11.218 | 4.599 | 2.561 | 8.208 | 4.526 | 14.387 | 20.386 | 11.439 | 36.742 | 22.683 | 16.408 | 12.428 | 12.589 | 13.477 | 12.647 | 16.134 | 17.139 | 16.981 | 17.173 | 15.674 | 0.986 | 1.082 | 0.482 | 0.758 | 0.785 | 0.962 | 1.345 | 1.549 | 1.652 | 1.484 | 1.367 | 1.265 | 0.436 | 0.791 | 0.288 | 0.267 | 0.267 | 0.26 | 0.237 | 0.269 | 0.202 | 0.221 | 0.234 | 0.254 | 0.137 | 0.164 | 0.162 | 0.157 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.7 | 0.4 | 0.5 | 1 | 0.4 | 0.3 | 0 | 0.1 | 0 |
Total Current Assets
| 674.954 | 574.326 | 547.179 | 514.071 | 455.132 | 425.001 | 438.702 | 364.965 | 378.193 | 447.591 | 507.284 | 559.719 | 597.656 | 559.031 | 546.22 | 538.82 | 503.456 | 455.736 | 421.755 | 405.9 | 353.137 | 373.161 | 416.348 | 439.492 | 453.213 | 465.632 | 545.751 | 583.795 | 642.627 | 643.671 | 587.949 | 499.97 | 423.914 | 401.134 | 351.723 | 335.456 | 350.119 | 372.005 | 364.354 | 388.445 | 383.805 | 347.706 | 298.559 | 235.699 | 181.582 | 197.032 | 204.108 | 225.724 | 217.534 | 199.182 | 180.577 | 166.451 | 122.856 | 87.6 | 106.042 | 109.662 | 101.972 | 98.421 | 95.231 | 96.279 | 100.776 | 98.136 | 107.752 | 111.685 | 142.946 | 113.595 | 116.25 | 123.722 | 102.879 | 81.706 | 80.925 | 8.991 | 8.727 | 8.851 | 8.356 | 7.503 | 7.992 | 8.596 | 8.244 | 8.342 | 9.223 | 9.923 | 11 | 11.843 | 10.798 | 13.452 | 3.347 | 3.626 | 3.577 | 3.685 | 3.64 | 3.823 | 3.807 | 3.973 | 3.98 | 3.997 | 3.675 | 3.597 | 3.544 | 3.2 | 3.2 | 3.5 | 4.3 | 4 | 3.9 | 3.8 | 3.6 | 3.5 | 3.3 | 3.4 | 3.1 | 3.2 | 3.8 | 2.9 | 3.2 | 6.2 | 6.1 | 6.1 | 5.7 | 6.7 | 5.6 | 5.7 | 6.2 | 8.8 | 8.4 | 7 | 6.9 | 6.1 | 4.2 | 3.5 | 3.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19.928 | 17.624 | 18.541 | 16.101 | 16.22 | 16.543 | 16.454 | 15.175 | 9.507 | 14.011 | 14.489 | 22.074 | 22.746 | 27.129 | 24.121 | 24.413 | 25.158 | 24.509 | 24.947 | 24.549 | 21.946 | 22.036 | 19.778 | 19.866 | 18.882 | 18.175 | 15.299 | 15.257 | 14.821 | 14.434 | 13.112 | 13.435 | 13.122 | 12.184 | 12.308 | 5.177 | 5.189 | 7.606 | 6.518 | 5.551 | 4.052 | 4.107 | 4.183 | 4.124 | 4.188 | 7.399 | 9.468 | 8.27 | 6.269 | 3.775 | 2.761 | 1.268 | 1.306 | 1.37 | 1.478 | 1.596 | 1.515 | 1.558 | 1.54 | 1.032 | 1.071 | 1.132 | 1.214 | 1.331 | 1.492 | 2.706 | 2.892 | 2.807 | 2.887 | 3.07 | 3.25 | 3.313 | 3.418 | 3.349 | 3.324 | 3.341 | 3.104 | 2.644 | 2.703 | 2.763 | 1.779 | 1.838 | 1.913 | 1.813 | 2.349 | 0.654 | 0.668 | 0.714 | 0.751 | 0.723 | 0.691 | 0.629 | 0.632 | 0.662 | 0.695 | 0.756 | 0.804 | 0.838 | 0.848 | 0.9 | 0.9 | 1.1 | 1.1 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 0.9 | 0.9 | 1.2 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.6 | 1.5 | 1.4 | 1 | 0.4 | 0.3 | 0.3 |
Goodwill
| 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 28.033 | 27.943 | 27.943 | 27.943 | 27.943 | 27.943 | 27.943 | 27.943 | 27.943 | 30.766 | 30.766 | 30.766 | 32.838 | 34.329 | 34.329 | 34.329 | 34.329 | 34.913 | 34.913 | 34.913 | 34.913 | 34.913 | 34.78 | 36.813 | 37.405 | 22.525 | 22.887 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 18.476 | 19.416 | 19.416 | 20.337 | 20.337 | 20.155 | 23.981 | 23.981 | 23.981 | 7.505 | 7.505 | 7.505 | 7.505 | 13.315 | 13.315 | 0 | 0 | 0 | 0 | 0 | 0 | 1.607 | 1.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.022 | 2.12 | 2.217 | 2.315 | 2.413 | 2.511 | 2.609 | 2.73 | 2.941 | 3.174 | 3.322 | 3.417 | 3.644 | 3.869 | 4.097 | 4.324 | 4.55 | 4.776 | 5.001 | 5.273 | 5.545 | 5.838 | 6.137 | 6.39 | 6.643 | 6.896 | 7.149 | 7.405 | 7.663 | 7.998 | 8.181 | 8.506 | 8.738 | 9.023 | 9.344 | 2.105 | 1.863 | 1.785 | 1.845 | 1.906 | 1.967 | 2.028 | 2.088 | 2.149 | 2.21 | 2.27 | 2.331 | 2.392 | 2.453 | 2.513 | 2.574 | 2.646 | 2.733 | 2.821 | 2.908 | 2.996 | 3.083 | 3.171 | 3.258 | 3.389 | 3.477 | 3.566 | 3.655 | 3.921 | 4.036 | 4.524 | 5.296 | 6.531 | 8.572 | 10.597 | 12.661 | 3.143 | 3.474 | 3.803 | 4.134 | 5.152 | 5.576 | 18.461 | 13.392 | 13.821 | 1.164 | 2.36 | 2.36 | 1.828 | 1.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.055 | 30.153 | 30.25 | 30.348 | 30.446 | 30.544 | 30.642 | 30.763 | 30.974 | 31.207 | 31.355 | 31.36 | 31.587 | 31.812 | 32.04 | 32.267 | 32.493 | 32.719 | 32.944 | 36.039 | 36.311 | 36.604 | 38.975 | 40.719 | 40.972 | 41.225 | 41.478 | 42.318 | 42.576 | 42.911 | 43.094 | 43.419 | 43.518 | 45.836 | 46.749 | 24.63 | 24.75 | 20.261 | 20.321 | 20.382 | 20.443 | 20.504 | 20.564 | 20.625 | 20.686 | 20.746 | 20.807 | 20.868 | 20.929 | 20.989 | 21.05 | 21.122 | 21.209 | 21.297 | 21.384 | 21.472 | 21.559 | 21.647 | 21.734 | 21.865 | 21.953 | 22.042 | 22.131 | 23.337 | 23.452 | 24.861 | 25.633 | 26.686 | 32.553 | 34.578 | 36.642 | 10.648 | 10.979 | 11.308 | 11.639 | 18.467 | 18.891 | 18.461 | 13.392 | 13.821 | 1.164 | 2.36 | 2.36 | 1.828 | 1.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.637 | -2.305 | -2.217 | -3.132 | -3.91 | -30.376 | 47.096 | 1.2 | 1.2 | 0.8 | -0.457 | 0 | 0 | 0 | -0.249 | 0 | 0 | 0 | -7.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.018 | -1.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.159 | -0.409 | 30.275 | 29.138 | 0 | 0 | -1.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.449 | 3.125 | 2.717 | 0 | 0 | 0 | 0 | 0 | 0 | -0.435 | -0.959 | -1.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.323 | -0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.637 | 2.305 | 27.606 | 3.132 | 3.91 | 3.606 | 3.689 | 4.671 | 4.396 | 4.075 | 0.457 | 0 | 0 | 0 | 0.249 | 0 | 0 | 0 | 7.894 | 5.911 | 7.979 | 0.998 | 1.257 | 0.315 | 0.342 | 0.435 | 0.439 | 0.383 | 0.434 | 8.634 | 0 | 1.98 | 0.435 | 1.018 | 1.111 | 0.559 | 656 | 462 | 0 | 0.517 | 0.341 | 0.819 | 0 | 0.311 | 0.292 | 0.409 | 0.341 | 0.123 | 0.731 | 0.743 | 0.864 | 0.817 | 0.923 | 0.995 | 0.999 | 1.506 | 1.72 | 1.652 | 1.628 | 1.802 | 1.766 | 1.795 | 1.743 | 2.321 | 1.478 | 1.372 | 0.828 | 0.385 | 0.435 | 0.959 | 1.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0.128 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.637 | 2.305 | 2.217 | 3.132 | 3.91 | 30.376 | -47.096 | -5.871 | -1.2 | -4.875 | 0.457 | 0 | 0 | 0 | 0.249 | 0 | 0 | 0 | 7.894 | 0.318 | 0.351 | 0.362 | 0.29 | 0.377 | 0.394 | 0.411 | 0.426 | 0.548 | 0.514 | 0.276 | 0.092 | 0.039 | 0.105 | 0.112 | 0.122 | -0.559 | -656 | -462 | 0 | -0.517 | -0.341 | -0.819 | 0 | -0.311 | 0.159 | 0.409 | -30.275 | -29.138 | 0 | 0 | 1.469 | 0.026 | 0.231 | 0.246 | 0.639 | 0.059 | 0.1 | 0.117 | 0.14 | 0.1 | 0.136 | 0.178 | 2.324 | 1.394 | 0.627 | 0.23 | 0.26 | 0.197 | 0.235 | 0.276 | 0.313 | 0.155 | 0.036 | 0.165 | 0.303 | 0.411 | 0.504 | 0.035 | 0.599 | 0.59 | 0.616 | 1.419 | 1.476 | 2.556 | 2.655 | 0.004 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.294 | 0.328 | 0.343 | 0.34 | 1.049 | 1.062 | 1.075 | 1.071 | 1.1 | 1.2 | 1.1 | 1.1 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.1 | 0 | 0 | -0.1 | 0 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 |
Total Non-Current Assets
| 51.62 | 50.082 | 76.397 | 49.581 | 50.576 | 50.693 | 50.785 | 45.938 | 44.877 | 45.218 | 46.301 | 53.434 | 54.333 | 58.941 | 56.41 | 56.68 | 57.651 | 57.228 | 65.785 | 66.817 | 66.587 | 60 | 60.3 | 61.277 | 60.59 | 60.246 | 57.642 | 58.506 | 58.345 | 66.255 | 56.298 | 58.873 | 57.18 | 58.132 | 59.179 | 29.807 | 29.939 | 27.867 | 26.839 | 25.933 | 24.495 | 24.611 | 24.747 | 24.749 | 25.166 | 28.554 | 30.616 | 29.261 | 27.929 | 25.507 | 24.675 | 23.233 | 23.669 | 23.908 | 24.5 | 24.633 | 24.894 | 24.974 | 25.042 | 28.248 | 28.051 | 27.864 | 27.412 | 28.383 | 27.049 | 29.169 | 29.613 | 30.075 | 35.675 | 37.924 | 40.205 | 14.116 | 14.433 | 14.822 | 15.266 | 22.219 | 22.499 | 21.14 | 16.694 | 17.174 | 3.559 | 5.617 | 5.749 | 6.197 | 6.773 | 1.248 | 1.288 | 1.334 | 1.371 | 1.343 | 1.31 | 1.513 | 1.549 | 1.595 | 1.625 | 1.804 | 1.866 | 1.913 | 1.919 | 2 | 2.1 | 2.2 | 2.2 | 1.4 | 1.5 | 1.4 | 1.4 | 1.4 | 1.2 | 1 | 1 | 0.9 | 0.9 | 1 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.6 | 1.6 | 1.7 | 1.6 | 1.7 | 1.6 | 1.5 | 1.1 | 0.6 | 0.7 | 0.8 |
Total Assets
| 726.574 | 624.408 | 623.576 | 563.652 | 505.708 | 475.694 | 489.487 | 410.903 | 423.07 | 492.81 | 553.585 | 613.153 | 651.989 | 617.972 | 602.63 | 595.5 | 561.107 | 512.964 | 487.54 | 472.717 | 419.724 | 433.161 | 476.648 | 500.769 | 513.803 | 525.878 | 603.393 | 642.301 | 700.972 | 709.926 | 644.247 | 558.843 | 481.094 | 459.266 | 410.902 | 365.263 | 380.058 | 399.872 | 391.193 | 414.378 | 408.3 | 372.317 | 323.306 | 260.448 | 206.748 | 225.586 | 234.724 | 254.985 | 245.463 | 224.689 | 205.252 | 189.684 | 146.525 | 111.508 | 130.542 | 134.295 | 126.866 | 123.395 | 120.273 | 124.527 | 128.827 | 126 | 135.164 | 140.068 | 169.995 | 142.764 | 145.863 | 153.797 | 138.554 | 119.63 | 121.13 | 23.107 | 23.16 | 23.673 | 23.622 | 29.722 | 30.491 | 29.736 | 24.938 | 25.516 | 12.782 | 15.54 | 16.749 | 18.04 | 17.571 | 14.7 | 4.635 | 4.961 | 4.948 | 5.028 | 4.951 | 5.336 | 5.356 | 5.568 | 5.605 | 5.801 | 5.541 | 5.51 | 5.463 | 5.2 | 5.3 | 5.7 | 6.5 | 5.4 | 5.4 | 5.2 | 5 | 4.9 | 4.5 | 4.4 | 4.1 | 4.1 | 4.7 | 3.9 | 4.6 | 7.6 | 7.6 | 7.7 | 7.3 | 8.4 | 7.2 | 7.3 | 7.9 | 10.4 | 10.1 | 8.6 | 8.4 | 7.2 | 4.8 | 4.2 | 4.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 99.693 | 66.448 | 39.485 | 34.532 | 31.53 | 36.334 | 56.375 | 45.268 | 38.18 | 39.942 | 41.822 | 39.959 | 44.317 | 41.467 | 53.295 | 48.836 | 41.242 | 34.322 | 35.442 | 38.249 | 26.028 | 34.426 | 39.87 | 64.987 | 84.239 | 97.453 | 100.238 | 114.448 | 131.001 | 118.077 | 101.944 | 91.487 | 60.207 | 50.804 | 46.395 | 35.089 | 32.392 | 29.914 | 37.691 | 44.941 | 39.937 | 25.677 | 22.589 | 18.978 | 17.51 | 28.474 | 32.699 | 43.79 | 44.579 | 28.198 | 29.524 | 26.733 | 14.7 | 5.513 | 8.555 | 12.672 | 15.451 | 20.577 | 17.083 | 23.295 | 29.808 | 25.731 | 31.808 | 52.41 | 86.344 | 85.904 | 87.796 | 94.445 | 79.243 | 60.524 | 59.953 | 3.223 | 2.969 | 3.515 | 3.205 | 2.446 | 2.013 | 1.99 | 1.803 | 1.85 | 0.374 | 0.502 | 0.918 | 1.221 | 1.163 | 0.414 | 0.327 | 0.337 | 0.328 | 0.438 | 0.403 | 0.417 | 0.325 | 0.432 | 0.506 | 0.748 | 0.556 | 0.482 | 0.429 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.7 | 0.4 | 0.7 | 0.8 | 1.5 | 1.6 | 1.7 | 1.5 | 1.4 | 1.3 | 1.5 | 1.6 | 1.4 | 1.7 | 1 | 1.4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 3.696 | 3.282 | 2.726 | 1.447 | 1.535 | 1.491 | 1.567 | 0 | 0 | 0 | 1.367 | 0 | 0 | 1.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0.833 | 1.333 | 1.833 | 2 | 2.042 | 2.17 | 2.301 | 2.526 | 2.548 | 2.566 | 2.581 | 2.668 | 2.584 | 2.583 | 2.586 | 1.879 | 1.456 | 1.263 | 1.664 | 5.088 | 2.53 | 2.218 | 2.321 | 3.421 | 0.894 | 0.99 | 1.092 | 0.496 | 0.427 | 0.134 | 0.189 | 0.302 | 0.319 | 0.337 | 0.533 | 0.558 | 0.583 | 0.724 | 0.627 | 0.604 | 0.59 | 0.64 | 0.597 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 3.2 | 3.1 | 3.3 | 3.2 | 2.6 | 2.8 | 3.6 | 4.2 | 2.4 | 2 | 1.6 | 1.3 | 1 | 0.4 | 1.6 | 1.6 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 0 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 253.736 | 200.429 | 181.054 | 156.169 | 116.456 | 111.308 | 96.261 | 49.031 | 64.016 | 106.967 | 127.89 | 176.414 | 213.722 | 199.548 | 172.042 | 160.544 | 156.008 | 109.825 | 72.685 | 58.421 | 1.758 | 6.9 | 8.349 | 9.778 | 24.385 | 30.463 | 108.388 | 146.863 | 190.581 | 234.344 | 209.241 | 160.985 | 121.13 | 134.621 | 105.863 | 85.034 | 114.587 | 162.973 | 161.564 | 156.159 | 181.584 | 177.517 | 134.736 | 75.215 | 40.075 | 61.485 | 73.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.515 | 6.269 | 10.254 | 9.094 | 8.692 | 10.688 | 0 | 0 | 0 | 0 | 0 | 9.734 | 6.794 | 6.326 | 5.873 | 2.47 | 2.288 | 0 | 1.85 | 1.206 | 1.264 | 1.349 | 1.331 | 1.477 | 0.489 | 0.586 | 0.676 | 0.616 | 0.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.002 | 57.439 | 78.995 | 81.746 | 66.085 | 43.264 | 48.3 | 35.243 | 34.816 | 34.365 | 51.948 | 37.672 | 44.308 | 35.053 | 50.75 | 51.65 | 36.185 | 28.959 | 35.907 | 22.287 | 30.928 | 29.7 | 34.057 | 25.111 | 31.218 | 37.397 | 35.36 | 31.005 | 33.116 | 32.258 | 39.539 | 38.061 | 42.362 | 32.928 | 35.454 | 114.631 | 139.265 | 182.496 | 177.741 | 25.394 | 7.971 | 181.966 | 7.912 | 20.232 | 8.026 | 9.075 | 9.488 | 99.232 | 88.459 | 90.922 | 74.755 | 66.876 | 31.08 | 7.487 | 24.313 | 24.812 | 16.041 | 10.699 | 12.951 | 10.095 | 10.101 | 14.133 | 28.926 | 9.142 | 7.33 | 6.782 | 9.37 | 9.802 | 6.868 | 6.55 | 5.88 | 2.484 | 2.301 | 2.168 | 1.971 | 1.318 | 4.564 | 1.355 | 1.378 | 1.491 | 0.491 | 0.616 | 0.696 | 0.702 | 0.783 | 0.552 | 0.177 | 0.341 | 0.395 | 0.448 | 0.517 | 0.135 | 0.27 | 0.301 | 0.43 | 0.179 | 0.16 | 0.145 | 0.325 | 0.4 | 0.3 | 0.2 | 1 | 0.2 | 0.2 | 0.5 | 0.6 | 0.6 | 0.3 | 0.4 | 0.4 | 0.1 | 1 | 1.9 | 1.1 | 0.2 | 0.3 | 0.3 | 0.2 | 1.2 | 1.1 | 0.4 | 0.2 | 0.6 | 0.5 | 0.4 | 0.8 | 2.2 | 1.5 | 0.8 | 1.1 |
Total Current Liabilities
| 415.127 | 327.598 | 302.26 | 273.894 | 215.606 | 192.397 | 202.503 | 134.542 | 142.012 | 186.274 | 223.027 | 259.045 | 307.347 | 283.065 | 276.087 | 261.03 | 233.435 | 173.106 | 144.034 | 118.957 | 58.714 | 71.026 | 82.276 | 99.876 | 139.842 | 165.313 | 243.986 | 292.316 | 354.698 | 384.679 | 350.724 | 290.533 | 223.699 | 218.353 | 187.712 | 151.423 | 171.657 | 212.41 | 215.432 | 226.494 | 229.492 | 207.643 | 165.236 | 114.425 | 65.611 | 99.034 | 115.546 | 143.022 | 133.038 | 119.12 | 104.279 | 93.609 | 45.78 | 13 | 32.868 | 37.817 | 32.325 | 32.609 | 31.867 | 35.39 | 41.951 | 42.034 | 54.14 | 64.078 | 96.222 | 95.252 | 99.747 | 106.915 | 88.695 | 69.657 | 68.419 | 7.586 | 6.726 | 6.946 | 6.84 | 8.852 | 9.107 | 5.563 | 5.502 | 6.762 | 1.759 | 2.108 | 2.706 | 2.419 | 2.469 | 1.1 | 0.693 | 0.98 | 1.042 | 1.222 | 1.453 | 1.11 | 1.178 | 1.457 | 1.563 | 1.531 | 1.306 | 1.268 | 1.351 | 1 | 0.7 | 0.7 | 1.5 | 0.7 | 0.7 | 0.9 | 1.1 | 1 | 0.5 | 0.7 | 0.6 | 0.8 | 1.4 | 2.6 | 4.4 | 4.9 | 5 | 5.3 | 4.9 | 5.2 | 5.2 | 5.5 | 6 | 4.4 | 4.2 | 3 | 3.5 | 3.2 | 1.9 | 2.4 | 2.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.926 | 0 | 2.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.563 | 0.616 | 0.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0.833 | 1.333 | 1.833 | 2.25 | 2.875 | 3.503 | 4.134 | 4.693 | 5.423 | 6.069 | 6.715 | 1.028 | 1.624 | 3.444 | 3.468 | 0.624 | 3.948 | 5.15 | 0.481 | 0 | 0.062 | 0 | 0 | 0.832 | 0.531 | 0.132 | 0.146 | 0.201 | 0.201 | 0.201 | 0.018 | 0 | 0.012 | 0.032 | 0.044 | 0.044 | 0.056 | 0.068 | 0.092 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 1.8 | 1.7 | 1 | 1.1 | 1.2 | 1 | 0.4 | 0.9 |
Deferred Revenue Non-Current
| 0 | 0 | -2.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.247 | -0.607 | -1.24 | 0 | -0.506 | -0.506 | -0.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 1.5 | 1.5 | -0.3 | -0.7 | 1.1 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 25.347 | 0 | 0 | 0 | 17.291 | 0 | 0 | 0 | 19.116 | 0.133 | 0.751 | 0.35 | 0 | 0.472 | 0.642 | 0.32 | 0 | 0 | 0 | 0 | 0 | 1.388 | 2.146 | 1.46 | 1.279 | 1.788 | 1.206 | 9.846 | 0.954 | 0 | 0 | 3.139 | 1.335 | 1.631 | 0.821 | 0.419 | 0.809 | 0.295 | 0.33 | 0.372 | 0.293 | 0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.495 | 1.382 | 1.471 | 1.176 | 1.421 | 1.603 | 1.618 | 2.159 | 2.244 | 2.556 | 2.52 | 2.681 | 0.202 | 0.826 | 1.064 | 1.807 | 1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Other Non-Current Liabilities
| 3.379 | 3.655 | 5.03 | 4.925 | 5.066 | 5.348 | 6.087 | 2.695 | 4.022 | 2.473 | 4.963 | 4.18 | 3.356 | 3.741 | 4.135 | 3.334 | 2.883 | 2.638 | 2.476 | 1.779 | 1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.006 | 0.008 | 0.01 | 0.01 | 0.011 | 0.009 | 0.01 | 0.01 | 0.027 | 0.028 | 0.029 | 0.033 | 0.034 | 0.037 | 0.038 | 0.031 | 0.028 | 0.025 | 0.085 | 0.077 | 0.075 | 0.093 | 0.116 | 0.046 | 0.021 | 0.031 | 1.485 | 0.019 | 0.013 | 0.012 | 0.01 | 0.01 | 0.011 | 0.012 | 0 | 0.313 | 0 | 0.088 | 0.109 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.2 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.7 | 0.4 | 0.7 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | -1.9 | -1.9 | -1.5 | -1.5 | 0 | 0 | -1.1 | -0.9 |
Total Non-Current Liabilities
| 3.379 | 3.655 | 30.377 | 4.925 | 5.066 | 5.348 | 6.087 | 4.621 | 4.022 | 4.523 | 4.963 | 4.313 | 4.107 | 4.091 | 4.135 | 3.806 | 3.525 | 2.958 | 2.476 | 2.342 | 1.941 | 0.645 | 52.776 | 1.388 | 2.146 | 1.46 | 1.279 | 1.788 | 1.206 | 9.846 | 0.954 | 252.472 | 181.337 | 3.139 | 1.335 | 1.631 | 0.821 | 0.419 | 0.809 | 0.295 | 0.33 | 0.372 | 0.293 | 0.208 | 0.006 | 0.008 | 0.01 | 0.01 | 0.011 | 0.009 | 0.01 | 0.01 | 0.027 | 0.028 | 0.029 | 0.033 | 0.034 | 0.037 | 0.038 | 0.364 | 0.861 | 1.358 | 1.918 | 2.327 | 2.95 | 3.596 | 4.25 | 4.739 | 5.939 | 7.482 | 8.2 | 2.223 | 3.058 | 5.059 | 5.096 | 2.793 | 6.203 | 7.718 | 3.001 | 2.994 | 0.264 | 0.914 | 1.173 | 2.639 | 2.066 | 0.132 | 0.146 | 0.201 | 0.201 | 0.201 | 0.018 | 0.975 | 0.012 | 0.032 | 0.044 | 0.044 | 0.056 | 0.068 | 0.092 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.2 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.7 | 0.4 | 0.7 | 3.3 | 4.7 | 4.7 | 5 | 0.1 | 0.1 | 0.1 | 5.1 | 0.1 | 1.9 | 1.8 | 1.1 | 1.2 | 1.3 | 1.1 | 0.5 | 0.9 |
Total Liabilities
| 418.506 | 331.253 | 332.637 | 278.819 | 220.672 | 197.745 | 208.59 | 139.163 | 146.034 | 190.797 | 227.99 | 263.358 | 311.454 | 287.156 | 280.222 | 264.836 | 236.96 | 176.064 | 146.51 | 121.299 | 60.655 | 71.671 | 82.276 | 101.264 | 141.988 | 166.773 | 245.265 | 294.104 | 355.904 | 394.525 | 351.678 | 290.533 | 223.699 | 221.492 | 189.047 | 153.054 | 172.478 | 212.829 | 216.241 | 226.789 | 229.822 | 208.015 | 165.529 | 114.633 | 65.617 | 99.042 | 115.556 | 143.032 | 133.049 | 119.129 | 104.289 | 93.619 | 45.807 | 13.028 | 32.897 | 37.85 | 32.359 | 32.646 | 31.905 | 35.754 | 42.812 | 43.392 | 56.058 | 66.405 | 99.172 | 98.848 | 103.997 | 111.654 | 94.634 | 77.139 | 76.619 | 9.809 | 9.784 | 12.005 | 11.936 | 11.645 | 15.31 | 13.281 | 8.503 | 9.756 | 2.023 | 3.022 | 3.879 | 5.058 | 4.535 | 1.232 | 0.838 | 1.181 | 1.243 | 1.423 | 1.471 | 1.11 | 1.19 | 1.489 | 1.607 | 1.575 | 1.362 | 1.335 | 1.443 | 1.1 | 0.8 | 0.8 | 1.6 | 1 | 1.1 | 1.1 | 1.1 | 1 | 0.5 | 0.7 | 0.6 | 0.8 | 1.4 | 2.6 | 4.5 | 5 | 5.1 | 5.5 | 5 | 5.4 | 5.3 | 5.5 | 6.1 | 6.3 | 6 | 4.1 | 4.7 | 4.5 | 3 | 3 | 3.8 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.374 | 2.368 | 2.368 | 2.366 | 2.366 | 2.356 | 2.354 | 2.351 | 2.347 | 2.346 | 2.346 | 2.346 | 2.346 | 2.337 | 2.336 | 2.336 | 2.336 | 2.336 | 2.333 | 2.331 | 2.323 | 2.319 | 2.292 | 2.255 | 2.229 | 2.226 | 2.224 | 2.219 | 2.201 | 2.195 | 2.18 | 2.166 | 2.156 | 2.143 | 2.13 | 2.103 | 2.096 | 2.096 | 2.091 | 2.062 | 2.052 | 2.049 | 2.042 | 2.042 | 2.041 | 2.04 | 2.04 | 2.04 | 2.039 | 2.038 | 2.037 | 2.027 | 2.02 | 2.015 | 2.014 | 2.011 | 1.668 | 1.667 | 1.665 | 1.664 | 1.664 | 1.664 | 0.686 | 0.686 | 0.572 | 0.572 | 0.56 | 0.466 | 0.414 | 0.414 | 0.394 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.441 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 243.519 | 229.364 | 225.507 | 217.486 | 216.009 | 206.584 | 207.832 | 197.567 | 193.205 | 192.463 | 188.69 | 190.308 | 181.862 | 172.934 | 166.11 | 176.186 | 170.653 | 184.633 | 189.306 | 200.401 | 211.167 | 213.921 | 247.616 | 253.716 | 225.174 | 212.095 | 211.112 | 204.095 | 202.413 | 175.274 | 154.649 | 134.298 | 131.485 | 111.811 | 99.581 | 92.853 | 92.418 | 81.117 | 73.614 | 67.616 | 65.36 | 56.81 | 53.335 | 44.171 | 42.884 | 30.26 | 23.85 | 17.289 | 19.583 | 13.382 | 8.944 | 4.36 | 9.152 | 7.082 | 6.476 | 5.561 | 4.026 | 0.725 | -1.297 | -0.722 | -2.685 | -5.37 | -8.337 | -13.371 | -15.995 | -16.801 | -18.356 | -17.791 | -15.832 | -17.166 | -15.151 | -15.466 | -15.211 | -15.056 | -15.038 | -8.225 | -7.938 | -4.896 | -4.916 | -4.59 | -4.448 | -2.689 | -2.337 | -2.196 | -2.142 | -1.714 | -1.74 | -1.757 | -1.831 | -1.932 | -2.057 | -1.311 | -1.37 | -1.458 | -1.539 | -1.311 | -1.358 | -1.362 | -1.516 | -1.4 | -1.1 | -0.6 | -0.7 | -1.1 | -1.1 | -1.2 | -1.4 | -1.5 | -1.4 | -1.6 | -1.9 | -2 | -2.1 | -2.3 | -3.5 | -1 | -1.1 | -1.2 | -1.1 | -0.3 | -0.4 | -0.5 | -0.5 | 2 | 1.9 | 2.3 | 2.2 | 1.3 | 0.4 | -0.2 | -0.5 |
Accumulated Other Comprehensive Income/Loss
| -4.083 | -5.356 | -3.597 | -4.65 | -3.341 | -2.473 | -2.876 | -5.052 | -4.402 | -3.715 | -2.451 | -1.809 | -1.338 | -1.199 | -1.081 | -1.766 | -1.445 | -1.362 | -1.116 | -1.171 | -1.406 | -1.4 | -0.346 | -0.942 | 0.15 | 0.843 | 1.422 | -0.008 | 0.131 | -0.658 | -0.762 | -0.757 | -0.431 | 0.08 | -0.565 | -0.411 | -4.584 | -4.455 | -4.396 | -4.286 | -4.35 | -4.27 | -4.207 | -4.081 | -3.987 | -3.853 | -3.762 | -3.751 | -3.63 | -3.52 | -3.433 | -3.322 | -3.21 | -3.096 | -2.979 | -4.389 | -4.292 | -4.164 | -0.001 | -0.01 | -0.026 | -0.044 | 0.675 | 0.694 | 0.727 | 0.751 | 0.727 | 0.81 | 0.836 | 0.827 | 0.841 | 0.842 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.554 | -3 | -3 | -3.2 | -3.1 | -3 | -2.9 | -2.8 | -2.8 | -2.7 | -2.6 | -2.5 | -2.5 | -2.4 | -2.3 | -2.2 | 0 | 0 | 0 | 0 | -1.7 | -1.1 | -1.1 | -1.1 | -1.3 | -1.1 | -1.1 | -1.1 | -1.1 | -0.9 | -0.8 | -0.7 | 0 |
Other Total Stockholders Equity
| 66.258 | 66.773 | 66.655 | 69.623 | 69.994 | 71.464 | 73.567 | 77.648 | 86.656 | 111.688 | 137.785 | 157.187 | 155.904 | 154.974 | 153.282 | 152.149 | 150.847 | 149.531 | 148.713 | 148.031 | 147.445 | 146.932 | 144.961 | 144.507 | 144.135 | 143.783 | 143.215 | 141.766 | 140.182 | 137.401 | 135.426 | 129.97 | 122.732 | 118.425 | 117.274 | 116.636 | 115.588 | 110.897 | 109.663 | 107.19 | 104.687 | 102.542 | 100.83 | 98.913 | 96.065 | 95.407 | 94.971 | 93.622 | 91.466 | 90.603 | 90.271 | 89.663 | 89.524 | 89.357 | 89.129 | 88.844 | 88.441 | 87.985 | 87.629 | 87.468 | 86.699 | 86.002 | 84.753 | 84.326 | 84.08 | 58.298 | 57.828 | 57.459 | 57.252 | 57.166 | 57.157 | 27.236 | 27.052 | 25.303 | 25.303 | 24.893 | 21.804 | 20.088 | 19.767 | 19.107 | 14.088 | 14.088 | 14.088 | 14.059 | 14.059 | 14.063 | 5.469 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.109 | 5.65 | 8.2 | 8.2 | 8.3 | 8.3 | 8.1 | 7.9 | 7.8 | 7.8 | 7.7 | 7.5 | 7.4 | 7.5 | 7.3 | 7.3 | 5.4 | 3.6 | 3.6 | 3.6 | 3.4 | 5.1 | 4.4 | 3.4 | 3.4 | 3.6 | 3.2 | 3.3 | 3.3 | 2.6 | 2.3 | 2.2 | 2.1 | 1.4 |
Total Shareholders Equity
| 308.068 | 293.155 | 290.939 | 284.833 | 285.036 | 277.949 | 280.897 | 272.537 | 277.833 | 302.81 | 326.392 | 348.054 | 338.794 | 329.075 | 320.667 | 328.923 | 322.406 | 335.149 | 339.249 | 349.607 | 359.552 | 361.799 | 394.568 | 399.617 | 371.795 | 359.057 | 358.085 | 348.186 | 345.057 | 314.34 | 291.632 | 265.803 | 256.041 | 232.545 | 218.516 | 211.302 | 210.225 | 194.215 | 185.472 | 176.986 | 172.213 | 161.508 | 156.308 | 145.214 | 141.052 | 127.763 | 120.917 | 113.002 | 113.111 | 106.037 | 101.264 | 96.065 | 100.718 | 98.48 | 97.645 | 96.445 | 94.507 | 90.749 | 88.368 | 88.773 | 86.015 | 82.608 | 79.106 | 73.663 | 70.823 | 43.916 | 41.866 | 42.143 | 43.92 | 42.491 | 44.511 | 13.298 | 13.376 | 11.668 | 11.686 | 18.077 | 15.181 | 16.455 | 16.435 | 15.76 | 10.759 | 12.518 | 12.87 | 12.982 | 13.036 | 13.468 | 3.797 | 3.779 | 3.706 | 3.604 | 3.479 | 4.226 | 4.167 | 4.079 | 3.998 | 4.226 | 4.179 | 4.175 | 4.02 | 4.2 | 4.5 | 4.9 | 4.9 | 4.4 | 4.3 | 4.2 | 4 | 3.9 | 3.9 | 3.7 | 3.5 | 3.3 | 3.3 | 1.3 | 0.1 | 2.6 | 2.5 | 2.2 | 2.3 | 3 | 1.9 | 1.8 | 1.8 | 4.1 | 4.1 | 4.5 | 3.7 | 2.7 | 1.8 | 1.2 | 0.9 |
Total Equity
| 308.068 | 293.155 | 290.939 | 284.833 | 285.036 | 277.949 | 280.897 | 271.74 | 277.036 | 302.013 | 325.595 | 349.795 | 340.535 | 330.816 | 322.408 | 330.664 | 324.147 | 336.9 | 341.03 | 351.418 | 359.069 | 361.49 | 394.372 | 399.505 | 371.815 | 359.105 | 358.128 | 348.197 | 345.068 | 315.401 | 292.569 | 268.31 | 257.395 | 237.774 | 221.855 | 212.209 | 207.58 | 187.043 | 174.952 | 187.589 | 178.478 | 164.302 | 157.777 | 145.815 | 141.131 | 126.544 | 119.168 | 111.953 | 112.414 | 105.56 | 100.963 | 96.065 | 100.718 | 98.48 | 97.645 | 96.445 | 94.507 | 90.749 | 88.368 | 88.773 | 86.015 | 82.608 | 79.106 | 73.663 | 70.823 | 43.916 | 41.866 | 42.143 | 43.92 | 42.491 | 44.511 | 13.298 | 13.376 | 11.668 | 11.686 | 18.077 | 15.181 | 16.455 | 16.435 | 15.76 | 10.759 | 12.518 | 12.87 | 12.982 | 13.036 | 13.468 | 3.797 | 3.779 | 3.706 | 3.604 | 3.479 | 4.226 | 4.167 | 4.079 | 3.998 | 4.226 | 4.179 | 4.175 | 4.02 | 4.2 | 4.5 | 4.9 | 4.9 | 4.4 | 4.3 | 4.2 | 4 | 3.9 | 3.9 | 3.7 | 3.5 | 3.3 | 3.3 | 1.3 | 0.1 | 2.6 | 2.5 | 2.2 | 2.3 | 3 | 1.9 | 1.8 | 1.8 | 4.1 | 4.1 | 4.5 | 3.7 | 2.7 | 1.8 | 1.2 | 0.9 |
Total Liabilities & Shareholders Equity
| 726.574 | 624.408 | 623.576 | 563.652 | 505.708 | 475.694 | 489.487 | 410.903 | 423.07 | 492.81 | 553.585 | 613.153 | 651.989 | 617.972 | 602.63 | 595.5 | 561.107 | 512.964 | 487.54 | 472.717 | 419.724 | 433.161 | 476.648 | 500.769 | 513.803 | 525.878 | 603.393 | 642.301 | 700.972 | 709.926 | 644.247 | 558.843 | 481.094 | 459.266 | 410.902 | 365.263 | 380.058 | 399.872 | 391.193 | 414.378 | 408.3 | 372.317 | 323.306 | 260.448 | 206.748 | 225.586 | 234.724 | 254.985 | 245.463 | 224.689 | 205.252 | 189.684 | 146.525 | 111.508 | 130.542 | 134.295 | 126.866 | 123.395 | 120.273 | 124.527 | 128.827 | 126 | 135.164 | 140.068 | 169.995 | 142.764 | 145.863 | 153.797 | 138.554 | 119.63 | 121.13 | 23.107 | 23.16 | 23.673 | 23.622 | 29.722 | 30.491 | 29.736 | 24.938 | 25.516 | 12.782 | 15.54 | 16.749 | 18.04 | 17.571 | 14.7 | 4.635 | 4.961 | 4.948 | 5.028 | 4.951 | 5.336 | 5.356 | 5.568 | 5.605 | 5.801 | 5.541 | 5.51 | 5.463 | 5.3 | 5.3 | 5.7 | 6.5 | 5.4 | 5.4 | 5.3 | 5 | 4.9 | 4.5 | 4.4 | 4.1 | 4.1 | 4.7 | 3.9 | 4.6 | 7.6 | 7.6 | 7.7 | 7.3 | 8.4 | 7.2 | 7.3 | 7.9 | 10.4 | 10.1 | 8.6 | 8.4 | 7.2 | 4.8 | 4.2 | 4.7 |