Anika Therapeutics, Inc.
NASDAQ:ANIK
16.65 (USD) • At close December 26, 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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 62.368 | 62.822 | 68.629 | 72.867 | 70.651 | 65.071 | 79.737 | 86.327 | 87.777 | 91.392 | 90.325 | 94.386 | 90.976 | 97.181 | 94.599 | 95.817 | 104.216 | 116.746 | 65.833 | 157.463 | 103.381 | 69.407 | 95.514 | 89.042 | 81.825 | 126.047 | 141.797 | 133.256 | 126.96 | 117.874 | 119.368 | 104.261 | 98.047 | 89.125 | 92.837 | 110.707 | 108.469 | 103.92 | 99.802 | 100.156 | 71.772 | 84.88 | 82.16 | 63.333 | 64.055 | 54.14 | 50.966 | 44.067 | 39.856 | 37.91 | 34.003 | 35.777 | 29.049 | 26.829 | 29.079 | 28.202 | 25.766 | 23.649 | 23.168 | 24.427 | 38.54 | 39.55 | 40.427 | 43.194 | 35.368 | 37.297 | 38.953 | 35.904 | 46.16 | 44.751 | 43.781 | 47.167 | 47.42 | 46.127 | 44.46 | 44.747 | 45.872 | 39.93 | 40.337 | 39.339 | 34.003 | 33.536 | 34.499 | 14.592 | 12.611 | 11.453 | 10.49 | 11.002 | 7.201 | 7.478 | 10.448 | 9.065 | 10.001 | 8.264 | 6.387 | 8.266 | 5.678 | 5.469 | 8.946 | 6.4 | 1.4 | 5.2 | 5.6 | 10.7 | 12.7 | 23.5 | 22.4 | 22.7 | 3.1 | 2.9 | 2.6 | 2.9 | 3.7 | 4 | 1.5 | 2.2 | 2.8 | 3.3 | 1.6 | 2 | 2.6 | 3.3 | 3.5 | 4.5 | 5.1 | 5.4 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.501 | 20.542 | 27.624 | 26.452 | 27.48 | 69.825 | 72.045 | 71.222 | 69.972 | 67.186 | 13.25 | 21.25 | 24 | 25.75 | 25 | 19.25 | 20.5 | 22.25 | 22.5 | 23 | 27.751 | 22.007 | 18.513 | 12.5 | 6.75 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.502 | 3.509 | 3.516 | 3.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 2.5 | 4.5 | 4.5 | 2 | 3.994 | 3.958 | 7.422 | 10.42 | 10.04 | 12.292 | 13.682 | 5.16 | 8.2 | 13.6 | 10.2 | 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
| 62.368 | 62.822 | 68.629 | 72.867 | 70.651 | 65.071 | 79.737 | 86.327 | 87.777 | 91.392 | 90.325 | 94.386 | 90.976 | 97.181 | 94.599 | 98.318 | 124.758 | 144.37 | 92.285 | 184.943 | 173.206 | 141.452 | 166.736 | 159.014 | 149.011 | 139.297 | 163.047 | 157.256 | 152.71 | 142.874 | 138.618 | 124.761 | 120.297 | 111.625 | 115.837 | 138.458 | 130.476 | 122.433 | 112.302 | 106.906 | 91.772 | 84.88 | 82.16 | 63.333 | 64.055 | 54.14 | 50.966 | 44.067 | 39.856 | 37.91 | 34.003 | 35.777 | 29.049 | 26.829 | 29.079 | 28.202 | 25.766 | 23.649 | 23.168 | 24.427 | 38.54 | 39.55 | 40.427 | 43.194 | 35.368 | 37.297 | 38.953 | 39.406 | 49.669 | 48.267 | 47.304 | 47.167 | 47.42 | 46.127 | 44.46 | 44.747 | 45.872 | 39.93 | 40.337 | 39.339 | 34.003 | 33.536 | 34.499 | 14.592 | 12.611 | 11.453 | 12.99 | 13.502 | 11.701 | 11.978 | 12.448 | 13.059 | 13.959 | 15.686 | 16.807 | 18.306 | 17.97 | 19.151 | 14.106 | 14.6 | 15 | 15.4 | 5.6 | 10.7 | 12.7 | 23.5 | 22.4 | 22.7 | 3.1 | 2.9 | 2.6 | 2.9 | 3.7 | 4 | 1.5 | 2.2 | 2.8 | 3.3 | 1.6 | 2 | 2.6 | 3.3 | 3.5 | 4.5 | 5.1 | 5.4 |
Net Receivables
| 28.357 | 33.773 | 32.077 | 35.961 | 34.682 | 36.737 | 30.629 | 34.627 | 34.168 | 32.172 | 29.313 | 29.843 | 32.352 | 29.426 | 26.509 | 24.102 | 23.009 | 24.094 | 28.101 | 23.079 | 23.889 | 23.073 | 18.265 | 20.775 | 20.771 | 23.389 | 18.289 | 23.825 | 23.804 | 30.45 | 21.079 | 27.598 | 21.833 | 24.597 | 14.798 | 21.652 | 23.376 | 19.166 | 16.025 | 17.152 | 20.17 | 19.235 | 16.466 | 18.737 | 16.497 | 19.065 | 14.784 | 21.462 | 16.344 | 17.694 | 17.003 | 17.308 | 17.727 | 17.02 | 12.488 | 14.82 | 14.73 | 15.061 | 12.707 | 11.779 | 7.982 | 6.456 | 6.483 | 5.418 | 6.53 | 5.932 | 3.29 | 5.796 | 4.966 | 6.751 | 3.007 | 3.51 | 2.748 | 2.768 | 2.24 | 2.066 | 1.567 | 2.744 | 2.558 | 2.354 | 3.075 | 1.693 | 2.975 | 1.421 | 1.909 | 2.105 | 0.948 | 1.198 | 2.303 | 2.229 | 2.053 | 2.241 | 2.003 | 1.206 | 1.252 | 1.692 | 1.85 | 2.116 | 1.812 | 2.1 | 2.4 | 2.8 | 2.3 | 3 | 2.3 | 2.7 | 2.7 | 1.9 | 1 | 1.2 | 0.7 | 0.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.2 | 0.5 | 0.2 | 0.4 | 0.2 | 0.2 | 0.6 | 0.5 | 0.3 | 0 |
Inventory
| 39.629 | 51.464 | 49.408 | 46.386 | 43.724 | 42.604 | 41.319 | 39.765 | 37.237 | 35.336 | 35.225 | 36.01 | 35.019 | 42.857 | 42.718 | 46.209 | 47.882 | 46.479 | 35.081 | 21.995 | 25.243 | 22.986 | 22.617 | 21.3 | 23.828 | 24.06 | 22.77 | 22.035 | 20.252 | 17.584 | 16.18 | 15.983 | 18.02 | 17.264 | 15.765 | 14.938 | 12.075 | 11.718 | 12.516 | 12.407 | 13.582 | 13.864 | 12.981 | 10.997 | 11.582 | 10.358 | 9.948 | 8.283 | 8.932 | 10.777 | 9.08 | 7.302 | 7.874 | 9.172 | 8.774 | 8.95 | 9.395 | 8.37 | 8.785 | 8.441 | 6.951 | 7.305 | 5.897 | 5.52 | 5.041 | 4.782 | 5.369 | 4.39 | 4.713 | 5.538 | 5.984 | 5.396 | 5.604 | 4.435 | 3.501 | 3.271 | 3.345 | 4.037 | 3.764 | 4.227 | 4.166 | 3.749 | 3.622 | 3.627 | 3.342 | 3.228 | 3.174 | 2.924 | 2.776 | 2.787 | 3.166 | 3.727 | 3.934 | 4.625 | 4.777 | 4.738 | 6.566 | 7.234 | 6.793 | 5.5 | 4.2 | 4 | 3.5 | 3.5 | 3.3 | 2.8 | 2.8 | 2.5 | 2.7 | 2.4 | 2.5 | 2.6 | 2.5 | 2.9 | 3.1 | 3.2 | 3.3 | 3.6 | 3.7 | 3.3 | 3.4 | 3.1 | 2.9 | 2.7 | 2.6 | 0 |
Other Current Assets
| 5.752 | 6.941 | 8.848 | 8.095 | 7.721 | 7.789 | 8.646 | 17.656 | 17.158 | 17.912 | 20.918 | 16.578 | 14.866 | 16.594 | 19.296 | 8.754 | 6.226 | 6.34 | 5.659 | 4.289 | 1.479 | 2.413 | 2.077 | 1.854 | 1.981 | 4.244 | 4.081 | 3.211 | 2.268 | 1.973 | 1.173 | 2.098 | 0.924 | 1.158 | 1.5 | 1.385 | 2.356 | 2.408 | 5.078 | 2.56 | 3.131 | 1.538 | 1.876 | 1.525 | 2.868 | 3.831 | 2.997 | 3.571 | 3.27 | 3.219 | 3.866 | 3.75 | 3.998 | 4.465 | 4.692 | 4.351 | 4.256 | 4.43 | 5.118 | 5.077 | 1.639 | 1.74 | 2.094 | 1.699 | 1.989 | 2.17 | 2.619 | 2.851 | 1.824 | 1.741 | 1.782 | 1.533 | 1.489 | 1.76 | 1.937 | 2.327 | 1.683 | 2.44 | 2.402 | 3.163 | 2.768 | 2.265 | 1.875 | 0.899 | 0.394 | 0.249 | 0.245 | 0.32 | 0.624 | 0.456 | 0.343 | 0.54 | 0.365 | 0.475 | 0.457 | 0.613 | 0.46 | 0.486 | 0.475 | 0.7 | 0.5 | 0.6 | 16.6 | 12.3 | 11.8 | 0.7 | 0.4 | 0.7 | 0.5 | 0.6 | 0.4 | 0.3 | 0.5 | 0.4 | 0.2 | 0.3 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 |
Total Current Assets
| 136.106 | 155 | 158.962 | 163.309 | 156.778 | 152.201 | 160.331 | 169.547 | 167.761 | 167.856 | 165.322 | 168.528 | 165.78 | 177.761 | 173.474 | 177.383 | 201.875 | 221.283 | 160.591 | 235.747 | 223.817 | 189.924 | 209.695 | 202.943 | 195.591 | 190.991 | 208.187 | 206.327 | 199.034 | 192.881 | 177.05 | 170.44 | 161.074 | 154.644 | 147.9 | 176.433 | 168.284 | 155.726 | 145.921 | 139.025 | 128.656 | 119.517 | 113.485 | 94.592 | 95.003 | 86.474 | 78.695 | 77.384 | 68.402 | 69.599 | 63.953 | 64.138 | 58.648 | 57.485 | 55.033 | 56.322 | 54.147 | 51.51 | 49.778 | 49.805 | 55.112 | 55.051 | 54.901 | 55.83 | 48.928 | 50.182 | 50.231 | 52.443 | 61.171 | 62.297 | 58.077 | 57.606 | 57.261 | 55.089 | 52.138 | 52.41 | 52.467 | 49.151 | 49.061 | 49.083 | 44.012 | 41.243 | 42.971 | 20.539 | 18.256 | 17.035 | 17.357 | 17.944 | 17.404 | 17.449 | 18.01 | 19.568 | 20.262 | 21.992 | 23.293 | 25.349 | 26.846 | 28.987 | 23.186 | 22.9 | 22.1 | 22.8 | 28 | 29.5 | 30.1 | 29.7 | 28.3 | 27.8 | 7.3 | 7.1 | 6.2 | 6.7 | 7.3 | 7.9 | 5.4 | 6.2 | 6.6 | 7.9 | 5.6 | 5.8 | 6.3 | 6.8 | 7.2 | 7.8 | 8.1 | 5.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 71.78 | 75.45 | 74.238 | 74.965 | 74.99 | 77.619 | 78.978 | 78.975 | 78.377 | 79.694 | 68.471 | 68.559 | 70.508 | 71.389 | 71.456 | 73.232 | 74.527 | 75.855 | 77.76 | 73.647 | 74.832 | 76.455 | 76.799 | 54.111 | 55.041 | 55.377 | 55.772 | 56.183 | 53.973 | 52.272 | 51.593 | 52.296 | 51.058 | 49.198 | 46.839 | 40.108 | 33.797 | 31.523 | 31.19 | 31.669 | 32.037 | 32.388 | 32.634 | 32.939 | 33.262 | 33.847 | 34.479 | 35.113 | 35.937 | 36.421 | 36.674 | 36.47 | 36.695 | 36.885 | 36.78 | 36.981 | 36.42 | 35.994 | 36.003 | 35.748 | 33.732 | 33.346 | 32.972 | 32.247 | 31.327 | 30.084 | 24.393 | 19.37 | 12.184 | 5.481 | 3.515 | 3.018 | 2.966 | 2.925 | 2.375 | 2.096 | 1.695 | 1.059 | 0.912 | 0.955 | 1.093 | 1.082 | 1.175 | 1.191 | 1.358 | 1.577 | 1.788 | 1.941 | 2.202 | 2.445 | 2.691 | 2.947 | 3.191 | 3.278 | 3.033 | 3.123 | 3.266 | 3.464 | 3.405 | 3.5 | 3.5 | 3 | 2.8 | 2.6 | 2.4 | 2.2 | 1.2 | 0.8 | 0.6 | 0.7 | 0.8 | 1.2 | 1.3 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.2 |
Goodwill
| 7.656 | 7.35 | 7.403 | 7.571 | 7.253 | 7.467 | 7.462 | 7.339 | 6.721 | 7.169 | 7.625 | 7.781 | 7.95 | 8.149 | 8.045 | 8.413 | 32.419 | 33.958 | 31.946 | 7.694 | 7.489 | 7.798 | 7.695 | 7.851 | 7.959 | 8.013 | 8.452 | 8.218 | 8.104 | 7.836 | 7.328 | 7.214 | 7.69 | 7.568 | 7.79 | 7.482 | 7.713 | 7.611 | 7.443 | 8.339 | 8.702 | 9.361 | 9.434 | 9.444 | 9.275 | 8.923 | 8.792 | 9.066 | 8.819 | 8.628 | 9.15 | 8.883 | 9.328 | 9.872 | 9.672 | 9.092 | 6.99 | 6.269 | 7.183 | 7.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.081 | 3.969 | 4.297 | 4.626 | 68.762 | 70.707 | 72.653 | 74.599 | 76.545 | 78.49 | 80.436 | 82.382 | 85.021 | 87.084 | 88.986 | 91.157 | 94.291 | 95.978 | 98.718 | 7.585 | 7.68 | 8.303 | 8.467 | 9.191 | 9.564 | 9.876 | 10.678 | 10.635 | 10.738 | 10.626 | 10.162 | 10.227 | 11.171 | 11.259 | 11.859 | 11.656 | 12.988 | 13.084 | 13.061 | 14.895 | 16.034 | 17.762 | 18.439 | 18.998 | 19.197 | 18.997 | 19.23 | 20.335 | 21.464 | 21.506 | 23.3 | 23.149 | 24.81 | 26.782 | 26.806 | 25.764 | 30.375 | 27.79 | 31.059 | 33.577 | 0.892 | 0.907 | 0.922 | 0.936 | 0.951 | 0.966 | 0.98 | 0.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.737 | 11.319 | 11.7 | 12.197 | 76.015 | 78.174 | 80.115 | 81.938 | 83.266 | 85.659 | 88.061 | 90.163 | 92.971 | 95.233 | 97.031 | 99.57 | 126.71 | 129.936 | 130.664 | 15.279 | 15.169 | 16.101 | 16.162 | 17.042 | 17.523 | 17.889 | 19.13 | 18.853 | 18.842 | 18.462 | 17.49 | 17.441 | 18.861 | 18.827 | 19.649 | 19.138 | 20.701 | 20.695 | 20.505 | 23.233 | 24.736 | 27.123 | 27.874 | 28.442 | 28.472 | 27.92 | 28.022 | 29.401 | 30.283 | 30.134 | 32.451 | 32.032 | 34.138 | 36.654 | 36.477 | 34.856 | 37.365 | 34.059 | 38.242 | 41.23 | 0.892 | 0.907 | 0.922 | 0.936 | 0.951 | 0.966 | 0.98 | 0.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -0 | 0 | 4.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.409 | -1.46 | -1.488 | 0 | -0.659 | -0.659 | -0.659 | 0 | -1.989 | -1.989 | -1.989 | 0 | 0.249 | 0.221 | 0.152 | 0 | 0.3 | 0.368 | 0.472 | 0 | 0.397 | 0.405 | 0.414 | 0 | 0.345 | 0 | 0 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.472 | 1.362 | 1.273 | 1.489 | 1.424 | 1.498 | 1.519 | 1.449 | 0 | 0 | 0 | 17.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.409 | 1.46 | 1.488 | 0 | 0.659 | 0.659 | 0.659 | 0 | 1.989 | 1.989 | 1.989 | 0 | 1.919 | 1.919 | 1.919 | 0 | 1.991 | 1.991 | 1.89 | 0.392 | 1.524 | 2.147 | 2.806 | 3.506 | 6.393 | 6.303 | 6.214 | 6.301 | 6.524 | 6.492 | 6.362 | 6.256 | 7.525 | 7.484 | 7.437 | 7.297 | 8.142 | 8.093 | 8.036 | 7.969 | 8.513 | 9.357 | 9.357 | 9.357 | 8.818 | 8.202 | 8.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.31 | 19.524 | 17.571 | 14.046 | 18.951 | 19.39 | 18.131 | 17.219 | 18.342 | 20.914 | 20.385 | 2.513 | 23.671 | 18.748 | 20.292 | 15.42 | 13.226 | 13.451 | 27.507 | 7.478 | 5.761 | 4.884 | 4.003 | 4.897 | 1.109 | 1.157 | 1.247 | 1.254 | 1.283 | 1.389 | 1.234 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.146 | 0.154 | 0.163 | 0.171 | -1.919 | -1.919 | -1.919 | 0.205 | -1.991 | -1.991 | -1.89 | 0.385 | 0 | 0 | 0 | 0.413 | 0 | 0.351 | 0.358 | 0 | 0.561 | 0.592 | 0.598 | 0.433 | 0.349 | 0.399 | 0.399 | 0.193 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.143 | 0.202 | 0.202 | 0.202 | 0.321 | 0.321 | 0.401 | 0.401 | -82.894 | 0.372 | 0.506 | 0.507 | 0.507 | 0.478 | 6.065 | 6.1 | 6.1 | 6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 2.5 |
Total Non-Current Assets
| 95.299 | 107.655 | 104.782 | 107.323 | 171.38 | 176.681 | 178.743 | 179.581 | 179.985 | 186.267 | 176.917 | 179.007 | 187.15 | 185.37 | 188.779 | 188.222 | 214.463 | 219.242 | 235.931 | 96.404 | 95.762 | 97.44 | 96.964 | 76.05 | 73.673 | 74.423 | 76.149 | 76.29 | 74.098 | 72.123 | 70.317 | 69.806 | 69.988 | 68.094 | 66.557 | 59.315 | 54.567 | 52.287 | 51.764 | 54.971 | 56.842 | 59.58 | 60.577 | 61.45 | 61.88 | 61.921 | 62.663 | 64.685 | 66.47 | 66.777 | 69.276 | 68.707 | 71.133 | 73.907 | 73.729 | 72.615 | 75.707 | 72.605 | 77.464 | 80.897 | 41.362 | 40.907 | 40.465 | 39.99 | 39.364 | 38.134 | 32.334 | 27.054 | 20.058 | 13.365 | 11.352 | 10.508 | 11.25 | 11.161 | 10.555 | 10.208 | 10.351 | 10.559 | 10.412 | 10.455 | 10.054 | 9.427 | 9.721 | 1.334 | 1.501 | 1.779 | 1.99 | 2.143 | 2.524 | 2.766 | 3.092 | 3.348 | 3.562 | 3.65 | 3.539 | 3.63 | 3.773 | 3.941 | 9.47 | 9.6 | 9.6 | 9 | 3.1 | 2.9 | 2.7 | 2.4 | 1.6 | 0.9 | 0.8 | 0.8 | 0.9 | 1.2 | 1.3 | 1.5 | 1.6 | 1.5 | 1.4 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 3.7 |
Total Assets
| 231.405 | 262.655 | 263.744 | 270.632 | 328.158 | 328.882 | 339.074 | 349.128 | 347.746 | 354.123 | 342.239 | 347.535 | 352.93 | 363.131 | 362.253 | 365.605 | 416.338 | 440.525 | 396.522 | 330.71 | 319.579 | 287.364 | 306.659 | 278.993 | 269.264 | 265.414 | 284.336 | 282.617 | 273.132 | 265.004 | 247.367 | 240.246 | 231.062 | 222.738 | 214.457 | 235.748 | 222.851 | 208.012 | 197.685 | 193.996 | 185.498 | 179.097 | 174.061 | 156.042 | 156.883 | 148.395 | 141.358 | 142.069 | 134.872 | 136.376 | 133.229 | 132.844 | 129.78 | 131.393 | 128.761 | 128.937 | 129.853 | 124.115 | 127.242 | 130.702 | 96.475 | 95.958 | 95.367 | 95.821 | 88.291 | 88.316 | 82.565 | 79.497 | 81.229 | 75.661 | 69.428 | 68.114 | 68.512 | 66.25 | 62.693 | 62.618 | 62.818 | 59.71 | 59.473 | 59.538 | 54.066 | 50.67 | 52.692 | 21.873 | 19.757 | 18.814 | 19.347 | 20.086 | 19.928 | 20.215 | 21.102 | 22.916 | 23.824 | 25.641 | 26.832 | 28.979 | 30.619 | 32.929 | 32.656 | 32.5 | 31.7 | 31.8 | 31.1 | 32.4 | 32.8 | 32.1 | 29.9 | 28.7 | 8.1 | 7.9 | 7.1 | 7.9 | 8.6 | 9.4 | 7 | 7.7 | 8 | 9.1 | 6.8 | 7.1 | 7.7 | 8.3 | 8.6 | 9.3 | 9.6 | 9.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.805 | 9.994 | 10.022 | 9.86 | 7.432 | 7.944 | 8.948 | 9.074 | 8.353 | 8.165 | 7.444 | 7.633 | 7.942 | 8.101 | 8.683 | 8.984 | 6.8 | 6.162 | 9.906 | 3.832 | 2.702 | 2.287 | 3.571 | 3.143 | 2.462 | 5.073 | 6.159 | 6.747 | 5.189 | 5.465 | 6.05 | 2.303 | 1.949 | 3.294 | 3.263 | 8.302 | 2.221 | 1.658 | 1.775 | 1.201 | 1.168 | 2.198 | 2.743 | 2.794 | 2.137 | 2.7 | 2.697 | 2.342 | 1.908 | 3.941 | 3.881 | 4.3 | 3.837 | 7.587 | 9.162 | 9.694 | 9.165 | 7.414 | 7.014 | 6.355 | 1.221 | 1.769 | 2.036 | 2.375 | 2.736 | 3.147 | 1.564 | 4.867 | 4.185 | 2.616 | 1.091 | 0.965 | 0.785 | 1.042 | 0.789 | 1.278 | 1.656 | 0.381 | 0.786 | 0.791 | 0.836 | 0.587 | 0.805 | 0.349 | 0.428 | 0.406 | 0.719 | 0.845 | 0.777 | 0.766 | 0.703 | 0.955 | 0.881 | 1.652 | 0.774 | 0.871 | 0.478 | 1.309 | 0.421 | 0.6 | 0.7 | 0.8 | 1.3 | 0.9 | 0.7 | 0.9 | 0.7 | 1 | 0.8 | 0.5 | 0.7 | 0.6 | 0.6 | 0.4 | 0.6 | 0.5 | 0.4 | 0.5 | 0.3 | 0.4 | 0.5 | 0.5 | 0.3 | 0.8 | 1 | 0.3 |
Short Term Debt
| 2.292 | 2.287 | 4.322 | 2.133 | 2.054 | 2.085 | 2.105 | 2.073 | 1.922 | 1.874 | 1.65 | 1.714 | 1.542 | 1.524 | 1.636 | 1.585 | 1.626 | 1.662 | 1.695 | 1.141 | 1.109 | 1.101 | 1.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.6 | 0.4 | 0.1 | 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 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.082 | 0.077 | 1.49 | 1.24 | 0.819 | 0.931 | 0.889 | 0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.766 | 0.757 | 1.296 | 0.385 | 0 | 0 | 0 | 0 | 0 | 2.303 | 0 | 0 | 0.217 | 0.591 | 1.603 | 4.198 | 4.442 | 1.822 | 2.555 | 412.301 | 1.344 | 0.233 | 0.425 | 0.77 | 0.542 | 1.37 | 0 | 1.799 | 1.392 | 2.53 | 0.235 | 0.45 | 1.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.377 | 0.209 | 0.044 | 0 | 0.494 | 0.292 | 0.289 | 203.954 | 383.336 | 264.257 | 145.946 | 17.253 | 1,323.262 | 574.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.099 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.077 | 1.49 | 1.24 | -2.054 | -2.085 | 0 | 0 | 0 | 0 | 0 | 16.133 | 13.303 | 14.872 | 11.824 | 13.208 | 0 | 0 | 10.907 | 0 | 0 | 0 | 0 | 0 | 0.052 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.059 | 0.056 | 0.063 | 0.066 | 0.034 | 0.036 | 0.14 | 0.025 | 0.013 | 0.015 | 0.046 | 0.18 | 0.85 | 1.528 | 2.192 | 2.875 | 2.867 | 2.867 | 2.867 | 2.867 | 2.841 | 2.708 | 2.707 | 2.7 | 2.7 | 2.7 | 2.7 | 2.751 | 2.747 | 2.756 | 2.732 | 2.732 | 2.813 | 2.819 | 2.801 | 2.807 | 3.257 | 3.136 | 2.9 | 2.905 | 2.897 | 2.891 | 2.768 | 2.83 | 2.822 | 3.112 | 3.792 | 4.116 | 3.571 | 3.12 | 2.667 | 0.378 | 1.03 | 0.726 | 0.329 | 0.147 | 0.96 | 0.566 | 0.403 | 0.015 | 0.401 | 0.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.314 | 13.763 | 13.329 | 17.826 | 17.759 | 12.496 | 16.751 | 15.957 | 16.077 | 19.392 | 17.898 | 20.448 | 19.287 | 31.742 | 36.654 | 26.298 | 22.713 | 20.083 | 14.587 | 11.304 | 6.618 | 6.243 | 5.66 | 7.761 | 6.791 | 7.385 | 7.963 | 6.326 | 6.516 | 5.673 | 4.167 | 6.496 | 5.423 | 6.638 | 5.999 | 4.778 | 6.548 | 4.442 | 1.688 | -407.529 | 3.91 | 4.875 | 4.498 | 5.718 | 5.228 | 4.504 | 4.253 | 5.837 | 4.389 | 4.276 | 4.297 | 5.322 | 5.537 | 5.487 | 4.568 | 5.376 | 4.865 | 4.785 | 4.665 | 5.828 | 3.286 | 3.152 | 2.613 | 2.325 | 2.769 | 3.436 | 4.087 | -200.99 | -380.598 | -262.496 | -144.685 | -15.662 | -1,320.188 | -572.355 | 1.201 | 1.718 | 1.704 | 1.458 | 1.586 | 2.041 | 1.587 | 1.433 | 1.095 | -63.638 | 1.145 | 1.003 | 1.548 | 2.031 | 1.786 | 1.741 | 1.697 | 1.842 | 1.986 | 1.881 | 1.591 | 1.396 | 5.838 | 3.352 | 4.188 | 3.4 | 1.5 | 1.6 | 1.4 | 1.5 | 1.3 | 1.2 | 1.4 | 1.4 | 1.3 | 1.3 | 0.8 | 0.9 | 0.8 | 1.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 |
Total Current Liabilities
| 25.493 | 26.121 | 28.46 | 31.059 | 28.064 | 23.456 | 28.693 | 27.914 | 26.352 | 29.431 | 26.992 | 29.795 | 28.771 | 41.367 | 46.973 | 36.867 | 31.139 | 27.907 | 26.811 | 16.277 | 11.195 | 10.388 | 11.602 | 11.289 | 9.305 | 12.533 | 14.122 | 13.073 | 11.705 | 13.441 | 10.217 | 8.799 | 7.589 | 10.523 | 10.865 | 17.278 | 13.245 | 7.957 | 6.157 | 5.973 | 6.434 | 7.321 | 7.712 | 9.283 | 10.357 | 11.701 | 10.741 | 14.453 | 12.155 | 15.214 | 12.88 | 14.538 | 15.139 | 17.382 | 18.037 | 19.37 | 18.33 | 16.499 | 15.979 | 16.535 | 9.23 | 9.486 | 9.025 | 9.033 | 9.412 | 10.094 | 8.841 | 10.637 | 10.181 | 7.513 | 5.252 | 5.461 | 6.756 | 6.091 | 4.758 | 5.826 | 6.182 | 4.951 | 6.164 | 6.948 | 5.994 | 5.14 | 7.666 | 2.089 | 2.603 | 2.135 | 2.596 | 3.023 | 3.523 | 3.073 | 2.803 | 2.812 | 3.269 | 3.77 | 2.365 | 2.266 | 6.316 | 4.661 | 4.61 | 4 | 2.2 | 2.4 | 2.7 | 2.4 | 2 | 2.1 | 2.1 | 2.4 | 2.1 | 1.8 | 1.5 | 1.5 | 1.4 | 1.6 | 1.9 | 1.8 | 1.7 | 1.9 | 0.5 | 0.6 | 0.8 | 0.8 | 0.6 | 1.1 | 1.3 | 0.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 25.242 | 25.789 | 26.344 | 26.904 | 27.253 | 27.775 | 28.28 | 28.817 | 29.183 | 29.732 | 18.82 | 19.24 | 19.638 | 20.08 | 20.543 | 20.879 | 46.132 | 71.414 | 21.731 | 21.367 | 21.603 | 21.974 | 22.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 7.2 | 7.6 | 8 | 8.4 | 8.8 | 9.2 | 9.6 | 10 | 10.4 | 10.8 | 11.2 | 11.6 | 12 | 12.4 | 12.8 | 13.2 | 13.6 | 14 | 14.4 | 7.4 | 7.6 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -15.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.059 | 0.056 | 0.063 | 0.066 | 0.074 | 0.074 | 0.086 | 0.102 | 0.057 | 0.071 | 0.072 | 2.055 | 2.028 | 2.069 | 2.111 | 2.153 | 2.869 | 3.586 | 4.303 | 5.019 | 3.375 | 4.05 | 4.725 | 5.4 | 6.075 | 6.75 | 7.425 | 8.1 | 8.775 | 9.45 | 10.125 | 10.8 | 11.475 | 12.15 | 12.825 | 13,500.001 | 18,157.404 | 17,499.712 | 16,399.712 | 17,099.712 | 17,749.722 | 18,449.722 | 18,225 | 18,900 | 19,575 | 20,250 | 21,472 | 22,227 | 20,186 | 18,700 | 19.25 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 15.699 | 1.955 | 3.235 | 4.114 | 6.436 | 6.8 | 8.22 | 9.956 | 10.157 | 12.972 | 13.1 | 10.738 | 11.895 | 12.584 | 14.855 | 15.102 | 4.331 | 4.727 | 3.683 | 3.388 | 3.542 | 4.12 | 5.396 | 5.298 | 5.393 | 7.593 | 7.003 | 6.722 | 6.548 | 6.315 | 6.57 | 7.422 | 6.775 | 8.974 | 8.633 | 8.797 | 8.93 | 8.354 | 8.278 | 8.617 | 7.937 | 8.319 | 6.726 | 6.784 | 6.997 | 6.435 | 6.492 | 7.029 | 7.375 | 6.859 | 6.061 | 6.012 | 6.217 | 7.845 | 7.425 | 8.337 | 9.305 | 0 | 0 | 0 | -14,400 | -11.475 | -12.15 | -12.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0.806 | 0.407 | 0.404 | 0.404 | 0.4 | 0.401 | 0.399 | 0.398 | 0.474 | 0.587 | 0.684 | 1.258 | 1.489 | 1.78 | 7.343 | 23.564 | 42.032 | 37.905 | 41.27 | 0.357 | 0.372 | 0.373 | 0.366 | 0.55 | 0.574 | 0.882 | 1.15 | 0.66 | 0.545 | 0.422 | 0.4 | 2.078 | 2.556 | 1.229 | 0.802 | 0.847 | 0.804 | 0.78 | 0.829 | 9.926 | 0.949 | 1.031 | 1.09 | 11.125 | 1.172 | 1.264 | 1.294 | 1.541 | 1.539 | 1.535 | 1.556 | 1.549 | 1.554 | 2.366 | 1.575 | 1.56 | 1.625 | 1.619 | 1.821 | 1.818 | 0.94 | 0.88 | 0.892 | 0.831 | 0.729 | 0.67 | 0.521 | 0.398 | 18.426 | 17.805 | 16.624 | 17.164 | 17.813 | 18.512 | 18.225 | 18.9 | 19.575 | 20.251 | 21.472 | 22.227 | 20.186 | 18.7 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 2.725 | 2.8 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.3 | 0.1 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 |
Total Non-Current Liabilities
| 26.048 | 26.196 | 26.748 | 27.308 | 29.608 | 31.411 | 32.793 | 35.651 | 36.457 | 38.539 | 29.46 | 30.655 | 34.099 | 34.96 | 38.624 | 56.338 | 100.748 | 124.174 | 78.349 | 26.055 | 26.702 | 26.03 | 25.986 | 4.092 | 4.694 | 6.278 | 6.448 | 6.053 | 8.138 | 7.425 | 7.122 | 8.674 | 8.93 | 7.799 | 8.224 | 7.622 | 9.852 | 9.487 | 9.712 | 9.926 | 9.359 | 9.381 | 9.779 | 11.125 | 18.319 | 17.259 | 17.789 | 18.691 | 19.244 | 20.413 | 22.088 | 23.543 | 21.788 | 22.877 | 23.112 | 24.377 | 27.146 | 27.794 | 29.982 | 32.023 | 22.915 | 23.93 | 25.017 | 26.031 | 19.604 | 20.42 | 17.246 | 13.898 | 18.426 | 17.805 | 16.624 | 17.164 | 17.813 | 18.512 | 18.225 | 18.9 | 19.575 | 20.251 | 21.472 | 22.227 | 20.186 | 18.7 | 19.25 | 1.8 | 1.458 | 1.132 | 1.048 | 0.993 | 1.737 | 1.332 | 1.105 | 0.97 | 1.283 | 1.889 | 0.774 | 0.871 | 0.478 | 2.65 | 2.725 | 2.8 | 0.7 | 0.1 | 1.3 | 0.1 | 0.7 | 0.9 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.6 | 0.5 | 0.5 | 0.6 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.8 |
Total Liabilities
| 51.541 | 52.317 | 55.208 | 58.367 | 57.672 | 54.867 | 61.486 | 63.565 | 62.809 | 67.97 | 56.452 | 60.45 | 62.87 | 76.327 | 85.597 | 93.205 | 131.887 | 152.081 | 105.16 | 42.332 | 37.897 | 36.418 | 37.588 | 15.381 | 13.999 | 18.811 | 20.57 | 19.126 | 19.843 | 20.866 | 17.339 | 17.473 | 16.519 | 18.322 | 19.089 | 24.9 | 23.096 | 17.445 | 15.869 | 15.899 | 15.793 | 16.702 | 17.491 | 20.408 | 28.676 | 28.961 | 28.53 | 33.144 | 31.399 | 35.627 | 34.968 | 38.082 | 36.927 | 40.259 | 41.15 | 43.747 | 45.475 | 44.293 | 45.961 | 48.558 | 32.145 | 33.416 | 34.042 | 35.064 | 29.016 | 30.514 | 26.087 | 24.536 | 28.606 | 25.318 | 21.876 | 22.626 | 24.569 | 24.603 | 22.983 | 24.726 | 25.757 | 25.202 | 27.636 | 29.175 | 26.18 | 23.84 | 26.916 | 3.889 | 2.603 | 2.135 | 2.596 | 3.023 | 3.523 | 3.073 | 2.803 | 2.812 | 3.269 | 3.77 | 2.365 | 2.266 | 6.316 | 7.311 | 7.335 | 6.8 | 2.2 | 2.4 | 2.7 | 2.5 | 2 | 2.1 | 2.3 | 2.5 | 2.2 | 2 | 1.6 | 1.6 | 1.7 | 1.7 | 2.5 | 2.3 | 2.2 | 2.5 | 2 | 2.1 | 2.3 | 2.4 | 2.2 | 2.7 | 2.9 | 2.2 |
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 | 2.7 | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.147 | 0.148 | 0.148 | 0.147 | 0.146 | 0.147 | 0.147 | 0.146 | 0.146 | 0.146 | 0.145 | 0.144 | 0.144 | 0.144 | 0.144 | 0.143 | 0.142 | 0.142 | 0.142 | 0.143 | 0.143 | 0.138 | 0.142 | 0.142 | 0.142 | 0.146 | 0.147 | 0.147 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.148 | 0.148 | 0.15 | 0.15 | 0.15 | 0.15 | 0.149 | 0.148 | 0.148 | 0.146 | 0.143 | 0.143 | 0.14 | 0.14 | 0.139 | 0.138 | 0.138 | 0.138 | 0.136 | 0.136 | 0.136 | 0.135 | 0.135 | 0.135 | 0.135 | 0.135 | 0.134 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.114 | 0.113 | 0.112 | 0.112 | 0.111 | 0.109 | 0.108 | 0.107 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.103 | 0.103 | 0.102 | 0.101 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 93.532 | 123.45 | 123.538 | 128.052 | 191.052 | 197.628 | 200.369 | 210.719 | 215.627 | 219.802 | 222.645 | 225.578 | 231.371 | 230.813 | 224.282 | 221.444 | 237.1 | 243.511 | 248.887 | 245.426 | 241.375 | 232.175 | 222.74 | 218.233 | 210.515 | 202.916 | 192.825 | 199.511 | 191.444 | 184.557 | 173.188 | 168.209 | 160.124 | 151.172 | 142.557 | 135.662 | 124.619 | 116.239 | 108.419 | 104.904 | 97.088 | 90.917 | 81.614 | 66.584 | 59.93 | 54.973 | 49.078 | 46.01 | 41.546 | 39.901 | 36.164 | 34.252 | 31.369 | 28.393 | 26.11 | 25.786 | 24.435 | 23.251 | 22.184 | 21.47 | 20.772 | 19.26 | 18.305 | 17.782 | 16.687 | 15.583 | 14.77 | 14.153 | 12.479 | 10.683 | 9.318 | 8.118 | 7.071 | 5.746 | 4.394 | 3.514 | 2.692 | 0.16 | -1.177 | -2.379 | -4.134 | -5.018 | -5.783 | -13.569 | -14.37 | -14.79 | -14.709 | -14.397 | -15.056 | -14.318 | -13.161 | -11.357 | -10.9 | -9.568 | -6.917 | -4.599 | -6.938 | -5.555 | -5.337 | -4.8 | -0.9 | -0.9 | -1.3 | -1.7 | -2.4 | -3.2 | -5.4 | -6 | -9.1 | -8.8 | -9.2 | -7.6 | -6.7 | -5.8 | -5.3 | -4.4 | -3.9 | -3 | -2.5 | -2.3 | -1.9 | -1.3 | -0.8 | -0.6 | -0.5 | 0.1 |
Accumulated Other Comprehensive Income/Loss
| -5.701 | -6.416 | -6.315 | -5.943 | -6.564 | -6.157 | -6.171 | -6.443 | -7.497 | -6.646 | -5.799 | -5.718 | -5.319 | -4.852 | -5.051 | -4.542 | -5.296 | -5.818 | -6.027 | -5.898 | -6.318 | -5.696 | -5.841 | -5.526 | -5.228 | -5.115 | -4.164 | -4.784 | -5.047 | -5.736 | -7.025 | -7.317 | -6.101 | -6.41 | -5.873 | -6.649 | -6.067 | -6.326 | -6.744 | -4.495 | -3.595 | -1.916 | -1.725 | -1.699 | -2.148 | -3.064 | -3.404 | -2.655 | -3.353 | -3.911 | -2.311 | -3.067 | -1.779 | -0.203 | -0.798 | -2.548 | -1.797 | -4.879 | -2.059 | -11.425 | -11.144 | -10.829 | -10.509 | -10.19 | -9.852 | -9.442 | -9.082 | -8.732 | -10.756 | -10.574 | -10.399 | -10.237 | -10.147 | -10.057 | -9.94 | -9.853 | -9.738 | -9.616 | -9.502 | -9.394 | -9.202 | -9.021 | -8.849 | -8.684 | -8.427 | -8.175 | -7.927 | -7.678 | -7.403 | -7.127 | -6.854 | -6.583 | -0.005 | -0.021 | -0.171 | -0.245 | -0.315 | -0.385 | -0.475 | -0.6 | -0.7 | -0.8 | -4 | -3.8 | -3.7 | -3.6 | -3.4 | -3.3 | -3.2 | -3.2 | -3.1 | 0 | 0 | 0 | 0 | 0 | -2.9 | -2.9 | -2.8 | -2.7 | -2.6 | -2.6 | -2.5 | -2.4 | -2.4 | -1.2 |
Other Total Stockholders Equity
| 91.886 | 93.156 | 91.165 | 90.009 | 85.852 | 82.397 | 83.243 | 81.141 | 76.661 | 72.851 | 68.796 | 67.081 | 63.864 | 60.699 | 57.281 | 55.355 | 52.505 | 50.609 | 48.36 | 48.707 | 46.482 | 24.329 | 52.03 | 50.763 | 49.836 | 48.656 | 74.958 | 68.617 | 66.746 | 65.171 | 63.719 | 61.735 | 60.374 | 59.506 | 58.536 | 81.685 | 81.052 | 80.505 | 79.99 | 77.54 | 76.064 | 73.245 | 76.535 | 70.606 | 70.281 | 67.385 | 67.015 | 65.431 | 65.142 | 64.621 | 64.269 | -34,154.527 | 63.127 | 62.808 | 62.165 | -25,697.938 | 61.605 | 61.315 | 61.022 | -21,387.537 | 43.443 | 43.167 | 42.906 | -17,721.336 | 42.474 | 42.106 | 41.594 | -14,097.935 | -12,426.877 | -10,632.926 | -9,270.864 | -8,072.15 | -7,026.933 | 35.795 | 35.21 | -3,476.214 | 34.264 | 34.243 | 32.911 | 32.639 | 31.918 | 31.747 | 31.459 | 31.453 | 31.424 | 31.369 | 31.36 | 31.361 | 31.36 | 31.36 | 31.36 | 31.36 | 31.36 | 31.36 | 31.456 | 31.456 | 31.456 | 31.457 | 31.033 | 31 | 31 | 31 | 33.7 | 32.6 | 36.9 | 36.8 | 36.4 | 35.5 | 15.5 | 15.2 | 15.1 | 11.3 | 11.1 | 11 | 7.4 | 7.4 | 10.3 | 10.2 | 10.1 | 10 | 9.9 | 9.8 | 9.7 | 9.6 | 9.6 | 8.4 |
Total Shareholders Equity
| 179.864 | 210.338 | 208.536 | 212.265 | 270.486 | 274.015 | 277.588 | 285.563 | 284.937 | 286.153 | 285.787 | 287.085 | 290.06 | 286.804 | 276.656 | 272.4 | 284.451 | 288.444 | 291.362 | 288.378 | 281.682 | 250.946 | 269.071 | 263.612 | 255.265 | 246.603 | 263.766 | 263.491 | 253.289 | 244.138 | 230.028 | 222.773 | 214.543 | 204.416 | 195.368 | 210.848 | 199.754 | 190.567 | 181.816 | 178.097 | 169.705 | 162.394 | 156.57 | 135.634 | 128.206 | 119.434 | 112.828 | 108.925 | 103.473 | 100.748 | 98.261 | 94.763 | 92.853 | 91.134 | 87.612 | 85.19 | 84.378 | 79.822 | 81.281 | 82.144 | 64.33 | 62.542 | 61.325 | 60.757 | 59.275 | 57.803 | 56.478 | 54.961 | 52.623 | 50.344 | 47.552 | 45.488 | 43.942 | 41.648 | 39.71 | 37.892 | 37.061 | 34.508 | 31.837 | 30.363 | 27.886 | 26.83 | 25.776 | 17.984 | 17.154 | 16.679 | 16.751 | 17.064 | 16.405 | 17.142 | 18.3 | 20.104 | 20.555 | 21.871 | 24.467 | 26.712 | 24.303 | 25.618 | 25.321 | 25.7 | 29.5 | 29.4 | 28.4 | 29.9 | 30.8 | 30 | 27.6 | 26.2 | 5.9 | 5.9 | 5.5 | 6.3 | 6.9 | 7.7 | 4.5 | 5.4 | 5.8 | 6.6 | 4.8 | 5 | 5.4 | 5.9 | 6.4 | 6.6 | 6.7 | 7.3 |
Total Equity
| 179.864 | 210.338 | 208.536 | 212.265 | 270.486 | 274.015 | 277.588 | 285.563 | 284.937 | 286.153 | 285.787 | 287.085 | 290.06 | 286.804 | 276.656 | 272.4 | 284.451 | 288.444 | 291.362 | 288.378 | 281.682 | 250.946 | 269.071 | 263.612 | 255.265 | 246.603 | 263.766 | 263.491 | 253.289 | 244.138 | 230.028 | 222.773 | 214.543 | 204.416 | 195.368 | 210.848 | 199.754 | 190.567 | 181.816 | 178.097 | 169.705 | 162.394 | 156.57 | 135.634 | 128.206 | 119.434 | 112.828 | 108.925 | 103.473 | 100.748 | 98.261 | 94.763 | 92.853 | 91.134 | 87.612 | 85.19 | 84.378 | 79.822 | 81.281 | 82.144 | 64.33 | 62.542 | 61.325 | 60.757 | 59.275 | 57.803 | 56.478 | 54.961 | 52.623 | 50.344 | 47.552 | 45.488 | 43.942 | 41.648 | 39.71 | 37.892 | 37.061 | 34.508 | 31.837 | 30.363 | 27.886 | 26.83 | 25.776 | 17.984 | 17.154 | 16.679 | 16.751 | 17.064 | 16.405 | 17.142 | 18.3 | 20.104 | 20.555 | 21.871 | 24.467 | 26.712 | 24.303 | 25.618 | 25.321 | 25.7 | 29.5 | 29.4 | 28.4 | 29.9 | 30.8 | 30 | 27.6 | 26.2 | 5.9 | 5.9 | 5.5 | 6.3 | 6.9 | 7.7 | 4.5 | 5.4 | 5.8 | 6.6 | 4.8 | 5 | 5.4 | 5.9 | 6.4 | 6.6 | 6.7 | 7.3 |
Total Liabilities & Shareholders Equity
| 231.405 | 262.655 | 263.744 | 270.632 | 328.158 | 328.882 | 339.074 | 349.128 | 347.746 | 354.123 | 342.239 | 347.535 | 352.93 | 363.131 | 362.253 | 365.605 | 416.338 | 440.525 | 396.522 | 330.71 | 319.579 | 287.364 | 306.659 | 278.993 | 269.264 | 265.414 | 284.336 | 282.617 | 273.132 | 265.004 | 247.367 | 240.246 | 231.062 | 222.738 | 214.457 | 235.748 | 222.851 | 208.012 | 197.685 | 193.996 | 185.498 | 179.097 | 174.061 | 156.042 | 156.883 | 148.395 | 141.358 | 142.069 | 134.872 | 136.376 | 133.229 | 132.844 | 129.78 | 131.393 | 128.761 | 128.937 | 129.853 | 124.115 | 127.242 | 130.702 | 96.475 | 95.958 | 95.367 | 95.821 | 88.291 | 88.316 | 82.565 | 79.497 | 81.229 | 75.661 | 69.428 | 68.114 | 68.512 | 66.25 | 62.693 | 62.618 | 62.818 | 59.71 | 59.473 | 59.538 | 54.066 | 50.67 | 52.692 | 21.873 | 19.757 | 18.814 | 19.347 | 20.086 | 19.928 | 20.215 | 21.102 | 22.916 | 23.824 | 25.641 | 26.832 | 28.979 | 30.619 | 32.929 | 32.656 | 32.5 | 31.7 | 31.8 | 31.1 | 32.4 | 32.8 | 32.1 | 29.9 | 28.7 | 8.1 | 7.9 | 7.1 | 7.9 | 8.6 | 9.4 | 7 | 7.7 | 8 | 9.1 | 6.8 | 7.1 | 7.7 | 8.3 | 8.6 | 9.3 | 9.6 | 9.5 |