ATN International, Inc.
NASDAQ:ATNI
19.34 (USD) • At close November 14, 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 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 100.689 | 73.253 | 69.218 | 62.167 | 66.063 | 64.005 | 56.016 | 54.66 | 76.714 | 71.061 | 75.748 | 79.601 | 101.268 | 94.885 | 91.259 | 103.925 | 135.153 | 124.798 | 145.913 | 161.287 | 165.28 | 145.611 | 171.483 | 191.836 | 161.112 | 167.107 | 204.181 | 207.956 | 224.597 | 231.64 | 265.537 | 269.721 | 280.263 | 352.258 | 391.102 | 392.045 | 397.797 | 391.805 | 380.333 | 322.216 | 384.426 | 348.804 | 352.826 | 356.607 | 594.34 | 111.438 | 140.79 | 136.647 | 111.408 | 79.837 | 53.693 | 48.735 | 52.113 | 46.777 | 47.043 | 37.33 | 61.81 | 57.645 | 79.028 | 90.247 | 95.442 | 90.21 | 81.821 | 79.665 | 72.301 | 55.053 | 74.561 | 71.173 | 60.967 | 60.951 | 56.708 | 60.543 | 60.305 | 23.497 | 26.542 | 26.493 | 28.417 | 40.1 | 48.168 | 39.9 | 44.815 | 40.761 | 33.167 | 32.32 | 34.967 | 33.278 | 33.708 | 30.651 | 28.784 | 28.862 | 26.376 | 17.536 | 9.225 | 5.148 | 16.634 | 24.495 | 21.665 | 26.827 | 35.396 | 31.5 | 34.5 | 32 | 33.7 | 35.1 | 28.9 | 23.1 | 23.5 | 15.8 | 15.2 | 11.4 | 12.5 | 11.5 | 9 | 9.8 | 25.1 | 18.8 | 22.8 | 27.2 | 17.8 | 17.5 | 7.6 | 7.9 | 8.2 | 7.7 | 7.3 | 7.8 | 9.5 | 6.8 | 8.1 | 16.9 | 19.3 |
Short Term Investments
| 0.31 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.434 | 0 | 0 | 0 | 0.403 | 0.285 | 0.104 | 0.416 | 3.25 | 5.281 | 5.28 | 0.393 | 0.314 | 1.595 | 2.228 | 7.076 | 7.857 | 7.755 | 8.711 | 9.237 | 7.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.956 | 2.956 | 5.442 | 5.4 | 5.346 | 5.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.385 | 6.668 | 5.743 | 6.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 100.999 | 73.553 | 69.518 | 62.467 | 66.063 | 64.005 | 56.016 | 54.66 | 76.714 | 71.361 | 75.748 | 79.601 | 101.268 | 94.885 | 91.259 | 103.925 | 135.556 | 125.083 | 146.017 | 161.703 | 168.53 | 150.892 | 176.763 | 192.229 | 161.426 | 168.702 | 206.409 | 215.032 | 232.454 | 239.395 | 274.248 | 278.958 | 287.685 | 352.258 | 391.102 | 392.045 | 397.797 | 391.805 | 380.333 | 322.216 | 384.426 | 348.804 | 352.826 | 356.607 | 594.34 | 111.438 | 140.79 | 136.647 | 111.408 | 79.837 | 53.693 | 48.735 | 52.113 | 46.777 | 47.043 | 37.33 | 61.81 | 57.645 | 79.028 | 90.247 | 95.442 | 90.21 | 84.777 | 82.621 | 77.743 | 60.453 | 79.907 | 76.453 | 60.967 | 60.951 | 56.708 | 60.543 | 60.305 | 23.497 | 26.542 | 26.493 | 28.417 | 40.1 | 48.168 | 47.981 | 44.815 | 40.761 | 33.167 | 32.32 | 34.967 | 33.278 | 33.708 | 30.651 | 28.784 | 28.862 | 26.376 | 23.921 | 15.893 | 10.891 | 22.714 | 24.495 | 21.665 | 26.827 | 35.396 | 31.5 | 34.5 | 32 | 33.7 | 35.1 | 28.9 | 23.1 | 23.5 | 15.8 | 15.2 | 11.4 | 12.5 | 11.5 | 9 | 9.8 | 25.1 | 18.8 | 22.8 | 27.2 | 17.8 | 17.5 | 7.6 | 7.9 | 8.2 | 7.7 | 7.3 | 7.8 | 9.5 | 6.8 | 8.1 | 16.9 | 19.3 |
Net Receivables
| 134.915 | 144.425 | 149.431 | 149.481 | 157.468 | 105.839 | 90.566 | 86.816 | 77.495 | 76.866 | 74.445 | 77.846 | 73.626 | 44.738 | 43.965 | 45.379 | 43.471 | 46.683 | 45.246 | 35.904 | 44.64 | 50.524 | 46.161 | 38.305 | 44.094 | 51.365 | 47.679 | 43.529 | 48.829 | 47.635 | 48.485 | 45.419 | 51.753 | 46.554 | 48.743 | 39.02 | 47.419 | 47.693 | 46.53 | 52.873 | 44.197 | 44.598 | 37.526 | 37.68 | 44.818 | 75.15 | 68.976 | 38.867 | 77.237 | 75.059 | 81.904 | 82.704 | 89.333 | 69.986 | 51.99 | 59.87 | 62.585 | 62.295 | 27.53 | 26.831 | 31.926 | 30.46 | 29.599 | 26.779 | 28.054 | 31.135 | 26.61 | 27.357 | 25.302 | 23.941 | 22.273 | 20.51 | 20.393 | 19.227 | 16.721 | 15.613 | 17.901 | 11.146 | 8.9 | 7.495 | 7.237 | 6.949 | 10.288 | 9.223 | 10.535 | 8.939 | 8.229 | 9.987 | 10.42 | 9.018 | 9.1 | 16.561 | 21.898 | 19.287 | 16.262 | 21.099 | 20.411 | 14.177 | 16.075 | 20.5 | 18.7 | 22.4 | 24.5 | 24.4 | 32 | 34 | 33.4 | 38.1 | 61.4 | 56 | 60.1 | 63.7 | 66.6 | 62.9 | 57 | 63.4 | 57.8 | 42 | 38.1 | 33.6 | 31.2 | 26.9 | 22 | 21.4 | 30.4 | 28.9 | 29.6 | 30 | 36.2 | 34.7 | 33.5 |
Inventory
| 15.815 | 15.067 | 16.207 | 19.133 | 7.024 | 3.217 | 18.485 | 17.902 | 12.434 | 9.238 | 9.984 | 10.177 | 8.254 | 6.837 | 6.185 | 5.504 | 5.127 | 4.553 | 5.399 | 5.253 | 5.321 | 6.714 | 6.239 | 6.305 | 7.99 | 7.789 | 14.746 | 15.398 | 14.809 | 15.346 | 15.414 | 14.365 | 14.734 | 8.33 | 8.746 | 8.22 | 9.27 | 10.079 | 9.382 | 10.546 | 9.352 | 8.507 | 8.124 | 7.269 | 8.963 | 29.075 | 29.669 | 27.08 | 23.307 | 19.982 | 20.502 | 20.802 | 15.918 | 21.737 | 21.867 | 26.614 | 19.262 | 10.27 | 5.644 | 5.917 | 5.411 | 6.166 | 5.546 | 5.669 | 6.867 | 7.446 | 6.976 | 4.747 | 5.719 | 7.052 | 6.444 | 7.578 | 7.969 | 6.192 | 5.602 | 4.744 | 4.7 | 5.909 | 4.876 | 5.228 | 3.821 | 4.197 | 3.961 | 3.624 | 3.801 | 4.118 | 4.251 | 4.421 | 4.305 | 4.338 | 4.253 | 4.498 | 4.863 | 5.083 | 5.132 | 4.944 | 5.363 | 5.111 | 5.13 | 4.9 | 4.8 | 4.9 | 5.1 | 5 | 3.9 | 3.9 | 3.6 | 3.5 | 9.6 | 9.4 | 9.4 | 9.7 | 9.7 | 10.1 | 8.8 | 8.7 | 6.7 | 6.7 | 6.5 | 6.7 | 6.9 | 7 | 7.4 | 7.7 | 8.2 | 8.4 | 8.4 | 9 | 7.8 | 6.9 | 7.1 |
Other Current Assets
| 73.877 | 62.851 | 67.322 | 63.133 | 29.395 | 59.233 | 66.185 | 70.01 | 65.581 | 66.815 | 60.364 | 64.693 | 66.123 | 53.385 | 53.868 | 85.257 | 41.43 | 67.871 | 38.68 | 25.863 | 39.32 | 42.099 | 31.981 | 38.926 | 135.787 | 36.457 | 34.521 | 68.969 | 38.646 | 41.959 | 38.483 | 28.627 | 58.555 | 27.769 | 30.129 | 29.207 | 24.11 | 22.521 | 22.751 | 61.739 | 54.422 | 82.139 | 82.653 | 70.447 | 55.202 | 26.05 | 23.172 | 394.711 | 37.737 | 35.881 | 37.144 | 31.659 | 27.793 | 32.109 | 26.946 | 30.475 | 16.639 | 17.644 | 9.99 | 13.52 | 8.226 | 4.396 | 12.893 | 16.252 | 4.11 | 4.304 | 8.21 | 9.818 | 16.649 | 1.38 | 1.463 | 2.508 | 1.763 | 2.304 | 1.438 | 1.822 | 2.916 | 2.249 | 1.897 | 1.825 | 2.976 | 2.756 | 2.871 | 2.018 | 5.141 | 5.388 | 5.186 | 4.542 | 4.628 | 5.424 | 4.78 | 2.784 | 5.085 | 5.758 | 5.678 | 2.507 | 4.759 | 4.865 | 4.426 | 4.2 | 2.9 | 3.2 | 3.6 | 1.9 | 2 | 2.2 | 2.7 | 1.1 | 5.5 | 6.4 | 3.7 | 4.1 | 6.9 | 6.2 | 7.6 | 5.7 | 6.7 | 4.8 | 5 | 5.7 | 6.9 | 7.4 | 6.4 | 7.1 | 3.4 | 3.5 | 2.8 | 2.9 | 3.4 | 2.4 | 2 |
Total Current Assets
| 325.606 | 295.896 | 289.727 | 281.272 | 267.365 | 248.096 | 231.552 | 229.688 | 232.524 | 224.28 | 220.841 | 232.617 | 249.705 | 199.845 | 195.277 | 240.065 | 225.584 | 244.19 | 235.342 | 228.723 | 257.811 | 250.229 | 261.144 | 275.765 | 349.297 | 264.313 | 303.355 | 342.927 | 334.738 | 344.335 | 376.63 | 367.776 | 384.897 | 434.911 | 478.72 | 468.492 | 478.596 | 477.486 | 458.996 | 448.88 | 492.397 | 484.048 | 481.129 | 470.163 | 703.323 | 241.713 | 262.607 | 262.751 | 249.689 | 210.759 | 193.243 | 183.9 | 185.157 | 170.609 | 147.846 | 154.289 | 160.296 | 147.854 | 122.192 | 136.515 | 141.005 | 131.232 | 132.815 | 131.321 | 116.774 | 103.338 | 121.703 | 118.375 | 108.637 | 93.324 | 86.888 | 91.139 | 90.43 | 51.22 | 50.303 | 48.672 | 53.934 | 59.404 | 63.841 | 62.529 | 58.849 | 54.663 | 50.287 | 47.185 | 54.444 | 51.723 | 51.374 | 49.446 | 48.137 | 47.642 | 44.509 | 47.764 | 47.739 | 41.019 | 49.786 | 53.045 | 52.198 | 50.98 | 61.027 | 61.1 | 60.9 | 62.5 | 66.9 | 66.4 | 66.8 | 63.2 | 63.2 | 58.5 | 91.7 | 83.2 | 85.7 | 89 | 92.2 | 89 | 98.5 | 96.6 | 94 | 80.7 | 67.4 | 63.5 | 52.6 | 49.2 | 44 | 43.9 | 49.3 | 48.6 | 50.3 | 48.7 | 55.5 | 60.9 | 61.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,148.233 | 1,159.06 | 1,169.217 | 1,179.994 | 1,172.435 | 1,168.554 | 1,158.316 | 1,164.656 | 1,060.84 | 1,055.376 | 1,051.966 | 1,062.052 | 1,038.256 | 588.572 | 589.833 | 599.697 | 653.722 | 651.79 | 658.442 | 674.344 | 676.612 | 682.29 | 687.983 | 626.852 | 614.427 | 702.968 | 673.488 | 643.146 | 624.595 | 649.734 | 639.223 | 647.712 | 618.535 | 486.729 | 375.295 | 373.503 | 366.015 | 362.432 | 363.387 | 369.582 | 253.508 | 253.027 | 252.303 | 254.632 | 253.21 | 450.832 | 443.427 | 450.547 | 447.426 | 456.239 | 469.972 | 483.203 | 471.157 | 474.959 | 457.981 | 463.891 | 441.182 | 419.523 | 224.304 | 217.015 | 207.647 | 205.1 | 197.928 | 198.23 | 187.038 | 173.752 | 158.729 | 155.753 | 145.526 | 145.657 | 142.757 | 138.573 | 131.332 | 129.97 | 128.713 | 125.709 | 119.171 | 98.57 | 98.481 | 100.092 | 93.521 | 91.091 | 90.964 | 90.99 | 86.172 | 85.612 | 85.596 | 86.859 | 85.145 | 84.371 | 84.816 | 81.952 | 80.473 | 77.256 | 72.852 | 72.459 | 59.745 | 58.976 | 57.763 | 56.5 | 51.1 | 48.8 | 47 | 46.4 | 45.1 | 43.1 | 40.8 | 39 | 212.6 | 252.1 | 251.7 | 252 | 248.4 | 244.2 | 233.3 | 226.7 | 219.8 | 238.8 | 240.9 | 242.5 | 250.1 | 251 | 250.7 | 249.4 | 238.1 | 233.1 | 230.8 | 225.9 | 214 | 204.4 | 192.9 |
Goodwill
| 4.835 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 40.104 | 60.69 | 60.69 | 60.69 | 60.691 | 60.691 | 60.691 | 60.691 | 60.691 | 63.97 | 63.97 | 63.97 | 63.97 | 63.97 | 63.97 | 63.97 | 63.97 | 63.969 | 62.873 | 62.873 | 62.873 | 62.042 | 40.865 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 45.077 | 47.502 | 47.502 | 44.397 | 44.397 | 40.361 | 40.361 | 40.361 | 40.361 | 40.361 | 40.361 | 40.361 | 40.237 | 41.801 | 40.277 | 39.384 | 39.344 | 39.326 | 39.158 | 39.136 | 35.583 | 41.958 | 41.387 | 42.136 | 29.031 | 25.374 | 0 | 0 | 0 | 1.593 | 1.593 | 1.593 | 1.593 | 1.593 | 1.593 | 1.593 | 1.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.889 | 129.107 | 131.004 | 132.904 | 22.641 | 25.687 | 28.823 | 145.69 | 147.271 | 151.613 | 154.833 | 158.06 | 168.295 | 119.316 | 119.643 | 119.996 | 120.349 | 100.305 | 100.701 | 101.127 | 101.551 | 101.963 | 102.469 | 103.009 | 105.815 | 106.355 | 107.001 | 107.686 | 108.262 | 109.072 | 62.209 | 63.32 | 68.354 | 54.303 | 44.743 | 44.966 | 45.2 | 45.465 | 45.73 | 46.003 | 46.234 | 42.365 | 41.672 | 41.911 | 41.823 | 131.601 | 133.469 | 135.827 | 135.939 | 137.037 | 139.419 | 141.795 | 56.933 | 146.779 | 140.71 | 143.365 | 65.418 | 147.478 | 36.723 | 36.678 | 36.599 | 36.34 | 36.309 | 36.114 | 33.44 | 27.002 | 16.871 | 17.087 | 17.191 | 24.571 | 25.25 | 24.15 | 18.091 | 18.126 | 18.597 | 11.246 | 36.62 | 0 | 0 | 0.074 | 1.741 | 1.792 | 1.843 | 1.893 | 1.933 | 1.981 | 2.029 | 2.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.1 | 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
| 18.724 | 169.211 | 171.108 | 173.008 | 176.443 | 179.489 | 182.626 | 185.794 | 187.376 | 191.717 | 194.937 | 198.164 | 228.985 | 180.006 | 180.333 | 180.687 | 181.04 | 160.996 | 161.392 | 161.818 | 165.521 | 165.933 | 166.439 | 166.979 | 169.785 | 170.324 | 170.97 | 171.657 | 172.231 | 171.945 | 125.082 | 128.084 | 130.397 | 95.168 | 89.82 | 90.043 | 90.277 | 90.542 | 90.807 | 91.08 | 91.311 | 87.442 | 86.749 | 86.988 | 86.9 | 176.678 | 178.546 | 180.904 | 181.016 | 182.114 | 184.496 | 186.872 | 191.8 | 194.281 | 185.107 | 187.762 | 188.868 | 187.839 | 77.084 | 77.039 | 76.96 | 76.701 | 76.67 | 76.351 | 75.241 | 67.279 | 56.255 | 56.431 | 56.517 | 63.729 | 64.386 | 59.733 | 60.049 | 59.513 | 60.733 | 40.277 | 36.62 | -7.138 | -6.472 | 0.074 | 1.741 | 1.792 | 1.843 | 1.893 | 1.933 | 1.981 | 2.029 | 2.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.1 | 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
| 41.925 | 91.551 | 93.441 | 94.092 | 25.425 | 22.664 | 88.64 | 88.65 | 83.188 | 51.582 | -21.651 | 18.192 | 11.32 | 20.894 | 12.885 | -10.675 | -2.602 | -5.476 | -7.545 | 17.6 | -3.989 | -5.702 | -8.362 | -10.276 | -7.614 | -30.755 | -30.945 | -31.732 | -45.655 | -48.526 | -46.146 | -46.622 | -43.202 | -36.631 | -45.406 | -45.406 | -2.673 | -2.588 | -2.588 | -2.588 | -2.504 | -1.994 | -1.994 | -1.994 | -1.466 | -8.533 | -8.349 | -8.349 | -24.147 | -21.921 | -21.921 | -21.921 | -15.752 | -5.522 | -4.611 | 0 | -6.004 | -5.194 | -9.648 | 0 | -7.752 | -6.899 | 0 | 0 | -10.381 | 0.06 | 11.929 | 12.453 | 12.168 | 11.555 | 11.539 | 12.004 | 11.704 | 11.433 | 10.954 | 1.991 | 1.992 | 1.996 | 1 | -5.142 | -7.281 | -6.987 | -6.544 | -7.04 | -9.819 | -9.384 | -8.922 | -8.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -41.925 | 17.754 | 18.123 | 19.775 | 19.198 | 22.034 | 26.697 | 28.65 | 15.653 | -11.727 | 21.651 | 21.46 | 21.776 | 7.439 | 8.171 | 10.675 | 2.602 | 5.476 | 7.545 | 8.68 | 3.989 | 5.702 | 8.362 | 10.276 | 7.614 | 30.755 | 30.945 | 31.732 | 45.655 | 48.526 | 46.146 | 46.622 | 43.202 | 36.631 | 45.406 | 45.406 | 2.673 | 2.588 | 2.588 | 2.588 | 2.504 | 1.994 | 1.994 | 1.994 | 1.466 | 8.533 | 8.349 | 8.349 | 24.147 | 21.921 | 21.921 | 21.921 | 15.752 | 5.522 | 4.611 | 5.252 | 6.004 | 5.194 | 9.648 | 9.085 | 7.752 | 6.899 | 8.096 | 8.57 | 10.381 | 14.077 | 13.282 | 13.082 | 13.153 | 13.332 | 13.102 | 12.871 | 10.896 | 9.901 | 8.65 | 6.469 | 1.063 | 5.142 | 5.472 | 5.142 | 7.281 | 6.987 | 6.544 | 7.04 | 9.819 | 9.384 | 8.922 | 8.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 216.893 | 38.869 | 37.538 | 35.573 | 90.36 | 89.132 | 12.184 | 10.431 | 17.088 | 84.526 | 122.963 | 76.119 | 77.342 | 69.818 | 71.223 | 63.262 | 53.068 | 54.629 | 53.416 | 38.83 | 62.856 | 48.524 | 47.264 | 37.708 | 50.541 | 51.394 | 49.005 | 46.681 | 52.454 | 35.462 | 52.465 | 54.646 | 32.228 | 28.576 | 14.178 | 12.966 | 11.57 | 6.695 | 11.593 | 12.994 | 6.215 | 6.247 | 6.341 | 46.096 | 45.733 | 23.289 | 23.609 | 23.273 | 28.368 | 27.7 | 23.163 | 19.756 | 18.259 | 23.994 | 22.964 | 17.002 | 22.868 | 28.169 | 19.617 | 6.9 | 13.644 | 12.004 | 5.34 | 5.349 | 7.996 | -8.261 | -8.781 | -11.468 | -10.548 | -11.245 | -11.108 | -11.706 | -6.54 | -5.173 | -4.124 | 10.713 | 21.445 | 17.88 | 15.5 | 13.679 | 14.469 | 12.655 | 12.141 | 11.905 | 11.342 | 10.764 | 9.714 | 9.124 | 9.111 | 7.811 | 11.452 | 12.29 | 15.531 | 16.068 | 15.815 | 12.466 | 21.201 | 19.442 | 15.566 | 13.8 | 12.9 | 12.7 | 13.4 | 13.5 | 12.9 | 9.4 | 9.6 | 10.5 | 48.4 | 41.5 | 41.8 | 41.8 | 40.1 | 43.4 | 42.4 | 40.6 | 42.1 | 25.3 | 26.1 | 26 | 31.1 | 32.8 | 33.6 | 33.4 | 37.1 | 36 | 35.5 | 30.6 | 28.8 | 25.7 | 21.6 |
Total Non-Current Assets
| 1,425.775 | 1,476.445 | 1,489.427 | 1,502.442 | 1,483.861 | 1,481.873 | 1,468.463 | 1,478.181 | 1,364.145 | 1,371.474 | 1,369.866 | 1,375.987 | 1,377.679 | 866.729 | 862.445 | 843.646 | 887.83 | 867.415 | 873.25 | 901.272 | 904.989 | 896.747 | 901.686 | 831.539 | 834.753 | 924.686 | 893.463 | 861.484 | 849.28 | 857.141 | 816.77 | 830.442 | 781.16 | 610.473 | 479.293 | 476.512 | 467.862 | 459.669 | 465.787 | 473.656 | 351.034 | 346.716 | 345.393 | 387.716 | 385.843 | 650.799 | 645.582 | 654.724 | 656.81 | 666.053 | 677.631 | 689.831 | 681.216 | 693.234 | 666.052 | 673.907 | 652.918 | 635.531 | 321.005 | 310.039 | 298.251 | 293.805 | 288.034 | 288.5 | 270.275 | 246.907 | 231.414 | 226.251 | 216.816 | 223.028 | 220.676 | 211.475 | 207.441 | 205.644 | 204.926 | 185.159 | 180.291 | 116.45 | 113.981 | 113.845 | 109.731 | 105.538 | 104.948 | 104.788 | 99.447 | 98.357 | 97.339 | 98.06 | 94.256 | 92.182 | 96.268 | 94.242 | 96.004 | 93.324 | 88.667 | 84.925 | 80.946 | 78.418 | 73.329 | 70.3 | 64 | 61.5 | 60.4 | 59.9 | 58 | 52.5 | 50.4 | 49.5 | 300.1 | 293.6 | 293.5 | 293.8 | 288.5 | 287.6 | 275.7 | 267.3 | 261.9 | 264.1 | 267 | 268.5 | 281.2 | 283.8 | 284.3 | 282.8 | 275.2 | 269.1 | 266.3 | 256.5 | 242.8 | 230.1 | 214.5 |
Total Assets
| 1,751.381 | 1,772.341 | 1,779.154 | 1,783.714 | 1,751.226 | 1,729.969 | 1,700.015 | 1,707.869 | 1,596.669 | 1,595.754 | 1,590.707 | 1,608.604 | 1,627.384 | 1,066.574 | 1,057.722 | 1,083.711 | 1,113.414 | 1,111.605 | 1,108.592 | 1,129.995 | 1,162.8 | 1,146.976 | 1,162.83 | 1,107.304 | 1,184.05 | 1,188.999 | 1,196.818 | 1,204.411 | 1,184.018 | 1,201.476 | 1,193.4 | 1,198.218 | 1,166.057 | 1,045.384 | 958.013 | 945.004 | 946.458 | 937.155 | 924.783 | 922.536 | 843.431 | 830.764 | 826.522 | 857.879 | 1,089.166 | 892.512 | 908.189 | 917.475 | 906.499 | 876.812 | 870.874 | 873.731 | 866.373 | 863.843 | 813.898 | 828.196 | 813.214 | 783.385 | 443.197 | 446.554 | 439.256 | 425.037 | 420.849 | 419.821 | 387.049 | 350.245 | 353.117 | 344.626 | 325.453 | 316.352 | 307.564 | 302.614 | 297.871 | 256.864 | 255.229 | 233.831 | 234.225 | 175.854 | 177.822 | 176.374 | 168.58 | 160.201 | 155.235 | 151.973 | 153.891 | 150.08 | 148.713 | 147.506 | 142.393 | 139.824 | 140.777 | 142.006 | 143.743 | 134.343 | 138.453 | 137.97 | 133.144 | 129.398 | 134.356 | 131.4 | 124.9 | 124 | 127.3 | 126.3 | 124.8 | 115.7 | 113.6 | 108 | 391.8 | 376.8 | 379.2 | 382.8 | 380.7 | 376.6 | 374.2 | 363.9 | 355.9 | 344.8 | 334.4 | 332 | 333.8 | 333 | 328.3 | 326.7 | 324.5 | 317.7 | 316.6 | 305.2 | 298.3 | 291 | 276.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 163.902 | 161.418 | 182.069 | 155.17 | 145.79 | 118.24 | 155.224 | 143.292 | 129.14 | 113.698 | 151.463 | 134.63 | 84.811 | 74.529 | 96.205 | 82.961 | 70.661 | 66.307 | 74.093 | 95.303 | 83.068 | 72.394 | 80.873 | 96.387 | 115.445 | 113.165 | 116.133 | 129.016 | 110.518 | 104.433 | 92.708 | 84.495 | 52.741 | 40.603 | 54.289 | 46.127 | 50.985 | 49.163 | 61.737 | 42.209 | 39.892 | 40.767 | 41.709 | 44.307 | 48.876 | 58.184 | 29.773 | 49.988 | 44.48 | 41.071 | 57.262 | 56.466 | 56.751 | 39.194 | 54.731 | 42.231 | 45.675 | 29.707 | 29.717 | 26.012 | 23.843 | 24.254 | 28.707 | 22.349 | 23.036 | 27.157 | 25.618 | 16.669 | 16.021 | 16.594 | 19.252 | 14.985 | 18.534 | 17.715 | 13.921 | 14.261 | 9.209 | 9.435 | 10.67 | 9.979 | 6.771 | 8.312 | 8.125 | 7.031 | 7.203 | 7.005 | 7.886 | 5.441 | 5.932 | 5.737 | 7.876 | 6.036 | 6.289 | 8.238 | 12.255 | 5.272 | 5.849 | 8.187 | 7.905 | 11.6 | 12.8 | 12.7 | 11.9 | 9.8 | 7.5 | 5.7 | 10.4 | 21.6 | 20.4 | 20.7 | 25 | 20.4 | 23.3 | 22.7 | 19.6 | 18.3 | 14 | 10 | 12.5 | 15.2 | 16 | 13.7 | 15.1 | 15.4 | 11.5 | 11.7 | 9.7 | 8.5 | 8.9 | 9.4 |
Short Term Debt
| 22.723 | 39.306 | 43.719 | 46.564 | 44.336 | 41.252 | 31.896 | 27.703 | 26.881 | 25.864 | 25.976 | 25.486 | 21.313 | 18.956 | 17.297 | 16.121 | 25.554 | 26.376 | 26.108 | 26.562 | 24.512 | 24.73 | 21.39 | 4.688 | 4.688 | 11.268 | 14.192 | 10.919 | 13.944 | 9.85 | 12.529 | 12.44 | 11.969 | 12.362 | 6.341 | 6.284 | 6.254 | 6.231 | 6.15 | 6.083 | 0 | 0 | 0 | 0 | 0 | 19.6 | 19.6 | 15.68 | 15.68 | 15.68 | 25.068 | 25.068 | 20.589 | 17.791 | 14.992 | 12.194 | 12.194 | 11.194 | 3.694 | 3.694 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.174 | 0.172 | 0.169 | 0.165 | 0.752 | 0.735 | 0.715 | 0.687 | 1.197 | 1.182 | 1.169 | 1.081 | 1.23 | 1.393 | 1.651 | 1.899 | 2.032 | 2.207 | 1.427 | 2.402 | 2.358 | 1.666 | 1.67 | 1.687 | 3.365 | 3.385 | 3.401 | 3.41 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 29.2 | 28.6 | 29.7 | 30.1 | 30.9 | 29.3 | 24.6 | 24.8 | 26.5 | 23.6 | 23.6 | 19.2 | 19.6 | 20.3 | 18.7 | 19.4 | 15.9 | 16.2 | 14 | 10.5 | 9 | 8 | 7.4 |
Tax Payables
| 10.685 | 11.994 | 11.642 | 10.876 | 9.463 | 11.107 | 13.611 | 7.335 | 6.309 | 9.261 | 6.68 | 5.681 | 9.35 | 7.496 | 8.495 | 7.501 | 7.921 | 9.039 | 9.625 | 8.517 | 9.999 | 8.342 | 32.099 | 28.695 | 12.789 | 10.238 | 12.067 | 7.126 | 9.37 | 8.326 | 22.099 | 13.531 | 13.756 | 14.144 | 12.881 | 9.181 | 10.935 | 9.967 | 0.855 | 5.667 | 3.331 | 6.441 | 8.363 | 36.08 | 247.744 | 4.839 | 10.348 | 30.153 | 25.244 | 16.895 | 0 | 7.739 | 0 | 8.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.679 | 10.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.088 | 32.283 | 31.721 | 30.99 | 50.428 | 39.42 | 38.314 | 39.608 | 33.694 | 36.839 | 35.696 | 35.642 | 35.022 | 22.602 | 24.727 | 24.681 | 24.603 | 20.946 | 19.861 | 19.182 | 18.408 | 21.461 | 21.066 | 20.574 | 18.076 | 17.727 | 26.75 | 25.147 | 18.161 | 17.62 | 16.986 | 25.529 | 22.53 | 13.132 | 9.842 | 9.459 | 8.194 | 8.4 | 9.272 | 7.898 | 7.945 | 7.784 | 6.679 | 8.327 | 7.916 | 20.297 | 19.524 | 18.998 | -49.988 | -44.48 | -41.071 | 11.287 | -56.466 | 16.923 | 17.511 | 12.807 | 8.288 | 11.27 | 6.37 | 12.955 | 13.462 | 12.313 | 11.022 | 8.631 | 4.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.826 | 9.608 | 11.43 | 9.411 | 15.548 | 10.427 | 16.83 | 11.663 | 10.766 | 8.201 | 8.317 | 6.352 | 7.321 | 6.067 | 6.926 | 5.525 | 6.239 | 5.169 | 8.15 | 4.082 | 9.643 | 6.116 | 9.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 177.934 | 21.4 | 25.117 | 22.695 | 23.816 | 14.249 | 15.551 | 15.634 | 9.855 | 14.338 | 14.616 | 12.982 | 18.502 | 25.309 | 27.435 | 9.557 | 16.426 | 12.356 | 11.404 | 10.497 | 11.216 | 14.161 | 15.434 | 26.394 | 101.462 | 20.439 | 29.467 | 2.349 | 21.347 | 23.197 | 22.764 | 31.426 | 28.028 | 15.669 | 17.817 | 14.601 | 17.077 | 15.694 | 19.655 | 22.684 | 18.533 | 22.963 | 25.056 | 34.957 | 46.276 | 42.199 | 48.397 | 76.036 | 61.335 | 57.236 | 65.134 | 39.875 | 70.81 | 40.484 | 47.14 | 71.377 | 96.503 | 76.452 | 16.385 | 23.476 | 22.697 | 20.872 | 11.781 | 7.747 | 15.27 | 11.181 | 19.282 | 19.261 | 20.349 | 18.619 | 17.824 | 15.789 | 19.418 | 16.859 | 18.651 | 20.041 | 23.305 | 16.925 | 20.358 | 20.295 | 16.501 | 13.165 | 12.953 | 11.457 | 13.151 | 11.852 | 12.558 | 11.392 | 10.401 | 9.749 | 12.717 | 10.029 | 15.066 | 11.402 | 14.906 | 11.541 | 12.352 | 10.982 | 15.134 | 13.785 | 9 | 8.3 | 12.3 | 11.5 | 10.6 | 8.7 | 12.3 | 7 | 15.4 | 11.8 | 11.7 | 13.4 | 21.4 | 19.6 | 23.8 | 17.7 | 21.9 | 17.5 | 15.5 | 12.2 | 19.8 | 16.7 | 15.8 | 13.8 | 18.2 | 14.9 | 12.9 | 8.3 | 10.1 | 15.2 | 15.2 |
Total Current Liabilities
| 268.43 | 268.885 | 273.617 | 293.194 | 262.657 | 240.842 | 205.384 | 233.18 | 214.325 | 203.784 | 184.726 | 220.944 | 203.01 | 136.572 | 127.756 | 147.928 | 132.862 | 118.432 | 113.444 | 119.669 | 141.03 | 130.301 | 141.317 | 140.65 | 215.326 | 157.39 | 168.89 | 162.08 | 173.677 | 151.891 | 161.825 | 150.173 | 137.937 | 101.619 | 87.484 | 84.355 | 88.587 | 91.277 | 85.095 | 104.069 | 72.018 | 77.08 | 80.865 | 119.217 | 342.053 | 135.811 | 156.053 | 159.205 | 152.247 | 134.291 | 131.273 | 145.778 | 147.865 | 140.662 | 118.837 | 138.302 | 150.928 | 133.321 | 49.786 | 56.887 | 49.459 | 45.465 | 44.464 | 47.912 | 38.369 | 34.217 | 46.439 | 44.879 | 37.018 | 34.64 | 34.418 | 35.041 | 34.577 | 35.565 | 36.535 | 34.127 | 38.318 | 26.869 | 30.508 | 31.652 | 27.677 | 21.118 | 22.434 | 20.663 | 21.412 | 20.448 | 21.214 | 21.177 | 17.874 | 17.888 | 19.881 | 20.307 | 23.46 | 19.357 | 24.814 | 25.483 | 20.989 | 20.216 | 26.722 | 25.1 | 24 | 24.5 | 28.4 | 26.8 | 23.8 | 19.6 | 21.3 | 20.7 | 66.2 | 60.8 | 62.1 | 68.5 | 72.7 | 72.2 | 71.1 | 62.1 | 66.7 | 55.1 | 49.1 | 43.9 | 54.6 | 53 | 48.2 | 48.3 | 49.5 | 42.6 | 38.6 | 28.5 | 27.6 | 32.1 | 32 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 676.8 | 638.296 | 636.079 | 608.459 | 595.369 | 584.711 | 573.037 | 538.321 | 473.197 | 476.39 | 476.472 | 448.978 | 463.59 | 132.922 | 128.788 | 171.237 | 133.516 | 133.294 | 189.217 | 195.004 | 202.903 | 201.974 | 203.05 | 86.294 | 87.183 | 139.733 | 140.703 | 144.873 | 145.707 | 149.832 | 139.87 | 144.383 | 106.928 | 51.096 | 24.983 | 26.575 | 28.141 | 29.649 | 31.244 | 32.794 | 0 | 0 | 0 | 0 | 0 | 243.632 | 247.306 | 250.9 | 254.568 | 258.235 | 264.071 | 257.146 | 274.122 | 289.691 | 277.492 | 272.049 | 250.807 | 245.669 | 68.662 | 69.551 | 72.811 | 72.978 | 73.144 | 73.311 | 74.062 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 51.456 | 67.499 | 69.542 | 55.585 | 58.04 | 11.113 | 11.418 | 11.726 | 4.532 | 4.836 | 2.132 | 2.511 | 2.741 | 3.043 | 3.364 | 3.69 | 4.195 | 4.537 | 5.15 | 5.582 | 3.678 | 1.598 | 1.969 | 2.513 | 5.464 | 6.289 | 7.113 | 8 | 8.8 | 9.7 | 10.5 | 11.4 | 12.2 | 13.1 | 13.7 | 14.5 | 106.5 | 104.2 | 107.5 | 109.7 | 112.8 | 114.6 | 118.3 | 120.3 | 123.7 | 126.8 | 126.7 | 133.1 | 136.5 | 139 | 141.7 | 142.6 | 146.2 | 146.4 | 149.2 | 149.8 | 144.8 | 139 | 131.8 |
Deferred Revenue Non-Current
| 0 | 59.373 | 61.611 | 64.035 | 65.848 | 67.84 | 70.444 | 72.543 | 74.26 | 75.919 | 78.861 | 81.391 | 2.125 | 2.125 | 2.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.651 | -86.957 | -84.433 | -84.006 | -90.911 | -89.134 | -89.107 | 0 | -59.738 | -58.505 | -58.505 | 0 | -49.555 | -50.181 | -32.165 | 0 | -28.736 | -28.736 | 0 | 0 | 0 | 0 | 0 | 0 | -13.153 | -13.332 | -13.102 | -12.871 | 0 | -9.901 | -8.65 | -6.469 | -1.063 | -5.142 | -5.472 | -5.142 | -7.281 | -6.987 | -6.544 | 0 | -9.819 | -9.384 | -8.922 | -8.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.878 | 17.754 | 18.123 | 19.775 | 19.198 | 22.034 | 26.697 | 28.65 | 15.653 | 18.4 | 21.651 | 21.46 | 21.776 | 7.439 | 8.171 | 10.675 | 2.602 | 5.476 | 7.545 | 7.949 | 3.989 | 5.702 | 8.362 | 10.276 | 7.614 | 30.755 | 30.945 | 30.162 | 45.655 | 48.526 | 46.146 | 47.072 | 43.202 | 36.631 | 45.406 | 45.406 | 37.694 | 31.232 | 30.366 | 27.872 | 27.554 | 25.428 | 26.406 | 26.007 | 33.275 | 86.957 | 84.433 | 84.006 | 90.911 | 89.134 | 89.107 | 88.906 | 59.738 | 58.505 | 58.505 | 58.505 | 49.555 | 50.181 | 32.165 | 32.171 | 28.736 | 28.736 | 28.736 | 28.736 | 10.381 | 14.077 | 13.282 | 13.082 | 13.153 | 13.332 | 13.102 | 12.871 | 10.896 | 9.901 | 8.65 | 6.469 | 1.063 | 5.142 | 5.472 | 5.142 | 7.281 | 6.987 | 6.544 | 7.04 | 9.819 | 9.384 | 8.922 | 8.459 | 7.415 | 6.868 | 6.394 | 5.953 | 6.493 | 6.029 | 5.61 | 5.303 | 4.596 | 3.673 | 3.552 | 3 | 2 | 1.5 | 1 | 0.5 | 4 | 3.5 | 3 | 2.5 | 22 | 22.1 | 33 | 33.1 | 27.4 | 27.6 | 27.9 | 28.2 | 20.5 | 20.7 | 20.8 | 21 | 19.3 | 19.3 | 20.5 | 20.5 | 14.3 | 15 | 16.4 | 17.1 | 15.5 | 15.2 | 12.3 |
Other Non-Current Liabilities
| 135.067 | 75.943 | 76.387 | 74.531 | 133.102 | 132.922 | 137.148 | 65.877 | 134.713 | 135.103 | 140.246 | 142.033 | 135.614 | 48.455 | 58.909 | -0.465 | 49.836 | 56.76 | 5.307 | 9.97 | -3.421 | -9.542 | -9.883 | 46.76 | 44.88 | 41.612 | 42.264 | 68.804 | 32.245 | 30.777 | 31.606 | 94.561 | 69.839 | 80.809 | 81.315 | 72.35 | 66.231 | 58.146 | 58.249 | 49.772 | 44.893 | 40.482 | 39.355 | 37.19 | 6.761 | 15.727 | 20.701 | 22.524 | 26.398 | 26.422 | 27.218 | 29.371 | 30.515 | 28.848 | 27.519 | 30.304 | 33.963 | 33.883 | 6.335 | 5.512 | 6.452 | 5.014 | 7.512 | 8.203 | 11.865 | 14.535 | 13.74 | 13.54 | 0 | 0 | 0 | 0 | 13.905 | 0 | 0 | 1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 6.2 | 6.5 | 6.6 | 6.7 | 9 | 9 | 9.4 | 9.4 | 6.1 | 8.1 | 8.5 | 8.7 | 2.7 | 5.2 | 5.2 | 5.4 | 2.9 | 2.9 | 2.1 | 2.2 | 2.2 | 2.5 | 2.7 |
Total Non-Current Liabilities
| 813.745 | 791.366 | 792.2 | 766.8 | 747.669 | 739.667 | 736.882 | 705.391 | 699.954 | 629.893 | 638.369 | 612.471 | 620.98 | 188.816 | 187.697 | 181.447 | 185.954 | 195.53 | 202.069 | 204.243 | 203.471 | 198.134 | 201.529 | 143.33 | 139.677 | 212.1 | 213.913 | 212.108 | 223.607 | 229.135 | 217.622 | 239.326 | 220.28 | 138.334 | 106.298 | 98.925 | 94.573 | 87.994 | 89.706 | 80.285 | 46.494 | 42.083 | 40.956 | 38.791 | 44.226 | 346.316 | 352.44 | 364.03 | 371.877 | 373.791 | 380.396 | 375.423 | 364.375 | 377.044 | 363.516 | 360.858 | 334.325 | 329.733 | 107.162 | 107.234 | 107.999 | 106.728 | 109.392 | 110.25 | 85.927 | 64.535 | 63.74 | 63.54 | 63.153 | 63.332 | 63.102 | 62.871 | 65.361 | 77.4 | 78.192 | 62.054 | 59.103 | 16.255 | 16.89 | 16.868 | 11.813 | 11.823 | 8.676 | 9.971 | 12.56 | 12.427 | 12.286 | 12.149 | 11.61 | 11.405 | 11.544 | 11.535 | 10.171 | 7.627 | 7.579 | 7.816 | 10.06 | 9.962 | 10.665 | 11 | 10.8 | 11.1 | 11.5 | 11.9 | 16.3 | 16.6 | 16.7 | 17 | 134.7 | 132.8 | 147.1 | 149.5 | 149.2 | 151.2 | 155.6 | 157.9 | 150.3 | 155.6 | 156 | 162.8 | 158.5 | 163.5 | 167.4 | 168.5 | 163.4 | 164.3 | 167.7 | 169.1 | 162.5 | 156.7 | 146.8 |
Total Liabilities
| 1,082.175 | 1,060.251 | 1,065.817 | 1,059.994 | 1,010.326 | 980.509 | 942.266 | 938.571 | 914.279 | 833.677 | 823.095 | 833.415 | 823.99 | 325.388 | 315.453 | 329.375 | 318.816 | 313.962 | 315.513 | 323.912 | 344.501 | 328.435 | 342.846 | 283.98 | 355.003 | 369.49 | 382.803 | 374.188 | 397.284 | 381.026 | 379.447 | 389.499 | 358.217 | 239.953 | 193.782 | 183.28 | 183.16 | 179.271 | 174.801 | 184.354 | 118.512 | 119.163 | 121.821 | 158.008 | 386.279 | 482.127 | 508.493 | 523.235 | 524.124 | 508.082 | 511.669 | 521.201 | 512.24 | 517.706 | 482.353 | 499.16 | 485.253 | 463.054 | 156.948 | 164.121 | 157.458 | 152.193 | 153.856 | 158.162 | 124.296 | 98.752 | 110.179 | 108.419 | 100.171 | 97.972 | 97.52 | 97.912 | 99.938 | 112.965 | 114.727 | 96.181 | 97.421 | 43.124 | 47.398 | 48.52 | 39.49 | 32.941 | 31.11 | 30.634 | 33.972 | 32.875 | 33.5 | 33.326 | 29.484 | 29.293 | 31.425 | 31.842 | 33.631 | 26.984 | 32.393 | 33.299 | 31.049 | 30.178 | 37.387 | 36.1 | 34.8 | 35.6 | 39.9 | 38.7 | 40.1 | 36.2 | 38 | 37.7 | 200.9 | 193.6 | 209.2 | 218 | 221.9 | 223.4 | 226.7 | 220 | 217 | 210.7 | 205.1 | 206.7 | 213.1 | 216.5 | 215.6 | 216.8 | 212.9 | 206.9 | 206.3 | 197.6 | 190.1 | 188.8 | 178.8 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.797 | 0 | 46.523 | 42.142 | 26.634 | 0 | 28.999 | 28.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.17 | 0.17 | 0.17 | 0.17 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.168 | 0.168 | 0.166 | 0.166 | 0.166 | 0.166 | 0.165 | 0.166 | 0.165 | 0.164 | 0.163 | 0.162 | 0.162 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.158 | 0.158 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.156 | 0.13 | 0.13 | 0.129 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 373.022 | 409.043 | 405.031 | 417.282 | 420.15 | 429.909 | 447.231 | 449.806 | 457.373 | 465.112 | 470.056 | 475.887 | 504.966 | 516.208 | 516.897 | 516.901 | 540.119 | 540.183 | 538.161 | 541.89 | 554.363 | 555.806 | 559.319 | 563.593 | 565.18 | 550.872 | 546.368 | 552.948 | 512.175 | 539.659 | 539.288 | 538.109 | 541.702 | 540.019 | 548.273 | 547.321 | 548.28 | 546.841 | 542.053 | 549.963 | 541.95 | 530.399 | 523.186 | 519.651 | 506.064 | 234.084 | 229.157 | 224.316 | 215.094 | 203.02 | 196.092 | 190.327 | 189.72 | 181.927 | 183.498 | 182.39 | 182.495 | 179.513 | 160.833 | 156.827 | 154.709 | 145.82 | 138.926 | 132.866 | 129.019 | 121.614 | 113.844 | 108.414 | 98.258 | 91.291 | 84.371 | 79.599 | 73.575 | 68.08 | 64.636 | 62.044 | 60.643 | 57.707 | 55.84 | 54.171 | 53.593 | 51.328 | 49.192 | 56.019 | 45.356 | 43.473 | 41.492 | 39.809 | 38.379 | 36.76 | 35.588 | 34.571 | 35.472 | 33.249 | 31.141 | 29.372 | 26.893 | 24.626 | 22.311 | 22 | 18.7 | 17.3 | 16.5 | 15.2 | 12.4 | 8 | 4.9 | 0 | 92.5 | 86 | 72.7 | 67.8 | 62.1 | 57.2 | 52.2 | 49 | 44.8 | 40.6 | 36.6 | 32.9 | 28.8 | 25.1 | 21.8 | 19.3 | 21.2 | 20.7 | 20.5 | 18 | 18.8 | 13.6 | 9.6 |
Accumulated Other Comprehensive Income/Loss
| 8.578 | 9.99 | 9.7 | 8.268 | 7.983 | 6.634 | 6.69 | 6.21 | 3.84 | 4.231 | 5.195 | 4.773 | -0.666 | -0.072 | 0.269 | 0.278 | -4.538 | -6.094 | -7.884 | -3.282 | -2.514 | -1.282 | -1.433 | -1.609 | -2.324 | 0.141 | 2.649 | 3.746 | 2.053 | 3.327 | 3.871 | 1.728 | -3.904 | -3.741 | -3.7 | -3.704 | -2.892 | -2.893 | -2.922 | -2.921 | -2.199 | -2.199 | -2.202 | -2.202 | -1.312 | -5.032 | -7.656 | -8.297 | -10.434 | -9.718 | -9.66 | -9.899 | -9.432 | -7.628 | -6.174 | -7.059 | -8.335 | -7.172 | -5.764 | -5.272 | -5.851 | -4.988 | -6.487 | -6.902 | -2.871 | -2.235 | -2.235 | -2.235 | -1.374 | -1.511 | -1.648 | -1.785 | 0 | 0 | -2.124 | -1.626 | -0.447 | -0.223 | 0 | -0.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | -0.152 | -0.273 | -0.201 | -0.201 | 0 | 0 | 0 | -0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 109.022 | 107.565 | 115.088 | 115.35 | 117.448 | 120.537 | 123.35 | 124.624 | 123.075 | 121.604 | 119.369 | 120.418 | 124.82 | 125.618 | 125.253 | 128.298 | 132.122 | 134.469 | 135.309 | 137.342 | 136.062 | 134.987 | 132.963 | 133.231 | 134.629 | 131.902 | 131.42 | 131.863 | 130.231 | 138.554 | 136.225 | 137.049 | 133.74 | 134.22 | 136.477 | 136.514 | 133.962 | 132.807 | 130.001 | 130.014 | 128.353 | 127.423 | 125.949 | 125.717 | 121.675 | 120.332 | 118.206 | 117.967 | 117.441 | 116.355 | 114.707 | 113.678 | 114.476 | 113.603 | 154.062 | 108.278 | 153.642 | 147.831 | 131.022 | 104.033 | 132.783 | 131.855 | 103.016 | 102.752 | 102.636 | 102.43 | 103.066 | 102.635 | 102.31 | 101.999 | 101.642 | 100.799 | 99.922 | 53.414 | 55.281 | 53.887 | 53.824 | 53.626 | 53.909 | 54.69 | 54.24 | 54.24 | 54.18 | 45.46 | 54.18 | 54.18 | 53.93 | 54.245 | 54.31 | 54.31 | 54.31 | 54.286 | 54.226 | 54.246 | 54.246 | 54.246 | 54.096 | 54.096 | 53.759 | 52.845 | 51.9 | 51.9 | 51.9 | 53.7 | 54.2 | 54.2 | 54.2 | 54.2 | 82 | 81.9 | 82 | 82 | 82 | 81.9 | 81.9 | 82 | 82 | 82 | 81.9 | 82 | 82 | 82 | 82 | 82 | 82 | 82 | 82 | 82 | 82 | 81.9 | 82 |
Total Shareholders Equity
| 490.795 | 526.771 | 529.992 | 541.073 | 545.754 | 557.253 | 567.243 | 580.814 | 584.467 | 591.119 | 594.792 | 601.25 | 701.112 | 641.926 | 642.591 | 645.649 | 667.875 | 668.73 | 665.758 | 676.122 | 688.083 | 689.683 | 691.021 | 695.387 | 697.655 | 683.085 | 681.754 | 688.727 | 644.628 | 681.709 | 679.553 | 676.495 | 671.706 | 670.666 | 681.218 | 680.299 | 679.516 | 676.921 | 669.298 | 677.222 | 668.269 | 655.789 | 647.098 | 643.346 | 626.59 | 349.546 | 339.869 | 334.146 | 322.261 | 309.817 | 301.299 | 294.266 | 294.923 | 288.061 | 331.545 | 283.768 | 327.961 | 320.331 | 286.249 | 255.746 | 281.798 | 272.844 | 235.612 | 228.872 | 228.941 | 221.966 | 214.832 | 208.971 | 199.351 | 191.936 | 184.522 | 178.77 | 173.653 | 121.624 | 117.923 | 115.71 | 114.072 | 111.162 | 109.801 | 108.132 | 107.885 | 105.62 | 103.424 | 101.531 | 99.588 | 97.705 | 95.474 | 94.106 | 92.741 | 91.122 | 89.95 | 88.943 | 89.598 | 87.274 | 85.238 | 83.469 | 81.041 | 78.774 | 76.122 | 74.9 | 70.6 | 69.2 | 68.4 | 68.9 | 66.6 | 62.2 | 59.1 | 54.2 | 174.5 | 167.9 | 154.7 | 149.8 | 144.1 | 139.1 | 134.1 | 131 | 126.8 | 122.6 | 118.5 | 114.9 | 110.8 | 107.1 | 103.8 | 101.3 | 103.2 | 102.7 | 102.5 | 100 | 100.8 | 95.5 | 91.6 |
Total Equity
| 565.878 | 712.09 | 713.337 | 723.72 | 740.9 | 749.46 | 757.749 | 769.298 | 682.39 | 762.077 | 767.612 | 775.189 | 803.394 | 741.186 | 742.269 | 754.336 | 794.598 | 797.643 | 793.079 | 806.083 | 818.299 | 818.541 | 819.984 | 823.324 | 829.047 | 819.509 | 814.015 | 830.223 | 786.734 | 820.45 | 813.953 | 808.719 | 807.84 | 805.431 | 764.231 | 761.724 | 763.298 | 757.884 | 749.982 | 738.182 | 724.919 | 711.601 | 704.701 | 699.871 | 702.887 | 410.385 | 399.696 | 394.24 | 382.375 | 368.73 | 359.205 | 352.53 | 354.133 | 346.137 | 376.342 | 329.036 | 374.484 | 362.473 | 312.882 | 282.433 | 310.797 | 301.256 | 266.993 | 261.659 | 262.753 | 251.493 | 242.938 | 236.207 | 225.282 | 218.38 | 210.044 | 204.702 | 197.933 | 143.899 | 140.502 | 137.65 | 136.804 | 132.73 | 130.424 | 127.854 | 129.09 | 127.26 | 124.125 | 121.339 | 119.919 | 117.205 | 115.213 | 114.18 | 112.909 | 110.531 | 109.352 | 110.164 | 110.112 | 107.359 | 106.06 | 104.671 | 102.095 | 99.22 | 96.969 | 95.3 | 90.1 | 88.4 | 87.4 | 87.6 | 84.7 | 79.5 | 75.6 | 70.3 | 190.9 | 183.2 | 170 | 164.8 | 158.8 | 153.2 | 147.5 | 143.9 | 138.9 | 134.1 | 129.3 | 125.3 | 120.7 | 116.5 | 112.7 | 109.9 | 111.6 | 110.8 | 110.3 | 107.6 | 108.2 | 102.2 | 97.6 |
Total Liabilities & Shareholders Equity
| 1,751.381 | 1,772.341 | 1,779.154 | 1,783.714 | 1,751.226 | 1,729.969 | 1,700.015 | 1,707.869 | 1,596.669 | 1,595.754 | 1,590.707 | 1,608.604 | 1,627.384 | 1,066.574 | 1,057.722 | 1,083.711 | 1,113.414 | 1,111.605 | 1,108.592 | 1,129.995 | 1,162.8 | 1,146.976 | 1,162.83 | 1,107.304 | 1,184.05 | 1,188.999 | 1,196.818 | 1,204.411 | 1,184.018 | 1,201.476 | 1,193.4 | 1,198.218 | 1,166.057 | 1,045.384 | 958.013 | 945.004 | 946.458 | 937.155 | 924.783 | 922.536 | 843.431 | 830.764 | 826.522 | 857.879 | 1,089.166 | 892.512 | 908.189 | 917.475 | 906.499 | 876.812 | 870.874 | 873.731 | 866.373 | 863.843 | 813.898 | 828.196 | 813.214 | 783.385 | 443.197 | 446.554 | 439.256 | 425.037 | 420.849 | 419.821 | 387.049 | 350.245 | 353.117 | 344.626 | 325.453 | 316.352 | 307.564 | 302.614 | 297.871 | 256.864 | 255.229 | 233.831 | 234.225 | 175.854 | 177.822 | 176.374 | 168.58 | 160.201 | 155.235 | 151.973 | 153.891 | 150.08 | 148.713 | 147.506 | 142.393 | 139.824 | 140.777 | 142.006 | 143.743 | 134.343 | 138.453 | 137.97 | 133.144 | 129.398 | 134.356 | 131.4 | 124.9 | 124 | 127.3 | 126.3 | 124.8 | 115.7 | 113.6 | 108 | 391.8 | 376.8 | 379.2 | 382.8 | 380.7 | 376.6 | 374.2 | 363.9 | 355.9 | 344.8 | 334.4 | 332 | 333.8 | 333 | 328.3 | 326.7 | 324.5 | 317.7 | 316.6 | 305.2 | 298.3 | 291 | 276.4 |