Avid Technology, Inc.
NASDAQ:AVID
27.045 (USD) • At close November 6, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 20.963 | 33.502 | 20.855 | 35.247 | 31.344 | 44.332 | 41.245 | 56.818 | 50.485 | 53.337 | 55.624 | 79.899 | 49.142 | 55.662 | 81.182 | 69.085 | 52.289 | 50.955 | 55.326 | 56.103 | 50.46 | 60.209 | 48.016 | 57.223 | 44.094 | 47.434 | 47.014 | 44.948 | 47.717 | 50.365 | 87.83 | 17.902 | 21.98 | 34.647 | 25.491 | 25.056 | 22.476 | 23.049 | 22.244 | 48.203 | 50.233 | 56.104 | 64.506 | 70.39 | 71.359 | 59.383 | 49.681 | 32.855 | 33.652 | 37.557 | 33.22 | 42.782 | 34.361 | 46.793 | 73.735 | 91.517 | 78.118 | 87.36 | 98.151 | 121.792 | 95.762 | 138.462 | 128.666 | 208.619 | 152.089 | 114.928 | 130.335 | 96.279 | 72.747 | 152.672 | 147.838 | 133.954 | 113.739 | 123.639 | 92.227 | 79.058 | 41.734 | 98.19 | 80.06 | 102.649 | 94.376 | 78.915 | 74.837 | 62.174 | 55.867 | 42.408 | 28.891 | 45.613 | 63.004 | 53.809 | 47.874 | 64.875 | 55.822 | 50.932 | 51.97 | 46.1 | 57.6 | 51.4 | 53.7 | 62.9 | 60.6 | 114.7 | 97.2 | 108.3 | 115.7 | 89.6 | 123 | 75.8 | 73 | 53.9 | 25.8 | 32.8 | 87.7 | 20.6 | 30.4 | 11.8 | 14.9 | 19.3 | 2.9 | 11.2 | 13.8 | 25 | 55.3 | 10.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.36 | 24.863 | 31.228 | 33.515 | 25.902 | 26.672 | 9.025 | 21.756 | 15.841 | 45.15 | 45.12 | 57.2 | 75.828 | 86.984 | 85.475 | 90.841 | 104.476 | 114.9 | 68.914 | 83.965 | 76.361 | 78.348 | 92.507 | 89.964 | 93.66 | 77.273 | 56.151 | 31.367 | 26.86 | 22.368 | 22.7 | 24.644 | 27.348 | 13.413 | 12.367 | 17.181 | 18.331 | 18.352 | 22.466 | 10.124 | 26.7 | 25.5 | 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 |
Cash and Short Term Investments
| 20.963 | 33.502 | 20.855 | 35.247 | 31.344 | 44.332 | 41.245 | 56.818 | 50.485 | 53.337 | 55.624 | 79.899 | 49.142 | 55.662 | 81.182 | 69.085 | 52.289 | 50.955 | 55.326 | 56.103 | 50.46 | 60.209 | 48.016 | 57.223 | 44.094 | 47.434 | 47.014 | 44.948 | 47.717 | 50.365 | 87.83 | 17.902 | 21.98 | 34.647 | 25.491 | 25.056 | 22.476 | 23.049 | 22.244 | 48.203 | 50.233 | 56.104 | 64.506 | 70.39 | 71.359 | 59.383 | 49.681 | 32.855 | 33.652 | 37.557 | 33.22 | 42.782 | 34.361 | 46.793 | 74.235 | 108.877 | 102.981 | 118.588 | 131.666 | 147.694 | 122.434 | 138.462 | 150.422 | 224.46 | 197.239 | 160.048 | 187.535 | 172.107 | 159.731 | 238.147 | 238.679 | 238.43 | 228.639 | 192.553 | 176.192 | 155.419 | 120.082 | 190.697 | 170.024 | 196.309 | 171.649 | 135.066 | 106.204 | 89.034 | 78.235 | 65.108 | 53.535 | 72.961 | 76.417 | 66.176 | 65.055 | 83.206 | 74.174 | 73.398 | 62.094 | 72.8 | 83.1 | 51.4 | 53.7 | 62.9 | 60.6 | 114.7 | 97.2 | 108.3 | 115.7 | 89.6 | 123 | 75.8 | 73 | 53.9 | 25.8 | 32.8 | 87.7 | 20.6 | 30.4 | 11.8 | 14.9 | 19.3 | 2.9 | 11.2 | 13.8 | 25 | 55.3 | 10.3 |
Net Receivables
| 93.072 | 97.166 | 94.821 | 109.144 | 72.985 | 74.828 | 82.952 | 95.949 | 80.737 | 80.574 | 80.786 | 97.193 | 74.959 | 71.155 | 82.127 | 93.267 | 68.136 | 77.112 | 79.995 | 84.267 | 68.145 | 63.247 | 64.288 | 40.134 | 40.864 | 34.433 | 43.626 | 43.52 | 40.85 | 44.769 | 43.732 | 58.807 | 56.995 | 54.929 | 51.764 | 54.655 | 56.011 | 49.263 | 58.42 | 56.77 | 55.56 | 55.647 | 56.625 | 67.956 | 75.074 | 89.18 | 87.506 | 104.305 | 92.904 | 98.386 | 95.881 | 101.171 | 89.674 | 100.202 | 84.257 | 79.741 | 89.503 | 85.192 | 80.253 | 103.527 | 112.144 | 114.08 | 119.844 | 138.692 | 140.363 | 138.45 | 134.415 | 138.578 | 149.073 | 143.934 | 131.7 | 140.668 | 127.743 | 99.132 | 97.182 | 97.536 | 94.438 | 78.702 | 74.892 | 69.23 | 60.843 | 66.963 | 68.386 | 65.942 | 62.33 | 77.619 | 77.863 | 78.01 | 75.537 | 83.707 | 91.143 | 90.047 | 84.46 | 88.066 | 80.244 | 76.2 | 75.5 | 75.6 | 69 | 89.8 | 73.8 | 65.7 | 67.5 | 79.8 | 79.8 | 81.8 | 69.8 | 86.2 | 83.6 | 87.5 | 92.3 | 107.9 | 92.8 | 70.3 | 57.2 | 51.2 | 40.7 | 33 | 30.5 | 26.3 | 21.6 | 15.6 | 12.2 | 8.5 |
Inventory
| 28.591 | 28.028 | 26.371 | 20.981 | 21.993 | 19.249 | 17.817 | 19.922 | 22.215 | 24.242 | 27.616 | 26.568 | 28.378 | 29.65 | 32.601 | 29.166 | 32.168 | 34.105 | 34.328 | 32.956 | 32.111 | 31.752 | 32.887 | 38.421 | 41.16 | 41.219 | 49.128 | 50.701 | 55.634 | 53.902 | 51.652 | 48.073 | 48.784 | 43.872 | 39.724 | 48.001 | 53.977 | 54.698 | 58.246 | 60.122 | 61.67 | 63.247 | 66.643 | 69.143 | 80.435 | 77.813 | 103.46 | 111.833 | 126.029 | 129.795 | 125.1 | 108.357 | 96.306 | 79.146 | 71.794 | 77.243 | 91.164 | 93.399 | 95.284 | 95.755 | 122.867 | 120.728 | 123.204 | 117.324 | 133.732 | 140.29 | 145.591 | 144.238 | 134.39 | 121.979 | 100.717 | 96.845 | 93.219 | 63.492 | 55.15 | 53.946 | 54.913 | 34.475 | 35.818 | 38.292 | 38.558 | 36.247 | 34.87 | 38.047 | 29.864 | 25.249 | 24.968 | 21.69 | 21.667 | 26.58 | 24.446 | 21.102 | 21.601 | 17.111 | 14.258 | 15 | 13.9 | 11.2 | 11.8 | 11.1 | 12.1 | 10 | 10.9 | 9.8 | 18.7 | 23.3 | 24.1 | 28.4 | 51.7 | 65.4 | 70.1 | 63.4 | 52.8 | 44.4 | 41.1 | 29.2 | 22.1 | 20 | 23.7 | 18.3 | 15.4 | 12.7 | 8.9 | 6.4 |
Other Current Assets
| 13.884 | 14.982 | 14.248 | 13.599 | 13.559 | 13.615 | 11.046 | 9.833 | 10.523 | 12.461 | 11.004 | 9.832 | 14.798 | 16.909 | 18.911 | 17.213 | 21.363 | 24.566 | 27.69 | 23.27 | 24.843 | 26.098 | 27.586 | 18.549 | 18.462 | 14.978 | 17.741 | 11.836 | 14.005 | 16.399 | 16.504 | 12.667 | 21.712 | 24.408 | 26.863 | 25.146 | 23.065 | 23.624 | 26.202 | 25.793 | 29.99 | 28.41 | 29.97 | 29.596 | 25.394 | 38.598 | 24.268 | 23.641 | 22.744 | 24.394 | 27.313 | 24.886 | 27.782 | 27.514 | 32.957 | 31.075 | 33.378 | 36.532 | 35.748 | 43.969 | 35.683 | 41.499 | 36.064 | 36.788 | 33.336 | 35.772 | 32.84 | 29.016 | 26.186 | 23.276 | 26.119 | 25.734 | 24.356 | 22.652 | 16.438 | 19.407 | 13.952 | 13.922 | 13.907 | 13.181 | 12.166 | 13.507 | 14.837 | 11.919 | 10.614 | 11.413 | 11.591 | 10.857 | 11.865 | 13.133 | 13.794 | 11.75 | 11.55 | 12.311 | 19.287 | 12.4 | 31.4 | 61.7 | 78 | 77.8 | 66.9 | 121.4 | 127 | 103.2 | 93.3 | 83.1 | 42.8 | 41.3 | 35.6 | 33.3 | 58.2 | 38.9 | 36.6 | 25.7 | 24.3 | 29.1 | 27.1 | 21.7 | 34.7 | 35.2 | 31.3 | 24.3 | 3.9 | 1.8 |
Total Current Assets
| 156.51 | 173.678 | 156.295 | 178.971 | 139.881 | 152.024 | 153.06 | 182.522 | 163.96 | 170.614 | 175.03 | 213.492 | 167.277 | 173.376 | 214.821 | 208.731 | 173.956 | 186.738 | 197.339 | 196.596 | 175.559 | 181.306 | 172.777 | 154.327 | 144.58 | 138.064 | 157.509 | 151.005 | 158.206 | 165.435 | 199.718 | 137.449 | 149.471 | 157.856 | 143.842 | 152.858 | 155.529 | 150.634 | 165.112 | 190.888 | 197.453 | 203.408 | 217.744 | 237.085 | 252.262 | 264.974 | 264.915 | 272.634 | 275.329 | 290.132 | 281.514 | 277.196 | 248.123 | 253.655 | 263.243 | 296.936 | 317.026 | 333.711 | 342.951 | 390.945 | 393.128 | 414.769 | 429.534 | 517.264 | 504.67 | 474.56 | 500.381 | 483.939 | 469.38 | 527.336 | 497.215 | 501.677 | 473.957 | 377.829 | 344.962 | 326.308 | 283.385 | 317.796 | 294.641 | 317.012 | 283.216 | 251.783 | 224.297 | 204.942 | 181.043 | 179.389 | 167.957 | 183.518 | 185.486 | 189.596 | 194.438 | 206.105 | 191.785 | 190.886 | 175.883 | 176.4 | 203.9 | 199.9 | 212.5 | 241.6 | 213.4 | 311.8 | 302.6 | 301.1 | 307.5 | 277.8 | 259.7 | 231.7 | 243.9 | 240.1 | 246.4 | 243 | 269.9 | 161 | 153 | 121.3 | 104.8 | 94 | 91.8 | 91 | 82.1 | 77.6 | 80.3 | 27 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 50.207 | 50.369 | 47.491 | 45.079 | 41.768 | 41.563 | 40.984 | 40.171 | 40.413 | 41.323 | 43.469 | 46.244 | 49.292 | 47.297 | 47.875 | 49.327 | 51.607 | 53.456 | 56.949 | 21.582 | 19.35 | 19.442 | 20.663 | 21.903 | 23.273 | 23.977 | 28.414 | 30.146 | 32.969 | 35.676 | 36.664 | 35.481 | 34.777 | 33.328 | 31.241 | 32.136 | 34.414 | 33.27 | 34.373 | 35.186 | 36.94 | 37.444 | 38.719 | 41.441 | 45.285 | 49.153 | 52.213 | 53.487 | 57.063 | 59.254 | 61.351 | 62.519 | 65.088 | 66.427 | 52.708 | 37.217 | 33.556 | 35.643 | 36.985 | 38.321 | 41.734 | 44.491 | 45.168 | 46.16 | 45.78 | 45.004 | 42.464 | 40.483 | 39.362 | 38.096 | 38.036 | 38.563 | 39.237 | 29.976 | 29.523 | 29.092 | 26.558 | 24.441 | 25.159 | 23.223 | 22.309 | 23.18 | 24.916 | 25.731 | 24.352 | 25.815 | 25.877 | 27.164 | 26.532 | 25.513 | 27.059 | 26.136 | 28.106 | 30.499 | 32.968 | 32.7 | 36.7 | 38.5 | 35.5 | 35.4 | 36.8 | 35.2 | 37.2 | 38.9 | 40 | 42.9 | 45.9 | 49.2 | 53 | 56.7 | 56.4 | 49 | 46.8 | 37.2 | 30.5 | 25.3 | 22.4 | 19.2 | 16.1 | 14.3 | 12.5 | 10.8 | 8.7 | 6.8 |
Goodwill
| 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 33.905 | 33.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 238.553 | 238.338 | 246.884 | 246.398 | 246.658 | 247.52 | 247.315 | 246.997 | 244.282 | 243.192 | 230.777 | 227.195 | 227.118 | 225.375 | 225.375 | 225.375 | 313.924 | 360.521 | 360.486 | 360.584 | 360.55 | 360.55 | 360.55 | 360.143 | 424.735 | 410.895 | 404.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.12 | 4.432 | 6.745 | 9.057 | 11.37 | 13.682 | 15.995 | 18.307 | 20.62 | 22.932 | 25.245 | 27.762 | 30.494 | 33.219 | 35.966 | 38.701 | 2.072 | 2.445 | 2.83 | 3.232 | 3.679 | 4.26 | 5.674 | 6.528 | 7.765 | 9.217 | 9.637 | 10.996 | 16.387 | 18.524 | 21.327 | 24.625 | 27.34 | 29.75 | 32.564 | 34.012 | 36.585 | 29.235 | 32.451 | 32.2 | 35.248 | 38.143 | 49.98 | 59.193 | 64.786 | 71.427 | 78.425 | 85.952 | 94.144 | 102.048 | 110.451 | 110.248 | 113.691 | 515.578 | 524.583 | 210.35 | 211.483 | 212.687 | 215.373 | 49.719 | 50.728 | 5.15 | 2.205 | 2.545 | 2.314 | 1.087 | 2.607 | 2.865 | 1.087 | 3.462 | 3.993 | 9.083 | 21.912 | 0 | 42.715 | 56.768 | 75.26 | 0 | 114.9 | 134.6 | 161.2 | 181.6 | 52 | 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
| 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 32.643 | 34.763 | 37.075 | 39.388 | 41.7 | 44.013 | 46.325 | 48.638 | 50.95 | 53.263 | 55.575 | 57.888 | 60.405 | 63.137 | 65.862 | 69.871 | 72.606 | 2.072 | 2.445 | 2.83 | 3.232 | 3.679 | 4.26 | 5.674 | 6.528 | 7.765 | 9.217 | 248.19 | 249.334 | 263.271 | 264.922 | 267.985 | 272.145 | 274.655 | 276.747 | 276.846 | 277.204 | 267.362 | 256.43 | 259.569 | 257.575 | 260.623 | 263.518 | 363.904 | 419.714 | 425.272 | 432.011 | 438.975 | 446.502 | 454.694 | 462.191 | 535.186 | 521.143 | 518.115 | 515.578 | 524.583 | 210.35 | 211.483 | 212.687 | 215.373 | 49.719 | 50.728 | 5.15 | 2.205 | 2.545 | 2.314 | 1.087 | 2.607 | 2.865 | 1.087 | 3.462 | 3.993 | 9.083 | 21.912 | 0 | 42.715 | 56.768 | 75.26 | 0 | 114.9 | 134.6 | 161.2 | 181.6 | 52 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.475 | -1.462 | -1.482 | 0 | -1.081 | -1.144 | -1.114 | 0 | -2.292 | -1.641 | -1.818 | 0 | -1.086 | -0.598 | -0.581 | 0 | -1.74 | -1.894 | -1.903 | 0 | -1.303 | -1.283 | -1.253 | 0 | -0.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.725 | 16.352 | 16.118 | 15.859 | 3.972 | 3.6 | 4.155 | 5.21 | 5.413 | 6.254 | 6.299 | 6.801 | 6.539 | 7.078 | 7.64 | 7.479 | 2.006 | 1.122 | 1.163 | 1.158 | 1.282 | 1.282 | 1.354 | 1.318 | 1.355 | 1.319 | 1.265 | 1.245 | 2.028 | 2.025 | 2.07 | 2.011 | 2.044 | 4.441 | 1.718 | 1.886 | 2.272 | 2.431 | 2.422 | 2.415 | 2.857 | 2.729 | 2.701 | 2.825 | 1.475 | 1.462 | 1.482 | 0 | 1.081 | 1.144 | 1.114 | 0 | 2.292 | 1.641 | 1.818 | 0 | 1.086 | 0.598 | 0.581 | 0 | 1.74 | 1.894 | 1.903 | 0 | 1.303 | 1.283 | 1.253 | 0 | 0.573 | 0 | 0 | 0 | 4.399 | 4.348 | 4.268 | 4.184 | 2.557 | 0 | 2.557 | 2.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.654 | 20.775 | 21.364 | 14.901 | 19.271 | 17.292 | 14.265 | 13.454 | 6.462 | 5.871 | 5.544 | 5.958 | 5.651 | 4.974 | 5.456 | 6.113 | 6.009 | 8.142 | 9.456 | 9.432 | 11.466 | 10.222 | 11.974 | 10.811 | 7.404 | 10.427 | 9.913 | 11.61 | 11.827 | 10.169 | 10.174 | 7.123 | 8.013 | 7.998 | 3.163 | 2.274 | 2.161 | 2.36 | 2.401 | 2.393 | 2.488 | 2.666 | 2.943 | 3.793 | 8.214 | 7.034 | 8.044 | 11.568 | 9.707 | 9.921 | 9.893 | 10.109 | 7.567 | 7.881 | 7.822 | 20.455 | 10.485 | 10.623 | 10.151 | 10.801 | 9.061 | 9.643 | 8.794 | 10.518 | 10.68 | 9.43 | 9.529 | 10.421 | 5.848 | 6.41 | 6.055 | 6.228 | 5.147 | 4.286 | 4.182 | 3.963 | 3.804 | 5.887 | 3.045 | 0 | 2.869 | 2.786 | 2.598 | 4.043 | 0.669 | 0.676 | 3.53 | 1.662 | 1.638 | 1.794 | 2.708 | 34.241 | 4.565 | 5.204 | 5.94 | 102.9 | 63.7 | 40.6 | 30.4 | 28.1 | 53.7 | 17.8 | 17.8 | 16.8 | 19.5 | 28.3 | 18.4 | 20.1 | 2.8 | 5.9 | 3.6 | 39.6 | 7.5 | 5 | 6.4 | 1.9 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.4 | 0 | 0 |
Total Non-Current Assets
| 117.229 | 120.139 | 117.616 | 108.482 | 97.654 | 95.098 | 92.047 | 91.478 | 84.931 | 86.091 | 87.955 | 91.646 | 94.125 | 91.992 | 93.614 | 95.562 | 92.265 | 95.363 | 102.331 | 69.247 | 71.486 | 72.646 | 78.004 | 80.357 | 80.67 | 86.673 | 92.855 | 98.576 | 104.712 | 108.275 | 112.045 | 110.477 | 114.705 | 118.373 | 38.194 | 38.741 | 41.677 | 41.293 | 42.875 | 44.254 | 47.959 | 49.367 | 52.128 | 57.276 | 303.164 | 306.983 | 325.01 | 329.977 | 335.836 | 342.464 | 347.013 | 349.375 | 351.793 | 353.153 | 329.71 | 314.102 | 304.696 | 304.439 | 308.34 | 312.64 | 416.439 | 475.742 | 481.137 | 488.689 | 496.738 | 502.219 | 507.94 | 513.095 | 580.969 | 565.649 | 562.206 | 560.369 | 573.366 | 248.96 | 249.456 | 249.926 | 248.292 | 80.047 | 81.489 | 31.107 | 27.383 | 28.511 | 29.828 | 30.861 | 27.628 | 29.356 | 30.494 | 32.288 | 32.163 | 36.39 | 51.679 | 60.377 | 75.386 | 92.471 | 114.168 | 135.6 | 215.3 | 213.7 | 227.1 | 245.1 | 142.5 | 53 | 55 | 55.7 | 59.5 | 71.2 | 64.3 | 69.3 | 55.8 | 62.6 | 60 | 88.6 | 54.3 | 42.2 | 36.9 | 27.2 | 22.5 | 19.3 | 16.1 | 14.4 | 12.5 | 11.2 | 8.7 | 6.8 |
Total Assets
| 273.739 | 293.817 | 273.911 | 287.453 | 237.535 | 247.122 | 245.107 | 274 | 248.891 | 256.705 | 262.985 | 305.138 | 261.402 | 265.368 | 308.435 | 304.293 | 266.221 | 282.101 | 299.67 | 265.843 | 247.045 | 253.952 | 250.781 | 234.684 | 225.25 | 224.737 | 250.364 | 249.581 | 262.918 | 273.71 | 311.763 | 247.926 | 264.176 | 276.229 | 182.036 | 191.599 | 197.206 | 191.927 | 207.987 | 235.142 | 245.412 | 252.775 | 269.872 | 294.361 | 555.426 | 571.957 | 589.925 | 602.611 | 611.165 | 632.596 | 628.527 | 626.571 | 599.916 | 606.808 | 592.953 | 611.038 | 621.722 | 638.15 | 651.291 | 703.585 | 809.567 | 890.511 | 910.671 | 1,005.953 | 1,001.408 | 976.779 | 1,008.321 | 997.034 | 1,050.349 | 1,092.985 | 1,059.421 | 1,062.046 | 1,047.323 | 626.789 | 594.418 | 576.234 | 531.677 | 397.843 | 376.13 | 348.119 | 310.599 | 280.294 | 254.125 | 235.803 | 208.671 | 208.745 | 198.451 | 215.806 | 217.649 | 225.986 | 246.117 | 266.482 | 267.171 | 283.357 | 290.051 | 312 | 419.2 | 413.6 | 439.6 | 486.7 | 355.9 | 364.8 | 357.6 | 356.8 | 367 | 349 | 324 | 301 | 299.7 | 302.7 | 306.4 | 331.6 | 324.2 | 203.2 | 189.9 | 148.5 | 127.3 | 113.3 | 107.9 | 105.4 | 94.6 | 88.8 | 89 | 33.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 39.528 | 51.79 | 50.081 | 45.904 | 34.906 | 32.899 | 21.38 | 26.854 | 22.413 | 21.775 | 19.22 | 21.823 | 13.45 | 17.853 | 34.989 | 39.888 | 35.554 | 39.083 | 38.438 | 39.239 | 33.593 | 33.547 | 28.077 | 30.16 | 28.62 | 27.495 | 28.844 | 26.435 | 25.852 | 35.121 | 31.325 | 45.511 | 39.232 | 34.684 | 29.436 | 32.951 | 34.509 | 28.335 | 29.846 | 33.99 | 30.583 | 28.703 | 29.968 | 35.425 | 36.307 | 38.99 | 37.188 | 42.533 | 35.09 | 44.777 | 47.493 | 47.34 | 45.25 | 52.187 | 33.431 | 30.23 | 22.744 | 27.785 | 23.931 | 29.419 | 29.471 | 36.358 | 41.761 | 34.992 | 35.442 | 32.09 | 34.863 | 34.108 | 44.759 | 52.459 | 36.097 | 43.227 | 38.335 | 28.96 | 25.877 | 26.517 | 26.214 | 19.953 | 19.843 | 15.755 | 16.477 | 17.434 | 17.515 | 24.297 | 26.34 | 28.498 | 20.242 | 19.076 | 17.665 | 20.11 | 24.686 | 28.775 | 28.252 | 25.267 | 20.231 | 24 | 27.8 | 28.2 | 21.2 | 24.3 | 17.6 | 20.8 | 22.1 | 22.2 | 23.9 | 27.8 | 26.1 | 25.3 | 23.1 | 25.6 | 21.1 | 29.8 | 22.5 | 17.3 | 16.8 | 15.1 | 11.4 | 6 | 6 | 4.3 | 4.4 | 3.5 | 5.1 | 3.4 |
Short Term Debt
| 14.242 | 10.912 | 9.716 | 9.71 | 8.694 | 8.701 | 8.709 | 9.158 | 9.159 | 16.961 | 9.156 | 4.941 | 4.135 | 3.385 | 31.4 | 30.554 | 29.705 | 28.871 | 1.405 | 1.405 | 1.401 | 1.4 | 5.883 | 5.906 | 5.072 | 5 | 5 | 5 | 5 | 5 | 0 | 5 | 10 | 0 | 0 | 0 | 8 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | 1.1 | 1.4 | 1.7 | 1.9 | 2.1 | 2 | 1.8 | 16.6 | 6.1 | 1.1 | 1.8 | 0.5 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0 |
Tax Payables
| 0.025 | 0.142 | 0.217 | 0.062 | 0.027 | 0.092 | 0.145 | 0.868 | 1.447 | 1.648 | 1.405 | 1.664 | 1.946 | 1.99 | 1.964 | 1.945 | 2.17 | 1.791 | 2.088 | 1.853 | 2.182 | 1.72 | 1.978 | 1.815 | 0.806 | 1.958 | 1.162 | 1.012 | 0.658 | 0.495 | 0.588 | 1.023 | 3.176 | 2.756 | 5.381 | 5.48 | 6.032 | 6.228 | 6.003 | 6.875 | 7.328 | 6.964 | 6.931 | 7.969 | 8.972 | 10.877 | 3.116 | 3.898 | 4.57 | 2.801 | 4.183 | 4.64 | 6.391 | 2.355 | 3.61 | 3.228 | 2.703 | 3.95 | 6.113 | 9.25 | 11.264 | 13.271 | 13.097 | 13.869 | 11.254 | 9.776 | 10.156 | 13.284 | 20.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.863 | 42.114 | 62.717 | 76.308 | 60.63 | 68.724 | 80.744 | 87.475 | 76.658 | 80.745 | 86.172 | 87.974 | 70.858 | 74.193 | 82.441 | 83.589 | 71.224 | 79.214 | 87.927 | 85.662 | 73.935 | 82.47 | 89.42 | 121.184 | 122.475 | 129.858 | 144.425 | 146.014 | 157.468 | 165.623 | 178.959 | 189.887 | 199.572 | 204.495 | 209.214 | 206.608 | 221.83 | 204.291 | 209.164 | 211.403 | 219.178 | 222.446 | 231.362 | 230.305 | 58.18 | 57.015 | 57.908 | 45.768 | 52.752 | 49.341 | 51.399 | 40.585 | 46.822 | 47.881 | 45.621 | 39.107 | 56.748 | 61.566 | 64.512 | 68.581 | 79.963 | 79.186 | 91.092 | 79.771 | 82.159 | 79.235 | 83.627 | 73.743 | 67.235 | 66.913 | 64.593 | 66.034 | 70.514 | 59.244 | 55.742 | 48.68 | 52.615 | 54.546 | 57.871 | 44.943 | 42.115 | 43.685 | 46.809 | 35.483 | 30.489 | 29.939 | 33.933 | 28.872 | 28.157 | 29.262 | 29.418 | 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 |
Other Current Liabilities
| 56.123 | 59.305 | 54.222 | 58.633 | 58.013 | 56.47 | 63.278 | 73.01 | 60.831 | 56.007 | 60.763 | 71.369 | 65.21 | 51.587 | 52.229 | 56.283 | 53.132 | 57.953 | 66.129 | 59.514 | 59.531 | 58.397 | 67.328 | 57.015 | 65.582 | 59.271 | 59.772 | 59.475 | 60.873 | 47.685 | 64.052 | 63.478 | 55.906 | 63.115 | 65.492 | 64.989 | 58.35 | 57.299 | 54.158 | 71.629 | 60.716 | 54.625 | 53.074 | 289.688 | 65.458 | 72.853 | 55.22 | 65.524 | 60.751 | 67.394 | 68.777 | 82.087 | 60.379 | 64.052 | 66.016 | 80.872 | 68.434 | 65.147 | 70.454 | 91.857 | 77.739 | 79.871 | 77.268 | 80.043 | 80.008 | 72.481 | 74.531 | 75.047 | 76.139 | 92.501 | 90.548 | 103.816 | 113.134 | 71.781 | 61.572 | 74.727 | 69.568 | 55.497 | 51.936 | 59.709 | 53.789 | 52.733 | 51.488 | 51.032 | 43.931 | 45.211 | 41.659 | 50.08 | 54.344 | 46.584 | 48.244 | 80.745 | 77.471 | 83.583 | 78.952 | 82.1 | 81.7 | 66.1 | 72.1 | 98 | 93.8 | 85.3 | 84.2 | 91.6 | 84 | 78.9 | 65.6 | 59.4 | 55.6 | 50.2 | 54.5 | 49.1 | 41.3 | 35.9 | 37.7 | 31.4 | 22 | 18 | 16.3 | 17.9 | 12.3 | 8.9 | 8.9 | 8.2 |
Total Current Liabilities
| 145.781 | 164.263 | 176.953 | 190.617 | 162.27 | 166.886 | 174.256 | 197.365 | 170.508 | 177.136 | 176.716 | 187.771 | 155.599 | 149.008 | 203.023 | 212.259 | 191.785 | 206.912 | 195.987 | 187.673 | 170.642 | 177.534 | 192.686 | 216.08 | 222.555 | 223.582 | 239.203 | 237.936 | 249.851 | 253.924 | 274.924 | 304.899 | 307.886 | 305.05 | 309.523 | 310.028 | 328.721 | 301.153 | 299.171 | 323.897 | 317.805 | 312.738 | 321.335 | 333.082 | 168.917 | 179.735 | 153.432 | 157.723 | 166.163 | 177.313 | 171.852 | 174.652 | 158.842 | 166.475 | 148.678 | 153.437 | 150.629 | 158.448 | 165.01 | 199.107 | 198.437 | 208.686 | 223.218 | 208.675 | 208.863 | 193.582 | 203.177 | 196.182 | 208.722 | 211.873 | 191.238 | 213.077 | 221.983 | 159.985 | 143.191 | 149.924 | 148.397 | 129.996 | 129.65 | 120.407 | 112.381 | 113.852 | 115.812 | 110.812 | 100.76 | 103.648 | 95.834 | 98.028 | 100.166 | 95.956 | 102.348 | 109.52 | 105.723 | 108.85 | 99.183 | 106.1 | 109.7 | 94.5 | 93.7 | 122.7 | 112 | 106.7 | 107 | 114.6 | 108.6 | 107.8 | 93.1 | 86.4 | 80.6 | 77.9 | 77.6 | 80.7 | 80.4 | 59.3 | 55.6 | 48.3 | 33.9 | 25.1 | 23.4 | 23.3 | 17.8 | 13.5 | 15.1 | 11.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 222.377 | 222.097 | 191.715 | 193.428 | 195.761 | 177.782 | 160.889 | 184.185 | 162.99 | 165.178 | 175.125 | 231.221 | 233.547 | 255.874 | 248.489 | 227.161 | 228.523 | 231.443 | 252.018 | 220.59 | 229.429 | 230.661 | 203.252 | 204.498 | 191.3 | 189.857 | 189.302 | 188.795 | 188.301 | 187.83 | 192.13 | 95.95 | 94.605 | 93.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.736 | 1.465 | 1.569 | 1.689 | 1.818 | 0.351 | 0.47 | 0.607 | 0.759 | 0.924 | 1.088 | 1.427 | 0 | 0 | 0 | 13.02 | 13.594 | 13.594 | 13.595 | 13.449 | 14.066 | 13.553 | 15.142 | 14.2 | 11.6 | 8.6 | 6 | 13.3 | 7.6 | 0.1 | 0.2 | 0.4 | 0.6 | 0.8 | 1 | 1.2 | 1.5 | 2 | 2.6 | 2.9 | 3 | 1.8 | 2.2 | 2.4 | 0 | 0 | 0 | 0.5 | 0.5 | 1.1 | 1.1 | 0 |
Deferred Revenue Non-Current
| 24.859 | 22.367 | 19.734 | 17.842 | 16.045 | 12.209 | 11.578 | 10.607 | 10.109 | 10.838 | 11.334 | 11.284 | 10.306 | 11.53 | 12.971 | 14.312 | 13.757 | 14.302 | 13.361 | 13.939 | 14.289 | 15.228 | 16.953 | 73.429 | 72.091 | 74.181 | 78.608 | 79.67 | 82.54 | 101.529 | 129.463 | 158.495 | 164.935 | 188.304 | 203.463 | 208.232 | 195.507 | 225.66 | 242.648 | 255.429 | 273.143 | 291.538 | 309.569 | 328.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.373 | 3.493 | 0 | 0 | 0 | 4.533 | 4.875 | 0 | 5.407 | 5.565 | 5.533 | 0 | 0 | 5.142 | 5.087 | 7.479 | 4.721 | 0 | 4.998 | 1.158 | 0 | 0 | 0 | 1.318 | 0 | 0.173 | 0.543 | 0.913 | 1.367 | 2.088 | 2.672 | 3.443 | 7.687 | 10.078 | 0.136 | 0.136 | 0.536 | 0.562 | 0.544 | 0.565 | 0.708 | 0.687 | 0.695 | 0.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.002 | 0 | 7.381 | 7.383 | 7.43 | 8.659 | 9.193 | 9.796 | 11.116 | 0 | 7.871 | 0 | 9.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.907 | 4.044 | 4.245 | 4.348 | 4.86 | 26.605 | 28.403 | 5.917 | 31.715 | 33.295 | 34.384 | 7.786 | 6.162 | 5.448 | 5.414 | 5.646 | 5.081 | 5.267 | 5.391 | 9.144 | 6.82 | 7.403 | 9.52 | 7.929 | 9.726 | 11.699 | 11.644 | 11.846 | 13.592 | 17.343 | 16.179 | 16.143 | 22.317 | 23.033 | 12.064 | 12.523 | 11.94 | 12.068 | 12.638 | 12.736 | 12.836 | 13.496 | 14.132 | 17.978 | 37.186 | 29.704 | 29.121 | 27.885 | 30.06 | 28.036 | 25.892 | 25.309 | 22.116 | 22.196 | 16.282 | 14.483 | 13.32 | 12.705 | 11.318 | 11.823 | 16.197 | 17.539 | 17.235 | 17.495 | 19.029 | 18.19 | 18.861 | 20.471 | 20.105 | 10.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.463 | 2.365 | 2.689 | 5.663 | 6.457 | 11.276 | 13.458 | 23.8 | 25.7 | 39.2 | 43.3 | 60.4 | 64.9 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 251.143 | 248.508 | 215.694 | 215.618 | 216.666 | 216.596 | 200.87 | 200.709 | 204.814 | 209.311 | 220.843 | 250.291 | 250.015 | 272.852 | 266.874 | 247.119 | 247.361 | 251.012 | 270.77 | 244.831 | 250.538 | 253.292 | 229.725 | 287.174 | 273.117 | 275.91 | 280.097 | 281.556 | 285.8 | 308.79 | 340.444 | 272.599 | 283.901 | 309.275 | 217.245 | 222.641 | 209.719 | 240.159 | 257.708 | 270.58 | 288.836 | 307.763 | 326.402 | 346.871 | 37.186 | 29.704 | 29.121 | 27.885 | 30.06 | 28.036 | 25.892 | 25.309 | 22.116 | 22.196 | 16.282 | 14.483 | 13.32 | 12.705 | 11.318 | 11.823 | 16.197 | 17.539 | 17.235 | 17.495 | 19.029 | 18.19 | 18.861 | 20.471 | 20.105 | 18.79 | 16.773 | 9.372 | 11.736 | 1.465 | 1.569 | 1.689 | 1.818 | 0.351 | 0.47 | 0.607 | 0.759 | 0.924 | 1.088 | 1.427 | 0 | 0 | 0 | 13.02 | 14.057 | 15.959 | 16.284 | 19.112 | 20.523 | 24.829 | 28.6 | 38 | 37.3 | 47.8 | 49.3 | 73.7 | 72.5 | 0.1 | 0.2 | 0.4 | 0.6 | 0.8 | 0.9 | 1.2 | 1.4 | 2 | 2.5 | 2.9 | 3 | 1.8 | 2.1 | 2.4 | 0 | 0.1 | 0 | 0.6 | 0.5 | 1.2 | 1.1 | 0.1 |
Total Liabilities
| 396.924 | 412.771 | 392.647 | 406.235 | 378.936 | 383.482 | 375.126 | 398.074 | 375.322 | 386.447 | 397.559 | 438.062 | 405.614 | 421.86 | 469.897 | 459.378 | 439.146 | 457.924 | 466.757 | 432.504 | 421.18 | 430.826 | 422.411 | 503.254 | 495.672 | 499.492 | 519.3 | 519.492 | 535.651 | 562.714 | 615.368 | 577.498 | 591.787 | 614.325 | 526.768 | 532.669 | 538.44 | 541.312 | 556.879 | 594.477 | 606.641 | 620.501 | 647.737 | 679.953 | 206.103 | 209.439 | 182.553 | 185.608 | 196.223 | 205.349 | 197.744 | 199.961 | 180.958 | 188.671 | 164.96 | 167.92 | 163.949 | 171.153 | 176.328 | 210.93 | 214.634 | 226.225 | 240.453 | 226.17 | 227.892 | 211.772 | 222.038 | 216.653 | 228.827 | 230.663 | 208.011 | 222.449 | 233.719 | 161.45 | 144.76 | 151.613 | 150.215 | 130.347 | 130.12 | 121.014 | 113.14 | 114.776 | 116.9 | 112.239 | 100.76 | 103.648 | 95.834 | 111.048 | 114.223 | 111.915 | 118.632 | 128.632 | 126.246 | 133.679 | 127.783 | 144.1 | 147 | 142.3 | 143 | 196.4 | 184.5 | 106.8 | 107.2 | 115 | 109.2 | 108.6 | 94 | 87.6 | 82 | 79.9 | 80.1 | 83.6 | 83.4 | 61.1 | 57.7 | 50.7 | 33.9 | 25.2 | 23.4 | 23.9 | 18.3 | 14.7 | 16.2 | 11.7 |
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 |
Common Stock
| 0.466 | 0.465 | 0.464 | 0.462 | 0.461 | 0.461 | 0.459 | 0.455 | 0.454 | 0.452 | 0.448 | 0.442 | 0.439 | 0.437 | 0.434 | 0.43 | 0.429 | 0.427 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.423 | 0.421 | 0.417 | 0.353 | 0.351 | 0.348 | 0.339 | 0.318 | 0.314 | 0.311 | 0.304 | 0.291 | 0.279 | 0.273 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.265 | 0.265 | 0.266 | 0.3 | 0.3 | 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 |
Retained Earnings
| -1,084.029 | -1,076.695 | -1,072.099 | -1,071.718 | -1,096.978 | -1,109 | -1,116.373 | -1,126.959 | -1,142.175 | -1,156.95 | -1,163.956 | -1,168.347 | -1,175.434 | -1,183.421 | -1,185.266 | -1,179.409 | -1,194.781 | -1,197.946 | -1,187.223 | -1,187.01 | -1,192.913 | -1,193.791 | -1,189.102 | -1,284.703 | -1,283.822 | -1,283.894 | -1,273.063 | -1,271.148 | -1,276.369 | -1,285.489 | -1,298.389 | -1,319.318 | -1,314.933 | -1,326.051 | -1,321.967 | -1,321.798 | -1,316.729 | -1,330.969 | -1,327.631 | -1,336.526 | -1,337.655 | -1,340.238 | -1,349.414 | -1,357.679 | -606.915 | -588.219 | -542.264 | -524.53 | -524.717 | -515.963 | -502.965 | -495.254 | -494.927 | -484.009 | -464.048 | -444.661 | -424.335 | -406.679 | -389.432 | -365.431 | -264.024 | -196.123 | -184.833 | -155.722 | -158.799 | -146.298 | -138.382 | -134.708 | -80.282 | -82.75 | -85.45 | -88.795 | -107.22 | -89.463 | -103.03 | -122.775 | -145.288 | -164.262 | -179.735 | -194.476 | -210.24 | -222.086 | -229.868 | -235.365 | -238.292 | -239.733 | -240.563 | -235.926 | -237.26 | -223.068 | -208.667 | -197.779 | -190.213 | -178.299 | -155.105 | -128.1 | -23 | -5.6 | 2.6 | 14.3 | -108.4 | 36.8 | 30.8 | 27.3 | 18.5 | 9.7 | 3.2 | 1.5 | 6.3 | 13 | 16.7 | 39.5 | 38 | 29.2 | 23.1 | 12.6 | 7.8 | 3.9 | 0.9 | -0.4 | -3.5 | -5.5 | -6.6 | -4.1 |
Accumulated Other Comprehensive Income/Loss
| -6.527 | -5.651 | -5.286 | -5.88 | -7.465 | -6.049 | -4.314 | -4.113 | -3.657 | -2.919 | -3.134 | -1.677 | -2.816 | -3.811 | -4.745 | -3.93 | -4.369 | -3.605 | -4.315 | -3.767 | -3.396 | -3.482 | -1.278 | -2.426 | -3.093 | -5.107 | -8.046 | -9.896 | -5.566 | -5.721 | -4.934 | -8.179 | -7.016 | -5.281 | -7.494 | -1.613 | 1.831 | 7.063 | 6.32 | 5.927 | 6.353 | 3.939 | 5.034 | 7.644 | 6.861 | 4.24 | 7.232 | 4.807 | 7.078 | 15.273 | 12.66 | 7.268 | 3.926 | -3.001 | 3.017 | 7.256 | 7.009 | 3.28 | -2.01 | 1.952 | 7.126 | 15.239 | 15.749 | 12.566 | 12.098 | 8.115 | 6.048 | 5.671 | 4.394 | 4.742 | 2.344 | -0.732 | -0.189 | -1.317 | -0.157 | 0.199 | -3.759 | -0.374 | 0.778 | 1.289 | -1.937 | -2.396 | -4.479 | -5.825 | -6.555 | -6.167 | -8.935 | -8.993 | -8.54 | -8.925 | -8.641 | -8.118 | -7.236 | -3.095 | -4.249 | -4.4 | -4 | 0 | 0 | 0 | 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
| 966.905 | 962.927 | 958.185 | 958.354 | 962.581 | 978.228 | 990.209 | 1,006.543 | 1,018.947 | 1,029.675 | 1,032.068 | 1,036.658 | 1,033.599 | 1,030.303 | 1,028.115 | 1,027.824 | 1,025.796 | 1,025.301 | 1,024.028 | 1,023.693 | 1,021.751 | 1,019.976 | 1,018.327 | 1,018.136 | 1,016.07 | 1,013.823 | 1,011.75 | 1,010.71 | 1,008.779 | 1,001.783 | 999.295 | 997.502 | 993.915 | 992.813 | 984.306 | 981.918 | 973.241 | 974.098 | 971.996 | 970.841 | 969.65 | 968.15 | 966.092 | 964.02 | 948.954 | 946.074 | 941.981 | 941.11 | 932.158 | 927.514 | 920.665 | 921.441 | 909.536 | 904.724 | 888.601 | 887.356 | 874.676 | 869.973 | 865.982 | 857.663 | 851.408 | 844.747 | 838.879 | 935.082 | 919.794 | 902.767 | 918.194 | 914.666 | 896.987 | 939.907 | 934.093 | 928.703 | 920.596 | 555.766 | 552.494 | 546.849 | 530.17 | 431.814 | 424.653 | 419.981 | 409.332 | 389.709 | 371.293 | 364.481 | 352.492 | 350.731 | 351.849 | 349.411 | 348.96 | 345.798 | 344.527 | 343.481 | 338.109 | 330.807 | 321.356 | 300.1 | 298.9 | 276.9 | 294 | 276 | 279.8 | 221.2 | 219.6 | 214.5 | 239.3 | 230.7 | 226.8 | 211.9 | 211.4 | 209.8 | 209.6 | 208.5 | 202.8 | 112.9 | 109.1 | 85.2 | 85.6 | 84.2 | 83.6 | 81.9 | 79.8 | 79.6 | 79.4 | 26.2 |
Total Shareholders Equity
| -123.185 | -118.954 | -118.736 | -118.782 | -141.401 | -136.36 | -130.019 | -124.074 | -126.431 | -129.742 | -134.574 | -132.924 | -144.212 | -156.492 | -161.462 | -155.085 | -172.925 | -175.823 | -167.087 | -166.661 | -174.135 | -176.874 | -171.63 | -268.57 | -270.422 | -274.755 | -268.936 | -269.911 | -272.733 | -289.004 | -303.605 | -329.572 | -327.611 | -338.096 | -344.732 | -341.07 | -341.234 | -349.385 | -348.892 | -359.335 | -361.229 | -367.726 | -377.865 | -385.592 | 349.323 | 362.518 | 407.372 | 417.003 | 414.942 | 427.247 | 430.783 | 426.61 | 418.958 | 418.137 | 427.993 | 443.118 | 457.773 | 466.997 | 474.963 | 492.655 | 594.933 | 664.286 | 670.218 | 779.783 | 773.516 | 765.007 | 786.283 | 780.381 | 821.522 | 862.322 | 851.41 | 839.597 | 813.604 | 465.339 | 449.658 | 424.621 | 381.462 | 267.496 | 246.01 | 227.105 | 197.459 | 165.518 | 137.225 | 123.564 | 107.911 | 105.097 | 102.617 | 104.758 | 103.426 | 114.071 | 127.485 | 137.85 | 140.925 | 149.678 | 162.268 | 167.9 | 272.2 | 271.3 | 296.6 | 290.3 | 171.4 | 258 | 250.4 | 241.8 | 257.8 | 240.4 | 230 | 213.4 | 217.7 | 222.8 | 226.3 | 248 | 240.8 | 142.1 | 132.2 | 97.8 | 93.4 | 88.1 | 84.5 | 81.5 | 76.3 | 74.1 | 72.8 | 22.1 |
Total Equity
| -123.185 | -118.954 | -118.736 | -118.782 | -141.401 | -136.36 | -130.019 | -124.074 | -126.431 | -129.742 | -134.574 | -132.924 | -144.212 | -156.492 | -161.462 | -155.085 | -172.925 | -175.823 | -167.087 | -166.661 | -174.135 | -176.874 | -171.63 | -268.57 | -270.422 | -274.755 | -268.936 | -269.911 | -272.733 | -289.004 | -303.605 | -329.572 | -327.611 | -338.096 | -344.732 | -341.07 | -341.234 | -349.385 | -348.892 | -359.335 | -361.229 | -367.726 | -377.865 | -385.592 | 349.323 | 362.518 | 407.372 | 417.003 | 414.942 | 427.247 | 430.783 | 426.61 | 418.958 | 418.137 | 427.993 | 443.118 | 457.773 | 466.997 | 474.963 | 492.655 | 594.933 | 664.286 | 670.218 | 779.783 | 773.516 | 765.007 | 786.283 | 780.381 | 821.522 | 862.322 | 851.41 | 839.597 | 813.604 | 465.339 | 449.658 | 424.621 | 381.462 | 267.496 | 246.01 | 227.105 | 197.459 | 165.518 | 137.225 | 123.564 | 107.911 | 105.097 | 102.617 | 104.758 | 103.426 | 114.071 | 127.485 | 137.85 | 140.925 | 149.678 | 162.268 | 167.9 | 272.2 | 271.3 | 296.6 | 290.3 | 171.4 | 258 | 250.4 | 241.8 | 257.8 | 240.4 | 230 | 213.4 | 217.7 | 222.8 | 226.3 | 248 | 240.8 | 142.1 | 132.2 | 97.8 | 93.4 | 88.1 | 84.5 | 81.5 | 76.3 | 74.1 | 72.8 | 22.1 |
Total Liabilities & Shareholders Equity
| 273.739 | 293.817 | 273.911 | 287.453 | 237.535 | 247.122 | 245.107 | 274 | 248.891 | 256.705 | 262.985 | 305.138 | 261.402 | 265.368 | 308.435 | 304.293 | 266.221 | 282.101 | 299.67 | 265.843 | 247.045 | 253.952 | 250.781 | 234.684 | 225.25 | 224.737 | 250.364 | 249.581 | 262.918 | 273.71 | 311.763 | 247.926 | 264.176 | 276.229 | 182.036 | 191.599 | 197.206 | 191.927 | 207.987 | 235.142 | 245.412 | 252.775 | 269.872 | 294.361 | 555.426 | 571.957 | 589.925 | 602.611 | 611.165 | 632.596 | 628.527 | 626.571 | 599.916 | 606.808 | 592.953 | 611.038 | 621.722 | 638.15 | 651.291 | 703.585 | 809.567 | 890.511 | 910.671 | 1,005.953 | 1,001.408 | 976.779 | 1,008.321 | 997.034 | 1,050.349 | 1,092.985 | 1,059.421 | 1,062.046 | 1,047.323 | 626.789 | 594.418 | 576.234 | 531.677 | 397.843 | 376.13 | 348.119 | 310.599 | 280.294 | 254.125 | 235.803 | 208.671 | 208.745 | 198.451 | 215.806 | 217.649 | 225.986 | 246.117 | 266.482 | 267.171 | 283.357 | 290.051 | 312 | 419.2 | 413.6 | 439.6 | 486.7 | 355.9 | 364.8 | 357.6 | 356.8 | 367 | 349 | 324 | 301 | 299.7 | 302.7 | 306.4 | 331.6 | 324.2 | 203.2 | 189.9 | 148.5 | 127.3 | 113.3 | 107.9 | 105.4 | 94.6 | 88.8 | 89 | 33.8 |