Barrett Business Services, Inc.
NASDAQ:BBSI
43.04 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 14.429 | 121.166 | 176.277 | 74.841 | 41.579 | 48.347 | 52.635 | 91.423 | 58.951 | 34.098 | 46.074 | 69.405 | 12.86 | 2.469 | 28.545 | 68.688 | 61.193 | 62.21 | 14.272 | 44.57 | 35.452 | 23.693 | 38.223 | 35.371 | 34.975 | 33.786 | 24 | 59.835 | 35.57 | 17.865 | 18.429 | 50.768 | 26.786 | 0.422 | 43.464 | 25.218 | 16.881 | 4.439 | 15.205 | 11.544 | 51.985 | 47.869 | 66.268 | 93.557 | 34.978 | 8.847 | 48.015 | 45.747 | 22.181 | 36.358 | 38.217 | 49.571 | 42.217 | 25.472 | 27.798 | 30.924 | 18.261 | 17.444 | 28.094 | 36.671 | 38.505 | 27.137 | 45.139 | 42.214 | 28.302 | 16.64 | 54.906 | 62.779 | 57.638 | 71.025 | 69.707 | 69.874 | 60.083 | 57.604 | 59.357 | 61.361 | 50.408 | 21.662 | 20.667 | 12.153 | 10.009 | 5.374 | 6.062 | 7.785 | 0.45 | 1.977 | 0.239 | 0.096 | 0.72 | 0.58 | 0.516 | 1.142 | 0.784 | 0.697 | 0.318 | 0.516 | 0.351 | 0.332 | 0.198 | 0.6 | 0 | 0.9 | 1.7 | 4 | 4.4 | 1.1 | 3.4 | 3.4 | 1.8 | 0.5 | 1.6 | 1.9 | 5 | 3.9 | 4.4 | 3.2 | 2 | 2.2 | 3.6 | 2.2 | 2 | 2 | 2.7 | 1.1 | 9 | 5.6 | 0.2 |
Short Term Investments
| 83.009 | 70.1 | 72.41 | 174.824 | 87.653 | 84.658 | 80.088 | 68.325 | 73.185 | 77.303 | 81.334 | 96.763 | 102.709 | 107.284 | 114.142 | 101.244 | 86.679 | 67.473 | 79.373 | 82.59 | 101.748 | 77.271 | 0.569 | 0.416 | 0.395 | 0.464 | 0.472 | 0.674 | 0.796 | 0.965 | 0.973 | 5.675 | 1.013 | 48.371 | 40.049 | 5.071 | 5.071 | 21.343 | 21.67 | 29.957 | 34.76 | 32.033 | 31.013 | 19.787 | 7.108 | 5.349 | 18.987 | 16.748 | 15.575 | 14.24 | 15.872 | 16.878 | 25.938 | 34.707 | 34.629 | 24.511 | 24.227 | 23.914 | 15.255 | 13.766 | 8.919 | 13.114 | 11.828 | 17.968 | 22.967 | 30.098 | 1.458 | 1.717 | 2.591 | 3.625 | 3.845 | 3.159 | 2.291 | 3.545 | 3.664 | 3.548 | 3.68 | 5.568 | 4.584 | 4.63 | 4.503 | 4.337 | 3.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 97.438 | 191.266 | 248.687 | 249.665 | 129.232 | 133.005 | 132.723 | 159.748 | 132.136 | 111.401 | 127.408 | 166.168 | 115.569 | 109.753 | 142.687 | 169.932 | 147.872 | 129.683 | 93.645 | 127.16 | 137.2 | 100.964 | 38.792 | 35.787 | 35.37 | 34.25 | 24.472 | 60.509 | 36.366 | 18.83 | 19.402 | 56.443 | 27.799 | 0.422 | 43.464 | 25.218 | 21.952 | 4.439 | 36.875 | 41.501 | 86.745 | 79.902 | 97.281 | 113.344 | 42.086 | 14.196 | 67.002 | 62.495 | 37.756 | 50.598 | 54.089 | 66.449 | 68.155 | 60.179 | 62.427 | 55.435 | 42.488 | 41.358 | 43.349 | 50.437 | 47.424 | 40.251 | 56.967 | 60.182 | 51.269 | 46.738 | 56.364 | 64.496 | 60.229 | 74.65 | 73.552 | 73.033 | 62.374 | 61.149 | 63.021 | 64.909 | 54.088 | 27.23 | 25.251 | 16.783 | 14.512 | 9.711 | 9.969 | 7.785 | 0.45 | 1.977 | 0.239 | 0.096 | 0.72 | 0.58 | 0.516 | 1.142 | 0.784 | 0.697 | 0.318 | 0.516 | 0.351 | 0.332 | 0.198 | 0.6 | 0 | 0.9 | 1.7 | 4 | 4.4 | 1.1 | 3.4 | 3.4 | 1.8 | 0.5 | 1.6 | 1.9 | 5 | 3.9 | 4.4 | 3.2 | 2 | 2.2 | 3.6 | 2.2 | 2 | 2 | 2.7 | 1.1 | 9 | 5.6 | 0.2 |
Net Receivables
| 253.749 | 212.749 | 208.095 | 179.394 | 205.217 | 198.055 | 188.013 | 163.838 | 194.537 | 266.87 | 256.296 | 155.707 | 242.025 | 229.587 | 215.639 | 124.991 | 212.362 | 188.383 | 168.227 | 164.896 | 187.467 | 163.228 | 154.157 | 151.597 | 162.574 | 154.889 | 151.805 | 138.35 | 156.368 | 147.141 | 142.355 | 126.484 | 140.074 | 177.927 | 163.831 | 90.529 | 155.706 | 137.862 | 130.376 | 102.627 | 129.761 | 104.008 | 95.956 | 85.586 | 98.717 | 86.21 | 77.479 | 63.921 | 74.45 | 66.865 | 57.208 | 50.653 | 53.226 | 62.094 | 57.13 | 39.952 | 60.381 | 54.188 | 48.378 | 33.07 | 46.194 | 41.466 | 36.604 | 34.614 | 48.091 | 45.521 | 41.429 | 36.898 | 45.564 | 37.131 | 35.645 | 31.553 | 35.507 | 33.265 | 29.595 | 26.57 | 35.771 | 36.633 | 31.477 | 24.053 | 30.523 | 27.952 | 24.816 | 18.481 | 18.449 | 14.827 | 10.983 | 13.28 | 12.794 | 13.274 | 12.908 | 13.76 | 17.771 | 15.903 | 16.85 | 20.66 | 25.967 | 29.451 | 31.568 | 30.2 | 33.2 | 30.1 | 23.6 | 21.9 | 24.1 | 23.9 | 20.6 | 19.4 | 24.4 | 22.7 | 21.3 | 19.4 | 17.4 | 16.2 | 12.9 | 13.2 | 15.3 | 13.5 | 11.1 | 9.6 | 11.1 | 10.1 | 7.8 | 5 | 6.4 | 6.5 | 4.9 |
Inventory
| 0 | 0 | 0 | 0 | 75.876 | 68.97 | 108.165 | 110.989 | 113.942 | 0 | 113.427 | 67.238 | 82.273 | 104.64 | 99.183 | 96.991 | 90.608 | 82.567 | 120.054 | 116.873 | 107.702 | 108.275 | 127.076 | 120.409 | 112.385 | 108.196 | 104.939 | 103.652 | 90.681 | 87.516 | 51.078 | 73.799 | 72.865 | 69.279 | 60.967 | 107.051 | 46.619 | 63.132 | 28.296 | 19.567 | 8.925 | 8.944 | 8.936 | 8.929 | 72.116 | 72.121 | 8.15 | 8.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.963 | 3.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 101.498 | 17.459 | 18.513 | 18.443 | 93.012 | 86.595 | 128.77 | 130.776 | 134.109 | 132.263 | 132.666 | 84.844 | 105.691 | 123.077 | 113.796 | 112.952 | 106.931 | 105.65 | 136.565 | 131.792 | 123.676 | 123.995 | 143.708 | 134.289 | 124.829 | 118.02 | 113.941 | 109.376 | 97.286 | 96.098 | 57.908 | 52.456 | 76.502 | 74.097 | 71.007 | 111.262 | 50.887 | 77.558 | 48.54 | 38.674 | 34.748 | 14.227 | 15.153 | 11.955 | 75.867 | 75.106 | 12.186 | 13.002 | 7.479 | 8.845 | 11.967 | 11.855 | 7.681 | 8.236 | 9.114 | 7.899 | 6.043 | 6.548 | 7.815 | 5.676 | 4.328 | 6.577 | 5.113 | 3.813 | 3.939 | 5.265 | 7.065 | 5.474 | 6.154 | 6.291 | 7.27 | 6.639 | 9.259 | 10.709 | 10.93 | 8.378 | 7.991 | 7.662 | 8.159 | 5.464 | 6.411 | 4.862 | 4.691 | 3.154 | 3.407 | 3.732 | 3.755 | 3.151 | 4.335 | 4.572 | 4.765 | 3.863 | 3.823 | 4.071 | 4.377 | 3.924 | 3.738 | 3.568 | 2.872 | 2.8 | 3.7 | 3.5 | 3.5 | 3 | 4.5 | 4.1 | 3.5 | 3 | 2.8 | 2.9 | 2.8 | 2.2 | 2.2 | 1.6 | 1.6 | 1.4 | 1.8 | 1.8 | 2 | 1.6 | 1.3 | 1.3 | 1.2 | 7.4 | 0.9 | 0.9 | 0.4 |
Total Current Assets
| 452.685 | 421.474 | 475.295 | 447.502 | 427.461 | 417.655 | 449.506 | 454.362 | 460.782 | 510.534 | 516.37 | 406.719 | 463.285 | 462.417 | 472.122 | 407.875 | 466.465 | 421.516 | 398.437 | 423.848 | 448.343 | 388.187 | 336.657 | 321.673 | 322.773 | 307.159 | 290.218 | 308.235 | 290.02 | 262.069 | 219.665 | 260.625 | 244.375 | 252.446 | 278.302 | 227.009 | 228.545 | 219.859 | 215.791 | 178.929 | 256.673 | 198.137 | 208.39 | 210.885 | 216.67 | 175.512 | 156.667 | 139.418 | 119.685 | 126.308 | 123.264 | 128.957 | 129.062 | 130.509 | 128.671 | 103.286 | 108.912 | 102.094 | 99.542 | 93.056 | 102.626 | 91.074 | 98.684 | 98.609 | 103.299 | 97.524 | 104.858 | 106.868 | 111.947 | 118.072 | 116.467 | 111.225 | 107.14 | 105.123 | 103.546 | 99.857 | 97.85 | 71.525 | 64.887 | 46.3 | 51.446 | 42.525 | 39.476 | 29.42 | 22.306 | 20.536 | 14.977 | 16.527 | 17.849 | 18.426 | 18.189 | 18.765 | 22.378 | 20.671 | 21.545 | 25.1 | 30.056 | 33.351 | 34.638 | 33.6 | 36.9 | 34.5 | 28.8 | 28.9 | 33 | 29.1 | 27.5 | 25.8 | 29 | 26.1 | 25.7 | 23.5 | 24.6 | 21.7 | 18.9 | 17.8 | 19.1 | 17.5 | 16.7 | 13.4 | 14.4 | 13.4 | 11.7 | 13.5 | 16.3 | 13 | 5.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 76.228 | 74.518 | 71.941 | 70.193 | 67.107 | 68.172 | 66.545 | 65.758 | 64.14 | 60.327 | 59.962 | 56.974 | 58.023 | 58.723 | 58.875 | 57.941 | 58.878 | 60.263 | 59.893 | 55.529 | 53.359 | 53.004 | 50.563 | 24.812 | 26.731 | 26.148 | 25.068 | 24.909 | 26.296 | 27.035 | 26.633 | 26.673 | 25.79 | 23.958 | 23.439 | 22.82 | 22.465 | 22.648 | 22.648 | 22.675 | 22.576 | 21.786 | 21.779 | 20.549 | 20.383 | 19.933 | 19.228 | 18.489 | 16.601 | 15.832 | 15.38 | 15.007 | 14.878 | 14.819 | 14.903 | 15.037 | 14.929 | 14.861 | 14.915 | 14.795 | 15.014 | 15.265 | 15.49 | 15.503 | 15.746 | 15.863 | 15.934 | 16.136 | 16.039 | 13.279 | 13.383 | 13.502 | 13.587 | 13.633 | 13.538 | 13.071 | 12.95 | 4.161 | 4.221 | 4.301 | 4.439 | 4.575 | 3.247 | 3.367 | 3.465 | 3.611 | 4.942 | 5.167 | 5.359 | 5.583 | 5.834 | 6.084 | 6.335 | 6.547 | 6.778 | 7.177 | 7.332 | 7.439 | 7.552 | 7 | 6.4 | 6.1 | 5.5 | 5.2 | 5.1 | 5 | 4.5 | 4.3 | 4 | 3.6 | 3.2 | 3.1 | 2.4 | 2.4 | 2.2 | 2.3 | 2.3 | 2.2 | 2.1 | 2.1 | 2 | 2.1 | 2 | 1.9 | 1.8 | 1.7 | 0.8 |
Goodwill
| 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.338 | 47.338 | 47.338 | 47.338 | 47.338 | 47.338 | 45.316 | 45.315 | 41.508 | 39.859 | 28.036 | 28.036 | 27.536 | 26.536 | 26.536 | 26.536 | 22.516 | 22.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34.62 | 0 | 0 | 0 | 28.631 | 0 | 0 | 0 | 23.332 | 0 | 0 | 0 | 16.953 | 0 | 0 | 0 | 11.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.111 | 0.062 | 0.069 | 0.075 | 0.082 | 0.089 | 0.096 | 22.521 | 22.526 | 22.532 | 22.536 | 22.541 | 21.768 | 21.773 | 21.782 | 18.762 | 18.772 | 0.035 | 18.795 | 18.808 | 18.82 | 18.832 | 18.845 | 18.878 | 19.374 | 19.909 | 20.444 | 20.982 | 20.434 | 20.958 | 21.456 | 21.9 | 22.6 | 23.1 | 15 | 11.5 | 11.8 | 12.1 | 11.8 | 12.1 | 12.4 | 12.8 | 12.9 | 10.2 | 9.3 | 9 | 6.3 | 6.5 | 5.5 | 4.7 | 4.8 | 4.9 | 4.7 | 4.8 | 5 | 0.3 | 0.4 | 0.5 | 0.6 |
Goodwill and Intangible Assets
| 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 | 47.338 | 47.338 | 47.338 | 47.338 | 47.338 | 47.338 | 45.316 | 45.315 | 41.508 | 39.97 | 28.098 | 28.105 | 27.611 | 26.618 | 26.625 | 26.632 | 22.521 | 22.526 | 22.532 | 22.536 | 22.541 | 21.768 | 21.773 | 21.782 | 18.762 | 18.772 | 18.784 | 18.795 | 18.808 | 18.82 | 18.832 | 18.845 | 18.878 | 19.374 | 19.909 | 20.444 | 20.982 | 20.434 | 20.958 | 21.456 | 21.9 | 22.6 | 23.1 | 15 | 11.5 | 11.8 | 12.1 | 11.8 | 12.1 | 12.4 | 12.8 | 12.9 | 10.2 | 9.3 | 9 | 6.3 | 6.5 | 5.5 | 4.7 | 4.8 | 4.9 | 4.7 | 4.8 | 5 | 0.3 | 0.4 | 0.5 | 0.6 |
Long Term Investments
| 0 | 133.617 | 147.709 | 151.583 | -11.777 | -15.688 | 28.077 | 107.277 | 113.412 | 130.159 | 156.282 | -1.687 | -2.946 | -3.328 | -2.511 | 0 | -2.947 | -2.685 | 347 | 0 | 0 | 0 | 1.549 | 1.687 | 1.649 | 1.578 | 1.607 | 1.199 | 1.191 | 0.59 | 0.333 | 0.642 | 0.863 | 2.362 | 0.895 | 6.082 | 6.088 | 6.048 | 6.034 | 20.93 | 15.984 | 10.597 | 6.68 | 5.909 | 5.876 | 4.389 | 11.276 | 9.899 | 22.958 | 27.371 | 23.714 | 25.318 | 19.494 | 19.437 | 8.848 | 14.732 | 16.471 | 15.945 | 16.498 | 10.139 | 6.389 | 11.184 | 0.429 | 0.427 | 8 | 12 | 4 | 8 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 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 | 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
| 2.206 | 4.806 | 4.789 | 28.061 | 12.236 | 10.819 | 10.044 | 11.44 | 10.497 | 7.096 | 3.775 | 1.687 | 2.946 | 3.328 | 2.511 | 0 | 2.947 | 2.685 | 3.325 | 2.788 | 5.523 | 5.897 | 7.061 | 8.458 | 8.158 | 7.762 | 7.389 | 5.834 | 9.241 | 9.292 | 9.384 | 0 | 20.906 | 20.908 | 20.918 | 0 | 0 | 15.774 | 15.763 | 0 | 17.229 | 8.944 | 8.936 | 8.929 | 8.172 | 8.177 | 8.15 | 1.676 | 5.943 | 5.931 | 7.458 | 0 | 5.873 | 5.81 | 5.795 | 3.915 | 4.271 | 4.283 | 5.265 | 3.64 | 2.963 | 3.781 | 2.373 | 0 | 2.163 | 3.271 | 3.249 | -8 | 4.251 | 4.182 | 4.719 | 4.699 | 0.141 | 0.141 | 0.141 | 0.341 | 0.124 | 0.336 | 0.459 | 0.582 | 0.758 | 0.833 | 0.99 | 1.041 | 1.114 | 1.445 | 1.445 | 0 | 0 | 1.694 | 2.217 | 0 | 1.11 | 1.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 146.829 | 6.352 | 0.246 | 0.222 | 147.161 | 143.126 | 74.398 | 0.281 | 0.339 | 0.338 | 0.308 | 235.439 | 239.839 | 297.158 | 263.838 | 261.314 | 250.116 | 242.739 | 3.112 | 330.944 | 315.135 | 339.295 | 374.251 | 351.639 | 336.21 | 317.988 | 318.019 | 294.488 | 284.662 | 262.993 | 293.582 | 262 | 240.051 | 229.227 | 194.271 | 193.046 | 219.742 | 179.214 | 182.048 | 178.174 | 51.371 | 50.674 | 39.014 | 19.23 | 5.432 | 5.498 | 5.725 | 11.559 | -1.235 | -1.295 | -1.714 | 5.995 | 0.97 | 1.09 | 10.138 | 3.094 | 2.43 | 2.459 | 1.518 | 3.104 | 5.693 | 4.767 | 6.075 | 8.183 | 3.374 | 1.541 | 1.605 | 8.712 | 1.035 | 2.073 | 1.74 | 2.144 | 7.326 | 7.239 | 7.062 | 6.511 | 4.795 | 4.875 | 4.219 | 6.261 | 2.174 | 2.266 | 2.2 | 2.083 | 4.545 | 5.079 | 5.27 | 6.795 | 7.021 | 6.153 | 6.249 | 8.839 | 6.846 | 6.806 | 8.048 | 7.853 | 8.169 | 8.132 | 8.331 | 8.2 | 8.4 | 8.2 | 7.8 | 7.2 | 6.2 | 6.3 | 6.1 | 6.2 | 6.3 | 6.2 | 5.8 | 5.8 | 5.9 | 5.9 | 5.9 | 4.7 | 4.9 | 4.9 | 4.3 | 4.3 | 3.4 | 3.2 | 2.8 | 2.7 | 1 | 1.6 | 1.7 |
Total Non-Current Assets
| 273.083 | 267.113 | 272.505 | 297.879 | 262.547 | 254.249 | 226.884 | 232.576 | 236.208 | 245.74 | 268.147 | 340.233 | 345.682 | 403.701 | 370.533 | 367.075 | 356.814 | 350.822 | 461.15 | 437.081 | 421.837 | 446.016 | 481.244 | 434.416 | 420.568 | 401.296 | 399.903 | 374.25 | 369.21 | 347.73 | 377.752 | 337.135 | 335.43 | 324.275 | 287.343 | 269.768 | 296.115 | 271.504 | 274.313 | 269.599 | 154.98 | 139.821 | 124.229 | 102.437 | 87.683 | 85.817 | 92.199 | 89.443 | 92.087 | 95.659 | 92.658 | 94.14 | 89.035 | 88.976 | 87.504 | 84.598 | 85.921 | 85.368 | 86.016 | 79.016 | 77.397 | 82.335 | 71.705 | 71.451 | 76.621 | 77.991 | 70.103 | 66.356 | 65.295 | 50.632 | 50.947 | 50.956 | 50.672 | 50.638 | 50.373 | 44.444 | 42.395 | 33.904 | 33.435 | 33.685 | 29.139 | 29.447 | 28.219 | 25.253 | 27.896 | 28.919 | 30.452 | 30.77 | 31.2 | 32.262 | 33.145 | 33.801 | 33.665 | 34.301 | 35.27 | 36.012 | 35.935 | 36.529 | 37.339 | 37.1 | 37.4 | 37.4 | 28.3 | 23.9 | 23.1 | 23.4 | 22.4 | 22.6 | 22.7 | 22.6 | 21.9 | 19.1 | 17.6 | 17.3 | 14.4 | 13.5 | 12.7 | 11.8 | 11.2 | 11.3 | 10.1 | 10.1 | 9.8 | 4.9 | 3.2 | 3.8 | 3.1 |
Total Assets
| 725.768 | 688.587 | 747.8 | 745.381 | 690.008 | 671.904 | 676.39 | 686.938 | 696.99 | 756.274 | 784.517 | 746.952 | 808.967 | 866.118 | 842.655 | 774.95 | 823.279 | 772.338 | 859.587 | 860.929 | 870.18 | 834.203 | 817.901 | 756.089 | 743.341 | 708.455 | 690.121 | 682.485 | 659.23 | 609.799 | 597.417 | 597.76 | 579.805 | 576.721 | 565.645 | 496.777 | 524.66 | 491.363 | 490.104 | 448.528 | 411.653 | 337.958 | 332.619 | 313.322 | 304.353 | 261.329 | 248.866 | 228.861 | 211.772 | 221.967 | 215.922 | 223.097 | 218.097 | 219.485 | 216.175 | 187.884 | 194.833 | 187.462 | 185.558 | 172.072 | 180.023 | 173.409 | 170.389 | 170.06 | 179.92 | 175.515 | 174.961 | 173.224 | 177.242 | 168.704 | 167.414 | 162.181 | 157.812 | 155.761 | 153.919 | 144.301 | 140.245 | 105.429 | 98.322 | 79.985 | 80.585 | 71.972 | 67.695 | 54.673 | 50.202 | 49.455 | 45.429 | 47.297 | 49.049 | 50.688 | 51.334 | 52.566 | 56.043 | 54.972 | 56.815 | 61.112 | 65.991 | 69.88 | 71.977 | 70.7 | 74.3 | 71.9 | 57.1 | 52.8 | 56.1 | 52.5 | 49.9 | 48.4 | 51.7 | 48.7 | 47.6 | 42.6 | 42.2 | 39 | 33.3 | 31.3 | 31.8 | 29.3 | 27.9 | 24.7 | 24.5 | 23.5 | 21.5 | 18.4 | 19.5 | 16.8 | 8.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.222 | 4.396 | 5.697 | 6.593 | 5.268 | 5.701 | 5.384 | 8.264 | 4.553 | 4.321 | 4.332 | 4.485 | 4.483 | 4.606 | 5.611 | 4.746 | 6.447 | 4.951 | 4.333 | 5.993 | 5.432 | 4.824 | 5.357 | 4.336 | 4.464 | 3.951 | 3.884 | 5.166 | 4.033 | 4.945 | 3.509 | 4.944 | 4.52 | 4.458 | 3.94 | 3.217 | 3.182 | 2.419 | 3.5 | 2.719 | 2.839 | 2.435 | 2.382 | 3.252 | 2.721 | 2.81 | 2.482 | 1.995 | 2.135 | 1.913 | 1.982 | 1.639 | 1.306 | 0.694 | 0.567 | 0.964 | 1.042 | 0.702 | 0.494 | 1.117 | 0.648 | 0.876 | 1.206 | 0.881 | 1.207 | 1.212 | 0.929 | 1.516 | 0.968 | 1.327 | 1.842 | 1.545 | 1.323 | 1.811 | 1.809 | 1.366 | 1.35 | 0.585 | 0.774 | 0.994 | 0.43 | 0.47 | 0.639 | 0.727 | 0.781 | 0.712 | 0.979 | 0.834 | 0.641 | 0.846 | 0.562 | 0.686 | 0.774 | 0.551 | 0.619 | 1.013 | 1.073 | 0.619 | 1.382 | 1.4 | 1.4 | 1.7 | 1.2 | 0.9 | 0.5 | 0.7 | 0.8 | 1.1 | 1.2 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.6 | 0.4 | 0.5 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 |
Short Term Debt
| 6.304 | 12.49 | 12.69 | 13.246 | 13.506 | 13.764 | 14.058 | 6.957 | 13.816 | 13.432 | 13.206 | 10.701 | 18.435 | 15.717 | 16.233 | 7.76 | 14.827 | 14.709 | 14.313 | 6.892 | 13.117 | 12.983 | 12.819 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 4.557 | 0.221 | 0.221 | 7.721 | 19.778 | 19.833 | 25.22 | 30.443 | 30.992 | 25.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 4.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0.348 | 0.348 | 0.348 | 0.348 | 0.348 | 0.348 | 0.348 | 0.2 | 0.088 | 0.088 | 4.144 | 2.215 | 3.947 | 4.023 | 3.748 | 3.024 | 4.132 | 0.873 | 3.88 | 4.35 | 5.567 | 5.663 | 7.754 | 9.662 | 8.6 | 6.6 | 6.4 | 0.3 | 0.1 | 0.4 | 0.7 | 0.3 | 0.7 | 1.7 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.2 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.786 | 4.491 | 0.722 | 0.61 | 2.572 | 5.214 | 1.896 | 1.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.408 | 2.67 | 3.56 | 4.403 | 2.429 | 0 | 0 | 0 | 6.781 | 0.174 | 0 | 3.041 | 4.797 | 0.071 | 0 | 4.478 | 5.3 | 0 | 0 | 0 | 0 | 2.322 | 0 | 1.236 | 0 | 0 | 0 | 0.272 | 2.969 | 68.578 | 68.889 | 0 | 1.517 | 0.498 | 0 | 9.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.475 | 0.527 | 0 | 0 | 0.89 | 0.847 | 0.216 | 0 | 0 | 0 | 0 | 0 | 1.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.345 | 0 | 0.786 | 4.491 | 0 | 11.44 | 10.497 | -6.716 | 0 | 1.687 | 0 | 0 | 0 | 4.518 | 0 | 0 | 0 | 2.788 | 3.408 | 2.67 | 341.729 | 8.458 | 309.534 | 297.655 | 298.723 | 5.834 | 286.056 | 263.478 | 265.497 | 25.242 | 254.293 | 262.57 | 262.783 | 18.972 | 230.714 | 206.58 | 212.772 | 15.791 | 0 | 148.182 | 150.717 | 129.906 | 140.081 | 115.586 | 116.045 | 8.148 | 0 | 0 | 0 | 5.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.071 | 0 | 0 | 0 | 2.373 | 0 | 0 | 0 | 3.138 | 0 | 0 | 0 | 0 | 0 | 0 | 37.292 | 29.01 | 28.504 | 33.455 | 33.259 | 17.841 | 24.435 | 22.637 | 24.456 | 14.242 | 13.259 | 10.599 | 7.466 | 5.202 | 0 | 6.692 | 7.314 | 0 | 8.704 | 8.287 | 8.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 334.353 | 315.944 | 369.607 | 323.413 | 321.549 | 311.862 | 318.224 | 318.9 | 320.814 | 366.801 | 372.469 | 298.537 | 334.056 | 386.525 | 347.962 | 278.131 | 324.713 | 296.35 | 324.747 | 329.237 | 345.832 | 327.098 | 338.169 | 317.778 | 335.705 | 325.719 | 326.084 | 316.868 | 306.834 | 289.388 | 289.701 | 266.958 | 274.493 | 286.761 | 284.599 | 209.865 | 245.374 | 224.727 | 228.271 | 190.331 | 196.818 | 158.578 | 162.909 | 141.756 | 152.028 | 126.525 | 126.333 | 104.257 | 107.405 | 27.561 | 26.373 | 77.679 | 74.75 | 81.068 | 81.207 | 47.832 | 68.429 | 63.227 | 61.379 | 48.957 | 57.376 | 55.421 | 52.971 | 45.235 | 55.297 | 50.493 | 51.688 | 46.784 | 51.279 | 47.018 | 49.461 | 45.475 | 45.169 | 47.783 | 50.449 | 42.668 | 42.613 | 47.338 | 44.833 | 27.807 | 36.631 | 34.047 | 32.76 | 20.135 | 15.811 | 11.16 | 9.939 | 9.511 | 9.256 | 10.543 | 12.039 | 11.289 | 17.399 | 13.474 | 13.286 | 14.789 | 16.251 | 17.418 | 16.059 | 16 | 21.3 | 20.1 | 18.1 | 14.6 | 19.6 | 16.9 | 15.2 | 13.3 | 16.1 | 16.1 | 13.8 | 11.2 | 12.1 | 11 | 9.9 | 9 | 11.5 | 10.6 | 10.2 | 8.3 | 9.4 | 9.7 | 8.5 | 6.3 | 7.7 | 7.2 | 5.7 |
Total Current Liabilities
| 344.879 | 332.83 | 387.994 | 343.252 | 341.109 | 335.818 | 338.388 | 334.731 | 341.755 | 389.768 | 391.903 | 315.396 | 356.974 | 406.848 | 369.806 | 290.637 | 345.987 | 316.01 | 343.393 | 342.122 | 367.789 | 347.575 | 359.905 | 326.738 | 342.819 | 329.891 | 330.189 | 322.255 | 317.869 | 294.728 | 297.767 | 275.164 | 284.031 | 299.011 | 308.317 | 237.393 | 279.076 | 257.589 | 262.763 | 218.27 | 199.877 | 163.555 | 165.511 | 146.464 | 154.969 | 129.555 | 129.035 | 111.276 | 112.509 | 98.052 | 97.244 | 79.318 | 77.573 | 82.26 | 81.774 | 58.723 | 69.471 | 63.929 | 61.873 | 47.031 | 58.024 | 56.297 | 54.177 | 46.116 | 56.979 | 52.232 | 52.617 | 48.3 | 53.137 | 49.192 | 51.519 | 47.02 | 46.492 | 49.594 | 52.406 | 44.382 | 45.572 | 48.271 | 45.955 | 29.149 | 37.409 | 34.865 | 33.599 | 20.95 | 16.68 | 16.016 | 13.133 | 14.292 | 13.92 | 15.137 | 15.625 | 16.107 | 19.046 | 17.905 | 18.255 | 21.369 | 22.987 | 25.791 | 27.103 | 26 | 29.3 | 28.2 | 19.6 | 15.6 | 20.5 | 18.3 | 16.3 | 15.1 | 19 | 16.9 | 14.6 | 11.9 | 12.8 | 11.4 | 10.5 | 9.4 | 12 | 11.1 | 10.8 | 8.5 | 9.6 | 9.9 | 8.7 | 6.5 | 8 | 7.7 | 6.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 15.416 | 15.22 | 15.594 | 14.59 | 13.049 | 14.236 | 13.559 | 14.225 | 15.405 | 13.267 | 13 | 14.598 | 15.72 | 19.924 | 19.842 | 19.929 | 20.92 | 22.25 | 23.16 | 21.613 | 21.691 | 22.941 | 22.918 | 3.951 | 4.006 | 4.061 | 4.116 | 4.171 | 4.226 | 4.263 | 0 | 4.392 | 4.447 | 4.502 | 0 | 0 | 9.667 | 14.723 | 19.778 | 19.833 | 4.888 | 4.943 | 4.998 | 5.053 | 5.108 | 5.163 | 5.219 | 5.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.057 | 1.094 | 1.131 | 1.168 | 1.204 | 1.441 | 1.478 | 1.515 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.488 | 0.487 | 0.808 | 0.822 | 0.922 | 0.36 | 0.372 | 1.051 | 1.508 | 2.408 | 2.864 | 3.525 | 4.2 | 4.9 | 5.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.8 | 1.4 | 0.8 | 1.4 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 0.3 | 0.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0 | 0 | 0 | 7.557 | 7.07 | 6.661 | 6.361 | 7.149 | 7.362 | 6.92 | 6.91 | 6.638 | 5.925 | 5.348 | 4.869 | 4.342 | 4.682 | 4.106 | 3.773 | 3.489 | 2.285 | 1.276 | 1.353 | 1.363 | 1.381 | 1.389 | 1.297 | 1.353 | 1.441 | 1.443 | 1.399 | 1.392 | 1.483 | 1.475 | 1.487 | 1.534 | 1.675 | 1.888 | 1.967 | 1.799 | 1.862 | 1.789 | 1.47 | 1.779 | 1.786 | 1.655 | 0 | 0 | 8.152 | 0 | 23.504 | 22.423 | 0 | 0 | 0 | 0 | 0.427 | 0.457 | 1.114 | 0.518 | 0.549 | 0 | 0 | 0 | 3.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23.843 | 0 | 0 | 0 | 23.974 | 0 | 166.019 | 0 | 1.687 | 2.946 | 3.328 | 2.511 | 4.518 | 2.947 | 2.685 | 323.074 | 316.031 | 312.317 | -19.101 | 308.227 | 301.793 | 0 | 0 | 277.65 | 264.463 | 0 | 0 | 0 | 15.872 | 13.256 | 13.256 | 13.256 | 13.256 | 8.159 | 8.159 | 8.159 | 8.159 | 10.392 | 10.392 | 10.392 | 10.787 | 10.607 | 10.607 | 10.607 | 10.607 | 8.152 | 8.152 | 8.152 | 8.152 | 7.841 | 7.841 | 7.841 | 7.841 | 6.322 | 6.323 | 6.323 | 6.323 | 3.911 | 2.946 | 2.946 | 4.394 | 3.269 | 3.269 | 3.269 | 3.268 | 2.965 | 2.449 | 1.545 | 1.545 | 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 | 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
| 150.087 | 141.576 | 154.623 | 164.556 | 155.404 | 143.881 | 150.965 | 160.14 | 168.467 | 178.741 | 193.902 | 208.428 | 218.774 | 236.596 | 266.011 | 266.149 | 250.765 | 251.505 | 331.758 | 325.395 | 320.529 | 326.22 | 315.205 | 306.363 | 296.587 | 289.628 | 280.376 | 267.225 | 256.473 | 242.945 | 242.105 | 232.639 | 215.691 | 206.664 | 198.42 | 204.833 | 175.789 | 169.154 | 165.785 | 171.767 | 172.496 | 83.437 | 81.829 | 76.603 | 63.912 | 56.428 | 51.128 | 46.023 | 42.444 | 72.397 | 70.451 | 25.82 | 29.195 | 4.035 | 4.102 | 25.955 | 20.467 | 20.278 | 19.701 | 18.164 | 15.991 | 16.033 | 8.271 | 8.379 | 8.512 | 8.595 | 7.794 | 4.64 | 7.338 | 8.328 | 9.697 | 9.916 | 12.106 | 12.584 | 12.596 | 12.975 | 12.47 | 12.377 | 10.687 | 10.642 | 6.144 | 2.631 | 2.634 | 2.689 | 0 | 4.692 | 3.581 | 0 | 4.743 | 4.842 | 4.951 | 5.003 | 3.358 | 3.207 | 3.282 | 3.318 | 3.294 | 3.294 | 3.295 | 3.2 | 3.3 | 3.2 | 3.2 | 3 | 2.6 | 2.7 | 2.6 | 2.7 | 2.5 | 2 | 2.5 | 0.9 | 1.5 | 1.3 | 1 | 1 | 1.1 | 1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 |
Total Non-Current Liabilities
| 165.503 | 156.796 | 170.217 | 202.989 | 168.453 | 158.117 | 164.524 | 174.365 | 183.872 | 192.008 | 206.902 | 223.026 | 244.36 | 259.848 | 288.364 | 286.078 | 279.98 | 276.44 | 354.918 | 347.008 | 342.22 | 349.161 | 338.123 | 310.314 | 300.593 | 293.689 | 284.492 | 271.396 | 260.699 | 247.208 | 242.105 | 252.903 | 233.394 | 224.422 | 211.676 | 204.833 | 195.09 | 193.523 | 195.256 | 191.6 | 177.384 | 100.739 | 99.018 | 94.305 | 81.416 | 73.668 | 68.733 | 63.689 | 50.596 | 80.549 | 78.603 | 42.124 | 37.036 | 35.38 | 34.366 | 33.796 | 26.789 | 26.601 | 26.024 | 24.914 | 22.709 | 20.093 | 11.735 | 13.322 | 11.781 | 11.864 | 11.063 | 11.176 | 10.303 | 10.777 | 11.242 | 11.461 | 12.106 | 12.584 | 13.653 | 14.069 | 13.601 | 13.545 | 11.891 | 12.083 | 7.622 | 4.146 | 2.834 | 3.089 | 0.4 | 5.092 | 3.981 | 0.488 | 5.23 | 5.65 | 5.773 | 5.925 | 3.718 | 3.579 | 4.333 | 4.826 | 5.702 | 6.158 | 6.82 | 7.4 | 8.2 | 8.8 | 3.7 | 3.5 | 3.1 | 3.3 | 3.1 | 3.2 | 3.3 | 3.4 | 3.3 | 2.3 | 2.3 | 2.2 | 1.9 | 1.9 | 2 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.5 | 0.8 | 0.7 |
Total Liabilities
| 510.382 | 489.626 | 558.211 | 546.241 | 509.562 | 493.935 | 502.912 | 509.096 | 525.627 | 581.776 | 598.805 | 538.422 | 601.334 | 666.696 | 658.17 | 576.715 | 625.967 | 592.45 | 698.311 | 689.13 | 710.009 | 696.736 | 698.028 | 637.052 | 643.412 | 623.58 | 614.681 | 593.651 | 578.568 | 541.936 | 539.872 | 528.067 | 517.425 | 523.433 | 519.993 | 442.226 | 474.166 | 451.112 | 458.019 | 409.87 | 377.261 | 264.294 | 264.529 | 240.769 | 236.385 | 203.223 | 197.768 | 174.965 | 163.105 | 178.601 | 175.847 | 121.442 | 114.609 | 117.64 | 116.14 | 92.519 | 96.26 | 90.53 | 87.897 | 71.945 | 80.733 | 76.39 | 65.912 | 59.438 | 68.76 | 64.096 | 63.68 | 59.476 | 63.44 | 59.969 | 62.761 | 58.481 | 58.598 | 62.178 | 66.059 | 58.451 | 59.173 | 61.816 | 57.846 | 41.232 | 45.031 | 39.011 | 36.433 | 24.039 | 17.08 | 21.108 | 17.114 | 14.78 | 19.15 | 20.787 | 21.398 | 22.032 | 22.764 | 21.484 | 22.588 | 26.195 | 28.689 | 31.949 | 33.923 | 33.4 | 37.5 | 37 | 23.3 | 19.1 | 23.6 | 21.6 | 19.4 | 18.3 | 22.3 | 20.3 | 17.9 | 14.2 | 15.1 | 13.6 | 12.4 | 11.3 | 14 | 13 | 12.6 | 10.2 | 11.2 | 11.4 | 10.2 | 7.9 | 9.5 | 8.5 | 6.8 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.8 | 34.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.259 | 0.259 | 0.065 | 0.066 | 0.066 | 0.067 | 0.068 | 0.069 | 0.07 | 0.071 | 0.073 | 0.074 | 0.075 | 0.075 | 0.076 | 0.076 | 0.076 | 0.076 | 0.075 | 0.075 | 0.075 | 0.074 | 0.074 | 0.074 | 0.074 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 50.494 | 0.072 | 0.071 | 0.071 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.099 | 0.099 | 0.101 | 0.102 | 0.102 | 0.102 | 0.103 | 0.105 | 0.105 | 0.105 | 0.104 | 0.104 | 0.106 | 0.107 | 0.109 | 0.11 | 0.111 | 0.113 | 0.113 | 0.113 | 0.112 | 0.112 | 0.112 | 0.111 | 0.11 | 0.11 | 0.087 | 0.064 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.056 | 0.057 | 0.057 | 0.057 | 0.058 | 0.058 | 0.058 | 0.058 | 0.061 | 0.062 | 0.063 | 0.064 | 0.071 | 0.073 | 0.075 | 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 | 0 |
Retained Earnings
| 192.023 | 182.16 | 174.125 | 182.935 | 175.21 | 169.296 | 163.793 | 172.623 | 170.745 | 165.389 | 168.292 | 178.323 | 176.113 | 167.445 | 155.612 | 165.71 | 165.649 | 149.43 | 140.192 | 148.678 | 139.218 | 116.496 | 104.442 | 108.594 | 93.587 | 76.344 | 66.931 | 77.88 | 69.221 | 56.26 | 46.946 | 59.986 | 53.532 | 44.892 | 37.957 | 47.546 | 0 | 34.002 | 26.828 | 34.2 | 28.733 | 67.844 | 61.852 | 66.726 | 62.456 | 54.393 | 49.429 | 52.89 | 48.012 | 42.971 | 39.998 | 80.647 | 81.825 | 77.322 | 74.791 | 70.164 | 73.202 | 70.326 | 68.885 | 71.408 | 70.054 | 67.953 | 75.514 | 79.532 | 78.111 | 78.324 | 75.943 | 76.735 | 73.708 | 68.216 | 64.124 | 63.185 | 58.744 | 53.182 | 48.994 | 47.637 | 43.323 | 38.983 | 36.078 | 35.147 | 32.67 | 30.222 | 28.382 | 27.776 | 26.458 | 25.515 | 25.348 | 25.691 | 26.684 | 26.628 | 26.627 | 27.044 | 29.313 | 29.071 | 29.255 | 29.466 | 29.403 | 28.903 | 28.109 | 27.4 | 26 | 24.2 | 23 | 22.2 | 21 | 19.4 | 18.7 | 18.4 | 17.6 | 16.7 | 15.4 | 14.6 | 13.3 | 11.7 | 10.4 | 9.5 | 8.3 | 6.8 | 5.8 | 5.4 | 4.6 | 3.3 | 2.6 | 2 | 1.5 | 0.8 | 1.6 |
Accumulated Other Comprehensive Income/Loss
| -15.536 | -22.34 | -22.297 | -20.801 | -29.677 | -25.97 | -23.942 | -27.594 | -30.803 | -21.903 | -13.279 | 1.079 | 3.464 | 4.465 | 2.314 | 7.564 | 7.649 | 6.961 | 0.084 | 2.819 | 2.619 | 1.632 | -1.411 | -5.068 | -7.406 | -6.369 | -5.394 | -1.43 | 0.185 | 0.11 | -0.023 | -0.003 | 0.027 | 0.023 | 0.003 | -0.031 | 0 | 0.004 | 0.021 | -0.023 | -0.018 | -0.05 | -0.037 | -0.026 | -0.016 | -0.024 | 0.019 | 0.023 | -0.01 | 0.009 | 0.007 | -0.034 | -0.126 | -0.03 | -0.04 | -0.065 | 0.176 | 0.159 | 0.346 | 0.256 | 0.161 | 0.113 | 0 | 0.025 | -0.039 | -1.716 | -1.683 | -1.516 | -1.024 | -0.395 | -0.275 | -0.244 | -0.171 | -0.205 | -0.212 | -0.279 | -0.191 | -0.181 | -0.328 | -0.354 | -0.278 | -0.494 | -0.107 | -0.107 | -0.107 | -0.107 | -0.107 | -0.107 | -0.107 | -0.051 | -0.051 | -0.029 | -3.521 | -3.521 | -3.521 | -3.521 | -2.5 | -2.5 | -2.5 | -2.5 | -1.9 | -1.9 | -1.9 | -1.9 | 0 | -1.9 | -1.9 | -1.9 | -1.5 | -1.5 | -1.5 | -1.5 | -1.2 | -1.2 | -1.2 | -1.2 | -1 | -1 | -1 | -0.6 | -0.7 | -0.7 | -0.7 | -0.6 | -0.7 | -0.6 | -0.6 |
Other Total Stockholders Equity
| 38.64 | 38.882 | 37.696 | 36.94 | 34.847 | 34.576 | 33.559 | 32.744 | 31.351 | 30.941 | 30.626 | 29.054 | 27.981 | 27.437 | 26.483 | 24.885 | 23.938 | 23.421 | 20.925 | 20.227 | 18.259 | 19.265 | 16.768 | 15.437 | 13.674 | 14.827 | 13.83 | 12.311 | 11.183 | 11.42 | 10.549 | 9.638 | 8.749 | 8.301 | 7.62 | 6.964 | 0 | 6.173 | 5.165 | 10.248 | 5.605 | 5.798 | 6.203 | 5.781 | 5.456 | 3.666 | 1.58 | 0.913 | 0.595 | -34.484 | -34.8 | 20.943 | 21.69 | 24.452 | 25.182 | 95.328 | 25.093 | 26.344 | 28.325 | 33.553 | 28.97 | 28.849 | 28.859 | 30.959 | 32.981 | 34.702 | 36.911 | 38.418 | 41.005 | 40.801 | 40.691 | 40.647 | 40.529 | 40.494 | 38.967 | 48.369 | 49.865 | 4.724 | 4.662 | 3.897 | 3.1 | 3.171 | 2.925 | 2.903 | 2.699 | 2.882 | 3.017 | 3.144 | 3.264 | 3.266 | 3.302 | 3.461 | 7.426 | 7.876 | 8.43 | 8.908 | 7.828 | 8.955 | 9.87 | 9.8 | 10.7 | 10.6 | 12.7 | 11.4 | 11.5 | 13.4 | 13.7 | 13.6 | 13.3 | 13.2 | 15.8 | 15.3 | 15 | 14.9 | 11.7 | 11.7 | 10.5 | 10.5 | 10.5 | 9.7 | 9.4 | 9.5 | 9.4 | 9.1 | 9.2 | 8.1 | 0.8 |
Total Shareholders Equity
| 215.386 | 198.961 | 189.589 | 199.14 | 180.446 | 177.969 | 173.478 | 177.842 | 171.363 | 174.498 | 185.712 | 208.53 | 207.633 | 199.422 | 184.485 | 198.235 | 197.312 | 179.888 | 161.276 | 171.799 | 160.171 | 137.467 | 119.873 | 119.037 | 99.929 | 84.875 | 75.44 | 88.834 | 80.662 | 67.863 | 57.545 | 69.693 | 62.38 | 53.288 | 45.652 | 54.551 | 50.494 | 40.251 | 32.085 | 38.658 | 34.392 | 73.664 | 68.09 | 72.553 | 67.968 | 58.106 | 51.098 | 53.896 | 48.667 | 43.366 | 40.075 | 101.655 | 103.488 | 101.845 | 100.035 | 95.365 | 98.573 | 96.932 | 97.661 | 100.127 | 99.29 | 97.019 | 104.477 | 110.622 | 111.16 | 111.419 | 111.281 | 113.748 | 113.802 | 108.735 | 104.653 | 103.7 | 99.214 | 93.583 | 87.86 | 85.85 | 81.072 | 43.613 | 40.476 | 38.753 | 35.554 | 32.961 | 31.262 | 30.634 | 29.106 | 28.347 | 28.315 | 28.785 | 29.899 | 29.901 | 29.936 | 30.534 | 33.279 | 33.488 | 34.227 | 34.917 | 37.302 | 37.931 | 38.054 | 37.3 | 36.8 | 34.9 | 33.8 | 33.7 | 32.5 | 30.9 | 30.5 | 30.1 | 29.4 | 28.4 | 29.7 | 28.4 | 27.1 | 25.4 | 20.9 | 20 | 17.8 | 16.3 | 15.3 | 14.5 | 13.3 | 12.1 | 11.3 | 10.5 | 10 | 8.3 | 1.8 |
Total Equity
| 215.386 | 198.961 | 189.589 | 199.14 | 180.446 | 177.969 | 173.478 | 177.842 | 171.363 | 174.498 | 185.712 | 208.53 | 207.633 | 199.422 | 184.485 | 198.235 | 197.312 | 179.888 | 161.276 | 171.799 | 160.171 | 137.467 | 119.873 | 119.037 | 99.929 | 84.875 | 75.44 | 88.834 | 80.662 | 67.863 | 57.545 | 69.693 | 62.38 | 53.288 | 45.652 | 54.551 | 50.494 | 40.251 | 32.085 | 38.658 | 34.392 | 73.664 | 68.09 | 72.553 | 67.968 | 58.106 | 51.098 | 53.896 | 48.667 | 43.366 | 40.075 | 101.655 | 103.488 | 101.845 | 100.035 | 95.365 | 98.573 | 96.932 | 97.661 | 100.127 | 99.29 | 97.019 | 104.477 | 110.622 | 111.16 | 111.419 | 111.281 | 113.748 | 113.802 | 108.735 | 104.653 | 103.7 | 99.214 | 93.583 | 87.86 | 85.85 | 81.072 | 43.613 | 40.476 | 38.753 | 35.554 | 32.961 | 31.262 | 30.634 | 33.122 | 28.347 | 28.315 | 32.517 | 29.899 | 29.901 | 29.936 | 30.534 | 33.279 | 33.488 | 34.227 | 34.917 | 37.302 | 37.931 | 38.054 | 37.3 | 36.8 | 34.9 | 33.8 | 33.7 | 32.5 | 30.9 | 30.5 | 30.1 | 29.4 | 28.4 | 29.7 | 28.4 | 27.1 | 25.4 | 20.9 | 20 | 17.8 | 16.3 | 15.3 | 14.5 | 13.3 | 12.1 | 11.3 | 10.5 | 10 | 8.3 | 1.8 |
Total Liabilities & Shareholders Equity
| 725.768 | 688.587 | 747.8 | 745.381 | 690.008 | 671.904 | 676.39 | 686.938 | 696.99 | 756.274 | 784.517 | 746.952 | 808.967 | 866.118 | 842.655 | 774.95 | 823.279 | 772.338 | 859.587 | 860.929 | 870.18 | 834.203 | 817.901 | 756.089 | 743.341 | 708.455 | 690.121 | 682.485 | 659.23 | 609.799 | 597.417 | 597.76 | 579.805 | 576.721 | 565.645 | 496.777 | 524.66 | 491.363 | 490.104 | 448.528 | 411.653 | 337.958 | 332.619 | 313.322 | 304.353 | 261.329 | 248.866 | 228.861 | 211.772 | 221.967 | 215.922 | 223.097 | 218.097 | 219.485 | 216.175 | 187.884 | 194.833 | 187.462 | 185.558 | 172.072 | 180.023 | 173.409 | 170.389 | 170.06 | 179.92 | 175.515 | 174.961 | 173.224 | 177.242 | 168.704 | 167.414 | 162.181 | 157.812 | 155.761 | 153.919 | 144.301 | 140.245 | 105.429 | 98.322 | 79.985 | 80.585 | 71.972 | 67.695 | 54.673 | 50.202 | 49.455 | 45.429 | 47.297 | 49.049 | 50.688 | 51.334 | 52.566 | 56.043 | 54.972 | 56.815 | 61.112 | 65.991 | 69.88 | 71.977 | 70.7 | 74.3 | 71.9 | 57.1 | 52.8 | 56.1 | 52.5 | 49.9 | 48.4 | 51.7 | 48.7 | 47.6 | 42.6 | 42.2 | 39 | 33.3 | 31.3 | 31.8 | 29.3 | 27.9 | 24.7 | 24.5 | 23.5 | 21.5 | 18.4 | 19.5 | 16.8 | 8.6 |