Ballard Power Systems Inc.
NASDAQ:BLDP
1.62 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 635.113 | 677.933 | 719.922 | 747.287 | 780.991 | 815.063 | 863.772 | 913.73 | 955.424 | 1,002.624 | 1,068.165 | 1,123.895 | 1,222.338 | 1,242.984 | 1,268.853 | 763.43 | 361.748 | 170.263 | 181.62 | 147.792 | 153.363 | 163.683 | 164.972 | 192.235 | 23.154 | 35.206 | 52.515 | 60.255 | 60.061 | 68.139 | 67.983 | 72.628 | 68.149 | 41.302 | 44.287 | 40.049 | 49.151 | 41.228 | 47.634 | 23.671 | 32.702 | 36.371 | 41.55 | 30.301 | 20.43 | 25.759 | 23.348 | 9.77 | 10.374 | 11.811 | 21.931 | 20.316 | 34.91 | 40.29 | 45.952 | 51.937 | 40.969 | 51.384 | 48.726 | 43.299 | 18.97 | 23.195 | 42.966 | 54.086 | 18.14 | 33.007 | 19.659 | 49.34 | 18.02 | 35.73 | 43.441 | 61.399 | 78.042 | 86.929 | 80.543 | 148.919 | 123.906 | 86.42 | 146.43 | 188.748 | 132.878 | 96.129 | 197.99 | 278.099 | 201.932 | 224.101 | 218.802 | 237.233 | 84.483 | 97.399 | 85.687 | 140.774 | 114.112 | 252.854 | 256.029 | 192.55 | 213.973 | 225.384 | 382.2 | 59.698 | 128.1 | 213.5 | 250.5 | 225.1 | 233 | 73.9 | 46.5 | 101.1 | 106.4 | 52 | 44.8 | 49.4 | 41.7 | 47 | 30.3 | 15.3 | 20.4 | 7.5 | 7.7 | 7.6 | 7.5 | 7.7 | 1.8 |
Short Term Investments
| 2.111 | 2.109 | 2.109 | 2.102 | 2.011 | 2.011 | 2.011 | 2.011 | 2.007 | 2.007 | 2.007 | 3.004 | 3.208 | 3.825 | 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 | 8.913 | 12.068 | 12.684 | 12.83 | 14.6 | 25.878 | 10.242 | 11.287 | 15.751 | 22.508 | 31.941 | 22.206 | 38.182 | 38.932 | 23.044 | 24.969 | 23.715 | 31.313 | 38.997 | 31.038 | 55.76 | 96.234 | 143.407 | 131.856 | 131.339 | 125.673 | 130.188 | 126.154 | 140.666 | 84.114 | 79.888 | 144.863 | 114.031 | 51.511 | 124.076 | 178.589 | 99.881 | 49.013 | 134.925 | 131.485 | 140.094 | 139.637 | 208.755 | 237.389 | 274.726 | 280.475 | 303.362 | 205.1 | 219.728 | 320.736 | 326.574 | 320.569 | 194.134 | 187.864 | 135 | 67.1 | 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
| 637.224 | 680.041 | 722.031 | 749.389 | 783.002 | 817.074 | 865.783 | 915.741 | 957.431 | 1,004.631 | 1,070.172 | 1,126.899 | 1,225.546 | 1,246.809 | 1,270.853 | 765.43 | 361.748 | 170.263 | 181.62 | 147.792 | 153.363 | 163.683 | 164.972 | 192.235 | 23.154 | 35.206 | 52.515 | 60.255 | 60.061 | 68.139 | 67.983 | 72.628 | 68.149 | 41.302 | 44.287 | 40.049 | 49.151 | 41.228 | 47.634 | 23.671 | 32.702 | 36.371 | 41.55 | 30.301 | 20.43 | 25.759 | 32.261 | 21.838 | 23.058 | 24.641 | 36.531 | 46.194 | 45.152 | 51.577 | 61.703 | 74.445 | 72.91 | 73.59 | 86.908 | 82.231 | 42.014 | 48.164 | 66.681 | 85.399 | 57.137 | 64.045 | 75.419 | 145.574 | 161.427 | 167.586 | 174.78 | 187.072 | 208.23 | 213.083 | 221.209 | 233.033 | 203.794 | 231.283 | 260.461 | 240.259 | 256.954 | 274.718 | 297.871 | 327.112 | 336.857 | 355.586 | 358.896 | 376.87 | 293.238 | 334.788 | 360.413 | 421.249 | 417.474 | 457.954 | 475.757 | 513.285 | 540.547 | 545.953 | 576.334 | 247.562 | 263.1 | 280.6 | 250.5 | 225.1 | 233 | 73.9 | 46.5 | 101.1 | 106.4 | 52 | 44.8 | 49.4 | 41.7 | 47 | 30.3 | 15.3 | 20.4 | 7.5 | 7.7 | 7.6 | 7.5 | 7.7 | 1.8 |
Net Receivables
| 30.708 | 33.922 | 35.494 | 50.759 | 38.103 | 30.083 | 34.19 | 38.593 | 43.832 | 44.017 | 41.604 | 39.809 | 37.946 | 55.866 | 52.491 | 56.795 | 44.292 | 42.718 | 40.607 | 49.316 | 40.882 | 33.964 | 34.694 | 38.524 | 25.123 | 25.757 | 12.491 | 23.08 | 18.361 | 14.708 | 15.107 | 11.026 | 15.019 | 18.075 | 11.038 | 23.664 | 9.594 | 9.996 | 9.316 | 11.216 | 19.776 | 19.192 | 17.952 | 13.029 | 20.239 | 18.581 | 21.668 | 16.374 | 15.816 | 18.581 | 21.053 | 17.164 | 19.9 | 16.328 | 14.351 | 11.614 | 12.987 | 14.609 | 15.404 | 12.903 | 12.915 | 18 | 12.411 | 18.856 | 12.842 | 14.694 | 17.871 | 18.963 | 15.903 | 12.388 | 15.065 | 14.911 | 10.307 | 10.614 | 12.253 | 14.666 | 46.972 | 6.586 | 5.617 | 10.266 | 13.201 | 14.894 | 18.258 | 22.648 | 26.251 | 24.493 | 35.911 | 28.313 | 32.858 | 20.084 | 18.258 | 17.312 | 16.482 | 17.013 | 13.664 | 15.372 | 16.39 | 8.389 | 15.596 | 18.551 | 11.3 | 8.3 | 7.9 | 8.9 | 6 | 7.9 | 14.7 | 15 | 6.3 | 4.8 | 5.2 | 7.8 | 8.5 | 6.3 | 5.5 | 4.8 | 5.6 | 4 | 5.2 | 5.5 | 3.1 | 4.2 | 2.6 |
Inventory
| 67.169 | 62.03 | 55.778 | 45.635 | 70.394 | 73.368 | 64.406 | 58.05 | 58.635 | 58.97 | 57.52 | 51.518 | 50.466 | 38.818 | 32.986 | 28.522 | 36.088 | 35.194 | 31.741 | 30.098 | 36.034 | 29.913 | 29.398 | 29.311 | 33.035 | 28.155 | 24.091 | 17.292 | 19.789 | 19.739 | 19.322 | 17.228 | 24.597 | 20.864 | 23.078 | 20.369 | 19.057 | 16.43 | 15.639 | 12.538 | 15.189 | 14.513 | 13.97 | 14.087 | 15.612 | 14.129 | 10.954 | 11.277 | 16.446 | 16.831 | 15.709 | 13.614 | 15.57 | 18.138 | 17.582 | 12.382 | 16.513 | 15.458 | 13.458 | 9.168 | 13.112 | 11.895 | 13.667 | 10.402 | 14.926 | 13.316 | 12.75 | 14.859 | 14.256 | 17.484 | 16.383 | 14.936 | 16.377 | 15.449 | 15.079 | 13.847 | 16.388 | 16.03 | 14.776 | 12.325 | 18.993 | 30.249 | 31.547 | 26.284 | 28.873 | 25.792 | 26.547 | 26.134 | 31.529 | 31.537 | 30.842 | 28.046 | 20.572 | 18.929 | 14.567 | 11.766 | 16.589 | 13.584 | 8.572 | 5.972 | 8.9 | 9.4 | 5.8 | 4.3 | 2.6 | 1.6 | 1.9 | 0.9 | 1.4 | 1.1 | 2.1 | 1.8 | 2.6 | 2 | 2.1 | 2 | 1.8 | 0.9 | 1.1 | 0.9 | 1.2 | 0.9 | 0.7 |
Other Current Assets
| 7.373 | 12.852 | 12.734 | 14.869 | 16.618 | 18.839 | 18.851 | 16.123 | 11.588 | 13.191 | 13.367 | 10.96 | 8.39 | 3.83 | 3.363 | 3.568 | 3.21 | 5.585 | 3.242 | 2.32 | 6.41 | 10.233 | 1.816 | 1.523 | 11.109 | 2.264 | 3.214 | 2.175 | 2.384 | 3.498 | 3.128 | 6.871 | 2.172 | 2.243 | 3.492 | 3.492 | 5.153 | 6.334 | 5.388 | 3.224 | 1.157 | 1.83 | 1.527 | 3.294 | 1.095 | 1.249 | 1.177 | 11.809 | 4.244 | 1.727 | 1.357 | 0.934 | 0.873 | 1.021 | 1.404 | 0.957 | 1.241 | 2.101 | 1.731 | 2.114 | 2.496 | 2.367 | 1.686 | 1.434 | 0.858 | 1.894 | 1.237 | 1.845 | 1.899 | 1.309 | 1.017 | 4.234 | 1.774 | 1.416 | 1.142 | 1.409 | 5.542 | 11.614 | 11.466 | 15.399 | 17.002 | 1.893 | 1.76 | 2.42 | 2.645 | 1.204 | 1.299 | 2.029 | 2.368 | 1.337 | 1.259 | 0.873 | 0.479 | 0.552 | 0.542 | 0.446 | 0.983 | 0.913 | 0.898 | 0.839 | 0.9 | 0.7 | 35.9 | 60.5 | 49 | 219.2 | 61 | 18.1 | 15.7 | 9.9 | 8.1 | 6.5 | 6.5 | 6.8 | 6.6 | 6.5 | 4.4 | 8.5 | 10.7 | 11.8 | 12 | 12 | 12.8 |
Total Current Assets
| 742.474 | 788.838 | 825.988 | 860.317 | 908.117 | 939.364 | 983.23 | 1,028.507 | 1,071.486 | 1,120.809 | 1,182.663 | 1,229.186 | 1,322.348 | 1,345.323 | 1,359.693 | 854.315 | 445.338 | 253.76 | 257.21 | 229.526 | 236.689 | 237.793 | 230.88 | 261.593 | 92.421 | 91.382 | 92.311 | 102.802 | 100.595 | 106.084 | 105.54 | 107.753 | 109.937 | 82.484 | 81.895 | 87.574 | 82.955 | 73.988 | 77.977 | 50.649 | 68.824 | 71.906 | 74.999 | 60.711 | 57.376 | 59.718 | 66.06 | 61.298 | 59.564 | 61.78 | 74.65 | 77.906 | 81.495 | 87.064 | 95.04 | 99.398 | 103.651 | 105.758 | 117.501 | 106.416 | 70.537 | 80.426 | 94.445 | 116.091 | 85.763 | 93.949 | 107.277 | 181.241 | 193.485 | 198.767 | 207.245 | 221.153 | 236.688 | 240.562 | 249.683 | 262.955 | 272.696 | 265.513 | 292.32 | 278.249 | 306.15 | 321.754 | 349.436 | 378.464 | 394.626 | 407.075 | 422.653 | 433.346 | 359.993 | 387.746 | 410.772 | 467.48 | 455.007 | 494.448 | 504.53 | 540.871 | 574.509 | 568.839 | 601.4 | 272.924 | 284.2 | 299 | 300.1 | 298.8 | 290.6 | 302.6 | 124.1 | 135.1 | 129.8 | 67.8 | 60.2 | 65.5 | 59.3 | 62.1 | 44.5 | 28.6 | 32.2 | 20.9 | 24.7 | 25.8 | 23.8 | 24.8 | 17.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 32.305 | 135.954 | 132.649 | 115.73 | 113.022 | 103.477 | 91.2 | 82.361 | 69.327 | 65.845 | 57.584 | 56.061 | 52.93 | 52.722 | 51.518 | 49.334 | 47.14 | 47.202 | 45.024 | 42.836 | 39.071 | 36.39 | 33.752 | 21.62 | 20.541 | 15.698 | 15.322 | 15.314 | 15.295 | 15.448 | 15.782 | 15.701 | 16.325 | 16.043 | 15.887 | 16.725 | 16.199 | 16.467 | 16.276 | 16.685 | 17.578 | 18.377 | 19.026 | 19.945 | 20.932 | 22.037 | 23.145 | 24.316 | 32.405 | 32.436 | 33.414 | 35.085 | 36.277 | 36.743 | 35.816 | 36.706 | 40.257 | 40.273 | 40.532 | 39.32 | 40.124 | 40.299 | 39.41 | 38.755 | 39.557 | 40.854 | 41.954 | 42.906 | 44.783 | 45.579 | 46.469 | 47.694 | 56.714 | 56.941 | 58.681 | 60.045 | 59.746 | 61.881 | 64.186 | 66.846 | 67.342 | 78.88 | 81.64 | 85.685 | 86.95 | 90.763 | 93.926 | 97.899 | 105.208 | 104.873 | 104.998 | 109.006 | 70.161 | 72.557 | 57.01 | 57.863 | 52.906 | 48.743 | 46.029 | 44.496 | 38 | 33 | 30.2 | 29.3 | 26.9 | 27.1 | 27.3 | 16.2 | 16 | 14.7 | 13.3 | 12.7 | 12 | 11.5 | 9.5 | 6.9 | 5.6 | 4.4 | 3.8 | 3 | 3 | 2.6 | 2.3 |
Goodwill
| 0 | 40.271 | 40.235 | 40.071 | 40.277 | 64.268 | 64.268 | 64.268 | 64.268 | 64.268 | 64.268 | 64.268 | 40.277 | 40.277 | 40.277 | 40.277 | 40.287 | 40.287 | 40.287 | 40.287 | 40.287 | 40.287 | 40.287 | 40.287 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 40.562 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 36.291 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 48.106 | 51.911 | 51.911 | 51.911 | 51.911 | 155.324 | 155.324 | 155.324 | 155.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2.184 | 1.783 | 1.328 | 1.406 | 1.743 | 4.391 | 4.797 | 5.214 | 18.924 | 19.632 | 20.239 | 20.788 | 3.858 | 3.835 | 3.551 | 3.764 | 3.892 | 4.832 | 5.26 | 5.687 | 6.73 | 7.287 | 7.784 | 8.285 | 8.784 | 16.714 | 17.331 | 17.95 | 19.534 | 19.112 | 18.15 | 18.083 | 15.367 | 15.424 | 15.459 | 16.329 | 4.998 | 4.502 | 4.713 | 24.151 | 24.651 | 24.985 | 2.409 | 2.716 | 3.107 | 3.497 | 3.887 | 4.194 | 5.013 | 1.898 | 2.074 | 2.249 | 2.431 | 2.612 | 2.793 | 2.975 | 2.832 | 2.996 | 3.163 | 0.824 | 3.292 | 3.437 | 3.581 | 3.726 | 3.87 | 4.015 | 4.159 | 4.303 | 17.484 | 19.556 | 21.628 | 23.701 | 26.958 | 30.501 | 34.044 | 37.588 | 196.455 | 207.499 | 212.366 | 217.24 | 235.55 | 334.892 | 344.264 | 353.67 | 362.72 | 372.108 | 347.563 | 356.663 | 331.648 | 339.691 | 347.601 | 355.383 | 27.397 | 29.166 | 26.542 | 28.516 | 29.526 | 30.131 | 31.388 | 32.055 | 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
| 2.184 | 42.06 | 41.605 | 41.683 | 42.02 | 68.659 | 69.065 | 69.482 | 83.192 | 83.9 | 84.507 | 85.056 | 44.135 | 44.112 | 43.828 | 44.041 | 44.179 | 45.119 | 45.547 | 45.974 | 47.017 | 47.574 | 48.071 | 48.572 | 49.346 | 57.276 | 57.893 | 58.512 | 60.096 | 59.674 | 58.712 | 58.645 | 55.929 | 55.986 | 56.021 | 56.891 | 41.289 | 40.793 | 41.004 | 60.442 | 60.942 | 61.276 | 38.7 | 39.007 | 39.398 | 39.788 | 40.178 | 40.485 | 53.119 | 50.004 | 50.18 | 50.355 | 50.537 | 50.718 | 50.899 | 51.081 | 50.938 | 51.102 | 51.269 | 48.93 | 51.398 | 51.543 | 51.687 | 51.832 | 51.976 | 52.121 | 52.265 | 52.409 | 69.395 | 71.467 | 73.539 | 75.612 | 182.282 | 185.825 | 189.368 | 192.912 | 196.455 | 207.499 | 212.366 | 217.24 | 235.55 | 334.892 | 344.264 | 353.67 | 362.72 | 372.108 | 347.563 | 356.663 | 331.648 | 339.691 | 347.601 | 355.383 | 27.397 | 29.166 | 26.542 | 28.516 | 29.526 | 30.131 | 31.388 | 32.055 | 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
| 52.775 | 53.577 | 48.575 | 53.901 | 64.159 | 67.054 | 66.315 | 66.357 | 63.986 | 62.018 | 65.513 | 70.292 | 26.768 | 26.919 | 27.589 | 27.566 | 29.522 | 25.373 | 21.956 | 21.647 | 20.338 | 23.633 | 26.528 | 13.994 | 0.005 | 0.005 | 0.177 | 0.681 | 0.491 | 0.893 | 1.21 | 1.191 | 0 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0.006 | 0.006 | 0.007 | 0.007 | 0.157 | 0.307 | 0.307 | 0.667 | 0.667 | 0.667 | 0.667 | 0.679 | 0.635 | 0.768 | 0.773 | 0.775 | 0.673 | 0.654 | 0.639 | 0.645 | 0.632 | 1.952 | 1.918 | 1.921 | 1.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1.783 | 1.327 | -0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0.219 | 0.219 | 0.219 | 0.594 | 0.97 | 1.126 | 1.126 | 1.126 | 1.596 | 1.596 | 1.596 | 1.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.523 | -1.266 | -0.835 | 0.544 | 0.373 | 0.377 | 0.37 | 0.37 | 0.365 | 0.355 | 0.354 | 0.348 | 0.347 | 0.363 | 0.359 | 0.343 | 0.326 | 0.319 | 0.307 | 0.336 | 0.329 | 0.334 | 0.327 | 0.321 | 0.336 | 0.33 | 0.339 | 0.348 | 0.177 | 0.161 | 0.157 | 0.156 | 0.156 | 0.158 | 0.143 | 0.135 | 0.144 | 0.154 | 0.158 | 0.167 | 0.173 | 0.174 | 0.168 | 0.175 | 0.18 | 0.177 | 0.183 | 0.187 | 0.211 | 0.183 | 0.187 | 0.183 | 0.401 | 0.193 | 0.334 | 0.334 | 0.253 | 0.182 | 0.182 | 0.05 | 0.124 | 0.102 | 0 | 1.765 | 4.768 | 4.768 | 4.748 | 22.135 | 3.845 | 8.21 | 8.223 | 5.579 | 3.025 | 5.02 | 7.732 | 8.962 | 16.328 | 94.337 | 96.837 | 96.836 | 99.121 | 19.562 | 19.152 | 17.016 | 22.856 | 22.834 | 29.226 | 29.895 | 29.273 | 29.14 | 27.845 | 27.45 | 83.416 | 85.064 | 72.85 | 79.408 | 74.755 | 79.991 | 74.137 | 77.313 | 112.8 | 116.9 | 118 | 117.9 | 121.7 | 128.7 | 85.7 | 87 | 93.7 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 87.787 | 232.108 | 223.321 | 211.712 | 219.574 | 239.567 | 226.95 | 218.57 | 216.87 | 212.118 | 207.958 | 211.757 | 124.18 | 124.116 | 123.294 | 121.284 | 121.167 | 118.013 | 112.834 | 110.793 | 106.755 | 107.931 | 108.678 | 84.507 | 70.228 | 73.309 | 73.731 | 74.855 | 76.059 | 76.176 | 75.861 | 75.693 | 72.41 | 72.187 | 72.057 | 73.757 | 57.632 | 57.414 | 57.438 | 77.3 | 78.699 | 79.834 | 57.901 | 59.503 | 61.036 | 62.528 | 64.392 | 66.249 | 87.372 | 84.416 | 85.586 | 87.384 | 89.579 | 90.023 | 89.42 | 90.39 | 92.102 | 92.196 | 92.628 | 88.932 | 93.598 | 93.862 | 93.018 | 92.352 | 96.301 | 97.743 | 98.967 | 117.45 | 118.023 | 125.256 | 128.231 | 128.885 | 242.021 | 247.786 | 255.781 | 261.919 | 272.529 | 363.717 | 373.389 | 380.922 | 402.013 | 433.334 | 445.056 | 456.371 | 472.526 | 485.705 | 470.715 | 484.457 | 466.129 | 473.704 | 480.444 | 491.839 | 180.974 | 186.787 | 156.402 | 165.786 | 157.187 | 158.865 | 151.554 | 153.864 | 150.8 | 149.9 | 148.2 | 147.2 | 148.6 | 155.8 | 113 | 103.2 | 109.7 | 14.8 | 13.3 | 12.7 | 12.1 | 11.5 | 9.5 | 6.8 | 5.6 | 4.4 | 3.8 | 3 | 3 | 2.6 | 2.3 |
Total Assets
| 829.088 | 1,020.946 | 1,049.308 | 1,072.029 | 1,127.691 | 1,178.931 | 1,210.18 | 1,247.077 | 1,288.356 | 1,332.927 | 1,390.621 | 1,440.943 | 1,446.528 | 1,469.439 | 1,482.987 | 975.599 | 566.505 | 371.773 | 370.044 | 340.319 | 343.444 | 345.724 | 339.558 | 346.1 | 162.649 | 164.691 | 166.042 | 177.657 | 176.654 | 182.26 | 181.401 | 183.446 | 182.347 | 154.671 | 153.952 | 161.331 | 140.587 | 131.402 | 135.415 | 127.949 | 147.523 | 151.74 | 132.9 | 120.214 | 118.412 | 122.246 | 130.452 | 127.547 | 146.936 | 146.196 | 160.236 | 165.29 | 171.074 | 177.087 | 184.46 | 189.788 | 195.753 | 197.954 | 210.129 | 195.348 | 164.135 | 174.288 | 187.463 | 208.443 | 182.064 | 191.692 | 206.244 | 298.691 | 311.508 | 324.023 | 335.476 | 350.038 | 478.709 | 488.348 | 505.464 | 524.874 | 545.225 | 629.23 | 665.709 | 659.171 | 708.163 | 755.088 | 794.492 | 834.835 | 867.152 | 892.78 | 893.368 | 917.803 | 826.122 | 861.45 | 891.216 | 959.319 | 635.981 | 681.235 | 660.932 | 706.657 | 731.696 | 727.704 | 752.954 | 426.788 | 435 | 448.9 | 448.3 | 446 | 439.2 | 458.4 | 237.1 | 238.3 | 239.5 | 82.6 | 73.5 | 78.2 | 71.4 | 73.6 | 54 | 35.4 | 37.8 | 25.3 | 28.5 | 28.8 | 26.8 | 27.4 | 20.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19.368 | 21.404 | 19.633 | 13.724 | 18.053 | 19.662 | 18.914 | 20.44 | 18.485 | 17.691 | 15.807 | 13.689 | 16.798 | 13.49 | 10.975 | 9.07 | 10.766 | 11.353 | 15.045 | 14.884 | 13.678 | 10.602 | 6.251 | 6.924 | 8.922 | 11.125 | 11.703 | 13.181 | 13.762 | 10.381 | 8.782 | 5.97 | 11.17 | 10.81 | 9.715 | 9.03 | 7.636 | 5.829 | 7.552 | 6.031 | 8.258 | 7.34 | 4.917 | 2.154 | 10.36 | 11.046 | 6.971 | 5.256 | 6.906 | 8.097 | 7.084 | 10.195 | 9.938 | 11.868 | 12.192 | 8.453 | 0 | 0 | 0 | 6.67 | 0 | 0 | 0 | 6.274 | 15.391 | 13.487 | 13.431 | 2.202 | 18.838 | 16.228 | 14.925 | 5.459 | 20.401 | 19.432 | 17.427 | 24.655 | 26.899 | 18.422 | 18.433 | 24.574 | 22.465 | 29.96 | 32.597 | 42.946 | 40.707 | 36.497 | 38.555 | 46.749 | 42.96 | 40.02 | 43.529 | 17.862 | 27.157 | 23.998 | 15.255 | 19.394 | 17.875 | 12.205 | 12.02 | 15.136 | 12.1 | 10.9 | 10.8 | 14.386 | 9.5 | 9.4 | 11.1 | 10 | 7 | 5.9 | 5.5 | 8 | 4 | 4.2 | 3.8 | 6.1 | 3.5 | 3.9 | 4 | 3.6 | 2.7 | 2.5 | 2.6 |
Short Term Debt
| 3.532 | 3.499 | 3.417 | 4.505 | 4.249 | 4.078 | 3.991 | 3.895 | 3.549 | 3.649 | 3.442 | 3.238 | 3.033 | 3.045 | 2.868 | 2.691 | 2.512 | 2.419 | 2.289 | 2.445 | 2.298 | 2.234 | 2.127 | 0.631 | 0.664 | 0.64 | 0.646 | 0.652 | 0.646 | 0.61 | 0.567 | 1.09 | 0.599 | 0.642 | 0.984 | 1.515 | 1.11 | 1.238 | 0.936 | 1.537 | 1.242 | 1.333 | 1.316 | 1.965 | 3.773 | 3.665 | 5.81 | 13.325 | 10.365 | 10.467 | 10.485 | 5.565 | 8.258 | 4.272 | 0.706 | 0.681 | 0.65 | 0.621 | 0.643 | 0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.077 | 0.074 | 0.078 | 0.078 | 0.079 | 0.081 | 0.063 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0.1 | 0.1 | 2.1 | 1.6 | 0.7 | 0.7 | 0.7 |
Tax Payables
| 0.341 | 0.162 | 0.541 | 1.103 | 0.914 | 0.45 | 0.93 | 0.586 | 0.286 | 0.237 | 0.508 | 0.906 | 0.835 | 0.798 | 0.563 | 1.084 | 0.6 | 0.923 | 0.328 | 0.388 | 0.313 | 0.298 | 0.391 | 0.398 | 0.268 | 0.097 | 0.187 | 0.362 | 0.439 | 0.046 | 0.056 | 0.277 | 0.496 | 0.23 | 0.341 | 0.412 | 0.33 | 0.335 | 0.325 | 0.317 | 0.756 | 0.818 | 0.362 | 0.378 | 0.472 | 0.212 | 0.202 | 0.244 | 0.49 | 0.434 | 0.301 | 0.456 | 0.237 | 0.479 | 0.363 | 0.354 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.862 | 9.08 | 8.194 | 4.565 | 8.618 | 7.556 | 7.19 | 8.03 | 10.707 | 11.662 | 12.224 | 12.109 | 13.033 | 12.097 | 10.13 | 9.888 | 11.451 | 15.283 | 16.696 | 20.156 | 23.465 | 21.238 | 16.403 | 16.681 | 8.231 | 8.536 | 8.685 | 8.082 | 9.562 | 20.589 | 23.609 | 20.621 | 16.752 | 13.523 | 7.706 | 6.085 | 7.157 | 8.072 | 3.788 | 1.798 | 1.628 | 3.204 | 3.766 | 6.16 | 5.129 | 5.608 | 4.97 | 3.705 | 2.806 | 1.707 | 2.603 | 3.56 | 1.595 | 3.643 | 1.459 | 2.506 | 0.42 | 1.116 | 1.629 | 1.607 | 1.805 | 2.662 | 4.301 | 0.947 | 1.342 | 1.518 | 0.22 | 0.169 | 0.144 | 0.399 | 1.169 | 1.814 | 3.579 | 2.006 | 4.475 | 0.811 | 2.222 | 1.224 | 1.568 | 2.662 | 3.505 | 5.028 | 6.724 | 3.89 | 4.333 | 4.886 | 4.424 | 4.492 | 4.226 | 2.854 | 3.296 | 1.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.309 | 47.276 | 47.302 | 51.254 | 49.04 | 43.838 | 45.188 | 40.217 | 51.893 | 52.347 | 57.254 | 65.326 | 42.537 | 27.176 | 27.704 | 29.358 | 23.605 | 41.013 | 23.677 | 26.643 | 44.206 | 40.899 | 34.418 | 39.756 | 18.525 | 14.231 | 11.591 | 17.147 | 22.415 | 11.765 | 10.425 | 15.088 | 12.158 | 25.465 | 20.229 | 19.231 | 20.31 | 20.995 | 16.41 | 17.016 | 14.658 | 16.768 | 18.841 | 21.931 | 19.26 | 12.742 | 17.694 | 17.561 | 18.368 | 17.04 | 23.311 | 21.756 | 21.173 | 18.97 | 25.198 | 23.097 | 31.959 | 29.001 | 28.655 | 21.162 | 22.892 | 21.089 | 23.695 | 19.269 | 1.748 | 0.895 | 0.868 | 20.525 | 5.905 | 7.446 | 9.077 | 26.731 | 11.177 | 12.789 | 13.592 | 16.451 | 17.517 | 31.721 | 39.483 | 41.936 | 40.016 | 28.471 | 33.848 | 32.936 | 31.674 | 30.113 | 30.914 | 25.637 | 21.731 | 17.193 | 16.441 | 58.067 | 15.971 | 19.445 | 17.634 | 17.925 | 18.557 | 16.096 | 17.173 | 17.257 | 15.2 | 15.1 | 15.1 | 14.614 | 15 | 12.8 | 11.5 | 11.5 | 6.1 | 3.2 | 4.8 | 3.9 | 3.3 | 3.3 | 4.1 | 3.5 | 4.5 | 5.4 | 7.3 | 7.6 | 5.3 | 5.1 | 3.8 |
Total Current Liabilities
| 82.412 | 72.341 | 70.82 | 70.225 | 72.256 | 68.028 | 69.023 | 73.168 | 74.213 | 73.924 | 77.011 | 83.159 | 63.203 | 56.606 | 52.24 | 52.091 | 48.934 | 55.708 | 58.035 | 64.516 | 60.495 | 54.033 | 43.187 | 47.709 | 36.61 | 34.629 | 32.812 | 39.424 | 37.262 | 43.391 | 43.439 | 43.046 | 41.175 | 37.147 | 31.269 | 30.188 | 29.386 | 28.397 | 25.223 | 24.901 | 24.914 | 26.259 | 25.436 | 26.428 | 33.865 | 33.273 | 35.647 | 40.091 | 38.935 | 37.745 | 43.784 | 41.532 | 41.201 | 39.232 | 39.918 | 35.091 | 33.029 | 30.738 | 30.927 | 30.057 | 24.697 | 23.751 | 27.996 | 26.607 | 18.481 | 15.9 | 14.519 | 22.896 | 24.887 | 24.073 | 25.171 | 34.004 | 35.157 | 34.227 | 35.494 | 41.917 | 46.638 | 51.367 | 59.484 | 69.172 | 65.986 | 63.459 | 73.169 | 79.772 | 76.714 | 71.496 | 73.893 | 76.878 | 68.917 | 60.067 | 63.266 | 77.873 | 43.202 | 43.52 | 32.963 | 37.402 | 36.51 | 28.38 | 29.274 | 32.456 | 27.4 | 26.1 | 26 | 29.1 | 24.6 | 22.3 | 22.7 | 21.6 | 13.2 | 9.2 | 11.2 | 12.8 | 8.2 | 8.4 | 7.9 | 9.6 | 8.1 | 9.4 | 13.4 | 12.8 | 8.7 | 8.3 | 7.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.985 | 24.532 | 25.7 | 13.393 | 14.116 | 9.97 | 10.883 | 11.836 | 12.168 | 13.729 | 13.722 | 13.882 | 14.275 | 15.248 | 14.787 | 15.182 | 15.058 | 15.332 | 15.335 | 12.91 | 17.569 | 18.436 | 17.465 | 5.064 | 0.938 | 5.572 | 5.889 | 6.229 | 6.444 | 6.35 | 6.333 | 6.428 | 7.274 | 7.517 | 7.561 | 6.723 | 7.643 | 8.307 | 8.686 | 9.226 | 10.137 | 10.876 | 10.725 | 10.772 | 15.788 | 15.291 | 16.023 | 13.011 | 16.221 | 15.42 | 15.813 | 15.482 | 13.581 | 15.018 | 13.519 | 13.354 | 13.092 | 12.814 | 13.451 | 1.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.086 | 0.102 | 0.127 | 0.147 | 0.17 | 0.193 | 0.231 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 1 | 1 | 1.5 | 1.4 | 1.2 |
Deferred Revenue Non-Current
| 2.643 | 0.277 | 0.381 | 0.483 | 0.589 | 0.693 | 0.797 | 0.902 | 1.006 | 1.11 | 1.214 | 1.318 | 1.422 | 1.526 | 1.63 | 1.734 | 1.838 | 1.942 | 2.046 | 2.15 | 2.254 | 2.358 | 2.462 | 2.566 | 2.67 | 2.774 | 2.878 | 2.982 | 3.086 | 3.19 | 3.294 | 3.398 | 3.502 | 3.606 | 3.718 | 3.829 | 3.941 | 4.052 | 4.164 | 4.274 | 4.389 | 4.504 | 4.619 | 4.734 | 4.848 | 4.963 | 5.078 | 5.193 | 5.308 | 5.422 | 5.537 | 5.653 | 5.768 | 5.881 | 5.84 | 9.036 | 9.198 | 9.36 | 0 | 0 | 0 | 0 | 0 | 4.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.004 | -0.026 | -0.069 | 0 | 0 | 0 | 0 | 3.038 | 3.458 | 3.378 | 3.578 | 17.167 | 11.858 | 7.556 | 3.941 | 7.833 | 11.781 | 4.388 | 4.396 | 3.966 | 4.382 | 4.353 | 16.606 | 4.563 | 4.95 | 4.962 | 12.704 | 14.44 | 22.04 | 23.331 | 17.855 | 17.745 | 13.852 | 7.126 | 6.078 | 4.319 | 2.78 | -0.574 | -4.134 | -3.398 | -3.503 | -5.345 | -1.683 | -1.374 | 0.065 | -3.35 | 4.082 | -1.452 | -0.571 | -1.178 | -1.674 | 0.442 | -1.116 | -5.002 | -10.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.804 | 2.076 | 2.199 | 2.347 | 2.332 | 3.026 | 3.071 | 2.26 | 12.902 | 13.507 | 13.75 | 15.685 | 7.251 | 5.835 | 7.395 | 1.764 | 5.324 | 8.005 | 1.548 | 1.688 | 1.645 | 1.656 | 1.613 | 8.161 | 3.925 | 3.913 | 4.075 | 9.167 | 8.926 | 9.186 | 9.063 | 9.031 | 8.776 | 12.898 | 5.843 | 6.728 | 8.918 | 7.24 | 14.131 | 14.588 | 12.233 | 12.586 | 12.536 | 12.76 | 16.098 | 15.973 | 16.188 | 7.168 | -18.742 | 10.32 | 10.501 | 10.278 | 7.582 | 7.175 | 6.636 | 7.521 | 4.776 | 4.675 | 14.176 | 4.632 | 3.968 | 3.693 | 14.256 | 16.252 | 18.957 | 16.823 | 20.352 | 17.606 | 16.67 | 15.33 | 15.755 | 10.941 | 10.824 | 10.783 | 10.485 | 10.142 | 9.867 | 14.834 | 14.985 | 14.908 | 14.278 | 13.886 | 13.63 | 13.36 | 12.09 | 12.402 | 11.932 | 11.408 | 9.393 | 9.052 | 8.499 | 7.723 | 5.125 | 3.958 | 3.8 | 3.995 | 0 | 0 | -0.001 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | 0.2 | 0.1 |
Total Non-Current Liabilities
| 28.432 | 26.608 | 27.87 | 15.659 | 17.037 | 12.996 | 13.954 | 14.998 | 25.07 | 27.236 | 27.472 | 29.567 | 21.526 | 22.609 | 22.182 | 22.621 | 22.22 | 23.337 | 23.317 | 25.54 | 25.434 | 26.832 | 25.893 | 15.791 | 16.659 | 17.209 | 17.804 | 18.378 | 18.456 | 18.726 | 18.69 | 18.857 | 19.552 | 20.415 | 20.53 | 19.529 | 20.88 | 22.379 | 22.817 | 23.814 | 22.37 | 23.462 | 23.261 | 23.532 | 31.886 | 31.329 | 32.211 | 29.454 | 31.91 | 31.162 | 31.851 | 31.413 | 27.373 | 28.074 | 25.995 | 26.822 | 27.066 | 26.849 | 27.627 | 6.371 | 3.968 | 3.693 | 14.256 | 20.502 | 18.957 | 16.823 | 20.352 | 17.606 | 16.67 | 15.33 | 15.755 | 10.941 | 10.824 | 10.783 | 10.485 | 10.142 | 9.867 | 14.834 | 14.985 | 14.908 | 14.278 | 13.886 | 13.63 | 13.36 | 12.09 | 12.402 | 11.932 | 11.408 | 9.393 | 9.052 | 8.499 | 7.723 | 5.188 | 4.044 | 3.902 | 4.122 | 0.147 | 0.17 | 0.192 | 0.231 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1.6 | 1.6 | 1.3 |
Total Liabilities
| 110.714 | 98.949 | 98.69 | 85.884 | 89.293 | 81.024 | 82.977 | 88.166 | 99.283 | 101.16 | 104.483 | 112.726 | 84.729 | 79.215 | 74.422 | 74.712 | 71.154 | 79.045 | 81.352 | 90.056 | 85.929 | 80.865 | 69.08 | 63.5 | 53.269 | 51.838 | 50.616 | 57.802 | 55.718 | 62.117 | 62.129 | 61.903 | 60.727 | 57.562 | 51.799 | 49.717 | 50.266 | 50.776 | 48.04 | 48.715 | 47.284 | 49.721 | 48.697 | 49.96 | 65.751 | 64.602 | 67.858 | 69.545 | 70.845 | 68.907 | 75.635 | 72.945 | 68.574 | 67.306 | 65.913 | 61.913 | 60.095 | 57.587 | 58.554 | 36.428 | 28.665 | 27.444 | 42.252 | 47.109 | 37.438 | 32.723 | 34.871 | 40.502 | 41.557 | 39.403 | 40.926 | 44.945 | 45.981 | 45.01 | 45.979 | 52.059 | 56.505 | 66.201 | 74.469 | 84.08 | 80.264 | 77.345 | 86.799 | 93.132 | 88.804 | 83.898 | 85.825 | 88.286 | 78.31 | 69.119 | 71.765 | 85.596 | 48.39 | 47.564 | 36.865 | 41.524 | 36.657 | 28.55 | 29.466 | 32.687 | 27.6 | 26.3 | 26.3 | 29.4 | 24.9 | 22.6 | 23.1 | 21.9 | 13.5 | 9.6 | 11.6 | 13.2 | 8.5 | 8.8 | 8.6 | 10.5 | 9 | 10.3 | 14.3 | 13.8 | 10.3 | 9.9 | 8.4 |
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 |
Common Stock
| 2,424.717 | 2,428.122 | 2,425.083 | 2,413.231 | 2,422.918 | 2,422.806 | 2,421.042 | 2,420.396 | 2,418.342 | 2,418.151 | 2,417.829 | 2,416.256 | 2,415.86 | 2,415.794 | 2,415.047 | 1,884.735 | 1,465.767 | 1,253.143 | 1,238.16 | 1,182.66 | 1,178.956 | 1,176.362 | 1,175.547 | 1,174.889 | 991.043 | 988.258 | 987.78 | 986.497 | 984.161 | 981.336 | 978.777 | 977.707 | 977.361 | 948.327 | 948.324 | 948.213 | 929.324 | 915.912 | 915.827 | 914.786 | 914.786 | 914.707 | 892.858 | 866.574 | 853.413 | 852.83 | 852.624 | 845.63 | 845.63 | 838.087 | 837.822 | 837.686 | 838.33 | 838.33 | 836.832 | 836.245 | 0 | 0 | 0 | 835.358 | 835.501 | 0 | 0 | 832.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 449.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -2,012.094 | -1,809.996 | -1,776.963 | -1,728.615 | -1,687.227 | -1,624.773 | -1,594.677 | -1,560.759 | -1,527.846 | -1,484.965 | -1,429.174 | -1,387.579 | -1,345.917 | -1,315.068 | -1,293.154 | -1,275.516 | -1,260.541 | -1,248.785 | -1,237.353 | -1,223.85 | -1,213.177 | -1,203.395 | -1,196.424 | -1,184.4 | -1,173.229 | -1,167.205 | -1,162.882 | -1,157.382 | -1,154.29 | -1,153.264 | -1,152.063 | -1,149.128 | -1,147.646 | -1,143.459 | -1,137.649 | -1,127.655 | -1,126.468 | -1,122.333 | -1,114.654 | -1,121.671 | -1,101.341 | -1,098.918 | -1,094.461 | -1,091.187 | -1,091.765 | -1,087.256 | -1,082.053 | -1,074.181 | -1,055.265 | -1,046.315 | -1,039.681 | -1,031.279 | -1,021.66 | -1,013.844 | -1,005.151 | -995.669 | -987.239 | -981.629 | -970.768 | -960.712 | -984.166 | -972.174 | -973.179 | -954.607 | -936.579 | -921.122 | -907.641 | -988.686 | -972.795 | -956.778 | -945.638 | -931.384 | -802.636 | -784.779 | -767.431 | -750.247 | -734.101 | -725.208 | -695.71 | -663.264 | -608.156 | -555.607 | -525.02 | -487.857 | -448.192 | -417.137 | -384.604 | -362.1 | -326.987 | -286.795 | -265.322 | -214.369 | -179.99 | -166.318 | -133.618 | -125.547 | -94.216 | -91.817 | -80.879 | -70.788 | -52.3 | -37.2 | -24.6 | -18.3 | -17.6 | -11.2 | -26.3 | -20.4 | -20.2 | -28.1 | -25.6 | -22.7 | -24.9 | -22.4 | -19.9 | -18.3 | -15.1 | -13.1 | -13.4 | -12.6 | -12.2 | -10.3 | -9.4 |
Accumulated Other Comprehensive Income/Loss
| -2.75 | -4.14 | -3.86 | -2.947 | -3.896 | -3.711 | -1.35 | -1.49 | -2.686 | 0.039 | 1.6 | 1.721 | 1.02 | 1.103 | 0.548 | 0.907 | 1.263 | 0.042 | -0.023 | 0.813 | 0.751 | 0.834 | 0.813 | 0.851 | 0.685 | 0.588 | -0.072 | 0.204 | 0.37 | 0.681 | 1.251 | 0.718 | 0.426 | 0.481 | 0.378 | 0.567 | 0.547 | 0.476 | 0.582 | 0.28 | 0.131 | 0.245 | 0.038 | 0.009 | 0.044 | 0.22 | 0.246 | 0.092 | 0.261 | 0.271 | 0.245 | 0.209 | 0.117 | -0.065 | 0.04 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | -0.401 | -0.334 | -0.236 | -0.236 | -0.236 | -0.236 | -0.236 | 61.865 | 9.175 | 7.888 | -0.236 | 5.543 | 4.141 | -0.236 | -0.236 | -0.187 | -0.236 | -0.236 | -0.236 | -27.676 | -27.676 | -27.676 | -0.236 | -17.91 | -18.681 | -17.927 | -18.848 | -12.778 | -12.778 | -12.778 | -12.764 | -7.7 | -7.7 | -7.7 | -7.7 | -5.3 | -5.3 | -5.3 | -5.3 | -3.4 | -3.4 | -3.4 | -3.4 | -3.1 | -3.1 | -3.1 | -3.1 | -3.6 | -3.6 | -3.6 | -3.6 | -2.6 | -2.6 | -2.6 |
Other Total Stockholders Equity
| 308.501 | 307.921 | 305.694 | 292.066 | 306.603 | 303.585 | 302.188 | 300.764 | 301.263 | 298.542 | 295.883 | 297.819 | 290.836 | 288.395 | 286.124 | 290.761 | 288.862 | 288.328 | 287.908 | 290.64 | 290.985 | 291.058 | 290.542 | 291.26 | 290.881 | 291.212 | 290.6 | 290.536 | 290.695 | 291.39 | 291.307 | 295.547 | 295.25 | 295.266 | 294.492 | 293.332 | 289.918 | 289.39 | 288.355 | 288.533 | 288.899 | 288.07 | 287.508 | 296.25 | 295.633 | 295.89 | 295.186 | 290.871 | 289.293 | 288.639 | 289.343 | 288.704 | 288.413 | 287.69 | 288.529 | 287.066 | 1,121.63 | 1,121.249 | 1,120.312 | 284.303 | 284.371 | 1,119.254 | 1,118.626 | 280.619 | 1,081.441 | 1,080.327 | 1,079.25 | 1,247.111 | 1,242.982 | 1,241.799 | 1,240.522 | 1,236.713 | 1,235.6 | 1,228.353 | 1,227.152 | 1,223.298 | 1,160.956 | 1,279.062 | 1,279.062 | 1,231.689 | 1,230.512 | 1,229.209 | 1,232.949 | 1,229.796 | 1,226.727 | 1,226.255 | 1,191.249 | 1,187.127 | 1,059.497 | 1,059.176 | 1,057.553 | 1,051.811 | 759.269 | 790.911 | 747.273 | 779.73 | 774.924 | 782.712 | 795.363 | 456.954 | 450.3 | 0 | 443.6 | 431.5 | 433.4 | 448.1 | 245.4 | 241.7 | 249.3 | 104.2 | 90.5 | 90.7 | 90.8 | 90.3 | 68.3 | 46.3 | 47.5 | 31.7 | 31.2 | 31.2 | 31.3 | 30.4 | 23.7 |
Total Shareholders Equity
| 718.374 | 921.997 | 950.618 | 986.145 | 1,038.398 | 1,097.907 | 1,127.203 | 1,158.911 | 1,189.073 | 1,231.767 | 1,286.138 | 1,328.217 | 1,361.799 | 1,390.224 | 1,408.565 | 900.887 | 495.351 | 292.728 | 288.692 | 250.263 | 257.515 | 264.859 | 270.478 | 282.6 | 109.38 | 112.853 | 115.426 | 119.855 | 120.936 | 120.143 | 119.272 | 124.844 | 125.391 | 100.615 | 105.545 | 114.457 | 93.321 | 83.445 | 90.11 | 81.928 | 102.475 | 104.104 | 85.943 | 71.646 | 57.325 | 61.684 | 66.003 | 62.412 | 79.919 | 80.682 | 87.729 | 95.32 | 105.2 | 112.111 | 120.25 | 128.288 | 134.155 | 139.384 | 149.308 | 158.92 | 135.47 | 146.844 | 145.211 | 161.334 | 144.626 | 158.969 | 171.373 | 258.189 | 269.951 | 284.62 | 294.55 | 305.093 | 432.728 | 443.338 | 459.485 | 472.815 | 488.72 | 563.029 | 591.24 | 575.091 | 627.899 | 677.743 | 707.693 | 741.703 | 778.348 | 808.882 | 806.409 | 824.791 | 732.51 | 772.381 | 792.231 | 837.206 | 579.279 | 624.593 | 613.655 | 654.2 | 680.708 | 690.895 | 714.484 | 386.166 | 398 | 412.5 | 411.3 | 405.5 | 410.5 | 431.6 | 213.8 | 216 | 225.7 | 72.7 | 61.5 | 64.6 | 62.8 | 64.8 | 45.3 | 24.9 | 28.8 | 15 | 14.2 | 15 | 16.5 | 17.5 | 11.7 |
Total Equity
| 718.374 | 921.997 | 950.618 | 986.145 | 1,038.398 | 1,097.907 | 1,127.203 | 1,158.911 | 1,189.073 | 1,231.767 | 1,286.138 | 1,328.217 | 1,361.799 | 1,390.224 | 1,408.565 | 900.887 | 495.351 | 292.728 | 288.692 | 250.263 | 257.515 | 264.859 | 270.478 | 282.6 | 109.38 | 112.853 | 115.426 | 119.855 | 120.936 | 120.143 | 119.272 | 121.543 | 121.62 | 97.109 | 102.153 | 111.614 | 90.321 | 80.626 | 87.375 | 79.234 | 100.239 | 102.019 | 84.203 | 70.254 | 52.661 | 57.644 | 62.594 | 58.002 | 76.091 | 77.289 | 84.601 | 92.345 | 102.5 | 109.781 | 118.547 | 127.875 | 135.658 | 140.367 | 151.575 | 158.92 | 135.47 | 146.844 | 145.211 | 161.334 | 144.626 | 158.969 | 171.373 | 258.189 | 269.951 | 284.62 | 294.55 | 305.093 | 432.728 | 443.338 | 459.485 | 472.815 | 488.72 | 563.029 | 591.24 | 575.091 | 627.899 | 677.743 | 707.693 | 741.703 | 778.348 | 808.882 | 807.543 | 829.517 | 747.812 | 792.331 | 819.451 | 873.723 | 587.591 | 633.671 | 624.067 | 665.134 | 695.039 | 699.154 | 723.488 | 394.101 | 407.4 | 422.6 | 422 | 416.6 | 414.3 | 435.8 | 214 | 216.4 | 226 | 73 | 61.9 | 65 | 62.9 | 64.8 | 45.4 | 24.9 | 28.8 | 15 | 14.2 | 15 | 16.5 | 17.5 | 11.8 |
Total Liabilities & Shareholders Equity
| 829.088 | 1,020.946 | 1,049.308 | 1,072.029 | 1,127.691 | 1,178.931 | 1,210.18 | 1,247.077 | 1,288.356 | 1,332.927 | 1,390.621 | 1,440.943 | 1,446.528 | 1,469.439 | 1,482.987 | 975.599 | 566.505 | 371.773 | 370.044 | 340.319 | 343.444 | 345.724 | 339.558 | 346.1 | 162.649 | 164.691 | 166.042 | 177.657 | 176.654 | 182.26 | 181.401 | 183.446 | 182.347 | 154.671 | 153.952 | 161.331 | 140.587 | 131.402 | 135.415 | 127.949 | 147.523 | 151.74 | 132.9 | 120.214 | 118.412 | 122.246 | 130.452 | 127.547 | 146.936 | 146.196 | 160.236 | 165.29 | 171.074 | 177.087 | 184.46 | 189.788 | 195.753 | 197.954 | 210.129 | 195.348 | 164.135 | 174.288 | 187.463 | 208.443 | 182.064 | 191.692 | 206.244 | 298.691 | 311.508 | 324.023 | 335.476 | 350.038 | 478.709 | 488.348 | 505.464 | 524.874 | 545.225 | 629.23 | 665.709 | 659.171 | 708.163 | 755.088 | 794.492 | 834.835 | 867.152 | 892.78 | 893.368 | 917.803 | 826.122 | 861.45 | 891.216 | 959.319 | 635.981 | 681.235 | 660.932 | 706.657 | 731.696 | 727.704 | 752.954 | 426.788 | 435 | 448.9 | 448.3 | 446 | 439.2 | 458.4 | 237.1 | 238.3 | 239.5 | 82.6 | 73.5 | 78.2 | 71.4 | 73.6 | 54 | 35.4 | 37.8 | 25.3 | 28.5 | 28.8 | 26.8 | 27.4 | 20.2 |