BioLife Solutions, Inc.
NASDAQ:BLFS
24.11 (USD) • At close November 13, 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 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q4 | 1991 Q2 | 1990 Q3 | 1990 Q2 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23.977 | 22.014 | 29.725 | 35.438 | 19.235 | 21.4 | 19.105 | 19.442 | 27.036 | 24.001 | 59.463 | 69.87 | 75.151 | 76.299 | 89.065 | 90.456 | 108.984 | 29.879 | 6.4 | 6.448 | 21.205 | 19.617 | 31.824 | 30.657 | 32.381 | 14.167 | 7.033 | 6.663 | 2.831 | 2.315 | 2.29 | 1.406 | 1.369 | 1.318 | 1.662 | 3.825 | 2.352 | 3.896 | 2.972 | 9.938 | 3.275 | 5.902 | 12.84 | 0.156 | 0.079 | 0.076 | 0.062 | 0.196 | 0.008 | 0.155 | 0.071 | 0.017 | 0.02 | 0.036 | 0.035 | 0.003 | 0 | 0.068 | 0.002 | 0.139 | 0.096 | 0.086 | 0.428 | 0.099 | 0.085 | 0.088 | 0.136 | 0.056 | 0.754 | 0.707 | 0.289 | 0.119 | 0.483 | 0.63 | 0.031 | 0.185 | 0.306 | 0.189 | 0.361 | 0.532 | 0.572 | 0.724 | 0.883 | 0.788 | 0.003 | 0.015 | 0.105 | 0.067 | 0.273 | 1.972 | 0.121 | 0.286 | 0.353 | 0.125 | 1.087 | 2.15 | 3.211 | 5.286 | 0.029 | 0.01 | 0.01 | 0 | 0.03 | 0.135 | 0.02 | 0.05 | 0.02 | 0.124 | 0.2 | 0.8 | 1.5 | 2.5 | 1.251 | 1.3 | 0.7 | 1.1 | 1.117 | 1.5 | 2.4 | 2.4 | 1 | 1.6 | 2.5 | 2 | 1.8 | 1.9 | 1.3 | 2.3 | 0.9 | 5.2 | 2.7 | 2.3 | 0.4 |
Short Term Investments
| 10.211 | 12.12 | 15.579 | 16.288 | 21.794 | 24.858 | 35.78 | 43.26 | 34.583 | 22.546 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.651 | 2.902 | 2.956 | 5.606 | 7.4 | 7.744 | 6.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.718 | 1.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.11 | 0.11 | 0 | 0.105 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 34.188 | 34.134 | 45.304 | 51.726 | 41.029 | 48.128 | 56.935 | 64.065 | 61.619 | 46.547 | 59.463 | 69.87 | 75.151 | 76.299 | 89.065 | 90.456 | 108.984 | 29.879 | 6.4 | 6.448 | 21.205 | 19.617 | 31.824 | 30.657 | 32.381 | 14.167 | 7.033 | 6.663 | 2.831 | 2.315 | 2.29 | 1.406 | 1.369 | 1.318 | 1.662 | 3.825 | 5.254 | 6.853 | 8.578 | 9.938 | 11.019 | 11.915 | 12.84 | 0.156 | 0.079 | 0.076 | 0.062 | 0.196 | 0.008 | 0.155 | 0.071 | 0.017 | 0.02 | 0.036 | 0.035 | 0.003 | 0 | 0.068 | 0.002 | 0.139 | 0.096 | 0.086 | 0.428 | 0.099 | 0.085 | 0.088 | 0.136 | 0.056 | 0.754 | 0.707 | 0.289 | 0.119 | 0.483 | 0.63 | 0.031 | 0.185 | 0.306 | 0.189 | 0.361 | 0.532 | 0.572 | 0.724 | 0.883 | 0.788 | 0.003 | 0.015 | 0.105 | 0.067 | 1.991 | 3.558 | 0.121 | 0.286 | 0.353 | 0.125 | 1.087 | 2.15 | 3.211 | 5.286 | 0.029 | 0.01 | 0.01 | 0 | 0.03 | 0.135 | 0.02 | 0.05 | 0.02 | 0.124 | 0.2 | 0.8 | 1.5 | 2.5 | 1.356 | 1.3 | 0.7 | 1.1 | 1.218 | 1.5 | 2.4 | 2.4 | 1 | 1.6 | 2.5 | 2 | 1.8 | 1.9 | 1.3 | 2.3 | 0.9 | 5.2 | 2.7 | 2.3 | 0.4 |
Net Receivables
| 17.918 | 18.064 | 18.574 | 18.657 | 24.556 | 26.86 | 30.343 | 33.936 | 32.436 | 31.257 | 24.271 | 23.217 | 20.232 | 21.093 | 10.669 | 8.006 | 6.095 | 4.351 | 8.205 | 5.345 | 4.313 | 3.832 | 2.927 | 3.045 | 2.699 | 2.166 | 1.044 | 1.021 | 1.355 | 1.173 | 1.061 | 1.194 | 1.311 | 1.284 | 1.19 | 0.929 | 0.792 | 0.809 | 0.851 | 0.902 | 0.775 | 0.567 | 1.326 | 1.009 | 1.027 | 0.981 | 0.976 | 0.6 | 0.798 | 0.359 | 0.472 | 0.547 | 0.459 | 0.395 | 0.357 | 0.339 | 0.317 | 0.285 | 0.359 | 0.315 | 0.369 | 0.199 | 0.245 | 0.279 | 0.362 | 0.229 | 0.215 | 0.301 | 0.21 | 0.175 | 0.149 | 0.099 | 0.058 | 0.114 | 0.083 | 0.076 | 0.054 | 0.041 | 0.055 | 0.075 | 0.116 | 0.105 | 0.15 | 1.907 | 0.067 | 0.077 | 0.071 | 0.045 | 0.002 | 0.002 | 0.047 | 0.054 | 0.145 | 0.172 | 0.421 | 0.087 | 0.092 | 0.152 | 0.215 | 0.25 | 0.38 | 0.36 | 0.49 | 0.487 | 0.7 | 0.5 | 0.6 | 0.99 | 1 | 1.1 | 1.2 | 1.3 | 1.566 | 2.5 | 1.6 | 2.4 | 3.178 | 3.4 | 3 | 3 | 2.6 | 3.4 | 2.6 | 2.6 | 1.1 | 0.7 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 32.179 | 32.496 | 43.414 | 43.456 | 43.354 | 39.177 | 41.329 | 34.904 | 33.747 | 33.335 | 30.2 | 28.345 | 29.696 | 25.866 | 11.666 | 11.602 | 11.037 | 10.89 | 10.829 | 11.121 | 5.694 | 5.306 | 4.06 | 3.509 | 2.911 | 2.122 | 1.837 | 1.847 | 1.861 | 1.769 | 1.812 | 1.758 | 1.904 | 1.911 | 2.018 | 1.835 | 1.783 | 1.321 | 1.243 | 0.965 | 0.718 | 0.678 | 0.297 | 0.421 | 0.409 | 0.593 | 0.676 | 0.656 | 0.849 | 0.917 | 0.764 | 0.506 | 0.475 | 0.51 | 0.447 | 0.41 | 0.499 | 0.532 | 0.437 | 0.358 | 0.238 | 0.379 | 0.453 | 0.625 | 0.588 | 0.122 | 0.097 | 0.099 | 0.249 | 0.035 | 0.064 | 0.093 | 0.111 | 0.079 | 0.101 | 0.123 | 0.169 | 0.097 | 0.095 | 0.094 | 0.083 | 0.075 | 0.059 | 0.04 | 0.002 | 0.003 | 0.003 | 0.019 | 0 | 0 | 0.476 | 0.488 | 0.599 | 0.608 | 0.514 | 0.654 | 0.632 | 0.717 | 0.906 | 0.95 | 1.21 | 1.19 | 1.14 | 1.226 | 1.2 | 1.3 | 1.4 | 1.654 | 1.8 | 1.6 | 1.9 | 2 | 1.991 | 2.1 | 2.5 | 2.6 | 2.629 | 2.5 | 2.1 | 2.1 | 2.2 | 1.9 | 1.6 | 1.4 | 1 | 0.8 | 0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 5.098 | 3.506 | 4.439 | 6.796 | 7.885 | 8.016 | 6.232 | 6.91 | 8.072 | 6.918 | 4.767 | 4.437 | 5.479 | 4.209 | 5.196 | 4.701 | 16.668 | 1.134 | 1.016 | 1.348 | 1.71 | 0.768 | 0.692 | 0.353 | 0.596 | 0.705 | 0.662 | 0.4 | 0.641 | 0.845 | 0.838 | 0.271 | 0.764 | 0.402 | 0.436 | 0.384 | 0.454 | 0.313 | 0.289 | 0.361 | 0.321 | 0.312 | 0.203 | 0.292 | 0.14 | 0.165 | 0.202 | 0.175 | 0.246 | 0.077 | 0.068 | 0.09 | 0.091 | 0.067 | 0.078 | 0.062 | 0.07 | 0.073 | 0.086 | 0.08 | 0.139 | 0.045 | 0.204 | 0.037 | 0.133 | 0.307 | 0.295 | 0.114 | 0.107 | 0.104 | 0.082 | 0.205 | 0.029 | 0.021 | 0.021 | 0 | 0.023 | 0.025 | 0.026 | 0.003 | 0.028 | 0.028 | 0.036 | 0.106 | 0.145 | 0.198 | 0.047 | 0.044 | 0.008 | -0 | 0.023 | 0.023 | 0.127 | 0.12 | 0.215 | 0.136 | 0.218 | 0.248 | 0.189 | 0.08 | 0.13 | 0.15 | 0.12 | 0.081 | 0.1 | 0.2 | 0.1 | 0.098 | 0.3 | 0.3 | 0.2 | 0.3 | -0.066 | 0.4 | 0.4 | 0.3 | 0.244 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 1.2 | 4.1 | 5.6 | 8.9 | 10 | 3.4 | 0.3 | 0.2 | 1.2 | 0.1 |
Total Current Assets
| 89.383 | 88.2 | 111.7 | 120.604 | 116.824 | 120.311 | 132.789 | 138.452 | 135.874 | 118.057 | 118.701 | 125.859 | 130.505 | 127.414 | 116.543 | 114.712 | 127.784 | 46.254 | 26.45 | 24.177 | 32.067 | 29.139 | 39.157 | 37.564 | 38.289 | 18.807 | 10.244 | 9.931 | 6.367 | 5.679 | 5.582 | 4.628 | 4.965 | 4.916 | 5.307 | 6.973 | 8.283 | 9.297 | 10.961 | 12.166 | 12.833 | 13.471 | 14.665 | 1.878 | 1.655 | 1.816 | 1.916 | 1.628 | 1.778 | 1.508 | 1.375 | 1.16 | 1.045 | 1.008 | 0.917 | 0.815 | 0.887 | 0.959 | 0.883 | 0.892 | 0.842 | 0.709 | 1.33 | 1.041 | 1.168 | 0.745 | 0.743 | 0.57 | 1.32 | 1.021 | 0.583 | 0.516 | 0.681 | 0.845 | 0.236 | 0.385 | 0.552 | 0.353 | 0.537 | 0.704 | 0.799 | 0.933 | 1.128 | 2.841 | 0.217 | 0.294 | 0.225 | 0.156 | 2.001 | 3.56 | 0.667 | 0.851 | 1.223 | 1.024 | 2.237 | 3.027 | 4.153 | 6.403 | 1.339 | 1.29 | 1.73 | 1.7 | 1.78 | 1.928 | 2 | 2 | 2.1 | 2.866 | 3.3 | 3.8 | 4.8 | 6.1 | 5.1 | 6.3 | 5.2 | 6.4 | 7.322 | 7.8 | 7.8 | 7.9 | 6.2 | 7.1 | 6.9 | 7.2 | 8 | 9 | 11.2 | 12.5 | 4.3 | 5.5 | 2.9 | 3.5 | 0.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 32.141 | 27.692 | 31.886 | 32.617 | 33.773 | 42.307 | 41.934 | 39.202 | 37.879 | 36.79 | 36.824 | 36.802 | 35.095 | 34.361 | 22.185 | 19.812 | 5.885 | 6.087 | 6.299 | 6.612 | 3.313 | 2.397 | 2.563 | 1.319 | 1.267 | 1.044 | 1.087 | 1.106 | 1.11 | 1.181 | 1.135 | 1.187 | 1.299 | 1.362 | 1.382 | 1.446 | 1.504 | 1.559 | 1.613 | 1.656 | 1.385 | 1.299 | 1.28 | 1.324 | 1.386 | 1.442 | 1.31 | 1.334 | 1.414 | 1.316 | 0.373 | 0.353 | 0.344 | 0.358 | 0.351 | 0.361 | 0.371 | 0.39 | 0.409 | 0.405 | 0.432 | 0.458 | 0.379 | 0.13 | 0.134 | 0.106 | 0.111 | 0.113 | 0.109 | 0.092 | 0.092 | 0.045 | 0.044 | 0.05 | 0.054 | 0.062 | 0.093 | 0.11 | 0.113 | 0.129 | 0.141 | 0.157 | 0.162 | 0.123 | 0.123 | 0.135 | 0.146 | 0.158 | 0.161 | 0.174 | 0.482 | 0.454 | 0.491 | 0.473 | 0.398 | 0.434 | 0.476 | 0.389 | 0.435 | 0.49 | 0.56 | 0.62 | 0.71 | 0.78 | 0.9 | 1 | 1 | 0.994 | 1 | 1.1 | 1.1 | 0.7 | 0.695 | 0.8 | 0.9 | 1 | 1.062 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 0.9 | 0.6 | 0.4 | 0.2 | 0.1 | -0.1 | -0.1 | -0.1 |
Goodwill
| 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 224.741 | 223.936 | 195.664 | 58.449 | 58.449 | 33.506 | 33.506 | 33.506 | 33.637 | 28.351 | 9.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.415 | 19.325 | 20.235 | 21.149 | 22.064 | 29.177 | 30.629 | 32.088 | 74.013 | 76.524 | 149.286 | 152.149 | 155.011 | 148.714 | 30.116 | 31.049 | 19.881 | 20.588 | 21.294 | 21.982 | 16.485 | 4.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.466 | 4.237 | 4.052 | 3.914 | 3.402 | 2.978 | 2.55 | 2.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0.471 | 0.481 | 0.492 | 0.502 | 0.512 | 0.364 | 0.371 | 0.363 | 0.37 | 0.38 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 243.156 | 244.066 | 244.976 | 245.89 | 246.805 | 253.918 | 255.37 | 256.829 | 298.754 | 301.265 | 374.027 | 376.89 | 378.947 | 344.378 | 88.565 | 89.498 | 53.387 | 54.094 | 54.8 | 55.619 | 44.836 | 13.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.466 | 4.237 | 4.052 | 3.914 | 3.402 | 2.978 | 2.55 | 2.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0.471 | 0.481 | 0.492 | 0.502 | 0.512 | 0.364 | 0.371 | 0.363 | 0.37 | 0.38 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 4.884 | 14.777 | 12.795 | 13.33 | 6.225 | 1.839 | 7.088 | 6.401 | 5.559 | 4.861 | 4.372 | 4.372 | 4.372 | 5.872 | 5.872 | 5.872 | 3.61 | 2.5 | 2.5 | 2.5 | 1 | 6.1 | 6.317 | 6.548 | 6.857 | 1.9 | 0.926 | 1.07 | 1.368 | 1.586 | 1.846 | 2.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.036 | 0 | 0.036 | 0 | 0.036 | 0.036 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.089 | 0 | 21.149 | 0.316 | 0 | 0 | 0 | 0 | 0 | 0 | -1.128 | 0.386 | 0.452 | 0.356 | 0.23 | 0.09 | 0.077 | 0.063 | 0.181 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.088 | 0.241 | 0.245 | -20.876 | 7.209 | 14.802 | 9.289 | 9.345 | 9.613 | 9.406 | 10.088 | 9.809 | 10.086 | 8.492 | 6.503 | 4.705 | 5.131 | 4.958 | 4.875 | 3.922 | 2.976 | 0.136 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.151 | 0.165 | 0.18 | 0.194 | 0.208 | 0.226 | 0.244 | 0.121 | 0.148 | 0.176 | 0.107 | 0.118 | 0.097 | 0 | 0.036 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.053 | 0.063 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.103 | 0 | 0 | 0.004 | 0.004 | 0.016 | 0.016 | 0.004 | 0.013 | 0.033 | 0.01 | 0.01 | 0.02 | 0.01 | 0.019 | 0.1 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0.1 |
Total Non-Current Assets
| 292.269 | 286.776 | 289.902 | 292.11 | 294.328 | 312.866 | 313.681 | 311.777 | 351.805 | 352.322 | 425.311 | 426.745 | 428.886 | 393.555 | 123.481 | 120.117 | 68.103 | 67.716 | 68.537 | 68.834 | 52.161 | 22.603 | 8.916 | 7.903 | 8.16 | 2.98 | 2.049 | 2.212 | 2.514 | 2.803 | 3.017 | 3.299 | 5.801 | 5.635 | 5.469 | 5.397 | 4.942 | 4.573 | 4.199 | 3.907 | 1.421 | 1.335 | 1.316 | 1.475 | 1.552 | 1.621 | 1.503 | 1.542 | 1.64 | 1.561 | 0.495 | 0.502 | 0.52 | 0.464 | 0.469 | 0.494 | 0.407 | 0.426 | 0.445 | 0.442 | 0.468 | 0.494 | 0.415 | 0.13 | 0.134 | 0.106 | 0.111 | 0.156 | 0.162 | 0.155 | 0.164 | 0.045 | 0.044 | 0.05 | 0.054 | 0.062 | 0.093 | 0.11 | 0.113 | 0.129 | 0.141 | 0.157 | 0.162 | 0.123 | 0.123 | 0.135 | 0.146 | 0.158 | 0.226 | 0.277 | 0.943 | 0.925 | 0.976 | 0.969 | 0.916 | 0.962 | 0.844 | 0.773 | 0.831 | 0.87 | 0.95 | 0.81 | 0.72 | 0.799 | 1 | 1 | 1 | 1.013 | 1 | 1.1 | 1.1 | 0.7 | 0.714 | 0.8 | 0.9 | 1 | 1.081 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 0.9 | 0.6 | 0.5 | 0.2 | 0.1 | 0.1 | -0.1 | -0.1 |
Total Assets
| 381.652 | 374.976 | 401.602 | 412.714 | 411.152 | 433.177 | 446.47 | 450.229 | 487.679 | 470.379 | 544.012 | 552.604 | 559.391 | 520.969 | 240.024 | 234.829 | 195.887 | 113.97 | 94.987 | 93.011 | 84.228 | 51.742 | 48.073 | 45.467 | 46.449 | 21.787 | 12.293 | 12.143 | 8.881 | 8.482 | 8.599 | 7.927 | 10.766 | 10.55 | 10.776 | 12.37 | 13.226 | 13.87 | 15.16 | 16.073 | 14.254 | 14.807 | 15.982 | 3.353 | 3.207 | 3.437 | 3.419 | 3.17 | 3.418 | 3.069 | 1.869 | 1.662 | 1.564 | 1.472 | 1.386 | 1.309 | 1.294 | 1.385 | 1.328 | 1.334 | 1.31 | 1.203 | 1.745 | 1.171 | 1.303 | 0.851 | 0.855 | 0.726 | 1.482 | 1.175 | 0.747 | 0.56 | 0.725 | 0.894 | 0.29 | 0.447 | 0.645 | 0.462 | 0.65 | 0.833 | 0.939 | 1.09 | 1.29 | 2.964 | 0.34 | 0.428 | 0.371 | 0.314 | 2.226 | 3.837 | 1.61 | 1.777 | 2.199 | 1.993 | 3.153 | 3.989 | 4.998 | 7.176 | 2.171 | 2.16 | 2.68 | 2.51 | 2.5 | 2.727 | 3 | 3 | 3.1 | 3.879 | 4.3 | 4.9 | 5.9 | 6.8 | 5.814 | 7.1 | 6.1 | 7.4 | 8.403 | 9 | 8.9 | 9.1 | 7.4 | 8.3 | 8.1 | 8.4 | 9.1 | 9.9 | 11.8 | 13 | 4.5 | 5.6 | 3 | 3.5 | 0.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.838 | 4.213 | 4.984 | 6.94 | 11.98 | 10.686 | 15.525 | 15.367 | 13.14 | 11.537 | 11.711 | 14.945 | 14.296 | 9.847 | 4.276 | 3.672 | 2.355 | 3.077 | 3.522 | 3.119 | 1.57 | 0.876 | 1.264 | 0.72 | 1.09 | 0.843 | 0.586 | 0.691 | 0.42 | 0.532 | 0.638 | 0.711 | 1.086 | 0.864 | 0.773 | 1.029 | 0.978 | 0.64 | 0.9 | 0.475 | 0.169 | 0.17 | 0.708 | 0.867 | 0.84 | 1.042 | 1.054 | 0.862 | 1.064 | 0.532 | 0.534 | 0.403 | 0.31 | 0.347 | 0.277 | 0.117 | 0.229 | 0.343 | 0.268 | 0.193 | 0.212 | 0.4 | 0.586 | 0.659 | 0.655 | 0.363 | 0.284 | 0.097 | 0.261 | 0.27 | 0.187 | 0.09 | 0.062 | 0.128 | 0.143 | 0.066 | 0.167 | 0.139 | 0.098 | 0.085 | 0.099 | 0.116 | 0.087 | 0.563 | 0.53 | 0.443 | 0.396 | 0.172 | 0.076 | 1.057 | 1.056 | 1 | 0.76 | 0.537 | 0.186 | 0.12 | 0.16 | 0.479 | 0.357 | 0.65 | 0.67 | 0.47 | 0.37 | 0.593 | 0.6 | 0.5 | 0.5 | 0.534 | 0.3 | 0.9 | 1.1 | 1.2 | 0 | 1 | 1.3 | 1.7 | 0 | 2.2 | 1.8 | 1.8 | 2 | 1.9 | 1.5 | 1.6 | 1.2 | 0.8 | 1.2 | 0.9 | 0.5 | 0.1 | 0.3 | 0.2 | 0 |
Short Term Debt
| 15.342 | 16.256 | 11.616 | 13.179 | 8.338 | 8.617 | 7.384 | 4.832 | 7.917 | 7.135 | 3.503 | 3.769 | 9.52 | 11.03 | 2.923 | 1.729 | 1.458 | 1.688 | 1.652 | 0.817 | 1.57 | 1.358 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.75 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.738 | 0 | 8.138 | 0 | 7.588 | 6.963 | 6.463 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0.197 | 0.03 | 0.029 | 0.029 | 0.028 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0.706 | 0.738 | 0.726 | 0.436 | 0.346 | 0.37 | 0.425 | 0 | 0 | 0.002 | 0.005 | 0.008 | 0.011 | 0.015 | 1.052 | 0.149 | 0.12 | 0.12 | 0.12 | 0.09 | 0.037 | 0.2 | 0 | 0.1 | 0.037 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 4.351 | 5.166 | 6.062 | 6.004 | 6.364 | 4.989 | 5.733 | 5.126 | 1.151 | 0.033 | 0.033 | 0.027 | 0.062 | 0.049 | 0.069 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.64 | 0.299 | 0.661 | 0.66 | 4.989 | 0.422 | 0.548 | 0.429 | 0.431 | 0.895 | 0.814 | 0.71 | 0.944 | 0.662 | 0.931 | 0.334 | 0.286 | 0.282 | 0.324 | 2.218 | 1.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.179 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.026 | 0.008 | 0.019 | 0.026 | 0.11 | 0 | 0.007 | 0.008 | 0.02 | 0.008 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.367 | 0 | 0 | 0 | 0.428 | 0 | 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
| 8.635 | 4.544 | 15.697 | 15.394 | 15.28 | 15.295 | 18.255 | 18.709 | 14.311 | 14.162 | 19.793 | 23.145 | 11.205 | 9.405 | 8.451 | 9.129 | 4.215 | 2.439 | 20.004 | 3.409 | 1.804 | 0.859 | 0.107 | 1.219 | 1.006 | 0.821 | 0.725 | 0.822 | 0.669 | 0.513 | 0.448 | 0.52 | 0.628 | 0.742 | 0.707 | 0.696 | 0.654 | 0.52 | 0.564 | 0.787 | 0.574 | 0.443 | 0.356 | 0.761 | 0.388 | 0.381 | 0.42 | 0.483 | 0.384 | 0.311 | 0.134 | 0.156 | 0.186 | 0.136 | 0.167 | 0.204 | 1.391 | 9.699 | 1.08 | 0.144 | 0.829 | 0.727 | 0.59 | 0.242 | 0.266 | 0.145 | 0.15 | 0.34 | 0.211 | 0.178 | 0.115 | 0.093 | 0.283 | 0.017 | 0.077 | 0.117 | 0.066 | 0.061 | 0.103 | 0.135 | 0.126 | 0.109 | 0.105 | 0.339 | 0.687 | 0.444 | 0.387 | 0.351 | 0.337 | 0.66 | 0.625 | 0.466 | 0.458 | 0.268 | 0.406 | 0.229 | 0.287 | 0.31 | 0.488 | 0.55 | 0.44 | 0.43 | 0.45 | 0.576 | 0.4 | 0.7 | 0.6 | 0.707 | 0.8 | 0.6 | 0.7 | 0.8 | 2.49 | 1.1 | 1.2 | 1.4 | 3.515 | 1.4 | 1.2 | 1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.4 |
Total Current Liabilities
| 32.166 | 30.819 | 38.658 | 42.178 | 42.622 | 39.587 | 47.319 | 44.582 | 36.948 | 33.298 | 35.04 | 39.97 | 35.793 | 31.275 | 16.381 | 15.573 | 8.362 | 7.49 | 25.46 | 7.775 | 4.944 | 3.093 | 2.701 | 1.939 | 2.095 | 1.664 | 1.312 | 1.513 | 1.089 | 1.045 | 1.086 | 1.133 | 3.464 | 2.264 | 1.48 | 1.726 | 1.632 | 1.16 | 1.464 | 1.262 | 0.833 | 0.613 | 1.064 | 1.628 | 1.229 | 1.423 | 1.473 | 1.365 | 1.468 | 1.021 | 0.688 | 0.579 | 0.516 | 0.503 | 0.464 | 0.341 | 10.378 | 10.062 | 9.506 | 0.357 | 8.654 | 8.098 | 7.658 | 0.927 | 1.03 | 0.508 | 0.441 | 0.446 | 2.492 | 1.456 | 0.302 | 0.38 | 0.375 | 0.174 | 0.249 | 0.211 | 0.259 | 0.199 | 0.2 | 0.22 | 0.225 | 0.225 | 0.191 | 1.608 | 1.955 | 1.613 | 1.219 | 0.868 | 0.783 | 2.141 | 1.681 | 1.466 | 1.22 | 0.81 | 0.6 | 0.36 | 0.462 | 1.841 | 0.995 | 1.32 | 1.23 | 1.02 | 0.91 | 1.206 | 1.2 | 1.2 | 1.2 | 1.278 | 1.1 | 1.5 | 1.8 | 2 | 2.567 | 2.1 | 2.5 | 3.1 | 3.546 | 3.6 | 3 | 2.8 | 2.9 | 2.7 | 2.2 | 2.2 | 1.5 | 1 | 1.3 | 0.9 | 0.5 | 0.1 | 0.3 | 0.2 | 0.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.925 | 22.522 | 29.346 | 32.685 | 35.864 | 39.29 | 38.901 | 38.881 | 38.847 | 21.606 | 22.483 | 23.11 | 21.498 | 20.86 | 10.531 | 9.424 | 0.026 | 0.116 | 0.332 | 0.55 | 0.759 | 0.816 | 0.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.938 | 2.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.603 | 10.603 | 10.603 | 10.603 | 10.603 | 10.603 | 10.603 | 10.303 | 10.128 | 9.903 | 9.653 | 9.383 | 9.033 | 0 | 0 | 0 | 7.888 | 0 | 0 | 0 | 5.063 | 4.463 | 3.963 | 3.463 | 2.75 | 0.75 | 0.75 | 0.75 | 0 | 0.175 | 0.183 | 0.19 | 0.197 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.005 | 0.508 | 0.01 | 0.02 | 0.03 | 0.04 | 0.09 | 0.1 | 0.1 | 0.1 | 0.141 | 0.05 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.023 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -29.539 | -18.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.656 | 0 | 0 | 0.064 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.094 | 0.099 | 0.104 | 0.109 | 0.114 | 0.119 | 0.124 | 0.129 | 0.134 | 0.139 | 0.144 | 0.149 | 0.154 | 0.068 | 0.07 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.1 | 0.193 | 0.193 | 0.188 | 0.286 | 0.263 | 0.263 | 0.25 | 0.389 | 1.149 | 4.888 | 5.487 | 7.269 | 10.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.81 | -9.613 | -9.992 | -9.853 | -10,127.813 | -9.687 | -9.405 | -9.211 | -9.025 | 0 | 0 | 0 | -7,888.063 | 0 | 0 | 0 | -4.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0.363 | 1.909 | 1.88 | 2.328 | 3.246 | 2.013 | 3.081 | 4.942 | 5.572 | 5.58 | 4.271 | 4.515 | 0.648 | 0.521 | 1.486 | 41.143 | 1.563 | 1.567 | 0.013 | 0.38 | 0.424 | 0.468 | 0.51 | 0.538 | 0.578 | 0.616 | 0.772 | 0.685 | 0.714 | 0.741 | 0.766 | 0.784 | 0.809 | 0.833 | 0.848 | 0.875 | 0.754 | 0.795 | 0.841 | 4.394 | 4.234 | 4.073 | 3.743 | 3.598 | 3.288 | 3.086 | 2.205 | 2.026 | 1.852 | 1.681 | 1.516 | 1.355 | 0 | 0 | 0 | 0.767 | 0 | 0 | 0 | 0.279 | 0.194 | 0.118 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.931 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.01 | 0.02 | 0.03 | 0.03 | 0 | -0.1 | -0.1 | -0.1 | 0 | -0.05 | 0 | 0 | 0 | 0.393 | 0 | 0 | 0 | 0.852 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 24.025 | 22.715 | 29.539 | 32.873 | 36.513 | 41.462 | 41.044 | 41.459 | 42.482 | 24.768 | 30.452 | 31.883 | 34.339 | 37.413 | 14.866 | 14.01 | 0.674 | 0.637 | 1.818 | 2.21 | 2.322 | 2.383 | 1.006 | 0.38 | 0.424 | 0.468 | 0.51 | 0.538 | 0.578 | 0.616 | 4.71 | 3.628 | 0.714 | 0.741 | 0.766 | 0.784 | 0.809 | 0.833 | 0.848 | 0.875 | 0.754 | 0.795 | 0.841 | 14.997 | 14.837 | 14.677 | 14.346 | 14.291 | 13.986 | 13.788 | 12.612 | 12.263 | 11.87 | 11.453 | 11.023 | 10.517 | 0.134 | 0.139 | 0.144 | 8.804 | 0.154 | 0.068 | 0.07 | 5.415 | 4.657 | 4.082 | 3.503 | 2.75 | 0.75 | 0.75 | 0.75 | 0.288 | 0.175 | 0.183 | 0.19 | 0.197 | 0.205 | 0.139 | 0.098 | 0.085 | 0.099 | 0.116 | 0.087 | 1.269 | 1.268 | 1.169 | 0.832 | 0.517 | 0.446 | 0.081 | 1.056 | 1 | 0.931 | 0.542 | 0.194 | 0.131 | 0.003 | 0.005 | 0.512 | 0.02 | 0.04 | 0.06 | 0.07 | 0.09 | 0.12 | 0.13 | 0.13 | 0.141 | 0.17 | 0.12 | 0.16 | 1.2 | 0.397 | 1 | 1.3 | 1.7 | 0.875 | 1 | 1.8 | 1.8 | 2 | 1.9 | 1.5 | 1.6 | 1.2 | 0.1 | 0.1 | 0.9 | 0.5 | 0.1 | 0.3 | 0.2 | 0 |
Total Liabilities
| 56.191 | 53.534 | 68.197 | 75.051 | 79.135 | 81.049 | 88.363 | 86.041 | 79.43 | 58.066 | 65.492 | 71.853 | 70.132 | 68.688 | 31.247 | 29.583 | 9.036 | 8.127 | 27.278 | 9.985 | 7.266 | 5.476 | 3.707 | 2.319 | 2.519 | 2.132 | 1.822 | 2.051 | 1.667 | 1.661 | 5.795 | 4.761 | 4.178 | 3.004 | 2.246 | 2.51 | 2.441 | 1.993 | 2.312 | 2.137 | 1.587 | 1.408 | 1.904 | 16.625 | 16.066 | 16.1 | 15.82 | 15.656 | 15.454 | 14.81 | 13.3 | 12.843 | 12.386 | 11.956 | 11.487 | 10.858 | 10.512 | 10.201 | 9.65 | 9.161 | 8.809 | 8.166 | 7.728 | 6.342 | 5.687 | 4.589 | 3.944 | 3.196 | 3.242 | 2.206 | 1.052 | 0.38 | 0.55 | 0.357 | 0.439 | 0.409 | 0.463 | 0.199 | 0.2 | 0.22 | 0.225 | 0.225 | 0.191 | 1.608 | 1.955 | 1.613 | 1.219 | 0.868 | 0.783 | 2.222 | 1.681 | 1.466 | 2.151 | 0.81 | 0.6 | 0.36 | 0.465 | 1.847 | 1.506 | 1.34 | 1.27 | 1.08 | 0.98 | 1.296 | 1.4 | 1.3 | 1.3 | 1.419 | 1.3 | 1.6 | 2 | 2.3 | 2.964 | 2.5 | 3.1 | 3.8 | 4.421 | 4.6 | 4 | 3.8 | 3.8 | 3.7 | 3 | 2.8 | 1.8 | 1.2 | 1.4 | 1 | 0.6 | 0.1 | 0.3 | 0.2 | 0.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.046 | 0.046 | 0.045 | 0.044 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.042 | 0.042 | 0.041 | 0.041 | 0.034 | 0.033 | 0.032 | 0.026 | 0.021 | 0.021 | 0.02 | 0.019 | 0.019 | 0.019 | 0.018 | 0.016 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.005 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.069 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.034 | 0.01 | 0.03 | 0.03 | 0.03 | 0.033 | 0.03 | 0.03 | 0.03 | 0.033 | 0.03 | 0.03 | 0.03 | 0 | 0.027 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0 | -345.857 | -325.138 | -313.342 | -299.96 | -270.828 | -260.629 | -246.915 | -194.597 | -184.64 | -112.086 | -105.02 | -90.548 | -90.627 | -98.503 | -97.385 | -95.257 | -94.124 | -77.744 | -100.052 | -60.45 | -69.766 | -70.604 | -71.031 | -71.864 | -73.015 | -74.061 | -73.958 | -73.294 | -72.869 | -72.101 | -71.202 | -67.879 | -66.91 | -65.554 | -64.327 | -63.208 | -62.139 | -61.144 | -60.113 | -59.2 | -58.338 | -57.455 | -56.895 | -56.411 | -56.101 | -55.818 | -55.811 | -55.299 | -54.947 | -54.448 | -54.151 | -53.74 | -53.262 | -52.825 | -52.195 | -51.724 | -51.28 | -50.743 | -50.211 | -49.856 | -49.293 | -48.282 | -47.443 | -46.639 | -45.976 | -45.313 | -44.668 | -43.922 | -43.16 | -42.408 | -41.816 | -41.779 | -41.382 | -40.893 | -40.682 | -40.511 | -40.413 | -40.225 | -40.063 | -39.961 | -39.811 | -39.577 | -39.319 | -38.906 | -38.337 | -37.829 | -37.495 | -37.204 | -36.901 | -38.093 | -37.711 | -36.881 | -35.747 | -34.376 | -33.301 | -32.212 | -31.537 | -30.683 | -30.53 | -29.94 | -29.75 | -29.67 | -29.353 | -29 | -28.9 | -28.8 | -28.085 | -27.5 | -27.2 | -26.6 | -26 | -25.655 | -23.7 | -23.3 | -22.6 | -22.25 | -21.4 | -20.5 | -20 | -19.7 | -18.5 | -17.9 | -17.4 | -15.7 | -14.3 | -12.5 | -10.8 | -8 | -6 | -3.3 | -2.5 | -0.5 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0.555 | -0.566 | -0.345 | -0.66 | -0.499 | -0.534 | -0.679 | -1.257 | -0.9 | -0.438 | -0.282 | -0.163 | 0.003 | -4.416 | 0 | -3.379 | -3.092 | -2.801 | -2.521 | -2.298 | -2.276 | -2.424 | -2.328 | -2.234 | -2.163 | -2.085 | -2.009 | -1.93 | -1.846 | -1.76 | -1.67 | -1.586 | 0 | 0 | -0 | -0.001 | -0.001 | -0.001 | -0.006 | -0.007 | -0.004 | -0.925 | -0.862 | -0.798 | -0.733 | -0.674 | -0.615 | -0.555 | -0.502 | -0.473 | -0.447 | -0.423 | -0.399 | -0.375 | -0.352 | -0.33 | -0.308 | -0.285 | -0.281 | -0.254 | -0.228 | -0.2 | -0.19 | -0.182 | -0.175 | -0.152 | -0.203 | -0.002 | -0.002 | -0.002 | -0.009 | -0.021 | -0.026 | -0.169 | -0.031 | -0.206 | -0.189 | -0.173 | -0.157 | -0.141 | -0.125 | -0.109 | -0.097 | -1.434 | -1.434 | -1.434 | -1.434 | 0.283 | 0.151 | -2.173 | -2.139 | -2.076 | -2.008 | -1.94 | -1.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | -0.7 | -0.6 | -0.5 | -0.4 | -0.3 | -0.3 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
Other Total Stockholders Equity
| 325.461 | 667.808 | 659.063 | 651.305 | 632.593 | 623.412 | 619.227 | 611.739 | 604.06 | 597.81 | 591.002 | 582.693 | 579.929 | 542.864 | 307.246 | 302.598 | 282.076 | 199.941 | 145.432 | 143.485 | 137.392 | 116.013 | 114.951 | 114.16 | 115.775 | 92.654 | 84.518 | 84.036 | 80.495 | 79.677 | 74.891 | 74.356 | 74.028 | 73.72 | 72.984 | 72.823 | 72.348 | 72.15 | 71.97 | 71.911 | 71.862 | 71.728 | 71.52 | 44.481 | 44.279 | 43.368 | 43.348 | 43.32 | 43.194 | 43.639 | 43.421 | -11,196.015 | 42.919 | 43.176 | 43.03 | -9,566.397 | 42.836 | 42.772 | 42.706 | -7,846.451 | 42.542 | 42.49 | 42.43 | -5,193.31 | 42.436 | 42.342 | 42.375 | -2,468.942 | 42.164 | 42.062 | 42.105 | 41.936 | 41.906 | 41.877 | 40.9 | 40.739 | 40.68 | 40.663 | 40.663 | 40.663 | 40.663 | 40.663 | 40.663 | 40.663 | 38.713 | 38.574 | 38.403 | 38.363 | 38.352 | 38.352 | 40.183 | 38.009 | 36.917 | 36.917 | 36.917 | 36.917 | 36.732 | 36.854 | 31.313 | 31.34 | 31.32 | 31.15 | 31.16 | 30.751 | 30.57 | 30.57 | 30.57 | 30.512 | 30.55 | 30.55 | 30.53 | 30.5 | 28.477 | 28.3 | 26.3 | 26.2 | 26.207 | 26.7 | 26.1 | 25.9 | 23.8 | 23.5 | 23.3 | 23.3 | 23.2 | 23.1 | 23 | 22.9 | 12 | 11.6 | 6.1 | 5.9 | 0.7 |
Total Shareholders Equity
| 325.461 | 321.442 | 333.405 | 337.663 | 332.017 | -270.828 | -260.629 | -246.915 | 408.249 | 412.313 | 478.52 | 480.751 | 489.259 | 452.281 | 208.777 | 205.246 | 186.851 | 105.843 | 67.709 | 83.026 | 76.962 | 46.266 | 44.366 | 43.148 | 43.93 | 19.655 | 10.471 | 10.092 | 7.215 | 6.821 | 2.804 | 3.166 | 6.162 | 6.822 | 8.53 | 8.508 | 9.152 | 10.022 | 10.836 | 13.936 | 12.667 | 13.398 | 14.077 | -13.272 | -12.859 | -12.663 | -12.4 | -12.486 | -12.036 | -11.741 | -11.431 | -11.18 | -10.821 | -10.484 | -10.1 | -9.549 | -9.218 | -8.817 | -8.322 | -7.827 | -7.499 | -6.962 | -5.983 | -5.171 | -4.384 | -3.738 | -3.09 | -2.47 | -1.76 | -1.031 | -0.305 | 0.18 | 0.175 | 0.537 | -0.149 | 0.038 | 0.182 | 0.263 | 0.45 | 0.613 | 0.715 | 0.865 | 1.098 | 1.356 | -1.615 | -1.185 | -0.848 | -0.554 | 1.443 | 1.614 | -0.071 | 0.311 | 0.048 | 1.183 | 2.553 | 3.629 | 4.533 | 5.329 | 0.664 | 0.82 | 1.41 | 1.43 | 1.52 | 1.432 | 1.6 | 1.7 | 1.8 | 2.46 | 3 | 3.3 | 3.9 | 4.5 | 2.849 | 4.6 | 3 | 3.6 | 3.982 | 4.4 | 4.9 | 5.3 | 3.6 | 4.6 | 5.1 | 5.6 | 7.3 | 8.7 | 10.4 | 12 | 3.9 | 5.5 | 2.7 | 3.3 | 0.1 |
Total Equity
| 325.461 | 321.442 | 333.405 | 337.663 | 332.017 | -270.828 | -260.629 | -246.915 | 408.249 | 412.313 | 478.52 | 480.751 | 489.259 | 452.281 | 208.777 | 205.246 | 186.851 | 105.843 | 67.709 | 83.026 | 76.962 | 46.266 | 44.366 | 43.148 | 43.93 | 19.655 | 10.471 | 10.092 | 7.215 | 6.821 | 2.804 | 3.166 | 6.588 | 7.546 | 9.617 | 9.859 | 10.784 | 11.877 | 12.848 | 16.069 | 12.667 | 13.398 | 14.077 | -13.272 | -12.859 | -12.663 | -12.4 | -12.486 | -12.036 | -11.741 | -11.431 | -11.18 | -10.821 | -10.484 | -10.1 | -9.549 | -9.218 | -8.817 | -8.322 | -7.827 | -7.499 | -6.962 | -5.983 | -5.171 | -4.384 | -3.738 | -3.09 | -2.47 | -1.76 | -1.031 | -0.305 | 0.18 | 0.175 | 0.537 | -0.149 | 0.038 | 0.182 | 0.263 | 0.45 | 0.613 | 0.715 | 0.865 | 1.098 | 1.356 | -1.615 | -1.185 | -0.848 | -0.554 | 1.443 | 1.614 | -0.071 | 0.311 | 0.048 | 1.183 | 2.553 | 3.629 | 4.533 | 5.329 | 0.664 | 0.82 | 1.41 | 1.43 | 1.52 | 1.432 | 1.6 | 1.7 | 1.8 | 2.46 | 3 | 3.3 | 3.9 | 4.5 | 2.849 | 4.6 | 3 | 3.6 | 3.982 | 4.4 | 4.9 | 5.3 | 3.6 | 4.6 | 5.1 | 5.6 | 7.3 | 8.7 | 10.4 | 12 | 3.9 | 5.5 | 2.7 | 3.3 | 0.1 |
Total Liabilities & Shareholders Equity
| 381.652 | 374.976 | 401.602 | 412.714 | 411.152 | -189.779 | -172.266 | -160.874 | 487.679 | 470.379 | 544.012 | 552.604 | 559.391 | 520.969 | 240.024 | 234.829 | 195.887 | 113.97 | 94.987 | 93.011 | 84.228 | 51.742 | 48.073 | 45.467 | 46.449 | 21.787 | 12.293 | 12.143 | 8.881 | 8.482 | 8.599 | 7.927 | 10.766 | 10.55 | 10.776 | 12.37 | 13.226 | 13.87 | 15.16 | 16.073 | 14.254 | 14.807 | 15.982 | 3.353 | 3.207 | 3.437 | 3.419 | 3.17 | 3.418 | 3.069 | 1.869 | 1.662 | 1.564 | 1.472 | 1.386 | 1.309 | 1.294 | 1.385 | 1.328 | 1.334 | 1.31 | 1.203 | 1.745 | 1.171 | 1.303 | 0.851 | 0.855 | 0.726 | 1.482 | 1.175 | 0.747 | 0.56 | 0.725 | 0.894 | 0.29 | 0.447 | 0.645 | 0.462 | 0.65 | 0.833 | 0.939 | 1.09 | 1.29 | 2.964 | 0.34 | 0.428 | 0.371 | 0.314 | 2.226 | 3.837 | 1.61 | 1.777 | 2.199 | 1.993 | 3.153 | 3.989 | 4.998 | 7.176 | 2.171 | 2.16 | 2.68 | 2.51 | 2.5 | 2.727 | 3 | 3 | 3.1 | 3.879 | 4.3 | 4.9 | 5.9 | 6.8 | 5.814 | 7.1 | 6.1 | 7.4 | 8.403 | 9 | 8.9 | 9.1 | 7.4 | 8.3 | 8.1 | 8.4 | 9.1 | 9.9 | 11.8 | 13 | 4.5 | 5.6 | 3 | 3.5 | 0.5 |