Avid Bioservices, Inc.
NASDAQ:CDMO
12.24 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 33.381 | 38.106 | 30.708 | 31.424 | 24.898 | 38.542 | 59.916 | 77.292 | 115.137 | 126.166 | 149.957 | 163.675 | 159.692 | 169.915 | 70.894 | 35.664 | 28.211 | 36.262 | 30.687 | 33.96 | 28.944 | 32.351 | 27.758 | 32.694 | 37.484 | 42.265 | 17.938 | 27.727 | 37.256 | 46.799 | 41.528 | 49.055 | 44.195 | 61.412 | 67.47 | 72.005 | 59.016 | 68.001 | 55.238 | 64.439 | 73.256 | 77.49 | 63.177 | 44.443 | 41.6 | 35.204 | 26.255 | 24.443 | 18.991 | 18.033 | 19.761 | 18.055 | 16.54 | 23.075 | 24.068 | 17.268 | 17.983 | 19.681 | 16.837 | 13.599 | 12.778 | 10.018 | 10.85 | 8.21 | 9.963 | 15.13 | 20.063 | 26.138 | 30.635 | 16.044 | 20.114 | 23.394 | 28.5 | 17.182 | 15.664 | 11.902 | 16.495 | 9.816 | 10.439 | 10.325 | 11.956 | 14.884 | 15.74 | 11.276 | 8.322 | 3.137 | 3.932 | 6.625 | 2.408 | 6.072 | 11.129 | 6.481 | 6.868 | 6.327 | 8.352 | 3.882 | 12.708 | 4.131 | 2.7 | 0.6 | 1.6 | 2.4 | 0.2 | 1.6 | 4.9 | 1.7 | 2.7 | 3.9 | 8.5 | 12.2 | 2.1 | 3.9 | 7 | 4.2 | 2.6 | 0.3 | 0 |
Short Term Investments
| 3.4 | 4.4 | 4.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.124 | 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
| 36.781 | 38.106 | 35.508 | 31.424 | 24.898 | 38.542 | 59.916 | 77.292 | 115.137 | 126.166 | 149.957 | 163.675 | 159.692 | 169.915 | 70.894 | 35.664 | 28.211 | 36.262 | 30.687 | 33.96 | 28.944 | 32.351 | 27.758 | 32.694 | 37.484 | 42.265 | 17.938 | 27.727 | 37.256 | 46.799 | 41.528 | 49.055 | 44.195 | 61.412 | 67.47 | 72.005 | 59.016 | 68.001 | 55.238 | 64.439 | 73.256 | 77.49 | 63.177 | 44.443 | 41.6 | 35.204 | 26.255 | 24.443 | 18.991 | 18.033 | 19.761 | 18.055 | 16.54 | 23.075 | 24.068 | 17.268 | 17.983 | 19.681 | 16.837 | 13.599 | 12.778 | 10.018 | 10.85 | 8.21 | 9.963 | 15.13 | 20.063 | 26.138 | 30.635 | 16.044 | 20.114 | 23.394 | 28.5 | 17.182 | 15.664 | 11.902 | 16.495 | 9.816 | 10.439 | 10.325 | 11.956 | 14.884 | 15.74 | 11.276 | 8.322 | 3.379 | 3.932 | 6.625 | 2.408 | 6.072 | 11.129 | 6.481 | 6.868 | 6.327 | 8.352 | 10.006 | 12.708 | 4.131 | 2.7 | 0.6 | 1.6 | 2.4 | 0.2 | 1.6 | 4.9 | 1.7 | 2.7 | 3.9 | 8.5 | 12.2 | 2.1 | 3.9 | 7 | 4.2 | 2.6 | 0.3 | 0 |
Net Receivables
| 35.171 | 29.008 | 30.735 | 24.226 | 16.209 | 27.907 | 25.214 | 27.108 | 33.023 | 25.916 | 31.353 | 21.557 | 24.31 | 24.954 | 32.658 | 16.911 | 18.628 | 11.906 | 16.262 | 13.532 | 13.812 | 11.701 | 11.797 | 9.289 | 7.726 | 3.754 | 7.967 | 3.508 | 7.884 | 7.742 | 5.883 | 6.066 | 7.537 | 2.859 | 8.599 | 2.904 | 1.805 | 3.813 | 6.284 | 3.361 | 1.391 | 1.332 | 2.782 | 1.936 | 2.272 | 1.662 | 1.983 | 2.32 | 2.271 | 2.353 | 2.078 | 1.191 | 1.087 | 1.482 | 2.456 | 2.947 | 1.882 | 1.848 | 2.778 | 4.082 | 3.164 | 3.714 | 2.352 | 2.584 | 3.893 | 0.605 | 1.316 | 1.029 | 1.514 | 0.75 | 0.957 | 0.801 | 0.262 | 0.579 | 0.681 | 0.491 | 0.405 | 0.486 | 0.514 | 0.781 | 1.216 | 1.52 | 1.443 | 0.374 | 0.26 | 0.245 | 1.148 | 0.717 | 0.617 | 0.328 | 0.017 | 0.028 | 0.032 | 0.046 | 0.298 | 0.225 | 0.066 | 0.09 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.4 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.2 |
Inventory
| 29.196 | 30.375 | 34.568 | 38.583 | 40.866 | 43.908 | 45.102 | 39.061 | 30.354 | 26.062 | 21.054 | 20.31 | 15.242 | 11.871 | 11.946 | 9.723 | 9.61 | 10.883 | 9.565 | 7.809 | 8.031 | 6.557 | 8.66 | 9.736 | 9.168 | 16.129 | 14.218 | 16.518 | 24.235 | 33.099 | 33.829 | 25.924 | 25.274 | 16.186 | 15.189 | 12.554 | 10.457 | 7.354 | 6.148 | 5.379 | 5.998 | 5.53 | 5.224 | 4.033 | 5.679 | 4.339 | 4.635 | 5.426 | 5.744 | 3.611 | 2.744 | 3.178 | 4.481 | 5.284 | 3.916 | 3.555 | 4.692 | 3.123 | 3.861 | 5.85 | 6.177 | 4.707 | 5.547 | 6.7 | 4.628 | 2.9 | 2.394 | 2.5 | 2.363 | 1.916 | 2.871 | 1.899 | 0.971 | 0.885 | 1.06 | 1.487 | 0.811 | 0.627 | 1.545 | 1.857 | 2.272 | 1.24 | 1.188 | 0.566 | 0.659 | 0.376 | 1.292 | 0.584 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0 |
Other Current Assets
| 2.472 | 6.513 | 2.778 | 9.972 | 16.346 | 2.094 | 2.111 | 2.48 | 2.121 | 1.879 | 1.126 | 1.377 | 1.536 | 1.064 | 0.813 | 0.828 | 0.569 | 0.712 | 0.763 | 0.926 | 0.777 | 0.709 | 0.567 | 0.774 | 2.542 | 5.679 | 0.906 | 1.223 | 1.388 | 1.46 | 1.747 | 1.711 | 1.235 | 1.351 | 2.346 | 1.995 | 1.052 | 1.355 | 0.934 | 1.189 | 0.883 | 1.419 | 1.05 | 0.874 | 0.635 | 0.709 | 0.897 | 0.885 | 0.887 | 0.795 | 1.238 | 1.125 | 0.853 | 0.021 | 0.041 | 0.067 | 0.094 | 0.122 | 0.148 | 0.175 | 0.202 | 0.229 | 0.248 | 1.142 | 1.198 | 1.208 | 1.14 | 1.484 | 1.172 | 1.188 | 1.325 | 1.323 | 1.127 | 1.466 | 0.867 | 0.877 | 0.938 | 1.197 | 0.777 | 0.102 | 0.126 | 0.24 | 0.745 | 0.389 | 0.142 | 0.257 | 0.356 | 0.527 | 0.5 | 0.39 | 0.519 | 0.317 | 0.277 | 0.264 | 0.822 | 1.182 | 0.61 | 0.696 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.2 | 0.2 | 0.4 | 0.2 | 3 | 2 | 0 | 1 | 1 | 0 | 3.9 | 3.9 | 0.1 | 0.1 |
Total Current Assets
| 103.62 | 104.002 | 103.589 | 104.205 | 98.319 | 112.451 | 132.343 | 145.941 | 180.635 | 180.023 | 203.49 | 206.919 | 200.78 | 207.804 | 116.311 | 63.126 | 57.018 | 59.763 | 57.277 | 56.227 | 51.564 | 51.318 | 48.782 | 52.493 | 56.92 | 67.827 | 41.029 | 48.976 | 70.763 | 89.1 | 82.987 | 82.756 | 78.241 | 81.808 | 93.604 | 89.458 | 72.33 | 80.523 | 68.604 | 74.368 | 81.528 | 85.771 | 72.233 | 51.286 | 50.186 | 41.914 | 33.751 | 33.074 | 27.893 | 24.792 | 25.821 | 23.549 | 22.961 | 30.815 | 31.799 | 25.361 | 26.354 | 26.778 | 24.747 | 24.755 | 23.312 | 20.134 | 19.682 | 18.636 | 19.682 | 19.843 | 24.913 | 31.151 | 35.684 | 19.898 | 25.267 | 27.417 | 30.86 | 20.112 | 18.272 | 14.757 | 18.649 | 12.126 | 13.275 | 13.065 | 15.57 | 17.884 | 19.116 | 12.605 | 9.383 | 4.257 | 6.728 | 8.453 | 3.602 | 6.79 | 11.665 | 6.826 | 7.177 | 6.637 | 9.472 | 11.413 | 13.384 | 4.917 | 3.2 | 1.1 | 2.4 | 3.2 | 0.9 | 2 | 5.3 | 2.2 | 3.2 | 7.2 | 10.8 | 12.8 | 3.4 | 5.1 | 7.2 | 8.3 | 6.6 | 0.6 | 0.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 226.358 | 227.671 | 229.085 | 229.147 | 224.673 | 220.141 | 198.755 | 174.759 | 151.022 | 129.761 | 106.903 | 90.719 | 67.446 | 56.146 | 51.215 | 49.64 | 47.891 | 47.205 | 47.287 | 48.371 | 49.054 | 25.625 | 25.876 | 26.279 | 26.336 | 26.479 | 26.325 | 27.148 | 24.399 | 23.674 | 24.143 | 23.957 | 24.261 | 24.302 | 23.846 | 21.764 | 18.395 | 15.124 | 8.958 | 5.398 | 3.647 | 2.447 | 2.514 | 2.315 | 2.448 | 2.678 | 2.783 | 2.683 | 2.868 | 2.9 | 2.659 | 2.54 | 2.441 | 2.209 | 2.232 | 2.229 | 1.851 | 1.469 | 1.469 | 1.431 | 1.574 | 1.681 | 1.799 | 1.91 | 1.925 | 2.058 | 1.801 | 1.801 | 1.796 | 1.84 | 1.845 | 1.92 | 1.837 | 1.906 | 1.824 | 1.655 | 1.745 | 1.638 | 1.222 | 0.921 | 0.814 | 0.873 | 0.928 | 0.904 | 0.838 | 0.836 | 0.922 | 1.005 | 1.042 | 0.915 | 0.883 | 0.947 | 1.022 | 1.117 | 0.798 | 0.867 | 0.883 | 0.87 | 1.7 | 1.9 | 1.9 | 1.9 | 2 | 9.2 | 9.2 | 9.3 | 9 | 7.1 | 5.8 | 5.3 | 4.7 | 4.3 | 2.4 | 2.3 | 0.4 | 0.4 | 0.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | -0.35 | -0.35 | -0.35 | -0.35 | -0.35 | -0.35 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 117.844 | 116.617 | 114.238 | 113.639 | 114.58 | 116.647 | 114.472 | 115.082 | 0 | 0 | 0 | -1.25 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.664 | 4.884 | 4.709 | 4.673 | 5.107 | 4.823 | 4.752 | 4.503 | 4.74 | 4.627 | 3.352 | 3.639 | 1.955 | 1.56 | 0.652 | 0.829 | 0.652 | 0.652 | 0.652 | 0.652 | 1.452 | 1.452 | 1.452 | 1.452 | 1.452 | 1.454 | 2.503 | 2.503 | 5.113 | 5.338 | 4.187 | 3.224 | 3.102 | 2.933 | 1.602 | 1.435 | 1.307 | 1.817 | 1.559 | 1.671 | 2.432 | 2.327 | 1.738 | 1.506 | 0.689 | 0.466 | 0.623 | 0.771 | 0.745 | 0.57 | 0.96 | 1.187 | 1.613 | 1.742 | 1.379 | 1.179 | 1.096 | 1.088 | 1.306 | 1.343 | 1.327 | 1.312 | 1.345 | 1.201 | 1.201 | 1.156 | 1.527 | 1.493 | 1.188 | 1.259 | 1.259 | 0.468 | 0.658 | 0.658 | 0.68 | 0.554 | 0.492 | 0.481 | 0.83 | 0.579 | 0.514 | 0.38 | 0.23 | 0.153 | 0.166 | 0.306 | 0.436 | 0.462 | 0.126 | 0.161 | 0.13 | 0.13 | 0.134 | 0.146 | 0.146 | 0.196 | 0.166 | 0.166 | 0.1 | 0.1 | 2.2 | 2.3 | 2.2 | 0.2 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 231.022 | 232.555 | 351.638 | 350.437 | 344.018 | 338.603 | 318.087 | 295.909 | 270.584 | 249.82 | 110.605 | 94.708 | 69.751 | 57.706 | 51.867 | 50.469 | 48.543 | 47.857 | 47.939 | 49.023 | 50.506 | 27.077 | 27.328 | 27.731 | 27.788 | 27.933 | 28.828 | 29.651 | 29.512 | 29.012 | 28.33 | 27.181 | 27.363 | 27.235 | 25.448 | 23.199 | 19.702 | 16.941 | 10.517 | 7.069 | 6.079 | 4.774 | 4.252 | 3.821 | 3.137 | 3.144 | 3.406 | 3.454 | 3.613 | 3.47 | 3.619 | 3.727 | 4.054 | 3.951 | 3.611 | 3.408 | 2.947 | 2.557 | 2.775 | 2.774 | 2.901 | 2.993 | 3.144 | 3.111 | 3.126 | 3.214 | 3.328 | 3.294 | 2.984 | 3.099 | 3.104 | 2.388 | 2.495 | 2.564 | 2.504 | 2.209 | 2.237 | 2.119 | 2.052 | 1.5 | 1.328 | 1.253 | 1.158 | 1.057 | 1.004 | 1.142 | 1.358 | 1.467 | 1.168 | 1.076 | 1.013 | 1.077 | 1.156 | 1.263 | 0.944 | 1.063 | 1.049 | 1.036 | 1.8 | 2 | 4.1 | 4.2 | 4.4 | 9.7 | 9.8 | 9.8 | 9.7 | 7.8 | 6.4 | 5.9 | 5.2 | 4.4 | 2.6 | 2.5 | 0.6 | 0.6 | 0.6 |
Total Assets
| 334.642 | 336.557 | 455.227 | 454.642 | 442.337 | 451.054 | 450.43 | 441.85 | 451.219 | 429.843 | 314.095 | 301.627 | 270.531 | 265.51 | 168.178 | 113.595 | 105.561 | 107.62 | 105.216 | 105.25 | 102.07 | 78.395 | 76.11 | 80.224 | 84.708 | 95.76 | 69.857 | 78.627 | 100.275 | 118.112 | 111.317 | 109.937 | 105.604 | 109.043 | 119.052 | 112.657 | 92.032 | 97.464 | 79.121 | 81.437 | 87.607 | 90.545 | 76.485 | 55.107 | 53.323 | 45.058 | 37.157 | 36.528 | 31.506 | 28.262 | 29.44 | 27.276 | 27.015 | 34.766 | 35.41 | 28.769 | 29.301 | 29.335 | 27.522 | 27.529 | 26.213 | 23.127 | 22.826 | 21.747 | 22.808 | 23.057 | 28.241 | 34.445 | 38.668 | 22.997 | 28.371 | 29.805 | 33.355 | 22.676 | 20.776 | 16.966 | 20.886 | 14.245 | 15.327 | 14.565 | 16.898 | 19.137 | 20.274 | 13.662 | 10.387 | 5.399 | 8.086 | 9.92 | 4.77 | 7.866 | 12.678 | 7.903 | 8.333 | 7.9 | 10.416 | 12.476 | 14.433 | 5.953 | 5 | 3.1 | 6.5 | 7.4 | 5.3 | 11.7 | 15.1 | 12 | 12.9 | 15 | 17.2 | 18.7 | 8.6 | 9.5 | 9.8 | 10.8 | 7.2 | 1.2 | 0.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19.999 | 20.667 | 19.514 | 22.784 | 22.813 | 24.593 | 36.392 | 23.328 | 30.461 | 9.504 | 6.456 | 10.005 | 9.611 | 9.257 | 6.855 | 5.654 | 5.724 | 5.926 | 5.332 | 6.126 | 5.458 | 4.352 | 2.916 | 3.223 | 3.122 | 1.909 | 1.911 | 2.739 | 4.013 | 5.779 | 7.696 | 11.572 | 9.095 | 8.429 | 7.844 | 6.901 | 9.84 | 10.385 | 6.814 | 3.84 | 5.08 | 2.434 | 1.879 | 2.371 | 2.16 | 2.821 | 1.62 | 3.176 | 4.151 | 3.492 | 3.94 | 4.425 | 2.959 | 4.046 | 2.712 | 3.027 | 2.681 | 2.259 | 2.578 | 3.659 | 3.395 | 3.518 | 2.886 | 3.419 | 3.134 | 2.06 | 2.387 | 2.455 | 1.366 | 1.683 | 1.439 | 1.093 | 1.148 | 1.233 | 1.493 | 1.161 | 1.078 | 1.325 | 1.372 | 1.684 | 1.191 | 1.331 | 1.101 | 0.674 | 0.836 | 0.56 | 0.56 | 0.675 | 1.462 | 1.07 | 0.747 | 0.576 | 0.313 | 0.675 | 0.724 | 0.431 | 0.427 | 0.522 | 1.5 | 1.3 | 1 | 0.9 | 1 | 1.4 | 0.9 | 0.7 | 0.8 | 1.5 | 0.6 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Short Term Debt
| 2.871 | 2.804 | 144.156 | 1.263 | 1.262 | 1.358 | 3.024 | 3.111 | 3.152 | 2.969 | 2.624 | 1.378 | 1.63 | 1.355 | 1.334 | 1.326 | 1.268 | 5.607 | 1.172 | 1.241 | 1.382 | 3.54 | 2.549 | 1.829 | 2.03 | 2.564 | 9.379 | 9.455 | 9.656 | 10.642 | 8.764 | 8.919 | 10.23 | 13.415 | 11.472 | 10.268 | 7.2 | 8.516 | 6.833 | 6.009 | 4.541 | 8.27 | 4.667 | 4.181 | 3.879 | 4.512 | 4.427 | 3.952 | 4.817 | 4.579 | 5.14 | 0.333 | 0.829 | 1.321 | 1.81 | 1.961 | 1.946 | 1.893 | 1.87 | 1.846 | 1.822 | 1.482 | 0.969 | 0.023 | 0.022 | 0.022 | 0.017 | 0.248 | 0.334 | 0.396 | 0.456 | 0.459 | 0.451 | 0.444 | 0.378 | 0.325 | 0.321 | 0.234 | 0.23 | 1.417 | 0.987 | 1.113 | 0.846 | 0 | 1.001 | 0.917 | 0.017 | 0.042 | 0.066 | 0.002 | 0.006 | 0.03 | 0.06 | 0.086 | 1.424 | 1.414 | 3.676 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2 | 2.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.659 | 39.887 | 52.945 | 46.437 | 33.019 | 37.352 | 37.75 | 48.446 | 52.775 | 53.798 | 58.991 | 51.865 | 46.262 | 50.769 | 47.707 | 31.45 | 27.123 | 29.12 | 26.355 | 22.199 | 18.104 | 14.651 | 14.62 | 17.307 | 17.994 | 27.935 | 24.235 | 20.611 | 27.755 | 45.517 | 52.577 | 44.908 | 43.262 | 34.242 | 37.851 | 24.623 | 17.89 | 17.993 | 14.063 | 11.161 | 10.896 | 11.001 | 12.975 | 11.126 | 12.692 | 12.23 | 11.79 | 14.721 | 6.056 | 8.516 | 5.015 | 3.715 | 4.434 | 7.376 | 4.34 | 5.807 | 0.047 | 2.484 | 3.128 | 8.249 | 8.087 | 7.647 | 8.067 | 6.472 | 5.001 | 2.196 | 1.434 | 1.338 | 1.82 | 1.06 | 2.202 | 1.388 | 0.317 | 0.563 | 0.612 | 1.06 | 0.725 | 0.517 | 1.028 | 1.687 | 2.852 | 1.524 | 1.69 | 0.492 | 0.582 | 0.531 | 1.4 | 0.698 | 0.171 | 1.473 | 0.146 | 0.271 | 0.396 | 3.5 | 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
| 10.553 | 7.208 | 6.272 | 6.453 | 6.963 | 10.406 | 10.153 | 7.492 | 6.955 | 9.49 | 9.231 | 6.28 | 5.745 | 9.555 | 6.679 | 5.229 | 3.996 | 3.827 | 3.695 | 4.106 | 3.991 | 0.619 | 0.763 | 0.849 | 2.578 | 5.455 | 0.749 | 0.745 | 0.963 | 0.993 | 0.941 | 1.012 | 0.669 | 1.488 | 1.047 | 0.667 | 0.62 | 0.437 | 0.49 | 0.572 | 0.606 | 0.502 | 1.228 | 1.089 | 1.335 | 0.998 | 0.93 | 1.083 | 11.532 | 1.052 | 1.104 | 4.862 | 5.571 | 4.936 | 7.799 | 4.903 | 10.484 | 7.767 | 5.288 | 3.548 | 4.788 | 6.217 | 3.289 | 5.318 | 3.855 | 3.162 | 2.855 | 2.887 | 1.592 | 2.716 | 1.957 | 1.925 | 2.003 | 2.244 | 1.427 | 1.431 | 1.543 | 2.075 | 1.768 | 0.296 | 0.264 | 0.285 | 0.282 | 1.057 | 0.262 | 0.3 | 1.342 | 2.03 | 1.688 | 0.238 | 1.358 | 1.112 | 1.103 | 0.93 | 4.703 | 4.563 | 5.495 | 7.953 | 5.2 | 4.9 | 4.7 | 5 | 1.4 | 1.6 | 2 | 1.5 | 2.9 | 1.8 | 1.5 | 1.4 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 1.1 | 1.1 |
Total Current Liabilities
| 71.082 | 70.566 | 222.887 | 76.937 | 64.057 | 73.709 | 87.319 | 82.377 | 93.343 | 75.761 | 77.302 | 69.528 | 63.248 | 70.936 | 62.575 | 43.659 | 38.111 | 44.48 | 36.554 | 33.672 | 28.935 | 23.162 | 20.848 | 23.208 | 25.724 | 37.863 | 36.274 | 33.55 | 42.387 | 62.931 | 69.978 | 66.411 | 63.256 | 57.574 | 58.214 | 42.459 | 35.55 | 37.331 | 28.2 | 21.582 | 21.123 | 22.207 | 20.749 | 18.767 | 20.066 | 20.561 | 18.767 | 22.932 | 26.556 | 17.639 | 15.199 | 13.335 | 13.793 | 17.679 | 16.661 | 15.698 | 15.158 | 14.403 | 12.864 | 17.302 | 18.092 | 18.864 | 15.211 | 15.232 | 12.012 | 7.44 | 6.693 | 6.928 | 5.112 | 5.855 | 6.054 | 4.865 | 3.919 | 4.484 | 3.91 | 3.977 | 3.667 | 4.151 | 4.398 | 5.084 | 5.294 | 4.253 | 3.919 | 2.223 | 2.681 | 2.308 | 3.319 | 3.445 | 3.387 | 2.783 | 2.257 | 1.989 | 1.872 | 5.191 | 6.851 | 6.408 | 9.598 | 8.585 | 6.8 | 6.3 | 5.8 | 6 | 2.5 | 3.1 | 4.9 | 4.7 | 3.8 | 3.4 | 2.2 | 2.2 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 1.2 | 1.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 153.867 | 153.593 | 52.17 | 194.03 | 187.682 | 187.875 | 177.716 | 178.278 | 178.877 | 179.556 | 180.218 | 180.994 | 162.647 | 116.838 | 20.233 | 20.55 | 20.911 | 21.244 | 21.584 | 22.394 | 23.451 | 0.093 | 0.093 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0.712 | 1.315 | 1.797 | 2.157 | 2.743 | 3.212 | 3.673 | 0.01 | 0.016 | 0.022 | 0.017 | 0.064 | 0.095 | 0.149 | 0.203 | 0.312 | 0.429 | 0.545 | 0.507 | 0.474 | 0.557 | 0.434 | 0.494 | 0 | 0 | 0 | 0 | 0.196 | 0.115 | 0.76 | 0.618 | 1.532 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0.03 | 0.06 | 0.089 | 3.4 | 3.4 | 3.5 | 3.5 | 0.2 | 1.9 | 0.1 | 1.9 | 2 | 2 | 2 | 2 | 1.9 | 2 | 1 | 1 | 0 | 0.3 | 0.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 114.719 | 0 | 0 | 0 | -11.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.205 | 0.284 | 0.361 | 0.523 | 0.601 | 0.554 | 0.632 | 0.71 | 0.663 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 8 | 12 | 0.017 | 21 | 25 | 41 | 0.031 | 50 | 69 | 88 | 106 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.072 | 0 | 0 | 0 | 25.904 | 0 | 0 | 0 | 11.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -8 | -12 | -0.017 | -21 | -25 | -41 | -0.031 | -50 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.057 | 51.437 | 0 | 0 | 0 | -140.623 | 0 | 0 | 0 | -11.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.072 | 2.105 | 2.126 | 2.145 | 2.159 | 2.064 | 2.171 | 1.88 | 1.599 | 1.325 | 1.347 | 1.414 | 1.395 | 0.905 | 0.972 | 1.036 | 1.098 | 1.127 | 1.078 | 0.892 | 0.347 | 0.373 | 0.399 | 0.422 | 0.445 | 0.699 | 0.721 | 0.742 | 0.779 | 0.813 | 0.844 | 0.871 | 1.037 | 0.281 | 0.45 | 0.469 | 0.21 | 0.214 | 0.152 | 0.153 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.008 | 0.012 | 0.017 | 0.021 | 0.025 | 0.041 | 0.031 | 0.05 | 0.069 | -87.912 | -105.894 | -124.875 | 0.144 | 0 | 0.181 | 0.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.458 | 0.615 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 1.9 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 |
Total Non-Current Liabilities
| 204.924 | 205.102 | 52.17 | 194.03 | 187.682 | 187.875 | 177.716 | 178.278 | 178.877 | 179.556 | 180.218 | 180.994 | 162.647 | 116.838 | 20.233 | 20.55 | 20.911 | 21.244 | 21.584 | 22.394 | 23.451 | 2.165 | 2.198 | 2.219 | 2.238 | 2.159 | 2.064 | 2.171 | 1.88 | 1.599 | 1.325 | 1.347 | 1.414 | 1.395 | 0.905 | 0.972 | 1.036 | 1.098 | 1.127 | 1.078 | 0.892 | 0.639 | 0.665 | 0.691 | 0.714 | 0.737 | 0.991 | 0.926 | 1.026 | 1.14 | 1.336 | 1.445 | 1.425 | 1.669 | 0.991 | 1.446 | 1.306 | 1.525 | 2.011 | 2.309 | 2.896 | 3.362 | 3.823 | 0.01 | 0.016 | 0.022 | 0.017 | 0.064 | 0.095 | 0.153 | 0.211 | 0.324 | 0.446 | 0.566 | 0.532 | 0.515 | 0.588 | 0.484 | 0.563 | 0.088 | 0.106 | 0.125 | 0.144 | 0.196 | 0.296 | 0.96 | 0.918 | 1.532 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.464 | 0.645 | 0.06 | 0.089 | 3.4 | 3.5 | 3.5 | 3.5 | 0.2 | 2 | 2 | 1.9 | 2 | 2 | 2 | 1.9 | 2 | 2 | 1 | 1 | -0.1 | 0.2 | 0.3 |
Total Liabilities
| 276.006 | 275.668 | 275.057 | 270.967 | 251.739 | 261.584 | 265.035 | 260.655 | 272.22 | 255.317 | 257.52 | 250.522 | 225.895 | 187.774 | 82.808 | 64.209 | 59.022 | 65.724 | 58.138 | 56.066 | 52.386 | 25.327 | 23.046 | 25.427 | 27.962 | 40.022 | 38.338 | 35.721 | 44.267 | 64.53 | 71.303 | 67.758 | 64.67 | 58.969 | 59.119 | 43.431 | 36.586 | 38.429 | 29.327 | 22.66 | 22.015 | 22.846 | 21.414 | 19.458 | 20.78 | 21.298 | 19.758 | 23.858 | 27.582 | 18.779 | 16.535 | 14.78 | 15.218 | 19.348 | 17.652 | 17.144 | 16.464 | 15.928 | 14.875 | 19.611 | 20.988 | 22.226 | 19.034 | 15.242 | 12.028 | 7.462 | 6.71 | 6.992 | 5.207 | 6.008 | 6.265 | 5.189 | 4.365 | 5.05 | 4.442 | 4.492 | 4.255 | 4.635 | 4.961 | 5.172 | 5.4 | 4.378 | 4.063 | 2.419 | 2.977 | 3.268 | 4.237 | 4.977 | 3.387 | 2.783 | 2.257 | 1.989 | 1.872 | 5.214 | 7.315 | 7.053 | 9.658 | 8.674 | 10.2 | 9.8 | 9.3 | 9.5 | 2.7 | 5.1 | 6.9 | 6.6 | 5.8 | 5.4 | 4.2 | 4.1 | 2.9 | 2.8 | 1.8 | 1.8 | 0.6 | 1.4 | 1.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.268 | 0.577 | 0.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.064 | 0.064 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.045 | 0.045 | 0.045 | 0.044 | 0.271 | 0.252 | 0.241 | 0.237 | 0.232 | 0.226 | 0.201 | 0.193 | 0.184 | 0.182 | 0.179 | 0.179 | 0.176 | 0.16 | 0.153 | 0.143 | 0.134 | 0.123 | 0.104 | 0.101 | 0.093 | 0.082 | 0.072 | 0.07 | 0.067 | 0.059 | 0.056 | 0.053 | 0.051 | 0.048 | 0.237 | 0.227 | 0.226 | 0.226 | 0.226 | 0.226 | 0.226 | 0.226 | 0.226 | 0.196 | 0.196 | 0.194 | 0.193 | 0.179 | 0.174 | 0.166 | 0.166 | 0.153 | 0.149 | 0.143 | 0.141 | 0.141 | 0.14 | 0.136 | 0.131 | 0.12 | 0.12 | 0.118 | 0.11 | 0.11 | 0.11 | 0.103 | 0.1 | 0.097 | 0.096 | 0.096 | 0.095 | 0.091 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.1 | 0 |
Retained Earnings
| -577.405 | -571.871 | -448.767 | -442.419 | -432.91 | -430.817 | -430.508 | -430.969 | -429.813 | -431.377 | -546.975 | -549.223 | -552.745 | -559.859 | -561.85 | -564.057 | -566.341 | -571.071 | -566.303 | -564.199 | -563.769 | -560.605 | -560.941 | -559.802 | -558.351 | -559.129 | -562.149 | -551.145 | -538.521 | -537.435 | -532.163 | -524.389 | -520.333 | -509.276 | -497.392 | -480.545 | -467.347 | -453.624 | -441.489 | -428.495 | -416.395 | -403.266 | -393.018 | -383.294 | -375.504 | -367.904 | -359.455 | -354.541 | -345.788 | -338.124 | -327.242 | -316.152 | -304.097 | -296.005 | -285.991 | -277.062 | -269.549 | -261.854 | -254.113 | -252.575 | -249.788 | -247.36 | -243.751 | -240.419 | -235.922 | -230.836 | -224.677 | -218.523 | -212.316 | -207.66 | -202.416 | -197.391 | -192.321 | -186.864 | -181.826 | -178.713 | -174.142 | -169.803 | -165.146 | -161.402 | -157.764 | -154.351 | -151.169 | -147.032 | -144.117 | -140.006 | -138.138 | -135.488 | -132.298 | -128.447 | -122.746 | -119.036 | -116.01 | -116.729 | -114.466 | -111.818 | -109.251 | -107.194 | -104.1 | -101.3 | -95.7 | -92.7 | -84.4 | -80 | -76.5 | -72.6 | -69.2 | -65.2 | -53.4 | -51 | -21.7 | -20.2 | -18.7 | -17.8 | -20 | -19.1 | -18.1 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.181 | -19.326 | -18.471 | -17.641 | -16.827 | -16.017 | -15.295 | -14.569 | -14.065 | -13.642 | -13.014 | -12.372 | -12.183 | -13 | -12.342 | -11.7 | -11.329 | -10.829 | -10.223 | -9.61 | -8.996 | -8.646 | -8.423 | -8.189 | -7.951 | -7.958 | -7.693 | -7.416 | -7.167 | -7.266 | -7.03 | 0 | -0 | 0 | 0 | -5.737 | -5.493 | -5.354 | -5.13 | -4.928 | -4.745 | -4.661 | -4.504 | -4.366 | -4.256 | -4.245 | -4.192 | -4.076 | -3.982 | -3.931 | -3.803 | -3.67 | -3.537 | -3.447 | -3.332 | -3.212 | -3.091 | -3.055 | -2.937 | -0.235 | -0.319 | -0.59 | -0.647 | -0.751 | -0.258 | -0.278 | -0.297 | -2.373 | -0.035 | -0.085 | -0.179 | -0.257 | -0.387 | -0.518 | -0.65 | -0.801 | -0.955 | -1.11 | -1.236 | -0.935 | -1.278 | -1.604 | -1.931 | -0.869 | -1.5 | -0.3 | -0.3 | -1.1 | -1.7 | -2.1 | -1.9 | -1.6 | -1.4 | -1.3 | -1.2 | -1 | -1 | -0.9 | -0.8 | -0.7 | -0.7 | -0.6 | -0.6 |
Other Total Stockholders Equity
| 635.977 | 632.696 | 628.874 | 626.031 | 623.445 | 620.224 | 615.841 | 612.102 | 608.75 | 605.841 | 603.488 | 600.266 | 597.32 | 637.534 | 667.338 | 632.71 | 631.293 | 630.55 | 630.15 | 629.342 | 628.69 | 628.184 | 628.012 | 628.183 | 628.054 | 627.182 | 605.804 | 607.004 | 606.824 | 602.671 | 583.233 | 577.143 | 571.247 | 568.721 | 566.087 | 558.189 | 531.013 | 520.653 | 499.049 | 495.047 | 489.5 | 478.201 | 455.08 | 426.049 | 414.924 | 391.521 | 376.72 | 367.088 | 349.608 | 353.243 | 345.547 | 333.92 | 320.952 | 316.281 | 308.427 | 293.289 | 286.834 | 279.574 | 270.965 | 264.69 | 258.968 | 252.11 | 251.299 | 250.629 | 250.279 | 249.875 | 249.519 | 249.197 | 248.883 | 227.665 | 227.417 | 224.868 | 224.055 | 204.546 | 198.305 | 191.611 | 191.254 | 180.011 | 175.621 | 170.93 | 169.418 | 171.342 | 167.275 | 158.224 | 151.575 | 142.274 | 142.254 | 140.831 | 134.221 | 134.221 | 134.012 | 125.957 | 123.607 | 120.253 | 118.481 | 118.172 | 114.877 | 105.251 | 100.3 | 94.8 | 93.1 | 91.7 | 88.7 | 88.7 | 86.6 | 79.6 | 77.7 | 76.1 | 67.6 | 66.6 | 28.4 | 27.8 | 27.5 | 27.5 | 27.3 | 0.3 | 18.1 |
Total Shareholders Equity
| 58.636 | 60.889 | 180.17 | 183.675 | 190.598 | 189.47 | 185.395 | 181.195 | 178.999 | 174.526 | 56.575 | 51.105 | 44.636 | 77.736 | 85.37 | 49.386 | 46.539 | 41.896 | 47.078 | 49.184 | 49.684 | 53.068 | 53.064 | 54.797 | 56.746 | 55.738 | 31.519 | 42.906 | 56.008 | 53.582 | 40.014 | 42.179 | 40.934 | 50.074 | 59.933 | 69.226 | 55.446 | 59.035 | 49.794 | 58.777 | 65.592 | 67.699 | 55.071 | 35.649 | 32.543 | 23.76 | 17.399 | 12.67 | 3.924 | 9.483 | 12.905 | 12.496 | 11.797 | 15.418 | 17.758 | 11.625 | 12.837 | 13.407 | 12.647 | 7.918 | 5.225 | 0.901 | 3.792 | 6.505 | 10.78 | 15.595 | 21.531 | 27.453 | 33.461 | 16.989 | 22.106 | 24.616 | 28.99 | 17.626 | 16.334 | 12.474 | 16.631 | 9.61 | 10.366 | 9.393 | 11.498 | 14.759 | 16.211 | 11.243 | 7.41 | 2.131 | 3.849 | 4.943 | 1.383 | 5.083 | 10.421 | 5.914 | 6.461 | 2.686 | 3.101 | 5.423 | 4.775 | -2.721 | -5.2 | -6.7 | -2.8 | -2.1 | 2.6 | 6.6 | 8.2 | 5.4 | 7.1 | 9.6 | 13 | 14.6 | 5.7 | 6.7 | 8 | 9 | 6.6 | -0.3 | -0.6 |
Total Equity
| 58.636 | 60.889 | 180.17 | 183.675 | 190.598 | 189.47 | 185.395 | 181.195 | 178.999 | 174.526 | 56.575 | 51.105 | 44.636 | 77.736 | 85.37 | 49.386 | 46.539 | 41.896 | 47.078 | 49.184 | 49.684 | 53.068 | 53.064 | 54.797 | 56.746 | 55.738 | 31.519 | 42.906 | 56.008 | 53.582 | 40.014 | 42.179 | 40.934 | 50.074 | 59.933 | 69.226 | 55.446 | 59.035 | 49.794 | 58.777 | 65.592 | 67.699 | 55.071 | 35.649 | 32.543 | 23.76 | 17.399 | 12.67 | 3.924 | 9.483 | 12.905 | 12.496 | 11.797 | 15.418 | 17.758 | 11.625 | 12.837 | 13.407 | 12.647 | 7.918 | 5.225 | 0.901 | 3.792 | 6.505 | 10.78 | 15.595 | 21.531 | 27.453 | 33.461 | 16.989 | 22.106 | 24.616 | 28.99 | 17.626 | 16.334 | 12.474 | 16.631 | 9.61 | 10.366 | 9.393 | 11.498 | 14.759 | 16.211 | 11.243 | 7.41 | 2.131 | 3.849 | 4.943 | 1.383 | 5.083 | 10.421 | 5.914 | 6.461 | 2.686 | 3.101 | 5.423 | 4.775 | -2.721 | -5.2 | -6.7 | -2.8 | -2.1 | 2.6 | 6.6 | 8.2 | 5.4 | 7.1 | 9.6 | 13 | 14.6 | 5.7 | 6.7 | 8 | 9 | 6.6 | -0.3 | -0.6 |
Total Liabilities & Shareholders Equity
| 334.642 | 336.557 | 455.227 | 454.642 | 442.337 | 451.054 | 450.43 | 441.85 | 451.219 | 429.843 | 314.095 | 301.627 | 270.531 | 265.51 | 168.178 | 113.595 | 105.561 | 107.62 | 105.216 | 105.25 | 102.07 | 78.395 | 76.11 | 80.224 | 84.708 | 95.76 | 69.857 | 78.627 | 100.275 | 118.112 | 111.317 | 109.937 | 105.604 | 109.043 | 119.052 | 112.657 | 92.032 | 97.464 | 79.121 | 81.437 | 87.607 | 90.545 | 76.485 | 55.107 | 53.323 | 45.058 | 37.157 | 36.528 | 31.506 | 28.262 | 29.44 | 27.276 | 27.015 | 34.766 | 35.41 | 28.769 | 29.301 | 29.335 | 27.522 | 27.529 | 26.213 | 23.127 | 22.826 | 21.747 | 22.808 | 23.057 | 28.241 | 34.445 | 38.668 | 22.997 | 28.371 | 29.805 | 33.355 | 22.676 | 20.776 | 16.966 | 20.886 | 14.245 | 15.327 | 14.565 | 16.898 | 19.137 | 20.274 | 13.662 | 10.387 | 5.399 | 8.086 | 9.92 | 4.77 | 7.866 | 12.678 | 7.903 | 8.333 | 7.9 | 10.416 | 12.476 | 14.433 | 5.953 | 5 | 3.1 | 6.5 | 7.4 | 5.3 | 11.7 | 15.1 | 12 | 12.9 | 15 | 17.2 | 18.7 | 8.6 | 9.5 | 9.8 | 10.8 | 7.2 | 1.1 | 0.9 |