Cerus Corporation
NASDAQ:CERS
1.76 (USD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.575 | 12.402 | 20.527 | 11.647 | 17.389 | 20.635 | 27.604 | 35.585 | 28.875 | 32.309 | 38.372 | 48.759 | 78.46 | 59.03 | 57.607 | 36.594 | 28.95 | 34.9 | 33.679 | 34.986 | 24.425 | 23.543 | 29.002 | 28.859 | 22.327 | 14.305 | 14.877 | 13.683 | 16.985 | 20.278 | 10.93 | 22.56 | 12.88 | 7.704 | 20.791 | 71.018 | 50.795 | 35.059 | 17.934 | 22.781 | 22.343 | 28.562 | 23.992 | 29.485 | 24.355 | 58.201 | 69.163 | 26.696 | 26.661 | 26.667 | 31.536 | 25.497 | 14.761 | 17.78 | 23.599 | 28.948 | 11.884 | 14.139 | 18.986 | 17.287 | 19.466 | 7.79 | 6.983 | 10.303 | 15.306 | 22.405 | 21.743 | 19.625 | 37.986 | 33.287 | 39.192 | 46.287 | 42.566 | 56.696 | 52.787 | 5.78 | 5.405 | 4.933 | 4.836 | 39.169 | 7.614 | 7.9 | 25.743 | 23.165 | 52.878 | 92.828 | 55.347 | 22.435 | 42.128 | 26.491 | 47.956 | 64.503 | 99.301 | 138.368 | 69.212 | 71.872 | 85.154 | 35.512 | 38.335 | 3.5 | 7.5 | 9.5 | 4.5 | 6.2 | 5.4 | 5.2 | 6.7 | 11.6 | 20.1 | 24.2 | 29 |
Short Term Investments
| 53.99 | 58.792 | 51.651 | 54.205 | 61.617 | 63.868 | 67.076 | 66.569 | 74.952 | 74.738 | 70.185 | 80.6 | 41.501 | 63.811 | 74.118 | 97 | 106.174 | 101.57 | 99.426 | 50.732 | 60.686 | 72.659 | 71.426 | 88.718 | 96.669 | 97.605 | 90.988 | 47.013 | 42.645 | 30.628 | 42.827 | 49.068 | 68.326 | 80.837 | 75.595 | 36.861 | 56.652 | 87.886 | 93.959 | 28.513 | 25.231 | 21.134 | 24.263 | 28.191 | 28.971 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.287 | 0.457 | 0.613 | 0.758 | 1.061 | 1.325 | 1.725 | 2.173 | 2.644 | 3.194 | 5.072 | 8.436 | 12.275 | 14.185 | 16.564 | 24.971 | 37.225 | 31.049 | 41.148 | 40.422 | 47.129 | 27.025 | 19.428 | 30.042 | 40.025 | 43.835 | 47.242 | 51.022 | 56.165 | 81.973 | 86.917 | 73.703 | 86.845 | 70.247 | 42.956 | 41.059 | 41.883 | 39.667 | 66.783 | 59.54 | 58.958 | 38.602 | 8.933 | 10.902 | 18.389 | 17.534 | 14.816 | 18.913 | 36.9 | 40.9 | 48.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 75.565 | 71.194 | 72.178 | 65.852 | 79.006 | 84.503 | 94.68 | 102.154 | 103.827 | 107.047 | 108.557 | 129.359 | 119.961 | 122.841 | 131.725 | 133.594 | 135.124 | 136.47 | 133.105 | 85.718 | 85.111 | 96.202 | 100.428 | 117.577 | 118.996 | 111.91 | 105.865 | 60.696 | 59.63 | 50.906 | 53.757 | 71.628 | 81.206 | 88.541 | 96.386 | 107.879 | 107.447 | 122.945 | 111.893 | 51.294 | 47.574 | 49.696 | 48.255 | 57.676 | 53.326 | 58.201 | 69.163 | 26.696 | 26.661 | 26.667 | 31.536 | 25.784 | 15.218 | 17.78 | 24.357 | 30.009 | 13.209 | 15.864 | 18.986 | 19.931 | 22.66 | 12.862 | 15.419 | 22.578 | 29.491 | 38.969 | 46.714 | 56.85 | 69.035 | 74.435 | 79.614 | 93.416 | 69.591 | 76.124 | 82.829 | 45.805 | 49.24 | 52.175 | 55.858 | 95.334 | 89.587 | 94.817 | 99.446 | 110.01 | 123.125 | 135.784 | 96.406 | 64.318 | 81.795 | 93.274 | 107.496 | 123.461 | 137.903 | 147.301 | 80.114 | 90.261 | 102.688 | 50.328 | 57.248 | 40.4 | 48.4 | 58.3 | 4.5 | 6.2 | 5.4 | 5.2 | 6.7 | 11.6 | 20.1 | 24.2 | 29 |
Net Receivables
| 24.361 | 23.74 | 22.535 | 35.5 | 24.546 | 22.175 | 25.242 | 34.426 | 28.151 | 26.837 | 25.645 | 25.129 | 22.439 | 22.865 | 18.253 | 21.166 | 16.236 | 17.624 | 18.165 | 16.882 | 14.502 | 13.432 | 13.756 | 8.752 | 10.476 | 11.388 | 10.489 | 12.415 | 10.476 | 7.932 | 5.583 | 6.868 | 7.441 | 5.149 | 4.086 | 5.794 | 5.646 | 5.425 | 8.417 | 8.619 | 11.575 | 4.478 | 4.943 | 6.125 | 8.49 | 6.807 | 6.521 | 7.12 | 7.193 | 4.749 | 6.159 | 6.096 | 4.783 | 5.284 | 4.8 | 4.792 | 3.512 | 3.467 | 4.688 | 3.625 | 6.124 | 6.133 | 6.346 | 7.152 | 7.078 | 7.337 | 7.633 | 7.772 | 6.876 | 8.393 | 9.304 | 5.279 | 9.624 | 5.344 | 7.065 | 5.2 | 5.237 | 4.46 | 4.507 | 4.537 | 4.618 | 6.093 | 7.342 | 5.744 | 4.705 | 4.293 | 3.785 | 2.93 | 0.055 | 5.028 | 0.028 | 0.026 | 0.063 | 0.149 | 0.177 | 0.267 | 0.152 | 0.162 | 0.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 4.4 | 3.9 | 2 | 1 |
Inventory
| 36.538 | 36.29 | 39.862 | 39.868 | 42.661 | 40.608 | 36.614 | 29.003 | 28.329 | 27.758 | 28.521 | 26.793 | 29.42 | 31.255 | 24.285 | 23.254 | 19.46 | 18.425 | 21.684 | 19.49 | 20.906 | 17.447 | 15.778 | 13.539 | 13.322 | 12.93 | 13.165 | 14.457 | 14.25 | 12.213 | 12.919 | 12.531 | 12.202 | 12.111 | 11.255 | 10.812 | 12.842 | 13.681 | 16.109 | 14.956 | 13.503 | 13.377 | 11.307 | 13.063 | 12.686 | 12.762 | 11.756 | 10.18 | 9.682 | 9.373 | 8.903 | 6.444 | 9.591 | 9.968 | 9.126 | 5.957 | 7.334 | 6.267 | 6.842 | 7.707 | 8.354 | 9.755 | 11.105 | 11.109 | 10.308 | 11.991 | 9.523 | 7.062 | 3.943 | 4.09 | 2.577 | 1.833 | 1.836 | 1.896 | 2.068 | 0 | -5.237 | -4.46 | -4.533 | -4.533 | -4.603 | -6.034 | -7.313 | -5.736 | -4.68 | -4.287 | -3.764 | -2.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 4.148 | 3.806 | 3.594 | 3.221 | 4.723 | 3.65 | 5.68 | 4.561 | 4.424 | 3.03 | 10.089 | 5.821 | 6.232 | 8.629 | 7.009 | 5.417 | 6.479 | 6.452 | 5.365 | 6.018 | 5.798 | 8.756 | 4.958 | 7.034 | 7.36 | 4.97 | 4.257 | 2.33 | 4.078 | 3.256 | 3.461 | 1.804 | 5.457 | 5.345 | 6.333 | 4.788 | 0.953 | 1.411 | 1.933 | 1.932 | 2.429 | 1.416 | 0.913 | 0.442 | 0.394 | 0.2 | 0.418 | 2.038 | 3.243 | 1.024 | 1.137 | 0.605 | 1.082 | 0.864 | 1.19 | 0.997 | 1.245 | 1.303 | 1.049 | 1.096 | 1.177 | 1.108 | 1.35 | 1.204 | 1.124 | 1.377 | 1.515 | 2.218 | 1.439 | 1.285 | 1.576 | 2.215 | 9.624 | 5.344 | 7.065 | 0 | 5.237 | 4.46 | 4.533 | 4.533 | 4.603 | 6.034 | 7.313 | 5.736 | 4.68 | 4.287 | 3.764 | 2.884 | 2.129 | 2.752 | 2.951 | 1.573 | 0.954 | 1.055 | 1.161 | 0.512 | 0.314 | 0.246 | 0.231 | 0.3 | 0.1 | 0.3 | 21.3 | 13.9 | 17.8 | 13.2 | 15.3 | 10.2 | 0.3 | 0.3 | 0.4 |
Total Current Assets
| 140.612 | 135.03 | 138.169 | 144.441 | 150.936 | 150.936 | 162.216 | 170.144 | 164.731 | 164.672 | 172.812 | 187.102 | 178.052 | 185.59 | 181.272 | 183.431 | 177.299 | 178.971 | 178.319 | 128.108 | 126.317 | 135.837 | 134.92 | 146.902 | 150.154 | 141.198 | 133.776 | 89.898 | 88.434 | 74.307 | 75.72 | 94.105 | 108.029 | 112.212 | 119.437 | 130.439 | 128.423 | 144.471 | 136.419 | 74.869 | 72.652 | 70.32 | 67.079 | 78.154 | 74.502 | 77.77 | 87.44 | 43.996 | 43.536 | 40.789 | 46.598 | 39.739 | 30.674 | 33.032 | 39.473 | 41.755 | 25.3 | 26.901 | 30.516 | 32.359 | 38.315 | 29.858 | 34.22 | 42.043 | 48.001 | 59.674 | 65.385 | 73.902 | 81.293 | 88.203 | 93.071 | 102.743 | 81.051 | 83.364 | 91.962 | 51.005 | 54.477 | 56.635 | 60.365 | 99.871 | 94.205 | 100.91 | 106.788 | 115.754 | 127.83 | 140.077 | 100.191 | 67.248 | 83.979 | 101.054 | 110.475 | 125.06 | 138.92 | 148.505 | 81.452 | 91.04 | 103.154 | 50.736 | 57.771 | 40.7 | 48.5 | 58.6 | 25.8 | 20.1 | 23.2 | 18.4 | 23.3 | 26.2 | 24.3 | 26.5 | 30.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16.373 | 17.362 | 18.323 | 19.353 | 20.281 | 22.522 | 23.144 | 23.481 | 23.537 | 24.46 | 25.324 | 25.179 | 25.093 | 25.288 | 26.084 | 26.989 | 27.731 | 28.302 | 28.734 | 29.02 | 29.328 | 29.762 | 31.72 | 8.13 | 3.124 | 2.157 | 1.969 | 2.119 | 2.342 | 2.673 | 2.842 | 2.985 | 3.206 | 3.216 | 3.38 | 3.549 | 3.712 | 3.816 | 3.797 | 3.781 | 3.882 | 3.615 | 3.166 | 2.189 | 1.848 | 1.641 | 1.595 | 1.698 | 1.801 | 1.866 | 1.917 | 2.032 | 2.045 | 2.141 | 2.274 | 2.39 | 2.552 | 1.691 | 1.116 | 1.217 | 1.352 | 1.465 | 1.712 | 1.844 | 1.561 | 1.718 | 1.695 | 1.322 | 1.397 | 1.45 | 1.55 | 1.627 | 1.517 | 1.559 | 1.547 | 1.235 | 1.065 | 0.89 | 0.953 | 0.947 | 0.837 | 1.183 | 1.867 | 2.553 | 3.388 | 4.092 | 4.838 | 5.547 | 6.164 | 6.274 | 5.385 | 3.012 | 2.717 | 2.904 | 2.906 | 2.994 | 1.418 | 1.04 | 1.023 | 1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 1 | 1 | 1.1 | 1.2 | 1.4 |
Goodwill
| 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.082 | 0.132 | 0.183 | 0.233 | 0.284 | 0.334 | 0.385 | 0.435 | 0.486 | 0.536 | 0.587 | 0.637 | 0.688 | 0.738 | 0.789 | 0.839 | 0.89 | 0.94 | 0.991 | 1.041 | 1.092 | 1.142 | 1.193 | 1.243 | 1.294 | 1.344 | 1.395 | 1.445 | 1.496 | 1.546 | 1.597 | 1.647 | 1.698 | 1.748 | 1.798 | 1.849 | 1.899 | 1.95 | 3.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.316 | 1.347 | 1.398 | 1.448 | 1.499 | 1.549 | 1.6 | 1.65 | 1.701 | 1.751 | 1.802 | 1.852 | 1.903 | 1.953 | 2.004 | 2.054 | 2.105 | 2.155 | 2.206 | 2.256 | 2.307 | 2.357 | 2.408 | 2.458 | 2.509 | 2.559 | 2.61 | 2.66 | 2.711 | 2.761 | 2.812 | 2.862 | 2.913 | 2.963 | 3.014 | 3.064 | 3.114 | 3.165 | 3.215 | 3.266 | 3.483 | 0 | 0 | 0 | 0 | 0 | 0 | -179.6 | 0 | 0 | 0 | -168.3 | 0 | 0 | 0 | -158.9 | 0 | 0 | 0 | -145.9 | 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 |
Long Term Investments
| 1.634 | 1.708 | 1.708 | 1.712 | 1.77 | 1.793 | 1.785 | 1.773 | 2.323 | 2.348 | 2.293 | 2.855 | 2.278 | 2.256 | 2.2 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.14 | -0.131 | 0 | -0.127 | -0.122 | 0 | 0 | -0.108 | -0.102 | -0.095 | 0 | -0.082 | -0.075 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -189.3 | 0 | 0 | 0 | 0 | 2.34 | 2.203 | 2.164 | 2.329 | 2 | 2 | 2 | 2 | 2 | 2 | 11 | 11 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 1.175 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.634 | 0 | -0 | -0 | -1.77 | -1.793 | -1.785 | -1.773 | -2.323 | -2.348 | -2.293 | -2.855 | -2.278 | -2.256 | -2.2 | -0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.14 | 0.131 | 0 | 0.127 | 0.122 | 0 | 0 | 0.108 | 0.102 | 0.095 | 0 | 0.082 | 0.075 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.3 | 0 | 0 | 0 | 182.1 | 0 | 0 | 0 | 179.6 | 0 | 0 | 0 | 166.3 | 0 | 0 | 0 | 147.9 | 0 | 0 | 0 | 139.9 | 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 |
Other Non-Current Assets
| 31.238 | 30.08 | 29.62 | 30.926 | 33.311 | 24.086 | 22.66 | 23.151 | 25.819 | 26.008 | 22.454 | 23.902 | 14.485 | 11.029 | 11.91 | 9.679 | 7.008 | 6.874 | 6.912 | 6.959 | 7.294 | 7.479 | 7.686 | 6.778 | 6.678 | 6.74 | 6.874 | 4.375 | 4.407 | 4.552 | 4.375 | 4.332 | 2.785 | 2.868 | 2.915 | 3.226 | 0.746 | 0.762 | 0.601 | 0.665 | 0.352 | 0.358 | 0.372 | 0.378 | 0.378 | 0.376 | 0.36 | 0.363 | 0.403 | 0.445 | 0.491 | 0.532 | 0.719 | 0.762 | 0.718 | 0.756 | 0.825 | 1.3 | 0.865 | -181.185 | 1.02 | 1.035 | 1.068 | 1.123 | 0.836 | 0.818 | 0.94 | 2.985 | 0.34 | 0.162 | 0.543 | 11.447 | 0.442 | 0.439 | 0.444 | 6.42 | 1.26 | 1.26 | 1.26 | 1.26 | 0.086 | 0.117 | 0.131 | 0.156 | 0.151 | 0.154 | 0.156 | 0.152 | 0.153 | 0.218 | 0.214 | 0.188 | 0.162 | 0.137 | 0.127 | 0.127 | 0.128 | 0.125 | 0.124 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
Total Non-Current Assets
| 48.927 | 50.466 | 50.967 | 53.307 | 54.908 | 47.924 | 47.12 | 47.948 | 50.672 | 51.784 | 49.094 | 50.397 | 40.894 | 37.633 | 39.31 | 37.984 | 36.055 | 36.523 | 37.044 | 37.427 | 38.121 | 38.79 | 41.006 | 16.558 | 11.503 | 10.648 | 10.645 | 8.346 | 8.652 | 9.178 | 9.221 | 9.371 | 8.096 | 8.239 | 8.501 | 9.031 | 6.765 | 6.935 | 6.806 | 6.904 | 6.743 | 6.532 | 6.148 | 5.227 | 4.937 | 4.778 | 4.767 | 4.923 | 5.117 | 5.274 | 5.422 | 5.628 | 5.878 | 6.068 | 6.207 | 6.412 | 6.86 | 2.991 | 1.981 | 2.132 | 4.712 | 4.703 | 4.944 | 5.296 | 4.397 | 4.536 | 4.635 | 4.307 | 3.737 | 3.612 | 13.093 | 13.074 | 7.959 | 7.998 | 7.991 | 7.655 | 2.325 | 2.15 | 2.213 | 2.207 | 2.098 | 1.3 | 1.998 | 2.709 | 3.539 | 4.246 | 4.994 | 5.699 | 6.317 | 6.492 | 5.599 | 3.2 | 2.879 | 3.041 | 3.033 | 3.121 | 1.546 | 1.165 | 1.147 | 1.1 | 1.1 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1.1 | 1.1 | 1.2 | 1.4 | 1.5 |
Total Assets
| 189.539 | 185.496 | 189.136 | 197.748 | 205.844 | 198.86 | 209.336 | 218.092 | 215.403 | 216.456 | 221.906 | 237.499 | 218.946 | 223.223 | 220.582 | 221.415 | 213.354 | 215.494 | 215.363 | 165.535 | 164.438 | 174.627 | 175.926 | 163.46 | 161.657 | 151.846 | 144.421 | 98.244 | 97.086 | 83.485 | 84.941 | 103.476 | 116.125 | 120.451 | 127.938 | 139.47 | 135.188 | 151.406 | 143.225 | 81.773 | 79.395 | 76.852 | 73.227 | 83.381 | 79.439 | 82.548 | 92.207 | 48.919 | 48.653 | 46.063 | 52.02 | 45.367 | 36.552 | 39.1 | 45.68 | 48.167 | 32.16 | 29.892 | 32.497 | 34.491 | 43.027 | 34.561 | 39.164 | 47.339 | 52.398 | 64.21 | 70.02 | 78.209 | 85.03 | 91.815 | 106.164 | 115.817 | 89.01 | 91.362 | 99.953 | 58.66 | 56.802 | 58.785 | 62.578 | 102.078 | 96.303 | 102.21 | 108.786 | 118.463 | 131.369 | 144.323 | 105.185 | 72.947 | 90.296 | 107.546 | 116.074 | 128.26 | 141.799 | 151.546 | 84.485 | 94.161 | 104.7 | 51.901 | 58.918 | 41.8 | 49.6 | 59.4 | 26.6 | 20.9 | 24.1 | 19.4 | 24.4 | 27.3 | 25.5 | 27.9 | 31.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 31.743 | 16.739 | 16.616 | 23.842 | 38.519 | 54.999 | 36.436 | 33.002 | 29.815 | 29.355 | 31.474 | 35.608 | 26.187 | 30.891 | 22.538 | 24.213 | 19.244 | 18.831 | 20.185 | 22.185 | 19.964 | 37.712 | 20.912 | 38.395 | 14.333 | 11.307 | 11.231 | 22.686 | 12.501 | 9.564 | 8.789 | 19.805 | 17.029 | 7.19 | 15.459 | 5.217 | 6.813 | 5.765 | 17.614 | 18.111 | 16.662 | 13.788 | 12.331 | 15.487 | 16.136 | 13.783 | 12.036 | 14.805 | 5.7 | 3.508 | 4.15 | 4.68 | 3.78 | 4.682 | 5.231 | 3.23 | 3.076 | 3.513 | 2.898 | 4.423 | 8.096 | 6.946 | 6.531 | 7.963 | 6.398 | 6.213 | 7.631 | 10.107 | 9.369 | 6.056 | 3.194 | 6.665 | 2.067 | 1.211 | 1.763 | 2.092 | 2.011 | 1.309 | 1.383 | 1.476 | 1.6 | 3.986 | 3.223 | 4.643 | 8.817 | 8.861 | 9.432 | 10.56 | 11.584 | 12.065 | 8.553 | 8.249 | 10.768 | 6.347 | 5.285 | 6.07 | 4.795 | 3.46 | 2.451 | 2 | 2.4 | 7.3 | 14.3 | 14.1 | 11 | 1.1 | 1.3 | 1.3 | 0.5 | 3.3 | 3.1 |
Short Term Debt
| 20.781 | 21.001 | 22.308 | 22.452 | 21.047 | 18.718 | 20.157 | 58.264 | 44.391 | 30.674 | 16.979 | 16.602 | 11.602 | 10.846 | 11.424 | 10.431 | 6.839 | 6.743 | 6.564 | 6.63 | 6.585 | 6.207 | 1.56 | 7.857 | 5.714 | 3.572 | 1.429 | -11.712 | 0 | 5.548 | 7.693 | 6.934 | 4.969 | 6.127 | 4.527 | 2.989 | 1.449 | 2.523 | 0.591 | 0 | 0 | 0 | 3.268 | 3.366 | 3.638 | 2.157 | 4.47 | 4.828 | 4.919 | 3.692 | 3.099 | 2.519 | 5.687 | 1.876 | 1.821 | 1.757 | 1.274 | 0.806 | 0.376 | 0.009 | 0.008 | 0 | 0 | 0 | 0.009 | 0.017 | 0.024 | 0.03 | 0.032 | 0.048 | 0.072 | 0.084 | 0.1 | 0.102 | 0.099 | 4.893 | 0 | 0 | 0 | 34.5 | 60.109 | 58.697 | 0.007 | 55.853 | 54.445 | 0.034 | 0.036 | 0.035 | 0.034 | 0.033 | 0.031 | 0.031 | 0.03 | 0.029 | 0.029 | 0.032 | 0.033 | 0.033 | 0.032 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
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 | 0.818 | 2.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.821 | 1.096 | 2.167 | 2.002 | 0.936 | 1.361 | 1.693 | 0.589 | 0.754 | 0.975 | 1.258 | 0.673 | 0.744 | 0.871 | 1.056 | 0.577 | 0.561 | 0.706 | 1.142 | 0.57 | 0.561 | 0.665 | 0.763 | 0.498 | 0.533 | 0.676 | 0.639 | 0.445 | 0.686 | 0.398 | 0.47 | 0.149 | 0.892 | 0.767 | 0.613 | 0.554 | 0.306 | 0.577 | 0.37 | 0.399 | 0.56 | 0.266 | 0.279 | 0.181 | 0.111 | 0.153 | 0.174 | 0.077 | 0.716 | 0.136 | 0.197 | 0.111 | 0.074 | 0.123 | 0.161 | 0.248 | 0.233 | 0.212 | 0.375 | 0.345 | 0.303 | 0.659 | 0.41 | 0.445 | 0.085 | 0.06 | 0.289 | 1.504 | 0.039 | 0.032 | 0.217 | 0.586 | 2.054 | 4.107 | 7.572 | 11.135 | 6.63 | 8.549 | 10.469 | 13.217 | 3.69 | 1.584 | 0.641 | 0.614 | 0.611 | 0.647 | 0.682 | 0.718 | 0.754 | 0.789 | 0.825 | 0.927 | 1.166 | 0.937 | 0.964 | 0 | 0 | 0 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 15.048 | 16.154 | 19.225 | 19.62 | 0 | 19.287 | 25.203 | 20.059 | 18.275 | 16.948 | 25.673 | 26.184 | 23.207 | 19.746 | 24.753 | 19.545 | 16.865 | 17.198 | 20.951 | 18.449 | 6.198 | 24.359 | 5.928 | 22.622 | 12.508 | 10.357 | 11.712 | 10.681 | 9.787 | 9.492 | 0 | 0 | 11.66 | 2.219 | 13.135 | 11.35 | 13.359 | 4.189 | 10.485 | 3.931 | 7.653 | 11.356 | 20.39 | 22.706 | 10.29 | 10.976 | 5.903 | 15.963 | 15.324 | 19.937 | 13.804 | 4.643 | 15.427 | 15.096 | 14.468 | 10.125 | 8.499 | 7.287 | 8.136 | 8.65 | 5.225 | 4.719 | 4.49 | 6.078 | 9.895 | 5.842 | 6.679 | 6.422 | 8.057 | 7.655 | 7.479 | 11.582 | 11.775 | 12.178 | 5.197 | 4.657 | 3.947 | 3.303 | 26.896 | 3.905 | 5.96 | 61.451 | 4.825 | 4.802 | 5.295 | 4.437 | 5.449 | 5.979 | 6.473 | 7.471 | 7.247 | 5.169 | 7.604 | 6.458 | 6.054 | 7.314 | 6.96 | 6.535 | 6.7 | 6.9 | 6.4 | 5.7 | 5.5 | 5.5 | 4.3 | 3.8 | 3.4 | 3 | 0.9 | 0.9 |
Total Current Liabilities
| 54.345 | 53.884 | 57.245 | 67.521 | 80.122 | 75.078 | 77.573 | 117.058 | 95.019 | 79.279 | 66.659 | 78.556 | 64.717 | 65.815 | 54.764 | 59.974 | 46.189 | 43.145 | 45.089 | 50.336 | 45.559 | 50.782 | 47.594 | 52.678 | 43.202 | 28.063 | 23.656 | 23.131 | 23.868 | 25.297 | 26.444 | 26.888 | 22.89 | 25.744 | 22.818 | 21.895 | 19.918 | 22.224 | 22.764 | 28.995 | 21.153 | 21.707 | 27.234 | 39.424 | 42.591 | 26.383 | 27.656 | 25.613 | 27.298 | 22.66 | 27.383 | 21.114 | 14.184 | 22.108 | 22.309 | 19.703 | 14.708 | 13.03 | 10.936 | 12.913 | 17.057 | 12.83 | 11.66 | 12.898 | 12.57 | 16.185 | 13.786 | 18.32 | 15.862 | 14.193 | 11.138 | 14.814 | 15.803 | 17.195 | 21.612 | 23.317 | 13.298 | 13.805 | 15.155 | 76.089 | 69.304 | 70.227 | 65.322 | 65.935 | 68.675 | 14.837 | 14.587 | 16.762 | 18.351 | 19.36 | 16.88 | 16.454 | 17.133 | 14.917 | 12.736 | 12.156 | 12.142 | 10.453 | 9.018 | 8.7 | 9.3 | 13.7 | 20 | 19.6 | 16.5 | 5.5 | 5.2 | 4.8 | 3.6 | 4.3 | 4.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 77.117 | 64.84 | 64.826 | 59.796 | 73.872 | 69.292 | 69.787 | 28.973 | 43.06 | 57.286 | 71.556 | 70.984 | 70.754 | 71.001 | 71.313 | 56.461 | 56.808 | 57.111 | 57.463 | 57.82 | 57.829 | 58.049 | 58.744 | 22.013 | 24.138 | 26.262 | 28.387 | 29.798 | 29.78 | 11.914 | 10.464 | 12.441 | 14.382 | 13.726 | 15.301 | 16.883 | 18.407 | 17.371 | 9.292 | 9.872 | 9.86 | 9.848 | 0 | -0.178 | 0 | 0 | 2.485 | 2.896 | 3.307 | 3.717 | 4.126 | 4.697 | 4.91 | 2.159 | 2.657 | 3.137 | 3.599 | 4.047 | 4.465 | 0.015 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0.017 | 0.027 | 0.032 | 0.041 | 0.065 | 0.12 | 0.068 | 4.736 | 4.646 | 4.557 | 4.5 | 0 | 0 | 0 | 0 | 0 | 52.917 | 51.423 | 0.016 | 0.025 | 0.034 | 0.045 | 0.051 | 0.059 | 0.067 | 0.074 | 0.084 | 0.087 | 0.096 | 0.106 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0.1 | 0.1 | 0.1 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.122 | 0 | 0 | -0.116 | 0.115 | -0.108 | -0.102 | 0 | 0.089 | 0 | 0 | -0.069 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.14 | 0.14 | 0.131 | 0.122 | 0.127 | 0.122 | 0.116 | 0.115 | 0.108 | 0.102 | 0.095 | 0.089 | 0.082 | 0.075 | 0.069 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.796 | 16.471 | 16.903 | 16.987 | 2.827 | 2.8 | 2.414 | 3.499 | 3.251 | 3.13 | 3.28 | 2.342 | 2.4 | 2.17 | 1.87 | 1.174 | 1.122 | 0.713 | 0.403 | 0.327 | 0.242 | 0.164 | 0.088 | 4.25 | 2.516 | 7.077 | 6.78 | 6.375 | 6.255 | 6.983 | 6.546 | 6.06 | 6.4 | 6.2 | 6.154 | 5.683 | 1.215 | 1.16 | 1.232 | 0.966 | 1.106 | 1.089 | 1.031 | 1.162 | 1.12 | 1.145 | 1.278 | 1.179 | 1.132 | 1.167 | 1.203 | 1.243 | 1.29 | 1.588 | 1.595 | 1.595 | 1.545 | 0.737 | 0.108 | 0.115 | 0.13 | 0.138 | 0.142 | 0.163 | 0.224 | 0.213 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 5 | 5 | 0 | 0 | 0 | 0.1 | 0.1 | 5 | 5 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 |
Total Non-Current Liabilities
| 80.913 | 81.311 | 81.729 | 76.783 | 76.699 | 72.092 | 72.201 | 32.472 | 46.311 | 60.416 | 74.836 | 73.326 | 73.154 | 73.171 | 73.183 | 57.635 | 57.93 | 57.824 | 57.866 | 58.147 | 58.071 | 58.213 | 58.832 | 26.263 | 26.654 | 33.339 | 35.167 | 36.173 | 36.035 | 18.897 | 17.01 | 18.801 | 20.922 | 20.066 | 21.586 | 22.81 | 19.749 | 18.653 | 10.524 | 11.068 | 10.966 | 10.937 | 1.126 | 1.162 | 1.202 | 1.22 | 3.763 | 4.199 | 4.439 | 4.884 | 5.329 | 5.94 | 6.2 | 3.747 | 4.252 | 4.732 | 5.144 | 4.784 | 4.573 | 0.13 | 0.148 | 0.138 | 0.142 | 0.163 | 0.224 | 0.213 | 0.226 | 0.002 | 0.006 | 0.017 | 0.027 | 0.032 | 0.041 | 0.065 | 0.12 | 0.068 | 4.736 | 4.646 | 4.557 | 4.5 | 0 | 0 | 0 | 0 | 0 | 52.917 | 51.423 | 0.016 | 0.025 | 5.034 | 5.045 | 5.051 | 5.059 | 5.067 | 5.074 | 0.084 | 5.087 | 5.096 | 0.106 | 0.1 | 0.1 | 0.1 | 0.1 | 5 | 5 | 8.4 | 0 | 0 | 0.1 | 0.2 | 0.2 |
Total Liabilities
| 135.258 | 135.195 | 138.974 | 144.304 | 156.821 | 147.17 | 149.774 | 149.53 | 141.33 | 139.695 | 141.495 | 151.882 | 137.871 | 138.986 | 127.947 | 117.609 | 104.119 | 100.969 | 102.955 | 108.483 | 103.63 | 108.995 | 106.426 | 78.941 | 69.856 | 61.402 | 58.823 | 59.304 | 59.903 | 44.194 | 43.454 | 45.689 | 43.812 | 45.81 | 44.404 | 44.705 | 39.667 | 40.877 | 33.288 | 40.063 | 32.119 | 32.644 | 28.36 | 40.586 | 43.793 | 27.603 | 31.419 | 29.812 | 31.737 | 27.544 | 32.712 | 27.054 | 20.384 | 25.855 | 26.561 | 24.435 | 19.852 | 17.814 | 15.509 | 13.043 | 17.205 | 12.968 | 11.802 | 13.061 | 12.794 | 16.398 | 14.012 | 18.322 | 15.868 | 14.21 | 11.165 | 14.846 | 15.844 | 17.26 | 21.732 | 23.385 | 18.034 | 18.451 | 19.712 | 80.589 | 69.304 | 70.227 | 65.322 | 65.935 | 68.675 | 67.754 | 66.01 | 16.778 | 18.376 | 24.394 | 21.925 | 21.505 | 22.192 | 19.984 | 17.81 | 12.24 | 17.229 | 15.549 | 9.124 | 8.8 | 9.4 | 13.8 | 20.1 | 19.6 | 16.5 | 13.9 | 5.2 | 4.8 | 3.6 | 4.5 | 4.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1,062.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 0 | 0 | 0 | 9.496 | 0 | 0 | 9.496 | 9.496 | 0 | 0 | 0 | 9.496 | 0 | 5 | 5 | 9.496 | 9.496 | 9.496 | 9.496 | 14.496 | 0 | 0 | 0 | 14.5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.185 | 0.185 | 0.185 | 0.181 | 0.181 | 0.181 | 0.18 | 0.177 | 0.177 | 0.177 | 0.177 | 0.174 | 0.172 | 0.172 | 0.168 | 0.168 | 0.167 | 0.166 | 0.164 | 0.144 | 0.142 | 0.14 | 0.138 | 0.136 | 0.136 | 0.133 | 0.131 | 0.115 | 0.112 | 0.109 | 0.103 | 0.103 | 0.103 | 0.102 | 0.101 | 0.099 | 0.097 | 0.097 | 0.095 | 0.08 | 0.077 | 0.074 | 0.072 | 0.072 | 0.07 | 0.07 | 0.07 | 0.056 | 0.055 | 0.055 | 0.054 | 0.051 | 0.048 | 0.048 | 0.048 | 0.047 | 0.04 | 0.039 | 0.039 | 0.039 | 0.038 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.028 | 0.028 | 0.028 | 0.023 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0.022 | 0.022 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,063.007 | -1,060.073 | -1,054.298 | -1,044.61 | -1,043.282 | -1,036.015 | -1,022.74 | -1,007.121 | -993.497 | -985.015 | -976.626 | -964.342 | -955.223 | -942.786 | -927.425 | -909.968 | -895.587 | -881.448 | -866.577 | -850.111 | -833.188 | -815.221 | -797.659 | -778.867 | -762.662 | -748.47 | -735.188 | -721.303 | -709.817 | -696.399 | -679.316 | -660.718 | -647.217 | -632.841 | -614.675 | -597.812 | -583.056 | -567.376 | -551.404 | -541.944 | -521.762 | -511.003 | -503.414 | -503.189 | -497.329 | -476.828 | -470.104 | -459.852 | -458.136 | -454.676 | -452.769 | -443.935 | -435.938 | -438.276 | -431.963 | -426.953 | -424.323 | -420.491 | -415.064 | -410.042 | -405.153 | -399.516 | -393.304 | -385.907 | -379.929 | -371.111 | -362.018 | -356.726 | -345.296 | -336.145 | -318.23 | -311.422 | -314.432 | -312.644 | -307.573 | -306.643 | -336.665 | 0 | -298.322 | -319.707 | -314.355 | 0 | 0 | -288.554 | 0 | 0 | 0 | -230.287 | -214.517 | -197.926 | -186.642 | -173.095 | -159.594 | -146.868 | -134.893 | -123.728 | 0 | 0 | -95.018 | -87.5 | -79.9 | -74.4 | -68.9 | -64.4 | -58.2 | -55.7 | -38.5 | -34.9 | -8.3 | -8.3 | -4.1 |
Accumulated Other Comprehensive Income/Loss
| -0.104 | -0.867 | -1.122 | -1.274 | -2.225 | -2.433 | -2.241 | -2.787 | -3.189 | -2.153 | -1.635 | -0.149 | 0.181 | 0.317 | 0.456 | 0.674 | 0.907 | 1.125 | -0.123 | 0.114 | 0.139 | 0.091 | -0.07 | -0.281 | -0.326 | -0.417 | -0.426 | -0.097 | -0.028 | -0.019 | -0.143 | 0.103 | 3.238 | 2.978 | 3.367 | 7.289 | 4.827 | 7.481 | -0.012 | -0.031 | -0.011 | 0.006 | 0.007 | 0.007 | -0.033 | 0 | 0 | -8.322 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.023 | 0.108 | 0.12 | 0.144 | 0.105 | 0.058 | 0.06 | 0.047 | 0.075 | 0.212 | 0.121 | 0.141 | 0.148 | 0.075 | -0.154 | -0.04 | -13.018 | -0.022 | -0.014 | -0.087 | -0.162 | -0.295 | 375.433 | 40.334 | 341.188 | -0.324 | 341.354 | 31.983 | -10.325 | -10.325 | 62.694 | 76.569 | -7.101 | -7.101 | 286.437 | 281.078 | 280.791 | -4.604 | 269.705 | 268.934 | 192.072 | -3.526 | 87.471 | 36.352 | -3.04 | -2.9 | -2.8 | 115 | -2.5 | -2.3 | -2.2 | -2 | -1.9 | -1.7 | -1.6 | -1.4 | -1.3 |
Other Total Stockholders Equity
| 54.281 | 1,110.264 | 1,104.605 | 1,098.353 | 1,093.494 | 1,089.083 | 1,083.433 | 1,077.341 | 1,069.629 | 1,062.76 | 1,057.497 | 1,048.936 | 1,034.945 | 1,026.534 | 1,019.436 | 1,012.932 | 1,003.748 | 994.682 | 978.944 | 906.905 | 893.715 | 880.622 | 867.091 | 863.531 | 854.653 | 839.198 | 821.081 | 760.225 | 746.916 | 735.6 | 720.843 | 718.299 | 716.189 | 704.402 | 694.741 | 685.189 | 673.653 | 670.327 | 661.258 | 583.416 | 568.972 | 555.131 | 548.202 | 545.905 | 532.938 | 531.703 | 530.822 | 487.225 | 474.997 | 473.14 | 462.527 | 452.701 | 442.561 | 441.976 | 441.515 | 441.034 | 426.975 | 422.89 | 422.412 | 421.897 | 421.381 | 411.533 | 411.062 | 410.444 | 409.883 | 409.254 | 408.35 | 407.01 | 405.084 | 404.262 | 416.719 | 402.887 | 378.088 | 377.309 | 376.432 | 332.694 | 0 | 0 | 0 | 332.002 | 0 | 0 | 44.271 | 341.889 | 0 | 0 | 46.276 | 284.045 | 0 | -5 | -5 | 274.942 | 0 | 0 | 0 | 194.665 | 0 | 0 | 142.852 | 108.9 | 117.9 | 0 | 72.9 | 63 | 63 | 63.2 | 59.6 | 59.1 | 31.8 | 33.1 | 33 |
Total Shareholders Equity
| 54.281 | 49.509 | 49.37 | 52.65 | 48.168 | 50.816 | 58.632 | 67.61 | 73.12 | 75.769 | 79.413 | 84.619 | 80.075 | 84.237 | 92.635 | 103.806 | 109.235 | 114.525 | 112.408 | 57.052 | 60.808 | 65.632 | 69.5 | 84.519 | 91.801 | 90.444 | 85.598 | 38.94 | 37.183 | 39.291 | 41.487 | 57.787 | 72.313 | 74.641 | 83.534 | 94.765 | 95.521 | 110.529 | 109.937 | 41.71 | 47.276 | 44.208 | 44.867 | 42.795 | 35.646 | 54.945 | 60.788 | 19.107 | 16.916 | 18.519 | 19.308 | 18.313 | 16.168 | 13.245 | 19.119 | 23.732 | 12.308 | 12.078 | 16.988 | 21.448 | 25.822 | 21.593 | 27.362 | 34.278 | 39.604 | 47.812 | 56.008 | 59.887 | 69.162 | 77.605 | 94.999 | 100.971 | 73.166 | 74.102 | 78.221 | 35.275 | 38.768 | 40.334 | 42.866 | 21.489 | 26.999 | 31.983 | 43.464 | 52.528 | 62.694 | 76.569 | 39.175 | 56.169 | 71.92 | 83.152 | 94.149 | 106.755 | 119.607 | 131.562 | 66.675 | 81.921 | 87.471 | 36.352 | 44.794 | 33 | 40.2 | 45.6 | 6.5 | 1.3 | 7.6 | 5.5 | 19.2 | 22.5 | 21.9 | 23.4 | 27.6 |
Total Equity
| 55.073 | 50.301 | 50.162 | 53.444 | 49.023 | 51.69 | 59.562 | 68.562 | 74.073 | 76.761 | 80.411 | 85.617 | 81.075 | 84.237 | 92.635 | 103.806 | 109.235 | 114.525 | 112.408 | 57.052 | 60.808 | 65.632 | 69.5 | 84.519 | 91.801 | 90.444 | 85.598 | 38.94 | 37.183 | 39.291 | 41.487 | 57.787 | 72.313 | 74.641 | 83.534 | 94.765 | 95.521 | 110.529 | 109.937 | 41.71 | 47.276 | 44.208 | 44.867 | 42.795 | 35.646 | 54.945 | 60.788 | 19.107 | 16.916 | 18.519 | 19.308 | 18.313 | 16.168 | 13.245 | 19.119 | 23.732 | 12.308 | 12.078 | 16.988 | 21.448 | 25.822 | 21.593 | 27.362 | 34.278 | 39.604 | 47.812 | 56.008 | 59.887 | 69.162 | 77.605 | 94.999 | 100.971 | 73.166 | 74.102 | 78.221 | 35.275 | 38.768 | 40.334 | 42.866 | 21.489 | 26.999 | 31.983 | 43.464 | 52.528 | 62.694 | 76.569 | 39.175 | 56.169 | 71.92 | 83.152 | 94.149 | 106.755 | 119.607 | 131.562 | 66.675 | 81.921 | 87.471 | 36.352 | 49.794 | 33 | 40.2 | 45.6 | 6.5 | 1.3 | 7.6 | 5.5 | 19.2 | 22.5 | 21.9 | 23.4 | 27.6 |
Total Liabilities & Shareholders Equity
| 189.539 | 185.496 | 189.136 | 197.748 | 205.844 | 198.86 | 209.336 | 218.092 | 215.403 | 216.456 | 221.906 | 237.499 | 218.946 | 223.223 | 220.582 | 221.415 | 213.354 | 215.494 | 215.363 | 165.535 | 164.438 | 174.627 | 175.926 | 163.46 | 161.657 | 151.846 | 144.421 | 98.244 | 97.086 | 83.485 | 84.941 | 103.476 | 116.125 | 120.451 | 127.938 | 139.47 | 135.188 | 151.406 | 143.225 | 81.773 | 79.395 | 76.852 | 73.227 | 83.381 | 79.439 | 82.548 | 92.207 | 48.919 | 48.653 | 46.063 | 52.02 | 45.367 | 36.552 | 39.1 | 45.68 | 48.167 | 32.16 | 29.892 | 32.497 | 34.491 | 43.027 | 34.561 | 39.164 | 47.339 | 52.398 | 64.21 | 70.02 | 78.209 | 85.03 | 91.815 | 106.164 | 115.817 | 89.01 | 91.362 | 99.953 | 58.66 | 56.802 | 58.785 | 62.578 | 102.078 | 96.303 | 102.21 | 108.786 | 118.463 | 131.369 | 144.323 | 105.185 | 72.947 | 90.296 | 107.546 | 116.074 | 128.26 | 141.799 | 151.546 | 84.485 | 94.161 | 104.7 | 51.901 | 58.918 | 41.8 | 49.6 | 59.4 | 26.6 | 20.9 | 24.1 | 19.4 | 24.4 | 27.3 | 25.5 | 27.9 | 31.9 |