Celldex Therapeutics, Inc.
NASDAQ:CLDX
26.84 (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 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 36.399 | 42.739 | 115.077 | 34.814 | 21.134 | 28.224 | 54.123 | 29.429 | 18.583 | 28.401 | 25.293 | 39.143 | 72.184 | 43.446 | 69.313 | 43.836 | 18.151 | 68.027 | 22.724 | 11.232 | 16.586 | 19.744 | 31.533 | 24.31 | 32.823 | 43.894 | 39.824 | 40.288 | 54.735 | 66.162 | 42.497 | 42.461 | 31.743 | 32.482 | 63.025 | 72.108 | 66.791 | 81.584 | 122.17 | 28.02 | 32.525 | 40.797 | 56.902 | 169.402 | 14.626 | 25.9 | 75.627 | 24.897 | 23.187 | 18.563 | 22.755 | 11.899 | 13.097 | 10.83 | 10.14 | 21.287 | 9.828 | 15.158 | 42.666 | 57.002 | 25.985 | 31.633 | 39.364 | 44.257 | 42.697 | 52.38 | 11.419 | 15.658 | 20.34 | 25.91 | 32.574 | 40.912 | 46.681 | 53.469 | 59.756 | 23.419 | 22.199 | 27.029 | 27.309 | 31.742 | 35.228 | 39.371 | 41.162 | 20.251 | 23.498 | 16.984 | 19.75 | 25.071 | 26.314 | 31.668 | 37.054 | 42.666 | 34.737 | 40.706 | 45.106 | 50.177 | 48.505 | 16.059 | 18.762 | 13.619 | 15.8 | 8.4 | 11 | 8.9 | 7.2 | 5.2 | 8.2 | 6.4 | 8.5 | 10.7 | 12.2 | 12.6 | 14.4 | 6.7 | 9.4 | 12.3 | 6.2 | 10.5 | 12.9 | 7.6 | 18.7 | 20.8 | 24.4 | 28.3 | 12.1 | 13.6 | 15.6 | 19 | 20.7 | 22.1 | 23.1 | 24 | 25.5 | 8.7 | 8.1 | 9.3 | 11 | 11.3 | 7.2 | 9.6 | 10.8 | 13.5 | 2.4 |
Short Term Investments
| 719.6 | 754.778 | 704.069 | 386.884 | 214.214 | 224.473 | 224.264 | 275.523 | 304.888 | 328.416 | 355.175 | 369.107 | 350.905 | 120.591 | 106.77 | 150.586 | 181.443 | 138.888 | 30.998 | 53.151 | 56.332 | 61.598 | 53.535 | 69.712 | 72.795 | 70.115 | 83.424 | 99.139 | 85.795 | 87.822 | 124.526 | 147.315 | 171.505 | 187.646 | 190.992 | 217.781 | 237.819 | 252.408 | 237.603 | 173.023 | 191.553 | 211.572 | 217.324 | 133.581 | 121.962 | 129.083 | 106.75 | 59.065 | 54.428 | 60.109 | 69.374 | 41.413 | 49.677 | 60.406 | 34.167 | 39.811 | 47.829 | 50.674 | 32.7 | 25.451 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 755.999 | 797.517 | 819.146 | 421.698 | 235.348 | 252.697 | 278.387 | 304.952 | 323.471 | 356.817 | 380.468 | 408.25 | 423.089 | 164.037 | 176.083 | 194.422 | 199.594 | 206.915 | 53.722 | 64.383 | 72.918 | 81.342 | 85.068 | 94.022 | 105.618 | 114.009 | 123.248 | 139.427 | 140.53 | 153.984 | 167.023 | 189.776 | 203.248 | 220.128 | 254.017 | 289.889 | 304.61 | 333.992 | 359.773 | 201.043 | 224.078 | 252.369 | 274.226 | 302.983 | 136.588 | 154.983 | 182.377 | 83.962 | 77.615 | 78.672 | 92.129 | 53.312 | 62.774 | 71.236 | 44.307 | 61.098 | 57.657 | 65.832 | 75.366 | 82.453 | 25.985 | 31.633 | 39.364 | 44.257 | 42.697 | 52.38 | 11.419 | 15.658 | 20.34 | 25.91 | 32.574 | 40.912 | 46.681 | 53.469 | 59.756 | 23.419 | 22.199 | 27.029 | 27.309 | 31.742 | 35.228 | 39.371 | 41.162 | 20.251 | 23.498 | 16.984 | 19.75 | 25.071 | 26.314 | 31.668 | 37.054 | 42.666 | 34.737 | 40.706 | 45.106 | 50.177 | 48.505 | 16.059 | 18.762 | 13.619 | 15.8 | 8.4 | 11 | 8.9 | 7.2 | 5.2 | 8.2 | 6.4 | 8.5 | 10.7 | 12.2 | 12.6 | 14.4 | 6.7 | 9.4 | 12.3 | 6.2 | 10.5 | 12.9 | 7.6 | 18.7 | 20.8 | 24.4 | 28.3 | 12.1 | 13.6 | 15.6 | 19 | 20.7 | 22.1 | 23.1 | 24 | 25.5 | 8.7 | 8.1 | 9.3 | 11 | 11.3 | 7.2 | 9.6 | 10.8 | 13.5 | 2.4 |
Net Receivables
| 0.852 | 1.534 | 2.671 | 2.628 | 0.252 | 0.118 | 1.314 | 0.347 | 0.189 | 0.097 | 0.243 | 0.172 | 0.197 | 0.496 | 1.828 | 1.802 | 0.838 | 0.329 | 1.108 | 1.015 | 0.727 | 1.17 | 2.307 | 3.162 | 3.175 | 3.423 | 4.02 | 1.88 | 3.013 | 1.359 | 1.384 | 1.784 | 1.579 | 1.116 | 0.847 | 0.97 | 0.527 | 0.434 | 0.679 | 0.427 | 2.905 | 0.525 | 0.305 | 0.489 | 0.89 | 0.012 | 0.104 | 0.044 | 0.032 | 0.061 | 0.14 | 0.17 | 0.204 | 0.163 | 0.243 | 0.324 | 0.456 | 0.738 | 0.859 | 0.544 | 1.091 | 1.013 | 1.077 | 1.827 | 11.482 | 1.538 | 0.176 | 0.332 | 0.526 | 0.102 | 0.239 | 0.321 | 0.554 | 0.736 | 0.716 | 0.418 | 5.643 | 5.477 | 0.916 | 2.23 | 0.616 | 0.54 | 1.653 | 1.473 | 0.569 | 0.586 | 0.635 | 0.231 | 2.124 | 0.224 | 0.228 | 0.267 | 0.233 | 0.563 | 0.499 | 0.154 | 0.432 | 0.432 | 0.432 | 0.432 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0.1 | 0.3 | 0.4 | 0.4 | 1.2 | 0.6 | 0.5 | 1 | 0.8 | 0.5 | 0.5 | 1 | 0.7 | 1.1 | 1.1 | 1.1 | 1.5 | 1.1 | 1 | 1.1 | 1.3 | 0.9 | 0.8 | 0.7 | 1.5 | 0.6 | 0.4 | 0.3 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | -0.118 | -1.314 | -0.347 | 0 | 0 | 0 | -0.172 | 0 | 0 | 0 | -1.802 | 0 | 0 | 0 | -1.015 | 0 | 0 | 0 | -3.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.784 | -1.579 | 0 | 0 | -0.97 | 0 | 0 | -0.679 | -0.427 | -2.905 | -0.525 | 0 | 0 | 0 | 0 | -0.104 | -0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0.059 | 0.072 | 0.079 | 0.085 | 0.051 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.4 | 0.4 | 0.2 | 0.1 | 0 | 0 |
Other Current Assets
| 21.991 | 8.124 | 8.807 | 5.467 | 10.333 | 12.005 | 19.792 | 12.394 | 10.939 | 22.13 | 19.976 | 2.417 | 6.538 | 6.146 | 7.176 | 1.619 | 4.986 | 3.496 | 2.176 | 1.3 | 2.916 | 3.706 | 2.952 | 1.895 | 4.352 | 5.696 | 7.408 | 6.898 | 7.548 | 9.418 | 10.112 | 4.009 | 4.887 | 5.838 | 6.091 | 4.077 | 4.119 | 5.115 | 3.677 | 3.515 | 2.842 | 2.703 | 2.288 | 1.717 | 2.468 | 2.87 | 1.972 | 1.108 | 1.163 | 1.665 | 1.967 | 1.202 | 1.404 | 1.89 | 1.678 | 1.525 | 1.087 | 1.681 | 2.058 | 0.979 | 0.934 | 0.863 | 1.397 | 0.992 | 1.382 | 15.108 | 11.082 | 0.656 | 0.515 | 1.317 | 1.112 | 1.171 | 0.927 | 0.788 | 0.778 | 0.767 | 0.751 | 0.583 | 0.669 | 0.568 | 0.771 | 0.29 | 0.63 | 0.585 | 0.715 | 0.465 | 0.537 | 0.558 | 0.706 | 0.539 | 0.421 | 0.339 | 0.863 | 1.057 | 1.114 | 1.417 | 0.63 | 0.456 | 0.506 | 0.439 | 1.4 | 1.3 | 1.8 | 6.7 | 9.1 | 1.5 | 0.9 | 1 | 0.5 | 0.3 | 0.4 | 0.3 | 0.7 | 0.7 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 9.1 | 1.6 | 1.5 | 1.5 | 0.3 | 0.4 | 0.6 | 0.8 | 0.7 | 0.7 | 0.4 | 0.2 | 0.3 | 0.2 | 0.5 | 0.2 | 0.2 | 0.4 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 |
Total Current Assets
| 778.842 | 811.975 | 835.324 | 431.693 | 245.933 | 264.82 | 289.597 | 317.693 | 334.599 | 367.979 | 390.699 | 410.839 | 426.555 | 167.606 | 181.499 | 197.843 | 202.925 | 208.992 | 55.918 | 66.698 | 75.103 | 84.365 | 88.851 | 99.079 | 110.969 | 120.28 | 130.972 | 144.756 | 147.317 | 160.052 | 173.463 | 195.569 | 209.714 | 228.782 | 260.955 | 294.936 | 309.256 | 339.541 | 364.129 | 204.985 | 229.825 | 255.597 | 276.819 | 305.189 | 139.946 | 156.43 | 184.453 | 85.114 | 78.81 | 80.398 | 94.236 | 54.684 | 64.382 | 73.289 | 46.228 | 62.947 | 59.2 | 68.251 | 78.283 | 83.976 | 28.01 | 33.509 | 41.839 | 47.076 | 55.561 | 69.026 | 22.677 | 16.413 | 21.38 | 27.329 | 33.925 | 42.403 | 48.163 | 54.992 | 61.25 | 24.605 | 28.593 | 33.089 | 28.894 | 34.54 | 36.615 | 40.201 | 43.444 | 22.309 | 24.782 | 18.035 | 20.921 | 25.86 | 29.145 | 32.478 | 37.762 | 43.343 | 35.912 | 42.412 | 46.769 | 51.807 | 49.566 | 16.946 | 19.699 | 14.49 | 17.6 | 10.1 | 12.8 | 15.6 | 16.3 | 6.7 | 9.1 | 7.4 | 9 | 11 | 12.6 | 13.3 | 15.1 | 7.4 | 10.1 | 13.6 | 7.7 | 12 | 15.1 | 17.7 | 21.3 | 23.8 | 27.2 | 29.5 | 13.6 | 15.7 | 17.7 | 21.3 | 23 | 24.2 | 25.3 | 25.8 | 27.1 | 10.6 | 10 | 10.8 | 12.4 | 12.7 | 9.2 | 10.7 | 11.6 | 14 | 2.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.4 | 6.314 | 6.226 | 6.637 | 7.026 | 3.938 | 3.995 | 3.747 | 7.333 | 7.688 | 6.048 | 3.551 | 6.358 | 6.214 | 6.835 | 3.815 | 7.614 | 7.178 | 7.855 | 4.031 | 7.919 | 9.06 | 9.907 | 6.111 | 6.699 | 7.478 | 9.785 | 10.372 | 11.308 | 12.069 | 12.411 | 13.192 | 11.355 | 11.293 | 11.392 | 11.461 | 11.864 | 11.735 | 11.236 | 10.535 | 10.716 | 10.601 | 10.216 | 9.973 | 8.814 | 7.338 | 7.131 | 7.205 | 7.566 | 7.998 | 8.447 | 9.093 | 9.539 | 9.985 | 10.472 | 10.832 | 10.924 | 10.972 | 10.965 | 11.489 | 12.015 | 12.551 | 13.016 | 13.567 | 14.191 | 14.033 | 14.593 | 16.441 | 17.073 | 16.555 | 15.551 | 13.968 | 10.534 | 7.95 | 6.204 | 5.744 | 5.119 | 4.789 | 4.43 | 4.164 | 2.172 | 1.113 | 1.053 | 0.913 | 0.973 | 1.069 | 1.114 | 1.12 | 1.038 | 1.076 | 1.029 | 0.988 | 1.084 | 0.977 | 0.969 | 1.038 | 0.99 | 1.073 | 1.166 | 1.257 | 1.3 | 1.5 | 1.5 | 1.1 | 1.1 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.2 | 1.3 | 0.8 | 0.8 | 1.1 | 2.2 | 2.2 | 1.8 | 1.8 | 2 | 2 | 2 | 2 | 2.1 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.1 | 2 | 0.9 | 0.6 | 0.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 3.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.976 | 90.976 | 90.976 | 90.976 | 90.976 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 8.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.036 | 1.036 | 1.036 | 1.036 | 1.036 | 1.036 | 1.036 | 1.036 | 1,036.285 | 1.036 | 1.036 | 1.036 | 1,036.3 | 1.036 | 1.036 | 1.036 | 1,036.3 | 1.036 | 1.036 | 1.036 | 0 | 1.036 | 1.036 | 1.036 | 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 |
Intangible Assets
| 27.19 | 27.19 | 27.19 | 27.19 | 27.19 | 27.19 | 30.927 | 31.295 | 27.19 | 27.19 | 27.19 | 30.264 | 27.19 | 30.69 | 30.69 | 34.18 | 45.19 | 45.19 | 48.69 | 52.204 | 48.69 | 48.69 | 48.69 | 50.619 | 48.69 | 48.69 | 48.69 | 67.591 | 67.815 | 81.039 | 81.263 | 174.597 | 30.878 | 20.287 | 20.541 | 31.187 | 21.047 | 21.3 | 32.335 | 32.494 | 31.124 | 31.394 | 22.567 | 22.82 | 23.073 | 23.326 | 32.781 | 33.222 | 33.461 | 33.733 | 34.057 | 24.923 | 34.527 | 35.202 | 26.353 | 26.836 | 41.685 | 27.801 | 28.459 | 29.979 | 1.941 | 2.036 | 2.132 | 2.472 | 2.576 | 2.68 | 2.785 | 3.112 | 3.257 | 3.592 | 3.832 | 3.977 | 4.226 | 4.57 | 4.818 | 6.103 | 6.352 | 6.506 | 6.85 | 7.1 | 7.347 | 7.586 | 7.835 | 7.999 | 9.332 | 9.594 | 9.985 | 8.169 | 8.422 | 8.625 | 8.849 | 9.154 | 9.582 | 9.955 | 1.375 | 10.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.19 | 27.19 | 27.19 | 27.19 | 27.19 | 30.553 | 30.927 | 31.295 | 27.19 | 27.19 | 27.19 | 30.264 | 27.19 | 30.69 | 30.69 | 34.18 | 45.19 | 45.19 | 48.69 | 52.204 | 48.69 | 48.69 | 48.69 | 50.619 | 48.69 | 48.69 | 48.69 | 158.567 | 158.791 | 172.015 | 172.239 | 174.597 | 30.878 | 29.252 | 29.506 | 31.187 | 30.012 | 30.265 | 32.335 | 32.494 | 31.124 | 31.394 | 31.532 | 31.785 | 32.038 | 32.291 | 32.781 | 33.222 | 33.461 | 33.733 | 34.057 | 33.888 | 34.527 | 35.202 | 35.318 | 35.801 | 41.685 | 36.766 | 37.424 | 38.944 | 1.941 | 2.036 | 2.132 | 2.472 | 2.576 | 2.68 | 2.785 | 4.148 | 4.293 | 4.628 | 4.868 | 5.013 | 5.262 | 5.606 | 5.855 | 6.103 | 6.352 | 6.506 | 6.85 | 7.1 | 7.347 | 7.586 | 7.835 | 7.999 | 9.332 | 9.594 | 9.985 | 8.169 | 8.422 | 8.625 | 8.849 | 9.154 | 9.582 | 9.955 | 1.375 | 10.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 1.8 | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.729 | 0 | 0 | 0 | -1.8 | 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 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.747 | 0.107 | 0.107 | 0.107 | 0.107 | 0 | 0 | 0 | 0.104 | 0.104 | 0.104 | 0 | 0.098 | 0.041 | 0.041 | 0 | 0.041 | 0.041 | 0.041 | 0 | 0.129 | 0.129 | 0.129 | -1.8 | 1.929 | 1.929 | 1.929 | 0.129 | 2.002 | 1.935 | 1.935 | 0 | 0 | 1.879 | 0.078 | 0 | 1.5 | 1.676 | 0 | 0 | 0 | 0 | 0.132 | 0.148 | 0.157 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0.386 | 0.363 | 0 | 5.582 | 5.773 | 5.955 | 6.136 | 6.316 | 6.497 | 6.677 | 6.857 | 0.603 | 0.75 | 0.647 | 0.658 | 0.697 | 0 | 0.095 | 0.095 | 0 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.085 | 0.085 | 0 | 0.085 | 0.085 | 0.085 | 0.085 | 0 | 0 | 0 | 8.936 | 0 | 3.297 | 3.499 | 3.698 | 4.136 | 4.5 | 4.9 | 5.4 | 6 | 3.7 | 2.8 | 2.2 | 2 | 2.1 | 2 | 1.9 | 3.4 | 3.7 | 3.8 | 5.4 | 3.7 | 2.7 | 2.1 | 2.1 | 1.9 | 1.8 | 1.8 | 1.7 | 1.8 | 1.6 | 1.5 | 1.3 | 1.1 | 0.8 | 0.9 | 0.8 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0 | 0 |
Total Non-Current Assets
| 44.337 | 33.611 | 33.523 | 33.934 | 34.323 | 34.491 | 34.922 | 35.042 | 34.627 | 34.982 | 33.342 | 33.815 | 33.646 | 36.945 | 37.566 | 37.995 | 52.845 | 52.409 | 56.586 | 56.235 | 56.738 | 57.879 | 58.726 | 56.73 | 57.318 | 58.097 | 60.404 | 170.868 | 172.101 | 186.019 | 186.585 | 187.789 | 42.233 | 42.424 | 40.976 | 42.648 | 43.376 | 43.676 | 43.571 | 43.029 | 41.84 | 41.995 | 41.88 | 41.906 | 41.009 | 39.803 | 39.912 | 40.427 | 41.027 | 41.731 | 42.504 | 43.31 | 44.066 | 45.187 | 46.176 | 46.996 | 52.609 | 53.32 | 54.162 | 56.388 | 20.092 | 20.903 | 21.644 | 22.717 | 23.625 | 17.317 | 18.127 | 21.236 | 22.024 | 21.88 | 20.419 | 19.076 | 15.891 | 13.556 | 12.058 | 11.847 | 11.471 | 11.389 | 11.28 | 11.264 | 9.519 | 8.699 | 8.888 | 8.996 | 10.39 | 10.747 | 11.099 | 9.373 | 9.545 | 9.786 | 9.963 | 10.141 | 10.666 | 10.932 | 11.279 | 11.756 | 4.287 | 4.572 | 4.864 | 5.393 | 5.8 | 6.4 | 6.9 | 7.1 | 8.8 | 3.1 | 2.5 | 2.4 | 2.5 | 2.4 | 2.4 | 3.9 | 4.2 | 4.3 | 6 | 4.9 | 4 | 2.9 | 2.9 | 3 | 4 | 4 | 3.5 | 3.6 | 3.6 | 3.5 | 3.3 | 3.1 | 2.9 | 2.8 | 2.7 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 2.6 | 2.5 | 1.4 | 0.6 | 0.4 |
Total Assets
| 823.179 | 845.586 | 868.847 | 465.627 | 280.256 | 299.311 | 324.519 | 352.735 | 369.226 | 402.961 | 424.041 | 444.654 | 460.201 | 204.551 | 219.065 | 235.838 | 255.77 | 261.401 | 112.504 | 122.933 | 131.841 | 142.244 | 147.577 | 155.809 | 168.287 | 178.377 | 191.376 | 315.624 | 319.418 | 346.071 | 360.048 | 383.358 | 251.947 | 271.206 | 301.931 | 337.584 | 352.632 | 383.217 | 407.7 | 248.014 | 271.665 | 297.592 | 318.699 | 347.095 | 180.955 | 196.233 | 224.365 | 125.541 | 119.837 | 122.129 | 136.74 | 97.994 | 108.448 | 118.476 | 92.404 | 109.943 | 111.809 | 121.571 | 132.445 | 140.364 | 48.102 | 54.412 | 63.483 | 69.793 | 79.186 | 86.343 | 40.804 | 37.648 | 43.405 | 49.209 | 54.344 | 61.48 | 64.054 | 68.549 | 73.308 | 36.452 | 40.064 | 44.478 | 40.174 | 45.804 | 46.134 | 48.9 | 52.331 | 31.305 | 35.172 | 28.782 | 32.02 | 35.233 | 38.69 | 42.264 | 47.725 | 53.485 | 46.578 | 53.344 | 58.048 | 63.563 | 53.854 | 21.518 | 24.564 | 19.883 | 23.4 | 16.5 | 19.7 | 22.7 | 25.1 | 9.8 | 11.6 | 9.8 | 11.5 | 13.4 | 15 | 17.2 | 19.3 | 11.7 | 16.1 | 18.5 | 11.7 | 14.9 | 18 | 20.7 | 25.3 | 27.8 | 30.7 | 33.1 | 17.2 | 19.2 | 21 | 24.4 | 25.9 | 27 | 28 | 28.4 | 29.8 | 13.2 | 12.7 | 13.5 | 15.2 | 15.6 | 11.8 | 13.2 | 13 | 14.6 | 3.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.114 | 3.802 | 3.234 | 3.494 | 3.586 | 0.881 | 3.374 | 3.34 | 2.272 | 0.902 | 1.019 | 1.228 | 0.836 | 0.685 | 0.997 | 1.048 | 0.568 | 0.95 | 1.609 | 1.174 | 0.666 | 1.016 | 1.105 | 1.069 | 2.311 | 2.942 | 0.508 | 1.715 | 1.278 | 1.975 | 2.66 | 1.74 | 1.019 | 0.706 | 2.637 | 1.506 | 1.217 | 2.02 | 3.071 | 2.603 | 1.72 | 1.187 | 3.414 | 2.243 | 1.982 | 2.069 | 2.451 | 0.745 | 1.281 | 0.395 | 0.535 | 0.935 | 0.457 | 0.514 | 0.738 | 0.931 | 0.741 | 1.073 | 1.617 | 1.445 | 4.11 | 4.332 | 4.455 | 5.111 | 1.406 | 1.329 | 1.88 | 0.75 | 1.023 | 0.888 | 1.018 | 2.552 | 0.831 | 0.661 | 0.599 | 1.141 | 0.477 | 0.617 | 1.136 | 1.752 | 0.65 | 0.308 | 0.427 | 0.476 | 0.259 | 0.187 | 0.349 | 0.836 | 0.497 | 0.592 | 0.258 | 1.13 | 0.873 | 0.613 | 0.382 | 0.902 | 0.722 | 0.256 | 0.362 | 0.575 | 0.1 | 0.1 | 0.7 | 0.4 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.7 | 0.8 | 1.1 | 0.8 | 0.8 | 0.6 | 0.9 | 0.7 | 0.5 | 0.6 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.5 | 0.8 | 0.4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.379 | 3.178 | 1.644 | 3.228 | 3.094 | 3.06 | 1.493 | 2.89 | 2.876 | 2.85 | 3.604 | 3.492 | 2.732 | 2.662 | 2.744 | 2.654 | 2.526 | 2.64 | 3.364 | 3.888 | 4.506 | 5.076 | 5.266 | 4.526 | 0 | 0 | 0 | 6.566 | 0 | 0 | 0 | 0 | 4.378 | 4.36 | 0 | 4.418 | 0 | 0 | 2.657 | 2.592 | 0 | 0 | 0 | 0 | 0 | 0 | 5.63 | 5.592 | 5.693 | 5.629 | 5.652 | 6.355 | 4.091 | 5 | 3.333 | 1.929 | 13.306 | 13.222 | 14.253 | 2.156 | 0.229 | 0.221 | 0.213 | 0.218 | 0.166 | 0.164 | 0.162 | 0.276 | 0 | 0.576 | 0.546 | 0.478 | 0 | 0 | -2.858 | 0.217 | 0 | 0 | 0 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.125 | 0.2 | 0.275 | 0.294 | 0.294 | 0.294 | 0.294 | 1 | 0.8 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 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 |
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 | 0 | 0 | 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 | 0 | 0 | 18.471 | 12.257 | 0 | 0 | 11.425 | 0 | 0 | 12 | 10.253 | 7.851 | 7.023 | 8.459 | 8.007 | 6.467 | 5.648 | 6.499 | 6.419 | 5.41 | 5.474 | 2.481 | 4.926 | 0 | 0 | 12.889 | 0 | 0 | 0 | 0 | 8.855 | 10.577 | 0 | 19.898 | 0 | 0 | 12.763 | 16.704 | 0 | 0 | 0 | 0 | 0 | 0 | 9.692 | 10.96 | 0 | 0 | 0 | 0 | 5.966 | 4.416 | 4.2 | 4.936 | 5.056 | 5.285 | 5.144 | 5.191 | 5.366 | 5.279 | 5.025 | 4.931 | 5.043 | 5.132 | 1.093 | 4.846 | 4.123 | 3.786 | 6.04 | 4.38 | 4.553 | 2.619 | 2.847 | 10,000 | 0.012 | 0.025 | 0.037 | 0.012 | 0.133 | 0.257 | 0.382 | 1.456 | 0.51 | 1.523 | 1.535 | 0.498 | 1.008 | 1.636 | 1.648 | 1.66 | 1.623 | 1.623 | 1.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.6 | 20.678 | 21.413 | 24.403 | 21.156 | 11.705 | 10.352 | 12.38 | 11.139 | 26.197 | 9.937 | 11.808 | 10.608 | 11.141 | 13.236 | 10.504 | 9.106 | 7.251 | 5.959 | 6.581 | 6.716 | 5.417 | 5.618 | 7.007 | 9.614 | 17.04 | 23.504 | 19.455 | 23.637 | 26.813 | 24.364 | 33.483 | 13.233 | 14.937 | 22.67 | 24.316 | 22.418 | 24.671 | 15.42 | 19.296 | 19.894 | 20.015 | 16.093 | 18.107 | 14.813 | 10.434 | 10.249 | 11.348 | 8.157 | 6.555 | 6.359 | 7.008 | 6.23 | 4.895 | 4.849 | 17.348 | 4.178 | 4.134 | 3.81 | 5.615 | 4.402 | 3.024 | 4.359 | -4,922.555 | 11.81 | 13.53 | 8.344 | 7.53 | 3.617 | 3.216 | 2.604 | 2.675 | 2.847 | 3.316 | 2.858 | 2.335 | 3.096 | 2.935 | 3.424 | 3.342 | 3.029 | 2.764 | 2.132 | 1.453 | 2.396 | 2.154 | 1.904 | 2.099 | 2.119 | 2.886 | 3.12 | 2.733 | 2.414 | 2.815 | 1.78 | 4.221 | 2.076 | 1.429 | 1.652 | 1.332 | 0.9 | 1.5 | 1.4 | 1.9 | 1.8 | 0.8 | 1.2 | 1.8 | 2 | 1.1 | 1.1 | 1.3 | 1 | 1.2 | 1.6 | 1.7 | 1 | 1 | 1.6 | 1.8 | 3.4 | 2.8 | 3 | 2.9 | 2.3 | 2.2 | 2.4 | 2.8 | 3.3 | 3.2 | 2.8 | 2.4 | 2.5 | 2.3 | 1.6 | 1.7 | 2.6 | 1.7 | 1.5 | 2.5 | 1.3 | 1.7 | 0.5 |
Total Current Liabilities
| 32.093 | 27.658 | 26.291 | 31.125 | 27.836 | 15.646 | 15.219 | 18.61 | 16.287 | 29.949 | 14.56 | 16.528 | 14.176 | 14.488 | 16.977 | 14.206 | 12.2 | 10.841 | 10.932 | 11.643 | 11.888 | 11.509 | 11.989 | 12.602 | 16.851 | 19.982 | 24.012 | 27.736 | 24.915 | 28.788 | 27.024 | 35.223 | 18.63 | 20.003 | 25.307 | 30.24 | 23.635 | 26.691 | 21.148 | 24.491 | 21.614 | 21.202 | 19.507 | 20.35 | 16.795 | 12.503 | 18.33 | 17.685 | 15.131 | 12.579 | 12.546 | 14.298 | 10.778 | 10.409 | 8.92 | 20.208 | 23.281 | 23.714 | 24.824 | 14.407 | 14.107 | 12.856 | 14.052 | 14.102 | 18.424 | 20.156 | 11.479 | 9.833 | 8.762 | 8.465 | 10.208 | 10.084 | 8.231 | 6.595 | 6.513 | 3.693 | 3.586 | 3.577 | 4.598 | 5.451 | 3.812 | 3.329 | 2.941 | 3.385 | 3.166 | 3.864 | 3.788 | 3.433 | 3.623 | 5.114 | 5.027 | 5.523 | 4.96 | 5.175 | 3.984 | 5.398 | 3.092 | 1.979 | 2.308 | 2.201 | 2 | 2.4 | 3.1 | 3.3 | 2.8 | 1.9 | 2.2 | 2.8 | 2.3 | 1.4 | 1.4 | 1.6 | 1.1 | 1.4 | 1.8 | 2.4 | 1.8 | 2.1 | 2.4 | 2.6 | 4 | 3.7 | 3.7 | 3.4 | 2.9 | 2.5 | 2.7 | 3.1 | 3.4 | 3.4 | 2.8 | 2.8 | 2.8 | 2.8 | 2.1 | 2.1 | 3.1 | 2.5 | 1.9 | 2.5 | 1.3 | 1.7 | 0.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.708 | 0.796 | 0.47 | 0.928 | 1.299 | 1.725 | 2.157 | 2.588 | 2.19 | 2.586 | 0.841 | 1.296 | 1.713 | 1.446 | 1.764 | 2.154 | 2.545 | 1.72 | 2.106 | 1.713 | 1.482 | 1.867 | 2.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 0.443 | 4.426 | 5.746 | 7.326 | 8.608 | 9.89 | 0 | 0 | 10.623 | 0 | 8.889 | 0 | 0 | 0 | 11.684 | 0 | 0 | 0.157 | 0.826 | 0.787 | 0.848 | 0.908 | 4.588 | 0 | 0 | 4.516 | 4.165 | 0 | 0 | 2.004 | 1.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.119 | 0.196 | 0.269 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.465 | 0 | 0 | 30.92 | 32.057 | 33.138 | 34.191 | 35.246 | 36.227 | 36.861 | 36,488.713 | 35.925 | 35.725 | 0.103 | 0 | 43.887 | 44.759 | 42.984 | 45,069.123 | 45.034 | 46.831 | 46.602 | 0 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0.207 | 0.332 | 0 | 0.154 | 1.924 | 2.309 | 2,693.4 | 3.078 | 3.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36,488.713 | -35.925 | -35.725 | -0.103 | 0 | 0 | 0 | -42.984 | -45,069.123 | 0 | 0 | -46.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.473 | 3.473 | 3.473 | 4.403 | 4.403 | 4.403 | 4.403 | 5.333 | 5.333 | 5.333 | 10.539 | 7.354 | 7.6 | 6.335 | 6.158 | 10.121 | 11.05 | 10.396 | 15.763 | 15.551 | 17.091 | 19.242 | 20.296 | 19.147 | 23.302 | 30.348 | 33.282 | 51.519 | 75.351 | 85.826 | 85.188 | 82.704 | 16.225 | 16.494 | 16.592 | 17.239 | 10.37 | 10.648 | 11 | 11.863 | 10.679 | 11.075 | 7.346 | 6.95 | 6.987 | 6.193 | 6.668 | 6.336 | 6.365 | 6.394 | 6.418 | 14.974 | 16.996 | 5.439 | 17.699 | 5.591 | 5.587 | 5.798 | 6.024 | 6.315 | 0.989 | 1.026 | 0.898 | 0.243 | 0.212 | 0.181 | 0.151 | -4.218 | 4.702 | 4.816 | 0 | 45.069 | 3.09 | 2.324 | 0 | 10 | 1.791 | 1.852 | 1.914 | 1.945 | 0.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0.456 | 0 | 0 | 0 | 2.693 | 0 | 0 | 3.848 | 4.233 | 2.615 | 2.769 | 2.923 | 0 | 0 | 0 | 0.1 | -0.05 | 0.4 | 0 | 0 | -0.1 | 1.5 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 2.4 | 2.5 | 5.2 |
Total Non-Current Liabilities
| 5.181 | 4.269 | 3.943 | 5.331 | 5.702 | 6.128 | 6.56 | 7.921 | 7.523 | 7.919 | 11.38 | 8.65 | 9.313 | 7.781 | 7.922 | 12.275 | 13.595 | 12.116 | 17.869 | 17.264 | 18.573 | 21.109 | 22.895 | 19.147 | 23.302 | 30.348 | 33.282 | 51.519 | 75.351 | 85.826 | 85.188 | 82.704 | 16.225 | 16.494 | 16.592 | 17.239 | 10.37 | 10.648 | 11 | 11.863 | 10.679 | 11.075 | 7.346 | 6.95 | 7.415 | 6.636 | 11.094 | 12.082 | 13.691 | 15.002 | 16.308 | 14.974 | 16.996 | 16.062 | 17.699 | 14.48 | 36.507 | 37.855 | 39.162 | 52.19 | 36.235 | 37.253 | 37.641 | 37.558 | 36.923 | 36.754 | 1.162 | 46.859 | 48.589 | 49.575 | 47.501 | 49.234 | 48.123 | 49.154 | 48.607 | 11.87 | 11.791 | 11.852 | 1.914 | 1.945 | 0.343 | 0.565 | 0.809 | 1.932 | 0.083 | 0.207 | 0.332 | 0.456 | 0.154 | 1.924 | 2.309 | 2.693 | 3.078 | 3.463 | 3.848 | 4.233 | 2.661 | 2.888 | 3.119 | 0.269 | 0.4 | 0.4 | 0.6 | 0.6 | 1.2 | 0.8 | 0.8 | 0.7 | 1.5 | 0.3 | -0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0 | 0.1 | 0.3 | 0.5 | 0.5 | 0.4 | 0.5 | 0.8 | 0.4 | 2.3 | 2.4 | 2.5 | 5.2 |
Total Liabilities
| 37.274 | 31.927 | 30.234 | 36.456 | 33.538 | 21.774 | 21.779 | 26.531 | 23.81 | 37.868 | 25.94 | 25.178 | 23.489 | 22.269 | 24.899 | 26.481 | 25.795 | 22.957 | 28.801 | 28.907 | 30.461 | 32.618 | 34.884 | 31.749 | 40.153 | 50.33 | 57.294 | 79.255 | 100.266 | 114.614 | 112.212 | 117.927 | 34.855 | 36.497 | 41.899 | 47.479 | 34.005 | 37.339 | 32.148 | 36.354 | 32.293 | 32.277 | 26.853 | 27.3 | 24.21 | 19.139 | 29.424 | 29.767 | 28.822 | 27.581 | 28.854 | 29.272 | 27.774 | 26.471 | 26.619 | 34.688 | 59.788 | 61.569 | 63.986 | 66.597 | 50.342 | 50.109 | 51.693 | 51.66 | 55.348 | 56.909 | 12.641 | 56.692 | 57.351 | 58.041 | 57.708 | 59.319 | 56.355 | 55.75 | 55.12 | 15.563 | 15.376 | 15.429 | 6.512 | 7.396 | 4.155 | 3.329 | 2.941 | 3.385 | 3.248 | 4.071 | 4.12 | 3.889 | 3.777 | 7.038 | 7.335 | 8.216 | 8.038 | 8.639 | 7.832 | 9.631 | 5.753 | 4.867 | 5.427 | 2.47 | 2.4 | 2.8 | 3.7 | 3.9 | 4 | 2.7 | 3 | 3.5 | 3.8 | 1.4 | 1.3 | 1.6 | 1.3 | 1.5 | 1.9 | 2.5 | 2 | 2.3 | 2.8 | 3.1 | 4.5 | 4.1 | 4.2 | 4 | 2.9 | 2.5 | 2.7 | 3.1 | 3.4 | 3.4 | 2.8 | 2.9 | 2.8 | 2.8 | 2.1 | 2.1 | 3.1 | 2.5 | 1.9 | 4.8 | 3.7 | 4.2 | 5.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.5 | 0.5 | 0.8 | 1.7 | 1.7 | 0 | 0 | 0 | 0 |
Common Stock
| 0.066 | 0.066 | 0.066 | 0.056 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.047 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.018 | 0.017 | 0.016 | 0.015 | 0.013 | 0.012 | 0.169 | 0.157 | 0.143 | 0.139 | 0.132 | 0.127 | 0.124 | 0.121 | 0.101 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.098 | 0.09 | 0.089 | 0.089 | 0.089 | 0.089 | 0.081 | 0.081 | 0.081 | 0.064 | 0.061 | 0.059 | 0.059 | 0.044 | 0.044 | 0.044 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.006 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.065 | 0.065 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.057 | 0.057 | 0.057 | 0.057 | 0.055 | 0.05 | 0.05 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,508.132 | -1,466.011 | -1,430.169 | -1,397.361 | -1,354.055 | -1,315.795 | -1,285.293 | -1,255.932 | -1,229.445 | -1,202.661 | -1,166.657 | -1,143.607 | -1,123.459 | -1,103.007 | -1,089.634 | -1,073.096 | -1,051.196 | -1,036.972 | -1,025.941 | -1,013.316 | -1,002.869 | -991.456 | -979.677 | -962.438 | -953.036 | -945.792 | -929.388 | -812.517 | -808.676 | -782.313 | -753.747 | -719.486 | -687.179 | -657.581 | -625.629 | -590.956 | -558.272 | -526.292 | -493.933 | -463.759 | -431.937 | -403.856 | -375.582 | -345.679 | -323.617 | -300.477 | -281.461 | -264.129 | -247.322 | -232.295 | -218.522 | -205.006 | -192.274 | -180.502 | -170.266 | -160.207 | -182.868 | -173.781 | -164.256 | -157.674 | -144.731 | -137.557 | -128.853 | -121.149 | -113.696 | -106.04 | -95.779 | -277.885 | -272.631 | -267.378 | -261.873 | -256.246 | -250.034 | -244.514 | -238.843 | -235.872 | -231.893 | -227.378 | -222.644 | -217.776 | -214.078 | -210.38 | -206.482 | -204.572 | -200.564 | -198.448 | -195.265 | -191.903 | -188.428 | -188.151 | -182.987 | -178.073 | -171.218 | -164.994 | -159.324 | -155.32 | -141.826 | -138.193 | -135.469 | -133.345 | -129.7 | -127.1 | -124.8 | -122 | -119.7 | -73 | -71.7 | -70.2 | -68.8 | -60.7 | -59.1 | -57.1 | -54.8 | -52.5 | -48.2 | -46.3 | -46.2 | -43.1 | -40.5 | -38.1 | -33.7 | -30.7 | -28.4 | -26.5 | -24.3 | -22 | -20.4 | -17.4 | -16.3 | -15.1 | -12.6 | -13.2 | -11.7 | -10.5 | -9.5 | -8.7 | -8 | -7 | -7.3 | -6 | -4.9 | -3.7 | -2.9 |
Accumulated Other Comprehensive Income/Loss
| 5.288 | 1.78 | 2.244 | 3.308 | 2.135 | 2.072 | 2.123 | 1.26 | -0.112 | -0.417 | 0.112 | 1.894 | 2.548 | 2.592 | 2.587 | 2.589 | 2.608 | 2.594 | 2.597 | 2.619 | 2.635 | 2.638 | 2.602 | 2.583 | 2.582 | 2.59 | 2.559 | 2.564 | 2.588 | 2.577 | 2.562 | 2.541 | 2.61 | 2.723 | 2.687 | 2.307 | 2.56 | 2.436 | 2.616 | 2.59 | 2.624 | 2.748 | 2.67 | 2.668 | 2.686 | 2.548 | 2.689 | 2.745 | 2.775 | 2.722 | 2.762 | 2.652 | 2.654 | 2.774 | 2.76 | 2.751 | 2.796 | 2.658 | 2.663 | 2.546 | 2.593 | 2.591 | 2.594 | 2.606 | 2.569 | 2.355 | 2.508 | 0.07 | -6.26 | -5.976 | -5.559 | -5.369 | -5.155 | -6.107 | -5.866 | -1.225 | -1.4 | -1.251 | -1.372 | -1.493 | -0.782 | -0.851 | -0.228 | -0.989 | -1.058 | -4.603 | -4.5 | -4.394 | -4.3 | -4.211 | -4.102 | -3.958 | -4.08 | -4.08 | -4.216 | -4.08 | -3.845 | -3.726 | -3.59 | -3.454 | -3.3 | -3.1 | -3 | -2.9 | -4.2 | -2.8 | -2.8 | -2.7 | -2.7 | -2.6 | -2.6 | -2.5 | -2.3 | -2.3 | -2.3 | -3.2 | -3 | -3 | -3 | -3 | -3.3 | -3.3 | -3.3 | -3.3 | -2.7 | -2.7 | -2.7 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 | -1.2 | -1.2 | -1.2 | -1.2 | -0.7 | -0.7 | -0.5 | -0.2 | -0.1 |
Other Total Stockholders Equity
| 2,288.683 | 2,277.824 | 2,266.472 | 1,823.168 | 1,598.591 | 1,591.213 | 1,585.863 | 1,580.829 | 1,574.926 | 1,568.124 | 1,564.599 | 1,561.142 | 1,557.576 | 1,282.657 | 1,281.173 | 1,279.824 | 1,278.523 | 1,272.783 | 1,107.029 | 1,104.706 | 1,101.598 | 1,098.429 | 1,089.755 | 1,083.903 | 1,078.419 | 1,071.092 | 1,060.768 | 1,046.183 | 1,025.108 | 1,011.066 | 998.897 | 982.255 | 901.56 | 889.468 | 882.875 | 878.655 | 874.24 | 869.635 | 866.771 | 672.739 | 668.596 | 666.334 | 664.669 | 662.717 | 477.595 | 474.942 | 473.632 | 357.094 | 335.501 | 324.062 | 323.587 | 271.032 | 270.25 | 269.689 | 233.259 | 232.679 | 232.061 | 231.093 | 230.02 | 228.863 | 139.882 | 139.253 | 138.034 | -2,466.459 | 134.949 | 133.102 | 121.419 | 51.785 | 264.871 | 264.448 | 263.992 | 258.333 | 257.66 | 257.238 | 256.958 | 257.912 | 257.907 | 257.605 | 257.605 | 257.602 | 256.764 | 256.728 | 256.025 | 233.416 | 233.48 | 223.099 | 223.104 | 223.187 | 223.28 | 223.317 | 223.317 | 223.282 | 209.701 | 209.642 | 209.483 | 209.195 | 189.872 | 154.793 | 154.556 | 150.71 | 150.7 | 143.9 | 143.8 | 143.7 | 145 | 82.9 | 83.1 | 79.2 | 79.2 | 75.3 | 75.4 | 75.2 | 75.1 | 65 | 64.7 | 65.5 | 58.9 | 58.7 | 58.7 | 58.7 | 57.8 | 57.7 | 58.2 | 58.9 | 41.3 | 41.4 | 41.3 | 38.3 | 38.3 | 38.2 | 37.2 | 38 | 38 | 22.3 | 20.8 | 20.8 | 20.5 | 19.6 | 16.2 | 15.1 | 14.7 | 14.3 | 0.5 |
Total Shareholders Equity
| 785.905 | 813.659 | 838.613 | 429.171 | 246.718 | 277.537 | 302.74 | 326.204 | 345.416 | 365.093 | 398.101 | 419.476 | 436.712 | 182.282 | 194.166 | 209.357 | 229.975 | 238.444 | 83.703 | 94.026 | 101.38 | 109.626 | 112.693 | 124.06 | 128.134 | 128.047 | 134.082 | 236.369 | 219.152 | 231.457 | 247.836 | 265.431 | 217.092 | 234.709 | 260.032 | 290.105 | 318.627 | 345.878 | 375.552 | 211.66 | 239.372 | 265.315 | 291.846 | 319.795 | 156.745 | 177.094 | 194.941 | 95.774 | 91.015 | 94.548 | 107.886 | 68.722 | 80.674 | 92.005 | 65.785 | 75.255 | 52.021 | 60.002 | 68.459 | 73.767 | -2.24 | 4.303 | 11.79 | 18.134 | 23.838 | 29.433 | 28.163 | -19.044 | -13.947 | -8.831 | -3.365 | 2.161 | 7.7 | 12.799 | 18.189 | 20.889 | 24.688 | 29.05 | 33.663 | 38.408 | 41.979 | 45.571 | 49.39 | 27.92 | 31.923 | 24.711 | 27.9 | 31.344 | 34.913 | 35.226 | 40.39 | 45.269 | 38.54 | 44.706 | 50.216 | 53.932 | 48.101 | 16.651 | 19.137 | 17.413 | 21 | 13.7 | 16 | 18.8 | 21.1 | 7.1 | 8.6 | 6.3 | 7.7 | 12 | 13.7 | 15.6 | 18 | 10.2 | 14.2 | 16 | 9.7 | 12.6 | 15.2 | 17.6 | 20.8 | 23.7 | 26.5 | 29.1 | 14.3 | 16.7 | 18.2 | 20.9 | 22 | 23.1 | 24.6 | 24.8 | 26.3 | 10.4 | 10.6 | 11.4 | 12.1 | 13.1 | 9.9 | 8.4 | 9.3 | 10.4 | -2.5 |
Total Equity
| 785.905 | 813.659 | 838.613 | 429.171 | 246.718 | 277.537 | 302.74 | 326.204 | 345.416 | 365.093 | 398.101 | 419.476 | 436.712 | 182.282 | 194.166 | 209.357 | 229.975 | 238.444 | 83.703 | 94.026 | 101.38 | 109.626 | 112.693 | 124.06 | 128.134 | 128.047 | 134.082 | 236.369 | 219.152 | 231.457 | 247.836 | 265.431 | 217.092 | 234.709 | 260.032 | 290.105 | 318.627 | 345.878 | 375.552 | 211.66 | 239.372 | 265.315 | 291.846 | 319.795 | 156.745 | 177.094 | 194.941 | 95.774 | 91.015 | 94.548 | 107.886 | 68.722 | 80.674 | 92.005 | 65.785 | 75.255 | 52.021 | 60.002 | 68.459 | 73.767 | -2.24 | 4.303 | 11.79 | 18.134 | 23.838 | 29.433 | 28.163 | -19.044 | -13.947 | -8.831 | -3.365 | 2.161 | 7.7 | 12.799 | 18.189 | 20.889 | 24.688 | 29.05 | 33.663 | 38.408 | 41.979 | 45.571 | 49.39 | 27.92 | 31.923 | 24.711 | 27.9 | 31.344 | 34.913 | 35.226 | 40.39 | 45.269 | 38.54 | 44.706 | 50.216 | 53.932 | 48.101 | 16.651 | 19.137 | 17.413 | 21 | 13.7 | 16 | 18.8 | 21.1 | 7.1 | 8.6 | 6.3 | 7.7 | 12 | 13.7 | 15.6 | 18 | 10.2 | 14.2 | 16 | 9.7 | 12.6 | 15.2 | 17.6 | 20.8 | 23.7 | 26.5 | 29.1 | 14.3 | 16.7 | 18.3 | 21.3 | 22.5 | 23.6 | 25.2 | 25.5 | 27 | 10.4 | 10.6 | 11.4 | 12.1 | 13.1 | 9.9 | 8.4 | 9.3 | 10.4 | -2.5 |
Total Liabilities & Shareholders Equity
| 823.179 | 845.586 | 868.847 | 465.627 | 280.256 | 299.311 | 324.519 | 352.735 | 369.226 | 402.961 | 424.041 | 444.654 | 460.201 | 204.551 | 219.065 | 235.838 | 255.77 | 261.401 | 112.504 | 122.933 | 131.841 | 142.244 | 147.577 | 155.809 | 168.287 | 178.377 | 191.376 | 315.624 | 319.418 | 346.071 | 360.048 | 383.358 | 251.947 | 271.206 | 301.931 | 337.584 | 352.632 | 383.217 | 407.7 | 248.014 | 271.665 | 297.592 | 318.699 | 347.095 | 180.955 | 196.233 | 224.365 | 125.541 | 119.837 | 122.129 | 136.74 | 97.994 | 108.448 | 118.476 | 92.404 | 109.943 | 111.809 | 121.571 | 132.445 | 140.364 | 48.102 | 54.412 | 63.483 | 69.793 | 79.186 | 86.343 | 40.804 | 37.648 | 43.405 | 49.209 | 54.344 | 61.48 | 64.054 | 68.549 | 73.308 | 36.452 | 40.064 | 44.478 | 40.174 | 45.804 | 46.134 | 48.9 | 52.331 | 31.305 | 35.172 | 28.782 | 32.02 | 35.233 | 38.69 | 42.264 | 47.725 | 53.485 | 46.578 | 53.344 | 58.048 | 63.563 | 53.854 | 21.518 | 24.564 | 19.883 | 23.4 | 16.5 | 19.7 | 22.7 | 25.1 | 9.8 | 11.6 | 9.8 | 11.5 | 13.4 | 15 | 17.2 | 19.3 | 11.7 | 16.1 | 18.5 | 11.7 | 14.9 | 18 | 20.7 | 25.3 | 27.8 | 30.7 | 33.1 | 17.2 | 19.2 | 21 | 24.4 | 25.9 | 27 | 28 | 28.4 | 29.8 | 13.2 | 12.7 | 13.5 | 15.2 | 15.6 | 11.8 | 13.2 | 13 | 14.6 | 3.2 |