Clearfield, Inc.
NASDAQ:CLFD
34.2 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q3 | 1991 Q2 | 1990 Q2 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 16,167 | 25.624 | 15.818 | 34.484 | 37.827 | 31.385 | 137.081 | 30.313 | 16.65 | 14.192 | 13.923 | 12.682 | 13.216 | 21.305 | 22.339 | 19.151 | 16.45 | 9.279 | 8.576 | 10.587 | 10.082 | 6.031 | 7.906 | 15.358 | 8.548 | 9.288 | 9.141 | 20.453 | 18.536 | 19.748 | 22.483 | 22.058 | 28.014 | 24.588 | 20.551 | 20.699 | 18.071 | 17.161 | 17.061 | 17.174 | 18.191 | 18.241 | 17.127 | 17.734 | 9.808 | 6.867 | 6.814 | 6.136 | 5.678 | 5.981 | 6.653 | 7.375 | 11.281 | 8.229 | 7.4 | 6.972 | 5.286 | 4.886 | 3.996 | 4.375 | 4.732 | 3.77 | 3.134 | 7.61 | 4.334 | 3.263 | 2.717 | 1.158 | 0 | 6.509 | 6.763 | 7.014 | 6.804 | 8.144 | 8.948 | 7.929 | 8.881 | 10.052 | 10.813 | 11.773 | 12.363 | 13.043 | 13.545 | 15.04 | 16.653 | 18.309 | 22.236 | 27.721 | 28.967 | 30.121 | 31.606 | 32.813 | 33.884 | 35.469 | 21.225 | 38.294 | 39.281 | 20.024 | 5.942 | 1.7 | 2.1 | 1.9 | 2.8 | 3.532 | 4.2 | 4.7 | 5.2 | 5.6 | 3.2 | 3.4 | 3.9 | 4.3 | 4.5 | 3.8 | 2.3 | 2.2 | 1.9 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.1 | 0 | 0.2 | 0.5 | 0.1 | 0.4 | 0.1 | 1.3 |
Short Term Investments
| 114,825 | 98.195 | 127.089 | 128.352 | 130.286 | 130.726 | 19.984 | 117.538 | 5.802 | 3.894 | 0.739 | 10.373 | 10.374 | 10.865 | 9.958 | 9.126 | 10.583 | 11.094 | 14.709 | 14.523 | 13.524 | 14.638 | 17.048 | 8.49 | 8.93 | 8.486 | 6.285 | 5.385 | 5.937 | 5.737 | 5.813 | 7.93 | 5.527 | 7.392 | 8.394 | 8.746 | 7.925 | 7.945 | 7.858 | 6.894 | 6.632 | 7.027 | 5.981 | 3.34 | 5.992 | 8.039 | 8.443 | 10.003 | 9.107 | 5.837 | 4.282 | 3.878 | 1.849 | 3.141 | 2.55 | 2.166 | 1.765 | 1.346 | 1.106 | 1.154 | 2.109 | 2.458 | 3.081 | 0 | 0 | 0 | 0 | 5.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 130,992 | 123.819 | 142.907 | 162.836 | 168.113 | 162.111 | 157.065 | 147.851 | 22.452 | 18.086 | 14.662 | 23.055 | 23.59 | 32.17 | 32.297 | 28.277 | 27.032 | 20.372 | 23.284 | 25.11 | 23.606 | 20.669 | 24.954 | 23.849 | 17.478 | 17.774 | 15.426 | 25.838 | 24.473 | 25.485 | 28.296 | 29.988 | 33.541 | 31.98 | 28.945 | 29.445 | 25.996 | 25.106 | 24.919 | 24.068 | 24.823 | 25.268 | 23.108 | 21.074 | 15.8 | 14.906 | 15.257 | 16.139 | 14.785 | 11.818 | 10.935 | 11.253 | 13.13 | 11.37 | 9.95 | 9.138 | 7.051 | 6.232 | 5.101 | 5.529 | 6.84 | 6.228 | 6.215 | 7.61 | 4.334 | 3.263 | 2.717 | 6.208 | 0 | 6.509 | 6.763 | 7.014 | 6.804 | 8.144 | 8.948 | 7.929 | 8.881 | 10.052 | 10.813 | 11.773 | 12.363 | 13.043 | 13.545 | 15.04 | 16.653 | 18.309 | 22.236 | 27.721 | 28.967 | 30.121 | 31.606 | 32.813 | 33.884 | 35.469 | 36.984 | 38.294 | 39.281 | 20.024 | 5.942 | 1.7 | 2.1 | 1.9 | 2.8 | 3.532 | 4.2 | 4.7 | 5.2 | 5.6 | 3.2 | 3.4 | 3.9 | 4.3 | 4.5 | 3.8 | 2.3 | 2.2 | 1.9 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.1 | 0 | 0.2 | 0.5 | 0.1 | 0.4 | 0.1 | 1.3 |
Net Receivables
| 21,309 | 27.636 | 21.899 | 17.363 | 28.392 | 31.944 | 39.382 | 55.139 | 53.704 | 31.594 | 21.836 | 16.33 | 19.438 | 16.183 | 13.195 | 9.798 | 10.497 | 9.1 | 8.07 | 7.026 | 9.119 | 9.303 | 8.988 | 8.167 | 12.821 | 9.652 | 7.159 | 5.571 | 7.238 | 8.053 | 8.114 | 7.451 | 7.999 | 8.727 | 7.854 | 5.02 | 6.011 | 7.387 | 4.756 | 4.655 | 5.028 | 4.771 | 3.43 | 2.284 | 7.838 | 5.048 | 4.247 | 3.204 | 3.023 | 4.093 | 2.636 | 2.027 | 3.229 | 3.681 | 2.983 | 2.319 | 3.244 | 2.474 | 2.046 | 1.74 | 2.723 | 3.076 | 2.262 | 1.751 | 2.533 | 2.406 | 2.789 | 1.772 | 0 | 2.12 | 1.823 | 1.716 | 2.372 | 2.105 | 1.892 | 1.687 | 1.717 | 1.449 | 1.446 | 1.23 | 1.541 | 1.51 | 1.549 | 1.408 | 1.825 | 1.237 | 0.469 | 0.034 | 0.021 | 0.048 | 0.021 | 0.077 | 0.171 | 0.309 | 0.371 | 0.198 | 0.087 | 0.217 | 0.209 | 0.2 | 0.1 | 0.1 | 0.1 | 0.098 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 | 0.8 | 0.8 | 0.4 | 0.4 | 0.5 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.4 |
Inventory
| 66,766 | 74.869 | 83.985 | 94.613 | 98.055 | 105.003 | 100.838 | 89.705 | 82.208 | 69.341 | 60.918 | 43.574 | 27.524 | 20.979 | 14.627 | 13.688 | 14.409 | 14.882 | 11.688 | 10.63 | 9.013 | 9.424 | 8.274 | 9.626 | 10.05 | 9.688 | 10.879 | 8.14 | 8.454 | 9.339 | 9.971 | 8.715 | 8.373 | 8.106 | 8.103 | 6.944 | 7.183 | 6.734 | 5.164 | 5.359 | 5.39 | 5.299 | 4.856 | 5.127 | 5.627 | 4.966 | 3.742 | 3.626 | 2.972 | 3 | 3.077 | 2.528 | 2.757 | 2.198 | 1.814 | 1.605 | 1.512 | 1.432 | 1.323 | 1.241 | 1.154 | 1.548 | 1.553 | 1.9 | 2.089 | 1.742 | 1.441 | 1.565 | 0 | 1.62 | 1.49 | 1.744 | 1.975 | 2.074 | 1.837 | 1.663 | 1.651 | 1.382 | 1.271 | 1.34 | 1.577 | 1.638 | 1.574 | 2.404 | 2.182 | 2.062 | 1.398 | 0.106 | 0.016 | 0.015 | 0.04 | 0.059 | 0.319 | 0.404 | 0.415 | 0.308 | 0.3 | 0.32 | 0.277 | 0.3 | 0.3 | 0.3 | 0.2 | 0.211 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 0.3 | 0.2 | 0.2 |
Other Current Assets
| 10,528 | 9.878 | 8.641 | 1.806 | 1.695 | 4.084 | 3.655 | 1.45 | 1.758 | 1.05 | 1.601 | 1.085 | 0.954 | 0.652 | 0.718 | 0.45 | 0.585 | 0.603 | 0.688 | 0.825 | 0.769 | 0.884 | 1.254 | 0.653 | 0.742 | 0.698 | 1.07 | 0.939 | 0.979 | 0.869 | 0.975 | 0.977 | 1.199 | 0.752 | 0.582 | 0.556 | 1.564 | 1.951 | 2.971 | 2.758 | 2.793 | 3.827 | 4.897 | 4.955 | 4.366 | 2.732 | 2.056 | 1.841 | 1.965 | 1.516 | 0.455 | 0.229 | 0.17 | 0.254 | 0.899 | 0.126 | 0.129 | 0.214 | 0.313 | 0.217 | 0.181 | 0.16 | 0.218 | 0.183 | 0.115 | 0.196 | 0.246 | 0.168 | 0 | 0.03 | 0.155 | 0.141 | 1.286 | 0.171 | 0.126 | 0.32 | 0.398 | 0.043 | 0.132 | 0.087 | 0.088 | 0.044 | 0.134 | 0.084 | 0.04 | 0.167 | 0.075 | 0.05 | 0.038 | 0.019 | 0.07 | 0.053 | 0.035 | 0.018 | 0.065 | 0.089 | 0.045 | 0.037 | 0.085 | 0 | 0.1 | 0 | 0.1 | 0.062 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.3 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.2 | 0 | 0.2 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0 | 0.1 |
Total Current Assets
| 229,595 | 236.202 | 257.432 | 276.618 | 296.255 | 303.142 | 300.94 | 294.145 | 160.122 | 120.071 | 99.017 | 84.044 | 71.506 | 69.984 | 60.837 | 52.211 | 52.523 | 44.957 | 43.73 | 43.591 | 42.507 | 40.28 | 43.469 | 42.295 | 41.092 | 37.812 | 34.534 | 40.489 | 41.143 | 43.746 | 47.356 | 47.13 | 51.113 | 49.566 | 45.483 | 41.964 | 40.754 | 41.178 | 37.811 | 36.84 | 38.034 | 39.164 | 36.29 | 33.44 | 33.631 | 27.652 | 25.302 | 24.81 | 22.745 | 20.426 | 18.097 | 17.03 | 20.28 | 17.503 | 15.645 | 13.188 | 11.936 | 10.351 | 8.784 | 8.727 | 10.898 | 11.011 | 10.248 | 11.443 | 9.071 | 7.607 | 7.194 | 9.713 | 0 | 10.415 | 10.232 | 10.615 | 12.552 | 12.494 | 12.977 | 11.599 | 12.647 | 13.146 | 13.926 | 14.578 | 15.71 | 16.364 | 16.976 | 19.119 | 20.883 | 21.776 | 24.312 | 28.031 | 29.083 | 30.268 | 31.841 | 33.064 | 34.455 | 36.219 | 37.866 | 38.889 | 39.713 | 20.599 | 6.513 | 2.2 | 2.6 | 2.3 | 3.2 | 3.904 | 4.6 | 5.3 | 5.7 | 6.1 | 3.7 | 4.2 | 4.5 | 5.3 | 5.5 | 4.7 | 3.1 | 3 | 2.9 | 1.1 | 1.1 | 1.2 | 1.1 | 1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.1 | 1.1 | 1.4 | 1.6 | 1.3 | 1.5 | 0.9 | 2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 39,750 | 37.425 | 34.828 | 36.167 | 35.388 | 36.091 | 33.026 | 32.368 | 31.485 | 22.282 | 22.115 | 8.335 | 7.303 | 7.441 | 7.474 | 7.934 | 7.649 | 8.064 | 8.475 | 7.897 | 5.413 | 4.47 | 4.412 | 4.592 | 4.745 | 4.907 | 5.054 | 5.202 | 5.434 | 5.511 | 6.025 | 5.904 | 5.781 | 5.56 | 5.377 | 5.552 | 5.69 | 5.628 | 5.259 | 3.997 | 2.462 | 2.333 | 1.783 | 1.736 | 1.797 | 1.582 | 1.566 | 1.293 | 1.107 | 0.935 | 0.924 | 0.931 | 0.986 | 0.91 | 0.611 | 1.216 | 1.273 | 1.385 | 1.317 | 1.256 | 1.319 | 1.352 | 1.425 | 1.532 | 1.604 | 1.635 | 1.735 | 1.798 | 0 | 1.668 | 2.211 | 2.422 | 2.566 | 2.645 | 2.623 | 3.418 | 3.571 | 3.823 | 3.947 | 3.968 | 4.214 | 4.383 | 4.551 | 4.402 | 4.283 | 4.334 | 3.989 | 3.566 | 3.594 | 3.648 | 3.748 | 3.784 | 3.846 | 3.548 | 3.248 | 2.632 | 2.407 | 2.438 | 2.46 | 2.5 | 2.5 | 2.6 | 2.6 | 2.567 | 2.6 | 2.7 | 2.7 | 2.7 | 2.6 | 2.4 | 2.1 | 1.4 | 1.2 | 1.3 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 | 1.9 | 2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 3 | 3 | 1.9 | 1.3 |
Goodwill
| 6,627 | 6.553 | 6.568 | 6.615 | 6.528 | 6.581 | 6.587 | 6.545 | 6.402 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 4.709 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 0 | 2.571 | 2.571 | 3.423 | 3.423 | 3.423 | 3.423 | 3,422.511 | 3,422.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,343 | 6.399 | 6.219 | 5.982 | 6.092 | 6.344 | 6.459 | 6.488 | 6.376 | 4.691 | 4.487 | 4.547 | 4.696 | 4.765 | 4.793 | 4.747 | 4.829 | 4.875 | 4.969 | 5.06 | 5.147 | 5.243 | 5.303 | 5.382 | 5.483 | 5.549 | 5.618 | 0 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | 0.028 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 2.871 | 2.871 | 2.871 | 2.586 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 12,970 | 12.952 | 12.787 | 12.597 | 12.62 | 12.925 | 13.046 | 13.033 | 12.778 | 9.4 | 9.196 | 9.256 | 9.405 | 9.474 | 9.502 | 9.456 | 9.538 | 9.584 | 9.677 | 9.768 | 9.856 | 9.951 | 10.011 | 10.09 | 10.191 | 10.258 | 10.327 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.594 | 2.594 | 2.594 | 2.594 | 2.598 | 2.581 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 2.571 | 0 | 2.571 | 2.571 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 2.871 | 2.871 | 2.871 | 2.586 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 24,505 | 24.18 | 6.523 | 6.505 | 6.343 | 6.556 | 8.527 | 10.293 | 22.747 | 24.994 | 28.448 | 35.192 | 36.913 | 26.721 | 25.565 | 26.142 | 25.143 | 28.072 | 25.13 | 21.704 | 23.902 | 22.519 | 18.574 | 18.292 | 17.974 | 18.226 | 20.18 | 20.357 | 19.816 | 17.153 | 15.015 | 13.281 | 10.703 | 8.57 | 7.783 | 6.767 | 8.29 | 7.722 | 7.078 | 8.303 | 8.302 | 8.643 | 9.525 | 8.246 | 6.77 | 5.641 | 4.261 | 3.186 | 4.572 | 4.806 | 5.075 | 5.314 | 2.707 | 2.216 | 1.984 | 2.8 | 3.236 | 3.76 | 3.924 | 3.876 | 2.84 | 2.566 | 1.84 | 0 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | -337.174 | -312.904 | -288.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,135 | 5.514 | 2.842 | 2.754 | 3.039 | 0.998 | 0.957 | 1.09 | 1.414 | 0.647 | 0.365 | 0.365 | 0.365 | 0.178 | 0.178 | 0.178 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.157 | 0 | 0 | 0 | 1.377 | 4.27 | 5.62 | 6.165 | 6.498 | 3.497 | 3.518 | 3.538 | 3.559 | 2.084 | 2.103 | 2.124 | 2.145 | 2.169 | 2.188 | 2.21 | 2.232 | 0.403 | 0.212 | 0 | -3 | 0.145 | -3 | 0 | 0 | 0 | 0 | 337.174 | 312.904 | 288.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,320 | 1.822 | 0.991 | 0.988 | 1.872 | 1.489 | 0.899 | 0.867 | 0.581 | 0.553 | 0.62 | 0.573 | 0.419 | 0.26 | 0.262 | 0.267 | 0.267 | 0.187 | 0.194 | 0.203 | 0.211 | 0.203 | 0.203 | 0.214 | 0.227 | 0.241 | 0.229 | 0.552 | 0.53 | 0.485 | 0.439 | 0.44 | 0.428 | 0.37 | 0.351 | 0.345 | 0.324 | 0.292 | 0.311 | 0.316 | 0.322 | 0.297 | 0.299 | 0.272 | 0.268 | 0.259 | 0.26 | 0.256 | 0.248 | 0.23 | 0.228 | 0.199 | 0.199 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.547 | 0.558 | 0.569 | 0.176 | 0.378 | 0.711 | 3.753 | 0.622 | 3.873 | 0.751 | 0 | 0.862 | 0.709 | 0.402 | 0.397 | 0.589 | 0.571 | 0.666 | 0.709 | 0.741 | 0.778 | 0.85 | 0.825 | 0.849 | 0.895 | 0.907 | 0.967 | 0.949 | 0.947 | 0.619 | 0.646 | 0.765 | 0.638 | 0.789 | 0.822 | 0.805 | 0.688 | 0.798 | 0.641 | 0.641 | 0.638 | 1 | 1 | 0.9 | 1 | 1.019 | 1 | 1.1 | 1.2 | 1.2 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1 | 1 | 1.1 | 1 | 1 | 0.6 | 0 |
Total Non-Current Assets
| 85,680 | 81.893 | 57.971 | 59.011 | 59.262 | 58.059 | 56.455 | 57.651 | 69.005 | 57.876 | 60.744 | 53.721 | 54.405 | 44.074 | 42.981 | 43.976 | 42.775 | 45.906 | 43.477 | 39.572 | 39.382 | 37.143 | 33.2 | 33.189 | 33.137 | 33.632 | 35.789 | 28.682 | 28.351 | 25.72 | 24.049 | 22.195 | 19.483 | 17.071 | 16.082 | 15.235 | 16.874 | 16.212 | 15.218 | 15.187 | 13.814 | 13.844 | 14.178 | 12.825 | 12.783 | 14.322 | 14.277 | 13.471 | 14.996 | 12.038 | 12.315 | 12.552 | 10.022 | 7.98 | 7.469 | 8.91 | 9.425 | 10.088 | 10.557 | 10.47 | 9.531 | 7.068 | 6.425 | 4.813 | 7.928 | 7.972 | 8.179 | 5.119 | 0 | 5.101 | 5.49 | 6.246 | 6.385 | 6.656 | 6.617 | 7.507 | 7.703 | 7.987 | 8.148 | 8.241 | 8.461 | 8.655 | 8.869 | 8.18 | 8.122 | 8.154 | 7.522 | 4.185 | 4.24 | 4.413 | 4.556 | 4.573 | 4.668 | 4.353 | 4.049 | 3.43 | 3.047 | 3.078 | 3.098 | 3.5 | 3.5 | 3.5 | 3.6 | 3.586 | 3.6 | 3.8 | 3.9 | 3.9 | 5.4 | 5.2 | 4.9 | 4.3 | 4.1 | 4.2 | 1.7 | 1.8 | 1.8 | 1.9 | 2 | 2.1 | 2.1 | 2.4 | 2.4 | 2.6 | 2.7 | 2.8 | 2.9 | 3.6 | 3.7 | 3.9 | 4 | 4 | 2.5 | 1.3 |
Total Assets
| 315,275 | 318.095 | 315.403 | 335.629 | 355.517 | 361.201 | 357.395 | 351.797 | 229.127 | 177.947 | 159.761 | 137.765 | 125.911 | 114.058 | 103.818 | 96.188 | 95.297 | 90.863 | 87.207 | 83.163 | 81.889 | 77.423 | 76.669 | 75.484 | 74.229 | 71.444 | 70.324 | 69.17 | 69.494 | 69.466 | 71.405 | 69.326 | 70.595 | 66.637 | 61.565 | 57.199 | 57.628 | 57.39 | 53.029 | 52.027 | 51.848 | 53.008 | 50.468 | 46.265 | 46.413 | 41.974 | 39.579 | 38.281 | 37.74 | 32.465 | 30.412 | 29.583 | 30.302 | 25.483 | 23.114 | 22.098 | 21.361 | 20.44 | 19.341 | 19.197 | 20.429 | 18.079 | 16.673 | 16.257 | 16.999 | 15.578 | 15.373 | 14.832 | 0 | 15.516 | 15.723 | 16.861 | 18.937 | 19.15 | 19.594 | 19.105 | 20.35 | 21.132 | 22.074 | 22.819 | 24.171 | 25.019 | 25.845 | 27.299 | 29.005 | 29.929 | 31.834 | 32.217 | 33.322 | 34.681 | 36.396 | 37.638 | 39.123 | 40.572 | 41.914 | 42.318 | 42.76 | 23.677 | 9.61 | 5.7 | 6.1 | 5.8 | 6.8 | 7.489 | 8.2 | 9.1 | 9.6 | 10 | 9.1 | 9.4 | 9.4 | 9.6 | 9.6 | 8.9 | 4.8 | 4.8 | 4.7 | 3 | 3.1 | 3.3 | 3.2 | 3.4 | 3.5 | 3.8 | 4 | 4.2 | 4 | 4.7 | 5.1 | 5.5 | 5.3 | 5.5 | 3.4 | 3.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,720 | 9.049 | 5.914 | 7.368 | 8.891 | 11.641 | 16.676 | 18.366 | 24.118 | 16.243 | 15.024 | 12.367 | 9.215 | 6.648 | 5.012 | 1.866 | 3.69 | 3.879 | 3.874 | 2.316 | 3.174 | 1.567 | 2.352 | 1.918 | 2.363 | 2.016 | 1.799 | 1.205 | 1.74 | 2.196 | 2.361 | 2.422 | 2.573 | 3.172 | 3.155 | 2.183 | 2.358 | 3.626 | 2.581 | 2.469 | 2.105 | 1.956 | 1.916 | 2.178 | 2.628 | 1.907 | 1.918 | 1.521 | 1.492 | 1.288 | 1.649 | 0.97 | 1.44 | 1.302 | 1.403 | 1.104 | 1.188 | 0 | 0.855 | 0.734 | 1.213 | 1.712 | 1.117 | 0.925 | 1.85 | 1.247 | 1.421 | 1.019 | 0.917 | 1.516 | 0.953 | 0.861 | 1.242 | 1.351 | 1.354 | 0.953 | 1.079 | 1.019 | 0.814 | 0.725 | 0.991 | 0.762 | 0.812 | 0.91 | 0.87 | 0.317 | 0.455 | 0.132 | 0.061 | 0.07 | 0.128 | 0.085 | 0.088 | 0.044 | 0.495 | 0.155 | 0.09 | 0.078 | 0.082 | 0.1 | 0.1 | 0.1 | 0.1 | 0.026 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 |
Short Term Debt
| 3,357 | 8.939 | 11.851 | 6.025 | 12.138 | 14.618 | 12.008 | 7.653 | 7.776 | 2.774 | 2.758 | 0.702 | 0.915 | 0.901 | 0.888 | 0.874 | 0.666 | 0.672 | 0.714 | 0.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.033 | 0.049 | 0.065 | 0.063 | 0.062 | 0.061 | 0.063 | 0.066 | 0.07 | 0.071 | 0.07 | 0.015 | 1.255 | 1.257 | 1.342 | 1.353 | 1.365 | 1.36 | 1.471 | 1.474 | 1.476 | 1.47 | 1.638 | 1.545 | 1.546 | 1.714 | 1.847 | 1.795 | 1.802 | 1.59 | 1.996 | 2.227 | 2.239 | 2.023 | 2.337 | 0.377 | 0.379 | 0.141 | 0.141 | 0.1 | 0.1 | 0.1 | 0.1 | 0.119 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.5 | 0.6 | 0.8 | 0.8 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | 1.791 | 0 | 0 | 0 | 0.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.256 | -10.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0.029 | 0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,275 | 10.182 | 8.611 | 11.561 | 22.231 | 21.55 | 11.366 | 19.303 | 19.799 | 11.676 | 7.563 | 9.009 | 10.342 | 8.165 | 5.989 | 5.028 | 6.06 | 4.266 | 3.8 | 2.448 | 3.433 | 2.528 | 2.459 | 2.635 | 2.617 | 2.09 | 2.135 | 1.542 | 2.503 | 2.137 | 2.683 | 2.022 | 4.772 | 3.38 | 2.587 | 1.498 | 2.679 | 2.521 | 1.915 | 1.413 | 2.997 | 5.152 | 4.643 | 1.723 | 3.686 | 2.455 | 1.422 | 1.277 | 1.525 | 1.412 | 1.011 | 1.108 | 2.572 | 2.202 | 1.181 | 1.065 | 0.848 | 2.007 | 0.718 | 0.626 | 1.247 | 1.116 | 0.927 | 0.869 | 1.038 | 1.239 | 0.977 | 0.755 | 0.996 | 0.282 | 0.989 | 0.886 | 0.98 | 0.771 | 1.027 | 1.072 | 0.91 | 0.715 | 0.759 | 0.675 | 0.826 | 0.998 | 0.858 | 0.529 | 0.565 | 0.378 | 0.286 | 0.262 | 0.208 | 0.308 | 0.302 | 0.286 | 0.347 | 0.366 | 0.302 | 0.296 | 0.176 | 0.157 | 0.173 | 0.2 | 0.2 | 0.2 | 0.1 | 0.13 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.2 | 0.4 | 0.1 | 0.2 |
Total Current Liabilities
| 24,352 | 28.17 | 26.376 | 24.954 | 29.004 | 36.913 | 40.05 | 45.322 | 51.693 | 30.693 | 25.345 | 22.078 | 20.471 | 15.715 | 11.888 | 7.769 | 10.415 | 8.818 | 8.388 | 5.28 | 6.607 | 4.095 | 4.811 | 4.553 | 4.981 | 4.106 | 3.934 | 2.748 | 4.243 | 4.333 | 5.044 | 4.443 | 7.346 | 6.552 | 5.742 | 3.681 | 5.037 | 6.147 | 4.496 | 3.882 | 5.101 | 7.108 | 6.559 | 3.901 | 6.314 | 4.362 | 3.34 | 2.797 | 3.017 | 2.7 | 2.66 | 2.078 | 4.011 | 3.503 | 2.584 | 2.17 | 2.036 | 2.007 | 1.573 | 1.377 | 2.493 | 2.877 | 2.109 | 1.858 | 3.117 | 2.548 | 2.461 | 1.84 | 2.011 | 2.74 | 2.011 | 1.761 | 3.476 | 3.379 | 3.723 | 3.378 | 3.354 | 3.095 | 3.044 | 2.874 | 3.293 | 3.23 | 3.308 | 2.985 | 2.981 | 2.409 | 2.588 | 2.189 | 2.071 | 1.968 | 2.426 | 2.597 | 2.674 | 2.433 | 3.135 | 0.827 | 0.645 | 0.376 | 0.396 | 0.4 | 0.4 | 0.4 | 0.3 | 0.275 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.8 | 1.1 | 1.2 | 0.1 | 0.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,999 | 2.142 | 9.098 | 9.973 | 10.629 | 11.572 | 11.124 | 11.838 | 29.078 | 10.48 | 11.194 | 1.214 | 1.615 | 1.849 | 2.081 | 2.307 | 2.129 | 2.3 | 2.469 | 1.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.301 | 0.017 | 0.033 | 0.049 | 0.065 | 0.08 | 0.128 | 0.11 | 0.128 | 0.007 | 0.011 | 0.015 | 0.018 | 0.022 | 0.026 | 0.002 | 0.108 | 0.118 | 0.13 | 0.142 | 0.174 | 0.277 | 0.288 | 0.146 | 0.327 | 0.229 | 0.229 | 0.449 | 0.465 | 0.247 | 0.247 | 0.479 | 0.5 | 2.526 | 2.538 | 2.795 | 2.908 | 3 | 3 | 3 | 3.1 | 3.111 | 3.2 | 3.3 | 3.4 | 3.5 | 3.5 | 3.7 | 3.7 | 3.9 | 4 | 4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 1 | 1.2 | 1.2 | 1.3 | 1.3 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 13.075 | -0.721 | -0 | -0.721 | -0.782 | 2.181 | 2.132 | -10.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.102 | -0.102 | -0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.045 | 0.051 | 0.056 | 0.062 | 0.067 | 0.071 | 0.075 | 0.079 | 0.082 | 0.084 | 0.086 | 0.088 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -288.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 161 | 0.067 | 0.721 | 0.607 | 0.721 | 0.782 | 0.822 | 0.756 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0.102 | 0.102 | 0.102 | 0.105 | 0.105 | 0.105 | 0.105 | 0.06 | 0.06 | 0.06 | 0.444 | 0.412 | 0.412 | 0.412 | 0.412 | 0.514 | 0.437 | 0.153 | 1.083 | 0.728 | 0.359 | 0.109 | 0 | 0.21 | 0.186 | 0.053 | 0 | 4.27 | 0 | 6.165 | 0 | 0 | 3.518 | 3.538 | 0 | 0 | 2.103 | 2.124 | 2.145 | 0 | 0 | 2.21 | 2.232 | 0.234 | 0.212 | 0.189 | 0.167 | 0.145 | 0.122 | 0.102 | 0 | 0 | 0.029 | 0.337 | 0.313 | 0.289 | 0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0.067 | 0.721 | -0 | 0.721 | 0.782 | -2.181 | -2.132 | 10.412 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0.102 | 0.102 | 0.246 | 0.252 | 0.258 | 0.264 | 0.268 | 0.272 | 0.277 | 0.28 | 0.282 | 0.266 | 0.249 | 0.247 | 0.244 | 0.241 | 0.238 | 0.233 | 0.228 | 0.223 | 0.218 | 0 | 2.105 | 0 | 0 | 0.02 | 0.021 | -4.248 | 0.023 | -4.645 | 0 | 0 | -3.518 | -3.538 | 0 | 0 | -2.103 | -2.124 | -2.145 | 0 | 0 | -2.21 | -2.232 | 0 | 0.301 | 0.09 | 0.09 | 0.09 | 0.14 | 0.19 | 0.107 | 0.582 | 0.078 | 0.075 | 0.054 | 288.634 | 0 | 0 | 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 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 15,160 | 15.351 | 9.819 | 10.58 | 11.35 | 12.354 | 11.946 | 12.594 | 29.852 | 10.48 | 11.194 | 1.213 | 1.615 | 1.849 | 2.081 | 2.307 | 2.129 | 2.402 | 2.571 | 2.042 | 0.348 | 0.357 | 0.363 | 0.369 | 0.373 | 0.332 | 0.337 | 0.34 | 0.726 | 0.678 | 0.661 | 0.658 | 0.656 | 0.755 | 0.675 | 0.386 | 1.311 | 0.951 | 0.578 | 0.109 | 2.105 | 0.21 | 0.186 | 0.072 | 0.021 | 0.022 | 0.023 | 1.521 | 0.038 | 0.045 | 0.051 | 0.056 | 0.062 | 0.067 | 0.071 | 0.075 | 0.079 | 0.082 | 0.084 | 0.086 | 0.088 | 0.324 | 0.301 | 0.296 | 0.29 | 0.283 | 0.327 | 0.372 | 0.235 | 0.692 | 0.235 | 0.419 | 0.378 | 0.303 | 0.291 | 0.022 | 0.026 | 0.002 | 0.108 | 0.118 | 0.13 | 0.142 | 0.174 | 0.277 | 0.288 | 0.146 | 0.327 | 0.229 | 0.229 | 0.449 | 0.465 | 0.247 | 0.247 | 0.479 | 0.5 | 2.526 | 2.538 | 2.795 | 2.908 | 2.9 | 2.9 | 2.9 | 3.1 | 3.111 | 3.2 | 3.3 | 3.3 | 3.4 | 3.5 | 3.6 | 3.7 | 4 | 4.1 | 4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 1 | 1.2 | 1.1 | 1.3 | 1.3 | 0.1 | 0 |
Total Liabilities
| 39,512 | 43.521 | 36.195 | 35.534 | 40.354 | 49.267 | 51.996 | 57.916 | 81.545 | 41.173 | 36.539 | 23.291 | 22.087 | 17.564 | 13.969 | 10.076 | 12.544 | 11.219 | 10.958 | 7.322 | 6.955 | 4.452 | 5.175 | 4.921 | 5.354 | 4.439 | 4.271 | 3.087 | 4.969 | 5.011 | 5.705 | 5.102 | 8.001 | 7.307 | 6.417 | 4.067 | 6.348 | 7.098 | 5.074 | 3.991 | 5.101 | 7.318 | 6.745 | 3.974 | 6.335 | 4.384 | 3.363 | 2.797 | 3.054 | 2.745 | 2.711 | 2.134 | 4.073 | 3.571 | 2.655 | 2.245 | 2.115 | 2.089 | 1.657 | 1.463 | 2.581 | 3.201 | 2.411 | 2.153 | 3.407 | 2.831 | 2.788 | 2.212 | 2.246 | 3.432 | 2.246 | 2.181 | 3.854 | 3.682 | 4.014 | 3.4 | 3.38 | 3.097 | 3.152 | 2.992 | 3.423 | 3.372 | 3.482 | 3.262 | 3.269 | 2.556 | 2.915 | 2.418 | 2.3 | 2.417 | 2.891 | 2.844 | 2.921 | 2.912 | 3.634 | 3.354 | 3.183 | 3.17 | 3.304 | 3.3 | 3.3 | 3.3 | 3.4 | 3.386 | 3.5 | 3.7 | 3.7 | 3.8 | 3.9 | 4 | 4 | 4.3 | 4.4 | 4.3 | 0.7 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.6 | 0.8 | 0.9 | 1 | 1 | 1.6 | 1.8 | 1.9 | 2.4 | 2.5 | 0.2 | 0.2 |
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 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 140 | 0.142 | 0.144 | 0.149 | 0.153 | 0.153 | 0.153 | 0.152 | 0.138 | 0.138 | 0.138 | 0.138 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.137 | 0.136 | 0.137 | 0.137 | 0.137 | 0.136 | 0.137 | 0.138 | 0.138 | 0.138 | 0.14 | 0.141 | 0.141 | 0.141 | 0.141 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.134 | 0.131 | 0.13 | 0.13 | 0.129 | 0.129 | 0.129 | 0.125 | 0.125 | 0.123 | 0.123 | 0.123 | 0.121 | 0.121 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.119 | 0.101 | 0.09 | 0.1 | 0.1 | 0.1 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 114,962 | 115.79 | 116.237 | 122.148 | 127.336 | 124.64 | 119.422 | 109.058 | 94.803 | 77.812 | 65.067 | 55.831 | 45.441 | 38.015 | 31.917 | 28.277 | 25.114 | 22.064 | 19.07 | 18.322 | 17.821 | 15.933 | 14.633 | 14.265 | 13.255 | 11.373 | 9.618 | 9.923 | 8.98 | 7.72 | 6.917 | 6.009 | 5.132 | 0.359 | -1.924 | -3.362 | -4.746 | -6.117 | -8.07 | -8.358 | -9.428 | -10.477 | -11.652 | -12.878 | -14.861 | -17.357 | -18.504 | -19.049 | -19.594 | -24.422 | -26.164 | -26.296 | -27.296 | -31.152 | -32.429 | -32.962 | -33.463 | -34.283 | -34.912 | -34.804 | -34.644 | -37.493 | -38.08 | -38.211 | -38.429 | -39.184 | -39.433 | -39.548 | -38.653 | -40.063 | -38.653 | -37.447 | -37.018 | -36.618 | -36.505 | -36.387 | -35.111 | -34.048 | -33.157 | -32.251 | -31.322 | -30.439 | -29.737 | -28.057 | -26.414 | -24.747 | -23.201 | -21.915 | -20.764 | -19.445 | -18.192 | -16.885 | -15.463 | -14.099 | -13.454 | -12.369 | -11.732 | -11.102 | -10.192 | -9.3 | -8.3 | -7.3 | -6.4 | -5.638 | -5 | -4.4 | -3.9 | -3.5 | -3.1 | -2.9 | -2.9 | -3 | -3 | -3 | -2.9 | -2.8 | -2.8 | -2.8 | -2.8 | -2.6 | -2.5 | -2.3 | -1.9 | -1.8 | -1.7 | -1.6 | -1.5 | -1.4 | -1.2 | -1 | -0.3 | -0.1 | 0.1 | 0.1 |
Accumulated Other Comprehensive Income/Loss
| 1,079 | 0.015 | 0.13 | 177.471 | -0.544 | -0.268 | -0.234 | -0.733 | -1.898 | -0.96 | -0.932 | -0 | -0 | 0 | 0 | 0 | -10.185 | 0 | 0 | 0 | -8.38 | -0 | -0 | 0 | -6.912 | 0 | -0 | -0 | -6.135 | 0 | 0 | 0 | -4.934 | -0 | -0 | 0 | -3.676 | 0 | 0 | 0 | -3.093 | 0 | 0 | 0 | -2.754 | 0 | 0 | 0 | -2.332 | 0 | 0 | 0 | -2.184 | 0 | 0 | 0 | -3.182 | 0 | 0 | 0 | 0 | 0 | 0 | -2.41 | -0.264 | -0.264 | -0.164 | -1.912 | 0 | 0 | -0.008 | -0 | -0.017 | -0.021 | -6.115 | -5.591 | -5.591 | -5.591 | -5.591 | -5.033 | -5.033 | -5.033 | -5.033 | -5.14 | -5.14 | -5.14 | -5.14 | -4.551 | 0 | -4.551 | -4.551 | -4.44 | -4.44 | -4.44 | -4.44 | -4.256 | -4.256 | -4.256 | -4.182 | -6.6 | -4 | -3.9 | -3.9 | -3.772 | -3.7 | -3.5 | -3.5 | -0.1 | -0.1 | -0.1 | -3.2 | -0.2 | -0.2 | -0.1 | -2.8 | -0.3 | -0.2 | -2.5 | -2.5 | -2.2 | -2.2 | -2.2 | -1.8 | -1.8 | -1.8 | -1.8 | -1.3 | -1.3 | -1.3 | -1.3 | -0.9 | -0.9 | -0.6 | -0.4 |
Other Total Stockholders Equity
| 159,582 | 158.627 | 162.697 | 0.327 | 188.218 | 187.409 | 186.058 | 185.404 | 54.539 | 59.784 | 58.949 | 58.505 | 58.246 | 58.342 | 57.794 | 57.697 | 67.688 | 57.443 | 57.043 | 57.383 | 65.356 | 56.901 | 56.725 | 56.161 | 62.395 | 55.495 | 56.297 | 56.021 | 61.542 | 56.595 | 58.643 | 58.073 | 62.254 | 58.831 | 56.935 | 56.357 | 59.564 | 56.272 | 55.887 | 56.257 | 59.13 | 56.032 | 55.244 | 55.04 | 57.563 | 54.817 | 54.591 | 54.404 | 56.484 | 54.017 | 53.742 | 53.622 | 55.586 | 52.943 | 52.768 | 52.695 | 55.771 | 52.513 | 52.476 | 52.418 | 52.372 | 52.252 | 52.223 | 54.605 | 52.166 | 52.076 | 52.063 | 53.961 | 52.011 | 52.028 | 52.019 | 52.009 | 51.999 | 51.988 | 58.081 | 57.564 | 57.553 | 57.555 | 57.551 | 56.992 | 56.985 | 57 | 57.013 | 57.115 | 57.171 | 57.141 | 57.141 | 56.146 | 51.667 | 56.141 | 56.129 | 56 | 55.987 | 56.08 | 56.055 | 55.471 | 55.446 | 35.764 | 20.59 | 18.2 | 15 | 13.6 | 13.7 | 13.428 | 13.4 | 13.3 | 13.3 | 9.8 | 8.4 | 8.4 | 11.5 | 8.5 | 8.4 | 7.7 | 9.8 | 7.3 | 7.2 | 7.7 | 7.7 | 7.4 | 7.2 | 7.1 | 6.6 | 6.6 | 6.6 | 6.6 | 5.8 | 5.8 | 5.8 | 5.9 | 4.1 | 4 | 3.7 | 3.4 |
Total Shareholders Equity
| 275,763 | 274.574 | 279.208 | 300.095 | 315.163 | 311.934 | 305.399 | 293.881 | 147.582 | 136.774 | 123.222 | 114.474 | 103.824 | 96.494 | 89.848 | 86.111 | 82.753 | 79.644 | 76.249 | 75.842 | 74.933 | 72.971 | 71.494 | 70.563 | 68.875 | 67.006 | 66.053 | 66.083 | 64.525 | 64.454 | 65.701 | 64.224 | 62.594 | 59.33 | 55.148 | 53.132 | 51.279 | 50.292 | 47.955 | 48.036 | 46.747 | 45.689 | 43.723 | 42.291 | 40.078 | 37.589 | 36.216 | 35.484 | 34.686 | 29.72 | 27.701 | 27.449 | 26.229 | 21.913 | 20.459 | 19.854 | 19.246 | 18.35 | 17.683 | 17.734 | 17.848 | 14.878 | 14.262 | 14.103 | 13.593 | 12.748 | 12.585 | 12.62 | 13.476 | 12.084 | 13.476 | 14.68 | 15.083 | 15.468 | 15.579 | 15.705 | 16.97 | 18.036 | 18.922 | 19.827 | 20.748 | 21.647 | 22.363 | 24.037 | 25.736 | 27.374 | 28.919 | 29.799 | 31.022 | 32.264 | 33.505 | 34.794 | 36.203 | 37.66 | 38.28 | 38.965 | 39.577 | 20.507 | 6.306 | 2.4 | 2.8 | 2.5 | 3.4 | 4.104 | 4.7 | 5.4 | 5.9 | 6.2 | 5.2 | 5.4 | 5.4 | 5.3 | 5.2 | 4.6 | 4.1 | 4.2 | 4.2 | 2.4 | 2.4 | 2.6 | 2.5 | 2.6 | 2.9 | 3 | 3.1 | 3.2 | 3 | 3.1 | 3.3 | 3.6 | 2.9 | 3 | 3.2 | 3.1 |
Total Equity
| 275,763 | 274.574 | 279.208 | 300.095 | 315.163 | 311.934 | 305.399 | 293.881 | 147.582 | 136.774 | 123.222 | 114.474 | 103.824 | 96.494 | 89.848 | 86.111 | 82.753 | 79.644 | 76.249 | 75.842 | 74.933 | 72.971 | 71.494 | 70.563 | 68.875 | 67.006 | 66.053 | 66.083 | 64.525 | 64.454 | 65.701 | 64.224 | 62.594 | 59.33 | 55.148 | 53.132 | 51.279 | 50.292 | 47.955 | 48.036 | 46.747 | 45.689 | 43.723 | 42.291 | 40.078 | 37.589 | 36.216 | 35.484 | 34.686 | 29.72 | 27.701 | 27.449 | 26.229 | 21.913 | 20.459 | 19.854 | 19.246 | 18.35 | 17.683 | 17.734 | 17.848 | 14.878 | 14.262 | 14.103 | 13.593 | 12.748 | 12.585 | 12.62 | 13.476 | 12.084 | 13.476 | 14.68 | 15.083 | 15.468 | 15.579 | 15.705 | 16.97 | 18.036 | 18.922 | 19.827 | 20.748 | 21.647 | 22.363 | 24.037 | 25.736 | 27.374 | 28.919 | 29.799 | 31.022 | 32.264 | 33.505 | 34.794 | 36.203 | 37.66 | 38.28 | 38.965 | 39.577 | 20.507 | 6.306 | 2.4 | 2.8 | 2.5 | 3.4 | 4.104 | 4.7 | 5.4 | 5.9 | 6.2 | 5.2 | 5.4 | 5.4 | 5.3 | 5.2 | 4.6 | 4.1 | 4.2 | 4.2 | 2.4 | 2.4 | 2.6 | 2.5 | 2.6 | 2.9 | 3 | 3.1 | 3.2 | 3 | 3.1 | 3.3 | 3.6 | 2.9 | 3 | 3.2 | 3.1 |
Total Liabilities & Shareholders Equity
| 315,275 | 318.095 | 315.403 | 335.629 | 355.517 | 361.201 | 357.395 | 351.797 | 229.127 | 177.947 | 159.761 | 137.765 | 125.911 | 114.058 | 103.818 | 96.188 | 95.297 | 90.863 | 87.207 | 83.163 | 81.889 | 77.423 | 76.669 | 75.484 | 74.229 | 71.444 | 70.324 | 69.17 | 69.494 | 69.466 | 71.405 | 69.326 | 70.595 | 66.637 | 61.565 | 57.199 | 57.628 | 57.39 | 53.029 | 52.027 | 51.848 | 53.008 | 50.468 | 46.265 | 46.413 | 41.974 | 39.579 | 38.281 | 37.74 | 32.465 | 30.412 | 29.583 | 30.302 | 25.483 | 23.114 | 22.098 | 21.361 | 20.44 | 19.341 | 19.197 | 20.429 | 18.079 | 16.673 | 16.257 | 16.999 | 15.578 | 15.373 | 14.832 | 15.723 | 15.516 | 15.723 | 16.861 | 18.937 | 19.15 | 19.594 | 19.105 | 20.35 | 21.132 | 22.074 | 22.819 | 24.171 | 25.019 | 25.845 | 27.299 | 29.005 | 29.929 | 31.834 | 32.217 | 33.322 | 34.681 | 36.396 | 37.638 | 39.123 | 40.572 | 41.914 | 42.318 | 42.76 | 23.677 | 9.61 | 5.7 | 6.1 | 5.8 | 6.8 | 7.489 | 8.2 | 9.1 | 9.6 | 10 | 9.1 | 9.4 | 9.4 | 9.6 | 9.6 | 8.9 | 4.8 | 4.8 | 4.7 | 3 | 3.1 | 3.3 | 3.2 | 3.4 | 3.5 | 3.8 | 4 | 4.2 | 4 | 4.7 | 5.1 | 5.5 | 5.3 | 5.5 | 3.4 | 3.3 |