
Comtech Telecommunications Corp.
NASDAQ:CMTL
2.53 (USD) • At close July 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 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 | 1993 Q4 | 1992 Q4 | 1992 Q3 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 28.434 | 26.666 | 29.644 | 32.433 | 27.192 | 39.956 | 18.116 | 18.961 | 21.404 | 21.504 | 21.528 | 21.654 | 32.831 | 30.918 | 30.917 | 30.861 | 39.198 | 30.934 | 32.468 | 47.878 | 50.634 | 46.471 | 46.873 | 45.576 | 45.152 | 45.997 | 42.943 | 43.484 | 44.173 | 40.472 | 42.507 | 41.844 | 58.817 | 63.144 | 62.711 | 66.805 | 69.112 | 163.466 | 150.725 | 150.953 | 142.044 | 135.139 | 144.536 | 154.5 | 295.033 | 317.993 | 346.553 | 356.642 | 342.197 | 352.927 | 374.506 | 367.894 | 367.649 | 400.216 | 474.322 | 558.804 | 588.941 | 602.698 | 607.594 | 568.277 | 514.155 | 500.055 | 485.45 | 255.18 | 232.207 | 211.472 | 410.067 | 361.086 | 340.938 | 333.391 | 342.903 | 310.975 | 266.214 | 245.56 | 251.587 | 220.446 | 218.677 | 220.043 | 214.413 | 205.25 | 201.743 | 182.08 | 163.292 | 152.818 | 148.224 | 49.604 | 48.617 | 31.297 | 27.301 | 20.375 | 15.51 | 21.539 | 21.354 | 16.717 | 36.205 | 36.644 | 15.401 | 16.752 | 12.587 | 10.483 | 3.9 | 1.4 | 5.9 | 2.9 | 3.1 | 2.9 | 2.7 | 2.5 | 1.6 | 1 | 1.3 | 1.6 | 1.6 | 1.1 | 1.8 | 1.3 | 1.4 | 1.9 | 2 | 1.9 | 2.3 | 0.2 | 0.5 | 1.6 | 4.4 | 8.3 | 1.4 | 2.1 | 0.4 | 1.2 | 1.8 | 4.4 | 1.5 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.243 | 19.048 | 18.634 | 35.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.434 | 26.666 | 29.644 | 32.433 | 27.192 | 39.956 | 18.116 | 18.961 | 21.404 | 21.504 | 21.528 | 21.654 | 32.831 | 30.918 | 30.917 | 30.861 | 39.198 | 30.934 | 32.468 | 47.878 | 50.634 | 46.471 | 46.873 | 45.576 | 45.152 | 45.997 | 42.943 | 43.484 | 44.173 | 40.472 | 42.507 | 41.844 | 58.817 | 63.144 | 62.711 | 66.805 | 69.112 | 163.466 | 150.725 | 150.953 | 142.044 | 135.139 | 144.536 | 154.5 | 295.033 | 317.993 | 346.553 | 356.642 | 342.197 | 352.927 | 374.506 | 367.894 | 367.649 | 400.216 | 474.322 | 558.804 | 588.941 | 602.698 | 607.594 | 568.277 | 514.155 | 500.055 | 485.45 | 255.18 | 232.207 | 211.472 | 410.067 | 361.086 | 340.938 | 333.391 | 342.903 | 310.975 | 266.214 | 245.56 | 251.587 | 220.446 | 218.677 | 220.043 | 214.413 | 205.25 | 201.743 | 182.08 | 163.292 | 152.818 | 148.224 | 49.604 | 48.617 | 31.297 | 27.301 | 20.375 | 15.51 | 21.539 | 21.354 | 16.717 | 36.205 | 36.644 | 34.644 | 35.8 | 31.221 | 46.34 | 3.9 | 1.4 | 5.9 | 2.9 | 3.1 | 2.9 | 2.7 | 2.5 | 1.6 | 1 | 1.3 | 1.6 | 1.6 | 1.1 | 1.8 | 1.3 | 1.4 | 1.9 | 2 | 1.9 | 2.3 | 0.2 | 0.5 | 1.6 | 4.4 | 8.3 | 1.4 | 2.1 | 0.4 | 1.2 | 1.8 | 4.4 | 1.5 |
Net Receivables
| 151.472 | 167.197 | 180.864 | 195.595 | 199.646 | 198.548 | 185.065 | 163.159 | 144.195 | 134.922 | 128.787 | 123.711 | 124.091 | 138.767 | 136.822 | 158.11 | 144.132 | 149.928 | 132.07 | 126.816 | 137.887 | 147.983 | 161.044 | 145.032 | 142.77 | 138.92 | 159.255 | 147.439 | 127.267 | 117.973 | 113.943 | 124.962 | 120.448 | 125.545 | 136.948 | 150.967 | 134.054 | 53.749 | 59.35 | 69.255 | 67.621 | 68.896 | 61.327 | 54.887 | 65.024 | 56.879 | 62.02 | 49.915 | 47.904 | 42.236 | 46.927 | 56.242 | 73.009 | 60.902 | 74.472 | 70.801 | 70.185 | 90.35 | 135.84 | 107.695 | 100.828 | 92.036 | 79.477 | 87.602 | 95.672 | 113.014 | 70.04 | 97.483 | 112.376 | 89.517 | 73.585 | 64.494 | 68.7 | 69.3 | 70.047 | 86.851 | 75.989 | 69.531 | 56.052 | 38.229 | 41.412 | 30.94 | 43.002 | 48.565 | 47.726 | 34.336 | 26.696 | 31.675 | 33.833 | 28.862 | 27.435 | 27.269 | 26.742 | 29.693 | 27.374 | 29.018 | 32.415 | 36.019 | 33.242 | 7.729 | 8.5 | 9.6 | 5.2 | 8.7 | 7.7 | 5.6 | 5.9 | 6.1 | 6 | 5.7 | 5.6 | 4.1 | 3.9 | 4.5 | 3.5 | 4.3 | 4.7 | 4.6 | 4.5 | 3.3 | 3.8 | 2.8 | 3.8 | 3.7 | 4.1 | 4.7 | 7.8 | 4.7 | 3.6 | 2.5 | 2.6 | 2.9 | 2.2 |
Inventory
| 77.691 | 81.401 | 81.804 | 93.136 | 96.12 | 85.788 | 85.44 | 105.845 | 107.311 | 100.13 | 99.748 | 96.317 | 95.243 | 90.274 | 87.696 | 80.358 | 83.106 | 81.63 | 81.4 | 82.302 | 79.423 | 74.064 | 71.81 | 74.839 | 83.034 | 87.395 | 89.569 | 75.076 | 76.554 | 71.707 | 70.191 | 60.603 | 67.337 | 71.168 | 75.659 | 71.354 | 75.324 | 58.424 | 62.893 | 62.068 | 68.252 | 67.472 | 66.384 | 61.332 | 68.316 | 70.095 | 69.032 | 65.482 | 71.101 | 70.156 | 68.648 | 72.361 | 76.664 | 75.207 | 74.7 | 74.661 | 81.428 | 84.898 | 73.562 | 75.077 | 90.42 | 94.505 | 95.597 | 102.069 | 111.622 | 115.116 | 85.966 | 80.848 | 77.743 | 71.685 | 61.987 | 64.304 | 73.816 | 72.046 | 61.043 | 52.89 | 53.92 | 49.343 | 45.103 | 45.455 | 38.555 | 43.36 | 39.758 | 36.626 | 31.771 | 33.517 | 34.048 | 32.236 | 28.153 | 32.659 | 33.996 | 33.875 | 32.026 | 34.111 | 36.732 | 33.578 | 29.367 | 25.63 | 26.17 | 11.493 | 9 | 8.2 | 7.9 | 8.3 | 6.7 | 6.6 | 6.1 | 6.9 | 7.5 | 7.8 | 6.6 | 7.8 | 6.6 | 7 | 6.5 | 6.9 | 6 | 5.7 | 5 | 4.9 | 4.8 | 4.7 | 3.9 | 4.7 | 3.7 | 3.3 | 3.5 | 2.6 | 2.2 | 3.1 | 2.7 | 2.3 | 2 |
Other Current Assets
| 17.063 | 14.283 | 14.244 | 15.387 | 21.428 | 18.953 | 65.124 | 17.521 | 17.924 | 19.871 | 19.507 | 21.649 | 23.3 | 21.443 | 18.532 | 18.167 | 25.801 | 19.417 | 28.609 | 20.101 | 22.691 | 21.052 | 15.995 | 14.867 | 18.263 | 13.493 | 13.133 | 13.794 | 13.912 | 14.915 | 15.302 | 13.635 | 19.599 | 18.638 | 17.59 | 14.513 | 19.753 | 5.94 | 5.622 | 18.48 | 19.643 | 21.209 | 16.434 | 20.125 | 19.319 | 21.876 | 15.455 | 17.612 | 20.517 | 22.418 | 15.914 | 20.379 | 23.231 | 20.639 | 18.23 | 18.799 | 20.589 | 22.358 | 23.823 | 23.664 | 21.503 | 25.353 | 28.527 | 35.69 | 29.338 | 25.744 | 15.917 | 20.532 | 16.903 | 19.562 | 16.114 | 16.164 | 13.881 | 15.163 | 15.772 | 16.741 | 14.896 | 14.127 | 13.513 | 11.441 | 12.652 | 12.291 | 12.372 | 12.05 | 12.753 | 12.177 | 11.729 | 8.618 | 3.897 | 3.797 | 3.899 | 3.689 | 3.307 | 3.255 | 3.785 | 4.338 | 4.69 | 4.6 | 3.708 | 1.565 | 2.1 | 1.7 | 1.7 | 1.5 | 0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 1.7 | 1.7 | 5.1 | 5.6 | 4.7 | 3.8 | 0.1 | 0.2 | 0.2 | 0.9 | 2 | 1.1 | 1.2 | 0.2 |
Total Current Assets
| 274.66 | 289.547 | 306.556 | 336.551 | 344.386 | 343.245 | 353.745 | 305.486 | 290.834 | 276.427 | 269.57 | 263.331 | 275.465 | 281.402 | 273.967 | 287.496 | 292.237 | 281.909 | 274.547 | 277.097 | 290.635 | 289.57 | 295.722 | 280.314 | 289.219 | 285.805 | 304.9 | 279.793 | 261.906 | 245.067 | 241.943 | 241.044 | 266.201 | 278.495 | 292.908 | 303.639 | 298.243 | 281.579 | 278.59 | 300.756 | 297.56 | 292.716 | 288.681 | 290.844 | 447.692 | 466.843 | 493.06 | 489.651 | 481.719 | 487.737 | 505.995 | 516.876 | 540.553 | 556.964 | 641.724 | 723.065 | 761.143 | 800.304 | 840.819 | 774.713 | 726.906 | 711.949 | 689.051 | 480.541 | 468.839 | 465.346 | 581.99 | 559.949 | 547.96 | 514.155 | 494.589 | 455.937 | 422.611 | 402.069 | 398.449 | 376.928 | 363.482 | 353.044 | 329.081 | 300.375 | 294.362 | 268.671 | 258.424 | 250.059 | 240.474 | 129.634 | 121.09 | 103.826 | 93.184 | 85.693 | 80.84 | 86.372 | 83.429 | 83.776 | 104.096 | 103.578 | 101.116 | 102.049 | 94.341 | 67.127 | 23.5 | 20.9 | 20.7 | 21.4 | 18.2 | 15.5 | 15.1 | 15.8 | 15.4 | 14.7 | 13.7 | 13.7 | 12.4 | 12.8 | 12.3 | 12.8 | 12.4 | 12.6 | 12.1 | 11.8 | 12.6 | 12.8 | 13.8 | 14.7 | 16 | 16.4 | 12.9 | 9.6 | 7.1 | 8.8 | 8.2 | 10.8 | 5.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 75.639 | 75.459 | 76.306 | 78.918 | 84.444 | 87.497 | 87.857 | 97.439 | 99.46 | 101.779 | 102.346 | 100.13 | 97.232 | 96.773 | 87.225 | 79.772 | 76.662 | 77.156 | 54.383 | 57.07 | 59.091 | 60.452 | 61.468 | 28.026 | 29.388 | 28.391 | 28.543 | 28.987 | 30.24 | 30.122 | 31.401 | 32.847 | 33.981 | 35.759 | 37.186 | 38.667 | 39.588 | 13.839 | 14.477 | 15.37 | 16.47 | 17.448 | 17.674 | 18.536 | 19.82 | 20.332 | 19.62 | 20.333 | 20.858 | 21.238 | 21.861 | 22.832 | 23.879 | 24.515 | 25.661 | 26.638 | 28.177 | 32.821 | 33.727 | 33.549 | 35.348 | 36.444 | 38.486 | 38.968 | 39.433 | 39.188 | 34.269 | 32.321 | 31.297 | 30.349 | 29.282 | 26.846 | 26.06 | 25.755 | 24.732 | 21.842 | 20.435 | 20.22 | 18.683 | 17.337 | 15.45 | 15.164 | 14.652 | 13.351 | 12.559 | 12.502 | 12.328 | 12.121 | 11.882 | 11.819 | 11.889 | 11.655 | 11.715 | 12.14 | 11.778 | 12.824 | 9.895 | 10.282 | 10.738 | 4.708 | 4.3 | 4.2 | 4.3 | 4.3 | 4.4 | 4.4 | 4.3 | 4.4 | 4 | 4.1 | 3.9 | 3.7 | 3.7 | 3.8 | 4 | 4.1 | 4.1 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 4 | 4.2 | 4.1 | 3.9 | 3.8 | 3.8 | 1.3 | 1.4 | 1.3 | 1.4 | 1.7 |
Goodwill
| 204.625 | 204.625 | 204.625 | 284.18 | 333.105 | 333.105 | 333.105 | 347.692 | 347.692 | 347.692 | 347.692 | 347.692 | 347.692 | 347.692 | 347.692 | 347.698 | 347.78 | 333.793 | 331.487 | 330.519 | 335.477 | 328.476 | 309.871 | 310.489 | 310.247 | 290.633 | 290.633 | 290.633 | 290.633 | 290.633 | 290.633 | 290.633 | 290.633 | 290.633 | 288.409 | 287.618 | 264.503 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 137.354 | 149.253 | 149.253 | 149.253 | 149.253 | 147.134 | 147.677 | 147.566 | 24.363 | 24.363 | 24.363 | 24.363 | 24.387 | 24.387 | 24.387 | 24.387 | 22.244 | 22.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 178.148 | 183.192 | 188.235 | 194.828 | 210.041 | 215.33 | 220.618 | 225.907 | 231.256 | 236.605 | 241.954 | 247.303 | 252.652 | 258.001 | 263.35 | 268.699 | 274.048 | 247.758 | 252.453 | 258.019 | 260.162 | 264.255 | 256.684 | 261.89 | 267.097 | 232.219 | 236.507 | 240.796 | 246.065 | 251.334 | 256.602 | 261.871 | 267.139 | 272.607 | 278.639 | 284.694 | 293.561 | 17.437 | 18.633 | 20.009 | 21.538 | 23.099 | 24.659 | 26.22 | 27.781 | 29.341 | 30.923 | 32.505 | 34.087 | 35.669 | 37.251 | 38.833 | 40.433 | 42.059 | 43.751 | 45.47 | 47.497 | 51.624 | 48.091 | 50.102 | 51.856 | 53.508 | 55.272 | 57.47 | 59.275 | 60.971 | 7.505 | 5.39 | 5.823 | 6.257 | 5.717 | 6.168 | 6.276 | 6.955 | 6.855 | 7.524 | 30.365 | 30.884 | 31.367 | 32.038 | 28.29 | 28.858 | 29.427 | 27.581 | 28.08 | 28.579 | 29.079 | 29.578 | 29.651 | 12.451 | 30.628 | 26.878 | 27.193 | 27.563 | 27.819 | 26.321 | 16.545 | 17.075 | 17.669 | 2.159 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.9 | 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 |
Goodwill and Intangible Assets
| 382.773 | 387.817 | 392.86 | 479.008 | 543.146 | 548.435 | 553.723 | 573.599 | 578.948 | 584.297 | 589.646 | 594.995 | 600.344 | 605.693 | 611.042 | 616.397 | 621.828 | 581.551 | 583.94 | 588.538 | 595.639 | 592.731 | 566.555 | 572.379 | 577.344 | 522.852 | 527.14 | 531.429 | 536.698 | 541.967 | 547.235 | 552.504 | 557.772 | 563.24 | 567.048 | 572.312 | 558.064 | 154.791 | 155.987 | 157.363 | 158.892 | 160.453 | 162.013 | 163.574 | 165.135 | 166.695 | 168.277 | 169.859 | 171.441 | 173.023 | 174.605 | 176.187 | 177.787 | 179.413 | 181.105 | 182.824 | 184.851 | 188.978 | 185.445 | 199.355 | 201.109 | 202.761 | 204.525 | 204.604 | 206.952 | 208.537 | 31.868 | 29.753 | 30.186 | 30.62 | 30.104 | 30.555 | 30.663 | 31.342 | 29.099 | 29.768 | 30.365 | 30.884 | 31.367 | 32.038 | 28.29 | 28.858 | 29.427 | 27.581 | 28.08 | 28.579 | 29.079 | 29.578 | 29.651 | 30.177 | 30.628 | 26.878 | 27.193 | 27.563 | 27.819 | 26.321 | 16.545 | 17.075 | 17.669 | 2.159 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.9 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.512 | 9.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.363 | 1.363 | 1.363 | 1.363 | 2.568 | 2.568 | 2.568 | 2.568 | 2.726 | 2.726 | 2.726 | 2.726 | 2.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.072 | 17.738 | 17.481 | 17.957 | 19.023 | 17.578 | 17.218 | 19.713 | 20.617 | 21.169 | 16.263 | 15.841 | 10.596 | 10.986 | 10.755 | 9.446 | 7.865 | 5.979 | 5.641 | 6.942 | 6.367 | 7.189 | 7.277 | 6.992 | 7.536 | 6.279 | 6.357 | 4.948 | 5.228 | 5.495 | 5.653 | 5.668 | 5.804 | 6.014 | 6.31 | 6.578 | 7.433 | 1.449 | 0.345 | 0.388 | 0.873 | 0.87 | 0.871 | 0.898 | 0.958 | 1.344 | 1.618 | 1.972 | 2.344 | 2.749 | 3.133 | 3.445 | 4.141 | 4.508 | 4.883 | 4.982 | 5.363 | 6.75 | 6.571 | 6.293 | 6.652 | 6.356 | 6.609 | 0.598 | 1.788 | 1.866 | 4.993 | 2.118 | 2.025 | 2.182 | 2.367 | 2.488 | 2.607 | 2.676 | 2.986 | 3.062 | 3.037 | 3.137 | 3.272 | 3.496 | 3.68 | 3.808 | 3.887 | 4.047 | 4.206 | 0.378 | 0.39 | 0.549 | 0.497 | 0.548 | 0.661 | 0.346 | 0.365 | 0.421 | 0.569 | 0.568 | 3.28 | 3.302 | 3.283 | 3.154 | 3.1 | 3.2 | 3.2 | 0.6 | 1.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 1 | 1.2 | 1.4 | 1.2 |
Total Non-Current Assets
| 476.484 | 481.014 | 486.647 | 575.883 | 646.613 | 653.51 | 658.798 | 690.751 | 699.025 | 707.245 | 708.255 | 710.966 | 708.172 | 713.452 | 709.022 | 705.615 | 706.355 | 664.686 | 643.964 | 652.55 | 661.097 | 660.372 | 635.3 | 607.397 | 614.268 | 557.522 | 562.04 | 565.364 | 572.166 | 577.584 | 584.289 | 591.019 | 597.557 | 605.013 | 610.544 | 617.557 | 605.085 | 180.591 | 180.452 | 173.121 | 176.235 | 178.771 | 180.558 | 183.008 | 185.913 | 188.371 | 189.515 | 192.164 | 194.643 | 197.01 | 199.599 | 202.902 | 205.807 | 208.436 | 211.649 | 214.444 | 218.391 | 228.549 | 225.743 | 239.197 | 243.109 | 245.561 | 249.62 | 244.17 | 248.173 | 249.591 | 71.13 | 64.192 | 63.508 | 63.151 | 61.753 | 59.889 | 59.33 | 59.773 | 56.817 | 54.672 | 53.837 | 54.241 | 53.322 | 52.871 | 47.42 | 47.83 | 47.966 | 46.342 | 46.208 | 42.822 | 43.16 | 44.816 | 44.598 | 45.112 | 45.746 | 41.605 | 41.999 | 42.85 | 42.892 | 42.528 | 29.72 | 30.659 | 31.69 | 10.021 | 9 | 9 | 9.1 | 6.5 | 7.3 | 6.6 | 4.6 | 4.8 | 4.3 | 4.5 | 4.3 | 4.1 | 4.1 | 4.1 | 4.3 | 4.5 | 4.5 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.5 | 4.7 | 4.5 | 4 | 3.9 | 3.9 | 1.4 | 2.4 | 2.5 | 2.8 | 2.9 |
Total Assets
| 751.144 | 770.561 | 793.203 | 912.434 | 990.999 | 996.755 | 1,012.543 | 996.237 | 989.859 | 983.672 | 977.825 | 974.297 | 983.637 | 994.854 | 982.989 | 993.111 | 998.592 | 946.595 | 918.511 | 929.647 | 951.732 | 949.942 | 931.022 | 887.711 | 903.487 | 843.327 | 866.94 | 845.157 | 834.072 | 822.651 | 826.232 | 832.063 | 863.758 | 883.508 | 903.452 | 921.196 | 903.328 | 462.17 | 459.042 | 473.877 | 473.795 | 471.487 | 469.239 | 473.852 | 633.605 | 655.214 | 682.575 | 681.815 | 676.362 | 684.747 | 705.594 | 719.778 | 746.36 | 765.4 | 853.373 | 937.509 | 979.534 | 1,028.853 | 1,066.562 | 1,013.91 | 970.015 | 957.51 | 938.671 | 724.711 | 717.012 | 714.937 | 653.12 | 624.141 | 611.468 | 577.306 | 556.342 | 515.826 | 481.941 | 461.842 | 455.266 | 431.6 | 417.319 | 407.285 | 382.403 | 353.246 | 341.782 | 316.501 | 306.39 | 296.401 | 286.682 | 172.456 | 164.25 | 148.642 | 137.782 | 130.805 | 126.586 | 127.977 | 125.428 | 126.626 | 146.988 | 146.106 | 130.836 | 132.708 | 126.031 | 77.148 | 32.5 | 29.9 | 29.8 | 27.9 | 25.5 | 22.1 | 19.7 | 20.6 | 19.7 | 19.2 | 18 | 17.8 | 16.5 | 16.9 | 16.6 | 17.3 | 16.9 | 17.3 | 16.8 | 16.5 | 17.2 | 17.4 | 18.3 | 19.4 | 20.5 | 20.4 | 16.8 | 13.5 | 8.5 | 11.2 | 10.7 | 13.6 | 8.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 27.188 | 43.056 | 43.514 | 42.477 | 54.52 | 42.528 | 66.501 | 64.241 | 62.776 | 38.491 | 42.319 | 44.591 | 32.14 | 32.55 | 34.441 | 36.193 | 33.277 | 38.994 | 25.887 | 23.423 | 32.942 | 27.25 | 29.38 | 24.33 | 37.225 | 30.057 | 35.34 | 43.928 | 30.125 | 27.662 | 30.512 | 29.402 | 27.226 | 24.807 | 29.893 | 33.462 | 24.086 | 18.27 | 12.691 | 15.708 | 15.02 | 17.896 | 17.8 | 18.902 | 16.346 | 18.6 | 17.111 | 18.39 | 12.149 | 14.068 | 14.21 | 20.967 | 18.363 | 18.668 | 18.631 | 23.501 | 17.828 | 28.392 | 77.844 | 43.798 | 33.631 | 24.208 | 19.233 | 20.173 | 22.588 | 33.243 | 31.423 | 25.749 | 27.92 | 27.928 | 26.137 | 19.213 | 19.553 | 26.182 | 28.337 | 22.358 | 21.951 | 28.792 | 23.577 | 23.307 | 16.808 | 12.283 | 9.566 | 11.154 | 13.972 | 13.296 | 11.527 | 11.726 | 9.895 | 6.868 | 9.529 | 9.241 | 7.964 | 8.729 | 11.014 | 9.987 | 10.236 | 10.831 | 11.26 | 5.343 | 4.5 | 5.2 | 3.8 | 4.6 | 4.5 | 3.3 | 2.6 | 3.7 | 2.8 | 3.3 | 2.9 | 2.8 | 2.1 | 2.4 | 2 | 2.3 | 1.7 | 2.2 | 1.9 | 1.9 | 1.5 | 1 | 1.4 | 2 | 1.7 | 2.3 | 3.2 | 1.3 | 0.8 | 1.5 | 2.1 | 2.5 | 1.7 |
Short Term Debt
| 221.942 | 222.526 | 213.76 | 11.919 | 11.726 | 176.245 | 191.672 | 13.02 | 12.109 | 11.343 | 8.19 | 8.685 | 9.203 | 9.531 | 9.214 | 8.841 | 8.755 | 8.771 | 8.055 | 8.247 | 8.48 | 9.723 | 9.815 | 0.757 | 1.03 | 1.284 | 1.579 | 19.047 | 19.751 | 19.069 | 18.199 | 17.803 | 17.076 | 16.345 | 15.54 | 14.659 | 17.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.499 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.132 | 0.129 | 0.138 | 0.154 | 0.182 | 0.21 | 0.226 | 0.235 | 0.234 | 0.162 | 0.194 | 0.234 | 0.343 | 0.52 | 0.706 | 0.899 | 2.994 | 3.026 | 1.064 | 1.062 | 1.064 | 1.021 | 1.024 | 6.997 | 4.785 | 4.908 | 2.617 | 2.708 | 0.588 | 0.5 | 0.6 | 0.6 | 1.8 | 1 | 1 | 0.8 | 0.8 | 1 | 1.1 | 0.6 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | 0.9 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 2.7 | 2.2 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 1.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.603 | 0 | 0 | 0 | 0.551 | 0 | 0.008 | 0 | 1.674 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 4.422 | 4.056 | 3.397 | 16.981 | 8.666 | 8.296 | 6.29 | 5.722 | 0.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.386 | 65.616 | 69.104 | 65.834 | 61.014 | 65.77 | 63.106 | 66.351 | 67.725 | 63.847 | 59.809 | 64.601 | 76.647 | 77.732 | 62.607 | 66.13 | 56.192 | 49.99 | 44.229 | 40.25 | 46.07 | 38.929 | 36.989 | 38.682 | 40.759 | 35.027 | 34.46 | 34.452 | 33.485 | 24.848 | 22.668 | 25.771 | 31.326 | 23.714 | 27.494 | 29.665 | 29.779 | 6.268 | 10.237 | 14.32 | 17.826 | 8.597 | 11.212 | 12.61 | 18.041 | 15.337 | 19.636 | 14.749 | 13.432 | 10.53 | 11.93 | 14.516 | 17.151 | 8.048 | 8.937 | 11.011 | 16.416 | 0 | 12.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.453 | 4.906 | 7.36 | 9.896 | 10.374 | 10.245 | 9.878 | 8.21 | 9.222 | 10.248 | 13.751 | 13.716 | 13.439 | 12.75 | 11.279 | 11.16 | 8.675 | 5.048 | 4.578 | 4.343 | 3.787 | 3.092 | 2.542 | 2.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 59.167 | 54.111 | 56.935 | 63.317 | 66.125 | 61.005 | 69.66 | 68.358 | 66.152 | 72.562 | 78.465 | 75.58 | 86.931 | 99.677 | 90.746 | 92.397 | 100.429 | 81.945 | 91.381 | 87.792 | 86.28 | 87.268 | 75.682 | 81.578 | 82.664 | 63.365 | 71.216 | 67.889 | 69.144 | 63.019 | 65.523 | 71.235 | 76.281 | 91.988 | 104.937 | 106.36 | 80.099 | 35.427 | 30.878 | 34.309 | 31.91 | 32.428 | 30.773 | 34.676 | 36.772 | 32.186 | 33.741 | 35.952 | 38.214 | 32.347 | 40.901 | 47.172 | 46.62 | 43.332 | 52.706 | 57.489 | 52.628 | 67.883 | 54.929 | 61.198 | 54.256 | 69.484 | 72.73 | 65.79 | 66.802 | 71.981 | 66.116 | 70.433 | 70.217 | 66.285 | 71.369 | 68.919 | 53.908 | 47.063 | 51.076 | 46.963 | 45.829 | 46.429 | 42.369 | 39.635 | 46.244 | 33.725 | 33.69 | 30.124 | 23.004 | 22.627 | 22.703 | 23.968 | 21.947 | 20.358 | 14.329 | 16.039 | 15.754 | 16.894 | 16.923 | 20.276 | 16.797 | 20.29 | 15.106 | 6.357 | 6.5 | 3.8 | 6.1 | 5 | 4.1 | 3.3 | 2.8 | 3 | 3.1 | 2.4 | 2.3 | 2 | 1.6 | 1.8 | 1.9 | 2.2 | 2.3 | 2.1 | 1.7 | 1.6 | 1.7 | 2.1 | 2.1 | 1.2 | 1.4 | 1.7 | 4.4 | 3.5 | 2.1 | 3.3 | 3.3 | 4.4 | 0.9 |
Total Current Liabilities
| 372.683 | 385.309 | 383.313 | 183.547 | 193.385 | 347.258 | 390.939 | 211.97 | 208.762 | 186.243 | 188.783 | 193.457 | 204.921 | 219.49 | 197.008 | 203.561 | 198.653 | 179.7 | 169.552 | 159.712 | 173.772 | 163.17 | 151.866 | 145.347 | 161.678 | 129.733 | 142.595 | 165.316 | 152.505 | 134.598 | 136.902 | 144.211 | 151.909 | 156.854 | 177.864 | 184.146 | 151.796 | 59.965 | 55.409 | 64.337 | 64.756 | 58.921 | 60.336 | 66.188 | 262.666 | 266.123 | 272.162 | 269.091 | 63.795 | 56.945 | 67.054 | 82.655 | 82.134 | 70.048 | 84.696 | 96.057 | 90.269 | 113.256 | 154.219 | 113.292 | 94.177 | 99.414 | 92.526 | 85.963 | 89.427 | 105.224 | 97.539 | 96.325 | 98.137 | 94.213 | 97.506 | 90.717 | 78.496 | 80.743 | 89.463 | 79.877 | 78.235 | 85.325 | 74.391 | 72.398 | 73.462 | 59.953 | 57.206 | 55.06 | 50.246 | 47.908 | 46.289 | 47.363 | 39.916 | 32.868 | 29.263 | 30.131 | 27.831 | 29.189 | 37.007 | 35.048 | 31.941 | 33.738 | 29.074 | 12.288 | 11.5 | 9.6 | 10.5 | 11.4 | 9.6 | 7.6 | 6.2 | 7.5 | 6.9 | 6.8 | 5.8 | 5.7 | 4.3 | 4.8 | 4.5 | 5.1 | 4.8 | 5.1 | 4.4 | 4 | 3.9 | 3.8 | 4.3 | 3.9 | 4 | 4.4 | 7.9 | 5.1 | 3 | 4.9 | 5.5 | 9.6 | 4.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29.581 | 28.667 | 28.726 | 200.744 | 188.959 | 33.059 | 34.626 | 201.792 | 198.324 | 207.308 | 193.127 | 174.423 | 173.54 | 163.392 | 151.72 | 240.569 | 256.542 | 253.259 | 239.561 | 173.609 | 185.264 | 184.431 | 196.725 | 165 | 173.935 | 174.99 | 193.986 | 148.852 | 162.849 | 175.11 | 176.486 | 177.999 | 213.694 | 232.53 | 241.256 | 243.99 | 333.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 104.616 | 105 | 105 | 105 | 105 | 105 | 105 | 105.143 | 105.177 | 105.21 | 105.243 | 105.275 | 105 | 105.348 | 105.396 | 105.457 | 105.09 | 105.124 | 105.158 | 105.194 | 105.254 | 0.32 | 0.393 | 27.243 | 27.479 | 29.712 | 29.977 | 30.234 | 30.503 | 30.598 | 44.157 | 46.763 | 36.638 | 38.774 | 38.808 | 0.824 | 0.7 | 0.8 | 1 | 1 | 1.1 | 1.3 | 1.4 | 1.3 | 1.5 | 1.3 | 1.3 | 1.5 | 1.6 | 1.8 | 1.9 | 2.1 | 2.1 | 2.2 | 2.3 | 2.5 | 2.7 | 2.6 | 2.5 | 2.5 | 2.6 | 2.8 | 2.8 | 2.9 | 0.7 | 0.7 | 0.7 | 0.7 | 1.7 |
Deferred Revenue Non-Current
| 20.186 | 20.253 | 21.983 | 21.035 | 19.795 | 21.151 | 20.323 | 18.419 | 15.472 | 13.27 | 11.719 | 9.975 | 10.778 | 10.823 | 9.828 | 9.808 | 8.997 | 15.066 | 9.891 | 9.596 | 11.151 | 12.458 | 11.457 | 10.654 | 10.037 | 8.336 | 6.813 | 7.689 | 7.761 | 8.385 | 8.695 | 7.227 | 8.064 | 8.726 | 6.244 | 5.764 | 6.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.763 | 5.899 | 6.106 | 6.193 | 8.231 | 10.658 | 11.359 | 9.494 | 10.627 | 13.603 | 14.304 | 15.355 | 15.946 | 19.248 | 21.263 | 21.23 | 24.495 | 16.442 | 18.143 | 17.637 | 16.676 | 18.758 | 13.768 | 12.481 | 12.117 | 13.521 | 13.2 | 10.927 | 6.069 | 6.088 | 20.024 | 17.306 | 14.784 | 12.479 | 10.083 | 9.798 | 24.193 | 0 | 0 | 2.925 | 3.347 | 4.069 | 4.094 | 3.632 | 1.148 | 1.823 | 2.614 | 1.741 | 1.184 | 2.24 | 1.598 | 0 | 1.041 | 1.697 | 2.484 | 2.101 | 4.047 | 3.446 | 2.973 | 13.409 | 13.609 | 14.511 | 14.733 | 16.173 | 22.464 | 22.907 | 5.87 | 0.864 | 8.14 | 8.184 | 7.96 | 6.533 | 6.592 | 6.398 | 6.318 | 7.286 | 6.592 | 5.653 | 5.987 | 4.908 | 1.628 | 1.628 | 1.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.426 | 79.408 | 54.011 | 14.586 | 3.956 | 11.175 | 4.456 | 4.052 | 5.403 | 8.501 | 8.617 | 9.298 | 10.37 | 12.17 | 17.141 | 17.224 | 18.283 | 18.844 | 21.212 | 19.794 | 19.044 | 19.922 | 19.562 | 19.147 | 20.771 | 3.87 | 4.25 | 6.689 | 7.104 | 7.849 | 8.106 | 5.17 | 5.652 | 6.46 | 6.717 | 7.097 | 8.038 | 4.333 | 4.523 | 5.206 | 5.694 | 6.161 | 6.175 | 7.107 | 7.142 | 7.323 | 7.132 | 6.921 | 7.149 | 6.885 | 6.466 | 7.722 | 8.878 | 9.541 | 9.431 | 10.171 | 11.303 | 10.622 | 7.738 | 2.42 | 2.325 | 2.381 | 2.283 | 2.211 | 6.194 | 5.62 | 1.909 | 2.244 | 3.055 | 2.927 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.004 | 0.031 | 0.058 | 0.179 | 0.205 | 0.232 | 0.259 | 0.286 | 0.313 | 0.34 | 0.367 | 0.394 | 0.3 | 0.5 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 1.2 | 1.2 | 1.1 | 0.9 |
Total Non-Current Liabilities
| 92.956 | 134.227 | 110.826 | 242.558 | 220.941 | 76.043 | 70.764 | 233.757 | 229.826 | 242.682 | 227.767 | 209.051 | 210.634 | 205.633 | 199.952 | 288.831 | 308.317 | 303.611 | 288.807 | 220.636 | 232.135 | 235.569 | 241.512 | 207.282 | 216.86 | 200.717 | 218.249 | 174.157 | 183.783 | 197.432 | 213.311 | 207.702 | 242.194 | 260.195 | 264.3 | 266.649 | 371.734 | 4.333 | 4.523 | 8.131 | 9.041 | 10.23 | 10.269 | 10.739 | 8.29 | 9.146 | 9.746 | 8.662 | 208.333 | 209.125 | 208.064 | 207.722 | 209.919 | 211.238 | 211.915 | 212.272 | 215.35 | 214.068 | 210.711 | 215.829 | 215.934 | 216.892 | 217.016 | 18.384 | 133.274 | 133.527 | 112.779 | 108.108 | 116.195 | 116.111 | 113.068 | 111.676 | 111.769 | 111.608 | 111.561 | 112.561 | 111.898 | 111.001 | 111.383 | 110.365 | 106.718 | 106.752 | 106.786 | 105.194 | 105.254 | 0.32 | 0.393 | 27.255 | 27.483 | 29.743 | 30.035 | 30.413 | 30.708 | 30.83 | 44.416 | 47.049 | 36.951 | 39.114 | 39.175 | 1.218 | 1 | 1.3 | 0.9 | 1 | 1.1 | 1.3 | 1.4 | 1.3 | 1.5 | 1.4 | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 2.1 | 2.1 | 2.3 | 2.3 | 2.5 | 2.7 | 2.6 | 2.6 | 2.6 | 2.7 | 2.8 | 2.9 | 3 | 0.8 | 1.9 | 1.9 | 1.8 | 2.6 |
Total Liabilities
| 465.639 | 519.536 | 494.139 | 426.105 | 414.326 | 423.301 | 461.703 | 445.727 | 438.588 | 428.925 | 416.55 | 402.508 | 415.555 | 425.123 | 396.96 | 492.392 | 506.97 | 483.311 | 458.359 | 380.348 | 405.907 | 398.739 | 393.378 | 352.629 | 378.538 | 330.45 | 360.844 | 339.473 | 336.288 | 332.03 | 350.213 | 351.913 | 394.103 | 417.049 | 442.164 | 450.795 | 523.53 | 64.298 | 59.932 | 72.468 | 73.797 | 69.151 | 70.605 | 76.927 | 270.956 | 275.269 | 281.908 | 277.753 | 272.128 | 266.07 | 275.118 | 290.377 | 292.053 | 281.286 | 296.611 | 308.329 | 305.619 | 327.324 | 364.93 | 329.121 | 310.111 | 316.306 | 309.542 | 104.347 | 222.701 | 238.751 | 210.318 | 204.433 | 214.332 | 210.324 | 210.574 | 202.393 | 190.265 | 192.351 | 201.024 | 192.438 | 190.133 | 196.326 | 185.774 | 182.763 | 180.18 | 166.705 | 163.992 | 160.254 | 155.5 | 48.228 | 46.682 | 74.618 | 67.399 | 62.611 | 59.298 | 60.544 | 58.539 | 60.019 | 81.423 | 82.097 | 68.892 | 72.852 | 68.249 | 13.506 | 12.5 | 10.9 | 11.4 | 12.4 | 10.7 | 8.9 | 7.6 | 8.8 | 8.4 | 8.2 | 7.1 | 7.1 | 5.9 | 6.5 | 6.3 | 7.2 | 6.9 | 7.4 | 6.7 | 6.5 | 6.6 | 6.4 | 6.9 | 6.5 | 6.7 | 7.2 | 10.8 | 8.1 | 3.8 | 6.8 | 7.4 | 11.4 | 7.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 170.072 | 122.317 | 148.7 | 180.076 | 170.254 | 166.495 | 114.034 | 112.211 | 110.417 | 108.651 | 106.914 | 105.204 | 103.522 | 101.867 | 100.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.44 | 4.438 | 4.393 | 4.377 | 4.353 | 4.351 | 4.327 | 4.31 | 4.292 | 4.29 | 4.281 | 4.267 | 4.156 | 4.155 | 4.138 | 4.128 | 4.11 | 4.006 | 4.004 | 3.992 | 3.977 | 3.975 | 3.94 | 3.928 | 3.917 | 3.895 | 3.894 | 3.886 | 3.868 | 3.865 | 3.864 | 3.862 | 3.86 | 3.859 | 3.856 | 3.837 | 3.121 | 3.12 | 3.118 | 3.117 | 3.115 | 3.11 | 3.107 | 3.102 | 2.95 | 2.919 | 2.908 | 2.907 | 2.9 | 2.898 | 2.896 | 2.893 | 2.891 | 2.887 | 2.884 | 2.873 | 2.866 | 2.859 | 2.854 | 2.852 | 2.848 | 2.845 | 2.839 | 2.836 | 2.502 | 2.495 | 2.46 | 2.446 | 2.442 | 2.424 | 2.402 | 2.339 | 2.335 | 2.329 | 2.305 | 2.302 | 2.299 | 2.292 | 2.278 | 2.191 | 1.456 | 1.44 | 1.437 | 1.436 | 1.435 | 1.419 | 1.402 | 0.767 | 0.766 | 0.761 | 0.76 | 0.758 | 0.755 | 0.752 | 0.751 | 0.749 | 0.747 | 0.736 | 0.735 | 0.735 | 0.5 | 0.5 | 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 |
Retained Earnings
| -14.805 | -48.739 | 0 | 103.58 | 204.185 | 205.157 | 235.676 | 238.913 | 244.22 | 253.422 | 262.902 | 278.683 | 288.355 | 292.778 | 319.053 | 333.001 | 328.332 | 330.236 | 328.575 | 417.265 | 418.732 | 425.243 | 424.237 | 420.333 | 416.683 | 411.558 | 406.199 | 405.194 | 400.145 | 394.381 | 381.064 | 385.136 | 380.21 | 378.182 | 373.99 | 383.616 | 387.977 | 407.24 | 409.663 | 413.058 | 412.477 | 412.408 | 409.749 | 409.443 | 406.713 | 405.375 | 404.148 | 403.398 | 402.773 | 404.465 | 406.878 | 404.227 | 401.072 | 400.077 | 399.608 | 393.109 | 387.321 | 370.19 | 351.449 | 337.98 | 316.184 | 299.851 | 290.819 | 297.661 | 289.492 | 276.652 | 254.281 | 237.316 | 218.011 | 192.542 | 177.848 | 160.761 | 141.633 | 123.462 | 112.635 | 100.856 | 92.134 | 78.83 | 67.366 | 56.341 | 47.969 | 37.787 | 30.711 | 24.623 | 19.87 | 14.627 | 8.884 | 5.297 | 1.827 | -0.026 | -0.825 | -0.514 | -0.923 | -1.071 | -1.973 | -3.282 | -4.808 | -6.68 | -8.687 | -2.578 | -3.5 | -4.2 | -4.7 | -7.3 | -7.8 | -9.6 | -10 | -10.3 | -10.7 | -11 | -11.1 | -11.3 | -11.4 | -11.5 | -11.6 | -11.7 | -11.8 | -11.9 | -11.7 | -11.7 | -11.1 | -10.7 | -10.2 | -8.7 | -7.7 | -7.3 | -8.7 | -9.3 | -10 | -10.3 | -11.4 | -12.5 | -13.3 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.048 | -0.096 | -0.101 | -0.106 | -0.183 | -0.207 | -0.289 | -0.345 | -0.418 | -0.435 | -0.503 | -0.519 | -0.657 | -1.081 | -0.797 | -0.822 | -1.074 | -0.9 | -0.9 | -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 |
Other Total Stockholders Equity
| 125.798 | 173.009 | 145.971 | 198.296 | 197.881 | 197.451 | 196.803 | 195.076 | 192.342 | 188.384 | 187.178 | 183.635 | 172.049 | 170.931 | 162.603 | 163.59 | 159.18 | 129.042 | 127.573 | 128.042 | 123.116 | 121.985 | 109.467 | 110.821 | 104.349 | 97.424 | 96.003 | 96.604 | 93.771 | 92.375 | 91.091 | 91.152 | 85.585 | 84.418 | 83.442 | 82.948 | -11.3 | -12.488 | -13.671 | -14.766 | -15.594 | -13.182 | -14.222 | -15.62 | -47.014 | -28.349 | -6.389 | -2.243 | -1.439 | 11.314 | 20.702 | 22.281 | 50.344 | 81.15 | 154.27 | 233.198 | 283.728 | 328.48 | 347.329 | 343.957 | 340.872 | 338.508 | 335.471 | 319.867 | 202.317 | 197.039 | 186.061 | 179.946 | 176.683 | 172.016 | 165.518 | 150.333 | 147.708 | 143.7 | 139.302 | 136.004 | 132.753 | 129.837 | 126.985 | 111.951 | 112.177 | 110.569 | 110.25 | 110.136 | 109.973 | 108.283 | 107.388 | 68.143 | 67.997 | 67.748 | 67.698 | 67.607 | 67.492 | 67.429 | 67.306 | 67.199 | 67.086 | 66.597 | 66.556 | 66.559 | 23.9 | 23.6 | 23.7 | 22.8 | 22.6 | 22.8 | 22.1 | 22.1 | 22 | 22 | 22 | 22 | 22 | 21.9 | 21.9 | 21.8 | 21.8 | 21.8 | 21.8 | 21.7 | 21.7 | 21.7 | 21.6 | 21.6 | 21.5 | 20.5 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 |
Total Shareholders Equity
| 285.505 | 251.025 | 299.064 | 486.329 | 576.673 | 573.454 | 550.84 | 550.51 | 551.271 | 554.747 | 561.275 | 571.789 | 568.082 | 569.731 | 586.029 | 500.719 | 491.622 | 463.284 | 460.152 | 549.299 | 545.825 | 551.203 | 537.644 | 535.082 | 524.949 | 512.877 | 506.096 | 505.684 | 497.784 | 490.621 | 476.019 | 480.15 | 469.655 | 466.459 | 461.288 | 470.401 | 379.798 | 397.872 | 399.11 | 401.409 | 399.998 | 402.336 | 398.634 | 396.925 | 362.649 | 379.945 | 400.667 | 404.062 | 404.234 | 418.677 | 430.476 | 429.401 | 454.307 | 484.114 | 556.762 | 629.18 | 673.915 | 701.529 | 701.632 | 684.789 | 659.904 | 641.204 | 629.129 | 620.364 | 494.311 | 476.186 | 442.802 | 419.708 | 397.136 | 366.982 | 345.768 | 313.433 | 291.676 | 269.491 | 254.242 | 239.162 | 227.186 | 210.959 | 196.629 | 170.483 | 161.602 | 149.796 | 142.398 | 136.147 | 131.182 | 124.228 | 117.568 | 74.024 | 70.383 | 68.194 | 67.288 | 67.433 | 66.889 | 66.607 | 65.565 | 64.009 | 61.944 | 59.856 | 57.782 | 63.642 | 20 | 19 | 18.4 | 15.5 | 14.8 | 13.2 | 12.1 | 11.8 | 11.3 | 11 | 10.9 | 10.7 | 10.6 | 10.4 | 10.3 | 10.1 | 10 | 9.9 | 10.1 | 10 | 10.6 | 11 | 11.4 | 12.9 | 13.8 | 13.2 | 6 | 5.4 | 4.7 | 4.4 | 3.3 | 2.2 | 1.4 |
Total Equity
| 285.505 | 251.025 | 299.064 | 486.329 | 576.673 | 573.454 | 550.84 | 550.51 | 551.271 | 554.747 | 561.275 | 571.789 | 568.082 | 569.731 | 586.029 | 500.719 | 491.622 | 463.284 | 460.152 | 549.299 | 545.825 | 551.203 | 537.644 | 535.082 | 524.949 | 512.877 | 506.096 | 505.684 | 497.784 | 490.621 | 476.019 | 480.15 | 469.655 | 466.459 | 461.288 | 470.401 | 379.798 | 397.872 | 399.11 | 401.409 | 399.998 | 402.336 | 398.634 | 396.925 | 362.649 | 379.945 | 400.667 | 404.062 | 404.234 | 418.677 | 430.476 | 429.401 | 454.307 | 484.114 | 556.762 | 629.18 | 673.915 | 701.529 | 701.632 | 684.789 | 659.904 | 641.204 | 629.129 | 620.364 | 494.311 | 476.186 | 442.802 | 419.708 | 397.136 | 366.982 | 345.768 | 313.433 | 291.676 | 269.491 | 254.242 | 239.162 | 227.186 | 210.959 | 196.629 | 170.483 | 161.602 | 149.796 | 142.398 | 136.147 | 131.182 | 124.228 | 117.568 | 74.024 | 70.383 | 68.194 | 67.288 | 67.433 | 66.889 | 66.607 | 65.565 | 64.009 | 61.944 | 59.856 | 57.782 | 63.642 | 20 | 19 | 18.4 | 15.5 | 14.8 | 13.2 | 12.1 | 11.8 | 11.3 | 11 | 10.9 | 10.7 | 10.6 | 10.4 | 10.3 | 10.1 | 10 | 9.9 | 10.1 | 10 | 10.6 | 11 | 11.4 | 12.9 | 13.8 | 13.2 | 6 | 5.4 | 4.7 | 4.4 | 3.3 | 2.2 | 1.4 |
Total Liabilities & Shareholders Equity
| 751.144 | 770.561 | 793.203 | 912.434 | 990.999 | 996.755 | 1,012.543 | 996.237 | 989.859 | 983.672 | 977.825 | 974.297 | 983.637 | 994.854 | 982.989 | 993.111 | 998.592 | 946.595 | 918.511 | 929.647 | 951.732 | 949.942 | 931.022 | 887.711 | 903.487 | 843.327 | 866.94 | 845.157 | 834.072 | 822.651 | 826.232 | 832.063 | 863.758 | 883.508 | 903.452 | 921.196 | 903.328 | 462.17 | 459.042 | 473.877 | 473.795 | 471.487 | 469.239 | 473.852 | 633.605 | 655.214 | 682.575 | 681.815 | 676.362 | 684.747 | 705.594 | 719.778 | 746.36 | 765.4 | 853.373 | 937.509 | 979.534 | 1,028.853 | 1,066.562 | 1,013.91 | 970.015 | 957.51 | 938.671 | 724.711 | 717.012 | 714.937 | 653.12 | 624.141 | 611.468 | 577.306 | 556.342 | 515.826 | 481.941 | 461.842 | 455.266 | 431.6 | 417.319 | 407.285 | 382.403 | 353.246 | 341.782 | 316.501 | 306.39 | 296.401 | 286.682 | 172.456 | 164.25 | 148.642 | 137.782 | 130.805 | 126.586 | 127.977 | 125.428 | 126.626 | 146.988 | 146.106 | 130.836 | 132.708 | 126.031 | 77.148 | 32.5 | 29.9 | 29.8 | 27.9 | 25.5 | 22.1 | 19.7 | 20.6 | 19.7 | 19.2 | 18 | 17.8 | 16.5 | 16.9 | 16.6 | 17.3 | 16.9 | 17.3 | 16.8 | 16.5 | 17.2 | 17.4 | 18.3 | 19.4 | 20.5 | 20.4 | 16.8 | 13.5 | 8.5 | 11.2 | 10.7 | 13.6 | 8.8 |