
Cantaloupe, Inc.
NASDAQ:CTLP
11.09 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 46.337 | 27.679 | 33.124 | 58.92 | 50.197 | 43.478 | 54.597 | 50.927 | 46.676 | 28.143 | 50.793 | 68.125 | 75.086 | 76.309 | 82.511 | 88.136 | 88.562 | 28.162 | 34.69 | 31.713 | 25.894 | 37.505 | 25.54 | 27.464 | 32.788 | 63.193 | 68.262 | 83.964 | 17.107 | 15.386 | 51.87 | 12.745 | 17.78 | 18.034 | 18.198 | 19.272 | 14.901 | 14.809 | 11.592 | 11.374 | 8.475 | 6.734 | 10.916 | 9.072 | 6.577 | 6.655 | 5.812 | 5.981 | 3.949 | 5.046 | 6.204 | 6.427 | 6.194 | 7.33 | 11.1 | 12.992 | 13.292 | 4.996 | 5.467 | 7.604 | 7.621 | 11.573 | 16.69 | 6.748 | 8.44 | 6.112 | 7.968 | 9.971 | 6.815 | 23.875 | 3.943 | 5.164 | 5.7 | 8.465 | 1.461 | 2.867 | 1.463 | 4.082 | 0.829 | 2.098 | 3.188 | 1.936 | 0.627 | 3.019 | 1.459 | 2.522 | 4.618 | 2.384 | 0.574 | 0.518 | 0.43 | 0.558 | 1.328 | 1.132 | 0.939 | 0.818 | 0.301 | 0.744 | 1.291 | 1.859 | 3.385 | 2.744 | 0.411 | 1.7 | 0.4 | 0.3 | 0.1 | 0.3 | 0.4 | 0.3 | 0.3 | 0.6 | 0.4 | 0.7 | 1 | 1.8 |
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 | 4.85 | 1.425 | 0 | 7.575 | 0 | 6.35 | 6.35 | 7 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.082 | 0 | 0 | 0 | 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
| 46.337 | 27.679 | 33.124 | 58.92 | 50.197 | 43.478 | 54.597 | 50.927 | 46.676 | 28.143 | 50.793 | 68.125 | 75.086 | 76.309 | 82.511 | 88.136 | 88.562 | 28.162 | 34.69 | 31.713 | 25.894 | 37.505 | 25.54 | 27.464 | 32.788 | 63.193 | 68.262 | 83.964 | 17.107 | 15.386 | 51.87 | 12.745 | 17.78 | 18.034 | 18.198 | 19.272 | 14.901 | 14.809 | 11.592 | 11.374 | 8.475 | 6.734 | 10.916 | 9.072 | 6.577 | 6.655 | 5.812 | 5.981 | 3.949 | 5.046 | 6.204 | 6.427 | 6.194 | 7.33 | 11.1 | 12.992 | 13.292 | 4.996 | 5.467 | 7.604 | 7.621 | 11.573 | 16.69 | 6.748 | 8.44 | 10.962 | 9.393 | 9.971 | 14.39 | 23.875 | 10.293 | 11.514 | 12.7 | 8.465 | 1.461 | 2.867 | 1.486 | 4.082 | 0.829 | 2.098 | 3.188 | 1.936 | 0.627 | 3.019 | 1.459 | 2.522 | 4.618 | 2.384 | 2.655 | 0.518 | 0.43 | 0.558 | 1.328 | 1.132 | 0.939 | 0.818 | 0.301 | 0.744 | 1.291 | 1.859 | 3.385 | 2.744 | 0.411 | 1.7 | 0.4 | 0.3 | 0.1 | 0.3 | 0.4 | 0.3 | 0.3 | 0.6 | 0.4 | 0.7 | 1 | 1.8 |
Net Receivables
| 33.904 | 35.1 | 38.594 | 50.239 | 49.105 | 46.432 | 43.437 | 36.83 | 36.696 | 53.478 | 47.947 | 44.416 | 36.388 | 33.237 | 32.215 | 35.437 | 30.174 | 27.276 | 26.531 | 24.741 | 26.359 | 27.136 | 24.336 | 27.972 | 26.611 | 15.723 | 24.062 | 20.351 | 27.07 | 20.989 | 13.37 | 18.203 | 8.791 | 8.238 | 9.189 | 8.487 | 10.022 | 8.479 | 7.394 | 6.912 | 4.153 | 3.121 | 2.724 | 2.803 | 2.081 | 2.155 | 2.054 | 2.737 | 2.484 | 1.267 | 2.506 | 2.649 | 2.382 | 1.927 | 1.847 | 1.921 | 1.836 | 1.261 | 2.09 | 2.291 | 2.489 | 2.78 | 2.206 | 1.681 | 2.049 | 1.234 | 1.467 | 3.883 | 2.63 | 3.995 | 3.496 | 2.6 | 3.372 | 1.476 | 1.634 | 1.44 | 1.585 | 1.678 | 1.133 | 1.035 | 0.75 | 1.214 | 1.245 | 1.376 | 2.078 | 2.525 | 2.268 | 1.428 | 0.581 | 0.699 | 0.293 | 0.375 | 0.316 | 0.921 | 0.26 | 0.094 | 0.283 | 0.235 | 0.72 | 0.615 | 0.193 | 0.286 | 0.441 | 0.4 | 0.7 | 0.4 | 0.7 | 0.2 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 |
Inventory
| 46.207 | 44.716 | 44.571 | 40.791 | 37.364 | 34.789 | 32.216 | 31.872 | 29.837 | 26.895 | 23.503 | 19.754 | 13.65 | 11.752 | 9.537 | 5.292 | 6.064 | 8.794 | 7.005 | 9.128 | 9.577 | 11.324 | 9.344 | 10.908 | 11.488 | 7.343 | 6.915 | 8.038 | 11.03 | 11.215 | 8.24 | 4.586 | 4.147 | 4.786 | 4.264 | 2.031 | 2.341 | 2.849 | 3.718 | 4.216 | 4.241 | 3.448 | 2.629 | 1.487 | 1.512 | 1.713 | 1.766 | 1.824 | 1.839 | 2.439 | 1.186 | 2.512 | 3.233 | 3.342 | 2.51 | 2.67 | 1.594 | 1.352 | 3.102 | 2.634 | 2.318 | 2.266 | 1.7 | 1.671 | 2.31 | 2.482 | 1.983 | 2.299 | 2.258 | 2.456 | 2.655 | 3.034 | 1.949 | 1.837 | 1.469 | 1.411 | 1.351 | 1.348 | 1.567 | 1.697 | 1.786 | 1.572 | 1.897 | 1.708 | 1.425 | 1.017 | 0.911 | 0.458 | 0.688 | 0.743 | 0.856 | 0.878 | 0.877 | 0.748 | 0.746 | 0.56 | 1.17 | 1.328 | 1.134 | 0.993 | 1.117 | 1.041 | 1.121 | 1.3 | 0.8 | 0.9 | 0.7 | 0.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 |
Other Current Assets
| 18.748 | 9.514 | 7.456 | 7.844 | 8.327 | 6.307 | 3.741 | 3.754 | 5.035 | 3.471 | 4.306 | 4.285 | 3.737 | 2.171 | 2.293 | 2.414 | 2.977 | 1.419 | 1.545 | 3.564 | 2.319 | 1.789 | 1.808 | 1.558 | 2.878 | 2.871 | 1.463 | 0.929 | 3.738 | 1.971 | 2.244 | 1.936 | 3.899 | 5.799 | 3.71 | 4.245 | 2.336 | 2.16 | 1.883 | 1.832 | 1.322 | 1.494 | 1.285 | 1.271 | 1.07 | 0.403 | 0.337 | 0.184 | 0.656 | 0.68 | 0.604 | 0.556 | 1.276 | 1.115 | 0.907 | 0.846 | 0.589 | 0.737 | 0.772 | 0.847 | 0.865 | 1.021 | 0.949 | 1.078 | 0.759 | 0.644 | 0.973 | 0.802 | 0.49 | 1.068 | 0.422 | 0.207 | 0.164 | 0.089 | 0.24 | 0.209 | 0.163 | 0.164 | 0.22 | 0.28 | 0.315 | 0.302 | 0.362 | 0.349 | 0.519 | 1.286 | 0.971 | 1.105 | 1.006 | 1.75 | 0.406 | 0.125 | 0.899 | 0.721 | 0.733 | 0.429 | 0.265 | 0.34 | 0.338 | 0.493 | 0.955 | 1.06 | 0.675 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 |
Total Current Assets
| 145.196 | 117.009 | 123.745 | 157.794 | 144.093 | 131.006 | 133.991 | 123.383 | 118.244 | 111.987 | 126.549 | 136.58 | 128.861 | 123.469 | 126.556 | 131.279 | 127.777 | 65.651 | 69.771 | 67.364 | 64.149 | 77.754 | 61.028 | 67.902 | 73.765 | 89.13 | 100.702 | 113.282 | 57.076 | 49.561 | 74.602 | 36.502 | 34.617 | 35.093 | 35.361 | 33.048 | 29.6 | 28.297 | 24.587 | 23.035 | 18.191 | 14.798 | 17.554 | 14.634 | 11.24 | 10.926 | 9.97 | 10.726 | 8.928 | 9.433 | 10.499 | 12.143 | 13.085 | 13.714 | 16.363 | 18.428 | 17.311 | 8.346 | 11.432 | 13.377 | 13.292 | 17.639 | 21.545 | 11.178 | 13.558 | 15.321 | 13.816 | 16.955 | 19.767 | 31.394 | 16.866 | 17.354 | 18.184 | 11.867 | 4.805 | 5.927 | 4.585 | 7.272 | 3.748 | 5.11 | 6.039 | 5.024 | 4.13 | 6.452 | 5.482 | 7.35 | 8.768 | 5.376 | 4.931 | 3.709 | 1.985 | 1.936 | 3.421 | 3.523 | 2.678 | 1.901 | 2.02 | 2.646 | 3.484 | 3.96 | 5.651 | 5.131 | 2.648 | 3.5 | 1.9 | 1.6 | 1.6 | 1 | 1.4 | 1.1 | 0.9 | 1.2 | 0.9 | 1.2 | 1.6 | 2.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44.059 | 45.633 | 44.164 | 42.015 | 38.484 | 36.194 | 30.646 | 27.856 | 25.589 | 22.313 | 18.716 | 15.154 | 13.945 | 11.846 | 9.962 | 8.619 | 10.168 | 11.984 | 12.943 | 13.475 | 14.196 | 15.242 | 14.211 | 9.18 | 9.116 | 9.546 | 9.778 | 11.273 | 12.198 | 12.622 | 11.85 | 12.111 | 9.173 | 9.433 | 9.57 | 9.765 | 10.584 | 10.856 | 11.89 | 12.869 | 13.574 | 16.451 | 17.78 | 21.139 | 20.756 | 19.311 | 18.098 | 17.24 | 15.529 | 14.648 | 13.037 | 11.8 | 9.87 | 9.218 | 8.624 | 7.396 | 7.449 | 7.935 | 4.819 | 4.512 | 3.631 | 2.162 | 1.97 | 2.082 | 2.149 | 2.294 | 1.865 | 2.025 | 2.055 | 1.955 | 1.845 | 1.877 | 1.533 | 1.183 | 1.095 | 1.119 | 1.048 | 0.921 | 0.75 | 0.685 | 0.579 | 0.553 | 0.61 | 0.603 | 0.67 | 0.728 | 1.151 | 0.944 | 1.501 | 1.676 | 1.804 | 1.932 | 0.577 | 0.63 | 0.684 | 0.761 | 0.667 | 0.578 | 0.552 | 0.385 | 0.362 | 0.201 | 0.185 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Goodwill
| 102.8 | 102.292 | 102.708 | 94.903 | 94.008 | 92.903 | 92.38 | 92.005 | 92.772 | 92.241 | 66.656 | 66.656 | 66.656 | 66.656 | 66.194 | 63.945 | 63.945 | 63.945 | 63.945 | 63.945 | 63.945 | 63.945 | 64.149 | 64.149 | 64.149 | 64.149 | 64.149 | 64.149 | 64.196 | 64.449 | 11.492 | 11.492 | 11.492 | 11.492 | 11.703 | 11.703 | 11.703 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 7.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 24.612 | 25.016 | 26.762 | 24.626 | 26.687 | 25.4 | 26.236 | 27.812 | 27.817 | 29.535 | 17.126 | 17.947 | 18.777 | 19.606 | 20.923 | 19.992 | 20.747 | 21.501 | 22.249 | 23.033 | 23.818 | 24.602 | 25.387 | 26.171 | 26.956 | 27.741 | 28.533 | 29.325 | 30.119 | 30.91 | 0.578 | 0.622 | 0.666 | 0.711 | 0.754 | 0.798 | 1.273 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.432 | 0.454 | 0.64 | 0.825 | 1.011 | 1.196 | 1.419 | 1.677 | 1.936 | 2.194 | 3.035 | 3.293 | 3.552 | 3.811 | 4.069 | 4.328 | 4.586 | 4.845 | 5.104 | 5.362 | 5.621 | 5.885 | 6.195 | 6.504 | 6.813 | 7.122 | 7.431 | 7.74 | 8.049 | 8.359 | 8.668 | 16.64 | 16.949 | 17.258 | 17.568 | 17.877 | 18.186 | 18.817 | 19.126 | 19.435 | 20.034 | 10.537 | 9.465 | 9.538 | 9.611 | 9.684 | 5.3 | 4.7 | 3.9 | 3.1 | 1.7 | 0.9 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 127.412 | 127.308 | 129.47 | 119.529 | 120.695 | 118.303 | 118.616 | 119.817 | 120.589 | 121.776 | 83.782 | 84.603 | 85.433 | 86.262 | 87.117 | 83.937 | 84.692 | 85.446 | 86.194 | 86.978 | 87.763 | 88.547 | 89.536 | 90.32 | 91.105 | 91.89 | 92.682 | 93.474 | 94.315 | 95.359 | 12.07 | 12.114 | 12.158 | 12.203 | 12.457 | 12.501 | 12.976 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.117 | 8.303 | 8.488 | 8.674 | 8.86 | 9.082 | 9.34 | 9.599 | 9.858 | 10.698 | 10.957 | 11.215 | 11.474 | 11.732 | 11.991 | 12.25 | 12.508 | 12.767 | 13.025 | 13.284 | 13.549 | 13.858 | 14.167 | 14.476 | 14.785 | 15.094 | 15.404 | 15.713 | 16.022 | 16.331 | 16.64 | 16.949 | 17.258 | 17.568 | 17.877 | 18.186 | 18.817 | 19.126 | 19.435 | 20.034 | 10.537 | 9.465 | 9.538 | 9.611 | 9.684 | 5.3 | 4.7 | 3.9 | 3.1 | 1.7 | 0.9 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 9.57 | 11.041 | 11.345 | 12.044 | 13.032 | 13.87 | 14.52 | 14.809 | 14.727 | -0.195 | 10.716 | 10.647 | 11.453 | 10.97 | 10.148 | 10.242 | -0.137 | 11.455 | 12.046 | 12.634 | -0.071 | 11.281 | 11.834 | 12.699 | 0 | 9.679 | 11.215 | 7.742 | 8.607 | 7.548 | 3.956 | 3.962 | 3.718 | 3.042 | 2.435 | 3.525 | 3.698 | 0 | 0 | 0.949 | 0.353 | 0.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.618 | 0 | 0.505 | 0.466 | 0.409 | 0.362 | 0.318 | 0.275 | 0.258 | 0.217 | 0.195 | 4.13 | 0.195 | 0.19 | 0.185 | 0.179 | 0.153 | 0.148 | 0.143 | 0.137 | 0.086 | 0.081 | 0.076 | 0.071 | 0.081 | 0.076 | 0.071 | 0 | 16.911 | 14.774 | 28.205 | 27.67 | 25.359 | 25.568 | 25.568 | 25.453 | 25.701 | 25.607 | 25.761 | 25.608 | 26.169 | 26.29 | 26.714 | 26.353 | 26.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.239 | 13.095 | 14.251 | 6.194 | 5.179 | 5.178 | 5.08 | 5.249 | 4.546 | 4.598 | 4.413 | 0.438 | 16.006 | 2.609 | 2.474 | 2.205 | 2.148 | 2.13 | 2.156 | 13.069 | 2.075 | 2.05 | 1.811 | 13.624 | 1.922 | 1.903 | 1.9 | 13.966 | 1.214 | 1.12 | 0.75 | 0.687 | 0.137 | 0.145 | 0.163 | 0.348 | 0.337 | 0.326 | 0.342 | 0.35 | 3.929 | 2.054 | 0.383 | 0.191 | 0.087 | 0.427 | 0.515 | 0.493 | 0.47 | 0.5 | 0.454 | 0.417 | 0.393 | 0.318 | 0.256 | 0.322 | 0.31 | 0.389 | 0.459 | 0.486 | 0.569 | 0.461 | 0.359 | 0.212 | 0.414 | 0.494 | 6.008 | 7.527 | 7.294 | 0.594 | 0.614 | 0.475 | 0.399 | 0.406 | 0.352 | 0.351 | 0.342 | 0.297 | 0.32 | 0.338 | 0.255 | 0.012 | 0.01 | 0.009 | 0.009 | 0.341 | 0.676 | 1.036 | 1.476 | 1.767 | 2.062 | 2.359 | 0.434 | 0.355 | -0.002 | 0.019 | 0.074 | 0.037 | 0.02 | 0.064 | 0.015 | 0.012 | 0.01 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 |
Total Non-Current Assets
| 225.328 | 186.036 | 188.39 | 177.774 | 175.808 | 171.382 | 166.704 | 166.229 | 164.852 | 163.424 | 121.915 | 119.052 | 115.384 | 111.623 | 110.385 | 106.393 | 108.131 | 109.856 | 111.678 | 113.659 | 115.575 | 117.966 | 118.268 | 113.195 | 113.505 | 115.249 | 117.13 | 118.713 | 134.317 | 135.09 | 60.617 | 61.189 | 54.375 | 51.305 | 51.72 | 51.785 | 52.64 | 47.319 | 49.613 | 50.62 | 51.768 | 52.891 | 53.921 | 56.131 | 55.391 | 27.834 | 26.709 | 25.85 | 24.301 | 23.637 | 22.166 | 21.077 | 19.345 | 18.876 | 18.479 | 17.576 | 18.457 | 19.28 | 16.494 | 16.472 | 15.933 | 14.614 | 14.579 | 14.802 | 15.33 | 15.813 | 21.156 | 23.101 | 23.207 | 16.716 | 16.934 | 17.137 | 17.026 | 16.992 | 17.159 | 17.492 | 17.721 | 17.858 | 18.019 | 18.281 | 18.402 | 18.442 | 18.806 | 19.429 | 19.805 | 20.505 | 21.861 | 12.517 | 12.442 | 12.981 | 13.478 | 13.976 | 6.311 | 5.685 | 4.581 | 3.881 | 2.441 | 1.516 | 1.072 | 0.549 | 0.377 | 0.214 | 0.195 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 |
Total Assets
| 370.524 | 303.045 | 312.135 | 335.568 | 319.901 | 302.388 | 300.695 | 289.612 | 283.096 | 275.411 | 248.464 | 255.632 | 244.245 | 235.092 | 236.941 | 237.672 | 235.908 | 175.507 | 181.449 | 181.023 | 179.724 | 195.72 | 179.296 | 181.097 | 187.27 | 204.378 | 217.832 | 231.995 | 191.393 | 184.651 | 135.219 | 97.691 | 88.992 | 86.398 | 87.081 | 84.833 | 82.24 | 75.616 | 74.2 | 73.655 | 69.958 | 67.688 | 71.475 | 70.764 | 66.631 | 38.76 | 36.678 | 36.576 | 33.229 | 33.069 | 32.665 | 33.22 | 32.429 | 32.59 | 34.841 | 36.004 | 35.768 | 27.626 | 27.926 | 29.848 | 29.225 | 32.253 | 36.124 | 25.98 | 28.889 | 31.134 | 34.972 | 40.056 | 42.975 | 48.11 | 33.8 | 34.491 | 35.211 | 28.859 | 21.964 | 23.419 | 22.305 | 25.13 | 21.767 | 23.392 | 24.441 | 23.466 | 22.936 | 25.881 | 25.287 | 27.855 | 30.63 | 17.893 | 17.373 | 16.69 | 15.463 | 15.912 | 9.732 | 9.208 | 7.26 | 5.781 | 4.461 | 4.162 | 4.556 | 4.509 | 6.027 | 5.345 | 2.843 | 3.7 | 2.1 | 1.8 | 1.7 | 1.2 | 1.6 | 1.2 | 1.1 | 1.4 | 1.2 | 1.4 | 1.9 | 2.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59.506 | 41.081 | 52.612 | 78.895 | 64.128 | 50.181 | 59.591 | 52.869 | 51.019 | 48.575 | 51.78 | 48.44 | 37.552 | 31.323 | 36.153 | 36.775 | 34.761 | 26.907 | 31.791 | 27.058 | 24.592 | 33.142 | 27.453 | 27.511 | 26.058 | 17.57 | 19.335 | 30.468 | 29.446 | 23.775 | 14.211 | 16.054 | 11.529 | 9.09 | 8.693 | 12.354 | 12.029 | 7.876 | 9.498 | 10.542 | 5.209 | 5.386 | 7.633 | 7.754 | 6.372 | 5.985 | 6.053 | 7.301 | 5.333 | 6.448 | 6.021 | 6.136 | 4.608 | 4.316 | 4.982 | 5.638 | 5.021 | 4.768 | 4.551 | 4.571 | 3.881 | 3.107 | 3.506 | 3.795 | 3.104 | 2.505 | 2.605 | 4.006 | 3.285 | 5.547 | 2.996 | 3.946 | 2.316 | 2.74 | 2.359 | 2.449 | 2.521 | 2.767 | 2.794 | 3.266 | 2.984 | 2.839 | 2.935 | 2.929 | 2.881 | 2.61 | 2.498 | 2.266 | 4.443 | 4.088 | 4.134 | 3.081 | 2.118 | 2.716 | 2.865 | 2.608 | 1.938 | 1.639 | 1.058 | 1.194 | 0.758 | 1.542 | 0.907 | 1 | 2.3 | 1.9 | 1.6 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 |
Short Term Debt
| 1.934 | 2.883 | 2.794 | 2.586 | 2.188 | 1.713 | 1.992 | 2.148 | 2.232 | 2.538 | 2.198 | 2.23 | 2.272 | 2.313 | 2.092 | 1.841 | 4.885 | 4.918 | 4.968 | 4.403 | 0.381 | 0.587 | 10.826 | 12.497 | 13.202 | 33.235 | 33.889 | 34.639 | 4.475 | 5.121 | 9.7 | 10.266 | 7.807 | 7.844 | 8.092 | 7.748 | 7.605 | 7.524 | 4.583 | 4.478 | 4.417 | 4.204 | 5.207 | 5.173 | 4.25 | 4.253 | 4.332 | 3.247 | 2.315 | 1.397 | 1.822 | 0.466 | 0.268 | 0.298 | 0.331 | 0.155 | 0.211 | 0.308 | 0.374 | 0.345 | 0.319 | 0.37 | 0.445 | 0.495 | 0.567 | 0.691 | 0.507 | 0.526 | 0.656 | 0.731 | 0.691 | 0.514 | 0.432 | 0.266 | 0.951 | 0.941 | 1.649 | 0.106 | 1.254 | 1.353 | 0.944 | 2.762 | 0.563 | 0.643 | 0.866 | 1.005 | 1.061 | 1.181 | 2.846 | 5.323 | 0.817 | 0.851 | 0.093 | 1.236 | 0.342 | 0.328 | 0.325 | 0.392 | 0.178 | 0.193 | 0.093 | 0.14 | 0.785 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 11.78 | 1.969 | 12.07 | 1.63 | 1.892 | 1.835 | 15.541 | 1.349 | 1.873 | 2.625 | 16.73 | 0.959 | 1.743 | 1.295 | 1.45 | 21.122 | 22.46 | 21.425 | 20.379 | 0.168 | 0.258 | 0.252 | 0.254 | 0.042 | 0.025 | 0.011 | 0 | 0 | 0.006 | 0.01 | 0.01 | 0 | 0.006 | 0.008 | 0.018 | 0 | 0 | 0.054 | 0.054 | 0.017 | 0 | 0 | 0.021 | 0.036 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.046 | 1.356 | 1.471 | 1.726 | 1.893 | 1.788 | 1.94 | 1.666 | 1.894 | 1.97 | 2.069 | 1.893 | 1.97 | 1.745 | 1.72 | 1.763 | 1.67 | 1.648 | 1.639 | 1.698 | 1.621 | 1.629 | 2.949 | 1.539 | 1.322 | 1.437 | 1.428 | 0.511 | 0.639 | 0.793 | 0.197 | 0.239 | 0.255 | 0.47 | 0.685 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.381 | 0.036 | 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 | 1.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.426 | 2.156 | 2.008 | 2.131 | -0.061 | -0.036 | 0.069 | -0.016 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -42.013 | 9.138 | 18.342 | 10.618 | 22.456 | 24.423 | 21.981 | 9.469 | 22.938 | 26.255 | 23.246 | 9.886 | 24.143 | 25.513 | 23.482 | 23.844 | 6.415 | 5.905 | 6.358 | 8.811 | 27.533 | 24.496 | 29.245 | 23.258 | 19.974 | 21.15 | 21.848 | 19.291 | 7.961 | 6.798 | 3.795 | 4.13 | 3.111 | 2.912 | 3.912 | 7.197 | 9.303 | 2.116 | 2.117 | 0.358 | 1.995 | 1.727 | 1.779 | 1.916 | 1.31 | 1.087 | 1.496 | 1.468 | 1.601 | 1.792 | 1.933 | 3.342 | 1.881 | 1.748 | 1.615 | 1.088 | 1.265 | 1.495 | 1.863 | 1.869 | 1.574 | 2.942 | 1.815 | 1.393 | 2.129 | 1.447 | 2.324 | 2.506 | 2.266 | 2.301 | 3.549 | 1.432 | 1.724 | 1.509 | 2.049 | 2.013 | 1.633 | 4.159 | 1.443 | 1.479 | 1.33 | 1.214 | 1.415 | 1.569 | 2.175 | 2.841 | 3.072 | 2.721 | 2.546 | 2.276 | 2.128 | 2.611 | 1.346 | 1.028 | 0.827 | 1.356 | 0.943 | 0.747 | 0.774 | 0.554 | 0.73 | 0.496 | 0.712 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0 | 0.1 | 0 | 0.1 | 0.1 |
Total Current Liabilities
| 80.979 | 64.813 | 77.188 | 105.895 | 92.295 | 79.997 | 87.339 | 81.693 | 79.432 | 81.211 | 81.918 | 79.179 | 66.896 | 62.637 | 64.742 | 65.673 | 68.853 | 61.838 | 66.181 | 62.349 | 54.295 | 60.112 | 70.725 | 65.059 | 60.598 | 73.417 | 76.511 | 84.909 | 42.521 | 36.493 | 27.913 | 30.699 | 22.702 | 20.322 | 21.39 | 28.177 | 29.797 | 18.376 | 17.112 | 16.292 | 12.497 | 12.176 | 15.479 | 15.245 | 11.967 | 11.325 | 11.882 | 12.017 | 9.249 | 9.636 | 9.776 | 9.945 | 6.756 | 6.362 | 6.928 | 6.882 | 6.497 | 6.571 | 6.788 | 6.785 | 5.774 | 6.419 | 5.766 | 5.683 | 5.8 | 4.643 | 5.437 | 7.038 | 6.208 | 8.579 | 7.237 | 5.892 | 4.472 | 4.515 | 5.36 | 5.403 | 5.803 | 7.032 | 5.492 | 6.098 | 5.257 | 6.815 | 4.912 | 5.142 | 5.922 | 6.456 | 6.63 | 6.168 | 9.835 | 11.688 | 7.08 | 6.543 | 3.557 | 4.98 | 4.034 | 4.291 | 3.206 | 2.777 | 2.01 | 1.941 | 1.58 | 2.178 | 2.404 | 2.2 | 2.7 | 2.4 | 2 | 1 | 1 | 0.7 | 0.6 | 0.5 | 0.4 | 0.2 | 0.3 | 0.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 35.554 | 45.492 | 44.741 | 45.682 | 46.213 | 45.584 | 42.556 | 43.596 | 41.698 | 15.787 | 18.662 | 19.536 | 16.278 | 20.547 | 20.934 | 21.692 | 22.383 | 23.004 | 21.933 | 22.347 | 22.822 | 11.022 | 0.276 | 0.512 | 0.632 | 0.932 | 1.127 | 32.895 | 33.874 | 1.049 | 1.061 | 1.239 | 1.394 | 1.517 | 1.576 | 1.742 | 1.584 | 1.758 | 1.854 | 1.708 | 0.262 | 0.223 | 0.25 | 0.317 | 0.064 | 0.085 | 0.123 | 0.16 | 0.159 | 0.211 | -0.164 | 0.3 | 0.336 | 0.399 | 0.098 | 0.12 | 0.15 | 0.196 | 0.252 | 0.306 | 0.223 | 0.283 | 0.325 | 0.397 | 0.496 | 0.353 | 0.441 | 0.522 | 0.526 | 0.564 | 0.515 | 2.931 | 4.262 | 6.946 | 6.839 | 8.042 | 7.938 | 8.156 | 7.984 | 8.151 | 5.757 | 6.937 | 6.63 | 6.62 | 6.35 | 6.428 | 8.033 | 8.004 | 4.086 | 7.546 | 7.117 | 4.657 | 4.57 | 4.062 | 4.29 | 4.452 | 2.953 | 2.948 | 2.723 | 2.504 | 2.588 | 2.331 | 2.1 | 0.9 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0.466 | 8.626 | -0.362 | -0.318 | -0.275 | -0.258 | 0.217 | 0.195 | -0.186 | -0.195 | -0.19 | -0.185 | -0.179 | -0.153 | -0.148 | -0.143 | -0.137 | 0 | 0 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.099 | 0.1 | 0 | 0 | 0 | 0.04 | 0.255 | 0.47 | 0.685 | 0.9 | 1.115 | 1.331 | 1.546 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.545 | 0.505 | 0.466 | 0.409 | 0.362 | 0.318 | 0.275 | 0.258 | 0.217 | 0.195 | 0.186 | 0.195 | 0.19 | 0.185 | 0.179 | 0.153 | 0.148 | 0.143 | 0.137 | 0.086 | 0.081 | 0.076 | 0.071 | 0.081 | 0.076 | 0.071 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.047 | 0.04 | 0.033 | 0.026 | 0.02 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 44.827 | 0 | 0 | 0 | 0 | -4.153 | -2.229 | -2.641 | -1.808 | 0 | -2.18 | -2.763 | 0 | -3.535 | -3.466 | -3.947 | -4.241 | -4.469 | -4.612 | -4.575 | -3.779 | -5.511 | 0.1 | 0.1 | 0.101 | 0.066 | 0.066 | 0.066 | 0.065 | 0.062 | 0.053 | 0.052 | 0.052 | 0.011 | 0.015 | 0.274 | 2.361 | 1.358 | 1.928 | 2.425 | 1.573 | 1.958 | 1.533 | 0.863 | 0.732 | 0.788 | 1.017 | 2.543 | 1.267 | 0.84 | 0.919 | 1.177 | 1.241 | 1.217 | 2.899 | 2.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 45.372 | 45.997 | 45.207 | 46.091 | 46.575 | 41.749 | 40.327 | 41.213 | 40.107 | 15.982 | 16.482 | 16.968 | 16.468 | 17.197 | 17.468 | 17.898 | 18.29 | 18.678 | 17.321 | 17.858 | 19.124 | 5.587 | 0.447 | 0.693 | 0.809 | 1.069 | 1.26 | 32.961 | 33.988 | 1.21 | 1.214 | 1.291 | 1.446 | 1.528 | 1.631 | 2.016 | 3.945 | 3.116 | 3.782 | 4.134 | 1.834 | 2.181 | 1.783 | 1.18 | 0.849 | 0.92 | 1.18 | 2.736 | 1.452 | 1.07 | 1.62 | 1.477 | 1.577 | 1.616 | 2.997 | 2.888 | 0.15 | 0.196 | 0.252 | 0.306 | 0.223 | 0.283 | 0.325 | 0.397 | 0.496 | 0.353 | 0.441 | 0.522 | 0.526 | 0.564 | 0.515 | 2.931 | 4.262 | 6.946 | 6.839 | 8.042 | 7.938 | 8.156 | 7.984 | 8.151 | 5.757 | 6.937 | 6.63 | 6.62 | 6.35 | 6.428 | 8.033 | 8.004 | 4.086 | 7.546 | 7.117 | 4.657 | 4.57 | 4.062 | 4.29 | 4.452 | 2.953 | 2.948 | 2.723 | 2.504 | 2.588 | 2.331 | 2.1 | 0.9 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Total Liabilities
| 46.136 | 110.185 | 123.185 | 151.102 | 138.386 | 126.572 | 129.088 | 122.02 | 120.645 | 121.318 | 97.9 | 95.661 | 83.864 | 79.105 | 81.939 | 83.141 | 86.751 | 80.128 | 84.859 | 79.67 | 72.153 | 79.236 | 76.312 | 65.506 | 61.291 | 74.226 | 77.58 | 86.169 | 75.482 | 70.481 | 29.123 | 31.913 | 23.993 | 21.768 | 22.918 | 29.808 | 31.813 | 22.321 | 20.228 | 20.074 | 16.631 | 14.011 | 17.66 | 17.028 | 13.147 | 12.174 | 12.802 | 13.197 | 11.985 | 11.089 | 10.846 | 11.565 | 8.234 | 7.939 | 8.544 | 9.878 | 9.385 | 6.722 | 6.984 | 7.036 | 6.08 | 6.643 | 6.05 | 6.008 | 6.197 | 5.139 | 5.79 | 7.479 | 6.73 | 9.105 | 7.8 | 6.407 | 7.403 | 8.777 | 12.306 | 12.242 | 13.845 | 14.97 | 13.648 | 14.083 | 13.408 | 12.572 | 11.849 | 11.772 | 12.543 | 12.806 | 13.058 | 14.201 | 17.839 | 15.774 | 14.626 | 13.661 | 8.214 | 9.55 | 8.096 | 8.581 | 7.658 | 5.73 | 4.958 | 4.665 | 4.084 | 4.765 | 4.736 | 4.3 | 3.6 | 2.7 | 2 | 1 | 1 | 0.8 | 0.6 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.138 | 3.149 | 3.149 | 3.327 | 3.462 | 3.579 | 3.615 | 3.615 | 3.615 | 3.686 | 3.686 | 3.686 | 3.686 | 3.686 | 3.686 | 3.686 | 3.686 | 3.686 | 3.694 | 3.694 | 3.695 | 3.695 | 3.703 | 3.703 | 3.703 | 3.703 | 3.703 | 3.708 | 3.713 | 3.715 | 3.715 | 3.739 | 3.748 | 3.749 | 3.749 | 3.831 | 3.903 | 3.903 | 3.933 | 3.905 | 3.927 | 3.984 | 4.012 | 4.215 | 4.415 | 4.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0 | 0 | 2.72 | 481.467 | 480.441 | 479.332 | 477.324 | 475.015 | 473.605 | 469.503 | 469.918 | 468.248 | 465.99 | 464.537 | 462.775 | 460.059 | 404.433 | 402.742 | 401.24 | 396.044 | 395.662 | 377.143 | 376.853 | 376.7 | 376.363 | 375.806 | 375.436 | 307.634 | 307.053 | 286.463 | 245.999 | 245.463 | 245.23 | 244.996 | 233.394 | 227.924 | 225.372 | 225.175 | 224.874 | 224.689 | 224.473 | 224.349 | 224.21 | 223.919 | 223.887 | 221.587 | 221.383 | 220.926 | 220.646 | 220.639 | 220.513 | 220.281 | 220.198 | 220.023 | 219.773 | 220.875 | 210.114 | 209.975 | 209.959 | 0 | 0 | 208.025 | 194.949 | 0 | 0 | 0 | 193.733 | 0 | 0 | 0 | 172.823 | 0 | 0 | 0 | 0 | 0 | 128.316 | 123.639 | 121.598 | 118.731 | 114.883 | 111.266 | 110.636 | 104.236 | 102.94 | 101.855 | 78.79 | 65.714 | 61.167 | 57.603 | 55.444 | 45.253 | 39.775 | 37.222 | 32.978 | 29.207 | 27 | 26.156 | 24.204 | 23.399 | 19.568 | 15.105 | 14.3 | 11.6 | 11.3 | 11.3 | 11.2 | 9.8 | 9 | 6.3 | 4.4 | 3.6 | 3.3 | 2.7 | 2.7 |
Retained Earnings
| -242.757 | -291.913 | -296.887 | -300.459 | -302.665 | -307.321 | -310.445 | -312.452 | -315.284 | -322.232 | -321.659 | -313.085 | -311.005 | -313.141 | -312.673 | -311.382 | -314.04 | -312.192 | -309.29 | -303.025 | -291.611 | -282.316 | -277.297 | -264.4 | -253.859 | -249.349 | -238.692 | -232.748 | -194.861 | -196.021 | -183.505 | -183.359 | -183.602 | -183.738 | -183.971 | -181.507 | -180.635 | -175.215 | -174.341 | -174.431 | -174.5 | -173.933 | -173.673 | -173.612 | -173.573 | -200.439 | -200.849 | -201.142 | -202.819 | -201.803 | -201.957 | -201.996 | -199.224 | -198.685 | -196.864 | -196.785 | -194.862 | -192.348 | -192.182 | -190.295 | -188.159 | -185.81 | -181.53 | -178.591 | -175.673 | -172.142 | -168.697 | -164.843 | -161.088 | -157.328 | -153.688 | -148.425 | -142.819 | -138.7 | -134.323 | -130.627 | -125.155 | -121.84 | -118.976 | -115.761 | -111.41 | -107.708 | -103.903 | -100.262 | -95.251 | -91.858 | -88.117 | -78.814 | -69.351 | -63.999 | -60.366 | -56.792 | -47.54 | -43.968 | -41.506 | -39.209 | -34.513 | -31.841 | -29.837 | -28.166 | -25.639 | -23.302 | -21.355 | -19.4 | -17.8 | -17 | -16.3 | -15.6 | -14 | -13.1 | -11.7 | -10.5 | -9.6 | -9 | -8 | -7.3 |
Accumulated Other Comprehensive Income/Loss
| -1.042 | -1.753 | 0.065 | -0.124 | -0.007 | -0.024 | -479.332 | 2.72 | -475.015 | -473.605 | -469.503 | -0 | -468.248 | -465.99 | -464.537 | 0 | 460.059 | 0 | 0 | -36.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.138 | -3.138 | -3.138 | 0 | -3.138 | -3.138 | -3.138 | -3.138 | -23 | -21.9 | -20.8 | -3.138 | -3.138 | -3.138 | -3.138 | -15 | -3.138 | -3.138 | -3.138 | -0 | -3.138 | -3.138 | -220.639 | -220.513 | -220.281 | -220.198 | -220.023 | -219.773 | -220.875 | -210.114 | -209.975 | -3.149 | 0 | 0 | -211.604 | -198.563 | 0 | 0 | 0 | -193.733 | 0 | 0 | 0 | -172.823 | 0 | 0 | 0 | 0 | -0.013 | -0.012 | -0.24 | -0.231 | 0.008 | 0.016 | 0.021 | 0.032 | 0.052 | 0.254 | 0.118 | -3.2 | -0.569 | 0 | -0.15 | -0.15 | -0.026 | -0.052 | -0.455 | -0.502 | -1.796 | -0.655 | -0.705 | -0.206 | -0.031 | -0.102 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 484.488 | 483.806 | 483.052 | 482.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.138 | 3.138 | 3.138 | 0 | 0 | 0 | 0 | 0 | 0 | 21.9 | 0 | 224.874 | 0 | 0 | 0 | 0 | 0 | 0 | 3.138 | 0 | 3.138 | 0 | 3.138 | 0 | 3.138 | 3.138 | 3.138 | 0 | -2.768 | 0 | 3.149 | 213.107 | 207.978 | 207.959 | 419.629 | 198.563 | 194.75 | 194.523 | 194.193 | 0 | 193.646 | 192.646 | 176.001 | 0 | 166.941 | 155.096 | 140.294 | 138.11 | 129.935 | 0 | 0 | 121.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.7 | 4.7 | 4.7 | 4.6 | 4.8 | 4.6 | 5.9 | 6.9 | 6.7 | 6.8 | 6.8 | 6.8 |
Total Shareholders Equity
| 240.689 | 192.86 | 188.95 | 184.466 | 181.515 | 175.816 | 171.607 | 167.592 | 162.451 | 154.093 | 150.564 | 159.971 | 160.381 | 155.987 | 155.002 | 154.531 | 149.157 | 95.379 | 96.59 | 101.353 | 107.571 | 116.484 | 102.984 | 115.591 | 125.979 | 130.152 | 140.252 | 145.826 | 115.911 | 114.17 | 106.096 | 65.778 | 64.999 | 64.63 | 64.163 | 55.025 | 50.427 | 53.295 | 53.972 | 53.581 | 53.327 | 53.678 | 53.815 | 53.737 | 53.484 | 26.585 | 23.877 | 23.379 | 21.245 | 21.981 | 21.819 | 21.655 | 24.196 | 24.651 | 26.297 | 26.126 | 26.383 | 20.905 | 20.942 | 22.812 | 23.145 | 25.61 | 30.074 | 19.972 | 22.692 | 25.995 | 29.182 | 32.577 | 36.244 | 39.005 | 26 | 28.084 | 27.808 | 20.082 | 9.658 | 11.177 | 8.46 | 10.16 | 8.119 | 9.309 | 11.032 | 10.894 | 11.087 | 14.109 | 12.744 | 15.049 | 17.572 | 3.692 | -0.466 | 0.916 | 0.837 | 2.251 | 1.518 | -0.342 | -0.836 | -2.8 | -3.197 | -1.568 | -0.402 | -0.155 | 1.943 | 0.579 | -1.892 | -0.6 | -1.5 | -1 | -0.3 | 0.2 | 0.6 | 0.5 | 0.5 | 0.8 | 0.7 | 1.1 | 1.5 | 2.2 |
Total Equity
| 0 | 192.86 | 188.95 | 184.466 | 181.515 | 175.816 | 171.607 | 167.592 | 162.451 | 154.093 | 150.564 | 159.971 | 160.381 | 155.987 | 155.002 | 154.531 | 149.157 | 95.379 | 96.59 | 101.353 | 107.571 | 116.484 | 102.984 | 115.591 | 125.979 | 130.152 | 140.252 | 145.826 | 115.911 | 114.17 | 106.096 | 65.778 | 64.999 | 64.63 | 64.163 | 55.025 | 50.427 | 53.295 | 53.972 | 53.581 | 53.327 | 53.678 | 53.815 | 53.737 | 53.484 | 26.585 | 23.877 | 23.379 | 21.245 | 21.981 | 21.819 | 21.655 | 24.196 | 24.651 | 26.297 | 26.126 | 26.383 | 20.905 | 20.942 | 22.812 | 23.145 | 25.61 | 30.074 | 19.972 | 22.692 | 25.995 | 29.182 | 32.577 | 36.244 | 39.005 | 26 | 28.084 | 27.808 | 20.082 | 9.658 | 11.177 | 8.46 | 10.16 | 8.119 | 9.309 | 11.032 | 10.894 | 11.087 | 14.109 | 12.744 | 15.049 | 17.572 | 3.692 | -0.466 | 0.916 | 0.837 | 2.251 | 1.518 | -0.342 | -0.836 | -2.8 | -3.197 | -1.568 | -0.402 | -0.155 | 1.943 | 0.579 | -1.892 | -0.6 | -1.5 | -1 | -0.3 | 0.2 | 0.6 | 0.5 | 0.5 | 0.8 | 0.7 | 1.1 | 1.5 | 2.2 |
Total Liabilities & Shareholders Equity
| 286.825 | 303.045 | 312.135 | 335.568 | 319.901 | 302.388 | 300.695 | 289.612 | 283.096 | 275.411 | 248.464 | 255.632 | 244.245 | 235.092 | 236.941 | 237.672 | 235.908 | 175.507 | 181.449 | 181.023 | 179.724 | 195.72 | 179.296 | 181.097 | 187.27 | 204.378 | 217.832 | 231.995 | 191.393 | 184.651 | 135.219 | 97.691 | 88.992 | 86.398 | 87.081 | 84.833 | 82.24 | 75.616 | 74.2 | 73.655 | 69.958 | 67.688 | 71.475 | 70.764 | 66.631 | 38.76 | 36.678 | 36.576 | 33.229 | 33.069 | 32.665 | 33.22 | 32.429 | 32.59 | 34.841 | 36.004 | 35.768 | 27.626 | 27.926 | 29.848 | 29.225 | 32.253 | 36.124 | 25.98 | 28.889 | 31.134 | 34.972 | 40.056 | 42.975 | 48.11 | 33.8 | 34.491 | 35.211 | 28.859 | 21.964 | 23.419 | 22.305 | 25.13 | 21.767 | 23.392 | 24.441 | 23.466 | 22.936 | 25.881 | 25.287 | 27.855 | 30.63 | 17.893 | 17.373 | 16.69 | 15.463 | 15.912 | 9.732 | 9.208 | 7.26 | 5.781 | 4.461 | 4.162 | 4.556 | 4.509 | 6.027 | 5.345 | 2.843 | 3.7 | 2.1 | 1.7 | 1.7 | 1.2 | 1.6 | 1.3 | 1.1 | 1.4 | 1.1 | 1.4 | 1.8 | 2.6 |