DLH Holdings Corp.
NASDAQ:DLHC
9.08 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.423 | 0.238 | 0.131 | 0.215 | 0.53 | 0.137 | 1.364 | 0.228 | 1.06 | 0.359 | 4.221 | 24.051 | 0.739 | 0.42 | 0.37 | 1.357 | 0.658 | 1.124 | 0.362 | 1.79 | 6.005 | 5.461 | 4.325 | 6.355 | 6.59 | 3.586 | 3.243 | 4.93 | 4.601 | 3.091 | 2.471 | 3.427 | 2.82 | 6.934 | 5.995 | 5.558 | 4.738 | 4.222 | 3.758 | 3.908 | 3.841 | 3.147 | 2.566 | 3.408 | 3.31 | 3.196 | 3.239 | 3.089 | 3.127 | 0.602 | 0.477 | 0.763 | 0.711 | 1.259 | 0.594 | 1.187 | 1.22 | 2.25 | 1.661 | 2.992 | 3.721 | 3.126 | 4.148 | 5.213 | 1.269 | 1.14 | 0.535 | 0.592 | 2.054 | 0.337 | 1.117 | 2.157 | 3.07 | 0.845 | 0.247 | 1.304 | 1.994 | 3.933 | 2.244 | 3.06 | 3.503 | 3.438 | 4.294 | 4.329 | 5.866 | 6.517 | 9.643 | 12.455 | 13.032 | 7.711 | 11.181 | 13.854 | 7.239 | 7.88 | 6.432 | 4.285 | 3.409 | 4.202 | 2.5 | 1.9 | 1.8 | 2.1 | 1.3 | 1.5 | 1.8 | 1.2 | 0.7 | 0.8 | 0.9 | 0.6 | 0 | 0 | 2.2 | 1.8 | 0.3 | 0 | 0.3 | 0.3 | 0.1 | 0.2 | 0.8 | 0.5 | 0.5 | 1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.423 | 0.238 | 0.131 | 0.215 | 0.53 | 0.137 | 1.364 | 0.228 | 1.06 | 0.359 | 4.221 | 24.051 | 0.739 | 0.42 | 0.37 | 1.357 | 0.658 | 1.124 | 0.362 | 1.79 | 6.005 | 5.461 | 4.325 | 6.355 | 6.59 | 3.586 | 3.243 | 4.93 | 4.601 | 3.091 | 2.471 | 3.427 | 2.82 | 6.934 | 5.995 | 5.558 | 4.738 | 4.222 | 3.758 | 3.908 | 3.841 | 3.147 | 2.566 | 3.408 | 3.31 | 3.196 | 3.239 | 3.089 | 3.127 | 0.602 | 0.477 | 0.763 | 0.711 | 1.259 | 0.594 | 1.187 | 1.22 | 2.25 | 1.661 | 2.992 | 3.721 | 3.126 | 4.148 | 5.213 | 1.269 | 1.14 | 0.535 | 0.592 | 2.054 | 0.337 | 1.117 | 2.157 | 3.07 | 0.845 | 0.247 | 1.304 | 1.994 | 3.933 | 2.244 | 3.06 | 3.503 | 3.438 | 4.294 | 4.329 | 5.866 | 6.517 | 9.643 | 12.455 | 13.032 | 7.711 | 11.181 | 13.854 | 7.239 | 7.88 | 6.432 | 4.285 | 3.409 | 4.202 | 2.5 | 1.9 | 1.8 | 2.1 | 1.3 | 1.5 | 1.8 | 1.2 | 0.7 | 0.8 | 0.9 | 0.6 | 0 | 0 | 2.2 | 1.8 | 0.3 | 0 | 0.3 | 0.3 | 0.1 | 0.2 | 0.8 | 0.5 | 0.5 | 1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 |
Net Receivables
| 58.801 | 55.925 | 56.556 | 59.119 | 68.954 | 68.177 | 65.178 | 40.496 | 51.358 | 63.299 | 46.843 | 33.447 | 37.573 | 43.199 | 46.502 | 32.541 | 31.042 | 36.212 | 28.301 | 23.226 | 24.024 | 10.168 | 14.698 | 10.28 | 12.665 | 12.678 | 12.843 | 11.911 | 8.624 | 8.871 | 7.292 | 6.637 | 7.276 | 3.354 | 3.373 | 3.286 | 3.118 | 3.27 | 12.277 | 12.706 | 12.453 | 12.488 | 13.201 | 11.943 | 12.51 | 12.99 | 12.097 | 13.028 | 12.52 | 12.131 | 12.423 | 11.112 | 12.5 | 11.955 | 12.287 | 11.324 | 11.499 | 11.338 | 11.646 | 11.427 | 12.036 | 12.801 | 13.148 | 12.892 | 8.45 | 8.986 | 7.064 | 8.279 | 7.611 | 9.105 | 8.833 | 8.712 | 8.792 | 9.876 | 10.857 | 9.47 | 9.381 | 4.843 | 4.562 | 3.013 | 3.569 | 3.184 | 3.969 | 4.926 | 19.207 | 17.007 | 20.503 | 24.569 | 25.794 | 23.213 | 24.655 | 25.149 | 24.059 | 20.222 | 22.329 | 21.117 | 17.776 | 14.518 | 15.5 | 13.6 | 9.3 | 9.3 | 7.1 | 6.9 | 4.9 | 0.7 | 5.6 | 5.8 | 5.7 | 7 | 7.9 | 6.3 | 6.2 | 5.6 | 5.5 | 4.9 | 5.9 | 4.6 | 3.9 | 2.7 | 2 | 1.8 | 1.7 | 1.2 | 1.1 | 1.2 | 1 | 0.9 | 1.2 | 1.2 | 1.1 | 1 | 1.2 | 1 | 1 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 |
Inventory
| 0 | 0 | -0.979 | 0 | -1.072 | -1.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.982 | 0 | 0 | 0.982 | 0 | 0 | 0.084 | 0 | 0 | 0.197 | 0.199 | 0.358 | 0.338 | 0.462 | 0.516 | 0.516 | 0.517 | 0.512 | 0.513 | 0.513 | 0.721 | 0.547 | 0.511 | 0.512 | 0.512 | 0.513 | 0.497 | 0.517 | 0.516 | 0.562 | 0.567 | 0.562 | 0.428 | 0.289 | 0.479 | 0.468 | 0.303 | 0.723 | 1.135 | 1.094 | 3.934 | 1.793 | 2.197 | 2.095 | 1.641 | 1.25 | 2.89 | 2.89 | 6.11 | 6.975 | 8.662 | 4.909 | 3.816 | 3.561 | 1.913 | 1.92 | 2.241 | 5.241 | 2.241 | 2.241 | 1.386 | 1.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Other Current Assets
| 2.282 | 1.753 | 2.916 | 3.067 | 4.082 | 3.513 | 3.249 | 2.878 | 4.417 | 2.452 | 4.897 | 4.265 | 2.468 | 1.945 | 1.851 | 3.499 | 2.365 | 1.688 | 1.626 | 1.831 | 2.715 | 0.737 | 0.692 | 0.76 | 0.611 | 0.605 | 0.586 | 0.598 | 0.62 | 0.757 | 0.625 | 0.542 | 1.299 | 1.466 | 1.434 | 0.429 | 0.463 | 0.534 | 0.61 | 0.26 | 0.435 | 0.475 | 0.462 | 0.241 | 0.316 | 0.384 | 0.357 | 0.133 | 0.233 | 0.24 | 0.184 | 0.184 | 0.215 | 0.246 | 0.275 | 0.344 | 0.213 | 0.267 | 1.216 | 1.675 | 0.432 | 0.66 | 0.57 | 0.607 | 1.103 | 0.791 | 1.077 | 1.132 | 0.508 | 1.024 | 0.872 | 0.923 | 1.03 | 1.58 | 1.448 | 1.155 | 0.998 | 1.022 | 1.283 | 1.267 | 1.409 | 3.459 | 2.889 | 1.447 | 2.761 | 3.023 | 6.328 | 4.841 | 2.272 | 4.045 | 1.235 | 1.016 | 0.507 | 0.521 | 2.535 | 2.896 | 2.45 | 2.28 | 2.3 | 2.4 | 1.9 | 1.9 | 1.1 | 0.7 | 1.7 | 6.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.2 | 0.8 | 0.6 | 1.5 | 1.6 | 2.1 | 1.8 | 1.1 | 0.8 | 1.1 | 0.9 | 0.6 | 0.5 | 0.6 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 1.2 | 0.3 | 0.1 | 1.3 | 1.4 |
Total Current Assets
| 61.506 | 57.916 | 58.624 | 62.401 | 72.494 | 70.671 | 69.791 | 43.602 | 55.814 | 66.11 | 55.961 | 61.763 | 40.78 | 45.564 | 48.723 | 37.397 | 34.065 | 39.024 | 30.289 | 26.847 | 32.744 | 16.366 | 19.715 | 17.395 | 19.866 | 16.869 | 16.672 | 17.439 | 13.845 | 12.719 | 10.388 | 10.606 | 12.377 | 11.754 | 10.802 | 10.255 | 8.319 | 8.026 | 16.729 | 16.874 | 16.729 | 16.307 | 16.428 | 15.95 | 16.474 | 17.032 | 16.209 | 16.766 | 16.397 | 13.485 | 13.597 | 12.572 | 14.147 | 14.007 | 13.667 | 13.367 | 13.444 | 14.368 | 15.02 | 16.611 | 16.705 | 17.149 | 18.433 | 19.274 | 11.25 | 11.206 | 9.155 | 10.471 | 10.476 | 11.189 | 11.957 | 12.886 | 16.826 | 14.094 | 14.749 | 14.024 | 14.014 | 11.048 | 10.979 | 10.23 | 14.591 | 17.056 | 19.814 | 15.611 | 31.65 | 30.108 | 38.387 | 43.785 | 43.339 | 40.21 | 39.312 | 42.26 | 33.191 | 30.008 | 31.296 | 28.298 | 23.635 | 21 | 20.3 | 17.9 | 13 | 13.3 | 9.5 | 9.1 | 8.4 | 8.2 | 7.5 | 7.8 | 7.8 | 8.8 | 9.2 | 7.8 | 9.2 | 8 | 7.3 | 6.5 | 8.3 | 6.7 | 5.1 | 3.7 | 3.9 | 3.2 | 2.8 | 2.8 | 1.8 | 1.4 | 1.3 | 1.1 | 1.6 | 1.5 | 1.4 | 1.4 | 1.6 | 1.5 | 1.3 | 1 | 1 | 2 | 1 | 0.8 | 2.1 | 2.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.288 | 10.102 | 10.621 | 11.246 | 19.601 | 20.312 | 21.47 | 18.555 | 18.784 | 19.426 | 20.135 | 21.831 | 22.707 | 23.648 | 24.713 | 25.766 | 26.045 | 27.091 | 28.567 | 5.343 | 5.674 | 1.328 | 1.444 | 1.566 | 1.63 | 1.795 | 1.701 | 1.391 | 1.163 | 1.12 | 0.6 | 0.644 | 0.691 | 0.329 | 0.336 | 0.336 | 0.187 | 0.12 | 0.134 | 0.063 | 0.089 | 0.116 | 0.135 | 0.156 | 0.182 | 0.211 | 0.244 | 0.268 | 0.301 | 0.25 | 0.225 | 0.214 | 0.255 | 0.271 | 0.312 | 0.334 | 0.364 | 0.358 | 0.352 | 0.26 | 0.578 | 0.576 | 0.633 | 0.695 | 0.719 | 0.722 | 0.743 | 0.741 | 0.717 | 0.744 | 0.822 | 0.879 | 0.948 | 1.113 | 1.16 | 1.266 | 1.369 | 1.208 | 1.36 | 0.917 | 1.027 | 1.139 | 1.254 | 1.218 | 1.41 | 1.563 | 1.742 | 1.801 | 3.52 | 3.233 | 2.757 | 2.735 | 1.195 | 1.24 | 1.251 | 1.09 | 0.793 | 0.78 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 |
Goodwill
| 138.161 | 138.161 | 138.161 | 138.161 | 138.301 | 138.301 | 139.277 | 65.643 | 65.643 | 65.643 | 65.643 | 65.643 | 65.643 | 65.643 | 65.45 | 67.144 | 52.758 | 52.758 | 52.758 | 52.758 | 51.777 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 25.989 | 34.745 | 0 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 10.305 | 10.305 | 10.305 | 10.305 | 10.305 | 10.305 | 10.305 | 10.305 | 11.986 | 11.986 | 11.986 | 11.986 | 12.35 | 12.278 | 0 | 10.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.435 | 116.549 | 120.663 | 124.777 | 128.891 | 133.109 | 136.729 | 40.884 | 42.53 | 44.177 | 45.823 | 47.469 | 49.115 | 50.762 | 52.408 | 52.612 | 37.594 | 38.799 | 40.004 | 41.208 | 41.156 | 12.483 | 12.924 | 13.365 | 13.805 | 14.246 | 14.687 | 15.127 | 15.568 | 16.008 | 16.449 | 7.559 | 43.009 | 0 | 0 | 8.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.583 | 2.583 | 2.583 | 2.583 | 3.924 | 3.924 | 3.924 | 3.924 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.569 | 4.199 | 4.199 | 14.48 | 14.48 | 14.328 | 7.589 | 7.574 | 5.909 | 5.909 | 5.909 | 5.909 | 5.909 | 13.648 | 15.186 | 41.048 | 13.484 | 38.398 | 38.308 | 37.907 | 37.55 | 19.412 | 19.494 | 19.625 | 19.633 | 19.785 | 16.427 | 16.6 | 16.8 | 17 | 17.2 | 4 | 4.1 | 4.2 | 4.2 | 4.3 | 4.3 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 5.9 | 5 | 5.1 | 5.3 | 4.5 | 4.5 | 2.9 | 2.1 | 2.2 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 250.596 | 254.71 | 258.824 | 262.938 | 267.192 | 271.41 | 276.006 | 106.527 | 108.173 | 109.82 | 111.466 | 113.112 | 114.758 | 116.405 | 117.858 | 119.756 | 90.352 | 91.557 | 92.762 | 93.966 | 92.933 | 38.472 | 38.913 | 39.354 | 39.794 | 40.235 | 40.676 | 41.116 | 41.557 | 41.997 | 42.438 | 42.304 | 43.009 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 8.595 | 11.178 | 11.178 | 11.178 | 11.178 | 12.519 | 12.519 | 12.519 | 12.519 | 14.874 | 14.874 | 14.874 | 14.874 | 14.874 | 14.874 | 14.874 | 14.874 | 16.555 | 16.555 | 16.555 | 16.555 | 16.549 | 16.477 | 14.48 | 14.48 | 14.328 | 7.589 | 7.574 | 5.909 | 5.909 | 5.909 | 5.909 | 5.909 | 13.648 | 15.186 | 41.048 | 40.651 | 38.398 | 38.308 | 37.907 | 37.55 | 19.412 | 19.494 | 19.625 | 19.633 | 19.785 | 16.427 | 16.6 | 16.8 | 17 | 17.2 | 4 | 4.1 | 4.2 | 4.2 | 4.3 | 4.3 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 5.9 | 5 | 5.1 | 5.3 | 4.5 | 4.5 | 2.9 | 2.1 | 2.2 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.381 | 3.028 | 3.076 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.358 | 1.087 | 1.811 | 2.345 | 2.885 | 3.16 | 3.596 | 4.137 | 4.875 | 5.473 | 6.1 | 9.639 | 10.411 | 10.773 | 11.415 | 11.415 | 8.872 | 9.286 | 9.439 | 9.325 | 4.187 | 4.478 | 4.424 | 4.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.687 | 17.947 | 17.771 | 17.848 | 17.902 | 17.416 | 17.066 | 16.723 | 17.387 | 17.143 | 16.542 | 14.875 | 12.276 | 11.163 | 6.744 | 6.68 | 6.684 | 6.684 | 6.666 | 6.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.186 | 0.186 | 0.185 | 0.186 | 0.088 | 0.183 | 0.061 | 0.328 | 0.365 | 0.398 | 0.431 | 0.464 | 0.506 | 0.539 | 0.572 | 0.606 | 0.62 | 0.665 | 0.711 | 0.757 | 0.778 | 0.201 | 0.089 | 0.089 | 0.139 | 0.089 | 0.139 | 0.139 | 0.105 | 0.105 | 0.105 | 0.105 | 0.161 | 0.066 | 0.05 | 0.113 | 0.043 | 0.017 | 0.017 | 0.027 | 0.027 | 0.027 | 0.027 | 1.057 | 1.055 | 0.767 | 0.78 | 0.793 | 0.807 | 0.534 | 0.536 | 0.536 | 0.521 | 0.373 | 0.367 | 0.36 | 0.349 | 0.239 | 0.253 | 0.267 | 0.281 | 0.121 | 0.136 | 0.151 | 0.165 | 0.06 | 0.074 | 0.082 | 0.086 | 0.094 | 0.442 | 0.456 | 0.538 | 0.555 | 2.448 | 2.436 | 3.049 | 3.465 | 3.676 | 3.65 | 0.348 | 1.389 | 1.461 | 23.004 | 0.936 | 0.988 | 1.048 | 1.049 | 1.289 | 1.151 | 1.209 | 1.567 | 0.939 | 0.672 | 0.453 | 0.493 | 0.616 | 0.579 | 0.6 | 0.9 | 1.5 | 2 | 2.7 | 2.6 | 2.4 | 0.7 | 1.1 | 1.2 | 1.1 | 1.2 | 1.3 | 1.4 | 1.3 | 1.4 | 1.5 | 1.4 | 1.7 | 1.4 | 1.1 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.4 | 0.4 | 0.4 | 0.7 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 1.1 | 1.2 | 0.1 | 0.2 |
Total Non-Current Assets
| 263.451 | 268.026 | 272.706 | 277.44 | 286.881 | 291.905 | 297.537 | 125.41 | 127.322 | 129.644 | 132.032 | 135.407 | 137.971 | 140.592 | 143.143 | 146.165 | 117.375 | 120.4 | 123.851 | 102.411 | 102.27 | 43.161 | 44.042 | 45.146 | 46.438 | 47.592 | 48.616 | 52.285 | 53.236 | 53.995 | 54.558 | 54.468 | 52.733 | 18.276 | 18.42 | 18.369 | 13.012 | 13.21 | 13.17 | 13.198 | 8.711 | 8.738 | 8.757 | 9.808 | 9.832 | 9.573 | 9.619 | 9.656 | 9.703 | 9.379 | 9.356 | 9.345 | 11.954 | 11.822 | 11.857 | 11.872 | 13.232 | 13.116 | 13.124 | 13.046 | 15.733 | 15.571 | 15.643 | 15.72 | 15.758 | 15.656 | 15.691 | 15.697 | 17.358 | 17.393 | 17.819 | 17.89 | 31.722 | 36.092 | 35.859 | 36.03 | 36.648 | 29.678 | 29.676 | 27.199 | 24.671 | 25.58 | 25.166 | 45.006 | 28.27 | 28.9 | 50.582 | 50.181 | 49.891 | 49.376 | 48.539 | 48.836 | 21.546 | 21.406 | 21.329 | 21.216 | 21.194 | 17.786 | 18 | 18.5 | 19.2 | 20 | 7.4 | 7.5 | 7.4 | 5.8 | 6.3 | 6.4 | 6.3 | 6.5 | 6.8 | 7 | 7 | 8.1 | 7.3 | 7.3 | 7.9 | 6.6 | 6.2 | 4 | 3.1 | 3 | 1.8 | 1.5 | 1.6 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.7 | 1.2 | 1.3 | 1.2 | 1.3 | 1.3 | 1 | 0.8 | 1.9 | 2 | 0.9 | 0.9 |
Total Assets
| 324.957 | 325.942 | 331.33 | 339.841 | 359.375 | 362.576 | 367.328 | 169.012 | 183.136 | 195.754 | 187.993 | 197.17 | 178.751 | 186.156 | 191.866 | 183.562 | 151.44 | 159.424 | 154.14 | 129.258 | 135.014 | 59.527 | 63.757 | 62.541 | 66.304 | 64.461 | 65.288 | 69.724 | 67.081 | 66.714 | 64.946 | 65.074 | 65.11 | 30.03 | 29.222 | 28.624 | 21.331 | 21.236 | 29.899 | 30.072 | 25.44 | 25.045 | 25.185 | 25.758 | 26.306 | 26.605 | 25.828 | 26.422 | 26.1 | 22.864 | 22.953 | 21.917 | 26.101 | 25.829 | 25.524 | 25.239 | 26.676 | 27.484 | 28.144 | 29.657 | 32.438 | 32.72 | 34.076 | 34.994 | 27.008 | 26.862 | 24.846 | 26.168 | 27.834 | 28.582 | 29.776 | 30.776 | 48.548 | 50.186 | 50.608 | 50.054 | 50.662 | 40.726 | 40.655 | 37.429 | 39.262 | 42.636 | 44.98 | 60.617 | 59.92 | 59.008 | 88.969 | 93.966 | 93.23 | 89.586 | 87.851 | 91.096 | 54.737 | 51.414 | 52.625 | 49.514 | 44.829 | 38.786 | 38.3 | 36.4 | 32.2 | 33.3 | 16.9 | 16.6 | 15.8 | 14 | 13.8 | 14.2 | 14.1 | 15.3 | 16 | 14.8 | 16.2 | 16.1 | 14.6 | 13.8 | 16.2 | 13.3 | 11.3 | 7.7 | 7 | 6.2 | 4.6 | 4.3 | 3.4 | 3.1 | 2.9 | 2.6 | 3.1 | 3 | 3.1 | 2.6 | 2.9 | 2.7 | 2.6 | 2.3 | 2 | 2.8 | 2.9 | 2.8 | 3 | 3.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.513 | 13.398 | 9.213 | 29.704 | 15.559 | 14.182 | 32.711 | 26.862 | 18.614 | 27.3 | 30.383 | 32.717 | 15.99 | 15.891 | 14.195 | 28.578 | 11.827 | 11.604 | 9.908 | 20.633 | 19.093 | 3.818 | 3.853 | 10.95 | 3.89 | 4.914 | 9.536 | 10.895 | 8.826 | 5.714 | 6.948 | 7.136 | 7.716 | 0.979 | 0.95 | 2.851 | 0.128 | 0.107 | 4.57 | 0.779 | 1.424 | 1.343 | 1.505 | 0.37 | 0.508 | 2.333 | 2.468 | 2.296 | 2.389 | 2.739 | 2.425 | 1.983 | 1.841 | 1.627 | 1.847 | 1.887 | 1.809 | 2.007 | 2.022 | 1.89 | 1.591 | 1.556 | 1.667 | 2.578 | 2.808 | 3.4 | 3.22 | 3.727 | 3.026 | 2.924 | 3.544 | 3.207 | 1.74 | 2.252 | 1.276 | 1.537 | 1.445 | 0.951 | 0.834 | 0.731 | 0.773 | 0.649 | 1.313 | 0.669 | 2.201 | 1.88 | 4.433 | 4.252 | 4.679 | 4.788 | 4.517 | 7.072 | 6.95 | 7.351 | 8.908 | 7.062 | 6.758 | 3.786 | 4.4 | 2.9 | 2.2 | 2.5 | 2.1 | 1.8 | 1.7 | 2.3 | 1.8 | 2.3 | 1.9 | 2.1 | 1.7 | 1.6 | 1.2 | 1.3 | 1.4 | 1.6 | 1 | 0.7 | 0.8 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Short Term Debt
| 20.535 | 20.42 | 19.483 | 20.651 | 32.194 | 36.719 | 31.884 | 2.235 | 2.227 | 2.216 | 2.192 | 2.261 | 2.186 | 5.254 | 17.937 | 8.772 | 1.768 | 3.311 | 3.523 | 0 | 0.787 | 0 | 0 | 0 | 3.633 | 3.622 | 3.612 | 3.601 | 3.59 | 3.58 | 3.57 | 3.56 | 4.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.576 | 0.949 | 1.313 | 2.659 | 2.804 | 2.109 | 2.414 | 2.224 | 2.306 | 2.549 | 1.459 | 2.379 | 1.513 | 1.515 | 1.518 | 1.52 | 1.519 | 1.559 | 1.52 | 1.564 | 1.566 | 2.312 | 1.569 | 1.568 | 2.091 | 1.573 | 1.563 | 1.565 | 1.563 | 1.562 | 1.561 | 1.669 | 5.806 | 7.331 | 5.669 | 6.077 | 0.184 | 0.187 | 0.112 | 0.076 | 0.078 | 0.06 | 0.061 | 0.038 | 0.056 | 0.058 | 0.059 | 0.067 | 0.063 | 0.07 | 0.07 | 1.147 | 1.931 | 1.934 | 1.938 | 1.55 | 1.027 | 1 | 1 | 1 | 1.8 | 0.5 | 0.5 | 0.5 | 0.6 | 2.7 | 2.8 | 2.9 | 3.1 | 3.1 | 3 | 2.6 | 3.6 | 5.6 | 6 | 3.8 | 1.9 | 1.9 | 1.2 | 0.8 | 0.4 | 0.2 | 0.1 | 0.7 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1 | 0.6 | 0.5 | 0.7 | 0.6 | 0.3 | 0.3 | 0.5 | 0.2 | 0.1 | 0.1 |
Tax Payables
| 1.115 | 1.025 | 1.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.493 | 1.478 | 1.463 | 1.448 | 1.433 | 0 | 0 | 1.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 28.797 | 13.794 | -15.559 | 0 | 0 | 0 | -2.227 | 0 | 10.148 | 22.273 | 0 | 0 | 0 | -13.933 | 0 | 0 | 0 | 0 | -9.803 | 0 | 0 | 0 | 0 | 0 | -5.466 | 3.723 | 3.445 | 6.425 | 3.79 | 3.616 | 3.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.111 | 15.163 | 13.559 | 13.279 | 13.372 | 12.71 | 12.479 | 12.091 | 12.452 | 12.097 | 14.343 | 13.784 | 13.144 | 12.235 | 12.173 | 11.407 | 11.935 | 12.047 | 11.839 | 11.823 | 12.663 | 4.954 | 4.136 | 2.771 | 3.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.719 | 4.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.39 | 22.389 | 0.564 | 0.638 | 43.147 | 28.163 | 16.54 | 9.444 | 31.868 | 29.481 | 10.976 | 9.125 | 26.848 | 26.945 | 23.27 | 24.544 | 21.914 | 22.074 | 17.22 | 8.852 | 18.093 | 12.704 | 11.611 | 4.983 | 11.619 | 9.667 | 9.058 | 0.306 | 0.253 | 0.256 | 0.283 | 0.204 | 0.177 | 5.451 | 5.104 | 2.795 | 6.623 | 7.049 | 11.066 | 15.432 | 14.97 | 14.398 | 14.277 | 0.16 | 0.221 | 0.256 | 0.236 | 0.185 | 0.193 | 0.202 | 0.218 | 0.235 | 0.232 | 0.238 | 0.252 | 0.289 | 0.341 | 0.47 | 0.826 | 0.392 | 0.02 | 0.042 | 0.055 | 0.066 | 0.079 | 0.185 | 0.233 | 0.263 | 4.301 | 3.677 | 3.152 | 3.715 | 5.547 | 5.621 | 5.176 | 5.816 | 5.844 | 4.181 | 3.532 | 3.766 | 4.193 | 5.704 | 6.248 | 2.856 | 14.779 | 17.178 | 18.59 | 23.498 | 24.482 | 22.919 | 21.466 | 22.479 | 20.056 | 17.802 | 17.137 | 16.233 | 11.711 | 12.136 | 11.1 | 11 | 7.6 | 8.1 | 3.4 | 3.5 | 2.9 | 3.3 | 3.6 | 4.1 | 4.7 | 5.4 | 3.6 | 2.9 | 2 | 2.2 | 2.9 | 2.8 | 2.1 | 1.7 | 1.4 | 0.9 | 1.4 | 1.1 | 0.6 | 0.6 | 1.1 | 1 | 1.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.9 | 1.2 | 1.2 | 1.1 | 1.2 | 0.8 | 0.9 | 0.6 | 0.7 | 0.2 | 0.2 |
Total Current Liabilities
| 58.438 | 56.207 | 58.057 | 64.787 | 75.341 | 79.064 | 81.135 | 38.541 | 50.482 | 58.997 | 53.699 | 66.376 | 45.024 | 48.09 | 55.402 | 47.961 | 35.509 | 36.989 | 30.651 | 29.485 | 28.17 | 16.522 | 15.464 | 15.933 | 19.142 | 18.203 | 16.74 | 18.525 | 16.114 | 15.975 | 14.591 | 14.516 | 16.019 | 6.43 | 6.054 | 5.646 | 6.751 | 7.156 | 15.636 | 16.211 | 16.394 | 16.317 | 16.731 | 17.954 | 18.551 | 18.952 | 18.092 | 18.267 | 17.516 | 17.726 | 17.283 | 16.129 | 16.549 | 17.721 | 17.398 | 16.838 | 15.905 | 16.169 | 15.814 | 15.737 | 15.222 | 15.003 | 15.857 | 16.876 | 9.409 | 9.812 | 7.797 | 9.17 | 8.892 | 8.164 | 8.258 | 8.483 | 8.956 | 13.679 | 13.783 | 13.022 | 13.366 | 5.316 | 4.553 | 4.609 | 5.042 | 6.431 | 7.621 | 7.305 | 21.895 | 19.114 | 23.081 | 27.809 | 29.228 | 27.77 | 26.053 | 29.621 | 28.153 | 27.084 | 27.979 | 25.233 | 20.019 | 16.949 | 16.5 | 14.9 | 10.8 | 12.4 | 6 | 5.8 | 5.1 | 6.2 | 8.1 | 9.2 | 9.5 | 10.6 | 8.4 | 7.5 | 5.8 | 7.1 | 9.9 | 10.4 | 6.9 | 4.3 | 4.1 | 2.6 | 2.3 | 1.6 | 0.9 | 0.8 | 1.9 | 1.6 | 1.9 | 1.8 | 1.6 | 1.7 | 1.7 | 2.2 | 2.4 | 2.2 | 2.2 | 2.1 | 1.5 | 1.5 | 1.4 | 1.2 | 0.6 | 0.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 143.258 | 147.61 | 166.912 | 171.055 | 175.864 | 179.973 | 184.163 | 36.877 | 43.811 | 53.22 | 59.006 | 64.01 | 71.481 | 77.698 | 79.94 | 82.164 | 64.228 | 73.038 | 76.345 | 53.629 | 62.844 | 0 | 6.718 | 6.958 | 9.502 | 10.451 | 11.332 | 15.126 | 16.007 | 16.888 | 17.768 | 18.656 | 22.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.202 | 0.156 | 0.119 | 0.082 | 0.046 | 1.502 | 0.004 | 0.006 | 0.008 | 0.012 | 0.016 | 0.021 | 0.027 | 0.082 | 0.097 | 0.113 | 0.128 | 0.146 | 0.163 | 0.325 | 0.338 | 0.199 | 0.215 | 0.231 | 0.247 | 0.265 | 1.661 | 1.689 | 1.72 | 1.757 | 0.241 | 0.265 | 0.024 | 0.084 | 0.098 | 0.082 | 0.094 | 0.129 | 0.127 | 0.137 | 0.147 | 0.157 | 0.175 | 0.184 | 0.193 | 3.487 | 5.322 | 5.606 | 6.222 | 6.703 | 4.026 | 4.2 | 4.5 | 4.8 | 4.8 | 2.6 | 3 | 3.1 | 2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 2.1 | 1.8 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | -1.521 | 20.416 | -1.175 | -1.176 | -1.176 | -1.176 | 0 | -1.475 | -21.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 1.203 | 1.203 | 1.521 | 1.534 | 1.175 | 1.176 | 1.176 | 1.176 | 0 | 1.475 | 0.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.656 | 15.375 | 1.559 | 1.56 | 1.801 | 0.396 | 1.521 | -20.416 | 1.175 | 1.176 | 1.176 | 1.176 | 0 | 1.475 | 21.017 | 0 | 0 | 0 | 0 | 0.573 | 0.194 | 0.201 | 0.235 | 0.232 | 0.205 | 0.207 | 3.126 | 0.218 | 0.208 | 0.208 | 0 | 0.126 | 0.15 | 0.168 | 0.083 | 0.109 | 0.01 | 0.011 | 0.013 | 0.015 | 0.016 | 0.017 | 0.018 | 0.02 | 0.02 | 0.02 | 0.021 | 0.203 | 0.215 | 0.308 | 0.253 | 0.188 | 0.001 | 0.002 | 0.003 | 0.005 | 0.005 | 0.011 | 0.153 | 0.077 | 0.064 | 0.078 | 0.092 | 0.104 | 0.135 | 0.148 | 0.067 | 0.066 | 0.239 | 0.406 | 0.59 | 0.842 | 0.964 | 0.703 | 0.792 | 1 | 1.174 | 1.333 | 1.391 | 1.803 | 2.701 | 3.82 | 4.01 | 18.108 | 2.129 | 1.559 | 1.427 | 1.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 1.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 157.914 | 162.985 | 168.471 | 172.615 | 178.868 | 181.572 | 185.684 | 38.411 | 44.986 | 54.396 | 60.182 | 65.186 | 71.481 | 79.173 | 80.529 | 82.164 | 64.228 | 73.038 | 76.345 | 54.202 | 63.038 | 0.201 | 6.953 | 7.19 | 9.707 | 10.658 | 14.458 | 15.344 | 16.215 | 17.096 | 17.768 | 18.782 | 22.328 | 0.168 | 0.083 | 0.109 | 0.01 | 0.011 | 0.013 | 0.015 | 0.016 | 0.017 | 0.018 | 0.02 | 0.02 | 0.02 | 0.03 | 0.405 | 0.371 | 0.427 | 0.335 | 0.234 | 1.503 | 0.006 | 0.009 | 0.013 | 0.017 | 0.027 | 0.174 | 0.104 | 0.146 | 0.175 | 0.205 | 0.232 | 0.281 | 0.311 | 0.392 | 0.404 | 0.438 | 0.621 | 0.821 | 1.089 | 1.229 | 2.364 | 2.481 | 2.72 | 2.931 | 1.574 | 1.656 | 1.827 | 2.785 | 3.918 | 4.092 | 18.202 | 2.258 | 1.686 | 1.564 | 1.418 | 0.157 | 0.175 | 0.184 | 0.193 | 3.487 | 5.322 | 5.606 | 6.222 | 6.703 | 4.026 | 4.2 | 4.5 | 4.8 | 4.8 | 2.6 | 2.9 | 3.1 | 2 | 0.1 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 2.3 | 2.2 | 1.9 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 |
Total Liabilities
| 216.352 | 219.192 | 226.528 | 237.402 | 254.209 | 260.636 | 266.819 | 76.952 | 95.468 | 113.393 | 113.881 | 131.562 | 116.505 | 127.263 | 135.931 | 130.125 | 99.737 | 110.027 | 106.996 | 83.687 | 91.208 | 16.723 | 22.417 | 23.123 | 28.849 | 28.861 | 31.198 | 33.869 | 32.329 | 33.071 | 32.359 | 33.298 | 38.347 | 6.598 | 6.137 | 5.755 | 6.761 | 7.167 | 15.649 | 16.226 | 16.41 | 16.334 | 16.749 | 17.974 | 18.571 | 18.972 | 18.122 | 18.672 | 17.887 | 18.153 | 17.618 | 16.363 | 18.052 | 17.727 | 17.407 | 16.851 | 15.922 | 16.196 | 15.988 | 15.841 | 15.368 | 15.178 | 16.062 | 17.108 | 9.69 | 10.123 | 8.189 | 9.574 | 9.33 | 8.785 | 9.079 | 9.572 | 10.185 | 16.043 | 16.264 | 15.742 | 16.297 | 6.89 | 6.209 | 6.436 | 7.827 | 10.349 | 11.713 | 25.507 | 24.153 | 20.8 | 24.645 | 29.227 | 29.385 | 27.945 | 26.237 | 29.814 | 31.64 | 32.406 | 33.585 | 31.455 | 26.722 | 20.975 | 20.7 | 19.4 | 15.6 | 17.2 | 8.6 | 8.7 | 8.2 | 8.2 | 8.2 | 9.3 | 9.8 | 11 | 8.4 | 7.6 | 6 | 7.3 | 10.2 | 10.6 | 9.2 | 6.5 | 6 | 2.6 | 2.5 | 1.9 | 1.3 | 1.1 | 2.2 | 2 | 2.3 | 2.3 | 2.1 | 2.2 | 2.3 | 2.7 | 2.5 | 2.3 | 2.2 | 2.1 | 1.5 | 1.5 | 1.4 | 1.2 | 0.7 | 0.7 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 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
| 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.553 | 6.414 | 4.602 | 2.451 | 5.08 | 3.342 | 2.537 | 0.99 | -2.452 | -7.316 | -14.494 | -22.298 | -25.182 | -28.062 | -30.629 | -32.443 | -33.805 | -35.929 | -38.006 | -39.555 | -41.121 | -41.924 | -43.189 | -44.879 | -46.636 | -48.25 | -49.566 | -46.844 | -47.884 | -48.828 | -49.808 | -50.132 | -52.519 | -53.295 | -53.632 | -53.516 | -61.755 | -62.192 | -62.11 | -62.244 | -67.019 | -67.271 | -67.468 | -67.601 | -67.611 | -67.679 | -67.57 | -67.442 | -67.088 | -66.521 | -65.805 | -65.416 | -61.756 | -61.616 | -61.433 | -61.096 | -58.658 | -58.082 | -57.074 | -55.289 | -51.978 | -51.445 | -50.886 | -50.934 | -51.44 | -51.981 | -52.045 | -52.08 | -50.145 | -48.903 | -47.901 | -47.387 | -30.175 | -34.37 | -34.158 | -34.14 | -34.1 | -32.85 | -32.229 | -31.651 | -31.259 | -30.403 | -29.419 | -27.572 | -26.823 | -24.559 | 1.398 | 1.313 | 1.437 | -0.606 | -1.055 | -1.686 | -1.75 | -2.169 | -2.469 | -3.11 | -3.125 | -3.435 | -3.6 | -4.1 | -4.5 | -5 | -5.5 | -5.8 | -6 | -7.8 | -8 | -8.5 | -8.8 | -8.7 | -5.5 | -5.7 | -4.2 | -4.4 | -4.7 | -5.1 | 1.1 | -1.3 | -1.6 | -1.8 | -1.9 | -2 | -2.2 | -2.4 | -2.5 | -2.5 | -2.5 | -2.6 | -1.9 | -1.9 | -1.9 | -1.9 | -1.4 | -1.4 | -1.4 | -1.5 | -0.7 | -0.6 | -0.4 | -0.3 | 0.4 | 0.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -5.892 | -5.525 | -5.142 | -4.726 | -4.267 | -3.751 | -3.196 | -2.542 | -1.836 | -1.55 | -1.43 | -1.308 | -1.161 | -1.014 | -0.894 | -0.829 | -1.247 | -0.718 | -0.607 | -0.543 | -0.465 | -0.425 | -0.403 | -0.383 | -0.701 | -0.697 | -0.679 | -0.656 | -0.63 | -0.603 | -0.577 | -0.55 | -0.524 | -0.495 | -0.462 | -0.429 | -0.396 | -0.396 | -0.369 | -0.346 | -0.671 | -0.643 | -3.143 | -3.112 | -3.08 | -3.047 | -3.08 | 0 | 0 | 0 | -0.005 | -0.005 | -0.01 | -0.011 | -0.018 | -0.033 | -0.044 | -0.05 | -0.065 | -0.088 | -0.103 | -0.108 | -0.113 | -0.158 | -0.195 | -0.223 | -0.253 | -0.311 | -0.261 | -0.265 | -0.269 | -0.273 | -0.275 | -0.205 | -0.21 | -0.142 | -1.282 | -0.09 | -0.09 | -0.09 | -3.824 | -3.701 | -3.58 | -3.459 | -3.329 | -3.251 | -3.1 | -3 | 21 | -3.2 | -2.7 | -2.6 | -2.5 | -2.5 | -2.4 | -2.3 | -2.4 | -2.3 | -2.3 | -2.2 | -2.2 | -2.1 | -2.1 | -2.1 | -2 | -1.9 | -1.9 | -1.9 | -1.8 | -1.8 | -1.7 | -1.7 | -1.7 | -1.6 | -1.6 | -1.5 | -1.5 | -1.4 | -1.4 | -1.3 | -1.4 | -1.3 | -1.3 | -1.2 | -1.2 | -1.1 | -1.1 | -1 | -1 | 0 |
Other Total Stockholders Equity
| 101.038 | 100.322 | 100.186 | 99.974 | 100.072 | 98.584 | 97.958 | 91.057 | 90.107 | 89.664 | 88.593 | 87.893 | 93.307 | 92.467 | 91.693 | 90.594 | 89.763 | 89.065 | 88.334 | 87.656 | 86.751 | 86.266 | 85.947 | 85.593 | 85.24 | 84.852 | 84.538 | 83.516 | 83.871 | 83.178 | 82.991 | 82.44 | 79.737 | 77.142 | 77.11 | 76.758 | 77.016 | 76.948 | 77.029 | 76.736 | 76.67 | 76.576 | 76.472 | 75.926 | 75.861 | 75.798 | 75.729 | 75.612 | 75.688 | 71.622 | 71.503 | 71.31 | 70.47 | 70.355 | 72.688 | 72.591 | 72.487 | 72.412 | 72.305 | 69.1 | 69.043 | 68.982 | 68.9 | 68.82 | 68.763 | 68.726 | 68.701 | 68.688 | 68.674 | 68.731 | 68.644 | 68.66 | 68.622 | 68.602 | 68.596 | 68.591 | 68.641 | 66.891 | 66.91 | 62.939 | 62.939 | 62.939 | 62.939 | 62.939 | 62.849 | 62.956 | 63.12 | 63.552 | 63.674 | 62.321 | 62.743 | 63.042 | 28.313 | 24.87 | 25.081 | 24.62 | 24.553 | 24.469 | 24.3 | 24.1 | 0.1 | 24.3 | 16.5 | 16.3 | 16.1 | 16.1 | 16 | 15.7 | 15.5 | 15.3 | 15.4 | 15.1 | 16.6 | 15.3 | 11 | 10.4 | 7.9 | 10 | 8.8 | 8.8 | 8.2 | 8.1 | 7.2 | 7.3 | 5.4 | 5.2 | 4.7 | 4.4 | 4.4 | 4.1 | 4.1 | 3.1 | 3.2 | 3.1 | 3.1 | 2.9 | 2.4 | 3 | 3 | 2.9 | 2.9 | 1.9 |
Total Shareholders Equity
| 108.605 | 106.75 | 104.802 | 102.439 | 105.166 | 101.94 | 100.509 | 92.06 | 87.668 | 82.361 | 74.112 | 65.608 | 62.246 | 58.893 | 55.935 | 53.437 | 51.703 | 49.397 | 47.144 | 45.571 | 43.806 | 42.804 | 41.34 | 39.418 | 37.455 | 35.6 | 34.09 | 35.855 | 34.752 | 33.643 | 32.587 | 31.776 | 26.763 | 23.432 | 23.085 | 22.869 | 14.57 | 14.069 | 14.25 | 13.846 | 9.03 | 8.711 | 8.436 | 7.784 | 7.735 | 7.633 | 7.706 | 7.75 | 8.213 | 4.711 | 5.335 | 5.554 | 8.049 | 8.102 | 8.117 | 8.388 | 10.754 | 11.288 | 12.156 | 13.816 | 17.07 | 17.542 | 18.014 | 17.886 | 17.318 | 16.739 | 16.657 | 16.594 | 18.504 | 19.797 | 20.697 | 21.204 | 38.363 | 34.143 | 34.344 | 34.312 | 34.365 | 33.836 | 34.446 | 30.993 | 31.435 | 32.287 | 33.267 | 35.11 | 35.767 | 38.208 | 64.324 | 64.739 | 63.845 | 61.641 | 61.614 | 61.282 | 23.097 | 19.008 | 19.04 | 18.059 | 18.107 | 17.811 | 17.6 | 17 | 16.6 | 16.1 | 8.3 | 7.9 | 7.6 | 5.8 | 5.6 | 4.9 | 4.3 | 4.3 | 7.6 | 7.2 | 10.2 | 8.8 | 4.4 | 3.2 | 7 | 6.8 | 5.3 | 5.1 | 4.5 | 4.3 | 3.3 | 3.2 | 1.2 | 1.1 | 0.6 | 0.3 | 1 | 0.8 | 0.8 | -0.1 | 0.4 | 0.4 | 0.4 | 0.2 | 0.5 | 1.3 | 1.5 | 1.6 | 2.3 | 2.5 |
Total Equity
| 108.605 | 106.75 | 104.802 | 102.439 | 105.166 | 101.94 | 100.509 | 92.06 | 87.668 | 82.361 | 74.112 | 65.608 | 62.246 | 58.893 | 55.935 | 53.437 | 51.703 | 49.397 | 47.144 | 45.571 | 43.806 | 42.804 | 41.34 | 39.418 | 37.455 | 35.6 | 34.09 | 35.855 | 34.752 | 33.643 | 32.587 | 31.776 | 26.763 | 23.432 | 23.085 | 22.869 | 14.57 | 14.069 | 14.25 | 13.846 | 9.03 | 8.711 | 8.436 | 7.784 | 7.735 | 7.633 | 7.706 | 7.75 | 8.213 | 4.711 | 5.335 | 5.554 | 8.049 | 8.102 | 8.117 | 8.388 | 10.754 | 11.288 | 12.156 | 13.816 | 17.07 | 17.542 | 18.014 | 17.886 | 17.318 | 16.739 | 16.657 | 16.594 | 18.504 | 19.797 | 20.697 | 21.204 | 38.363 | 34.143 | 34.344 | 34.312 | 34.365 | 33.836 | 34.446 | 30.993 | 31.435 | 32.287 | 33.267 | 35.11 | 35.767 | 38.208 | 64.324 | 64.739 | 63.845 | 61.641 | 61.614 | 61.282 | 23.097 | 19.008 | 19.04 | 18.059 | 18.107 | 17.811 | 17.6 | 17 | 16.6 | 16.1 | 8.3 | 7.9 | 7.6 | 5.8 | 5.6 | 4.9 | 4.3 | 4.3 | 7.6 | 7.2 | 10.2 | 8.8 | 4.4 | 3.2 | 7 | 6.8 | 5.3 | 5.1 | 4.5 | 4.3 | 3.3 | 3.2 | 1.2 | 1.1 | 0.6 | 0.3 | 1 | 0.8 | 0.8 | -0.1 | 0.4 | 0.4 | 0.4 | 0.2 | 0.5 | 1.3 | 1.5 | 1.6 | 2.3 | 2.5 |
Total Liabilities & Shareholders Equity
| 324.957 | 325.942 | 331.33 | 339.841 | 359.375 | 362.576 | 367.328 | 169.012 | 183.136 | 195.754 | 187.993 | 197.17 | 178.751 | 186.156 | 191.866 | 183.562 | 151.44 | 159.424 | 154.14 | 129.258 | 135.014 | 59.527 | 63.757 | 62.541 | 66.304 | 64.461 | 65.288 | 69.724 | 67.081 | 66.714 | 64.946 | 65.074 | 65.11 | 30.03 | 29.222 | 28.624 | 21.331 | 21.236 | 29.899 | 30.072 | 25.44 | 25.045 | 25.185 | 25.758 | 26.306 | 26.605 | 25.828 | 26.422 | 26.1 | 22.864 | 22.953 | 21.917 | 26.101 | 25.829 | 25.524 | 25.239 | 26.676 | 27.484 | 28.144 | 29.657 | 32.438 | 32.72 | 34.076 | 34.994 | 27.008 | 26.862 | 24.846 | 26.168 | 27.834 | 28.582 | 29.776 | 30.776 | 48.548 | 50.186 | 50.608 | 50.054 | 50.662 | 40.726 | 40.655 | 37.429 | 39.262 | 42.636 | 44.98 | 60.617 | 59.92 | 59.008 | 88.969 | 93.966 | 93.23 | 89.586 | 87.851 | 91.096 | 54.737 | 51.414 | 52.625 | 49.514 | 44.829 | 38.786 | 38.3 | 36.4 | 32.2 | 33.3 | 16.9 | 16.6 | 15.8 | 14 | 13.8 | 14.2 | 14.1 | 15.3 | 16 | 14.8 | 16.2 | 16.1 | 14.6 | 13.8 | 16.2 | 13.3 | 11.3 | 7.7 | 7 | 6.2 | 4.6 | 4.3 | 3.4 | 3.1 | 2.9 | 2.6 | 3.1 | 3 | 3.1 | 2.6 | 2.9 | 2.7 | 2.6 | 2.3 | 2 | 2.8 | 2.9 | 2.8 | 3 | 3.2 |