Extreme Networks, Inc.
NASDAQ:EXTR
17.61 (USD) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 159.546 | 156.699 | 151.007 | 221.403 | 224.434 | 234.826 | 202.996 | 202.521 | 198.344 | 194.522 | 166.566 | 173.548 | 191.349 | 246.894 | 203.139 | 183.969 | 193.116 | 193.872 | 196.35 | 140.414 | 131.369 | 169.607 | 156.813 | 140.643 | 140.167 | 121.139 | 103.177 | 127.108 | 153.014 | 130.45 | 117.28 | 103.786 | 102.265 | 94.122 | 88.334 | 85.865 | 82.025 | 76.225 | 74.067 | 88.972 | 74.067 | 73.19 | 71.355 | 68.304 | 103.008 | 95.803 | 77.592 | 89.766 | 96.712 | 54.596 | 53.323 | 49.419 | 44.214 | 49.972 | 50.379 | 46.878 | 44.643 | 49.004 | 40.362 | 50.299 | 39.261 | 46.195 | 38.595 | 34.318 | 45.459 | 70.37 | 71.886 | 46.042 | 46.886 | 71.573 | 84.549 | 64.667 | 138.282 | 92.598 | 82.696 | 86.636 | 73.145 | 127.47 | 65.542 | 72.542 | 66.341 | 59.164 | 64.395 | 59.544 | 46.192 | 44.34 | 39.717 | 35.477 | 84.109 | 71.83 | 201.258 | 273.531 | 123.334 | 87.722 | 83.061 | 126.078 | 63.506 | 116.721 | 229.194 | 108.447 | 109.657 | 107.1 | 10.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.808 | 1.338 | 1.314 | 0.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.705 | 0 | 0.262 | 0.428 | 0.887 | 1.459 | 2.091 | 1.104 | 1.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.506 | 20.321 | 30.395 | 32.692 | 34.7 | 43.713 | 96.427 | 43.034 | 42.336 | 35.204 | 40.827 | 23.358 | 22.349 | 34.25 | 31.933 | 41.357 | 44.865 | 43.625 | 48.387 | 64.854 | 63.197 | 58.663 | 57.274 | 8.976 | 4.51 | 11.188 | 12.603 | 42.922 | 48.092 | 113.575 | 121.873 | 91.599 | 99.98 | 112.482 | 251.385 | 297.726 | 312.527 | 280.522 | 255.884 | 127.889 | 140.725 | 143.365 | 146.461 | 162.078 | 115.922 | 104.811 | 110.431 | 119.277 | 120.511 | 159.443 | 139.025 | 164.667 | 16.967 | 39.563 | 36.931 | 69.374 | 62.367 | 40.619 | 49.593 | 66.64 | 1.314 | 122.818 | 6.792 | 16.4 | 0 |
Cash and Short Term Investments
| 159.546 | 156.699 | 151.007 | 221.403 | 224.434 | 234.826 | 202.996 | 202.521 | 198.344 | 194.522 | 166.566 | 173.548 | 191.349 | 246.894 | 203.139 | 183.969 | 193.116 | 193.872 | 196.35 | 140.414 | 161.074 | 169.607 | 156.813 | 140.643 | 140.167 | 121.139 | 103.177 | 127.108 | 153.014 | 130.45 | 117.28 | 103.786 | 102.265 | 94.122 | 88.334 | 85.865 | 82.025 | 76.225 | 75.573 | 109.293 | 104.462 | 105.882 | 106.055 | 112.017 | 199.435 | 138.837 | 119.928 | 124.97 | 137.539 | 77.954 | 75.672 | 83.669 | 76.147 | 91.329 | 95.244 | 90.503 | 93.03 | 113.858 | 103.559 | 108.962 | 96.535 | 55.171 | 43.105 | 45.506 | 58.062 | 113.292 | 119.978 | 159.617 | 168.759 | 163.172 | 184.529 | 177.149 | 389.667 | 390.324 | 395.223 | 367.158 | 329.029 | 255.359 | 206.267 | 215.907 | 212.802 | 221.242 | 180.317 | 164.355 | 156.623 | 163.617 | 160.228 | 194.92 | 223.134 | 236.497 | 218.225 | 313.094 | 160.265 | 157.096 | 145.428 | 166.697 | 113.099 | 183.361 | 230.508 | 231.265 | 116.449 | 123.5 | 10.7 |
Net Receivables
| 97.213 | 89.518 | 94.438 | 112.047 | 131.511 | 182.045 | 158.637 | 152.05 | 158.727 | 184.097 | 162.967 | 133.255 | 129.611 | 156.476 | 130.558 | 128.242 | 123.637 | 122.727 | 96.212 | 159.79 | 152.277 | 174.414 | 141.455 | 144.909 | 164.683 | 212.423 | 188.408 | 154.906 | 116.5 | 120.77 | 101.96 | 117.819 | 68.246 | 81.419 | 62.67 | 73.11 | 60.33 | 92.737 | 78.727 | 93.519 | 99.98 | 124.664 | 94.187 | 94.337 | 39.297 | 47.642 | 43.612 | 42.583 | 34.706 | 41.166 | 45.739 | 39.025 | 28.638 | 33.689 | 34.948 | 46.82 | 39.663 | 42.057 | 36.598 | 40.598 | 42.036 | 44.278 | 43.588 | 44.285 | 53.283 | 64.417 | 27.629 | 30.042 | 26.579 | 23.066 | 25.088 | 30.248 | 27.845 | 27.681 | 27.49 | 33.585 | 30.058 | 30.778 | 31.575 | 30.837 | 28.788 | 32.998 | 30.748 | 24.388 | 27.358 | 26.794 | 18.65 | 21.729 | 39.755 | 51.344 | 55.765 | 54.01 | 52.077 | 63.211 | 88.913 | 106.605 | 74.186 | 60.996 | 43.216 | 28.861 | 22.391 | 20.8 | 11.4 |
Inventory
| 143.555 | 141.032 | 185.357 | 152.521 | 100.823 | 89.024 | 70.31 | 63.763 | 51.766 | 49.231 | 37.738 | 37.18 | 32.439 | 32.885 | 43.924 | 49.83 | 55.83 | 62.589 | 66.214 | 79.664 | 82.394 | 63.589 | 57.645 | 58.297 | 55.58 | 63.867 | 77.756 | 83.377 | 58.1 | 45.88 | 47.689 | 47.394 | 43.395 | 40.989 | 52.755 | 56.601 | 61.679 | 58.014 | 66.811 | 54.431 | 55.341 | 57.109 | 63.142 | 62.935 | 30.389 | 16.167 | 15.658 | 17.866 | 22.754 | 26.609 | 23.269 | 21.392 | 23.014 | 21.583 | 18.821 | 24.218 | 20.496 | 21.842 | 23.638 | 16.645 | 16.151 | 12.38 | 22.752 | 22.275 | 16.338 | 13.942 | 19.588 | 22.287 | 25.172 | 25.261 | 22.246 | 23.202 | 24.077 | 19.303 | 20.583 | 21.935 | 21.373 | 25.943 | 22.104 | 22.546 | 23.946 | 25.889 | 24.226 | 20.508 | 15.971 | 18.71 | 23.994 | 28.039 | 34.198 | 24.627 | 35.889 | 48.03 | 51.584 | 60.529 | 63.186 | 51.492 | 59.228 | 23.801 | 7.12 | 3.29 | 4.761 | 2.6 | 0.4 |
Other Current Assets
| 76.453 | 79.677 | 75.182 | 72.272 | 75.688 | 70.263 | 70.129 | 79.331 | 145.175 | 121.164 | 158.259 | 172.9 | 141.544 | 102.68 | 86.495 | 82.387 | 68.194 | 70.038 | 73.474 | 75.488 | 77.926 | 68.758 | 34.684 | 39.088 | 35.371 | 30.484 | 26.659 | 24.772 | 35.424 | 55.734 | 40.686 | 29.612 | 23.014 | 12.438 | 10.287 | 10.63 | 11.206 | 11.018 | 10.866 | 12.84 | 14.555 | 15.201 | 17.398 | 16.136 | 12.12 | 11.884 | 5.978 | 11.095 | 6.272 | 23.38 | 22.982 | 22.379 | 7.019 | 10.813 | 9.034 | 8.282 | 4.97 | 4.324 | 3.419 | 2.903 | 4.294 | 4.612 | 5.112 | 5.31 | 5.077 | 4.908 | 10.74 | 13.699 | 6.953 | 14.457 | 12.946 | 11.44 | 8.328 | 9.42 | 13.713 | 6.529 | 7.377 | 12.41 | 17.383 | 8.916 | 9.67 | 8.051 | 14.183 | 9.852 | 11.342 | 16.878 | 61.711 | 55.328 | 53.725 | 56.008 | 46.271 | 36.707 | 26.297 | 69.925 | 43.043 | 46.81 | 31.993 | 34.326 | 11.619 | 3.982 | 3.353 | 2.1 | 5.7 |
Total Current Assets
| 476.767 | 466.926 | 505.984 | 558.243 | 532.456 | 576.158 | 502.072 | 497.665 | 482.104 | 489.089 | 446.876 | 430.517 | 424.171 | 487.595 | 420.88 | 403.298 | 406.68 | 414.207 | 395.513 | 417.612 | 434.708 | 441.989 | 390.597 | 382.937 | 395.801 | 427.913 | 396 | 390.163 | 345.851 | 324.967 | 292.272 | 283.805 | 225.413 | 228.968 | 214.046 | 226.206 | 215.24 | 237.994 | 231.977 | 270.083 | 274.338 | 304.275 | 280.782 | 285.425 | 281.241 | 208.781 | 185.176 | 191.107 | 201.271 | 169.109 | 167.662 | 166.465 | 134.818 | 157.414 | 158.047 | 169.823 | 158.159 | 182.081 | 167.214 | 169.108 | 159.016 | 116.441 | 114.557 | 117.376 | 132.76 | 196.559 | 177.935 | 225.645 | 227.463 | 225.956 | 244.809 | 242.039 | 449.917 | 446.728 | 457.009 | 429.207 | 387.837 | 324.49 | 277.329 | 278.206 | 275.206 | 288.18 | 249.474 | 219.103 | 211.294 | 225.999 | 264.583 | 300.016 | 350.812 | 368.476 | 356.15 | 451.841 | 290.223 | 350.761 | 340.57 | 371.604 | 278.506 | 302.484 | 292.463 | 267.398 | 146.954 | 149 | 28.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 77.954 | 87.889 | 91.49 | 94.722 | 90.278 | 81.187 | 81.541 | 78.443 | 82.221 | 86.032 | 77.529 | 83.294 | 86.698 | 91.931 | 97.411 | 101.061 | 104.455 | 110.087 | 115.976 | 125.132 | 133.189 | 73.554 | 73.057 | 74.499 | 76.224 | 78.519 | 86.487 | 68.565 | 38.627 | 30.24 | 30.409 | 30.599 | 30.058 | 29.58 | 30.439 | 32.948 | 35.594 | 39.862 | 42.399 | 43.568 | 46.258 | 46.554 | 47.209 | 49.416 | 25.807 | 23.644 | 11.22 | 9.51 | 9.214 | 25.18 | 25.235 | 24.66 | 41.825 | 41.877 | 42.364 | 42.722 | 43.397 | 43.572 | 43.457 | 43.848 | 43.81 | 44.229 | 43.204 | 43.843 | 44.113 | 43.348 | 41.579 | 41.524 | 41.696 | 43.156 | 44.006 | 45.02 | 44.82 | 46.499 | 47.801 | 47.945 | 49.236 | 50.438 | 51.76 | 54.462 | 57.485 | 59.767 | 63.736 | 67.193 | 70.639 | 73.767 | 78.391 | 82.282 | 97.907 | 99.551 | 54.807 | 62.342 | 57.966 | 57.251 | 52.258 | 46.895 | 37.585 | 26.75 | 18.198 | 11.01 | 10.05 | 6.5 | 4.9 |
Goodwill
| 396.345 | 393.709 | 394.177 | 395.606 | 392.955 | 394.755 | 394.668 | 393.495 | 400.144 | 400.144 | 400.144 | 395.246 | 387.808 | 331.159 | 331.159 | 331.159 | 331.159 | 331.159 | 331.084 | 330.184 | 332.841 | 138.577 | 138.577 | 137.799 | 139.082 | 139.082 | 129.244 | 130.988 | 118.554 | 80.216 | 82.68 | 80.713 | 70.877 | 70.877 | 70.877 | 70.877 | 70.877 | 70.877 | 70.877 | 70.877 | 70.877 | 69.458 | 64.537 | 57.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.021 | 0 | 0 | 104.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9.762 | 10.612 | 11.789 | 13.104 | 13.857 | 16.063 | 19.622 | 22.984 | 28.565 | 32.515 | 36.689 | 40.945 | 45.898 | 36.038 | 43.893 | 51.748 | 59.903 | 68.394 | 77.152 | 86.74 | 96.087 | 51.112 | 57.362 | 63.544 | 70.023 | 77.092 | 85.406 | 92.925 | 67.328 | 25.337 | 27.766 | 29.854 | 11.707 | 19.762 | 27.425 | 35.138 | 43.241 | 52.132 | 61.096 | 69.88 | 78.71 | 87.459 | 97.205 | 109.146 | 3.957 | 4.243 | 4.273 | 4.639 | 5.003 | 5.106 | 4.291 | 4.179 | 4.388 | 4.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.021 | 1.021 | 1.09 | 0 | 102.034 | 113.886 | 125.91 | 36.692 | 43.704 | 49.782 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 406.107 | 404.321 | 405.966 | 408.71 | 406.812 | 410.818 | 414.29 | 416.479 | 428.709 | 432.659 | 436.833 | 436.191 | 433.706 | 367.197 | 375.052 | 382.907 | 391.062 | 399.553 | 408.236 | 416.924 | 428.928 | 189.689 | 195.939 | 201.343 | 209.105 | 216.174 | 214.65 | 223.913 | 185.882 | 105.553 | 110.446 | 110.567 | 82.584 | 90.639 | 98.302 | 106.015 | 114.118 | 123.009 | 131.973 | 140.757 | 149.587 | 156.917 | 161.742 | 167.068 | 3.957 | 4.243 | 4.273 | 4.639 | 5.003 | 5.106 | 4.291 | 4.179 | 4.388 | 4.906 | -0.345 | -0.338 | -0.476 | -0.392 | -0.347 | -0.337 | -0.247 | -0.244 | -0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.021 | 1.021 | 1.09 | 104.364 | 102.034 | 113.886 | 125.91 | 36.692 | 43.704 | 49.782 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -7.978 | -7.476 | -7.748 | -7.673 | -7.747 | 0 | 0 | 0 | -7.717 | -7.956 | -4.139 | -3.986 | -3.828 | -2.815 | -2.65 | -2.446 | -2.334 | -2.233 | -2.114 | -2.12 | -1.957 | -1.844 | -1.699 | -6.234 | -6.135 | -5.628 | -5.163 | -7.204 | -6.576 | -6.14 | -5.615 | -5.129 | -4.693 | -0.577 | -0.705 | -0.696 | -0.76 | -0.797 | -0.911 | -1.069 | -1.058 | -0.846 | -0.863 | -0.408 | 66.776 | 69.171 | 71.208 | 65.065 | 75.561 | 71.577 | 62.771 | 64.548 | 55.648 | 51.484 | 51.182 | 39.67 | 18.561 | 24.358 | 26.463 | 34.126 | 72.231 | 77.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.064 | 26.915 | 0 | 0 |
Tax Assets
| 8.073 | 7.978 | 7.476 | 7.748 | 7.673 | 7.747 | 7.789 | 7.555 | 7.311 | 7.717 | 7.956 | 4.139 | 3.986 | 3.828 | 2.815 | 2.65 | 2.446 | 2.334 | 2.233 | 2.114 | 2.12 | 1.957 | 1.844 | 1.699 | 6.234 | 6.135 | 5.628 | 5.163 | 7.204 | 6.576 | 6.14 | 5.615 | 5.129 | 4.693 | 0.577 | 0.705 | 0.696 | 0.76 | 0.797 | 0.911 | 1.069 | 1.058 | 0.846 | 0.863 | 0.408 | 0.386 | 0.288 | 0.281 | 0.494 | 0.644 | 0.734 | 0.711 | 0.674 | 0 | 0.345 | 0.338 | 0.476 | 0.392 | 0.347 | 0.337 | 0.247 | 0.244 | 0.289 | 0.287 | 0.289 | 0.254 | 0.4 | 0 | 1.154 | 1.118 | 1.086 | 0.654 | 0.604 | 0 | 0.83 | 0.817 | 0.757 | 0 | 0.777 | 0.912 | 0.762 | 0.886 | 0 | 0 | 0 | 0.609 | 109.979 | 105.817 | 92.875 | 90.617 | 97.347 | 72.144 | 69.857 | 40.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 87.622 | 83.458 | 82.028 | 80.983 | 76.968 | 73.544 | 62.707 | 62.034 | 57.435 | 60.73 | 63.606 | 62.798 | 64.229 | 63.37 | 60.333 | 58.571 | 57.297 | 55.241 | 53.727 | 54.985 | 54.967 | 51.642 | 51.917 | 53.17 | 50.754 | 47.642 | 43.348 | 44.267 | 27.524 | 22.586 | 23.454 | 25.026 | 25.054 | 25.662 | 26.204 | 27.618 | 28.535 | 27.795 | 25.029 | 20.903 | 18.867 | 18.686 | 18.061 | 15.546 | 7.965 | 7.594 | 8.305 | 8.658 | 8.866 | 8.875 | 9.067 | 9.46 | 10.037 | 11.128 | 15.86 | 15.572 | 16.21 | 15.731 | 15.333 | 15.538 | 16.514 | 13.736 | 13.388 | 111.759 | 96.309 | 125.6 | 125.488 | 82.641 | 72.66 | 71.667 | 51.848 | 50.563 | 55.342 | 65.491 | 70.518 | 109.498 | 142.118 | 208.686 | 258.92 | 254.767 | 251.742 | 230.44 | 265.365 | 279.338 | 257.165 | 249.882 | 261.774 | 227.032 | 197.845 | 176.086 | 272.042 | 92.348 | 131.388 | 126.431 | 147.797 | 137.551 | 169.116 | 136.914 | 96.715 | 0.481 | 0.283 | 16.3 | 0.2 |
Total Non-Current Assets
| 579.756 | 575.668 | 579.484 | 584.415 | 574.058 | 565.549 | 566.327 | 564.511 | 575.676 | 579.421 | 577.968 | 582.283 | 584.633 | 522.498 | 532.796 | 542.539 | 552.814 | 564.881 | 577.939 | 597.041 | 617.084 | 314.885 | 320.913 | 329.012 | 336.083 | 342.335 | 344.485 | 336.745 | 252.033 | 158.379 | 164.309 | 166.192 | 137.696 | 145.881 | 154.945 | 166.581 | 178.247 | 190.666 | 199.401 | 205.228 | 214.712 | 222.157 | 227.012 | 232.03 | 37.729 | 102.643 | 93.257 | 94.296 | 88.642 | 115.366 | 110.904 | 101.781 | 121.472 | 113.559 | 109.708 | 109.476 | 99.277 | 77.864 | 83.148 | 85.849 | 94.45 | 130.196 | 134.3 | 155.889 | 140.711 | 169.202 | 167.467 | 124.165 | 115.51 | 115.941 | 96.94 | 96.237 | 100.766 | 111.99 | 119.149 | 158.26 | 192.111 | 259.124 | 311.457 | 310.141 | 309.989 | 291.093 | 329.101 | 346.531 | 327.804 | 324.258 | 450.144 | 415.131 | 389.648 | 367.275 | 425.286 | 402.789 | 361.245 | 337.596 | 325.965 | 221.138 | 250.405 | 213.446 | 114.913 | 100.555 | 37.248 | 22.8 | 5.1 |
Total Assets
| 1,056.523 | 1,042.594 | 1,085.468 | 1,142.658 | 1,106.514 | 1,141.707 | 1,068.399 | 1,062.176 | 1,057.78 | 1,068.51 | 1,024.844 | 1,012.8 | 1,008.804 | 1,010.093 | 953.676 | 945.837 | 959.494 | 979.088 | 973.452 | 1,014.653 | 1,051.792 | 756.874 | 711.51 | 711.949 | 731.884 | 770.248 | 740.485 | 726.908 | 597.884 | 483.346 | 456.581 | 449.997 | 363.109 | 374.849 | 368.991 | 392.787 | 393.487 | 428.66 | 431.378 | 475.311 | 489.05 | 526.432 | 507.794 | 517.455 | 318.97 | 311.424 | 278.433 | 285.403 | 289.913 | 284.475 | 278.566 | 268.246 | 256.29 | 270.973 | 267.755 | 279.299 | 257.436 | 259.945 | 250.362 | 254.957 | 253.466 | 246.637 | 248.857 | 273.265 | 273.471 | 365.761 | 345.402 | 349.81 | 342.973 | 341.897 | 341.749 | 338.276 | 550.683 | 558.718 | 576.158 | 587.467 | 579.948 | 583.614 | 588.786 | 588.347 | 585.195 | 579.273 | 578.575 | 565.634 | 539.098 | 550.257 | 714.727 | 715.147 | 740.46 | 735.751 | 781.436 | 854.63 | 651.468 | 688.357 | 666.535 | 592.742 | 528.911 | 515.93 | 407.376 | 367.953 | 184.202 | 171.8 | 33.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 65.769 | 51.423 | 81.483 | 87.79 | 80.003 | 99.724 | 95.96 | 86.35 | 84.848 | 84.338 | 68.504 | 58.831 | 63.394 | 60.142 | 57.165 | 53.677 | 59.44 | 48.439 | 52.981 | 65.995 | 63.519 | 65.704 | 49.143 | 34.977 | 43.873 | 75.689 | 90.8 | 73.553 | 50.567 | 31.587 | 35.629 | 26.841 | 28.332 | 30.711 | 21.127 | 25.536 | 29.933 | 40.135 | 46.378 | 45.503 | 29.994 | 37.308 | 36.138 | 54.422 | 28.451 | 27.163 | 10.336 | 11.341 | 11.82 | 19.437 | 19.455 | 16.347 | 12.181 | 15.092 | 13.945 | 16.109 | 17.329 | 18.543 | 18.853 | 22.181 | 16.579 | 12.771 | 15.414 | 27.722 | 24.353 | 16.921 | 11.793 | 16.377 | 16.783 | 21.303 | 19.169 | 16.739 | 24.353 | 20.138 | 21.562 | 22.244 | 17.815 | 18.283 | 22.04 | 22.561 | 20.444 | 18.995 | 22.56 | 16.406 | 9.005 | 19.02 | 23.232 | 22.331 | 35.951 | 29.215 | 36.74 | 37.139 | 50.23 | 35.89 | 37.731 | 41.183 | 33.062 | 39.023 | 27.177 | 14.15 | 13.167 | 13.4 | 6.3 |
Short Term Debt
| 32.579 | 30.42 | 29.304 | 30.697 | 30.891 | 56.02 | 59.634 | 60.009 | 61.374 | 61.261 | 62.553 | 64.822 | 63.05 | 61.207 | 59.666 | 57.364 | 90.635 | 54.908 | 53.213 | 52.656 | 52.057 | 9.011 | 9.009 | 9.009 | 9.008 | 9.007 | 24.72 | 22.426 | 17.863 | 55.805 | 11.149 | 10.02 | 19.269 | 17.875 | 16.25 | 14.625 | 13 | 11.375 | 9.75 | 8.125 | 30.5 | 29.688 | 28.875 | 4.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.498 | 1.6 | 1.3 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.189 | 3.291 | 0 | 0 |
Deferred Revenue
| 304.785 | 306.114 | 299.58 | 300.399 | 292.925 | 282.475 | 268.561 | 260.891 | 252.841 | 238.262 | 222.38 | 224.735 | 216.807 | 212.412 | 195.5 | 198.291 | 192.33 | 190.226 | 174.9 | 180.935 | 182.149 | 144.23 | 136.452 | 138.239 | 137.991 | 130.865 | 117.741 | 113.664 | 90.705 | 122.573 | 123.176 | 122.737 | 100.926 | 99.751 | 100.645 | 107.225 | 107.688 | 117.426 | 108.893 | 105.525 | 98.659 | 106.727 | 95.4 | 93.619 | 50.68 | 50.572 | 45.932 | 44.845 | 45.759 | 47.088 | 50.102 | 45.799 | 40.631 | 46.165 | 47.309 | 50.088 | 43.826 | 47.897 | 45.162 | 48.07 | 42.58 | 39.879 | 44.616 | 47.631 | 53.789 | 45.422 | 33.878 | 33.564 | 32.778 | 32.16 | 32.38 | 32.635 | 33.492 | 35.406 | 34.1 | 37.48 | 34.246 | 36.688 | 48.84 | 48.062 | 50.592 | 53.674 | 54.693 | 50.773 | 49.213 | 48.298 | 47.495 | 43.493 | 45.187 | 40.772 | 41.412 | 35.043 | 30.86 | 57.372 | 46.328 | 39.573 | 26.134 | 22.042 | 13.131 | 7.681 | 5.814 | 0 | 0 |
Other Current Liabilities
| 123.276 | 129.631 | 117.935 | 130.08 | 124.899 | 137.282 | 102.691 | 121.852 | 103.636 | 116.32 | 104.353 | 119.292 | 111.809 | 121.939 | 102.564 | 112.91 | 93.206 | 104.248 | 93.435 | 123.371 | 113.726 | 137.084 | 108.143 | 129.343 | 131.168 | 144.311 | 130.445 | 136.631 | 104.644 | 132.907 | 75.262 | 78.301 | 55.829 | 163.187 | 164.027 | 176.603 | 165.686 | 183.92 | 167.094 | 171.951 | 164.214 | 179.312 | 155.571 | 57.585 | 82.763 | 34.767 | 28.336 | 31.939 | 27.314 | 29.988 | 27.242 | 27.958 | 29.4 | 38.596 | 37.9 | 40.863 | 32.654 | 33.012 | 32.737 | 47.576 | 45.161 | 40.377 | 37.539 | 43.432 | 46.834 | 54.12 | 49.005 | 50.346 | 49.453 | 50.818 | 47.201 | 43.902 | 47.485 | 43.937 | 49.211 | 46.815 | 46.199 | 49.933 | 56.649 | 52.432 | 58.323 | 75.232 | 53.9 | 51.61 | 54.713 | 62.455 | 52.953 | 53.546 | 70.142 | 76.534 | 124.899 | 67.558 | 49.556 | 77.902 | 47.818 | 35.236 | 30.95 | 35.538 | 26.487 | 14.515 | 12.841 | 14.9 | 10.8 |
Total Current Liabilities
| 526.409 | 517.588 | 528.302 | 548.966 | 528.718 | 575.501 | 526.846 | 529.102 | 502.699 | 500.181 | 457.79 | 467.68 | 455.06 | 455.7 | 414.895 | 422.242 | 435.611 | 397.821 | 374.529 | 422.957 | 411.451 | 356.029 | 302.747 | 311.568 | 322.04 | 359.872 | 363.706 | 346.274 | 263.779 | 255.822 | 245.216 | 237.899 | 204.356 | 211.773 | 201.404 | 216.764 | 208.619 | 235.43 | 223.222 | 225.579 | 224.708 | 246.308 | 220.584 | 209.689 | 111.214 | 112.502 | 84.604 | 88.125 | 84.893 | 96.513 | 96.799 | 90.805 | 82.212 | 99.853 | 99.154 | 107.06 | 93.809 | 99.452 | 96.752 | 106.033 | 104.32 | 93.027 | 97.569 | 118.785 | 124.976 | 116.463 | 94.676 | 100.287 | 99.014 | 104.281 | 98.75 | 93.276 | 305.33 | 299.481 | 304.873 | 306.539 | 98.26 | 104.904 | 127.529 | 123.055 | 129.359 | 128.154 | 131.153 | 118.789 | 112.931 | 129.773 | 123.68 | 119.37 | 151.28 | 146.521 | 203.051 | 139.74 | 130.646 | 139.329 | 131.877 | 115.992 | 90.146 | 96.603 | 66.795 | 38.535 | 36.611 | 29.9 | 18.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 214.568 | 219.731 | 222.845 | 226.783 | 225.979 | 219.436 | 231.634 | 252.944 | 262.931 | 303.826 | 303.433 | 313.895 | 326.123 | 348.38 | 359.906 | 371 | 381.875 | 444.823 | 453.559 | 407.514 | 414.945 | 169.739 | 171.993 | 174.246 | 176.498 | 188.749 | 153.958 | 160.712 | 149.729 | 80.422 | 83.775 | 87.127 | 32.621 | 37.625 | 42.5 | 47.375 | 52.25 | 55.5 | 58.75 | 81 | 90.25 | 91.875 | 93.5 | 95.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 0 | 0 | 200 | 0.333 | 200 | 0.266 | 0 | 0 | 0 | 0 | 0.306 | 0 | 0 | 0 | 0 | 2.7 |
Deferred Revenue Non-Current
| 272.092 | 268.909 | 258.731 | 247.777 | 232.5 | 219.024 | 195.675 | 184.723 | 171.144 | 163.357 | 150.03 | 148.477 | 139.216 | 133.172 | 122.919 | 110.844 | 105.463 | 100.961 | 96.799 | 96.902 | 91.508 | 59.012 | 51.269 | 47.854 | 45.874 | 43.66 | 38.828 | 38.693 | 28.5 | 25.293 | 23.856 | 24.519 | 21.54 | 21.926 | 22.227 | 21.505 | 21.945 | 23.231 | 23.141 | 23.94 | 21.968 | 22.942 | 19.667 | 18.335 | 8.156 | 8.27 | 8.007 | 8.133 | 7.284 | 7.559 | 7.629 | 7.563 | 7.554 | 7.36 | 6.791 | 7.145 | 7.61 | 7.633 | 6.922 | 6.83 | 7.025 | 7.425 | 7.604 | 8.079 | 8.869 | 9.006 | 9.465 | 0 | 10.11 | 10.286 | 10.327 | 10.851 | 9.265 | 9.699 | 9.026 | 9.873 | 11.306 | 13.785 | 0 | 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
| 8.073 | 7.978 | 7.476 | 7.748 | 7.673 | 7.747 | 7.789 | 7.555 | 7.311 | 7.717 | 7.956 | 4.139 | 3.986 | 3.828 | 2.815 | 2.65 | 2.446 | 2.334 | 2.233 | 2.114 | 2.12 | 1.957 | 1.844 | 1.699 | 6.234 | 6.135 | 5.628 | 5.163 | 7.204 | 6.576 | 6.14 | 5.615 | 5.129 | 4.693 | 3.941 | 3.471 | 3.224 | 2.979 | 2.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.13 | 0.124 | 0.118 | 0.093 | 0.112 | 0.108 | 0.107 | 0.731 | 0.713 | 0.62 | 0.586 | 0.564 | 0.562 | 0.503 | 0.453 | 0.403 | 0.39 | 0.309 | 0.688 | 0.688 | 0.674 | 0.654 | 0.604 | 0.579 | 0.83 | 0.817 | 0.757 | 0.757 | 0.777 | 0.912 | 0.762 | 0.762 | 0 | 0 | 0 | 0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.66 | 3.106 | 3.152 | 3.2 | 3.162 | 3.247 | 3.263 | 3.285 | 3.092 | 3.086 | 6.372 | 9.01 | 12.094 | 14.545 | 18.005 | 21.176 | 24.188 | 27.751 | 29.932 | 34.239 | 37.919 | 54.15 | 57.689 | 60.711 | 64.107 | 59.1 | 65.44 | 64.347 | 13.235 | 8.526 | 9.808 | 9.017 | 8.728 | 13.328 | 8.634 | 8.536 | 9.078 | 7.285 | 7.934 | 10.676 | 9.014 | 8.595 | 8.506 | 9.913 | 6.582 | 1.507 | 1.401 | 0.837 | 0.89 | 0.643 | 1.006 | 0.974 | 2.327 | 2.381 | 0.529 | 0.056 | 0.18 | 2.934 | 0.435 | 0.559 | 3.173 | 4.111 | 5.022 | 6.008 | 6.888 | 7.835 | 7.579 | 8.834 | 9.631 | 10.417 | 11.881 | 13.3 | 12.353 | 12.778 | 12.661 | 22.992 | 215.265 | 216.156 | 216.295 | 218.442 | 219.609 | 220.799 | 218.355 | 219.559 | 222.681 | 20.575 | 22.874 | 224.24 | 200.272 | 0.272 | 200 | 0.266 | 0 | 0.266 | 0.266 | 0.266 | 0.306 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Total Non-Current Liabilities
| 497.393 | 499.724 | 492.204 | 485.508 | 469.314 | 449.454 | 438.361 | 448.507 | 444.478 | 477.986 | 467.791 | 475.521 | 481.419 | 499.925 | 503.645 | 505.67 | 513.972 | 575.869 | 582.523 | 540.769 | 546.492 | 284.858 | 282.795 | 284.51 | 292.713 | 297.644 | 263.854 | 268.915 | 198.668 | 120.817 | 123.579 | 126.278 | 68.018 | 72.879 | 77.302 | 80.887 | 86.497 | 88.995 | 92.397 | 115.616 | 121.232 | 123.412 | 121.673 | 123.373 | 14.738 | 9.777 | 9.408 | 8.97 | 8.174 | 8.322 | 8.765 | 8.661 | 9.999 | 9.834 | 7.432 | 7.309 | 7.897 | 11.298 | 9.105 | 9.784 | 10.784 | 12.1 | 13.188 | 14.59 | 16.21 | 17.244 | 17.434 | 19.231 | 20.429 | 21.391 | 22.882 | 24.151 | 21.618 | 23.056 | 21.687 | 23.809 | 226.571 | 230.698 | 216.295 | 218.442 | 219.609 | 221.561 | 218.355 | 219.559 | 222.681 | 221.248 | 222.875 | 224.24 | 200.272 | 200.272 | 200.333 | 200.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.306 | 0.306 | 0 | 0 | 0 | 0 | 2.6 |
Total Liabilities
| 1,023.802 | 1,017.312 | 1,020.506 | 1,034.474 | 998.032 | 1,024.955 | 965.207 | 977.609 | 947.177 | 978.167 | 925.581 | 943.201 | 936.479 | 955.625 | 918.54 | 927.912 | 949.583 | 973.69 | 957.052 | 963.726 | 957.943 | 640.887 | 585.542 | 596.078 | 614.753 | 657.516 | 627.56 | 615.189 | 462.447 | 376.639 | 368.795 | 364.177 | 272.374 | 284.652 | 278.706 | 297.651 | 295.116 | 324.425 | 315.619 | 341.195 | 345.94 | 369.72 | 342.257 | 333.062 | 125.952 | 122.279 | 94.012 | 97.095 | 93.067 | 104.835 | 105.564 | 99.466 | 92.211 | 109.687 | 106.586 | 114.369 | 101.706 | 110.75 | 105.857 | 115.817 | 115.104 | 105.127 | 110.757 | 133.375 | 141.186 | 133.707 | 112.11 | 119.518 | 119.443 | 125.672 | 121.632 | 117.427 | 326.948 | 322.537 | 326.56 | 330.348 | 324.831 | 335.602 | 343.824 | 341.497 | 348.968 | 349.715 | 349.508 | 338.348 | 335.612 | 351.021 | 346.555 | 343.61 | 351.552 | 346.793 | 403.384 | 340.006 | 130.912 | 139.595 | 132.143 | 116.258 | 90.452 | 96.909 | 66.795 | 38.535 | 36.611 | 29.9 | 21 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.15 | 0.149 | 0.148 | 0.147 | 0.146 | 0.144 | 0.143 | 0.142 | 0.142 | 0.14 | 0.139 | 0.137 | 0.136 | 0.133 | 0.133 | 0.13 | 0.13 | 0.127 | 0.127 | 0.125 | 0.124 | 0.122 | 0.121 | 0.119 | 0.118 | 0.116 | 0.116 | 0.114 | 0.113 | 0.111 | 0.11 | 0.108 | 0.107 | 0.105 | 0.105 | 0.103 | 0.101 | 0.1 | 0.1 | 0.099 | 0.098 | 0.097 | 0.096 | 0.094 | 0.094 | 0.094 | 0.093 | 0.094 | 0.095 | 0.134 | 0.133 | 817.905 | 816.546 | 0.132 | 0.131 | 0.131 | 0.13 | 0.13 | 0.129 | 0.129 | 0.129 | 0.128 | 0.128 | 946.286 | 945.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 699.317 | 696.397 | 693.158 | 691.479 | 690.088 | 688.621 | 687.216 | 685.418 | 682.8 | 653.544 | 652.091 | 657.912 | 655.572 | 655.489 | 653.547 | 650.189 | 647.653 | 644.735 | 640.655 | 0.107 | 0.107 | 0.107 | 0.106 | 0.052 | 0.052 | 0.049 | 0 | 0 |
Retained Earnings
| -952.466 | -941.962 | -887.759 | -823.334 | -827.322 | -855.998 | -881.425 | -903.556 | -921.487 | -934.072 | -939.482 | -952.306 | -965.647 | -978.343 | -988.669 | -992.141 | -989.091 | -980.279 | -959.062 | -914.71 | -891.172 | -853.434 | -836.379 | -829.447 | -836.646 | -828.078 | -822.446 | -808.833 | -776.91 | -800.257 | -812.434 | -806.83 | -798.219 | -791.74 | -789.4 | -778.616 | -771.382 | -759.856 | -744.196 | -720.648 | -707.543 | -688.213 | -671.982 | -646.925 | -630.938 | -630.903 | -634.087 | -631.867 | -627.661 | -640.576 | -648.386 | -650.759 | -654.865 | -656.448 | -654.361 | -647.52 | -656.449 | -659.161 | -662.572 | -666.249 | -664.869 | -659.388 | -660.271 | -658.098 | -660.564 | -662.203 | -662.975 | -662.815 | -666.955 | -670.585 | -665.54 | -663.175 | -661.315 | -656.387 | -429.415 | -432.256 | -437.906 | -442.259 | -442.382 | -441.125 | -451.075 | -455.201 | -457.55 | -456.444 | -450.838 | -453.453 | -288.375 | -280.743 | -261.004 | -256.273 | -258.77 | -118.971 | -108.319 | -72.311 | -60.949 | 9.166 | 1.104 | -3.428 | -4.017 | -13.074 | -19.429 | -23.5 | -26.4 |
Accumulated Other Comprehensive Income/Loss
| -11.382 | -15.483 | -14.511 | -12.058 | -16.096 | -13.192 | -12.922 | -13.546 | -5.17 | -3.055 | -1.32 | -2.791 | -3.722 | -2.811 | -3.012 | -2.67 | -4.936 | -6.378 | -6.388 | -2.485 | -3.371 | -2.473 | -2.549 | -2.725 | -2.697 | -1.703 | -0.471 | -1.278 | -1.764 | -2.302 | -3.099 | -3.848 | -2.748 | -2.874 | -2.277 | -2.576 | -2.155 | -1.291 | -1.798 | -1.884 | -1.262 | -0.439 | -0.076 | 0.057 | -0.843 | -1.377 | -0.147 | 0.058 | 0.283 | -0.861 | 2.15 | 1.634 | 2.398 | 3.703 | 3.367 | 2.455 | 2.721 | 1.1 | 1.677 | 2.124 | 2.294 | 1.323 | 0.264 | 1.367 | -2.44 | -0.723 | 3.049 | 1.716 | 1.472 | 0.572 | 0.62 | 0.23 | -0.39 | -1.567 | -2.358 | -3.133 | -3.374 | -2.887 | -4.135 | -2.113 | -1.319 | -2.457 | 1.199 | 0.93 | 0.78 | 0.598 | -1.365 | -3.292 | -5.577 | -8.316 | -13.367 | -14.058 | -15.86 | -19.582 | -23.162 | 0.324 | -0.125 | -0.701 | -0.992 | -0.521 | -0.27 | -0.3 | -5.2 |
Other Total Stockholders Equity
| 996.419 | 982.578 | 967.084 | 943.429 | 951.754 | 985.798 | 997.396 | 1,001.527 | 1,037.118 | 1,027.33 | 1,039.926 | 1,024.559 | 1,041.558 | 1,035.489 | 1,026.684 | 1,012.606 | 1,003.808 | 991.928 | 981.723 | 967.997 | 988.268 | 971.772 | 964.775 | 947.924 | 956.356 | 942.397 | 935.726 | 921.716 | 913.998 | 909.155 | 903.209 | 896.39 | 891.595 | 884.706 | 881.857 | 876.225 | 871.807 | 865.282 | 861.653 | 856.549 | 851.817 | 845.267 | 837.499 | 831.167 | 824.705 | 821.331 | 818.562 | 820.023 | 824.129 | 820.943 | 819.105 | 817.772 | 816.414 | 813.899 | 812.032 | 809.864 | 809.328 | 807.126 | 805.271 | 803.136 | 800.808 | 799.447 | 797.979 | -149.665 | 795.289 | 894.98 | 893.218 | 891.391 | 889.013 | 886.238 | 885.037 | 883.794 | 885.44 | 894.135 | 681.371 | -6.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 618.396 | 466.887 | 437.373 | 423.044 | 345.538 | 342.961 | 167.241 | 165.7 | 43.9 |
Total Shareholders Equity
| 32.721 | 25.282 | 64.962 | 108.184 | 108.482 | 116.752 | 103.192 | 84.567 | 110.603 | 90.343 | 99.263 | 69.599 | 72.325 | 54.468 | 35.136 | 17.925 | 9.911 | 5.398 | 16.4 | 50.927 | 93.849 | 115.987 | 125.968 | 115.871 | 117.131 | 112.732 | 112.925 | 111.719 | 135.437 | 106.707 | 87.786 | 85.82 | 90.735 | 90.197 | 90.285 | 95.136 | 98.371 | 104.235 | 115.759 | 134.116 | 143.11 | 156.712 | 165.537 | 184.393 | 193.018 | 189.145 | 184.421 | 188.308 | 196.846 | 179.64 | 173.002 | 168.78 | 164.079 | 161.286 | 161.169 | 164.93 | 155.73 | 149.195 | 144.505 | 139.14 | 138.362 | 141.51 | 138.1 | 139.89 | 132.285 | 232.054 | 233.292 | 230.292 | 223.53 | 216.225 | 220.117 | 220.849 | 223.735 | 236.181 | 249.598 | 257.119 | 255.117 | 248.012 | 244.962 | 246.85 | 236.227 | 229.558 | 229.067 | 227.286 | 203.486 | 199.236 | 368.172 | 371.537 | 388.908 | 388.958 | 378.052 | 514.624 | 520.556 | 548.762 | 534.392 | 476.484 | 438.459 | 419.021 | 340.581 | 329.418 | 147.591 | 141.9 | 12.3 |
Total Equity
| 32.721 | 25.282 | 64.962 | 108.184 | 108.482 | 116.752 | 103.192 | 84.567 | 110.603 | 90.343 | 99.263 | 69.599 | 72.325 | 54.468 | 35.136 | 17.925 | 9.911 | 5.398 | 16.4 | 50.927 | 93.849 | 115.987 | 125.968 | 115.871 | 117.131 | 112.732 | 112.925 | 111.719 | 135.437 | 106.707 | 87.786 | 85.82 | 90.735 | 90.197 | 90.285 | 95.136 | 98.371 | 104.235 | 115.759 | 134.116 | 143.11 | 156.712 | 165.537 | 184.393 | 193.018 | 189.145 | 184.421 | 188.308 | 196.846 | 179.64 | 173.002 | 168.78 | 164.079 | 161.286 | 161.169 | 164.93 | 155.73 | 149.195 | 144.505 | 139.14 | 138.362 | 141.51 | 138.1 | 139.89 | 132.285 | 232.054 | 233.292 | 230.292 | 223.53 | 216.225 | 220.117 | 220.849 | 223.735 | 236.181 | 249.598 | 257.119 | 255.117 | 248.012 | 244.962 | 246.85 | 236.227 | 229.558 | 229.067 | 227.286 | 203.486 | 199.236 | 368.172 | 371.537 | 388.908 | 388.958 | 378.052 | 514.624 | 520.556 | 548.762 | 534.392 | 476.484 | 438.459 | 419.021 | 340.581 | 329.418 | 147.591 | 141.9 | 12.3 |
Total Liabilities & Shareholders Equity
| 1,056.523 | 1,042.594 | 1,085.468 | 1,142.658 | 1,106.514 | 1,141.707 | 1,068.399 | 1,062.176 | 1,057.78 | 1,068.51 | 1,024.844 | 1,012.8 | 1,008.804 | 1,010.093 | 953.676 | 945.837 | 959.494 | 979.088 | 973.452 | 1,014.653 | 1,051.792 | 756.874 | 711.51 | 711.949 | 731.884 | 770.248 | 740.485 | 726.908 | 597.884 | 483.346 | 456.581 | 449.997 | 363.109 | 374.849 | 368.991 | 392.787 | 393.487 | 428.66 | 431.378 | 475.311 | 489.05 | 526.432 | 507.794 | 517.455 | 318.97 | 311.424 | 278.433 | 285.403 | 289.913 | 284.475 | 278.566 | 268.246 | 256.29 | 270.973 | 267.755 | 279.299 | 257.436 | 259.945 | 250.362 | 254.957 | 253.466 | 246.637 | 248.857 | 273.265 | 273.471 | 365.761 | 345.402 | 349.81 | 342.973 | 341.897 | 341.749 | 338.276 | 550.683 | 558.718 | 576.158 | 587.467 | 579.948 | 583.614 | 588.786 | 588.347 | 585.195 | 579.273 | 578.575 | 565.634 | 539.098 | 550.257 | 714.727 | 715.147 | 740.46 | 735.751 | 781.436 | 854.63 | 651.468 | 688.357 | 666.535 | 592.742 | 528.911 | 515.93 | 407.376 | 367.953 | 184.202 | 171.8 | 33.3 |