Colabor Group Inc.
TSX:GCL.TO
1.21 (CAD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.004 | 0 | 0 | -42.428 | 2.478 | -42.812 | -42.457 | 2.531 | 1.982 | 3.544 | 2.006 | 0.852 | 0.677 | 13.244 | 9.194 | 6.187 | -52.908 | 1.991 | 0 | 2.564 | 0 | 0 | 5.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.53 | 0 | -2.803 | -2.873 | -0.933 | -1.027 | -1.166 | -1.309 | -1.336 | -0.877 | -0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.004 | 0 | 0 | -42.428 | 2.478 | -42.812 | -42.457 | 2.531 | 1.982 | 3.544 | 2.006 | 0.852 | 0.677 | 13.244 | 9.194 | 6.187 | -52.908 | 1.991 | 0 | 2.564 | 2.969 | 2.932 | 2.911 | 4.273 | 3.659 | 4.217 | 3.636 | 4.908 | 3.339 | 3.802 | 3.081 | -2.53 | 0 | -2.803 | -2.873 | -0.933 | -1.027 | -1.166 | -1.309 | -1.336 | -0.877 | -0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 53.919 | 47.436 | 48.544 | 52.886 | 54.434 | 46.786 | 45.776 | 47.096 | 50.394 | 37.76 | 45.745 | 40.813 | 42.38 | 33.004 | 34.416 | 41.058 | 45.763 | 41.991 | 73.552 | 81.978 | 91.829 | 78.735 | 90.038 | 92.64 | 101.077 | 83.727 | 94.651 | 104.164 | 110.802 | 94.586 | 99.981 | 102.708 | 106.787 | 99.098 | 106.05 | 114.5 | 120.309 | 107.995 | 126.229 | 123.054 | 120.175 | 103.755 | 117.656 | 116.573 | 122.342 | 127.091 | 116.295 | 124.194 | 118.601 | 114.984 | 110.585 | 108.596 | 127.342 | 99.493 | 85.234 | 82.37 | 93.748 | 86.501 | 76.123 | 94.643 | 97.317 | 89.206 | 80.804 | 100.683 | 96.021 | 66.034 | 52.074 | 58.516 | 70.748 | 65.254 | 26.121 | 27.061 | 27.061 | 0 |
Inventory
| 53.622 | 47.453 | 50.73 | 47.822 | 51.36 | 53.763 | 45.084 | 40.147 | 39.07 | 34.102 | 38.692 | 36.766 | 38.886 | 33.511 | 35.266 | 39.491 | 38.986 | 39.431 | 67.747 | 66.325 | 70.704 | 75.379 | 78.229 | 76.108 | 83.55 | 74.189 | 78.663 | 81.255 | 86.563 | 80.269 | 83.246 | 78.133 | 87.785 | 79.813 | 87.282 | 88.385 | 93.25 | 89.093 | 92.693 | 81.536 | 79.862 | 73.421 | 80.243 | 81.515 | 89.481 | 82.792 | 85.167 | 78.752 | 81.084 | 71.893 | 76.632 | 73.92 | 80.525 | 64.158 | 69.669 | 59.694 | 67.107 | 60.411 | 71.909 | 65.368 | 69.855 | 67.505 | 73.233 | 63.429 | 68.508 | 52.549 | 48.404 | 44.08 | 45.133 | 40.714 | 24.049 | 23.957 | 23.957 | 23.182 |
Other Current Assets
| 4.795 | 3.262 | 2.134 | 2.438 | 2.856 | 2.411 | 1.92 | 3.893 | 2.86 | 2.569 | 1.921 | 3.934 | 3.83 | 1.743 | 1.943 | 2.58 | 1.612 | 2.818 | 2.861 | 0.025 | 0.046 | 1.814 | 1.621 | 2.611 | 1.409 | 1.799 | 1.124 | 2.863 | 2.189 | 2.515 | 1.83 | 3.242 | 5.948 | 1.761 | 2.936 | 5.368 | 6.491 | 4.086 | 3.069 | 4.6 | 4.483 | 2.38 | 1.996 | 3.335 | 4.748 | 3.024 | 3.143 | 4.348 | 4.713 | 3.311 | 2.596 | 4.155 | 3.751 | 2.398 | 9.412 | 11.022 | 11.088 | 10.505 | 10.04 | 10.268 | 2.715 | 2.714 | 1.664 | 3.488 | 2.552 | 1.964 | 0.725 | 1.902 | 2.291 | 2.026 | 0.494 | 0.198 | 0.198 | 21.997 |
Total Current Assets
| 113.34 | 98.151 | 101.408 | 103.146 | 111.128 | 102.96 | 92.78 | 93.667 | 94.306 | 77.975 | 88.364 | 82.365 | 85.773 | 81.502 | 80.819 | 89.316 | 86.361 | 112.575 | 144.16 | 154.842 | 165.548 | 158.86 | 172.799 | 175.632 | 189.695 | 163.932 | 178.074 | 193.19 | 202.893 | 181.172 | 188.138 | 192.898 | 200.52 | 184.704 | 196.268 | 208.253 | 220.05 | 201.174 | 221.991 | 209.19 | 204.52 | 179.556 | 199.895 | 201.423 | 216.571 | 212.907 | 204.605 | 207.294 | 204.398 | 190.188 | 189.813 | 186.671 | 211.618 | 166.049 | 164.315 | 153.086 | 171.943 | 157.417 | 158.072 | 170.279 | 169.887 | 159.425 | 155.701 | 167.6 | 167.081 | 120.547 | 101.203 | 104.498 | 118.172 | 107.994 | 50.664 | 51.216 | 51.216 | 45.554 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 127.166 | 128.649 | 130.464 | 55.888 | 48.255 | 47.315 | 46.304 | 44 | 42.61 | 43.936 | 39.039 | 38.832 | 40.503 | 42.339 | 44.572 | 53.458 | 56.391 | 52.591 | 10.486 | 10.738 | 10.249 | 10.622 | 11.142 | 12.185 | 12.449 | 12.351 | 11.14 | 11.237 | 12.377 | 12.807 | 13.128 | 13.564 | 14.198 | 15.007 | 15.835 | 14.609 | 15.214 | 15.679 | 16.419 | 16.116 | 16.298 | 16.844 | 16.615 | 17.911 | 18.704 | 16.164 | 15.93 | 17.325 | 17.464 | 17.511 | 17.319 | 17.538 | 17.675 | 14.166 | 13.651 | 13.147 | 13.362 | 13.418 | 13.835 | 13.492 | 14.14 | 14.628 | 15.029 | 14.626 | 15.173 | 11.419 | 10.892 | 11.06 | 11.784 | 12.482 | 3.866 | 3.876 | 3.876 | 3.857 |
Goodwill
| 73.072 | 73.072 | 73.072 | 73.072 | 73.072 | 73.072 | 73.072 | 73.344 | 73.344 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 70.813 | 84.13 | 84.13 | 84.13 | 84.13 | 84.13 | 84.13 | 84.13 | 94.945 | 94.945 | 94.945 | 94.569 | 115.065 | 115.065 | 115.065 | 115.065 | 115.065 | 115.696 | 115.696 | 115.065 | 115.065 | 115.065 | 116.508 | 114.775 | 115.955 | 115.955 | 97.089 | 78.928 | 72.317 | 72.317 | 72.317 | 72.317 | 72.317 | 72.317 | 69.574 | 69.574 | 105.318 | 105.318 | 37.479 | 33.979 | 33.61 | 33.61 | 32.329 | 13.459 | 13.459 | 13.459 | 0 |
Intangible Assets
| 19.314 | 20.359 | 18.498 | 19.764 | 20.533 | 21.267 | 22.079 | 23.122 | 24.006 | 22.08 | 22.855 | 23.928 | 24.732 | 25.662 | 26.569 | 27.842 | 29.009 | 30.166 | 31.461 | 33.537 | 35.005 | 36.551 | 38.09 | 40.588 | 42.467 | 44.314 | 46.228 | 48.872 | 52.351 | 53.931 | 55.593 | 57.75 | 59.346 | 61.1 | 62.844 | 89.214 | 91.697 | 91.565 | 93.675 | 123.401 | 126.144 | 128.752 | 131.112 | 134.306 | 137.231 | 140.585 | 142.358 | 147.719 | 150.374 | 152.561 | 154.845 | 150.811 | 153.682 | 152.654 | 134.264 | 127.313 | 129.492 | 131.672 | 133.869 | 136.763 | 138.942 | 141.122 | 143.319 | 111.956 | 113.589 | 115.416 | 117.049 | 119.228 | 120.862 | 123.798 | 66.823 | 67.816 | 67.816 | 82.763 |
Goodwill and Intangible Assets
| 92.386 | 93.431 | 91.57 | 92.836 | 93.605 | 94.339 | 95.151 | 96.466 | 97.35 | 92.893 | 93.668 | 94.741 | 95.545 | 96.475 | 97.382 | 98.655 | 99.822 | 100.979 | 102.274 | 104.35 | 105.818 | 107.364 | 108.903 | 111.401 | 113.28 | 115.127 | 117.041 | 119.685 | 136.481 | 138.061 | 139.723 | 141.88 | 143.476 | 145.23 | 146.974 | 184.159 | 186.642 | 186.51 | 188.244 | 238.466 | 241.209 | 243.817 | 246.177 | 249.371 | 252.927 | 256.281 | 257.423 | 262.784 | 265.439 | 269.069 | 269.62 | 266.766 | 269.637 | 249.743 | 213.192 | 199.63 | 201.809 | 203.989 | 206.186 | 209.08 | 211.259 | 210.696 | 212.893 | 217.274 | 218.907 | 152.895 | 151.028 | 152.838 | 154.472 | 156.127 | 80.282 | 81.275 | 81.275 | 82.763 |
Long Term Investments
| 19.314 | 20.359 | 18.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.894 | 0.87 | 0.966 | 0.926 | 1.128 | 1.04 | 1.072 | 2.803 | 4.366 | 4.324 | 4.748 | 5.113 | 4.831 | 4.432 | 7.57 | 9.932 | 11.29 | 10.922 | 10.879 | 12.41 | 10.098 | 10.098 | 8.569 | 8.569 | 6.159 | 6.159 | 6.159 | 6.159 | 6.159 | 6.159 | 6.159 | 6.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2.979 | 2.789 | 2.118 | 2.616 | 3.185 | 3.214 | 3.026 | 3.424 | 4.575 | 5.255 | 4.775 | 4.817 | 6.062 | 6.591 | 6.351 | 6.353 | 6.924 | 6.782 | 2.295 | 2.608 | 3.039 | 5.265 | 4.383 | 4.065 | 4.595 | 4.656 | 3.382 | 4.023 | 2.148 | 2.712 | 2.015 | 2.13 | 0 | 3.981 | 2.089 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.41 | 1.587 | 3.025 | 2.85 | 0 | 0.414 | 0.195 | 1.322 | 1.802 | 7.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -17.585 | -18.542 | -16.228 | 2.803 | 2.799 | 2.924 | 3.43 | 3.346 | 3.609 | 3.491 | 3.588 | 4.179 | 4.456 | 4.71 | 4.876 | 1.596 | 1.686 | 1.769 | 1.933 | 2.104 | 2.241 | 0.492 | 0.581 | 0.605 | 0.611 | 0.525 | 1.452 | 1.269 | 1.204 | 1.497 | 1.693 | 0.466 | 3.511 | 0.556 | 0.576 | 0.596 | 0.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0.374 | 0.037 | 0 | -283.285 | 0.021 | 0 | 0.458 | 12.41 | 0 | 0 | 0 | 0.037 | 0.074 | 0.103 | 0.13 | 0.158 | 0.195 | 0.224 | 0.251 | 0.279 | 1.959 | 1.988 | 0.145 | 0.164 | 0.107 | 0.126 | 0.144 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 224.26 | 226.686 | 226.422 | 154.143 | 147.844 | 147.792 | 147.911 | 147.236 | 148.144 | 145.575 | 141.07 | 142.569 | 146.566 | 150.115 | 153.181 | 160.062 | 164.823 | 162.121 | 116.988 | 119.8 | 121.347 | 123.743 | 125.009 | 128.256 | 130.935 | 132.659 | 133.015 | 136.214 | 152.21 | 155.077 | 156.559 | 158.934 | 162.055 | 165.74 | 166.4 | 200.492 | 203.512 | 203.261 | 207.466 | 258.948 | 261.831 | 265.409 | 267.905 | 272.487 | 276.1 | 280.015 | 283.285 | 291.42 | 293.825 | 297.917 | 299.349 | 295.989 | 300.435 | 275.328 | 235.449 | 219.424 | 221.628 | 225.018 | 228.14 | 236.717 | 231.782 | 231.734 | 234.36 | 233.859 | 236.068 | 164.459 | 162.084 | 164.005 | 166.382 | 168.753 | 84.148 | 85.151 | 85.151 | 86.62 |
Total Assets
| 337.6 | 324.837 | 327.83 | 257.289 | 258.972 | 250.752 | 240.691 | 240.903 | 242.45 | 223.55 | 229.434 | 224.934 | 232.339 | 231.617 | 234 | 249.378 | 251.184 | 274.696 | 261.148 | 274.642 | 286.895 | 282.603 | 297.808 | 303.888 | 320.63 | 296.591 | 311.089 | 329.404 | 355.103 | 336.249 | 344.697 | 351.832 | 362.575 | 350.444 | 362.668 | 408.745 | 423.562 | 404.435 | 429.457 | 468.138 | 466.351 | 444.965 | 467.8 | 473.91 | 492.671 | 492.922 | 487.89 | 498.714 | 498.223 | 488.105 | 489.162 | 482.66 | 512.053 | 441.377 | 399.764 | 372.51 | 393.571 | 382.435 | 386.212 | 406.996 | 401.669 | 391.159 | 390.061 | 401.459 | 403.149 | 285.006 | 263.287 | 268.503 | 284.554 | 276.747 | 134.812 | 136.367 | 136.367 | 132.174 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 58.076 | 48.383 | 45.293 | 48.537 | 56.305 | 47.224 | 30.592 | 50.466 | 52.086 | 42.345 | 31.882 | 40.629 | 44.353 | 36.659 | 26.504 | 44.264 | 42.141 | 49.907 | 63.288 | 90.297 | 88.829 | 81.587 | 72.844 | 91.061 | 100.982 | 84.439 | 97.787 | 101.027 | 109.394 | 93.14 | 105.314 | 91.127 | 83.928 | 85.434 | 93.53 | 101.221 | 114.023 | 98.258 | 110.193 | 101.037 | 93.814 | 77.431 | 84.684 | 96.862 | 117.89 | 102.669 | 134.67 | 125.199 | 104.16 | 93.364 | 105.575 | 89.925 | 94.857 | 75.273 | 96.884 | 89.931 | 99.425 | 91.686 | 79.57 | 100.384 | 107.801 | 104.083 | 111.214 | 88.364 | 89.13 | 69.624 | 52.026 | 60.864 | 61.455 | 52.204 | 28.234 | 28.653 | 28.653 | 24.695 |
Short Term Debt
| 12.155 | 11.913 | 12.205 | 12.968 | 13.869 | 16.066 | 16.252 | 12.358 | 11.699 | 11.765 | 10.828 | 11.347 | 11.51 | 57.896 | 58.64 | 14.062 | 14.548 | 11.655 | 8.418 | 1.001 | 4.76 | 6.214 | 6.711 | 5.788 | 6.353 | 6.349 | 7.317 | 6.9 | 7.198 | 7.855 | 8.018 | 154.375 | 173.694 | 114.653 | 5.603 | 8.376 | 7.121 | 12.947 | 15.227 | 14.612 | 11.367 | 10.089 | 6.828 | 7.397 | 11.104 | 7.882 | 5.994 | 9.733 | 12.17 | 2.935 | 10.151 | 22.102 | 32.078 | 24.851 | 49.266 | 5.394 | 4.443 | 4.359 | 17.762 | 4.638 | 5.574 | 4.843 | 8.421 | 8.713 | 8.47 | 5.14 | 10.241 | 3.622 | 3.244 | 2.212 | 7.182 | 10.269 | 10.269 | 12.969 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.413 | 4.343 | 2.671 | 1.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.785 | 0 | 0 | 0 | 12.015 | 0 | 0 | 0 | 19.036 | 0 | 0 | 0 | 23.718 | 0 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | 7.647 | 0 | 8.411 | 0.515 | 1.287 | 0.284 | 0.28 | 0.014 | 1.135 | 0.241 | 0.409 | 0.041 | 1.352 | 0.198 | 0.339 | 0.477 | 1.72 | 0.533 | 0.689 | 0.344 | 1.757 | 1.078 | 0.715 | 0.491 | 2.144 | 1.09 | 1.102 | 0.961 | 1.469 | 1.574 | 1.427 | 1.115 | 1.901 | 0.819 | 0.431 | 0.459 | 1.265 | 0.944 | 0.704 | 0.739 | 1.567 | 1.567 | 0.509 |
Other Current Liabilities
| 1.676 | 0.951 | 0.939 | 0.244 | 0.281 | 1.963 | 12.916 | 2.136 | 1.752 | 0.259 | 0.212 | 0.232 | 0.179 | 0.601 | 0.697 | 0.949 | 2.671 | 20.965 | 1.21 | 0.209 | 0.311 | 0.916 | 0.533 | 1.282 | 0.903 | 1.343 | 0.982 | 2.125 | 1.049 | 1.551 | 0.654 | 2.357 | 11.178 | 1.92 | 9.475 | 8.996 | 13.138 | 12.936 | 13.005 | 8.152 | 10.3 | 9.144 | 21.27 | 21.408 | 26.783 | 26.014 | 26.634 | 0 | 28.203 | 25.706 | 30.563 | 22.991 | 29.781 | 27.587 | 13.314 | 7.11 | 7.11 | 7.11 | 24.824 | 8.341 | 4.343 | 2.671 | 3.618 | 29.346 | 35.572 | 16.619 | 15.402 | 10.364 | 16.686 | 14.863 | 13.979 | 11.44 | 11.44 | 7.442 |
Total Current Liabilities
| 71.907 | 61.247 | 58.437 | 61.749 | 70.455 | 65.253 | 59.76 | 64.96 | 65.537 | 54.369 | 54.707 | 52.208 | 56.042 | 95.156 | 97.856 | 59.275 | 59.36 | 82.527 | 91.952 | 91.507 | 93.9 | 88.717 | 103.806 | 98.131 | 108.238 | 92.131 | 106.086 | 116.552 | 117.641 | 102.546 | 113.986 | 255.506 | 268.8 | 210.418 | 109.123 | 119.88 | 134.566 | 124.421 | 138.439 | 124.936 | 115.722 | 97.073 | 112.823 | 127.019 | 155.975 | 136.904 | 167.775 | 136.652 | 145.066 | 122.694 | 146.633 | 136.775 | 157.794 | 128.426 | 159.955 | 104.579 | 112.068 | 104.257 | 123.117 | 114.832 | 119.292 | 113.024 | 124.368 | 128.324 | 133.991 | 91.814 | 78.128 | 76.115 | 82.329 | 69.983 | 50.134 | 51.929 | 51.929 | 45.615 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 53.583 | 52.332 | 55.522 | 82.575 | 79.098 | 78.654 | 73.855 | 70.338 | 74.242 | 70.518 | 74.46 | 77.778 | 83.427 | 45.373 | 44.665 | 100.216 | 103.896 | 100.882 | 67.502 | 80.567 | 92.976 | 103.166 | 100.188 | 109.608 | 116.036 | 108.519 | 103.234 | 111.987 | 117.861 | 117.06 | 110.081 | 23.129 | 23.255 | 72.422 | 180.568 | 184.161 | 185.034 | 177.082 | 179.207 | 170.206 | 176.145 | 171.835 | 170.794 | 158.016 | 147.063 | 161.539 | 149.376 | 179.153 | 169.7 | 181.45 | 156.845 | 159.359 | 161.811 | 117.359 | 45.5 | 80.128 | 91.499 | 96.299 | 96.353 | 122.993 | 117.242 | 107.832 | 94.168 | 111.178 | 106.376 | 79.602 | 69.82 | 76.879 | 85.431 | 88.738 | 1.677 | 1.833 | 1.833 | 2.028 |
Deferred Revenue Non-Current
| 102.803 | 103.56 | 0 | 2.272 | 2.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.278 | 0 | 0 | 4.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 1.066 | 0 | 0 | 0 | 14.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.655 | 0.678 | 0.66 | 0.628 | 0.644 | 0.637 | 0.715 | 0.613 | 0.626 | 0.017 | 0.019 | 0.021 | 0.02 | 0.022 | 0.025 | 0.03 | 0.031 | 0.033 | 0.038 | 0.34 | 0.198 | 0 | 0.253 | 0.601 | 0.606 | 0.712 | 0.639 | 0.421 | 0.454 | 0.484 | 0.517 | 0.526 | 0 | 0.552 | 0.573 | 4.026 | 4.005 | 3.654 | 6.083 | 18.837 | 3.731 | 3.307 | 5.407 | 6.517 | 7.608 | 7.01 | 8.926 | 9.815 | 9.18 | 8.551 | 8.354 | 0 | 0 | 0 | 3.913 | 0 | 0 | 0 | 0 | 0 | 18.466 | 18.107 | 17.414 | 7.395 | 7.098 | 6.549 | 6.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.37 | 0.356 | 104.732 | 1.342 | 1.289 | 3.568 | 3.467 | 3.406 | 3.464 | 2.214 | 2.658 | 3.015 | 3.053 | 2.814 | 2.887 | 1.766 | 1.204 | 36.292 | 1.553 | 2.462 | 2.251 | 1.962 | 1.206 | 1.134 | 2.792 | 3.288 | 3.568 | 3.679 | 4.073 | 3.522 | 3.66 | 5.63 | 5.983 | 5.231 | 5.087 | 4.111 | 4.532 | 0.8 | 4.906 | 5.569 | 0.695 | 5.146 | 4.963 | 6.515 | 1.523 | 2.325 | 0.813 | 0.653 | 1.43 | 0.25 | 0.25 | 1.836 | 1.902 | 0.576 | 1.143 | 18.758 | 19.441 | 20.474 | 20.662 | 24.803 | 0.772 | 4.522 | 3.75 | 4.502 | 4.502 | 0 | 0.752 | 0.436 | 0.436 | 0.436 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 157.411 | 156.926 | 160.914 | 86.817 | 83.414 | 82.859 | 78.037 | 74.357 | 78.332 | 72.749 | 77.137 | 80.814 | 86.5 | 48.209 | 47.577 | 102.012 | 105.131 | 104.082 | 69.093 | 83.369 | 95.425 | 105.128 | 101.647 | 111.343 | 119.434 | 112.519 | 107.441 | 116.087 | 122.388 | 121.066 | 114.258 | 29.285 | 29.238 | 78.205 | 186.228 | 192.298 | 193.571 | 185.814 | 190.196 | 194.612 | 185.236 | 180.288 | 181.164 | 171.048 | 156.194 | 170.874 | 159.115 | 189.621 | 180.31 | 190.632 | 166.515 | 161.195 | 163.713 | 117.935 | 65.279 | 98.886 | 110.94 | 116.773 | 117.015 | 147.796 | 136.48 | 130.461 | 116.104 | 123.075 | 117.976 | 86.151 | 76.862 | 77.315 | 85.867 | 89.174 | 1.677 | 1.833 | 1.833 | 2.028 |
Total Liabilities
| 229.318 | 218.173 | 219.351 | 148.566 | 153.869 | 148.112 | 137.797 | 139.317 | 143.869 | 127.118 | 131.844 | 133.022 | 142.542 | 143.365 | 145.433 | 161.287 | 164.491 | 186.609 | 161.045 | 174.876 | 189.325 | 193.845 | 205.453 | 209.474 | 227.672 | 204.65 | 213.527 | 232.639 | 240.029 | 223.612 | 228.244 | 284.791 | 298.038 | 288.623 | 295.351 | 312.178 | 328.137 | 310.235 | 328.635 | 319.548 | 300.958 | 277.361 | 293.987 | 298.067 | 312.169 | 307.778 | 326.89 | 326.273 | 325.376 | 313.326 | 313.148 | 297.97 | 321.507 | 246.361 | 225.234 | 203.465 | 223.008 | 221.03 | 240.132 | 262.628 | 255.772 | 243.485 | 240.472 | 251.399 | 251.967 | 177.965 | 154.99 | 153.43 | 168.196 | 159.157 | 51.811 | 53.762 | 53.762 | 47.643 |
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 |
Common Stock
| 257.054 | 257.054 | 257.054 | 257.054 | 257.054 | 257.008 | 257.008 | 257.008 | 257.008 | 257.008 | 257.008 | 257.008 | 257.008 | 256.992 | 256.3 | 256.296 | 256.296 | 256.296 | 256.296 | 256.296 | 255.639 | 255.639 | 255.639 | 255.64 | 255.64 | 255.64 | 258.005 | 258.005 | 258.005 | 258.005 | 258 | 209.972 | 209.972 | 209.972 | 209.972 | 209.972 | 209.972 | 209.972 | 209.972 | 208.622 | 208.622 | 208.622 | 208.622 | 208.634 | 208.634 | 208.645 | 179.652 | 179.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.75 | 0 | 0 | 143.018 | 0 | 0 | 0 | 135.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -155.749 | -157.408 | -155.632 | -155.468 | -159.088 | -161.364 | -161.166 | -162.313 | -165.196 | -166.938 | -165.558 | -170.897 | -172.935 | -174.492 | -173.486 | -173.878 | -175.228 | -173.756 | -161.641 | -161.922 | -163.435 | -172.297 | -168.917 | -166.868 | -168.167 | -169.115 | -164.691 | -165.121 | -146.549 | -149.078 | -145.632 | -146.181 | -148.608 | -151.354 | -145.77 | -116.573 | -117.548 | -118.741 | -112.074 | -62.208 | -45.295 | -43.412 | -37.439 | -32.233 | -26.932 | -24.831 | -20.096 | -9.769 | -8.655 | -7.397 | -6.661 | 5.907 | 9.452 | 14.028 | -6.219 | 0.294 | 2.289 | 3.826 | 1.549 | 0 | -20.812 | -18.635 | -17.236 | -16.334 | -14.724 | -12.981 | -11.797 | -4.257 | -3.33 | -2.198 | -0.977 | -1.162 | -1.162 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.172 | 0.25 | 0.304 | 0.463 | 0.526 | 0.399 | 0.544 | 0.545 | 0.534 | 0.25 | 0.107 | -0.076 | -0.072 | 1.719 | -27.247 | 1.742 | 1.742 | 1.742 | -43.975 | 1.742 | 1.742 | 1.742 | 1.742 | 1.742 | 1.742 | 1.742 | 1.742 | -0.108 | -0.171 | 0.022 | 0.175 | -0.154 | 1.186 | -0.091 | -0.126 | 0.048 | -0.028 | 1.361 | -20.054 | -0.65 | -0.686 | -0.318 | -0.057 | -3.126 | -3.723 | -1.18 | -14.807 | 0 | 0 | 0 | -14.104 | 0 | 0 | 0 | -12.939 | 0 | 0 | 0 | -11.033 | 0 | 0 | 0 | -7.515 | 1.44 | 1.44 | 1.462 | 1.813 | 1.801 | 1.801 | 1.823 | -0.448 | -0.448 | -0.448 | -0.532 |
Other Total Stockholders Equity
| 6.805 | 6.768 | 6.753 | 6.674 | 6.611 | 6.597 | 6.508 | 6.346 | 6.235 | 6.112 | 6.033 | 5.877 | 5.796 | 4.033 | 33 | 3.931 | 3.883 | 3.805 | 49.423 | 3.65 | 3.624 | 3.674 | 3.891 | 3.9 | 3.743 | 3.674 | 2.506 | 3.989 | 3.789 | 3.688 | 3.91 | 3.404 | 1.987 | 3.294 | 3.241 | 3.12 | 3.029 | 1.608 | 22.978 | 2.826 | 2.752 | 2.712 | 2.687 | 2.568 | 2.523 | 2.51 | 16.251 | 2.558 | 181.502 | 182.176 | 196.779 | 178.783 | 181.094 | 180.988 | 193.688 | 3.001 | 168.274 | 157.579 | 12.546 | 144.368 | 136.552 | 136.429 | 9.304 | 135.772 | 135.676 | 88.936 | 89.094 | 89.027 | 88.964 | 88.472 | 54.413 | 54.366 | 54.366 | 54.437 |
Total Shareholders Equity
| 108.282 | 106.664 | 108.479 | 108.723 | 105.103 | 102.64 | 102.894 | 101.586 | 98.581 | 96.432 | 97.59 | 91.912 | 89.797 | 88.252 | 88.567 | 88.091 | 86.693 | 88.087 | 100.103 | 99.766 | 97.57 | 88.758 | 92.355 | 94.414 | 92.958 | 91.941 | 97.562 | 96.765 | 115.074 | 112.637 | 116.453 | 67.041 | 64.537 | 61.821 | 67.317 | 96.567 | 95.425 | 94.2 | 100.822 | 148.59 | 165.393 | 167.604 | 173.813 | 175.843 | 180.502 | 185.144 | 161 | 172.441 | 172.847 | 174.779 | 176.014 | 184.69 | 190.546 | 195.016 | 174.53 | 169.045 | 170.563 | 161.405 | 146.08 | 144.368 | 115.74 | 117.794 | 119.876 | 120.878 | 122.392 | 77.417 | 79.11 | 86.571 | 87.435 | 88.097 | 52.988 | 52.756 | 52.756 | 53.905 |
Total Equity
| 108.282 | 106.664 | 108.479 | 108.723 | 105.103 | 102.64 | 102.894 | 101.586 | 98.581 | 96.432 | 97.59 | 91.912 | 89.797 | 88.252 | 88.567 | 88.091 | 86.693 | 88.087 | 100.103 | 99.766 | 97.57 | 88.758 | 92.355 | 94.414 | 92.958 | 91.941 | 97.562 | 96.765 | 115.074 | 112.637 | 116.453 | 67.041 | 64.537 | 61.821 | 67.317 | 96.567 | 95.425 | 94.2 | 100.822 | 148.59 | 165.393 | 167.604 | 173.813 | 175.843 | 180.502 | 185.144 | 161 | 172.441 | 172.847 | 174.779 | 176.014 | 184.69 | 190.546 | 195.016 | 174.53 | 169.045 | 170.563 | 161.405 | 146.08 | 144.368 | 145.897 | 147.674 | 149.589 | 150.06 | 151.182 | 107.041 | 108.297 | 115.073 | 116.358 | 117.59 | 83.001 | 82.605 | 82.605 | 84.531 |
Total Liabilities & Shareholders Equity
| 337.6 | 324.837 | 327.83 | 257.289 | 258.972 | 250.752 | 240.691 | 240.903 | 242.45 | 223.55 | 229.434 | 224.934 | 232.339 | 231.617 | 234 | 249.378 | 251.184 | 274.696 | 261.148 | 274.642 | 286.895 | 282.603 | 297.808 | 303.888 | 320.63 | 296.591 | 311.089 | 329.404 | 355.103 | 336.249 | 344.697 | 351.832 | 362.575 | 350.444 | 362.668 | 408.745 | 423.562 | 404.435 | 429.457 | 468.138 | 466.351 | 444.965 | 467.8 | 473.91 | 492.671 | 492.922 | 487.89 | 498.714 | 498.223 | 488.105 | 489.162 | 482.66 | 512.053 | 441.377 | 399.764 | 372.51 | 393.571 | 382.435 | 386.212 | 406.996 | 401.669 | 391.159 | 390.061 | 401.459 | 403.149 | 285.006 | 263.287 | 268.503 | 284.554 | 276.747 | 134.812 | 136.367 | 136.367 | 132.174 |