Gencor Industries, Inc.
AMEX:GENC
14.34 (USD) • At close November 17, 2023
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 | 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 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 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 28.78 | 30.213 | 18.559 | 17.031 | 6.206 | 18.462 | 5.978 | 9.581 | 19.474 | 22.571 | 21.248 | 23.232 | 27.544 | 29.417 | 23.957 | 35.584 | 18.564 | 18.738 | 14.343 | 10.302 | 6.435 | 11.586 | 4.269 | 8.012 | 24.911 | 22.883 | 24.863 | 22.933 | 25.219 | 27.036 | 20.562 | 18.219 | 10.888 | 17.143 | 10.358 | 11.152 | 9.568 | 10.01 | 5.629 | 7.193 | 9.737 | 5.652 | 5.002 | 9.557 | 8.491 | 6.398 | 4.292 | 3.361 | 10.76 | 13.502 | 4.292 | 1.715 | 2.423 | 6.018 | 1.869 | 3.004 | 2.456 | 11.261 | 5.927 | 3.677 | 3.821 | 8.31 | 0.24 | 4.068 | 10.6 | 3.274 | 6.646 | 3.707 | 7.374 | 4.425 | 2.244 | 1.11 | 5.261 | 7.024 | 5.385 | 4.206 | 0.923 | 5.173 | 0.44 | 0.55 | 0.31 | 0.85 | 0.378 | 0.734 | 16.113 | 18.02 | 14.957 | 12.305 | 12.574 | 10.617 | 11.853 | 14.158 | 12.329 | 24.342 | 14.724 | 18 | 8.848 | 31.8 | 9.7 | 10.4 | 10.287 | 8.8 | 9.2 | 3.7 | 1.502 | 0.5 | 0.3 | 0.8 | 0.416 | 1.4 | 1.2 | 2.1 | 3.9 | 0.5 | 2.7 | 0.3 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 2.5 | 1.3 | 1.3 | 1.2 | 1.8 | 1.8 | 1 | 1 | 2.1 | 2.8 | 0.1 | 1 | 1.5 | 1 | 0.5 | 3.7 |
Short Term Investments
| 87.805 | 86.894 | 86.231 | 84.252 | 88.413 | 87.851 | 91.718 | 89.3 | 91.116 | 94.501 | 95.682 | 94.976 | 95.345 | 93.646 | 92.049 | 89.498 | 105.675 | 102.275 | 107.232 | 105.322 | 104.767 | 103.156 | 104.445 | 104.058 | 87.9 | 88.004 | 88.34 | 87.886 | 87.132 | 87.204 | 86.386 | 85.938 | 85.612 | 85.048 | 85.335 | 84.357 | 87.475 | 87.4 | 87.008 | 87.112 | 87.592 | 85.766 | 84.591 | 83.113 | 82.023 | 81.361 | 79.539 | 81.375 | 76.238 | 76.947 | 73.782 | 72.486 | 80.648 | 77.613 | 76.474 | 73.327 | 68.953 | 58.774 | 59.23 | 57.53 | 58.687 | 52.513 | 52.043 | 53.976 | 57.913 | 57.914 | 67.273 | 51.78 | 53.336 | 47.559 | 41.088 | 35.949 | 40.049 | 45.4 | 33.529 | 32.787 | 25.323 | 17.877 | 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 | 0 | 0 |
Cash and Short Term Investments
| 116.585 | 117.107 | 104.79 | 101.283 | 94.619 | 106.313 | 97.696 | 98.881 | 110.59 | 117.072 | 116.93 | 118.208 | 122.889 | 123.063 | 116.006 | 125.082 | 124.239 | 121.013 | 121.575 | 115.624 | 111.202 | 114.742 | 108.714 | 112.07 | 112.811 | 110.887 | 113.203 | 110.819 | 112.351 | 114.24 | 106.948 | 104.157 | 96.5 | 102.191 | 95.693 | 95.509 | 97.043 | 97.41 | 92.637 | 94.305 | 97.329 | 91.418 | 89.593 | 92.67 | 90.514 | 87.759 | 83.831 | 84.736 | 86.998 | 90.449 | 78.074 | 74.201 | 83.071 | 83.631 | 78.343 | 76.331 | 71.409 | 70.035 | 65.157 | 61.207 | 62.508 | 60.823 | 52.283 | 58.044 | 68.513 | 61.188 | 73.919 | 55.487 | 60.71 | 51.984 | 43.332 | 37.059 | 45.31 | 52.424 | 38.914 | 36.993 | 26.246 | 23.05 | 0.44 | 0.55 | 0.31 | 0.85 | 0.378 | 0.734 | 16.113 | 18.02 | 14.957 | 12.305 | 12.574 | 10.617 | 11.853 | 14.158 | 12.329 | 24.342 | 14.724 | 18 | 8.848 | 31.8 | 9.7 | 10.4 | 10.287 | 8.8 | 9.2 | 3.7 | 1.502 | 0.5 | 0.3 | 0.8 | 0.416 | 1.4 | 1.2 | 2.1 | 3.9 | 0.5 | 2.7 | 0.3 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 2.5 | 1.3 | 1.3 | 1.2 | 1.8 | 1.8 | 1 | 1 | 2.1 | 2.8 | 0.1 | 1 | 1.5 | 1 | 0.5 | 3.7 |
Net Receivables
| 5.623 | 8.227 | 10.192 | 3.975 | 10.39 | 7.178 | 9.609 | 5.114 | 5.564 | 5.553 | 4.601 | 4.525 | 3.12 | 3.543 | 7.473 | 8.397 | 11.673 | 11.158 | 15.045 | 15.441 | 22.004 | 16.425 | 14.819 | 12.893 | 9.935 | 12.758 | 7.044 | 7.952 | 6.28 | 3.372 | 7.485 | 6.031 | 11.236 | 3.899 | 5.063 | 3.27 | 1.775 | 4.44 | 3.088 | 1.792 | 1.56 | 6.662 | 3.293 | 1.2 | 3.807 | 4.857 | 3.15 | 1.206 | 1.397 | 1.535 | 1.246 | 1.573 | 2.181 | 1.589 | 1.487 | 1.979 | 3.625 | 5.044 | 6.536 | 5.681 | 4.577 | 5.009 | 4.691 | 7.527 | 6.17 | 5.999 | 5.25 | 4.858 | 5.684 | 5.549 | 5.179 | 5.738 | 4.97 | 5.528 | 3.625 | 3.949 | 3.818 | 3.492 | 2.31 | 2.521 | 3.495 | 5.829 | 2.843 | 3.344 | 4.39 | 8.974 | 9.062 | 8.512 | 12.157 | 10.882 | 7.531 | 8.672 | 12.343 | 23.021 | 23.738 | 24.1 | 42.98 | 41 | 39.2 | 43.8 | 36.465 | 40.8 | 35.1 | 28 | 24.646 | 9.3 | 5.2 | 5.5 | 2.002 | 6.6 | 7.5 | 5.1 | 5.5 | 6.1 | 5.6 | 4.1 | 8.3 | 6.2 | 4.7 | 5.8 | 6.4 | 7.4 | 6.3 | 4.2 | 5.6 | 7.3 | 4.2 | 5.2 | 6.7 | 8.5 | 8 | 6.2 | 9.2 | 7 | 8.1 | 4.4 | 2.9 |
Inventory
| 63.232 | 63.732 | 72.209 | 71.527 | 66.791 | 63.803 | 59.315 | 55.815 | 48.244 | 47.222 | 45.734 | 41.888 | 40.832 | 38.104 | 35.473 | 27.09 | 24.562 | 27.063 | 25.691 | 25.366 | 19.995 | 20.139 | 20.229 | 18.214 | 16.244 | 15.076 | 16.925 | 16.687 | 15.321 | 14.598 | 12.537 | 11.634 | 11.557 | 13.845 | 15.071 | 12.77 | 13.152 | 13.351 | 13.304 | 13.673 | 12.615 | 12.747 | 14.031 | 14.126 | 11.894 | 13.515 | 15.106 | 11.918 | 11.983 | 14.657 | 15.524 | 12.878 | 13.182 | 16.853 | 18.022 | 17.341 | 18.478 | 20.526 | 21.101 | 22.24 | 28.459 | 32.155 | 42.886 | 35.044 | 30.388 | 40.437 | 39.307 | 34.694 | 29.713 | 31.853 | 29.3 | 22.96 | 19.436 | 17.27 | 20.276 | 19.236 | 18.486 | 17.796 | 18.737 | 16.944 | 11.456 | 13.213 | 14.828 | 12.56 | 14.156 | 17.804 | 19.098 | 19.012 | 18.014 | 23.522 | 24.678 | 23.105 | 28.889 | 45.684 | 48.24 | 41.4 | 50.332 | 50.2 | 53.9 | 52.1 | 46.175 | 43.6 | 44.8 | 43.9 | 41.537 | 17.5 | 22.2 | 18.5 | 14.715 | 17.7 | 16.6 | 13.9 | 12.1 | 12.9 | 13.9 | 14.4 | 14 | 14.5 | 13.6 | 13 | 12 | 10.7 | 10.1 | 9.7 | 10.5 | 11 | 11.9 | 11.5 | 11.4 | 11.9 | 12.5 | 14.3 | 13.6 | 16.1 | 12.6 | 11.9 | 3.6 |
Other Current Assets
| 0.531 | 1.216 | 2.377 | 2.169 | 2.995 | 2.613 | 2.633 | 4.787 | 3.72 | 3.756 | 3.372 | 2.202 | 1.233 | 1.204 | 1.114 | 1.189 | 1.649 | 2.144 | 1.454 | 0.499 | 0.945 | 0.926 | 1.582 | 1.904 | 0.955 | 0.783 | 1.25 | 1.66 | 1.707 | 1.289 | 1.536 | 1.598 | 0.511 | 0.554 | 0.942 | 0.817 | 0.393 | 0.896 | 1.519 | 0.849 | 0.625 | 0.399 | 0.818 | 0.795 | 2.257 | 1.73 | 0.985 | 3.448 | 4.216 | 0.379 | 2.076 | 4.45 | 4.222 | 2.719 | 2.48 | 0.58 | 0.427 | 6.582 | 4.602 | 4.53 | 0.979 | 1.902 | 1.16 | 1.007 | 0.692 | 1.011 | 1.618 | 1.353 | 1.752 | 1.832 | 2.16 | 1.877 | 3.311 | 2.99 | 3.814 | 3.567 | 1.702 | 1.88 | 1.987 | 2.18 | 2.073 | 2.447 | 2.688 | 2.693 | 1.115 | 1.593 | 1.69 | 1.938 | 1.367 | 1.314 | 1.123 | 2.021 | 1.057 | 2.617 | 2.825 | 2.4 | 3.535 | 2.2 | 2.4 | 1.8 | 2.466 | 5.4 | 1.5 | 2.5 | 2.129 | 1.6 | 1.7 | 2.3 | 7.185 | 1.6 | 1.6 | 1.9 | 1.9 | 1.7 | 1.9 | 1.9 | 0.5 | 0.8 | 0.7 | 0.9 | 1 | 0.5 | 0.5 | 0.7 | 0.5 | 0.2 | 0.4 | 0.6 | 0.7 | 1.3 | 0.7 | 2 | 1.7 | 1.1 | 0.3 | 0.2 | 0.2 |
Total Current Assets
| 185.971 | 190.282 | 189.568 | 178.954 | 174.795 | 179.907 | 169.253 | 162.479 | 168.118 | 173.603 | 170.637 | 166.823 | 168.074 | 165.914 | 160.066 | 161.758 | 162.123 | 161.378 | 163.765 | 156.93 | 154.146 | 152.232 | 145.344 | 145.081 | 139.945 | 139.504 | 138.422 | 137.118 | 135.659 | 133.499 | 128.506 | 123.42 | 119.804 | 120.489 | 116.769 | 112.366 | 112.363 | 116.097 | 110.548 | 110.619 | 112.129 | 111.226 | 107.735 | 108.791 | 108.472 | 107.861 | 103.072 | 102.09 | 105.958 | 108.285 | 98.786 | 95.424 | 105.63 | 107.754 | 102.5 | 99.096 | 95.645 | 103.902 | 98.026 | 96.95 | 96.523 | 99.889 | 101.02 | 101.622 | 105.763 | 108.635 | 120.094 | 96.392 | 97.859 | 91.218 | 79.971 | 67.634 | 73.027 | 78.212 | 66.629 | 63.745 | 50.252 | 46.218 | 23.474 | 22.195 | 17.334 | 22.339 | 20.737 | 19.331 | 35.774 | 46.391 | 44.807 | 41.767 | 44.112 | 46.335 | 45.185 | 47.956 | 54.618 | 95.664 | 89.527 | 85.9 | 105.695 | 125.2 | 105.2 | 108.1 | 95.393 | 98.6 | 90.6 | 78.1 | 69.813 | 28.9 | 29.4 | 27.1 | 24.317 | 27.3 | 26.9 | 23 | 23.4 | 21.2 | 24.1 | 20.7 | 23.1 | 21.8 | 19.2 | 20.2 | 19.7 | 21.1 | 18.2 | 15.9 | 17.8 | 20.3 | 18.3 | 18.3 | 19.8 | 23.8 | 24 | 22.6 | 25.5 | 25.7 | 22 | 17 | 10.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12.458 | 12.805 | 12.947 | 13.246 | 12.969 | 13.114 | 13.334 | 13.491 | 11.919 | 12.205 | 12.051 | 11.801 | 12.251 | 12.252 | 12.087 | 8.341 | 8.391 | 8.276 | 7.977 | 8.389 | 8.301 | 8.366 | 8.164 | 7.889 | 8.026 | 7.783 | 7.376 | 5.722 | 5.231 | 5.054 | 5.181 | 5.239 | 5.502 | 5.768 | 6.058 | 6.388 | 6.661 | 6.673 | 6.753 | 7.141 | 7.391 | 7.981 | 7.999 | 8.079 | 8.354 | 8.191 | 7.869 | 8.127 | 8.331 | 8.57 | 8.111 | 8.349 | 8.101 | 8.217 | 7.717 | 7.773 | 7.635 | 7.783 | 7.986 | 8.207 | 8.499 | 8.519 | 8.673 | 8.817 | 8.437 | 8.026 | 7.898 | 7.66 | 7.572 | 7.658 | 7.803 | 12.949 | 13.216 | 13.453 | 13.689 | 13.754 | 8.413 | 11.849 | 11.805 | 11.317 | 11.438 | 11.461 | 11.446 | 11.585 | 15.131 | 15.327 | 15.486 | 15.693 | 15.74 | 16.285 | 16.44 | 16.774 | 20.075 | 31.032 | 32.729 | 33.6 | 43.782 | 42.8 | 42.8 | 43.2 | 38.414 | 31 | 31.5 | 36.7 | 36.796 | 10.6 | 10.4 | 10.2 | 10.453 | 10.5 | 10.6 | 10.6 | 10.7 | 11.1 | 11.2 | 11.3 | 11.2 | 11.3 | 11.4 | 11.7 | 11.9 | 11.9 | 12.2 | 12.3 | 12.4 | 12.7 | 13 | 13.8 | 13.8 | 13.8 | 14 | 14.1 | 14.2 | 14.6 | 12 | 8 | 5.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.364 | 0.364 | 0.364 | 0.364 | 0.375 | 0.375 | 0.375 | 0.379 | 0 | 11.698 | 12.118 | 12 | 18.058 | 0 | 0 | 0 | 16.119 | 0 | 0 | 0 | 9.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.3 | 18.6 | 17.9 | 0 | 12.1 | 11.8 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.364 | 0.364 | 0.364 | 0.364 | 0.375 | 0.375 | 0.375 | 0.379 | 0 | 11.698 | 12.118 | 12 | 18.058 | 18.3 | 18.6 | 17.9 | 16.119 | 12.1 | 11.8 | 8.7 | 9.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.273 | 2.902 | 2.855 | 3.167 | 1.872 | 1.882 | 2.403 | 2.893 | 0.783 | 0 | 0.407 | 2.23 | 1.203 | 0 | 1.128 | 0.893 | 1.306 | 0.509 | 1.715 | 0.635 | 2.333 | 0 | 0 | 1.031 | 0.519 | 0 | 0 | 0 | 0.322 | 0 | 0.362 | 0 | 0.535 | 0.793 | 1.032 | 1.331 | 0 | 0.39 | 0 | 0 | 0 | 1.058 | 0 | 0 | 0 | 1.622 | 0 | 0 | 0 | 0.512 | 0 | 0 | 0 | 1.301 | 0 | 660 | 1.007 | 0 | 0 | 1.738 | 0 | 0.276 | 0 | 0 | 0 | 3.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.921 | 0 | 0 | 0 | 0.602 | 0 | 0.602 | 0 | 1.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.053 | 0.053 | 0.288 | 0.381 | 0.488 | 0.594 | 0.346 | 0.45 | 0.55 | 0.711 | 0.371 | -1.392 | -0.255 | 1.054 | 0.031 | 0.102 | -1.253 | -0.456 | -1.662 | -0.582 | -2.28 | 0.053 | 0.053 | -0.978 | -0.466 | 0.053 | 0.053 | 0.053 | -0.269 | 0.053 | -0.309 | 0.053 | 0.053 | 0.054 | 0.056 | 0.059 | 0.061 | -0.327 | 0.066 | 0.068 | 0.07 | -0.985 | 0.075 | 0.078 | 0.087 | -1.532 | 0.092 | 0.095 | 0.097 | -0.413 | 0.6 | 0.602 | 0.106 | -0.948 | 0.356 | -659.642 | -0.647 | 0.641 | 0.434 | -1.294 | 0.662 | -0.097 | 0.182 | 0.184 | 0.171 | -3.175 | 0.173 | 0.175 | 0.175 | 0.179 | 0.182 | 0.391 | 0.397 | -1.486 | 0.47 | 0.511 | 5.953 | 8.566 | 9.26 | 8.698 | 9.567 | 8.541 | 9.648 | 9.718 | 4.292 | 4.201 | 4.264 | 4.36 | 4.374 | 4.401 | 4.413 | 4.478 | 4.757 | 8.157 | 8.36 | 8.4 | 14.524 | 15.7 | 15.9 | 14.7 | 13.226 | 5.7 | 5.7 | 6.3 | 3.346 | 0.4 | 0.4 | 0.3 | 0.361 | 0.3 | 0.4 | 0.4 | 0.4 | 3.2 | 3.1 | 2.8 | 2.3 | 1.8 | 1.7 | 1.6 | 1.7 | 1.4 | 1.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | 0.5 | 0.3 | 1.7 | 2.4 |
Total Non-Current Assets
| 15.784 | 15.76 | 16.09 | 16.794 | 15.329 | 15.59 | 16.083 | 16.834 | 13.252 | 12.916 | 12.829 | 12.639 | 13.199 | 13.306 | 13.246 | 9.336 | 8.444 | 8.329 | 8.03 | 8.442 | 8.354 | 8.419 | 8.217 | 7.942 | 8.079 | 7.836 | 7.429 | 5.775 | 5.284 | 5.107 | 5.234 | 5.292 | 6.09 | 6.615 | 7.146 | 7.778 | 6.722 | 6.736 | 6.819 | 7.209 | 7.461 | 8.054 | 8.074 | 8.157 | 8.441 | 8.281 | 7.961 | 8.222 | 8.428 | 8.669 | 8.711 | 8.951 | 8.207 | 8.57 | 8.073 | 8.131 | 7.995 | 8.424 | 8.42 | 8.651 | 9.161 | 8.698 | 8.855 | 9.001 | 8.608 | 8.199 | 8.071 | 7.835 | 7.747 | 7.837 | 7.985 | 13.34 | 13.613 | 13.888 | 14.159 | 14.265 | 14.366 | 21.017 | 21.065 | 20.617 | 21.005 | 21.068 | 21.094 | 21.303 | 19.787 | 19.892 | 20.114 | 20.417 | 20.489 | 21.061 | 21.228 | 21.631 | 24.832 | 50.887 | 53.207 | 54 | 76.364 | 76.8 | 77.3 | 75.8 | 67.759 | 48.8 | 49 | 51.7 | 49.249 | 11 | 10.8 | 10.5 | 10.814 | 10.8 | 11 | 11 | 11.1 | 14.3 | 14.3 | 14.1 | 13.5 | 13.1 | 13.1 | 13.3 | 13.6 | 13.3 | 13.4 | 12.5 | 12.7 | 13 | 13.3 | 14.2 | 14.2 | 14.2 | 14.3 | 14.3 | 14.6 | 15.1 | 12.3 | 9.7 | 7.6 |
Total Assets
| 201.755 | 206.042 | 205.658 | 195.748 | 190.124 | 195.497 | 185.336 | 179.313 | 181.37 | 186.519 | 183.466 | 179.462 | 181.273 | 179.22 | 173.312 | 171.094 | 170.567 | 169.707 | 171.795 | 165.372 | 162.5 | 160.651 | 153.561 | 153.023 | 148.024 | 147.34 | 145.851 | 142.893 | 140.943 | 138.606 | 133.74 | 128.712 | 125.894 | 127.104 | 123.915 | 120.144 | 119.085 | 122.833 | 117.367 | 117.828 | 119.59 | 119.28 | 115.809 | 116.948 | 116.913 | 116.142 | 111.033 | 110.312 | 114.386 | 116.954 | 107.497 | 104.375 | 113.837 | 116.324 | 110.573 | 107.227 | 103.64 | 112.326 | 106.446 | 105.601 | 105.684 | 108.587 | 109.875 | 110.623 | 114.371 | 116.834 | 128.165 | 104.227 | 105.606 | 99.055 | 87.956 | 80.974 | 86.64 | 92.1 | 80.788 | 78.01 | 64.618 | 67.235 | 44.539 | 42.812 | 38.339 | 43.407 | 41.831 | 40.634 | 55.561 | 66.283 | 64.921 | 62.184 | 64.601 | 67.396 | 66.413 | 69.587 | 79.45 | 146.551 | 142.734 | 139.9 | 182.059 | 202 | 182.5 | 183.9 | 163.152 | 147.4 | 139.6 | 129.8 | 119.061 | 39.9 | 40.2 | 37.6 | 35.131 | 38.1 | 37.9 | 34 | 34.5 | 35.5 | 38.4 | 34.8 | 36.6 | 34.9 | 32.3 | 33.5 | 33.3 | 34.4 | 31.6 | 28.4 | 30.5 | 33.3 | 31.6 | 32.5 | 34 | 38 | 38.3 | 36.9 | 40.1 | 40.8 | 34.3 | 26.7 | 18 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.346 | 2.944 | 3.709 | 3.269 | 3.4 | 4.507 | 4.385 | 4.251 | 5.001 | 5.741 | 4.455 | 3.105 | 4.406 | 2.697 | 3.224 | 1.728 | 2.089 | 4.38 | 2.714 | 1.907 | 2.594 | 2.155 | 3.593 | 1.838 | 3.093 | 3.704 | 3.315 | 1.32 | 2.246 | 3.141 | 1.891 | 1.443 | 1.193 | 2.42 | 1.868 | 1.529 | 1.286 | 1.934 | 0.777 | 0.947 | 1.045 | 1.524 | 1.046 | 1.283 | 1.695 | 2.265 | 1.506 | 1.881 | 3.371 | 2.769 | 2.253 | 1.978 | 2.437 | 3.382 | 2.085 | 1.373 | 1.618 | 5.238 | 2.46 | 2.342 | 2.34 | 2.829 | 2.997 | 4.442 | 3.883 | 5.077 | 5.181 | 4.132 | 5.341 | 5.413 | 5.004 | 5.622 | 5.402 | 6.042 | 4.699 | 4.491 | 3.776 | 5.327 | 3.896 | 3.477 | 3.469 | 4.642 | 4.256 | 3.448 | 6.289 | 8.387 | 9.293 | 9 | 7.664 | 6.371 | 6.33 | 8.788 | 11.259 | 18.315 | 17.104 | 17.1 | 15.715 | 24.8 | 14.4 | 16.4 | 15.825 | 14.1 | 16.8 | 16.2 | 13.368 | 6.8 | 7.8 | 6.9 | 7.168 | 8 | 6.2 | 5.2 | 3.7 | 3.6 | 6.9 | 5.4 | 6.7 | 7.8 | 5.5 | 5.1 | 4.7 | 5.1 | 3.8 | 2.4 | 2.3 | 4.4 | 3.5 | 3.4 | 4.8 | 8.5 | 6.5 | 4.8 | 6 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.359 | 0.357 | 0.235 | 0.328 | 0.376 | 0.393 | 0.293 | 0.39 | 0.413 | 0.407 | 0.417 | 0.393 | 0.403 | 0.412 | 0.42 | 0.328 | 0 | 0 | 0 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.784 | 0 | -1,474.677 | 0 | 0 | 0 | 0.786 | 0.728 | 3.94 | 0 | 1.789 | 0 | 0.431 | 0 | 4.924 | 0 | 0 | 0 | 4.242 | 0 | 0.766 | 0 | 1.704 | 0 | 6.482 | 0 | 8.39 | 0 | 1.073 | 0 | 5.321 | 5.439 | 5.439 | 5.422 | 6.264 | 3.27 | 2.524 | 1.013 | 1.495 | 42.033 | 105.315 | 105.854 | 1.1 | 12.671 | 11.2 | 12.3 | 6.2 | 4.842 | 4.4 | 3.3 | 3.2 | 4.228 | 1.1 | 1.2 | 1.4 | 1.546 | 2.9 | 3 | 3.2 | 3.6 | 3.2 | 3.1 | 2.9 | 1.7 | 1.7 | 2.3 | 2.6 | 1.7 | 1.7 | 1.7 | 7.9 | 8.5 | 7.8 | 8.1 | 10.6 | 10.4 | 9.5 | 8.2 | 9.1 | 10.4 | 10.6 | 6.7 | 2.6 | 1 |
Tax Payables
| 0 | 0 | 0 | 1.614 | 0 | 0 | 0 | 0.233 | 0 | 0 | 0 | 0.447 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.304 | 2.703 | 0 | 1.678 | 0 | 4.542 | 0 | 2.164 | 0 | 0 | 0 | 0.6 | 0 | 8.359 | 0 | 0.143 | 0 | 3.129 | 0 | 4.372 | 4.262 | 3.161 | 3.753 | 3.639 | 8.318 | 6.004 | 5.103 | 3.534 | 4.533 | 4.263 | 2.987 | 3.47 | 3.995 | 2.947 | 2.175 | 0 | 0.081 | 0 | 0 | 0 | 0.701 | 0 | 0 | 0 | 0.285 | 0 | 0 | 0 | 0.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.56 | 7.945 | 12.702 | 6.815 | 5.834 | 13.026 | 8.387 | 5.864 | 7.436 | 10.286 | 8.697 | 5.244 | 4.446 | 6.026 | 2.697 | 3.853 | 2.651 | 4.713 | 4.921 | 1.918 | 2.462 | 4.02 | 3.397 | 4.563 | 3.745 | 5.187 | 7.313 | 8.628 | 7.224 | 7.279 | 7.517 | 4.484 | 3.608 | 6.774 | 6.135 | 4.418 | 1.511 | 4.659 | 1.522 | 0.324 | 0.33 | 1.941 | 1.127 | 1.943 | 1.569 | 3.193 | 3.507 | 0.48 | 2.518 | 8.136 | 3.12 | 0.756 | 2.755 | 5.92 | 0 | 1,478 | 0.899 | 2.265 | 3.442 | 0.786 | 2.304 | 1.764 | 0 | 1.712 | 0 | 2.569 | 0 | 1.414 | 0 | 0 | 0 | 0.587 | 0 | 3.207 | 0 | 1.921 | 0 | 2.431 | 0 | 1.099 | 0 | 2.088 | 0 | -1.682 | 8.318 | 3.217 | 5.103 | 0.498 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.74 | 2.513 | 3.103 | 3.753 | 1.976 | 2.157 | 1.878 | 1.885 | 1.997 | 2.442 | 2.167 | 2.645 | 2.874 | 3.134 | 2.386 | 2.605 | 2.694 | 2.721 | 4.423 | 2.485 | 2.662 | 2.287 | 2.189 | 2.085 | 2.522 | 2.41 | 2.799 | 2.426 | 3.359 | 2.614 | 2.343 | 2.264 | 2.84 | 1.843 | 1.587 | 1.452 | 1.389 | 1.459 | 1.475 | 1.689 | 2.226 | 1.845 | 1.998 | 2.05 | 2.846 | 3.476 | 3.337 | 3.517 | 4.547 | 3.004 | 2.403 | 2.842 | 4.669 | 5.92 | 6.329 | 1.478 | 4.668 | 6.054 | 3.755 | 2.937 | 2.588 | 1.764 | 8.2 | 3.39 | 9.76 | 7.111 | 21.151 | 3.578 | 10.922 | 12.388 | 12.447 | 1.437 | 8.54 | 11.566 | 8.274 | 2.245 | 4.173 | 5.56 | 16.165 | 5.471 | 14.86 | 11.371 | 15.035 | 9.431 | 9.333 | 16.191 | 12.308 | 13.481 | 16.875 | 19.559 | 19.854 | 19.388 | 22.112 | 25.922 | 22.802 | 122.5 | 19.896 | 28.6 | 36.3 | 36 | 28.999 | 24.7 | 20.2 | 13.1 | 12.356 | 5.5 | 7.7 | 5 | 4.556 | 7.2 | 8.7 | 6.8 | 7.9 | 8.3 | 8.9 | 8 | 8.9 | 8.4 | 6.6 | 6.9 | 7.7 | 7.2 | 6.9 | 5.4 | 5.9 | 6.9 | 6 | 5.9 | 4.9 | 6.3 | 8.1 | 3.8 | 3.7 | 9.3 | 7.6 | 4.1 | 2.4 |
Total Current Liabilities
| 7.005 | 13.759 | 19.749 | 14.165 | 11.586 | 20.083 | 14.943 | 12.39 | 14.847 | 18.876 | 15.736 | 11.387 | 12.129 | 12.269 | 8.727 | 8.514 | 7.434 | 11.814 | 12.058 | 6.485 | 7.718 | 8.462 | 9.179 | 8.486 | 9.36 | 11.301 | 13.427 | 12.374 | 12.829 | 13.034 | 11.751 | 8.191 | 7.641 | 11.037 | 9.59 | 7.399 | 4.186 | 8.052 | 3.774 | 2.96 | 3.601 | 5.31 | 4.171 | 6.036 | 6.11 | 8.934 | 8.35 | 5.878 | 10.436 | 13.909 | 7.776 | 5.576 | 9.861 | 13.438 | 8.414 | 6.174 | 7.185 | 13.557 | 9.657 | 6.851 | 7.96 | 10.297 | 11.197 | 11.333 | 13.643 | 15.188 | 26.332 | 14.048 | 16.263 | 17.801 | 17.451 | 11.888 | 13.942 | 21.581 | 12.973 | 10.361 | 7.949 | 19.8 | 20.061 | 18.437 | 18.329 | 19.174 | 19.291 | 16.518 | 29.379 | 33.234 | 32.126 | 29.243 | 27.809 | 28.454 | 27.197 | 29.671 | 75.404 | 149.552 | 145.76 | 140.7 | 48.282 | 64.6 | 63 | 58.6 | 49.666 | 43.2 | 40.3 | 32.5 | 29.952 | 13.4 | 16.7 | 13.3 | 13.27 | 18.1 | 17.9 | 15.2 | 15.2 | 15.1 | 18.9 | 16.3 | 17.3 | 17.9 | 14.4 | 14.6 | 14.1 | 14 | 12.4 | 15.7 | 16.7 | 19.1 | 17.6 | 19.9 | 20.1 | 24.3 | 22.8 | 17.7 | 20.1 | 19.9 | 14.3 | 6.7 | 3.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.061 | 0.152 | 0 | 0 | 0.06 | 0.148 | 0 | 0.006 | 0.084 | 0.189 | 0.308 | 0.392 | 0.491 | 0.589 | 0.686 | 0.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.974 | 5.701 | 0.806 | 3.394 | 3.485 | 5.321 | 10.02 | 19.21 | 22.535 | 24.337 | 28.941 | 31.985 | 34.175 | 34.333 | 0 | 0 | 0 | 0 | 89.51 | 94.8 | 85.1 | 96.5 | 86.489 | 78.3 | 79.9 | 78.7 | 73.746 | 14.2 | 12.7 | 14.8 | 11.708 | 10.4 | 10.6 | 10.9 | 11.6 | 11.7 | 11.9 | 12.3 | 14.2 | 12.5 | 13.4 | 14.2 | 13.5 | 15.1 | 14.8 | 9.9 | 10.1 | 10.4 | 10.6 | 9 | 9.2 | 9.3 | 11.4 | 9.7 | 9.3 | 10.4 | 9.7 | 10.8 | 5.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.407 | -0.394 | -1.203 | -1.247 | -1.128 | -0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 | 0 | 0 | 6.398 | 0 | 0 | 0 | 6.043 | 0 | 0 | 0 | 16.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.246 | 0 | 0 | 0 | 1.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.094 | 0 | 0 | 0 | -2.135 | 0 | 0 | 0.407 | 0.394 | 1.203 | 1.247 | 1.128 | 0.746 | 1.306 | 0.509 | 1.715 | 3.372 | 2.333 | 2.202 | 1.873 | 2.358 | 0.519 | 0.634 | 0.875 | 1.601 | 0.322 | 0.424 | 0.362 | 0.316 | 0 | 0 | 0 | 0 | 0.15 | 0.39 | 0.449 | 0.693 | 1.351 | 1.058 | 0.704 | 0.484 | 2.668 | 1.622 | 0.136 | 0.974 | 0.178 | 0.512 | 0 | 0 | 0.801 | 0.802 | 2.525 | 2.525 | 0 | 0 | 0.716 | 2.453 | 0.276 | 0.276 | 0.276 | 0.275 | 1.748 | 3.348 | 4.949 | 6.398 | 6.443 | 4.043 | 4.043 | 6.043 | 9.349 | 7.349 | 16.214 | 16.214 | 10.501 | 9.928 | 0.071 | 0.071 | 0.577 | 2.877 | 2.877 | 2.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.884 | 2.1 | 2.1 | 0.8 | 0.738 | 4.7 | 0.4 | 1.6 | 1.438 | 0.6 | 0.6 | 0.5 | 0.511 | 0.5 | 0.6 | 0.6 | 0.6 | 1.4 | 1.4 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -0 | -0 | 0 | 0 | 0 | 0 | 13.065 | 2.135 | 0 | 0 | 0.407 | 0.394 | 1.203 | 1.247 | 1.128 | 0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.275 | 0 | 0 | 0 | -6.398 | 0 | 0 | 0 | -6.043 | 0 | 0 | 0 | -16.214 | 0 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 3.309 | 6.697 | 6.697 | 6.7 | 3.495 | 5.7 | 5.5 | 5.3 | 3.089 | 2.7 | 2.6 | 1.5 | 1.526 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.061 | 0.152 | 0 | -2.094 | 0.06 | 0.148 | 13.065 | 0.006 | 0.084 | 0.189 | 0.715 | 0.786 | 1.694 | 1.836 | 1.814 | 1.36 | 1.306 | 0.509 | 1.715 | 3.372 | 2.333 | 2.202 | 1.873 | 2.358 | 0.519 | 0.634 | 0.875 | 1.601 | 0.322 | 0.424 | 0.362 | 0.316 | 0 | 0 | 0 | 0 | 0.15 | 0.39 | 0.449 | 0.693 | 1.351 | 1.058 | 0.704 | 0.484 | 2.668 | 1.622 | 0.136 | 0.974 | 0.178 | 0.512 | 0 | 0 | 0.801 | 0.802 | 2.525 | 2.525 | 0 | 0 | 0.716 | 2.453 | 0.276 | 0.276 | 0.276 | 0.275 | 1.748 | 3.348 | 4.949 | 6.398 | 6.443 | 4.043 | 4.043 | 6.043 | 9.349 | 7.349 | 16.214 | 16.214 | 10.501 | 13.237 | 9.354 | 9.081 | 4.692 | 9.58 | 9.671 | 11.507 | 13.329 | 22.519 | 25.844 | 27.646 | 32.25 | 35.294 | 37.484 | 37.642 | 3.309 | 6.697 | 6.697 | 6.7 | 97.135 | 102.6 | 92.7 | 102.6 | 92.274 | 85.7 | 82.9 | 81.8 | 76.71 | 14.8 | 13.3 | 15.4 | 12.219 | 11 | 11.2 | 11.5 | 12.2 | 13.1 | 13.3 | 13.6 | 14.2 | 12.5 | 13.4 | 14.2 | 13.5 | 15.1 | 14.8 | 9.9 | 10.1 | 10.4 | 10.6 | 9 | 9.2 | 9.3 | 11.4 | 9.9 | 9.5 | 10.6 | 9.7 | 10.8 | 5.3 |
Total Liabilities
| 7.066 | 13.911 | 19.749 | 14.165 | 11.646 | 20.231 | 14.943 | 12.396 | 14.931 | 19.065 | 16.451 | 12.173 | 13.823 | 14.105 | 10.541 | 9.874 | 8.74 | 12.323 | 13.773 | 9.857 | 10.051 | 10.664 | 11.052 | 10.844 | 9.879 | 11.935 | 14.302 | 13.975 | 13.151 | 13.458 | 12.113 | 8.507 | 7.641 | 11.037 | 9.59 | 7.399 | 4.336 | 8.442 | 4.223 | 3.653 | 4.952 | 6.368 | 4.875 | 6.52 | 8.778 | 10.556 | 8.486 | 6.852 | 10.614 | 14.421 | 7.776 | 5.576 | 10.662 | 14.24 | 10.939 | 8.699 | 7.185 | 13.557 | 10.373 | 9.304 | 8.236 | 10.573 | 11.473 | 11.608 | 15.391 | 18.536 | 31.281 | 20.446 | 22.706 | 21.844 | 21.494 | 17.931 | 23.291 | 28.93 | 29.187 | 26.575 | 18.45 | 33.037 | 29.415 | 27.518 | 23.021 | 28.754 | 28.962 | 28.025 | 42.708 | 55.753 | 57.97 | 56.889 | 60.059 | 63.748 | 64.681 | 67.313 | 78.713 | 156.249 | 152.457 | 147.4 | 145.417 | 167.2 | 155.7 | 161.2 | 141.94 | 128.9 | 123.2 | 114.3 | 106.662 | 28.2 | 30 | 28.7 | 25.489 | 29 | 29.1 | 26.7 | 27.4 | 28.3 | 32.2 | 30 | 31.5 | 30.4 | 27.8 | 28.8 | 27.6 | 29 | 27.2 | 25.5 | 26.8 | 29.5 | 28.2 | 28.9 | 29.3 | 33.7 | 34.3 | 27.7 | 29.7 | 30.5 | 24.2 | 17.4 | 8.8 |
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 | 6.018 | 6.226 | 6.546 | 6.386 | 6.969 | 6.921 | 9.987 | 8.318 | 0 | 0.396 | 0 | 0 | 0 | 0.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.466 | 1.462 | 1.462 | 1.461 | 1.461 | 1.461 | 1.459 | 1.459 | 1.459 | 1.454 | 1.454 | 1.454 | 1.454 | 1.449 | 1.449 | 1.447 | 1.441 | 1.44 | 1.439 | 1.437 | 1.437 | 0.956 | 0.955 | 0.954 | 0.954 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.952 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.961 | 0.994 | 0.994 | 0.994 | 1.01 | 1.008 | 1.008 | 0.901 | 0.901 | 0.899 | 0.897 | 0.888 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.886 | 0.9 | 0.883 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | 0.206 | 0 | 0 | 0 | 0.204 | 0 | 0 | 0 | 0 | 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
| 180.633 | 178.075 | 171.853 | 167.527 | 164.422 | 161.21 | 156.337 | 152.861 | 152.383 | 153.398 | 152.959 | 153.233 | 153.602 | 151.267 | 148.979 | 147.428 | 148.053 | 143.731 | 144.386 | 141.897 | 139.08 | 136.636 | 129.176 | 128.863 | 125.091 | 122.409 | 118.645 | 116.299 | 115.278 | 112.69 | 109.275 | 107.881 | 106.157 | 104.044 | 102.413 | 100.838 | 103.012 | 102.746 | 101.563 | 102.657 | 103.195 | 101.532 | 99.63 | 99.184 | 96.95 | 94.46 | 91.483 | 92.459 | 92.82 | 91.628 | 88.862 | 87.987 | 92.409 | 91.319 | 88.869 | 87.763 | 85.69 | 87.266 | 84.57 | 84.794 | 85.945 | 86.71 | 87.01 | 87.383 | 87.246 | 86.566 | 85.246 | 72.136 | 71.278 | 65.615 | 55.124 | 53.641 | 53.917 | 53.797 | 42.236 | 42.054 | 36.892 | 29.235 | 10.403 | 10.747 | 10.776 | 10.131 | 8.391 | 8.143 | 8.418 | 6.13 | 2.454 | 0.883 | 0.338 | -0.236 | -2.312 | -1.187 | -2.772 | -10.141 | -11.835 | -10.1 | 26.667 | 26.1 | 17.5 | 13.4 | 11.804 | 9.4 | 7.1 | 5.2 | 4.999 | 4.4 | 2.8 | 1.6 | 2.329 | 1.7 | 1.4 | 0 | 0.7 | 0.9 | -0.1 | -1.5 | -1.2 | -1.8 | 0.3 | -1.8 | -0.8 | -1.1 | -2.1 | -3.6 | -2.8 | -2.7 | -3.1 | -2.9 | -1.8 | -2.1 | -2.3 | 2.9 | 4.1 | 3.8 | 3.6 | 3.2 | 3.2 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 13.848 | -0 | -24.834 | 0 | 0 | 0 | -23.205 | 0 | 0 | 0 | -21.75 | 0 | -0 | 0 | -20.479 | 0 | 0 | 0 | -19.569 | 0 | 0 | 0 | -18.97 | 0 | 0 | 0 | -17.746 | 0 | 0 | 0 | -17.49 | 0 | 0 | 0 | -18.617 | 0 | 0 | 0 | -19.473 | 0 | 0 | 0 | -18.688 | 0 | 0 | 0 | 0 | 0 | -0.199 | -0.111 | 0.129 | 0.23 | 0.251 | 0.157 | 0.164 | 0.141 | 0.115 | 0.071 | -1.865 | -1.565 | -1.59 | -1.598 | -1.582 | -1.686 | -5.999 | -5.987 | -6.113 | -5.917 | -5.908 | -5.952 | -5.964 | -5.995 | -6.03 | -5.933 | -6.018 | -6.226 | -6.546 | -6.386 | -6.969 | -6.921 | -9.987 | -8.318 | -15.4 | -0.396 | -31.5 | -30.3 | -22.4 | -0.684 | -22.1 | -8.9 | -8.9 | 0.309 | -8.8 | -8.6 | -8.5 | 0.319 | -37.9 | -37.9 | 0 | -7.7 | -7.4 | -7.4 | -7.4 | -6.3 | -6.3 | -6.3 | -5.5 | -5.5 | -5.5 | -5.5 | -5.2 | -5.2 | -5.2 | -5.2 | -4.1 | -4.1 | -4.1 | -4.1 | -3.9 | -3.6 | -3.1 | -2.3 | -1 | -1.2 |
Other Total Stockholders Equity
| 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 | 12.386 | -1.462 | 12.331 | 37.165 | 12.313 | 12.194 | 12.177 | 35.364 | 11.915 | 11.897 | 11.879 | 33.612 | 11.605 | 11.547 | 11.457 | 31.657 | 11.074 | 11.019 | 10.915 | 30.456 | 11.14 | 11.068 | 10.958 | 29.923 | 10.785 | 10.693 | 10.629 | 28.312 | 10.491 | 10.428 | 10.352 | 27.782 | 10.233 | 10.174 | 10.112 | 28.666 | 10 | 9.953 | 9.907 | 29.333 | 9.814 | 9.804 | 9.804 | 28.492 | 9.804 | 10.542 | 10.542 | 10.542 | 10.542 | 10.542 | 10.542 | 10.542 | 10.543 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 | 10.273 | 10.273 | 10.003 | 9.953 | 9.955 | 9.955 | 10.061 | 10.061 | 9.809 | 9.763 | 9.571 | 9.544 | 9.544 | 9.544 | 9.544 | 9.544 | 9.544 | 3.526 | 3.318 | 2.998 | 3.158 | 2.575 | 2.623 | -0.443 | 1.226 | 17.2 | 9.092 | 40.2 | 39.6 | 31.7 | 8.993 | 31.2 | 18.2 | 19.2 | 6.886 | 16.1 | 16 | 15.8 | 6.791 | 45.3 | 45.3 | 7.3 | 14.1 | 13.7 | 13.7 | 13.7 | 12.6 | 12.6 | 10.5 | 12 | 12 | 12 | 12 | 11.7 | 11.7 | 11.7 | 11.7 | 10.6 | 10.6 | 10.5 | 10.4 | 10.2 | 9.9 | 9.6 | 8.8 | 7.1 | 7.2 |
Total Shareholders Equity
| 194.689 | 192.131 | 185.909 | 181.583 | 178.478 | 175.266 | 170.393 | 166.917 | 166.439 | 167.454 | 167.015 | 167.289 | 167.45 | 165.115 | 162.771 | 161.22 | 161.827 | 157.384 | 158.022 | 155.515 | 152.449 | 149.987 | 142.509 | 142.179 | 138.145 | 135.405 | 131.549 | 128.918 | 127.792 | 125.148 | 121.627 | 120.205 | 118.253 | 116.067 | 114.325 | 112.745 | 114.749 | 114.391 | 113.144 | 114.175 | 114.638 | 112.912 | 110.934 | 110.428 | 108.135 | 105.586 | 102.547 | 103.46 | 103.772 | 102.533 | 99.721 | 98.799 | 103.175 | 102.084 | 99.634 | 98.528 | 96.455 | 98.769 | 96.073 | 96.297 | 97.448 | 98.014 | 98.402 | 99.015 | 98.98 | 98.298 | 96.884 | 83.781 | 82.9 | 77.211 | 66.462 | 63.043 | 63.349 | 63.17 | 51.601 | 51.435 | 46.168 | 34.198 | 15.124 | 15.294 | 15.318 | 14.653 | 12.869 | 12.609 | 12.853 | 10.53 | 6.951 | 5.295 | 4.542 | 3.648 | 1.732 | 2.274 | 0.737 | -9.698 | -9.723 | -7.4 | 36.642 | 34.8 | 26.8 | 22.7 | 21.212 | 18.5 | 16.4 | 15.5 | 12.399 | 11.7 | 10.2 | 8.9 | 9.642 | 9.1 | 8.8 | 7.3 | 7.1 | 7.2 | 6.2 | 4.8 | 5.1 | 4.5 | 4.5 | 4.7 | 5.7 | 5.4 | 4.4 | 2.9 | 3.7 | 3.8 | 3.4 | 3.6 | 4.7 | 4.3 | 4 | 9.2 | 10.4 | 10.3 | 10.1 | 9.3 | 9.2 |
Total Equity
| 194.689 | 192.131 | 185.909 | 181.583 | 178.478 | 175.266 | 170.393 | 166.917 | 166.439 | 167.454 | 167.015 | 167.289 | 167.45 | 165.115 | 162.771 | 161.22 | 161.827 | 157.384 | 158.022 | 155.515 | 152.449 | 149.987 | 142.509 | 142.179 | 138.145 | 135.405 | 131.549 | 128.918 | 127.792 | 125.148 | 121.627 | 120.205 | 118.253 | 116.067 | 114.325 | 112.745 | 114.749 | 114.391 | 113.144 | 114.175 | 114.638 | 112.912 | 110.934 | 110.428 | 108.135 | 105.586 | 102.547 | 103.46 | 103.772 | 102.533 | 99.721 | 98.799 | 103.175 | 102.084 | 99.634 | 98.528 | 96.455 | 98.769 | 96.073 | 96.297 | 97.448 | 98.014 | 98.402 | 99.015 | 98.98 | 98.298 | 96.884 | 83.781 | 82.9 | 77.211 | 66.462 | 63.043 | 63.349 | 63.17 | 51.601 | 51.435 | 46.168 | 34.198 | 15.124 | 15.294 | 15.318 | 14.653 | 12.869 | 12.609 | 12.853 | 10.53 | 6.951 | 5.295 | 4.542 | 3.648 | 1.732 | 2.274 | 0.737 | -9.698 | -9.723 | -7.4 | 36.642 | 34.8 | 26.8 | 22.7 | 21.212 | 18.5 | 16.4 | 15.5 | 12.399 | 11.7 | 10.2 | 8.9 | 9.642 | 9.1 | 8.8 | 7.3 | 7.1 | 7.2 | 6.2 | 4.8 | 5.1 | 4.5 | 4.5 | 4.7 | 5.7 | 5.4 | 4.4 | 2.9 | 3.7 | 3.8 | 3.4 | 3.6 | 4.7 | 4.3 | 4 | 9.2 | 10.4 | 10.3 | 10.1 | 9.3 | 9.2 |
Total Liabilities & Shareholders Equity
| 201.755 | 206.042 | 205.658 | 195.748 | 190.124 | 195.497 | 185.336 | 179.313 | 181.37 | 186.519 | 183.466 | 179.462 | 181.273 | 179.22 | 173.312 | 171.094 | 170.567 | 169.707 | 171.795 | 165.372 | 162.5 | 160.651 | 153.561 | 153.023 | 148.024 | 147.34 | 145.851 | 142.893 | 140.943 | 138.606 | 133.74 | 128.712 | 125.894 | 127.104 | 123.915 | 120.144 | 119.085 | 122.833 | 117.367 | 117.828 | 119.59 | 119.28 | 115.809 | 116.948 | 116.913 | 116.142 | 111.033 | 110.312 | 114.386 | 116.954 | 107.497 | 104.375 | 113.837 | 116.324 | 110.573 | 107.227 | 103.64 | 112.326 | 106.446 | 105.601 | 105.684 | 108.587 | 109.875 | 110.623 | 114.371 | 116.834 | 128.165 | 104.227 | 105.606 | 99.055 | 87.956 | 80.974 | 86.64 | 92.1 | 80.788 | 78.01 | 64.618 | 67.235 | 44.539 | 42.812 | 38.339 | 43.407 | 41.831 | 40.634 | 55.561 | 66.283 | 64.921 | 62.184 | 64.601 | 67.396 | 66.413 | 69.587 | 79.45 | 146.551 | 142.734 | 140 | 182.059 | 202 | 182.5 | 183.9 | 163.152 | 147.4 | 139.6 | 129.8 | 119.061 | 39.9 | 40.2 | 37.6 | 35.131 | 38.1 | 37.9 | 34 | 34.5 | 35.5 | 38.4 | 34.8 | 36.6 | 34.9 | 32.3 | 33.5 | 33.3 | 34.4 | 31.6 | 28.4 | 30.5 | 33.3 | 31.6 | 32.5 | 34 | 38 | 38.3 | 36.9 | 40.1 | 40.8 | 34.3 | 26.7 | 18 |