Geron Corporation
NASDAQ:GERN
3.49 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 60.344 | 118.068 | 190.88 | 71.138 | 30.709 | 56.903 | 113.142 | 57.209 | 61.467 | 76.057 | 31.325 | 34.871 | 29.036 | 57.282 | 31.537 | 10.288 | 44.956 | 22.865 | 20.564 | 13.914 | 20.751 | 17.71 | 6.8 | 10.844 | 12.729 | 19.127 | 7.912 | 16.603 | 9.904 | 6.606 | 14.861 | 13.078 | 5.883 | 8.199 | 12.802 | 21.515 | 16.823 | 15.798 | 10.448 | 43.062 | 7.865 | 9.52 | 11.324 | 12.99 | 9.591 | 8.834 | 16.299 | 22.857 | 16.802 | 14.917 | 19.824 | 16.105 | 33.975 | 32.812 | 36.204 | 45.972 | 35.282 | 38.107 | 36.691 | 34.601 | 98.66 | 101.371 | 125.601 | 109.348 | 121.807 | 127.08 | 138.67 | 146.025 | 152.767 | 126.943 | 145.722 | 135.882 | 104.556 | 68.875 | 80.405 | 96.633 | 119.303 | 21.609 | 7.53 | 9.846 | 10.185 | 8.026 | 6.529 | 12.823 | 8.042 | 10.956 | 7.089 | 4.604 | 15.428 | 28.245 | 19.609 | 18.773 | 30.667 | 23.074 | 22.207 | 29.985 | 54.251 | 74.365 | 52.525 | 7.8 | 27.8 | 19.4 | 8.4 | 16.4 | 6.2 | 6.7 | 27.2 | 4.1 | 4.9 | 10.4 | 8.3 | 12.4 | 17 | 3.7 | 8.4 |
Short Term Investments
| 279.43 | 245.789 | 253.288 | 263.676 | 282.818 | 314.475 | 267.964 | 115.901 | 133.684 | 143.23 | 135.345 | 148.851 | 147.084 | 140.959 | 179.49 | 186.35 | 182.667 | 195.881 | 111.822 | 125.681 | 117.86 | 134.778 | 145.18 | 152.714 | 153.622 | 141.8 | 81.868 | 78.351 | 86.991 | 88.239 | 84.432 | 102.035 | 102.655 | 102.402 | 96.846 | 92.524 | 102.857 | 122.214 | 135.655 | 108.645 | 118.801 | 130.816 | 133.869 | 52.234 | 56.617 | 61.966 | 63.534 | 73.472 | 84.443 | 104.05 | 100.394 | 105.208 | 108.127 | 119.756 | 127.915 | 140.599 | 91.056 | 83.789 | 89.39 | 77.009 | 80.748 | 86.475 | 74.084 | 53.491 | 52.537 | 58.571 | 56.117 | 59.979 | 54.875 | 90.011 | 75.504 | 77.448 | 69.493 | 112.276 | 103.277 | 93.84 | 79.536 | 104.525 | 116.955 | 110.118 | 80.015 | 85.92 | 92.673 | 96.427 | 41.058 | 42.33 | 31.919 | 42.383 | 31.424 | 33.317 | 48.755 | 50.17 | 38.644 | 52.148 | 42.307 | 3.04 | 1 | 0.999 | 2.478 | 31.5 | 13.9 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 339.774 | 363.857 | 444.168 | 334.814 | 313.527 | 371.378 | 381.106 | 173.11 | 195.151 | 219.287 | 166.67 | 183.722 | 176.12 | 198.241 | 211.027 | 196.638 | 227.623 | 218.746 | 132.386 | 139.595 | 138.611 | 152.488 | 151.98 | 163.558 | 166.351 | 160.927 | 89.78 | 94.954 | 96.895 | 94.845 | 99.293 | 115.113 | 108.538 | 110.601 | 109.648 | 114.039 | 119.68 | 138.012 | 146.103 | 151.707 | 126.666 | 140.336 | 145.193 | 65.224 | 66.208 | 70.8 | 79.833 | 96.329 | 101.245 | 118.967 | 120.218 | 121.313 | 142.102 | 152.568 | 164.119 | 186.571 | 126.338 | 121.896 | 126.081 | 111.61 | 179.408 | 187.846 | 199.685 | 162.839 | 174.344 | 185.651 | 194.787 | 206.004 | 207.642 | 216.954 | 221.226 | 213.33 | 174.049 | 181.151 | 183.682 | 190.473 | 198.839 | 126.134 | 124.485 | 119.964 | 90.2 | 93.946 | 99.202 | 109.25 | 49.1 | 53.286 | 39.008 | 46.987 | 46.852 | 61.562 | 68.364 | 68.943 | 69.311 | 75.222 | 64.514 | 33.025 | 55.251 | 75.364 | 55.003 | 7.8 | 41.7 | 25.8 | 8.4 | 16.4 | 6.2 | 6.7 | 27.2 | 4.1 | 4.9 | 10.4 | 8.3 | 12.4 | 17 | 3.7 | 8.4 |
Net Receivables
| 28.007 | 3.126 | 1.629 | 1.655 | 14.754 | 1.187 | 1.596 | 3.144 | 22.223 | 4.254 | 5.239 | 1.763 | 0.61 | 0.714 | 0.759 | 0.722 | 0.989 | 0.822 | 0.701 | 0.802 | 0.795 | 0.838 | 0.976 | 1.168 | 0.778 | 0.773 | 0.569 | 0.436 | 0.514 | 0.457 | 0.597 | 0.475 | 5.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 0.921 | 0.752 | 0.842 | 0.932 | 0.866 | 1.398 | 1.569 | 1.63 | 1.676 | 1.799 | 1.047 | 1.39 | 1.359 | 1.318 | 1.041 | 0.481 | 0.545 | 0.882 | 0.186 | 0.305 | 1.602 | 0.788 | 1.105 | 1.259 | 0.856 | 1.268 | 1.488 | 1.883 | 2.147 | 2.304 | 1.502 | 1.813 | 1.781 | 1.697 | 1.027 | 5.189 | 5.544 | 1.213 | 0.745 | 0.873 | 0.72 | 1.137 | 0 | 0 | 0 | 1.52 | 1.271 | 1.037 | 1.462 | 1.206 | 2.083 | 0.485 | 0.95 | 0.7 | 0.6 | 0.6 | 0.8 | 0.5 | 0.6 | 0.7 | 0.3 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 20.283 | 0.774 | 0 | 0 | 0.536 | 0.535 | -1.596 | -3.144 | -22.223 | 0 | 0 | -1.399 | 0 | 0 | 0 | -0.722 | 0 | 0 | -0.701 | -0.802 | 0 | 0 | 0 | -1.168 | 0 | 0 | 0 | -0.436 | 0 | 0.764 | 0.673 | -0.475 | 0 | 0 | 0 | -1.206 | 0 | 0 | -1.19 | -0.963 | -0.787 | 0 | 0 | 0 | 0 | 0 | -0.921 | -0.752 | -0.842 | -0.932 | -0.866 | 0 | 0 | -1.63 | -1.676 | 0 | -1.047 | -1.39 | -1.359 | 0 | -1.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 0.53 | 0.53 | 0.53 | 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 Assets
| 9.993 | 6.674 | 6.831 | 4.879 | 6.804 | 4.714 | 4.686 | 4.356 | 5.06 | 3.834 | 4.015 | 1.721 | 2.625 | 2.807 | 3.478 | 2.86 | 3.249 | 1.175 | 1.338 | 1.481 | 2.715 | 1.436 | 2.993 | 1.601 | 1.745 | 0.57 | 0.78 | 0.848 | 1.154 | 6.764 | 6.673 | 0.792 | 1.114 | 1.101 | 1.307 | 2.12 | 2.335 | 2.186 | 2.06 | 1.965 | 1.791 | 2.256 | 2.483 | 1.833 | 2.194 | 1.151 | 1.616 | 2.13 | 1.753 | 1.74 | 2.231 | 2.914 | 3.633 | 3.789 | 5.2 | 6.647 | 10.881 | 8.454 | 6.585 | 4.851 | 5.025 | 4.898 | 4.571 | 4.525 | 4.55 | 6.961 | 6.434 | 6.58 | 3.6 | 4.418 | 2.873 | 2.555 | 2.604 | 3.34 | 3.572 | 2.868 | 3.689 | 4.225 | 3.211 | 3.116 | 3.901 | 4.699 | 4.62 | 1.345 | 1.919 | 1.499 | 3.887 | 2.645 | 4.289 | 2.226 | 2.464 | 0.703 | 0.933 | 0.615 | 0.266 | 0.364 | 0.366 | 0.254 | 0.569 | 31.9 | 0.6 | 1.5 | 12.6 | 8.9 | 16.3 | 19 | 12 | 18.5 | 20.4 | 17.1 | 13.8 | 12.6 | 11.9 | 11.6 | 6.1 |
Total Current Assets
| 398.057 | 373.308 | 451.509 | 341.348 | 335.085 | 377.279 | 387.023 | 180.246 | 222.07 | 227.375 | 175.924 | 187.206 | 179.355 | 201.762 | 215.264 | 199.857 | 231.861 | 220.743 | 134.155 | 141.608 | 142.121 | 154.762 | 155.949 | 166.058 | 168.874 | 162.27 | 91.129 | 95.97 | 98.563 | 102.066 | 106.563 | 116.112 | 115.056 | 111.702 | 110.955 | 115.892 | 122.015 | 140.198 | 147.897 | 153.406 | 128.192 | 142.592 | 147.676 | 67.057 | 68.402 | 72.431 | 81.576 | 98.417 | 103.046 | 120.845 | 122.522 | 125.625 | 147.304 | 157.194 | 170.203 | 195.017 | 137.474 | 130.948 | 133.234 | 117.779 | 184.683 | 193.225 | 204.801 | 168.246 | 179.08 | 192.917 | 202.823 | 213.372 | 212.347 | 222.631 | 224.955 | 217.153 | 178.141 | 186.374 | 189.401 | 195.645 | 204.03 | 132.172 | 129.477 | 124.777 | 95.128 | 103.834 | 109.366 | 111.808 | 51.764 | 55.658 | 43.615 | 50.769 | 51.141 | 63.788 | 70.828 | 71.696 | 71.515 | 76.874 | 66.242 | 34.595 | 57.7 | 76.103 | 56.522 | 40.4 | 42.9 | 27.9 | 21.8 | 25.8 | 23.1 | 26.4 | 39.5 | 23.5 | 25.3 | 27.5 | 22.1 | 25 | 28.9 | 15.3 | 14.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.65 | 4.851 | 5.073 | 4.733 | 4.914 | 4.988 | 1.066 | 0.793 | 0.733 | 5.083 | 5.229 | 5.377 | 5.5 | 5.619 | 5.783 | 0.658 | 6.114 | 6.226 | 0.749 | 0.408 | 0.697 | 0.502 | 0.66 | 0.059 | 0.066 | 0.071 | 0.086 | 0.102 | 0.121 | 0.14 | 0.158 | 0.183 | 0.17 | 0.191 | 0.212 | 0.207 | 0.183 | 0.151 | 0.171 | 0.173 | 0.063 | 0.06 | 0.077 | 0.092 | 0.116 | 0.566 | 0.866 | 0.974 | 1.431 | 1.24 | 1.074 | 1.241 | 2.247 | 2.514 | 2.794 | 3.088 | 3.217 | 3.499 | 3.934 | 3.938 | 4.265 | 4.745 | 4.483 | 4.386 | 4.24 | 4.092 | 3.862 | 4.075 | 3.709 | 3.868 | 3.064 | 2.482 | 2.526 | 2.623 | 2.613 | 2.754 | 2.326 | 2.087 | 1.975 | 2.089 | 2.173 | 2.035 | 1.558 | 1.684 | 1.809 | 1.983 | 2.167 | 2.444 | 2.788 | 3.166 | 3.521 | 3.587 | 3.728 | 3.797 | 3.842 | 3.681 | 3.28 | 3.447 | 3.567 | 3.8 | 3.9 | 3.9 | 3.6 | 2.3 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.8 | 2.9 | 3 | 2.4 | 2.5 | 2.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.131 | 0 | 0 | 0.188 | 0.377 | 0.565 | 0.754 | 0.942 | 1.131 | 1.671 | 2.387 | 3.103 | 3.819 | 4.535 | 5.251 | 5.967 | 6.684 | 7.4 | 8.116 | 8.832 | 9.548 | 10.264 | 10.98 | 11.697 | 12.413 | 13.129 | 13.845 | 14.561 | 15.3 | 16 | 16.7 | 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 | 1.131 | 0 | 0 | 0.188 | 0.377 | 0.565 | 0.754 | 0.942 | 1.131 | 1.671 | 2.387 | 3.103 | 3.819 | 4.535 | 5.251 | 5.967 | 6.684 | 7.4 | 8.116 | 8.832 | 9.548 | 10.264 | 10.98 | 11.697 | 12.413 | 13.129 | 13.845 | 14.561 | 15.3 | 16 | 16.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 66.505 | 20.782 | 43.298 | 67.821 | 28.281 | 28.1 | 0 | 0 | 0 | 10.945 | 28.651 | 39.362 | 40.521 | 33.289 | 63.387 | 45.768 | 46.223 | 1.029 | 19.651 | 20.404 | 9.497 | 17.871 | 18.582 | 18.143 | 20.25 | 13.184 | 14.241 | 15.56 | 22.076 | 22.126 | 13.954 | 21.005 | 25.523 | 31.976 | 32.661 | 31.821 | 18.734 | 17.739 | 18.932 | 15.801 | 6.496 | 7.464 | 0 | 0 | 0 | 0 | 0 | 5.726 | 3.283 | 16.712 | 32.133 | 37.921 | 39.592 | 43.186 | 34.415 | 19.856 | 34.1 | 40.447 | 55.997 | 2.01 | 0 | 0.001 | 1 | 0 | 0 | 0 | 0 | 0.1 | 0.11 | 0.148 | 0 | 0.218 | 0.217 | 0 | 0 | 0.33 | 0.325 | 0.484 | 0.489 | 0.33 | 0.343 | 0.274 | 0.401 | 0.427 | 0.367 | 0.347 | 0 | 6.258 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | -0.325 | -0.484 | -0.489 | -0.33 | -0.343 | -0.274 | -0.401 | -0.427 | -0.367 | -0.347 | 0 | -6.258 | 0 | 0 | 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 | 4.735 | 4.71 | 4.697 | 5.197 | 4.748 | 8.688 | 9.536 | 9.803 | 5.703 | 6.323 | 4.8 | 4.88 | 4.273 | 4.272 | 6.826 | 2.05 | 1.622 | 6.956 | 3.85 | 1.032 | 1.464 | 1.186 | 0.585 | 0.851 | 0.676 | 1.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.191 | 0.191 | 0.195 | 0.195 | 0.414 | 0.41 | 0.41 | 0.825 | 0.825 | 0.879 | 1.048 | 0.932 | 1.03 | 0.837 | 1.064 | 1.748 | 2.588 | 3.11 | 2.668 | 1.964 | 2.005 | 2.248 | 2.586 | 4.536 | 3.599 | 3.929 | 1.449 | 1.448 | 1.624 | 0.82 | 0.034 | 1.161 | 1.375 | 2.115 | 2.467 | 2.834 | 2.926 | 3.476 | 3.876 | 0.667 | 0.713 | 0.648 | 0.804 | 0.881 | 0.768 | 0.762 | 0.772 | 7.182 | 1.198 | 1.255 | 11.4 | 11.31 | 11.626 | 25.984 | 63.341 | 41.097 | 25.938 | 23.855 | 4.2 | 5.4 | 13.7 | 16.9 | 16.4 | 12.9 | 12.2 | 0.2 | 0.2 | 0.5 | 0.7 | 0.8 | 0.8 | 0.7 | 0.9 | 1 |
Total Non-Current Assets
| 4.65 | 76.091 | 30.565 | 52.728 | 77.932 | 38.017 | 37.854 | 10.329 | 10.536 | 10.786 | 22.497 | 38.828 | 49.742 | 50.413 | 43.344 | 70.871 | 53.932 | 54.071 | 8.734 | 23.909 | 22.133 | 11.463 | 19.717 | 19.226 | 19.06 | 20.997 | 14.384 | 14.343 | 15.681 | 22.216 | 22.284 | 14.137 | 21.175 | 25.714 | 32.188 | 32.868 | 32.004 | 18.885 | 17.91 | 19.105 | 16.055 | 6.747 | 7.732 | 0.287 | 0.311 | 0.98 | 1.276 | 1.384 | 7.982 | 5.348 | 18.665 | 34.422 | 41.1 | 43.136 | 46.817 | 38.567 | 24.821 | 40.187 | 47.491 | 62.603 | 8.239 | 6.75 | 6.732 | 7.972 | 8.776 | 7.691 | 7.791 | 5.524 | 5.257 | 5.602 | 4.032 | 3.647 | 3.905 | 4.215 | 4.916 | 5.598 | 5.725 | 5.767 | 6.393 | 7.096 | 4.511 | 5.135 | 5.309 | 6.307 | 7.225 | 8.002 | 8.896 | 9.9 | 17.37 | 12.48 | 13.608 | 24.535 | 25.302 | 26.403 | 41.523 | 79.435 | 57.506 | 43.23 | 41.983 | 23.3 | 25.3 | 34.3 | 20.5 | 18.7 | 15 | 14.3 | 2.4 | 2.6 | 3 | 3.5 | 3.7 | 3.8 | 3.1 | 3.4 | 3.6 |
Total Assets
| 402.707 | 449.399 | 482.074 | 394.076 | 413.017 | 415.296 | 424.877 | 190.575 | 232.606 | 238.161 | 198.421 | 226.034 | 229.097 | 252.175 | 258.608 | 270.728 | 285.793 | 274.814 | 142.889 | 165.517 | 164.254 | 166.225 | 175.666 | 185.284 | 187.934 | 183.267 | 105.513 | 110.313 | 114.244 | 124.282 | 128.847 | 130.249 | 136.231 | 137.416 | 143.143 | 148.76 | 154.019 | 159.083 | 165.807 | 172.511 | 144.247 | 149.339 | 155.408 | 67.344 | 68.713 | 73.411 | 82.852 | 99.801 | 111.028 | 126.193 | 141.187 | 160.047 | 188.404 | 200.33 | 217.02 | 233.584 | 162.295 | 171.135 | 180.725 | 180.382 | 192.922 | 199.975 | 211.533 | 176.218 | 187.856 | 200.608 | 210.614 | 218.896 | 217.604 | 228.233 | 228.987 | 220.8 | 182.046 | 190.589 | 194.317 | 201.243 | 209.755 | 137.939 | 135.87 | 131.873 | 99.639 | 108.969 | 114.675 | 118.115 | 58.989 | 63.66 | 52.511 | 60.669 | 68.511 | 76.268 | 84.436 | 96.231 | 96.817 | 103.277 | 107.765 | 114.03 | 115.206 | 119.333 | 98.505 | 63.7 | 68.2 | 62.2 | 42.3 | 44.5 | 38.1 | 40.7 | 41.9 | 26.1 | 28.3 | 31 | 25.8 | 28.8 | 32 | 18.7 | 18.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13.734 | 5.62 | 9.992 | 6.161 | 13.684 | 7.673 | 3.383 | 10.19 | 8.183 | 4.521 | 6.245 | 6.687 | 4.714 | 3.758 | 4.459 | 6.919 | 3.739 | 3.797 | 3.376 | 1.181 | 2.031 | 1.21 | 0.913 | 0.982 | 0.19 | 0.458 | 0.502 | 0.503 | 0.261 | 0.205 | 0.308 | 0.225 | 0.271 | 0.235 | 0.396 | 0.16 | 0.574 | 0.957 | 1.18 | 1.033 | 2.365 | 1.223 | 1.52 | 1.397 | 1.547 | 1.176 | 1.669 | 3.429 | 3.014 | 3.429 | 2.666 | 2.98 | 4.006 | 3.471 | 3.343 | 3.462 | 1.958 | 1.715 | 1.807 | 2.176 | 2.008 | 2.453 | 1.899 | 2.414 | 2.108 | 2.443 | 2 | 2.857 | 1.99 | 4.118 | 3.342 | 1.959 | 1.435 | 1.572 | 1.706 | 1.906 | 3.067 | 1.848 | 1.388 | 2.535 | 1.667 | 2.433 | 0.798 | 1.297 | 1.212 | 1.259 | 1.797 | 1.594 | 0.847 | 0.861 | 0.785 | 1.338 | 0.745 | 0.706 | 1.076 | 1.459 | 1.068 | 0.873 | 2.052 | 1.3 | 0.5 | 1.7 | 1.6 | 1.2 | 0.6 | 0.8 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.8 | 0.5 | 0.4 | 0.3 |
Short Term Debt
| 1.936 | 47.878 | 72.481 | 47.842 | 23.003 | 11.628 | 1.862 | 21.87 | 13.878 | 6.075 | 1.814 | 0.901 | 1.79 | 1.778 | 1.766 | 0.878 | 1.744 | 1.712 | 1.656 | 0.354 | 0.698 | 0.804 | 1.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.877 | 0 | 0 | 0 | 0 | 0.028 | 0.055 | 1.554 | 1.806 | 2.13 | 2.6 | 3.777 | 4.605 | 4.967 | 5.04 | 4.569 | 4.745 | 5.023 | 5.508 | 0.528 | 0.565 | 0.71 | 0.825 | 11.586 | 0.87 | 0.895 | 0.923 | 1.004 | 4.186 | 1.131 | 1.2 | 1.2 | 1.1 | 1 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1.2 | 1 | 1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -10.947 | 0 | -22.06 | -10.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.35 | 0.577 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0.027 | 0.08 | 0.134 | 0.187 | 0.241 | 0.027 | 0.1 | 0.605 | 1.159 | 1.455 | 1.737 | 1.965 | 2.18 | 1.862 | 0.144 | 0.472 | 0.477 | 0.21 | 0.193 | 0.149 | 0.227 | 0.307 | 0.367 | 0.442 | 0.543 | 0.567 | 0.313 | 0.267 | 0.767 | 2.02 | 2.538 | 1.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 122.263 | 50.042 | 40.685 | 54.067 | 52.699 | 53.268 | 38.666 | 44.634 | 60.748 | 36.283 | 38.571 | 37.933 | 31.966 | 31.477 | 22.327 | 23.143 | 18.671 | 13.633 | 11.884 | 26.627 | 9.133 | 7.167 | 4.198 | 6.569 | 4.277 | 4.447 | 3.883 | 6.013 | 5.709 | 11.069 | 11.288 | 7.644 | 7.048 | 6.876 | 6.262 | 6.474 | 5.551 | 4.77 | 4.452 | 5.766 | 4.704 | 3.533 | 2.996 | 6.19 | 5.29 | 3.828 | 5.124 | 10.719 | 8.242 | 8.563 | 7.608 | 10.464 | 5.997 | 5.799 | 5.845 | 37.037 | 5.09 | 4.398 | 4.298 | 4.579 | 6.651 | 7.961 | 5.86 | 5.27 | 6.36 | 6.002 | 6.519 | 9.619 | 9.442 | 8.341 | 6.969 | 43.658 | 2.801 | 2.242 | 3.16 | 5.187 | 2.284 | 1.815 | 1.152 | 2.846 | 1.981 | 1.85 | 1.126 | 3.261 | 1.512 | 1.544 | 1.234 | 1.738 | 7.385 | 7.882 | 6.783 | 7.382 | 2.276 | 5.48 | 5.337 | 5.743 | 7.08 | 3.207 | 5.513 | 5.4 | 5.1 | 5 | 1.2 | 1.5 | 1.5 | 1.7 | 1 | 2 | 3 | 3.9 | 1.2 | 1.6 | 2.4 | 3.4 | 0.7 |
Total Current Liabilities
| 137.933 | 103.54 | 123.158 | 108.07 | 89.386 | 72.569 | 43.911 | 76.694 | 82.809 | 46.879 | 46.63 | 45.521 | 38.47 | 37.013 | 28.552 | 30.94 | 24.154 | 19.142 | 16.916 | 28.162 | 11.862 | 9.181 | 6.253 | 7.551 | 4.467 | 4.905 | 4.385 | 6.516 | 5.97 | 11.274 | 11.596 | 7.869 | 7.319 | 7.111 | 6.658 | 6.634 | 6.125 | 40.727 | 40.632 | 41.799 | 7.069 | 4.756 | 4.516 | 7.587 | 6.837 | 5.004 | 6.793 | 14.148 | 11.256 | 11.992 | 10.274 | 13.444 | 10.003 | 9.27 | 9.363 | 40.849 | 7.625 | 6.813 | 6.805 | 7.455 | 9.359 | 10.414 | 7.759 | 7.711 | 8.548 | 8.579 | 8.706 | 12.717 | 11.459 | 13.436 | 10.916 | 46.776 | 5.691 | 5.551 | 6.859 | 9.328 | 8.767 | 5.613 | 5.142 | 8.458 | 7.635 | 9.081 | 7.04 | 9.825 | 7.6 | 7.915 | 8.496 | 9.383 | 9.327 | 9.621 | 8.545 | 10.312 | 16.627 | 9.594 | 7.308 | 8.125 | 9.152 | 8.266 | 8.696 | 7.9 | 6.8 | 7.8 | 3.8 | 3.6 | 3 | 3.4 | 2.4 | 3.7 | 4.6 | 5.6 | 2.9 | 3.6 | 3.9 | 4.8 | 2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14.733 | 39.164 | 14.048 | 38.057 | 33.017 | 44.3 | 54.911 | 33.883 | 41.625 | 49.235 | 54.304 | 54.097 | 39.074 | 38.956 | 28.894 | 28.841 | 28.807 | 4.991 | 5.159 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0.645 | 0.833 | 0.113 | 0.4 | 1.151 | 1.916 | 2.679 | 19.754 | 20.515 | 16.31 | 16.925 | 16.492 | 16.594 | 25.485 | 32.072 | 32.25 | 32.436 | 32.621 | 32.818 | 7.926 | 17.1 | 21.9 | 11.4 | 8.7 | 8.1 | 1.1 | 1 | 1.1 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.3 | 1.4 | 1.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.35 | 0.525 | 0 | 0 | 0.052 | 0.058 | 0.065 | 0 | 0.078 | 0.085 | 0.091 | 0.098 | 0.707 | 0.442 | 0.698 | 0 | 1.21 | 1.674 | 0.458 | 0.665 | 0.707 | 0.751 | 0.789 | 0.781 | 0.815 | 0.872 | 0.923 | 1.002 | 0 | 1.063 | 0.996 | 1.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.665 | -0.707 | 0 | -0.789 | -0.781 | -0.815 | -0.872 | -0.923 | -1.002 | 0 | -1.063 | -0.996 | -1.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.427 | 0.921 | 1.657 | 0 | 0.105 | 0 | 0 | 0.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.781 | 0.815 | 0.872 | 0.923 | 1.002 | 1.03 | 6.04 | 6.262 | 8.611 | 7.783 | 7.409 | 8.131 | 9.283 | 9.551 | 10.968 | 11.567 | 12.159 | 12.5 | 14.2 | 14.3 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 |
Total Non-Current Liabilities
| 14.733 | 39.164 | 14.048 | 38.057 | 33.017 | 44.3 | 54.911 | 33.883 | 41.625 | 49.235 | 54.304 | 54.097 | 39.074 | 38.956 | 28.894 | 28.841 | 28.807 | 4.991 | 5.159 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.194 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.35 | 0.525 | 0 | 0 | 0.052 | 0.058 | 0.065 | 0.14 | 0.505 | 1.006 | 1.748 | 0.098 | 0.105 | 0.442 | 0.698 | 0.954 | 1.21 | 1.674 | 0.458 | 0.988 | 1.352 | 0.833 | 0.902 | 1.181 | 1.966 | 2.788 | 3.602 | 20.756 | 21.545 | 22.35 | 23.187 | 25.103 | 24.377 | 32.894 | 40.203 | 41.533 | 41.987 | 43.589 | 44.385 | 20.085 | 29.6 | 36.1 | 25.7 | 8.7 | 8.1 | 1 | 1 | 1 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.3 | 1.3 | 1.4 |
Total Liabilities
| 110.423 | 142.704 | 137.206 | 146.127 | 122.403 | 116.869 | 98.822 | 110.577 | 124.434 | 96.114 | 100.934 | 99.618 | 77.544 | 75.969 | 57.446 | 59.781 | 52.961 | 24.133 | 22.075 | 30.362 | 11.862 | 9.181 | 6.253 | 7.551 | 4.467 | 4.905 | 4.385 | 6.516 | 5.97 | 11.274 | 11.596 | 7.869 | 7.319 | 7.111 | 6.658 | 6.634 | 6.125 | 40.727 | 40.632 | 41.799 | 7.069 | 4.756 | 4.516 | 7.587 | 6.837 | 5.004 | 6.793 | 14.148 | 11.256 | 11.992 | 10.274 | 13.444 | 13.197 | 9.27 | 9.363 | 40.849 | 7.625 | 6.813 | 6.98 | 7.805 | 9.884 | 10.414 | 7.759 | 7.763 | 8.606 | 8.644 | 8.846 | 13.222 | 12.465 | 15.184 | 11.014 | 46.881 | 6.133 | 6.249 | 7.813 | 10.538 | 10.441 | 6.071 | 6.13 | 9.81 | 8.468 | 9.983 | 8.221 | 11.791 | 10.388 | 11.517 | 29.252 | 30.928 | 31.677 | 32.808 | 33.648 | 34.689 | 49.521 | 49.797 | 48.841 | 50.112 | 52.741 | 52.651 | 28.781 | 37.5 | 42.9 | 33.5 | 12.5 | 11.7 | 4 | 4.4 | 3.4 | 5 | 5.9 | 7 | 4.4 | 5.2 | 5.2 | 6.1 | 3.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.603 | 0.601 | 0.591 | 0.545 | 0.542 | 0.522 | 0.509 | 0.39 | 0.382 | 0.378 | 0.324 | 0.324 | 0.321 | 0.321 | 0.318 | 0.31 | 0.31 | 0.31 | 0.2 | 0.2 | 0.193 | 0.187 | 0.186 | 0.186 | 0.186 | 0.183 | 0.161 | 0.16 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.158 | 0.158 | 0.158 | 0.157 | 0.157 | 0.157 | 0.157 | 0.131 | 0.129 | 0.13 | 0.13 | 0.13 | 0.131 | 0.131 | 0.132 | 0.131 | 0.132 | 0.131 | 0.129 | 0.123 | 0.103 | 0.099 | 0.097 | 0.092 | 0.092 | 0.091 | 0.089 | 0.081 | 0.079 | 0.079 | 0.078 | 0.076 | 0.075 | 0.075 | 0.073 | 0.07 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.055 | 0.054 | 0.052 | 0.045 | 0.045 | 0.045 | 0.039 | 0.033 | 0.033 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,746.989 | -1,720.542 | -1,653.159 | -1,597.769 | -1,545.796 | -1,500.991 | -1,451.764 | -1,413.642 | -1,371.007 | -1,329.956 | -1,301.839 | -1,271.741 | -1,239.724 | -1,213.027 | -1,183.453 | -1,155.629 | -1,131.842 | -1,112.191 | -1,096.367 | -1,080.012 | -1,050.942 | -1,035.762 | -1,021.523 | -1,011.464 | -1,004.164 | -998.567 | -991.633 | -985.84 | -978.411 | -971.512 | -965.107 | -957.924 | -949.442 | -945.866 | -937.229 | -928.387 | -919.919 | -947.104 | -937.748 | -928.433 | -919.486 | -909.937 | -901.203 | -892.763 | -883.482 | -875.228 | -866.281 | -854.384 | -838.521 | -822.568 | -804.242 | -785.503 | -753.649 | -734.127 | -713.039 | -688.65 | -629.282 | -610.938 | -593.907 | -577.267 | -558.876 | -543.652 | -523.704 | -506.893 | -489.261 | -472.11 | -458.546 | -444.872 | -428.407 | -415.573 | -401.588 | -399.094 | -397.703 | -387.866 | -378.609 | -369.599 | -360.703 | -348.841 | -345.759 | -336.071 | -326.596 | -316.294 | -307.349 | -255.666 | -248.11 | -243.003 | -233.715 | -225.783 | -218.554 | -211.358 | -202.35 | -191.875 | -172.431 | -163.319 | -157.238 | -149.802 | -133.878 | -128.951 | -110.563 | -104 | -94.9 | -88 | -60.9 | -57.5 | -53.1 | -50.4 | -48 | -46.1 | -44.6 | -42.7 | -40.9 | -36.5 | -33.3 | -30.7 | -28.2 |
Accumulated Other Comprehensive Income/Loss
| 1.017 | -0.537 | -0.273 | 0.185 | -0.95 | -0.945 | -0.16 | -0.219 | -0.62 | -0.782 | -0.711 | -0.173 | 0.016 | 0.003 | 0.035 | 0.078 | 0.17 | 0.189 | -0.124 | 0.132 | 0.239 | 0.281 | 0.099 | -0.183 | -0.112 | -0.077 | -0.331 | -0.207 | -0.052 | -0.079 | -0.071 | -0.053 | 0.025 | 0.09 | 0.04 | -0.213 | -0.057 | -0.05 | -0.017 | -0.084 | -0.036 | -0.02 | -0.09 | -0.014 | -0.012 | -0.013 | 0.018 | 0.04 | 0.082 | -0.081 | -0.046 | -0.091 | -0.174 | -0.042 | -0.139 | -0.096 | -0.016 | -0.271 | -0.276 | -0.406 | -0.118 | -0.029 | 0.043 | 0.04 | -0.068 | -0.109 | 0.208 | 0.033 | -0.037 | -0.156 | -0.215 | -0.213 | -0.318 | -0.741 | -0.801 | -0.86 | -0.858 | -0.911 | -1.109 | -0.883 | -0.856 | -1.02 | -0.554 | -0.744 | -0.601 | -0.626 | -0.614 | -0.598 | -0.643 | -0.581 | -0.535 | -0.202 | -0.082 | -0.175 | -0.36 | -0.314 | -0.467 | -0.717 | -0.784 | -1 | -1.1 | -1.4 | -5.1 | -4.8 | -4.5 | -4.3 | -4 | -3.7 | -3.4 | -3.1 | -2.9 | -2.5 | -2.2 | -2 | -1.7 |
Other Total Stockholders Equity
| 2,037.653 | 2,027.173 | 1,997.709 | 1,844.988 | 1,836.818 | 1,799.841 | 1,777.47 | 1,493.469 | 1,479.417 | 1,472.407 | 1,399.713 | 1,398.006 | 1,390.94 | 1,388.909 | 1,384.262 | 1,366.188 | 1,364.194 | 1,362.373 | 1,217.105 | 1,214.835 | 1,202.902 | 1,192.338 | 1,190.651 | 1,189.194 | 1,187.557 | 1,176.823 | 1,092.931 | 1,089.684 | 1,086.578 | 1,084.44 | 1,082.27 | 1,080.198 | 1,078.17 | 1,075.922 | 1,073.515 | 1,070.567 | 1,067.712 | 1,065.352 | 1,062.782 | 1,059.072 | 1,056.543 | 1,054.383 | 1,052.028 | 952.403 | 945.241 | 943.518 | 942.192 | 939.867 | 938.08 | 936.719 | 935.069 | 932.066 | 928.898 | 925.098 | 920.706 | 881.358 | 783.865 | 775.432 | 767.831 | 750.158 | 741.94 | 733.151 | 727.346 | 675.227 | 668.5 | 664.104 | 660.028 | 650.437 | 633.508 | 628.703 | 619.703 | 573.156 | 573.868 | 572.881 | 565.849 | 559.229 | 560.81 | 481.565 | 476.554 | 458.965 | 418.578 | 416.255 | 414.312 | 362.695 | 297.279 | 295.739 | 257.563 | 256.097 | 256.006 | 255.374 | 253.649 | 253.595 | 219.787 | 216.952 | 216.5 | 214.012 | 196.788 | 196.328 | 181.05 | 131.2 | 121.3 | 118.1 | 92.1 | 91.5 | 91.7 | 91 | 90.5 | 70.9 | 70.4 | 69.8 | 65.2 | 62.6 | 62.3 | 45.3 | 44.6 |
Total Shareholders Equity
| 292.284 | 306.695 | 344.868 | 247.949 | 290.614 | 298.427 | 326.055 | 79.998 | 108.172 | 142.047 | 97.487 | 126.416 | 151.553 | 176.206 | 201.162 | 210.947 | 232.832 | 250.681 | 120.814 | 135.155 | 152.392 | 157.044 | 169.413 | 177.733 | 183.467 | 178.362 | 101.128 | 103.797 | 108.274 | 113.008 | 117.251 | 122.38 | 128.912 | 130.305 | 136.485 | 142.126 | 147.894 | 118.356 | 125.175 | 130.712 | 137.178 | 144.583 | 150.892 | 59.757 | 61.876 | 68.407 | 76.059 | 85.653 | 99.772 | 114.201 | 130.913 | 146.603 | 175.207 | 191.06 | 207.657 | 192.735 | 154.67 | 164.322 | 173.745 | 172.577 | 183.038 | 189.561 | 203.774 | 168.455 | 179.25 | 191.964 | 201.768 | 205.674 | 205.139 | 213.049 | 217.973 | 173.919 | 175.913 | 184.34 | 186.504 | 190.705 | 199.314 | 131.868 | 129.74 | 122.063 | 91.171 | 98.986 | 106.454 | 106.324 | 48.601 | 52.143 | 23.259 | 29.741 | 36.834 | 43.46 | 50.788 | 61.542 | 47.296 | 53.48 | 58.924 | 63.918 | 62.465 | 66.682 | 69.724 | 26.2 | 25.3 | 28.7 | 29.8 | 32.8 | 34.1 | 36.3 | 38.5 | 21.1 | 22.4 | 24 | 21.4 | 23.6 | 26.8 | 12.6 | 14.7 |
Total Equity
| 292.284 | 306.695 | 344.868 | 247.949 | 290.614 | 298.427 | 326.055 | 79.998 | 108.172 | 142.047 | 97.487 | 126.416 | 151.553 | 176.206 | 201.162 | 210.947 | 232.832 | 250.681 | 120.814 | 135.155 | 152.392 | 157.044 | 169.413 | 177.733 | 183.467 | 178.362 | 101.128 | 103.797 | 108.274 | 113.008 | 117.251 | 122.38 | 128.912 | 130.305 | 136.485 | 142.126 | 147.894 | 118.356 | 125.175 | 130.712 | 137.178 | 144.583 | 150.892 | 59.757 | 61.876 | 68.407 | 76.059 | 85.653 | 99.772 | 114.201 | 130.913 | 146.603 | 175.207 | 191.06 | 207.657 | 192.735 | 154.67 | 164.322 | 173.745 | 172.577 | 183.038 | 189.561 | 203.774 | 168.455 | 179.25 | 191.964 | 201.768 | 205.674 | 205.139 | 213.049 | 217.973 | 173.919 | 175.913 | 184.34 | 186.504 | 190.705 | 199.314 | 131.868 | 129.74 | 122.063 | 91.171 | 98.986 | 106.454 | 106.324 | 48.601 | 52.143 | 23.259 | 29.741 | 36.834 | 43.46 | 50.788 | 61.542 | 47.296 | 53.48 | 58.924 | 63.918 | 62.465 | 66.682 | 69.724 | 26.2 | 25.3 | 28.7 | 29.8 | 32.8 | 34.1 | 36.3 | 38.5 | 21.1 | 22.4 | 24 | 21.4 | 23.6 | 26.8 | 12.6 | 14.7 |
Total Liabilities & Shareholders Equity
| 402.707 | 449.399 | 482.074 | 394.076 | 413.017 | 415.296 | 424.877 | 190.575 | 232.606 | 238.161 | 198.421 | 226.034 | 229.097 | 252.175 | 258.608 | 270.728 | 285.793 | 274.814 | 142.889 | 165.517 | 164.254 | 166.225 | 175.666 | 185.284 | 187.934 | 183.267 | 105.513 | 110.313 | 114.244 | 124.282 | 128.847 | 130.249 | 136.231 | 137.416 | 143.143 | 148.76 | 154.019 | 159.083 | 165.807 | 172.511 | 144.247 | 149.339 | 155.408 | 67.344 | 68.713 | 73.411 | 82.852 | 99.801 | 111.028 | 126.193 | 141.187 | 160.047 | 188.404 | 200.33 | 217.02 | 233.584 | 162.295 | 171.135 | 180.725 | 180.382 | 192.922 | 199.975 | 211.533 | 176.218 | 187.856 | 200.608 | 210.614 | 218.896 | 217.604 | 228.233 | 228.987 | 220.8 | 182.046 | 190.589 | 194.317 | 201.243 | 209.755 | 137.939 | 135.87 | 131.873 | 99.639 | 108.969 | 114.675 | 118.115 | 58.989 | 63.66 | 52.511 | 60.669 | 68.511 | 76.268 | 84.436 | 96.231 | 96.817 | 103.277 | 107.765 | 114.03 | 115.206 | 119.333 | 98.505 | 63.7 | 68.2 | 62.2 | 42.3 | 44.5 | 38.1 | 40.7 | 41.9 | 26.1 | 28.3 | 31 | 25.8 | 28.8 | 32 | 18.7 | 18.1 |