Hudson Technologies, Inc.
NASDAQ:HDSN
6.29 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 56.487 | 30.524 | 10.551 | 12.446 | 3.783 | 11.415 | 12.322 | 5.295 | 15.049 | 20.682 | 5.152 | 3.492 | 9.503 | 1.873 | 2.775 | 1.348 | 9.235 | 7.85 | 6.251 | 2.6 | 14.686 | 1.302 | 1.17 | 2.272 | 1.378 | 2.334 | 0.978 | 5.002 | 43.994 | 33.673 | 40.159 | 33.931 | 3.976 | 1.544 | 1.167 | 1.258 | 1.04 | 1.483 | 0.461 | 0.935 | 1.173 | 1.893 | 2.489 | 0.669 | 3.943 | 2.374 | 1.437 | 3.991 | 3.437 | 4.008 | 0.148 | 3.958 | 5.189 | 2.921 | 3.734 | 3.926 | 4.08 | 0.494 | 0.197 | 0.299 | 1.438 | 0.518 | 2.856 | 0.214 | 0.74 | 0.824 | 0.796 | 0.283 | 0.474 | 1.464 | 0.404 | 0.593 | 2.456 | 0.762 | 0.314 | 0.634 | 0.407 | 0.677 | 0.547 | 0.615 | 0.26 | 0.265 | 0.785 | 0.656 | 0.45 | 0.273 | 0.353 | 0.545 | 0.632 | 0.862 | 1.081 | 1.382 | 1.856 | 1.933 | 2.617 | 0.863 | 1.432 | 1.773 | 2.112 | 2.5 | 2.5 | 2.5 | 6.9 | 0.8 | 1.2 | 0.8 | 0.6 | 0.6 | 0.7 | 0.4 | 0.5 | 0.4 | 0.5 | 3.1 | 1.8 | 2.5 | 0.4 | 0.6 | 0.4 | 2.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 56.487 | 30.524 | 10.551 | 12.446 | 3.783 | 11.415 | 12.322 | 5.295 | 15.049 | 20.682 | 5.152 | 3.492 | 9.503 | 1.873 | 2.775 | 1.348 | 9.235 | 7.85 | 6.251 | 2.6 | 14.686 | 1.302 | 1.17 | 2.272 | 1.378 | 2.334 | 0.978 | 5.002 | 43.994 | 33.673 | 40.159 | 33.931 | 3.976 | 1.544 | 1.167 | 1.258 | 1.04 | 1.483 | 0.461 | 0.935 | 1.173 | 1.893 | 2.489 | 0.669 | 3.943 | 2.374 | 1.437 | 3.991 | 3.437 | 4.008 | 0.148 | 3.958 | 5.189 | 2.921 | 3.734 | 3.926 | 4.08 | 0.494 | 0.197 | 0.299 | 1.438 | 0.518 | 2.856 | 0.214 | 0.74 | 0.824 | 0.796 | 0.283 | 0.474 | 1.464 | 0.404 | 0.593 | 2.456 | 0.762 | 0.314 | 0.634 | 0.407 | 0.677 | 0.547 | 0.615 | 0.26 | 0.265 | 0.785 | 0.656 | 0.45 | 0.273 | 0.353 | 0.545 | 0.632 | 0.862 | 1.081 | 1.382 | 1.856 | 1.933 | 2.617 | 0.863 | 1.432 | 1.773 | 2.112 | 2.5 | 2.5 | 2.5 | 6.9 | 0.8 | 1.2 | 0.8 | 0.6 | 0.6 | 0.7 | 0.4 | 0.5 | 0.4 | 0.5 | 3.1 | 1.8 | 2.5 | 0.4 | 0.6 | 0.4 | 2.2 |
Net Receivables
| 28.547 | 32.899 | 37.623 | 30.607 | 44.935 | 49.057 | 38.764 | 20.872 | 38.668 | 43.744 | 38.18 | 14.223 | 22.131 | 33.314 | 13.943 | 9.806 | 14.703 | 25.317 | 15.454 | 8.061 | 19.765 | 28.05 | 20.103 | 14.065 | 23.166 | 41.776 | 36.516 | 24.495 | 13.948 | 24.522 | 20.731 | 4.797 | 9.232 | 21.931 | 15.84 | 4.414 | 9.614 | 14.675 | 8.135 | 3.968 | 9.036 | 10.163 | 10.221 | 3.706 | 6.866 | 11.866 | 6.517 | 2.078 | 5.094 | 8.186 | 8.884 | 2.453 | 4.617 | 8.946 | 8.285 | 1.767 | 4.207 | 8.977 | 5.265 | 1.594 | 3.03 | 5.348 | 4.828 | 1.731 | 2.641 | 7.435 | 5.66 | 1.746 | 2.944 | 5.374 | 2.883 | 1.231 | 2.48 | 4.502 | 3.49 | 1.829 | 2.568 | 2.886 | 1.58 | 1.739 | 2.175 | 2.853 | 2.182 | 1.954 | 2.707 | 3.367 | 3.082 | 1.971 | 2.358 | 4.409 | 3.778 | 2.745 | 2.984 | 4.008 | 3.592 | 2.588 | 2.129 | 2.496 | 1.62 | 1.9 | 2 | 2 | 1.6 | 1.1 | 1.4 | 3.9 | 4.6 | 1.9 | 4.3 | 3.7 | 4.3 | 2.5 | 3.4 | 5.6 | 3.8 | 2.5 | 1.1 | 0.6 | 2.8 | 0.6 |
Inventory
| 103.523 | 123.729 | 147.759 | 154.45 | 139.231 | 134.444 | 137.007 | 145.377 | 120.158 | 118.664 | 101.314 | 94.144 | 58.789 | 48.251 | 47.613 | 44.46 | 40.374 | 48.57 | 58.288 | 59.238 | 59.352 | 75.247 | 99.772 | 101.962 | 106.508 | 116.448 | 170.933 | 172.485 | 63.81 | 64.612 | 72.352 | 68.601 | 66.584 | 57.774 | 55.284 | 61.897 | 48.964 | 44.953 | 41.532 | 37.017 | 27.653 | 24.517 | 26.104 | 33.967 | 32.378 | 51.298 | 51.534 | 40.167 | 34.682 | 33.137 | 16.624 | 17.734 | 10.008 | 13.814 | 18.512 | 18.211 | 12.789 | 12.995 | 13.359 | 16.41 | 14.27 | 18.019 | 21.908 | 23.613 | 18.877 | 15.217 | 13.653 | 12.602 | 9.46 | 6.75 | 10.142 | 12.393 | 5.581 | 4.372 | 5.292 | 6.145 | 3.699 | 2.735 | 2.117 | 2.661 | 2.286 | 2.184 | 2.264 | 2.587 | 2.025 | 2.353 | 2.985 | 2.967 | 2.268 | 2.393 | 2.371 | 2.387 | 1.726 | 1.675 | 1.96 | 1.901 | 1.479 | 1.721 | 2.262 | 2.5 | 2.4 | 4.7 | 2.4 | 3.3 | 1.4 | 1.4 | 1.7 | 3.8 | 4.3 | 7.6 | 6.1 | 9.1 | 9.7 | 5.9 | 4.4 | 5.3 | 4 | 4.8 | 2.7 | 1.1 |
Other Current Assets
| 14.953 | 7.461 | 7.551 | 7.492 | 10.143 | 10.377 | 6.726 | 5.289 | 37.484 | 14.41 | 15.36 | 8.09 | 21.992 | 22.372 | 14.91 | 13.056 | 7.08 | 7.244 | 8.462 | 9.05 | 9.38 | 13.566 | 10.248 | 10.574 | 7.12 | 3.119 | 3.904 | 6.934 | 6.555 | 12.662 | 12.612 | 1.694 | 1.716 | 2.743 | 4.104 | 1.9 | 5.881 | 5.198 | 1.536 | 1.408 | 5.045 | 5.248 | 6.019 | 3.524 | 5.366 | 6.216 | 2.394 | 0.788 | 0.938 | 3.786 | 1.612 | 0.611 | 1.781 | 0.488 | 0.531 | 0.376 | 1.063 | 1.306 | 1.202 | 0.815 | 0.415 | 0.796 | 0.832 | 0.665 | 0.376 | 0.4 | 0.345 | 0.242 | 0.253 | 0.287 | 0.119 | 0.16 | 0.139 | 0.109 | 0.096 | 0.168 | 0.226 | 0.174 | 0.259 | 0.307 | 0.606 | 0.549 | 0.239 | 0.269 | 0.332 | 0.393 | 0.246 | 0.249 | 0.409 | 0.511 | 0.078 | 0.15 | 0.309 | 0.518 | 0.21 | 0.197 | 0.281 | 0.407 | 0.228 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.5 | 0.2 | 0.2 | 0.4 | 1.2 | 1.1 | 1 | 1.1 | 1 | 2.3 | 2.1 | 1.7 | 0.7 | 0.4 | 0.7 |
Total Current Assets
| 203.51 | 194.613 | 203.484 | 204.995 | 198.092 | 205.293 | 194.819 | 176.833 | 192.617 | 190.295 | 152.326 | 122.281 | 101.419 | 94.624 | 71.786 | 62.142 | 67.852 | 85.359 | 84.224 | 74.424 | 98.493 | 111.382 | 126.169 | 123.586 | 134.612 | 163.677 | 212.331 | 208.916 | 128.307 | 129.138 | 139.548 | 108.176 | 80.838 | 83.992 | 76.395 | 69.469 | 65.499 | 66.309 | 51.664 | 43.328 | 42.907 | 41.821 | 44.833 | 41.866 | 48.553 | 68.763 | 61.882 | 47.024 | 44.151 | 49.117 | 27.268 | 24.756 | 21.595 | 26.169 | 31.062 | 24.28 | 22.139 | 23.772 | 20.023 | 19.118 | 19.153 | 24.681 | 30.424 | 26.223 | 22.634 | 23.876 | 20.454 | 14.873 | 13.131 | 13.875 | 13.548 | 14.377 | 10.656 | 9.745 | 9.192 | 8.776 | 6.9 | 6.472 | 4.503 | 5.322 | 5.327 | 5.851 | 5.47 | 5.466 | 5.514 | 6.386 | 6.666 | 5.732 | 5.667 | 8.175 | 7.308 | 6.664 | 6.875 | 8.134 | 8.379 | 5.549 | 5.321 | 6.397 | 6.222 | 7.1 | 7.2 | 9.5 | 11.1 | 5.3 | 4.3 | 6.6 | 7.1 | 6.5 | 9.7 | 12.9 | 12 | 13 | 14.7 | 15.6 | 12.3 | 12.4 | 7.2 | 6.7 | 6.3 | 4.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 25.292 | 24.819 | 25.643 | 25.966 | 27.611 | 27.406 | 27.942 | 27.907 | 27.107 | 26.981 | 26.349 | 26.896 | 26.687 | 26.188 | 27.402 | 28.469 | 28.154 | 29.313 | 30.357 | 31.722 | 31.024 | 31.987 | 34.066 | 27.395 | 28.33 | 29.163 | 29.655 | 30.461 | 7.069 | 7.203 | 7.418 | 7.532 | 7.055 | 7.147 | 7.216 | 7.536 | 7.518 | 7.808 | 7.708 | 7.887 | 4.462 | 4.422 | 4.417 | 4.536 | 4.745 | 4.903 | 4.742 | 4.765 | 3.685 | 3.727 | 3.482 | 3.441 | 3.043 | 2.916 | 2.963 | 3.008 | 2.804 | 2.912 | 2.891 | 2.925 | 3.019 | 3.018 | 2.968 | 2.921 | 2.972 | 3.088 | 2.855 | 2.881 | 2.929 | 2.972 | 2.945 | 2.984 | 2.929 | 2.947 | 2.656 | 2.774 | 2.65 | 2.67 | 1.712 | 1.801 | 1.854 | 1.934 | 2.093 | 2.193 | 2.103 | 2.237 | 2.36 | 2.551 | 2.787 | 3.055 | 3.318 | 3.581 | 3.786 | 4.019 | 4.257 | 5.342 | 5.579 | 5.78 | 5.689 | 5.8 | 6.2 | 5.9 | 5.2 | 5.3 | 5.5 | 5.7 | 5.8 | 5.9 | 6.2 | 6.2 | 6.2 | 5.9 | 6.1 | 5.5 | 5 | 4.5 | 4.4 | 3.2 | 2.6 | 1 |
Goodwill
| 62.42 | 62.42 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 47.803 | 49.464 | 49.464 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 2.603 | 2.603 | 2.603 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.982 | 15.893 | 14.072 | 14.771 | 15.469 | 16.167 | 16.866 | 17.564 | 18.262 | 18.96 | 19.659 | 20.357 | 21.055 | 21.753 | 22.452 | 23.15 | 23.865 | 24.58 | 25.296 | 26.012 | 26.728 | 27.977 | 28.73 | 29.451 | 30.194 | 30.936 | 31.677 | 32.419 | 2.935 | 3.056 | 3.177 | 3.299 | 3.422 | 3.549 | 3.634 | 3.787 | 3.379 | 3.522 | 3.672 | 2.322 | 0.048 | 0.044 | 0.051 | 0.057 | 0.059 | 0.062 | 0.068 | 0.076 | 0 | 0.092 | 0.091 | 0 | 0.079 | 0.081 | 0.076 | 0.073 | 0.065 | 0.068 | 0.07 | 0.078 | 0.072 | 0.072 | 0.07 | 0.073 | 0.066 | 0.057 | 0.063 | 0.066 | 0.072 | 0.072 | 0.076 | 0.078 | 0.075 | 0.081 | 0.087 | 0.088 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7.5 | 7.6 | 7.8 | 8.3 | 7.8 | 6.9 | 6.9 | 7.2 | 0.2 | 0.1 | 0.1 |
Goodwill and Intangible Assets
| 77.402 | 78.313 | 61.875 | 62.574 | 63.272 | 63.97 | 64.669 | 65.367 | 66.065 | 66.763 | 67.462 | 68.16 | 68.858 | 69.556 | 70.255 | 70.953 | 71.668 | 72.383 | 73.099 | 73.815 | 74.531 | 75.78 | 76.533 | 77.254 | 77.997 | 78.739 | 81.141 | 81.883 | 3.791 | 3.912 | 4.033 | 4.155 | 4.278 | 4.405 | 4.49 | 4.643 | 5.982 | 6.125 | 6.275 | 2.587 | 0.048 | 0.044 | 0.051 | 0.057 | 0.059 | 0.062 | 0.068 | 0.076 | 0.084 | 0.092 | 0.091 | 0.089 | 0.079 | 0.081 | 0.076 | 0.073 | 0.065 | 0.068 | 0.07 | 0.078 | 0.072 | 0.072 | 0.07 | 0.073 | 0.066 | 0.057 | 0.063 | 0.066 | 0.072 | 0.072 | 0.076 | 0.078 | 0.075 | 0.081 | 0.087 | 0.088 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7.5 | 7.6 | 7.8 | 8.3 | 7.8 | 6.9 | 6.9 | 7.2 | 0.2 | 0.1 | 0.1 |
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 | 0.377 | 0.377 | 0.424 | 0.44 | 0.993 | 1.165 | 1.21 | 1.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.255 | 0 | 0 | 1.874 | 2.036 | 2.036 | 2.532 | 1.703 | 1.943 | 1.562 | 3.287 | 2.609 | 3.212 | 4.866 | 6.031 | 5.171 | 5.087 | 5.265 | 5.363 | 4.941 | 3.391 | 3.391 | 3.888 | 0 | 0 | 0.502 | 3.086 | 2.64 | 2.545 | 3.002 | 3.669 | 4.12 | 4.12 | 4.12 | 4.12 | 4.492 | 4.12 | 4.12 | 4.12 | 4.12 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 0.252 | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.224 | 3.172 | 3.161 | 3.137 | 2.418 | 2.386 | 2.387 | 2.386 | 0.762 | 0.69 | 0.705 | 0.71 | 0.169 | 0.314 | 0.084 | 0.085 | 0.085 | 0.18 | 0.049 | 0.192 | 0.158 | 0.087 | 0.091 | 0.106 | 0.072 | 0.176 | 0.184 | 0.184 | 0.088 | 0.088 | 0.072 | 0.075 | 0.075 | 0.068 | 0.07 | 0.076 | 0.083 | 0.1 | 0.106 | 0.102 | 0.15 | 0.111 | 0.093 | 0.106 | 0.27 | 0.291 | 0.319 | 0.341 | 0.419 | 0.214 | 0.116 | 0.079 | 0.079 | 0.079 | 0.066 | 0.066 | 0.073 | 0.079 | 0.09 | 0.104 | 0.119 | 0.133 | 0.152 | 0.158 | 0.11 | 0.118 | 0.05 | 0.046 | 0.042 | 0.036 | 0.223 | 0.032 | 0.032 | 0.041 | 0.117 | 0.06 | 0.054 | 0.151 | 0.097 | 0.102 | 0.118 | 0.121 | 0.134 | 0.137 | 0.408 | 0.163 | 0.145 | 0.139 | 0.118 | 0.119 | 0.122 | 0.123 | 0.124 | 0.121 | 0.099 | 0.105 | 0.12 | 0.113 | 0.084 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 2.1 | 2.1 | 2 | 2.1 | 1.9 | 2.2 | 0.1 | 0.2 | 0 | 0.1 | 0.2 | 0.3 |
Total Non-Current Assets
| 105.918 | 106.304 | 90.679 | 91.677 | 93.301 | 93.762 | 94.998 | 95.66 | 93.934 | 94.434 | 94.516 | 95.766 | 95.714 | 96.058 | 97.741 | 99.507 | 99.907 | 101.876 | 103.505 | 105.729 | 105.713 | 107.854 | 110.69 | 104.755 | 106.399 | 117.333 | 110.98 | 112.528 | 12.822 | 13.239 | 13.559 | 14.294 | 13.111 | 13.563 | 13.338 | 15.542 | 16.192 | 17.245 | 18.955 | 16.607 | 10.208 | 10.041 | 10.25 | 10.502 | 11.008 | 9.812 | 9.73 | 10.208 | 4.188 | 4.033 | 4.191 | 6.695 | 5.841 | 5.621 | 6.107 | 6.816 | 7.062 | 7.179 | 7.171 | 7.227 | 7.702 | 7.343 | 7.31 | 7.272 | 7.268 | 4.783 | 4.488 | 4.513 | 4.563 | 4.6 | 3.496 | 3.346 | 3.036 | 3.069 | 2.86 | 2.922 | 2.8 | 2.821 | 1.809 | 1.903 | 1.972 | 2.055 | 2.227 | 2.33 | 2.511 | 2.4 | 2.505 | 2.69 | 2.905 | 3.174 | 3.44 | 3.704 | 3.91 | 4.14 | 4.356 | 5.447 | 5.699 | 5.893 | 5.773 | 5.9 | 6.3 | 6 | 5.4 | 5.6 | 5.6 | 5.8 | 5.9 | 6 | 15.7 | 15.8 | 15.8 | 15.8 | 16.3 | 15.5 | 12 | 11.6 | 11.6 | 3.5 | 2.9 | 1.4 |
Total Assets
| 309.428 | 300.917 | 294.163 | 296.672 | 291.393 | 299.055 | 289.817 | 272.493 | 286.551 | 284.729 | 246.842 | 218.047 | 197.133 | 190.682 | 169.527 | 161.649 | 167.759 | 187.235 | 187.729 | 180.153 | 204.206 | 219.236 | 236.859 | 228.341 | 241.011 | 281.01 | 323.311 | 321.444 | 141.129 | 142.377 | 153.107 | 122.47 | 93.949 | 97.555 | 89.733 | 85.011 | 81.691 | 83.554 | 70.619 | 59.935 | 53.115 | 51.862 | 55.083 | 52.368 | 59.561 | 78.575 | 71.612 | 57.232 | 48.339 | 53.15 | 31.459 | 31.451 | 27.436 | 31.79 | 37.169 | 31.096 | 29.201 | 30.951 | 27.194 | 26.345 | 26.855 | 32.024 | 37.734 | 33.495 | 29.902 | 28.659 | 24.942 | 19.386 | 17.694 | 18.475 | 17.044 | 17.723 | 13.692 | 12.814 | 12.052 | 11.698 | 9.7 | 9.293 | 6.312 | 7.225 | 7.299 | 7.906 | 7.697 | 7.796 | 8.025 | 8.786 | 9.171 | 8.422 | 8.572 | 11.349 | 10.748 | 10.368 | 10.785 | 12.274 | 12.735 | 10.996 | 11.02 | 12.29 | 11.995 | 13 | 13.5 | 15.5 | 16.5 | 10.9 | 9.9 | 12.4 | 13 | 12.5 | 25.4 | 28.7 | 27.8 | 28.8 | 31 | 31.1 | 24.3 | 24 | 18.8 | 10.2 | 9.2 | 6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11.06 | 9.94 | 13.741 | 23.399 | 16.828 | 17.579 | 15.156 | 14.165 | 14.89 | 13.877 | 8.623 | 9.623 | 6.696 | 8.936 | 8.974 | 7.644 | 9.534 | 12.14 | 11.513 | 10.274 | 8.091 | 9.681 | 13.735 | 8.671 | 10.836 | 10.774 | 29.248 | 10.885 | 8.528 | 9.746 | 29.016 | 5.11 | 4.15 | 4.906 | 3.799 | 5.792 | 0 | 0 | 0 | 2.529 | 0 | 0 | 0 | 0 | 0 | 9.117 | 9.251 | 0 | 3.788 | 14.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.644 | 3.434 | 5.573 | 3.568 | 2.967 | 2.364 | 3.665 | 4.464 | 3.452 | 3.199 | 3.072 | 2.892 | 2.344 | 2.532 | 2.466 | 2.392 | 2.528 | 2.735 | 2.537 | 3.033 | 3.598 | 3.573 | 3.777 | 3.278 | 3.156 | 4.053 | 4.538 | 3.287 | 2.963 | 3.511 | 3.231 | 3.836 | 0 | 3.147 | 3.266 | 3.4 | 3 | 3.8 | 5.1 | 4.3 | 2.4 | 3.4 | 3.9 | 3.4 | 3 | 4.2 | 1.7 | 2.8 | 1.3 | 2.1 | 1.4 | 1.4 | 1.2 | 1.1 | 2.2 | 0.4 |
Short Term Debt
| 0 | 1.628 | 1.778 | 1.893 | 5 | 4.25 | 4.25 | 5.919 | 4.25 | 4.25 | 4.25 | 21.626 | 7 | 21.724 | 10.002 | 12.016 | 6.903 | 21.674 | 25.757 | 17.008 | 114.504 | 132.674 | 33.127 | 31.672 | 30.115 | 56.132 | 53.148 | 66.202 | 0.097 | 0.09 | 0.138 | 0.199 | 15.276 | 25.911 | 26.141 | 20.573 | 14.983 | 10.29 | 9.163 | 6.32 | 0.272 | 0.278 | 14.242 | 15.367 | 18.076 | 24.475 | 17.23 | 12.736 | 8.527 | 5.446 | 4.83 | 6.361 | 3.821 | 8.7 | 8.233 | 5.012 | 4.409 | 7.706 | 6.193 | 5.457 | 6.112 | 10.912 | 14.981 | 8.524 | 6.118 | 7.546 | 4.867 | 3.124 | 1.222 | 1.258 | 3.523 | 3.234 | 0.431 | 0.547 | 1.423 | 1.402 | 0.316 | 0.232 | 0.093 | 1.157 | 1.105 | 1.78 | 2.216 | 1.777 | 1.973 | 2.181 | 3.278 | 2.582 | 2.306 | 3.36 | 2.183 | 2.45 | 2.081 | 2.215 | 3.077 | 2.169 | 3.207 | 2.228 | 2.102 | 2 | 1.4 | 2.1 | 1.3 | 1 | 0.4 | 0 | 1.7 | 1.6 | 2.3 | 3.8 | 2.8 | 5.7 | 7.2 | 6.4 | 0.3 | 0.3 | 2.6 | 0 | 0.1 | 0.3 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.115 | 2.155 | 3.4 | 0.322 | 1.787 | 1.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.237 | 2.12 | 0 | 1.168 | 0.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.503 | 30.74 | 31.839 | 33.259 | 35.29 | 31.757 | 35.315 | 32.542 | 39.934 | 38.615 | 33.986 | 33.19 | 37.086 | 29.193 | 29.367 | 18.109 | 20.988 | 21.522 | 20.911 | 18.844 | 21.059 | 19.263 | 20.417 | 20.069 | 23.461 | 23.252 | 19.07 | 18.273 | 3.413 | 3.649 | 2.406 | 4.67 | 3.366 | 3.102 | 2.924 | 4.595 | 10.498 | 18.193 | 9.265 | 2.365 | 8.271 | 6.845 | 7.965 | 4.244 | 6.647 | 0.28 | 0.36 | 6.88 | 0.768 | 0.658 | 4.935 | 5.93 | 3.71 | 3.144 | 6.613 | 7.043 | 5.295 | 8.932 | 4.809 | 4.292 | 2.475 | 3.384 | 4.935 | 6.6 | 0.794 | 0.742 | 0.976 | 0.638 | 0.647 | 0.714 | 0.288 | 0.72 | 0.661 | 0.659 | 0.536 | 0.595 | 0.525 | 0.605 | 0.35 | 0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.78 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.7 | -0.1 | 0 | 0.3 | 0.4 | 0.3 | 0.3 | 1.1 | 1.4 | -0.1 | 0 | 0.6 | 0.9 | 0 | 0 |
Total Current Liabilities
| 46.563 | 42.308 | 47.358 | 58.551 | 57.118 | 53.586 | 54.721 | 52.626 | 59.074 | 56.742 | 46.859 | 66.771 | 50.782 | 59.853 | 48.343 | 37.769 | 37.425 | 55.336 | 58.181 | 46.126 | 143.654 | 161.618 | 67.279 | 60.412 | 64.412 | 90.158 | 101.466 | 95.419 | 13.153 | 15.64 | 34.96 | 10.301 | 24.579 | 35.584 | 32.864 | 30.96 | 25.481 | 28.483 | 18.428 | 11.214 | 8.543 | 7.123 | 22.207 | 19.611 | 24.723 | 35.109 | 28.961 | 19.616 | 14.251 | 21.288 | 9.765 | 12.291 | 7.531 | 11.844 | 14.846 | 12.055 | 9.704 | 16.638 | 11.002 | 9.749 | 8.587 | 14.296 | 19.916 | 15.124 | 10.556 | 11.722 | 11.416 | 7.33 | 4.836 | 4.336 | 7.476 | 8.418 | 4.544 | 4.405 | 5.031 | 4.889 | 3.185 | 3.369 | 2.909 | 4.016 | 3.633 | 4.515 | 4.753 | 4.81 | 5.571 | 5.754 | 7.055 | 5.86 | 5.462 | 7.413 | 6.721 | 5.737 | 5.044 | 5.726 | 6.308 | 6.005 | 4.987 | 5.375 | 5.368 | 5.4 | 4.4 | 5.9 | 6.3 | 5.3 | 2.8 | 4.1 | 5.5 | 5 | 5.6 | 8.4 | 4.8 | 8.8 | 9.6 | 9.9 | 1.6 | 1.7 | 4.4 | 2 | 2.3 | 0.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7.664 | 4.163 | 4.489 | 4.79 | 5.167 | 30.858 | 41.996 | 44.748 | 56.009 | 86.96 | 97.345 | 78.645 | 77.883 | 78.16 | 79.863 | 81.903 | 83.827 | 85.716 | 86.017 | 87.724 | 4.465 | 5.018 | 103.514 | 98.273 | 99.675 | 100.842 | 100.996 | 101.158 | 0.083 | 0.107 | 0.129 | 0.268 | 4.149 | 4.146 | 4.212 | 4.293 | 4.377 | 4.441 | 4.318 | 4.389 | 0.458 | 0.528 | 4.597 | 4.671 | 4.748 | 4.824 | 4.845 | 4.92 | 4.991 | 5.064 | 0.145 | 0.121 | 0.15 | 0.135 | 3.297 | 1.018 | 1.049 | 1.078 | 4.372 | 4.581 | 4.874 | 5.117 | 5.376 | 5.665 | 5.932 | 6.217 | 6.212 | 6.493 | 6.746 | 7.025 | 1.248 | 1.297 | 1.112 | 1.111 | 1.184 | 1.219 | 0.94 | 1.112 | 0.264 | 0.293 | 0.299 | 0.325 | 0.353 | 0.38 | 0.37 | 2.369 | 1.03 | 1.054 | 0.47 | 0.442 | 0.675 | 0.841 | 0.934 | 1.046 | 1.157 | 1.887 | 1.954 | 2.067 | 1.967 | 2.1 | 2 | 1.7 | 1.5 | 1.9 | 1.7 | 1.8 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 0.9 | 1 | 1.9 | 1.9 | 2.7 | 1.4 | 1.2 | 0.5 |
Deferred Revenue Non-Current
| -3.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.538 | 4.178 | 3.705 | 4.558 | 4.524 | 3.161 | 1.601 | 0.244 | 0.879 | 0.09 | 1.742 | 1.692 | 1.53 | 1.472 | 1.413 | 1.355 | 1.297 | 1.238 | 1.18 | 1.192 | 1.134 | 0.586 | 0.515 | 0.443 | 0.372 | 0 | 0.41 | 1.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -2.232 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.116 | 0 | 0 | 0 | 0.333 | 1.502 | 1.533 | 1.833 | 0.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.01 | 0.015 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.5 | -0.1 | 0 | 0.1 |
Total Non-Current Liabilities
| 8.97 | 9.941 | 8.194 | 9.348 | 9.691 | 34.019 | 43.597 | 44.992 | 56.888 | 87.05 | 99.087 | 80.337 | 79.413 | 79.632 | 81.276 | 83.258 | 85.124 | 86.954 | 87.197 | 88.916 | 5.599 | 5.604 | 104.029 | 98.716 | 100.047 | 100.842 | 101.406 | 102.572 | 0.083 | 0.107 | 0.129 | 0.152 | 4.149 | 4.146 | 4.212 | 4.626 | 5.879 | 5.974 | 6.151 | 4.722 | 0.458 | 0.528 | 4.597 | 4.671 | 5.29 | 4.824 | 4.845 | 4.92 | 4.991 | 5.064 | 0.145 | 0.121 | 0.15 | 0.135 | 3.297 | 1.018 | 1.049 | 1.078 | 4.372 | 4.581 | 4.874 | 5.117 | 5.376 | 5.665 | 5.932 | 6.217 | 6.212 | 6.493 | 6.746 | 7.025 | 1.248 | 1.297 | 1.112 | 1.111 | 1.184 | 1.219 | 0.94 | 1.112 | 0.264 | 0.293 | 0.299 | 0.325 | 0.353 | 0.38 | 2.379 | 2.369 | 1.03 | 1.054 | 0.47 | 0.442 | 0.675 | 0.841 | 0.934 | 1.046 | 1.16 | 1.893 | 1.964 | 2.082 | 1.985 | 2.1 | 2.1 | 1.8 | 1.6 | 2 | 1.7 | 1.8 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.6 | 0.8 | 1 | 2 | 2 | 3.3 | 1.3 | 1.2 | 0.6 |
Total Liabilities
| 55.533 | 52.249 | 55.552 | 67.899 | 66.809 | 87.605 | 98.318 | 97.618 | 115.962 | 143.792 | 145.946 | 147.108 | 130.195 | 139.485 | 129.619 | 121.027 | 122.549 | 142.29 | 145.378 | 135.042 | 149.253 | 167.222 | 171.308 | 159.128 | 164.459 | 191 | 202.872 | 197.991 | 13.236 | 15.747 | 35.089 | 10.453 | 28.728 | 39.73 | 37.076 | 35.586 | 31.36 | 34.457 | 24.579 | 15.936 | 9.001 | 7.651 | 26.804 | 24.282 | 30.013 | 39.933 | 33.806 | 24.536 | 19.242 | 26.352 | 9.91 | 12.412 | 7.681 | 11.979 | 18.143 | 13.073 | 10.753 | 17.716 | 15.374 | 14.33 | 13.461 | 19.413 | 25.292 | 20.789 | 16.488 | 17.939 | 17.628 | 13.823 | 11.582 | 11.361 | 8.724 | 9.715 | 5.656 | 5.516 | 6.215 | 6.108 | 4.125 | 4.481 | 3.173 | 4.309 | 3.932 | 4.84 | 5.106 | 5.19 | 7.95 | 8.123 | 8.085 | 6.914 | 5.932 | 7.855 | 7.396 | 6.578 | 5.978 | 6.772 | 7.468 | 7.898 | 6.951 | 7.457 | 7.353 | 7.5 | 6.5 | 7.7 | 7.9 | 7.3 | 4.5 | 5.9 | 6.7 | 6.2 | 6.9 | 9.7 | 6.2 | 10.4 | 10.4 | 10.9 | 3.6 | 3.7 | 7.7 | 3.3 | 3.5 | 1.3 |
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 | 12.509 | 12.509 | 12.078 | 12.078 | 11.663 | 11.663 | 11.261 | 11.261 | 10.875 | 10.875 | 10.5 | 10.476 | 7.219 | 7.219 | 6.971 | 6.971 | 6.7 | 6.7 | 6.5 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.452 | 0.455 | 0.455 | 0.455 | 0.455 | 0.454 | 0.453 | 0.453 | 0.451 | 0.45 | 0.449 | 0.448 | 0.44 | 0.437 | 0.434 | 0.433 | 0.426 | 0.426 | 0.426 | 0.426 | 0.426 | 0.426 | 0.426 | 0.426 | 0.426 | 0.424 | 0.424 | 0.424 | 0.42 | 0.416 | 0.415 | 0.415 | 0.34 | 0.332 | 0.329 | 0.328 | 0.327 | 0.326 | 0.324 | 0.323 | 0.32 | 0.32 | 0.251 | 0.251 | 0.251 | 0.251 | 0.247 | 0.241 | 0.24 | 0.239 | 0.238 | 0.238 | 0.238 | 0.238 | 0.238 | 0.238 | 0.238 | 0.21 | 0.209 | 0.209 | 0.209 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.191 | 0.191 | 0.191 | 0.202 | 0.259 | 0.259 | 0.259 | 0.259 | 0.259 | 0.259 | 0.257 | 0.255 | 0.255 | 0.255 | 0.255 | 0.255 | 0.255 | 0.09 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 137.18 | 129.374 | 119.789 | 110.227 | 106.282 | 92.7 | 73.511 | 57.98 | 52.9 | 23.544 | -16.266 | -45.821 | -52.009 | -67.879 | -79.156 | -78.08 | -73.332 | -73.371 | -75.757 | -72.872 | -62.101 | -64.768 | -50.971 | -46.932 | -38.825 | -24.945 | 5.67 | 8.727 | 13.933 | 11.829 | 3.304 | -2.43 | -0.505 | -5.293 | -10.122 | -13.066 | -12.043 | -13.125 | -15.936 | -17.829 | -16.749 | -16.641 | -16.949 | -17.109 | -15.579 | -6.465 | -6.798 | -11.267 | -14.231 | -16.425 | -21.559 | -24.068 | -23.346 | -23.234 | -24.014 | -25.102 | -24.547 | -24.747 | -26.073 | -25.803 | -24.077 | -23.42 | -23.583 | -23.308 | -22.488 | -25.227 | -28.226 | -29.977 | -28.991 | -29.348 | -27.733 | -28.016 | -27.906 | -28.58 | -29.877 | -30.124 | -29.973 | -30.5 | -32.171 | -32.394 | -31.942 | -32.243 | -32.757 | -32.658 | -31.756 | -31.167 | -30.648 | -30.226 | -28.874 | -28.019 | -28.152 | -27.704 | -26.564 | -25.859 | -26.076 | -25.305 | -24.334 | -23.57 | -23.761 | -22.9 | -21.4 | -20.6 | -19.8 | -19 | -17.2 | -16.1 | -16.2 | -16.3 | -4 | -3.5 | -0.7 | 0 | 1.6 | 1.4 | 2.1 | 2 | 2.1 | 1.8 | 0.7 | 0.3 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 116.263 | 118.839 | 118.367 | 118.091 | 117.847 | 118.296 | 117.535 | 116.442 | 117.238 | 116.943 | 116.713 | 116.312 | 118.507 | 118.639 | 118.63 | 118.269 | 118.116 | 117.89 | 117.682 | 117.557 | 116.628 | 116.356 | 116.096 | 115.719 | 114.951 | 114.531 | 114.345 | 114.302 | 113.54 | 114.385 | 114.299 | 114.032 | 65.386 | 62.786 | 62.45 | 62.163 | 62.047 | 61.896 | 61.652 | 61.505 | 60.543 | 60.532 | 44.977 | 44.944 | 44.876 | 44.856 | 44.357 | 43.722 | 43.088 | 42.984 | 42.87 | 42.869 | 42.863 | 42.807 | 42.802 | 42.887 | 42.757 | 37.772 | 37.684 | 37.609 | 37.262 | 35.837 | 35.831 | 35.82 | 35.708 | 35.753 | 35.349 | 35.349 | 34.912 | 36.26 | 35.794 | 35.765 | 35.683 | 35.619 | 35.455 | 35.455 | 35.291 | 35.057 | 35.055 | 35.055 | 35.054 | 35.054 | 35.093 | 22.665 | 19.27 | 19.7 | 19.604 | 20.019 | 19.799 | 20.2 | 20.191 | 20.567 | 20.445 | 20.81 | 20.816 | 21.133 | 21.133 | 21.381 | 21.381 | 21.6 | 21.6 | 21.8 | 21.9 | 22.6 | 22.6 | 22.6 | 22.5 | 22.6 | 22.5 | 22.5 | 22.3 | 18.4 | 19 | 18.8 | 18.6 | 18.3 | 9 | 5.1 | 5 | 4.4 |
Total Shareholders Equity
| 253.895 | 248.668 | 238.611 | 228.773 | 224.584 | 211.45 | 191.499 | 174.875 | 170.589 | 140.937 | 100.896 | 70.939 | 66.938 | 51.197 | 39.908 | 40.622 | 45.21 | 44.945 | 42.351 | 45.111 | 54.953 | 52.014 | 65.551 | 69.213 | 76.552 | 90.01 | 120.439 | 123.453 | 127.893 | 126.63 | 118.018 | 112.017 | 65.221 | 57.825 | 52.657 | 49.425 | 50.331 | 49.097 | 46.04 | 43.999 | 44.114 | 44.211 | 28.279 | 28.086 | 29.548 | 38.642 | 37.806 | 32.696 | 29.097 | 26.798 | 21.549 | 19.039 | 19.755 | 19.811 | 19.026 | 18.023 | 18.448 | 13.235 | 11.82 | 12.015 | 13.394 | 12.611 | 12.442 | 12.706 | 13.414 | 10.72 | 7.314 | 5.563 | 6.112 | 7.114 | 8.32 | 8.008 | 8.036 | 7.298 | 5.837 | 5.59 | 5.575 | 4.812 | 3.139 | 2.916 | 3.367 | 3.066 | 2.591 | 2.606 | 0.075 | 0.663 | 1.086 | 1.508 | 2.64 | 3.494 | 3.352 | 3.79 | 4.807 | 5.502 | 5.267 | 3.098 | 4.069 | 4.833 | 4.642 | 5.5 | 7 | 7.8 | 8.6 | 3.6 | 5.4 | 6.5 | 6.3 | 6.3 | 18.5 | 19 | 21.6 | 18.4 | 20.6 | 20.2 | 20.7 | 20.3 | 11.1 | 6.9 | 5.7 | 4.7 |
Total Equity
| 253.895 | 248.668 | 238.611 | 228.773 | 224.584 | 211.45 | 191.499 | 174.875 | 170.589 | 140.937 | 100.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities & Shareholders Equity
| 309.428 | 300.917 | 294.163 | 296.672 | 291.393 | 299.055 | 289.817 | 272.493 | 286.551 | 284.729 | 246.842 | 218.047 | 197.133 | 190.682 | 169.527 | 161.649 | 167.759 | 187.235 | 187.729 | 180.153 | 204.206 | 219.236 | 236.859 | 228.341 | 241.011 | 281.01 | 323.311 | 321.444 | 141.129 | 142.377 | 153.107 | 122.47 | 93.949 | 97.555 | 89.733 | 85.011 | 81.691 | 83.554 | 70.619 | 59.935 | 53.115 | 51.862 | 55.083 | 52.368 | 59.561 | 78.575 | 71.612 | 57.232 | 48.339 | 53.15 | 31.459 | 31.451 | 27.436 | 31.79 | 37.169 | 31.096 | 29.201 | 30.951 | 27.194 | 26.345 | 26.855 | 32.024 | 37.734 | 33.495 | 29.902 | 28.659 | 24.942 | 19.386 | 17.694 | 18.475 | 17.044 | 17.723 | 13.692 | 12.814 | 12.052 | 11.698 | 9.7 | 9.293 | 6.312 | 7.225 | 7.299 | 7.906 | 7.697 | 7.796 | 8.025 | 8.786 | 9.171 | 8.422 | 8.572 | 11.349 | 10.748 | 10.368 | 10.785 | 12.274 | 12.735 | 10.996 | 11.02 | 12.29 | 11.995 | 13 | 13.5 | 15.5 | 16.5 | 10.9 | 9.9 | 12.4 | 13 | 12.5 | 25.4 | 28.7 | 27.8 | 28.8 | 31 | 31.1 | 24.3 | 24 | 18.8 | 10.2 | 9.2 | 6 |