Heritage Global Inc.
NASDAQ:HGBL
1.75 (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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.571 | 24.583 | 15.577 | 12.279 | 15.578 | 15.035 | 15.733 | 12.667 | 17.482 | 16.076 | 15.097 | 13.622 | 13.234 | 17.525 | 15.852 | 23.385 | 5.795 | 2.233 | 3.093 | 2.728 | 3.901 | 3.751 | 1.836 | 4.268 | 3.228 | 4.752 | 1.596 | 2.109 | 2.959 | 2.6 | 3.846 | 2.53 | 3.341 | 2.041 | 1.323 | 2.777 | 2.657 | 2.847 | 3.812 | 3.806 | 4.404 | 2.358 | 2.819 | 3.23 | 4.662 | 5.698 | 1.564 | 5.795 | 6.077 | 4.475 | 5.63 | 6.672 | 7.917 | 7.374 | 2.109 | 2.608 | 1.118 | 1.856 | 0.34 | 0.093 | 0.157 | 0.226 | 3.425 | 4.076 | 5.523 | 0.797 | 0.471 | 0.067 | 0.008 | 0.003 | 0.003 | 0.003 | 0.02 | 0.01 | 0.076 | 0.327 | 0.094 | 0.59 | 0.491 | 0.458 | 1.348 | 2.357 | 2.155 | 2.033 | 3.676 | 2.048 | 3.958 | 3.62 | 4.232 | 3.789 | 4.535 | 4.663 | 1.713 | 1.745 | 2.702 | 2.156 | 9.929 | 7.191 | 5.875 | 2.951 | 7 | 1.5 | 1.7 | 1.3 | 2.1 | 0.9 | 1.9 | 1.7 | 0.6 | 1.2 | 2.2 | 4.5 | 7.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.6 | 1.3 | 1.5 | 1.2 | 1.7 | 1.8 | 2.2 | 2.2 | 2.4 | 2.4 | 2.3 | 0.56 | 0.58 | 0.46 | 0.42 | 1.42 | 1.12 | 1.38 | 1.47 |
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 | 0.13 | 0 | 0.002 | 0.14 | 0.002 | 0.173 | 0.004 | 0.001 | 0.017 | 0.017 | 0.119 | 0.129 | 0.334 | 1.481 | 4.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.08 | 0.36 | 0.38 | 0.78 | 1.14 | 1.63 | 1.63 | 0.08 | 0.2 | 0.21 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.05 | 0.08 | 0.1 | 0.1 | 0.09 | 0 | 0 |
Cash and Short Term Investments
| 26.571 | 24.583 | 15.577 | 12.279 | 15.578 | 15.035 | 15.733 | 12.667 | 17.482 | 16.076 | 15.097 | 13.622 | 13.234 | 17.525 | 15.852 | 23.385 | 5.795 | 2.233 | 3.093 | 2.728 | 3.901 | 3.751 | 1.836 | 4.268 | 3.228 | 4.752 | 1.596 | 2.109 | 2.959 | 2.6 | 3.846 | 2.53 | 3.341 | 2.041 | 1.323 | 2.777 | 2.657 | 2.847 | 3.812 | 3.806 | 4.404 | 2.358 | 2.819 | 3.23 | 4.662 | 5.698 | 1.564 | 5.795 | 6.077 | 4.475 | 5.63 | 6.672 | 7.917 | 7.374 | 2.109 | 2.608 | 1.118 | 1.856 | 0.34 | 0.093 | 0.157 | 0.226 | 3.425 | 4.076 | 5.523 | 0.797 | 0.471 | 0.067 | 0.008 | 0.003 | 0.003 | 0.003 | 0.02 | 0.01 | 0.076 | 0.327 | 0.094 | 0.59 | 0.491 | 0.458 | 1.348 | 2.357 | 2.155 | 2.033 | 3.676 | 2.048 | 3.958 | 3.62 | 4.232 | 3.789 | 4.535 | 4.663 | 1.713 | 1.745 | 2.702 | 2.156 | 9.929 | 7.191 | 5.875 | 2.951 | 7 | 1.5 | 1.7 | 1.3 | 2.1 | 0.9 | 1.9 | 1.7 | 0.6 | 1.2 | 2.2 | 4.5 | 7.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.6 | 1.3 | 1.5 | 1.2 | 1.7 | 1.8 | 2.2 | 2.2 | 2.4 | 2.4 | 2.3 | 0.58 | 0.63 | 0.54 | 0.52 | 1.52 | 1.21 | 1.38 | 1.47 |
Net Receivables
| 4.836 | 6.114 | 8.072 | 1.91 | 13.173 | 11.481 | 9.806 | 0.988 | 3.011 | 3.853 | 4.97 | 2.732 | 4.53 | 3.6 | 4.333 | 2.834 | 2.638 | 2.695 | 2.515 | 3.154 | 1.722 | 2.769 | 1.326 | 0.4 | 0.72 | 0.823 | 1.757 | 0.384 | 0.654 | 1.144 | 0.998 | 1.247 | 1.105 | 0.704 | 1.077 | 0.639 | 0.757 | 0.612 | 0.742 | 3.043 | 2.494 | 1.113 | 0.868 | 1.67 | 1.96 | 1.458 | 3.658 | 1.068 | 2.075 | 2.531 | 1.66 | 0.917 | 1.209 | 0.89 | 0.686 | 0.595 | 0.193 | 0.12 | 0.176 | 1 | 1.779 | 1.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.172 | 0 | 11.224 | 11.725 | 13.079 | 14.36 | 14.352 | 15.289 | 18.018 | 18.39 | 19.334 | 24.652 | 21.751 | 12.595 | 13.344 | 15.394 | 16.009 | 16.202 | 17.702 | 1.851 | 3.358 | 3.447 | 14.786 | 4.65 | 4.344 | 4.8 | 5.1 | 4.9 | 4.4 | 5.1 | 5.4 | 4.4 | 3.2 | 4.3 | 3.9 | 2.7 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.3 | 1.1 | 0.8 | 0.8 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.58 | 0.64 | 0.73 | 1.19 | 0.38 | 0.59 | 0.68 | 0.62 |
Inventory
| 4.721 | 4.285 | 4.735 | 5.074 | 4.446 | 5.049 | 3.492 | 4.619 | 4.822 | 3.921 | 2.857 | 3.22 | 1.383 | 0.161 | 0.091 | 0.235 | 0.808 | 0.609 | 0.218 | 0.104 | 0.23 | 0.54 | 1.526 | 2.405 | 0.114 | 0.222 | 0.227 | 0.17 | 0.142 | 0.264 | 0.052 | 0.263 | 0.887 | 4.016 | 0.26 | 0.395 | 0.435 | 0.115 | 0.519 | 0.139 | 0.172 | 0.266 | 0.441 | 0.578 | 0.486 | 0.358 | 0.51 | 0.82 | 2.671 | 0.582 | 0.763 | 1.013 | 2.248 | 1.384 | 4.626 | 2.594 | 0.257 | 0.306 | 0.522 | 0.442 | 4.828 | 4.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.624 | 0 | 1.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.8 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | -0.03 | -0.01 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.833 | 0.953 | 0.49 | 7.029 | 0.681 | 0.988 | 1.129 | 5.618 | 1.16 | 1.182 | 1.224 | 3.71 | 0.675 | 0.676 | 0.447 | 0.498 | 1.709 | 1.787 | 1.058 | 0.784 | 1.463 | 0.654 | 0.67 | 0.607 | 0.693 | 0.433 | 0.387 | 0.357 | 0.37 | 0.366 | 0.327 | 0.393 | 0.336 | 0.483 | 0.509 | 0.453 | 0.57 | 0.632 | 0.526 | 0.76 | 0.583 | 0.588 | 0.504 | 1.863 | 3.049 | 2.979 | 4.919 | 3.749 | 10.237 | 8.247 | 7.239 | 2.636 | 3.2 | 2.9 | 3.814 | 3.062 | 0.871 | 0.614 | 1.409 | 1.792 | 0.478 | 0.047 | 1.066 | 0.952 | 0.586 | 0.216 | 0.334 | 1.017 | 0.016 | 0.004 | 0.006 | 0.07 | 0.269 | 0.008 | 1.072 | 0.013 | 1.828 | 1.266 | 1.503 | 1.473 | 1.371 | 1.813 | 4.205 | 4.26 | 1.988 | 3.154 | 2.161 | 3.064 | 1.749 | 2.824 | 1.705 | 2.633 | 5.568 | 2.383 | 0.353 | 0.386 | 0.392 | 0.278 | 0.148 | 0.362 | 0.3 | 0.5 | 0.8 | 1.1 | 2.2 | 0.5 | 2.1 | 1.9 | 0.4 | 0.4 | 0.3 | -1.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0 | 0.04 | 0.08 | 0.06 | 0.04 | 0.04 | 0.24 | 0.07 | 0.09 |
Total Current Assets
| 36.961 | 35.935 | 28.874 | 26.292 | 33.878 | 32.553 | 30.16 | 23.892 | 26.475 | 25.032 | 24.148 | 23.284 | 19.822 | 21.962 | 20.723 | 26.952 | 10.95 | 7.324 | 6.884 | 6.77 | 7.316 | 7.714 | 5.358 | 7.68 | 4.755 | 6.23 | 3.967 | 3.02 | 4.125 | 4.374 | 5.223 | 4.433 | 5.669 | 7.244 | 3.169 | 4.264 | 4.419 | 4.066 | 5.595 | 7.575 | 7.649 | 4.323 | 4.598 | 7.324 | 9.919 | 10.364 | 7.964 | 12.95 | 21.06 | 15.835 | 15.292 | 11.833 | 14.574 | 12.548 | 11.235 | 8.859 | 2.439 | 2.896 | 2.447 | 3.327 | 7.242 | 6.259 | 4.491 | 5.028 | 6.109 | 1.013 | 0.805 | 1.084 | 0.024 | 0.007 | 0.009 | 0.073 | 0.289 | 0.702 | 1.148 | 2.018 | 1.922 | 13.08 | 13.719 | 15.01 | 17.079 | 18.522 | 21.649 | 24.311 | 24.054 | 24.536 | 30.772 | 28.434 | 18.576 | 19.957 | 21.635 | 23.305 | 23.483 | 21.83 | 4.906 | 5.899 | 13.768 | 22.255 | 10.674 | 7.657 | 12.1 | 7.1 | 7.4 | 6.8 | 9.4 | 6.8 | 8.4 | 6.8 | 6.3 | 6.3 | 5.8 | 6.1 | 9.1 | 2.2 | 2.3 | 1.9 | 1.8 | 2 | 2.2 | 2.5 | 2.6 | 2.9 | 2.6 | 2.1 | 2.5 | 2.5 | 2.6 | 2.5 | 2.6 | 2.6 | 2.5 | 1.2 | 1.35 | 1.33 | 1.75 | 1.94 | 2.04 | 2.13 | 2.18 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.073 | 3.926 | 4.061 | 4.244 | 4.426 | 4.601 | 4.197 | 4.347 | 4.414 | 3.897 | 4.025 | 4.165 | 4.295 | 3.048 | 0.962 | 1.093 | 1.251 | 1.405 | 1.556 | 1.704 | 1.061 | 1.166 | 1.266 | 0.175 | 0.177 | 0.185 | 0.179 | 0.145 | 0.126 | 0.124 | 0.141 | 0.156 | 0.16 | 0.159 | 0.097 | 0.11 | 0.115 | 0.129 | 0.143 | 0.15 | 0.042 | 0.045 | 0.034 | 0.032 | 0.033 | 0.043 | 0.049 | 0.052 | 0.043 | 0.044 | 0.052 | 0.019 | 0.019 | 0.02 | 0 | 0 | -0.588 | -0.453 | -0.664 | -0.729 | -3.849 | -3.699 | 0 | 0 | -0.635 | -0.716 | -0.597 | -1.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.184 | 3.12 | 4.152 | 5.285 | 6.237 | 7.298 | 8.483 | 9.29 | 9.443 | 10.358 | 11.479 | 12.507 | 15.022 | 19.651 | 21.024 | 23.568 | 24.432 | 10.134 | 10.983 | 9.157 | 8.378 | 7.776 | 7.019 | 6 | 6.5 | 6.5 | 7.3 | 5.9 | 4.9 | 3.9 | 3.6 | 4.5 | 4.2 | 3.7 | 2.9 | 2.4 | 2.3 | 1.7 | 1.6 | 1.7 | 1.8 | 1.9 | 2 | 2 | 2.1 | 2.2 | 2.3 | 2.1 | 1.9 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 | 1.79 | 1.91 | 2.12 | 2.25 | 1.77 | 1.5 | 1.62 | 1.94 |
Goodwill
| 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.446 | 7.262 | 5.585 | 5.585 | 5.585 | 5.585 | 5.585 | 5.585 | 5.585 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 6.158 | 8.846 | 8.846 | 8.846 | 8.846 | 11.486 | 11.486 | 5.301 | 5.301 | 5.301 | 5.301 | 5.301 | 5.301 | 5.301 | 8.763 | 8.613 | 0.573 | 0.505 | 0.226 | 0 | 0 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 1,120 | 1,120 | 1,120 | 1,120 | 1.12 | 1.12 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.46 | 3.558 | 3.655 | 3.753 | 3.851 | 3.949 | 4.104 | 4.144 | 4.25 | 4.355 | 4.46 | 4.565 | 4.265 | 2.989 | 3.056 | 3.123 | 3.19 | 3.257 | 3.325 | 3.392 | 3.451 | 3.509 | 3.568 | 3.627 | 3.691 | 3.754 | 3.815 | 3.877 | 3.938 | 3.999 | 4.061 | 4.122 | 4.183 | 4.245 | 4.312 | 4.382 | 7.202 | 7.354 | 7.505 | 7.657 | 4.471 | 4.584 | 4.697 | 4.81 | 4.923 | 5.037 | 5.15 | 5.263 | 5.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.01 | 0.015 | 0.02 | 0.025 | 0.03 | 0.035 | 0.04 | 0.045 | 0.05 | 0.055 | 0.06 | 0.238 | 2.171 | 2.348 | 2.524 | 3.422 | 3.713 | 4.065 | 4.417 | 4.466 | 2.252 | 2.524 | 2.747 | 0.443 | 0.443 | 0.887 | 1.331 | 2.294 | 11.341 | 3.391 | 3.939 | 4.487 | 5.113 | 5.832 | 6.551 | 7.3 | 8 | 8.7 | 9.4 | 10.1 | 10.9 | 11.6 | 12.3 | 14.4 | 11.6 | 2.8 | 0.5 | 12 | 3.2 | 3.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 0.7 | 0.8 | 0.8 | 0.03 | 0.1 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
Goodwill and Intangible Assets
| 10.906 | 11.004 | 11.101 | 11.199 | 11.297 | 11.395 | 11.55 | 11.59 | 11.696 | 11.801 | 11.906 | 12.011 | 11.527 | 8.574 | 8.641 | 8.708 | 8.775 | 8.842 | 8.91 | 8.977 | 9.609 | 9.667 | 9.726 | 9.785 | 9.849 | 9.912 | 9.973 | 10.035 | 10.096 | 10.157 | 10.219 | 10.28 | 10.341 | 10.403 | 10.47 | 10.54 | 16.048 | 16.2 | 16.351 | 16.503 | 15.957 | 16.07 | 9.998 | 10.111 | 10.224 | 10.338 | 10.451 | 10.564 | 10.676 | 8.763 | 8.613 | 0.573 | 0.505 | 0.226 | 0 | 0 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.178 | 0.183 | 0.188 | 0.193 | 0.198 | 0.203 | 0.208 | 0.213 | 0.218 | 0.223 | 0.228 | 0.233 | 0.238 | 2.171 | 2.348 | 2.524 | 3.422 | 3.713 | 4.065 | 4.417 | 4.466 | 2.252 | 2.524 | 2.747 | 0.443 | 0.443 | 0.887 | 1.331 | 2.294 | 11.341 | 3.391 | 3.939 | 4.487 | 5.113 | 5.832 | 6.551 | 7.3 | 8 | 8.7 | 9.4 | 10.1 | 10.9 | 11.6 | 12.3 | 14.4 | 11.6 | 2.8 | 0.5 | 12 | 3.2 | 3.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 0.7 | 0.8 | 0.8 | 0.03 | 0.1 | -0.14 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
Long Term Investments
| 21.447 | 30.913 | 30.969 | 32.251 | 16.131 | 15.778 | 13.326 | 13.973 | 8.499 | 8.244 | 6.544 | 4.683 | 3.327 | 2.893 | 2.402 | 2.402 | 3.692 | 3.361 | 2.766 | 2.516 | 4.338 | 4.213 | 2.767 | 2.767 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.209 | 0.442 | 0.822 | 1.134 | 2.936 | 2.365 | 2.758 | 3.149 | 5.331 | 4.539 | 4.63 | 6.044 | 4.37 | 4.279 | 3.62 | 6.227 | 3.219 | 4.255 | 5.308 | 6.254 | 7.137 | 7.683 | 8.948 | 6.731 | 2.867 | 2.78 | 0.242 | 0.242 | 0.635 | 0.646 | 0.518 | 0.519 | 0.575 | 1.1 | 1.1 | 0 | 1.1 | 1.1 | 1.1 | 0 | 1.1 | 1,100 | 1,100 | 1,100 | 0 | 0 | 0 | 1.1 | 2.913 | 2.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0.22 | 0 | 0 | 0.08 | 0.08 | 0.13 | 0.11 | 0.11 | 0.16 | 0.22 | 0.22 | 0.26 | 0 | 1.87 | 1.74 | 1.74 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.12 | 0.12 | 0.14 | 0.19 | 0.13 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.06 | 0.27 | 0.25 | 0.24 | 0.25 | 0.25 | 0.04 | 0.03 | 0.99 |
Tax Assets
| 7.74 | 8.159 | 8.637 | 11.339 | 8.363 | 9.085 | 8.717 | 9.449 | 3.117 | 3.992 | 4.358 | 4.488 | 4.807 | 4.933 | 4.45 | 4.402 | 1.464 | 1.601 | 0.329 | 0.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.301 | 26.102 | 26.376 | 25.955 | 25.622 | 24.783 | 26.389 | 26.129 | 26.364 | 2.488 | 2.088 | 2.791 | 2.228 | 0.588 | 0.453 | 0.664 | 0.729 | 0.507 | 1.021 | 0.974 | 0.875 | 0.525 | 0.07 | 0.079 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,100 | -1,100 | -1,100 | 0 | 0 | 0 | -1.1 | -2.913 | -2.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | -0.22 | 0 | 0 | -0.08 | -0.08 | -0.13 | -0.11 | -0.11 | -0.16 | -0.22 | -0.22 | -0.26 | 0 | -1.87 | -1.74 | -1.74 | 0 | 0 | -0.01 | -0.01 | -0.01 | 0 | -0.01 | -0.01 | -0.01 | -0.12 | 0.13 | 0.2 | 0.19 | 0.14 | 0.13 | 0.12 | 0.11 | 0.03 | 0 | 0 | 0.02 | 0.04 | 0.04 | 0.02 | 0.04 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.401 | 0.064 | 0.064 | 0.067 | 10.343 | 6.47 | 7.599 | 4.309 | 0.815 | 0.513 | 1.127 | 1.833 | 1.574 | 1.386 | 1.811 | 0.998 | 0.634 | 0.892 | 1.221 | 1.578 | 0.224 | 0.224 | 0.224 | 0.224 | 0.251 | 0.247 | 0.247 | 0.25 | 0.273 | 0.309 | 0.283 | 0.275 | 0.282 | 0.27 | 3.903 | 3.871 | 3.76 | 6.508 | 6.508 | 6.508 | 6.388 | 6.328 | 6.328 | 6.078 | 6.078 | 6.4 | 6.078 | 6.078 | 0 | 0.71 | 1.073 | 2.131 | -0.715 | -1.015 | -1.218 | -0.655 | 1.073 | 1.273 | 1.396 | 1.396 | 3.849 | 3.699 | -0.974 | -0.875 | 0.635 | 0.646 | 0.518 | 0.519 | 0 | 0 | 0 | 1.1 | 0 | 0.101 | 0.12 | 1.239 | 0.157 | 2.02 | 2.176 | 2.323 | 1.828 | 1.828 | 1.828 | 1.843 | 3.816 | 6.263 | 4.738 | 3.612 | 2.025 | 1.187 | 0.901 | 1.121 | 1.693 | 1.621 | 0.897 | 0.836 | 0.695 | 0.59 | 0.53 | 0.43 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 | 1.2 | 1.7 | 1.6 | 2.2 | 1.8 | 1.9 | 1.9 | 2.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | -0.05 | -0.14 | 0.12 | -0.07 | 0.04 | 0.02 | -0.13 | 0.2 | -0.01 | 0.14 | 0.02 | 0.15 | 0.17 | 0.22 | 0.18 | 0.19 | 0.2 | 0.19 |
Total Non-Current Assets
| 51.567 | 54.066 | 54.832 | 59.1 | 50.56 | 47.329 | 45.389 | 43.668 | 28.541 | 28.447 | 27.96 | 27.18 | 25.53 | 20.834 | 18.266 | 17.603 | 15.816 | 16.101 | 14.782 | 15.147 | 15.232 | 15.27 | 13.983 | 12.951 | 10.277 | 10.344 | 10.399 | 10.43 | 10.495 | 10.59 | 10.643 | 10.711 | 10.783 | 10.832 | 14.47 | 14.538 | 20.132 | 23.279 | 23.824 | 24.295 | 25.323 | 24.808 | 19.118 | 42.671 | 47.768 | 47.696 | 47.163 | 48.36 | 39.872 | 40.185 | 39.487 | 35.314 | 5.516 | 5.574 | 6.881 | 7.827 | 8.383 | 9.129 | 10.517 | 8.3 | 3.547 | 3.974 | 0.415 | 0.415 | 1.338 | 0.829 | 0.706 | 0.712 | 0.773 | 1.303 | 1.308 | 1.313 | 1.318 | 1.424 | 1.448 | 1.472 | 1.495 | 6.375 | 7.644 | 8.999 | 10.535 | 11.778 | 13.191 | 14.743 | 17.572 | 17.958 | 17.62 | 17.838 | 14.975 | 16.653 | 21.439 | 23.476 | 27.555 | 37.393 | 14.422 | 15.758 | 14.339 | 14.081 | 14.138 | 14.001 | 13.9 | 15.2 | 15.7 | 17.1 | 16.5 | 17 | 17.2 | 17.5 | 21.1 | 17.6 | 8.4 | 5.3 | 16.8 | 5.6 | 5.4 | 2.2 | 2.4 | 2.5 | 2.6 | 2.7 | 3 | 3 | 3.3 | 3.5 | 3.1 | 3 | 1.6 | 1.6 | 1.7 | 1.7 | 1.9 | 2.1 | 2.36 | 2.58 | 2.75 | 2.25 | 1.74 | 1.86 | 3.14 |
Total Assets
| 88.528 | 90.001 | 83.706 | 85.392 | 84.438 | 79.882 | 75.549 | 67.56 | 55.016 | 53.479 | 52.108 | 50.464 | 45.352 | 42.796 | 38.989 | 44.555 | 26.766 | 23.425 | 21.666 | 21.917 | 22.548 | 22.984 | 19.341 | 20.631 | 15.032 | 16.574 | 14.366 | 13.45 | 14.62 | 14.964 | 15.866 | 15.144 | 16.452 | 18.076 | 17.639 | 18.802 | 24.551 | 27.345 | 29.419 | 31.87 | 32.972 | 29.131 | 23.716 | 49.995 | 57.687 | 58.06 | 55.127 | 61.31 | 60.932 | 56.02 | 54.779 | 47.147 | 20.09 | 18.122 | 18.116 | 16.686 | 10.822 | 12.025 | 12.964 | 11.627 | 10.789 | 10.233 | 4.906 | 5.443 | 7.447 | 1.842 | 1.511 | 1.796 | 0.797 | 1.31 | 1.317 | 1.386 | 1.607 | 2.126 | 2.596 | 3.49 | 3.417 | 19.455 | 21.363 | 24.009 | 27.614 | 30.3 | 34.84 | 39.054 | 41.626 | 42.494 | 48.391 | 46.273 | 33.551 | 36.61 | 43.074 | 46.78 | 51.039 | 59.223 | 19.328 | 21.657 | 28.107 | 36.336 | 24.812 | 21.658 | 26 | 22.3 | 23.1 | 23.9 | 25.9 | 23.8 | 25.6 | 24.3 | 27.4 | 23.9 | 14.2 | 11.4 | 25.9 | 7.8 | 7.7 | 4.1 | 4.2 | 4.5 | 4.8 | 5.2 | 5.6 | 5.9 | 5.9 | 5.6 | 5.6 | 5.5 | 4.2 | 4.1 | 4.3 | 4.3 | 4.4 | 3.3 | 3.71 | 3.91 | 4.5 | 4.19 | 3.78 | 3.99 | 5.32 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19.393 | 4.807 | 4.264 | 4.975 | 5.208 | 5.431 | 7.99 | 3.188 | 5.923 | 5.761 | 3.123 | 6.451 | 8.902 | 8.834 | 7.202 | 0 | 9.462 | 7.739 | 7.98 | 0 | 9.273 | 10.849 | 5.577 | 3.113 | 6.407 | 6.53 | 4.661 | 2.478 | 6.823 | 6.941 | 7.25 | 3.152 | 8.189 | 6.483 | 5.364 | 3.457 | 6.716 | 5.587 | 6.522 | 2.353 | 9.218 | 5.924 | 2.139 | 3.636 | 0 | 0 | 0.221 | 2.242 | 0 | 0 | 0 | 0 | 0 | 0 | 1.098 | 1.223 | 1.094 | 1.53 | 2.865 | 1.457 | 0.083 | 0.082 | 0.101 | 0.472 | 2.211 | 0.636 | 0.049 | 0.107 | 0.511 | 0.548 | 0.51 | 0.55 | 0.631 | 0.194 | 1.733 | 1.774 | 2.718 | 22.919 | 25.181 | 2.01 | 28.651 | 27.322 | 25.101 | 28.272 | 6.467 | 3.134 | 5.395 | 7.017 | 3.37 | 3.672 | 4.699 | 7.72 | 7.293 | 7.624 | 2.76 | 5.37 | 2.463 | 3.256 | 3.536 | 4.132 | 2.1 | 2.4 | 2.3 | 2.8 | 4.5 | 6 | 5.2 | 4.8 | 8.5 | 7.2 | 3.7 | 1.1 | 2.2 | 2.5 | 1.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.3 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.04 | 0.1 | 0.1 | 0.2 | 0.03 | 0.05 | 0.04 | 0.09 | 0.06 | 0.13 | 0.15 | 0.24 |
Short Term Debt
| 1.327 | 3.277 | 2.544 | 3.311 | 4.869 | 3.235 | 5.893 | 4.817 | 1.959 | 3.203 | 2.989 | 3.481 | 1.029 | 0.988 | 0.602 | 0.76 | 1.062 | 1.326 | 1.5 | 1.557 | 1.386 | 1.403 | 2.252 | 1.178 | 0.372 | 0.507 | 0.591 | 0.738 | 0.541 | 0.496 | 0.538 | 0.664 | 1.09 | 4.245 | 4.221 | 1.721 | 4.198 | 4.104 | 2.053 | 3.524 | 6.03 | 5.406 | 4.305 | 3.988 | 5.19 | 5.537 | 6.26 | 10.883 | 4.833 | 3.655 | 1.459 | 3.091 | 2.362 | 0.921 | 5.472 | -2.555 | 2.574 | 4.301 | 5.725 | 6.19 | 4.73 | 4.004 | 0 | 0 | 0 | 0 | 0 | 2.335 | 2.003 | 2.148 | 1.853 | 1.305 | 79.302 | 78.89 | 76.525 | 73.787 | 1.765 | 70.835 | 6.334 | 8.094 | 9.55 | 10.117 | 13.209 | 16.096 | 18.395 | 52.282 | 17.53 | 14,787.024 | 40.919 | 37.269 | 35.404 | 30.579 | 28.633 | 32.279 | 3.732 | 10 | 9.965 | 9.972 | 3.418 | 2.133 | 9.6 | 9.5 | 7.6 | 5.1 | 10.3 | 11.1 | 6.3 | 2.2 | 2.1 | 0 | 1.8 | 0.9 | 1.8 | 3.2 | 3 | 1.4 | 1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 0.9 | 1 | 1.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.48 | 0.48 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
Tax Payables
| 0 | 0 | 0 | 0.626 | 0 | 0 | 0 | 0.22 | 0 | 0 | 0 | 0.226 | 0 | 0 | 0 | 0.831 | 0 | 0 | 0 | 0.113 | 0 | 0 | 0 | 0.293 | 0 | 0 | 0 | 0.342 | 0 | 0 | 0 | 0.935 | 0 | 0 | 0 | 1.421 | 0 | 0 | 0 | 1.156 | 0 | 0.022 | 1.293 | 0.966 | 1.157 | 0.307 | 0.461 | 0.552 | 0.504 | 0.847 | 0.722 | 0.327 | 0.336 | 0.441 | 0.088 | 0.198 | 0.146 | 0.126 | 0.023 | 0.026 | 0.137 | 0.137 | 0.062 | 0.062 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.3 | 0.497 | -15.992 | -14.616 | -16.323 | 0.279 | -12.213 | -11.903 | -12.897 | 0.407 | -8.902 | -8.834 | -7.202 | -0.393 | -9.462 | -7.739 | 0 | -0.274 | 0 | 0 | 0 | 0.6 | 0 | 0 | -4.661 | 0.102 | -6.823 | -6.941 | -7.25 | 3.594 | -8.189 | -6.483 | -5.364 | 0.108 | -6.716 | -5.587 | 0 | 0.503 | 0 | -5.924 | 0.005 | 0.05 | 0.191 | 1.517 | 0.862 | 0.552 | -0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0.313 | 0 | 0 | 0 | 0 | 0.137 | 0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.168 | 0 | -3.498 | 0.622 | 0 | 0.745 | 0.959 | 0.959 | 0.97 | 1.496 | 1.085 | 5.678 | 9.961 | 10.265 | 1.179 | 0.958 | 0.046 | 0.368 | 0.806 | 1.987 | 3.534 | 4.708 | 14.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.02 | 0 | -0.06 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 9.941 | 7.116 | 5.822 | 10.001 | 8.408 | 7.652 | 8.001 | 5.576 | 5.53 | 9.269 | 4.066 | 0 | -0.494 | -0.301 | 12.398 | -0.462 | -0.543 | -0.577 | 7.423 | -0.398 | -0.476 | 0.015 | 5.587 | 0.084 | 1.709 | 3.009 | 5.106 | 1.746 | 0.61 | 1.088 | 3.819 | 1.107 | 0.468 | 0.935 | 2.757 | 1.353 | 0.513 | 3.42 | 4.425 | 0.65 | -0.022 | 1.936 | 1.858 | 7.196 | 5.749 | 2.667 | 1.621 | 8.951 | -4.39 | -2.064 | 0.789 | -2.446 | -0.999 | 0 | -6.021 | 0 | 0 | 0 | 0 | 1.027 | 1.157 | 0.275 | -0.062 | 0 | 0 | 0.585 | 0.233 | 0 | 0 | 0 | 0 | 1.537 | 0.701 | 0 | 4.512 | 4.32 | 0 | 0 | 25.299 | 0 | 0 | 0 | 0.841 | 23.711 | 25.596 | 22.573 | -14,754.147 | 11.697 | 14.247 | 13.435 | 12.27 | 13.527 | 8.584 | 3.699 | 20.59 | 20.459 | 20.596 | 5.305 | 2.712 | 4.9 | 4 | 4.2 | 3.4 | 3.6 | 3.9 | 3 | 2.8 | 0 | 1.6 | 0.8 | 2.5 | 0.8 | 0.7 | 0.7 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.06 | 0.1 | 0.2 | 0.1 | 0.67 | 0.73 | 0.84 | 1.14 | 1.26 | 0.94 | 0.94 | 1.14 |
Total Current Liabilities
| 20.72 | 18.025 | 13.924 | 14.734 | 20.078 | 17.074 | 21.535 | 16.226 | 13.458 | 14.494 | 15.381 | 14.224 | 9.931 | 9.328 | 7.503 | 13.989 | 10.062 | 8.522 | 8.903 | 9.093 | 10.261 | 11.776 | 7.844 | 10.171 | 6.863 | 8.746 | 8.261 | 8.664 | 9.11 | 8.047 | 8.876 | 8.57 | 10.386 | 11.196 | 10.52 | 9.356 | 12.267 | 10.204 | 11.995 | 11.458 | 15.898 | 11.33 | 9.673 | 10.498 | 13.543 | 13.11 | 9.609 | 15.298 | 14.288 | 9.593 | 8.245 | 4.207 | 3.394 | 2.413 | 6.658 | 7.238 | 3.814 | 5.957 | 8.613 | 7.673 | 5.977 | 5.38 | 0.438 | 0.472 | 2.211 | 0.636 | 0.634 | 2.737 | 2.514 | 2.696 | 2.363 | 1.855 | 81.47 | 79.785 | 78.258 | 80.073 | 8.803 | 94.499 | 32.474 | 36.362 | 39.171 | 38.935 | 39.395 | 50.887 | 58.534 | 91.277 | 46.677 | 42.174 | 56.033 | 55.556 | 54.344 | 52.556 | 52.987 | 53.194 | 25.076 | 35.96 | 32.887 | 33.824 | 12.259 | 8.976 | 16.6 | 15.9 | 14.1 | 11.3 | 18.4 | 21 | 14.5 | 9.8 | 10.6 | 8.8 | 6.3 | 4.5 | 4.8 | 6.4 | 5.5 | 2.2 | 1.7 | 1.9 | 2 | 2.1 | 1.7 | 1.6 | 1.4 | 1.1 | 1.2 | 1.5 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 1.1 | 1.26 | 1.36 | 1.73 | 1.82 | 1.57 | 1.59 | 1.88 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.681 | 6.163 | 6.75 | 7.354 | 7.962 | 8.563 | 2.781 | 3.035 | 3.286 | 3.012 | 3.36 | 3.601 | 3.837 | 2.485 | 0.564 | 0.623 | 0.679 | 0.735 | 0.805 | 0.977 | 0.571 | 0.771 | 0.968 | 0.438 | 0.535 | 0.63 | 0.755 | 0.786 | 0 | 0.12 | 0.235 | 0.348 | 0.46 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.078 | 67.348 | 2.398 | 58.596 | 49.612 | 46.633 | 43.037 | 42.737 | 31.12 | 68.817 | 33.685 | 65.056 | 64.519 | 30.177 | 30.533 | 31.33 | 31.222 | 20.655 | 8.822 | 5.211 | 1.135 | 0.371 | 0.401 | 8.274 | 8.313 | 1 | 11.7 | 8.9 | 8.4 | 0 | 0 | 0.3 | 1.9 | 4.5 | 0.8 | 2.5 | 0.2 | 0.5 | 0.5 | 0.1 | 0.1 | 0.7 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | 1.2 | 1.1 | 0.7 | 0.8 | 0.9 | 1 | 1 | 1.08 | 1.17 | 1.32 | 1.35 | 0.76 | 1.3 | 1.54 | 2.68 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.584 | -0.584 | 0 | 0 | -0.512 | -0.512 | -0.512 | -0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.47 | -0.58 | -0.57 | 0 | -0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 2.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.584 | 0.584 | 0.584 | 0.584 | 0.512 | 0.512 | 0.512 | 0.512 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.068 | 0.055 | 0 | 0 | 0 | 0 | 1.662 | 1.838 | 0 | 0 | 0 | 0 | 0.735 | 2.158 | 1.976 | 1.772 | 0.877 | 1.786 | 2.674 | 2.592 | 2.472 | 3.737 | 3.484 | 5.975 | 3.548 | 4.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 1.253 | 0.894 | 0.282 | 1.556 | 0 | 0 | 0 | 0 | 0 | 0.001 | 6.356 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.417 | 1.667 | 2.917 | 4.167 | 1.586 | 1.346 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -2.1 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | 0.9 | 0.97 | 0.91 | 1.02 | 1.06 | 0.36 | 0.32 | 0.24 |
Total Non-Current Liabilities
| 1.681 | 6.163 | 6.75 | 9.578 | 7.962 | 8.563 | 2.781 | 3.035 | 3.286 | 3.012 | 3.36 | 3.601 | 3.837 | 2.485 | 0.564 | 0.623 | 0.747 | 0.79 | 0.805 | 0.977 | 1.155 | 1.355 | 3.214 | 2.86 | 1.047 | 1.142 | 1.267 | 1.298 | 1.695 | 3.238 | 3.171 | 3.08 | 2.297 | 2.746 | 3.634 | 6.052 | 3.432 | 4.697 | 4.444 | 6.935 | 3.548 | 4.198 | 0 | 0 | 0 | 0 | 0 | 0 | 14.215 | 9.481 | 8.128 | 3.946 | 3.142 | 2.05 | 6.57 | 7.04 | 3.668 | 5.831 | 8.59 | 7.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.402 | 0 | 0 | 0 | 1.751 | 0.35 | 1.253 | 0.894 | 1.36 | 68.904 | 2.398 | 58.596 | 49.612 | 46.633 | 43.037 | 42.738 | 37.476 | 68.817 | 33.685 | 65.056 | 64.518 | 30.177 | 30.533 | 31.33 | 31.222 | 20.655 | 8.822 | 5.627 | 2.802 | 3.287 | 4.568 | 9.861 | 9.659 | 1 | 11.7 | 8.8 | 8.4 | 0 | -0.1 | 0.4 | 2 | 4.5 | 0.8 | 2.5 | 0.3 | 0.4 | 0.5 | 0.1 | 0.46 | 0.7 | -1.5 | 0.7 | 0.7 | 1 | 1.1 | 1.3 | 1.6 | 1.3 | 1.2 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 1.98 | 2.14 | 2.23 | 2.37 | 1.82 | 1.66 | 1.86 | 2.92 |
Total Liabilities
| 22.401 | 24.188 | 20.674 | 24.312 | 28.04 | 25.637 | 24.316 | 19.261 | 16.744 | 17.506 | 18.741 | 17.825 | 13.768 | 11.813 | 8.067 | 14.612 | 10.809 | 9.312 | 9.708 | 10.07 | 11.416 | 13.131 | 11.058 | 13.031 | 7.91 | 9.888 | 9.528 | 9.962 | 10.805 | 11.285 | 12.047 | 11.65 | 12.683 | 13.942 | 14.154 | 15.408 | 15.699 | 14.901 | 16.439 | 18.393 | 19.446 | 15.528 | 9.673 | 10.498 | 13.543 | 13.11 | 9.609 | 15.298 | 14.288 | 9.593 | 8.245 | 4.207 | 3.394 | 2.413 | 6.658 | 7.238 | 3.814 | 5.957 | 8.613 | 7.673 | 5.977 | 5.38 | 0.438 | 0.472 | 2.211 | 0.636 | 0.634 | 2.737 | 2.514 | 2.696 | 2.363 | 1.855 | 81.82 | 81.038 | 79.152 | 81.433 | 77.707 | 96.897 | 91.07 | 85.974 | 85.804 | 81.972 | 82.133 | 88.363 | 127.351 | 124.962 | 111.733 | 106.692 | 86.21 | 86.089 | 85.675 | 83.778 | 73.642 | 62.016 | 30.704 | 38.762 | 36.175 | 38.392 | 22.12 | 18.634 | 17.6 | 27.6 | 22.9 | 19.7 | 18.4 | 20.9 | 14.9 | 11.8 | 15.1 | 9.6 | 8.8 | 4.8 | 5.2 | 6.9 | 5.6 | 2.2 | 2.4 | 0.4 | 2.7 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.5 | 2.7 | 1.5 | 1.4 | 1.6 | 1.6 | 1.6 | 3.08 | 3.4 | 3.59 | 4.1 | 3.64 | 3.23 | 3.45 | 4.8 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.1 | 0.1 | 0.244 | 11.994 | 12.052 | 13.475 | 14.574 | 16.3 | 16.3 | 0.4 | 0.4 | 10 | 0.8 | 1 | 1.2 | 2.3 | 2.5 | 2.5 | 2.5 | 2.5 | 0.1 | 1.7 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.373 | 0.373 | 0.373 | 0.372 | 0.372 | 0.371 | 0.371 | 0.369 | 0.369 | 0.367 | 0.367 | 0.366 | 0.366 | 0.363 | 0.357 | 0.353 | 0.298 | 0.295 | 0.294 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.285 | 0.282 | 0.282 | 0.282 | 0.282 | 0.282 | 0.282 | 0.282 | 0.29 | 0.29 | 0.29 | 0.29 | 0.281 | 0.281 | 0.271 | 0.271 | 0.27 | 0.269 | 0.259 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.231 | 0.231 | 0.231 | 0.231 | 0.231 | 0.231 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.192 | 0.817 | 0.817 | 0.817 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.788 | 0.666 | 0.197 | 0.197 | 0.194 | 0.187 | 0.169 | 0.2 | 0.2 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.11 | 8.75 | 17.61 | 2.49 | 0.07 | 0.07 | 0.06 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Retained Earnings
| -227.641 | -228.73 | -231.227 | -233.026 | -237.916 | -239.893 | -242.672 | -245.27 | -255.24 | -257.54 | -260.118 | -260.763 | -261.723 | -262.197 | -262.784 | -263.816 | -270.133 | -271.397 | -273.436 | -273.474 | -274.051 | -275.267 | -276.761 | -277.373 | -277.781 | -278.15 | -279.835 | -281.124 | -280.737 | -280.82 | -280.62 | -280.875 | -280.576 | -280.205 | -280.829 | -280.889 | -275.385 | -271.748 | -271.055 | -270.468 | -270.297 | -270.109 | -269.525 | -243.954 | -239.208 | -238.948 | -238.205 | -237.558 | -236.776 | -235.776 | -235.355 | -235.745 | -261.869 | -262.729 | -266.269 | -266.458 | -269.266 | -269.915 | -271.064 | -271.287 | -270.374 | -270.253 | -270.365 | -270.023 | -269.738 | -273.75 | -274.055 | -275.85 | -276.59 | -276.215 | -275.832 | -275.205 | -270.893 | -269.137 | -266.344 | -267.302 | -263.259 | -265.029 | -256.921 | -248.813 | -242.342 | -235.451 | -220.028 | -220.622 | -216.166 | -212.909 | -193.718 | -190.796 | -182.606 | -179.244 | -172.367 | -166.764 | -152.279 | -131.146 | -126.307 | -135.902 | -126.76 | -119.885 | -113.986 | -109.954 | -104.5 | -98.2 | -92.2 | -84.9 | -80.2 | -75.2 | -64.3 | -57 | -45.9 | -35.9 | -31 | -27.1 | 17.8 | 0.4 | -0.03 | -4.1 | -0.7 | -0.5 | -0.4 | -3.5 | 0.3 | 0.5 | 0.5 | -2.8 | 0.4 | 0.2 | 2.2 | -2.8 | 0.2 | -2.5 | 0 | -2.85 | -2.69 | -2.68 | -2.59 | -2.45 | -2.43 | -2.43 | -2.45 |
Accumulated Other Comprehensive Income/Loss
| -293.395 | -0.006 | 0 | -0.372 | -0.006 | -0.006 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.077 | -0.077 | -0.077 | -0.077 | -0.077 | -0.077 | -0.077 | -0.077 | -0.077 | -0.071 | -0.075 | -0.075 | -0.075 | -0.074 | -0.072 | -0.071 | -0.067 | -0.059 | -0.062 | -0.054 | -0.059 | -0.063 | -0.064 | -0.034 | -0.035 | -0.028 | -0.05 | -0.044 | -0.02 | -0.016 | -0.014 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.73 | 0 | -0.01 | 0 | 0 | 1.346 | 0 | 0 | 0 | 0 | 0 | -0.577 | 0.001 | -0.007 | 0 | -0.005 | -0.03 | -0.099 | -11.974 | -0.051 | -0.173 | -0.362 | -0.499 | -0.5 | -0.8 | -2.28 | -2.44 | -2.54 | -2.98 | -3.96 | -4.58 | -9.82 | -8.4 | -2.89 | -0.54 | -2.22 | -2.05 | -1.91 | -1.74 | -1.68 | -1.58 | -1.49 | -1.4 | -1.29 | -1.19 | -1.09 | -0.99 | -0.94 | -0.85 | -0.78 | -1.98 | -1.9 | -1.87 | -1.78 | -2.85 | -2.76 | -3.74 | -3.6 | -4.1 | -4.03 | -3.9 | -4.69 |
Other Total Stockholders Equity
| 880.179 | 294.164 | 293.88 | 293.728 | 293.936 | 293.761 | 293.528 | 293.194 | 293.137 | 293.14 | 293.112 | 293.03 | 292.935 | 292.811 | 293.343 | 293.4 | 285.863 | 285.286 | 285.171 | 285.099 | 284.961 | 284.898 | 284.822 | 284.751 | 284.681 | 284.608 | 284.457 | 284.396 | 284.336 | 284.282 | 284.22 | 284.149 | 284.121 | 284.107 | 284.085 | 284.046 | 284.005 | 283.964 | 283.811 | 283.691 | 283.57 | 283.452 | 283.33 | 283.207 | 283.084 | 283.618 | 283.441 | 283.281 | 283.124 | 281.916 | 281.602 | 278.408 | 278.288 | 278.162 | 277.452 | 275.641 | 274.749 | 274.741 | 274.724 | 274.706 | 274.688 | 274.672 | 274.654 | 274.761 | 274.741 | 274.723 | 274.695 | 274.672 | 274.636 | 274.592 | 274.549 | 274.505 | 190.482 | 190.027 | 189.59 | 189.36 | 188.872 | -77,374.971 | -69,648.079 | -61,914.187 | 184.146 | 183.581 | 171.193 | 182.879 | 129.618 | 129.618 | 129.553 | -89,514.796 | 129.701 | 128.942 | 128.949 | -226,533.043 | 128.857 | 127.494 | 114.264 | 118.596 | 106.553 | 105.756 | 103.378 | 98.734 | 96.9 | 77.2 | 94.14 | 89.8 | 80.11 | 80.15 | 77.84 | 72.77 | 56.67 | 38.19 | 34 | 31.37 | 2.25 | 2.09 | 0 | 5.23 | 0 | 3.67 | 0 | 4.69 | 0 | 0 | 0 | 4.18 | 1.03 | 0 | -1.33 | 4.87 | 3.99 | 4.56 | 3.87 | 5.92 | 5.75 | 6.73 | 6.59 | 7.09 | 6.99 | 6.86 | 7.66 |
Total Shareholders Equity
| 66.127 | 65.813 | 63.032 | 61.08 | 56.398 | 54.245 | 51.233 | 48.299 | 38.272 | 35.973 | 33.367 | 32.639 | 31.584 | 30.983 | 30.922 | 29.943 | 15.957 | 14.113 | 11.958 | 11.847 | 11.132 | 9.853 | 8.283 | 7.6 | 7.122 | 6.686 | 4.838 | 3.488 | 3.815 | 3.679 | 3.819 | 3.494 | 3.769 | 4.134 | 3.485 | 3.394 | 8.852 | 12.444 | 12.98 | 13.477 | 13.526 | 13.603 | 14.043 | 39.497 | 44.144 | 44.95 | 45.518 | 46.012 | 46.644 | 46.427 | 46.534 | 42.94 | 16.696 | 15.709 | 11.458 | 9.448 | 5.716 | 5.059 | 3.893 | 3.652 | 4.547 | 4.652 | 4.522 | 4.971 | 5.236 | 1.206 | 0.877 | -0.941 | -1.717 | -1.386 | -1.046 | -0.469 | -80.213 | -78.912 | -76.556 | -77.943 | -74.29 | -77.442 | -69.707 | -61.965 | -58.19 | -51.672 | -47.293 | -49.309 | -85.725 | -82.468 | -63.342 | -60.419 | -52.659 | -49.479 | -42.601 | -36.998 | -22.603 | -2.793 | -11.376 | -28.839 | -8.067 | -2.056 | 2.692 | 3.024 | 8.4 | -5.3 | 0.2 | 4.2 | 7.5 | 2.9 | 10.7 | 12.5 | 12 | 14 | 5.1 | 6.3 | 20.4 | 0.6 | 1.7 | 1.5 | 1.4 | 3.7 | 1.7 | 2 | 2.5 | 2.7 | 2.7 | 2.6 | 2.7 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.1 | 0.23 | 0.31 | 0.32 | 0.41 | 0.55 | 0.54 | 0.54 | 0.53 |
Total Equity
| 66.127 | 65.813 | 63.032 | 61.08 | 56.398 | 54.245 | 51.233 | 48.299 | 38.272 | 35.973 | 33.367 | 32.639 | 31.584 | 30.983 | 30.922 | 29.943 | 15.957 | 14.113 | 11.958 | 11.847 | 11.132 | 9.853 | 8.283 | 7.6 | 7.122 | 6.686 | 4.838 | 3.488 | 3.815 | 3.679 | 3.819 | 3.494 | 3.769 | 4.134 | 3.485 | 3.394 | 8.852 | 12.444 | 12.98 | 13.477 | 13.526 | 13.603 | 14.043 | 39.497 | 44.144 | 44.95 | 45.518 | 46.012 | 46.644 | 46.427 | 46.534 | 42.94 | 16.696 | 15.709 | 11.458 | 9.448 | 7.008 | 6.068 | 4.351 | 3.954 | 4.812 | 4.853 | 4.468 | 4.971 | 5.236 | 1.206 | 0.877 | -0.941 | -1.717 | -1.386 | -1.046 | -0.469 | -80.213 | -78.912 | -76.556 | -77.943 | -74.29 | -77.442 | -69.707 | -61.965 | -58.19 | -51.672 | -47.293 | -49.309 | -85.725 | -82.468 | -63.342 | -60.419 | -52.659 | -49.479 | -42.601 | -36.998 | -22.603 | -2.793 | -11.376 | -17.104 | -8.067 | -2.056 | 2.692 | 3.024 | 8.4 | -5.3 | 0.2 | 4.2 | 7.5 | 2.9 | 10.7 | 12.5 | 12.3 | 14.3 | 5.4 | 6.6 | 20.7 | 0.9 | 2.1 | 1.9 | 1.8 | 4.1 | 2.1 | 2.4 | 2.9 | 3.2 | 3.2 | 2.9 | 3.1 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 0.23 | 0.31 | 0.32 | 0.41 | 0.55 | 0.54 | 0.54 | 0.53 |
Total Liabilities & Shareholders Equity
| 88.528 | 90.001 | 83.706 | 85.392 | 84.438 | 79.882 | 75.549 | 67.56 | 55.016 | 53.479 | 52.108 | 50.464 | 45.352 | 42.796 | 38.989 | 44.555 | 26.766 | 23.425 | 21.666 | 21.917 | 22.548 | 22.984 | 19.341 | 20.631 | 15.032 | 16.574 | 14.366 | 13.45 | 14.62 | 14.964 | 15.866 | 15.144 | 16.452 | 18.076 | 17.639 | 18.802 | 24.551 | 27.345 | 29.419 | 31.87 | 32.972 | 29.131 | 23.716 | 49.995 | 57.687 | 58.06 | 55.127 | 61.31 | 60.932 | 56.02 | 54.779 | 47.147 | 20.09 | 18.122 | 18.116 | 16.686 | 10.822 | 12.025 | 12.964 | 11.627 | 10.789 | 10.233 | 4.906 | 5.443 | 7.447 | 1.842 | 1.511 | 1.796 | 0.797 | 1.31 | 1.317 | 1.386 | 1.607 | 2.126 | 2.596 | 3.49 | 3.417 | 19.455 | 21.363 | 24.009 | 27.614 | 30.3 | 34.84 | 39.054 | 41.626 | 42.494 | 48.391 | 46.273 | 33.551 | 36.61 | 43.074 | 46.78 | 51.039 | 59.223 | 19.328 | 21.657 | 28.107 | 36.336 | 24.812 | 21.658 | 26 | 22.3 | 23.1 | 23.9 | 25.9 | 23.8 | 25.6 | 24.3 | 27.4 | 23.9 | 14.2 | 11.4 | 25.9 | 7.8 | 7.7 | 4.1 | 4.2 | 4.5 | 4.8 | 5.2 | 5.6 | 5.9 | 5.9 | 5.6 | 5.6 | 5.5 | 4.2 | 4.1 | 4.3 | 4.3 | 4.4 | 3.31 | 3.71 | 3.91 | 4.51 | 4.19 | 3.77 | 3.99 | 5.33 |