Harte Hanks, Inc.
NASDAQ:HHS
5.3 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.944 | 10.974 | 11.964 | 18.364 | 13.288 | 13.364 | 13.118 | 10.364 | 6.907 | 10.57 | 9.652 | 11.911 | 16.044 | 19.291 | 24.913 | 29.408 | 29.296 | 30.083 | 23.462 | 28.104 | 31.738 | 39 | 20.942 | 20.882 | 10.378 | 20.213 | 22.846 | 8.397 | 11.403 | 13.074 | 43.642 | 46.005 | 6.883 | 12.901 | 11.676 | 17.613 | 24.743 | 31.215 | 33.181 | 56.749 | 67.234 | 77.022 | 84.539 | 88.747 | 76.761 | 63.875 | 61.011 | 49.648 | 35.815 | 34.407 | 30.367 | 86.778 | 71.794 | 47.86 | 63.112 | 85.996 | 76.305 | 83.833 | 100.464 | 86.598 | 83.036 | 74.938 | 49.715 | 30.161 | 22.017 | 22.982 | 27.626 | 22.847 | 27.037 | 33.955 | 46.222 | 38.27 | 35.291 | 26.928 | 17.354 | 24.561 | 18.541 | 25.474 | 38.282 | 38.807 | 19.135 | 29.697 | 33.16 | 32.151 | 29.745 | 21.601 | 31.494 | 25.026 | 20.13 | 17.023 | 27.487 | 30.468 | 20.022 | 17.514 | 21.504 | 22.928 | 40.585 | 43.974 | 44.743 | 35.2 | 124 | 37.5 | 32.6 | 30.4 | 59.3 | 57.6 | 62.7 | 83.7 | 14.1 | 14.2 | 11.1 | 12 | 15.9 | 17.7 | 9.9 | 6.7 | 7.4 | 5.8 | 4 | 4.4 | 6 | 4.8 | 3.1 | 4.4 | 4.5 | 4.1 | 4.1 | 3.3 | 4 | 2.6 | 3.1 |
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 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.944 | 10.974 | 11.964 | 18.364 | 13.288 | 13.364 | 13.118 | 10.364 | 6.907 | 10.57 | 9.652 | 11.911 | 16.044 | 19.291 | 24.913 | 29.408 | 29.296 | 30.083 | 23.462 | 28.104 | 31.738 | 39 | 20.942 | 20.882 | 10.378 | 20.213 | 22.846 | 8.397 | 11.403 | 13.074 | 43.642 | 46.005 | 6.883 | 12.901 | 11.676 | 17.613 | 24.743 | 31.215 | 33.181 | 56.749 | 67.234 | 77.022 | 84.539 | 88.747 | 76.761 | 63.875 | 61.011 | 49.648 | 35.815 | 34.407 | 30.367 | 86.778 | 71.794 | 47.86 | 63.112 | 85.996 | 76.305 | 83.833 | 100.464 | 86.598 | 83.036 | 74.938 | 49.715 | 30.161 | 22.017 | 22.982 | 27.626 | 22.847 | 27.037 | 33.955 | 46.222 | 38.27 | 35.291 | 26.928 | 17.354 | 24.561 | 18.541 | 25.474 | 38.282 | 38.807 | 19.135 | 29.697 | 33.16 | 32.151 | 29.745 | 21.601 | 31.494 | 25.026 | 20.13 | 17.023 | 27.487 | 30.468 | 20.022 | 17.514 | 21.504 | 22.928 | 40.585 | 43.974 | 44.743 | 35.2 | 126.4 | 37.5 | 32.6 | 30.4 | 59.3 | 57.6 | 62.7 | 83.7 | 14.1 | 14.2 | 11.1 | 12 | 15.9 | 17.7 | 9.9 | 6.7 | 7.4 | 5.8 | 4 | 4.4 | 6 | 4.8 | 3.1 | 4.4 | 4.5 | 4.1 | 4.1 | 3.3 | 4 | 2.6 | 3.1 |
Net Receivables
| 42.535 | 38.683 | 41.056 | 42.248 | 44.086 | 44.589 | 44.45 | 47.902 | 52.723 | 50.388 | 57.009 | 49.807 | 52.907 | 48.073 | 45.731 | 42.146 | 46.406 | 39.265 | 36.784 | 39.777 | 41.563 | 42.01 | 48.856 | 56.602 | 54.049 | 54.789 | 56.617 | 81.397 | 90.687 | 81.436 | 77.892 | 88.813 | 77.779 | 75.585 | 93.142 | 103.758 | 112.562 | 105.724 | 110.408 | 125.295 | 107.867 | 114.94 | 110.178 | 120.122 | 113.963 | 131.498 | 126.579 | 127.752 | 140.089 | 129.586 | 133.76 | 154.333 | 147.632 | 147.166 | 142.916 | 151.006 | 149.812 | 133.469 | 129.354 | 140.062 | 129.148 | 131.887 | 144.024 | 169.418 | 179.867 | 183.403 | 171.497 | 199.222 | 183.688 | 170.749 | 174.502 | 189.444 | 182.785 | 171.152 | 168.422 | 184.537 | 170.287 | 170.625 | 169.886 | 168.755 | 181.579 | 151.773 | 145.9 | 152.703 | 144.294 | 133.459 | 127.427 | 137.679 | 138.801 | 134.143 | 127.949 | 138.409 | 145.701 | 145.657 | 150.551 | 179.838 | 162.283 | 152.695 | 148.343 | 154 | 135.5 | 129.8 | 126.7 | 127.5 | 114.2 | 115.7 | 109.4 | 109.3 | 112.7 | 99.4 | 95.5 | 87.5 | 87.5 | 82 | 64.2 | 70 | 68.7 | 68.5 | 64.6 | 70.9 | 63.9 | 61.6 | 56.5 | 61.1 | 57.9 | 55.3 | 49.6 | 56.1 | 50.1 | 42 | 40.8 |
Inventory
| 0 | 0 | 0 | 0 | 2.722 | 3.339 | 3.385 | 2.19 | 4.178 | 0 | 11.964 | 12.626 | 12.573 | 14.2 | 0.042 | 0.046 | 0.054 | 0.377 | 0.407 | 0.354 | 0.407 | 0.409 | 0.386 | 0.448 | 0.527 | 0.462 | 0.473 | 0.587 | 0.796 | 0.779 | 0.869 | 0.838 | 1.021 | 1.241 | 1.122 | 0.963 | 1.245 | 1.094 | 1.231 | 1.235 | 1.54 | 1.468 | 1.32 | 1.286 | 1.245 | 4.353 | 4.975 | 5.067 | 6.14 | 5.881 | 6.108 | 7.11 | 6.957 | 7.578 | 8.593 | 7.324 | 5.854 | 6.003 | 5.771 | 4.846 | 5.082 | 5.09 | 5.799 | 7.481 | 7.749 | 6.853 | 5.901 | 6.007 | 6.814 | 7.149 | 7.378 | 7.956 | 9.247 | 9.479 | 9.166 | 7.947 | 7.373 | 6.893 | 5.297 | 6.086 | 5.793 | 4.965 | 5.299 | 5.213 | 4.827 | 5.407 | 5.226 | 5.299 | 5.144 | 5.632 | 4.985 | 5.835 | 5.876 | 6.001 | 6.933 | 6.26 | 6.262 | 6.314 | 5.723 | 7.1 | 5.8 | 4.1 | 4.4 | 6.5 | 5.4 | 6.1 | 7.1 | 7.7 | 12.7 | 12.2 | 12.5 | 13.7 | 15.4 | 21.6 | 22.6 | 21.3 | 20.5 | 17.2 | 15.9 | 13.5 | 12 | 10 | 6.6 | 8 | 8.1 | 8.3 | 9.1 | 8 | 8.2 | 8 | 8.4 |
Other Current Assets
| 5.344 | 5.38 | 5.25 | 4.601 | 4.821 | 5.997 | 4.611 | 8.045 | 20.994 | 22.92 | 13.193 | 13.657 | 13.527 | 15.105 | 13.204 | 14.638 | 15.889 | 23.783 | 21.986 | 11.066 | 5.081 | 6.132 | 22.68 | 27.06 | 22.181 | 21.034 | 21.469 | 12.825 | 18.632 | 18.858 | 10.758 | 13.773 | 182.253 | 184.909 | 19.517 | 185.733 | 22.287 | 23.379 | 23.266 | 18.138 | 24.534 | 26.673 | 28.18 | 29.15 | 31.136 | 28.268 | 29.833 | 27.099 | 23.472 | 25.958 | 25.479 | 24.847 | 22.065 | 24.901 | 25.524 | 24.137 | 26.101 | 26.353 | 27.779 | 25.093 | 26.586 | 27.54 | 32.323 | 34.143 | 39.032 | 41.371 | 39.349 | 37.604 | 43.244 | 40.463 | 42.866 | 44.305 | 45.181 | 42.591 | 42.797 | 36.659 | 40.11 | 37.752 | 40.424 | 36.849 | 32.736 | 30.606 | 31.684 | 27.23 | 31.241 | 28.074 | 28.527 | 30.608 | 29.124 | 29.276 | 27.488 | 28.095 | 26.824 | 26.977 | 26.679 | 26.847 | 24.666 | 24.835 | 26.009 | 23.8 | 28 | 110.3 | 172.6 | 161.4 | 154.1 | 195 | 193.6 | 412.4 | 27.5 | 22.5 | 22.3 | 39.9 | 18.3 | 17.8 | 17.1 | 15.2 | 17.7 | 16.7 | 17.6 | 16.8 | 16.3 | 15.8 | 16.4 | 13.8 | 17.4 | 13.3 | 17 | 14.5 | 16.5 | 16.1 | 19.2 |
Total Current Assets
| 53.823 | 55.037 | 57.77 | 65.213 | 62.195 | 63.95 | 62.179 | 66.311 | 80.624 | 83.878 | 79.854 | 75.375 | 82.478 | 82.469 | 83.89 | 86.238 | 91.645 | 93.508 | 82.639 | 79.301 | 78.789 | 87.551 | 92.864 | 104.992 | 87.135 | 96.498 | 101.405 | 103.206 | 121.518 | 114.147 | 133.161 | 149.429 | 267.936 | 274.636 | 125.457 | 151.706 | 160.837 | 161.412 | 168.086 | 206.494 | 201.175 | 220.103 | 224.217 | 239.305 | 223.105 | 227.994 | 222.398 | 225.5 | 205.516 | 195.832 | 195.714 | 275.517 | 248.448 | 227.505 | 240.145 | 268.463 | 258.072 | 249.658 | 263.368 | 256.599 | 243.852 | 239.455 | 231.861 | 241.203 | 248.665 | 254.609 | 244.373 | 265.68 | 260.783 | 252.316 | 270.968 | 279.975 | 272.504 | 250.15 | 237.739 | 253.704 | 236.311 | 240.744 | 253.889 | 250.497 | 239.243 | 217.041 | 216.043 | 217.297 | 210.107 | 188.541 | 192.674 | 198.612 | 193.199 | 186.074 | 187.909 | 202.807 | 198.423 | 196.149 | 205.667 | 235.873 | 233.796 | 227.818 | 224.818 | 220.1 | 295.7 | 281.7 | 336.3 | 325.8 | 333 | 374.4 | 372.8 | 613.1 | 167 | 148.3 | 141.4 | 153.1 | 137.1 | 139.1 | 113.8 | 113.2 | 114.3 | 108.2 | 102.1 | 105.6 | 98.2 | 92.2 | 82.6 | 87.3 | 87.9 | 81 | 79.8 | 81.9 | 78.8 | 68.7 | 71.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 32.236 | 32.326 | 32.919 | 34.272 | 26.052 | 27.745 | 29.293 | 29.692 | 28.714 | 28.31 | 28.875 | 29.889 | 27.519 | 28.599 | 30.141 | 30.628 | 19.488 | 22.079 | 28.118 | 27.14 | 29.464 | 34.09 | 35.129 | 13.592 | 13.634 | 18.762 | 19.995 | 21.787 | 21.078 | 21.633 | 22.111 | 23.924 | 25.908 | 27.828 | 35.165 | 33.913 | 34.124 | 35.373 | 36.389 | 36.913 | 36.008 | 37.988 | 39.429 | 40.711 | 41.392 | 57.887 | 57.646 | 61.971 | 63.535 | 65.497 | 68.954 | 71.583 | 73.105 | 73.381 | 71.637 | 72.659 | 73.73 | 74.004 | 75.775 | 78.399 | 82.997 | 86.13 | 90.744 | 97.433 | 103.091 | 107.75 | 111.069 | 112.354 | 112.219 | 113.735 | 115.369 | 116.591 | 118.484 | 117.117 | 115.929 | 112.911 | 115.552 | 117.808 | 114.198 | 113.77 | 104.651 | 105.408 | 105.562 | 97.747 | 97.766 | 95.819 | 94.298 | 94.154 | 96.78 | 99.632 | 104.415 | 109.428 | 110.55 | 114.127 | 113.362 | 112.065 | 110.553 | 112.73 | 109.294 | 106.3 | 102.8 | 101.3 | 93.7 | 92.3 | 92.7 | 88.3 | 87.8 | 89.4 | 84.3 | 77.5 | 115.1 | 112.9 | 109.4 | 106 | 88.8 | 87.9 | 87.9 | 86.4 | 84.7 | 91.3 | 91.8 | 91.9 | 90.9 | 90.8 | 90.4 | 84.6 | 79.9 | 76.2 | 77.9 | 80 | 81.5 |
Goodwill
| 1.926 | 1.926 | 1.926 | 1.926 | 2.426 | 2.398 | 2.398 | 2.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.51 | 34.51 | 34.51 | 34.51 | 73.179 | 73.179 | 222.452 | 218.972 | 218.972 | 428.909 | 440.008 | 398.164 | 398.164 | 398.164 | 398.164 | 398.164 | 398.164 | 408.715 | 408.715 | 408.715 | 408.715 | 408.715 | 565.651 | 565.651 | 565.651 | 565.651 | 565.651 | 565.651 | 565.895 | 552.886 | 552.886 | 552.886 | 552.886 | 552.886 | 552.889 | 552.877 | 552.84 | 552.925 | 552.978 | 543.583 | 545.449 | 544.848 | 544.809 | 545.347 | 544.833 | 503.041 | 502.75 | 502.75 | 502.748 | 501.012 | 459.491 | 458.171 | 448.762 | 448.525 | 446.956 | 437.156 | 437.159 | 437.16 | 437.141 | 0 | 0 | 437.308 | 434.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.28 | 2.46 | 2.64 | 2.82 | 3 | 3.18 | 3.36 | 3.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.589 | 2.758 | 2.927 | 3.097 | 3.302 | 3.507 | 3.713 | 3.918 | 4.123 | 4.328 | 4.536 | 7.009 | 2.277 | 2.283 | 2.29 | 2.296 | 2.303 | 2.344 | 5.149 | 5.204 | 5.259 | 5.978 | 6.181 | 14.785 | 14.989 | 15.199 | 15.368 | 15.578 | 15.788 | 15.544 | 15.745 | 15.97 | 16.277 | 16.63 | 17.083 | 17.536 | 17.989 | 18.727 | 19.464 | 20.202 | 20.939 | 21.773 | 22.566 | 23.418 | 23.448 | 24.146 | 16.748 | 16.307 | 519.419 | 519.863 | 518.583 | 461.408 | 460.238 | 450.979 | 450.892 | 449.473 | 439.823 | 439.976 | 440.127 | 440.258 | 440.067 | 440.193 | 3.567 | 3.717 | 438.325 | 426.145 | 430.532 | 434.983 | 439.148 | 408.32 | 412.079 | 406.04 | 409.8 | 309 | 310.2 | 289.2 | 290.8 | 254.9 | 244.6 | 250.7 | 250.4 | 244 | 144.7 | 321.1 | 319.3 | 293.3 | 293.9 | 269.2 | 271.5 | 273.8 | 276.1 | 278.4 | 290.3 | 285.6 | 288 | 290.3 | 292.9 | 294.5 | 295.8 | 344.5 | 347.1 | 348.4 | 351.1 | 353.8 |
Goodwill and Intangible Assets
| 4.206 | 4.386 | 4.566 | 4.746 | 5.426 | 5.578 | 5.758 | 5.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.589 | 37.268 | 37.437 | 37.607 | 37.812 | 76.686 | 76.892 | 226.37 | 223.095 | 223.3 | 433.445 | 447.017 | 400.441 | 400.447 | 400.454 | 400.46 | 400.467 | 400.508 | 413.864 | 413.919 | 413.974 | 414.693 | 414.896 | 580.436 | 580.64 | 580.85 | 581.019 | 581.229 | 581.439 | 581.439 | 568.631 | 568.856 | 569.163 | 569.516 | 569.969 | 570.425 | 570.866 | 571.567 | 572.389 | 573.18 | 564.522 | 567.222 | 567.414 | 568.227 | 568.795 | 568.979 | 519.789 | 519.057 | 519.419 | 519.863 | 518.583 | 461.408 | 460.238 | 450.979 | 450.892 | 449.473 | 439.823 | 439.976 | 440.127 | 440.258 | 440.067 | 440.193 | 440.875 | 438.416 | 438.325 | 426.145 | 430.532 | 434.983 | 439.148 | 408.32 | 412.079 | 406.04 | 409.8 | 309 | 310.2 | 289.2 | 290.8 | 254.9 | 244.6 | 250.7 | 250.4 | 244 | 144.7 | 321.1 | 319.3 | 293.3 | 293.9 | 269.2 | 271.5 | 273.8 | 276.1 | 278.4 | 290.3 | 285.6 | 288 | 290.3 | 292.9 | 294.5 | 295.8 | 344.5 | 347.1 | 348.4 | 351.1 | 353.8 |
Long Term Investments
| 0 | 0 | -21.672 | 0.5 | -21.242 | -21.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.701 | -3.962 | -4.832 | -2.055 | -4.942 | -5.9 | -6.03 | 0 | -8.083 | -8.206 | -7.052 | 0 | -7.652 | -7.604 | -7.594 | -9.59 | -6.769 | -6.495 | -8.256 | -8.911 | -9.61 | -9.807 | -10.02 | -9.905 | -10.021 | -10.518 | -12.615 | 0 | -12.082 | -12.629 | -13.467 | 0 | -14.439 | -14.83 | -14.318 | 0 | -16.559 | -14.528 | -14.332 | 0 | -14.972 | -15.665 | -14.513 | 0 | -8.813 | -9.063 | -8.854 | 0 | -8.872 | -7.475 | -7.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.128 | 17.131 | 17.106 | 25.586 | 15.816 | 15.944 | 16.083 | 16.306 | 0 | 0 | 0 | 6.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.603 | 4.691 | 4.756 | 3 | 4.701 | 3.962 | 4.832 | 2.055 | 4.942 | 5.9 | 6.03 | 0 | 8.083 | 8.206 | 7.052 | 0 | 7.652 | 7.604 | 7.594 | 9.59 | 6.769 | 6.495 | 8.256 | 8.911 | 9.61 | 9.807 | 10.02 | 9.905 | 10.021 | 10.518 | 12.615 | 0 | 12.082 | 12.629 | 13.467 | 0 | 14.439 | 14.83 | 14.318 | 0 | 16.559 | 14.528 | 14.332 | 0 | 14.972 | 15.665 | 14.513 | 0 | 8.813 | 9.063 | 8.854 | 0 | 8.872 | 7.475 | 7.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.734 | 0.853 | 22.755 | 0.758 | 22.565 | 22.965 | 1.57 | 1.737 | 1.795 | 1.972 | 2.385 | -3.611 | 2.467 | 2.629 | 2.831 | 2.632 | 3.529 | 3.595 | 3.447 | 3.761 | 3.897 | 4.605 | 5.588 | 6.591 | 5.32 | 4.724 | 4.158 | 3.23 | 2.877 | 2.984 | 2.841 | 2.272 | 2.651 | 2.37 | 2.67 | 2.907 | 3.554 | 3.382 | 3.569 | 3.351 | 3.565 | 3.966 | 4.786 | 5.053 | 5.004 | 5.69 | 5.018 | 4.767 | 4.789 | 5.461 | 5.595 | 4.774 | 4.63 | 3.998 | 4.362 | 4.319 | 4.655 | 3.93 | 4.32 | 3.99 | 4.082 | 3.954 | 4.1 | 4.064 | 10.193 | 10.271 | 10.206 | 9.37 | 11.636 | 11.083 | 3.793 | 3.924 | 4.526 | 3.253 | 3.382 | 3.629 | 3.69 | 3.441 | 3.402 | 3.848 | 3.815 | 3.984 | 3.762 | 4.263 | 4.225 | 3.519 | 3.643 | 3.899 | 20.046 | 20.519 | 20.138 | 20.489 | 19.383 | 19.269 | 19.588 | 20.019 | 20.707 | 24.253 | 37.65 | 33.2 | 12.6 | 10.1 | 6.8 | 6.3 | 2.2 | 7.2 | 2.3 | 2 | 210.4 | 210.7 | 6.1 | 7 | 6.9 | 7.6 | 5.5 | 5.1 | 5.9 | 6.3 | 6.5 | 9.7 | 8.8 | 8.4 | 8.3 | 7.9 | 9.8 | 11.1 | 8.5 | 10.3 | 9.7 | 9.6 | 10 |
Total Non-Current Assets
| 54.304 | 54.696 | 55.674 | 65.862 | 48.617 | 50.71 | 52.704 | 53.673 | 30.509 | 30.282 | 31.26 | 32.486 | 29.986 | 31.228 | 32.972 | 33.26 | 23.017 | 25.674 | 31.565 | 30.901 | 33.361 | 38.695 | 40.717 | 20.183 | 18.954 | 23.486 | 24.153 | 27.606 | 61.223 | 62.054 | 62.559 | 64.008 | 110.848 | 111.781 | 268.961 | 262.915 | 260.978 | 472.2 | 486.975 | 440.705 | 440.02 | 442.408 | 444.675 | 446.231 | 446.904 | 477.441 | 476.583 | 480.712 | 483.017 | 485.854 | 654.985 | 656.997 | 658.585 | 658.398 | 657.228 | 658.417 | 659.824 | 646.565 | 648.951 | 651.552 | 656.595 | 660.053 | 665.269 | 672.363 | 684.851 | 690.41 | 694.455 | 686.246 | 691.077 | 692.232 | 687.389 | 689.31 | 691.989 | 640.159 | 638.368 | 635.959 | 639.105 | 639.832 | 579.008 | 577.856 | 559.445 | 560.284 | 558.797 | 541.833 | 541.967 | 539.465 | 538.199 | 538.12 | 557.019 | 561.026 | 562.969 | 568.242 | 556.078 | 563.928 | 567.933 | 571.232 | 539.58 | 549.062 | 552.984 | 549.3 | 424.4 | 421.6 | 389.7 | 389.4 | 349.8 | 340.1 | 340.8 | 341.8 | 538.7 | 432.9 | 442.3 | 439.2 | 409.6 | 407.5 | 363.5 | 364.5 | 367.6 | 368.8 | 369.6 | 391.3 | 386.2 | 388.3 | 389.5 | 391.6 | 394.7 | 391.5 | 432.9 | 433.6 | 436 | 440.7 | 445.3 |
Total Assets
| 108.127 | 109.733 | 113.444 | 131.075 | 110.812 | 114.66 | 114.883 | 119.984 | 111.133 | 114.16 | 111.114 | 107.861 | 112.464 | 113.697 | 116.862 | 119.498 | 114.662 | 119.182 | 114.204 | 110.202 | 112.15 | 126.246 | 133.581 | 125.175 | 106.089 | 119.984 | 125.558 | 130.812 | 182.741 | 176.201 | 195.72 | 213.437 | 378.784 | 386.417 | 394.418 | 414.621 | 421.815 | 633.612 | 655.061 | 647.199 | 641.195 | 662.511 | 668.892 | 685.536 | 670.009 | 705.435 | 698.981 | 706.212 | 688.533 | 681.686 | 850.699 | 932.514 | 907.033 | 885.903 | 897.373 | 926.88 | 917.896 | 896.223 | 912.319 | 908.151 | 900.447 | 899.508 | 897.13 | 913.566 | 933.516 | 945.019 | 938.828 | 951.926 | 951.86 | 944.548 | 958.357 | 969.285 | 964.493 | 890.309 | 876.107 | 889.663 | 875.416 | 880.576 | 832.897 | 828.353 | 798.688 | 777.325 | 774.84 | 759.13 | 752.074 | 728.006 | 730.873 | 736.732 | 750.218 | 747.1 | 750.878 | 771.049 | 754.501 | 760.077 | 773.6 | 807.105 | 773.376 | 776.88 | 777.802 | 769.4 | 720.1 | 703.3 | 726 | 715.2 | 682.8 | 714.5 | 713.6 | 954.9 | 705.7 | 581.2 | 583.7 | 592.3 | 546.7 | 546.6 | 477.3 | 477.7 | 481.9 | 477 | 471.7 | 496.9 | 484.4 | 480.5 | 472.1 | 478.9 | 482.6 | 472.5 | 512.7 | 515.5 | 514.8 | 509.4 | 516.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 20.88 | 20.248 | 15.991 | 23.176 | 18.547 | 17.887 | 19.998 | 22.465 | 20.79 | 17.444 | 19.647 | 16.132 | 16.55 | 16.981 | 16.136 | 16.294 | 17.629 | 17.574 | 16.666 | 16.917 | 18.131 | 19.159 | 25.602 | 31.052 | 31.2 | 32.796 | 26.597 | 36.13 | 42.458 | 37.505 | 39.542 | 45.563 | 38.124 | 32.988 | 28.08 | 36.617 | 39.364 | 35.906 | 38.162 | 36.478 | 32.965 | 37.127 | 36.877 | 36.756 | 35.787 | 41.358 | 41.51 | 38.092 | 38.679 | 36.028 | 39.251 | 45.588 | 42.827 | 45.979 | 47.206 | 56.085 | 57.334 | 43.358 | 48.252 | 42.386 | 36.327 | 35.042 | 40.866 | 48.182 | 43.8 | 55.193 | 54.172 | 67.167 | 72.692 | 59.617 | 52.711 | 58.853 | 84.42 | 63.722 | 57.266 | 62.978 | 57.111 | 56.896 | 54.507 | 55.632 | 49.565 | 49.307 | 45.019 | 47.891 | 49.95 | 40.847 | 39.672 | 40.746 | 48.268 | 44.945 | 38.773 | 42.99 | 49.015 | 49.608 | 70.473 | 60.069 | 45.105 | 57.629 | 53.506 | 64.8 | 56.4 | 52.6 | 58.8 | 56.4 | 52.9 | 52.8 | 53.6 | 49.9 | 49.3 | 40 | 40.5 | 37.4 | 38.8 | 38.6 | 34.5 | 32 | 39.8 | 33 | 35.8 | 31.2 | 28.2 | 22.3 | 23.3 | 24.4 | 23.9 | 20.1 | 21.2 | 17.5 | 21 | 18.2 | 17.2 |
Short Term Debt
| 3.762 | 8.268 | 4.519 | 9.63 | 10.892 | 11.806 | 11.854 | 11.494 | 10.342 | 10.614 | 5.792 | 13.106 | 13.23 | 13.74 | 22.99 | 18.252 | 20.287 | 19.568 | 17.062 | 15.232 | 16.096 | 17.218 | 16.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.786 | 69.736 | 4.125 | 3 | 75.906 | 18.375 | 18.375 | 18.375 | 18.375 | 18.375 | 16.844 | 15.57 | 13.781 | 12.25 | 12.25 | 22.542 | 12.25 | 12.25 | 10.719 | 69.188 | 71.656 | 165.5 | 179.25 | 133 | 142.5 | 52.063 | 49.375 | 46.688 | 42.75 | 38.813 | 34.875 | 30.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 1.7 | 0.5 | 0.3 | 0.3 | 0.4 | 11.8 | 1 | 1 | 183.2 | 175.2 | 0.5 | 0.5 | 10.2 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.886 | 0.655 | 0 | 26.082 | 30.436 | 1.299 | 0.816 | 0.819 | 1.246 | 1.393 | 0.948 | 1.214 | 2.462 | 1.496 | 0.888 | 0.886 | 3.407 | 0.054 | 0.688 | 1.987 | 1.518 | 1.21 | 1.876 | 1.844 | 4.594 | 0.828 | 1.239 | 2.89 | 2.247 | 5.681 | 2.639 | 6.766 | 6.114 | 12.941 | 11.51 | 13.799 | 9.128 | 8.762 | 12.206 | 15.606 | 12.482 | 9.948 | 9.932 | 18.323 | 10.608 | 11.343 | 14.517 | 22.843 | 12.71 | 16.618 | 14.505 | 29.416 | 17.239 | 5.765 | 4.879 | 16.274 | 7.776 | 9.387 | 4.874 | 11.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.83 | 3.484 | 3.713 | 3.195 | 7.126 | 8.364 | 5.983 | 5.813 | 11.627 | 10.915 | 11.988 | 10.438 | 10.43 | 11.964 | 11.308 | 11.158 | 10.923 | 15.523 | 12.184 | 14.164 | 10.289 | 13.281 | 11.468 | 12.763 | 11.147 | 12.452 | 15.043 | 16.785 | 13.85 | 13.259 | 13.679 | 14.49 | 16.222 | 17.631 | 39.394 | 39.939 | 43.026 | 44.643 | 47.484 | 50.751 | 47.059 | 55.845 | 57.708 | 60.134 | 50.745 | 53.912 | 50.492 | 56.816 | 33.758 | 33.014 | 35.837 | 36.731 | 35.952 | 38.444 | 37.267 | 54.622 | 51.819 | 50.062 | 56.241 | 54.055 | 50.538 | 55.495 | 51.695 | 58.227 | 69.379 | 65.009 | 64.66 | 12.628 | 62.562 | 64.585 | 66.479 | 17.319 | 59.29 | 62.275 | 56.627 | 14.158 | 54.049 | 55.525 | 60.067 | 53.707 | 54.283 | 53.065 | 55.861 | 7.682 | 43.082 | 42.086 | 42.629 | 41.775 | 0 | 39.735 | 39.398 | 38.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.471 | 4.402 | 19.645 | 12.11 | 3.595 | 4.012 | 1.757 | 5.017 | 7.608 | 7.431 | 19.165 | 1.806 | 7.629 | 9.936 | 8.733 | 7.985 | 6.168 | 9.693 | 6.723 | 8.985 | 6.447 | 8.224 | 12.27 | 17.076 | 21.685 | 21.289 | 26.254 | 21.89 | 21.518 | 25.934 | 21.677 | 22.163 | 48.282 | 55.477 | 53.356 | 56.577 | 58.235 | 60.044 | 62.946 | 66.954 | 65.111 | 75.124 | 76.862 | 85.11 | 73.834 | 25.847 | 21.732 | 21.835 | 39.936 | 35.991 | 34.008 | 33.365 | 39.96 | 40.02 | 36.463 | 35.009 | 27.133 | 23.416 | 22.908 | 23.96 | 23.401 | 28.714 | 31.394 | 41.26 | 99.934 | 97.769 | 95.705 | 38.471 | 97.816 | 92.451 | 96.684 | 101.775 | 94.317 | 95.58 | 87.308 | 99.659 | 95.976 | 92.989 | 33.977 | 45.614 | 93.91 | 83.667 | 83.408 | 78.405 | 28.671 | 24.147 | 23.046 | 39.24 | 75.496 | 36.488 | 36.129 | 40.167 | 87.149 | 78.224 | 81.29 | 89.895 | 94.41 | 81.007 | 90.05 | 89.2 | 71.9 | 55.9 | 60.2 | 60.1 | 55.9 | 50.7 | 59.1 | 321.4 | 60.6 | 52.1 | 47.3 | 60.3 | 45.4 | 40.2 | 37.1 | 38.4 | 35.8 | 34.8 | 45.6 | 39.5 | 35.8 | 33.5 | 32.6 | 18.7 | 30.6 | 36.6 | 31.2 | 43.5 | 34.6 | 38.1 | 32.7 |
Total Current Liabilities
| 36.943 | 36.402 | 40.155 | 48.111 | 38.715 | 40.406 | 38.265 | 43.566 | 45.783 | 41.653 | 44.604 | 42.442 | 42.386 | 46.616 | 53.062 | 47.192 | 50.036 | 52.722 | 44.355 | 45.531 | 44.96 | 49.83 | 54.774 | 54.162 | 52.885 | 54.085 | 52.851 | 67.248 | 71.52 | 63.439 | 93.475 | 104.667 | 155.225 | 159.017 | 86.38 | 97.44 | 174.898 | 115.273 | 120.697 | 124.269 | 117.947 | 131.514 | 131.469 | 140.843 | 123.456 | 134.055 | 127.971 | 140.197 | 125.833 | 119.159 | 121.659 | 205.069 | 191.223 | 291.182 | 303.076 | 280.963 | 284.467 | 171.538 | 183.542 | 173.203 | 165.957 | 169.574 | 172.629 | 187.735 | 152.496 | 165.168 | 165.483 | 180.108 | 180.456 | 162 | 167.718 | 171.236 | 190.08 | 173.819 | 167.417 | 175.347 | 169.705 | 207.39 | 177.967 | 182.192 | 149.24 | 137.853 | 144.701 | 134.072 | 131.09 | 111.954 | 116.671 | 121.761 | 123.764 | 121.168 | 114.3 | 121.774 | 136.164 | 127.832 | 151.763 | 149.964 | 139.515 | 138.636 | 143.556 | 154 | 128.3 | 108.5 | 119 | 116.5 | 108.8 | 103.5 | 112.7 | 371.3 | 109.9 | 92.1 | 87.8 | 97.7 | 84.2 | 78.8 | 71.6 | 70.4 | 75.7 | 67.9 | 83.1 | 71.2 | 64.3 | 56.1 | 56.3 | 54.9 | 55.5 | 57.7 | 235.6 | 236.2 | 56.1 | 56.8 | 60.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 21.469 | 22.291 | 22.811 | 23.397 | 13.553 | 14.631 | 16.091 | 16.575 | 15.934 | 26.594 | 22.728 | 24.215 | 30.646 | 32.185 | 38.952 | 43.469 | 31.246 | 34.413 | 32.586 | 31.778 | 33.278 | 35.169 | 34.622 | 14.2 | 0 | 0 | 0 | 0 | 12 | 12.116 | 0 | 0 | 0 | 0 | 74.718 | 74.313 | 0 | 55.125 | 59.719 | 64.312 | 68.906 | 73.5 | 78.094 | 82.891 | 87.281 | 91.875 | 94.938 | 98 | 101.063 | 104.125 | 107.187 | 110.25 | 113.312 | 0 | 0 | 60 | 64 | 165.5 | 179.25 | 193 | 206.5 | 217.562 | 228.625 | 239.687 | 295.5 | 309.375 | 321.25 | 259.125 | 220 | 212 | 207 | 205 | 167 | 70 | 50 | 62 | 48 | 0 | 0 | 0 | 20 | 15 | 0 | 5 | 25 | 11.367 | 21.351 | 16.3 | 10.673 | 10.666 | 10.261 | 48.312 | 40.143 | 42.629 | 33.912 | 65.37 | 3.288 | 2.222 | 1.032 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.4 | 192.4 | 208.4 | 218 | 205 | 225.3 | 211 | 220 | 228.3 | 241.7 | 250.8 | 292.9 | 298.4 | 310.8 | 309.2 | 320.1 | 420.7 | 388.7 | 198.2 | 218.8 | 380 | 394.9 | 398.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0.264 | 0.294 | 0.321 | 0.363 | 0.398 | 0.432 | 0.461 | 0.54 | 0.726 | 0.756 | 0.781 | 0.829 | 0.883 | 0 | 68.3 | 0 | 68.977 | 70 | 61.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.723 | 60.141 | 0 | 0 | 0 | 0 | 31.988 | 26.784 | 0 | -6.403 | -6.832 | 66.786 | -109.761 | -111.1 | -113.177 | 112.952 | -131.462 | -140.303 | -141.593 | 139.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -148.094 | 0 | 0 | -142.419 | -140.305 | -140.639 | -138.326 | -135.862 | 129.772 | -111.411 | -108.962 | 0 | 104.181 | 0 | 0 | 0 | 99.573 | 0 | 0 | 0 | 90.97 | 0 | 0 | 0 | 74.362 | 0 | 0 | 0 | 64.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.318 | -0.321 | -0.363 | -0.398 | 7.104 | -0.461 | -0.54 | -0.726 | 6.208 | -0.781 | -0.829 | -0.883 | 0 | 0.077 | 0 | 0.301 | 0.244 | 0.223 | 0 | 0 | 0 | 0.431 | 0.294 | 0.488 | 0.773 | 9.893 | 10.379 | 10.824 | 11.044 | 21.993 | 22.254 | 22.733 | 20.672 | 31.11 | 68.518 | 70.561 | -1.63 | 109.761 | 111.1 | 113.177 | -112.952 | 131.462 | 140.303 | 141.593 | 53.935 | 51.105 | 47.666 | 94.909 | 92.448 | 96.102 | 153.028 | 89.798 | 148.094 | 84.923 | 82.951 | 142.419 | 140.305 | 140.639 | 138.326 | 135.862 | 65.723 | 111.411 | 108.962 | 0 | 66.06 | 0 | 0 | 0 | -99.573 | 0 | 0 | 0 | -90.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.007 | 0 | 0 | 0 | 20.2 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 9.7 | 0 | 0 | 0 | 10.7 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.3 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 28.666 | 30.432 | 30.252 | 30.804 | 38.04 | 39.073 | 39.562 | 41.035 | 52.482 | 53.901 | 54.63 | 56.196 | 68.096 | 67.732 | 69.548 | 72.237 | 72.54 | 71.664 | 71.53 | 72.609 | 64.395 | 66.166 | 66.462 | 66.274 | 61.506 | 63.152 | 63.132 | 97.426 | 95.724 | 95.297 | 95.244 | 95.07 | 79.008 | 102.282 | 75.079 | 75.768 | 79.041 | 80.916 | 81.669 | 65.156 | 109.761 | 111.1 | 113.177 | -0.204 | 131.462 | 140.303 | 141.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.605 | 0 | 104.236 | 102.426 | 97.669 | 0 | 93.162 | 90.251 | 92.126 | 0 | 82.848 | 79.129 | 76.243 | 0 | 74.472 | 71.748 | 68.762 | 0 | 66.079 | 70.782 | 69.002 | 66.138 | 54.008 | 52.465 | 50.252 | 48.597 | 45.498 | 44.181 | 41.425 | 14.761 | 39.025 | 37.191 | 35.173 | 12.6 | 31.2 | 27.5 | 25.3 | 11.7 | 20.6 | 19.4 | 17.8 | 7.7 | 16.2 | 16.4 | 25.4 | 13.2 | 24.2 | 22.7 | 22.9 | 12.3 | 25.9 | 24.3 | 24 | 16.3 | 21.2 | 20.1 | 20.3 | 20 | 20.9 | 17.8 | 17.8 | 7.8 | 18 | 18.1 | 18 |
Total Non-Current Liabilities
| 50.135 | 52.723 | 53.327 | 63.107 | 51.593 | 53.704 | 55.653 | 57.61 | 68.416 | 80.495 | 77.358 | 80.411 | 98.742 | 99.917 | 108.5 | 115.706 | 103.863 | 106.077 | 104.417 | 104.631 | 97.896 | 101.335 | 101.084 | 80.474 | 61.937 | 63.446 | 63.62 | 98.199 | 117.617 | 117.792 | 106.068 | 106.114 | 101.001 | 102.282 | 178.629 | 176.865 | 110.151 | 204.559 | 211.949 | 196.254 | 178.667 | 184.6 | 191.271 | 195.639 | 218.743 | 232.178 | 236.531 | 237.851 | 223.861 | 226.654 | 279.099 | 281.09 | 267.41 | 153.028 | 151.049 | 208.094 | 203.653 | 308.505 | 321.669 | 333.305 | 347.139 | 355.888 | 364.487 | 369.459 | 406.911 | 418.337 | 429.855 | 363.306 | 324.236 | 314.426 | 304.669 | 304.573 | 260.162 | 160.251 | 142.126 | 152.97 | 130.848 | 79.129 | 76.243 | 74.362 | 94.472 | 86.748 | 68.762 | 69.46 | 91.079 | 82.149 | 90.353 | 82.438 | 64.681 | 63.131 | 60.513 | 96.909 | 85.641 | 86.81 | 75.337 | 106.138 | 42.313 | 39.413 | 36.205 | 37.8 | 31.2 | 27.5 | 25.3 | 21.6 | 20.6 | 19.4 | 17.8 | 17.4 | 327.6 | 208.8 | 233.8 | 241.9 | 229.2 | 248 | 233.9 | 242.2 | 254.2 | 266 | 274.8 | 318.1 | 319.6 | 330.9 | 329.5 | 340.1 | 441.6 | 406.5 | 216 | 237.9 | 398 | 413 | 416.9 |
Total Liabilities
| 87.078 | 89.125 | 93.482 | 111.218 | 90.308 | 94.11 | 93.918 | 101.176 | 114.199 | 122.148 | 121.962 | 122.853 | 141.128 | 146.533 | 161.562 | 162.898 | 153.899 | 158.799 | 148.772 | 150.162 | 142.856 | 151.165 | 155.858 | 134.636 | 114.822 | 117.531 | 116.471 | 165.447 | 189.137 | 181.231 | 199.543 | 210.781 | 256.226 | 261.299 | 265.009 | 274.305 | 285.049 | 319.832 | 332.646 | 320.523 | 296.614 | 316.114 | 322.74 | 336.482 | 342.199 | 366.233 | 364.502 | 378.048 | 349.694 | 345.813 | 400.758 | 486.159 | 458.633 | 444.21 | 454.125 | 489.057 | 488.12 | 480.043 | 505.211 | 506.508 | 513.096 | 525.462 | 537.116 | 557.194 | 559.407 | 583.505 | 595.338 | 543.414 | 504.692 | 476.426 | 472.387 | 475.809 | 450.242 | 334.07 | 309.543 | 328.317 | 300.553 | 286.519 | 254.21 | 256.554 | 243.712 | 224.601 | 213.463 | 203.532 | 222.169 | 194.103 | 207.024 | 204.199 | 188.445 | 184.299 | 174.813 | 218.683 | 221.805 | 214.642 | 227.1 | 256.102 | 181.828 | 178.049 | 179.761 | 191.8 | 159.5 | 136 | 144.3 | 138.1 | 129.4 | 122.9 | 130.5 | 388.7 | 437.5 | 300.9 | 321.6 | 339.6 | 313.4 | 326.8 | 305.5 | 312.6 | 329.9 | 333.9 | 357.9 | 389.3 | 383.9 | 387 | 385.8 | 395 | 497.1 | 464.2 | 451.6 | 474.1 | 454.1 | 469.8 | 477 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 9.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 12.221 | 12.221 | 12.221 | 12.221 | 12.221 | 12.221 | 12.221 | 12.221 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.121 | 12.115 | 12.115 | 12.115 | 12.108 | 12.075 | 12.075 | 120.747 | 120.74 | 120.475 | 120.437 | 120.431 | 120.398 | 120.265 | 120.147 | 120.143 | 119.919 | 119.793 | 119.607 | 119.598 | 119.487 | 119.479 | 119.187 | 119.069 | 119.063 | 118.957 | 118.737 | 118.718 | 118.692 | 118.673 | 118.487 | 118.485 | 118.451 | 118.44 | 118.296 | 118.288 | 118.288 | 118.283 | 118.243 | 118.241 | 118.241 | 118.241 | 118.085 | 117.976 | 117.914 | 117.847 | 117.693 | 117.386 | 117.128 | 116.895 | 116.497 | 116.193 | 115.991 | 115.91 | 115.453 | 115.206 | 115.036 | 114.777 | 114.505 | 114.177 | 113.855 | 113.655 | 113.281 | 113.005 | 112.664 | 111.883 | 111.535 | 111.422 | 111.054 | 79.271 | 78.281 | 78.106 | 78.038 | 77.797 | 76.916 | 76.761 | 76.691 | 76.594 | 76.4 | 76.3 | 0 | 0 | 75.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 817.057 | 816.915 | 844.749 | 844.92 | 846.897 | 846.28 | 845.699 | 846.49 | 826.066 | 818.9 | 814.439 | 811.094 | 809.338 | 804.934 | 794.365 | 796.123 | 795.079 | 796.7 | 802.935 | 797.817 | 800.763 | 806.751 | 810.554 | 812.704 | 811.063 | 821.047 | 827.783 | 794.583 | 823.924 | 826.404 | 829.057 | 837.316 | 955.347 | 958.387 | 962.65 | 973.538 | 976.282 | 1,152.491 | 1,161.999 | 1,165.707 | 1,160.949 | 1,159.895 | 1,159.669 | 1,163.201 | 1,162.007 | 1,175.56 | 1,172.619 | 1,165.952 | 1,165.999 | 1,162.541 | 1,277.654 | 1,276.266 | 1,266.596 | 1,259.527 | 1,255.219 | 1,252.438 | 1,241.619 | 1,232.59 | 1,223.958 | 1,217.975 | 1,209.263 | 1,199.992 | 1,191.713 | 1,189.376 | 1,179.819 | 1,167.86 | 1,154.404 | 1,145.736 | 1,123.127 | 1,106.282 | 1,088.509 | 1,073.395 | 1,047.813 | 1,024.917 | 999.53 | 980.505 | 953.165 | 928.522 | 903.585 | 882.75 | 858.587 | 836.349 | 814.248 | 798.974 | 776.623 | 756.342 | 735.908 | 722.231 | 700.309 | 680.423 | 658.716 | 640.635 | 621.923 | 603.873 | 584.94 | 568.512 | 548.544 | 529.095 | 509.408 | 493.4 | 474.5 | 457.3 | 439.9 | 426 | 406.7 | 390.9 | 375 | 362 | 68.9 | 54.1 | 38.5 | 29.2 | 13.8 | 2.1 | -15.2 | -21.1 | -30.8 | -39.2 | -47.5 | -53.1 | -61.5 | -67.7 | -74.7 | -76.9 | -80 | -158.5 | -105.5 | -24.1 | -104.3 | -105.3 | -105 |
Accumulated Other Comprehensive Income/Loss
| -16.409 | -16.503 | -44.279 | -44.09 | -45.236 | -45.18 | -45.682 | -48.302 | -57.139 | -54.851 | -52.822 | -53.328 | -64.867 | -64.477 | -65.333 | -65.611 | -60.24 | -61.978 | -63.083 | -63.134 | -56.501 | -56.39 | -57.316 | -46.483 | -43.961 | -44.227 | -43.939 | -44.303 | -44.337 | -44.783 | -45.795 | -46.178 | -44.178 | -44.099 | -43.508 | -43.56 | -45.732 | -45.589 | -47.909 | -47.229 | -27.245 | -26.455 | -27.379 | -28.118 | -47.388 | -49.447 | -49.861 | -49.734 | -41.779 | -43.55 | -43.536 | -45.323 | -32.478 | -31.288 | -32.213 | -33.682 | -30.289 | -33.769 | -33.151 | -31.97 | -37.791 | -40.224 | -44.75 | -45.735 | -18.183 | -16.484 | -18.509 | -17.894 | -15.161 | -16.173 | -17.218 | -17.346 | -20.996 | -20.944 | -21.673 | -21.982 | -16.504 | -16.456 | -15.857 | -15.192 | -18.954 | -19.415 | -18.734 | -18.79 | -23.75 | -23.959 | -25.035 | -25.589 | 0.051 | 0.003 | -1.456 | -1.293 | -1.378 | -2.67 | -2.785 | -2.105 | -0.5 | 3.505 | 14.661 | 12.3 | -116.2 | -112 | -102.3 | -98.1 | -96.3 | -91.3 | -96.3 | -91.1 | -121.8 | -121.8 | -121.8 | -121.8 | -98.3 | -98.3 | -98.3 | -98.3 | -98.8 | -104.3 | -104.3 | -104.3 | -99.7 | -99.7 | -99.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -791.82 | -792.025 | -792.729 | -793.194 | -793.378 | -792.77 | -791.273 | -791.601 | -793.837 | -793.881 | -794.309 | -794.602 | -794.979 | -795.137 | -795.576 | -795.756 | -795.92 | -796.183 | -796.264 | -796.487 | -796.812 | -797.124 | -797.353 | -797.52 | -797.673 | -796.198 | -796.555 | -796.99 | -906.73 | -907.391 | -907.56 | -908.919 | -909.042 | -909.568 | -909.998 | -909.809 | -913.927 | -913.041 | -911.468 | -911.409 | -908.721 | -906.53 | -905.617 | -905.216 | -905.878 | -905.974 | -907.236 | -906.791 | -904.099 | -901.81 | -902.85 | -903.075 | -904.203 | -904.997 | -898.198 | -899.229 | -899.842 | -900.929 | -901.982 | -902.605 | -902.362 | -903.963 | -905.19 | -905.354 | -905.503 | -907.776 | -910.252 | -837.023 | -778.184 | -739.115 | -702.216 | -679.07 | -628.759 | -563.725 | -527.203 | -512.63 | -477.004 | -433.045 | -423.818 | -410.264 | -398.834 | -378.065 | -347.792 | -337.867 | -335.973 | -311.144 | -298.907 | -275.644 | -250.009 | -228.679 | -160.466 | -165.257 | -165.955 | -133.806 | -113.452 | -92.32 | -33.257 | -10.46 | -2.622 | -4.5 | 9.8 | 222 | 244.1 | 75.3 | 243 | 292 | 304.4 | 295.3 | 321.1 | 348 | 345.4 | 345.3 | 317.8 | 316 | 285.3 | 284.5 | 281.6 | 286.6 | 265.6 | 265 | 261.7 | 260.9 | 260.7 | 160.8 | 65.5 | 166.8 | 166.6 | 65.5 | 165 | 144.9 | 144.8 |
Total Shareholders Equity
| 21.049 | 20.608 | 19.962 | 19.857 | 20.504 | 20.55 | 20.965 | 18.808 | -3.066 | -7.988 | -10.848 | -14.992 | -28.664 | -32.836 | -44.7 | -43.4 | -39.237 | -39.617 | -34.568 | -39.96 | -30.706 | -24.919 | -22.277 | -9.461 | -8.733 | 2.453 | 9.087 | -34.635 | -6.396 | -5.03 | -3.823 | 2.656 | 122.558 | 125.118 | 129.409 | 140.316 | 136.766 | 313.78 | 322.415 | 326.676 | 344.581 | 346.397 | 346.152 | 349.054 | 327.81 | 339.202 | 334.479 | 328.164 | 338.839 | 335.873 | 449.941 | 446.355 | 448.4 | 441.693 | 443.248 | 437.823 | 429.776 | 416.18 | 407.108 | 401.643 | 387.351 | 374.046 | 360.014 | 356.372 | 374.109 | 361.514 | 343.49 | 408.512 | 447.168 | 468.122 | 485.97 | 493.476 | 514.251 | 556.239 | 566.564 | 561.346 | 574.863 | 594.057 | 578.687 | 571.799 | 554.976 | 552.724 | 561.377 | 555.598 | 529.905 | 533.903 | 523.849 | 532.533 | 561.773 | 562.801 | 576.065 | 552.366 | 532.696 | 545.435 | 546.5 | 551.003 | 591.548 | 598.831 | 598.041 | 577.6 | 560.6 | 567.3 | 581.7 | 577.1 | 553.4 | 591.6 | 583.1 | 566.2 | 268.2 | 280.3 | 262.1 | 252.7 | 233.3 | 219.8 | 171.8 | 165.1 | 152 | 143.1 | 113.8 | 107.6 | 100.5 | 93.5 | 86.3 | 83.9 | -14.5 | 8.3 | 61.1 | 41.4 | 60.7 | 39.6 | 39.8 |
Total Equity
| 21.049 | 20.608 | 19.962 | 19.857 | 20.504 | 20.55 | 20.965 | 18.808 | -3.066 | -7.988 | -10.848 | -14.992 | -28.664 | -32.836 | -44.7 | -43.4 | -39.237 | -39.617 | -34.568 | -39.96 | -30.706 | -24.919 | -22.277 | -9.461 | -8.733 | 2.453 | 9.087 | -34.635 | -6.396 | -5.03 | -3.823 | 2.656 | 122.558 | 125.118 | 129.409 | 140.316 | 136.766 | 313.78 | 322.415 | 326.676 | 344.581 | 346.397 | 346.152 | 349.054 | 327.81 | 339.202 | 334.479 | 328.164 | 338.839 | 335.873 | 449.941 | 446.355 | 448.4 | 441.693 | 443.248 | 437.823 | 429.776 | 416.18 | 407.108 | 401.643 | 387.351 | 374.046 | 360.014 | 356.372 | 374.109 | 361.514 | 343.49 | 408.512 | 447.168 | 468.122 | 485.97 | 493.476 | 514.251 | 556.239 | 566.564 | 561.346 | 574.863 | 594.057 | 578.687 | 571.799 | 554.976 | 552.724 | 561.377 | 555.598 | 529.905 | 533.903 | 523.849 | 532.533 | 561.773 | 562.801 | 576.065 | 552.366 | 532.696 | 545.435 | 546.5 | 551.003 | 591.548 | 598.831 | 598.041 | 577.6 | 560.6 | 567.3 | 581.7 | 577.1 | 553.4 | 591.6 | 583.1 | 566.2 | 268.2 | 280.3 | 262.1 | 252.7 | 233.3 | 219.8 | 171.8 | 165.1 | 152 | 143.1 | 113.8 | 107.6 | 100.5 | 93.5 | 86.3 | 83.9 | -14.5 | 8.3 | 61.1 | 41.4 | 60.7 | 39.6 | 39.8 |
Total Liabilities & Shareholders Equity
| 108.127 | 109.733 | 113.444 | 131.075 | 110.812 | 114.66 | 114.883 | 119.984 | 111.133 | 114.16 | 111.114 | 107.861 | 112.464 | 113.697 | 116.862 | 119.498 | 114.662 | 119.182 | 114.204 | 110.202 | 112.15 | 126.246 | 133.581 | 125.175 | 106.089 | 119.984 | 125.558 | 130.812 | 182.741 | 176.201 | 195.72 | 213.437 | 378.784 | 386.417 | 394.418 | 414.621 | 421.815 | 633.612 | 655.061 | 647.199 | 641.195 | 662.511 | 668.892 | 685.536 | 670.009 | 705.435 | 698.981 | 706.212 | 688.533 | 681.686 | 850.699 | 932.514 | 907.033 | 885.903 | 897.373 | 926.88 | 917.896 | 896.223 | 912.319 | 908.151 | 900.447 | 899.508 | 897.13 | 913.566 | 933.516 | 945.019 | 938.828 | 951.926 | 951.86 | 944.548 | 958.357 | 969.285 | 964.493 | 890.309 | 876.107 | 889.663 | 875.416 | 880.576 | 832.897 | 828.353 | 798.688 | 777.325 | 774.84 | 759.13 | 752.074 | 728.006 | 730.873 | 736.732 | 750.218 | 747.1 | 750.878 | 771.049 | 754.501 | 760.077 | 773.6 | 807.105 | 773.376 | 776.88 | 777.802 | 769.4 | 720.1 | 703.3 | 726 | 715.2 | 682.8 | 714.5 | 713.6 | 954.9 | 705.7 | 581.2 | 583.7 | 592.3 | 546.7 | 546.6 | 477.3 | 477.7 | 481.9 | 477 | 471.7 | 496.9 | 484.4 | 480.5 | 472.1 | 478.9 | 482.6 | 472.5 | 512.7 | 515.5 | 514.8 | 509.4 | 516.8 |