HLS Therapeutics Inc.
TSX:HLS.TO
3.37 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32.515 | 19.443 | 21.952 | 21.808 | 20.932 | 21.214 | 20.723 | 21.279 | 21.16 | 22.664 | 21.179 | 21.736 | 21.347 | 23.203 | 20.612 | 20.89 | 33.662 | 41.649 | 47.078 | 51.343 | 52.308 | 12.812 | 10.93 | 9.907 | 45.237 | 53.825 | 36.219 | 26.274 | 24.975 | 24.928 | 25.146 | 25.933 | 25.408 | 25.818 | 25.264 | 26.629 | 41.505 | 43.874 | 46.938 | 39.246 | 37.909 | 35.964 | 33.718 | 33.776 | 29.874 | 27.215 | 25.091 | 23.918 | 14.763 | 14.114 | 14.472 | 9.831 | 12.483 | 12.386 | 10.322 | 6.358 | 7.84 | 2.701 | 4.844 | 3.806 | 2.844 | 4.515 | 5.025 | 2.325 | 8.065 | 8.306 | 15.779 | 0.816 | 0 | 0 | 0 | 1.196 | 0.462 | 2.001 | 8.832 | 0 | 0.858 | 0.543 | 0.828 | 1.777 | 3.898 | 5.47 | 3.03 | 0 | 2.041 | 1.374 | 11.631 | 10.665 | 10.744 | 9.272 | 12.226 | 13.155 | 12.96 | 3.801 | 3.298 | 0 | 0 | 0.138 | 0 | 0 | 2.73 | 0 | 0 | 0 | 0 |
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 | 75.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0.167 | 0.174 | 0.172 | 0.18 | 0.172 | 0.172 | 0.173 | 0.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 32.515 | 19.443 | 21.952 | 21.808 | 20.932 | 21.214 | 20.723 | 21.279 | 21.16 | 22.664 | 21.179 | 21.736 | 21.347 | 23.203 | 20.612 | 20.89 | 33.662 | 41.649 | 47.078 | 51.343 | 52.308 | 12.812 | 10.93 | 9.907 | 45.237 | 53.825 | 36.219 | 26.274 | 24.975 | 24.928 | 25.146 | 25.933 | 25.408 | 25.818 | 25.264 | 26.629 | 41.505 | 43.874 | 46.938 | 39.246 | 37.909 | 35.964 | 33.718 | 33.776 | 29.874 | 27.215 | 25.091 | 23.918 | 14.763 | 14.114 | 14.472 | 9.831 | 12.483 | 12.386 | 10.322 | 6.358 | 7.84 | 2.701 | 4.844 | 3.806 | 2.844 | 4.515 | 5.025 | 2.325 | 8.065 | 8.306 | 15.779 | 0.816 | 0 | 0 | 0 | 1.196 | 0.462 | 2.001 | 8.832 | 0 | 0.858 | 0.543 | 0.828 | 1.777 | 3.898 | 5.47 | 3.183 | 0 | 2.041 | 1.54 | 11.804 | 10.837 | 10.924 | 9.444 | 12.397 | 13.329 | 13.433 | 3.801 | 3.298 | 0 | 0 | 0.138 | 0 | 0 | 2.73 | 0 | 0 | 0 | 0 |
Net Receivables
| 9.21 | 9.647 | 10.694 | 10.718 | 12.068 | 10.154 | 11.194 | 8.293 | 8.827 | 8.36 | 9.771 | 9.526 | 10.934 | 9.229 | 10.92 | 11.078 | 8.389 | 11.537 | 10.258 | 7.955 | 11.075 | 11.141 | 15.563 | 15.583 | 14.277 | 13.057 | 25.846 | 0.447 | 0.583 | 0.362 | 0.242 | 0.175 | 1.205 | 1.119 | 1.086 | 0.98 | 0.936 | 0.82 | 12.12 | 18.737 | 17.613 | 13.184 | 14.859 | 12.043 | 12.106 | 12.319 | 13.12 | 21.12 | 20.372 | 15.491 | 14.394 | 14.183 | 13.359 | 13.93 | 11.456 | 16.548 | 18.176 | 16.311 | 16.673 | 13.336 | 15.11 | 7.605 | 11.033 | 15.795 | 16.153 | 13.404 | 12.686 | 15.264 | 16.589 | 16.127 | 12.862 | 10.067 | 16.232 | 12.501 | 13.96 | 13.925 | 10.414 | 10.432 | 10.051 | 10.182 | 9.293 | 9.117 | 10.082 | 13.206 | 11.587 | 11.695 | 2.294 | 3.38 | 3.369 | 3.784 | 3.592 | 4.292 | 3.414 | 3.383 | 3.579 | 0 | 0 | 3.142 | 0 | 0 | 6.109 | 0 | 0 | 0 | 0 |
Inventory
| 8.796 | 10.085 | 9.534 | 8.753 | 9.965 | 10.709 | 8.902 | 10.075 | 10.13 | 8.604 | 8.925 | 9.747 | 10.063 | 10.205 | 10.63 | 11.146 | 11.059 | 8.69 | 2.055 | 1.835 | 1.831 | 1.56 | 1.505 | 1.992 | 1.895 | 1.088 | 1.354 | 1.502 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.619 | 2.756 | 0.769 | 0.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.046 | 0.092 | 0.092 | 0.101 | 0.087 | 0.064 | 0.133 | 0.154 | 0.109 | 0.086 | 0.184 | 0.2 | 0.301 | 0.254 | 0.315 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 2.071 | 0 | 0 | 1.625 | 0 | 0 | 0 | 0 |
Other Current Assets
| 2.338 | 1.601 | 2.969 | 2.174 | 2.7 | 2.966 | 5.844 | 5.944 | 4.857 | 4.295 | 3.876 | 5.066 | 4.943 | 4.253 | 3.749 | 3.816 | 4.98 | 4.648 | 3.709 | 3.516 | 1.645 | 3.46 | 3.62 | 4.913 | 5.196 | 1.563 | 1.617 | 0.411 | 0.531 | 0.09 | 0.226 | 0.327 | 0.242 | 0.13 | 0.103 | 0.156 | 0.25 | 0.074 | 0.522 | 1.853 | 2.355 | 0.805 | 1.747 | 1.16 | 1.371 | 2.331 | 1.033 | 1.58 | 3.187 | 3.211 | 1.27 | 1.382 | 1.741 | 1.462 | 4.855 | 2.851 | 7.284 | 3.46 | 6.935 | 3.881 | 7.01 | 4.418 | 3.131 | 7.671 | 7.791 | 3.574 | 7.087 | 7.82 | 6.918 | 6.557 | 6.434 | 3.092 | 6.507 | 3.561 | 7.646 | 8.555 | 4.139 | 3.74 | 7.562 | 7.664 | 3.165 | 2.762 | 2.074 | 3.909 | 1.722 | 3.165 | 2.908 | 2.441 | 1.369 | 1.184 | 1.178 | 1.663 | 0.966 | 1.113 | 3.194 | 0 | 0 | 10.699 | 0 | 0 | 1.82 | 0 | 0 | 0 | 0 |
Total Current Assets
| 52.859 | 40.776 | 44.095 | 43.453 | 45.665 | 45.043 | 44.374 | 45.591 | 44.974 | 43.923 | 43.751 | 46.075 | 47.287 | 46.89 | 45.911 | 46.93 | 58.09 | 66.524 | 63.1 | 64.649 | 66.859 | 28.973 | 31.618 | 32.395 | 66.605 | 69.533 | 65.036 | 26.926 | 25.823 | 25.381 | 25.501 | 26.272 | 26.855 | 27.067 | 26.453 | 27.764 | 42.691 | 44.768 | 59.581 | 58.91 | 56.699 | 49.953 | 49.45 | 46.979 | 43.351 | 40.7 | 39.244 | 49.236 | 39.484 | 31.98 | 30.679 | 25.397 | 27.582 | 27.778 | 24.206 | 25.757 | 29.658 | 22.471 | 24.984 | 21.023 | 21.459 | 16.538 | 19.189 | 21.955 | 28.115 | 25.284 | 32.008 | 19.99 | 20.048 | 19.405 | 16.12 | 14.401 | 20.04 | 18.155 | 26.715 | 18.289 | 15.475 | 14.847 | 14.814 | 15.9 | 16.441 | 17.533 | 15.54 | 15.461 | 15.603 | 15.132 | 15.552 | 15.438 | 15.662 | 14.411 | 17.168 | 18.453 | 17.814 | 8.297 | 10.072 | 0 | 0 | 16.018 | 0 | 0 | 10.918 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.701 | 0.824 | 0.965 | 1.101 | 1.059 | 0.936 | 1.127 | 1.266 | 1.294 | 1.433 | 1.569 | 1.205 | 1.172 | 1.263 | 1.384 | 1.328 | 1.249 | 1.154 | 1.276 | 1.307 | 1.21 | 1.288 | 0.363 | 0.391 | 0.429 | 0.421 | 0.441 | 0.348 | 0 | 0 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.108 | 2.16 | 3.056 | 4.157 | 5.327 | 6.875 | 8.636 | 10.376 | 12.065 | 12.962 | 14.31 | 15.052 | 15.905 | 17.669 | 18.592 | 20.251 | 20.423 | 21.433 | 23.74 | 26.628 | 27.361 | 26.226 | 25.298 | 26.044 | 27.643 | 28.303 | 26.092 | 24.315 | 20.292 | 15.795 | 14.899 | 14.816 | 14.392 | 13.335 | 15.75 | 6.75 | 4.465 | 5.24 | 4.933 | 5.808 | 5.558 | 6.2 | 6.785 | 7.311 | 7.261 | 7.391 | 7.923 | 4.232 | 4.319 | 4.764 | 4.195 | 4.813 | 4.521 | 4.816 | 4.853 | 5.243 | 0 | 0 | 10.495 | 0 | 0 | 7.019 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.893 | 9.249 | 9.146 | 9.506 | 9.482 | 8.844 | 8.161 | 8.077 | 8.431 | 8.449 | 8.075 | 8.106 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136.387 | 154.458 | 162.344 | 168.867 | 178.802 | 186.984 | 195.018 | 202.267 | 217.857 | 223.282 | 229.181 | 235.894 | 246.737 | 247.612 | 253.404 | 254.705 | 229.465 | 235.669 | 252.05 | 254.189 | 263.378 | 266.343 | 271.153 | 286.729 | 289.463 | 300.396 | 312.659 | 320.893 | 0 | 0 | 327.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.533 | 0 | 0 | 9.873 | 0 | 0 | 9.099 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 136.387 | 154.458 | 162.344 | 168.867 | 178.802 | 186.984 | 195.018 | 202.267 | 217.857 | 223.282 | 229.181 | 235.894 | 246.737 | 247.612 | 253.404 | 254.705 | 229.465 | 235.669 | 252.05 | 254.189 | 263.378 | 266.343 | 271.153 | 286.729 | 289.463 | 300.396 | 312.659 | 320.893 | 0 | 0 | 327.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.893 | 9.249 | 9.146 | 9.506 | 9.482 | 8.844 | 8.161 | 8.077 | 8.431 | 8.449 | 8.075 | 8.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.533 | 0 | 0 | 9.873 | 0 | 0 | 9.099 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.739 | -0.908 | -0.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -326.736 | 0 | 0 | -330.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.06 | 0.589 | 0.428 | 0.265 | 0.274 | 0.335 | 0.335 | 0.305 | 0.261 | 1.188 | 0.978 | 1.156 | 1.533 | 0.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.088 | 1.037 | 1.152 | 0.624 | 0.537 | 0.465 | 0.551 | 0.53 | 0.586 | 0.69 | 0.739 | 0.908 | 0.967 | 1.173 | 1.042 | 1.028 | 1.09 | 1.057 | 1.023 | 1.015 | 0.958 | 1.001 | 0.793 | 0.888 | 0.862 | 0.955 | 0.019 | 0.018 | 0.02 | 0.023 | 0.138 | 0.146 | 0.156 | 0.146 | 0.284 | 0.354 | 0.505 | 0.589 | 1.943 | 1.484 | 0.984 | 1.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.048 | 0.015 | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.198 | 0.265 | 0 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.375 | 0.605 | 0.619 | 0.655 | 0.668 | 0.655 | 0.668 | 0.66 | 1.973 | 1.3 | 0.714 | 0.739 | 0.908 | 0.967 | 2.034 | 1.987 | 2.001 | 1.971 | 2.188 | 2.19 | 2.256 | 2.258 | 2.29 | 2.491 | 10.573 | 14.635 | 5.555 | 5.495 | 0 | 0 | 2.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0.21 | 0.214 | 0.186 | 0 | 0 | 0 | 0 | 0.015 | 0.031 | 0.06 | 0.014 | 0.351 | 0.409 | 0.479 | 0.641 | 0.682 | 0.712 | 0.783 | 0.67 | 0.733 | 0.707 | 0.679 | 0.629 | 11.162 | 11.806 | 12.646 | 12.162 | 11.558 | 10.791 | 10.297 | 10.232 | 9.444 | 6.264 | 3.462 | 2.624 | 11.388 | 9.561 | 9.321 | 9.343 | 18.312 | 17.9 | 18.304 | 18.639 | 19.724 | 19.865 | 19.458 | 2.872 | 8.767 | 8.551 | 8.6 | 8.392 | 8.593 | 10.121 | 9.808 | 3.728 | 0 | 0 | 1.174 | 0 | 0 | 0.78 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 138.463 | 156.975 | 164.965 | 171.775 | 181.153 | 189.112 | 197.278 | 204.744 | 221.654 | 226.601 | 232.154 | 237.838 | 248.817 | 249.842 | 257.995 | 259.062 | 233.743 | 239.884 | 256.571 | 258.709 | 267.859 | 270.847 | 274.807 | 290.404 | 301.453 | 316.314 | 319.61 | 0.019 | 0.018 | 0.02 | 0.023 | 0.138 | 0.146 | 0.156 | 0.146 | 0.284 | 0.354 | 0.505 | 0.589 | 3.24 | 3.853 | 4.255 | 5.365 | 5.327 | 6.875 | 8.636 | 10.435 | 12.14 | 13.583 | 14.798 | 15.331 | 16.53 | 18.413 | 19.407 | 21.197 | 21.366 | 23.333 | 25.501 | 28.454 | 29.627 | 27.34 | 25.978 | 26.673 | 47.698 | 49.358 | 47.884 | 45.983 | 41.333 | 35.43 | 33.356 | 33.125 | 32.267 | 28.048 | 27.287 | 17.48 | 15.853 | 14.861 | 14.302 | 15.165 | 23.87 | 24.239 | 25.09 | 25.951 | 26.985 | 27.257 | 27.381 | 13.084 | 13.272 | 13.513 | 13.06 | 13.205 | 13.672 | 14.937 | 14.662 | 15.504 | 0 | 0 | 21.542 | 0 | 0 | 16.897 | 0 | 0 | 0 | 0 |
Total Assets
| 191.322 | 197.751 | 209.06 | 215.228 | 226.818 | 234.155 | 241.652 | 250.335 | 266.628 | 270.524 | 275.905 | 283.913 | 296.104 | 296.732 | 303.906 | 305.992 | 291.833 | 306.408 | 319.671 | 323.358 | 334.718 | 299.82 | 306.425 | 322.799 | 368.058 | 385.847 | 384.646 | 26.945 | 25.841 | 25.401 | 25.524 | 26.41 | 27.001 | 27.223 | 26.599 | 28.048 | 43.045 | 45.273 | 60.17 | 62.149 | 60.553 | 54.208 | 54.815 | 52.306 | 50.226 | 49.336 | 49.679 | 61.377 | 53.067 | 46.778 | 46.01 | 41.926 | 45.995 | 47.185 | 45.403 | 47.123 | 52.99 | 47.972 | 53.438 | 50.649 | 48.799 | 42.516 | 45.862 | 69.653 | 77.473 | 73.168 | 77.992 | 61.323 | 55.478 | 52.762 | 49.245 | 46.668 | 48.088 | 45.442 | 44.195 | 34.142 | 30.336 | 29.149 | 29.979 | 39.77 | 40.681 | 42.623 | 41.491 | 42.446 | 42.86 | 42.513 | 28.636 | 28.709 | 29.175 | 27.472 | 30.373 | 32.125 | 32.751 | 22.959 | 25.576 | 0 | 0 | 37.561 | 0 | 0 | 27.816 | 0 | 0 | 0 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.317 | 13.128 | 14.107 | 14.011 | 12.925 | 13.238 | 11.591 | 12.103 | 12.837 | 9.633 | 9.316 | 11.093 | 9.482 | 16.126 | 9.182 | 14.565 | 15.315 | 22.087 | 13.466 | 11.907 | 13.393 | 10.591 | 12.405 | 12.861 | 10.911 | 11.029 | 12.596 | 0.609 | 0.422 | 0.376 | 0.44 | 0.401 | 0.345 | 0.29 | 0.433 | 0.561 | 0.607 | 2.134 | 5.146 | 6.148 | 5.739 | 4.293 | 5.389 | 5.431 | 5.186 | 5.15 | 6.235 | 16.702 | 12.501 | 8.755 | 8.155 | 6.957 | 7.15 | 6.881 | 7.302 | 11.055 | 11.345 | 0 | 7.642 | 0 | 0 | 0 | 7.702 | 6.507 | 11.162 | 7.307 | 10.488 | 9.942 | 9.742 | 8.155 | 6.866 | 5.211 | 11.517 | 10.246 | 7.983 | 4.976 | 4.303 | 3.603 | 4.475 | 4.162 | 4.737 | 5.956 | 4.667 | 5.109 | 4.63 | 4.671 | 3.692 | 3.879 | 3.079 | 2.698 | 2.669 | 2.655 | 2.881 | 4.115 | 4.049 | 0 | 0 | 3.847 | 0 | 0 | 8.969 | 0 | 0 | 0 | 0 |
Short Term Debt
| 5.102 | 5.127 | 5.156 | 5.262 | 12.519 | 12.798 | 13.584 | 14.884 | 12.56 | 12.595 | 12.606 | 12.578 | 11.728 | 11.006 | 10.142 | 9.341 | 7.241 | 6.624 | 6.043 | 5.452 | 5.404 | 5.398 | -1.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.139 | 0.242 | 0.333 | 0.424 | 0.448 | 0 | 0.39 | 0.37 | 0.381 | 0.401 | 6.59 | 3.045 | 2.6 | 2.207 | 2.099 | 2.197 | 0 | 2.247 | 2.17 | 0 | 3.367 | 8.779 | 7.452 | 2.927 | 2.036 | 2.119 | 2.11 | 6.947 | 0 | 6.545 | 6.981 | 3.011 | 2.886 | 3.048 | 3.043 | 2.758 | 0 | 0 | 0 | 0 | 0 | 0 | 1.943 | 2.744 | 2.652 | 4.473 | 3.668 | 0 | 0 | 7.388 | 0 | 0 | 1.43 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.158 | 0.305 | 0.281 | 0.324 | 0.232 | 0 | 0 | 0 | 0 | 0 | 0.097 | 0.045 | 0.112 | 0.393 | 0.545 | 0.172 | 0.128 | 0.426 | 0.347 | 0.294 | 0.212 | 0.251 | 0.369 | 0.257 | 0.38 | 0.153 | 0.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.393 | 1.619 | 0.499 | 0.288 | 0 | 0.532 | 0.095 | 0.516 | 1.127 | 0.744 | 0.398 | 0.201 | 3.245 | 2.021 | 1.663 | 0.703 | 1.286 | 0.092 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.212 | 6.185 | 5.705 | 4.191 | 5.599 | 0 | 0 | 0 | 0 | 0 | 4.849 | 4.553 | 10.074 | 5.23 | 5.061 | 5.15 | 5.331 | 5.809 | 5.818 | 6.094 | 6.745 | 6.99 | 6.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -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
| -5.881 | -4.736 | -4.266 | -2.676 | -5.341 | 4.362 | 6.015 | 4.188 | 14.291 | 4.139 | -4.045 | -2.9 | 12.312 | -2.889 | 15.773 | 1.05 | 4.59 | 8.153 | 15.647 | 6.46 | 6.767 | 6.551 | 13.551 | 25.41 | 17.685 | 18.421 | 21.136 | 0.01 | 0.009 | 0.012 | 0.012 | 0.012 | 0.014 | 0.017 | 0.018 | 0.019 | 0.267 | 1.592 | 6.808 | 11.23 | 11.569 | 8.744 | 8.398 | 0.06 | 0.076 | 0.098 | 0.101 | 0.528 | 0.413 | 0.377 | 0.148 | 0.366 | 0.399 | 0.856 | 0.865 | 0 | 0 | 9.651 | 0 | 8.188 | 8.13 | 6.662 | 0 | 0.446 | 2.998 | 0 | 1.156 | 2.831 | 0 | 0 | 0 | 0.087 | 0.662 | 0.828 | 1.923 | 0.219 | 5.137 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 2.598 | 2.385 | 0 | 0 | 0 | 0 | 0 | 0.294 | 0.166 | 0.068 | 2.132 | 0 | 0 | -2.203 | 0 | 0 | 2.21 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 26.12 | 26.194 | 26.688 | 25.303 | 31.533 | 30.398 | 31.19 | 31.175 | 39.688 | 26.367 | 27.672 | 29.922 | 33.634 | 35.096 | 35.642 | 35.428 | 37.936 | 48.908 | 47.139 | 36.301 | 39.266 | 36.771 | 38.268 | 38.528 | 28.976 | 29.603 | 34.602 | 0.619 | 0.431 | 0.388 | 0.452 | 0.413 | 0.359 | 0.307 | 0.451 | 0.58 | 0.874 | 3.726 | 13.347 | 18.997 | 17.807 | 13.324 | 13.787 | 6.023 | 5.358 | 5.764 | 7.463 | 18.01 | 13.451 | 9.575 | 12.103 | 9.768 | 9.66 | 8.44 | 9.842 | 11.518 | 11.96 | 10.052 | 14.232 | 11.233 | 10.73 | 8.869 | 9.8 | 9.15 | 14.16 | 9.554 | 13.814 | 12.773 | 13.109 | 16.934 | 14.318 | 8.225 | 14.215 | 13.193 | 12.015 | 12.142 | 9.44 | 10.147 | 11.456 | 7.173 | 7.623 | 9.003 | 7.71 | 7.867 | 7.228 | 7.056 | 3.692 | 3.879 | 3.079 | 2.698 | 4.612 | 5.693 | 5.699 | 8.656 | 9.849 | 0 | 0 | 20.921 | 0 | 0 | 11.178 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 77.968 | 79.97 | 82.465 | 85.469 | 81.555 | 82.399 | 83.761 | 84.819 | 79.074 | 82.034 | 84.96 | 87.453 | 91.104 | 93.96 | 99.015 | 101.721 | 85.321 | 87.06 | 89.255 | 91.017 | 92.171 | 93.375 | 93.997 | 100.31 | 127.772 | 137.643 | 136.706 | 140.299 | 0 | 0 | 146.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.257 | 0 | 0 | 0 | 7.536 | 9.413 | 0 | 10.772 | 11.724 | 5.488 | 4.023 | 0 | 4.128 | 5.493 | 1.389 | 1.605 | 2.154 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.751 | 2.213 | 3.25 | 0 | 0 | 2.417 | 0 | 0 | 6.564 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.326 | 2.196 | 2.19 | 2.256 | 2.258 | 2.29 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 7.554 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.432 | 0.442 | 0.45 | 0.463 | 0.461 | 0.566 | 0.747 | 0.922 | 0.958 | 0.653 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0.948 | 2.511 | 3.347 | 3.602 | 4.617 | 5.209 | 5.017 | 9.016 | 9.757 | 11.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.346 | 0.544 | 0.656 | 1.077 | 1.042 | 1.302 | 1.346 | 1.531 | 1.759 | 1.922 | 2.019 | 1.81 | 1.956 | 0.829 | 1.051 | 0.501 | 0.537 | 0.303 | 0.191 | 2.341 | 2.385 | 3.816 | 2.362 | 2.855 | 1.531 | 0.127 | 0.075 | 1.004 | 0.587 | 0.354 | 0.008 | 0.001 | 0 | 0.107 | 0.101 | 0 | 0 | 6.322 | 7.107 | 0.278 | 0.415 | 0.571 | 0.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.528 | 2.521 | 2.21 | 2.654 | 2.294 | 2.467 | 1.383 | 2.895 | 3.467 | 3.094 | 2.537 | 1.839 | 1.536 | 0.218 | 0 | 0 | 0 | 0.948 | 2.882 | 5.307 | 7.955 | 10.46 | 13.381 | 17.095 | 26.78 | 28.882 | 32.871 | -140.157 | 0.125 | 0.111 | -145.944 | 0.119 | 0.111 | 0.099 | 0.121 | 0.052 | 0.046 | 0.034 | 0.071 | 0 | 0 | 0 | 0.502 | 4.996 | 4.512 | 0.562 | 0.569 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.21 | -0.125 | 0.404 | 0.481 | 0.605 | 0 | 6.384 | 6.608 | 6.683 | 0 | 0 | 10.375 | 0 | 0 | -0 | 0 | 3.417 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.105 | 0 | -0.101 | 4.894 | 5.765 | 0 | 0 | 7.773 | 8.847 | 8.942 | 0 | 0 | 0.127 | 0.085 | 1.306 | 1.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 82.496 | 82.491 | 84.675 | 88.123 | 83.849 | 84.866 | 85.144 | 87.714 | 82.541 | 85.128 | 87.497 | 89.292 | 92.64 | 94.178 | 99.015 | 101.721 | 85.321 | 88.008 | 94.333 | 98.514 | 102.382 | 106.093 | 109.668 | 117.405 | 154.552 | 166.525 | 169.662 | 0.142 | 0.125 | 0.111 | 0.1 | 0.119 | 0.111 | 0.099 | 0.121 | 0.052 | 0.046 | 0.034 | 0.071 | 6.148 | 5.739 | 4.293 | 0.502 | 5 | 4.858 | 1.107 | 1.225 | 1.077 | 1.042 | 1.302 | 1.346 | 1.531 | 1.866 | 2.132 | 2.327 | 2.215 | 2.437 | 1.434 | 3.308 | 6.885 | 7.145 | 6.985 | 7.727 | 11.754 | 12.76 | 14.589 | 14.086 | 8.342 | 5.555 | 3.544 | 4.203 | 6.497 | 1.976 | 1.959 | 2.161 | 0.001 | 0.105 | 0.107 | 0.101 | 4.894 | 5.765 | 6.322 | 7.107 | 8.051 | 9.262 | 9.513 | 0.476 | 4.052 | 0.127 | 0.085 | 1.306 | 1.592 | 1.751 | 2.213 | 3.25 | 0 | 0 | 2.417 | 0 | 0 | 6.629 | 0 | 0 | 0 | 0 |
Total Liabilities
| 108.616 | 108.685 | 111.363 | 113.426 | 115.382 | 115.264 | 116.334 | 118.889 | 122.229 | 111.495 | 115.169 | 119.214 | 126.274 | 129.274 | 134.657 | 137.149 | 123.257 | 136.916 | 141.472 | 134.815 | 141.648 | 142.864 | 147.936 | 155.933 | 183.528 | 196.128 | 204.264 | 0.761 | 0.556 | 0.499 | 0.552 | 0.532 | 0.469 | 0.406 | 0.572 | 0.632 | 0.92 | 3.76 | 13.418 | 18.997 | 17.807 | 13.324 | 14.289 | 11.023 | 10.215 | 6.871 | 8.688 | 19.087 | 14.493 | 10.877 | 13.449 | 11.299 | 11.526 | 10.572 | 12.169 | 13.732 | 14.397 | 11.486 | 17.54 | 18.118 | 17.875 | 15.854 | 17.528 | 20.904 | 26.92 | 24.143 | 27.9 | 21.115 | 18.663 | 20.478 | 18.521 | 14.721 | 16.191 | 15.152 | 14.176 | 12.143 | 9.545 | 10.254 | 11.558 | 12.067 | 13.388 | 15.325 | 14.817 | 15.918 | 16.491 | 16.569 | 4.168 | 3.879 | 3.206 | 2.783 | 5.919 | 7.285 | 7.451 | 10.869 | 13.099 | 0 | 0 | 23.337 | 0 | 0 | 17.807 | 0 | 0 | 0 | 0 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 260.595 | 261.359 | 262.127 | 263.586 | 264.761 | 265.165 | 265.206 | 265.629 | 266.007 | 266.129 | 265.917 | 265.561 | 263.275 | 259.825 | 257.411 | 256.292 | 256.283 | 256.25 | 248.687 | 245.314 | 245.313 | 210.36 | 210.36 | 210.36 | 211.148 | 211.482 | 192.743 | 22.859 | 21.81 | 21.27 | 21.103 | 21.622 | 22.09 | 22.14 | 21.304 | 22.15 | 18.398 | 18.117 | 19.786 | 20.578 | 21.529 | 38.311 | 39.772 | 41.449 | 41.392 | 43.464 | 44.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -186.313 | -181.078 | -175.457 | -170.935 | -164.606 | -155.388 | -148.449 | -140.903 | -135.206 | -124.761 | -119.857 | -114.4 | -111.119 | -107.602 | -101.575 | -93.056 | -90.122 | -82.478 | -81.468 | -68.07 | -64.912 | -62.114 | -57.389 | -56.742 | -36.061 | -35.508 | -30.632 | 2.748 | 2.925 | 3.095 | 3.336 | 3.711 | 3.889 | 4.126 | 4.207 | 4.74 | 7.636 | 7.554 | 9.665 | 4.558 | 2.366 | 1.935 | 0.112 | -0.829 | -2.031 | -1.671 | -4.148 | -3.378 | -6.246 | -9.548 | -11.695 | -12.855 | -12.05 | -9.488 | -11.512 | 0 | -8.846 | 0 | -6.493 | -8.362 | -6.778 | -8.272 | -7.892 | 0 | 8.333 | 7.255 | 0 | 4.554 | 2.795 | 0.653 | -0.621 | -0.79 | -0.973 | -1.436 | -1.938 | -9.995 | -9.956 | -10.556 | -11.058 | -0.952 | -0.806 | -1.366 | -2.196 | -1.536 | -0.528 | -1.092 | -0.694 | -0.13 | -0.121 | -0.041 | -0.137 | -0.121 | -0.274 | 1.442 | 1.286 | 0 | 0 | 2.624 | 0 | 0 | -5.134 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -6.174 | -5.211 | -2.838 | -5.024 | -2.87 | -5.167 | -5.26 | -6.605 | 0.973 | 5.397 | 2.959 | 2.161 | 6.2 | 3.463 | 2.02 | -5.365 | -8.275 | -14.581 | -0.537 | -3.135 | -1.287 | -4.497 | -7.455 | 0.523 | -2.247 | 1.321 | 5.941 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0.022 | 0.026 | 0 | -0.02 | -0.02 | -0.02 | -0.021 | -0.021 | -0.061 | 0.36 | 0.149 | 0.019 | -0.043 | -0.116 | -0.315 | -0.305 | 0 | -0.12 | 0 | -5.307 | -5.773 | -5.211 | 0 | -4.607 | 48.749 | -6.829 | -6.732 | 50.092 | -7.313 | -6.053 | -5.345 | -5.249 | -5.463 | -5.409 | -4.858 | -4.764 | -4.682 | -4.011 | -3.933 | -4.116 | -3.367 | -2.195 | -2.136 | -2.273 | -1.729 | -2.574 | 0.013 | 0 | -4.198 | -4.393 | -4.177 | -4.185 | 0 | -4.043 | -3.883 | -4.081 | 0 | 0 | -7.526 | 0 | 0 | -5.589 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 14.598 | 13.996 | 13.865 | 14.175 | 14.151 | 14.281 | 13.821 | 13.325 | 12.625 | 12.264 | 11.717 | 11.377 | 11.474 | 11.772 | 11.393 | 10.972 | 10.69 | 10.301 | 11.517 | 14.434 | 13.956 | 13.207 | 12.973 | 12.725 | 11.69 | 12.424 | 12.33 | 0.568 | 0.542 | 0.529 | 0.525 | 0.536 | 0.545 | 0.543 | 0.508 | 0.525 | 16.09 | 15.842 | 17.301 | 17.994 | 18.825 | 0.638 | 0.662 | 0.683 | 0.67 | 0.693 | 1.008 | 45.729 | 44.46 | 45.3 | 0.984 | 43.526 | 46.635 | 46.416 | 46.304 | 33.39 | 47.56 | 36.486 | 47.698 | 46.667 | 42.913 | 34.934 | 40.942 | 0 | 49.05 | 48.502 | 0 | 42.966 | 40.072 | 36.976 | 36.594 | 38.199 | 38.279 | 36.583 | 36.721 | 36.677 | 34.759 | 33.385 | 33.643 | 32.022 | 30.293 | 30.8 | 31.144 | 29.793 | 29.472 | 27.023 | 26.132 | 24.96 | 30.483 | 24.73 | 24.439 | 24.961 | 25.575 | 10.648 | 11.191 | 0 | 0 | 19.222 | 0 | 0 | 20.732 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 82.706 | 89.066 | 97.697 | 101.802 | 111.436 | 118.891 | 125.318 | 131.446 | 144.399 | 159.029 | 160.736 | 164.699 | 169.83 | 167.458 | 169.249 | 168.843 | 168.576 | 169.492 | 178.199 | 188.543 | 193.07 | 156.956 | 158.489 | 166.866 | 184.53 | 189.719 | 180.382 | 26.184 | 25.285 | 24.902 | 24.972 | 25.878 | 26.532 | 26.817 | 26.027 | 27.416 | 42.125 | 41.513 | 46.752 | 43.153 | 42.746 | 40.884 | 40.526 | 41.283 | 40.011 | 42.465 | 40.991 | 42.29 | 38.573 | 35.901 | 32.561 | 30.627 | 34.469 | 36.613 | 33.234 | 33.39 | 38.593 | 36.486 | 35.898 | 32.532 | 30.924 | 26.662 | 28.334 | 48.749 | 50.553 | 49.026 | 50.092 | 40.207 | 36.814 | 32.284 | 30.724 | 31.946 | 31.897 | 30.29 | 30.019 | 21.999 | 20.791 | 18.896 | 18.421 | 27.703 | 27.292 | 27.298 | 26.674 | 26.528 | 26.369 | 25.944 | 24.468 | 24.83 | 25.969 | 24.689 | 24.454 | 24.84 | 25.301 | 12.089 | 12.477 | 0 | 0 | 14.223 | 0 | 0 | 10.008 | 0 | 0 | 0 | 0 |
Total Equity
| 82.706 | 89.066 | 97.697 | 101.802 | 111.436 | 118.891 | 125.318 | 131.446 | 144.399 | 159.029 | 160.736 | 164.699 | 169.83 | 167.458 | 169.249 | 168.843 | 168.576 | 169.492 | 178.199 | 188.543 | 193.07 | 156.956 | 158.489 | 166.866 | 184.53 | 189.719 | 180.382 | 26.184 | 25.285 | 24.902 | 24.972 | 25.878 | 26.532 | 26.817 | 26.027 | 27.416 | 42.125 | 41.513 | 46.752 | 43.153 | 42.746 | 40.884 | 40.526 | 41.283 | 40.011 | 42.465 | 40.991 | 42.29 | 38.573 | 35.901 | 32.561 | 30.627 | 34.469 | 36.613 | 33.234 | 33.39 | 38.593 | 36.486 | 35.898 | 32.532 | 30.924 | 26.662 | 28.334 | 48.749 | 50.553 | 49.026 | 50.092 | 40.207 | 36.814 | 32.284 | 30.724 | 31.946 | 31.897 | 30.29 | 30.019 | 21.999 | 20.791 | 18.896 | 18.421 | 27.703 | 27.292 | 27.298 | 26.674 | 26.528 | 26.369 | 25.944 | 24.468 | 24.83 | 25.969 | 24.689 | 24.454 | 24.84 | 25.301 | 12.089 | 12.477 | 0 | 0 | 14.223 | 0 | 0 | 10.008 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 191.322 | 197.751 | 209.06 | 215.228 | 226.818 | 234.155 | 241.652 | 250.335 | 266.628 | 270.524 | 275.905 | 283.913 | 296.104 | 296.732 | 303.906 | 305.992 | 291.833 | 306.408 | 319.671 | 323.358 | 334.718 | 299.82 | 306.425 | 322.799 | 368.058 | 385.847 | 384.646 | 26.945 | 25.841 | 25.401 | 25.524 | 26.41 | 27.001 | 27.223 | 26.599 | 28.048 | 43.045 | 45.273 | 60.17 | 62.149 | 60.553 | 54.208 | 54.815 | 52.306 | 50.226 | 49.336 | 49.679 | 61.377 | 53.067 | 46.778 | 46.01 | 41.926 | 45.995 | 47.185 | 45.403 | 47.123 | 52.99 | 47.972 | 53.438 | 50.649 | 48.799 | 42.516 | 45.862 | 69.653 | 77.473 | 73.168 | 77.992 | 61.323 | 55.478 | 52.762 | 49.245 | 46.668 | 48.088 | 45.442 | 44.195 | 34.142 | 30.336 | 29.149 | 29.979 | 39.77 | 40.681 | 42.623 | 41.491 | 42.446 | 42.86 | 42.513 | 28.636 | 28.709 | 29.175 | 27.472 | 30.373 | 32.125 | 32.751 | 22.959 | 25.576 | 0 | 0 | 37.561 | 0 | 0 | 27.816 | 0 | 0 | 0 | 0 |