Heron Therapeutics, Inc.
NASDAQ:HRTX
1.6 (USD) • At close December 26, 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 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25.741 | 18.386 | 20.45 | 28.677 | 34.859 | 13.462 | 27.09 | 15.364 | 50.438 | 48.609 | 56.911 | 90.541 | 159.57 | 191.173 | 59.739 | 105.138 | 95.141 | 80.728 | 103.285 | 71.898 | 60.108 | 53.038 | 23.461 | 31.836 | 53.934 | 258.934 | 46.575 | 144.583 | 65.524 | 30.277 | 83.513 | 13.414 | 45.64 | 61.943 | 68.016 | 75.18 | 152.989 | 171.526 | 55.556 | 72.675 | 86.212 | 105.012 | 57.475 | 72.287 | 22.597 | 34.849 | 45.722 | 53.506 | 60.048 | 12.442 | 13.444 | 17.974 | 21.019 | 21.331 | 1.085 | 2.109 | 3.015 | 5.736 | 7.562 | 7.593 | 1.569 | 3.61 | 7.11 | 9.967 | 15.68 | 20.356 | 26.503 | 33.51 | 37.873 | 40.71 | 1.005 | 2.333 | 3.769 | 5.943 | 10.97 | 0.79 | 2.281 | 1.972 | 0.354 | 3.11 | 0.673 | 5.813 | 2.4 | 0.097 | 1.473 | 1.245 | 3.632 | 3.282 | 6.556 | 1.844 | 4.802 | 3.618 | 2.627 | 4.156 | 4.797 | 6.493 | 9.904 | 2.671 | 3.539 | 3.7 | 3.5 | 3.5 | 5.4 | 4.1 | 3.4 | 5.2 | 6.4 | 8.7 | 8.5 | 7.4 | 5.4 | 5.4 | 7.3 | 7.5 | 5.5 | 5.2 | 6.1 | 2.2 | 4.2 | 2.7 | 6 | 7.3 | 2.8 | 1.8 | 1.1 | 0.4 | 2.1 | 2.7 | 7 | 4.4 | 4.8 | 1.6 | 1.4 | 2.4 | 2.4 | 1.7 | 4.1 | 3.3 | 3.1 | 2.6 | 8.7 | 9.5 | 11.4 | 15.9 |
Short Term Investments
| 45.149 | 48.961 | 51.074 | 51.732 | 42.553 | 19.782 | 32.932 | 69.488 | 71.308 | 34.929 | 54.999 | 67.039 | 43.25 | 66.505 | 106.727 | 103.353 | 163.005 | 220.114 | 253.061 | 319.074 | 196.17 | 222.967 | 265.777 | 300.535 | 310.866 | 164.03 | 67.363 | 27.796 | 8.492 | 78.986 | 81.703 | 37.724 | 43.279 | 12.7 | 32.391 | 55.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.194 | 0.374 | 0.571 | 0.859 | 1.164 | 1.331 | 1.552 | 1.916 | 4.364 | 8.357 | 13.189 | 14.304 | 15.729 | 15.202 | 5.019 | 5.81 | 7.775 | 11.426 | 10.486 | 14.574 | 10.844 | 5.344 | 9.387 | 9.62 | 10.83 | 10.836 | 10.839 | 8.568 | 14.482 | 13.238 | 15.876 | 16.619 | 15.882 | 16.252 | 16.029 | 13.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.89 | 67.347 | 71.524 | 80.409 | 77.412 | 33.244 | 60.022 | 84.852 | 121.746 | 83.538 | 111.91 | 157.58 | 202.82 | 257.678 | 166.466 | 208.491 | 258.146 | 300.842 | 356.346 | 390.972 | 256.278 | 276.005 | 289.238 | 332.371 | 364.8 | 422.964 | 113.938 | 172.379 | 74.016 | 109.263 | 165.216 | 51.138 | 88.919 | 74.643 | 100.407 | 131.166 | 152.989 | 171.526 | 55.556 | 72.675 | 86.212 | 105.012 | 57.475 | 72.287 | 22.597 | 34.849 | 45.722 | 53.506 | 60.048 | 12.442 | 13.444 | 17.974 | 21.019 | 21.331 | 1.085 | 2.109 | 3.015 | 5.736 | 7.562 | 7.593 | 1.608 | 3.804 | 7.484 | 10.538 | 16.539 | 21.52 | 27.834 | 35.062 | 39.789 | 45.074 | 9.362 | 15.522 | 18.073 | 21.672 | 26.172 | 5.809 | 8.091 | 9.747 | 11.78 | 13.596 | 15.247 | 16.657 | 7.744 | 9.484 | 11.093 | 12.075 | 14.468 | 14.121 | 15.124 | 16.326 | 18.041 | 19.494 | 19.247 | 20.038 | 21.049 | 22.523 | 23.803 | 2.671 | 3.539 | 3.7 | 3.5 | 3.5 | 5.4 | 4.1 | 3.4 | 5.2 | 6.4 | 8.7 | 8.5 | 7.4 | 5.4 | 5.4 | 7.3 | 7.5 | 5.5 | 5.2 | 6.1 | 2.2 | 4.2 | 2.7 | 6 | 7.3 | 2.8 | 1.8 | 1.1 | 0.4 | 2.1 | 2.7 | 7 | 4.4 | 4.8 | 1.6 | 1.4 | 2.4 | 2.4 | 1.7 | 4.1 | 3.3 | 3.1 | 2.6 | 8.7 | 9.5 | 11.4 | 15.9 |
Net Receivables
| 67.039 | 73.708 | 65.322 | 60.137 | 63.795 | 76.693 | 51.448 | 52.049 | 42.188 | 40.303 | 41.103 | 35.499 | 43.086 | 42.615 | 38.525 | 41.85 | 33.654 | 37.502 | 34.811 | 39.879 | 66.955 | 66.821 | 74.007 | 64.652 | 53.633 | 45.886 | 37.713 | 41.874 | 28.851 | 18.616 | 10.327 | 1.96 | -3.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.261 | 0.11 | 0.328 | 0.356 | 0.224 | 0.171 | 0.486 | 0.011 | 0.008 | 0.032 | 0.032 | 0.152 | 0.133 | 0.152 | 0.125 | 0.139 | 0.125 | 0.075 | 0.075 | 0.075 | 0.075 | 1.519 | 1.413 | 1.393 | 1.435 | 1.506 | 1.238 | 1.287 | 1.466 | 1.34 | 1.267 | 1.341 | 1.386 | 1.34 | 1.378 | 1.471 | 1.469 | 1.468 | 2.848 | 1.262 | 1.413 | 1.691 | 2.485 | 5.61 | 4.344 | 5.1 | 5.3 | 5.3 | 5.3 | 4.8 | 5.9 | 5.3 | 4.8 | 3.4 | 3.2 | 3.3 | 2.8 | 1.7 | 3.1 | 4.3 | 4.1 | 2.5 | 3.5 | 4.7 | 3.4 | 1.9 | 2.1 | 5.2 | 4.3 | 2.8 | 2.3 | 5.3 | 1.8 | 1.6 | 0.5 | 0.8 | 0.6 | 1.2 | 0.9 | 0.6 | 0.8 | 1 | 1 | 0.9 | 0.5 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 |
Inventory
| 45.95 | 42.864 | 42.473 | 42.11 | 42.007 | 44.623 | 52.059 | 54.573 | 52.239 | 61.318 | 56.47 | 48.382 | 41.502 | 42.8 | 42.629 | 41.905 | 42.749 | 41.442 | 34.849 | 24.968 | 24.172 | 29.27 | 31.421 | 39.032 | 31.412 | 27.197 | 19.418 | 10.108 | 5.169 | 4.801 | 4.641 | 5.34 | 1.983 | 3.312 | 2.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.066 | 0.055 | 0.05 | 0.061 | 0.084 | 0.08 | 0.077 | 0.071 | 0.068 | 0.081 | 4.753 | 4.6 | 3.6 | 3.6 | 3.2 | 3 | 2.8 | 3.1 | 3 | 2.6 | 2.7 | 2.6 | 2.7 | 2.1 | 5.1 | 5.4 | 6.6 | 7.9 | 8.5 | 8.4 | 9 | 7 | 6.9 | 7.2 | 9.2 | 8.4 | 7.9 | 8 | 2 | 1.4 | 1.6 | 1.1 | 0.8 | 0.5 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 |
Other Current Assets
| 11.308 | 7.249 | 6.584 | 6.118 | 10.765 | 10.72 | 14.63 | 13.961 | 15.262 | 18.1 | 26.22 | 25.924 | 55.288 | 47.466 | 49.336 | 43.9 | 16.446 | 26.218 | 24.884 | 46.49 | 16.742 | 17.478 | 23.078 | 22.386 | 20.434 | 13.154 | 10.988 | 7.404 | 9.108 | 7.346 | 6.862 | 7.41 | 6.144 | 3.175 | 5.05 | 3.585 | 2.006 | 1.895 | 0.945 | 1.057 | 3.03 | 0.518 | 2.262 | 0.638 | 0.763 | 0.72 | 0.427 | 1.168 | 0.355 | 0.557 | 0.306 | 0.266 | 0.301 | 0.499 | 0.157 | 0.282 | 0.286 | 0.308 | 0.436 | 0.549 | 0.219 | 0.165 | 0.254 | 0.246 | 0.323 | 0.489 | 0.419 | 0.582 | 0.853 | 0.624 | 0.522 | 0.609 | 0.743 | 0.607 | 0.365 | 0.32 | 0.335 | 0.439 | 0.308 | 0.394 | 0.5 | 0.462 | 0.421 | 0.434 | 0.393 | 0.511 | 0.215 | 0.437 | 0.412 | 0.628 | 0.353 | 0.601 | 0.77 | 0.665 | 0.647 | 0.765 | 0.619 | 8.174 | 0.484 | 0.4 | 1.1 | 1.2 | 1 | 0.9 | 1.3 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 2 | 2.5 | 0.9 | 1 | 1 | 0.9 | 1.7 | 3.8 | 4.3 | 4.8 | 1.6 | 1 | 2.1 | 2.1 | 5 | 8.5 | 11.3 | 13.4 | 12.3 | 10.3 | 6.8 | 1.4 | 1.7 | 1.6 | 1.6 | 3.2 | 1.2 | 3.3 | 4.2 | 5.4 | 0.4 | 0.8 | 0.1 | 0 |
Total Current Assets
| 195.187 | 191.168 | 185.903 | 188.774 | 193.979 | 165.28 | 178.159 | 205.435 | 223.804 | 194.209 | 222.593 | 254.423 | 315.052 | 366.826 | 272.288 | 314.196 | 350.995 | 392.895 | 438.448 | 479.064 | 364.147 | 380.835 | 406.205 | 447.248 | 460.062 | 502.624 | 176.563 | 228.063 | 112.59 | 136.353 | 183.615 | 62.143 | 93.974 | 81.13 | 108.201 | 134.751 | 154.995 | 173.421 | 56.501 | 73.732 | 89.242 | 105.53 | 59.737 | 72.925 | 23.36 | 35.209 | 46.149 | 54.09 | 60.403 | 12.999 | 13.75 | 18.24 | 21.32 | 21.83 | 1.503 | 2.501 | 3.629 | 6.4 | 8.222 | 8.313 | 2.313 | 3.98 | 7.746 | 10.816 | 16.894 | 22.161 | 28.386 | 35.796 | 40.767 | 45.837 | 10.009 | 16.206 | 18.891 | 22.354 | 26.612 | 7.648 | 9.839 | 11.579 | 13.523 | 15.496 | 16.985 | 18.406 | 9.631 | 11.258 | 12.753 | 13.927 | 16.069 | 15.974 | 16.98 | 18.48 | 19.913 | 21.624 | 22.949 | 22.045 | 23.186 | 25.05 | 26.974 | 16.536 | 13.12 | 13.8 | 13.5 | 13.6 | 14.9 | 12.8 | 13.4 | 14.2 | 14.8 | 15.2 | 14.8 | 13.8 | 12.9 | 11.7 | 16.4 | 18.2 | 17.2 | 16.5 | 19.8 | 19.1 | 20.9 | 16.4 | 16.6 | 20.7 | 18.4 | 15.1 | 16.3 | 22.2 | 17.2 | 19.1 | 21.4 | 16.6 | 13 | 4.7 | 4.2 | 4.9 | 5 | 6.2 | 6.6 | 7.7 | 8 | 8.8 | 9.9 | 11 | 12.3 | 16.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18.883 | 20.038 | 24.1 | 25.604 | 26.854 | 27.361 | 28.583 | 29.805 | 30.823 | 32.222 | 33.153 | 33.563 | 36.99 | 37.078 | 38.298 | 39.014 | 38.682 | 39.48 | 40.147 | 33.372 | 28.561 | 30.577 | 29.335 | 14.677 | 10.581 | 7.505 | 6.504 | 5.981 | 5.343 | 5.754 | 5.68 | 5.076 | 4.702 | 4.471 | 3.645 | 3.049 | 2.982 | 2.905 | 2.996 | 2.82 | 2.91 | 2.978 | 2.926 | 2.882 | 2.857 | 2.733 | 2.7 | 1.752 | 1.228 | 1.102 | 1.114 | 1.075 | 0.346 | 0.263 | 0.309 | 0.357 | 0.407 | 0.399 | 0.455 | 0.51 | 0.596 | 0.684 | 0.788 | 0.881 | 1.06 | 1.163 | 1.212 | 1.079 | 0.794 | 0.8 | 0.883 | 0.958 | 0.953 | 1.02 | 1.095 | 1.164 | 1.219 | 1.115 | 1.167 | 1.235 | 1.313 | 1.366 | 1.349 | 1.43 | 1.454 | 1.505 | 1.527 | 1.636 | 1.736 | 1.782 | 1.57 | 1.668 | 1.674 | 1.727 | 1.731 | 1.795 | 1.875 | 1.855 | 7.838 | 8 | 8.3 | 8.3 | 8.5 | 8.6 | 8.6 | 8.4 | 7.8 | 6.8 | 5.4 | 4.9 | 4.6 | 4.7 | 4.8 | 4.7 | 4.8 | 5 | 4.7 | 4.9 | 5.1 | 5.1 | 5.2 | 5.3 | 5.3 | 5.4 | 5.6 | 5.5 | 5.2 | 4.9 | 5.4 | 4.8 | 4.3 | 3.2 | 3.3 | 3.5 | 3.7 | 3.8 | 4 | 4.1 | 4.2 | 4.3 | 4.4 | 4.4 | 4.3 | 4.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.207 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.4 | 0.1 | 1.3 | 1.4 | 1.5 | 0.2 | 0.2 | 0.3 | 0.9 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.207 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.4 | 0.1 | 1.3 | 1.4 | 1.5 | 0.2 | 0.2 | 0.3 | 0.9 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.707 | 6.93 | 7.884 | 8.128 | 8.366 | 8.583 | 14.136 | 15.711 | 17.325 | 17.534 | 17.977 | 17.72 | 0.346 | 0.346 | 0.346 | 0.346 | 0.346 | 0.346 | 0.346 | 0.346 | 0.254 | 0.254 | 0.254 | 0.254 | 0.253 | 0.427 | 0.316 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.13 | 0.13 | 0 | 0.045 | 0.174 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.153 | 0.148 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.028 | 0.053 | 0.053 | 0.053 | 0.053 | 0.128 | 0.128 | 0.128 | 0.128 | 0.103 | 0.103 | 0.103 | 0.103 | 0.075 | 0.075 | 0.075 | 0.075 | 0.07 | 0.087 | 0.105 | 0.122 | 0.139 | 0.157 | 0.174 | 0.177 | 0.209 | 0.283 | 0.281 | 0.282 | 0.287 | 0.467 | 0.472 | 0.477 | 0.481 | 0.189 | 0.197 | 0.203 | 0.209 | 0.215 | 0.151 | 0.151 | 0.151 | 0.151 | 0.157 | 0.256 | 0.323 | 0.4 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 | 0.6 | 0.7 | 0.7 | 1.9 | 1 | 1.1 | 1.1 | 1.4 | 2.1 | 1.5 | 1 | 1.7 | 3.6 | 3.7 | 3.7 | 3.4 | 3.4 | 3.4 | 3.4 | 3.6 | 2.4 | 2.3 | 2.4 | 1.7 | 1.6 | 1.6 | 1.5 | 1.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 0.3 |
Total Non-Current Assets
| 25.59 | 26.968 | 31.984 | 33.732 | 35.22 | 35.944 | 42.719 | 45.516 | 48.148 | 49.756 | 51.13 | 51.283 | 37.336 | 37.424 | 38.644 | 39.36 | 39.028 | 39.826 | 40.493 | 33.718 | 28.815 | 30.831 | 29.589 | 14.931 | 10.834 | 7.932 | 6.82 | 6.244 | 5.606 | 6.017 | 5.943 | 5.339 | 4.832 | 4.601 | 3.645 | 3.094 | 3.156 | 3.035 | 3.126 | 2.95 | 3.04 | 3.108 | 3.056 | 3.012 | 3.01 | 2.881 | 2.83 | 1.882 | 1.358 | 1.232 | 1.244 | 1.205 | 0.476 | 0.291 | 0.362 | 0.41 | 0.46 | 0.452 | 0.583 | 0.638 | 0.724 | 0.812 | 0.891 | 0.984 | 1.163 | 1.266 | 1.287 | 1.154 | 0.869 | 0.875 | 0.953 | 1.045 | 1.058 | 1.142 | 1.234 | 1.321 | 1.393 | 1.292 | 1.376 | 1.518 | 1.594 | 1.648 | 1.636 | 1.897 | 1.926 | 1.982 | 2.008 | 1.825 | 1.933 | 1.985 | 1.779 | 1.883 | 1.825 | 1.878 | 1.882 | 1.946 | 2.032 | 2.111 | 9.368 | 9.7 | 10.2 | 10.1 | 10 | 10.3 | 10.3 | 10.2 | 9.8 | 9 | 7.6 | 7.2 | 6.7 | 6.7 | 7.1 | 7.2 | 7.4 | 6.6 | 7 | 6.7 | 7 | 7.1 | 9.2 | 9.4 | 9.5 | 9.3 | 9.5 | 9.5 | 9.2 | 9.2 | 8.5 | 7.9 | 7.5 | 4.9 | 4.9 | 5.1 | 5.2 | 5.4 | 4.1 | 4.2 | 4.3 | 4.4 | 4.5 | 4.4 | 4.5 | 4.5 |
Total Assets
| 220.777 | 218.136 | 217.887 | 222.506 | 229.199 | 201.224 | 220.878 | 250.951 | 271.952 | 243.965 | 273.723 | 305.706 | 352.388 | 404.25 | 310.932 | 353.556 | 390.023 | 432.721 | 478.941 | 512.782 | 392.962 | 411.666 | 435.794 | 462.179 | 470.896 | 510.556 | 183.383 | 234.307 | 118.196 | 142.37 | 189.558 | 67.482 | 98.806 | 85.731 | 111.846 | 137.845 | 158.151 | 176.456 | 59.627 | 76.682 | 92.282 | 108.638 | 62.793 | 75.937 | 26.37 | 38.09 | 48.979 | 55.972 | 61.761 | 14.231 | 14.994 | 19.445 | 21.796 | 22.121 | 1.865 | 2.911 | 4.089 | 6.852 | 8.805 | 8.951 | 3.037 | 4.792 | 8.637 | 11.8 | 18.057 | 23.427 | 29.673 | 36.95 | 41.636 | 46.712 | 10.962 | 17.251 | 19.949 | 23.496 | 27.846 | 8.969 | 11.232 | 12.871 | 14.899 | 17.014 | 18.579 | 20.054 | 11.267 | 13.155 | 14.679 | 15.909 | 18.077 | 17.799 | 18.913 | 20.465 | 21.692 | 23.507 | 24.774 | 23.923 | 25.068 | 26.996 | 29.007 | 18.646 | 22.488 | 23.5 | 23.7 | 23.7 | 24.9 | 23.1 | 23.7 | 24.4 | 24.6 | 24.2 | 22.4 | 21 | 19.6 | 18.4 | 23.5 | 25.4 | 24.6 | 23.1 | 26.8 | 25.8 | 27.9 | 23.5 | 25.8 | 30.1 | 27.9 | 24.4 | 25.8 | 31.7 | 26.4 | 28.3 | 29.9 | 24.5 | 20.5 | 9.6 | 9.1 | 10 | 10.2 | 11.6 | 10.7 | 11.9 | 12.3 | 13.2 | 14.4 | 15.4 | 16.8 | 21 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10.188 | 10.226 | 0.837 | 3.24 | 1.86 | 1.957 | 4.065 | 3.225 | 6.547 | 13.804 | 8.226 | 3.803 | 5.885 | 11.242 | 1.689 | 0.525 | 12.067 | 18.458 | 11.562 | 2.758 | 1.627 | 7.997 | 10.811 | 16.863 | 9.644 | 4.979 | 11.458 | 18.769 | 5.337 | 6.315 | 4.477 | 6.814 | 6.09 | 8.661 | 6.861 | 3.3 | 2.735 | 2.987 | 2.383 | 2.549 | 1.475 | 1.769 | 3.603 | 1.264 | 2.25 | 5.35 | 3.825 | 1.912 | 1.758 | 0.605 | 0.89 | 1.01 | 0.433 | 0.289 | 0.309 | 0.159 | 0.157 | 0.128 | 0.241 | 0.162 | 0.231 | 0.554 | 0.689 | 0.344 | 0.715 | 1.285 | 1.39 | 1.437 | 0.5 | 0.717 | 0.577 | 0.772 | 0.357 | 0.147 | 0.388 | 0.614 | 0.943 | 0.626 | 0.553 | 0.697 | 0.701 | 0.374 | 1.201 | 0.476 | 0.295 | 0.377 | 0.182 | 0.268 | 0.244 | 0.341 | 0.136 | 0.347 | 0.653 | 0.667 | 0.185 | 0.329 | 0.702 | 1.688 | 0.907 | 1.03 | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 1.3 | 1.7 | 1.6 | 1.6 | 0.9 | 1.2 | 2.3 | 1.2 | 4.6 | 5.1 | 7.5 | 8.9 | 9.5 | 9.6 | 6.2 | 7.2 | 10.2 | 2.9 | 7.3 | 1.3 | 1.9 | 0.6 | 0.6 | 0.3 | 0.7 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | 0.4 | 0.5 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0 | 0 |
Short Term Debt
| 3.249 | 6.388 | 3.137 | 6.15 | 2.999 | 5.16 | 5.524 | 5.388 | 5.24 | 5.098 | 4.968 | 4.834 | 6.502 | 6.324 | 13.717 | 13.047 | 12.461 | 11.929 | 11.444 | 9.476 | 8.796 | 8.525 | 8.885 | 4.574 | 4.338 | 29.112 | 28.894 | 28.684 | 3.481 | 3.285 | 3.096 | 2.911 | 2.732 | 2.558 | 2.388 | 2.222 | 2.061 | 1.903 | 1.749 | 1.598 | 1.45 | 1.306 | 1.164 | 1.025 | 0.888 | 0.754 | 0.622 | 0.492 | 0 | 0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.955 | 0.922 | 0.891 | 1 | 1 | 1.2 | 3.1 | 3.7 | 4.2 | 4.6 | 2.5 | 2.5 | 2.2 | 1.8 | 0.8 | 2.7 | 2.3 | 1.5 | 0.9 | 0.7 | 2.1 | 2.2 | 2.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.417 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.763 | 5.56 | 4.788 | 5.235 | 1.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.365 | 0 | -0.143 | 2.192 | 0 | 0 | 0.212 | 0.237 | 0.095 | 0.112 | 0.115 | 0.092 | 0.22 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.176 | 0.19 | 0.19 | 0.327 | 0.474 | 0.45 | 0.25 | 0.265 | 0.265 | 0.325 | 0.315 | 0.405 | 0.405 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.107 | 63.703 | 71.404 | 70.295 | 74.886 | 79.605 | 68.311 | 73.742 | 82.089 | 90.596 | 79.807 | 62.421 | 59.909 | 64.577 | 85.511 | 88.931 | 73.05 | 62.264 | 73.759 | 84.471 | 86.314 | 78.534 | 72.561 | 70.582 | 50.106 | 44.574 | 50.825 | 52.955 | 38.765 | 33.907 | 24.59 | 27.909 | 22.104 | 16.671 | 9.921 | 14.213 | 11.654 | 11.7 | 7.494 | 9.473 | 8.349 | 7.717 | 2.617 | 4.703 | 2.36 | 3.488 | 3.149 | 1.75 | 2.486 | 2.511 | 2.471 | 2.58 | 2.107 | 2.915 | 1.164 | 1.164 | 1.117 | 2.41 | 1.626 | 1.633 | 1.953 | 1.86 | 2.075 | 2.843 | 4.976 | 3.83 | 4.117 | 4.77 | 3.058 | 2.836 | 3.158 | 3.42 | 2.063 | 2.154 | 1.83 | 2.152 | 1.564 | 1.804 | 1.403 | 2.163 | 1.551 | 1.283 | 1.128 | 1.226 | 1.405 | 1.305 | 1.787 | 1.459 | 1.996 | 2.334 | 2.339 | 2.887 | 2.083 | 2.968 | 3.32 | 4.634 | 4.766 | 1.314 | 2 | 2.479 | 2.7 | 2.1 | 3.1 | 3.1 | 4.1 | 6.2 | 5.9 | 6.8 | 6.1 | 6.6 | 5.9 | 4.8 | 5.8 | 3.1 | 3.1 | 3.1 | 2.4 | 2.6 | 2.6 | 2.3 | 2.3 | 2.2 | 10.7 | 2.9 | 7.3 | 10 | 3.4 | 3.5 | 3.9 | 1.4 | 0.9 | 2 | 1.9 | 1.9 | 2 | 1.9 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 |
Total Current Liabilities
| 85.544 | 80.317 | 75.378 | 79.685 | 79.745 | 86.722 | 77.9 | 82.355 | 93.876 | 109.498 | 93.001 | 71.058 | 72.296 | 82.143 | 100.917 | 102.503 | 97.578 | 92.651 | 96.765 | 96.705 | 96.737 | 95.056 | 92.257 | 92.019 | 64.088 | 78.665 | 91.177 | 103.171 | 53.143 | 48.295 | 37.398 | 38.733 | 30.926 | 27.89 | 19.17 | 19.735 | 16.45 | 16.59 | 11.626 | 13.62 | 11.274 | 10.792 | 7.384 | 6.992 | 5.498 | 9.592 | 7.596 | 4.154 | 4.244 | 3.116 | 3.361 | 3.693 | 2.54 | 3.204 | 1.685 | 1.56 | 1.369 | 2.65 | 1.982 | 1.887 | 2.404 | 2.414 | 2.764 | 3.187 | 5.691 | 5.115 | 5.507 | 6.207 | 3.558 | 3.553 | 3.735 | 4.192 | 2.42 | 2.301 | 2.218 | 2.766 | 2.507 | 2.43 | 1.956 | 2.86 | 2.252 | 1.833 | 2.519 | 1.892 | 2.027 | 2.156 | 2.419 | 1.995 | 2.505 | 2.94 | 2.8 | 3.549 | 3.141 | 4.039 | 3.91 | 4.963 | 5.468 | 3.957 | 3.83 | 4.4 | 4.8 | 4.2 | 5.6 | 7.5 | 9 | 11.7 | 12.2 | 10.9 | 10.2 | 9.7 | 8.9 | 7.9 | 9.7 | 10 | 9.7 | 11.5 | 12 | 14.2 | 14.4 | 10.7 | 9.8 | 12.7 | 13.9 | 10.5 | 8.9 | 12.2 | 4.3 | 4.4 | 4.2 | 2.1 | 1.2 | 2.4 | 2.1 | 2.1 | 2.1 | 2.3 | 3.8 | 3.7 | 0.6 | 0.7 | 0.7 | 0.8 | 0.6 | 0.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 174.997 | 175.518 | 176.034 | 176.553 | 176.999 | 153.545 | 154.166 | 154.783 | 155.385 | 155.962 | 156.523 | 157.078 | 161.249 | 161.995 | 13.79 | 14.561 | 15.298 | 16.012 | 16.708 | 12.242 | 10.783 | 11.251 | 11.723 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.915 | 2.166 | 2.4 | 2.9 | 2.8 | 3.1 | 0 | 0 | 0.1 | 0.4 | 3.1 | 3.7 | 4.3 | 5 | 5.6 | 6.2 | 5.9 | 6.2 | 6.4 | 5.4 | 0.8 | 0.9 | 1 | 3.1 | 3.1 | 3.3 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3.1 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.035 | 0.189 | 0.196 | 0.228 | 0.268 | 0.151 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.015 | 1.072 | 1.131 | 1.218 | 1.269 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.145 | 0.145 | 0.345 | 0.761 | 0.835 | 0.785 | 0.785 | 0.849 | 0.732 | 0.857 | 0.874 | 0.936 | 0.83 | 4.053 | 4.7 | 5.5 | 1.1 | 1.1 | 1.1 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 175.238 | 175.759 | 176.275 | 176.794 | 177.24 | 153.786 | 154.407 | 155.024 | 155.626 | 156.203 | 156.764 | 157.078 | 161.249 | 161.995 | 13.79 | 14.561 | 15.298 | 16.012 | 16.708 | 12.242 | 10.783 | 11.251 | 11.723 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.025 | 0.044 | 0.035 | 0.189 | 0.196 | 0.228 | 0.268 | 0.151 | 1 | 1 | 1.015 | 1.072 | 1.131 | 1.218 | 1.269 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.145 | 0.145 | 0.345 | 0.761 | 0.835 | 0.785 | 0.785 | 0.849 | 0.732 | 0.857 | 0.874 | 0.936 | 2.745 | 6.219 | 7.1 | 8.4 | 3.9 | 4.2 | 1.1 | 1.5 | 0.1 | 0.4 | 3.1 | 3.7 | 4.3 | 5 | 5.5 | 6.2 | 6 | 6.2 | 6.4 | 5.4 | 0.7 | 1 | 1 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 4 | 4 | 4 | 4 | 3 | 3 | 2.9 | 3 | 0 | 0.1 | 3.1 | 3 | 3 | 3 | 2.9 | 3.1 |
Total Liabilities
| 260.782 | 256.076 | 251.653 | 256.479 | 256.985 | 240.508 | 232.307 | 237.379 | 249.502 | 265.701 | 249.765 | 228.136 | 233.545 | 244.138 | 114.707 | 117.064 | 112.876 | 108.663 | 113.473 | 108.947 | 107.52 | 106.307 | 103.98 | 92.019 | 64.088 | 78.665 | 91.177 | 103.171 | 78.143 | 73.295 | 87.398 | 88.733 | 80.926 | 27.89 | 19.17 | 19.735 | 16.45 | 16.59 | 11.626 | 13.62 | 11.274 | 10.792 | 7.384 | 6.992 | 5.498 | 9.592 | 7.596 | 4.154 | 4.244 | 3.116 | 3.361 | 3.693 | 2.604 | 3.229 | 1.729 | 1.595 | 1.558 | 2.846 | 2.21 | 2.155 | 2.555 | 3.414 | 3.764 | 4.202 | 6.763 | 6.246 | 6.725 | 7.476 | 4.558 | 4.553 | 4.735 | 5.192 | 2.42 | 2.301 | 2.218 | 2.766 | 2.507 | 2.43 | 1.956 | 2.86 | 2.252 | 1.833 | 2.519 | 1.892 | 2.102 | 2.301 | 2.564 | 2.34 | 3.266 | 3.775 | 3.585 | 4.335 | 3.991 | 4.771 | 4.767 | 5.837 | 6.403 | 6.701 | 10.049 | 11.5 | 13.2 | 8.1 | 9.8 | 8.6 | 10.5 | 11.8 | 12.6 | 14 | 13.9 | 14 | 13.9 | 13.4 | 15.9 | 16 | 15.9 | 17.9 | 17.4 | 14.9 | 15.4 | 11.7 | 12.9 | 15.9 | 17.2 | 13.9 | 12.4 | 15.8 | 7.9 | 8.1 | 8.2 | 6.1 | 5.2 | 6.4 | 5.1 | 5.1 | 5 | 5.3 | 3.8 | 3.8 | 3.7 | 3.7 | 3.7 | 3.8 | 3.5 | 3.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.517 | 1.516 | 1.504 | 1.503 | 1.411 | 1.199 | 1.193 | 1.191 | 1.188 | 1.025 | 1.021 | 1.02 | 1.019 | 1.019 | 0.914 | 0.913 | 0.909 | 0.908 | 0.906 | 0.903 | 0.8 | 0.798 | 0.789 | 0.782 | 0.78 | 0.775 | 0.65 | 0.646 | 0.546 | 0.539 | 0.537 | 0.394 | 0.391 | 0.39 | 0.363 | 0.361 | 0.359 | 0.356 | 0.296 | 0.292 | 0.292 | 0.289 | 0.239 | 0.237 | 3.11 | 3.06 | 3.058 | 3.024 | 3.024 | 2.004 | 2.002 | 2.002 | 2.002 | 0.401 | 0.401 | 0.401 | 0.401 | 0.401 | 0.395 | 0.394 | 139.65 | 139.337 | 138.906 | 0.309 | 138.463 | 138.135 | 137.769 | 0.307 | 137.325 | 137.7 | 99.998 | 0.254 | 99.651 | 99.533 | 99.404 | 0.253 | 99.17 | 0 | 99.031 | 0.25 | 98.895 | 98.865 | 86.936 | 0.206 | 0 | 86.716 | 0 | 0.205 | 86.567 | 86.537 | 86.456 | 0.204 | 0 | 0 | 86.365 | 0.202 | 85.954 | 85.853 | 85.714 | 0.2 | 85.3 | 85.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,923.257 | -1,918.409 | -1,909.174 | -1,906.014 | -1,895.29 | -1,870.282 | -1,828.223 | -1,795.455 | -1,775.586 | -1,733.678 | -1,677.319 | -1,613.431 | -1,558.785 | -1,506.377 | -1,445.362 | -1,392.748 | -1,330.467 | -1,272.239 | -1,217.049 | -1,165.47 | -1,107.55 | -1,073.955 | -1,023.733 | -960.721 | -911.162 | -872.816 | -834.147 | -783.455 | -720.965 | -679.099 | -636.3 | -585.971 | -538.008 | -489.499 | -446.273 | -412.828 | -381.586 | -358.914 | -335.807 | -315.237 | -294.613 | -275.419 | -256.408 | -238.87 | -224.827 | -211.954 | -196.54 | -183.587 | -175.85 | -169.729 | -165.16 | -160.239 | -155.978 | -151.776 | -149.844 | -148.425 | -146.829 | -145.157 | -141.574 | -141.079 | -139.168 | -137.953 | -134.012 | -131.051 | -127.106 | -120.9 | -114.771 | -107.926 | -100.226 | -95.54 | -93.765 | -87.763 | -82.097 | -78.28 | -73.731 | -93.029 | -90.426 | -88.683 | -86.075 | -84.819 | -82.562 | -80.642 | -78.197 | -75.598 | -74.22 | -73.162 | -71.201 | -71.235 | -71.007 | -69.955 | -68.462 | -67.456 | -65.77 | -67.261 | -66.064 | -64.943 | -63.351 | -73.909 | -73.275 | -73.5 | -74.8 | -69.7 | -70 | -70.4 | -71.5 | -72 | -72.2 | -72.3 | -72.2 | -71.8 | -71.2 | -71.6 | -68.4 | -66.3 | -64.2 | -62.2 | -57.7 | -55.7 | -53.8 | -52.8 | -50.4 | -47.7 | -44.9 | -43 | -40 | -37.4 | -34.8 | -33 | -31.2 | -30.3 | -29.3 | -27.4 | -25.9 | -24.8 | -24.3 | -23.1 | -22.5 | -21.3 | -20.1 | -19.2 | -18.1 | -17.2 | -14.7 | -9.7 |
Accumulated Other Comprehensive Income/Loss
| 0.04 | -0.008 | -0.006 | 0.013 | -0.001 | -0.006 | 0.009 | -0.019 | -0.057 | -0.011 | -0.008 | -0.006 | -0.004 | 0.041 | 0.121 | 0.257 | 0.54 | 0.953 | 0.708 | 0.085 | 0.103 | 0.148 | 0.036 | -0.087 | -0.042 | -0.025 | -0.042 | -0.01 | 0 | -0.006 | -0.03 | -0.017 | -0.017 | -0.001 | 0.001 | -0.04 | 0 | 0 | 0 | -4.833 | 0 | 0 | 0 | -4.273 | 0 | 0 | -0 | -4.407 | 0 | 0 | 0 | -4.283 | 0 | 0 | 0 | -4.159 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.021 | -0.043 | -0.063 | -0.054 | -0.05 | -0.038 | -0.021 | -0.001 | -0.006 | -0.013 | -0.025 | -0.058 | -0.045 | -0.016 | -0.019 | -0.013 | -0.013 | -0.016 | -0.006 | -0.002 | 0.009 | 0.017 | 0.035 | 0.054 | 0.068 | 0.076 | 0.087 | 0.108 | 0.114 | 0.238 | 0.285 | -2.77 | -2.77 | -0.001 | -2.686 | -2.948 | -10.319 | -0.2 | -9.1 | -9.7 | -9.5 | -9.3 | -9.1 | -8.8 | -8.6 | -9.5 | -9.3 | -9.1 | -8.8 | -8.8 | -8.7 | -8.4 | -8.2 | -7.9 | -7.7 | -7.4 | -6 | -7 | -6 | -6 | -6 | -6 | -5.1 | -5.1 | -5.1 | -5.1 | -4.8 | -4.8 | -4.6 | -4.4 | -4.3 | -4.1 | -3.9 | -3.7 | -3.5 | -3.3 | -3.1 | -2.9 | -2.6 | -2.6 | -2.3 | -1.2 |
Other Total Stockholders Equity
| 1,881.695 | 1,878.961 | 1,873.91 | 1,870.525 | 1,866.094 | 1,829.805 | 1,815.592 | 1,807.855 | 1,796.905 | 1,710.928 | 1,700.264 | 1,689.987 | 1,676.613 | 1,665.429 | 1,640.552 | 1,628.07 | 1,606.165 | 1,594.436 | 1,580.903 | 1,568.317 | 1,392.089 | 1,378.368 | 1,354.722 | 1,330.186 | 1,317.232 | 1,303.957 | 925.745 | 913.955 | 760.472 | 747.641 | 737.953 | 564.343 | 555.514 | 546.951 | 538.585 | 530.617 | 522.928 | 518.424 | 383.512 | 378.007 | 375.329 | 372.976 | 311.578 | 307.578 | 242.589 | 237.392 | 234.865 | 235.253 | 230.343 | 178.84 | 174.791 | 173.989 | 173.168 | 170.267 | 149.579 | 149.34 | 148.959 | 148.762 | 147.774 | 147.481 | 0 | 0 | 0 | 138.383 | 0 | 138.135 | 137.769 | 137.131 | 0 | 0 | 0 | 99.581 | 0 | 0 | 0 | 98.995 | 0 | 99.137 | 0 | 98.739 | 0 | 0 | 0 | 86.638 | 86.762 | 0 | 86.646 | 86.413 | 0 | 0 | 0 | 86.188 | 86.268 | 86.413 | 0 | 85.901 | 0 | 0 | 0 | 85.629 | 0 | 0 | 94.6 | 90.2 | 93.8 | 93.4 | 92.8 | 92 | 90 | 87.9 | 85.7 | 85.4 | 84.7 | 84.1 | 81.1 | 75.3 | 74.8 | 74 | 72.3 | 71.6 | 69.3 | 67.9 | 61.6 | 59.5 | 58.5 | 58.4 | 58.4 | 58.3 | 57.7 | 53.5 | 49.2 | 34.9 | 34 | 33.6 | 33.4 | 33.1 | 32.9 | 32.7 | 31.8 | 31.6 | 31.4 | 31.4 | 30.3 | 28.1 |
Total Shareholders Equity
| -40.005 | -37.94 | -33.766 | -33.973 | -27.786 | -39.284 | -11.429 | 13.572 | 22.45 | -21.736 | 23.958 | 77.57 | 118.843 | 160.112 | 196.225 | 236.492 | 277.147 | 324.058 | 365.468 | 403.835 | 285.442 | 305.359 | 331.814 | 370.16 | 406.808 | 431.891 | 92.206 | 131.136 | 40.053 | 69.075 | 102.16 | -21.251 | 17.88 | 57.841 | 92.676 | 118.11 | 141.701 | 159.866 | 48.001 | 63.062 | 81.008 | 97.846 | 55.409 | 68.945 | 20.872 | 28.498 | 41.383 | 51.818 | 57.517 | 11.115 | 11.633 | 15.752 | 19.192 | 18.892 | 0.136 | 1.316 | 2.531 | 4.006 | 6.595 | 6.796 | 0.482 | 1.378 | 4.873 | 7.598 | 11.294 | 17.181 | 22.948 | 29.474 | 37.078 | 42.159 | 6.227 | 12.059 | 17.529 | 21.195 | 25.628 | 6.203 | 8.725 | 10.441 | 12.943 | 14.154 | 16.327 | 18.221 | 8.748 | 11.263 | 12.577 | 13.608 | 15.513 | 15.459 | 15.647 | 16.69 | 18.107 | 19.172 | 20.784 | 19.152 | 20.301 | 21.159 | 22.603 | 11.945 | 12.439 | 12 | 10.5 | 15.6 | 15.1 | 14.5 | 13.2 | 12.6 | 12 | 10.2 | 8.5 | 7 | 5.7 | 5 | 7.6 | 9.4 | 8.7 | 5.2 | 9.4 | 10.9 | 12.5 | 11.8 | 12.9 | 14.2 | 10.7 | 10.5 | 13.4 | 15.9 | 18.5 | 20.2 | 21.7 | 18.4 | 15.3 | 3.1 | 3.8 | 4.7 | 5.2 | 6.3 | 6.9 | 8.1 | 8.6 | 9.5 | 10.7 | 11.6 | 13.3 | 17.2 |
Total Equity
| -40.005 | -37.94 | -33.766 | -33.973 | -27.786 | -39.284 | -11.429 | 13.572 | 22.45 | -21.736 | 23.958 | 77.57 | 118.843 | 160.112 | 196.225 | 236.492 | 277.147 | 324.058 | 365.468 | 403.835 | 285.442 | 305.359 | 331.814 | 370.16 | 406.808 | 431.891 | 92.206 | 131.136 | 40.053 | 69.075 | 102.16 | -21.251 | 17.88 | 57.841 | 92.676 | 118.11 | 141.701 | 159.866 | 48.001 | 63.062 | 81.008 | 97.846 | 55.409 | 68.945 | 20.872 | 28.498 | 41.383 | 51.818 | 57.517 | 11.115 | 11.633 | 15.752 | 19.192 | 18.892 | 0.136 | 1.316 | 2.531 | 4.006 | 6.595 | 6.796 | 0.482 | 1.378 | 4.873 | 7.598 | 11.294 | 17.181 | 22.948 | 29.474 | 37.078 | 42.159 | 6.227 | 12.059 | 17.529 | 21.195 | 25.628 | 6.203 | 8.725 | 10.441 | 12.943 | 14.154 | 16.327 | 18.221 | 8.748 | 11.263 | 12.577 | 13.608 | 15.513 | 15.459 | 15.647 | 16.69 | 18.107 | 19.172 | 20.784 | 19.152 | 20.301 | 21.159 | 22.603 | 11.945 | 12.439 | 12 | 10.5 | 15.6 | 15.1 | 14.5 | 13.2 | 12.6 | 12 | 10.2 | 8.5 | 7 | 5.7 | 5 | 7.6 | 9.4 | 8.7 | 5.2 | 9.4 | 10.9 | 12.5 | 11.8 | 12.9 | 14.2 | 10.7 | 10.5 | 13.4 | 15.9 | 18.5 | 20.2 | 21.7 | 18.4 | 15.3 | 3.2 | 4 | 4.9 | 5.2 | 6.3 | 6.9 | 8.1 | 8.6 | 9.5 | 10.7 | 11.6 | 13.3 | 17.2 |
Total Liabilities & Shareholders Equity
| 220.777 | 218.136 | 217.887 | 222.506 | 229.199 | 201.224 | 220.878 | 250.951 | 271.952 | 243.965 | 273.723 | 305.706 | 352.388 | 404.25 | 310.932 | 353.556 | 390.023 | 432.721 | 478.941 | 512.782 | 392.962 | 411.666 | 435.794 | 462.179 | 470.896 | 510.556 | 183.383 | 234.307 | 118.196 | 142.37 | 189.558 | 67.482 | 98.806 | 85.731 | 111.846 | 137.845 | 158.151 | 176.456 | 59.627 | 76.682 | 92.282 | 108.638 | 62.793 | 75.937 | 26.37 | 38.09 | 48.979 | 55.972 | 61.761 | 14.231 | 14.994 | 19.445 | 21.796 | 22.121 | 1.865 | 2.911 | 4.089 | 6.852 | 8.805 | 8.951 | 3.037 | 4.792 | 8.637 | 11.8 | 18.057 | 23.427 | 29.673 | 36.95 | 41.636 | 46.712 | 10.962 | 17.251 | 19.949 | 23.496 | 27.846 | 8.969 | 11.232 | 12.871 | 14.899 | 17.014 | 18.579 | 20.054 | 11.267 | 13.155 | 14.679 | 15.909 | 18.077 | 17.799 | 18.913 | 20.465 | 21.692 | 23.507 | 24.774 | 23.923 | 25.068 | 26.996 | 29.007 | 18.646 | 22.488 | 23.5 | 23.7 | 23.7 | 24.9 | 23.1 | 23.7 | 24.4 | 24.6 | 24.2 | 22.4 | 21 | 19.6 | 18.4 | 23.5 | 25.4 | 24.6 | 23.1 | 26.8 | 25.8 | 27.9 | 23.5 | 25.8 | 30.1 | 27.9 | 24.4 | 25.8 | 31.7 | 26.4 | 28.3 | 29.9 | 24.5 | 20.5 | 9.6 | 9.1 | 10 | 10.2 | 11.6 | 10.7 | 11.9 | 12.3 | 13.2 | 14.4 | 15.4 | 16.8 | 21 |