Iteris, Inc.
NASDAQ:ITI
7.19 (USD) • At close October 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.377 | 25.975 | 21.185 | 20.161 | 19.994 | 16.587 | 10.216 | 7.991 | 14.844 | 23.689 | 27.474 | 28.166 | 31.111 | 25.205 | 14.398 | 15.623 | 10.172 | 14.217 | 10.228 | 9.457 | 15.234 | 7.071 | 7.173 | 3.498 | 4.78 | 10.152 | 16.803 | 14.922 | 17.558 | 18.201 | 17.881 | 15.713 | 15.086 | 16.029 | 18.381 | 19.137 | 18.896 | 21.961 | 21.076 | 22.386 | 21.537 | 20.414 | 20.511 | 21.831 | 19.092 | 19.137 | 19.714 | 19.974 | 18.546 | 18.701 | 21.519 | 22.843 | 11.44 | 11.818 | 12.462 | 12.323 | 11.676 | 10.405 | 9.404 | 9.185 | 6.018 | 6.372 | 5.975 | 3.771 | 0.068 | 0.421 | 0.679 | 0.055 | 2.214 | 0.035 | 0.167 | 0.019 | 0.225 | 0.131 | 0 | 0 | 0 | 0.046 | 0.017 | 0.094 | 0.721 | 2.612 | 0.329 | 1.141 | 0.207 | 0.437 | 0.645 | 0.755 | 1.344 | 0.408 | 1.117 | 4.605 | 2.249 | 2.218 | 0.948 | 9.871 | 7.353 | 4.88 | 6.6 | 1.9 | 1.7 | 0.8 | 1.1 | 0.6 | 3.1 | 1.1 | 0.8 | 0.5 | 3 | 11.4 | 0.5 | 1.8 | 0.5 | 1.1 | 1.6 | 0.2 | 0.3 | 0.4 | 0.5 | 0.2 | 0.3 | 0.2 | 0.4 | 0.6 | 0.5 | 0.5 | 0.7 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 0.8 | 0.5 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 8.14 | 22.164 | 24.299 | 11.556 | 17.124 | 20.011 | 20.189 | 1.935 | 3.73 | 6.411 | 8.667 | 5.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.377 | 25.975 | 21.185 | 20.161 | 19.994 | 16.587 | 10.216 | 7.991 | 14.844 | 23.689 | 27.474 | 28.166 | 31.111 | 28.305 | 22.538 | 37.787 | 34.471 | 25.773 | 27.352 | 29.468 | 35.423 | 9.006 | 10.903 | 9.909 | 13.447 | 15.471 | 16.803 | 14.922 | 17.558 | 18.201 | 17.881 | 15.713 | 15.086 | 16.029 | 18.381 | 19.137 | 18.896 | 21.961 | 21.076 | 22.386 | 21.537 | 20.414 | 20.511 | 21.831 | 19.092 | 19.137 | 19.714 | 19.974 | 18.546 | 18.701 | 21.519 | 22.843 | 11.44 | 11.818 | 12.462 | 12.323 | 11.676 | 10.405 | 9.404 | 9.185 | 6.018 | 6.372 | 5.975 | 3.771 | 0.068 | 0.421 | 0.679 | 0.055 | 2.214 | 0.035 | 0.167 | 0.019 | 0.225 | 0.131 | 0 | 0 | 0 | 0.046 | 0.017 | 0.094 | 0.721 | 2.612 | 0.329 | 1.141 | 0.207 | 0.437 | 0.645 | 0.755 | 1.344 | 0.408 | 1.117 | 4.605 | 2.249 | 2.218 | 0.948 | 9.871 | 7.353 | 4.88 | 6.6 | 1.9 | 1.7 | 0.8 | 1.1 | 0.6 | 3.1 | 1.1 | 0.8 | 0.5 | 3 | 11.4 | 0.5 | 1.8 | 0.5 | 1.1 | 1.6 | 0.2 | 0.3 | 0.4 | 0.5 | 0.2 | 0.3 | 0.2 | 0.4 | 0.6 | 0.5 | 0.5 | 0.7 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 0.8 | 0.5 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 |
Net Receivables
| 39.021 | 32.943 | 33.455 | 33.491 | 33.9 | 32.158 | 35.11 | 37.679 | 35.089 | 36.498 | 32.851 | 32.012 | 33.216 | 30.561 | 30.477 | 28.094 | 30.772 | 26.554 | 25.109 | 24.701 | 23.234 | 23.416 | 19.907 | 22.432 | 23.508 | 20.339 | 20.82 | 21.888 | 23.442 | 20.755 | 18.474 | 19.442 | 19.25 | 18.491 | 11.851 | 12.926 | 11.653 | 15.472 | 11.008 | 11.88 | 12.438 | 12.349 | 10.643 | 10.158 | 17.628 | 17.292 | 15.361 | 8.536 | 10.211 | 16.441 | 9.61 | 9.561 | 11.912 | 10.941 | 10.194 | 11.083 | 11.599 | 11.311 | 10.01 | 10.554 | 11.812 | 12.448 | 16.219 | 18.938 | 20.171 | 18.459 | 17.756 | 18.537 | 15.035 | 15.182 | 15.288 | 15.495 | 14.097 | 14.119 | 11.269 | 11.451 | 12.079 | 10.952 | 10.558 | 11.286 | 10.531 | 11.033 | 11.308 | 10.763 | 12.37 | 10.947 | 13.436 | 14.738 | 15.129 | 14.651 | 15.873 | 15.137 | 15.811 | 17.676 | 17.663 | 13.269 | 15.084 | 16.859 | 17.5 | 20.5 | 21.1 | 21.3 | 17.6 | 16.3 | 18.7 | 22.4 | 16.5 | 17.3 | 28.5 | 24.4 | 27.2 | 24.3 | 26 | 28.2 | 20.6 | 22.8 | 22.4 | 20.9 | 21.7 | 22 | 21.3 | 22.2 | 20.4 | 18.3 | 17.1 | 12.7 | 11.2 | 8.6 | 17.6 | 21.4 | 15.7 | 17.2 | 17.3 | 19.5 | 12.1 | 17.2 | 16.6 | 14.4 | 10.4 | 7.6 |
Inventory
| 14.841 | 13.432 | 11.456 | 10.781 | 11.534 | 10.841 | 12.48 | 12.874 | 13.326 | 7.98 | 6.884 | 6.049 | 5.181 | 5.066 | 4.607 | 3.193 | 2.769 | 3.04 | 3.723 | 2.542 | 2.389 | 2.916 | 3.823 | 3.402 | 2.796 | 2.921 | 2.972 | 2.783 | 2.481 | 2.25 | 2.753 | 2.774 | 2.64 | 3.153 | 3.044 | 3.158 | 3.026 | 3.062 | 2.773 | 2.267 | 1.945 | 2.546 | 2.668 | 2.021 | 2.073 | 2.465 | 2.907 | 2.117 | 2.37 | 2.454 | 1.909 | 2.066 | 3.655 | 3.68 | 3.473 | 3.221 | 3.043 | 2.727 | 3.203 | 3.702 | 5.178 | 5.681 | 4.997 | 4.594 | 4.38 | 4.226 | 4.4 | 4.846 | 5.921 | 6.379 | 6.43 | 4.792 | 2.989 | 2.814 | 2.652 | 3.003 | 3.848 | 4.344 | 3.527 | 3.802 | 3.642 | 3.598 | 4.079 | 4.082 | 4.212 | 4.264 | 8.081 | 7.814 | 7.582 | 8.412 | 6.56 | 6.864 | 11.114 | 13.066 | 16.715 | 19.997 | 19.17 | 18.212 | 14.8 | 17 | 14.7 | 15.9 | 16.5 | 16.9 | 19.7 | 20.8 | 17.4 | 16.4 | 27.6 | 28.3 | 21.8 | 24.7 | 23.8 | 22.7 | 23.1 | 23.4 | 23.9 | 25.5 | 25.8 | 26.8 | 23.9 | 22.4 | 18.9 | 17.7 | 16.9 | 16.8 | 14.5 | 15.9 | 15.2 | 13.8 | 12.4 | 12.9 | 12.4 | 12.4 | 11.5 | 9.7 | 9.2 | 6.7 | 6.1 | 5.7 |
Other Current Assets
| 3.666 | 3.706 | 3.953 | 4.528 | 4.918 | 3.268 | 3.709 | 3.738 | 5.432 | 4.196 | 3.373 | 2.683 | 4.311 | 5.708 | 4.849 | 4.324 | 4.636 | 3.662 | 3.71 | 4.418 | 3.35 | 1.367 | 0.747 | 1.033 | 1.397 | 1.165 | 1.452 | 2.499 | 2.67 | 2.108 | 2.016 | 2.022 | 1.872 | 1.505 | 5.954 | 8.274 | 8.751 | 4.018 | 8.192 | 7.761 | 7.685 | 8.517 | 8.9 | 8.514 | 3.145 | 3.674 | 4.225 | 9.692 | 9.297 | 3.329 | 8.874 | 8.241 | 7.25 | 7.429 | 8.962 | 7.827 | 9.388 | 9.487 | 8.92 | 8.117 | 8.513 | 8.73 | 1.133 | 1.939 | 2.992 | 2.912 | 1.024 | 1.091 | 1.306 | 0.879 | 1.611 | 1.265 | 1.839 | 1.158 | 0.852 | 0.848 | 0.706 | 0.485 | 1.736 | 1.396 | 1.404 | 1.144 | 0.693 | 0.823 | 1.158 | 4.827 | 1.436 | 1.841 | 1.264 | 1.25 | 2.349 | 2.404 | 1.87 | 1.078 | 1.475 | 4.539 | 2.351 | 1.978 | 1.8 | 8.3 | 2.9 | 2.3 | 3.1 | 4.1 | 3.9 | 4.3 | 7.8 | 5.3 | 7.2 | 10.3 | 6.6 | 7.1 | 3.5 | 3.7 | 7.4 | 3.8 | 4.1 | 4.2 | 1.4 | 0.8 | 1.2 | 0.7 | 0.9 | 0.9 | 0.7 | 4.8 | 5.7 | 7.8 | 1.1 | 1 | 1.1 | 1.4 | 0.8 | 0.9 | 7.3 | 0.6 | 0.5 | 0.4 | 0.4 | 0.9 |
Total Current Assets
| 78.905 | 75.931 | 70.049 | 68.961 | 70.346 | 62.854 | 61.515 | 62.282 | 68.691 | 72.363 | 70.582 | 68.91 | 73.819 | 69.64 | 62.471 | 73.398 | 72.648 | 59.029 | 58.039 | 58.92 | 62.721 | 36.705 | 35.38 | 36.776 | 41.148 | 39.896 | 42.047 | 42.092 | 46.151 | 43.314 | 41.124 | 39.951 | 38.848 | 39.178 | 39.23 | 43.495 | 42.326 | 44.513 | 43.049 | 44.294 | 43.605 | 43.826 | 42.722 | 42.524 | 41.938 | 42.109 | 42.207 | 40.319 | 46.826 | 40.925 | 41.912 | 42.711 | 45.064 | 33.868 | 35.091 | 34.454 | 35.706 | 33.93 | 43.042 | 31.558 | 31.521 | 33.231 | 28.324 | 29.242 | 27.611 | 26.018 | 23.859 | 24.529 | 24.476 | 22.475 | 23.496 | 21.571 | 19.15 | 18.222 | 14.773 | 15.302 | 16.633 | 15.827 | 15.838 | 16.578 | 16.298 | 18.387 | 16.409 | 16.809 | 17.947 | 20.475 | 23.598 | 25.148 | 25.319 | 24.721 | 25.899 | 29.01 | 31.044 | 34.038 | 36.801 | 47.676 | 43.958 | 41.929 | 40.7 | 47.7 | 40.4 | 40.3 | 38.3 | 37.9 | 45.4 | 48.6 | 42.5 | 39.5 | 66.3 | 74.4 | 56.1 | 57.9 | 53.8 | 55.7 | 52.7 | 50.2 | 50.7 | 51 | 49.4 | 49.8 | 46.7 | 45.5 | 40.6 | 37.5 | 35.2 | 34.8 | 32.1 | 32.6 | 34.2 | 36.6 | 29.7 | 31.8 | 31 | 33.6 | 31.4 | 27.9 | 26.5 | 21.6 | 17.2 | 14.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8.115 | 8.533 | 8.622 | 8.834 | 9.27 | 9.642 | 10.269 | 10.877 | 12.371 | 12.774 | 13.444 | 13.595 | 13.097 | 13.276 | 13.66 | 13.779 | 14.134 | 14.986 | 15.134 | 15.736 | 14.875 | 1.965 | 2.283 | 2.262 | 2.297 | 2.333 | 2.444 | 2.474 | 2.421 | 2.064 | 2.078 | 2.168 | 2.242 | 2.139 | 2.124 | 2.105 | 2.162 | 1.99 | 2.013 | 1.637 | 1.534 | 1.546 | 1.633 | 1.711 | 1.796 | 1.862 | 1.734 | 1.873 | 1.838 | 1.948 | 2.097 | 2.151 | 2.403 | 2.607 | 2.11 | 2.315 | 2.407 | 2.55 | 2.685 | 2.864 | 3.033 | 3.244 | 3.428 | 3.455 | 3.482 | 3.467 | 3.496 | 3.486 | 1.7 | 1.712 | 1.689 | 1.745 | 1.795 | 1.783 | 1.313 | 1.154 | 1.153 | 1.103 | 1.041 | 1.512 | 1.614 | 1.642 | 1.678 | 1.729 | 1.843 | 1.963 | 3.41 | 3.58 | 3.674 | 17.72 | 18.089 | 18.553 | 20.825 | 21.135 | 21.141 | 21.025 | 20.798 | 20.736 | 21.5 | 21.5 | 22 | 22.5 | 22.4 | 23.1 | 23.1 | 23.3 | 22.8 | 22.2 | 24.5 | 23.8 | 22.2 | 22.1 | 21.9 | 21.6 | 21.1 | 20.7 | 20.4 | 20.7 | 19.5 | 19.7 | 19.7 | 19.5 | 19.1 | 19.3 | 19.5 | 19.8 | 20.3 | 20.8 | 20.8 | 21.1 | 21.2 | 21.5 | 21.7 | 21.8 | 21.6 | 20.9 | 20.1 | 19.3 | 18.9 | 19.2 |
Goodwill
| 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.348 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 17.318 | 16.522 | 21.27 | 21.27 | 19.821 | 27.791 | 27.791 | 27.791 | 27.791 | 27.791 | 27.791 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 27.774 | 0 | 0 | 0 | 0 | 0 | 9.807 | 0 | 9.807 | 9.807 | 0 | 9.807 | 0 | 9.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.791 | 9.603 | 10.021 | 9.968 | 9.986 | 10.19 | 10.376 | 10.824 | 11.291 | 11.78 | 12.296 | 13.042 | 14.57 | 14.297 | 14.922 | 5.758 | 5.911 | 6.137 | 6.486 | 6.884 | 3.255 | 3.286 | 3.254 | 3.41 | 3.568 | 5.507 | 3.034 | 2.32 | 1.986 | 1.817 | 1.011 | 1.385 | 1.419 | 1.385 | 0.587 | 0.72 | 0.854 | 1.201 | 1.12 | 1.263 | 1.424 | 1.805 | 2.113 | 2.196 | 2.297 | 2.334 | 2.47 | 2.591 | 2.684 | 2.578 | 2.602 | 1.643 | 1.949 | 1.85 | 0.343 | 0.379 | 0.416 | 0.452 | 0.687 | 0.525 | 0.567 | 0.11 | 0.147 | 0.184 | 0.221 | 0.257 | 0.294 | 0.331 | 0.367 | 0.404 | 0.441 | 0.478 | 0.515 | 0.551 | 28.362 | 28.399 | 28.435 | 28.472 | 29.663 | 21.722 | 21.66 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.769 | 0 | 7.696 | 10.394 | 10.622 | 11.033 | 11.577 | 11.916 | 12.004 | 0 | 0 | 0 | 9.6 | 9.3 | 5.6 | 5.7 | 5.9 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 37.131 | 37.943 | 38.361 | 38.308 | 38.326 | 38.53 | 38.716 | 39.164 | 39.631 | 40.12 | 40.636 | 41.382 | 42.91 | 42.637 | 43.27 | 26.348 | 26.501 | 26.727 | 27.076 | 27.474 | 18.405 | 18.436 | 18.404 | 18.56 | 18.718 | 20.657 | 18.184 | 17.47 | 17.136 | 16.967 | 18.329 | 18.703 | 18.737 | 18.703 | 17.905 | 18.038 | 18.172 | 18.519 | 18.438 | 18.581 | 18.742 | 19.123 | 19.431 | 19.514 | 19.615 | 19.652 | 19.788 | 19.909 | 20.002 | 19.896 | 19.92 | 18.165 | 23.219 | 23.12 | 20.164 | 28.17 | 28.207 | 28.243 | 28.478 | 28.316 | 28.358 | 27.884 | 27.921 | 27.958 | 27.995 | 28.031 | 28.068 | 28.105 | 28.141 | 28.178 | 28.215 | 28.252 | 28.289 | 28.325 | 28.362 | 28.399 | 28.435 | 28.472 | 29.663 | 21.722 | 21.66 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.807 | 9.769 | 9.876 | 7.696 | 10.394 | 10.622 | 11.033 | 11.577 | 11.916 | 12.004 | 0 | 0 | 0 | 9.6 | 9.3 | 5.6 | 5.7 | 5.9 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -0.483 | -0.463 | -0.442 | -0.422 | 0 | 0 | 0 | -0.564 | -0.298 | -0.465 | -0.637 | -0.808 | -0.214 | -0.206 | -0.198 | -0.19 | -0.072 | -0.069 | -0.065 | -0.065 | -0.065 | -0.065 | -0.065 | -1.821 | 0 | -0.707 | -1.025 | -1.026 | -0.695 | -1.019 | -1.066 | -1.119 | -0.116 | 0 | 0 | -0.214 | 0 | 0 | 0 | -0.221 | -0.224 | -0.223 | -0.23 | -0.21 | -0.217 | -0.208 | -6.615 | 0 | 0 | 0 | -11.012 | 0 | 0 | 0 | 0 | 0 | -11.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.667 | 0.483 | 0.463 | 0.442 | 0.422 | 0.399 | 0.378 | 0.357 | 0.564 | 0.298 | 0.465 | 0.637 | 0.808 | 0.214 | 0.206 | 0.198 | 0.19 | 0.072 | 0.069 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.652 | 0.707 | 0.707 | 0.707 | 0.695 | 0.692 | 0.688 | 0.685 | 0.116 | 5.874 | 5.784 | 5.61 | 6.596 | 6.173 | 6.101 | 6.112 | 5.189 | 5.294 | 5.655 | 5.888 | 5.757 | 6.468 | 6.402 | 6.761 | 6.962 | 7.312 | 10.807 | 10.807 | 9.739 | 9.739 | 9.739 | 9.739 | 11.505 | 11.505 | 11.505 | 11.505 | 7.807 | 7.807 | 7.807 | 7.807 | 2.645 | 2.612 | 2.388 | 2.533 | 1.266 | 1.475 | 1.178 | 0.818 | 0.84 | 0.628 | 0.559 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.084 | 1.038 | 0.57 | 0.502 | 0.434 | 0.768 | 0.831 | 0.718 | 0.978 | 1.126 | 0.579 | 1.558 | 1.43 | 1.316 | 1.672 | 1.563 | 1.462 | 1.215 | 1.852 | 1.11 | 0.954 | 0.849 | 1.756 | 1.756 | 1.756 | 1.756 | 0.34 | 0.359 | 0.318 | 0.319 | 0.278 | 0.327 | 0.378 | 0.434 | 0.201 | 0.203 | 0.198 | 0.214 | 0.213 | 0.214 | 0.218 | 0.221 | 0.224 | 0.223 | 0.23 | 0.21 | 0.217 | 0.208 | 0.213 | 0.21 | 0.21 | 0.202 | 0.205 | 0.203 | 0.204 | 0.214 | 0.215 | 0.2 | 0.198 | 0.199 | 0.205 | 0.202 | 0.211 | 0.269 | 0.296 | 0.322 | 0.386 | 0.411 | 0.442 | 0.352 | 0.392 | 0.438 | 0.417 | 0.485 | 0.514 | 0.56 | 0.607 | 0.695 | 0.693 | 0.778 | 1.325 | 0.215 | 0.04 | 0.04 | 2.571 | 2.597 | 3.247 | 3.152 | 3.16 | 0.028 | 0.03 | 0.007 | 1.992 | 2.266 | 2.377 | 6.447 | 6.813 | 7.181 | 20.7 | 17.7 | 18.2 | 9 | 8 | 6.3 | 10.6 | 11 | 19.4 | 29.3 | 3 | 2.5 | 2.5 | 2.2 | 2.2 | 1.5 | 1.2 | 1.1 | 0.9 | 0.7 | 2 | 0.6 | 0.6 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.8 | 1 | 1.7 | 0.4 | 0.1 | 0.2 | 0.4 |
Total Non-Current Assets
| 46.33 | 50.181 | 47.553 | 47.644 | 48.03 | 48.94 | 50.215 | 51.137 | 53.337 | 54.02 | 54.659 | 56.535 | 57.437 | 57.229 | 58.602 | 41.69 | 42.097 | 42.928 | 44.062 | 44.32 | 34.234 | 21.25 | 22.443 | 22.578 | 22.771 | 22.99 | 21.62 | 20.303 | 19.557 | 19.031 | 20.685 | 20.871 | 20.979 | 20.842 | 20.23 | 26.22 | 26.316 | 26.119 | 27.26 | 26.605 | 26.595 | 26.781 | 26.253 | 26.519 | 27.066 | 27.402 | 27.279 | 28.25 | 21.84 | 28.815 | 29.189 | 27.83 | 25.622 | 36.737 | 32.217 | 40.438 | 40.568 | 40.732 | 31.163 | 42.884 | 43.101 | 42.835 | 39.367 | 39.489 | 39.58 | 39.627 | 34.595 | 34.614 | 32.671 | 32.775 | 31.562 | 31.91 | 31.679 | 31.411 | 31.029 | 30.741 | 30.754 | 30.829 | 31.397 | 24.012 | 24.599 | 11.664 | 11.525 | 11.576 | 14.221 | 14.367 | 16.464 | 16.539 | 16.641 | 27.517 | 27.995 | 26.256 | 33.211 | 34.023 | 34.551 | 39.049 | 39.527 | 39.921 | 42.2 | 39.2 | 40.2 | 41.1 | 39.7 | 35 | 39.4 | 40.2 | 42.2 | 51.5 | 27.5 | 26.5 | 24.7 | 24.3 | 24.1 | 23.1 | 22.3 | 21.8 | 21.3 | 21.4 | 21.5 | 20.3 | 20.3 | 19.8 | 19.3 | 19.6 | 19.9 | 20.3 | 20.8 | 21.5 | 21.6 | 22 | 22 | 22.1 | 22.4 | 22.6 | 22.6 | 22.6 | 20.5 | 19.4 | 19.1 | 19.6 |
Total Assets
| 125.235 | 126.112 | 117.602 | 116.605 | 118.376 | 111.794 | 111.73 | 113.419 | 122.028 | 126.383 | 125.241 | 125.445 | 131.256 | 126.869 | 121.073 | 115.088 | 114.745 | 101.957 | 102.101 | 103.24 | 96.955 | 57.955 | 57.823 | 59.354 | 63.919 | 62.886 | 63.667 | 62.395 | 65.708 | 62.345 | 61.809 | 60.822 | 59.827 | 60.02 | 59.46 | 69.715 | 68.642 | 70.632 | 70.309 | 70.899 | 70.2 | 70.607 | 68.975 | 69.043 | 69.004 | 69.511 | 69.486 | 68.569 | 68.666 | 69.74 | 71.101 | 70.541 | 70.686 | 70.605 | 67.308 | 74.892 | 76.274 | 74.662 | 74.205 | 74.442 | 74.622 | 76.066 | 67.691 | 68.731 | 67.191 | 65.645 | 58.454 | 59.143 | 57.147 | 55.25 | 55.058 | 53.481 | 50.829 | 49.633 | 45.802 | 46.043 | 47.387 | 46.656 | 47.235 | 40.59 | 40.897 | 30.051 | 27.934 | 28.385 | 32.168 | 34.842 | 40.062 | 41.687 | 41.96 | 52.238 | 53.894 | 55.266 | 64.255 | 68.061 | 71.352 | 86.725 | 83.485 | 81.85 | 82.9 | 86.9 | 80.6 | 81.4 | 78 | 72.9 | 84.8 | 88.8 | 84.7 | 91 | 93.8 | 100.9 | 80.8 | 82.2 | 77.9 | 78.8 | 75 | 72 | 72 | 72.4 | 70.9 | 70.1 | 67 | 65.3 | 59.9 | 57.1 | 55.1 | 55.1 | 52.9 | 54.1 | 55.8 | 58.6 | 51.7 | 53.9 | 53.4 | 56.2 | 54 | 50.5 | 47 | 41 | 36.3 | 34.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17.1 | 15.852 | 14.249 | 14.942 | 15.581 | 12.943 | 14.838 | 14.796 | 13.494 | 11.926 | 8.208 | 8.06 | 9.386 | 8.935 | 6.698 | 8.81 | 8.652 | 8.101 | 10.081 | 11.811 | 8.518 | 9.441 | 8.694 | 9.423 | 10.418 | 7.838 | 7.904 | 8.279 | 9.66 | 7.886 | 6.809 | 6.661 | 6.521 | 5.469 | 5.232 | 6.427 | 4.938 | 5.915 | 5.379 | 5.48 | 4.758 | 5.913 | 4.735 | 4.315 | 4.556 | 5.411 | 4.096 | 3.325 | 3.892 | 4.044 | 3.973 | 3.363 | 4.124 | 3.412 | 3.375 | 2.982 | 3.285 | 2.492 | 3.119 | 2.642 | 3.338 | 4.228 | 5.062 | 5.855 | 4.858 | 5.028 | 4.405 | 4.654 | 4.299 | 4.389 | 5.274 | 7.006 | 3.446 | 4.513 | 2.89 | 3.101 | 3.715 | 4.88 | 2.973 | 3.279 | 3.136 | 3.56 | 3.55 | 3.616 | 5.733 | 5.862 | 6.588 | 6.521 | 6.746 | 6.611 | 6.86 | 8.616 | 10.013 | 10.644 | 12.593 | 11.938 | 8.084 | 10.702 | 5.8 | 16 | 10 | 11.7 | 8.4 | 9.7 | 9.9 | 13.7 | 8.3 | 8.2 | 12 | 8.8 | 9.9 | 12 | 10.9 | 11.5 | 9.7 | 8.1 | 7.3 | 8.2 | 8.6 | 7.1 | 6.7 | 8.3 | 4.6 | 4.5 | 3.5 | 4.9 | 0.6 | 2.7 | 3.6 | 6.3 | 2.5 | 3.5 | 3.3 | 4.5 | 3.9 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.634 | 1.092 | 2.049 | 2.324 | 2.324 | 2.324 | 2.324 | 2.324 | 2.324 | 2.324 | 2.324 | 2.313 | 2.019 | 2.191 | 2.974 | 7.63 | 0.244 | 0.769 | 3.507 | 6.061 | 5.962 | 6.422 | 2.838 | 5.78 | 4.631 | 2.996 | 5.089 | 6 | 4.953 | 1.75 | 2.594 | 2.459 | 0.142 | 0.767 | 0.15 | 0.4 | 0 | 1.68 | 0.013 | 0.115 | 16.133 | 16.032 | 15.895 | 28.19 | 20.461 | 9.026 | 5.32 | 8.265 | 6.808 | 2.2 | 2.1 | 2.1 | 2.1 | 1.9 | 2 | 1.5 | 1.6 | 1.6 | 1.5 | 1.6 | 1.7 | 1.9 | 1.6 | 1.7 | 1.8 | 1.5 | 1.5 | 1.2 | 1.3 | 1.4 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.2 | 1.2 | 1.1 | 1.3 | 1.1 | 1.3 | 0.9 | 0.9 | 0.9 | 1 | 0.9 | 0.7 | 0.3 | 0.3 | 0.4 | 0.3 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.091 | 0.109 | 0.109 | 0.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.859 | 8.07 | 8.619 | 7.322 | 7.356 | 6.72 | 5.019 | 5.381 | 6.146 | 6.566 | 7.32 | 6.605 | 7.156 | 7.349 | 7.019 | 5.003 | 5.732 | 5.963 | 5.392 | 5.387 | 4.491 | 4.883 | 3.92 | 3.928 | 3.975 | 4.9 | 4.654 | 4.662 | 4.279 | 4.049 | 2.95 | 2.403 | 1.924 | 2.294 | 2.471 | 1.89 | 1.573 | 1.549 | 2.065 | 1.889 | 1.318 | 1.391 | 1.626 | 1.729 | 2.654 | 1.958 | 1.802 | 0 | 0 | 6.34 | 7.018 | 6.273 | -3.581 | 6.925 | 4.4 | 4.618 | 4.931 | 4.457 | -4.053 | 4.649 | 4.296 | 4.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.14 | 0 | 4.781 | 4.12 | 4.198 | 3.797 | 4.493 | 3.633 | 0.045 | 0.226 | 4.678 | 4.98 | 6.178 | 0 | 6.216 | 7.562 | 1.022 | 1.373 | 8.185 | 3.095 | 6.951 | 2.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.605 | 19.408 | 16.181 | 16.491 | 19.107 | 18.376 | 16.689 | 16.001 | 17.113 | 23.921 | 16.217 | 15.644 | 17.823 | 16.749 | 16.15 | 13.605 | 12.409 | 12.451 | 12.339 | 10.039 | 11.563 | 8.906 | 8.601 | 7.616 | 10.235 | 9.756 | 8.923 | 7.691 | 9.891 | 8.644 | 7.566 | 6.116 | 6.108 | 7.164 | 5.491 | 5.807 | 6.012 | 6.191 | 4.892 | 5.532 | 5.923 | 5.614 | 5.112 | 5.363 | 4.852 | 5.353 | 5.633 | 7.587 | 7.95 | 6.34 | 8.842 | 7.802 | 7.665 | 8.26 | 6.102 | 5.939 | 7.121 | 6.562 | 5.077 | 6.011 | 5.648 | 6.384 | 5.164 | 5.725 | 6.408 | 5.798 | 5.99 | 5.546 | 5.641 | 5.145 | 5.321 | 5.673 | 6.795 | 5.785 | 5.594 | 5.111 | 5.019 | 3.797 | 5.006 | 4.121 | 3.903 | 4.605 | 5.185 | 5.487 | 9.201 | 11.267 | 7.91 | 9.761 | 10.292 | 11.304 | 15.634 | 18.4 | 11.391 | 11.778 | 11.473 | 11.05 | 12.628 | 11.564 | 12.1 | 11.9 | 12 | 11.3 | 11.8 | 14 | 13.7 | 13.3 | 10.4 | 11.2 | 12.5 | 24.7 | 13 | 13.6 | 14 | 12 | 9.6 | 9.5 | 8.1 | 8.8 | 7.4 | 5.9 | 5.8 | 7.5 | 6.3 | 6.6 | 5.6 | 5.1 | 5.3 | 5.5 | 5 | 5.6 | 5.1 | 5.8 | 6.4 | 7.5 | 4.6 | 9 | 10.6 | 9.9 | 5.6 | 4.9 |
Total Current Liabilities
| 44.564 | 43.33 | 39.049 | 38.755 | 42.044 | 38.039 | 36.546 | 36.178 | 36.753 | 35.687 | 31.745 | 30.309 | 34.365 | 33.033 | 29.867 | 27.418 | 28.665 | 26.515 | 27.812 | 27.237 | 24.572 | 23.23 | 21.215 | 20.967 | 24.628 | 22.494 | 21.481 | 20.632 | 23.83 | 20.579 | 17.325 | 15.18 | 14.553 | 14.927 | 13.194 | 14.124 | 12.523 | 13.655 | 12.336 | 12.901 | 11.999 | 12.918 | 11.473 | 11.407 | 12.062 | 12.722 | 11.531 | 10.912 | 12.767 | 12.56 | 13.907 | 13.214 | 14.113 | 13.996 | 11.801 | 11.245 | 12.73 | 11.378 | 10.52 | 10.977 | 11.299 | 12.631 | 12.417 | 14.554 | 18.896 | 11.07 | 11.164 | 13.707 | 16.001 | 15.496 | 17.017 | 15.517 | 16.021 | 14.929 | 11.48 | 13.301 | 14.734 | 13.63 | 9.82 | 10.103 | 9.652 | 9.018 | 9.502 | 9.253 | 15.334 | 17.129 | 16.178 | 16.295 | 17.153 | 34.048 | 38.526 | 42.911 | 49.594 | 42.883 | 33.092 | 28.308 | 28.977 | 29.074 | 20.1 | 30 | 24.1 | 25.1 | 22.1 | 25.7 | 25.1 | 28.6 | 20.3 | 20.9 | 26.1 | 35.2 | 24.8 | 27.2 | 26.6 | 25.3 | 20.8 | 19.1 | 16.6 | 18.3 | 17.4 | 14.2 | 13.7 | 17.1 | 12.2 | 12.5 | 10.3 | 11.2 | 7 | 9.5 | 9.7 | 13.2 | 8.5 | 10.2 | 10.6 | 13 | 9.4 | 9.7 | 10.9 | 10.2 | 6 | 5.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.857 | 6.21 | 6.301 | 6.56 | 7.122 | 7.641 | 8.228 | 8.716 | 10.268 | 10.763 | 11.38 | 11.254 | 10.532 | 10.146 | 10.507 | 10.992 | 11.259 | 11.638 | 12.075 | 12.577 | 12.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.182 | 0.64 | 1.097 | 2.054 | 2.512 | 2.969 | 3.426 | 4.384 | 4.841 | 5.274 | 5.114 | 4.686 | 0 | 7.566 | 9.565 | 9.528 | 9.487 | 0.35 | 10.033 | 10.52 | 10.791 | 2.171 | 11.891 | 10.392 | 10.34 | 1.319 | 13.296 | 13.361 | 14.623 | 0.891 | 0.902 | 0.707 | 1.735 | 1.25 | 0 | 1.25 | 1.25 | 2.042 | 0.557 | 0.499 | 0.094 | 4.8 | 10.023 | 10.588 | 11.141 | 11.666 | 8.5 | 29.4 | 25.1 | 20 | 13.5 | 16.6 | 26 | 21 | 16.8 | 14.6 | 13 | 11.9 | 19.5 | 19.6 | 17.6 | 22 | 24.2 | 23.9 | 26.8 | 25.8 | 24.5 | 23.4 | 20.7 | 16.7 | 16.8 | 24.4 | 24.9 | 24.4 | 27.4 | 26.2 | 26.8 | 26.2 | 25.2 | 25.7 | 24.2 | 24.6 | 26 | 22.7 | 19.5 | 15.5 | 16.9 | 16.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0.038 | 0.037 | 0 | 0 | 0.399 | 0.378 | 0.357 | 0 | 0.197 | 0.219 | 0.253 | -10.693 | 0.31 | 0.31 | 0.334 | -12.185 | 0 | -12.646 | -12.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.607 | 0 | 0 | 0 | -1.048 | 1.058 | 1.142 | 1.23 | 1.308 | 1.386 | 1.464 | 1.541 | 1.615 | 1.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.538 | 3.182 | 0.483 | 0.463 | 0.442 | 0.422 | 0.399 | 0.378 | 0.357 | 0.337 | 0.298 | 0.465 | 0.637 | 0.808 | 0.214 | 0.206 | 0.198 | 0.19 | 0.072 | 0.069 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0 | 0.707 | 0.707 | 0.707 | 0.695 | 0.692 | 0.688 | 0.685 | 0.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0.319 | 0.351 | 0.406 | 0.584 | 0.583 | 0.587 | 0.585 | 0.753 | 0.751 | 0.751 | 0.794 | 0 | 0 | 1.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 1.4 | 0.9 | 0.6 | 0.6 | 0.3 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0.4 | 0.5 | 0.2 | 0.9 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 1 | 1.1 | 1.5 | 1.5 | 1.9 | 1.3 | 1.2 |
Other Non-Current Liabilities
| 3.993 | 3.483 | 3.197 | 3.261 | 2.961 | 2.786 | 2.691 | 2.668 | 2.663 | 2.733 | 3.019 | 2.879 | 3.963 | 3.903 | 3.487 | 0.632 | 0.665 | 0.677 | 0.201 | 0.196 | 0.217 | 0.67 | 0.649 | 0.693 | 0.764 | 0.871 | 0.841 | 0.874 | 0.809 | 0.835 | 0.884 | 0.901 | 1.612 | 1.631 | 0.963 | 0.977 | 0.995 | 1.009 | 1.106 | 1.11 | 0.981 | 0.199 | 0.194 | 0.655 | 0.808 | 0.908 | 1.057 | 1.377 | 0 | 1.708 | 1.84 | 2.536 | 2.907 | 2.673 | 0 | 0 | 0 | 2.249 | 3.118 | 2.77 | 2.844 | 0 | 2.887 | 3.276 | 3.384 | 3.798 | 2.729 | 2.34 | 3.955 | 13.717 | 4.594 | 4.725 | 4.834 | 13.898 | 4.795 | 5.028 | 5.16 | 14.245 | 4.221 | 4.755 | 1.633 | 1.774 | 1.898 | 2.846 | 5.735 | 6.04 | 6.829 | 7.132 | 7.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0.1 | -0.1 | 0 | -17.4 | -18.2 | -17.7 |
Total Non-Current Liabilities
| 10.388 | 12.875 | 9.981 | 10.284 | 10.525 | 10.849 | 11.318 | 11.762 | 13.288 | 13.833 | 14.697 | 14.598 | 15.132 | 14.857 | 13.994 | 11.624 | 11.924 | 12.315 | 12.276 | 12.773 | 12.361 | 0.67 | 0.714 | 0.758 | 0.829 | 0.871 | 0.841 | 1.581 | 1.516 | 1.542 | 1.579 | 1.593 | 1.612 | 1.631 | 1.757 | 0.977 | 0.995 | 1.009 | 1.106 | 1.11 | 0.981 | 0.199 | 0.194 | 0.655 | 0.808 | 0.908 | 1.057 | 1.377 | 0.926 | 1.708 | 1.84 | 2.536 | 3.089 | 3.313 | 2.824 | 4.037 | 4.571 | 5.218 | 6.544 | 7.154 | 7.685 | 8.077 | 8.001 | 7.962 | 3.384 | 11.364 | 12.294 | 11.868 | 13.442 | 14.067 | 14.627 | 15.245 | 15.625 | 16.069 | 16.686 | 15.42 | 15.5 | 15.564 | 17.517 | 18.116 | 16.256 | 2.665 | 2.8 | 3.553 | 7.47 | 7.29 | 6.829 | 8.382 | 8.686 | 2.042 | 0.557 | 0.499 | 0.094 | 4.8 | 10.023 | 10.588 | 11.141 | 16.666 | 13.5 | 29.4 | 26.5 | 20 | 14.9 | 17.5 | 26.6 | 21.6 | 17 | 14.8 | 13.5 | 12.4 | 20 | 20.1 | 18.1 | 22.5 | 24.8 | 24.5 | 27.4 | 26.4 | 24.4 | 23.8 | 21.2 | 17 | 17.6 | 24.8 | 25.3 | 24.7 | 27.7 | 26.5 | 27.3 | 26.7 | 25.7 | 26.2 | 24.8 | 25.5 | 27.2 | 24.1 | 21 | 17.4 | 18.2 | 17.7 |
Total Liabilities
| 54.952 | 56.205 | 49.03 | 49.039 | 52.569 | 48.888 | 47.864 | 47.94 | 50.041 | 49.52 | 46.442 | 44.907 | 49.497 | 47.89 | 43.861 | 39.042 | 40.589 | 38.83 | 40.088 | 40.01 | 36.933 | 23.9 | 21.929 | 21.725 | 25.457 | 23.365 | 22.322 | 22.213 | 25.346 | 22.121 | 18.904 | 16.773 | 16.165 | 16.558 | 14.951 | 15.101 | 13.518 | 14.664 | 13.442 | 14.011 | 12.98 | 13.117 | 11.667 | 12.062 | 12.87 | 13.63 | 12.588 | 12.289 | 12.767 | 14.268 | 15.747 | 15.75 | 17.202 | 17.309 | 14.625 | 15.282 | 17.301 | 16.596 | 17.064 | 18.131 | 18.984 | 20.708 | 20.418 | 22.516 | 22.28 | 22.434 | 23.458 | 25.575 | 29.443 | 29.563 | 31.644 | 30.762 | 31.646 | 30.998 | 28.166 | 28.721 | 30.234 | 29.194 | 27.337 | 28.219 | 25.908 | 11.683 | 12.302 | 12.806 | 22.804 | 24.419 | 23.007 | 24.677 | 25.839 | 36.09 | 39.083 | 43.41 | 49.688 | 47.683 | 43.115 | 38.896 | 40.118 | 45.74 | 33.6 | 59.4 | 50.6 | 45.1 | 37 | 43.2 | 51.7 | 50.2 | 37.3 | 35.7 | 39.6 | 47.6 | 44.8 | 47.3 | 44.7 | 47.8 | 45.6 | 43.6 | 44 | 44.7 | 41.8 | 38 | 34.9 | 34.1 | 29.8 | 37.3 | 35.6 | 35.9 | 34.7 | 36 | 37 | 39.9 | 34.2 | 36.4 | 35.4 | 38.5 | 36.6 | 33.8 | 31.9 | 27.5 | 24.3 | 22.9 |
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 |
Common Stock
| 4.301 | 4.298 | 4.28 | 4.283 | 4.288 | 4.282 | 4.265 | 4.265 | 4.242 | 4.242 | 4.234 | 4.234 | 4.217 | 4.17 | 4.134 | 4.111 | 4.075 | 4.071 | 4.062 | 4.057 | 3.962 | 3.338 | 3.334 | 3.324 | 3.324 | 3.318 | 3.306 | 3.279 | 3.257 | 3.249 | 3.224 | 3.219 | 3.206 | 3.205 | 3.205 | 3.198 | 3.202 | 3.242 | 3.256 | 3.257 | 3.262 | 3.28 | 3.274 | 3.274 | 3.248 | 3.264 | 3.329 | 3.36 | 3.369 | 3.391 | 3.413 | 3.434 | 3.437 | 3.436 | 3.433 | 3.433 | 3.433 | 3.432 | 3.428 | 3.428 | 3.427 | 3.42 | 3.418 | 3.401 | 3.389 | 3.342 | 3.326 | 3.315 | 3.151 | 3.06 | 2.977 | 2.936 | 2.757 | 2.743 | 2.737 | 2.727 | 2.719 | 2.709 | 2.709 | 2.447 | 2.559 | 2.141 | 1.984 | 1.984 | 1.512 | 1.512 | 1.512 | 1.512 | 1.262 | 1.252 | 1.168 | 1.058 | 1.058 | 1.05 | 1.05 | 1.046 | 0.926 | 0.923 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -128.684 | -128.469 | -128.569 | -128.745 | -128.442 | -130.567 | -128.41 | -126.361 | -118.964 | -114.099 | -110.985 | -108.555 | -106.408 | -107.019 | -106.604 | -106.392 | -106.805 | -117.153 | -117.37 | -115.302 | -113.115 | -111.543 | -109.111 | -106.648 | -105.306 | -103.519 | -101.104 | -101.448 | -100.464 | -99.993 | -96.625 | -95.246 | -95.205 | -95.167 | -93.875 | -83.433 | -83.038 | -82.846 | -82.08 | -81.982 | -81.795 | -81.776 | -81.826 | -82.064 | -82.725 | -83.185 | -83.241 | -84.338 | -84.888 | -85.564 | -85.924 | -86.671 | -87.981 | -88.078 | -88.557 | -81.53 | -82.072 | -82.869 | -83.676 | -84.385 | -84.928 | -85.025 | -93.025 | -93.766 | -94.833 | -95.499 | -103.442 | -104.396 | -106.566 | -107.438 | -109.035 | -109.345 | -110.077 | -110.356 | -111.181 | -111.317 | -111.162 | -110.436 | -109.732 | -97.499 | -97.495 | -98.461 | -98.578 | -97.838 | -100.42 | -98.468 | -90.142 | -89.237 | -86.62 | -85.32 | -84.003 | -81.671 | -66.507 | -58.732 | -50.978 | -31.028 | -18.762 | -26.192 | -12.3 | -33 | -30.6 | -23.9 | -17.1 | -13.2 | -9.3 | -3.8 | 3.4 | 13 | 12.8 | 12.2 | 11.3 | 10.6 | 9.5 | 8.5 | 7.4 | 6.6 | 6.2 | 6 | 8 | 11.2 | 11.2 | 10.7 | 9.9 | 9.3 | 9.1 | 8.9 | 8.1 | 8 | 8.8 | 8.7 | 7.7 | 7.6 | 8.1 | 8.7 | 8.3 | 7.6 | 6.5 | 5.4 | 4.5 | 4.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -7.929 | -7.906 | -7.722 | -7.539 | -8.201 | -7.987 | -7.815 | -7.593 | -7.418 | -7.224 | -7.036 | -6.839 | -6.6 | 0 | 0 | 0 | -7.508 | -0 | 0 | -0 | -6.854 | 0 | 0 | -0 | -6.946 | -0 | 0 | 0 | -6.97 | -0 | 0 | 0 | -6.217 | 0 | 0 | 0 | -5.543 | 0 | 0 | 0 | -8.735 | 0 | 0 | 0 | 0 | 0.028 | 0.033 | 0.019 | -0.003 | 0.024 | 0.026 | 0.053 | 0.054 | 0.036 | 0.029 | 0.019 | 0.014 | 0.007 | -0.41 | -0.411 | -0.493 | -0.613 | -0.719 | -0.982 | -1.344 | -0.045 | -0.045 | -0.045 | -0.045 | -0.263 | -0.263 | -0.285 | -0.15 | -0.112 | -0.09 | 0.059 | 0.19 | 0.175 | 0.015 | -0.142 | -0.487 | -0.403 | -0.364 | -0.281 | 0.201 | 0.2 | -31.5 | 0.1 | -29.6 | -28.7 | -28.4 | -27.4 | -26.6 | -26.3 | -24.9 | -26.4 | -25.7 | -24.8 | -24 | -23.5 | -23 | -22.8 | -22.2 | -21.6 | -21.1 | -20.7 | -20.1 | -19.5 | -18.9 | -19.3 | -18.8 | -18.3 | -17.6 | -17.3 | -16.7 | -16.1 | -15.5 | -14.8 | -14.2 | -13.5 | -12.9 | -12.3 | -10.5 | -8.3 | -6.6 | -5.3 | -4 |
Other Total Stockholders Equity
| 194.666 | 194.078 | 192.861 | 192.028 | 189.961 | 189.191 | 188.011 | 187.575 | 186.709 | 186.72 | 185.55 | 184.859 | 183.95 | 181.828 | 179.682 | 178.327 | 176.886 | 176.209 | 175.321 | 174.475 | 169.175 | 142.26 | 141.671 | 140.953 | 140.444 | 139.722 | 139.143 | 138.351 | 137.569 | 136.968 | 136.306 | 136.076 | 135.661 | 135.424 | 135.179 | 134.849 | 134.96 | 135.572 | 135.691 | 135.613 | 135.753 | 135.986 | 135.86 | 135.771 | 135.611 | 135.802 | 136.81 | 137.258 | 137.417 | 137.645 | 137.865 | 138.028 | 138.028 | 137.938 | 137.807 | 137.707 | 137.612 | 137.503 | 137.389 | 137.235 | 137.12 | 136.966 | 136.856 | 136.554 | 136.302 | 135.314 | 135.076 | 134.62 | 131.1 | 130.051 | 129.465 | 129.538 | 126.914 | 126.29 | 126.693 | 126.631 | 126.578 | 126.533 | 126.966 | 106.764 | 109.36 | 99.776 | 95.26 | 95.26 | 92.985 | 94.33 | 91.912 | 91.958 | 89.499 | 89.133 | 87.63 | 86.044 | 80.158 | 78.547 | 78.568 | 78.175 | 61.484 | 61.178 | 60.5 | 59.6 | 59.6 | 89.8 | 86.5 | 71.3 | 69.8 | 69 | 70.3 | 67.2 | 66.1 | 65.3 | 49.5 | 48.3 | 47.2 | 45.5 | 44.8 | 44 | 43.4 | 42.8 | 41.8 | 41 | 40.4 | 39.4 | 39.5 | 29.3 | 28.7 | 27.9 | 27.4 | 26.8 | 26.1 | 25.5 | 24.6 | 24.1 | 23.4 | 21.9 | 21.4 | 19.6 | 16.9 | 14.7 | 12.8 | 10.8 |
Total Shareholders Equity
| 70.283 | 69.907 | 68.572 | 67.566 | 65.807 | 62.906 | 63.866 | 65.479 | 71.987 | 76.863 | 78.799 | 80.538 | 81.759 | 78.979 | 77.212 | 76.046 | 74.156 | 63.127 | 62.013 | 63.23 | 60.022 | 34.055 | 35.894 | 37.629 | 38.462 | 39.521 | 41.345 | 40.182 | 40.362 | 40.224 | 42.905 | 44.049 | 43.662 | 43.462 | 44.509 | 54.614 | 55.124 | 55.968 | 56.867 | 56.888 | 57.22 | 57.49 | 57.308 | 56.981 | 56.134 | 55.881 | 56.898 | 56.28 | 55.899 | 55.472 | 55.354 | 54.791 | 53.484 | 53.296 | 52.683 | 59.61 | 58.973 | 58.066 | 57.141 | 56.311 | 55.638 | 55.358 | 47.273 | 46.215 | 44.911 | 43.211 | 34.996 | 33.568 | 27.704 | 25.687 | 23.414 | 22.719 | 19.183 | 18.635 | 17.636 | 17.322 | 17.153 | 17.462 | 19.898 | 11.667 | 14.379 | 0.623 | -1.597 | -0.857 | -6.208 | -4.288 | 3.17 | 4.143 | 4.2 | 5.255 | 4.97 | 5.446 | 14.567 | 20.378 | 28.237 | 47.829 | 43.367 | 36.11 | 49.3 | 27.5 | 30 | 36.3 | 40.7 | 29.7 | 33.1 | 38.6 | 47.4 | 55.3 | 52.5 | 51.8 | 36 | 34.9 | 33.2 | 31 | 29.4 | 28.4 | 28 | 27.7 | 29.1 | 32.1 | 32.1 | 31.2 | 30.1 | 19.8 | 19.5 | 19.2 | 18.2 | 18.1 | 18.8 | 18.7 | 17.5 | 17.5 | 18 | 17.7 | 17.4 | 16.7 | 15.1 | 13.5 | 12 | 11.2 |
Total Equity
| 70.283 | 69.907 | 68.572 | 67.566 | 65.807 | 62.906 | 63.866 | 65.479 | 71.987 | 76.863 | 78.799 | 80.538 | 81.759 | 78.979 | 77.212 | 76.046 | 74.156 | 63.127 | 62.013 | 63.23 | 60.022 | 34.055 | 35.894 | 37.629 | 38.462 | 39.521 | 41.345 | 40.182 | 40.362 | 40.224 | 42.905 | 44.049 | 43.662 | 43.462 | 44.509 | 54.614 | 55.124 | 55.968 | 56.867 | 56.888 | 57.22 | 57.49 | 57.308 | 56.981 | 56.134 | 55.881 | 56.898 | 56.28 | 55.899 | 55.472 | 55.354 | 54.791 | 53.484 | 53.296 | 52.683 | 59.61 | 58.973 | 58.066 | 57.141 | 56.311 | 55.638 | 55.358 | 47.273 | 46.215 | 44.911 | 43.211 | 34.996 | 33.568 | 27.704 | 25.687 | 23.414 | 22.719 | 19.183 | 18.635 | 17.636 | 17.322 | 17.153 | 17.462 | 19.898 | 12.371 | 14.989 | 18.368 | 15.632 | 15.579 | 9.364 | 10.423 | 17.055 | 17.01 | 16.121 | 16.148 | 14.811 | 11.856 | 14.567 | 20.378 | 28.237 | 47.829 | 43.367 | 36.11 | 49.3 | 27.5 | 30 | 36.3 | 41 | 29.7 | 33.1 | 38.6 | 47.4 | 55.3 | 54.2 | 53.3 | 36 | 34.9 | 33.2 | 31 | 29.4 | 28.4 | 28 | 27.7 | 29.1 | 32.1 | 32.1 | 31.2 | 30.1 | 19.8 | 19.5 | 19.2 | 18.2 | 18.1 | 18.8 | 18.7 | 17.5 | 17.5 | 18 | 17.7 | 17.4 | 16.7 | 15.1 | 13.5 | 12 | 11.2 |
Total Liabilities & Shareholders Equity
| 125.235 | 126.112 | 117.602 | 116.605 | 118.376 | 111.794 | 111.73 | 113.419 | 122.028 | 126.383 | 125.241 | 125.445 | 131.256 | 126.869 | 121.073 | 115.088 | 114.745 | 101.957 | 102.101 | 103.24 | 96.955 | 57.955 | 57.823 | 59.354 | 63.919 | 62.886 | 63.667 | 62.395 | 65.708 | 62.345 | 61.809 | 60.822 | 59.827 | 60.02 | 59.46 | 69.715 | 68.642 | 70.632 | 70.309 | 70.899 | 70.2 | 70.607 | 68.975 | 69.043 | 69.004 | 69.511 | 69.486 | 68.569 | 68.666 | 69.74 | 71.101 | 70.541 | 70.686 | 70.605 | 67.308 | 74.892 | 76.274 | 74.662 | 74.205 | 74.442 | 74.622 | 76.066 | 67.691 | 68.731 | 67.191 | 65.645 | 58.454 | 59.143 | 57.147 | 55.25 | 55.058 | 53.481 | 50.829 | 49.633 | 45.802 | 46.043 | 47.387 | 46.656 | 47.235 | 40.59 | 40.897 | 30.051 | 27.934 | 28.385 | 32.168 | 34.842 | 40.062 | 41.687 | 41.96 | 52.238 | 53.894 | 55.266 | 64.255 | 68.061 | 71.352 | 86.725 | 83.485 | 81.85 | 82.9 | 86.9 | 80.6 | 81.4 | 78 | 72.9 | 84.8 | 88.8 | 84.7 | 91 | 93.8 | 100.9 | 80.8 | 82.2 | 77.9 | 78.8 | 75 | 72 | 72 | 72.4 | 70.9 | 70.1 | 67 | 65.3 | 59.9 | 57.1 | 55.1 | 55.1 | 52.9 | 54.1 | 55.8 | 58.6 | 51.7 | 53.9 | 53.4 | 56.2 | 54 | 50.5 | 47 | 41 | 36.3 | 34.1 |