JAKKS Pacific, Inc.
NASDAQ:JAKK
28.53 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 22.07 | 17.902 | 35.492 | 72.554 | 96.252 | 32.228 | 38.103 | 85.297 | 76.418 | 62.283 | 39.225 | 44.521 | 25.897 | 37.511 | 80.406 | 87.953 | 75.189 | 48.133 | 39.467 | 61.613 | 71.028 | 32.125 | 42.431 | 53.282 | 52.177 | 36.824 | 46.779 | 64.977 | 45.411 | 64.098 | 57.456 | 86.064 | 45.475 | 86.693 | 118.914 | 102.528 | 81.211 | 110.269 | 105.098 | 71.525 | 88.617 | 162.713 | 113.355 | 117.071 | 51.519 | 69.717 | 165.361 | 189.321 | 140.755 | 221.648 | 254.555 | 257.258 | 232.244 | 246.846 | 274.467 | 278.346 | 218.593 | 248.752 | 277.999 | 254.837 | 153.795 | 122.406 | 145.768 | 169.52 | 192.607 | 177.215 | 238.335 | 241.25 | 186.589 | 180.887 | 192.033 | 184.489 | 132.966 | 110.289 | 123.737 | 240.238 | 228.053 | 192.538 | 170.848 | 176.544 | 131.796 | 85.079 | 142.884 | 118.182 | 132.834 | 144.414 | 71.751 | 68.413 | 100.758 | 81.277 | 14.937 | 25.036 | 25.76 | 21.927 | 24.291 | 29.275 | 48.303 | 65.777 | 72.442 | 57.5 | 73.4 | 64.2 | 16 | 12.5 | 6.6 | 2.1 | 1.1 | 2.5 | 6.6 | 5.8 | 5.5 | 6.4 | 6.5 | 6.7 | 0.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.218 | 0.218 | 0.218 | 0.216 | 0.214 | 0.214 | 0.212 | 0.21 | 0.209 | 0.207 | 0.206 | 0.204 | 0.204 | 0.202 | 0.201 | 0.199 | 0.198 | 0.195 | 0.222 | 0.219 | 0.219 | 0.218 | 0.216 | 0.213 | 0.211 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 23.132 | 19.047 | 20.091 | 19.947 | 13.746 | 19.345 | 18.321 | 0.22 | 0 | 0 | 0.583 | 5.813 | 16.706 | 37.119 | 47.225 | 27.742 | 27.321 | 13.618 | 7.004 | 28.046 | 24.265 | 39.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 22.07 | 17.902 | 35.492 | 72.554 | 96.252 | 32.228 | 38.103 | 85.297 | 76.418 | 62.283 | 39.225 | 44.521 | 25.897 | 37.511 | 80.406 | 87.953 | 75.189 | 48.133 | 39.467 | 61.613 | 71.028 | 32.125 | 42.431 | 53.282 | 52.177 | 36.824 | 46.779 | 64.977 | 45.411 | 64.098 | 57.456 | 86.064 | 45.475 | 86.693 | 118.914 | 102.528 | 81.211 | 110.489 | 105.318 | 71.745 | 88.837 | 162.933 | 113.575 | 117.291 | 51.739 | 69.937 | 165.579 | 189.539 | 140.973 | 221.864 | 254.769 | 257.472 | 232.456 | 247.056 | 274.676 | 278.553 | 218.799 | 248.956 | 278.203 | 255.039 | 153.996 | 122.605 | 145.966 | 169.715 | 192.829 | 177.434 | 238.554 | 241.468 | 186.805 | 181.1 | 192.244 | 184.699 | 132.966 | 110.289 | 123.737 | 240.238 | 228.053 | 192.538 | 193.98 | 195.591 | 151.887 | 105.026 | 156.63 | 137.527 | 151.155 | 144.634 | 71.751 | 68.413 | 101.341 | 87.09 | 31.643 | 62.155 | 72.984 | 49.669 | 51.613 | 42.893 | 55.307 | 93.823 | 96.707 | 96.8 | 73.4 | 64.2 | 16 | 12.5 | 6.6 | 2.1 | 1.1 | 2.5 | 6.6 | 5.8 | 5.5 | 6.4 | 6.5 | 6.7 | 0.5 |
Net Receivables
| 290.424 | 140.006 | 79.875 | 123.797 | 206.751 | 132.479 | 85.171 | 102.771 | 204.856 | 164.02 | 103.73 | 147.394 | 209.19 | 107.898 | 79.657 | 102.254 | 166.789 | 69.003 | 64.761 | 117.942 | 200.788 | 85.119 | 67.793 | 122.278 | 205.412 | 100.279 | 93.928 | 142.457 | 225.873 | 113.119 | 98.491 | 174.803 | 295.692 | 132.892 | 85.471 | 163.387 | 292.861 | 117.148 | 104.318 | 234.516 | 304.338 | 133.35 | 65.367 | 101.223 | 257.965 | 118.923 | 88.993 | 129.463 | 266.643 | 145.605 | 82.411 | 127.803 | 263.643 | 128.198 | 76.475 | 141.528 | 287.37 | 125.428 | 101.436 | 164.945 | 278.454 | 156.897 | 93.382 | 169.875 | 230.006 | 111.961 | 86.045 | 174.451 | 209.056 | 89.768 | 75.111 | 153.116 | 182.818 | 85.483 | 67.795 | 87.199 | 144.334 | 77.248 | 77.376 | 102.266 | 129.041 | 93.711 | 76.462 | 86.119 | 86.58 | 72.814 | 58.906 | 56,195.578 | 90.77 | 80.054 | 66 | 52.888 | 84.179 | 69.154 | 52.722 | 47.054 | 78.763 | 45.253 | 39.978 | 38 | 34.6 | 21.9 | 10.5 | 11.9 | 18.8 | 11.8 | 6.9 | 8.7 | 8.4 | 4.8 | 3.4 | 2.4 | 2.2 | 2 | 0.2 |
Inventory
| 63.509 | 51.327 | 46.341 | 52.647 | 68.832 | 65.059 | 63.988 | 80.619 | 109.171 | 123.666 | 85.306 | 83.954 | 89.796 | 60.58 | 36.653 | 38.642 | 54.583 | 57.681 | 48.233 | 54.259 | 65.298 | 53.521 | 44.685 | 53.88 | 64.451 | 62.161 | 53.997 | 58.432 | 80.144 | 81.22 | 67.466 | 75.435 | 75.064 | 71.468 | 53.47 | 60.544 | 81.404 | 91.887 | 79.474 | 78.827 | 87.787 | 65.148 | 42.203 | 46.784 | 59.119 | 56.674 | 52.052 | 59.69 | 73.229 | 60.798 | 44.998 | 47.019 | 55.836 | 55.257 | 45.158 | 43.23 | 60.459 | 47.384 | 30.814 | 34.457 | 71.145 | 76.563 | 79.162 | 87.944 | 110.829 | 83.601 | 66.866 | 75.486 | 93.762 | 78.576 | 69.001 | 76.788 | 86.676 | 76.834 | 62.198 | 66.729 | 73.876 | 72.158 | 62.828 | 50 | 49.315 | 56.713 | 44.768 | 44.4 | 43.511 | 37.987 | 35.468 | 38.01 | 40.699 | 49.912 | 39.642 | 32.024 | 30.031 | 34.184 | 29.769 | 30.535 | 32.8 | 19.64 | 17.262 | 19.9 | 9.4 | 7.5 | 5.5 | 2.9 | 3 | 2.8 | 1.6 | 1.9 | 2.3 | 2 | 1.8 | 0.1 | 0.1 | 0 | 0 |
Other Current Assets
| 8.082 | 26.659 | 19.289 | 6.578 | 6.916 | 11.43 | 13.047 | 6.524 | 12.438 | 17.724 | 24.102 | 11.688 | 13.178 | 21.651 | 27.133 | 35.497 | 26.756 | 33.003 | 23.363 | 43.589 | 23.357 | 33.446 | 33.004 | 20.703 | 31.452 | 50.844 | 41.624 | 16.803 | 19.89 | 30.98 | 42.408 | 17.077 | 30.448 | 61.47 | 56.92 | 55.909 | 58.049 | 63.439 | 57.535 | 52.505 | 57.652 | 38.629 | 61.198 | 55.634 | 54.716 | 34.629 | 38.974 | 27.364 | 60.719 | 67.795 | 69.127 | 65.191 | 43.538 | 57.991 | 55.111 | 48.851 | 69.251 | 58.698 | 48.825 | 53.726 | 106.71 | 111.072 | 61.795 | 47.663 | 46.779 | 50.133 | 41.054 | 35.654 | 36.308 | 33.252 | 32.671 | 37.135 | 44.83 | 58.28 | 49.291 | 31.151 | 30.83 | 26.937 | 23.238 | 24.682 | 27.987 | 25.818 | 20.322 | 16.762 | 15.427 | 15.021 | 13.537 | -56,125.208 | 4.682 | 5.826 | 7.368 | 6.727 | 5.513 | 5.086 | 7.728 | 8.151 | 5.295 | 3.214 | 2.681 | 2.8 | 1.7 | 1.5 | 1.8 | 1.3 | 1.9 | 2.3 | 1.9 | 1.8 | 2.4 | 2.9 | 2.9 | 1.4 | 1.4 | 1.3 | 0.5 |
Total Current Assets
| 384.299 | 235.692 | 180.795 | 255.372 | 378.751 | 241.196 | 200.309 | 275.211 | 401.747 | 364.488 | 245.673 | 287.557 | 338.061 | 239.314 | 223.849 | 250.828 | 323.317 | 207.82 | 175.824 | 260.385 | 360.471 | 204.211 | 187.913 | 250.143 | 353.492 | 250.108 | 215.516 | 282.669 | 371.318 | 289.417 | 265.821 | 353.379 | 446.679 | 352.523 | 314.775 | 382.368 | 513.525 | 382.963 | 346.645 | 437.593 | 536.11 | 400.06 | 282.343 | 320.932 | 423.539 | 280.163 | 345.598 | 398.998 | 541.564 | 496.062 | 451.305 | 497.485 | 595.473 | 488.502 | 451.42 | 512.162 | 635.879 | 480.466 | 459.278 | 508.167 | 610.305 | 467.137 | 380.305 | 475.197 | 580.443 | 423.129 | 432.519 | 526.083 | 525.931 | 382.696 | 369.027 | 451.738 | 447.29 | 330.886 | 303.021 | 425.317 | 477.093 | 368.881 | 357.422 | 372.539 | 358.23 | 281.268 | 298.182 | 284.808 | 296.672 | 270.456 | 179.662 | 176.793 | 237.491 | 222.883 | 144.652 | 153.795 | 192.708 | 158.093 | 141.833 | 128.632 | 172.165 | 161.93 | 156.628 | 157.5 | 119.1 | 95.1 | 33.8 | 28.6 | 30.3 | 19 | 11.5 | 14.9 | 19.7 | 15.5 | 13.6 | 10.3 | 10.2 | 10 | 1.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34.367 | 37.413 | 38.337 | 38.191 | 40.371 | 32.527 | 33.803 | 34.775 | 37.514 | 40.827 | 31.033 | 30.099 | 31.32 | 35.345 | 35.308 | 37.904 | 39.692 | 44.623 | 45.223 | 47.34 | 51.067 | 56.955 | 55.288 | 20.902 | 21.187 | 24.706 | 22.956 | 23.227 | 20.626 | 24.527 | 22.617 | 22.841 | 22.698 | 24.1 | 19.86 | 18.435 | 18.604 | 19.315 | 13.105 | 11.096 | 10.552 | 14.277 | 10.842 | 11.096 | 12.094 | 14.956 | 16.236 | 15.826 | 15.13 | 18.792 | 17.545 | 16.186 | 17.58 | 20.656 | 18.153 | 16.946 | 18.516 | 22.368 | 20.093 | 21.214 | 25.739 | 29.977 | 29.386 | 28.498 | 26.643 | 26.472 | 21.326 | 21.407 | 20.536 | 17.388 | 16.258 | 16.883 | 15.733 | 14.475 | 14.219 | 12.695 | 11.801 | 10.748 | 10.41 | 10.94 | 11.846 | 11.043 | 11.04 | 11.722 | 11.945 | 12.976 | 13.838 | 14.826 | 13.978 | 15.117 | 16.254 | 15.753 | 16.028 | 17.34 | 18.101 | 18.983 | 18.741 | 13.939 | 12.588 | 11.5 | 8.7 | 7.2 | 5.4 | 4.3 | 4.1 | 3.9 | 3.2 | 2.9 | 2.1 | 2.2 | 1.9 | 1.2 | 0.9 | 0.4 | 0.3 |
Goodwill
| 35.102 | 35.029 | 34.997 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.083 | 35.197 | 35.268 | 35.592 | 35.384 | 35.344 | 43.475 | 43.268 | 43.208 | 43.462 | 43.631 | 44.024 | 44.199 | 44.344 | 44.567 | 44.212 | 44.492 | 44.776 | 45.093 | 44.936 | 44.876 | 44.735 | 48.502 | 48.489 | 48.836 | 50.511 | 24.725 | 24.725 | 24.015 | 6.988 | 6.988 | 6.988 | 6.988 | 3.446 | 3.446 | 3.879 | 3.879 | 2.308 | 2.308 | 417.204 | 438.184 | 354.993 | 355 | 353.34 | 353.34 | 340.007 | 340.007 | 338.007 | 337.999 | 315.315 | 314.957 | 345.051 | 269.298 | 0 | 0 | 257.593 | 258.331 | 206.952 | 290.799 | 0 | 190.728 | 205.177 | 205.047 | 189.797 | 189.336 | 145.697 | 136.36 | 134.04 | 89,863.415 | 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 | 2.063 | 0 | 2.22 | 2.331 | 2.387 | 2.469 | 2.77 | 3.239 | 3.98 | 4.308 | 4.644 | 5.389 | 4.165 | 5.554 | 9.499 | 12.894 | 20.783 | 22.414 | 33.02 | 15.231 | 16.422 | 36.713 | 37.715 | 38.799 | 39.827 | 29.069 | 25.974 | 33.959 | 35.89 | 37.875 | 40.284 | 42.638 | 44.912 | 53.452 | 56.084 | 56.86 | 59.374 | 61.601 | 63.825 | 67.685 | 65.656 | 65.922 | 68.297 | 69.42 | 68.339 | 73.946 | 73.54 | 25.945 | 27.069 | 24.061 | 26.911 | 38.044 | 37.431 | 25.745 | 31.901 | 39.69 | 38.645 | 40.604 | 45.035 | 51.916 | 51.275 | 33.061 | 30.105 | 41.333 | 44.508 | 45.768 | 49.215 | 53.044 | 56.983 | 60.401 | 74.255 | 78.207 | 50.78 | 305.578 | 301.482 | 305.192 | 300.541 | 303.467 | 315.527 | 316.08 | 219.264 | 231.737 | 228.534 | 228.279 | 209.75 | 19.737 | 160.36 | 150.647 | 15.624 | 104.376 | 90.825 | 86.455 | 87.855 | 88.898 | 82.451 | 58.713 | 59.444 | 60.1 | 27.5 | 27.7 | 23.6 | 24.4 | 24.1 | 24.4 | 24.6 | 25.2 | 11.8 | 11.8 | 11.5 | 2.6 | 2.6 | 2.6 | 2.6 |
Goodwill and Intangible Assets
| 35.102 | 35.029 | 34.997 | 35.083 | 37.303 | 37.414 | 37.47 | 37.552 | 37.853 | 38.322 | 39.063 | 39.391 | 39.727 | 40.472 | 39.248 | 40.637 | 44.582 | 47.977 | 55.866 | 57.497 | 68.103 | 50.314 | 51.505 | 71.796 | 72.912 | 74.067 | 75.419 | 64.453 | 61.318 | 77.434 | 79.158 | 81.083 | 83.746 | 86.269 | 88.936 | 97.651 | 100.428 | 101.427 | 103.586 | 106.093 | 108.601 | 112.778 | 110.592 | 110.798 | 113.032 | 117.922 | 116.828 | 122.782 | 124.051 | 50.67 | 51.794 | 48.076 | 33.899 | 45.032 | 44.419 | 32.733 | 35.347 | 43.136 | 42.524 | 44.483 | 45.035 | 51.916 | 468.479 | 471.245 | 385.098 | 396.333 | 397.848 | 399.108 | 389.222 | 393.051 | 394.99 | 398.4 | 389.57 | 393.164 | 395.831 | 305.578 | 301.482 | 305.192 | 300.541 | 303.467 | 315.527 | 316.08 | 219.264 | 231.737 | 228.534 | 228.279 | 209.75 | 209.073 | 160.36 | 150.647 | 149.664 | 104.376 | 90.825 | 86.455 | 87.855 | 88.898 | 82.451 | 58.713 | 59.444 | 60.1 | 27.5 | 27.7 | 23.6 | 24.4 | 24.1 | 24.4 | 24.6 | 25.2 | 11.8 | 11.8 | 11.5 | 2.6 | 2.6 | 2.6 | 2.6 |
Long Term Investments
| 0 | -0 | -2.063 | 0 | -2.22 | -2.331 | -2.387 | -2.469 | 0 | 0 | -2.97 | 0 | -3.198 | -3.689 | -2.211 | 0 | -7.141 | -10.282 | -17.917 | 0 | -20.407 | -1.431 | -1.43 | 0 | -19.725 | -19.753 | -19.285 | 0 | -4.141 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7.018 | 8.429 | 9.046 | 11.062 | 10.161 | 10.767 | 3.295 | 3.4 | 2.736 | 1.82 | 1.846 | 1.814 | 0.074 | -16.34 | -35.825 | -19.372 | 6.727 | 0.527 | 34.683 | 56.501 | 53.184 | 41 | 40 | 39 | 36 | 18 | 17 | 16 | 15 | 2 | 2 | 3 | 10 | 4 | 4 | 3 | 0 | -1.164 | -1.164 | 0 | 0 | -4.446 | -4.446 | -4.446 | 0 | 0 | 0 | 0 | -2,256.817 | 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
| 68.187 | 68.141 | 68.142 | 68.143 | 57.856 | 57.804 | 57.804 | 51.762 | 0.053 | 0.051 | 0.051 | 0 | 0.123 | 0.123 | 0.123 | 0 | 0.226 | 0.226 | 0.226 | 0 | 1.431 | 1.431 | 1.43 | 0 | 0.787 | 0.784 | 0.781 | 0 | 2.033 | 2.034 | 2.034 | -2.156 | 2.265 | 2.297 | 2.199 | 0.446 | 3.358 | 3.358 | 3.358 | -10.389 | 3.953 | 3.953 | 4.6 | -6.175 | 7.058 | 7.058 | 7.058 | -4.584 | 47.074 | 47.102 | 47.101 | 47.081 | 58.839 | 58.856 | 58.865 | 58.848 | 56.326 | 56.308 | 19.372 | 53.502 | 83.884 | 82.443 | 17.278 | -63.675 | 13.297 | 13.921 | 13.921 | -36 | 1.566 | 1.471 | 1.471 | -15 | 12.315 | 14.609 | 13.638 | -10 | -4 | -4 | 4.285 | 0 | 1.164 | 1.164 | 0 | 0 | 4.446 | 4.446 | 4.446 | 0 | 11.599 | 13.806 | 13.744 | 2,256.817 | 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
| 1.923 | 1.976 | 4.126 | 2.162 | 2.22 | 2.331 | 2.387 | 2.469 | -0.053 | -0.051 | 2.919 | 0 | 3.075 | 3.566 | 2.088 | 0 | 6.915 | 10.056 | 17.691 | 0 | 18.976 | 17.264 | 17.269 | 0 | 18.938 | 18.969 | 18.504 | 0 | 2.108 | -2.034 | -2.034 | 2.156 | -2.265 | -2.297 | -2.199 | 0 | -3.358 | -3.358 | -3.358 | 10.389 | -3.953 | -3.953 | -4.6 | 6.175 | -7.058 | -7.058 | -2.926 | 4.584 | 0 | 0 | 0 | 3.67 | 0 | 0 | 0 | 12.643 | 16.34 | 35.825 | 56.326 | 0 | -83.884 | -82.443 | -17.278 | 63.675 | -13.735 | -14.102 | -14.398 | 36.09 | 0.025 | 0.111 | 0.394 | 14.873 | -12.379 | -14.233 | -13.437 | 10.365 | 3.609 | 4.017 | -4.1 | 9.816 | 4.266 | 3.487 | 17.188 | 9.097 | 3.841 | 2.738 | 2.983 | 8.119 | 3.372 | 3.831 | 6.391 | 10.117 | 3.151 | 3.097 | 3.57 | 12.208 | 4.868 | 5.609 | 5.257 | 3.8 | 1.3 | 1.2 | 1.6 | 1.4 | 1.9 | 2 | 1 | 0.6 | 0.7 | 0.7 | 1.1 | 0.1 | 0.1 | 0 | 0.4 |
Total Non-Current Assets
| 139.579 | 142.559 | 143.539 | 143.579 | 135.53 | 127.745 | 129.077 | 124.089 | 75.367 | 79.149 | 70.096 | 69.49 | 71.047 | 75.817 | 74.556 | 78.541 | 84.274 | 92.6 | 101.089 | 104.837 | 119.17 | 124.533 | 124.062 | 92.698 | 94.099 | 98.773 | 98.375 | 87.68 | 81.944 | 108.961 | 108.775 | 110.924 | 113.444 | 117.369 | 115.796 | 123.532 | 126.032 | 127.742 | 123.691 | 124.189 | 126.153 | 134.055 | 128.434 | 128.912 | 133.555 | 141.924 | 148.258 | 148.769 | 197.022 | 119.859 | 119.84 | 117.749 | 112.138 | 126.39 | 123.251 | 121.244 | 110.189 | 121.812 | 118.943 | 125.926 | 71.301 | 116.576 | 554.366 | 552.927 | 452.303 | 462.624 | 457.697 | 456.605 | 429.349 | 429.021 | 429.113 | 430.156 | 407.239 | 410.015 | 413.251 | 328.638 | 316.892 | 319.957 | 314.136 | 324.223 | 331.639 | 330.61 | 247.492 | 252.556 | 244.319 | 243.993 | 226.571 | 232.017 | 189.309 | 183.402 | 186.052 | 130.246 | 110.004 | 106.891 | 109.525 | 120.09 | 106.06 | 78.261 | 77.288 | 75.4 | 37.5 | 36.1 | 30.6 | 30.1 | 30.1 | 30.3 | 28.8 | 28.7 | 14.6 | 14.7 | 14.5 | 3.9 | 3.6 | 3 | 3.3 |
Total Assets
| 523.878 | 378.251 | 324.334 | 398.951 | 514.281 | 368.941 | 329.386 | 399.3 | 477.114 | 443.637 | 315.769 | 357.047 | 409.108 | 315.131 | 298.405 | 329.369 | 407.591 | 300.42 | 276.913 | 365.222 | 479.641 | 328.744 | 311.975 | 342.841 | 447.591 | 348.881 | 313.891 | 370.349 | 453.262 | 398.378 | 374.596 | 464.303 | 560.123 | 469.892 | 430.571 | 505.9 | 639.557 | 510.705 | 470.336 | 561.782 | 662.263 | 534.115 | 410.777 | 449.844 | 557.094 | 422.087 | 493.856 | 547.767 | 738.586 | 615.921 | 571.145 | 615.234 | 707.611 | 614.892 | 574.671 | 633.406 | 746.068 | 602.278 | 578.221 | 634.093 | 681.606 | 583.713 | 934.671 | 1,028.124 | 1,032.746 | 885.753 | 890.216 | 982.688 | 955.28 | 811.717 | 798.14 | 881.894 | 854.529 | 740.901 | 716.272 | 753.955 | 793.985 | 688.838 | 671.558 | 696.762 | 689.869 | 611.878 | 545.674 | 537.364 | 540.991 | 514.449 | 406.233 | 408.81 | 426.8 | 406.285 | 330.704 | 284.041 | 302.712 | 264.984 | 251.358 | 248.722 | 278.225 | 240.191 | 233.916 | 232.9 | 156.6 | 131.2 | 64.4 | 58.7 | 60.4 | 49.3 | 40.3 | 43.6 | 34.3 | 30.2 | 28.1 | 14.2 | 13.8 | 13 | 4.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 98.928 | 74.498 | 37.272 | 54.436 | 122.386 | 76.38 | 35.738 | 43.507 | 105.427 | 128.914 | 36.439 | 66.131 | 105.271 | 68.809 | 31.307 | 40.495 | 95.529 | 53.103 | 22.785 | 61.196 | 136.175 | 60.988 | 27.914 | 57.574 | 142.612 | 68.123 | 39.072 | 49.916 | 98.392 | 67.003 | 30.135 | 51.741 | 102.577 | 73.717 | 28.132 | 34.986 | 94.631 | 59.221 | 24.235 | 56.113 | 115.623 | 60.55 | 21.338 | 25.275 | 89.78 | 56.033 | 30.402 | 37.793 | 105.912 | 64.342 | 20.063 | 26.43 | 85.352 | 51.537 | 22.031 | 35.886 | 119.794 | 53.884 | 21.116 | 37.613 | 91.307 | 66.49 | 22.304 | 57.432 | 111.601 | 53.152 | 28.951 | 52.287 | 90.77 | 43.631 | 31.047 | 65.574 | 85.935 | 33.038 | 27.19 | 50.533 | 56.9 | 33.031 | 72.142 | 53.643 | 126.712 | 82.868 | 46.167 | 25.064 | 58.304 | 43.379 | 37.312 | 8.994 | 65.216 | 61.119 | 56.356 | 12.693 | 55.102 | 34.257 | 29.132 | 14.62 | 60.504 | 34.606 | 8.514 | 10 | 30 | 15 | 9.2 | 3.7 | 16.1 | 9.6 | 6.2 | 4.3 | 5.2 | 3.3 | 2.2 | 1.6 | 1.6 | 1.4 | 0.2 |
Short Term Debt
| 7.405 | 20.554 | 16.474 | 14.76 | 12.83 | 18.452 | 22.493 | 36.275 | 23.505 | 22.953 | 24.503 | 12.581 | 22.728 | 54.558 | 26.939 | 15.875 | 41.866 | 21.036 | 21.089 | 11.356 | 25.641 | 20.256 | 37.634 | 27.211 | 19.365 | 40.211 | 21.119 | 22.151 | 23.03 | 0 | 10 | 9.221 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 38.905 | 38.633 | 48.098 | 34.145 | 0 | 0 | 57.91 | 70.71 | 53.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.034 | 0.046 | 20.335 | 20.417 | 0.246 | 0.34 | 0.457 | 0.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.019 | 0.023 | 0.032 | 0.023 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.5 | 1.1 | 2.4 | 0 | 3.3 | 5.7 | 0.2 | 0 | 0 | 0 |
Tax Payables
| 3.523 | 3.441 | 3.295 | 3.785 | 17.422 | 5.808 | 6.241 | 3.648 | 14.084 | 2.333 | 1.205 | 1.004 | 0.635 | 0.703 | 0.175 | 0.484 | 1.625 | 0.502 | 0.347 | 2.492 | 1.465 | 1.471 | 1.461 | 1.458 | 0.994 | 0.994 | 1.327 | 1.261 | 1.195 | 1.205 | 2.248 | 2.248 | 22.791 | 21.926 | 21.741 | 21.067 | 24.797 | 25.308 | 26.084 | 23.784 | 25.43 | 23.165 | 21.449 | 20.762 | 17.972 | 18.081 | 18.251 | 12.922 | 15.988 | 7.886 | 7.767 | 2.183 | 21.716 | 9.382 | 7.675 | 6.143 | 4.432 | 0.364 | 16.926 | 16.788 | 4.686 | 4.686 | 0.252 | 7.19 | 1.346 | 11.294 | 11.294 | 21.997 | 18.636 | 0.514 | 7.713 | 18.548 | 4.441 | 0 | 0 | 3.792 | 0 | 0 | 12.369 | 10.847 | 2.021 | 6.052 | 0 | 2.021 | 8.781 | 6.138 | 6.298 | 5,624.532 | 14.683 | 8.613 | 6.258 | 1,570.973 | 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
| 3.523 | 3.441 | 3.295 | 0.701 | 17.422 | 5.808 | 0 | 0.922 | 0.053 | 0.051 | 0 | 2.51 | -58.18 | -37.573 | -28.233 | 0.938 | 0.226 | -25.192 | -22.056 | 0.557 | 0 | 0 | 0 | 1.431 | 0 | 0 | 0 | 0.783 | 0 | 0 | 0 | 2.034 | 0 | 0 | 0 | 2.739 | -70.903 | 0 | 0 | 3.358 | -80.366 | -57.998 | -46.615 | 3.953 | 0 | 0 | 0 | 1.057 | 15.988 | 0 | 0 | 34.505 | 0 | 0 | 0 | -10.168 | -73.955 | -47.775 | 0 | 19.467 | 0 | 0 | 25.073 | 17.993 | 0 | 0 | 0 | 12.945 | 0 | 0 | 0 | 10.592 | 0 | 0 | 0 | 13.618 | 0 | 0 | 0 | 4.281 | -0.019 | 0 | 0 | 1.847 | 0 | 0 | 0 | 4,445.658 | 0 | 0 | 0 | 18.069 | 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
| 144.073 | 63.264 | 56.628 | 75.552 | 102.706 | 75.073 | 58.061 | 93.47 | 122.424 | 93.575 | 74.468 | 90.846 | 95.464 | 69.374 | 57.623 | 80.474 | 78.441 | 47.872 | 44.207 | 77.323 | 87.533 | 50.873 | 45.714 | 57.859 | 77.815 | 55.811 | 51.161 | 54.582 | 66.704 | 30.241 | 26.947 | 52.042 | 73.737 | 40.409 | 37.96 | 71.348 | 97.519 | 66.411 | 62.117 | 111.451 | 109.244 | 79.265 | 71.041 | 96.507 | 120.542 | 89.019 | 80.699 | 96.993 | 108.724 | 70.304 | 68.762 | 93.46 | 87.039 | 54.741 | 51.038 | 82.854 | 103.857 | 68.115 | 44.768 | 81.16 | 191.61 | 151.552 | 43.764 | 84.68 | 74.763 | 27.467 | 33.061 | 96.121 | 74.285 | 46.479 | 46.175 | 87.253 | 72.961 | 58.446 | 48.889 | 69.538 | 127.019 | 79.488 | 20.998 | 78.506 | 10.999 | 0 | 3.077 | 25.104 | 0 | 0 | -0 | -5,585.934 | 0 | 0 | 0 | -1,546.38 | 13.951 | 9.68 | 9.221 | 26.716 | 7.845 | 3.669 | 30.086 | 34.4 | 15.3 | 13.2 | 8.1 | 11.1 | 2.1 | 0.8 | 0.5 | 4.9 | 4.8 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | 0.4 |
Total Current Liabilities
| 253.929 | 161.757 | 113.669 | 149.234 | 255.344 | 175.713 | 122.532 | 173.306 | 265.94 | 247.775 | 136.615 | 173.072 | 224.098 | 193.444 | 116.044 | 138.266 | 217.461 | 122.513 | 88.428 | 152.924 | 250.814 | 133.588 | 112.723 | 144.102 | 240.786 | 165.139 | 112.679 | 135.758 | 210.721 | 98.449 | 69.33 | 116.81 | 199.105 | 136.052 | 87.833 | 130.14 | 241.947 | 150.94 | 112.436 | 191.348 | 289.202 | 201.613 | 161.926 | 184.595 | 228.294 | 163.133 | 187.262 | 219.475 | 284.034 | 142.532 | 96.592 | 122.833 | 194.107 | 115.66 | 80.744 | 124.91 | 228.117 | 122.409 | 103.145 | 155.978 | 287.849 | 223.068 | 66.777 | 150.136 | 187.71 | 91.913 | 73.306 | 170.405 | 183.692 | 90.624 | 84.936 | 171.375 | 163.337 | 91.486 | 76.079 | 123.863 | 183.919 | 112.52 | 105.509 | 142.996 | 139.732 | 88.92 | 49.263 | 52.208 | 67.104 | 49.535 | 43.628 | 47.61 | 79.918 | 69.754 | 62.645 | 37.308 | 69.453 | 44.337 | 38.753 | 41.735 | 68.749 | 38.275 | 38.605 | 44.4 | 45.3 | 28.2 | 17.3 | 14.9 | 18.4 | 10.9 | 7.8 | 11.6 | 10 | 7.3 | 8.7 | 2.5 | 2.2 | 1.8 | 0.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29.072 | 14.859 | 15.961 | 16.666 | 19.283 | 6.22 | 35.064 | 51.485 | 77.75 | 97.859 | 100.333 | 101.454 | 103.843 | 108.011 | 169.435 | 167.293 | 169.771 | 194.907 | 192.517 | 200.594 | 198.676 | 190.485 | 172.039 | 139.792 | 145.056 | 137.323 | 134.716 | 133.497 | 132.231 | 152.975 | 164.554 | 203.007 | 207.933 | 207.526 | 207.797 | 209.166 | 215 | 215 | 215 | 215 | 215 | 215 | 100 | 100 | 137.826 | 96.283 | 95.6 | 84.738 | 94.235 | 93.552 | 92.87 | 92.188 | 91.505 | 90.823 | 90.14 | 89.458 | 88.774 | 88.092 | 104.336 | 103.516 | 0 | 0 | 98 | 71.763 | 98 | 98 | 98 | 91.464 | 98 | 98 | 98 | 95.623 | 98 | 98 | 98 | 91.554 | 98 | 98 | 98 | 98 | 98 | 98 | 98.037 | 98.042 | 98.039 | 98.05 | 0.055 | 0.06 | 0.078 | 0.077 | 0.076 | 0.073 | 0.7 | 0.7 | 0.9 | 1 | 1.1 | 0 | 0.007 | 0 | 0 | 0 | 4.5 | 5.9 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0.2 | 0.3 | 2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.948 | 2.612 | 3.013 | 2.687 | 2.365 | 2.593 | 2.261 | 2.048 | 6.539 | 1.471 | 1.461 | 1.458 | 0.994 | 0.994 | 1.327 | 1.261 | 1.195 | 1.205 | 0.504 | 2.248 | 2.325 | 2.325 | 2.199 | 0 | 2.198 | 2.199 | 0.4 | 5.98 | 2.725 | 2.725 | 2.553 | 6.946 | 3.259 | 4.614 | 4.614 | 10.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -98 | -98 | 0 | 26.237 | 0 | 0 | 0 | 5.56 | 0 | 0 | 0 | 2.377 | 0 | 0 | 0 | 6.446 | 0 | 0 | -4.285 | -4.281 | 0 | -1.164 | 0 | -1.847 | 0 | 0 | 0 | 562.948 | 0 | 0 | 0 | -2,256.817 | 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 | 0.053 | 0.051 | 0.051 | 0.051 | 0.123 | 0.123 | 0.123 | 0.123 | 0.226 | 0.226 | 0.226 | 0.226 | 1.431 | 1.431 | 1.43 | 1.431 | 0.787 | 0.784 | 0.781 | 0.783 | 2.033 | 2.034 | 2.034 | 2.034 | 2.265 | 2.297 | 2.199 | 0 | 5.98 | 5.987 | 5.98 | 5.98 | 6.946 | 6.946 | 6.369 | 6.946 | 10.18 | 10.181 | 10.18 | 3.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.135 | 21.826 | 26.232 | 30.923 | 6.416 | 6.447 | 6.486 | 5.56 | 2.244 | 2.244 | 2.379 | 2.377 | 7.358 | 7.241 | 7.013 | 6.446 | 4.237 | 3.384 | 4.285 | 4.281 | 1.164 | 1.164 | 1.164 | 1.164 | 0.563 | 0.563 | 0.563 | 0.563 | 0 | 2.207 | 2.207 | 2.257 | 0.757 | 0.757 | 0.757 | 1.457 | 0.47 | 0.826 | 0.896 | 1 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -9.189 | 5.74 | 6.478 | 36.938 | 35.33 | 30.764 | 24.712 | 22.032 | 23.413 | 16.113 | 22.142 | 24.571 | 20.023 | 19.588 | 18.451 | 10.749 | 6.818 | 4.824 | 4.79 | 7.457 | 6.501 | 1.608 | 1.589 | 5.867 | 5.358 | 5.34 | 5.753 | 5.798 | 5.815 | 7.978 | 9.191 | 9.286 | 7.535 | 9.795 | 9.701 | 9.647 | 6.43 | 6.148 | 1.313 | 4.37 | 9.974 | 10.102 | 9.982 | 9.618 | 16.441 | 33.163 | 23.063 | 12.852 | 31.254 | 6.381 | 6.408 | 6.622 | 6.283 | 6.076 | 6.117 | 6.63 | 19.894 | 19.792 | 2.607 | 2.49 | 11.418 | 6.592 | 6.909 | -24.125 | 13.346 | 18.507 | 18.113 | 11.19 | 15.602 | 13.907 | 13.406 | -1.523 | 0.889 | 0.925 | 0.959 | -5.451 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 19.883 | 20.599 | 22.439 | 53.604 | 54.613 | 36.984 | 59.777 | 73.517 | 101.216 | 114.023 | 125.946 | 126.076 | 123.989 | 127.722 | 188.009 | 178.165 | 178.233 | 201.059 | 198.323 | 208.277 | 206.788 | 193.524 | 175.058 | 147.09 | 151.201 | 143.447 | 141.25 | 140.078 | 118.679 | 160.953 | 172 | 212.293 | 217.733 | 217.321 | 217.498 | 222.354 | 227.41 | 227.135 | 222.293 | 225.35 | 231.92 | 232.048 | 116.351 | 116.564 | 164.447 | 129.446 | 128.843 | 121.072 | 125.489 | 99.933 | 99.278 | 98.81 | 97.788 | 96.899 | 96.257 | 96.088 | 108.668 | 107.884 | 106.943 | 106.006 | 28.553 | 28.418 | 131.141 | 131.035 | 117.762 | 122.954 | 122.599 | 121.286 | 115.845 | 114.151 | 113.784 | 101.231 | 106.247 | 106.164 | 105.972 | 105.441 | 102.238 | 101.384 | 102.285 | 102.281 | 99.165 | 99.164 | 99.201 | 99.206 | 98.602 | 98.613 | 0.618 | 0.623 | 0.078 | 2.285 | 2.283 | 2.329 | 1.457 | 1.457 | 1.684 | 2.457 | 1.57 | 0.826 | 0.903 | 1 | 0.3 | 0.1 | 4.6 | 6 | 6 | 6.1 | 6.1 | 6 | 5.9 | 6 | 5.9 | 1.8 | 0.2 | 0.3 | 2 |
Total Liabilities
| 273.812 | 182.356 | 136.108 | 202.838 | 309.957 | 212.697 | 182.309 | 246.823 | 367.156 | 361.798 | 262.561 | 299.148 | 348.087 | 321.166 | 304.053 | 316.431 | 395.694 | 323.572 | 286.751 | 361.201 | 457.602 | 327.112 | 287.781 | 291.192 | 391.987 | 308.586 | 253.929 | 275.836 | 329.4 | 259.402 | 241.33 | 329.103 | 416.838 | 353.373 | 305.331 | 352.494 | 469.357 | 378.075 | 334.729 | 416.698 | 521.122 | 433.661 | 278.277 | 301.159 | 392.741 | 292.579 | 316.105 | 340.547 | 409.523 | 242.465 | 195.87 | 221.643 | 291.895 | 212.559 | 177.001 | 220.998 | 336.785 | 230.293 | 210.088 | 261.984 | 316.402 | 251.486 | 197.918 | 281.171 | 305.472 | 214.867 | 195.905 | 291.691 | 299.537 | 204.775 | 198.72 | 272.606 | 269.584 | 197.65 | 182.051 | 229.304 | 286.157 | 213.904 | 207.794 | 245.277 | 238.897 | 188.084 | 148.464 | 151.414 | 165.706 | 148.148 | 44.246 | 48.233 | 79.995 | 72.039 | 64.929 | 39.637 | 70.91 | 45.794 | 40.438 | 44.192 | 70.319 | 39.101 | 39.508 | 45.4 | 45.6 | 28.2 | 21.9 | 20.9 | 24.4 | 17 | 13.9 | 17.6 | 15.9 | 13.3 | 14.6 | 2.5 | 2.4 | 2.1 | 2.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 523.878 | 378.251 | 324.334 | 5.992 | 5.608 | 5.23 | 4.857 | 4.49 | 4.128 | 3.771 | 21.927 | 3.074 | 2.733 | 2.397 | 2.066 | 1.74 | 1.418 | 1.102 | 0.79 | 0.483 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.007 | 0.006 | 0.006 | 0.005 | 0.005 | 0.036 | 0.036 | 0.036 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.027 | 0.027 | 0.027 | 0.024 | 0.02 | 0.02 | 0.021 | 0.02 | 0.021 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.026 | 0.025 | 0.026 | 0.026 | 0.027 | 0.027 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.024 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.021 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -30.579 | -82.851 | -88.117 | -73.612 | -62.744 | -110.876 | -117.331 | -110.729 | -149.987 | -180.68 | -207.24 | -203.431 | -200.259 | -236.593 | -221.509 | -197.423 | -186.081 | -218.463 | -195.187 | -183.149 | -162.856 | -179.301 | -156.759 | -127.601 | -124.354 | -140.036 | -121.477 | -85.233 | -54.82 | -37.206 | -20.464 | -2.148 | 5.437 | -25.175 | -20.806 | -3.391 | 5.939 | -39.953 | -34.226 | -26.645 | -29.443 | -73.512 | -64.459 | -48.154 | -32.086 | -68.683 | -20.273 | 8.836 | 130.458 | 102.202 | 104.587 | 123.174 | 145.783 | 113.549 | 109.309 | 119.884 | 111.014 | 70.653 | 67.679 | 72.835 | 74.693 | 41.029 | 447.546 | 458.345 | 441.466 | 387.321 | 383.166 | 382.288 | 352.02 | 304.702 | 299.668 | 312.432 | 289.249 | 248.75 | 242.388 | 240.057 | 231.043 | 198.29 | 186.648 | 176.564 | 175.774 | 151.962 | 145.402 | 141.055 | 139.19 | 129.619 | 126.411 | 120.451 | 113.122 | 99.168 | 91.336 | 89.18 | 84.79 | 73.841 | 66.968 | 60.947 | 54.918 | 45.15 | 38.913 | 32.3 | 23.3 | 15.7 | 12.4 | 58.7 | 9.3 | 5.8 | 4.9 | 4.4 | 3.7 | 2.3 | 1.8 | 1.6 | 1.3 | 0.7 | 0.5 |
Accumulated Other Comprehensive Income/Loss
| -15.266 | -16.308 | -16.192 | -15.627 | -16.808 | -16.021 | -17.15 | -17.482 | -18.594 | -15.765 | -13.614 | -12.952 | -12.609 | -12.124 | -12.504 | -12.446 | -14.841 | -15.975 | -16.056 | -14.422 | -15.892 | -14.994 | -14.544 | -15.847 | -14.548 | -13.399 | -12.009 | -13.059 | -13.079 | -14.741 | -16.676 | -17.207 | -16.077 | -13.709 | -10.775 | -10.051 | -8.739 | -6.878 | -9.22 | -6.835 | -7.101 | -3.36 | -4.006 | -3.849 | -3.888 | -4.799 | -4.782 | -4.215 | -4.175 | -4.108 | -4.193 | -4.141 | -4.159 | -4.325 | -4.344 | -4.288 | -4.255 | -4.26 | -4.228 | -4.228 | -4.228 | -4.229 | -4.235 | -4.229 | -4.23 | -3.425 | -3.433 | -3.446 | -3.45 | -3.437 | -3.443 | -3.427 | -2.52 | -2.65 | -8.223 | -2.789 | -4.471 | -5.388 | -6.267 | -1.747 | -0.452 | -0.518 | -0.591 | -0.349 | -0.159 | -28.898 | -26.743 | -24.64 | -23.317 | -21.653 | -19.378 | -17.763 | -16.821 | -14.745 | -12.675 | -10.653 | -9.082 | -7.797 | -6.546 | -5.3 | -3.6 | -3.2 | -2.7 | -2.2 | -2.3 | -1.8 | -1.4 | -1.1 | -0.9 | -0.7 | -0.5 | -0.3 | -0.2 | -0.1 | 0 |
Other Total Stockholders Equity
| -228.478 | 294.543 | 292.024 | 278.642 | 277.546 | 277.178 | 275.695 | 277.765 | 274.04 | 273.625 | 272.821 | 266.793 | 269.835 | 239.008 | 227.113 | 218.11 | 210.218 | 207.948 | 198.668 | 199.509 | 199.602 | 194.897 | 194.524 | 194.155 | 193.468 | 192.709 | 192.398 | 191.809 | 190.691 | 189.898 | 169.44 | 153.623 | 153.326 | 154.72 | 156.363 | 166.421 | 172.515 | 178.995 | 178.54 | 178.051 | 177.662 | 177.303 | 200.942 | 200.665 | 200.305 | 202.968 | 202.784 | 202.577 | 202.758 | 275.336 | 274.856 | 274.532 | 274.066 | 293.082 | 292.678 | 416.668 | 302.496 | 305.564 | 304.654 | 303.474 | 294.711 | 295.399 | 293.414 | 292.809 | 290.01 | 286.963 | 314.549 | 312.127 | 307.145 | 305.649 | 303.167 | 300.255 | 298.188 | 297.123 | 300.029 | 287.356 | 281.229 | 282.005 | 283.356 | 276.642 | 275.624 | 272.324 | 252.374 | 245.219 | 236.23 | 236.657 | 235.551 | -120,090.646 | 228.081 | 230.081 | 169.533 | -88,935.354 | 146.992 | 145.33 | 143.933 | 143.564 | 152.968 | 155.921 | 155.476 | 155.2 | 87.7 | 90.5 | 32.8 | -18.7 | 29 | 28.3 | 22.9 | 22.7 | 15.6 | 15.3 | 12.2 | 10.4 | 10.3 | 10.3 | 1.4 |
Total Shareholders Equity
| 249.566 | 195.395 | 187.726 | 195.405 | 203.612 | 155.521 | 146.081 | 151.476 | 109.597 | 80.961 | 51.977 | 56.568 | 59.709 | -7.305 | -6.894 | 11.727 | 10.719 | -24.281 | -10.959 | 2.94 | 21.07 | 0.632 | 23.251 | 50.737 | 54.596 | 39.304 | 58.942 | 93.544 | 122.819 | 137.978 | 132.323 | 134.288 | 142.706 | 115.857 | 124.802 | 153 | 169.738 | 132.187 | 135.117 | 144.594 | 141.141 | 100.454 | 132.5 | 148.685 | 164.353 | 129.508 | 177.751 | 207.22 | 329.063 | 373.456 | 375.275 | 393.591 | 415.716 | 402.333 | 397.67 | 412.408 | 409.283 | 371.985 | 368.133 | 372.109 | 365.204 | 332.227 | 736.753 | 746.953 | 727.274 | 670.886 | 694.311 | 690.997 | 655.743 | 606.942 | 599.42 | 609.288 | 584.945 | 543.251 | 534.221 | 524.651 | 507.828 | 474.934 | 463.764 | 451.485 | 450.972 | 423.794 | 397.21 | 385.95 | 375.285 | 366.301 | 361.987 | 360.577 | 341.227 | 329.272 | 260.89 | 244.403 | 231.802 | 219.19 | 210.92 | 204.53 | 207.906 | 201.09 | 194.408 | 187.5 | 111 | 103 | 42.5 | 37.8 | 36 | 32.3 | 26.4 | 26 | 18.4 | 16.9 | 13.5 | 11.7 | 11.4 | 10.9 | 1.9 |
Total Equity
| 250.066 | 195.895 | 188.226 | 196.113 | 204.324 | 156.244 | 147.077 | 152.477 | 109.958 | 81.839 | 53.208 | 57.899 | 61.021 | -6.035 | -5.648 | 12.938 | 11.897 | -23.152 | -9.838 | 4.021 | 22.039 | 1.632 | 24.194 | 51.649 | 55.604 | 40.295 | 59.962 | 94.513 | 123.862 | 138.976 | 133.266 | 135.2 | 143.285 | 116.519 | 125.24 | 153.406 | 170.2 | 132.63 | 135.607 | 145.084 | 141.141 | 100.454 | 132.5 | 148.685 | 164.353 | 129.508 | 177.751 | 207.22 | 329.063 | 373.456 | 375.275 | 393.591 | 415.716 | 402.333 | 397.67 | 412.408 | 409.283 | 371.985 | 368.133 | 372.109 | 365.204 | 332.227 | 736.753 | 746.953 | 727.274 | 670.886 | 694.311 | 690.997 | 655.743 | 606.942 | 599.42 | 609.288 | 584.945 | 543.251 | 534.221 | 524.651 | 507.828 | 474.934 | 463.764 | 451.485 | 450.972 | 423.794 | 397.21 | 385.95 | 375.285 | 366.301 | 361.987 | 360.577 | 346.805 | 334.246 | 265.775 | 244.403 | 231.802 | 219.19 | 210.92 | 204.53 | 207.906 | 201.09 | 194.408 | 187.5 | 111 | 103 | 42.5 | 37.8 | 36 | 32.3 | 26.4 | 26 | 18.4 | 16.9 | 13.5 | 11.7 | 11.4 | 10.9 | 1.9 |
Total Liabilities & Shareholders Equity
| 523.878 | 378.251 | 324.334 | 398.951 | 514.281 | 368.941 | 329.386 | 399.3 | 477.114 | 443.637 | 315.769 | 357.047 | 409.108 | 315.131 | 298.405 | 329.369 | 407.591 | 300.42 | 276.913 | 365.222 | 479.641 | 328.744 | 311.975 | 342.841 | 447.591 | 348.881 | 313.891 | 370.349 | 453.262 | 398.378 | 374.596 | 464.303 | 560.123 | 469.892 | 430.571 | 505.9 | 639.557 | 510.705 | 470.336 | 561.782 | 662.263 | 534.115 | 410.777 | 449.844 | 557.094 | 422.087 | 493.856 | 547.767 | 738.586 | 615.921 | 571.145 | 615.234 | 707.611 | 614.892 | 574.671 | 633.406 | 746.068 | 602.278 | 578.221 | 634.093 | 681.606 | 583.713 | 934.671 | 1,028.124 | 1,032.746 | 885.753 | 890.216 | 982.688 | 955.28 | 811.717 | 798.14 | 881.894 | 854.529 | 740.901 | 716.272 | 753.955 | 793.985 | 688.838 | 671.558 | 696.762 | 689.869 | 611.878 | 545.674 | 537.364 | 540.991 | 514.449 | 406.233 | 408.81 | 426.8 | 406.285 | 330.704 | 284.041 | 302.712 | 264.984 | 251.358 | 248.722 | 278.225 | 240.191 | 233.916 | 232.9 | 156.6 | 131.2 | 64.4 | 58.7 | 60.4 | 49.3 | 40.3 | 43.6 | 34.3 | 30.2 | 28.1 | 14.2 | 13.8 | 13 | 4.5 |