Lakeland Industries, Inc.
NASDAQ:LAKE
20.18 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24.88 | 28.365 | 25.222 | 26.425 | 24.306 | 26.021 | 24.639 | 34.949 | 41.211 | 50.854 | 52.719 | 55.533 | 59.839 | 60.322 | 52.596 | 40.186 | 34.945 | 23.473 | 14.606 | 9.473 | 9.056 | 14.282 | 12.831 | 11.66 | 14.933 | 16.285 | 15.788 | 21.493 | 13.188 | 11.848 | 10.365 | 8.453 | 7.94 | 10.331 | 7.022 | 4.288 | 5.065 | 8.721 | 6.762 | 7.047 | 6.173 | 7.011 | 4.555 | 5.019 | 5.834 | 7.004 | 6.737 | 5.552 | 6.462 | 4.695 | 5.711 | 5.947 | 6.661 | 6.139 | 6.075 | 5.455 | 6.608 | 5.69 | 5.093 | 4.847 | 4.494 | 3.94 | 2.755 | 2.133 | 4.265 | 3.001 | 3.428 | 2.671 | 1.641 | 3.558 | 1.907 | 3.442 | 2.305 | 1.508 | 1.532 | 4.423 | 7.117 | 8.68 | 9.185 | 4.844 | 6.107 | 2.774 | 2.445 | 2.467 | 2.086 | 1.384 | 1.474 | 1.99 | 2.561 | 2.039 | 1.761 | 1.528 | 1.251 | 1.036 | 0.785 | 1.203 | 0.922 | 0.616 | 0.651 | 0.9 | 0.7 | 1.5 | 1.4 | 1.4 | 1.2 | 0.5 | 0.2 | 0.7 | 0.3 | 0.6 | 0.5 | 0.6 | 0.3 | 0.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 1.1 | 0.9 | 0.9 | 1.9 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 5,693.301 | 5,200.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.894 | 4.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.88 | 28.365 | 25.222 | 26.425 | 24.306 | 26.021 | 24.639 | 34.949 | 41.211 | 50.854 | 52.719 | 55.533 | 59.839 | 60.322 | 52.596 | 40.186 | 34.945 | 23.473 | 14.606 | 9.473 | 9.056 | 14.282 | 12.831 | 11.66 | 14.933 | 16.285 | 15.788 | 21.493 | 13.188 | 11.848 | 10.365 | 8.453 | 7.94 | 10.331 | 7.022 | 4.288 | 5.065 | 8.721 | 6.762 | 7.047 | 6.173 | 7.011 | 4.555 | 5.019 | 5.834 | 7.004 | 6.737 | 5.552 | 6.462 | 4.695 | 5.711 | 5.947 | 6.661 | 6.139 | 6.075 | 5.455 | 6.608 | 5.69 | 5.093 | 4.847 | 4.494 | 3.94 | 2.755 | 2.133 | 4.265 | 3.001 | 3.428 | 2.671 | 1.641 | 3.558 | 1.907 | 3.442 | 2.305 | 1.508 | 1.532 | 4.423 | 7.117 | 8.68 | 9.185 | 10.739 | 10.584 | 2.774 | 2.445 | 2.467 | 2.086 | 1.384 | 1.474 | 1.99 | 2.561 | 2.039 | 1.761 | 1.528 | 1.251 | 1.036 | 0.785 | 1.203 | 0.922 | 0.616 | 0.651 | 0.9 | 0.7 | 1.5 | 1.4 | 1.4 | 1.2 | 0.5 | 0.2 | 0.7 | 0.3 | 0.6 | 0.5 | 0.6 | 0.3 | 0.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 1.1 | 0.9 | 0.9 | 1.9 | 0 |
Net Receivables
| 22.933 | 21.763 | 19.169 | 18.227 | 22.134 | 16.856 | 17.296 | 16.675 | 15.891 | 13.993 | 18.541 | 16.879 | 15.122 | 19.184 | 21.702 | 26.75 | 21.493 | 25.441 | 17.702 | 17.413 | 17.99 | 15.167 | 16.477 | 16.271 | 13.627 | 14.578 | 14.119 | 13.032 | 13.763 | 12.689 | 10.704 | 11.322 | 11.978 | 11.649 | 11.476 | 14.566 | 15.711 | 14.769 | 13.277 | 15.098 | 15.988 | 14.636 | 13.795 | 15.047 | 13.644 | 14.127 | 13.783 | 15.598 | 14.365 | 16.189 | 12.576 | 15.243 | 16.7 | 16.363 | 14.377 | 17.395 | 16.319 | 17.828 | 15.809 | 16.216 | 14.724 | 15.089 | 13.353 | 16.506 | 17.28 | 17.374 | 14.928 | 14.76 | 12.138 | 15.13 | 14.78 | 13.101 | 12.527 | 15.75 | 14.221 | 12.875 | 13.386 | 14.997 | 13.117 | 13.757 | 12.033 | 14.026 | 12.57 | 12.135 | 11.777 | 13.294 | 10.364 | 9.001 | 9.07 | 10.303 | 9.601 | 10.341 | 8.307 | 10.425 | 10.858 | 7.85 | 8.361 | 10.425 | 8.379 | 7.2 | 6.6 | 7.5 | 6.7 | 5.9 | 7 | 8.4 | 7 | 6.2 | 5.9 | 6.4 | 5.9 | 5 | 4.8 | 5 | 5 | 4 | 4.6 | 5.4 | 4.4 | 3.6 | 3.7 | 4.2 | 4.1 | 3.2 | 3.4 | 3.9 | 3.6 | 3.6 | 3.7 | 3.5 | 4 | 4.8 | 6.2 | 4.5 | 2.8 | 2.1 |
Inventory
| 67.92 | 56.064 | 51.25 | 54.35 | 57.368 | 57.896 | 58.176 | 57.195 | 56.806 | 49.614 | 47.711 | 47.042 | 46.973 | 43.881 | 43.833 | 44.978 | 43.087 | 37.47 | 44.238 | 47.797 | 49.409 | 46.761 | 42.365 | 46.62 | 46.358 | 44.411 | 42.919 | 38.453 | 34.062 | 32.088 | 35.535 | 36.605 | 39.239 | 38.891 | 40.841 | 43.501 | 41.902 | 39.495 | 40.308 | 38.921 | 39.51 | 40.37 | 39.844 | 40.44 | 40.418 | 39.091 | 39.271 | 41.237 | 43.019 | 42.319 | 45.668 | 47.313 | 50.581 | 50.174 | 45.918 | 38.78 | 33.56 | 33.697 | 38.576 | 44.113 | 49.189 | 52.239 | 57.074 | 55.032 | 48.396 | 40.658 | 48.116 | 46.476 | 43.717 | 40.522 | 40.956 | 45.178 | 46.934 | 44.182 | 45.243 | 46.082 | 35.983 | 31.102 | 30.906 | 28.641 | 29.214 | 27.488 | 26.266 | 24.17 | 22.753 | 22.372 | 25.47 | 25.495 | 23.479 | 25.705 | 26.529 | 23.533 | 22.825 | 22.873 | 22.71 | 24.018 | 20.274 | 19.763 | 22.467 | 20.5 | 17 | 16.1 | 16.1 | 17.4 | 16.7 | 14.8 | 15.9 | 14.3 | 11.2 | 9.2 | 9.9 | 10.5 | 11.6 | 11.9 | 11.2 | 11.3 | 10.1 | 9.3 | 8.9 | 8.6 | 7.7 | 7 | 6.7 | 7.2 | 6.5 | 6.3 | 6.3 | 5.5 | 5.7 | 6.5 | 5 | 6.9 | 6.9 | 5.6 | 2.4 | 1.6 |
Other Current Assets
| 12.796 | 7.576 | 5.864 | 5.018 | 2.523 | 7.169 | 4.871 | 5.409 | 6.456 | 5.995 | 1.675 | 5.435 | 6.099 | 5.764 | 5.477 | 4.043 | 4.184 | 4.378 | 3.261 | 3.938 | 3.557 | 3.909 | 3.797 | 4.873 | 5.191 | 4.14 | 3.674 | 3.667 | 3.255 | 3.358 | 3.482 | 3.534 | 5.526 | 5.732 | 2.778 | 7.491 | 4.514 | 11.862 | 11.557 | 8.808 | 8.255 | 7.93 | 7.286 | 7.727 | 7.524 | 4.424 | 4.081 | 11.18 | 10.531 | 10.499 | 9.752 | 8.301 | 5.918 | 6.183 | 10.099 | 5.492 | 6.342 | 7 | 5.348 | 4.611 | 5.705 | 4.607 | 5.181 | 6.428 | 4.64 | 4.371 | 3.798 | 3.282 | 5.789 | 5.209 | 4.471 | 4.243 | 3.239 | 3.278 | 2.722 | 1.745 | 1.91 | 2.122 | 1.919 | 1.569 | 1.564 | 1.885 | 2.003 | 1.646 | 1.707 | 1.755 | 1.551 | 1.408 | 1.359 | 1.552 | 1.654 | 1.346 | 1.547 | 1.401 | 1.746 | 1.426 | 1.048 | 1.133 | 0.963 | 1.1 | 1.2 | 0.8 | 1.1 | 1 | 0.9 | 0.9 | 0.8 | 0.9 | 0.7 | 0.7 | 0.6 | 0.8 | 0.8 | 0.7 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.6 | 1 | 0.6 | 1.8 | 0.7 | 0.4 | 0.3 | 0.2 | 0.2 |
Total Current Assets
| 128.529 | 113.768 | 101.505 | 104.02 | 106.331 | 107.942 | 106.634 | 114.228 | 120.364 | 120.456 | 120.646 | 124.889 | 128.033 | 129.151 | 123.608 | 115.957 | 103.709 | 90.762 | 79.807 | 78.621 | 80.012 | 80.119 | 75.47 | 79.424 | 80.109 | 79.414 | 76.5 | 76.645 | 64.268 | 59.983 | 60.086 | 59.914 | 64.683 | 66.603 | 63.672 | 69.846 | 67.192 | 74.847 | 66.818 | 69.874 | 69.927 | 69.947 | 65.481 | 68.233 | 67.42 | 64.646 | 63.872 | 73.567 | 74.378 | 73.701 | 73.708 | 76.803 | 79.859 | 78.859 | 72.92 | 67.122 | 62.828 | 64.214 | 64.827 | 69.786 | 74.112 | 75.875 | 78.363 | 80.098 | 74.582 | 65.404 | 70.269 | 67.188 | 63.285 | 64.42 | 62.114 | 65.964 | 65.005 | 64.717 | 63.719 | 65.125 | 58.395 | 56.901 | 55.128 | 54.705 | 53.395 | 46.174 | 43.285 | 40.418 | 38.324 | 38.806 | 38.859 | 37.895 | 36.468 | 39.6 | 39.545 | 36.748 | 33.929 | 35.735 | 36.099 | 34.496 | 30.604 | 31.937 | 32.46 | 29.7 | 25.5 | 25.9 | 25.3 | 25.7 | 25.8 | 24.6 | 23.9 | 22.1 | 18.1 | 16.9 | 16.9 | 16.9 | 17.5 | 17.7 | 17.5 | 16.2 | 15.6 | 15.6 | 14 | 12.9 | 12 | 11.7 | 11.3 | 11 | 11 | 11.4 | 10.8 | 10.3 | 11 | 11.1 | 11.4 | 13.5 | 14.4 | 11.3 | 7.3 | 3.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24.555 | 24.013 | 21.654 | 19.653 | 18.217 | 14.486 | 14.612 | 13.193 | 13.16 | 13.728 | 14.01 | 14.234 | 11.595 | 11.667 | 12.166 | 12.289 | 11.987 | 12.093 | 12.357 | 12.715 | 13.235 | 12.83 | 10.781 | 10.286 | 9.524 | 8.821 | 8.789 | 8.624 | 8.672 | 8.432 | 8.527 | 8.538 | 8.81 | 9.141 | 9.268 | 9.614 | 9.696 | 10.311 | 11.688 | 11.768 | 11.973 | 12.092 | 12.069 | 12.572 | 12.46 | 13.968 | 14.09 | 14.14 | 13.793 | 13.824 | 13.915 | 13.589 | 14.49 | 14.234 | 13.901 | 13.782 | 13.572 | 13.665 | 13.742 | 14.063 | 14.121 | 13.888 | 13.736 | 13.703 | 14.446 | 13.254 | 13.325 | 12.317 | 11.72 | 11.128 | 11.084 | 7.587 | 7.629 | 7.649 | 7.755 | 7.429 | 7.316 | 6.774 | 5.014 | 5.061 | 5.127 | 5.038 | 3.921 | 3.635 | 3.553 | 3.735 | 3.357 | 2.772 | 2.696 | 2.228 | 2.218 | 1.918 | 1.745 | 1.865 | 1.978 | 2.041 | 2.119 | 1.962 | 1.852 | 1.8 | 1.7 | 1.2 | 1.3 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.2 | 1 | 1 | 1 | 1 | 1.1 | 1 | 1 | 1 | 0.7 | 0.7 | 0.7 | 0.9 | 1 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1 | 1.1 | 1.2 | 1.2 | 1.4 | 1.3 | 1.1 | 0.8 | 0.4 |
Goodwill
| 20.298 | 15.215 | 13.669 | 8.473 | 8.473 | 8.473 | 8,473 | 0 | 0 | 0 | 0.871 | 0 | 0 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.872 | 0.871 | 0.871 | 0.871 | 5.529 | 5.497 | 5.794 | 6.133 | 6.259 | 6.626 | 6.575 | 6.298 | 6.226 | 6.09 | 6.154 | 5.829 | 6.121 | 5.834 | 5.109 | 5.109 | 8.42 | 10.969 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.254 | 0.259 | 0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.498 | 7.922 | 6.83 | 5.736 | 5.838 | 5.94 | 6,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.095 | 0.118 | 0.141 | 0.141 | 0.443 | 0.494 | 1.24 | 1.384 | 1.533 | 0 | 0 | 0.518 | 0.477 | 3.931 | 3.868 | 4.226 | 4.527 | 8.74 | 9.053 | 8.838 | 8.257 | 8.069 | 7.894 | 6.121 | 5.622 | 5.999 | 5.58 | 4.488 | 4.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.871 | 0.841 | 0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0.274 | 0.279 | 0.284 | 0.289 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 0.8 | 0.5 | 0 |
Goodwill and Intangible Assets
| 34.796 | 23.137 | 20.499 | 14.209 | 14.311 | 14.413 | 14.515 | 0 | 0 | 0 | 0.871 | 0 | 0 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.933 | 0.966 | 0.989 | 1.012 | 1.012 | 1.315 | 1.365 | 2.111 | 2.256 | 2.405 | 0.872 | 0.871 | 1.389 | 1.348 | 9.46 | 9.365 | 10.021 | 10.66 | 14.999 | 15.679 | 15.414 | 14.555 | 14.295 | 13.984 | 12.275 | 11.451 | 12.12 | 11.414 | 9.597 | 9.515 | 8.42 | 10.969 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.871 | 0.841 | 0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.254 | 0.259 | 0.264 | 0.269 | 0.274 | 0.279 | 0.284 | 0.289 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 0.8 | 0.5 | 0 |
Long Term Investments
| 7.274 | 7.418 | 6.88 | 6.509 | 5.699 | 5.206 | 5.354 | 5.513 | 4.466 | 4.568 | 2.704 | 2.783 | 0 | 0.329 | 0.329 | 0.292 | 0.332 | 0.292 | 0.333 | 0.176 | 0.176 | 0.176 | 0.176 | 0.3 | 0.305 | 0.305 | 0.31 | 0.319 | 0.46 | 0.484 | 0.478 | 0.558 | 0.488 | 0.476 | 0.47 | 0.267 | 0.253 | 0 | 0 | -4,807,895 | -4,633,767 | -4,835,980 | -4,707,278 | -4,593,749.121 | -3,861,388.409 | 0 | 0 | -4,959,810.567 | -4,669.053 | -4,322,707.52 | -3,987,671 | 0 | 0 | 0 | 0 | 0 | 0 | -655,711 | 0 | 0 | 0 | 0 | 0 | -2,134,744 | -1,997,712 | -1,969,713 | 0 | -1,512,955 | -1,438,983 | -1,420,009 | -1,355.364 | -1,255,684 | -917,684 | -917,684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.104 | 3.037 | 3.097 | 3.79 | 2.762 | 2.94 | 1.721 | 2.083 | 2.075 | 2.495 | 2.072 | 2.048 | 2.062 | 2.913 | 2.839 | 2.744 | 4.63 | 3.625 | 5.939 | 6.6 | 6.964 | 7.425 | 7.267 | 7.205 | 7.253 | 7.369 | 7.557 | 12.764 | 13.287 | 13.21 | 13.515 | 14.098 | 12.783 | 12.783 | 12.783 | 9.7 | 13.101 | 13.101 | 13.101 | 4,807,895 | 4,633,767 | 4,835,980 | 4,707,278 | 4,593,753 | 3,861,392 | 0 | 0 | 4,959,813 | 4,671.481 | 4,322,710 | 3,987,671 | 2,262,174 | 2,274,830 | 2,296,942 | 2,296.941 | 1,473,387 | 1,473,387 | 1.917 | 0 | 1,989,234 | 2,001,956 | 2,228,232 | 0 | 2,134,744 | 1,997,712 | 1,969,713 | 0 | 1,512,955 | 1,438,983 | 1,420,009 | 1,355.364 | 1,255,684 | 917,684 | 917,684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.163 | 0.147 | 0.11 | 0.134 | 0.115 | 0.107 | 0.1 | 1.399 | 1.396 | 1.393 | 0.49 | 1.198 | 1.303 | 0.118 | 0.112 | 0.099 | 0.093 | 0.081 | 0.098 | 0.121 | 0.127 | 0.144 | 0.158 | 0.318 | 0.339 | 0.492 | 0.504 | 1.14 | 1.121 | 0.992 | 1.077 | 1.068 | 1.059 | 1.101 | 1.101 | 1.101 | 0.881 | 0.259 | 0.286 | 3.755 | 3.94 | 3.913 | 3.795 | 1.782 | 1.663 | 3.579 | 4.008 | 1.381 | 1.415 | 1.471 | 4.122 | -2,262,174 | -2,274,830 | -2,296,942 | -2,296.941 | -1,473,387 | -1,473,387 | 655,711 | 0 | -1,989,234 | -2,001,956 | -2,228,232 | 0 | 0.91 | 1.13 | 0.119 | 0.157 | 0.107 | 0.117 | 0.128 | 0.129 | 2.791 | 0.273 | 0.198 | 0.118 | 0.292 | 0.333 | 0.234 | 0.171 | 0.074 | 0.147 | 0.136 | 0.098 | 0.847 | 0.825 | 0.695 | 0.607 | 0.731 | 0.742 | 0.684 | 0.654 | 0.611 | 0.468 | 0.371 | 0.282 | 0.368 | 0.374 | 0.39 | 0.169 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0 | 0 | 0.4 | 0.3 | 0.1 | 0.7 | 0.7 | 0.9 | 1 | 0.9 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Total Non-Current Assets
| 69.892 | 57.752 | 52.24 | 44.295 | 41.104 | 37.152 | 36.302 | 22.188 | 21.097 | 22.184 | 20.147 | 20.263 | 14.96 | 15.898 | 16.317 | 16.295 | 17.913 | 16.962 | 19.598 | 20.483 | 21.373 | 21.446 | 19.253 | 18.98 | 18.292 | 17.858 | 18.031 | 23.718 | 24.411 | 23.989 | 24.468 | 25.133 | 24.011 | 24.434 | 24.588 | 21.671 | 24.943 | 24.683 | 26.39 | 16.888 | 18.024 | 18.261 | 18.269 | 19.105 | 18.585 | 18.936 | 19.446 | 27.414 | 27 | 27.795 | 28.697 | 28.588 | 30.169 | 29.648 | 28.456 | 28.076 | 27.556 | 27.857 | 25.194 | 26.183 | 25.536 | 23.485 | 23.251 | 23.033 | 26.545 | 14.245 | 14.353 | 13.295 | 12.708 | 12.128 | 12.085 | 11.249 | 8.773 | 8.718 | 8.744 | 8.562 | 8.538 | 7.008 | 5.185 | 5.135 | 5.274 | 5.174 | 4.019 | 4.482 | 4.377 | 4.429 | 3.964 | 3.503 | 3.438 | 2.912 | 2.873 | 2.783 | 2.472 | 2.499 | 2.529 | 2.683 | 2.772 | 2.636 | 2.31 | 2.2 | 2.1 | 1.7 | 1.9 | 1.9 | 1.8 | 1.8 | 1.9 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.6 | 1.6 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.8 | 2.4 | 2.4 | 2.4 | 2.6 | 2.6 | 2.1 | 2.2 | 2.2 | 2 | 1.4 | 0.4 |
Total Assets
| 198.421 | 171.52 | 153.745 | 148.315 | 147.435 | 145.094 | 142.936 | 136.416 | 141.461 | 142.64 | 140.793 | 145.152 | 142.993 | 145.049 | 139.925 | 132.252 | 121.622 | 107.724 | 99.405 | 99.104 | 101.385 | 101.565 | 94.723 | 98.404 | 98.401 | 97.272 | 94.531 | 100.363 | 88.679 | 83.972 | 84.554 | 85.047 | 88.694 | 91.037 | 88.26 | 91.517 | 92.135 | 99.53 | 93.208 | 86.762 | 87.95 | 88.208 | 83.75 | 87.338 | 86.006 | 83.582 | 83.318 | 100.981 | 101.378 | 101.497 | 102.405 | 105.39 | 110.028 | 108.507 | 101.376 | 95.198 | 90.384 | 92.071 | 90.02 | 95.97 | 99.648 | 99.36 | 101.615 | 103.132 | 101.128 | 79.649 | 84.623 | 80.483 | 75.993 | 76.548 | 74.198 | 77.214 | 73.777 | 73.435 | 72.464 | 73.687 | 66.933 | 63.91 | 60.313 | 59.84 | 58.669 | 51.348 | 47.304 | 44.9 | 42.701 | 43.236 | 42.823 | 41.398 | 39.905 | 42.511 | 42.417 | 39.532 | 36.401 | 38.234 | 38.628 | 37.18 | 33.376 | 34.573 | 34.77 | 31.9 | 27.6 | 27.6 | 27.2 | 27.6 | 27.6 | 26.4 | 25.8 | 23.9 | 19.9 | 18.7 | 18.6 | 18.6 | 19.2 | 19.5 | 19.3 | 18 | 17.5 | 17.2 | 15.6 | 14.4 | 13.6 | 13.4 | 13.1 | 12.8 | 12.8 | 13.8 | 13.2 | 12.7 | 13.6 | 13.7 | 13.5 | 15.7 | 16.6 | 13.3 | 8.7 | 4.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 16.578 | 9.051 | 7.378 | 6.803 | 8.376 | 8.297 | 6.558 | 6.455 | 8.86 | 8.165 | 5.855 | 6.426 | 10.048 | 7.267 | 7.397 | 8.066 | 10.495 | 6.119 | 7.204 | 6.246 | 8.29 | 10.44 | 6.214 | 7.687 | 8.744 | 7.844 | 6.855 | 8.547 | 8.217 | 5.263 | 4.928 | 4.833 | 6.616 | 7.366 | 4.254 | 7.417 | 8.508 | 8.512 | 7.763 | 9.484 | 8.226 | 9.979 | 8.181 | 9.242 | 9.263 | 7.46 | 6.704 | 7.361 | 8.204 | 6.002 | 4.6 | 5.39 | 6.676 | 7.594 | 6.474 | 7.377 | 6.665 | 5.218 | 3.883 | 4.533 | 5.233 | 5.053 | 3.854 | 5.127 | 4.602 | 3.754 | 3.313 | 2.845 | 4.656 | 4.328 | 3.055 | 3.018 | 1.845 | 4.417 | 2.537 | 3.957 | 3.572 | 5.078 | 2.71 | 3.099 | 2.946 | 3.98 | 3.461 | 3.213 | 3.932 | 4.016 | 3.014 | 3.21 | 3.522 | 3.007 | 4.759 | 3.059 | 4.683 | 4.3 | 6.49 | 6.665 | 2.012 | 3.229 | 4.243 | 3.5 | 2.6 | 2.6 | 1.4 | 1.8 | 1.5 | 3 | 4.3 | 4.3 | 2.6 | 1.6 | 2.5 | 1.4 | 2.5 | 3 | 3.5 | 2.1 | 3.8 | 3.4 | 2.8 | 2.4 | 2 | 2.2 | 2.2 | 2.1 | 1.8 | 2.4 | 2.1 | 1.7 | 1.7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2.505 | 2.164 | 2.462 | 1.538 | 1.538 | 1.113 | 1.658 | 1.023 | 1.013 | 1.22 | 1.242 | 1.311 | 1.069 | 0.956 | 0.768 | 0.925 | 0.887 | 1.064 | 1.99 | 1.448 | 0.996 | 0.834 | 0.158 | 0.337 | 0.243 | 0.335 | 0.369 | 0.912 | 0.638 | 2.422 | 5.068 | 6.115 | 9.442 | 12.529 | 12.734 | 10.766 | 11.693 | 12.162 | 8.991 | 8.87 | 17.899 | 16.07 | 15.024 | 14.542 | 12.743 | 16.737 | 16.788 | 16.362 | 16.622 | 15.335 | 1.898 | 1.456 | 0.505 | 0.106 | 0.1 | 0.098 | 3.648 | 5.052 | 9.611 | 14.313 | 17.777 | 0.094 | 0.094 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.785 | 15.81 | 13.936 | 15.235 | 16.658 | 15.352 | 0 | 17.95 | 17.028 | 16.277 | 11.925 | 14.44 | 12.935 | 11.151 | 12.125 | 12.008 | 11.72 | 0 | 9.6 | 9.6 | 10.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 4.3 | 4.6 | 3.6 | 3.2 | 0.1 | 0.1 | 0.1 | 0.4 | 3.4 | 3.4 | 3.5 | 0 | 0.1 | 0.1 | 3.1 | 0 | 0.3 | 0.2 | 0.1 | 1.9 |
Tax Payables
| 0 | 1.203 | 1.454 | 1.057 | 0.696 | 0.519 | 0.609 | 0.461 | 0.515 | 0.377 | 0.321 | 0.913 | 1.158 | 2.315 | 1.534 | 1.926 | 1.408 | 0.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.343 | 0 | 6 | 6 | 6 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 1,455,435 | 1,417,444 | 908,635 | 470,843 | 628,413 | 1,483,775 | 1,626,900 | 1,564,834 | 2,244,369 | 1,998.251 | 2,125,897 | 1,772,806 | 1,225,235 | 1,476,339 | 1,944,618 | 1,814.691 | 2,681,499 | 3,361,534 | 1.909 | 1.436 | 2,621,538 | 3,703,120 | 517,852 | 6.063 | 0 | 0 | 0 | 4.865 | 0 | 0 | 0 | 1,565.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.365 | 0.175 | 1.454 | -6,105.83 | 696 | 0 | 0 | 1,804 | -1.013 | 0 | 0 | 0 | 1.158 | 2.315 | 1.534 | 1.926 | 1.408 | 0.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 2.732 | 2.555 | 2.743 | 3.652 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 4.385 | 5.328 | 3.565 | 3.477 | 2.89 | 2.665 | 0 | 0 | 0 | 0 | 0 | 1.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10.889 | 8.678 | 7.052 | 6.113 | 8.034 | 10.604 | 9.772 | 4.802 | 4.846 | 4.641 | 4.597 | 5.222 | 4.297 | 5.919 | 5.695 | 6.388 | 4.33 | 4.874 | 3.745 | 4.926 | 5.286 | 4.716 | 3.962 | 3.347 | 2.776 | 3.194 | -5.188 | 2.46 | -3.68 | -3.623 | -3.671 | -5.211 | -5.242 | 2.25 | 2.97 | 3.087 | 3.496 | 10.344 | 7.071 | -1,455,429.014 | -1,417,438.663 | -908,630.099 | -470,839.256 | -628,408.191 | -1,483,770.588 | -1,626,895.05 | -1,564,829.59 | -2,244,363.653 | -1,992.893 | -2,125,883.48 | -1,772,803.046 | -1,225,231.969 | -1,476,335.729 | -1,944,615 | -1,810.548 | -2,681,496.361 | -3,361,531.81 | 2.546 | 0.991 | -2,621,534.989 | -3,703,116.43 | -517,848.526 | -2.559 | 2.463 | 2.89 | 1.826 | -3.275 | 1.58 | 1.629 | 1.87 | -1,564.113 | 1.186 | 0.693 | 1.439 | 1.303 | 1.569 | 3.044 | 2.058 | 1.442 | 1.492 | 1.704 | 1.958 | 1.263 | 1.228 | 1.066 | 1.222 | 1.262 | 1.369 | 15.424 | 1.185 | 0.991 | 0.904 | 0.721 | 0.731 | 0.626 | 0.612 | 0.3 | 0.644 | 0.639 | 1.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.7 | 0.7 | 0.3 | 0.6 | 0.3 | 0.4 | 0.3 | 0.1 | 0.3 | 0.2 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 2 | 2.4 | 4.5 | 3.4 | 1.7 | 1.6 |
Total Current Liabilities
| 30.337 | 21.096 | 18.346 | 15.511 | 18.644 | 20.533 | 18.597 | 12.741 | 15.234 | 14.403 | 12.015 | 13.872 | 16.572 | 16.457 | 15.394 | 17.305 | 17.12 | 12.916 | 12.939 | 12.62 | 14.572 | 15.99 | 10.334 | 11.371 | 11.763 | 11.373 | 10.379 | 11.919 | 11.175 | 10.062 | 12.325 | 13.737 | 18.816 | 22.145 | 19.958 | 21.27 | 23.697 | 31.018 | 23.824 | 24.34 | 31.462 | 30.95 | 26.949 | 28.593 | 26.418 | 29.147 | 27.902 | 29.07 | 30.184 | 34.858 | 9.453 | 9.877 | 10.451 | 10.7 | 10.718 | 10.114 | 12.503 | 14.726 | 15.921 | 21.857 | 26.581 | 8.622 | 7.452 | 7.59 | 7.492 | 5.58 | 4.997 | 4.425 | 6.285 | 6.198 | 4.326 | 4.205 | 2.539 | 5.857 | 3.839 | 5.527 | 6.617 | 7.136 | 4.152 | 4.592 | 4.65 | 5.938 | 21.509 | 20.25 | 18.934 | 20.473 | 20.934 | 19.931 | 18.946 | 22.143 | 22.778 | 20.24 | 17.329 | 19.47 | 20.052 | 18.428 | 14.437 | 15.88 | 16.601 | 4.9 | 12.8 | 12.9 | 12.9 | 2.6 | 2.2 | 3.8 | 5 | 4.9 | 3.3 | 2.3 | 2.9 | 2.1 | 2.8 | 3.5 | 3.9 | 2.3 | 8.4 | 8.2 | 6.8 | 6 | 2.4 | 2.7 | 2.5 | 2.8 | 5.5 | 6 | 5.8 | 2 | 2.3 | 2.3 | 5.1 | 2.4 | 4.8 | 3.6 | 1.8 | 3.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 41.254 | 23.201 | 9.852 | 9.203 | 6.932 | 3.654 | 3.58 | 3.1 | 3.392 | 3.445 | 3.678 | 3.849 | 1.215 | 1.212 | 1.613 | 1.326 | 1.145 | 1.268 | 1.414 | 2.243 | 3.228 | 2.68 | 1.161 | 1.2 | 1.233 | 1.273 | 1.312 | 1.351 | 2.131 | 0.678 | 0.716 | 0.704 | 0.731 | 0.768 | 0.691 | 0.747 | 0.759 | 0.83 | 0.8 | 0.924 | 2.766 | 3.076 | 2.636 | 2.551 | 1.302 | 1.26 | 1.298 | 1.502 | 1.568 | 1.851 | 16.272 | 17.19 | 18.794 | 17.764 | 13.078 | 7.447 | 1.6 | 1.644 | 1.583 | 1.586 | 1.619 | 21.88 | 25.777 | 25.517 | 22.113 | 3.467 | 8.871 | 8.229 | 2.862 | 4.084 | 3.786 | 7.878 | 7.054 | 4.76 | 7.272 | 0 | 1.882 | 0 | 0 | 0 | 0 | 16.91 | 0 | 0 | 0 | 0 | 0 | 0.468 | 0 | 0 | 0.179 | 0.968 | 1.224 | 1.48 | 1.981 | 2.096 | 2.434 | 2.571 | 2.709 | 0 | 0.5 | 0.5 | 0.5 | 11.6 | 12.3 | 10.1 | 9.2 | 7.6 | 5.8 | 6 | 5.7 | 6.8 | 6.9 | 6.7 | 6.5 | 0 | 0.5 | 0.4 | 0.4 | 0.5 | 3.6 | 3.4 | 3.7 | 3.2 | 0.4 | 0.4 | 0.4 | 3.7 | 3.6 | 3.7 | 0.3 | 4.7 | 3 | 0 | 0 | 0.1 |
Deferred Revenue Non-Current
| 0.24 | 0 | 0 | -0.012 | -0.474 | -0.769 | -0.769 | -1.804 | -1.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,783 | -12,783 | -12,783 | -0.112 | -13,101 | -13,101 | -13,100,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,916,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.114 | 2.114 | 2.097 | 0.012 | 0.474 | 0.769 | 0.769 | 1.804 | 1.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,783 | 12,783 | 12,783 | 0.112 | 13,101 | 13,101 | 13,100,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,916,961 | 0 | 0.123 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.027 | 0.027 | 0.087 | 0.087 | 0.087 | 0.087 | 0.086 | 0.086 | 0.086 | 0.086 | 0.251 | 0.251 | 0.251 | 0.251 | 0.015 | 0.015 | 0.015 | 0.015 | 0.303 | 0.303 | 0.443 | 0.303 | 0.058 | 0.058 | 0.058 | 0.058 | 0.055 | 0.055 | 0.055 | 0.055 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0 | 0.008 | 0.008 | 0.008 | 0.095 | 0 | 0.118 | 2.767 | 5.328 | 6.543 | 6.742 | 6.972 | 7.159 | 7.416 | 7.666 | 7.876 | 8.126 | 8.313 | 8.664 | 3.402 | 3.412 | 3.415 | 3.425 | 3.422 | 3.413 | 3.411 | 3.407 | 3.37 | 0.092 | 0.099 | 0.092 | 0.079 | 0.075 | 1.608 | 0.3 | 1.81 | 1.882 | 0 | 0 | 0 | 0 | 0.346 | 0.474 | 0.474 | 0.47 | 8.934 | 0.52 | 0.508 | 0.495 | 0.535 | 0.522 | 0.53 | 0.517 | 0.531 | 0.519 | 0.515 | 0.515 | 0 | 0.455 | 0.303 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 6.8 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0.1 | 0.4 | 2.9 | 0.4 | 0.1 |
Total Non-Current Liabilities
| 43.368 | 25.315 | 11.949 | 9.215 | 7.406 | 4.423 | 4.349 | 4.904 | 5.18 | 3.445 | 3.678 | 3.849 | 1.215 | 1.212 | 1.613 | 1.326 | 1.145 | 1.268 | 1.414 | 2.243 | 3.228 | 2.68 | 1.161 | 1.2 | 1.233 | 1.273 | 1.312 | 1.351 | 2.137 | 0.684 | 0.722 | 0.712 | 0.739 | 0.776 | 0.786 | 0.859 | 0.877 | 3.597 | 6.127 | 7.467 | 9.508 | 10.048 | 9.795 | 9.967 | 8.968 | 9.136 | 9.425 | 9.815 | 10.233 | 5.253 | 19.685 | 20.605 | 22.22 | 21.185 | 16.491 | 10.858 | 5.007 | 5.014 | 1.676 | 1.808 | 1.834 | 21.959 | 25.851 | 27.125 | 22.413 | 5.277 | 10.753 | 8.256 | 2.89 | 4.111 | 3.813 | 8.311 | 7.615 | 5.321 | 7.829 | 9.02 | 2.488 | 0.594 | 0.582 | 0.785 | 0.773 | 17.69 | 0.768 | 0.546 | 0.533 | 0.529 | 0.529 | 0.771 | 0.758 | 0.746 | 0.912 | 1.026 | 1.282 | 1.538 | 2.039 | 2.151 | 2.489 | 2.626 | 2.764 | 12.2 | 0.5 | 0.5 | 0.6 | 11.6 | 12.4 | 10.3 | 9.3 | 7.8 | 5.8 | 6.1 | 5.9 | 7 | 7 | 6.8 | 6.6 | 6.9 | 0.6 | 0.6 | 0.6 | 0.7 | 3.8 | 3.7 | 3.8 | 3.5 | 0.6 | 0.6 | 0.6 | 3.9 | 3.9 | 3.9 | 0.5 | 5.1 | 3.5 | 2.9 | 0.4 | 0.2 |
Total Liabilities
| 73.705 | 46.411 | 30.295 | 24.726 | 26.05 | 24.956 | 22.946 | 17.645 | 20.414 | 17.848 | 15.693 | 17.721 | 17.787 | 17.669 | 17.007 | 18.631 | 18.265 | 14.184 | 14.353 | 14.863 | 17.8 | 18.67 | 11.495 | 12.571 | 12.996 | 12.646 | 11.691 | 13.27 | 13.312 | 10.746 | 13.047 | 14.449 | 19.555 | 22.921 | 20.744 | 22.129 | 24.574 | 34.615 | 29.952 | 31.807 | 40.97 | 40.998 | 36.744 | 38.56 | 35.385 | 38.283 | 37.327 | 38.885 | 40.416 | 40.111 | 29.138 | 30.481 | 32.671 | 31.885 | 27.209 | 20.972 | 17.51 | 19.74 | 17.597 | 23.665 | 28.415 | 30.581 | 33.304 | 34.716 | 29.905 | 10.857 | 15.75 | 12.681 | 9.175 | 10.309 | 8.139 | 12.516 | 10.153 | 11.177 | 11.668 | 14.547 | 9.105 | 7.73 | 4.734 | 5.377 | 5.422 | 23.628 | 22.277 | 20.796 | 19.467 | 21.002 | 21.463 | 20.701 | 19.704 | 22.888 | 23.691 | 21.266 | 18.61 | 21.008 | 22.091 | 20.579 | 16.926 | 18.507 | 19.365 | 17.1 | 13.3 | 13.4 | 13.5 | 14.2 | 14.6 | 14.1 | 14.3 | 12.7 | 9.1 | 8.4 | 8.8 | 9.1 | 9.8 | 10.3 | 10.5 | 9.2 | 9 | 8.8 | 7.4 | 6.7 | 6.2 | 6.4 | 6.3 | 6.3 | 6.1 | 6.6 | 6.4 | 5.9 | 6.2 | 6.2 | 5.6 | 7.5 | 8.3 | 6.5 | 2.2 | 3.7 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.077 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.074 | 0.074 | 0.074 | 0.057 | 0.057 | 0.057 | 0.057 | 0.057 | 0.057 | 0.057 | 0.057 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.046 | 0.046 | 0.046 | 0.033 | 0.033 | 0.033 | 0.033 | 0.03 | 0.03 | 0.03 | 0.03 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 69.117 | 70.714 | 69.282 | 70.48 | 68.084 | 65.839 | 64.765 | 64.582 | 63.151 | 64.021 | 62.892 | 62.678 | 59.886 | 57.328 | 52.687 | 44.818 | 35.554 | 26.215 | 17.581 | 16.376 | 15.23 | 13.835 | 14.3 | 16.227 | 15.726 | 14.709 | 12.841 | 17.759 | 15.954 | 14.112 | 12.401 | 11.454 | 9.942 | 8.511 | 8.508 | 10.037 | 7.917 | 5.883 | 4.654 | -3.478 | -0.978 | -0.592 | -0.592 | 1.019 | 2.854 | -1.317 | -0.472 | 17.621 | 17.339 | 15.695 | 25.816 | 27.364 | 27.94 | 27.356 | 26.193 | 25.096 | 24.448 | 23.875 | 25.221 | 24.106 | 24.296 | 24.289 | 24.191 | 23.533 | 22.159 | 20.535 | 19.642 | 18.713 | 17.783 | 17.214 | 17.032 | 15.724 | 14.744 | 19.776 | 18.315 | 16.659 | 15.346 | 13.698 | 18.148 | 16.89 | 15.7 | 14.557 | 13.132 | 12.218 | 11.348 | 13.431 | 12.567 | 11.913 | 11.418 | 13.236 | 12.339 | 11.973 | 11.589 | 11.059 | 10.37 | 10.434 | 10.283 | 9.907 | 9.246 | 8.6 | 8.1 | 8 | 7.5 | 7.1 | 6.8 | 6.2 | 5.4 | 5.1 | 4.8 | 4.3 | 3.8 | 3.5 | 3.4 | 3.2 | 2.8 | 2.8 | 2.5 | 2.4 | 2.2 | 1.7 | 1.4 | 1 | 0.7 | 0.5 | 0.7 | 1.2 | 0.8 | 0.8 | 1.4 | 1.5 | 1.9 | 2.2 | 2.3 | 1.1 | 0.8 | 0.4 |
Accumulated Other Comprehensive Income/Loss
| -4.252 | -5.202 | -5.36 | -5.801 | -5.318 | -4.409 | -3.691 | -4.414 | -2.67 | -2.258 | -1.498 | -1.607 | -1.676 | -1.667 | -1.612 | -2.537 | -2.753 | -3.051 | -2.762 | -2.654 | -2.477 | -2.321 | -2.252 | -2.511 | -2.275 | -1.854 | -1.651 | -2.17 | -2.254 | -2.472 | -2.382 | -2.263 | -2.07 | -1.716 | -2.184 | -1.709 | -1.21 | -2.37 | -2.714 | -2.857 | -2.149 | -2.292 | -2.472 | -2.293 | -2.28 | -1.119 | -1.214 | -3.224 | -3.9 | -1.916 | -0.025 | 0.113 | 2.113 | 2.049 | 0.652 | 0.225 | -0.375 | 0.113 | -1.122 | -0.109 | -1.361 | -3.827 | -4.192 | 1.255 | 0.839 | 0.012 | -0.036 | -0.116 | -0.107 | -0.056 | -6.707 | -6.57 | -6.702 | -6.47 | -6.201 | -5.934 | -5.758 | -5.518 | -5.304 | -5.08 | -4.864 | -4.636 | -4.511 | -4.311 | -4.111 | -3.916 | -3.708 | -3.56 | -3.41 | -3.258 | -3.113 | -3.689 | -3.972 | -3.829 | -3.689 | -3.551 | -3.395 | -3.225 | -3.064 | -2.9 | -3 | -2.7 | -2.6 | -2.5 | -2.2 | -2.3 | -2.2 | -2 | -1.9 | -1.8 | -1.8 | -1.7 | -1.6 | -1.5 | -1.5 | -1.4 | -1.3 | -1.3 | -1.2 | -1.2 | -1.2 | -1.2 | -1.1 | -1.1 | -1 | -1 | -1 | -0.9 | -0.9 | -0.8 | -0.7 | -0.5 | -0.4 | -0.1 | -0.1 | -0.1 |
Other Total Stockholders Equity
| 59.764 | 59.51 | 59.441 | 58.823 | 58.532 | 58.621 | 58.829 | 58.516 | 60.479 | 62.943 | 63.62 | 66.274 | 66.91 | 71.633 | 71.758 | 71.255 | 70.471 | 70.291 | 70.148 | 70.434 | 70.747 | 71.296 | 71.095 | 72.032 | 71.869 | 71.686 | 71.565 | 71.419 | 61.59 | 61.51 | 61.412 | 61.331 | 61.191 | 61.245 | 61.116 | 60.984 | 60.778 | 61.328 | -4,653,965.104 | 61.216 | 50.05 | 50.037 | 50.013 | -1,018,943.987 | 49.989 | 47.677 | 47.621 | -17,621,167.737 | -17,273.782 | -15,694,694.754 | -25,816,150.763 | -27,363,628.26 | -27,940,162.812 | -27,356,365.483 | -26,119.589 | -25,096,328.054 | -24,447,476.807 | -23,875,045.838 | 73.49 | -24,106,202.642 | -24,296,371.462 | 48.262 | 72.448 | -23,532,539.895 | 48.169 | 48.19 | 68.854 | -18,712,915.138 | -17,782,759.13 | -17,213,709.761 | -16,965.924 | -15,724,008.357 | -14,743,959.431 | -19,776,357.792 | 42.431 | 42.431 | 42.431 | 42.431 | 36.273 | 41.353 | 36.273 | 11.862 | 11.862 | 11.853 | 11.853 | 12.688 | 12.471 | 8.754 | 8.754 | 9.619 | 9.473 | 9.955 | 10.147 | 9.969 | 9.829 | 9.691 | 9.535 | 9.357 | 9.196 | 6.2 | 9.2 | 8.9 | 8.8 | 8.8 | 8.4 | 8.4 | 8.3 | 8.1 | 7.9 | 7.8 | 7.8 | 7.7 | 7.6 | 7.5 | 7.5 | 7.4 | 7.3 | 7.3 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.1 | 7 | 7 | 7 | 6.9 | 6.9 | 6.8 | 6.7 | 6.5 | 6.4 | 5.8 | 5.8 | 0.3 |
Total Shareholders Equity
| 124.716 | 125.109 | 123.45 | 123.589 | 121.385 | 120.138 | 119.99 | 118.771 | 121.047 | 124.792 | 125.1 | 127.431 | 125.206 | 127.38 | 122.918 | 113.621 | 103.357 | 93.54 | 85.052 | 84.241 | 83.585 | 82.895 | 83.228 | 85.833 | 85.405 | 84.626 | 82.84 | 87.093 | 75.367 | 73.226 | 71.507 | 70.598 | 69.139 | 68.116 | 67.516 | 69.388 | 67.561 | 64.915 | 63.256 | 54.955 | 46.981 | 47.21 | 47.006 | 48.778 | 50.62 | 45.299 | 45.991 | 62.096 | 60.962 | 61.386 | 73.267 | 74.909 | 77.357 | 76.622 | 74.167 | 74.226 | 72.874 | 72.331 | 72.424 | 72.305 | 71.233 | 68.779 | 68.311 | 68.416 | 71.223 | 68.792 | 68.873 | 67.802 | 66.818 | 66.238 | 66.059 | 64.698 | 63.624 | 62.258 | 60.796 | 59.141 | 57.828 | 56.18 | 54.467 | 53.209 | 52.018 | 26.452 | 25.027 | 24.104 | 23.234 | 22.233 | 21.359 | 20.697 | 20.201 | 19.623 | 18.727 | 18.266 | 17.79 | 17.226 | 16.537 | 16.6 | 16.45 | 16.066 | 15.405 | 14.8 | 14.3 | 14.2 | 13.7 | 13.4 | 13 | 12.3 | 11.5 | 11.2 | 10.8 | 10.3 | 9.8 | 9.5 | 9.4 | 9.2 | 8.8 | 8.8 | 8.5 | 8.4 | 8.2 | 7.7 | 7.4 | 7 | 6.8 | 6.5 | 6.7 | 7.2 | 6.8 | 6.8 | 7.4 | 7.5 | 7.9 | 8.2 | 8.3 | 6.8 | 6.5 | 0.6 |
Total Equity
| 124.716 | 125.109 | 123.45 | 123.589 | 121.385 | 120.138 | 119.99 | 118.771 | 121.047 | 124.792 | 125.1 | 127.431 | 125.206 | 127.38 | 122.918 | 113.621 | 103.357 | 93.54 | 85.052 | 84.241 | 83.585 | 82.895 | 83.228 | 85.833 | 85.405 | 84.626 | 82.84 | 87.093 | 75.367 | 73.226 | 71.507 | 70.598 | 69.139 | 68.116 | 67.516 | 69.388 | 67.561 | 64.915 | 63.256 | 54.955 | 46.981 | 47.21 | 47.006 | 48.778 | 50.62 | 45.299 | 45.991 | 62.096 | 60.962 | 61.386 | 73.267 | 74.909 | 77.357 | 76.622 | 74.167 | 74.226 | 72.874 | 72.331 | 72.424 | 72.305 | 71.233 | 68.779 | 68.311 | 68.416 | 71.223 | 68.792 | 68.873 | 67.802 | 66.818 | 66.238 | 66.059 | 64.698 | 63.624 | 62.258 | 60.796 | 59.141 | 57.828 | 56.18 | 55.58 | 54.464 | 53.246 | 27.719 | 25.027 | 24.104 | 23.234 | 22.233 | 21.359 | 20.697 | 20.201 | 19.623 | 18.727 | 18.266 | 17.79 | 17.226 | 16.537 | 16.6 | 16.45 | 16.066 | 15.405 | 14.8 | 14.3 | 14.2 | 13.7 | 13.4 | 13 | 12.3 | 11.5 | 11.2 | 10.8 | 10.3 | 9.8 | 9.5 | 9.4 | 9.2 | 8.8 | 8.8 | 8.5 | 8.4 | 8.2 | 7.7 | 7.4 | 7 | 6.8 | 6.5 | 6.7 | 7.2 | 6.8 | 6.8 | 7.4 | 7.5 | 7.9 | 8.2 | 8.3 | 6.8 | 6.5 | 0.6 |
Total Liabilities & Shareholders Equity
| 198.421 | 171.52 | 153.745 | 148.315 | 147.435 | 145.094 | 142.936 | 136.416 | 141.461 | 142.64 | 140.793 | 145.152 | 142.993 | 145.049 | 139.925 | 132.252 | 121.622 | 107.724 | 99.405 | 99.104 | 101.385 | 101.565 | 94.723 | 98.404 | 98.401 | 97.272 | 94.531 | 100.363 | 88.679 | 83.972 | 84.554 | 85.047 | 88.694 | 91.037 | 88.26 | 91.517 | 92.135 | 99.53 | 93.208 | 86.762 | 87.95 | 88.208 | 83.75 | 87.338 | 86.006 | 83.582 | 83.318 | 100.981 | 101.378 | 101.497 | 102.405 | 105.39 | 110.028 | 108.507 | 101.376 | 95.198 | 90.384 | 92.071 | 90.02 | 95.97 | 99.648 | 99.36 | 101.615 | 103.132 | 101.128 | 79.649 | 84.623 | 80.483 | 75.993 | 76.548 | 74.198 | 77.214 | 73.777 | 73.435 | 72.464 | 73.687 | 66.933 | 63.91 | 60.313 | 59.84 | 58.669 | 51.348 | 47.304 | 44.9 | 42.701 | 43.236 | 42.823 | 41.398 | 39.905 | 42.511 | 42.417 | 39.532 | 36.401 | 38.234 | 38.628 | 37.18 | 33.376 | 34.573 | 34.77 | 31.9 | 27.6 | 27.6 | 27.2 | 27.6 | 27.6 | 26.4 | 25.8 | 23.9 | 19.9 | 18.7 | 18.6 | 18.6 | 19.2 | 19.5 | 19.3 | 18 | 17.5 | 17.2 | 15.6 | 14.4 | 13.6 | 13.4 | 13.1 | 12.8 | 12.8 | 13.8 | 13.2 | 12.7 | 13.6 | 13.7 | 13.5 | 15.7 | 16.6 | 13.3 | 8.7 | 4.3 |