J.W. Mays, Inc.
NASDAQ:MAYS
42.15 (USD) • At close November 11, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.244 | 2.212 | 1.747 | 2.339 | 1.216 | 2.36 | 1.353 | 2.608 | 1.021 | 1.91 | 1.151 | 2.096 | 1.552 | 2.316 | 1.493 | 3.821 | 3.26 | 6.127 | 3.146 | 4.993 | 4.118 | 5.33 | 4.469 | 6.148 | 5.255 | 6.478 | 5.161 | 5.708 | 5.381 | 5.369 | 5.023 | 6.016 | 5.229 | 4.82 | 4.534 | 4.507 | 4.086 | 3.562 | 2.829 | 2.687 | 1.893 | 1.42 | 1.653 | 1.887 | 0.665 | 2.231 | 2.5 | 2.348 | 1.34 | 0.904 | 1.363 | 2.005 | 2.656 | 2.864 | 2.793 | 2.767 | 1.552 | 2.915 | 2.116 | 2.23 | 0.654 | 1.742 | 1.229 | 1.981 | 1.475 | 2.376 | 1.876 | 4.081 | 5.965 | 2.338 | 1.791 | 1.986 | 2.335 | 0.906 | 0.605 | 0.7 | 0.523 | 1.644 | 0.662 | 1.807 | 0.603 | 0.464 | 0.447 | 1.884 | 1.862 | 2.92 | 2.33 | 2.731 | 2.951 | 3.591 | 3.119 | 3.206 | 1.003 | 1.771 | 1.097 | 1.631 | 1.529 | 1.744 | 1.8 | 2 | 1.5 | 2 | 1.3 | 1.5 | 1 | 0.6 | 1.1 | 1.3 | 0.2 | 0.7 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | 0.6 | 1 | 0.5 | 0.6 | 0.9 | 0.6 | 0.7 | 1.6 | 0.6 | 0.6 | 0.7 | 0.8 | 1.1 | 3.6 | 7.1 | 6 | 14.2 | 12.1 | 1.9 | 1.8 | 2.6 |
Short Term Investments
| 0 | 2.15 | 2.165 | 2.137 | 2.3 | 2.647 | 2.646 | 2.574 | 2.761 | 3.375 | 3.44 | 3.849 | 3.901 | 4.191 | 3.924 | 3.607 | 3.745 | 3.487 | 3.77 | 3.604 | 3.58 | 3.428 | 3.123 | 3.124 | 3.142 | 2.723 | 3.132 | 2.935 | 2.816 | 2.721 | 2.127 | 2.003 | 2.062 | 1.434 | 1.168 | 1.441 | 1.462 | 1.477 | 1.438 | 1.432 | 1.354 | 1.334 | 1.27 | 1.269 | 2.46 | 2.546 | 2.702 | 0.344 | 0.443 | 0.381 | 0.432 | 0.643 | 0.748 | 0.652 | 0.704 | 0.598 | 0.351 | 0.402 | 0.224 | 0.225 | 0.05 | 0.05 | 0.05 | 0.049 | 0.049 | 0.049 | 0.048 | 0.048 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 1.626 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.044 | 0.043 | 0.043 | 0.042 | 0.042 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.244 | 2.212 | 1.747 | 4.476 | 3.516 | 5.007 | 3.999 | 5.182 | 3.782 | 5.285 | 4.591 | 5.944 | 5.453 | 6.507 | 5.417 | 7.429 | 7.005 | 9.614 | 6.916 | 8.597 | 7.698 | 8.758 | 7.592 | 9.272 | 8.397 | 9.201 | 8.293 | 8.643 | 8.197 | 8.09 | 7.15 | 8.019 | 7.291 | 6.253 | 5.703 | 5.948 | 5.547 | 5.039 | 4.268 | 4.119 | 3.247 | 2.754 | 2.923 | 3.156 | 3.124 | 4.777 | 5.202 | 2.692 | 1.784 | 1.285 | 1.795 | 2.647 | 3.404 | 3.516 | 3.497 | 3.365 | 1.903 | 3.317 | 2.34 | 2.455 | 0.704 | 1.792 | 1.279 | 2.03 | 1.524 | 2.425 | 1.925 | 4.129 | 6.013 | 2.385 | 1.838 | 2.032 | 2.381 | 0.952 | 0.65 | 0.746 | 0.569 | 1.689 | 0.708 | 1.853 | 0.649 | 0.51 | 2.074 | 1.929 | 1.908 | 2.965 | 2.375 | 2.775 | 2.996 | 3.636 | 3.163 | 3.25 | 1.047 | 1.814 | 1.14 | 1.673 | 1.571 | 1.786 | 1.8 | 2 | 1.5 | 2 | 1.3 | 1.5 | 1 | 0.6 | 1.1 | 1.3 | 0.2 | 0.7 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | 0.6 | 1 | 0.5 | 0.6 | 0.9 | 0.6 | 0.7 | 1.6 | 0.6 | 0.6 | 0.7 | 0.8 | 1.1 | 3.6 | 7.1 | 6 | 14.2 | 12.1 | 1.9 | 1.8 | 2.6 |
Net Receivables
| 3.582 | 3.293 | 3.142 | 3.003 | 3.044 | 2.613 | 2.58 | 2.465 | 2.771 | 2.443 | 2.628 | 2.313 | 2.417 | 2.379 | 2.672 | 2.443 | 2.22 | 0.637 | 0.364 | 0.416 | 2.071 | 0.154 | 0.43 | 0.222 | 0.261 | 0.11 | 0.286 | 0.213 | 0.172 | 0.162 | 0.267 | 2.723 | 0.31 | 0.744 | 1.334 | 1.407 | 1.334 | 1.858 | 1.896 | 1.692 | 1.757 | 0.909 | 0.557 | 0.313 | 0.635 | 0.493 | 0.47 | 0.353 | 0.277 | 0.766 | 0.461 | 0.277 | 0.58 | 0.341 | 0.503 | 0.371 | 0.506 | 0.746 | 0.16 | 0.223 | 0.269 | 0.193 | 0.172 | 0.226 | 0.171 | 0.098 | 0.411 | 0.312 | 0.126 | 0.629 | 0.258 | 0.201 | 0.086 | 0.098 | 0.112 | 0.287 | 0.141 | 0.07 | 0.102 | 0.21 | 0.181 | 0.074 | 0.184 | 0.271 | 0.433 | 0.401 | 0.579 | 0.458 | 0.552 | 0.304 | 0.325 | 0.43 | 0.619 | 0.315 | 0.346 | 0.434 | 0.216 | 0.07 | 0.1 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 3.2 | 4.9 | 5.2 | 5.2 | 5.4 | 5.5 | 0.4 | 5.3 | 0.4 | 6.1 | 7.8 | 0.6 | 0.4 | 0.7 | 0 | 0.6 | 0.4 | 0.7 | 0.4 | 3.3 | 0.7 | 0.7 | 0.4 |
Inventory
| 0 | 0 | 0 | 7.345 | 6.264 | 8.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.742 | 1.006 | 1.675 | 0.866 | 1.554 | 0 | 0 | 4.348 | 4.902 | 4.357 | 5.009 | 2.037 | 2.841 | 0 | 0 | 1.555 | 2.046 | 1.395 | 1.997 | 1.248 | 1.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.705 | 0.927 | 2.334 | 0.96 | 1.823 | 1.185 | 2.154 | 1.118 | 1.53 | 0.975 | 1.833 | 0.919 | 1.564 | 1.012 | 1.853 | 0.779 | 1.481 | 0.937 | 1.656 | 0.75 | 1.435 | 0.854 | 1.611 | 0.771 | 1.446 | 0.917 | 1.679 | 0.818 | 1.452 | 0.94 | 1.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7 | 8.4 |
Other Current Assets
| 1.042 | 1.041 | 1.056 | 1.002 | 1.002 | 2.27 | 0.986 | 2.476 | 2.629 | 2.286 | 3.072 | 2.22 | 3.267 | 2.109 | 3.16 | 2.103 | 3.533 | 1.37 | 2.209 | 1.312 | 3.315 | 1.049 | 1.905 | 1.215 | 2.052 | 1.054 | 1.84 | 1.022 | 1.691 | 0.88 | 1.567 | 0.926 | 1.553 | 4.419 | 4.991 | 4.472 | 1.561 | 2.044 | 2.847 | 2.354 | 2.948 | 1.571 | 2.126 | 1.411 | 2.255 | 1.472 | 2.212 | 1.217 | 2.036 | 1.2 | 1.555 | 1.052 | 1.529 | 0.956 | 1.688 | 1.342 | 1.522 | 1.169 | 1.919 | 1.624 | 2.592 | 1.216 | 2.406 | 1.199 | 2.167 | 1.381 | 1.547 | 0.992 | 1.849 | 0.928 | 1.572 | 1.021 | 1.862 | 0.902 | 1.527 | 1.083 | 1.958 | 1.207 | 1.701 | 0.968 | 1.929 | 1.03 | 1.562 | 1.045 | 1.91 | 1.073 | 1.505 | 0.961 | 1.636 | 0.768 | 1.051 | 0.62 | 1.195 | 0.778 | 1.056 | 0.629 | 1.218 | 0.689 | 1 | 0.7 | 1.1 | 0.8 | 1 | 0.8 | 1.2 | 6.8 | 4.9 | 3.3 | 3.9 | 3.5 | 3.9 | 3.6 | 4.1 | 3.5 | 4.1 | 3.6 | 4 | 3.9 | 1.2 | 0.8 | 1.2 | 1 | 1.1 | 1.5 | 5.9 | 0.8 | 6 | 0.8 | 0.1 | 8.2 | 8.3 | 8.5 | 9.5 | 7.7 | 5.9 | 8 | 0.6 | 1 | 1.5 | 1.6 | 1.7 |
Total Current Assets
| 5.868 | 7.655 | 7.055 | 8.481 | 7.562 | 9.89 | 7.565 | 10.124 | 10.231 | 10.014 | 10.291 | 10.477 | 11.137 | 10.995 | 11.249 | 11.975 | 12.758 | 11.621 | 9.49 | 10.325 | 10.451 | 9.961 | 9.926 | 10.709 | 10.71 | 10.365 | 10.419 | 9.878 | 10.059 | 9.133 | 8.984 | 9.54 | 9.155 | 11.417 | 12.028 | 11.827 | 11.973 | 8.94 | 9.011 | 8.164 | 7.952 | 5.235 | 5.606 | 4.881 | 6.014 | 6.742 | 7.884 | 4.262 | 3.88 | 3.251 | 3.811 | 3.977 | 5.513 | 4.812 | 5.688 | 5.078 | 4.264 | 5.232 | 4.419 | 4.302 | 3.564 | 3.201 | 3.857 | 3.455 | 3.863 | 3.905 | 3.883 | 5.433 | 7.988 | 3.941 | 3.667 | 3.254 | 4.329 | 1.953 | 2.29 | 2.116 | 2.667 | 2.966 | 2.51 | 3.031 | 2.759 | 1.614 | 3.82 | 3.244 | 4.251 | 4.439 | 4.459 | 4.194 | 5.183 | 4.708 | 4.54 | 4.3 | 2.861 | 2.907 | 2.542 | 2.736 | 3.005 | 2.545 | 2.9 | 3 | 3 | 3.1 | 2.6 | 2.6 | 2.7 | 7.7 | 6.3 | 5 | 4.7 | 4.5 | 4.4 | 4.3 | 4.8 | 4.1 | 4.8 | 4.4 | 4.7 | 4.6 | 5 | 6.1 | 7 | 7.2 | 7 | 7.6 | 7.2 | 6.7 | 7.1 | 8.5 | 8.5 | 9.4 | 9.4 | 10 | 11.3 | 11.9 | 13.4 | 14.7 | 15.2 | 16.4 | 11.5 | 11.1 | 13.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 28.867 | 77.563 | 77.331 | 30.407 | 30.914 | 31.417 | 30.816 | 31.464 | 32.108 | 32.656 | 33.295 | 33.932 | 34.566 | 35.198 | 35.826 | 36.453 | 37.077 | 37.699 | 28.221 | 26.526 | 53.129 | 52.443 | 51.554 | 51.149 | 50.793 | 50.005 | 49.875 | 50.078 | 49.485 | 49.447 | 49.317 | 49.168 | 49.065 | 49.223 | 48.634 | 48.606 | 48.191 | 47.542 | 47.446 | 47.423 | 47.459 | 46.623 | 46.342 | 46.651 | 45.634 | 44.677 | 43.668 | 44.086 | 44.259 | 44.586 | 44.823 | 44.742 | 44.691 | 44.371 | 44.268 | 44.34 | 44.541 | 44.958 | 44.472 | 44.851 | 45.037 | 45.023 | 45.183 | 45.292 | 45.424 | 45.368 | 45.01 | 0 | 44.97 | 44.979 | 45.185 | 45.476 | 45.794 | 45.556 | 45.069 | 45.029 | 44.637 | 44.03 | 42.89 | 40.765 | 40.154 | 38.897 | 36.857 | 34.61 | 33.482 | 32.933 | 32.982 | 32.732 | 32.368 | 32.114 | 31.627 | 31.541 | 31.763 | 31.643 | 30.305 | 29.761 | 29.554 | 1.159 | 29.1 | 29 | 28.8 | 28.4 | 28.4 | 28.4 | 28.2 | 28.1 | 28.2 | 28.1 | 28.1 | 28.3 | 26.9 | 26.3 | 26.1 | 26 | 26 | 25.8 | 25.3 | 25.3 | 25.2 | 25.2 | 25.1 | 24.7 | 24.5 | 24.5 | 24.2 | 24.1 | 24.1 | 19.5 | 19.3 | 18.5 | 18.4 | 18.2 | 17.8 | 17.1 | 15.8 | 15.6 | 14.6 | 12.3 | 18.9 | 19.1 | 19.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -7.363 | -6.344 | -2.137 | -12.643 | -2.647 | -2.646 | -2.574 | -13.325 | -3.375 | -3.44 | -3.849 | -14.818 | -4.191 | 0 | 0 | 0 | -4.898 | -5.123 | -5.17 | 0 | -57.331 | -56.172 | -55.658 | 0 | -53.615 | -53.441 | -55.955 | 0 | -54.796 | -54.338 | -53.993 | 0 | -52.697 | -52.071 | -52.063 | 0 | -48.747 | -48.881 | -1.482 | 0 | -47.396 | -47.191 | -47.222 | 0 | -0.637 | -44.315 | -0.589 | 0 | -0.634 | -0.486 | -0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.15 | 2.165 | 2.137 | 2.3 | 2.647 | 2.646 | 2.574 | 2.761 | 3.375 | 3.44 | 3.849 | 3.901 | 4.191 | 0 | 0 | 3.745 | 3.487 | 3.77 | 3.604 | 3.58 | 3.428 | 3.123 | 3.124 | 3.142 | 2.723 | 3.132 | 2.935 | 2.816 | 2.721 | 2.127 | 2.003 | 2.062 | 1.434 | 1.168 | 1.441 | 1.462 | 1.477 | 1.438 | 1.432 | 1.354 | 1.334 | 1.27 | 1.269 | 2.409 | 2.42 | 2.576 | 3.485 | 3.205 | 3.337 | 3.025 | 2.524 | 2.478 | 1.81 | 1.439 | 1.701 | 1.91 | 1.911 | 1.712 | 1.75 | 1.626 | 1.135 | 1.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.306 | 4.068 | 4.179 | 4.175 | 10.343 | 4.303 | 4.322 | 4.307 | 10.564 | 4.344 | 4.361 | 4.44 | 10.917 | 4.518 | 4.544 | 4.584 | 0 | 4.898 | 5.123 | 5.17 | 0 | 4.888 | 4.618 | 4.509 | 0 | 3.61 | 3.566 | 5.877 | 0 | 5.349 | 5.021 | 4.825 | 0 | 3.474 | 3.437 | 3.457 | 0 | 1.205 | 1.435 | 1.482 | 0 | 0.773 | 0.849 | 0.571 | 0 | 0.637 | 0.647 | 0.589 | 0 | 0.634 | 0.486 | 0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.484 | 6.358 | 6.196 | 47.918 | 53.439 | 46.846 | 49.477 | 47.483 | 51.672 | 47.145 | 47.128 | 47.19 | 51.806 | 47.36 | 47.591 | 45.99 | 46.84 | 48.406 | 46.623 | 45.307 | 1.629 | 54.483 | 53.976 | 53.322 | 1.918 | 52.414 | 51.939 | 52.304 | 2.489 | 52.178 | 52.284 | 52.334 | 3.264 | 53.597 | 53.303 | 53.197 | 4.81 | 51.948 | 51.948 | 4.229 | 4.411 | 51.231 | 50.794 | 50.579 | 2.636 | 2.784 | 45.761 | 3.991 | 4.041 | 3.961 | 3.804 | 3.646 | 3.659 | 4.922 | 4.881 | 4.81 | 4.53 | 4.703 | 5.042 | 5.261 | 5.481 | 5.628 | 5.955 | 7.437 | 7.996 | 8.189 | 8.24 | 52.895 | 7.203 | 7.379 | 7.569 | 7.626 | 7.167 | 10.022 | 10.138 | 9.971 | 9.873 | 9.819 | 9.832 | 9.078 | 8.896 | 9 | 9.035 | 10.705 | 10.612 | 9.869 | 10.15 | 10.307 | 10.715 | 11.298 | 11.143 | 11.18 | 10.953 | 10.698 | 10.248 | 9.985 | 9.925 | 38.11 | 9.8 | 9.8 | 9.9 | 10.3 | 10.5 | 10.4 | 10.5 | 7.2 | 7.4 | 7.6 | 7.6 | 6.9 | 6.9 | 6.8 | 6.9 | 6.8 | 6.7 | 6.3 | 6.1 | 5.9 | 6 | 5.9 | 5.2 | 4.7 | 4.7 | 5 | 5 | 4.8 | 4.6 | 4.5 | 4.4 | 4.1 | 4.2 | 3.7 | 1.9 | 1.9 | 2.1 | 1.8 | 1.9 | 1.6 | 1.6 | 1.7 | 1.4 |
Total Non-Current Assets
| 83.657 | 82.776 | 83.528 | 82.5 | 84.353 | 82.566 | 84.615 | 83.253 | 83.781 | 84.145 | 84.784 | 85.562 | 86.372 | 87.076 | 87.961 | 87.027 | 87.662 | 89.592 | 78.614 | 75.436 | 58.338 | 57.911 | 57.099 | 56.446 | 55.853 | 55.137 | 55.071 | 55.24 | 54.789 | 54.899 | 54.411 | 54.337 | 54.391 | 55.031 | 54.471 | 54.638 | 54.463 | 53.425 | 53.387 | 53.084 | 53.225 | 52.565 | 52.064 | 51.848 | 50.68 | 49.881 | 48.337 | 51.562 | 51.505 | 51.884 | 51.652 | 50.912 | 50.828 | 51.103 | 50.587 | 50.851 | 50.981 | 51.572 | 51.225 | 51.863 | 52.144 | 51.786 | 52.21 | 52.729 | 53.421 | 53.557 | 53.25 | 52.895 | 52.174 | 52.358 | 52.754 | 53.102 | 52.961 | 55.578 | 55.207 | 55 | 54.51 | 53.849 | 52.722 | 49.844 | 49.05 | 47.897 | 45.892 | 45.315 | 44.094 | 42.803 | 43.132 | 43.038 | 43.083 | 43.412 | 42.769 | 42.721 | 42.716 | 42.342 | 40.553 | 39.746 | 39.48 | 39.269 | 38.9 | 38.8 | 38.7 | 38.7 | 38.9 | 38.8 | 38.7 | 35.3 | 35.6 | 35.7 | 35.7 | 35.2 | 33.8 | 33.1 | 33 | 32.8 | 32.7 | 32.1 | 31.4 | 31.2 | 31.2 | 31.1 | 30.3 | 29.4 | 29.2 | 29.5 | 29.2 | 28.9 | 28.7 | 24 | 23.7 | 22.6 | 22.6 | 21.9 | 19.7 | 19 | 17.9 | 17.4 | 16.5 | 13.9 | 20.5 | 20.8 | 21 |
Total Assets
| 89.525 | 90.431 | 90.583 | 90.98 | 91.915 | 92.457 | 92.18 | 93.377 | 94.011 | 94.159 | 95.075 | 96.039 | 97.509 | 98.071 | 99.211 | 99.002 | 100.42 | 101.213 | 88.104 | 85.762 | 68.789 | 67.873 | 67.026 | 67.155 | 66.562 | 65.502 | 65.49 | 65.117 | 64.849 | 64.032 | 63.395 | 63.877 | 63.545 | 66.448 | 66.499 | 66.465 | 66.436 | 62.365 | 62.398 | 61.248 | 61.177 | 57.8 | 57.67 | 56.729 | 56.694 | 56.622 | 56.221 | 55.824 | 55.385 | 55.136 | 55.464 | 54.888 | 56.341 | 55.916 | 56.275 | 55.928 | 55.245 | 56.804 | 55.644 | 56.164 | 55.707 | 54.987 | 56.066 | 56.184 | 57.283 | 57.462 | 57.133 | 58.328 | 60.162 | 56.3 | 56.421 | 56.357 | 57.29 | 57.531 | 57.497 | 57.116 | 57.177 | 56.815 | 55.232 | 52.874 | 51.809 | 49.511 | 49.712 | 48.559 | 48.346 | 47.241 | 47.591 | 47.232 | 48.266 | 48.12 | 47.309 | 47.022 | 45.578 | 45.249 | 43.095 | 42.482 | 42.485 | 41.814 | 41.8 | 41.8 | 41.7 | 41.8 | 41.5 | 41.4 | 41.4 | 43 | 41.9 | 40.7 | 40.4 | 39.7 | 38.2 | 37.4 | 37.8 | 36.9 | 37.5 | 36.5 | 36.1 | 35.8 | 36.2 | 37.2 | 37.3 | 36.6 | 36.2 | 37.1 | 36.4 | 35.6 | 35.8 | 32.5 | 32.2 | 32 | 32 | 31.9 | 31 | 30.9 | 31.3 | 32.1 | 31.7 | 30.3 | 32 | 31.9 | 34.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.272 | 2.499 | 1.898 | 1.637 | 1.718 | 1.452 | 1.704 | 2.256 | 2.322 | 1.876 | 2.263 | 2.301 | 2.633 | 2.857 | 3.291 | 2.482 | 2.772 | 0.162 | 0.106 | 0.049 | 0.04 | 0.036 | 0.046 | 0.058 | 0.074 | 0.018 | 0.07 | 0.053 | 0.079 | 0.096 | 0.109 | 0.085 | 0.08 | 0.096 | 0.1 | 0.069 | 0.04 | 0.079 | 0.094 | 0.114 | 0.144 | 0.134 | 0.171 | 0.084 | 0.058 | 0.055 | 0.081 | 0.07 | 0.085 | 0.041 | 0.072 | 0.139 | 0.143 | 0.22 | 0.147 | 0.163 | 0.095 | 0.083 | 0.091 | 0.095 | 0.091 | 0.094 | 0.163 | 0.127 | 0.039 | 0.17 | 0.142 | 0.132 | 0.09 | 0.251 | 0.079 | 0.113 | 0.062 | 0.036 | 0.606 | 0.111 | 0.066 | 0.055 | 0.106 | 0.122 | 0.088 | 0.042 | 0.412 | 0.112 | 0.047 | 0.045 | 0.065 | 0.074 | 0.056 | 0.028 | 0.044 | 0.064 | 0.029 | 0.033 | 0.061 | 0.07 | 0.044 | 0.015 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.9 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 2 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.1 | 1.1 | 0.6 | 0.6 | 1.2 | 0.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 2.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.47 | 0 | 0 | 2.505 | 2.211 | 2.021 | 5.287 | 5.288 | 0.172 | 0.17 | 0.169 | 0.167 | 0.166 | 0.164 | 0.163 | 0.161 | 0.16 | 1.135 | 1.134 | 1.155 | 1.154 | 0.152 | 0.128 | 0.149 | 0.139 | 0.24 | 0.24 | 0.24 | 0.176 | 0.173 | 0.17 | 1.167 | 1.164 | 0.149 | 0.159 | 0.156 | 1.201 | 1.217 | 3.346 | 3.536 | 2.527 | 2.761 | 1.366 | 1.759 | 1.822 | 0.967 | 1.207 | 1.258 | 1.753 | 1.764 | 2.068 | 1.02 | 0.991 | 0.936 | 0.865 | 0.81 | 0.802 | 2.203 | 2.347 | 2.938 | 1.07 | 1.061 | 1.082 | 0.645 | 0.524 | 0.556 | 0.704 | 0.584 | 2.473 | 2.612 | 2.518 | 0.716 | 0.708 | 0.669 | 0.728 | 0.813 | 0.911 | 1.024 | 1.012 | 0.951 | 1.135 | 1.169 | 1.16 | 0.952 | 1.5 | 1.5 | 1.5 | 1.5 | 3.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 1.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 2.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.1 | 1.2 | 1.1 | 0.9 | 4.1 | 5.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.544 | 0 | 0 | 0.035 | 0.014 | 0.006 | 0.009 | 0.007 | 0.004 | 0.005 | 0.008 | 0.006 | 0.015 | 0.005 | 0.008 | 0.005 | 0.014 | 0.004 | 0.007 | 0.004 | 0.012 | 0.003 | 0.006 | 0.003 | 0.011 | 0.013 | 0.006 | 0.011 | 0.011 | 0.143 | 0.005 | 0.011 | 0.044 | 0.245 | 0.084 | 0.009 | 0.005 | 0.076 | 0.003 | 0.008 | 0.006 | 0.006 | 0.003 | 0.007 | 0.005 | 0.197 | 0.349 | 0.107 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.078 | 1.12 | 0 | -2.155 | -3.458 | -2.146 | -2.141 | -2.137 | -3.385 | -5.236 | -2.125 | -2.12 | -3.315 | -2.112 | 4.544 | 0 | 0.644 | 0.035 | 0.014 | -1.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0.437 | 0.729 | 1.021 | 1.167 | 1.167 | 1.167 | 1.167 | 1.167 | 1.167 | 1.167 | 1.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 1.559 | 1.785 | 1.456 | 1.259 | 1.999 | 2.148 | 1.47 | 1.514 | 1.449 | 1.27 | 1.269 | 0 | 0 | 0 | 1.374 | 0 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0.649 | 0.731 | 0 | 0 | 0.63 | 0.619 | 0.567 | 0.681 | 0.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.078 | -1.043 | 1.054 | 1.006 | 1.006 | 0.994 | 0.978 | 1.042 | 1.051 | 0.985 | 0.811 | 0.842 | 0.834 | 0.814 | -32.145 | 0.81 | 0.166 | 2.224 | 2.621 | 1.958 | -3.311 | 2.42 | 2.419 | 2.92 | 1.209 | 1.956 | 2.084 | 2.118 | 1.411 | 2.365 | 2.454 | 2.208 | -0.088 | 2.079 | 2.65 | 2.505 | 3.397 | 2.083 | 2.377 | 2.077 | -0.039 | 2.297 | 2.52 | 1.837 | 1.801 | 2.379 | 2.413 | 1.54 | 1.701 | 2.088 | 2.156 | 1.939 | 1.653 | 1.57 | 2.24 | 1.485 | 1.506 | 2.285 | 1.05 | 1.22 | 1.477 | 1.448 | 1.623 | 1.621 | 1.904 | 1.481 | 1.279 | 2.002 | 3.629 | 1.474 | 1.523 | 1.452 | 2.07 | 1.358 | 1.132 | 1.007 | 1.139 | 2.144 | 1.822 | 0.651 | 2.375 | 1.999 | 1.744 | 0.807 | 1.111 | 0.656 | 0.749 | 0.697 | 1.56 | 1.108 | 0.762 | 0.78 | 0.884 | 0.997 | 0.541 | 0.781 | 0.782 | 0.593 | 0.5 | 0.4 | 0.4 | 0.6 | 0.4 | 0.7 | 0.7 | 2.4 | 2.6 | 1.8 | 1.9 | 1.8 | 1.8 | 2 | 2.1 | 0.6 | 1.9 | 1.8 | 1.7 | 1.1 | 1.3 | 2 | 1.7 | 0.9 | 0.4 | 2.6 | 3.1 | 0.6 | 0.5 | 0.6 | 0.8 | 1 | 0.9 | 1.4 | 1.4 | 1.5 | 1.4 | 1 | 0.8 | 1.4 | 13 | 7 | 8.1 |
Total Current Liabilities
| 3.35 | 3.619 | 2.952 | 2.642 | 2.724 | 2.445 | 2.682 | 3.298 | 3.373 | 2.861 | 3.074 | 3.143 | 3.467 | 3.672 | 4.161 | 3.291 | 2.938 | 5.693 | 5.619 | 4.715 | 8.636 | 9.021 | 3.91 | 4.405 | 3.699 | 3.381 | 3.558 | 3.401 | 3.802 | 3.792 | 4.062 | 5.064 | 5.294 | 5.24 | 5.689 | 4.559 | 4.737 | 4.25 | 4.537 | 4.349 | 4.478 | 3.429 | 3.508 | 2.916 | 3.105 | 4.211 | 4.231 | 2.004 | 2.028 | 2.294 | 3.435 | 3.371 | 5.145 | 5.333 | 4.92 | 4.415 | 2.97 | 4.133 | 2.968 | 2.479 | 3.124 | 2.907 | 3.728 | 3.511 | 4.011 | 2.671 | 2.412 | 3.07 | 4.584 | 2.535 | 2.404 | 3.768 | 4.478 | 4.332 | 2.808 | 2.178 | 2.287 | 2.843 | 2.451 | 1.329 | 3.166 | 2.625 | 4.63 | 3.531 | 3.676 | 1.416 | 1.522 | 1.441 | 2.343 | 1.948 | 1.717 | 1.869 | 1.925 | 1.981 | 1.737 | 2.02 | 1.986 | 1.56 | 2 | 2 | 1.9 | 2.1 | 3.7 | 1.6 | 1.6 | 3.3 | 3.6 | 2.8 | 2.8 | 2.7 | 2.6 | 2.6 | 2.6 | 2.1 | 2.4 | 2.3 | 2.2 | 2.4 | 1.7 | 2.5 | 2.4 | 1.4 | 0.7 | 3 | 3.4 | 2.8 | 3.3 | 1 | 1 | 1.3 | 1.3 | 1.7 | 2.7 | 2.1 | 2 | 2.3 | 2.3 | 2.5 | 13.9 | 11.1 | 13.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29.184 | 29.815 | 28.278 | 31.051 | 31.656 | 32.255 | 31.684 | 32.325 | 32.958 | 33.497 | 34.126 | 34.746 | 35.36 | 36.691 | 37.273 | 37.84 | 38.396 | 36.442 | 22.533 | 20.789 | 5.287 | 0 | 5.19 | 5.227 | 5.264 | 5.301 | 5.339 | 5.374 | 5.41 | 5.446 | 5.481 | 5.539 | 5.572 | 3.177 | 3.189 | 5.242 | 5.292 | 6.825 | 5.433 | 6.138 | 6.181 | 6.225 | 6.333 | 6.378 | 6.421 | 5.465 | 5.51 | 7.311 | 7.335 | 7.429 | 7.48 | 7.593 | 7.672 | 7.671 | 8.649 | 8.683 | 9.653 | 9.799 | 10.058 | 11.141 | 10.369 | 10.622 | 11.136 | 10.266 | 10.514 | 11.809 | 12.069 | 13.422 | 12.554 | 13.947 | 14.18 | 12.709 | 12.728 | 12.366 | 14.017 | 14.215 | 14.401 | 13.679 | 12.31 | 11.258 | 8.471 | 0 | 5.513 | 5.656 | 5.83 | 7.698 | 7.859 | 8.03 | 8.178 | 8.354 | 8.104 | 8.262 | 7.696 | 7.996 | 6.495 | 6.119 | 6.362 | 6.808 | 6.5 | 6.7 | 6.9 | 7.1 | 5.7 | 8.2 | 8.4 | 8.6 | 8.8 | 9.1 | 9.3 | 9.5 | 8.2 | 7.5 | 8 | 7.8 | 7.9 | 6.9 | 6.6 | 5.1 | 6.8 | 6.9 | 7 | 7.3 | 7.4 | 4.3 | 5 | 5 | 5.1 | 4.5 | 4.5 | 5.3 | 5.6 | 5.3 | 5.4 | 5.7 | 5.8 | 6.1 | 5 | 2.9 | 4.5 | 5.5 | 6.9 |
Deferred Revenue Non-Current
| 39.709 | 21.999 | 22.969 | 0.518 | -2.724 | -2.445 | -2.682 | -3.298 | -3.373 | -2.861 | -3.074 | -3.143 | -3.467 | -3.672 | 0 | 0 | 0.644 | 0 | 0 | -16.318 | -5.287 | 0 | -11.078 | -10.988 | -6.745 | -10.144 | -10.128 | -12.313 | -7.778 | 0 | 0 | 0 | 0 | 0.146 | 0.438 | 0.729 | 1.021 | 1.312 | 1.604 | 1.896 | 2.188 | -4.185 | 0 | -3.65 | -1.52 | -0.598 | -3.242 | -3.284 | 0 | 0 | -2.413 | -2.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.093 | 4.068 | 4.179 | 4.175 | 4.23 | 4.303 | 4.322 | 4.307 | 4.292 | 4.344 | 4.361 | 4.44 | 4.582 | 4.518 | 4.544 | 4.584 | 4.741 | 4.898 | 5.123 | 5.17 | 5.096 | 4.888 | 4.618 | 4.509 | 4.506 | 3.61 | 3.566 | 5.877 | 5.637 | 5.349 | 5.021 | 4.825 | 4.617 | 7.821 | 7.586 | 7.54 | 7.386 | 4.632 | 4.467 | 4.276 | 4.22 | 4.185 | 4.056 | 3.65 | 3.684 | 3.517 | 3.242 | 3.284 | 3.282 | 3.134 | 2.413 | 2.131 | 2.091 | 1.795 | 1.755 | 1.794 | 1.804 | 2 | 1.86 | 1.91 | 1.929 | 1.584 | 1.687 | 1.738 | 1.935 | 2.075 | 2.131 | 2.171 | 2.25 | 2.338 | 2.375 | 2.411 | 2.445 | 3.133 | 3.153 | 3.152 | 3.151 | 3.163 | 3.23 | 3.156 | 3.175 | 0 | 3.172 | 3.184 | 3.135 | 3.004 | 3.022 | 2.985 | 3.093 | 3.231 | 3.162 | 2.998 | 2.924 | 2.641 | 2.617 | 2.378 | 2.333 | 2.025 | 1.9 | 1.8 | 1.7 | 1.7 | 1.5 | 1.4 | 1.3 | 1.3 | 0.7 | 0.5 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 2.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.287 | 0.852 | 0.817 | 1.033 | -5.622 | 1.27 | 1.575 | 1.586 | 0 | 1.526 | 1.572 | 1.299 | 0 | 1.049 | 0.949 | 0.963 | 3.231 | 0.86 | 0.728 | 0.784 | -1.373 | 0.769 | 0.772 | 0.738 | 2.96 | 0.746 | 0.689 | 0.679 | 1.13 | 2.14 | 0.528 | 0 | 0.028 | 3.134 | 0 | 0 | 0 | 0 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 1.282 | 1.37 | 1.443 | 1.074 | 0 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.386 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0.1 | 0 | 0.8 | 0 | 0.1 | 0 | -0.1 | 0 | 0.7 | 0 | 0 | 0 | 0.6 | 0.6 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.6 | 0.5 | 0.7 |
Total Non-Current Liabilities
| 33.277 | 33.883 | 34.616 | 35.226 | 35.886 | 36.558 | 36.006 | 36.632 | 37.25 | 37.841 | 38.487 | 39.186 | 39.942 | 41.209 | 41.817 | 42.424 | 43.78 | 41.426 | 27.805 | 26.31 | 5.545 | 4.888 | 9.808 | 9.736 | 9.77 | 8.911 | 8.905 | 11.251 | 11.047 | 10.825 | 10.563 | 10.424 | 10.28 | 13.758 | 13.854 | 15.139 | 15.315 | 12.77 | 12.955 | 12.309 | 12.589 | 10.41 | 10.449 | 10.028 | 10.165 | 9.077 | 8.752 | 10.595 | 10.646 | 10.563 | 9.893 | 9.724 | 9.763 | 9.466 | 10.489 | 10.477 | 11.457 | 11.799 | 11.918 | 13.051 | 12.298 | 12.206 | 12.912 | 13.286 | 13.819 | 15.327 | 15.275 | 15.593 | 15.882 | 16.285 | 16.555 | 15.12 | 15.173 | 15.499 | 17.17 | 17.367 | 17.552 | 16.842 | 15.54 | 14.414 | 11.646 | 10.369 | 8.685 | 8.84 | 8.965 | 10.702 | 10.881 | 11.015 | 11.271 | 11.585 | 11.652 | 11.627 | 10.62 | 10.637 | 9.112 | 8.497 | 8.695 | 8.833 | 8.4 | 8.5 | 8.7 | 8.8 | 7.2 | 9.5 | 9.7 | 9.8 | 9.6 | 9.5 | 9.6 | 9.6 | 8.2 | 7.5 | 8.1 | 7.7 | 8 | 7 | 6.6 | 6 | 7 | 7.2 | 7.3 | 7.5 | 7.7 | 6.2 | 5 | 5 | 5.1 | 5.1 | 5.1 | 5.3 | 5.6 | 5.4 | 5.5 | 5.7 | 5.9 | 6.1 | 5 | 2.9 | 5.1 | 6 | 7.6 |
Total Liabilities
| 36.627 | 37.502 | 37.569 | 37.868 | 38.611 | 39.004 | 38.688 | 39.93 | 40.624 | 40.702 | 41.561 | 42.33 | 43.409 | 44.88 | 45.978 | 45.715 | 46.718 | 47.118 | 33.424 | 31.025 | 14.181 | 13.909 | 13.718 | 14.141 | 13.469 | 12.292 | 12.463 | 14.653 | 14.849 | 14.617 | 14.626 | 15.488 | 15.574 | 18.998 | 19.544 | 19.698 | 20.051 | 17.02 | 17.491 | 16.658 | 17.067 | 13.839 | 13.958 | 12.944 | 13.27 | 13.288 | 12.982 | 12.599 | 12.674 | 12.857 | 13.328 | 13.096 | 14.908 | 14.799 | 15.41 | 14.892 | 14.427 | 15.932 | 14.886 | 15.53 | 15.421 | 15.113 | 16.64 | 16.796 | 17.83 | 17.998 | 17.687 | 18.663 | 20.465 | 18.82 | 18.96 | 18.888 | 19.651 | 19.831 | 19.978 | 19.545 | 19.839 | 19.686 | 17.991 | 15.743 | 14.813 | 12.994 | 13.314 | 12.371 | 12.64 | 12.119 | 12.403 | 12.456 | 13.614 | 13.533 | 13.369 | 13.496 | 12.545 | 12.619 | 10.849 | 10.517 | 10.682 | 10.392 | 10.4 | 10.5 | 10.6 | 10.9 | 10.9 | 11.1 | 11.3 | 13.1 | 13.2 | 12.3 | 12.4 | 12.3 | 10.8 | 10.1 | 10.7 | 9.8 | 10.4 | 9.3 | 8.8 | 8.4 | 8.7 | 9.7 | 9.7 | 8.9 | 8.4 | 9.2 | 8.4 | 7.8 | 8.4 | 6.1 | 6.1 | 6.6 | 6.9 | 7.1 | 8.2 | 7.8 | 7.9 | 8.4 | 7.3 | 5.4 | 19 | 17.1 | 21.2 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.178 | 2.2 | 2.2 | 2.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 48.661 | 48.693 | 48.777 | 48.875 | 49.068 | 49.216 | 49.255 | 49.21 | 49.151 | 49.22 | 49.277 | 49.473 | 49.863 | 48.954 | 48.996 | 49.05 | 49.465 | 49.858 | 50.443 | 50.5 | 50.371 | 49.727 | 49.071 | 48.777 | 48.369 | 48.563 | 48.245 | 45.791 | 45.395 | 44.862 | 44.255 | 43.932 | 43.47 | 43.027 | 42.576 | 42.353 | 41.952 | 40.933 | 40.511 | 40.182 | 39.743 | 39.601 | 39.383 | 39.44 | 39.004 | 38.903 | 38.83 | 38.841 | 38.34 | 37.896 | 37.756 | 37.442 | 37.07 | 36.735 | 36.532 | 36.715 | 36.54 | 36.571 | 36.524 | 36.406 | 36.107 | 36.016 | 35.672 | 35.412 | 35.351 | 35.213 | 35.146 | 35.391 | 35.427 | 33.203 | 33.184 | 33.193 | 33.371 | 32.102 | 32.007 | 32.065 | 31.938 | 31.783 | 31.74 | 31.704 | 31.589 | 31.157 | 30.883 | 30.735 | 30.454 | 30.12 | 29.974 | 29.624 | 29.307 | 29.122 | 28.786 | 28.44 | 28.053 | 27.503 | 27.209 | 27.075 | 26.762 | 26.482 | 26.2 | 26 | 25.7 | 25.4 | 25 | 24.9 | 24.5 | 24.2 | 23.4 | 23 | 22.7 | 22.1 | 22.1 | 22 | 21.9 | 21.8 | 21.8 | 22 | 22 | 22.2 | 22.3 | 22.4 | 22.4 | 22.4 | 22.5 | 22.6 | 22.7 | 22.3 | 22 | 20.9 | 20.5 | 19.9 | 19.6 | 19.3 | 17.3 | 17.5 | 17.9 | 18.2 | 18.9 | 19.4 | 7.5 | 9.3 | 7.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.579 | -0 | -0 | -0 | -0 | 0.487 | 0.411 | 0.546 | 0.437 | 0.368 | 0.316 | 0.278 | 0.221 | 0.265 | 0.186 | 0.143 | 0.177 | 0.196 | 0.176 | 0.159 | 0.172 | 0.129 | 0.123 | 0.092 | 0.109 | 0.184 | 0.195 | 0.172 | 0.147 | 0.133 | 0.146 | 0.143 | 0.114 | 0.126 | 0.145 | 0.097 | 0.085 | 0.042 | 0.065 | -0.003 | -0.009 | -0.058 | -0.379 | -0.482 | -0.261 | -0.134 | 0.014 | 0.063 | 0.038 | 0.033 | 0.04 | 0.041 | 0.039 | 0.032 | 1.361 | 1.276 | 1.269 | 1.164 | 1.109 | 1.265 | 1.191 | 1.171 | 1.123 | 1.278 | 1.217 | 1.015 | 0.766 | 0.75 | 0.688 | 0.881 | 1 | 0.69 | 0.621 | 0.516 | 0.363 | 0.273 | 0.125 | 0.063 | -0.038 | -0.1 | 0.1 | 0.1 | -22.4 | -22.1 | -21.6 | -21.6 | -21.4 | -21.1 | -20.9 | -20.7 | -20.4 | -20.2 | -19.9 | -19.7 | -1.1 | -19.2 | -19.1 | -18.8 | 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 Total Stockholders Equity
| 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.058 | 2.286 | 2.286 | 2.286 | 2.286 | 2.286 | 2.286 | 2.286 | 2.586 | 2.586 | 2.586 | 2.8 | 2.8 | 3.1 | 3 | 3.1 | 27.9 | 27.7 | 27 | 27.2 | 27.1 | 26.4 | 26.3 | 26 | 25.7 | 25.5 | 25.2 | 24.9 | 6.4 | 24.5 | 24.3 | 24.1 | 5.2 | 5.2 | 5.1 | 5.2 | 5.3 | 5.3 | 5.3 | 5.3 | 5.5 | 5.4 | 5.5 | 5.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 |
Total Shareholders Equity
| 52.898 | 52.929 | 53.014 | 53.112 | 53.305 | 53.453 | 53.492 | 53.447 | 53.388 | 53.456 | 53.513 | 53.709 | 54.1 | 53.191 | 53.232 | 53.287 | 53.702 | 54.094 | 54.679 | 54.737 | 54.608 | 53.964 | 53.308 | 53.014 | 53.093 | 53.21 | 53.027 | 50.464 | 50 | 49.415 | 48.77 | 48.389 | 47.971 | 47.45 | 46.955 | 46.767 | 46.385 | 45.346 | 44.906 | 44.59 | 44.109 | 43.961 | 43.712 | 43.785 | 43.424 | 43.335 | 43.238 | 43.225 | 42.71 | 42.279 | 42.136 | 41.793 | 41.433 | 41.116 | 40.866 | 41.036 | 40.818 | 40.872 | 40.758 | 40.634 | 40.286 | 39.873 | 39.427 | 39.388 | 39.454 | 39.464 | 39.446 | 39.665 | 39.697 | 37.479 | 37.462 | 37.469 | 37.639 | 37.7 | 37.519 | 37.571 | 37.339 | 37.13 | 37.242 | 37.132 | 36.996 | 36.517 | 36.398 | 36.188 | 35.705 | 35.123 | 35.188 | 34.776 | 34.652 | 34.587 | 33.94 | 33.526 | 33.033 | 32.63 | 32.246 | 31.965 | 31.803 | 31.421 | 31.4 | 31.3 | 31.1 | 30.9 | 30.6 | 30.3 | 30.1 | 29.9 | 28.7 | 28.4 | 28 | 27.4 | 27.4 | 27.3 | 27.1 | 27.1 | 27.1 | 27.2 | 27.3 | 27.4 | 27.5 | 27.5 | 27.6 | 27.7 | 27.8 | 27.9 | 28 | 27.8 | 27.4 | 26.4 | 26.1 | 25.4 | 25.1 | 24.8 | 22.8 | 23.1 | 23.4 | 23.7 | 24.4 | 24.9 | 13 | 14.8 | 12.9 |
Total Equity
| 52.898 | 52.929 | 53.014 | 53.112 | 53.305 | 53.453 | 53.492 | 53.447 | 53.388 | 53.456 | 53.513 | 53.709 | 54.1 | 53.191 | 53.232 | 53.287 | 53.702 | 54.094 | 54.679 | 54.737 | 54.608 | 53.964 | 53.308 | 53.014 | 53.093 | 53.21 | 53.027 | 50.464 | 50 | 49.415 | 48.77 | 48.389 | 47.971 | 47.45 | 46.955 | 46.767 | 46.385 | 45.346 | 44.906 | 44.59 | 44.109 | 43.961 | 43.712 | 43.785 | 43.424 | 43.335 | 43.238 | 43.225 | 42.71 | 42.279 | 42.136 | 41.793 | 41.433 | 41.116 | 40.866 | 41.036 | 40.818 | 40.872 | 40.758 | 40.634 | 40.286 | 39.873 | 39.427 | 39.388 | 39.454 | 39.464 | 39.446 | 39.665 | 39.697 | 37.479 | 37.462 | 37.469 | 37.639 | 37.7 | 37.519 | 37.571 | 37.339 | 37.13 | 37.242 | 37.132 | 36.996 | 36.517 | 36.398 | 36.188 | 35.705 | 35.123 | 35.188 | 34.776 | 34.652 | 34.587 | 33.94 | 33.526 | 33.033 | 32.63 | 32.246 | 31.965 | 31.803 | 31.421 | 31.4 | 31.3 | 31.1 | 30.9 | 30.6 | 30.3 | 30.1 | 29.9 | 28.7 | 28.4 | 28 | 27.4 | 27.4 | 27.3 | 27.1 | 27.1 | 27.1 | 27.2 | 27.3 | 27.4 | 27.5 | 27.5 | 27.6 | 27.7 | 27.8 | 27.9 | 28 | 27.8 | 27.4 | 26.4 | 26.1 | 25.4 | 25.1 | 24.8 | 22.8 | 23.1 | 23.4 | 23.7 | 24.4 | 24.9 | 13 | 14.8 | 12.9 |
Total Liabilities & Shareholders Equity
| 89.525 | 90.431 | 90.583 | 90.98 | 91.915 | 92.457 | 92.18 | 93.377 | 94.011 | 94.159 | 95.075 | 96.039 | 97.509 | 98.071 | 99.211 | 99.002 | 100.42 | 101.213 | 88.104 | 85.762 | 68.789 | 67.873 | 67.026 | 67.155 | 66.562 | 65.502 | 65.49 | 65.117 | 64.849 | 64.032 | 63.395 | 63.877 | 63.545 | 66.448 | 66.499 | 66.465 | 66.436 | 62.365 | 62.398 | 61.248 | 61.177 | 57.8 | 57.67 | 56.729 | 56.694 | 56.622 | 56.221 | 55.824 | 55.385 | 55.136 | 55.464 | 54.888 | 56.341 | 55.916 | 56.275 | 55.928 | 55.245 | 56.804 | 55.644 | 56.164 | 55.707 | 54.987 | 56.066 | 56.184 | 57.283 | 57.462 | 57.133 | 58.328 | 60.162 | 56.3 | 56.421 | 56.357 | 57.29 | 57.531 | 57.497 | 57.116 | 57.177 | 56.815 | 55.232 | 52.874 | 51.809 | 49.511 | 49.712 | 48.559 | 48.346 | 47.241 | 47.591 | 47.232 | 48.266 | 48.12 | 47.309 | 47.022 | 45.578 | 45.249 | 43.095 | 42.482 | 42.485 | 41.814 | 41.8 | 41.8 | 41.7 | 41.8 | 41.5 | 41.4 | 41.4 | 43 | 41.9 | 40.7 | 40.4 | 39.7 | 38.2 | 37.4 | 37.8 | 36.9 | 37.5 | 36.5 | 36.1 | 35.8 | 36.2 | 37.2 | 37.3 | 36.6 | 36.2 | 37.1 | 36.4 | 35.6 | 35.8 | 32.5 | 32.2 | 32 | 32 | 31.9 | 31 | 30.9 | 31.3 | 32.1 | 31.7 | 30.3 | 32 | 31.9 | 34.1 |