Inotiv, Inc.
NASDAQ:NOTV
4.53 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.432 | 14.434 | 32.695 | 22.001 | 35.492 | 22.22 | 24.596 | 20.82 | 18.515 | 21.243 | 47.042 | 42.418 | 138.924 | 24.66 | 2.186 | 1.155 | 1.406 | 2.948 | 0.198 | 0.511 | 0.606 | 0.506 | 0.52 | 0.723 | 0.773 | 1.458 | 0.672 | 0.933 | 0.434 | 0.919 | 0.419 | 0.287 | 0.386 | 0.492 | 0.453 | 0.403 | 0.438 | 0.516 | 0.536 | 0.747 | 0.981 | 0.736 | 0.379 | 0.841 | 1.304 | 0.313 | 0.14 | 0.67 | 0.721 | 0.409 | 0.853 | 2.412 | 2.963 | 4.632 | 1.072 | 1.238 | 1.422 | 1.499 | 1.715 | 0.524 | 0.87 | 0.222 | 0.3 | 0.451 | 0.335 | 1.045 | 0.465 | 0.641 | 2.837 | 3.019 | 1.415 | 1.863 | 1.647 | 0.777 | 1.038 | 0.68 | 1.254 | 1.011 | 1.315 | 1.394 | 0.773 | 0.778 | 0.507 | 0.824 | 1.378 | 0.972 | 0.889 | 1.612 | 0.826 | 0.209 | 0.381 | 0.636 | 0.374 | 0.4 | 0.325 | 0.391 | 0.478 | 0.676 | 0.532 | 0.6 | 1.9 | 1.9 | 0.9 | 0.4 | 1.2 | 2.7 | 3 | 3.7 | 0.16 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 21.432 | 14.434 | 32.695 | 22.001 | 35.492 | 22.22 | 24.596 | 20.82 | 18.515 | 21.243 | 47.042 | 42.418 | 138.924 | 24.66 | 2.186 | 1.155 | 1.406 | 2.948 | 0.198 | 0.511 | 0.606 | 0.506 | 0.52 | 0.723 | 0.773 | 1.458 | 0.672 | 0.933 | 0.434 | 0.919 | 0.419 | 0.287 | 0.386 | 0.492 | 0.453 | 0.403 | 0.438 | 0.516 | 0.536 | 0.747 | 0.981 | 0.736 | 0.379 | 0.841 | 1.304 | 0.313 | 0.14 | 0.67 | 0.721 | 0.409 | 0.853 | 2.412 | 2.963 | 4.632 | 1.072 | 1.238 | 1.422 | 1.499 | 1.715 | 0.524 | 0.87 | 0.222 | 0.3 | 0.451 | 0.335 | 1.045 | 0.465 | 0.641 | 2.837 | 3.019 | 1.415 | 1.863 | 1.647 | 0.777 | 1.038 | 0.68 | 1.254 | 1.011 | 1.315 | 1.394 | 0.773 | 0.778 | 0.507 | 0.824 | 1.378 | 0.972 | 0.889 | 1.612 | 0.826 | 0.209 | 0.381 | 0.636 | 0.374 | 0.4 | 0.325 | 0.391 | 0.478 | 0.676 | 0.532 | 0.6 | 1.9 | 1.9 | 0.9 | 0.4 | 1.2 | 2.7 | 3 | 3.7 | 0.16 |
Net Receivables
| 73.56 | 67.692 | 69.404 | 93.671 | 87.383 | 82.771 | 74.014 | 74.587 | 100.073 | 107.719 | 86.456 | 74.8 | 28.364 | 19.959 | 12.678 | 11.385 | 10.823 | 11.211 | 12.2 | 11.346 | 9.52 | 7.9 | 4.865 | 4.649 | 5.14 | 3.653 | 3.136 | 2.717 | 3.145 | 2.469 | 3.219 | 2.854 | 2.24 | 3.522 | 3.727 | 2.579 | 3.999 | 4.046 | 3.751 | 3.79 | 3.435 | 3.949 | 3.87 | 3.373 | 4.312 | 3.336 | 3.574 | 2.9 | 4.287 | 4.755 | 4.654 | 4.622 | 5.189 | 5.248 | 5.289 | 4.853 | 4.984 | 4.881 | 4.359 | 4.768 | 6.224 | 6.832 | 6.685 | 7.721 | 10.641 | 9.402 | 9.64 | 8.912 | 10.013 | 8.665 | 9.41 | 8.214 | 8.925 | 10.459 | 10.686 | 13.645 | 13.029 | 12.399 | 8.84 | 8.349 | 7.041 | 6.527 | 5.833 | 5.927 | 5.03 | 4.844 | 5.292 | 5.565 | 4.554 | 4.523 | 5.318 | 3.38 | 4.266 | 3.466 | 4.81 | 3.495 | 3.128 | 2.861 | 2.838 | 2.7 | 3.7 | 2.8 | 3.2 | 2.9 | 3 | 3.2 | 3 | 2.8 | 3.01 |
Inventory
| 18.173 | 38.684 | 66.737 | 64.413 | 56.102 | 53.92 | 64.286 | 75.639 | 71.441 | 66.401 | 56.775 | 36.066 | 0.602 | 0.977 | 0.872 | 0.876 | 0.7 | 1.49 | 1.204 | 1.034 | 1.095 | 1.119 | 1.103 | 1.171 | 1.182 | 0.964 | 1 | 0.931 | 0.913 | 1.064 | 1.119 | 1.367 | 1.453 | 1.476 | 1.416 | 1.434 | 1.466 | 1.561 | 1.672 | 1.662 | 1.564 | 1.535 | 1.507 | 1.451 | 1.379 | 1.479 | 1.653 | 1.703 | 1.656 | 1.745 | 1.854 | 1.862 | 1.636 | 1.647 | 1.566 | 1.618 | 1.673 | 1.714 | 1.912 | 2.006 | 1.847 | 1.913 | 2.028 | 2.196 | 2.184 | 2.174 | 2.13 | 2.005 | 1.977 | 1.806 | 1.973 | 2.211 | 1.887 | 1.889 | 2.207 | 2.26 | 2.041 | 2.243 | 2.259 | 1.72 | 1.57 | 1.833 | 1.925 | 2.203 | 2.055 | 2.418 | 2.415 | 2.581 | 2.624 | 2.712 | 2.707 | 2.96 | 2.391 | 2.428 | 2.294 | 2.337 | 2.235 | 2.077 | 2.196 | 1.9 | 1.8 | 2 | 1.9 | 1.9 | 1.9 | 2.1 | 2.1 | 1.9 | 1.91 |
Other Current Assets
| 50.248 | 28.423 | 33.174 | 24.376 | 34.826 | 70.961 | 47.749 | 67.979 | 76.815 | 70.141 | 57.813 | 20.975 | 21.129 | 2.466 | 2.135 | 2.546 | 2.371 | 1.629 | 1.901 | 1.99 | 1.2 | 1.293 | 1.194 | 1.194 | 0.966 | 0.503 | 0.742 | 0.987 | 0.814 | 0.597 | 0.559 | 0.621 | 0.798 | 0.824 | 0.383 | 0.43 | 0.773 | 0.551 | 0.445 | 0.693 | 0.675 | 0.903 | 0.761 | 0.407 | 0.238 | 0.246 | 0.194 | 0.179 | 0.228 | 0.328 | 0.429 | 0.501 | 0.585 | 0.652 | 0.569 | 0.496 | 0.555 | 0.467 | 0.423 | 0.46 | 0.622 | 0.999 | 1.303 | 1.122 | 1.784 | 2.335 | 1.955 | 1.715 | 1.673 | 1.433 | 2.094 | 1.24 | 1.17 | 1.112 | 1.064 | 1.475 | 0.811 | 1.072 | 1.137 | 1.76 | 0.972 | 1.221 | 1.189 | 1.032 | 0.861 | 0.937 | 0.95 | 1.411 | 0.79 | 1.058 | 1.229 | 0.962 | 0.839 | 0.567 | 0.812 | 0.865 | 0.78 | 0.326 | 0.305 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.26 |
Total Current Assets
| 163.413 | 149.233 | 180.679 | 190.688 | 213.803 | 203.138 | 210.645 | 212.528 | 232.977 | 234.778 | 225.583 | 174.259 | 189.019 | 48.062 | 17.871 | 15.962 | 15.3 | 17.278 | 15.503 | 14.881 | 12.421 | 10.818 | 7.682 | 7.737 | 8.061 | 6.578 | 5.55 | 5.568 | 5.306 | 5.049 | 5.316 | 5.129 | 4.877 | 6.314 | 5.979 | 4.846 | 6.691 | 6.674 | 6.404 | 6.892 | 6.655 | 7.123 | 6.517 | 6.072 | 7.233 | 5.374 | 5.561 | 5.452 | 6.892 | 7.237 | 7.79 | 9.397 | 10.373 | 12.179 | 8.496 | 8.205 | 8.634 | 8.561 | 8.409 | 7.758 | 9.563 | 9.966 | 10.316 | 11.49 | 14.944 | 14.956 | 14.19 | 13.273 | 16.5 | 14.923 | 14.892 | 13.528 | 13.663 | 14.237 | 14.995 | 18.06 | 17.135 | 16.725 | 13.551 | 13.223 | 10.356 | 10.359 | 9.454 | 9.986 | 9.324 | 9.171 | 9.546 | 11.169 | 8.794 | 8.502 | 9.635 | 7.938 | 7.87 | 6.861 | 8.241 | 7.088 | 6.62 | 5.94 | 5.871 | 5.5 | 7.7 | 6.9 | 6.3 | 5.4 | 6.4 | 8.2 | 8.3 | 8.6 | 5.34 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 237.493 | 234.919 | 238.219 | 239.548 | 229.934 | 230.515 | 230.51 | 222.104 | 218.688 | 216.608 | 176.974 | 157.346 | 56.396 | 53.439 | 38.168 | 38.151 | 37.508 | 37.494 | 36.906 | 36.417 | 22.828 | 21.056 | 17.787 | 16.761 | 16.61 | 14.745 | 14.625 | 14.74 | 14.965 | 15.207 | 15.54 | 15.867 | 16.136 | 16.09 | 15.938 | 15.802 | 15.989 | 15.546 | 15.451 | 15.695 | 15.949 | 16.18 | 16.267 | 16.564 | 16.913 | 17.329 | 17.736 | 18.167 | 18.628 | 20.021 | 20.329 | 20.751 | 20.399 | 20.517 | 18.787 | 19.233 | 19.439 | 19.715 | 20.145 | 20.746 | 21.282 | 21.82 | 22.276 | 22.646 | 23.135 | 23.419 | 23.636 | 23.453 | 22.927 | 23.483 | 23.925 | 25.308 | 25.766 | 26.656 | 27.009 | 26.372 | 26.565 | 26.612 | 26.708 | 31.777 | 31.901 | 32.12 | 32.347 | 32.096 | 31.172 | 30.912 | 24.42 | 24.385 | 22.824 | 21.728 | 19.476 | 19.105 | 18.922 | 18.619 | 18.763 | 18.62 | 18.913 | 18.867 | 18.882 | 19 | 17.4 | 16.6 | 16.4 | 15.4 | 14.6 | 11.5 | 11.1 | 10.7 | 10.04 |
Goodwill
| 94.286 | 94.286 | 94.286 | 94.286 | 94.286 | 94.286 | 94.286 | 91.458 | 157.825 | 397.337 | 456.631 | 451.81 | 51.927 | 45.75 | 4.368 | 4.368 | 4.368 | 4.368 | 4.368 | 6.619 | 3.617 | 3.617 | 3.072 | 3.072 | 3.072 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.855 | 1.854 | 2.238 | 1.445 | 0 | 0 | 1.445 | 1.445 | 0 | 0 | 1.499 | 0 | 983.883 | 3.766 | 2.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 |
Intangible Assets
| 274.396 | 282.54 | 291.331 | 300.349 | 308.428 | 317.553 | 326.261 | 338.456 | 345.886 | 311.628 | 274.387 | 215.132 | 24.233 | 24.336 | 3.949 | 4.104 | 4.261 | 4.411 | 4.606 | 2.781 | 2.874 | 2.967 | 3.06 | 3.154 | 3.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.038 | 0.046 | 0.054 | 0.061 | 0.068 | 0.076 | 0.084 | 0.091 | 0.099 | 0.106 | 0.114 | 0.121 | 0.129 | 0.136 | 0.144 | 0.152 | 0.224 | 0.251 | 0.304 | 0.357 | 0.411 | 0.464 | 0.517 | 0.374 | 1.05 | 3.517 | 3.6 | 3.684 | 3.768 | 3.852 | 3.936 | 3.918 | 4.088 | 4.217 | 3.762 | 4.006 | 2.235 | 2.235 | 0.884 | 0.907 | 0.933 | 0.947 | 0.963 | 0.943 | 0.96 | 0.972 | 0.99 | 1.005 | 1.019 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.5 | 0.5 | 0.5 | 0 |
Goodwill and Intangible Assets
| 368.682 | 376.826 | 385.617 | 394.635 | 402.714 | 411.839 | 420.547 | 429.914 | 503.711 | 708.965 | 731.018 | 666.942 | 76.16 | 70.086 | 8.317 | 8.472 | 8.629 | 8.779 | 8.974 | 9.4 | 6.491 | 6.584 | 6.132 | 6.226 | 6.39 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.009 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.383 | 1.414 | 1.421 | 1.429 | 1.437 | 1.444 | 1.451 | 1.459 | 1.467 | 1.474 | 1.482 | 1.489 | 1.497 | 1.504 | 1.984 | 1.991 | 1.999 | 2.007 | 2.079 | 2.106 | 2.159 | 2.212 | 2.266 | 2.319 | 2.372 | 2.228 | 3.288 | 3.517 | 3.6 | 3.684 | 3.768 | 3.852 | 3.936 | 3.918 | 4.088 | 4.217 | 3.762 | 4.006 | 2.235 | 2.235 | 0.884 | 0.907 | 0.933 | 0.947 | 0.963 | 0.943 | 0.96 | 0.972 | 0.99 | 1.005 | 1.019 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.5 | 0.5 | 0.5 | 0.21 |
Long Term Investments
| 0 | 0 | 3.741 | 3.711 | 3.681 | 4.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.127 | 0.124 | 0.121 | 0.115 | 0.108 | 0.102 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | -0.516 | 0 | -0.897 | 0 | -0.897 | 0 | -0.724 | -0.724 | -538.633 | -0.51 | -0.481 | -0.826 | -1,650.857 | 0 | -0.469 | -0.469 | -2,362.355 | 0 | -0.465 | 0 | -464.682 | -0.455 | -0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | -3.681 | -4.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | -0.129 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.031 | 0.031 | 0.031 | 0.062 | 0.067 | 0.067 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0.82 | 0.651 | 0.033 | 0.516 | 0 | 0.897 | 0 | 0.897 | 0 | 0.724 | 0.724 | 538.633 | 0.51 | 0.481 | 0.826 | 1,650.857 | 0 | 0.469 | 0.469 | 2,362.355 | 0 | 0.465 | 0 | 464.682 | 0.455 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.15 |
Other Non-Current Assets
| 11.773 | 13.61 | 7.122 | 6.928 | 10.079 | 9.342 | 6.964 | 6.513 | 7.524 | 7.427 | 5.846 | 5.34 | 0.281 | 0.286 | 0.215 | 0.213 | 0.156 | 0.168 | 0.285 | 0.22 | 0.079 | 0.028 | 0.027 | 0.027 | 0.03 | 0.017 | 0.018 | 0.02 | 0.108 | 0.101 | 0.093 | 0.086 | 0.088 | 0.101 | 0.11 | 0.118 | 0.126 | 0.135 | 0.144 | 0.153 | 0.161 | 0.17 | 0.085 | 0.1 | 0.068 | 0.089 | 0.11 | 0.062 | 0.072 | 0.109 | 0.138 | 0.108 | 0.137 | 0.17 | 0.202 | 0.163 | 0.203 | 0.255 | 0.291 | 0.217 | 0.243 | 0.23 | 0.242 | 0.255 | 0.269 | 0.427 | 0.442 | 0.447 | 0.451 | 0.475 | 0.496 | 0.476 | 0.513 | 0.518 | 0.533 | 0.513 | 0.538 | 0.558 | 0.665 | 0.602 | 0.602 | 0.686 | 0.763 | 0.762 | 0.728 | 0.446 | 2.08 | 1.338 | 0.961 | 0.207 | 0.206 | 0.209 | 0.222 | 0.236 | 0.231 | 0.135 | 0.139 | 0.157 | 0.162 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | -0.81 |
Total Non-Current Assets
| 617.948 | 625.355 | 634.699 | 644.822 | 642.727 | 651.696 | 658.021 | 658.531 | 729.923 | 933 | 913.838 | 829.628 | 132.837 | 123.811 | 46.7 | 46.836 | 46.293 | 46.441 | 46.165 | 46.037 | 29.559 | 27.826 | 24.101 | 23.166 | 23.207 | 14.975 | 14.85 | 14.962 | 15.111 | 15.346 | 15.671 | 15.991 | 16.262 | 17.2 | 17.057 | 16.929 | 17.124 | 16.69 | 16.604 | 16.857 | 17.119 | 17.733 | 17.735 | 18.047 | 18.364 | 18.801 | 19.229 | 19.612 | 20.083 | 21.544 | 21.888 | 22.288 | 21.973 | 22.131 | 20.44 | 20.855 | 21.109 | 21.456 | 21.93 | 22.464 | 23.022 | 24.374 | 25.153 | 24.925 | 25.403 | 25.853 | 26.157 | 26.006 | 25.537 | 26.17 | 26.687 | 28.103 | 28.651 | 29.402 | 30.83 | 30.402 | 30.703 | 30.854 | 31.141 | 36.231 | 36.439 | 36.724 | 37.198 | 37.075 | 35.661 | 35.364 | 28.735 | 27.958 | 24.669 | 22.842 | 20.615 | 20.261 | 20.107 | 19.798 | 19.954 | 19.727 | 20.042 | 20.029 | 20.063 | 20.3 | 18.6 | 18 | 17.7 | 16.7 | 15.9 | 12.3 | 11.9 | 11.6 | 10.59 |
Total Assets
| 781.361 | 774.588 | 815.378 | 835.51 | 856.53 | 854.834 | 868.666 | 871.059 | 962.9 | 1,167.778 | 1,139.421 | 1,003.887 | 321.856 | 171.873 | 64.571 | 62.798 | 61.593 | 63.719 | 61.668 | 60.918 | 41.98 | 38.644 | 31.783 | 30.903 | 31.268 | 21.553 | 20.4 | 20.53 | 20.417 | 20.395 | 20.987 | 21.12 | 21.139 | 23.514 | 23.036 | 21.775 | 23.815 | 23.364 | 23.008 | 23.749 | 23.774 | 24.856 | 24.252 | 24.119 | 25.597 | 24.175 | 24.79 | 25.064 | 26.975 | 28.781 | 29.678 | 31.685 | 32.346 | 34.31 | 28.936 | 29.06 | 29.743 | 30.017 | 30.339 | 30.222 | 32.585 | 34.34 | 35.469 | 36.415 | 40.347 | 40.809 | 40.347 | 39.279 | 42.037 | 41.093 | 41.579 | 41.631 | 42.314 | 43.639 | 45.825 | 48.462 | 47.838 | 47.579 | 44.692 | 49.454 | 46.795 | 47.083 | 46.652 | 47.061 | 44.985 | 44.535 | 38.281 | 39.127 | 33.463 | 31.344 | 30.25 | 28.199 | 27.977 | 26.659 | 28.195 | 26.815 | 26.662 | 25.969 | 25.934 | 25.8 | 26.3 | 24.9 | 24 | 22.1 | 22.3 | 20.5 | 20.2 | 20.2 | 15.93 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33.526 | 28.325 | 28.381 | 30.716 | 32.564 | 30.499 | 30.114 | 28.152 | 28.695 | 31.352 | 30.805 | 28.141 | 6.163 | 4.724 | 3.967 | 3.63 | 3.196 | 3.202 | 4.603 | 5.592 | 4.941 | 4.488 | 3.525 | 3.073 | 3.192 | 2.087 | 1.838 | 1.725 | 2.052 | 1.656 | 1.803 | 3.046 | 2.965 | 3.95 | 3.301 | 2.462 | 1.741 | 2.446 | 2.55 | 2.9 | 2.672 | 3.369 | 3.363 | 3.215 | 3.584 | 3.851 | 3.659 | 3.996 | 3.934 | 2.52 | 2.56 | 2.643 | 1.764 | 1.696 | 2.183 | 1.535 | 1.911 | 1.818 | 1.95 | 2.05 | 1.997 | 1.765 | 1.952 | 1.212 | 2.209 | 2.085 | 1.875 | 2.386 | 1.589 | 1.48 | 1.537 | 1.451 | 1.61 | 1.356 | 2.808 | 1.55 | 1.681 | 1.726 | 1.555 | 1.106 | 2.021 | 3.157 | 3.097 | 3.046 | 3.073 | 3.529 | 1.961 | 2.212 | 2.459 | 2.324 | 1.876 | 1.992 | 2.619 | 1.747 | 1.771 | 1.318 | 1.398 | 1.438 | 1.318 | 1.2 | 2 | 1.3 | 1.3 | 1.1 | 1.9 | 1.2 | 1.3 | 1.4 | 1.34 |
Short Term Debt
| 15.312 | 401.428 | 403.184 | 30.621 | 28.514 | 14.596 | 14.123 | 16.067 | 30.961 | 11.157 | 10.718 | 10.919 | 13.388 | 17.628 | 13.985 | 15.519 | 12.451 | 11.89 | 11.034 | 8.741 | 2.809 | 2.1 | 1.379 | 1.028 | 1.083 | 0.332 | 0.492 | 0.486 | 0.48 | 0.734 | 4.931 | 4.186 | 5.276 | 5.566 | 5.301 | 5.253 | 1.102 | 1.048 | 1.045 | 1.538 | 1.267 | 1.074 | 5.229 | 5.645 | 2.296 | 5.999 | 6.622 | 6.918 | 2.357 | 7.764 | 7.844 | 8.243 | 2.694 | 2.859 | 2.289 | 3.306 | 3.574 | 4.991 | 5.291 | 3.754 | 2.933 | 2.705 | 2.922 | 2.884 | 3.234 | 2.43 | 3.06 | 1.037 | 5.331 | 5.315 | 5.339 | 1.325 | 1.193 | 1.221 | 0.897 | 2.286 | 1.899 | 0.974 | 0.922 | 5.644 | 3.683 | 4.017 | 3.178 | 4.222 | 3.643 | 2.236 | 3.78 | 4.602 | 5.166 | 3.843 | 3.143 | 1.377 | 0.73 | 1.088 | 2.483 | 2.969 | 2.741 | 2.206 | 2.158 | 1.5 | 0.5 | 0.5 | 2.6 | 1.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.52 |
Tax Payables
| 4.409 | 5.268 | 4.474 | 5.149 | 4.596 | 3.413 | 2.358 | 1.663 | 1.2 | 1.448 | 2.227 | 1.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.021 | 0.02 | 0.023 | 0.016 | 0.014 | 0.013 | 0.016 | 0.029 | 0.008 | 0.04 | 0.04 | 0.018 | 0.017 | 0.02 | 0.016 | 0.022 | 0.016 | 0.03 | 0.032 | 0.016 | 0.017 | 0.017 | 0.016 | 0.016 | 0.016 | 0.056 | 0.022 | 0.016 | 0.016 | 0.016 | 0 | 0.105 | 0.538 | 0.544 | 0 | 0 | 1.283 | 1.283 | 0 | 0.243 | 0 | 0.774 | 0 | 0.94 | 0.762 | 0 | 0.745 | 0.276 | 0.191 | 31.275 | 0 | 0.74 | 0.368 | 0 | 0 | 0.467 | 0 | 83.876 | 0.117 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 17.38 | 19.259 | 55.622 | 50.443 | 55.196 | 60.655 | 68.642 | 75.481 | 70.238 | 44.525 | 26.614 | 19.969 | 15.186 | 13.635 | 11.392 | 11.14 | 10.869 | 9.578 | 6.726 | 6.516 | 5.583 | 5.32 | 4.925 | 4.386 | 3.107 | 3.263 | 2.98 | 3.265 | 3.763 | 3.765 | 3.114 | 3.407 | 3.08 | 2.724 | 3.414 | 3.009 | 3.482 | 3.096 | 2.99 | 3.322 | 3.087 | 2.891 | 2.815 | 2.377 | 2.675 | 2.327 | 3.012 | 3.632 | 3.678 | 3.591 | 3.571 | 4.432 | 4.533 | 4.718 | 4.582 | -0.591 | 3.852 | 2.916 | -0.65 | 2.53 | 2.458 | 3.38 | 4.032 | 2.139 | 4.199 | 2.538 | 4.115 | 2.753 | 3.916 | 4.025 | 4,226.285 | 4.756 | 4.478 | 7.347 | 5,974.136 | 2.226 | 4.134 | 4.003 | 1.59 | 0.995 | 3.1 | 1.371 | 1,657.518 | 1.601 | 1.202 | 0.596 | 0.753 | 0.689 | 0.693 | 0.57 | 0.747 | 0.557 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 65.795 | 50.052 | 56.89 | 43.003 | 47.587 | 72.72 | 85.858 | 90.245 | 103.243 | 102.506 | 88.678 | 66.133 | 8.944 | 4.741 | 2.932 | 1.777 | 6.35 | 3.219 | 2.541 | 3.707 | 3.624 | 2.924 | 1.713 | 2.392 | 2.601 | 2.182 | 2.268 | 2.367 | 2.191 | 2.181 | 2.41 | 2.436 | 2.115 | 0.872 | 1.371 | 1.082 | 3.006 | 1.39 | 1.657 | 1.9 | 2.518 | 2.184 | 2.591 | 3.111 | 2.301 | 2.165 | 1.42 | 1.285 | 2.067 | 2.036 | 2.134 | 1.901 | 1.762 | 1.752 | 6.305 | 6.422 | 1.893 | 6.09 | 5.857 | 4.438 | 4.905 | 6.133 | 5.873 | 4.538 | 5.324 | 6.522 | 5.939 | 6.702 | 6.453 | 5.734 | 5.578 | 1.922 | 7.307 | 6.297 | 6.479 | 9.617 | -22.48 | 8.565 | 5.778 | 6.204 | 5.147 | 3.465 | 4.051 | 3.297 | -80.973 | 2.67 | 1.826 | 1.81 | 2.08 | 0.91 | 1.697 | 1.915 | 1.986 | 1.553 | 1.895 | 1.346 | 1.55 | 1.294 | 1.082 | 0.9 | 0.9 | 0.4 | 0.7 | 0.6 | 0.9 | 1 | 0.7 | 0.6 | 0.99 |
Total Current Liabilities
| 119.042 | 485.073 | 492.929 | 109.489 | 132.194 | 121.228 | 132.453 | 136.127 | 164.099 | 146.463 | 132.428 | 107.081 | 55.109 | 47.062 | 36.07 | 34.561 | 31.642 | 29.451 | 29.047 | 27.618 | 17.481 | 16.028 | 12.2 | 11.813 | 11.801 | 8.987 | 7.731 | 7.862 | 7.723 | 7.859 | 12.923 | 13.447 | 13.483 | 13.811 | 13.082 | 11.529 | 9.313 | 7.933 | 8.752 | 9.451 | 9.467 | 9.965 | 14.292 | 14.878 | 11.026 | 14.424 | 14.392 | 14.543 | 11.387 | 15.968 | 16.232 | 16.394 | 9.847 | 10.761 | 10.793 | 11.279 | 11.976 | 12.899 | 13.203 | 10.78 | 10.379 | 10.603 | 10.747 | 9.917 | 12.05 | 11.037 | 11.117 | 10.125 | 14.147 | 12.529 | 13.394 | 9.485 | 10.11 | 9.619 | 10.46 | 13.644 | 12.375 | 11.265 | 8.995 | 13.322 | 10.851 | 10.639 | 10.793 | 10.565 | 9.619 | 8.552 | 7.692 | 8.624 | 9.705 | 7.077 | 6.716 | 5.284 | 5.335 | 4.388 | 6.149 | 5.633 | 5.689 | 4.938 | 4.558 | 3.6 | 3.4 | 2.2 | 4.6 | 3 | 3.1 | 2.3 | 2.1 | 2.2 | 2.85 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 39.796 | 37.493 | 409.005 | 399.409 | 403.566 | 402.804 | 391.883 | 355.572 | 356.707 | 350.924 | 274.135 | 160.802 | 35.623 | 21.245 | 20.606 | 22.214 | 24.917 | 22.606 | 22.865 | 13.789 | 12.282 | 9.293 | 8.342 | 8.583 | 3.995 | 4.051 | 4.14 | 4.227 | 4.309 | 0.134 | 0.166 | 0.198 | 0.232 | 0.053 | 0.058 | 3.734 | 3.964 | 4.226 | 4.488 | 4.75 | 5.012 | 0.331 | 0.401 | 5.112 | 1.08 | 1.214 | 0.689 | 5.998 | 1.062 | 1.051 | 1.118 | 6.913 | 7.296 | 6.595 | 6.765 | 7.1 | 6.202 | 6.565 | 7.653 | 8.983 | 9.255 | 9.53 | 9.838 | 10.158 | 10.468 | 10.48 | 10.394 | 8.999 | 9.218 | 9.395 | 13.616 | 14.311 | 14.502 | 14.097 | 14.243 | 14.215 | 14.339 | 14.311 | 13.699 | 14.161 | 14.339 | 14.389 | 14.517 | 13.813 | 13.502 | 9.988 | 9.638 | 3.247 | 3.421 | 2.898 | 3.022 | 3.144 | 3.285 | 3.404 | 3.522 | 3.638 | 3.773 | 3.887 | 4.1 | 4.1 | 4.2 | 1 | 1.1 | 1.1 | 0 | 0.1 | 0.3 | 5.05 |
Deferred Revenue Non-Current
| 0 | 0 | 17 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0.871 | 1.161 | 0 | -6.923 | -3.32 | -3.398 | -3.388 | -3.786 | -3.956 | -4.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.443 | -1.628 | -1.516 | -1.326 | -1.138 | -1.27 | -1.399 | -1.524 | -1.648 | -1.747 | -1.25 | -1.3 | -0.807 | -0.872 | -0.759 | -0.06 | 0 | -0.101 | -0.101 | -0.122 | 0 | -0.003 | -0.028 | -0.069 | -0.123 | -0.228 | -0.273 | -0.338 | -0.402 | -0.485 | -0.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 27.041 | 32.7 | 39.739 | 44.887 | 50.064 | 48.816 | 54.785 | 57.169 | 77.027 | 49.494 | 36.783 | 29.007 | 0.344 | 0.294 | 0.18 | 0.175 | 0.141 | 0.124 | 0.09 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.344 | 1.11 | 0.337 | 0.337 | 0.337 | 0.558 | 0.539 | 0.486 | 0.539 | 1.512 | 1.651 | 1.651 | 1.651 | 2.362 | 2.217 | 2.362 | 2.362 | 2.251 | 2.252 | 2.252 | 1.827 | 1.922 | 1.556 | 1.674 | 1.612 | 1.96 | 2.003 | 1.798 | 1.667 | 1.608 | 1.782 | 1.408 | 1.273 | 0.761 | 0.858 | 1.1 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 0 |
Other Non-Current Liabilities
| 464.774 | 34.912 | 38.055 | 0.967 | 6.373 | 5.894 | 5.989 | 6.073 | 6.436 | 1.481 | 1.005 | 2.1 | 0.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.05 | 0.035 | 0.046 | 0.031 | 0.021 | 0.041 | 0 | 0 | 0 | -0.54 | -0.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.072 | 0.086 | 0 | 0.11 | 0.131 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 1.15 |
Total Non-Current Liabilities
| 491.815 | 107.408 | 115.287 | 471.859 | 455.846 | 458.276 | 463.578 | 455.125 | 439.035 | 407.682 | 389.583 | 306.403 | 161.619 | 35.917 | 21.425 | 20.781 | 22.355 | 25.041 | 22.696 | 22.93 | 13.789 | 12.282 | 9.293 | 8.342 | 8.583 | 3.995 | 4.051 | 4.14 | 4.227 | 4.309 | 0.134 | 0.166 | 0.198 | 0.232 | 0.053 | 0.085 | 3.784 | 3.999 | 4.272 | 4.519 | 4.771 | 5.053 | 0.331 | 0.401 | 5.112 | 0.54 | 0.607 | 0.689 | 5.998 | 1.062 | 1.051 | 1.118 | 6.913 | 7.296 | 6.595 | 6.765 | 7.1 | 6.251 | 6.637 | 7.739 | 9.086 | 9.365 | 9.661 | 9.975 | 10.502 | 11.578 | 10.817 | 10.731 | 9.336 | 9.776 | 9.934 | 14.102 | 14.851 | 16.014 | 15.748 | 15.894 | 15.866 | 16.701 | 16.528 | 16.061 | 16.524 | 16.59 | 16.641 | 16.769 | 15.64 | 15.424 | 11.544 | 11.312 | 4.859 | 5.381 | 4.901 | 4.82 | 4.811 | 4.893 | 5.186 | 4.93 | 4.911 | 4.534 | 4.745 | 5.2 | 5.5 | 5.6 | 2.4 | 2.3 | 2.4 | 1.2 | 1.3 | 1.5 | 6.2 |
Total Liabilities
| 610.857 | 592.481 | 608.216 | 581.348 | 588.04 | 579.504 | 596.031 | 591.252 | 603.134 | 554.145 | 522.011 | 413.484 | 216.728 | 82.979 | 57.495 | 55.342 | 53.997 | 54.492 | 51.743 | 50.548 | 31.27 | 28.31 | 21.493 | 20.155 | 20.384 | 12.982 | 11.782 | 12.002 | 11.95 | 12.168 | 13.057 | 13.613 | 13.681 | 14.043 | 13.135 | 11.614 | 13.097 | 11.932 | 13.024 | 13.97 | 14.238 | 15.018 | 14.623 | 15.279 | 16.138 | 14.964 | 14.999 | 15.232 | 17.385 | 17.03 | 17.283 | 17.512 | 16.76 | 18.057 | 17.388 | 18.044 | 19.076 | 19.15 | 19.84 | 18.519 | 19.465 | 19.968 | 20.408 | 19.892 | 22.552 | 22.615 | 21.934 | 20.856 | 23.483 | 22.305 | 23.328 | 23.587 | 24.96 | 25.633 | 26.208 | 29.538 | 28.241 | 27.966 | 25.523 | 29.383 | 27.375 | 27.229 | 27.434 | 27.334 | 25.259 | 23.976 | 19.236 | 19.936 | 14.564 | 12.458 | 11.617 | 10.104 | 10.146 | 9.281 | 11.335 | 10.563 | 10.601 | 9.472 | 9.303 | 8.8 | 8.9 | 7.8 | 7 | 5.3 | 5.5 | 3.5 | 3.4 | 3.7 | 9.05 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 1.035 | 1.035 | 1.035 | 1.035 | 1.035 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.185 | 1.335 | 1.335 | 1.335 | 1.335 | 1.335 | 1.685 | 1.935 | 2.135 | 2.135 | 2.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.463 | 6.438 | 6.409 | 6.406 | 6.513 | 6.491 | 6.363 | 6.362 | 6.341 | 6.336 | 6.05 | 3.945 | 3.928 | 2.756 | 2.741 | 2.706 | 2.703 | 2.678 | 2.663 | 2.589 | 2.586 | 2.534 | 2.523 | 2.523 | 2.148 | 2.023 | 2.023 | 2.023 | 2.021 | 2.009 | 1.989 | 1.989 | 1.989 | 1.989 | 1.991 | 1.988 | 1.988 | 1.981 | 1.98 | 1.98 | 1.98 | 1.976 | 1.933 | 1.887 | 1.883 | 1.88 | 1.876 | 1.871 | 0 | 0 | 1.705 | 1.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.191 | 0 | 0 | 0 | 1.191 | 1.191 | 1.191 | 1.189 | 1.19 | 1.189 | 1.186 | 1.182 | 0 | 1.182 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.168 | 1.268 | 1.02 | 1.017 | 1.014 | 1.014 | 1.014 | 1.014 | 1.012 | 1.011 | 1.011 | 1.011 | 1.011 | 1.011 | 1.011 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 |
Retained Earnings
| -562.163 | -543.272 | -517.185 | -469.106 | -453.278 | -444.443 | -444.838 | -435.209 | -348.277 | -104.646 | -101.09 | -94.426 | -11.015 | -25.264 | -22.999 | -22.276 | -21.91 | -20.118 | -19.239 | -18.651 | -17.097 | -17.387 | -16.961 | -16.392 | -16.231 | -16.037 | -15.956 | -16.011 | -16.037 | -16.266 | -16.486 | -16.904 | -16.921 | -14.885 | -14.451 | -14.197 | -13.701 | -12.979 | -14.458 | -14.607 | -14.79 | -14.386 | -14.601 | -14.382 | -13.72 | -13.972 | -14.126 | -13.957 | -14.096 | -11.785 | -11.081 | -9.197 | -7.706 | -7.038 | -3.188 | -3.671 | -3.981 | -3.701 | -3.99 | -2.778 | -1.29 | 0.126 | 0.758 | 2.589 | 4.173 | 4.838 | 5.224 | 5.361 | 5.56 | 5.713 | 5.264 | 5.141 | 4.584 | 5.341 | 7.016 | 6.478 | 7.194 | 7.158 | 6.802 | 7.699 | 7.295 | 7.5 | 6.865 | 7.368 | 7.498 | 7.873 | 7.519 | 7.686 | 7.411 | 7.392 | 7.111 | 6.592 | 6.345 | 5.87 | 5.355 | 4.773 | 4.578 | 5.022 | 5.161 | 5.6 | 6 | 5.7 | 5.6 | 5.4 | 5.4 | 5.5 | 5.4 | 5.2 | 4.98 |
Accumulated Other Comprehensive Income/Loss
| 1.412 | 0.457 | 0.77 | 1.577 | 0.33 | 0.392 | 0.702 | -0.206 | -5.5 | -3.306 | -0.628 | 0.137 | 0 | -0 | 30.075 | -0 | 0 | -0 | 0 | 0 | -32.876 | 0 | 0 | -0 | -31.825 | 0 | 0 | -0 | -27.88 | -0 | -0.006 | -0.013 | -0.035 | -0.048 | -0.046 | -0.027 | 0.053 | 0.024 | 0.074 | 0.038 | 0.007 | -0.074 | -0.002 | 0.006 | 0.032 | 0.095 | 0.084 | 0.037 | 0.029 | 0.055 | 0.073 | 0.05 | 0.051 | 0.096 | 0.113 | 0.084 | 0.1 | 0.072 | 0.04 | 0.07 | 0.088 | 0.038 | 0.242 | 0.024 | -0.13 | -0.139 | -0.197 | -0.207 | -0.152 | -0.028 | -0.044 | -0.075 | -0.089 | -0.084 | -0.077 | -0.043 | -0.042 | 0.01 | -0.073 | -0.068 | -0.315 | -0.086 | -0.087 | -0.081 | -0.062 | -0.054 | -0.048 | -0.049 | -0.048 | -0.041 | -0.01 | -0.026 | -0.033 | -0.002 | -0.003 | -0.029 | -0.023 | -0.032 | -0.037 | -6.7 | -5 | -4.8 | -4.5 | -4.2 | -4 | -3.3 | -3.2 | -3 | -2.8 |
Other Total Stockholders Equity
| 731.255 | 718.459 | 717.139 | 715.282 | 715.696 | 713.601 | 711.591 | 709.856 | 707.787 | 715.387 | 713.034 | 679.261 | 112.198 | 110.23 | 27.319 | 26.966 | 26.775 | 26.617 | 26.451 | 26.323 | 25.183 | 25.1 | 24.682 | 24.582 | 56.382 | 22.425 | 21.516 | 21.481 | 21.446 | 21.437 | 21.378 | 21.25 | 21.24 | 21.23 | 21.224 | 21.209 | 21.193 | 21.214 | 21.202 | 21.183 | 21.154 | 21.133 | 21.071 | 20.098 | 19.925 | 19.87 | 20.618 | 20.541 | 19.635 | 21.796 | 21.468 | 19.48 | 20.727 | 21.06 | 14.623 | 14.603 | 14.548 | 14.496 | 14.449 | 14.411 | 14.322 | 13.017 | 14.061 | 13.91 | 13.752 | 12.304 | 12.195 | 12.078 | 11.957 | 11.913 | 11.842 | 11.792 | -4,567.812 | 12.749 | 11.496 | 23.444 | 11.269 | 11.268 | 11.263 | 11.263 | 11.263 | 11.263 | 11.263 | 11.263 | -7,479.797 | 11.472 | 18.073 | 10.537 | 10.521 | 10.521 | 10.518 | 10.515 | 10.506 | 10.499 | 10.497 | 10.497 | 10.497 | 10.496 | 10.496 | 17.1 | 15.4 | 15.2 | 15.9 | 15.6 | 14.4 | 14.8 | 14.6 | 14.3 | 4.2 |
Total Shareholders Equity
| 170.504 | 182.107 | 207.162 | 254.162 | 269.154 | 276.063 | 273.946 | 280.804 | 360.372 | 613.776 | 617.652 | 591.022 | 105.128 | 88.894 | 7.076 | 7.456 | 7.596 | 9.227 | 9.925 | 10.37 | 10.71 | 10.334 | 10.29 | 10.748 | 10.884 | 8.571 | 8.618 | 8.528 | 8.467 | 8.227 | 7.93 | 7.507 | 7.458 | 9.471 | 9.901 | 10.161 | 10.718 | 11.432 | 9.984 | 9.779 | 9.536 | 9.838 | 9.629 | 8.84 | 9.459 | 9.211 | 9.791 | 9.832 | 9.59 | 11.751 | 12.395 | 14.173 | 15.586 | 16.253 | 11.548 | 11.016 | 10.667 | 10.867 | 10.499 | 11.703 | 13.12 | 14.372 | 15.061 | 16.523 | 17.795 | 18.194 | 18.413 | 18.423 | 18.554 | 18.788 | 18.251 | 18.044 | 17.354 | 18.006 | 19.617 | 18.924 | 19.598 | 19.613 | 19.169 | 20.071 | 19.42 | 19.854 | 19.218 | 19.727 | 19.726 | 20.559 | 19.045 | 19.191 | 18.898 | 18.886 | 18.633 | 18.095 | 17.83 | 17.378 | 16.86 | 16.252 | 16.062 | 16.497 | 16.631 | 17 | 17.4 | 17.1 | 17 | 16.8 | 16.8 | 17 | 16.8 | 16.5 | 6.88 |
Total Equity
| 341.008 | 182.107 | 414.324 | 508.324 | 268.49 | 275.33 | 272.635 | 279.807 | 359.766 | 613.633 | 617.41 | 590.403 | 105.128 | 88.894 | 7.076 | 7.456 | 7.596 | 9.227 | 9.925 | 10.37 | 10.71 | 10.334 | 10.29 | 10.748 | 10.884 | 8.571 | 8.618 | 8.528 | 8.467 | 8.227 | 7.93 | 7.507 | 7.458 | 9.471 | 9.901 | 10.161 | 10.718 | 11.432 | 9.984 | 9.779 | 9.536 | 9.838 | 9.629 | 8.84 | 9.459 | 9.211 | 9.791 | 9.832 | 9.59 | 11.751 | 12.395 | 14.173 | 15.586 | 16.253 | 11.548 | 11.016 | 10.667 | 10.867 | 10.499 | 11.703 | 13.12 | 14.372 | 15.061 | 16.523 | 17.795 | 18.194 | 18.413 | 18.423 | 18.554 | 18.788 | 18.251 | 18.044 | 17.354 | 18.006 | 19.617 | 18.924 | 19.598 | 19.613 | 19.169 | 20.071 | 19.42 | 19.854 | 19.218 | 19.727 | 19.726 | 20.559 | 19.045 | 19.191 | 18.898 | 18.886 | 18.633 | 18.095 | 17.83 | 17.378 | 16.86 | 16.252 | 16.062 | 16.497 | 16.631 | 17 | 17.4 | 17.1 | 17 | 16.8 | 16.8 | 17 | 16.8 | 16.5 | 6.88 |
Total Liabilities & Shareholders Equity
| 781.361 | 774.588 | 815.378 | 835.51 | 856.53 | 854.834 | 868.666 | 871.059 | 962.9 | 1,167.778 | 1,139.421 | 1,003.887 | 321.856 | 171.873 | 64.571 | 62.798 | 61.593 | 63.719 | 61.668 | 60.918 | 41.98 | 38.644 | 31.783 | 30.903 | 31.268 | 21.553 | 20.4 | 20.53 | 20.417 | 20.395 | 20.987 | 21.12 | 21.139 | 23.514 | 23.036 | 21.775 | 23.815 | 23.364 | 23.008 | 23.749 | 23.774 | 24.856 | 24.252 | 24.119 | 25.597 | 24.175 | 24.79 | 25.064 | 26.975 | 28.781 | 29.678 | 31.685 | 32.346 | 34.31 | 28.936 | 29.06 | 29.743 | 30.017 | 30.339 | 30.222 | 32.585 | 34.34 | 35.469 | 36.415 | 40.347 | 40.809 | 40.347 | 39.279 | 42.037 | 41.093 | 41.579 | 41.631 | 42.314 | 43.639 | 45.825 | 48.462 | 47.838 | 47.579 | 44.692 | 49.454 | 46.795 | 47.083 | 46.652 | 47.061 | 44.985 | 44.535 | 38.281 | 39.127 | 33.463 | 31.344 | 30.25 | 28.199 | 27.977 | 26.659 | 28.195 | 26.815 | 26.662 | 25.969 | 25.934 | 25.8 | 26.3 | 24.9 | 24 | 22.1 | 22.3 | 20.5 | 20.2 | 20.2 | 15.93 |