Napco Security Technologies, Inc.
NASDAQ:NSSC
38.66 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 85.596 | 65.341 | 55.518 | 47.311 | 43.577 | 35.955 | 31.515 | 32.007 | 29.448 | 41.73 | 42.127 | 41.951 | 37.744 | 34.806 | 28.71 | 26.796 | 21.87 | 18.248 | 11.04 | 11.778 | 10.774 | 8.028 | 5.499 | 7.921 | 7.469 | 5.308 | 4.347 | 3.949 | 4.453 | 3.454 | 2.428 | 3.784 | 4.715 | 3.805 | 3.294 | 1.881 | 2.806 | 2.346 | 1.675 | 1.71 | 3.741 | 2.483 | 2.425 | 3.379 | 3.706 | 3.229 | 1.856 | 2.377 | 2.327 | 2.979 | 2.997 | 2.254 | 2.972 | 3.077 | 3.64 | 2.777 | 4.711 | 5.522 | 5.825 | 7.828 | 6.233 | 4.109 | 2.567 | 5.631 | 4.276 | 2.765 | 2.06 | 0.971 | 1.916 | 1.748 | 1.202 | 0.731 | 1.066 | 2.738 | 0.988 | 0.822 | 0.929 | 1.178 | 1.153 | 1.579 | 1.54 | 0.796 | 1.488 | 1.794 | 1.426 | 1.794 | 1.764 | 1.863 | 2.565 | 1.5 | 1.953 | 2.744 | 0.879 | 1.037 | 2.396 | 1.689 | 3.296 | 2.384 | 1.488 | 1.6 | 1.7 | 2.2 | 2 | 1.9 | 2.2 | 2 | 2 | 1.2 | 0.5 | 1 | 1.5 | 0.9 | 0.3 | 0.4 | 0.2 | 1.1 | 1.6 | 0.4 | 0.1 | 0.1 | 0.5 | 1.3 | 0.6 | 1 | 0.3 | 0.9 | 1 | 1.7 | 0.5 | 0.4 | 1.1 | 1 | 1 | 1.1 | 2.4 | 2.5 | 0.9 | 2.9 | 1.8 |
Short Term Investments
| 5.666 | 32.378 | 32.019 | 31.656 | 31.052 | 30.796 | 25.426 | 15.096 | 14.951 | 5.068 | 5.245 | 5.417 | 5.435 | 5.413 | 5.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 91.262 | 97.719 | 87.537 | 78.967 | 74.629 | 66.751 | 56.941 | 47.103 | 44.399 | 46.798 | 47.372 | 47.368 | 43.179 | 40.219 | 34.071 | 26.796 | 21.87 | 18.248 | 11.04 | 11.778 | 10.774 | 8.028 | 5.499 | 7.921 | 7.469 | 5.308 | 4.347 | 3.949 | 4.453 | 3.454 | 2.428 | 3.784 | 4.715 | 3.805 | 3.294 | 1.881 | 2.806 | 2.346 | 1.675 | 1.71 | 3.741 | 2.483 | 2.425 | 3.379 | 3.706 | 3.229 | 1.856 | 2.377 | 2.327 | 2.979 | 2.997 | 2.254 | 2.972 | 3.077 | 3.64 | 2.777 | 4.711 | 5.522 | 5.825 | 7.828 | 6.233 | 4.109 | 2.567 | 5.631 | 4.276 | 2.765 | 2.06 | 0.971 | 1.916 | 1.748 | 1.202 | 0.731 | 1.066 | 2.738 | 0.988 | 0.822 | 0.929 | 1.178 | 1.153 | 1.579 | 1.54 | 0.796 | 1.488 | 1.794 | 1.426 | 1.794 | 1.764 | 1.863 | 2.565 | 1.5 | 1.953 | 2.744 | 0.879 | 1.037 | 2.396 | 1.689 | 3.296 | 2.384 | 1.488 | 1.6 | 1.7 | 2.2 | 2 | 1.9 | 2.2 | 2 | 2 | 1.2 | 0.5 | 1 | 1.5 | 0.9 | 0.3 | 0.4 | 0.2 | 1.1 | 1.6 | 0.4 | 0.1 | 0.1 | 0.5 | 1.3 | 0.6 | 1 | 0.3 | 0.9 | 1 | 1.7 | 0.5 | 0.4 | 1.1 | 1 | 1 | 1.1 | 2.4 | 2.5 | 0.9 | 2.9 | 1.8 |
Net Receivables
| 28.236 | 31.971 | 30.273 | 27.919 | 23.126 | 26.144 | 24.17 | 20.985 | 21.721 | 29.218 | 24.209 | 23.531 | 25.556 | 28.081 | 22.355 | 21.223 | 19.206 | 22.932 | 23.346 | 23.098 | 24.736 | 25.97 | 22.369 | 19.845 | 22.104 | 22.738 | 18.057 | 17.361 | 17.746 | 20.275 | 16.93 | 16.267 | 17.311 | 19.012 | 16.137 | 15.639 | 15.293 | 17.994 | 14.737 | 15.397 | 14.099 | 17.025 | 14.213 | 13.704 | 14.311 | 18.275 | 14.565 | 14.102 | 14.686 | 16.408 | 13.87 | 14.488 | 15.546 | 17.64 | 16.672 | 14.943 | 15.759 | 18.525 | 16.428 | 16.412 | 17.243 | 20.191 | 19.364 | 22.997 | 26.479 | 25.823 | 22.251 | 21.251 | 22.106 | 25.579 | 22.343 | 22.774 | 23.818 | 25.153 | 20.729 | 21.284 | 20.89 | 21.899 | 17.587 | 17.094 | 17.477 | 19.927 | 15.905 | 13.257 | 12.157 | 17.425 | 13.408 | 13.712 | 14.278 | 18.313 | 14.123 | 13.607 | 15.01 | 16.94 | 12.03 | 14.359 | 16.734 | 18.027 | 14.589 | 13 | 14.4 | 16.4 | 12.3 | 12.3 | 13.7 | 14.8 | 12.2 | 12.7 | 13.8 | 13.9 | 12.2 | 12.1 | 12.9 | 13.8 | 12.6 | 12.2 | 12.8 | 13.6 | 11.9 | 13.5 | 14.1 | 14.7 | 13 | 12.3 | 12.1 | 12.1 | 11.1 | 10.2 | 9.1 | 9.6 | 7.8 | 7.7 | 8.1 | 9.5 | 8.6 | 5.6 | 5.7 | 4.5 | 3.6 |
Inventory
| 36.395 | 34.804 | 37.01 | 39.316 | 36.946 | 35.062 | 46.921 | 48.661 | 52.055 | 40.781 | 35.421 | 29.814 | 26.916 | 25.278 | 27.382 | 29.383 | 33.528 | 35.231 | 35.471 | 34.74 | 31.14 | 29.576 | 28.699 | 27.116 | 25.158 | 24.533 | 25.42 | 26.687 | 26.284 | 26.212 | 25.452 | 23.562 | 21.792 | 21.428 | 20.631 | 21.723 | 23.168 | 22.757 | 22.886 | 22.238 | 22.767 | 21.443 | 21.474 | 19.788 | 20.041 | 18.471 | 17.299 | 17.909 | 18.698 | 19.448 | 19.806 | 21.085 | 22.096 | 19.986 | 18.236 | 18.726 | 19.631 | 17.37 | 17.98 | 16.976 | 16.988 | 18.885 | 26.012 | 27.602 | 26.89 | 19.548 | 26.057 | 24.504 | 23.12 | 21.342 | 31.784 | 30.766 | 26.813 | 22.666 | 23.115 | 21.048 | 18.78 | 16.242 | 15.232 | 14.992 | 15.213 | 14.594 | 16.464 | 17.479 | 18.957 | 16.922 | 19.22 | 19.139 | 19.736 | 17.931 | 22.315 | 23.49 | 24.935 | 23.234 | 26.019 | 23.521 | 22.036 | 19.478 | 23.02 | 23.9 | 22.9 | 21.5 | 24.7 | 25.6 | 25.2 | 25.4 | 27.9 | 28.6 | 27 | 25.7 | 26.9 | 25.6 | 25.5 | 25.9 | 25.5 | 23.3 | 23.7 | 24.2 | 27.3 | 27 | 26.2 | 23.6 | 23.8 | 21.6 | 23.5 | 24.4 | 22.9 | 21.1 | 19.9 | 20.1 | 20.6 | 18.8 | 18.4 | 15.4 | 13.4 | 10.6 | 11.5 | 5.6 | 4.7 |
Other Current Assets
| 15.536 | 4.269 | 3.379 | 3.526 | 3.072 | 3.402 | 2.61 | 2.827 | 2.84 | 2.838 | 2.726 | 2.615 | 1.868 | 2.408 | 1.884 | 1.86 | 1.945 | 2.049 | 1.92 | 1.662 | 2.018 | 1.881 | 1.892 | 1.634 | 2.13 | 1.124 | 1.17 | 1.139 | 1.13 | 1.33 | 1.27 | 0.856 | 0.92 | 0.936 | 1.17 | 0.976 | 0.957 | 1.046 | 1.283 | 1.053 | 0.849 | 0.989 | 1.228 | 1.369 | 1.242 | 1.219 | 0.949 | 1.045 | 1.646 | 1.614 | 1.334 | 1.304 | 1.22 | 1.478 | 1.349 | 1.224 | 1.428 | 1.395 | 1.424 | 1.239 | 1.073 | 1.328 | 1.609 | 2.032 | 2.366 | 1.89 | 2.056 | 2.425 | 2.234 | 2.221 | 2.531 | 2.869 | 2.455 | 2.286 | 2.52 | 2.348 | 2.32 | 2.155 | 2.604 | 2.373 | 2.541 | 2.523 | 1.876 | 2.278 | 2.417 | 1.778 | 0.595 | 1.008 | 1.228 | 1.213 | 0.669 | 0.887 | 0.68 | 0.895 | 0.896 | 1.637 | 1.373 | 1.086 | 1.477 | 1.8 | 1.2 | 1.6 | 2.1 | 2.2 | 2 | 2 | 1.7 | 2.1 | 1.4 | 1.4 | 1.5 | 1.6 | 1.5 | 1.4 | 1.7 | 1.9 | 1.6 | 1.7 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.7 | 0.5 | 0.4 | 0.6 | 0.5 | 0.6 | 0.5 | 0.8 | 0.9 | 0.7 | 0.9 | 0.9 | 1 | 0.6 | 0.7 | 0.3 |
Total Current Assets
| 171.429 | 168.763 | 158.199 | 149.728 | 137.773 | 131.359 | 130.642 | 119.576 | 121.015 | 119.635 | 109.728 | 103.328 | 97.519 | 95.986 | 85.692 | 79.262 | 76.549 | 78.46 | 71.777 | 71.278 | 68.668 | 65.455 | 58.459 | 56.516 | 56.861 | 53.703 | 48.994 | 49.136 | 49.613 | 51.271 | 46.08 | 44.469 | 45.436 | 45.884 | 42.089 | 41.109 | 43.124 | 45.023 | 41.38 | 41.179 | 42.213 | 42.679 | 40.078 | 38.921 | 39.971 | 41.836 | 35.319 | 36.104 | 37.357 | 40.449 | 38.007 | 39.131 | 41.834 | 42.181 | 39.897 | 37.67 | 41.529 | 42.812 | 41.657 | 42.455 | 41.537 | 44.513 | 49.552 | 58.262 | 60.011 | 50.026 | 52.424 | 49.151 | 49.376 | 50.89 | 57.86 | 57.14 | 54.152 | 52.843 | 47.352 | 45.502 | 42.919 | 41.474 | 36.576 | 36.038 | 36.771 | 37.84 | 35.733 | 34.808 | 34.957 | 37.919 | 34.987 | 35.722 | 37.807 | 38.957 | 39.06 | 40.728 | 41.504 | 42.106 | 41.341 | 41.206 | 43.439 | 40.975 | 40.574 | 40.3 | 40.2 | 41.7 | 41.1 | 42 | 43.1 | 44.2 | 43.8 | 44.6 | 42.7 | 42 | 42.1 | 40.2 | 40.2 | 41.5 | 40 | 38.5 | 39.7 | 39.9 | 39.7 | 41.1 | 41.4 | 40.1 | 37.9 | 35.6 | 36.4 | 37.8 | 35.6 | 33.5 | 30.1 | 30.6 | 30.3 | 28.4 | 28.2 | 26.9 | 25.3 | 19.7 | 18.7 | 13.7 | 10.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14.697 | 14.564 | 14.542 | 14.713 | 14.834 | 15.105 | 15.213 | 13.945 | 13.966 | 15.289 | 15.353 | 15.279 | 15.385 | 15.209 | 15.094 | 15.226 | 15.304 | 15.483 | 15.506 | 15.557 | 15.252 | 7.694 | 7.602 | 7.405 | 6.969 | 6.791 | 6.818 | 6.71 | 6.82 | 6.543 | 6.512 | 6.207 | 5.974 | 6.049 | 6.033 | 6.091 | 6.162 | 6.234 | 6.262 | 6.306 | 6.294 | 6.394 | 6.517 | 6.512 | 6.495 | 6.586 | 6.793 | 6.963 | 7.06 | 7.247 | 7.373 | 7.432 | 7.519 | 7.741 | 7.763 | 7.863 | 7.939 | 8.106 | 8.383 | 8.604 | 8.807 | 9.07 | 9.215 | 9.455 | 9.601 | 8.989 | 8.95 | 9.021 | 9.201 | 9.135 | 8.967 | 9.065 | 8.978 | 9.038 | 9.186 | 9.026 | 8.751 | 8.533 | 8.722 | 8.937 | 8.865 | 8.987 | 9.086 | 9.152 | 9.283 | 9.466 | 9.626 | 9.797 | 9.922 | 9.964 | 10.191 | 10.351 | 10.543 | 10.663 | 10.937 | 10.88 | 10.961 | 11.105 | 11.169 | 11.1 | 11.2 | 11.3 | 11.3 | 11.4 | 11.4 | 11.5 | 11.6 | 11.8 | 11.9 | 12.1 | 12.2 | 12.3 | 12.4 | 12.5 | 12.5 | 12.7 | 12.6 | 12.5 | 12.5 | 11.7 | 10.8 | 10.4 | 10.1 | 9.9 | 9.9 | 10 | 10 | 9.9 | 9.9 | 10 | 9.9 | 10 | 10.1 | 10.3 | 9.9 | 9.3 | 9.1 | 5.3 | 2.4 |
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 | 0.923 | 0.923 | 0.923 | 10.609 | 10.609 | 10.584 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.686 | 0 | 0 | 0 | 0 | 9.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.523 | 3.602 | 3.686 | 3.771 | 3.855 | 3.939 | 4.029 | 4.119 | 4.21 | 4.3 | 4.398 | 4.495 | 4.593 | 4.691 | 4.797 | 4.903 | 5.01 | 5.116 | 7.034 | 7.1 | 7.166 | 7.232 | 7.31 | 7.388 | 7.467 | 7.545 | 7.638 | 7.731 | 7.823 | 7.916 | 8.026 | 8.137 | 8.247 | 8.357 | 8.488 | 8.618 | 8.749 | 8.886 | 9.052 | 9.219 | 9.386 | 9.552 | 9.748 | 9.943 | 10.138 | 10.334 | 10.563 | 10.792 | 11.021 | 11.251 | 11.517 | 11.783 | 12.05 | 12.316 | 13.004 | 13.293 | 13.581 | 13.87 | 14.204 | 14.539 | 14.874 | 15.209 | 16.103 | 16.238 | 16.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 0 | 9.686 | 9.686 | 9.686 | 9.686 | 0 | 9.984 | 10.108 | 2.379 | 2.405 | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 3 | 3 | 3 | 3 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.6 | 3.7 | 0 | 0 |
Goodwill and Intangible Assets
| 3.523 | 3.602 | 3.686 | 3.771 | 3.855 | 3.939 | 4.029 | 4.119 | 4.21 | 4.3 | 4.398 | 4.495 | 4.593 | 4.691 | 4.797 | 4.903 | 5.01 | 5.116 | 7.034 | 7.1 | 7.166 | 7.232 | 7.31 | 7.388 | 7.467 | 7.545 | 7.638 | 7.731 | 7.823 | 7.916 | 8.026 | 8.137 | 8.247 | 8.357 | 8.488 | 8.618 | 8.749 | 8.886 | 9.052 | 9.219 | 9.386 | 9.552 | 9.748 | 9.943 | 10.138 | 10.334 | 10.563 | 10.792 | 11.021 | 11.251 | 11.517 | 11.783 | 12.05 | 12.316 | 13.004 | 13.293 | 13.581 | 13.87 | 14.204 | 15.462 | 15.797 | 16.132 | 26.712 | 26.847 | 26.623 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.686 | 9.938 | 9.984 | 10.108 | 2.379 | 2.405 | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 3 | 3 | 3 | 3 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.6 | 3.7 | 0 | 0 |
Long Term Investments
| 0 | 0 | -0 | 0 | -25.931 | -25.66 | 0 | 0 | 0 | 0 | -0.369 | -0.443 | -0.368 | -0.347 | -0.167 | -0.03 | -0.022 | -0.112 | -0.649 | -0.563 | -0.26 | -0.072 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.177 | 5.428 | 4.983 | 4.057 | 2.732 | 2.652 | 1.234 | 0.828 | 0.251 | 0.166 | 0.369 | 0.443 | 0.368 | 0.347 | 0.167 | 0.03 | 0.022 | 0.112 | 0.649 | 0.563 | 0.26 | 0.072 | 0.082 | 0.655 | 0.602 | 0.564 | 1.093 | 1.461 | 0.484 | 0.644 | 0.993 | 0.955 | 0.401 | 0.436 | 0.818 | 0.745 | 0.625 | 0.634 | 0.854 | 0.965 | 0.932 | 1.005 | 1.533 | 1.541 | 1.551 | 1.526 | 1.874 | 1.67 | 1.718 | 1.762 | 1.853 | 1.992 | 2.031 | 2.083 | 1.941 | 1.672 | 1.704 | 1.842 | 1.859 | 1.563 | 1.714 | 1.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.032 | 1.032 | 1.032 | 1.032 | 0.785 | 0.785 | 0.785 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.065 | 15.395 | 13.382 | 13.609 | 43.426 | 39.259 | 14.164 | 15.895 | 12.156 | 9.186 | 7.894 | 8.289 | 7.681 | 7.407 | 8.87 | 8.902 | 9.165 | 6.779 | 7.423 | 7.425 | 6.362 | 5.527 | 6.142 | 6.337 | 5.349 | 4.666 | 5.667 | 5.449 | 5.005 | 4.488 | 4.394 | 4.271 | 4.188 | 4.043 | 4.971 | 4.897 | 4.756 | 4.26 | 4.164 | 4.011 | 3.811 | 3.734 | 2.97 | 3.405 | 3.575 | 3.621 | 5.317 | 5.498 | 4.962 | 4.041 | 4.743 | 4.82 | 4.443 | 4.474 | 6.067 | 6.082 | 5.925 | 7.038 | 8.395 | 8.394 | 9.722 | 10.286 | 9.217 | 9.451 | 9.233 | 8.022 | 8.929 | 8.524 | 7.858 | 7.074 | 0.303 | 0.267 | 0.275 | 0.155 | 0.145 | 0.149 | 0.183 | 0.214 | 0.17 | 0.186 | 0.174 | 0.159 | 0.169 | 0.182 | 0.194 | 0.278 | 0.217 | 0.205 | 0.217 | 0.229 | 0.399 | 0.411 | 0.424 | 0.437 | 1.122 | 1.135 | 1.143 | 1.07 | 0.297 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 1.3 | 3.2 |
Total Non-Current Assets
| 38.462 | 38.989 | 36.593 | 36.15 | 38.916 | 35.295 | 34.64 | 34.787 | 30.583 | 28.941 | 27.645 | 28.063 | 27.659 | 27.307 | 28.761 | 29.031 | 29.479 | 27.378 | 29.963 | 30.082 | 28.78 | 20.453 | 21.136 | 21.785 | 20.387 | 19.566 | 21.216 | 21.351 | 20.132 | 19.591 | 19.925 | 19.57 | 18.81 | 18.885 | 20.31 | 20.351 | 20.292 | 20.014 | 20.332 | 20.501 | 20.423 | 20.685 | 20.768 | 21.401 | 21.759 | 22.067 | 24.547 | 24.923 | 24.761 | 24.301 | 25.486 | 26.027 | 26.043 | 26.614 | 28.775 | 28.91 | 29.149 | 30.856 | 32.841 | 34.023 | 36.04 | 37.073 | 45.144 | 45.753 | 45.457 | 26.697 | 27.565 | 27.231 | 26.745 | 25.895 | 18.956 | 19.018 | 18.939 | 18.879 | 19.017 | 18.861 | 18.62 | 18.433 | 18.578 | 18.809 | 18.725 | 18.832 | 18.941 | 19.02 | 19.163 | 19.43 | 20.561 | 20.72 | 20.857 | 20.911 | 21.061 | 21.233 | 21.438 | 21.571 | 21.997 | 21.999 | 22.212 | 14.554 | 13.871 | 13.8 | 14 | 14.1 | 14.2 | 14.1 | 14.2 | 14.4 | 14.6 | 14.8 | 14.9 | 15.2 | 15.1 | 15.3 | 15.4 | 15.8 | 15.6 | 15.8 | 15.7 | 15.8 | 15.8 | 15 | 14.1 | 13.7 | 13.5 | 13.3 | 13.3 | 13.4 | 13.3 | 13.4 | 13.4 | 13.5 | 13.4 | 13.6 | 13.6 | 13.8 | 13.5 | 13 | 13 | 6.6 | 5.6 |
Total Assets
| 209.891 | 207.752 | 194.792 | 185.878 | 176.689 | 166.654 | 165.282 | 154.363 | 151.598 | 148.576 | 137.373 | 131.391 | 125.178 | 123.293 | 114.453 | 108.293 | 106.028 | 105.838 | 101.74 | 101.36 | 97.448 | 85.908 | 79.595 | 78.301 | 77.248 | 73.269 | 70.21 | 70.487 | 69.745 | 70.862 | 66.005 | 64.039 | 64.246 | 64.769 | 62.399 | 61.46 | 63.416 | 65.037 | 61.712 | 61.68 | 62.637 | 63.364 | 60.846 | 60.322 | 61.73 | 63.903 | 59.866 | 61.027 | 62.118 | 64.75 | 63.493 | 65.158 | 67.877 | 68.795 | 68.672 | 66.58 | 70.678 | 73.668 | 74.498 | 76.478 | 77.577 | 81.586 | 94.696 | 104.015 | 105.468 | 76.723 | 79.989 | 76.382 | 76.121 | 76.785 | 76.816 | 76.158 | 73.091 | 71.722 | 66.369 | 64.363 | 61.539 | 59.907 | 55.154 | 54.847 | 55.496 | 56.672 | 54.674 | 53.828 | 54.12 | 57.349 | 55.548 | 56.442 | 58.664 | 59.868 | 60.121 | 61.961 | 62.942 | 63.677 | 63.338 | 63.205 | 65.651 | 55.529 | 54.445 | 54.1 | 54.2 | 55.8 | 55.3 | 56.1 | 57.3 | 58.6 | 58.4 | 59.4 | 57.6 | 57.2 | 57.2 | 55.5 | 55.6 | 57.3 | 55.6 | 54.3 | 55.4 | 55.7 | 55.5 | 56.1 | 55.5 | 53.8 | 51.4 | 48.9 | 49.7 | 51.2 | 48.9 | 46.9 | 43.5 | 44.1 | 43.7 | 42 | 41.8 | 40.7 | 38.8 | 32.7 | 31.7 | 20.3 | 16 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.936 | 7.977 | 6.913 | 8.288 | 11.084 | 8.061 | 7.005 | 8.11 | 13.44 | 11.072 | 9.935 | 10.109 | 6.217 | 6.095 | 5.669 | 4.402 | 5.094 | 6.547 | 5.348 | 6.534 | 5.952 | 5.135 | 4.856 | 4.994 | 4.812 | 4.807 | 4.18 | 4.488 | 4.306 | 5.653 | 4.442 | 4.777 | 4.22 | 4.328 | 3.203 | 2.891 | 3.468 | 3.954 | 3.866 | 3.604 | 3.846 | 4.082 | 4.001 | 3.03 | 4.162 | 3.318 | 3.224 | 3.712 | 3.707 | 3.163 | 3.309 | 4.4 | 5.892 | 4.649 | 4.062 | 3.562 | 4.534 | 5.32 | 3.862 | 3.641 | 2.552 | 4.049 | 4.946 | 5.714 | 5.917 | 4.857 | 6.173 | 5.027 | 5.383 | 5.045 | 5.602 | 6.374 | 5.998 | 6.06 | 5.758 | 6.16 | 6.049 | 5.249 | 4.597 | 4.759 | 3.863 | 3.789 | 3.027 | 2.771 | 3.025 | 3.374 | 2.698 | 2.499 | 2.889 | 2.994 | 3.483 | 3.979 | 4.282 | 3.361 | 4.678 | 3.624 | 3.665 | 2.551 | 3.527 | 3.6 | 3.3 | 3.7 | 3.5 | 3.1 | 3.4 | 3.9 | 4 | 4.8 | 4.4 | 5.5 | 6.6 | 5 | 5.5 | 1.5 | 5.1 | 3.2 | 3.9 | 4 | 5.8 | 5.7 | 5.9 | 5.9 | 4.9 | 2.4 | 4 | 5.3 | 4.6 | 3.3 | 2.6 | 3.5 | 4.1 | 3.3 | 3.8 | 3.7 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.386 | 1.735 | 1.084 | 0.434 | 1.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.925 | 1.25 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 12.172 | 12.172 | 12.172 | 3.572 | 3.572 | 2.679 | 3.572 | 29.849 | 0 | 0 | 0 | 0 | 0 | 3.572 | 3.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.488 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.025 | 1.9 | 2.025 | 2.664 | 2.867 | 3.509 | 3.65 | 3.533 | 3.129 | 3.117 | 3.106 | 1.023 | 1.058 | 1 | 1.2 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 0.9 | 0.9 | 0.9 | 0.9 | 2.6 | 2.6 | 2.2 | 0 | 1.3 | 1.3 | 2.7 | 2.7 | 2.6 | 3.1 | 3.3 | 2.6 | 2.4 | 8.4 | 8.5 | 9 | 6.8 | 7 | 5.8 | 5.6 | 4.9 | 4.8 | 10.2 | 9.2 | 7.5 | 6.2 | 6.2 | 0.2 | 0 |
Tax Payables
| 1.136 | 1.122 | 0.203 | 1.082 | 1.133 | 1.11 | 0.287 | 0.291 | 1.067 | 1.868 | 1.246 | 0.018 | 0.213 | 1.635 | 0.596 | 0.606 | 0.861 | 1.148 | 0.462 | 0.123 | 0.292 | 0.548 | 0.548 | 0.601 | 0.129 | 0.293 | 0.672 | 0.976 | 0.088 | 0.289 | 0.29 | 0.084 | 0.039 | 0.008 | 0.253 | 0.089 | 0 | 0.005 | 0.19 | 0.19 | 0.169 | 0.169 | 0.102 | 0.022 | 0.157 | 0.153 | 0.154 | 0.126 | 0.126 | 0.078 | 0.12 | 0.12 | 0.177 | 0.165 | 0.063 | 0.121 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.828 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.794 | 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 | 4.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 1.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.883 | 1.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.75 | 14.252 | 13.035 | 12.923 | 10.812 | 11.625 | 10.778 | 9.061 | 10.289 | 15.421 | 12.73 | 9.305 | 9.484 | 11.695 | 8.308 | 7.993 | 8.327 | 9.073 | 8.523 | 8.546 | 9.138 | 9.237 | 7.918 | 8.248 | 8.313 | 4.595 | 4.324 | 5.029 | 4.115 | 4.82 | 4.266 | 4.068 | 4.227 | 4.368 | 3.873 | 3.47 | 3.891 | 3.879 | 3.588 | 3.313 | 3.787 | 3.561 | 3.243 | 3.476 | 3.732 | 3.697 | 2.474 | 2.881 | 2.896 | 3.481 | 3.084 | 3.068 | 3.655 | 0.437 | 4.365 | 3.425 | 3.939 | 4.141 | 34.416 | 34.698 | 36.041 | 18.06 | 38.249 | 3.513 | 4.372 | 3.876 | 3.211 | 3.776 | 4.243 | 4.365 | 4.482 | 4.32 | 6.147 | 5.835 | 4.542 | 4.015 | 4.034 | 5.208 | 3.329 | 2.585 | 3.087 | 3.159 | 3.225 | 1.756 | 1.685 | 3.802 | 2.348 | 2.278 | 2.314 | 2.789 | 1.813 | 1.716 | 1.913 | 1.097 | 0.019 | 1.685 | 1.86 | 2.121 | 1.355 | 1.3 | 1.3 | 1.7 | 2 | 3.3 | 3.9 | 4.6 | 5.5 | 5.6 | 5.5 | 5.5 | 4.7 | 4.5 | 4.4 | 11.4 | 4.7 | 5.3 | 4.3 | 4.6 | 3.4 | 3.9 | 3.4 | 3.6 | 4.1 | 3.8 | 3.7 | 3.6 | 4.5 | 4.4 | 2.4 | 2.4 | 2.1 | 1.2 | 1.3 | 1.5 | 5.2 | 2.4 | 3.6 | 2.2 | 1.3 |
Total Current Liabilities
| 24.686 | 22.229 | 19.948 | 21.211 | 21.896 | 19.686 | 17.783 | 17.999 | 23.98 | 26.493 | 22.665 | 19.414 | 15.701 | 20.176 | 15.712 | 13.479 | 13.855 | 15.62 | 13.871 | 15.08 | 15.09 | 14.372 | 12.774 | 13.242 | 13.125 | 9.402 | 8.504 | 9.517 | 8.421 | 10.473 | 8.708 | 9.145 | 8.747 | 8.996 | 8.001 | 7.611 | 8.959 | 9.433 | 9.054 | 8.517 | 9.233 | 9.243 | 8.844 | 8.106 | 9.494 | 8.615 | 7.298 | 8.193 | 8.203 | 8.244 | 18.565 | 19.64 | 21.719 | 12.996 | 11.999 | 9.666 | 12.045 | 39.31 | 38.278 | 38.339 | 38.593 | 22.109 | 43.195 | 12.799 | 13.861 | 8.733 | 9.384 | 8.803 | 9.626 | 9.41 | 10.084 | 10.694 | 12.145 | 11.895 | 10.3 | 10.175 | 10.083 | 10.457 | 7.926 | 7.344 | 8.438 | 8.848 | 8.152 | 7.477 | 8.078 | 9.076 | 7.071 | 6.677 | 7.228 | 8.447 | 8.163 | 9.204 | 9.845 | 8.874 | 9.503 | 8.426 | 8.631 | 5.695 | 5.94 | 5.9 | 5.8 | 6.8 | 7.2 | 8.1 | 9 | 10.2 | 10.4 | 11.3 | 10.8 | 11.9 | 13.9 | 12.1 | 12.1 | 12.9 | 11.1 | 9.8 | 10.9 | 11.3 | 11.8 | 12.7 | 12.6 | 12.1 | 11.4 | 14.6 | 16.2 | 17.9 | 15.9 | 14.7 | 10.8 | 11.5 | 11.1 | 9.3 | 15.3 | 14.4 | 12.7 | 8.6 | 9.8 | 2.4 | 1.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.46 | 5.512 | 5.556 | 5.601 | 5.648 | 5.689 | 5.737 | 5.786 | 5.836 | 7.068 | 7.073 | 7.079 | 7.085 | 8.608 | 9.265 | 9.922 | 10.577 | 11.017 | 7.118 | 7.123 | 7.384 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3.5 | 3.5 | 3.5 | 2.05 | 3.625 | 4.5 | 6.575 | 6.65 | 7.7 | 9.1 | 9 | 9.4 | 9.8 | 10.2 | 10.6 | 11.5 | 11.9 | 14.8 | 15.2 | 15.6 | 16.5 | 18.657 | 8.926 | 9.819 | 10.712 | 20.205 | 22.598 | 23.491 | 25.384 | 26.277 | 0 | 0 | 0 | 18.749 | 0 | 34.635 | 35.528 | 12.4 | 13.9 | 12.4 | 10.9 | 10.9 | 9.2 | 7.7 | 4.7 | 4.7 | 3.7 | 3.7 | 2.6 | 1.95 | 2.913 | 4.363 | 4.838 | 6.4 | 10.175 | 11.65 | 12.126 | 14.1 | 16.1 | 14.763 | 16.675 | 16.588 | 19.125 | 20.163 | 20.7 | 21.567 | 20.938 | 21.006 | 23.696 | 16.183 | 16.454 | 16.7 | 17 | 17.2 | 17.5 | 17.9 | 18.3 | 18.6 | 15.2 | 15.4 | 14.3 | 13.3 | 11.9 | 12.2 | 12.9 | 14.2 | 14.5 | 14.7 | 15 | 15.3 | 15.6 | 15 | 14.6 | 13.7 | 12.2 | 6.6 | 6.5 | 6.5 | 7.2 | 6.8 | 7.9 | 7.9 | 7.7 | 8.2 | 2.4 | 2.5 | 2.7 | 3 | 3.3 | 3.6 | 3.9 |
Deferred Revenue Non-Current
| 0 | -2.273 | 0 | 0 | 0 | -2.258 | 0 | 0 | 0 | 0 | 0 | 0.443 | 0.368 | -0.474 | -2.028 | -4.466 | -5.071 | -0.994 | -2.419 | -1.152 | -1.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 2.273 | 0 | 0 | 0 | 2.258 | 0 | 0 | 0 | 0.166 | 0.256 | 0.443 | 0.368 | 0.347 | 0.167 | 0.03 | 0.022 | 0.112 | 0.649 | 0.563 | 0.26 | 0.072 | 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 | 1.823 | 1.719 | 1.646 | 1.607 | 1.68 | 1.027 | 1.01 | 1.235 | 1.911 | 2.032 | 1.961 | 1.887 | 1.707 | 1.666 | 1.627 | 1.579 | 1.277 | 1.277 | 1.277 | 1.277 | 0.816 | 0.816 | 0.816 | 0.816 | 0.539 | 0.539 | 0.539 | 0.539 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.292 | 0.442 | 0.4 | 0.4 | 0.4 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.8 | 0.7 | 0.9 | 0.7 | 0.4 | 0.3 | 0.2 |
Other Non-Current Liabilities
| 1.136 | 1.122 | 1.102 | 1.082 | 1.133 | 1.11 | 1.067 | 1.082 | 1.067 | 1.058 | 0.94 | 0.487 | 0.562 | 1.399 | 3.288 | 5.723 | 6.321 | 2.182 | 2.711 | 1.444 | 1.984 | 0.292 | 0.414 | 0.414 | 0.414 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0.19 | 0.169 | 0.169 | 0.169 | 0.164 | 0.157 | 0.153 | 0.154 | 0.126 | 0.126 | 0.126 | 0.12 | 0.12 | 0.177 | 0.165 | 0.063 | 0.121 | 0.118 | -26.277 | 0.114 | 0.222 | 0.218 | 0.213 | 0.21 | 0.305 | 0.299 | 0.294 | 0.288 | 2.653 | 2.605 | 1.836 | 1.836 | 2.243 | 2.243 | 2.243 | 2.243 | 2.243 | 2.243 | 2.243 | 2.52 | 2.52 | 2.52 | 2.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.596 | 6.634 | 6.658 | 6.683 | 6.781 | 6.799 | 6.804 | 6.868 | 6.903 | 8.292 | 8.269 | 8.452 | 8.383 | 9.88 | 10.692 | 11.209 | 11.849 | 12.317 | 8.059 | 7.978 | 7.936 | 0.364 | 0.414 | 0.414 | 0.414 | 0.414 | 2 | 2 | 3.5 | 3.5 | 3.5 | 2.05 | 3.625 | 4.5 | 6.575 | 6.65 | 7.7 | 9.1 | 9.19 | 9.59 | 9.969 | 10.369 | 10.769 | 11.664 | 12.057 | 14.953 | 15.354 | 15.726 | 16.626 | 18.783 | 9.046 | 9.939 | 10.889 | 20.37 | 22.661 | 23.612 | 25.502 | 0.116 | 0.114 | 0.222 | 0.218 | 18.962 | 2.033 | 36.659 | 37.473 | 14.301 | 15.868 | 16.08 | 14.515 | 13.971 | 12.947 | 11.975 | 8.904 | 8.83 | 7.65 | 7.609 | 6.47 | 5.772 | 6.71 | 8.16 | 8.635 | 9.92 | 10.991 | 12.466 | 12.942 | 14.916 | 16.639 | 15.302 | 17.214 | 17.127 | 19.417 | 20.455 | 20.992 | 21.859 | 21.23 | 21.298 | 23.988 | 16.475 | 16.896 | 17.1 | 17.5 | 17.7 | 18.4 | 18.8 | 19.2 | 19.6 | 16 | 16.3 | 15.2 | 14.1 | 12.6 | 12.9 | 13.6 | 14.8 | 15.2 | 15.3 | 15.6 | 15.8 | 15.5 | 14.9 | 14.6 | 13.7 | 12.2 | 6.6 | 6.4 | 6.5 | 7.3 | 7 | 8 | 8.1 | 8.6 | 9 | 3.2 | 3.2 | 3.5 | 3.6 | 3.7 | 3.9 | 4.1 |
Total Liabilities
| 31.282 | 28.863 | 26.606 | 27.894 | 28.677 | 26.485 | 24.587 | 24.867 | 30.883 | 34.785 | 30.934 | 27.866 | 24.084 | 30.056 | 26.404 | 24.688 | 25.704 | 27.937 | 21.93 | 23.058 | 23.026 | 14.736 | 13.188 | 13.656 | 13.539 | 9.816 | 10.504 | 11.517 | 11.921 | 13.973 | 12.208 | 11.195 | 12.372 | 13.496 | 14.576 | 14.261 | 16.659 | 18.533 | 18.244 | 18.107 | 19.202 | 19.612 | 19.613 | 19.77 | 21.551 | 23.568 | 22.652 | 23.919 | 24.829 | 27.027 | 27.611 | 29.579 | 32.608 | 33.366 | 34.66 | 33.278 | 37.547 | 39.426 | 38.392 | 38.561 | 38.811 | 41.071 | 45.228 | 49.458 | 51.334 | 23.034 | 25.252 | 24.883 | 24.141 | 23.381 | 23.031 | 22.669 | 21.049 | 20.725 | 17.95 | 17.784 | 16.553 | 16.229 | 14.636 | 15.504 | 17.073 | 18.768 | 19.143 | 19.943 | 21.02 | 23.992 | 23.71 | 21.979 | 24.442 | 25.574 | 27.58 | 29.659 | 30.837 | 30.733 | 30.733 | 29.724 | 32.619 | 22.17 | 22.836 | 23 | 23.3 | 24.5 | 25.6 | 26.9 | 28.2 | 29.8 | 26.4 | 27.6 | 26 | 26 | 26.5 | 25 | 25.7 | 27.7 | 26.3 | 25.1 | 26.5 | 27.1 | 27.3 | 27.6 | 27.2 | 25.8 | 23.6 | 21.2 | 22.6 | 24.4 | 23.2 | 21.7 | 18.8 | 19.6 | 19.7 | 18.3 | 18.5 | 17.6 | 16.2 | 12.2 | 13.5 | 6.3 | 5.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.398 | 0.398 | 0.398 | 0.397 | 0.397 | 0.397 | 0.397 | 0.396 | 0.396 | 0.396 | 0.396 | 0.396 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.211 | 0.211 | 0.211 | 0.211 | 0.211 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.208 | 0.208 | 0.208 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.2 | 0.2 | 0.133 | 0.132 | 0.088 | 0.087 | 0.086 | 0.085 | 0.085 | 0.071 | 0.07 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 180.875 | 174.3 | 164.454 | 154.945 | 145.276 | 137.74 | 138.599 | 127.759 | 119.313 | 112.911 | 105.829 | 102.95 | 102.097 | 94.345 | 89.32 | 84.96 | 81.763 | 79.444 | 81.344 | 77.729 | 74.157 | 70.924 | 66.196 | 63.074 | 60.205 | 59.42 | 55.723 | 53.894 | 52.661 | 51.771 | 48.549 | 47.597 | 46.74 | 46.172 | 42.734 | 41.69 | 40.714 | 40.399 | 37.059 | 36.664 | 35.713 | 35.554 | 33.219 | 32.568 | 32.201 | 32.078 | 28.869 | 28.758 | 28.623 | 29.057 | 27.216 | 26.913 | 26.604 | 26.771 | 25.368 | 24.673 | 24.516 | 25.65 | 27.556 | 29.42 | 30.332 | 32.15 | 41.172 | 46.186 | 45.853 | 45.532 | 46.638 | 43.361 | 42.188 | 42.299 | 41.31 | 40.178 | 39.034 | 38.082 | 35.736 | 34.261 | 32.779 | 31.963 | 28.836 | 27.823 | 26.999 | 37.688 | 35.461 | 40.259 | 39.531 | 39.813 | 38.295 | 38.501 | 38.282 | 38.569 | 36.963 | 36.756 | 36.632 | 37.228 | 36.486 | 37.084 | 36.65 | 36.977 | 35.233 | 34.7 | 34.6 | 35 | 33.3 | 32.9 | 32.7 | 32.5 | 31.1 | 31 | 30.8 | 30.4 | 29.9 | 29.7 | 29.2 | 28.8 | 28.5 | 28.4 | 28.1 | 27.8 | 27.4 | 27.7 | 27.5 | 27.3 | 27 | 26.9 | 26.3 | 26 | 24.9 | 24.4 | 23.9 | 23.7 | 23.2 | 22.9 | 22.5 | 22.3 | 21.8 | 19.7 | 17.4 | 13.3 | 9.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.271 | 0 | -39.224 | -38.907 | -38.597 | -38.291 | -37.98 | -37.685 | -37.387 | -37.106 | -36.846 | -36.6 | -36.311 | -36.052 | -35.805 | -35.568 | -35.3 | -35.07 | -34.857 | -34.662 | -34.415 | -34.198 | -33.989 | -33.784 | -33.527 | -33.305 | -33.096 | -33.016 | -32.836 | -32.594 | -32.371 | -32.154 | -31.881 | -31.619 | -31.364 | -31.112 | 0 | 0 | 0 | -30.011 | 0 | 0 | 0 | -29.115 | 0 | 0 | 0 | -27.851 | 0 | -23.779 | -23.779 | -23.779 | -22.588 | -22.588 | -22.588 | -22.588 | -21.391 | -21.391 | -21.391 | -0.645 | -0.73 | -0.601 | -0.373 | -20.217 | -19.105 | -19.105 | 11.202 | -19.105 | -17.946 | -17.946 | -17.946 | -17.946 | -17.64 | -17.319 | -17.004 | -16.696 | -16.317 | -15.962 | -15.624 | -15.288 | -14.876 | -14.492 | -14.132 | -13.712 | -13.314 | -13 | -12.6 | -12.3 | -12 | -11.6 | -11.3 | -11.1 | -10.8 | -10.9 | -10.6 | -10.3 | -10.1 | -9.7 | -9.4 | -9.1 | -8.9 | -8.4 | -8.3 | -8 | -7.7 | -7.4 | -7.1 | -6.8 | -6.5 | -6.1 | -5.9 | -5.5 | -5.2 | -4.9 | -4.6 | -4.5 | -4.1 | -3.9 | -3.6 | -3.3 | -2.5 | -1.9 | -1.3 | -0.9 | -0.6 |
Other Total Stockholders Equity
| -2.664 | 4.191 | 3.334 | 2.642 | 2.339 | 2.032 | 1.699 | 1.341 | 1.006 | 0.484 | 0.214 | 0.179 | -1.215 | -1.32 | -1.483 | -1.567 | 37.573 | 37.152 | 36.851 | 38.652 | 38.033 | 37.721 | 37.386 | 38.465 | 40.138 | 40.421 | 40.082 | 40.916 | 40.756 | 40.474 | 40.336 | 40.106 | 39.78 | 39.552 | 39.293 | 39.496 | 39.822 | 39.679 | 39.726 | 40.004 | 40.608 | 41.004 | 40.64 | 40.368 | 40.139 | 40.203 | 40.018 | 39.761 | 39.829 | 39.577 | 8.465 | 8.465 | 8.464 | 38.468 | 8.443 | 8.428 | 8.414 | 37.506 | 8.349 | 8.296 | 8.233 | 36.015 | 8.095 | 31.802 | 31.712 | 31.588 | 30.339 | 30.378 | 32.032 | 33.345 | 33.518 | 34.354 | 34.052 | 13.213 | 13.28 | 12.787 | 12.492 | 31.845 | 30.701 | 30.54 | 0.137 | 19.25 | 17.946 | 11.511 | 11.454 | 11.429 | 11.122 | 13.22 | 12.883 | 12.361 | 11.835 | 11.448 | 11.038 | 10.945 | 10.936 | 10.83 | 10.455 | 10.035 | 9.631 | 9.3 | 8.8 | 8.5 | 8.4 | 7.9 | 7.7 | 7.4 | 11.7 | 11.7 | 11.4 | 11.1 | 10.9 | 10.5 | 10.1 | 9.9 | 9.7 | 9.2 | 9.1 | 8.8 | 8.5 | 8.2 | 7.9 | 7.5 | 7.3 | 6.9 | 6.7 | 6.3 | 6 | 5.7 | 5.4 | 5.3 | 4.9 | 4.7 | 4.4 | 4.1 | 3.3 | 2.7 | 2.1 | 1.6 | 1.3 |
Total Shareholders Equity
| 178.609 | 178.889 | 168.186 | 157.984 | 148.012 | 140.169 | 140.695 | 129.496 | 120.715 | 113.791 | 106.439 | 103.525 | 101.094 | 93.237 | 88.049 | 83.605 | 80.324 | 77.901 | 79.81 | 78.302 | 74.422 | 71.172 | 66.407 | 64.645 | 63.709 | 63.453 | 59.706 | 58.97 | 57.824 | 56.889 | 53.797 | 52.844 | 51.874 | 51.273 | 47.823 | 47.199 | 46.757 | 46.504 | 43.468 | 43.573 | 43.435 | 43.752 | 41.233 | 40.552 | 40.179 | 40.335 | 37.214 | 37.108 | 37.289 | 37.723 | 35.882 | 35.579 | 35.269 | 35.429 | 34.012 | 33.302 | 33.131 | 34.242 | 36.106 | 37.917 | 38.766 | 40.515 | 49.468 | 54.41 | 53.987 | 53.542 | 54.59 | 51.352 | 51.833 | 53.257 | 53.638 | 53.342 | 51.895 | 50.85 | 48.419 | 46.579 | 44.986 | 43.678 | 40.518 | 39.343 | 38.423 | 37.904 | 35.531 | 33.885 | 33.1 | 33.357 | 31.838 | 34.463 | 34.222 | 34.294 | 32.541 | 32.302 | 32.105 | 32.944 | 32.605 | 33.481 | 33.032 | 33.359 | 31.609 | 31.1 | 30.9 | 31.3 | 29.7 | 29.2 | 29.1 | 28.8 | 32 | 31.8 | 31.6 | 31.2 | 30.7 | 30.5 | 29.9 | 29.6 | 29.3 | 29.2 | 28.9 | 28.6 | 28.2 | 28.5 | 28.3 | 28 | 27.8 | 27.7 | 27.1 | 26.8 | 25.7 | 25.2 | 24.7 | 24.5 | 24 | 23.7 | 23.3 | 23.1 | 22.6 | 20.5 | 18.2 | 14 | 10.6 |
Total Equity
| 178.609 | 178.889 | 168.186 | 157.984 | 148.012 | 140.169 | 140.695 | 129.496 | 120.715 | 113.791 | 106.439 | 103.525 | 101.094 | 93.237 | 88.049 | 83.605 | 80.324 | 77.901 | 79.81 | 78.302 | 74.422 | 71.172 | 66.407 | 64.645 | 63.709 | 63.453 | 59.706 | 58.97 | 57.824 | 56.889 | 53.797 | 52.844 | 51.874 | 51.273 | 47.823 | 47.199 | 46.757 | 46.504 | 43.468 | 43.573 | 43.435 | 43.752 | 41.233 | 40.552 | 40.179 | 40.335 | 37.214 | 37.108 | 37.289 | 37.723 | 35.882 | 35.579 | 35.269 | 35.429 | 34.012 | 33.302 | 33.131 | 34.242 | 36.106 | 37.917 | 38.766 | 40.515 | 49.468 | 54.557 | 54.134 | 53.689 | 54.737 | 51.499 | 51.98 | 53.404 | 53.785 | 53.489 | 52.042 | 50.997 | 48.419 | 46.579 | 44.986 | 43.678 | 40.518 | 39.343 | 38.423 | 37.904 | 35.531 | 33.885 | 33.1 | 33.357 | 31.838 | 34.463 | 34.222 | 34.294 | 32.541 | 32.302 | 32.105 | 32.944 | 32.605 | 33.481 | 33.032 | 33.359 | 31.609 | 31.1 | 30.9 | 31.3 | 29.7 | 29.2 | 29.1 | 28.8 | 32 | 31.8 | 31.6 | 31.2 | 30.7 | 30.5 | 29.9 | 29.6 | 29.3 | 29.2 | 28.9 | 28.6 | 28.2 | 28.5 | 28.3 | 28 | 27.8 | 27.7 | 27.1 | 26.8 | 25.7 | 25.2 | 24.7 | 24.5 | 24 | 23.7 | 23.3 | 23.1 | 22.6 | 20.5 | 18.2 | 14 | 10.6 |
Total Liabilities & Shareholders Equity
| 209.891 | 207.752 | 194.792 | 185.878 | 176.689 | 166.654 | 165.282 | 154.363 | 151.598 | 148.576 | 137.373 | 131.391 | 125.178 | 123.293 | 114.453 | 108.293 | 106.028 | 105.838 | 101.74 | 101.36 | 97.448 | 85.908 | 79.595 | 78.301 | 77.248 | 73.269 | 70.21 | 70.487 | 69.745 | 70.862 | 66.005 | 64.039 | 64.246 | 64.769 | 62.399 | 61.46 | 63.416 | 65.037 | 61.712 | 61.68 | 62.637 | 63.364 | 60.846 | 60.322 | 61.73 | 63.903 | 59.866 | 61.027 | 62.118 | 64.75 | 63.493 | 65.158 | 67.877 | 68.795 | 68.672 | 66.58 | 70.678 | 73.668 | 74.498 | 76.478 | 77.577 | 81.586 | 94.696 | 104.015 | 105.468 | 76.723 | 79.989 | 76.382 | 76.121 | 76.785 | 76.816 | 76.158 | 73.091 | 71.722 | 66.369 | 64.363 | 61.539 | 59.907 | 55.154 | 54.847 | 55.496 | 56.672 | 54.674 | 53.828 | 54.12 | 57.349 | 55.548 | 56.442 | 58.664 | 59.868 | 60.121 | 61.961 | 62.942 | 63.677 | 63.338 | 63.205 | 65.651 | 55.529 | 54.445 | 54.1 | 54.2 | 55.8 | 55.3 | 56.1 | 57.3 | 58.6 | 58.4 | 59.4 | 57.6 | 57.2 | 57.2 | 55.5 | 55.6 | 57.3 | 55.6 | 54.3 | 55.4 | 55.7 | 55.5 | 56.1 | 55.5 | 53.8 | 51.4 | 48.9 | 49.7 | 51.2 | 48.9 | 46.9 | 43.5 | 44.1 | 43.7 | 42 | 41.8 | 40.7 | 38.8 | 32.7 | 31.7 | 20.3 | 16 |