PAR Technology Corporation
NYSE:PAR
66.53 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 114.928 | 50.78 | 37.369 | 43.136 | 44.162 | 48.659 | 70.328 | 89.504 | 148.569 | 163.207 | 188.419 | 200.293 | 85.218 | 173.122 | 180.686 | 55.755 | 58.775 | 60.089 | 28.036 | 46.947 | 58.661 | 4.142 | 3.485 | 5.817 | 8.678 | 5.762 | 6.6 | 1.173 | 3.282 | 5.47 | 9.055 | 2.883 | 5.374 | 5.77 | 8.024 | 2.057 | 5.136 | 5.968 | 10.167 | 10.269 | 12.953 | 10.296 | 10.015 | 10.102 | 9.587 | 14.121 | 19.475 | 18.206 | 16.895 | 14.708 | 7.742 | 3.351 | 3.688 | 4.349 | 6.781 | 4.088 | 3.943 | 5.522 | 3.907 | 4.859 | 8.103 | 4.722 | 6.227 | 2.892 | 3.357 | 3.493 | 4.431 | 4.506 | 3.32 | 2.484 | 4.273 | 2.098 | 2.068 | 2.322 | 4.982 | 4.894 | 3.045 | 3.362 | 8.696 | 5.505 | 2.619 | 2.377 | 1.467 | 1.572 | 1.517 | 1.578 | 0.49 | 0.992 | 0.416 | 0.838 | 0.879 | 1.362 | 0.691 | 2.423 | 1.199 | 0.555 | 0.364 | 1.325 | 1 | 1 | 1 | 1.2 | 1.3 | 1.6 | 3.1 | 1.1 | 4 | 5 | 7.9 | 10.3 | 8.4 | 5.1 | 2.3 | 2.4 | 0.5 | 4 | 3.7 | 4.9 | 2.9 | 3.2 | 1.5 | 1 | 0.9 | 0.9 | 2.8 | 2 | 1.3 | 1.4 | 3.3 | 1.8 | 2.2 | 1.9 | 1 | 1 | 2.3 | 2.9 | 5.8 | 11 | 3.9 | 5.1 |
Short Term Investments
| 27.527 | 21.73 | 37.194 | 36.717 | 41.225 | 40.753 | 40.29 | 40.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 1.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 142.455 | 72.51 | 74.563 | 79.853 | 85.387 | 89.412 | 110.618 | 129.519 | 148.569 | 163.207 | 188.419 | 200.293 | 85.218 | 173.122 | 180.686 | 55.755 | 58.775 | 60.089 | 28.036 | 46.947 | 58.661 | 4.142 | 3.485 | 5.817 | 8.678 | 5.762 | 6.6 | 1.173 | 3.282 | 5.47 | 9.055 | 2.883 | 5.374 | 5.77 | 8.024 | 2.057 | 5.136 | 5.968 | 10.167 | 10.269 | 12.953 | 10.296 | 10.015 | 10.102 | 9.587 | 14.121 | 19.475 | 18.206 | 17.145 | 16.452 | 7.742 | 3.351 | 3.688 | 4.349 | 6.781 | 4.088 | 3.943 | 5.522 | 3.907 | 4.859 | 8.103 | 4.722 | 6.227 | 2.892 | 3.357 | 3.493 | 4.431 | 4.506 | 3.32 | 2.484 | 4.273 | 2.098 | 2.068 | 2.322 | 4.982 | 4.894 | 3.045 | 3.362 | 8.696 | 5.505 | 2.619 | 2.377 | 1.467 | 1.572 | 1.517 | 1.578 | 0.49 | 0.992 | 0.416 | 0.838 | 0.879 | 1.362 | 0.691 | 2.423 | 1.199 | 0.555 | 0.364 | 1.325 | 1 | 1 | 1 | 1.2 | 1.3 | 1.6 | 3.1 | 1.1 | 4 | 5 | 7.9 | 10.3 | 8.4 | 5.1 | 2.3 | 2.4 | 0.5 | 4 | 3.7 | 4.9 | 2.9 | 3.2 | 1.5 | 1 | 0.9 | 0.9 | 2.8 | 2 | 1.3 | 1.4 | 3.3 | 1.8 | 2.2 | 1.9 | 1 | 1 | 2.3 | 2.9 | 5.8 | 11 | 3.9 | 5.1 |
Net Receivables
| 50.203 | 69.958 | 63.382 | 66.441 | 62.894 | 66.494 | 59.96 | 54.845 | 60.673 | 54.571 | 49.978 | 48.902 | 45.248 | 38.706 | 42.98 | 40.106 | 38.236 | 42.819 | 41.774 | 28.563 | 25.886 | 29.311 | 26.219 | 27.15 | 33.418 | 35.911 | 30.077 | 28.536 | 33.807 | 38.035 | 35.413 | 37.736 | 34.051 | 34.045 | 29.53 | 29.344 | 34.467 | 32.383 | 31.445 | 31.706 | 31.589 | 34.232 | 30.688 | 26.486 | 30.117 | 28.965 | 30.718 | 27.316 | 32.483 | 27.874 | 30.68 | 36.818 | 37.533 | 41.658 | 43.669 | 44.204 | 42.008 | 42.373 | 46.107 | 37.147 | 38.31 | 44.13 | 53.79 | 47.93 | 46.92 | 40.585 | 44.129 | 40.381 | 39.924 | 43.732 | 47.894 | 50.253 | 51.147 | 48.023 | 40.781 | 36.821 | 36.759 | 33.292 | 32.702 | 28.052 | 29.462 | 26.528 | 31.876 | 29.57 | 23.462 | 24.242 | 25.843 | 29.198 | 30.359 | 30.849 | 36.934 | 30.429 | 30.163 | 27.962 | 30.4 | 31.042 | 28.864 | 27.118 | 37.4 | 38.5 | 43.4 | 44.7 | 47.1 | 37 | 26.7 | 26.6 | 29.9 | 33.6 | 27.2 | 31.6 | 42.3 | 37.4 | 30.2 | 29.2 | 36.5 | 27.6 | 27.8 | 25.1 | 28.1 | 24.2 | 25 | 24.7 | 29.4 | 24.8 | 23.7 | 21 | 23.8 | 23.5 | 21.3 | 21.9 | 24 | 21.9 | 20.6 | 20.3 | 25.1 | 27.7 | 23.5 | 18.1 | 22 | 25.7 |
Inventory
| 25.526 | 25.054 | 23.594 | 24.193 | 26.512 | 32.454 | 37.594 | 39.707 | 42.042 | 40.93 | 35.078 | 33.988 | 29.947 | 25.296 | 21.638 | 27.113 | 25.992 | 23.339 | 19.326 | 19.081 | 20.433 | 22.639 | 22.737 | 24.345 | 26.748 | 22.394 | 21.746 | 26.716 | 28.845 | 24.8 | 26.237 | 29.785 | 25.392 | 22.376 | 21.499 | 25.09 | 24.936 | 27.227 | 25.922 | 25.518 | 22.425 | 22.844 | 24.465 | 25.299 | 28.236 | 25.835 | 26.172 | 25.469 | 23.469 | 25.925 | 25.26 | 29.769 | 35.245 | 39.044 | 38.707 | 41.052 | 34.532 | 33.104 | 32.867 | 40.125 | 41.875 | 43.702 | 41.132 | 42.638 | 40.808 | 41.72 | 40.319 | 38.282 | 38.012 | 38.841 | 35.948 | 34.839 | 32.199 | 29.922 | 29.562 | 29.631 | 28.263 | 27.45 | 27.047 | 31.086 | 30.379 | 31.74 | 31.894 | 32.062 | 32.535 | 33.641 | 34.274 | 29.131 | 28.699 | 27.571 | 24.469 | 23.998 | 23.517 | 24.61 | 26.776 | 28.567 | 28.694 | 32.16 | 28.2 | 33.4 | 32 | 33 | 27.3 | 29.9 | 29.3 | 30.8 | 31.2 | 25.5 | 26.7 | 24.9 | 22 | 22.9 | 22 | 20.9 | 17.8 | 19.5 | 18 | 17.6 | 16.5 | 16.8 | 17.7 | 17.8 | 16.3 | 17.6 | 17.4 | 15.9 | 13.9 | 12.5 | 11 | 10.7 | 10 | 11.4 | 13.6 | 14.5 | 14.6 | 25.2 | 23.6 | 11.1 | 13.5 | 13.7 |
Other Current Assets
| 28.613 | 26.763 | 19.06 | 9.516 | 8.963 | 11.09 | 8.572 | 9.185 | 7.914 | 11.379 | 9.532 | 13.111 | 16.592 | 7.97 | 3.625 | 3.438 | 4.167 | 7.191 | 4.427 | 5.185 | 6.657 | 5.099 | 3.251 | 4.486 | 4.179 | 5.311 | 4.209 | 4.048 | 4.246 | 4.35 | 4.027 | 5.188 | 4.559 | 3.582 | 3.808 | 2.66 | 4.352 | 5.225 | 4.597 | 4.239 | 3.249 | 3.278 | 3.418 | 3.723 | 3.455 | 3.492 | 3.236 | 3.958 | 3.138 | 3.125 | 3.088 | 3.095 | 3.775 | 4.016 | 3.067 | 3.664 | 4.645 | 3.865 | 3.235 | 3.193 | 2.659 | 3.105 | 3.588 | 3.892 | 3.454 | 3.835 | 3.37 | 3.328 | 2.874 | 3.047 | 2.737 | 3.192 | 2.848 | 2.878 | 3.477 | 2.507 | 2.726 | 2.785 | 2.617 | 2.658 | 2.086 | 3.721 | 2.492 | 2.321 | 2.303 | 2.532 | 2.697 | 3.663 | 2.647 | 2.536 | 3.41 | 2.985 | 2.362 | 2.448 | 6.179 | 11.062 | 10.113 | 8.441 | 5.6 | 6.8 | 5 | 4.8 | 4.6 | 4.8 | 6.2 | 7.6 | 7.4 | 6.7 | 7.3 | 4.1 | 2.6 | 6.1 | 2.6 | 3.6 | 2.3 | 1.9 | 2.4 | 2.8 | 2.5 | 3.4 | 3.1 | 2.8 | 2.7 | 3.7 | 3.4 | 3.4 | 2.7 | 2.8 | 1.6 | 2.4 | 1.9 | 1.9 | 2 | 3.5 | 3.4 | 1.4 | 1.5 | 1.7 | 7.4 | 0.6 |
Total Current Assets
| 246.797 | 194.285 | 180.599 | 188.761 | 192.78 | 206.871 | 223.949 | 233.256 | 261.229 | 270.087 | 283.007 | 296.294 | 177.005 | 245.094 | 248.929 | 126.412 | 127.17 | 133.438 | 93.563 | 103.126 | 114.114 | 61.191 | 55.692 | 62.699 | 73.023 | 69.378 | 62.632 | 60.473 | 70.18 | 73.117 | 82.615 | 82.016 | 76.065 | 72.583 | 69.602 | 84.862 | 74.474 | 76.492 | 76.643 | 76.766 | 74.91 | 75.146 | 81.994 | 79.977 | 84.272 | 84.864 | 90.785 | 84.452 | 86.142 | 82.273 | 77.167 | 82.958 | 90.377 | 95.425 | 97.943 | 98.25 | 90.792 | 91.51 | 92.916 | 91.877 | 96.46 | 101.215 | 110.038 | 102.65 | 99.578 | 94.947 | 97.879 | 92.852 | 90.425 | 94.206 | 95.991 | 94.824 | 92.618 | 87.38 | 84.492 | 81.023 | 79.533 | 73.578 | 77.696 | 73.403 | 70.866 | 70.831 | 74.215 | 71.321 | 65.899 | 67.876 | 69.07 | 66.246 | 65.365 | 64.486 | 68.575 | 62.983 | 61.028 | 61.645 | 64.554 | 71.226 | 68.035 | 69.044 | 72.2 | 79.7 | 81.4 | 83.7 | 80.3 | 73.3 | 65.3 | 66.1 | 72.5 | 70.8 | 69.1 | 70.9 | 75.3 | 71.5 | 57.1 | 56.1 | 57.1 | 53 | 51.9 | 50.4 | 50 | 47.6 | 47.3 | 46.3 | 49.3 | 47 | 47.3 | 42.3 | 41.7 | 40.2 | 37.2 | 36.8 | 38.1 | 37.1 | 37.2 | 39.3 | 45.4 | 57.2 | 54.4 | 41.9 | 46.8 | 45.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19.192 | 18.983 | 19.838 | 20.413 | 18.97 | 16.876 | 17.022 | 15.572 | 16.545 | 17.364 | 18.057 | 17.969 | 18.785 | 16.05 | 16.425 | 16.161 | 15.948 | 16.781 | 17.368 | 17.735 | 16.964 | 16.866 | 12.575 | 11.933 | 11.877 | 11.015 | 10.755 | 9.999 | 9.854 | 9.042 | 7.035 | 5.751 | 6.055 | 5.724 | 5.716 | 5.788 | 6.353 | 6.07 | 6.135 | 6.034 | 5.935 | 5.719 | 5.494 | 5.507 | 5.57 | 5.588 | 5.857 | 6.099 | 6.119 | 5.453 | 5.259 | 5.5 | 5.646 | 5.759 | 5.796 | 5.936 | 6.017 | 6.231 | 6.332 | 6.523 | 6.737 | 6.716 | 6.879 | 7.169 | 7.401 | 7.35 | 7.669 | 7.215 | 7.277 | 7.412 | 7.535 | 7.55 | 7.931 | 8.009 | 8.044 | 8.141 | 8.051 | 7.972 | 8.123 | 7.307 | 7.416 | 7.251 | 7.24 | 7.559 | 7.719 | 8.089 | 8.455 | 8.953 | 9.104 | 9.224 | 9.471 | 9.041 | 9.399 | 9.748 | 10.098 | 10.828 | 10.882 | 11.069 | 11.5 | 9.1 | 8.7 | 8.4 | 8.5 | 8.4 | 8 | 7.1 | 7 | 7.1 | 7.2 | 7.2 | 7.2 | 7.3 | 7.2 | 7.3 | 7.6 | 7.6 | 7.8 | 7.7 | 7.7 | 7.6 | 7.4 | 7.6 | 7.6 | 7.8 | 7.9 | 8 | 8.2 | 8.2 | 8.5 | 8.3 | 8.5 | 8.7 | 9.1 | 9.5 | 10 | 12.1 | 11.4 | 10.8 | 10.1 | 10.2 |
Goodwill
| 623.875 | 619.632 | 489.654 | 487.073 | 487.647 | 487.083 | 486.762 | 485.121 | 457.433 | 457.433 | 457.306 | 459.195 | 458.773 | 41.214 | 41.214 | 41.214 | 41.214 | 41.386 | 41.386 | 13.418 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 11.051 | 17.167 | 17.167 | 14.722 | 14.157 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 6.852 | 27.146 | 26.954 | 26.762 | 26.642 | 26.827 | 26.635 | 26.383 | 26.005 | 25.564 | 25.684 | 26.618 | 26.798 | 26.718 | 26.998 | 26.767 | 26.339 | 25.811 | 25.734 | 20.885 | 20.854 | 20.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 148.292 | 157.713 | 94.852 | 96.562 | 101.635 | 106.204 | 111.097 | 116.242 | 110.483 | 114.579 | 118.763 | 123.057 | 130.726 | 32.652 | 33.121 | 34.247 | 34.305 | 33.103 | 32.948 | 13.895 | 8.555 | 11.176 | 10.859 | 12.567 | 12.504 | 12.418 | 12.07 | 12.366 | 11.886 | 11.411 | 10.966 | 11.298 | 11.102 | 11.053 | 10.898 | 10.72 | 22.863 | 22.825 | 22.952 | 23.084 | 15.664 | 15.601 | 15.071 | 14.069 | 12.881 | 12.316 | 11.747 | 16.779 | 16.444 | 16.048 | 15.888 | 15.794 | 14.229 | 12.784 | 10.389 | 9.347 | 8.491 | 8.794 | 7.243 | 7.366 | 7.604 | 7.85 | 8.251 | 8.84 | 9.263 | 9.561 | 9.899 | 10.163 | 10.508 | 10.596 | 10.695 | 8.902 | 9.205 | 9.462 | 30.526 | 23.788 | 24.131 | 24.38 | 24.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 772.167 | 777.345 | 584.506 | 583.635 | 589.282 | 593.287 | 597.859 | 601.363 | 567.916 | 572.012 | 576.069 | 582.252 | 589.499 | 73.866 | 74.335 | 75.461 | 75.519 | 74.489 | 74.334 | 27.313 | 19.606 | 22.227 | 21.91 | 23.618 | 23.555 | 23.469 | 23.121 | 23.417 | 22.937 | 22.462 | 22.017 | 22.349 | 22.153 | 22.104 | 21.949 | 21.771 | 40.03 | 39.992 | 37.674 | 37.241 | 22.516 | 22.453 | 21.923 | 20.921 | 19.733 | 19.168 | 18.599 | 23.631 | 23.296 | 22.9 | 22.74 | 22.646 | 21.081 | 39.93 | 37.343 | 36.109 | 35.133 | 35.621 | 33.878 | 33.749 | 33.609 | 33.414 | 33.935 | 35.458 | 36.061 | 36.279 | 36.897 | 36.93 | 36.847 | 36.407 | 36.429 | 29.787 | 30.059 | 30.082 | 30.526 | 23.788 | 24.131 | 24.38 | 24.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.387 | 3.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.17 | 13.887 | 13.809 | 17.002 | 16.403 | 17.056 | 9.65 | 11.038 | 11.038 | 11.038 | 11.038 | 12.009 | 10.948 | 11.235 | 13.802 | 14.236 | 14.491 | 14.555 | 5.422 | 3.958 | 5.146 | 5.726 | 6.133 | 5.402 | 5.116 | 5.528 | 5.605 | 5.902 | 6.529 | 0.202 | 1.079 | 1.03 | 1.225 | 1.203 | 1.202 | 0.647 | 0.989 | 1.546 | 1.525 | 0.746 | 0.443 | 0.759 | 0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.467 | 2.019 | 2.593 | 2.857 | 3.698 | 4.102 | 4.272 | 4.386 | 7.057 | 7.091 | 7.841 | 7.774 | 6.23 | 6.159 | 6.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.528 | 18.3 | 17.663 | 16.4 | 15.45 | 15.268 | 16.028 | 14.55 | 13.423 | 12.233 | 11.016 | 9.877 | 12.386 | 3.665 | 4.06 | 3.767 | 4.249 | 4.274 | 4.347 | 4.395 | 4.388 | 4.764 | 4.504 | 4.546 | 4.59 | 4.391 | 4.307 | 3.842 | 3.833 | 3.861 | 3.785 | 3.806 | 3.792 | 3.78 | 3.687 | 3.641 | 3.676 | 3.158 | 3.043 | 2.893 | 2.896 | 2.832 | 2.675 | 2.614 | 2.861 | 2.605 | 2.391 | 2.392 | 2.33 | 2.338 | 5.329 | 2.074 | 2.227 | 2.196 | 2.124 | 2.01 | 1.836 | 1.896 | 1.775 | 1.721 | 1.583 | 1.471 | 1.611 | 1.846 | 1.978 | 2.237 | 3.57 | 3.526 | 3.37 | 3.188 | 2.841 | 2.695 | 2.538 | 2.438 | 2.087 | 1.897 | 1.797 | 1.672 | 1.319 | 3.397 | 3.37 | 3.437 | 2.855 | 2.978 | 3.086 | 3.15 | 3.211 | 2.791 | 3.073 | 2.948 | 3.204 | 3.519 | 3.79 | 4.063 | 10.284 | 4.072 | 4.244 | 4.386 | 4.4 | 4.2 | 4.3 | 4.6 | 4.6 | 4.5 | 4.4 | 4.4 | 3.7 | 3.2 | 2.7 | 4.8 | 4.3 | 4.1 | 3.6 | 3 | 3.4 | 2.4 | 2.4 | 2.5 | 2.9 | 3 | 3.2 | 3.4 | 3.5 | 3.6 | 3.8 | 3.8 | 3.5 | 3.5 | 3.3 | 3.1 | 2.4 | 2.9 | 3.1 | 3.1 | 3 | 3 | 3.6 | 1.6 | 1.1 | 0.7 |
Total Non-Current Assets
| 809.887 | 814.628 | 622.007 | 620.448 | 623.702 | 625.431 | 630.909 | 631.485 | 597.884 | 601.609 | 605.142 | 610.098 | 620.67 | 93.581 | 94.82 | 95.389 | 95.716 | 95.544 | 96.049 | 49.443 | 40.958 | 43.857 | 38.989 | 40.097 | 54.192 | 52.762 | 51.992 | 54.26 | 53.027 | 52.421 | 42.487 | 42.944 | 43.038 | 46.033 | 45.71 | 43.209 | 61.007 | 60.455 | 60.654 | 60.404 | 45.838 | 45.559 | 35.514 | 33 | 33.31 | 33.087 | 32.98 | 37.524 | 36.861 | 37.109 | 38.933 | 36.122 | 35.483 | 48.087 | 46.342 | 45.085 | 44.211 | 44.951 | 43.187 | 42.64 | 42.918 | 43.147 | 43.95 | 45.219 | 45.883 | 46.625 | 48.639 | 47.671 | 47.494 | 47.007 | 46.805 | 40.032 | 40.528 | 40.529 | 40.657 | 33.826 | 33.979 | 34.024 | 34.056 | 12.171 | 12.805 | 13.281 | 12.952 | 14.235 | 14.907 | 15.511 | 16.052 | 18.801 | 19.268 | 20.013 | 20.449 | 18.79 | 19.348 | 20.027 | 20.382 | 14.9 | 15.126 | 15.455 | 15.9 | 13.3 | 13 | 13 | 13.1 | 12.9 | 12.4 | 11.5 | 10.7 | 10.3 | 9.9 | 12 | 11.5 | 11.4 | 10.8 | 10.3 | 11 | 10 | 10.2 | 10.2 | 10.6 | 10.6 | 10.6 | 11 | 11.1 | 11.4 | 11.7 | 11.8 | 11.7 | 11.7 | 11.8 | 11.4 | 10.9 | 11.6 | 12.2 | 12.6 | 13 | 15.1 | 15 | 12.4 | 11.2 | 10.9 |
Total Assets
| 1,056.684 | 1,008.913 | 802.606 | 809.209 | 816.482 | 832.302 | 854.858 | 864.741 | 859.113 | 871.696 | 888.149 | 906.392 | 797.675 | 338.675 | 343.749 | 221.801 | 222.886 | 228.982 | 189.612 | 152.569 | 155.072 | 105.048 | 94.681 | 102.796 | 127.215 | 122.14 | 114.624 | 114.733 | 123.207 | 125.538 | 125.102 | 124.96 | 119.103 | 118.616 | 115.312 | 128.071 | 135.481 | 136.947 | 137.297 | 137.17 | 120.748 | 120.705 | 117.508 | 112.977 | 117.582 | 117.951 | 123.765 | 121.976 | 123.003 | 119.382 | 116.1 | 119.08 | 125.86 | 143.512 | 144.285 | 143.335 | 135.003 | 136.461 | 136.103 | 134.517 | 139.378 | 144.362 | 153.988 | 147.869 | 145.461 | 141.572 | 146.518 | 140.523 | 137.919 | 141.213 | 142.796 | 134.856 | 133.146 | 127.909 | 125.149 | 114.849 | 113.512 | 107.602 | 111.752 | 85.574 | 83.671 | 84.112 | 87.167 | 85.556 | 80.806 | 83.387 | 85.122 | 85.047 | 84.633 | 84.499 | 89.024 | 81.773 | 80.376 | 81.672 | 84.936 | 86.126 | 83.161 | 84.499 | 88.1 | 93 | 94.4 | 96.7 | 93.4 | 86.2 | 77.7 | 77.6 | 83.2 | 81.1 | 79 | 82.9 | 86.8 | 82.9 | 67.9 | 66.4 | 68.1 | 63 | 62.1 | 60.6 | 60.6 | 58.2 | 57.9 | 57.3 | 60.4 | 58.4 | 59 | 54.1 | 53.4 | 51.9 | 49 | 48.2 | 49 | 48.7 | 49.4 | 51.9 | 58.4 | 72.3 | 69.4 | 54.3 | 58 | 56 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 30.682 | 39.832 | 29.808 | 27.229 | 27.156 | 28.209 | 23.283 | 24.601 | 26.091 | 22.623 | 20.845 | 23.846 | 21.822 | 18.886 | 12.791 | 16.372 | 15.699 | 16.603 | 16.385 | 8.929 | 10.434 | 14.794 | 12.644 | 12.879 | 21.072 | 17.537 | 14.332 | 9.448 | 14.163 | 17.46 | 16.687 | 19.269 | 16.532 | 15.256 | 11.729 | 16.656 | 15.422 | 16.103 | 19.667 | 18.797 | 17.735 | 17.937 | 17.2 | 12.425 | 16.735 | 16.393 | 21.216 | 17.164 | 19 | 16.517 | 15.773 | 14.211 | 17.923 | 16.96 | 19.902 | 23.652 | 15.13 | 13.9 | 12.942 | 8.834 | 10.759 | 13.002 | 15.293 | 14.448 | 11.746 | 12.708 | 16.978 | 11.463 | 9.923 | 11.812 | 12.47 | 12.913 | 12.472 | 11.384 | 12.703 | 12.42 | 11.315 | 10.869 | 9.486 | 10.081 | 10.162 | 8.999 | 8.301 | 6.613 | 4.533 | 5.853 | 8.371 | 6.693 | 8.115 | 9.735 | 11.29 | 7.13 | 6.255 | 6.259 | 8.8 | 6.377 | 4.445 | 2.866 | 7.8 | 5.7 | 7.6 | 9.9 | 9.8 | 9 | 5.4 | 4 | 8.7 | 5.1 | 4.2 | 3.9 | 5.1 | 5.8 | 4.3 | 4.1 | 4.9 | 3.5 | 3.2 | 2.9 | 3.6 | 2.8 | 2.8 | 3.6 | 3.4 | 2.3 | 3.5 | 2.2 | 2.9 | 2.4 | 2.2 | 2.3 | 2.6 | 2.1 | 1.8 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.288 | 1.201 | 1.366 | 14.965 | 14.6 | 1.19 | 1.307 | 1.442 | 2.026 | 2.686 | 2.971 | 2.393 | 2.55 | 1.809 | 1.866 | 1.789 | 1.942 | 2.639 | 2.69 | 1.182 | 1.206 | 17.679 | 7.819 | 7.169 | 6.024 | 4.149 | 1.145 | 1.645 | 1.191 | 1.189 | 0.187 | 4.965 | 2.156 | 2.13 | 2.103 | 5.513 | 6.452 | 4.401 | 8.173 | 9.153 | 0.169 | 0.153 | 0.166 | 0.164 | 0.161 | 0.161 | 0.159 | 0.157 | 0.599 | 1.045 | 1.494 | 3.477 | 4.865 | 6.638 | 1.711 | 2.135 | 2.258 | 1.481 | 3.404 | 4.402 | 8.33 | 8.839 | 9.879 | 8.651 | 8.779 | 5.453 | 3.272 | 6.115 | 6.585 | 8.257 | 7.953 | 10.028 | 8.165 | 7.202 | 3.576 | 0.082 | 1.958 | 2.623 | 10.336 | 0.087 | 0.092 | 2.698 | 7.078 | 10.348 | 9.461 | 10.145 | 9.634 | 12.828 | 12.338 | 12.136 | 14.686 | 12.514 | 11.475 | 13.382 | 13.856 | 12.841 | 10.199 | 11.176 | 5 | 7.8 | 5.6 | 8.6 | 7.4 | 3.7 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.6 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 5.9 | 6.6 | 3.6 | 1 | 0.4 | 0 | 0 | 0 | 1.1 | 1.6 | 4.2 | 6.7 | 5.6 | 0 | 1.9 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.279 | 0.323 | 0.373 | 0.321 | 0.475 | 0.434 | 0.256 | 0.08 | 0.185 | 0 | 0 | 0.288 | 0.547 | 0.037 | 0.093 | 0.14 | 0.295 | 0.037 | 0.379 | 0.312 | 0.152 | 1.253 | 1.512 | 0.408 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.494 | 12.91 | 7.204 | 10.066 | 11.353 | 9.099 | 10.562 | 12.693 | 13.755 | 16.367 | 14.394 | 15.498 | 14.584 | 9.895 | 9.506 | 11.067 | 9.625 | 9.732 | 12.084 | 10.823 | 10.736 | 11.54 | 9.851 | 10.235 | 11.236 | 11.275 | 12.909 | 12.496 | 14.513 | 17.807 | 19.814 | 11.895 | 11.732 | 11.478 | 10.819 | 11.389 | 20.253 | 24.778 | 15.04 | 15.606 | 16.672 | 17.277 | 13.241 | 14.652 | 15.522 | 15.674 | 13.902 | 12.88 | 14.912 | 12.933 | 10.412 | 14.209 | 15.687 | 16.05 | 16.26 | 13.701 | 14.613 | 16.298 | 16.598 | 13.582 | 14.363 | 16.16 | 16.318 | 13.825 | 14.26 | 14.241 | 14.357 | 12.413 | 12.342 | 12.933 | 12.254 | 10.616 | 10.749 | 11.495 | 11.332 | 9.811 | 10.109 | 10.037 | 9.083 | 5.506 | 5.321 | 5.612 | 5.947 | 6.191 | 5.787 | 7.122 | 6.704 | 6.226 | 6.061 | 6.571 | 6.339 | 7.295 | 7.314 | 7.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.638 | 39.775 | 41.854 | 34.988 | 30.392 | 26.304 | 32.672 | 27.023 | 19.683 | 16.661 | 22.307 | 18.728 | 21.397 | 14.55 | 15.796 | 12.279 | 10.061 | 9.388 | 10.945 | 11.025 | 7.957 | 7.368 | 10.603 | 12.404 | 11.928 | 9.18 | 10.201 | 9.731 | 11.163 | 9.789 | 10.152 | 10.822 | 11.223 | 12.475 | 13.152 | 18.024 | 12.899 | 11.366 | 13.481 | 10.347 | 9.673 | 8.524 | 9.549 | 8.58 | 8.492 | 9.374 | 11.411 | 11.183 | 9.41 | 9.025 | 11.043 | 11.669 | 12.128 | 10.939 | 14.184 | 12.648 | 12.239 | 14.38 | 13.257 | 13.108 | 12.966 | 12.592 | 18.479 | 16.794 | 16.616 | 15.666 | 17.677 | 15.2 | 13.956 | 12.597 | 13.796 | 12.91 | 14.301 | 13.464 | 16.05 | 14.936 | 15.582 | 15.199 | 16.254 | 8.493 | 8.487 | 8.782 | 8.51 | 7.162 | 6.596 | 6.507 | 7.034 | 8 | 6.891 | 5.807 | 6.854 | 5.66 | 6.296 | 5.637 | 13.125 | 13.34 | 13.062 | 13.003 | 12.7 | 14.4 | 16.9 | 14.9 | 12.8 | 11.3 | 10.2 | 10.8 | 10.2 | 8.8 | 9.1 | 7.9 | 7.9 | 7.3 | 7.3 | 7.1 | 9 | 7.8 | 8.6 | 7.8 | 7.5 | 7.4 | 8.6 | 7.8 | 7.3 | 6.9 | 6.9 | 6.7 | 6.5 | 6.6 | 5.7 | 5.8 | 6.9 | 7 | 8.1 | 7.2 | 10.8 | 12.9 | 13 | 7.1 | 10.7 | 15.6 |
Total Current Liabilities
| 79.102 | 93.718 | 80.232 | 87.248 | 83.501 | 64.802 | 67.824 | 65.759 | 61.555 | 58.337 | 60.517 | 60.465 | 60.353 | 45.14 | 39.959 | 41.507 | 37.327 | 38.362 | 42.104 | 31.959 | 30.333 | 51.381 | 40.917 | 42.687 | 50.26 | 42.141 | 38.587 | 33.32 | 41.03 | 46.245 | 46.84 | 46.951 | 41.643 | 41.339 | 37.803 | 51.582 | 55.026 | 56.648 | 56.361 | 53.903 | 44.249 | 43.891 | 40.156 | 35.821 | 40.91 | 41.602 | 46.688 | 41.384 | 43.921 | 39.52 | 38.722 | 43.566 | 50.603 | 50.587 | 52.057 | 52.136 | 44.24 | 46.059 | 46.201 | 39.926 | 46.418 | 50.593 | 59.969 | 53.718 | 51.401 | 48.068 | 52.284 | 45.191 | 42.806 | 45.599 | 46.473 | 46.467 | 45.687 | 43.545 | 43.661 | 37.249 | 38.964 | 38.728 | 45.159 | 24.167 | 24.062 | 26.091 | 29.836 | 30.314 | 26.377 | 29.627 | 31.743 | 33.747 | 33.405 | 34.249 | 39.169 | 32.599 | 31.34 | 32.845 | 35.781 | 32.558 | 27.706 | 27.045 | 25.5 | 27.9 | 30.1 | 33.4 | 30 | 24 | 15.6 | 14.8 | 19.1 | 14.1 | 13.5 | 12 | 13.2 | 13.3 | 13.2 | 11.6 | 14.2 | 11.3 | 11.8 | 10.7 | 11.1 | 10.2 | 11.4 | 11.4 | 14.8 | 15.1 | 17 | 12.5 | 10.4 | 9.4 | 7.9 | 8.1 | 9.5 | 10.2 | 11.5 | 13.3 | 17.5 | 18.5 | 13 | 9 | 10.7 | 15.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 378.672 | 378.155 | 377.647 | 380.223 | 379.737 | 392.265 | 392.06 | 390.397 | 390.235 | 389.797 | 308.285 | 305.16 | 282.409 | 108.261 | 107.306 | 106.167 | 105.084 | 102.721 | 63.435 | 62.003 | 61.408 | 2.177 | 0 | 0.031 | 0.101 | 0.133 | 0.185 | 0.233 | 0.283 | 0.331 | 0.379 | 0.426 | 0.476 | 0.521 | 0.566 | 0.612 | 2.528 | 2.548 | 2.566 | 7.183 | 0.833 | 0.876 | 0.918 | 0.96 | 1.004 | 1.043 | 1.084 | 1.114 | 1.173 | 1.211 | 1.249 | 1.252 | 1.772 | 2.258 | 2.744 | 3.228 | 3.638 | 4.046 | 4.455 | 4.863 | 3.6 | 5.525 | 5.852 | 6.179 | 6.43 | 6.681 | 6.932 | 7.182 | 7.357 | 7.535 | 7.708 | 1.889 | 1.909 | 1.926 | 1.948 | 1.962 | 2.003 | 2.008 | 2.005 | 2.027 | 2.045 | 2.068 | 2.092 | 2.114 | 2.137 | 2.159 | 2.181 | 2.224 | 2.239 | 2.253 | 2.268 | 2.282 | 2.296 | 2.309 | 2.323 | 2.336 | 2.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.4 | 3.8 | 7.5 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 2.876 | 3.296 | 4.204 | 4.329 | 4.359 | 6.245 | 5.125 | 5.888 | 6.327 | 6.463 | 7.597 | 6.799 | 5.234 | 2.838 | 3.082 | 1.646 | 3.937 | 4.535 | 3.916 | 4.148 | 4.343 | 4.807 | 4.407 | 4.641 | 4.783 | 3.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.54 | 2.519 | 2.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.899 | 0.499 | 0.786 | 0.653 | 0.751 | 0.695 | 0.441 | 0.201 | 0.458 | 0.45 | 0.592 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0.379 | 0.43 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 1.2 | 1.1 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.9 | 0.5 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 0.9 | 1.2 | 1.3 | 0.7 | 0.6 | 0.4 | 0 | 0 | 0 | 0 | 1.2 | 1.6 | 1.5 | 1.1 | 0 |
Other Non-Current Liabilities
| 4.173 | 4.825 | 4.639 | 4.669 | 6.669 | 9.112 | 14.655 | 19.611 | 5.496 | 5.629 | 7.405 | 9.287 | 13.118 | 4.584 | 4.997 | 5.706 | 7.928 | 7.068 | 7.31 | 3.903 | 3.201 | 3.198 | 3.411 | 3.392 | 3.38 | 6.559 | 6.866 | 7.797 | 7.764 | 7.705 | 7.712 | 8.802 | 8.759 | 8.701 | 8.883 | 8.711 | 8.765 | 8.739 | 8.847 | 3.724 | 3.705 | 3.672 | 3.714 | 3.592 | 3.849 | 3.533 | 3.171 | 3.288 | 3.202 | 3.482 | 3.762 | 2.686 | 2.87 | 2.811 | 2.725 | 2.551 | 2.315 | 2.386 | 2.212 | 2.092 | 1.867 | 1.75 | 1.91 | 2.167 | 2.319 | 2.56 | 2.315 | 2.878 | 2.594 | 2.298 | 1.879 | 1.649 | 1.429 | 1.238 | 0.847 | 1.456 | 1.35 | 1.19 | 0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 1.3 | 2.2 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 389.261 | 388.795 | 389.309 | 389.221 | 390.765 | 407.622 | 411.84 | 415.896 | 402.058 | 401.889 | 323.287 | 321.246 | 300.761 | 115.683 | 115.385 | 113.519 | 116.949 | 114.324 | 74.661 | 70.054 | 68.952 | 10.182 | 7.818 | 8.064 | 8.264 | 10.341 | 7.051 | 8.03 | 8.047 | 8.036 | 8.091 | 9.228 | 9.235 | 9.222 | 9.449 | 9.323 | 11.293 | 11.287 | 11.413 | 10.907 | 4.538 | 4.548 | 4.632 | 4.552 | 4.853 | 4.576 | 4.255 | 4.402 | 4.375 | 4.693 | 5.011 | 3.938 | 4.642 | 5.069 | 5.469 | 5.779 | 5.953 | 6.432 | 6.667 | 6.955 | 5.467 | 7.275 | 7.762 | 8.346 | 8.749 | 9.241 | 9.247 | 10.959 | 10.45 | 10.619 | 10.24 | 4.289 | 4.033 | 3.605 | 2.996 | 3.876 | 3.803 | 3.79 | 3.019 | 2.027 | 2.045 | 2.068 | 2.092 | 2.114 | 2.137 | 2.159 | 2.181 | 2.224 | 2.239 | 2.253 | 2.268 | 2.282 | 2.296 | 2.309 | 2.323 | 2.475 | 2.727 | 0.43 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.8 | 0.6 | 0.7 | 0.7 | 1.2 | 1 | 1 | 1 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.9 | 0.9 | 0.9 | 1 | 1.1 | 1.1 | 1.2 | 0.9 | 1.1 | 1.3 | 0.6 | 0.6 | 0.4 | 0 | 0.1 | 1 | 3.3 | 6.3 | 11.3 | 1.5 | 1.1 | 0.1 |
Total Liabilities
| 468.363 | 482.513 | 469.541 | 476.469 | 474.266 | 472.424 | 479.664 | 481.655 | 463.613 | 460.226 | 383.804 | 381.711 | 361.114 | 160.823 | 155.344 | 155.026 | 154.276 | 152.686 | 116.765 | 102.013 | 99.285 | 61.563 | 48.735 | 50.751 | 58.524 | 52.482 | 45.638 | 41.35 | 49.077 | 54.281 | 54.931 | 56.179 | 50.878 | 50.561 | 47.252 | 60.905 | 66.319 | 67.935 | 67.774 | 64.81 | 48.787 | 48.439 | 44.788 | 40.373 | 45.763 | 46.178 | 50.943 | 45.786 | 48.296 | 44.213 | 43.733 | 47.504 | 55.245 | 55.656 | 57.526 | 57.915 | 50.193 | 52.491 | 52.868 | 46.881 | 51.885 | 57.868 | 67.731 | 62.064 | 60.15 | 57.309 | 61.531 | 56.15 | 53.256 | 56.218 | 56.713 | 50.756 | 49.72 | 47.15 | 46.657 | 41.125 | 42.767 | 42.518 | 48.178 | 26.194 | 26.107 | 28.159 | 31.928 | 32.428 | 28.514 | 31.786 | 33.924 | 35.971 | 35.644 | 36.502 | 41.437 | 34.881 | 33.636 | 35.154 | 38.104 | 35.033 | 30.433 | 27.475 | 26 | 28.4 | 30.5 | 34 | 30.6 | 24.8 | 16.2 | 15.5 | 19.8 | 15.3 | 14.5 | 13 | 14.2 | 14.1 | 14.1 | 12.4 | 15 | 12.1 | 12.6 | 11.3 | 12 | 11.1 | 12.3 | 12.4 | 15.9 | 16.2 | 18.2 | 13.4 | 11.5 | 10.7 | 8.5 | 8.7 | 9.9 | 10.2 | 11.6 | 14.3 | 20.8 | 24.8 | 24.3 | 10.5 | 11.8 | 15.7 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.009 | 0.167 | 0.368 | 0.489 | 0.132 | 0.263 | 0.253 | 0 | 0 | 0.007 | 0.43 | 0 | 0.338 | 0.453 | 0.494 | 0.076 | 0 | 0 | 0 | 0.311 | 0 | 0 | 0.327 | 0.281 | 0 | 0 | 0 | 0.403 | 0 | 0.421 | 0 | 0.235 | 0.232 | 0.051 | 0 | 0.12 | 0 | 0 | 0 | 0.668 | 0.663 | 0.515 | 0 | 0.532 | 1.209 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.705 | 0.703 | 0.584 | 0.574 | 0.572 | 0.572 | 0.57 | 0.569 | 0.565 | 0.565 | 0.562 | 0.56 | 0.54 | 0.462 | 0.459 | 0.386 | 0.386 | 0.386 | 0.367 | 0.362 | 0.36 | 0.357 | 0.357 | 0.357 | 0.357 | 0.354 | 0.354 | 0.354 | 0.352 | 0.35 | 0.35 | 0.35 | 0.349 | 0.346 | 0.347 | 0.345 | 0.345 | 0.345 | 0.345 | 0.345 | 0.347 | 0.347 | 0.344 | 0.344 | 0.344 | 0.341 | 0.341 | 0.341 | 0.341 | 0.338 | 0.337 | 0.337 | 0.337 | 0.335 | 0.335 | 0.335 | 0.332 | 0.33 | 0.329 | 0.327 | 0.325 | 0.324 | 0.324 | 0.324 | 0.322 | 0.321 | 0.321 | 0.321 | 0.32 | 0.32 | 0.32 | 0.319 | 0.319 | 0.319 | 0.318 | 0.211 | 0.209 | 0.204 | 0.203 | 0.202 | 0.201 | 0.201 | 0.199 | 0.197 | 0.197 | 0.196 | 0.195 | 0.194 | 0.194 | 0.193 | 0.193 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.2 | 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 |
Retained Earnings
| -239.054 | -293.244 | -274.956 | -256.327 | -240.811 | -221.109 | -205.204 | -191.723 | -170.383 | -151.535 | -122.505 | -96.866 | -64.933 | -54.977 | -46.706 | -33.741 | -30.03 | -21.054 | -10.144 | -4.313 | 1.589 | 2.698 | 5.427 | 11.59 | 28.294 | 29.617 | 29.549 | 34.264 | 35.598 | 33.804 | 32.948 | 31.182 | 30.663 | 30.589 | 30.574 | 29.692 | 31.181 | 31.08 | 31.465 | 33.499 | 33.608 | 34.127 | 35.116 | 34.871 | 34.431 | 34.374 | 34.758 | 38.371 | 37.017 | 37.538 | 35.073 | 34.363 | 33.161 | 51.009 | 50.605 | 49.451 | 48.913 | 48.064 | 47.482 | 52.375 | 53.153 | 52.915 | 52.668 | 51.208 | 50.38 | 49.707 | 50.451 | 49.968 | 50.83 | 51.851 | 53.159 | 52.338 | 51.789 | 49.45 | 47.442 | 44.21 | 41.667 | 39.316 | 38.01 | 36.157 | 34.423 | 33.111 | 32.375 | 31.296 | 30.483 | 30.175 | 29.946 | 30.268 | 30.203 | 29.636 | 29.263 | 29.099 | 29.019 | 28.792 | 28.743 | 33.237 | 34.416 | 37.668 | 42.2 | 42.9 | 42.2 | 41 | 40.2 | 38.1 | 36.9 | 37.3 | 39 | 41.4 | 39.9 | 45.3 | 47.7 | 45.1 | 43.2 | 42.3 | 41.7 | 39.6 | 38.1 | 37.5 | 37.1 | 35.6 | 34.1 | 33.6 | 33.4 | 31.2 | 29.8 | 29.7 | 30.9 | 30.3 | 29.5 | 28.9 | 28.6 | 28 | 27.5 | 27.3 | 27.1 | 35.5 | 33.1 | 32 | 34.4 | 29 |
Accumulated Other Comprehensive Income/Loss
| -3.908 | -3.653 | -0.939 | -1.507 | -2.924 | -1.407 | -1.365 | -4.204 | -3.353 | -3.192 | -3.704 | -3.992 | -3.883 | -4.238 | -3.936 | -5.059 | -5.009 | -5.167 | -5.368 | -4.489 | -4.132 | -4.263 | -4.253 | -3.915 | -3.632 | -3.007 | -3.43 | -3.575 | -3.338 | -3.453 | -3.494 | -3.076 | -2.928 | -2.9 | -2.778 | -2.311 | -1.594 | -1.571 | -1.316 | -0.281 | -0.624 | -0.529 | -0.539 | -0.403 | -0.553 | -0.421 | -0.104 | -0.235 | -0.232 | -0.051 | -0.201 | -0.12 | 0.324 | 0.029 | -0.613 | -0.668 | -0.663 | -0.515 | -0.449 | -0.532 | -1.209 | -1.677 | -1.399 | -0.273 | 0.508 | 0.368 | 0.472 | 0.545 | 0.04 | -0.573 | -0.489 | -0.428 | -0.49 | -0.54 | -0.611 | -0.587 | -0.546 | -0.318 | -0.181 | -0.235 | -0.277 | -0.206 | -0.043 | -0.512 | -0.516 | -0.71 | -0.816 | -1.006 | -1.028 | -1.404 | -1.441 | -1.499 | -1.571 | -1.566 | -1.203 | -1.436 | -1.238 | -0.799 | -0.8 | -0.6 | -0.6 | -23.5 | -23.5 | -25.4 | -25.4 | -25.4 | -25.4 | -24.4 | -24.4 | -24.4 | -24.4 | -23 | -23 | -23 | -23 | -7.8 | -21.3 | -21.3 | -22.4 | -21.3 | -21.3 | -21.3 | -21.3 | -19.5 | -19.5 | -19.5 | -19.5 | -17.9 | -17.9 | -17.9 | -17.9 | -16 | -16 | -16 | -16 | -13.6 | -11.3 | -7 | -7 | -5.1 |
Other Total Stockholders Equity
| 830.578 | 822.594 | 608.376 | 590 | 585.379 | 581.822 | 581.193 | 578.444 | 568.671 | 565.632 | 629.992 | 624.979 | 504.837 | 236.605 | 238.588 | 105.13 | 103.254 | 101.964 | 87.624 | 58.507 | 57.838 | 44.43 | 44.162 | 44.013 | 43.672 | 42.687 | 42.083 | 42.34 | 41.18 | 40.103 | 39.873 | 40.249 | 40.141 | 40.02 | 39.917 | 39.129 | 39.23 | 39.158 | 38.702 | 38.516 | 38.63 | 38.321 | 37.799 | 37.389 | 37.597 | 37.058 | 37.827 | 37.478 | 37.349 | 37.293 | 37.158 | 36.876 | 36.793 | 36.483 | 36.432 | 35.634 | 35.565 | 35.576 | 35.873 | 34.934 | 34.015 | 33.255 | 34.664 | 34.546 | 34.101 | 33.867 | 33.743 | 33.539 | 33.473 | 33.397 | 33.093 | 31.871 | 31.808 | 31.53 | 31.343 | 29.89 | 29.415 | 25.882 | 25.542 | 23.256 | 23.217 | 22.847 | 22.708 | 22.147 | 22.128 | 21.94 | 21.873 | 19.62 | 19.62 | 19.572 | 19.572 | 19.102 | 19.102 | 19.102 | 19.102 | 19.102 | 19.36 | 19.965 | 20.5 | 22.1 | 22.1 | 45.2 | 46.1 | 48.7 | 50 | 50.2 | 49.8 | 48.8 | 49 | 49 | 49.3 | 46.7 | 33.6 | 34.7 | 34.4 | 19.1 | 32.7 | 33.1 | 33.9 | 32.8 | 32.8 | 32.6 | 32.4 | 30.5 | 30.5 | 30.5 | 30.5 | 28.8 | 28.9 | 28.5 | 28.4 | 26.5 | 26.3 | 26.3 | 26.5 | 25.6 | 23.3 | 18.8 | 18.8 | 16.4 |
Total Shareholders Equity
| 588.321 | 526.4 | 333.065 | 332.74 | 342.216 | 359.878 | 375.194 | 383.086 | 395.5 | 411.47 | 504.345 | 524.681 | 436.561 | 177.852 | 188.405 | 66.775 | 68.61 | 76.296 | 72.847 | 50.556 | 55.787 | 43.485 | 45.946 | 52.045 | 68.691 | 69.658 | 68.986 | 73.383 | 74.13 | 71.257 | 70.171 | 68.781 | 68.225 | 68.055 | 68.06 | 67.166 | 69.162 | 69.012 | 69.523 | 72.36 | 71.961 | 72.266 | 72.72 | 72.604 | 71.819 | 71.773 | 72.822 | 76.19 | 74.707 | 75.169 | 72.367 | 71.576 | 70.615 | 87.856 | 86.759 | 85.42 | 84.81 | 83.97 | 83.235 | 87.636 | 87.493 | 86.494 | 86.257 | 85.805 | 85.311 | 84.263 | 84.987 | 84.373 | 84.663 | 84.995 | 86.083 | 84.1 | 83.426 | 80.759 | 78.492 | 73.724 | 70.745 | 65.084 | 63.574 | 59.38 | 57.564 | 55.953 | 55.239 | 53.128 | 52.292 | 51.601 | 51.198 | 49.076 | 48.989 | 47.997 | 47.587 | 46.892 | 46.74 | 46.518 | 46.832 | 51.093 | 52.728 | 57.024 | 62.1 | 64.6 | 63.9 | 62.7 | 62.8 | 61.4 | 61.5 | 62.1 | 63.4 | 65.8 | 64.5 | 69.9 | 72.6 | 68.8 | 53.8 | 54 | 53.1 | 50.9 | 49.5 | 49.3 | 48.6 | 47.1 | 45.6 | 44.9 | 44.5 | 42.2 | 40.8 | 40.7 | 41.9 | 41.2 | 40.5 | 39.5 | 39.1 | 38.5 | 37.8 | 37.6 | 37.6 | 47.5 | 45.1 | 43.8 | 46.2 | 40.3 |
Total Equity
| 588.321 | 526.4 | 333.065 | 332.74 | 342.216 | 359.878 | 375.194 | 383.086 | 395.5 | 411.47 | 504.345 | 524.681 | 436.561 | 177.852 | 188.405 | 66.775 | 68.61 | 76.296 | 72.847 | 50.556 | 55.787 | 43.485 | 45.946 | 52.045 | 68.691 | 69.658 | 68.986 | 73.383 | 74.13 | 71.257 | 70.171 | 68.781 | 68.225 | 68.055 | 68.06 | 67.166 | 69.162 | 69.012 | 69.523 | 72.36 | 71.961 | 72.266 | 72.72 | 72.604 | 71.819 | 71.773 | 72.822 | 76.19 | 74.707 | 75.169 | 72.367 | 71.576 | 70.615 | 87.856 | 86.759 | 85.42 | 84.81 | 83.97 | 83.235 | 87.636 | 87.493 | 86.494 | 86.257 | 85.805 | 85.311 | 84.263 | 84.987 | 84.373 | 84.663 | 84.995 | 86.083 | 84.1 | 83.426 | 80.759 | 78.492 | 73.724 | 70.745 | 65.084 | 63.574 | 59.38 | 57.564 | 55.953 | 55.239 | 53.128 | 52.292 | 51.601 | 51.198 | 49.076 | 48.989 | 47.997 | 47.587 | 46.892 | 46.74 | 46.518 | 46.832 | 51.093 | 52.728 | 57.024 | 62.1 | 64.6 | 63.9 | 62.7 | 62.8 | 61.4 | 61.5 | 62.1 | 63.4 | 65.8 | 64.5 | 69.9 | 72.6 | 68.8 | 53.8 | 54 | 53.1 | 50.9 | 49.5 | 49.3 | 48.6 | 47.1 | 45.6 | 44.9 | 44.5 | 42.2 | 40.8 | 40.7 | 41.9 | 41.2 | 40.5 | 39.5 | 39.1 | 38.5 | 37.8 | 37.6 | 37.6 | 47.5 | 45.1 | 43.8 | 46.2 | 40.3 |
Total Liabilities & Shareholders Equity
| 1,056.684 | 1,008.913 | 802.606 | 809.209 | 816.482 | 832.302 | 854.858 | 864.741 | 859.113 | 871.696 | 888.149 | 906.392 | 797.675 | 338.675 | 343.749 | 221.801 | 222.886 | 228.982 | 189.612 | 152.569 | 155.072 | 105.048 | 94.681 | 102.796 | 127.215 | 122.14 | 114.624 | 114.733 | 123.207 | 125.538 | 125.102 | 124.96 | 119.103 | 118.616 | 115.312 | 128.071 | 135.481 | 136.947 | 137.297 | 137.17 | 120.748 | 120.705 | 117.508 | 112.977 | 117.582 | 117.951 | 123.765 | 121.976 | 123.003 | 119.382 | 116.1 | 119.08 | 125.86 | 143.512 | 144.285 | 143.335 | 135.003 | 136.461 | 136.103 | 134.517 | 139.378 | 144.362 | 153.988 | 147.869 | 145.461 | 141.572 | 146.518 | 140.523 | 137.919 | 141.213 | 142.796 | 134.856 | 133.146 | 127.909 | 125.149 | 114.849 | 113.512 | 107.602 | 111.752 | 85.574 | 83.671 | 84.112 | 87.167 | 85.556 | 80.806 | 83.387 | 85.122 | 85.047 | 84.633 | 84.499 | 89.024 | 81.773 | 80.376 | 81.672 | 84.936 | 86.126 | 83.161 | 84.499 | 88.1 | 93 | 94.4 | 96.7 | 93.4 | 86.2 | 77.7 | 77.6 | 83.2 | 81.1 | 79 | 82.9 | 86.8 | 82.9 | 67.9 | 66.4 | 68.1 | 63 | 62.1 | 60.6 | 60.6 | 58.2 | 57.9 | 57.3 | 60.4 | 58.4 | 59 | 54.1 | 53.4 | 51.9 | 49 | 48.2 | 49 | 48.7 | 49.4 | 51.9 | 58.4 | 72.3 | 69.4 | 54.3 | 58 | 56 |