Pegasystems Inc.
NASDAQ:PEGA
96.09 (USD) • At close January 8, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 287.649 | 259.025 | 291.905 | 229.902 | 169.023 | 186.874 | 168.318 | 145.054 | 107.626 | 109.275 | 132.771 | 159.965 | 116.411 | 139.878 | 172.708 | 171.899 | 281.218 | 512.111 | 538.142 | 68.363 | 92.104 | 95.5 | 110.367 | 114.422 | 106.195 | 144.291 | 165.79 | 162.279 | 130.568 | 121.626 | 83.838 | 70.594 | 66.383 | 64.261 | 92.18 | 93.026 | 97.278 | 120.864 | 127.48 | 114.585 | 136.545 | 127.111 | 144.33 | 80.231 | 108.827 | 103.845 | 123.731 | 77.525 | 66.237 | 54.827 | 33.473 | 60.353 | 51.603 | 66.983 | 56.352 | 71.127 | 52.777 | 63.033 | 201.065 | 63.857 | 56.419 | 49.796 | 37.799 | 36.087 | 41.177 | 29.386 | 20.134 | 26.71 | 21.96 | 14.731 | 24.218 | 26.008 | 20.793 | 27.862 | 17.016 | 21.314 | 18.464 | 29.115 | 31.023 | 20.905 | 33.492 | 49.957 | 72.492 | 67.989 | 73.134 | 70.125 | 62.151 | 57.393 | 52.263 | 49.02 | 41.34 | 33.017 | 26.251 | 24.589 | 20.136 | 17.339 | 25.258 | 34.065 | 30.545 | 30 | 28.4 | 30.4 | 26 | 24.8 | 33.2 | 43.9 | 53.5 | 52 | 54.6 | 72.5 | 75 | 24.2 | 25.4 | 0.6 | 2.6 | 0.5 |
Short Term Investments
| 415.341 | 406.819 | 327.044 | 193.436 | 167.286 | 125.939 | 155.564 | 152.167 | 168.085 | 187.613 | 199.401 | 202.814 | 235.437 | 271.459 | 269.65 | 293.269 | 186.81 | 0 | 0 | 68.363 | 20.465 | 59.549 | 91.804 | 93.001 | 99.782 | 99.292 | 89.047 | 61.469 | 63.812 | 58.414 | 63.948 | 63.167 | 63.347 | 73.308 | 101.733 | 126.052 | 126.738 | 106.068 | 97.877 | 96.631 | 92.026 | 89.102 | 76.634 | 76.461 | 79.618 | 69.966 | 57.124 | 45.46 | 45.092 | 48.037 | 54.587 | 51.079 | 46.671 | 32.634 | 20.463 | 16.124 | 16.076 | 11.008 | 1 | 138.796 | 141.936 | 140.266 | 135.232 | 131.142 | 130.244 | 147.457 | 140.729 | 123.271 | 123.255 | 126.4 | 108.546 | 101.75 | 108.06 | 98.209 | 99.957 | 93.421 | 90.165 | 80.665 | 76.354 | 76.455 | 62.335 | 45.263 | 19.876 | 19.946 | 8.841 | 4.874 | 5.539 | 0 | 3.024 | 0 | 0 | 0 | 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
| 702.99 | 665.844 | 618.949 | 423.338 | 336.309 | 312.813 | 323.882 | 297.221 | 275.711 | 296.888 | 332.172 | 362.779 | 351.848 | 411.337 | 442.358 | 465.168 | 468.028 | 512.111 | 538.142 | 68.363 | 112.569 | 155.049 | 202.171 | 207.423 | 205.977 | 243.583 | 254.837 | 223.748 | 194.38 | 180.04 | 147.786 | 133.761 | 129.73 | 137.569 | 193.913 | 219.078 | 224.016 | 226.932 | 225.357 | 211.216 | 228.571 | 216.213 | 220.964 | 156.692 | 188.445 | 173.811 | 180.855 | 122.985 | 111.329 | 102.864 | 88.06 | 111.432 | 98.274 | 99.617 | 76.815 | 87.251 | 68.853 | 74.041 | 202.065 | 202.653 | 198.355 | 190.062 | 173.031 | 167.229 | 171.421 | 176.843 | 160.863 | 149.981 | 145.215 | 141.131 | 132.764 | 127.758 | 128.853 | 126.071 | 116.973 | 114.735 | 108.629 | 109.78 | 107.377 | 97.36 | 95.827 | 95.22 | 92.368 | 87.935 | 73.134 | 70.125 | 62.151 | 57.393 | 55.287 | 49.02 | 41.34 | 33.017 | 26.251 | 24.589 | 20.136 | 17.339 | 25.258 | 34.065 | 30.545 | 30 | 28.4 | 30.4 | 26 | 24.8 | 33.2 | 43.9 | 53.5 | 52 | 54.6 | 72.5 | 75 | 24.2 | 25.4 | 0.6 | 2.6 | 0.5 |
Net Receivables
| 378.534 | 364.392 | 390.661 | 558.594 | 401.669 | 416.658 | 397.864 | 255.15 | 346.45 | 407.817 | 408.998 | 182.717 | 394.714 | 416.708 | 401.381 | 215.827 | 354.88 | 385.262 | 380.127 | 385.497 | 300.404 | 304.519 | 300.212 | 357.239 | 309.585 | 295.163 | 319.426 | 383.733 | 226.025 | 239.101 | 274.137 | 265.028 | 222.201 | 198.893 | 202.399 | 211.846 | 129.252 | 135.585 | 150.902 | 154.844 | 103.439 | 114.642 | 108.651 | 165.594 | 90.583 | 94.527 | 70.513 | 134.066 | 80.849 | 92.542 | 106.852 | 98.293 | 79.121 | 96.499 | 108.739 | 77.638 | 75.952 | 65.91 | 42.333 | 39.396 | 27.708 | 32.377 | 45.996 | 42.801 | 33.276 | 31.505 | 35.489 | 45.922 | 36.574 | 38.71 | 37.685 | 35.304 | 26.447 | 24.72 | 33.306 | 26.978 | 25.029 | 17.824 | 18.882 | 15.528 | 12.105 | 9.937 | 13.773 | 9.602 | 7.915 | 6.198 | 12.332 | 4.897 | 3.58 | 4.79 | 43.333 | 9.592 | 45.246 | 43.454 | 42.226 | 41.416 | 34.192 | 31.449 | 32.13 | 32.8 | 27 | 27.5 | 31 | 42.3 | 35.3 | 31.1 | 22 | 20.3 | 20.4 | 22.7 | 18.6 | 14.6 | 13.7 | 10.6 | 9.6 | 8.9 |
Inventory
| 0 | 0 | 0.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.53 | 0 | 0 | 0 | -88.76 | 0 | 0 | 0 | -57.308 | 0 | 0 | 0 | -49.684 | 0 | 0 | 0 | -14.559 | 0 | 0 | 0 | -12.188 | 12.409 | 12.375 | 12.414 | 12.38 | 12.903 | 12.948 | 12.95 | 12.974 | 12.328 | 12.052 | 11.132 | 11.106 | 10.152 | 10.152 | 10.252 | 10.202 | 9.823 | 9.827 | 9.829 | 9.826 | 4.82 | 4.811 | 4.81 | 5.466 | 6.516 | 4.514 | 2.481 | 2.523 | 5.978 | 4.335 | 4.354 | 4.351 | 0 | 0 | 0 | 2.935 | 4.184 | 3.778 | 3.535 | 4.153 | 4.701 | 3.274 | 2.871 | 1.953 | 1.881 | 1.468 | 1.517 | 1.236 | 1.429 | 1.221 | 1.065 | 0.727 | 0.949 | 0.544 | 0.779 | 0.79 | 1.34 | 0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 37.556 | 42.187 | 49.202 | 47.095 | 38.512 | 8.04 | 59.519 | 294.107 | 38.08 | 35.502 | 62.643 | 294.722 | 82.324 | 82.184 | 78.414 | 295.915 | 81.302 | 72.566 | 65.805 | 51.75 | 53.158 | 77.29 | 60.351 | 45.973 | 70.576 | 61.439 | 49.904 | 40.221 | 17.679 | 18.505 | 19.652 | 12.188 | 26.728 | 48.004 | 40.511 | 27.941 | 39.901 | 33.913 | 31.85 | 27.02 | 22.045 | 20.672 | 13.332 | 24.931 | 21.28 | 24.082 | 20.761 | 21.959 | 26.875 | 15.547 | 14.259 | 12.41 | 28.952 | 19.271 | 18.288 | 16.645 | 19.457 | 18.638 | 12.519 | 11.669 | 9.17 | 11.358 | 9.444 | 9.596 | 14.645 | 17.778 | 28.342 | 26.423 | 21.924 | 19.981 | 21.365 | 27.536 | 26.609 | 27.502 | 28.684 | 31.289 | 28.639 | 29.835 | 30.187 | 32.594 | 32.533 | 34.349 | 30.688 | 29.292 | 43.334 | 39.256 | 37.596 | 38.271 | 36.348 | 36.396 | 0.954 | 33.645 | 1.933 | 1.929 | 2.955 | 2.297 | 2.499 | 1.884 | 1.997 | 1.7 | 2.3 | 1.7 | 1.7 | 2.4 | 2.2 | 0 | 2 | 1.5 | 4.6 | 1.7 | 1.3 | 1.2 | 0 | 0.4 | 0.4 | 0.4 |
Total Current Assets
| 1,119.08 | 1,071.655 | 1,059.587 | 1,029.027 | 776.49 | 737.511 | 795.728 | 846.478 | 660.241 | 740.207 | 803.813 | 840.218 | 828.886 | 910.229 | 922.153 | 1,001.428 | 904.21 | 969.939 | 984.074 | 570.038 | 466.131 | 536.858 | 562.734 | 712.188 | 586.138 | 600.185 | 624.167 | 472.079 | 438.084 | 437.646 | 441.575 | 398.789 | 378.659 | 384.466 | 436.823 | 458.865 | 393.169 | 396.43 | 408.109 | 393.08 | 366.383 | 363.579 | 354.079 | 347.217 | 300.308 | 292.42 | 272.129 | 279.01 | 219.053 | 220.78 | 219 | 231.961 | 211.167 | 220.198 | 208.652 | 187 | 170.778 | 163.103 | 259.398 | 256.241 | 244.081 | 238.132 | 232.825 | 223.977 | 219.342 | 226.126 | 224.694 | 222.326 | 203.713 | 199.822 | 191.814 | 190.598 | 181.909 | 178.293 | 178.963 | 168.711 | 162.297 | 157.439 | 156.446 | 145.482 | 140.465 | 139.506 | 136.829 | 126.829 | 124.383 | 115.579 | 112.079 | 100.561 | 95.215 | 90.206 | 85.627 | 76.254 | 73.43 | 69.972 | 65.317 | 61.052 | 61.949 | 67.398 | 64.672 | 64.5 | 57.7 | 59.6 | 58.7 | 69.5 | 70.7 | 77.1 | 77.5 | 73.8 | 79.6 | 96.9 | 94.9 | 40 | 39.1 | 11.6 | 12.6 | 9.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 105.995 | 110.483 | 106.368 | 111.477 | 115.352 | 122.537 | 128.324 | 131.17 | 125.513 | 115.532 | 115.815 | 114.358 | 91.349 | 51.058 | 44.33 | 40.398 | 0 | 0 | 54.624 | 34.283 | 62.296 | 57.772 | 46.464 | 36.635 | -2.89 | -2.06 | -2.06 | 40.359 | 39.849 | 38.881 | 39.947 | 38.281 | 39.343 | 37.736 | 35.94 | 31.319 | 31.83 | 33.855 | 31.135 | 30.156 | 28.881 | 27.223 | 27.838 | 28.957 | 28.977 | 29.262 | 29.747 | 30.827 | 31.285 | 28.175 | 18.852 | 14.458 | 11.601 | 11.845 | 10.879 | 11.01 | 10.769 | 11.265 | 10.013 | 8.931 | 7.487 | 6.318 | 6.234 | 5.723 | 5.152 | 4.143 | 4.153 | 3.613 | 3.683 | 3.238 | 2.884 | 2.453 | 2.119 | 2.019 | 2.098 | 2.792 | 2.118 | 1.878 | 1.676 | 1.586 | 1.452 | 1.208 | 1.212 | 0.992 | 1.139 | 1.127 | 1.34 | 1.727 | 2.087 | 2.325 | 2.787 | 3.053 | 3.717 | 4.398 | 5.816 | 6.568 | 6.127 | 7.08 | 7.533 | 8.3 | 8.4 | 9.2 | 9.9 | 10 | 9.2 | 6.9 | 5.9 | 5.6 | 4.7 | 3.8 | 3.3 | 3 | 2.5 | 2.2 | 2.1 | 2.2 |
Goodwill
| 81.568 | 81.41 | 81.467 | 81.611 | 81.437 | 81.593 | 81.434 | 81.399 | 81.201 | 81.717 | 82.031 | 81.923 | 81.954 | 82.173 | 82.037 | 79.231 | 78.864 | 78.675 | 78.498 | 79.039 | 78.862 | 79.037 | 72.898 | 72.858 | 72.897 | 72.911 | 73.017 | 72.952 | 72.941 | 72.89 | 72.828 | 73.164 | 73.871 | 74.385 | 46.724 | 46.776 | 46.816 | 46.882 | 46.777 | 46.86 | 45.009 | 40.463 | 36.869 | 37.463 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 20.451 | 22.618 | 21.613 | 50.976 | 2.391 | 2.391 | 2.391 | 2.141 | 2.141 | 2.141 | 2.141 | 2.141 | 2.182 | 1.933 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 2.346 | 3.246 | 3.246 | 3.167 | 0 | 0 | 0 | 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
| 4.533 | 5.205 | 6.025 | 7.002 | 7.949 | 8.932 | 9.861 | 10.888 | 11.921 | 12.991 | 13.091 | 14.063 | 15.044 | 16.046 | 99.085 | 143.759 | 0 | 0 | 18.689 | 19.717 | 20.72 | 21.745 | 18.309 | 21.235 | 23.378 | 26.217 | 29.08 | 31.899 | 34.755 | 37.844 | 40.998 | 44.191 | 47.462 | 51.08 | 30.431 | 33.418 | 36.412 | 39.419 | 42.487 | 45.664 | 47.88 | 50.06 | 52.818 | 56.574 | 49.91 | 52.682 | 55.455 | 58.232 | 61.009 | 63.787 | 66.564 | 69.369 | 72.177 | 74.985 | 77.814 | 81.907 | 84.937 | 91.122 | 2.986 | 3.312 | 3.693 | 5.017 | 0.443 | 5.892 | 0 | 0 | 7.549 | 8.836 | 9.882 | 12.852 | 14.666 | 18.512 | 1.17 | 1.255 | 1.035 | 2.375 | 2.346 | 2.55 | 2.638 | 2.725 | 2.346 | 2.9 | 2.988 | 3.075 | 2.346 | 2.346 | 3.246 | 48.667 | 46.121 | 3.167 | 41.197 | 43.155 | 40.771 | 38.929 | 36.488 | 37.401 | 5.705 | 41.768 | 40.646 | 44.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 86.101 | 86.615 | 87.492 | 88.613 | 89.386 | 81.593 | 81.434 | 81.399 | 93.122 | 94.708 | 95.122 | 81.923 | 81.954 | 82.173 | 82.037 | 79.231 | 78.864 | 78.675 | 97.187 | 79.039 | 99.582 | 100.782 | 91.207 | 72.858 | 96.275 | 99.128 | 102.097 | 104.851 | 107.696 | 110.734 | 113.826 | 117.355 | 121.333 | 125.465 | 77.155 | 80.194 | 83.228 | 86.301 | 89.264 | 92.524 | 92.889 | 90.523 | 89.687 | 94.037 | 70.361 | 73.133 | 75.906 | 78.683 | 81.46 | 84.238 | 87.015 | 89.82 | 92.628 | 95.436 | 98.265 | 104.525 | 106.55 | 142.098 | 5.377 | 5.703 | 6.084 | 7.158 | 2.584 | 8.033 | 2.141 | 2.141 | 9.731 | 10.769 | 12.228 | 15.198 | 17.012 | 20.858 | 3.516 | 3.601 | 3.381 | 2.375 | 2.346 | 2.55 | 2.638 | 2.725 | 2.346 | 2.9 | 2.988 | 3.075 | 2.346 | 2.346 | 3.246 | 51.913 | 49.288 | 3.167 | 41.197 | 43.155 | 40.771 | 38.929 | 36.488 | 37.401 | 5.705 | 41.768 | 40.646 | 44.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 21.172 | 126.268 | 20.946 | 128.412 | 19.348 | 13.382 | 16.265 | 127.927 | 11.91 | 16.073 | 188.501 | -165.225 | 226.399 | 254.73 | 197.133 | 8.345 | 7.927 | 6.64 | 6.338 | 4.871 | 4.583 | 3.89 | 3.39 | -43.574 | 2.89 | 2.06 | 2.06 | 1.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -8.871 | -11.686 | -7.519 | -8.778 | 0 | -13.53 | 0 | 0 | -7.549 | 0.007 | -13.565 | -16.09 | -17.55 | -0.343 | -0.479 | -0.585 | -0.792 | -0.623 | -2.19 | -1.493 | -1.48 | -0.267 | -1.775 | -1.875 | -0.975 | -0.009 | -1.1 | -1.1 | 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 |
Tax Assets
| 3.651 | 3.666 | 3.666 | 3.678 | 5.046 | 4.836 | 4.827 | 4.795 | 6.041 | 6.092 | 188.155 | 180.656 | -317.748 | -305.788 | -241.463 | -8.345 | 0 | 0 | -6.338 | -4.871 | -66.879 | 6.918 | 8.319 | 6.939 | 36.166 | 38.208 | 39.932 | 57.127 | 73.459 | 71.096 | 69.846 | 69.898 | 53.905 | 52.041 | 52.536 | 53.35 | 71.998 | 70.765 | 69.208 | 69.258 | 58.129 | 61.264 | 60.938 | 60.925 | 49.693 | 49.492 | 49.163 | 49.292 | 43.835 | 43.581 | 43.1 | 43.286 | 32.673 | 33.868 | 33.687 | 32.729 | 30.521 | 2.129 | 8.667 | 8.71 | 8.536 | 8.504 | 8.365 | 8.117 | 8.384 | 8.26 | 7.842 | 6.599 | 6.135 | 6.155 | 6.035 | 0.343 | 0.479 | 0.585 | 0.792 | 0.623 | 2.19 | 1.493 | 1.48 | 0.267 | 1.775 | 1.875 | 0.975 | 0.009 | 1.1 | 1.1 | 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 |
Other Non-Current Assets
| 243.233 | 137.845 | 233.669 | 149.529 | 216.907 | 232.579 | 255.263 | 165.903 | 269.631 | 285.77 | 147.074 | 541.601 | 644.557 | 610.168 | 524.313 | 483.205 | 496.326 | 441.031 | 338.508 | 301.452 | 351.311 | 234.397 | 244.445 | 197.507 | 244.064 | 235.519 | 239.759 | 46.16 | 5.982 | 4.615 | 4.445 | 30.333 | 3.755 | 3.647 | 3.728 | 4.03 | 3.715 | 3.016 | 3.087 | 2.783 | 2.882 | 2.998 | 3.169 | 2.526 | 1.657 | 1.712 | 1.618 | 1.68 | 1.767 | 1.782 | 2.676 | 2.186 | 1.991 | 2.85 | 2.861 | 2.217 | 2.489 | 0.009 | 8.871 | 11.686 | 7.519 | 8.778 | 5.027 | 13.53 | 5.732 | 7.011 | 7.549 | -0.007 | 13.565 | 16.09 | 17.55 | 0.099 | 19.027 | 22.63 | 22.394 | 31.485 | 32.08 | 32.65 | 36.077 | 44.462 | 44.013 | 44.877 | 44.504 | 53.832 | 51.895 | 56.148 | 50.632 | 2.025 | 3.801 | 47.785 | 3.361 | 2.61 | 3.376 | 4.1 | 4.77 | 5.472 | 43.488 | 6.273 | 6.925 | 7.6 | 56 | 58.7 | 61.5 | 58.6 | 68.1 | 58.7 | 52.2 | 48.1 | 36.7 | 27.6 | 26.7 | 23.9 | 18.1 | 14.2 | 11.9 | 13.9 |
Total Non-Current Assets
| 460.152 | 464.877 | 452.141 | 481.709 | 446.039 | 454.927 | 486.113 | 511.194 | 506.217 | 518.175 | 734.667 | 753.313 | 726.511 | 692.341 | 606.35 | 602.834 | 583.117 | 526.346 | 490.319 | 414.774 | 450.893 | 403.759 | 393.825 | 270.365 | 376.505 | 372.855 | 381.788 | 249.527 | 226.986 | 225.326 | 228.064 | 255.867 | 218.336 | 218.889 | 169.359 | 168.893 | 190.771 | 193.937 | 192.694 | 194.721 | 182.781 | 182.008 | 181.632 | 186.445 | 150.688 | 153.599 | 156.434 | 160.482 | 158.347 | 157.776 | 151.643 | 149.75 | 138.893 | 143.999 | 145.692 | 150.481 | 150.329 | 155.492 | 24.057 | 23.344 | 22.107 | 21.98 | 22.21 | 21.873 | 21.409 | 21.555 | 21.726 | 20.981 | 22.046 | 24.591 | 25.931 | 23.41 | 24.662 | 28.25 | 27.873 | 36.652 | 36.544 | 37.078 | 40.391 | 48.773 | 47.811 | 48.985 | 48.704 | 57.899 | 55.38 | 59.621 | 55.218 | 55.665 | 55.176 | 53.277 | 47.345 | 48.818 | 47.864 | 47.427 | 47.074 | 49.441 | 55.32 | 55.121 | 55.104 | 60.5 | 64.4 | 67.9 | 71.4 | 68.6 | 77.3 | 65.6 | 58.1 | 53.7 | 41.4 | 31.4 | 30 | 26.9 | 20.6 | 16.4 | 14 | 16.1 |
Total Assets
| 1,579.232 | 1,536.532 | 1,511.728 | 1,510.736 | 1,222.529 | 1,192.438 | 1,281.841 | 1,357.672 | 1,166.458 | 1,258.382 | 1,538.48 | 1,593.531 | 1,555.397 | 1,602.57 | 1,528.503 | 1,604.262 | 1,487.327 | 1,496.285 | 1,474.393 | 984.812 | 917.024 | 940.617 | 956.559 | 982.553 | 962.643 | 973.04 | 1,005.955 | 721.606 | 665.07 | 662.972 | 669.639 | 654.656 | 596.995 | 603.355 | 606.182 | 627.758 | 583.94 | 590.367 | 600.803 | 587.801 | 549.164 | 545.587 | 535.711 | 533.662 | 450.996 | 446.019 | 428.563 | 439.492 | 377.4 | 378.556 | 370.643 | 381.711 | 350.06 | 364.197 | 354.344 | 337.481 | 321.107 | 318.595 | 283.455 | 279.585 | 266.188 | 260.112 | 255.035 | 245.85 | 240.751 | 247.681 | 246.42 | 243.307 | 225.759 | 224.413 | 217.745 | 214.008 | 206.571 | 206.543 | 206.836 | 205.363 | 198.841 | 194.517 | 196.837 | 194.255 | 188.276 | 188.491 | 185.533 | 184.728 | 179.763 | 175.2 | 167.297 | 156.226 | 150.391 | 143.483 | 132.972 | 125.072 | 121.294 | 117.399 | 112.391 | 110.493 | 117.269 | 122.519 | 119.776 | 125 | 122.1 | 127.5 | 130.1 | 138.1 | 148 | 142.7 | 135.6 | 127.5 | 121 | 128.3 | 124.9 | 66.9 | 59.7 | 28 | 26.6 | 25.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 20.103 | 16.682 | 6.353 | 11.29 | 20.541 | 8.438 | 12.565 | 18.195 | 13.562 | 21.465 | 18.628 | 15.281 | 25.604 | 22.931 | 24.426 | 24.028 | 20.443 | 18.426 | 27.77 | 17.475 | 15.435 | 14.586 | 11.559 | 16.487 | 12.926 | 14.411 | 12.175 | 17.37 | 12.535 | 13.5 | 14.237 | 14.414 | 8.824 | 11.196 | 11.978 | 12.675 | 7.617 | 8.33 | 6.408 | 4.752 | 8.06 | 6.827 | 4.799 | 3.671 | 2.347 | 2.911 | 2.233 | 3.33 | 4.548 | 7.405 | 6.069 | 10.899 | 6.001 | 5.953 | 7.228 | 6.286 | 5.445 | 5.483 | 2.815 | 4.791 | 5.333 | 1.844 | 2.792 | 4.726 | 4.849 | 1.227 | 2.382 | 5.67 | 11.332 | 11.66 | 12.266 | 14.474 | 12.998 | 13.091 | 11.303 | 10.769 | 9.781 | 7.986 | 9.219 | 9.502 | 9.399 | 8.087 | 8.427 | 7.784 | 9.865 | 8.168 | 6.289 | 5.22 | 4.417 | 4.82 | 10.547 | 4.9 | 13.783 | 13.258 | 11.206 | 11.917 | 13.987 | 12.921 | 12.021 | 13.6 | 13.4 | 15.5 | 14.7 | 14.8 | 10.3 | 8.2 | 6.7 | 5.4 | 2.6 | 3.3 | 5.9 | 2.7 | 1.5 | 1.7 | 1 | 1.7 |
Short Term Debt
| 516.207 | 515.858 | 514.169 | 15 | 15.532 | 14.773 | 15.314 | 14.976 | 5.787 | 5.341 | 4.855 | 6.989 | 10.668 | 13.682 | 14.161 | 18.541 | 0 | 0 | 15.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.036 | 0.063 | 0.089 | 0.106 | 0.104 | 0.103 | 0.101 | 0.1 | 0.099 | 0.098 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.081 | 0.156 | 0.237 | 0.289 | 0.312 | 0.212 | 0.207 | 0.202 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.7 | 0.8 |
Tax Payables
| 3.384 | 3.422 | 6.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.418 | 6.401 | 7.954 | 10.387 | 3.971 | 4.837 | 7.272 | 7.42 | 4.774 | 4.438 | 4.307 | 10.422 | 0 | 5.784 | 0 | 15.534 | 0 | 24.919 | 24.825 | 24.896 | 0 | 0 | 0 | 21.392 | 13.748 | 13.86 | 13.707 | 13.551 | 3.021 | 4.42 | 4.181 | 9.547 | 4.989 | 6.24 | 5.919 | 5.783 | 6.134 | 6.778 | 4.93 | 4.828 | 5.274 | 5.871 | 5.802 | 5.665 | 5.337 | 5.597 | 5.471 | 5.185 | 11.252 | 11.432 | 11.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 345.574 | 352.618 | 382.765 | 377.845 | 297.067 | 311.33 | 342.591 | 325.212 | 245.146 | 269.121 | 290.873 | 275.844 | 229.103 | 242.194 | 244.17 | 232.865 | 181.68 | 195.996 | 197.018 | 190.08 | 159.849 | 169.009 | 180.845 | 185.145 | 158.178 | 163.525 | 175.586 | 201.664 | 160.931 | 169.926 | 186.824 | 186.636 | 140.458 | 144.522 | 158.181 | 155.873 | 134.075 | 143.001 | 170.476 | 134.672 | 128.259 | 120.501 | 134.077 | 110.882 | 91.758 | 98.702 | 104.608 | 95.546 | 76.455 | 81.033 | 82.059 | 73.84 | 68.682 | 77.433 | 75.884 | 56.903 | 48.773 | 53.761 | 42.129 | 32.87 | 27.818 | 36.114 | 44.26 | 32.231 | 28.826 | 40.262 | 41.905 | 33.178 | 18.205 | 21.942 | 20.971 | 17.062 | 18.526 | 22.19 | 24.112 | 18.749 | 16.154 | 14.616 | 15.861 | 9.114 | 9.363 | 13.224 | 13.87 | 14.18 | 14.248 | 17.367 | 16.955 | 12.145 | 9.997 | 9.033 | 8.522 | 6.176 | 6.446 | 6.954 | 6.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 139.275 | 127.986 | 134.316 | 172.924 | 139.641 | 126.571 | 104.494 | 180.557 | 149.477 | 139.524 | 120.659 | 187.29 | 135.051 | 151.437 | 121.693 | 184.701 | 154.199 | 141.675 | 99.318 | 170.4 | 140.193 | 121.427 | 101.789 | 119.79 | 107.176 | 88.736 | 85.099 | 288.422 | 88.776 | 78.086 | 74.196 | 262.636 | 88.44 | 81.538 | 236.715 | 238.979 | 216.51 | 52.656 | 40.953 | 199.984 | 203.76 | 194.507 | 183.22 | 162.382 | 38.918 | 34.787 | 20.408 | 42.698 | 39.398 | 41.742 | 33.233 | 47.959 | 36.847 | 41.847 | 38.177 | 97.521 | 44.029 | 35.399 | 18.775 | 55.547 | 19.454 | 15.92 | 17.24 | 50.155 | 18.029 | 14.464 | 14.387 | 45.325 | 0.072 | -3.591 | -3.448 | 11.77 | 10.701 | 6.866 | 4.994 | 9.941 | 7.072 | 5.84 | 5.146 | 7.888 | 6.308 | 5.285 | 5.38 | 8.886 | 7.908 | 6.434 | 5.67 | 8.825 | 8.228 | 7.313 | 0 | 7.94 | 0 | 0 | 0 | 5.065 | 15.13 | 21.148 | 5.711 | 8.8 | 7.7 | 14.2 | 22.1 | 21.8 | 22 | 11.9 | 10.5 | 5.7 | 2.1 | 5.9 | 2.9 | 3 | 3.1 | 3.3 | 4 | 2.9 |
Total Current Liabilities
| 1,024.543 | 1,016.566 | 1,044.279 | 577.059 | 472.781 | 461.112 | 474.964 | 538.94 | 413.972 | 435.451 | 435.015 | 485.404 | 400.426 | 430.244 | 404.45 | 415.138 | 356.322 | 356.097 | 339.491 | 342.207 | 320.895 | 311.423 | 302.147 | 315.322 | 282.251 | 271.509 | 280.132 | 313.212 | 267.016 | 265.95 | 279.564 | 284.047 | 237.722 | 243.04 | 248.693 | 267.188 | 224.127 | 228.906 | 242.662 | 229.632 | 211.82 | 201.334 | 188.019 | 187.445 | 146.771 | 150.26 | 140.956 | 155.125 | 123.422 | 134.6 | 125.542 | 142.245 | 116.519 | 131.473 | 127.208 | 115.056 | 104.381 | 101.421 | 68.649 | 67.689 | 57.879 | 59.749 | 70.094 | 64.897 | 57.041 | 61.55 | 64.145 | 62.779 | 40.861 | 41.452 | 40.99 | 43.369 | 42.314 | 42.253 | 40.513 | 37.818 | 33.108 | 28.542 | 30.325 | 26.602 | 25.166 | 26.596 | 27.677 | 30.85 | 32.021 | 31.969 | 28.914 | 25.06 | 22.642 | 21.166 | 19.096 | 19.097 | 20.385 | 20.449 | 18.203 | 17.294 | 29.329 | 34.276 | 17.934 | 22.6 | 21.2 | 29.8 | 36.9 | 36.7 | 32.3 | 20.1 | 17.2 | 11.1 | 4.7 | 9.2 | 8.8 | 5.7 | 4.6 | 5.7 | 5.7 | 5.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 66.75 | 70.202 | 63.645 | 566.269 | 567.627 | 571.026 | 637.737 | 672.761 | 675.589 | 676.331 | 682.139 | 678.54 | 676.857 | 631.155 | 624.889 | 577.256 | 576.338 | 562.48 | 553.027 | 52.61 | 56.904 | 54.292 | 45.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.036 | -1.113 | 0.089 | 0.115 | 0.14 | -1.315 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.084 | 0.093 | 0.147 | 0.201 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.7 | 0.8 |
Deferred Revenue Non-Current
| 2.183 | 2.443 | 1.784 | 2.478 | 2.605 | 3.02 | 3.323 | 3.552 | 3.949 | 5.417 | 6.612 | 5.655 | 5.682 | 6.041 | 7.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.591 | 6.13 | 8.431 | 9.958 | 10.989 | 10.228 | 13.326 | 13.458 | 15.805 | 13.857 | 16.214 | 18.499 | 20.859 | 20.645 | 24.535 | 29.396 | 34.196 | 17.954 | 20.383 | 16.029 | 18.719 | 17.423 | 11.898 | 13.609 | 15.367 | 15.722 | 17.407 | 16.373 | 17.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.344 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0 | 1.48 | 0 | 0 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -500.604 | 2.175 | 66.901 | 2.017 | -3.02 | 0 | 0 | 0 | 0 | 0 | -5.655 | -5.682 | -6.041 | -7.565 | 0 | 0 | 0 | 0 | 0 | 0 | 6.918 | 8.319 | 6.939 | 36.166 | 38.208 | 39.932 | 0 | 0 | 0 | 0 | 0 | 0 | 52.041 | 0 | 53.35 | 0 | 70.765 | 69.208 | 69.258 | 0 | 0 | 0 | 60.925 | 49.693 | 49.492 | 49.163 | 49.292 | 43.835 | 43.581 | 43.1 | 43.286 | 32.673 | 33.868 | 33.687 | 32.729 | 30.521 | 2.129 | 8.667 | 8.71 | 8.536 | 8.504 | 8.365 | 8.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.344 | 0.479 | 0 | 0 | 0.51 | 2.19 | 1.493 | 1.48 | 1.48 | 1.775 | 1.875 | 0.975 | 0.625 | 1.1 | 1.1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 3.7 | 3.7 | 3.7 | 3.7 | 10.1 | 10.4 | 10 | 8.8 | 7 | 5.6 | 5.1 | 4.9 |
Other Non-Current Liabilities
| 12.733 | 11.919 | 9.659 | 11.092 | 11.88 | 11.884 | 11.321 | 11.576 | 7.987 | 7.404 | 8.046 | 7.844 | 18.482 | 18.703 | 20.239 | 24.699 | 25.345 | 21.426 | 15.264 | 15.237 | 10.393 | 10.697 | 12.339 | 22.274 | 23.371 | 24.151 | 23.768 | 19.946 | 20.223 | 19.956 | 20.04 | 20.306 | 21.625 | 22.195 | 34.985 | 21.906 | 54.767 | 41.67 | 41.825 | 42.605 | 59.069 | 63.697 | 68.851 | 40.233 | 31.214 | 31.024 | 30.189 | 29.169 | 23.507 | 20.446 | 16.603 | 15.343 | 6.054 | 8.648 | 8.792 | 9.004 | 11.326 | 12.111 | 6.706 | 6.677 | 7.183 | 7.853 | 7.888 | 7.839 | 7.608 | 7.84 | 7.8 | 7.584 | 11.252 | 11.432 | 11.165 | -0.207 | 2.249 | 1.543 | 1.484 | -0.005 | 3.289 | 2.495 | 2.394 | -0.672 | 1.856 | 1.956 | 1.056 | -0.544 | 1.331 | 1.332 | 0.231 | 0.239 | 0.284 | 0.202 | 0.204 | 0.017 | 0.026 | 0.034 | 0.043 | 0.052 | 0.06 | 0.069 | 0.078 | 0.1 | 0.1 | -0.2 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 |
Total Non-Current Liabilities
| 81.666 | 84.564 | 77.263 | 579.839 | 582.112 | 585.93 | 652.381 | 687.889 | 687.525 | 689.152 | 696.797 | 692.039 | 695.339 | 649.858 | 645.128 | 646.952 | 601.683 | 583.906 | 568.291 | 103.595 | 67.297 | 71.907 | 65.983 | 45.7 | 59.537 | 62.359 | 63.7 | 37.316 | 26.353 | 28.387 | 29.998 | 34.72 | 31.853 | 35.521 | 34.985 | 37.711 | 54.767 | 57.884 | 60.324 | 63.464 | 59.069 | 63.697 | 68.851 | 74.429 | 49.168 | 51.407 | 46.218 | 47.888 | 40.93 | 32.344 | 30.212 | 30.71 | 21.776 | 26.055 | 25.165 | 26.755 | 11.326 | 14.24 | 6.706 | 6.677 | 7.183 | 7.853 | 7.888 | 7.839 | 7.608 | 7.84 | 7.8 | 7.584 | 11.252 | 11.432 | 11.165 | 4.481 | 2.249 | 1.552 | 1.52 | 1.744 | 3.378 | 2.61 | 2.534 | 2.453 | 2.046 | 1.956 | 1.056 | 0.706 | 1.331 | 1.332 | 0.231 | 0.239 | 1.284 | 1.202 | 1.204 | 1.017 | 1.026 | 1.034 | 1.07 | 1.136 | 1.153 | 1.216 | 1.279 | 1.4 | 1 | 0.8 | 0.9 | 0.9 | 3.7 | 3.7 | 3.6 | 3.7 | 10 | 10.4 | 9.9 | 8.8 | 7 | 6.2 | 5.8 | 5.8 |
Total Liabilities
| 1,106.209 | 1,101.13 | 1,121.542 | 1,156.898 | 1,054.893 | 1,047.042 | 1,127.345 | 1,226.829 | 1,101.497 | 1,124.603 | 1,131.812 | 1,177.443 | 1,095.765 | 1,080.102 | 1,049.578 | 1,062.09 | 958.005 | 940.003 | 907.782 | 445.802 | 388.192 | 383.33 | 368.13 | 361.022 | 341.788 | 333.868 | 343.832 | 350.528 | 293.369 | 294.337 | 309.562 | 318.767 | 269.575 | 278.561 | 283.678 | 304.899 | 278.894 | 286.79 | 302.986 | 293.096 | 270.889 | 265.031 | 256.87 | 261.874 | 195.939 | 201.667 | 187.174 | 203.013 | 164.352 | 166.944 | 155.754 | 172.955 | 138.295 | 157.528 | 152.373 | 141.811 | 115.707 | 115.661 | 75.355 | 74.366 | 65.062 | 67.602 | 77.982 | 72.736 | 64.649 | 69.39 | 71.945 | 70.363 | 52.113 | 52.884 | 52.155 | 47.85 | 44.563 | 43.805 | 42.033 | 39.562 | 36.486 | 31.152 | 32.859 | 29.055 | 27.212 | 28.552 | 28.733 | 31.556 | 33.352 | 33.301 | 29.145 | 25.299 | 23.926 | 22.368 | 20.3 | 20.114 | 21.411 | 21.483 | 19.273 | 18.43 | 30.482 | 35.492 | 19.213 | 24 | 22.2 | 30.6 | 37.8 | 37.6 | 36 | 23.8 | 20.8 | 14.8 | 14.7 | 19.6 | 18.7 | 14.5 | 11.6 | 11.9 | 11.5 | 11.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.858 | 0.854 | 0.85 | 0.838 | 0.835 | 0.832 | 0.829 | 0.824 | 0.822 | 0.819 | 0.818 | 0.817 | 0.817 | 0.815 | 0.812 | 0.809 | 0.807 | 0.804 | 0.801 | 0.796 | 0.793 | 0.791 | 0.789 | 0.785 | 0.788 | 0.787 | 0.785 | 0.781 | 0.778 | 0.776 | 0.771 | 0.766 | 0.763 | 0.763 | 0.764 | 0.765 | 0.765 | 0.766 | 0.766 | 0.764 | 0.764 | 0.763 | 0.763 | 0.382 | 0.38 | 0.38 | 0.38 | 0.379 | 0.379 | 0.379 | 0.379 | 0.377 | 0.377 | 0.375 | 0.373 | 0.372 | 126.685 | 128.022 | 122.769 | 0.368 | 122.757 | 0.363 | 0.357 | 0.358 | 0.362 | 0.363 | 0.36 | 0.362 | 0.362 | 0.362 | 0.354 | 0.353 | 0.352 | 0.354 | 0.356 | 0.356 | 0.355 | 0.358 | 0.359 | 0.361 | 0.358 | 0.358 | 0.355 | 0.352 | 0.346 | 0.344 | 0.344 | 0.343 | 0.342 | 0.341 | 0.335 | 0.328 | 0.327 | 0.327 | 0.326 | 0.326 | 0.293 | 0.293 | 0.291 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -28.606 | -14.216 | -20.829 | -8.705 | -151.37 | -144.091 | -97.287 | -76.513 | -111.126 | -15.14 | 273.615 | 276.449 | 316.15 | 375.069 | 340.223 | 339.879 | 338.3 | 359.989 | 383.142 | 410.919 | 412.389 | 445.108 | 479.779 | 510.863 | 496.815 | 506.769 | 517.893 | 221.926 | 227.953 | 232.1 | 223.021 | 198.315 | 188.376 | 188.249 | 186.893 | 180.183 | 161.522 | 157.495 | 156.692 | 153.058 | 135.246 | 135.658 | 136.446 | 127.826 | 113.41 | 105.84 | 102.276 | 94.349 | 75.078 | 76.547 | 79.951 | 77.029 | 80.016 | 76.188 | 75.042 | 71.431 | 77.242 | 74.912 | 84.516 | 81.776 | 78.369 | 71.653 | 61.502 | 53.935 | 52.185 | 50.929 | 49.176 | 47.321 | 46.989 | 44.577 | 45.018 | 46.549 | 44.187 | 44.024 | 44.661 | 46.007 | 43.088 | 41.718 | 41.362 | 41.289 | 38.34 | 37.599 | 35.477 | 33.735 | 30.218 | 26.776 | 22.858 | 16.054 | 13.625 | 8.798 | 4.195 | 0.757 | -4.147 | -8.031 | -10.683 | -11.777 | -6.243 | -5.997 | 7.701 | 9.1 | 8.2 | 5.8 | 1.8 | 10 | 22 | 29 | 25.1 | 23.1 | 20.7 | 26 | 23.8 | 22 | 18.1 | 15.9 | 15 | 14.5 |
Accumulated Other Comprehensive Income/Loss
| -13.402 | -24.266 | -22.052 | -17.879 | -25.088 | -21.361 | -21.527 | -23.07 | -28.924 | -22.151 | -9.536 | -6.988 | -5.433 | -1.086 | -2.668 | -2.948 | -11.667 | -11.614 | -13.642 | -13.228 | -13.909 | -11.492 | -11.321 | -13.322 | -11.88 | -9.784 | -2.517 | -3.726 | -3.758 | -4.329 | -6.187 | -7.095 | -4.739 | -4.396 | -3.228 | -3.507 | -2.707 | -1.941 | -3.617 | -0.612 | 1.801 | 4.937 | 4.049 | 3.633 | 2.996 | 0.543 | 1.142 | 3.175 | 2.977 | 1.629 | 2.995 | 1.592 | 2.322 | 3.05 | 2.532 | 1.26 | 1.473 | 0 | 0.815 | 1.686 | 0 | 1.816 | 1.206 | 0.895 | 0.79 | 1.819 | 2.124 | 1.91 | 2.094 | 1.516 | 1.394 | 1.229 | 0.897 | 0.511 | 0.473 | 0.47 | 0.692 | 0.955 | 0.934 | 1.398 | 1.312 | 1.191 | 1.556 | 1.694 | 1.423 | 1.272 | 1.11 | 1.042 | 3.833 | 3.569 | 2.916 | 2.555 | 2.525 | 2.521 | 2.536 | 2.628 | 2.614 | 2.668 | 2.722 | 2.7 | 2.7 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 514.173 | 473.03 | 432.217 | 379.584 | 343.259 | 310.016 | 272.481 | 229.602 | 204.189 | 170.251 | 141.771 | 145.81 | 148.098 | 147.67 | 140.558 | 204.432 | 201.882 | 207.103 | 196.31 | 140.523 | 129.559 | 122.88 | 119.182 | 123.205 | 135.132 | 141.4 | 145.962 | 152.097 | 146.728 | 140.088 | 142.472 | 143.903 | 143.02 | 140.178 | 138.075 | 145.418 | 145.466 | 147.257 | 143.976 | 141.495 | 140.464 | 139.198 | 137.583 | 139.565 | 138.271 | 137.589 | 137.591 | 138.576 | 134.614 | 133.057 | 131.564 | 129.701 | 129.05 | 127.056 | 124.024 | 122.607 | 0 | 0 | 0 | 121.389 | 0 | 118.678 | 113.988 | 117.926 | 122.765 | 125.18 | 122.815 | 123.401 | 124.201 | 125.074 | 118.824 | 118.027 | 116.572 | 117.849 | 119.313 | 118.968 | 118.22 | 120.334 | 121.323 | 122.152 | 121.054 | 120.791 | 119.412 | 117.391 | 114.424 | 113.507 | 113.84 | 113.488 | 108.665 | 108.407 | 105.226 | 101.318 | 101.178 | 101.099 | 100.939 | 100.886 | 90.123 | 90.063 | 89.849 | 88.9 | 88.7 | 88.1 | 90.5 | 87.7 | 90 | 89.9 | 89.7 | 89.6 | 85.6 | 82.7 | 82.4 | 30.4 | 30 | 0.2 | 0.1 | 0.2 |
Total Shareholders Equity
| 473.023 | 435.402 | 390.186 | 353.838 | 167.636 | 145.396 | 154.496 | 130.843 | 64.961 | 133.779 | 406.668 | 416.088 | 459.632 | 522.468 | 478.925 | 542.172 | 529.322 | 556.282 | 566.611 | 539.01 | 528.832 | 557.287 | 588.429 | 621.531 | 620.855 | 639.172 | 662.123 | 371.078 | 371.701 | 368.635 | 360.077 | 335.889 | 327.42 | 324.794 | 322.504 | 322.859 | 305.046 | 303.577 | 297.817 | 294.705 | 278.275 | 280.556 | 278.841 | 271.788 | 255.057 | 244.352 | 241.389 | 236.479 | 213.048 | 211.612 | 214.889 | 208.756 | 211.765 | 206.669 | 201.971 | 195.67 | 205.4 | 202.934 | 208.1 | 205.219 | 201.126 | 192.51 | 177.053 | 173.114 | 176.102 | 178.291 | 174.475 | 172.944 | 173.646 | 171.529 | 165.59 | 166.158 | 162.008 | 162.738 | 164.803 | 165.801 | 162.355 | 163.365 | 163.978 | 165.2 | 161.064 | 159.939 | 156.8 | 153.172 | 146.411 | 141.899 | 138.152 | 130.927 | 126.465 | 121.115 | 112.672 | 104.958 | 99.883 | 95.916 | 93.118 | 92.063 | 86.787 | 87.027 | 100.563 | 101 | 99.9 | 96.9 | 92.3 | 100.5 | 112 | 118.9 | 114.8 | 112.7 | 106.3 | 108.7 | 106.2 | 52.4 | 48.1 | 16.1 | 15.1 | 14.7 |
Total Equity
| 473.023 | 435.402 | 390.186 | 353.838 | 167.636 | 145.396 | 154.496 | 130.843 | 64.961 | 133.779 | 406.668 | 416.088 | 459.632 | 522.468 | 478.925 | 542.172 | 529.322 | 556.282 | 566.611 | 539.01 | 528.832 | 557.287 | 588.429 | 621.531 | 620.855 | 639.172 | 662.123 | 371.078 | 371.701 | 368.635 | 360.077 | 335.889 | 327.42 | 324.794 | 322.504 | 322.859 | 305.046 | 303.577 | 297.817 | 294.705 | 278.275 | 280.556 | 278.841 | 271.788 | 255.057 | 244.352 | 241.389 | 236.479 | 213.048 | 211.612 | 214.889 | 208.756 | 211.765 | 206.669 | 201.971 | 195.67 | 205.4 | 202.934 | 208.1 | 205.219 | 201.126 | 192.51 | 177.053 | 173.114 | 176.102 | 178.291 | 174.475 | 172.944 | 173.646 | 171.529 | 165.59 | 166.158 | 162.008 | 162.738 | 164.803 | 165.801 | 162.355 | 163.365 | 163.978 | 165.2 | 161.064 | 159.939 | 156.8 | 153.172 | 146.411 | 141.899 | 138.152 | 130.927 | 126.465 | 121.115 | 112.672 | 104.958 | 99.883 | 95.916 | 93.118 | 92.063 | 86.787 | 87.027 | 100.563 | 101 | 99.9 | 96.9 | 92.3 | 100.5 | 112 | 118.9 | 114.8 | 112.7 | 106.3 | 108.7 | 106.2 | 52.4 | 48.1 | 16.1 | 15.1 | 14.7 |
Total Liabilities & Shareholders Equity
| 1,579.232 | 1,536.532 | 1,511.728 | 1,510.736 | 1,222.529 | 1,192.438 | 1,281.841 | 1,357.672 | 1,166.458 | 1,258.382 | 1,538.48 | 1,593.531 | 1,555.397 | 1,602.57 | 1,528.503 | 1,604.262 | 1,487.327 | 1,496.285 | 1,474.393 | 984.812 | 917.024 | 940.617 | 956.559 | 982.553 | 962.643 | 973.04 | 1,005.955 | 721.606 | 665.07 | 662.972 | 669.639 | 654.656 | 596.995 | 603.355 | 606.182 | 627.758 | 583.94 | 590.367 | 600.803 | 587.801 | 549.164 | 545.587 | 535.711 | 533.662 | 450.996 | 446.019 | 428.563 | 439.492 | 377.4 | 378.556 | 370.643 | 381.711 | 350.06 | 364.197 | 354.344 | 337.481 | 321.107 | 318.595 | 283.455 | 279.585 | 266.188 | 260.112 | 255.035 | 245.85 | 240.751 | 247.681 | 246.42 | 243.307 | 225.759 | 224.413 | 217.745 | 214.008 | 206.571 | 206.543 | 206.836 | 205.363 | 198.841 | 194.517 | 196.837 | 194.255 | 188.276 | 188.491 | 185.533 | 184.728 | 179.763 | 175.2 | 167.297 | 156.226 | 150.391 | 143.483 | 132.972 | 125.072 | 121.294 | 117.399 | 112.391 | 110.493 | 117.269 | 122.519 | 119.776 | 125 | 122.1 | 127.5 | 130.1 | 138.1 | 148 | 142.7 | 135.6 | 127.5 | 121 | 128.3 | 124.9 | 66.9 | 59.7 | 28 | 26.6 | 25.9 |