P&F Industries, Inc.
NASDAQ:PFIN
12.995 (USD) • At close December 20, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 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
| 0.338 | 0.657 | 0.561 | 0.667 | 0.41 | 0.431 | 0.642 | 0.539 | 0.789 | 1.017 | 1.047 | 0.904 | 0.908 | 0.368 | 0.531 | 0.38 | 0.809 | 1.672 | 0.898 | 0.999 | 1.729 | 1.488 | 1.704 | 1.241 | 1.205 | 1.269 | 1.413 | 3.699 | 0.941 | 0.907 | 0.884 | 0.927 | 1.682 | 0.865 | 0.659 | 1.011 | 0.504 | 10.909 | 0.583 | 0.413 | 0.475 | 0.905 | 0.582 | 0.695 | 0.312 | 0.094 | 0.578 | 0.443 | 0.5 | 0.629 | 0.901 | 0.874 | 0.43 | 0.82 | 0.007 | 0.599 | 0.66 | 0.527 | 0.722 | 1.043 | 0.95 | 0.593 | 1.089 | 1.334 | 1.019 | 1.174 | 0.803 | 1.34 | 1.373 | 1.502 | 0.922 | 1.772 | 1.162 | 2.433 | 0.122 | 1.19 | 2.429 | 3.28 | 0.929 | 0.213 | 1.164 | 0.507 | 2.82 | 1.024 | 0.873 | 0.497 | 0.044 | 0.508 | 0.065 | 0.407 | 0.004 | 0.388 | 0.768 | 0.205 | 0.252 | 1.3 | 0.6 | 0.4 | 1.6 | 2.3 | 1.3 | 1.6 | 1.1 | 2.1 | 0.9 | 0.8 | 1.6 | 4.6 | 1.1 | 0.8 | 1.3 | 1.2 | 1 | 0.7 | 0.6 | 1.1 | 3.2 | 1.9 | 1.1 | 1.8 | 1.4 | 2.4 | 2.2 | 2.5 | 3.8 | 2.7 | 2.1 | 3.2 | 1.8 | 3.7 | 0.9 | 0.9 | 3 | 1.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.338 | 0.657 | 0.561 | 0.667 | 0.41 | 0.431 | 0.642 | 0.539 | 0.789 | 1.017 | 1.047 | 0.904 | 0.908 | 0.368 | 0.531 | 0.38 | 0.809 | 1.672 | 0.898 | 0.999 | 1.729 | 1.488 | 1.704 | 1.241 | 1.205 | 1.269 | 1.413 | 3.699 | 0.941 | 0.907 | 0.884 | 0.927 | 1.682 | 0.865 | 0.659 | 1.011 | 0.504 | 10.909 | 0.583 | 0.413 | 0.475 | 0.905 | 0.582 | 0.695 | 0.312 | 0.094 | 0.578 | 0.443 | 0.5 | 0.629 | 0.901 | 0.874 | 0.43 | 0.82 | 0.007 | 0.599 | 0.66 | 0.527 | 0.722 | 1.043 | 0.95 | 0.593 | 1.089 | 1.334 | 1.019 | 1.174 | 0.803 | 1.34 | 1.373 | 1.502 | 0.922 | 1.772 | 1.162 | 2.433 | 0.122 | 1.19 | 2.429 | 3.28 | 0.929 | 0.213 | 1.164 | 0.507 | 2.82 | 1.024 | 0.873 | 0.497 | 0.044 | 0.508 | 0.065 | 0.407 | 0.004 | 0.388 | 0.768 | 0.205 | 0.252 | 1.3 | 0.6 | 0.4 | 1.6 | 2.3 | 1.3 | 1.6 | 1.1 | 2.1 | 0.9 | 0.8 | 1.6 | 4.6 | 1.1 | 0.8 | 1.3 | 1.2 | 1 | 0.7 | 0.6 | 1.1 | 3.2 | 1.9 | 1.1 | 1.8 | 1.4 | 2.4 | 2.2 | 2.5 | 3.8 | 2.7 | 2.1 | 3.2 | 1.8 | 3.7 | 0.9 | 0.9 | 3 | 1.5 |
Net Receivables
| 8.734 | 9.885 | 9.139 | 7.37 | 9.458 | 10.418 | 9.043 | 7.55 | 8.448 | 8.164 | 9.538 | 7.468 | 8.547 | 7.419 | 8.554 | 9.313 | 9.596 | 9.583 | 8.996 | 9.574 | 11.701 | 10.188 | 10.667 | 10.047 | 10.994 | 9.781 | 8.628 | 7.906 | 10.581 | 10.406 | 9.181 | 9.722 | 11.061 | 12.504 | 11.891 | 9.547 | 14.645 | 9.995 | 9.889 | 8.739 | 12.055 | 11.928 | 13.35 | 6.675 | 11.039 | 7.877 | 7.808 | 6.327 | 8.819 | 7.159 | 7.957 | 6.986 | 9.098 | 7.737 | 10.726 | 13.096 | 12.344 | 12.976 | 9.86 | 8.906 | 12.617 | 14.726 | 15.241 | 13.502 | 19.616 | 17.382 | 17.993 | 15.198 | 19.547 | 15.216 | 14.991 | 15.295 | 20.766 | 16.401 | 15.023 | 16.999 | 19.637 | 15.298 | 12.095 | 11.922 | 14.598 | 11.72 | 10.654 | 10.864 | 12.846 | 10.605 | 11.656 | 9.73 | 9.853 | 9.057 | 10.374 | 10.469 | 14.223 | 10.636 | 12.184 | 12.1 | 14.2 | 9.4 | 11.5 | 8.5 | 10.8 | 6.7 | 8.2 | 7.9 | 9.9 | 6.2 | 5.4 | 6.1 | 8.1 | 6.4 | 6.1 | 9.2 | 6.4 | 7 | 6.1 | 8.3 | 5.8 | 6.2 | 12.2 | 9.6 | 9.9 | 11.2 | 11.4 | 15 | 14.4 | 14.4 | 12.6 | 11.2 | 13.2 | 14.5 | 13.9 | 15.3 | 11.7 | 9.4 |
Inventory
| 20.517 | 21.096 | 23.654 | 24.491 | 24.731 | 24.61 | 27.548 | 24.021 | 21.623 | 19.269 | 18.631 | 18.362 | 19.465 | 21.597 | 22.285 | 22.882 | 23.223 | 21.746 | 20.607 | 20.496 | 20.24 | 20.97 | 18.739 | 19.657 | 20.09 | 20.124 | 20.243 | 19.901 | 20.322 | 20.207 | 19.979 | 23.994 | 24.252 | 24.91 | 26.316 | 24.335 | 24.307 | 20.957 | 22.689 | 22.974 | 23.146 | 23.292 | 23.473 | 24.073 | 18.752 | 17.991 | 17.896 | 18.588 | 17.741 | 17.458 | 17.73 | 18.43 | 18.706 | 17.931 | 18.802 | 27.665 | 30.947 | 33.479 | 29.206 | 31.286 | 32.348 | 31.41 | 30.157 | 31.736 | 35.072 | 34.125 | 34.521 | 26.693 | 27.346 | 25.826 | 26.254 | 26.174 | 29.951 | 30.257 | 28.934 | 26.073 | 28.673 | 24.773 | 17.91 | 18.755 | 21.263 | 21.299 | 21.956 | 19.58 | 22.981 | 20.284 | 16.298 | 17.223 | 20.805 | 22.249 | 24.047 | 23.419 | 26.105 | 26.127 | 23.895 | 20.6 | 26.5 | 21.8 | 19.2 | 17 | 19.8 | 17 | 14.5 | 13.4 | 16.6 | 14.3 | 13.1 | 11.1 | 13.1 | 14.9 | 15.1 | 14.9 | 14.8 | 12.7 | 13.4 | 12.9 | 15.3 | 12.3 | 13.7 | 13.3 | 12.7 | 11.6 | 12.1 | 12.9 | 13.8 | 13.4 | 14.5 | 14.3 | 13.4 | 12 | 13.3 | 10.4 | 6.3 | 3.8 |
Other Current Assets
| 0.908 | 1.018 | 1.112 | 2.753 | 2.6 | 2.946 | 4.558 | 4.566 | 2.608 | 2.527 | 2.471 | 2.806 | 1.836 | 2.226 | 2.021 | 1.497 | 1.468 | 1.369 | 1.367 | 1.137 | 1.286 | 1.489 | 1.427 | 1.224 | 0.925 | 2.88 | 3.197 | 3.03 | 2.974 | 1.212 | 1.488 | 1.124 | 1.452 | 1.79 | 1.989 | 1.511 | 2.163 | 0.755 | 0.878 | 0.829 | 0.839 | 0.838 | 0.846 | 0.524 | 1.905 | 1.176 | 1.123 | 0.989 | 1.004 | 0.839 | 0.023 | 0.023 | 0.128 | 0.188 | 8.707 | 1.738 | 3.387 | 3.319 | 3.092 | 0.033 | 0.042 | 0.042 | 0.065 | 0.056 | 0.032 | 0.034 | 0.849 | 0.877 | 0.891 | 0.88 | 0.682 | 0.7 | 2.795 | 2.647 | 2.853 | 2.453 | 3.251 | 2.689 | 2.235 | 2.245 | 1.894 | 2.085 | 1.758 | 1.775 | 0.001 | 1.502 | 1.342 | 1.304 | 1.402 | 1.601 | 1.324 | 1.291 | 1.439 | 1.28 | 1.06 | 1.1 | 1.3 | 1.1 | 1.3 | 1.1 | 0.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 | 0.4 | 0.5 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.2 | 1.4 | 2 | 5.7 | 0.9 | 0.9 | 0.7 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 0.6 | 0.8 | 0.6 | 0.7 | 1 | 0.6 | 0.6 |
Total Current Assets
| 30.497 | 32.656 | 34.466 | 35.281 | 37.199 | 38.405 | 41.791 | 36.676 | 33.468 | 30.977 | 31.687 | 29.54 | 30.756 | 31.61 | 33.391 | 34.072 | 35.096 | 34.37 | 31.868 | 32.206 | 34.956 | 34.135 | 32.537 | 32.169 | 33.214 | 34.054 | 33.481 | 34.536 | 36.598 | 32.732 | 31.532 | 36.898 | 39.596 | 41.218 | 42.004 | 37.553 | 42.787 | 43.784 | 35.207 | 34.123 | 37.654 | 38.102 | 39.39 | 33.129 | 32.008 | 27.138 | 27.405 | 26.347 | 28.064 | 26.085 | 27.468 | 26.963 | 29.548 | 27.555 | 39.145 | 43.098 | 47.338 | 50.301 | 42.879 | 43.737 | 48.681 | 49.265 | 49.411 | 49.197 | 57.755 | 54.779 | 56.726 | 46.457 | 52.164 | 46.037 | 45.975 | 46.547 | 54.674 | 51.738 | 46.932 | 46.716 | 53.991 | 46.04 | 33.17 | 33.135 | 38.918 | 35.611 | 37.188 | 33.244 | 38.359 | 32.887 | 29.34 | 28.764 | 32.125 | 33.314 | 35.749 | 35.566 | 42.535 | 38.248 | 37.391 | 35.1 | 42.6 | 32.7 | 33.6 | 28.9 | 32.8 | 25.9 | 24.4 | 24 | 27.9 | 21.6 | 20.5 | 22.3 | 23 | 22.8 | 23.3 | 26.1 | 23 | 21.3 | 21.3 | 23.7 | 26.3 | 26.1 | 27.9 | 25.6 | 24.7 | 26.1 | 26.5 | 31.1 | 32.8 | 31.3 | 30.1 | 29.3 | 29.2 | 30.8 | 28.8 | 27.6 | 21.6 | 15.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 14.524 | 15.111 | 15.067 | 14.884 | 12.035 | 12.659 | 12.589 | 11.049 | 11.31 | 11.555 | 12.127 | 12.676 | 13.162 | 13.775 | 14.007 | 13.968 | 11.099 | 8.973 | 9.854 | 9.775 | 9.625 | 9.452 | 9.133 | 8.907 | 8.807 | 9.044 | 7.001 | 7.089 | 7.312 | 9.399 | 9.301 | 10.24 | 10.417 | 10.097 | 10.335 | 10.592 | 10.74 | 9.935 | 10.037 | 10.229 | 10.354 | 10.616 | 10.851 | 11.102 | 11.256 | 10.715 | 10.956 | 10.766 | 11.136 | 11.416 | 11.555 | 11.771 | 12.079 | 12.437 | 12.797 | 15.605 | 16.089 | 16.136 | 13.666 | 13.522 | 13.875 | 14.295 | 14.478 | 14.716 | 14.987 | 15.327 | 14.992 | 7.729 | 7.688 | 7.567 | 7.386 | 6.862 | 9.018 | 9.188 | 9.387 | 9.635 | 12.942 | 13.12 | 12.514 | 12.741 | 12.98 | 13.266 | 13.359 | 13.499 | 13.692 | 13.773 | 10.225 | 10.301 | 10.453 | 10.574 | 10.723 | 10.789 | 10.91 | 10.894 | 10.864 | 11 | 11.3 | 11.2 | 11 | 10.6 | 10.2 | 5.9 | 5.8 | 5.7 | 5.5 | 5.6 | 5.6 | 5.8 | 5.8 | 5.9 | 6 | 6.1 | 6.1 | 6.2 | 6.3 | 5.9 | 6 | 6.3 | 7 | 7.1 | 7 | 7.1 | 7.2 | 7.1 | 6.4 | 6.6 | 6.6 | 6.7 | 6.8 | 6.9 | 6.4 | 4.6 | 3.2 | 3 |
Goodwill
| 4.823 | 4.829 | 4.825 | 4.822 | 4.808 | 4.822 | 5.275 | 4.447 | 4.446 | 4.452 | 4.451 | 4.449 | 4.438 | 4.431 | 4.715 | 4.726 | 4.43 | 4.436 | 4.44 | 4.436 | 4.44 | 4.443 | 4.454 | 4.447 | 4.445 | 4.425 | 3.899 | 3.897 | 4.786 | 4.792 | 10.148 | 12.027 | 12.032 | 12.04 | 12.027 | 11.98 | 11.896 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 8.972 | 8.972 | 4.183 | 4.183 | 4.594 | 4.594 | 4.594 | 4.594 | 25.186 | 25.182 | 25.001 | 24.921 | 24.764 | 24.764 | 24.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,561.703 | 0 | 9.55 | 0 | 0 | 0 | 8.425 | 0 | 7,301.611 | 0 | 0 | 7.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.809 | 4.991 | 5.158 | 5.326 | 5.48 | 5.673 | 5.427 | 5.592 | 5.749 | 5.914 | 6.07 | 6.226 | 6.367 | 6.512 | 8.032 | 8.259 | 7.269 | 7.455 | 7.64 | 7.8 | 7.984 | 8.163 | 8.376 | 8.533 | 8.709 | 8.674 | 6.407 | 6.606 | 7.239 | 7.476 | 10.768 | 11.11 | 11.451 | 11.804 | 12.081 | 12.437 | 12.834 | 1.386 | 1.444 | 1.502 | 1.56 | 1.618 | 1.676 | 1.752 | 1.852 | 1.951 | 2.05 | 1.95 | 2.037 | 2.125 | 2.213 | 2.3 | 2.388 | 2.476 | 2.563 | 3.866 | 5.704 | 5.813 | 3.031 | 3.121 | 10.416 | 10.645 | 10.874 | 11.104 | 13.573 | 13.848 | 14.191 | 10.897 | 11.197 | 11.496 | 11.796 | 32.616 | 32.787 | 32.478 | 32.497 | 33.52 | 34.017 | 33.706 | 12.232 | 12.335 | 11.589 | 2.039 | 11.486 | 11.544 | 8.475 | 0 | 7.7 | 7.302 | 7.383 | 7.464 | 0 | 7.626 | 7.707 | 7.788 | 7.869 | 8 | 8 | 8.1 | 8.2 | 8.3 | 8.3 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 2.9 | 3 | 3 | 3 | 3 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 2.8 | 2.3 | 2.3 | 2.4 | 1.1 |
Goodwill and Intangible Assets
| 9.632 | 9.82 | 9.983 | 10.148 | 10.288 | 10.495 | 10.702 | 10.039 | 10.195 | 10.366 | 10.521 | 10.675 | 10.805 | 10.943 | 12.747 | 12.985 | 11.699 | 11.891 | 12.08 | 12.236 | 12.424 | 12.606 | 12.83 | 12.98 | 13.154 | 13.099 | 10.306 | 10.503 | 12.025 | 12.268 | 20.916 | 23.137 | 23.483 | 23.844 | 24.108 | 24.417 | 24.73 | 6.536 | 6.594 | 6.652 | 6.71 | 6.768 | 6.826 | 6.902 | 7.002 | 7.101 | 7.2 | 7.1 | 7.187 | 7.275 | 7.363 | 7.45 | 7.538 | 7.626 | 7.713 | 9.016 | 14.676 | 14.785 | 7.214 | 7.304 | 15.01 | 15.239 | 15.468 | 15.698 | 38.76 | 39.031 | 39.192 | 35.819 | 35.961 | 36.26 | 36.516 | 32.616 | 32.787 | 32.478 | 32.497 | 33.52 | 34.017 | 33.706 | 12.232 | 12.335 | 11.589 | 11.589 | 11.486 | 11.544 | 8.475 | 8.425 | 7.7 | 7.302 | 7.383 | 7.464 | 7.545 | 7.626 | 7.707 | 7.788 | 7.869 | 8 | 8 | 8.1 | 8.2 | 8.3 | 8.3 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 2.9 | 3 | 3 | 3 | 3 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 2.8 | 2.3 | 2.3 | 2.4 | 1.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,134 | -1,134 | -1,134 | 0 | -0.978 | -0.978 | -0.96 | 0 | -1.242 | -241 | -289 | -337 | -309 | -358 | -406 | -789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.639 | 0.431 | 0.472 | 0.629 | 0.487 | 0.374 | 0.446 | 0.349 | 0.496 | 0.386 | 0.298 | 0.226 | 0.989 | 0.878 | 0.269 | 0.216 | 0.3 | 0.265 | 0.651 | 0.628 | 0.583 | 0.775 | 0.847 | 0.872 | 1.643 | 1.812 | 1.863 | 1.793 | 1.006 | 0.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0.479 | 0.982 | 1.363 | 1.594 | 2.113 | 2.427 | 2.913 | 3.211 | 3.218 | 1.595 | 1.595 | 1.595 | 1.874 | 1.874 | 1.874 | 1.874 | 1.437 | 1.437 | 1.437 | 1.437 | 4.773 | 4.773 | 5.424 | 5.424 | 2.898 | 3.111 | 3.259 | 3.445 | 1,134 | 1,134 | 1,134 | 0 | 0.978 | 0.978 | 0.96 | 0 | 1.242 | 241 | 289 | 337 | 309 | 358 | 406 | 789 | 1.377 | 1.377 | 1.377 | 1.377 | 1.513 | 1.513 | 0 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.161 | 0.075 | 0.078 | 0.062 | 0.065 | 0.069 | 0.073 | 0.077 | 0.08 | 0.107 | 0.178 | 0.25 | 0.321 | 0.36 | 0.431 | 0.502 | 0.534 | 2.922 | 1.212 | 0.741 | 0.755 | 0.078 | 0.089 | 0.11 | 0.12 | 0.124 | 0.103 | 0.13 | 0.136 | 1.824 | 1.85 | 0.303 | 0.355 | 0.408 | 0.46 | 0.514 | 0.588 | 0.571 | 0.611 | 0.643 | 0.694 | 0.745 | 0.797 | 0.813 | 0.624 | 0.691 | 0.715 | 0.778 | 0.618 | 0.695 | 0.766 | 0.837 | 0.249 | 0.249 | 3.895 | 0.262 | 0.689 | 1.058 | 0.631 | 0.485 | 0.456 | 0.18 | 0.255 | 0.214 | 0.21 | 0.219 | 0.478 | 0.312 | 0.507 | 0.447 | 0.487 | 0.808 | 1.009 | 0.714 | 0.657 | 0.667 | 1.154 | 1.009 | 0.136 | 0.121 | 0.126 | 0.131 | 0.128 | 0.119 | 2.531 | 2.667 | 0.099 | 0.103 | 0.152 | 0.18 | 0.183 | 0.171 | 0.167 | 0.17 | 0.173 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.1 | 0 | 0.5 | 0.8 | 0.8 |
Total Non-Current Assets
| 24.956 | 25.437 | 25.6 | 25.723 | 22.875 | 23.597 | 23.81 | 21.514 | 22.081 | 22.414 | 23.124 | 23.827 | 25.277 | 25.956 | 27.454 | 27.671 | 23.632 | 24.051 | 23.797 | 23.38 | 23.387 | 22.911 | 22.899 | 22.869 | 23.724 | 24.079 | 19.273 | 19.515 | 20.479 | 24.198 | 32.067 | 33.68 | 34.255 | 34.349 | 34.903 | 35.523 | 36.537 | 18.024 | 18.605 | 19.118 | 19.871 | 20.556 | 21.387 | 22.028 | 22.1 | 20.102 | 20.466 | 20.239 | 20.815 | 21.26 | 21.558 | 21.932 | 21.303 | 21.749 | 25.842 | 26.32 | 36.227 | 36.752 | 26.935 | 26.736 | 32.239 | 32.825 | 33.461 | 34.073 | 53.957 | 54.577 | 54.663 | 43.86 | 44.156 | 44.274 | 44.388 | 40.286 | 42.814 | 42.38 | 42.541 | 43.822 | 48.113 | 47.835 | 24.882 | 25.197 | 26.072 | 26.362 | 26.35 | 26.539 | 26.211 | 26.378 | 18.024 | 17.705 | 17.988 | 18.218 | 18.451 | 18.586 | 18.784 | 18.853 | 18.907 | 19.1 | 19.6 | 19.6 | 19.4 | 19.2 | 18.8 | 8.9 | 8.7 | 8.6 | 8.4 | 8.8 | 8.8 | 9 | 8.9 | 9 | 9.1 | 9.3 | 9.3 | 9.4 | 9.6 | 9.3 | 9.3 | 9.8 | 10.6 | 10.7 | 10.7 | 10.9 | 11.1 | 11.1 | 10.6 | 10.7 | 10.8 | 10.9 | 11 | 9.8 | 8.7 | 7.4 | 6.4 | 4.9 |
Total Assets
| 55.453 | 58.093 | 60.066 | 61.004 | 60.074 | 62.002 | 65.601 | 58.19 | 55.549 | 53.391 | 54.811 | 53.367 | 56.033 | 57.566 | 60.845 | 61.743 | 58.728 | 58.421 | 55.665 | 55.586 | 58.343 | 57.046 | 55.436 | 55.038 | 56.938 | 58.133 | 52.754 | 54.051 | 57.077 | 56.93 | 63.599 | 70.578 | 73.851 | 75.567 | 76.907 | 73.076 | 79.324 | 61.808 | 53.812 | 53.241 | 57.525 | 58.658 | 60.777 | 55.157 | 54.108 | 47.24 | 47.871 | 46.586 | 48.879 | 47.345 | 49.026 | 48.895 | 50.851 | 49.304 | 64.987 | 69.418 | 83.565 | 87.053 | 69.814 | 70.472 | 80.92 | 82.09 | 82.872 | 83.27 | 111.712 | 109.356 | 111.388 | 90.317 | 96.319 | 90.311 | 90.363 | 86.834 | 97.488 | 94.118 | 89.473 | 90.538 | 102.104 | 93.876 | 58.052 | 58.332 | 64.99 | 61.973 | 63.538 | 59.783 | 64.57 | 59.265 | 47.364 | 46.47 | 50.113 | 51.532 | 54.2 | 54.153 | 61.319 | 57.1 | 56.298 | 54.2 | 62.2 | 52.3 | 53 | 48.1 | 51.6 | 34.8 | 33.1 | 32.6 | 36.3 | 30.4 | 29.3 | 31.3 | 31.9 | 31.8 | 32.4 | 35.4 | 32.3 | 30.7 | 30.9 | 33 | 35.6 | 35.9 | 38.5 | 36.3 | 35.4 | 37 | 37.6 | 42.2 | 43.4 | 42 | 40.9 | 40.2 | 40.2 | 40.6 | 37.5 | 35 | 28 | 20.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.767 | 1.958 | 2.219 | 3.094 | 3.056 | 2.337 | 3.845 | 2.92 | 3.598 | 3.681 | 1.715 | 2.199 | 2.551 | 3.17 | 2.318 | 1.843 | 3.348 | 2.902 | 2.709 | 2.755 | 3.018 | 4.304 | 2.735 | 2.443 | 3.247 | 2.787 | 2.458 | 2.398 | 4.064 | 2.793 | 2.974 | 3.556 | 4.218 | 3.75 | 4.58 | 3.16 | 4.703 | 2.356 | 2.495 | 3.006 | 4.934 | 3.751 | 3.235 | 4.843 | 3.627 | 2.23 | 2.455 | 2.229 | 3.168 | 2.52 | 1.687 | 1.673 | 3.745 | 2.53 | 2.669 | 3.514 | 5.671 | 6.354 | 2.805 | 1.962 | 5.032 | 7.361 | 4.905 | 5.042 | 10.865 | 8.533 | 5.993 | 7.692 | 9.257 | 4.496 | 5.233 | 2.927 | 3.729 | 5.024 | 3.578 | 3.355 | 6.434 | 4.606 | 2.83 | 3.302 | 3.241 | 3.732 | 4.704 | 2.86 | 5.371 | 3.65 | 3.132 | 1.981 | 2.883 | 3.119 | 3.649 | 3.177 | 6.376 | 4.725 | 5.934 | 5.6 | 8.8 | 5.4 | 5.3 | 4.8 | 5.4 | 4.4 | 5.3 | 4 | 3.8 | 3.9 | 3.6 | 2.7 | 2.5 | 2.3 | 2.9 | 3.5 | 4.2 | 3.3 | 3.6 | 3 | 4.6 | 7.6 | 6.1 | 4.8 | 4.4 | 3.9 | 3.7 | 3.3 | 3.8 | 3.4 | 3.6 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 3.524 | 6.157 | 8.518 | 8.59 | 8.913 | 10.99 | 13.431 | 6.605 | 4.111 | 1.215 | 7.055 | 4.204 | 4.982 | 4.728 | 7.801 | 6.527 | 2.397 | 0.181 | 6.434 | 2.549 | 4.078 | 2.729 | 3.336 | 1.928 | 2.334 | 4.541 | 0.008 | 0.013 | 1.466 | 2.73 | 0.029 | 10.114 | 11.955 | 15.414 | 17.926 | 14.984 | 15.879 | 8.879 | 2.71 | 0.82 | 2.75 | 7.073 | 11.143 | 3.253 | 6.189 | 5.835 | 7.439 | 6.687 | 6.7 | 7.204 | 10.609 | 10.402 | 16.114 | 16.183 | 18.27 | 26.783 | 31.871 | 32.814 | 23.132 | 21.515 | 20.512 | 18.51 | 21.007 | 14.305 | 15.742 | 14.203 | 16.831 | 10.56 | 13.048 | 14.036 | 11.061 | 7.059 | 16.611 | 12.776 | 10.544 | 7.062 | 13.032 | 6.53 | 6.028 | 4.526 | 11.009 | 8.507 | 9.256 | 5.903 | 6.289 | 3.084 | 2.106 | 2.313 | 4.305 | 7.29 | 10.287 | 9.296 | 10.951 | 9.951 | 8.954 | 6.9 | 13.4 | 8.8 | 8.3 | 4 | 3.9 | 2.1 | 0.2 | 0.2 | 4.4 | 1.9 | 1.9 | 1.9 | 1.1 | 2.8 | 2.5 | 4.6 | 2.2 | 2 | 2 | 3.8 | 5 | 3 | 6.4 | 4.9 | 4.7 | 5.6 | 5.9 | 10.6 | 11.5 | 13.7 | 13.7 | 13.4 | 12.8 | 9.1 | 9.5 | 8.1 | 2.6 | 4.3 |
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 | 0 | 2.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.185 | 0.062 | 0.525 | 1,184.067 | 1,903.067 | 369.547 | 435.237 | 0.535 | 0.145 | 0.497 | 1,366.146 | 0.263 | 574.433 | 828.683 | 1,600.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.608 | 4.344 | 2.179 | 0 | 3.499 | 2.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.313 | 4.325 | 3.418 | 2.688 | 3.338 | 3.923 | 2.934 | 2.627 | 3.115 | 3.483 | 3.103 | 2.978 | 0 | 0 | 0 | 0 | 3.738 | 4.307 | 3.944 | 3.974 | 5.295 | 5.056 | 4.521 | 4.419 | 980 | 6.422 | 4.9 | 3.54 | 978 | 4.999 | 4.811 | 3.998 | 5.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.784 | 3.296 | 2.656 | 2.759 | 3.105 | 2.671 | 2.14 | 2.553 | 2.559 | 2.524 | 2.144 | 1.879 | 2.226 | 1.956 | 2.128 | 3.587 | 4.479 | 1.671 | 1.296 | 4.579 | 0.936 | 0.907 | 2.217 | 3.52 | 3.143 | 2.435 | 2.606 | 3.752 | 3.434 | 2.959 | 4.553 | 3.961 | 5.28 | 4.885 | 4.397 | 5.482 | 5.702 | 3.014 | 2.271 | 3.52 | 4.847 | 3.632 | 3.121 | 0.019 | 0.024 | 0.024 | 0.024 | 0.024 | 0.032 | 0.032 | 0.032 | 0.027 | 12.56 | 12.87 | 8.699 | 4.137 | 4.339 | 4.789 | 3.982 | 0.031 | 0.102 | 0.216 | 0.084 | 0.555 | 1.358 | 2.338 | 1.683 | -972.649 | 2.273 | 2.015 | 2.569 | -969.419 | 0.263 | 0.574 | 0.829 | 1.601 | 6.383 | 3.727 | 3.157 | 4.347 | 4.503 | 3.95 | 3.086 | 4.573 | 0.001 | 4.143 | 2.988 | 3.459 | 4.391 | 2.973 | 2.492 | 3.956 | 4.37 | 3.571 | 3.377 | 4.7 | 4.4 | 3.1 | 3.6 | 4.1 | 3.9 | 2.1 | 2.4 | 2.8 | 3.5 | 1.7 | 1.4 | 2.1 | 2.2 | 1.2 | 1.7 | 2.2 | 1.4 | 0.9 | 1 | 2 | 2.2 | 1.6 | 1.3 | 1.7 | 1.3 | 2.3 | 2.7 | 3.4 | 3.4 | 2.8 | 1.8 | 1.4 | 5.4 | 9.3 | 7.5 | 6.9 | 6.8 | 2.8 |
Total Current Liabilities
| 10.075 | 11.411 | 13.393 | 14.443 | 15.074 | 15.998 | 19.416 | 12.078 | 10.268 | 7.42 | 10.914 | 8.282 | 9.759 | 9.854 | 12.247 | 11.957 | 9.616 | 9.098 | 12.618 | 9.883 | 11.531 | 10.457 | 8.288 | 7.891 | 8.724 | 9.763 | 5.072 | 6.163 | 8.964 | 8.482 | 7.556 | 17.631 | 21.453 | 24.049 | 26.903 | 23.626 | 26.284 | 14.249 | 7.476 | 7.346 | 12.531 | 14.456 | 17.499 | 12.428 | 14.165 | 11.507 | 12.606 | 12.278 | 13.823 | 12.69 | 14.955 | 15.217 | 35.902 | 34.686 | 32.616 | 34.434 | 41.881 | 43.957 | 29.918 | 27.246 | 29.953 | 30.029 | 29.971 | 25.197 | 33.022 | 29.596 | 28.927 | 25.602 | 31 | 25.448 | 22.403 | 18.567 | 25.603 | 23.185 | 18.949 | 17.186 | 25.848 | 14.863 | 12.016 | 12.175 | 18.753 | 16.189 | 17.046 | 13.336 | 16.105 | 10.877 | 8.226 | 7.754 | 11.579 | 13.381 | 16.428 | 16.429 | 21.697 | 18.248 | 18.265 | 17.2 | 26.6 | 17.3 | 17.2 | 12.9 | 13.2 | 8.6 | 7.9 | 7 | 11.7 | 7.5 | 6.9 | 6.7 | 5.8 | 6.3 | 7.1 | 10.3 | 7.8 | 6.2 | 6.6 | 8.8 | 11.8 | 12.2 | 13.8 | 11.4 | 10.4 | 11.8 | 12.3 | 17.3 | 18.7 | 19.9 | 19.1 | 18.5 | 18.2 | 18.4 | 17 | 15 | 9.4 | 7.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3.991 | 4.317 | 4.426 | 4.535 | 2.399 | 2.855 | 2.915 | 2.176 | 2.261 | 2.158 | 2.517 | 3.42 | 3.771 | 4.439 | 2.896 | 3.07 | 1.576 | 0 | 0.353 | 0.453 | 0 | 0 | 0 | 0.094 | 0.092 | 0.091 | 0.089 | 0.088 | 0.087 | 0.089 | 0.098 | 6 | 6.122 | 6.246 | 6.376 | 6.493 | 8.475 | 6.673 | 6.788 | 6.903 | 7.018 | 7.133 | 7.248 | 7.363 | 4.994 | 4.7 | 5.064 | 4.861 | 5.711 | 6.591 | 6.872 | 6.973 | 1.172 | 1.688 | 3.385 | 9.05 | 4.548 | 5.351 | 6.24 | 9.029 | 11.409 | 12.788 | 14.167 | 19.744 | 21.333 | 23.246 | 29.275 | 12.06 | 13.075 | 14.08 | 18.557 | 19.573 | 25.355 | 26.97 | 28.029 | 31.848 | 36.376 | 40.705 | 8.385 | 8.724 | 9.24 | 9.577 | 11.163 | 11.592 | 14.437 | 15.226 | 3.518 | 3.549 | 3.748 | 3.799 | 3.836 | 3.863 | 6.724 | 6.924 | 7.121 | 7.3 | 7.7 | 8.3 | 9.9 | 10.2 | 14.6 | 3.7 | 3.7 | 5.2 | 5.2 | 5.2 | 5.2 | 5.3 | 7.2 | 7.2 | 7.3 | 7.4 | 7.5 | 7.6 | 7.7 | 7.8 | 7.9 | 8.2 | 8.4 | 8.5 | 8.7 | 8.9 | 9.1 | 8.6 | 7.7 | 5.2 | 5.3 | 5.3 | 5.5 | 5.5 | 4.8 | 4 | 3.4 | 3.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,481.753 | 0 | 1,134 | -0.978 | -0.978 | -0.96 | -16,491.922 | -1.242 | -241 | -289 | -337 | -309 | -358 | -406 | 0 | -351 | -399 | -448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.044 | 3.077 | 2.788 | 2.766 | 2.658 | 2.72 | 2.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.134 | 1.134 | 1.134 | 1.134 | 0.978 | 0.978 | 0.96 | 0.978 | 1.242 | 0.241 | 0.289 | 0.337 | 0.309 | 0.358 | 0.406 | 0.455 | 1.031 | 1.031 | 1.031 | 1.031 | 0.761 | 0.761 | 0.939 | 0.939 | 0.869 | 0.869 | 0.869 | 0.869 | 0.702 | 0.702 | 0.702 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Non-Current Liabilities
| 0.047 | 0.056 | 0.063 | 0.07 | 0.076 | 0.083 | 0.089 | 0.096 | 0.102 | 0.11 | 0.119 | 0.127 | 0.135 | 0.143 | 0.204 | 0.21 | 0.152 | 1.829 | 0.459 | -0.285 | 0.174 | 0.179 | 1.064 | 1.04 | 0.901 | 0.892 | 0.205 | 0.21 | 0.214 | 0.219 | 0.224 | 0.228 | 0.233 | 0.237 | 0.242 | 0.246 | 0.251 | 0.254 | 0.258 | 0.262 | 0.266 | 0.27 | 0.274 | 0.278 | 0.282 | 0.285 | 0.289 | 0.292 | 0.296 | 0.3 | 0.303 | 0.306 | 0.31 | 0.313 | 5.787 | 0.319 | 5.043 | 4.911 | 0.325 | 0.331 | 0.334 | 0.337 | 0.34 | 0.342 | 0.345 | 1,481.753 | 0.35 | -1,134 | 0.978 | 0.978 | 0.96 | 16,491.922 | 1.242 | 241 | 289 | 337 | 309 | 358 | 406 | 0 | 351 | 399 | 448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 4.4 | 4.4 | 4.4 | 4.5 | 4.5 | 0 |
Total Non-Current Liabilities
| 4.038 | 4.373 | 4.489 | 4.605 | 2.475 | 2.938 | 3.004 | 2.272 | 2.363 | 2.268 | 2.636 | 3.547 | 3.906 | 4.582 | 3.1 | 3.28 | 1.728 | 1.829 | 0.812 | 0.168 | 0.174 | 0.179 | 1.064 | 1.134 | 0.993 | 0.983 | 0.294 | 0.298 | 0.301 | 0.308 | 2.366 | 9.305 | 9.143 | 9.249 | 9.276 | 9.459 | 11.579 | 6.927 | 7.046 | 7.165 | 7.284 | 7.403 | 7.522 | 7.641 | 5.276 | 4.985 | 5.353 | 5.153 | 6.007 | 6.891 | 7.175 | 7.279 | 1.482 | 2.001 | 9.172 | 9.369 | 9.591 | 10.262 | 6.565 | 9.36 | 11.743 | 13.125 | 14.506 | 20.087 | 22.812 | 24.38 | 30.759 | 13.194 | 14.053 | 15.058 | 19.517 | 20.551 | 26.597 | 27.211 | 28.318 | 32.185 | 36.685 | 41.063 | 8.791 | 9.179 | 10.271 | 10.608 | 12.194 | 12.623 | 15.198 | 15.987 | 4.457 | 4.488 | 4.617 | 4.668 | 4.705 | 4.732 | 7.426 | 7.626 | 7.823 | 8 | 8.2 | 8.8 | 10.4 | 10.7 | 15.1 | 4.1 | 4.1 | 5.5 | 5.5 | 5.3 | 5.2 | 5.3 | 7.2 | 7.2 | 7.4 | 7.4 | 7.5 | 7.6 | 7.6 | 7.7 | 7.9 | 8.2 | 8.4 | 8.6 | 8.7 | 8.9 | 9.1 | 8.6 | 7.8 | 5.1 | 5.2 | 5.3 | 9.9 | 9.9 | 9.2 | 8.5 | 7.9 | 4.1 |
Total Liabilities
| 14.113 | 15.784 | 17.882 | 19.048 | 17.549 | 18.936 | 22.42 | 14.35 | 12.631 | 9.688 | 13.55 | 11.829 | 13.665 | 14.436 | 15.347 | 15.237 | 11.344 | 10.927 | 13.43 | 10.051 | 11.705 | 10.636 | 9.352 | 9.025 | 9.717 | 10.746 | 5.366 | 6.461 | 9.265 | 8.79 | 9.922 | 26.936 | 30.596 | 33.298 | 36.179 | 33.085 | 37.863 | 21.176 | 14.522 | 14.511 | 19.815 | 21.859 | 25.021 | 20.069 | 19.441 | 16.492 | 17.959 | 17.431 | 19.83 | 19.581 | 22.13 | 22.496 | 37.384 | 36.687 | 41.788 | 43.803 | 51.472 | 54.219 | 36.483 | 36.606 | 41.696 | 43.154 | 44.477 | 45.284 | 55.834 | 53.976 | 59.686 | 38.796 | 45.052 | 40.505 | 41.92 | 39.117 | 52.2 | 50.395 | 47.267 | 49.371 | 62.534 | 55.926 | 20.807 | 21.354 | 29.024 | 26.797 | 29.241 | 25.959 | 31.303 | 26.864 | 12.683 | 12.242 | 16.196 | 18.049 | 21.134 | 21.161 | 29.123 | 25.874 | 26.088 | 25.2 | 34.8 | 26.1 | 27.6 | 23.6 | 28.3 | 12.7 | 12 | 12.5 | 17.2 | 12.8 | 12.1 | 12 | 13 | 13.5 | 14.5 | 17.7 | 15.3 | 13.8 | 14.2 | 16.5 | 19.7 | 20.4 | 22.2 | 20 | 19.1 | 20.7 | 21.4 | 25.9 | 26.5 | 25 | 24.3 | 23.8 | 28.1 | 28.3 | 26.2 | 23.5 | 17.3 | 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 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 3 | 4.3 | 4.3 | 4.3 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4.467 | 4.467 | 4.467 | 4.467 | 4.467 | 4.467 | 4.453 | 4.453 | 4.453 | 4.453 | 4.453 | 4.428 | 4.423 | 4.423 | 4.417 | 4.416 | 4.416 | 4.416 | 4.41 | 4.41 | 4.394 | 4.394 | 4.229 | 4.203 | 4.203 | 4.203 | 4.181 | 4.181 | 4.181 | 4.181 | 4.176 | 4.17 | 4.17 | 4.168 | 4.146 | 4.139 | 4.138 | 4.134 | 4.04 | 4.038 | 4.038 | 4.038 | 4.019 | 4.013 | 4.008 | 3.958 | 3.958 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.956 | 3.89 | 3.86 | 3.85 | 3.85 | 3.85 | 3.85 | 3.814 | 3.813 | 3.807 | 3.789 | 3.777 | 3.746 | 3.74 | 3.74 | 3.735 | 3.73 | 3.713 | 3.69 | 3.69 | 3.69 | 3.678 | 3.678 | 3.678 | 3.678 | 3.678 | 3.678 | 3.678 | 3.653 | 3.648 | 3.644 | 3.5 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.625 | 34.505 | 34.428 | 34.251 | 35.01 | 35.407 | 35.428 | 36.046 | 35.139 | 35.872 | 33.449 | 33.756 | 34.714 | 35.571 | 37.952 | 38.867 | 39.912 | 39.933 | 34.404 | 34.588 | 34.822 | 34.466 | 34.34 | 34.455 | 35.481 | 35.657 | 35.821 | 36.061 | 36.179 | 36.458 | 41.842 | 31.495 | 31.094 | 30.044 | 28.732 | 27.951 | 27.721 | 26.905 | 26.333 | 25.871 | 24.952 | 24.142 | 23.267 | 22.646 | 22.304 | 18.737 | 17.941 | 17.235 | 17.187 | 15.959 | 15.142 | 14.68 | 1.764 | 0.932 | 11.548 | 13.999 | 20.512 | 21.288 | 21.853 | 22.459 | 27.888 | 27.614 | 27.119 | 26.757 | 44.699 | 44.236 | 40.976 | 40.85 | 40.614 | 39.17 | 37.843 | 36.969 | 34.372 | 32.847 | 31.362 | 30.399 | 28.906 | 27.301 | 26.597 | 26.36 | 25.374 | 24.556 | 23.543 | 22.997 | 22.424 | 21.647 | 23.927 | 23.373 | 22.896 | 22.408 | 21.991 | 21.56 | 20.782 | 19.822 | 18.813 | 17.7 | 16.1 | 14.9 | 14.2 | 13.2 | 12.2 | 11 | 10 | 9.2 | 8.5 | 7 | 6.6 | 6.2 | 5.7 | 5.1 | 4.8 | 4.5 | 3.9 | 3.7 | 3.5 | 3.3 | 2.8 | 2.4 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4 | 3.6 | 3.6 | 3.2 | 3 | 3.1 | 3.3 | 2.2 | 2 | 1 | -1.7 |
Accumulated Other Comprehensive Income/Loss
| -0.823 | -0.726 | -0.761 | -0.795 | -0.969 | -0.809 | -0.663 | -0.613 | -0.619 | -0.558 | -0.562 | -0.577 | -0.68 | -0.757 | -0.745 | -0.62 | -0.757 | -0.679 | -0.628 | -0.672 | -0.621 | -0.589 | -0.434 | -0.53 | -0.549 | -0.62 | -0.711 | -0.737 | -0.64 | -0.577 | -0.411 | -0.341 | -0.283 | -0.184 | -0.336 | -0.228 | -0.063 | -18.293 | -17.927 | -17.553 | -17.17 | -16.783 | -16.388 | -15.994 | -15.608 | -15.255 | -15.521 | -15.091 | -14.708 | -14.367 | -13.968 | -13.599 | -13.205 | -12.792 | -12.379 | -13.06 | -12.656 | -12.111 | -11.649 | -11.232 | -10.866 | -10.609 | -10.438 | -10.01 | -9.55 | -9.141 | -8.725 | -8.411 | -8.301 | -8.074 | -7.847 | -7.621 | -11.93 | -11.677 | -11.393 | -11.216 | -14.067 | -14.011 | -13.235 | -12.84 | -12.599 | -12.289 | -11.844 | -11.409 | -11.077 | -10.652 | -10.271 | -9.902 | -9.584 | -9.229 | -8.871 | -8.507 | -8.268 | -7.911 | -7.555 | -7.2 | -7 | -6.7 | -6.4 | -6.1 | -5.8 | -5.6 | -5.4 | -5.3 | -5.1 | -5.3 | -5.1 | -5 | -5.2 | -5.1 | -4.9 | -4.8 | -4.7 | -4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4.071 | 4.063 | 4.05 | 4.033 | 4.017 | 4.001 | 3.963 | 3.954 | 3.945 | 3.936 | 3.921 | 3.931 | 3.911 | 3.893 | 3.874 | 3.843 | 3.813 | 3.824 | 4.049 | 7.209 | 8.043 | 8.139 | 7.949 | 7.885 | 8.086 | 8.147 | 8.097 | 8.085 | 8.092 | 8.078 | 8.07 | 8.318 | 8.274 | 8.241 | 8.186 | 8.129 | 9.665 | 27.886 | 26.844 | 26.374 | 25.89 | 25.402 | 24.858 | 24.423 | 23.963 | 23.308 | 23.534 | 23.055 | 22.614 | 22.216 | 21.766 | 21.362 | 20.952 | 20.521 | 20.074 | 20.72 | 20.281 | 19.701 | 19.17 | 18.684 | 18.246 | 17.975 | 17.757 | 17.283 | 16.772 | 16.395 | 15.591 | 15.232 | 15.104 | 14.859 | 14.597 | 14.553 | 19.033 | 18.745 | 18.448 | 18.207 | 20.985 | 20.919 | 20.143 | 19.723 | 19.461 | 19.196 | 18.909 | 18.545 | 18.23 | 17.728 | 17.347 | 17.079 | 16.928 | 16.626 | 16.268 | 16.261 | 16.029 | 15.667 | 15.309 | 15 | 14.8 | 14.5 | 17.6 | 17.4 | 16.9 | 16.7 | 16.5 | 16.2 | 15.7 | 15.9 | 15.7 | 15.5 | 15.8 | 15.7 | 15.4 | 15.4 | 15.2 | 15.1 | 10.6 | 10.6 | 10.5 | 10.5 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 | 9.3 | 9 | 9.1 | 9.1 | 9.1 | 9 | 9 | 9.1 | 9.5 | 9.7 | 10.7 |
Total Shareholders Equity
| 41.34 | 42.309 | 42.184 | 41.956 | 42.525 | 43.066 | 43.181 | 43.84 | 42.918 | 43.703 | 41.261 | 41.538 | 42.368 | 43.13 | 45.498 | 46.506 | 47.384 | 47.494 | 42.235 | 45.535 | 46.638 | 46.41 | 46.084 | 46.013 | 47.221 | 47.387 | 47.388 | 47.59 | 47.812 | 48.14 | 53.677 | 43.642 | 43.255 | 42.269 | 40.728 | 39.991 | 41.461 | 40.632 | 39.29 | 38.73 | 37.71 | 36.799 | 35.756 | 35.088 | 34.667 | 30.748 | 29.912 | 29.155 | 29.049 | 27.764 | 26.896 | 26.399 | 13.467 | 12.617 | 23.199 | 25.615 | 32.093 | 32.834 | 33.331 | 33.867 | 39.224 | 38.936 | 38.395 | 37.986 | 55.878 | 55.38 | 51.702 | 51.521 | 51.267 | 49.805 | 48.443 | 47.716 | 45.288 | 43.723 | 42.206 | 41.168 | 39.57 | 37.949 | 37.245 | 36.978 | 35.966 | 35.176 | 34.298 | 33.823 | 33.267 | 32.401 | 34.681 | 34.228 | 33.918 | 33.483 | 33.066 | 32.992 | 32.196 | 31.227 | 30.21 | 29 | 27.4 | 26.2 | 25.4 | 24.5 | 23.3 | 22.1 | 21.1 | 20.1 | 19.1 | 17.6 | 17.2 | 19.3 | 18.9 | 18.3 | 17.9 | 17.7 | 17 | 16.9 | 16.7 | 16.5 | 15.9 | 15.5 | 16.3 | 16.3 | 16.3 | 16.3 | 16.2 | 16.3 | 16.9 | 17 | 16.6 | 16.4 | 12.1 | 12.3 | 11.3 | 11.5 | 10.7 | 9 |
Total Equity
| 41.34 | 42.309 | 42.184 | 41.956 | 42.525 | 43.066 | 43.181 | 43.84 | 42.918 | 43.703 | 41.261 | 41.538 | 42.368 | 43.13 | 45.498 | 46.506 | 47.384 | 47.494 | 42.235 | 45.535 | 46.638 | 46.41 | 46.084 | 46.013 | 47.221 | 47.387 | 47.388 | 47.59 | 47.812 | 48.14 | 53.677 | 43.642 | 43.255 | 42.269 | 40.728 | 39.991 | 41.461 | 40.632 | 39.29 | 38.73 | 37.71 | 36.799 | 35.756 | 35.088 | 34.667 | 30.748 | 29.912 | 29.155 | 29.049 | 27.764 | 26.896 | 26.399 | 13.467 | 12.617 | 23.199 | 25.615 | 32.093 | 32.834 | 33.331 | 33.867 | 39.224 | 38.936 | 38.395 | 37.986 | 55.878 | 55.38 | 51.702 | 51.521 | 51.267 | 49.805 | 48.443 | 47.716 | 45.288 | 43.723 | 42.206 | 41.168 | 39.57 | 37.949 | 37.245 | 36.978 | 35.966 | 35.176 | 34.298 | 33.823 | 33.267 | 32.401 | 34.681 | 34.228 | 33.918 | 33.483 | 33.066 | 32.992 | 32.196 | 31.227 | 30.21 | 29 | 27.4 | 26.2 | 25.4 | 24.5 | 23.3 | 22.1 | 21.1 | 20.1 | 19.1 | 17.6 | 17.2 | 19.3 | 18.9 | 18.3 | 17.9 | 17.7 | 17 | 16.9 | 16.7 | 16.5 | 15.9 | 15.5 | 16.3 | 16.3 | 16.3 | 16.3 | 16.2 | 16.3 | 16.9 | 17 | 16.6 | 16.4 | 12.1 | 12.3 | 11.3 | 11.5 | 10.7 | 9 |
Total Liabilities & Shareholders Equity
| 55.453 | 58.093 | 60.066 | 61.004 | 60.074 | 62.002 | 65.601 | 58.19 | 55.549 | 53.391 | 54.811 | 53.367 | 56.033 | 57.566 | 60.845 | 61.743 | 58.728 | 58.421 | 55.665 | 55.586 | 58.343 | 57.046 | 55.436 | 55.038 | 56.938 | 58.133 | 52.754 | 54.051 | 57.077 | 56.93 | 63.599 | 70.578 | 73.851 | 75.567 | 76.907 | 73.076 | 79.324 | 61.808 | 53.812 | 53.241 | 57.525 | 58.658 | 60.777 | 55.157 | 54.108 | 47.24 | 47.871 | 46.586 | 48.879 | 47.345 | 49.026 | 48.895 | 50.851 | 49.304 | 64.987 | 69.418 | 83.565 | 87.053 | 69.814 | 70.472 | 80.92 | 82.09 | 82.872 | 83.27 | 111.712 | 109.356 | 111.388 | 90.317 | 96.319 | 90.311 | 90.363 | 86.834 | 97.488 | 94.118 | 89.473 | 90.538 | 102.104 | 93.876 | 58.052 | 58.332 | 64.99 | 61.973 | 63.538 | 59.783 | 64.57 | 59.265 | 47.364 | 46.47 | 50.113 | 51.532 | 54.2 | 54.153 | 61.319 | 57.1 | 56.298 | 54.2 | 62.2 | 52.3 | 53 | 48.1 | 51.6 | 34.8 | 33.1 | 32.6 | 36.3 | 30.4 | 29.3 | 31.3 | 31.9 | 31.8 | 32.4 | 35.4 | 32.3 | 30.7 | 30.9 | 33 | 35.6 | 35.9 | 38.5 | 36.3 | 35.4 | 37 | 37.6 | 42.2 | 43.4 | 42 | 40.9 | 40.2 | 40.2 | 40.6 | 37.5 | 35 | 28 | 20.2 |