Perma-Pipe International Holdings, Inc.
NASDAQ:PPIH
14.36 (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 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.455 | 9.064 | 7.24 | 6.021 | 6.103 | 8.776 | 5.773 | 8.578 | 6.192 | 6.375 | 8.214 | 10.018 | 5.509 | 8.483 | 7.174 | 6.593 | 9.106 | 12.45 | 13.371 | 12.221 | 8.052 | 7.96 | 10.156 | 9.582 | 5.247 | 9.879 | 7.084 | 8.373 | 8.546 | 9.059 | 7.603 | 9.008 | 11.612 | 12.858 | 16.631 | 10.882 | 10.008 | 10.718 | 10.508 | 14.416 | 14.972 | 12.838 | 13.395 | 10.522 | 6.037 | 10.983 | 7.035 | 5.591 | 6.127 | 7.081 | 4.209 | 5.666 | 9.757 | 14.829 | 16.718 | 16.498 | 13.102 | 10.159 | 8.067 | 8.298 | 5.801 | 6.503 | 2.735 | 2.69 | 2.601 | 1.963 | 2.665 | 2.665 | 0.832 | 1.125 | 0.565 | 0.249 | 0.579 | 1.373 | 1.114 | 0.753 | 0.476 | 0.417 | 0.723 | 0.529 | 0.693 | 0.408 | 0.154 | 0.183 | 0.204 | 0.32 | 0.346 | 0.254 | 0.253 | 0.197 | 0.119 | 0.132 | 0.497 | 0.422 | 0.29 | 0.543 | 0.559 | 1.022 | 0.665 | 1.5 | 0.7 | 0.5 | 0.6 | 1.7 | 0.5 | 0.6 | 1 | 4.4 | 1.1 | 3.1 | 3.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.2 | 0.5 | 1.8 | 0.1 | 0.3 | 1 | 1 | 1.5 | 0.1 | 1.1 | 1 | 1.4 | 1.4 | 1.1 | 1.4 | 1.4 | 0.5 | 2.2 |
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 | 1.291 | 1.287 | 1.284 | 3.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.455 | 9.064 | 7.24 | 6.021 | 6.103 | 8.776 | 5.773 | 8.578 | 6.192 | 6.375 | 8.214 | 10.018 | 5.509 | 8.483 | 7.174 | 6.593 | 9.106 | 12.45 | 13.371 | 12.221 | 8.052 | 7.96 | 10.156 | 9.582 | 5.247 | 9.879 | 7.084 | 8.373 | 8.546 | 9.059 | 7.603 | 10.299 | 12.899 | 14.142 | 19.68 | 10.882 | 10.008 | 10.718 | 10.508 | 14.416 | 14.972 | 12.838 | 13.395 | 10.522 | 6.037 | 10.983 | 7.035 | 5.591 | 6.127 | 7.081 | 4.209 | 5.666 | 9.757 | 14.829 | 16.718 | 16.498 | 13.102 | 10.159 | 8.067 | 8.298 | 5.801 | 6.503 | 2.735 | 2.69 | 2.601 | 1.963 | 2.665 | 2.665 | 0.832 | 1.125 | 0.565 | 0.249 | 0.579 | 1.373 | 1.114 | 0.753 | 0.476 | 0.417 | 0.723 | 0.529 | 0.693 | 0.408 | 0.154 | 0.183 | 0.204 | 0.32 | 0.346 | 0.254 | 0.253 | 0.197 | 0.119 | 0.132 | 0.497 | 0.422 | 0.29 | 0.543 | 0.559 | 1.022 | 0.665 | 1.5 | 0.7 | 0.5 | 0.6 | 1.7 | 0.5 | 0.6 | 1 | 4.4 | 1.1 | 3.1 | 3.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.2 | 0.5 | 1.8 | 0.1 | 0.3 | 1 | 1 | 1.5 | 0.1 | 1.1 | 1 | 1.4 | 1.4 | 1.1 | 1.4 | 1.4 | 0.5 | 2.2 |
Net Receivables
| 60.862 | 62.296 | 66.34 | 63.877 | 65.257 | 54.778 | 56.77 | 58.071 | 61.718 | 51.55 | 49.414 | 43.478 | 45.412 | 30.778 | 29.233 | 27.803 | 25.634 | 28.184 | 31.568 | 32.598 | 33.858 | 26.783 | 34.161 | 34.637 | 29.703 | 31.171 | 34.438 | 31.306 | 29.27 | 27.313 | 33.362 | 32.607 | 30.406 | 30.459 | 38.88 | 61.781 | 46.06 | 40.632 | 42.547 | 43.51 | 47.458 | 50.271 | 47.135 | 53.79 | 51.731 | 45.024 | 29.777 | 34.471 | 32.523 | 32.633 | 28.109 | 45.872 | 40.544 | 40.157 | 36.838 | 40.762 | 41.661 | 36.941 | 41.824 | 45.877 | 50.423 | 55.455 | 62.238 | 56.753 | 56.708 | 52.356 | 44.976 | 51.811 | 46.813 | 43.42 | 40.706 | 40.359 | 35.807 | 32.849 | 24.142 | 27.352 | 29.208 | 25.528 | 26.122 | 29.447 | 26.945 | 24.034 | 20.714 | 27.036 | 23.972 | 24.136 | 22.275 | 23.68 | 24.753 | 21.04 | 23.171 | 25.152 | 28.142 | 28.041 | 30.414 | 23.904 | 32.894 | 26.176 | 26.448 | 29.6 | 28 | 22.9 | 25.4 | 27.1 | 28 | 26.5 | 26.6 | 21.2 | 27.2 | 18.1 | 21.9 | 19.3 | 19.6 | 16 | 16.7 | 23.8 | 22.7 | 20.6 | 21.6 | 21.6 | 16.3 | 16.6 | 15.4 | 4.5 | 3.6 | 5.3 | 3.9 | 4 | 3.6 | 3.4 | 3.5 | 3.2 | 3.9 | 3.6 | 2 |
Inventory
| 15.823 | 15.408 | 15.541 | 16.052 | 13.877 | 12.878 | 14.738 | 14.779 | 16.348 | 15.401 | 13.76 | 15.431 | 14.603 | 15.069 | 12.157 | 12.094 | 12.137 | 13.912 | 14.498 | 16.27 | 16.555 | 16.126 | 12.289 | 14.33 | 14.707 | 15.804 | 16.856 | 14.005 | 16.031 | 15.255 | 13.565 | 14.305 | 14.051 | 13.839 | 15.625 | 35.378 | 34.952 | 29.765 | 29.77 | 30.957 | 32.248 | 34.668 | 33.547 | 39.14 | 38.455 | 39.402 | 42.333 | 38.753 | 40.71 | 41.423 | 39.968 | 39.109 | 41.061 | 39.564 | 35.509 | 37.539 | 35.405 | 37.808 | 35.349 | 42.041 | 44.072 | 46.304 | 52.291 | 59.283 | 47.529 | 48.154 | 43.013 | 42.505 | 41.58 | 35.37 | 35.155 | 32.729 | 30.214 | 25.3 | 23.711 | 21.721 | 22.251 | 22.024 | 21.05 | 20.519 | 18.98 | 19.673 | 18.275 | 18.498 | 19.159 | 19.756 | 19.582 | 20.767 | 20.378 | 19.473 | 18.682 | 20.34 | 21.389 | 22.363 | 21.22 | 23.532 | 24.446 | 24.039 | 20.8 | 23.4 | 23.6 | 23.8 | 22.2 | 21.6 | 21.2 | 20.6 | 19.6 | 17.8 | 17 | 18.4 | 17.2 | 15.6 | 13.7 | 13.2 | 13.2 | 11.8 | 11.9 | 10.8 | 10.6 | 10.2 | 9.5 | 8.2 | 9.3 | 6.1 | 5.1 | 5.1 | 5.1 | 5 | 5.2 | 5.5 | 5.3 | 4.8 | 4.1 | 5.5 | 4 |
Other Current Assets
| 13.197 | 12.223 | 9.697 | 7.316 | 7.135 | 8.099 | 7.357 | 6.817 | 5.801 | 6.609 | 5.444 | 4.996 | 9.125 | 9.078 | 4.11 | 5.022 | 7.033 | 4.314 | 3.531 | 3.62 | 4.475 | 3.682 | 3.773 | 3.345 | 5.775 | 2.775 | 2.703 | 3.052 | 3.434 | 3.788 | 2.172 | 3.201 | 3.679 | 2.19 | 1.744 | 2.955 | 3.132 | 3.854 | 4.349 | 4.833 | 4.674 | 6.213 | 5.353 | 5.701 | 5.278 | 4.753 | 4.476 | 1.828 | 2.962 | 2.367 | 2.375 | 2.542 | 2.131 | 2.206 | 2.055 | 2.255 | 3.714 | 3.015 | 3.127 | 3.595 | 3.422 | 3.607 | 10.991 | 0.213 | 9.53 | 8.399 | 5.293 | -0.002 | 4.697 | 5.028 | 4.248 | 3.928 | 4.316 | 3.65 | 3.811 | 3.587 | 4.038 | 3.118 | 3.73 | 3.631 | 3.655 | 4.064 | 2.734 | 2.689 | 2.829 | 2.868 | 2.873 | 5.522 | 5.908 | 6.192 | 3.64 | 4.382 | 4.544 | 3.917 | 4.047 | 9.02 | 4.175 | 4.471 | 3.582 | 5.6 | 5.5 | 5.9 | 4 | 5.2 | 4.7 | 4.7 | 3.6 | 7.1 | 3.1 | 7.8 | 2.7 | 5.6 | 6.8 | 7.7 | 6.6 | 2.8 | 2.4 | 2.7 | 0.9 | 1.9 | 1.7 | 1.5 | 0.4 | 0.2 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.5 | 0.2 | 0.1 |
Total Current Assets
| 100.763 | 98.991 | 98.818 | 94.653 | 93.596 | 85.54 | 85.658 | 89.392 | 91.56 | 81.459 | 78.389 | 75.669 | 75.866 | 64.572 | 53.875 | 52.666 | 55.06 | 59.965 | 64.255 | 65.847 | 64.107 | 57.153 | 62.96 | 64.43 | 56.54 | 60.73 | 62.318 | 57.634 | 58.174 | 56.555 | 57.824 | 61.404 | 64.526 | 79.437 | 97.048 | 114.565 | 94.582 | 85.392 | 87.602 | 94.145 | 100.07 | 104.719 | 101.092 | 112.75 | 102.043 | 101.679 | 84.346 | 88.608 | 91.482 | 91.617 | 82.434 | 100.369 | 101.627 | 105.671 | 99.068 | 104.13 | 102.066 | 96.38 | 95.308 | 106.175 | 119.207 | 124.377 | 128.255 | 128.351 | 116.368 | 110.872 | 95.947 | 102.505 | 93.922 | 84.943 | 80.674 | 77.265 | 70.916 | 63.172 | 52.778 | 53.413 | 55.973 | 51.087 | 51.625 | 54.126 | 50.273 | 48.179 | 41.877 | 48.406 | 46.164 | 47.08 | 45.076 | 50.223 | 51.292 | 46.902 | 45.612 | 50.006 | 54.572 | 54.743 | 55.971 | 56.999 | 62.074 | 55.708 | 51.495 | 60.1 | 57.8 | 53.1 | 52.2 | 55.6 | 54.4 | 52.4 | 50.8 | 50.5 | 48.4 | 47.4 | 45.2 | 40.9 | 40.4 | 37.2 | 36.9 | 38.7 | 37.1 | 34.3 | 33.6 | 35.5 | 27.6 | 26.6 | 26.1 | 11.8 | 10.7 | 11 | 10.5 | 10.2 | 10.4 | 10.4 | 10.3 | 9.6 | 9.9 | 9.8 | 8.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44.456 | 44.376 | 44.087 | 42.227 | 43.34 | 32.9 | 31.045 | 30.253 | 31.561 | 31.466 | 35.969 | 37.114 | 37.474 | 38.401 | 40.281 | 40.72 | 38.195 | 38.718 | 40.104 | 41.074 | 40.578 | 39.891 | 30.398 | 31.02 | 31.967 | 33.097 | 34.509 | 34.882 | 35.995 | 34.8 | 36.275 | 36.465 | 37.168 | 39.417 | 25.4 | 39.954 | 43.589 | 42.131 | 42.02 | 42.279 | 42.001 | 42 | 42.541 | 43.021 | 44.063 | 45.034 | 46.401 | 48.544 | 48.936 | 49.033 | 47.842 | 46.532 | 45.287 | 43.871 | 43.655 | 43.808 | 44.38 | 45.43 | 45.812 | 47.021 | 48.083 | 47.722 | 47.256 | 47.674 | 47.22 | 41.891 | 35.401 | 35.228 | 34.518 | 33.798 | 33.441 | 32.438 | 31.857 | 29.62 | 28.32 | 26.808 | 26.065 | 26.057 | 25.8 | 25.788 | 25.954 | 28.151 | 28.828 | 28.996 | 28.707 | 28.533 | 27.888 | 28.531 | 29.131 | 29.531 | 30.065 | 30.509 | 30.225 | 31.672 | 31.351 | 31.018 | 28.614 | 28.86 | 28.473 | 27 | 26.8 | 27.1 | 26.8 | 27.9 | 26.9 | 23.4 | 23 | 16.9 | 16.5 | 15.7 | 15.1 | 11.7 | 11.6 | 10.5 | 9.9 | 9 | 8.6 | 8.1 | 8.1 | 7.5 | 7.3 | 6.9 | 6.7 | 2.2 | 2 | 1.9 | 1.8 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 |
Goodwill
| 2.156 | 2.172 | 2.222 | 2.152 | 2.256 | 2.199 | 2.227 | 2.186 | 2.328 | 2.318 | 2.342 | 2.406 | 2.388 | 2.427 | 2.332 | 2.237 | 2.222 | 2.144 | 2.254 | 2.264 | 2.266 | 2.218 | 2.269 | 2.269 | 2.287 | 2.321 | 2.423 | 2.317 | 2.388 | 2.182 | 2.279 | 2.476 | 2.657 | 2.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.581 | 2.91 | 2.912 | 2.826 | 2.783 | 2.692 | 2.686 | 2.613 | 2.582 | 2.582 | 2.564 | 2.509 | 2.49 | 2.507 | 2.596 | 2.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.23 | 0.24 | 0 | 0.24 | 0.25 | 0.25 | 0 | 0.41 | 0.39 | 0.4 | 0 | 0.396 | 0.379 | 0.38 | 0.373 | 0.361 | 0.362 | 0.367 | 0.373 | 0.361 | 0.377 | 0.383 | 0.331 | 0.266 | 0.265 | 0.264 | 0.26 | 0.225 | 0.23 | 0.24 | 0.238 | 0.268 | 0.168 | 0.181 | 0.292 | 0.332 | 0.393 | 0.333 | 0.349 | 0.376 | 0.4 | 0.444 | 0.392 | 0.412 | 0.379 | 0.444 | 0.453 | 2.929 | 2.988 | 3.129 | 3.198 | 3.172 | 3.127 | 3.164 | 3.265 | 3.194 | 3.187 | 3.215 | 3.197 | 13.501 | 13.516 | 13.43 | 13.407 | 12.61 | 12.684 | 12.808 | 14.08 | 12.934 | 13.155 | 13.24 | 14.724 | 13.7 | 13.8 | 13.9 | 15.5 | 12.4 | 12.5 | 12.3 | 13.4 | 7.7 | 7.7 | 7.8 | 9.2 | 4.6 | 4.6 | 4.7 | 6 | 3.9 | 3.9 | 4 | 5.3 | 4.2 | 2.3 | 2.3 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.156 | 2.172 | 2.222 | 2.152 | 2.256 | 2.199 | 2.227 | 2.186 | 2.328 | 2.318 | 2.342 | 2.406 | 2.388 | 2.427 | 2.332 | 2.237 | 2.222 | 2.144 | 2.254 | 2.264 | 2.266 | 2.218 | 2.269 | 2.269 | 2.287 | 2.321 | 2.423 | 2.317 | 2.388 | 2.182 | 2.279 | 2.476 | 2.657 | 2.693 | 0 | 0.41 | 0.39 | 0.4 | 0 | 0.396 | 0.379 | 0.38 | 0.373 | 0.361 | 0.362 | 0.367 | 0.373 | 0.361 | 0.377 | 0.383 | 0.331 | 0.266 | 0.265 | 0.264 | 0.26 | 0.225 | 0.23 | 0.24 | 0.238 | 0.268 | 0.168 | 0.181 | 0.292 | 2.913 | 3.303 | 3.245 | 3.175 | 3.159 | 3.092 | 3.13 | 3.005 | 2.994 | 2.961 | 3.008 | 2.962 | 2.929 | 2.988 | 3.129 | 3.198 | 3.172 | 3.127 | 3.164 | 3.265 | 3.194 | 3.187 | 3.215 | 3.197 | 13.501 | 13.516 | 13.43 | 13.407 | 12.61 | 12.684 | 12.808 | 14.08 | 12.934 | 13.155 | 13.24 | 14.724 | 13.7 | 13.8 | 13.9 | 15.5 | 12.4 | 12.5 | 12.3 | 13.4 | 7.7 | 7.7 | 7.8 | 9.2 | 4.6 | 4.6 | 4.7 | 6 | 3.9 | 3.9 | 4 | 5.3 | 4.2 | 2.3 | 2.3 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 1.7 | 0 | 0 | 0 | 2.9 | 2.5 | 1.1 | 3.4 | 4.3 | 3.4 | 3.4 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.189 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 9.112 | 12.292 | 11.949 | 10.086 | 11.77 | 10.932 | 9.974 | 9.71 | 9.66 | 9.347 | 8.558 | 8.731 | 8.968 | 4.99 | 4.459 | 4.39 | 4.636 | 3.663 | 2.98 | 2.896 | 3.078 | 2.671 | 1.976 | 2 | 2.097 | 2.01 | 0.099 | 0.666 | 0 | 0 | 0 | 0 | 0 | 0 | -2.844 | -2.443 | -2.382 | -1.953 | -2.327 | -2.005 | -2.131 | -1.516 | -1.911 | -1.941 | -1.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.866 | 8.16 | 7.919 | 0.639 | 0.57 | 0.636 | 0.696 | 0.729 | 0.797 | 0.823 | 0.811 | 0.858 | 0.879 | 0.911 | 0.823 | 0.604 | 0.566 | 0.402 | 0.293 | 0.747 | 0.404 | 0.461 | 0.458 | 0.045 | 0.189 | 0.33 | 0.391 | 0.693 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.41 | -0.39 | -0.4 | 0 | 1.279 | 1.036 | 1.067 | 1.667 | 1.535 | 1.657 | 0.831 | 1.766 | 10.25 | 10.531 | 11.444 | 10.967 | 6.175 | 8.147 | 12.371 | 11.339 | 9.321 | 5.379 | 5.293 | 4.187 | 4.922 | 3.653 | 4.277 | 2.756 | 1.219 | 1.4 | 2.216 | 2.421 | 1.86 | 2.844 | 2.443 | 2.382 | 1.953 | 2.327 | 2.005 | 2.131 | 1.516 | 1.911 | 1.941 | 1.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.946 | 3.464 | 0.965 | 4.534 | 3.545 | 3.518 | 0.44 | 0.749 | 3.236 | 2.453 | 1.59 | 3.049 | 1.678 | 1.905 | 5.38 | 3.532 | 3.955 | 5.564 | 5.319 | 7.518 | 7.146 | 6.791 | 6.12 | 5.966 | 5.214 | 5.051 | 4.943 | 5.157 | 5.282 | 5.548 | 5.233 | 4.912 | 5.076 | 3.911 | 6.563 | 5.963 | 6.026 | 7.492 | 7.146 | 6.972 | 6.833 | 7.069 | 7.936 | 8.838 | 10.002 | 9.592 | 7.625 | 10.474 | 10.757 | 10.546 | 10.837 | 10.833 | 9.742 | 6.818 | 5.875 | 4.793 | 7.098 | 7.459 | 2.905 | 2.837 | 2.681 | 3.065 | 2.589 | 2.601 | 3.684 | 4.301 | 3.468 | 2.556 | 6.147 | 4.539 | 4.32 | 3.912 | 3.653 | 4.471 | 4.575 | 4.744 | 4.448 | 4.779 | 4.893 | 4.934 | 4.881 | 3.512 | 4.957 | 2.1 | 2.414 | 2.726 | 2.815 | 3.81 | 3.797 | 3.455 | 3.445 | 4.467 | 4.512 | 4.422 | 3.383 | 4.038 | 4.168 | 4.253 | 3.084 | 4.6 | 4.7 | 4.8 | 3.5 | 3.9 | 5.3 | 5.7 | 5.7 | 6.1 | 6.3 | 7.2 | 5.8 | 7 | 6.6 | 6.8 | 6.2 | 8.7 | 2.5 | 2.2 | 0.9 | 1.9 | 1.8 | 1.8 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0 |
Total Non-Current Assets
| 58.424 | 58.172 | 56.893 | 49.552 | 49.711 | 39.253 | 37.308 | 36.417 | 39.022 | 40.46 | 45.012 | 46.827 | 45.819 | 47.044 | 48.816 | 47.093 | 44.938 | 46.828 | 47.97 | 51.603 | 50.394 | 49.361 | 39.245 | 39.3 | 39.468 | 40.799 | 42.266 | 43.049 | 43.665 | 42.53 | 43.787 | 43.853 | 44.901 | 46.021 | 41.075 | 58.209 | 61.564 | 59.709 | 60.936 | 61.858 | 60.223 | 60.226 | 62.177 | 63.102 | 64.642 | 64.555 | 65.133 | 74.619 | 75.06 | 75.796 | 74.613 | 67.469 | 66.421 | 66.22 | 64.207 | 60.818 | 59.063 | 60.422 | 55.239 | 57.058 | 54.684 | 55.911 | 52.893 | 54.407 | 55.607 | 51.653 | 44.465 | 42.803 | 43.757 | 41.467 | 40.766 | 39.344 | 38.471 | 37.099 | 35.857 | 34.481 | 33.501 | 33.965 | 33.891 | 33.894 | 33.962 | 34.827 | 37.05 | 34.29 | 34.308 | 34.474 | 33.9 | 45.842 | 46.444 | 46.416 | 46.917 | 47.586 | 47.421 | 48.902 | 48.814 | 47.99 | 45.937 | 46.353 | 46.281 | 45.3 | 45.3 | 45.8 | 45.8 | 44.2 | 44.7 | 41.4 | 42.1 | 30.7 | 30.5 | 30.7 | 30.1 | 23.3 | 22.8 | 22 | 22.1 | 21.6 | 15 | 14.3 | 14.3 | 13.6 | 11.4 | 11 | 10.8 | 2.4 | 2.2 | 2.2 | 2 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.3 | 1.1 |
Total Assets
| 159.187 | 157.163 | 155.711 | 144.205 | 143.307 | 124.793 | 122.966 | 125.809 | 130.582 | 121.919 | 123.401 | 122.496 | 121.685 | 111.616 | 102.691 | 99.759 | 99.998 | 106.793 | 112.225 | 117.45 | 114.501 | 106.514 | 102.205 | 103.73 | 96.008 | 101.529 | 104.584 | 100.683 | 101.839 | 99.085 | 101.611 | 105.257 | 109.427 | 125.458 | 138.123 | 172.774 | 156.146 | 145.101 | 148.538 | 156.003 | 160.293 | 164.945 | 163.269 | 175.852 | 166.685 | 166.234 | 149.479 | 163.227 | 166.542 | 167.413 | 157.047 | 167.838 | 168.048 | 171.891 | 163.275 | 164.948 | 161.129 | 156.802 | 150.547 | 163.233 | 173.891 | 180.288 | 181.148 | 182.758 | 171.975 | 162.525 | 140.412 | 145.308 | 137.679 | 126.41 | 121.44 | 116.609 | 109.387 | 100.271 | 88.635 | 87.894 | 89.474 | 85.052 | 85.516 | 88.02 | 84.235 | 83.006 | 78.927 | 82.696 | 80.472 | 81.554 | 78.976 | 96.065 | 97.736 | 93.318 | 92.529 | 97.592 | 101.993 | 103.645 | 104.785 | 104.989 | 108.011 | 102.061 | 97.776 | 105.4 | 103.1 | 98.9 | 98 | 99.8 | 99.1 | 93.8 | 92.9 | 81.2 | 78.9 | 78.1 | 75.3 | 64.2 | 63.2 | 59.2 | 59 | 60.3 | 52.1 | 48.6 | 47.9 | 49.1 | 39 | 37.6 | 36.9 | 14.2 | 12.9 | 13.2 | 12.5 | 11.9 | 12 | 11.9 | 11.8 | 11.1 | 11.4 | 11.1 | 9.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.411 | 24.672 | 25.323 | 26.104 | 23.486 | 14.317 | 14.754 | 14.001 | 14.498 | 15.631 | 13.618 | 16.216 | 16.735 | 13.644 | 10.365 | 7.905 | 7.943 | 8.557 | 9.577 | 12.735 | 11.084 | 11.582 | 12.006 | 9.788 | 10.806 | 12.301 | 14.186 | 9.462 | 10.695 | 9.977 | 10.901 | 7.548 | 7.883 | 6.943 | 11.026 | 22.125 | 19.646 | 15.072 | 11.072 | 11.425 | 11.334 | 17.188 | 15.276 | 15.679 | 16.631 | 22.629 | 22.905 | 18.605 | 19.555 | 21.183 | 20.02 | 21.557 | 21.956 | 20.759 | 19.296 | 17.826 | 16.373 | 20.533 | 13.024 | 18.478 | 19.547 | 23.413 | 29.818 | 27.839 | 32.454 | 31.591 | 25.359 | 26.489 | 20.923 | 18.34 | 22.788 | 19.84 | 20.945 | 18.131 | 11.063 | 9.982 | 10.073 | 11.073 | 13.072 | 12.927 | 13.633 | 14.279 | 12.337 | 11.037 | 9.493 | 12.378 | 9.673 | 10.449 | 12.66 | 11.491 | 9.831 | 10.202 | 11.494 | 13.445 | 12.517 | 9.035 | 13.634 | 10.236 | 9.745 | 10.7 | 10.3 | 11.2 | 9.5 | 6.1 | 7.3 | 8 | 9.1 | 6.4 | 5.3 | 6.2 | 6.3 | 7.3 | 4.6 | 3.8 | 7.2 | 12.5 | 13.6 | 10.8 | 8.3 | 8.2 | 4.6 | 5.1 | 6.6 | 1.6 | 0.9 | 1.3 | 1.2 | 1.1 | 1.3 | 1.5 | 1.4 | 1 | 1.1 | 0 | 0 |
Short Term Debt
| 13.186 | 12.256 | 10.504 | 14.754 | 16.682 | 14.225 | 11.526 | 15.434 | 19.369 | 13.551 | 8.88 | 6.249 | 4.547 | 4.034 | 8.169 | 4.943 | 5.523 | 9.986 | 11.075 | 10.532 | 9.312 | 7.583 | 9.53 | 14.708 | 10.105 | 11.163 | 8.026 | 10.306 | 8.515 | 6.249 | 4.471 | 6.906 | 4.998 | 14.051 | 14.006 | 35.049 | 19.134 | 16.989 | 17.032 | 4.539 | 6.079 | 6.369 | 8.274 | 11.963 | 10.145 | 12.917 | 5.419 | 7.956 | 5.761 | 3.55 | 2.736 | 3.252 | 3.295 | 2.793 | 3.082 | 4.979 | 5.1 | 4.383 | 3.914 | 3.755 | 7.62 | 13.792 | 12.793 | 2.812 | 2.745 | 22.458 | 14.532 | 5.111 | 8.699 | 7.594 | 9.191 | 4.744 | 1.585 | 1.477 | 1.562 | 1.402 | 1.431 | 1.45 | 1.334 | 14.22 | 3.418 | 15.384 | 11.864 | 17.637 | 16.734 | 17.711 | 2.415 | 1.965 | 1.988 | 9.727 | 11.1 | 10.699 | 2.75 | 2.642 | 2.745 | 4.174 | 2.761 | 2.718 | 2.774 | 0.5 | 1.5 | 1.4 | 1.7 | 0.6 | 0.4 | 0.4 | 1 | 0.6 | 0.6 | 0.6 | 2.1 | 2.3 | 2.2 | 2.3 | 3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.3 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 3.833 | 1.959 | 2.38 | 4.934 | 1.881 | 2.013 | 2.324 | 2.35 | 1.391 | 1.31 | 2.02 | 1.802 | 1.47 | 1.409 | 1.155 | 1 | 0.75 | 0.765 | 0.664 | 1.352 | 0.338 | 0.7 | 1.266 | 1.348 | 0.879 | 0.643 | 1.339 | 1.152 | 0.33 | 0.839 | 0.684 | 2.88 | 0.982 | 1.813 | 2.339 | 1.55 | 0.551 | 0.977 | 1.688 | 1.271 | 1.433 | 3.542 | 2.593 | 2.268 | 0.498 | 0.53 | 0.034 | 0 | 0 | 0.181 | 0.417 | 0 | 0 | 0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.758 | 0.488 | 0 | 0.211 | 0 | 0 | 0 | 0.638 | 0.364 | 0 | 1.219 | 0.099 | 0 | 0 | 0.213 | 0.3 | 0.043 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.653 | 0.891 | 0.495 | 4.124 | 5.451 | 5.027 | 3.694 | 4.792 | 5.138 | 3.999 | 4.349 | 4.364 | 4.555 | 4.24 | 2.85 | 2.77 | 2.611 | 2.513 | 3.375 | 4.356 | 4.742 | 5.37 | 5.277 | 5.627 | 3.405 | 6.776 | 7.203 | 6.15 | 3.76 | 3.975 | 3.74 | 3.313 | 3.6 | 4.065 | 4.866 | 8.224 | 14.857 | 6.806 | 8.022 | 8.471 | 7.85 | 9.793 | 9.594 | 12.201 | 11.259 | 10.856 | 9.143 | 4.297 | 10.906 | 3.669 | 2.432 | 1.404 | 12.376 | 12.642 | 14.365 | 16.15 | 15.451 | 9.888 | 17.823 | 18.623 | 17.533 | 17.86 | 8.548 | 3.448 | 5.498 | 6.272 | 6.246 | 6.317 | 5.704 | 5.573 | 5.599 | 11.303 | 6.508 | 7.395 | 6.592 | 6.816 | 6.416 | 4.788 | 5.837 | 5.982 | 6.044 | 5.547 | 5.508 | 5.219 | 5.149 | 4.62 | 4.455 | 4.634 | 0 | 5.287 | 4.468 | 0 | 0 | 0 | 5.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.221 | 21.591 | 21.42 | 12.556 | 12.149 | 13.43 | 13.816 | 13.229 | 11.278 | 9.58 | 11.55 | 10.604 | 11.097 | 8.567 | 6.868 | 7.745 | 7.901 | 9.769 | 8.812 | 10.046 | 10.413 | 9.708 | 10.275 | 10.715 | 8.233 | 7.731 | 9.765 | 9.761 | 10.436 | 10.959 | 10.936 | 14.587 | 15.844 | 31.731 | 36.818 | 20.821 | 18.922 | 20.477 | 15.624 | 15.43 | 13.445 | 16.173 | 20.34 | 18.685 | 17.681 | 15.13 | 11.734 | 12.805 | 7.025 | 14.001 | 14.298 | 14.53 | 4.925 | 5.62 | 3.51 | 2.785 | 4.116 | 7.946 | 3.521 | 5.133 | 4.558 | 7.091 | 19.112 | 26.686 | 16.67 | 13.145 | 10.266 | 14.081 | 11.114 | 9.927 | 12.362 | 3.469 | 6.971 | 5.095 | 5.018 | 6.399 | 6.328 | 4.9 | 5.05 | 7.54 | 4.507 | 3.146 | 3.409 | 4.621 | 4.86 | 3.833 | 4.544 | 5.714 | 11.396 | 4.791 | 5.373 | 9.678 | 11.52 | 10.397 | 6.083 | 13.139 | 11.586 | 11.069 | 11.234 | 13.3 | 12 | 9.7 | 11.5 | 17.2 | 15.7 | 14.5 | 9.4 | 13.1 | 11.8 | 12.7 | 9 | 11.2 | 13.2 | 11.1 | 7 | 3.9 | 4.1 | 4.1 | 6.9 | 6.3 | 5.5 | 5.6 | 5.2 | 0.9 | 0.7 | 1 | 0.7 | 0.5 | 0.7 | 0.7 | 0.9 | 0.7 | 1.2 | 0 | 0 |
Total Current Liabilities
| 56.471 | 59.41 | 57.742 | 57.538 | 57.768 | 46.999 | 43.79 | 47.456 | 50.283 | 42.761 | 38.397 | 37.433 | 36.934 | 30.485 | 28.252 | 23.363 | 23.978 | 30.825 | 32.839 | 37.669 | 35.551 | 34.243 | 37.088 | 40.838 | 32.549 | 37.971 | 39.18 | 35.679 | 33.406 | 31.16 | 30.048 | 32.354 | 32.325 | 56.79 | 66.716 | 86.219 | 72.559 | 59.344 | 51.75 | 39.865 | 38.708 | 49.523 | 53.484 | 58.528 | 55.716 | 61.532 | 49.201 | 43.663 | 43.247 | 42.403 | 39.486 | 40.743 | 42.552 | 41.814 | 40.253 | 41.74 | 41.04 | 42.75 | 38.282 | 45.989 | 49.258 | 62.156 | 70.271 | 60.785 | 57.367 | 73.466 | 56.403 | 51.998 | 46.44 | 41.434 | 49.94 | 39.356 | 36.009 | 32.098 | 24.235 | 24.599 | 24.248 | 22.211 | 25.293 | 40.669 | 27.602 | 38.356 | 33.118 | 38.514 | 36.236 | 38.542 | 21.087 | 22.762 | 26.044 | 31.296 | 30.772 | 30.579 | 25.764 | 26.484 | 26.492 | 26.348 | 27.981 | 24.023 | 23.753 | 24.5 | 23.8 | 22.3 | 22.7 | 23.9 | 23.4 | 22.9 | 19.5 | 20.1 | 17.7 | 19.5 | 17.4 | 20.8 | 20 | 17.2 | 17.2 | 17.6 | 18.9 | 16.1 | 16.3 | 15.8 | 10.2 | 10.7 | 11.9 | 2.5 | 1.6 | 2.3 | 1.9 | 1.6 | 2 | 2.2 | 2.3 | 1.7 | 2.3 | 2.4 | 2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 22.328 | 6.822 | 4.229 | 22.168 | 20.527 | 17.671 | 17.856 | 19.997 | 20.78 | 21.18 | 25.656 | 26.277 | 26.705 | 26.675 | 19.442 | 19.671 | 16.856 | 17.095 | 17.931 | 17.548 | 16.906 | 15.977 | 6.751 | 6.892 | 7.079 | 7.309 | 7.728 | 7.577 | 7.792 | 6.828 | 7.258 | 7.164 | 7.254 | 1.234 | 1.493 | 8.93 | 12.582 | 12.424 | 12.603 | 26.102 | 30.809 | 26.242 | 23.469 | 28.917 | 31.711 | 30.711 | 36.603 | 39.487 | 44.211 | 43.798 | 34.682 | 42.004 | 40.595 | 43.581 | 36.192 | 36.29 | 38.417 | 34.648 | 34.072 | 33.912 | 42.488 | 42.559 | 42.09 | 53.054 | 46.587 | 23.328 | 19.708 | 26.356 | 26.79 | 23.264 | 29.844 | 36.296 | 35.191 | 32.943 | 29.724 | 27.397 | 30.276 | 27.701 | 26.205 | 15.046 | 26.563 | 16.002 | 16.661 | 15.564 | 15.646 | 15.069 | 29.261 | 31.421 | 30.145 | 21.47 | 21.1 | 23.708 | 33.188 | 34.765 | 36.421 | 37.762 | 39 | 37.776 | 33.755 | 40.1 | 39.3 | 37.6 | 36.3 | 36 | 35.9 | 32.3 | 35.3 | 23.7 | 25.1 | 23.9 | 23.9 | 12.9 | 14.2 | 14.1 | 14.3 | 15.9 | 7.3 | 7.4 | 6.9 | 8 | 4.7 | 3.4 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.18 | 15.014 | 18.058 | 1.142 | 0.928 | 1.678 | 0 | 0 | 0 | 3.374 | 3.379 | 4.224 | 4.167 | 4.116 | 4.12 | 4.487 | 4.415 | 4.241 | 4.199 | 3.731 | 3.667 | 3.666 | 3.883 | 3.504 | -1.167 | 4.212 | 4.098 | 2.575 | 2.54 | 2.404 | 2.523 | 3.113 | 3.091 | 0 | 0.495 | 0.436 | 0.434 | 0.198 | 6.56 | -0.92 | -0.92 | -0.889 | -0.889 | -0.578 | -2.444 | -2.448 | -0.696 | -10.25 | -10.531 | -11.444 | -10.967 | -6.175 | -8.147 | -9.484 | -8.47 | -6.526 | 0 | -4.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.165 | 0.993 | 1.217 | 0.976 | 0.975 | 0.915 | 0.909 | 0.896 | 0.907 | 0.865 | 0.712 | 1.328 | 1.057 | 0.868 | 0.914 | 0.583 | 0.672 | 0.751 | 1.052 | 1.434 | 1.445 | 1.417 | 1.435 | 1.149 | 1.167 | 1.187 | 1.242 | 1.864 | 1.893 | 1.759 | 1.829 | 1.674 | 1.703 | 0 | 0.16 | 0.752 | 0.315 | 0.294 | 0.309 | 0.92 | 0.92 | 0.889 | 0.889 | 0.578 | 2.444 | 2.448 | 0.696 | 10.25 | 10.531 | 11.444 | 10.967 | 6.175 | 8.147 | 9.484 | 8.47 | 6.526 | 0 | 4.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.297 | 1.296 | 1.148 | 1.143 | 2.086 | 2.083 | 2.084 | 2.09 | 1.933 | 1.963 | 1.959 | 1.974 | 2.2 | 2.2 | 2.3 | 2.2 | 1.5 | 1.5 | 1.4 | 1.5 | 1.6 | 1.3 | 1.2 | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | 0.9 | 0.9 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.403 | 2.344 | 2.487 | 1.252 | 3.9 | 1.077 | 2.627 | 2.669 | 4.313 | 0.847 | 0.8 | 0.852 | 0.753 | 0.69 | 0.65 | 0.661 | 0.628 | 0.921 | 0.575 | 1.62 | 1.63 | 0.437 | 0.688 | 0.534 | 5.169 | 0.546 | 0.524 | 0.575 | 0.567 | 0.553 | 0.54 | 0.523 | 0.395 | 2.38 | 0.231 | 3.794 | 3.749 | 3.777 | 3.793 | 8.933 | 9.02 | 8.847 | 9.68 | 10.885 | 9.677 | 9.57 | 9.42 | 10.755 | 10.688 | 11.058 | 10.76 | 8.949 | 8.828 | 8.303 | 8.409 | 7.337 | 6.553 | 6.676 | 5.631 | 5.775 | 5.57 | 5.318 | 4.609 | 3.879 | 4.21 | 4.805 | 4.521 | 4.129 | 3.604 | 3.504 | 2.84 | 3.057 | 3.311 | 2.979 | 2.866 | 3.11 | 3.016 | 3.601 | 2.748 | 2.372 | 2.34 | 2.307 | 2.275 | 2.097 | 2.069 | 2.044 | 2.016 | 1.603 | 1.575 | 1.536 | 1.527 | 1.402 | 1.376 | 1.501 | 0.983 | 0.246 | 0.311 | 0.381 | 0.466 | 0.7 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 0.6 | 0.6 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 26.076 | 25.173 | 25.991 | 25.538 | 26.33 | 21.341 | 21.392 | 23.562 | 26 | 26.266 | 30.547 | 32.681 | 32.682 | 32.349 | 25.126 | 25.402 | 22.571 | 23.008 | 23.757 | 24.333 | 23.648 | 21.497 | 12.757 | 12.079 | 12.248 | 13.254 | 13.592 | 12.591 | 12.792 | 11.544 | 12.15 | 12.474 | 12.443 | 3.614 | 2.379 | 13.912 | 17.08 | 16.693 | 23.265 | 35.035 | 39.829 | 35.089 | 33.149 | 39.802 | 41.388 | 40.281 | 46.023 | 50.242 | 54.899 | 54.856 | 45.442 | 50.953 | 49.423 | 51.884 | 44.601 | 43.627 | 44.97 | 41.324 | 39.703 | 39.687 | 48.058 | 47.877 | 46.699 | 56.933 | 50.797 | 28.133 | 24.229 | 30.485 | 30.394 | 26.768 | 32.684 | 39.353 | 38.502 | 35.922 | 32.59 | 30.507 | 33.292 | 31.302 | 28.953 | 17.418 | 28.903 | 18.309 | 18.936 | 17.661 | 17.715 | 17.113 | 31.277 | 34.321 | 33.016 | 24.154 | 23.77 | 27.196 | 36.647 | 38.35 | 39.494 | 39.941 | 41.274 | 40.116 | 36.195 | 43 | 42.4 | 40.8 | 39.5 | 38.4 | 38.3 | 34.3 | 37.4 | 25.4 | 26.5 | 25.1 | 25 | 14.2 | 15.5 | 15.4 | 15.6 | 16.8 | 8.2 | 8.2 | 7.7 | 8.6 | 5.3 | 4 | 3.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0 | 0 | 0 |
Total Liabilities
| 82.547 | 84.583 | 83.733 | 83.076 | 84.098 | 68.34 | 65.182 | 71.018 | 76.283 | 69.027 | 68.944 | 70.114 | 69.616 | 62.834 | 53.378 | 48.765 | 46.549 | 53.833 | 56.596 | 62.002 | 59.199 | 55.74 | 49.845 | 52.917 | 44.797 | 51.225 | 52.772 | 48.27 | 46.198 | 42.704 | 42.198 | 44.828 | 44.768 | 60.404 | 69.095 | 100.131 | 89.639 | 76.037 | 75.015 | 74.9 | 78.537 | 84.612 | 86.633 | 98.33 | 97.104 | 101.813 | 95.224 | 93.905 | 98.146 | 97.259 | 84.928 | 91.696 | 91.975 | 93.698 | 84.854 | 85.367 | 86.01 | 84.074 | 77.985 | 85.676 | 97.316 | 110.033 | 116.97 | 117.718 | 108.164 | 101.599 | 80.632 | 82.483 | 76.834 | 68.202 | 82.624 | 78.709 | 74.511 | 68.02 | 56.825 | 55.106 | 57.54 | 53.513 | 54.246 | 58.087 | 56.505 | 56.665 | 52.054 | 56.175 | 53.951 | 55.655 | 52.364 | 57.083 | 59.06 | 55.45 | 54.542 | 57.775 | 62.411 | 64.834 | 65.986 | 66.289 | 69.255 | 64.139 | 59.948 | 67.5 | 66.2 | 63.1 | 62.2 | 62.3 | 61.7 | 57.2 | 56.9 | 45.5 | 44.2 | 44.6 | 42.4 | 35 | 35.5 | 32.6 | 32.8 | 34.4 | 27.1 | 24.3 | 24 | 24.4 | 15.5 | 14.7 | 15.7 | 2.7 | 1.8 | 2.5 | 2.1 | 1.8 | 2.2 | 2.4 | 2.6 | 1.8 | 2.3 | 2.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.081 | 0.08 | 0.08 | 0.08 | 0.081 | 0.08 | 0.08 | 0.08 | 0.08 | 0.082 | 0.082 | 0.081 | 0.081 | 0.082 | 0.082 | 0.082 | 0.082 | 0.08 | 0.08 | 0.08 | 0.08 | 0.079 | 0.079 | 0.079 | 0.079 | 0.077 | 0.077 | 0.077 | 0.077 | 0.076 | 0.076 | 0.076 | 0.076 | 0.074 | 0.074 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.072 | 0.072 | 0.071 | 0.07 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.067 | 0.067 | 0.065 | 0.055 | 0.054 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.052 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.82 | 13.531 | 12.088 | 3.451 | 1.516 | 0.494 | 1.617 | -1.617 | -3.345 | -3.18 | -2.295 | -5.289 | -5.784 | -9.2 | -8.357 | -5.819 | -2.969 | -3.236 | -0.715 | -1.559 | -1.414 | -5.134 | -3.632 | -4.627 | -4.495 | -4.22 | -3.103 | -1.606 | 1.686 | 5.026 | 8.515 | 10.585 | 14.348 | 13.899 | 20.193 | 24.392 | 18.28 | 20.671 | 25.324 | 30.401 | 30.773 | 29.409 | 25.58 | 27.436 | 19.899 | 15.503 | 4.553 | 20.08 | 19.625 | 20.746 | 22.802 | 25.461 | 24.775 | 26.612 | 28.104 | 29.557 | 25.992 | 23.118 | 23.594 | 29.375 | 28.68 | 24.929 | 18.923 | 19.749 | 15.061 | 12.657 | 12.234 | 16.228 | 15.012 | 13.569 | 13.037 | 13.628 | 10.908 | 8.594 | 8.444 | 9.774 | 8.917 | 8.206 | 7.913 | 7.753 | 6.14 | 4.771 | 5.1 | 5.807 | 5.935 | 5.332 | 6.197 | 18.262 | 18.013 | 17.543 | 17.725 | 19.196 | 19.035 | 18.239 | 18.099 | 18.214 | 18.057 | 0 | 16.973 | 16.8 | 15.9 | 14.8 | 14.6 | 16.1 | 15.5 | 14.8 | 14.2 | 14.2 | 13.3 | 12.1 | 11.5 | 11 | 9.8 | 8.6 | 8.2 | 7.9 | 7 | 6.2 | 5.9 | 5.7 | 5.9 | 5.3 | 4.7 | 4.3 | 3.9 | 3.5 | 3.1 | 2.9 | 2.6 | 2.2 | 2 | 2.1 | 1.8 | 1.5 | 0.1 |
Accumulated Other Comprehensive Income/Loss
| -7.158 | -6.966 | -5.551 | -8.582 | -6.547 | -6.886 | -6.449 | -5.979 | -4.491 | -4.036 | -3.104 | -3.375 | -3.397 | -3.247 | -3.287 | -3.864 | -3.974 | -4.127 | -3.76 | -2.827 | -2.839 | -3.197 | -2.88 | -3.004 | -2.453 | -2.131 | -1.466 | -1.994 | -1.744 | -2.597 | -2.724 | -3.518 | -2.95 | -2.057 | -3.98 | -4.309 | -4.16 | -4.182 | -4.529 | -1.845 | -1.352 | -1.1 | -1.16 | -1.348 | -1.286 | -1.678 | -0.725 | -1.07 | -1.431 | -0.588 | -0.58 | 0.864 | 1.792 | 2.194 | 1.193 | 1.155 | 0.48 | 1.188 | 0.814 | 0.419 | 0.438 | -1.9 | -1.735 | -1.513 | 1.713 | 1.482 | 0.927 | 1.248 | 0.674 | 0.836 | 0.397 | 0.341 | 0.511 | 0.488 | 0.229 | -0.072 | 0.005 | 0.358 | 0.437 | 0.508 | 0.144 | 0.124 | 0.327 | -0.732 | -0.86 | -0.879 | -1.031 | -0.726 | -0.783 | -1.121 | -1.184 | -0.825 | -0.899 | -0.874 | -0.746 | -0.96 | -0.747 | 16.476 | -0.591 | -0.4 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 58.84 | 58.902 | 59.095 | 62.024 | 62.424 | 62.765 | 62.536 | 62.307 | 62.055 | 60.026 | 59.774 | 60.965 | 61.169 | 61.147 | 60.875 | 60.595 | 60.31 | 60.243 | 60.024 | 59.754 | 59.475 | 59.026 | 58.793 | 58.365 | 58.08 | 56.578 | 56.304 | 55.936 | 55.622 | 53.876 | 53.546 | 53.286 | 53.185 | 53.138 | 52.741 | 52.487 | 52.314 | 52.502 | 52.655 | 52.474 | 52.262 | 51.952 | 52.144 | 51.363 | 50.898 | 50.527 | 50.358 | 50.243 | 50.133 | 49.927 | 49.828 | 49.748 | 49.437 | 49.318 | 49.055 | 48.801 | 48.579 | 48.354 | 48.086 | 47.695 | 47.389 | 47.158 | 46.922 | 46.736 | 46.969 | 46.719 | 46.551 | 45.282 | 45.092 | 43.738 | 25.327 | 23.877 | 23.404 | 23.116 | 23.084 | 23.033 | 22.959 | 22.922 | 22.868 | 21.622 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.397 | 21.5 | 21.4 | 21 | 21.2 | 21.4 | 21.9 | 21.8 | 21.8 | 21.5 | 21.4 | 21.4 | 21.4 | 18.2 | 17.9 | 18 | 18 | 18 | 18 | 18.1 | 18 | 19 | 17.6 | 17.6 | 16.5 | 7.2 | 7.2 | 7.2 | 7.3 | 7.2 | 7.2 | 7.3 | 7.2 | 7.2 | 7.3 | 7.2 | 7.3 |
Total Shareholders Equity
| 68.583 | 65.547 | 65.712 | 56.973 | 57.474 | 56.453 | 57.784 | 54.791 | 54.299 | 52.892 | 54.457 | 52.382 | 52.069 | 48.782 | 49.313 | 50.994 | 53.449 | 52.96 | 55.629 | 55.448 | 55.302 | 50.774 | 52.36 | 50.813 | 51.211 | 50.304 | 51.812 | 52.413 | 55.641 | 56.381 | 59.413 | 60.429 | 64.659 | 65.054 | 69.028 | 72.643 | 66.507 | 69.064 | 73.523 | 81.103 | 81.756 | 80.333 | 76.636 | 77.522 | 69.581 | 64.421 | 54.255 | 69.322 | 68.396 | 70.154 | 72.119 | 76.142 | 76.073 | 78.193 | 78.421 | 79.581 | 75.119 | 72.728 | 72.562 | 77.557 | 76.575 | 70.255 | 64.178 | 65.04 | 63.811 | 60.926 | 59.78 | 62.825 | 60.845 | 58.208 | 38.816 | 37.9 | 34.876 | 32.251 | 31.81 | 32.788 | 31.934 | 31.539 | 31.27 | 29.933 | 27.73 | 26.341 | 26.873 | 26.521 | 26.521 | 25.899 | 26.612 | 38.982 | 38.676 | 37.868 | 37.987 | 39.817 | 39.582 | 38.811 | 38.799 | 38.7 | 38.756 | 37.922 | 37.828 | 37.9 | 36.9 | 35.8 | 35.8 | 37.5 | 37.4 | 36.6 | 36 | 35.7 | 34.7 | 33.5 | 32.9 | 29.2 | 27.7 | 26.6 | 26.2 | 25.9 | 25 | 24.3 | 23.9 | 24.7 | 23.5 | 22.9 | 21.2 | 11.5 | 11.1 | 10.7 | 10.4 | 10.1 | 9.8 | 9.5 | 9.2 | 9.3 | 9.1 | 8.7 | 7.4 |
Total Equity
| 76.64 | 72.58 | 71.978 | 61.129 | 59.209 | 56.453 | 57.784 | 54.791 | 54.299 | 52.892 | 54.457 | 52.382 | 52.069 | 48.782 | 49.313 | 50.994 | 53.449 | 52.96 | 55.629 | 55.448 | 55.302 | 50.774 | 52.36 | 50.813 | 51.211 | 50.304 | 51.812 | 52.413 | 55.641 | 56.381 | 59.413 | 60.429 | 64.659 | 65.054 | 69.028 | 72.643 | 66.507 | 69.064 | 73.523 | 81.103 | 81.756 | 80.333 | 76.636 | 77.522 | 69.581 | 64.421 | 54.255 | 69.322 | 68.396 | 70.154 | 72.119 | 76.142 | 76.073 | 78.193 | 78.421 | 79.581 | 75.119 | 72.728 | 72.562 | 77.557 | 76.575 | 70.255 | 64.178 | 65.04 | 63.811 | 60.926 | 59.78 | 62.825 | 60.845 | 58.208 | 38.816 | 37.9 | 34.876 | 32.251 | 31.81 | 32.788 | 31.934 | 31.539 | 31.27 | 29.933 | 27.73 | 26.341 | 26.873 | 26.521 | 26.521 | 25.899 | 26.612 | 38.982 | 38.676 | 37.868 | 37.987 | 39.817 | 39.582 | 38.811 | 38.799 | 38.7 | 38.756 | 37.922 | 37.828 | 37.9 | 36.9 | 35.8 | 35.8 | 37.5 | 37.4 | 36.6 | 36 | 35.7 | 34.7 | 33.5 | 32.9 | 29.2 | 27.7 | 26.6 | 26.2 | 25.9 | 25 | 24.3 | 23.9 | 24.7 | 23.5 | 22.9 | 21.2 | 11.5 | 11.1 | 10.7 | 10.4 | 10.1 | 9.8 | 9.5 | 9.2 | 9.3 | 9.1 | 8.7 | 7.4 |
Total Liabilities & Shareholders Equity
| 159.187 | 157.163 | 155.711 | 144.205 | 143.307 | 124.793 | 122.966 | 125.809 | 130.582 | 121.919 | 123.401 | 122.496 | 121.685 | 111.616 | 102.691 | 99.759 | 99.998 | 106.793 | 112.225 | 117.45 | 114.501 | 106.514 | 102.205 | 103.73 | 96.008 | 101.529 | 104.584 | 100.683 | 101.839 | 99.085 | 101.611 | 105.257 | 109.427 | 125.458 | 138.123 | 172.774 | 156.146 | 145.101 | 148.538 | 156.003 | 160.293 | 164.945 | 163.269 | 175.852 | 166.685 | 166.234 | 149.479 | 163.227 | 166.542 | 167.413 | 157.047 | 167.838 | 168.048 | 171.891 | 163.275 | 164.948 | 161.129 | 156.802 | 150.547 | 163.233 | 173.891 | 180.288 | 181.148 | 182.758 | 171.975 | 162.525 | 140.412 | 145.308 | 137.679 | 126.41 | 121.44 | 116.609 | 109.387 | 100.271 | 88.635 | 87.894 | 89.474 | 85.052 | 85.516 | 88.02 | 84.235 | 83.006 | 78.927 | 82.696 | 80.472 | 81.554 | 78.976 | 96.065 | 97.736 | 93.318 | 92.529 | 97.592 | 101.993 | 103.645 | 104.785 | 104.989 | 108.011 | 102.061 | 97.776 | 105.4 | 103.1 | 98.9 | 98 | 99.8 | 99.1 | 93.8 | 92.9 | 81.2 | 78.9 | 78.1 | 75.3 | 64.2 | 63.2 | 59.2 | 59 | 60.3 | 52.1 | 48.6 | 47.9 | 49.1 | 39 | 37.6 | 36.9 | 14.2 | 12.9 | 13.2 | 12.5 | 11.9 | 12 | 11.9 | 11.8 | 11.1 | 11.4 | 11.1 | 9.4 |