Progress Software Corporation
NASDAQ:PRGS
63.94 (USD) • At close November 4, 2024
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 | 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 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 232.713 | 190.42 | 127.872 | 126.958 | 137.999 | 125.531 | 107.981 | 256.277 | 224.115 | 224.863 | 171.666 | 155.406 | 379.895 | 357.36 | 107.698 | 97.99 | 220.575 | 193.222 | 161.094 | 154.259 | 124.02 | 103.249 | 106.516 | 105.126 | 98.697 | 97.121 | 117.111 | 133.464 | 191.316 | 245.082 | 226.907 | 207.036 | 188.084 | 179.733 | 203.704 | 212.379 | 189.113 | 166.02 | 187.035 | 263.082 | 242.38 | 201.971 | 219.356 | 198.818 | 215.342 | 218.387 | 279.217 | 355.217 | 294.398 | 241.884 | 231.695 | 161.095 | 257.769 | 310.442 | 312.148 | 286.559 | 255.049 | 227.728 | 179.164 | 175.873 | 112.119 | 133.903 | 114.95 | 96.485 | 212.269 | 216.613 | 166.941 | 53.879 | 50.486 | 48.407 | 56.445 | 46.449 | 49.556 | 48.609 | 70.586 | 57.399 | 58.778 | 68.437 | 64.942 | 141.449 | 141.495 | 116.905 | 91.628 | 152.117 | 125.53 | 114.718 | 109.697 | 117.425 | 130.304 | 124.53 | 117.438 | 108.337 | 104.478 | 98.173 | 101.226 | 90.722 | 93.257 | 101.276 | 81.913 | 81.7 | 69.2 | 40.8 | 37 | 50.2 | 33.1 | 27.4 | 30 | 39.5 | 26.9 | 25.1 | 35.2 | 30.9 | 30.9 | 32 | 32.3 | 33.5 | 18.7 | 18.7 | 22 | 24.5 | 15.9 | 19.9 | 14.5 | 20.6 | 18.8 | 18.3 | 12.7 | 6.3 | 11.2 | 6.2 | 7.1 | 7.8 | 6.2 | 11.1 | 7 |
Short Term Investments
| 75.814 | 0 | 5.35 | 0 | 0.11 | 0 | 14.944 | -4.515 | 0.749 | 1.05 | 1.656 | 1.967 | 3.782 | 5.3 | 6.673 | 8.005 | 9.544 | 10.423 | 15.961 | 19.426 | 21.377 | 25.304 | 26.942 | 34.387 | 39.184 | 47.079 | 50.386 | 50.145 | 46.559 | 47.196 | 37.285 | 42.718 | 44.6 | 49.376 | 47.787 | 28.9 | 29.191 | 33.101 | 24.129 | 20.186 | 18.912 | 24.605 | 28.693 | 32.622 | 26.64 | 37.417 | 42.158 | 53.425 | 57.809 | 86.364 | 83.469 | 100.321 | 88.774 | 78.536 | 58.691 | 35.837 | 14.164 | 32.84 | 31.403 | 48.248 | 74.398 | 14.832 | 8.899 | 22.044 | 19.194 | 42.413 | 57.142 | 285.646 | 256.485 | 222.37 | 177.375 | 194.866 | 187.56 | 178.055 | 136.523 | 209.021 | 194.004 | 151.515 | 139.732 | 49.818 | 43.895 | 58.71 | 57.159 | 67.014 | 77.673 | 75.875 | 59.072 | 59.768 | 66.438 | 66.591 | 64.734 | 66.179 | 69.098 | 68.575 | 61.697 | 67.384 | 79.67 | 67.332 | 84.234 | 77 | 61.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 232.713 | 190.42 | 133.222 | 126.958 | 137.999 | 125.531 | 122.925 | 251.762 | 224.864 | 225.913 | 173.322 | 157.373 | 383.677 | 362.66 | 114.371 | 105.995 | 230.119 | 203.645 | 177.055 | 173.685 | 145.397 | 128.553 | 133.458 | 139.513 | 137.881 | 144.2 | 167.497 | 183.609 | 191.316 | 245.082 | 264.192 | 249.754 | 232.684 | 229.109 | 251.491 | 241.279 | 218.304 | 199.121 | 211.164 | 283.268 | 261.292 | 226.576 | 248.049 | 231.44 | 241.982 | 255.804 | 321.375 | 355.217 | 352.207 | 328.248 | 315.164 | 261.416 | 346.543 | 388.978 | 370.839 | 322.396 | 269.213 | 260.568 | 210.567 | 224.121 | 186.517 | 148.735 | 123.849 | 118.529 | 231.463 | 259.026 | 224.083 | 339.525 | 306.971 | 270.777 | 233.82 | 241.315 | 237.116 | 226.664 | 207.109 | 266.42 | 252.782 | 219.952 | 204.674 | 191.267 | 185.39 | 175.615 | 148.787 | 219.131 | 203.203 | 190.593 | 168.769 | 177.193 | 196.742 | 191.121 | 182.172 | 174.516 | 173.576 | 166.748 | 162.923 | 158.106 | 172.927 | 168.608 | 166.147 | 158.7 | 130.3 | 40.8 | 37 | 50.2 | 33.1 | 27.4 | 30 | 39.5 | 26.9 | 25.1 | 35.2 | 30.9 | 30.9 | 32 | 32.3 | 33.5 | 18.7 | 18.7 | 22 | 24.5 | 15.9 | 19.9 | 14.5 | 20.6 | 18.8 | 18.3 | 12.7 | 6.3 | 11.2 | 6.2 | 7.1 | 7.8 | 6.2 | 11.1 | 7 |
Net Receivables
| 122.843 | 115.511 | 117.986 | 155.79 | 131.394 | 120.141 | 126.943 | 126.992 | 110.105 | 97.468 | 113.644 | 125.631 | 105.51 | 87.202 | 101.672 | 108.957 | 74.43 | 67.067 | 73.092 | 83.7 | 70.993 | 57.2 | 56.693 | 58.45 | 45.817 | 42.577 | 53.843 | 61.21 | 51.86 | 43.894 | 48.905 | 65.678 | 55.758 | 48.294 | 58.829 | 66.459 | 60.335 | 56.44 | 59.647 | 68.311 | 57.84 | 58.023 | 58.96 | 66.784 | 53.62 | 50.772 | 64.026 | 70.793 | 75.849 | 85.787 | 102.645 | 110.927 | 83.887 | 91.738 | 104.381 | 119.273 | 84.966 | 86.842 | 96 | 98.872 | 83.819 | 88.88 | 96.911 | 94.795 | 90.16 | 88.041 | 92.453 | 93.998 | 76.127 | 84.415 | 91.663 | 82.762 | 67.248 | 71.613 | 77.592 | 66.592 | 52.128 | 55.617 | 70.857 | 63.503 | 50.307 | 56.002 | 66.112 | 52.065 | 42.205 | 54.008 | 51.27 | 48.676 | 42.951 | 46.085 | 47.277 | 54.23 | 47.905 | 46.07 | 50.248 | 49.429 | 43.967 | 49.636 | 50.789 | 48 | 38.9 | 43.5 | 41.2 | 40.8 | 36.2 | 36.7 | 33.3 | 35.7 | 29.1 | 30.9 | 29.8 | 34.5 | 30 | 34.2 | 36.6 | 41.7 | 30.4 | 29.2 | 25.9 | 28.6 | 26.3 | 26.1 | 23.8 | 23.2 | 16.4 | 18.2 | 14.1 | 12.9 | 11.6 | 14.4 | 13.4 | 11.8 | 9.4 | 10 | 6 |
Inventory
| -34.636 | 0 | 0 | 0 | 0 | 0 | 0 | 5.043 | 4.64 | 2.78 | 15.255 | 15.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.776 | 5.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.236 | 0 | 68.029 | -345.476 | -328.248 | 11.062 | 14.291 | -346.543 | -388.978 | -370.839 | 14.279 | -269.213 | -260.568 | -210.567 | 14.433 | -186.517 | 16.417 | -123.849 | 14.264 | 12.323 | 12.124 | 12.217 | 13.009 | 16.437 | 19.78 | 19.28 | 18.119 | 20.272 | 18.628 | 22.967 | 21.502 | 0 | 0 | 0 | 11.576 | 0 | 0 | 0 | 10.592 | 8.773 | 8.83 | 8.652 | 8.857 | 9.5 | 9.845 | 9.793 | 9.632 | 9.732 | 9.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 1.2 | 1.1 | 1.4 | 1.6 | 1.4 | 1.4 | 1.3 | 1.6 | 1.9 | 2.2 | 2.1 | 2.7 | 2.7 | 2.4 | 2.4 | 2 | 2 | 2.2 | 1.6 | 1.1 | 1.2 | 1.3 | 1.2 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.5 |
Other Current Assets
| 33.001 | 37.052 | 46.048 | 48.04 | 33.447 | 35.41 | 42.833 | 42.783 | 29.465 | 32.488 | 40.401 | 39.549 | 19.71 | 21.106 | 23.266 | 23.983 | 15.657 | 20.686 | 24.591 | 27.28 | 19.904 | 18.553 | 19.757 | 25.08 | 13.696 | 13.844 | 16.312 | 18.588 | 18.451 | 22.332 | 23.841 | 20.621 | 20.521 | 21.97 | 20.575 | 15.671 | 51.728 | 57.018 | 40.194 | 34.094 | 33.55 | 36.508 | 40.682 | 39.587 | 40.035 | 40.036 | 47.44 | 32.779 | 389.175 | 365.164 | 22.845 | 21.143 | 384.535 | 427.019 | 412.772 | 27.91 | 309.411 | 305.18 | 253.772 | 20.193 | 224.951 | 26.09 | 159.567 | 18.664 | 20.529 | 24.384 | 22.346 | 17.891 | 17.583 | 20.107 | 16.351 | 17.943 | 17.93 | 17.023 | 17.862 | 11.813 | 34.494 | 24.392 | 24.548 | 11.909 | 22.9 | 26.121 | 25.539 | 11.942 | 10.999 | 12.249 | 11.993 | 10.102 | 9.555 | 11.827 | 10.01 | 11.067 | 9.646 | 11.927 | 21.608 | 22.137 | 25.078 | 25.079 | 21.905 | 19.2 | 18.7 | 91.2 | 96.4 | 82 | 87.6 | 82.4 | 70.3 | 65.2 | 67.9 | 82.5 | 76.1 | 74.3 | 73.5 | 72.7 | 74.5 | 66.8 | 72.7 | 71 | 61.7 | 55.9 | 56.4 | 50.7 | 52 | 44.5 | 45.1 | 41.8 | 46.8 | 51.1 | 41 | 36.9 | 34.7 | 33.3 | 30.9 | 1.2 | 0.6 |
Total Current Assets
| 388.557 | 342.983 | 297.256 | 330.788 | 302.84 | 281.082 | 292.701 | 421.537 | 364.434 | 355.869 | 342.622 | 337.808 | 508.897 | 470.968 | 239.309 | 238.935 | 320.206 | 291.398 | 274.738 | 284.665 | 236.294 | 204.306 | 215.684 | 228.819 | 197.394 | 200.621 | 237.652 | 263.407 | 261.627 | 311.308 | 336.938 | 336.053 | 308.963 | 299.373 | 330.895 | 323.409 | 330.367 | 312.579 | 311.005 | 385.673 | 352.682 | 321.107 | 347.691 | 337.811 | 335.637 | 357.848 | 432.841 | 526.818 | 471.755 | 450.951 | 451.716 | 407.777 | 468.422 | 518.757 | 517.153 | 483.858 | 394.377 | 392.022 | 349.772 | 357.619 | 308.77 | 280.122 | 256.478 | 246.252 | 354.475 | 383.575 | 351.099 | 464.423 | 417.118 | 395.079 | 361.114 | 360.139 | 342.566 | 333.928 | 325.53 | 366.327 | 339.404 | 299.961 | 300.079 | 278.255 | 258.597 | 257.738 | 240.438 | 293.73 | 265.18 | 265.68 | 240.684 | 244.828 | 258.748 | 258.878 | 249.252 | 249.445 | 240.859 | 234.472 | 234.779 | 229.672 | 241.972 | 243.323 | 238.841 | 225.9 | 187.9 | 175.5 | 174.6 | 173 | 157.6 | 147.7 | 134.7 | 141.8 | 125.5 | 139.9 | 142.5 | 141 | 136 | 140.8 | 145.6 | 144.1 | 124.5 | 121.6 | 112 | 111.4 | 100.6 | 98.7 | 92.5 | 89.9 | 81.4 | 79.5 | 74.9 | 71.5 | 65.1 | 58.6 | 56.3 | 54 | 47.6 | 23.2 | 14.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 25.427 | 27.336 | 29.399 | 33.936 | 36.762 | 38.051 | 36.749 | 32.501 | 32.359 | 35.013 | 37.537 | 39.598 | 57.01 | 60.166 | 61.103 | 60.452 | 52.122 | 52.374 | 55.057 | 29.765 | 31.573 | 32.971 | 29.351 | 30.714 | 42.689 | 42.208 | 41.761 | 42.261 | 43.283 | 44.863 | 48.258 | 50.105 | 50.778 | 51.76 | 53.492 | 54.226 | 56.825 | 57.653 | 61.994 | 59.351 | 59.176 | 59.865 | 60.871 | 57.03 | 56.889 | 59.352 | 61.528 | 63.071 | 64.479 | 66.444 | 68.048 | 66.206 | 66.344 | 63.023 | 59.62 | 58.207 | 57.963 | 57.289 | 57.783 | 59.625 | 61.166 | 61.859 | 62.477 | 63.147 | 63.045 | 63.916 | 65.131 | 64.949 | 62.869 | 60.239 | 61.215 | 57.585 | 49.62 | 48.719 | 46.489 | 42.816 | 40.128 | 40.411 | 40.567 | 40.658 | 35.299 | 35.668 | 36.123 | 35.572 | 34.57 | 34.558 | 35.312 | 34.045 | 35.145 | 36.2 | 35.479 | 36.99 | 37.191 | 36.67 | 37.192 | 37.427 | 22.492 | 21.417 | 20.387 | 20.6 | 20.3 | 21.2 | 21.3 | 22.5 | 22.2 | 21.9 | 22.7 | 23.2 | 21.9 | 23 | 24.2 | 24.2 | 25.2 | 25.2 | 24.6 | 24.3 | 23.5 | 22 | 19.9 | 18.4 | 17.6 | 17 | 16.9 | 15.7 | 13.6 | 11.4 | 9.9 | 8.8 | 8.5 | 8 | 6.7 | 5.6 | 4.6 | 3.9 | 2.3 |
Goodwill
| 832.748 | 832.783 | 832.806 | 832.101 | 826.048 | 825.944 | 811.859 | 671.037 | 672.901 | 673.066 | 673.036 | 671.152 | 491.412 | 491.731 | 491.701 | 491.726 | 431.864 | 431.869 | 432.789 | 432.824 | 432.598 | 432.623 | 315.01 | 314.992 | 314.951 | 315.012 | 315.106 | 315.041 | 315.913 | 290.698 | 278.132 | 278.067 | 370.097 | 370.025 | 369.964 | 369.985 | 370.465 | 370.533 | 370.625 | 232.836 | 230.677 | 230.681 | 224.185 | 224.286 | 224.29 | 224.44 | 226.104 | 226.11 | 252.735 | 257.625 | 263.283 | 263.239 | 238.588 | 238.591 | 238.514 | 238.343 | 239.471 | 237.415 | 235.835 | 218.498 | 219.854 | 219.77 | 227.354 | 233.385 | 155.333 | 153.289 | 153.273 | 149.057 | 157.824 | 157.632 | 157.343 | 157.858 | 153.547 | 152.028 | 153.419 | 84.974 | 84.708 | 0 | 67.249 | 67.13 | 60.243 | 0 | 60.861 | 14.313 | 14.676 | 0 | 16.755 | 4.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284.706 | 304.644 | 328.009 | 354.278 | 378.824 | 404.515 | 440.942 | 217.355 | 233.436 | 252.36 | 271.29 | 287.185 | 179.19 | 190.768 | 202.347 | 212.747 | 81.934 | 87.774 | 93.615 | 99.392 | 136.381 | 150.907 | 50.297 | 58.919 | 67.712 | 76.54 | 85.757 | 94.894 | 101.777 | 86.864 | 73.97 | 80.827 | 87.684 | 99.864 | 106.988 | 114.113 | 121.323 | 128.605 | 135.851 | 20.578 | 15.139 | 16.09 | 9.257 | 9.95 | 10.69 | 11.43 | 4.574 | 5.119 | 47.676 | 53.437 | 58.882 | 64.408 | 65.343 | 71.254 | 77.053 | 83.208 | 90.646 | 97.896 | 108.324 | 86.389 | 92.844 | 99.878 | 101.033 | 108.869 | 54.346 | 55.159 | 59.218 | 59.931 | 63.821 | 66.23 | 70.578 | 75.069 | 75.265 | 73.829 | 229.601 | 132.187 | 134.998 | 141.195 | 105.497 | 107.363 | 98.119 | 101.154 | 103.083 | 21.53 | 22.476 | 25.42 | 25.728 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.4 |
Goodwill and Intangible Assets
| 1,117.454 | 1,137.427 | 1,160.815 | 1,186.379 | 1,204.872 | 1,230.459 | 1,252.801 | 888.392 | 906.337 | 925.426 | 944.326 | 958.337 | 670.602 | 682.499 | 694.048 | 704.473 | 513.798 | 519.643 | 526.404 | 532.216 | 568.979 | 583.53 | 365.307 | 373.911 | 382.663 | 391.552 | 400.863 | 409.935 | 417.69 | 377.562 | 352.102 | 358.894 | 457.781 | 469.888 | 476.952 | 484.098 | 491.788 | 499.138 | 506.476 | 253.414 | 245.816 | 246.771 | 233.442 | 234.236 | 234.98 | 235.87 | 230.678 | 231.229 | 300.411 | 311.062 | 322.165 | 327.647 | 303.931 | 309.845 | 315.567 | 321.551 | 330.117 | 336.053 | 344.159 | 304.887 | 312.698 | 319.648 | 328.387 | 342.254 | 209.679 | 208.448 | 212.491 | 208.988 | 221.645 | 223.862 | 227.921 | 232.927 | 228.812 | 225.857 | 229.601 | 132.187 | 134.998 | 141.195 | 105.497 | 107.363 | 98.119 | 101.154 | 103.083 | 21.53 | 22.476 | 25.42 | 25.728 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.4 |
Long Term Investments
| -41.078 | 32.401 | 33.641 | 28.373 | -11.745 | -4.374 | 52.122 | 44.336 | 29.272 | 24.253 | 16.233 | 16.049 | 11.353 | 0.613 | 0.721 | 2.643 | -10.587 | -7.801 | -4.542 | -6.109 | -0.172 | 2.611 | 1.692 | -1.922 | -0.876 | -0.846 | -0.948 | -1.123 | -1.221 | -1.098 | -1.508 | -6.601 | -11.626 | -9.537 | -11.635 | -10.971 | -3.002 | -2.976 | -4.375 | -2.259 | -16.172 | 25.056 | 25.11 | 24.761 | 26.573 | 26.5 | 26.442 | 26.321 | 31.285 | 31.448 | 39.342 | 33.539 | 40.082 | 39.905 | 44.048 | 39.643 | 44.343 | 44.696 | 44.858 | 40.714 | 40.459 | 58.205 | 58.687 | 62.364 | 51.526 | 67.691 | 95.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.773 | 0 | -8.652 | -8.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.078 | 32.628 | 19.271 | 15.052 | 11.745 | 4.374 | 1.4 | 11.765 | 5.735 | 4.18 | 3.795 | 1.415 | 10.872 | 10.129 | 13.613 | 14.49 | 19.327 | 17.995 | 17.334 | 18.601 | 10.159 | 1.877 | 0.889 | 1.922 | 0.876 | 0.846 | 0.948 | 1.123 | 1.221 | 1.098 | 1.508 | 6.601 | 11.626 | 9.537 | 11.635 | 10.971 | 3.002 | 2.976 | 4.375 | 2.259 | 16.172 | 17.387 | 19.768 | 20.386 | 24.197 | 26.776 | 23.566 | 26.565 | 32.808 | 33.577 | 27.609 | 24.514 | 31.981 | 28.699 | 29.444 | 29.214 | 33.52 | 32.728 | 34.276 | 30.638 | 35.316 | 33.145 | 31.422 | 29.618 | 20.614 | 19.074 | 17.566 | 17.617 | 13.462 | 13.509 | 14.263 | 14.153 | 13.419 | 13.691 | 14.433 | 20.442 | 0 | 0 | 0 | 17.176 | 0 | 0 | 0 | 14.654 | 8.773 | 0 | 8.652 | 8.857 | 9.5 | 9.845 | 9.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 88.446 | 13.6 | 7.387 | 8.255 | 52.994 | 52.293 | 7.834 | 8.432 | 8.155 | 9.841 | 8.603 | 10.33 | 16.753 | 15.619 | 18.263 | 20.789 | 24.602 | 21.993 | 21.191 | 22.133 | 13.092 | 4.61 | 2.968 | 7.165 | 2.686 | 2.592 | 2.864 | 3.115 | 3.216 | 3.331 | 3.833 | 9.775 | 15.257 | 13.209 | 15.529 | 15.39 | 7.654 | 7.648 | 8.824 | 4.623 | 18.97 | 3.163 | 3.552 | 7.963 | 8.314 | 4.747 | 5.319 | 10.973 | 5.588 | 5.829 | 0 | 5.627 | 0 | 0 | 0 | 4.35 | 0 | -0.742 | 0 | 5.367 | 5.641 | 5.194 | 4.758 | 8.735 | 14.585 | 12.298 | 5.88 | 5.851 | 5.481 | 5.056 | 4.77 | 5.435 | 4.785 | 4.803 | 4.986 | 5.066 | 23.35 | 19.725 | 19.992 | 3.362 | 16.886 | 17.289 | 17.205 | 2.284 | 16.68 | 15.566 | 15.795 | 6.393 | 1.419 | 1.628 | 2.567 | 12.945 | 10.972 | 10.341 | 10.734 | 11.706 | 11.883 | 12.386 | 11.428 | 10.1 | 9.6 | 10.4 | 9 | 11.2 | 10.4 | 10.2 | 10.6 | 6.7 | 7.1 | 7.9 | 7.8 | 8 | 8.2 | 7.9 | 8.2 | 7.3 | 6.8 | 6.3 | 6 | 4.8 | 2.1 | 3 | 2.5 | 2.2 | 2 | 1.7 | 1.4 | 1.1 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 |
Total Non-Current Assets
| 1,231.327 | 1,243.392 | 1,250.513 | 1,271.995 | 1,294.628 | 1,320.803 | 1,350.906 | 985.426 | 981.858 | 998.713 | 1,010.494 | 1,025.729 | 766.59 | 769.026 | 787.748 | 802.847 | 599.262 | 604.204 | 615.444 | 596.606 | 623.631 | 625.599 | 400.207 | 411.79 | 428.038 | 436.352 | 445.488 | 455.311 | 464.189 | 425.756 | 404.193 | 418.774 | 523.816 | 534.857 | 545.973 | 553.714 | 556.267 | 564.439 | 577.294 | 317.388 | 323.962 | 352.242 | 342.743 | 344.376 | 350.953 | 353.245 | 347.533 | 358.159 | 434.571 | 448.36 | 457.164 | 457.533 | 442.338 | 441.472 | 448.679 | 452.965 | 465.943 | 470.024 | 481.076 | 441.231 | 455.28 | 478.051 | 485.731 | 506.118 | 359.449 | 371.427 | 396.343 | 297.405 | 303.457 | 302.666 | 308.169 | 310.1 | 296.636 | 293.07 | 295.509 | 200.511 | 198.476 | 201.331 | 166.056 | 168.559 | 150.304 | 154.111 | 156.411 | 74.04 | 73.726 | 75.544 | 76.835 | 45.338 | 46.064 | 47.673 | 47.839 | 49.935 | 48.163 | 47.011 | 47.926 | 49.133 | 34.375 | 33.803 | 31.815 | 30.7 | 29.9 | 31.6 | 30.3 | 33.7 | 32.6 | 32.1 | 33.3 | 29.9 | 29 | 30.9 | 32 | 32.2 | 33.4 | 33.1 | 32.8 | 31.6 | 30.3 | 28.3 | 25.9 | 23.2 | 22.1 | 20 | 19.4 | 17.9 | 15.6 | 13.1 | 11.3 | 9.9 | 9.1 | 8.7 | 7.3 | 6.3 | 5.2 | 4.6 | 3 |
Total Assets
| 1,619.884 | 1,586.375 | 1,547.769 | 1,602.783 | 1,597.468 | 1,601.885 | 1,643.607 | 1,406.963 | 1,346.292 | 1,354.582 | 1,353.116 | 1,363.537 | 1,275.487 | 1,239.994 | 1,027.057 | 1,041.782 | 919.468 | 895.602 | 890.182 | 881.271 | 859.925 | 829.905 | 615.891 | 640.609 | 625.432 | 636.973 | 683.14 | 718.718 | 725.816 | 737.064 | 741.131 | 754.827 | 832.779 | 834.23 | 876.868 | 877.123 | 886.634 | 877.018 | 888.299 | 703.061 | 676.644 | 673.349 | 690.434 | 682.187 | 686.59 | 711.093 | 780.374 | 884.977 | 906.326 | 899.311 | 908.88 | 865.31 | 910.76 | 960.229 | 965.832 | 936.823 | 860.32 | 862.046 | 830.848 | 798.85 | 764.05 | 758.173 | 742.209 | 752.37 | 713.924 | 755.002 | 747.442 | 761.828 | 720.575 | 697.745 | 669.283 | 670.239 | 639.202 | 626.998 | 621.039 | 566.838 | 537.88 | 501.292 | 466.135 | 446.814 | 408.901 | 411.849 | 396.849 | 367.77 | 338.906 | 341.224 | 317.519 | 290.166 | 304.812 | 306.551 | 297.091 | 299.38 | 289.022 | 281.483 | 282.705 | 278.805 | 276.347 | 277.126 | 270.656 | 256.6 | 217.8 | 207.1 | 204.9 | 206.7 | 190.2 | 179.8 | 168 | 171.7 | 154.5 | 170.8 | 174.5 | 173.2 | 169.4 | 173.9 | 178.4 | 175.7 | 154.8 | 149.9 | 137.9 | 134.6 | 122.7 | 118.7 | 111.9 | 107.8 | 97 | 92.6 | 86.2 | 81.4 | 74.2 | 67.3 | 63.6 | 60.3 | 52.8 | 27.8 | 17.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10.781 | 8.583 | 9.921 | 12.371 | 83.624 | 76.126 | 75.15 | 76.629 | 68.581 | 62.821 | 59.65 | 84.215 | 70.713 | 61.239 | 55.019 | 9.978 | 53.554 | 50.525 | 50.473 | 72.674 | 62.524 | 61.268 | 44.866 | 57.005 | 50.544 | 53.842 | 52.64 | 69.661 | 59.53 | 62.345 | 69.607 | 59.778 | 53.508 | 51.168 | 57.873 | 65.314 | 65.606 | 61.854 | 62.017 | 60.746 | 55.09 | 51.746 | 55.652 | 68.186 | 67.236 | 59.281 | 65.572 | 110.944 | 82.595 | 83.527 | 6.268 | 7.039 | 83.725 | 81.207 | 80.953 | 13.176 | 79.171 | 82.377 | 89.689 | 12.4 | 81.978 | 10.184 | 82.191 | 11.592 | 10.408 | 12.524 | 11.769 | 12.684 | 9.396 | 12.332 | 13.994 | 15.034 | 10.702 | 12.656 | 12.815 | 11.654 | 8.491 | 10.076 | 11.755 | 11.953 | 9.161 | 10.454 | 11.314 | 11.593 | 8.448 | 11.357 | 10.381 | 9.717 | 7.783 | 8.811 | 8.146 | 10.386 | 7.528 | 8.448 | 8.911 | 11.01 | 8.537 | 11.295 | 12.207 | 14 | 11.6 | 14 | 11.7 | 12.5 | 9.2 | 9.6 | 9.3 | 10.7 | 7.1 | 7.4 | 7.7 | 8 | 6.7 | 8 | 7.2 | 9.5 | 6.2 | 8.1 | 6.7 | 7.8 | 4.9 | 6.8 | 5.8 | 6.6 | 5 | 5.2 | 5.6 | 4.7 | 3.6 | 3.6 | 4.5 | 4.6 | 2.9 | 0 | 0 |
Short Term Debt
| 8.873 | 9.447 | 9.821 | 23.223 | 21.478 | 19.761 | 17.274 | 13.705 | 13.677 | 14.077 | 14.309 | 33.693 | 31.155 | 29.366 | 27.278 | 25.257 | 22.632 | 21.098 | 19.2 | 10.717 | 8.836 | 7.002 | 6.593 | 5.819 | 5.819 | 5.819 | 5.819 | 5.819 | 14.643 | 14.643 | 14.643 | 15 | 13.125 | 11.25 | 9.375 | 9.375 | 7.5 | 7.5 | 7.5 | -48.997 | -48.014 | -42.84 | -47.172 | -58.626 | -61.439 | 0 | -56.693 | 0 | 0 | 0.071 | 0.174 | 0.357 | 0.376 | 0.404 | 0.396 | 0.388 | 0.38 | 0.372 | 0.365 | 0.358 | 0.351 | 0.344 | 0.337 | 0.33 | 0.324 | 0.317 | 0.311 | 0.305 | 0.299 | 0.292 | 0.287 | 0.281 | 0.276 | 0.268 | 0.265 | 0.262 | 0.255 | 0.249 | 0.243 | 0.238 | 47.185 | 44.965 | 42.744 | 46.521 | 44.467 | 43.053 | 42.223 | 34.297 | 29.055 | 27.099 | 25.652 | 30.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Tax Payables
| 43.919 | 34.817 | 33.421 | 49.559 | 41.606 | 34.258 | 33.291 | 0 | 0 | 0 | 0 | 0 | 5.475 | 1.407 | 0.87 | 1.899 | 3.339 | 2.443 | 1.757 | 1.444 | 3.764 | 3.416 | 1.233 | 1.228 | 2.889 | 3.428 | 1.042 | 1.173 | 2.275 | 1.653 | 1.376 | 1.509 | 5.098 | 4.059 | 3.088 | 2.941 | 8.27 | 3.974 | 2.909 | 2.246 | 4.841 | 3.195 | 3.424 | 2.584 | 0 | 0.154 | 1.067 | 21.486 | 4.171 | 1.91 | 7.983 | 11.412 | 11.609 | 6.472 | 7.216 | 4.083 | 1.538 | 1.242 | 1.652 | 4.082 | 7.327 | 1.769 | 3.015 | 3.926 | 0.945 | 0.416 | 1.847 | 3.409 | 6.175 | 7.467 | 8.159 | 6.316 | 9.953 | 5.701 | 2.132 | 0.984 | 1.906 | 0 | 3.861 | 3.018 | 1.762 | 0 | 2.98 | 5.001 | 3.03 | 0 | 4.053 | 6.785 | 8.033 | 8.843 | 7.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 218.036 | 226.579 | 232.566 | 236.09 | 219.601 | 227.607 | 244.733 | 227.67 | 197.425 | 207.331 | 209.771 | 205.021 | 169.74 | 175.472 | 183.443 | 166.387 | 151.505 | 153.549 | 161.049 | 157.494 | 143.972 | 135.929 | 129.844 | 133.194 | 131.854 | 135.202 | 144.573 | 132.538 | 131.932 | 133.254 | 136.919 | 128.96 | 129.354 | 133.006 | 136.159 | 125.227 | 124.285 | 127.037 | 123.005 | 92.557 | 93.086 | 98.413 | 106.482 | 96.393 | 96.534 | 102.094 | 115.564 | 103.925 | 129.606 | 146.882 | 162.552 | 145.727 | 144.713 | 149.888 | 158.088 | 138.961 | 134.334 | 136.946 | 157.739 | 141.243 | 138.277 | 149.181 | 151.639 | 135.786 | 137.821 | 148.402 | 152.441 | 135.487 | 129.659 | 133.237 | 136.758 | 120.974 | 117.45 | 125.769 | 124.871 | 99.697 | 100.767 | 107.204 | 117.919 | 101.106 | 99.475 | 106.947 | 105.972 | 82.614 | 79.05 | 87.124 | 83.55 | 66.404 | 67.547 | 69.096 | 68.663 | 64.463 | 66.617 | 68.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 77.218 | 62.612 | 59.9 | 80.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.997 | 48.014 | 42.84 | 47.172 | 58.626 | 61.439 | 4.012 | 56.693 | 25.285 | 5.265 | -0.071 | 77.091 | 78.385 | -0.376 | -0.404 | -0.396 | 85.151 | -0.38 | -0.372 | -0.365 | 72.923 | -0.351 | 69.226 | -0.337 | 93.677 | 65.339 | 62.408 | 59.823 | 79.994 | 70.128 | 66.973 | 59.692 | 77.88 | 68.067 | 62.86 | 75.386 | 62.98 | 60.977 | 53.846 | 48.248 | 58.478 | 1.762 | 3.602 | 2.98 | 5.001 | 3.03 | 3.371 | 4.053 | 6.785 | 8.033 | 8.843 | 7.821 | 8.886 | 34.034 | 32.245 | 102.112 | 100.982 | 101.771 | 108.537 | 107.422 | 100.2 | 89.2 | 86.8 | 84.4 | 91.4 | 83.1 | 76.7 | 66.5 | 63.3 | 53.6 | 54.8 | 52.3 | 48.7 | 45.7 | 46.7 | 50.2 | 49.2 | 40.8 | 40.7 | 36.7 | 36.6 | 35 | 33.1 | 31.5 | 29.6 | 26.2 | 26.2 | 23.2 | 22.6 | 20.3 | 17.6 | 15.5 | 14.6 | 12 | 13.4 | 8.1 |
Total Current Liabilities
| 314.908 | 307.221 | 312.208 | 352.118 | 324.703 | 323.494 | 337.157 | 318.004 | 279.683 | 284.229 | 283.73 | 322.929 | 271.608 | 266.077 | 265.74 | 262.543 | 227.691 | 225.172 | 230.722 | 240.885 | 215.332 | 204.199 | 181.303 | 196.018 | 188.217 | 194.863 | 203.032 | 208.018 | 206.105 | 210.242 | 221.169 | 203.738 | 195.987 | 195.424 | 203.407 | 199.916 | 197.391 | 196.391 | 192.522 | 153.303 | 148.176 | 150.159 | 162.134 | 164.579 | 163.77 | 165.387 | 181.136 | 240.154 | 217.466 | 230.409 | 246.085 | 231.508 | 228.438 | 231.095 | 239.041 | 237.676 | 213.505 | 219.323 | 247.428 | 226.924 | 220.255 | 228.935 | 233.83 | 241.385 | 213.892 | 223.651 | 224.344 | 228.47 | 209.482 | 212.834 | 210.731 | 214.169 | 196.495 | 201.553 | 213.337 | 174.593 | 170.49 | 171.375 | 178.165 | 171.775 | 157.583 | 165.968 | 163.01 | 145.729 | 134.995 | 144.905 | 140.207 | 117.203 | 112.418 | 113.849 | 110.282 | 114.204 | 108.179 | 109.374 | 111.023 | 111.992 | 110.308 | 119.832 | 119.629 | 114.2 | 100.8 | 100.8 | 96.1 | 103.9 | 92.3 | 86.3 | 75.8 | 74 | 60.7 | 62.2 | 60 | 56.7 | 52.4 | 54.8 | 57.5 | 58.8 | 47.1 | 48.9 | 43.5 | 44.5 | 40 | 40.1 | 37.5 | 36.5 | 31.5 | 31.6 | 29 | 27.5 | 24.1 | 21.4 | 20.5 | 19.7 | 15.4 | 13.8 | 8.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 795.282 | 794.277 | 691.262 | 723.883 | 758.72 | 794.016 | 821.443 | 626.886 | 629.549 | 632.869 | 636.164 | 557.657 | 562.668 | 569.321 | 371.1 | 391.226 | 290.703 | 296.658 | 301.431 | 284.002 | 287.622 | 291.194 | 108.042 | 110.27 | 111.725 | 113.18 | 114.635 | 116.09 | 108.303 | 111.964 | 115.625 | 120 | 123.75 | 127.5 | 131.25 | 135 | 136.875 | 138.75 | 140.625 | -0.305 | -0.353 | -0.355 | -0.338 | -0.34 | -0.477 | -0.515 | -0.535 | -1.032 | -1.499 | -1.508 | 0 | 0 | -2.481 | 0.073 | 0.182 | 0.276 | 0.377 | 0.477 | 0.604 | 0.664 | 0.757 | 0.849 | 0.935 | 1.022 | 1.107 | 1.19 | 1.277 | 1.352 | 1.431 | 1.508 | 1.583 | 1.657 | 1.73 | 1.802 | 1.87 | 1.938 | 2.005 | 2.071 | 2.137 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.9 | 0.9 | 1 | 0.8 | 0.5 |
Deferred Revenue Non-Current
| 67.348 | 64.995 | 63.567 | 58.946 | 60.167 | 56.03 | 57.114 | 54.77 | 53.696 | 51.249 | 51.771 | 47.359 | 33.28 | 27.158 | 25.535 | 26.908 | 19.851 | 19.741 | 19.749 | 19.752 | 16.554 | 14.476 | 11.614 | 15.127 | 12.975 | 12.586 | 9.655 | 9.75 | 8.774 | 8.82 | 10.032 | 8.801 | 8.529 | 9.229 | 8.512 | 8.844 | 6.711 | 2.588 | 2.883 | 3.683 | 2.193 | 2.533 | 0.745 | 1.144 | 1.044 | 1.293 | 1.284 | 2.817 | 5.343 | 5.517 | 5.069 | 6.619 | 5.026 | 5.222 | 4.777 | 2.908 | 3.342 | 3.788 | 3.679 | 4.511 | 5.289 | 5.492 | 6.9 | 7.957 | 9.169 | 10.981 | 10.801 | 11.2 | 9.048 | 8.565 | 9.179 | 6.355 | 5.615 | 5.831 | 6.263 | 5.068 | 5.124 | 0 | 6.665 | 5.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.765 | 3.71 | 3.628 | 3.574 | 4.24 | 4.547 | 5.546 | 4.628 | 5.712 | 6.098 | 5.931 | 14.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.089 | 0.07 | 2.665 | 3.797 | 1.323 | 1.228 | 2.163 | 2.809 | 5.793 | 7.798 | 3.022 | 3.901 | 6.149 | 6.918 | 7.348 | 7.112 | 9.643 | 9.703 | 9.869 | 0.305 | 0.353 | 0.355 | 0.338 | 0.34 | 0.477 | 0.515 | 0.535 | 1.032 | 1.499 | 1.508 | 1.581 | 1.533 | 2.481 | 2.48 | 2.431 | 2.378 | 3.262 | 3.158 | 3.275 | 3.445 | 4.735 | 5.599 | 4.211 | 10.023 | 4.235 | 4.507 | 4.086 | 2.817 | -9.048 | -8.565 | -9.179 | 3.494 | 3.946 | 3.877 | 3.639 | 3.58 | -5.124 | 0 | -6.665 | -5.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.1 | 1 | 1 | 2.4 | 2.4 | 2.4 | 2.3 | 3 | 3 | 3 | 2.7 | 1.4 | 1.4 | 1.4 | 1.4 | 1 | 1 | 1 | 1.2 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Other Non-Current Liabilities
| 12.969 | 14.505 | 15.361 | 4.547 | 4.592 | 4.983 | 8.904 | 8.687 | 10.679 | 7.991 | 7.197 | 8.94 | 11.158 | 11.717 | 12.129 | 15.092 | 13.057 | 14.07 | 10.32 | 6.347 | 7.376 | 4.619 | 4.84 | 5.315 | 5.72 | 5.979 | 6.003 | 5.967 | 5.239 | 5.404 | 5.097 | 11.758 | 3.785 | 3.756 | 3.715 | 3.787 | 6.272 | 6.587 | 4.33 | 2.83 | 1.998 | 2.131 | 2.881 | 2.81 | 2.421 | 2.175 | 2.138 | 3.607 | 4.073 | 3.841 | 2.715 | 3.35 | 6.268 | 4.436 | 4.753 | 5.253 | 6.696 | 6.252 | 8.808 | 7.854 | 8.389 | 9.332 | 9.083 | 10.531 | 3.773 | 5.129 | 4.893 | 0.115 | 12.828 | 12.279 | 12.957 | 0 | 0 | 0 | 0 | 0 | 9.313 | 11.676 | 6.665 | 5.861 | 108.636 | 117.401 | 117.286 | 94.207 | 87.498 | 98.481 | 93.931 | 76.121 | 75.33 | 77.907 | 76.809 | 74.849 | 74.145 | 77.129 | 8.911 | 11.01 | 8.537 | 11.295 | 12.207 | 0.1 | 11.6 | 14 | 11.7 | -0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0.4 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | -0.1 |
Total Non-Current Liabilities
| 879.364 | 877.487 | 773.818 | 790.95 | 827.719 | 859.576 | 893.007 | 694.971 | 699.636 | 698.207 | 701.063 | 628.119 | 607.106 | 608.196 | 408.764 | 433.226 | 323.611 | 330.469 | 331.503 | 310.104 | 311.641 | 310.359 | 127.161 | 134.509 | 131.743 | 132.973 | 132.456 | 134.616 | 128.109 | 133.986 | 133.776 | 144.46 | 142.213 | 147.403 | 150.825 | 154.743 | 159.501 | 157.628 | 157.707 | 6.513 | 4.191 | 4.664 | 3.626 | 3.954 | 3.465 | 3.468 | 3.422 | 6.424 | 9.416 | 9.358 | 9.365 | 11.502 | 11.294 | 12.211 | 12.143 | 10.815 | 13.677 | 13.675 | 16.366 | 16.474 | 19.17 | 21.272 | 21.129 | 29.533 | 18.284 | 21.807 | 21.057 | 15.484 | 14.259 | 13.787 | 14.54 | 11.506 | 11.291 | 11.51 | 11.772 | 10.586 | 11.318 | 13.747 | 8.802 | 8.061 | 108.636 | 117.401 | 117.286 | 94.207 | 87.498 | 98.481 | 93.931 | 76.121 | 75.33 | 77.907 | 76.809 | 74.849 | 74.145 | 77.129 | 8.911 | 11.01 | 8.537 | 11.295 | 12.207 | 0.1 | 11.6 | 14 | 11.7 | -0.1 | 1.1 | 1.1 | 1.1 | 1 | 2.3 | 2.4 | 2.4 | 2.5 | 3.1 | 3 | 3 | 2.8 | 1.5 | 1.9 | 1.5 | 1.6 | 1.1 | 1.1 | 1.2 | 1.4 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 1.1 | 1.2 | 1.1 | 1.1 | 0.6 |
Total Liabilities
| 1,194.272 | 1,184.708 | 1,086.026 | 1,143.068 | 1,152.422 | 1,183.07 | 1,230.164 | 1,012.975 | 979.319 | 982.436 | 984.793 | 951.048 | 878.714 | 874.273 | 674.504 | 695.769 | 551.302 | 555.641 | 562.225 | 550.989 | 526.973 | 514.558 | 308.464 | 330.527 | 319.96 | 327.836 | 335.488 | 342.634 | 334.214 | 344.228 | 354.945 | 348.198 | 338.2 | 342.827 | 354.232 | 354.659 | 356.892 | 354.019 | 350.229 | 159.816 | 152.367 | 154.823 | 165.76 | 168.533 | 167.235 | 168.855 | 184.558 | 246.578 | 226.882 | 239.767 | 255.45 | 243.01 | 239.732 | 243.306 | 251.184 | 248.491 | 227.182 | 232.998 | 263.794 | 243.398 | 239.425 | 250.207 | 254.959 | 270.918 | 232.176 | 245.458 | 245.401 | 243.954 | 223.741 | 226.621 | 225.271 | 225.675 | 207.786 | 213.063 | 225.109 | 185.179 | 181.808 | 185.122 | 186.967 | 179.836 | 157.583 | 165.968 | 163.01 | 145.729 | 134.995 | 144.905 | 140.207 | 117.203 | 112.418 | 113.849 | 110.282 | 114.204 | 108.179 | 109.374 | 111.023 | 111.992 | 110.308 | 119.832 | 119.629 | 114.3 | 100.8 | 100.8 | 96.1 | 103.8 | 93.4 | 87.4 | 76.9 | 75 | 63 | 64.6 | 62.4 | 59.2 | 55.5 | 57.8 | 60.5 | 61.6 | 48.6 | 50.8 | 45 | 46.1 | 41.1 | 41.2 | 38.7 | 37.9 | 32.2 | 32.2 | 29.7 | 28.2 | 24.7 | 22 | 21.6 | 20.9 | 16.5 | 14.9 | 9.1 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 338.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.414 | 11.285 | 0 | 14.676 | 13.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.429 | 0.431 | 0.437 | 0.438 | 361.5 | 347.537 | 338.803 | 332.083 | 318.989 | 310.348 | 303.678 | 354.676 | 343.677 | 334.064 | 312.137 | 306.244 | 311.342 | 304.282 | 296.699 | 295.953 | 289.488 | 282.193 | 272.854 | 267.053 | 263.255 | 258.696 | 255.047 | 249.836 | 246.628 | 242.331 | 239.759 | 239.496 | 237.136 | 231.043 | 232.233 | 227.93 | 223.299 | 212.157 | 215.14 | 209.778 | 200.681 | 200.003 | 208.771 | 205.307 | 214.915 | 232.838 | 264.81 | 300.333 | 352.773 | 342.087 | 329.405 | 309.221 | 340.118 | 366.204 | 362.439 | 347.604 | 314.563 | 316.629 | 268.073 | 247.265 | 235.285 | 225.958 | 219.575 | 216.261 | 207.206 | 230.466 | 229.416 | 240.647 | 225.878 | 213.631 | 196.279 | 197.748 | 192.537 | 184.429 | 154.721 | 146.589 | 127.945 | 99.996 | 74.316 | 70.085 | 64.979 | 66.412 | 60.616 | 53.102 | 43.794 | 40.473 | 28.024 | 27.743 | 40.88 | 43.96 | 42.931 | 42.382 | 42.275 | 38.753 | 41.508 | 38.082 | 43.107 | 41.616 | 42.03 | 40.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 119.241 | 105.59 | 123.429 | 120.858 | 83.546 | 71.278 | 74.64 | 61.905 | 47.984 | 61.798 | 64.645 | 57.813 | 53.096 | 31.657 | 40.416 | 39.769 | 56.824 | 35.679 | 31.258 | 34.329 | 43.464 | 33.154 | 34.573 | 43.029 | 42.217 | 50.441 | 92.605 | 126.248 | 144.974 | 150.505 | 146.427 | 167.133 | 257.443 | 260.36 | 290.403 | 294.534 | 306.443 | 310.842 | 322.93 | 333.467 | 323.596 | 318.523 | 315.903 | 308.347 | 304.44 | 309.4 | 331.006 | 338.066 | 326.671 | 317.457 | 324.025 | 313.079 | 330.91 | 350.719 | 352.209 | 340.728 | 318.576 | 312.419 | 298.981 | 308.187 | 289.34 | 282.008 | 267.675 | 265.191 | 274.542 | 279.078 | 267.308 | 272.394 | 270.956 | 257.493 | 247.733 | 246.816 | 238.879 | 229.506 | 245.572 | 240.776 | 228.127 | 216.174 | 204.852 | 196.893 | 186.339 | 179.469 | 173.223 | 168.939 | 160.117 | 155.846 | 149.288 | 145.22 | 151.514 | 148.742 | 143.878 | 142.794 | 141.2 | 136.305 | 132.773 | 131.896 | 125.694 | 118.982 | 111.476 | 103.9 | 92.5 | 84.6 | 88.8 | 84.1 | 80.8 | 77.4 | 74.2 | 70.7 | 66.9 | 76.3 | 74.3 | 72.3 | 71.6 | 71.4 | 71.2 | 66.8 | 60.6 | 56.3 | 51.7 | 50.1 | 45.5 | 42.3 | 38.8 | 35.7 | 31.6 | 28.8 | 25.7 | 22.8 | 19.8 | 17.2 | 15 | 13.2 | 10.9 | 7.1 | 3.3 |
Accumulated Other Comprehensive Income/Loss
| -32.652 | -34.736 | -34.396 | -32.16 | -31.587 | -32.717 | -33.646 | -35.235 | -38.529 | -32.087 | -29.016 | -32.443 | -30.359 | -28.644 | -30.702 | -32.778 | -33.601 | -38.244 | -33.217 | -29.974 | -33.022 | -28.59 | -26.614 | -28.213 | -26.112 | -24.214 | -15.195 | -18.999 | -17.165 | -23.112 | -27.262 | -28.561 | -23.86 | -22.558 | -25.679 | -24.628 | -22.189 | -21.915 | -19.206 | -13.726 | -9.133 | -10.414 | -11.285 | -11.659 | -14.676 | -13.139 | 0 | -10.764 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | -62.886 | 0 | 0 | 0 | -67.518 | 0 | 0 | 0 | -53.069 | -51.376 | -51.376 | 5.317 | 4.833 | -64.29 | -64.29 | -64.29 | -64.29 | -64.354 | -64.354 | -4.363 | -5.706 | -92.432 | -92.432 | -92.432 | -92.432 | -81.367 | -81.367 | -81.367 | -81.367 | -70.343 | -70.343 | -70.343 | -70.343 | -61.983 | -61.983 | -61.983 | -61.983 | -2.632 | -2.949 | -2.599 | -3.165 | -2.762 | -3.304 | -2.479 | -2.1 | -1.9 | -44.5 | -42.6 | -39.5 | -37.4 | -30.5 | -32.9 | -30.5 | -27.9 | -27.9 | -30.5 | -30.6 | -27.9 | -25.4 | -21.9 | -21.9 | -14.4 | -14.4 | -14.4 | -14.4 | -9 | -9 | -9 | -9 | -5.8 | -5.8 | -5.8 | -5.8 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -2.3 | -1.3 |
Other Total Stockholders Equity
| 0 | 330.382 | 372.273 | 370.579 | 31.587 | 32.717 | 33.646 | 35.235 | 38.529 | 32.087 | 29.016 | 32.443 | 30.359 | 28.644 | 30.702 | 32.778 | 33.601 | 38.244 | 33.217 | 29.974 | 33.022 | 28.59 | 26.614 | 28.213 | 26.112 | 24.214 | 15.195 | 18.999 | 17.165 | 23.112 | 27.262 | 28.561 | 23.86 | 22.558 | 25.679 | 24.628 | 22.189 | 21.915 | 19.206 | 13.726 | 9.133 | -0 | -0 | 11.659 | -0 | -0 | 0 | 10.764 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 62.886 | -0.001 | 0 | 0 | 67.518 | 0 | 0 | 0 | 53.069 | 51.376 | 51.376 | 0 | 0 | 64.29 | 64.29 | 64.29 | 64.29 | 64.354 | 64.354 | 0 | 0 | 92.432 | 92.432 | 92.432 | 92.432 | 81.367 | 81.367 | 81.367 | 81.367 | 70.343 | 70.343 | 70.343 | 70.343 | 61.983 | 61.983 | 61.983 | 61.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.2 | 66.1 | 62.5 | 58.1 | 53.2 | 45.3 | 49.6 | 56.2 | 52.1 | 57.3 | 67.6 | 72.1 | 69.9 | 69.7 | 68.1 | 68.6 | 59.3 | 57.2 | 55.1 | 52.8 | 45.1 | 44.2 | 43.4 | 43.2 | 39 | 37.4 | 36.6 | 36.2 | 33.6 | 32 | 30.9 | 30.1 | 29.3 | 8.1 | 6 |
Total Shareholders Equity
| 425.612 | 401.667 | 461.743 | 459.715 | 445.046 | 418.815 | 413.443 | 393.988 | 366.973 | 372.146 | 368.323 | 412.489 | 396.773 | 365.721 | 352.553 | 346.013 | 368.166 | 339.961 | 327.957 | 330.282 | 332.952 | 315.347 | 307.427 | 310.082 | 305.472 | 309.137 | 347.652 | 376.084 | 391.602 | 392.836 | 386.186 | 406.629 | 494.579 | 491.403 | 522.636 | 522.464 | 529.742 | 522.999 | 538.07 | 543.245 | 524.277 | 518.526 | 524.674 | 513.654 | 519.355 | 542.238 | 595.816 | 638.399 | 679.444 | 659.544 | 653.43 | 622.3 | 671.028 | 716.923 | 714.648 | 688.332 | 633.138 | 629.048 | 567.054 | 555.452 | 524.625 | 507.966 | 487.25 | 481.452 | 481.748 | 509.544 | 502.041 | 517.874 | 496.834 | 471.124 | 444.012 | 444.564 | 431.416 | 413.935 | 395.93 | 381.659 | 356.072 | 316.17 | 279.168 | 266.978 | 251.318 | 245.881 | 233.839 | 222.041 | 203.911 | 196.319 | 177.312 | 172.963 | 192.394 | 192.702 | 186.809 | 185.176 | 180.843 | 172.109 | 171.682 | 166.813 | 166.039 | 157.294 | 151.027 | 142.3 | 117 | 106.2 | 108.7 | 102.7 | 96.6 | 92.2 | 90.9 | 96.4 | 91.1 | 105.7 | 111.4 | 113.8 | 113.6 | 115.7 | 117.4 | 113.5 | 105.5 | 99.1 | 92.4 | 88.5 | 81.6 | 77.5 | 73.2 | 69.9 | 64.8 | 60.4 | 56.5 | 53.2 | 49.5 | 45.3 | 42 | 39.4 | 36.3 | 12.9 | 8 |
Total Equity
| 425.612 | 401.667 | 461.743 | 459.715 | 445.046 | 418.815 | 413.443 | 393.988 | 366.973 | 372.146 | 368.323 | 412.489 | 396.773 | 365.721 | 352.553 | 346.013 | 368.166 | 339.961 | 327.957 | 330.282 | 332.952 | 315.347 | 307.427 | 310.082 | 305.472 | 309.137 | 347.652 | 376.084 | 391.602 | 392.836 | 386.186 | 406.629 | 494.579 | 491.403 | 522.636 | 522.464 | 529.742 | 522.999 | 538.07 | 543.245 | 524.277 | 518.526 | 524.674 | 513.654 | 519.355 | 542.238 | 595.816 | 638.399 | 679.444 | 659.544 | 653.43 | 622.3 | 671.028 | 716.923 | 714.648 | 688.332 | 633.138 | 629.048 | 567.054 | 555.452 | 524.625 | 507.966 | 487.25 | 481.452 | 481.748 | 509.544 | 502.041 | 517.874 | 496.834 | 471.124 | 444.012 | 444.564 | 431.416 | 413.935 | 395.93 | 381.659 | 356.072 | 316.17 | 279.168 | 266.978 | 251.318 | 245.881 | 233.839 | 222.041 | 203.911 | 196.319 | 177.312 | 172.963 | 192.394 | 192.702 | 186.809 | 185.176 | 180.843 | 172.109 | 171.682 | 166.813 | 166.039 | 157.294 | 151.027 | 142.3 | 117 | 106.3 | 108.8 | 102.9 | 96.8 | 92.4 | 91.1 | 96.7 | 91.5 | 106.2 | 112.1 | 114 | 113.9 | 116.1 | 117.9 | 114.1 | 106.2 | 99.1 | 92.9 | 88.5 | 81.6 | 77.5 | 73.2 | 69.9 | 64.8 | 60.4 | 56.5 | 53.2 | 49.5 | 45.3 | 42 | 39.4 | 36.3 | 12.9 | 8 |
Total Liabilities & Shareholders Equity
| 1,619.884 | 1,586.375 | 1,547.769 | 1,602.783 | 1,597.468 | 1,601.885 | 1,643.607 | 1,406.963 | 1,346.292 | 1,354.582 | 1,353.116 | 1,363.537 | 1,275.487 | 1,239.994 | 1,027.057 | 1,041.782 | 919.468 | 895.602 | 890.182 | 881.271 | 859.925 | 829.905 | 615.891 | 640.609 | 625.432 | 636.973 | 683.14 | 718.718 | 725.816 | 737.064 | 741.131 | 754.827 | 832.779 | 834.23 | 876.868 | 877.123 | 886.634 | 877.018 | 888.299 | 703.061 | 676.644 | 673.349 | 690.434 | 682.187 | 686.59 | 711.093 | 780.374 | 884.977 | 906.326 | 899.311 | 908.88 | 865.31 | 910.76 | 960.229 | 965.832 | 936.823 | 860.32 | 862.046 | 830.848 | 798.85 | 764.05 | 758.173 | 742.209 | 752.37 | 713.924 | 755.002 | 747.442 | 761.828 | 720.575 | 697.745 | 669.283 | 670.239 | 639.202 | 626.998 | 621.039 | 566.838 | 537.88 | 501.292 | 466.135 | 446.814 | 408.901 | 411.849 | 396.849 | 367.77 | 338.906 | 341.224 | 317.519 | 290.166 | 304.812 | 306.551 | 297.091 | 299.38 | 289.022 | 281.483 | 282.705 | 278.805 | 276.347 | 277.126 | 270.656 | 256.6 | 217.8 | 207.1 | 204.9 | 206.7 | 190.2 | 179.8 | 168 | 171.7 | 154.5 | 170.8 | 174.5 | 173.2 | 169.4 | 173.9 | 178.4 | 175.7 | 154.8 | 149.9 | 137.9 | 134.6 | 122.7 | 118.7 | 111.9 | 107.8 | 97 | 92.6 | 86.2 | 81.4 | 74.2 | 67.3 | 63.6 | 60.3 | 52.8 | 27.8 | 17.1 |