Rocky Brands, Inc.
NASDAQ:RCKY
21.49 (USD) • At close November 13, 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 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1992 Q4 | 1992 Q2 | 1991 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.705 | 4.107 | 3.059 | 4.47 | 4.24 | 3.082 | 4.946 | 5.719 | 7.277 | 5.802 | 14.95 | 5.909 | 12.918 | 8.358 | 8.892 | 28.353 | 19.947 | 25.832 | 44.247 | 15.518 | 6.44 | 15.715 | 17.63 | 10.173 | 4.21 | 8.328 | 10.116 | 3.681 | 2.239 | 2.665 | 2.693 | 4.481 | 3.942 | 2.471 | 3.717 | 3.407 | 3.979 | 4.527 | 4.392 | 4.617 | 4.328 | 3.96 | 4.204 | 4.216 | 4.58 | 2.856 | 1.866 | 4.023 | 3.51 | 1.851 | 2.425 | 3.65 | 3.33 | 3.195 | 2.231 | 4.363 | 3.966 | 3.166 | 3.518 | 1.797 | 4.003 | 2.865 | 3.322 | 4.311 | 4.332 | 3.025 | 4.408 | 6.538 | 2.707 | 1.446 | 1.777 | 3.731 | 2.328 | 0.475 | 2.083 | 1.609 | 2.05 | 1.016 | 1.844 | 5.061 | 0.781 | 0.492 | 1.165 | 2.159 | 1.374 | 1.45 | 2.392 | 4.277 | 1.893 | 1.515 | 1.118 | 2.955 | 2.554 | 1.453 | 1.117 | 2.118 | 1.925 | 1.351 | 3.86 | 2.3 | 2.1 | 0.9 | 1.6 | 7.2 | 2.3 | 1.4 | 1.2 | 8.6 | 0.2 | 0.8 | 0.3 | 0.3 | 1.2 | 0.4 | 0.3 | 0.9 | 0.2 | 0.5 | 1.6 | 0.7 | 0.3 | 0.4 | 3.4 | 0.9 | 5.1 | 0.5 | 0.2 | 0.1 |
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 |
Cash and Short Term Investments
| 3.705 | 4.107 | 3.059 | 4.47 | 4.24 | 3.082 | 4.946 | 5.719 | 7.277 | 5.802 | 14.95 | 5.909 | 12.918 | 8.358 | 8.892 | 28.353 | 19.947 | 25.832 | 44.247 | 15.518 | 6.44 | 15.715 | 17.63 | 10.173 | 4.21 | 8.328 | 10.116 | 3.681 | 2.239 | 2.665 | 2.693 | 4.481 | 3.942 | 2.471 | 3.717 | 3.407 | 3.979 | 4.527 | 4.392 | 4.617 | 4.328 | 3.96 | 4.204 | 4.216 | 4.58 | 2.856 | 1.866 | 4.023 | 3.51 | 1.851 | 2.425 | 3.65 | 3.33 | 3.195 | 2.231 | 4.363 | 3.966 | 3.166 | 3.518 | 1.797 | 4.003 | 2.865 | 3.322 | 4.311 | 4.332 | 3.025 | 4.408 | 6.538 | 2.707 | 1.446 | 1.777 | 3.731 | 2.328 | 0.475 | 2.083 | 1.609 | 2.05 | 1.016 | 1.844 | 5.061 | 0.781 | 0.492 | 1.165 | 2.159 | 1.374 | 1.45 | 2.392 | 4.277 | 1.893 | 1.515 | 1.118 | 2.955 | 2.554 | 1.453 | 1.117 | 2.118 | 1.925 | 1.351 | 3.86 | 2.3 | 2.1 | 0.9 | 1.6 | 7.2 | 2.3 | 1.4 | 1.2 | 8.6 | 0.2 | 0.8 | 0.3 | 0.3 | 1.2 | 0.4 | 0.3 | 0.9 | 0.2 | 0.5 | 1.6 | 0.7 | 0.3 | 0.4 | 3.4 | 0.9 | 5.1 | 0.5 | 0.2 | 0.1 |
Net Receivables
| 77.307 | 64.42 | 73.113 | 81.141 | 105.486 | 81.275 | 75.885 | 95.861 | 120.316 | 122.378 | 126.253 | 132.405 | 87.007 | 84.505 | 86.452 | 53.544 | 49.552 | 37.018 | 36.36 | 50.847 | 53.046 | 44.382 | 42.487 | 46.3 | 55.822 | 51.685 | 56.157 | 47.682 | 45.907 | 40.64 | 40.41 | 42.777 | 53.063 | 44.956 | 40.066 | 45.261 | 63.114 | 58.735 | 54.943 | 56.284 | 62.154 | 54.851 | 53.853 | 49.638 | 60.98 | 47.197 | 43.868 | 45.131 | 61.46 | 38.423 | 40.318 | 47.12 | 64.396 | 42.736 | 38.471 | 48.505 | 62.581 | 41.965 | 41.211 | 47.308 | 58.297 | 46.379 | 50.735 | 61.603 | 73.944 | 60.255 | 57.744 | 67.326 | 85.088 | 64.048 | 63.255 | 70.052 | 82.043 | 59.332 | 55.793 | 64.203 | 85.341 | 58.02 | 53.421 | 28.297 | 46.304 | 28.286 | 18.499 | 20.362 | 40.629 | 22.42 | 12.494 | 16.456 | 30.852 | 17.418 | 13.531 | 17.317 | 37.068 | 25.17 | 14.784 | 21.013 | 43.219 | 27.834 | 17.183 | 20.1 | 39.8 | 24.1 | 15.3 | 17.3 | 38.8 | 22.3 | 12.8 | 18.3 | 40 | 21.1 | 10.2 | 13.1 | 26.7 | 15.2 | 8.6 | 20.8 | 14.1 | 14.3 | 9 | 19.9 | 14.3 | 6.3 | 6.5 | 12.3 | 8.6 | 5.4 | 6.9 | 5.6 |
Inventory
| 171.847 | 174.973 | 165.129 | 169.201 | 194.734 | 218.327 | 224.124 | 235.4 | 265.082 | 287.817 | 289.23 | 232.464 | 202.199 | 143.516 | 125.133 | 77.576 | 80.655 | 74.546 | 77.214 | 76.731 | 82.881 | 77.458 | 69.905 | 72.822 | 78.408 | 72.644 | 65.151 | 65.622 | 76.885 | 76.315 | 68.819 | 69.168 | 79.922 | 87.556 | 84.503 | 76.991 | 87.996 | 86.478 | 83.125 | 85.237 | 90.115 | 86.438 | 78.309 | 78.172 | 78.9 | 81.16 | 68.258 | 67.196 | 73.029 | 74.049 | 64.113 | 65.019 | 78.887 | 74.392 | 61.655 | 58.853 | 62.914 | 61.812 | 53.123 | 55.42 | 68.065 | 79.286 | 78.432 | 70.302 | 83.321 | 85.543 | 79.841 | 75.404 | 85.082 | 83.973 | 71.831 | 77.949 | 87.71 | 94.337 | 82.996 | 75.387 | 77.322 | 85.411 | 69.334 | 32.959 | 38.738 | 38.642 | 35.136 | 38.068 | 42.216 | 38.332 | 28.343 | 23.182 | 30.253 | 31.319 | 29.713 | 27.714 | 37.9 | 41.384 | 38.422 | 32.035 | 42.162 | 46.284 | 39.715 | 32.6 | 48.2 | 55.4 | 51.2 | 47.1 | 46.8 | 44.6 | 41.6 | 32.9 | 38.4 | 40.7 | 35 | 25.4 | 31.4 | 30.6 | 23.3 | 23.4 | 27.2 | 25.4 | 23.1 | 23.8 | 25.4 | 27.1 | 24.4 | 21.9 | 17.3 | 11.7 | 13.5 | 9.2 |
Other Current Assets
| 5.205 | 5.659 | 6.037 | 3.361 | 4.985 | 5.522 | 5.619 | 4.067 | 4.36 | 5.216 | 5.875 | 4.507 | 7.438 | 4.772 | 4.116 | 3.713 | 3.611 | 3.358 | 3.522 | 3.03 | 2.656 | 2.819 | 3.383 | 1.89 | 2.122 | 2.185 | 2.442 | 2.2 | 2.432 | 2.086 | 2.62 | 3.987 | 3.71 | 3.919 | 4.106 | 3.562 | 4.26 | 3.965 | 4.37 | 3.845 | 3.715 | 3.762 | 3.812 | 3.633 | 3.483 | 4.114 | 4.155 | 3.38 | 3.214 | 3.395 | 3.996 | 3.716 | 4.062 | 4.001 | 4.512 | 3.012 | 2.985 | 3.678 | 3.933 | 2.785 | 5.342 | 6.565 | 4.306 | 3.623 | 4.76 | 5.799 | 5.003 | 4.179 | 5.397 | 6.021 | 5.777 | 5.484 | 2.465 | 2.719 | 3.663 | 2.978 | 2.637 | 2.828 | 2.352 | 3.083 | 1.769 | 2.065 | 2.092 | 2.005 | 2.213 | 2.285 | 2.327 | 1.852 | 1.937 | 2.107 | 2.156 | 1.669 | 2.002 | 1.957 | 4.588 | 1.831 | 2.833 | 3.008 | 3.233 | 6.1 | 3.3 | 2.9 | 3.2 | 2.6 | 2.6 | 3.4 | 3.1 | 2.2 | 1.9 | 2.1 | 1.7 | 1.7 | 1.3 | 0.9 | 1 | 3.1 | 2.1 | 0.3 | 1.6 | 1 | 0.5 | 0.9 | 0.5 | 0.8 | 0.5 | 0.8 | 0.2 | 0 |
Total Current Assets
| 258.064 | 249.159 | 247.338 | 258.173 | 309.445 | 308.206 | 310.574 | 341.047 | 397.035 | 421.213 | 436.308 | 375.285 | 309.562 | 241.151 | 224.593 | 163.186 | 153.765 | 140.754 | 161.343 | 146.126 | 145.023 | 140.374 | 133.405 | 131.185 | 140.563 | 134.843 | 133.866 | 119.186 | 127.463 | 121.706 | 114.032 | 120.413 | 140.638 | 138.901 | 132.391 | 129.222 | 159.349 | 153.704 | 146.83 | 149.983 | 160.312 | 149.011 | 140.177 | 135.659 | 147.943 | 135.327 | 118.147 | 119.73 | 141.213 | 117.718 | 110.852 | 119.505 | 150.675 | 124.324 | 106.868 | 114.732 | 132.446 | 110.621 | 101.784 | 107.311 | 135.707 | 135.096 | 136.795 | 139.84 | 166.357 | 154.622 | 146.996 | 153.447 | 178.274 | 155.488 | 142.64 | 157.216 | 174.546 | 156.863 | 144.535 | 144.176 | 167.35 | 147.275 | 126.95 | 69.4 | 87.593 | 69.485 | 56.892 | 62.595 | 86.432 | 64.487 | 45.556 | 45.767 | 64.935 | 52.359 | 46.518 | 49.654 | 79.523 | 69.964 | 58.911 | 56.997 | 90.139 | 78.478 | 63.991 | 61.1 | 93.4 | 83.3 | 71.3 | 74.2 | 90.5 | 71.7 | 58.7 | 62 | 80.5 | 64.7 | 47.2 | 40.5 | 60.6 | 47.1 | 33.2 | 48.2 | 43.6 | 40.5 | 35.3 | 45.4 | 40.5 | 34.7 | 34.8 | 35.9 | 31.5 | 18.4 | 20.8 | 14.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 50.38 | 58.663 | 58.444 | 59.785 | 61.106 | 63.394 | 64.819 | 68.373 | 70.242 | 71.728 | 71.654 | 71.417 | 60.023 | 58.582 | 52.846 | 35.322 | 32.724 | 30.004 | 30.022 | 29.166 | 26.931 | 25.323 | 24.475 | 23.057 | 23.209 | 23.655 | 23.738 | 23.781 | 24.743 | 25.611 | 25.633 | 26.511 | 27.45 | 27.896 | 28.104 | 27.837 | 26.809 | 25.259 | 25.332 | 26.265 | 27.267 | 27.642 | 27.971 | 26.205 | 24.979 | 24.418 | 24.465 | 24.252 | 24.397 | 24.823 | 24.573 | 23.557 | 23.573 | 23.502 | 22.632 | 22.129 | 22.114 | 22.437 | 22.541 | 22.67 | 23.132 | 23.778 | 24.317 | 23.549 | 24.254 | 24.091 | 23.943 | 24.484 | 25.233 | 24.444 | 23.898 | 24.35 | 24.246 | 23.731 | 23.287 | 24.342 | 23.69 | 23.139 | 22.564 | 20.179 | 20.092 | 19.055 | 17.325 | 17.61 | 17.953 | 18.27 | 18.77 | 19.049 | 19.213 | 19.965 | 20.472 | 20.766 | 21.542 | 22.473 | 23.44 | 24.33 | 25.379 | 26.214 | 26.109 | 26.1 | 25 | 24.4 | 22.6 | 20.5 | 19.8 | 18.8 | 18.1 | 17.6 | 16.7 | 16.3 | 15.5 | 15.5 | 14.7 | 14.8 | 14.6 | 14.7 | 14.7 | 10.2 | 13.7 | 12 | 10.2 | 9.2 | 8.1 | 6.6 | 5.9 | 4.2 | 4 | 3.3 |
Goodwill
| 47.844 | 47.844 | 47.844 | 47.844 | 47.844 | 47.844 | 47.844 | 50.246 | 50.246 | 50.246 | 50.246 | 50.641 | 49.169 | 48.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.874 | 24.874 | 24.874 | 24.874 | 24.874 | 24.874 | 23.964 | 0 | 20.621 | 20.433 | 18.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 110.521 | 111.22 | 111.919 | 112.618 | 113.321 | 114.019 | 114.716 | 121.782 | 122.552 | 124.74 | 125.528 | 126.315 | 127.116 | 127.904 | 170.93 | 30.209 | 30.216 | 30.224 | 30.232 | 30.24 | 30.248 | 30.256 | 30.264 | 30.273 | 30.283 | 30.293 | 30.304 | 30.315 | 33.319 | 33.351 | 33.383 | 33.416 | 36.448 | 36.481 | 36.514 | 36.548 | 36.581 | 36.615 | 36.649 | 36.682 | 36.707 | 36.741 | 36.773 | 36.807 | 30.512 | 30.504 | 30.491 | 30.499 | 30.486 | 30.491 | 30.499 | 30.493 | 30.505 | 30.504 | 30.512 | 30.495 | 30.505 | 30.513 | 30.52 | 30.517 | 30.628 | 30.769 | 30.883 | 31.02 | 36.044 | 36.207 | 36.361 | 36.51 | 36.674 | 36.824 | 36.967 | 37.105 | 37.971 | 38.093 | 38.213 | 62.284 | 67.737 | 67.665 | 65.827 | 1.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 158.365 | 159.064 | 159.763 | 160.462 | 161.165 | 161.863 | 162.56 | 172.028 | 172.798 | 174.986 | 175.774 | 176.956 | 176.285 | 176.279 | 170.93 | 30.209 | 30.216 | 30.224 | 30.232 | 30.24 | 30.248 | 30.256 | 30.264 | 30.273 | 30.283 | 30.293 | 30.304 | 30.315 | 33.319 | 33.351 | 33.383 | 33.416 | 36.448 | 36.481 | 36.514 | 36.548 | 36.581 | 36.615 | 36.649 | 36.682 | 36.707 | 36.741 | 36.773 | 36.807 | 30.512 | 30.504 | 30.491 | 30.499 | 30.486 | 30.491 | 30.499 | 30.493 | 30.505 | 30.504 | 30.512 | 30.495 | 30.505 | 30.513 | 30.52 | 30.517 | 30.628 | 30.769 | 30.883 | 31.02 | 36.044 | 36.207 | 36.361 | 36.51 | 61.548 | 61.698 | 61.841 | 61.98 | 62.845 | 62.967 | 62.176 | 62.284 | 67.737 | 67.665 | 65.827 | 1.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 103.745 | -7.475 | 112.618 | -8.006 | -8.006 | 0 | -10.371 | 0 | 0 | -10.293 | -5.185 | -8.271 | -8.272 | -8.271 | 0 | -8.108 | -8.108 | -8.108 | 0 | -7.78 | -7.78 | -7.78 | 0 | -7,726,234 | -7,726,234 | -7,726,234 | 0 | -10.464 | -10.464 | -11.366 | 0 | -1.066 | -1.032 | -1.032 | 0 | -1.291 | -1.292 | -1.292 | 0 | -1.137 | -1.104 | -1.104 | 0 | -1.223 | -1.252 | -1.252 | -11,148,333 | -1.092 | -1.154 | -1.154 | 0 | -1.239 | -1.218 | -1.218 | -9,374,685 | -1.491 | -1.476 | -1.476 | -9,071,639 | -2.173 | -2.168 | -2.168 | -5,074,054 | -1.979 | -1.953 | -1.953 | -13,247,953 | -3.903 | -3.903 | -3.903 | -17,009,025 | -0.134 | -0.134 | -0.134 | -12,567,208 | -1.298 | -1.298 | -1.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.475 | 7.475 | 11.446 | 8.006 | 8.006 | 8.006 | 10.371 | 10.293 | 10.293 | 10.293 | 5.185 | 8.271 | 8.272 | 8.271 | 0 | 8.108 | 8.108 | 8.108 | 0 | 7.78 | 7.78 | 7.78 | 0 | 7,726,234 | 7,726,234 | 7,726,234 | 0 | 10.464 | 10.464 | 11.366 | 0 | 1.066 | 1.032 | 1.032 | 0 | 1.291 | 1.292 | 1.292 | 0 | 1.137 | 1.104 | 1.104 | 0 | 1.223 | 1.252 | 1.252 | 11,148,333 | 1.092 | 1.154 | 1.154 | 0 | 1.239 | 1.218 | 1.218 | 9,374,685 | 1.491 | 1.476 | 1.476 | 9,071,639 | 2.173 | 2.168 | 2.168 | 5,074,054 | 1.979 | 1.953 | 1.953 | 13,247,953 | 3.903 | 3.903 | 3.903 | 17,009,025 | 0.134 | 0.134 | 0.134 | 12,567,208 | 1.298 | 1.298 | 1.298 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.153 | 0.153 | 0.153 | 0.296 | 0.296 | 0.296 | 0.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.208 | -110.232 | 0.982 | -111.653 | 1.015 | 1.049 | -6.978 | 0.942 | -9.415 | -9.382 | 0.938 | 0.917 | 0.952 | 0.879 | 0.715 | 0.374 | 0.355 | 0.348 | 0.333 | 0.294 | 0.293 | 0.279 | 0.262 | 0.148 | 0.164 | 0.173 | 0.19 | 0.198 | 0.225 | 0.228 | 0.226 | 0.233 | 0.238 | 0.246 | 0.254 | 0.259 | 0.262 | 0.27 | 0.277 | 0.299 | 0.267 | 0.349 | 0.323 | 0.354 | 0.292 | 0.331 | 0.328 | 0.364 | 0.393 | 0.437 | 0.469 | 0.51 | 0.737 | 0.931 | 1.548 | 1.223 | 1.897 | 2.112 | 2.817 | 2.893 | 3.304 | 3.609 | 4.006 | 2.453 | 1.74 | 1.91 | 2.1 | 2.284 | 2.672 | 2.799 | 2.443 | 2.81 | 4.379 | 4.581 | 4.795 | 5.331 | 5.421 | 5.641 | 5.696 | 5.568 | 7.354 | 6.172 | 5.998 | 5.97 | 5.356 | 4.86 | 3.494 | 3.448 | 4.724 | 4.781 | 4.707 | 3.944 | 4.602 | 4.684 | 4.744 | 4.724 | 2.513 | 2.515 | 2.117 | 2.1 | 1.9 | 1.8 | 1.9 | 1.9 | 1.3 | 1.4 | 1.3 | 1.4 | 2 | 2.2 | 2.2 | 2.1 | 1.9 | 2.1 | 2.2 | 0.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 0.7 | 0.8 | 0.9 |
Total Non-Current Assets
| 216.953 | 218.715 | 219.189 | 232.658 | 223.286 | 226.306 | 228.407 | 241.343 | 243.918 | 247.625 | 248.366 | 249.29 | 237.26 | 235.74 | 224.491 | 65.905 | 63.295 | 60.576 | 60.587 | 59.7 | 57.472 | 55.858 | 55.001 | 53.478 | 53.655 | 54.121 | 54.232 | 54.294 | 58.287 | 59.19 | 59.242 | 60.16 | 64.137 | 64.624 | 64.872 | 64.643 | 63.652 | 62.144 | 62.258 | 63.246 | 64.241 | 64.732 | 65.068 | 63.366 | 55.783 | 55.253 | 55.285 | 55.115 | 55.275 | 55.75 | 55.54 | 54.561 | 54.815 | 54.937 | 54.692 | 53.847 | 54.516 | 55.062 | 55.878 | 56.079 | 57.064 | 58.156 | 59.206 | 57.022 | 62.039 | 62.207 | 62.404 | 63.278 | 89.454 | 88.941 | 88.182 | 89.14 | 91.47 | 91.279 | 90.258 | 91.958 | 96.849 | 96.445 | 94.087 | 27.305 | 27.445 | 25.228 | 23.323 | 23.58 | 23.463 | 23.284 | 22.418 | 22.65 | 24.233 | 25.042 | 25.474 | 25.006 | 26.144 | 27.157 | 28.184 | 29.054 | 27.892 | 28.729 | 28.226 | 28.2 | 26.9 | 26.2 | 24.5 | 22.4 | 21.1 | 20.2 | 19.4 | 19 | 18.7 | 18.5 | 17.7 | 17.6 | 16.6 | 16.9 | 16.8 | 14.9 | 15.9 | 11.4 | 14.9 | 13.1 | 11.4 | 10.4 | 9.2 | 7.7 | 7 | 4.9 | 4.8 | 4.2 |
Total Assets
| 475.017 | 467.874 | 466.527 | 490.831 | 532.731 | 534.512 | 538.981 | 582.39 | 640.953 | 668.838 | 684.674 | 624.575 | 546.822 | 476.891 | 449.084 | 229.091 | 217.06 | 201.33 | 221.93 | 205.826 | 202.495 | 196.232 | 188.406 | 184.663 | 194.218 | 188.964 | 188.098 | 173.479 | 185.75 | 180.895 | 173.275 | 180.573 | 204.775 | 203.525 | 197.263 | 193.865 | 223.001 | 215.848 | 209.088 | 213.228 | 224.553 | 213.743 | 205.245 | 199.025 | 203.726 | 190.58 | 173.432 | 174.844 | 196.488 | 173.468 | 166.392 | 174.066 | 205.49 | 179.261 | 161.56 | 168.579 | 186.962 | 165.683 | 157.662 | 163.39 | 192.771 | 193.252 | 196 | 196.862 | 228.396 | 216.83 | 209.4 | 216.725 | 267.728 | 244.429 | 230.822 | 246.356 | 266.016 | 248.142 | 234.794 | 236.134 | 264.198 | 243.719 | 221.037 | 96.706 | 115.038 | 94.713 | 80.215 | 86.175 | 109.895 | 87.77 | 67.973 | 68.417 | 89.168 | 77.401 | 71.992 | 74.66 | 105.667 | 97.121 | 87.095 | 86.051 | 118.031 | 107.207 | 92.218 | 89.3 | 120.3 | 109.5 | 95.8 | 96.6 | 111.6 | 91.9 | 78.1 | 81 | 99.2 | 83.2 | 64.9 | 58.1 | 77.2 | 64 | 50 | 63.1 | 59.5 | 51.9 | 50.2 | 58.5 | 51.9 | 45.1 | 44 | 43.6 | 38.5 | 23.3 | 25.6 | 19.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 63.148 | 57.824 | 53.479 | 49.84 | 62.733 | 61.225 | 66.783 | 69.686 | 101.683 | 130.246 | 156.89 | 114.632 | 85.1 | 67.224 | 45.077 | 20.09 | 23.834 | 15.962 | 17.933 | 15.776 | 20.531 | 20.182 | 17.271 | 13.543 | 20.622 | 17.642 | 14.13 | 12.983 | 16.861 | 17.475 | 14.62 | 11.589 | 15.043 | 21.892 | 15.045 | 9.119 | 15.624 | 19.436 | 13.895 | 15.116 | 18.829 | 18.434 | 19.584 | 11.486 | 13.1 | 15.252 | 11.426 | 9.931 | 13.367 | 10.741 | 12.644 | 5.696 | 11.055 | 13 | 10.369 | 9.025 | 9.45 | 13.416 | 8.917 | 6.782 | 7.684 | 8.504 | 10.443 | 9.87 | 14.492 | 13.239 | 12.801 | 11.909 | 15.514 | 15.472 | 12.782 | 10.162 | 16.29 | 20.205 | 22.757 | 12.721 | 13.243 | 17.626 | 11.88 | 4.349 | 6.705 | 6.83 | 2.082 | 2.81 | 7.776 | 7.638 | 4.882 | 1.642 | 4.069 | 4.207 | 3.629 | 1.559 | 3.538 | 6.091 | 6.263 | 3.502 | 13.062 | 10.556 | 5.465 | 2.1 | 6.5 | 7.3 | 5.7 | 2.2 | 8.1 | 2.4 | 5.3 | 2.4 | 14 | 13.2 | 10.6 | 3 | 9.9 | 12 | 6.6 | 6.7 | 6.7 | 3.8 | 2.9 | 4.9 | 3.8 | 3.8 | 4.5 | 6.7 | 4.2 | 3.3 | 4 | 1.7 |
Short Term Debt
| 8.361 | 8.361 | 2.65 | 2.65 | 2.704 | 4.625 | 2.823 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 0.629 | 0 | 0 | 0 | 0.586 | 0 | 0.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.007 | 0.464 | 0.487 | 0.508 | 0.528 | 0.52 | 0.512 | 0.504 | 0.496 | 0.488 | 0.481 | 0.465 | 0.338 | 0.331 | 0.325 | 0.318 | 0.312 | 7.295 | 7.288 | 7.282 | 7.276 | 6.281 | 6.4 | 6.39 | 6.384 | 6.376 | 6.492 | 0.526 | 0.518 | 0.511 | 0.504 | 0.497 | 0.49 | 0.488 | 0.486 | 0.484 | 0.481 | 0.474 | 0.469 | 17.845 | 9.517 | 0.553 | 1.07 | 12.595 | 37.775 | 3.276 | 8.6 | 24.8 | 15.9 | 0.9 | 2.9 | 8.5 | 1.1 | 1.1 | 1.2 | 1.4 | 12.8 | 1.6 | 3.6 | 22.2 | 9.6 | 1.7 | 13.6 | 9.6 | 4.4 | 1.4 | 6.5 | 4.3 | 0.6 | 0.3 | 0.2 | 4.3 | 7.1 | 10.1 | 6.8 |
Tax Payables
| 0 | 0.363 | 0.523 | 0.925 | 0.832 | 0.922 | 1.909 | 2.497 | 1.784 | 1.674 | 2.054 | 0.849 | 0.585 | 0.536 | 2.975 | 1.912 | 1.211 | 0.778 | 0.588 | 0.967 | 0.643 | 0.667 | 0.638 | 0.556 | 2.046 | 0.349 | 0.094 | 0.6 | 1.778 | 1.161 | 0.692 | 0.842 | 0.678 | 0.622 | 0.462 | 0.533 | 0.39 | 0.521 | 0.439 | 3.22 | 1.326 | 0.54 | 0.564 | 0.901 | 1.681 | 0.793 | 0.633 | 1.039 | 2.175 | 0.595 | 0.482 | 0.61 | 2.336 | 1.551 | 0.261 | 1.012 | 2.281 | 0.535 | 0.468 | 0.466 | 0.247 | 2.414 | 0 | 286,864 | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.223 | 0.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.927 | 2.99 | 2.99 | 0 | 8.006 | 10.293 | 10.293 | 0.268 | 1.062 | 1.899 | 2.017 | 2.927 | 5.582 | 0 | 1.254 | 2.551 | 4.746 | 1.936 | 1.959 | 0.817 | 2.602 | 4.849 | 8.634 | 13.518 | 7,726,234 | 0 | 0 | 0 | 12,999,153 | 0 | 0 | 0 | 13,000,609 | 0 | 0 | 0 | 12,928,048 | 0 | 0 | 0 | 11,750,718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,987,395 | 0 | 1.551 | 0 | 5.225 | 0 | 0 | 0 | 2.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.845 | 20.3 | 18.096 | 17.187 | 20.443 | 20.604 | 19.475 | 20.861 | 24.979 | 29.129 | 34.026 | 20.343 | 23.518 | 21.947 | 17.965 | 11.77 | 11.235 | 8.243 | 7.319 | 9.459 | 8.137 | 6.91 | 6.337 | 8.317 | 8.593 | 6.931 | 6.36 | 6.443 | 7.319 | 6.424 | 5.848 | 5.289 | 7.926 | 6.758 | 5.624 | 5.096 | 7.164 | 6.596 | 5.588 | 6.874 | 6.454 | 7.273 | 5.269 | 5.029 | 5.326 | 3.973 | 3.019 | 3.325 | 4.823 | 3.025 | 2.775 | 4.624 | 8.232 | 4.194 | 4.761 | 6.051 | 7.104 | 4.932 | 6.426 | 5.227 | 6.129 | 2.593 | 5.885 | -286,859.097 | 7.593 | 5.544 | 6.668 | 5.937 | 6.722 | 4.764 | 5.525 | 4.196 | 3.862 | 3.978 | 4.512 | 5.777 | 5.97 | 7.021 | 7.035 | 2.947 | 6.336 | 2.225 | 1.899 | 5.071 | 5.023 | 2.34 | 1.726 | 1.887 | 3.014 | 2.523 | 2.441 | 3.359 | 4.826 | 2.533 | 2.096 | 2.224 | 2.533 | 2.599 | 1.876 | 1.9 | 2.6 | 1.8 | 1.6 | 1.6 | 3 | 2.4 | 1.9 | 2.5 | 4.3 | 2.8 | 1.8 | 3.3 | 3.2 | 1.9 | 0.9 | 1.6 | 1.6 | 2 | 1.5 | 1.7 | 2.1 | 1.9 | 2.1 | 2.2 | 1.9 | 1.2 | 1 | 1.1 |
Total Current Liabilities
| 92.354 | 86.848 | 74.748 | 71.529 | 89.702 | 90.366 | 90.99 | 96.294 | 131.696 | 164.299 | 196.488 | 140.136 | 114.352 | 94.974 | 72.194 | 39.983 | 36.28 | 26.237 | 28.391 | 31.534 | 31.247 | 30.245 | 25.063 | 25.018 | 36.11 | 33.555 | 34.103 | 20.026 | 25.958 | 25.06 | 21.551 | 17.72 | 23.647 | 29.273 | 21.131 | 14.748 | 23.177 | 26.554 | 19.922 | 25.21 | 26.609 | 26.247 | 25.416 | 17.416 | 20.107 | 20.019 | 15.078 | 14.294 | 20.365 | 14.361 | 15.901 | 10.931 | 21.626 | 18.752 | 15.855 | 16.576 | 19.343 | 19.411 | 16.331 | 12.987 | 14.563 | 14.006 | 16.817 | 15.254 | 22.646 | 19.121 | 19.8 | 18.171 | 22.554 | 20.547 | 25.602 | 21.647 | 27.435 | 31.46 | 33.55 | 24.899 | 28.825 | 31.847 | 25.291 | 13.788 | 13.567 | 9.573 | 4.492 | 8.385 | 13.296 | 10.469 | 7.096 | 4.015 | 7.567 | 7.211 | 6.544 | 5.387 | 26.209 | 18.141 | 8.911 | 6.796 | 28.191 | 50.929 | 10.617 | 12.6 | 33.9 | 25 | 8.2 | 6.7 | 19.6 | 5.9 | 8.3 | 6.1 | 19.7 | 28.8 | 14 | 9.9 | 35.3 | 23.5 | 9.2 | 21.9 | 17.9 | 10.2 | 5.8 | 13.1 | 10.2 | 6.3 | 6.9 | 9.1 | 10.4 | 11.6 | 15.1 | 9.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 146.161 | 148.987 | 158.103 | 175.941 | 216.905 | 223.918 | 224.474 | 261.862 | 288.909 | 289.001 | 272.686 | 275.603 | 237.486 | 185.988 | 184.197 | 0.944 | 0.833 | 0.967 | 21.031 | 1.158 | 1.188 | 0.776 | 0.517 | 0 | 0 | 0 | 0 | 2.199 | 11.63 | 8.619 | 5.24 | 14.584 | 30.972 | 23.503 | 21.649 | 23.7 | 45.031 | 35.593 | 36.691 | 36.27 | 50.688 | 43.36 | 36.59 | 38.388 | 42.366 | 31.438 | 20.252 | 23.461 | 41.863 | 29.91 | 21.513 | 35 | 60.054 | 39.517 | 27.3 | 34.608 | 52.911 | 36.371 | 46.225 | 55.08 | 82.94 | 87.023 | 85.71 | 87.259 | 107.116 | 101.042 | 93.769 | 103.22 | 122.438 | 102.427 | 82.568 | 103.203 | 120.04 | 102.418 | 87.828 | 98.972 | 121.112 | 104.337 | 91.746 | 10.045 | 32.389 | 21.494 | 13.999 | 17.515 | 40.781 | 25.229 | 10.341 | 10.488 | 29.055 | 20.004 | 15.42 | 16.976 | 26.096 | 26.212 | 26.336 | 26.445 | 38.146 | 6.03 | 31.841 | 25.2 | 25.2 | 25.3 | 26.7 | 26.9 | 27.1 | 22.8 | 7.9 | 13.4 | 46.9 | 23.7 | 21.5 | 19.5 | 14.9 | 14.9 | 16.1 | 15.3 | 15.5 | 17.4 | 18.3 | 20.1 | 17.3 | 15.2 | 13.1 | 10.6 | 5.3 | 2.1 | 1.9 | 1.9 |
Deferred Revenue Non-Current
| 0 | 4.914 | 4.801 | 5.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -155.508 | -121.769 | -141.214 | 17.086 | 14.893 | 8.141 | -8.655 | 11.842 | 13.499 | 14.112 | 9.791 | 0 | 0 | 0 | 0 | 3.057 | -5.233 | -1.608 | -1.985 | -15.994 | -29.117 | -14.612 | -19.605 | -27.582 | -42.406 | -29.085 | -35.725 | -34.082 | -44.307 | -36.677 | -28.757 | -38.652 | -40.363 | -27.334 | -19.974 | -24.679 | -39.262 | -30.157 | -19.856 | -40.291 | -58.519 | -35.884 | -25.842 | -34.471 | -52.013 | -31.498 | -45.86 | -56.858 | -84.312 | -87.462 | -84.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.475 | 7.475 | 7.475 | 18.921 | 8.006 | 8.006 | 8.006 | 8.006 | 10.293 | 10.293 | 10.293 | 10.293 | 8.271 | 8.272 | 8.271 | 8.271 | 8.108 | 8.108 | 8.108 | 8.108 | 7.78 | 7.78 | 7.78 | 7.78 | 7.726 | 7.726 | 7.726 | 7.726 | 10.464 | 10.464 | 10.464 | 12.999 | 13.187 | 13.001 | 13.001 | 13.001 | 12.998 | 12.928 | 12.928 | 12.928 | 12.449 | 11.751 | 11.751 | 11.751 | 11.096 | 11.148 | 11.148 | 11.148 | 10.766 | 10.987 | 10.987 | 10.987 | 9.522 | 9.375 | 9.375 | 9.375 | 9.06 | 9.072 | 9.072 | 9.072 | 9.559 | 9.439 | 9.439 | 9.439 | 12.57 | 12.952 | 12.952 | 13.248 | 17.009 | 17.009 | 17.009 | 17.009 | 13.478 | 13.478 | 12.567 | 12.567 | 18.527 | 18.527 | 18.527 | 1.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 1.6 | 1.9 |
Other Non-Current Liabilities
| 0.777 | 0.752 | 0.906 | 0.885 | 1.348 | 1.494 | 1.222 | 0.755 | 0.727 | 0.778 | 0.753 | 0.688 | 0.672 | 0.561 | 0.555 | 8.659 | 0.407 | 0.388 | 0.384 | 8.478 | 0.399 | 0.39 | 0.29 | 0.29 | 0.322 | 1.93 | 2.441 | 10.162 | 0.182 | 0.182 | 11.542 | 13.175 | 0.208 | 0.227 | 0.265 | 13.296 | 0.344 | 0.389 | 0.435 | 13.4 | 0.256 | 0.294 | 0.256 | 12.007 | 0.256 | 0.256 | 0.256 | 0.303 | 0.406 | 0.488 | 0.488 | 0.488 | 0.536 | 3.151 | 2.918 | 3.017 | 3.925 | 3.875 | 3.825 | 3.774 | 4.117 | 4.056 | 3.996 | 3.96 | 1.17 | 1.258 | 1.217 | 0.361 | 0.336 | 0.324 | 0.313 | 0.369 | 0.379 | 0.442 | 0.537 | 0.603 | 1.472 | 1.326 | 1.182 | 0.296 | 2.496 | 2.225 | 2.058 | 1.891 | 1.954 | 1.843 | 1.687 | 1.52 | 0.153 | 0.181 | 0.174 | 1.253 | 1.76 | 2.646 | 2.428 | 2.484 | 1.475 | 1.29 | 1.145 | 0.8 | 3.3 | 3.1 | 3.3 | 1.1 | 2.3 | 2.4 | 2.4 | 0.3 | 2.5 | 2.4 | 2.5 | 1 | 1.4 | 1.4 | 1.3 | 0.9 | 2 | 1.7 | 2 | 1.9 | 1.8 | 1.3 | 1.2 | 1.3 | 0.9 | 2.4 | 0.9 | 1.2 |
Total Non-Current Liabilities
| 154.413 | 157.214 | 166.484 | 195.747 | 226.259 | 233.418 | 233.702 | 270.623 | 299.929 | 300.072 | 283.732 | 286.584 | 246.429 | 194.821 | 193.023 | 9.603 | 9.348 | 9.463 | 29.523 | 9.636 | 9.367 | 8.946 | 8.587 | 8.07 | 8.048 | 9.656 | 10.167 | 12.361 | 22.276 | 19.265 | 15.881 | 27.759 | 44.368 | 36.731 | 34.915 | 36.996 | 58.373 | 48.911 | 50.054 | 49.671 | 63.392 | 55.404 | 48.597 | 50.395 | 53.719 | 42.842 | 31.657 | 34.913 | 53.035 | 41.386 | 32.988 | 46.476 | 70.112 | 52.043 | 39.593 | 47 | 65.896 | 49.318 | 59.121 | 67.926 | 96.616 | 100.518 | 99.145 | 100.658 | 120.856 | 115.252 | 107.938 | 116.829 | 139.783 | 119.76 | 99.889 | 120.581 | 133.897 | 116.338 | 100.932 | 112.143 | 141.112 | 124.19 | 111.455 | 11.546 | 34.884 | 23.719 | 16.056 | 19.405 | 42.735 | 27.071 | 12.028 | 12.009 | 29.208 | 20.185 | 15.593 | 18.229 | 27.856 | 28.859 | 28.764 | 28.929 | 39.621 | 7.321 | 32.987 | 26.5 | 28.5 | 28.4 | 30 | 30.3 | 29.4 | 25.2 | 10.3 | 15.7 | 49.4 | 26.1 | 24 | 21.8 | 16.3 | 16.3 | 17.4 | 16.2 | 17.5 | 19.1 | 20.3 | 22 | 19.1 | 16.5 | 14.3 | 11.9 | 6.5 | 4.5 | 4.4 | 5 |
Total Liabilities
| 246.767 | 244.062 | 241.232 | 267.276 | 315.961 | 323.784 | 324.692 | 366.917 | 431.625 | 464.371 | 480.22 | 426.72 | 360.781 | 289.795 | 265.217 | 49.586 | 45.628 | 35.7 | 57.914 | 41.17 | 40.614 | 39.191 | 33.65 | 33.088 | 44.158 | 43.211 | 44.27 | 32.386 | 48.235 | 44.325 | 37.432 | 45.479 | 68.015 | 66.004 | 56.046 | 51.745 | 81.551 | 75.465 | 69.977 | 74.881 | 90.002 | 81.651 | 74.013 | 67.811 | 73.826 | 62.861 | 46.735 | 49.208 | 73.399 | 55.747 | 48.889 | 57.406 | 91.738 | 70.795 | 55.447 | 63.576 | 85.239 | 68.729 | 75.452 | 80.912 | 111.179 | 114.525 | 115.961 | 115.912 | 143.502 | 134.373 | 127.738 | 135 | 162.337 | 140.307 | 125.492 | 142.228 | 161.332 | 147.797 | 134.482 | 137.041 | 169.937 | 156.037 | 136.747 | 25.335 | 48.451 | 33.292 | 20.548 | 27.79 | 56.031 | 37.54 | 19.124 | 16.024 | 36.775 | 27.396 | 22.138 | 23.616 | 54.065 | 46.999 | 37.675 | 35.726 | 67.812 | 58.25 | 43.604 | 39.1 | 62.4 | 53.4 | 38.2 | 37 | 49 | 31.1 | 18.6 | 21.8 | 69.1 | 54.9 | 38 | 31.7 | 51.6 | 39.8 | 26.6 | 38.1 | 35.4 | 29.3 | 26.1 | 35.1 | 29.3 | 22.8 | 21.2 | 21 | 16.9 | 16.1 | 19.5 | 14.6 |
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 |
Common Stock
| 73.537 | 73.223 | 72.312 | 71.973 | 70.757 | 70.4 | 70.107 | 69.752 | 68.986 | 68.68 | 68.454 | 68.061 | 67.662 | 67.21 | 66.856 | 65.971 | 66.604 | 67.39 | 67.195 | 67.993 | 69.273 | 69.013 | 68.849 | 68.387 | 69.589 | 69.437 | 69.273 | 68.974 | 68.979 | 69.45 | 69.363 | 69.292 | 69.507 | 69.891 | 71.004 | 70.882 | 70.763 | 70.667 | 70.566 | 70.461 | 70.381 | 70.305 | 70.203 | 70.154 | 69.863 | 69.863 | 69.863 | 69.695 | 69.695 | 0 | 69.695 | 69,572,270 | 0 | 0 | 0 | 69,052,101 | 0 | 0 | 54.801 | 54,598,104 | 0 | 0 | 0 | 0 | 54.193 | 54.168 | 54.145 | 53,997,960 | 0 | 0 | 53.65 | 53,238,841 | 52.724 | 52.604 | 52.355 | 52.03 | 50.694 | 50.623 | 50.225 | 38.399 | 36.675 | 36.396 | 36.09 | 34.88 | 32.819 | 32.653 | 32.369 | 35.289 | 35.374 | 35.374 | 35.34 | 35.302 | 35.284 | 35.284 | 35.284 | 35.284 | 35.284 | 35.284 | 35.284 | 35.3 | 0 | 35.8 | 0 | 0 | 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
| 154.713 | 150.589 | 152.983 | 151.582 | 146.013 | 140.328 | 144.182 | 145.721 | 140.342 | 135.787 | 136 | 129.794 | 118.379 | 119.886 | 117.011 | 113.534 | 104.828 | 98.24 | 96.821 | 96.663 | 92.608 | 88.028 | 85.907 | 83.188 | 80.471 | 76.316 | 74.555 | 72.119 | 68.536 | 67.12 | 66.48 | 65.802 | 67.252 | 67.63 | 70.212 | 71.238 | 70.688 | 69.716 | 68.545 | 67.887 | 64.171 | 61.787 | 61.03 | 61.06 | 60.037 | 57.856 | 56.834 | 55.942 | 53.394 | 48.027 | 47.808 | 47.087 | 46.814 | 41.602 | 39.322 | 38.78 | 35.742 | 31.06 | 30.536 | 31.097 | 30.187 | 27.406 | 28.801 | 29.922 | 32.163 | 29.789 | 29.056 | 28.778 | 52.41 | 51.261 | 52.648 | 51.882 | 51.96 | 47.741 | 47.956 | 47.063 | 44.457 | 37.949 | 35.144 | 34.049 | 31.863 | 26.975 | 25.527 | 25.455 | 23.356 | 19.889 | 18.793 | 19.416 | 17.85 | 15.462 | 15.345 | 16.572 | 16.317 | 14.838 | 14.135 | 15.042 | 14.936 | 13.673 | 13.329 | 14.9 | 22.2 | 20.3 | 19.8 | 20.1 | 21.2 | 19.2 | 18.1 | 17.8 | 16 | 14.3 | 13.2 | 13.1 | 12.3 | 10.9 | 10 | 11.6 | 10.7 | 9.3 | 10.8 | 10.1 | 9.3 | 8.9 | 9.5 | 8.5 | 7.5 | 7.1 | 5.9 | 4.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -56.508 | 0 | -0 | 0 | -55.66 | -0 | 0 | 0 | -62.051 | 0 | 0 | 0 | -58.798 | -0 | 0 | 0 | -52.39 | 0 | -0 | -0 | -47.545 | 0 | 0 | 0 | -43.088 | 0 | 0 | 0 | -40.564 | 0 | 0 | 0 | -39.003 | -2.608 | -2.682 | -2.755 | -2.829 | -2.947 | -3.037 | -3.127 | -3.217 | -2.983 | -3.062 | -3.142 | -3.222 | -1.462 | -1.5 | -1.538 | -1.051 | -0.916 | -0.942 | -0.968 | -0.993 | -36.621 | -36.621 | -36.621 | -36.621 | -0.89 | -0.89 | -1.078 | -1.078 | -1.95 | -1.95 | -1.95 | -1.95 | -2.312 | -2.312 | -2.312 | -2.312 | -0.831 | -0.831 | -0.831 | -0.831 | -23.071 | -23.071 | -23.071 | -23.071 | -22.052 | -20.884 | -19.746 | -18.9 | 35.7 | -18.6 | -17.7 | -16.8 | -15.8 | -15 | -12.9 | -12.9 | -12.2 | -11.4 | -10.7 | -10 | -8.7 | -8.7 | -7.6 | 0 | 0 | 0 | 0 | 0 | -4.8 | -3.7 | -3.7 | -3.7 | -3.7 | -3.3 | -3 | -2.4 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.695 | 0 | -69,572,200.428 | 69.546 | 69.546 | 69.546 | -107,832,439.167 | 68.928 | 68.932 | 54.801 | -85,694,732.305 | 54.388 | 54.384 | 54.38 | 54.25 | 54.193 | 54.168 | 54.145 | -82,775,740.224 | 53.897 | 53.802 | 53.65 | -105,121,126.879 | 52.724 | 52.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.5 | 56.3 | 57.2 | 56.6 | 54.3 | 54.3 | 26.3 | 25.4 | 24.4 | 23.3 | 22 | 22 | 21 | 13.4 | 13.4 | 13.3 | 13.3 | 13.3 | 18.1 | 17.1 | 17 | 17.8 | 17.8 | 3.4 | 3.2 | 2.5 |
Total Shareholders Equity
| 228.25 | 223.812 | 225.295 | 223.555 | 216.77 | 210.728 | 214.289 | 215.473 | 209.328 | 204.467 | 204.454 | 197.855 | 186.041 | 187.096 | 183.867 | 179.505 | 171.432 | 165.63 | 164.016 | 164.656 | 161.881 | 157.041 | 154.756 | 151.575 | 150.06 | 145.753 | 143.828 | 141.093 | 137.515 | 136.57 | 135.842 | 135.093 | 136.76 | 137.521 | 141.217 | 142.121 | 141.451 | 140.383 | 139.111 | 138.348 | 134.551 | 132.092 | 131.232 | 131.213 | 129.9 | 127.719 | 126.697 | 125.637 | 123.089 | 117.721 | 117.503 | 116.66 | 113.752 | 108.466 | 106.113 | 105.004 | 101.723 | 96.954 | 82.21 | 82.478 | 81.592 | 78.728 | 80.039 | 80.95 | 84.894 | 82.457 | 81.662 | 81.725 | 105.391 | 104.121 | 105.33 | 104.128 | 104.684 | 100.345 | 100.311 | 99.093 | 94.262 | 87.682 | 84.291 | 71.371 | 66.587 | 61.421 | 59.667 | 58.385 | 53.864 | 50.231 | 48.85 | 52.393 | 52.393 | 50.005 | 49.854 | 51.043 | 51.602 | 50.122 | 49.42 | 50.326 | 50.22 | 48.957 | 48.614 | 50.2 | 57.9 | 56.1 | 57.6 | 59.6 | 62.6 | 60.8 | 59.5 | 59.2 | 30.1 | 28.3 | 26.9 | 26.4 | 25.6 | 24.2 | 23.4 | 25 | 24.1 | 22.6 | 24.1 | 23.4 | 22.6 | 22.3 | 22.8 | 22.6 | 21.6 | 7.2 | 6.1 | 4.5 |
Total Equity
| 228.25 | 223.812 | 225.295 | 223.555 | 216.77 | 210.728 | 214.289 | 215.473 | 209.328 | 204.467 | 204.454 | 197.855 | 186.041 | 187.096 | 183.867 | 179.505 | 171.432 | 165.63 | 164.016 | 164.656 | 161.881 | 157.041 | 154.756 | 151.575 | 150.06 | 145.753 | 143.828 | 141.093 | 137.515 | 136.57 | 135.842 | 135.093 | 136.76 | 137.521 | 141.217 | 142.121 | 141.451 | 140.383 | 139.111 | 138.348 | 134.551 | 132.092 | 131.232 | 131.213 | 129.9 | 127.719 | 126.697 | 125.637 | 123.089 | 117.721 | 117.503 | 116.66 | 113.752 | 108.466 | 106.113 | 105.004 | 101.723 | 96.954 | 82.21 | 82.478 | 81.592 | 78.728 | 80.039 | 80.95 | 84.894 | 82.457 | 81.662 | 81.725 | 105.391 | 104.121 | 105.33 | 104.128 | 104.684 | 100.345 | 100.311 | 99.093 | 94.262 | 87.682 | 84.291 | 71.371 | 66.587 | 61.421 | 59.667 | 58.385 | 53.864 | 50.231 | 48.85 | 52.393 | 52.393 | 50.005 | 49.854 | 51.043 | 51.602 | 50.122 | 49.42 | 50.326 | 50.22 | 48.957 | 48.614 | 50.2 | 57.9 | 56.1 | 57.6 | 59.6 | 62.6 | 60.8 | 59.5 | 59.2 | 30.1 | 28.3 | 26.9 | 26.4 | 25.6 | 24.2 | 23.4 | 25 | 24.1 | 22.6 | 24.1 | 23.4 | 22.6 | 22.3 | 22.8 | 22.6 | 21.6 | 7.2 | 6.1 | 4.5 |
Total Liabilities & Shareholders Equity
| 475.017 | 467.874 | 466.527 | 490.831 | 532.731 | 534.512 | 538.981 | 582.39 | 640.953 | 668.838 | 684.674 | 624.575 | 546.822 | 476.891 | 449.084 | 229.091 | 217.06 | 201.33 | 221.93 | 205.826 | 202.495 | 196.232 | 188.406 | 184.663 | 194.218 | 188.964 | 188.098 | 173.479 | 185.75 | 180.895 | 173.275 | 180.573 | 204.775 | 203.525 | 197.263 | 193.865 | 223.001 | 215.848 | 209.088 | 213.228 | 224.553 | 213.743 | 205.245 | 199.025 | 203.726 | 190.58 | 173.432 | 174.844 | 196.488 | 173.468 | 166.392 | 174.066 | 205.49 | 179.261 | 161.56 | 168.579 | 186.962 | 165.683 | 157.662 | 163.39 | 192.771 | 193.252 | 196 | 196.862 | 228.396 | 216.83 | 209.4 | 216.725 | 267.728 | 244.429 | 230.822 | 246.356 | 266.016 | 248.142 | 234.794 | 236.134 | 264.198 | 243.719 | 221.037 | 96.706 | 115.038 | 94.713 | 80.215 | 86.175 | 109.895 | 87.77 | 67.973 | 68.417 | 89.168 | 77.401 | 71.992 | 74.66 | 105.667 | 97.121 | 87.095 | 86.051 | 118.031 | 107.207 | 92.218 | 89.3 | 120.3 | 109.5 | 95.8 | 96.6 | 111.6 | 91.9 | 78.1 | 81 | 99.2 | 83.2 | 64.9 | 58.1 | 77.2 | 64 | 50 | 63.1 | 59.5 | 51.9 | 50.2 | 58.5 | 51.9 | 45.1 | 44 | 43.6 | 38.5 | 23.3 | 25.6 | 19.1 |