RCM Technologies, Inc.
NASDAQ:RCMT
21.99 (USD) • At close November 4, 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 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1989 Q3 | 1988 Q3 | 1987 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.48 | 2.099 | 6.284 | 0.654 | 1.273 | 1.825 | 0.339 | 0.761 | 3.112 | 0.859 | 0.235 | 2.82 | 1.399 | 0.678 | 0.734 | 0.757 | 1.632 | 0.642 | 1.847 | 0.393 | 0.868 | 1.693 | 0.482 | 0.71 | 0.431 | 0.452 | 2.851 | 0.825 | 0.391 | 0.293 | 0.279 | 0.303 | 0.234 | 0.103 | 0.985 | 4.542 | 2.646 | 0.528 | 6.411 | 8.305 | 11.611 | 5.595 | 9.317 | 14.049 | 13.195 | 13.896 | 14.123 | 30.212 | 29.152 | 31.478 | 28.417 | 32.578 | 23.488 | 25.945 | 24.704 | 26.898 | 18.916 | 12.252 | 10.942 | 11.967 | 9.625 | 5.063 | 0.815 | 3.314 | 4.24 | 4.658 | 11.642 | 7.916 | 6.884 | 2.913 | 2.449 | 6.666 | 6.921 | 4.457 | 3.761 | 4.685 | 3.327 | 1.782 | 2.402 | 2.916 | 2.436 | 2.455 | 5.152 | 4.796 | 0.479 | 3.127 | 2.845 | 4.547 | 1.918 | 3.866 | 2.29 | 7.731 | 6.744 | 8.374 | 3.171 | 6.648 | 3.961 | 4.821 | 4 | 1.5 | 1.4 | 2.3 | 7.1 | 22.2 | 32.3 | 0.4 | 0.6 | 0.9 | 14.8 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.3 | 3.2 | 3.1 | 2.7 | 2.5 | 1.3 | 1.3 | 1.6 | 0.9 | 1 | 0.8 | 1 | 0.5 | 0.5 | 0.7 | 0.4 | 0.6 | 1.2 | 1.5 | 1.5 | 1.5 | 1.9 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3.48 | 2.099 | 6.284 | 0.654 | 1.273 | 1.825 | 0.339 | 0.761 | 3.112 | 0.859 | 0.235 | 2.82 | 1.399 | 0.678 | 0.734 | 0.757 | 1.632 | 0.642 | 1.847 | 0.393 | 0.868 | 1.693 | 0.482 | 0.71 | 0.431 | 0.452 | 2.851 | 0.825 | 0.391 | 0.293 | 0.279 | 0.303 | 0.234 | 0.103 | 0.985 | 4.542 | 2.646 | 0.528 | 6.411 | 8.305 | 11.611 | 5.595 | 9.317 | 14.049 | 13.195 | 13.896 | 14.123 | 30.212 | 29.152 | 31.478 | 28.417 | 32.578 | 23.488 | 25.945 | 24.704 | 26.898 | 18.916 | 12.252 | 10.942 | 11.967 | 9.625 | 5.063 | 0.815 | 3.314 | 4.24 | 4.658 | 11.642 | 7.916 | 6.884 | 2.913 | 2.449 | 6.666 | 6.921 | 4.457 | 3.761 | 4.685 | 3.327 | 1.782 | 2.402 | 2.916 | 2.436 | 2.455 | 5.152 | 4.796 | 0.479 | 3.127 | 2.845 | 4.547 | 1.918 | 3.866 | 2.29 | 7.731 | 6.744 | 8.374 | 3.171 | 6.648 | 3.961 | 4.821 | 4 | 1.5 | 1.4 | 2.3 | 7.1 | 22.2 | 32.3 | 0.4 | 0.6 | 0.9 | 14.8 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.3 | 3.2 | 3.1 | 2.7 | 2.5 | 1.3 | 1.3 | 1.6 | 0.9 | 1 | 0.8 | 1 | 0.5 | 0.5 | 0.7 | 0.4 | 0.6 | 1.2 | 1.5 | 1.5 | 1.5 | 1.9 | 0.1 | 0.1 |
Net Receivables
| 76.375 | 83.208 | 79.581 | 67.009 | 71.489 | 58.809 | 54.042 | 53.133 | 46.573 | 59.872 | 49.25 | 43.228 | 37.464 | 49.229 | 38.501 | 33.184 | 39.678 | 52.658 | 64.666 | 61.135 | 60.01 | 59.439 | 54.904 | 51.028 | 52.968 | 53.002 | 49.082 | 43.606 | 45.522 | 45.706 | 49.465 | 46.448 | 50.7 | 55.578 | 58.427 | 56.648 | 65.014 | 66.862 | 62.984 | 67.466 | 63.641 | 64.22 | 59.679 | 60.202 | 54.988 | 56.284 | 53.716 | 37.949 | 39.986 | 40.946 | 42.06 | 44.391 | 43.162 | 41.969 | 41.213 | 38.589 | 45.026 | 50.159 | 46.353 | 44.535 | 47.827 | 51.132 | 55.77 | 55.83 | 56.445 | 49.91 | 47.361 | 53.097 | 52.954 | 49.216 | 48.141 | 48.836 | 48.084 | 49.278 | 44.93 | 42.426 | 42.593 | 41.775 | 40.536 | 37.614 | 37.879 | 37.273 | 36.269 | 42.52 | 45.291 | 40.221 | 35.521 | 34.76 | 36.303 | 40.243 | 47.985 | 50.934 | 55.901 | 60.98 | 71.45 | 75.504 | 69.823 | 64.471 | 66.7 | 71.4 | 66.4 | 62.4 | 49.8 | 40.7 | 36.2 | 31.2 | 26.5 | 24.9 | 19.3 | 18.9 | 14.7 | 14 | 11.3 | 12 | 5.1 | 5.1 | 2.7 | 2.9 | 3.3 | 3.5 | 4.1 | 3.8 | 3.4 | 3.8 | 3.6 | 3.5 | 3.1 | 3.9 | 3.4 | 2.9 | 3.2 | 3.4 | 3.4 | 2.7 | 3.2 | 4.5 | 3.6 | 3.5 | 3.6 |
Inventory
| 0 | 0 | 0 | 0 | 0 | -56.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.519 | 13.552 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 2.668 | 3.48 | 3.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 5.432 | 4.515 | 4.637 | 5.311 | 4.324 | 65.131 | 4.636 | 1.684 | 1.856 | 2.338 | 2.486 | 1.234 | 3.023 | 4.201 | 4.699 | 2.18 | 2.336 | 3.944 | 4.144 | 3.4 | 3.057 | 3.494 | 3.425 | 3.947 | 3.056 | 3.662 | 3.706 | 3.212 | 3.079 | 3.347 | 3.327 | 2.749 | 3.018 | 3.521 | 5.117 | 3.138 | 3.309 | 3.199 | 3.184 | 3.281 | 5.013 | 4.922 | 3.708 | 1.729 | 2.109 | 1.481 | -11.046 | 5.988 | 7.911 | 2.986 | 2.752 | 3.55 | 3.254 | 0.002 | 0.002 | 1.883 | 0.004 | 4.494 | 3.382 | 3.328 | 7.544 | 6.961 | 9.592 | 4.89 | 4.611 | 4.348 | 2.204 | 3.454 | 4.686 | 4.367 | 4.901 | 6.932 | 7.111 | 14.898 | 15.425 | 14.062 | 14.595 | 14.227 | 14.763 | 14.291 | 15.201 | 14.886 | 14.993 | 12.542 | 4.289 | 5.693 | 8.881 | 3.61 | 14.841 | 7.799 | 8.569 | 4.094 | 3.314 | 4.034 | 4.611 | 6.43 | 5.149 | 4.404 | 3.2 | 3.2 | 2.7 | 3.1 | 1.6 | 1.2 | 1 | 1 | 0.3 | 0.6 | 0.7 | 0.6 | 0.7 | 0.4 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.6 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 |
Total Current Assets
| 85.287 | 89.822 | 90.502 | 72.974 | 77.086 | 68.806 | 59.017 | 55.578 | 51.541 | 63.069 | 51.971 | 47.282 | 41.886 | 54.108 | 43.934 | 36.121 | 43.646 | 57.244 | 70.657 | 64.928 | 63.935 | 64.626 | 58.811 | 55.685 | 56.455 | 57.116 | 55.639 | 47.643 | 48.992 | 49.346 | 53.071 | 49.5 | 53.952 | 59.202 | 64.529 | 64.328 | 70.969 | 70.589 | 72.579 | 79.052 | 80.265 | 74.737 | 72.704 | 75.98 | 70.292 | 72.18 | 70.345 | 74.149 | 77.049 | 75.41 | 73.229 | 80.519 | 69.904 | 71.016 | 68.587 | 70.85 | 67.841 | 66.905 | 60.677 | 59.83 | 64.996 | 63.156 | 66.177 | 64.034 | 65.296 | 58.916 | 61.207 | 64.467 | 64.524 | 56.495 | 55.491 | 62.434 | 62.116 | 68.633 | 64.116 | 61.173 | 60.514 | 57.783 | 57.701 | 54.822 | 55.516 | 54.614 | 56.415 | 59.858 | 50.059 | 49.041 | 47.247 | 42.917 | 56.327 | 51.908 | 58.843 | 62.758 | 65.959 | 73.388 | 79.231 | 88.582 | 78.933 | 73.696 | 73.9 | 76.1 | 70.5 | 67.8 | 58.5 | 64.1 | 69.5 | 32.6 | 27.4 | 26.4 | 34.8 | 19.5 | 15.5 | 14.4 | 12 | 12.8 | 6 | 6.1 | 6.5 | 6.6 | 6.3 | 6.4 | 5.8 | 5.5 | 5.2 | 4.9 | 5.1 | 4.6 | 4.4 | 4.6 | 4.3 | 3.9 | 4 | 4.2 | 4.8 | 4.5 | 5 | 6.2 | 5.7 | 3.9 | 3.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.996 | 7.533 | 6.784 | 5.197 | 5.361 | 5.595 | 5.764 | 4.326 | 3.915 | 4.127 | 3.816 | 3.939 | 3.697 | 4.122 | 4.488 | 7.045 | 7.315 | 8.009 | 8.537 | 9.131 | 9.184 | 9.088 | 3.485 | 3.694 | 3.259 | 3.337 | 3.446 | 3.619 | 3.829 | 3.763 | 4.052 | 4.316 | 4.611 | 4.725 | 4.698 | 4.833 | 3.682 | 3.62 | 3.297 | 3.445 | 3.13 | 2.482 | 2.291 | 2.219 | 2.252 | 1.963 | 1.88 | 1.949 | 2.162 | 2.355 | 2.535 | 2.752 | 2.925 | 3.088 | 3.295 | 3.575 | 3.879 | 4.17 | 4.768 | 4.996 | 5.347 | 5.475 | 5.586 | 5.454 | 5.335 | 5.032 | 4.229 | 4.045 | 4.206 | 4.328 | 4.392 | 4.476 | 4.635 | 4.5 | 4.021 | 4.259 | 4.282 | 4.425 | 4.419 | 4.502 | 4.717 | 4.942 | 5.13 | 5.271 | 5.476 | 5.67 | 5.89 | 6.337 | 6.572 | 6.678 | 6.849 | 6.89 | 6.69 | 6.228 | 6.159 | 6.129 | 6.765 | 6.773 | 6.6 | 6.5 | 5.4 | 4.2 | 3.1 | 2.6 | 2.2 | 1.8 | 1.5 | 1.1 | 1 | 0.9 | 0.8 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 |
Goodwill
| 22.147 | 22.147 | 22.147 | 22.147 | 22.147 | 22.147 | 22.147 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 17.532 | 17.532 | 17.532 | 11.685 | 11.685 | 11.685 | 11.685 | 12.458 | 12.458 | 12.325 | 12.325 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 10.223 | 10.223 | 10.223 | 10.223 | 9.545 | 9.545 | 9.545 | 9.545 | 9.545 | 9.545 | 9.545 | 9.545 | 7.319 | 7.319 | 7.319 | 7.319 | 7.319 | 7.319 | 7.319 | 7.319 | 7.42 | 8.26 | 8.26 | 8.26 | 6.538 | 6.538 | 6.538 | 46.449 | 46.353 | 47.396 | 39.588 | 39.588 | 39.588 | 39.329 | 39.329 | 38.111 | 38.282 | 37.66 | 37.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.592 | 0.638 | 0.683 | 0.728 | 0.774 | 0.819 | 0.864 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.015 | 0.095 | 0.176 | 0.256 | 0.336 | 0.416 | 0.496 | 0.578 | 0.661 | 0.743 | 0.065 | 0.071 | 0.087 | 0.105 | 0.121 | 0.137 | 0.154 | 0.171 | 0.189 | 0.206 | 0.229 | 0.252 | 0.276 | 0.155 | 0.172 | 0.194 | 0.219 | 0.176 | 0.196 | 0.216 | 0.236 | 0.256 | 0.294 | 0.332 | 0.37 | 0.158 | 0.184 | 0.21 | 0.237 | 0.264 | 0.29 | 0.325 | 0.36 | 0.394 | 0.429 | 0.464 | 0.498 | 0.243 | 0.259 | 0.276 | 3.307 | 3.584 | 0.269 | 0.349 | 0.429 | 0.509 | 0.589 | 0.669 | 0.749 | 0.666 | 0.737 | 38.469 | 38.237 | 35.843 | 35.843 | 35.843 | 38.024 | 38.042 | 38.059 | 38.076 | 38.086 | 38.097 | 38.102 | 36.753 | 0.105 | 66.752 | 63.148 | 62.619 | 95.515 | 96.291 | 89.921 | 88.655 | 84.479 | 119.717 | 110.476 | 103.2 | 101.2 | 92.4 | 88.5 | 64.8 | 50.2 | 45.5 | 37.2 | 29.5 | 26.4 | 14.2 | 14.3 | 13.8 | 9.4 | 9.4 | 9.6 | 3.7 | 3.7 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0 | 0 |
Goodwill and Intangible Assets
| 22.739 | 22.785 | 22.83 | 22.875 | 22.921 | 22.966 | 23.011 | 16.354 | 16.354 | 16.354 | 16.354 | 16.354 | 16.36 | 16.369 | 16.449 | 16.53 | 16.61 | 16.69 | 16.77 | 16.85 | 18.11 | 18.193 | 18.275 | 11.75 | 11.756 | 11.772 | 11.79 | 12.579 | 12.595 | 12.479 | 12.496 | 11.819 | 11.836 | 11.859 | 11.882 | 11.906 | 10.378 | 10.395 | 10.417 | 10.442 | 9.721 | 9.741 | 9.761 | 9.781 | 9.801 | 9.839 | 9.877 | 9.915 | 7.477 | 7.503 | 7.529 | 7.556 | 7.583 | 7.609 | 7.644 | 7.679 | 7.814 | 8.689 | 8.724 | 8.758 | 6.781 | 6.797 | 6.814 | 49.756 | 49.937 | 47.665 | 39.937 | 40.017 | 40.097 | 39.918 | 39.998 | 38.86 | 38.947 | 38.397 | 38.469 | 38.237 | 35.843 | 35.843 | 35.843 | 38.024 | 38.042 | 38.059 | 38.076 | 38.086 | 38.097 | 38.102 | 36.753 | 66.361 | 66.752 | 63.148 | 62.619 | 95.515 | 96.291 | 89.921 | 88.655 | 84.479 | 119.717 | 110.476 | 103.2 | 101.2 | 92.4 | 88.5 | 64.8 | 50.2 | 45.5 | 37.2 | 29.5 | 26.4 | 14.2 | 14.3 | 13.8 | 9.4 | 9.4 | 9.6 | 3.7 | 3.7 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 0.21 | 0.323 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -5.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0 | 0.195 | 0 | 0.183 | 0 | 0 | -7.998 | 0 | 0 | -4.155 | -4.288 | -4.376 | -2.369 | -2.371 | -2.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.053 | 0.053 | 0.055 | 0 | 0 | 1.547 | 0 | 0.376 | 0.429 | 0.482 | 0.535 | 2.541 | 2.591 | 3.002 | 3.3 | 2.688 | 2.438 | 1.799 | 0 | 0.621 | 0.656 | 0.69 | 0.725 | 2.075 | 2.113 | 2.101 | 2.189 | 0 | 0 | 0 | 0 | 0.032 | 0.129 | 0.23 | 0.609 | 0.395 | 0.513 | 0.631 | 0.749 | 1.169 | 1.316 | 1.462 | 1.609 | 1.773 | 1.916 | 2.059 | 2.202 | 2.422 | 2.414 | 2.55 | 2.686 | 2.902 | 3.035 | 3.303 | 3.303 | 3.427 | 3.828 | 3.828 | 3.828 | 3.71 | 4.155 | 4.288 | 4.376 | 2.369 | 2.371 | 2.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.195 | 1.367 | 0 | 0 | 0.11 | 1.474 | 2.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.203 | 0.29 | -0.37 | 0.168 | 0.169 | -1.386 | 0.172 | 0.175 | 0.186 | 0.178 | 0.176 | 0.062 | -0.047 | -0.154 | 0.169 | 0.169 | 0.169 | 0.209 | 0.209 | 0.21 | 0.214 | 5.816 | 0.214 | 0.224 | 0.23 | 0.226 | 0.215 | 0.207 | 0.21 | 0.212 | 0.212 | 0.225 | 0.213 | 0.226 | 0.227 | 0.212 | 0.212 | 0.232 | 0.231 | 0.232 | 0.218 | 0.202 | 0.159 | 0.203 | 0.21 | 0.244 | 0.244 | 0.307 | 0.273 | 0.273 | 0 | 0.201 | 0 | 0.225 | 0 | 0.159 | 0.172 | 8.17 | 0.212 | 0.221 | 0.224 | 0.227 | 0.264 | 0.235 | 0.159 | 0.155 | 4.341 | 0.153 | 0.152 | 0.177 | 0.159 | 0.183 | 0.193 | 0.184 | 0.167 | 0.162 | 0.138 | 0.135 | 0.138 | 0.121 | 0.119 | 0.082 | 0.083 | 0.11 | 0.084 | 0.081 | 0.087 | 0.111 | 0.136 | 0.18 | 0.176 | 0.184 | 0.211 | 0.212 | 0.224 | 0.199 | 0.192 | 0.198 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 | 0 |
Total Non-Current Assets
| 32.991 | 30.661 | 29.982 | 28.24 | 28.451 | 28.722 | 28.947 | 21.231 | 20.884 | 21.141 | 20.881 | 23.009 | 22.811 | 23.662 | 24.405 | 26.432 | 26.532 | 26.707 | 25.516 | 26.812 | 28.164 | 28.185 | 22.699 | 17.743 | 17.358 | 17.436 | 17.64 | 16.405 | 16.634 | 16.454 | 16.76 | 16.392 | 16.789 | 17.04 | 16.807 | 17.346 | 14.785 | 14.878 | 14.694 | 15.288 | 14.385 | 13.887 | 13.82 | 13.976 | 14.179 | 14.105 | 14.203 | 14.593 | 12.326 | 12.681 | 12.949 | 13.411 | 13.738 | 14.225 | 14.425 | 14.84 | 15.693 | 16.859 | 17.532 | 17.685 | 12.352 | 12.499 | 12.664 | 55.445 | 55.431 | 52.852 | 48.507 | 44.215 | 44.455 | 44.423 | 44.549 | 43.519 | 43.776 | 43.081 | 42.657 | 42.658 | 40.263 | 40.403 | 40.4 | 42.647 | 42.877 | 43.083 | 43.289 | 43.468 | 44.851 | 45.22 | 42.73 | 72.809 | 73.57 | 71.481 | 72.313 | 102.59 | 103.192 | 96.361 | 95.038 | 90.807 | 126.673 | 117.448 | 110.1 | 107.9 | 98 | 92.9 | 68.1 | 53 | 48 | 39.1 | 31.1 | 27.7 | 15.4 | 15.2 | 14.7 | 10 | 10 | 10.2 | 4.2 | 4.2 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 1.2 | 1.2 | 1.3 | 1.1 | 1.2 | 1.1 | 1.2 | 1.1 | 0.8 | 0.6 |
Total Assets
| 118.278 | 120.483 | 120.484 | 101.214 | 105.537 | 97.528 | 87.964 | 76.809 | 72.425 | 84.21 | 72.852 | 70.291 | 64.697 | 77.77 | 68.339 | 62.553 | 70.178 | 83.951 | 96.173 | 91.74 | 92.099 | 92.811 | 81.51 | 73.428 | 73.813 | 74.552 | 73.279 | 64.048 | 65.626 | 65.8 | 69.831 | 65.892 | 70.741 | 76.242 | 81.336 | 81.674 | 85.754 | 85.467 | 87.273 | 94.34 | 94.65 | 88.624 | 86.524 | 89.956 | 84.471 | 86.285 | 84.548 | 88.742 | 89.375 | 88.091 | 86.178 | 93.93 | 83.642 | 85.241 | 83.012 | 85.69 | 83.534 | 83.764 | 78.209 | 77.515 | 77.348 | 75.655 | 78.841 | 119.479 | 120.727 | 111.768 | 109.714 | 108.682 | 108.978 | 100.918 | 100.04 | 105.954 | 105.892 | 111.715 | 106.773 | 103.831 | 100.777 | 98.186 | 98.101 | 97.469 | 98.393 | 97.697 | 99.704 | 103.326 | 94.909 | 94.261 | 89.977 | 115.726 | 129.898 | 123.389 | 131.156 | 165.347 | 169.151 | 169.749 | 174.269 | 179.389 | 205.606 | 191.144 | 184 | 184 | 168.5 | 160.7 | 126.6 | 117.1 | 117.5 | 71.7 | 58.5 | 54.1 | 50.2 | 34.7 | 30.2 | 24.4 | 22 | 23 | 10.2 | 10.3 | 6.9 | 7.1 | 6.7 | 6.7 | 6.2 | 5.9 | 5.6 | 5.3 | 5.5 | 5 | 4.8 | 5.1 | 4.8 | 5.1 | 5.2 | 5.5 | 5.9 | 5.7 | 6.1 | 7.4 | 6.8 | 4.7 | 4.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 43.842 | 45.311 | 43.556 | 50.574 | 50.137 | 24.74 | 23.914 | 13.333 | 10.899 | 11.043 | 11.37 | 11.378 | 12.381 | 11.877 | 12.795 | 8.379 | 9.451 | 8.476 | 10.772 | 10.876 | 10.786 | 9.4 | 12.475 | 12.56 | 8.667 | 8.907 | 13.295 | 10.064 | 12.319 | 11.604 | 14.93 | 12.116 | 11.516 | 13.867 | 16.858 | 12.125 | 11.916 | 14.392 | 14.351 | 15.733 | 18.324 | 13.99 | 13.576 | 17.182 | 15.267 | 17.986 | 18.321 | 3.911 | 9.079 | 2.087 | 3.03 | 8.193 | 5.106 | 5.96 | 6.004 | 6.924 | 7.784 | 8.574 | 7.501 | 6.296 | 7.115 | 7.339 | 8.375 | 6.8 | 7.014 | 6.215 | 8.005 | 8.915 | 11.097 | 7.704 | 7.317 | 9.708 | 8.881 | 8.492 | 14.979 | 15.6 | 11.467 | 11.904 | 12.243 | 12.067 | 12.52 | 13.4 | 15.574 | 18.614 | 18.25 | 18.454 | 14.729 | 7.45 | 7.345 | 6.286 | 8.654 | 13.089 | 20.936 | 15.861 | 13.611 | 13.11 | 12.228 | 5.72 | 4.9 | 8.4 | 5.1 | 4.8 | 3.8 | 3.2 | 2.9 | 3.6 | 1.6 | 1.3 | 0.6 | 0.6 | 0.9 | 0.7 | 0.4 | 0.6 | 0.1 | 0.3 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.983 | 0.731 | 0.926 | 1.232 | 1.555 | 1.759 | 1.811 | 1.732 | 1.57 | 1.771 | 1.939 | 1.984 | 1.984 | 2.12 | 2.133 | 2.295 | 2.299 | 35.233 | 2.449 | 2.562 | 2.384 | 2.252 | 0 | 0 | 0 | 0 | 7.689 | 0 | 0 | 0 | 0 | 7.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.981 | 0 | 0 | 0 | -0.102 | 0 | 7.13 | 0 | -0.087 | 0 | 12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.71 | 0 | 0 | 4.9 | 9.1 | 10 | 5 | 0 | 0 | 0 | 0 | 0 | 3.9 | 5.5 | 7.1 | 3.9 | 3.9 | 5.9 | 6.4 | 4.9 | 4.9 | 6 | 5.5 | 7.3 | 7.3 | 3.3 | 4.3 | 7.42 | 9.23 | 24.9 | 24.9 | 31.5 | 37.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 10.1 | 2 | 2 | 2 | 10 | 7 | 2.7 | 2 | 3.2 | 0.5 | 1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.7 | 0.6 | 0 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0.6 | 0.2 | 2 |
Tax Payables
| 0.136 | 0.778 | 0.33 | 0.247 | 0.233 | 0.225 | 0.085 | 2.384 | 2.739 | 1.763 | 0 | 0.695 | 0.444 | 0.351 | 0.436 | 0.224 | 0.261 | 0.149 | 0.13 | 0.538 | 0.381 | 0.05 | 0.097 | 0.916 | 0.658 | 0.098 | 0.372 | 1.514 | 1.004 | 0.694 | 0.537 | 1.307 | 1.144 | 0.339 | 0.343 | 0.958 | 0.373 | 0.632 | 0.86 | 0.703 | 0.352 | 0.095 | 0.404 | 1.006 | 0.449 | 0.486 | 0.119 | 0.458 | 0.719 | 0.826 | 0.226 | 0.471 | 0.133 | 0.534 | 0.039 | 0.407 | 0.23 | 0.03 | 0 | 0.02 | 0.033 | 0.472 | 0.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.678 | 3.514 | 1.881 | 0.335 | 0.504 | 0.809 | 1.119 | 1.56 | 2.182 | 2.496 | 3.418 | 3.92 | 13.09 | 13.245 | 13.313 | 8.756 | 8.902 | 6.522 | 7.843 | 7.595 | 8.204 | 8.211 | 0 | 0 | 0 | 0 | 0.463 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.981 | 0 | 0 | 0 | 0.102 | 0 | 0.541 | 0 | 0.087 | 0 | 0.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.71 | 0 | 0 | 8.61 | 7.029 | 7.277 | 6.128 | 0 | 0 | 0 | 0 | 0 | 8.424 | 8.481 | 6.621 | 7.088 | 5.728 | 7.139 | 5.362 | 6.767 | 5.566 | 6.368 | 6.826 | 5.456 | 7.568 | 0 | 6.386 | 4.363 | 6.504 | 5.586 | 6.471 | 5.137 | 8.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.146 | 13.252 | 11.833 | 15.166 | 12.369 | 16.121 | 13.58 | 19.926 | 19.113 | 20.344 | 13.13 | 16.444 | 1.778 | 0.52 | 0.5 | 0.5 | 0.5 | 0.344 | 0.344 | 0.388 | 0.45 | 1.392 | 10.713 | 10.127 | 10.554 | 8.535 | 0.741 | 9.595 | 10.185 | 8.983 | 8.783 | 0.229 | 9.162 | 7.952 | 10.021 | 8.943 | 8.689 | 7.224 | 9.282 | 10.361 | 10.944 | 11.584 | 11.163 | 9.372 | 7.192 | 0.217 | 6.742 | 13.889 | 10.668 | 0.011 | 11.26 | 14.331 | 6.923 | 8.64 | 7.155 | 9.947 | 8.479 | 9.022 | 6.512 | 7.825 | 8.677 | 7.346 | 1.605 | 1.487 | 1.715 | 1.213 | 9.661 | 9.947 | 10.18 | 7.7 | 9.33 | 3.219 | 3.761 | 12.614 | 5.117 | 4.86 | 4.297 | 3.727 | 4.246 | 4.991 | 4.734 | 4.068 | 4.203 | 4.553 | 9.815 | 4.174 | 4.219 | 3.939 | 4.456 | 0.333 | 2.575 | 0.72 | 7.411 | 9.39 | 9.112 | 12.578 | 8.953 | 8.996 | 7.7 | 12.8 | 13.3 | 12.3 | 12.6 | 7.2 | 9.1 | 7.1 | 7.7 | 5.9 | 4.8 | 5.9 | 4.7 | 4.2 | 3.4 | 3.7 | 1.6 | 1.5 | 0.6 | 0.7 | 0.8 | 1.1 | 1 | 1.2 | 1.2 | 1.1 | 0.9 | 0.7 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.9 | 1.1 | 0.5 | 0.6 | 0 | 1 | 0.9 | 0.8 |
Total Current Liabilities
| 57.649 | 62.808 | 58.196 | 67.307 | 64.565 | 43.429 | 40.424 | 36.551 | 33.764 | 35.654 | 29.857 | 33.726 | 29.233 | 27.762 | 28.741 | 19.93 | 21.152 | 50.575 | 21.408 | 21.421 | 21.824 | 21.255 | 23.188 | 22.687 | 19.221 | 17.442 | 22.188 | 19.659 | 22.504 | 20.587 | 23.713 | 19.968 | 20.678 | 21.819 | 26.879 | 21.068 | 20.605 | 21.616 | 23.633 | 26.094 | 29.268 | 25.574 | 24.739 | 26.554 | 22.459 | 25.874 | 25.063 | 17.8 | 19.747 | 15.163 | 14.29 | 22.524 | 12.029 | 14.6 | 13.159 | 16.871 | 16.263 | 17.596 | 14.013 | 14.121 | 15.792 | 14.685 | 23.49 | 24.416 | 26.006 | 18.556 | 17.666 | 18.862 | 21.277 | 15.404 | 16.647 | 25.251 | 26.623 | 34.827 | 31.084 | 30.087 | 28.802 | 27.393 | 28.156 | 27.525 | 29.623 | 29.794 | 32.533 | 38.035 | 31.365 | 33.314 | 30.731 | 27.124 | 42.287 | 37.991 | 47.866 | 59.336 | 28.347 | 25.251 | 22.723 | 25.688 | 21.181 | 14.716 | 12.6 | 21.2 | 18.4 | 17.1 | 16.4 | 10.4 | 14 | 20.8 | 11.3 | 9.2 | 7.4 | 16.5 | 12.6 | 7.6 | 5.8 | 7.5 | 2.2 | 2.8 | 0.8 | 1 | 0.9 | 1.2 | 1.1 | 1.3 | 1.3 | 1.2 | 1.4 | 1.3 | 1.4 | 1.7 | 1.6 | 1 | 1.1 | 1.2 | 1.3 | 0.7 | 0.7 | 1.3 | 1.6 | 1.1 | 2.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.87 | 22.159 | 30.804 | 9.039 | 17.359 | 2.754 | 11.947 | 3.161 | 1.992 | 17.612 | 16.284 | 10.308 | 11.581 | 24.349 | 14.637 | 16.295 | 22.833 | 3.73 | 38.871 | 36.193 | 35.48 | 38.894 | 27.54 | 24.46 | 29.202 | 32.014 | 27.279 | 9.451 | 10.092 | 12.725 | 14.311 | 11.151 | 14.89 | 19.9 | 21 | 15 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.9 | 39.9 | 47.3 | 52.7 | 56.6 | 51.2 | 47.3 | 40.8 | 32.2 | 29.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 4.784 | 2.644 | 2.268 | 0 | 0 | -1.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.852 | 1.804 | 1.755 | 1.818 | 1.768 | 1.712 | 1.661 | 0.07 | 0.073 | 0.142 | 0.142 | 0.367 | 0.38 | 0.369 | 0.365 | 0.379 | 0.369 | 0.36 | 0.777 | 0.402 | 0.401 | 0.398 | 0.398 | 0.424 | 0.422 | 0.428 | 0.431 | 0.695 | 0.577 | 0.479 | 0.382 | 0.262 | 0.266 | 0.258 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 |
Other Non-Current Liabilities
| 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 22.833 | 1.97 | 0.304 | 0.304 | 0.6 | 0.6 | 1.338 | 0.638 | 2.364 | 2.358 | 2.322 | 2.286 | 2.75 | 2.714 | 2.673 | 3.845 | 3.185 | 3.185 | 1.18 | 1.251 | 1.35 | 1.35 | 0.24 | 0.24 | 0.17 | 0.17 | 0.782 | 0.897 | 0.978 | 0.978 | 1.521 | 0.775 | 0.775 | 0.775 | 1.072 | 0.307 | 0.407 | 0.407 | 0.617 | 0.617 | 0.713 | 0.713 | 0.897 | 0.184 | 0.184 | 0.227 | 0.227 | 0.189 | 0.245 | 0.245 | 0.366 | 0.366 | 0.893 | 0.893 | 0.893 | 7.115 | 7.339 | 13.275 | 15.9 | 17.014 | 11.215 | 8.005 | 8.915 | 11.097 | 7.704 | 7.317 | 13.608 | 14.381 | 15.592 | 18.879 | 19.5 | 17.367 | 18.304 | 17.143 | 16.967 | 18.52 | 18.9 | 22.874 | 25.914 | 21.55 | 22.754 | 22.149 | 16.68 | 32.245 | 31.186 | 40.154 | 0.728 | 1.434 | 1.456 | 2.184 | 0 | 1.456 | 0 | 0 | 0 | 0 | 0 | 3.8 | 3.2 | 0.1 | 13.6 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 1.3 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | 0.1 | -0.1 | 0.1 |
Total Non-Current Liabilities
| 32.177 | 28.278 | 36.498 | 12.528 | 20.798 | 25.587 | 15.578 | 3.535 | 2.369 | 18.354 | 17.026 | 12.013 | 12.599 | 27.082 | 17.36 | 18.996 | 25.488 | 6.84 | 42.362 | 39.268 | 39.726 | 42.477 | 31.123 | 26.064 | 30.875 | 33.792 | 29.06 | 10.386 | 10.909 | 13.374 | 14.863 | 12.195 | 16.053 | 21.136 | 22.254 | 16.521 | 20.775 | 20.775 | 20.775 | 1.072 | 0.307 | 0.407 | 0.407 | 0.617 | 0.617 | 0.713 | 0.713 | 0.897 | 0.184 | 0.184 | 0.227 | 0.227 | 0.189 | 0.245 | 0.245 | 0.366 | 0.366 | 0.893 | 0.893 | 0.893 | 7.115 | 7.339 | 13.275 | 15.9 | 17.014 | 11.215 | 8.005 | 8.915 | 11.097 | 7.704 | 7.317 | 13.608 | 14.381 | 15.592 | 18.879 | 19.5 | 17.367 | 18.304 | 17.143 | 16.967 | 18.52 | 18.9 | 22.874 | 25.914 | 21.55 | 22.754 | 22.149 | 16.68 | 32.245 | 31.186 | 40.154 | 0.728 | 36.334 | 41.356 | 49.484 | 53.792 | 58.056 | 51.2 | 47.3 | 40.8 | 32.2 | 29.5 | 3.8 | 3.2 | 0.1 | 13.7 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 1.3 | 0.2 | 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 | 0.1 | 0.1 | -0.1 | 0.1 | 0.1 | 0 | 0.1 | -0.1 | 0.1 |
Total Liabilities
| 89.826 | 91.086 | 94.694 | 79.835 | 85.363 | 69.016 | 56.002 | 40.086 | 36.133 | 54.008 | 46.883 | 45.739 | 41.832 | 54.844 | 46.101 | 38.926 | 46.64 | 57.415 | 63.77 | 60.689 | 61.55 | 63.732 | 54.311 | 48.751 | 50.096 | 51.234 | 51.248 | 30.045 | 33.413 | 33.961 | 38.576 | 32.163 | 36.731 | 42.955 | 49.133 | 37.589 | 41.38 | 42.391 | 44.408 | 27.166 | 29.575 | 25.981 | 25.146 | 27.171 | 23.076 | 26.587 | 25.776 | 18.697 | 19.931 | 15.347 | 14.517 | 22.751 | 12.218 | 14.845 | 13.404 | 17.237 | 16.629 | 18.489 | 14.906 | 15.014 | 15.792 | 14.685 | 23.49 | 24.416 | 26.006 | 18.556 | 17.666 | 18.862 | 21.277 | 15.404 | 16.647 | 25.251 | 26.623 | 34.827 | 31.084 | 30.087 | 28.802 | 27.393 | 28.156 | 27.525 | 29.623 | 29.794 | 32.533 | 38.035 | 31.365 | 33.314 | 30.731 | 27.124 | 42.287 | 37.991 | 47.866 | 60.064 | 64.681 | 66.607 | 72.207 | 79.48 | 79.237 | 65.916 | 59.9 | 62 | 50.6 | 46.6 | 16.4 | 10.4 | 14.1 | 20.8 | 11.6 | 9.5 | 7.8 | 16.8 | 13.2 | 8.2 | 6.5 | 8.2 | 2.2 | 2.8 | 0.8 | 1.1 | 1 | 1.2 | 1.2 | 1.4 | 1.4 | 1.3 | 1.5 | 1.4 | 1.5 | 1.8 | 1.7 | 1.1 | 1.2 | 1.3 | 1.2 | 0.8 | 0.7 | 1.3 | 1.7 | 1 | 2.9 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 1.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.887 | 0.887 | 0.882 | 0.88 | 0.873 | 0.873 | 0.863 | 0.861 | 0.857 | 0.856 | 0.845 | 0.834 | 0.829 | 0.826 | 0.811 | 0.807 | 0.8 | 0.797 | 0.791 | 0.788 | 0.785 | 0.784 | 0.778 | 0.755 | 0.753 | 0.753 | 0.751 | 0.741 | 0.739 | 0.738 | 0.736 | 0.732 | 0.73 | 0.73 | 0.728 | 0.711 | 0.709 | 0.709 | 0.707 | 0.701 | 0.699 | 0.697 | 0.695 | 0.692 | 0.69 | 0.689 | 0.688 | 0.672 | 0.67 | 0.669 | 0.666 | 0.665 | 0.663 | 0.662 | 0.661 | 0.661 | 0.65 | 0.65 | 0.648 | 0.648 | 0.641 | 0.641 | 0.639 | 0.639 | 0.639 | 0.638 | 0.603 | 0.602 | 0.599 | 0.596 | 0.591 | 0.589 | 0.589 | 0.588 | 0.586 | 0.578 | 0.571 | 0.569 | 0.569 | 0.568 | 0.566 | 0.565 | 0.564 | 0.532 | 0.532 | 0.531 | 0.531 | 0.53 | 0.53 | 0.529 | 0.529 | 0.527 | 0.527 | 0.525 | 0.525 | 0.525 | 0.525 | 0.525 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -11.551 | -15.313 | -19.265 | -24.52 | -28.276 | -32.259 | -36.096 | -40.933 | -44.451 | -50.465 | -56.985 | -62.959 | -65.711 | -66.967 | -67.974 | -66.286 | -66.042 | -65.05 | -59.105 | -60.114 | -60.449 | -61.7 | -63.163 | -63.762 | -64.446 | -64.827 | -65.878 | -66.129 | -67.149 | -67.338 | -67.888 | -67.672 | -67.782 | -68.645 | -69.646 | -59.894 | -60.856 | -61.545 | -62.933 | -38.306 | -40.183 | -42.034 | -43.237 | -41.687 | -42.829 | -44.299 | -45.259 | -33.604 | -34.237 | -34.742 | -35.801 | -36.938 | -37.662 | -38.904 | -40.079 | -41.14 | -42.383 | -44.102 | -45.874 | -46.561 | -46.997 | -47.243 | -52.796 | -13.655 | -14.22 | -15.659 | -12.99 | -14.611 | -16.335 | -18.188 | -19.759 | -22.095 | -23.445 | -25.304 | -26.115 | -26.933 | -27.65 | -28.818 | -29.651 | -29.427 | -30.193 | -31.062 | -31.858 | -29.531 | -31.348 | -33.283 | -34.637 | -5.277 | -6.243 | -8.356 | -10.501 | 11.517 | 10.758 | 9.406 | 8.255 | 6.133 | 32.55 | 31.209 | 30.2 | 28.1 | 24.1 | 20.2 | 16.4 | 13.2 | 9.9 | 7.4 | 5.1 | 3.4 | 1.8 | 0.6 | -0.3 | -1.1 | -1.9 | -2.6 | -3 | -3.4 | -3.8 | -3.8 | -4.1 | -4.3 | -4.8 | -5.3 | -5.6 | -5.8 | -5.8 | -6.2 | -6.4 | -6.5 | -6.7 | -5.8 | -5.8 | -5.6 | -5 | -4.8 | -4.3 | -3.6 | -3.2 | -2.4 | -1.8 |
Accumulated Other Comprehensive Income/Loss
| -2.908 | -2.84 | -2.813 | -2.858 | -2.857 | -2.809 | -2.863 | -3.141 | -2.96 | -2.734 | -2.699 | -2.627 | -2.593 | -2.661 | -2.55 | -2.704 | -2.822 | -2.879 | -2.748 | -2.757 | -2.732 | -2.744 | -2.755 | -2.572 | -2.536 | -2.465 | -2.395 | -2.209 | -2.581 | -2.574 | -2.578 | -2.447 | -2.364 | -2.553 | -2.845 | -2.519 | -1.286 | -1.588 | 0.091 | 0.524 | 0.687 | 0.484 | 0.815 | 1.022 | 1.072 | 1.096 | 1.37 | 1.416 | 1.241 | 1.341 | 1.306 | 1.352 | 1.512 | 1.553 | 1.415 | 1.306 | 1.252 | 1.329 | 1.267 | 1.234 | 1.055 | 0.656 | 0.72 | 1.246 | 1.417 | 1.507 | 1.484 | 1.249 | 1.172 | 0.99 | 1.001 | 1.037 | 1.054 | 0.967 | 0.982 | 0.913 | 0.666 | 0.745 | 0.736 | 0.643 | 0.333 | 0.447 | 0.557 | 0.284 | 0.354 | -0.237 | -0.584 | -0.497 | -0.522 | -0.52 | -0.484 | -0.379 | -0.462 | -0.305 | -0.234 | -0.265 | -0.222 | -0.022 | -0.1 | -0.1 | 93.3 | 0 | 0 | -2.4 | -2.3 | -2 | -1.9 | -1.4 | -1.3 | -1.2 | -1.2 | -1.1 | -1.1 | -1.2 | -0.8 | -0.8 | -0.7 | 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
| 42.024 | 46.663 | 46.986 | 47.877 | 50.434 | 84.263 | 70.058 | 79.936 | 82.846 | 82.545 | 84.808 | 89.304 | 90.34 | 91.728 | 91.951 | 91.81 | 91.602 | 93.668 | 93.465 | 93.134 | 92.945 | 92.739 | 92.339 | 90.256 | 89.946 | 89.857 | 82.509 | 82.584 | 101.204 | 101.013 | 84.352 | 103.116 | 103.426 | 81.431 | 82.128 | 105.787 | 105.807 | 105.5 | 105 | 104.255 | 103.872 | 103.496 | 103.105 | 102.758 | 102.462 | 102.212 | 50.618 | 101.561 | 101.77 | 105.476 | 105.49 | 106.1 | 106.911 | 107.085 | 107.611 | 107.626 | 107.386 | 107.398 | 107.262 | 107.18 | 106.857 | 106.916 | 106.788 | 106.833 | 106.885 | 106.726 | 102.951 | 102.58 | 102.265 | 102.116 | 101.559 | 101.171 | 101.071 | 100.636 | 100.236 | 99.187 | 98.388 | 98.297 | 98.291 | 98.161 | 98.064 | 97.953 | 97.907 | 94.006 | 94.006 | 93.936 | 93.936 | 93.846 | 93.845 | 93.747 | 93.747 | 93.619 | 93.647 | 93.516 | 93.516 | 93.516 | 93.516 | 93.516 | 93.5 | 93.5 | 0 | 93.9 | 93.8 | 95.9 | 95.8 | 45.5 | 43.7 | 42.6 | 41.9 | 18.5 | 18.5 | 18.4 | 18.5 | 18.6 | 11.8 | 11.7 | 10.6 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.7 | 9.7 | 9.7 | 9.7 | 8.3 | 6.1 | 3.4 |
Total Shareholders Equity
| 28.452 | 29.397 | 25.79 | 21.379 | 20.174 | 52.004 | 31.962 | 36.723 | 36.292 | 30.202 | 25.969 | 24.552 | 22.865 | 22.926 | 22.238 | 23.627 | 23.538 | 26.536 | 32.403 | 31.051 | 30.549 | 29.079 | 27.199 | 24.677 | 23.717 | 23.318 | 14.987 | 14.987 | 32.213 | 31.839 | 14.622 | 33.729 | 34.01 | 10.963 | 10.365 | 44.085 | 44.374 | 43.076 | 42.865 | 67.174 | 65.075 | 62.643 | 61.378 | 62.785 | 61.395 | 59.698 | 7.417 | 70.045 | 69.444 | 72.744 | 71.661 | 71.179 | 71.424 | 70.396 | 69.608 | 68.453 | 66.905 | 65.275 | 63.303 | 62.501 | 61.556 | 60.97 | 55.351 | 95.063 | 94.721 | 93.212 | 92.048 | 89.82 | 87.701 | 85.514 | 83.393 | 80.702 | 79.269 | 76.887 | 75.689 | 73.744 | 71.975 | 70.793 | 69.945 | 69.944 | 68.771 | 67.903 | 67.17 | 65.291 | 63.544 | 60.947 | 59.246 | 88.602 | 87.61 | 85.398 | 83.29 | 105.283 | 104.471 | 103.142 | 102.062 | 99.909 | 126.369 | 125.228 | 124.1 | 122 | 117.9 | 114.1 | 110.2 | 106.7 | 103.4 | 50.9 | 46.9 | 44.6 | 42.4 | 17.9 | 17 | 16.2 | 15.5 | 14.8 | 8 | 7.5 | 6.1 | 6 | 5.7 | 5.5 | 5 | 4.5 | 4.2 | 4 | 4 | 3.6 | 3.3 | 3.3 | 3.1 | 4 | 4 | 4.2 | 4.7 | 4.9 | 5.4 | 6.1 | 5.1 | 3.7 | 1.6 |
Total Equity
| 28.452 | 29.397 | 25.79 | 21.379 | 20.174 | 52.004 | 31.962 | 36.723 | 36.292 | 30.202 | 25.969 | 24.552 | 22.865 | 22.926 | 22.238 | 23.627 | 23.538 | 26.536 | 32.403 | 31.051 | 30.549 | 29.079 | 27.199 | 24.677 | 23.717 | 23.318 | 14.987 | 14.987 | 32.213 | 31.839 | 14.622 | 33.729 | 34.01 | 10.963 | 10.365 | 44.085 | 44.374 | 43.076 | 42.865 | 67.174 | 65.075 | 62.643 | 61.378 | 62.785 | 61.395 | 59.698 | 7.417 | 70.045 | 69.444 | 72.744 | 71.661 | 71.179 | 71.424 | 70.396 | 69.608 | 68.453 | 66.905 | 65.275 | 63.303 | 62.501 | 61.556 | 60.97 | 55.351 | 95.063 | 94.721 | 93.212 | 92.048 | 89.82 | 87.701 | 85.514 | 83.393 | 80.702 | 79.269 | 76.887 | 75.689 | 73.744 | 71.975 | 70.793 | 69.945 | 69.944 | 68.771 | 67.903 | 67.17 | 65.291 | 63.544 | 60.947 | 59.246 | 88.602 | 87.61 | 85.398 | 83.29 | 105.283 | 104.471 | 103.142 | 102.062 | 99.909 | 126.369 | 125.228 | 124.1 | 122 | 117.9 | 114.1 | 110.2 | 106.7 | 103.4 | 50.9 | 46.9 | 44.6 | 42.4 | 17.9 | 17 | 16.2 | 15.5 | 14.8 | 8 | 7.5 | 6.1 | 6 | 5.7 | 5.5 | 5 | 4.5 | 4.2 | 4 | 4 | 3.6 | 3.3 | 3.3 | 3.1 | 4 | 4 | 4.2 | 4.7 | 4.9 | 5.4 | 6.1 | 5.1 | 3.7 | 1.6 |
Total Liabilities & Shareholders Equity
| 118.278 | 120.483 | 120.484 | 101.214 | 105.537 | 121.02 | 87.964 | 76.809 | 72.425 | 84.21 | 72.852 | 70.291 | 64.697 | 77.77 | 68.339 | 62.553 | 70.178 | 83.951 | 96.173 | 91.74 | 92.099 | 92.811 | 81.51 | 73.428 | 73.813 | 74.552 | 66.235 | 45.032 | 65.626 | 65.8 | 53.198 | 65.892 | 70.741 | 53.918 | 59.498 | 81.674 | 85.754 | 85.467 | 87.273 | 94.34 | 94.65 | 88.624 | 86.524 | 89.956 | 84.471 | 86.285 | 33.193 | 88.742 | 89.375 | 88.091 | 86.178 | 93.93 | 83.642 | 85.241 | 83.012 | 85.69 | 83.534 | 83.764 | 78.209 | 77.515 | 77.348 | 75.655 | 78.841 | 119.479 | 120.727 | 111.768 | 109.714 | 108.682 | 108.978 | 100.918 | 100.04 | 105.954 | 105.892 | 111.715 | 106.773 | 103.831 | 100.777 | 98.186 | 98.101 | 97.469 | 98.393 | 97.697 | 99.704 | 103.326 | 94.909 | 94.261 | 89.977 | 115.726 | 129.898 | 123.389 | 131.156 | 165.347 | 169.151 | 169.749 | 174.269 | 179.389 | 205.606 | 191.144 | 184 | 184 | 168.5 | 160.7 | 126.6 | 117.1 | 117.5 | 71.7 | 58.5 | 54.1 | 50.2 | 34.7 | 30.2 | 24.4 | 22 | 23 | 10.2 | 10.3 | 6.9 | 7.1 | 6.7 | 6.7 | 6.2 | 5.9 | 5.6 | 5.3 | 5.5 | 5 | 4.8 | 5.1 | 4.8 | 5.1 | 5.2 | 5.5 | 5.9 | 5.7 | 6.1 | 7.4 | 6.8 | 4.7 | 4.5 |