STAAR Surgical Company
NASDAQ:STAA
29.59 (USD) • At close November 8, 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 | 1992 Q4 | 1991 Q4 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 164.003 | 192.776 | 224.024 | 183.038 | 127.432 | 94.695 | 89.968 | 86.48 | 129.242 | 202.49 | 193.067 | 199.706 | 196.246 | 173.083 | 162.344 | 152.453 | 128.338 | 116.315 | 110.851 | 119.968 | 112.327 | 103.251 | 102.111 | 103.877 | 102.195 | 21.246 | 20.771 | 18.52 | 16.133 | 13.438 | 13.5 | 13.999 | 14.284 | 12.688 | 8.968 | 13.402 | 16.081 | 15.335 | 10.809 | 13.013 | 18.359 | 19.186 | 21.07 | 22.954 | 23.351 | 19.725 | 19.243 | 21.675 | 19.753 | 17.544 | 16.445 | 16.582 | 16.755 | 13 | 10.212 | 9.376 | 8.488 | 7.896 | 16.274 | 6.33 | 5.644 | 5.754 | 3.722 | 4.992 | 6.697 | 8.851 | 10.522 | 10.895 | 14.196 | 16.082 | 9.098 | 7.758 | 8.193 | 8.341 | 9.664 | 12.708 | 15.054 | 2.757 | 3.401 | 4.187 | 11.842 | 14.898 | 5.461 | 7.286 | 9.861 | 8.414 | 0.399 | 1.009 | 0.663 | 0.615 | 0.764 | 0.853 | 2.429 | 3.954 | 4.027 | 6.087 | 21.76 | 4.263 | 3.416 | 3.3 | 3.7 | 4 | 4.1 | 4.7 | 3.2 | 3.7 | 3.6 | 6.3 | 3.7 | 4 | 4 | 6.5 | 6.6 | 3.9 | 4 | 3.8 | 4.1 | 3.9 | 3.4 | 3.2 | 1 | 0.8 | 0.8 | 1.4 | 0.2 | 0.3 | 1.5 | 2.3 | 0.8 | 0.7 | 0 | 0.1 |
Short Term Investments
| 71.955 | 42.424 | 21.125 | 37.688 | 60.681 | 97.312 | 113.879 | 125.159 | 82.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.396 | 0 | 0 | 0 | 0.179 | 0 | 0.071 | 0.117 | 0.15 | 0.15 | 0 | 0.15 | 0.15 | 0.15 | 0.179 | 0 | 0 | 0 | 13.825 | 1.875 | 5.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 164.003 | 235.2 | 245.149 | 220.726 | 188.113 | 192.007 | 203.847 | 211.639 | 211.333 | 202.49 | 193.067 | 199.706 | 196.246 | 173.083 | 162.344 | 152.453 | 128.338 | 116.315 | 110.851 | 119.968 | 112.327 | 103.251 | 102.111 | 103.877 | 102.195 | 21.246 | 20.771 | 18.52 | 16.133 | 13.438 | 13.5 | 13.999 | 14.284 | 12.688 | 8.968 | 13.402 | 16.081 | 15.335 | 10.809 | 13.013 | 18.359 | 19.186 | 21.07 | 22.954 | 23.351 | 19.725 | 19.243 | 21.675 | 19.753 | 17.544 | 16.445 | 16.582 | 16.755 | 13 | 10.212 | 9.376 | 8.488 | 7.896 | 16.274 | 6.33 | 5.644 | 5.754 | 3.722 | 5.171 | 6.697 | 8.922 | 10.639 | 11.045 | 14.346 | 16.082 | 9.248 | 7.908 | 8.343 | 8.52 | 9.664 | 12.708 | 15.054 | 16.582 | 5.276 | 9.312 | 11.842 | 14.898 | 5.461 | 7.286 | 9.861 | 8.414 | 0.399 | 1.009 | 0.663 | 0.615 | 0.764 | 0.853 | 2.429 | 3.954 | 4.027 | 6.087 | 21.76 | 4.263 | 3.416 | 3.3 | 3.7 | 4 | 4.1 | 4.7 | 3.2 | 3.7 | 3.6 | 6.3 | 3.7 | 4 | 4 | 6.5 | 6.6 | 3.9 | 4 | 3.8 | 4.1 | 3.9 | 3.4 | 3.2 | 1 | 0.8 | 0.8 | 1.4 | 0.2 | 0.3 | 1.5 | 2.3 | 0.8 | 0.7 | 0 | 0.1 |
Net Receivables
| 104.51 | 95.704 | 67.693 | 97.98 | 112.367 | 94.442 | 63.494 | 62.447 | 57.678 | 65.538 | 49.716 | 43.531 | 43.535 | 50.059 | 35.666 | 35.229 | 44.614 | 41.443 | 37.039 | 30.996 | 32.448 | 32.962 | 29.016 | 25.946 | 25.694 | 27.787 | 24.044 | 17.853 | 24.903 | 17.802 | 17.346 | 16.344 | 14.372 | 16.779 | 17.444 | 15.675 | 12.776 | 12.478 | 11.035 | 11.054 | 11.666 | 13.331 | 11.101 | 10.731 | 9.467 | 10.342 | 8.607 | 8.543 | 8.142 | 8.628 | 8.331 | 9.089 | 6.786 | 8.015 | 7.612 | 8.219 | 7.118 | 6.816 | 6.903 | 9.269 | 9.411 | 9.411 | 7.883 | 8.422 | 10.076 | 10.417 | 9.229 | 6.898 | 5.961 | 6.937 | 6.988 | 6.524 | 6.396 | 6.746 | 6.036 | 5.1 | 5.631 | 6.486 | 6.385 | 6.217 | 5.329 | 5.379 | 5.946 | 5.518 | 6.209 | 6.932 | 6.634 | 5.992 | 8.004 | 9.033 | 9.658 | 9.944 | 11.366 | 11.659 | 12.776 | 12.641 | 12.506 | 11.241 | 13.487 | 11.5 | 11.8 | 12.5 | 12.6 | 11.6 | 9.7 | 10 | 9.7 | 11.3 | 8.8 | 8.1 | 6.9 | 6.8 | 6.9 | 7.7 | 7.7 | 7.5 | 6.3 | 6.2 | 5.1 | 5.3 | 6.1 | 4.5 | 4.1 | 3.8 | 3.3 | 3.2 | 2.3 | 1 | 0.5 | 0.4 | 0.7 | 1.1 |
Inventory
| 40.361 | 39.282 | 38.581 | 35.13 | 31.061 | 25.482 | 27.808 | 24.161 | 19.93 | 18.089 | 18.45 | 17.274 | 16.518 | 15.59 | 16.789 | 18.111 | 18.234 | 17.836 | 17.565 | 17.142 | 16.44 | 16.328 | 16.439 | 16.704 | 16.18 | 14.387 | 13.444 | 13.31 | 13.274 | 13.458 | 14.646 | 14.825 | 15.895 | 15.692 | 16.019 | 15.921 | 14.622 | 14.153 | 15.273 | 15.717 | 15.731 | 14.932 | 13.785 | 12.514 | 11.88 | 11.123 | 11.01 | 11.673 | 11.793 | 11.258 | 11.145 | 10.933 | 10.612 | 9.861 | 9.967 | 10.543 | 10.952 | 10.916 | 11.055 | 14.82 | 15.296 | 15.672 | 16.301 | 16.668 | 15.821 | 15.572 | 15.87 | 12.741 | 13.789 | 12.944 | 12.495 | 12.939 | 13.837 | 14.115 | 14.046 | 14.699 | 14.279 | 14.012 | 14.459 | 15.084 | 13.974 | 13.303 | 12.923 | 12.802 | 11.97 | 11.874 | 11.603 | 11.761 | 12.766 | 13.323 | 13.981 | 15.231 | 17.543 | 17.319 | 22.541 | 20.808 | 19.57 | 19.279 | 24.14 | 22.3 | 22.1 | 19.7 | 19.6 | 20.1 | 20.7 | 20.2 | 18.9 | 14.7 | 13.8 | 13.4 | 12.9 | 12.4 | 12.5 | 11.9 | 10.8 | 9.6 | 9.2 | 8.9 | 9 | 8.6 | 8.5 | 8.7 | 8.4 | 8 | 7.1 | 6.5 | 4.8 | 2.7 | 2.2 | 2.2 | 3.9 | 4.8 |
Other Current Assets
| 88.232 | 13.631 | 14.292 | 11.433 | 15.527 | 16.072 | 131.601 | 13.726 | 7.969 | 10.339 | 12.669 | 7.873 | 7.646 | 9.385 | 8.716 | 0.692 | 1.041 | 0.64 | 1.16 | 0.315 | 0.532 | 0.457 | 0.592 | 0.305 | 0.66 | 0.412 | 0.354 | 0.197 | 0.629 | 0.605 | 0.666 | 0.484 | 0.624 | 0.945 | 0.216 | 0.747 | 0.29 | 0.212 | 0.364 | 0.383 | 0.375 | 0.578 | 0.989 | 0.366 | 0.418 | 0.579 | 0.536 | 2.183 | 1.84 | 2.059 | 2.583 | 2.05 | 1.634 | 1.899 | 2.335 | 1.848 | 1.453 | 1.952 | 9.945 | 9.987 | 9.564 | 9.217 | 2.474 | 2.009 | 1.214 | 2.468 | 1.178 | 0.28 | 0.43 | 0.57 | 1.066 | 0.468 | 2.569 | 2.007 | 2.179 | 1.763 | 1.789 | 1.919 | 2.465 | 1.969 | 2.784 | 2.011 | 2.015 | 2.001 | 3.126 | 2.586 | 3.118 | 2.51 | 3.7 | 10.3 | 10 | 11 | 5.7 | 5.8 | 6.4 | 5.938 | 6.094 | 5.059 | 5.989 | 6.5 | 8 | 6.4 | 5.4 | 4.7 | 4.9 | 4.2 | 4 | 3.1 | 2.7 | 2.8 | 3.2 | 3 | 3.8 | 4.3 | 4.2 | 4.2 | 3.7 | 3.3 | 3.1 | 3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.8 | 0.6 | 0.4 | 0.8 | 0.4 | 0.3 | 0.2 | 0.2 |
Total Current Assets
| 397.106 | 383.817 | 365.715 | 365.269 | 347.068 | 328.003 | 312.871 | 311.973 | 296.91 | 296.456 | 273.902 | 271.411 | 263.945 | 248.117 | 223.515 | 216.418 | 196.003 | 182.517 | 172.076 | 174.666 | 164.962 | 158.908 | 152.685 | 151.572 | 147.297 | 66.925 | 62.111 | 53.89 | 57.58 | 47.796 | 49.047 | 49.908 | 49.718 | 48.94 | 46.24 | 49.073 | 48.085 | 46.565 | 42.988 | 44.897 | 49.41 | 50.741 | 51.103 | 50.075 | 47.884 | 43.814 | 41.604 | 44.074 | 41.528 | 39.489 | 38.504 | 38.654 | 35.787 | 32.775 | 30.126 | 29.986 | 28.011 | 27.58 | 44.177 | 40.406 | 39.915 | 40.054 | 30.38 | 32.27 | 34.556 | 37.379 | 38.492 | 32.294 | 36.71 | 37.904 | 31.82 | 29.294 | 31.145 | 31.388 | 31.925 | 34.27 | 36.753 | 38.999 | 28.585 | 32.582 | 33.929 | 35.591 | 26.345 | 27.607 | 31.166 | 29.806 | 21.754 | 21.272 | 25.212 | 33.152 | 34.46 | 35.802 | 36.971 | 38.848 | 45.747 | 45.474 | 59.93 | 39.842 | 47.032 | 43.6 | 45.6 | 42.6 | 41.7 | 41.1 | 38.5 | 38.1 | 36.2 | 35.4 | 29 | 28.3 | 27 | 28.7 | 29.8 | 27.8 | 26.7 | 25.1 | 23.3 | 22.3 | 20.6 | 20.1 | 16 | 14.4 | 13.6 | 13.6 | 11.4 | 10.6 | 9 | 6.8 | 3.9 | 3.6 | 4.8 | 6.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 119.55 | 112.58 | 107.083 | 101.405 | 98.098 | 87.711 | 84.938 | 81.533 | 77.931 | 73.596 | 71.136 | 67.728 | 54.317 | 39.918 | 35.06 | 33.39 | 31.027 | 27.752 | 26.939 | 25.616 | 23.529 | 22.939 | 20.374 | 11.451 | 11.462 | 11.593 | 11.856 | 9.776 | 10.999 | 11.619 | 12.114 | 11.79 | 11.718 | 11.424 | 10.982 | 10.095 | 9.944 | 9.931 | 9.923 | 10.066 | 9.339 | 9.32 | 8.832 | 7.405 | 6.512 | 6.147 | 6.184 | 5.439 | 4.698 | 4.651 | 4.171 | 4.222 | 3.71 | 3.419 | 3.505 | 3.732 | 3.772 | 3.318 | 3.538 | 5.005 | 5.18 | 5.378 | 5.629 | 5.974 | 5.921 | 6.385 | 6.916 | 5.772 | 5.598 | 6.01 | 5.746 | 5.846 | 4.976 | 5.559 | 5.57 | 5.595 | 5.509 | 5.673 | 5.87 | 6.163 | 6.246 | 6.495 | 6.563 | 6.638 | 6.45 | 6.682 | 7.09 | 7.438 | 7.847 | 8.019 | 8.386 | 8.742 | 12.892 | 13.282 | 13.2 | 13.626 | 12.389 | 12.415 | 13.21 | 12.7 | 10.5 | 10.8 | 10.5 | 10.4 | 10.3 | 10.7 | 10.6 | 10 | 9.3 | 9.2 | 9 | 8.9 | 7.9 | 7.5 | 7.1 | 6.4 | 4.5 | 4.3 | 4.3 | 4 | 2.8 | 2.7 | 2.5 | 2.4 | 2.4 | 2.4 | 2.1 | 0.9 | 1 | 1 | 2.4 | 2.9 |
Goodwill
| 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.785 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.7 | 1.474 | 1.614 | 7.879 | 7.847 | 7.711 | 7.545 | 7.538 | 7.773 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 7.534 | 0 | 7.534 | 7.534 | 7.534 | 7.534 | 0 | 6.427 | 6.427 | 6.427 | 6.427 | 6.427 | 0 | 6 | 6 | 6 | 6 | 6.07 | 6.2 | 6.3 | 6.4 | 6.3 | 0 | 0 | 0 | 4.8 | 4.8 | 4.9 | 5 | 5 | 4.9 | 5 | 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 |
Intangible Assets
| 0 | 0 | 0 | -1.784 | 0 | 0 | 0.165 | 0.173 | 0.171 | 0.184 | 0.203 | 0.218 | 0.232 | 0.239 | 0.249 | 0.27 | 0.275 | 0.28 | 0.287 | 0.296 | 0.252 | 0.261 | 0.263 | 0.243 | 0.244 | 0.259 | 0.278 | 0.271 | 0.326 | 0.383 | 0.439 | 0.473 | 0.607 | 0.659 | 0.658 | 0.666 | 0.719 | 0.75 | 0.824 | 0.87 | 1.033 | 1.242 | 1.288 | 1.38 | 1.567 | 1.689 | 1.858 | 2.142 | 2.458 | 2.585 | 2.673 | 2.989 | 3.21 | 3.296 | 3.434 | 3.672 | 3.818 | 3.89 | 3.926 | 4.148 | 5.039 | 5.051 | 5.162 | 5.611 | 6.383 | 6.561 | 8.544 | 3.959 | 4.079 | 4.199 | 4.319 | 4.439 | 4.559 | 4.679 | 4.8 | 12.454 | 12.574 | 12.694 | 12.814 | 12.934 | 13.054 | 13.186 | 12.282 | 12.486 | 6.427 | 14.993 | 15.23 | 15.464 | 15.262 | 15.488 | 15.654 | 15.881 | 10.215 | 16.574 | 16.656 | 16.895 | 16.949 | 17.331 | 24.798 | 22.3 | 17 | 16.9 | 17 | 17 | 16.9 | 16.6 | 16.4 | 11.1 | 10.8 | 10.6 | 9.6 | 8.9 | 8.4 | 5.2 | 4.4 | 3.5 | 3.3 | 3 | 2.5 | 1.9 | 1.8 | 1.5 | 1.4 | 1.3 | 1.1 | 1 | 0.9 | 0.9 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.786 | 1.951 | 1.959 | 1.957 | 1.97 | 1.989 | 2.004 | 2.018 | 2.025 | 2.035 | 2.056 | 2.061 | 2.065 | 2.073 | 2.082 | 2.038 | 2.047 | 2.049 | 2.029 | 2.03 | 2.045 | 2.064 | 2.057 | 2.112 | 2.169 | 2.225 | 2.259 | 2.393 | 2.445 | 2.444 | 2.452 | 2.505 | 2.536 | 2.61 | 2.656 | 2.819 | 3.028 | 3.074 | 3.166 | 3.353 | 3.475 | 3.644 | 3.928 | 4.244 | 4.371 | 4.459 | 4.775 | 4.996 | 5.082 | 5.22 | 5.458 | 5.518 | 5.364 | 5.54 | 12.027 | 12.886 | 12.762 | 12.707 | 13.149 | 14.156 | 14.095 | 16.078 | 11.493 | 11.613 | 11.733 | 11.853 | 11.973 | 12.093 | 12.213 | 12.334 | 12.454 | 12.574 | 12.694 | 12.814 | 12.934 | 13.054 | 13.186 | 12.282 | 12.486 | 6.427 | 14.993 | 15.23 | 15.464 | 15.262 | 15.488 | 15.654 | 15.881 | 16.285 | 16.574 | 16.656 | 16.895 | 16.949 | 17.331 | 24.798 | 22.3 | 17 | 16.9 | 17 | 17 | 16.9 | 16.6 | 16.4 | 11.1 | 10.8 | 10.6 | 9.6 | 8.9 | 8.4 | 5.2 | 4.4 | 3.5 | 3.3 | 3 | 2.5 | 1.9 | 1.8 | 1.5 | 1.4 | 1.3 | 1.1 | 1 | 0.9 | 0.9 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0.265 | 6.963 | 11.703 | 13.627 | 17.525 | 13.445 | 13.902 | 13.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | -0.36 | 0 | 0 | -0.282 | -0.282 | -0.282 | 0 | -0.105 | -0.105 | -0.102 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 3.2 | 3.1 | 3.2 | 3.1 | 3.1 | 2.9 | 2.7 | 2.6 | 2.5 | 2.5 | 2.5 | 2.3 | 2.3 | 2.3 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 5.324 | 5.078 | 5.125 | 5.19 | 8.56 | 4.672 | 4.744 | 4.824 | 3.71 | 3.217 | 3.333 | 3.813 | 3.7 | 3.72 | 4.536 | 4.944 | 5.007 | 5.114 | 5.112 | 3.75 | 1.46 | 1.355 | 1.275 | 1.278 | 1.201 | 1.139 | 1.265 | 1.242 | 1.043 | 1.104 | 1.105 | 0.714 | 1.67 | 1.664 | 1.568 | 0.717 | 0.759 | 0.685 | 0.698 | 0.695 | 0.586 | 0.647 | 0.631 | 0.626 | 0.732 | 0.189 | 0.188 | 0.187 | 0.149 | 0.15 | 0.151 | 0.152 | 0.202 | 0.202 | 0.202 | 0.202 | 0.36 | 0.36 | 0.104 | 0.104 | 0.282 | 0.282 | 0.282 | 0 | 0.105 | 0.105 | 0.102 | 0 | 0 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.28 | 3.982 | 3.982 | 3.982 | 7.773 | 6.509 | 3.088 | 0 | 0 | 0 | 0 | 0 | -3.4 | -3.2 | -3.1 | -3.2 | -3.1 | -3.1 | -2.9 | -2.7 | -2.6 | -2.5 | -2.5 | -2.5 | -2.3 | -2.3 | -2.3 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 13.824 | 9.219 | 5.863 | 3.339 | 2.382 | 0.954 | 0.956 | 0.957 | 0.808 | 0.786 | 0.817 | 0.822 | 0.625 | 0.658 | 0.66 | 0.608 | 0.6 | 0.591 | 0.588 | 0.751 | 0.752 | 0.713 | 0.836 | 1.009 | 0.998 | 1.007 | 0.996 | 0.967 | 0.969 | 0.948 | 0.948 | 0.772 | 0.835 | 0.828 | 0.646 | 0.617 | 0.617 | 0.58 | 0.59 | 0.597 | 0.64 | 0.672 | 0.668 | 0.659 | 1.056 | 1.041 | 1.038 | 1.131 | 1.21 | 1.184 | 1.135 | 1.203 | 1.202 | 1.166 | 1.142 | 1.207 | 1.321 | 1.276 | 1.127 | 1.139 | 1.242 | 1.132 | 1.14 | 1.189 | 1.028 | 1.041 | 1.053 | 4.62 | 0.256 | 0.791 | 0.667 | 0.657 | 0.523 | 0.394 | 0.428 | 0.436 | 0.414 | 0.296 | 0.276 | 0.294 | 0.297 | 0.406 | 0.457 | 0.488 | 6.937 | 0.635 | 0.933 | 1.046 | 1.116 | 1.395 | 0.96 | 0.898 | 1.286 | 0.894 | 1.195 | 4.157 | 7.381 | 7.391 | 6.547 | 6.7 | 5.7 | 4.7 | 4.6 | 4.8 | 4.6 | 5.8 | 5.9 | 5.9 | 4.6 | 4.9 | 4.3 | 4.6 | 4.1 | 3.9 | 3.9 | 3.8 | 3.8 | 3.4 | 3 | 2.9 | 2.4 | 2.2 | 1.8 | 1.5 | 1.1 | 1.1 | 0.8 | 0.8 | 6 | 6 | 6.1 | 7 |
Total Non-Current Assets
| 140.484 | 128.928 | 126.82 | 123.423 | 124.453 | 112.648 | 106.034 | 103.175 | 97.766 | 79.569 | 77.275 | 74.367 | 60.66 | 46.321 | 42.291 | 40.998 | 38.695 | 35.522 | 34.712 | 32.199 | 27.779 | 27.054 | 24.534 | 15.767 | 15.691 | 15.784 | 16.181 | 14.042 | 15.123 | 15.84 | 16.392 | 15.535 | 16.616 | 16.361 | 15.64 | 13.881 | 13.825 | 13.732 | 13.821 | 14.014 | 13.384 | 13.667 | 13.205 | 11.856 | 11.653 | 10.852 | 11.054 | 10.685 | 10.301 | 10.356 | 9.916 | 10.352 | 10.11 | 9.869 | 10.069 | 10.599 | 10.611 | 9.958 | 10.309 | 18.275 | 19.308 | 19.272 | 19.476 | 20.312 | 21.105 | 21.521 | 24.047 | 21.885 | 17.467 | 18.534 | 18.266 | 18.476 | 17.592 | 18.166 | 18.332 | 18.485 | 18.497 | 18.663 | 18.96 | 19.391 | 19.597 | 20.087 | 19.302 | 19.612 | 19.814 | 22.31 | 23.253 | 23.948 | 32.905 | 29.284 | 29.482 | 30.003 | 38.236 | 37.259 | 34.139 | 34.678 | 36.719 | 37.137 | 44.554 | 41.7 | 33.2 | 32.4 | 32.1 | 32.2 | 31.8 | 33.1 | 32.9 | 27 | 24.7 | 24.7 | 22.9 | 22.4 | 20.4 | 16.6 | 15.4 | 13.7 | 11.6 | 10.7 | 9.8 | 8.8 | 7 | 6.4 | 5.7 | 5.2 | 4.6 | 4.5 | 3.8 | 2.6 | 7 | 7 | 8.5 | 9.9 |
Total Assets
| 537.59 | 512.745 | 492.535 | 488.692 | 471.521 | 440.651 | 418.905 | 415.148 | 394.676 | 376.025 | 351.177 | 345.778 | 324.605 | 294.438 | 265.806 | 257.416 | 234.698 | 218.039 | 206.788 | 206.865 | 192.741 | 185.962 | 177.219 | 167.339 | 162.988 | 82.709 | 78.292 | 67.932 | 72.703 | 63.636 | 65.439 | 65.443 | 66.334 | 65.301 | 61.88 | 62.954 | 61.91 | 60.297 | 56.809 | 58.911 | 62.794 | 64.372 | 64.308 | 61.931 | 59.537 | 54.666 | 52.658 | 54.759 | 51.829 | 49.845 | 48.42 | 49.006 | 45.897 | 42.644 | 40.195 | 40.585 | 38.622 | 37.538 | 54.486 | 58.681 | 59.223 | 59.326 | 49.856 | 52.582 | 55.661 | 58.9 | 62.539 | 54.179 | 54.177 | 56.438 | 50.086 | 47.77 | 48.737 | 49.554 | 50.257 | 52.755 | 55.25 | 57.662 | 47.545 | 51.973 | 53.526 | 55.678 | 45.647 | 47.219 | 50.98 | 52.116 | 45.007 | 45.22 | 58.117 | 62.436 | 63.942 | 65.805 | 75.207 | 76.107 | 79.886 | 80.152 | 96.649 | 76.979 | 91.587 | 85.3 | 78.8 | 75 | 73.8 | 73.3 | 70.3 | 71.2 | 69.1 | 62.4 | 53.7 | 53 | 49.9 | 51.1 | 50.2 | 44.4 | 42.1 | 38.8 | 34.9 | 33 | 30.4 | 28.9 | 23 | 20.8 | 19.3 | 18.8 | 16 | 15.1 | 12.8 | 9.4 | 10.9 | 10.6 | 13.3 | 16.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14.694 | 19.059 | 16.56 | 13.557 | 8.786 | 11.441 | 9.102 | 11.576 | 7.567 | 12.716 | 13.421 | 8.699 | 9.092 | 7.579 | 7.834 | 7.874 | 7.83 | 8.89 | 9.507 | 8.05 | 7.535 | 8.097 | 7.018 | 6.524 | 8.282 | 7.197 | 8.239 | 6.033 | 5.734 | 6.917 | 7.602 | 8.311 | 7.973 | 8.725 | 6.852 | 6.691 | 5.79 | 4.761 | 4.943 | 6.62 | 6.259 | 5.269 | 6.161 | 6.301 | 4.536 | 3.809 | 3.663 | 5.129 | 3.818 | 3.139 | 3.082 | 4.261 | 3.586 | 3.452 | 3.648 | 3.717 | 3.408 | 3.013 | 3.589 | 7.416 | 6.182 | 5.553 | 5.91 | 6.626 | 6.363 | 7.937 | 8.973 | 4.823 | 4.572 | 4.808 | 5.105 | 5.055 | 4.182 | 4.453 | 3.989 | 4.014 | 3.781 | 3.74 | 4.376 | 5.313 | 3.657 | 4.957 | 4.09 | 4.739 | 4.683 | 4.439 | 4.918 | 4.556 | 4.659 | 5.243 | 5.378 | 5.593 | 6.432 | 6.462 | 6.193 | 6.199 | 7.001 | 7.779 | 8.595 | 7.4 | 6 | 4.5 | 4.2 | 5 | 4.8 | 4.7 | 5.1 | 1.5 | 1.6 | 1.8 | 1.6 | 1.7 | 2.1 | 2.3 | 2.3 | 1.4 | 1.2 | 1 | 0.9 | 1.1 | 0.7 | 1.1 | 1.4 | 1.4 | 2 | 2.6 | 1.6 | 1.1 | 1.2 | 1.1 | 0 | 0 |
Short Term Debt
| 4.615 | 4.773 | 4.569 | 4.367 | 4.167 | 4.175 | 3.709 | 3.693 | 3.641 | 3.874 | 3.759 | 3.41 | 3.978 | 4.13 | 3.785 | 4.224 | 3.99 | 4.173 | 4.404 | 5.087 | 5.881 | 6.58 | 6.925 | 4.878 | 5.521 | 6.116 | 6.602 | 5.716 | 5.711 | 5.712 | 5.768 | 5.481 | 5.339 | 5.212 | 4.825 | 4.521 | 4.504 | 4.404 | 4.52 | 4.549 | 5.019 | 5.345 | 5.065 | 5.038 | 5.443 | 5.625 | 6.001 | 6.679 | 3.513 | 3.392 | 3.289 | 3.177 | 3.19 | 2.873 | 2.808 | 2.891 | 2.894 | 2.724 | 7.328 | 7.458 | 3.16 | 3.75 | 7.548 | 3.189 | 2.776 | 2.789 | 0.905 | 0.822 | 0.859 | 0.784 | 3.231 | 2.302 | 1.767 | 1.786 | 1.686 | 1.676 | 1.702 | 1.716 | 1.839 | 3.004 | 2.759 | 2.962 | 2.981 | 2.95 | 3.257 | 3.063 | 5.246 | 5.845 | 6.356 | 8.21 | 7.769 | 8.216 | 8.191 | 9.544 | 8.482 | 7.944 | 21.631 | 21.178 | 2.507 | 2.7 | 2 | 2 | 2 | 2.3 | 1.1 | 1.1 | 1.1 | 1.6 | 1.9 | 1.9 | 5.7 | 8.2 | 8 | 5.1 | 4.7 | 4 | 3 | 3.2 | 1.9 | 1.8 | 1.3 | 1.6 | 1.4 | 1.6 | 0.3 | 0.3 | 0.6 | 1.1 | 1.7 | 1.7 | 1.3 | 1.2 |
Tax Payables
| 0 | 5.27 | 9.708 | 10.848 | 8.54 | 7.202 | 5.461 | 3.845 | 5.232 | 4.074 | 2.872 | 3.089 | 4.719 | 4.03 | 6.037 | 6.4 | 5.126 | 3.329 | 3.543 | 3.874 | 3.235 | 2.402 | 2.338 | 2.1 | 1.941 | 1.429 | 0.505 | 0.656 | 0.675 | 0.571 | 0.95 | 1.519 | 0.482 | 0.083 | 0.028 | 0.217 | 0.148 | 0.352 | 0.204 | 0.867 | 0.523 | 0.317 | 0.173 | 0.485 | 0.411 | 0.614 | 0.378 | 0.451 | 1.191 | 1.052 | 0.801 | 0 | 0.165 | 0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.27 | 9.708 | 10.848 | 0 | 6.653 | 0 | 0 | 0 | 3.217 | 0 | 4.816 | 28.651 | 25.177 | 20.801 | 4.532 | 18.594 | 15.544 | 13.529 | 3.644 | 13.532 | 3.263 | 12.316 | 2.895 | 11.976 | 9.969 | 9.312 | 0 | 5.632 | 4.93 | 6.857 | 0 | 0.37 | 4.797 | 4.624 | 0.37 | 0.301 | 0.301 | 0.301 | 0.301 | 0.738 | 5.042 | 0.738 | 0.739 | 0.439 | 0.44 | 0.44 | 0.324 | 0.359 | 0.423 | 0.54 | 0.472 | 0.572 | 0.566 | 0.325 | 0.326 | 0.36 | 0.36 | 4.36 | 4.36 | 0.282 | 0.282 | 0.282 | 0.282 | 4.732 | 0.105 | 4.475 | 0.102 | 4.9 | 5.059 | 4.94 | 3.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.006 | 5.304 | 0 | 5.304 | 0 | 1.763 | 2.183 | 1,763.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.032 | 37.068 | 31.837 | 36.264 | 43.822 | 31.925 | 34.252 | 36.447 | 34.112 | 26.707 | 24.002 | 31.877 | 5.075 | 4.915 | 3.709 | 24.606 | 3.445 | 2.982 | 2.462 | 17.697 | 3.024 | 10.771 | 1.972 | 13.431 | 1.761 | 1.651 | 1.443 | 7.339 | 8.621 | 1.423 | 1.568 | 7.275 | 7.568 | 1.651 | 1.701 | 6.305 | 6.28 | 5.58 | 5.284 | 4.976 | 4.989 | 1.529 | 6.379 | 6.334 | 6.052 | 5.546 | 5.075 | 5.817 | 6.461 | 6.29 | 5.593 | 6.106 | 5.476 | 5.497 | 5.335 | 6.513 | 6.111 | 6.196 | 6.161 | 7.706 | 12.129 | 11.627 | 11.244 | 11.366 | 2.305 | 6.442 | 1.721 | 5.541 | 3.315 | 2.175 | 2.713 | 3.769 | 6.267 | 5.567 | 5.728 | 5.845 | 5.261 | 5.091 | 5.239 | 5.162 | 5.601 | 4.713 | 4.446 | 4.035 | 4.756 | 4.8 | 4.773 | 4.079 | 4.255 | -0.412 | 4.478 | -0.452 | 5.787 | 3.93 | 4.238 | -1,756.014 | 9.06 | 8.646 | 6.996 | 7.9 | 7.3 | 7.6 | 7.2 | 6.9 | 6 | 8 | 8.5 | 7.4 | 4.2 | 3.8 | 3.5 | 3.3 | 4.3 | 3.5 | 3.2 | 3.4 | 2.8 | 3 | 3 | 3 | 3 | 2.5 | 2.2 | 3.3 | 2.3 | 2.1 | 2.6 | 2 | 1.2 | 1.4 | 4.9 | 5.2 |
Total Current Liabilities
| 66.341 | 66.17 | 62.674 | 65.036 | 56.775 | 54.194 | 47.063 | 51.716 | 45.32 | 46.514 | 41.182 | 48.802 | 46.796 | 41.801 | 36.129 | 41.236 | 33.859 | 31.589 | 29.902 | 34.478 | 29.972 | 28.711 | 28.231 | 27.728 | 27.54 | 24.933 | 25.596 | 19.088 | 25.698 | 18.982 | 21.795 | 21.067 | 21.25 | 20.385 | 18.002 | 17.887 | 16.875 | 15.046 | 15.048 | 16.446 | 17.005 | 17.185 | 18.343 | 18.412 | 16.47 | 15.42 | 15.179 | 17.949 | 14.151 | 13.244 | 12.504 | 14.016 | 12.824 | 12.388 | 12.116 | 13.447 | 12.773 | 12.293 | 21.438 | 26.94 | 21.753 | 21.212 | 24.984 | 21.463 | 16.176 | 17.273 | 16.074 | 11.288 | 13.646 | 12.826 | 15.989 | 14.931 | 12.216 | 11.806 | 11.403 | 11.535 | 10.744 | 10.547 | 11.454 | 13.479 | 12.017 | 12.632 | 11.517 | 11.724 | 12.696 | 12.302 | 14.937 | 14.48 | 16.276 | 18.345 | 17.625 | 18.661 | 20.41 | 21.699 | 21.096 | 21.171 | 37.691 | 37.603 | 18.098 | 18 | 15.3 | 14.1 | 13.4 | 14.2 | 11.9 | 13.8 | 14.7 | 10.5 | 7.7 | 7.5 | 10.8 | 13.2 | 14.4 | 10.9 | 10.2 | 8.8 | 7 | 7.2 | 5.8 | 5.9 | 5 | 5.2 | 5 | 6.3 | 4.6 | 5 | 4.8 | 4.2 | 4.1 | 4.2 | 6.2 | 6.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 35.385 | 31.499 | 31.126 | 31.467 | 31.727 | 28.314 | 28.197 | 27.346 | 26.284 | 27.175 | 28.1 | 28.651 | 19.458 | 8.679 | 6.344 | 6.575 | 5.644 | 3.428 | 3.744 | 4.452 | 4.474 | 5.16 | 4.926 | 0.459 | 0.662 | 0.868 | 1.153 | 0.531 | 0.834 | 1.128 | 1.425 | 1.339 | 1.676 | 1.384 | 0.118 | 0.204 | 0.224 | 0.305 | 0.411 | 0.468 | 0.538 | 0.629 | 0.119 | 0.141 | 0.211 | 0.276 | 0.346 | 0.488 | 0.534 | 0.712 | 0.736 | 1.124 | 0.99 | 1.341 | 1.354 | 1.403 | 1.307 | 0.687 | 0.73 | 1.098 | 5.473 | 5.458 | 1.211 | 5.749 | 5.53 | 5.59 | 5.418 | 5.477 | 1.305 | 1.418 | 4.891 | 0.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.181 | 0.181 | 17.626 | 13.7 | 12.3 | 10.6 | 10.3 | 10 | 9.6 | 8.1 | 6.5 | 5.8 | 3 | 4.6 | 0.7 | 0.8 | 1 | 1.1 | 1.3 | 1.2 | 1.1 | 1.1 | 1 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.7 | 10.4 | 8.7 |
Deferred Revenue Non-Current
| -1.056 | -0 | 0 | 31.436 | 0 | 0 | 0 | 0 | 0 | 1.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.318 | 3.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.982 | 2.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.788 | 6.784 | 0.787 | 0.828 | 0.872 | 0.897 | 6.764 | 6.76 | 6.756 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.056 | 1.056 | 1.074 | 1.077 | 1.295 | 1.295 | 1.369 | 1.489 | 1.554 | 1.037 | 0.811 | 0.811 | 0.222 | 0.222 | 0.222 | 0.222 | 0 | 0 | 0 | 0 | 1.539 | 1.406 | 1.1 | 1.022 | 0.679 | 0.585 | 0.414 | 0.35 | 0.984 | 0.889 | 0.874 | 0.881 | 1.005 | 1.006 | 1.086 | 1.888 | 1.866 | 1.813 | 1.756 | 1.704 | 1.773 | 1.735 | 1.683 | 1.654 | 1.69 | 1.014 | 0.892 | 0.885 | 0.824 | 0.791 | 0.766 | 0.708 | 0.638 | 0.606 | 0.531 | 0.488 | 0.218 | 0.218 | 0.653 | 0.653 | 6.78 | 0.828 | 0.872 | 6.768 | 0.69 | 0.753 | 3.071 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.28 | 3.982 | 0 | 3.982 | 0 | 6.509 | 3.088 | 3,087.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7.742 | 4.917 | 4.873 | -26.278 | 3.129 | 3.151 | 3.352 | 2.155 | 1.386 | 0.955 | 4.767 | 8.956 | 9.021 | 9.114 | 8.935 | 12.161 | 8.803 | 8.348 | 8.175 | 8.051 | 7.416 | 6.35 | 5.624 | 5.704 | 5.243 | 5.24 | 5.212 | 5.027 | 4.525 | 4.344 | 4.383 | 4.251 | 4.673 | 4.539 | 4.343 | 4.129 | 0.088 | 0.089 | 3.245 | 3.194 | 2.835 | 2.992 | 2.905 | 2.872 | 3.345 | 3.295 | 3.592 | 3.695 | 0.723 | 0.719 | 3.691 | 3.7 | 3.068 | 2.761 | 2.792 | 2.82 | 2.613 | 2.478 | 2.241 | 2.136 | 1.967 | 7.717 | 7.523 | 1.678 | 1.715 | 1.489 | 1.528 | 0.049 | 0.102 | 0.151 | 0.002 | 0.122 | 1.046 | 1.094 | 0.756 | 0.854 | 0.705 | 0.661 | 0.647 | 0.632 | 0.617 | 0.6 | 0.064 | 0.072 | 0.075 | 0.085 | 0.089 | 0.089 | -7.901 | -3.679 | 0.274 | -3.666 | 0.295 | -6.233 | -2.796 | -3,087.46 | 2.373 | 2.541 | 0.362 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 1.2 | 1.3 | 1.3 | 1.3 | 0 | 0.1 | 0 | 0.5 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 5.6 | 5.6 | 4.7 | 5 |
Total Non-Current Liabilities
| 43.127 | 37.472 | 37.073 | 37.702 | 36.151 | 32.76 | 32.918 | 30.99 | 29.224 | 30.204 | 33.678 | 38.418 | 28.701 | 18.015 | 15.501 | 18.958 | 14.447 | 11.776 | 11.919 | 12.503 | 13.429 | 12.916 | 11.65 | 7.185 | 6.584 | 6.693 | 6.779 | 5.908 | 6.343 | 6.361 | 6.682 | 6.471 | 7.354 | 6.929 | 5.547 | 6.221 | 5.496 | 5.459 | 5.412 | 5.366 | 5.146 | 5.356 | 4.707 | 4.667 | 5.246 | 4.585 | 4.83 | 5.068 | 5.063 | 5.114 | 5.193 | 5.532 | 4.696 | 4.708 | 4.677 | 4.711 | 4.138 | 3.383 | 10.412 | 10.671 | 15.007 | 14.831 | 10.478 | 15.092 | 14.699 | 14.592 | 16.773 | 6.666 | 1.407 | 1.569 | 4.893 | 1.079 | 1.046 | 1.094 | 0.756 | 0.854 | 0.705 | 0.661 | 0.647 | 0.632 | 0.617 | 0.6 | 0.064 | 0.072 | 0.075 | 0.085 | 0.089 | 0.089 | 0.379 | 0.303 | 0.274 | 0.316 | 0.295 | 0.276 | 0.292 | 0.312 | 2.555 | 2.722 | 17.988 | 14.1 | 12.6 | 11 | 10.8 | 10.5 | 10.8 | 9.4 | 7.8 | 7.1 | 3 | 4.7 | 0.7 | 1.3 | 1 | 1.2 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 6.2 | 6.3 | 15.1 | 13.7 |
Total Liabilities
| 109.468 | 103.642 | 99.747 | 102.738 | 92.926 | 86.954 | 79.981 | 82.706 | 74.544 | 76.718 | 74.86 | 87.22 | 75.497 | 59.816 | 51.63 | 60.194 | 48.306 | 43.365 | 41.821 | 46.981 | 43.401 | 41.627 | 39.881 | 34.913 | 34.124 | 31.626 | 32.375 | 24.996 | 32.041 | 25.343 | 28.477 | 27.538 | 28.604 | 27.314 | 23.549 | 24.108 | 22.371 | 20.505 | 20.46 | 21.812 | 22.151 | 22.541 | 23.05 | 23.079 | 21.716 | 20.005 | 20.009 | 23.017 | 19.214 | 18.358 | 17.697 | 19.548 | 17.52 | 17.096 | 16.793 | 18.158 | 16.911 | 15.676 | 31.85 | 37.611 | 36.76 | 36.043 | 35.462 | 36.555 | 30.875 | 31.865 | 32.847 | 17.954 | 15.053 | 14.395 | 20.882 | 16.01 | 13.262 | 12.9 | 12.159 | 12.389 | 11.449 | 11.208 | 12.101 | 14.111 | 12.634 | 13.232 | 11.581 | 11.796 | 12.771 | 12.387 | 15.026 | 14.569 | 16.655 | 18.648 | 17.899 | 18.977 | 20.705 | 21.975 | 21.388 | 21.483 | 40.246 | 40.326 | 36.087 | 32.1 | 27.9 | 25.1 | 24.2 | 24.7 | 22.7 | 23.2 | 22.5 | 17.6 | 10.7 | 12.2 | 11.5 | 14.5 | 15.4 | 12.1 | 11.6 | 10.1 | 8.3 | 8.5 | 7.1 | 6.9 | 5.4 | 5.6 | 5.6 | 6.8 | 5.1 | 5.6 | 5.5 | 5.1 | 10.3 | 10.5 | 21.3 | 20.1 |
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 | 38.622 | 37.538 | 6.788 | 6.784 | 6.78 | 6.776 | 6.772 | 0 | 6.764 | 6.76 | 6.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.156 | 3.306 | 1.73 | 1.773 | 1.322 | 3.208 | 3.478 | 4.147 | 3.914 | 0 | 0 | 0 | 4.8 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 0 | 0 |
Common Stock
| 0.493 | 0.492 | 0.491 | 0.488 | 0.488 | 0.485 | 0.483 | 0.482 | 0.482 | 0.48 | 0.478 | 0.477 | 0.476 | 0.474 | 0.469 | 0.464 | 0.461 | 0.458 | 0.451 | 0.448 | 0.446 | 0.445 | 0.444 | 0.442 | 0.441 | 0.419 | 0.416 | 0.414 | 0.412 | 0.411 | 0.409 | 0.407 | 0.406 | 0.404 | 0.402 | 0.399 | 0.399 | 0.398 | 0.386 | 0.384 | 0.384 | 0.384 | 0.381 | 0.379 | 0.37 | 0.366 | 0.364 | 0.364 | 0.363 | 0.363 | 0.362 | 0.361 | 0.359 | 0.355 | 0.354 | 0.351 | 0.348 | 0.348 | 0.348 | 0.348 | 0.347 | 0.347 | 0.301 | 0.295 | 0.295 | 0.295 | 0.295 | 0.295 | 0.294 | 0.294 | 0.257 | 0.256 | 0.255 | 0.252 | 0.25 | 0.248 | 0.248 | 0.248 | 0.207 | 0.207 | 0.206 | 0.205 | 0.184 | 0.184 | 0.184 | 0.182 | 0.17 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.17 | 0.17 | 0.169 | 0.169 | 18.155 | 0.15 | 0.148 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -33.348 | -43.328 | -50.707 | -47.368 | -55.124 | -63.861 | -69.925 | -72.385 | -78.488 | -88.75 | -101.788 | -111.39 | -116.312 | -122.332 | -130.899 | -135.891 | -139.218 | -143.11 | -141.938 | -141.804 | -148.183 | -150.571 | -154.485 | -156.28 | -157.376 | -158.835 | -160.665 | -161.248 | -161.11 | -162.283 | -161.312 | -159.109 | -158.942 | -157.164 | -155.021 | -146.98 | -146.137 | -144.385 | -142.787 | -140.447 | -137.909 | -135.203 | -133.414 | -132.055 | -131.179 | -131.703 | -131.981 | -132.453 | -131.039 | -130.949 | -130.458 | -130.69 | -130.799 | -130.877 | -131.738 | -132.038 | -131.347 | -130.189 | -128.561 | -132.091 | -130.608 | -128.641 | -127.553 | -125.891 | -116.431 | -114.181 | -111.636 | -102.696 | -98.405 | -94.575 | -90.218 | -86.697 | -81.022 | -78.234 | -75.015 | -71.653 | -68.228 | -64.926 | -62.816 | -60.478 | -56.094 | -53.826 | -50.445 | -49.146 | -45.626 | -43.284 | -42.168 | -41.421 | -31.313 | -29.169 | -25.26 | -24.263 | -15.827 | -13.836 | -9.66 | -9.43 | -8.237 | -8.779 | 9.735 | 9.5 | 9.2 | 8.7 | 8 | 7.3 | 6.8 | 8.1 | 6.5 | 4.9 | 3.2 | 1.1 | -0.8 | -2.6 | -4.4 | -6.2 | -8 | -9.4 | -11.4 | -13.5 | -15.3 | -16.9 | -21.1 | -22.8 | -24.1 | -25.3 | -26.2 | -26.8 | -27.8 | -22.7 | -12.9 | -11.4 | -17.4 | -13 |
Accumulated Other Comprehensive Income/Loss
| -5.602 | -5.463 | -4.712 | -4.113 | -2.886 | -2.521 | -0.937 | 0.156 | -0.31 | 0.249 | -1.063 | -4.048 | -3.628 | -3.836 | -3.457 | -5.545 | -2.925 | -2.909 | -3.026 | -3.048 | -2.52 | -1.602 | -1.343 | -1.32 | -1.201 | -0.989 | -0.629 | -1.15 | -0.788 | -0.756 | -0.731 | -1.05 | -0.145 | -0.326 | -1.06 | -1.58 | -1.017 | -1.211 | -1.017 | -1.07 | 0.119 | 0.446 | 0.284 | 0.282 | 0.574 | 0.671 | 0.905 | 1.58 | 2.381 | 2.193 | 1.875 | 2.405 | 2.388 | 1.962 | 1.779 | 2.1 | 1.849 | 1.328 | 0.96 | 3.254 | 3.456 | 2.585 | 1.768 | 2.812 | 2.472 | 2.939 | 3.476 | 1.551 | 1.544 | 1.032 | 0.951 | 0.889 | -0.235 | -0.182 | -0.567 | -0.663 | -0.496 | -1.144 | -0.782 | -0.58 | -1.663 | -1.976 | -1.907 | -1.767 | -2.306 | -2.417 | -3.172 | -3.175 | -3.742 | -3.298 | -4.928 | -5.036 | -5.3 | -7.583 | -7.337 | -7.321 | -8.628 | -8.172 | -6.148 | -8.2 | -6.2 | -6.7 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.3 | -6 | -5.6 | -5.4 | -3.6 | -3.6 | -3.6 | -4.4 | -3.6 | -3.6 | -3.6 | -3.1 | -3 | -3 | -2.6 | -2 |
Other Total Stockholders Equity
| 466.579 | 457.402 | 447.716 | 436.947 | 436.117 | 419.594 | 409.303 | 404.189 | 398.448 | 387.328 | 378.69 | 373.519 | 368.572 | 360.316 | 348.063 | 338.194 | 328.074 | 320.235 | 309.48 | 304.288 | 299.597 | 296.063 | 292.722 | 289.584 | 287 | 210.488 | 206.795 | 204.92 | 202.148 | 200.921 | 198.596 | 197.657 | 196.411 | 195.073 | 194.01 | 187.007 | 186.294 | 184.99 | 179.767 | 178.232 | 178.049 | 176.204 | 174.007 | 170.246 | 168.056 | 165.327 | 163.361 | 162.251 | 160.91 | 159.88 | 158.944 | 157.382 | 156.429 | 154.108 | 153.007 | 152.014 | 112.239 | 112.837 | 143.101 | 142.775 | 142.488 | 142.216 | 133.106 | 138.811 | 131.686 | 131.222 | 130.801 | 137.075 | 135.691 | 135.292 | 118.214 | 117.312 | 116.477 | 114.818 | 113.43 | 112.434 | 112.277 | 112.27 | 98.821 | 98.691 | 98.421 | 98.021 | 85.995 | 85.948 | 85.768 | 85.086 | 75.027 | 74.975 | 72.6 | 72.4 | 73.9 | 73.8 | 73.8 | 71.9 | 71.6 | 70.9 | 50.6 | 52.864 | 51.205 | 51.3 | 41.8 | 42 | 41.5 | 41.3 | 39.9 | 39.2 | 39.6 | 39.8 | 39.7 | 39.6 | 39.1 | 39.1 | 39.1 | 38.4 | 38.4 | 38 | 44.3 | 44 | 44.2 | 44.3 | 42.3 | 41.6 | 41.4 | 41.7 | 40.7 | 39.9 | 38.7 | 30.1 | 15.2 | 13.2 | 12 | 11 |
Total Shareholders Equity
| 428.122 | 409.103 | 392.788 | 385.954 | 378.595 | 353.697 | 338.924 | 332.442 | 320.132 | 299.307 | 276.317 | 258.558 | 249.108 | 234.622 | 214.176 | 197.222 | 186.392 | 174.674 | 164.967 | 159.884 | 149.34 | 144.335 | 137.338 | 132.426 | 128.864 | 51.083 | 45.917 | 42.936 | 40.662 | 38.293 | 36.962 | 37.905 | 37.73 | 37.987 | 38.331 | 38.846 | 39.539 | 39.792 | 36.349 | 37.099 | 40.643 | 41.831 | 41.258 | 38.852 | 37.821 | 34.661 | 32.649 | 31.742 | 32.615 | 31.487 | 30.723 | 29.458 | 28.377 | 25.548 | 23.402 | 22.427 | 21.711 | 21.862 | 22.636 | 21.07 | 22.463 | 23.283 | 14.394 | 16.027 | 24.786 | 27.035 | 29.692 | 36.225 | 39.124 | 42.043 | 29.204 | 31.76 | 35.475 | 36.654 | 38.098 | 40.366 | 43.801 | 46.448 | 35.43 | 37.84 | 40.87 | 42.424 | 33.827 | 35.219 | 38.02 | 39.567 | 29.857 | 30.551 | 40.873 | 43.411 | 45.614 | 46.446 | 54.165 | 53.859 | 58.25 | 58.465 | 55.804 | 36.064 | 54.94 | 52.7 | 49.7 | 48.8 | 48.6 | 47.7 | 46.8 | 47.4 | 46.2 | 44.8 | 43 | 40.8 | 38.4 | 36.6 | 34.8 | 32.3 | 30.5 | 28.7 | 26.6 | 24.5 | 23.3 | 22 | 17.6 | 15.2 | 13.7 | 12 | 10.9 | 9.5 | 7.3 | 4.3 | 0.6 | 0.1 | -8 | -4 |
Total Equity
| 428.122 | 409.103 | 392.788 | 385.954 | 378.595 | 353.697 | 338.924 | 332.442 | 320.132 | 299.307 | 276.317 | 258.558 | 249.108 | 234.622 | 214.176 | 197.222 | 186.392 | 174.674 | 164.967 | 159.884 | 149.34 | 144.335 | 137.338 | 132.426 | 128.864 | 51.083 | 45.917 | 42.936 | 40.662 | 38.293 | 36.962 | 37.905 | 37.73 | 37.987 | 38.331 | 38.846 | 39.539 | 39.792 | 36.349 | 37.099 | 40.643 | 41.831 | 41.258 | 38.852 | 37.821 | 34.661 | 32.649 | 31.742 | 32.615 | 31.487 | 30.723 | 29.458 | 28.377 | 25.548 | 23.402 | 22.427 | 21.711 | 21.862 | 22.636 | 21.07 | 22.463 | 23.283 | 14.394 | 16.027 | 24.786 | 27.035 | 29.692 | 36.225 | 39.124 | 42.043 | 29.204 | 31.76 | 35.475 | 36.654 | 38.098 | 40.366 | 43.801 | 46.454 | 35.444 | 37.862 | 40.892 | 42.446 | 34.066 | 35.423 | 38.209 | 39.729 | 29.981 | 30.651 | 41.462 | 43.788 | 46.043 | 46.828 | 54.502 | 54.132 | 58.498 | 58.669 | 56.402 | 36.653 | 55.5 | 53.2 | 50.9 | 49.9 | 49.6 | 48.6 | 47.6 | 48 | 46.6 | 44.8 | 43 | 40.8 | 38.4 | 36.6 | 34.8 | 32.3 | 30.5 | 28.7 | 26.6 | 24.5 | 23.3 | 22 | 17.6 | 15.2 | 13.7 | 12 | 10.9 | 9.5 | 7.3 | 4.3 | 0.6 | 0.1 | -8 | -4 |
Total Liabilities & Shareholders Equity
| 537.59 | 512.745 | 492.535 | 488.692 | 471.521 | 440.651 | 418.905 | 415.148 | 394.676 | 376.025 | 351.177 | 345.778 | 324.605 | 294.438 | 265.806 | 257.416 | 234.698 | 218.039 | 206.788 | 206.865 | 192.741 | 185.962 | 177.219 | 167.339 | 162.988 | 82.709 | 78.292 | 67.932 | 72.703 | 63.636 | 65.439 | 65.443 | 66.334 | 65.301 | 61.88 | 62.954 | 61.91 | 60.297 | 56.809 | 58.911 | 62.794 | 64.372 | 64.308 | 61.931 | 59.537 | 54.666 | 52.658 | 54.759 | 51.829 | 49.845 | 48.42 | 49.006 | 45.897 | 42.644 | 40.195 | 40.585 | 38.622 | 37.538 | 54.486 | 58.681 | 59.223 | 59.326 | 49.856 | 52.582 | 55.661 | 58.9 | 62.539 | 54.179 | 54.177 | 56.438 | 50.086 | 47.77 | 48.737 | 49.554 | 50.257 | 52.755 | 55.25 | 57.662 | 47.545 | 51.973 | 53.526 | 55.678 | 45.647 | 47.219 | 50.98 | 52.116 | 45.007 | 45.22 | 58.117 | 62.436 | 63.942 | 65.805 | 75.207 | 76.107 | 79.886 | 80.152 | 96.649 | 76.979 | 91.587 | 85.3 | 78.8 | 75 | 73.8 | 73.3 | 70.3 | 71.2 | 69.1 | 62.4 | 53.7 | 53 | 49.9 | 51.1 | 50.2 | 44.4 | 42.1 | 38.8 | 34.9 | 33 | 30.4 | 28.9 | 23 | 20.8 | 19.3 | 18.8 | 16 | 15.1 | 12.8 | 9.4 | 10.9 | 10.6 | 13.3 | 16.1 |