TG Therapeutics, Inc.
NASDAQ:TGTX
32.53 (USD) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 195.822 | 82.91 | 75.477 | 92.933 | 229.159 | 97.009 | 61.469 | 102.304 | 109.86 | 147.073 | 185.676 | 298.887 | 326.512 | 401.707 | 471.514 | 553.439 | 254.154 | 260.512 | 52.051 | 112.637 | 44.675 | 57.228 | 64.349 | 41.958 | 70.718 | 105.672 | 82.896 | 56.718 | 91.842 | 77.602 | 95.638 | 25.031 | 29.157 | 28.578 | 36.478 | 55.061 | 65.462 | 60.3 | 86.004 | 55.714 | 53.226 | 37.078 | 49.596 | 40.485 | 50.183 | 13.417 | 15.188 | 16.456 | 17.374 | 20.367 | 20.924 | 9.748 | 0.212 | 0.493 | 0.591 | 0.479 | 1.076 | 1.572 | 2.017 | 0.018 | 0.154 | 0.295 | 0.23 | 0.106 | 0.036 | 0.576 | 1.133 | 0.65 | 2.033 | 4.791 | 8.69 | 3.029 | 3.913 | 6.045 | 8.532 | 9.826 | 11.869 | 0.89 | 0.545 | 0.906 | 7.409 | 8.866 | 9.543 | 7.414 | 0.102 | 0.478 | 1.147 | 0.116 | 0.376 | 0.445 | 0.933 | 1.592 | 0.441 | 1.03 | 2.581 | 2.664 | 1.7 | 1.606 | 3.115 | 3.5 | 3.7 | 4.1 | 5 | 5.8 | 7 | 8.3 | 7 | 8.5 | 9.9 | 2.3 | 1.4 | 2.3 | 3.2 | 2.8 |
Short Term Investments
| 145.219 | 134.342 | 134.308 | 124.575 | 78.257 | 47.896 | 78.241 | 59.374 | 66.082 | 48.636 | 47.525 | 15.876 | 30.338 | 41.752 | 52.334 | 51.987 | 0 | 15.058 | 26.284 | 27.798 | 27.776 | 27.748 | 28.125 | 26.848 | 27.024 | 20.573 | 26.181 | 27.999 | 0 | 8.809 | 13.823 | 19.854 | 31.446 | 25.68 | 22.224 | 22.167 | 28.701 | 31.766 | 19.131 | 23.062 | 14.01 | 7.96 | 3.902 | 4.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0.506 | 0.506 | 0.509 | 1.008 | 1.01 | 1.506 | 3.521 | 4.514 | 0 | 0 | 0.361 | 0.352 | 0.319 | 0 | 0 | 0 | 0 | 0 | 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
| 341.041 | 217.252 | 209.785 | 217.508 | 229.159 | 144.905 | 139.71 | 174.082 | 175.942 | 231.787 | 233.201 | 350.296 | 381.4 | 456.216 | 523.848 | 605.426 | 254.154 | 275.57 | 78.335 | 140.435 | 72.451 | 84.976 | 92.474 | 68.806 | 97.742 | 126.332 | 109.077 | 84.825 | 91.842 | 86.411 | 109.484 | 44.969 | 60.711 | 54.258 | 58.703 | 102.417 | 94.163 | 92.066 | 105.226 | 78.861 | 67.289 | 51.223 | 53.498 | 45.432 | 50.183 | 13.417 | 15.188 | 16.456 | 17.374 | 20.367 | 20.924 | 9.748 | 0.212 | 0.493 | 0.591 | 0.479 | 1.076 | 1.572 | 2.017 | 0.018 | 0.154 | 0.295 | 0.23 | 0.106 | 0.036 | 0.576 | 1.133 | 0.65 | 2.033 | 4.791 | 8.69 | 3.029 | 4.419 | 6.552 | 9.042 | 10.834 | 12.879 | 2.396 | 4.066 | 5.42 | 7.409 | 8.866 | 9.904 | 7.766 | 0.421 | 0.478 | 1.147 | 0.116 | 0.376 | 0.445 | 0.933 | 1.592 | 0.441 | 1.03 | 2.581 | 2.664 | 1.7 | 1.606 | 3.115 | 3.5 | 3.7 | 4.1 | 5 | 5.8 | 7 | 8.3 | 7 | 8.5 | 9.9 | 2.3 | 1.4 | 2.3 | 3.2 | 2.8 |
Net Receivables
| 115.727 | 83.608 | 64.982 | 51.093 | 39.32 | 17.484 | 8.623 | 0 | 0 | 0.088 | 0.903 | 1.389 | 1.384 | 0.931 | 0.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.08 | 0.087 | 0.079 | 0.108 | 0 | 0.043 | 0.023 | 0.084 | 0.108 | 0.134 | 0.164 | 0.186 | 0.159 | 0.19 | 0.09 | 0 | 0.054 | 0.075 | 0.011 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.502 | 0 | 0 | 0 | 0 | 0 | 0.193 | 1.038 | 0.822 | 0.319 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 84.669 | 81.243 | 77.719 | 39.823 | 33.553 | 30.234 | 27.221 | 0 | 0 | -32.451 | 4.092 | -23.604 | -13.507 | -5.029 | 5.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.691 | 11.389 | 8.803 | 6.824 | 7.947 | 0 | 9.662 | 8.4 | 5.595 | 10.013 | 14.51 | 10.979 | -16.038 | 9.951 | 10.922 | 9.721 | 6.094 | 9.064 | -2.208 | 2.419 | -3.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.632 | 7.047 | 8.095 | 9.519 | 17.082 | 20.814 | 9.229 | 6.596 | 6.98 | 6.763 | 8.112 | 14.813 | 13.545 | 10.678 | 10.394 | 6.314 | 6.181 | 5.368 | 9.681 | 8.716 | 7.904 | 9.465 | 12.584 | 10.13 | 11.915 | 9.706 | 7.802 | 8.492 | 5.819 | 10.59 | 9.48 | 5.895 | 10.622 | 15.16 | 11.71 | 9.459 | 10.409 | 11.471 | 10.513 | 6.354 | 9.377 | 4.175 | 2.779 | 1.791 | 0.43 | 0.752 | 2.601 | 2.02 | 1.784 | 0.089 | 0.079 | 0.087 | 0.101 | 0.117 | 0.31 | 0.391 | 0.192 | 0.254 | 0.268 | 0.246 | 0.087 | 0.23 | 0.567 | 0.768 | 0.075 | 0.136 | 0.234 | 0.216 | 0.202 | 0.353 | 0.252 | 0.265 | 0.749 | 0.976 | 0.062 | 0.195 | 0.02 | 0.017 | 0 | 0.04 | 0.023 | 0.027 | 0.014 | 0.025 | 0.027 | 0.034 | 0.055 | 0.117 | 0.082 | 0.005 | 0.02 | 0.039 | 0.027 | 0.01 | 0.029 | 0.023 | 0.038 | 0.038 | 0.038 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 |
Total Current Assets
| 574.069 | 389.15 | 360.581 | 317.943 | 229.159 | 144.905 | 184.783 | 168.274 | 182.922 | 202.56 | 242.216 | 330.965 | 371.779 | 455.068 | 535.013 | 611.74 | 260.335 | 280.938 | 88.016 | 149.151 | 80.355 | 94.441 | 105.058 | 79.031 | 109.737 | 136.038 | 116.958 | 93.317 | 97.661 | 97.044 | 118.964 | 50.864 | 71.332 | 69.552 | 70.577 | 86.873 | 104.73 | 103.727 | 115.738 | 85.215 | 76.666 | 49.287 | 56.288 | 42.303 | 50.613 | 14.169 | 17.789 | 18.476 | 19.158 | 20.457 | 21.003 | 9.836 | 0.313 | 0.609 | 0.902 | 0.869 | 1.268 | 1.826 | 2.286 | 0.264 | 0.24 | 0.525 | 0.798 | 0.874 | 0.111 | 0.712 | 1.367 | 0.866 | 2.235 | 5.143 | 9.192 | 3.294 | 5.168 | 7.527 | 9.104 | 11.029 | 12.899 | 2.413 | 4.066 | 5.46 | 7.432 | 8.893 | 9.919 | 7.791 | 0.448 | 0.512 | 1.201 | 0.175 | 0.457 | 0.952 | 0.953 | 1.63 | 0.468 | 1.04 | 2.611 | 2.879 | 2.775 | 2.465 | 3.472 | 3.8 | 4 | 4.5 | 5.3 | 6.3 | 7.4 | 8.5 | 7.1 | 8.5 | 9.9 | 2.4 | 1.5 | 2.3 | 3.3 | 2.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.411 | 7.663 | 7.972 | 8.145 | 8.271 | 8.475 | 8.689 | 10.822 | 11.135 | 10.963 | 11.276 | 11.068 | 11.296 | 11.515 | 11.627 | 11.844 | 11.465 | 11.629 | 11.782 | 11.813 | 10.925 | 10.099 | 10.437 | 2.545 | 2.599 | 2.641 | 2.649 | 2.677 | 2.735 | 2.769 | 2.799 | 2.37 | 2.845 | 2.303 | 0.323 | 0.047 | 0.069 | 0.035 | 0.025 | 0.02 | 0.008 | 0.007 | 0.008 | 0.006 | 0.004 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.003 | 0.004 | 0.004 | 0.003 | 0.004 | 0.005 | 0.006 | 0.007 | 0.009 | 0.012 | 0.035 | 0.037 | 0.045 | 0.052 | 0.063 | 0.074 | 0.084 | 0.078 | 0.09 | 0.101 | 0.107 | 0.104 | 0.116 | 0.126 | 0.119 | 0.124 | 0.055 | 0.04 | 0.008 | 0.01 | 0.01 | 0.012 | 0.056 | 0.07 | 0.084 | 0.094 | 0.105 | 0.116 | 0.121 | 0.259 | 0.227 | 0.218 | 0.122 | 0.122 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
Goodwill
| 0 | 0 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.63 | 0.63 | 0.63 | 0.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.798 | 2.798 | 2.798 | 2.798 | 5.442 | 5.442 | 5.442 | 5.442 | 17.742 | 17.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.062 | 3.141 | 0 | 0 | 0 | 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
| 0 | 0 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 0.799 | 3.597 | 3.597 | 3.597 | 3.597 | 6.072 | 6.072 | 6.072 | 6.072 | 17.742 | 17.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.062 | 3.141 | 0 | 0 | 0 | 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
| 1.125 | 2.239 | 2.609 | 1.285 | 1.282 | 1.279 | 1.276 | 12.404 | 21.766 | 36.078 | 47.472 | 35.533 | 24.55 | 12.757 | 1.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.435 | 26.458 | 25.003 | 21.088 | 18.311 | 0 | 0 | 0 | 6.11 | 1.002 | 4.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.268 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -10.025 | 0 | -1.282 | -1.279 | -1.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3.409 | 2.155 | 11.387 | 1.415 | 2.883 | 3.006 | 3.087 | 1.273 | 1.269 | 1.266 | 1.265 | 1.264 | 1.263 | 1.261 | 1.26 | 1.259 | 1.257 | 1.255 | 1.252 | 1.251 | 1.248 | 1.246 | 1.244 | 1.241 | 1.239 | 1.237 | 0.588 | 0.587 | 0.586 | 0.585 | 0.694 | 0.748 | 0.71 | 0.709 | 0.754 | 0.75 | 0.72 | 0.733 | 0.707 | 0.712 | 0.071 | 0.098 | 0.076 | 0.085 | 0.085 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 17.75 | 17.763 | 17.763 | 17.763 | 17.793 | 0.098 | 0.275 | 0.34 | 0.393 | 0.366 | 0.082 | 0.227 | 0.084 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.199 | 0.071 | 0.071 | 0 | 0 | 0 | 0.071 | 0.02 | 0.02 | 0.02 | 0.02 | 0.022 | 0.023 | 0.023 | 0.031 | 0.068 | 0.086 | 0.07 | 0.094 | 0.089 | 0.253 | 0.1 | 0 | 0 | -0.2 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | 0 |
Total Non-Current Assets
| 11.945 | 12.057 | 12.742 | 11.644 | 11.953 | 12.28 | 12.575 | 25.298 | 34.969 | 49.106 | 60.812 | 48.664 | 37.908 | 26.332 | 13.686 | 13.902 | 13.521 | 13.683 | 13.833 | 13.863 | 12.972 | 12.144 | 12.48 | 4.585 | 4.637 | 4.677 | 4.036 | 4.064 | 4.12 | 4.153 | 4.293 | 3.917 | 4.355 | 25.246 | 29.486 | 26.6 | 22.677 | 19.878 | 1.531 | 1.532 | 0.878 | 7.015 | 1.886 | 5.809 | 3.686 | 3.69 | 3.598 | 3.598 | 6.073 | 6.073 | 6.072 | 6.072 | 17.751 | 17.752 | 17.752 | 17.766 | 17.767 | 17.767 | 17.796 | 0.102 | 0.442 | 0.615 | 0.764 | 0.375 | 0.094 | 0.261 | 0.121 | 0.115 | 0.123 | 0.133 | 0.145 | 0.154 | 0.149 | 0.161 | 0.171 | 0.177 | 0.175 | 0.186 | 0.325 | 0.19 | 0.194 | 0.055 | 0.04 | 0.008 | 0.081 | 3.092 | 3.173 | 0.076 | 0.09 | 0.106 | 0.117 | 0.128 | 0.148 | 0.19 | 0.346 | 0.297 | 0.312 | 0.211 | 0.375 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
Total Assets
| 586.014 | 401.207 | 373.323 | 329.587 | 331.067 | 220.854 | 197.358 | 193.572 | 217.891 | 251.666 | 303.028 | 379.629 | 409.687 | 481.4 | 548.699 | 625.642 | 273.856 | 294.621 | 101.849 | 163.014 | 93.327 | 106.585 | 117.538 | 83.616 | 114.374 | 140.715 | 120.994 | 97.382 | 101.782 | 101.198 | 123.256 | 54.782 | 75.687 | 94.798 | 100.063 | 113.473 | 127.407 | 123.605 | 117.269 | 86.747 | 77.544 | 56.302 | 58.174 | 48.112 | 54.299 | 17.859 | 21.387 | 22.074 | 25.231 | 26.53 | 27.074 | 15.907 | 18.064 | 18.361 | 18.654 | 18.636 | 19.035 | 19.594 | 20.082 | 0.366 | 0.683 | 1.14 | 1.562 | 1.249 | 0.205 | 0.973 | 1.487 | 0.981 | 2.358 | 5.277 | 9.337 | 3.448 | 5.316 | 7.688 | 9.275 | 11.206 | 13.073 | 2.599 | 4.391 | 5.65 | 7.626 | 8.948 | 9.958 | 7.799 | 0.529 | 3.604 | 4.374 | 0.251 | 0.548 | 1.058 | 1.07 | 1.758 | 0.615 | 1.23 | 2.957 | 3.177 | 3.087 | 2.677 | 3.847 | 4 | 4.2 | 4.7 | 5.3 | 6.5 | 7.7 | 8.8 | 7.4 | 8.8 | 10.2 | 2.5 | 1.6 | 2.4 | 3.5 | 2.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 87.266 | 38.471 | 39.741 | 62.945 | 57.092 | 42.019 | 29.726 | 37.224 | 48.368 | 51.294 | 44.702 | 40.228 | 42.837 | 37.014 | 34.659 | 29.67 | 30.903 | 30.041 | 31.78 | 31.498 | 39.399 | 36.377 | 37.917 | 35.394 | 32.513 | 25.877 | 18.18 | 19.557 | 18.916 | 15.268 | 15.55 | 13.08 | 8.139 | 9.346 | 8.583 | 8.254 | 8.88 | 3.992 | 7.968 | 1.899 | 1.639 | 4.765 | 4.325 | 2.248 | 1.388 | 1.117 | 1.799 | 0.322 | 0.468 | 0.667 | 0.168 | 0.208 | 0.183 | 0.224 | 0.396 | 0.374 | 0.303 | 0.291 | 0.143 | 0.173 | 0.144 | 0.542 | 0.705 | 0.617 | 0.986 | 1.279 | 0.852 | 1.002 | 1.524 | 1.393 | 1.086 | 1.963 | 1.991 | 1.617 | 1.714 | 1.303 | 1.112 | 1.144 | 1.387 | 0.414 | 0.569 | 0.549 | 0.761 | 0.574 | 0.474 | 0.165 | 0.504 | 0.428 | 0.485 | 0.509 | 0.748 | 0.707 | 0.779 | 0.786 | 1.062 | 0.542 | 0.496 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.231 | 2.612 | 2.766 | 2.892 | 2.958 | 3.024 | 3.092 | 1.581 | 3.232 | 2.96 | 2.984 | 3.849 | 18.935 | 26.158 | 33.193 | 23.848 | 16.204 | 8.855 | -30.669 | -32.223 | -33.432 | -31.923 | 1.394 | -38.568 | 0.091 | 0.21 | 0.224 | 0.128 | 0.182 | -20.301 | 0.175 | 0.069 | 0.117 | 0.091 | 0.153 | 0.212 | 0.182 | 0.295 | 0.272 | 0.275 | 0.183 | 0.159 | 0 | 0.678 | 0.678 | 0.678 | 0.678 | 0.678 | 0.678 | 0.678 | 0.678 | 0.878 | 0.761 | 0.775 | 2.31 | 2.054 | 2.037 | 2.013 | 1.989 | 1.274 | 0 | 0 | 0 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0.806 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.781 | 0 | 0 | 0 | -20.478 | 0 | 0 | 0 | -25.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.093 | 3.373 | 3.373 | 0.3 | 6.903 | 0.229 | 0.267 | 0.305 | 0.343 | 0.381 | 0.419 | 0.457 | 0.495 | 0.533 | 0.571 | 0.61 | 0.648 | 0.686 | 0.724 | 0.762 | 0.8 | -31.498 | 0.854 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0 | 0 | 0 | -438.018 | 0.047 | 0.16 | 0.566 | 0.481 | 0.415 | 0.352 | 0.29 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 114.79 | 102.679 | 6.279 | 12.357 | 8.076 | 6.698 | 2.892 | 9.401 | 3.489 | 3.142 | 3.304 | 10.241 | 23.523 | 20.632 | 15.893 | 26.54 | 26.655 | 28.86 | 29.889 | 52.03 | 46.252 | 22.348 | 1.68 | 2.258 | 2.082 | 1.182 | 0.456 | 1.8 | 1.275 | 0.897 | 0.484 | 1.39 | 1.062 | 0.796 | 0.449 | 0.818 | 0.769 | 0.506 | 0.248 | 56.483 | 0.599 | 0.396 | 0.197 | 21.201 | 0.523 | 0.389 | 0.255 | 26.121 | 0.48 | 1.35 | 0.077 | 0.062 | 0.586 | 2.8 | 0.859 | 1.016 | 1.775 | 2.542 | 4.911 | 0.967 | 1.455 | 1.624 | 0.849 | 0.874 | 1.238 | 0.85 | 0 | 0.592 | 0.939 | 0 | 0 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0 | 0.052 | 0 | 0 | 0 | 0.417 | 0.435 | 0.41 | 0.52 | -0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.4 | 0.6 | 0.7 | 0.6 | 0.6 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 |
Total Current Liabilities
| 125.114 | 108.664 | 99.684 | 53.72 | 57.678 | 72.667 | 63.076 | 53.201 | 36.447 | 43.326 | 54.656 | 65.384 | 87.655 | 87.551 | 92.494 | 87.554 | 77.67 | 67.537 | 63.118 | 84.449 | 80.197 | 55.967 | 60.94 | 38.854 | 40.242 | 36.938 | 33.345 | 27.957 | 19.79 | 20.759 | 19.727 | 16.878 | 16.881 | 14.119 | 8.894 | 10.528 | 9.686 | 9.208 | 9.553 | 5.121 | 8.902 | 2.606 | 1.989 | 6.317 | 5.678 | 3.466 | 2.473 | 2.216 | 2.958 | 2.349 | 1.222 | 1.606 | 1.515 | 3.783 | 3.352 | 3.293 | 4.208 | 4.928 | 7.203 | 2.532 | 1.598 | 1.797 | 0.993 | 1.486 | 2.014 | 1.467 | 1.786 | 1.872 | 1.791 | 2.53 | 2.193 | 1.943 | 1.414 | 2.215 | 2.247 | 1.666 | 1.809 | 1.451 | 1.271 | 1.196 | 1.475 | 0.624 | 0.758 | 0.966 | 1.266 | 1.054 | 1.063 | 0.578 | 0.504 | 0.428 | 0.485 | 0.509 | 0.748 | 0.707 | 0.779 | 2.08 | 1.062 | 0.542 | 0.496 | 0.5 | 0.2 | 0.4 | 0.6 | 0.7 | 0.6 | 0.6 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 252.577 | 111.232 | 110.286 | 109.349 | 19.044 | 19.61 | 20.158 | 81.479 | 80.62 | 78.924 | 77.567 | 76.635 | 20.04 | 20.372 | 20.698 | 28.54 | 34.686 | 42.109 | 49.519 | 49.406 | 47.501 | 44.637 | 36.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.065 | 2.269 | 2.365 | 2.424 | 2.479 | 4.38 | 4.395 | 4.665 | 0 | 16.844 | 16.728 | 16.605 | 16.131 | 16.18 | 16.258 | 15.453 | 0.431 | 1.779 | 1.7 | 1.623 | 1.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 16.166 | 3.743 | 3.244 | 6.016 | 0.19 | 0.229 | 0.267 | 0.305 | 0.343 | 0.381 | 0.419 | 0.457 | 0.495 | 0.533 | 0.571 | 0.61 | 0.648 | 0.686 | 0.724 | 0.762 | 0.8 | 0.838 | 0.876 | 0.914 | 0.952 | 0.99 | 1.029 | 1.067 | 1.105 | 1.143 | 1.181 | 1.219 | 1.257 | 1.295 | 1.333 | 1.371 | 1.41 | 1.448 | 1.486 | 1.524 | 1.562 | 1.6 | 1.638 | 1.676 | 1.714 | 1.752 | 1.79 | 1.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -93.842 | 5.716 | 0 | 0 | -0.229 | 0 | -81.784 | -70.381 | -69.328 | -67.668 | -67.245 | 6.952 | 13.939 | 20.74 | 42.734 | 25.335 | 5.668 | -38.482 | -38.334 | -37.556 | -36.13 | 4.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 3.854 | 1.172 | -1.04 | -1.997 | -2.36 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 89.386 | 87.895 | 86.424 | 0 | 0 | 0 | 0 | 0 | -10.02 | -10.186 | -10.349 | -10.412 | -9.806 | -9.938 | -10.159 | -10.218 | -9.38 | -8.062 | 0 | 19.812 | 1.436 | 1.411 | 1.388 | 1.365 | 1.341 | 1.321 | 1.307 | 0.816 | 0.794 | 0.682 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.576 | 4.383 | 4.19 | 4.944 | 4.188 | 3.949 | 3.949 | 3.949 | 2.949 | 2.949 | 2.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.3 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 268.743 | 114.975 | 113.53 | 115.365 | 108.62 | 107.734 | 106.849 | 81.784 | 80.963 | 79.305 | 77.986 | 77.092 | 10.515 | 10.719 | 10.92 | 18.738 | 25.528 | 32.857 | 40.084 | 39.95 | 38.921 | 37.413 | 37.344 | 20.726 | 2.388 | 2.401 | 2.417 | 2.431 | 2.446 | 2.464 | 2.488 | 2.035 | 2.051 | 1.977 | 1.723 | 1.371 | 1.41 | 1.448 | 1.486 | 1.524 | 1.562 | 1.6 | 1.754 | 1.741 | 3.983 | 4.117 | 4.215 | 4.308 | 4.38 | 4.395 | 4.665 | 4.665 | 16.844 | 16.728 | 16.605 | 20.706 | 20.562 | 20.448 | 20.396 | 4.618 | 5.728 | 5.649 | 5.572 | 4.139 | 2.949 | 2.953 | 2 | 1.279 | 0.852 | 1.002 | 1.524 | 1.393 | 1.086 | 1.963 | 1.991 | 1.617 | 1.714 | 0.324 | 1.112 | 1.144 | 1.387 | 0.414 | 0.569 | 0.549 | 0.831 | 0.644 | 0.544 | 0.578 | 0.504 | 0.428 | 0.485 | 0.509 | 0.748 | 0.707 | 0.779 | 0.786 | 1.062 | 0.542 | 0.496 | 0.1 | 0 | 0 | -0.3 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 |
Total Liabilities
| 393.857 | 223.639 | 213.214 | 169.085 | 166.298 | 180.401 | 169.925 | 134.985 | 117.41 | 122.631 | 132.642 | 142.476 | 98.17 | 98.27 | 103.414 | 106.292 | 103.198 | 100.394 | 103.202 | 124.399 | 119.118 | 93.38 | 98.284 | 59.58 | 42.63 | 140.715 | 35.762 | 97.382 | 22.236 | 23.223 | 123.256 | 54.782 | 75.687 | 16.096 | 10.617 | 113.473 | 11.095 | 10.656 | 117.269 | 86.747 | 77.544 | 56.302 | 3.742 | 48.112 | 9.662 | 17.859 | 6.688 | 6.524 | 7.338 | 6.744 | 5.887 | 6.271 | 18.359 | 20.511 | 19.957 | 24 | 24.77 | 25.376 | 27.599 | 7.151 | 7.327 | 7.446 | 6.565 | 5.625 | 4.963 | 4.42 | 1.786 | 1.872 | 1.791 | 2.53 | 2.193 | 1.943 | 1.414 | 2.215 | 2.247 | 1.666 | 1.809 | 1.775 | 1.271 | 1.196 | 1.475 | 0.624 | 0.758 | 0.966 | 1.266 | 1.054 | 1.063 | 0.578 | 0.504 | 0.428 | 0.485 | 0.509 | 0.748 | 0.707 | 0.779 | 2.08 | 1.062 | 0.542 | 0.496 | 0.6 | 0.2 | 0.4 | 0.3 | 0.6 | 0.6 | 0.6 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,378.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.521 | 0.541 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.156 | 0.155 | 0.155 | 0.151 | 0.151 | 0.151 | 0.149 | 0.146 | 0.145 | 0.145 | 0.145 | 0.143 | 0.143 | 0.143 | 0.142 | 0.141 | 0.129 | 0.127 | 0.11 | 0.109 | 0.097 | 0.093 | 0.089 | 0.084 | 0.083 | 0.082 | 0.077 | 0.073 | 0.071 | 0.068 | 0.067 | 0.057 | 0.055 | 0.054 | 0.054 | 0.054 | 0.053 | 0.052 | 0.047 | 0.045 | 0.041 | 0.038 | 0.038 | 0.034 | 0.033 | 0.027 | 0.026 | 0.026 | 0.02 | 0.018 | 0.005 | 0.285 | 0.007 | 0.003 | 0.13 | 0.121 | 0.121 | 0.121 | 0.114 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.041 | 0.03 | 0.028 | 0.027 | 0.027 | 0.027 | 0.023 | 0.023 | 0.117 | 0.078 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,552.525 | -1,556.405 | -1,525.068 | -1,514.361 | -1,499.945 | -1,613.875 | -1,566.265 | -1,527.033 | -1,474.039 | -1,438.221 | -1,397.711 | -1,328.698 | -1,235.359 | -1,149.722 | -1,071.225 | -980.597 | -892.379 | -805.215 | -752.332 | -701.216 | -661.643 | -599.713 | -563.501 | -528.345 | -474.485 | -440.534 | -396.392 | -354.863 | -324.003 | -292.467 | -264.114 | -236.387 | -212.713 | -187.882 | -171.983 | -158.134 | -140.522 | -126.866 | -109.763 | -95.185 | -76.389 | -58.938 | -46.951 | -39.404 | -33.74 | -29.184 | -22.599 | -18.926 | -15.466 | -13.004 | -11.109 | -0.853 | -61.012 | -60.46 | -57.477 | -61.31 | -61.675 | -61.716 | -63.567 | -61.933 | -61.711 | -61.294 | -59.902 | -59.268 | -59.395 | -58.001 | -56.559 | -54.999 | -53.095 | -50.425 | -45.531 | -42.967 | -39.838 | -37.941 | -36.087 | -33.272 | -30.881 | -28.994 | -15.509 | -13.955 | -12.119 | -9.823 | -8.781 | -7.473 | -5.545 | -2.292 | -1.516 | -28.275 | -27.905 | -27.318 | -27.352 | -26.728 | -26.163 | -25.428 | -23.307 | -24.826 | -24.228 | -23.256 | -20.168 | -18.8 | -18.2 | -17.9 | -17.2 | -16.3 | -15.1 | -13.8 | -14.9 | -13.5 | -12.1 | -11.3 | -9.4 | -8.4 | -7.5 | -6.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 160.109 | -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 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -62 | 0 | 0 | -0.032 | 0 | 0 | 0 | -0.027 | -0.181 | -0.181 | -0.181 | -0.181 | -53 | -0.16 | -0.16 | -0.16 | -0.001 | -0.001 | 0.002 | 0.001 | 0.154 | -0.013 | 0.201 | 0.296 | 0.162 | 0.297 | 0.102 | -0.008 | -0.041 | -0.008 | -0.023 | -0.077 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.2 | -0.4 | -0.4 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 |
Other Total Stockholders Equity
| 1,744.526 | 1,733.818 | 1,685.022 | 1,674.712 | 1,664.563 | 1,654.177 | 1,593.549 | 1,585.474 | 1,574.375 | 1,567.111 | 1,567.952 | 1,565.708 | 1,546.733 | 1,532.709 | 1,516.368 | 1,499.806 | 1,062.908 | 999.315 | 750.869 | 739.722 | 635.755 | 612.825 | 582.666 | 552.297 | 546.146 | 541.828 | 481.547 | 421.783 | 403.478 | 370.374 | 365.089 | 272.198 | 269.413 | 266.528 | 261.374 | 259.653 | 256.781 | 239.764 | 215.946 | 175.242 | 143.428 | 110.995 | 101.345 | 79.424 | 78.344 | 39.432 | 37.272 | 34.45 | 24.818 | 24.001 | 22.841 | 10.472 | 60.71 | 58.308 | 56.044 | 55.825 | 117.819 | 55.813 | 55.935 | 55.11 | 55.066 | 54.917 | 54.829 | 54.848 | 54.819 | 54.665 | 56.441 | 54.219 | 53.591 | 53.101 | 52.604 | 44.411 | 43.682 | 43.355 | 43.053 | 42.751 | 41.933 | 29.789 | 18.398 | 18.083 | 18.08 | 17.822 | 17.851 | 14.29 | 4.826 | 4.733 | 4.772 | 1.171 | 27.411 | 27.411 | 27.401 | 27.442 | 25.503 | 25.423 | 24.957 | 24.796 | 25.727 | 24.864 | 22.974 | 21.7 | 21.7 | 21.7 | 22.5 | 22.5 | 22 | 21.7 | 22.3 | 22.1 | 22.1 | 13.6 | 10.8 | 10.6 | 10.7 | 8.9 |
Total Shareholders Equity
| 192.157 | 177.568 | 160.109 | 160.502 | -1,499.945 | -1,613.875 | -1,566.265 | -1,527.033 | 100.481 | -1,438.221 | 170.386 | -1,328.698 | -1,235.359 | -1,149.722 | 445.285 | 519.35 | 170.658 | 194.227 | -1.353 | -701.216 | -661.643 | 13.205 | 19.254 | 24.036 | 71.744 | 101.376 | 85.232 | 66.993 | 79.546 | 77.975 | 101.042 | 35.868 | 56.755 | 78.701 | 89.446 | 101.573 | 116.312 | 112.95 | 106.231 | 80.102 | 67.08 | 52.096 | 54.432 | 40.054 | 44.638 | 10.275 | 14.699 | 15.55 | 9.372 | 11.016 | 11.738 | 9.625 | -0.295 | -2.15 | -1.303 | -5.364 | -5.735 | -5.782 | -7.518 | -6.785 | -6.644 | -6.307 | -5.003 | -4.376 | -4.758 | -3.447 | -0.299 | -0.891 | 0.567 | 2.746 | 7.144 | 1.505 | 3.902 | 5.473 | 7.028 | 9.54 | 11.265 | 0.824 | 3.121 | 4.454 | 6.151 | 8.323 | 9.2 | 6.833 | -0.736 | 2.55 | 3.311 | -0.327 | 0.044 | 0.63 | 0.585 | 1.25 | -0.133 | 0.523 | 2.177 | 0.496 | 2.026 | 2.134 | 3.351 | 3.4 | 4 | 4.3 | 5 | 5.9 | 7.1 | 8.2 | 7.2 | 8.4 | 9.9 | 2.2 | 1.3 | 2.1 | 3.1 | 2.5 |
Total Equity
| 192.157 | 177.568 | 160.109 | 160.502 | -1,499.945 | -1,613.875 | -1,566.265 | -1,527.033 | 100.481 | -1,438.221 | 170.386 | -1,328.698 | -1,235.359 | -1,149.722 | 445.285 | 519.35 | 170.658 | 194.227 | -1.353 | -701.216 | -661.643 | 13.205 | 19.254 | 24.036 | 71.744 | 101.376 | 85.232 | 66.993 | 79.546 | 77.975 | 101.042 | 35.868 | 56.755 | 78.701 | 89.446 | 101.573 | 116.312 | 112.95 | 106.231 | 80.102 | 67.08 | 52.096 | 54.432 | 40.054 | 44.638 | 10.275 | 14.699 | 15.55 | 17.893 | 19.785 | 21.188 | 9.636 | -0.295 | -2.15 | -1.303 | -5.364 | -5.735 | -5.782 | -7.518 | -6.785 | -6.644 | -6.307 | -5.003 | -4.376 | -4.758 | -3.447 | -0.299 | -0.891 | 0.567 | 2.746 | 7.144 | 1.505 | 3.902 | 5.473 | 7.028 | 9.54 | 11.265 | 0.824 | 3.121 | 4.454 | 6.151 | 8.323 | 9.2 | 6.833 | -0.736 | 2.55 | 3.311 | -0.327 | 0.044 | 0.63 | 0.585 | 1.25 | -0.133 | 0.523 | 2.177 | 1.096 | 2.026 | 2.134 | 3.351 | 3.4 | 4 | 4.3 | 5 | 5.9 | 7.1 | 8.2 | 7.2 | 8.4 | 9.9 | 2.2 | 1.3 | 2.1 | 3.1 | 2.5 |
Total Liabilities & Shareholders Equity
| 586.014 | 401.207 | 373.323 | 329.587 | -1,333.647 | -1,433.474 | -1,396.34 | -1,392.048 | 217.891 | -1,315.59 | 303.028 | -1,186.222 | -1,137.189 | -1,051.452 | 548.699 | 625.642 | 273.856 | 294.621 | 101.849 | -576.817 | -542.525 | 106.585 | 117.538 | 83.616 | 114.374 | 140.715 | 120.994 | 97.382 | 101.782 | 101.198 | 123.256 | 54.782 | 75.687 | 94.798 | 100.063 | 113.473 | 127.407 | 123.605 | 117.269 | 86.747 | 77.544 | 56.302 | 58.174 | 48.112 | 54.299 | 17.859 | 21.387 | 22.074 | 25.231 | 26.53 | 27.074 | 15.907 | 18.064 | 18.361 | 18.654 | 18.636 | 19.035 | 19.594 | 20.082 | 0.366 | 0.683 | 1.14 | 1.562 | 1.249 | 0.205 | 0.973 | 1.487 | 0.981 | 2.358 | 5.277 | 9.337 | 3.448 | 5.316 | 7.688 | 9.275 | 11.206 | 13.073 | 2.599 | 4.391 | 5.65 | 7.626 | 8.948 | 9.958 | 7.799 | 0.529 | 3.604 | 4.374 | 0.251 | 0.548 | 1.058 | 1.07 | 1.758 | 0.615 | 1.23 | 2.957 | 3.177 | 3.087 | 2.677 | 3.847 | 4 | 4.2 | 4.7 | 5.3 | 6.5 | 7.7 | 8.8 | 7.4 | 8.8 | 10.2 | 2.5 | 1.6 | 2.4 | 3.5 | 2.9 |