Transcat, Inc.
NASDAQ:TRNS
105.75 (USD) • At close December 20, 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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23.815 | 22.657 | 19.646 | 35.205 | 1.246 | 2.149 | 1.531 | 1.593 | 0.909 | 0.443 | 1.396 | 2.779 | 2.551 | 0.254 | 0.56 | 1.034 | 0.962 | 0.366 | 0.499 | 0.204 | 0.92 | 0.621 | 0.788 | 0.82 | 0.571 | 0.486 | 0.577 | 0.504 | 0.625 | 0.601 | 0.842 | 0.559 | 0.598 | 0.781 | 0.641 | 0.152 | 0.163 | 0.05 | 0.065 | 0.019 | 0.263 | 0.168 | 0.023 | 0.165 | 0.409 | 0.577 | 0.406 | 0.459 | 0.194 | 0.044 | 0.032 | 0.057 | 0.067 | 0.042 | 0.032 | 0.018 | 0.051 | 0.085 | 0.123 | 0.025 | 0.036 | 0.044 | 0.059 | 0.078 | 0.184 | 0.13 | 0.208 | 0.302 | 0.188 | 0.258 | 0.357 | 0.138 | 0.097 | 0.406 | 0.115 | 0.138 | 0.095 | 0.063 | 0.106 | 0.131 | 0.185 | 0.097 | 0.547 | 0.341 | 0.102 | 0.135 | 0.114 | 0.23 | 0.229 | 0.174 | 0.508 | 0.623 | 0.683 | 0.4 | 0.177 | 0.521 | 0.036 | 0.314 | 0.508 | 0.4 | 0.2 | 0.5 | 0.3 | 0.5 | 0.6 | 0.5 | 0.7 | 0.6 | 0.2 | 0.3 | 0.8 | 0.3 | 0 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 |
Short Term Investments
| 0 | 0 | 15.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.815 | 22.657 | 35.179 | 35.205 | 1.246 | 2.149 | 1.531 | 1.593 | 0.909 | 0.443 | 1.396 | 2.779 | 2.551 | 0.254 | 0.56 | 1.034 | 0.962 | 0.366 | 0.499 | 0.204 | 0.92 | 0.621 | 0.788 | 0.82 | 0.571 | 0.486 | 0.577 | 0.504 | 0.625 | 0.601 | 0.842 | 0.559 | 0.598 | 0.781 | 0.641 | 0.152 | 0.163 | 0.05 | 0.065 | 0.019 | 0.263 | 0.168 | 0.023 | 0.165 | 0.409 | 0.577 | 0.406 | 0.459 | 0.194 | 0.044 | 0.032 | 0.057 | 0.067 | 0.042 | 0.032 | 0.018 | 0.051 | 0.085 | 0.123 | 0.025 | 0.036 | 0.044 | 0.059 | 0.078 | 0.184 | 0.13 | 0.208 | 0.302 | 0.188 | 0.258 | 0.357 | 0.138 | 0.097 | 0.406 | 0.115 | 0.138 | 0.095 | 0.063 | 0.106 | 0.131 | 0.185 | 0.097 | 0.547 | 0.341 | 0.102 | 0.135 | 0.114 | 0.23 | 0.229 | 0.174 | 0.508 | 0.623 | 0.683 | 0.4 | 0.177 | 0.521 | 0.036 | 0.314 | 0.508 | 0.4 | 0.2 | 0.5 | 0.3 | 0.5 | 0.6 | 0.5 | 0.7 | 0.6 | 0.2 | 0.3 | 0.8 | 0.3 | 0 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 |
Net Receivables
| 49.561 | 48.398 | 48.285 | 44.126 | 44.717 | 42.883 | 45.204 | 38.079 | 40.524 | 38.564 | 40.295 | 35.33 | 36.912 | 33.704 | 34.378 | 31.422 | 28.364 | 28.743 | 32.084 | 28.031 | 27.687 | 28.052 | 28.585 | 25.832 | 25.676 | 22.98 | 26.045 | 24.235 | 22.72 | 21.835 | 23.276 | 21.745 | 19.474 | 17.221 | 17.08 | 14.925 | 15.004 | 15.29 | 16.899 | 16.143 | 17.016 | 15.254 | 15.663 | 16.34 | 16.178 | 15.105 | 16.388 | 15.218 | 13.887 | 12.946 | 14.645 | 15.004 | 13.759 | 12.943 | 12.681 | 11.744 | 10.317 | 9.493 | 11.857 | 10.259 | 8.279 | 8.291 | 9.1 | 9.507 | 10.043 | 8.036 | 9.716 | 9.149 | 8.732 | 7.587 | 9.198 | 8.489 | 7.516 | 7.876 | 7.989 | 8.178 | 6.918 | 7.542 | 8.402 | 6.669 | 5.917 | 6.793 | 8.252 | 7.221 | 6.962 | 6.32 | 7.837 | 7.167 | 7.699 | 7.277 | 9.001 | 8.057 | 9.994 | 10.605 | 11.611 | 11.186 | 10.041 | 11.251 | 12.598 | 12.3 | 12.3 | 13.8 | 13.3 | 10.8 | 10.7 | 10.9 | 12.5 | 12.7 | 14.5 | 14 | 6.8 | 6.4 | 5.5 | 6.2 | 5.3 | 5.2 | 5 | 4.8 | 5.5 | 6.4 | 5.1 | 5.2 | 6.1 | 6.4 | 4.8 | 4.9 | 5.3 | 4.3 | 3.9 | 4 | 3.5 | 3.5 | 3.2 | 2.8 | 3.1 |
Inventory
| 15.549 | 18.128 | 17.418 | 16.178 | 15.685 | 15.177 | 16.929 | 16.884 | 16.764 | 14.936 | 12.712 | 13.868 | 10.205 | 11.642 | 11.636 | 12.437 | 13.685 | 14.194 | 14.18 | 14.452 | 15.325 | 15.937 | 14.304 | 13.632 | 14.161 | 13.31 | 12.651 | 11.144 | 11.536 | 11.786 | 10.278 | 10.772 | 7.511 | 7.589 | 6.52 | 5.798 | 6.269 | 6.583 | 6.75 | 7.222 | 7.513 | 8.217 | 6.181 | 7.572 | 8.267 | 7.025 | 6.803 | 6.753 | 7.082 | 7.224 | 6.396 | 8.814 | 6.647 | 8.567 | 7.571 | 7.386 | 7.297 | 7.046 | 5.906 | 5.598 | 4.865 | 4.309 | 4.887 | 5.534 | 5.844 | 6.557 | 5.442 | 5.611 | 3.662 | 4.169 | 4.336 | 4.145 | 4.003 | 3.778 | 3.952 | 5.597 | 5.44 | 5.18 | 5.902 | 5.488 | 4.636 | 3.398 | 3.736 | 4.93 | 3.216 | 2.732 | 2.842 | 4.31 | 3.291 | 3.702 | 3.869 | 5.172 | 8.285 | 8.957 | 8.399 | 9.123 | 8.327 | 8.596 | 8.835 | 9.1 | 12.9 | 13.3 | 12 | 10.8 | 10.6 | 11 | 10.7 | 11.7 | 11.4 | 11.4 | 7.8 | 7.3 | 7.3 | 7.1 | 6.5 | 6.7 | 6.5 | 6.7 | 6.7 | 6.9 | 7.2 | 7.2 | 6.9 | 8.3 | 7.6 | 7.5 | 6.7 | 6.1 | 6 | 5.7 | 6.2 | 5.4 | 4.6 | 3.1 | 3.1 |
Other Current Assets
| 6.241 | 5.07 | 4.276 | 3.295 | 3.525 | 3.393 | 3.935 | 4.141 | 8.838 | 9.706 | 10.502 | 11.144 | 8.21 | 6.278 | 2.354 | 4.634 | 4.738 | 3.884 | 1.697 | 3.84 | 4.818 | 3.3 | 1.329 | 2.81 | 2.454 | 2.48 | 1.24 | 1.976 | 2.342 | 2.562 | 2.286 | 1.201 | 1.185 | 2.23 | 1.977 | 3.407 | 3.802 | 2.156 | 3.428 | 2.599 | 2.708 | 2.145 | 3.664 | 2.611 | 2.617 | 2.289 | 2.221 | 2.208 | 2.412 | 1.924 | 2.105 | 1.954 | 2.064 | 1.592 | 1.471 | 1.709 | 1.483 | 1.417 | 1.481 | 1.68 | 2.016 | 1.335 | 1.154 | 1.33 | 1.689 | 1.123 | 1.021 | 1.57 | 2.063 | 1.385 | 1.613 | 2.105 | 1.887 | 1.886 | 1.77 | 1.073 | 0.859 | 0.775 | 0.63 | 0.756 | 1.035 | 0.854 | 0.756 | 0.879 | 0.594 | 0.895 | 0.454 | 0.854 | 1.175 | 1.1 | 0.999 | 1.077 | 1.41 | 1.419 | 1.449 | 1.591 | 2.594 | 1.927 | 2.16 | 1.9 | 1.8 | 1.9 | 2.5 | 2.4 | 1.9 | 1.8 | 1.9 | 2.3 | 2.3 | 1.5 | 1.3 | 1.7 | 1.7 | 1.2 | 1.3 | 1.2 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.9 | 2.3 | 1.9 | 1.8 | 1.1 | 1 | 1.2 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.6 |
Total Current Assets
| 95.166 | 94.253 | 105.158 | 98.804 | 65.173 | 63.602 | 67.599 | 60.697 | 62.616 | 58.796 | 59.704 | 57.549 | 53.773 | 48.739 | 48.928 | 47.21 | 45.38 | 45.245 | 48.46 | 44.607 | 46.341 | 46.26 | 45.006 | 41.689 | 41.635 | 38.016 | 40.513 | 36.871 | 36.052 | 35.503 | 35.589 | 34.277 | 28.768 | 27.821 | 26.218 | 24.282 | 25.238 | 24.079 | 27.142 | 25.983 | 27.5 | 25.784 | 25.531 | 26.688 | 27.471 | 24.996 | 25.818 | 24.638 | 23.575 | 22.138 | 23.178 | 25.829 | 22.537 | 23.144 | 21.755 | 20.857 | 19.148 | 18.041 | 19.367 | 17.562 | 15.196 | 13.979 | 15.2 | 16.449 | 17.76 | 15.846 | 16.387 | 16.632 | 14.645 | 13.399 | 15.504 | 14.877 | 13.503 | 13.946 | 13.826 | 14.986 | 13.312 | 13.56 | 15.04 | 13.044 | 11.773 | 11.142 | 13.291 | 13.371 | 10.874 | 10.082 | 11.247 | 12.561 | 12.394 | 12.253 | 14.377 | 14.929 | 20.371 | 21.381 | 21.636 | 22.42 | 20.997 | 22.089 | 24.101 | 23.7 | 27.2 | 29.5 | 28.1 | 24.5 | 23.8 | 24.2 | 25.8 | 27.3 | 28.4 | 27.2 | 16.7 | 15.7 | 14.5 | 14.7 | 13.3 | 13.6 | 13.2 | 13.4 | 14.3 | 15.2 | 14.2 | 14.6 | 15.5 | 17 | 14.7 | 14 | 13.4 | 11.9 | 10.7 | 10.7 | 10.5 | 9.5 | 8.3 | 6.5 | 7.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 64.802 | 63.95 | 55.767 | 54.056 | 52.432 | 46.466 | 43.94 | 43.208 | 42.302 | 39.732 | 37.465 | 32.519 | 31.427 | 30.639 | 31.595 | 31.497 | 31.485 | 29.155 | 29.426 | 29.667 | 28.613 | 26.921 | 19.653 | 19.373 | 19.591 | 17.691 | 17.091 | 17.478 | 17.419 | 16.625 | 15.568 | 15.378 | 14.691 | 14.017 | 12.313 | 11.813 | 11.419 | 9.953 | 9.397 | 8.876 | 8.52 | 7.437 | 7.089 | 6.671 | 6.472 | 6.654 | 6.885 | 6.609 | 6.132 | 5.426 | 5.306 | 5.466 | 5.58 | 5.461 | 5.253 | 4.176 | 4.095 | 4.013 | 4.163 | 4.171 | 4.157 | 4.157 | 4.174 | 3.741 | 3.563 | 3.154 | 3.211 | 3.344 | 3.275 | 3.014 | 2.814 | 2.593 | 2.598 | 2.672 | 2.637 | 2.028 | 1.985 | 2.067 | 1.984 | 1.838 | 1.953 | 1.957 | 2.206 | 2.113 | 2.293 | 2.439 | 2.556 | 2.96 | 3.317 | 3.701 | 3.911 | 3.963 | 5.314 | 5.645 | 5.747 | 5.637 | 5.88 | 6.192 | 6.543 | 6.9 | 7.4 | 7.5 | 6.9 | 6 | 6.2 | 6.3 | 6.4 | 6.5 | 7.8 | 8.2 | 2.4 | 2.2 | 2.1 | 2.2 | 2 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1.1 | 1.1 | 0.9 |
Goodwill
| 138.127 | 138.146 | 105.585 | 105.7 | 106.366 | 77.051 | 69.36 | 68.826 | 66.118 | 66.645 | 65.074 | 59.133 | 59.441 | 43.904 | 43.272 | 43.945 | 41.773 | 41.681 | 41.54 | 34.961 | 34.889 | 34.958 | 34.545 | 34.419 | 34.12 | 32.739 | 32.74 | 32.823 | 33.019 | 32.57 | 32.52 | 32.436 | 32.68 | 32.705 | 29.112 | 22.462 | 22.652 | 21.66 | 20.923 | 20.991 | 21.244 | 17.473 | 17.384 | 17.463 | 17.559 | 17.508 | 17.592 | 15.294 | 15.298 | 13.384 | 13.39 | 13.383 | 13.381 | 11.745 | 11.666 | 10.334 | 10.038 | 10.038 | 10.038 | 9.016 | 9.016 | 7.923 | 7.923 | 7.923 | 7.46 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 0 | 0 | 0 | 2.524 | 0 | 0 | 0 | 2.524 | 0 | 0 | 2.524 | 2.524 | 0 | 0 | 0 | 0 | 12.091 | 19.289 | 19.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.362 | 26.254 | 19.987 | 21.459 | 23.156 | 15.144 | 13.799 | 14.843 | 14.88 | 16.036 | 14.692 | 11.503 | 12.753 | 6.901 | 7.513 | 7.325 | 6.737 | 7.349 | 7.977 | 3.955 | 4.341 | 4.787 | 5.233 | 5.703 | 6.197 | 5.115 | 5.505 | 5.984 | 6.542 | 6.973 | 7.519 | 8.128 | 8.867 | 9.607 | 8.211 | 3.814 | 4.172 | 3.841 | 3.554 | 4.035 | 4.45 | 2.49 | 2.651 | 2.895 | 3.176 | 3.395 | 3.691 | 2.458 | 2.651 | 2.265 | 2.449 | 2.635 | 2.845 | 1.95 | 1.982 | 1.237 | 1.129 | 1.181 | 1.234 | 0.945 | 0.996 | 1.045 | 1.091 | 1.137 | 1.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 8.996 | 12.091 | 0 | 0 | 19.916 | 20.226 | 20.589 | 20.931 | 21.246 | 21 | 21.2 | 21.6 | 21.7 | 18.4 | 18.7 | 18.9 | 19.2 | 18.7 | 17.6 | 17.1 | 5.9 | 6.1 | 6.1 | 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
| 162.489 | 164.4 | 125.572 | 127.159 | 129.522 | 92.195 | 83.159 | 83.669 | 80.998 | 82.681 | 79.766 | 70.636 | 72.194 | 50.805 | 50.785 | 51.27 | 48.51 | 49.03 | 49.517 | 38.916 | 39.23 | 39.745 | 39.778 | 40.122 | 40.317 | 37.854 | 38.245 | 38.807 | 39.561 | 39.543 | 40.039 | 40.564 | 41.547 | 42.312 | 37.323 | 26.276 | 26.824 | 25.501 | 24.477 | 25.026 | 25.694 | 19.963 | 20.035 | 20.358 | 20.735 | 20.903 | 21.283 | 17.752 | 17.949 | 15.649 | 15.839 | 16.018 | 16.226 | 13.695 | 13.648 | 11.571 | 11.167 | 11.219 | 11.272 | 9.961 | 10.012 | 8.968 | 9.014 | 9.06 | 8.651 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.967 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 2.524 | 8.996 | 12.091 | 19.289 | 19.599 | 19.916 | 20.226 | 20.589 | 20.931 | 21.246 | 21 | 21.2 | 21.6 | 21.7 | 18.4 | 18.7 | 18.9 | 19.2 | 18.7 | 17.6 | 17.1 | 5.9 | 6.1 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | -3.223 | 0.4 | 0.5 | 0 | -3.049 | 0.4 | 0.5 | 0 | -2.462 | 0.5 | 0.6 | 0 | 0 | 0.7 | 0.8 | 0 | 0.7 | 0.7 | 0 | 0 | 0 | 0.7 | 0 | 0 | -0.976 | 0 | -1.034 | -1.026 | -0.999 | 0 | -1.36 | -1.223 | -1.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.851 | -0.2 | -0.2 | -0.2 | 4.551 | -0.2 | 0 | 0 | 4.59 | -0.4 | -0.4 | 3.223 | -0.4 | -0.5 | 0 | 3.049 | -0.4 | -0.5 | 0 | 2.462 | -0.5 | -0.6 | 0 | 0 | -0.7 | -0.8 | 0 | -0.7 | -0.7 | 0 | 0 | 0 | -0.7 | 0.121 | 0 | 0.976 | 0 | 1.034 | 1.026 | 0.999 | 0 | 1.36 | 1.223 | 1.106 | 0 | 0.332 | 0.297 | 0.315 | 0 | 0.174 | 0.198 | 0.246 | 0.296 | 0.453 | 0.438 | 0.474 | 0.533 | 0.585 | 0.608 | 0.624 | 0.635 | 0.805 | 1.19 | 1.386 | 1.435 | 1.552 | 0.769 | 0.814 | 0.791 | 0.727 | 1.445 | 1.53 | 1.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.096 | 0.949 | -5.896 | 1.055 | 1.083 | 1.066 | -3.7 | 0.895 | 0.605 | 0.63 | -3.963 | 0.896 | 0.919 | 0.956 | 0.808 | 0.793 | 0.685 | 0.733 | 0.719 | 0.821 | 0.821 | 0.737 | 0.793 | 0.833 | 0.87 | 0.949 | 0.973 | 1.079 | 1.039 | 1.031 | 0.901 | 1.049 | 1.033 | 1.071 | 0.853 | 0.964 | 0.959 | 1.151 | 1.133 | 1.475 | 1.44 | 1.384 | 1.219 | 1.212 | 1.17 | 1.136 | 1.061 | 1.01 | 0.927 | 0.849 | 0.654 | 0.449 | 0.42 | 0.419 | 0.408 | 0.393 | 0.381 | 0.381 | 0.378 | 0.381 | 0.385 | 0.362 | 0.368 | 0.367 | 0.367 | 0.343 | 0.344 | 0.348 | 0.352 | 0.349 | 0.346 | 0.368 | 0.352 | 0.393 | 0.434 | 0.468 | 0.507 | 0.524 | 0.564 | 0.63 | 0.497 | 0.494 | 0.364 | 0.244 | 0.373 | 0.399 | 0.431 | 0.472 | 0.234 | 0.224 | 0.34 | 9.037 | 0.309 | 0.4 | 0.424 | 0.417 | 0.446 | 0.441 | 0.469 | 0.7 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.7 | 0.7 | 0.6 | 0.9 | 0.5 | 0.6 | 6.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.9 | 1 | 1 | 1.1 | 1 | 1 | 1.2 | 1.1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 |
Total Non-Current Assets
| 228.387 | 229.399 | 182.394 | 182.27 | 183.037 | 139.727 | 128.15 | 127.772 | 124.105 | 123.243 | 118.058 | 104.051 | 104.54 | 82.4 | 83.188 | 83.56 | 80.68 | 78.918 | 79.662 | 69.404 | 68.664 | 67.403 | 60.224 | 60.328 | 60.778 | 56.494 | 56.309 | 57.364 | 58.019 | 57.199 | 56.508 | 56.991 | 57.271 | 57.4 | 50.489 | 39.174 | 39.202 | 36.605 | 35.007 | 35.377 | 35.654 | 28.784 | 28.343 | 28.241 | 28.377 | 28.693 | 29.229 | 25.703 | 25.305 | 22.239 | 21.799 | 22.107 | 22.424 | 19.821 | 19.605 | 16.593 | 16.081 | 16.087 | 16.346 | 15.098 | 15.162 | 14.111 | 14.191 | 13.973 | 13.771 | 7.85 | 7.957 | 8.211 | 7.363 | 7.144 | 6.918 | 6.655 | 7.362 | 7.562 | 7.662 | 5.02 | 5.016 | 5.115 | 5.072 | 4.992 | 4.974 | 4.975 | 5.094 | 5.049 | 5.19 | 5.362 | 5.511 | 5.956 | 6.075 | 6.449 | 13.247 | 25.091 | 24.913 | 25.644 | 26.086 | 26.28 | 26.914 | 27.565 | 28.257 | 28.6 | 29.1 | 29.6 | 29.2 | 25 | 25.4 | 25.8 | 26.1 | 25.9 | 26.1 | 25.9 | 9.2 | 8.8 | 8.8 | 8.9 | 2.4 | 2.2 | 2.1 | 2 | 2 | 2.2 | 2.4 | 2.5 | 2.5 | 2.5 | 2.3 | 2.2 | 2.3 | 2.2 | 1.9 | 1.9 | 1.8 | 1.7 | 1.7 | 1.6 | 1.3 |
Total Assets
| 323.553 | 323.652 | 287.552 | 281.074 | 248.21 | 203.329 | 195.749 | 188.469 | 186.721 | 182.039 | 177.762 | 161.6 | 158.313 | 131.139 | 132.116 | 130.77 | 126.06 | 124.163 | 128.122 | 114.011 | 115.005 | 113.663 | 105.23 | 102.017 | 102.413 | 94.51 | 96.822 | 94.235 | 94.071 | 92.702 | 92.097 | 91.268 | 86.039 | 85.221 | 76.707 | 63.456 | 64.44 | 60.684 | 62.149 | 61.36 | 63.154 | 54.568 | 53.874 | 54.929 | 55.848 | 53.689 | 55.047 | 50.341 | 48.88 | 44.377 | 44.977 | 47.936 | 44.961 | 42.965 | 41.36 | 37.45 | 35.229 | 34.128 | 35.713 | 32.66 | 30.358 | 28.09 | 29.391 | 30.422 | 31.531 | 23.696 | 24.344 | 24.843 | 22.008 | 20.543 | 22.422 | 21.532 | 20.865 | 21.508 | 21.488 | 20.006 | 18.328 | 18.675 | 20.112 | 18.036 | 16.747 | 16.117 | 18.385 | 18.42 | 16.064 | 15.444 | 16.758 | 18.517 | 18.469 | 18.702 | 27.624 | 40.02 | 45.284 | 47.025 | 47.722 | 48.699 | 47.912 | 49.653 | 52.359 | 52.3 | 56.3 | 59.1 | 57.3 | 49.5 | 49.2 | 50 | 51.9 | 53.2 | 54.5 | 53.1 | 25.9 | 24.5 | 23.3 | 23.6 | 15.7 | 15.8 | 15.3 | 15.4 | 16.3 | 17.4 | 16.6 | 17.1 | 18 | 19.5 | 17 | 16.2 | 15.7 | 14.1 | 12.6 | 12.6 | 12.3 | 11.2 | 10 | 8.1 | 8.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13.043 | 13.076 | 11.495 | 11.355 | 12.523 | 11.564 | 15.869 | 13.845 | 13.599 | 12.967 | 14.171 | 12.965 | 10.983 | 11.203 | 12.276 | 9.844 | 11.055 | 9.326 | 11.947 | 10.893 | 11.139 | 13.187 | 14.572 | 11.44 | 12.903 | 12.303 | 13.535 | 11.478 | 9.868 | 8.286 | 11.615 | 11.886 | 10.412 | 7.322 | 8.141 | 8.776 | 8.438 | 6.533 | 7.695 | 7.184 | 8.133 | 7.314 | 7.132 | 8.72 | 7.163 | 6.474 | 8.883 | 8.839 | 7.573 | 6.248 | 7.516 | 9.611 | 7.136 | 8.554 | 8.241 | 9.252 | 8.077 | 7.559 | 8.798 | 8.274 | 7.038 | 5.031 | 4.748 | 4.765 | 6.064 | 6.085 | 5.947 | 6.709 | 5.411 | 4.726 | 5.307 | 4.417 | 3.811 | 4.223 | 4.219 | 5.456 | 4.13 | 3.529 | 4.544 | 4.501 | 4.835 | 3.703 | 4.139 | 4.708 | 3.655 | 4.215 | 3.738 | 5.635 | 5.482 | 5.261 | 6.34 | 4.949 | 5.01 | 5.939 | 6.63 | 7.589 | 5.788 | 6.496 | 7.104 | 7.4 | 7.1 | 9 | 11.4 | 7.1 | 5.5 | 6.6 | 7.9 | 7.9 | 5.8 | 6.5 | 3.6 | 2.9 | 2.8 | 2.8 | 3 | 3.4 | 2.1 | 2.7 | 3.7 | 4.2 | 3.6 | 4.1 | 4.2 | 5.1 | 3.5 | 3.1 | 3.5 | 2.7 | 1.8 | 1.4 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2.386 | 5.539 | 4.849 | 5.194 | 2.293 | 2.27 | 4.581 | 2.227 | 2.205 | 2.183 | 2.161 | 2.14 | 2.134 | 2.089 | 2.067 | 2.046 | 2.024 | 2.003 | 1.982 | 1.96 | 1.94 | 1.919 | 1.899 | 1.896 | 2.143 | 2.143 | 2.143 | 2.143 | 1.429 | 1.429 | 1.429 | 1.429 | 1.429 | 1.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 4.1 | 5.064 | 3.975 | 4.862 | 4.831 | 6.677 | 6.322 | 5.479 | 5.591 | 6.014 | 7.158 | 0.585 | 0.595 | 0.666 | 0.666 | 0.57 | 0.5 | 0.475 | 1.016 | 12.205 | 3.98 | 3.98 | 3.98 | 12.94 | 12.819 | 3.033 | 2.7 | 29.3 | 2.5 | 2.3 | 2.2 | 2 | 2 | 2.9 | 5.4 | 5.4 | 4 | 3.3 | 0.6 | 1.7 | 1.7 | 1.7 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Tax Payables
| 0.652 | 3.687 | 2.926 | 0 | 0 | 0.601 | 0.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0.289 | 0.438 | 0 | 0.086 | 0.04 | 0 | 0.125 | 0.228 | 0.813 | 0.624 | 0.411 | 0.232 | 0.468 | 0.365 | 0.872 | 0.805 | 0 | 0.339 | 0 | 0 | 0 | 0 | 0.41 | 0.043 | 0 | 0 | 0 | 1.035 | 0 | 0.079 | 0.344 | 0.465 | 0 | 0.123 | 0.219 | 0.366 | 0.205 | 0.009 | 0.156 | 0.208 | 0.374 | 0.012 | 0.109 | 0.251 | 0.105 | 0.094 | 0 | 0.215 | 0 | 0.296 | 0.144 | 0.062 | 0.097 | 216 | 0 | 0.042 | 0 | 0 | 0 | 0.102 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.687 | 2.926 | 10.929 | 0 | 0.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0.289 | 0.438 | 0 | 0.086 | 0.04 | 0 | 0.125 | 0.228 | 0.813 | 0.624 | 0.411 | 0.232 | 0.468 | 0.365 | 0.872 | 0.805 | 0 | 0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.606 | 1.262 | 2.53 | 1.786 | 1.716 | 1.092 | 1.993 | 1.089 | 1.201 | 1.32 | 1.62 | 1.14 | 1.273 | 1.188 | 1.862 | 1.411 | 1.509 | 1.244 | 0 | 1.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.44 | 9.5 | 14.229 | 12.805 | 13.295 | 9.29 | 7.132 | 9.012 | 9.086 | 8.584 | 11.378 | 9.514 | 8.455 | 7.312 | 10.417 | 7.856 | 7.118 | 6.588 | 6.907 | 6.848 | 6.289 | 6.784 | 5.45 | 5.159 | 5.16 | 3.757 | 5.24 | 4.524 | 4.414 | 3.535 | 5.907 | 7.613 | 7.426 | 7.408 | 7.688 | 3.423 | 4.318 | 3.435 | 4.195 | 3.629 | 3.555 | 3.007 | 5.69 | 5.054 | 4.86 | 3.545 | 3.979 | 3.75 | 3.785 | 2.873 | 5.171 | 4.25 | 3.791 | 2.936 | 3.579 | 3.276 | 2.665 | 2.052 | 3.171 | 2.291 | 1.787 | 1.494 | 1.757 | 1.994 | 2.921 | 1.41 | 2.489 | 2.258 | -213.853 | 1.502 | 2.578 | 1.748 | 1.667 | 1.293 | 2.53 | 1.874 | 1.817 | 1.201 | 2.031 | 1.246 | 1.358 | 1.477 | 1.677 | 7.944 | 6.331 | 1.252 | 1.926 | 0.153 | 1.718 | 1.874 | 2.652 | 2.161 | 1.942 | 1.914 | 1.96 | 1.764 | 1.989 | 1.984 | 2.418 | 2.4 | 1.8 | 2.3 | 2.2 | 2 | 2.1 | 1.9 | 2.3 | 2.7 | 3.4 | 2.4 | 2.7 | 2.2 | 1.8 | 1.7 | 1.8 | 1.6 | 1.2 | 1.2 | -0.1 | 1.4 | 1.1 | 1.2 | 1.6 | 1.7 | 1.4 | 1.7 | 1.4 | 1.1 | 1 | 1.1 | 3.2 | 3.1 | 3.6 | 2.3 | 2.1 |
Total Current Liabilities
| 26.521 | 31.802 | 33.499 | 29.354 | 28.111 | 23.725 | 28.318 | 25.084 | 24.89 | 23.734 | 27.71 | 24.619 | 21.572 | 20.604 | 25.142 | 20.035 | 20.635 | 17.917 | 20.922 | 19.741 | 19.368 | 22.015 | 22.149 | 19.308 | 20.83 | 18.614 | 21.15 | 18.613 | 16.076 | 14.122 | 19.756 | 20.928 | 19.606 | 16.159 | 15.829 | 12.199 | 12.756 | 10.378 | 11.933 | 10.813 | 11.688 | 10.321 | 13.857 | 13.774 | 12.102 | 10.363 | 13.327 | 12.589 | 11.481 | 9.34 | 13.053 | 14.066 | 10.936 | 11.646 | 12.028 | 12.902 | 12.886 | 9.72 | 12.22 | 10.67 | 8.919 | 6.525 | 6.72 | 6.759 | 9.281 | 7.639 | 8.498 | 9.064 | 7.558 | 6.228 | 7.927 | 6.168 | 9.578 | 10.58 | 10.826 | 12.192 | 10.778 | 11.407 | 12.997 | 11.226 | 11.784 | 11.194 | 13.074 | 6.595 | 5.687 | 6.233 | 6.43 | 7.688 | 7.7 | 7.61 | 10.008 | 19.315 | 10.932 | 11.833 | 12.57 | 22.293 | 20.597 | 11.513 | 12.222 | 39.1 | 11.4 | 13.6 | 15.8 | 11.1 | 9.6 | 11.4 | 15.6 | 16 | 13.2 | 12.2 | 6.9 | 6.8 | 6.3 | 6.2 | 4.8 | 5 | 3.3 | 3.9 | 4.8 | 5.6 | 4.7 | 5.3 | 5.8 | 6.8 | 5.3 | 4.8 | 4.9 | 3.8 | 2.8 | 2.5 | 3.3 | 3.2 | 3.7 | 2.4 | 2.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 15.273 | 16.618 | 16.69 | 16.868 | 65.534 | 60.26 | 59.829 | 59.939 | 61.341 | 60.402 | 55.485 | 45.739 | 47.622 | 27.342 | 25.452 | 31.07 | 28.906 | 33.059 | 35.194 | 25.081 | 28.642 | 26.665 | 19.103 | 22.654 | 23.153 | 19.402 | 20.707 | 24.103 | 28.278 | 30.532 | 25.883 | 24.768 | 22.362 | 25.917 | 19.073 | 10.538 | 11.984 | 11.471 | 12.168 | 14.837 | 16.327 | 10.821 | 7.593 | 10.609 | 8.718 | 8.653 | 8.017 | 6.642 | 7.242 | 5.852 | 3.365 | 6.848 | 8.163 | 6.543 | 5.253 | 1.674 | 0.019 | 2.931 | 2.532 | 2.04 | 1.592 | 2.244 | 3.559 | 5.311 | 4.347 | 0 | 0.302 | 1.263 | 1.333 | 2.049 | 2.9 | 4.359 | 0.083 | 0.208 | 0 | 0.432 | 0.617 | 0.892 | 1.076 | 1.351 | 0.09 | 0.106 | 0.268 | 6.849 | 5.216 | 4.532 | 5.916 | 6.546 | 8.284 | 8.964 | 8.897 | 0 | 21.053 | 21.61 | 21.224 | 13.075 | 14.083 | 24.692 | 26.693 | 0 | 28.9 | 29.8 | 26.2 | 23.2 | 24.4 | 23.7 | 21.8 | 23.2 | 27.5 | 27.5 | 6 | 5.8 | 5.5 | 6.4 | 2.1 | 2.4 | 4 | 3.9 | 4.1 | 4.6 | 5.1 | 5.1 | 5.1 | 4.8 | 4 | 3.8 | 3.3 | 3.1 | 2.5 | 2.9 | 1.7 | 1.1 | 0.6 | 0.8 | 1.7 |
Deferred Revenue Non-Current
| 0 | 15.4 | 14.873 | 5.287 | 0 | 0 | 0 | 0 | 12.733 | 10.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.297 | 9.287 | 9.291 | 10.855 | 10.836 | 7.184 | 6.538 | 6.672 | 6.67 | 6.701 | 6.724 | 4.912 | 4.914 | 3.223 | 3.201 | 3.1 | 3.072 | 3.049 | 3.025 | 2.472 | 2.46 | 2.462 | 2.45 | 1.689 | 1.708 | 1.704 | 1.709 | 0.955 | 1.175 | 1.137 | 1.134 | 1.192 | 0.951 | 1.181 | 1.071 | 1.768 | 1.782 | 1.501 | 1.684 | 1.106 | 1.365 | 0.668 | 0.607 | 0.697 | 0.622 | 0.545 | 0.551 | 0 | 0 | 0 | 0.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.845 | 0.305 | 0.305 | 0.305 | 0.272 | 0.269 | 0.269 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.705 | 3.657 | 2.903 | 5.527 | 5.477 | 1.44 | 1.434 | 1.49 | 1.492 | 1.65 | 1.667 | 3.432 | 3.461 | 3.263 | 3.243 | 4.058 | 3.345 | 2.682 | 1.894 | 1.933 | 1.879 | 1.818 | 1.898 | 1.848 | 1.856 | 1.919 | 1.908 | 1.96 | 1.944 | 1.93 | 1.923 | 1.949 | 1.922 | 1.914 | 1.823 | 1.945 | 1.922 | 2.103 | 2.046 | 1.952 | 1.909 | 1.906 | 1.734 | 1.73 | 1.641 | 1.591 | 1.502 | 1.538 | 1.462 | 1.382 | 1.042 | 0.871 | 0.83 | 0.787 | 0.75 | 0.807 | 0.781 | 0.742 | 0.704 | 0.59 | 0.568 | 0.532 | 0.493 | 0.495 | 0.503 | 0.471 | 0.427 | 0.389 | 0.411 | 0.408 | 0.366 | 0.383 | 1.669 | 0 | 2.015 | 1.669 | 1.719 | 1.75 | 1.725 | 1.721 | 1.742 | 1.759 | 1.615 | -4.87 | -3.043 | 1.7 | 1.714 | 1.752 | 1.82 | 1.887 | 1.955 | 10.751 | 0.266 | 0.28 | 0.294 | 0.315 | 0.33 | 0.345 | 0.36 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 |
Total Non-Current Liabilities
| 28.275 | 29.562 | 28.884 | 33.25 | 81.847 | 68.884 | 67.801 | 68.101 | 69.503 | 68.753 | 63.876 | 54.083 | 55.997 | 33.828 | 31.896 | 38.228 | 35.323 | 38.79 | 40.113 | 29.486 | 32.981 | 30.945 | 23.451 | 26.191 | 26.717 | 23.025 | 24.324 | 27.018 | 31.397 | 33.599 | 28.94 | 27.909 | 25.235 | 29.012 | 21.967 | 14.251 | 15.688 | 15.075 | 15.898 | 17.895 | 19.601 | 13.395 | 9.934 | 13.036 | 10.981 | 10.789 | 10.07 | 8.18 | 8.704 | 7.234 | 4.546 | 7.719 | 8.993 | 7.33 | 6.003 | 2.481 | 0.8 | 3.673 | 3.236 | 2.63 | 2.16 | 2.776 | 4.052 | 5.806 | 4.85 | 0.471 | 0.729 | 1.652 | 1.744 | 2.457 | 3.266 | 4.742 | 1.752 | 0.208 | 2.015 | 2.101 | 2.336 | 2.642 | 2.801 | 3.072 | 1.832 | 1.865 | 1.883 | 8.621 | 7.067 | 6.232 | 7.63 | 8.298 | 10.104 | 10.851 | 10.852 | 11.596 | 21.624 | 22.194 | 21.822 | 13.662 | 14.683 | 25.307 | 27.323 | 0.4 | 29.2 | 30.2 | 26.6 | 23.6 | 24.9 | 24.3 | 22.3 | 23.8 | 28.1 | 28.1 | 6.6 | 6.4 | 5.6 | 7 | 2.7 | 3.1 | 4.8 | 4.6 | 4.9 | 5.5 | 6 | 6 | 6 | 5.6 | 4.7 | 4.5 | 4.1 | 3.8 | 3.3 | 3.7 | 2.4 | 1.6 | 1.1 | 1.3 | 2.2 |
Total Liabilities
| 54.796 | 61.364 | 62.383 | 62.604 | 109.958 | 92.609 | 96.119 | 93.185 | 94.393 | 92.487 | 91.586 | 78.702 | 77.569 | 54.432 | 57.038 | 58.263 | 55.958 | 56.707 | 61.035 | 49.227 | 52.349 | 52.96 | 45.6 | 45.499 | 47.547 | 41.639 | 45.474 | 45.631 | 47.473 | 47.721 | 48.696 | 48.837 | 44.841 | 45.171 | 37.796 | 26.45 | 28.444 | 25.453 | 27.831 | 28.708 | 31.289 | 23.716 | 23.791 | 26.81 | 23.083 | 21.152 | 23.397 | 20.769 | 20.185 | 16.574 | 17.599 | 21.785 | 19.929 | 18.976 | 18.031 | 15.383 | 13.686 | 13.393 | 15.456 | 13.3 | 11.079 | 9.301 | 10.772 | 12.565 | 14.131 | 8.11 | 9.227 | 10.716 | 9.302 | 8.685 | 11.193 | 10.91 | 11.33 | 10.788 | 12.841 | 14.293 | 13.114 | 14.049 | 15.798 | 14.298 | 13.616 | 13.059 | 14.957 | 15.216 | 12.754 | 12.465 | 14.06 | 15.986 | 17.804 | 18.461 | 20.86 | 30.911 | 32.556 | 34.027 | 34.392 | 35.955 | 35.28 | 36.82 | 39.545 | 39.5 | 40.6 | 43.8 | 42.4 | 34.7 | 34.5 | 35.7 | 37.9 | 39.8 | 41.3 | 40.3 | 13.5 | 13.2 | 11.9 | 13.2 | 7.5 | 8.1 | 8.1 | 8.5 | 9.7 | 11.1 | 10.7 | 11.3 | 11.8 | 12.4 | 10 | 9.3 | 9 | 7.6 | 6.1 | 6.2 | 5.7 | 4.8 | 4.8 | 3.7 | 4.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4.6 | 4.572 | 4.42 | 4.414 | 3.989 | 3.822 | 3.781 | 3.78 | 3.779 | 3.773 | 3.765 | 3.76 | 3.759 | 3.734 | 3.729 | 3.721 | 3.716 | 3.706 | 3.691 | 3.688 | 3.679 | 3.652 | 3.605 | 3.602 | 3.601 | 3.599 | 3.578 | 3.572 | 3.57 | 3.561 | 3.522 | 3.506 | 3.503 | 3.494 | 3.462 | 3.452 | 3.448 | 3.435 | 3.418 | 3.414 | 3.408 | 3.394 | 3.358 | 3.343 | 3.686 | 3.73 | 3.712 | 3.709 | 3.707 | 3.953 | 3.92 | 3.913 | 3.911 | 3.894 | 3.88 | 3.875 | 3.869 | 3.855 | 3.849 | 3.847 | 3.841 | 3.831 | 3.828 | 3.824 | 3.817 | 3.73 | 3.723 | 3.715 | 3.707 | 3.675 | 3.643 | 3.598 | 3.587 | 3.565 | 3.524 | 3.469 | 3.426 | 3.405 | 3.35 | 3.313 | 3.208 | 3.179 | 3.176 | 3.154 | 3.152 | 3.151 | 3.148 | 3.147 | 3.129 | 3.126 | 3.12 | 3.116 | 3.111 | 3.103 | 3.094 | 3.088 | 3.078 | 3.061 | 3.05 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.889 | 83.521 | 80.074 | 74.365 | 71.017 | 71.899 | 69.163 | 65.504 | 63.903 | 61.546 | 58.744 | 56.403 | 54.774 | 53.61 | 52.513 | 50.376 | 48.615 | 46.591 | 46.477 | 43.984 | 42.507 | 41.129 | 40.169 | 37.509 | 35.94 | 34.451 | 33.086 | 30.64 | 28.809 | 28.028 | 27.297 | 25.785 | 24.505 | 23.609 | 22.814 | 21.237 | 20.171 | 19.298 | 18.754 | 16.845 | 16.032 | 15.175 | 14.815 | 13.111 | 17.62 | 17.562 | 16.841 | 14.781 | 14.074 | 14.755 | 14.394 | 13.187 | 12.163 | 11.417 | 11.092 | 10.006 | 9.109 | 8.582 | 8.304 | 7.435 | 6.952 | 6.764 | 6.853 | 6.297 | 5.955 | 5.525 | 5.297 | 4.574 | 3.366 | 3.172 | 2.934 | 2.445 | 1.238 | 0.991 | 0.875 | -1.89 | -2.179 | -2.528 | -2.702 | -3.206 | -3.479 | -3.385 | -2.958 | -3.001 | -2.781 | -3.133 | -3.311 | -3.374 | -4.704 | -5.213 | 1.404 | 3.757 | 7.376 | 7.596 | 8.035 | 7.38 | 7.296 | 7.552 | 7.522 | 7.6 | 10.6 | 10.3 | 10 | 9.9 | 9.5 | 9.3 | 9 | 8.6 | 8.5 | 8.2 | 8 | 7 | 6.5 | 6.2 | 5.9 | 5.5 | 5.1 | 4.9 | -4.7 | 4.4 | 3.9 | 3.9 | 4.3 | 5.1 | 5 | 4.9 | 4.7 | 4.6 | 4.5 | 4.4 | 4.6 | 4.4 | 3.3 | 2.4 | 2 |
Accumulated Other Comprehensive Income/Loss
| -0.718 | -1.104 | -0.949 | -0.691 | -1.064 | -0.718 | -1.2 | -1.123 | -1.524 | -0.686 | -0.233 | -0.717 | -0.502 | -0.269 | -0.451 | -0.41 | -0.682 | -0.847 | -1.01 | -0.444 | -0.537 | -0.482 | -0.611 | -0.615 | -0.274 | -0.376 | -0.281 | -0.161 | -0.012 | -0.365 | -0.414 | -0.403 | -0.309 | -0.279 | -0.358 | -0.518 | -0.387 | -0.042 | -0.143 | 0.22 | 0.4 | 0.577 | 0.567 | 0.528 | 0.517 | 0.486 | 0.481 | 0.402 | 0.387 | 0.357 | 0.448 | 0.477 | 0.471 | 0.486 | 0.485 | 0.405 | 0.392 | 0.381 | 0.382 | 0.418 | 0.392 | 0.359 | 0.32 | 0.344 | 0.433 | 0.444 | 0.436 | 0.481 | 0.829 | 0.564 | 0.372 | 0.365 | 0.557 | 0.593 | 0.495 | 0.491 | 0.569 | 0.503 | 0.509 | 0.475 | 0.495 | 0.363 | 0.428 | 0.402 | 0.354 | 0.379 | 0.283 | 0.183 | -0.331 | -0.241 | -0.326 | -0.324 | -0.31 | -0.233 | -0.305 | -0.215 | -0.221 | -0.192 | -0.132 | -0.1 | -0.2 | -0.2 | -6.8 | -5.7 | -5.7 | -5.7 | -5.7 | -4.4 | -4.4 | -4.4 | -4.4 | -3.9 | -3.9 | -3.9 | -3.9 | -3.5 | -3.5 | -3.5 | -3.5 | -2.7 | -2.7 | -2.7 | -3.5 | -2.7 | -2.7 | -2.7 | -2.7 | -2.7 | -2.7 | -2.7 | -2.3 | -2.1 | -1.8 | -1.4 | -1.1 |
Other Total Stockholders Equity
| 178.986 | 175.299 | 141.624 | 140.382 | 64.31 | 35.717 | 27.886 | 27.123 | 26.17 | 24.919 | 23.9 | 23.452 | 22.713 | 19.632 | 19.287 | 18.82 | 18.453 | 18.006 | 17.929 | 17.556 | 17.007 | 16.404 | 16.467 | 16.022 | 15.599 | 15.197 | 14.965 | 14.553 | 14.231 | 13.757 | 12.996 | 13.543 | 13.499 | 13.226 | 12.993 | 12.835 | 12.764 | 12.54 | 12.289 | 12.173 | 12.025 | 11.706 | 11.387 | 11.137 | 10.942 | 10.759 | 10.616 | 10.68 | 10.527 | 8.738 | 8.616 | 8.574 | 8.487 | 8.192 | 7.872 | 7.781 | 8.173 | 7.917 | 7.722 | 7.66 | 8.094 | 7.835 | 7.618 | 7.392 | 7.195 | 5.887 | 5.661 | 5.357 | 4.804 | 4.447 | 4.28 | 4.214 | 4.153 | 3.908 | 3.753 | 3.643 | 3.398 | 3.246 | 3.157 | 3.156 | 2.907 | 2.901 | 2.782 | 2.649 | 2.585 | 2.582 | 2.578 | 2.575 | 2.571 | 2.569 | 2.566 | 2.559 | 2.552 | 2.531 | 2.505 | 2.491 | 2.48 | 2.412 | 2.373 | 2.3 | 2.3 | 2.2 | 2.1 | 10.6 | 10.9 | 10.7 | 10.7 | 9.2 | 9.1 | 9 | 8.8 | 8.2 | 8.2 | 8.1 | 6.2 | 5.7 | 5.6 | 5.5 | 14.8 | 4.6 | 4.7 | 4.6 | 5.4 | 4.7 | 4.7 | 4.7 | 4.7 | 4.6 | 4.7 | 4.7 | 4.3 | 4.1 | 3.7 | 3.4 | 3.1 |
Total Shareholders Equity
| 268.757 | 262.288 | 225.169 | 218.47 | 138.252 | 110.72 | 99.63 | 95.284 | 92.328 | 89.552 | 86.176 | 82.898 | 80.744 | 76.707 | 75.078 | 72.507 | 70.102 | 67.456 | 67.087 | 64.784 | 62.656 | 60.703 | 59.63 | 56.518 | 54.866 | 52.871 | 51.348 | 48.604 | 46.598 | 44.981 | 43.401 | 42.431 | 41.198 | 40.05 | 38.911 | 37.006 | 35.996 | 35.231 | 34.318 | 32.652 | 31.865 | 30.852 | 30.083 | 28.119 | 32.765 | 32.537 | 31.65 | 29.572 | 28.695 | 27.803 | 27.378 | 26.151 | 25.032 | 23.989 | 23.329 | 22.067 | 21.543 | 20.735 | 20.257 | 19.36 | 19.279 | 18.789 | 18.619 | 17.857 | 17.4 | 15.586 | 15.117 | 14.127 | 12.706 | 11.858 | 11.229 | 10.622 | 9.535 | 9.057 | 8.647 | 5.713 | 5.214 | 4.626 | 4.314 | 3.738 | 3.131 | 3.058 | 3.428 | 3.204 | 3.31 | 2.979 | 2.698 | 2.531 | 0.665 | 0.241 | 6.764 | 9.109 | 12.728 | 12.998 | 13.329 | 12.744 | 12.632 | 12.834 | 12.814 | 12.8 | 15.7 | 15.3 | 14.9 | 14.8 | 14.7 | 14.3 | 14 | 13.4 | 13.2 | 12.8 | 12.4 | 11.3 | 10.8 | 10.4 | 8.2 | 7.7 | 7.2 | 6.9 | 6.6 | 6.3 | 5.9 | 5.8 | 6.2 | 7.1 | 7 | 6.9 | 6.7 | 6.5 | 6.5 | 6.4 | 6.6 | 6.4 | 5.2 | 4.4 | 4 |
Total Equity
| 268.757 | 262.288 | 225.169 | 218.47 | 138.252 | 110.72 | 99.63 | 95.284 | 92.328 | 89.552 | 86.176 | 82.898 | 80.744 | 76.707 | 75.078 | 72.507 | 70.102 | 67.456 | 67.087 | 64.784 | 62.656 | 60.703 | 59.63 | 56.518 | 54.866 | 52.871 | 51.348 | 48.604 | 46.598 | 44.981 | 43.401 | 42.431 | 41.198 | 40.05 | 38.911 | 37.006 | 35.996 | 35.231 | 34.318 | 32.652 | 31.865 | 30.852 | 30.083 | 28.119 | 32.765 | 32.537 | 31.65 | 29.572 | 28.695 | 27.803 | 27.378 | 26.151 | 25.032 | 23.989 | 23.329 | 22.067 | 21.543 | 20.735 | 20.257 | 19.36 | 19.279 | 18.789 | 18.619 | 17.857 | 17.4 | 15.586 | 15.117 | 14.127 | 12.706 | 11.858 | 11.229 | 10.622 | 9.535 | 10.72 | 8.647 | 5.713 | 5.214 | 4.626 | 4.314 | 3.738 | 3.131 | 3.058 | 3.428 | 3.204 | 3.31 | 2.979 | 2.698 | 2.531 | 0.665 | 0.241 | 6.764 | 9.109 | 12.728 | 12.998 | 13.329 | 12.744 | 12.632 | 12.834 | 12.814 | 12.8 | 15.7 | 15.3 | 14.9 | 14.8 | 14.7 | 14.3 | 14 | 13.4 | 13.2 | 12.8 | 12.4 | 11.3 | 11.4 | 10.4 | 8.2 | 7.7 | 7.2 | 6.9 | 6.6 | 6.3 | 5.9 | 5.8 | 6.2 | 7.1 | 7 | 6.9 | 6.7 | 6.5 | 6.5 | 6.4 | 6.6 | 6.4 | 5.2 | 4.4 | 4 |
Total Liabilities & Shareholders Equity
| 323.553 | 323.652 | 287.552 | 281.074 | 248.21 | 203.329 | 195.749 | 188.469 | 186.721 | 182.039 | 177.762 | 161.6 | 158.313 | 131.139 | 132.116 | 130.77 | 126.06 | 124.163 | 128.122 | 114.011 | 115.005 | 113.663 | 105.23 | 102.017 | 102.413 | 94.51 | 96.822 | 94.235 | 94.071 | 92.702 | 92.097 | 91.268 | 86.039 | 85.221 | 76.707 | 63.456 | 64.44 | 60.684 | 62.149 | 61.36 | 63.154 | 54.568 | 53.874 | 54.929 | 55.848 | 53.689 | 55.047 | 50.341 | 48.88 | 44.377 | 44.977 | 47.936 | 44.961 | 42.965 | 41.36 | 37.45 | 35.229 | 34.128 | 35.713 | 32.66 | 30.358 | 28.09 | 29.391 | 30.422 | 31.531 | 23.696 | 24.344 | 24.843 | 22.008 | 20.543 | 22.422 | 21.532 | 20.865 | 21.508 | 21.488 | 20.006 | 18.328 | 18.675 | 20.112 | 18.036 | 16.747 | 16.117 | 18.385 | 18.42 | 16.064 | 15.444 | 16.758 | 18.517 | 18.469 | 18.702 | 27.624 | 40.02 | 45.284 | 47.025 | 47.722 | 48.699 | 47.912 | 49.653 | 52.359 | 52.3 | 56.3 | 59.1 | 57.3 | 49.5 | 49.2 | 50 | 51.9 | 53.2 | 54.5 | 53.1 | 25.9 | 24.5 | 23.3 | 23.6 | 15.7 | 15.8 | 15.3 | 15.4 | 16.3 | 17.4 | 16.6 | 17.1 | 18 | 19.5 | 17 | 16.2 | 15.7 | 14.1 | 12.6 | 12.6 | 12.3 | 11.2 | 10 | 8.1 | 8.4 |