UFP Technologies, Inc.
NASDAQ:UFPT
277.62 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 16.728 | 11.372 | 5.263 | 6.376 | 5.291 | 6.503 | 4.451 | 9.937 | 5.576 | 3.652 | 11.117 | 33.094 | 30.273 | 25.377 | 24.234 | 17.435 | 12.266 | 7.334 | 3.743 | 11.39 | 5.231 | 2.493 | 3.238 | 5.088 | 5.915 | 7.064 | 37.978 | 37.246 | 34.514 | 33.755 | 31.359 | 30.118 | 27.007 | 25.459 | 29.804 | 29.355 | 29.173 | 24.392 | 34.052 | 33.048 | 31.96 | 34.62 | 37.303 | 38.233 | 34.271 | 31.942 | 33.48 | 31.155 | 29.237 | 27.616 | 29.849 | 30.659 | 28.118 | 25.244 | 24.434 | 22.376 | 19.24 | 17.136 | 14.999 | 11.959 | 12.872 | 9.433 | 6.729 | 5.51 | 4.541 | 2.483 | 9.06 | 5.687 | 2.313 | 1.48 | 1.017 | 0.182 | 0.132 | 0.088 | 0.265 | 0.344 | 0.291 | 0.146 | 0.318 | 0.289 | 0.241 | 0.186 | 0.31 | 0.023 | 0.039 | 0.029 | 0.026 | 0.05 | 0.207 | 0.022 | 0.027 | 0.095 | 0.027 | 0.064 | 0.094 | 0.062 | 0.256 | 0.254 | 0.3 | 0.3 | 0.5 | 0.7 | 0.5 | 0.6 | 0.9 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.1 | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 1.4 | 0.2 | 0.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 16.728 | 11.372 | 5.263 | 6.376 | 5.291 | 6.503 | 4.451 | 9.937 | 5.576 | 3.652 | 11.117 | 33.094 | 30.273 | 25.377 | 24.234 | 17.435 | 12.266 | 7.334 | 3.743 | 11.39 | 5.231 | 2.493 | 3.238 | 5.088 | 5.915 | 7.064 | 37.978 | 37.246 | 34.514 | 33.755 | 31.359 | 30.118 | 27.007 | 25.459 | 29.804 | 29.355 | 29.173 | 24.392 | 34.052 | 33.048 | 31.96 | 34.62 | 37.303 | 38.233 | 34.271 | 31.942 | 33.48 | 31.155 | 29.237 | 27.616 | 29.849 | 30.659 | 28.118 | 25.244 | 24.434 | 22.376 | 19.24 | 17.136 | 14.999 | 11.959 | 12.872 | 9.433 | 6.729 | 5.51 | 4.541 | 2.483 | 9.06 | 5.687 | 2.313 | 1.48 | 1.017 | 0.182 | 0.132 | 0.088 | 0.265 | 0.344 | 0.291 | 0.146 | 0.318 | 0.289 | 0.241 | 0.186 | 0.31 | 0.023 | 0.039 | 0.029 | 0.026 | 0.05 | 0.207 | 0.022 | 0.027 | 0.095 | 0.027 | 0.064 | 0.094 | 0.062 | 0.256 | 0.254 | 0.3 | 0.3 | 0.5 | 0.7 | 0.5 | 0.6 | 0.9 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.1 | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 1.4 | 0.2 | 0.7 |
Net Receivables
| 63.161 | 61.25 | 65.746 | 61.449 | 64.09 | 60.142 | 55.117 | 65.073 | 58.015 | 46.182 | 39.384 | 33.288 | 32.076 | 30.018 | 26.428 | 27.364 | 27.271 | 29.449 | 28.648 | 28.796 | 30.681 | 29.772 | 28.321 | 30.144 | 30.179 | 29.285 | 21.381 | 22.044 | 22.306 | 21.923 | 21.249 | 22.307 | 23.02 | 21.273 | 17.481 | 20.163 | 19.518 | 20.802 | 16.47 | 18.565 | 17.622 | 18.15 | 17.032 | 17.806 | 18.662 | 18.514 | 17.836 | 16.968 | 16.394 | 16.798 | 16.705 | 15.97 | 17.01 | 17.011 | 16.047 | 14.158 | 14.34 | 13.216 | 14.218 | 13.851 | 9.984 | 11.027 | 12.755 | 14.323 | 14.499 | 14.991 | 11.795 | 12.336 | 12.539 | 11.123 | 11.629 | 12.717 | 13.551 | 13.934 | 15.3 | 14.031 | 13.405 | 11.672 | 11.819 | 10.867 | 10.353 | 9.55 | 9.559 | 9.816 | 8.834 | 8.507 | 8.542 | 9.368 | 10.783 | 10.672 | 9.453 | 9.776 | 9.988 | 11.09 | 10.693 | 12.672 | 12.166 | 12.17 | 9.7 | 9.2 | 9.2 | 8.3 | 7.9 | 7.4 | 6.4 | 6.5 | 6.4 | 6.5 | 6.3 | 6.6 | 5.6 | 5.8 | 5.3 | 5.3 | 4.9 | 5.1 | 4.4 | 4.9 | 4.6 | 4.8 | 4.9 | 4.6 | 4.7 | 4.4 | 3.5 |
Inventory
| 77.976 | 73.9 | 70.191 | 69.777 | 63.049 | 56.649 | 53.536 | 53.821 | 50.556 | 43.295 | 33.436 | 21.674 | 21.16 | 20.016 | 18.642 | 19.488 | 20.959 | 20.242 | 18.276 | 19.219 | 19.038 | 19.437 | 19.576 | 19.902 | 18.732 | 18.258 | 12.863 | 13.136 | 14.095 | 14.411 | 14.151 | 14.568 | 13.884 | 13.218 | 14.202 | 13.535 | 12.832 | 12.925 | 12.893 | 13.5 | 13.429 | 12.177 | 11.048 | 9.897 | 10.891 | 10.531 | 9.695 | 9.019 | 9.919 | 10.066 | 9.759 | 9.006 | 8.99 | 9.101 | 8.044 | 8.34 | 7.993 | 7.498 | 7.648 | 8.07 | 6.751 | 7.171 | 8.153 | 9.318 | 8.852 | 8.05 | 5.877 | 5.44 | 5.664 | 6.074 | 5.93 | 5.96 | 6.267 | 6.038 | 6.442 | 5.835 | 5.363 | 5.433 | 5.236 | 5.1 | 5.175 | 4.803 | 4.413 | 4.908 | 5.165 | 4.875 | 4.693 | 4.862 | 5.098 | 5.191 | 5.203 | 5.853 | 6.298 | 6.605 | 6.78 | 7.094 | 7.776 | 7.002 | 5.2 | 5.2 | 4.9 | 4.6 | 4.1 | 3.2 | 3.4 | 3.2 | 3.1 | 3.7 | 3.5 | 3.1 | 2.6 | 2.5 | 2.7 | 2.6 | 2.4 | 2.7 | 2.7 | 2.6 | 2.4 | 2 | 2.2 | 2.1 | 2.1 | 1.7 | 1.9 |
Other Current Assets
| 4.296 | 4.017 | 3.433 | 2.865 | 4.641 | 3.622 | 3.242 | 5.011 | 11.654 | 5.311 | 3.383 | 3.077 | 2.957 | 2.63 | 2.56 | 4.276 | 3.419 | 2.75 | 2.583 | 4.695 | 2.984 | 3.346 | 4.491 | 3.185 | 2.722 | 3.492 | 2.852 | 3.213 | 2.464 | 2.869 | 3.088 | 2.642 | 3.075 | 2.426 | 2.116 | 2.516 | 3.298 | 3.21 | 4.998 | 3.06 | 4.562 | 4.259 | 3.449 | 2.058 | 2.321 | 3.598 | 3.483 | 2.645 | 2.592 | 2.146 | 1.728 | 1.961 | 2.13 | 2.233 | 2.244 | 1.984 | 2.187 | 2.328 | 1.887 | 1.439 | 2.34 | 2.64 | 2.005 | 1.814 | 1.95 | 2.415 | 1.843 | 1.935 | 2.067 | 2.341 | 1.799 | 0.965 | 1.316 | 1.986 | 1.574 | 0.933 | 1.182 | 1.774 | 1.192 | 1.668 | 1.846 | 2.021 | 1.554 | 2.288 | 2.454 | 2.632 | 0.38 | 1.939 | 1.949 | 2.797 | 0.88 | 2.421 | 1.741 | 1.334 | 0.946 | 0.656 | 0.64 | 0.666 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 0 | 0 | 0.2 | 0.1 | 0.4 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.5 | 0.7 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.3 |
Total Current Assets
| 162.161 | 150.539 | 144.633 | 140.467 | 137.071 | 126.916 | 116.346 | 133.842 | 125.699 | 98.44 | 87.32 | 91.133 | 86.466 | 78.041 | 71.864 | 68.563 | 63.915 | 59.775 | 53.25 | 64.1 | 57.934 | 55.048 | 55.626 | 58.319 | 57.548 | 58.099 | 75.074 | 75.639 | 73.379 | 72.958 | 69.847 | 69.635 | 66.986 | 62.376 | 63.603 | 65.569 | 64.821 | 61.329 | 68.413 | 68.173 | 67.573 | 69.206 | 68.832 | 67.995 | 66.145 | 64.585 | 64.494 | 59.787 | 58.142 | 56.627 | 58.04 | 57.595 | 56.249 | 53.589 | 50.77 | 46.857 | 43.76 | 40.178 | 38.751 | 36.05 | 31.947 | 30.271 | 29.642 | 30.965 | 29.842 | 27.938 | 28.575 | 25.398 | 22.583 | 21.019 | 20.374 | 19.825 | 21.266 | 22.046 | 23.58 | 21.143 | 20.241 | 19.025 | 18.565 | 17.924 | 17.614 | 16.56 | 15.835 | 17.034 | 16.491 | 16.042 | 15.122 | 16.219 | 18.037 | 18.683 | 17.199 | 18.145 | 18.054 | 19.093 | 18.513 | 20.484 | 20.838 | 20.092 | 15.8 | 15.4 | 15.1 | 14.3 | 13.2 | 11.2 | 10.7 | 10.3 | 9.8 | 11 | 10.8 | 10.8 | 8.9 | 9.3 | 8.8 | 8.8 | 8.5 | 8.6 | 8 | 8.4 | 7.9 | 7.7 | 8 | 7.7 | 8.6 | 6.9 | 6.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 75.959 | 74.926 | 75.725 | 74.912 | 59.839 | 59.027 | 58.072 | 56.346 | 78.779 | 63.282 | 65.893 | 54.625 | 55.623 | 53.649 | 53.755 | 54.351 | 55.158 | 56.23 | 56.739 | 57.08 | 57.346 | 57.455 | 57.667 | 58.459 | 58.689 | 58.787 | 53.652 | 51.982 | 50.836 | 49.056 | 48.516 | 48.762 | 48.325 | 46.87 | 46.555 | 44.577 | 43.122 | 42.291 | 34.843 | 33.539 | 27.791 | 25.872 | 25.507 | 25.676 | 25.085 | 23.73 | 23.318 | 19.401 | 17.055 | 15.018 | 13.346 | 13.012 | 11.902 | 11.807 | 12.575 | 11.45 | 11.586 | 11.671 | 12.218 | 12.388 | 11.344 | 11.779 | 11.754 | 11.534 | 11.701 | 11.978 | 9.492 | 9.877 | 10.021 | 9.951 | 10.137 | 10.343 | 10.906 | 10.625 | 10.973 | 11.38 | 11.722 | 11.464 | 11.384 | 11.021 | 10.632 | 11.119 | 11.473 | 11.229 | 11.095 | 10.709 | 11.206 | 11.004 | 11.702 | 12.063 | 12.045 | 12.081 | 12.382 | 12.553 | 12.454 | 12.311 | 12.586 | 12.924 | 10.6 | 11.3 | 11.1 | 10.9 | 10.9 | 10.9 | 11 | 11.1 | 11.2 | 10.4 | 10.2 | 10.3 | 9.7 | 8.6 | 8.4 | 8.2 | 7.6 | 6.7 | 6.3 | 6.2 | 6.2 | 7.1 | 7.1 | 7 | 6.5 | 3.5 | 3 |
Goodwill
| 115.616 | 113.104 | 113.263 | 112.968 | 113.168 | 113.159 | 113.028 | 112.657 | 114.921 | 115.57 | 107.905 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 51.838 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.322 | 7.039 | 7.039 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6,481.037 | 0 | 6.481 | 6.481 | 6,481.037 | 0 | 0 | 0 | 6,481.037 | 0 | 0 | 0 | 6,481.037 | 0 | 6.481 | 6.481 | 6.406 | 6.398 | 6.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.382 | 62.914 | 64.116 | 65.02 | 66.253 | 67.346 | 68.361 | 69.041 | 70.514 | 71.567 | 67.585 | 18.776 | 19.09 | 19.404 | 19.718 | 20.032 | 20.347 | 20.661 | 20.975 | 21.289 | 21.603 | 21.918 | 22.232 | 22.546 | 22.86 | 23.186 | 0 | 0.079 | 0.159 | 0.238 | 0.318 | 0.397 | 0.477 | 0.556 | 0.636 | 0.715 | 0.794 | 0.874 | 0.953 | 1.033 | 1.114 | 1.227 | 1.346 | 1.466 | 1.585 | 1.95 | 2.084 | 0.275 | 0.315 | 0.355 | 0.398 | 0 | 0 | 0 | 0.594 | 0 | 0 | 0 | 0.818 | 0 | 0 | 0 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.481 | 0 | 0 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 0 | 0 | 0 | 6.398 | 6.506 | 6.605 | 6.725 | 8.417 | 8.547 | 8.614 | 4.5 | 4.5 | 4.6 | 4.6 | 4.7 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.9 | 3.9 | 4 | 4 | 4.1 | 4.1 | 4.2 | 4.2 | 0 | 0 |
Goodwill and Intangible Assets
| 177.998 | 176.018 | 177.379 | 177.988 | 179.421 | 180.505 | 181.389 | 181.698 | 185.435 | 187.137 | 175.49 | 70.614 | 70.928 | 71.242 | 71.556 | 71.87 | 72.185 | 72.499 | 72.813 | 73.127 | 73.441 | 73.756 | 74.07 | 74.384 | 74.698 | 75.024 | 7.322 | 7.401 | 7.481 | 7.56 | 7.64 | 7.719 | 7.799 | 7.878 | 7.958 | 8.037 | 8.116 | 8.196 | 8.275 | 8.355 | 8.436 | 8.549 | 8.668 | 8.788 | 8.907 | 8.989 | 9.123 | 6.756 | 6.796 | 6.836 | 6.88 | 6.481 | 6.481 | 6.481 | 7.075 | 6.481 | 6.481 | 6.481 | 7.299 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.481 | 6.406 | 6.398 | 6.506 | 6.605 | 6.725 | 8.417 | 8.547 | 8.614 | 4.5 | 4.5 | 4.6 | 4.6 | 4.7 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.9 | 3.9 | 4 | 4 | 4.1 | 4.1 | 4.2 | 4.2 | 0 | 0 |
Long Term Investments
| -0.072 | -0.072 | 0 | 4.824 | -1.926 | 0 | 0 | 0.026 | 0.006 | -3.44 | -7.265 | -1.424 | -1.324 | -5.336 | 0 | -5.898 | -5.652 | -5.342 | 0 | -5.381 | -4.966 | -4.553 | 0 | -77.64 | -77.635 | -77.644 | 0 | -11.114 | -11.1 | -11.097 | 0 | -10.826 | -10.906 | -2.97 | 0 | -1.17 | -9.271 | -1.15 | 0 | -9.639 | -9.692 | -9.797 | 0 | -1.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.072 | 0.072 | 0.607 | 0.986 | 1.926 | 1.547 | 1.448 | 4.127 | 4.002 | 3.44 | 7.265 | 5.539 | 5.44 | 5.336 | 0 | 5.898 | 5.652 | 5.342 | 0 | 5.381 | 4.966 | 4.553 | 0 | 3.256 | 2.937 | 2.62 | 0 | 3.713 | 3.619 | 3.537 | 0 | 3.107 | 3.107 | 2.97 | 0 | 1.17 | 1.155 | 1.15 | 0 | 1.284 | 1.256 | 1.248 | 0 | 1.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.523 | 0.403 | 0.329 | 0.189 | 0.478 | 0.768 | 1.05 | 1.387 | 0 | 0 | 0 | 2.494 | 0 | 0 | 0 | 2.697 | 0 | 0 | 0 | 2.385 | 0 | 0 | 0 | 1.648 | 0 | 0 | 0 | 1.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.278 | 6.196 | 5.792 | 0.633 | 21.661 | 22.787 | 20.289 | 15.876 | 1.13 | 14.487 | 5.429 | 0.199 | 0.153 | 6.248 | 6.029 | 5.88 | 5.961 | 5.709 | 5.956 | 6.031 | 6.244 | 6.404 | 2.235 | 76.982 | 77.105 | 77.338 | 2.159 | 9.47 | 9.475 | 9.505 | 1.931 | 9.646 | 9.668 | 1.84 | 1.834 | 2.054 | 10.319 | 2.21 | 2.159 | 10.426 | 13.52 | 10.613 | 2.013 | 1.881 | 1.788 | 1.764 | 1.682 | 1.584 | 1.87 | 1.865 | 1.455 | 1.758 | 1.965 | 1.993 | 1.389 | 1.968 | 1.906 | 2.089 | 1.184 | 1.874 | 1.137 | 1.076 | 0.845 | 0.88 | 0.911 | 1.177 | 0.816 | 0.781 | 0.754 | 0.734 | 0.657 | 3.127 | 3.139 | 2.957 | 0.472 | 3.165 | 3.183 | 3.135 | 0.505 | 2.885 | 2.943 | 2.951 | 0.575 | 2.37 | 2.389 | 2.522 | 0.926 | 2.436 | 2.444 | 2.485 | 0.858 | 2.6 | 2.598 | 2.614 | 2.661 | 1.017 | 1.368 | 1.431 | 1 | 1 | 1.1 | 1.2 | 1.1 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.7 | 1 | 1 | 1 | 1 | 0.8 | 0.8 | 0.8 | 1 | 1 | 1.1 | 0.9 | 0.9 | 1 | 0.9 |
Total Non-Current Assets
| 260.235 | 257.14 | 259.503 | 259.343 | 260.921 | 263.866 | 261.198 | 258.073 | 269.352 | 264.906 | 246.812 | 129.553 | 130.82 | 131.139 | 131.34 | 132.101 | 133.304 | 134.438 | 135.508 | 136.238 | 137.031 | 137.615 | 133.972 | 135.441 | 135.794 | 136.125 | 63.133 | 61.452 | 60.311 | 58.561 | 58.087 | 58.408 | 57.993 | 56.588 | 56.347 | 54.668 | 53.441 | 52.697 | 45.277 | 43.965 | 41.311 | 36.485 | 36.188 | 36.345 | 35.78 | 34.483 | 34.123 | 27.741 | 25.721 | 23.718 | 21.681 | 21.251 | 20.348 | 20.281 | 21.039 | 19.899 | 19.973 | 20.241 | 20.701 | 20.743 | 18.962 | 19.336 | 19.081 | 19.417 | 19.496 | 19.965 | 16.978 | 17.617 | 18.024 | 18.216 | 18.663 | 19.951 | 20.526 | 20.063 | 20.42 | 21.026 | 21.386 | 21.079 | 21.067 | 20.387 | 20.056 | 20.552 | 20.914 | 20.079 | 19.965 | 19.712 | 20.261 | 19.921 | 20.627 | 21.029 | 20.903 | 21.08 | 21.486 | 21.772 | 21.839 | 21.744 | 22.502 | 22.969 | 16.1 | 16.8 | 16.8 | 16.7 | 16.7 | 14.9 | 15.1 | 15.2 | 15.4 | 14.7 | 14.5 | 14.7 | 14 | 13.2 | 13 | 12.9 | 12.3 | 11.4 | 11 | 11 | 11.2 | 12.2 | 12.3 | 12.1 | 11.6 | 4.5 | 3.9 |
Total Assets
| 422.396 | 407.679 | 404.136 | 399.81 | 397.992 | 390.782 | 377.544 | 391.915 | 395.051 | 363.346 | 334.132 | 220.686 | 217.286 | 209.18 | 203.204 | 200.664 | 197.219 | 194.213 | 188.758 | 200.338 | 194.965 | 192.663 | 189.598 | 193.76 | 193.342 | 194.224 | 138.207 | 137.091 | 133.69 | 131.519 | 127.934 | 128.043 | 124.979 | 118.964 | 119.95 | 120.237 | 118.262 | 114.026 | 113.69 | 112.138 | 108.884 | 105.691 | 105.02 | 104.34 | 101.925 | 99.068 | 98.617 | 87.528 | 83.863 | 80.345 | 79.721 | 78.846 | 76.597 | 73.87 | 71.809 | 66.756 | 63.733 | 60.419 | 59.452 | 56.793 | 50.909 | 49.607 | 48.723 | 50.382 | 49.338 | 47.903 | 45.553 | 43.015 | 40.607 | 39.235 | 39.037 | 39.775 | 41.792 | 42.109 | 44 | 42.169 | 41.627 | 40.104 | 39.632 | 38.311 | 37.67 | 37.112 | 36.749 | 37.114 | 36.456 | 35.754 | 35.383 | 36.14 | 38.664 | 39.711 | 38.102 | 39.225 | 39.54 | 40.865 | 40.352 | 42.229 | 43.34 | 43.06 | 31.9 | 32.2 | 31.9 | 31 | 29.9 | 26.1 | 25.8 | 25.5 | 25.2 | 25.7 | 25.3 | 25.5 | 22.9 | 22.5 | 21.8 | 21.7 | 20.8 | 20 | 19 | 19.4 | 19.1 | 19.9 | 20.3 | 19.8 | 20.2 | 11.4 | 10.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 22.966 | 23.654 | 22.286 | 26.948 | 25.125 | 20.454 | 19.961 | 24.495 | 23.443 | 15.668 | 10.611 | 7.556 | 8.355 | 5.977 | 4.121 | 4.547 | 5.415 | 7.535 | 4.577 | 6.825 | 5.895 | 6.037 | 6.836 | 7.97 | 8.743 | 5.412 | 4.18 | 4.958 | 4.394 | 5.907 | 4.002 | 5.106 | 5.463 | 4.38 | 4.598 | 4.732 | 4.473 | 4.336 | 5.398 | 5.269 | 4.161 | 4.648 | 3.081 | 3.559 | 3.98 | 4.685 | 4.088 | 3.645 | 3.481 | 3.956 | 3.344 | 5.657 | 5.585 | 5.729 | 5.169 | 5.192 | 5.066 | 4.865 | 4.274 | 4.768 | 3.276 | 3.259 | 3.304 | 5.882 | 5.905 | 6.063 | 5.694 | 5.697 | 4.568 | 5.121 | 4.62 | 5.109 | 5.938 | 5.096 | 6.063 | 5.869 | 4.926 | 4.606 | 3.666 | 3.868 | 3.514 | 3.265 | 2.632 | 3.163 | 3.699 | 3.697 | 2.596 | 3.357 | 4.086 | 4.002 | 3.808 | 3.44 | 3.464 | 3.365 | 4.44 | 3.64 | 4.364 | 3.9 | 2.4 | 2.2 | 2.6 | 2.3 | 2.6 | 1.9 | 1.8 | 1.6 | 1.5 | 2 | 2.2 | 2.4 | 2.2 | 2.2 | 2.2 | 2.3 | 1.8 | 1.9 | 1.7 | 2.4 | 2.3 | 2.1 | 2.1 | 2.6 | 3.4 | 2 | 1.5 |
Short Term Debt
| 3.28 | 7.369 | 7.222 | 7.163 | 4 | 4 | 4 | 6.309 | 6.399 | 6.052 | 6.239 | 1.172 | 1.189 | 1.204 | 1.169 | 1.155 | 1.185 | 1.14 | 0.674 | 2.857 | 3.571 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | -2.44 | 0.084 | 0.342 | 0.6 | 0.856 | 1.028 | 1.02 | 1.016 | 1.011 | 1.009 | 1.002 | 0.998 | 0.993 | 0.989 | 0.985 | 0.98 | 0.976 | 1.552 | 1.548 | 1.544 | 1.55 | 0.581 | 0.581 | 0.581 | 0.581 | 0.581 | 0.611 | 0.65 | 0.654 | 0.656 | 0.625 | 0.624 | 0.623 | 0.623 | 0.616 | 0.614 | 1.419 | 1.434 | 1.447 | 1.433 | 1.419 | 1.405 | 1.38 | 1.746 | 1.767 | 3.733 | 5.114 | 7.998 | 9.716 | 9.733 | 10.031 | 9.705 | 9.484 | 8.556 | 8.084 | 7.914 | 8.173 | 8.31 | 7.566 | 6.842 | 7.169 | 7.459 | 8.73 | 9.452 | 7.395 | 8.789 | 7.819 | 9.283 | 6.084 | 7.824 | 8.91 | 8.923 | 6 | 7.4 | 7.3 | 7.4 | 5.2 | 2.6 | 3.5 | 4 | 3.5 | 4.4 | 4.5 | 4.8 | 2.4 | 3 | 3.2 | 3.9 | 3.3 | 3.4 | 3 | 2.7 | 2.8 | 2.4 | 2.5 | 1.1 | 0.9 | 2.2 | 1.7 |
Tax Payables
| 0.258 | 0.42 | 1.297 | 0.481 | 0.216 | 4.45 | 1.682 | 2.59 | 0.102 | 2.109 | 0.909 | 0.832 | 0.854 | 0.863 | 0.016 | 0.576 | 0.204 | 0.005 | 0.279 | 2.036 | 0.717 | 1.504 | 2.285 | 0.966 | 0.616 | 0.776 | 1.017 | 0.979 | 0.009 | 0 | 0.807 | 0.481 | 0.48 | 0.897 | 1.186 | 0.908 | 0.479 | 2.579 | 3.192 | 0.829 | 1.625 | 0.949 | 1.537 | 0 | 0 | 0.937 | 1,713.687 | 0.799 | 0.502 | 0.41 | 0.32 | 0.855 | 0 | 1.147 | 1,414.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 419.658 | 0 | 0 | 0 | 380.375 | 0 | 0 | 0 | 879.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.552 | 4.527 | 6.616 | 3.814 | 4.266 | 3.582 | 4.679 | 4.173 | 5.612 | 5.04 | 4.247 | 1.671 | 1.903 | 1.763 | 1.887 | 1.946 | 2.648 | 2.432 | 2.574 | 2.532 | 2.951 | 2.972 | 2.507 | 3.918 | 3.331 | 3.13 | 2.44 | 0 | 0 | 0 | 3.459 | 0 | 0 | 0 | 2.883 | 0 | 0 | 0 | 1.142 | 0 | 0 | 0 | 1.427 | 0 | 1.126 | 1.121 | 1,115.959 | 1.25 | 1.223 | 1.196 | 1,168.749 | 1.187 | 0 | 1.202 | 1,208.848 | 0 | 1.406 | 1.408 | 1,410.78 | 0 | 0 | 1.489 | 1,488.575 | 0 | 0.94 | 1.077 | 1,021.32 | 1.032 | 0 | 0 | 1,032.281 | 0 | 0 | 0 | 781.988 | 0 | 0 | 0 | 481.047 | 0 | 0 | 0 | 1,060.001 | 0 | 0 | 0 | 977.881 | 0 | 0 | 0 | 1,162.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 20.989 | 16.886 | 22.085 | 18.663 | 19.446 | 24.156 | 27.121 | 26.019 | 17.928 | 12.064 | 13.609 | 8.361 | 8.192 | 7.724 | 7.96 | 8.415 | 7.317 | 6.355 | 8.483 | 9.147 | 8.488 | 7.104 | 8.458 | 6.569 | 5.407 | 5.54 | 5.763 | 5.356 | 4.629 | 4.084 | 1.239 | 5.372 | 4.769 | 3.367 | 2.491 | 6.442 | 6.146 | 4.502 | 4.08 | 7.001 | 6.834 | 5.717 | 6.838 | 5.844 | 4.7 | 4.241 | -1,108.366 | 4.381 | 3.95 | 3.247 | -1,163.209 | 5.039 | 6.465 | 4.55 | -1,202.169 | 5.562 | 3.624 | 3.271 | -1,404.627 | 6.132 | 4.561 | 2.445 | -1,482.345 | 6.587 | 5.879 | 5.53 | -1,014.81 | 4.607 | 5.218 | 4.794 | -1,026.531 | 4.685 | 4.825 | 4.82 | -777.508 | 4.022 | 3.571 | 3.223 | -477.062 | 3.636 | 4.169 | 3.952 | -1,056.18 | 3.236 | 2.872 | 2.985 | -974.065 | 4.285 | 4.43 | 4.748 | -1,157.714 | 3.361 | 3.225 | 3.348 | 3.85 | 4.822 | 4.494 | 4.347 | 3.8 | 3.5 | 2.8 | 2.3 | 3.3 | 3 | 2.3 | 1.9 | 2.3 | 2.4 | 1.9 | 1.7 | 1.8 | 1.9 | 1.2 | 1.2 | 1.4 | 1.5 | 1.3 | 1.6 | 1.3 | 1.2 | 1.1 | 1 | 1.2 | 1.3 | 1 |
Total Current Liabilities
| 51.787 | 52.436 | 58.209 | 56.588 | 52.837 | 52.192 | 55.761 | 60.996 | 53.382 | 38.824 | 34.706 | 18.76 | 19.639 | 16.668 | 15.137 | 16.063 | 16.565 | 17.462 | 16.308 | 21.361 | 20.905 | 18.97 | 20.658 | 21.314 | 20.338 | 16.939 | 9.943 | 10.398 | 9.365 | 10.591 | 9.556 | 11.506 | 11.252 | 8.763 | 10.983 | 12.183 | 11.621 | 9.836 | 11.613 | 13.259 | 11.98 | 11.345 | 12.322 | 10.956 | 11.354 | 11.591 | 13.231 | 9.857 | 9.235 | 8.98 | 9.465 | 12.464 | 12.66 | 12.13 | 12.502 | 11.41 | 10.721 | 10.168 | 11.049 | 11.522 | 8.453 | 7.807 | 10.954 | 13.903 | 14.171 | 14.104 | 13.623 | 12.742 | 11.167 | 11.661 | 12.138 | 13.527 | 15.876 | 17.914 | 20.26 | 19.624 | 18.528 | 17.534 | 17.134 | 16.06 | 15.767 | 15.131 | 14.626 | 14.708 | 14.137 | 13.524 | 13.581 | 15.101 | 17.246 | 18.202 | 16.221 | 15.591 | 14.507 | 15.995 | 14.374 | 16.287 | 17.768 | 17.17 | 12.2 | 13.1 | 12.7 | 12 | 11.1 | 7.5 | 7.6 | 7.5 | 7.3 | 8.8 | 8.6 | 8.9 | 6.4 | 7.1 | 6.6 | 7.4 | 6.5 | 6.8 | 6 | 6.7 | 6.4 | 5.7 | 5.7 | 4.7 | 5.5 | 5.5 | 4.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 35.135 | 29.919 | 28 | 50.464 | 53 | 56 | 51 | 77.2 | 106.415 | 97.988 | 78.118 | 0.51 | 0.781 | 1.057 | 1.036 | 1.273 | 1.521 | 1.687 | 2.416 | 12.143 | 13.857 | 19.286 | 22.286 | 31 | 36.714 | 46.429 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.345 | 0.603 | 0.859 | 1.112 | 1.368 | 1.621 | 1.873 | 2.123 | 2.372 | 2.62 | 2.867 | 7.736 | 8.126 | 8.514 | 8.314 | 5.203 | 5.348 | 5.493 | 5.639 | 5.784 | 5.929 | 6.695 | 6.847 | 7.002 | 7.189 | 7.346 | 7.502 | 7.658 | 7.776 | 7.93 | 4.852 | 5.198 | 5.541 | 5.908 | 6.271 | 6.631 | 6.999 | 6.579 | 6.921 | 7.295 | 7.641 | 7.385 | 7.65 | 6.89 | 7.322 | 7.103 | 7.497 | 7.646 | 7.543 | 7.857 | 8.119 | 7.736 | 7.702 | 7.517 | 6.851 | 6.09 | 6.499 | 6.661 | 6.827 | 7.222 | 7.598 | 7.16 | 7.589 | 7.958 | 7.811 | 8.383 | 2.7 | 1.2 | 1.5 | 1.7 | 2.1 | 2.5 | 2.7 | 3 | 3.2 | 2.7 | 2.9 | 3.1 | 3.2 | 2.7 | 3 | 2.3 | 2.5 | 1.7 | 1.7 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | 1.8 | 2.2 |
Deferred Revenue Non-Current
| -0.182 | -0.575 | 10.815 | 12.749 | -0.458 | 0 | 0.448 | 4.127 | 14.787 | 0 | 3.263 | 4.053 | 3.981 | -6.393 | 5.057 | -7.171 | -7.173 | -7.029 | 4.921 | -5.381 | -4.966 | -4.553 | 4.129 | -3.256 | -2.937 | -2.62 | 0 | 0 | 0 | 0 | 0 | -3.107 | -3.107 | 0 | -2.883 | 0.73 | -3.795 | 0.021 | 3.588 | -2.151 | -2.245 | -2.341 | 2.436 | -4.218 | 1.592 | 1.591 | 1,589.654 | 1.519 | 1.339 | 1.186 | 1,292.378 | 0.852 | -0.595 | 0.871 | 880.775 | -1.871 | 0.737 | 0.757 | 776.877 | -2.917 | -4.061 | 0.162 | 113.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 |
Deferred Tax Liabilities Non-Current
| 0.182 | 0.575 | 0.428 | 0.443 | 0.458 | 0 | 0.448 | 4.127 | 3.329 | 3.44 | 3.263 | 5.539 | 5.44 | 5.336 | 5.057 | 5.898 | 5.652 | 5.342 | 4.921 | 5.381 | 4.966 | 4.553 | 4.129 | 3.256 | 2.937 | 2.62 | 2.44 | 3.713 | 3.619 | 3.537 | 3.459 | 3.107 | 3.107 | 2.97 | 2.883 | 3.899 | 3.795 | 3.692 | 3.588 | 2.151 | 2.245 | 2.341 | 2.436 | 1.594 | 1.592 | 1.591 | 1.59 | 1.519 | 1.339 | 1.186 | 1.292 | 0.852 | 0.862 | -1.188 | 0.881 | 0.717 | 0.737 | 0.757 | 0.777 | 0.65 | 0.177 | 0.162 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0 |
Other Non-Current Liabilities
| 25.298 | 30.308 | 20.593 | 7.183 | 31.87 | 36.106 | 32.342 | 19.306 | 9.848 | 24.016 | 20.336 | 1.071 | 1.131 | 11.693 | 0.024 | 12.162 | 11.442 | 10.476 | -1.799 | 10.945 | 10.549 | 9.908 | -2.061 | 5.649 | 5.204 | 4.835 | 2.112 | 2.067 | 2.008 | 1.986 | 1.866 | 4.965 | 4.872 | 1.868 | 4.536 | 0.758 | 5.348 | 1.769 | -1.964 | 3.753 | 3.834 | 3.866 | -0.631 | 6.683 | 0.833 | 0.706 | -1,587.433 | 0.057 | 0.174 | 0.36 | -1,291.038 | 0.442 | 2.045 | 2.61 | -879.422 | 3.211 | 0.475 | 0.53 | -775.759 | 4.018 | 5.097 | 0.854 | -112.159 | 0.906 | 0.936 | 1.206 | 0.832 | 0.882 | 0.849 | 0.813 | 0.738 | 0.7 | 0.696 | 0.696 | 0.696 | 0.721 | 0.741 | 0.761 | 0.781 | 0.857 | 0.857 | 0.857 | 0.857 | 0.885 | 0.9 | 0.9 | 0.9 | 0.904 | 0.897 | 0.899 | 0.899 | 0.777 | 0.891 | 0.897 | 0.862 | 0.812 | 0.845 | 0.871 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | -2.2 | 0 |
Total Non-Current Liabilities
| 60.433 | 60.227 | 59.836 | 70.839 | 84.87 | 92.106 | 84.238 | 104.76 | 134.379 | 125.444 | 104.98 | 11.173 | 11.333 | 11.693 | 11.174 | 12.162 | 11.442 | 10.476 | 10.459 | 23.088 | 24.406 | 29.194 | 28.483 | 36.649 | 41.918 | 51.264 | 4.552 | 5.78 | 5.627 | 5.523 | 5.325 | 5.049 | 5.217 | 5.441 | 5.395 | 6.499 | 6.716 | 7.103 | 7.085 | 5.876 | 6.206 | 6.486 | 7.108 | 11.794 | 12.144 | 12.402 | 12.125 | 8.299 | 8.201 | 8.225 | 8.271 | 7.931 | 8.24 | 8.989 | 9.08 | 9.059 | 9.139 | 9.39 | 9.397 | 9.408 | 8.989 | 9.108 | 5.879 | 6.104 | 6.477 | 7.114 | 7.103 | 7.513 | 7.848 | 7.393 | 7.659 | 7.996 | 8.337 | 8.081 | 8.345 | 7.611 | 8.063 | 7.864 | 8.278 | 8.503 | 8.4 | 8.713 | 8.976 | 8.621 | 8.602 | 8.417 | 7.751 | 6.993 | 7.396 | 7.56 | 7.726 | 7.999 | 8.489 | 8.057 | 8.451 | 8.77 | 8.656 | 9.254 | 3.5 | 2 | 2.4 | 2.6 | 2.9 | 3.2 | 3.4 | 3.6 | 3.8 | 3.2 | 3.4 | 3.7 | 3.8 | 3.3 | 3.4 | 2.7 | 2.9 | 2.3 | 2.4 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2 | 2.2 |
Total Liabilities
| 112.22 | 112.663 | 118.045 | 127.427 | 137.707 | 144.298 | 139.999 | 165.756 | 187.761 | 164.268 | 139.686 | 29.933 | 30.972 | 28.361 | 26.311 | 28.225 | 28.007 | 27.938 | 26.767 | 44.449 | 45.311 | 48.164 | 49.141 | 57.963 | 62.256 | 68.203 | 14.495 | 16.178 | 14.992 | 16.114 | 14.881 | 16.555 | 16.469 | 14.204 | 16.378 | 18.682 | 18.337 | 16.939 | 18.698 | 19.135 | 18.186 | 17.831 | 19.43 | 22.75 | 23.498 | 23.993 | 25.356 | 18.156 | 17.436 | 17.204 | 17.736 | 20.395 | 20.901 | 21.119 | 21.583 | 20.47 | 19.86 | 19.558 | 20.446 | 20.93 | 17.442 | 16.915 | 16.832 | 20.007 | 20.648 | 21.218 | 20.726 | 20.255 | 19.016 | 19.053 | 19.796 | 21.523 | 24.213 | 25.995 | 28.605 | 27.235 | 26.591 | 25.398 | 25.412 | 24.563 | 24.167 | 23.844 | 23.602 | 23.329 | 22.739 | 21.941 | 21.332 | 22.094 | 24.642 | 25.762 | 23.947 | 23.59 | 22.996 | 24.053 | 22.825 | 25.057 | 26.424 | 26.425 | 15.7 | 15.1 | 15.1 | 14.6 | 14 | 10.7 | 11 | 11.1 | 11.1 | 12 | 12 | 12.6 | 10.2 | 10.4 | 10 | 10.1 | 9.4 | 9.1 | 8.4 | 8.9 | 8.6 | 8 | 8.1 | 7.2 | 8 | 7.5 | 6.4 |
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 |
Common Stock
| 0.077 | 0.077 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.069 | 0.069 | 0.068 | 0.068 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.063 | 0.062 | 0.062 | 0.061 | 0.059 | 0.059 | 0.058 | 0.058 | 0.057 | 0.056 | 0.055 | 0.055 | 0.054 | 0.054 | 0.053 | 0.052 | 0.052 | 0.051 | 0.051 | 0.049 | 0.048 | 0.048 | 0.048 | 0.048 | 0.047 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.044 | 0.044 | 0.044 | 0.044 | 0 | 0 | 0 | 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
| 273.765 | 260.213 | 247.52 | 235.912 | 224.218 | 212.335 | 202.596 | 194.134 | 174.594 | 165.665 | 160.807 | 157.588 | 153.799 | 149.084 | 144.921 | 140.749 | 137.761 | 135.443 | 131.552 | 125.775 | 120.134 | 115.536 | 111.802 | 107.392 | 103.259 | 99.244 | 97.562 | 94.847 | 93.153 | 90.523 | 88.352 | 86.861 | 84.192 | 81.457 | 80.382 | 78.706 | 76.715 | 74.442 | 72.789 | 71.218 | 69.152 | 67.292 | 65.23 | 61.853 | 58.967 | 55.985 | 53.954 | 50.751 | 48.155 | 45.408 | 43.059 | 40.055 | 37.62 | 34.918 | 32.713 | 29.624 | 27.259 | 24.977 | 23.466 | 20.56 | 18.448 | 17.881 | 17.536 | 16.39 | 15.143 | 13.569 | 12.42 | 10.643 | 9.76 | 8.783 | 8.261 | 7.416 | 7.021 | 6.32 | 5.746 | 5.338 | 5.487 | 5.173 | 5.087 | 4.677 | 4.486 | 4.27 | 4.216 | 5.309 | 5.268 | 5.363 | 5.732 | 5.727 | 5.723 | 5.65 | 5.966 | 7.429 | 8.372 | 8.641 | 9.009 | 8.654 | 8.434 | 8.146 | 7.9 | 7.3 | 7 | 6.5 | 6.2 | 5.7 | 5.2 | 4.8 | 4.6 | 4.1 | 3.8 | 3.5 | 3.3 | 2.7 | 2.4 | 2.2 | 2 | 1.4 | 1.2 | 1.1 | 1.1 | 2.5 | 2.8 | 3.2 | 3.6 | 3.8 | 3.8 |
Accumulated Other Comprehensive Income/Loss
| -0.497 | -0.316 | 0.268 | -0.869 | -0.076 | -0.117 | -0.61 | -2.86 | -1.135 | 0.381 | 0 | 0 | -68.014 | -66.388 | 0 | -64.11 | -62.559 | -61.062 | -59.35 | -58.128 | -56.52 | -55.82 | -54.112 | -54.044 | -52.6 | -55.148 | -53.064 | -51.815 | -50.521 | -49.601 | -48.29 | -47.628 | -46.348 | -45.06 | -44.009 | -44.053 | -42.966 | -41.887 | -40.98 | -40.797 | -40.755 | -40.079 | -39.067 | -38.874 | -38.001 | -37.091 | -36.251 | -36.271 | -35.599 | -34.927 | -34.289 | -34.321 | -33.797 | -33.152 | -32.882 | -33.265 | -32.564 | -32.117 | -31.365 | -30.86 | -30.192 | -29.535 | -28.912 | -30.953 | -30.27 | -29.518 | -28.777 | -29.048 | -28.401 | -27.712 | -27.075 | -27.494 | -27.273 | -26.514 | -25.751 | -25.375 | -24.635 | -23.894 | -23.279 | -23.478 | -22.909 | -22.323 | -21.7 | -19.914 | -19.27 | -18.634 | -18.001 | -18.508 | -17.694 | -16.994 | -16.334 | -15.619 | -14.946 | -14.188 | -13.464 | -12.846 | -12.191 | -11.666 | -11.1 | -10.5 | -10 | -9.6 | -9.1 | -10.2 | -9.7 | -9.3 | -8.9 | -8.7 | -8.3 | -7.9 | -7.5 | -7.1 | -6.8 | -6.5 | -6.2 | -6 | -5.7 | -5.4 | -5.3 | -5.3 | -5 | -4.8 | -4.5 | -4.1 | -3.7 |
Other Total Stockholders Equity
| 36.831 | 35.042 | 38.227 | 37.264 | 36.067 | 34.19 | 35.483 | 34.809 | 33.755 | 32.956 | 33.564 | 33.09 | 100.454 | 98.048 | 31.897 | 95.725 | 93.935 | 91.819 | 89.715 | 88.168 | 85.966 | 84.709 | 82.693 | 82.375 | 80.354 | 81.852 | 79.141 | 77.808 | 75.993 | 74.411 | 72.919 | 72.183 | 70.594 | 68.291 | 67.127 | 66.831 | 66.105 | 64.461 | 63.112 | 62.511 | 62.23 | 60.577 | 59.358 | 58.543 | 57.393 | 56.113 | 55.49 | 54.825 | 53.804 | 52.594 | 52.475 | 51.982 | 51.143 | 50.072 | 49.806 | 49.458 | 48.725 | 47.563 | 46.374 | 45.643 | 44.703 | 43.749 | 42.687 | 44.353 | 43.251 | 41.98 | 40.546 | 40.532 | 39.626 | 38.416 | 37.387 | 37.664 | 37.193 | 35.699 | 34.717 | 34.338 | 33.573 | 32.831 | 31.931 | 32.087 | 31.492 | 30.908 | 30.13 | 28.344 | 27.674 | 27.039 | 26.276 | 26.782 | 25.949 | 25.25 | 24.481 | 23.783 | 23.076 | 22.318 | 21.939 | 21.32 | 20.63 | 20.112 | 19.4 | 20.3 | 19.8 | 19.5 | 18.8 | 19.9 | 19.3 | 18.9 | 18.4 | 18.3 | 17.8 | 17.3 | 16.9 | 16.5 | 16.2 | 15.9 | 15.6 | 15.5 | 15.1 | 14.8 | 14.7 | 14.7 | 14.4 | 14.2 | 13.1 | 4.2 | 3.8 |
Total Shareholders Equity
| 310.176 | 295.016 | 286.091 | 272.383 | 260.285 | 246.484 | 237.545 | 226.159 | 207.29 | 199.078 | 194.446 | 190.753 | 186.314 | 180.819 | 176.893 | 172.439 | 169.212 | 166.275 | 161.991 | 155.889 | 149.654 | 144.499 | 140.457 | 135.797 | 131.086 | 126.021 | 123.712 | 120.913 | 118.698 | 115.405 | 113.053 | 111.488 | 108.51 | 104.76 | 103.572 | 101.555 | 99.925 | 97.087 | 94.992 | 93.003 | 90.698 | 87.86 | 85.59 | 81.591 | 78.427 | 75.075 | 73.261 | 69.372 | 66.427 | 63.141 | 61.311 | 57.781 | 55.03 | 51.902 | 49.7 | 45.879 | 43.481 | 40.484 | 38.535 | 35.403 | 33.016 | 32.154 | 31.367 | 29.846 | 28.179 | 26.085 | 24.243 | 22.18 | 21.038 | 19.54 | 18.625 | 17.638 | 16.991 | 15.554 | 14.761 | 14.349 | 14.473 | 14.158 | 13.787 | 13.332 | 13.115 | 12.901 | 12.691 | 13.784 | 13.717 | 13.813 | 14.05 | 14.046 | 14.023 | 13.949 | 14.154 | 15.635 | 16.544 | 16.813 | 17.527 | 17.172 | 16.916 | 16.636 | 16.2 | 17.1 | 16.8 | 16.4 | 15.9 | 15.4 | 14.8 | 14.4 | 14.1 | 13.7 | 13.3 | 12.9 | 12.7 | 12.1 | 11.8 | 11.6 | 11.4 | 10.9 | 10.6 | 10.5 | 10.5 | 11.9 | 12.2 | 12.6 | 12.2 | 3.9 | 3.9 |
Total Equity
| 310.176 | 295.016 | 286.091 | 272.383 | 260.285 | 246.484 | 237.545 | 226.159 | 207.29 | 199.078 | 194.446 | 190.753 | 186.314 | 180.819 | 176.893 | 172.439 | 169.212 | 166.275 | 161.991 | 155.889 | 149.654 | 144.499 | 140.457 | 135.797 | 131.086 | 126.021 | 123.712 | 120.913 | 118.698 | 115.405 | 113.053 | 111.488 | 108.51 | 104.76 | 102.985 | 101.555 | 99.925 | 97.087 | 94.992 | 93.003 | 90.698 | 87.86 | 85.59 | 81.591 | 78.427 | 75.075 | 73.261 | 69.372 | 66.427 | 63.141 | 61.985 | 58.451 | 55.696 | 52.751 | 50.226 | 46.286 | 43.873 | 40.861 | 39.005 | 35.863 | 33.467 | 32.692 | 31.89 | 30.374 | 28.69 | 26.685 | 24.826 | 22.76 | 21.592 | 20.181 | 19.241 | 18.252 | 17.579 | 16.114 | 15.395 | 14.934 | 15.036 | 14.706 | 14.22 | 13.748 | 13.503 | 13.267 | 13.147 | 13.784 | 13.717 | 13.813 | 14.05 | 14.046 | 14.023 | 13.949 | 14.154 | 15.635 | 16.544 | 16.813 | 17.527 | 17.172 | 16.916 | 16.636 | 16.2 | 17.1 | 16.8 | 16.4 | 15.9 | 15.4 | 14.8 | 14.4 | 14.1 | 13.7 | 13.3 | 12.9 | 12.7 | 12.1 | 11.8 | 11.6 | 11.4 | 10.9 | 10.6 | 10.5 | 10.5 | 11.9 | 12.2 | 12.6 | 12.2 | 3.9 | 3.9 |
Total Liabilities & Shareholders Equity
| 422.396 | 407.679 | 404.136 | 399.81 | 397.992 | 390.782 | 377.544 | 391.915 | 395.051 | 363.346 | 334.132 | 220.686 | 217.286 | 209.18 | 203.204 | 200.664 | 197.219 | 194.213 | 188.758 | 200.338 | 194.965 | 192.663 | 189.598 | 193.76 | 193.342 | 194.224 | 138.207 | 137.091 | 133.69 | 131.519 | 127.934 | 128.043 | 124.979 | 118.964 | 119.95 | 120.237 | 118.262 | 114.026 | 113.69 | 112.138 | 108.884 | 105.691 | 105.02 | 104.34 | 101.925 | 99.068 | 98.617 | 87.528 | 83.863 | 80.345 | 79.721 | 78.846 | 76.597 | 73.87 | 71.809 | 66.756 | 63.733 | 60.419 | 59.452 | 56.793 | 50.909 | 49.607 | 48.723 | 50.382 | 49.338 | 47.903 | 45.553 | 43.015 | 40.607 | 39.235 | 39.037 | 39.775 | 41.792 | 42.109 | 44 | 42.169 | 41.627 | 40.104 | 39.632 | 38.311 | 37.67 | 37.112 | 36.749 | 37.114 | 36.456 | 35.754 | 35.383 | 36.14 | 38.664 | 39.711 | 38.102 | 39.225 | 39.54 | 40.865 | 40.352 | 42.229 | 43.34 | 43.06 | 31.9 | 32.2 | 31.9 | 31 | 29.9 | 26.1 | 25.8 | 25.5 | 25.2 | 25.7 | 25.3 | 25.5 | 22.9 | 22.5 | 21.8 | 21.7 | 20.8 | 20 | 19 | 19.4 | 19.1 | 19.9 | 20.3 | 19.8 | 20.2 | 11.4 | 10.3 |