Ultralife Corporation
NASDAQ:ULBI
7.75 (USD) • At close November 13, 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 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6.774 | 6.69 | 10.099 | 10.278 | 9.223 | 8.283 | 5.605 | 5.713 | 4.978 | 5.037 | 5.968 | 8.413 | 15.766 | 15.74 | 13.574 | 10.653 | 13.69 | 8.298 | 5.862 | 7.405 | 7.089 | 6.816 | 20.929 | 25.934 | 25.013 | 20.285 | 18.239 | 18.33 | 14.607 | 14.933 | 13.595 | 10.706 | 6.65 | 3.12 | 2.759 | 14.533 | 14.585 | 15.789 | 20.133 | 17.866 | 15.571 | 17.16 | 18.899 | 16.489 | 10.785 | 11.572 | 8.908 | 10.078 | 5.371 | 4.178 | 4.307 | 5.32 | 4.493 | 4.033 | 8.63 | 4.641 | 7.568 | 2.563 | 4.147 | 6.094 | 1.697 | 1.175 | 0.943 | 1.878 | 5.517 | 0.827 | 0.734 | 2.245 | 0.927 | 0.553 | 0.952 | 0.72 | 1.345 | 4.237 | 3.491 | 3.214 | 3.006 | 8.168 | 10.711 | 10.529 | 11.8 | 0.941 | 1.136 | 0.83 | 0.877 | 1.612 | 0.394 | 0.929 | 2.016 | 0.344 | 0.706 | 1.196 | 0.494 | 1.833 | 1.37 | 1.113 | 5.712 | 0.985 | 2.2 | 1.9 | 0.8 | 1.1 | 2.4 | 0 | 0.9 | 1.2 | 2.8 | 2 | 2.3 | 1.9 | 0.2 | 3.2 | 1.2 | 1 | 5.4 | 1.9 | 1.7 | 5.2 | 12.4 | 2.3 | 1 | 19 | 20.2 | 1.1 | 2.2 | 24.6 | 24.5 | 1.1 | 1.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.001 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.968 | 3.726 | 3.113 | 5.25 | 9.616 | 12.959 | 12.927 | 17.791 | 15.7 | 17.7 | 22.8 | 0 | 0 | 0 | 0 | 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
| 6.774 | 6.69 | 10.099 | 10.278 | 9.223 | 8.283 | 5.605 | 5.713 | 4.978 | 5.037 | 5.968 | 8.413 | 15.766 | 15.74 | 13.574 | 10.653 | 13.69 | 8.298 | 5.862 | 7.405 | 7.089 | 6.816 | 20.929 | 25.934 | 25.013 | 20.285 | 18.239 | 18.33 | 14.607 | 14.933 | 13.595 | 10.706 | 6.65 | 3.12 | 2.759 | 14.533 | 14.585 | 15.789 | 20.133 | 17.866 | 15.571 | 17.16 | 18.899 | 16.489 | 10.785 | 11.572 | 8.908 | 10.078 | 5.371 | 4.178 | 4.307 | 5.32 | 4.493 | 4.033 | 8.63 | 4.641 | 7.568 | 2.563 | 4.147 | 6.094 | 1.697 | 1.175 | 0.943 | 1.878 | 5.517 | 0.827 | 0.734 | 2.245 | 0.927 | 0.553 | 0.952 | 0.72 | 1.345 | 4.237 | 3.491 | 3.214 | 3.006 | 8.168 | 10.711 | 11.529 | 12.801 | 0.941 | 1.136 | 0.83 | 0.879 | 1.614 | 0.396 | 0.931 | 2.018 | 0.346 | 1.674 | 4.922 | 3.607 | 7.083 | 10.986 | 14.072 | 18.639 | 18.776 | 17.9 | 19.6 | 23.6 | 1.1 | 2.4 | 0 | 0.9 | 1.2 | 2.8 | 2 | 2.3 | 1.9 | 0.2 | 3.2 | 1.2 | 1 | 5.4 | 1.9 | 1.7 | 5.2 | 12.4 | 2.3 | 1 | 19 | 20.2 | 1.1 | 2.2 | 24.6 | 24.5 | 1.1 | 1.1 |
Net Receivables
| 27.754 | 31.055 | 35.278 | 31.761 | 27.189 | 28.63 | 24.463 | 27.779 | 26.876 | 22.349 | 22.909 | 20.232 | 16.235 | 18.712 | 19.156 | 21.054 | 15.012 | 26.405 | 35.75 | 30.106 | 26.573 | 25.119 | 13.938 | 16.015 | 14.533 | 15.468 | 15.73 | 14.657 | 15.741 | 13.543 | 13.747 | 13.179 | 12.888 | 13.735 | 15.14 | 11.43 | 11.242 | 11.293 | 11.698 | 11.295 | 10.47 | 10.095 | 10.036 | 14.238 | 15.571 | 12.401 | 17.28 | 20.913 | 21.092 | 16.455 | 20.404 | 21.853 | 28.032 | 26.387 | 21.111 | 35.27 | 29.855 | 27.895 | 26.264 | 32.449 | 36.23 | 30.587 | 32.04 | 30.588 | 34.946 | 52.937 | 39.396 | 26.54 | 23.794 | 23.19 | 22.478 | 24.197 | 18.453 | 12.748 | 12.869 | 10.965 | 10.897 | 10.066 | 9.78 | 8.585 | 12.06 | 20.205 | 22.837 | 20.153 | 15.842 | 13.14 | 9.696 | 5.147 | 6.049 | 6.155 | 4.426 | 6.206 | 3.379 | 3.455 | 3.378 | 4.495 | 3.456 | 2.845 | 3.1 | 3.4 | 3.6 | 3.4 | 3.1 | 3 | 3 | 2 | 5.1 | 3.7 | 2.7 | 3.9 | 6.1 | 5.3 | 4 | 6.4 | 5.6 | 5.2 | 4.2 | 2.3 | 2.2 | 1.7 | 1.4 | 0.9 | 0.8 | 1 | 0.8 | 0.5 | 0.6 | 0.5 | 0.5 |
Inventory
| 43.994 | 41.392 | 43.821 | 42.215 | 46.634 | 46.063 | 47.311 | 41.192 | 40.769 | 39.201 | 36.38 | 33.189 | 28.179 | 27.414 | 27.856 | 28.193 | 29.746 | 28.064 | 28.979 | 29.759 | 32.396 | 34.315 | 27.906 | 22.843 | 23.118 | 24.861 | 26.961 | 26.326 | 24.922 | 24.49 | 22.729 | 23.456 | 24.877 | 26.553 | 26.98 | 23.814 | 23.352 | 24 | 24.775 | 26.086 | 28.5 | 27.079 | 26.662 | 26.053 | 27.829 | 31.021 | 28.281 | 30.37 | 33.092 | 33.692 | 31.788 | 34.967 | 29.482 | 32.056 | 41.965 | 33.122 | 38.037 | 38.607 | 34.009 | 35.503 | 42.907 | 51.223 | 48.076 | 40.465 | 42.226 | 46.073 | 40.225 | 35.098 | 29.931 | 31.659 | 34.011 | 27.36 | 22.949 | 17.01 | 18.868 | 19.446 | 19.679 | 17.491 | 15.943 | 13.938 | 14.516 | 16.131 | 13.97 | 10.209 | 7.572 | 6.729 | 5.744 | 5.235 | 4.633 | 4.687 | 5.459 | 4.878 | 5.289 | 5.597 | 5.438 | 6.228 | 5.682 | 5.722 | 6.8 | 5.8 | 5 | 4.3 | 4.1 | 4.4 | 3.9 | 3.6 | 3.5 | 4.6 | 5.3 | 6.1 | 7.3 | 8.8 | 8.4 | 6.7 | 5.6 | 5.1 | 5.2 | 4.3 | 3.2 | 2.4 | 1.7 | 1.7 | 1.4 | 1.5 | 1.2 | 1.1 | 1 | 0.8 | 0.6 |
Other Current Assets
| 7.908 | 4.65 | 5.104 | 5.949 | 6.429 | 9.7 | 3.973 | 4.304 | 6.241 | 5.161 | 3.803 | 4.69 | 8.542 | 4.702 | 5.692 | 4.596 | 7.322 | 2.235 | 5.46 | 6.206 | 5.898 | 4.748 | 2.708 | 2.429 | 3.341 | 2.909 | 2.821 | 2.692 | 2.683 | 1.837 | 2.079 | 2.156 | 2.774 | 2.582 | 2.746 | 2.309 | 2.369 | 1.555 | 1.943 | 1.758 | 2.029 | 1.556 | 1.766 | 2.301 | 2.375 | 2.039 | 4.567 | 2.132 | 2.212 | 2.343 | 2.248 | 2.093 | 2.193 | 2.451 | 2.679 | 2.621 | 2.844 | 2.371 | 2.583 | 1.912 | 2.293 | 1.98 | 2.155 | 2.242 | 2.251 | 1.713 | 2.754 | 4.41 | 2.215 | 2.897 | 3.53 | 3.603 | 5.819 | 4.158 | 4.189 | 5.737 | 4.545 | 5.418 | 4.423 | 6.131 | 2.604 | 1.713 | 1.083 | 1.364 | 2.433 | 1.16 | 0.901 | 1.26 | 1.046 | 0.927 | 2.431 | 1.404 | 2.188 | 1.679 | 1.509 | 1.548 | 1.176 | 1.143 | 1.6 | 2.1 | 2 | 28.1 | 28.9 | 33.5 | 37 | 13.4 | 13.8 | 19.5 | 21.5 | 15.9 | 18.5 | 16.4 | 23.2 | 21.4 | 20.7 | 26 | 26.2 | 44.5 | 39.3 | 19.8 | 21.4 | 0.6 | 0.4 | 21.6 | 21.4 | 0.2 | 0.5 | 2.8 | 3.3 |
Total Current Assets
| 86.43 | 83.787 | 94.302 | 90.203 | 89.553 | 87.826 | 81.352 | 78.988 | 78.937 | 71.825 | 69.142 | 65.725 | 64.538 | 64.305 | 63.52 | 64.496 | 62.196 | 65.002 | 73.568 | 70.373 | 69.007 | 68.624 | 65.481 | 67.221 | 66.005 | 63.523 | 63.751 | 61.916 | 57.953 | 54.803 | 52.15 | 49.514 | 47.189 | 45.99 | 47.625 | 51.951 | 51.548 | 52.637 | 58.549 | 56.83 | 56.57 | 55.89 | 57.363 | 58.811 | 56.14 | 57.177 | 57.039 | 63.822 | 61.355 | 56.506 | 58.576 | 64.233 | 64.2 | 64.445 | 73.901 | 75.654 | 77.829 | 70.984 | 66.556 | 75.958 | 83.127 | 84.965 | 83.214 | 75.173 | 84.94 | 101.55 | 83.109 | 68.293 | 56.867 | 58.299 | 60.971 | 55.88 | 48.566 | 38.153 | 39.417 | 39.362 | 38.127 | 41.143 | 40.857 | 40.183 | 41.981 | 38.99 | 39.026 | 32.556 | 26.726 | 22.643 | 16.737 | 12.573 | 13.746 | 12.115 | 13.99 | 17.41 | 13.923 | 17.814 | 21.311 | 26.343 | 28.953 | 28.486 | 29.4 | 30.9 | 34.2 | 36.9 | 38.5 | 40.9 | 44.8 | 20.2 | 25.2 | 29.8 | 31.8 | 27.8 | 32.1 | 33.7 | 36.8 | 35.5 | 37.3 | 38.2 | 37.3 | 56.3 | 57.1 | 26.2 | 25.5 | 22.2 | 22.8 | 25.2 | 25.6 | 26.4 | 26.6 | 5.2 | 5.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 20.245 | 24.606 | 23.847 | 24.706 | 21.166 | 21.122 | 21.412 | 21.716 | 21.898 | 22.338 | 22.773 | 23.979 | 23.035 | 22.72 | 22.946 | 22.85 | 22.605 | 22.713 | 22.039 | 22.525 | 22.599 | 22.078 | 12.398 | 10.744 | 8.792 | 8.056 | 7.359 | 7.57 | 7.612 | 7.833 | 8.071 | 7.999 | 8.551 | 8.858 | 8.865 | 9.038 | 9.191 | 9.501 | 9.643 | 9.812 | 9.897 | 9.916 | 9.786 | 10.202 | 10.836 | 11.249 | 11.778 | 12.415 | 12.375 | 12.714 | 12.2 | 12.588 | 12.963 | 13.649 | 13.982 | 14.485 | 14.818 | 15.361 | 15.879 | 16.648 | 17.291 | 18.25 | 18.095 | 18.465 | 17.914 | 19.03 | 18.855 | 19.365 | 19.623 | 19.396 | 19.069 | 19.396 | 19.663 | 19.892 | 19.602 | 19.931 | 20.729 | 20.242 | 19.851 | 20.202 | 20.318 | 19.169 | 17.976 | 18.213 | 17.783 | 17.26 | 15.897 | 15.648 | 16.134 | 30.613 | 32.02 | 32.737 | 32.997 | 32.685 | 33.84 | 33.417 | 32.785 | 32.403 | 32.5 | 32.5 | 31.8 | 31.3 | 31.4 | 30.9 | 30.1 | 28.3 | 24.1 | 20.2 | 18.9 | 16.9 | 14.5 | 11.8 | 10.7 | 10.2 | 8.3 | 7.1 | 4.7 | 4 | 3.8 | 3.5 | 3.3 | 2.1 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.8 | 1.8 |
Goodwill
| 37.792 | 37.51 | 37.499 | 37.571 | 37.357 | 37.501 | 37.518 | 37.428 | 37.066 | 37.502 | 37.926 | 38.161 | 26.998 | 27.115 | 27.061 | 27.018 | 26.705 | 26.459 | 26.468 | 26.753 | 26.373 | 26.574 | 20.251 | 20.109 | 20.201 | 20.322 | 20.698 | 20.458 | 20.381 | 20.223 | 20.048 | 19.965 | 20.263 | 20.175 | 20.584 | 16.283 | 16.327 | 16.427 | 16.416 | 16.407 | 16.407 | 16.403 | 16.399 | 16.419 | 16.405 | 16.391 | 16.357 | 16.344 | 16.337 | 18.379 | 18.378 | 18.356 | 18.349 | 18.318 | 18.293 | 18.276 | 26.218 | 26.175 | 25.28 | 25.436 | 25.609 | 25.361 | 26.176 | 22.943 | 21.807 | 21.246 | 21.141 | 21.18 | 15.474 | 14.46 | 13.672 | 13.344 | 0 | 2.806 | 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 | 0 | 0 | 0 | 0 | 0 | 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
| 14.487 | 14.646 | 14.867 | 15.107 | 15.27 | 15.552 | 15.747 | 15.921 | 16.095 | 16.566 | 17.043 | 17.06 | 8.725 | 8.936 | 9.077 | 9.209 | 9.212 | 9.25 | 9.405 | 9.721 | 9.683 | 9.932 | 6.484 | 6.504 | 6.67 | 6.805 | 7.119 | 7.085 | 7.167 | 7.169 | 7.147 | 7.194 | 7.481 | 8.201 | 8.475 | 3.946 | 4.155 | 4.219 | 4.279 | 4.338 | 4.413 | 4.49 | 4.571 | 4.646 | 4.745 | 4.844 | 4.942 | 5.039 | 5.164 | 5.29 | 5.412 | 5.533 | 5.691 | 5.844 | 5.997 | 6.15 | 11.87 | 12.243 | 12.62 | 13.064 | 13.492 | 14 | 13.605 | 12.925 | 11.609 | 12.129 | 12.631 | 13.113 | 7.251 | 7.785 | 8.317 | 9.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.083 | 0.108 | 0.158 | 0.183 | 0.208 | 0.233 | 0.258 | 0.283 | 0.307 | 0.332 | 0.358 | 0.383 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.279 | 52.156 | 52.366 | 52.678 | 52.627 | 53.053 | 53.265 | 53.349 | 53.161 | 54.068 | 54.969 | 55.221 | 35.723 | 36.051 | 36.138 | 36.227 | 35.917 | 35.709 | 35.873 | 36.474 | 36.056 | 36.506 | 26.735 | 26.695 | 26.871 | 27.127 | 27.817 | 27.7 | 27.548 | 27.392 | 27.195 | 27.231 | 27.744 | 28.376 | 29.059 | 20.582 | 20.482 | 20.646 | 20.695 | 20.98 | 21.073 | 21.125 | 21.22 | 21.203 | 21.699 | 22.709 | 23.425 | 21.481 | 21.599 | 23.771 | 23.888 | 23.889 | 24.184 | 24.345 | 24.508 | 24.426 | 38.373 | 38.74 | 38.251 | 38.5 | 39.182 | 39.448 | 39.781 | 35.868 | 33.416 | 33.375 | 33.772 | 34.293 | 22.725 | 22.245 | 21.989 | 22.416 | 0 | 2.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.083 | 0.108 | 0.158 | 0.183 | 0.208 | 0.233 | 0.258 | 0.283 | 0.307 | 0.332 | 0.358 | 0.383 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.082 | 0 | 0 | 0 | -0.157 | 0 | 0 | 0 | 0 | -0.092 | -0.092 | -0.092 | 0 | -0.106 | -0.106 | -0.106 | 0 | -0.339 | -0.318 | -0.336 | 0 | -0.706 | -1.631 | -2.307 | 0 | -0.253 | 0 | -0.259 | -0.161 | -0.352 | -0.391 | -0.426 | -0.208 | -0.573 | -0.61 | -0.639 | -0.288 | -0.522 | -0.528 | -0.441 | -0.441 | -0.31 | -0.311 | -0.302 | -0.309 | -0.092 | -0.082 | -0.082 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.125 | 9.088 | 9.873 | 10.567 | 10.728 | 11.084 | 12.965 | 12.069 | 11.963 | 11.731 | 11.804 | 11.408 | 11.7 | 11.459 | 11.652 | 11.836 | 12.425 | 12.526 | 12.887 | 13.222 | 13.556 | 13.746 | 15.421 | 15.444 | 0.032 | 0.032 | 0.032 | 0.032 | 0.094 | 0.094 | 0.094 | 0 | 0.092 | 0.092 | 0.092 | 0 | 0.106 | 0.106 | 0.106 | 0 | 0.086 | 0.086 | 0.086 | 0 | 0.157 | 0.157 | 0.181 | 0 | 0.155 | 0 | 0.161 | 0.161 | 0.208 | 0.208 | 0.208 | 0.208 | 0.288 | 0.288 | 0.288 | 0.288 | 0.441 | 0.441 | 0.441 | 0.441 | 0.31 | 0.311 | 0.302 | 0.309 | 0.092 | 0.082 | 0.082 | 0.075 | 0 | 20.88 | 2.47 | 2.508 | 1.775 | 19.442 | 21.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.361 | 0.18 | 0.163 | 0.122 | 2.035 | 2.307 | 2.16 | 2.308 | 1.981 | 2.261 | 2.701 | 2.717 | 1.816 | 1.985 | 2.134 | 2.292 | 2.411 | 1.638 | 1.783 | 1.963 | 2.086 | 0.784 | 0.916 | 0.082 | 0.096 | 0.107 | 0.118 | 0.125 | 0.134 | 0.143 | 0.072 | 0 | 0.073 | 0.074 | 0.094 | 0 | 0.131 | 0.151 | 0.168 | 0 | 0.253 | 0.232 | 0.25 | 0 | 0.549 | 1.474 | 2.126 | 0 | 0.098 | 0 | 0.098 | 0.105 | 0.144 | 0.183 | 0.218 | 0.27 | 0.285 | 0.322 | 0.351 | 0.06 | 0.081 | 0.087 | 0.1 | 0.081 | 0.074 | 0.073 | 0.105 | 0.097 | 0.073 | 0.077 | 0.067 | 0.066 | 44.003 | 0.012 | 18.942 | 18.956 | 20.131 | 0.226 | 0.335 | 20.749 | 0.347 | 0 | 1.558 | 1.583 | 1.55 | 1.55 | 1.55 | 4.872 | 0 | 4.936 | 0 | 5.848 | 0 | 0.409 | 0.749 | 2.007 | 2.339 | 2.64 | 3.4 | 3.5 | 0.5 | 0.5 | 0.7 | 0.8 | 0.9 | 0.6 | 0.6 | 0.7 | 0.7 | 7.5 | 9.5 | 12 | 13.1 | 17.4 | 18.9 | 18.2 | 20.6 | 1.3 | 1.4 | 1.1 | 1.3 | 3.1 | 3.1 | 3.1 | 2.8 | 2.6 | 0 | 0.1 | 0.1 |
Total Non-Current Assets
| 86.01 | 86.03 | 86.249 | 88.073 | 86.556 | 87.566 | 89.802 | 89.442 | 89.003 | 90.398 | 92.247 | 93.325 | 72.274 | 72.215 | 72.87 | 73.205 | 73.358 | 72.586 | 72.582 | 74.184 | 74.297 | 73.114 | 55.47 | 52.883 | 35.791 | 35.322 | 35.326 | 35.27 | 35.388 | 35.462 | 35.432 | 35.23 | 36.368 | 37.308 | 38.018 | 29.62 | 29.804 | 30.298 | 30.506 | 30.792 | 30.97 | 31.041 | 31.006 | 31.405 | 32.535 | 33.958 | 35.203 | 33.896 | 33.974 | 36.485 | 36.088 | 36.582 | 37.147 | 37.994 | 38.49 | 39.181 | 53.191 | 54.101 | 54.13 | 55.208 | 56.473 | 57.698 | 57.976 | 54.414 | 51.404 | 52.478 | 52.732 | 53.755 | 42.421 | 41.718 | 41.125 | 41.878 | 63.666 | 43.59 | 41.014 | 41.395 | 42.635 | 39.91 | 41.219 | 40.951 | 20.665 | 19.169 | 19.534 | 19.796 | 19.391 | 18.893 | 17.555 | 20.678 | 16.317 | 35.757 | 32.253 | 38.843 | 33.28 | 33.401 | 34.921 | 35.782 | 35.507 | 35.451 | 35.9 | 36 | 32.3 | 31.8 | 32.1 | 31.7 | 31 | 28.9 | 24.7 | 20.9 | 19.6 | 24.4 | 24 | 23.8 | 23.8 | 27.6 | 27.2 | 25.3 | 25.3 | 5.3 | 5.2 | 4.6 | 4.6 | 5.2 | 4.9 | 4.9 | 4.6 | 4.5 | 1.9 | 1.9 | 1.9 |
Total Assets
| 172.44 | 169.817 | 180.551 | 178.276 | 176.109 | 175.392 | 171.154 | 168.43 | 167.94 | 162.223 | 161.389 | 159.05 | 136.812 | 136.52 | 136.39 | 137.701 | 135.554 | 137.588 | 146.15 | 144.557 | 143.304 | 141.738 | 120.951 | 120.104 | 101.796 | 98.845 | 99.077 | 97.186 | 93.341 | 90.265 | 87.582 | 84.744 | 83.557 | 83.298 | 85.643 | 81.571 | 81.352 | 82.935 | 89.055 | 87.622 | 87.54 | 86.931 | 88.369 | 90.216 | 88.675 | 91.135 | 92.242 | 97.718 | 95.329 | 92.991 | 94.664 | 100.815 | 101.347 | 102.439 | 112.391 | 114.835 | 131.02 | 125.085 | 120.686 | 131.166 | 139.6 | 142.663 | 141.19 | 129.587 | 136.344 | 154.028 | 135.841 | 122.048 | 99.288 | 100.017 | 102.096 | 97.758 | 112.232 | 81.743 | 80.431 | 80.757 | 80.762 | 81.053 | 82.076 | 81.134 | 62.646 | 58.159 | 58.56 | 52.352 | 46.117 | 41.536 | 34.292 | 33.251 | 30.063 | 47.872 | 46.243 | 56.253 | 47.203 | 51.215 | 56.232 | 62.125 | 64.46 | 63.937 | 65.3 | 66.9 | 66.5 | 68.7 | 70.6 | 72.6 | 75.8 | 49.1 | 49.9 | 50.7 | 51.4 | 52.2 | 56.1 | 57.5 | 60.6 | 63.1 | 64.5 | 63.5 | 62.6 | 61.6 | 62.3 | 30.8 | 30.1 | 27.4 | 27.7 | 30.1 | 30.2 | 30.9 | 28.5 | 7.1 | 7.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.681 | 9.691 | 13.315 | 11.336 | 13.47 | 18.541 | 18.988 | 16.074 | 15.827 | 13.441 | 11.235 | 9.823 | 9.206 | 9.545 | 10.141 | 10.839 | 8.875 | 7.766 | 11.731 | 9.388 | 10.451 | 14.179 | 11.307 | 9.919 | 7.26 | 6.656 | 7.545 | 8.787 | 7.108 | 7.647 | 7.071 | 7.292 | 6.323 | 6.654 | 8.018 | 6.494 | 6.766 | 6.353 | 7.687 | 6.996 | 7.142 | 7.115 | 7.064 | 7.053 | 6.057 | 9.4 | 8.71 | 11.357 | 11.93 | 10.748 | 8.994 | 13.766 | 13.393 | 14.097 | 17.105 | 16.338 | 16.951 | 18.181 | 14.622 | 19.177 | 15.08 | 20.449 | 20.453 | 20.255 | 18.944 | 34.979 | 21.226 | 18.326 | 13.331 | 14.293 | 17.573 | 15.925 | 10.295 | 5.681 | 5.336 | 5.218 | 5.993 | 6.533 | 5.154 | 3.545 | 5.599 | 7.72 | 8.73 | 6.385 | 7.472 | 7.065 | 5.922 | 3.306 | 3.091 | 3.445 | 4.368 | 4.298 | 3.755 | 3.301 | 3.299 | 3.49 | 2.886 | 2.441 | 3 | 3.8 | 3.8 | 3.7 | 3.9 | 3.6 | 4.8 | 3.6 | 3.8 | 2.1 | 2.7 | 4.4 | 4.7 | 2.8 | 3.4 | 2.9 | 2.8 | 3.2 | 3.6 | 3.2 | 2.7 | 2.3 | 1.6 | 1.4 | 0.9 | 1.3 | 1.1 | 1.3 | 1.1 | 0.8 | 0.7 |
Short Term Debt
| 2 | 2 | 3.56 | 2.894 | 2 | 2.968 | 2.906 | 2.895 | 2 | 2 | 2 | 2.867 | 0.253 | 0.624 | 0.993 | 1.361 | 1.537 | 1.482 | 1.467 | 1.992 | 1.926 | 1.665 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.831 | 1.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.357 | 0.019 | 0 | 2.483 | 3.757 | 10.58 | 17.434 | 12.143 | 12.729 | 11.502 | 19.082 | 26.995 | 24.514 | 17.576 | 1.425 | 1.87 | 8.713 | 14.319 | 13.423 | 12.789 | 13.11 | 16.241 | 12.246 | 8.736 | 6.19 | 7.184 | 7.715 | 8.094 | 8.489 | 2.219 | 2.39 | 2.57 | 5.439 | 5.94 | 8.295 | 6.391 | 3.256 | 1.439 | 2.841 | 3.148 | 0.917 | 0.955 | 0.983 | 1.065 | 0.989 | 1.154 | 1.084 | 1.087 | 0.221 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.121 | 0.121 | 0.14 | 0.245 | 0.168 | 0.285 | 0.386 | 0.211 | 0.172 | 0.199 | 0.187 | 0.373 | 0.227 | 0.164 | 0.127 | 0.11 | 0.069 | 0.04 | 0.035 | 0.034 | 0.094 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.011 | 0.011 | 0.03 | 0.03 | 0.03 | 0.054 | 0.191 | 0.061 | 0.051 | 0.028 | 0.015 | 0.015 | 0.015 | 0.582 | 0.469 | 0.318 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0.023 | 0.004 | 0 | 0 | 0 | 0 | -0.106 | 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 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.069 | 0 | 0 | 0 | 11.472 | 0 | 0 | 0 | 11.836 | 0 | 0 | 0 | 13.222 | 0 | 0 | 0 | 15.444 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0.092 | 0 | 0 | 0 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.851 | 0 | 0 | 0 | 1.786 | 0 | 0 | 0 | 2.887 | 0 | 0 | 0 | 3.343 | 0 | 0 | 0.015 | 4.534 | 0 | 0 | 0 | 1.902 | 0 | 0 | 7.424 | 0 | 0 | 0 | 0 | 0.94 | 0 | 0 | 0 | 0.885 | 0 | 0 | 0 | 0.821 | 0 | 0 | 0 | 0.612 | 0.694 | 0 | 0 | 0.262 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.523 | 8.882 | 6.501 | 9.5 | 10.916 | 7.694 | 7.305 | 9.944 | 10.254 | 6.735 | 6.78 | 6.234 | 7.229 | 5.362 | 5.501 | 6.506 | 6.96 | 5.222 | 5.73 | 5.81 | 5.896 | 4.441 | 4.277 | 4.907 | 4.983 | 4.058 | 4.289 | 5.284 | 5.674 | 3.841 | 4.124 | 3.864 | 4.954 | 4.201 | 4.341 | 4.126 | 4.568 | 4.126 | 4.411 | 4.146 | 4.852 | 3.712 | 4.216 | 4.877 | 5.024 | 4.974 | 5.07 | 6.682 | 7.727 | 7.922 | 8.898 | 7.595 | 9.124 | 9.986 | 11.502 | -0.368 | 11.84 | 9.552 | 11.167 | 6.504 | 11.283 | 10.775 | 11.383 | 5.44 | 15.773 | 15.296 | 15.859 | 10.083 | 9.175 | 9.261 | 7.424 | 9.639 | 8.274 | 4.168 | 4.761 | 5.45 | 4.353 | 3.945 | 4.594 | 3.709 | 3.763 | 3.841 | 3.328 | 3.174 | 2.951 | 3.22 | 2.386 | 2.411 | 2.557 | 1.95 | 1.763 | 2.364 | 2.282 | 2.221 | 2.592 | 2.338 | 2.442 | 1.895 | 2.6 | 1.5 | 1.9 | 1.8 | 1.9 | 2.5 | 2.1 | 2.9 | 2.6 | 2.8 | 1.9 | 0.5 | 0.5 | 0.9 | 0.8 | 0.1 | 0.1 | 0.7 | 1 | 1.6 | 1.6 | 1.4 | 0.9 | 0.1 | 0.2 | 0.3 | 0.2 | 0.6 | 0.6 | 0.1 | 0.1 |
Total Current Liabilities
| 26.204 | 20.573 | 23.376 | 23.73 | 26.386 | 29.203 | 29.199 | 28.913 | 28.081 | 22.176 | 20.015 | 18.36 | 16.688 | 15.531 | 16.635 | 18.706 | 17.372 | 14.47 | 18.928 | 17.19 | 18.273 | 20.285 | 15.996 | 14.947 | 12.364 | 10.854 | 12.079 | 14.239 | 13.067 | 11.874 | 11.406 | 11.328 | 11.476 | 11.873 | 13.888 | 10.858 | 11.498 | 10.606 | 12.208 | 11.191 | 12.034 | 10.862 | 11.314 | 12.024 | 11.083 | 14.376 | 13.782 | 19.897 | 19.659 | 19.029 | 17.922 | 23.158 | 25.03 | 27.87 | 39.217 | 36.345 | 41.125 | 40.523 | 37.342 | 48.134 | 53.373 | 55.753 | 49.427 | 32.236 | 37.056 | 59.306 | 51.404 | 41.832 | 35.295 | 36.664 | 41.27 | 37.81 | 27.305 | 16.062 | 17.285 | 18.383 | 18.44 | 18.967 | 11.967 | 9.538 | 11.932 | 17 | 17.998 | 17.854 | 16.814 | 13.541 | 9.747 | 8.558 | 8.796 | 6.312 | 7.086 | 7.645 | 7.102 | 6.511 | 7.045 | 6.912 | 6.415 | 4.557 | 5.8 | 5.4 | 5.8 | 5.6 | 5.9 | 6.2 | 7 | 6.6 | 6.4 | 4.9 | 4.6 | 4.9 | 5.2 | 3.7 | 4.2 | 3 | 2.9 | 3.9 | 4.6 | 4.8 | 4.3 | 3.7 | 2.5 | 1.5 | 1.1 | 1.6 | 1.3 | 1.9 | 1.7 | 0.9 | 0.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.888 | 13.263 | 25.49 | 26.268 | 24.108 | 23.841 | 22.256 | 20.617 | 20.874 | 19.566 | 19.981 | 20.6 | 0 | 0 | 0 | 0 | 2.19 | 9.284 | 15.354 | 17.027 | 17.644 | 14.835 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.251 | 0.303 | 0.297 | 0.225 | 0.267 | 4.455 | 4.562 | 4.029 | 4.67 | 4.47 | 4.683 | 5.235 | 16.224 | 20.324 | 20.35 | 20.035 | 20.043 | 20.052 | 0.025 | 0.025 | 0.025 | 0.048 | 0.048 | 6.548 | 7.215 | 7.735 | 0.068 | 0.068 | 0.068 | 0.087 | 1.703 | 1.154 | 0.103 | 0.103 | 1.984 | 2.202 | 2.46 | 2.648 | 2.829 | 3.12 | 3.367 | 3.567 | 0.455 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
Deferred Revenue Non-Current
| 0 | -3.285 | 2.35 | -0 | 0 | 0 | 0 | 1.917 | 0 | 0 | 0 | 2.254 | -1.086 | -1.243 | -1.373 | 0.515 | 0 | 0 | 0 | 0.559 | 0 | 0 | -0.436 | 0.591 | 0 | 0 | 0 | 3.867 | 0 | 0 | 0 | 5.538 | 0 | 0 | 0 | 4.631 | 0 | 0 | 0 | 4.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.04 | 0 | 0 | -4.507 | -4.223 | -4.182 | 0 | -4.166 | -4.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.88 | -21.169 | -21.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.626 | 1.642 | 1.675 | 1.714 | 1.825 | 1.876 | 2.456 | 1.917 | 1.996 | 2.086 | 2.178 | 2.33 | 0.475 | 0.492 | 0.504 | 0.515 | 0.48 | 0.501 | 0.496 | 0.559 | 0.504 | 0.534 | 0.564 | 0.623 | 3.904 | 3.891 | 3.874 | 3.898 | 5.704 | 5.615 | 5.586 | 5.556 | 5.5 | 5.541 | 5.513 | 4.653 | 4.623 | 4.572 | 4.517 | 4.518 | 4.496 | 4.45 | 4.394 | 4.242 | 4.298 | 4.298 | 4.297 | 4.16 | 4.156 | 4.303 | 4.237 | 4.17 | 4.105 | 4.04 | 3.972 | 3.906 | 4.507 | 4.223 | 4.182 | 4.1 | 4.166 | 4.078 | 3.983 | 3.894 | 3.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.88 | 21.169 | 21.221 | 0.001 | 0.001 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.093 | 0.994 | -1.285 | 1.137 | 2.032 | 0.797 | 0.839 | 0.017 | 1.673 | 1.328 | 1.574 | 0.017 | 1.103 | 1.26 | 1.39 | 1.557 | 1.675 | 0.999 | 1.103 | -0.528 | 0.032 | 0.033 | 0.032 | 0.623 | 0.032 | 0.032 | 0.031 | 0.031 | 0.028 | 0.027 | 0.018 | 0.018 | 0.028 | 0.028 | 0.028 | 0.028 | 0.056 | 0.056 | 0.056 | 0.047 | 0 | 0 | 0 | 4.516 | 4.282 | 4.419 | 4.433 | 0.21 | 4.358 | 4.444 | 4.285 | 4.244 | 1.118 | 1.146 | 0.552 | 0.538 | 0.525 | 0.543 | 0.54 | 0.551 | 0.749 | 0.654 | 0.686 | 0.634 | 0.661 | 4.151 | 0.855 | 0.985 | 0.469 | 0.482 | 0.359 | 0.316 | 0.156 | 0.251 | 0.282 | 0.242 | 0.348 | 0.457 | 0.566 | 0.756 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | -0.1 | 0.1 | 0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 11.607 | 15.899 | 28.23 | 29.119 | 27.965 | 26.514 | 25.551 | 23.114 | 24.543 | 22.98 | 23.733 | 22.947 | 1.578 | 1.752 | 1.894 | 2.072 | 4.345 | 10.784 | 16.953 | 17.617 | 18.18 | 15.402 | 1.032 | 0.623 | 3.936 | 3.923 | 3.905 | 3.898 | 5.732 | 5.642 | 5.604 | 5.556 | 5.528 | 5.569 | 5.541 | 4.653 | 4.679 | 4.628 | 4.573 | 4.518 | 4.496 | 4.45 | 4.394 | 4.547 | 4.357 | 4.493 | 4.506 | 4.37 | 4.431 | 4.517 | 4.43 | 4.431 | 5.223 | 5.187 | 4.524 | 4.695 | 5.335 | 5.063 | 4.947 | 4.918 | 9.37 | 9.294 | 8.698 | 9.198 | 8.744 | 8.834 | 6.09 | 17.209 | 20.793 | 20.832 | 20.394 | 20.359 | 20.208 | 0.276 | 0.307 | 0.267 | 0.397 | 0.506 | 7.123 | 7.971 | 7.887 | 0.068 | 0.068 | 0.068 | 0.087 | 1.703 | 1.904 | 0.498 | 0.103 | 1.984 | 2.202 | 2.46 | 2.648 | 2.829 | 3.12 | 3.367 | 3.568 | 0.455 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 2.7 | 4.4 | 4.7 | 2.8 | 3.4 | 2.9 | 2.8 | 0.1 | 3.6 | 3.2 | 2.7 | -0.1 | 1.6 | -0.1 | 0.9 | 1.8 | 1.8 | 1.7 | 1.8 | 1.8 | 1.9 |
Total Liabilities
| 37.811 | 36.472 | 51.606 | 52.849 | 54.351 | 55.717 | 54.75 | 52.027 | 52.624 | 45.156 | 43.748 | 41.307 | 18.266 | 17.283 | 18.529 | 20.778 | 21.717 | 25.254 | 35.881 | 34.807 | 36.453 | 35.687 | 17.028 | 15.57 | 16.3 | 14.777 | 15.984 | 18.137 | 18.799 | 17.516 | 17.01 | 16.884 | 17.004 | 17.442 | 19.429 | 15.511 | 16.177 | 15.234 | 16.781 | 15.709 | 16.53 | 15.312 | 15.708 | 16.571 | 15.44 | 18.869 | 18.288 | 24.267 | 24.09 | 23.546 | 22.352 | 27.589 | 30.253 | 33.057 | 43.741 | 41.04 | 46.46 | 45.586 | 42.289 | 53.052 | 62.743 | 65.047 | 58.125 | 41.434 | 45.8 | 68.14 | 57.494 | 59.041 | 56.088 | 57.496 | 61.664 | 58.169 | 47.513 | 16.338 | 17.592 | 18.65 | 18.837 | 19.473 | 19.09 | 17.509 | 19.819 | 17.068 | 18.066 | 17.922 | 16.901 | 15.244 | 11.651 | 9.056 | 8.899 | 8.296 | 9.288 | 10.105 | 9.75 | 9.34 | 10.165 | 10.279 | 9.983 | 5.012 | 6.2 | 5.7 | 6.1 | 5.7 | 6 | 6.4 | 7.3 | 6.7 | 6.5 | 5 | 4.6 | 4.9 | 5.2 | 3.7 | 4.2 | 3 | 2.9 | 4 | 4.6 | 4.8 | 4.3 | 3.6 | 2.5 | 1.4 | 1.1 | 3.4 | 3.1 | 3.6 | 3.5 | 2.7 | 2.7 |
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 |
Common Stock
| 2.106 | 2.106 | 2.089 | 2.078 | 2.075 | 2.059 | 2.057 | 2.057 | 2.057 | 2.057 | 2.056 | 2.052 | 2.051 | 2.047 | 2.042 | 2.037 | 2.033 | 2.03 | 2.028 | 2.026 | 2.025 | 2.016 | 2.013 | 2.005 | 1.998 | 1.996 | 1.989 | 1.966 | 1.961 | 1.957 | 1.951 | 1.932 | 1.925 | 1.92 | 1.919 | 1.918 | 1.899 | 1.897 | 1.897 | 1.895 | 1.894 | 1.892 | 1.891 | 1.888 | 1.888 | 1.886 | 1.886 | 1.886 | 1.883 | 1.881 | 1.878 | 1.874 | 1.872 | 1.871 | 1.869 | 1.865 | 1.863 | 1.861 | 1.839 | 1.831 | 1.829 | 1.826 | 1.821 | 1.815 | 1.812 | 1.808 | 1.798 | 1.712 | 1.591 | 1.586 | 1.583 | 1.578 | 1.576 | 1.565 | 1.551 | 1.547 | 1.544 | 1.522 | 1.514 | 1.502 | 1.501 | 1.493 | 1.477 | 1.43 | 1.405 | 1.387 | 1.358 | 1.338 | 1.338 | 1.258 | 1.258 | 1.258 | 1.149 | 1.149 | 1.149 | 1.147 | 1.141 | 1.139 | 1.1 | 1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -34.636 | -34.894 | -37.863 | -40.754 | -43.627 | -44.957 | -48.297 | -47.951 | -47.727 | -47.488 | -48 | -47.832 | -46.701 | -46.116 | -46.927 | -47.598 | -49.706 | -50.113 | -51.771 | -52.83 | -54.456 | -55.354 | -57.61 | -57.964 | -77.709 | -79.117 | -80.743 | -82.894 | -86.694 | -87.793 | -88.887 | -90.542 | -92.287 | -93.306 | -93.752 | -94.051 | -94.553 | -95.599 | -96.387 | -96.92 | -97.773 | -97.45 | -96.09 | -94.804 | -94.873 | -95.522 | -93.449 | -93.883 | -95.271 | -96.949 | -93.782 | -92.28 | -94.063 | -95.451 | -95.89 | -90.2 | -79.188 | -83.714 | -83.734 | -84.021 | -84.861 | -84.256 | -77.292 | -74.78 | -74.957 | -79.614 | -86.009 | -88.443 | -92.892 | -92.764 | -94.062 | -94.026 | -67.987 | -66.289 | -66.398 | -66.538 | -66.498 | -65.182 | -63.743 | -62.193 | -80.245 | -81.662 | -81.29 | -84.525 | -86.735 | -88.512 | -90.661 | -90.597 | -86.906 | -71.354 | -68.786 | -64.73 | -61.724 | -57.224 | -53.303 | -47.566 | -44.462 | -40.34 | -39.1 | -36.1 | -34.2 | -32.1 | -30.1 | -29.1 | -27.1 | -25.2 | -22.9 | -21.3 | -20.1 | -18.9 | -16.2 | -14.2 | -12.9 | -8.8 | -8.7 | -9.9 | -9.6 | -9.1 | -8 | -7.2 | -6.2 | -4.7 | -4.1 | -3.8 | -3.1 | -2.9 | -2.9 | -2.7 | -2.3 |
Accumulated Other Comprehensive Income/Loss
| -3.084 | -3.895 | -3.892 | -3.66 | -4.176 | -3.846 | -3.553 | -3.75 | -4.842 | -3.151 | -1.889 | -1.653 | -1.819 | -1.586 | -1.679 | -1.782 | -2.619 | -3.296 | -3.338 | -2.531 | -3.471 | -2.803 | -2.351 | -2.786 | -2.473 | -2.036 | -0.859 | -1.611 | -1.887 | -2.327 | -2.821 | -3.08 | -2.221 | -1.608 | -1.186 | -0.863 | -0.75 | -0.401 | -0.445 | -0.467 | -0.45 | -0.479 | -0.548 | -0.614 | -0.567 | -0.599 | -0.747 | -0.62 | -1.066 | -0.862 | -0.837 | -0.985 | -0.994 | -0.975 | -1.035 | -1.262 | -1.22 | -1.505 | -1.59 | -1.256 | -1.257 | -1.057 | -1.977 | -1.93 | -0.388 | 0.231 | 0.202 | 0.069 | 0.154 | 0.006 | -0.206 | -0.321 | -0.57 | -0.652 | -0.981 | -1.054 | -0.935 | -0.966 | -0.638 | -0.605 | -0.858 | -0.638 | -0.653 | -0.723 | -1.066 | -1.081 | -0.957 | -0.919 | -0.856 | -0.858 | -0.835 | -0.929 | -1.058 | -1.135 | -0.864 | -0.642 | -0.689 | -0.263 | 0.6 | -0.2 | 0.3 | -5.1 | -4.7 | -4.3 | -3.8 | -3.4 | -3.1 | -2.8 | -2.6 | -1.9 | -1.9 | -1.9 | -1.9 | -1.2 | -1.2 | -1.2 | -1.2 | -0.5 | -0.5 | -0.5 | -0.7 | -0.5 | -0.6 | -0.5 | -0.5 | -0.4 | -0.3 | -0.3 | -0.2 |
Other Total Stockholders Equity
| 170.09 | 169.896 | 168.503 | 167.668 | 167.368 | 166.274 | 166.06 | 165.921 | 165.701 | 165.519 | 165.34 | 165.049 | 164.891 | 164.75 | 164.294 | 164.143 | 164.015 | 163.654 | 163.311 | 163.061 | 162.764 | 162.226 | 161.932 | 163.364 | 163.777 | 163.349 | 162.843 | 161.742 | 161.324 | 161.076 | 160.493 | 159.72 | 159.304 | 159.015 | 159.394 | 159.199 | 158.716 | 161.942 | 167.333 | 167.52 | 167.451 | 167.765 | 167.501 | 167.277 | 166.883 | 166.575 | 166.335 | 166.133 | 165.758 | 165.429 | 165.087 | 164.651 | 164.294 | 163.941 | 163.695 | 163.368 | 163.073 | 162.797 | 161.819 | 161.506 | 161.128 | 161.077 | 160.473 | 163.027 | 164.036 | 163.432 | 162.345 | 149.669 | 134.347 | 133.693 | 133.117 | 132.358 | 131.7 | 130.781 | 128.667 | 128.152 | 127.814 | 126.206 | 125.853 | 124.921 | 122.429 | 121.898 | 120.96 | 118.248 | 115.612 | 114.498 | 112.901 | 114.373 | 112.8 | 110.53 | 105.318 | 110.549 | 99.086 | 99.085 | 99.085 | 98.907 | 98.487 | 98.389 | 96.5 | 96.4 | 93.2 | 100.2 | 99.4 | 99.6 | 99.4 | 71 | 69.4 | 69.8 | 69.5 | 68.1 | 69 | 69.9 | 71.2 | 70.1 | 71.5 | 70.6 | 68.8 | 66.4 | 66.5 | 34.9 | 34.5 | 31.2 | 31.3 | 31 | 30.7 | 30.6 | 28.2 | 7.4 | 7.2 |
Total Shareholders Equity
| 134.476 | 133.213 | 128.837 | 125.332 | 121.64 | 119.53 | 116.267 | 116.277 | 115.189 | 116.937 | 117.507 | 117.616 | 118.422 | 119.095 | 117.73 | 116.8 | 113.723 | 112.275 | 110.23 | 109.726 | 106.862 | 106.085 | 103.984 | 104.619 | 85.593 | 84.192 | 83.23 | 79.203 | 74.704 | 72.913 | 70.736 | 68.03 | 66.721 | 66.021 | 66.375 | 66.203 | 65.312 | 67.839 | 72.398 | 72.027 | 71.122 | 71.728 | 72.754 | 73.744 | 73.331 | 72.34 | 74.025 | 73.516 | 71.304 | 69.499 | 72.346 | 73.26 | 71.109 | 69.386 | 68.639 | 73.771 | 84.528 | 79.439 | 78.334 | 78.06 | 76.839 | 77.59 | 83.025 | 88.132 | 90.503 | 85.857 | 78.336 | 63.007 | 43.2 | 42.521 | 40.432 | 39.589 | 64.719 | 65.405 | 62.839 | 62.107 | 61.925 | 61.58 | 62.986 | 63.625 | 42.827 | 41.091 | 40.494 | 34.43 | 29.216 | 26.292 | 22.641 | 24.195 | 21.164 | 39.576 | 36.955 | 46.148 | 37.453 | 41.875 | 46.067 | 51.846 | 54.477 | 58.925 | 59.1 | 61.2 | 60.4 | 63 | 64.6 | 66.2 | 68.5 | 42.4 | 43.4 | 45.7 | 46.8 | 47.3 | 50.9 | 53.8 | 56.4 | 60.1 | 61.6 | 59.5 | 58 | 56.8 | 58 | 27.2 | 27.6 | 26 | 26.6 | 26.7 | 27.1 | 27.3 | 25 | 4.4 | 4.7 |
Total Equity
| 134.629 | 133.345 | 128.945 | 125.427 | 121.758 | 119.675 | 116.404 | 116.403 | 115.316 | 117.067 | 117.641 | 117.743 | 118.546 | 119.237 | 117.861 | 116.923 | 113.837 | 112.334 | 110.269 | 109.75 | 106.851 | 106.051 | 103.923 | 104.534 | 85.496 | 84.068 | 83.093 | 79.049 | 74.542 | 72.749 | 70.572 | 67.86 | 66.553 | 65.856 | 66.214 | 66.06 | 65.175 | 67.701 | 72.274 | 71.913 | 71.01 | 71.619 | 72.661 | 73.645 | 73.235 | 72.266 | 73.954 | 73.451 | 71.239 | 69.445 | 72.312 | 73.226 | 71.094 | 69.382 | 68.65 | 73.795 | 84.56 | 79.499 | 78.397 | 78.114 | 76.857 | 77.616 | 83.065 | 88.153 | 90.544 | 85.888 | 78.347 | 63.007 | 43.2 | 42.521 | 40.432 | 39.589 | 64.719 | 65.405 | 62.839 | 62.107 | 61.925 | 61.58 | 62.986 | 63.625 | 42.827 | 41.091 | 40.494 | 34.43 | 29.216 | 26.292 | 22.641 | 24.195 | 21.164 | 39.576 | 36.955 | 46.148 | 37.453 | 41.875 | 46.067 | 51.846 | 54.477 | 58.925 | 59.1 | 61.2 | 60.4 | 63 | 64.6 | 66.2 | 68.5 | 42.4 | 43.4 | 45.7 | 46.8 | 47.3 | 50.9 | 53.8 | 56.4 | 60.1 | 61.6 | 59.5 | 58 | 56.8 | 58 | 27.2 | 27.6 | 26 | 26.6 | 26.7 | 27.1 | 27.3 | 25 | 4.4 | 4.7 |
Total Liabilities & Shareholders Equity
| 172.44 | 169.817 | 180.551 | 178.276 | 176.109 | 175.392 | 171.154 | 168.43 | 167.94 | 162.223 | 161.389 | 159.05 | 136.812 | 136.52 | 136.39 | 137.701 | 135.554 | 137.588 | 146.15 | 144.557 | 143.304 | 141.738 | 120.951 | 120.104 | 101.796 | 98.845 | 99.077 | 97.186 | 93.341 | 90.265 | 87.582 | 84.744 | 83.557 | 83.298 | 85.643 | 81.571 | 81.352 | 82.935 | 89.055 | 87.622 | 87.54 | 86.931 | 88.369 | 90.216 | 88.675 | 91.135 | 92.242 | 97.718 | 95.329 | 92.991 | 94.664 | 100.815 | 101.347 | 102.439 | 112.391 | 114.835 | 131.02 | 125.085 | 120.686 | 131.166 | 139.6 | 142.663 | 141.19 | 129.587 | 136.344 | 154.028 | 135.841 | 122.048 | 99.288 | 100.017 | 102.096 | 97.758 | 112.232 | 81.743 | 80.431 | 80.757 | 80.762 | 81.053 | 82.076 | 81.134 | 62.646 | 58.159 | 58.56 | 52.352 | 46.117 | 41.536 | 34.292 | 33.251 | 30.063 | 47.872 | 46.243 | 56.253 | 47.203 | 51.215 | 56.232 | 62.125 | 64.46 | 63.937 | 65.3 | 66.9 | 66.5 | 68.7 | 70.6 | 72.6 | 75.8 | 49.1 | 49.9 | 50.7 | 51.4 | 52.2 | 56.1 | 57.5 | 60.6 | 63.1 | 64.5 | 63.5 | 62.6 | 61.6 | 62.3 | 30.8 | 30.1 | 27.4 | 27.7 | 30.1 | 30.2 | 30.9 | 28.5 | 7.1 | 7.4 |