Amedisys, Inc.
NASDAQ:AMED
91 (USD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q2 | 1994 Q1 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 245.45 | 157.358 | 120.704 | 145.863 | 78.112 | 95.377 | 49.436 | 40.54 | 17.956 | 26.566 | 67.834 | 42.694 | 124.458 | 91.646 | 77.344 | 81.808 | 112.904 | 177.278 | 174.756 | 30.294 | 20.757 | 13.902 | 10.554 | 20.229 | 14.01 | 25.904 | 120.005 | 86.363 | 66.114 | 59.164 | 48.334 | 30.197 | 8.915 | 9.968 | 7.824 | 27.502 | 57.051 | 33.201 | 3.132 | 8.032 | 5.542 | 11.225 | 2.84 | 17.303 | 43.626 | 30.118 | 7.021 | 14.545 | 39.106 | 37.158 | 41.29 | 48.004 | 29.462 | 28.132 | 148.868 | 120.295 | 128 | 116.027 | 81.98 | 34.485 | 45.16 | 0.898 | 25.648 | 2.847 | 5.664 | 1.66 | 25.236 | 56.19 | 66.592 | 91.341 | 107.483 | 84.221 | 9.855 | 7.957 | 9.476 | 17.231 | 20.75 | 72.063 | 78.917 | 89.679 | 93.181 | 22.279 | 24.338 | 29.779 | 10.064 | 12.801 | 8.341 | 4.861 | 11.089 | 9.921 | 2.334 | 3.515 | 3.345 | 3.824 | 12.209 | 6.967 | 4.629 | 4.781 | 1.267 | 1.4 | 3.5 | 0.1 | 2.8 | 0.572 | 0 | 0.5 | 1.3 | 4.07 | 2.7 | 2.5 | 1.3 | 1.104 | 2.4 | 0.4 | 0.4 | 0.9 | 0.6 | 0.2 | 0 | 0.2 | 0.4 | 0.7 | 1.1 |
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 |
Cash and Short Term Investments
| 245.45 | 157.358 | 120.704 | 145.863 | 78.112 | 95.377 | 49.436 | 40.54 | 17.956 | 26.566 | 67.834 | 42.694 | 124.458 | 91.646 | 77.344 | 81.808 | 112.904 | 177.278 | 174.756 | 30.294 | 20.757 | 13.902 | 10.554 | 20.229 | 14.01 | 25.904 | 120.005 | 86.363 | 66.114 | 59.164 | 48.334 | 30.197 | 8.915 | 9.968 | 7.824 | 27.502 | 57.051 | 33.201 | 3.132 | 8.032 | 5.542 | 11.225 | 2.84 | 17.303 | 43.626 | 30.118 | 7.021 | 14.545 | 39.106 | 37.158 | 41.29 | 48.004 | 29.462 | 28.132 | 148.868 | 120.295 | 128 | 116.027 | 81.98 | 34.485 | 45.16 | 0.898 | 25.648 | 2.847 | 5.664 | 1.66 | 25.236 | 56.19 | 66.592 | 91.341 | 107.483 | 84.221 | 9.855 | 7.957 | 9.476 | 17.231 | 20.75 | 72.063 | 78.917 | 89.679 | 93.181 | 22.279 | 24.338 | 29.779 | 10.064 | 12.801 | 8.341 | 4.861 | 11.089 | 9.921 | 2.334 | 3.515 | 3.345 | 3.824 | 12.209 | 6.967 | 4.629 | 4.781 | 1.267 | 1.4 | 3.5 | 0.1 | 2.8 | 0.572 | 0 | 0.5 | 1.3 | 4.07 | 2.7 | 2.5 | 1.3 | 1.104 | 2.4 | 0.4 | 0.4 | 0.9 | 0.6 | 0.2 | 0 | 0.2 | 0.4 | 0.7 | 1.1 |
Net Receivables
| 301.05 | 356.909 | 359.359 | 328.173 | 319.58 | 278.785 | 294.122 | 296.785 | 302.47 | 305.413 | 293.579 | 274.961 | 274.57 | 278.216 | 275.632 | 255.145 | 250.777 | 249.03 | 268.551 | 237.596 | 254.703 | 239.674 | 236.437 | 188.972 | 195.03 | 197.592 | 192.936 | 201.196 | 177.402 | 173.388 | 172.707 | 166.056 | 162.5 | 152.213 | 153.86 | 125.01 | 121.744 | 110.454 | 110.651 | 99.325 | 102.859 | 110.934 | 115.35 | 119.533 | 111.149 | 124.766 | 144.659 | 171.972 | 163.461 | 163.161 | 161.834 | 148.061 | 151.208 | 153.273 | 141.923 | 141.549 | 136.45 | 151.855 | 150.572 | 150.269 | 141.011 | 154.279 | 154.368 | 175.698 | 179.768 | 161.864 | 144.066 | 96.309 | 86.553 | 75.034 | 67.93 | 74.929 | 81.109 | 63.814 | 67.402 | 68.139 | 59.212 | 36.994 | 24.848 | 24.478 | 18.265 | 19.841 | 14.893 | 15.185 | 11.567 | 9.424 | 10.227 | 13.467 | 14.879 | 15.111 | 5.348 | 10.468 | 10.518 | 4.405 | 9.754 | 9.228 | 11.874 | 12.154 | 10.097 | 13.9 | 15.6 | 21 | 12.2 | 7.456 | 1.2 | 6.9 | 6.6 | 9.748 | 9.1 | 8.8 | 8.9 | 8.345 | 7.4 | 8.8 | 7.3 | 6.1 | 5.2 | 5.9 | 4.3 | 3.8 | 3 | 3 | 2.2 |
Inventory
| 0 | 0 | 0 | 0 | 36.438 | 29.558 | 38.418 | 25.221 | 30.515 | 37.397 | 20.296 | 13.431 | 19.83 | 12.979 | 16.449 | 11.766 | 17.455 | 13.837 | 15.543 | 74.439 | 10.601 | 8.957 | 10.792 | 7.568 | 11.679 | 10.493 | 12.43 | 7.329 | 9.77 | 8.8 | 10.097 | 7.397 | 9.948 | 7.931 | 9.086 | 8.11 | 32.005 | 7.568 | 8.504 | 8.493 | 21.456 | 21.567 | 71.018 | 66.058 | 69.816 | 14.919 | 14.478 | 10.631 | 10.646 | 11.18 | 12.765 | 11.321 | 10.95 | 10.976 | 11.605 | 9.947 | -136.45 | 11.713 | 12.651 | 10.279 | 9.199 | 8.865 | 10.128 | 8.086 | 7.159 | 9.647 | 10.714 | 6.023 | 10.889 | 10.699 | 11.012 | 8.93 | 3.222 | 4.286 | 4.906 | 0 | 5.827 | 3.23 | 2.838 | 3.377 | 1.238 | 1.123 | 1.269 | 1.879 | 0.955 | 0.722 | 1.092 | 0.857 | 0.941 | 1.014 | 1.215 | 0.822 | 0.929 | 1.113 | 0.846 | 0.414 | 0.343 | 0.712 | 0.561 | 0.5 | 1.5 | 1.4 | 1.3 | 1.703 | 0 | 0 | 0 | 0.536 | 0 | 0 | 0 | 0.442 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
Other Current Assets
| 33.447 | 41.635 | 46.385 | 22.899 | 33.097 | 22.824 | 23.581 | 26.415 | 37.839 | 25.493 | 10.776 | 25.598 | 14.024 | 8.124 | 11.025 | 13.265 | 30.114 | 9.395 | 9.278 | 8.225 | 13.458 | 13.252 | 13.948 | 7.349 | 11.949 | 24.784 | 18.148 | 16.268 | 14.904 | 31.789 | 11.964 | 11.26 | 12.07 | 9.407 | 5.959 | 14.641 | 5.641 | 17.147 | 23.556 | 19.708 | 12.577 | 15.185 | 14.309 | 2.385 | 9.819 | 12.006 | 16.229 | 8.64 | 20.635 | 24.801 | 22.072 | 24.63 | 13.795 | 12.4 | 15.701 | 22.139 | 154.257 | 10.776 | 15.905 | 23.003 | 5.539 | 9.154 | 8.727 | 7.719 | 7.872 | 3.903 | 3.858 | 5.991 | 5.847 | 4.683 | 3.887 | 11.125 | 2.824 | 5.912 | 2.366 | 6.97 | 6.241 | 2.613 | 3.572 | 1.356 | 2.538 | 2.268 | 3.283 | 2.753 | 3.852 | 4.007 | 4.009 | 3.403 | 4.246 | 4.053 | 1.093 | 0.244 | 0.415 | 0.87 | 0.862 | 0.715 | 0.663 | 1.008 | 1.06 | 1.6 | 0.9 | 1.2 | 0.9 | 0.604 | 5.4 | 4.9 | 2.8 | 0.247 | 1.2 | 1 | 1 | 0.264 | 0.8 | 0.9 | 0.6 | 0.4 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 |
Total Current Assets
| 579.947 | 555.902 | 526.448 | 496.935 | 467.227 | 426.544 | 405.557 | 388.961 | 388.78 | 394.869 | 392.485 | 356.684 | 432.882 | 390.965 | 380.45 | 361.984 | 411.25 | 449.54 | 468.128 | 350.554 | 299.519 | 275.785 | 271.731 | 224.118 | 232.668 | 258.773 | 343.519 | 311.156 | 268.19 | 273.141 | 243.102 | 214.91 | 193.433 | 179.519 | 176.729 | 175.263 | 216.441 | 168.37 | 145.843 | 135.558 | 142.434 | 158.911 | 203.517 | 205.279 | 234.41 | 181.809 | 182.387 | 205.788 | 233.848 | 236.3 | 237.961 | 232.016 | 205.415 | 204.781 | 318.097 | 293.93 | 282.257 | 290.371 | 261.108 | 218.036 | 200.909 | 173.196 | 198.871 | 194.35 | 200.463 | 177.074 | 183.874 | 164.513 | 169.881 | 181.757 | 190.312 | 179.205 | 97.01 | 81.969 | 84.15 | 92.34 | 92.03 | 114.9 | 110.175 | 118.89 | 115.222 | 45.511 | 43.783 | 49.596 | 26.438 | 26.954 | 23.669 | 22.588 | 31.155 | 30.099 | 9.99 | 15.049 | 15.207 | 10.46 | 23.888 | 17.52 | 17.677 | 18.99 | 13.349 | 17.4 | 21.5 | 23.7 | 17.2 | 10.335 | 6.6 | 12.3 | 10.7 | 14.601 | 13 | 12.3 | 11.2 | 10.155 | 10.6 | 10.1 | 8.3 | 7.6 | 6.4 | 6.5 | 4.7 | 4.4 | 3.7 | 4 | 3.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 127.11 | 129.346 | 131.109 | 130.784 | 127.465 | 121.541 | 118.564 | 118.882 | 123.091 | 125.57 | 120.096 | 119.692 | 120.409 | 116.02 | 116.299 | 117.159 | 118.377 | 117.911 | 110.17 | 112.904 | 114.093 | 114.788 | 112.78 | 58.898 | 217 | 28 | 56.426 | 62.244 | 65.39 | 68.84 | 73.352 | 73.998 | 42.945 | 89.234 | 87.926 | 85.39 | 82.97 | 66.999 | 114.176 | 274.91 | 282.838 | 296.692 | 314.068 | 159.109 | 320.154 | 313.774 | 312.962 | 156.746 | 150.947 | 146.207 | 143.965 | 148.536 | 146.928 | 144.446 | 144.023 | 138.554 | 117.82 | 112.143 | 95.44 | 91.919 | 87.021 | 82.644 | 80.74 | 79.258 | 80.387 | 78.504 | 75.397 | 68.313 | 66.709 | 66.896 | 55.401 | 52.96 | 42.857 | 36.7 | 30.282 | 27.389 | 24.315 | 19.825 | 14.677 | 10.003 | 9.127 | 8.121 | 7.239 | 7.219 | 6.919 | 7.378 | 7.815 | 8.257 | 9.006 | 9.363 | 9.853 | 10.29 | 5.334 | 4.223 | 3.096 | 2.935 | 3.138 | 3.119 | 3.325 | 3.4 | 6 | 7.5 | 7.9 | 8.574 | 6.5 | 6.1 | 5.6 | 4.785 | 4.7 | 4.8 | 4.7 | 4.61 | 3.3 | 3 | 3 | 2.4 | 2.5 | 2.5 | 1.2 | 1.1 | 0.9 | 0.6 | 0.4 |
Goodwill
| 1,244.679 | 1,244.679 | 1,244.679 | 1,244.679 | 1,244.679 | 1,244.679 | 1,244.679 | 1,287.399 | 1,285.455 | 1,289.672 | 1,204.638 | 1,196.09 | 1,188.054 | 936.772 | 933.207 | 932.685 | 931.483 | 937.088 | 721.049 | 658.5 | 660.472 | 664.822 | 649.514 | 329.48 | 324.145 | 324.145 | 322.199 | 319.949 | 313.663 | 313.663 | 292.793 | 288.957 | 284.552 | 280.349 | 285.124 | 261.663 | 211.109 | 205.587 | 205.587 | 205.587 | 205.587 | 205.587 | 208.923 | 208.915 | 208.126 | 209.26 | 209.994 | 209.594 | 367.495 | 343.353 | 334.695 | 334.695 | 335.811 | 901.611 | 791.412 | 791.412 | 790.409 | 790.21 | 789.054 | 786.923 | 765.137 | 749.238 | 736.253 | 733.881 | 701.113 | 697.545 | 734.187 | 332.534 | 307.375 | 249.632 | 219.061 | 213.032 | 210.337 | 207.775 | 201.218 | 197.002 | 194.502 | 85.12 | 80.065 | 62.537 | 63.565 | 57.383 | 55.106 | 35.658 | 0 | 0 | 0 | 25.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 22.3 | 25.2 | 25.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 99.698 | 100.832 | 101.778 | 102.675 | 103.634 | 104.744 | 99.929 | 101.167 | 103.678 | 106.189 | 106.534 | 111.19 | 118.084 | 66.432 | 69.764 | 74.183 | 84.143 | 81.813 | 68.251 | 64.748 | 66.468 | 61.966 | 62.801 | 44.132 | 44.309 | 44.888 | 45.382 | 46.061 | 44.845 | 45.523 | 46.22 | 46.755 | 47.249 | 47.728 | 43.548 | 44.047 | 33.15 | 33.193 | 33.193 | 33.193 | 34.096 | 34.112 | 34.336 | 36.69 | 42.332 | 43.109 | 46.792 | 47.05 | 51.959 | 49.335 | 49.364 | 50.067 | 52.259 | 62.331 | 52.248 | 53.393 | 55.9 | 57.732 | 59.093 | 57.608 | 57.361 | 57.332 | 50.791 | 42.388 | 44.48 | 44.608 | 27.888 | 14.301 | 13.891 | 13.661 | 12.741 | 12.733 | 12.837 | 14.199 | 11.417 | 208.449 | 208.483 | 92.152 | 86.686 | 66.984 | 63.565 | 57.383 | 55.106 | 35.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,344.377 | 1,345.511 | 1,346.457 | 1,347.354 | 1,348.313 | 1,349.423 | 1,344.608 | 1,388.566 | 1,389.133 | 1,395.861 | 1,311.172 | 1,307.28 | 1,306.138 | 1,003.204 | 1,002.971 | 1,006.868 | 1,015.626 | 1,018.901 | 789.3 | 723.248 | 726.94 | 726.788 | 712.315 | 373.612 | 368.454 | 369.033 | 367.581 | 366.01 | 358.508 | 359.186 | 339.013 | 335.712 | 331.801 | 328.077 | 328.672 | 305.71 | 244.259 | 238.78 | 238.78 | 238.78 | 239.683 | 239.699 | 243.259 | 245.605 | 250.458 | 252.369 | 256.786 | 256.644 | 419.454 | 392.688 | 384.059 | 384.762 | 388.07 | 963.942 | 843.66 | 844.805 | 846.309 | 847.942 | 848.147 | 844.531 | 822.498 | 806.57 | 787.044 | 776.269 | 745.593 | 742.153 | 762.075 | 346.835 | 321.266 | 263.293 | 231.802 | 225.765 | 223.174 | 221.974 | 212.635 | 208.449 | 208.483 | 92.152 | 86.686 | 66.984 | 63.565 | 57.383 | 55.106 | 35.658 | 0 | 0 | 0 | 25.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 22.3 | 25.2 | 25.5 | 0 | 0 | 0 | 0 | 0.252 | 0 | 0 | 0 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 68 | 67 | 79.7 | -35.398 | -28.085 | 58.9 | 60.5 | 41.5 | 45 | -2.915 | 53.1 | 48.3 | 45.1 | 13.8 | 14.2 | 14.2 | 13.9 | 33.8 | 35.7 | 35.4 | 39.4 | 35.7 | 35.1 | 31.9 | 0 | 0 | 26.4 | 0 | 0 | 0 | 27.8 | 0 | 0 | 0 | 25.7 | 0 | 0 | 0 | 23.8 | 0 | 0 | 0 | 16.9 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 6.4 | 0 | -10,408 | -12.694 | 0 | -850.556 | -12.679 | -11.446 | 0 | -6.661 | -6.344 | -3.453 | 0 | -7.529 | -1.074 | -11.155 | 0 | -13.344 | -9.238 | -8.28 | 0 | -7.653 | -4.473 | -3.18 | -4.173 | -3.671 | -0.853 | -0.863 | -1.353 | -10.391 | 0 | -8.063 | -8.862 | 0 | 0 | 0 | -25.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.689 | 0 | 0 | 0 | 0.399 | 0 | 0 | 0 | 0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 48.017 | 47.212 | 43.229 | 40.635 | 35.398 | 28.085 | 22.752 | 0 | 15,983 | 6,179 | 2.915 | 0.289 | 10.111 | 25.271 | 40.576 | 47.987 | 24.189 | 25.463 | 20.199 | 21.427 | 17.568 | 30.213 | 32.525 | 35.794 | 41.149 | 46.919 | 53.119 | 56.064 | 91.16 | 100.806 | 98.943 | 107.94 | 113.797 | 121.014 | 121.367 | 125.245 | 129.992 | 140.485 | 146.565 | 124.788 | 128.478 | 134.442 | 95.991 | 90.214 | 83.123 | 85.256 | 91.808 | 92.804 | 54.512 | 59.498 | 65.674 | 68.649 | 77.173 | 10,408 | 12.694 | 0 | 4.247 | 12.679 | 11.446 | 0 | 6.661 | 6.344 | 3.453 | 0 | 7.529 | 1.074 | 11.155 | 0 | 13.344 | 9.238 | 8.28 | 0 | 7.653 | 4.473 | 3.18 | 4.173 | 3.671 | 0.853 | 0.863 | 1.353 | 1.273 | 0.532 | 0.831 | 1.65 | 2.424 | 2.376 | 0.774 | 1.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.926 | 0 | 0 | 0 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 39.663 | -28.603 | -24.372 | -35.238 | 84.412 | 84.894 | -3.422 | 19.336 | -15,943.377 | -6,139.314 | 84.639 | 19.923 | 19.805 | 19.003 | 19.113 | 19 | 19.078 | 19.773 | 18.487 | 18.912 | 18.86 | 18.888 | 19.188 | 19.045 | 21.506 | 50.601 | 49.856 | 22.73 | 48.976 | 38.32 | 38.894 | 10.668 | 39.741 | 37.875 | 34.914 | 10.472 | 34.259 | 30.845 | 35.051 | 9.361 | 30.199 | 28.898 | 27.589 | 9.4 | 26.501 | 23.932 | 24.855 | 12.1 | 16.963 | 23.606 | 23.721 | 17.922 | 29.19 | 27.478 | 21.78 | 22.536 | 863.845 | 18.764 | 17.75 | 17.865 | 20.512 | 20.988 | 19.746 | 20.317 | 24.28 | 24.719 | 16.401 | 7.45 | 6.871 | 6.725 | 5.6 | 5.826 | 7.147 | 7.037 | 12.444 | 11.819 | 5.777 | 6.042 | 6.188 | 3.856 | 9.118 | -0.532 | 7.232 | 7.212 | 31.907 | 23.361 | 25.748 | 25.768 | 25.543 | 24.169 | 22.323 | 22.301 | 22.769 | 23.669 | 21.079 | 21.115 | 19.551 | 20.197 | 23.448 | 4.3 | -0.1 | 0 | 0 | 24.83 | 10.3 | 12.5 | 9.6 | 1.907 | 3.3 | 2.4 | 2.2 | 1 | 2 | 1.5 | 1.6 | 1.5 | 1.1 | 1.2 | 0.8 | 0.8 | 0.9 | 0.5 | 0.4 |
Total Non-Current Assets
| 1,559.167 | 1,561.466 | 1,563.423 | 1,563.235 | 1,560.19 | 1,555.858 | 1,541.402 | 1,587.284 | 1,593.347 | 1,606.117 | 1,515.907 | 1,500.284 | 1,504.763 | 1,208.598 | 1,192.759 | 1,205.214 | 1,191.47 | 1,195.948 | 971.956 | 912.191 | 912.861 | 930.077 | 912.508 | 522.449 | 680.009 | 494.553 | 526.982 | 533.448 | 564.034 | 567.152 | 550.202 | 556.118 | 528.284 | 576.2 | 572.879 | 552.517 | 491.48 | 477.109 | 534.572 | 671.639 | 681.198 | 699.731 | 680.907 | 521.228 | 680.236 | 675.331 | 686.411 | 524.894 | 641.876 | 621.999 | 617.419 | 626.269 | 641.361 | 1,135.866 | 1,009.463 | 1,005.895 | 981.665 | 978.849 | 961.337 | 954.315 | 930.031 | 910.202 | 887.53 | 875.844 | 850.26 | 845.376 | 853.873 | 422.598 | 394.846 | 336.914 | 292.803 | 284.551 | 273.178 | 265.711 | 255.361 | 247.657 | 238.575 | 118.019 | 107.551 | 80.843 | 72.692 | 65.504 | 62.345 | 42.877 | 41.25 | 33.115 | 34.337 | 35.736 | 34.549 | 33.532 | 32.176 | 32.591 | 28.103 | 27.892 | 24.175 | 24.05 | 22.689 | 23.316 | 26.773 | 27.2 | 28.2 | 32.7 | 33.4 | 34.093 | 16.8 | 18.6 | 15.2 | 8.269 | 8 | 7.2 | 6.9 | 6.704 | 5.3 | 4.5 | 4.6 | 3.9 | 3.6 | 3.7 | 2 | 1.9 | 1.8 | 1.1 | 0.8 |
Total Assets
| 2,139.114 | 2,117.368 | 2,089.871 | 2,060.17 | 2,027.417 | 1,982.402 | 1,946.959 | 1,976.245 | 1,982.127 | 2,000.986 | 1,908.392 | 1,856.968 | 1,937.645 | 1,599.563 | 1,573.209 | 1,567.198 | 1,602.72 | 1,645.488 | 1,440.084 | 1,262.745 | 1,212.38 | 1,205.862 | 1,184.239 | 717.118 | 725.892 | 753.324 | 842.288 | 813.482 | 799.529 | 805.873 | 756.628 | 734.029 | 721.732 | 711.102 | 705.645 | 685.085 | 666.436 | 645.433 | 623.327 | 669.742 | 682.213 | 710.296 | 727.39 | 726.406 | 754.569 | 700.253 | 712.317 | 730.595 | 875.724 | 858.299 | 855.38 | 858.285 | 846.776 | 1,340.647 | 1,327.56 | 1,299.825 | 1,263.922 | 1,269.22 | 1,222.445 | 1,172.351 | 1,130.94 | 1,083.398 | 1,086.401 | 1,070.194 | 1,050.723 | 1,022.45 | 1,037.747 | 587.111 | 564.727 | 518.671 | 483.115 | 463.756 | 370.188 | 347.68 | 339.511 | 339.997 | 330.605 | 232.919 | 217.726 | 199.733 | 187.914 | 111.015 | 106.128 | 92.473 | 67.688 | 60.069 | 58.006 | 58.324 | 65.704 | 63.631 | 42.166 | 47.64 | 43.31 | 38.352 | 48.063 | 41.57 | 40.366 | 42.306 | 40.122 | 44.6 | 49.7 | 56.4 | 50.6 | 44.428 | 23.4 | 30.9 | 25.9 | 22.87 | 21 | 19.5 | 18.1 | 16.859 | 15.9 | 14.6 | 12.9 | 11.5 | 10 | 10.2 | 6.7 | 6.3 | 5.5 | 5.1 | 4.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 32.117 | 26.626 | 36.249 | 28.237 | 34.555 | 38.557 | 40.017 | 43.735 | 45.527 | 43.509 | 36.621 | 38.217 | 41.649 | 36.668 | 38.865 | 42.674 | 39.037 | 33.383 | 31.147 | 31.259 | 35.901 | 35.69 | 32.797 | 28.531 | 24.519 | 29.81 | 22.966 | 25.384 | 22.815 | 29.119 | 29.444 | 30.358 | 33.088 | 35.07 | 33.627 | 25.682 | 24.226 | 21.911 | 23.651 | 16.056 | 19.363 | 18.886 | 24.198 | 20.139 | 24.362 | 21.658 | 27.646 | 29.175 | 21.69 | 24.425 | 20.532 | 25.475 | 22.347 | 21.843 | 21.29 | 23.374 | 19.551 | 22.968 | 21.554 | 16.535 | 23.617 | 17.391 | 18.528 | 18.652 | 15.535 | 19.681 | 21.52 | 14.438 | 14.37 | 10.533 | 10.916 | 14.339 | 13.643 | 13.527 | 7.919 | 29.922 | 10.17 | 4.52 | 4.419 | 6.681 | 3.674 | 3.255 | 5.009 | 3.34 | 2.411 | 2.029 | 1.776 | 2.495 | 1.945 | 1.793 | 2.382 | 2.44 | 1.997 | 2.668 | 1.445 | 1.59 | 4.08 | 4.281 | 4.973 | 4.7 | 7.2 | 8.1 | 6.1 | 7.295 | 2.4 | 2.5 | 2 | 1.338 | 1.1 | 0.8 | 1.1 | 1.416 | 1.4 | 0.7 | 0.9 | 0.4 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 |
Short Term Debt
| 63.919 | 64.194 | 63.516 | 62.6 | 61.475 | 57.251 | 52.411 | 49.017 | 46.5 | 46.556 | 44.21 | 44.228 | 44.778 | 41.053 | 40.376 | 40.542 | 41.173 | 40.668 | 38.587 | 37.696 | 35.742 | 33.797 | 31.552 | 1.612 | 1.209 | 0.668 | 10.417 | 10.638 | 9.387 | 8.137 | 6.888 | 5.22 | 5.22 | 5 | 20 | 5 | 3.75 | 12 | 12 | 12 | 12 | 12.277 | 12.952 | 15.704 | 34.855 | 35.807 | 35.807 | 37.007 | 54.307 | 60.7 | 68.513 | 33.888 | 33.525 | 35.448 | 36.101 | 37.178 | 39.265 | 41.773 | 40.581 | 44.254 | 43.779 | 44.795 | 42.451 | 42.632 | 43.716 | 42.739 | 41.496 | 11.049 | 10.356 | 7.237 | 3.779 | 3.223 | 17.555 | 19.067 | 30.427 | 20.695 | 9.524 | 3.661 | 3.646 | 2.112 | 4.306 | 4.331 | 4.828 | 5.191 | 5.743 | 5.889 | 6.531 | 6.379 | 15.246 | 12.759 | 11.743 | 17.051 | 0 | 11.947 | 13.051 | 6.726 | 5.569 | 6.789 | 20.92 | 4.9 | 11 | 34.9 | 27.7 | 22.12 | 6.5 | 7 | 3.8 | 6.733 | 6.1 | 5.9 | 5.9 | 5.158 | 4.6 | 4.8 | 3.8 | 3.1 | 1.7 | 2.7 | 2.2 | 2.5 | 2 | 2 | 1.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.957 | 1.359 | 2.619 | 0.271 | 0.837 | 1.4 | 0.735 | 0.575 | 0.641 | 0.457 | 0.458 | 0.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20,411 | 0 | 0 | 0 | 289 | 58.535 | 58.328 | 55 | 60 | 60 | 70 | 0 | 21,427 | 0 | 0 | 0 | 35.794 | 0 | 0 | 0 | 56,064 | 0 | 0 | 0 | 107,940 | 0 | 0 | 0 | 125,245 | 0 | 0 | 0 | 124,788 | 0 | 0 | 0 | 55.329 | 0 | 0 | 0 | 5,609 | 0 | 0 | 0 | 11,748 | 0 | 0 | 0 | 14,285 | -58.816 | 0 | 0 | 11,245 | 0 | 0 | 0 | 4.663 | 129.026 | 111.978 | 106.961 | 6.771 | 79.63 | 67.787 | 62.113 | 11.63 | 0 | 0 | 0 | 0 | 0 | 35.124 | 0 | 0 | 22.666 | 0.532 | 22.686 | 16.14 | 16.444 | 15.343 | 13.623 | 13.298 | 0 | 0 | 0 | 0 | 0 | 2.119 | 2.119 | 2.119 | 2.119 | 2.119 | 2.119 | 0 | 0 | 0 | 0 | 10.081 | 0 | 0 | 0 | -0.192 | 0 | 0 | 0 | 0.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 357.868 | 362.53 | 348.846 | 354.647 | 337.534 | 328.036 | 220.605 | -20,191.958 | 229.646 | 293.798 | 262.702 | -35.38 | 267.738 | 276.506 | 282.976 | 270.447 | 258.249 | 264.614 | 215.225 | -21,200.771 | 207.109 | 207.83 | 200.231 | 128.008 | 169.043 | 153.901 | 154.461 | -55,910.344 | 146.84 | 158.943 | 118.128 | -107,824.588 | 110.778 | 114.646 | 113.113 | -125,126.171 | 119.012 | 120.207 | 104.932 | -124,669.789 | 140.339 | 150.687 | 263.366 | 201.105 | 248.901 | 111.891 | 111.722 | -5,499.57 | 133.77 | 135.454 | 142.84 | -11,611.104 | 131.289 | 136.656 | 149.047 | -14,152.622 | 199.076 | 150.528 | 154.934 | -11,093.018 | 141.571 | 137.686 | 117.809 | 120.028 | -10.904 | -15.05 | -18.335 | 55.04 | -11.559 | -4.606 | -4.989 | 38.387 | 47.283 | 42.618 | 44.676 | 19.416 | 52.294 | 3.24 | 33.033 | 26.231 | 4.847 | 27.801 | 3.606 | 5.432 | 5.381 | 5.309 | 6.383 | 6.156 | 10.106 | 10.759 | 10.552 | 11.478 | 28.163 | 9.439 | 10.367 | 10.364 | 7.951 | 7.418 | 7.976 | 27.4 | 6.6 | 7.3 | 10.5 | -5.176 | 1.3 | 4.1 | 3.4 | 2.247 | 2.5 | 2.3 | 1.6 | 0.199 | 1.5 | 1.7 | 1.1 | 1.9 | 0.7 | 0.6 | 0.6 | 0.3 | 0.4 | 0.5 | 0.2 |
Total Current Liabilities
| 486.021 | 479.976 | 484.86 | 473.721 | 468.119 | 462.401 | 353.05 | 355.529 | 367.2 | 427.372 | 380.154 | 374.282 | 454.349 | 449.223 | 456.082 | 456.337 | 437.496 | 442.048 | 316.106 | 326.943 | 314.653 | 313.007 | 297.377 | 222.476 | 219.29 | 214.189 | 210.81 | 215.062 | 201.857 | 225.318 | 183.904 | 181.348 | 182.174 | 189.786 | 200.367 | 175.193 | 171.214 | 176.029 | 164.234 | 162.323 | 191.065 | 200.736 | 324.714 | 312.416 | 332.48 | 191.014 | 202.821 | 204.787 | 231.457 | 245.004 | 252.417 | 221.734 | 209.508 | 215.79 | 227.728 | 216.304 | 218.627 | 238.237 | 238.623 | 229.306 | 232.584 | 217.263 | 197.316 | 204.627 | 192.908 | 179.029 | 173.162 | 101.736 | 107.167 | 91.484 | 82.735 | 81.918 | 92.124 | 88.739 | 90.941 | 99.955 | 87.115 | 52.424 | 48.136 | 41.976 | 40.004 | 40.574 | 41.873 | 34.018 | 33.031 | 31.056 | 30.547 | 31.12 | 29.242 | 27.104 | 27.059 | 33.409 | 32.157 | 28.841 | 28.427 | 22.389 | 23.799 | 24.888 | 40.961 | 41.7 | 32 | 58.4 | 50.4 | 41.615 | 12.6 | 16.1 | 11.2 | 11.464 | 10.8 | 9.8 | 9.7 | 9.133 | 8.9 | 7.9 | 6.7 | 5.8 | 4 | 4.7 | 3.8 | 3.6 | 3 | 2.9 | 2.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 404.637 | 351.442 | 356.08 | 346.762 | 428.731 | 429.53 | 433.028 | 488.924 | 515.461 | 515.032 | 499.748 | 501.384 | 502.504 | 242.567 | 294.739 | 266.498 | 363.095 | 454.324 | 434.868 | 288.384 | 288.26 | 323.86 | 359.573 | 5.775 | 54.853 | 123.937 | 75.782 | 78.203 | 80.523 | 83.157 | 85.472 | 87.809 | 88.874 | 89.5 | 90.565 | 95 | 96.25 | 83.517 | 86.444 | 104.372 | 102.299 | 132 | 30 | 33 | 36 | 39 | 42.952 | 66.904 | 72.287 | 67.701 | 68.376 | 111.551 | 119.726 | 127.901 | 136.138 | 144.688 | 160.377 | 162.349 | 162.799 | 170.899 | 179.44 | 196.904 | 268.407 | 285.942 | 316.015 | 336.458 | 375.932 | 12.991 | 13.325 | 8.064 | 2.555 | 2.114 | 36.513 | 39.217 | 41.151 | 43.063 | 55.208 | 2.09 | 2.255 | 1.709 | 2.058 | 1.407 | 2.198 | 3.087 | 3.225 | 3.213 | 4.208 | 5.516 | 6.926 | 8.142 | 6.868 | 8.799 | 5.002 | 7.28 | 9.397 | 9.373 | 15.127 | 17.186 | 3.03 | 2.4 | 19.5 | 5.5 | 5.8 | 5.447 | 5 | 4.9 | 3.6 | 3.129 | 3.3 | 3.5 | 3.5 | 2.279 | 2.1 | 1.9 | 1.7 | 1.5 | 1.8 | 1.7 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 |
Deferred Revenue Non-Current
| 0 | 59.007 | 62.22 | 77.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,329 | -2.029 | -2,385 | 0 | 0 | 0 | 0 | 0 | -3.169 | -3.395 | 0 | -81.536 | -11.071 | -10.193 | 0 | -8,659 | 0 | 0 | 52,286 | -197.074 | 1,655.042 | 0 | 29,399 | 0 | 0 | 0 | 11.548 | 0 | 0 | 0 | 18.495 | 0 | 0 | 0 | 10.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 47.212 | 43.229 | 40.635 | 35.398 | 28.085 | 22.752 | 20.411 | 15.983 | 6.179 | 2.915 | 0 | 0 | 0 | 0 | 27.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,329 | 2.029 | 2,385 | 0 | 0 | 0 | 0 | 0 | 3.169 | 3.395 | 0 | 9.249 | 11.071 | 10.193 | 0 | 8,659 | 61.516 | 54.276 | 52.286 | 36.697 | 34.039 | 30.821 | 29.399 | 24.114 | 17.907 | 16.785 | 11.548 | 5.852 | 2.902 | 13.329 | 18.495 | 13.221 | 12.839 | 12.057 | 10.781 | 8.499 | 2.68 | 3.421 | 3.556 | 5.01 | 8.008 | 7.711 | 6.749 | 4.036 | 3.725 | 3.264 | 2.756 | 1.766 | 0.391 | 0 | 0 | 1.723 | 1.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48.017 | 0.845 | 0.828 | 1.418 | 1.651 | 1.629 | 4.781 | 4.808 | 13.873 | 13.408 | 4.923 | 4.979 | 31.991 | 31.886 | 32.814 | 33.622 | 44.386 | 26.857 | 8.966 | 5.905 | 6.002 | 6.053 | 6.089 | 6.234 | 6.253 | 6.137 | 6.138 | 3.791 | 3.93 | 4.337 | 4.306 | 3.73 | 4.306 | 3.991 | 3.934 | 4.456 | 4.998 | 5.837 | 5.214 | 5.285 | 5.748 | 6.518 | 9.761 | 8.511 | 8.297 | 5.209 | 4.761 | 4.671 | 72.287 | 4.274 | 4.613 | 4.852 | 5.561 | 5.46 | 5.291 | -52,279.168 | 0 | 7.074 | 5.787 | -29,392.588 | 8.654 | 8.482 | 5.791 | -5.589 | 6.882 | 7.296 | 6.086 | -12.426 | 6.036 | 6.841 | 5.785 | -5.845 | 1.298 | 1.184 | 1.062 | 0.824 | 0.826 | 0.826 | 0.826 | 0.826 | 0.826 | 1.213 | 1.213 | 1.213 | 4.29 | 4.27 | 4.154 | 4.725 | 5.452 | 6.631 | 1.647 | 2.058 | 5.344 | 4.588 | 8.76 | 11.728 | 13.648 | 11.825 | 7.378 | 10.7 | 7.5 | 8 | 8.5 | 0.826 | 1.1 | 1.1 | 1.1 | -0.003 | 0.2 | 0.3 | 0.2 | 0.944 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 452.654 | 458.506 | 462.357 | 466.666 | 465.78 | 459.244 | 460.561 | 514.143 | 545.317 | 534.619 | 507.586 | 506.363 | 534.495 | 274.453 | 327.553 | 300.12 | 407.481 | 481.181 | 443.834 | 294.289 | 294.262 | 329.913 | 365.662 | 12.009 | 61.106 | 130.074 | 81.92 | 81.994 | 84.453 | 87.494 | 89.778 | 91.539 | 93.18 | 93.491 | 94.499 | 99.456 | 101.248 | 89.354 | 91.658 | 109.657 | 108.047 | 138.518 | 39.761 | 41.511 | 44.297 | 44.209 | 47.713 | 71.575 | 72.287 | 71.975 | 72.989 | 116.403 | 125.287 | 194.877 | 195.705 | 203.806 | 197.074 | 1,858.504 | 199.407 | 206.71 | 212.208 | 223.293 | 290.983 | 303.449 | 328.749 | 346.656 | 395.347 | 37.555 | 32.582 | 27.744 | 20.397 | 17.831 | 46.31 | 43.081 | 45.634 | 47.443 | 61.044 | 10.924 | 10.792 | 9.284 | 6.92 | 6.345 | 6.675 | 7.056 | 9.281 | 7.874 | 8.362 | 10.241 | 14.101 | 15.907 | 8.515 | 10.857 | 10.346 | 11.868 | 18.157 | 21.101 | 28.775 | 29.011 | 10.408 | 13.1 | 27 | 13.5 | 14.3 | 14.394 | 6.1 | 6 | 4.7 | 3.126 | 3.5 | 3.8 | 3.7 | 3.223 | 2.2 | 1.9 | 1.7 | 1.5 | 1.8 | 1.7 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 |
Total Liabilities
| 938.675 | 938.482 | 947.217 | 940.387 | 933.899 | 921.645 | 813.611 | 869.672 | 912.517 | 961.991 | 887.74 | 880.645 | 988.844 | 723.676 | 783.635 | 756.457 | 844.977 | 923.229 | 759.94 | 621.232 | 608.915 | 642.92 | 663.039 | 234.485 | 280.396 | 344.263 | 292.73 | 297.056 | 286.31 | 312.812 | 273.682 | 272.887 | 275.354 | 283.277 | 294.866 | 274.649 | 272.462 | 265.383 | 255.892 | 271.98 | 299.112 | 339.254 | 364.475 | 353.927 | 376.777 | 235.223 | 250.534 | 276.362 | 303.744 | 316.979 | 325.406 | 338.137 | 334.795 | 410.667 | 423.433 | 420.11 | 415.701 | 2,096.741 | 438.03 | 436.016 | 444.792 | 440.556 | 488.299 | 508.076 | 521.657 | 525.685 | 568.509 | 139.291 | 139.749 | 119.228 | 103.132 | 99.749 | 138.434 | 131.82 | 136.575 | 147.398 | 148.159 | 63.348 | 58.928 | 51.26 | 46.924 | 46.919 | 48.548 | 41.074 | 42.312 | 38.93 | 38.909 | 41.361 | 43.343 | 43.011 | 35.574 | 44.266 | 42.503 | 40.709 | 46.584 | 43.49 | 52.574 | 53.899 | 51.369 | 54.8 | 59 | 71.9 | 64.7 | 56.009 | 18.7 | 22.1 | 16 | 14.59 | 14.1 | 13.4 | 13.2 | 12.356 | 11.1 | 9.9 | 8.4 | 7.2 | 5.9 | 6.4 | 4.4 | 4.1 | 3.3 | 3.1 | 2.4 |
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 | 1.013 | 0.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 0.035 | 0.036 | 0.036 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.003 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 811.537 | 794.626 | 762.325 | 747.925 | 728.603 | 702.643 | 782.918 | 757.672 | 725.955 | 700.313 | 670.734 | 639.063 | 605.016 | 560.01 | 479.861 | 429.991 | 384.84 | 312.859 | 278.185 | 246.383 | 218.728 | 184.596 | 150.854 | 119.55 | 92.089 | 60.712 | 27.363 | 0.204 | 4.053 | -10.505 | -14.967 | -30.545 | -39.462 | -50.897 | -61.593 | -67.806 | -80.717 | -89.157 | -99.794 | -64.785 | -73.92 | -82.359 | -89.978 | -77.561 | -67.932 | 23.136 | 21.296 | 18.617 | 125.429 | 115.507 | 107.625 | 102.205 | 97.891 | 521.612 | 499.957 | 484.669 | 462.571 | 440.937 | 408.735 | 372.089 | 334.296 | 298.357 | 263.274 | 236.252 | 209.911 | 186.418 | 166.034 | 149.57 | 132.855 | 112.639 | 97.722 | 84.807 | 73.448 | 62.889 | 53.836 | 46.552 | 39.251 | 31.491 | 23.561 | 16.451 | 10.315 | 5.129 | 0.168 | -4.053 | -7.416 | -9.797 | -11.311 | -12.46 | -6.332 | -7.55 | -11.146 | -13.212 | -15.378 | -17.957 | -13.781 | -15.998 | -25.754 | -24.994 | -23.66 | -22.4 | -21.5 | -27.6 | -26.2 | -23.668 | -7.3 | -3.2 | -1.3 | 1.203 | 3.3 | 3.1 | 2.7 | 2.397 | 2.9 | 2.8 | 2.6 | 2.4 | 2.3 | 2 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -98.552 | -97.698 | 0 | 0 | -0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.013 | 0.015 | 0.015 | 0.015 | 0.025 | -0.01 | 0.002 | 0.108 | 0.114 | -0.036 | -0.181 | -0.469 | -0.447 | -0.092 | 0.012 | -0.062 | 0.01 | -0.003 | 0.016 | -22.93 | -22.042 | -20.524 | -19.214 | -18.703 | -0.628 | -0.755 | -0.663 | -0.449 | -12.682 | -9.999 | -9.999 | -9.999 | -9.999 | -6.992 | -6.992 | -6.992 | -6.992 | -5.065 | -5.065 | -5.065 | -5.065 | -4.682 | -4.682 | -4.682 | -4.682 | -1.052 | -2.351 | -0.293 | 0 | 0 | 0 | 0 | -0.104 | -3.6 | -3.9 | -3.5 | -0.004 | -2.4 | -2.4 | -2.3 | 0 | -0.6 | -0.6 | -0.6 | -1.2 | -0.6 | -0.6 | -0.6 | -0.6 | -0.4 | -0.4 | -0.4 |
Other Total Stockholders Equity
| 336.189 | 330.54 | 325.82 | 318.551 | 311.267 | 304.101 | 296.161 | 293.863 | 289.746 | 285.295 | 295.986 | 292.25 | 300.21 | 412.776 | 405.952 | 379.195 | 371.328 | 407.955 | 400.975 | 394.015 | 383.784 | 377.134 | 369.341 | 361.981 | 352.003 | 347.19 | 520.907 | 515.067 | 508.152 | 502.529 | 496.897 | 490.698 | 484.859 | 477.754 | 471.352 | 477.324 | 473.798 | 468.448 | 466.407 | 461.902 | 457.632 | 454.17 | 452.66 | 449.714 | 444.882 | 440.419 | 438.927 | 433.676 | 429.199 | 424.465 | 420.98 | 416.62 | 412.638 | 406.571 | 402.231 | 393.134 | 385.631 | -1,268.489 | 374.19 | 362.935 | 350.847 | 343.765 | 334.462 | 325.503 | 318.442 | 309.501 | 302.434 | 297.365 | 291.269 | 286.762 | 305.165 | 301.216 | 178.814 | 172.169 | 167.787 | 146.659 | 143.934 | 138.727 | 135.671 | 144.689 | 140.659 | 68.954 | 67.399 | 65.439 | 39.774 | 37.918 | 37.391 | 36.406 | 33.749 | 33.16 | 22.73 | 21.579 | 20.783 | 20.276 | 19.906 | 18.754 | 14.298 | 15.515 | 12.546 | 12.2 | 12.2 | 12.1 | 12.2 | 12.084 | 15.6 | 15.9 | 14.7 | 7.071 | 5.8 | 5.2 | 4.3 | 1.915 | 2.5 | 2.5 | 2.5 | 3.1 | 2.4 | 2.4 | 2.2 | 2.2 | 1.9 | 1.8 | 1.7 |
Total Shareholders Equity
| 1,147.764 | 1,125.204 | 1,088.183 | 1,066.514 | 1,039.908 | 1,006.782 | 1,079.117 | 1,051.573 | 1,015.739 | 985.646 | 966.758 | 931.351 | 905.264 | 874.272 | 788.153 | 809.224 | 756.205 | 720.851 | 679.197 | 640.45 | 602.564 | 561.781 | 520.246 | 481.582 | 444.143 | 407.953 | 548.32 | 515.321 | 512.256 | 492.075 | 481.98 | 460.203 | 445.447 | 426.907 | 409.809 | 409.568 | 393.131 | 379.341 | 366.663 | 397.167 | 383.761 | 371.86 | 362.73 | 372.201 | 376.998 | 463.603 | 460.27 | 452.34 | 554.675 | 540.018 | 528.651 | 518.868 | 510.574 | 928.228 | 902.233 | 877.857 | 848.221 | -827.521 | 783.062 | 735.166 | 686.148 | 642.842 | 597.294 | 561.335 | 528.288 | 495.958 | 468.433 | 446.971 | 424.147 | 399.443 | 379.983 | 364.007 | 231.754 | 215.86 | 202.936 | 192.599 | 182.446 | 169.571 | 158.798 | 148.473 | 140.99 | 64.096 | 57.58 | 51.399 | 25.376 | 21.139 | 19.097 | 16.963 | 22.361 | 20.554 | 6.526 | 3.309 | 0.729 | -2.357 | 1.449 | -1.92 | -12.502 | -11.824 | -11.403 | -10.2 | -9.3 | -15.5 | -14 | -11.684 | 4.7 | 8.8 | 9.9 | 8.274 | 6.7 | 5.9 | 4.7 | 4.315 | 4.8 | 4.7 | 4.5 | 4.3 | 4.1 | 3.8 | 2.3 | 2.2 | 2.2 | 2 | 1.9 |
Total Equity
| 1,200.439 | 1,178.886 | 1,142.654 | 1,119.783 | 1,093.518 | 1,060.757 | 1,133.348 | 1,106.573 | 1,069.61 | 1,038.995 | 1,020.652 | 976.323 | 948.801 | 875.887 | 789.574 | 810.741 | 757.743 | 722.259 | 680.144 | 641.513 | 603.465 | 562.942 | 521.2 | 482.633 | 445.496 | 409.061 | 549.558 | 516.426 | 513.219 | 493.061 | 482.946 | 461.142 | 446.378 | 427.825 | 410.779 | 410.436 | 393.974 | 380.05 | 367.435 | 397.762 | 383.101 | 371.042 | 362.915 | 372.479 | 377.792 | 465.03 | 461.783 | 454.233 | 571.98 | 541.32 | 529.974 | 520.148 | 511.981 | 929.98 | 904.127 | 879.715 | 849.727 | -826.189 | 784.415 | 736.335 | 687.161 | 643.715 | 598.102 | 562.118 | 529.066 | 496.765 | 469.238 | 447.82 | 424.978 | 399.443 | 379.983 | 364.007 | 231.754 | 215.86 | 202.936 | 192.599 | 182.446 | 169.571 | 158.798 | 148.473 | 140.99 | 64.096 | 57.58 | 51.399 | 25.376 | 21.139 | 19.097 | 16.963 | 22.361 | 20.62 | 6.592 | 3.374 | 0.807 | -2.324 | 1.479 | -1.92 | -12.208 | -11.593 | -11.247 | -10.2 | -9.3 | -15.5 | -13.9 | -11.581 | 4.7 | 8.8 | 9.9 | 8.277 | 6.9 | 6.1 | 4.9 | 4.503 | 4.8 | 4.7 | 4.5 | 4.3 | 4.1 | 3.8 | 2.3 | 2.2 | 2.2 | 2 | 1.9 |
Total Liabilities & Shareholders Equity
| 2,139.114 | 2,117.368 | 2,089.871 | 2,060.17 | 2,027.417 | 1,982.402 | 1,946.959 | 1,976.245 | 1,982.127 | 2,000.986 | 1,908.392 | 1,856.968 | 1,937.645 | 1,599.563 | 1,573.209 | 1,567.198 | 1,602.72 | 1,645.488 | 1,440.084 | 1,262.745 | 1,212.38 | 1,205.862 | 1,184.239 | 717.118 | 725.892 | 753.324 | 842.288 | 813.482 | 799.529 | 805.873 | 756.628 | 734.029 | 721.732 | 711.102 | 705.645 | 685.085 | 666.436 | 645.433 | 623.327 | 669.742 | 682.213 | 710.296 | 727.39 | 726.406 | 754.569 | 700.253 | 712.317 | 730.595 | 875.724 | 858.299 | 855.38 | 858.285 | 846.776 | 1,340.647 | 1,327.56 | 1,299.825 | 1,263.922 | 1,269.22 | 1,222.445 | 1,172.351 | 1,130.94 | 1,083.398 | 1,086.401 | 1,070.194 | 1,050.723 | 1,022.45 | 1,037.747 | 587.111 | 564.727 | 518.671 | 483.115 | 463.756 | 370.188 | 347.68 | 339.511 | 339.997 | 330.605 | 232.919 | 217.726 | 199.733 | 187.914 | 111.015 | 106.128 | 92.473 | 67.688 | 60.069 | 58.006 | 58.324 | 65.704 | 63.631 | 42.166 | 47.64 | 43.31 | 38.352 | 48.063 | 41.57 | 40.366 | 42.306 | 40.122 | 44.6 | 49.7 | 56.4 | 50.6 | 44.428 | 23.4 | 30.9 | 25.9 | 22.87 | 21 | 19.5 | 18.1 | 16.859 | 15.9 | 14.6 | 12.9 | 11.5 | 10 | 10.2 | 6.7 | 6.3 | 5.5 | 5.1 | 4.3 |