Beasley Broadcast Group, Inc.
NASDAQ:BBGI
8.07 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 27.802 | 33.294 | 27.763 | 26.734 | 29.665 | 35.491 | 35.895 | 39.535 | 32.849 | 45.918 | 50.707 | 51.379 | 48.142 | 57.141 | 56.211 | 20.759 | 15.492 | 22.841 | 18.479 | 18.648 | 11.899 | 12.272 | 16.394 | 13.434 | 9.98 | 14.822 | 13.17 | 13.922 | 15.455 | 17.047 | 18.871 | 20.325 | 16.651 | 14.121 | 15.557 | 14.318 | 11,096 | 11.571 | 12.347 | 14.259 | 13.221 | 12.091 | 12.719 | 14.299 | 12.49 | 12,992 | 14.223 | 11,661 | 11.352 | 15.397 | 15.317 | 13.61 | 15.09 | 11.907 | 10.72 | 10.66 | 9.626 | 7.923 | 6.899 | 5.893 | 5.286 | 4.875 | 4.502 | 3.454 | 4.984 | 3.15 | 5.028 | 6.551 | 6.09 | 6.85 | 7.072 | 8.546 | 12.632 | 13.049 | 14.116 | 16.279 | 15.753 | 12.799 | 17.149 | 14.85 | 10.407 | 8.407 | 10.065 | 7.73 | 7.701 | 7.147 | 9.422 | 5.448 | 2.635 | 3.318 | 1.238 | 4.999 | 4.603 | 2.276 | 8.567 | 5.743 | 7.327 | 6.508 | 7.292 | 7.003 |
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 |
Cash and Short Term Investments
| 27.802 | 33.294 | 27.763 | 26.734 | 29.665 | 35.491 | 35.895 | 39.535 | 32.849 | 45.918 | 50.707 | 51.379 | 48.142 | 57.141 | 56.211 | 20.759 | 15.492 | 22.841 | 18.479 | 18.648 | 11.899 | 12.272 | 16.394 | 13.434 | 9.98 | 14.822 | 13.17 | 13.922 | 15.455 | 17.047 | 18.871 | 20.325 | 16.651 | 14.121 | 15.557 | 14.318 | 11,096 | 11.571 | 12.347 | 14.259 | 13.221 | 12.091 | 12.719 | 14.299 | 12.49 | 12,992 | 14.223 | 11,661 | 11.352 | 15.397 | 15.317 | 13.61 | 15.09 | 11.907 | 10.72 | 10.66 | 9.626 | 7.923 | 6.899 | 5.893 | 5.286 | 4.875 | 4.502 | 3.454 | 4.984 | 3.15 | 5.028 | 6.551 | 6.09 | 6.85 | 7.072 | 8.546 | 12.632 | 13.049 | 14.116 | 16.279 | 15.753 | 12.799 | 17.149 | 14.85 | 10.407 | 8.407 | 10.065 | 7.73 | 7.701 | 7.147 | 9.422 | 5.448 | 2.635 | 3.318 | 1.238 | 4.999 | 4.603 | 2.276 | 8.567 | 5.743 | 7.327 | 6.508 | 7.292 | 7.003 |
Net Receivables
| 49.112 | 47.175 | 46.509 | 53.424 | 47.687 | 55.299 | 47.488 | 56.684 | 46.697 | 45.629 | 42.112 | 53.378 | 47.198 | 44.339 | 36.687 | 47.395 | 38.558 | 29.692 | 46.694 | 54.577 | 49.058 | 47.487 | 41.376 | 52.417 | 46.784 | 46.159 | 40.018 | 60.601 | 60.894 | 57.555 | 55.767 | 56.064 | 19.175 | 18.946 | 18.316 | 19.848 | 18.542 | 19.786 | 17.621 | 17.638 | 16.363 | 16.571 | 15.686 | 17.195 | 17.107 | 17.732 | 16.736 | 18.175 | 16.999 | 16.829 | 15.397 | 17.76 | 16.714 | 17.525 | 16.071 | 18.377 | 18.712 | 18.54 | 17.534 | 18.173 | 18.729 | 18.012 | 18.624 | 21.577 | 23.12 | 23.261 | 24.324 | 25.077 | 26.367 | 26.308 | 23.777 | 25.616 | 22.691 | 22.771 | 20.961 | 23.06 | 24.896 | 26.216 | 22.518 | 23.874 | 24.33 | 22.368 | 19.249 | 24.001 | 21.136 | 21.217 | 18.831 | 23.168 | 20.62 | 20.884 | 20.79 | 24.284 | 22.144 | 21.237 | 18.978 | 20.537 | 20.478 | 21.273 | 17.88 | 21.327 |
Inventory
| 0 | -55.129 | -52.831 | 0 | 0 | 0 | 0 | 5.078 | 9.969 | 6.331 | 3.831 | 4.044 | 8.741 | 4.807 | 3.886 | 2.487 | 5.496 | 3.665 | -50.71 | 3.517 | 6.648 | 6.014 | 4.712 | 3.135 | 10.06 | 8.665 | 9.022 | 6.002 | 7.056 | 7.134 | 7.196 | 4.91 | 2.005 | 3.763 | 3.03 | 1.897 | -11,082.023 | 3.105 | 2.308 | 0.857 | 2.853 | 3.368 | 2.942 | 1.834 | 2.496 | -12,975.64 | 2.328 | -11,647.957 | 2.368 | 2.806 | 2.273 | 1.459 | 1.61 | 1.97 | 2.699 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.65 | 6.63 | 2.824 | 3.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.378 | 9.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 10.662 | 7.953 | 6.322 | 10.827 | 24.604 | 22.271 | 14.071 | 9.442 | 13.872 | 10.315 | 6.696 | 7.441 | 13.898 | 12.874 | 8.965 | 9.37 | 14.693 | 11.704 | 8.681 | 6.432 | 8.966 | 9.946 | 9.211 | 5.095 | 15.567 | 12.884 | 13.442 | 10.138 | 8.869 | 8.947 | 9.158 | 27.03 | 3.092 | 4.658 | 3.952 | 2.914 | 4.444 | 4.554 | 4.325 | 3.421 | 5.193 | 6.342 | 5.308 | 4.357 | 4.988 | 5.59 | 4.394 | 3.555 | 4.485 | 5.201 | 4.412 | 3.469 | 4.41 | 4.765 | 4.998 | 3.203 | 2.365 | 2.712 | 2.844 | 3.753 | 3.137 | 4.638 | 3.115 | 1.799 | 3.025 | 2.868 | 2.807 | 2.776 | 4.017 | 4.437 | 4.865 | 1.913 | 3.708 | 5.799 | 7.239 | 3.796 | 4.407 | 2.694 | 3.623 | 2.996 | 4.749 | 5.401 | 5.451 | 3.055 | 6.462 | 6.57 | 6.204 | 6.371 | 10.015 | 6.673 | 7.364 | 5.212 | 6.869 | 4.188 | 3.384 | 2.426 | 2.261 | 2.285 | 1.693 | 1.918 |
Total Current Assets
| 87.575 | 88.423 | 80.594 | 86.647 | 91.32 | 104.391 | 92.108 | 105.661 | 93.418 | 101.862 | 99.515 | 112.199 | 109.237 | 114.354 | 101.863 | 77.525 | 68.744 | 64.238 | 18.479 | 79.658 | 69.923 | 69.706 | 66.981 | 70.946 | 72.331 | 73.865 | 66.63 | 84.661 | 85.218 | 83.55 | 83.796 | 103.419 | 38.918 | 37.725 | 37.826 | 37.08 | 34.082 | 35.911 | 34.292 | 35.538 | 34.777 | 35.004 | 33.712 | 35.852 | 34.585 | 36.314 | 35.354 | 33.391 | 32.836 | 37.427 | 35.126 | 34.839 | 36.214 | 34.197 | 31.789 | 32.24 | 30.703 | 29.175 | 27.277 | 27.819 | 27.152 | 27.525 | 26.242 | 26.83 | 31.129 | 29.279 | 32.158 | 34.404 | 36.474 | 37.596 | 35.714 | 36.075 | 39.031 | 41.62 | 42.315 | 43.135 | 45.056 | 41.71 | 43.289 | 41.721 | 39.485 | 36.177 | 34.765 | 34.786 | 35.299 | 34.935 | 34.457 | 34.987 | 33.27 | 30.874 | 29.393 | 32.309 | 33.617 | 27.701 | 30.929 | 28.705 | 30.067 | 30.066 | 26.865 | 30.248 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 80.116 | 83.351 | 84.411 | 86.242 | 89.406 | 91.141 | 91.533 | 94.592 | 95.562 | 89.942 | 84.14 | 84.318 | 87.544 | 90.477 | 92.338 | 88.421 | 91.687 | 94.508 | 95.338 | 93.929 | 98.016 | 97.123 | 95.047 | 57.754 | 58.514 | 58.42 | 58.98 | 59.319 | 59.108 | 59.129 | 59.728 | 60.167 | 25.565 | 27.336 | 27.394 | 27.523 | 27.988 | 27.697 | 28.014 | 28.254 | 17.896 | 20.924 | 20.713 | 20.137 | 19.964 | 18.856 | 18.819 | 19.067 | 18.988 | 18.452 | 18.493 | 19.761 | 19.893 | 19.97 | 20.243 | 20.575 | 20.724 | 21.113 | 21.556 | 21.913 | 23.539 | 24.191 | 25.283 | 25.809 | 26.253 | 26.524 | 26.919 | 27.093 | 26.798 | 26.598 | 26.764 | 25.788 | 24.98 | 19.779 | 19.082 | 19.008 | 18.295 | 18.223 | 18.149 | 18.73 | 18.618 | 18.426 | 17.393 | 16.98 | 17.273 | 17.396 | 17.664 | 18.078 | 18.548 | 18.054 | 18.431 | 20.26 | 21.315 | 21.127 | 19.399 | 15.62 | 19.355 | 19.455 | 16.556 | 15.773 |
Goodwill
| 0 | 0.922 | 0.922 | 0.922 | 2.683 | 13.265 | 13.265 | 13.265 | 23.662 | 22.74 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 28.597 | 25.377 | 25.377 | 25.377 | 25.377 | 25.377 | 15.275 | 15.275 | 15.275 | 3.393 | 3.393 | 3.393 | 3.393 | 5.337 | 5.337 | 5.337 | 5.337 | 5.337 | 8.858 | 8.858 | 8.858 | 7.062 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 13.629 | 29.489 | 29.489 | 29.489 | 29.489 | 29.489 | 29.489 | 29.253 | 19.932 | 19.767 | 10.128 | 10.128 | 10,128.224 | 10.128 | 10.128 | 10.128 | 10,128.224 | 10.128 | 10.128 | 10.128 | 10,128.224 | 11.974 | 11.974 | 11.974 | 11,973.571 | 0 | 11.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2.139 | 395.584 | 395.657 | 395.729 | 401.47 | 484.945 | 495.228 | 495.47 | 524.747 | 526.377 | 528.592 | 531.111 | 531.842 | 532.652 | 533.463 | 534.418 | 537.423 | 538.292 | 539.175 | 546.862 | 532.419 | 519.44 | 519.514 | 519.559 | 519.593 | 489.677 | 489.733 | 489.737 | 478.326 | 478.388 | 477.744 | 477.107 | 232.89 | 235.125 | 235.195 | 235.264 | 235.399 | 235.534 | 235.469 | 235.686 | 109.117 | 186.33 | 186.24 | 186.175 | 186.089 | 183.282 | 183.282 | 183.252 | 183.102 | 178.959 | 178.959 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 178.914 | 179.029 | 191.749 | 191.749 | 238.372 | 238.372 | 238.372 | 238.372 | 240.522 | 240.522 | 240.522 | 206.324 | 206.324 | 199.661 | 199.661 | 209.79 | 213.303 | 213.303 | 213.303 | 216.209 | 216.373 | 216.537 | 216.702 | 217.007 | 217.236 | 16.036 | 217.59 | 217.815 | 217.984 | 219.337 | 218.984 | 258.135 | 263.328 | 277.348 | 273 | 164.894 | 168.884 | 169.944 | 151.339 | 137.287 |
Goodwill and Intangible Assets
| 2.139 | 396.506 | 396.579 | 396.651 | 404.153 | 498.21 | 508.493 | 508.735 | 548.409 | 549.117 | 557.188 | 559.708 | 560.439 | 561.249 | 562.059 | 563.014 | 566.02 | 566.888 | 567.771 | 575.459 | 557.796 | 544.818 | 544.892 | 544.936 | 544.971 | 504.952 | 505.008 | 505.012 | 481.719 | 481.781 | 481.137 | 480.5 | 238.226 | 240.462 | 240.531 | 240.6 | 240.736 | 244.392 | 244.326 | 244.544 | 116.179 | 199.959 | 199.869 | 199.804 | 199.718 | 196.911 | 196.911 | 196.881 | 196.731 | 192.588 | 192.588 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.543 | 192.658 | 205.378 | 205.378 | 267.861 | 267.861 | 267.861 | 267.861 | 270.012 | 270.012 | 269.776 | 226.256 | 226.092 | 209.79 | 209.79 | 209.79 | 213.303 | 213.303 | 213.303 | 216.209 | 216.373 | 216.537 | 216.702 | 217.007 | 217.236 | 16.036 | 217.59 | 217.815 | 217.984 | 219.337 | 218.984 | 258.135 | 263.328 | 277.348 | 273 | 164.894 | 168.884 | 169.944 | 151.339 | 137.287 |
Long Term Investments
| 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0.8 | 1.39 | 0 | 1.479 | 0.9 | 1.588 | 1.803 | 1.822 | 0.9 | 2.193 | 2.427 | 2.396 | 0.919 | 0 | 0 | 0 | 0 | 0 | 0 | 2.828 | 0 | 2.711 | 2.707 | 2.846 | 0 | 3.177 | 1.78 | 2.747 | 0 | 1 | 2 | 0.415 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 0 | 3.796 | 4.678 | 4.372 | 0 | 3.508 | 4.828 | 4.25 | 0 | 0 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 20.45 | 0 | 0 | 0 | 15.887 | 0 | 0 | 0 | 12.467 | 0 | 0 | 0 | -2.1 | 0 | 0 | 0 | -7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.9 | 0 | 0 | 0 | -0.8 | 0.079 | 0 | 0.177 | -0.9 | 0.252 | 0.129 | 0.385 | -0.9 | 0.21 | 0.073 | 0.186 | -0.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | 0 | 0.56 | 0.627 | 0.551 | 0 | 0.341 | 1.799 | 0.891 | 0 | 0.29 | 0.43 | 0.413 | 0 | 1.5 | 1.917 | 1.916 | -1 | 0.772 | 0.747 | 0.984 | -1 | -1 | 0.285 | 0.618 | 0 | 0.301 | 1.401 | 2.59 | 0 | 1.759 | 2.591 | 3.825 | 0 | 0 | 3.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 401.648 | 4.889 | 4.696 | 2.928 | 9.502 | 4.684 | 5.994 | -11.932 | 7.594 | 7.689 | 5.789 | -8.604 | 5.729 | 5.784 | 5.838 | 9.654 | 9.486 | 9.031 | 67.071 | 11.014 | 14.148 | 12.25 | 12.385 | 7.449 | 5.957 | 5.679 | 5.585 | 5.727 | 5.875 | 6.015 | 13.499 | 17.584 | 10.254 | 5.793 | 6.088 | 6.199 | 5.861 | 7.492 | 5.834 | 7.631 | 93.024 | 6.132 | 5.83 | 8.416 | 6.198 | 6.385 | 7.114 | 10.034 | 10.174 | 9.135 | 8.975 | 7.846 | 7.842 | 7.956 | 5.176 | 7.653 | 4.487 | 4.583 | 4.685 | 7.652 | 2.979 | 16.399 | 3.212 | 6.619 | 6.859 | 6.06 | 6.714 | 7.794 | 5.68 | 5.542 | 6.275 | 9.849 | 6.999 | 7.138 | 6.73 | 8.884 | 9.13 | 7.921 | 6.979 | 9.641 | 5.29 | 4.532 | 2.488 | 9.118 | 5.047 | 209.548 | 6.98 | 11.211 | 11.379 | 7.35 | 11.318 | 7.891 | 8.152 | 8.184 | 8.143 | 8.94 | 5.886 | 5.416 | 5.116 | 2.553 |
Total Non-Current Assets
| 483.903 | 484.745 | 485.685 | 508.072 | 503.061 | 594.035 | 606.02 | 609.283 | 651.565 | 646.748 | 647.118 | 649.89 | 653.712 | 657.51 | 660.235 | 661.089 | 667.192 | 670.427 | 730.18 | 680.402 | 669.96 | 654.19 | 652.324 | 610.139 | 609.442 | 569.051 | 569.573 | 570.058 | 546.702 | 546.925 | 554.365 | 558.251 | 274.045 | 273.591 | 274.013 | 274.322 | 276.053 | 279.581 | 279.83 | 280.429 | 228.939 | 228.946 | 228.62 | 228.357 | 228.284 | 224.653 | 225.426 | 225.982 | 225.892 | 220.175 | 220.056 | 220.15 | 220.279 | 220.469 | 221.104 | 220.772 | 221.025 | 221.573 | 222.182 | 222.107 | 222.58 | 236.827 | 237.511 | 237.806 | 302.263 | 302.875 | 302.322 | 302.748 | 304.989 | 305.068 | 305.73 | 261.893 | 259.843 | 238.453 | 237.586 | 237.682 | 240.727 | 241.732 | 243.048 | 244.58 | 244.379 | 245.574 | 243.546 | 243.105 | 244.823 | 250.398 | 250.308 | 247.104 | 247.911 | 248.761 | 248.734 | 286.285 | 292.795 | 306.659 | 300.543 | 189.453 | 194.126 | 194.816 | 173.012 | 155.613 |
Total Assets
| 571.479 | 573.168 | 566.28 | 594.718 | 594.381 | 698.426 | 698.128 | 707.437 | 744.983 | 748.61 | 746.633 | 762.088 | 762.949 | 771.864 | 762.099 | 738.614 | 735.537 | 734.605 | 748.659 | 759.993 | 739.883 | 723.896 | 719.305 | 681.085 | 681.774 | 642.916 | 636.203 | 654.719 | 631.92 | 630.475 | 638.161 | 661.67 | 312.963 | 311.316 | 311.839 | 311.402 | 310,134 | 315.492 | 314.122 | 315.967 | 263.716 | 263.951 | 262.332 | 264.209 | 262.869 | 260,967 | 260.78 | 259,373 | 258.728 | 257.602 | 255.182 | 254.989 | 256.493 | 254.666 | 252.893 | 253.012 | 251.729 | 250.749 | 249.458 | 249.926 | 249.732 | 264.352 | 263.753 | 264.636 | 333.392 | 332.155 | 334.48 | 337.152 | 341.463 | 342.664 | 341.444 | 297.968 | 298.874 | 280.073 | 279.901 | 280.817 | 285.783 | 283.441 | 286.337 | 286.3 | 283.865 | 281.75 | 278.311 | 277.891 | 280.122 | 285.332 | 284.765 | 282.091 | 281.181 | 279.636 | 278.126 | 318.594 | 326.411 | 334.361 | 331.471 | 218.159 | 224.192 | 224.882 | 199.877 | 185.861 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19.138 | 13.738 | 11.714 | 14.299 | 15.38 | 20.071 | 15.632 | 19.345 | 12.817 | 9.637 | 7.356 | 6.995 | 6.828 | 6.558 | 6.581 | 13.288 | 13.224 | 10.503 | 11.805 | 12.504 | 13.771 | 10.502 | 8.346 | 10.862 | 14.563 | 9.388 | 7.429 | 9.124 | 7.846 | 8.536 | 4.894 | 7.17 | 2.38 | 2.121 | 2.171 | 2.588 | 2.403 | 2.261 | 0.854 | 1.814 | 1.118 | 1.238 | 1.487 | 1.675 | 1.122 | 0.918 | 0.899 | 1.156 | 1.035 | 0.781 | 0.966 | 0.907 | 1.313 | 0.894 | 1.013 | 1.594 | 2.162 | 2.293 | 2.769 | 2.436 | 4.418 | 3.506 | 2.647 | 3.363 | 4.314 | 2.171 | 2.866 | 4.208 | 3.354 | 2.078 | 3.364 | 3.45 | 2.866 | 2.489 | 3.25 | 1.77 | 1.242 | 1.044 | 1.759 | 2.552 | 1.635 | 1.636 | 2.026 | 1.997 | 1.901 | 1.975 | 1.012 | 1.479 | 2.022 | 1.77 | 0.446 | 3.18 | 4.552 | 2.973 | 3.581 | 2.355 | 3.485 | 6.793 | 5.227 | 5.027 |
Short Term Debt
| 8.25 | 16.567 | 16.168 | 16.166 | 8.342 | 16.635 | 8.141 | 8.166 | 8.105 | 16.771 | 15.333 | 7.696 | 8.102 | 16.969 | 16.461 | 7.076 | 17.06 | 19.565 | 17.405 | 14.805 | 14.185 | 13.357 | 6.444 | 0.134 | 0.066 | 0.066 | 0.065 | 2.314 | 0.063 | 0.063 | 0.062 | 6.686 | 5.029 | 0.06 | 0.059 | 1.484 | 0.086 | 1.169 | 2.891 | 3.113 | 3.113 | 5.113 | 2.938 | 4.25 | 5.563 | 5.5 | 4.625 | 3.5 | 4.5 | 6.943 | 6.688 | 6.848 | 7.234 | 7.357 | 7.466 | 6.925 | 6.356 | 5.671 | 4.959 | 4.987 | 5.026 | 5.834 | 5.9 | 4.463 | 3.089 | 1.576 | 0 | 0 | 0 | 0 | 0 | 3.75 | 2.5 | 1.25 | 0 | 0 | 7.5 | 7.5 | 7.5 | 5.625 | 3.75 | 1.875 | 0 | 0 | 7.316 | 7.316 | 7.317 | 7.319 | 6.545 | 16.32 | 14.69 | 15.009 | 11.259 | 7.509 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 10.614 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,830.85 | 0 | -6,724.46 | 0 | 0 | 0 | 3.482 | 0 | 0 | 0 | 4.484 | 0 | 0 | 0 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 4.836 | 0 | 0 | 0 | 4.697 | 0 | 0 | 0 | 3.085 | 0 | 0 | 0 | 3.733 | 0 | 0 | 0 | 3.639 | 0 | 0 | 0 | 1.868 | 0 | 0 | 0 | 1.894 | 0 | 0 | 0 | 1.798 | 0 | 0 | 0 | 1.157 | 0 | 0.168 | 0 | 0.841 | 0 | 0 | 0 | 0.824 | 0 | 0 | 0 | 0.913 | 0.106 | 0.215 | 0.188 | 2.231 | 0.007 | 0.447 | 0 | 0.018 | 5.125 | 5.073 | 4.638 | 4.474 | 0 | 0 | 0 | 5.529 | 0 | 8.304 | 0 | -191,055.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -144,366.899 | 8.062 | 6.355 | 7.14 | 5.134 | 6.031 | 5.024 | 0 | -169,982.953 | 5.285 | 4.573 | 4.572 | 4.021 | 5.63 | 5.313 | 5.227 | 5.296 | 6.512 | 6.332 | 8.22 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 27.305 | 19.617 | 14.083 | 21.083 | 24.625 | 24.013 | 27.25 | 24.487 | 26.51 | 20,854.307 | 15.12 | 6,751.186 | 28.84 | 25.912 | 14.605 | 12.881 | 18.073 | 16.395 | 16.754 | 27.395 | 14.339 | 12.738 | 18.359 | 15.705 | 20.254 | 21.972 | 21.435 | 15.63 | 18.861 | 18.78 | 21.018 | 18.292 | 9.777 | 9.322 | 8.857 | 5.67 | 8.335 | 8.547 | 8.546 | 5.917 | 8.455 | 7.998 | 8.108 | 7.568 | 8.24 | 7.891 | 7.52 | 7.067 | 8.307 | 7.794 | 7.042 | 6.25 | 7.282 | 6.491 | 6.735 | 5.2 | 7.457 | 7.602 | 7.78 | 8.618 | 4.567 | 4.902 | 5.053 | 5.529 | 8.021 | 9.35 | 9.353 | 8.242 | 10.304 | 10.22 | 8.777 | 8.534 | 9.669 | 8.55 | 8.081 | 8.964 | 8.888 | 7.331 | 9.018 | 6.963 | 8.002 | 6.792 | 6.35 | 5.99 | 7.252 | 6.817 | 7.096 | 7.123 | 4.804 | 7.411 | 7.739 | 8.226 | 12.093 | 9.091 | 10.068 | 7.784 | 8.625 | 5.599 | 5.543 | 10.183 |
Total Current Liabilities
| 54.693 | 49.922 | 41.965 | 48.296 | 48.347 | 60.719 | 51.022 | 56.695 | 47.433 | 49.865 | 37.81 | 44.502 | 43.771 | 49.439 | 37.647 | 40.46 | 48.356 | 46.462 | 45.964 | 53.192 | 42.296 | 36.596 | 33.149 | 28.859 | 34.884 | 31.426 | 28.929 | 28.961 | 26.77 | 27.379 | 25.974 | 33.947 | 17.186 | 11.502 | 11.087 | 10.899 | 10.824 | 11.976 | 12.29 | 14.027 | 12.685 | 14.348 | 12.533 | 14.316 | 14.924 | 14.309 | 13.044 | 12.636 | 13.842 | 15.733 | 14.884 | 15.049 | 15.836 | 15.189 | 15.214 | 15.278 | 15.976 | 15.565 | 15.508 | 16.041 | 14.011 | 14.242 | 13.599 | 13.354 | 15.424 | 13.097 | 12.219 | 12.45 | 13.658 | 12.298 | 12.14 | 15.734 | 15.035 | 12.289 | 11.331 | 10.734 | 17.63 | 15.876 | 18.277 | 15.14 | 13.387 | 10.302 | 8.376 | 7.987 | 16.469 | 16.107 | 15.424 | 15.921 | 15.92 | 25.501 | 22.875 | 26.415 | 27.905 | 19.572 | 13.658 | 10.148 | 12.119 | 12.4 | 10.778 | 25.824 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 294.88 | 296.495 | 296.834 | 297.643 | 318.793 | 319.261 | 321.378 | 322.958 | 323.812 | 360.912 | 352.229 | 322.537 | 364.22 | 367.264 | 370.134 | 287.98 | 319.948 | 323.03 | 288.755 | 283.625 | 317.723 | 310.56 | 276.7 | 243.776 | 243.809 | 210.623 | 212.169 | 212.466 | 206.91 | 212.379 | 226.848 | 247.692 | 77.148 | 82.041 | 84.964 | 86.462 | 90.108 | 92.025 | 93.303 | 94.581 | 95.859 | 97.138 | 100.563 | 102.625 | 104.688 | 106.75 | 111.125 | 113.25 | 114.375 | 113.226 | 116.693 | 119.885 | 125.356 | 128.392 | 131.353 | 135.064 | 138.925 | 141.847 | 144.775 | 146.396 | 144.771 | 161.414 | 163.047 | 170.038 | 175.967 | 179.98 | 187.306 | 191.056 | 193.375 | 195.375 | 196.375 | 150.625 | 153.875 | 139.125 | 142.375 | 144.375 | 140.737 | 144.612 | 148.487 | 153.362 | 158.237 | 163.112 | 167.987 | 169.987 | 169 | 177.882 | 184.711 | 189.04 | 191.869 | 183.149 | 188.043 | 210.489 | 214.242 | 218.227 | 216.449 | 103.478 | 103.968 | 104.541 | 81.033 | 162.956 |
Deferred Revenue Non-Current
| 0 | -77.663 | -78.353 | 33.44 | 35.18 | 36.011 | 35.539 | 0 | 0 | 0 | 0 | 0.372 | 0.396 | 0.421 | 0.445 | 5.621 | 5.57 | 5.519 | -135.77 | 0.566 | 0.59 | 0.614 | 0.638 | 0.662 | 0.687 | 0.711 | 0.735 | 0.759 | 0.783 | 0.807 | 0.832 | 0.856 | 0.88 | 0.904 | 0.928 | 0.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.266 | 0.309 | 0.444 | 4.03 | 3.794 | 4.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -144,375 | -38.593 | 0 | 0 | 0 | 0 | 0 | 0 | -169,986.906 | 0 | 0 | 0 | 0 | 0 | -19.312 | 0 | -21.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 68.641 | 70.223 | 70.905 | 92.345 | 71.091 | 94.925 | 95.905 | 98.069 | 111.464 | 112.93 | 109.832 | 115.689 | 116.505 | 117.02 | 118.342 | 120.914 | 119.225 | 118.62 | 118.713 | 121.131 | 124.45 | 123.938 | 123.365 | 122.913 | 117.503 | 116.956 | 115.339 | 115.283 | 166.412 | 164.072 | 160.101 | 160.539 | 79.225 | 79.148 | 78.714 | 77.739 | 77.036 | 77.694 | 76.918 | 75.997 | 56.84 | 55.913 | 55.013 | 52.771 | 51.774 | 50.972 | 50.188 | 49.45 | 48.216 | 47.644 | 46.528 | 45.304 | 43.998 | 42.502 | 40.875 | 39.292 | 37.424 | 35.912 | 34.185 | 33.011 | 31.146 | 30.861 | 29.071 | 28.002 | 52.708 | 51.177 | 48.893 | 47.311 | 46.943 | 46.899 | 45.376 | 42.867 | 41.497 | 40.512 | 39.143 | 37.71 | 38.637 | 38.065 | 37.47 | 36.723 | 35.002 | 34.043 | 32.144 | 30.506 | 28.822 | 27.706 | 25.893 | 22.731 | 0 | 19.312 | 0 | 21.572 | 23.534 | 24.287 | 24.989 | 0 | 27.169 | 27.681 | 27.863 | 0 |
Other Non-Current Liabilities
| 7.432 | 7.44 | 7.448 | 7.455 | 13.702 | 13.712 | 9.723 | 13.733 | 15.99 | -20.635 | -12.779 | 16.277 | -13.48 | -15.165 | -16.763 | 22.158 | -8.697 | -10.508 | 20.848 | 17.64 | -26.053 | -26.416 | 10.29 | 10.503 | 11.648 | 11.715 | 11.782 | 11.843 | 14.812 | 14.927 | 16.817 | 17 | 2.565 | 2.632 | 2.698 | 2.765 | 1.055 | 78.701 | 0.789 | 76.816 | 0.78 | 0.811 | 0.841 | 0.87 | 0.9 | 0.929 | 0.958 | 0.988 | 49.126 | 48.475 | 47.414 | 1.104 | 45.122 | 43.609 | 1.151 | 40.425 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 5.716 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 1.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.091 | 0 | 0.079 | 0.359 | 0.249 | 0.219 | 1.81 | 2.149 | 20.284 | 2.916 | 0 | 0 | 0 | 25.575 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 370.953 | 374.158 | 375.187 | 397.444 | 403.586 | 427.898 | 427.005 | 434.76 | 451.266 | 453.207 | 449.282 | 454.504 | 467.245 | 469.118 | 471.712 | 431.052 | 430.477 | 431.142 | 254.196 | 422.396 | 416.119 | 408.082 | 410.355 | 377.192 | 372.96 | 339.294 | 339.29 | 339.592 | 388.134 | 391.377 | 403.767 | 425.231 | 158.938 | 163.82 | 166.376 | 166.966 | 168.2 | 170.894 | 171.011 | 171.398 | 153.479 | 153.862 | 156.416 | 156.266 | 157.361 | 158.651 | 162.271 | 163.687 | 163.607 | 161.916 | 164.295 | 166.292 | 170.486 | 172.045 | 173.378 | 175.507 | 177.5 | 179.441 | 180.73 | 181.445 | 185.128 | 201.014 | 202.374 | 203.756 | 229.826 | 232.308 | 237.349 | 239.517 | 241.469 | 243.425 | 242.902 | 194.643 | 196.522 | 179.637 | 181.518 | 182.085 | 179.374 | 182.677 | 185.957 | 190.085 | 193.239 | 197.154 | 200.222 | 200.493 | 197.901 | 205.947 | 210.853 | 211.99 | 214.256 | 204.61 | 208.327 | 234.977 | 237.776 | 242.514 | 241.438 | 129.053 | 131.137 | 132.222 | 108.896 | 162.956 |
Total Liabilities
| 425.646 | 424.08 | 417.153 | 445.74 | 451.933 | 488.617 | 478.027 | 485.286 | 498.699 | 503.073 | 487.092 | 499.006 | 511.016 | 518.557 | 509.359 | 471.513 | 478.434 | 477.544 | 474.105 | 475.521 | 458.414 | 444.679 | 443.504 | 406.051 | 407.844 | 370.721 | 368.218 | 368.553 | 414.904 | 418.756 | 429.741 | 459.178 | 176.124 | 175.322 | 177.463 | 177.865 | 179,024 | 182.87 | 183.301 | 185.425 | 166.164 | 168.21 | 168.948 | 170.583 | 172.286 | 172,960 | 175.315 | 176,324 | 177.449 | 177.649 | 179.18 | 181.342 | 186.321 | 187.234 | 188.592 | 190.785 | 193.476 | 195.007 | 196.237 | 197.486 | 199.138 | 215.255 | 215.974 | 217.11 | 245.25 | 245.404 | 249.568 | 251.967 | 255.127 | 255.723 | 255.042 | 210.376 | 211.557 | 191.926 | 192.849 | 192.819 | 197.004 | 198.553 | 204.234 | 205.225 | 206.626 | 207.457 | 208.598 | 208.48 | 214.37 | 222.055 | 226.277 | 227.911 | 230.177 | 230.111 | 231.203 | 261.393 | 265.68 | 262.086 | 255.096 | 139.201 | 143.256 | 144.622 | 119.674 | 188.78 |
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 | 130,978.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87,918.993 | 0 | 82,965.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.034 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 4.53 |
Retained Earnings
| 21.214 | 24.775 | 25.051 | 25.043 | 18.659 | 86.196 | 96.626 | 100.163 | 124.673 | 124.175 | 138.482 | 142.22 | 131.638 | 133.259 | 133.071 | 143.304 | 132.113 | 134.499 | 152.115 | 162.35 | 158.963 | 157.308 | 154.428 | 155.399 | 154.68 | 153.416 | 149.865 | 154.389 | 86.007 | 81.223 | 78.603 | 72.402 | 32.178 | 31.52 | 30.087 | 29.302 | 27.065 | 28.834 | 27.334 | 27.066 | -5.742 | -7.174 | -9.168 | -8.825 | -11.382 | -14.569 | -16.927 | -19.347 | -21.025 | -22.182 | -26.043 | -28.451 | -31.84 | -34.189 | -37.002 | -38.551 | -41.884 | -43.97 | -46.012 | -46.537 | -47.889 | -49.268 | -49.977 | -49.985 | -13.521 | -14.674 | -15.625 | -15.359 | -14.425 | -13.96 | -14.642 | -14.297 | -15.8 | -16.684 | -18.354 | -18.478 | -18.503 | -22.261 | -26.049 | -27.677 | -31.59 | -35.691 | -39.464 | -39.707 | -43.007 | -46.12 | -50.502 | -52.479 | -55.653 | -57.133 | -59.734 | -49.457 | -45.927 | -34.384 | -30.283 | -27.701 | -25.742 | -26.522 | -27.509 | -32.818 |
Accumulated Other Comprehensive Income/Loss
| 0.346 | 0.346 | 0.346 | 0.346 | 0.499 | 0.499 | 0.499 | 0.499 | -1.059 | -1.046 | -1.046 | -1.046 | -1.427 | -1.427 | -1.427 | -1.427 | -0.436 | -0.436 | -0.436 | -0.436 | 0.088 | 0.088 | 0.088 | 0.088 | -0.31 | -0.31 | -0.31 | 0.425 | -0.81 | -0.809 | -0.736 | -0.722 | 0.021 | 0.026 | 0.04 | 0.075 | 0.083 | 0.089 | 0.052 | 0.022 | 0.03 | 0.007 | 0.003 | 0.025 | 0.021 | 0.006 | 0 | 0.014 | 0.01 | 0.005 | 0.018 | 0.017 | 0.042 | -0.178 | -0.329 | -0.818 | -1.368 | -1.673 | -2.09 | -2.172 | -2.439 | -2.323 | -2.789 | -2.802 | 0.634 | 0.769 | 0.082 | 0.025 | 0.347 | 0.595 | 0.285 | 0.287 | 0.372 | 0.539 | 0.752 | -1.656 | -1.69 | 1.164 | 2.035 | 2.671 | 2.523 | 3.282 | 2.474 | 2.439 | 2.091 | 2.739 | 2.332 | -10.68 | -14.846 | -14.846 | -14.846 | -14.846 | -16.677 | -16.677 | -16.677 | -16.677 | -17.275 | -16.444 | 0 | -8.858 |
Other Total Stockholders Equity
| 124.238 | 123.933 | 123.696 | 123.555 | 123.256 | 123.081 | 122.942 | 122.793 | 122.636 | 122.375 | 122.073 | 121.875 | 121.689 | 121.442 | 121.063 | 125.817 | 125.792 | 123.026 | 122.843 | 122.592 | 122.386 | 121.789 | 121.253 | 119.516 | 119.528 | 119.058 | 118.398 | 131.32 | 131.787 | 131.274 | 130.521 | 130.78 | 104.613 | 104.422 | 104.223 | 104.134 | 103.937 | 103.673 | 103.409 | 103.428 | 103.238 | 102.881 | 102.523 | 102.4 | 101.918 | 102.544 | 102.366 | 102.357 | 102.269 | 102.105 | 102.002 | 102.056 | 101.944 | 101.774 | 101.606 | 101.571 | 101.48 | 101.36 | 101.298 | 101.124 | 100.897 | 100.663 | 100.52 | 100.288 | 101.003 | 100.631 | 100.43 | 100.495 | 100.389 | 100.28 | 100.733 | 101.576 | 102.719 | 104.266 | 104.629 | 108.107 | 108.948 | 105.962 | 106.092 | 106.056 | 106.281 | 106.679 | 106.679 | 106.654 | 106.644 | 106.634 | 106.634 | 106.634 | 106.634 | 106.634 | 106.634 | 107.34 | 106.634 | 106.634 | 106.634 | 106.634 | 106.654 | 106.757 | 107.687 | 34.226 |
Total Shareholders Equity
| 145.833 | 149.088 | 149.127 | 148.979 | 142.448 | 209.809 | 220.101 | 222.151 | 246.284 | 245.537 | 259.541 | 263.082 | 251.933 | 253.307 | 252.74 | 267.727 | 257.502 | 257.121 | 274.554 | 284.539 | 281.469 | 279.217 | 275.801 | 275.034 | 273.93 | 272.195 | 267.984 | 286.166 | 217.016 | 211.719 | 208.42 | 202.492 | 136.839 | 135.994 | 134.376 | 133.537 | 131,110 | 132.622 | 130.821 | 130.542 | 97.552 | 95.741 | 93.384 | 93.626 | 90.583 | 88,007 | 85.465 | 83,049 | 81.279 | 79.954 | 76.002 | 73.647 | 70.171 | 67.432 | 64.301 | 62.226 | 58.253 | 55.742 | 53.221 | 52.44 | 50.594 | 49.096 | 47.779 | 47.526 | 88.141 | 86.75 | 84.912 | 85.186 | 86.336 | 86.94 | 86.402 | 87.592 | 87.317 | 88.146 | 87.052 | 87.998 | 88.78 | 84.888 | 82.103 | 81.075 | 77.238 | 74.294 | 69.713 | 69.41 | 65.752 | 63.278 | 58.488 | 54.18 | 51.005 | 49.525 | 46.924 | 57.201 | 60.731 | 72.275 | 76.375 | 78.958 | 80.937 | 80.26 | 80.203 | -2.919 |
Total Equity
| 145.833 | 149.088 | 149.127 | 148.979 | 142.448 | 209.809 | 220.101 | 222.151 | 246.284 | 245.537 | 259.541 | 263.082 | 251.933 | 253.307 | 252.74 | 267.102 | 257.103 | 257.061 | 274.378 | 284.472 | 281.469 | 279.217 | 275.801 | 275.034 | 273.93 | 272.195 | 267.984 | 286.166 | 217.016 | 211.719 | 208.42 | 202.492 | 136.839 | 135.994 | 134.376 | 133.537 | 131,110 | 132.622 | 130.821 | 130.542 | 97.552 | 95.741 | 93.384 | 93.626 | 90.583 | 88,007 | 85.465 | 83,049 | 81.279 | 79.954 | 76.002 | 73.647 | 70.171 | 67.432 | 64.301 | 62.226 | 58.253 | 55.742 | 53.221 | 52.44 | 50.594 | 49.096 | 47.779 | 47.526 | 88.141 | 86.75 | 84.912 | 85.186 | 86.336 | 86.94 | 86.402 | 87.592 | 87.317 | 88.146 | 87.052 | 87.998 | 88.78 | 84.888 | 82.103 | 81.075 | 77.238 | 74.294 | 69.713 | 69.41 | 65.752 | 63.278 | 58.488 | 54.18 | 51.005 | 49.525 | 46.924 | 57.201 | 60.731 | 72.275 | 76.375 | 78.958 | 80.937 | 80.26 | 80.203 | -2.919 |
Total Liabilities & Shareholders Equity
| 571.479 | 573.168 | 566.28 | 594.718 | 594.381 | 698.426 | 698.128 | 707.437 | 744.983 | 748.61 | 746.633 | 762.088 | 762.949 | 771.864 | 762.099 | 738.614 | 735.537 | 734.605 | 748.659 | 759.993 | 739.883 | 723.896 | 719.305 | 681.085 | 681.774 | 642.916 | 636.203 | 654.719 | 631.92 | 630.475 | 638.161 | 661.67 | 312.963 | 311.316 | 311.839 | 311.402 | 310,134 | 315.492 | 314.122 | 315.967 | 263.716 | 263.951 | 262.332 | 264.209 | 262.869 | 260,967 | 260.78 | 259,373 | 258.728 | 257.602 | 255.182 | 254.989 | 256.493 | 254.666 | 252.893 | 253.012 | 251.729 | 250.749 | 249.458 | 249.926 | 249.732 | 264.352 | 263.753 | 264.636 | 333.392 | 332.155 | 334.48 | 337.152 | 341.463 | 342.664 | 341.444 | 297.968 | 298.874 | 280.073 | 279.901 | 280.817 | 285.783 | 283.441 | 286.337 | 286.3 | 283.865 | 281.75 | 278.311 | 277.891 | 280.122 | 285.332 | 284.765 | 282.091 | 281.181 | 279.636 | 278.126 | 318.594 | 326.411 | 334.361 | 331.471 | 218.159 | 224.192 | 224.882 | 199.877 | 185.861 |