Chase Corporation
AMEX:CCF
127.49 (USD) • At close November 14, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 49.019 | 43.071 | 36.37 | 56.317 | 315.495 | 124.683 | 116.044 | 124.234 | 119.429 | 102.947 | 86.229 | 90.062 | 99.068 | 83.259 | 67.664 | 66.056 | 47.771 | 30.638 | 25.088 | 35.52 | 34.828 | 33.107 | 44.137 | 54.262 | 47.354 | 54.13 | 40.805 | 49.324 | 73.411 | 62.347 | 51.708 | 51.454 | 43.819 | 29.709 | 17.406 | 53.131 | 53.222 | 42.575 | 36.639 | 36.928 | 29.997 | 19.049 | 12.152 | 15.373 | 15.18 | 13.189 | 12.383 | 12.773 | 14.982 | 15.201 | 12.546 | 16.895 | 17.34 | 4.321 | 3.333 | 7.149 | 11.643 | 5.33 | 2.572 | 4.32 | 3.917 | 3.729 | 1.139 | 1.236 | 2.444 | 1.419 | 2.537 | 4.014 | 2.416 | 1.861 | 1.078 | 1.785 | 0.847 | 0.079 | 0.118 | 0.215 | 1.406 | 0.188 | 0.222 | 0.681 | 0.167 | 0.286 | 0.745 | 0.306 | 0.329 | 0.231 | 0.249 | 0.083 | 0.049 | 0.008 | 0.014 | 0.104 | 0.065 | 0.018 | 0.244 | 0.2 | 0.2 | 0.3 | 0.9 | 1.5 | 2.3 | 1.6 | 1.2 | 0.6 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0.2 | 0 | 0 | 0.1 | 0 | 0 |
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 |
Cash and Short Term Investments
| 49.019 | 43.071 | 36.37 | 56.317 | 315.495 | 124.683 | 116.044 | 124.234 | 119.429 | 102.947 | 86.229 | 90.062 | 99.068 | 83.259 | 67.664 | 66.056 | 47.771 | 30.638 | 25.088 | 35.52 | 34.828 | 33.107 | 44.137 | 54.262 | 47.354 | 54.13 | 40.805 | 49.324 | 73.411 | 62.347 | 51.708 | 51.454 | 43.819 | 29.709 | 17.406 | 53.131 | 53.222 | 42.575 | 36.639 | 36.928 | 29.997 | 19.049 | 12.152 | 15.373 | 15.18 | 13.189 | 12.383 | 12.773 | 14.982 | 15.201 | 12.546 | 16.895 | 17.34 | 4.321 | 3.333 | 7.149 | 11.643 | 5.33 | 2.572 | 4.32 | 3.917 | 3.729 | 1.139 | 1.236 | 2.444 | 1.419 | 2.537 | 4.014 | 2.416 | 1.861 | 1.078 | 1.785 | 0.847 | 0.079 | 0.118 | 0.215 | 1.406 | 0.188 | 0.222 | 0.681 | 0.167 | 0.286 | 0.745 | 0.306 | 0.329 | 0.231 | 0.249 | 0.083 | 0.049 | 0.008 | 0.014 | 0.104 | 0.065 | 0.018 | 0.244 | 0.2 | 0.2 | 0.3 | 0.9 | 1.5 | 2.3 | 1.6 | 1.2 | 0.6 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0.2 | 0 | 0 | 0.1 | 0 | 0 |
Net Receivables
| 54.285 | 61.112 | 57.989 | 58.166 | 51.54 | 51.33 | 46.081 | 43.726 | 46.212 | 45.515 | 43.146 | 38.894 | 36.993 | 35.999 | 38.243 | 37.274 | 39.324 | 41.161 | 41.699 | 42.998 | 45.01 | 46.908 | 42.145 | 35.376 | 38.051 | 35.491 | 34.193 | 36.635 | 35.292 | 38.883 | 33.375 | 34.608 | 39.488 | 36.394 | 35.812 | 35.371 | 36.34 | 35.073 | 33.229 | 33.946 | 32.084 | 30.57 | 28.214 | 30.974 | 31.621 | 18.533 | 16.481 | 18.111 | 19.103 | 18.462 | 17.229 | 16.781 | 18.655 | 21.805 | 19.268 | 14.188 | 14.536 | 14.361 | 12.681 | 16.258 | 18.969 | 17.657 | 16.282 | 18.39 | 17.654 | 19.734 | 14.73 | 15.891 | 15.574 | 14.985 | 13.943 | 14.935 | 12.816 | 13.397 | 11.469 | 12.834 | 12.004 | 12.243 | 12.099 | 12.306 | 12.272 | 11.07 | 10.666 | 11.443 | 11.019 | 11.165 | 11.424 | 11.015 | 12.081 | 11.572 | 10.742 | 11.385 | 11.88 | 11.609 | 9 | 9 | 8.9 | 8.8 | 6.6 | 6.6 | 7.3 | 7.1 | 6.3 | 7 | 7.1 | 7.3 | 6.2 | 5.8 | 5.8 | 5.9 | 5.6 | 5.7 | 5.8 | 5.6 | 5.1 |
Inventory
| 69.576 | 77.485 | 84.278 | 85.984 | 63.039 | 58.551 | 52.996 | 47.075 | 41.217 | 38.395 | 37.034 | 35.962 | 39.058 | 40.551 | 39.185 | 39.019 | 42.354 | 45.73 | 45.418 | 43.335 | 39.699 | 35.825 | 34.813 | 27.331 | 25.618 | 28.266 | 28.953 | 28.187 | 25.814 | 26.605 | 27.539 | 29.332 | 29.476 | 33.055 | 33.376 | 32.632 | 31.539 | 32.658 | 33.336 | 33.983 | 32.048 | 35.934 | 36.824 | 36.628 | 32.323 | 22.988 | 21.985 | 21.66 | 20.841 | 21.411 | 19.097 | 17.964 | 14.678 | 18.476 | 16.313 | 16.268 | 13.941 | 15.27 | 15.945 | 18.13 | 16.461 | 17.861 | 18.79 | 17.192 | 15.136 | 18.007 | 19.098 | 17.43 | 16.627 | 16.591 | 16.165 | 15.302 | 13.889 | 13.602 | 12.391 | 12.941 | 12.227 | 11.806 | 10.243 | 11.104 | 10.671 | 10.915 | 10.418 | 9.627 | 9.518 | 9.801 | 10.019 | 10.49 | 8.959 | 9.93 | 9.722 | 10.197 | 8.943 | 9.632 | 8.551 | 7.8 | 7.4 | 6.4 | 5.1 | 5 | 4.7 | 4.9 | 4.8 | 4.5 | 4.3 | 4.3 | 4.2 | 4 | 3.6 | 3.6 | 4.5 | 4.2 | 4.8 | 4.8 | 4.2 |
Other Current Assets
| 8.625 | 9.72 | 11.795 | 12.373 | 4.374 | 3.434 | 4.629 | 3.808 | 2.851 | 2.616 | 3.792 | 4.389 | 2.47 | 2.604 | 2.815 | 2.97 | 2.418 | 3.243 | 4.488 | 3.701 | 2.595 | 2.876 | 3.762 | 3.847 | 3.098 | 3.203 | 2.782 | 3.002 | 3.728 | 2.812 | 2.62 | 2.446 | 2.174 | 2.69 | 2.607 | 2.698 | 2.437 | 2.42 | 2.563 | 3.987 | 1.826 | 2.767 | 2.456 | 5.272 | 4.665 | 2.362 | 2.439 | 3.836 | 2.061 | 1.562 | 1.334 | 1.497 | 2.723 | 1.37 | 2.808 | 1.364 | 1.078 | 1.37 | 2.45 | 2.5 | 2.077 | 1.578 | 1.66 | 1.774 | 1.484 | 1.916 | 2.992 | 1.294 | 1.062 | 1.096 | 1.166 | 3.173 | 1.739 | 1.156 | 1.941 | 1.608 | 1.136 | 1.262 | 1.435 | 0.996 | 0.65 | 1.08 | 1.059 | 0.866 | 0.742 | 1.067 | 1.171 | 1.266 | 0.147 | 0.75 | 0.749 | 0.651 | 0.641 | 0.522 | 0.499 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.5 | 0.3 | 0.7 | 0.7 | 0.4 | 0.7 | 0.4 | 0.6 | 0.7 | 0.8 | 0.7 | 0.5 |
Total Current Assets
| 184.788 | 196.376 | 198.143 | 214.742 | 436.777 | 241.247 | 223.03 | 221.293 | 212.964 | 194.491 | 172.029 | 170.107 | 177.82 | 162.854 | 150.884 | 146.383 | 134.382 | 123.703 | 119.249 | 126.881 | 126.232 | 119.089 | 126.724 | 121.471 | 114.135 | 121.104 | 106.747 | 117.834 | 138.849 | 133.506 | 118.101 | 120.095 | 118.301 | 104.036 | 93.983 | 126.147 | 125.853 | 114.841 | 107.882 | 110.959 | 99.975 | 91.025 | 82.385 | 88.247 | 83.789 | 57.072 | 53.288 | 56.38 | 56.987 | 56.636 | 50.206 | 53.137 | 53.396 | 45.972 | 41.722 | 38.969 | 41.198 | 38.209 | 33.648 | 41.209 | 41.424 | 40.825 | 37.871 | 38.593 | 36.717 | 41.076 | 39.357 | 38.629 | 35.679 | 34.534 | 32.353 | 35.195 | 29.292 | 28.234 | 25.919 | 27.598 | 26.773 | 25.499 | 23.999 | 25.087 | 23.759 | 23.352 | 22.888 | 22.242 | 21.608 | 22.265 | 22.863 | 22.854 | 21.882 | 22.259 | 21.226 | 22.337 | 21.529 | 21.78 | 18.294 | 17.4 | 17 | 16 | 13.1 | 13.7 | 14.9 | 14 | 12.7 | 12.6 | 11.9 | 12.5 | 11.3 | 10.2 | 10.3 | 10.1 | 10.7 | 10.6 | 11.5 | 11.1 | 9.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 67.455 | 69.259 | 70.442 | 70.904 | 32.844 | 33.609 | 33.691 | 33.701 | 33.579 | 34.472 | 33.379 | 34.228 | 34.395 | 35.314 | 36.631 | 37.886 | 29.326 | 30.157 | 31.686 | 32.215 | 32.845 | 35.57 | 35.874 | 34.43 | 34.76 | 34.885 | 35.428 | 35.909 | 36.742 | 37.028 | 37.397 | 39.348 | 40.921 | 42.627 | 43.183 | 43.018 | 44.085 | 44.701 | 44.985 | 44.835 | 45.192 | 47.28 | 47.669 | 48.522 | 49.279 | 30.922 | 30.246 | 29.343 | 29.598 | 28.907 | 27.729 | 27.343 | 27.414 | 28.082 | 28.349 | 27.337 | 23.219 | 22.23 | 23.774 | 21.58 | 21.905 | 22.031 | 21.89 | 22.053 | 19.758 | 19.974 | 17.959 | 18.174 | 18.471 | 18.739 | 18.922 | 18.9 | 18.589 | 18.479 | 17.892 | 17.289 | 17.489 | 17.452 | 17.799 | 16.932 | 17.317 | 17.444 | 17.8 | 14.786 | 15.132 | 15.079 | 15.158 | 15.071 | 9.564 | 9.543 | 9.413 | 9.314 | 9.116 | 8.864 | 7.957 | 7.4 | 7.3 | 6.8 | 6 | 5.7 | 5.1 | 4.8 | 4.8 | 5 | 4.9 | 4.8 | 4.6 | 4.1 | 4.2 | 4.2 | 4.5 | 4.6 | 4.7 | 4.5 | 4.6 |
Goodwill
| 178.21 | 177.736 | 176.95 | 175.782 | 95.16 | 96.321 | 97.131 | 97.124 | 97.866 | 98.457 | 98.244 | 95.486 | 82.402 | 82.044 | 82.175 | 82.194 | 81.986 | 82.128 | 82.334 | 84.605 | 84.696 | 85.976 | 84.423 | 50.911 | 50.784 | 50.688 | 50.928 | 50.933 | 43.576 | 43.899 | 43.668 | 43.967 | 44.123 | 44.081 | 44.137 | 37.948 | 38.28 | 38.36 | 38.344 | 38.092 | 37.815 | 38.706 | 38.704 | 38.806 | 38.793 | 18.039 | 17.992 | 17.834 | 18.06 | 18.082 | 17.675 | 17.488 | 17.437 | 22.973 | 23.109 | 23.279 | 14.606 | 14.538 | 14.015 | 14.282 | 15.131 | 15.522 | 14.868 | 15.101 | 14.576 | 15.06 | 14.334 | 14.298 | 12.983 | 10.918 | 16.308 | 16,307.821 | 8,178.373 | 8,732.153 | 8,009.148 | 7,969.169 | 7,932.871 | 8,221.222 | 8,221.222 | 8,002.549 | 8,581.731 | 8.582 | 8.582 | 8.582 | 8.582 | 8.582 | 8.544 | 8.344 | 8.341 | 8.389 | 0 | 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
| 159.251 | 163.954 | 168.69 | 173.757 | 33.661 | 36.947 | 40.305 | 43.359 | 46.954 | 50.617 | 53.88 | 50.217 | 41.2 | 44.003 | 46.932 | 49.847 | 52.704 | 55.852 | 59.152 | 62.206 | 65.33 | 64.48 | 67.737 | 44.607 | 46.846 | 49.138 | 51.424 | 53.745 | 36.58 | 38.891 | 40.662 | 42.847 | 44.852 | 46.966 | 49.137 | 25.737 | 27.215 | 28.752 | 29.902 | 30.932 | 31.781 | 32.773 | 33.817 | 35.35 | 36.363 | 14.02 | 14.742 | 15.163 | 16.185 | 16.828 | 17.192 | 17.435 | 17.942 | 18.145 | 19.63 | 12.254 | 4.497 | 4.703 | 4.49 | 4.934 | 5.875 | 6.226 | 6.508 | 6.971 | 7.063 | 6.266 | 5.823 | 6.002 | 6.094 | 5.9 | 1.103 | 17.56 | 9.53 | 9.595 | 8.91 | 8.907 | 8.91 | 8.922 | 8.959 | 8.533 | 9.136 | 9.163 | 0.605 | 0.63 | 0.654 | 0.678 | 0.702 | 0.727 | 0.751 | 0.775 | 9.354 | 9.414 | 9.58 | 9.686 | 9.874 | 10.1 | 10.2 | 8.9 | 1.8 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.5 | 1.3 | 1.3 | 1.3 | 2.9 | 2.9 | 2.8 | 3.9 | 1.5 |
Goodwill and Intangible Assets
| 337.461 | 341.69 | 345.64 | 349.539 | 128.821 | 133.268 | 137.436 | 140.483 | 144.82 | 149.074 | 152.124 | 145.703 | 123.602 | 126.047 | 129.107 | 132.041 | 134.69 | 137.98 | 141.486 | 146.811 | 150.026 | 150.456 | 152.16 | 95.518 | 97.63 | 99.826 | 102.352 | 104.678 | 80.156 | 82.79 | 84.33 | 86.814 | 88.975 | 91.047 | 93.274 | 63.685 | 65.495 | 67.112 | 68.246 | 69.024 | 69.596 | 71.479 | 72.521 | 74.156 | 75.156 | 32.059 | 32.734 | 32.997 | 34.245 | 34.91 | 34.867 | 34.923 | 35.379 | 41.118 | 42.739 | 35.533 | 19.103 | 19.241 | 18.505 | 19.217 | 21.006 | 21.748 | 21.376 | 22.072 | 21.639 | 21.325 | 20.157 | 20.3 | 19.077 | 16.819 | 17.411 | 17.56 | 9.53 | 9.595 | 8.91 | 8.907 | 8.91 | 8.922 | 8.959 | 8.533 | 9.136 | 9.163 | 9.187 | 9.211 | 9.236 | 9.26 | 9.246 | 9.071 | 9.092 | 9.165 | 9.354 | 9.414 | 9.58 | 9.686 | 9.874 | 10.1 | 10.2 | 8.9 | 1.8 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.5 | 1.3 | 1.3 | 1.3 | 2.9 | 2.9 | 2.8 | 3.9 | 1.5 |
Long Term Investments
| 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.325 | 1.365 | 1.26 | 1.16 | 1.118 | 1.083 | 1.09 | 1.019 | 0.97 | 1.057 | 0.964 | 1.949 | 1.818 | 1.707 | 1.637 | 1.547 | 1.421 | 1.508 | 1.41 | 1.449 | 1.377 | 1.3 | 1.256 | 1.197 | 1.279 | 1.229 | 1.094 | 1.058 | 0.999 | 0.921 | 0.874 | 0.803 | 0.836 | 0.759 | 0.74 | 0.803 | 0.779 | 0.693 | 0.611 | 0.635 | 0.627 | 0.603 | 0.573 | 0.544 | 0.52 | -1,309.801 | -1,309.801 | 0 | -729.885 | -729.885 | -729.885 | 0 | -535.294 | -535.294 | 0 | -349.241 | -349.241 | -349.241 | 0 | -210.678 | -210.678 | -210.678 | -210.678 | 0 | 0 | 0 | 0 | -0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.003 | 0.01 | 0.121 | 0.121 | 5.763 | 5.273 | 4.879 | 5.11 | 5.265 | 4.856 | 4.902 | 5.041 | 4.929 | 3.767 | 3.837 | 3.87 | 3.804 | 1.688 | 1.736 | 1.218 | 1.347 | 2.763 | 2.824 | 1.57 | 1.614 | 0.426 | 0.412 | 0.412 | 0.441 | 0.385 | 0.365 | 0.395 | 0.39 | 0.45 | 0.437 | 0.443 | 0.47 | 0.04 | -0.047 | -0.003 | -0.08 | -1.058 | -0.999 | 2.821 | 2.855 | 0.329 | 0.33 | 0.33 | 0.332 | 0.093 | 0.103 | 0.118 | 0.12 | 0 | 0.368 | 0.368 | 1.264 | 1,309.801 | 1,309.801 | 1,309.801 | 1,309.801 | 0 | 729.885 | 729.885 | 729.885 | 0 | 535.294 | 535.294 | 0 | 349.241 | 349.241 | 349.241 | 0 | 210.678 | 210.678 | 210.678 | 210.678 | 0.412 | 0.412 | 0.412 | 0.412 | 0.381 | 0.776 | 0.665 | 0.655 | 0.69 | 0.648 | 0.535 | 0.535 | 0 | 0 | 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
| 10.952 | 9.961 | 7.694 | 7.756 | 7.375 | 7.494 | 7.725 | 7.943 | 7.531 | 7.341 | 6.584 | 6.234 | 6.084 | 5.888 | 4.485 | 4.496 | 4.506 | 4.814 | 4.848 | 4.889 | 4.929 | 5.152 | 5.181 | 5.208 | 5.635 | 5.525 | 5.134 | 4.95 | 4.994 | 7.976 | 8.186 | 8.144 | 7.9 | 8.491 | 8.434 | 8.374 | 8.386 | 8.702 | 8.781 | 8.731 | 8.583 | 8.417 | 8.356 | 4.495 | 4.534 | 7.188 | 7.132 | 7.086 | 7.007 | 6.321 | 6.359 | 6.304 | 6.281 | 5.912 | 5.493 | 5.444 | 5.709 | -1,304.469 | -1,304.585 | -1,304.077 | -1,303.839 | 5.694 | -724.205 | -724.055 | -724.034 | 5.583 | -529.737 | -529.754 | 5.61 | -343.917 | -343.895 | -344.043 | 6.516 | -204.3 | -204.031 | -204.025 | -204.592 | 5.936 | 6.123 | 6.806 | 7.11 | 6.759 | 6.93 | 6.724 | 6.673 | 6.627 | 6.322 | 6.037 | 5.716 | 6.082 | 6.113 | 5.698 | 5.498 | 5.119 | 4.968 | 4.4 | 4.5 | 4 | 4.6 | 3.5 | 3.1 | 3.2 | 3.2 | 3 | 3.5 | 3.5 | 3.5 | 4 | 4 | 3.2 | 1.1 | 0.8 | 1 | 0.4 | 2.9 |
Total Non-Current Assets
| 416.018 | 420.92 | 423.897 | 428.32 | 174.803 | 179.644 | 183.731 | 187.237 | 191.195 | 195.743 | 196.989 | 191.206 | 169.01 | 171.016 | 175.385 | 179.658 | 173.586 | 175.799 | 180.874 | 186.216 | 190.237 | 194.96 | 197.009 | 137.783 | 140.603 | 142.611 | 145.144 | 147.656 | 123.97 | 129.726 | 131.699 | 136.209 | 139.596 | 144.064 | 146.705 | 116.82 | 119.692 | 121.752 | 123.244 | 123.816 | 124.385 | 127.176 | 128.546 | 130.915 | 132.698 | 71.301 | 71.278 | 70.515 | 71.922 | 71.034 | 69.837 | 69.381 | 69.805 | 75.747 | 77.576 | 69.285 | 49.868 | 47.348 | 48.015 | 46.521 | 48.873 | 49.474 | 48.946 | 49.955 | 47.248 | 46.883 | 43.673 | 44.015 | 43.158 | 40.881 | 41.679 | 41.658 | 34.635 | 34.452 | 33.449 | 32.85 | 32.484 | 32.723 | 33.292 | 32.683 | 33.975 | 33.747 | 34.693 | 31.386 | 31.696 | 31.656 | 31.374 | 30.714 | 24.907 | 24.79 | 24.88 | 24.426 | 24.194 | 23.668 | 22.8 | 21.9 | 22 | 19.7 | 12.4 | 11.3 | 10.4 | 10.2 | 10.2 | 10.3 | 10.7 | 10.7 | 10.6 | 9.4 | 9.5 | 8.7 | 8.5 | 8.3 | 8.5 | 8.8 | 9 |
Total Assets
| 600.806 | 617.296 | 622.04 | 643.062 | 611.58 | 420.891 | 406.761 | 408.53 | 404.159 | 390.234 | 369.018 | 361.313 | 346.83 | 333.87 | 326.269 | 326.041 | 307.968 | 299.502 | 300.123 | 313.097 | 316.469 | 314.049 | 323.733 | 259.254 | 254.738 | 263.715 | 251.891 | 265.49 | 262.819 | 263.232 | 249.8 | 256.304 | 257.897 | 248.1 | 240.688 | 242.967 | 245.545 | 236.593 | 231.126 | 234.775 | 224.36 | 218.201 | 210.931 | 219.162 | 216.487 | 128.373 | 124.566 | 126.895 | 128.909 | 127.67 | 120.043 | 122.518 | 123.201 | 121.719 | 119.298 | 108.254 | 91.066 | 85.557 | 81.662 | 87.729 | 90.297 | 90.299 | 86.817 | 88.548 | 83.965 | 87.958 | 83.031 | 82.644 | 78.837 | 75.414 | 74.032 | 76.853 | 63.927 | 62.685 | 59.368 | 60.447 | 59.257 | 58.222 | 57.292 | 57.77 | 57.734 | 57.098 | 57.581 | 53.628 | 53.305 | 53.921 | 54.237 | 53.569 | 46.789 | 47.049 | 46.106 | 46.763 | 45.723 | 45.449 | 41.094 | 39.3 | 39 | 35.7 | 25.5 | 25 | 25.3 | 24.2 | 22.9 | 22.9 | 22.6 | 23.2 | 21.9 | 19.6 | 19.8 | 18.8 | 19.2 | 18.9 | 20 | 19.9 | 18.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18.317 | 20.662 | 22.57 | 23.57 | 20.122 | 18.375 | 17.331 | 17.427 | 19.575 | 16.419 | 15.294 | 12.07 | 12.525 | 12.087 | 14.681 | 13.091 | 12.105 | 13.216 | 14.991 | 17.877 | 17.81 | 14.809 | 17.353 | 13.114 | 14.455 | 13.28 | 12.14 | 12.793 | 12.352 | 14.615 | 11.739 | 13.439 | 15.599 | 15.362 | 13.666 | 13.85 | 15.121 | 13.592 | 15.101 | 15.588 | 12.416 | 11.627 | 10.763 | 15.333 | 11.559 | 7.255 | 7.842 | 8.504 | 7.276 | 8.71 | 6.708 | 7.703 | 6.627 | 8.175 | 8.065 | 6.671 | 6.319 | 5.41 | 4.545 | 7.693 | 7.696 | 8.457 | 7.72 | 9.635 | 7.135 | 8.522 | 8.013 | 7.618 | 8.034 | 7.085 | 6.412 | 6.194 | 5.492 | 6.748 | 6.09 | 5.652 | 5.478 | 5.464 | 4.979 | 6.353 | 5.246 | 5.295 | 4.655 | 5.096 | 5.355 | 5.2 | 5.847 | 5.093 | 5.261 | 5.209 | 5.417 | 5.745 | 5.79 | 7.324 | 5.432 | 4.6 | 4.4 | 3.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.5 | 2.7 | 2.4 | 2.8 | 2.3 | 2.6 | 2.4 | 1.6 | 2.3 | 1.9 | 2.9 | 3 | 1.9 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.804 | 0 | 0 | 0 | -1.347 | 0 | 0 | 0 | -1.614 | 0 | 0 | 0 | 43.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.05 | 9.7 | 7.35 | 7 | 6.65 | 6.3 | 5.95 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 3 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1.05 | 0.85 | 2.21 | 2.01 | 2.01 | 3.385 | 2.935 | 2.949 | 3.574 | 3.602 | 2.03 | 2.062 | 2.081 | 2.299 | 2.82 | 3.513 | 3.411 | 3.394 | 3.836 | 3.637 | 3.897 | 3.33 | 3.491 | 4.076 | 4.391 | 4.815 | 4.307 | 4.766 | 4.921 | 4.775 | 4.656 | 4.63 | 1.849 | 4.1 | 4.1 | 4 | 1.4 | 1.4 | 1.4 | 2 | 2.1 | 1.7 | 1 | 1.8 | 1.7 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 | 1.3 | 0.7 | 0.8 |
Tax Payables
| 1.039 | 0.466 | 1.804 | 2.576 | 0.554 | 0.159 | 3.28 | 0.348 | 0.761 | 5.018 | 1.828 | 0.8 | 0 | 0.427 | 1.913 | 0.776 | 1.451 | 2.002 | 2.556 | 1.327 | 4.1 | 0.373 | 1.853 | 0.641 | 2.333 | 3.723 | 2.056 | 1.522 | 2.317 | 2.005 | 0.449 | 2.314 | 2.783 | 1.425 | 1.03 | 1.016 | 1.377 | 1.273 | 0.56 | 4.009 | 2.161 | 1.058 | 0.011 | 1.46 | 1.892 | 1.932 | 0.273 | 0.897 | 1.387 | 1.588 | 0.594 | 1.149 | 2.849 | 1.952 | 1.05 | 1.936 | 1.346 | 0.378 | 0 | 0 | 1,099.569 | 0 | 751.736 | 2,278.178 | 1,092.766 | 0 | 379.035 | 1,233.688 | 1,134.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 369.843 | 777.534 | 781.413 | 0.994 | 0 | 0 | 678.266 | 0 | 0 | 0 | 188.066 | 0.018 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.804 | 0 | 0 | 0 | 1.347 | 0 | 0 | 0 | 1.614 | 0 | 0 | 0 | 0.441 | 0 | 0 | 0 | 2.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 535.294 | 0 | 0 | 0 | 349.241 | 0 | 0 | 0 | 0 | 0 | 2.147 | 3.38 | 2.592 | 2.904 | 2.057 | 2.082 | 2.092 | 2.708 | 2.566 | 2.853 | 2.548 | 2.864 | 0 | 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
| 23.347 | 17.42 | 18.533 | 28.258 | 15.206 | 11.682 | 9.462 | 20.192 | 13.347 | 10.778 | 8.556 | 17.061 | 10.618 | 11.017 | 9.225 | 18.467 | 6.531 | 9.557 | 8.477 | 16.636 | 9.778 | 9.919 | 8.343 | 15.728 | 11.271 | 11.056 | 9.061 | 15.072 | 12.321 | 10.398 | 8.236 | 15.046 | 11.262 | 10.155 | 9.385 | 15.256 | 13.973 | 10.541 | 8.7 | 16.112 | 14.378 | 11.029 | 8.453 | 12.858 | 13.116 | 8.406 | 5.64 | 9.154 | 8.248 | 8.315 | 5.751 | 9.356 | 9.909 | 8.008 | 5.362 | 7.524 | 6.764 | 7.152 | 5.803 | 9.502 | 10.169 | 8.571 | 7.282 | 8.708 | 6.815 | 6.19 | 5.968 | 7.164 | -529.024 | 5.476 | 5.133 | 6.411 | -345.411 | 3.016 | 2.683 | 2.917 | 3.348 | 2.27 | 0.37 | 0.778 | 0.781 | 0.994 | 1.921 | 1.322 | 0.866 | -0.031 | 0.028 | 0.093 | 0.188 | -0.051 | 2.645 | 2.598 | 2.49 | 1.672 | 4.281 | 2.5 | 2.8 | 2.8 | 2 | 2.1 | 3.5 | 3.4 | 2.8 | 3.4 | 4.2 | 2.8 | 2.2 | 2.2 | 2.8 | 2.3 | 1.7 | 1.9 | 2.3 | 2.4 | 2.4 |
Total Current Liabilities
| 41.664 | 38.082 | 41.103 | 51.828 | 35.328 | 30.057 | 26.793 | 37.619 | 32.922 | 27.197 | 23.85 | 29.131 | 23.143 | 23.104 | 23.906 | 31.558 | 22.44 | 22.773 | 23.468 | 34.513 | 28.935 | 24.728 | 25.696 | 28.842 | 27.34 | 24.336 | 21.201 | 27.865 | 68.514 | 33.413 | 28.375 | 36.885 | 37.516 | 33.567 | 32.751 | 36.456 | 36.094 | 30.783 | 30.101 | 37.65 | 32.394 | 28.256 | 24.816 | 33.791 | 30.275 | 20.061 | 17.882 | 22.058 | 19.924 | 21.425 | 16.859 | 21.459 | 20.936 | 20.583 | 17.827 | 17.195 | 13.083 | 12.562 | 10.348 | 17.195 | 17.864 | 17.827 | 16.052 | 19.192 | 16.16 | 16.722 | 15.991 | 18.166 | 17.238 | 15.51 | 15.119 | 16.207 | 11.353 | 11.826 | 10.853 | 10.869 | 11.646 | 11.247 | 10.907 | 13.905 | 12.456 | 12.83 | 12.53 | 11.83 | 11.804 | 11.954 | 12.831 | 12.853 | 12.304 | 12.787 | 12.983 | 13.118 | 12.936 | 13.627 | 11.562 | 11.2 | 11.3 | 10.6 | 6.2 | 6.3 | 7.7 | 8.2 | 7.4 | 7.8 | 7.6 | 7.4 | 6.2 | 6 | 6.4 | 5.2 | 5.3 | 5 | 6.5 | 6.1 | 5.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 110.11 | 135.449 | 150.197 | 171.716 | 186.618 | 7.06 | 7.493 | 7.841 | 7.202 | 7.601 | 6.122 | 6.427 | 6.395 | 6.157 | 6.648 | 7.144 | 0 | 0 | 6 | 15 | 25 | 35 | 55 | 0 | 0 | 20 | 25 | 41.3 | -1.447 | 37.1 | 39.2 | 41.3 | 43.4 | 45.5 | 47.6 | 49.7 | 51.8 | 53.55 | 55.3 | 57.05 | 58.8 | 60.2 | 61.6 | 63 | 64.4 | 4.717 | 6.243 | 6.417 | 8.267 | 9.117 | 9.967 | 10.817 | 12.667 | 13.683 | 18.708 | 9.5 | 0 | 0 | 0.655 | 0 | 0 | 1.2 | 3.366 | 4.2 | 3.823 | 11.525 | 10.791 | 11.116 | 10.288 | 13.779 | 14.42 | 16.568 | 9.569 | 10.665 | 9.127 | 10.86 | 8.343 | 10.419 | 11.606 | 5.075 | 6.005 | 7.117 | 8.847 | 5.68 | 6.781 | 9.194 | 9.612 | 8.568 | 3.563 | 5.311 | 5.406 | 6.466 | 6.569 | 7.476 | 6.722 | 5.6 | 6.5 | 6 | 1.4 | 0.6 | 0.7 | 0.8 | 1.1 | 1.4 | 3 | 4.9 | 5.3 | 4.2 | 4.5 | 5.8 | 6.5 | 7 | 6.5 | 4.1 | 4.4 |
Deferred Revenue Non-Current
| 9.106 | 11.32 | 0 | 0 | 0 | 12.288 | 13.347 | 13.582 | 13.873 | 13.884 | 14.418 | 14.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.943 | 18.822 | 18.597 | 1.447 | 16.822 | 16.512 | 16.536 | 16.38 | 13.849 | 12.687 | 12.55 | 12.455 | 9.982 | 10.013 | 9.915 | 9.731 | 9.54 | 9.887 | 9.317 | 9.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.711 | -2.197 | 7.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,688.038 | 0 | 0 | 0 | 496.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.77 | 31.221 | 32.503 | 31.544 | 2.282 | 2.822 | 3.162 | 3.325 | 3.301 | 3.327 | 3.418 | 3.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.447 | 1.447 | 1.448 | 1.447 | 6.188 | 6.187 | 6.188 | 6.174 | 7.567 | 7.578 | 7.578 | 7.58 | 9.437 | 9.439 | 9.446 | 9.467 | 12.6 | 12.6 | 12.597 | 12.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.167 | 2.197 | 2.235 | 0 | 0.476 | 0.324 | 0.412 | 0.636 | 0.721 | 0.729 | 0.805 | 0.755 | 1.755 | 1.743 | 1.731 | 1.688 | 0 | 0 | 0 | 0.497 | 0.147 | 0.147 | 0.147 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.85 | 3.655 | 14.877 | 14.949 | 14.523 | 2.099 | 2.692 | 2.888 | 2.537 | 2.939 | 2.666 | 0.933 | 14.5 | 13.116 | 13.598 | 13.866 | 14.301 | 13.373 | 15.02 | 15.391 | 15.778 | 16.857 | 17.551 | 16.308 | 16.469 | 1.194 | 0.721 | 0.73 | 17.322 | 0.373 | 0.077 | 0.079 | 0.085 | 0.099 | 0.106 | 0.115 | 0.126 | 0.138 | 0.148 | 0.104 | 0.108 | 0.078 | 0.078 | 0.08 | 0.092 | 7.516 | 7.97 | 8.162 | 8.838 | 8.23 | 8.467 | 8.265 | 8.067 | 0.58 | 8.17 | 0.555 | 7.77 | 5.36 | 5.41 | 5.262 | 5.611 | 7.278 | 6.819 | 6.553 | 7.016 | 4.774 | 4.444 | 3.668 | -1,684.489 | 4.12 | 3.981 | 4.739 | -493.311 | 2.365 | 2.585 | 2.425 | 2.142 | 1.95 | 2.178 | 1.948 | 1.664 | 1.407 | 1.774 | 1.568 | 1.435 | 1.334 | 1.567 | 1.302 | 1.185 | 1.031 | 1.272 | 0.446 | 0.989 | 1.24 | 1.099 | 0.6 | 0.7 | 0.5 | 0.6 | 0.6 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.5 | 0.4 | 0.6 | 0 | 0 |
Total Non-Current Liabilities
| 150.836 | 181.645 | 197.577 | 218.209 | 203.423 | 24.269 | 26.694 | 27.636 | 26.913 | 27.751 | 26.624 | 25.236 | 20.895 | 19.273 | 20.246 | 21.01 | 14.301 | 13.373 | 21.02 | 30.391 | 40.778 | 51.857 | 72.551 | 16.308 | 16.469 | 41.584 | 45.99 | 62.075 | 20.216 | 60.483 | 61.976 | 64.103 | 66.039 | 67.015 | 67.971 | 69.943 | 71.961 | 73.107 | 74.9 | 76.515 | 78.106 | 82.418 | 84.165 | 84.994 | 86.567 | 12.233 | 14.213 | 14.579 | 17.105 | 17.347 | 18.434 | 19.082 | 20.734 | 24.141 | 29.075 | 19.771 | 7.77 | 5.837 | 6.389 | 5.674 | 6.246 | 9.199 | 10.914 | 11.557 | 11.593 | 18.054 | 16.978 | 16.514 | 15.525 | 17.899 | 18.401 | 21.307 | 13.735 | 13.177 | 11.859 | 13.432 | 10.631 | 12.369 | 13.784 | 7.023 | 7.669 | 8.524 | 10.62 | 7.248 | 8.216 | 10.528 | 11.179 | 9.87 | 4.748 | 6.342 | 6.677 | 6.912 | 7.558 | 8.716 | 7.821 | 6.2 | 7.2 | 6.5 | 2 | 1.2 | 1.1 | 1.1 | 1.6 | 1.7 | 3.2 | 5.6 | 5.9 | 4.8 | 4.9 | 6.1 | 7 | 7.4 | 7.1 | 4.1 | 4.4 |
Total Liabilities
| 192.5 | 219.727 | 238.68 | 270.037 | 238.751 | 54.326 | 53.487 | 65.255 | 59.835 | 54.948 | 50.474 | 54.367 | 44.038 | 42.377 | 44.152 | 52.568 | 36.741 | 36.146 | 44.488 | 64.904 | 69.713 | 76.585 | 98.247 | 45.15 | 43.809 | 65.92 | 67.191 | 89.94 | 88.73 | 93.896 | 90.351 | 100.988 | 103.555 | 100.582 | 100.722 | 106.399 | 108.055 | 103.89 | 105.001 | 114.165 | 110.5 | 110.674 | 108.981 | 118.785 | 116.842 | 32.294 | 32.095 | 36.637 | 37.029 | 38.772 | 35.293 | 40.541 | 41.67 | 44.724 | 46.902 | 36.966 | 20.853 | 18.399 | 16.737 | 22.869 | 24.111 | 27.027 | 26.966 | 30.749 | 27.753 | 34.776 | 32.969 | 34.681 | 32.763 | 33.409 | 33.519 | 37.514 | 25.087 | 25.003 | 22.712 | 24.301 | 22.277 | 23.616 | 24.691 | 20.927 | 20.124 | 21.353 | 23.15 | 19.079 | 20.02 | 22.482 | 24.01 | 22.723 | 17.052 | 19.13 | 19.66 | 20.03 | 20.494 | 22.343 | 19.383 | 17.4 | 18.5 | 17.1 | 8.2 | 7.5 | 8.8 | 9.3 | 9 | 9.5 | 10.8 | 13 | 12.1 | 10.8 | 11.3 | 11.3 | 12.3 | 12.4 | 13.6 | 10.2 | 9.5 |
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 | 0.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.952 | 0.952 | 0.952 | 0.951 | 0.947 | 0.948 | 0.948 | 0.947 | 0.946 | 0.946 | 0.946 | 0.945 | 0.944 | 0.945 | 0.945 | 0.942 | 0.94 | 0.941 | 0.941 | 0.94 | 0.939 | 0.94 | 0.939 | 0.937 | 0.935 | 0.936 | 0.935 | 0.935 | 0.928 | 0.927 | 0.924 | 0.923 | 0.919 | 0.92 | 0.915 | 0.913 | 0.91 | 0.911 | 0.91 | 0.91 | 0.907 | 0.908 | 0.907 | 0.907 | 0.9 | 0 | 0.905 | 0.904 | 0.895 | 0.896 | 0.896 | 0.895 | 0.878 | 0.883 | 0.88 | 0.878 | 0.871 | 0.854 | 854.437 | 0.853 | 0.84 | 0.832 | 0.831 | 0.827 | 0.822 | 0.82 | 0.409 | 0.398 | 0.39 | 0.39 | 0.39 | 0.388 | 0.382 | 0.551 | 0.551 | 0.542 | 0.534 | 0.531 | 0.524 | 0.514 | 0.514 | 0.514 | 0.514 | 0.514 | 0.514 | 0.514 | 0.514 | 0.513 | 0.509 | 0.509 | 0.509 | 0.508 | 0.507 | 0.507 | 0.501 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 394.522 | 388.659 | 376.567 | 368.064 | 370.84 | 360.567 | 345.022 | 335.896 | 335.629 | 325.006 | 310.717 | 301.546 | 298.266 | 289.258 | 279.35 | 271.471 | 270.26 | 260.186 | 251.645 | 246.372 | 245.049 | 233.886 | 220.343 | 210.221 | 209.403 | 197.99 | 186.135 | 177.752 | 173.921 | 163.066 | 155.535 | 148.571 | 147.113 | 138.932 | 131.766 | 127.7 | 126.272 | 119.26 | 112.936 | 108.416 | 103.734 | 97.838 | 92.704 | 90.06 | 90.146 | 87.705 | 84.332 | 83.135 | 83.973 | 80.353 | 77.387 | 75.967 | 76.173 | 71.805 | 67.406 | 65.78 | 65.416 | 62.608 | 61.746 | 61.292 | 62.202 | 58.385 | 55.167 | 53.315 | 52.126 | 48.715 | 45.853 | 44.481 | 43.522 | 40.75 | 39.38 | 38.426 | 38.767 | 42.428 | 41.402 | 41.089 | 40.965 | 39.229 | 37.855 | 36.75 | 37.592 | 35.743 | 34.5 | 34.669 | 33.427 | 31.598 | 30.441 | 31.073 | 30.406 | 28.607 | 27.152 | 27.465 | 25.964 | 23.891 | 22.496 | 22.8 | 21.4 | 19.5 | 18.2 | 18.5 | 17.3 | 15.6 | 14.6 | 13.9 | 12 | 10.7 | 10 | 9.4 | 9.3 | 8.4 | 7.9 | 7.5 | 7.4 | 6.7 | 6.3 |
Accumulated Other Comprehensive Income/Loss
| -11.31 | -15.862 | -17.27 | -18.124 | -20.367 | -16.325 | -13.209 | -13.301 | -11.21 | -9.262 | -10.84 | -12.809 | -13.092 | -14.945 | -14.06 | -14.003 | -14.324 | -12.687 | -11.279 | -12.727 | -12.336 | -11.732 | -9.632 | -11.788 | -13.469 | -15.582 | -17.274 | -17.417 | -15.479 | -9.646 | -11.908 | -8.879 | -7.986 | -6.987 | -6.948 | -6.219 | -4.25 | -2.66 | -2.811 | -3.466 | -5.163 | -5.818 | -5.916 | -4.568 | -5.03 | -4.693 | -4.399 | -4.948 | -3.666 | -2.826 | -3.501 | -4.442 | -4.73 | -5.171 | -4.405 | -3.372 | -3.563 | -2.053 | -3.109 | -2.497 | -1.132 | 0.514 | 0.484 | 0.88 | 0.584 | 1.395 | 1.268 | 1.243 | 0.894 | -0.434 | -0.557 | -0.541 | -0.489 | 0.082 | 0.082 | 0.049 | -0.005 | -0.127 | -0.127 | -0.115 | -0.151 | -0.141 | -0.188 | -0.214 | -0.213 | -0.205 | -0.235 | -0.223 | -0.213 | -0.206 | -0.206 | -0.207 | -0.18 | -0.193 | -0.168 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 24.142 | 23.82 | 23.111 | 22.134 | 21.409 | 21.375 | 20.513 | 19.733 | 18.959 | 18.596 | 17.721 | 17.264 | 16.674 | 16.235 | 15.882 | 15.063 | 14.351 | 14.916 | 14.328 | 13.608 | 13.104 | 14.37 | 13.836 | 14.734 | 14.06 | 14.451 | 14.904 | 14.28 | 14.719 | 14.989 | 14.898 | 14.701 | 14.296 | 14.653 | 14.233 | 14.174 | 13.62 | 14.142 | 14.037 | 13.662 | 13.336 | 13.356 | 12.949 | 12.521 | 12.109 | 12.162 | 11.633 | 11.167 | 10.678 | 10.475 | 9.968 | 9.557 | 9.21 | 9.478 | 8.515 | 8.002 | 7.489 | 5.749 | -849.003 | 5.212 | 4.277 | 3.541 | 3.369 | 2.777 | 2.68 | 2.252 | 2.532 | 1.841 | 1.268 | 1.299 | 1.299 | 1.065 | 0.18 | -5.378 | -5.378 | -5.532 | -4.514 | -5.027 | -5.651 | -0.306 | -0.345 | -0.37 | -0.395 | -0.419 | -0.444 | -0.468 | -0.493 | -0.517 | -0.966 | -0.991 | -1.01 | -1.033 | -1.063 | -1.1 | -1.119 | -1.2 | -1.2 | -0.9 | -0.9 | -1 | -0.9 | -0.8 | -0.7 | -0.6 | -0.4 | -0.5 | -0.6 | -0.6 | -0.8 | -0.9 | -1 | -1 | -1 | 3 | 3 |
Total Shareholders Equity
| 408.306 | 397.569 | 383.36 | 373.025 | 372.829 | 366.565 | 353.274 | 343.275 | 344.324 | 335.286 | 318.544 | 306.946 | 302.792 | 291.493 | 282.117 | 273.473 | 271.227 | 263.356 | 255.635 | 248.193 | 246.756 | 237.464 | 225.486 | 214.104 | 210.929 | 197.795 | 184.7 | 175.55 | 174.089 | 169.336 | 159.449 | 155.316 | 154.342 | 147.518 | 139.966 | 136.568 | 136.552 | 131.653 | 125.072 | 119.522 | 112.814 | 106.284 | 100.644 | 98.92 | 98.125 | 96.079 | 92.471 | 90.258 | 91.88 | 88.898 | 84.75 | 81.977 | 81.531 | 76.995 | 72.396 | 71.288 | 70.213 | 67.158 | 64.925 | 64.86 | 66.186 | 63.272 | 59.851 | 57.798 | 56.212 | 53.182 | 50.062 | 47.963 | 46.074 | 42.005 | 40.512 | 39.339 | 38.84 | 37.683 | 36.656 | 36.147 | 36.98 | 34.605 | 32.601 | 36.843 | 37.609 | 35.745 | 34.431 | 34.55 | 33.284 | 31.439 | 30.227 | 30.845 | 29.737 | 27.919 | 26.446 | 26.733 | 25.229 | 23.106 | 21.711 | 21.9 | 20.5 | 18.6 | 17.3 | 17.5 | 16.4 | 14.8 | 13.9 | 13.3 | 11.6 | 10.2 | 9.4 | 8.8 | 8.5 | 7.5 | 6.9 | 6.5 | 6.4 | 9.7 | 9.3 |
Total Equity
| 408.306 | 397.569 | 383.36 | 373.025 | 372.829 | 366.565 | 353.274 | 343.275 | 344.324 | 335.286 | 318.544 | 306.946 | 302.792 | 291.493 | 282.117 | 273.473 | 271.227 | 263.356 | 255.635 | 248.193 | 246.756 | 237.464 | 225.486 | 214.104 | 210.929 | 197.795 | 184.7 | 175.55 | 174.089 | 169.336 | 159.449 | 155.316 | 154.342 | 147.518 | 139.966 | 136.568 | 137.49 | 132.703 | 126.125 | 120.61 | 113.86 | 107.527 | 101.95 | 100.377 | 99.645 | 96.079 | 92.471 | 90.258 | 91.88 | 88.898 | 84.75 | 81.977 | 81.531 | 76.995 | 72.396 | 71.288 | 70.213 | 67.158 | 64.925 | 64.86 | 66.186 | 63.272 | 59.851 | 57.798 | 56.212 | 53.182 | 50.062 | 47.963 | 46.074 | 42.005 | 40.512 | 39.339 | 38.84 | 37.683 | 36.656 | 36.147 | 36.98 | 34.605 | 32.601 | 36.843 | 37.609 | 35.745 | 34.431 | 34.55 | 33.284 | 31.439 | 30.227 | 30.845 | 29.737 | 27.919 | 26.446 | 26.733 | 25.229 | 23.106 | 21.711 | 21.9 | 20.5 | 18.6 | 17.3 | 17.5 | 16.5 | 14.9 | 13.9 | 13.4 | 11.8 | 10.2 | 9.8 | 8.8 | 8.5 | 7.5 | 6.9 | 6.5 | 6.4 | 9.7 | 9.3 |
Total Liabilities & Shareholders Equity
| 600.806 | 617.296 | 622.04 | 643.062 | 611.58 | 420.891 | 406.761 | 408.53 | 404.159 | 390.234 | 369.018 | 361.313 | 346.83 | 333.87 | 326.269 | 326.041 | 307.968 | 299.502 | 300.123 | 313.097 | 316.469 | 314.049 | 323.733 | 259.254 | 254.738 | 263.715 | 251.891 | 265.49 | 262.819 | 263.232 | 249.8 | 256.304 | 257.897 | 248.1 | 240.688 | 242.967 | 245.545 | 236.593 | 231.126 | 234.775 | 224.36 | 218.201 | 210.931 | 219.162 | 216.487 | 128.373 | 124.566 | 126.895 | 128.909 | 127.67 | 120.043 | 122.518 | 123.201 | 121.719 | 119.298 | 108.254 | 91.066 | 85.557 | 81.662 | 87.729 | 90.297 | 90.299 | 86.817 | 88.548 | 83.965 | 87.958 | 83.031 | 82.644 | 78.837 | 75.414 | 74.032 | 76.853 | 63.927 | 62.685 | 59.368 | 60.447 | 59.257 | 58.222 | 57.292 | 57.77 | 57.734 | 57.098 | 57.581 | 53.628 | 53.305 | 53.921 | 54.237 | 53.569 | 46.789 | 47.049 | 46.106 | 46.763 | 45.723 | 45.449 | 41.094 | 39.3 | 39 | 35.7 | 25.5 | 25 | 25.3 | 24.2 | 22.9 | 22.9 | 22.6 | 23.2 | 21.9 | 19.6 | 19.8 | 18.8 | 19.2 | 18.9 | 20 | 19.9 | 18.8 |