Chico's FAS, Inc.
NYSE:CHS
7.59 (USD) • At close January 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 101.944 | 129.015 | 107.734 | 153.377 | 117.726 | 157.233 | 104.131 | 115.105 | 134.458 | 126.298 | 83.874 | 90.791 | 126.497 | 103.765 | 89.841 | 63.972 | 70.188 | 99.634 | 105.141 | 124.128 | 169.38 | 177.641 | 193.547 | 160.071 | 125.646 | 135.324 | 119.142 | 142.135 | 80.331 | 100.532 | 56.502 | 89.951 | 91.256 | 109.015 | 97.651 | 133.351 | 67.172 | 114.387 | 80.529 | 36.444 | 52.524 | 93.417 | 85.616 | 56.859 | 79.102 | 109.466 | 147.077 | 58.919 | 49.485 | 56.109 | 123.409 | 14.695 | 21.93 | 17.559 | 32.694 | 37.043 | 60.985 | 44.143 | 95.394 | 26.549 | 50.233 | 25.381 | 37.022 | 13.801 | 11.956 | 12.069 | 23.334 | 37.203 | 2.606 | 15.02 | 26.987 | 3.035 | 18.121 | 15.741 | 25.239 | 14.426 | 13.688 | 13.252 | 22.133 | 15.676 | 18.627 | 11.241 | 21.06 | 8.753 | 17.223 | 8.105 | 17.604 | 13.377 | 10.078 | 8.316 | 14.989 | 3.914 | 7.534 | 3.83 | 12.393 | 3.981 | 7.2 | 6 | 21.2 | 14.5 | 14.5 | 10.2 | 9.7 | 2.9 | 4.4 | 5.3 | 3.3 | 0.8 | 3.5 | 6 | 4.7 | 1.1 | 0.6 | 1.2 | 0.9 | 0.8 | 1.2 | 0.6 | 0.8 | 1.3 | 2.6 | 3.4 | 3.7 | 1.8 |
Short Term Investments
| 24.702 | 21.717 | 23.314 | 24.677 | 23.017 | 15.301 | 0 | 0 | 3.006 | 10.891 | 18.511 | 18.559 | 18.667 | 20.742 | 27.755 | 63.893 | 57.253 | 63.446 | 62.836 | 61.987 | 59.484 | 61.727 | 61.196 | 60.06 | 60.411 | 50.878 | 50.629 | 50.37 | 50.411 | 50.612 | 50.479 | 50.194 | 47.316 | 47.999 | 48.447 | 126.561 | 124.042 | 94.276 | 90.984 | 116.002 | 197.235 | 208.434 | 202.769 | 272.499 | 292.393 | 248.48 | 193.446 | 188.934 | 190.328 | 448.211 | 442.815 | 534.019 | 483.622 | 469.829 | 449.167 | 386.5 | 362.322 | 333.367 | 229.585 | 242.153 | 206.105 | 252.307 | 233.752 | 260.469 | 277.513 | 275.073 | 250.56 | 238.336 | 251.297 | 238.378 | 380.24 | 401.445 | 382.16 | 334.815 | 303.844 | 251.199 | 211.623 | 201.907 | 160.692 | 104.453 | 70.243 | 130.161 | 101.023 | 91.195 | 72.532 | 60.451 | 52.286 | 40.429 | 24.557 | 21.321 | 13.069 | 14.222 | 13.356 | 19.134 | 17.71 | 13.996 | 12.8 | 12.7 | 0 | 0 | 0 | 1 | 1 | 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
| 126.646 | 150.732 | 131.048 | 178.054 | 140.743 | 172.534 | 104.131 | 115.105 | 137.464 | 137.189 | 102.385 | 109.35 | 145.164 | 124.507 | 117.596 | 127.865 | 127.441 | 163.08 | 167.977 | 186.115 | 228.864 | 239.368 | 254.743 | 220.131 | 186.057 | 186.202 | 169.771 | 192.505 | 130.742 | 151.144 | 106.981 | 140.145 | 138.572 | 157.014 | 146.098 | 259.912 | 191.214 | 208.663 | 171.513 | 152.446 | 249.759 | 301.851 | 288.385 | 329.358 | 371.495 | 357.946 | 340.523 | 247.853 | 239.813 | 504.32 | 566.224 | 548.714 | 505.552 | 487.388 | 481.861 | 423.543 | 423.307 | 377.51 | 324.979 | 268.702 | 256.338 | 277.688 | 270.774 | 274.27 | 289.469 | 287.142 | 273.894 | 275.539 | 253.903 | 253.398 | 407.227 | 404.48 | 400.281 | 350.556 | 329.083 | 265.625 | 225.311 | 215.159 | 182.825 | 120.129 | 88.87 | 141.402 | 122.083 | 99.948 | 89.754 | 68.556 | 69.89 | 53.806 | 34.636 | 29.637 | 28.057 | 18.136 | 20.89 | 22.963 | 30.102 | 17.976 | 20 | 18.7 | 21.2 | 14.5 | 14.5 | 10.2 | 9.7 | 2.9 | 4.4 | 5.3 | 3.3 | 0.8 | 3.5 | 6 | 4.7 | 1.1 | 0.6 | 1.2 | 0.9 | 0.8 | 1.2 | 0.6 | 0.8 | 1.3 | 2.6 | 3.4 | 3.7 | 1.8 |
Net Receivables
| 9.181 | 9.725 | 9.202 | 11.865 | 15.43 | 12.654 | 12.737 | 13.698 | 13.125 | 41.698 | 57.513 | 58.14 | 56.774 | 85.94 | 0 | 19.452 | 0 | 0 | 0 | 21.394 | 0 | 0 | 0 | 8.479 | 0 | 0 | 1.717 | 2.408 | 3.402 | 3.07 | 10.928 | 29.157 | 0 | 0 | 0 | 7.427 | 0 | 0 | 0 | 10.331 | 0 | 0 | 0 | 10.157 | 0 | 0 | 0 | 15.587 | 12.014 | 16.922 | 6.303 | 10.41 | 17.715 | 8.14 | 4.488 | 4.234 | 6.573 | 7.266 | 32.442 | 45.699 | 38.287 | 38.293 | 15.028 | 35.897 | 17.13 | 8.122 | 10.613 | 14.246 | 19.313 | 5.373 | 6.094 | 12.253 | 9.634 | 6.744 | 8.285 | 5.106 | 7.43 | 5.175 | 5.066 | 6.368 | 5.302 | 3.673 | 3.421 | 2.226 | 6.195 | 2.775 | 2.731 | 2.083 | 3.458 | 3.848 | 2.232 | 2.999 | 3.078 | 1.944 | 2.012 | 1.707 | 2.2 | 1.8 | 1.6 | 1.1 | 0.8 | 1 | 0.3 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.8 | 1.1 | 0.8 | 0.8 | 0.7 | 0.6 | 0.4 | 0.4 | 0.6 | 0.5 |
Inventory
| 342.721 | 300.151 | 293.776 | 276.84 | 304.127 | 338.761 | 325.565 | 323.389 | 277.738 | 202.128 | 209.668 | 203.983 | 256.542 | 235.844 | 273.126 | 246.737 | 277.473 | 227.736 | 242.402 | 235.218 | 266.1 | 224.233 | 253.777 | 233.726 | 265.023 | 235.167 | 273.878 | 232.363 | 261.341 | 235.636 | 267.988 | 233.834 | 268.968 | 239.043 | 270.313 | 235.159 | 294.234 | 238.072 | 268.917 | 238.145 | 267.43 | 211.148 | 243.472 | 206.849 | 234.199 | 191.694 | 213.676 | 194.469 | 247.53 | 190.745 | 198.544 | 159.814 | 179.11 | 146.899 | 160.448 | 138.516 | 160.03 | 130.238 | 145.777 | 132.413 | 187.271 | 142.868 | 161.26 | 144.261 | 168.158 | 122.965 | 141.473 | 110.84 | 137.65 | 108.882 | 115.557 | 95.421 | 101.531 | 79.153 | 92.358 | 73.223 | 79.479 | 61.965 | 60.686 | 54.896 | 60.146 | 49.404 | 44.665 | 44.908 | 39.664 | 40.059 | 36.247 | 28.905 | 30.788 | 29.299 | 27.844 | 24.394 | 26.731 | 21.45 | 14.184 | 14.835 | 15.2 | 12.4 | 10 | 10.1 | 8.9 | 7.8 | 7.1 | 9.5 | 8.6 | 6.2 | 6.7 | 7.8 | 9.1 | 7 | 6.1 | 6.8 | 8.3 | 6.3 | 4.5 | 6.6 | 5.7 | 5.5 | 6.6 | 7 | 5.8 | 4.5 | 3.8 | 3.5 |
Other Current Assets
| 51.086 | 53.693 | 51.968 | 48.604 | 47.208 | 47.553 | 53.024 | 8.466 | 51.841 | 50.428 | 39.701 | 5.173 | 36.766 | 31.446 | 102.682 | 5.726 | 53.598 | 47.919 | 45.9 | 4.892 | 62.167 | 57.301 | 53.494 | 52.189 | 48.876 | 49.381 | 45.183 | 39.847 | 65.155 | 61.802 | 64.63 | 54.704 | 140.107 | 154.92 | 77.526 | 4.623 | 52.062 | 50.744 | 51.801 | 0.393 | 55.835 | 57.492 | 55.28 | 12.669 | 57.436 | 52.642 | 50.973 | 8.565 | 44.21 | 40.268 | 38.847 | 37.827 | 37.789 | 36.841 | 36.23 | 33.687 | 31.676 | 41.643 | 41.057 | 39.561 | 43.194 | 38.28 | 35.804 | 32.305 | 37.191 | 37.953 | 38.13 | 38.12 | 38.12 | 31.179 | 29.957 | 25.824 | 29.084 | 28.595 | 24.132 | 20.613 | 20.486 | 19.015 | 18.473 | 16.18 | 18.55 | 14.719 | 14.74 | 13.348 | 13.168 | 11.545 | 9.457 | 8.197 | 9.657 | 7.056 | 6.246 | 5.257 | 3.889 | 4.453 | 3.287 | 2.707 | 2.7 | 2.6 | 2.2 | 2.1 | 2.6 | 3.3 | 2.9 | 2 | 1.7 | 1.5 | 1.5 | 1.8 | 1.3 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.8 | 1 | 1.2 | 1 | 1.1 | 0.9 | 0.4 |
Total Current Assets
| 529.634 | 514.301 | 476.792 | 515.363 | 507.508 | 571.502 | 495.457 | 494.063 | 480.168 | 431.443 | 409.267 | 402.038 | 495.246 | 477.737 | 493.404 | 422.802 | 458.512 | 438.735 | 456.279 | 485.178 | 557.131 | 520.902 | 562.014 | 514.525 | 499.956 | 470.75 | 490.549 | 477.626 | 460.64 | 451.652 | 450.527 | 465.321 | 547.647 | 550.977 | 493.937 | 562.959 | 537.51 | 497.479 | 492.231 | 441.289 | 573.024 | 570.491 | 587.137 | 597.993 | 663.13 | 602.282 | 605.172 | 497.426 | 543.567 | 752.255 | 809.918 | 756.765 | 740.166 | 679.268 | 683.027 | 599.98 | 621.586 | 556.657 | 544.255 | 486.375 | 525.09 | 497.129 | 482.866 | 486.733 | 511.948 | 456.182 | 500.094 | 471.856 | 483.149 | 398.832 | 558.835 | 537.978 | 540.53 | 465.048 | 453.858 | 364.567 | 332.706 | 301.314 | 267.05 | 197.573 | 172.868 | 209.198 | 184.909 | 160.429 | 148.781 | 122.935 | 118.324 | 92.991 | 78.539 | 69.84 | 64.379 | 50.786 | 54.588 | 50.81 | 49.585 | 37.225 | 40.1 | 35.5 | 35 | 27.8 | 26.8 | 22.3 | 20 | 15.3 | 15.6 | 13.8 | 12.3 | 11.2 | 14.6 | 14.7 | 12.5 | 9.7 | 10.9 | 9.5 | 7.7 | 9.9 | 9.2 | 8.7 | 9.1 | 10.1 | 9.8 | 9.4 | 9 | 6.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 667.868 | 657.865 | 648.848 | 627.486 | 615.171 | 620.052 | 624.136 | 658.409 | 694.661 | 738.87 | 778.693 | 827.431 | 838.789 | 843.742 | 897.875 | 963.779 | 987.643 | 1,034.381 | 1,083.133 | 370.932 | 385.387 | 393.525 | 407.569 | 421.038 | 424.961 | 443.833 | 460.845 | 477.185 | 495.587 | 515.088 | 535.47 | 550.953 | 556.172 | 563.583 | 584.616 | 606.147 | 641.187 | 635.651 | 636.614 | 631.05 | 635.284 | 622.708 | 614.423 | 608.12 | 591.346 | 576.788 | 564.904 | 550.23 | 542.362 | 524.782 | 507.963 | 517.377 | 527.9 | 527.477 | 511.844 | 521.529 | 528.602 | 538.248 | 539.815 | 560.545 | 584.251 | 586.048 | 581.79 | 567.953 | 550.928 | 508.468 | 488.126 | 456.74 | 422.715 | 404.61 | 384.287 | 345.932 | 299.939 | 270.886 | 262.77 | 247.963 | 214.092 | 192.245 | 182.552 | 173.725 | 167.51 | 154.273 | 150.471 | 138.709 | 130.36 | 117.48 | 106.743 | 91.306 | 86.424 | 77.624 | 70.553 | 65.585 | 55.007 | 44.873 | 36.168 | 31.345 | 26.9 | 23.4 | 21.7 | 19.7 | 18.7 | 17.9 | 17.3 | 17 | 17.2 | 17 | 17.3 | 17.2 | 16.4 | 16.1 | 16.1 | 16.2 | 16.5 | 16.7 | 16.8 | 16.6 | 15.7 | 13.1 | 9.2 | 6 | 4.4 | 3.9 | 2.3 | 2.2 |
Goodwill
| 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 145.627 | 145.627 | 171.427 | 171.427 | 171.427 | 171.427 | 171.427 | 238.693 | 238.693 | 238.693 | 238.693 | 238.693 | 238.693 | 238.693 | 238.952 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 96.774 | 62.596 | 69.348 | 69.348 | 69.348 | 61.796 | 0 | 61.796 | 61.796 | 61.796 | 61.796 | 60.37 | 0 | 0 | 59.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6.164 | 6.164 | 6.164 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 108.449 | 109.538 | 114.927 | 116.017 | 117.107 | 118.196 | 119.269 | 125.988 | 126.665 | 127.754 | 128.844 | 129.933 | 131.022 | 132.112 | 133.201 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.93 | 38.948 | 34.04 | 34.063 | 34.086 | 34.019 | 95.837 | 95.86 | 95.883 | 95.815 | 95.838 | 95.861 | 94.382 | 94.39 | 94.157 | 93.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 |
Goodwill and Intangible Assets
| 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 22.524 | 22.524 | 22.524 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 254.076 | 255.165 | 286.354 | 287.444 | 288.534 | 289.623 | 290.696 | 364.681 | 365.358 | 366.447 | 367.537 | 368.626 | 369.715 | 370.805 | 372.153 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.704 | 135.722 | 96.636 | 103.411 | 103.434 | 103.367 | 95.837 | 95.86 | 95.883 | 95.815 | 95.838 | 95.861 | 94.382 | 94.39 | 94.157 | 93.49 | 0 | 0 | 0 | 0 | -0.049 | -0.014 | 0.029 | -0.043 | 0.021 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.014 | -0.029 | 0.043 | -0.021 | 0.031 | -0.022 | 0.044 | -0.034 | -0.01 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.791 | 0.964 | 1.027 | 39.597 | 38.755 | 36.321 | 39.398 | 38.261 | 36.304 | 38.458 | 29.406 | 25.601 | 24.287 | 22.503 | 20.801 | 16.88 | 13.173 | 11.837 | 7.814 | 3.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.603 | 0.092 | 0.818 | 1.415 | 1.561 | 1.166 | 1.372 | 1.152 | 0.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.853 | 42.42 | 27.078 | 23.632 | 18.89 | 19.599 | 19.648 | 23.005 | 25.413 | 21.394 | 21.038 | 24.049 | 37.839 | 28.931 | 42.901 | 20.374 | 18.511 | 17.468 | 16.099 | 15.22 | 13.929 | 13.327 | 10.707 | 16.338 | 16.581 | 16.745 | 18.432 | 18.479 | 18.382 | 18.989 | 14.415 | 14.074 | 13.691 | 15.522 | 13.728 | 14.31 | 12.897 | 10.828 | 10.21 | 9.229 | 9.252 | 8.212 | 8.206 | 8.068 | 6.787 | 6.628 | 6.821 | 6.691 | 6.66 | 5.532 | 5.342 | 5.211 | 5.112 | 4.94 | 25.119 | 25.269 | 27.323 | 27.131 | 4.757 | 5.101 | 9.368 | 11.318 | 37.596 | 37.233 | 37.851 | 47.388 | 21.413 | 21.065 | 20.914 | 20.253 | 20.432 | 19.666 | 19.383 | 18.019 | 7.501 | 7.361 | 6.945 | 6.403 | 6.285 | 5.399 | 4.669 | 5.4 | 3.274 | 2.313 | 2.299 | 0.346 | 0.699 | 0.923 | 0.698 | 0.725 | 0.681 | 1.457 | 2.021 | 2.029 | 1.91 | 1.742 | 1.7 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 2.2 | 1.2 | 1.3 | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 0.9 | 0.6 | 0.7 | 0.7 | 0.3 | 0.6 | 0.5 | 0.5 | 0.2 |
Total Non-Current Assets
| 735.081 | 721.645 | 697.286 | 672.478 | 655.421 | 661.011 | 665.144 | 702.774 | 741.434 | 781.624 | 821.091 | 872.84 | 899.152 | 895.197 | 963.3 | 1,119.857 | 1,141.858 | 1,187.553 | 1,234.936 | 521.856 | 535.02 | 542.556 | 553.98 | 573.08 | 577.246 | 596.282 | 614.981 | 631.368 | 649.673 | 669.781 | 685.589 | 700.731 | 705.567 | 714.809 | 852.42 | 875.622 | 940.438 | 933.923 | 935.358 | 929.902 | 935.232 | 995.601 | 987.987 | 982.635 | 965.67 | 952.042 | 941.44 | 927.726 | 921.175 | 666.018 | 650.8 | 659.256 | 669.743 | 707.718 | 711.422 | 718.823 | 731.027 | 739.344 | 716.58 | 739.808 | 758.729 | 758.671 | 779.377 | 763.393 | 745.284 | 708.44 | 658.434 | 586.278 | 554.854 | 531.699 | 508.086 | 461.435 | 415.182 | 384.788 | 366.086 | 351.162 | 316.898 | 293.03 | 283.227 | 273.281 | 265.669 | 159.673 | 154.348 | 141.114 | 133.477 | 119.241 | 109.002 | 93.394 | 88.493 | 79.501 | 72.143 | 67.021 | 57.072 | 46.868 | 38.068 | 33.091 | 28.6 | 25.1 | 23.2 | 21.2 | 20.2 | 19.4 | 18.8 | 19.2 | 19.4 | 19.9 | 20.2 | 20 | 17.5 | 17.3 | 17.2 | 17.3 | 17.7 | 17.9 | 18 | 17.5 | 16.3 | 13.8 | 9.9 | 6.5 | 5 | 4.4 | 2.8 | 2.6 |
Total Assets
| 1,264.715 | 1,235.946 | 1,174.078 | 1,187.841 | 1,162.929 | 1,232.513 | 1,160.601 | 1,196.837 | 1,221.602 | 1,213.067 | 1,230.358 | 1,274.878 | 1,394.398 | 1,372.934 | 1,456.704 | 1,542.659 | 1,600.37 | 1,626.288 | 1,691.215 | 1,007.034 | 1,092.151 | 1,063.458 | 1,115.994 | 1,087.605 | 1,077.202 | 1,067.032 | 1,105.53 | 1,108.994 | 1,110.313 | 1,121.433 | 1,136.116 | 1,166.052 | 1,253.214 | 1,265.786 | 1,346.357 | 1,438.581 | 1,477.948 | 1,431.402 | 1,427.589 | 1,371.191 | 1,508.256 | 1,566.092 | 1,575.124 | 1,580.628 | 1,628.8 | 1,554.324 | 1,546.612 | 1,425.152 | 1,464.742 | 1,418.273 | 1,460.718 | 1,416.021 | 1,409.909 | 1,386.986 | 1,394.449 | 1,318.803 | 1,352.613 | 1,296.001 | 1,260.835 | 1,226.183 | 1,283.819 | 1,255.8 | 1,262.243 | 1,250.126 | 1,257.232 | 1,164.622 | 1,158.528 | 1,058.134 | 1,038.003 | 930.531 | 1,066.921 | 999.413 | 955.712 | 849.836 | 819.944 | 715.729 | 649.604 | 594.344 | 550.277 | 470.854 | 438.537 | 368.871 | 339.257 | 301.544 | 282.258 | 242.176 | 227.326 | 186.385 | 167.033 | 149.341 | 136.522 | 117.807 | 111.66 | 97.678 | 87.654 | 70.316 | 68.7 | 60.6 | 58.2 | 49 | 47 | 41.7 | 38.8 | 34.5 | 35 | 33.7 | 32.5 | 31.2 | 32.1 | 32 | 29.7 | 27 | 28.6 | 27.4 | 25.7 | 27.4 | 25.5 | 22.5 | 19 | 16.6 | 14.8 | 13.8 | 11.8 | 8.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 153.401 | 152.828 | 136.903 | 156.262 | 107.4 | 173.891 | 161.058 | 180.828 | 172.897 | 119.387 | 128.23 | 116.506 | 147.354 | 108.166 | 140.396 | 134.204 | 151.664 | 137.142 | 135.964 | 143.404 | 150.224 | 139.604 | 138.439 | 118.253 | 135.004 | 125.945 | 133.278 | 116.378 | 125.532 | 136.761 | 144.767 | 129.343 | 147.526 | 148.288 | 147.323 | 144.534 | 162.641 | 156.091 | 148.858 | 131.254 | 152.698 | 139.727 | 152.123 | 129.387 | 137.6 | 139.8 | 147.925 | 100.395 | 144.196 | 132.703 | 127.758 | 106.665 | 100.65 | 101.584 | 101.57 | 79.219 | 97.238 | 82.827 | 69.114 | 56.542 | 81.948 | 65.811 | 68.905 | 88.134 | 96.765 | 61.183 | 73.561 | 55.696 | 77.536 | 53.082 | 64.779 | 47.434 | 67.519 | 38.23 | 53.198 | 36.725 | 45.977 | 31.963 | 35.575 | 27.796 | 38.283 | 31.129 | 25.932 | 28.488 | 30.517 | 23.781 | 23.624 | 18.054 | 16.164 | 12.797 | 16.074 | 13.752 | 15.316 | 12.564 | 8.9 | 5.983 | 7.8 | 6.8 | 6 | 4 | 4.3 | 3.3 | 2.8 | 3.5 | 3.8 | 3.7 | 3 | 3.3 | 3.4 | 3 | 3.4 | 2 | 2.9 | 2.6 | 2.4 | 3.3 | 2.7 | 2 | 2.8 | 2.5 | 1.8 | 1.6 | 1.4 | 1 |
Short Term Debt
| 150.053 | 152.927 | 156.494 | 153.202 | 157.687 | 165.345 | 150.476 | 172.506 | 177.563 | 163.376 | 184.296 | 194.551 | 208.351 | 218.691 | 190.811 | 157.043 | 155.403 | 158.866 | 160.731 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | 15 | 16.25 | 10 | 10 | 10 | 10 | 10 | 10 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | 0 | 0 | 0 | 0 | 0.286 | 0.243 | 0.213 | 0.599 | 0.833 | 0 | 0 | 0.171 | 0.316 | 0.313 | 0.309 | 0.307 | 0.254 | 0.254 | 0.276 | 0.276 | 0.275 | 0.275 | 0.26 | 0.26 | 0.2 | 0.2 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0 | 0.5 | 0.6 | 0.7 | 0.7 | 3.8 | 2.6 | 2.2 | 2.4 | 1.5 | 0.5 | 0.9 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.676 | 0 | 0 | 0 | 68.043 | 0 | 0 | 0 | 45.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 138.887 | 118.146 | 135.562 | 141.698 | 155.133 | 143.181 | 139.148 | 134.051 | 140.982 | 126.254 | 116.764 | 120.729 | 123.474 | 111.318 | 108.707 | 114.498 | 112.456 | 108.861 | 120.919 | 131.82 | 126.337 | 119.497 | 145.893 | 133.715 | 118.495 | 123.137 | 149.151 | 170.232 | 148.706 | 151.823 | 142.091 | 158.788 | 149.035 | 157.73 | 171.161 | 158.396 | 145.972 | 140.545 | 155.579 | 142.073 | 121.796 | 140.197 | 160.004 | 173.024 | 178.685 | 151.936 | 164.746 | 137.714 | 135.259 | 113.035 | 142.828 | 114.612 | 128.282 | 113.284 | 146.342 | 115.487 | 125.305 | 110.721 | 104.077 | 90.194 | 85.411 | 81.945 | 100.749 | 93.059 | 91.167 | 82.786 | 113.762 | 88.536 | 84.843 | 73.348 | 92.55 | 74.586 | 83.524 | 70.121 | 80.582 | 58.59 | 51.753 | 45.488 | 41.305 | 43.187 | 35.509 | 29.379 | 36.951 | 26.2 | 19.209 | 18.237 | 27.239 | 16.585 | 12.15 | 12.817 | 11.438 | 11.299 | 9.747 | 7.426 | 10.978 | 4.593 | 5.5 | 3.5 | 6.6 | 3.7 | 4.5 | 3.5 | 5.1 | 2.5 | 3.2 | 2.8 | 3.4 | 2.9 | 2.8 | 3.8 | 2.3 | 2.5 | 2.8 | 3.5 | 2.6 | 2.8 | 2.9 | 2.9 | 2.7 | 2.7 | 3.1 | 3.5 | 2.7 | 2.1 |
Total Current Liabilities
| 442.341 | 423.901 | 428.959 | 451.162 | 420.22 | 482.417 | 450.682 | 487.385 | 491.442 | 409.017 | 429.29 | 431.786 | 479.179 | 438.175 | 439.914 | 405.745 | 419.523 | 404.869 | 417.614 | 275.224 | 276.561 | 259.101 | 299.332 | 266.968 | 268.499 | 264.082 | 297.429 | 302.86 | 284.238 | 298.584 | 296.858 | 298.131 | 306.561 | 316.018 | 352.484 | 302.93 | 308.613 | 296.636 | 304.437 | 273.327 | 274.494 | 279.924 | 312.127 | 302.411 | 316.285 | 291.736 | 312.671 | 238.109 | 279.455 | 245.738 | 270.586 | 221.277 | 228.932 | 214.868 | 247.912 | 194.706 | 222.543 | 193.548 | 173.191 | 146.736 | 167.359 | 147.756 | 169.654 | 181.193 | 187.932 | 143.969 | 187.323 | 144.232 | 162.379 | 126.43 | 157.329 | 122.668 | 151.043 | 108.351 | 133.78 | 95.315 | 98.016 | 77.694 | 77.093 | 71.582 | 74.625 | 60.508 | 62.883 | 54.86 | 50.041 | 42.332 | 51.172 | 34.946 | 28.568 | 25.867 | 27.788 | 25.328 | 25.338 | 20.266 | 20.138 | 10.836 | 13.5 | 10.5 | 12.6 | 8 | 9.1 | 7.1 | 8.2 | 6.3 | 7.3 | 6.9 | 6.8 | 6.2 | 6.7 | 7.4 | 6.4 | 5.2 | 9.5 | 8.7 | 7.2 | 8.5 | 7.1 | 5.4 | 6.4 | 5.3 | 5 | 5.2 | 4.3 | 3.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 397.823 | 394.976 | 389.422 | 398.409 | 415.56 | 449.797 | 454.851 | 480.081 | 514.458 | 603.164 | 629.537 | 664.797 | 658.118 | 631.38 | 669.323 | 598.422 | 625.221 | 661.308 | 699.546 | 57.5 | 61.25 | 61.25 | 49.868 | 53.601 | 57.335 | 61.068 | 64.801 | 68.535 | 74.768 | 77.252 | 79.735 | 82.219 | 84.702 | 87.186 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.022 | 4.916 | 4.952 | 4.987 | 5.022 | 5.096 | 5.114 | 5.132 | 7.158 | 5.168 | 5.186 | 5.204 | 6.839 | 6.8 | 5.3 | 5.3 | 6.7 | 5.3 | 5.4 | 5.4 | 6.7 | 5.5 | 5.5 | 5.6 | 7 | 5.2 | 5.3 | 5.3 | 5.9 | 2.2 | 2.4 | 2.8 | 4.7 | 2.7 | 2.6 | 0.1 | 0.6 | 0.1 | 0.1 | 0.3 | 0.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.558 | 1.313 | 1.313 | 0.052 | 0.052 | 0.03 | 0.212 | 3.999 | 2.129 | 3.893 | 5.237 | 7.884 | 4.64 | 6.56 | 7.372 | 7.961 | 11.222 | 14.613 | 9.883 | 9.32 | 9.377 | 16.74 | 15.171 | 20.385 | 13.562 | 49.273 | 49.659 | 42.306 | 47.441 | 49.694 | 49.887 | 53.338 | 51.018 | 52.221 | 52.644 | 49.626 | 50.84 | 49.528 | 52.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.877 | 5.129 | 2.01 | 6.363 | 9.494 | 12.397 | 13.014 | 12.194 | 10.863 | 11.724 | 11.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.956 | 1.812 | 2.866 | 2.637 | 2.612 | 2.422 | 2.29 | 7.867 | 6.647 | 12.242 | 11.936 | 11.863 | 14.284 | 6.529 | 6.63 | 8.188 | 8.512 | 8.86 | 10.719 | 89.109 | 93.323 | 97.454 | 99.33 | 103.282 | 108 | 112.218 | 115.543 | 118.543 | 122.848 | 126.377 | 129.306 | 130.743 | 135.39 | 138.815 | 142.185 | 142.371 | 146.715 | 141.704 | 143.789 | 138.874 | 143.991 | 141.708 | 137.929 | 132.374 | 132.574 | 129.782 | 128.054 | 125.69 | 173.097 | 130.196 | 127.769 | 129.837 | 132.665 | 137.437 | 139.6 | 142.179 | 167.819 | 169.958 | 172.108 | 177.251 | 174.307 | 170.799 | 165.135 | 156.417 | 139.975 | 117.619 | 113.611 | 109.971 | 94.091 | 72.035 | 68.795 | 65.189 | 60.878 | 52.85 | 50.011 | 47.149 | 15.272 | 13.877 | 13.452 | 12.713 | 12.386 | 8.676 | 7.875 | 1.529 | 5.986 | 3.607 | 3.252 | 2.922 | 2.734 | 2.496 | 2.22 | 0 | 0 | 1.774 | 1.727 | 0 | 0 | 1.5 | 1.5 | 0 | 1.5 | 1.3 | 1.4 | 0 | 1.2 | 1.3 | 1.1 | 0 | 1.5 | 1.4 | 1.4 | -0.1 | 1.2 | 1.2 | 1.3 | 0 | 0.7 | 0.7 | 0.5 | 0 | 0.6 | 0.6 | 0.4 | 0 |
Total Non-Current Liabilities
| 399.779 | 396.788 | 392.288 | 401.046 | 418.172 | 452.219 | 457.141 | 487.948 | 522.605 | 616.964 | 642.786 | 677.973 | 672.454 | 637.961 | 675.983 | 606.822 | 637.732 | 672.297 | 714.158 | 151.846 | 162.457 | 163.344 | 155.758 | 164.255 | 173.296 | 184.508 | 194.957 | 196.961 | 206.936 | 213.006 | 225.781 | 228.133 | 240.477 | 239.563 | 281.458 | 192.03 | 189.021 | 189.145 | 193.483 | 188.761 | 197.329 | 192.726 | 190.15 | 185.018 | 182.2 | 180.622 | 177.582 | 177.815 | 173.097 | 130.196 | 127.769 | 129.837 | 132.665 | 137.437 | 139.6 | 142.179 | 167.819 | 169.958 | 172.108 | 177.251 | 174.307 | 170.799 | 165.135 | 156.417 | 139.975 | 117.619 | 113.611 | 109.971 | 94.091 | 72.035 | 69.672 | 70.318 | 62.888 | 59.213 | 59.505 | 59.546 | 28.286 | 26.071 | 24.315 | 24.437 | 23.862 | 8.676 | 7.875 | 6.551 | 10.902 | 8.559 | 8.239 | 7.944 | 7.829 | 7.61 | 7.351 | 7.158 | 6.991 | 6.96 | 6.93 | 6.839 | 6.8 | 6.8 | 6.8 | 6.7 | 6.8 | 6.7 | 6.8 | 6.7 | 6.7 | 6.8 | 6.7 | 7 | 6.7 | 6.7 | 6.7 | 5.8 | 3.4 | 3.6 | 4.1 | 4.7 | 3.4 | 3.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 |
Total Liabilities
| 842.12 | 820.689 | 821.247 | 852.208 | 838.392 | 934.636 | 907.823 | 975.333 | 1,014.047 | 1,025.981 | 1,072.076 | 1,109.759 | 1,151.633 | 1,076.136 | 1,115.897 | 1,012.567 | 1,057.255 | 1,077.166 | 1,131.772 | 427.07 | 439.018 | 422.445 | 455.09 | 431.223 | 441.795 | 448.59 | 492.386 | 499.821 | 491.174 | 511.59 | 522.639 | 526.264 | 547.038 | 555.581 | 633.942 | 494.96 | 497.634 | 485.781 | 497.92 | 462.088 | 471.823 | 472.65 | 502.277 | 487.429 | 498.485 | 472.358 | 490.253 | 415.924 | 452.552 | 375.934 | 398.355 | 351.114 | 361.597 | 352.305 | 387.512 | 336.885 | 390.362 | 363.506 | 345.299 | 323.987 | 341.666 | 318.555 | 334.789 | 337.61 | 327.907 | 261.588 | 300.934 | 254.203 | 256.47 | 198.465 | 227.001 | 192.986 | 213.931 | 167.564 | 193.285 | 154.861 | 126.302 | 103.765 | 101.408 | 96.019 | 98.487 | 69.184 | 70.758 | 61.411 | 60.943 | 50.891 | 59.411 | 42.89 | 36.397 | 33.477 | 35.14 | 32.485 | 32.329 | 27.225 | 27.068 | 17.675 | 20.3 | 17.3 | 19.4 | 14.7 | 15.9 | 13.8 | 15 | 13 | 14 | 13.7 | 13.5 | 13.2 | 13.4 | 14.1 | 13.1 | 11 | 12.9 | 12.3 | 11.3 | 13.2 | 10.5 | 8.7 | 7 | 5.9 | 5.7 | 5.9 | 5 | 4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.234 | 1.235 | 1.234 | 1.25 | 1.25 | 1.252 | 1.251 | 1.225 | 1.225 | 1.226 | 1.226 | 1.197 | 1.199 | 1.199 | 1.196 | 1.184 | 1.186 | 1.18 | 1.18 | 1.169 | 1.257 | 1.257 | 1.292 | 1.275 | 1.278 | 1.283 | 1.295 | 1.288 | 1.301 | 1.32 | 1.336 | 1.355 | 1.394 | 1.394 | 1.434 | 1.529 | 1.529 | 1.53 | 1.532 | 1.522 | 1.588 | 1.609 | 1.621 | 1.628 | 1.663 | 1.66 | 1.677 | 1.657 | 1.676 | 1.722 | 1.762 | 1.779 | 1.776 | 1.789 | 1.787 | 1.781 | 1.779 | 1.774 | 1.773 | 1.771 | 1.765 | 1.765 | 1.764 | 1.762 | 1.758 | 1.757 | 1.757 | 1.757 | 1.755 | 1.754 | 1.812 | 1.817 | 1.81 | 1.807 | 1.804 | 1.79 | 0.893 | 0.894 | 0.891 | 0.875 | 0.871 | 0.864 | 0.857 | 0.853 | 0.849 | 0.83 | 0.41 | 0.408 | 0.271 | 0.267 | 0.177 | 0.175 | 0.175 | 0.174 | 0.172 | 0.171 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 419.292 | 414.252 | 354.928 | 315.022 | 307.536 | 282.91 | 240.945 | 206.02 | 195.306 | 177.077 | 150.968 | 159.765 | 238.877 | 294.708 | 341.563 | 531.602 | 546.461 | 554.694 | 567.233 | 587.145 | 614.349 | 607.643 | 601.801 | 599.81 | 582.387 | 565.65 | 553.466 | 541.251 | 538.134 | 514.495 | 501.936 | 492.325 | 524.244 | 535.613 | 544.511 | 534.255 | 577.528 | 551.003 | 542.332 | 525.381 | 662.375 | 725.736 | 715.911 | 742.58 | 789.743 | 759.838 | 740.72 | 704.631 | 712.766 | 746.006 | 772.215 | 780.212 | 766.619 | 756.043 | 732.741 | 711.624 | 694.116 | 671.372 | 656.467 | 641.978 | 682.522 | 680.526 | 673.847 | 661.115 | 681.651 | 658.082 | 619.398 | 572.24 | 554.059 | 511.912 | 626.29 | 605.537 | 561.077 | 507.867 | 458.757 | 411.556 | 378.588 | 346.5 | 311.004 | 275.339 | 249.702 | 222.943 | 198.477 | 175.109 | 160.059 | 144.516 | 128.127 | 108.35 | 98.533 | 89.633 | 78.542 | 66.163 | 60.458 | 52.638 | 45.26 | 37.785 | 34.5 | 30.5 | 26.5 | 22.3 | 20.6 | 18.2 | 15.5 | 13.2 | 13.3 | 12.4 | 11.4 | 10.4 | 11.1 | 10.3 | 9.1 | 8.8 | 8.6 | 8 | 7.3 | 7.1 | 8 | 6.8 | 5.1 | 3.8 | 2.3 | 1.2 | 0.1 | 3.6 |
Accumulated Other Comprehensive Income/Loss
| -0.086 | -0.121 | -0.121 | -0.158 | -0.228 | 0.005 | 0 | 0 | 0 | 0.01 | 0.03 | 0.064 | 0.091 | 0.123 | -0.697 | -0.428 | -0.418 | -0.146 | -0.38 | -0.361 | -0.504 | -0.115 | -0.182 | -0.044 | 0.006 | 0.113 | -0.031 | -0.028 | -0.002 | 0.052 | 0.042 | 0.04 | 0.646 | 0.665 | 0.34 | 0.562 | 0.147 | 0.057 | 0.075 | 0.112 | 0.145 | 0.065 | 0.153 | 0.216 | 0.206 | 0.307 | 0.206 | 0.328 | 0.268 | 0.73 | 0.533 | 0.388 | 0.69 | 0.849 | 0.256 | 0.404 | 0.244 | 0.018 | 0.049 | 0.135 | 0.012 | 0.002 | -276.5 | -257.4 | -235.5 | 0.003 | 0.007 | -184.5 | -0.001 | -0.021 | -0.13 | -3.805 | -4.258 | -4.284 | -4.704 | -0.13 | -0.099 | -0.071 | -0.06 | 0.035 | 0.068 | 0.093 | 0.134 | 0.185 | 0.094 | 0.154 | 0.104 | 0.102 | 0.087 | 0.047 | 0.016 | 0.047 | -0.026 | 0.013 | -0.028 | -0.024 | -9.3 | -8.6 | -8.4 | -8 | -7.5 | -7.2 | -6.8 | -6.6 | -6.2 | -6 | -5.5 | -5.1 | 0 | -4.3 | -4.2 | -3.8 | -3.4 | -3.2 | -2.9 | -2.6 | -2.3 | -2.5 | -2.3 | -2.2 | -2 | -1.8 | -1.7 | -1.6 |
Other Total Stockholders Equity
| 2.155 | -0.109 | -3.21 | 19.519 | 15.979 | 13.71 | 10.582 | 14.259 | 11.024 | 8.773 | 6.058 | 4.093 | 2.598 | 0.768 | -1.255 | -2.266 | -4.114 | -6.606 | -8.59 | -7.989 | 38.031 | 32.228 | 57.993 | 55.341 | 51.736 | 51.396 | 58.414 | 66.662 | 79.706 | 93.976 | 110.163 | 146.068 | 179.892 | 172.533 | 166.13 | 407.275 | 401.11 | 393.031 | 385.73 | 382.088 | 372.325 | 366.032 | 355.162 | 348.775 | 338.703 | 320.161 | 313.756 | 302.612 | 297.48 | 293.881 | 287.853 | 282.528 | 279.227 | 276 | 272.153 | 268.109 | 266.112 | 259.331 | 257.247 | 258.312 | 257.854 | 254.952 | 528.343 | 507.039 | 481.416 | 243.192 | 236.432 | 414.434 | 225.72 | 218.421 | 211.948 | 202.878 | 183.152 | 176.882 | 170.802 | 147.652 | 143.92 | 143.256 | 137.034 | 98.586 | 89.409 | 75.787 | 69.031 | 63.986 | 60.313 | 45.786 | 39.273 | 34.634 | 31.745 | 25.917 | 22.647 | 18.936 | 18.725 | 17.628 | 15.181 | 14.709 | 23.1 | 21.3 | 20.6 | 19.9 | 18 | 16.8 | 15 | 14.9 | 13.8 | 13.5 | 13 | 12.6 | 7.6 | 11.9 | 11.7 | 11 | 10.5 | 10.3 | 10 | 9.7 | 9.3 | 9.5 | 9.2 | 9.1 | 8.8 | 8.5 | 8.4 | 2.8 |
Total Shareholders Equity
| 422.595 | 415.257 | 352.831 | 335.633 | 324.537 | 297.877 | 252.778 | 221.504 | 207.555 | 187.086 | 158.282 | 165.119 | 242.765 | 296.798 | 340.807 | 530.092 | 543.115 | 549.122 | 559.443 | 579.964 | 653.133 | 641.013 | 660.904 | 656.382 | 635.407 | 618.442 | 613.144 | 609.173 | 619.139 | 609.843 | 613.477 | 639.788 | 706.176 | 710.205 | 712.415 | 943.621 | 980.314 | 945.621 | 929.669 | 909.103 | 1,036.433 | 1,093.442 | 1,072.847 | 1,093.199 | 1,130.315 | 1,081.966 | 1,056.359 | 1,009.228 | 1,012.19 | 1,042.339 | 1,062.363 | 1,064.907 | 1,048.312 | 1,034.681 | 1,006.937 | 981.918 | 962.251 | 932.495 | 915.536 | 902.196 | 942.153 | 937.245 | 927.454 | 912.516 | 929.325 | 903.034 | 857.594 | 803.931 | 781.533 | 732.066 | 839.92 | 806.427 | 741.781 | 682.272 | 626.659 | 560.868 | 523.302 | 490.579 | 448.869 | 374.835 | 340.05 | 299.687 | 268.499 | 240.133 | 221.315 | 191.285 | 167.915 | 143.495 | 130.635 | 115.864 | 101.382 | 85.321 | 79.331 | 70.453 | 60.586 | 52.641 | 48.4 | 43.3 | 38.8 | 34.3 | 31.1 | 27.9 | 23.8 | 21.5 | 21 | 20 | 19 | 18 | 18.7 | 17.9 | 16.6 | 16 | 15.7 | 15.1 | 14.4 | 14.2 | 15 | 13.8 | 12 | 10.7 | 9.1 | 7.9 | 6.8 | 4.8 |
Total Equity
| 422.595 | 415.257 | 352.831 | 335.633 | 324.537 | 297.877 | 252.778 | 221.504 | 207.555 | 187.086 | 158.282 | 165.119 | 242.765 | 296.798 | 340.807 | 530.092 | 543.115 | 549.122 | 559.443 | 579.964 | 653.133 | 641.013 | 660.904 | 656.382 | 635.407 | 618.442 | 613.144 | 609.173 | 619.139 | 609.843 | 613.477 | 639.788 | 706.176 | 710.205 | 712.415 | 943.621 | 980.314 | 945.621 | 929.669 | 909.103 | 1,036.433 | 1,093.442 | 1,072.847 | 1,093.199 | 1,130.315 | 1,081.966 | 1,056.359 | 1,009.228 | 1,012.19 | 1,042.339 | 1,062.363 | 1,064.907 | 1,048.312 | 1,034.681 | 1,006.937 | 981.918 | 962.251 | 932.495 | 915.536 | 902.196 | 942.153 | 937.245 | 927.454 | 912.516 | 929.325 | 903.034 | 857.594 | 803.931 | 781.533 | 732.066 | 839.92 | 806.427 | 741.781 | 682.272 | 626.659 | 560.868 | 523.302 | 490.579 | 448.869 | 374.835 | 340.05 | 299.687 | 268.499 | 240.133 | 221.315 | 191.285 | 167.915 | 143.495 | 130.635 | 115.864 | 101.382 | 85.321 | 79.331 | 70.453 | 60.586 | 52.641 | 48.4 | 43.3 | 38.8 | 34.3 | 31.1 | 27.9 | 23.8 | 21.5 | 21 | 20 | 19 | 18 | 18.7 | 17.9 | 16.6 | 16 | 15.7 | 15.1 | 14.4 | 14.2 | 15 | 13.8 | 12 | 10.7 | 9.1 | 7.9 | 6.8 | 4.8 |
Total Liabilities & Shareholders Equity
| 1,264.715 | 1,235.946 | 1,174.078 | 1,187.841 | 1,162.929 | 1,232.513 | 1,160.601 | 1,196.837 | 1,221.602 | 1,213.067 | 1,230.358 | 1,274.878 | 1,394.398 | 1,372.934 | 1,456.704 | 1,542.659 | 1,600.37 | 1,626.288 | 1,691.215 | 1,007.034 | 1,092.151 | 1,063.458 | 1,115.994 | 1,087.605 | 1,077.202 | 1,067.032 | 1,105.53 | 1,108.994 | 1,110.313 | 1,121.433 | 1,136.116 | 1,166.052 | 1,253.214 | 1,265.786 | 1,346.357 | 1,438.581 | 1,477.948 | 1,431.402 | 1,427.589 | 1,371.191 | 1,508.256 | 1,566.092 | 1,575.124 | 1,580.628 | 1,628.8 | 1,554.324 | 1,546.612 | 1,425.152 | 1,464.742 | 1,418.273 | 1,460.718 | 1,416.021 | 1,409.909 | 1,386.986 | 1,394.449 | 1,318.803 | 1,352.613 | 1,296.001 | 1,260.835 | 1,226.183 | 1,283.819 | 1,255.8 | 1,262.243 | 1,250.126 | 1,257.232 | 1,164.622 | 1,158.528 | 1,058.134 | 1,038.003 | 930.531 | 1,066.921 | 999.413 | 955.712 | 849.836 | 819.944 | 715.729 | 649.604 | 594.344 | 550.277 | 470.854 | 438.537 | 368.871 | 339.257 | 301.544 | 282.258 | 242.176 | 227.326 | 186.385 | 167.033 | 149.341 | 136.522 | 117.807 | 111.66 | 97.678 | 87.654 | 70.316 | 68.7 | 60.6 | 58.2 | 49 | 47 | 41.7 | 38.8 | 34.5 | 35 | 33.7 | 32.5 | 31.2 | 32.1 | 32 | 29.7 | 27 | 28.6 | 27.4 | 25.7 | 27.4 | 25.5 | 22.5 | 19 | 16.6 | 14.8 | 13.8 | 11.8 | 8.8 |