Core Laboratories N.V.
NYSE:CLB
16.74 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.474 | 17.695 | 14.913 | 15.12 | 16.616 | 26.204 | 16.285 | 15.428 | 13.732 | 16.148 | 22.037 | 17.703 | 19.05 | 33.617 | 27.806 | 13.806 | 15.146 | 20.958 | 13.89 | 11.092 | 13.128 | 12.546 | 13.206 | 13.116 | 14.1 | 13.021 | 13.244 | 14.4 | 13.78 | 14.318 | 14.342 | 14.764 | 17.219 | 14.778 | 16.665 | 22.494 | 18.461 | 22.58 | 19.137 | 23.35 | 25.307 | 29.548 | 23.253 | 25.088 | 22.204 | 23.22 | 22.927 | 19.226 | 24.658 | 23.408 | 23.537 | 29.332 | 17.021 | 24.561 | 80.011 | 133.88 | 167.953 | 173.622 | 138.768 | 181.045 | 137.225 | 103.246 | 73.036 | 36.138 | 58.275 | 54.628 | 28.527 | 25.617 | 42.168 | 54.381 | 28.989 | 54.223 | 12.456 | 12.149 | 16.03 | 13.743 | 19.108 | 18.932 | 17.814 | 16.03 | 17.688 | 19.661 | 14.544 | 16.753 | 15.927 | 14.562 | 10.623 | 14.876 | 14.581 | 17.535 | 15.467 | 14.456 | 13.308 | 15.161 | 13.587 | 12.918 | 13.828 | 18.053 | 13.441 | 18.1 | 17.3 | 10.9 | 6.8 | 8.2 | 14.9 | 8 | 3.6 | 10.5 | 8.8 | 3.3 | 1.9 | 2.9 | 1.5 | 3.1 | 2.7 | 4.3 | 2.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.474 | 17.695 | 14.913 | 15.12 | 16.616 | 26.204 | 16.285 | 15.428 | 13.732 | 16.148 | 22.037 | 17.703 | 19.05 | 33.617 | 27.806 | 13.806 | 15.146 | 20.958 | 13.89 | 11.092 | 13.128 | 12.546 | 13.206 | 13.116 | 14.1 | 13.021 | 13.244 | 14.4 | 13.78 | 14.318 | 14.342 | 14.764 | 17.219 | 14.778 | 16.665 | 22.494 | 18.461 | 22.58 | 19.137 | 23.35 | 25.307 | 29.548 | 23.253 | 25.088 | 22.204 | 23.22 | 22.927 | 19.226 | 24.658 | 23.408 | 23.537 | 29.332 | 17.021 | 24.561 | 80.011 | 133.88 | 167.953 | 173.622 | 138.768 | 181.045 | 137.225 | 103.246 | 73.036 | 36.138 | 58.275 | 54.628 | 28.527 | 25.617 | 42.168 | 54.381 | 28.989 | 54.223 | 12.456 | 12.149 | 16.03 | 13.743 | 19.108 | 18.932 | 17.814 | 16.03 | 17.688 | 19.661 | 14.544 | 16.753 | 15.927 | 14.562 | 10.623 | 14.876 | 14.581 | 17.535 | 15.467 | 14.456 | 13.308 | 15.161 | 13.587 | 12.918 | 13.828 | 18.053 | 13.441 | 18.1 | 17.3 | 10.9 | 6.8 | 8.2 | 14.9 | 8 | 3.6 | 10.5 | 8.8 | 3.3 | 1.9 | 2.9 | 1.5 | 3.1 | 2.7 | 4.3 | 2.2 |
Net Receivables
| 132.375 | 130.731 | 129.535 | 123.068 | 121.454 | 121.373 | 110.699 | 106.913 | 100.195 | 99.18 | 98.9 | 96.83 | 95.297 | 93.217 | 86.567 | 83.192 | 85.366 | 101.464 | 126.872 | 131.579 | 137.355 | 134.9 | 132.859 | 129.157 | 143.325 | 136.148 | 137.661 | 133.097 | 129.656 | 128.983 | 121.81 | 114.329 | 108.52 | 111.752 | 122.496 | 145.689 | 152.448 | 155.112 | 158.861 | 197.163 | 201.769 | 200.99 | 209.234 | 201.322 | 205.121 | 190.867 | 200.136 | 184.774 | 180.398 | 170.707 | 171.656 | 177.953 | 157.594 | 160.208 | 158.312 | 154.726 | 141.113 | 137.565 | 130.986 | 133.758 | 117.981 | 123.946 | 131.557 | 109.715 | 150.26 | 149.142 | 146.736 | 108.335 | 138.882 | 128.68 | 122.838 | 112.055 | 111.062 | 106.518 | 108.88 | 99.129 | 97.66 | 96.733 | 98.159 | 95.449 | 93.462 | 90.743 | 89.525 | 89.204 | 104.645 | 105.817 | 98.902 | 100.602 | 92.187 | 88.03 | 95.913 | 104.933 | 113.508 | 108.082 | 105.337 | 113.214 | 92.583 | 82.863 | 77.983 | 81.1 | 98.1 | 81.5 | 76.2 | 84.3 | 70.2 | 75.7 | 69.9 | 67.5 | 61 | 59.6 | 32.7 | 28 | 23.4 | 23.9 | 25.1 | 22.5 | 24.3 |
Inventory
| 65.49 | 69.898 | 70.711 | 71.702 | 75.06 | 71.658 | 67.342 | 60.445 | 54.795 | 52.551 | 48.224 | 45.443 | 44.056 | 38.946 | 39.117 | 38.151 | 42.908 | 41.528 | 52.263 | 50.163 | 53.528 | 49.311 | 50.147 | 45.664 | 47.215 | 39.855 | 36.438 | 33.317 | 34.499 | 35.598 | 37.537 | 33.72 | 37.339 | 39.818 | 41.702 | 40.906 | 44.462 | 47.585 | 49.169 | 43.371 | 49.451 | 51.392 | 50.906 | 46.821 | 53.646 | 54.831 | 50.767 | 49.265 | 53.807 | 58.181 | 58.119 | 53.214 | 52.536 | 42.508 | 38.493 | 33.979 | 30.537 | 33.762 | 32.652 | 32.184 | 34.317 | 36.858 | 32.976 | 34.838 | 32.259 | 31.648 | 31.613 | 29.363 | 30.273 | 31.948 | 32.482 | 30.199 | 31.772 | 31.262 | 27.326 | 29.104 | 30.025 | 29.993 | 29.341 | 29.426 | 32.517 | 32.586 | 33.382 | 31.381 | 33.865 | 34.386 | 33.952 | 34.532 | 38.004 | 39.364 | 39.366 | 41.109 | 45.33 | 37.923 | 35.337 | 34.067 | 36.29 | 35.42 | 30.921 | 24.5 | 25.3 | 28.5 | 22.9 | 18.9 | 15.9 | 19 | 13.9 | 12.5 | 12.5 | 10.1 | 10.7 | 9.5 | 8.8 | 7.3 | 7.1 | 8.1 | 5.1 |
Other Current Assets
| 15.888 | 15.204 | 13.888 | 13.246 | 15.414 | 16.889 | 33.601 | 28.916 | 38.007 | 31.742 | 33.031 | 29.079 | 39.864 | 35.369 | 45.434 | 30.699 | 26.469 | 27.443 | 26.682 | 28.403 | 26.675 | 28.452 | 54.644 | 43.04 | 34.485 | 36.638 | 32.842 | 26.613 | 25.194 | 27.323 | 27.292 | 23.648 | 22.276 | 28.637 | 26.547 | 29.458 | 26.852 | 41.371 | 29.561 | 37.936 | 34.741 | 40.312 | 35.115 | 30.637 | 26.857 | 55.304 | 54.363 | 58.601 | 42.267 | 39.141 | 31.014 | 26.049 | 27.272 | 27.414 | 27.903 | 26.735 | 24.013 | 29.022 | 33.371 | 212.596 | 18.759 | 24.49 | 20.792 | 79.328 | 22.637 | 42.581 | 37.807 | 57.384 | 34.268 | 32.649 | 28.738 | 29.075 | 14.266 | 14.7 | 14.777 | 11.269 | 8.568 | 10.637 | 12.065 | 10.739 | 8.452 | 12.292 | 21.884 | 30.21 | 10.289 | 22.448 | 25.599 | 25.663 | 23.423 | 23.071 | 22.079 | 18.851 | 19.235 | 20.608 | 17.704 | 17.35 | 15.465 | 17.142 | 17.941 | 16.7 | 14.9 | 16.1 | 16.9 | 15 | 9.1 | 17.7 | 9.9 | 7.2 | 5.9 | 8.6 | 2.6 | 2.2 | 1.2 | 1.3 | 1.5 | 1.5 | 1.3 |
Total Current Assets
| 235.227 | 233.528 | 229.047 | 223.136 | 228.544 | 236.124 | 227.927 | 211.702 | 195.215 | 199.621 | 202.192 | 189.055 | 187.245 | 201.149 | 185.817 | 165.848 | 169.889 | 191.393 | 219.707 | 221.237 | 230.686 | 225.233 | 236.423 | 230.977 | 239.125 | 225.662 | 220.185 | 207.427 | 203.129 | 206.222 | 200.981 | 186.461 | 185.354 | 194.985 | 207.41 | 238.547 | 242.223 | 266.648 | 256.728 | 301.82 | 311.268 | 322.242 | 318.508 | 303.868 | 307.828 | 308.684 | 312.867 | 296.907 | 301.13 | 291.437 | 284.326 | 280.814 | 254.423 | 254.691 | 304.719 | 349.32 | 363.616 | 373.971 | 335.777 | 390.537 | 308.282 | 288.54 | 258.361 | 242.028 | 263.431 | 277.999 | 244.683 | 220.699 | 245.591 | 247.658 | 213.047 | 225.552 | 169.556 | 164.629 | 167.013 | 153.245 | 155.361 | 156.295 | 157.379 | 151.644 | 152.119 | 155.282 | 159.335 | 166.953 | 164.726 | 177.213 | 169.076 | 175.673 | 168.195 | 168 | 172.825 | 179.349 | 191.381 | 181.774 | 171.965 | 175.218 | 158.166 | 153.478 | 140.286 | 140.4 | 155.6 | 137 | 122.8 | 126.4 | 110.1 | 120.4 | 97.3 | 97.7 | 88.2 | 81.6 | 47.9 | 42.6 | 34.9 | 35.6 | 36.4 | 36.4 | 32.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 154.256 | 154.199 | 152.157 | 153.468 | 152.6 | 157.118 | 159.004 | 157.407 | 163.841 | 167.14 | 170.094 | 172.339 | 178.115 | 178.88 | 183.786 | 181.678 | 186.351 | 190.013 | 198.055 | 199.203 | 201.316 | 201.989 | 202.295 | 122.917 | 121.945 | 122.787 | 122.333 | 123.098 | 124.12 | 125.746 | 127.728 | 129.882 | 131.21 | 135.06 | 138.86 | 143.211 | 146.965 | 148.452 | 147.961 | 149.014 | 146.951 | 143.926 | 141.758 | 138.824 | 135.001 | 130.829 | 127.731 | 125.418 | 125.697 | 118.665 | 114.812 | 115.295 | 110.025 | 105.126 | 103.061 | 104.223 | 101.957 | 100.68 | 99.668 | 98.784 | 97.966 | 100.289 | 100.582 | 103.463 | 99.798 | 95.256 | 92.85 | 93.038 | 88.863 | 86.803 | 86.603 | 87.734 | 87.482 | 83.036 | 81.434 | 81.342 | 79.045 | 79.709 | 79.105 | 79.622 | 81.236 | 81.892 | 84.079 | 94.811 | 95.339 | 96.298 | 95.194 | 95.452 | 96.132 | 97.62 | 96.305 | 97.615 | 95.462 | 89.754 | 84.404 | 83.338 | 81.363 | 81.332 | 67.059 | 64.5 | 63.5 | 65.7 | 68.7 | 68.2 | 57.7 | 59 | 54.4 | 53.6 | 51.7 | 51.9 | 33 | 27.7 | 25 | 24 | 23.6 | 20 | 19.1 |
Goodwill
| 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.445 | 99.376 | 213.425 | 213.425 | 214.36 | 219.139 | 219.412 | 222.876 | 178.129 | 179.044 | 179.044 | 179.044 | 179.044 | 179.044 | 179.044 | 179.044 | 178.159 | 178.159 | 178.159 | 178.159 | 178.718 | 164.464 | 164.464 | 164.472 | 163.337 | 163.337 | 163.337 | 163.337 | 163.337 | 163.337 | 163.337 | 163.337 | 163.337 | 162.781 | 162.787 | 162.326 | 154.217 | 154.217 | 154.217 | 154.217 | 154.217 | 154.217 | 148.6 | 148.6 | 148.6 | 148.6 | 148.6 | 148.6 | 138.8 | 138.8 | 138.8 | 136.415 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 132.618 | 0 | 132.178 | 132.178 | 132.178 | 140.145 | 140.117 | 140.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.547 | 6.674 | 6.801 | 6.926 | 7.279 | 7.412 | 7.268 | 7.483 | 7.651 | 7.837 | 7.979 | 8.139 | 8.246 | 8.317 | 8.423 | 8.583 | 8.651 | 8.743 | 8.973 | 17.45 | 17.763 | 17.083 | 12.887 | 13.054 | 9.724 | 9.786 | 9.221 | 9.396 | 9.533 | 9.705 | 9.813 | 9.936 | 10.019 | 9.7 | 9.857 | 10.041 | 13.523 | 12.667 | 10.607 | 10.642 | 10.867 | 12.037 | 11.994 | 10.949 | 10.836 | 10.34 | 9.266 | 8.721 | 8.458 | 8.335 | 8.082 | 8.221 | 7.969 | 8.202 | 8.399 | 8.66 | 8.911 | 9.191 | 9.469 | 6.52 | 6.637 | 6.78 | 6.907 | 6.992 | 7.096 | 6.891 | 6.984 | 7.04 | 7.221 | 6.57 | 6.555 | 6.602 | 6.566 | 6.591 | 6.66 | 139.338 | 139.411 | 139.499 | 139.597 | 139.672 | 138.217 | 138.218 | 138.244 | 150.283 | 149.776 | 149.631 | 142.254 | 142.359 | 150.269 | 143.737 | 135.271 | 151.257 | 151.844 | 146.874 | 147.629 | 147.918 | 147.473 | 149.216 | 149.612 | 150.3 | 151.3 | 148.1 | 148.8 | 149.5 | 153.3 | 137.5 | 82.2 | 82.8 | 83.5 | 83.9 | 19.3 | 8.4 | 8.2 | 8.3 | 8.4 | 8.5 | 8.6 |
Goodwill and Intangible Assets
| 105.992 | 106.119 | 106.246 | 106.371 | 106.724 | 106.857 | 206.686 | 209.245 | 211.134 | 210.779 | 212.632 | 219.459 | 220.919 | 218.396 | 214.843 | 221.053 | 234.574 | 233.035 | 228.847 | 354.233 | 355.694 | 354.296 | 353.042 | 294.933 | 305.527 | 256.295 | 254.622 | 254.287 | 255.495 | 251.79 | 251.707 | 256.709 | 245.574 | 242.061 | 240.98 | 243.5 | 245.917 | 243.885 | 225.319 | 224.819 | 226.913 | 222.96 | 220.097 | 218.318 | 214.647 | 215.603 | 214.845 | 214.191 | 211.705 | 212.571 | 211.54 | 171.008 | 170.295 | 192.416 | 162.616 | 162.877 | 163.128 | 163.408 | 178.705 | 155.12 | 155.237 | 155.38 | 155.507 | 155.592 | 155.696 | 145.691 | 145.784 | 145.84 | 143.636 | 139.188 | 139.173 | 139.22 | 139.184 | 139.209 | 139.278 | 139.338 | 139.411 | 139.499 | 139.597 | 139.672 | 138.217 | 138.218 | 138.244 | 150.283 | 149.776 | 149.631 | 142.254 | 142.359 | 150.269 | 143.737 | 135.271 | 151.257 | 151.844 | 146.874 | 147.629 | 147.918 | 147.473 | 149.216 | 149.612 | 150.3 | 151.3 | 148.1 | 148.8 | 149.5 | 153.3 | 137.5 | 82.2 | 82.8 | 83.5 | 83.9 | 19.3 | 8.4 | 8.2 | 8.3 | 8.4 | 8.5 | 8.6 |
Long Term Investments
| 0 | 6.674 | 6.801 | 4.844 | -99.445 | -0 | 0 | 4.45 | 0 | 29.397 | 0 | 4.156 | -113.228 | -110.634 | -106.975 | 4.094 | -126.478 | -124.847 | -120.498 | 3.969 | -124.506 | -122.853 | -121.016 | 3.76 | -72.927 | -68.38 | -66.357 | 3.557 | -66.918 | -63.041 | -62.85 | 3.224 | -56.511 | -54.202 | -52.964 | 2.719 | -54.235 | -52.5 | -50.248 | 2.336 | -51.574 | -47.586 | -44.766 | 1.907 | -40.474 | -41.926 | -42.242 | 1.851 | -39.91 | -40.899 | -40.677 | 0.969 | 0 | -29.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.335 | -0.55 | -10.575 | 0 | 0 | 0 | 0 | -9.464 | 0 | 0 | 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
| 69.948 | 70.531 | 66.267 | 69.201 | 72.331 | 68.768 | 67.025 | 68.57 | 70.652 | 68.918 | 67.698 | 70.462 | 72.918 | 70.083 | 67.966 | 72.775 | 74.939 | 71.805 | 71.219 | 67.312 | 71.296 | 66.361 | 64.657 | 11.252 | 12.977 | 11.498 | 11.563 | 10.719 | 15.574 | 13.748 | 15.194 | 20.605 | 9.793 | 9.537 | 9.178 | 11.693 | 10.087 | 5.857 | 3.941 | 3.876 | 7.167 | 4.214 | 3.602 | 4.452 | 5.866 | 9.98 | 11.907 | 13.224 | 12.172 | 13.92 | 13.086 | 13.662 | 6.586 | 6.802 | 5.646 | 0 | 0 | 0 | 0 | 0 | 17.123 | 21.015 | 19.802 | 27.441 | 32.913 | 20.775 | 20.11 | 26.024 | 40.002 | 36.347 | 33.133 | 33.032 | 14.665 | 14.33 | 9.093 | 11.452 | 11.341 | 6.803 | 6.949 | 7.65 | 0 | 0 | 0 | 5.335 | 0.55 | 10.575 | 0 | 0 | 9.597 | 9.691 | 9.464 | 0 | 0 | 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
| 35.043 | 26.748 | 27.432 | 29.375 | 131.66 | 32.981 | -67.025 | -73.02 | -70.652 | -98.315 | -67.698 | -74.618 | 40.31 | 40.551 | 39.009 | -76.869 | 51.539 | 53.042 | 49.279 | -71.281 | 53.21 | 56.492 | 56.359 | -15.012 | 59.95 | 56.882 | 54.794 | -14.276 | 51.344 | 49.293 | 47.656 | -23.829 | 46.718 | 44.665 | 43.786 | -14.412 | 44.148 | 46.643 | 46.307 | -6.212 | 44.407 | 43.372 | 41.164 | -6.359 | 34.608 | 31.946 | 30.335 | -15.075 | 27.738 | 26.979 | 27.591 | 23.391 | 21.572 | 23.195 | 21.232 | 19.622 | 16.328 | 14.602 | 0 | 13.725 | 12.191 | 10.65 | 9.034 | 9.127 | 13.892 | 14.705 | 19.481 | 19.189 | 16.254 | 15.963 | 16.254 | 15.677 | 9.983 | 9.859 | 9.836 | 9.224 | 10.882 | 11.081 | 12.118 | 10.209 | 8.807 | 8.919 | 21.402 | 9.349 | 9.425 | 8.605 | 7.335 | 7.669 | -9.597 | -9.691 | 11.301 | 11.279 | 3.661 | 3.494 | 3.391 | 4.13 | 5.706 | 5.583 | 6.042 | 5.9 | 5.4 | 4 | 4.5 | 4.5 | 6.3 | 5 | 5.3 | 3.9 | 4.3 | 3.7 | 2.7 | 1 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 |
Total Non-Current Assets
| 365.239 | 364.271 | 358.903 | 363.259 | 363.87 | 365.724 | 365.69 | 366.652 | 374.975 | 377.919 | 382.726 | 391.798 | 399.034 | 397.276 | 398.629 | 402.731 | 420.925 | 423.048 | 426.902 | 553.436 | 557.01 | 556.285 | 555.337 | 417.85 | 427.472 | 379.082 | 376.955 | 377.385 | 379.615 | 377.536 | 379.435 | 386.591 | 376.784 | 377.121 | 379.84 | 386.711 | 392.882 | 392.337 | 373.28 | 373.833 | 373.864 | 366.886 | 361.855 | 357.142 | 349.648 | 346.432 | 342.576 | 339.609 | 337.402 | 331.236 | 326.352 | 324.325 | 308.478 | 297.542 | 292.555 | 286.722 | 281.413 | 278.69 | 278.373 | 267.629 | 282.517 | 287.334 | 284.925 | 295.623 | 302.299 | 276.427 | 278.225 | 284.091 | 288.755 | 278.301 | 275.163 | 275.663 | 251.314 | 246.434 | 239.641 | 241.356 | 240.679 | 237.092 | 237.769 | 237.153 | 228.26 | 229.029 | 243.725 | 254.443 | 254.54 | 254.534 | 244.783 | 245.48 | 246.401 | 241.357 | 242.877 | 260.151 | 250.967 | 240.122 | 235.424 | 235.386 | 234.542 | 236.131 | 222.713 | 220.7 | 220.2 | 217.8 | 222 | 222.2 | 217.3 | 201.5 | 141.9 | 140.3 | 139.5 | 139.5 | 55 | 37.1 | 33.4 | 32.8 | 32.4 | 28.9 | 28.1 |
Total Assets
| 600.466 | 597.799 | 587.95 | 586.395 | 592.414 | 601.848 | 593.617 | 578.354 | 570.19 | 577.54 | 584.918 | 580.853 | 586.279 | 598.425 | 584.446 | 568.579 | 590.814 | 614.441 | 646.609 | 774.673 | 787.696 | 781.518 | 791.76 | 648.827 | 666.597 | 604.744 | 597.14 | 584.812 | 582.744 | 583.758 | 580.416 | 573.052 | 562.138 | 572.106 | 587.25 | 625.258 | 635.105 | 658.985 | 630.008 | 675.653 | 685.132 | 689.128 | 680.363 | 661.01 | 657.476 | 655.116 | 655.443 | 636.516 | 638.532 | 622.673 | 610.678 | 605.139 | 562.901 | 552.233 | 597.274 | 636.042 | 645.029 | 652.661 | 614.15 | 658.166 | 590.799 | 575.874 | 543.286 | 537.651 | 565.73 | 554.426 | 522.908 | 504.79 | 534.346 | 525.959 | 488.21 | 501.215 | 420.87 | 411.063 | 406.654 | 394.601 | 396.04 | 393.387 | 395.148 | 388.797 | 380.379 | 384.311 | 403.06 | 421.396 | 419.266 | 431.747 | 413.859 | 421.153 | 414.596 | 409.357 | 415.702 | 439.5 | 442.348 | 421.896 | 407.389 | 410.604 | 392.708 | 389.609 | 362.999 | 361.1 | 375.8 | 354.8 | 344.8 | 348.6 | 327.4 | 321.9 | 239.2 | 238 | 227.7 | 221.1 | 102.9 | 79.7 | 68.3 | 68.4 | 68.8 | 65.3 | 61 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33.627 | 36.863 | 24.522 | 33.506 | 34.097 | 39.145 | 38.366 | 45.847 | 34.343 | 36.106 | 34.405 | 29.726 | 35.015 | 30.383 | 25.5 | 23.028 | 22.806 | 23.693 | 37.054 | 35.611 | 42.191 | 41.995 | 44.467 | 41.155 | 41.012 | 45.278 | 45.541 | 41.697 | 34.904 | 41.607 | 36.477 | 33.72 | 32.201 | 29.404 | 34.753 | 33.474 | 40.539 | 42.323 | 50.998 | 47.084 | 49.648 | 51.292 | 53.715 | 50.821 | 53.901 | 55.928 | 54.078 | 55.168 | 45.778 | 51.28 | 48.189 | 57.639 | 46.776 | 61.331 | 48.749 | 44.71 | 38.509 | 39.528 | 36.526 | 33.009 | 27.981 | 26.84 | 27.218 | 41.588 | 39.113 | 38.683 | 35.69 | 39.861 | 45.598 | 48.249 | 33.514 | 37.46 | 30.769 | 33.699 | 30.15 | 32.557 | 26.809 | 27.848 | 28.997 | 28.632 | 25.585 | 24.123 | 21.885 | 25.49 | 24.671 | 23.063 | 25.153 | 25.407 | 15.563 | 15.339 | 15.946 | 19.721 | 17.275 | 20.526 | 18.924 | 25.931 | 20.138 | 20.944 | 18.606 | 19.774 | 15.8 | 14.6 | 16.7 | 19.9 | 13.9 | 26.8 | 13.1 | 23.2 | 12.9 | 12.4 | 7.6 | 5.9 | 3.3 | 4 | 3 | 5.4 | 4.7 |
Short Term Debt
| 22.87 | 22.09 | 20.86 | 10.175 | 9.794 | 10.731 | 22.146 | 11.699 | 22.944 | 13.008 | 25.338 | 24.684 | 24.382 | 24.3 | 24.714 | 22.874 | 98.614 | 24.056 | 25.166 | 11.841 | 23.738 | 25.936 | 26.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0.623 | 1.487 | -49.758 | 84.493 | 89.747 | 105.316 | 147.543 | 198.193 | 216.787 | 212.915 | 0 | 0 | 0 | 0 | 0 | 0.223 | 300.767 | 1.906 | 3.027 | 0.005 | 0.68 | 1.779 | 2.762 | 0.181 | 0.777 | 1.66 | 2.544 | 0.169 | 0.881 | 1.927 | 2.976 | 0.4 | 1.058 | 2.108 | 3.279 | 0.687 | 3.525 | 1.185 | 1.145 | 0.823 | 0.03 | 0.455 | 0.506 | 0.72 | 0.734 | 0.801 | -2.777 | 1.271 | 1.003 | 1.563 | 1.7 | 1.4 | 18.4 | 22.9 | 18.6 | 9.6 | 6 | 1.5 | 3.5 | 1.7 | 1.5 | 4.3 | 4.4 | 3.9 | 3.9 | 3.9 | 2.7 | 2.5 |
Tax Payables
| 11.254 | 8.24 | 3.816 | 7.28 | 4.529 | 6.785 | 3.69 | 7.856 | 7.719 | 9.889 | 10.579 | 12.433 | 10.467 | 14.622 | 11.92 | 14.903 | 12.88 | 8.939 | 10.925 | 14.69 | 12.957 | 8.646 | 9.397 | 10.405 | 9.545 | 8.153 | 10.215 | 8.138 | 8.498 | 8.261 | 17.805 | 21.534 | 12.412 | 8.066 | 12.247 | 11.228 | 16.442 | 17.507 | 11.498 | 19.532 | 17.054 | 22.744 | 38.43 | 21.441 | 20.699 | 22.445 | 32.457 | 21.329 | 15.002 | 12.647 | 17.915 | 9.359 | 17.906 | 21.35 | 33.021 | 28.8 | 31.755 | 29.818 | 22.235 | 23.616 | 14.906 | 16.444 | 15.921 | 7.949 | 7.246 | 7.307 | 8.72 | 0 | 8.238 | 8.163 | 7.253 | 8.714 | 6.919 | 6.091 | 5.441 | 0 | 5.775 | 3.741 | 3.497 | 0 | 0 | 8.706 | 0 | 7.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.208 | 5.5 | 5.126 | 4.755 | 4.636 | 5.539 | 5.952 | 5.942 | 5.76 | 6.527 | 7.602 | 7.765 | 6.867 | 6.41 | 5.864 | 5.457 | 8.021 | 10.513 | 11.21 | 13.381 | 12.348 | 14.07 | 18.43 | 17.325 | 15.265 | 12.608 | 11.783 | 17.069 | 14.297 | 17.046 | 19.3 | 15.69 | 12.99 | 11.114 | 14.272 | 14.101 | 13.918 | 14.757 | 14.777 | 11.009 | 11.045 | 11.844 | 17.481 | 10.887 | 12.507 | 16.358 | 20.735 | 13.868 | 12.833 | 18.334 | 25.757 | 19.154 | 18.912 | 22.83 | 28.855 | 20.181 | 71.78 | 18.472 | 23.616 | 16.528 | 6.615 | 7.573 | 8.025 | 7.932 | 8.325 | 8.89 | 9.537 | 9.13 | 6.569 | 7.584 | 8.996 | 6.853 | 5.567 | 5.896 | 7.37 | 3.233 | 3.464 | 2.965 | 2.982 | 2.632 | 31.173 | 31.262 | 27.457 | 2.927 | 0 | 0 | 2.561 | 1.709 | 0 | 0 | 0 | 3.198 | 0 | 0 | 0 | 3.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 19.979 | 24.905 | 31.144 | 37.136 | 31.194 | 33.994 | 25.47 | 31.791 | 16.593 | 30.379 | 21.838 | 16.174 | 16.222 | 15.139 | 17.535 | 23.488 | 29.815 | 32.083 | 24.092 | 36.071 | 28.763 | 34.179 | 30.315 | 33.662 | 37.687 | 34.552 | 36.788 | 38.114 | 35.439 | 33.892 | 35.215 | 33.079 | 35.939 | 47.631 | 47.144 | 61.955 | 53.164 | 62.293 | 54.253 | 54.241 | 49.29 | 48.044 | 38.835 | 52.626 | 50.723 | 46.225 | 43.48 | 50.145 | 45.224 | 43.293 | 38.325 | 54.699 | 42.032 | 40.84 | 65.425 | 38.119 | 54.948 | 32.807 | 33.517 | 49.783 | 36.112 | 33.999 | 35.483 | 38.221 | 39.468 | 34.647 | 37.624 | 46.022 | 54.547 | 34.626 | 31.841 | 33.131 | 43.075 | 34.542 | 29.036 | 31.222 | 30.077 | 28.165 | 27.66 | 33.171 | 33.074 | 25.204 | 31.614 | 23.347 | 28.459 | 28.622 | 17.952 | 21.823 | 16.218 | 16.691 | 13.89 | 16.582 | 27.098 | 25.725 | 26.124 | 20.757 | 18.03 | 22.084 | 29.653 | 25.626 | 28.7 | 21.2 | 22.8 | 22.7 | 25.8 | 26.1 | 24.6 | 15.4 | 35.6 | 34.4 | 9.4 | 7 | 4.6 | 4.9 | 7.1 | 6.1 | 6.4 |
Total Current Liabilities
| 94.938 | 97.598 | 85.468 | 88.097 | 84.25 | 96.194 | 95.624 | 103.135 | 87.359 | 95.909 | 99.762 | 90.782 | 92.953 | 90.854 | 85.533 | 89.75 | 172.136 | 99.284 | 108.447 | 111.594 | 119.997 | 124.826 | 128.615 | 102.547 | 103.509 | 100.591 | 104.327 | 105.018 | 93.138 | 100.806 | 108.797 | 104.023 | 93.542 | 96.215 | 108.416 | 120.758 | 124.063 | 136.88 | 131.526 | 131.866 | 127.037 | 133.924 | 148.461 | 135.775 | 137.83 | 140.956 | 150.75 | 140.51 | 118.882 | 126.177 | 131.673 | 137.461 | 210.119 | 236.098 | 252.511 | 279.353 | 323.405 | 337.412 | 328.809 | 106.408 | 85.614 | 84.856 | 86.647 | 95.69 | 94.375 | 390.294 | 93.477 | 98.04 | 114.957 | 99.302 | 83.383 | 88.92 | 86.511 | 81.005 | 73.657 | 69.556 | 66.294 | 63.6 | 65.063 | 67.411 | 59.059 | 59.091 | 55.607 | 61.736 | 53.817 | 55.21 | 46.851 | 50.084 | 32.604 | 32.06 | 30.291 | 40.007 | 45.093 | 46.985 | 45.849 | 51.51 | 39.439 | 44.031 | 49.822 | 47.1 | 45.9 | 54.2 | 62.4 | 61.2 | 49.3 | 58.9 | 39.2 | 42.1 | 50.2 | 48.3 | 21.3 | 17.3 | 11.8 | 12.8 | 14 | 14.2 | 13.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 183.599 | 190.237 | 201.851 | 205.21 | 218.766 | 224.959 | 224.233 | 210.691 | 224.652 | 231.21 | 236.69 | 237.922 | 242.294 | 263.426 | 266.801 | 315.541 | 246.215 | 344.059 | 362.582 | 369.943 | 360.902 | 352.759 | 358.986 | 289.77 | 295.745 | 241.687 | 235.114 | 226.989 | 233.864 | 233.739 | 218.613 | 216.488 | 206.363 | 208.237 | 407.112 | 430.987 | 428 | 421.508 | 373 | 356 | 370 | 333 | 279 | 267.002 | 256.007 | 250.013 | 241.022 | 234.033 | 213.044 | 206.053 | 198.066 | 198.958 | 155.093 | 61.75 | 4.523 | -12.377 | -3.956 | 3.728 | 0 | 209.112 | 205.377 | 201.709 | 198.106 | 238.658 | 300 | 0 | 300 | 300 | 300.001 | 300.002 | 300.002 | 300.002 | 107.002 | 103.003 | 91.103 | 86.104 | 90.105 | 102.109 | 112.216 | 110.224 | 117.331 | 119.37 | 125.562 | 124.684 | 125.64 | 100.368 | 92.022 | 88.035 | 88 | 89 | 94 | 95.121 | 97.714 | 84.081 | 78.996 | 83.04 | 86.45 | 84.891 | 77.378 | 82.9 | 105.3 | 83.3 | 68.2 | 68.2 | 73.4 | 70.1 | 70.7 | 70.6 | 111.9 | 111.2 | 28.9 | 11.6 | 11.9 | 12.9 | 13.9 | 11.9 | 10 |
Deferred Revenue Non-Current
| 31.713 | 30.678 | 30.445 | 30.544 | 29.246 | 29.876 | 29.772 | 31.814 | 0 | 0 | 0 | -24.336 | -23.837 | -20.677 | -20.48 | -20.585 | -21.952 | -24.277 | -23.871 | -27.338 | -29.196 | -27.612 | -29.281 | 1.401 | 2.378 | 4.664 | 5.474 | -5.323 | -5.099 | -6.146 | -7.469 | -6.277 | -5.859 | -7.982 | -7.983 | -4.881 | -2.505 | -6.068 | -6.508 | -7.21 | -5.685 | -3.23 | -4.701 | -8.87 | -5.273 | -5.241 | -6.364 | -6.777 | -5.334 | -5.798 | -4.534 | 24.117 | 0 | 0 | 0 | 21.241 | 20.055 | 18.143 | 0 | 16.866 | 0 | 0 | 0 | 8.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.547 | 13.25 | 12.59 | 12.697 | 11.882 | 12.126 | 22.268 | 22.877 | 22.719 | 23.322 | 23.27 | 24.336 | 23.837 | 20.677 | 20.48 | 20.585 | 21.952 | 24.277 | 23.871 | 27.338 | 29.196 | 27.612 | 29.281 | 7.634 | 7.229 | 6.471 | 5.897 | 5.323 | 5.099 | 6.146 | 7.469 | 6.277 | 5.859 | 7.982 | 7.983 | 4.881 | 2.505 | 6.068 | 6.508 | 7.21 | 5.685 | 3.23 | 4.701 | 8.87 | 5.273 | 5.241 | 6.364 | 6.777 | 5.334 | 5.798 | 4.534 | 5.531 | 0 | 0 | 0 | 2.198 | 8.026 | 8.239 | 7.528 | 7.692 | 0 | 0 | 0 | 4.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.886 | 0.775 | 0.783 | 0.816 | 3.847 | 13.965 | 13.972 | 14.461 | 0 | 0 | 0 | 13.35 | 0 | 0 | 0 | 7.486 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 4.6 | 0 | 0 | 0 | 2.6 | 1 | 1.1 | 2 | 2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 |
Other Non-Current Liabilities
| 20.248 | 51.02 | 50.624 | 20.04 | 18.82 | 19.089 | 51.341 | 52.697 | 52.167 | 53.332 | 58.81 | 66.812 | 66.181 | 69.124 | 65.586 | 67.13 | 78.802 | 80.674 | 81.635 | 83.658 | 83.04 | 83.829 | 87.525 | 87.976 | 98.702 | 98.221 | 100.226 | 98.75 | 97.346 | 91.615 | 92.19 | 90.967 | 93.577 | 92.721 | 91.721 | 92.331 | 86.452 | 87.269 | 86.429 | 86.584 | 80.635 | 82.693 | 81.267 | 79.974 | 74.075 | 71.428 | 69.4 | 67.283 | 64.44 | 60.492 | 62.141 | 33.3 | 59.639 | 2.183 | 57.224 | 32.046 | 29.454 | 32.603 | 51.1 | 36.33 | 49.749 | 52.383 | 49.602 | 30.177 | 44.026 | 52.814 | 53.262 | 43.121 | 49.329 | 48.27 | 47.629 | 39.011 | 35.445 | 33.821 | 32.986 | 23.619 | 23.448 | 21.437 | 21.375 | 19.797 | 15.294 | 16.428 | 14.1 | 12.68 | 10.782 | 11.022 | 9.937 | 10.083 | 21.974 | 21.434 | 28.534 | 14.601 | 20.845 | 21.317 | 21.481 | 14.777 | 21.714 | 21.982 | 20.88 | 17.3 | 20.2 | 21.7 | 21.3 | 16.5 | 14.8 | 20.6 | 9.6 | 7.4 | 6.8 | 7.1 | 1.2 | 1.2 | 1.1 | 1.4 | 1.5 | 1.4 | 1.5 |
Total Non-Current Liabilities
| 249.107 | 254.507 | 265.065 | 268.491 | 278.714 | 286.05 | 297.842 | 286.265 | 299.538 | 307.864 | 318.77 | 329.07 | 332.312 | 353.227 | 352.867 | 403.256 | 346.969 | 449.01 | 468.088 | 480.939 | 473.138 | 464.2 | 475.792 | 385.38 | 401.676 | 346.379 | 341.237 | 331.062 | 336.309 | 331.5 | 318.272 | 313.732 | 305.799 | 308.94 | 506.816 | 528.199 | 516.957 | 514.845 | 465.937 | 449.794 | 456.32 | 418.923 | 364.968 | 355.846 | 335.355 | 326.682 | 316.786 | 308.093 | 282.818 | 272.343 | 264.741 | 286.023 | 214.732 | 63.933 | 61.747 | 64.349 | 73.634 | 80.856 | 58.628 | 270 | 255.126 | 254.092 | 247.708 | 281.65 | 344.026 | 52.814 | 353.262 | 343.121 | 349.33 | 348.272 | 347.631 | 339.013 | 142.447 | 136.824 | 124.089 | 109.723 | 113.553 | 123.546 | 133.591 | 130.021 | 133.511 | 136.573 | 140.445 | 138.18 | 140.269 | 125.355 | 115.931 | 112.579 | 109.974 | 110.434 | 122.534 | 123.072 | 118.559 | 105.398 | 100.477 | 105.348 | 108.164 | 106.873 | 98.258 | 103.8 | 125.5 | 105 | 89.5 | 89.3 | 88.2 | 90.7 | 80.3 | 80.6 | 119.7 | 119.4 | 32.1 | 14.8 | 13.6 | 14.9 | 16 | 13.9 | 12 |
Total Liabilities
| 344.045 | 352.105 | 350.533 | 356.588 | 362.964 | 382.244 | 393.466 | 389.4 | 386.897 | 403.773 | 418.532 | 419.852 | 425.265 | 444.081 | 438.4 | 493.006 | 519.105 | 548.294 | 576.535 | 592.533 | 593.135 | 589.026 | 604.407 | 487.927 | 505.185 | 446.97 | 445.564 | 436.08 | 429.447 | 432.306 | 427.069 | 417.755 | 399.341 | 405.155 | 615.232 | 648.957 | 641.02 | 651.725 | 597.463 | 581.66 | 583.357 | 552.847 | 513.429 | 491.621 | 473.185 | 467.638 | 467.536 | 448.603 | 401.7 | 398.52 | 396.414 | 423.484 | 424.851 | 300.031 | 314.258 | 343.702 | 397.039 | 418.268 | 387.437 | 376.408 | 340.74 | 338.948 | 334.355 | 377.34 | 438.401 | 443.108 | 446.739 | 441.161 | 464.287 | 447.574 | 431.014 | 427.933 | 228.958 | 217.829 | 197.746 | 179.279 | 179.847 | 187.146 | 198.654 | 197.432 | 192.57 | 195.664 | 196.052 | 199.916 | 194.086 | 180.565 | 162.782 | 162.663 | 142.578 | 142.494 | 152.825 | 163.079 | 163.652 | 152.383 | 146.326 | 156.858 | 147.603 | 150.904 | 148.08 | 150.9 | 171.4 | 159.2 | 151.9 | 150.5 | 137.5 | 149.6 | 119.5 | 122.7 | 169.9 | 167.7 | 53.4 | 32.1 | 25.4 | 27.7 | 30 | 28.1 | 25.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.552 | 4.453 | 4.319 | 4.162 | 4.06 | 4.077 | 4.044 | 4.358 | 4.275 | 4.315 | 4.231 | 4.188 | 4.141 | 3.974 | 3.991 | 3.938 | 3.888 | 3.926 | 3.959 | 3.94 | 3.943 | 5.208 | 5.1 | 5.4 | 5.365 | 6.329 | 6.139 | 6.063 | 6.42 | 6.277 | 6.123 | 6.155 | 6.066 | 6.074 | 6.165 | 5.899 | 5.683 | 3.858 | 3.766 | 3.731 | 0 | 0 | 3.139 | 0 | 0 | 0 | 0 | 2.471 | 6.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.469 | 0.469 | 0.469 | 0.469 | 0.467 | 0.467 | 1.194 | 1.194 | 1.188 | 1.188 | 1.188 | 1.188 | 1.188 | 1.188 | 1.188 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.148 | 1.18 | 1.142 | 1.142 | 1.142 | 1.174 | 1.174 | 1.174 | 1.174 | 1.203 | 1.203 | 1.203 | 1.203 | 1.233 | 1.233 | 1.233 | 1.233 | 1.376 | 1.376 | 1.376 | 1.376 | 1.397 | 1.397 | 1.397 | 1.396 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.449 | 1.31 | 1.3 | 1.36 | 1.356 | 1.525 | 1.45 | 1.446 | 1.441 | 0.478 | 0.474 | 0.473 | 0.468 | 0.489 | 0.484 | 0.482 | 0.515 | 0.513 | 0.509 | 0.547 | 0.547 | 0.546 | 0.546 | 0.546 | 0.546 | 0.546 | 0.546 | 0.545 | 0.545 | 0.536 | 0.534 | 0.527 | 0.527 | 0.513 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 143.346 | 132.07 | 123.508 | 120.756 | 119.024 | 110.234 | 2.839 | 85.949 | 79.662 | 72.601 | 65.998 | 68.349 | 66.123 | 65.712 | 58.115 | 50.456 | 37.364 | 34.846 | 41.007 | 160.539 | 174.615 | 175.285 | 172.266 | 156.13 | 171.617 | 173.499 | 173.06 | 173.855 | 176.446 | 179.631 | 181.247 | 187.957 | 196.76 | 204.287 | 210.983 | 219.207 | 236.041 | 432.812 | 423.365 | 415.906 | 384.335 | 495.792 | 454.503 | 415.93 | 370.905 | 447.612 | 402.951 | 361.255 | 326.058 | 363.903 | 324.277 | 283.66 | 296.172 | 459.634 | 546.372 | 536.991 | 519.052 | 530.5 | 498.963 | 469.454 | 448.136 | 436.668 | 409.156 | 406.212 | 367.471 | 376.833 | 91.829 | 62.496 | 116.848 | 85.334 | 246.031 | 224.11 | 198.937 | 176.553 | 157.593 | 141.448 | 136.699 | 129.21 | 118.96 | 110.237 | 101.187 | 93.882 | 91.41 | 97.947 | 90.934 | 85.039 | 80.404 | 79.247 | 83.546 | 78.252 | 74.629 | 88.309 | 90.634 | 81.578 | 74.516 | 68.629 | 61.041 | 55.329 | 49.943 | 46.6 | 42.9 | 41 | 38.1 | 44.3 | 41.4 | 33.8 | 31.1 | 26.9 | 21.2 | 16.9 | 13.6 | 11.7 | 10.2 | 8.1 | 6.2 | 4.6 | 2.8 |
Accumulated Other Comprehensive Income/Loss
| -5.446 | -5.309 | -5.16 | -4.972 | -3.838 | -3.539 | -3.538 | -3.777 | -4.5 | -4.749 | -6.753 | -10.133 | -9.693 | -10.138 | -7.861 | -7.2 | -8.049 | -8.358 | -8.239 | -6.33 | -6.604 | -6.359 | -5.795 | -5.456 | -7.277 | -7.49 | -7.745 | -8.353 | -9.51 | -9.621 | -9.599 | -9.828 | -11.253 | -11.605 | -11.33 | -10.538 | -11.901 | -11.232 | -12.686 | -11.894 | -8.368 | -8.454 | -8.54 | -8.626 | -8.108 | -8.21 | -8.312 | -8.413 | -1.699 | -1.712 | -1.725 | -1.739 | -5.979 | -6.055 | -6.131 | -6.207 | -6.279 | -6.365 | -6.451 | -6.536 | -4.751 | -4.81 | -4.869 | -4.927 | 0.285 | 0.265 | 0.246 | 0.226 | -2.018 | -2.036 | -2.054 | -2.072 | -99.162 | -99.162 | -99.162 | -0.94 | -4.372 | -6.987 | -6.096 | -2.486 | -2.6 | -77.847 | -77.847 | -77.847 | -64.033 | -64.033 | -64.033 | -64.033 | -56.363 | -56.363 | -56.363 | -56.363 | -44.977 | -44.977 | -44.977 | -44.977 | -35.3 | -35.3 | -35.3 | -35.3 | -23.3 | -23 | -21.4 | -19.8 | -23.3 | -20.8 | -18.4 | -16.1 | -12.2 | -10.5 | -9.7 | -8.1 | -6 | -4.7 | -3.9 | -2.9 | -2.3 |
Other Total Stockholders Equity
| 112.373 | 113.044 | 113.338 | 108.562 | 109.041 | 107.594 | 109.875 | 100.892 | 102.186 | 100.097 | 101.352 | 97.045 | 98.943 | 93.263 | 90.442 | 27.109 | 37.169 | 34.467 | 31.8 | 22.508 | 21.087 | 18.187 | 15.546 | 4.937 | -8.05 | -13.374 | -18.825 | -21.806 | -18.713 | -23.665 | -23.389 | -27.923 | -29.066 | -32.011 | -234.177 | -238.875 | -237.526 | -421.633 | -385.371 | -317.613 | -281.643 | -358.383 | -286.387 | -245.184 | -185.783 | -259.322 | -213.864 | -171.845 | -92.618 | -150.712 | -120.857 | -105.28 | -157.187 | -209.052 | -261.368 | -242.69 | -268.98 | -293.608 | -274.642 | -184.98 | -196.999 | -198.478 | -198.991 | -192.642 | -243.979 | -269.265 | -18.804 | -1.879 | -47.73 | -7.746 | -189.676 | -151.652 | 89.214 | 113.263 | 148.927 | 214.723 | 82.43 | 82.324 | 81.919 | 192.298 | 87.495 | 93.065 | 191.81 | 199.803 | 132.856 | 228.933 | 169.501 | 178.353 | 243.712 | 243.667 | 243.32 | 186.751 | 186.686 | 186.542 | 183.958 | 227.825 | 181.815 | 181.31 | 163.059 | 197.619 | 159.9 | 153.2 | 175.1 | 175.2 | 170.9 | 156.3 | 105.9 | 103.3 | 48.1 | 46.2 | 45.4 | 43.8 | 38.6 | 37.2 | 36.4 | 35.4 | 34.8 |
Total Shareholders Equity
| 250.742 | 240.274 | 232.155 | 224.815 | 224.694 | 214.756 | 200.151 | 188.954 | 183.293 | 173.767 | 166.386 | 161.001 | 161.014 | 154.344 | 146.046 | 75.573 | 71.709 | 66.147 | 70.074 | 182.14 | 194.561 | 192.492 | 187.353 | 160.9 | 161.412 | 157.774 | 151.576 | 148.732 | 153.297 | 151.452 | 153.347 | 155.297 | 162.797 | 166.951 | -27.982 | -23.699 | -5.915 | 7.26 | 32.545 | 93.993 | 101.775 | 136.281 | 166.934 | 169.389 | 184.291 | 187.478 | 187.907 | 187.913 | 236.832 | 224.153 | 214.264 | 177.903 | 134.382 | 252.202 | 280.27 | 289.491 | 245.189 | 231.957 | 226.713 | 279.368 | 247.816 | 234.81 | 206.726 | 158.153 | 125.207 | 109.282 | 74.581 | 62.143 | 68.46 | 76.908 | 55.826 | 71.836 | 190.435 | 192.095 | 207.836 | 214.257 | 215.23 | 205.015 | 195.272 | 190.296 | 186.564 | 187.462 | 205.886 | 220.412 | 224.337 | 250.486 | 250.451 | 258.146 | 271.441 | 266.102 | 262.132 | 275.606 | 277.865 | 268.665 | 259.01 | 251.858 | 243.383 | 237.166 | 213.515 | 208.9 | 203.3 | 194.7 | 191.8 | 197 | 189 | 169.3 | 118.6 | 114.1 | 57.1 | 52.6 | 49.3 | 47.4 | 42.8 | 40.6 | 38.7 | 37.1 | 35.3 |
Total Equity
| 256.421 | 245.694 | 237.417 | 229.807 | 229.45 | 219.604 | 204.916 | 193.65 | 188.05 | 178.397 | 170.987 | 165.553 | 165.467 | 158.663 | 150.208 | 79.633 | 75.786 | 70.191 | 74.432 | 186.415 | 198.876 | 196.723 | 191.541 | 165.041 | 165.386 | 161.765 | 155.514 | 152.62 | 157.223 | 155.411 | 157.287 | 159.24 | 168.005 | 172.051 | -22.582 | -18.334 | 0.414 | 13.399 | 38.608 | 100.413 | 108.052 | 142.404 | 173.089 | 175.455 | 190.365 | 193.643 | 193.806 | 193.596 | 240.69 | 227.919 | 217.995 | 181.655 | 138.05 | 255.341 | 283.016 | 292.34 | 247.99 | 234.393 | 229.184 | 281.758 | 250.059 | 236.926 | 208.931 | 160.311 | 127.329 | 111.318 | 76.169 | 63.629 | 70.059 | 78.385 | 57.196 | 73.282 | 191.912 | 193.234 | 208.908 | 215.322 | 216.193 | 206.241 | 196.494 | 191.365 | 187.809 | 188.647 | 207.008 | 221.48 | 225.18 | 251.182 | 251.077 | 258.49 | 272.018 | 266.863 | 262.877 | 276.421 | 278.696 | 269.513 | 261.063 | 253.746 | 245.105 | 238.705 | 214.919 | 210.2 | 204.4 | 195.6 | 192.9 | 198.1 | 189.9 | 172.3 | 119.7 | 115.3 | 57.8 | 53.4 | 49.5 | 47.6 | 42.9 | 40.7 | 38.8 | 37.2 | 35.4 |
Total Liabilities & Shareholders Equity
| 600.466 | 597.799 | 587.95 | 586.395 | 592.414 | 601.848 | 593.617 | 578.354 | 570.19 | 577.54 | 584.918 | 580.853 | 586.279 | 598.425 | 584.446 | 568.579 | 590.814 | 614.441 | 646.609 | 774.673 | 787.696 | 781.518 | 791.76 | 648.827 | 666.597 | 604.744 | 597.14 | 584.812 | 582.744 | 583.758 | 580.416 | 573.052 | 562.138 | 572.106 | 587.25 | 625.258 | 635.105 | 658.985 | 630.008 | 675.653 | 685.132 | 689.128 | 680.363 | 661.01 | 657.476 | 655.116 | 655.443 | 636.516 | 638.532 | 622.673 | 610.678 | 605.139 | 562.901 | 552.233 | 597.274 | 636.042 | 645.029 | 652.661 | 614.15 | 658.166 | 590.799 | 575.874 | 543.286 | 537.651 | 565.73 | 554.426 | 522.908 | 504.79 | 534.346 | 525.959 | 488.21 | 501.215 | 420.87 | 411.063 | 406.654 | 394.601 | 396.04 | 393.387 | 395.148 | 388.797 | 380.379 | 384.311 | 403.06 | 421.396 | 419.266 | 431.747 | 413.859 | 421.153 | 414.596 | 409.357 | 415.702 | 439.5 | 442.348 | 421.896 | 407.389 | 410.604 | 392.708 | 389.609 | 362.999 | 361.1 | 375.8 | 354.8 | 344.8 | 348.6 | 327.4 | 321.9 | 239.2 | 238 | 227.7 | 221.1 | 102.9 | 79.7 | 68.3 | 68.4 | 68.8 | 65.3 | 61 |