Century Casinos, Inc.
NASDAQ:CNTY
4.2 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 118.77 | 123.2 | 136.543 | 171.327 | 189.005 | 108.595 | 102.707 | 101.785 | 99.257 | 96.168 | 117.217 | 107.821 | 100.759 | 80.163 | 65.969 | 63.413 | 62.068 | 51.641 | 63.676 | 54.754 | 44.029 | 47 | 49.533 | 45.575 | 46.818 | 54.435 | 65.939 | 74.677 | 44.254 | 38.81 | 39.743 | 38.837 | 32.966 | 31.267 | 29.932 | 29.366 | 29.799 | 28.925 | 25.908 | 24.741 | 27.303 | 26.496 | 26.436 | 27.348 | 30.447 | 28.17 | 32.106 | 24.747 | 22.907 | 19.744 | 22.871 | 25.192 | 21.306 | 19.757 | 20.661 | 21.461 | 24.804 | 24.503 | 27.803 | 36.992 | 36.992 | 38.689 | 7.417 | 7.835 | 8.345 | 9.369 | 13.129 | 11.743 | 17.85 | 18.184 | 16.809 | 34.969 | 32.013 | 27.515 | 28.374 | 37.167 | 17.686 | 5.821 | 7.061 | 8.411 | 4.961 | 4.112 | 4.034 | 4.729 | 3.893 | 3.854 | 4.275 | 5.073 | 3.52 | 3.267 | 3.515 | 3.365 | 3.293 | 2.935 | 2.478 | 9.077 | 3.345 | 3.523 | 7.537 | 2.5 | 3.3 | 2 | 2.6 | 2.2 | 3.4 | 2.7 | 4.3 | 4.2 | 2.7 | 2.2 | 4.5 | 4.6 | 5 | 7.8 | 3 | 2 | 3.2 | 4.3 | 5.7 | 1 | 2.1 | 1.1 | 1.8 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.026 | 0.048 | 0.094 | 0.147 | 0.108 | 0.095 | 0.077 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 118.77 | 123.2 | 136.543 | 171.327 | 189.005 | 108.595 | 102.707 | 101.785 | 99.257 | 96.168 | 117.217 | 107.821 | 100.759 | 80.163 | 65.969 | 63.413 | 62.068 | 51.641 | 63.676 | 54.754 | 44.029 | 47 | 49.533 | 45.575 | 46.818 | 54.435 | 65.939 | 74.677 | 44.254 | 38.81 | 39.743 | 38.837 | 32.966 | 31.267 | 29.932 | 29.366 | 29.799 | 28.925 | 25.908 | 24.741 | 27.303 | 26.496 | 26.436 | 27.348 | 30.447 | 28.17 | 32.106 | 24.747 | 22.907 | 19.744 | 22.871 | 25.192 | 21.306 | 19.757 | 20.661 | 21.461 | 24.804 | 24.503 | 27.803 | 36.992 | 36.992 | 38.689 | 7.417 | 7.835 | 8.345 | 9.369 | 13.129 | 11.743 | 17.85 | 18.184 | 16.809 | 34.969 | 32.013 | 27.515 | 28.374 | 37.167 | 17.686 | 5.821 | 7.061 | 8.411 | 4.961 | 4.112 | 4.034 | 4.729 | 3.893 | 3.854 | 4.275 | 5.073 | 3.52 | 3.267 | 3.515 | 3.365 | 3.293 | 2.935 | 2.478 | 9.077 | 3.345 | 3.523 | 7.537 | 2.5 | 3.3 | 2 | 2.6 | 2.2 | 3.4 | 2.7 | 4.3 | 4.2 | 2.7 | 2.2 | 4.5 | 4.6 | 5 | 7.8 | 3 | 2 | 3.2 | 4.3 | 5.7 | 1 | 2.1 | 1.1 | 1.8 |
Net Receivables
| 15.697 | 16.881 | 15.679 | 18.253 | 16.113 | 9.315 | 6.272 | 9.085 | 9.071 | 8.884 | 7.482 | 9.414 | 9.268 | 10.149 | 6.004 | 8.237 | 8.602 | 8.837 | 3.532 | 11.371 | 9.174 | 8.318 | 7.158 | 6.035 | 7.029 | 5.548 | 5.628 | 6.281 | 4.68 | 3.234 | 3.168 | 4.706 | 3.642 | 3.059 | 2.626 | 3.279 | 3.892 | 3.571 | 1.241 | 1.569 | 0.912 | 1.834 | 1.352 | 1.4 | 0.847 | 1.129 | 0.888 | 0.7 | 0.978 | 1.082 | 1.046 | 1.108 | 0.95 | 0.712 | 0.723 | 1.088 | 0.637 | 0.611 | 0.423 | 0.752 | 13.79 | 16.046 | 1.229 | 0.426 | 0.648 | 0.831 | 0.805 | 0.536 | 1.12 | 0.847 | 0.916 | 0.934 | 0.672 | 0.862 | 0.496 | 0.293 | 0.293 | 0.248 | 0.267 | 0.193 | 0.401 | 0.203 | 0.284 | 0.269 | 0.335 | 0.209 | 0.12 | 0.133 | 0.066 | 0.574 | 0.464 | 0.433 | 0.914 | 0.745 | 0.848 | 0.875 | 0.582 | 0.889 | 0.541 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4.01 | 3.971 | 4.613 | 4.652 | 4.768 | 4.724 | 1.627 | 1.53 | 1.529 | 1.467 | 1.452 | 1.443 | 1.454 | 1.389 | 1.474 | 1.66 | 1.712 | 1.773 | 1.893 | 2.046 | 1.003 | 1.02 | 0.874 | 0.898 | 0.803 | 0.83 | 0.749 | 0.74 | 0.607 | 0.618 | 0.571 | 0.568 | 0.562 | 0.552 | 0.536 | 0.529 | 0.553 | 0.567 | 0.485 | 0.636 | 0.545 | 0.633 | 0.509 | 0.498 | 0.49 | 0.494 | 0.292 | 0.311 | 0.308 | 0.334 | 0.311 | 0.273 | 0.274 | 0.315 | 0.321 | 0.305 | 0.301 | 0.288 | 0.277 | 0.235 | 0.235 | 0.202 | 0.217 | 0.17 | 0.514 | 0.578 | 0.425 | 0.204 | 0.442 | 0.479 | 0.489 | 0.445 | 0.305 | 0.28 | 0.202 | 0.209 | 0.175 | 0.176 | 0.181 | 0.215 | 0.175 | 0.168 | 0.11 | 0.131 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 16.54 | 17.94 | 19.24 | 12.785 | 17.935 | 17.361 | 113.799 | 115.619 | 109.905 | 110.063 | 12.901 | 22.002 | 17.735 | 18.3 | 19.719 | 21.312 | 8.663 | 10.25 | 9.592 | 11.195 | 3.233 | 3.244 | 3.22 | 2.466 | 2.106 | 2.375 | 2.95 | 2.623 | 2.907 | 2.327 | 1.419 | 1.837 | 2.142 | 1.812 | 1.8 | 1.366 | 1.407 | 1.534 | 2.328 | 3.217 | 3.61 | 2.186 | 3.159 | 3.309 | 1.549 | 1.291 | 0.884 | 0.777 | 0.781 | 0.796 | 1.006 | 0.713 | 1.274 | 1.197 | 1.26 | 0.613 | 0.816 | 0.769 | 0.942 | 1.648 | 0.763 | 1.233 | 34.618 | 37.259 | 2.115 | 2.123 | 1.916 | 53.775 | 4.456 | 4.251 | 4.217 | 4.819 | 3.758 | 3.852 | 9.185 | 2.508 | 1.701 | 2.243 | 1.486 | 1.356 | 1.324 | 1.314 | 1.135 | 1.178 | 1.346 | 1.183 | 1.124 | 0.971 | 0.787 | 0.615 | 0.571 | 0.591 | 0.734 | 0.491 | 0.562 | 0.936 | 0.648 | 0.687 | 0.36 | 0.4 | 1.4 | 0.9 | 0.8 | 1.8 | 1.1 | 1.2 | 0.6 | 0.6 | 2.4 | 2.1 | 0.7 | 0.7 | 0.9 | 0.7 | 1.4 | 1.4 | 0.6 | 0.6 | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 |
Total Current Assets
| 155.017 | 161.992 | 176.075 | 207.017 | 227.821 | 139.995 | 224.405 | 228.019 | 219.762 | 216.582 | 139.052 | 140.68 | 129.216 | 110.001 | 93.166 | 94.622 | 81.045 | 72.501 | 78.693 | 79.366 | 57.439 | 59.582 | 60.785 | 54.974 | 56.756 | 63.188 | 75.266 | 84.321 | 52.448 | 44.989 | 44.901 | 45.948 | 39.312 | 36.69 | 34.894 | 34.54 | 35.651 | 34.597 | 29.962 | 30.163 | 32.37 | 31.149 | 31.456 | 32.36 | 33.333 | 31.084 | 34.17 | 26.535 | 24.974 | 21.956 | 25.234 | 27.286 | 23.804 | 21.981 | 22.965 | 23.467 | 26.558 | 26.171 | 29.445 | 39.627 | 39.627 | 56.17 | 43.481 | 45.69 | 11.622 | 12.901 | 16.275 | 66.258 | 21.109 | 24.239 | 22.431 | 41.167 | 36.748 | 32.509 | 38.257 | 40.133 | 19.855 | 8.488 | 8.995 | 10.175 | 6.861 | 5.797 | 5.563 | 6.307 | 5.574 | 5.246 | 5.519 | 5.798 | 4.373 | 4.456 | 4.55 | 4.389 | 4.941 | 4.171 | 3.888 | 10.888 | 4.575 | 5.099 | 8.438 | 3.6 | 4.7 | 2.9 | 3.4 | 4 | 4.5 | 3.9 | 4.9 | 4.8 | 5.1 | 4.3 | 5.2 | 5.3 | 5.9 | 8.5 | 4.4 | 3.4 | 3.8 | 4.9 | 6.2 | 1.3 | 2.5 | 1.5 | 2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 957.785 | 951.035 | 942.462 | 939.534 | 929.209 | 718.404 | 471.416 | 464.65 | 485.329 | 493.365 | 502.885 | 472.302 | 505.118 | 512.691 | 514.691 | 485.248 | 490.178 | 525.795 | 523.595 | 503.933 | 246.151 | 243.893 | 235.263 | 187.017 | 185.548 | 169.809 | 159.717 | 152.778 | 146.97 | 143.745 | 141.327 | 140.763 | 134.132 | 135.056 | 136.053 | 131.582 | 132.77 | 137.412 | 131.843 | 134.627 | 132.797 | 134.68 | 131.53 | 132.639 | 113.726 | 112.756 | 97.785 | 99.526 | 100.038 | 98.748 | 99.82 | 99.605 | 99.357 | 103.669 | 104.243 | 103.956 | 101.798 | 99.71 | 99.49 | 88.241 | 88.241 | 87.94 | 86.457 | 88.558 | 119.849 | 124.607 | 124.538 | 100.128 | 131.877 | 130.897 | 123.865 | 124.638 | 114.306 | 103.355 | 83.154 | 69.602 | 57.838 | 51.026 | 50.566 | 48.629 | 39.119 | 39.629 | 38.82 | 36.796 | 36.243 | 35.457 | 35.016 | 33.965 | 31.962 | 32.437 | 30.204 | 29.338 | 31.967 | 32.957 | 32.753 | 33.268 | 28.73 | 26.132 | 19.65 | 19.5 | 19.2 | 18.2 | 18.3 | 18.3 | 18.3 | 18.5 | 14.4 | 14.6 | 14.6 | 14.2 | 12.5 | 12.6 | 12.2 | 4.7 | 4.8 | 4.9 | 5.1 | 5.1 | 3.8 | 3.9 | 3.7 | 5.2 | 5 |
Goodwill
| 80.659 | 80.251 | 80.356 | 80.583 | 85.636 | 46.652 | 9.74 | 9.583 | 8.907 | 9.691 | 10.23 | 10.347 | 10.43 | 10.844 | 10.528 | 10.901 | 10.442 | 10.203 | 9.788 | 32.936 | 13.786 | 14.346 | 14.018 | 13.993 | 14.607 | 14.285 | 15.086 | 15.162 | 14.868 | 14.468 | 13.817 | 13.387 | 10.57 | 10.382 | 10.799 | 10.173 | 10.539 | 10.907 | 10.77 | 11.629 | 12.277 | 13.205 | 13.074 | 13.279 | 13.133 | 12.511 | 4.84 | 4.941 | 4.997 | 4.823 | 4.92 | 4.833 | 4.731 | 5.098 | 5.058 | 4.942 | 5.939 | 5.766 | 5.968 | 4.697 | 4.697 | 4.229 | 3.901 | 4.014 | 5.429 | 14.952 | 14.873 | 14.258 | 15.217 | 12.997 | 12.28 | 12.262 | 18.295 | 18.731 | 13.267 | 8.662 | 8.67 | 8.628 | 8.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.057 | 0 | 0 | 0 | 0 | 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
| 88.116 | 89.952 | 91.806 | 93.207 | 85.735 | 74.136 | 43.947 | 44.771 | 45.297 | 46.704 | 48.12 | 48.93 | 49.815 | 51.19 | 51.803 | 52.758 | 52.985 | 53.567 | 53.887 | 67.061 | 16.457 | 17.025 | 16.414 | 16.358 | 17.239 | 16.673 | 16.622 | 16.924 | 15.605 | 15.16 | 13.831 | 13.698 | 4.971 | 4.664 | 4.878 | 4.682 | 4.962 | 5.278 | 5.318 | 5.857 | 6.276 | 6.847 | 7.099 | 7.365 | 4.368 | 4.233 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.891 | 9.477 | 9.082 | 10.78 | 10.78 | 10.364 | 10.12 | 9.341 | 2.059 | 2.273 | 1.899 | 10.507 | 8.67 | 10.475 | 10.705 | 11.002 | 8.669 | 8.694 | 10.546 | 8.088 | 8.051 | 7.994 | 9.367 | 7.899 | 7.776 | 7.784 | 7.737 | 7.709 | 8.345 | 8.701 | 0 | 9.414 | 8.909 | 9.245 | 9.58 | 9.9 | 10.3 | 10.6 | 10.9 | 11.3 | 11.6 | 11.9 | 12.3 | 12.6 | 12.9 | 13.3 | 13.6 | 13.9 | 14.2 | 5.7 | 5.9 | 6.1 | 6.3 | 6.5 | 6.7 | 7.1 | 3.9 | 4 | 4.1 |
Goodwill and Intangible Assets
| 168.775 | 170.203 | 172.162 | 173.79 | 171.371 | 120.788 | 53.687 | 54.354 | 54.204 | 56.395 | 58.35 | 59.277 | 60.245 | 62.034 | 62.331 | 63.659 | 63.427 | 63.77 | 63.675 | 99.997 | 30.243 | 31.371 | 30.432 | 30.351 | 31.846 | 30.958 | 31.708 | 32.086 | 30.473 | 29.628 | 27.648 | 27.085 | 15.541 | 15.046 | 15.677 | 14.855 | 15.501 | 16.185 | 16.088 | 17.486 | 18.553 | 20.052 | 20.173 | 20.644 | 17.501 | 16.744 | 4.84 | 4.941 | 4.997 | 4.823 | 4.92 | 4.833 | 4.731 | 5.098 | 5.058 | 4.942 | 5.939 | 5.766 | 5.968 | 4.697 | 4.697 | 4.229 | 3.901 | 4.014 | 14.32 | 24.429 | 23.955 | 14.258 | 25.997 | 23.361 | 22.4 | 21.603 | 20.354 | 21.004 | 15.166 | 10.507 | 8.67 | 10.475 | 10.705 | 11.002 | 8.669 | 8.694 | 10.546 | 8.088 | 8.051 | 7.994 | 9.367 | 7.899 | 7.776 | 7.784 | 7.737 | 7.709 | 8.345 | 8.701 | 9.057 | 9.414 | 8.909 | 9.245 | 9.58 | 9.9 | 10.3 | 10.6 | 10.9 | 11.3 | 11.6 | 11.9 | 12.3 | 12.6 | 12.9 | 13.3 | 13.6 | 13.9 | 14.2 | 5.7 | 5.9 | 6.1 | 6.3 | 6.5 | 6.7 | 7.1 | 3.9 | 4 | 4.1 |
Long Term Investments
| 0.647 | 0.56 | 0.578 | 0.579 | 0.574 | 0.583 | 92.095 | 93.26 | 94.018 | 94.82 | 0.554 | -59.832 | 0.608 | 0.653 | 0.649 | -64.52 | -63.827 | 0 | 0 | 1 | 1 | 1 | 1.637 | 1.659 | 1.432 | 1.444 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0.288 | 0.561 | -24.278 | 1.212 | 0.5 | 3.092 | 3.346 | 3.36 | 3.209 | 3.182 | 2.756 | 3.034 | 3.337 | 3.04 | 2.806 | 2.626 | 2.296 | 2.537 | 2.372 | 2.372 | 10.084 | 8.893 | 10.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.655 | 16.176 | 42.412 | 37.646 | 29.035 | 17.842 | 17.501 | 15.579 | 13.321 | 12.613 | 0.491 | 0.555 | 0.996 | 1.725 | 1.39 | 0.861 | 0.4 | 0.499 | 1.507 | 2.447 | 2.01 | 1.52 | 1.703 | 1.545 | 0.467 | 0.837 | 0.833 | 1.522 | 7.115 | 1.798 | 1.848 | 1.705 | 5.035 | 5.068 | 5.034 | 4.834 | 4.876 | 4.91 | 3.459 | 3.476 | 3.847 | 3.67 | 3.733 | 3.634 | 3.197 | 3.056 | 2.021 | 2.145 | 2.04 | 1.993 | 1.875 | 2.054 | 1.263 | 1.127 | 1.062 | 1.219 | 0 | 0.258 | -8.505 | 0.002 | 0.342 | 0.317 | 0.305 | 0 | 0.139 | 5.571 | 5.012 | 3.841 | 4.289 | 4.537 | 4.003 | 3.906 | 0.456 | 0.47 | 0.443 | 0.38 | 0.24 | 0.207 | 0.243 | 0.207 | 0.624 | 0.608 | 0.718 | 0.666 | 0.839 | 0.92 | 1.019 | 1.05 | 0 | 0 | 0 | 0 | 1.457 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.776 | 1.728 | 1.803 | 1.096 | 0.851 | 1.624 | 26.378 | 29.105 | 1.9 | 2.047 | 3.022 | 90.376 | 1.679 | 1.694 | 1.578 | 100.89 | 100.567 | 2.852 | 2.652 | 40.157 | 3.007 | 2.963 | 3.259 | 3.279 | 3.5 | 3.171 | 3.266 | 3.169 | 3.259 | 2.474 | 1.349 | 1.337 | 24.464 | 1.288 | 0.827 | 0.272 | 0.643 | 0.64 | 1.263 | 0.715 | 0.93 | 0.646 | 0.481 | 25.625 | 0.373 | 1.252 | 1.3 | 0.843 | 0.623 | 0.655 | 0.238 | 0.193 | 0.311 | 0.346 | 0.278 | 0.336 | 0.478 | 0.178 | 8.903 | 0.371 | 0.031 | 0.674 | 0.797 | 1.205 | 15.691 | 17.192 | 16.469 | 13.598 | 14.811 | 12.236 | 11.411 | 6.546 | 7.745 | 7.338 | 2.69 | 2.941 | 3.386 | 0.996 | 1.081 | 1.191 | 3.018 | 3.088 | 1.123 | 2.96 | 2.761 | 2.616 | 1.13 | 2.431 | 3.472 | 3.517 | 3.273 | 3.383 | 2.059 | 3.78 | 3.112 | 2.552 | 3.081 | 3.038 | 1.01 | 1 | 0.5 | 1.7 | 1.3 | 1.1 | 1 | 1.2 | 1.1 | 0.8 | 0.7 | 1 | 1.1 | 1 | 2 | 4.1 | 3.2 | 3.1 | 3.1 | 2.5 | 2.3 | 1.4 | 1.1 | 0.9 | 1 |
Total Non-Current Assets
| 1,147.638 | 1,139.702 | 1,159.417 | 1,152.645 | 1,131.04 | 859.241 | 661.077 | 656.948 | 648.772 | 659.24 | 565.302 | 562.678 | 568.646 | 578.797 | 580.639 | 586.138 | 590.745 | 592.916 | 591.429 | 647.534 | 282.411 | 280.747 | 272.294 | 223.851 | 222.793 | 206.219 | 196.524 | 190.555 | 188.817 | 178.645 | 173.172 | 171.89 | 180.172 | 157.458 | 158.591 | 152.543 | 154.79 | 160.147 | 153.653 | 157.304 | 156.127 | 159.336 | 156.478 | 158.264 | 136.009 | 134.308 | 109.038 | 110.801 | 111.058 | 109.428 | 110.035 | 109.441 | 108.696 | 113.577 | 113.681 | 113.259 | 110.841 | 108.208 | 108.393 | 95.683 | 95.683 | 103.244 | 100.353 | 104.316 | 149.999 | 171.799 | 169.974 | 131.825 | 176.974 | 171.031 | 161.679 | 156.693 | 142.861 | 132.167 | 101.453 | 83.43 | 70.134 | 62.704 | 62.595 | 61.029 | 51.43 | 52.019 | 51.207 | 48.51 | 47.894 | 46.987 | 46.532 | 45.345 | 43.21 | 43.738 | 41.214 | 40.43 | 43.828 | 45.438 | 44.922 | 45.234 | 40.72 | 38.415 | 30.24 | 30.4 | 30 | 30.5 | 30.5 | 30.7 | 30.9 | 31.6 | 27.8 | 28 | 28.2 | 28.5 | 27.2 | 27.5 | 28.4 | 14.5 | 13.9 | 14.1 | 14.5 | 14.1 | 12.8 | 12.4 | 8.7 | 10.1 | 10.1 |
Total Assets
| 1,302.655 | 1,301.694 | 1,335.492 | 1,359.662 | 1,358.861 | 999.236 | 885.482 | 884.967 | 868.534 | 875.822 | 704.354 | 703.358 | 697.862 | 688.798 | 673.805 | 680.76 | 671.79 | 665.417 | 670.122 | 726.9 | 339.85 | 340.329 | 333.079 | 278.825 | 279.549 | 269.407 | 271.79 | 274.876 | 241.265 | 223.634 | 218.073 | 217.838 | 219.484 | 194.148 | 193.485 | 187.083 | 190.441 | 194.744 | 183.615 | 187.467 | 188.497 | 190.485 | 187.934 | 190.624 | 169.342 | 165.392 | 143.208 | 137.336 | 136.032 | 131.384 | 135.269 | 136.727 | 132.5 | 135.558 | 136.646 | 136.726 | 137.399 | 134.379 | 137.838 | 135.31 | 135.31 | 159.414 | 143.834 | 150.006 | 161.621 | 184.7 | 186.249 | 198.083 | 198.083 | 195.27 | 184.11 | 197.86 | 179.609 | 164.676 | 139.71 | 123.563 | 89.989 | 71.192 | 71.59 | 71.204 | 58.291 | 57.816 | 56.77 | 54.817 | 53.468 | 52.233 | 52.051 | 51.143 | 47.583 | 48.194 | 45.764 | 44.819 | 48.769 | 49.609 | 48.81 | 56.122 | 45.295 | 43.514 | 38.678 | 34 | 34.7 | 33.4 | 33.9 | 34.7 | 35.4 | 35.5 | 32.7 | 32.8 | 33.3 | 32.8 | 32.4 | 32.8 | 34.3 | 23 | 18.3 | 17.5 | 18.3 | 19 | 19 | 13.7 | 11.2 | 11.6 | 12.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17.232 | 12.372 | 14.203 | 15.279 | 14.586 | 17.554 | 12.571 | 15.341 | 8.226 | 9.824 | 10.353 | 12.651 | 7.301 | 6.316 | 7.94 | 12.857 | 6.376 | 7.983 | 6.467 | 5.2 | 3.376 | 4.381 | 6.476 | 3.304 | 8.162 | 4.517 | 2.313 | 4.765 | 2.053 | 2.08 | 1.899 | 1.864 | 1.567 | 1.991 | 1.322 | 2.692 | 2.101 | 2.299 | 2.515 | 3.441 | 3.413 | 2.541 | 1.909 | 2.46 | 5.728 | 6.629 | 6.596 | 1.305 | 5.949 | 5.424 | 5.56 | 1.237 | 5.024 | 5.364 | 5.805 | 1.407 | 5.342 | 5.206 | 4.895 | 1.174 | 5.116 | 4.556 | 5.226 | 4.33 | 6.612 | 7.379 | 9.508 | 1.746 | 8.635 | 7.328 | 6.983 | 10.625 | 9.212 | 10.884 | 9.57 | 5.504 | 4.503 | 3.006 | 2.964 | 3.548 | 3.262 | 3.363 | 3.511 | 1.979 | 2.022 | 1.704 | 2.067 | 2.309 | 3.541 | 2.666 | 3.199 | 1.841 | 4.115 | 2.792 | 3.532 | 4.489 | 2.905 | 2.593 | 2.934 | 2.2 | 3.1 | 1.9 | 2.3 | 2.5 | 3.1 | 2.1 | 2.3 | 2.2 | 2.2 | 2 | 2.2 | 2.1 | 1.8 | 1.1 | 0.5 | 1 | 1 | 0.9 | 1.1 | 0.7 | 0.4 | 1 | 1.1 |
Short Term Debt
| 13.589 | 15.099 | 8.542 | 15.656 | 12.385 | 13.121 | 13.058 | 13.516 | 12.867 | 12.773 | 11.771 | 11.864 | 12.833 | 13.455 | 19.087 | 19.634 | 19.066 | 28.63 | 18.74 | 11.949 | 26.523 | 26.739 | 24.698 | 17.482 | 20.079 | 8.371 | 5.568 | 5.697 | 5.647 | 5.407 | 5.396 | 5.583 | 5.605 | 3.929 | 4.062 | 4.294 | 5.522 | 6.798 | 6.51 | 5.272 | 6.49 | 5.841 | 5.642 | 4.195 | 6.234 | 6.279 | 1.173 | 0.372 | 0.408 | 0.333 | 6.714 | 9.1 | 2.106 | 2.279 | 2.271 | 4.203 | 1.861 | 1.775 | 1.822 | 1.738 | 8.49 | 12.603 | 6.774 | 8.862 | 9.906 | 8.45 | 7.876 | 4.054 | 8.745 | 11.022 | 9.419 | 20.669 | 6.037 | 3.601 | 1.891 | 1.789 | 4.867 | 3.708 | 2.246 | 2.534 | 2.134 | 2.13 | 2.403 | 2.136 | 2.001 | 1.821 | 1.7 | 1.664 | 1.376 | 1.492 | 1.601 | 1.554 | 2.035 | 2.338 | 2.279 | 7.314 | 0.874 | 0.775 | 0.199 | 0.2 | 0.2 | 0.3 | 0.4 | 0.8 | 0.9 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 1.6 | 0 | 1.7 | 0.8 | 0 | 0.6 | 0.5 | 0.5 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Tax Payables
| 9.284 | 8.12 | 8.962 | 18.344 | 21.768 | 9.29 | 10.417 | 9.801 | 9.851 | 8.906 | 11.756 | 15.089 | 15.08 | 13.16 | 9.559 | 10.766 | 9.917 | 8.143 | 2.833 | 8.575 | 5.681 | 5.196 | 6.127 | 5.57 | 4.861 | 2.128 | 4.657 | 4.815 | 5.469 | 2.931 | 4.314 | 4.661 | 4.424 | 3.199 | 4.29 | 4.371 | 3.906 | 3.231 | 4.062 | 4.799 | 2.807 | 3.201 | 4.401 | 4.803 | 4.083 | 3.362 | 2.165 | 3.413 | 2.353 | 2.139 | 2.909 | 3.1 | 1.984 | 1.17 | 1.478 | 2.277 | 1.872 | 1.335 | 2.27 | 2.651 | 2.651 | 1.526 | 1.666 | 2.734 | 0 | 0 | 3.534 | 0 | 0 | 0 | 2.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.121 | 6.064 | 4.714 | 2.417 | 21.768 | 1.5 | 1.1 | 1.6 | 13.321 | 12.613 | 1.1 | 0.6 | 43.204 | 40.488 | 32.581 | 0.861 | 0.4 | 36.075 | 31.322 | 0.376 | 25.511 | 27.286 | 27.569 | 2.716 | 27.729 | 23.852 | 23.739 | 1.002 | 20.577 | 15.269 | 15.714 | 0.621 | 15.523 | 13.635 | 14.319 | 0.533 | 14.089 | 13.213 | 13.336 | 0.979 | 12.785 | 14.349 | 15.085 | 0.231 | 8.475 | 7.391 | 2.165 | 0.083 | 2.353 | 2.139 | 2.909 | 0.09 | 1.984 | 1.17 | 1.478 | 2.277 | 1.872 | -3.871 | 0.261 | 0 | 2.651 | 1.581 | 3.205 | 4.329 | 2.397 | 2.109 | 2.066 | 6.762 | 9.332 | 2.46 | 1.806 | 2.188 | 1.667 | 1.337 | 0.839 | 1.149 | 1.16 | 1.1 | 0.858 | 1.372 | 1.42 | 1.219 | 0.796 | 1.268 | 1.008 | 0.87 | 0.404 | 1.098 | 0 | 0 | 0 | -0.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.72 | 47.07 | 53.583 | 44.34 | 44.592 | 34.956 | 27.122 | 26.755 | 23.537 | 24.52 | 25.015 | 20.829 | 24.3 | 23.335 | 19.241 | 16.906 | 33.541 | 25.154 | 25.44 | 30.846 | 16.098 | 18.526 | 18.927 | 23.664 | 23.698 | 22.182 | 20.987 | 19.161 | 16.821 | 14.771 | 13.628 | 16.5 | 13.249 | 12.468 | 12.336 | 11.41 | 13.336 | 13.176 | 12.593 | 14.616 | 14.634 | 16.219 | 15.768 | 15.343 | 11.16 | 9.534 | 2.374 | 7.981 | 2.629 | 2.485 | 2.446 | 7.922 | 2.211 | 1.99 | 2.716 | 6.17 | 2.013 | 2.04 | 2.209 | 5.421 | -6.896 | 1.74 | 11.279 | 12.365 | 4.833 | 4.771 | 2.002 | 31.533 | 6.523 | 6.322 | 3.271 | 4.697 | 2.688 | 2.482 | 2.465 | 2.346 | 2.088 | 1.175 | 1.444 | 2.185 | 2.831 | 2.085 | 2.213 | 2.356 | 2.057 | 1.429 | 1.641 | 1.845 | 0 | 0 | 0 | 1.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.9 | 0.1 | 0 | -0.1 | 0 | -0.1 | 2 | 0 | 0 | 0.9 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 86.825 | 82.661 | 85.29 | 93.619 | 93.331 | 74.921 | 63.168 | 65.413 | 54.481 | 56.023 | 58.895 | 60.433 | 59.514 | 56.266 | 55.827 | 60.163 | 68.9 | 69.91 | 53.48 | 56.57 | 51.678 | 54.842 | 56.228 | 50.02 | 56.8 | 37.198 | 33.525 | 34.438 | 29.99 | 25.189 | 25.237 | 28.608 | 24.845 | 21.587 | 22.01 | 23.3 | 24.865 | 25.504 | 25.68 | 29.989 | 27.344 | 27.802 | 27.72 | 26.801 | 27.205 | 25.804 | 12.308 | 13.071 | 11.339 | 10.381 | 17.629 | 21.359 | 11.325 | 10.803 | 12.27 | 14.057 | 11.088 | 10.356 | 11.196 | 10.984 | 10.984 | 22.006 | 24.945 | 28.291 | 21.351 | 20.6 | 22.92 | 37.333 | 23.903 | 24.672 | 22.182 | 35.991 | 17.937 | 16.967 | 13.926 | 9.639 | 11.458 | 7.889 | 6.654 | 8.267 | 8.227 | 7.578 | 8.127 | 6.471 | 6.08 | 4.954 | 5.408 | 5.818 | 4.917 | 4.158 | 4.8 | 5.066 | 6.15 | 5.13 | 5.811 | 11.803 | 3.779 | 3.368 | 3.133 | 2.4 | 3.2 | 2.2 | 2.7 | 3.3 | 4 | 3 | 2.9 | 2.7 | 2.6 | 2.5 | 3.7 | 4.1 | 3.5 | 1.9 | 1.4 | 1.6 | 1.6 | 1.4 | 1.3 | 1 | 0.6 | 1.2 | 1.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,010.735 | 1,007.561 | 348.683 | 1,008.48 | 1,007.944 | 638.143 | 638.536 | 641.189 | 641.242 | 640.297 | 471.306 | 471.321 | 472.352 | 474.31 | 468.346 | 485.132 | 468.984 | 468.911 | 485.363 | 494.57 | 99.235 | 94.871 | 86.873 | 56.52 | 48.464 | 45.925 | 48.401 | 51.016 | 68.68 | 64.692 | 64.236 | 50.026 | 68.256 | 48.611 | 49.216 | 32.397 | 48.842 | 53.489 | 50.565 | 32.977 | 32.126 | 29.811 | 28.199 | 29.864 | 9.783 | 10.147 | 9.446 | 3.192 | 3.322 | 3.298 | 0 | 0 | 7.339 | 8.48 | 8.973 | 9.305 | 13.573 | 13.64 | 14.718 | 0 | 14.823 | 21.083 | 26.949 | 28.501 | 39.46 | 45.338 | 47.943 | 47.505 | 55.919 | 54.085 | 55.032 | 56.036 | 55.62 | 45.707 | 29.215 | 17.934 | 28.821 | 17.66 | 18.573 | 17.97 | 12.924 | 13.761 | 13.511 | 14.913 | 15.365 | 17.064 | 17.483 | 16.531 | 15.888 | 17.297 | 16.108 | 15.991 | 18.089 | 20.016 | 18.666 | 20.314 | 18.136 | 16.878 | 13.455 | 10.5 | 10.6 | 11.6 | 11.9 | 12.2 | 11.9 | 13.3 | 9.1 | 10.1 | 10.1 | 10.3 | 8.3 | 8.2 | 9.1 | 2.1 | 1.7 | 1.8 | 1.9 | 2.3 | 1.5 | 1.3 | 1.3 | 2.5 | 2.6 |
Deferred Revenue Non-Current
| 0 | 684.515 | 679.835 | 684.268 | 0 | 0 | 0 | 0 | 2.869 | 3.028 | 0 | 0 | 0 | 0 | 0 | -488.006 | -485.907 | -32.289 | -39.012 | -495.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.878 | 0 | 0 | 0 | -36.396 | 0 | 0 | 0 | 3.908 | 0 | 0.237 | 0 | 2.68 | 0 | 0 | 0 | 2.625 | -1.955 | -2.088 | -2.038 | 0 | 0 | 0 | 1.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.828 | 0.171 | 1.364 | 0 | 3.233 | 2.868 | 2.813 | 2.869 | 3.028 | 2.827 | 2.915 | 2.539 | 2.809 | 2.631 | 2.874 | 2.307 | 2.758 | 2.279 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.273 | 3.628 | 3.507 | 3.481 | 2.976 | 2.976 | 3.143 | 3.419 | 3.595 | 3.858 | 3.798 | 3.908 | 3.571 | 3.701 | 2.61 | 2.68 | 3.146 | 2.709 | 2.669 | 2.625 | 2.055 | 2.188 | 2.138 | 1.866 | 3.241 | 2.996 | 2.873 | 1.298 | 1.298 | 0.817 | 0.631 | 0.427 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.016 | 0 | 5.498 | 0.138 | 0.179 | 0.215 | 0.211 | 0.455 | 0.345 | 0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.062 | 51.631 | 702.399 | 41.758 | 32.019 | 36.346 | 27.129 | 21.353 | 16.635 | 17.743 | 18.538 | 18.332 | 19.705 | 20.792 | 21.57 | 5.608 | 18.342 | 18.242 | 16.326 | 2.672 | 2.297 | 2.548 | 3.561 | -11.098 | -13.473 | 2.035 | 2.489 | 2.104 | -15.203 | -14.57 | -14.418 | 0.62 | -14.743 | -11.275 | -11.383 | 3.958 | -11.146 | -12.209 | -11.904 | 3.424 | 4.03 | 4.312 | 4.249 | 0.438 | 3.707 | 3.933 | 2.746 | 0.136 | 3.253 | 2.816 | 2.776 | 0.083 | 0 | 0 | 0 | 1.769 | 0 | 0 | 0 | 14.739 | 0 | 0.303 | 0.303 | 0.303 | 0.436 | 0.436 | 0.436 | 0.436 | 0.463 | 1.545 | 1.479 | 0 | 0 | 0.697 | 0 | 0 | 0.123 | 0 | 0 | 0 | 0.169 | 0.225 | 0.327 | 0.371 | 0.446 | 0.601 | 0.738 | 0.788 | 0.882 | 1.103 | 0.746 | 0.979 | 0.952 | 0.522 | 0.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 |
Total Non-Current Liabilities
| 1,066.797 | 1,062.02 | 1,051.253 | 1,051.602 | 1,039.963 | 677.722 | 668.533 | 665.355 | 660.746 | 661.068 | 492.671 | 492.568 | 494.596 | 497.911 | 492.547 | 493.614 | 489.633 | 489.911 | 503.968 | 498.255 | 101.532 | 97.419 | 90.434 | 45.422 | 34.991 | 47.96 | 50.89 | 53.12 | 53.477 | 50.122 | 49.818 | 50.646 | 56.786 | 37.489 | 37.986 | 36.508 | 37.853 | 41.437 | 38.818 | 35.052 | 36.311 | 34.286 | 32.611 | 34.373 | 13.591 | 14.181 | 12.293 | 6.109 | 6.695 | 6.234 | 2.896 | 2.828 | 9.394 | 10.668 | 11.111 | 11.171 | 16.814 | 16.636 | 17.591 | 16.037 | 16.037 | 22.203 | 27.883 | 29.231 | 39.896 | 45.774 | 48.379 | 47.941 | 56.382 | 55.63 | 56.511 | 56.036 | 61.118 | 46.542 | 29.394 | 18.149 | 29.155 | 18.115 | 18.918 | 18.204 | 13.093 | 13.986 | 13.838 | 15.284 | 15.811 | 17.665 | 18.221 | 17.319 | 16.77 | 18.4 | 16.854 | 16.97 | 19.041 | 20.538 | 19.215 | 20.314 | 18.136 | 16.878 | 13.455 | 10.5 | 10.6 | 11.7 | 11.9 | 12.3 | 11.9 | 13.3 | 9.1 | 10.1 | 10.2 | 10.4 | 8.4 | 8.2 | 9.1 | 2.2 | 1.7 | 1.7 | 1.9 | 2.3 | 1.5 | 1.2 | 1.3 | 2.5 | 2.5 |
Total Liabilities
| 1,153.622 | 1,144.681 | 1,136.543 | 1,145.221 | 1,133.294 | 752.643 | 731.701 | 730.768 | 715.227 | 717.091 | 551.566 | 553.001 | 554.11 | 554.177 | 548.374 | 553.777 | 558.533 | 559.821 | 557.448 | 554.825 | 153.21 | 152.261 | 146.662 | 95.442 | 91.791 | 85.158 | 84.415 | 87.558 | 83.467 | 75.311 | 75.055 | 79.254 | 81.631 | 59.076 | 59.996 | 59.808 | 62.718 | 66.941 | 64.498 | 65.041 | 63.655 | 62.088 | 60.331 | 61.174 | 40.796 | 39.985 | 24.601 | 19.18 | 18.034 | 16.615 | 20.525 | 24.187 | 20.719 | 21.471 | 23.381 | 25.228 | 27.902 | 26.992 | 28.787 | 27.021 | 27.021 | 44.209 | 52.828 | 57.522 | 61.247 | 66.374 | 71.299 | 85.274 | 80.285 | 80.302 | 78.693 | 92.027 | 79.055 | 63.509 | 43.32 | 27.788 | 40.613 | 26.004 | 25.572 | 26.471 | 21.32 | 21.564 | 21.965 | 21.755 | 21.891 | 22.619 | 23.629 | 23.137 | 21.687 | 22.558 | 21.654 | 22.036 | 25.191 | 25.668 | 25.026 | 32.117 | 21.915 | 20.246 | 16.588 | 12.9 | 13.8 | 13.9 | 14.6 | 15.6 | 15.9 | 16.3 | 12 | 12.8 | 12.8 | 12.9 | 12.1 | 12.3 | 12.6 | 4.1 | 3.1 | 3.3 | 3.5 | 3.7 | 2.8 | 2.2 | 1.9 | 3.7 | 3.8 |
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 | 7.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.307 | 0.307 | 0.307 | 0.304 | 0.304 | 0.303 | 0.303 | 0.299 | 0.299 | 0.299 | 0.298 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.295 | 0.295 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.245 | 0.245 | 0.245 | 0.245 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.243 | 0.243 | 0.243 | 0.242 | 0.242 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.237 | 0.237 | 0.236 | 0.232 | 0.232 | 0.232 | 0.232 | 0.226 | 0.226 | 0.154 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.144 | 0.144 | 0.145 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -54.209 | -46.09 | -4.477 | 9.067 | 19.888 | 34.063 | 36.022 | 37.265 | 41.307 | 38.363 | 29.507 | 29.289 | 25.329 | 14.103 | 7.248 | 8.667 | 1.954 | -1.794 | 10.813 | 56.669 | 76.809 | 76.327 | 76.892 | 76.056 | 75.549 | 73.906 | 73.588 | 72.662 | 77.995 | 70.365 | 68.562 | 66.386 | 63.588 | 61.7 | 59.452 | 57.558 | 56.821 | 54.093 | 47.496 | 45.651 | 45.881 | 45.086 | 44.929 | 44.419 | 44.63 | 43.557 | 39.9 | 38.238 | 37.614 | 36.428 | 35.28 | 34.147 | 34.059 | 32.636 | 31.992 | 31.628 | 30.797 | 30.101 | 30.36 | 30.23 | 30.23 | 38.595 | 19.692 | 19.347 | 19.998 | 34.196 | 33.361 | 32.82 | 32.82 | 32.419 | 29.428 | 28.02 | 25.188 | 23.365 | 22.081 | 20.391 | 18.707 | 17.426 | 16.917 | 15.91 | 14.456 | 13.223 | 12.076 | 11.172 | 10.346 | 9.432 | 8.681 | 7.926 | 7.328 | 6.875 | 5.772 | 4.847 | 4.121 | 3.434 | 2.845 | 2.392 | 1.344 | 0.514 | 0.118 | -0.9 | -1.2 | -2.6 | -2.9 | -3.1 | -3.1 | -3.6 | -3.9 | -5 | -4.5 | -5.1 | -4.7 | -4.5 | -3.3 | -4.3 | -3.6 | -3.2 | -2.5 | -2 | -1.1 | -3.8 | -2.1 | -1.9 | -1.5 |
Accumulated Other Comprehensive Income/Loss
| -13.715 | -14.34 | -14.138 | -12.073 | -14.543 | -11.58 | -14.723 | -15.189 | -17.668 | -9.431 | -4.949 | -6.43 | -6.992 | -3.077 | -5.363 | -6.379 | -13.527 | -16.639 | -22.28 | -9.442 | -13.084 | -10.826 | -12.814 | -14.243 | -9.232 | -10.827 | -7.472 | -6.127 | -6.495 | -8.996 | -11.433 | -12.609 | -10.103 | -10.262 | -9.336 | -12.704 | -10.873 | -7.511 | -8.457 | -3.636 | -1.352 | 1.762 | 0.301 | 2.008 | 2.859 | 1.118 | 3.356 | 4.569 | 5.042 | 3.001 | 4.358 | 3.291 | 2.623 | 6.356 | 6.276 | 4.982 | 3.909 | 2.65 | 4.2 | 3.57 | 3.57 | 0.826 | -7.348 | -5.147 | 1.978 | 5.926 | 4.052 | 7.735 | 7.735 | 6.643 | 1.254 | 2.768 | 0.329 | 2.159 | 3.556 | 2.568 | 2.808 | 1.69 | 2.949 | 4.597 | 2.601 | 3.139 | 2.856 | 2.034 | 1.424 | 0.375 | -0.466 | -1.052 | -2.601 | -2.515 | -2.916 | -3.291 | -2.137 | -1.205 | -0.902 | -0.659 | -0.649 | -0.352 | -0.058 | -6.3 | -5.8 | -5.3 | -4.8 | -4.4 | -3 | -3 | -3 | -3 | -2.5 | -2.1 | -1.8 | -1.4 | -1.1 | -0.9 | -0.7 | -0.7 | -0.6 | -0.5 | -0.4 | -0.3 | -0.1 | -0.1 | 0 |
Other Total Stockholders Equity
| 124.422 | 124.702 | 124.359 | 124.094 | 123.23 | 122.023 | 121.095 | 121.653 | 120.923 | 119.97 | 118.706 | 118.469 | 117.304 | 116.192 | 115.829 | 115.57 | 116.373 | 116.019 | 115.77 | 115.784 | 115.35 | 114.88 | 114.475 | 114.214 | 113.955 | 113.511 | 113.178 | 113.068 | 78.608 | 78.424 | 78.292 | 78.174 | 77.988 | 77.745 | 77.551 | 77.318 | 76.907 | 76.478 | 75.976 | 76.169 | 75.197 | 75.184 | 75.162 | 75.138 | 75.116 | 75.109 | 75.108 | 75.106 | 75.1 | 75.098 | 74.866 | 74.862 | 74.859 | 74.855 | 74.757 | 74.146 | 74.551 | 74.397 | 74.252 | 74.25 | 104.91 | 73.978 | 73.683 | 73.334 | 72.936 | 72.588 | 72.174 | 71.197 | 72.691 | 74.699 | 69.59 | 69.407 | 69.242 | 69.163 | 68.252 | 68.146 | 22.03 | 19.801 | 19.801 | 19.727 | 19.699 | 19.699 | 19.699 | 19.697 | 19.662 | 19.662 | 20.062 | 20.084 | 20.272 | 20.433 | 20.477 | 20.477 | 20.547 | 20.696 | 20.763 | 21.092 | 21.254 | 21.459 | 21.885 | 21.8 | 21.9 | 21.9 | 27 | 26.6 | 25.6 | 25.8 | 27.6 | 28 | 27.5 | 27.1 | 26.8 | 26.4 | 26.1 | 24.1 | 19.5 | 18.1 | 17.9 | 17.8 | 17.7 | 15.6 | 11.5 | 9.9 | 9.8 |
Total Shareholders Equity
| 56.805 | 64.579 | 106.051 | 121.392 | 128.879 | 144.809 | 142.697 | 144.028 | 144.861 | 149.201 | 143.562 | 141.624 | 135.937 | 127.514 | 118.01 | 118.154 | 105.096 | 97.882 | 104.599 | 163.306 | 179.37 | 180.675 | 178.847 | 176.321 | 180.566 | 176.884 | 179.588 | 179.897 | 150.353 | 140.038 | 135.666 | 132.196 | 131.717 | 129.427 | 127.911 | 122.416 | 123.099 | 123.304 | 115.259 | 118.428 | 119.97 | 122.276 | 120.636 | 129.45 | 122.849 | 120.027 | 118.607 | 118.156 | 117.998 | 114.769 | 114.744 | 112.54 | 111.781 | 114.087 | 113.265 | 111.498 | 109.497 | 107.387 | 109.051 | 108.289 | 108.289 | 113.638 | 86.266 | 87.773 | 95.151 | 112.949 | 109.826 | 111.989 | 111.989 | 109.332 | 100.504 | 100.427 | 94.991 | 94.919 | 94.115 | 91.331 | 43.699 | 39.062 | 39.812 | 40.379 | 36.901 | 36.206 | 34.776 | 33.048 | 31.577 | 29.614 | 28.422 | 27.103 | 25.144 | 24.938 | 23.478 | 22.178 | 22.676 | 23.07 | 22.851 | 22.97 | 22.093 | 21.765 | 22.09 | 21.1 | 20.9 | 19.5 | 19.3 | 19.1 | 19.5 | 19.2 | 20.7 | 20 | 20.5 | 19.9 | 20.3 | 20.5 | 21.7 | 18.9 | 15.2 | 14.2 | 14.8 | 15.3 | 16.2 | 11.5 | 9.3 | 7.9 | 8.3 |
Total Equity
| 149.033 | 157.013 | 198.949 | 214.441 | 225.567 | 246.593 | 153.781 | 154.199 | 153.307 | 158.731 | 152.788 | 150.357 | 143.752 | 134.621 | 125.431 | 126.983 | 113.257 | 105.596 | 112.674 | 172.075 | 186.64 | 188.068 | 186.417 | 183.383 | 187.758 | 184.249 | 187.375 | 187.318 | 157.798 | 148.323 | 143.018 | 138.584 | 137.853 | 135.072 | 133.489 | 127.275 | 127.723 | 127.803 | 119.117 | 122.426 | 124.842 | 128.397 | 127.603 | 137.091 | 128.546 | 125.407 | 118.607 | 118.156 | 117.998 | 114.769 | 114.744 | 112.54 | 111.781 | 114.087 | 113.265 | 111.498 | 109.497 | 107.387 | 109.051 | 108.289 | 108.289 | 115.205 | 91.006 | 92.484 | 100.374 | 118.326 | 114.95 | 112.809 | 117.798 | 114.968 | 105.417 | 105.833 | 100.554 | 101.167 | 96.39 | 95.775 | 49.376 | 45.188 | 46.018 | 44.733 | 36.971 | 36.252 | 34.805 | 33.062 | 31.577 | 29.614 | 28.422 | 28.006 | 25.896 | 25.636 | 24.11 | 22.783 | 23.578 | 23.941 | 23.784 | 24.005 | 23.38 | 23.268 | 22.09 | 21.1 | 20.9 | 19.5 | 19.3 | 19.1 | 19.5 | 19.2 | 20.7 | 20 | 20.5 | 19.9 | 20.3 | 20.5 | 21.7 | 18.9 | 15.2 | 14.2 | 14.8 | 15.3 | 16.2 | 11.5 | 9.3 | 7.9 | 8.3 |
Total Liabilities & Shareholders Equity
| 1,302.655 | 1,301.694 | 1,335.492 | 1,359.662 | 1,358.861 | 999.236 | 885.482 | 884.967 | 868.534 | 875.822 | 704.354 | 703.358 | 697.862 | 688.798 | 673.805 | 680.76 | 671.79 | 665.417 | 670.122 | 726.9 | 339.85 | 340.329 | 333.079 | 278.825 | 279.549 | 269.407 | 271.79 | 274.876 | 241.265 | 223.634 | 218.073 | 217.838 | 219.484 | 194.148 | 193.485 | 187.083 | 190.441 | 194.744 | 183.615 | 187.467 | 188.497 | 190.485 | 187.934 | 190.624 | 169.342 | 165.392 | 143.208 | 137.336 | 136.032 | 131.384 | 135.269 | 136.727 | 132.5 | 135.558 | 136.646 | 136.726 | 137.399 | 134.379 | 137.838 | 135.31 | 135.31 | 159.414 | 143.834 | 150.006 | 161.621 | 184.7 | 186.249 | 198.083 | 198.083 | 195.27 | 184.11 | 197.86 | 179.609 | 164.676 | 139.71 | 123.563 | 89.989 | 71.192 | 71.59 | 71.204 | 58.291 | 57.816 | 56.77 | 54.817 | 53.468 | 52.233 | 52.051 | 51.143 | 47.583 | 48.194 | 45.764 | 44.819 | 48.769 | 49.609 | 48.81 | 56.122 | 45.295 | 43.514 | 38.678 | 34 | 34.7 | 33.4 | 33.9 | 34.7 | 35.4 | 35.5 | 32.7 | 32.8 | 33.3 | 32.8 | 32.4 | 32.8 | 34.3 | 23 | 18.3 | 17.5 | 18.3 | 19 | 19 | 13.7 | 11.2 | 11.6 | 12.1 |