America's Car-Mart, Inc.
NASDAQ:CRMT
42.19 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1993 Q4 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.748 | 5.522 | 94.589 | 4.313 | 6.314 | 9.796 | 4.322 | 4.529 | 4.362 | 6.916 | 2.603 | 2.124 | 2.719 | 2.893 | 4.161 | 19.533 | 50.618 | 59.56 | 2.083 | 2.474 | 1.64 | 1.752 | 1.624 | 0.679 | 0.841 | 1.022 | 0.534 | 0.358 | 0.501 | 0.434 | 0.254 | 0.17 | 0.371 | 0.602 | 0.59 | 1.386 | 0.735 | 0.79 | 1.564 | 0.257 | 0.309 | 0.289 | 0.256 | 0.341 | 0.288 | 0.272 | 0.865 | 0.4 | 0.199 | 0.276 | 0.409 | 0.33 | 0.219 | 0.223 | 0.427 | 0.226 | 0.278 | 0.268 | 0.341 | 0.229 | 0.238 | 0.168 | 0.332 | 0.211 | 0.267 | 0.153 | 0.183 | 0.375 | 0.238 | 0.257 | 0.304 | 0.038 | 0.307 | 0.255 | 0.275 | 0.32 | 0.81 | 0.459 | 1.102 | 0.566 | 0.586 | 1.128 | 1.178 | 1.563 | 0.665 | 0.784 | 0.596 | 0.517 | 1.041 | 1.23 | 0.699 | 1.286 | 2.207 | 2.193 | 1.781 | 2.375 | 4.054 | 9.843 | 5.1 | 11.5 | 2.2 | 12.9 | 3.7 | 1.7 | 3.8 | 6.5 | 16 | 19.1 | 11.9 | 21.1 | 21.7 | 6.2 | 0.6 | 0.7 | 0.4 | 0.3 | 0.2 | 1.7 | 0.9 | 1.8 | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.3 | 0.6 | 1 | 0.6 | 0.7 | 0.9 | 0.7 | 0.7 | 0.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | 0 | 0 | 0 | 0 | 0 | 6.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.748 | 5.522 | 94.589 | 4.313 | 6.314 | 9.796 | 4.322 | 4.529 | 4.362 | 6.916 | 2.603 | 2.124 | 2.719 | 2.893 | 4.161 | 19.533 | 50.618 | 59.56 | 2.083 | 2.474 | 1.64 | 1.752 | 1.624 | 0.679 | 0.841 | 1.022 | 0.534 | 0.358 | 0.501 | 0.434 | 0.254 | 0.17 | 0.371 | 0.602 | 0.59 | 1.386 | 0.735 | 0.79 | 1.564 | 0.257 | 0.309 | 0.289 | 0.256 | 0.341 | 0.288 | 0.272 | 0.865 | 0.4 | 0.199 | 0.276 | 0.409 | 0.33 | 0.219 | 0.223 | 0.427 | 0.226 | 0.278 | 0.268 | 0.341 | 0.229 | 0.238 | 0.168 | 0.332 | 0.211 | 0.267 | 0.153 | 0.183 | 0.375 | 0.238 | 0.257 | 0.304 | 0.038 | 0.307 | 0.255 | 0.275 | 0.32 | 0.81 | 0.459 | 1.102 | 0.566 | 0.586 | 1.128 | 1.178 | 1.563 | 0.665 | 0.784 | 0.874 | 0.517 | 1.041 | 1.23 | 0.699 | 1.286 | 8.997 | 2.193 | 1.781 | 2.375 | 4.054 | 9.843 | 5.1 | 11.5 | 2.2 | 12.9 | 3.7 | 1.7 | 3.8 | 6.5 | 16 | 19.1 | 11.9 | 21.1 | 21.7 | 6.2 | 0.6 | 0.7 | 0.4 | 0.3 | 0.2 | 1.7 | 0.9 | 1.8 | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.3 | 0.6 | 1 | 0.6 | 0.7 | 0.9 | 0.7 | 0.7 | 0.3 |
Net Receivables
| 1,134.716 | 1,108.456 | 1,093.956 | 1,105.236 | 1,138.891 | 1,073.764 | 1,036.13 | 996.69 | 924.49 | 859.49 | 801.496 | 752.591 | 692.122 | 628.486 | 561.949 | 519.81 | 482.528 | 469.239 | 470.641 | 455.876 | 434.198 | 419.781 | 419.015 | 414.233 | 400.726 | 387.256 | 383.222 | 378.911 | 372.237 | 359.259 | 365.854 | 365.223 | 354.705 | 334.793 | 342.193 | 327.229 | 334.109 | 326.791 | 331.566 | 320.867 | 306.791 | 293.299 | 309.709 | 308.1 | 301.112 | 292.223 | 292.292 | 268.811 | 0 | 253.975 | 0.365 | 0 | 0 | 1.22 | 0.582 | 0.139 | 0 | 206.384 | 206.902 | 200.518 | 193.39 | 182.819 | 181.187 | 176.094 | 177.509 | 167.577 | 161.836 | 152.499 | 143.385 | 141.821 | 144.878 | 148.421 | 155.168 | 0 | 142.949 | 136.014 | 132.829 | 123.623 | 119.565 | 116.147 | 110.843 | 104.193 | 100.817 | 100.062 | 96.633 | 92.169 | 88.062 | 93.086 | 89.289 | 84.164 | 81.856 | 72.14 | 214.297 | 218.248 | 212.567 | 207.738 | 196.55 | 5.49 | 177 | 103.9 | 99.5 | 91 | 95.3 | 50.2 | 44.3 | 2.3 | 0.9 | 0.8 | 0.7 | 0.3 | 0.3 | 9.8 | 0.1 | 0.7 | 1 | 0.3 | 1.4 | 0.9 | 0.2 | 1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.7 | 1.8 | 1.8 | 1.8 | 1.7 | 2.3 | 2.6 | 2.7 | 2.5 | 2.1 | 0.6 |
Inventory
| 114.548 | 107.47 | 109.313 | 113.846 | 117.186 | 109.29 | 131.616 | 130.298 | 145.181 | 115.302 | 119.596 | 108.989 | 97.031 | 82.263 | 68.554 | 67.428 | 56.22 | 36.414 | 54.026 | 48.103 | 44.651 | 37.483 | 38.822 | 39.255 | 37.512 | 33.61 | 38.094 | 31.315 | 30.738 | 30.129 | 32.303 | 32.446 | 33.824 | 29.879 | 42.094 | 34.253 | 38.32 | 34.267 | 38.248 | 32.45 | 33.028 | 30.115 | 34.242 | 30.217 | 31.722 | 32.827 | 35.868 | 27.463 | 27.871 | 27.242 | 29.831 | 27.657 | 26.564 | 23.595 | 25.679 | 22.888 | 20.692 | 20.367 | 19.481 | 17.746 | 16.447 | 15.476 | 15.788 | 16.234 | 14.737 | 13.532 | 13.963 | 13.553 | 12.354 | 13.682 | 11.931 | 14.713 | 12.626 | 10.923 | 10.218 | 9.388 | 8.36 | 7.986 | 6.189 | 6.324 | 6.341 | 5.975 | 4.499 | 4.82 | 4.664 | 4.056 | 4.74 | 4.162 | 4.542 | 3.541 | 3.694 | 2.956 | 12.605 | 10.994 | 14.414 | 17.546 | 15.924 | 14.948 | 14.2 | 7.3 | 9.2 | 9.3 | 7.5 | 4.9 | 4.6 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 1 | 1 | 0.9 | 0.8 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.7 |
Other Current Assets
| 126.944 | 88.925 | 121.136 | 131.433 | 108.185 | 95.041 | 72.445 | 42.054 | 47.269 | 50.741 | 9.126 | 7.909 | 6.857 | 6.12 | 5.411 | 8.163 | 7.627 | 4.441 | 4.72 | 4.812 | 4.844 | 4.634 | 5.065 | 4.719 | 4.774 | 4.747 | 4.931 | 4.285 | 4.306 | 3.942 | 4.572 | 3.594 | 3.264 | 5.912 | 3.437 | 5.622 | 3.842 | 3.731 | 4.067 | 3.756 | 5.471 | 5.326 | 5.032 | 4.905 | 4.284 | 2.407 | 2.032 | 4.68 | 1.358 | 1.545 | 256.505 | 1.315 | 2.138 | 225.484 | 224.937 | 221.607 | 1.704 | 1.176 | 0.88 | 0.949 | 0.898 | 1.46 | 1.551 | 2.057 | 1.429 | 0.832 | 0.832 | 0.721 | 0.725 | 0.6 | 1.973 | 1.331 | 1.071 | 0.802 | 0.546 | 0.533 | 0.464 | 0.296 | 0.51 | 0.695 | 0.669 | 0.388 | 0.408 | 0.459 | 0.49 | 0.353 | 0.249 | 0.432 | 0.581 | 0.252 | 0.49 | 8.062 | 40.689 | 45.217 | 13.466 | 17.433 | 5.554 | 199.287 | 19.9 | 18.8 | 18.2 | 13.4 | 21.8 | 27.5 | 24.6 | 55.7 | 9.1 | 6.4 | 15.6 | 15.3 | 16.2 | 8.9 | 31.3 | 0.1 | 0.5 | 0.9 | 1.5 | 0 | 1 | 0.2 | 0 | 0 | 0 | 0 | 0.1 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | 0.4 | 0.2 |
Total Current Assets
| 1,347.885 | 1,310.373 | 1,328.644 | 1,313.575 | 1,335.652 | 1,251.088 | 1,233.216 | 1,173.571 | 1,121.302 | 1,026.423 | 932.821 | 871.613 | 798.729 | 719.762 | 640.075 | 606.771 | 589.366 | 569.654 | 531.47 | 511.265 | 485.333 | 463.65 | 464.526 | 458.886 | 443.853 | 426.635 | 426.781 | 414.869 | 407.782 | 393.764 | 402.983 | 401.433 | 392.164 | 371.186 | 388.314 | 368.49 | 377.006 | 366.043 | 375.445 | 357.33 | 345.599 | 329.029 | 349.239 | 343.563 | 337.406 | 327.729 | 331.057 | 301.354 | 292.439 | 283.038 | 254.054 | 274.225 | 261.947 | 250.522 | 251.625 | 244.86 | 238.223 | 228.195 | 227.604 | 219.442 | 210.973 | 199.923 | 198.858 | 194.596 | 193.942 | 182.094 | 176.814 | 167.148 | 156.702 | 156.36 | 159.086 | 164.503 | 169.172 | 162.177 | 153.988 | 146.254 | 142.463 | 132.364 | 127.366 | 123.732 | 118.439 | 111.685 | 106.902 | 106.904 | 102.452 | 97.361 | 93.925 | 98.196 | 95.453 | 89.186 | 86.738 | 84.444 | 276.588 | 276.652 | 242.228 | 245.092 | 222.082 | 229.568 | 216.2 | 141.5 | 129.1 | 126.6 | 128.3 | 84.3 | 77.3 | 68.3 | 26 | 26.3 | 28.2 | 36.7 | 38.2 | 24.9 | 32 | 1.5 | 1.9 | 1.5 | 3.1 | 2.6 | 2.1 | 3 | 1.6 | 1.6 | 1.8 | 1.8 | 3 | 4 | 3.8 | 4 | 4.3 | 4.4 | 4.5 | 4.8 | 4.5 | 3.6 | 1.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 127.418 | 121.546 | 123.799 | 120.699 | 122.429 | 120.824 | 128.501 | 123.751 | 118.348 | 110.266 | 103.212 | 97.734 | 94.741 | 95.117 | 95.045 | 94.593 | 95.178 | 90.853 | 66.068 | 63.747 | 63.091 | 28.537 | 28.674 | 28.155 | 28.294 | 28.594 | 29.201 | 28.783 | 29.626 | 30.139 | 31.313 | 33.451 | 34.182 | 34.755 | 35.613 | 34.818 | 34.351 | 33.963 | 33.896 | 33.889 | 33.982 | 33.913 | 33.237 | 32.547 | 31.149 | 30.181 | 28.652 | 28.149 | 27.81 | 27.547 | 27.048 | 26.443 | 25.728 | 25.532 | 24.915 | 23.988 | 23.401 | 22.722 | 20.721 | 20.681 | 19.985 | 19.346 | 19.061 | 18.888 | 18.431 | 18.14 | 17.971 | 17.792 | 17.215 | 16.883 | 16.408 | 16.233 | 15.892 | 15.436 | 14.414 | 13.34 | 12.659 | 11.305 | 10.099 | 7.98 | 6.785 | 5.557 | 5.394 | 5.054 | 4.857 | 4.479 | 4.074 | 3.683 | 3.258 | 2.627 | 3.189 | 2.997 | 16.723 | 17.016 | 18.566 | 28.031 | 28.342 | 27.736 | 27 | 26.7 | 25.1 | 22.1 | 18.8 | 15.5 | 13.2 | 9.2 | 2.5 | 2.3 | 1.7 | 1.6 | 1.4 | 17.9 | 17.9 | 17.9 | 17.7 | 18.1 | 18.1 | 42.1 | 40.5 | 12.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | 2.1 | 2.2 | 2.3 | 2.3 | 2.4 | 2.7 | 2.8 | 2.7 | 2.8 | 0.8 |
Goodwill
| 22.896 | 14.449 | 14.504 | 11.622 | 11.716 | 11.716 | 11.666 | 8.848 | 8.623 | 8.623 | 8.598 | 7.505 | 7.28 | 7.28 | 6.817 | 6.817 | 6.817 | 6.817 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.852 | 8.852 | 12.747 | 16.773 | 17.007 | 17.24 | 27.1 | 9.5 | 9.6 | 14.3 | 10.9 | 11.1 | 11.3 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 9.5 | 9.5 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1 |
Goodwill and Intangible Assets
| 22.896 | 14.449 | 14.504 | 11.622 | 11.716 | 11.716 | 11.666 | 8.848 | 8.623 | 8.623 | 8.598 | 7.505 | 7.28 | 7.28 | 6.817 | 6.817 | 6.817 | 6.817 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.852 | 8.852 | 12.747 | 16.773 | 17.007 | 17.24 | 27.1 | 9.5 | 9.6 | 14.3 | 10.9 | 11.1 | 11.3 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 9.5 | 9.5 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1 |
Long Term Investments
| -16.866 | -31.896 | -51.134 | 0 | 0 | -39.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.866 | 31.896 | 20.348 | 25.066 | 36.098 | 39.315 | 37.333 | 35.62 | 31.315 | 8.795 | 26.397 | 24.385 | 21.979 | 6.879 | 15.465 | 14.35 | 14.071 | 0 | 15.827 | 16.282 | 15.132 | 0 | 14.167 | 14.166 | 13.429 | 0 | 11.664 | 19.888 | 19.322 | 0 | 19.44 | 19.859 | 19.223 | 0 | 18.625 | 18.059 | 19.647 | 0 | 19.058 | 17.646 | 16.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.761 | 0 | 4.614 | 0 | 0 | 0 | -1.96 | -1.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0.25 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.071 | 31.276 | 30.786 | 16.187 | -1.174 | 36.803 | -26.036 | -35.62 | -31.315 | -8.795 | -26.397 | -24.385 | -21.979 | -6.879 | -15.465 | -6.187 | -6.444 | 0 | -15.827 | -16.282 | -15.132 | 0 | -14.167 | -14.166 | -13.429 | 0 | -11.664 | -19.888 | -19.322 | 0 | -19.44 | -19.859 | -19.223 | 0 | -18.625 | -18.059 | -19.647 | 0 | -19.058 | -17.646 | -16.405 | 0 | 0 | 0 | 0 | 0 | -29.007 | -28.504 | 0 | 0 | 33.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.761 | 0 | -4.614 | 0 | 0 | 0 | 1.96 | 1.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.739 | 36.21 | 32.44 | 26.253 | 0 | 0 | 22.518 | 16.645 | 27.541 | 16.363 | 0.1 | -0.1 | 5.8 | 5.1 | 5.5 | 5.5 | 6.3 | 6.6 | 9.9 | 6.9 | 7.2 | -0.1 | 0 | 0.6 | 0 | 19.9 | 20 | 20 | 18.8 | 0.4 | 1 | 6.1 | 1.5 | 1.7 | 1.9 | 2 | 2.2 | 2 | 2.2 | 2.5 | 2.7 | 3.1 | 3.3 | 3.2 | 3.4 | 3.5 | 3 |
Total Non-Current Assets
| 183.385 | 167.271 | 138.303 | 173.574 | 169.069 | 169.343 | 151.464 | 132.599 | 126.971 | 118.889 | 111.81 | 105.239 | 102.021 | 102.397 | 101.862 | 109.573 | 109.622 | 97.67 | 66.423 | 64.102 | 63.446 | 28.892 | 29.029 | 28.51 | 28.649 | 28.949 | 29.556 | 29.138 | 29.981 | 30.494 | 31.668 | 33.806 | 34.537 | 35.11 | 35.968 | 35.173 | 34.706 | 34.318 | 34.251 | 34.244 | 34.337 | 34.268 | 33.592 | 32.902 | 31.504 | 30.536 | 29.007 | 28.504 | 28.165 | 27.902 | 60.459 | 26.798 | 26.083 | 25.887 | 25.27 | 24.343 | 23.756 | 23.077 | 21.076 | 21.036 | 20.34 | 19.701 | 19.416 | 19.243 | 18.786 | 18.495 | 18.326 | 18.147 | 17.57 | 17.238 | 16.408 | 16.233 | 15.892 | 15.436 | 14.414 | 13.34 | 12.659 | 11.305 | 10.099 | 7.98 | 6.785 | 5.557 | 5.394 | 5.054 | 4.857 | 4.479 | 4.074 | 4.187 | 4.248 | 38.956 | 35.628 | 29.25 | 25.574 | 25.868 | 53.831 | 61.449 | 72.889 | 61.339 | 54.2 | 36.1 | 40.5 | 41.5 | 35.2 | 32.1 | 30.8 | 25.4 | 12.4 | 9.2 | 8.9 | 1.5 | 1.4 | 18.5 | 17.9 | 37.8 | 37.7 | 38.1 | 36.9 | 51.9 | 51 | 28 | 2.9 | 3.1 | 3.4 | 3.6 | 3.9 | 5.7 | 6 | 6.4 | 6.6 | 7.2 | 7.7 | 7.7 | 7.8 | 8.1 | 4.8 |
Total Assets
| 1,531.27 | 1,477.644 | 1,466.947 | 1,487.149 | 1,504.721 | 1,420.431 | 1,384.68 | 512.167 | 1,248.273 | 1,145.312 | 1,044.692 | 976.852 | 900.75 | 822.159 | 741.937 | 716.344 | 698.988 | 667.324 | 597.893 | 575.367 | 548.779 | 492.542 | 493.555 | 487.396 | 472.502 | 455.584 | 455.948 | 444.007 | 437.763 | 424.258 | 434.651 | 435.239 | 426.701 | 406.296 | 424.383 | 403.514 | 411.712 | 400.361 | 409.696 | 391.574 | 379.936 | 363.297 | 382.831 | 376.465 | 368.91 | 358.265 | 360.064 | 329.858 | 320.604 | 310.94 | 314.513 | 301.023 | 288.03 | 276.409 | 276.895 | 269.203 | 261.979 | 251.272 | 248.68 | 240.478 | 231.313 | 219.624 | 218.274 | 213.839 | 212.728 | 200.589 | 195.14 | 185.295 | 174.272 | 173.598 | 175.494 | 180.736 | 185.064 | 177.613 | 168.402 | 159.594 | 155.123 | 143.668 | 137.465 | 131.712 | 125.224 | 117.241 | 112.296 | 111.958 | 107.308 | 101.841 | 97.999 | 102.383 | 99.701 | 128.142 | 122.366 | 113.694 | 302.163 | 302.52 | 296.059 | 306.541 | 294.971 | 290.907 | 270.4 | 177.6 | 169.6 | 168.1 | 163.5 | 116.4 | 108.1 | 93.7 | 38.4 | 35.5 | 37.1 | 38.2 | 39.6 | 43.4 | 49.9 | 39.3 | 39.6 | 39.6 | 40 | 54.5 | 53.1 | 31 | 4.5 | 4.7 | 5.2 | 5.4 | 6.9 | 9.7 | 9.8 | 10.4 | 10.9 | 11.6 | 12.2 | 12.5 | 12.3 | 11.7 | 6.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 35.582 | 21.379 | 25.868 | 22.4 | 31.897 | 27.196 | 27.401 | 24.763 | 29.38 | 20.055 | 22.589 | 21.74 | 20.754 | 18.208 | 18.751 | 16.047 | 16.794 | 13.117 | 16.33 | 14.866 | 13.859 | 13.659 | 13.603 | 13.467 | 14.398 | 13.609 | 14.071 | 12.637 | 13.223 | 11.224 | 10.544 | 12.917 | 14.468 | 12.313 | 14.177 | 11.841 | 11.916 | 11.022 | 13.179 | 11.128 | 12.424 | 8.542 | 10.271 | 9.544 | 9.226 | 8.832 | 10.082 | 7.874 | 7.267 | 7.352 | 7.232 | 7.829 | 6.79 | 7.742 | 6.367 | 5.619 | 5.21 | 5.796 | 5.268 | 4.126 | 3.576 | 3.928 | 3.405 | 3.769 | 3.914 | 3.871 | 4.233 | 2.771 | 2.662 | 2.473 | 2.717 | 2.192 | 2.395 | 3.095 | 2.837 | 2.442 | 3.726 | 2.796 | 2.224 | 2.125 | 2.583 | 2.123 | 2.514 | 2.74 | 2.446 | 2.084 | 2.026 | 2 | 2.217 | 1.985 | 3.26 | 2.017 | 6.055 | 6.442 | 7.259 | 8.741 | 8.147 | 8.607 | 7.4 | 3.4 | 3.1 | 4.7 | 2.7 | 1.5 | 2.3 | 2.5 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 1 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 1.7 | 1.6 | 1.4 | 1.6 | 2 | 2 | 2.3 | 2.3 | 3.1 | 2.3 | 0 |
Short Term Debt
| 0 | 200.819 | 0 | 744.539 | 0 | 167.231 | 3.795 | 0 | 1.108 | 0 | 0 | 1.083 | 1.486 | 1.802 | 0.994 | 0 | 6.616 | 0 | 1.052 | 1.851 | 3.164 | 1.274 | 1.32 | 2.038 | 2.542 | 0.278 | 4.115 | 2.848 | 2.1 | 0.669 | 3.587 | 0.589 | 2.088 | 0.101 | 1.006 | 1.227 | 1.979 | 1.587 | 0 | 1.008 | 3.194 | 1.085 | 1.686 | 2.678 | 2.456 | 1.537 | 3.145 | 0 | 0 | 0.128 | 38.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.546 | 0 | 0 | 0 | 0 | 7.8 | 71.8 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 29.4 | 24.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 |
Tax Payables
| 0 | 6.234 | 8.253 | 8.571 | 8.791 | 8.543 | 8.499 | 8.354 | 0.328 | 7.388 | 6.884 | 0.405 | 4.969 | 0.15 | 0.328 | 0 | 4.761 | 3.841 | 0 | 0 | 1.429 | 0 | 0 | 0 | 0 | 0.885 | 0 | 0.296 | 4.232 | 0.885 | 1.179 | 0.664 | 1.94 | 0 | 0 | 0 | 1.355 | 0.782 | 1.649 | 1.302 | 4.386 | 0.782 | 0.518 | 0 | 1.69 | 0 | 0 | 0 | 1.857 | 1.785 | 0 | 0.233 | 4.29 | 0 | 0 | 0 | 3.679 | 0.023 | 0.752 | 0.666 | 3.093 | 0.308 | 1.223 | 0 | 0.251 | 0 | 0 | 0 | 0 | -3.695 | -1.929 | -1.876 | 2,816.13 | 1,508.931 | 1,086.9 | 165.601 | 2,986.848 | 451.714 | 1,373.271 | 884.531 | 2,426.214 | 845.044 | 590.777 | 0 | 869.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.692 | 120.781 | 118.413 | 0.026 | -54.716 | -53.065 | 110.329 | 106.508 | 46.896 | 92.491 | 40.242 | 38.355 | 35.788 | 32.704 | 28.786 | 26.84 | 24.878 | 24.48 | 23.566 | 22.836 | 21.831 | 21.367 | 20.748 | 20.79 | 20.429 | 18.472 | 18.908 | 18.956 | 18.888 | 18.472 | 18.158 | 18.475 | 18.116 | 27.339 | 16.714 | 16.061 | 26.29 | 17.467 | 15.188 | 14.376 | 13.762 | 13.233 | 13.664 | 13.454 | 13.371 | 12.91 | 12.359 | 14.678 | 14.412 | 13.781 | 13.236 | 9.767 | 12.337 | 11.933 | 8.658 | 8.597 | 8.546 | 8.229 | 8.113 | 8.014 | 7.822 | 7.353 | 7.109 | 6.846 | 6.679 | 4.631 | 4.114 | 3.595 | 2.302 | -0.754 | 1.706 | 1.524 | 0 | -898.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -69.651 | -275.998 | 57.595 | -824.556 | 28.056 | 67.033 | 0.511 | 0.198 | 45.788 | 25.242 | 33.358 | 37.272 | 34.302 | 30.902 | 27.792 | 26.84 | 18.262 | 24.48 | 22.514 | 20.985 | 18.667 | 20.093 | 19.428 | 18.752 | 17.887 | 14.797 | 14.793 | 16.108 | 16.788 | 4.932 | 14.571 | 17.886 | 16.028 | 27.238 | 15.708 | 14.834 | 24.311 | 10.339 | 15.188 | 13.368 | 10.568 | 12.148 | 11.978 | 10.776 | 10.915 | 11.373 | 9.214 | 28.538 | 10.422 | 28.157 | 62.035 | 27.916 | 8.112 | 8.379 | 14.074 | 12.194 | 11.843 | 10.005 | 10.751 | 11.386 | 11.618 | 12.342 | 0 | 9.93 | 9.444 | 11.063 | 9.473 | 8.942 | 8.961 | 9.928 | 8.104 | 8.431 | -2,805.239 | -1,497.253 | -1,074.42 | -154.857 | -2,972.911 | -443.252 | -1,364.609 | -875.684 | -2,415.902 | -837.037 | -584.889 | 6.417 | -861.31 | 7.827 | 5.388 | 6.786 | 8.07 | 6.283 | 5.51 | 7.575 | 231.081 | 17.295 | 14.465 | 14.259 | 16.237 | 23.157 | 18.7 | 13.1 | 6.8 | 9 | 8.3 | 1.7 | 1.7 | 1.5 | 0.5 | 1 | 2.2 | 2.1 | 0.4 | 2.9 | 1 | 0.8 | 0.3 | 0.4 | 0.6 | 3.2 | 1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 1.1 | 1.1 | 1.1 | 1 | 1.1 | 1.3 | 1.2 | 1.1 | 2 | 0.9 |
Total Current Liabilities
| 360.253 | 353.799 | 173.569 | 744.539 | 710.754 | 638.598 | 150.535 | 139.823 | 38.89 | 27.671 | 29.083 | 29.599 | 34.15 | 25.331 | 25.261 | 21.384 | 28.376 | 22.588 | 19.839 | 19.959 | 21.73 | 20.171 | 19.964 | 20.2 | 21.551 | 18.042 | 23.684 | 21.225 | 24.746 | 17.71 | 19.886 | 18.976 | 23.268 | 17.239 | 19.527 | 17.589 | 19.686 | 17.014 | 19.038 | 17.728 | 24.099 | 14.407 | 16.236 | 16.03 | 17.024 | 13.83 | 16.328 | 51.09 | 33.958 | 48.167 | 83.873 | 45.745 | 31.529 | 28.054 | 29.099 | 26.41 | 29.278 | 26.723 | 24.884 | 24.192 | 26.109 | 24.431 | 29.523 | 13.699 | 20.288 | 19.565 | 17.82 | 15.308 | 13.925 | 8.706 | 10.598 | 10.271 | 13.286 | 14.773 | 15.316 | 13.186 | 17.662 | 11.258 | 10.886 | 10.972 | 12.895 | 10.13 | 8.402 | 9.157 | 10.201 | 9.911 | 7.414 | 8.785 | 10.287 | 8.268 | 8.77 | 9.592 | 237.136 | 23.736 | 21.723 | 23 | 205.93 | 31.764 | 26.1 | 16.5 | 9.9 | 21.5 | 82.8 | 3.2 | 4 | 4 | 4.9 | 1.1 | 2.3 | 2.1 | 0.9 | 3.2 | 1.2 | 1 | 0.4 | 0.5 | 0.7 | 33.6 | 25.8 | 0.4 | 0.2 | 0.4 | 0.5 | 0.6 | 2 | 2.7 | 2.5 | 2.7 | 3 | 3.1 | 3.6 | 3.5 | 4.3 | 4.5 | 1.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 845.32 | 818.698 | 803.623 | 59.703 | 58.397 | 54.518 | 678.446 | 613.241 | 574.714 | 502.137 | 433.301 | 384.76 | 333.621 | 288.81 | 274.017 | 277.689 | 274.453 | 271.023 | 223.547 | 214.644 | 195.213 | 152.918 | 170.737 | 164.789 | 155.135 | 151.984 | 138.877 | 127.286 | 106.049 | 115.955 | 108.79 | 111.616 | 106.278 | 85.388 | 111.126 | 94.111 | 85.535 | 95.505 | 101.582 | 97.419 | 87.747 | 88.882 | 106.122 | 94.682 | 92.234 | 91.651 | 103.161 | 91.256 | 85.208 | 40.95 | 83.873 | 76.437 | 57.477 | 47.539 | 54.94 | 51.212 | 44.328 | 38.766 | 35.123 | 34.201 | 30.584 | 0 | 36.197 | 37.821 | 42.628 | 40.337 | 40.496 | 37.334 | 33.676 | 40.829 | 43.324 | 48.934 | 46.909 | 43.588 | 38.341 | 35.553 | 29.291 | 29.145 | 27.711 | 26.485 | 22.529 | 22.534 | 23.913 | 25.745 | 25.287 | 25.968 | 28.59 | 34.876 | 33.07 | 39.792 | 40.881 | 40.887 | 0 | 209.388 | 203.913 | 211.485 | 17.566 | 191.052 | 179.2 | 97.4 | 100.8 | 88.4 | 18 | 44.9 | 49.8 | 46 | 0 | 0 | 0 | 0 | 2.3 | 0.9 | 0.9 | 4.9 | 0.9 | 0 | 0 | 2.3 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 3.5 | 1.1 |
Deferred Revenue Non-Current
| -1,050.486 | -996.095 | -934.353 | -676.786 | -821.56 | 120.469 | 0 | 0 | 100.355 | 92.491 | 82.411 | 75.73 | 66.494 | 56.81 | 44.217 | 40.076 | 36.515 | 36.121 | 34.958 | 34.101 | 32.558 | 31.959 | 30.972 | 31.34 | 31.034 | 30.155 | 28.58 | 28.824 | 28.789 | 28.083 | 28.082 | 28.945 | 28.485 | 27.339 | 26.387 | 25.926 | 26.29 | 25.236 | 24.77 | 23.011 | 20.157 | 17.467 | 18.217 | 17.552 | 17 | 16.374 | 15.706 | -17.476 | 0 | -16.721 | 313.629 | -15.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.681 | -53.983 | 0 | 0 | -51.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40,240.866 | -37,155.077 | 0 | 0 | 0 | -29,696.004 | -29,210.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -719.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.674 | 24.042 | 20.348 | 33.637 | 44.889 | 47.858 | 45.832 | 43.974 | 39.112 | 35.621 | 33.281 | 30.934 | 28.058 | 25.911 | 20.76 | 19.297 | 17.137 | 15.953 | 18.438 | 18.905 | 18.239 | 17.83 | 17.938 | 17.91 | 17.017 | 15.828 | 14.876 | 23.035 | 22.363 | 21.812 | 22.418 | 22.906 | 22.092 | 21.016 | 21.44 | 20.832 | 22.41 | 21.94 | 21.928 | 20.465 | 19.053 | 17.757 | 19.106 | 21.387 | 20.737 | 20.603 | 20.837 | 17.476 | 16.998 | 16.721 | 16.466 | 15.629 | 13.652 | 13.405 | 10.638 | 10.281 | 10.131 | 9.193 | 9.774 | 10.331 | 9.565 | 8.377 | 7.618 | 7.101 | 6.226 | 3.465 | 4.949 | 2.866 | 0.531 | 0.335 | 0 | 0 | 1.523 | 0 | 2,585.231 | 2,419.302 | 2,226.696 | 1,986.696 | 1,882.481 | 2,066.896 | 2,066.896 | 1,616.896 | 1,722.64 | 1,722.641 | 1,698.641 | 0 | 0 | 0 | 0 | 27.27 | 0 | 0 | 0 | 4.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.8 | 4.3 | 7.7 | 5.7 | 3 | 0.4 | 0.4 | 0.5 | 0.4 | 0 | 1.3 | 4.7 | 3.3 | 8.2 | 8.6 | 8.6 | 0.5 | 0 | 4.4 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Other Non-Current Liabilities
| 105.1 | 90.539 | 96.562 | 840.029 | 809.693 | 538.204 | 87.456 | 82.232 | -23.593 | -5.172 | -18.133 | -12.936 | -11.215 | -7.33 | -8.596 | -7.636 | -1.799 | -0.37 | -11.116 | -8.744 | -7.786 | -6.101 | -6.52 | -5.61 | -3.778 | -2.887 | -3.526 | -5.001 | -5.22 | 5.301 | -4.233 | -8.63 | -5.729 | -18.729 | -6.193 | -6.53 | -14.957 | -3.226 | -6.2 | -5.672 | -2.651 | -4.922 | -4.137 | -3.673 | -3.19 | -2.685 | -1.596 | 0.4 | 0.4 | -31.887 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 29.839 | 0 | 9.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.092 | 17.229 | 0 | 0 | 4.727 | 4.908 | 4.743 | 4.207 | 3.7 | 3.5 | 3.3 | 2.6 | 2.8 | 11.5 | 2.5 | 2.3 | -0.1 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0.1 | -0.1 | 3.5 | 2.4 | 1.8 | 0.2 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Total Non-Current Liabilities
| 699.464 | 652.695 | 823.971 | 445.121 | 496.478 | 484.412 | 738.501 | 673.63 | 728.302 | 647.875 | 564.608 | 509.389 | 444.319 | 389.932 | 353.002 | 213.523 | 214.283 | 341.577 | 285.884 | 276.649 | 253.613 | 211.461 | 227.514 | 222.486 | 212.684 | 206.607 | 197.397 | 195.472 | 175.175 | 173.14 | 175.047 | 180.997 | 173.638 | 159.84 | 175.488 | 154.965 | 159.028 | 153.815 | 164.036 | 153.379 | 137.252 | 135.484 | 155.742 | 143.884 | 141.307 | 141.767 | 150.334 | 91.656 | 102.606 | 78.3 | 414.368 | 76.837 | 71.529 | 61.344 | 65.978 | 61.893 | 54.859 | 48.359 | 45.297 | 44.932 | 40.549 | 38.216 | 36.197 | 51.768 | 48.854 | 43.802 | 45.445 | 40.2 | 34.207 | 41.164 | 43.324 | 48.934 | 48.432 | 43.588 | 38.341 | 35.553 | 29.291 | 29.145 | 27.711 | 26.485 | 22.529 | 22.534 | 23.913 | 25.745 | 25.287 | 25.968 | 28.59 | 34.876 | 33.07 | 67.062 | 64.972 | 58.116 | 0 | 214.351 | 208.64 | 216.393 | 22.31 | 195.259 | 182.9 | 100.9 | 104.3 | 91.8 | 25.1 | 64.1 | 58 | 51.3 | 0.3 | 0.5 | 0.5 | 0.4 | 2.2 | 2.1 | 5.7 | 8.1 | 12.6 | 11 | 10.4 | 3 | 2.5 | 4.5 | 0.6 | 0.5 | 0.7 | 0.7 | 0.7 | 6 | 5.9 | 6 | 6 | 6 | 6 | 6.1 | 4.9 | 3.6 | 1.2 |
Total Liabilities
| 1,059.717 | 1,006.494 | 997.54 | 1,189.66 | 1,207.232 | 1,123.01 | 889.436 | 809.488 | 767.592 | 675.946 | 594.052 | 539.388 | 478.869 | 415.663 | 378.663 | 463.353 | 373.139 | 364.565 | 306.123 | 297.008 | 275.743 | 232.032 | 247.878 | 243.086 | 234.635 | 225.049 | 220.992 | 216.697 | 200.321 | 191.25 | 195.333 | 200.373 | 197.306 | 177.479 | 195.415 | 172.705 | 179.114 | 171.229 | 183.474 | 171.506 | 161.751 | 150.291 | 172.378 | 160.314 | 158.731 | 155.997 | 167.062 | 142.746 | 136.564 | 126.467 | 498.241 | 122.582 | 103.058 | 89.398 | 95.077 | 88.303 | 84.137 | 75.082 | 70.181 | 69.124 | 66.658 | 62.647 | 65.72 | 65.467 | 69.142 | 63.367 | 63.265 | 55.508 | 48.132 | 49.87 | 53.922 | 59.205 | 61.718 | 58.362 | 53.658 | 48.739 | 46.953 | 40.403 | 38.597 | 37.457 | 35.424 | 32.664 | 32.315 | 34.902 | 35.488 | 35.88 | 36.003 | 43.662 | 43.357 | 75.329 | 73.742 | 67.708 | 237.136 | 238.087 | 230.364 | 239.394 | 228.24 | 227.022 | 209 | 117.4 | 114.2 | 113.3 | 107.9 | 67.3 | 62 | 55.3 | 5.2 | 1.6 | 2.8 | 2.5 | 3.1 | 5.3 | 6.9 | 9.1 | 13 | 11.5 | 11.1 | 36.6 | 28.3 | 4.9 | 0.8 | 0.9 | 1.2 | 1.3 | 2.7 | 8.7 | 8.4 | 8.7 | 9 | 9.1 | 9.6 | 9.6 | 9.2 | 8.1 | 2.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0.4 | 0.4 | 0.4 | 0.1 | 0.4 | 0.4 | 0.4 | 0 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.135 | 6,641.994 | 0.135 | 0.135 | 0.134 | 0.134 | 0.134 | 0.133 | 0.133 | 0.133 | 0.131 | 0.13 | 0.13 | 0.13 | 0.129 | 0.129 | 0.128 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.126 | 0.125 | 0.125 | 0.125 | 0.125 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.124 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.122 | 0.121 | 0.121 | 0.121 | 0.12 | 0.12 | 0.12 | 0.12 | 0.119 | 0.119 | 0.119 | 0.118 | 0.119 | 0.118 | 0.118 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.076 | 0.074 | 0.072 | 0.07 | 0.07 | 0.07 | 0.069 | 0.068 | 0.067 | 0.067 | 0.07 | 0.073 | 0.078 | 0.081 | 0.082 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 653.395 | 654.369 | 653.953 | 662.505 | 689.978 | 685.802 | 683.724 | 682.226 | 671.474 | 658.242 | 631.575 | 612.815 | 589.932 | 564.975 | 521.488 | 501.616 | 480.43 | 460.876 | 451.627 | 438.951 | 425.074 | 409.573 | 395.017 | 384.132 | 372.861 | 361.988 | 351.829 | 338.46 | 332.501 | 325.519 | 320.287 | 317.462 | 312.453 | 305.354 | 302.001 | 297.91 | 298.405 | 293.798 | 286.558 | 279.107 | 271.598 | 264.348 | 258.045 | 256.585 | 250.79 | 243.259 | 234.48 | 226.51 | 219.242 | 211.134 | 201.503 | 194.208 | 186.459 | 178.187 | 169.824 | 164.146 | 157.967 | 150.012 | 142.802 | 136.533 | 130.231 | 123.213 | 118.095 | 114.459 | 110.588 | 105.307 | 99.259 | 95.881 | 92.415 | 90.274 | 88.219 | 88.269 | 90.197 | 86.042 | 81.489 | 77.024 | 74.225 | 69.337 | 65.018 | 60.685 | 56.294 | 51.361 | 46.726 | 43.916 | 40.101 | 35.557 | 31.809 | 28.525 | 25.169 | 21.482 | 24.542 | 22.013 | 36.981 | 35.787 | 35.137 | 34.141 | 32.591 | 29.824 | 26.7 | 25.2 | 17.6 | 15 | 11.6 | -1 | -1.5 | -2.5 | -3.2 | -3.2 | -3.2 | -2.9 | -2.1 | 1.4 | 1.9 | -11.7 | -15.6 | -14 | -13.3 | -24 | -13.8 | -3.7 | -0.1 | 0 | 0.2 | 0.3 | 0.4 | -2.8 | -2.5 | -2.2 | -2 | -1.4 | -1.2 | -0.9 | -0.8 | -0.3 | 1 |
Accumulated Other Comprehensive Income/Loss
| -653.632 | -654.606 | -654.49 | 297.489 | 297.489 | -297.421 | -297.421 | -297.421 | -297.421 | -292.225 | -284.03 | -277.49 | -269.145 | -257.527 | -256.731 | 252.991 | -246.911 | -246.911 | -246.725 | -245.598 | -235.617 | -230.902 | -228.412 | -218.197 | -211.702 | -204.325 | -188.319 | -182.112 | -165.769 | -162.024 | -149.71 | -149.594 | -148.7 | -141.535 | -137.806 | -131.31 | -129.632 | -127.321 | -120.929 | -117.578 | -110.061 | -107.301 | -103.286 | -95.078 | -94.931 | -94.547 | -94.49 | -12.5 | -11.803 | -11.142 | -10.538 | -9.975 | -9.445 | -8.907 | -8.384 | -7.9 | -7.508 | -7.152 | -6.701 | -6.537 | -5.59 | -5.211 | -4.825 | -4.48 | -4.208 | -3.916 | -3.621 | -3.353 | -3.074 | -2.816 | -2.56 | -2.306 | -2.067 | 1.498 | -1.7 | -1.551 | -1.455 | -1.323 | -0.959 | -0.959 | -0.959 | -0.959 | -0.959 | -0.887 | -0.842 | -0.76 | -1.206 | -1.132 | -1.083 | -1.023 | -0.987 | -4.368 | 0 | -4.368 | -5.458 | -5.458 | -4.714 | -3.949 | -3.4 | -2.9 | -2.4 | -1.9 | -1.2 | -1.2 | -1 | -0.7 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | -0.2 | -17.9 | -0.2 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 | -1.2 | -1.2 | -1.2 | -1.1 | -1 | -1.6 | -1.4 | -1.3 | -1.1 | -1 | -0.9 | -0.8 | -0.6 | -0.5 | -0.1 |
Other Total Stockholders Equity
| -182.479 | -183.856 | -185.183 | -186.133 | -185.486 | -187.492 | -188.717 | -190.146 | -191.03 | -189.112 | -181.271 | -175.587 | -168.287 | -158.715 | -158.45 | -158.22 | -154.816 | -158.352 | -160.092 | -160.826 | -152.272 | -149.297 | -149.573 | -140.055 | -135.227 | -131.684 | -117.203 | -111.78 | -95.289 | -92.74 | -81.198 | -82.824 | -83.285 | -77.064 | -73.66 | -67.728 | -66.334 | -65.193 | -60.862 | -59.564 | -53.938 | -51.867 | -48.117 | -40.958 | -41.135 | -41.515 | -42.002 | -39.622 | -35.426 | -27.285 | -385.355 | -15.99 | 7.735 | 17.608 | 20.155 | 24.431 | 27.16 | 25.955 | 42.176 | 41.136 | 39.792 | 33.642 | 34.337 | 33.791 | 143.465 | 31.794 | 131.754 | 129.667 | 126.02 | 123.608 | 121.452 | 121.412 | 33.03 | 117.634 | 33.137 | 33.712 | 33.826 | 33.623 | 33.771 | 33.492 | 33.428 | 33.1 | 33.178 | 33.064 | 31.646 | -21,415.869 | 30.117 | 30.126 | 31.105 | 31.262 | 22.114 | 22.103 | 22.154 | 23.076 | 24.411 | 26.675 | 28.127 | 28.961 | 30.2 | 33.7 | 36.3 | 38 | 42.3 | 48.5 | 45.9 | 35.6 | 36.7 | 37.3 | 37.7 | 38.8 | 38.8 | 37 | 41.3 | 59.8 | 42.4 | 42.2 | 42.3 | 42.1 | 38.8 | 29.9 | 5 | 5 | 5 | 4.9 | 4.8 | 5.4 | 5.3 | 5.2 | 5 | 4.9 | 4.7 | 4.6 | 4.5 | 4.4 | 3.3 |
Total Shareholders Equity
| 471.453 | 471.05 | 469.307 | 297.489 | 297.489 | 297.421 | -297.421 | -297.421 | -297.421 | 469.366 | 450.54 | 437.464 | 421.881 | 406.496 | 363.274 | 252.991 | 325.849 | 302.759 | 291.77 | 278.359 | 273.036 | 260.51 | 245.677 | 244.31 | 237.867 | 230.535 | 234.856 | 227.21 | 237.442 | 233.008 | 239.318 | 234.866 | 229.395 | 228.817 | 228.868 | 230.709 | 232.598 | 229.132 | 226.222 | 220.068 | 218.185 | 213.006 | 210.453 | 216.151 | 210.179 | 202.268 | 193.002 | 187.112 | 184.04 | 184.373 | -183.728 | 178.441 | 184.972 | 187.011 | 181.818 | 180.9 | 177.842 | 176.09 | 178.399 | 171.254 | 164.555 | 156.977 | 152.554 | 148.372 | 143.586 | 137.222 | 131.875 | 129.787 | 126.14 | 123.728 | 121.572 | 121.531 | 123.347 | 119.251 | 114.744 | 110.855 | 108.169 | 103.265 | 98.868 | 94.255 | 89.8 | 84.577 | 79.981 | 77.056 | 71.821 | 65.961 | 61.996 | 58.721 | 56.344 | 52.813 | 46.723 | 44.184 | 59.202 | 58.932 | 59.622 | 60.894 | 60.799 | 58.867 | 57 | 59 | 54 | 53.1 | 52.7 | 46.3 | 43.4 | 35 | 33.2 | 33.9 | 34.3 | 35.7 | 36.5 | 38.1 | 43 | 30.2 | 26.6 | 28.1 | 28.9 | 17.9 | 24.8 | 26.1 | 3.7 | 3.8 | 4 | 4.1 | 4.2 | 1 | 1.4 | 1.7 | 1.9 | 2.5 | 2.6 | 2.9 | 3.1 | 3.6 | 4.2 |
Total Equity
| 471.553 | 471.15 | 469.407 | 297.589 | 297.589 | 297.521 | -297.321 | -297.321 | -297.321 | 469.466 | 450.64 | 437.564 | 421.981 | 406.596 | 363.374 | 253.091 | 325.949 | 302.859 | 291.87 | 278.459 | 273.136 | 260.61 | 245.777 | 244.41 | 237.967 | 230.635 | 234.956 | 227.31 | 237.542 | 233.108 | 239.418 | 234.966 | 229.495 | 228.917 | 228.968 | 230.809 | 232.698 | 229.232 | 226.322 | 220.168 | 218.285 | 213.106 | 210.553 | 216.251 | 210.279 | 202.368 | 193.102 | 187.212 | 184.14 | 184.473 | -183.628 | 178.541 | 185.072 | 187.111 | 181.918 | 181 | 177.942 | 176.19 | 178.499 | 171.354 | 164.655 | 156.977 | 152.554 | 148.372 | 143.586 | 137.222 | 131.875 | 129.787 | 126.14 | 123.728 | 121.572 | 121.531 | 123.347 | 119.251 | 114.744 | 110.855 | 108.169 | 103.265 | 98.868 | 94.255 | 89.8 | 84.577 | 79.981 | 77.056 | 71.821 | 65.961 | 61.996 | 58.721 | 56.344 | 52.813 | 48.624 | 45.986 | 65.027 | 64.433 | 65.696 | 67.147 | 66.731 | 63.885 | 61.4 | 60.2 | 55.4 | 54.8 | 55.6 | 49.1 | 46.1 | 38.4 | 33.2 | 33.9 | 34.3 | 35.7 | 36.5 | 38.1 | 43 | 30.2 | 26.6 | 28.1 | 28.9 | 17.9 | 24.8 | 26.1 | 3.7 | 3.8 | 4 | 4.1 | 4.2 | 1 | 1.4 | 1.7 | 1.9 | 2.5 | 2.6 | 2.9 | 3.1 | 3.6 | 4.2 |
Total Liabilities & Shareholders Equity
| 1,531.27 | 1,477.644 | 1,466.947 | 1,487.149 | 1,504.721 | 1,420.431 | 1,384.68 | 512.167 | 1,248.273 | 1,145.312 | 1,044.692 | 976.852 | 900.75 | 822.159 | 741.937 | 716.344 | 698.988 | 667.324 | 597.893 | 575.367 | 548.779 | 492.542 | 493.555 | 487.396 | 472.502 | 455.584 | 455.948 | 444.007 | 437.763 | 424.258 | 434.651 | 435.239 | 426.701 | 406.296 | 424.383 | 403.514 | 411.712 | 400.361 | 409.696 | 391.574 | 379.936 | 363.297 | 382.831 | 376.465 | 368.91 | 358.265 | 360.064 | 329.858 | 320.604 | 310.94 | 314.513 | 301.023 | 288.03 | 276.409 | 276.895 | 269.203 | 261.979 | 251.272 | 248.68 | 240.478 | 231.313 | 219.624 | 218.274 | 213.839 | 212.728 | 200.589 | 195.14 | 185.295 | 174.272 | 173.598 | 175.494 | 180.736 | 185.064 | 177.613 | 168.402 | 159.594 | 155.123 | 143.668 | 137.465 | 131.712 | 125.224 | 117.241 | 112.296 | 111.958 | 107.308 | 101.841 | 97.999 | 102.383 | 99.701 | 128.142 | 122.366 | 113.694 | 302.163 | 302.52 | 296.059 | 306.541 | 294.971 | 290.907 | 270.4 | 177.6 | 169.6 | 168.1 | 163.5 | 116.4 | 108.1 | 93.7 | 38.4 | 35.5 | 37.1 | 38.2 | 39.6 | 43.4 | 49.9 | 39.3 | 39.6 | 39.6 | 40 | 54.5 | 53.1 | 31 | 4.5 | 4.7 | 5.2 | 5.4 | 6.9 | 9.7 | 9.8 | 10.4 | 10.9 | 11.6 | 12.2 | 12.5 | 12.3 | 11.7 | 6.6 |