CSG Systems International, Inc.
NASDAQ:CSGS
55.93 (USD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 118.444 | 110.435 | 120.81 | 186.264 | 146.73 | 146.212 | 167.681 | 150.365 | 146.685 | 133.77 | 181.457 | 205.635 | 195.365 | 163.768 | 150.609 | 188.699 | 174.489 | 144.019 | 107.744 | 156.548 | 160.63 | 113.777 | 123.572 | 139.277 | 197.172 | 119.671 | 147.503 | 122.243 | 142.751 | 125.111 | 107.422 | 126.351 | 140.221 | 135.117 | 289.733 | 132.631 | 100.165 | 94.945 | 89.277 | 81.712 | 75.573 | 86.122 | 65.454 | 82.686 | 92.736 | 96.849 | 146.158 | 136.473 | 160.308 | 175.963 | 178.408 | 146.733 | 124.16 | 114.355 | 151.985 | 197.858 | 67.349 | 182.692 | 165.29 | 163.489 | 121.33 | 97.385 | 84.43 | 83.886 | 119.983 | 128.89 | 140.449 | 123.416 | 118.867 | 179.378 | 208.703 | 240.687 | 282.665 | 343.957 | 353.482 | 346.113 | 120.073 | 130.787 | 111.62 | 140.751 | 130.986 | 129.004 | 104.52 | 105.397 | 135.663 | 127.411 | 113.332 | 94.424 | 51.443 | 92.059 | 68.235 | 30.165 | 28.632 | 31.436 | 30.187 | 32.751 | 83.734 | 69.754 | 66.277 | 48.7 | 31 | 34.1 | 40 | 39.6 | 36.2 | 26.2 | 16.1 | 20.4 | 25.9 | 2 | 5.8 | 6.1 | 5.7 | 4.3 |
Short Term Investments
| 0 | 0 | 0 | 186.264 | 146.73 | 146.212 | 167.681 | 0.071 | 0.575 | 1.265 | 6.133 | 28.037 | 29.175 | 48.325 | 54.539 | 51.598 | 37.605 | 27.183 | 23.529 | 26.109 | 11.337 | 17.674 | 18.333 | 23.603 | 2.13 | 66.693 | 74.595 | 139.117 | 115.796 | 119.843 | 130.45 | 150.147 | 125.917 | 151.615 | 95.497 | 108.305 | 99.605 | 99.098 | 80.617 | 120.088 | 107.886 | 103.461 | 117.558 | 128.151 | 101.162 | 92.445 | 26.545 | 32.848 | 24.461 | 20.099 | 10.147 | 12.097 | 14.439 | 19.995 | 15.385 | 17.692 | 14.983 | 46.974 | 45.455 | 34.888 | 35.678 | 35.473 | 35.915 | 57.331 | 44.766 | 19.309 | 6.157 | 9.416 | 58.461 | 159.1 | 158.883 | 174.803 | 132.265 | 70.296 | 31.15 | 46.111 | 41.363 | 34.09 | 35.191 | 16.727 | 7.87 | 2.197 | 1.216 | 105.397 | 8.795 | 1.024 | 1.019 | 1.013 | 3.401 | 1.991 | 68.235 | 53.434 | 45.417 | 24.096 | 22.178 | 10.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 118.444 | 110.435 | 120.81 | 186.264 | 146.73 | 146.212 | 167.681 | 150.436 | 147.26 | 135.035 | 187.59 | 233.672 | 224.54 | 212.093 | 205.148 | 240.297 | 212.094 | 171.202 | 131.273 | 182.657 | 171.967 | 131.451 | 141.905 | 162.88 | 199.302 | 186.364 | 222.098 | 261.36 | 258.547 | 244.954 | 237.872 | 276.498 | 266.138 | 286.732 | 385.23 | 240.936 | 199.77 | 194.043 | 169.894 | 201.8 | 183.459 | 189.583 | 183.012 | 210.837 | 193.898 | 189.294 | 172.703 | 169.321 | 184.769 | 196.062 | 188.555 | 158.83 | 138.599 | 134.35 | 167.37 | 215.55 | 82.332 | 229.666 | 210.745 | 198.377 | 157.008 | 132.858 | 120.345 | 141.217 | 164.749 | 148.199 | 146.606 | 132.832 | 177.328 | 338.478 | 367.586 | 415.49 | 414.93 | 414.253 | 384.632 | 392.224 | 161.436 | 164.877 | 146.811 | 157.478 | 138.856 | 131.201 | 105.736 | 105.397 | 144.458 | 128.435 | 114.351 | 95.437 | 54.844 | 94.05 | 68.235 | 83.599 | 74.049 | 55.532 | 52.365 | 43.733 | 83.734 | 69.754 | 66.277 | 48.7 | 31 | 34.1 | 40 | 39.6 | 36.2 | 26.2 | 16.1 | 20.4 | 25.9 | 2 | 5.8 | 6.1 | 5.7 | 4.3 |
Net Receivables
| 0 | 360.812 | 362.07 | 351.188 | 361.265 | 338.59 | 331.272 | 328.289 | 313.045 | 302.573 | 289.364 | 286.533 | 285.148 | 274.981 | 290.235 | 266.575 | 265.435 | 287.87 | 301.705 | 281.805 | 284.271 | 312.276 | 288.529 | 279.774 | 291.03 | 289.696 | 260.738 | 264.557 | 246.085 | 248.356 | 253.376 | 251.689 | 239.556 | 219.438 | 225.2 | 224.002 | 230.249 | 228.826 | 230.176 | 234.659 | 237.17 | 238.847 | 239.902 | 220.691 | 222.007 | 228.329 | 230.638 | 232.271 | 208.245 | 196.875 | 200.024 | 214.924 | 205.695 | 205.69 | 195.394 | 194.851 | 126.31 | 112.988 | 119.854 | 119.064 | 126.216 | 122.357 | 130.21 | 129.488 | 117.037 | 112.988 | 132.397 | 122.298 | 115.77 | 108.272 | 109.026 | 115.575 | 113.515 | 102.199 | 115.541 | 116.504 | 102.808 | 148.173 | 157.216 | 156.086 | 142.756 | 141.829 | 156.393 | 148.733 | 174.58 | 196.189 | 195.519 | 189.876 | 196.809 | 159.489 | 192.291 | 104.959 | 119.859 | 124.772 | 91.044 | 133.208 | 99.182 | 90.118 | 71.334 | 75.8 | 79.4 | 68.1 | 64.1 | 64.5 | 61.6 | 57.9 | 55.2 | 48.6 | 47 | 41 | 36.3 | 39.7 | 32.9 | 31.5 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.135 | 12.844 | 7.478 | 10.086 | 13.204 | 8.691 | 11.445 | 9.398 | 15.085 | 14.095 | 16.116 | 15.828 | 22.244 | 19.758 | 19.675 | 18.654 | 19.982 | 17.752 | 18.224 | 10.5 | 13.852 | 139.24 | 2.519 | 13.038 | 16.826 | 13.109 | 11.791 | 10.605 | 12.755 | 11.063 | 10.387 | 8.828 | 10.657 | 10.494 | 9.166 | 9.124 | 8.927 | 9.496 | 8.994 | 10.508 | 9.565 | 10.044 | 7.093 | 7.238 | 5.336 | 5.401 | 5.971 | 7.673 | 9.134 | 8.78 | 9.26 | 9.334 | 8.355 | 10.702 | 7.685 | 6.123 | 0 | 5.005 | 4.078 | 3.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 668.796 | 287.794 | 250.922 | 324.774 | 252.072 | 240.613 | 232.585 | 287.23 | 231.42 | 270.647 | 209.821 | 227.994 | 212.029 | 190.87 | 147.625 | 191.473 | 159.657 | 183.696 | 165.326 | 204.62 | 151.227 | 128.901 | 120.294 | 156.913 | 38.706 | 38.185 | 32.388 | 28.349 | 35.034 | 37.633 | 29.27 | 31.751 | 33.32 | 32.826 | 28.944 | 35.153 | 31.148 | 29.896 | 28.412 | 28.47 | 30.514 | 35.105 | 29.461 | 28.762 | 27.891 | 22.476 | 17.855 | 17.099 | 18.095 | 20.139 | 17.4 | 16.224 | 18.532 | 21.515 | 21.228 | 17.241 | 19.563 | 13.188 | 12.103 | 5.112 | 5.705 | 5.898 | 16.671 | 4.468 | 5.452 | 6.217 | 7.269 | 6.399 | 7.784 | 5.7 | 5.743 | 5.636 | 5.899 | 6.471 | 6.749 | 17.145 | 309.283 | 14.19 | 12.914 | 15.787 | 11.805 | 12 | 10.357 | 46.773 | 50.109 | 10.942 | 10.647 | 10.568 | 11.767 | 37.415 | 8.273 | 15.941 | 6.761 | 7.802 | 8.576 | 12.013 | 7.224 | 6.398 | 5.72 | 5.7 | 5.9 | 4.5 | 4.7 | 4.1 | 3.6 | 4.3 | 3.4 | 3.1 | 3.3 | 3.3 | 2.9 | 2.7 | 1.8 | 3.1 |
Total Current Assets
| 787.24 | 759.041 | 733.802 | 862.226 | 760.067 | 725.415 | 731.538 | 765.955 | 691.725 | 708.255 | 686.775 | 748.199 | 721.717 | 677.944 | 643.008 | 698.345 | 637.186 | 642.768 | 598.304 | 669.082 | 607.465 | 572.628 | 550.728 | 599.567 | 529.038 | 514.245 | 515.224 | 554.266 | 539.666 | 530.943 | 520.518 | 559.938 | 539.014 | 538.996 | 639.374 | 518.226 | 474.011 | 460.243 | 438.568 | 478.133 | 459.834 | 474.98 | 461.773 | 475.375 | 457.891 | 456.215 | 437.024 | 440.935 | 430.867 | 432.751 | 424.633 | 409.96 | 380.578 | 379.779 | 394.492 | 441.494 | 367.445 | 358.361 | 355.74 | 339.379 | 302.038 | 272.904 | 277.831 | 287.928 | 298.301 | 277.791 | 295.1 | 272.186 | 311.376 | 461.616 | 491.479 | 545.628 | 543.84 | 531.917 | 517.43 | 535.438 | 583.571 | 334.333 | 324.179 | 334.687 | 298.818 | 291.001 | 280.159 | 310.037 | 377.927 | 344.826 | 329.851 | 304.236 | 274.122 | 298.639 | 274.922 | 204.499 | 205.674 | 192.184 | 155.8 | 188.954 | 190.14 | 166.27 | 143.331 | 130.2 | 116.3 | 106.7 | 108.8 | 108.2 | 101.4 | 88.4 | 74.7 | 72.1 | 76.2 | 46.3 | 45 | 48.5 | 40.4 | 38.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 84.195 | 87.767 | 92.306 | 99.828 | 105.225 | 109.267 | 111.118 | 121.474 | 124.889 | 134.305 | 142.653 | 159.614 | 172.826 | 182.142 | 188.117 | 192.515 | 198.925 | 201.993 | 187.763 | 179.276 | 177.179 | 178.382 | 164.158 | 81.813 | 78.265 | 75.04 | 59.553 | 44.651 | 37.822 | 36.343 | 36.418 | 33.116 | 30.618 | 32.748 | 34.29 | 35.992 | 34.84 | 36.962 | 36.991 | 38.326 | 36.762 | 35.711 | 33.681 | 35.061 | 34.674 | 35.173 | 37.211 | 39.429 | 38.243 | 37.741 | 37.292 | 41.154 | 46.098 | 51.046 | 49.428 | 52.257 | 46.787 | 50.417 | 53.252 | 56.799 | 56.731 | 56.593 | 50.622 | 42.594 | 45.066 | 40.571 | 32.97 | 32.656 | 28.343 | 26.198 | 25.102 | 23.68 | 19.014 | 19.941 | 21.307 | 21.143 | 21.01 | 33.124 | 34.425 | 34.476 | 33.004 | 33.827 | 36.051 | 38.218 | 39.798 | 40.868 | 44.054 | 46.442 | 48.544 | 49.479 | 50.789 | 42.912 | 39.736 | 39.145 | 39.881 | 36.63 | 35.908 | 32.27 | 30.13 | 26.5 | 23.5 | 24.1 | 24.6 | 24.7 | 23.1 | 20 | 18.8 | 17.2 | 15.9 | 15.8 | 14.1 | 13.1 | 10 | 10.3 |
Goodwill
| 323.449 | 317.129 | 306.581 | 308.596 | 302.996 | 306.641 | 305.104 | 304.036 | 295.196 | 301.222 | 319.034 | 321.33 | 313.246 | 274.843 | 273.265 | 272.322 | 266.636 | 262.774 | 262.833 | 259.164 | 253.05 | 256.89 | 258.512 | 255.816 | 210.697 | 210.605 | 222.915 | 210.08 | 210.023 | 206.634 | 202.75 | 201.094 | 206.887 | 209.662 | 216.911 | 219.724 | 222.086 | 226.04 | 219.666 | 225.269 | 230.798 | 236.788 | 234.362 | 233.599 | 231.235 | 227.546 | 226.309 | 233.365 | 233.803 | 219.933 | 222.124 | 222.768 | 208.987 | 200.443 | 199.253 | 209.164 | 108.507 | 108.022 | 107.537 | 107.052 | 104.803 | 104.899 | 105.297 | 103.971 | 91.965 | 91.595 | 61.094 | 60.745 | 59.891 | 14.15 | 14.15 | 14.228 | 14.228 | 9.228 | 10.46 | 0.623 | 0 | 217.899 | 0 | 218.346 | 217.794 | 217.778 | 219.404 | 219.199 | 218.656 | 218.589 | 214.799 | 13.461 | 224.632 | 215.001 | 207.18 | 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 | 125.354 | 101.418 | 50.103 | 54.673 | 59.376 | 63.826 | 68.191 | 72.259 | 76.823 | 83.714 | 86.964 | 83.728 | 76.813 | 71.858 | 74.465 | 78.994 | 81.917 | 85.974 | 87.631 | 88.891 | 133.276 | 98.188 | 101.856 | 71.816 | 72.499 | 70.582 | 70.532 | 63.811 | 66.979 | 68.017 | 71.102 | 66.06 | 69.385 | 70.729 | 74.833 | 80.443 | 84.946 | 86.115 | 90.769 | 90.56 | 95.87 | 95.351 | 98.756 | 102.286 | 106.503 | 105.719 | 113.117 | 117.504 | 116.738 | 122.542 | 128.369 | 135.072 | 142.88 | 144.136 | 147.446 | 46.544 | 49.798 | 51.572 | 53.564 | 46.854 | 44.414 | 45.233 | 44.079 | 40.53 | 41.547 | 37.491 | 40.175 | 44.212 | 41.092 | 42.291 | 43.749 | 43.906 | 44.753 | 47.611 | 42.284 | 58.735 | 265.777 | 288.567 | 268.543 | 270.202 | 270.55 | 274.767 | 276.657 | 277.733 | 279.133 | 276.506 | 283.87 | 224.632 | 285.022 | 207.18 | 13.461 | 81.343 | 67.722 | 53.072 | 54.262 | 55.452 | 55.556 | 2.462 | 58 | 59.4 | 62.5 | 74.6 | 67.4 | 70.2 | 72.7 | 75.2 | 78.6 | 27 | 29.8 | 32.5 | 35.5 | 37.9 | 40.6 |
Goodwill and Intangible Assets
| 323.449 | 442.483 | 407.999 | 358.699 | 357.669 | 366.017 | 368.93 | 372.227 | 367.455 | 378.045 | 402.748 | 408.294 | 396.974 | 351.656 | 345.123 | 346.787 | 345.63 | 344.691 | 348.807 | 346.795 | 341.941 | 390.166 | 356.7 | 357.672 | 282.513 | 283.104 | 293.497 | 280.612 | 273.834 | 273.613 | 270.767 | 272.196 | 272.947 | 279.047 | 287.64 | 294.557 | 302.529 | 310.986 | 305.781 | 316.038 | 321.358 | 332.658 | 329.713 | 332.355 | 333.521 | 334.049 | 332.028 | 346.482 | 351.307 | 336.671 | 344.666 | 351.137 | 344.059 | 343.323 | 343.389 | 356.61 | 155.051 | 157.82 | 159.109 | 160.616 | 151.657 | 149.313 | 150.53 | 148.05 | 132.495 | 133.142 | 98.585 | 100.92 | 104.103 | 55.242 | 56.441 | 57.977 | 58.134 | 53.981 | 58.071 | 42.284 | 58.735 | 265.777 | 288.567 | 268.543 | 270.202 | 270.55 | 274.767 | 276.657 | 277.733 | 279.133 | 276.506 | 283.87 | 224.632 | 285.022 | 207.18 | 13.461 | 81.343 | 67.722 | 53.072 | 54.262 | 55.452 | 55.556 | 2.462 | 58 | 59.4 | 62.5 | 74.6 | 67.4 | 70.2 | 72.7 | 75.2 | 78.6 | 27 | 29.8 | 32.5 | 35.5 | 37.9 | 40.6 |
Long Term Investments
| 0 | 125.354 | 101.418 | 54.421 | 53.336 | 54.114 | 0 | 150.365 | 146.685 | 48.53 | 0 | -0.006 | 47.249 | 46.799 | 47.334 | 0.013 | 45.038 | 41.561 | 51.967 | 0.016 | 42.902 | 0 | 37.42 | 0.002 | 35.584 | 35.527 | 38.357 | -0.088 | 0 | 0 | 0 | -0.159 | 0 | 0 | 0 | -0.097 | 1.179 | 1.23 | 1.282 | 0.006 | 2.17 | 1.833 | 1.846 | 0.041 | 2.299 | 0.169 | 0.409 | 0.003 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.004 | 197.349 | -2.519 | -13.038 | 0.01 | -13.109 | -11.791 | -10.605 | 0.241 | -11.063 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.134 | 0 | 0 | 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
| 57.831 | 54.934 | 49.552 | 57.855 | 46.271 | 30.698 | 22.177 | 26.206 | 13.791 | 8.251 | 8.755 | 8.584 | 9.156 | 9.5 | 9.892 | 10.205 | 9.641 | 9.193 | 8.653 | 9.392 | 9.822 | 10.442 | 10.821 | 11.087 | 11.011 | 12.303 | 13.844 | 14.057 | 14.251 | 13.455 | 12.328 | 14.218 | 14.239 | 12.025 | 12.47 | 8.382 | 7.453 | 8.478 | 9.169 | 8.891 | 9.654 | 7.95 | 8.958 | 7.447 | 5.475 | 3.312 | 2.586 | 2.596 | 1.998 | 2.32 | 1.681 | 1.008 | 1.329 | 9.446 | 9.813 | 9.677 | 9.24 | 2.519 | 13.038 | -0.01 | 13.109 | 11.791 | 10.605 | -0.241 | 11.063 | 1.055 | 5.071 | 9.453 | 15.591 | 12.882 | 15.955 | 19.617 | 24.472 | 28.865 | 30.091 | 33.275 | 35.883 | 33.736 | 36.498 | 39.478 | 46.155 | 49.485 | 50.674 | 53.327 | 36.141 | 34.24 | 36.217 | 37.163 | 45.561 | 41.449 | 42.124 | 40.394 | 43.536 | 43.368 | 46.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 134.731 | -116.291 | -92.125 | 10.017 | 7.034 | 7.558 | 62.245 | -87.674 | -85.4 | 13.293 | 62.403 | 62.464 | 16.834 | 23.643 | 41.007 | 84.135 | 35.396 | 29.176 | 28.963 | 78.469 | 27.848 | 28.099 | 27.22 | 64.221 | 10.898 | 7.012 | 7.963 | 11.036 | 9.799 | 10.04 | 12.371 | 12.57 | 11.3 | 13.912 | 14.646 | 20.173 | 20.694 | 18.886 | 18.425 | 17.469 | 17.606 | 17.658 | 18.444 | 18.701 | 16.004 | 15.508 | 15.751 | 17.496 | 13.433 | 13.345 | 13.951 | 14.392 | 15.43 | 16.427 | 18.416 | 19.656 | -196.675 | 8.317 | 8.632 | 4.92 | 5.402 | 6.074 | 5.694 | 6.642 | 7.573 | 8.017 | 9.219 | 7.158 | 6.848 | 6.01 | 6.635 | 6.569 | 7.341 | 7.957 | 5.929 | 6.236 | 6.532 | 25.731 | 8.144 | 33.228 | 36.589 | 40.307 | 43.297 | 46.535 | 48.503 | 52.695 | 55.898 | 59.472 | 125.137 | 54.398 | 129.695 | 72.78 | 4.334 | 3.875 | 4.355 | 52.243 | 54.143 | 56.356 | 112.686 | 60.3 | 63.2 | 64.4 | 56.3 | 71.2 | 26.7 | 18.8 | 16.5 | 11.9 | 130.3 | 21.2 | 19.3 | 17.8 | 19.5 | 19.3 |
Total Non-Current Assets
| 600.206 | 594.247 | 559.15 | 580.82 | 569.535 | 567.654 | 564.47 | 582.598 | 567.42 | 582.424 | 616.559 | 638.95 | 643.039 | 613.74 | 631.473 | 633.655 | 634.63 | 626.614 | 626.153 | 613.948 | 599.692 | 607.089 | 596.319 | 514.795 | 418.271 | 412.986 | 413.214 | 350.268 | 335.706 | 333.451 | 331.884 | 331.941 | 329.104 | 337.732 | 349.046 | 359.007 | 366.695 | 376.542 | 371.648 | 380.73 | 387.55 | 395.81 | 392.642 | 393.605 | 391.973 | 388.211 | 387.985 | 406.006 | 404.981 | 390.077 | 397.59 | 407.692 | 406.916 | 420.242 | 421.046 | 438.204 | 211.752 | 216.554 | 220.993 | 222.335 | 213.79 | 211.98 | 206.846 | 197.286 | 185.134 | 182.785 | 145.845 | 150.202 | 154.885 | 100.332 | 104.133 | 107.868 | 108.961 | 110.744 | 115.398 | 102.938 | 122.16 | 358.368 | 367.634 | 375.72 | 385.95 | 394.169 | 404.789 | 414.738 | 402.175 | 406.936 | 412.675 | 427.081 | 443.874 | 430.348 | 429.788 | 169.547 | 168.949 | 154.11 | 143.695 | 143.135 | 145.503 | 144.182 | 145.278 | 144.8 | 146.1 | 151 | 155.5 | 163.3 | 120 | 111.5 | 110.5 | 107.7 | 173.2 | 66.8 | 65.9 | 66.4 | 67.4 | 70.2 |
Total Assets
| 1,387.446 | 1,353.288 | 1,292.952 | 1,443.046 | 1,329.602 | 1,293.069 | 1,296.008 | 1,348.553 | 1,259.145 | 1,290.679 | 1,303.334 | 1,387.149 | 1,364.756 | 1,291.684 | 1,274.481 | 1,332 | 1,271.816 | 1,269.382 | 1,224.457 | 1,283.03 | 1,207.157 | 1,179.717 | 1,147.047 | 1,114.362 | 947.309 | 927.231 | 928.438 | 904.534 | 875.372 | 864.394 | 852.402 | 891.879 | 868.118 | 876.728 | 988.42 | 877.233 | 840.706 | 836.785 | 810.216 | 858.863 | 847.384 | 870.79 | 854.415 | 868.98 | 849.864 | 844.426 | 825.009 | 846.941 | 835.848 | 822.828 | 822.223 | 817.652 | 787.494 | 800.021 | 815.538 | 879.698 | 579.197 | 574.915 | 576.733 | 561.714 | 515.828 | 484.884 | 484.677 | 485.214 | 483.435 | 460.576 | 440.945 | 422.388 | 466.261 | 561.948 | 595.612 | 653.496 | 652.801 | 642.661 | 632.828 | 638.376 | 705.731 | 692.701 | 691.813 | 710.407 | 684.768 | 685.17 | 684.948 | 724.775 | 780.102 | 751.762 | 742.526 | 731.317 | 717.996 | 728.987 | 704.71 | 374.046 | 374.623 | 346.294 | 299.495 | 332.089 | 335.643 | 310.452 | 288.609 | 275 | 262.4 | 257.7 | 264.3 | 271.5 | 221.4 | 199.9 | 185.2 | 179.8 | 249.4 | 113.1 | 110.9 | 114.9 | 107.8 | 109.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 51.907 | 52.862 | 43.768 | 46.406 | 42.623 | 37.961 | 36.121 | 47.72 | 32.686 | 34.182 | 35.193 | 35.397 | 32.08 | 31.852 | 32.949 | 29.834 | 36.617 | 34.494 | 37.96 | 32.704 | 39.534 | 44.874 | 40.792 | 45.386 | 39.054 | 37.316 | 35.536 | 38.42 | 31.686 | 29.982 | 31.803 | 35.118 | 25.348 | 26.66 | 28.938 | 43.392 | 37.859 | 31.978 | 31.224 | 37.052 | 31.082 | 36.306 | 31.994 | 33.376 | 33.211 | 35.623 | 32.764 | 30.473 | 33.145 | 30.45 | 28.512 | 27.198 | 27.14 | 28.206 | 26.608 | 25.381 | 21.901 | 28.978 | 30.502 | 26.856 | 24.422 | 23.752 | 25.522 | 22.943 | 20.403 | 20.47 | 20.662 | 18.429 | 22.229 | 16.928 | 17.206 | 15.509 | 15.616 | 12.42 | 12.404 | 17.306 | 13.101 | 18.87 | 20.308 | 22.412 | 19.852 | 21.187 | 20.85 | 21.291 | 17.18 | 21.705 | 22.384 | 24.81 | 19.065 | 25.451 | 21.54 | 11.408 | 13.337 | 12.264 | 11.92 | 14.85 | 11.228 | 11.102 | 11.543 | 9.5 | 9.8 | 11.3 | 10.6 | 10.5 | 10.2 | 9.4 | 10.4 | 11.8 | 7.9 | 10.3 | 10.9 | 12.6 | 11.1 | 11.8 |
Short Term Debt
| 21.502 | 22.341 | 22.9 | 23.446 | 39.415 | 39.124 | 56.72 | 58.512 | 74.226 | 273.887 | 275.332 | 260.77 | 260.179 | 266.271 | 265.19 | 36.714 | 35.705 | 33.959 | 33.335 | 32.755 | 32.263 | 30.717 | 26.237 | 7.5 | 7.5 | 7.5 | 7.5 | 22.5 | 20.625 | 18.75 | 16.875 | 49.426 | 47.123 | 53.603 | 114.355 | 149.577 | 7.5 | 146.394 | 7.5 | 22.5 | 20.625 | 18.75 | 16.875 | 15 | 15 | 15 | 15 | 15 | 20.5 | 18 | 20.5 | 27 | 17.5 | 16 | 37.364 | 69.528 | 26.172 | 47.855 | 21.582 | 26.598 | 25.95 | 17.708 | 14.891 | 22.997 | 21.974 | 16.281 | 15.38 | 21.042 | 18.844 | 13.02 | 12.481 | 20.962 | 21.392 | 16.788 | 19.406 | 32.447 | 26.175 | 39.725 | 26.793 | 31.859 | 30.87 | 28.129 | 19.624 | 45.137 | 8.515 | 17.482 | 20.393 | 16.37 | 11.272 | 6.173 | 1.075 | 31.5 | 38.5 | 32.5 | 26.25 | 25.436 | 24.615 | 23.882 | 23.13 | 21.7 | 20.2 | 18.7 | 19.8 | 19.1 | 15.8 | 12.4 | 9 | 6.8 | 5 | 9 | 10 | 10 | 10 | 10 |
Tax Payables
| 0.937 | 0.645 | 1.886 | 4.104 | 2.211 | 0.5 | 7.956 | 5.455 | 10.613 | 0.653 | 0.8 | 0.398 | 2.192 | 0.937 | 5.797 | 6.627 | 3.664 | 7.632 | 1.155 | 2.806 | 1.236 | 0.43 | 0.625 | 0.218 | 0.448 | 1.006 | 1.502 | 1.216 | 0.613 | 0.423 | 0.547 | 0.822 | 2.234 | 0.26 | 7.407 | 8.962 | 0.572 | 0.587 | 0.486 | 0.984 | 2.258 | 2.273 | 2.515 | 2.814 | 2.36 | 2.282 | 2.436 | 2.116 | 3.473 | 4.777 | 14.137 | 2.334 | 2.192 | 2.433 | 2.227 | 2.028 | 0 | 0 | 4.585 | 5.889 | 5.232 | 5.921 | 0.17 | 4.301 | 4.232 | 0 | 0 | 4.918 | 0 | 0 | 0 | 3.651 | 0 | 0 | 0 | 0 | 0 | 10.174 | 0 | 15.085 | 17.816 | 15.894 | 25.388 | 20.723 | 26.413 | 31.037 | 32.049 | 17.215 | 30.6 | 32.173 | 25.96 | 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
| 37.716 | 56.145 | 56.404 | 54.199 | 94.503 | 89.181 | 89.223 | 86.505 | 83.509 | 85.435 | 92.314 | 97.294 | 96.484 | 87.374 | 88.405 | 92.349 | 87.222 | 89.473 | 87.037 | 83.781 | 84.98 | 84.646 | 81.713 | 77.125 | 77.467 | 75.184 | 73.188 | 72.938 | 82.658 | 90.455 | 83.441 | 78.98 | 81.705 | 84.607 | 80.428 | 75.601 | 77.926 | 82.238 | 80.093 | 75.795 | 79.851 | 82.822 | 81.944 | 77.562 | 81.2 | 88.817 | 91.347 | 81.498 | 54.627 | 57.958 | 52.329 | 44.824 | 42.447 | 45.451 | 52.671 | 56.184 | 29.767 | 29.865 | 32.601 | 26.307 | 15.6 | 17.43 | 18.295 | 11.487 | 14.034 | 16.837 | 20.013 | 17.48 | 15.52 | 17.625 | 19.71 | 17.586 | 12.255 | 13.523 | 13.938 | 9.575 | 12.056 | 50.177 | 50.515 | 53.25 | 46.078 | 57.87 | 57.51 | 52.655 | 55.59 | 65.118 | 59.892 | 45.411 | 50.617 | 57.65 | 70.905 | 9.85 | 13.877 | 28.568 | 11.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 388.384 | 345.096 | 298.095 | 436.785 | 284.992 | 264.836 | 259.671 | 334.472 | 254.959 | 289.933 | 244.038 | 301.641 | 274.498 | 237.742 | 201.189 | 261.118 | 197.842 | 212.841 | 186.471 | 269.453 | 200.302 | 175.347 | 170.738 | 220.38 | 78.616 | 71.766 | 68.477 | 88.735 | 76.127 | 69.697 | 68.16 | 128.346 | 107.125 | 112.997 | 177.474 | 91.549 | 67.442 | 74.482 | 62.639 | 75.8 | 64.185 | 66.862 | 63.662 | 80.868 | 68.175 | 69.246 | 54.733 | 84.761 | 98.288 | 95.391 | 95.379 | 98.363 | 86.336 | 93.333 | 92.824 | 119.316 | 80.454 | 66.802 | 42.407 | 39.22 | 38.209 | 35.268 | 42.91 | 45.826 | 40.691 | 42.329 | 39.12 | 34.252 | 40.243 | 33.637 | 39.084 | 37.454 | 42.941 | 41.39 | 40.988 | 35.434 | 124.533 | 50.383 | 56.47 | 54.491 | 58.051 | 55.936 | 91.571 | 121.312 | 212.469 | 98.115 | 90.053 | 97.863 | 100.257 | 93.296 | 83.388 | 70.952 | 64.068 | 49.007 | 62.892 | 67.351 | 60.741 | 57.758 | 54.449 | 66.9 | 59 | 62.6 | 66.3 | 71.6 | 78.9 | 60.4 | 50.4 | 50 | 24.8 | 21.7 | 19 | 21.4 | 19.1 | 15.9 |
Total Current Liabilities
| 499.509 | 476.444 | 421.167 | 560.836 | 461.533 | 431.102 | 441.735 | 527.209 | 445.38 | 683.437 | 646.877 | 695.102 | 663.241 | 623.239 | 587.733 | 420.015 | 357.386 | 370.767 | 344.803 | 418.693 | 357.079 | 335.584 | 319.48 | 350.391 | 202.637 | 191.766 | 184.701 | 222.593 | 211.096 | 208.884 | 200.279 | 291.87 | 261.301 | 277.867 | 401.195 | 360.119 | 190.727 | 335.092 | 181.456 | 211.147 | 195.743 | 204.74 | 194.475 | 206.806 | 197.586 | 208.686 | 193.844 | 211.732 | 206.56 | 201.799 | 196.72 | 197.385 | 173.423 | 182.99 | 209.467 | 270.409 | 158.294 | 173.5 | 127.092 | 118.981 | 104.181 | 94.158 | 101.618 | 103.253 | 97.102 | 95.917 | 95.175 | 91.203 | 96.836 | 81.21 | 88.481 | 91.511 | 92.204 | 84.121 | 86.736 | 94.762 | 175.865 | 159.155 | 154.086 | 162.012 | 154.851 | 163.122 | 189.555 | 240.395 | 293.754 | 202.42 | 192.722 | 184.454 | 181.211 | 182.57 | 176.908 | 123.71 | 129.782 | 122.339 | 112.308 | 107.637 | 96.584 | 92.742 | 89.122 | 98.1 | 89 | 92.6 | 96.7 | 101.2 | 104.9 | 82.2 | 69.8 | 68.6 | 37.7 | 41 | 39.9 | 44 | 40.2 | 37.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 556.413 | 532.982 | 533.986 | 534.997 | 573.572 | 440.652 | 448.878 | 428.676 | 435.436 | 193.014 | 200.282 | 207.287 | 219.278 | 189.719 | 198.761 | 433.08 | 440.969 | 444.883 | 436.473 | 425.445 | 424.752 | 427.853 | 418.398 | 352.326 | 353.109 | 353.904 | 354.759 | 309.236 | 313.663 | 318.098 | 322.541 | 326.993 | 329.581 | 332.178 | 334.786 | 135 | 277.345 | 138.75 | 277.972 | 233.331 | 237.469 | 241.634 | 245.828 | 250.05 | 252.423 | 254.822 | 257.247 | 259.698 | 270.924 | 277.173 | 283.447 | 282.744 | 293.565 | 297.407 | 301.272 | 305.159 | 114.067 | 112.996 | 163.751 | 163.336 | 160.622 | 159.294 | 164.732 | 200.3 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 179.301 | 183.788 | 220.41 | 231.443 | 248.532 | 253.63 | 258.728 | 263.827 | 268.925 | 0 | 0 | 13 | 26.25 | 32.82 | 39.385 | 46.118 | 52.87 | 59.3 | 65.8 | 72.3 | 91.2 | 109.1 | 114.8 | 120.4 | 126 | 128.3 | 145 | 18.5 | 20 | 22.5 | 25 | 30 |
Deferred Revenue Non-Current
| 0 | 22.375 | 23.382 | 23.447 | 20.828 | 20.792 | 21.756 | 21.991 | 18.738 | 19.382 | 16.156 | 19.599 | 14.006 | 14.288 | 15.505 | 17.275 | 18.884 | 16.772 | 18.575 | 18.552 | 13.879 | 15.463 | 16.928 | 17.527 | 13.578 | 9.074 | 9.191 | 12.346 | 11.55 | 7.71 | 7.595 | 6.694 | 7.726 | 7.94 | 9.045 | 9.828 | 9.587 | 9.268 | 8.798 | 9.648 | 9.27 | 7.363 | 7.875 | 9.221 | 9.75 | 8.192 | 8.276 | 6.504 | 7.452 | 8.012 | 8.486 | 8.631 | 7.942 | 8.062 | 7.447 | 16.103 | 17.153 | 19.584 | 19.45 | 20.498 | 8.958 | 8.867 | 9.842 | 9.914 | 9.039 | 0 | 0 | 9.79 | 0 | 0 | 0 | 8.632 | 0 | 0 | 0 | 8.943 | 0 | 8.872 | 0 | 6.844 | 5.389 | 4.381 | 3.756 | 3.27 | 1.967 | 1.841 | 2.044 | 0.288 | 5.033 | 1.975 | 0.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0.122 | 0.124 | 0.123 | 0.128 | 0.131 | 0.12 | 0.117 | 0.11 | 0.196 | 7.729 | 7.752 | 6.7 | 10.941 | 11.569 | 5.109 | 10.388 | 13.334 | 15.786 | 6.376 | 12.822 | 11.204 | 8.798 | 8.205 | 5.881 | 9.162 | 8.412 | 4.584 | 0.098 | 0.1 | 3.643 | 0.099 | 0.019 | 0.05 | 4.036 | 9.237 | 14.591 | 11.375 | 18.588 | 19.58 | 15.116 | 17.653 | 18.894 | 20.274 | 18.364 | 22.973 | 21.172 | 21.674 | 21.374 | 23.194 | 24.534 | 30.943 | 26.227 | 23.709 | 24.371 | 34.201 | 47.658 | 41.105 | 53.12 | 42.198 | 37.041 | 30.516 | 24.611 | 11.19 | 6.907 | 0 | 0 | -9.79 | 0 | 0 | 0 | -8.632 | 0 | 0 | 0 | -8.943 | 0 | -8.872 | 0 | -6.844 | -5.389 | -4.381 | -3.756 | -3.27 | -1.967 | -1.841 | -2.044 | -0.288 | -5.033 | -1.975 | -0.749 | 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
| 43.113 | 48.036 | 44.953 | 50.317 | 13.05 | 17.081 | 15.296 | 15.311 | 15.176 | 17.628 | 18.118 | 17.165 | 17.907 | 13.717 | 33.198 | 34.126 | 34.262 | 26.004 | 21.989 | 17.302 | 16.589 | 15.289 | 15.933 | 24.889 | 13.685 | 13.465 | 13.3 | 13.029 | 14.113 | 14.476 | 14.613 | 14.863 | 17.22 | 17.414 | 16.175 | 17.204 | 14.548 | 14.637 | 16.364 | 17.434 | 16.534 | 16.57 | 16.064 | 16.525 | 17.194 | 16.201 | 17.813 | 20.694 | 22.008 | 21.967 | 23.844 | 23.235 | 20.778 | 20.521 | 18.311 | 16.748 | 7.3 | 7.598 | 8.003 | 4.591 | 4.808 | 5.04 | 10.953 | 10.791 | 9.115 | 20.406 | 17.917 | 18.661 | 18.527 | 18.825 | 17.115 | 14.251 | 12.816 | 11.191 | 12.087 | 15.284 | 8.122 | 14.905 | 10.27 | 10.325 | 9.537 | 9.687 | 9.171 | 9.807 | 9.265 | 8.972 | 10.746 | 11.128 | 15.742 | 8.202 | 6.548 | 0.288 | 0.294 | 0.307 | 0.451 | 0.463 | 0.476 | 0.489 | 0.47 | 0.7 | 0.6 | 0.6 | 0.2 | 0.2 | 0.7 | 11.1 | 14.2 | 16 | 11.1 | 8.6 | 8.1 | 6.4 | 5.2 | 5.1 |
Total Non-Current Liabilities
| 599.526 | 603.515 | 602.445 | 608.884 | 607.578 | 478.656 | 486.05 | 466.095 | 469.46 | 230.22 | 242.285 | 251.803 | 257.891 | 228.665 | 259.033 | 489.59 | 504.503 | 500.993 | 492.823 | 467.675 | 468.042 | 469.809 | 460.057 | 402.947 | 386.253 | 385.605 | 385.662 | 339.195 | 339.424 | 340.384 | 348.392 | 348.649 | 354.546 | 357.582 | 364.042 | 171.269 | 316.071 | 174.03 | 321.722 | 279.993 | 278.389 | 283.22 | 288.661 | 296.07 | 297.731 | 302.188 | 304.508 | 308.57 | 321.758 | 330.346 | 340.311 | 345.553 | 348.512 | 349.699 | 351.401 | 372.211 | 186.178 | 181.283 | 244.324 | 230.623 | 211.429 | 203.717 | 210.138 | 232.195 | 255.061 | 250.406 | 247.917 | 248.661 | 248.527 | 248.825 | 247.115 | 244.251 | 242.816 | 241.191 | 242.087 | 245.284 | 238.122 | 244.905 | 240.27 | 240.325 | 239.537 | 239.687 | 188.472 | 193.595 | 229.675 | 240.415 | 259.278 | 264.758 | 274.47 | 272.029 | 275.473 | 0.288 | 0.294 | 13.307 | 26.701 | 33.283 | 39.861 | 46.607 | 53.34 | 60 | 66.4 | 72.9 | 91.4 | 109.3 | 115.5 | 131.5 | 140.2 | 144.3 | 156.1 | 27.1 | 28.1 | 28.9 | 30.2 | 35.1 |
Total Liabilities
| 1,099.035 | 1,079.959 | 1,023.612 | 1,169.72 | 1,069.111 | 909.758 | 927.785 | 993.304 | 914.84 | 913.657 | 889.162 | 946.905 | 921.132 | 851.904 | 846.766 | 909.605 | 861.889 | 871.76 | 837.626 | 886.368 | 825.121 | 805.393 | 779.537 | 753.338 | 588.89 | 577.371 | 570.363 | 561.788 | 550.52 | 549.268 | 548.671 | 640.519 | 615.847 | 635.449 | 765.237 | 531.388 | 506.798 | 509.122 | 503.178 | 491.14 | 474.132 | 487.96 | 483.136 | 502.876 | 495.317 | 510.874 | 498.352 | 520.302 | 528.318 | 532.145 | 537.031 | 542.938 | 521.935 | 532.689 | 560.868 | 642.62 | 344.472 | 354.783 | 371.416 | 349.604 | 315.61 | 297.875 | 311.756 | 335.448 | 352.163 | 346.323 | 343.092 | 339.864 | 345.363 | 330.035 | 335.596 | 335.762 | 335.02 | 325.312 | 328.823 | 340.046 | 413.987 | 404.06 | 394.356 | 402.337 | 394.388 | 402.809 | 378.027 | 433.99 | 523.429 | 442.835 | 452 | 449.212 | 455.681 | 454.599 | 452.381 | 123.998 | 130.076 | 135.646 | 139.009 | 140.92 | 136.445 | 139.349 | 142.462 | 158.1 | 155.4 | 165.5 | 188.1 | 210.5 | 220.4 | 213.7 | 210 | 212.9 | 193.8 | 68.1 | 68 | 72.9 | 70.4 | 72.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.717 | 0.717 | 0.717 | 0.713 | 0.713 | 0.713 | 0.712 | 0.708 | 0.708 | 0.709 | 0.709 | 0.705 | 0.704 | 0.704 | 0.704 | 0.7 | 0.701 | 0.699 | 0.699 | 0.696 | 0.696 | 0.696 | 0.697 | 0.693 | 0.693 | 0.692 | 0.692 | 0.689 | 0.689 | 0.689 | 0.689 | 0.672 | 0.672 | 0.673 | 0.673 | 0.672 | 0.67 | 0.671 | 0.671 | 0.667 | 0.667 | 0.661 | 0.661 | 0.658 | 0.659 | 0.658 | 0.658 | 0.653 | 0.652 | 0.652 | 0.652 | 0.645 | 0.646 | 0.646 | 0.645 | 0.641 | 0.641 | 0.64 | 0.64 | 0.636 | 0.636 | 0.636 | 0.636 | 0.629 | 0.629 | 0.629 | 0.629 | 0.622 | 0.623 | 0.621 | 0.621 | 0.616 | 0.614 | 0.609 | 0.609 | 0.601 | 0.605 | 0.603 | 0.602 | 0.595 | 0.596 | 0.597 | 0.593 | 0.593 | 0.578 | 0.578 | 0.578 | 0.577 | 0.577 | 0.576 | 0.576 | 0.575 | 0.575 | 0.573 | 0.565 | 0.543 | 0.532 | 0.53 | 0.529 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 0 | 983.788 | 978.744 | 968.134 | 963.384 | 953.423 | 948.347 | 936.215 | 924.359 | 920.233 | 923.389 | 916.06 | 906.955 | 898.961 | 887.79 | 876.402 | 870.848 | 865.041 | 862.444 | 848.623 | 833.348 | 819.098 | 806.967 | 795.127 | 781.188 | 772.071 | 764.015 | 749.438 | 741.037 | 733.11 | 728.186 | 714.846 | 707.95 | 695.894 | 691.05 | 675.431 | 666.582 | 655.51 | 648.437 | 644.806 | 637.477 | 637.688 | 633.586 | 629.011 | 625 | 614.775 | 607.772 | 592.874 | 577.084 | 567.671 | 555.801 | 543.995 | 532.701 | 522.222 | 513.207 | 501.713 | 503.504 | 491.814 | 480.348 | 479.284 | 470.818 | 459.479 | 451.961 | 461.679 | 441.809 | 428.068 | 414.747 | 399.908 | 386.005 | 370.803 | 355.181 | 337.64 | 322.545 | 308.941 | 293.336 | 277.87 | 255.271 | 241.769 | 233.222 | 224.641 | 212.379 | 196.046 | 188.29 | 177.457 | 173.705 | 227.277 | 215.392 | 214.971 | 197.914 | 200.579 | 181.331 | 178.868 | 150.17 | 120.54 | 92.013 | 64.947 | 40.201 | 16.773 | -5.213 | -25.5 | -44.3 | -60.3 | -73.8 | -85.4 | -142.3 | -155.9 | -164.6 | -171 | -54.8 | -65.3 | -67 | -68.2 | -71.9 | -72.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | -55.629 | -55.388 | -50.413 | -60.772 | -54.277 | -55.986 | -58.829 | -73.448 | -55.532 | -39.537 | -38.353 | -35.783 | -29.294 | -31.499 | -31.138 | -44.235 | -51.888 | -54.611 | -39.503 | -49.779 | -42.878 | -39.07 | -42.935 | -37.371 | -37.369 | -21.206 | -28.822 | -30.045 | -35.661 | -40.989 | -45.372 | -36.727 | -34.768 | -26.576 | -26.385 | -23.747 | -14.986 | -22.912 | -13.38 | -4.477 | 5.8 | 2.638 | 1.617 | -2.618 | -9.211 | -8.419 | -0.142 | 0.075 | -5.998 | -1.278 | -4.409 | -1.981 | 5.878 | 5.887 | -0.025 | -0.89 | -0.896 | -0.889 | -0.909 | -0.897 | -0.871 | -0.823 | -0.678 | -0.073 | -0.436 | -0.409 | -0.42 | -0.856 | -0.843 | -0.831 | -0.827 | 0.025 | 0.035 | 0.028 | 0.071 | 6.685 | 7.406 | 8.181 | 8.075 | 4.708 | 4.107 | 3.63 | 2.062 | -3.068 | -4.132 | -10.259 | -2.85 | -0.215 | 1.519 | -0.642 | -0.658 | -0.59 | -0.792 | -0.801 | 16.426 | 25.388 | 25.571 | 25.843 | 26 | 25.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 287.694 | -655.547 | -654.733 | -645.108 | -642.834 | -516.548 | -524.85 | -522.845 | -507.314 | -488.388 | -474.024 | -441.803 | -431.887 | -430.591 | -429.28 | -423.569 | -417.387 | -416.23 | -421.701 | -413.154 | -402.229 | -402.592 | -401.084 | -391.861 | -386.091 | -385.534 | -385.426 | -378.559 | -386.829 | -383.012 | -384.155 | -418.786 | -419.624 | -420.52 | -441.964 | -303.873 | -309.597 | -313.532 | -319.158 | -264.37 | -260.415 | -261.319 | -265.606 | -265.182 | -268.494 | -272.67 | -273.354 | -266.746 | -270.281 | -271.642 | -269.983 | -266.135 | -265.807 | -261.414 | -265.069 | -265.251 | -268.53 | -271.426 | -274.782 | -266.901 | -270.339 | -272.235 | -278.853 | -311.864 | -311.093 | -314.008 | -317.114 | -317.586 | -264.874 | -138.668 | -94.955 | -19.695 | -5.403 | 7.764 | 10.032 | 19.788 | 29.183 | 38.863 | 55.452 | 74.759 | 72.697 | 81.611 | 114.408 | 110.673 | 85.458 | 85.204 | 84.815 | 69.407 | 64.039 | 71.714 | 71.064 | 71.263 | 94.392 | 90.327 | 68.709 | 109.253 | 133.077 | 128.229 | 124.988 | 115.9 | 125 | 152.5 | 150 | 146.4 | 143.3 | 142.1 | 139.8 | 137.9 | 110.4 | 110.3 | 109.9 | 110.2 | 109.3 | 109.2 |
Total Shareholders Equity
| 288.411 | 273.329 | 269.34 | 273.326 | 260.491 | 383.311 | 368.223 | 355.249 | 344.305 | 377.022 | 410.537 | 436.609 | 439.989 | 439.78 | 427.715 | 422.395 | 409.927 | 397.622 | 386.831 | 396.662 | 382.036 | 374.324 | 367.51 | 361.024 | 358.419 | 349.86 | 358.075 | 342.746 | 324.852 | 315.126 | 303.731 | 251.36 | 252.271 | 241.279 | 223.183 | 345.845 | 333.908 | 327.663 | 307.038 | 367.723 | 373.252 | 382.83 | 371.279 | 366.104 | 354.547 | 333.552 | 326.657 | 326.639 | 307.53 | 290.683 | 285.192 | 274.714 | 265.559 | 267.332 | 254.67 | 237.078 | 234.725 | 220.132 | 205.317 | 212.11 | 200.218 | 187.009 | 172.921 | 149.766 | 131.272 | 114.253 | 97.853 | 82.524 | 120.898 | 231.913 | 260.016 | 317.734 | 317.781 | 317.349 | 304.005 | 298.33 | 291.744 | 288.641 | 297.457 | 308.07 | 290.38 | 282.361 | 306.921 | 290.785 | 256.673 | 308.927 | 290.526 | 282.105 | 262.315 | 274.388 | 252.329 | 250.048 | 244.547 | 210.648 | 160.486 | 191.169 | 199.198 | 171.103 | 146.147 | 116.9 | 107 | 92.2 | 76.2 | 61 | 1 | -13.8 | -24.8 | -33.1 | 55.6 | 45 | 42.9 | 42 | 37.4 | 36.3 |
Total Equity
| 288.411 | 273.329 | 269.34 | 273.326 | 260.491 | 383.311 | 368.223 | 355.249 | 344.305 | 377.022 | 414.172 | 440.244 | 443.624 | 439.78 | 427.715 | 422.395 | 409.927 | 397.622 | 386.831 | 396.662 | 382.036 | 374.324 | 367.51 | 361.024 | 358.419 | 349.86 | 358.075 | 342.746 | 324.852 | 315.126 | 303.731 | 251.36 | 252.271 | 241.279 | 223.183 | 345.845 | 333.908 | 327.663 | 307.038 | 367.723 | 373.252 | 382.83 | 371.279 | 366.104 | 354.547 | 333.552 | 326.657 | 326.639 | 307.53 | 290.683 | 285.192 | 274.714 | 265.559 | 267.332 | 254.67 | 237.078 | 234.725 | 220.132 | 205.317 | 212.11 | 200.218 | 187.009 | 172.921 | 149.766 | 131.272 | 114.253 | 97.853 | 82.524 | 120.898 | 231.913 | 260.016 | 317.734 | 317.781 | 317.349 | 304.005 | 298.33 | 291.744 | 288.641 | 297.457 | 308.07 | 290.38 | 282.361 | 306.921 | 290.785 | 256.673 | 308.927 | 290.526 | 282.105 | 262.315 | 274.388 | 252.329 | 250.048 | 244.547 | 210.648 | 160.486 | 191.169 | 199.198 | 171.103 | 146.147 | 116.9 | 107 | 92.2 | 76.2 | 61 | 1 | -13.8 | -24.8 | -33.1 | 55.6 | 45 | 42.9 | 42 | 37.4 | 36.3 |
Total Liabilities & Shareholders Equity
| 1,387.446 | 1,353.288 | 1,292.952 | 1,443.046 | 1,329.602 | 1,293.069 | 1,296.008 | 1,348.553 | 1,259.145 | 1,290.679 | 1,303.334 | 1,387.149 | 1,364.756 | 1,291.684 | 1,274.481 | 1,332 | 1,271.816 | 1,269.382 | 1,224.457 | 1,283.03 | 1,207.157 | 1,179.717 | 1,147.047 | 1,114.362 | 947.309 | 927.231 | 928.438 | 904.534 | 875.372 | 864.394 | 852.402 | 891.879 | 868.118 | 876.728 | 988.42 | 877.233 | 840.706 | 836.785 | 810.216 | 858.863 | 847.384 | 870.79 | 854.415 | 868.98 | 849.864 | 844.426 | 825.009 | 846.941 | 835.848 | 822.828 | 822.223 | 817.652 | 787.494 | 800.021 | 815.538 | 879.698 | 579.197 | 574.915 | 576.733 | 561.714 | 515.828 | 484.884 | 484.677 | 485.214 | 483.435 | 460.576 | 440.945 | 422.388 | 466.261 | 561.948 | 595.612 | 653.496 | 652.801 | 642.661 | 632.828 | 638.376 | 705.731 | 692.701 | 691.813 | 710.407 | 684.768 | 685.17 | 684.948 | 724.775 | 780.102 | 751.762 | 742.526 | 731.317 | 717.996 | 728.987 | 704.71 | 374.046 | 374.623 | 346.294 | 299.495 | 332.089 | 335.643 | 310.452 | 288.609 | 275 | 262.4 | 257.7 | 264.3 | 271.5 | 221.4 | 199.9 | 185.2 | 179.8 | 249.4 | 113.1 | 110.9 | 114.9 | 107.8 | 109.1 |