Covenant Logistics Group, Inc.
NASDAQ:CVLG
54.38 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35.197 | 1.28 | 2.952 | 2.294 | 7.388 | 7.817 | 54.584 | 68.665 | 59.257 | 4.463 | 7.144 | 8.412 | 22.188 | 4.966 | 4.79 | 8.407 | 13.734 | 67.127 | 39.655 | 43.591 | 39.795 | 28.823 | 31.001 | 23.127 | 19.612 | 122.146 | 38.371 | 15.356 | 8.277 | 18.691 | 7.252 | 7.75 | 5.027 | 8.433 | 3.69 | 4.49 | 14.022 | 23.77 | 16.29 | 21.33 | 17.234 | 19.351 | 19.918 | 9.263 | 10.526 | 9.054 | 8.549 | 6.846 | 7.664 | 4.386 | 3.814 | 3.895 | 3.377 | 2.281 | 5.235 | 9.361 | 6.546 | 4.304 | 9.931 | 12.221 | 7.132 | 11.789 | 19.534 | 6.3 | 6.166 | 8.844 | 5.222 | 4.5 | 4.372 | 4.804 | 4.305 | 5.407 | 8.328 | 2.583 | 1.135 | 3.618 | 3.656 | 0.143 | 1.459 | 5.066 | 0.943 | 5.915 | 2.194 | 3.306 | 1.837 | 2.863 | 1.593 | 0.042 | 1.132 | 1.155 | 0.366 | 0.383 | 1.054 | 0.589 | 0.78 | 2.287 | 0.383 | 1.061 | 0.729 | 1.046 | 0.661 | 0.763 | 0.794 | 2.926 | 0.45 | 0.111 | 7.353 | 2.61 | 2.666 | 0.39 | 4.265 | 3.492 | 3.222 | 0.461 | 0.9 | 0.5 | 0.2 | 0.5 | 0.4 |
Short Term Investments
| 0 | 0 | 4.588 | 0 | 15.634 | 0 | 0 | 0 | 0 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.197 | 1.28 | 2.952 | 2.294 | 7.388 | 7.817 | 54.584 | 68.665 | 59.257 | 4.463 | 7.144 | 8.412 | 22.188 | 4.966 | 4.79 | 8.407 | 13.734 | 67.127 | 39.655 | 43.591 | 39.795 | 28.823 | 31.001 | 23.127 | 19.612 | 122.146 | 38.371 | 15.356 | 8.277 | 18.691 | 7.252 | 7.75 | 5.027 | 8.433 | 3.69 | 4.49 | 14.022 | 23.77 | 16.29 | 21.33 | 17.234 | 19.351 | 19.918 | 9.263 | 10.526 | 9.054 | 8.549 | 6.846 | 7.664 | 4.386 | 3.814 | 3.895 | 3.377 | 2.281 | 5.235 | 9.361 | 6.546 | 4.304 | 9.931 | 12.221 | 7.132 | 11.789 | 19.534 | 6.3 | 6.166 | 8.844 | 5.222 | 4.5 | 4.372 | 4.804 | 4.305 | 5.407 | 8.328 | 2.583 | 1.135 | 3.618 | 3.656 | 0.143 | 1.459 | 5.066 | 0.943 | 5.915 | 2.194 | 3.306 | 1.837 | 2.863 | 1.593 | 0.042 | 1.132 | 1.155 | 0.366 | 0.383 | 1.054 | 0.589 | 0.78 | 2.287 | 0.383 | 1.061 | 0.729 | 1.046 | 0.661 | 0.763 | 0.794 | 2.926 | 0.45 | 0.111 | 7.353 | 2.61 | 2.666 | 0.39 | 4.265 | 3.492 | 3.222 | 0.461 | 0.9 | 0.5 | 0.2 | 0.5 | 0.4 |
Net Receivables
| 147.043 | 162.466 | 150.317 | 153.61 | 158.564 | 147.251 | 125.649 | 128.406 | 137.281 | 147.28 | 146.271 | 161.331 | 200.038 | 174.935 | 113.605 | 109.074 | 112.342 | 100.375 | 207.212 | 95.117 | 181.255 | 172.321 | 173.926 | 168.877 | 151.882 | 120.956 | 118.464 | 130.766 | 124.618 | 96.804 | 92.252 | 109.649 | 87.402 | 81.751 | 82.465 | 130.039 | 80.171 | 86.374 | 88.841 | 103.022 | 86.056 | 89.496 | 86.765 | 86.744 | 81.605 | 83.224 | 82.52 | 80.13 | 79.9 | 77.651 | 72.22 | 70.619 | 68.52 | 65.512 | 68.187 | 66.984 | 75.645 | 75.872 | 70.914 | 68.425 | 67.35 | 62.759 | 58.293 | 78.17 | 109.816 | 105.308 | 95.448 | 86.707 | 84.13 | 79.374 | 78.29 | 83.211 | 95.716 | 82.379 | 76.205 | 85.528 | 86.034 | 75.313 | 72.336 | 87.216 | 83.759 | 84.396 | 67.999 | 72.898 | 70.152 | 68.01 | 71.196 | 68.521 | 75.258 | 79.975 | 73.784 | 71.271 | 81.392 | 78.777 | 78.739 | 87.526 | 84.79 | 81.068 | 83.598 | 84.333 | 58.545 | 54.739 | 54.049 | 2.476 | 48.217 | 47.638 | 40.46 | 38.8 | 35.287 | 37.03 | 36.617 | 33.186 | 34.558 | 36.723 | 28.2 | 17.5 | 26.9 | 25.4 | 17.8 |
Inventory
| 6.109 | 5.605 | 5.127 | 4.848 | 4.863 | 4.125 | 3.308 | 3.516 | 3.722 | 3.961 | 3.731 | 3.323 | 3.659 | 3.554 | 3.471 | 3.119 | 3.296 | 3.571 | 3.812 | 4.21 | 4.178 | 4.142 | 4.125 | 4.067 | 4.337 | 4.313 | 4.273 | 4.232 | 4.049 | 3.961 | 4.034 | 3.98 | 4.112 | 4.21 | 4.189 | 4.004 | 4.152 | 4.316 | 4.318 | 4.402 | 4.504 | 4.708 | 4.754 | 4.718 | 4.608 | 4.67 | 4.514 | 4.55 | 4.483 | 4.35 | 4.64 | 4.611 | 4.562 | 4.624 | 4.635 | 4.481 | 4.142 | 3.846 | 3.993 | 4.004 | 3.849 | 3.829 | 3.754 | 3.894 | 4.286 | 4.491 | 4.314 | 4.102 | 3.932 | 4.592 | 4.774 | 4.985 | 4.572 | 4.656 | 4.716 | 4.661 | 4.532 | 4.14 | 3.829 | 3.581 | 3.566 | 3.252 | 3.17 | 3.581 | 3.34 | 3.373 | 3.18 | 3.226 | 3.126 | 2.924 | 3.324 | 3.471 | 3.514 | 3.616 | 3.196 | 2.949 | 3.139 | 3.189 | 3.295 | 3.046 | 2.82 | 2.507 | 2.126 | 1.929 | 1.597 | 1.589 | 1.187 | 1.121 | 0.852 | 0.991 | 0.988 | 0.88 | 0.678 | 0.801 | 0.8 | 0.5 | 0.6 | 0.7 | 0.6 |
Other Current Assets
| 26.398 | 32.44 | 22.048 | 25.193 | 31.691 | 39.755 | 21.448 | 22.069 | 13.017 | 17.283 | 11.82 | 15.461 | 13.306 | 17.42 | 22.531 | 27.196 | 71.426 | 175.266 | 31.865 | 111.467 | 20.84 | 20.328 | 16.993 | 15.573 | 15.703 | 18.658 | 10.679 | 11.96 | 12.266 | 14.59 | 11.75 | 13.584 | 18.303 | 14.008 | 8.299 | 34.304 | 20.044 | 21.59 | 22.875 | 13.296 | 16.813 | 23.537 | 17.333 | 22.725 | 21.378 | 20.173 | 18.58 | 16.784 | 20.47 | 27.887 | 24.083 | 29.276 | 17.354 | 20.107 | 12.542 | 10.312 | 11.731 | 14.809 | 11.959 | 17.177 | 18.094 | 29.66 | 29.361 | 37.342 | 49.357 | 46.743 | 44.544 | 41.441 | 51.794 | 59.021 | 65.608 | 49.764 | 63.735 | 39.168 | 30.664 | 39.493 | 37.191 | 39.47 | 31.775 | 28.832 | 24.997 | 27.003 | 31.262 | 29.647 | 22.231 | 25.418 | 28.571 | 28.14 | 15.194 | 15.337 | 16.879 | 18.454 | 12.631 | 13.544 | 17.358 | 16.504 | 14.417 | 14.267 | 12.556 | 10.877 | 8.675 | 9.508 | 8.895 | 58.788 | 8.803 | 8.148 | 8.858 | 4.9 | 5.212 | 4.685 | 6.302 | 4.029 | 4.523 | 2.868 | 5.1 | 6 | 2.8 | 3.4 | 3.6 |
Total Current Assets
| 214.747 | 201.791 | 180.444 | 185.945 | 202.506 | 198.948 | 204.989 | 222.656 | 213.277 | 172.987 | 168.966 | 188.527 | 239.191 | 200.875 | 144.397 | 147.796 | 200.798 | 346.339 | 282.544 | 254.385 | 246.068 | 225.614 | 226.045 | 211.644 | 191.534 | 266.073 | 171.787 | 162.314 | 149.21 | 134.046 | 115.288 | 134.963 | 114.844 | 108.402 | 98.643 | 172.837 | 118.389 | 136.05 | 132.324 | 156.763 | 124.607 | 137.092 | 128.77 | 123.45 | 118.117 | 117.121 | 114.163 | 108.31 | 112.517 | 114.274 | 104.757 | 108.401 | 93.813 | 92.524 | 90.599 | 91.138 | 98.064 | 98.831 | 96.797 | 101.827 | 96.425 | 108.037 | 110.942 | 127.29 | 169.625 | 165.386 | 149.528 | 136.75 | 144.228 | 147.791 | 152.977 | 143.367 | 172.351 | 128.786 | 112.72 | 130.096 | 131.413 | 119.066 | 109.399 | 127.338 | 113.265 | 120.566 | 104.625 | 109.432 | 97.56 | 99.664 | 104.54 | 99.929 | 94.71 | 99.391 | 94.353 | 93.579 | 98.591 | 96.526 | 100.073 | 109.266 | 102.729 | 99.585 | 100.178 | 99.302 | 70.701 | 67.517 | 65.864 | 66.119 | 59.067 | 57.486 | 57.858 | 47.372 | 44.017 | 43.096 | 48.172 | 41.587 | 42.981 | 40.853 | 35 | 24.5 | 30.5 | 30 | 22.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 537.191 | 532.884 | 502.985 | 514.655 | 443.918 | 430.279 | 388.524 | 407.735 | 372.945 | 357.644 | 345.173 | 346.483 | 350.353 | 351.352 | 370.512 | 391.452 | 387.228 | 392.952 | 499.518 | 517.203 | 540.685 | 511.203 | 500.007 | 450.595 | 448.765 | 436.578 | 458.07 | 464.072 | 476.022 | 455.923 | 468.226 | 465.471 | 472.254 | 459.435 | 450.5 | 454.049 | 456.851 | 374.405 | 380.495 | 382.491 | 331.664 | 320.124 | 320.544 | 329.608 | 295.051 | 278.768 | 270.944 | 279.017 | 272.003 | 279.503 | 304.419 | 322.303 | 329.062 | 313.641 | 321.913 | 323.954 | 326.017 | 307.485 | 278.591 | 278.335 | 266.308 | 241.402 | 226.586 | 236.018 | 231.835 | 219.203 | 231.8 | 247.53 | 253.987 | 266.325 | 271.342 | 274.974 | 259.346 | 203.079 | 234.055 | 214.362 | 211.044 | 228.279 | 212.16 | 209.422 | 215.801 | 208.069 | 207.64 | 221.734 | 218.837 | 213.527 | 221.84 | 238.488 | 227.445 | 233.766 | 232.873 | 231.536 | 263.306 | 264.413 | 262.971 | 256.049 | 257.762 | 259.639 | 270.733 | 269.034 | 216.706 | 202.382 | 200.942 | 200.537 | 184.925 | 187.271 | 174.967 | 161.621 | 156.277 | 158.118 | 153.064 | 144.384 | 147.17 | 127.408 | 135.9 | 87.9 | 118.8 | 114.2 | 105.7 |
Goodwill
| 78.941 | 78.941 | 80.303 | 75.747 | 73.154 | 68.946 | 58.217 | 58.217 | 58.217 | 58.217 | 72.006 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 42.518 | 40.73 | 41.598 | 41.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 0 | 0 | 0 | 11.539 | 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 |
Intangible Assets
| 92.498 | 94.87 | 97.242 | 99.615 | 101.987 | 98.116 | 47.049 | 48.169 | 49.29 | 50.411 | 19.887 | 20.475 | 21.063 | 22.214 | 23.366 | 24.518 | 25.67 | 26.822 | 28.884 | 29.615 | 30.346 | 31.077 | 31.807 | 32.538 | 33.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.169 | 0 | 0 | 0 | 0.235 | 0 | 0 | 0 | 0.326 | 0 | 0 | 0 | 0.553 | 0 | 0 | 0 | 0.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.183 | 0 | 0 | 0 | 4.292 | 0 | 0 | 0 | 3.691 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 171.439 | 173.811 | 177.545 | 175.362 | 175.141 | 167.062 | 105.266 | 106.386 | 107.507 | 108.628 | 91.893 | 62.993 | 63.581 | 64.732 | 65.884 | 67.036 | 68.188 | 69.34 | 71.402 | 72.133 | 72.864 | 73.595 | 72.537 | 74.136 | 74.355 | -23.6 | -21.8 | 0 | -19.3 | -18.5 | -19.6 | 0 | -17.9 | -17.4 | -17.7 | 0.169 | -15.9 | -14.8 | -13.5 | 0.235 | -11 | -10.2 | -9.5 | 0.326 | -8.4 | -6.9 | -6.5 | 0.553 | -3.3 | 0 | 0 | 0.871 | 0 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 11.539 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 36.21 | 0 | 0 | 0 | 11.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.183 | 0 | 0 | 0 | 4.292 | 0 | 0 | 0 | 3.691 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 74.108 | 70.005 | 70.991 | -103.202 | -99.625 | 60.669 | 54.727 | 58.138 | 58.088 | -86.011 | 44.196 | -79.207 | -73.485 | -71.193 | 34.365 | -72.672 | -70.563 | -78.67 | 31.906 | -81.439 | -80.92 | -78.407 | 26.106 | -73.347 | 23.6 | 21.8 | 20.145 | 19.3 | 18.5 | 19.6 | 18.526 | 17.9 | 17.4 | 17.7 | 16.788 | 15.9 | 14.8 | 13.5 | 12.192 | 11 | 10.2 | 9.5 | 8.737 | 8.4 | 6.9 | 6.5 | 6.133 | 3.3 | 0 | 0 | 2.372 | 0 | -3.856 | -1.707 | 0 | -1.064 | -1.59 | -1.051 | 0 | -0.406 | -1.164 | -3.896 | 0 | -22.934 | -24.273 | -20.408 | 0 | -23.605 | -25.278 | -19.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 120.214 | 110.543 | 49.947 | 103.202 | 99.625 | 96.753 | 39.122 | 89.536 | 85.861 | 86.011 | 84.661 | 79.207 | 73.485 | 71.193 | 9.535 | 72.672 | 70.563 | 78.67 | 0 | 81.439 | 80.92 | 78.407 | 0 | 73.347 | 70.552 | 65.539 | 0 | 101.44 | 84.619 | 86.023 | 0 | 75.69 | 72.876 | 71.027 | 1.596 | 4.243 | 4.445 | 14.33 | 1.845 | 4.564 | 4.631 | 5.435 | 3.706 | 5.708 | 5.015 | 6.228 | 5.155 | 5.046 | 2.968 | 3.85 | -3.243 | 5.213 | 3.856 | 1.707 | 0 | 1.064 | 1.59 | 1.051 | 0 | 0.406 | 1.164 | 3.896 | 0 | 22.934 | 24.273 | 20.408 | 0 | 23.605 | 25.278 | 19.836 | 0 | 15.904 | 16.763 | 16.763 | 0 | 19.228 | 19.832 | 19.832 | 0 | 13.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86.268 | -107.821 | -98.091 | 7.485 | 70.593 | 74.217 | -91.346 | -33.981 | -84.687 | -82.19 | 54.037 | -75.198 | 50.829 | 46.78 | 67.119 | 26.532 | 67.619 | 52.458 | 59.22 | 6.013 | 41.99 | 41.117 | 37.485 | 11.043 | 32.828 | -43.377 | -40.063 | 3.137 | -76.383 | -58.668 | -60.108 | 1.578 | -55.806 | -53.034 | -50.639 | 1.984 | 15.854 | 12.606 | 1.629 | 0.491 | 9.328 | 10.039 | 7.21 | 0.595 | 5.989 | 15.567 | 6.313 | 1.064 | 6.379 | 7.134 | 20.44 | 9.121 | 1.742 | 7.309 | 6.15 | 5.735 | 6.058 | 5.336 | 5.922 | 6.611 | 8.461 | 18.39 | 18.818 | 18.829 | 18.952 | 69.157 | 18.809 | 19.304 | 19.808 | 19.847 | 20.337 | 20.543 | 31.389 | 7.062 | 7.135 | 15.264 | 6.776 | 6.166 | 6.197 | 23.266 | 9.869 | 22.988 | 23.066 | 23.115 | 23.193 | 23.276 | 23.359 | 23.124 | 22.538 | 22.62 | 22.883 | 24.667 | 24.895 | 24.9 | 25.277 | 25.198 | 25.752 | 15.611 | 15.79 | 2.455 | 7.443 | 6.194 | 6.284 | 2.011 | 5.067 | 5.327 | 6.066 | 2.572 | 3.78 | 1.633 | 1.17 | 0.924 | 1.146 | 1.12 | 1.2 | 0.2 | 0.8 | 0.4 | 0.6 |
Total Non-Current Assets
| 794.898 | 793.196 | 762.987 | 818.44 | 689.652 | 671.558 | 559.866 | 573.989 | 543.439 | 528.031 | 491.103 | 463.135 | 464.763 | 462.864 | 503.515 | 528.92 | 523.035 | 514.75 | 630.14 | 627.255 | 655.539 | 625.915 | 610.029 | 561.88 | 555.948 | 463.753 | 483.546 | 487.354 | 501.079 | 481.874 | 494.141 | 485.575 | 492.138 | 479.277 | 470.888 | 474.586 | 476.948 | 391.456 | 396.454 | 397.254 | 345.556 | 334.794 | 333.189 | 342.972 | 306.748 | 299.35 | 283.485 | 291.922 | 283.428 | 289.605 | 328.709 | 331.424 | 336.017 | 332.489 | 339.602 | 341.228 | 343.614 | 324.36 | 296.052 | 296.485 | 286.308 | 271.331 | 256.943 | 266.386 | 286.997 | 324.57 | 286.819 | 303.044 | 310.005 | 322.382 | 327.889 | 331.727 | 306.639 | 226.904 | 257.953 | 241.165 | 237.048 | 254.277 | 238.189 | 232.688 | 238.711 | 231.057 | 230.706 | 244.849 | 242.03 | 236.803 | 245.199 | 261.612 | 249.983 | 256.386 | 255.756 | 256.203 | 288.201 | 289.313 | 288.248 | 281.247 | 283.514 | 275.25 | 286.523 | 284.672 | 224.149 | 208.576 | 207.226 | 206.84 | 189.992 | 192.598 | 181.033 | 167.884 | 160.057 | 159.751 | 154.234 | 145.561 | 148.316 | 128.528 | 137.1 | 88.1 | 119.6 | 114.6 | 106.3 |
Total Assets
| 1,009.645 | 994.987 | 943.431 | 1,004.385 | 892.158 | 870.506 | 764.855 | 796.645 | 756.716 | 701.018 | 660.069 | 651.662 | 703.954 | 663.739 | 647.912 | 676.716 | 723.833 | 861.089 | 912.684 | 881.85 | 901.607 | 851.529 | 836.074 | 773.524 | 747.482 | 729.826 | 655.333 | 649.668 | 650.289 | 615.92 | 609.429 | 619.788 | 606.982 | 587.679 | 569.531 | 646.329 | 595.337 | 545.298 | 528.778 | 553.716 | 470.163 | 471.886 | 461.959 | 469.741 | 424.865 | 416.471 | 397.648 | 400.232 | 395.945 | 403.879 | 433.466 | 439.825 | 429.83 | 425.013 | 430.201 | 432.366 | 441.678 | 423.191 | 392.849 | 398.312 | 382.733 | 379.368 | 367.885 | 393.676 | 456.622 | 489.956 | 436.347 | 439.794 | 454.233 | 470.173 | 480.866 | 475.094 | 478.99 | 355.69 | 370.673 | 371.261 | 368.461 | 373.343 | 347.588 | 360.026 | 351.976 | 351.623 | 335.331 | 354.281 | 339.59 | 336.467 | 349.739 | 361.541 | 344.693 | 355.777 | 350.109 | 349.782 | 386.792 | 385.839 | 388.321 | 390.513 | 386.243 | 374.835 | 386.701 | 383.974 | 294.85 | 276.093 | 273.09 | 272.959 | 249.059 | 250.084 | 238.891 | 215.256 | 204.074 | 202.847 | 202.406 | 187.148 | 191.297 | 169.381 | 172.1 | 112.6 | 150.1 | 144.6 | 128.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 31.644 | 31.584 | 31.605 | 33.155 | 34.199 | 33.798 | 28.29 | 33.896 | 33.411 | 36.582 | 27.851 | 29.907 | 25.094 | 34.973 | 32.421 | 31.695 | 21.933 | 18.514 | 23.742 | 19.5 | 26.762 | 24.754 | 26.824 | 22.101 | 21.488 | 12.295 | 12.52 | 11.857 | 12.374 | 10.828 | 9.042 | 13.032 | 10.081 | 10.86 | 8.818 | 12.272 | 9.263 | 11.974 | 10.257 | 9.623 | 9.604 | 12.431 | 10.622 | 8.322 | 11.919 | 10.887 | 9.606 | 10.035 | 11.72 | 9.953 | 9.758 | 8.752 | 6.404 | 7.342 | 8.134 | 6.902 | 8.566 | 9.001 | 8.21 | 7.528 | 0 | 0 | 0 | 8.235 | 0 | 0 | 45.482 | 35.029 | 18.253 | 15.309 | 13.71 | 10.424 | 17.483 | 7.217 | 12.535 | 7.016 | 8.349 | 7.772 | 10.752 | 6.574 | 6.13 | 11.865 | 10.766 | 8.822 | 8.661 | 13.594 | 7.214 | 6.921 | 7.334 | 8.43 | 6.171 | 7.241 | 8.929 | 10.038 | 5.649 | 6.988 | 8.792 | 6.685 | 5.271 | 7.26 | 4.735 | 9.333 | 9.116 | 3.485 | 7.003 | 5.123 | 6.748 | 5.3 | 3.599 | 5.652 | 3.331 | 3.892 | 3.585 | 3.513 | 5.8 | 3.6 | 2.5 | 3.1 | 2.6 |
Short Term Debt
| 85.066 | 83.491 | 71.763 | 60.382 | 47.057 | 44.927 | 52.175 | 42.402 | 56.532 | 50.444 | 46.053 | 28.381 | 32.733 | 52.625 | 29.839 | 31.468 | 38.509 | 79.627 | 87.398 | 81.687 | 74.042 | 60.318 | 54.945 | 35.941 | 33.322 | 37.313 | 28.521 | 27.558 | 33.23 | 30.685 | 26.797 | 27.577 | 32.59 | 32.817 | 30.973 | 48.124 | 36.617 | 25.259 | 25.205 | 29.43 | 41.679 | 48.949 | 52.565 | 55.72 | 47.746 | 46.559 | 58.925 | 73.988 | 76.587 | 86.429 | 89.423 | 104.178 | 79.031 | 79.258 | 79.436 | 74.573 | 63.216 | 67.701 | 69.566 | 73.301 | 75.512 | 71.331 | 66.176 | 59.418 | 66.651 | 56.508 | 2.782 | 6.907 | 4.524 | 112.076 | 8.597 | 4.28 | 5.882 | 0 | 0 | 0 | 3.89 | 0.009 | 0.009 | 0.009 | 0.009 | 1.309 | 1.3 | 1.3 | 2 | 0 | 0 | 43 | 0 | 3.418 | 0.1 | 20.15 | 5.251 | 6.183 | 6.296 | 6.505 | 1.398 | 1.359 | 2.549 | 4.218 | 4.126 | 2.082 | 1.747 | 1.943 | 1.461 | 1.482 | 1.597 | 1.566 | 0.25 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.1 | 9.8 | 0.7 | 0.7 | 0.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0 | 10.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.306 | 1.404 | 2.06 | 0.037 | 0.138 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | -0.771 | -2.096 | 0 | 0 | 89.536 | 85.861 | 0 | 83.9 | 149.255 | 113.203 | 60.416 | 74.553 | 72.672 | 61.706 | 56.178 | 53.64 | 0 | 0 | 0 | 77.467 | 0 | 0 | 0 | 41.562 | 42.544 | 38.128 | 38.454 | 43.784 | 37.12 | 38.771 | 41.151 | 47.277 | 44.361 | 49.956 | 50.039 | 57.035 | 0 | 0 | 0 | 5.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.677 | 0 | 0 | 0 | 0.458 | 0 | 0 | 0 | 7.129 | 0 | 0 | 17.947 | 18.484 | 0 | 0 | 0 | 16.021 | 0 | 0 | 0 | 16.158 | 59.913 | 60.48 | 62.996 | 19.832 | 16.716 | 14.331 | 15.266 | 14.42 | 48.899 | 0 | 0 | 17.22 | 0 | 32.619 | 13.684 | 17.871 | 17.589 | 19.783 | 17.998 | 17.176 | 21.526 | 0 | 17.934 | 1.31 | 0 | 0 | 2.306 | 1.404 | 2.06 | 0.037 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 77.936 | 72.609 | 70.035 | 76.754 | 90.093 | 75.317 | 58.575 | 79.823 | 70.825 | 63.354 | 56.127 | 74.28 | 149.848 | 91.824 | 61.865 | 70.218 | 86.871 | 67.957 | 57.264 | 60.07 | 52.036 | 47.597 | 51.474 | 53.783 | 72.582 | 44.014 | 37.872 | 41.805 | 44.262 | 42.756 | 42.904 | 47.172 | 45.012 | 49.19 | 60.922 | 65.826 | 58.779 | 60.966 | 60.566 | 62.106 | 47.043 | 46.171 | 48.03 | 45.336 | 49.204 | 51.805 | 51.96 | 44.267 | 43.877 | 42.707 | 40.527 | 37.575 | 41.799 | 36.924 | 34.416 | 40.408 | 37.113 | 40.815 | 38.53 | 38.844 | 50.594 | 46.084 | 47.222 | 41.79 | 60.321 | 119.018 | 76.744 | 68.124 | 90.02 | 91.93 | 83.744 | 79.487 | 98.529 | 82.326 | 82.328 | 107.611 | 107.194 | 100.761 | 103.277 | 105.601 | 87.982 | 93.05 | 82.028 | 90.193 | 90.252 | 89.294 | 82.673 | 77.66 | 88.202 | 81.749 | 75.529 | 77.855 | 80.471 | 74.913 | 71.128 | 79.176 | 21.734 | 21.405 | 25.177 | 20.733 | 13.516 | 13.292 | 14.56 | 12.914 | 12.831 | 11.314 | 10.241 | 9.102 | 9.598 | 7.734 | 6.25 | 4.48 | 5.731 | 3.152 | 4.9 | 2.8 | 3.4 | 2.3 | 2.4 |
Total Current Liabilities
| 194.646 | 187.684 | 173.403 | 170.291 | 171.349 | 154.042 | 139.04 | 156.121 | 160.768 | 150.443 | 130.031 | 142.745 | 207.675 | 179.422 | 124.125 | 133.381 | 147.313 | 166.098 | 168.404 | 161.257 | 152.84 | 132.669 | 133.243 | 127.332 | 127.392 | 93.622 | 78.913 | 81.22 | 89.866 | 84.269 | 78.743 | 87.781 | 87.683 | 92.867 | 100.713 | 126.472 | 104.659 | 98.199 | 96.028 | 104.087 | 98.326 | 107.551 | 111.217 | 109.378 | 108.869 | 109.251 | 120.491 | 128.29 | 132.184 | 139.089 | 139.708 | 150.505 | 127.234 | 123.524 | 121.986 | 121.883 | 108.895 | 117.517 | 116.306 | 119.673 | 126.106 | 117.415 | 113.398 | 109.443 | 126.972 | 175.526 | 125.008 | 110.06 | 112.797 | 219.315 | 106.051 | 110.212 | 121.894 | 89.543 | 94.863 | 114.627 | 119.433 | 108.542 | 114.038 | 112.184 | 94.121 | 106.224 | 94.094 | 100.315 | 100.913 | 102.888 | 89.887 | 127.581 | 95.536 | 93.597 | 81.8 | 105.246 | 94.651 | 91.134 | 83.073 | 92.669 | 31.924 | 29.449 | 32.997 | 32.211 | 22.377 | 24.707 | 27.729 | 19.747 | 23.355 | 17.956 | 18.724 | 16.692 | 13.447 | 13.436 | 9.631 | 8.422 | 9.366 | 6.715 | 10.8 | 16.2 | 6.6 | 6.1 | 5.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 231.422 | 234.961 | 220.53 | 233.082 | 194.639 | 205.739 | 176.334 | 137.227 | 128.022 | 111.737 | 86.859 | 45.87 | 82.57 | 87.741 | 98.998 | 80.118 | 166.997 | 328.3 | 350.719 | 267.069 | 361.742 | 320.33 | 313.58 | 201.754 | 236.791 | 266.358 | 206.349 | 186.242 | 210.642 | 199.619 | 200.053 | 188.437 | 205.574 | 183.318 | 167.312 | 206.604 | 199.83 | 152.073 | 159.363 | 186.275 | 193.764 | 196.247 | 191.132 | 195.863 | 159.557 | 148.614 | 129.647 | 109.217 | 103.683 | 110.41 | 133.063 | 144.296 | 160.741 | 144.611 | 157.25 | 155.381 | 179.665 | 156.389 | 133.062 | 146.556 | 120.687 | 94.948 | 77.645 | 68.287 | 80.28 | 65.55 | 62.718 | 28.565 | 82.525 | 0 | 99.031 | 54.215 | 105.833 | 24 | 33 | 33 | 29 | 47.008 | 0.01 | 8.013 | 16.015 | 10.017 | 0 | 12 | 1.3 | 1.3 | 26.3 | 1.3 | 23 | 42 | 53 | 29 | 67 | 71.707 | 79.989 | 74.295 | 141.605 | 135.008 | 139.818 | 140.497 | 84.804 | 71.594 | 72.895 | 84.331 | 65.686 | 77.558 | 98.414 | 80.812 | 80.86 | 85.11 | 94.11 | 83.11 | 90.11 | 80.15 | 79.2 | 27.7 | 64.7 | 63.7 | 51 |
Deferred Revenue Non-Current
| 0 | 37.615 | 33.13 | 36.188 | 14.869 | 19.232 | 0 | 0 | 0 | 0 | 0 | 84.661 | 26.556 | 25.599 | 48.889 | 88.228 | 49.629 | 37.036 | 42.902 | 20.295 | 19.996 | 18.811 | 18.869 | 22.193 | 16.291 | 19.492 | 22.424 | 21.836 | 24.199 | 26.433 | 26.153 | 20.866 | 19.373 | 20.325 | 21.396 | 22.3 | 21.142 | 23.241 | 23.679 | 23.173 | 20.939 | 13.584 | 13.36 | 59.077 | 13.503 | 23.892 | 15.59 | 16.768 | 15.782 | 16.35 | 27.269 | 13.734 | 9.552 | 10.098 | 9.351 | 41.821 | 10.364 | 12.051 | 11.759 | 24.525 | 11.002 | 12.174 | 14.02 | 39.669 | 12.717 | 12.587 | 13.207 | 57.902 | 14.056 | 0 | 15.469 | 50.685 | 0 | 0 | 0 | 33.91 | 0 | 0 | 0 | 44.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.907 | 0 | 17.136 | 0 | 0 | 0 | 12.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 120.214 | 110.543 | 166.042 | 103.202 | 99.625 | 96.753 | 98.716 | 89.536 | 85.861 | 86.011 | 84.661 | 79.207 | 73.485 | 71.193 | 74.553 | 72.672 | 70.563 | 78.67 | 80.33 | 81.439 | 80.92 | 78.407 | 77.467 | 73.347 | 70.552 | 65.539 | 63.344 | 101.44 | 84.619 | 86.023 | 84.157 | 75.69 | 72.876 | 71.027 | 76.981 | 62.533 | 65.821 | 73.587 | 73.717 | 61.303 | 61.389 | 58.334 | 59.077 | 55.519 | 51.674 | 51.248 | 49.837 | 48.79 | 43.987 | 43.242 | 42.67 | 42.892 | 44.742 | 41.245 | 41.821 | 41.105 | 39.647 | 37.027 | 24.525 | 26.15 | 30.386 | 33.58 | 39.669 | 63.289 | 59.672 | 55.812 | 57.902 | 56.309 | 54.454 | 55.92 | 50.685 | 42.249 | 33.494 | 33.494 | 33.91 | 34.297 | 33.28 | 43.53 | 44.13 | 39.904 | 39.904 | 48.324 | 49.824 | 50.572 | 51.572 | 57.072 | 57.072 | 53.634 | 53.703 | 53.703 | 53.634 | 54.907 | 53.584 | 57.154 | 55.727 | 48.757 | 48.014 | 47.977 | 47.412 | 30.233 | 29.068 | 27.675 | 27.359 | 24.121 | 24.121 | 23.43 | 22.155 | 18.403 | 17.181 | 15.097 | 13.886 | 12.346 | 9.764 | 8.9 | 5.1 | 8.5 | 7.2 | 6.3 |
Other Non-Current Liabilities
| 152.025 | 32.755 | 31.708 | 81.497 | 28.945 | 31.436 | -18.434 | 27.453 | -1.723 | -3.054 | -1.714 | 113.348 | 4.607 | 9.554 | 128.132 | 172.575 | 94.727 | 59.76 | 65.068 | 22.873 | 38.591 | 46.845 | 41.514 | 101.296 | 57.149 | 56.295 | 2.844 | 87.005 | 3.949 | 10.246 | 9.262 | 23.749 | 12.635 | 18.831 | 23.379 | 34.75 | 34.26 | 15.406 | 19.042 | 23.662 | 14.273 | 3.655 | 3.368 | 60.821 | 4.917 | 13.75 | 3.549 | 18.215 | 17.258 | 4.807 | 1.536 | 1.565 | 1.594 | 1.624 | 1.654 | -29.238 | 1.713 | 1.742 | 1.772 | -11.642 | 1.831 | 1.86 | 1.89 | -21.881 | 1.948 | 2.062 | 2.175 | -44.803 | 2.4 | 20.849 | 2.342 | -30.232 | 19.343 | 19.941 | 20.264 | -33.91 | 0 | 0 | 0 | -44.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | -0.001 | 0 | 0 | -0.001 | 0 | 0 | 0.1 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 383.447 | 387.93 | 362.781 | 430.674 | 326.786 | 336.8 | 254.653 | 263.396 | 215.835 | 194.544 | 171.156 | 159.218 | 166.384 | 170.78 | 227.13 | 252.693 | 261.724 | 388.06 | 415.787 | 370.272 | 400.333 | 367.175 | 355.094 | 303.05 | 293.94 | 322.653 | 274.732 | 273.247 | 316.031 | 294.484 | 295.338 | 296.343 | 293.899 | 275.025 | 261.718 | 318.791 | 296.623 | 233.3 | 251.992 | 280.726 | 269.34 | 261.291 | 252.834 | 256.684 | 219.993 | 214.038 | 184.444 | 177.269 | 169.731 | 175.554 | 205.11 | 202.265 | 214.779 | 201.075 | 209.5 | 209.785 | 232.847 | 209.829 | 183.62 | 183.964 | 159.67 | 151.542 | 141.155 | 165.413 | 170.951 | 152.458 | 147.119 | 157.468 | 169.346 | 75.303 | 188.231 | 176.038 | 167.425 | 77.435 | 86.758 | 66.91 | 63.297 | 80.288 | 43.54 | 52.143 | 55.919 | 49.921 | 48.324 | 61.824 | 51.872 | 52.872 | 83.372 | 58.372 | 76.634 | 95.703 | 106.703 | 82.634 | 121.907 | 125.291 | 137.143 | 130.022 | 190.362 | 183.022 | 187.795 | 187.909 | 115.037 | 100.662 | 100.57 | 111.69 | 89.807 | 101.678 | 121.845 | 102.967 | 99.263 | 102.29 | 109.207 | 96.996 | 102.455 | 89.914 | 88.1 | 32.9 | 73.2 | 70.8 | 57.3 |
Total Liabilities
| 578.093 | 575.614 | 536.184 | 600.965 | 498.135 | 490.842 | 393.693 | 419.517 | 376.603 | 344.987 | 301.187 | 301.963 | 374.059 | 350.202 | 351.255 | 386.074 | 409.037 | 554.158 | 584.191 | 531.74 | 553.174 | 499.844 | 488.337 | 430.382 | 421.332 | 416.275 | 353.645 | 354.467 | 405.897 | 378.753 | 373.573 | 383.375 | 381.582 | 367.892 | 362.431 | 444.169 | 401.282 | 349.291 | 348.02 | 384.512 | 367.666 | 368.842 | 364.051 | 369.381 | 328.862 | 323.289 | 304.935 | 305.559 | 301.915 | 314.643 | 344.818 | 352.77 | 342.013 | 324.599 | 331.486 | 331.668 | 341.742 | 327.346 | 299.926 | 303.637 | 285.776 | 268.957 | 254.553 | 274.856 | 297.923 | 327.984 | 272.127 | 267.528 | 282.143 | 294.618 | 294.282 | 286.25 | 289.319 | 166.978 | 181.621 | 181.537 | 182.73 | 188.83 | 157.578 | 164.327 | 150.04 | 156.145 | 142.418 | 162.139 | 152.785 | 155.76 | 173.259 | 185.953 | 172.17 | 189.3 | 188.503 | 187.88 | 216.558 | 216.425 | 220.216 | 222.691 | 222.286 | 212.471 | 220.792 | 220.12 | 137.414 | 125.369 | 128.299 | 131.437 | 113.162 | 119.634 | 140.569 | 119.659 | 112.71 | 115.726 | 118.838 | 105.418 | 111.821 | 96.629 | 98.9 | 49.1 | 79.8 | 76.9 | 63.1 |
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 | 0.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.196 | 0.197 | 0.197 | 0.197 | 0.197 | 0.197 | 0.197 | 0.197 | 0.196 | 0.196 | 0.196 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.194 | 0.192 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.168 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.166 | 0.166 | 0.164 | 0.164 | 0.161 | 0.16 | 0.16 | 0.16 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.159 | 0.158 | 0.158 | 0.154 | 0.154 | 0.158 | 0.157 | 0.156 | 0.157 | 0.157 | 0.156 | 0.155 | 0.154 | 0.154 | 0.154 | 0.153 | 0.151 | 0.151 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.142 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.149 | 0.15 | 0.15 | 0.134 | 0.134 | 0.133 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 403.779 | 392.196 | 381.45 | 378.919 | 367.561 | 355.491 | 344.64 | 329.471 | 319.063 | 269.747 | 246.196 | 225.076 | 207.344 | 192.882 | 177.465 | 166.325 | 191.988 | 184.487 | 206.83 | 209.043 | 207.881 | 211.07 | 204.999 | 200.566 | 184.064 | 172.45 | 162.479 | 157.471 | 108.173 | 103.542 | 101.993 | 102.032 | 96.05 | 93.181 | 86.747 | 82.95 | 69.72 | 62.093 | 51.092 | 40.865 | 27.32 | 25.463 | 21.683 | 23.057 | 19.718 | 17.745 | 15.854 | 17.813 | 16.36 | 15.359 | 11.108 | 11.748 | 13.993 | 25.206 | 23.551 | 26.015 | 25.323 | 23.439 | 20.55 | 22.726 | 25.467 | 39.066 | 42.212 | 47.756 | 87.561 | 90.977 | 93.325 | 101.147 | 100.971 | 104.547 | 115.803 | 118.214 | 119.108 | 118.312 | 118.711 | 119.595 | 115.63 | 114.412 | 113.76 | 114.408 | 120.886 | 116.141 | 111.753 | 111.032 | 106.929 | 102.879 | 99.716 | 98.877 | 95.527 | 91.916 | 88.935 | 90.602 | 98.892 | 98.047 | 97.494 | 97.264 | 93.4 | 90.321 | 87.422 | 85.389 | 78.994 | 72.293 | 66.361 | 63.112 | 57.509 | 52.064 | 47.504 | 44.829 | 40.616 | 36.517 | 32.965 | 31.127 | 28.873 | 22.149 | 22.6 | 12.9 | 19.7 | 17.1 | 15 |
Accumulated Other Comprehensive Income/Loss
| 0.579 | 1.11 | 1.076 | 0.816 | 1.447 | 1.042 | 0.683 | 1.086 | 1.113 | 0.353 | -0.3 | -1.306 | -1.483 | -1.611 | -1.319 | -2.251 | -2.839 | -2.964 | -3.364 | -1.014 | -1.483 | -0.918 | -0.228 | 0.204 | 1.487 | 1.544 | 0.964 | 0.293 | -1.442 | -3.797 | -3.619 | -2.64 | -7.969 | -10.403 | -16.162 | -17.544 | -14.31 | -9.389 | -12.713 | -13.101 | -2.379 | 0.886 | -0.181 | 0.833 | -0.092 | -0.801 | 0.443 | 0.32 | 1.423 | -1.913 | 2.132 | 0.05 | -1.271 | 0.303 | 0.659 | 0.476 | 0.727 | 0.3 | 0.498 | 0.305 | 0.116 | -122.944 | -121.226 | -116.839 | -118.51 | -116.851 | -111.57 | -102.628 | -93.502 | -90.806 | -78.149 | -74.689 | -66.654 | -74.95 | -86.168 | -86.767 | -83.453 | -85.248 | -84.314 | -88.967 | -90.797 | -90.101 | -90.656 | -99.175 | -125.872 | -140.772 | -146.784 | 0 | 0.355 | 0.122 | 0.149 | -0.748 | -0.099 | -110.302 | -106.071 | -100.581 | -100.026 | -94.339 | -87.016 | -80.638 | -75.627 | -77.68 | -80.28 | -81.821 | -72.219 | -65.621 | -64.419 | -67.311 | -50.614 | -47.17 | -44.281 | -38.752 | -36.893 | -22.02 | -27.1 | -17.2 | -21.3 | -21.1 | -17.9 |
Other Total Stockholders Equity
| 27.009 | 25.882 | 24.536 | 23.5 | 24.83 | 22.946 | 25.654 | 46.386 | 59.752 | 85.746 | 112.801 | 125.744 | 123.838 | 122.069 | 120.314 | 126.371 | 125.45 | 125.211 | 124.83 | 141.885 | 141.84 | 141.337 | 142.77 | 142.177 | 140.404 | 139.362 | 138.05 | 137.242 | 137.467 | 137.228 | 136.78 | 136.828 | 137.125 | 136.815 | 136.321 | 136.56 | 138.451 | 143.109 | 142.185 | 141.248 | 77.387 | 76.526 | 76.237 | 76.301 | 76.209 | 76.07 | 76.248 | 76.373 | 76.08 | 75.623 | 75.241 | 75.09 | 74.928 | 74.739 | 74.339 | 74.043 | 73.722 | 71.945 | 71.715 | 71.484 | 71.214 | 194.13 | 192.187 | 187.744 | 189.489 | 187.687 | 182.306 | 173.588 | 164.462 | 161.655 | 148.771 | 145.16 | 137.058 | 145.191 | 156.35 | 156.738 | 153.396 | 155.195 | 160.41 | 170.1 | 171.691 | 169.282 | 171.659 | 180.128 | 205.592 | 218.445 | 223.394 | 76.557 | 76.487 | 74.286 | 72.371 | 71.897 | 71.291 | 181.519 | 176.532 | 170.989 | 170.443 | 166.24 | 165.353 | 158.951 | 153.919 | 155.961 | 158.56 | 160.082 | 150.457 | 78.236 | 50.684 | 50.663 | 101.229 | 97.64 | 50.469 | 89.222 | 50.469 | 50.469 | 77.7 | 67.8 | 71.9 | 71.7 | 68.5 |
Total Shareholders Equity
| 431.552 | 419.373 | 407.247 | 403.42 | 394.023 | 379.664 | 371.162 | 377.128 | 380.113 | 356.031 | 358.882 | 349.699 | 329.895 | 313.537 | 296.657 | 290.642 | 314.796 | 306.931 | 328.493 | 350.11 | 348.433 | 351.685 | 347.737 | 343.142 | 326.15 | 313.551 | 301.688 | 295.201 | 244.392 | 237.167 | 235.856 | 236.413 | 225.4 | 219.787 | 207.1 | 202.16 | 194.055 | 196.007 | 180.758 | 169.204 | 102.497 | 103.044 | 97.908 | 100.36 | 96.003 | 93.182 | 92.713 | 94.673 | 94.03 | 89.236 | 88.648 | 87.055 | 87.817 | 100.414 | 98.715 | 100.698 | 99.936 | 95.845 | 92.923 | 94.675 | 96.957 | 110.411 | 113.332 | 118.82 | 158.699 | 161.972 | 164.22 | 172.266 | 172.09 | 175.555 | 186.584 | 188.844 | 189.671 | 188.712 | 189.052 | 189.724 | 185.731 | 184.513 | 190.01 | 195.699 | 201.937 | 195.478 | 192.913 | 192.142 | 186.805 | 180.707 | 176.48 | 175.588 | 172.523 | 166.477 | 161.606 | 161.902 | 170.234 | 169.414 | 168.105 | 167.822 | 163.957 | 162.364 | 165.909 | 163.852 | 157.436 | 150.724 | 144.791 | 141.522 | 135.897 | 130.45 | 98.322 | 95.597 | 91.364 | 87.121 | 83.568 | 81.73 | 79.476 | 72.752 | 73.2 | 63.5 | 70.3 | 67.7 | 65.6 |
Total Equity
| 431.552 | 419.373 | 407.247 | 403.42 | 394.023 | 379.664 | 371.162 | 377.128 | 380.113 | 356.031 | 358.882 | 349.699 | 329.895 | 313.537 | 296.657 | 290.642 | 314.796 | 306.931 | 328.493 | 350.11 | 348.433 | 351.685 | 347.737 | 343.142 | 326.15 | 313.551 | 301.688 | 295.201 | 244.392 | 237.167 | 235.856 | 236.413 | 225.4 | 219.787 | 207.1 | 202.16 | 194.055 | 196.007 | 180.758 | 169.204 | 102.497 | 103.044 | 97.908 | 100.36 | 96.003 | 93.182 | 92.713 | 94.673 | 94.03 | 89.236 | 88.648 | 87.055 | 87.817 | 100.414 | 98.715 | 100.698 | 99.936 | 95.845 | 92.923 | 94.675 | 96.957 | 110.411 | 113.332 | 118.82 | 158.699 | 161.972 | 164.22 | 172.266 | 172.09 | 175.555 | 186.584 | 188.844 | 189.671 | 188.712 | 189.052 | 189.724 | 185.731 | 184.513 | 190.01 | 195.699 | 201.937 | 195.478 | 192.913 | 192.142 | 186.805 | 180.707 | 176.48 | 175.588 | 172.523 | 166.477 | 161.606 | 161.902 | 170.234 | 169.414 | 168.105 | 167.822 | 163.957 | 162.364 | 165.909 | 163.852 | 157.436 | 150.724 | 144.791 | 141.522 | 135.897 | 130.45 | 98.322 | 95.597 | 91.364 | 87.121 | 83.568 | 81.73 | 79.476 | 72.752 | 73.2 | 63.5 | 70.3 | 67.7 | 65.6 |
Total Liabilities & Shareholders Equity
| 1,009.645 | 994.987 | 943.431 | 1,004.385 | 892.158 | 870.506 | 764.855 | 796.645 | 756.716 | 701.018 | 660.069 | 651.662 | 703.954 | 663.739 | 647.912 | 676.716 | 723.833 | 861.089 | 912.684 | 881.85 | 901.607 | 851.529 | 836.074 | 773.524 | 747.482 | 729.826 | 655.333 | 649.668 | 650.289 | 615.92 | 609.429 | 619.788 | 606.982 | 587.679 | 569.531 | 646.329 | 595.337 | 545.298 | 528.778 | 553.716 | 470.163 | 471.886 | 461.959 | 469.741 | 424.865 | 416.471 | 397.648 | 400.232 | 395.945 | 403.879 | 433.466 | 439.825 | 429.83 | 425.013 | 430.201 | 432.366 | 441.678 | 423.191 | 392.849 | 398.312 | 382.733 | 379.368 | 367.885 | 393.676 | 456.622 | 489.956 | 436.347 | 439.794 | 454.233 | 470.173 | 480.866 | 475.094 | 478.99 | 355.69 | 370.673 | 371.261 | 368.461 | 373.343 | 347.588 | 360.026 | 351.977 | 351.623 | 335.331 | 354.281 | 339.59 | 336.467 | 349.739 | 361.541 | 344.693 | 355.777 | 350.109 | 349.782 | 386.792 | 385.839 | 388.321 | 390.513 | 386.243 | 374.835 | 386.701 | 383.972 | 294.85 | 276.093 | 273.09 | 272.959 | 249.059 | 250.084 | 238.891 | 215.256 | 204.074 | 202.847 | 202.406 | 187.148 | 191.297 | 169.381 | 172.1 | 112.6 | 150.1 | 144.6 | 128.7 |