First Acceptance Corporation
OTC:FACO
1.6 (USD) • At close November 17, 2023
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 | 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 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q2 | 1990 Q2 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 69.262 | 76.956 | 93.858 | 109.78 | 56.772 | 52.836 | 50.286 | 49.072 | 33.593 | 30.634 | 36.125 | 60.826 | 70.979 | 66.253 | 63.415 | 48.248 | 64.858 | 77.905 | 69.142 | 73.303 | 62.144 | 66.712 | 82.356 | 77.947 | 98.437 | 99.948 | 115.477 | 111.251 | 125.53 | 120.496 | 118.681 | 143.371 | 134.439 | 128.906 | 115.587 | 107.207 | 103.774 | 110.312 | 102.429 | 96.496 | 85.408 | 77.132 | 72.033 | 65.506 | 74.382 | 71.215 | 59.104 | 37.013 | 31.802 | 26.079 | 28.055 | 29.305 | 34.073 | 28.871 | 26.184 | 32.531 | 29.227 | 37.271 | 77.201 | 74.512 | 23.556 | 29.101 | 38.646 | 39.473 | 41.106 | 45.842 | 34.161 | 29.522 | 10.937 | 27.266 | 31.534 | 46.514 | 15.533 | 21.192 | 24.762 | 29.666 | 30.716 | 24.654 | 38.352 | 58.858 | 57.111 | 58.027 | 56.847 | 56.799 | 57.302 | 57.349 | 56.51 | 56.731 | 56.782 | 56.329 | 56.103 | 57.955 | 57.369 | 56.702 | 55.888 | 57.221 | 56.693 | 0 | 55.28 | 0 | 0 | 0 | 54.063 | 0 | 0 | 0 | 52.536 | 0 | 0 | 0 | 27.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 293.028 | 272.387 | 235.192 | 17.188 | 0 | 134.989 | 120.129 | 113.323 | 121.817 | 129.165 | 130.578 | 119.668 | 118.947 | 126.748 | 135.396 | 146.941 | 133.791 | 119.014 | 119.065 | 126.512 | 170.853 | 171.061 | 154.329 | 153.086 | 149.436 | 153.059 | 129.945 | 133.448 | 116.012 | 117.431 | 117.212 | 122.646 | 129.088 | 130.898 | 131.582 | 135.745 | 136.998 | 129.234 | 125.085 | 121.513 | 131.284 | 133.213 | 130.248 | 135.428 | 132.762 | 134.026 | 139.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 362.29 | 349.343 | 329.05 | 126.968 | 56.772 | 187.825 | 170.415 | 162.395 | 155.41 | 159.799 | 166.703 | 180.494 | 189.926 | 193.001 | 198.811 | 195.189 | 198.649 | 196.919 | 188.207 | 199.815 | 232.997 | 237.773 | 236.685 | 231.033 | 247.873 | 253.007 | 245.422 | 244.699 | 241.542 | 237.927 | 235.893 | 266.017 | 263.527 | 259.804 | 247.169 | 242.952 | 240.772 | 239.546 | 227.514 | 218.009 | 216.692 | 210.345 | 202.281 | 200.934 | 207.144 | 205.241 | 198.15 | 37.013 | 31.802 | 26.079 | 28.055 | 29.305 | 34.073 | 28.871 | 26.184 | 32.531 | 29.227 | 37.271 | 77.201 | 74.512 | 23.556 | 29.101 | 38.646 | 39.473 | 41.106 | 45.842 | 34.161 | 29.522 | 10.937 | 27.266 | 31.534 | 46.514 | 15.533 | 21.192 | 24.762 | 29.666 | 30.716 | 24.654 | 38.352 | 58.858 | 57.111 | 58.027 | 56.847 | 56.799 | 57.302 | 57.349 | 56.51 | 56.731 | 56.782 | 56.329 | 56.103 | 57.955 | 57.369 | 56.702 | 55.888 | 57.221 | 56.693 | 0 | 55.28 | 0 | 0 | 0 | 54.063 | 0 | 0 | 0 | 52.536 | 0 | 0 | 0 | 27.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 230.228 | 203.665 | 243.885 | 0 | 0 | 139.797 | 123.193 | 94.278 | 90.399 | 72.46 | 69.41 | 54.942 | 59.968 | 63.034 | 73.715 | 55.226 | 60.556 | 60.479 | 62.705 | 56.087 | 63.463 | 67.025 | 81.648 | 67.733 | 72.092 | 75.762 | 69.624 | 78.409 | 76.847 | 90.251 | 66.393 | 95.796 | 79.156 | 93.123 | 69.881 | 74.458 | 64.991 | 74.835 | 56.344 | 58.401 | 53.185 | 62.862 | 46.228 | 49.981 | 47.437 | 57.678 | 45.286 | 77.619 | 46.894 | 54.32 | 42.834 | 40.447 | 49.369 | 44.665 | 41.276 | 49.777 | 39.212 | 45.633 | 45.309 | 55.053 | 48.677 | 57.662 | 63.377 | 74.268 | 61.712 | 70.538 | 92.07 | 84.701 | 68.818 | 73.383 | 66.417 | 67.907 | 48.774 | 45.851 | 47.398 | 48.092 | 30.834 | 33.079 | 44.373 | 0 | 0 | 0 | 0 | 0.019 | 0.005 | 0 | 0.003 | 0.002 | 0.001 | 0.006 | 0.005 | 0.008 | 0.015 | 0.01 | 0.005 | 0.005 | 0.003 | 0 | 0.004 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0.1 | 0.064 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 1 | 1.1 | 1.4 | 1.5 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | -572.935 | 0 | 0 | -192.633 | -173.479 | -146.214 | -123.992 | -103.094 | -105.535 | -124.617 | -130.947 | -129.287 | -137.13 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -592.518 | 280.621 | 337.743 | 336.557 | 236.536 | 192.633 | 173.479 | 146.214 | 123.992 | 103.094 | 105.535 | 124.617 | 130.947 | 129.287 | 137.13 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 0 | 280.621 | 337.743 | 336.557 | 236.536 | 327.622 | 293.608 | 256.673 | 245.809 | 232.259 | 236.113 | 235.436 | 249.894 | 256.035 | 272.526 | 250.415 | 259.205 | 257.398 | 250.912 | 255.902 | 296.46 | 304.798 | 318.333 | 298.766 | 319.965 | 328.769 | 315.046 | 323.108 | 318.389 | 328.178 | 302.286 | 361.813 | 342.683 | 352.927 | 317.05 | 317.41 | 305.763 | 314.381 | 283.858 | 276.41 | 269.877 | 273.207 | 248.509 | 250.915 | 254.581 | 262.919 | 243.436 | 114.632 | 78.696 | 80.399 | 70.889 | 69.752 | 83.442 | 73.536 | 67.46 | 82.308 | 68.439 | 82.904 | 122.51 | 129.565 | 72.233 | 86.763 | 102.023 | 113.741 | 102.818 | 116.38 | 126.231 | 114.223 | 79.755 | 100.649 | 97.951 | 114.421 | 64.307 | 67.043 | 72.16 | 77.758 | 61.55 | 57.733 | 82.725 | 58.858 | 57.111 | 58.027 | 56.847 | 56.818 | 57.306 | 57.349 | 56.513 | 56.733 | 56.783 | 56.335 | 56.108 | 57.963 | 57.384 | 56.712 | 55.893 | 57.226 | 56.696 | 0 | 55.284 | 0 | 0 | 0 | 54.067 | 0 | 0 | 0 | 52.54 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 1 | 1.1 | 1.4 | 1.5 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.742 | 7.091 | 7.487 | 7.912 | 17.9 | 18.617 | 19.71 | 19.351 | 21.987 | 21.929 | 19.355 | 15.184 | 15.128 | 15.26 | 14.955 | 15.31 | 14.448 | 15.571 | 16.409 | 16.772 | 17.238 | 17.172 | 18.505 | 2.867 | 3.232 | 3.047 | 2.888 | 3.131 | 3.475 | 3.789 | 4.213 | 5.292 | 5.227 | 5.065 | 5.141 | 3.875 | 3.57 | 2.997 | 3.173 | 3.187 | 3.121 | 3.419 | 3.512 | 3.854 | 4.177 | 4.456 | 4.656 | 5.017 | 5.143 | 4.916 | 2.847 | 2.533 | 2.636 | 3.155 | 3.524 | 3.662 | 3.546 | 3.604 | 3.921 | 4.098 | 4.398 | 4.659 | 4.876 | 4.612 | 4.355 | 3.932 | 4.116 | 4.191 | 3.86 | 3.67 | 3.463 | 2.746 | 3.192 | 3.137 | 2.923 | 2.722 | 2.722 | 3.297 | 3.512 | 1.134 | 1.265 | 1.364 | 1.594 | 1.594 | 1.594 | 1.76 | 2.175 | 2.175 | 2.175 | 2.359 | 2.359 | 2.356 | 2.394 | 2.394 | 2.462 | 2.462 | 2.462 | 0 | 2.81 | 0 | 0 | 0 | 3.028 | 0 | 0 | 0 | 3.436 | 3.4 | 0 | 0 | 3.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.786 | 28.777 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.384 | 29.429 | 29.429 | 30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.09 | 21.09 | 70.092 | 70.092 | 70.092 | 70.092 | 70.092 | 70.092 | 70.092 | 138.082 | 138.082 | 138.082 | 138.082 | 138.082 | 138.082 | 138.082 | 138.082 | 138.082 | 137.045 | 137.045 | 137.045 | 136.268 | 107.837 | 107.837 | 107.837 | 107.924 | 104.024 | 97.304 | 97.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.5 | 0 | 0 | 0 | 5.719 | 5.757 | 5.856 | 6.452 | 6.484 | 6.565 | 6.623 | 6.699 | 5.599 | 5.397 | 5.493 | 5.618 | 5.727 | 5.698 | 5.817 | 5.962 | 6.111 | 6.262 | 6.4 | 6.39 | 6.545 | 6.857 | 7.052 | 7.243 | 7.433 | 7.626 | 7.814 | 8.054 | 8.253 | 8.491 | 8.745 | 4.998 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 144.442 | 144.442 | 6.36 | 6.373 | 6.385 | 6.398 | 6.41 | 6.514 | 6.618 | 6.721 | 6.825 | 6.092 | 4.813 | 4.831 | 4.867 | 4.941 | 5.04 | 5.23 | 5.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.5 | 1.5 | 1.515 | 128.062 | 28.786 | 34.505 | 34.543 | 34.642 | 35.238 | 35.27 | 35.351 | 35.409 | 35.485 | 34.385 | 34.183 | 34.279 | 34.395 | 35.111 | 35.082 | 35.201 | 35.346 | 35.495 | 35.646 | 35.784 | 35.774 | 35.929 | 36.241 | 36.436 | 36.627 | 36.817 | 37.01 | 37.198 | 37.438 | 37.682 | 37.92 | 38.945 | 4.998 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 25.89 | 25.89 | 76.452 | 76.452 | 76.452 | 76.452 | 76.452 | 76.452 | 76.452 | 144.442 | 144.442 | 144.442 | 144.442 | 144.455 | 144.467 | 144.48 | 144.492 | 144.596 | 143.663 | 143.766 | 143.87 | 142.36 | 112.65 | 112.668 | 112.704 | 112.865 | 109.064 | 102.534 | 102.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 309.48 | 284.437 | 247.211 | 5.639 | 173.261 | 146.753 | 131.056 | 123.234 | 131.42 | 139.636 | 142.811 | 131.218 | 130.131 | 138.102 | 146.315 | 160.804 | 146.704 | 131.901 | 133.623 | 143.267 | 187.27 | 186.4 | 169.522 | 167.473 | 149.436 | 153.059 | 129.945 | 133.448 | 116.012 | 117.431 | 117.212 | 122.646 | 129.088 | 130.898 | 131.582 | 135.745 | 136.998 | 129.234 | 125.085 | 121.513 | 140.337 | 141.08 | 137.761 | 137.872 | 132.762 | 134.026 | 139.046 | 126.539 | 161.861 | 167.098 | 181.989 | 186.815 | 184.281 | 197.511 | 189.094 | 188.145 | 186.328 | 181.64 | 140.311 | 140.59 | 189.96 | 189.04 | 189.57 | 0 | 0 | 0 | 176.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -54.404 | 12.949 | 11.359 | 13.068 | 13.563 | 23.631 | 14.042 | 10.995 | 9.03 | 12.872 | 4.863 | 4.105 | 4.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -317.722 | -293.028 | 78.455 | 79.254 | 20.379 | -13.068 | -13.563 | -23.631 | -14.042 | -10.995 | -9.03 | -12.872 | -4.863 | -4.105 | -4.984 | -210.393 | -195.547 | -182.583 | -185.114 | -195.24 | -239.854 | -239.067 | -223.673 | -206.124 | -188.442 | -192.035 | -169.074 | -173.015 | -156.114 | -158.037 | -158.435 | -165.136 | -171.753 | -173.645 | -174.643 | -178.565 | -145.566 | -137.031 | -133.058 | -129.5 | -148.258 | -149.299 | -146.073 | -146.526 | -141.739 | -143.282 | -148.502 | -136.356 | -171.804 | -176.814 | -210.726 | -215.238 | -263.369 | -277.118 | -269.07 | -268.259 | -266.326 | -261.696 | -220.684 | -289.13 | -338.8 | -338.141 | -338.888 | -149.067 | -148.822 | -148.412 | -148.608 | -148.787 | -147.523 | -147.436 | -147.333 | -145.106 | -115.842 | -115.805 | -115.627 | -115.587 | -111.786 | -105.831 | -106.426 | -1.134 | -1.265 | -1.364 | -1.594 | -1.594 | -1.594 | -1.76 | -2.175 | -2.175 | -2.175 | -2.359 | -2.359 | -2.356 | -2.394 | -2.394 | -2.462 | -2.462 | -2.462 | 0 | -2.81 | 0 | 0 | 0 | -3.028 | 0 | 0 | 0 | -3.436 | -3.4 | 0 | 0 | -3.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 0 | 605.323 | 280.264 | 233.816 | 251.685 | 199.875 | 185.309 | 177.227 | 188.645 | 196.835 | 197.517 | 181.811 | 180.744 | 187.747 | 195.453 | 210.393 | 195.547 | 182.583 | 185.114 | 195.24 | 239.854 | 239.067 | 223.673 | 206.124 | 188.442 | 192.035 | 169.074 | 173.015 | 156.114 | 158.037 | 158.435 | 165.136 | 171.753 | 173.645 | 174.643 | 178.565 | 145.566 | 137.031 | 133.058 | 129.5 | 148.258 | 149.299 | 146.073 | 146.526 | 141.739 | 143.282 | 148.502 | 136.356 | 171.804 | 176.814 | 210.726 | 215.238 | 263.369 | 277.118 | 269.07 | 268.259 | 266.326 | 261.696 | 220.684 | 289.13 | 338.8 | 338.141 | 338.888 | 149.067 | 148.822 | 148.412 | 148.608 | 148.787 | 147.523 | 147.436 | 147.333 | 145.106 | 115.842 | 115.805 | 115.627 | 115.587 | 111.786 | 105.831 | 106.426 | 1.134 | 1.265 | 1.364 | 1.594 | 1.594 | 1.594 | 1.76 | 2.175 | 2.175 | 2.175 | 2.359 | 2.359 | 2.356 | 2.394 | 2.394 | 2.462 | 2.462 | 2.462 | 0 | 2.81 | 0 | 0 | 0 | 3.028 | 0 | 0 | 0 | 3.436 | 3.4 | 0 | 0 | 3.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 668.493 | 601.507 | 618.007 | 570.373 | 488.221 | 425.894 | 393.935 | 355.939 | 346.82 | 329.1 | 330.328 | 322.648 | 335.705 | 341.834 | 359.769 | 340.954 | 349.653 | 347.801 | 347.719 | 356.411 | 398.986 | 404.852 | 423.751 | 389.083 | 398.271 | 405.59 | 395.859 | 419.047 | 414.828 | 425.498 | 400.074 | 458.535 | 437.533 | 439.539 | 402.127 | 403.516 | 386.975 | 359.896 | 328.575 | 304.415 | 296.139 | 299.092 | 273.707 | 275.494 | 274.25 | 281.706 | 262.303 | 261.786 | 260.653 | 268.22 | 293.332 | 296.294 | 359.092 | 364.226 | 356.342 | 363.727 | 347.949 | 358.642 | 358.956 | 447.662 | 441.411 | 456.357 | 473.23 | 486.163 | 470.451 | 493.669 | 498.892 | 483.344 | 456.573 | 450.578 | 434.306 | 419.746 | 348.028 | 339.897 | 330.722 | 322.759 | 294.185 | 279.765 | 285.667 | 61.979 | 60.367 | 60.398 | 59.053 | 58.625 | 59.096 | 59.326 | 58.919 | 59.049 | 59.017 | 58.776 | 58.564 | 60.36 | 59.851 | 59.207 | 58.475 | 59.733 | 59.237 | 58.7 | 58.216 | 59 | 58.6 | 58.1 | 57.535 | 57.9 | 57.5 | 57 | 56.445 | 56 | 55.8 | 55.6 | 33.4 | 32.9 | 32.6 | 32 | 32 | 32.8 | 34.3 | 36 | 36.3 | 248.4 | 252.1 | 255.1 | 261.6 | 293.4 | 304.4 | 327.2 | 337.5 | 451.1 | 659.2 | 1,069.6 | 1,172.2 | 944.1 | 697.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 27.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.271 | 0 | 0 | 0 | 0 | 0 | 41.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.191 | 0.574 | 6.492 | 1.83 | 1.841 | 12.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0.97 | 1.773 | 3.463 | 5.212 | 6.231 | 1.98 | 3.686 | 4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0.096 | 0.146 | 9.783 | 5.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.332 | 0.361 | 0 | 0 | 0 | 1.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -27.148 | -0.146 | -9.783 | 176.879 | 154.102 | -3.463 | -5.212 | -6.231 | -1.98 | -3.686 | -4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.271 | 0 | 0 | 0 | 0 | 0 | -41.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.332 | -0.361 | -6.492 | -1.83 | -1.841 | -1.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0 | 231.221 | 207.629 | 183.582 | 155.875 | 137.636 | 126.556 | 121.853 | 110.112 | 101.951 | 101.933 | 106.615 | 101.233 | 100.216 | 99.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.005 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 37.929 | 0.008 | 0.007 | 0.007 | 0.012 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 40.271 | 0 | 0 | 0 | 0 | 0 | 41.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.191 | 0.574 | 6.492 | 1.83 | 1.841 | 12.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 45.553 | 45.703 | 45.851 | 45.052 | 52.727 | 54.836 | 55.407 | 55.299 | 57.608 | 57.269 | 55.995 | 51.967 | 52.155 | 52.269 | 52.503 | 52.921 | 56.759 | 57.996 | 58.625 | 59.581 | 84.99 | 84.745 | 86.167 | 70.224 | 70.206 | 70.188 | 70.153 | 70.135 | 70.116 | 70.099 | 70.081 | 70.063 | 70.045 | 70.028 | 70.009 | 69.992 | 69.847 | 40.222 | 40.211 | 40.33 | 40.321 | 40.311 | 40.301 | 40.291 | 40.281 | 40.271 | 40.261 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 0.098 | 2.633 | 41.24 | 4.614 | 10.104 | 17.048 | 23.49 | 24.931 | 26.372 | 22.813 | 24.026 | 30 | 0 | 0 | 0 | 3.25 | 3.5 | 3.75 | 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 | 183.1 | 183.1 | 183.3 | 187.7 | 204.5 | 213 | 225.6 | 234.1 | 309.7 | 440.5 | 437 | 99 | 0 | 0 |
Deferred Revenue Non-Current
| 5.006 | 0 | 186.397 | 151.644 | 0 | 0 | 0 | 45.845 | 0 | 0 | 0 | 46.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.033 | 0.382 | 1.511 | 17.507 | 0 | 0 | 0 | 9.454 | 0 | 0 | 0 | 5.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -51.592 | -46.085 | -47.362 | 30.74 | 204.038 | -54.836 | -55.407 | -55.299 | -57.608 | -57.269 | -55.995 | -51.967 | -52.155 | -52.269 | -52.503 | -52.921 | -56.759 | -57.996 | -58.625 | -59.581 | -84.99 | 0 | -86.167 | 0 | -70.206 | -70.188 | -70.153 | -70.135 | -70.116 | -70.099 | -70.081 | -70.063 | -70.045 | -70.028 | -70.009 | -69.992 | -69.847 | -40.222 | -40.211 | -40.33 | -40.321 | -40.311 | -40.301 | 0 | 0 | -40.271 | -40.261 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -41.24 | -0.098 | -2.633 | -41.24 | -4.614 | -10.104 | -17.048 | -23.49 | -24.931 | -26.372 | -22.813 | -24.026 | -30 | 0 | 0 | 0 | -3.25 | -3.5 | -3.75 | -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 | -183.1 | -183.1 | -183.3 | -187.7 | -204.5 | -213 | -225.6 | -234.1 | -309.7 | -440.5 | -437 | -99 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 227.803 | 262.988 | 244.943 | 256.765 | 54.836 | 55.407 | 55.299 | 57.608 | 57.269 | 55.995 | 51.967 | 52.155 | 52.269 | 52.503 | 52.921 | 56.759 | 57.996 | 58.625 | 59.581 | 84.99 | 84.745 | 86.167 | 70.224 | 70.206 | 70.188 | 70.153 | 70.135 | 70.116 | 70.099 | 70.081 | 70.063 | 70.045 | 70.028 | 70.009 | 69.992 | 69.847 | 40.222 | 40.341 | 40.33 | 40.321 | 40.311 | 40.301 | 40.291 | 40.281 | 40.271 | 40.261 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 0.098 | 2.633 | 45.364 | 4.614 | 10.104 | 17.048 | 23.49 | 24.931 | 26.372 | 22.813 | 24.026 | 30 | 0 | 0 | 0 | 3.25 | 3.5 | 3.75 | 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 | 183.1 | 183.1 | 183.3 | 187.7 | 204.5 | 213 | 225.6 | 234.1 | 309.7 | 440.5 | 437 | 99 | 0 | 0 |
Total Liabilities
| 503.257 | 448.635 | 470.617 | 428.525 | 412.64 | 54.836 | 55.407 | 55.299 | 57.608 | 57.269 | 55.995 | 51.967 | 52.155 | 52.269 | 52.503 | 52.921 | 56.759 | 57.996 | 58.625 | 59.581 | 84.99 | 84.745 | 86.167 | 70.224 | 70.206 | 70.188 | 70.153 | 70.135 | 70.116 | 70.099 | 70.081 | 380.47 | 70.045 | 70.028 | 70.009 | 69.992 | 69.847 | 40.222 | 40.341 | 40.33 | 40.321 | 40.311 | 40.301 | 40.291 | 40.281 | 207.211 | 40.261 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 41.24 | 0.098 | 2.633 | 45.364 | 4.614 | 10.104 | 17.048 | 23.49 | 24.931 | 26.372 | 22.813 | 24.026 | 30 | 0 | 1.191 | 0.574 | 108.785 | 90.85 | 81.058 | 91.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.1 | 183.1 | 183.3 | 187.7 | 204.5 | 213 | 225.6 | 234.1 | 309.7 | 440.5 | 437 | 99 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.381 | 0.381 | 0.38 | 0.382 | 0.381 | 0.381 | 0.38 | 0.379 | 0.378 | 0.378 | 0.377 | 0.38 | 0.38 | 0.383 | 0.383 | 0.381 | 0.381 | 0.381 | 0.376 | 0.416 | 0.415 | 0.415 | 0.415 | 0.414 | 0.414 | 0.414 | 0.413 | 0.412 | 0.412 | 0.412 | 0.412 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.409 | 0.409 | 0.409 | 0.48 | 0.485 | 0.485 | 0.485 | 0.485 | 0.485 | 0.485 | 0.483 | 0.483 | 0.482 | 0.481 | 0.481 | 0.481 | 0.48 | 0.476 | 0.476 | 0.476 | 0.476 | 0.476 | 0.476 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.474 | 0.467 | 0.467 | 0.465 | 0.206 | 0.206 | 0.206 | 0.206 | 0.204 | 0.204 | 0.204 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.203 | 0.2 | 0.203 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0 | 0.203 | 0 | 0 | 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
| -291.856 | -297.257 | -303.046 | -309.974 | -372.369 | -379.574 | -382.728 | -383.886 | -381.74 | -373.092 | -369.532 | -366.398 | -356.591 | -356.059 | -348.582 | -350.672 | -352.514 | -356.524 | -362.923 | -361.09 | -359.032 | -363.853 | -369.933 | -376.446 | -378.809 | -383.968 | -395.68 | -385.165 | -387.163 | -386.26 | -386.99 | -383.443 | -383.112 | -363.213 | -357.708 | -357.995 | -354.977 | -355.292 | -355.778 | -377.746 | -379.866 | -383.335 | -383.846 | -387.004 | -388.936 | -391.002 | -393.026 | -393.122 | -396.401 | -392.193 | -358.237 | -354.549 | -301.075 | -297.377 | -297.769 | -298.505 | -300.574 | -302.049 | -304.809 | -233.921 | -236.315 | -235.312 | -237.153 | -228.389 | -229.147 | -217.416 | -219.308 | -195.377 | -198.444 | -201.145 | -202.638 | -217.329 | -223.193 | -226.993 | -230.706 | -243.907 | -248.311 | -252.998 | -256.862 | -250.745 | -252.94 | -252.186 | -253.066 | -252.271 | -251.824 | -251.545 | -251.204 | -251.091 | -251.108 | -251.324 | -251.562 | -249.588 | -250.146 | -250.84 | -251.547 | -250.252 | -250.809 | -251.4 | -251.86 | -251.1 | -251.5 | -252 | -252.568 | -252 | -252.4 | -252.9 | -253.389 | -253.8 | -254.1 | -254.4 | -2.1 | -1.6 | -2.4 | -2.9 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 |
Accumulated Other Comprehensive Income/Loss
| 0.259 | -6.471 | -5.788 | -4.869 | -8.572 | -7.239 | -5.865 | -6.862 | -7.3 | -4.104 | -1.578 | 2.663 | 3.573 | 3.95 | 3.534 | 5.162 | 4.736 | 4.703 | 2.635 | 2.406 | 2.409 | 1.995 | 0.225 | -2.602 | -2.77 | -2.468 | 1.9 | 2.779 | 2.474 | 1.754 | 1.316 | 3.416 | 6.589 | 5.182 | 3.491 | 3.959 | 3.991 | 5.732 | 5.09 | 5.659 | 6.325 | 5.028 | 3.375 | 4.258 | 4.677 | 8.301 | 8.704 | 9.324 | 11.266 | 11.122 | 10.34 | 9.515 | 8.546 | 12.463 | 8.643 | 5.132 | 3.01 | 3.637 | -0.538 | -4.069 | -2.143 | -3.932 | -0.47 | 1.789 | 0.967 | -0.8 | -2.652 | 0.165 | -0.403 | -0.192 | -3.463 | -2.29 | -0.638 | -0.169 | 0.655 | -0.299 | 0.29 | 0.45 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 456.452 | 456.219 | 455.844 | 456.309 | 456.141 | 456.065 | 455.916 | 455.891 | 455.779 | 455.706 | 455.554 | 456.252 | 456.128 | 456.971 | 456.838 | 456.815 | 456.729 | 456.653 | 456.59 | 459.13 | 458.973 | 458.832 | 458.692 | 458.611 | 458.449 | 458.347 | 458.124 | 457.986 | 457.898 | 457.789 | 457.75 | 457.681 | 457.621 | 457.513 | 457.476 | 457.395 | 457.358 | 457.261 | 457.242 | 457.168 | 457.129 | 457.033 | 456.993 | 456.919 | 456.866 | 456.786 | 456.705 | 456.584 | 456.488 | 456.346 | 466.136 | 466.777 | 466.675 | 466.023 | 465.831 | 465.601 | 465.406 | 465.103 | 464.72 | 464.169 | 463.647 | 463.096 | 462.601 | 462.033 | 461.727 | 461.292 | 460.968 | 460.528 | 460.234 | 459.743 | 459.049 | 458.865 | 458.372 | 457.989 | 457.905 | 457.706 | 450.889 | 450.788 | 450.658 | 311.225 | 311.131 | 311.037 | 310.935 | 310.244 | 310.15 | 310.068 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.392 | 309.4 | 309.392 | 309.6 | 309.6 | 309.6 | 309.392 | 309.6 | 309.6 | 309.6 | 309.392 | 309.5 | 309.6 | 309.7 | 35 | 34 | 34.6 | 34.5 | 34.5 | 31.7 | 33.1 | 34.4 | 34.9 | 48.5 | 55.8 | 58.1 | 63.6 | 81.8 | 86.1 | 93.3 | 98.3 | 141.3 | 207.7 | 250.6 | 268 | 275 | 271.8 |
Total Shareholders Equity
| 165.236 | 152.872 | 147.39 | 141.848 | 75.581 | 69.633 | 67.703 | 65.522 | 67.117 | 78.888 | 84.821 | 92.897 | 103.49 | 105.245 | 112.173 | 111.686 | 109.332 | 105.213 | 96.678 | 100.862 | 102.765 | 97.389 | 89.399 | 79.977 | 77.284 | 72.325 | 64.757 | 76.012 | 73.621 | 73.695 | 72.488 | 78.065 | 81.509 | 99.893 | 103.67 | 103.77 | 106.782 | 108.111 | 106.964 | 85.491 | 83.998 | 79.136 | 76.932 | 74.583 | 73.017 | 74.495 | 72.793 | 73.195 | 71.762 | 75.684 | 118.719 | 122.228 | 174.631 | 181.594 | 177.19 | 172.713 | 168.327 | 167.174 | 159.856 | 226.661 | 225.67 | 224.333 | 225.459 | 235.913 | 234.023 | 243.552 | 239.484 | 265.792 | 261.863 | 258.882 | 253.423 | 239.721 | 235.016 | 231.302 | 228.329 | 213.974 | 203.335 | 198.707 | 194.226 | 60.686 | 58.397 | 59.057 | 58.075 | 58.177 | 58.531 | 58.727 | 58.391 | 58.504 | 58.487 | 58.271 | 58.033 | 60.007 | 59.449 | 58.755 | 58.048 | 59.343 | 58.786 | 58.2 | 57.735 | 58.5 | 58.1 | 57.6 | 57.027 | 57.6 | 57.2 | 56.7 | 56.206 | 55.7 | 55.5 | 55.3 | 32.9 | 32.4 | 32.2 | 31.6 | 31.6 | 31.7 | 33.1 | 34.4 | 34.9 | 48.5 | 55.8 | 58.1 | 63.6 | 81.8 | 86.1 | 93.3 | 98.3 | 141.3 | 207.7 | 250.6 | 268 | 275 | 271.3 |
Total Equity
| 165.236 | 152.872 | 147.39 | 141.848 | 75.581 | 69.633 | 67.703 | 65.522 | 67.117 | 78.888 | 84.821 | 92.897 | 103.49 | 105.245 | 112.173 | 111.686 | 109.332 | 105.213 | 96.678 | 100.862 | 102.765 | 97.389 | 89.399 | 79.977 | 77.284 | 72.325 | 64.757 | 76.012 | 73.621 | 73.695 | 72.488 | 78.065 | 81.509 | 99.893 | 103.67 | 103.77 | 106.782 | 108.111 | 106.964 | 85.491 | 83.998 | 79.136 | 76.932 | 74.583 | 73.017 | 74.495 | 72.793 | 73.195 | 71.762 | 75.684 | 118.719 | 122.228 | 174.631 | 181.594 | 177.19 | 172.713 | 168.327 | 167.174 | 159.856 | 226.661 | 225.67 | 224.333 | 225.459 | 235.913 | 234.023 | 243.552 | 239.484 | 265.792 | 261.863 | 258.882 | 253.423 | 239.721 | 235.016 | 231.302 | 228.329 | 213.974 | 203.335 | 198.707 | 194.226 | 60.686 | 58.397 | 59.057 | 58.075 | 58.177 | 58.531 | 58.727 | 58.391 | 58.504 | 58.487 | 58.271 | 58.033 | 60.007 | 59.449 | 58.755 | 58.048 | 59.343 | 58.786 | 58.2 | 57.735 | 58.5 | 58.1 | 57.6 | 57.027 | 57.6 | 57.2 | 56.7 | 56.206 | 55.7 | 55.5 | 55.3 | 32.9 | 32.4 | 32.2 | 31.6 | 31.6 | 31.7 | 33.1 | 34.4 | 34.9 | 48.5 | 55.8 | 58.1 | 63.6 | 81.8 | 86.1 | 93.3 | 98.3 | 141.3 | 207.7 | 250.6 | 268 | 275 | 271.3 |
Total Liabilities & Shareholders Equity
| 668.493 | 601.507 | 618.007 | 570.373 | 488.221 | 425.894 | 393.935 | 355.939 | 346.82 | 329.1 | 330.328 | 322.648 | 335.705 | 341.834 | 359.769 | 340.954 | 349.653 | 347.801 | 347.719 | 356.411 | 398.986 | 404.852 | 423.751 | 389.083 | 398.271 | 405.59 | 395.859 | 419.047 | 414.828 | 425.498 | 400.074 | 458.535 | 437.533 | 439.539 | 402.127 | 403.516 | 386.975 | 359.896 | 328.575 | 304.415 | 296.139 | 299.092 | 273.707 | 275.494 | 274.25 | 281.706 | 262.303 | 261.786 | 260.653 | 268.22 | 293.332 | 296.294 | 359.092 | 364.226 | 356.342 | 363.727 | 347.949 | 358.642 | 358.956 | 447.662 | 441.411 | 456.357 | 473.23 | 486.163 | 470.451 | 493.669 | 498.892 | 483.344 | 456.573 | 450.578 | 434.306 | 419.746 | 348.028 | 339.897 | 330.722 | 322.759 | 294.185 | 279.765 | 285.667 | 61.979 | 60.367 | 60.398 | 59.053 | 58.625 | 59.096 | 59.326 | 58.919 | 59.049 | 59.017 | 58.776 | 58.564 | 60.36 | 59.851 | 59.207 | 58.475 | 59.733 | 59.237 | 58.7 | 58.216 | 59 | 58.6 | 58.1 | 57.535 | 57.9 | 57.5 | 57 | 56.445 | 56 | 55.8 | 55.6 | 33.4 | 32.9 | 32.6 | 32 | 32 | 32.8 | 34.3 | 36 | 36.3 | 248.4 | 252.1 | 255.1 | 261.6 | 293.4 | 304.4 | 327.2 | 337.5 | 451.1 | 659.2 | 1,069.6 | 1,172.2 | 944.1 | 697.7 |