Forum Energy Technologies, Inc.
NYSE:FET
15.89 (USD) • At close November 8, 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 | 2010 Q4 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 33.313 | 31.826 | 48.488 | 46.165 | 37.2 | 24.8 | 46.8 | 51 | 19.778 | 26.904 | 20.602 | 46.9 | 50.044 | 60.4 | 100.81 | 128.6 | 20 | 109.678 | 108.9 | 57.9 | 28.9 | 37.4 | 29.7 | 47.241 | 26.9 | 39.1 | 42.3 | 115.2 | 156.4 | 220.5 | 204.9 | 234.4 | 132.5 | 137.2 | 132 | 109.2 | 76.2 | 57.8 | 83.9 | 76.6 | 74.1 | 32.6 | 67 | 39.582 | 28.2 | 199.5 | 26.9 | 41.1 | 17.9 | 14.802 | 15.826 | 20.548 | 36.928 | 66.137 | 20.348 | 128.6 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 33.313 | 31.826 | 48.488 | 46.165 | 37.2 | 24.8 | 46.8 | 51 | 19.778 | 26.904 | 20.602 | 46.9 | 50.044 | 60.4 | 100.81 | 128.6 | 20 | 109.678 | 108.9 | 57.9 | 28.9 | 37.4 | 29.7 | 47.241 | 26.9 | 39.1 | 42.3 | 115.2 | 156.4 | 220.5 | 204.9 | 234.4 | 132.5 | 137.2 | 132 | 109.2 | 76.2 | 57.8 | 83.9 | 76.6 | 74.1 | 32.6 | 67 | 39.582 | 28.2 | 199.5 | 26.9 | 41.1 | 17.9 | 14.802 | 15.826 | 20.548 | 36.928 | 66.137 | 20.348 | 128.6 |
| Net Receivables
| 163.084 | 178.577 | 174.401 | 161.913 | 157.8 | 169 | 164 | 154.2 | 165.307 | 163.257 | 148.471 | 123.9 | 130.554 | 106.9 | 99.129 | 80.6 | 79.8 | 95.55 | 145.4 | 154.2 | 182.6 | 180.6 | 203.6 | 216.076 | 214.7 | 210.9 | 194.9 | 202.9 | 154.4 | 145.3 | 127.2 | 105.3 | 100.3 | 94.4 | 109.2 | 138.6 | 157.6 | 199.6 | 256.4 | 301.691 | 342.085 | 311.26 | 303.481 | 274.284 | 268.762 | 262.868 | 272.123 | 235.498 | 248.749 | 252.538 | 247.738 | 228.686 | 217.616 | 159.395 | 117.656 | 80.6 |
| Inventory
| 286.939 | 291.087 | 303.003 | 299.639 | 302.3 | 302.5 | 287.6 | 269.8 | 270.626 | 271.182 | 263.779 | 241.7 | 233.875 | 228 | 236.427 | 251.7 | 364.7 | 377.562 | 392.9 | 414.6 | 443.4 | 469.1 | 471.6 | 479.023 | 503.5 | 486.2 | 468.9 | 443.2 | 394.1 | 364.8 | 352 | 338.6 | 355.2 | 375 | 416.1 | 424.1 | 504.8 | 522.8 | 521.2 | 461.515 | 454.47 | 458.004 | 439.838 | 441.049 | 454.738 | 425.085 | 428.313 | 455.129 | 423.567 | 402.625 | 361.111 | 324.638 | 285.764 | 217.024 | 173.777 | 251.7 |
| Other Current Assets
| 40.389 | 19.828 | 20.893 | 21.887 | 33.9 | 41.2 | 38.4 | 37.9 | 0.001 | 23.843 | 23.417 | 34.2 | 34.848 | 31.6 | 19.225 | 29.3 | 41 | 46.997 | 49.1 | 39.2 | 37.6 | 40.8 | 37.9 | 23.677 | 40.2 | 29.3 | 47.9 | 35.7 | 39 | 36.5 | 65.3 | 72.3 | 72.8 | 33.9 | 41 | 46.5 | 78.2 | 81.4 | 71.5 | 814.8 | 863.6 | 817.3 | 790.5 | 54.553 | 786 | 735.1 | 745.4 | 733.8 | 718.3 | 706.333 | 12.33 | 11.706 | 25.323 | 18.555 | 3.66 | 29.3 |
| Total Current Assets
| 523.725 | 521.318 | 546.785 | 529.604 | 531.2 | 537.5 | 536.8 | 512.9 | 478.361 | 485.186 | 456.269 | 446.7 | 449.321 | 426.9 | 455.591 | 490.2 | 505.5 | 629.787 | 696.3 | 665.9 | 692.5 | 727.9 | 742.8 | 766.017 | 785.3 | 765.5 | 754 | 797 | 743.9 | 767.1 | 749.4 | 750.6 | 660.8 | 640.5 | 698.3 | 718.4 | 816.8 | 861.6 | 933 | 891.4 | 937.7 | 849.9 | 857.5 | 809.468 | 814.2 | 934.6 | 772.3 | 774.9 | 736.2 | 721.135 | 667.302 | 618.586 | 584.951 | 481.59 | 342.107 | 490.2 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 137.466 | 137.59 | 142.478 | 116.8 | 117.8 | 118.4 | 119.6 | 116.8 | 107.023 | 110.936 | 115.895 | 119.4 | 122.507 | 133 | 138.37 | 145.2 | 154.2 | 166.955 | 173.3 | 203.5 | 210.9 | 225.5 | 228.6 | 177.358 | 179.8 | 181.6 | 184.5 | 197.3 | 149 | 149.4 | 151.1 | 152.2 | 159.5 | 173.6 | 180.2 | 186.7 | 196.8 | 202.4 | 202.6 | 190 | 189 | 188.1 | 180.1 | 180.292 | 174.8 | 162.6 | 152 | 153 | 139.1 | 134.785 | 132.514 | 124.84 | 121.679 | 104.496 | 90.632 | 145.2 |
| Goodwill
| 65.619 | 62.689 | 63.202 | 0 | 0.006 | -0.006 | -0.029 | 0.019 | 0 | 0 | 0 | -0.005 | 0 | -0.038 | 0 | -0.044 | 0 | 0 | 0 | 0 | 0.029 | 471.466 | 470.674 | 469.647 | 752.361 | 751.134 | 757.801 | 755.245 | 619.632 | 595.833 | 656.876 | 652.743 | 660.976 | 662.929 | 671.19 | 669.036 | 799.601 | 808.374 | 795.394 | 798.481 | 808.762 | 824.4 | 799.239 | 802.318 | 791.823 | 684.375 | 685.202 | 696.3 | 608.4 | 602.795 | 606.564 | 600.827 | 603.872 | 358.433 | 294.381 | 0 |
| Intangible Assets
| 242.33 | 249.826 | 261.405 | 167.97 | 173.394 | 179.806 | 185.629 | 191.481 | 196.581 | 203.787 | 210.874 | 217.405 | 220.908 | 227.638 | 233.711 | 240.444 | 247.3 | 252.989 | 259.1 | 272.3 | 279.371 | 341.92 | 350.309 | 359.048 | 390.489 | 399.485 | 426.744 | 443.064 | 224.565 | 213.312 | 217.534 | 216.418 | 225.52 | 232.519 | 240.967 | 246.65 | 257.05 | 265.811 | 270.255 | 271.739 | 281.85 | 295.71 | 287.844 | 295.352 | 307.558 | 244.519 | 250.171 | 257.419 | 226.691 | 230.759 | 237.61 | 241.314 | 239.535 | 111.613 | 80.159 | 240.4 |
| Goodwill and Intangible Assets
| 307.949 | 312.515 | 324.607 | 167.97 | 173.4 | 179.8 | 185.6 | 191.5 | 196.581 | 203.787 | 210.874 | 217.4 | 220.908 | 227.6 | 233.711 | 240.4 | 247.3 | 252.989 | 259.1 | 272.3 | 279.4 | 813.4 | 821 | 828.695 | 1,142.9 | 1,150.6 | 1,184.5 | 1,198.3 | 844.2 | 809.1 | 874.4 | 869.2 | 886.5 | 895.4 | 912.2 | 915.7 | 1,056.7 | 1,074.2 | 1,063.4 | 1,070.2 | 1,090.7 | 1,120.1 | 1,087.1 | 1,097.67 | 1,099.4 | 928.9 | 935.4 | 696.3 | 608.4 | 602.795 | 844.174 | 842.141 | 843.407 | 470.046 | 374.54 | 240.4 |
| Long Term Investments
| 0 | -0.132 | 0 | -0.368 | -0.368 | -0.917 | 0 | 0 | 0 | 0 | 0 | -0.203 | 1.552 | -0.132 | 0.125 | -0.102 | -0.157 | 0.828 | -0.141 | -0.654 | -12.627 | 44.5 | 45.1 | 44.982 | 41.4 | 41.2 | 43.1 | -3.344 | 64.5 | 62.5 | 61.6 | 59.1 | 58.5 | 58.1 | 58.3 | 57.7 | 56.4 | 55.3 | 54.2 | 49.7 | 57.2 | 58.1 | 65.6 | 60.292 | 62.3 | -31.898 | -31.766 | 0 | -22.585 | -18.702 | -9.137 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0.149 | 0.132 | 0.13 | 0.368 | 0.368 | 0.917 | 0.099 | 0.184 | 0.632 | 0.628 | 0.46 | 0.203 | 0.123 | 0.132 | 0.097 | 0.102 | 0.157 | 0.346 | 0.141 | 0.654 | 12.627 | 20.112 | 1.735 | 1.234 | 8.317 | 6.69 | 4.015 | 3.344 | 9.719 | 3.945 | 2.482 | 0.851 | 0.72 | 0.736 | 0.779 | 0.78 | 20.38 | 23.066 | 22.432 | 0 | 28.834 | 26.316 | 24.381 | 15.658 | 40.006 | 31.898 | 31.766 | 0 | 22.585 | 18.702 | 18.755 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 4.448 | 5.334 | 7.389 | 6.687 | 6.5 | 8 | 7.901 | 9.916 | 7.653 | 6.955 | 7.431 | 7.8 | 5.554 | 16.7 | 16.065 | 14.1 | 17 | 15.953 | 16.8 | 18.3 | 16.4 | -9.712 | 10.965 | 11.366 | 11.783 | 11.71 | 12.385 | 7.2 | 3.581 | 3.755 | 3.918 | 6.049 | 4.38 | 4.864 | 4.821 | 39.22 | -5.68 | -7.166 | -6.632 | 16.6 | -9.334 | -7.216 | -3.981 | 5.489 | -22.406 | 11.1 | 11.8 | 268.8 | 239.3 | 247.78 | 13.634 | 21.748 | 14.069 | 12.379 | 11.053 | 14.1 |
| Total Non-Current Assets
| 450.012 | 455.439 | 474.604 | 291.457 | 297.7 | 306.2 | 313.2 | 318.4 | 311.889 | 322.306 | 334.66 | 344.6 | 350.644 | 377.3 | 388.368 | 399.7 | 418.5 | 437.071 | 449.2 | 494.1 | 506.7 | 1,093.8 | 1,107.4 | 1,063.635 | 1,384.2 | 1,391.8 | 1,428.5 | 1,402.8 | 1,071 | 1,028.7 | 1,093.5 | 1,087.4 | 1,109.6 | 1,132.7 | 1,156.3 | 1,200.1 | 1,324.6 | 1,347.8 | 1,336 | 1,326.5 | 1,356.4 | 1,385.4 | 1,353.2 | 1,359.401 | 1,354.1 | 1,102.6 | 1,099.2 | 1,118.1 | 986.8 | 985.36 | 999.94 | 988.729 | 979.155 | 586.921 | 476.225 | 399.7 |
| Total Assets
| 973.737 | 976.757 | 1,021.389 | 821.061 | 828.9 | 843.7 | 850 | 831.3 | 790.25 | 807.492 | 790.929 | 791.3 | 799.965 | 804.2 | 843.959 | 889.9 | 924 | 1,066.858 | 1,145.5 | 1,160 | 1,199.2 | 1,821.7 | 1,850.2 | 1,829.652 | 2,169.5 | 2,157.3 | 2,182.5 | 2,199.8 | 1,814.9 | 1,795.8 | 1,842.9 | 1,838 | 1,770.4 | 1,773.2 | 1,854.6 | 1,918.5 | 2,141.4 | 2,209.4 | 2,269 | 2,217.9 | 2,294.1 | 2,235.3 | 2,210.7 | 2,168.869 | 2,168.3 | 2,037.2 | 1,871.5 | 1,893 | 1,723 | 1,706.495 | 1,667.242 | 1,607.315 | 1,564.106 | 1,068.511 | 818.332 | 889.9 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 117.164 | 111.15 | 108.254 | 125.918 | 124.146 | 136.534 | 129.934 | 118.261 | 111.253 | 110.744 | 115.177 | 99.379 | 85.953 | 72.288 | 53.561 | 46.351 | 60.057 | 70.2 | 98.85 | 98.72 | 124.062 | 137.819 | 152.31 | 143.186 | 142.54 | 153.101 | 143.897 | 137.684 | 123.148 | 113.947 | 100.363 | 73.775 | 60.146 | 69.041 | 75.568 | 76.823 | 92.244 | 114.948 | 162.908 | 127.757 | 134.078 | 129.639 | 122.302 | 100.221 | 111.1 | 97.5 | 93 | 99 | 107.2 | 114.493 | 103.361 | 97.642 | 87.375 | 81.044 | 61.981 | 0 |
| Short Term Debt
| 69.385 | 6.518 | 5.15 | 10.386 | 1.1 | 1.1 | 1 | 0.8 | 0.502 | 0.69 | 0.751 | 0.9 | 1 | 1 | 1.054 | 1.3 | 1.3 | 1.32 | 1 | 0.7 | 1.2 | 1.2 | 0.1 | 1.167 | 0.9 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.2 | 0.1 | 0.038 | 0.044 | 0.1 | 0.3 | 0.3 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 0.998 | 31.1 | 26.3 | 22.6 | 20.5 | 18.5 | 16.621 | 8.022 | 5.176 | 0.834 | 1.94 | 3.209 | 1.3 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.147 | 14.544 | 14.756 | 14.772 | 14.14 | 14.461 | 13.841 | 14.706 | 10.824 | 9.172 | 13.755 | 16.981 | 13.72 | 12.052 | 10.861 | 9.68 | 5.664 | 6.097 | 10.584 | 10.788 | 11.659 | 10.33 | 8.436 | 11.545 | 12.886 | 11.825 | 9.43 | 10.7 | 10.036 | 9.957 | 9.284 | 12.342 | 10.355 | 11.479 | 13.121 | 15.914 | 18.453 | 18.415 | 21.078 | 26.704 | 33.859 | 27.492 | 35.301 | 22.235 | 31.789 | 51.256 | 38.176 | 51.302 | 19.055 | 17.479 | 18.139 | 12.692 | 10.758 | 11.187 | 7.13 | 0 |
| Other Current Liabilities
| 75.327 | 61.862 | 64.937 | 53.263 | 68.914 | 58.105 | 58.825 | 76.733 | 74.498 | 63.705 | 62.426 | 58.44 | 65.018 | 65.86 | 68.195 | 67.569 | 70.179 | 70.62 | 74.766 | 86.692 | 87.179 | 74.951 | 72.854 | 81.032 | 69.874 | 63.374 | 62.773 | 66.716 | 64.716 | 56.696 | 51.953 | 55.583 | 55.761 | 51.136 | 55.911 | 57.363 | 79.303 | 82.237 | 108.114 | 126.939 | 123.363 | 82.369 | 90.597 | 96.529 | 96.611 | 86.544 | 120.824 | 110.098 | 112.245 | 107.316 | 140.417 | 139.142 | 136.384 | 102.517 | 54.625 | 123.6 |
| Total Current Liabilities
| 271.023 | 194.074 | 193.097 | 204.339 | 208.3 | 210.2 | 203.6 | 210.5 | 197.077 | 184.311 | 192.109 | 175.7 | 165.691 | 151.2 | 133.671 | 124.9 | 137.2 | 148.237 | 185.2 | 196.9 | 224.1 | 224.3 | 233.7 | 236.93 | 226.2 | 229.4 | 217.2 | 216.3 | 199 | 181.7 | 162.8 | 141.8 | 126.3 | 131.7 | 144.7 | 150.4 | 190.3 | 216.2 | 292.9 | 282.2 | 292.2 | 240.4 | 249.2 | 219.983 | 270.6 | 261.6 | 274.6 | 280.9 | 257 | 255.909 | 269.939 | 254.652 | 235.351 | 196.688 | 126.945 | 124.9 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 220.062 | 246.348 | 282.302 | 127.889 | 128.5 | 137.8 | 152 | 239.1 | 275.536 | 299.12 | 266.505 | 232.4 | 267.564 | 231.7 | 308.933 | 293.4 | 290 | 456.528 | 444.9 | 398.9 | 399.8 | 478 | 487.9 | 517.544 | 466 | 465.9 | 456.6 | 506.8 | 398.1 | 398.1 | 398 | 396.7 | 396.5 | 396.3 | 396.2 | 396 | 402.6 | 437.7 | 467.8 | 428 | 420.4 | 436.7 | 476.6 | 512.077 | 500 | 504.2 | 366 | 400.2 | 299.1 | 349.948 | 647.288 | 660.379 | 684.295 | 279.668 | 204.715 | 293.4 |
| Deferred Revenue Non-Current
| -28.493 | -26.546 | 59.898 | -0.94 | -0.904 | -1.937 | 0 | 0 | 0.918 | 1.049 | 0 | 0.834 | 0 | -1.595 | 0 | 1.952 | -2.153 | 0 | -2.229 | 2.465 | -12.627 | -20.112 | -14.779 | 15.299 | -21.799 | -12.331 | -29.168 | 31.232 | -4.175 | -5.005 | -14.03 | 26.185 | -39.093 | -18.684 | -40.266 | 51.1 | -94.205 | -97.831 | -96.909 | 98.188 | -100.282 | -105.998 | -98.734 | 97.774 | -105.101 | -54.357 | -52.907 | 49.749 | -37.592 | -36.4 | 1.503 | 1.588 | 2.116 | 2.16 | 2.162 | 0 |
| Deferred Tax Liabilities Non-Current
| 28.493 | 26.546 | 28.183 | 0.94 | 0.904 | 1.937 | 1.051 | 0.902 | 0.918 | 1.049 | 1.188 | 0.834 | 1.52 | 1.595 | 1.913 | 1.952 | 2.153 | 1.943 | 2.229 | 2.465 | 12.627 | 20.112 | 14.779 | 15.299 | 21.799 | 12.331 | 29.168 | 31.232 | 4.175 | 5.005 | 14.03 | 26.185 | 39.093 | 18.684 | 40.266 | 51.1 | 94.205 | 97.831 | 96.909 | 98.188 | 100.282 | 105.998 | 98.734 | 97.774 | 105.101 | 54.357 | 52.907 | 49.749 | 37.592 | 36.4 | 34.954 | 35.103 | 21.528 | 16.626 | 20.368 | 0 |
| Other Non-Current Liabilities
| 39.122 | 94.345 | 11.707 | 76.2 | 75 | 76.4 | 76.449 | 73.698 | 13.196 | 13.509 | 16.371 | 52.432 | 19.172 | 59.6 | 17.883 | 61.496 | 69.5 | 19.169 | 73.3 | 73.27 | 89.8 | 99.2 | 97.5 | 14.454 | 56.6 | 44.1 | 61.8 | 2.936 | 39.2 | 40.2 | 48.9 | 11.33 | 69.5 | 49.6 | 71.7 | 12.5 | 117.6 | 120.2 | 115.7 | -84.676 | 113.4 | 118 | 107.5 | -89.705 | 113.6 | 54.5 | 52.9 | -49.798 | 37.6 | 37.645 | 0.032 | 0.461 | 0.511 | 0.998 | 1.065 | 65.4 |
| Total Non-Current Liabilities
| 259.184 | 340.693 | 382.09 | 204.089 | 203.5 | 214.2 | 229.5 | 313.7 | 290.568 | 314.727 | 284.064 | 286.5 | 288.256 | 291.3 | 328.729 | 358.8 | 359.5 | 477.64 | 518.2 | 477.1 | 489.6 | 577.2 | 585.4 | 562.596 | 522.6 | 510 | 518.4 | 572.2 | 437.3 | 438.3 | 446.9 | 460.4 | 466 | 445.9 | 467.9 | 510.7 | 520.2 | 557.9 | 583.5 | 539.7 | 533.8 | 554.7 | 584.1 | 617.92 | 613.6 | 558.7 | 418.9 | 449.9 | 336.7 | 387.593 | 683.777 | 697.531 | 708.45 | 299.452 | 228.31 | 358.8 |
| Total Liabilities
| 530.207 | 534.767 | 575.187 | 408.428 | 411.8 | 424.4 | 433.1 | 524.2 | 487.645 | 499.038 | 476.173 | 462.2 | 453.947 | 442.5 | 462.4 | 483.7 | 496.7 | 625.877 | 703.4 | 674 | 713.7 | 801.5 | 819.1 | 799.526 | 748.8 | 739.4 | 735.6 | 788.5 | 636.3 | 620 | 609.7 | 602.2 | 592.3 | 577.6 | 612.6 | 661.1 | 710.5 | 774.1 | 876.4 | 821.9 | 826 | 795.1 | 833.3 | 837.903 | 884.2 | 820.3 | 693.5 | 730.8 | 593.7 | 643.502 | 953.716 | 952.183 | 943.801 | 496.14 | 355.255 | 483.7 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 831.791 | 0 | 814.598 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0.751 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0.038 | 0 | 0.038 | 0 | 0.041 | 0 | 0 | 0 | 0.044 | 2.284 | 0 | 0 | 0.041 | 0 | 0 | 0.018 | 0.026 | 0 | 0.004 | 0 | 0 | 0.044 | 0.013 | 0.007 | 0 | 0 | 0.045 | 0 | 0 | 0.028 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 0.13 | 0.13 | 0.13 | 0.109 | 0.109 | 0.109 | 0.109 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 1.196 | 1.196 | 1.196 | 1.189 | 1.186 | 1.183 | 1.183 | 1.174 | 1.172 | 1.171 | 1.17 | 1.163 | 1.048 | 1.047 | 1.047 | 1.037 | 0.996 | 0.994 | 0.993 | 0.986 | 0.985 | 0.983 | 0.981 | 0.979 | 0.942 | 0.938 | 0.932 | 0.928 | 0.926 | 0.924 | 0.92 | 0.875 | 0.866 | 0.857 | 0.68 | 0.666 | 0.019 | 0.018 | 0.016 | 0 |
| Retained Earnings
| -731.297 | -716.482 | -709.786 | -699.471 | -682.691 | -690.66 | -684.081 | -680.595 | -667.765 | -684.242 | -693.506 | -684.307 | -664.712 | -653.125 | -631.319 | -601.656 | -568.956 | -547.405 | -541.911 | -503.369 | -490.921 | 42.066 | 55.8 | 63.688 | 447.431 | 450.485 | 465.834 | 438.774 | 389.705 | 404.533 | 482.406 | 498.174 | 510.683 | 528.672 | 557.209 | 580.152 | 743.771 | 737.051 | 728.177 | 699.505 | 653.418 | 601.192 | 561.67 | 525.14 | 490.601 | 457.46 | 427.541 | 395.601 | 371.671 | 330.748 | 286.627 | 244.145 | 212.416 | 176.906 | 150.803 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -101.16 | -115.439 | -116.055 | -115.236 | -126.303 | -115.557 | -123.312 | -127.485 | -147.075 | -124.451 | -107.99 | -101.028 | -102.892 | -97.115 | -97.16 | -100.389 | -109.998 | -115.885 | -117.763 | -108.938 | -118.084 | -111.807 | -110.405 | -115.23 | -105.773 | -104.244 | -85.664 | -91.967 | -94.276 | -105.787 | -121.03 | -128.237 | -107.831 | -101.542 | -78.717 | -82.048 | -67.355 | -48.668 | -74.132 | -36.961 | -13.984 | 20.515 | 8.82 | 7.785 | -0.779 | -24.902 | -22.789 | -0.1 | -1.8 | -12.25 | -5.51 | -16.017 | -16.544 | -3.884 | -12.515 | 0 |
| Other Total Stockholders Equity
| 1,275.857 | 441.99 | 1,271.913 | 412.633 | 1,225.985 | 1,225.384 | 1,224.184 | 1,115.118 | 1,117.383 | 1,117.085 | 1,116.19 | 1,113.623 | 1,113.561 | 1,111.88 | 1,109.978 | 1,108.185 | 1,105.04 | 1,103.075 | 1,100.54 | 1,097.118 | 1,093.281 | 1,088.758 | 1,084.481 | 1,080.494 | 1,077.87 | 1,070.488 | 1,065.516 | 1,061.046 | 882.123 | 876.007 | 870.736 | 864.226 | 773.652 | 766.958 | 761.989 | 757.91 | 753.095 | 745.434 | 737.074 | 731.833 | 827.111 | 816.948 | 805.378 | 796.502 | 792.707 | 782.818 | 771.728 | 765.096 | 757.829 | 742.963 | 431.026 | 425.699 | 423.759 | 398.631 | 324.219 | 406.2 |
| Total Shareholders Equity
| 443.53 | 441.99 | 446.202 | 412.633 | 417.1 | 419.3 | 416.9 | 307.1 | 302.605 | 308.454 | 314.756 | 329.1 | 346.018 | 361.7 | 381.559 | 406.2 | 427.3 | 440.981 | 442.1 | 486 | 485.5 | 1,020.2 | 1,031.1 | 1,030.126 | 1,420.7 | 1,417.9 | 1,446.9 | 1,411.3 | 1,178.6 | 1,175.8 | 1,233.2 | 1,235.2 | 1,177.5 | 1,195.1 | 1,241.5 | 1,257 | 1,430.5 | 1,434.8 | 1,392.1 | 1,395.4 | 1,467.5 | 1,439.6 | 1,376.8 | 1,330.355 | 1,283.5 | 1,216.3 | 1,177.4 | 1,161.5 | 1,128.6 | 1,062.318 | 712.823 | 654.493 | 619.65 | 571.671 | 462.523 | 406.2 |
| Total Equity
| 443.53 | 441.99 | 446.202 | 412.633 | 417.1 | 419.3 | 416.9 | 307.1 | 302.605 | 308.454 | 314.756 | 329.1 | 346.018 | 361.7 | 381.559 | 406.2 | 427.3 | 440.981 | 442.1 | 486 | 485.5 | 1,020.2 | 1,031.1 | 1,030.126 | 1,420.7 | 1,417.9 | 1,446.9 | 1,411.3 | 1,178.6 | 1,175.8 | 1,233.2 | 1,235.8 | 1,178.1 | 1,195.6 | 1,242 | 1,257.4 | 1,430.9 | 1,435.3 | 1,392.6 | 1,396 | 1,468.1 | 1,440.2 | 1,377.4 | 1,330.966 | 1,284.1 | 1,216.9 | 1,178 | 1,162.2 | 1,129.3 | 1,062.993 | 713.526 | 655.132 | 620.305 | 572.371 | 463.077 | 406.2 |
| Total Liabilities & Shareholders Equity
| 973.737 | 976.757 | 1,021.389 | 821.061 | 828.9 | 843.7 | 850 | 831.3 | 790.25 | 807.492 | 790.929 | 791.3 | 799.965 | 804.2 | 843.959 | 889.9 | 924 | 1,066.858 | 1,145.5 | 1,160 | 1,199.2 | 1,821.7 | 1,850.2 | 1,829.652 | 2,169.5 | 2,157.3 | 2,182.5 | 2,199.8 | 1,814.9 | 1,795.8 | 1,842.9 | 1,838 | 1,770.4 | 1,773.2 | 1,854.6 | 1,918.5 | 2,141.4 | 2,209.4 | 2,269 | 2,217.9 | 2,294.1 | 2,235.3 | 2,210.7 | 2,168.869 | 2,168.3 | 2,037.2 | 1,871.5 | 1,893 | 1,723 | 1,706.495 | 1,667.242 | 1,607.315 | 1,564.106 | 1,068.511 | 818.332 | 889.9 |