First United Corporation
NASDAQ:FUNC
34.76 (USD) • At close November 13, 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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 61.14 | 45.092 | 86.932 | 49.753 | 80.652 | 88.551 | 155.895 | 74.315 | 30.756 | 21.651 | 76.116 | 115.72 | 134.938 | 194.422 | 193.017 | 149.432 | 155.606 | 117.09 | 72.008 | 49.979 | 84.169 | 38.989 | 54.004 | 23.541 | 23.557 | 25.391 | 21.226 | 83.752 | 85.034 | 72.962 | 62.838 | 63.31 | 66.084 | 22.685 | 53.261 | 52.141 | 64.789 | 57.904 | 45.225 | 35.451 | 51.14 | 62.059 | 43.808 | 43.063 | 71.535 | 42.069 | 84.828 | 83.068 | 88.488 | 66.939 | 98.125 | 65.107 | 84.896 | 133.449 | 153.363 | 299.313 | 362.251 | 316.232 | 248.874 | 189.671 | 99.671 | 48.632 | 63.231 | 19.305 | 21.961 | 23.77 | 25.572 | 25.802 | 22.247 | 24.451 | 30.864 | 25.788 | 24.047 | 25.218 | 22.29 | 29.611 | 27.899 | 28.59 | 29.199 | 26.014 | 21.152 | 21.899 | 29.631 | 21.746 | 32.121 | 31.028 | 34.352 | 24.449 | 14.598 | 21.048 | 22.009 | 23.994 | 16.218 | 17.45 | 14.81 | 36.055 | 21.097 | 22.766 | 17.298 | 41.7 | 15.7 | 18.5 | 23.7 | 13.6 | 15 | 16.7 | 23.4 | 17.6 | 18.6 | 21 | 21.3 | 16.3 | 24.2 | 17.8 | 16 | 16 | 14.1 | 20.1 | 16 | 14.5 | 16.8 | 16.1 | 13.5 | 14.7 | 12.8 | 11.5 | 20.5 | 20.4 | 10.5 | 14.7 | 20.1 | 25.2 |
Short Term Investments
| 93.16 | 92.954 | 95.58 | 97.169 | 114.37 | 120.085 | 123.978 | 125.889 | 128.039 | 132.867 | 143.609 | 286.771 | 235.564 | 242.013 | 204.006 | 226.885 | 153.161 | 146.19 | 130.792 | 131.305 | 135.076 | 135.809 | 136.514 | 137.641 | 138.645 | 142.303 | 145.604 | 146.47 | 149.16 | 129.198 | 136.937 | 140 | 148.037 | 147.227 | 155.243 | 170.232 | 185.519 | 205.226 | 227.795 | 221.117 | 222.835 | 205.258 | 361.465 | 336.589 | 297.01 | 304.681 | 239.44 | 223.273 | 235.331 | 227.244 | 226.147 | 245.023 | 277.819 | 239.348 | 225.729 | 0 | 239.257 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 375.06 | 362.165 | 378.727 | 0 | 299.105 | 297.114 | 72.591 | 0 | 245.297 | 233.396 | 229.053 | 0 | 201.817 | 202.202 | 222.229 | 0 | 0 | 0 | 0 | 223.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 154.3 | 45.092 | 86.932 | 145.512 | 195.022 | 208.636 | 279.873 | 200.204 | 158.795 | 154.518 | 219.725 | 402.491 | 370.502 | 436.435 | 397.023 | 376.317 | 308.767 | 263.28 | 202.8 | 181.284 | 219.245 | 174.798 | 190.518 | 161.182 | 162.202 | 167.694 | 166.83 | 230.222 | 234.194 | 202.16 | 199.775 | 203.31 | 214.121 | 169.912 | 208.504 | 222.373 | 250.308 | 263.13 | 273.02 | 256.568 | 273.975 | 267.317 | 405.273 | 379.652 | 368.545 | 346.75 | 324.268 | 306.341 | 88.488 | 66.939 | 98.125 | 65.107 | 84.896 | 133.449 | 153.363 | 299.313 | 362.251 | 316.232 | 248.874 | 189.671 | 99.671 | 48.632 | 63.231 | 19.305 | 21.961 | 23.77 | 25.572 | 25.802 | 22.247 | 24.451 | 30.864 | 25.788 | 24.047 | 25.218 | 22.29 | 29.611 | 27.899 | 28.59 | 29.199 | 26.014 | 21.152 | 21.899 | 29.631 | 21.746 | 32.121 | 31.028 | 34.352 | 24.449 | 14.598 | 21.048 | 22.009 | 23.994 | 16.218 | 17.45 | 14.81 | 36.055 | 21.097 | 22.766 | 17.298 | 41.7 | 15.7 | 18.5 | 23.7 | 13.6 | 15 | 16.7 | 23.4 | 17.6 | 18.6 | 21 | 21.3 | 16.3 | 24.2 | 17.8 | 16 | 16 | 14.1 | 20.1 | 16 | 14.5 | 16.8 | 16.1 | 13.5 | 14.7 | 12.8 | 11.5 | 20.5 | 20.4 | 10.5 | 14.7 | 20.1 | 25.2 |
Net Receivables
| 7.054 | 7.115 | 7.762 | 7.487 | 37.499 | 39.836 | 36.625 | 35.632 | 5.157 | 5.055 | 5.075 | 0 | 0 | 0 | 19.777 | 19.617 | 19.244 | 17.611 | 15.24 | 16.063 | 29.019 | 29.894 | 25.495 | 20.645 | 25.411 | 22.972 | 23.868 | 25.802 | 27.211 | 22.882 | 23.048 | 21.115 | 20.779 | 20.578 | 18.567 | 19.495 | 19.215 | 20.4 | 18.754 | 21.853 | 25.515 | 26.906 | 26.978 | 28.83 | 21.759 | 21.342 | 27.014 | 25.01 | 27.048 | 27.241 | 27.98 | 28.715 | 39.666 | 40.13 | 42.957 | 44.859 | 43.589 | 53.137 | 63.715 | 59.091 | 25.369 | 19.427 | 20.281 | 31.423 | 44.296 | 40.392 | 32.041 | 27.368 | 27.453 | 22.679 | 20.464 | 21.7 | 25.122 | 24.347 | 23.2 | 22.811 | 19.418 | 14.932 | 16.501 | 18.949 | 35.294 | 38.198 | 32.841 | 36.109 | 34.282 | 31.6 | 31.287 | 31.913 | 32.836 | 33.484 | 31.944 | 34.691 | 41.088 | 31.661 | 27.398 | 20.942 | 21.258 | 22.163 | 20.152 | 20.7 | 19.7 | 14.8 | 12.2 | 12 | 11.3 | 11.3 | 9.3 | 8.9 | 8.9 | 7.6 | 6.9 | 7.4 | 7.2 | 6.1 | 6.1 | 6.9 | 6.1 | 5.2 | 0 | 6.2 | 6.6 | 5.6 | 4.5 | 4.6 | 4.3 | 4.9 | 5.8 | 0 | 5.6 | 5.3 | 5.1 | 5 |
Inventory
| 0 | -143.704 | -94.694 | -152.999 | -92.219 | -100.349 | -167.012 | -85.099 | -221.628 | -206.001 | -305.393 | -527.509 | -517.137 | -642.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 161.354 | 55.185 | 99.096 | 61.733 | 232.521 | 248.472 | 316.498 | 235.836 | 5.157 | 5.055 | 5.075 | 13.471 | 22.899 | 22.206 | 19.777 | 19.617 | 19.244 | 17.611 | 15.24 | 16.063 | 29.019 | 29.894 | 25.495 | 20.645 | 25.411 | 22.972 | 23.868 | 25.802 | 27.211 | 22.882 | 23.048 | 21.115 | 20.779 | 20.578 | 18.567 | 19.495 | 19.215 | 20.4 | 18.754 | 21.853 | 25.515 | 26.906 | 26.978 | 28.83 | 21.759 | 21.342 | 27.014 | 25.01 | 27.048 | 27.241 | 27.98 | 28.715 | 39.666 | 40.13 | 42.957 | 44.859 | 43.589 | 53.137 | 63.715 | 59.091 | 25.369 | 19.427 | 20.281 | 31.423 | 44.296 | 40.392 | 32.041 | 27.368 | 27.453 | 22.679 | 20.464 | 21.7 | 25.122 | 24.347 | 23.2 | 22.811 | 19.418 | 14.932 | 16.501 | 18.949 | 35.294 | 38.198 | 32.841 | 36.109 | 34.282 | 31.6 | 31.287 | 31.913 | 32.836 | 33.484 | 31.944 | 34.691 | 41.088 | 31.661 | 27.398 | 20.942 | 21.258 | 22.163 | 20.152 | 20.7 | 19.7 | 14.8 | 12.2 | 12 | 11.3 | 11.3 | 9.3 | 8.9 | 8.9 | 7.6 | 6.9 | 7.4 | 7.2 | 6.1 | 6.1 | 6.9 | 6.1 | 5.2 | 16 | 6.2 | 6.6 | 5.6 | 4.5 | 4.6 | 4.3 | 4.9 | 5.8 | 20.4 | 5.6 | 5.3 | 5.1 | 5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 31.867 | 30.918 | 31.567 | 32.826 | 34.671 | 35.522 | 36.279 | 36.846 | 37.009 | 37.38 | 36.162 | 36.944 | 37.544 | 38.402 | 38.774 | 39.271 | 39.863 | 40.839 | 41.252 | 41.371 | 41.095 | 40.732 | 40.281 | 37.855 | 36.894 | 35.177 | 32.553 | 30.881 | 30.263 | 28.955 | 28.155 | 27.16 | 27.363 | 26.094 | 25.42 | 25.198 | 25.013 | 25.108 | 25.354 | 25.629 | 26.001 | 26.312 | 26.628 | 26.905 | 27.333 | 29.154 | 29.229 | 29.455 | 29.672 | 30.378 | 30.512 | 30.826 | 31.298 | 31.84 | 32.367 | 32.945 | 31.987 | 31.628 | 31.23 | 31.719 | 32.363 | 32.441 | 31.291 | 31.124 | 31.188 | 31.41 | 31.484 | 31.407 | 31.169 | 31.057 | 30.781 | 29.852 | 27.327 | 26.721 | 26.723 | 27.049 | 23.636 | 24.032 | 24.046 | 23.523 | 20.961 | 20.492 | 17.183 | 16.598 | 15.877 | 13.93 | 13.788 | 13.163 | 12.268 | 11.74 | 11.643 | 11.527 | 11.223 | 11.251 | 10.894 | 10.831 | 10.239 | 9.959 | 9.691 | 9.8 | 9.5 | 9.3 | 9.3 | 9.1 | 9.5 | 9.6 | 9.4 | 9.3 | 9.2 | 9.3 | 9.4 | 9.3 | 9.1 | 9.2 | 9.4 | 9.6 | 10 | 9.8 | 9.5 | 9.4 | 8.9 | 8.4 | 8.2 | 8 | 6.4 | 6 | 5.7 | 5.3 | 5.6 | 5.6 | 5.5 | 5.4 |
Goodwill
| 0 | 11 | 11 | 11.004 | 0 | 0 | 0 | 12.433 | 0 | 0 | 12 | 12.052 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 0 | 0 | 0 | 12.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11.938 | 12.021 | 12.103 | 12.185 | 12.268 | 12.35 | 12.433 | 11.895 | 11.947 | 12 | 1.048 | 0 | 0 | 11.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.004 | 0 | 0 | 1.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.856 | 11.938 | 12.021 | 12.103 | 12.185 | 12.268 | 12.35 | 12.433 | 11.895 | 11.947 | 12 | 12.052 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 11.004 | 14.432 | 14.499 | 14.566 | 14.633 | 14.7 | 14.808 | 15.014 | 15.221 | 15.241 | 15.455 | 15.904 | 16.113 | 16.322 | 14.047 | 14.218 | 14.389 | 14.56 | 14.731 | 14.821 | 13.894 | 14.033 | 14.173 | 14.312 | 14.452 | 14.591 | 14.731 | 14.87 | 15.01 | 15.149 | 15.289 | 15.428 | 15.568 | 15.462 | 15.578 | 0 | 0 | 0.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -85.911 | 5.299 | 4.919 | 7.103 | 330.053 | 350.844 | 357.061 | 361.548 | 366.484 | 373.455 | 385.265 | 343.03 | 297.543 | 307.696 | 273.363 | 295.148 | 222.382 | 220.165 | 222.191 | 225.284 | 231.68 | 233.308 | 232.052 | 231.651 | 232.371 | 232.598 | 237.482 | 240.102 | 245.135 | 227.552 | 234.956 | 237.169 | 246.424 | 244.957 | 256.764 | 275.792 | 292.251 | 313.042 | 336.835 | 330.566 | 329.796 | 312.844 | 364.325 | 340.489 | 300.91 | 308.581 | 243.48 | 227.313 | 239.371 | 231.284 | 230.187 | 245.023 | 277.819 | 239.348 | 225.729 | 229.687 | 239.257 | 231.193 | 275.94 | 273.784 | 318.07 | 326.778 | 334.907 | 354.595 | 375.994 | 370.959 | 378.727 | 304.908 | 299.105 | 297.114 | 283.354 | 263.272 | 245.297 | 233.396 | 229.053 | 230.095 | 201.817 | 202.202 | 222.229 | 210.661 | 217.502 | 203.562 | 212.479 | 223.615 | 238.155 | 208.802 | 216.867 | 224.394 | 222.612 | 139.677 | 132.959 | 136.642 | 137.797 | 146.574 | 142.915 | 158.808 | 142.531 | 140.724 | 145.771 | 155.8 | 157.5 | 100 | 102.8 | 100.7 | 100.4 | 93.9 | 92.5 | 94.6 | 100.9 | 97 | 103.7 | 110.1 | 50.4 | 36.6 | 39.5 | 96.2 | 91.2 | 84.6 | 92.5 | 95.6 | 35.8 | 30.4 | 17.5 | 16.2 | 15.2 | 15.3 | 14.5 | 12.7 | 13.8 | 78.5 | 16 | 72.8 |
Tax Assets
| 9.357 | 11.214 | 10.736 | 17.954 | 13.02 | 11.771 | 11.356 | 10.605 | 16.18 | 13.653 | 10.361 | 12.722 | 7.946 | 7.849 | 9.58 | 0 | 0 | 0 | 9.5 | 0 | 6.386 | 6.208 | 6.835 | 0 | 9.029 | 9.168 | 8.936 | 0 | 17.68 | 17.969 | 19.001 | 0 | 19.278 | 19.849 | 19.446 | 0 | 23.928 | 24.006 | 26.224 | 0 | 23.341 | 23.106 | 25.478 | 0 | 31.435 | 31.625 | 27.871 | 0 | 29.338 | 30.054 | 30.113 | 0 | 27.116 | 27.023 | 27.229 | 0 | 24.917 | 0 | 0 | 0 | 0 | 33.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 171.822 | 1,754.045 | 1,754.614 | 1,780.962 | -13.02 | -11.771 | -359.133 | -10.605 | 1,372.074 | 1,316.02 | 1,316.435 | 1,325.09 | 1,354.519 | 1,398.855 | 1,449.112 | 1,387.991 | 1,412.658 | 1,367.628 | 1,177.566 | 1,164.368 | 1,150.799 | 1,114.377 | 1,126.729 | 1,104.006 | 1,058.608 | 1,035.369 | 1,029.437 | 1,058.852 | 1,048.242 | 1,040.205 | 1,026.318 | 1,042.857 | 1,034.12 | 1,005.518 | 1,012.661 | 1,011.464 | 968.119 | 969.911 | 942.068 | 965.097 | 941.774 | 954.309 | 928.049 | 955.105 | 971.406 | 948.842 | 1,011.183 | 1,053.011 | 1,050.012 | 1,045.719 | 1,083.725 | 1,100.584 | 1,083.372 | 1,150.745 | 1,216.593 | 1,419.113 | 1,484.259 | 1,498.163 | 1,461.875 | 1,422.992 | 1,315.861 | 1,226.199 | 1,273.258 | 1,237.063 | 1,208.317 | 1,177.908 | 1,147.449 | 1,128.034 | 1,113.641 | 1,089.46 | 1,040.391 | 1,042.16 | 1,034.665 | 1,031.581 | 1,027.565 | 1,039.256 | 1,059.568 | 1,026.318 | 994.493 | 982.544 | 956.973 | 925.422 | 905.261 | 852.566 | 849.718 | 781.819 | 754.322 | 716.12 | 682.001 | 671.273 | 659.836 | 669.944 | 682.802 | 674.775 | 664.415 | 677.95 | 659.239 | 661.726 | 631.234 | 627.7 | 622 | 580.6 | 557.8 | 531.3 | 507.1 | 492 | 480.2 | 465.1 | 454.9 | 441.2 | 421.1 | 404.2 | 463.4 | 446.6 | 440.9 | 381.4 | 381.2 | 372.8 | 365 | 354 | 415.4 | 399.6 | 396.8 | 399.2 | 350.9 | 338.2 | 340.8 | 343.6 | 330.9 | 264.2 | 329 | 270.8 |
Total Non-Current Assets
| 53.08 | 1,813.414 | 1,813.857 | 1,850.948 | 376.909 | 398.634 | 57.913 | 410.827 | 1,803.642 | 1,752.455 | 1,760.223 | 1,729.838 | 1,708.556 | 1,763.806 | 1,781.833 | 1,733.414 | 1,685.907 | 1,639.636 | 1,461.513 | 1,442.027 | 1,440.964 | 1,405.629 | 1,416.901 | 1,384.516 | 1,347.906 | 1,323.316 | 1,319.412 | 1,340.839 | 1,352.324 | 1,325.685 | 1,319.434 | 1,318.19 | 1,338.189 | 1,307.422 | 1,325.295 | 1,323.458 | 1,320.315 | 1,343.071 | 1,341.485 | 1,332.296 | 1,331.916 | 1,327.575 | 1,355.484 | 1,333.503 | 1,342.088 | 1,329.206 | 1,322.767 | 1,320.783 | 1,359.397 | 1,348.439 | 1,385.541 | 1,390.865 | 1,434.104 | 1,463.522 | 1,516.551 | 1,696.445 | 1,795.228 | 1,775.998 | 1,784.266 | 1,743.736 | 1,681.749 | 1,634.38 | 1,655.569 | 1,639.104 | 1,629.546 | 1,594.495 | 1,572.049 | 1,478.909 | 1,458.646 | 1,432.452 | 1,368.42 | 1,349.317 | 1,321.462 | 1,306.01 | 1,297.793 | 1,310.991 | 1,299.752 | 1,267.422 | 1,255.778 | 1,231.877 | 1,210.725 | 1,164.904 | 1,150.491 | 1,108.241 | 1,119.328 | 1,004.551 | 984.977 | 953.677 | 916.881 | 822.69 | 804.438 | 818.113 | 831.822 | 832.6 | 818.224 | 847.589 | 812.009 | 812.409 | 786.696 | 793.3 | 789 | 689.9 | 669.9 | 641.1 | 617 | 595.5 | 582.1 | 569 | 565 | 547.5 | 534.2 | 523.6 | 522.9 | 492.4 | 489.8 | 487.2 | 482.4 | 467.2 | 467 | 459 | 460.1 | 438.4 | 422.5 | 423.4 | 372.5 | 359.5 | 361 | 361.6 | 350.3 | 348.3 | 350.5 | 349 |
Total Assets
| 1,916.126 | 1,868.599 | 1,912.953 | 1,912.681 | 1,928.201 | 1,928.393 | 1,937.442 | 1,848.169 | 1,803.642 | 1,752.455 | 1,760.325 | 1,729.838 | 1,708.556 | 1,763.806 | 1,781.833 | 1,734.03 | 1,685.907 | 1,639.636 | 1,461.482 | 1,442.966 | 1,440.964 | 1,405.629 | 1,416.901 | 1,384.516 | 1,347.906 | 1,323.316 | 1,319.412 | 1,340.839 | 1,352.324 | 1,325.685 | 1,319.434 | 1,318.19 | 1,338.189 | 1,307.422 | 1,325.295 | 1,323.458 | 1,320.315 | 1,343.071 | 1,341.485 | 1,332.296 | 1,331.916 | 1,327.575 | 1,355.484 | 1,333.503 | 1,342.088 | 1,329.206 | 1,322.767 | 1,320.783 | 1,359.397 | 1,348.439 | 1,385.541 | 1,390.865 | 1,434.104 | 1,463.522 | 1,516.551 | 1,696.445 | 1,795.228 | 1,775.998 | 1,784.266 | 1,743.736 | 1,681.749 | 1,634.38 | 1,655.569 | 1,639.104 | 1,629.546 | 1,594.495 | 1,572.049 | 1,478.909 | 1,458.646 | 1,432.452 | 1,368.42 | 1,349.317 | 1,321.462 | 1,306.01 | 1,297.793 | 1,310.991 | 1,299.752 | 1,267.422 | 1,255.778 | 1,231.877 | 1,210.725 | 1,164.904 | 1,150.491 | 1,108.241 | 1,119.328 | 1,004.551 | 984.977 | 953.677 | 916.881 | 822.69 | 804.438 | 818.113 | 831.822 | 832.6 | 818.224 | 847.589 | 812.009 | 812.409 | 786.696 | 793.3 | 789 | 689.9 | 669.9 | 641.1 | 617 | 595.5 | 582.1 | 569 | 565 | 547.5 | 534.2 | 523.6 | 522.9 | 492.4 | 489.8 | 487.2 | 482.4 | 467.2 | 467 | 459 | 460.1 | 438.4 | 422.5 | 423.4 | 372.5 | 359.5 | 361 | 361.6 | 350.3 | 348.3 | 350.5 | 349 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 1.352 | 0.919 | 0.612 | 0.578 | 20.136 | 18.105 | 0.151 | 18.221 | 15.676 | 11.674 | 15.787 | 23.103 | 22.867 | 27.914 | 16.744 | 20.947 | 22.688 | 26.149 | 20.235 | 19.332 | 20.492 | 19.377 | 19.893 | 20.016 | 20.364 | 19.276 | 18.916 | 23.274 | 23.259 | 21.484 | 22.526 | 21.704 | 21.811 | 21.25 | 20.528 | 23.367 | 20.998 | 18.173 | 19.567 | 15.996 | 16.371 | 20.303 | 28.412 | 26.405 | 25.106 | 23.679 | 23.002 | 0 | 21.579 | 0 | 22.513 | 0 | 17.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.098 | 13.009 | 15.233 | 15.22 | 12.895 | 13.444 | 15.295 | 14.132 | 14.202 | 11.667 | 10.281 | 11.019 | 11.623 | 9.625 | 7.336 | 7.561 | 8.086 | 5.853 | 7.321 | 7.424 | 9.22 | 0 | 0 | 0 | 9.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.206 | 62.564 | 79.494 | 0 | 53.33 | 50.078 | 52.03 | 0 | 89.726 | 69.914 | 58.902 | 0 | 72.396 | 49.406 | 0 | 0 | 0 | 0 | 39.418 | 0 | 0 | 0 | 0 | 40 | 86.805 | 47.929 | 55.21 | 48.845 | 45.815 | 25.224 | 35.269 | 36 | 35.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.367 | 0 | 35.227 | 36.868 | 44.462 | 0 | 42.998 | 39.139 | 43.922 | 37.487 | 41.748 | 47.563 | 46.229 | 37.271 | 42.33 | 50.495 | 104.666 | 75.259 | 122.965 | 88.924 | 107.407 | 70.858 | 89.261 | 99.379 | 108.236 | 100.386 | 82.866 | 121.939 | 115.632 | 101.72 | 86.379 | 110.232 | 94.959 | 83.361 | 71.693 | 71.84 | 0 | 0 | 0 | 55.6 | 199.82 | 126.145 | 0 | 0 | 134.109 | 137.238 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.059 | 0.41 | 0.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,237.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,199.937 | 1,194.744 | 1,387.978 | -53.908 | -70.214 | -70.135 | -0.151 | -107.947 | -85.59 | -70.576 | -15.787 | -95.499 | -72.273 | -27.914 | -16.744 | -20.947 | -22.688 | -65.567 | -20.235 | -19.332 | -20.492 | -19.377 | 17.814 | -106.821 | -68.293 | -74.486 | -18.916 | -69.089 | -48.483 | -56.753 | -58.526 | -57.489 | -21.811 | -21.25 | -20.528 | -23.367 | -20.998 | -18.173 | -19.567 | -15.996 | -16.371 | -20.303 | -28.412 | -26.405 | -25.106 | -23.679 | -23.002 | -52.367 | -21.579 | -35.227 | -59.381 | -44.462 | -17.413 | -42.998 | -39.139 | -43.922 | -37.487 | -41.748 | 0 | -46.229 | -37.271 | -42.33 | -51.593 | -117.675 | -90.492 | -138.185 | -101.819 | -120.851 | -86.153 | -103.393 | -113.581 | -119.903 | -110.667 | -93.885 | -133.562 | -125.257 | -109.056 | -93.94 | -118.318 | -100.812 | -90.682 | -79.117 | -81.06 | 0 | 0 | 0 | -64.811 | -199.82 | -126.145 | 0 | 0 | -134.109 | -137.238 | -132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.206 | 1,263.853 | 1,275.157 | 1,388.59 | 82.537 | 77.475 | 54.566 | 91.142 | 107.947 | 85.59 | 11.674 | 15.787 | 23.103 | 22.867 | 27.914 | 26.044 | 20.947 | 22.688 | 26.149 | 20.235 | 19.332 | 20.492 | 19.377 | 60.649 | 20.016 | 20.364 | 19.276 | 23.285 | 23.274 | 23.259 | 21.484 | 22.526 | 21.704 | 21.811 | 21.25 | 20.528 | 23.367 | 20.998 | 18.173 | 19.567 | 15.996 | 16.371 | 20.303 | 28.412 | 26.405 | 25.106 | 23.679 | 23.002 | 52.367 | 21.579 | 35.227 | 36.868 | 44.462 | 17.413 | 42.998 | 39.139 | 43.922 | 37.487 | 41.748 | 47.563 | 46.229 | 37.271 | 42.33 | 65.024 | 117.675 | 90.492 | 138.185 | 101.819 | 120.851 | 86.153 | 103.393 | 113.581 | 119.903 | 110.667 | 93.885 | 133.562 | 125.257 | 109.056 | 93.94 | 118.318 | 100.812 | 90.682 | 79.117 | 81.06 | 0 | 0 | 0 | 64.811 | 199.82 | 126.145 | 0 | 0 | 134.109 | 137.238 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 122.272 | 72.341 | 72.413 | 112.485 | 113.276 | 113.372 | 113.465 | 33.302 | 30.929 | 30.929 | 33.595 | 33.69 | 33.783 | 103.874 | 103.964 | 98.887 | 103.94 | 104.017 | 104.093 | 100.929 | 100.929 | 100.929 | 100.929 | 100.929 | 100.929 | 100.929 | 115.929 | 120.929 | 120.929 | 120.929 | 120.929 | 131.737 | 146.747 | 146.756 | 147.519 | 147.537 | 147.555 | 177.572 | 177.589 | 182.606 | 182.623 | 182.64 | 182.656 | 182.672 | 182.688 | 182.704 | 182.72 | 182.735 | 182.75 | 206.515 | 206.779 | 207.044 | 207.308 | 207.572 | 232.836 | 243.1 | 243.364 | 243.627 | 263.89 | 270.544 | 276.615 | 276.878 | 277.14 | 277.403 | 277.665 | 277.927 | 218.189 | 178.451 | 178.712 | 182.807 | 164.569 | 166.33 | 153.091 | 154.852 | 156.612 | 128.373 | 155.133 | 156.894 | 158.654 | 175.415 | 193.674 | 219.145 | 220.904 | 191.735 | 0 | 0 | 196.302 | 198.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 0 | 0 | 209.361 | 0 | 0 | 0 | -6.614 | 0 | 0 | 0 | -5.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 6.821 | 0 | 0 | 0 | 6.614 | 0 | 0 | 0 | 5.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,569.669 | 1,569.517 | 1,595.565 | -112.485 | 1,606.605 | 1,609.787 | 1,619.079 | 1,663.074 | 1,550.943 | 1,518.72 | 1,530.648 | 1,554.248 | 1,468.59 | 1,479.97 | 1,548.68 | 1,454.32 | 440.607 | 436.451 | 1,199.453 | 1,166.43 | 1,160.351 | 1,147.39 | 1,153.878 | 1,088.814 | 1,044.591 | 1,061.484 | 1,037.139 | 1,062.675 | 1,064.742 | 1,060.971 | 1,048.352 | 1,036.755 | 1,040.889 | 1,027.079 | 1,037.08 | 1,019.322 | 1,019.708 | 1,024.093 | 1,017.319 | 1,000.89 | 989.029 | 995.111 | 1,021.332 | 1,005.815 | 1,000.798 | -182.704 | -182.72 | -182.735 | 1,025.801 | -206.515 | -206.779 | -207.044 | -207.308 | -207.572 | -232.836 | -243.1 | -243.364 | -243.627 | -263.89 | 1,325.063 | -276.615 | -276.878 | -277.14 | -277.403 | -277.665 | -277.927 | -218.189 | -178.451 | -178.712 | -182.807 | -164.569 | -166.33 | -153.091 | -154.852 | -156.612 | -128.373 | -155.133 | -156.894 | -158.654 | -175.415 | -193.674 | -219.145 | -220.904 | -191.735 | 0 | 0 | -196.302 | -198.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 1,691.941 | 440.569 | 472.315 | 362.218 | 113.276 | 113.372 | 1,730.008 | 91.142 | 1,671.598 | 1,619.563 | 1,623.145 | 1,587.938 | 1,574.769 | 1,633.25 | 1,652.644 | 1,602.367 | 1,555.67 | 1,515.183 | 1,342.964 | 1,316.087 | 1,311.625 | 1,279.474 | 1,294.502 | 1,267.45 | 1,232.325 | 1,210.342 | 1,208.278 | 1,232.449 | 1,231.486 | 1,207.124 | 1,204.55 | 1,204.492 | 1,223.421 | 1,194.192 | 1,214.153 | 1,202.687 | 1,205.723 | 1,229.917 | 1,229.484 | 1,223.297 | 1,219.646 | 1,215.664 | 1,247.605 | 1,232.163 | 1,242.592 | 1,231.423 | 1,220.832 | 1,221.878 | 1,260.918 | 1,253.336 | 1,291.835 | 1,294.209 | 1,335.776 | 1,365.426 | 1,419.587 | 1,600.805 | 1,693.494 | 1,675.92 | 1,683.665 | 1,643.17 | 1,575.991 | 1,533.271 | 1,558.507 | 1,566.414 | 1,539.674 | 1,499.848 | 1,469.873 | 1,374.244 | 1,357.668 | 1,334.624 | 1,269.737 | 1,252.461 | 1,222.705 | 1,211.987 | 1,204.407 | 1,218.952 | 1,209.288 | 1,178.742 | 1,168.957 | 1,145.521 | 1,124.605 | 1,080.642 | 1,064.478 | 1,024.05 | 1,036.503 | 920.937 | 905.007 | 874.394 | 839.132 | 747.687 | 732.236 | 747.037 | 760.798 | 764.178 | 751.029 | 782.078 | 750.466 | 752.132 | 727.896 | 735.2 | 731 | 632.7 | 611.3 | 582.6 | 559.9 | 538 | 525 | 512.3 | 508.8 | 490.2 | 477.4 | 466.8 | 466.3 | 436 | 434.6 | 431.7 | 428.6 | 413.6 | 415.1 | 407.9 | 409.9 | 388 | 372.6 | 375 | 330.8 | 318 | 320.8 | 321.8 | 311.6 | 310.3 | 313.5 | 312.8 |
Total Liabilities
| 1,742.147 | 1,704.422 | 1,747.472 | 1,750.808 | 1,773.211 | 1,773.237 | 1,784.574 | 1,696.376 | 1,671.598 | 1,619.563 | 1,623.247 | 1,587.938 | 1,574.769 | 1,633.25 | 1,652.644 | 1,602.337 | 1,555.67 | 1,515.183 | 1,342.964 | 1,317.026 | 1,311.625 | 1,279.474 | 1,294.502 | 1,267.45 | 1,232.325 | 1,210.342 | 1,208.278 | 1,232.449 | 1,231.486 | 1,207.124 | 1,204.55 | 1,204.492 | 1,223.421 | 1,194.192 | 1,214.153 | 1,202.687 | 1,205.723 | 1,229.917 | 1,229.484 | 1,223.297 | 1,219.646 | 1,215.664 | 1,247.605 | 1,232.163 | 1,242.592 | 1,231.423 | 1,220.832 | 1,221.878 | 1,260.918 | 1,253.336 | 1,291.835 | 1,294.209 | 1,335.776 | 1,365.426 | 1,419.587 | 1,600.805 | 1,693.494 | 1,675.92 | 1,683.665 | 1,643.17 | 1,575.991 | 1,533.271 | 1,558.507 | 1,566.414 | 1,539.674 | 1,499.848 | 1,469.873 | 1,374.244 | 1,357.668 | 1,334.624 | 1,269.737 | 1,252.461 | 1,222.705 | 1,211.987 | 1,204.407 | 1,218.952 | 1,209.288 | 1,178.742 | 1,168.957 | 1,145.521 | 1,124.605 | 1,080.642 | 1,064.478 | 1,024.05 | 1,036.503 | 920.937 | 905.007 | 874.394 | 839.132 | 747.687 | 732.236 | 747.037 | 760.798 | 764.178 | 751.029 | 782.078 | 750.466 | 752.132 | 727.896 | 735.2 | 731 | 632.7 | 611.3 | 582.6 | 559.9 | 538 | 525 | 512.3 | 508.8 | 490.2 | 477.4 | 466.8 | 466.3 | 436 | 434.6 | 431.7 | 428.6 | 413.6 | 415.1 | 407.9 | 409.9 | 388 | 372.6 | 375 | 330.8 | 318 | 320.8 | 321.8 | 311.6 | 310.3 | 313.5 | 312.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 29.994 | 29.977 | 29.959 | 29.942 | 29.925 | 29.909 | 29.892 | 29.876 | 29.86 | 29.844 | 29.828 | 29.813 | 29.798 | 29.783 | 29.768 | 29.754 | 29.739 | 29.724 | 29.71 | 29.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.065 | 0.065 | 0.066 | 0.066 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.071 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 184.239 | 179.892 | 176.272 | 173.9 | 173.467 | 170.298 | 167.229 | 166.343 | 160.573 | 154.636 | 150.207 | 145.487 | 138.931 | 135.536 | 132.072 | 129.691 | 126.043 | 121.992 | 120.326 | 119.481 | 117.524 | 113.951 | 111.989 | 109.477 | 107.733 | 105.607 | 103.23 | 101.359 | 98.233 | 96.446 | 94.362 | 92.922 | 89.836 | 88.001 | 86.747 | 85.551 | 79.841 | 78.568 | 78.068 | 77.375 | 75.849 | 75.184 | 74.747 | 73.836 | 73.442 | 72.054 | 70.653 | 69.168 | 66.794 | 64.334 | 63.116 | 66.196 | 65.757 | 65.475 | 64.742 | 64.179 | 69.06 | 69.19 | 70.557 | 76.12 | 86.388 | 93.588 | 94.116 | 93.092 | 94.303 | 93.658 | 90.768 | 88.859 | 86.117 | 83.763 | 81.757 | 80.927 | 78.63 | 76.532 | 74.652 | 73.012 | 69.959 | 68.046 | 67.04 | 65.405 | 64.714 | 64.715 | 63.814 | 62.201 | 60.5 | 59.369 | 57.128 | 55.743 | 54.392 | 52.882 | 51.546 | 50.254 | 49.023 | 47.422 | 46.176 | 45.132 | 43.732 | 43.407 | 41.769 | 40.7 | 39.5 | 37.9 | 37.5 | 36.6 | 34.5 | 34.4 | 33.6 | 32.9 | 31.9 | 32 | 30.8 | 29.9 | 29.6 | 29.5 | 27.9 | 32.1 | 30.5 | 30.4 | 29.3 | 29.4 | 27.9 | 27.8 | 26.9 | 25.3 | 21.9 | 21.8 | 20.6 | 20.3 | 19.3 | 18.5 | 17.6 | 16.8 |
Accumulated Other Comprehensive Income/Loss
| -30.613 | -36.06 | -34.722 | -35.827 | -43.573 | -40.11 | -38.957 | -39.026 | -52.834 | -45.916 | -36.907 | -27.314 | -28.732 | -28.468 | -33.198 | -28.863 | -25.851 | -27.483 | -31.603 | -25.971 | -20.493 | -20 | -21.688 | -24.403 | -24.038 | -24.413 | -23.773 | -24.593 | -18.965 | -19.402 | -20.96 | -21.465 | -17.261 | -16.916 | -17.702 | -16.829 | -17.251 | -17.369 | -17.973 | -20.233 | -15.397 | -15.052 | -18.614 | -24.213 | -25.624 | -25.908 | -20.314 | -21.823 | -19.838 | -20.716 | -20.861 | -20.962 | -18.822 | -18.743 | -19.107 | -19.821 | -18.574 | -20.334 | -21.109 | -26.659 | -31.598 | -43.312 | -47.818 | -40.983 | -25.144 | -19.829 | -9.724 | -5.655 | -7 | -7.68 | -4.7 | -5.58 | -1.258 | -3.766 | -2.392 | -1.98 | -0.382 | -0.12 | -0.853 | 0.437 | 1.021 | -0.838 | 1.814 | 1.605 | 1.94 | 3.86 | 2.457 | 3.28 | 3.097 | 1.861 | 0.396 | 0.562 | 1.741 | 0.74 | 0.759 | 0.119 | -2.449 | -3.39 | -3.225 | -3 | -1.9 | -1.2 | 0.1 | 0.5 | 0.8 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0 | 0.2 | -0.2 | -0.6 | 0 | 0.2 | 0 | 0 | -0.7 | -1.5 | -0.9 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 20.288 | 20.28 | 23.865 | 23.734 | 25.029 | 24.901 | 24.529 | 24.409 | 24.238 | 24.105 | 23.712 | 23.661 | 23.522 | 23.422 | 30.245 | 30.149 | 29.975 | 29.874 | 29.756 | 32.359 | 32.237 | 32.133 | 32.027 | 31.921 | 31.815 | 31.709 | 31.606 | 31.553 | 31.499 | 31.446 | 31.411 | 22.178 | 22.13 | 22.082 | 22.034 | 21.986 | 21.939 | 21.892 | 21.844 | 21.795 | 21.756 | 21.717 | 21.684 | 22.204 | 21.639 | 21.616 | 21.592 | 21.573 | 51.461 | 51.423 | 21.513 | 21.5 | 21.487 | 21.474 | 21.454 | 21.422 | 21.403 | 51.16 | 51.092 | 21.305 | 50.907 | 50.772 | 50.703 | 20.52 | 20.652 | 20.757 | 21.071 | 21.4 | 21.799 | 21.683 | 21.565 | 21.448 | 21.324 | 21.196 | 21.065 | 93.958 | 20.826 | 20.693 | 20.573 | 20.453 | 20.324 | 20.324 | 20.324 | 20.324 | 20.324 | 20.324 | 20.324 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.199 | 20.195 | 20.3 | 20.3 | 20.5 | 21 | 21.4 | 21.8 | 22.9 | 23.2 | 23.5 | 24 | 25.1 | 26 | 26.7 | 27.2 | 27.5 | 27.3 | 23.2 | 23.3 | 23.2 | 23.3 | 23.2 | 23.2 | 23.3 | 23 | 23.1 | 19.8 | 19.7 | 19.6 | 19.5 | 19.4 | 19.5 | 19.4 | 19.4 |
Total Shareholders Equity
| 173.979 | 164.177 | 165.481 | 161.873 | 154.99 | 155.156 | 152.868 | 151.793 | 132.044 | 132.892 | 137.078 | 141.9 | 133.787 | 130.556 | 129.189 | 131.693 | 130.237 | 124.453 | 118.518 | 125.94 | 129.339 | 126.155 | 122.399 | 117.066 | 115.581 | 112.974 | 111.134 | 108.39 | 120.838 | 118.561 | 114.884 | 113.698 | 114.768 | 113.23 | 111.142 | 120.771 | 114.592 | 113.154 | 112.001 | 108.999 | 112.27 | 111.911 | 107.879 | 101.34 | 99.496 | 97.783 | 101.935 | 98.905 | 98.479 | 95.103 | 93.706 | 96.656 | 98.328 | 98.096 | 96.964 | 95.64 | 101.734 | 100.078 | 100.601 | 100.566 | 105.758 | 101.109 | 97.062 | 72.69 | 89.872 | 94.647 | 102.176 | 104.665 | 100.978 | 97.828 | 98.683 | 96.856 | 98.757 | 94.023 | 93.386 | 92.039 | 90.464 | 88.68 | 86.821 | 86.356 | 86.12 | 84.262 | 86.013 | 84.191 | 82.825 | 83.614 | 79.97 | 79.283 | 77.749 | 75.003 | 72.202 | 71.076 | 71.024 | 68.422 | 67.195 | 65.511 | 61.543 | 60.277 | 58.8 | 58.1 | 58 | 57.2 | 58.6 | 58.5 | 57.1 | 57.5 | 57.1 | 56.7 | 56.2 | 57.3 | 56.8 | 56.8 | 56.6 | 56.4 | 55.2 | 55.5 | 53.8 | 53.6 | 51.9 | 51.1 | 50.2 | 50.4 | 49.9 | 48.4 | 41.7 | 41.5 | 40.2 | 39.8 | 38.7 | 38 | 37 | 36.2 |
Total Equity
| 173.979 | 164.177 | 165.481 | 161.873 | 154.99 | 155.156 | 152.868 | 151.793 | 132.044 | 132.892 | 137.078 | 141.9 | 133.787 | 130.556 | 129.189 | 131.693 | 130.237 | 124.453 | 118.518 | 125.94 | 129.339 | 126.155 | 122.399 | 117.066 | 115.581 | 112.974 | 111.134 | 108.39 | 120.838 | 118.561 | 114.884 | 113.698 | 114.768 | 113.23 | 111.142 | 120.771 | 114.592 | 113.154 | 112.001 | 108.999 | 112.27 | 111.911 | 107.879 | 101.34 | 99.496 | 97.783 | 101.935 | 98.905 | 98.479 | 95.103 | 93.706 | 96.656 | 98.328 | 98.096 | 96.964 | 95.64 | 101.734 | 100.078 | 100.601 | 100.566 | 105.758 | 101.109 | 97.062 | 72.69 | 89.872 | 94.647 | 102.176 | 104.665 | 100.978 | 97.828 | 98.683 | 96.856 | 98.757 | 94.023 | 93.386 | 92.039 | 90.464 | 88.68 | 86.821 | 86.356 | 86.12 | 84.262 | 86.013 | 84.191 | 82.825 | 83.614 | 79.97 | 79.283 | 77.749 | 75.003 | 72.202 | 71.076 | 71.024 | 68.422 | 67.195 | 65.511 | 61.543 | 60.277 | 58.8 | 58.1 | 58 | 57.2 | 58.6 | 58.5 | 57.1 | 57.5 | 57.1 | 56.7 | 56.2 | 57.3 | 56.8 | 56.8 | 56.6 | 56.4 | 55.2 | 55.5 | 53.8 | 53.6 | 51.9 | 51.1 | 50.2 | 50.4 | 49.9 | 48.4 | 41.7 | 41.5 | 40.2 | 39.8 | 38.7 | 38 | 37 | 36.2 |
Total Liabilities & Shareholders Equity
| 1,916.126 | 1,868.599 | 1,912.953 | 1,912.681 | 1,928.201 | 1,928.393 | 1,937.442 | 1,848.169 | 1,803.642 | 1,752.455 | 1,760.325 | 1,729.838 | 1,708.556 | 1,763.806 | 1,781.833 | 1,734.03 | 1,685.907 | 1,639.636 | 1,461.482 | 1,442.966 | 1,440.964 | 1,405.629 | 1,416.901 | 1,384.516 | 1,347.906 | 1,323.316 | 1,319.412 | 1,340.839 | 1,352.324 | 1,325.685 | 1,319.434 | 1,318.19 | 1,338.189 | 1,307.422 | 1,325.295 | 1,323.458 | 1,320.315 | 1,343.071 | 1,341.485 | 1,332.296 | 1,331.916 | 1,327.575 | 1,355.484 | 1,333.503 | 1,342.088 | 1,329.206 | 1,322.767 | 1,320.783 | 1,359.397 | 1,348.439 | 1,385.541 | 1,390.865 | 1,434.104 | 1,463.522 | 1,516.551 | 1,696.445 | 1,795.228 | 1,775.998 | 1,784.266 | 1,743.736 | 1,681.749 | 1,634.38 | 1,655.569 | 1,639.104 | 1,629.546 | 1,594.495 | 1,572.049 | 1,478.909 | 1,458.646 | 1,432.452 | 1,368.42 | 1,349.317 | 1,321.462 | 1,306.01 | 1,297.793 | 1,310.991 | 1,299.752 | 1,267.422 | 1,255.778 | 1,231.877 | 1,210.725 | 1,164.904 | 1,150.491 | 1,108.241 | 1,119.328 | 1,004.551 | 984.977 | 953.677 | 916.881 | 822.69 | 804.438 | 818.113 | 831.822 | 832.6 | 818.224 | 847.589 | 812.009 | 812.409 | 786.696 | 793.3 | 789 | 689.9 | 669.9 | 641.1 | 617 | 595.5 | 582.1 | 569 | 565 | 547.5 | 534.2 | 523.6 | 522.9 | 492.4 | 489.8 | 487.2 | 482.4 | 467.2 | 467 | 459 | 460.1 | 438.4 | 422.5 | 423.4 | 372.5 | 359.5 | 361 | 361.6 | 350.3 | 348.3 | 350.5 | 349 |