Forward Air Corporation
NASDAQ:FWRD
28.93 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 136.616 | 104.655 | 172.27 | 161.573 | 18.843 | 18.281 | 32.028 | 45.822 | 46.846 | 47.386 | 61.63 | 37.316 | 51.93 | 50.844 | 24.396 | 40.254 | 42.99 | 80.916 | 77.245 | 64.749 | 34.824 | 14.777 | 42.165 | 25.657 | 28.911 | 20.102 | 12.735 | 3.893 | 12.423 | 10.09 | 14.335 | 8.511 | 11.312 | 21.679 | 38.037 | 33.312 | 47.444 | 42.531 | 54.495 | 41.429 | 24.573 | 24.943 | 41.044 | 127.367 | 98.551 | 81.101 | 71.63 | 112.182 | 92.988 | 68.832 | 69.397 | 58.801 | 87.467 | 96.119 | 85.681 | 74.504 | 63.219 | 47.916 | 44.612 | 42.035 | 27.23 | 24.072 | 31.241 | 22.093 | 17.591 | 1.082 | 3.235 | 4.909 | 8.306 | 10.336 | 5.435 | 8.231 | 4.356 | 13.022 | 3.183 | 0.332 | 0.141 | 8.178 | 5.012 | 0.078 | 100.336 | 93.866 | 87.349 | 83.539 | 73.66 | 60.705 | 50.827 | 33.642 | 33.525 | 28.108 | 23.706 | 19.364 | 35.426 | 27.727 | 22.109 | 15.589 | 15.355 | 10.315 | 10.117 | 5.989 | 7.779 | 5.484 | 0.117 | 0.455 | 0.096 | 0.9 | 1.164 | 0.686 | 0.148 | 0.099 | 0.538 | 0.028 | 0.026 | 0.026 | 0.026 | 3.8 | 0 | 1 | 3.2 | 1 | 1.6 | 1.5 | 1.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.522 | 0.522 | 10.6 | 10.575 | 42.075 | 61.65 | 60.8 | 80.295 | 79.455 | 79 | 78.19 | 85.771 | 111.85 | 111.6 | 4 | 6 | 6 | 3 | 3 | 6.06 | 8.271 | 20.274 | 23.539 | 24.968 | 25.305 | 9.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136.616 | 104.655 | 172.27 | 161.573 | 18.843 | 18.281 | 32.028 | 45.822 | 46.846 | 47.386 | 61.63 | 37.316 | 51.93 | 50.844 | 24.396 | 40.254 | 42.99 | 80.916 | 77.245 | 64.749 | 34.824 | 14.777 | 42.165 | 25.657 | 28.911 | 20.102 | 12.735 | 3.893 | 12.423 | 10.09 | 14.335 | 8.511 | 11.312 | 21.679 | 38.037 | 33.312 | 47.444 | 42.531 | 54.495 | 41.429 | 24.573 | 24.943 | 41.044 | 127.367 | 98.551 | 81.101 | 71.63 | 112.182 | 92.988 | 68.832 | 69.397 | 58.801 | 87.467 | 96.119 | 85.681 | 74.504 | 63.219 | 47.916 | 44.612 | 42.035 | 27.23 | 24.072 | 31.241 | 22.093 | 17.591 | 1.082 | 3.757 | 5.431 | 18.906 | 20.911 | 47.51 | 69.881 | 65.156 | 93.317 | 82.638 | 79.332 | 78.331 | 93.949 | 116.862 | 111.678 | 104.336 | 99.866 | 93.349 | 86.539 | 76.66 | 66.765 | 59.098 | 53.916 | 57.064 | 53.076 | 49.011 | 28.586 | 35.426 | 27.727 | 22.109 | 15.589 | 15.355 | 10.315 | 10.117 | 5.989 | 7.779 | 5.484 | 0.117 | 0.455 | 0.096 | 0.9 | 1.164 | 0.686 | 0.148 | 0.099 | 0.538 | 0.028 | 0.026 | 0.026 | 0.026 | 3.8 | 0 | 1 | 3.2 | 1 | 1.6 | 1.5 | 1.5 |
Net Receivables
| 362.698 | 370.403 | 353.352 | 158.675 | 191.758 | 175.968 | 201.385 | 221.028 | 247.73 | 246.11 | 241.154 | 216.182 | 219.383 | 226.186 | 203.351 | 156.49 | 153.07 | 130.759 | 143.234 | 136.214 | 157.494 | 154.715 | 150.623 | 161.422 | 148.464 | 152.393 | 146.191 | 147.469 | 132.1 | 123.535 | 116.473 | 116.602 | 115.327 | 109.256 | 104.317 | 128.041 | 114.674 | 122.356 | 120.473 | 95.326 | 100.016 | 97.56 | 93.651 | 76.5 | 83.224 | 76.28 | 78.092 | 75.262 | 74.878 | 77.557 | 75.376 | 70.922 | 69.574 | 69.779 | 68.387 | 62.763 | 62.438 | 63.541 | 58.425 | 55.72 | 52.993 | 50.039 | 48.441 | 60.633 | 72.263 | 76.018 | 64.08 | 59.734 | 55.665 | 51.876 | 48.908 | 51.889 | 51.292 | 46.216 | 44.27 | 50.942 | 48.137 | 40.217 | 35.685 | 42.139 | 37.761 | 33.829 | 32.468 | 31.457 | 29.951 | 27.816 | 30.187 | 30.31 | 27.849 | 28.577 | 28.727 | 28.764 | 28.479 | 28.214 | 32.028 | 35.543 | 29.61 | 30.448 | 28.12 | 27.342 | 24.178 | 22.327 | 21.6 | 19.754 | 19.247 | 17.602 | 28.998 | 17.671 | 27.646 | 24.458 | 23.367 | 23.671 | 22.815 | 21.013 | 20.954 | 17.8 | 17.6 | 16.5 | 17.6 | 18.1 | 16.3 | 15 | 13.1 |
Inventory
| 1.54 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.002 | 16.925 | 11.871 | 0 | 2.132 | 0 | 0 | 0 | 2.24 | 0 | 0 | 0 | 1.425 | 0 | 0 | 0 | 1.306 | 0 | 0 | 0 | 1.31 | 0 | 0 | 0 | 1.056 | 0 | 0 | 0 | 1.052 | 0 | 0 | 0 | 0.901 | 0 | 0 | 0 | 0.881 | 0 | 0 | 0 | 0.83 | 0 | 0 | 0 | 0.938 | 0 | 0 | 0 | 0.669 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 0.501 | 0 | 0 | 0 | 0.567 | 0 | 0 | 0 | 0.422 | 0 | 0 | 0 | 0.399 | 0 | 0 | 0 | 0.403 | 0 | 0 | 0 | 0.379 | 0 | 0 | 0 | 0.439 | 0 | 0 | 0 | 0.64 | 0 | 0 | 0 | 0.389 | 0 | 0 | 0 | 0.721 | 0 | 0 | 0 | 0.552 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.3 | 0 | 0.3 | 0.3 |
Other Current Assets
| 44.227 | 83.565 | 43.811 | 66.384 | 27.129 | 21.538 | 24.381 | 37.465 | 18.391 | 22.26 | 22.468 | 29.309 | 17.948 | 19.982 | 20.239 | 49.152 | 38.987 | 35.616 | 20.71 | 33.223 | 23.393 | 23.58 | 9.283 | 11.763 | 23.692 | 21.01 | 11.147 | 14.861 | 13.319 | 14.526 | 8.394 | 9.851 | 17.321 | 32.696 | 25.582 | 10.794 | 23.579 | 28.455 | 21.767 | 12.144 | 14.057 | 14.655 | 10.43 | 15.441 | 18.849 | 19.9 | 14.796 | 10.051 | 13.607 | 15.709 | 10.669 | 9.113 | 11.836 | 10.053 | 9.541 | 7.866 | 11.484 | 10.859 | 7.688 | 8.533 | 14.145 | 17.667 | 12.627 | 8.194 | 8.113 | 9.108 | 8.422 | 6.249 | 6.073 | 7.568 | 10.247 | 5.292 | 7.96 | 10.478 | 10.408 | 5.893 | 7.026 | 7.884 | 7.143 | 5.183 | 8.503 | 6.57 | 4.641 | 4.771 | 6.601 | 8.215 | 6.082 | 4.145 | 5.115 | 5.791 | 4.611 | 4.675 | 3.777 | 4.53 | 3.688 | 3.354 | 5.572 | 4.826 | 3.145 | 2.443 | 3.359 | 3.184 | 3.123 | 2.818 | 2.337 | 1.869 | 8.56 | 9.566 | 5.348 | 4.749 | 4.904 | 3.953 | 3.62 | 4.493 | 4.814 | 3.8 | 4.1 | 3.1 | 2.2 | 2.2 | 1.6 | 1.3 | 1.3 |
Total Current Assets
| 545.081 | 558.623 | 569.433 | 347.028 | 237.73 | 215.787 | 257.794 | 304.315 | 312.967 | 315.756 | 325.252 | 282.807 | 289.261 | 297.012 | 247.986 | 249.526 | 235.047 | 247.291 | 241.189 | 236.318 | 215.711 | 193.072 | 202.071 | 201.082 | 201.067 | 193.505 | 170.073 | 162.742 | 157.842 | 148.151 | 139.202 | 136.27 | 143.96 | 163.631 | 167.936 | 173.457 | 185.697 | 193.342 | 196.735 | 149.955 | 138.646 | 137.158 | 145.125 | 220.36 | 200.624 | 177.281 | 164.518 | 198.396 | 181.473 | 162.098 | 155.442 | 139.717 | 168.877 | 175.951 | 163.609 | 145.963 | 137.141 | 122.316 | 110.725 | 107.226 | 94.368 | 91.778 | 92.309 | 91.589 | 97.967 | 86.208 | 76.259 | 71.45 | 80.644 | 80.355 | 106.665 | 127.563 | 124.408 | 150.011 | 137.316 | 136.734 | 133.494 | 142.05 | 159.69 | 159.422 | 150.6 | 140.265 | 130.458 | 123.166 | 113.212 | 102.796 | 95.367 | 88.774 | 90.028 | 87.444 | 82.349 | 62.404 | 67.682 | 60.471 | 57.825 | 54.925 | 50.537 | 45.589 | 41.382 | 36.414 | 35.316 | 30.995 | 24.84 | 23.416 | 21.68 | 20.371 | 38.722 | 35.829 | 33.142 | 29.306 | 28.809 | 28.204 | 26.461 | 25.532 | 25.794 | 25.8 | 21.7 | 20.6 | 23 | 21.6 | 19.5 | 18.1 | 16.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 679.921 | 652.755 | 661.968 | 369.647 | 392.974 | 405.51 | 403.214 | 390.945 | 378.207 | 383.497 | 377.397 | 367.293 | 338.842 | 335.638 | 317.803 | 313.205 | 305.815 | 318.52 | 380.996 | 364.688 | 379.82 | 358.386 | 340.217 | 209.895 | 210.299 | 204.243 | 203.6 | 206.112 | 191.781 | 189.559 | 193.937 | 200.205 | 197.234 | 188.256 | 182.759 | 187.288 | 172.501 | 173.197 | 172.527 | 172.489 | 176.496 | 179.381 | 171.229 | 154.763 | 157.599 | 157.465 | 146.627 | 133.557 | 136.763 | 139.082 | 138.607 | 129.868 | 133.255 | 133.198 | 129.527 | 126.432 | 127.339 | 129.67 | 130.331 | 128.726 | 130.407 | 130.474 | 123.931 | 122.976 | 114.016 | 103.748 | 103.861 | 103.032 | 99.369 | 92.282 | 76.982 | 53.315 | 50.346 | 47.497 | 46.523 | 47.222 | 37.331 | 35.602 | 35.488 | 37.286 | 32.81 | 32.77 | 34.169 | 32.912 | 34.304 | 35.862 | 36.063 | 37.173 | 40.911 | 41.65 | 41.515 | 42.695 | 44.363 | 44.766 | 45.102 | 45.061 | 43.031 | 37.466 | 33.165 | 32.89 | 31.59 | 30.769 | 30.727 | 29.92 | 29.687 | 18.164 | 82.174 | 79.197 | 71.458 | 70.96 | 72.559 | 70.279 | 70.428 | 72.59 | 70.763 | 72.1 | 69.9 | 64.9 | 55.7 | 56 | 48 | 38.6 | 31.6 |
Goodwill
| 716.071 | 545.38 | 1,379.18 | 278.706 | 356.763 | 356.763 | 356.627 | 306.184 | 288.496 | 287.597 | 265.639 | 266.752 | 254.776 | 254.993 | 250.736 | 244.982 | 240.933 | 240.933 | 242.639 | 221.105 | 220.423 | 218.373 | 199.092 | 199.092 | 193.625 | 191.671 | 191.671 | 191.671 | 191.535 | 191.535 | 184.675 | 184.675 | 184.675 | 179.301 | 206.517 | 205.609 | 206.899 | 206.53 | 202.909 | 144.412 | 140.678 | 138.839 | 131.217 | 88.496 | 88.404 | 87.771 | 87.86 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 43.332 | 50.23 | 54.957 | 45.045 | 53.939 | 36.053 | 15.588 | 15.588 | 15.588 | 15.588 | 15.588 | 15.588 | 15.588 | 15.588 | 0 | 0 | 0 | 15.588 | 0 | 0 | 0 | 15.588 | 0 | 0 | 0 | 15.588 | 0 | 0 | 0 | 15.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,033.352 | 1,230.699 | 1,264.428 | 134.789 | 146.71 | 151.218 | 155.726 | 154.801 | 155.161 | 160.216 | 150.638 | 154.717 | 142.196 | 145.813 | 147.668 | 145.032 | 145.086 | 148.452 | 158.135 | 127.798 | 130.038 | 126.482 | 111.15 | 113.661 | 106.227 | 106.741 | 108.938 | 111.247 | 113.562 | 116.231 | 104.259 | 106.65 | 109.041 | 106.709 | 125.893 | 127.8 | 130.531 | 133.262 | 140.189 | 72.705 | 71.778 | 74.56 | 84.456 | 40.11 | 41.624 | 43.138 | 44.651 | 22.102 | 23.225 | 24.373 | 25.521 | 26.668 | 27.816 | 28.963 | 30.111 | 31.259 | 32.406 | 33.554 | 34.701 | 35.849 | 36.997 | 38.144 | 39.292 | 40.708 | 35.953 | 37.067 | 29.097 | 29.991 | 18.925 | 10.552 | 10.912 | 10.731 | 11.05 | 11.369 | 11.688 | 12.007 | 27.913 | 12.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.478 | 0 | 0 | 0 | 0.931 | 0 | 0 | 0 | 15.083 | 0 | 0 | 0 | 9.458 | 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
| 1,749.423 | 1,776.079 | 2,643.608 | 413.495 | 503.473 | 507.981 | 512.353 | 460.985 | 443.657 | 447.813 | 416.277 | 421.469 | 396.972 | 400.806 | 398.404 | 390.014 | 386.019 | 389.385 | 400.774 | 348.903 | 350.461 | 344.855 | 310.242 | 312.753 | 299.852 | 298.412 | 300.609 | 302.918 | 305.097 | 307.766 | 288.934 | 291.325 | 293.716 | 286.01 | 332.41 | 333.409 | 337.43 | 339.792 | 343.098 | 217.117 | 212.456 | 213.399 | 215.673 | 128.606 | 130.028 | 130.909 | 132.511 | 65.434 | 66.557 | 67.705 | 68.853 | 70 | 71.148 | 72.295 | 73.443 | 74.591 | 75.738 | 76.886 | 78.033 | 79.181 | 80.329 | 81.476 | 82.624 | 90.938 | 90.91 | 82.112 | 83.036 | 66.044 | 34.513 | 26.14 | 26.5 | 26.319 | 26.638 | 26.957 | 27.276 | 27.595 | 27.913 | 12.644 | 0 | 15.588 | 0 | 0 | 0 | 15.588 | 0 | 0 | 0 | 16.066 | 0 | 0 | -8.043 | 16.519 | 0 | 0 | 0 | 15.083 | 0 | 0 | 0 | 9.458 | 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
| 0 | -271.201 | -177.806 | 1,790.5 | -53.292 | -53.275 | 0 | -57.013 | 0 | 0 | -45.05 | -57.818 | -40.659 | -41.471 | -41.538 | 0 | -45.532 | -45.883 | -45.488 | 0 | -43.106 | -40.452 | -38.01 | 0 | -35.756 | -33.574 | -32.793 | 0 | -42.004 | -42.665 | -41.786 | 0 | -39.007 | -39.227 | -44.907 | 0 | -38.257 | -33.726 | -35.835 | 0 | -28.838 | -29.013 | -27.405 | 0 | -26.576 | -25.899 | -23.986 | 0 | -12.991 | -12.499 | -10.058 | 0 | -12.169 | -7.98 | -6.408 | 0 | -5.116 | -4.885 | -4.889 | -5.786 | 0 | 0 | -6.947 | 0 | -7.786 | 0 | -7.371 | 0 | 0 | -7.392 | -7.558 | 0 | -6.76 | -8.142 | -7.31 | 0 | -6.226 | -6.617 | 0 | -7.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 14.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 271.201 | 177.806 | 61.545 | 53.292 | 53.275 | 52.95 | 57.013 | 45.369 | 45.369 | 45.05 | 57.818 | 40.659 | 41.471 | 41.538 | 0 | 45.532 | 45.883 | 45.488 | 0 | 43.106 | 40.452 | 38.01 | 0 | 35.756 | 33.574 | 32.793 | 0 | 42.004 | 42.665 | 41.786 | 0 | 39.007 | 39.227 | 44.907 | 0 | 38.257 | 33.726 | 35.835 | 0 | 28.838 | 29.013 | 27.405 | 0 | 26.576 | 25.899 | 23.986 | 0 | 12.991 | 12.499 | 10.058 | 0 | 12.169 | 7.98 | 6.408 | 0 | 5.116 | 4.885 | 4.889 | 5.786 | 0 | 0 | 6.947 | 0 | 7.786 | 0 | 7.371 | 0 | 0 | 7.392 | 7.558 | 0 | 6.76 | 8.142 | 7.31 | 0 | 6.226 | 6.617 | 6.925 | 7.026 | 8.878 | 8.022 | 7 | 0 | 9.176 | 8.629 | 8.035 | 0 | 0 | 8.559 | 8.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.415 | 79.859 | 84.251 | 58.863 | 56.404 | 55.295 | 0.255 | 51.831 | 5.859 | 4.708 | 47.88 | 46.254 | 45.433 | 48.385 | 51.708 | 95.023 | 121.329 | 117.303 | 43.277 | 40.969 | 34.641 | 40.244 | 33.047 | 36.485 | 31.923 | 15.132 | 15.925 | 15.944 | 14.448 | 14.211 | 13.795 | 13.491 | 6.603 | 6.53 | 5.948 | 6.017 | 3.037 | 3.029 | 3.027 | 2.244 | 2.347 | 2.551 | 2.54 | 2.54 | 2.551 | 2.537 | 2.55 | 1.8 | 1.825 | 1.891 | 1.858 | 1.566 | 1.533 | 1.535 | 1.523 | 1.81 | 1.595 | 1.625 | 1.534 | 1.597 | 1.582 | 1.655 | 2.124 | 2.024 | 2.029 | 1.955 | 1.389 | 1.358 | 1.438 | 1.199 | 2.705 | 5.817 | 5.8 | 1.062 | 1.074 | 1.049 | 0.92 | 16.522 | 10.932 | 2.257 | 8.968 | 11.071 | 12.067 | 3.421 | 9.945 | 10.657 | 11.416 | 3.498 | 17.025 | 8.67 | 17.359 | 0.956 | 17.869 | 18.3 | 18.573 | 0.899 | 9.685 | 10.019 | 10.083 | 0.855 | 3.49 | 3.501 | 3.457 | 3.472 | 3.487 | 101.757 | 3.367 | 3.305 | 0.587 | 0.617 | 0.614 | 0.591 | 0.534 | 0.546 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 1.1 | 3 | 3.7 |
Total Non-Current Assets
| 2,510.759 | 2,508.693 | 3,389.827 | 2,694.05 | 952.851 | 968.786 | 968.772 | 903.761 | 873.092 | 881.387 | 841.554 | 835.016 | 781.247 | 784.829 | 767.915 | 798.242 | 813.163 | 825.208 | 825.047 | 754.56 | 764.922 | 743.485 | 683.506 | 559.133 | 542.074 | 517.787 | 520.134 | 524.974 | 511.326 | 511.536 | 496.666 | 505.021 | 497.553 | 480.796 | 521.117 | 526.714 | 512.968 | 516.018 | 518.652 | 391.85 | 391.299 | 395.331 | 389.442 | 285.909 | 290.178 | 290.911 | 281.688 | 200.791 | 205.145 | 208.678 | 209.318 | 201.434 | 205.936 | 207.028 | 204.493 | 202.833 | 204.672 | 208.181 | 209.898 | 209.504 | 212.318 | 213.605 | 208.679 | 215.938 | 206.955 | 187.815 | 188.286 | 170.434 | 135.32 | 119.621 | 106.187 | 85.451 | 82.784 | 75.516 | 74.873 | 75.866 | 66.164 | 64.768 | 53.345 | 55.131 | 50.656 | 51.863 | 53.236 | 51.921 | 53.425 | 55.148 | 55.514 | 56.737 | 57.936 | 58.879 | 59.149 | 74.555 | 62.232 | 63.066 | 63.675 | 61.043 | 52.716 | 47.485 | 43.248 | 43.203 | 35.08 | 34.27 | 34.184 | 33.392 | 33.174 | 119.921 | 85.541 | 82.502 | 72.045 | 71.577 | 73.173 | 70.87 | 70.962 | 73.136 | 71.163 | 72.5 | 70.3 | 65.3 | 56.2 | 56.4 | 49.1 | 41.6 | 35.3 |
Total Assets
| 3,055.84 | 3,067.316 | 3,959.26 | 3,041.078 | 1,190.581 | 1,184.573 | 1,226.566 | 1,208.076 | 1,186.059 | 1,197.143 | 1,166.806 | 1,117.823 | 1,070.508 | 1,081.841 | 1,015.901 | 1,047.768 | 1,048.21 | 1,072.499 | 1,066.236 | 990.878 | 980.633 | 936.557 | 885.577 | 760.215 | 743.141 | 711.292 | 690.207 | 687.716 | 669.168 | 659.687 | 635.868 | 641.291 | 641.513 | 644.427 | 689.053 | 700.171 | 698.665 | 709.36 | 715.387 | 541.805 | 529.945 | 532.489 | 534.567 | 506.269 | 490.802 | 468.192 | 446.206 | 399.187 | 386.618 | 370.776 | 364.76 | 341.151 | 374.813 | 382.979 | 368.102 | 348.796 | 341.813 | 330.497 | 320.623 | 316.73 | 306.686 | 305.383 | 300.988 | 307.527 | 304.922 | 274.023 | 264.545 | 241.884 | 215.964 | 199.976 | 212.852 | 213.014 | 207.192 | 225.527 | 212.189 | 212.6 | 199.658 | 206.818 | 213.035 | 214.553 | 201.256 | 192.128 | 183.694 | 175.087 | 166.637 | 157.944 | 150.881 | 145.511 | 147.964 | 146.323 | 141.498 | 136.959 | 129.914 | 123.537 | 121.5 | 115.968 | 103.253 | 93.074 | 84.63 | 79.617 | 70.396 | 65.265 | 59.024 | 56.808 | 54.854 | 140.292 | 124.263 | 118.331 | 105.187 | 100.883 | 101.982 | 99.074 | 97.423 | 98.668 | 96.957 | 98.3 | 92 | 85.9 | 79.2 | 78 | 68.6 | 59.7 | 51.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 157.23 | 143.455 | 130.646 | 45.43 | 45.702 | 37.085 | 42.994 | 54.601 | 50.666 | 42.058 | 54.43 | 44.837 | 42.885 | 43.655 | 40.676 | 38.371 | 32.581 | 27.682 | 26.565 | 29.986 | 32.599 | 30.585 | 31.124 | 34.63 | 35.11 | 32.036 | 30.004 | 24.704 | 22.377 | 17.642 | 15.8 | 18.012 | 18.415 | 13.815 | 17.81 | 23.334 | 27.435 | 27.616 | 21.567 | 20.572 | 21.395 | 21.421 | 22.164 | 16.267 | 17.067 | 12.189 | 14.285 | 11.168 | 12.896 | 12.278 | 16.563 | 12.392 | 14.603 | 15.354 | 11.804 | 10.687 | 11.383 | 9.697 | 9.837 | 10.333 | 8.509 | 9.477 | 7.841 | 11.633 | 11.175 | 13.512 | 14.354 | 11.714 | 9.689 | 6.439 | 6.777 | 7.949 | 9.529 | 7.219 | 6.853 | 12.64 | 12.552 | 12.568 | 5.338 | 10.026 | 9.35 | 6.906 | 6.833 | 7.379 | 5.587 | 5.372 | 5.951 | 6.695 | 7.71 | 5.28 | 5.046 | 5.086 | 5.313 | 5.377 | 6.602 | 9.73 | 8.3 | 6.242 | 7.617 | 7.436 | 5.762 | 5.208 | 5.037 | 4.12 | 2.475 | 0.244 | 4.04 | 0.072 | 4.049 | 3.657 | 4.28 | 5.525 | 4.47 | 5.2 | 7.267 | 5.1 | 5.4 | 3.9 | 4.4 | 4.9 | 3.7 | 4.4 | 3.8 |
Short Term Debt
| 195.873 | 195.251 | 121.779 | 101.333 | 118.083 | 66.764 | 115.905 | 51.581 | 111.51 | 112.511 | 103.067 | 53.62 | 93.857 | 93.951 | 92.122 | 45.481 | 82.073 | 85.661 | 116.435 | 37.307 | 95.852 | 98.937 | 87.912 | 0.618 | 0.336 | 0.344 | 0.351 | 0.718 | 0.466 | 0.924 | 0.352 | 28.359 | 41.866 | 55.713 | 69.785 | 55.887 | 55.898 | 55.906 | 56.082 | 0.276 | 0.28 | 0.294 | 0.318 | 0.069 | 0.092 | 0.121 | 0.182 | 0.276 | 0.386 | 0.474 | 0.521 | 0.552 | 0.561 | 0.583 | 0.603 | 0.638 | 0.672 | 0.779 | 0.835 | 0.919 | 1.072 | 1.231 | 1.433 | 1.602 | 2.416 | 0.592 | 0.701 | 0.83 | 0.859 | 0.042 | 0.041 | 0.04 | 0.04 | 0.039 | 0.039 | 1.542 | 1.441 | 0.043 | 0.041 | 0.039 | 0.03 | 0.029 | 0.029 | 0.029 | 0.111 | 0.233 | 0.352 | 0.497 | 0.966 | 0.948 | 0.932 | 0.916 | 0.901 | 0.929 | 0.951 | 0.978 | 0.704 | 0.788 | 0.881 | 1.271 | 0.74 | 0.76 | 4.459 | 5.205 | 5.761 | 2.758 | 14.505 | 5.523 | 12.125 | 12.133 | 10.715 | 11.295 | 8.608 | 9.542 | 8.716 | 9.3 | 8.1 | 6.8 | 7.2 | 5.9 | 4.2 | 2.8 | 1.6 |
Tax Payables
| 0 | 0 | 0 | 31.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 0 | 1.629 | 8.326 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.424 | 0 | 0 | 0 | 0 | 1.007 | 0 | 1.214 | 1.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.633 | 0 | 0 | 0 | 1.249 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 31.19 | 56.552 | 53.265 | 0 | 51.093 | 0 | 45.369 | 0 | 43.407 | 63.577 | 70.894 | 74.625 | 41.986 | 52.454 | 48.041 | 52.168 | 43.942 | 51.412 | 50.414 | 0 | 37.174 | 0 | 0 | 0 | 29.403 | 0 | 1.629 | 8.326 | 41.871 | 0 | 0 | -3.053 | 39.876 | 0 | 0 | 0 | 25.18 | 0 | 0 | 0 | 26.85 | 0 | 0 | 0 | 12.44 | 0 | 0 | 0 | 11.126 | 0 | 0 | 0 | 6.116 | 0 | 0 | 0 | 17.834 | 0 | 0 | 0 | 12.315 | 1.008 | 0 | -0.121 | 9.999 | 0 | 0 | 0 | 6.587 | 0 | 0 | 0 | 7.401 | 0 | 0 | 0 | 11.168 | 0 | 0 | 0 | 6.182 | 0 | 0 | 0 | 7.54 | -0.49 | -0.48 | -0.473 | 7.613 | -0.457 | -0.455 | -0.45 | 6.071 | -0.535 | -0.528 | -0.523 | 6.018 | 0 | 0 | 0 | 5.488 | 0 | 0 | 0 | 6.859 | 0 | 0 | 0 | 2.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 95.595 | 81.307 | 192.416 | 59.141 | 26.656 | 65.377 | 6.871 | 63.216 | 17.383 | 12.891 | 30.447 | 66.235 | 21.724 | 31.665 | 36.335 | 87.768 | 42.479 | 33.509 | 0.328 | 69.871 | 11.324 | 7.113 | -2.39 | 39.475 | 40.073 | 37.337 | 35.976 | 34.39 | 35.354 | 34.459 | 34.007 | 31.486 | 30.843 | 31.21 | 31.153 | 29.823 | 29.691 | 33.191 | 36.364 | 21.291 | 23.356 | 21.956 | 21.529 | 18.275 | 19.49 | 17.22 | 18.131 | 16.476 | 16.475 | 19.726 | 23.163 | 16.6 | 18.035 | 17.933 | 21.9 | 16.28 | 23.326 | 21.864 | 20.745 | 17.107 | 16.057 | 16.471 | 16.124 | 12.927 | 16.213 | 16.688 | 11.725 | 13.06 | 10.78 | 9.889 | 9.905 | 11.144 | 12.99 | 10.343 | 11.887 | 11.782 | 13.722 | 13.243 | 12.76 | 15.592 | 13.207 | 13.984 | 14.088 | 12.166 | 12.475 | 11.672 | 11.647 | 11.498 | 10.679 | 8.949 | 10.577 | 12.07 | 10.403 | 8.36 | 10.878 | 8.425 | 9.762 | 8.946 | 8.486 | 7.512 | 7.75 | 8.247 | 8.258 | 5.807 | 5.985 | 14.485 | 14.528 | 28.111 | 12.294 | 10.227 | 8.17 | 5.426 | 6.505 | 6.195 | 5.761 | 5.6 | 5.8 | 5 | 3.8 | 3.9 | 3.5 | 3.1 | 2.6 |
Total Current Liabilities
| 448.698 | 420.013 | 444.841 | 237.094 | 190.441 | 169.226 | 165.77 | 169.398 | 179.559 | 167.46 | 187.944 | 164.692 | 158.466 | 169.271 | 169.133 | 172.052 | 157.133 | 146.852 | 143.328 | 137.164 | 139.775 | 136.635 | 116.646 | 74.723 | 75.519 | 69.717 | 66.331 | 60.132 | 58.197 | 54.654 | 58.485 | 77.927 | 91.124 | 100.738 | 101.801 | 109.044 | 113.024 | 116.713 | 114.013 | 43.431 | 45.031 | 43.671 | 44.011 | 34.611 | 36.649 | 29.53 | 32.598 | 27.92 | 29.757 | 32.478 | 40.247 | 33.93 | 33.199 | 33.87 | 34.307 | 27.605 | 35.381 | 32.34 | 31.417 | 29.783 | 25.638 | 27.179 | 25.398 | 26.162 | 30.811 | 30.792 | 27.994 | 26.818 | 21.328 | 16.37 | 16.723 | 19.133 | 22.559 | 17.601 | 18.779 | 25.964 | 27.715 | 25.854 | 18.139 | 25.657 | 22.587 | 20.919 | 20.95 | 20.29 | 18.173 | 17.277 | 17.95 | 18.69 | 19.355 | 15.177 | 16.555 | 18.31 | 16.617 | 14.666 | 18.431 | 19.133 | 18.766 | 15.976 | 16.984 | 16.852 | 14.252 | 14.215 | 17.754 | 16.381 | 14.221 | 17.487 | 33.073 | 33.9 | 28.468 | 26.017 | 23.165 | 22.414 | 19.583 | 20.937 | 21.744 | 20 | 19.3 | 15.7 | 15.4 | 14.7 | 11.4 | 10.3 | 8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,981.866 | 1,955.489 | 1,945.369 | 1,888.834 | 341.507 | 360.286 | 392.731 | 215.202 | 334.98 | 381.901 | 384.205 | 266.446 | 355.674 | 368.289 | 289.58 | 197.754 | 268.589 | 301.357 | 365.66 | 173.774 | 297.844 | 258.815 | 227.142 | 47.389 | 40.383 | 40.453 | 40.522 | 40.953 | 40.696 | 20.983 | 13.529 | 1.45 | 0.814 | 0.909 | 0.779 | 28.617 | 42.83 | 56.926 | 70.897 | 2.55 | 1.346 | 1.415 | 1.477 | 0.006 | 0.004 | 0.023 | 0.037 | 0.058 | 0.088 | 0.139 | 0.228 | 0.333 | 50.473 | 50.611 | 50.747 | 50.883 | 51.023 | 51.819 | 51.992 | 52.169 | 52.404 | 52.633 | 52.868 | 53.035 | 54.565 | 36.441 | 41.359 | 31.486 | 0.983 | 0.775 | 0.786 | 0.796 | 0.807 | 0.817 | 0.827 | 0.837 | 0.846 | 0.849 | 0.858 | 0.867 | 0.884 | 0.892 | 0.899 | 0.907 | 0.914 | 0.921 | 0.928 | 1.87 | 3.729 | 3.98 | 4.227 | 4.451 | 4.691 | 4.927 | 5.157 | 7.232 | 3.544 | 3.682 | 3.852 | 4.754 | 4.053 | 4.246 | 16.394 | 20.126 | 24.574 | 7.791 | 25.143 | 14.312 | 18.876 | 21.484 | 28.18 | 35.842 | 31.017 | 32.122 | 31.599 | 35.8 | 32.8 | 32 | 20.5 | 28.3 | 23.4 | 18.1 | 14.4 |
Deferred Revenue Non-Current
| 0 | 278.174 | 281.262 | -1,790.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.575 | 39.227 | 36.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.76 | -8.142 | -7.31 | 0 | -6.226 | -6.617 | -6.925 | 0 | -8.878 | -8.022 | -7 | 0 | -9.176 | -8.629 | -8.035 | 0 | -3.646 | -3.775 | -3.902 | -4.008 | -4.132 | -4.255 | -4.377 | -4.448 | -3.544 | -3.663 | -3.788 | -3.919 | 0 | 0 | 0 | -4.723 | 0 | 0 | 0 | -6.058 | 0 | 0 | 0 | -8.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 209.522 | 271.201 | 177.806 | 103.745 | 53.292 | 53.275 | 52.95 | 51.093 | 45.369 | 45.369 | 45.05 | 43.407 | 40.659 | 41.471 | 41.538 | 41.929 | 45.532 | 45.883 | 45.488 | 43.942 | 43.106 | 40.452 | 38.01 | 37.174 | 35.756 | 33.574 | 32.793 | 29.403 | 42.004 | 42.665 | 41.786 | 41.871 | 39.007 | 39.227 | 44.907 | 39.876 | 38.257 | 33.726 | 35.835 | 25.18 | 28.838 | 29.013 | 27.405 | 26.85 | 26.576 | 25.899 | 23.986 | 12.44 | 12.991 | 12.499 | 10.058 | 11.126 | 12.169 | 7.98 | 6.408 | 6.116 | 5.116 | 4.885 | 4.889 | 5.786 | 6.136 | 6.572 | 6.947 | 8.841 | 7.785 | 8.138 | 8.005 | 7.371 | 7.457 | 7.392 | 7.558 | 6.587 | 6.76 | 8.142 | 7.31 | 6.983 | 6.226 | 6.617 | 6.925 | 7.026 | 8.878 | 8.022 | 7 | 6.182 | 9.176 | 8.629 | 8.035 | 7.54 | 8.946 | 8.559 | 8.043 | 7.613 | 7.574 | 7.19 | 6.724 | 6.15 | 5.379 | 4.402 | 3.623 | 3.059 | 2.932 | 2.21 | 2.21 | 1.23 | 0.214 | 0.608 | 12.305 | 11.566 | 10.555 | 9.348 | 8.602 | 8.302 | 6.983 | 6.656 | 6.026 | 5.8 | 4.7 | 4.1 | 3.6 | 3.3 | 2.2 | 1.5 | 1.2 |
Other Non-Current Liabilities
| 79.22 | 56.396 | 58.806 | 89.344 | -60.359 | -71.823 | -70.518 | 116.232 | -56.547 | -61.937 | -62.164 | 93.031 | -39.827 | -47.539 | -29.081 | 130.633 | 24.76 | 12.115 | -54.081 | 58.816 | -61.237 | -49.387 | -49.658 | 47.685 | 43.073 | 25.678 | 24.118 | 23.739 | 22.681 | 22.148 | 21.44 | 20.974 | 14.726 | 53.298 | 58.956 | 52.455 | 50.455 | 47.237 | 53.463 | 7.081 | 36.986 | 36.742 | 35.697 | 8.937 | 35.705 | 34.884 | 33.124 | 7.098 | 19.796 | 19.382 | 19.528 | 8.86 | 20.248 | 15.762 | 14.779 | 8.106 | 11.275 | 10.932 | 9.512 | 4.485 | 3.749 | 3.602 | 2.918 | 11.896 | 11.104 | 10.878 | 12.61 | 4.476 | 3.37 | 10.585 | 9.903 | 1.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.833 | 0 | 8.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 7.1 | -0.1 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 2,270.608 | 2,283.086 | 2,181.981 | 2,039.723 | 334.44 | 341.738 | 375.163 | 331.434 | 323.802 | 365.333 | 367.091 | 359.477 | 356.506 | 362.221 | 302.037 | 328.387 | 338.881 | 359.355 | 357.067 | 276.532 | 279.713 | 249.88 | 215.494 | 132.248 | 119.212 | 99.705 | 97.433 | 94.095 | 105.381 | 85.796 | 76.755 | 64.295 | 54.547 | 54.207 | 76.682 | 81.072 | 93.285 | 104.163 | 124.36 | 34.811 | 38.332 | 38.157 | 37.174 | 35.793 | 35.709 | 34.907 | 33.161 | 19.596 | 19.884 | 19.521 | 19.756 | 20.319 | 70.721 | 66.373 | 65.526 | 65.105 | 62.298 | 62.751 | 61.504 | 62.44 | 62.289 | 62.807 | 62.733 | 64.931 | 65.669 | 47.319 | 53.969 | 43.333 | 11.81 | 11.36 | 10.689 | 8.654 | 7.567 | 8.959 | 8.137 | 7.82 | 7.072 | 7.466 | 7.783 | 7.893 | 9.762 | 8.914 | 7.899 | 7.089 | 10.09 | 9.55 | 8.963 | 8.475 | 12.675 | 12.539 | 12.27 | 12.064 | 12.265 | 12.117 | 11.881 | 13.382 | 8.923 | 8.084 | 7.475 | 7.813 | 6.985 | 6.456 | 18.604 | 21.356 | 24.788 | 66.232 | 37.448 | 33.971 | 29.431 | 30.832 | 36.782 | 35.396 | 38 | 38.778 | 37.625 | 41.7 | 37.5 | 36.2 | 31.2 | 31.5 | 25.7 | 19.6 | 15.6 |
Total Liabilities
| 2,719.306 | 2,703.099 | 2,626.822 | 2,276.817 | 524.881 | 510.964 | 540.933 | 500.832 | 503.361 | 532.793 | 555.035 | 524.169 | 514.972 | 531.492 | 471.17 | 500.439 | 496.014 | 506.207 | 500.395 | 413.696 | 419.488 | 386.515 | 332.14 | 206.971 | 194.731 | 169.422 | 163.764 | 154.227 | 163.578 | 140.45 | 135.24 | 142.222 | 145.671 | 154.945 | 178.483 | 190.116 | 206.309 | 220.876 | 238.373 | 78.242 | 83.363 | 81.828 | 81.185 | 70.404 | 72.358 | 64.437 | 65.759 | 47.516 | 49.641 | 51.999 | 60.003 | 54.249 | 103.92 | 100.243 | 99.833 | 92.71 | 97.679 | 95.091 | 92.921 | 92.223 | 87.927 | 89.986 | 88.131 | 91.093 | 96.48 | 78.111 | 81.963 | 70.151 | 33.138 | 27.73 | 27.412 | 27.787 | 30.126 | 26.56 | 26.916 | 33.784 | 34.787 | 33.32 | 25.922 | 33.55 | 32.349 | 29.833 | 28.849 | 27.379 | 28.263 | 26.827 | 26.913 | 27.165 | 32.03 | 27.716 | 28.825 | 30.374 | 28.882 | 26.783 | 30.312 | 32.515 | 27.689 | 24.06 | 24.459 | 24.665 | 21.237 | 20.671 | 36.358 | 37.737 | 39.009 | 83.719 | 70.521 | 67.871 | 57.899 | 56.849 | 59.947 | 57.81 | 57.583 | 59.715 | 59.369 | 61.7 | 56.8 | 51.9 | 46.6 | 46.2 | 37.1 | 29.9 | 23.6 |
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 |
Common Stock
| 0.287 | 0.277 | 0.265 | 0.257 | 0.257 | 0.258 | 0.261 | 0.265 | 0.266 | 0.269 | 0.269 | 0.27 | 0.27 | 0.271 | 0.273 | 0.273 | 0.273 | 0.277 | 0.277 | 0.279 | 0.279 | 0.28 | 0.284 | 0.285 | 0.288 | 0.291 | 0.29 | 0.295 | 0.295 | 0.301 | 0.3 | 0.301 | 0.303 | 0.302 | 0.304 | 0.305 | 0.306 | 0.308 | 0.308 | 0.303 | 0.302 | 0.306 | 0.31 | 0.305 | 0.304 | 0.303 | 0.3 | 0.292 | 0.292 | 0.289 | 0.289 | 0.285 | 0.285 | 0.294 | 0.292 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.289 | 0.289 | 0.289 | 0.289 | 0.289 | 0.288 | 0.287 | 0.286 | 0.295 | 0.294 | 0.302 | 0.304 | 0.305 | 0.315 | 0.313 | 0.314 | 0.311 | 0.316 | 0.323 | 0.324 | 0.215 | 0.215 | 0.215 | 0.215 | 0.214 | 0.213 | 0.212 | 0.212 | 0.214 | 0.218 | 0.218 | 0.216 | 0.216 | 0.216 | 0.215 | 0.213 | 0.212 | 0.211 | 0.209 | 0.207 | 0.138 | 0.137 | 0.127 | 0.126 | 0.063 | 0.062 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.059 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -301.634 | -228.151 | 417.282 | 480.32 | 384.803 | 395.758 | 411.365 | 436.124 | 414.623 | 398.952 | 350.058 | 334.91 | 300.195 | 297.612 | 296.78 | 304.14 | 314.426 | 332.929 | 335.429 | 350.034 | 339.237 | 331.682 | 338.98 | 342.663 | 341.332 | 340.206 | 328.546 | 337.848 | 313.943 | 330.273 | 317.329 | 319.256 | 321.089 | 322.817 | 346.54 | 348.895 | 339.35 | 337.364 | 329.261 | 333.153 | 319.764 | 326.667 | 333.22 | 327.834 | 315.675 | 304.537 | 293.754 | 286.735 | 273.714 | 264.384 | 252.256 | 244.405 | 258.056 | 247.211 | 237.309 | 231.496 | 221.714 | 214.857 | 208.976 | 207.586 | 203.331 | 201.581 | 200.766 | 205.896 | 199.588 | 189.518 | 179.44 | 171.447 | 180.635 | 171.952 | 185.138 | 184.923 | 176.761 | 195.775 | 184.96 | 178.502 | 164.559 | 161.165 | 153.089 | 144.396 | 134.302 | 125.29 | 116.783 | 109.975 | 102.273 | 95.945 | 89.595 | 84.16 | 77.35 | 72.79 | 67.441 | 62.544 | 57.972 | 53.845 | 48.827 | 42.662 | 36.069 | 29.924 | 23.806 | 19.217 | 13.832 | 9.827 | 6.277 | 3.177 | 0.19 | 28.293 | 25.837 | 23.596 | 20.893 | 17.717 | 15.773 | 15.002 | 13.64 | 12.753 | 11.554 | 11 | 9.6 | 8.4 | 79.2 | 6.5 | 6.3 | 4.9 | 3.1 |
Accumulated Other Comprehensive Income/Loss
| -0.824 | -1 | -0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -189.042 | -187.239 | -216.621 | -213.706 | -217.813 | -214.126 | -210.75 | -204.005 | -199.166 | -197.264 | -199.088 | -193.123 | -192.109 | -185.51 | -182.686 | -178.816 | -172.348 | -166.868 | -162.172 | -155.859 | -150.18 | -144.638 | -138.287 | -132.699 | -127.259 | -124.068 | -121.135 | -116.287 | -112.514 | -109.346 | -107.439 | -105.581 | -101.941 | -98.174 | -96.531 | -93.267 | -91.023 | -88.517 | -88.033 | -87.272 | -83.615 | -82.026 | -78.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.004 | 0.001 | 0.002 | 0.001 | 0.001 | 0.001 | 0.038 | 0.001 | -0.009 | -0.014 | 0.036 | -0.003 | 0.029 | -23.584 | -21.78 | -20.043 | -19.059 | -17.872 | -16.605 | -15.399 | -14.307 | -13.117 | -1.221 | -11.252 | -10.152 | -9.219 | -4.972 | -38.272 | -35.933 | -33.552 | -31.266 | -29.637 | -27.166 | -24.735 | -22.547 | -20.164 | -17.6 | -15.3 | -14.2 | -12.1 | -10.5 | -8.8 | -7 | -5.5 |
Other Total Stockholders Equity
| 528.255 | 512.638 | 508.675 | 283.684 | 280.64 | 277.593 | 274.007 | 270.855 | 267.809 | 265.129 | 261.444 | 258.474 | 255.071 | 252.466 | 247.678 | 242.916 | 237.497 | 233.086 | 230.135 | 226.869 | 221.629 | 218.08 | 214.173 | 210.296 | 206.79 | 201.373 | 197.607 | 195.346 | 191.352 | 188.663 | 182.999 | 179.512 | 174.45 | 166.363 | 163.726 | 160.855 | 152.7 | 150.812 | 147.445 | 130.107 | 126.516 | 123.688 | 119.852 | 107.726 | 102.465 | 98.915 | 86.393 | 64.644 | 62.971 | 54.104 | 52.212 | 42.212 | 12.552 | 35.231 | 30.668 | 24.3 | 22.13 | 20.259 | 18.436 | 16.631 | 15.139 | 13.527 | 11.802 | 10.249 | 8.565 | 6.106 | 2.855 | 0 | 1.896 | 0 | 0 | 0 | 0 | 2.877 | 0 | 0 | 0 | 12.016 | 33.7 | 36.279 | 34.389 | 36.788 | 37.846 | 37.41 | 35.886 | 34.921 | 34.16 | 33.983 | 38.384 | 45.563 | 45.017 | 43.796 | 42.844 | 42.693 | 42.146 | 40.578 | 39.283 | 38.879 | 36.156 | 35.528 | 35.189 | 34.63 | 16.262 | 15.705 | 15.592 | 28.218 | 27.844 | 26.804 | 26.335 | 26.257 | 26.202 | 26.202 | 26.141 | 26.141 | 25.975 | 43.2 | 40.9 | 39.8 | -34.5 | 35.8 | 34 | 31.9 | 30.3 |
Total Shareholders Equity
| 226.084 | 283.764 | 926.071 | 764.261 | 665.7 | 673.609 | 685.633 | 707.244 | 682.698 | 664.35 | 611.771 | 593.654 | 555.536 | 550.349 | 544.731 | 547.329 | 552.196 | 566.292 | 565.841 | 577.182 | 561.145 | 550.042 | 553.437 | 553.244 | 548.41 | 541.87 | 526.443 | 533.489 | 505.59 | 519.237 | 500.628 | 499.069 | 495.842 | 489.482 | 510.57 | 510.055 | 492.356 | 488.484 | 477.014 | 463.563 | 446.582 | 450.661 | 453.382 | 435.865 | 418.444 | 403.755 | 380.447 | 351.671 | 336.977 | 318.777 | 304.757 | 286.902 | 270.893 | 282.736 | 268.269 | 256.086 | 244.134 | 235.406 | 227.702 | 224.507 | 218.759 | 215.397 | 212.857 | 216.434 | 208.442 | 195.912 | 182.582 | 171.733 | 182.826 | 172.246 | 185.44 | 185.227 | 177.066 | 198.967 | 185.273 | 178.816 | 164.871 | 173.498 | 187.113 | 181.003 | 168.907 | 162.295 | 154.845 | 147.708 | 138.374 | 131.117 | 123.968 | 118.346 | 115.934 | 118.607 | 112.673 | 106.585 | 101.032 | 96.754 | 91.188 | 83.453 | 75.564 | 69.014 | 60.171 | 54.952 | 49.159 | 44.594 | 22.666 | 19.071 | 15.845 | 56.573 | 53.742 | 50.46 | 47.288 | 44.034 | 42.035 | 41.264 | 39.84 | 38.953 | 37.588 | 36.6 | 35.2 | 34 | 32.6 | 31.8 | 31.5 | 29.8 | 27.9 |
Total Equity
| 336.534 | 364.217 | 1,332.438 | 764.261 | 665.7 | 673.609 | 685.633 | 707.244 | 682.698 | 664.35 | 611.771 | 593.654 | 555.536 | 550.349 | 544.731 | 547.329 | 552.196 | 566.292 | 565.841 | 577.182 | 561.145 | 550.042 | 553.437 | 553.244 | 548.41 | 541.87 | 526.443 | 533.489 | 505.59 | 519.237 | 500.628 | 499.069 | 495.842 | 489.482 | 510.57 | 510.055 | 492.356 | 488.484 | 477.014 | 463.563 | 446.582 | 450.661 | 453.382 | 435.865 | 418.444 | 403.755 | 380.447 | 351.671 | 336.977 | 318.777 | 304.757 | 286.902 | 270.893 | 282.736 | 268.269 | 256.086 | 244.134 | 235.406 | 227.702 | 224.507 | 218.759 | 215.397 | 212.857 | 216.434 | 208.442 | 195.912 | 182.582 | 171.733 | 182.826 | 172.246 | 185.44 | 185.227 | 177.066 | 198.967 | 185.273 | 178.816 | 164.871 | 173.498 | 187.113 | 181.003 | 168.907 | 162.295 | 154.845 | 147.708 | 138.374 | 131.117 | 123.968 | 118.346 | 115.934 | 118.607 | 112.673 | 106.585 | 101.032 | 96.754 | 91.188 | 83.453 | 75.564 | 69.014 | 60.171 | 54.952 | 49.159 | 44.594 | 22.666 | 19.071 | 15.845 | 56.573 | 53.742 | 50.46 | 47.288 | 44.034 | 42.035 | 41.264 | 39.84 | 38.953 | 37.588 | 36.6 | 35.2 | 34 | 32.6 | 31.8 | 31.5 | 29.8 | 27.9 |
Total Liabilities & Shareholders Equity
| 3,055.84 | 3,067.316 | 3,959.26 | 3,041.078 | 1,190.581 | 1,184.573 | 1,226.566 | 1,208.076 | 1,186.059 | 1,197.143 | 1,166.806 | 1,117.823 | 1,070.508 | 1,081.841 | 1,015.901 | 1,047.768 | 1,048.21 | 1,072.499 | 1,066.236 | 990.878 | 980.633 | 936.557 | 885.577 | 760.215 | 743.141 | 711.292 | 690.207 | 687.716 | 669.168 | 659.687 | 635.868 | 641.291 | 641.513 | 644.427 | 689.053 | 700.171 | 698.665 | 709.36 | 715.387 | 541.805 | 529.945 | 532.489 | 534.567 | 506.269 | 490.802 | 468.192 | 446.206 | 399.187 | 386.618 | 370.776 | 364.76 | 341.151 | 374.813 | 382.979 | 368.102 | 348.796 | 341.813 | 330.497 | 320.623 | 316.73 | 306.686 | 305.383 | 300.988 | 307.527 | 304.922 | 274.023 | 264.545 | 241.884 | 215.964 | 199.976 | 212.852 | 213.014 | 207.192 | 225.527 | 212.189 | 212.6 | 199.658 | 206.818 | 213.035 | 214.553 | 201.256 | 192.128 | 183.694 | 175.087 | 166.637 | 157.944 | 150.881 | 145.511 | 147.964 | 146.323 | 141.498 | 136.959 | 129.914 | 123.537 | 121.5 | 115.968 | 103.253 | 93.074 | 84.63 | 79.617 | 70.396 | 65.265 | 59.024 | 56.808 | 54.854 | 140.292 | 124.263 | 118.331 | 105.187 | 100.883 | 101.982 | 99.074 | 97.423 | 98.668 | 96.957 | 98.3 | 92 | 85.9 | 79.2 | 78 | 68.6 | 59.7 | 51.5 |