Golden Ocean Group Limited
NASDAQ:GOGL
8.71 (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 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 116.201 | 99.454 | 147.407 | 118.636 | 97.517 | 103.897 | 118.422 | 134.784 | 129.27 | 163.981 | 107.356 | 197.032 | 242.369 | 154.655 | 309.11 | 153.093 | 102.682 | 70.335 | 36.498 | 88.931 | 69.454 | 97.937 | 139.29 | 305.352 | 295.035 | 249.97 | 289.604 | 309.029 | 123.926 | 122.699 | 209.331 | 212.942 | 178.299 | 210.773 | 253.582 | 102.617 | 139.185 | 83.216 | 185.345 | 42.221 | 96.182 | 18.13 | 107.469 | 98.25 | 57.34 | 58.003 | 63.354 | 79.259 | 67.517 | 48.77 | 46.302 | 46.848 | 49.362 | 53.624 | 56.167 | 56.771 | 21.053 | 9.96 | 8.594 | 7.964 | 1.607 | 36.691 | 80.171 | 77.998 | 74.66 | 87.498 | 87.908 | 82.143 | 4.856 | 8.358 | 4.608 | 8.538 | 10.973 | 21.093 | 27.92 | 12.634 | 21.228 | 32.849 | 40.535 | 31.653 | 36.124 | 38.043 | 42.347 | 6.312 | 6.286 | 0.391 | 0.078 | 0.226 | 0.206 | 0.27 | 0.387 | 0.278 | 0.243 | 0.182 | 0.256 | 0.247 | 0.26 | 0.241 | 0.107 | 0.071 | 0 | 0.1 | 0.3 | 0.315 | 0.217 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 2.635 | 0 | 2.187 | 0 | 1.336 | 0 | 1.684 | 0 | 4.056 | 0 | 3.684 | 0 | 3.329 | 0 | 13.861 | 0 | 10.009 | 0 | 12.033 | 0 | 15.449 | 0 | 16.3 | 0 | 9.172 | 0 | 6.524 | 0 | 3.604 | 0 | 14.615 | 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 | 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
| 116.201 | 99.454 | 147.407 | 118.636 | 97.517 | 103.897 | 118.422 | 134.784 | 129.27 | 163.981 | 107.356 | 197.032 | 242.369 | 158.711 | 309.11 | 153.093 | 102.682 | 73.664 | 36.498 | 88.931 | 69.454 | 107.946 | 139.29 | 305.352 | 295.035 | 265.419 | 289.604 | 309.029 | 123.926 | 131.871 | 209.331 | 212.942 | 178.299 | 214.377 | 253.582 | 102.617 | 139.185 | 83.216 | 185.345 | 42.221 | 96.182 | 18.13 | 107.469 | 98.25 | 57.34 | 58.003 | 63.354 | 79.259 | 67.517 | 48.77 | 46.302 | 46.848 | 49.362 | 53.624 | 56.167 | 56.771 | 21.053 | 9.96 | 8.594 | 7.964 | 1.607 | 36.691 | 80.171 | 77.998 | 74.66 | 87.498 | 87.908 | 82.143 | 4.856 | 8.358 | 4.608 | 8.538 | 10.973 | 21.093 | 27.92 | 12.634 | 21.228 | 32.849 | 40.535 | 31.653 | 36.124 | 38.043 | 42.347 | 6.312 | 6.286 | 0.391 | 0.078 | 0.226 | 0.206 | 0.27 | 0.387 | 0.278 | 0.243 | 0.182 | 0.256 | 0.247 | 0.26 | 0.241 | 0.107 | 0.071 | 0 | 0.1 | 0.3 | 0.315 | 0.217 |
Net Receivables
| 0 | 40.778 | 0 | 45.46 | 0 | 83.575 | 0 | 29.64 | 0 | 121.23 | 0 | 43.314 | 0 | 118.416 | 0 | 35.809 | 0 | 42.104 | 0 | 63.601 | 0 | 58.453 | 0 | 30.458 | 0 | 46.865 | 0 | 23.363 | 0 | 64.793 | 0 | 54.08 | 0 | 56.37 | 0 | 63.311 | 0 | 0 | 0 | 7.971 | 0 | 0 | 0 | 4.241 | 0 | 2.458 | 0 | 4.793 | 0 | 0 | 0 | 11.395 | 10.071 | 7.183 | 0 | 3.266 | 0 | 4.94 | 8.674 | 5.099 | 3.981 | 0 | 0 | 3.191 | 0 | 0 | 0 | 10.679 | 0 | 0 | 0 | 9.201 | 0 | 0 | 0 | 8.772 | 0 | 0 | 0 | 13.84 | 0 | 0 | 0 | 22.626 | 10.152 | 19.422 | 23.046 | 10.152 | 10.152 | 10.041 | 9.931 | 10.516 | 10.152 | 14.764 | 26.103 | 31.117 | 22.354 | 12.824 | 10.041 | 11.857 | 13.6 | 15.2 | 16.7 | 16.995 | 22.1 |
Inventory
| 0 | 40.921 | 0 | 40.887 | 0 | 51.682 | 0 | 45.434 | 0 | 47.88 | 0 | 43.383 | 0 | 48.817 | 0 | 25.165 | 0 | 27.037 | 0 | 28.235 | 0 | 39.288 | 0 | 28.154 | 0 | 33.518 | 0 | 20.142 | 0 | 26.017 | 0 | 17.953 | 0 | 21.925 | 0 | 15.156 | 0 | 0 | 0 | 13.243 | 0 | 0 | 0 | 1.729 | 0 | 2.278 | 0 | 1.181 | 0 | 0 | 0 | 3.791 | 3.021 | 3.279 | 0 | 1.492 | 0 | 3.084 | 2.734 | 3.167 | 2.056 | 0 | 0 | 1.222 | 0 | 0 | 0 | 3.923 | 0 | 0 | 0 | 4.894 | 0 | 0 | 0 | 5.679 | 0 | 0 | 0 | 1.631 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | -0.031 | -0.005 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 190.764 | 103.33 | 169.882 | 76.188 | 183.529 | 73.219 | 161.316 | 87.102 | 195.075 | 191.124 | 191.211 | 81.369 | 206.149 | 84.124 | 175.851 | 66.778 | 148.84 | 147.35 | 192.602 | 7.036 | 204.111 | 87.5 | 145.998 | 79.813 | 180.011 | 85.05 | 160.607 | 72.802 | 113.528 | 61.839 | 100.296 | 46.256 | 106.845 | 105.338 | 89.627 | 60 | 124.578 | 114.786 | 140.527 | 0.844 | 16.887 | 16.247 | 4.74 | 0.521 | 7.462 | 0.496 | 4.231 | 0.616 | 64.813 | 28.16 | 33.612 | 19.344 | 18.628 | 17.784 | 22.535 | 16.399 | 23.249 | 18.272 | 10.852 | 13.097 | 10.404 | 14.398 | 16.405 | 10.475 | 18.783 | 20.749 | 19.352 | 10.608 | 18.793 | 18.414 | 24.552 | 10.628 | 25.269 | 13.074 | 13.037 | 10.645 | 8.886 | 9.033 | 12.336 | 10.416 | 12.497 | 9.553 | 22.424 | 0.039 | 0.071 | 0.114 | 0.158 | 0.016 | 0.043 | 0.069 | 0.095 | 0.015 | 0.041 | 0.066 | 0.046 | 0.017 | 0.042 | 0.067 | 0.091 | 0.015 | 0 | 0 | 0.1 | 0.014 | 0.1 |
Total Current Assets
| 306.965 | 284.483 | 314.543 | 278.917 | 281.046 | 272.777 | 279.738 | 299.147 | 324.345 | 355.105 | 298.567 | 369.39 | 448.518 | 365.162 | 484.961 | 284.529 | 251.522 | 217.685 | 229.1 | 273.077 | 273.565 | 265.611 | 285.288 | 461.235 | 475.046 | 413.561 | 450.211 | 444.499 | 237.454 | 235.024 | 309.627 | 299.931 | 285.144 | 316.111 | 343.209 | 203.66 | 263.763 | 198.002 | 325.872 | 64.279 | 113.069 | 34.377 | 112.209 | 104.741 | 64.802 | 63.235 | 67.585 | 100.849 | 132.33 | 76.93 | 79.914 | 81.378 | 81.082 | 81.87 | 78.702 | 77.928 | 44.302 | 36.256 | 30.854 | 29.327 | 18.048 | 51.089 | 96.576 | 92.886 | 93.443 | 108.247 | 107.26 | 107.353 | 23.649 | 26.772 | 29.16 | 33.261 | 36.242 | 34.167 | 40.957 | 37.73 | 30.114 | 41.882 | 52.871 | 63.662 | 48.621 | 47.596 | 64.771 | 28.977 | 16.508 | 19.928 | 23.281 | 10.394 | 10.401 | 10.381 | 10.414 | 10.809 | 10.436 | 15.013 | 26.405 | 31.381 | 22.656 | 13.132 | 10.24 | 11.942 | 13.6 | 15.3 | 17.1 | 17.324 | 22.407 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,033.497 | 3,085.387 | 3,112.07 | 3,120.318 | 3,176.961 | 3,104.456 | 2,898.682 | 2,856.918 | 2,906.691 | 2,911.566 | 2,971.002 | 3,034.499 | 3,043.716 | 3,090.296 | 2,408.057 | 2,403.905 | 2,442.175 | 2,471.415 | 2,480.657 | 2,589.593 | 2,558.051 | 2,563.321 | 2,586.574 | 2,407.621 | 2,430.952 | 2,454.324 | 2,491.676 | 2,322.79 | 2,301.85 | 2,372.466 | 2,038.2 | 1,942.457 | 1,968.715 | 1,965.477 | 1,935.825 | 1,835.173 | 1,831.764 | 2,056.465 | 1,970.621 | 1,176.005 | 1,073.564 | 626.945 | 287.001 | 289.453 | 281.13 | 283.675 | 286.457 | 273.826 | 298.832 | 424.918 | 430.593 | 436.273 | 442.01 | 447.746 | 453.421 | 459.032 | 402.414 | 335.492 | 339.969 | 344.398 | 333.069 | 297.955 | 235.622 | 238.665 | 241.513 | 228.44 | 231.579 | 234.531 | 288.097 | 291.882 | 263.728 | 267.949 | 272.264 | 276.58 | 280.849 | 285.07 | 289.385 | 293.7 | 297.969 | 301.5 | 305.803 | 310.783 | 315.05 | 319.408 | 323.806 | 328.205 | 332.603 | 337.001 | 341.399 | 345.797 | 350.196 | 354.594 | 358.992 | 363.39 | 367.789 | 372.187 | 376.585 | 380.983 | 385.381 | 389.78 | 394.2 | 398.6 | 403 | 407.372 | 424.965 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.998 | 0 | 10.723 | 0 | -37.535 | 0 | 7.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 1.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.073 | 0 | 9.164 | 0 | 16.221 | 0 | 25.664 | 0 | 34.954 | 0 | 44.397 | 0 | 53.686 | 0 | 0 | 0 | 74.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.073 | 0 | 9.164 | 0 | -1.777 | 0 | 36.387 | 0 | -2.581 | 0 | 51.417 | 0 | 53.686 | 0 | 0 | 0 | 74.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 52.582 | 0 | 74.126 | 0 | 58.399 | 0 | 65.4 | 0 | 60.504 | 0 | 41.343 | 0 | 19.932 | 0 | 16.399 | 0 | 18.469 | 0 | 21.483 | 0 | 11.686 | 0 | 1.658 | 0 | 1.47 | 0 | 2.287 | 0 | 5.211 | 0 | 4.224 | 0 | 3.794 | 0 | 6.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.073 | 0 | 0.046 | 0 | 0.119 | 0 | 0.271 | 0 | 0.294 | 0 | 0.286 | 0 | -53.686 | 0 | 0 | 0 | -74.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.335 | 37.681 | 75.252 | 15.657 | 85.44 | 28.649 | 136.121 | 35.826 | 93.475 | 60.53 | 91.872 | 8.945 | 56.382 | 7.286 | 96.262 | 16.234 | 23.796 | 8.409 | 93.262 | 81.904 | 103.618 | 53.759 | 65.163 | 82.5 | 93.117 | 71.513 | 95.341 | 102.766 | 255.602 | 65.668 | 117.773 | 115.01 | 122.644 | 124.105 | 131.222 | 133.609 | 169.166 | 186.168 | 187.546 | 22.456 | 18.752 | 18.946 | 15.547 | 15.664 | 15.782 | 15.9 | 32.863 | 22.745 | 1.544 | 1.796 | 3.195 | 3.568 | 3.936 | 4.304 | 4.668 | 4.993 | 1.935 | 1.035 | 1.128 | 1.221 | 1.322 | 0.08 | 0.107 | 0.134 | 0.177 | 0.21 | 0.246 | 0.282 | 0.349 | 0.358 | 0.272 | 0.289 | 0.306 | 0.323 | 0.342 | 0.359 | 0.376 | 0.36 | 0.376 | 0.392 | 0.408 | 0.334 | 0.346 | 0.058 | 0.151 | 0.244 | 0.336 | 0.429 | 0.522 | 0.615 | 0.708 | 0.801 | 0.894 | 0.987 | 1.08 | 1.172 | 1.265 | 1.358 | 1.451 | 1.544 | 1.7 | 1.7 | 1.8 | 3.597 | 10.695 |
Total Non-Current Assets
| 3,138.832 | 3,177.377 | 3,187.322 | 3,210.101 | 3,262.401 | 3,191.504 | 3,034.803 | 2,958.144 | 3,000.166 | 3,032.6 | 3,062.874 | 3,084.787 | 3,100.098 | 3,117.514 | 2,504.319 | 2,436.538 | 2,465.971 | 2,498.293 | 2,573.919 | 2,692.98 | 2,661.669 | 2,637.976 | 2,651.737 | 2,490.121 | 2,524.069 | 2,563.965 | 2,587.017 | 2,425.556 | 2,557.452 | 2,495.048 | 2,155.973 | 2,061.691 | 2,091.359 | 2,093.376 | 2,067.047 | 1,975.007 | 2,000.93 | 2,242.633 | 2,158.167 | 1,198.461 | 1,092.316 | 645.891 | 302.548 | 305.117 | 296.912 | 299.575 | 319.32 | 296.571 | 300.376 | 426.714 | 433.788 | 439.841 | 445.946 | 452.05 | 458.089 | 464.025 | 404.349 | 336.527 | 341.097 | 345.619 | 334.391 | 298.035 | 235.729 | 238.799 | 241.69 | 228.65 | 231.825 | 234.813 | 288.446 | 292.24 | 264 | 268.238 | 272.57 | 276.903 | 281.191 | 285.429 | 289.761 | 294.06 | 298.345 | 301.892 | 306.211 | 311.117 | 315.396 | 319.466 | 323.957 | 328.448 | 332.939 | 337.43 | 341.921 | 346.413 | 350.904 | 355.395 | 359.886 | 364.377 | 368.868 | 373.359 | 377.85 | 382.341 | 386.833 | 391.324 | 395.9 | 400.3 | 404.8 | 410.97 | 435.66 |
Total Assets
| 3,445.797 | 3,461.86 | 3,501.865 | 3,489.018 | 3,543.447 | 3,464.281 | 3,314.541 | 3,257.291 | 3,324.511 | 3,387.705 | 3,361.441 | 3,454.177 | 3,548.616 | 3,482.676 | 2,989.28 | 2,721.067 | 2,717.493 | 2,715.978 | 2,803.019 | 2,966.057 | 2,935.234 | 2,903.587 | 2,937.025 | 2,951.355 | 2,999.115 | 2,977.526 | 3,037.228 | 2,870.054 | 2,794.906 | 2,730.072 | 2,465.6 | 2,361.621 | 2,376.503 | 2,409.487 | 2,410.256 | 2,178.667 | 2,264.693 | 2,440.635 | 2,484.039 | 1,262.74 | 1,205.385 | 680.268 | 414.757 | 409.858 | 361.714 | 362.81 | 386.905 | 397.42 | 432.706 | 503.644 | 513.702 | 521.219 | 527.028 | 533.92 | 536.791 | 541.953 | 448.651 | 372.783 | 371.951 | 374.946 | 352.439 | 349.124 | 332.305 | 331.685 | 335.133 | 336.897 | 339.085 | 342.166 | 312.095 | 319.012 | 293.16 | 301.499 | 308.812 | 311.07 | 322.148 | 323.159 | 319.875 | 335.942 | 351.216 | 365.554 | 354.832 | 358.713 | 380.167 | 348.443 | 340.465 | 348.376 | 356.221 | 347.825 | 352.322 | 356.793 | 361.318 | 366.204 | 370.322 | 379.39 | 395.273 | 404.74 | 400.507 | 395.473 | 397.072 | 403.266 | 409.5 | 415.6 | 421.9 | 428.294 | 458.067 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 9.421 | 0 | 9.524 | 0 | 11.225 | 0 | 7.143 | 0 | 5.242 | 0 | 6.462 | 0 | 7.179 | 0 | 18.402 | 0 | 15.873 | 0 | 12.402 | 0 | 14.673 | 0 | 7.752 | 0 | 11.123 | 0 | 5.401 | 0 | 6.056 | 0 | 2.882 | 0 | 6.495 | 0 | 2.533 | 0 | 0 | 0 | 4.937 | 0 | 0 | 0 | 1.43 | 0 | 1.984 | 0 | 1.277 | 0 | 0 | 0 | 2.056 | 1.723 | 3.929 | 0 | 3.867 | 0 | 2.289 | 4.55 | 3.664 | 3.062 | 0 | 0 | 1.82 | 0 | 0 | 0 | 0.62 | 0 | 0 | 0 | 8.094 | 0 | 0 | 0 | 1.974 | 0 | 0 | 0 | 0.465 | 0 | 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
| 137.78 | 138.207 | 136.737 | 131.714 | 145.478 | 130.439 | 121.768 | 118.111 | 127.32 | 126.282 | 143.742 | 151.843 | 145.973 | 170.445 | 125.923 | 155.647 | 121.127 | 416.745 | 428.464 | 128.925 | 116.141 | 269.892 | 333.451 | 477.413 | 250.394 | 236.9 | 306.636 | 116.824 | 33.92 | 9.481 | 58.994 | 4.858 | 4.766 | 29.202 | 15.174 | 38.008 | 66.756 | 182.972 | 75.969 | 19.812 | 14.209 | 2.604 | 0 | 0 | 0 | 0 | 12.646 | 4.7 | 26.833 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 32.35 | 7.6 | 13.96 | 13.96 | 28.26 | 42.56 | 42.56 | 42.56 | 8.96 | 8.96 | 8.96 | 8.96 | 11.2 | 11.2 | 11.2 | 11.211 | 11.2 | 11.216 | 11.276 | 11.2 | 11.355 | 14.766 | 11.2 | 11.309 | 11.2 | 11.2 | 11.2 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.682 | 3.4 | 5 | 6.7 | 6.726 | 6.726 |
Tax Payables
| 0 | 0 | 0 | 0.518 | 0 | 0 | 0 | 0.381 | 0 | 0 | 0 | 0.394 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.117 | 0 | 0 | 0 | 0.076 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27.246 | 0 | 22.84 | 0 | 33.446 | 0 | 32.805 | 0 | 32.401 | 0 | 36.149 | 0 | 45.339 | 0 | 25.939 | 0 | 24.307 | 0 | 29.77 | 0 | 44.835 | 0 | 20.941 | 0 | 31.517 | 0 | 22.634 | 0 | 26.008 | 0 | 11.439 | 0 | 36.552 | 0 | 5.131 | 0 | 0 | 0 | 3.285 | 0 | 0 | 0 | 3.623 | 0 | 2.523 | 0 | 3.02 | 0 | 0 | 0 | 4.833 | 4.907 | 4.602 | 0 | 3.514 | 0 | 4.352 | 5.318 | 6.841 | 7.676 | 0 | 0 | 2.111 | 0 | 0 | 0 | 5.861 | 0 | 0 | 0 | 3.072 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 2.73 | 0 | 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
| 114.654 | 68.51 | 113.925 | 84.435 | 115.117 | 101.669 | 123.067 | 85.993 | 103.191 | 98.701 | 102.635 | 89.374 | 136.362 | 126.625 | 113.103 | 67.455 | 107.149 | 96.993 | 120.88 | 91.923 | 112.001 | 66.709 | 64.616 | 56.259 | 82.494 | 61.944 | 71.284 | 59.493 | 54.649 | 41.405 | 45.274 | 35.849 | 63.761 | 41.461 | 49.167 | 73.465 | 58.273 | 46.469 | 39.535 | 6.745 | 16.895 | 12.254 | 6.765 | 2.364 | 8.234 | 1.497 | 11.86 | 2.501 | 12.721 | 8.398 | 5.903 | 4.833 | 6.375 | 7.081 | 7.996 | 4.845 | 10.65 | 5.573 | 5.587 | 11.092 | 9.133 | 22.944 | 6.982 | 4.52 | 6.762 | 4.759 | 6.048 | 8.27 | 8.223 | 9.683 | 11.582 | 5.004 | 9.675 | 9.936 | 8.943 | 5.752 | 8.789 | 8.61 | 6.358 | 4.509 | 4.378 | 10.415 | 9.64 | 7.519 | 2.209 | 2.188 | 2.166 | 2.198 | 2.184 | 2.157 | 2.111 | 2.177 | 2.151 | 2.122 | 2.116 | 2.124 | 2.13 | 2.107 | 2.106 | 2.206 | 2.2 | 2.3 | 2.3 | 2.301 | 2.378 |
Total Current Liabilities
| 252.434 | 243.384 | 250.662 | 226.191 | 260.595 | 243.333 | 244.835 | 211.628 | 230.511 | 230.225 | 246.377 | 248.073 | 282.335 | 304.249 | 239.026 | 241.675 | 228.276 | 529.611 | 549.344 | 233.367 | 228.142 | 351.274 | 398.067 | 541.501 | 332.888 | 309.967 | 377.92 | 181.726 | 88.569 | 56.942 | 104.268 | 43.605 | 68.527 | 77.158 | 64.341 | 114.195 | 125.029 | 229.441 | 115.504 | 32.175 | 31.104 | 14.858 | 6.765 | 7.417 | 8.234 | 6.004 | 24.506 | 11.498 | 39.554 | 11.998 | 9.503 | 11.147 | 11.698 | 14.61 | 11.596 | 12.312 | 43 | 15.462 | 24.097 | 28.716 | 40.455 | 65.504 | 49.542 | 48.9 | 15.722 | 13.719 | 15.008 | 17.85 | 19.423 | 20.883 | 22.782 | 24.309 | 20.875 | 21.152 | 20.219 | 18.926 | 20.144 | 23.376 | 17.558 | 16.283 | 15.578 | 21.615 | 20.84 | 15.919 | 2.209 | 2.188 | 2.166 | 2.198 | 2.184 | 2.157 | 2.111 | 2.177 | 2.151 | 2.122 | 2.116 | 2.124 | 2.13 | 2.107 | 2.106 | 3.888 | 5.6 | 7.3 | 9 | 9.027 | 9.104 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,265.937 | 1,286.04 | 1,321.335 | 1,338.366 | 1,395.285 | 1,341.392 | 1,198.573 | 1,128.63 | 1,171.723 | 1,219.372 | 1,241.244 | 1,277.363 | 1,371.118 | 1,378.589 | 1,021.851 | 1,110.636 | 1,146.132 | 882.422 | 908.502 | 1,219.299 | 1,212.13 | 1,079.096 | 1,028.263 | 879.064 | 1,134.754 | 1,156.833 | 1,143.06 | 1,186.223 | 1,310.913 | 1,297.623 | 1,068.561 | 1,071.091 | 1,069.522 | 1,083.151 | 1,041.647 | 925.647 | 913.695 | 941.97 | 1,063.88 | 346.292 | 290.791 | 122.396 | 95 | 95 | 95 | 95 | 95 | 106.978 | 111.01 | 148.34 | 149.24 | 150.14 | 151.04 | 151.94 | 152.84 | 153.74 | 129.64 | 105.9 | 103.03 | 106.52 | 81.26 | 56 | 58.24 | 60.48 | 96.32 | 98.56 | 100.8 | 103.04 | 123.2 | 126 | 95.2 | 98 | 100.8 | 103.6 | 106.4 | 109.2 | 112 | 114.8 | 117.6 | 120.4 | 123.2 | 126 | 128.8 | 116.997 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.4 | 125.4 | 125.4 | 127.079 | 133.805 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.227 | 0 | 0 | 0 | 2.485 | 0 | 0 | 0 | 2.744 | 0 | 0 | 0 | 2.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.227 | 0 | 0 | 0 | -2.485 | 0 | 0 | 0 | -2.744 | 0 | 0 | 0 | -2.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.708 | 2.039 | 1.956 | 2.57 | 3.198 | 3.825 | 3.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.051 | 7.501 | 7.723 | 7.944 | 8.059 | 8.097 | 8.136 | 8.174 | 8.212 | 8.346 | -6.783 | 8.498 | -19.824 | 8.878 | 5.785 | 0.434 | -2.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.745 | 9.392 | 10.631 | 11.59 | 12.288 | 10.109 | 8.036 | 9.553 | 10.739 | 5.632 | 6.678 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,266.645 | 1,288.079 | 1,323.291 | 1,340.936 | 1,398.483 | 1,345.217 | 1,201.962 | 1,128.63 | 1,171.723 | 1,219.372 | 1,241.244 | 1,277.363 | 1,371.118 | 1,378.589 | 1,021.851 | 1,110.636 | 1,146.132 | 882.422 | 908.502 | 1,219.299 | 1,212.13 | 1,079.096 | 1,028.263 | 886.341 | 1,142.255 | 1,164.556 | 1,151.004 | 1,194.281 | 1,319.01 | 1,305.759 | 1,076.735 | 1,079.304 | 1,077.868 | 1,076.368 | 1,050.145 | 905.823 | 922.573 | 947.755 | 1,064.314 | 346.292 | 290.791 | 122.396 | 95 | 95 | 95 | 95.25 | 95.75 | 108.228 | 111.01 | 148.34 | 149.24 | 150.14 | 151.04 | 151.94 | 152.84 | 153.74 | 129.64 | 105.9 | 103.03 | 106.52 | 81.26 | 56 | 58.24 | 60.48 | 96.32 | 98.56 | 100.8 | 103.04 | 123.2 | 126 | 95.2 | 98 | 100.8 | 103.6 | 106.4 | 109.2 | 112 | 114.8 | 117.6 | 120.4 | 123.2 | 126 | 128.8 | 116.997 | 133.143 | 134.79 | 136.028 | 136.988 | 137.685 | 135.506 | 133.433 | 134.95 | 136.136 | 131.03 | 132.076 | 125.397 | 125.397 | 125.397 | 125.397 | 125.397 | 125.4 | 125.3 | 125.4 | 127.079 | 133.805 |
Total Liabilities
| 1,519.079 | 1,531.463 | 1,573.953 | 1,567.127 | 1,659.078 | 1,588.55 | 1,446.797 | 1,340.258 | 1,402.234 | 1,449.597 | 1,487.621 | 1,525.436 | 1,653.453 | 1,682.838 | 1,260.877 | 1,352.311 | 1,374.408 | 1,412.033 | 1,457.846 | 1,452.666 | 1,440.272 | 1,430.37 | 1,426.33 | 1,427.842 | 1,475.143 | 1,474.523 | 1,528.924 | 1,376.007 | 1,407.579 | 1,362.701 | 1,181.003 | 1,122.909 | 1,146.395 | 1,153.526 | 1,114.486 | 1,020.018 | 1,047.602 | 1,177.196 | 1,179.818 | 378.467 | 321.895 | 137.254 | 101.765 | 102.417 | 103.234 | 101.254 | 120.256 | 119.726 | 150.564 | 160.338 | 158.743 | 161.287 | 162.738 | 166.55 | 164.436 | 166.052 | 172.64 | 121.362 | 127.127 | 135.236 | 121.715 | 121.504 | 107.782 | 109.38 | 112.042 | 112.279 | 115.808 | 120.89 | 142.623 | 146.883 | 117.982 | 122.309 | 121.675 | 124.752 | 126.619 | 128.126 | 132.144 | 138.176 | 135.158 | 136.683 | 138.778 | 147.615 | 149.64 | 132.916 | 135.352 | 136.977 | 138.194 | 139.186 | 139.869 | 137.663 | 135.545 | 137.127 | 138.287 | 133.152 | 134.192 | 127.522 | 127.527 | 127.505 | 127.504 | 129.285 | 131 | 132.6 | 134.4 | 136.106 | 142.909 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382.543 | 0 | 261.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 10.061 | 9.925 | 7.215 | 7.215 | 7.215 | 7.215 | 7.215 | 7.215 | 7.215 | 7.215 | 7.215 | 7.214 | 7.214 | 7.214 | 7.11 | 6.618 | 6.477 | 5.728 | 5.298 | 5.297 | 5.297 | 5.297 | 1.727 | 1.727 | 1.727 | 1.727 | 0.801 | 0.801 | 0.491 | 0.305 | 0.305 | 0.245 | 0.245 | 0.245 | 0.244 | 0.244 | 0 | 0 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0 | 0.171 | 0.171 | 0.171 | 0.171 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.2 | 0.2 | 0.2 | 0.171 | 0.171 |
Retained Earnings
| 341.853 | 345.532 | 343.047 | 339.976 | 302.469 | 294.826 | 279.971 | 328.878 | 330.979 | 346.944 | 285.378 | 160.055 | -43.762 | -239.038 | -343.533 | -366.722 | -391.979 | -431.039 | -389.758 | -228.704 | -269.212 | -305.91 | -272.724 | -267.744 | -291.33 | -326.615 | -335.595 | -351.903 | -379.027 | -379.395 | -367.433 | -349.557 | -356.03 | -329.296 | -290.08 | -221.844 | -152.576 | -111.893 | -76.348 | -1.005 | -6.167 | 0 | 0 | -7.919 | -10.93 | -11.938 | -10.954 | -4.016 | 150.237 | 32.499 | 44.334 | 49.413 | 53.837 | 56.971 | 62.004 | 65.612 | 0 | 72.231 | 65.634 | 60.52 | 51.534 | 0 | 0 | 43.115 | 0 | 0 | 0 | 42.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.756 | 33.111 | 25.753 | 8.641 | 56.53 | 38.749 | 10.298 | 0.607 | 0 | 0.562 | 0 | 0 | 224.6 | -10.109 | -8.036 | 238.5 | 242.6 | -5.632 | -6.678 | 3.238 | 272.8 | 267.8 | 269.4 | 273.8 | 0 | 0 | 0 | -23 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -458.419 | 0 | -0 | 2,690.346 | 0 | -0 | -306 | 0 | 0 | 0 | 0 | 0 | 5.322 | 4.871 | 4.935 | 7.648 | 2.287 | 0.233 | -0.633 | 2,591.6 | -0 | -10.759 | -5.203 | -0 | -62.4 | 0 | 0 | 0 | -42.8 | 517 | 0 | 0 | -31.8 | 0 | 0 | 0 | -221.6 | 0 | 0 | 0 | -198.9 | 0 | -188.2 | 0 | 0 | -175 | 455.2 | 449 | 444.6 | 446.2 | 449.2 | 446.6 | 0 | 339 | 344.2 | 350.4 | 358.4 | 374.2 | 372.6 | 391 | 0 | 375.4 | 395.6 | 432.2 | 0 | 432.2 | 422.2 | 461 | -5.31 | -15.4 | -18.8 | -21.2 | -11.59 | -24.6 | -20.2 | -16 | -9.553 | -21.4 | -11.2 | -13.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,574.804 | 1,574.804 | 1,574.804 | 1,571.854 | 1,571.839 | 1,570.844 | 1,577.712 | 1,578.094 | 1,581.237 | 1,581.103 | 1,578.381 | 1,758.625 | 1,928.864 | 2,028.815 | 2,062.011 | 1,728.263 | 1,727.849 | 1,727.769 | 1,727.716 | 1,734.88 | 1,756.959 | 1,771.912 | 1,776.204 | 1,784.041 | 1,808.088 | 1,822.404 | 1,836.685 | 1,833.518 | 1,754.865 | 1,735.354 | 1,638.654 | 1,580.688 | 1,580.608 | 1,580.593 | 1,580.553 | 1,378.766 | 1,378.699 | 1,378.808 | 1,378.842 | 884.477 | 888.856 | 542.523 | 312.687 | 315.055 | 269.165 | 273.249 | 277.358 | 281.466 | 131.661 | 310.807 | 310.625 | 310.275 | 310.209 | 310.155 | 310.107 | 310.045 | 276.011 | 179.019 | 179.019 | 179.019 | 179.019 | -227.58 | -224.477 | -265.581 | -223.109 | -224.582 | -223.323 | 179.019 | -169.528 | -172.071 | -175.222 | 179.019 | -187.063 | -186.282 | -195.471 | 194.862 | -224.425 | -230.945 | -241.895 | 220.059 | -272.676 | -249.851 | -240.942 | 220.059 | 204.943 | 210.666 | 217.856 | 220.059 | 212.282 | 229.068 | 233.638 | 238.459 | 231.863 | 251.699 | 267.589 | 273.81 | 272.808 | -0.002 | -0.002 | 273.81 | 278.3 | 282.8 | 287.3 | 315.017 | 314.987 |
Total Shareholders Equity
| 1,926.718 | 1,930.397 | 1,927.912 | 1,921.891 | 1,884.369 | 1,875.731 | 1,867.744 | 1,917.033 | 1,922.277 | 1,938.108 | 1,873.82 | 1,928.741 | 1,895.163 | 1,799.838 | 1,728.403 | 1,368.756 | 1,343.085 | 1,303.945 | 1,345.173 | 1,513.391 | 1,494.962 | 1,473.217 | 1,510.695 | 1,523.513 | 1,523.972 | 1,503.003 | 1,508.304 | 1,494.047 | 1,387.327 | 1,367.371 | 1,284.597 | 1,238.712 | 1,230.108 | 1,255.961 | 1,295.77 | 1,158.649 | 1,217.091 | 1,263.439 | 1,304.221 | 884.273 | 883.49 | 543.014 | 312.992 | 307.441 | 258.48 | 261.556 | 266.649 | 277.694 | 282.142 | 343.306 | 354.959 | 359.932 | 364.29 | 367.37 | 372.355 | 375.901 | 276.011 | 251.421 | 244.824 | 239.71 | 230.724 | 227.62 | 224.523 | 222.305 | 223.091 | 224.618 | 223.277 | 221.276 | 169.472 | 172.129 | 175.178 | 179.19 | 187.137 | 186.318 | 195.529 | 195.033 | 187.731 | 197.766 | 216.058 | 228.871 | 216.054 | 211.098 | 230.527 | 215.527 | 205.114 | 211.399 | 218.027 | 208.639 | 212.453 | 219.13 | 225.773 | 229.077 | 232.034 | 246.238 | 261.081 | 277.218 | 272.979 | 267.969 | 269.569 | 273.981 | 278.5 | 283 | 287.5 | 292.188 | 315.158 |
Total Equity
| 1,926.718 | 1,930.397 | 1,927.912 | 1,921.891 | 1,884.369 | 1,875.731 | 1,867.744 | 1,917.033 | 1,922.277 | 1,938.108 | 1,873.82 | 1,928.741 | 1,895.163 | 1,799.838 | 1,728.403 | 1,368.756 | 1,343.085 | 1,303.945 | 1,345.173 | 1,513.391 | 1,494.962 | 1,473.217 | 1,510.695 | 1,523.513 | 1,523.972 | 1,503.003 | 1,508.304 | 1,494.047 | 1,387.327 | 1,367.371 | 1,284.597 | 1,238.712 | 1,230.108 | 1,255.961 | 1,295.77 | 1,158.649 | 1,217.091 | 1,263.439 | 1,304.221 | 884.273 | 883.49 | 543.014 | 312.992 | 307.441 | 258.48 | 261.556 | 266.649 | 277.694 | 282.142 | 343.306 | 354.959 | 359.932 | 364.29 | 367.37 | 372.355 | 375.901 | 276.011 | 251.421 | 244.824 | 239.71 | 230.724 | 227.62 | 224.523 | 222.305 | 223.091 | 224.618 | 223.277 | 221.276 | 169.472 | 172.129 | 175.178 | 179.19 | 187.137 | 186.318 | 195.529 | 195.033 | 187.731 | 197.766 | 216.058 | 228.871 | 216.054 | 211.098 | 230.527 | 215.527 | 205.114 | 211.399 | 218.027 | 208.639 | 212.453 | 219.13 | 225.773 | 229.077 | 232.034 | 246.238 | 261.081 | 277.218 | 272.979 | 267.969 | 269.569 | 273.981 | 278.5 | 283 | 287.5 | 292.188 | 315.158 |
Total Liabilities & Shareholders Equity
| 3,445.797 | 3,461.86 | 3,501.865 | 3,489.018 | 3,543.447 | 3,464.281 | 3,314.541 | 3,257.291 | 3,324.511 | 3,387.705 | 3,361.441 | 3,454.177 | 3,548.616 | 3,482.676 | 2,989.28 | 2,721.067 | 2,717.493 | 2,715.978 | 2,803.019 | 2,966.057 | 2,935.234 | 2,903.587 | 2,937.025 | 2,951.355 | 2,999.115 | 2,977.526 | 3,037.228 | 2,870.054 | 2,794.906 | 2,730.072 | 2,465.6 | 2,361.621 | 2,376.503 | 2,409.487 | 2,410.256 | 2,178.667 | 2,264.693 | 2,440.635 | 2,484.039 | 1,262.74 | 1,205.385 | 680.268 | 414.757 | 409.858 | 361.714 | 362.81 | 386.905 | 397.42 | 432.706 | 503.644 | 513.702 | 521.219 | 527.028 | 533.92 | 536.791 | 541.953 | 448.651 | 372.783 | 371.951 | 374.946 | 352.439 | 349.124 | 332.305 | 331.685 | 335.133 | 336.897 | 339.085 | 342.166 | 312.095 | 319.012 | 293.16 | 301.499 | 308.812 | 311.07 | 322.148 | 323.159 | 319.875 | 335.942 | 351.216 | 365.554 | 354.832 | 358.713 | 380.167 | 348.443 | 340.465 | 348.376 | 356.221 | 347.825 | 352.322 | 356.793 | 361.318 | 366.204 | 370.322 | 379.39 | 395.273 | 404.74 | 400.507 | 395.473 | 397.072 | 403.266 | 409.5 | 415.6 | 421.9 | 428.294 | 458.067 |