Getty Realty Corp.
NYSE:GTY
31.3 (USD) • At close November 7, 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 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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.013 | 7.083 | 12.931 | 3.307 | 5.496 | 8.867 | 22.067 | 8.713 | 11.449 | 20.062 | 56.983 | 24.738 | 7.28 | 19.025 | 31.831 | 55.075 | 58.338 | 25.111 | 35.924 | 21.781 | 35.639 | 25.563 | 19.145 | 46.892 | 18.563 | 18.208 | 18.013 | 19.992 | 18.04 | 14.447 | 18.056 | 12.523 | 10.187 | 6.811 | 8.112 | 3.942 | 3.756 | 9.786 | 6.64 | 3.111 | 8.396 | 7.701 | 7.922 | 12.035 | 4.67 | 6.779 | 18.726 | 16.876 | 16.387 | 18.492 | 16.087 | 7.698 | 14.009 | 14.941 | 23.422 | 6.122 | 3.587 | 10.091 | 3.141 | 3.05 | 5.934 | 2.595 | 2.574 | 2.178 | 6.968 | 2.479 | 0.271 | 2.071 | 1.504 | 1.844 | 1.43 | 1.195 | 0.953 | 0.862 | 2.105 | 1.247 | 0.954 | 0.651 | 1.603 | 15.7 | 12.858 | 17.333 | 18.703 | 19.905 | 21.31 | 21.886 | 32.948 | 33.726 | 35.556 | 35.729 | 36.199 | 37.523 | 37.477 | 2.105 | 0.511 | 0.595 | 0.521 | 0.531 | 0.651 | 0 | 0 | 0 | 0.657 | 0.5 | 0.9 | 0 | 10.034 | -18.1 | -19.7 | -21.3 | 18.9 | 29.1 | 26.8 | 25.3 | 19.8 | 30.8 | 38.4 | 49.9 | 41.6 | 37.5 | 28.7 | 53.4 | 42.3 | 44.3 | 38.9 | 33.3 | 38.7 | 39.5 | 28.1 | 28.7 | 31.3 | 29.8 | 36.4 | 27.5 | 32.2 | 32.7 | 45.5 | 46 | 31.2 | 24.7 | 47 | 42.9 | 21.9 | 62.3 |
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 | 4.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.013 | 7.083 | 12.931 | 3.307 | 5.496 | 8.867 | 22.067 | 8.713 | 11.449 | 20.062 | 56.983 | 24.738 | 7.28 | 19.025 | 31.831 | 55.075 | 58.338 | 25.111 | 35.924 | 21.781 | 35.639 | 25.563 | 19.145 | 46.892 | 18.563 | 18.208 | 18.013 | 19.992 | 18.04 | 14.447 | 18.056 | 12.523 | 10.187 | 6.811 | 8.112 | 3.942 | 3.756 | 9.786 | 6.64 | 3.111 | 8.396 | 7.701 | 7.922 | 12.035 | 4.67 | 6.779 | 18.726 | 16.876 | 16.387 | 18.492 | 16.087 | 7.698 | 14.009 | 14.941 | 23.422 | 6.122 | 3.587 | 10.091 | 3.141 | 3.05 | 5.934 | 2.595 | 2.574 | 2.178 | 6.968 | 2.479 | 0.271 | 2.071 | 1.504 | 1.844 | 1.43 | 1.195 | 0.953 | 0.862 | 2.105 | 1.247 | 0.954 | 0.651 | 1.603 | 15.7 | 12.858 | 17.333 | 18.703 | 19.905 | 21.31 | 21.886 | 32.948 | 33.726 | 35.556 | 35.729 | 36.199 | 37.523 | 37.477 | 2.105 | 0.511 | 0.595 | 0.521 | 0.531 | 0.651 | 0 | 0 | 0 | 0.657 | 0.5 | 0.9 | 0 | 10.034 | -18.1 | -19.7 | -21.3 | 18.9 | 29.1 | 26.8 | 25.3 | 19.8 | 30.8 | 38.4 | 49.9 | 41.6 | 37.5 | 28.7 | 53.4 | 42.3 | 44.3 | 38.9 | 33.3 | 38.7 | 39.5 | 28.1 | 28.7 | 31.3 | 29.8 | 36.4 | 27.5 | 32.2 | 32.7 | 45.5 | 46 | 31.2 | 24.7 | 47 | 42.9 | 21.9 | 62.3 |
Net Receivables
| 100.64 | 124.84 | 125.373 | 171.444 | 167.255 | 128.832 | 102.571 | 88.951 | 79.182 | 72.314 | 66.306 | 65.17 | 68.849 | 70.423 | 66.569 | 59.246 | 74.616 | 76.499 | 72.196 | 75.17 | 73.981 | 74.208 | 72.213 | 74.249 | 72.821 | 73.086 | 68.445 | 69.688 | 66.958 | 67.245 | 65.049 | 66.821 | 64.844 | 64.758 | 76.032 | 76.88 | 76.916 | 61.749 | 60.998 | 59.67 | 57.952 | 55.02 | 52.539 | 50.792 | 56.51 | 68.189 | 59.201 | 54.313 | 35.919 | 34.303 | 32.627 | 37.172 | 37.447 | 35.97 | 36.15 | 5.762 | 6.247 | 6.564 | 6.636 | 6.284 | 2.351 | 26.887 | 26.53 | 1.533 | 26.2 | 25.715 | 25.354 | 24.915 | 34.219 | 33.648 | 32.779 | 32.297 | 31.632 | 30.883 | 30.11 | 29.287 | 27.855 | 27.002 | 26.017 | 25.117 | 23.997 | 22.884 | 21.769 | 20.653 | 19.341 | 17.932 | 16.524 | 28.512 | 13.441 | 11.766 | 10.077 | 8.388 | 6.291 | 4.194 | 2.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.45 | 0 | 0 | 0 | 18.3 | 15.9 | 12.9 | 15 | 15.3 | 13.4 | 14.4 | 18.5 | 18.3 | 18.9 | 18.6 | 20.7 | 21.2 | 19.9 | 19.5 | 21.5 | 25 | 21.3 | 19.8 | 29 | 30.2 | 29.1 | 34.5 | 37.8 | 31.2 | 56.9 | 46.7 | 32.2 | 32.1 | 22.2 | 34.3 | 28.4 | 32.9 | 23.5 |
Inventory
| 107.662 | 0 | 0 | 181.138 | 4.934 | 3.922 | 4.016 | 6.293 | 1.833 | 2.015 | 1.884 | 5.344 | 0.111 | 1.791 | 1.979 | 0.872 | 2.014 | 2.009 | 2.008 | 1.883 | 1.942 | 1.942 | 0.63 | 1.85 | 0.36 | 1.179 | 1.114 | 0.821 | 0.82 | 0.825 | 0.739 | 0.645 | 0.839 | 0.917 | 1.374 | 1.339 | 1.305 | 2.976 | 3.339 | 4.343 | 9.672 | 15.955 | 17.621 | 22.984 | 30.061 | 34.822 | 31.57 | 25.34 | 0 | 0 | 0 | 0 | 0 | 16.077 | 0 | 0 | 0 | 0 | 0 | 0 | 4.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.3 | 21.9 | 24.2 | 19.9 | 21.2 | 20.7 | 13.3 | 10 | 11.1 | 11.2 | 10.6 | 10.6 | 10 | 12.1 | 12.5 | 12.7 | 9.8 | 12.6 | 12.7 | 30.3 | 21.7 | 31.7 | 42 | 36.1 | 29.1 | 51.2 | 38.9 | 33.3 | 31 | 47.8 | 41.5 | 51.3 | 44.1 | 14.5 |
Other Current Assets
| 18.862 | -131.923 | -138.304 | -176.73 | 105.004 | 92.97 | 93.011 | 96.555 | 82.495 | 84.103 | 91.867 | 82.763 | 76.607 | 73.353 | 69.896 | 71.365 | 65.865 | 64.064 | 64.773 | 60.64 | 58.653 | 57.856 | 57.339 | 57.877 | 58.606 | 57.358 | 54.329 | 55.055 | 51.738 | 49.047 | 40.936 | 43.604 | 41.816 | 43.823 | 44.599 | 47.937 | 49.98 | 48.614 | 31.918 | 32.974 | 36.776 | 35.435 | 45.774 | 54.605 | 45.072 | 39.869 | 48.836 | 31.94 | 0 | 0 | 0 | 10.77 | 10.965 | 13.771 | 21.233 | 6.965 | 7.456 | 7.559 | 8.816 | 9.696 | 10.302 | 11.85 | 8.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.5 | 11.9 | 10.7 | 13.7 | 10.4 | 10.3 | 9 | 9.1 | 10 | 12.4 | 12 | 8.7 | 18.7 | 9.9 | 8.6 | 15.4 | 17.2 | 20.6 | 17.3 | 24.7 | 24.1 | 26.9 | 28.9 | 38.9 | 34.7 | 28 | 20.6 | 24.1 | 12.4 | 13 | 9.5 | 10.8 | 6.8 | 3.2 |
Total Current Assets
| 123.515 | 145.599 | 153.788 | 179.159 | 282.689 | 234.591 | 221.665 | 200.512 | 174.959 | 178.494 | 217.04 | 178.015 | 154.611 | 164.592 | 170.275 | 188.537 | 200.833 | 167.683 | 174.901 | 159.474 | 170.215 | 159.569 | 151.265 | 180.868 | 151.792 | 149.831 | 141.901 | 145.556 | 137.556 | 131.564 | 125.551 | 124.264 | 117.901 | 116.317 | 130.117 | 130.507 | 132.366 | 123.125 | 102.895 | 100.811 | 113.259 | 114.111 | 125.319 | 141.416 | 136.313 | 149.659 | 126.763 | 103.129 | 52.306 | 52.795 | 48.714 | 55.64 | 62.421 | 80.759 | 80.805 | 18.849 | 17.29 | 24.214 | 18.593 | 19.03 | 22.676 | 41.332 | 37.296 | 3.711 | 8.494 | 28.194 | 25.625 | 26.986 | 35.723 | 35.492 | 34.209 | 33.492 | 32.585 | 31.745 | 32.215 | 30.534 | 28.809 | 27.653 | 27.62 | 40.817 | 36.855 | 40.217 | 40.472 | 40.558 | 40.651 | 39.818 | 49.472 | 63.23 | 48.997 | 47.495 | 46.276 | 45.911 | 43.768 | 6.299 | 2.608 | 0.595 | 0.521 | 0.531 | 0.651 | 0 | 0 | 0 | 0.657 | 0.5 | 0.9 | 0 | 19.484 | -18.1 | -19.7 | -21.3 | 75 | 78.8 | 74.6 | 73.9 | 66.7 | 75.2 | 75.1 | 87.5 | 81 | 80 | 69.9 | 93.4 | 92.2 | 86.2 | 79.5 | 82.9 | 90.7 | 94 | 77.9 | 112.7 | 107.3 | 117.5 | 141.8 | 140.3 | 127.2 | 168.8 | 151.7 | 135.6 | 106.7 | 107.7 | 132.3 | 133.4 | 105.7 | 103.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12.951 | 13.426 | 14 | 14.745 | 15.335 | 15.955 | 17.567 | 18.47 | 19.15 | 20.101 | 20.784 | 21.471 | 22.174 | 23.567 | 24.169 | 25.082 | 18.034 | 18.828 | 20.272 | 22.178 | 23.767 | 24.97 | 25.805 | 892.415 | 891.079 | 877.312 | 830.611 | 837.611 | 776.968 | 664.978 | 659.105 | 660.945 | 660.534 | 664.233 | 669.637 | 674.524 | 679.966 | 698.497 | 484.505 | 490.926 | 441.765 | 443.631 | 441.881 | 443.839 | 455.364 | 456.906 | 400.937 | 420.208 | 453.851 | 466.413 | 476.532 | 478.737 | 453.491 | 453.758 | 465.151 | 360.37 | 362.675 | 365.041 | 366.051 | 367.205 | 370.906 | 339.006 | 343.545 | 344.245 | 347.412 | 348.968 | 351.272 | 351.789 | 353.508 | 354.388 | 343.342 | 267.469 | 269.743 | 271.772 | 272.836 | 260.695 | 262.951 | 264.971 | 266.437 | 240.127 | 215.668 | 217.469 | 217.23 | 217.734 | 220.959 | 222.967 | 212.603 | 214.068 | 215.389 | 217.803 | 220.044 | 222.11 | 224.455 | 227.233 | 230.016 | 233.705 | 236.335 | 239.37 | 241.5 | 243.4 | 243 | 243.2 | 239.748 | 231.8 | 231.7 | 229.1 | 228.023 | 98.3 | 97.8 | 97.4 | 186 | 184.9 | 184.1 | 182.9 | 184.6 | 187.8 | 186.9 | 187.3 | 188.5 | 186.3 | 187.2 | 188.4 | 190 | 189.5 | 189.3 | 190 | 192.3 | 196.2 | 197.3 | 197.4 | 197.1 | 203.8 | 203.1 | 200.4 | 199.9 | 197.7 | 195.5 | 192.6 | 177.4 | 176.2 | 137.5 | 132 | 128.4 | 93 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.455 | 118.199 | 109.457 | 100.315 | 0 | 0 | 0 | 74.014 | 0 | 0 | 0 | 39.085 | 0 | 0 | 0 | 52.89 | 0 | 0 | 0 | 43.311 | 0 | 0 | 0 | 42.042 | 0 | 0 | 0 | 38.893 | 0 | 0 | 0 | 23.511 | 0 | 0 | 0 | 25.025 | 0 | 0 | 0 | 8.628 | 0 | 0 | 0 | 8.953 | 0 | 0 | 0 | 5.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.455 | 118.199 | 109.457 | 100.315 | 0 | 0 | 0 | 74.014 | 0 | 0 | 0 | 39.085 | 0 | 0 | 0 | 52.89 | 0 | 0 | 0 | 43.311 | 0 | 0 | 0 | 42.042 | 0 | 0 | 0 | 38.893 | 0 | 0 | 0 | 23.511 | 0 | 0 | 0 | 25.025 | 0 | 0 | 0 | 8.628 | 0 | 0 | 0 | 8.953 | 0 | 0 | 0 | 5.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.647 | 72.823 | 74.895 | 76.094 | 77.238 | 78.7 | 79.767 | 80.806 | 82.366 | 83.305 | 84.197 | 85.066 | 85.892 | 87.376 | 88.138 | 88.881 | 89.587 | 90.261 | 90.897 | 91.518 | 92.097 | 92.636 | 93.141 | 93.635 | 94.098 | 94.549 | 94.968 | 95.38 | 95.764 | 96.143 | 96.492 | 96.835 | 97.147 | 97.436 | 97.701 | 91.685 | 91.904 | 92.11 | 92.29 | 92.471 | 92.632 | 90.965 | 85.651 | 77.251 | 20.54 | 20.464 | 20.373 | 19.229 | 19.156 | 17.454 | 2.672 | 3.092 | 0 | 0 | 0 | 1.451 | 1.473 | 4.612 | 4.317 | 2.791 | 3.44 | 4.213 | 3.908 | 3.519 | 3.129 | 2.412 | 3.761 | 4.187 | 3.961 | 3.411 | 4.039 | 4.973 | 5.565 | 3.446 | 3.87 | 4.678 | 5.193 | 5.777 | 5.168 | 4.818 | 4.819 | 4.73 | 4.906 | 5.014 | 5.26 | 5.872 | 5.748 | 6.024 | 0 | 0 | 0 | 6.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -39.085 | 0 | 0 | 0 | -52.89 | 0 | 0 | 0 | -43.311 | 0 | 0 | 0 | -934.457 | 0 | 0 | 0 | -38.893 | 0 | 0 | 0 | -24.156 | 0 | 0 | 0 | -26.364 | 0 | 0 | 0 | -12.971 | 0 | 0 | 0 | -31.937 | 0 | 0 | 0 | -5.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,643.942 | 1,614.652 | 1,572.307 | 1,528.086 | 1,480.683 | 1,386.608 | 1,375.892 | 1,269.299 | 1,295.158 | 1,297.086 | 1,263.41 | 1,195.815 | 1,152.599 | 1,101.384 | 1,071.934 | 1,058.655 | 1,025.971 | 998.522 | 993.492 | 947.759 | 916.277 | 908.614 | 885.356 | 892.415 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0.645 | 0 | 0 | 0 | 1.339 | 0 | 0 | 0 | 4.343 | 0 | 0 | 0 | 22.984 | 0 | 0 | 31.57 | 25.34 | 41.266 | 36.428 | 25.868 | 8.08 | 16.555 | 27.569 | 27.345 | 27.385 | 27.679 | 27.64 | 27.619 | 27.481 | 27.158 | 4.344 | 4.462 | -344.245 | -347.412 | -348.968 | -352.723 | -353.262 | -358.12 | -358.705 | -346.133 | -270.909 | -273.956 | -275.68 | -276.355 | -263.824 | -265.363 | -268.732 | -270.624 | -244.088 | -219.079 | -221.508 | -222.203 | -223.299 | -224.405 | -226.837 | -217.281 | 0 | -221.166 | -222.971 | -224.862 | -226.929 | -229.185 | -232.139 | -235.03 | -238.965 | -242.207 | -245.118 | -247.524 | -243.4 | -243 | -243.2 | -246.723 | -231.8 | -231.7 | -229.1 | -228.023 | -98.3 | -97.8 | -97.4 | 23.5 | 10.4 | 10.7 | 10.6 | 10.2 | 10.1 | 10.2 | 9.8 | 9.5 | 10.2 | 10 | 9.8 | 10.2 | 10.1 | 9.9 | 10.2 | 10.7 | 11.3 | 12 | 12.8 | 13.1 | 14.7 | 14.1 | 11.2 | 10.9 | 11.7 | 19.7 | 20.6 | 25.9 | 27.4 | 25.3 | 24.7 | 26 | 34.6 |
Total Non-Current Assets
| 1,778.348 | 1,746.277 | 1,695.764 | 1,643.146 | 1,496.018 | 1,402.563 | 1,393.459 | 1,361.783 | 1,314.308 | 1,317.187 | 1,284.194 | 1,288.933 | 1,247.596 | 1,199.846 | 1,172.197 | 1,160.975 | 1,122.705 | 1,097.117 | 1,094.57 | 1,052.303 | 1,023.349 | 1,017.781 | 996.227 | 978.307 | 978.455 | 965.45 | 919.492 | 927.198 | 867.229 | 755.875 | 750.623 | 753.042 | 753.17 | 757.374 | 763.272 | 768.622 | 774.515 | 793.465 | 579.885 | 586.69 | 537.908 | 540.123 | 538.716 | 540.986 | 552.8 | 554.607 | 524.192 | 537.452 | 587.227 | 595.131 | 594.871 | 579.449 | 561.011 | 566.978 | 569.747 | 408.295 | 410.818 | 413.054 | 412.899 | 413.842 | 415.518 | 346.022 | 351.099 | 344.245 | 347.412 | 348.968 | 352.723 | 353.262 | 358.12 | 358.705 | 346.133 | 270.909 | 273.956 | 275.68 | 276.355 | 263.824 | 265.363 | 268.732 | 270.624 | 244.088 | 219.079 | 221.508 | 222.203 | 223.299 | 224.405 | 226.837 | 217.281 | 219.261 | 221.166 | 222.971 | 224.862 | 226.929 | 229.185 | 232.139 | 235.03 | 238.965 | 242.207 | 245.118 | 247.524 | 243.4 | 243 | 243.2 | 246.723 | 231.8 | 231.7 | 0 | 228.023 | 98.3 | 97.8 | 97.4 | 209.5 | 195.3 | 194.8 | 193.5 | 194.8 | 197.9 | 197.1 | 197.1 | 198 | 196.5 | 197.2 | 198.2 | 200.2 | 199.6 | 199.2 | 200.2 | 203 | 207.5 | 209.3 | 210.2 | 210.2 | 218.5 | 217.2 | 211.6 | 210.8 | 209.4 | 215.2 | 213.2 | 203.3 | 203.6 | 162.8 | 156.7 | 154.4 | 127.6 |
Total Assets
| 1,901.863 | 1,891.876 | 1,849.552 | 1,822.305 | 1,778.707 | 1,637.154 | 1,615.124 | 1,562.295 | 1,489.267 | 1,495.681 | 1,501.234 | 1,466.948 | 1,402.207 | 1,364.438 | 1,342.472 | 1,349.512 | 1,323.538 | 1,264.8 | 1,269.471 | 1,211.777 | 1,193.564 | 1,177.35 | 1,147.492 | 1,159.175 | 1,130.247 | 1,115.281 | 1,061.393 | 1,072.754 | 1,004.785 | 887.439 | 876.174 | 877.306 | 871.071 | 873.691 | 893.389 | 899.129 | 906.881 | 916.59 | 682.78 | 687.501 | 651.167 | 654.234 | 664.035 | 682.402 | 689.113 | 704.266 | 650.955 | 640.581 | 639.533 | 647.926 | 643.585 | 635.089 | 623.432 | 647.737 | 650.552 | 427.144 | 428.108 | 437.268 | 431.492 | 432.872 | 438.194 | 387.354 | 388.395 | 387.813 | 395.204 | 393.346 | 393.574 | 396.911 | 404.664 | 405.088 | 392.617 | 309.283 | 311.604 | 312.742 | 314 | 299.981 | 300.376 | 302.84 | 304.372 | 290.728 | 267.424 | 268.52 | 270.406 | 272.003 | 276.372 | 279.419 | 280.665 | 282.491 | 287.087 | 287.148 | 286.907 | 288.188 | 289.668 | 250.403 | 252.321 | 253.344 | 256.336 | 259.521 | 260.752 | 261.9 | 261.7 | 263.2 | 261.084 | 258.1 | 261.3 | 263.2 | 268.543 | 156.3 | 156.4 | 157.4 | 284.5 | 274.1 | 269.4 | 267.4 | 261.5 | 273.1 | 272.2 | 284.6 | 279 | 276.5 | 267.1 | 291.6 | 292.4 | 285.8 | 278.7 | 283.1 | 293.7 | 301.5 | 287.2 | 322.9 | 317.5 | 336 | 359 | 351.9 | 338 | 378.2 | 366.9 | 348.8 | 310 | 311.3 | 295.1 | 290.1 | 260.1 | 231.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 42.935 | 40.222 | 40.349 | 46.79 | 41.218 | 40.573 | 41.246 | 43.745 | 42.765 | 42.676 | 42.323 | 45.941 | 42.117 | 44.307 | 43.891 | 47.081 | 59.823 | 58.612 | 58.88 | 60.958 | 58.422 | 53.408 | 53.774 | 62.059 | 62.604 | 62.545 | 62.028 | 63.49 | 61.95 | 62.173 | 64.331 | 63.586 | 65.787 | 65.521 | 70.482 | 73.023 | 73.958 | 71.6 | 49.834 | 51.417 | 52.746 | 53.959 | 54.112 | 57.416 | 55.463 | 48.438 | 49.928 | 45.196 | 38.148 | 38.891 | 0 | 34.71 | 29.669 | 40.675 | 33.423 | 18.013 | 18.065 | 19.974 | 21.163 | 21.301 | 20.811 | 21.094 | 22.586 | 22.337 | 20.659 | 21.078 | 23.65 | 10.642 | 8.884 | 7.982 | 1.732 | 10.029 | 9.502 | 8.724 | 8.999 | 9.515 | 7.246 | 7.819 | 7.958 | 10.104 | 9.892 | 9.81 | 9.71 | 9.944 | 9.945 | 10.218 | 10.19 | 9.839 | 11.532 | 11.063 | 11.052 | 13.015 | 15.42 | 0 | 0 | 0 | 0 | 37.537 | 41.633 | 0 | 0 | 0 | 53.284 | 0 | 0 | 0 | 61.934 | 0 | 0 | 0 | 28.6 | 31.5 | 25.4 | 30.7 | 26.9 | 28.2 | 31.2 | 47.1 | 39.3 | 38.3 | 32.5 | 39.9 | 32.3 | 38 | 27.3 | 30.4 | 36.5 | 46.5 | 25.4 | 24.3 | 16.4 | 24.1 | 46.2 | 47.2 | 32.8 | 80.4 | 47.9 | 33.6 | 29.8 | 42.4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 12.5 | 0.277 | 0.326 | 10 | 75 | 0.367 | 0.204 | 70 | 0.671 | 0.727 | 0.783 | 60 | 42.5 | 17.5 | 3.731 | 25 | 110 | 75 | 85 | 20 | 0 | 112.64 | 87.433 | 117.227 | 97.021 | 86.863 | 146.969 | 154.502 | 94.327 | 84.152 | 73.976 | 123.801 | 123.626 | 127.45 | 146.275 | 144 | 156 | 166 | 31.5 | 25 | 27 | 34 | 43 | 58 | 63.5 | 121 | 71.9 | 150.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.4 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 10.4 | 10.1 | 9.7 | 9.7 | 9.2 | 10.5 | 10.3 | 11 | 11.1 | 11.4 | 11.6 | 11.8 | 9.9 | 9.5 | 9.1 | 9 | 8.1 | 8.2 | 8.7 | 10.4 | 9.4 | 8 | 8 | 17.1 | 7.7 | 7.1 | 7 | 6.6 | 4 | 3.6 | 2.6 | 2.4 | 18.7 | 3.5 |
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 | 1.631 | 0 | 0 | 0 | 0 | 0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.65 | 49.723 | 25.303 | 0 | 0 | -2.475 | -0.204 | 0 | -0.671 | -0.727 | -0.783 | 0 | 0 | 0 | -3.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.228 | -7.453 | 49.323 | 24.85 | 23.209 | 24.37 | 20.969 | 20.576 | 19.619 | 19.619 | 19.618 | 19.467 | 18.043 | 17.785 | 17.69 | 17.332 | 16.111 | 15.768 | 15.632 | 15.557 | 14.662 | 14.628 | 14.555 | 14.495 | 13.145 | 13.025 | 12.89 | 12.846 | 11.165 | 9.835 | 9.827 | 9.742 | 8.568 | 8.542 | 8.534 | 15.897 | 8.117 | 7.442 | 7.442 | 12.15 | 6.75 | 6.75 | 6.752 | 8.423 | 45.169 | 6.739 | 6.738 | 4.202 | 4.202 | 4.202 | 31.433 | 0 | 8.391 | 16.111 | 16.111 | 29.306 | 14.429 | 14.278 | 11.783 | 11.805 | 11.805 | 11.68 | 11.68 | -22.337 | -20.659 | -21.078 | -23.65 | -10.642 | -8.884 | -7.982 | -1.732 | -10.029 | -9.502 | -8.724 | -8.999 | -9.515 | -7.246 | -7.819 | -7.958 | -10.104 | -9.892 | -9.81 | -9.71 | -9.944 | -9.945 | -10.218 | -10.19 | 38.303 | 39.468 | 38.737 | 37.848 | 36.385 | 31.28 | 77.5 | 76.6 | 0 | 0 | -37.537 | -41.633 | 0 | 0 | -9.8 | 34.616 | 81.7 | 84.6 | 0 | -61.934 | 0 | 0 | 0 | 54.8 | 50.5 | 51.2 | 49 | 40.2 | 46.3 | 43.9 | 40.4 | 41.3 | 40.9 | 37.9 | 37.4 | 43.8 | 39.6 | 39.8 | 39.1 | 43.1 | 43.9 | 43.7 | 45.2 | 44.4 | 54.5 | 61.5 | 62.3 | 60.9 | 62.4 | 56.7 | 50.5 | 43.6 | 39.3 | 79 | 97.8 | 65.7 | 64.9 |
Total Current Liabilities
| 80.857 | 82.769 | 115.301 | 81.64 | 139.427 | 62.835 | 62.215 | 134.321 | 62.384 | 62.295 | 61.941 | 125.408 | 102.66 | 79.592 | 61.581 | 89.413 | 185.934 | 149.38 | 159.512 | 96.515 | 73.084 | 180.676 | 155.762 | 193.781 | 172.77 | 162.433 | 221.887 | 230.838 | 167.442 | 156.16 | 148.134 | 197.129 | 197.981 | 201.513 | 225.291 | 232.92 | 238.075 | 245.042 | 88.776 | 88.567 | 86.496 | 94.709 | 103.864 | 123.839 | 125.701 | 176.177 | 128.566 | 199.688 | 42.35 | 43.093 | 31.433 | 34.71 | 38.06 | 56.786 | 49.534 | 47.319 | 32.494 | 34.252 | 32.946 | 33.106 | 32.616 | 32.774 | 34.266 | 22.337 | 20.659 | 21.078 | 23.65 | 10.642 | 8.884 | 7.982 | 1.732 | 10.029 | 9.502 | 8.724 | 8.999 | 9.515 | 7.246 | 7.819 | 7.958 | 10.104 | 9.892 | 9.81 | 9.71 | 9.944 | 9.945 | 10.218 | 10.19 | 48.142 | 51 | 49.8 | 48.9 | 49.4 | 46.7 | 96.9 | 100.6 | 0 | 0 | 37.537 | 41.633 | 0 | 0 | 9.8 | 87.9 | 84.7 | 84.6 | 0 | 61.934 | 0 | 0 | 0 | 93.8 | 92.1 | 86.3 | 89.4 | 76.3 | 85 | 85.4 | 98.5 | 91.7 | 90.6 | 82 | 89.1 | 86 | 87.1 | 76.2 | 78.5 | 87.7 | 98.6 | 77.8 | 79.9 | 70.2 | 86.6 | 115.7 | 126.6 | 101.4 | 149.9 | 111.6 | 90.7 | 77.4 | 85.3 | 81.6 | 100.2 | 84.4 | 68.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 822.23 | 839.352 | 796.475 | 762.744 | 690.657 | 691.316 | 693.681 | 644.969 | 645.739 | 646.77 | 647.519 | 548.835 | 549.556 | 551.148 | 551.626 | 552.414 | 470.794 | 471.639 | 473.126 | 475.1 | 476.71 | 353.403 | 354.245 | 324.409 | 324.38 | 324.351 | 224.624 | 224.656 | 224.637 | 224.619 | 224.627 | 174.743 | 174.73 | 175.025 | 175.009 | 175.303 | 175.301 | 175.349 | 100.346 | 100.344 | 100.341 | 100 | 100 | 100 | 100 | 100 | 100 | 22.03 | 173.925 | 174.12 | 174.315 | 170.51 | 170.705 | 173.2 | 183.395 | 64.89 | 62.485 | 68.98 | 173.375 | 175.57 | 179.3 | 129.5 | 131 | 130.25 | 134.75 | 131.25 | 129.75 | 132.5 | 128.82 | 131.678 | 126.686 | 45.194 | 46.701 | 48.509 | 49.216 | 34.224 | 34.931 | 37.938 | 38.745 | 24 | 0.528 | 0.864 | 0.823 | 0.844 | 0.865 | 0.886 | 0.905 | 0.923 | 0.943 | 0.961 | 0.979 | 0 | 0 | 19.4 | 24 | 26.6 | 25.8 | 23.2 | 14.8 | 12.5 | 45.3 | 34.1 | 4.5 | 36.5 | 37.9 | 39 | 40.5 | 33.4 | 36.2 | 39.2 | 31.2 | 33.8 | 36.8 | 39.5 | 42.4 | 50.8 | 54.4 | 57.3 | 60.1 | 32.3 | 66.2 | 80 | 84.6 | 51.4 | 92.2 | 94 | 96.8 | 98.8 | 102 | 131.7 | 133.6 | 137.1 | 87.8 | 68.7 | 114.6 | 117.4 | 121.2 | 74.8 | 96.3 | 93.9 | 92.9 | 96.8 | 97.9 | 100.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.229 | -41.212 | 0 | 0 | 15.733 | 32.382 | 0 | 0 | 0 | 18.574 | 0 | 0 | 0 | -8.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.229 | 41.212 | 37.942 | 36.877 | 36.141 | 36.084 | 0 | 0 | 0 | 30.21 | 0 | 0 | 0 | 29.719 | 0 | 0 | 0 | 14.1 | 18.3 | 18.6 | 17.8 | 17 | 15.9 | 14.9 | 14 | 14.1 | 17 | 16.2 | 15.9 | 16.4 | 13.8 | 13.2 | 14.4 | 15.1 | 17.1 | 16.7 | 16.4 | 15.8 | 16.8 | 14.9 | 9.9 | 9.3 | 6.8 | 6.5 | 5.9 | 5.2 | 3.1 | 3.2 | 3.2 | 1.7 | 4.6 |
Other Non-Current Liabilities
| 35.385 | 18.721 | -12.376 | 22.369 | 22.717 | 22.917 | 23.02 | 23.155 | 29.217 | 29.549 | 46.957 | 47.597 | 47.767 | 47.932 | 48.722 | 48.084 | 49.024 | 49.273 | 50.358 | 50.723 | 58.849 | 58.76 | 59.25 | 59.821 | 60.905 | 61.828 | 63.364 | 63.565 | 64.862 | 64.645 | 68.824 | 74.516 | 78.525 | 81.091 | 82.74 | 84.345 | 91.252 | 93.057 | 94.945 | 91.566 | 42.32 | 41.256 | 41.952 | 43.472 | 45.169 | 45.21 | 45.728 | 46.114 | 52.3 | 52.263 | 59.006 | 57.7 | 14.788 | 15 | 14.712 | 0 | 16.953 | 17.317 | 17.008 | 16.527 | 18.664 | 17.978 | 18.603 | -107.913 | -114.091 | -110.172 | -106.1 | -121.858 | -119.936 | -123.696 | -124.954 | -35.165 | -37.199 | -39.785 | -40.217 | -24.709 | -27.685 | -30.119 | -30.787 | -13.896 | 9.364 | 8.946 | 8.887 | 9.1 | 9.08 | 9.332 | 9.285 | 0 | -0.043 | 0.039 | 0.021 | 1 | 1.8 | 2.5 | -1.6 | -64.542 | -62.677 | -37.537 | -41.633 | -12.5 | -45.3 | -24.3 | -18.084 | 0 | 0 | 0 | 8.285 | -18.1 | -19.7 | -21.3 | 44.9 | 15.7 | 15.7 | 15.5 | 15.2 | 15 | 14.8 | 14.6 | 14.6 | 44.5 | 13.6 | 13.4 | 13.2 | 48.2 | 12.9 | 12.6 | 12.3 | 12.1 | 11.9 | 12.1 | 12.1 | 12.7 | 55.7 | 56 | 11.8 | 11.7 | 11.4 | 58.2 | 10 | 9.6 | 9.3 | 7.9 | 5.9 | 4.3 |
Total Non-Current Liabilities
| 857.615 | 858.073 | 784.099 | 785.113 | 713.374 | 714.233 | 716.701 | 668.124 | 674.956 | 676.319 | 694.476 | 596.432 | 597.323 | 599.08 | 600.348 | 600.498 | 519.818 | 520.912 | 523.484 | 525.823 | 535.559 | 412.163 | 413.495 | 384.23 | 385.285 | 386.179 | 287.988 | 288.221 | 289.499 | 289.264 | 293.451 | 249.259 | 253.255 | 256.116 | 257.749 | 259.648 | 266.553 | 268.406 | 195.291 | 191.91 | 142.661 | 141.256 | 141.952 | 143.472 | 145.169 | 145.21 | 145.728 | 68.144 | 226.225 | 226.383 | 233.321 | 228.21 | 185.493 | 188.2 | 198.107 | 64.89 | 79.438 | 86.297 | 190.383 | 192.097 | 197.964 | 147.478 | 149.603 | 22.337 | 20.659 | 21.078 | 23.65 | 10.642 | 8.884 | 7.982 | 1.732 | 10.029 | 9.502 | 8.724 | 8.999 | 9.515 | 7.246 | 7.819 | 7.958 | 10.104 | 9.892 | 9.81 | 9.71 | 9.944 | 9.945 | 10.218 | 10.19 | 0.923 | 0.9 | 1 | 1 | 1 | 1.8 | 21.9 | 22.4 | 64.542 | 62.677 | 37.537 | 41.633 | 12.5 | 45.3 | 9.8 | 35.2 | 36.5 | 37.9 | 39 | 70.219 | 15.3 | 16.5 | 17.9 | 90.2 | 67.8 | 71.1 | 72.8 | 74.6 | 81.7 | 84.1 | 85.9 | 88.8 | 93.8 | 96 | 109.3 | 114.2 | 113.4 | 118.3 | 121 | 124.2 | 128 | 130.6 | 160.2 | 161.5 | 166.6 | 158.4 | 134.6 | 135.7 | 135.9 | 139.1 | 138.9 | 111.5 | 106.6 | 105.4 | 107.9 | 105.5 | 109.1 |
Total Liabilities
| 938.472 | 940.842 | 899.4 | 866.753 | 852.801 | 777.068 | 778.916 | 802.445 | 737.34 | 738.614 | 756.417 | 721.84 | 699.983 | 678.672 | 661.929 | 689.911 | 705.752 | 670.292 | 682.996 | 622.338 | 608.643 | 592.839 | 569.257 | 578.011 | 558.055 | 548.612 | 509.875 | 519.059 | 456.941 | 445.424 | 441.585 | 446.388 | 451.236 | 457.629 | 483.04 | 492.568 | 504.628 | 513.448 | 284.067 | 280.477 | 229.157 | 235.965 | 245.816 | 267.311 | 270.87 | 321.387 | 274.294 | 267.832 | 268.575 | 269.476 | 264.754 | 262.92 | 223.553 | 244.986 | 247.641 | 112.209 | 111.932 | 120.549 | 223.329 | 225.203 | 230.58 | 180.252 | 183.869 | 181.916 | 184.905 | 181.877 | 182.946 | 184.733 | 180.361 | 181.128 | 168.026 | 83.708 | 84.722 | 85.253 | 86.764 | 72.098 | 72.562 | 76.835 | 77.889 | 65.225 | 42.29 | 42.887 | 43.584 | 43.978 | 47.219 | 47.964 | 48.798 | 49.065 | 51.91 | 50.839 | 49.893 | 50.415 | 48.47 | 118.802 | 123.044 | 64.542 | 62.677 | 126.224 | 118.941 | 12.5 | 45.3 | 124.5 | 123.053 | 121.2 | 122.5 | 123.7 | 129.95 | 93.5 | 98.6 | 106.7 | 184 | 159.9 | 157.4 | 162.2 | 150.9 | 166.7 | 169.5 | 184.4 | 180.5 | 184.4 | 178 | 198.4 | 200.2 | 200.5 | 194.5 | 199.5 | 211.9 | 226.6 | 208.4 | 240.1 | 231.7 | 253.2 | 274.1 | 261.2 | 237.1 | 285.8 | 250.7 | 229.6 | 188.9 | 191.9 | 187 | 208.1 | 189.9 | 177.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 120.747 | 110.661 | 0 | 94.096 | 85.758 | 78.582 | 69.844 | 62.957 | 69.693 | 63.376 | 74.437 | 73.568 | 72.133 | 68.101 | 0 | 63.443 | 79.942 | 75.715 | 70.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.574 | 71.644 | 71.644 | 71.79 | 71.79 | 71.79 | 71.79 | 72.22 | 72.22 | 71.79 | 71.79 | 71.891 | 72.129 | 72.206 | 0 | 0 | 0 | 72.22 | 0 | 0 | 0 | 72.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.55 | 0.542 | 0.54 | 0.54 | 0.527 | 0.505 | 0.495 | 0.467 | 0.467 | 0.467 | 0.467 | 0.467 | 0.453 | 0.447 | 0.444 | 0.436 | 0.427 | 0.418 | 0.414 | 0.414 | 0.412 | 0.411 | 0.409 | 0.409 | 0.405 | 0.403 | 0.397 | 0.397 | 0.395 | 0.347 | 0.346 | 0.344 | 0.339 | 0.337 | 0.337 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.299 | 0.299 | 0.299 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.248 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.247 | 0.215 | 0.214 | 0.214 | 0.225 | 0.225 | 0.224 | 0.224 | 0.224 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.136 | 0.1 | 0 | 0 | 0.136 | 0 | 0 | 0 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -120.747 | -110.661 | -102.325 | -94.096 | -85.758 | -78.582 | -69.844 | -62.957 | -69.693 | -63.376 | -74.437 | -73.568 | -72.133 | -68.101 | -63.206 | -63.443 | -79.942 | -75.715 | -70.92 | -67.102 | -65.253 | -62.481 | -61.051 | -57.423 | -56.118 | -53.917 | -54.432 | -51.574 | -51.763 | -49.938 | -55.208 | -55.085 | -53.672 | -53.908 | -58.942 | -58.111 | -62.107 | -61.026 | -65.203 | -56.624 | -41.382 | -44.867 | -44.754 | -47.64 | -44.261 | -79.399 | -85.399 | -89.011 | -90.61 | -82.943 | -82.367 | -88.852 | -60.979 | -57.938 | -57.029 | -52.304 | -50.357 | -49.279 | -48.96 | -49.045 | -48.571 | -48.951 | -50.876 | -49.124 | -46.769 | -45.588 | -44.679 | -44.505 | -33.558 | -34.866 | -33.352 | -32.499 | -31.021 | -31.02 | -30.863 | -30.13 | -30.153 | -31.91 | -31.363 | -32.039 | -32.403 | -31.882 | -30.76 | -29.428 | -28.376 | -27.352 | -26.656 | -25.096 | -23.343 | -22.2 | -21.39 | -20.537 | -17.094 | 4.904 | 2.597 | 3.334 | 3.366 | 3.299 | 3.114 | 2.2 | 0.4 | -0.6 | -1.346 | -2.6 | -0.7 | 0 | -0.848 | -0.2 | -2.8 | -4.4 | -7.2 | 6.9 | 110.7 | -2.1 | 3.5 | 105.1 | 101.3 | 98.8 | -24.4 | -14.7 | -17.7 | -24.4 | -24.4 | -21.6 | -22.5 | -23.1 | -24.4 | -31.7 | -27.9 | -23.8 | -20.7 | -23.7 | -21.7 | -15.8 | 9 | 378.2 | 8.9 | 8.9 | 8.9 | 15.6 | 15.6 | 9.7 | 3.5 | 2.4 |
Accumulated Other Comprehensive Income/Loss
| -3.974 | -1.051 | -1.573 | -4.021 | -85.758 | -78.582 | -69.844 | -62.957 | -69.693 | -63.376 | -74.437 | -73.568 | -72.133 | -68.101 | 743.749 | -63.443 | -79.942 | -75.715 | -70.92 | -67 | -65 | -62 | -61 | -57 | -56 | -54 | -54 | -52 | -52 | -50 | -55 | -55 | -54 | -54 | -59 | -58 | -62 | -61 | -65 | -57 | -41 | -45 | -45 | -48 | -44 | -79 | -85 | -89 | -91 | -83 | -82 | 0 | 0 | 0 | -0.584 | -1.153 | -1.731 | -2.145 | -2.69 | -2.993 | -3.425 | -3.461 | -4.009 | -4.296 | -2.164 | -2.088 | -3.75 | -2.299 | -1.224 | -0.191 | -1.006 | -0.821 | -0.894 | 0.177 | -31 | -30 | -30 | -32 | -31 | -106.463 | -104.934 | -103.2 | -101.606 | -100.488 | -99.497 | -97.726 | -95.689 | -93.986 | -92.096 | -92.965 | -91.337 | -89.242 | -87.277 | -85.462 | -83.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -68.045 | 0 | 0 | 0 | -63.6 | 0 | 0 | 0 | -186.6 | -180.8 | -175.6 | -41.3 | -41.3 | -159.3 | -152.1 | -152.1 | -40 | -129.8 | -129.8 | -129.8 | -129.8 | -111.2 | -111.2 | -111.2 | -111.2 | -94 | -94 | -94 | -94 | -39.6 | -39.6 | -19.8 | -79.1 | -30.8 | -30.8 | -15.4 | -61.7 | -36.6 | -48.9 | -38.6 | -29.3 | -22.3 |
Other Total Stockholders Equity
| 966.815 | 951.543 | 1,053.51 | 959.033 | 1,011.137 | 938.163 | 905.557 | 822.34 | 821.153 | 819.976 | 818.787 | 818.209 | 773.904 | 753.42 | -0.444 | 722.608 | 697.301 | 669.805 | 656.981 | 723.127 | 714.762 | 708.581 | 699.877 | 695.178 | 683.905 | 674.183 | 659.553 | 656.872 | 651.212 | 541.606 | 544.451 | 540.659 | 527.168 | 523.633 | 527.954 | 522.338 | 526.026 | 524.834 | 528.582 | 520.314 | 504.058 | 507.802 | 507.639 | 510.397 | 506.17 | 540.944 | 546.726 | 550.426 | 552.234 | 544.059 | 542.864 | 460.687 | 460.524 | 460.355 | 460.19 | 368.093 | 367.965 | 367.844 | 259.565 | 259.459 | 259.362 | 259.266 | 259.163 | 259.069 | 258.984 | 258.897 | 258.809 | 258.734 | 258.837 | 258.769 | 258.701 | 258.647 | 258.55 | 258.085 | 288.852 | 287.766 | 287.72 | 289.668 | 288.599 | 363.758 | 362.224 | 360.468 | 358.941 | 357.694 | 356.779 | 285.744 | 282.354 | 280.65 | 278.601 | 279.459 | 277.727 | 275.538 | 273.125 | 139.803 | 138.094 | 54.939 | 56.529 | 57.733 | 66.355 | 139.3 | 139.4 | 139.3 | 135.066 | 139.5 | 139.5 | 139.5 | 130.677 | 63 | 60.6 | 55.1 | 294.3 | 288.1 | 176.9 | 148.6 | 148.4 | 160.6 | 153.5 | 153.5 | 162.9 | 236.6 | 236.6 | 247.4 | 246.4 | 218.1 | 217.9 | 217.9 | 217.4 | 200.6 | 200.7 | 200.6 | 200.5 | 146.1 | 146.2 | 126.3 | 171 | -255 | 138.1 | 125.7 | 173.9 | 140.4 | 141.4 | 110.9 | 96 | 73.5 |
Total Shareholders Equity
| 963.391 | 951.034 | 950.152 | 955.552 | 925.906 | 860.086 | 836.208 | 759.85 | 751.927 | 757.067 | 744.817 | 745.108 | 702.224 | 685.766 | 680.543 | 659.601 | 617.786 | 594.508 | 586.475 | 589.439 | 584.921 | 584.511 | 578.235 | 581.164 | 572.192 | 566.669 | 551.518 | 553.695 | 547.844 | 442.015 | 434.589 | 430.918 | 419.835 | 416.062 | 410.349 | 406.561 | 402.253 | 403.142 | 398.713 | 407.024 | 422.01 | 418.269 | 418.219 | 415.091 | 418.243 | 382.879 | 376.661 | 372.749 | 370.958 | 378.45 | 378.831 | 372.169 | 399.879 | 402.751 | 402.911 | 314.935 | 316.176 | 316.719 | 208.163 | 207.669 | 207.614 | 207.102 | 204.526 | 205.897 | 210.299 | 211.469 | 210.628 | 212.178 | 224.303 | 223.96 | 224.591 | 225.575 | 226.882 | 227.489 | 227.236 | 227.883 | 227.814 | 226.005 | 226.483 | 225.503 | 225.134 | 225.633 | 226.822 | 228.025 | 229.153 | 231.455 | 231.867 | 233.426 | 235.177 | 236.309 | 237.014 | 237.773 | 241.198 | 131.601 | 129.277 | 130.199 | 131.922 | 133.297 | 141.811 | 141.6 | 139.8 | 138.7 | 138.031 | 136.9 | 138.8 | 139.5 | 138.593 | 62.8 | 57.8 | 50.7 | 100.5 | 114.2 | 112 | 105.2 | 110.6 | 106.4 | 102.7 | 100.2 | 98.5 | 92.1 | 89.1 | 93.2 | 92.2 | 85.3 | 84.2 | 83.6 | 81.8 | 74.9 | 78.8 | 82.8 | 85.8 | 82.8 | 84.9 | 90.7 | 100.9 | 92.4 | 116.2 | 119.2 | 121.1 | 119.4 | 108.1 | 82 | 70.2 | 53.6 |
Total Equity
| 963.391 | 951.034 | 950.152 | 955.552 | 925.906 | 860.086 | 836.208 | 759.85 | 751.927 | 757.067 | 744.817 | 745.108 | 702.224 | 685.766 | 680.543 | 659.601 | 617.786 | 594.508 | 586.475 | 589.439 | 584.921 | 584.511 | 578.235 | 581.164 | 572.192 | 566.669 | 551.518 | 553.695 | 547.844 | 442.015 | 434.589 | 430.918 | 419.835 | 416.062 | 410.349 | 406.561 | 402.253 | 403.142 | 398.713 | 407.024 | 422.01 | 418.269 | 418.219 | 415.091 | 418.243 | 382.879 | 376.661 | 372.749 | 370.958 | 378.45 | 378.831 | 372.169 | 399.879 | 402.751 | 402.911 | 314.935 | 316.176 | 316.719 | 208.163 | 207.669 | 207.614 | 207.102 | 204.526 | 205.897 | 210.299 | 211.469 | 210.628 | 212.178 | 224.303 | 223.96 | 224.591 | 225.575 | 226.882 | 227.489 | 227.236 | 227.883 | 227.814 | 226.005 | 226.483 | 225.503 | 225.134 | 225.633 | 226.822 | 228.025 | 229.153 | 231.455 | 231.867 | 233.426 | 235.177 | 236.309 | 237.014 | 237.773 | 241.198 | 131.601 | 129.277 | 130.199 | 131.922 | 133.297 | 141.811 | 141.6 | 139.8 | 138.7 | 138.031 | 136.9 | 138.8 | 139.5 | 138.593 | 62.8 | 57.8 | 50.7 | 100.5 | 114.2 | 112 | 105.2 | 110.6 | 106.4 | 102.7 | 100.2 | 98.5 | 92.1 | 89.1 | 93.2 | 92.2 | 85.3 | 84.2 | 83.6 | 81.8 | 74.9 | 78.8 | 82.8 | 85.8 | 82.8 | 84.9 | 90.7 | 100.9 | 92.4 | 116.2 | 119.2 | 121.1 | 119.4 | 108.1 | 82 | 70.2 | 53.6 |
Total Liabilities & Shareholders Equity
| 1,901.863 | 1,891.876 | 1,849.552 | 1,822.305 | 1,778.707 | 1,637.154 | 1,615.124 | 1,562.295 | 1,489.267 | 1,495.681 | 1,501.234 | 1,466.948 | 1,402.207 | 1,364.438 | 1,342.472 | 1,349.512 | 1,323.538 | 1,264.8 | 1,269.471 | 1,211.777 | 1,193.564 | 1,177.35 | 1,147.492 | 1,159.175 | 1,130.247 | 1,115.281 | 1,061.393 | 1,072.754 | 1,004.785 | 887.439 | 876.174 | 877.306 | 871.071 | 873.691 | 893.389 | 899.129 | 906.881 | 916.59 | 682.78 | 687.501 | 651.167 | 654.234 | 664.035 | 682.402 | 689.113 | 704.266 | 650.955 | 640.581 | 639.533 | 647.926 | 643.585 | 635.089 | 623.432 | 647.737 | 650.552 | 427.144 | 428.108 | 437.268 | 431.492 | 432.872 | 438.194 | 387.354 | 388.395 | 387.813 | 395.204 | 393.346 | 393.574 | 396.911 | 404.664 | 405.088 | 392.617 | 309.283 | 311.604 | 312.742 | 314 | 299.981 | 300.376 | 302.84 | 304.372 | 290.728 | 267.424 | 268.52 | 270.406 | 272.003 | 276.372 | 279.419 | 280.665 | 282.491 | 287.087 | 287.148 | 286.907 | 288.188 | 289.668 | 250.403 | 252.321 | 253.344 | 256.336 | 259.521 | 260.752 | 261.9 | 261.7 | 263.2 | 261.084 | 258.1 | 261.3 | 263.2 | 268.543 | 156.3 | 156.4 | 157.4 | 284.5 | 274.1 | 269.4 | 267.4 | 261.5 | 273.1 | 272.2 | 284.6 | 279 | 276.5 | 267.1 | 291.6 | 292.4 | 285.8 | 278.7 | 283.1 | 293.7 | 301.5 | 287.2 | 322.9 | 317.5 | 336 | 359 | 351.9 | 338 | 378.2 | 366.9 | 348.8 | 310 | 311.3 | 295.1 | 290.1 | 260.1 | 231.1 |