High Country Bancorp, Inc.
OTC:HCBC
32.3375 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11.643 | 11.056 | 8.854 | 9.009 | 10.149 | 9.859 | 12.641 | 34.942 | 75.471 | 79.639 | 92.353 | 92.989 | 82.598 | 64.952 | 58.726 | 63.696 | 43.693 | 23.165 | 11.624 | 7.28 | 11.563 | 10.346 | 9.624 | 11.519 | 23.565 | 10.788 | 16.312 | 9.096 | 0 | 16.582 | 14.382 | 10.012 | 27.559 | 14.081 | 23.025 | 16.991 | 25.865 | 19.86 | 17.872 | 13.134 | 19.249 | 13.563 | 15.432 | 11.256 | 17.862 | 22.789 | 22.077 | 16.655 | 18.346 | 4.195 | 5.527 | 2.963 | 3.345 | 3.711 | 2.874 | 2.712 | 3.326 | 3.098 | 2.76 | 3.063 | 3.103 | 2.684 | 4.393 | 4.191 | 3.949 | 7 | 2.249 | 6.6 | 9.7 | 9.7 | 2.999 | 8.6 | 8.6 |
Short Term Investments
| 58.009 | 58.242 | 59.156 | 62.462 | 63.95 | 66.06 | 0 | 0 | 0 | 61.254 | -1.244 | -1.244 | -1.244 | 36.821 | 0 | 0 | 0 | 29.573 | 0 | 0 | 0 | 31.562 | 27.083 | 0 | 0 | 36.55 | 0 | 0 | 0 | 39.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 0 | 3.8 | 4 | 4.3 | 0 | 4.9 | 4.9 |
Cash and Short Term Investments
| 69.652 | 69.298 | 8.357 | 71.471 | 74.099 | 8.615 | 12.641 | 34.942 | 75.471 | 78.395 | 91.109 | 91.745 | 81.354 | 101.773 | 58.726 | 63.696 | 43.693 | 52.738 | 11.624 | 7.28 | 11.563 | 41.908 | 9.624 | 11.519 | 23.565 | 47.338 | 16.312 | 9.096 | 0 | 55.628 | 14.382 | 10.012 | 27.559 | 14.081 | 23.025 | 16.991 | 25.865 | 19.86 | 17.872 | 13.134 | 19.249 | 13.563 | 15.432 | 11.256 | 17.862 | 22.789 | 22.077 | 16.655 | 18.346 | 4.195 | 5.527 | 2.963 | 3.345 | 3.711 | 2.874 | 2.712 | 3.326 | 3.098 | 2.76 | 3.063 | 3.103 | 2.684 | 4.393 | 4.191 | 3.949 | 10.4 | 2.249 | 10.4 | 13.7 | 14 | 2.999 | 13.5 | 13.5 |
Net Receivables
| 1.941 | 1.94 | 1.859 | 1.848 | 1.664 | 1.58 | 1.438 | 1.476 | 1.285 | 1.267 | 1.13 | 1.18 | 1.165 | 1.28 | 1.295 | 1.377 | 1.517 | 1.571 | 1.056 | 1.031 | 0.959 | 1.035 | 0.951 | 0.951 | 0.935 | 0.932 | 0.92 | 1.069 | 0 | 0.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.118 | 1.451 | 1.397 | 1.399 | 1.353 | 1.299 | 1.263 | 1.092 | 1.093 | 1.121 | 1.028 | 0.973 | 0.93 | 0.825 | 0.831 | 0.801 | 0.9 | 0.801 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
Inventory
| -55.734 | 1.94 | -10.216 | -10.857 | -11.813 | -13.019 | -14.079 | -36.418 | -76.756 | -82.173 | -94.613 | -95.349 | -84.928 | -66.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -1.941 | -1.94 | 10.713 | 10.857 | 11.813 | 11.439 | 14.079 | 36.418 | 76.756 | 80.906 | 93.483 | 94.169 | 83.763 | 66.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 13.918 | 71.238 | 10.713 | 73.319 | 75.763 | 8.615 | 14.079 | 36.418 | 76.756 | 78.395 | 91.109 | 91.745 | 81.354 | 103.053 | 60.021 | 65.073 | 45.21 | 54.309 | 12.68 | 8.311 | 12.522 | 42.943 | 10.575 | 12.47 | 24.5 | 48.27 | 17.232 | 10.165 | 0 | 56.61 | 14.382 | 10.012 | 27.559 | 14.081 | 23.025 | 16.991 | 25.865 | 19.86 | 17.872 | 13.134 | 19.249 | 13.563 | 15.432 | 11.256 | 17.862 | 22.789 | 22.077 | 16.655 | 18.346 | 5.313 | 6.978 | 4.359 | 4.744 | 5.064 | 4.173 | 3.975 | 4.419 | 4.191 | 3.881 | 4.091 | 4.076 | 3.614 | 5.218 | 5.022 | 4.75 | 11.3 | 3.05 | 11.2 | 14.4 | 14.7 | 3.699 | 14.2 | 14.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.342 | 6.208 | 6.379 | 6.465 | 6.452 | 6.626 | 6.745 | 6.905 | 7.131 | 7.327 | 7.442 | 7.713 | 7.837 | 7.904 | 7.815 | 7.834 | 7.608 | 7.204 | 6.285 | 6.145 | 5.97 | 5.675 | 5.386 | 5.233 | 5.274 | 5.194 | 5.217 | 5.183 | 0 | 5.048 | 5.048 | 5.121 | 5.099 | 5.084 | 5.055 | 5.468 | 5.558 | 5.641 | 5.724 | 5.827 | 5.888 | 5.949 | 5.986 | 6.028 | 6.114 | 6.188 | 6.225 | 6.209 | 6.307 | 7.624 | 6.425 | 6.5 | 6.554 | 6.059 | 6.07 | 6.118 | 6.175 | 6.158 | 6.112 | 6.086 | 6.086 | 6.138 | 6.072 | 5.452 | 4.158 | 3.2 | 2.864 | 2.7 | 2.7 | 2.7 | 2.476 | 2.5 | 2.5 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 481.858 | 65.175 | 433.374 | 69.425 | 69.77 | -1.882 | 74.187 | 75.472 | 73.752 | -1.983 | -0.899 | -0.578 | -0.195 | 44.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0.004 | 0.007 | 0.009 | 0.01 | 0.011 | 0.015 | 0.017 | 0.021 | 0.022 | 0.022 | 0.023 | 0.024 | 0 | 0.022 | 0 | 0 | 0 | 0.03 | 0 | 0 |
Long Term Investments
| 60.22 | 61.075 | 4.92 | 64.333 | 65.093 | 67.525 | 68.678 | 70.016 | 68.12 | 62.072 | 42.29 | 42.482 | 40.309 | 37.737 | 34.801 | 33.25 | 31.421 | 31.104 | 29.357 | 30.764 | 31.711 | 34.749 | 37.071 | 37.924 | 37.752 | 37.363 | 39.033 | 42.02 | 0 | 40.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.271 | 10.471 | 11.285 | 11.907 | 10.009 | 10.61 | 11.963 | 9.498 | 2.059 | 2.221 | 2.365 | 2.504 | 2.777 | 2.843 | 2.92 | 3.053 | 3.4 | 3.639 | 3.8 | 4 | 4.3 | 4.637 | 4.9 | 4.9 |
Tax Assets
| 0.78 | 2.108 | 1.37 | 1.373 | 1.775 | 1.882 | 1.236 | 1.449 | 1.499 | 1.983 | 0.899 | 0.578 | 0.195 | 1.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -66.562 | -67.283 | 6.813 | -70.798 | -71.545 | -67.525 | -75.423 | -76.921 | -75.251 | -62.072 | -42.29 | -42.482 | -40.309 | -45.641 | -42.616 | -41.084 | -39.029 | -38.308 | -35.642 | -36.909 | -37.681 | -40.424 | -42.457 | -43.157 | -43.026 | -42.557 | -44.25 | -47.203 | 0 | -45.572 | 228.052 | 219.264 | 211.848 | 211.351 | 202.527 | 199.502 | 192.098 | 188.157 | 187.237 | 186.043 | 181.464 | 182.334 | 177.577 | 179.147 | 176.105 | 167.723 | 165.725 | -6.209 | -6.307 | -19.895 | -16.896 | -17.786 | -18.463 | -16.072 | -16.686 | -18.09 | -15.683 | -8.228 | -8.347 | -8.468 | -8.612 | -8.936 | -8.937 | -8.395 | -7.235 | -6.6 | -6.525 | -6.5 | -6.7 | -7 | -7.142 | -7.4 | -7.4 |
Total Non-Current Assets
| 482.638 | 67.283 | 452.856 | 70.798 | 71.545 | 6.626 | 75.423 | 76.921 | 75.251 | 7.327 | 7.442 | 7.713 | 7.837 | 45.641 | 42.616 | 41.084 | 39.029 | 38.308 | 35.642 | 36.909 | 37.681 | 40.424 | 42.457 | 43.157 | 43.026 | 42.557 | 44.25 | 47.203 | 0 | 45.572 | 233.1 | 224.385 | 216.947 | 216.435 | 207.583 | 204.97 | 197.655 | 193.799 | 192.961 | 191.87 | 187.352 | 188.283 | 183.564 | 185.176 | 182.219 | 173.911 | 171.949 | 6.209 | 6.307 | 19.895 | 16.896 | 17.786 | 18.463 | 16.072 | 16.686 | 18.09 | 15.683 | 8.228 | 8.347 | 8.468 | 8.612 | 8.936 | 8.937 | 8.395 | 7.235 | 6.6 | 6.525 | 6.5 | 6.7 | 7 | 7.142 | 7.4 | 7.4 |
Total Assets
| 496.556 | 480.432 | 463.569 | 458.21 | 447.543 | 439.928 | 426.167 | 439.326 | 461.661 | 455.387 | 452.48 | 452.84 | 434.74 | 404.264 | 377.98 | 365.182 | 358.814 | 331.751 | 302.875 | 292.388 | 285.318 | 275.362 | 269.27 | 267.977 | 276.228 | 265.353 | 261.436 | 257.225 | 0 | 247.482 | 247.482 | 234.397 | 244.506 | 230.516 | 230.608 | 221.961 | 223.52 | 213.659 | 210.833 | 205.004 | 206.602 | 201.846 | 198.995 | 196.432 | 200.08 | 196.701 | 194.027 | 190.796 | 186.688 | 193.569 | 187.383 | 183.133 | 179.061 | 178.44 | 176.585 | 170.288 | 170.805 | 168.627 | 161.331 | 157.386 | 150.727 | 146.509 | 137.735 | 128.541 | 121.555 | 117.7 | 114.014 | 111.5 | 109.9 | 104.2 | 100.589 | 92.3 | 87.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.026 | 0.023 | 0.012 | 0.009 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 2.299 | 2.578 | 1.821 | 2.435 | 2.203 | 1.961 | 0 | 2.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.936 | 1.116 | 1.032 | 1.036 | 1.102 | 1.013 | 0.891 | 0.927 | 0.932 | 0.989 | 0.861 | 0.698 | 0.73 | 0.763 | 0.761 | 0.633 | 0 | 0.656 | 0 | 0 | 0 | 0.567 | 0 | 0 |
Short Term Debt
| 0 | 0.101 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0.097 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 3.5 | 2.5 | 4.5 | 0 | 6.5 | 0.4 |
Tax Payables
| 0 | 0 | 0 | 0 | 3.707 | 4.363 | 3.741 | 3.972 | 4.563 | 5.305 | 4.764 | 5.385 | 5.658 | 5.587 | 4.651 | 5.267 | 4.773 | 4.979 | 3.864 | 4.424 | 4.6 | 4.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.004 | 0.049 | 0.027 | 0.225 | 0 | 0.035 | 0.011 | 0.321 | 0.04 | 0.053 | 0.018 | 0.199 | 0.012 | 0.018 | 0.013 | 0 | 0.022 | 0 | 0 | 0 | 0.288 | 0 | 0 |
Deferred Revenue
| 0 | -0.078 | 0 | 0 | 0 | -0.097 | 0 | 0 | 0 | -0.096 | 0 | 0 | 0 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.026 | -0.023 | 98.662 | -0.009 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -2.299 | -2.578 | -1.821 | -2.435 | -2.203 | -1.961 | 0 | -2.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.936 | -1.116 | -1.032 | -1.036 | -1.102 | -1.013 | -0.891 | -0.927 | -0.932 | -0.989 | -0.861 | -0.698 | -0.73 | -0.763 | -0.761 | -0.633 | -6 | -0.656 | -3.5 | -2.5 | -4.5 | -0.567 | -6.5 | -0.4 |
Total Current Liabilities
| 100.09 | 0.023 | 98.674 | 0.009 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 2.299 | 2.578 | 1.821 | 2.435 | 2.203 | 1.961 | 0 | 2.111 | 2.112 | 1.739 | 1.465 | 1.618 | 1.897 | 1.7 | 1.341 | 1.814 | 1.631 | 1.39 | 1.626 | 1.962 | 1.462 | 1.576 | 1.544 | 1.215 | 0 | 0 | 0 | 0.936 | 1.116 | 1.032 | 1.036 | 1.102 | 1.013 | 0.891 | 0.927 | 0.932 | 0.989 | 0.861 | 0.698 | 0.73 | 0.763 | 0.761 | 0.633 | 6 | 0.656 | 3.5 | 2.5 | 4.5 | 0.567 | 6.5 | 0.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 40.2 | 45.4 | 42.1 | 30.5 | 15.547 | 22.7 | 5.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 8 | 10.5 | 15.5 | 7.5 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0.1 | 0.08 | 0.1 | 0.12 | 0.1 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 | 0.14 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 | 0.18 | 0.18 | 0.18 | 0.2 | 38.325 | 39.325 | 39.35 | 38.4 | 41.592 | 42.642 | 41.333 | 42.383 | 43.575 | 44.125 | 45.382 | 44.832 | 40.188 | 36.238 | 32.245 | 27.245 | 16.6 | 22.685 | 18.3 | 19.8 | 13.4 | 17.89 | 8 | 0 |
Deferred Revenue Non-Current
| 0 | 44.828 | 0 | 0 | 0 | 22.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.572 | 0 | 0 | 0 | 0.449 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0 | 0.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 |
Other Non-Current Liabilities
| -40.2 | -45.4 | 283.581 | -30.5 | -15.547 | -22.7 | -5.25 | 270.682 | 279.865 | 144.847 | 275.374 | 273.526 | 260.206 | 127.249 | 0 | -4 | -8 | -10.5 | -15.5 | -7.5 | -0.06 | -0.06 | -0.06 | -0.06 | -0.08 | -0.08 | -0.08 | -0.08 | 0 | -0.1 | 219.703 | 208.085 | 217.748 | 204.312 | 203.941 | 196.433 | 198.175 | 188.519 | 185.512 | 180.602 | 181.159 | 176.68 | 174.067 | 171.961 | 175.293 | 172.703 | -0.18 | -0.18 | -0.2 | -38.325 | -39.325 | -39.35 | -38.4 | -41.592 | -42.642 | -41.333 | -42.383 | -43.575 | -44.125 | -45.382 | -44.832 | -40.188 | -36.238 | -32.245 | -27.245 | -16.6 | -22.685 | -18.3 | -19.8 | -13.4 | -17.937 | -8 | 0 |
Total Non-Current Liabilities
| 355.547 | 45.4 | 325.681 | 30.5 | 15.547 | 22.7 | 5.25 | 270.682 | 279.865 | 145.357 | 275.374 | 273.526 | 260.206 | 128.171 | 0 | 4 | 8 | 10.5 | 15.5 | 7.5 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0.1 | 219.783 | 208.185 | 217.868 | 204.412 | 204.061 | 196.553 | 198.315 | 188.659 | 185.652 | 180.742 | 181.319 | 176.84 | 174.227 | 172.121 | 175.473 | 172.883 | 0.18 | 0.18 | 0.2 | 38.325 | 39.325 | 39.35 | 38.4 | 41.592 | 42.642 | 41.333 | 42.383 | 43.575 | 44.125 | 45.382 | 44.832 | 40.188 | 36.238 | 32.245 | 27.245 | 16.6 | 22.685 | 18.3 | 19.8 | 13.4 | 17.937 | 8 | 0 |
Total Liabilities
| 455.637 | 441.057 | 424.355 | 419.016 | 410.058 | 401.637 | 387.62 | 0.002 | 0.001 | 418.37 | 414.228 | 413.762 | 396.134 | 366.808 | 341.023 | 328.236 | 322.919 | 296.884 | 269.12 | 263.927 | 257.272 | 248.598 | 240.66 | 240.387 | 248.977 | 239.149 | 235.308 | 231.605 | 0 | 221.894 | 221.895 | 209.925 | 219.334 | 206.03 | 205.958 | 198.254 | 199.656 | 190.473 | 187.282 | 182.132 | 182.945 | 178.802 | 175.689 | 173.698 | 177.017 | 174.098 | 0.18 | 0.18 | 0.2 | 175.288 | 169.661 | 165.78 | 162.213 | 161.797 | 160.454 | 154.501 | 155.262 | 153.351 | 144.771 | 140.983 | 134.355 | 130.138 | 121.628 | 112.358 | 104.511 | 99.9 | 95.985 | 93.3 | 91.9 | 85.7 | 82.31 | 74.3 | 0.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 41.537 | 0 | 0 | 0 | 39.709 | 39.414 | 39.009 | 38.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 28.61 | 27.59 | 27.251 | 0.009 | 0 | 0 | 0 | 0.009 | 0.009 | 24.472 | 25.172 | 0.009 | 24.65 | 23.707 | 23.865 | 0.009 | 23.551 | 22.872 | 23.657 | 0.009 | 23.307 | 22.734 | 23.063 | 0.009 | 23.217 | 22.805 | 22.818 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.01 | 0.01 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0 | 0.013 | 0 | 0 | 0 | 0.013 | 0 | 0 |
Retained Earnings
| 33.135 | 32.848 | 32.987 | 32.63 | 32.168 | 32.361 | 32.148 | 31.403 | 30.512 | 29.723 | 29.454 | 29.088 | 28.477 | 27.419 | 26.976 | 26.278 | 25.4 | 24.504 | 23.987 | 22.968 | 22.644 | 21.515 | 0 | 0 | 0 | 20.532 | 0 | 0 | 0 | 19.653 | 19.653 | 0 | 0 | 18.497 | 0 | 0 | 0 | 17.523 | 0 | 0 | 0 | 17.152 | 0 | 0 | 0 | 17.121 | 0 | 0 | 0 | 11.424 | 10.987 | 10.706 | 10.218 | 9.9 | 9.462 | 9.248 | 8.886 | 8.622 | 8.216 | 8.061 | 7.734 | 7.694 | 7.433 | 7.403 | 7.138 | 7.1 | 6.868 | 6.9 | 6.7 | 6.8 | 6.52 | 6.4 | 6.2 |
Accumulated Other Comprehensive Income/Loss
| -1.513 | -2.777 | -3 | -2.605 | -3.923 | -3.246 | -2.863 | -3.049 | -3.442 | -2.692 | -1.162 | 0.069 | 0.314 | 0.271 | 0.289 | 0.552 | 0.584 | 0.552 | 0.053 | 0.141 | 0.132 | 0.067 | 0 | 0 | 0 | -0.674 | 0 | 0 | 25.588 | -0.079 | -0.079 | 0 | 0 | 0.168 | 0 | 0 | 0 | -0.054 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 9.287 | 9.294 | 9.217 | 9.159 | 9.23 | -32.371 | 9.252 | 10.047 | 10.012 | -29.733 | -29.464 | -29.098 | -28.487 | 9.756 | 9.682 | 10.106 | 9.901 | 9.801 | 9.705 | 5.343 | 5.261 | 5.173 | 0 | 0 | 0 | 6.337 | 26.128 | 25.62 | 0 | 6.005 | 6.005 | -24.472 | -25.172 | 5.813 | -24.65 | -23.707 | -23.865 | 5.707 | -23.551 | -22.872 | -23.657 | 5.853 | -23.307 | -22.734 | -23.063 | 5.623 | -23.217 | -22.805 | -22.818 | 6.848 | 6.727 | 6.637 | 6.621 | 6.734 | 6.66 | 6.53 | 6.647 | 6.645 | 8.333 | 8.332 | 8.627 | 8.667 | 8.663 | 8.77 | 9.894 | 10.7 | 11.147 | 11.3 | 11.3 | 11.7 | 11.746 | 11.6 | 11.6 |
Total Shareholders Equity
| 40.919 | 39.375 | 39.214 | 39.194 | 37.485 | 38.291 | 38.547 | 38.411 | 37.092 | 37.017 | 38.252 | 39.078 | 38.606 | 37.456 | 36.957 | 36.946 | 35.895 | 34.867 | 33.755 | 28.461 | 28.046 | 26.764 | 28.61 | 27.59 | 27.251 | 26.204 | 26.128 | 25.62 | 25.588 | 25.588 | 25.588 | 24.472 | 25.172 | 24.486 | 24.65 | 23.707 | 23.865 | 23.186 | 23.551 | 22.872 | 23.657 | 23.044 | 23.307 | 22.734 | 23.063 | 22.603 | 23.217 | 22.805 | 22.818 | 18.281 | 17.722 | 17.353 | 16.848 | 16.643 | 16.131 | 15.787 | 15.543 | 15.276 | 16.559 | 16.403 | 16.372 | 16.372 | 16.108 | 16.183 | 17.044 | 17.8 | 18.028 | 18.2 | 18 | 18.5 | 18.279 | 18 | 17.8 |
Total Equity
| 40.919 | 39.375 | 39.214 | 39.194 | 37.485 | 38.291 | 38.547 | 38.411 | 37.092 | 37.017 | 38.252 | 39.078 | 38.606 | 37.456 | 36.957 | 36.946 | 35.895 | 34.867 | 33.755 | 28.461 | 28.046 | 26.764 | 28.61 | 27.59 | 27.251 | 26.204 | 26.128 | 25.62 | 25.588 | 25.588 | 25.588 | 24.472 | 25.172 | 24.486 | 24.65 | 23.707 | 23.865 | 23.186 | 23.551 | 22.872 | 23.657 | 23.044 | 23.307 | 22.734 | 23.063 | 22.603 | 23.217 | 22.805 | 22.818 | 18.281 | 17.722 | 17.353 | 16.848 | 16.643 | 16.131 | 15.787 | 15.543 | 15.276 | 16.559 | 16.403 | 16.372 | 16.372 | 16.108 | 16.183 | 17.044 | 17.8 | 18.028 | 18.2 | 18 | 18.5 | 18.279 | 18 | 17.8 |
Total Liabilities & Shareholders Equity
| 496.556 | 480.432 | 463.569 | 458.21 | 447.543 | 439.928 | 426.167 | 439.326 | 461.661 | 455.387 | 452.48 | 452.84 | 434.74 | 404.264 | 377.98 | 365.182 | 358.814 | 331.751 | 302.875 | 292.388 | 285.318 | 275.362 | 269.27 | 267.977 | 276.228 | 265.353 | 261.436 | 257.225 | 25.588 | 247.482 | 247.482 | 234.397 | 244.506 | 230.516 | 230.608 | 221.961 | 223.52 | 213.659 | 210.833 | 205.004 | 206.602 | 201.846 | 198.995 | 196.432 | 200.08 | 196.701 | 23.397 | 0 | 0 | 193.569 | 187.383 | 183.133 | 179.061 | 178.44 | 176.585 | 170.288 | 170.805 | 168.627 | 161.331 | 157.386 | 150.727 | 146.509 | 137.735 | 128.541 | 121.555 | 117.7 | 114.014 | 111.5 | 109.9 | 104.2 | 100.589 | 92.3 | 87.1 |