MarineMax, Inc.
NYSE:HZO
28.69 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 224.326 | 242.424 | 216.684 | 210.323 | 201.456 | 226.134 | 204.339 | 177.773 | 228.274 | 281.351 | 219.4 | 216.315 | 222.192 | 200.121 | 142.888 | 120.939 | 155.493 | 86.919 | 64.406 | 35.985 | 38.511 | 71.618 | 63.598 | 38.581 | 48.822 | 62.108 | 57.103 | 35.566 | 41.952 | 58.93 | 51.67 | 37.079 | 38.585 | 55.56 | 43.974 | 25.159 | 32.611 | 47.448 | 42.695 | 17.764 | 27.839 | 41.82 | 30.798 | 15.904 | 23.756 | 37.304 | 30.092 | 15.393 | 23.617 | 33.237 | 29.042 | 13.804 | 19.386 | 27.043 | 21.436 | 17.338 | 16.539 | 24.356 | 16.786 | 13.06 | 25.508 | 13.825 | 14.982 | 14.829 | 30.264 | 21.6 | 24.116 | 22.765 | 30.375 | 25.327 | 23.489 | 13.13 | 25.113 | 28.213 | 14.938 | 10.638 | 27.271 | 21.761 | 20.928 | 9.501 | 15.076 | 15.383 | 17.168 | 8.76 | 10.508 | 16.034 | 14.898 | 7.26 | 4.323 | 13.257 | 12.795 | 5.875 | 9.997 | 16.371 | 14.745 | 6.577 | 12.583 | 14.37 | 17.182 | 5.7 | 8.3 | 21.1 | 17.6 | 10.1 | 7.9 | 15.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 224.326 | 242.424 | 216.684 | 210.323 | 201.456 | 226.134 | 204.339 | 177.773 | 228.274 | 281.351 | 219.4 | 216.315 | 222.192 | 200.121 | 142.888 | 120.939 | 155.493 | 86.919 | 64.406 | 35.985 | 38.511 | 71.618 | 63.598 | 38.581 | 48.822 | 62.108 | 57.103 | 35.566 | 41.952 | 58.93 | 51.67 | 37.079 | 38.585 | 55.56 | 43.974 | 25.159 | 32.611 | 47.448 | 42.695 | 17.764 | 27.839 | 41.82 | 30.798 | 15.904 | 23.756 | 37.304 | 30.092 | 15.393 | 23.617 | 33.237 | 29.042 | 13.804 | 19.386 | 27.043 | 21.436 | 17.338 | 16.539 | 24.356 | 16.786 | 13.06 | 25.508 | 13.825 | 14.982 | 14.829 | 30.264 | 21.6 | 24.116 | 22.765 | 30.375 | 25.327 | 23.489 | 13.13 | 25.113 | 28.213 | 14.938 | 10.638 | 27.271 | 21.761 | 20.928 | 9.501 | 15.076 | 15.383 | 17.168 | 8.76 | 10.508 | 16.034 | 14.898 | 7.26 | 4.323 | 13.257 | 12.795 | 5.875 | 9.997 | 16.371 | 14.745 | 6.577 | 12.583 | 14.37 | 17.182 | 5.7 | 8.3 | 21.1 | 17.6 | 10.1 | 7.9 | 15.5 |
Net Receivables
| 106.409 | 112.958 | 129.239 | 94.601 | 85.78 | 95.018 | 116.91 | 68.514 | 50.287 | 61.863 | 62.276 | 39.468 | 47.651 | 60.195 | 54.489 | 44.001 | 40.195 | 69.478 | 35.814 | 36.118 | 42.398 | 49.104 | 45.505 | 25.711 | 34.003 | 42.683 | 35.844 | 28.726 | 24.661 | 41.696 | 36.941 | 22.954 | 24.583 | 27.324 | 31.855 | 15.9 | 18.474 | 23.018 | 23.046 | 17.597 | 12.547 | 24.196 | 24.232 | 13.674 | 19.41 | 29.893 | 21.755 | 13.513 | 18.82 | 21.123 | 23.01 | 17.702 | 16.345 | 21.504 | 19.987 | 17.434 | 22.774 | 19.388 | 20.312 | 32.532 | 45.48 | 34.065 | 28.228 | 20.765 | 35.675 | 49.399 | 60.337 | 52.177 | 57.333 | 72.043 | 65.309 | 48.834 | 57.589 | 80.548 | 59.406 | 26.515 | 26.235 | 40.204 | 32.374 | 18.043 | 24.977 | 26.549 | 23.591 | 16.331 | 21.757 | 26.329 | 20.353 | 11.579 | 14.268 | 25.402 | 16.771 | 13.163 | 12.614 | 22.623 | 20.31 | 10.403 | 18.845 | 26.378 | 23.299 | 11.8 | 14.8 | 17.1 | 15.2 | 9.3 | 18.5 | 12 |
Inventory
| 906.641 | 880.419 | 932.607 | 876.233 | 812.83 | 739.114 | 711.296 | 605.369 | 454.359 | 374.217 | 329.731 | 325.396 | 230.984 | 209.418 | 302.979 | 378.863 | 298.002 | 314.096 | 506.887 | 493.943 | 477.468 | 434.729 | 454.557 | 445.465 | 377.074 | 379.425 | 423.907 | 440.72 | 401.301 | 385.277 | 404.686 | 363.622 | 321.978 | 306.631 | 346.411 | 326.369 | 273.875 | 257.597 | 277.03 | 278.119 | 244.151 | 234.257 | 260.396 | 238.052 | 228.041 | 235.048 | 230.705 | 226.812 | 215.12 | 199.096 | 206.212 | 224.714 | 219.632 | 200.944 | 190.16 | 189.234 | 188.724 | 181.388 | 173.695 | 190.243 | 205.934 | 339.849 | 399.116 | 440.854 | 468.629 | 515.302 | 553.89 | 532.844 | 478.039 | 491.656 | 547.959 | 545.282 | 462.847 | 435.661 | 514.548 | 388.072 | 317.705 | 297.867 | 354.664 | 332.136 | 283.797 | 257.007 | 284.241 | 272.984 | 165.382 | 170.868 | 206.758 | 204.308 | 164.121 | 163.315 | 168.658 | 158.343 | 147.956 | 156.768 | 180.699 | 167.027 | 115.036 | 133.552 | 156.253 | 163.8 | 137.8 | 137.4 | 148.4 | 119.5 | 80.8 | 60.4 |
Other Current Assets
| 35.835 | 25.401 | 14.396 | 24.864 | 23.11 | 24.881 | 21.71 | 21.715 | 21.077 | 18.566 | 17.596 | 16.736 | 16.692 | 18.316 | 14.698 | 14.583 | 9.637 | 11.133 | 9.369 | 11.009 | 10.206 | 11.221 | 8.839 | 10.904 | 5.392 | 6.001 | 5.093 | 6.615 | 5.842 | 5.872 | 5.041 | 5.713 | 5.965 | 11.319 | 18.502 | 21.016 | 20.099 | 4.978 | 3.876 | 4.632 | 4.415 | 4.737 | 4.141 | 4.799 | 4.849 | 4.766 | 3.468 | 4.712 | 5.053 | 5.954 | 3.296 | 4.259 | 4.588 | 5.428 | 6.069 | 7.185 | 7.464 | 10.725 | 9.319 | 10.965 | 12.314 | 10.363 | 8.029 | 8.004 | 8.256 | 9.477 | 13.018 | 16.117 | 15.482 | 14.756 | 11.612 | 12.507 | 12.931 | 13.164 | 10.651 | 11.622 | 11.89 | 12.02 | 8.919 | 9.055 | 9.431 | 7.761 | 4.601 | 5.397 | 5.655 | 4.949 | 2.626 | 3.614 | 3.826 | 4.133 | 2.079 | 2.474 | 1.686 | 2.812 | 1.415 | 3.353 | 2.464 | 3.319 | 2.078 | 4.1 | 3 | 3.6 | 3.5 | 4.6 | 2.8 | 4.1 |
Total Current Assets
| 1,273.211 | 1,261.202 | 1,292.926 | 1,206.021 | 1,123.176 | 1,085.147 | 1,054.255 | 873.371 | 753.997 | 735.997 | 629.003 | 597.915 | 517.519 | 488.05 | 515.054 | 558.386 | 503.327 | 481.626 | 616.476 | 577.055 | 568.583 | 566.672 | 572.499 | 520.661 | 465.291 | 490.217 | 521.947 | 511.627 | 473.756 | 491.775 | 498.338 | 429.368 | 391.111 | 400.834 | 440.742 | 388.444 | 337.944 | 333.041 | 346.647 | 318.112 | 288.952 | 305.01 | 319.567 | 272.429 | 276.056 | 307.011 | 286.02 | 260.43 | 262.61 | 259.41 | 261.56 | 260.479 | 259.951 | 254.919 | 237.652 | 231.191 | 235.501 | 235.857 | 220.112 | 246.8 | 289.236 | 398.102 | 450.355 | 484.452 | 542.824 | 595.778 | 651.361 | 623.903 | 581.229 | 603.782 | 648.369 | 619.753 | 558.48 | 557.586 | 599.543 | 436.847 | 383.101 | 371.852 | 416.885 | 368.735 | 333.281 | 306.7 | 329.601 | 303.472 | 203.302 | 218.18 | 244.635 | 226.761 | 186.538 | 206.107 | 200.303 | 179.855 | 172.253 | 198.574 | 217.169 | 187.36 | 148.928 | 177.619 | 198.812 | 185.4 | 163.9 | 179.2 | 184.7 | 143.5 | 110 | 92 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 669.365 | 672.543 | 677.057 | 673.277 | 666.337 | 657.089 | 637.943 | 640.181 | 342.848 | 326.774 | 321.387 | 319.348 | 280.364 | 270.699 | 257.602 | 255.29 | 179.925 | 181.176 | 183.734 | 186.091 | 144.298 | 143.318 | 140.883 | 138.73 | 138.716 | 130.684 | 129.878 | 127.407 | 127.16 | 127.75 | 126.615 | 123.547 | 121.353 | 115.346 | 113.012 | 98.823 | 98.987 | 106.279 | 108.1 | 107.992 | 101.878 | 101.855 | 100.475 | 100.182 | 100.339 | 100.134 | 103.075 | 98.87 | 98.796 | 101.156 | 101.415 | 101.652 | 102.107 | 101.827 | 98.641 | 98.863 | 99.705 | 98.465 | 99.621 | 100.806 | 102.316 | 109.527 | 111.257 | 112.79 | 113.869 | 117.669 | 119.437 | 119.041 | 118.96 | 118.447 | 119.906 | 121.354 | 122.215 | 122.794 | 120.939 | 99.649 | 99.994 | 95.018 | 88.164 | 86.288 | 84.507 | 84.666 | 75.884 | 74.227 | 71.899 | 70.851 | 69.971 | 67.559 | 64.016 | 64.352 | 55.48 | 53.071 | 51.78 | 50.237 | 48.111 | 42.541 | 42.207 | 39.154 | 38.177 | 37.9 | 37.8 | 31.3 | 28.3 | 26.3 | 24.8 | 17.3 |
Goodwill
| 592.293 | 589.949 | 590.344 | 575.85 | 559.82 | 562.277 | 558.613 | 527.718 | 235.585 | 0 | 0 | 234.758 | 201.122 | 0 | 142.152 | 143.114 | 84.24 | 0 | 65.139 | 64.479 | 64.077 | 45.417 | 33.876 | 33.715 | 33.123 | 31.916 | 31.805 | 30.404 | 30.305 | 29.978 | 29.541 | 0 | 9.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.446 | 121.167 | 97.446 | 97.446 | 98.095 | 94.084 | 94.068 | 89.734 | 116.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.589 | 49.589 | 49.589 | 0 | 0 | 0 | 40.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 37.458 | 38.38 | 39.174 | 38.958 | 39.713 | 40.968 | 42.134 | 38.794 | 10.886 | 248.194 | 246.265 | 247.116 | 5.559 | 186.691 | 142.152 | 143.114 | 0.053 | 65.404 | 65.139 | 64.479 | 64.077 | 0 | 0 | 0 | 27.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.714 | 0 | 23.728 | 23.736 | 23.743 | 22.282 | 22.127 | 26.367 | 0 | 56.32 | 56.184 | 56.172 | 56.177 | 56.101 | 55.862 | 55.859 | 53.483 | 53.409 | 53.144 | 52.225 | 49.589 | 49.589 | 0 | 49.49 | 39.992 | 39.992 | 0 | 40.779 | 41.11 | 40.343 | 40.195 | 39.799 | 35.331 | 35.5 | 34.1 | 35.4 | 27.5 | 16.6 | 15.6 | 0 |
Goodwill and Intangible Assets
| 629.751 | 628.329 | 629.518 | 614.808 | 599.533 | 603.245 | 600.747 | 566.512 | 246.471 | 248.194 | 246.265 | 247.116 | 201.122 | 186.691 | 142.152 | 143.114 | 84.293 | 65.404 | 65.139 | 64.479 | 64.077 | 45.417 | 33.876 | 33.715 | 33.123 | 31.916 | 31.805 | 30.404 | 30.305 | 29.978 | 29.541 | 0 | 9.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.16 | 121.167 | 121.174 | 121.182 | 121.838 | 116.366 | 116.195 | 116.101 | 116.204 | 56.32 | 56.184 | 56.172 | 56.177 | 56.101 | 55.862 | 55.859 | 53.483 | 53.409 | 53.144 | 52.225 | 49.589 | 49.589 | 49.589 | 49.49 | 39.992 | 39.992 | 40.457 | 40.779 | 41.11 | 40.343 | 40.195 | 39.799 | 35.331 | 35.5 | 34.1 | 35.4 | 27.5 | 16.6 | 15.6 | 0 |
Long Term Investments
| 0 | 1.046 | 1.111 | 1.03 | 1.409 | 1.358 | 1.206 | 1.429 | 1.528 | 1.112 | 0.864 | 0.273 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.767 | -33.715 | -3.408 | -3.095 | -6.524 | -30.404 | -30.305 | -29.978 | -18.635 | 0 | -9.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.859 | 0 | -5.176 | 0 | 0 | -3.873 | -3.086 | 0 | -1.912 | 0 | -1.551 | -1.528 | 0 | -0.368 | -0.336 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | -1.03 | 50.2 | -1.358 | -1.206 | -1.429 | 30.943 | -1.112 | -0.864 | -0.273 | 32.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.767 | 2.588 | 3.408 | 3.095 | 6.524 | 7.471 | 8.769 | 11.753 | 18.635 | 19.839 | 21.075 | 16.378 | 17.572 | 17.967 | 25.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.206 | 1.206 | 1.206 | 1.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.859 | 0 | 5.176 | 0 | 0 | 3.873 | 3.086 | 0 | 1.912 | 0 | 1.551 | 1.528 | 0 | 0.368 | 0.336 | 0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 32.741 | 30.545 | 30.377 | 32.401 | -19.35 | 34.814 | 31.783 | 33.22 | -23.016 | 9.104 | 9.069 | 10.757 | -23.581 | 10.65 | 10.318 | 8.098 | 7.774 | 7.754 | 7.755 | 7.781 | 7.125 | 0 | 1.767 | 33.715 | 3.408 | 3.095 | 6.524 | 30.404 | 30.305 | 29.978 | 18.635 | 13.378 | 13.149 | 13.271 | 3.85 | 5.376 | 5.313 | 5.163 | 5.257 | 5.833 | 11.851 | 5.448 | 5.662 | 5.526 | 5.507 | 4.893 | 4.462 | 3.953 | 3.715 | 0.676 | 0.782 | 0.971 | 1.071 | 1.194 | 1.264 | 1.431 | 1.554 | 2.205 | 2.347 | 2.444 | 2.092 | 3.257 | 3.261 | 3.827 | 3.424 | 3.614 | 4.167 | 4.805 | 4.515 | 4.752 | 4.51 | 4.437 | 4.673 | 4.847 | 4.756 | 0.369 | 0.211 | 0.26 | 0.658 | 0.828 | 0.709 | 0.818 | 0.841 | 0.897 | 0.81 | 1.113 | 1.205 | 1.038 | 1.003 | 1.176 | 0.742 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | 5.2 |
Total Non-Current Assets
| 1,331.857 | 1,332.463 | 1,338.063 | 1,320.486 | 1,298.129 | 1,295.148 | 1,270.473 | 1,239.913 | 598.774 | 584.072 | 576.721 | 577.221 | 490.304 | 468.04 | 410.072 | 406.502 | 271.992 | 254.334 | 256.628 | 258.351 | 215.5 | 188.735 | 176.526 | 175.033 | 175.247 | 165.695 | 168.207 | 165.282 | 166.234 | 169.481 | 174.791 | 156.764 | 155.577 | 144.995 | 134.434 | 122.166 | 129.678 | 111.442 | 113.357 | 113.825 | 113.729 | 107.303 | 106.137 | 105.708 | 105.846 | 105.027 | 107.537 | 102.823 | 102.511 | 101.832 | 102.197 | 102.623 | 103.178 | 103.021 | 99.905 | 100.294 | 101.259 | 100.67 | 101.968 | 103.25 | 104.408 | 113.99 | 115.724 | 117.823 | 118.499 | 121.283 | 244.764 | 245.013 | 244.649 | 244.381 | 246.254 | 242.157 | 243.083 | 243.742 | 241.899 | 156.338 | 156.389 | 151.45 | 144.999 | 143.217 | 141.078 | 141.343 | 130.208 | 128.533 | 125.853 | 124.189 | 120.765 | 118.186 | 114.608 | 115.018 | 96.214 | 93.713 | 92.237 | 91.016 | 89.221 | 82.884 | 82.402 | 78.953 | 73.508 | 73.4 | 71.9 | 66.7 | 55.9 | 43.1 | 40.5 | 22.5 |
Total Assets
| 2,605.068 | 2,593.665 | 2,630.989 | 2,526.507 | 2,421.305 | 2,380.295 | 2,324.728 | 2,113.284 | 1,352.771 | 1,320.069 | 1,205.724 | 1,175.136 | 1,007.823 | 956.09 | 925.126 | 964.888 | 775.319 | 735.96 | 873.104 | 835.406 | 784.083 | 755.407 | 749.025 | 695.694 | 640.538 | 655.912 | 690.154 | 676.909 | 639.99 | 661.256 | 673.129 | 586.132 | 546.688 | 545.829 | 575.176 | 510.61 | 467.622 | 444.483 | 460.004 | 431.937 | 402.681 | 412.313 | 425.704 | 378.137 | 381.902 | 412.038 | 393.557 | 363.253 | 365.121 | 361.242 | 363.757 | 363.102 | 363.129 | 357.94 | 337.557 | 331.485 | 336.76 | 336.527 | 322.08 | 350.05 | 393.644 | 512.092 | 566.079 | 602.275 | 661.323 | 717.061 | 896.125 | 868.916 | 825.878 | 848.163 | 894.623 | 861.91 | 801.563 | 801.328 | 841.442 | 593.185 | 539.49 | 523.302 | 561.884 | 511.952 | 474.359 | 448.043 | 459.809 | 432.005 | 329.155 | 342.369 | 365.4 | 344.947 | 301.146 | 321.125 | 296.517 | 273.568 | 264.49 | 289.59 | 306.39 | 270.244 | 231.33 | 256.572 | 272.32 | 258.8 | 235.8 | 245.9 | 240.6 | 186.6 | 150.5 | 114.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 54.481 | 45.578 | 61.339 | 43.957 | 71.706 | 47.202 | 44.598 | 43.373 | 34.342 | 56.533 | 37.856 | 27.244 | 25.739 | 28.741 | 23.28 | 22.379 | 37.343 | 39.441 | 15.259 | 18.159 | 33.674 | 31.601 | 11.626 | 11.84 | 23.134 | 20.773 | 17.914 | 10.366 | 26.432 | 25.634 | 24.927 | 9.481 | 9.597 | 19.342 | 26.998 | 8.681 | 13.51 | 11.544 | 11.928 | 4.619 | 7.823 | 13.37 | 9.771 | 4.133 | 7.474 | 9.828 | 8.25 | 5.782 | 8.457 | 9.14 | 8.924 | 5.17 | 8.642 | 10.958 | 11.982 | 3.685 | 7.002 | 28.597 | 27.077 | 5.948 | 15.847 | 16.752 | 21.922 | 7.422 | 4.481 | 15.434 | 16.364 | 14.811 | 19.98 | 30.635 | 21.941 | 15.588 | 37.398 | 34.206 | 27.613 | 15.56 | 18.146 | 56.054 | 69.505 | 12.22 | 55.841 | 42.911 | 49.641 | 11.69 | 12.402 | 15.997 | 14.514 | 7.011 | 9.283 | 13.795 | 12.026 | 4.082 | 4.772 | 10.3 | 9.402 | 4.361 | 5.717 | 11.774 | 7.292 | 4.2 | 14.8 | 28.6 | 23.9 | 4.5 | 8.6 | 7.1 |
Short Term Debt
| 752.522 | 745.086 | 780.842 | 708.996 | 580.897 | 556.399 | 541.037 | 384.141 | 144.601 | 120.573 | 72.219 | 126.689 | 38.1 | 16.429 | 49.003 | 175.959 | 151.247 | 154.311 | 369.748 | 340.983 | 312.065 | 289.842 | 297.53 | 270.715 | 212.949 | 232.764 | 299.157 | 307.739 | 254.177 | 241.642 | 265.92 | 213.51 | 166.55 | 176.972 | 219.03 | 187.516 | 137.186 | 137.388 | 165.287 | 157.228 | 124.424 | 131.042 | 160.104 | 125.913 | 122.47 | 142.333 | 141.132 | 123.366 | 120.647 | 111.793 | 120.092 | 130.235 | 118.828 | 105.212 | 90.031 | 94.609 | 93.844 | 57.212 | 53 | 102 | 142 | 250 | 294 | 329 | 372 | 404 | 423.433 | 395.415 | 330.396 | 344.369 | 419.081 | 410.055 | 326.032 | 319.515 | 388.607 | 210.58 | 154.635 | 118.048 | 158.116 | 237.127 | 155.885 | 156.925 | 174.397 | 197.371 | 99.344 | 120.347 | 151.304 | 139.165 | 96.908 | 126.308 | 111.347 | 109.263 | 100.217 | 115.77 | 140.165 | 115.847 | 72.621 | 97.533 | 137.27 | 138.9 | 9.9 | 102.1 | 115.8 | 98.4 | 46.2 | 15.9 |
Tax Payables
| 0 | 0 | 0 | 0 | 9.673 | 0 | 0 | 0 | 5.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 66.791 | 79.095 | 74.636 | 81.7 | 97.785 | 113.934 | 119.889 | 144.427 | 138.375 | 164.068 | 144.55 | 100.66 | 86.704 | 83.357 | 55.389 | 31.821 | 30.106 | 26.794 | 20.198 | 24.305 | 24.262 | 33.33 | 21.071 | 17.006 | 22.865 | 19.972 | 19.622 | 21.032 | 22.451 | 25.896 | 22.771 | 30.129 | 18.153 | 19.707 | 12.97 | 12.731 | 13.63 | 17.157 | 12.609 | 10.979 | 10.717 | 15.035 | 11.522 | 9.342 | 18.358 | 18.244 | 13.82 | 8.495 | 8.679 | 10.477 | 8.436 | 9.085 | 8.672 | 9.556 | 6.343 | 5.412 | 24.881 | 23.49 | 24.171 | 4.882 | 24.693 | 6.495 | 5.338 | 6.505 | 27.682 | 30.705 | 25.058 | 33.42 | 30.716 | 27.106 | 25.518 | 17.17 | 28.512 | 30.329 | 21.998 | 25.793 | 23.263 | 23.426 | 9.98 | 15.917 | 16.213 | 18.778 | 13.283 | 9.924 | 15.048 | 6.983 | 13.856 | 9.149 | 16.77 | 16.818 | 13.233 | 7.182 | 14.905 | 16.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 262.14 | 196.987 | 124.332 | 112.417 | 112.746 | 118.576 | 113.803 | 101.799 | 89.402 | 97.088 | 95.75 | 81.437 | 86.594 | 89.696 | 84.536 | 67.457 | 52.123 | 47.775 | 34.634 | 35.436 | 42.849 | 37.359 | 37.098 | 29.79 | 32.926 | 35.391 | 31.137 | 26.94 | 33.046 | 33.547 | 30.96 | 22.426 | 25.603 | 27.242 | 22.505 | 15.692 | 19.964 | 22.719 | 20.741 | 15.903 | 19.6 | 22.794 | 19.221 | 14.877 | 20.331 | 24.817 | 23.242 | 20.248 | 23.266 | 25.524 | 24.643 | 21.783 | 25.678 | 26.997 | 26.028 | 23.925 | 24.724 | 16.478 | 10.79 | 5.284 | 29.328 | 6.065 | 23.668 | 19.284 | 25.38 | 8.994 | 18.397 | 21.673 | 27.044 | 28.578 | 26.486 | 18.189 | 26.783 | 33.137 | 39.353 | 22.925 | 21.096 | 19.996 | 23.668 | 18.776 | 17.625 | 18.015 | 14.74 | 14.409 | 14.629 | 6.848 | 16.967 | 13.062 | 15.772 | 8.14 | 8.793 | 7.509 | 12.635 | 12.271 | 12.135 | 27.712 | 29.737 | 30.627 | 22.315 | 14.3 | 110.8 | 27.3 | 23.7 | 13.9 | 26.1 | 31.3 |
Total Current Liabilities
| 1,069.143 | 1,054.442 | 1,045.608 | 940.006 | 847.049 | 819.962 | 813.372 | 649.202 | 412.772 | 412.569 | 369.893 | 379.92 | 251.093 | 221.57 | 240.176 | 321.184 | 272.534 | 271.633 | 446.435 | 414.776 | 412.893 | 383.064 | 379.584 | 333.416 | 286.015 | 311.793 | 368.18 | 364.667 | 334.687 | 323.274 | 347.703 | 268.188 | 231.879 | 241.709 | 288.24 | 224.859 | 183.391 | 185.281 | 215.113 | 190.359 | 162.826 | 177.923 | 204.131 | 156.445 | 159.617 | 195.336 | 190.868 | 163.216 | 160.865 | 155.136 | 164.136 | 165.624 | 162.233 | 151.839 | 137.597 | 128.562 | 130.982 | 127.168 | 114.357 | 137.403 | 192.057 | 297.51 | 346.085 | 361.044 | 408.366 | 456.11 | 488.899 | 456.957 | 410.84 | 434.298 | 494.614 | 469.35 | 407.383 | 415.37 | 485.902 | 271.063 | 219.67 | 217.361 | 274.715 | 278.103 | 245.268 | 234.064 | 257.556 | 236.753 | 136.299 | 158.24 | 189.768 | 173.094 | 131.112 | 165.013 | 148.984 | 134.087 | 124.806 | 153.246 | 178.308 | 147.92 | 108.075 | 139.934 | 166.877 | 157.4 | 135.5 | 158 | 163.4 | 116.8 | 80.9 | 54.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 355.906 | 364.138 | 372.624 | 506.522 | 513.02 | 518.988 | 529.148 | 536.308 | 134.958 | 138.608 | 139.632 | 141.536 | 144.454 | 145.204 | 147.716 | 148.344 | 40.816 | 34.248 | 35.639 | 36.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.21 | 25.326 | 26.437 | 27.542 | 30.287 | 31.493 | 32.654 | 33.79 | 23.66 | 24.557 | 25.45 | 24.173 | 21.322 | 22.341 | 23.352 | 18.164 | 18.783 | 19.395 | 19.999 | 20.82 | 21.441 | 22.124 | 19.857 | 12.868 | 10.97 | 6.223 | 6.423 | 8.063 | 8.281 | 5.512 | 5.759 | 6.017 | 6.174 | 6.3 | 6.3 | 3.4 | 3 | 3.2 | 3.2 | 4.4 |
Deferred Revenue Non-Current
| 124.525 | 125.343 | 126.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.122 | 0 | 0 | 0 | -20.815 | 0 | 0 | 0 | -20.467 | 0 | 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
| 60.317 | 59.21 | 58.156 | 57.939 | 56.927 | 54.449 | 47.638 | 37.807 | 15.401 | 17.805 | 14.646 | 13.161 | 9.268 | 8.419 | 6.501 | 5.911 | 4.509 | 4.221 | 2.821 | 2.413 | 1.142 | 1.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.394 | 11.405 | 11.971 | 11.774 | 12.167 | 11.932 | 11.639 | 12.187 | 11.285 | 11.065 | 10.771 | 10.525 | 9.982 | 9.442 | 8.918 | 7.907 | 7.55 | 7.2 | 6.801 | 5.528 | 5.14 | 4.822 | 4.485 | 3.274 | 2.963 | 2.702 | 2.43 | 1.826 | 1.65 | 1.583 | 1.358 | 1.893 | 1.815 | 1.7 | 1.6 | 0.1 | 0 | 0 | 0 | 1.3 |
Other Non-Current Liabilities
| 8.928 | 13.598 | 87.919 | 87.469 | 85.892 | 84.539 | 83.31 | 75.041 | 6.974 | 8.347 | 7.293 | 7.167 | 8.116 | 8.126 | 7.429 | 6.867 | 2.063 | 0.833 | 1.132 | 1.145 | 1.229 | 1.273 | 0.952 | 0.84 | 1.431 | 2.497 | 3.037 | 2.786 | 3.105 | 3.25 | 4.635 | 2.414 | 2.336 | 2.463 | 0.651 | 0.625 | 0.586 | 0.425 | 0.345 | 0.422 | 0.56 | 0.611 | 0.394 | 0.44 | 0.473 | 0.723 | 1.811 | 1.853 | 3.312 | 4.419 | 4.307 | 5.316 | 5.896 | 6.21 | 4.675 | 4.19 | 3.748 | 2.672 | 3.168 | 3.554 | 3.831 | 4.821 | 2.522 | 5.597 | 4.374 | 3.745 | 3.991 | 6.108 | 3.071 | 2.484 | 2.526 | 0 | 28.122 | 0 | 0 | 0 | 20.815 | 0 | 0 | 0 | 20.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.502 | 1.014 | 2.545 | 2.849 | 3.138 | 3.561 | 3.561 | 3.522 | 3.798 | 3.411 | 2.755 | 2.3 | 2.2 | 0.1 | 0 | -0.1 | 0.1 | -0.1 |
Total Non-Current Liabilities
| 549.676 | 562.289 | 644.923 | 651.93 | 655.839 | 657.976 | 660.096 | 649.156 | 157.333 | 164.76 | 161.571 | 161.864 | 161.838 | 161.749 | 161.646 | 161.122 | 47.388 | 39.302 | 39.592 | 39.883 | 2.371 | 2.557 | 0.952 | 0.84 | 1.431 | 2.497 | 3.037 | 2.786 | 3.105 | 3.25 | 4.635 | 2.414 | 2.336 | 2.463 | 0.651 | 0.625 | 0.586 | 0.425 | 0.345 | 0.422 | 0.56 | 0.611 | 0.394 | 0.44 | 0.473 | 0.723 | 1.811 | 1.853 | 3.312 | 4.419 | 4.307 | 5.316 | 5.896 | 6.21 | 4.675 | 4.19 | 3.748 | 2.672 | 3.168 | 3.554 | 3.831 | 4.821 | 2.522 | 5.597 | 4.374 | 3.745 | 39.595 | 42.839 | 41.479 | 41.8 | 44.98 | 43.425 | 44.293 | 45.977 | 34.945 | 35.622 | 36.221 | 34.698 | 31.304 | 31.783 | 32.27 | 26.071 | 26.333 | 26.595 | 26.8 | 26.348 | 26.581 | 26.946 | 24.844 | 17.156 | 16.478 | 11.774 | 11.991 | 13.45 | 13.492 | 10.617 | 10.915 | 11.321 | 10.744 | 10.3 | 10.1 | 3.6 | 3 | 3.1 | 3.3 | 5.6 |
Total Liabilities
| 1,618.819 | 1,616.731 | 1,690.531 | 1,591.936 | 1,502.888 | 1,477.938 | 1,473.468 | 1,298.358 | 570.105 | 577.329 | 531.464 | 541.784 | 412.931 | 383.319 | 401.822 | 482.306 | 319.922 | 310.935 | 486.027 | 454.659 | 415.264 | 385.621 | 380.536 | 334.256 | 287.446 | 314.29 | 371.217 | 367.453 | 337.792 | 326.524 | 352.338 | 270.602 | 234.215 | 244.172 | 288.891 | 225.484 | 183.977 | 185.706 | 215.458 | 190.781 | 163.386 | 178.534 | 204.525 | 156.885 | 160.09 | 196.059 | 192.679 | 165.069 | 164.177 | 159.555 | 168.443 | 170.94 | 168.129 | 158.049 | 142.272 | 132.752 | 134.73 | 129.84 | 117.525 | 140.957 | 195.888 | 302.331 | 348.607 | 366.641 | 412.74 | 459.855 | 528.494 | 499.796 | 452.319 | 476.098 | 539.594 | 512.775 | 451.676 | 461.347 | 520.847 | 306.685 | 255.891 | 252.059 | 306.019 | 309.886 | 277.538 | 260.135 | 283.889 | 263.348 | 163.099 | 184.588 | 216.349 | 200.04 | 155.956 | 182.169 | 165.462 | 145.861 | 136.797 | 166.696 | 191.8 | 158.537 | 118.99 | 151.255 | 177.621 | 167.7 | 145.6 | 161.6 | 166.4 | 119.9 | 84.2 | 59.9 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 193.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.023 | 0.023 | 0.023 | 0.022 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 778.015 | 774.016 | 742.466 | 740.879 | 739.949 | 724.808 | 680.392 | 650.357 | 630.667 | 592.307 | 522.128 | 468.621 | 432.678 | 399.852 | 340.234 | 301.299 | 277.699 | 252.116 | 217.189 | 212.124 | 202.455 | 195.77 | 176.683 | 171.38 | 166.071 | 154.531 | 137.155 | 130.971 | 126.759 | 122.848 | 108.604 | 105.855 | 103.212 | 92.805 | 78.744 | 76.322 | 75.433 | 42.595 | 27.745 | 27.355 | 27.141 | 22.024 | 10.521 | 12.5 | 15.869 | 10.663 | -2.973 | -3.317 | 0.845 | 2.443 | -2.17 | -4.467 | -0.254 | 5.435 | 2.08 | 6.567 | 11.269 | 13.099 | 12.587 | 18.925 | 8.772 | 41.755 | 50.935 | 71.204 | 85.544 | 96.633 | 209.893 | 213.402 | 220.375 | 213.749 | 199.852 | 196.52 | 200.306 | 187.699 | 170.176 | 161.588 | 160.924 | 150.768 | 136.933 | 129.927 | 127.098 | 119.085 | 108.685 | 103.036 | 100.806 | 93.189 | 84.768 | 80.676 | 81.156 | 74.985 | 67.284 | 63.935 | 64.091 | 59.455 | 51.241 | 48.105 | 48.753 | 41.765 | 31.458 | 27.8 | 27.4 | 20.4 | 240.6 | 9.5 | 9.2 | 24.8 |
Accumulated Other Comprehensive Income/Loss
| 4.636 | 2.084 | 2.531 | 3.891 | 1.303 | 3.245 | 3.013 | 2.01 | -2.806 | -1.351 | 0.147 | 0.252 | 0.648 | 1.264 | 1.105 | 1.749 | 0.829 | -0.13 | -0.513 | -0.063 | -0.669 | -79.363 | -77.019 | -74.344 | -72.013 | -76.669 | -74.069 | -71.609 | -69.485 | -69.306 | -67.089 | -64.93 | -61.003 | -61.431 | -59.682 | -57.866 | -56.282 | -0 | -0 | -0 | -56.553 | -0 | -0 | -0 | -57.747 | 0 | -0 | 0 | -55.866 | 0 | 0 | 0 | -55.95 | 0 | 0 | 0 | -56.021 | 0 | 0 | 0 | -53.206 | 0 | 0 | -50.144 | -50.144 | -45.355 | -0.191 | -0.023 | 0.028 | 0.075 | 0.043 | 0.129 | 0.507 | 0.69 | 0.389 | -0.136 | -2.397 | -2.585 | -2.775 | -2.971 | -25.314 | -21.128 | -21.128 | -21.128 | -21.128 | -17.157 | -17.157 | -17.157 | -17.157 | -13.654 | -13.654 | -13.654 | -13.654 | -10.856 | -10.856 | -10.856 | -10.856 | -10.192 | -10.192 | -9.8 | -9.3 | -10.9 | -8.5 | -6.8 | -6.8 | -9.2 |
Other Total Stockholders Equity
| -0.03 | 191.421 | 186.283 | 180.299 | 174.562 | 171.727 | 165.192 | 159.824 | 154.776 | 151.755 | 151.956 | 164.45 | 161.537 | 171.627 | 181.937 | 179.506 | 176.841 | 173.011 | 170.373 | 168.658 | 167.005 | 253.352 | 268.798 | 264.375 | 259.007 | 263.733 | 255.824 | 250.067 | 244.898 | 281.164 | 279.25 | 274.579 | 270.238 | 270.257 | 267.197 | 266.644 | 264.468 | 216.156 | 216.776 | 213.776 | 268.682 | 211.73 | 210.633 | 208.727 | 263.666 | 205.292 | 203.827 | 201.477 | 255.941 | 199.22 | 197.461 | 196.606 | 251.181 | 194.433 | 193.182 | 192.143 | 246.76 | 193.565 | 191.945 | 190.145 | 242.168 | 167.987 | 166.518 | 214.555 | 213.164 | 205.909 | 157.91 | 155.722 | 153.137 | 158.222 | 155.115 | 152.467 | 149.055 | 151.573 | 150.011 | 125.03 | 125.054 | 123.042 | 121.689 | 75.094 | 95.021 | 89.935 | 88.347 | 86.734 | 86.363 | 81.734 | 81.425 | 81.373 | 81.176 | 77.61 | 77.41 | 77.411 | 77.241 | 74.28 | 74.19 | 74.443 | 74.428 | 73.729 | 73.418 | 73.1 | 72.1 | 74.8 | -157.9 | 64 | 63.9 | 39 |
Total Shareholders Equity
| 975.765 | 967.551 | 931.309 | 925.098 | 915.843 | 899.809 | 848.626 | 812.22 | 782.666 | 742.74 | 674.26 | 633.352 | 594.892 | 572.771 | 523.304 | 482.582 | 455.397 | 425.025 | 387.077 | 380.747 | 368.819 | 369.786 | 368.489 | 361.438 | 353.092 | 341.622 | 318.937 | 309.456 | 302.198 | 334.732 | 320.791 | 315.53 | 312.473 | 301.657 | 286.285 | 285.126 | 283.645 | 258.777 | 244.546 | 241.156 | 239.295 | 233.779 | 221.179 | 221.252 | 221.812 | 215.979 | 200.878 | 198.184 | 200.944 | 201.687 | 195.314 | 192.162 | 195 | 199.891 | 195.285 | 198.733 | 202.03 | 206.687 | 204.555 | 209.093 | 197.756 | 209.761 | 217.472 | 235.634 | 248.583 | 257.206 | 367.631 | 369.12 | 373.559 | 372.065 | 355.029 | 349.135 | 349.887 | 339.981 | 320.595 | 286.5 | 283.599 | 271.243 | 255.865 | 202.066 | 196.821 | 187.908 | 175.92 | 168.657 | 166.056 | 157.781 | 149.051 | 144.907 | 145.19 | 138.956 | 131.055 | 127.707 | 127.693 | 122.894 | 114.59 | 111.707 | 112.34 | 105.317 | 94.699 | 91.1 | 90.2 | 84.3 | 74.2 | 66.7 | 66.3 | 54.6 |
Total Equity
| 986.219 | 976.934 | 940.458 | 934.571 | 918.417 | 902.357 | 851.26 | 814.926 | 782.666 | 742.74 | 674.26 | 633.352 | 594.892 | 572.771 | 523.304 | 482.582 | 455.397 | 425.025 | 387.077 | 380.747 | 368.819 | 369.786 | 368.489 | 361.438 | 353.092 | 341.622 | 318.937 | 309.456 | 302.198 | 334.732 | 320.791 | 315.53 | 312.473 | 301.657 | 286.285 | 285.126 | 283.645 | 258.777 | 244.546 | 241.156 | 239.295 | 233.779 | 221.179 | 221.252 | 221.812 | 215.979 | 200.878 | 198.184 | 200.944 | 201.687 | 195.314 | 192.162 | 195 | 199.891 | 195.285 | 198.733 | 202.03 | 206.687 | 204.555 | 209.093 | 197.756 | 209.761 | 217.472 | 235.634 | 248.583 | 257.206 | 367.631 | 369.12 | 373.559 | 372.065 | 355.029 | 349.135 | 349.887 | 339.981 | 320.595 | 286.5 | 283.599 | 271.243 | 255.865 | 202.066 | 196.821 | 187.908 | 175.92 | 168.657 | 166.056 | 157.781 | 149.051 | 144.907 | 145.19 | 138.956 | 131.055 | 127.707 | 127.693 | 122.894 | 114.59 | 111.707 | 112.34 | 105.317 | 94.699 | 91.1 | 90.2 | 84.3 | 74.2 | 66.7 | 66.3 | 54.6 |
Total Liabilities & Shareholders Equity
| 2,605.068 | 2,593.665 | 2,630.989 | 2,526.507 | 2,421.305 | 2,380.295 | 2,324.728 | 2,113.284 | 1,352.771 | 1,320.069 | 1,205.724 | 1,175.136 | 1,007.823 | 956.09 | 925.126 | 964.888 | 775.319 | 735.96 | 873.104 | 835.406 | 784.083 | 755.407 | 749.025 | 695.694 | 640.538 | 655.912 | 690.154 | 676.909 | 639.99 | 661.256 | 673.129 | 586.132 | 546.688 | 545.829 | 575.176 | 510.61 | 467.622 | 444.483 | 460.004 | 431.937 | 402.681 | 412.313 | 425.704 | 378.137 | 381.902 | 412.038 | 393.557 | 363.253 | 365.121 | 361.242 | 363.757 | 363.102 | 363.129 | 357.94 | 337.557 | 331.485 | 336.76 | 336.527 | 322.08 | 350.05 | 393.644 | 512.092 | 566.079 | 602.275 | 661.323 | 717.061 | 896.125 | 868.916 | 825.878 | 848.163 | 894.623 | 861.91 | 801.563 | 801.328 | 841.442 | 593.185 | 539.49 | 523.302 | 561.884 | 511.952 | 474.359 | 448.043 | 459.809 | 432.005 | 329.155 | 342.369 | 365.4 | 344.947 | 301.146 | 321.125 | 296.517 | 273.568 | 264.49 | 289.59 | 306.39 | 270.244 | 231.33 | 256.572 | 272.32 | 258.8 | 235.8 | 245.9 | 240.6 | 186.6 | 150.5 | 114.5 |