IMAX Corporation
NYSE:IMAX
24.26 (USD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 104.504 | 91.552 | 81.017 | 76.2 | 109.603 | 95.266 | 99.246 | 97.401 | 87.151 | 110.112 | 162.3 | 189.711 | 193.008 | 214.125 | 267.794 | 317.379 | 305.197 | 318.986 | 352.277 | 109.484 | 102.548 | 106.451 | 123.084 | 141.59 | 133.615 | 133.042 | 145.579 | 158.725 | 157.708 | 158.244 | 190.481 | 204.759 | 218.104 | 228.081 | 259.752 | 317.449 | 117.361 | 146.383 | 140.342 | 106.503 | 93.705 | 75.087 | 29.692 | 29.546 | 25.955 | 20.774 | 15.158 | 21.336 | 29.45 | 23.58 | 21.588 | 18.138 | 18.843 | 23.232 | 17.379 | 30.39 | 45.494 | 37.008 | 23.503 | 20.081 | 98.692 | 49 | 18.721 | 27.017 | 37.651 | 24.622 | 18.061 | 16.901 | 15.981 | 16.31 | 25.252 | 25.123 | 22.001 | 21.574 | 22.023 | 24.324 | 22.052 | 18.825 | 14.779 | 28.964 | 20.664 | 16.951 | 23.187 | 47.282 | 23.595 | 21.445 | 37.113 | 37.136 | 25.203 | 23.203 | 25.363 | 26.388 | 31.599 | 24.631 | 20.935 | 30.908 | 14.495 | 30.325 | 17.715 | 34.6 | 52.7 | 135.4 | 156.4 | 143.6 | 46.2 | 59 | 63.7 | 64.1 | 72.3 | 48.3 | 78.8 | 102.6 | 46.3 | 119.2 | 40.4 | 50.7 | 54.3 | 52.9 | 55.7 | 56.9 | 53 | 55 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.192 | 2.164 | 2.141 | 2.115 | 4.219 | 8.351 | 8.257 | 8.171 | 12.232 | 15.143 | 15.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.715 | 3.922 | 7.529 | 18.902 | 14.615 | 38.132 | 83.1 | 56.9 | 27 | 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
| 104.504 | 91.552 | 81.017 | 76.2 | 109.603 | 95.266 | 99.246 | 97.401 | 87.151 | 110.112 | 162.3 | 189.711 | 193.008 | 214.125 | 267.794 | 317.379 | 305.197 | 318.986 | 352.277 | 109.484 | 102.548 | 106.451 | 123.084 | 141.59 | 133.615 | 133.042 | 145.579 | 158.725 | 157.708 | 158.244 | 190.481 | 204.759 | 218.104 | 228.081 | 259.752 | 317.449 | 117.361 | 146.383 | 140.342 | 106.503 | 93.705 | 75.087 | 29.692 | 29.546 | 25.955 | 20.774 | 15.158 | 21.336 | 29.45 | 23.58 | 21.588 | 18.138 | 18.843 | 23.232 | 17.379 | 30.39 | 45.494 | 37.008 | 23.503 | 20.081 | 98.692 | 49 | 18.721 | 27.017 | 37.651 | 24.622 | 18.061 | 16.901 | 18.173 | 18.474 | 27.393 | 27.238 | 26.22 | 29.925 | 30.28 | 32.495 | 34.284 | 33.968 | 29.797 | 28.964 | 20.664 | 16.951 | 23.187 | 47.282 | 23.595 | 21.445 | 37.113 | 37.136 | 25.203 | 23.203 | 25.363 | 26.388 | 31.599 | 25.346 | 24.857 | 38.437 | 33.397 | 44.94 | 55.847 | 117.7 | 109.6 | 162.4 | 156.4 | 143.6 | 46.2 | 59 | 63.7 | 64.1 | 72.3 | 48.3 | 78.8 | 102.6 | 46.3 | 119.2 | 40.4 | 50.7 | 54.3 | 52.9 | 55.7 | 56.9 | 53 | 55 |
Net Receivables
| 312.139 | 152.559 | 172.279 | 168.29 | 320.326 | 308.554 | 301.949 | 309.55 | 291.947 | 292.653 | 286.02 | 295.317 | 260.47 | 243.572 | 241.513 | 228.636 | 225.808 | 218.101 | 224.624 | 267.591 | 240.101 | 249.486 | 256.485 | 220.741 | 232.435 | 239.217 | 249.528 | 262.748 | 226.024 | 215.59 | 216.603 | 218.474 | 208.144 | 213.571 | 211.582 | 215.212 | 201.518 | 199.956 | 171.415 | 181.751 | 163.35 | 177.892 | 163.694 | 180.184 | 143.912 | 162.8 | 144.564 | 147.674 | 127.68 | 135.315 | 133.058 | 133.373 | 121.548 | 123.801 | 106.462 | 113.171 | 101.176 | 103.516 | 123.876 | 100.237 | 80.138 | 89.652 | 82.274 | 79.12 | 82.396 | 79.774 | 78.682 | 84.597 | 84.725 | 89.146 | 84.609 | 91.895 | 94.621 | 92.669 | 86.663 | 89.171 | 82.567 | 81.85 | 81.953 | 79.391 | 78.348 | 73.022 | 72.958 | 70.629 | 67.199 | 69.527 | 67.392 | 16.92 | 19.376 | 20.793 | 18.104 | 18.296 | 17.775 | 24.35 | 32.315 | 34.835 | 57.96 | 55.402 | 50.324 | 42.6 | 46.8 | 46.3 | 47.1 | 45.2 | 40.1 | 35.9 | 32 | 32.4 | 31.3 | 24.5 | 24 | 18 | 19.7 | 15.4 | 12.6 | 10.5 | 14.9 | 14.2 | 8.9 | 6.3 | 5.2 | 6.4 |
Inventory
| 37.612 | 37.798 | 36.153 | 31.584 | 45.365 | 37.291 | 37.492 | 31.534 | 36.378 | 33.422 | 27.332 | 26.924 | 38.245 | 37.299 | 39.119 | 39.58 | 53.021 | 60.179 | 61.635 | 42.989 | 58.175 | 47.976 | 44.814 | 44.56 | 52.614 | 40.705 | 29.096 | 30.788 | 37.371 | 41.264 | 45.433 | 42.121 | 51.015 | 44.776 | 44.564 | 38.753 | 35.562 | 34.186 | 25.631 | 17.063 | 21.439 | 16.764 | 13.798 | 9.825 | 14.306 | 12.77 | 14.452 | 15.794 | 20.841 | 19.647 | 20.541 | 19.747 | 21.751 | 17.746 | 17.146 | 15.275 | 17.63 | 11.88 | 12.165 | 10.271 | 14.315 | 17.202 | 15.863 | 19.822 | 19.052 | 21.482 | 21.64 | 22.05 | 27.106 | 27.122 | 26.664 | 26.913 | 33.11 | 29.68 | 31.05 | 28.294 | 31.665 | 30.655 | 29.43 | 29.001 | 27.374 | 26.449 | 27.599 | 28.218 | 29.012 | 28.252 | 30.159 | 34.092 | 38.519 | 38.897 | 40.644 | 42.723 | 41.038 | 59.326 | 64.65 | 69.91 | 41.841 | 39.948 | 35.108 | 31.1 | 33.2 | 26.5 | 21.8 | 18.7 | 24.6 | 22.2 | 23.1 | 21.9 | 29.9 | 26.3 | 24.3 | 21.3 | 23.6 | 23.4 | 21.7 | 18.7 | 18.8 | 15.9 | 15.4 | 13.5 | 16 | 15.3 |
Other Current Assets
| 13.31 | 11.786 | 12.711 | 12.345 | 13.115 | 12.349 | 14.296 | 12.343 | 13.145 | 14.463 | 13.628 | 11.802 | 11.863 | 11.892 | 12.762 | 10.42 | 10.812 | 12.008 | 11.558 | 10.237 | 11.477 | 11.447 | 10.757 | 10.294 | 10.442 | 9.401 | 10.165 | 7.549 | 10.217 | 9.455 | 8.047 | 21.354 | 11.603 | 8.754 | 8.844 | 15.562 | 7.106 | 6.799 | 7.026 | 13.12 | 5.382 | 4.444 | 4.641 | 3.602 | 4.576 | 4.572 | 4.781 | 3.833 | 4.081 | 6.407 | 3.188 | 3.126 | 4.381 | 3.934 | 3.533 | 2.832 | 3.153 | 5.333 | 2.938 | 2.609 | 2.368 | 2.951 | 3.071 | 1.998 | 2.917 | 2.95 | 3.722 | 2.187 | 3.116 | 3.052 | 2.552 | 3.432 | 4.389 | 4.159 | 3.996 | 3.825 | 5.121 | 2.934 | 3.004 | 2.279 | 3.48 | 3.997 | 4.624 | 6.863 | 2.999 | 3.184 | 2.498 | 2.383 | 99.7 | 49.815 | 50.08 | 1.845 | 76.468 | 85.655 | 79.887 | 89.573 | 38.838 | 39.138 | 41.621 | 2.6 | 16.6 | 14.5 | 43 | 52.4 | 35.8 | 28.6 | 27.8 | 18.7 | 13.2 | 34.6 | 6.8 | 6.3 | 54.5 | 4.4 | 4.1 | 4.4 | 4.6 | 4.2 | 3.2 | 3 | 4.9 | 4.3 |
Total Current Assets
| 467.565 | 293.695 | 302.16 | 288.419 | 488.336 | 453.46 | 452.983 | 450.828 | 428.621 | 450.605 | 489.28 | 523.754 | 503.586 | 506.888 | 561.188 | 596.015 | 594.838 | 609.274 | 650.094 | 430.301 | 412.301 | 415.36 | 435.14 | 417.185 | 429.106 | 422.365 | 434.368 | 459.81 | 431.32 | 424.553 | 460.564 | 471.98 | 488.866 | 495.182 | 524.742 | 577.912 | 361.547 | 387.324 | 344.414 | 310.263 | 283.876 | 274.187 | 211.825 | 223.157 | 188.749 | 200.916 | 178.955 | 188.637 | 182.052 | 184.949 | 178.375 | 174.384 | 166.523 | 168.713 | 144.52 | 161.668 | 167.453 | 157.737 | 162.482 | 133.198 | 195.513 | 158.805 | 119.929 | 127.957 | 142.016 | 128.828 | 122.105 | 125.735 | 133.12 | 137.794 | 141.218 | 149.478 | 158.34 | 156.433 | 151.989 | 153.785 | 153.637 | 149.407 | 144.184 | 139.635 | 129.866 | 120.419 | 128.368 | 152.992 | 122.805 | 122.408 | 137.162 | 90.531 | 85.496 | 136.293 | 136.342 | 89.252 | 169.253 | 198.374 | 206.047 | 232.755 | 172.036 | 179.428 | 182.9 | 194 | 206.2 | 249.7 | 268.3 | 259.9 | 146.7 | 145.7 | 146.6 | 137.1 | 146.7 | 133.7 | 133.9 | 148.2 | 144.1 | 162.4 | 78.8 | 84.3 | 92.6 | 87.2 | 83.2 | 79.7 | 79.1 | 81 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 245.106 | 237.781 | 240.45 | 243.299 | 238.14 | 238.973 | 248.279 | 252.896 | 251.518 | 252.309 | 258.971 | 260.353 | 260.852 | 265.517 | 269.82 | 277.397 | 282.854 | 287.22 | 294.361 | 306.849 | 305.097 | 308.326 | 302.214 | 280.658 | 276.09 | 276.129 | 278.978 | 276.781 | 269.815 | 257.452 | 248.228 | 245.415 | 233.984 | 234.48 | 220.211 | 218.267 | 212.967 | 207.099 | 201.926 | 183.424 | 161.579 | 150.819 | 141.875 | 132.847 | 126.93 | 121.859 | 120.764 | 113.61 | 112.603 | 113.46 | 107.093 | 103.641 | 95.516 | 91.849 | 80.418 | 76.484 | 76.863 | 59.015 | 58.853 | 54.82 | 52.724 | 48.876 | 45.237 | 39.405 | 36.705 | 25.751 | 23.949 | 23.708 | 24 | 24.507 | 23.28 | 24.389 | 25.619 | 25.797 | 25.777 | 26.78 | 28.258 | 27.843 | 28.226 | 28.712 | 31.357 | 33.104 | 34.522 | 35.818 | 40.242 | 41.749 | 44.278 | 45.308 | 47.475 | 50.219 | 62.015 | 52.652 | 55.916 | 87.332 | 121.086 | 119.628 | 95.864 | 80.962 | 74.378 | 66.9 | 65.1 | 56.2 | 60.2 | 46.6 | 115.5 | 57.8 | 42.6 | 41.4 | 46 | 44.3 | 43.2 | 37.8 | 34 | 32.7 | 30.9 | 27.7 | 26.3 | 25.8 | 25.5 | 25.9 | 28.4 | 27.5 |
Goodwill
| 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 61.718 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 39.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.027 | 0 | 0 | 0 | 0 | 0 | 0 | 39.027 | 39.027 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.406 | 43.388 | 42.952 | 41.808 | 39.575 | 42.048 | 39.696 | 38.015 | 26.612 | 27.847 | 27.628 | 27.321 | 29.441 | 30.319 | 31.14 | 32.022 | 34.487 | 41.351 | 45.187 | 48.268 | 49.921 | 49.442 | 49.739 | 50.462 | 46.908 | 45.649 | 38.247 | 36.237 | 50.175 | 68.771 | 44.519 | 46.938 | 44.77 | 46.138 | 43.84 | 43.521 | 44.179 | 43.653 | 42.226 | 42.714 | 35.343 | 33.973 | 33.944 | 34.821 | 33.993 | 33.792 | 32.528 | 31.648 | 27.709 | 27.111 | 25.985 | 24.913 | 5.96 | 2.492 | 2.403 | 2.437 | 2.238 | 2.212 | 2.111 | 2.142 | 2.117 | 2.19 | 2.214 | 2.281 | 5.488 | 2.366 | 4.515 | 2.377 | 2.491 | 2.526 | 2.558 | 2.547 | 2.619 | 7.283 | 6.178 | 41.728 | 42.018 | 42.06 | 42.097 | 42.087 | 42.143 | 42.287 | 42.305 | 3.388 | 42.792 | 42.829 | 42.423 | 42.39 | 42.533 | 42.792 | 3.948 | -1.2 | 39.602 | 59.357 | 61.06 | 60.513 | 62.954 | 61.153 | 61.951 | 62.8 | 54.5 | 37.2 | 37.5 | 38.1 | 41.9 | 42.5 | 43.3 | 43.9 | 44.5 | 45.2 | 45.8 | 46.5 | 47.3 | 47.9 | 48.6 | 49.1 | 50.8 | 50.3 | 50 | 50.5 | 47.1 | 46.6 |
Goodwill and Intangible Assets
| 96.221 | 96.203 | 95.767 | 94.623 | 92.39 | 94.863 | 92.511 | 90.83 | 88.33 | 66.874 | 66.655 | 66.348 | 68.468 | 69.346 | 70.167 | 71.049 | 73.514 | 80.378 | 84.214 | 87.295 | 88.948 | 88.469 | 88.766 | 89.489 | 85.935 | 84.676 | 77.274 | 75.264 | 89.202 | 107.798 | 83.546 | 85.965 | 83.797 | 85.165 | 82.867 | 82.548 | 83.206 | 82.68 | 81.253 | 81.741 | 74.37 | 73 | 72.971 | 73.848 | 73.02 | 72.819 | 71.555 | 70.675 | 66.736 | 66.138 | 65.012 | 63.94 | 44.987 | 41.519 | 41.43 | 41.464 | 41.265 | 41.239 | 41.138 | 41.169 | 41.144 | 41.217 | 41.241 | 41.308 | 44.515 | 41.393 | 43.542 | 41.404 | 41.518 | 41.553 | 41.585 | 41.574 | 41.646 | 46.31 | 45.205 | 41.728 | 42.018 | 42.06 | 42.097 | 42.087 | 42.143 | 42.287 | 42.305 | 42.415 | 42.792 | 42.829 | 42.423 | 42.39 | 42.533 | 42.792 | 42.975 | 39.027 | 39.602 | 59.357 | 61.06 | 60.513 | 62.954 | 61.153 | 61.951 | 62.8 | 54.5 | 37.2 | 37.5 | 38.1 | 41.9 | 42.5 | 43.3 | 43.9 | 44.5 | 45.2 | 45.8 | 46.5 | 47.3 | 47.9 | 48.6 | 49.1 | 50.8 | 50.3 | 50 | 50.5 | 47.1 | 46.6 |
Long Term Investments
| 165.697 | 163.445 | 159.521 | 161.307 | 1 | 1.046 | 1.05 | 1.035 | 1.095 | 1.092 | 1.092 | 1.087 | 1.089 | 1.089 | 1.086 | 13.633 | 14.803 | 13.192 | 11.131 | 15.685 | 13.659 | 14.149 | 21.2 | 4.595 | 3.5 | 3.5 | 3.5 | 9.911 | 3.5 | 3.5 | 3 | 3.389 | 1 | 1 | 1.7 | 2.198 | 3.2 | 1.7 | 2.9 | 3.384 | 6.6 | 4.9 | 5.4 | 5.784 | 5.9 | 4.8 | 4.2 | 4.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 3.9 | 7.5 | 53.9 | 52.6 | 92.8 | 123 | 105.3 | 53 | 43.8 | 83 | 40.2 | 32.5 | 28.5 | 32.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 15.687 | 16.099 | 7.712 | 7.988 | 11.961 | 11.45 | 11.218 | 9.9 | 14.369 | 13.958 | 13.935 | 13.906 | 18.652 | 18.72 | 18.303 | 17.983 | 17.737 | 46.826 | 37.967 | 23.905 | 29.742 | 29.638 | 30.503 | 31.264 | 27.326 | 24.386 | 25.145 | 30.708 | 33.369 | 31.503 | 29.491 | 20.779 | 26.233 | 25.893 | 25.197 | 25.766 | 21.458 | 21.673 | 23.799 | 23.058 | 20.917 | 21.158 | 24.402 | 24.259 | 31.052 | 32.05 | 35.654 | 36.461 | 40.164 | 46.193 | 49.285 | 50.033 | 51.917 | 56.155 | 57.417 | 57.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.171 | 7.775 | 7.558 | 6.171 | 6.47 | 6.454 | 6.311 | 6.171 | 4.545 | 4.623 | 3.923 | 3.756 | 3.821 | 3.821 | 3.821 | 3.821 | 3.943 | 3.607 | 3.243 | 3.022 | 27.047 | 50.046 | 53.646 | -7.5 | -53.9 | -52.6 | -92.8 | -123 | 20.7 | 22.1 | 23.5 | 23.3 | 31.2 | 26.3 | 21.8 | 19.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -142.716 | 20.176 | 18.53 | 19.033 | 19.119 | 15.914 | 15.48 | 15.665 | 16.294 | 16.986 | 22.115 | 17.799 | 18.514 | 20.33 | 21.799 | 21.673 | 23.796 | 24.575 | 24.559 | 25.034 | 20.242 | 19.946 | 15.396 | 50.409 | 51.673 | 58.456 | 59.069 | 14.138 | 19.457 | 15.583 | 16.66 | 29.806 | 25.419 | 25.017 | 24.578 | 24.329 | 31.445 | 26.642 | 21.548 | 19.663 | 13.597 | 14.168 | 21.773 | 21.25 | 21.839 | 21.326 | 21.21 | 8.065 | 25.48 | 14.736 | 14.377 | 14.238 | 15.435 | 13.896 | 12.789 | 12.35 | 0 | 14.399 | 13.565 | 18.358 | 19.584 | 21.55 | 20.574 | 19.997 | 15.048 | 20.467 | 14.107 | 17.135 | 14.062 | 16.352 | 11.783 | 11.6 | 10.969 | 7.943 | 7.873 | 14.947 | 14.912 | 15.085 | 14.461 | 14.248 | 14.009 | 14.652 | 14.802 | 15.395 | 9.381 | 10.718 | 10.468 | 60.926 | 58.861 | 9.919 | 10.735 | 77.559 | 43.849 | 56.498 | 27.587 | 79.204 | 191.722 | 190.39 | 197.671 | 214.5 | 61.9 | 72 | 67.5 | 39.2 | 16.4 | 72 | 69.9 | 69.9 | 103.5 | 102.5 | 89.3 | 76.2 | 65.9 | 40 | 37.3 | 33.4 | 33 | 31.8 | 30.2 | 28.5 | 23.6 | 22.1 |
Total Non-Current Assets
| 379.995 | 533.704 | 521.98 | 526.25 | 362.61 | 362.246 | 368.538 | 370.326 | 371.606 | 351.219 | 362.768 | 359.493 | 367.575 | 375.002 | 381.175 | 401.735 | 412.704 | 452.191 | 452.232 | 458.768 | 457.688 | 460.528 | 458.079 | 456.415 | 444.524 | 447.147 | 443.966 | 406.802 | 415.343 | 415.836 | 380.925 | 385.354 | 370.433 | 371.555 | 354.553 | 353.108 | 352.276 | 339.794 | 331.426 | 311.27 | 277.063 | 264.045 | 266.421 | 257.988 | 258.741 | 252.854 | 253.383 | 233.235 | 244.983 | 240.527 | 235.767 | 231.852 | 207.855 | 203.419 | 192.054 | 187.42 | 118.128 | 114.653 | 113.556 | 114.347 | 113.452 | 111.643 | 107.052 | 100.71 | 96.268 | 87.611 | 81.598 | 82.247 | 79.58 | 82.412 | 76.648 | 77.563 | 84.405 | 87.825 | 86.413 | 89.626 | 91.658 | 91.442 | 91.095 | 91.218 | 92.054 | 94.666 | 95.552 | 97.384 | 96.236 | 99.117 | 100.99 | 152.445 | 152.812 | 106.537 | 118.968 | 172.26 | 166.414 | 253.933 | 267.279 | 259.345 | 350.54 | 332.505 | 334 | 344.2 | 307.5 | 240.5 | 232.5 | 230.2 | 245.2 | 231.1 | 206.1 | 207.3 | 194 | 192 | 178.3 | 160.5 | 147.2 | 120.6 | 116.8 | 110.2 | 110.1 | 107.9 | 105.7 | 104.9 | 99.1 | 96.2 |
Total Assets
| 847.56 | 827.399 | 824.14 | 814.669 | 850.946 | 815.706 | 821.521 | 821.154 | 800.227 | 801.824 | 852.048 | 883.247 | 871.161 | 881.89 | 942.363 | 997.75 | 1,007.542 | 1,061.465 | 1,102.326 | 889.069 | 869.989 | 875.888 | 893.219 | 873.6 | 873.63 | 869.512 | 878.334 | 866.612 | 846.663 | 840.389 | 841.489 | 857.334 | 859.299 | 866.737 | 879.295 | 931.02 | 713.823 | 727.118 | 675.84 | 621.533 | 560.939 | 538.232 | 478.246 | 481.145 | 447.49 | 453.77 | 432.338 | 421.872 | 427.035 | 425.476 | 414.142 | 406.236 | 374.378 | 372.132 | 336.574 | 349.088 | 285.581 | 272.39 | 276.038 | 247.545 | 308.965 | 270.448 | 226.981 | 228.667 | 238.284 | 216.439 | 203.703 | 207.982 | 212.7 | 220.206 | 217.866 | 227.041 | 242.745 | 244.258 | 238.402 | 243.411 | 245.295 | 240.849 | 235.279 | 230.853 | 221.92 | 215.085 | 223.92 | 250.376 | 219.041 | 221.525 | 238.152 | 242.976 | 238.308 | 242.83 | 255.31 | 261.512 | 335.667 | 452.307 | 473.326 | 492.1 | 522.576 | 511.933 | 516.9 | 538.2 | 513.7 | 490.2 | 500.8 | 490.1 | 391.9 | 376.8 | 352.7 | 344.4 | 340.7 | 325.7 | 312.2 | 308.7 | 291.3 | 283 | 195.6 | 194.5 | 202.7 | 195.1 | 188.9 | 184.6 | 178.2 | 177.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26.018 | 20.055 | 18.734 | 26.386 | 37.699 | 24.092 | 25.783 | 25.237 | 22.607 | 19.849 | 18.22 | 15.943 | 15.584 | 15.206 | 16.224 | 20.837 | 12.011 | 13.668 | 25.296 | 20.414 | 23.882 | 22.155 | 22.106 | 32.057 | 15.445 | 15.027 | 13.782 | 24.235 | 18.178 | 30.245 | 13.935 | 19.99 | 16.733 | 21.451 | 20.952 | 23.455 | 18.118 | 21.349 | 27.039 | 26.145 | 16.571 | 12.488 | 14.319 | 19.396 | 17.051 | 18.356 | 16.155 | 15.144 | 15.389 | 20.001 | 26.888 | 28.985 | 16.504 | 30.07 | 21.902 | 20.384 | 24.837 | 18.407 | 20.432 | 16.803 | 12.391 | 18.395 | 16.205 | 15.79 | 16.759 | 11.06 | 8.775 | 12.3 | 8.781 | 8.454 | 5.306 | 11.426 | 9.469 | 7.024 | 5.586 | 6.935 | 6.821 | 6.491 | 7.023 | 5.827 | 6.633 | 4.968 | 5.037 | 5.78 | 6.115 | 9.953 | 6.68 | 6.768 | 5.852 | 6.377 | 6.299 | 6.735 | 5.576 | 14.778 | 11.583 | 23.25 | 19.863 | 19.778 | 16.684 | 18.4 | 12.6 | 6 | 7.2 | 9.9 | 5.3 | 5.5 | 5.4 | 7.1 | 6.5 | 5.5 | 4.7 | 4.5 | 3.6 | 3.6 | 4.1 | 2.9 | 2.1 | 1.8 | 1.7 | 2.9 | 11.6 | 1.7 |
Short Term Debt
| 46.239 | 54.887 | 70.529 | 26.182 | 23.903 | 28.002 | 31.025 | 36.111 | 2.66 | 19.349 | 1.08 | 2.472 | 9.486 | 9.544 | 50.813 | 305.676 | 297.985 | 297.765 | 298.355 | 18.229 | 18.103 | 22.976 | 57.85 | 37.753 | 17.625 | 24.377 | 24.867 | 0 | 25.846 | 26.336 | 26.826 | 27.316 | 27.806 | 28.296 | 28.786 | 29.667 | 22.278 | 22.278 | 16.08 | 4.71 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 30 | 55 | 55 | 55.083 | 39.583 | 34.583 | 17.5 | 17.5 | 21.875 | 24.792 | 40 | 50 | 20 | 20 | 20 | 20 | 20 | 0 | 0 | 160 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.277 | 44.705 | -97.677 | -98.659 | -134.171 | -94.898 | -100.368 | 0 | 0 | 0 | 0 | 17.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.6 | 1.2 | 1.2 | 1.2 | 40.8 | 41.3 | 2.5 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 |
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 | 0 | 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
| 53.676 | 62.655 | 60.999 | 67.105 | 66.272 | 67.715 | 73.55 | 70.94 | 76.461 | 75.951 | 80.463 | 81.281 | 86.442 | 87.489 | 93.208 | 87.982 | 99.77 | 104.311 | 103.267 | 94.552 | 104.169 | 105.384 | 106.328 | 106.709 | 114.075 | 110.286 | 112.131 | 113.27 | 120.77 | 113.689 | 100.901 | 90.266 | 97.22 | 106.967 | 102.049 | 104.993 | 106.301 | 98.062 | 95.694 | 88.566 | 100.304 | 88.134 | 83.409 | 76.932 | 73.789 | 73.916 | 76.364 | 73.954 | 79.66 | 79.688 | 80.936 | 74.458 | 79.981 | 81.589 | 71.319 | 73.752 | 72.152 | 61.849 | 60.364 | 57.879 | 59.689 | 69.33 | 65.187 | 71.452 | 67.508 | 69.729 | 67.054 | 59.085 | 58.482 | 61.074 | 57.643 | 56.694 | 51.258 | 47.147 | 47.487 | 44.397 | 57.246 | 56.501 | 54.162 | 50.505 | 50.64 | 51.223 | 60.105 | 63.344 | 68.529 | 68.258 | 78.264 | 87.284 | 79.73 | 80.942 | 94.108 | 95.082 | 97.142 | 94.965 | 100.373 | 0 | 0 | 0 | 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
| 111.283 | 94.125 | 88.188 | 97.793 | 123.863 | 116.658 | 113.729 | 117.286 | 119.138 | 86.427 | 96.551 | 111.896 | 98.272 | 91.557 | 53.686 | -206.322 | 103.97 | 108.917 | -186.505 | 94.55 | 104.443 | 114.15 | 41.51 | 59.971 | 87.358 | 83.422 | 69.156 | 100.14 | 63.935 | 61.401 | 48.598 | 65.892 | 62.679 | 55.243 | 47.448 | 66.081 | 50.241 | 44.336 | 43.332 | 70.715 | 55.841 | 56.192 | 57.745 | 65.232 | 62.181 | 66.372 | 61.335 | 68.695 | 63.405 | 51.54 | 48.961 | 54.803 | 57.043 | -26.485 | 63.961 | 78.994 | 66.259 | 14.398 | 18.967 | 19.974 | 12.524 | -4.132 | -1.079 | 58.199 | 64.544 | 64.438 | 63.088 | 61.967 | 62.247 | 54.454 | 53.643 | 51.052 | 54.808 | 51.329 | 50.818 | 55.122 | 55.574 | 55.725 | 53.929 | 56.897 | 53.792 | 49.879 | 51.388 | 43.794 | 44.824 | 42.12 | 45.279 | 43.451 | 1.167 | 1.184 | 144.7 | 143.7 | 183.3 | 139.2 | 155.6 | 146.587 | 61.18 | 53.712 | 65.432 | 68.6 | 61.4 | 45.5 | 48.3 | 52.6 | 63.4 | 62.5 | 57.3 | 53.6 | 57.5 | 54.5 | 58.3 | 59.4 | 49.2 | 50.3 | 9.2 | 11.4 | 53.8 | 50.8 | 44.3 | 35.4 | 24.7 | 37.3 |
Total Current Liabilities
| 237.216 | 231.722 | 238.45 | 217.466 | 251.737 | 236.467 | 244.087 | 249.574 | 220.866 | 201.576 | 196.314 | 211.592 | 209.784 | 203.796 | 213.931 | 208.173 | 513.736 | 524.661 | 240.413 | 227.745 | 250.597 | 264.665 | 227.794 | 236.49 | 234.503 | 233.112 | 219.936 | 237.645 | 228.729 | 231.671 | 190.26 | 203.464 | 204.438 | 211.957 | 199.235 | 224.196 | 196.938 | 186.025 | 182.145 | 190.136 | 172.716 | 156.814 | 155.473 | 161.56 | 158.021 | 158.644 | 153.854 | 157.793 | 188.454 | 206.229 | 211.785 | 213.329 | 193.111 | 119.757 | 174.682 | 190.63 | 185.123 | 119.446 | 139.763 | 144.656 | 104.604 | 103.593 | 100.313 | 165.441 | 168.811 | 145.227 | 138.917 | 293.352 | 129.51 | 123.982 | 116.592 | 279.172 | 115.535 | 105.5 | 103.891 | 106.454 | 119.641 | 278.717 | 115.114 | 113.229 | 111.065 | 106.07 | 116.53 | 112.918 | 119.468 | 120.331 | 130.223 | 137.503 | 134.026 | 133.208 | 147.43 | 146.858 | 151.847 | 154.045 | 167.188 | 169.837 | 81.043 | 73.49 | 82.116 | 104.3 | 74 | 51.5 | 55.5 | 62.5 | 68.7 | 68 | 62.7 | 60.7 | 64.5 | 60.5 | 63.6 | 65.1 | 54 | 55.1 | 54.1 | 55.6 | 58.4 | 54.5 | 47.8 | 40.1 | 38.1 | 40.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 230.038 | 229.738 | 229.435 | 229.131 | 228.449 | 228.039 | 227.549 | 226.912 | 226.527 | 224.379 | 224.01 | 223.641 | 223.265 | 222.888 | 273.299 | 305.676 | 314.276 | 297.765 | 298.355 | 18.229 | 18.103 | 22.976 | 57.85 | 37.753 | 17.625 | 24.377 | 24.867 | 25.357 | 25.846 | 26.336 | 26.826 | 27.316 | 27.806 | 28.296 | 28.786 | 29.667 | 22.278 | 22.278 | 16.08 | 4.71 | 0 | 0 | 0 | 0 | 5 | 18 | 18 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.437 | 115.662 | 160 | 160 | 160 | 160 | 160 | 0 | 160 | 160 | 160 | 0 | 160 | 160 | 160 | 160 | 160 | 0 | 160 | 160 | 160 | 160 | 160 | 189.234 | 168.475 | 174.975 | 209.143 | 209.143 | 209.143 | 210.143 | 210.143 | 229.643 | 285 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 303.7 | 300 | 167.7 | 167.3 | 165 | 165 | 165.6 | 165.6 | 165.6 | 165.9 | 165.5 | 170.2 | 69.9 | 69.6 | 68.5 | 68.9 | 68.8 | 68.4 | 68.7 | 66.4 |
Deferred Revenue Non-Current
| -242.559 | 10.456 | -158.717 | -123.975 | 252.352 | -144.66 | -144.754 | -214.437 | -121.798 | -100.493 | -97.631 | -181.743 | -107.758 | -101.101 | -155.312 | 305.676 | -457.507 | 104.311 | 103.267 | 94.552 | 104.169 | 105.384 | 106.328 | 106.709 | 114.075 | 110.286 | 112.131 | 113.27 | 120.77 | 113.689 | 100.901 | 90.266 | 97.22 | 106.967 | 102.049 | 104.993 | 106.301 | 98.062 | 95.694 | 88.566 | 100.304 | 88.134 | 83.409 | 76.932 | 73.789 | 73.916 | 76.364 | 73.954 | 0 | 0 | 0 | 0 | 0 | 81.589 | 0 | 0 | 0 | 61.849 | 60.364 | 57.879 | 59.689 | 69.33 | 65.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.521 | 12.521 | 12.521 | 12.521 | 13.349 | 13.587 | 16.046 | 14.9 | 14.9 | 17.642 | 17.642 | 17.642 | 17.642 | 19.681 | 19.681 | 19.134 | 18.661 | 18.475 | 19.681 | -296.207 | -122.272 | -128.36 | 0 | -317.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -196.65 | -200.86 | -244.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.7 | 22.1 | 23.1 | 23.3 | 31.2 | 26.4 | 21.8 | 19.6 | 13.5 | 9.6 | 8.1 | 6.1 | 4.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 242.559 | 0 | 169.072 | 133.937 | -252.352 | 144.66 | 144.754 | 214.437 | 121.798 | 100.493 | 97.631 | 181.743 | 107.758 | 101.101 | 155.312 | -305.676 | 143.231 | -402.076 | -103.267 | 201.655 | 122.546 | 137.126 | -106.328 | 210.922 | -114.075 | -110.286 | -112.131 | -113.27 | -120.77 | -113.689 | -100.901 | -90.266 | -97.22 | -106.967 | -102.049 | -104.993 | -106.301 | -98.062 | -95.694 | -88.566 | -44.463 | -31.942 | -25.664 | 40.973 | -73.789 | -73.916 | -76.364 | -73.954 | 93.405 | 106.54 | 103.961 | 134.311 | 96.626 | 0 | 81.461 | 113.124 | 88.134 | 0 | 0 | 0 | 196.65 | 200.86 | 244.108 | 0 | 0 | 0 | 0 | 221.967 | 0 | 0 | 0 | 218.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.077 | 3.487 | 3.459 | 37.033 | 0 | 0 | 0 | 24.227 | 21.767 | 19.118 | 22.8 | 18.9 | 21 | 18.3 | 15.1 | 10.1 | 8.5 | 12.4 | 13.7 | 20.1 | 19.3 | 13.4 | 14 | 15 | 9.7 | 9.8 | 10.8 | 17.7 | 15.7 | 18.1 | 22.3 | 17.5 | 14.2 |
Total Non-Current Liabilities
| 242.559 | 252.715 | 252.311 | 251.614 | 241.798 | 241.626 | 243.595 | 241.812 | 241.427 | 242.021 | 241.652 | 241.283 | 240.907 | 242.569 | 292.98 | 324.81 | 18.661 | 18.475 | 318.036 | 18.229 | 122.546 | 137.126 | 57.85 | 37.753 | 17.625 | 24.377 | 24.867 | 25.357 | 25.846 | 26.336 | 26.826 | 27.316 | 27.806 | 28.296 | 28.786 | 29.667 | 22.278 | 22.278 | 16.08 | 4.71 | 55.841 | 56.192 | 57.745 | 117.905 | 5 | 18 | 18 | 11 | 93.405 | 106.54 | 103.961 | 134.311 | 96.626 | 81.589 | 81.461 | 113.124 | 88.134 | 61.849 | 60.364 | 57.879 | 164.126 | 184.992 | 225.187 | 160 | 160 | 160 | 160 | 221.967 | 160 | 160 | 160 | 218.294 | 160 | 160 | 160 | 160 | 160 | 0 | 160 | 160 | 160 | 160 | 160 | 189.234 | 168.475 | 174.975 | 209.143 | 209.143 | 209.143 | 212.22 | 213.63 | 233.102 | 322.033 | 300 | 300 | 300 | 324.227 | 321.767 | 319.118 | 322.8 | 339.6 | 343.1 | 345.1 | 338.4 | 209 | 202.2 | 199.2 | 198.3 | 199.2 | 194.5 | 187.1 | 186 | 185 | 181.4 | 79.7 | 80.4 | 86.2 | 84.6 | 86.9 | 90.7 | 86.2 | 80.6 |
Total Liabilities
| 479.775 | 484.437 | 490.761 | 469.08 | 493.535 | 478.093 | 487.682 | 491.386 | 462.293 | 443.597 | 437.966 | 452.875 | 450.691 | 446.365 | 506.911 | 532.983 | 532.397 | 543.136 | 558.449 | 245.974 | 250.597 | 264.665 | 285.644 | 274.243 | 252.128 | 257.489 | 244.803 | 263.002 | 254.575 | 258.007 | 217.086 | 230.78 | 232.244 | 240.253 | 228.021 | 253.863 | 219.216 | 208.303 | 198.225 | 194.846 | 172.716 | 156.814 | 155.473 | 161.56 | 163.021 | 176.644 | 171.854 | 168.793 | 188.454 | 206.229 | 211.785 | 213.329 | 193.111 | 201.346 | 174.682 | 190.63 | 185.123 | 181.295 | 200.127 | 202.535 | 268.73 | 288.585 | 325.5 | 325.441 | 328.811 | 305.227 | 298.917 | 293.352 | 289.51 | 283.982 | 276.592 | 279.172 | 275.535 | 265.5 | 263.891 | 266.454 | 279.641 | 278.717 | 275.114 | 273.229 | 271.065 | 266.07 | 276.53 | 302.152 | 287.943 | 295.306 | 339.366 | 346.646 | 343.169 | 345.428 | 361.06 | 379.96 | 473.88 | 454.045 | 467.188 | 469.837 | 405.27 | 395.257 | 401.234 | 427.1 | 413.6 | 394.6 | 400.6 | 400.9 | 277.7 | 270.2 | 261.9 | 259 | 263.7 | 255 | 250.7 | 251.1 | 239 | 236.5 | 133.8 | 136 | 144.6 | 139.1 | 134.7 | 130.8 | 124.3 | 121.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 14.637 | 0 | 0 | 0 | 0 | 174.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
Common Stock
| 394.603 | 394.493 | 393.597 | 389.048 | 390.097 | 390.238 | 389.5 | 376.715 | 388.953 | 391.107 | 415.362 | 409.979 | 413.531 | 415.857 | 414.993 | 407.031 | 405.583 | 405.583 | 405.583 | 423.386 | 423.37 | 423.676 | 423.114 | 422.455 | 431.29 | 431.003 | 441.303 | 445.797 | 445.466 | 445.466 | 455.838 | 439.213 | 435.829 | 435.711 | 440.248 | 448.31 | 373.936 | 378.247 | 361.451 | 344.862 | 334.415 | 332.611 | 328.685 | 327.313 | 323.744 | 320.102 | 317.144 | 313.744 | 0 | 308.953 | 0 | 0 | 0 | 0 | 294.179 | 292.977 | 0 | 286.792 | 285.409 | 280.048 | 0 | 218.895 | 142.43 | 141.584 | 141.505 | 141.267 | 122.721 | 122.455 | 122.172 | 122.032 | 122.024 | 122.024 | 0 | 0 | 0 | 121.674 | 121.26 | 119.846 | 118.887 | 116.281 | 115.653 | 115.652 | 115.62 | 115.609 | 98.695 | 91.236 | 65.563 | 65.563 | 66.598 | 66.567 | 66.45 | 64.356 | 63.116 | 62.762 | 60.152 | 60.136 | 59.086 | 57.855 | 57.662 | 57.5 | 56.8 | 56.5 | 56.4 | 55.2 | 54.1 | 53.9 | 53.5 | 52.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -279.993 | -293.889 | -297.284 | -292.845 | -272.318 | -284.208 | -292.409 | -293.124 | -282.944 | -272.022 | -251.194 | -234.975 | -241.44 | -226.9 | -217.689 | -202.849 | -181.604 | -134.395 | -108.428 | -40.253 | -58.424 | -66.828 | -77.12 | -85.385 | -70.888 | -75.908 | -60.418 | -87.592 | -92.423 | -91.573 | -55.605 | -47.366 | -43.816 | -34.923 | -5.854 | 19.93 | -2.544 | 17.998 | -6.09 | -6.259 | -26.545 | -29.307 | -42.472 | -43.051 | -70.88 | -72.489 | -84.305 | -87.166 | -97.008 | -111.998 | -123.078 | -125.666 | -131.995 | -140.387 | -142.212 | -141.209 | -195.368 | -202.105 | -215.408 | -241.988 | -246.027 | -247.089 | -249.651 | -247.009 | -237.966 | -235.859 | -223.666 | -213.407 | -203.265 | -189.718 | -185.147 | -178.274 | -158.623 | -146.634 | -150.168 | -144.347 | -156.358 | -158.638 | -159.749 | -160.945 | -168.733 | -170.533 | 0 | -171.189 | -170.682 | -168.028 | -168.997 | -171.42 | -172.104 | -169.81 | -172.845 | -183.392 | -203.026 | -63.473 | -52.049 | -38.278 | 59.561 | 60.745 | 57.764 | 54.7 | 36.9 | 33.6 | 27.2 | 29.4 | 42.9 | 36.3 | 32.8 | 28.6 | 21.4 | 16 | 11.9 | 8.3 | 3.4 | -0.7 | -3.9 | -6.8 | -8 | -9.1 | -9.9 | -10 | -12 | -7.7 |
Accumulated Other Comprehensive Income/Loss
| -7.083 | 166.59 | 162.489 | 176.938 | -10.705 | -10.69 | -3.944 | -5.914 | -12.241 | -2.823 | 7.16 | 6.459 | 3.295 | 1.062 | -0.459 | 0.988 | -1.984 | -4.18 | -5.759 | -3.19 | -4.122 | -2.926 | -2.562 | -3.588 | -4.185 | -2.762 | -0.138 | -0.626 | -1.846 | -3.061 | -4.447 | -5.2 | -4.562 | -4.471 | -3.732 | -7.443 | -6.264 | -4.414 | -4.959 | -3.147 | -1.034 | -0.488 | -1.656 | -1.129 | -2.037 | -2.647 | -2.594 | -2.391 | -1.103 | -1.491 | -1.939 | -2.332 | -2.589 | -1.615 | -0.927 | -0.997 | 0.84 | 0.185 | 0.564 | 0.906 | 4.115 | 3.791 | 2.974 | 3.468 | 5.934 | 1.404 | 5.731 | 1.494 | 4.283 | 3.91 | 4.397 | 1.182 | 3.873 | 3.432 | 2.751 | -0.37 | 0.752 | 0.924 | 1.027 | 2.288 | 3.935 | 3.896 | -168.23 | 3.804 | 3.085 | 3.011 | 2.22 | 2.187 | 0.645 | 0.645 | 0.645 | 0.588 | 1.697 | -1.027 | -1.965 | 0.405 | -1.341 | -1.924 | 0.24 | -1.1 | 0.4 | -0.2 | -0.6 | -0.4 | -2.9 | -2.5 | -4.6 | -4.3 | -11.9 | -11.9 | -11.9 | -11.9 | -6.9 | -6.9 | -6.9 | -6.9 | -3 | -3 | -3 | -3 | 0 | 0 |
Other Total Stockholders Equity
| 181.911 | -0 | 0 | 0 | 165.333 | 175.374 | 170.871 | 185.678 | 179.571 | -0 | 167.912 | 174.62 | 161.52 | 160.65 | 155.642 | 180.319 | 176.839 | 172.361 | 167.473 | 167.751 | 166.632 | 164.657 | 172.38 | 178.679 | 180.536 | 175.131 | 167.874 | 170.167 | 169.138 | 163.889 | 164.891 | 175.365 | 180.352 | 172.632 | 165.395 | 163.094 | 41.628 | 41.452 | 43.99 | 47.319 | 43.2 | 41.056 | 38.216 | 36.452 | 33.642 | 32.16 | 30.239 | 28.892 | 336.692 | 23.783 | 327.374 | 320.905 | 315.851 | 312.788 | 10.852 | 7.687 | 294.986 | 6.223 | 5.346 | 6.044 | 282.147 | 6.266 | 5.728 | 5.183 | 0 | 4.4 | 0 | 4.088 | 0 | 0 | 0 | 2.937 | 121.96 | 121.96 | 121.928 | 0 | 0 | 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 | 0.1 | 11.9 | 0.2 | 14.2 | 13.9 | 4.5 | 4.2 | 63.8 | 63.2 | 58.5 | 58.4 | 53.6 | 52.6 | 71.5 | 71.2 | 68.1 | 67.2 | 66.2 | 65.9 | 65 | 62.6 |
Total Shareholders Equity
| 289.438 | 267.194 | 258.802 | 273.141 | 287.044 | 270.714 | 264.018 | 263.355 | 273.339 | 290.93 | 339.24 | 356.083 | 336.906 | 350.669 | 352.487 | 385.489 | 398.834 | 439.369 | 458.869 | 547.694 | 527.456 | 518.579 | 515.812 | 512.161 | 536.753 | 527.464 | 548.621 | 527.746 | 520.335 | 514.721 | 560.677 | 562.012 | 567.803 | 568.949 | 596.057 | 623.891 | 406.756 | 433.283 | 394.392 | 382.775 | 350.036 | 343.872 | 322.773 | 319.585 | 284.469 | 277.126 | 260.484 | 253.079 | 238.581 | 219.247 | 202.357 | 192.907 | 181.267 | 170.786 | 161.892 | 158.458 | 100.458 | 91.095 | 75.911 | 45.01 | 40.235 | -18.137 | -98.519 | -96.774 | -90.527 | -88.788 | -95.214 | -85.37 | -76.81 | -63.776 | -58.726 | -52.131 | -32.79 | -21.242 | -25.489 | -23.043 | -34.346 | -37.868 | -39.835 | -42.376 | -49.145 | -50.985 | -52.61 | -51.776 | -68.902 | -73.781 | -101.214 | -103.67 | -104.861 | -102.598 | -105.75 | -118.448 | -138.213 | -1.738 | 6.138 | 22.263 | 117.306 | 116.676 | 115.666 | 111.1 | 94 | 90 | 94.9 | 84.4 | 109.8 | 103 | 87.6 | 82.4 | 74.6 | 68.6 | 59.7 | 56 | 51.3 | 46.1 | 61.8 | 58.5 | 58.1 | 56 | 54.2 | 53.8 | 53.9 | 55.8 |
Total Equity
| 367.785 | 342.962 | 333.379 | 345.589 | 357.411 | 337.613 | 333.839 | 329.768 | 337.934 | 358.227 | 414.082 | 430.372 | 420.47 | 435.525 | 435.452 | 464.767 | 475.145 | 518.329 | 543.877 | 643.095 | 619.392 | 611.223 | 607.575 | 599.357 | 621.502 | 612.023 | 633.531 | 603.61 | 592.088 | 582.382 | 624.403 | 626.554 | 627.055 | 626.484 | 651.274 | 677.157 | 494.607 | 518.815 | 477.615 | 426.687 | 388.223 | 381.418 | 322.773 | 319.585 | 284.469 | 277.126 | 260.484 | 253.079 | 238.581 | 219.247 | 202.357 | 192.907 | 181.267 | 170.786 | 161.892 | 158.458 | 100.458 | 91.095 | 75.911 | 45.01 | 40.235 | -18.137 | -98.519 | -96.774 | -90.527 | -88.788 | -95.214 | -85.37 | -76.81 | -63.776 | -58.726 | -52.131 | -32.79 | -21.242 | -25.489 | -23.043 | -34.346 | -37.868 | -39.835 | -42.376 | -49.145 | -50.985 | -52.61 | -51.776 | -68.902 | -73.781 | -101.214 | -103.67 | -104.861 | -102.598 | -105.75 | -118.448 | -138.213 | -1.738 | 6.138 | 22.263 | 117.306 | 116.676 | 115.666 | 111.1 | 100.1 | 95.6 | 100.2 | 89.2 | 114.2 | 106.6 | 90.8 | 85.4 | 77 | 70.7 | 61.5 | 57.6 | 52.3 | 46.5 | 61.8 | 58.5 | 58.1 | 56 | 54.2 | 53.8 | 53.9 | 55.8 |
Total Liabilities & Shareholders Equity
| 847.56 | 827.399 | 824.14 | 814.669 | 850.946 | 815.706 | 821.521 | 821.154 | 800.227 | 801.824 | 852.048 | 883.247 | 871.161 | 881.89 | 942.363 | 997.75 | 1,007.542 | 1,061.465 | 1,102.326 | 889.069 | 869.989 | 875.888 | 893.219 | 873.6 | 873.63 | 869.512 | 878.334 | 866.612 | 846.663 | 840.389 | 841.489 | 857.334 | 859.299 | 866.737 | 879.295 | 931.02 | 713.823 | 727.118 | 675.84 | 621.533 | 560.939 | 538.232 | 478.246 | 481.145 | 447.49 | 453.77 | 432.338 | 421.872 | 427.035 | 425.476 | 414.142 | 406.236 | 374.378 | 372.132 | 336.574 | 349.088 | 285.581 | 272.39 | 276.038 | 247.545 | 308.965 | 270.448 | 226.981 | 228.667 | 238.284 | 216.439 | 203.703 | 207.982 | 212.7 | 220.206 | 217.866 | 227.041 | 242.745 | 244.258 | 238.402 | 243.411 | 245.295 | 240.849 | 235.279 | 230.853 | 221.92 | 215.085 | 223.92 | 250.376 | 219.041 | 221.525 | 238.152 | 242.976 | 238.308 | 242.83 | 255.31 | 261.512 | 335.667 | 452.307 | 473.326 | 492.1 | 522.576 | 511.933 | 516.9 | 538.2 | 513.7 | 490.2 | 500.8 | 490.1 | 391.9 | 376.8 | 352.7 | 344.4 | 340.7 | 325.7 | 312.2 | 308.7 | 291.3 | 283 | 195.6 | 194.5 | 202.7 | 195.1 | 188.9 | 184.6 | 178.2 | 177.2 |