Kforce Inc.
NASDAQ:KFRC
57.84 (USD) • At close November 4, 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 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.127 | 0.11 | 0.106 | 0.119 | 0.122 | 0.147 | 0.171 | 0.121 | 5.089 | 29.974 | 116.627 | 96.989 | 115.631 | 117.279 | 101.341 | 103.486 | 101.273 | 52.371 | 31.774 | 19.831 | 41.32 | 65.047 | 0.259 | 0.112 | 0.466 | 0.473 | 0.257 | 0.379 | 0.703 | 3.532 | 2.738 | 1.482 | 0.925 | 1.043 | 0.92 | 1.497 | 1.246 | 1.651 | 1.928 | 1.238 | 1.117 | 1.296 | 0.816 | 0.875 | 0.803 | 1.064 | 0.907 | 1.381 | 5.418 | 0.812 | 0.862 | 0.939 | 1.025 | 0.685 | 0.448 | 1.055 | 0.454 | 0.41 | 1.143 | 2.812 | 0.499 | 0.467 | 0.9 | 0.66 | 0.921 | 2.056 | 0.834 | 1.083 | 1.052 | 1.322 | 0.566 | 1.589 | 0.782 | 0.835 | 0.427 | 37.104 | 2.118 | 0.601 | 0.189 | 0.363 | 2.907 | 0.509 | 10.243 | 13.715 | 13.227 | 9.238 | 1.803 | 1.053 | 10.645 | 3.301 | 1.279 | 0.255 | 0.12 | 0.854 | 3.333 | 1.865 | 2.273 | 1.209 | 1.808 | 7.9 | 22.9 | 41.6 | 40.8 | 68.8 | 76.6 | 95.1 | 72.5 | 77.9 | 2.5 | 30.4 | 31 | 39.6 | 40.4 | 43.1 | 0.6 | 0.6 | 1.7 | 0.7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.127 | 0.11 | 0.106 | 0.119 | 0.122 | 0.147 | 0.171 | 0.121 | 5.089 | 29.974 | 116.627 | 96.989 | 115.631 | 117.279 | 101.341 | 103.486 | 101.273 | 52.371 | 31.774 | 19.831 | 41.32 | 65.047 | 0.259 | 0.112 | 0.466 | 0.473 | 0.257 | 0.379 | 0.703 | 3.532 | 2.738 | 1.482 | 0.925 | 1.043 | 0.92 | 1.497 | 1.246 | 1.651 | 1.928 | 1.238 | 1.117 | 1.296 | 0.816 | 0.875 | 0.803 | 1.064 | 0.907 | 1.381 | 5.418 | 0.812 | 0.862 | 0.939 | 1.025 | 0.685 | 0.448 | 1.055 | 0.454 | 0.41 | 1.143 | 2.812 | 0.499 | 0.467 | 0.9 | 0.66 | 0.921 | 2.056 | 0.834 | 1.083 | 1.052 | 1.322 | 0.566 | 1.589 | 0.782 | 0.835 | 0.427 | 37.104 | 2.118 | 0.601 | 0.189 | 0.363 | 2.907 | 0.509 | 10.243 | 13.715 | 13.227 | 9.238 | 1.803 | 1.053 | 10.645 | 3.301 | 1.279 | 0.255 | 0.12 | 0.854 | 3.333 | 1.865 | 2.273 | 1.209 | 1.808 | 7.9 | 22.9 | 41.6 | 40.8 | 68.8 | 76.6 | 95.1 | 72.5 | 77.9 | 2.5 | 30.4 | 31 | 39.6 | 40.4 | 43.1 | 0.6 | 0.6 | 1.7 | 0.7 |
Net Receivables
| 229.259 | 230.714 | 236.923 | 233.428 | 248.291 | 250.564 | 266.525 | 269.531 | 281.159 | 285.727 | 281.307 | 268.332 | 269.91 | 266.919 | 244.226 | 228.373 | 230.002 | 242.391 | 235.587 | 217.962 | 228.048 | 226.028 | 220.633 | 235.214 | 237.918 | 240.029 | 238.621 | 232.981 | 245.736 | 227.125 | 228.532 | 206.533 | 210.169 | 216.623 | 210.511 | 199.459 | 218.292 | 217.277 | 204.206 | 208.021 | 202.459 | 205.485 | 193.118 | 186.815 | 186.114 | 169.91 | 166.664 | 153.32 | 169.233 | 179.513 | 176.481 | 175.014 | 186.887 | 169.546 | 163.151 | 154.182 | 156.688 | 145.44 | 142.99 | 123.39 | 131.01 | 128.151 | 131.378 | 132.915 | 140.971 | 151.744 | 164.144 | 167.154 | 166.797 | 154.353 | 150.785 | 135.52 | 149.528 | 136.176 | 132.344 | 99.426 | 110.129 | 105.555 | 108.543 | 91.288 | 102.698 | 94.784 | 69.866 | 62.274 | 64.438 | 63.237 | 66.388 | 63.901 | 69.376 | 74.3 | 72.355 | 76.366 | 92.922 | 103.776 | 116.23 | 125.931 | 137.159 | 142.22 | 156.406 | 135.6 | 144.7 | 132.6 | 128.5 | 114.6 | 113.4 | 103.6 | 45.7 | 35.8 | 31.5 | 24.1 | 21.7 | 17.3 | 16.5 | 13.4 | 10.8 | 7.7 | 7.6 | 3.5 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.553 | 8.31 | 9.146 | 10.912 | 9.498 | 8.743 | 8.213 | 8.108 | 10.019 | 10.592 | 7.52 | 6.79 | 8.044 | 7.492 | 6.904 | 7.033 | 7.413 | 7.563 | 7.401 | 7.475 | 7.951 | 8.692 | 34.644 | 13.136 | 13.62 | 13.988 | 11.994 | 12.085 | 12.685 | 10.92 | 10.709 | 15.49 | 16.659 | 16.744 | 14.278 | 13.578 | 14.325 | 14.737 | 15.027 | 15.15 | 15.578 | 16.953 | 16.161 | 15.196 | 18.557 | 19.13 | 18.223 | 16.858 | 12.979 | 22.11 | 19.658 | 10.286 | 10.713 | 11.162 | 11.596 | 9.964 | 11.259 | 12.314 | 13.007 | 10.935 | 11.057 | 12.119 | 13.146 | 12.171 | 15.261 | 15.389 | 13.905 | 12.677 | 12.711 | 14.111 | 13.111 | 13.345 | 14.82 | 20.378 | 22.053 | 19.029 | 20.041 | 21.442 | 24.302 | 22.342 | 6.848 | 7.613 | 5.304 | 3.055 | 3.399 | 3.941 | 4.904 | 3.838 | 6.007 | 7.125 | 8.543 | 8.993 | 13.312 | 15.486 | 10.413 | 8.554 | 10.672 | 9.03 | 6.531 | 7.2 | 12.5 | 10.1 | 9.7 | 21.3 | 20.9 | 11.4 | 2.7 | 2.1 | 3.4 | 5.4 | 2.5 | 2.3 | 2.4 | 1.5 | 1.7 | 8.5 | 8.4 | 1.1 |
Total Current Assets
| 239.939 | 239.134 | 246.175 | 244.459 | 257.911 | 259.454 | 274.909 | 277.76 | 296.267 | 326.293 | 405.454 | 372.111 | 393.585 | 391.69 | 352.471 | 338.892 | 338.688 | 302.325 | 274.762 | 245.235 | 277.319 | 299.767 | 255.536 | 248.462 | 252.004 | 254.49 | 250.872 | 245.445 | 259.124 | 241.577 | 241.979 | 223.505 | 227.753 | 234.41 | 225.709 | 214.534 | 233.863 | 233.665 | 221.161 | 224.409 | 219.154 | 223.734 | 210.095 | 202.886 | 205.474 | 190.104 | 185.794 | 171.559 | 187.63 | 202.435 | 197.001 | 186.239 | 198.625 | 181.393 | 176.793 | 165.201 | 168.401 | 158.164 | 157.14 | 137.137 | 142.566 | 140.737 | 145.424 | 145.746 | 157.153 | 169.189 | 178.883 | 180.914 | 180.56 | 169.786 | 164.462 | 150.454 | 165.13 | 157.389 | 154.824 | 155.559 | 132.288 | 127.598 | 133.034 | 113.993 | 112.453 | 102.906 | 85.413 | 79.044 | 81.064 | 76.416 | 73.095 | 68.792 | 86.028 | 84.726 | 82.177 | 85.614 | 106.354 | 120.116 | 129.976 | 136.35 | 150.104 | 152.459 | 164.745 | 150.7 | 180.1 | 184.3 | 179 | 204.7 | 210.9 | 210.1 | 120.9 | 115.8 | 37.4 | 59.9 | 55.2 | 59.2 | 59.3 | 58 | 13.1 | 16.8 | 17.7 | 5.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22.498 | 22.849 | 23.44 | 23.786 | 9.489 | 10.16 | 10.036 | 25.749 | 16.831 | 18.455 | 6.586 | 5.964 | 5.821 | 22.452 | 26.373 | 26.804 | 27.671 | 45.587 | 47.068 | 29.975 | 30.138 | 29.095 | 28.94 | 35.818 | 37.011 | 38.568 | 38.848 | 39.68 | 40.654 | 41.892 | 42.732 | 43.145 | 42.355 | 37.726 | 37.599 | 37.476 | 37.863 | 35.635 | 35.174 | 35.33 | 35.736 | 36.064 | 36.194 | 36.728 | 36.533 | 36.061 | 35.543 | 34.883 | 35.246 | 35.798 | 35.271 | 36.124 | 35.854 | 36.068 | 37.443 | 38.13 | 38.576 | 38.314 | 10.802 | 11.407 | 12.081 | 12.649 | 13.711 | 14.687 | 15.111 | 14.564 | 13.962 | 13.355 | 12.291 | 12.93 | 13.161 | 12.61 | 12.067 | 11.132 | 10.402 | 10.148 | 9.06 | 8.519 | 8.845 | 8.579 | 7.428 | 7.205 | 6.942 | 7.422 | 8.221 | 8.636 | 9.231 | 9.605 | 11.524 | 12.736 | 13.919 | 15.367 | 17.924 | 19.586 | 22.998 | 23.115 | 22.107 | 24.624 | 26.181 | 27.8 | 24.8 | 23.8 | 22.3 | 19.9 | 23.8 | 20.8 | 8.5 | 8.2 | 9 | 8.2 | 5.6 | 5.3 | 4.8 | 3 | 2.5 | 2.4 | 1.9 | 0.3 |
Goodwill
| 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 45.968 | 44.014 | 48.9 | 48.9 | 48.9 | 63.41 | 63.41 | 63.41 | 63.41 | 67.268 | 67.268 | 132.568 | 138.078 | 138.078 | 138.078 | 138.078 | 138.078 | 138.078 | 137.912 | 137.912 | 137.912 | 140.42 | 140.368 | 140.168 | 140.119 | 235.324 | 235.477 | 237.609 | 237.609 | 226.459 | 226.459 | 221.84 | 222.302 | 173.207 | 169.838 | 171.339 | 125.004 | 125.492 | 125.13 | 125.048 | 108.353 | 0 | 0 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 0 | 95.621 | 95.621 | 0 | 89.688 | 0 | 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
| 24.638 | 22.468 | 20.62 | 16.434 | 16.009 | 15.415 | 14.845 | 16.149 | 16.404 | 15.572 | 14.796 | 14.666 | 15.243 | 14.696 | 13.811 | 12.802 | 11.955 | 11.1 | 9.841 | 8.759 | 7.395 | 6.309 | 5.477 | 2.952 | 3.038 | 3.125 | 3.211 | 3.297 | 3.384 | 3.47 | 3.556 | 3.642 | 3.729 | 3.85 | 4.043 | 4.235 | 4.436 | 4.628 | 4.819 | 5.011 | 4.517 | 4.676 | 4.834 | 4.993 | 5.16 | 5.355 | 5.545 | 5.736 | 5.942 | 6.154 | 6.398 | 6.635 | 6.873 | 7.16 | 7.427 | 7.787 | 8.164 | 8.865 | 9.426 | 10.075 | 8.289 | 8.739 | 10.067 | 10.604 | 9.291 | 9.921 | 11.015 | 25.747 | 19.887 | 21.3 | 22.749 | 24.259 | 11.059 | 12.186 | 13.313 | 134.34 | 135.712 | 135.747 | 136.552 | 118.191 | 131.294 | 131.428 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 95.621 | 95.621 | 0 | 95.804 | 0 | 90.713 | 91.739 | 92.764 | 93.789 | 94.881 | 95.84 | 95.7 | 96.1 | 97.2 | 96.7 | 93.5 | 94.5 | 82.4 | 66 | 66.7 | 61.6 | 21.9 | 19.7 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 49.678 | 47.508 | 45.66 | 41.474 | 25.04 | 25.04 | 25.04 | 41.189 | 41.444 | 40.612 | 25.04 | 25.04 | 25.04 | 39.736 | 25.04 | 25.04 | 25.04 | 36.14 | 34.881 | 25.04 | 25.04 | 25.04 | 25.04 | 48.92 | 49.006 | 49.093 | 49.179 | 49.265 | 49.352 | 49.438 | 49.524 | 49.61 | 49.697 | 49.818 | 50.011 | 50.203 | 50.404 | 50.596 | 50.787 | 50.979 | 48.531 | 53.576 | 53.734 | 53.893 | 68.57 | 68.765 | 68.955 | 69.146 | 73.21 | 73.422 | 138.966 | 144.713 | 144.951 | 145.238 | 145.505 | 145.865 | 146.242 | 146.777 | 147.338 | 147.987 | 148.709 | 149.107 | 150.235 | 150.723 | 244.615 | 245.398 | 248.624 | 263.356 | 246.346 | 247.759 | 244.589 | 246.561 | 184.266 | 182.024 | 184.652 | 134.34 | 135.712 | 135.747 | 136.552 | 118.191 | 131.294 | 131.428 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 61.798 | 95.621 | 95.621 | 95.621 | 95.804 | 89.688 | 90.713 | 91.739 | 92.764 | 93.789 | 94.881 | 95.84 | 95.7 | 96.1 | 97.2 | 96.7 | 93.5 | 94.5 | 82.4 | 66 | 66.7 | 61.6 | 21.9 | 19.7 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0.539 | -3.382 | -0 | 0 | 0 | 0 | 4.825 | 14.772 | 15.668 | 16.683 | 17.008 | 15.779 | 13.966 | 11.997 | 10.488 | 9.432 | 9.535 | 7.574 | 8.169 | 8.641 | 9 | 0.525 | 0.9 | 1.561 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.684 | -8.634 | -7.303 | 0 | -8.11 | 0 | -7.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 5.99 | 4.599 | 3.382 | 13.897 | 5.543 | 2.78 | 3.485 | 4.786 | 3.272 | 1.466 | 0 | 7.657 | 10.115 | 9.517 | 9.49 | 10.738 | 12.956 | 12.322 | 8.546 | 8.037 | 6.988 | 6.238 | 7.642 | 9.751 | 12.066 | 11.578 | 11.1 | 11.316 | 19.803 | 21.081 | 21.991 | 18.65 | 19.176 | 19.266 | 18.298 | 20.938 | 22.31 | 22.202 | 22.36 | 22.855 | 21.2 | 21.492 | 21.629 | 23.27 | 21.039 | 20.668 | 21.665 | 21.523 | 26.06 | 26.846 | 5.106 | 10.042 | 9.518 | 8.34 | 8.907 | 8.907 | 9.208 | 9.371 | 10.299 | 10.38 | 10.323 | 10.938 | 10.725 | 10.627 | 8.684 | 8.634 | 7.303 | 0 | 8.11 | 0 | 7.702 | 0 | 1.118 | 3.806 | 3.63 | 4.451 | 9.574 | 14.514 | 15.803 | 19.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 2.222 | 2.636 | 1.847 | 1.472 | 1.292 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 51.745 | 48.056 | 51.058 | 45.122 | 71.779 | 70.636 | 71.682 | 37.695 | 40.251 | 39.558 | 75.731 | 75.621 | 72.286 | 40.771 | 67.983 | 67.087 | 64.439 | 32.924 | 32.657 | 64.669 | 61.181 | 57.045 | 106.929 | 36.057 | 40.004 | 40.491 | 39.265 | 38.098 | 37.265 | 35.872 | 32.767 | 30.511 | 29.591 | 28.629 | 28.474 | 28.671 | 28.117 | 30.314 | 30.556 | 30.349 | 30.002 | 31.229 | 30.642 | 30.991 | 30.686 | 29.571 | 29.024 | 28.038 | 30.576 | 30.966 | 33.065 | 32.554 | 31.449 | 33.884 | 34.15 | 32.941 | 30.522 | 33.441 | 34.749 | 32.914 | 32.259 | 30.471 | 29.048 | 29.032 | 31.152 | 32.767 | 31.571 | 18.511 | 36.878 | 34.293 | 34.996 | 32.993 | 28.883 | 27.263 | 26.298 | 20.248 | 18.92 | 18.183 | 14.78 | 13.416 | 22.135 | 22.015 | 13.843 | 12.053 | 10.364 | 11.794 | 12.164 | 11.982 | 12.91 | 16.739 | 21.372 | 24.14 | 23.78 | 25.136 | 23.486 | 25.789 | 26.126 | 24.345 | 22.237 | 22 | 19.8 | 18.3 | 17.6 | 15.7 | 7.5 | 5.8 | 7.9 | 6.4 | 4.2 | 3.4 | 3.2 | 2.2 | 12.9 | 12.6 | 7.6 | 1.8 | 1.8 | 1.4 |
Total Non-Current Assets
| 129.911 | 123.551 | 120.158 | 124.279 | 111.851 | 108.616 | 110.243 | 114.244 | 116.57 | 115.759 | 124.04 | 131.29 | 129.041 | 126.442 | 140.883 | 140.157 | 139.538 | 136.508 | 130.726 | 135.89 | 131.988 | 126.418 | 169.076 | 131.446 | 139.648 | 139.73 | 138.392 | 138.859 | 147.074 | 148.283 | 147.014 | 141.916 | 140.819 | 135.439 | 134.382 | 137.288 | 138.694 | 138.747 | 138.877 | 139.513 | 135.469 | 142.361 | 142.199 | 144.882 | 156.828 | 155.065 | 155.187 | 153.59 | 165.092 | 167.032 | 212.408 | 223.433 | 221.772 | 223.53 | 226.005 | 225.843 | 224.548 | 227.903 | 203.188 | 202.688 | 203.372 | 203.165 | 203.719 | 205.069 | 290.878 | 292.729 | 294.157 | 295.222 | 295.515 | 294.982 | 292.746 | 292.164 | 226.334 | 224.225 | 224.982 | 169.187 | 173.266 | 176.963 | 175.98 | 159.202 | 160.857 | 160.648 | 82.583 | 81.273 | 80.383 | 82.228 | 83.193 | 83.385 | 120.059 | 125.096 | 133.548 | 137.158 | 132.864 | 136.727 | 139.473 | 141.668 | 142.022 | 143.85 | 144.258 | 145.5 | 140.7 | 139.3 | 136.6 | 129.1 | 125.8 | 109 | 82.4 | 81.3 | 74.8 | 33.5 | 28.5 | 18.4 | 17.7 | 15.6 | 10.1 | 4.2 | 3.7 | 1.7 |
Total Assets
| 369.85 | 362.685 | 366.333 | 368.738 | 369.762 | 368.07 | 385.152 | 392.004 | 412.837 | 442.052 | 529.494 | 503.401 | 522.626 | 518.132 | 493.354 | 479.049 | 478.226 | 438.833 | 405.488 | 381.125 | 409.307 | 426.185 | 424.612 | 379.908 | 391.652 | 394.22 | 389.264 | 384.304 | 406.198 | 389.86 | 388.993 | 365.421 | 368.572 | 369.849 | 360.091 | 351.822 | 372.557 | 372.412 | 360.038 | 363.922 | 354.623 | 366.095 | 352.294 | 347.768 | 362.302 | 345.169 | 340.981 | 325.149 | 352.722 | 369.467 | 409.409 | 409.672 | 420.397 | 404.923 | 402.798 | 391.044 | 392.949 | 386.067 | 360.328 | 339.825 | 345.938 | 343.902 | 349.143 | 350.815 | 448.031 | 461.918 | 473.04 | 476.136 | 476.075 | 464.768 | 457.208 | 442.618 | 391.464 | 381.614 | 379.806 | 324.746 | 305.554 | 304.561 | 309.014 | 273.195 | 273.31 | 263.554 | 167.996 | 160.317 | 161.447 | 158.644 | 156.288 | 152.177 | 206.087 | 209.822 | 215.725 | 222.772 | 239.218 | 256.843 | 269.449 | 278.018 | 292.126 | 296.309 | 309.003 | 296.2 | 320.8 | 323.6 | 315.6 | 333.8 | 336.7 | 319.1 | 203.3 | 197.1 | 112.2 | 93.4 | 83.7 | 77.6 | 77 | 73.6 | 23.2 | 21 | 21.4 | 7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 42.517 | 42.392 | 43.202 | 42.842 | 67.253 | 60.247 | 69.615 | 49.6 | 52.032 | 56.537 | 90.328 | 81.408 | 77.983 | 33.421 | 38.382 | 35.533 | 40.821 | 23.293 | 23.918 | 33.232 | 36.026 | 35.855 | 32.151 | 38.606 | 24.347 | 37.96 | 20.611 | 34.873 | 34.476 | 32.228 | 18.877 | 37.23 | 36.101 | 39.312 | 35.667 | 39.227 | 38.932 | 40.625 | 37.618 | 38.104 | 38.123 | 33.449 | 28.241 | 31.821 | 31.206 | 31.074 | 32.54 | 36.205 | 33.139 | 42.002 | 31.98 | 26.314 | 36.847 | 31.509 | 30.728 | 30.602 | 28.01 | 24.95 | 26.971 | 25.437 | 26.906 | 28.997 | 24.463 | 28.084 | 24.506 | 25.438 | 28.088 | 15.777 | 31.974 | 29.974 | 30.289 | 24.169 | 23.286 | 22.872 | 22.43 | 19.808 | 20.248 | 20.426 | 18.574 | 22.097 | 17.733 | 21.104 | 11.335 | 12.949 | 13.906 | 14.451 | 14.746 | 14.603 | 13.221 | 13.197 | 13.302 | 14.231 | 13.976 | 18.812 | 23.609 | 17.464 | 18.839 | 17.12 | 18.15 | 24.2 | 18.7 | 19.4 | 9.8 | 9.3 | 13.4 | 24.1 | 3.5 | 2.7 | 2.8 | 2.3 | 1.5 | 1.7 | 1.4 | 0.6 | 0.7 | 0.7 | 1 | 1.6 |
Short Term Debt
| 3.325 | 3.384 | 3.423 | 3.589 | 3.85 | 3.581 | 3.8 | 4.576 | 4.074 | 4.897 | 5.447 | 6.338 | 6.407 | 106.642 | 4.487 | 5.52 | 5.19 | 4.942 | 5.201 | 5.685 | 5.978 | 5.931 | 5.861 | 0 | 1.766 | 1.824 | 1.796 | 1.96 | 1.887 | 1.888 | 1.92 | 1.765 | 1.577 | 1.513 | 1.368 | 1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.934 | 25.34 | 10.825 | 0 | 0 | 0 | 2.807 | 0 | 0 | 0 | 1.917 | 2.016 | 2.062 | 2.316 | 3.859 | 2.186 | 2.46 | 10.677 | 14.006 | 9.743 | 6.821 | 8.191 | 3.031 | 2.523 | 32.487 | 42.965 | 36.442 | 0 | 3.973 | 4.606 | 3.389 | 2.812 | 3.782 | 0 | 2.523 | 0 | 4.735 | 0 | 6.974 | 4.35 | 1.68 | 2.633 | 8.083 | 1.741 | 4.37 | 5.117 | 8.3 | 3.6 | 9.4 | 0.7 | 10.9 | 15.4 | 14.6 | 2.4 | 0.7 | 7 | 0.9 | 0 | 0 | 0.2 | 0.9 | 0.2 | 0.2 | 0.3 | 0.1 |
Tax Payables
| 8.379 | 3.633 | 3.52 | 0.623 | 5.429 | 0.999 | 5.449 | 8.329 | 26.673 | 28.646 | 0.757 | 1.239 | 4.127 | 29.883 | 4.622 | 0.964 | 6.181 | 14.748 | 4.896 | 0.878 | 4.223 | 5.611 | 7.809 | 4.858 | 8.306 | 5.387 | 5.578 | 2.596 | 0.486 | 0.486 | 3.106 | 0.221 | 1.35 | 1.993 | 1.621 | 1.107 | 5.606 | 3.626 | 3.061 | 2.885 | 33.395 | 2.354 | 3.811 | 0.139 | 3.456 | 0.173 | 1.329 | 1.042 | 0.182 | 0.858 | 1.272 | 0.236 | 0.895 | 0.288 | 1.23 | 0.25 | 0.274 | 0 | 0 | 0.279 | 0 | 0.903 | 2.402 | 4.133 | 3.525 | 2.855 | 5.179 | 2.872 | 0.708 | 0 | 2.722 | 1.399 | 0.572 | 0 | 1.659 | 0.849 | 0.348 | 0.573 | 0.649 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.057 | -42.392 | -3.423 | 0.623 | -61.824 | 0 | 0 | 0 | 0 | 0 | 0 | 72.663 | 77.133 | 99.914 | 82.505 | 66.813 | 81.267 | 80.745 | 63.221 | 44.879 | 53.372 | 46.619 | 48.12 | 0 | -1.766 | -1.824 | -1.796 | -1.96 | -1.887 | -1.888 | -1.92 | -1.765 | -1.577 | -1.513 | -1.368 | -1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.844 | 54.478 | 54.711 | 0 | 0 | 0 | 0.279 | 0 | 0 | 0 | 51.31 | 54.142 | 51.498 | 48.426 | 63.058 | 58.847 | 53.259 | 46.087 | 46.455 | 49.487 | 46.376 | 45.812 | 39.332 | 42.22 | 42.204 | 39.185 | 30.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.282 | 0 | 0 | 0 | 0 | 25.051 | 31.045 | 34.002 | 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
| 0.624 | 99.447 | 62.902 | 55.921 | 109.993 | 40.413 | 52.342 | 77.257 | 106.88 | 128.082 | 87.423 | 0.022 | 0.056 | 0.124 | 0.198 | 0.3 | 0.5 | 0.736 | 0.954 | 1.168 | 1.29 | 1.405 | 19.007 | 51.752 | 70.493 | 53.814 | 61.241 | 48.846 | 53.508 | 48.802 | 63.701 | 46.123 | 55.346 | 57.867 | 53.526 | 48.519 | 70.114 | 60.175 | 52.742 | 56.079 | 93.671 | 63.088 | 63.73 | 58.152 | 71.688 | 64.416 | 63.267 | 62.669 | 56.292 | 54.997 | 81.748 | 56.85 | 61.012 | 1.137 | 1.486 | 4.185 | 63.629 | 53.761 | 49.861 | 50.69 | 58.08 | 51.605 | 49.65 | 4.133 | 3.525 | 2.855 | 5.179 | 2.872 | 0.708 | 0.527 | 2.722 | 1.399 | 0.572 | 0.875 | 1.659 | 0.849 | 0.348 | 0.573 | 0.649 | 0.303 | 49.495 | 37.028 | 26.583 | 20.523 | 25.899 | 23.631 | 25.592 | 0.258 | 27.144 | 22.733 | 27.511 | 21.326 | 0.64 | 0.66 | 2.169 | 39.918 | 46.023 | 35.609 | 38.895 | 31.9 | 34.8 | 32.7 | 38.6 | 49.2 | 54 | 38.1 | 14.6 | 14.9 | 14.7 | 7.1 | 6 | 3.3 | 5.1 | 4 | 3.2 | 2 | 3.1 | 1.6 |
Total Current Liabilities
| 116.523 | 102.831 | 106.104 | 102.975 | 119.272 | 104.241 | 125.757 | 131.433 | 162.986 | 189.516 | 183.198 | 160.431 | 161.579 | 240.101 | 125.572 | 108.166 | 127.778 | 109.716 | 93.294 | 84.964 | 96.666 | 89.81 | 105.139 | 90.358 | 94.84 | 91.774 | 81.852 | 83.719 | 87.984 | 81.03 | 82.578 | 83.353 | 91.447 | 97.179 | 89.193 | 87.746 | 109.046 | 100.8 | 90.36 | 94.183 | 131.794 | 96.537 | 91.971 | 89.973 | 102.894 | 95.49 | 95.807 | 98.874 | 89.431 | 96.999 | 113.728 | 83.164 | 97.859 | 109.424 | 112.032 | 100.323 | 91.639 | 78.711 | 76.832 | 79.213 | 84.986 | 80.602 | 74.113 | 85.444 | 84.189 | 81.853 | 84.009 | 85.566 | 93.715 | 86.22 | 89.775 | 86.029 | 83.088 | 76.944 | 78.092 | 63.02 | 65.339 | 95.69 | 101.373 | 89.163 | 67.228 | 62.105 | 42.524 | 36.861 | 42.617 | 41.864 | 40.338 | 36.666 | 40.365 | 40.665 | 40.813 | 42.531 | 44.017 | 52.197 | 62.413 | 65.465 | 66.603 | 57.099 | 62.162 | 64.4 | 57.1 | 61.5 | 49.1 | 69.4 | 82.8 | 76.8 | 20.5 | 18.3 | 24.5 | 10.3 | 7.5 | 5 | 6.7 | 5.5 | 4.1 | 2.9 | 4.4 | 3.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26.9 | 48.89 | 40.8 | 41.6 | 21.4 | 24.6 | 22.3 | 41.98 | 7.877 | 8.959 | 100 | 100 | 100 | 14.067 | 100 | 100 | 100 | 114.834 | 114.235 | 65 | 65.566 | 65.909 | 83.592 | 73.159 | 81.052 | 102.714 | 125.398 | 119.12 | 128.873 | 127.384 | 135.7 | 115.531 | 104.988 | 99.679 | 107 | 83.823 | 81.389 | 94.145 | 94.791 | 93.895 | 13.437 | 82.617 | 62.349 | 64.006 | 55.103 | 51.708 | 40.978 | 22.144 | 1.186 | 12.201 | 1.295 | 51.135 | 61.139 | 1.553 | 1.842 | 2.103 | 22.301 | 39.667 | 20.874 | 4.784 | 14.647 | 26.629 | 46.01 | 40.316 | 14.761 | 35.528 | 56.065 | 53 | 56.003 | 67.557 | 75.114 | 78.519 | 40.717 | 50.151 | 65.071 | 38.167 | 24.564 | 2.296 | 1.792 | 1.727 | 39 | 40.666 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 26 | 28.185 | 36.603 | 38 | 37 | 45 | 0 | 5.537 | 16.462 | 0 | 0 | 0 | 0.2 | 2.5 | 2.7 | 0.8 | 0.9 | 1.3 | 1.3 | 1.6 | 0 | 0 | 0.3 | 0.4 | 0.4 | 0.5 | 0.8 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 12.275 | 0 | 0 | 0 | -11.812 | 0 | 0 | 0.665 | -14.34 | 0 | 58.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.118 | 0 | -3.63 | -4.451 | -9.574 | -14.514 | -15.803 | -19.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 10.759 | 0 | 0 | 0 | 11.812 | 0 | 0 | 0.665 | 14.34 | 0 | 19.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.097 | 6.891 | 6.419 | 6.624 | 5.861 | 5.295 | 3.228 | 1.004 | 1.118 | 0 | 3.63 | 4.451 | 9.574 | 14.514 | 15.803 | 19.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 2.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 59.053 | 44.344 | 54.924 | 42.049 | 50.138 | 51.611 | 51.37 | 36.393 | 32.998 | 33.044 | 46.761 | 54.564 | 71.078 | 0.023 | 91.126 | 90.948 | 80.242 | 61.807 | 44.56 | 63.898 | 59.15 | 55.61 | 57.309 | 48.06 | 51.813 | 49.426 | 47.52 | 47.188 | 47.062 | 46.359 | 45.508 | 44.801 | 43.147 | 41.825 | 42.311 | 40.626 | 40.053 | 39.233 | 37.982 | 36.456 | 34.129 | 38.629 | 36.571 | 36.556 | 40.067 | 37.545 | 36.55 | 34.285 | 45.368 | 43.928 | 44.483 | 42.258 | 34.749 | 36.084 | 35.325 | 34.801 | 31.346 | 28.314 | 30.044 | 29.103 | 24.987 | 22 | 19.325 | 19.212 | 21.005 | 20.508 | 17.932 | 18.478 | 19.182 | 17.777 | 16.584 | 15.141 | 14.356 | 13.584 | 12.999 | 12.857 | 13.12 | 12.736 | 13.039 | 11.536 | 13.749 | 14.898 | 10.016 | 10.051 | 8.778 | 7.846 | 6.844 | 7.923 | 7.764 | 9.824 | 11.097 | 13.247 | 9.988 | 12.066 | 10.812 | 12.516 | 14.269 | 14.452 | 14.448 | 13.6 | 9.2 | 8.5 | 10 | 6.8 | 4.9 | 3.5 | 2.9 | 3.8 | 3.6 | 3.5 | 1.6 | 1.3 | 0.7 | 0.6 | 0.6 | 0.7 | 0.4 | 1.3 |
Total Non-Current Liabilities
| 85.953 | 93.234 | 95.724 | 106.683 | 71.538 | 76.211 | 73.67 | 78.373 | 40.875 | 42.003 | 148.091 | 154.564 | 171.078 | 91.752 | 191.126 | 190.948 | 180.242 | 176.641 | 158.795 | 128.898 | 124.716 | 121.519 | 140.901 | 121.219 | 132.865 | 152.14 | 172.918 | 166.308 | 175.935 | 173.743 | 181.208 | 160.332 | 148.135 | 141.504 | 149.311 | 124.449 | 121.442 | 133.378 | 132.773 | 130.351 | 47.566 | 121.246 | 98.92 | 100.562 | 95.17 | 89.253 | 77.528 | 56.429 | 46.554 | 56.129 | 45.778 | 93.393 | 95.888 | 37.637 | 37.167 | 36.904 | 53.647 | 67.981 | 50.918 | 33.887 | 39.634 | 48.629 | 65.335 | 59.528 | 41.863 | 62.927 | 80.416 | 78.102 | 81.046 | 90.629 | 94.926 | 94.664 | 55.073 | 63.735 | 78.07 | 51.024 | 37.684 | 15.032 | 14.831 | 13.263 | 52.749 | 55.564 | 32.016 | 32.051 | 30.778 | 29.846 | 28.844 | 29.923 | 29.764 | 32.159 | 37.097 | 41.432 | 46.591 | 50.066 | 47.812 | 57.516 | 14.269 | 19.989 | 30.91 | 13.6 | 9.3 | 8.6 | 10.3 | 9.4 | 7.6 | 4.3 | 3.8 | 5.1 | 4.9 | 5.1 | 1.6 | 1.3 | 1 | 1 | 1 | 1.2 | 1.2 | 1.3 |
Total Liabilities
| 202.476 | 196.065 | 201.828 | 209.658 | 190.81 | 180.452 | 199.427 | 209.806 | 203.861 | 231.519 | 331.289 | 314.995 | 332.657 | 331.853 | 316.698 | 299.114 | 308.02 | 286.357 | 252.089 | 213.862 | 221.382 | 211.329 | 246.04 | 211.577 | 227.705 | 243.914 | 254.77 | 250.027 | 263.919 | 254.773 | 263.786 | 243.685 | 239.582 | 238.683 | 238.504 | 212.195 | 230.488 | 234.178 | 223.133 | 224.534 | 179.36 | 217.783 | 190.891 | 190.535 | 198.064 | 184.743 | 173.335 | 155.303 | 135.985 | 153.128 | 159.506 | 176.557 | 193.747 | 147.061 | 149.199 | 137.227 | 145.286 | 146.692 | 127.75 | 113.1 | 124.62 | 129.231 | 139.448 | 144.972 | 126.052 | 144.78 | 164.425 | 163.668 | 174.761 | 176.849 | 184.701 | 180.693 | 138.161 | 140.679 | 156.162 | 114.044 | 103.023 | 110.722 | 116.204 | 102.426 | 119.977 | 117.669 | 74.54 | 68.912 | 73.395 | 71.71 | 69.182 | 66.589 | 70.129 | 72.824 | 77.91 | 83.963 | 90.608 | 102.263 | 110.225 | 122.981 | 80.872 | 77.088 | 93.072 | 78 | 66.4 | 70.1 | 59.4 | 78.8 | 90.4 | 81.1 | 24.3 | 23.4 | 29.4 | 15.4 | 9.1 | 6.3 | 7.7 | 6.5 | 5.1 | 4.1 | 5.6 | 4.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.735 | 0.735 | 0.735 | 0.734 | 0.732 | 0.732 | 0.732 | 0.732 | 0.73 | 0.73 | 0.73 | 0.73 | 0.726 | 0.727 | 0.726 | 0.726 | 0.722 | 0.722 | 0.722 | 0.722 | 0.719 | 0.719 | 0.719 | 0.719 | 0.716 | 0.716 | 0.716 | 0.715 | 0.712 | 0.713 | 0.713 | 0.713 | 0.709 | 0.71 | 0.71 | 0.705 | 0.705 | 0.705 | 0.705 | 0.7 | 0.7 | 0.698 | 0.697 | 0.695 | 0.689 | 0.689 | 0.688 | 0.685 | 0.685 | 0.685 | 0.685 | 0.686 | 0.685 | 0.685 | 0.685 | 0.665 | 0.639 | 0.639 | 0.638 | 0.633 | 0.63 | 0.623 | 0.621 | 0.619 | 0.619 | 0.609 | 0.609 | 0.609 | 0.609 | 0.608 | 0.604 | 0.604 | 0.601 | 0.599 | 0.587 | 0.579 | 0.578 | 0.576 | 0.575 | 0.559 | 0.552 | 0.55 | 0.491 | 0.489 | 0.486 | 0.485 | 0.485 | 0.485 | 0.483 | 0.483 | 0.483 | 0.483 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.469 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 542.41 | 535.565 | 528.795 | 525.222 | 516.54 | 512.937 | 501.63 | 492.764 | 491.856 | 475.89 | 455.365 | 442.596 | 427.622 | 413.018 | 396.849 | 388.645 | 374.767 | 360.409 | 354.926 | 350.545 | 340.436 | 329.76 | 259.356 | 237.308 | 225.658 | 214.143 | 200.999 | 195.143 | 192.158 | 185.221 | 177.199 | 174.967 | 168.909 | 163.004 | 155.456 | 155.096 | 146.633 | 136.275 | 127.908 | 125.378 | 119.696 | 57.857 | 50.462 | 47.612 | 59.224 | 50.245 | 43.297 | 40.203 | 69.312 | 60.044 | 93.211 | 89.135 | 82.05 | 73.604 | 66.819 | 61.979 | 55.641 | 49.197 | 44.053 | 41.345 | 37.812 | 35.54 | 31.633 | 28.472 | 136.35 | 128.458 | 119.758 | 112.58 | 102.609 | 91.585 | 81.008 | 72.213 | 62.958 | 54.116 | 45.751 | 39.694 | 32.834 | 26.121 | 20.452 | 17.373 | -0.272 | -6.32 | -6.571 | -7.638 | -10.427 | -11.781 | -12.468 | -12.756 | 32.095 | 31.971 | 32.678 | 34.275 | 51.054 | 51.015 | 49.206 | 46.363 | 46.353 | 46.058 | 44.251 | 46.6 | 80.5 | 79.6 | 79.3 | 70.2 | 63.5 | 57.3 | 26 | 22.1 | 18.1 | 15.1 | 12.7 | 10.6 | 8.7 | 6.9 | 5.6 | 4.6 | 3.5 | 1.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0.006 | 0.006 | 0.006 | 2.923 | 0.621 | -0.219 | -0.371 | -3.437 | -4.423 | -2.999 | -3.117 | -2.647 | -1.526 | 0.593 | 0.706 | 1.184 | 1.296 | 0.907 | 0.797 | 0.617 | 0.1 | -0.155 | 0.063 | 0.179 | 0.184 | 0.311 | 0.313 | 0.315 | 0.318 | -0.368 | -0.369 | -0.37 | -0.371 | 0.112 | 0.284 | 0.282 | 0.317 | -2.612 | -2.645 | -2.679 | -2.713 | -3.839 | -3.923 | -3.976 | -4.05 | -1.435 | -1.452 | -1.458 | -1.48 | -1.167 | -1.182 | -1.188 | -1.213 | 0.129 | 0.124 | 0.118 | 0.389 | -0.38 | -0.386 | -13.449 | -13.449 | -12.035 | -12.035 | -12.035 | -111.377 | -8.133 | -8.133 | -8.133 | -1.094 | -1.581 | -1.974 | -2.347 | -2.722 | -0.569 | -0.719 | -1.058 | -1.014 | -2.064 | -1.413 | -1.072 | -1.199 | -1.587 | -1.629 | -1.607 | -0.596 | -0.614 | -0.344 | -0.267 | -0.267 | -0.232 | -0.236 | -0.175 | -0.2 | -0.2 | -16.7 | -15.6 | -13.9 | -1.7 | -14.2 | -5.9 | -5.2 | -3.7 | -3.7 | -2.8 | -2.8 | -2.5 | -2.3 | -1.6 | -1.6 | 0 | 0 |
Other Total Stockholders Equity
| -375.771 | -369.68 | -365.025 | -366.876 | -338.32 | -326.051 | -316.637 | -311.304 | -283.616 | -266.093 | -260.813 | -255.541 | -238.16 | -227.095 | -217.482 | -205.013 | -202.284 | -205.538 | -199.602 | -182.478 | -153.823 | -116.329 | -82.687 | -70.992 | -63.334 | -65.35 | -67.838 | -61.681 | -50.436 | -50.91 | -52.884 | -54.128 | -40.939 | -32.861 | -34.894 | -16.492 | -4.901 | 1.623 | 8.662 | 13.681 | 54.755 | 89.473 | 109.962 | 108.609 | 106.937 | 112.137 | 126.34 | 131.671 | 150.579 | 159.533 | 159.983 | 147.344 | 145.35 | 185.025 | 187.553 | 192.653 | 192.55 | 190.721 | 189.075 | 185.96 | 182.747 | 178.384 | 177.323 | 176.363 | 185.39 | 188.457 | 201.697 | 212.728 | 210.131 | 207.761 | 202.93 | 300.485 | 197.877 | 194.353 | 185.439 | 171.523 | 170.7 | 169.116 | 174.13 | 155.559 | 153.622 | 152.374 | 100.594 | 99.568 | 100.057 | 99.643 | 100.161 | 99.058 | 104.967 | 106.173 | 106.261 | 104.647 | 97.7 | 103.439 | 109.815 | 108.471 | 164.663 | 172.929 | 171.386 | 171.3 | 173.6 | 190.6 | 192.5 | 198.7 | 184.5 | 194.9 | 158.9 | 156.8 | 68.4 | 66.6 | 64.7 | 63.5 | 63.1 | 62.5 | 14.1 | 13.9 | 12.3 | 0.8 |
Total Shareholders Equity
| 167.374 | 166.62 | 164.505 | 159.08 | 178.952 | 187.618 | 185.725 | 182.198 | 208.976 | 210.533 | 198.205 | 188.406 | 189.969 | 186.279 | 176.656 | 179.935 | 170.206 | 152.476 | 153.399 | 167.263 | 187.925 | 214.856 | 178.572 | 168.331 | 163.947 | 150.306 | 134.494 | 134.277 | 142.279 | 135.087 | 125.207 | 121.736 | 128.99 | 131.166 | 121.587 | 139.627 | 142.069 | 138.234 | 136.905 | 139.388 | 175.263 | 148.312 | 161.403 | 157.233 | 164.238 | 160.426 | 167.646 | 169.846 | 216.737 | 216.339 | 249.903 | 233.115 | 226.65 | 257.862 | 253.599 | 253.817 | 247.663 | 239.375 | 232.578 | 226.725 | 221.318 | 214.671 | 209.695 | 205.843 | 321.979 | 317.138 | 308.615 | 312.468 | 301.314 | 287.919 | 272.507 | 261.925 | 253.303 | 240.935 | 223.644 | 210.702 | 202.531 | 193.839 | 192.81 | 170.769 | 153.333 | 145.885 | 93.456 | 91.405 | 88.052 | 86.934 | 87.106 | 85.588 | 135.958 | 136.998 | 137.815 | 138.809 | 148.61 | 154.58 | 159.224 | 155.037 | 211.254 | 219.221 | 215.931 | 218.2 | 254.4 | 253.5 | 256.2 | 255 | 246.3 | 238 | 179 | 173.7 | 82.8 | 78 | 74.6 | 71.3 | 69.3 | 67.1 | 18.1 | 16.9 | 15.8 | 2.4 |
Total Equity
| 167.374 | 166.62 | 164.505 | 159.08 | 178.952 | 187.618 | 185.725 | 182.198 | 208.976 | 210.533 | 198.205 | 188.406 | 189.969 | 186.279 | 176.656 | 179.935 | 170.206 | 152.476 | 153.399 | 167.263 | 187.925 | 214.856 | 178.572 | 168.331 | 163.947 | 150.306 | 134.494 | 134.277 | 142.279 | 135.087 | 125.207 | 121.736 | 128.99 | 131.166 | 121.587 | 139.627 | 142.069 | 138.234 | 136.905 | 139.388 | 175.263 | 148.312 | 161.403 | 157.233 | 164.238 | 160.426 | 167.646 | 169.846 | 216.737 | 216.339 | 249.903 | 233.115 | 226.65 | 257.862 | 253.599 | 253.817 | 247.663 | 239.375 | 232.578 | 226.725 | 221.318 | 214.671 | 209.695 | 205.843 | 321.979 | 317.138 | 308.615 | 312.468 | 301.314 | 287.919 | 272.507 | 261.925 | 253.303 | 240.935 | 223.644 | 210.702 | 202.531 | 193.839 | 192.81 | 170.769 | 153.333 | 145.885 | 93.456 | 91.405 | 88.052 | 86.934 | 87.106 | 85.588 | 135.958 | 136.998 | 137.815 | 138.809 | 148.61 | 154.58 | 159.224 | 155.037 | 211.254 | 219.221 | 215.931 | 218.2 | 254.4 | 253.5 | 256.2 | 255 | 246.3 | 238 | 179 | 173.7 | 82.8 | 78 | 74.6 | 71.3 | 69.3 | 67.1 | 18.1 | 16.9 | 15.8 | 2.4 |
Total Liabilities & Shareholders Equity
| 369.85 | 362.685 | 366.333 | 368.738 | 369.762 | 368.07 | 385.152 | 392.004 | 412.837 | 442.052 | 529.494 | 503.401 | 522.626 | 518.132 | 493.354 | 479.049 | 478.226 | 438.833 | 405.488 | 381.125 | 409.307 | 426.185 | 424.612 | 379.908 | 391.652 | 394.22 | 389.264 | 384.304 | 406.198 | 389.86 | 388.993 | 365.421 | 368.572 | 369.849 | 360.091 | 351.822 | 372.557 | 372.412 | 360.038 | 363.922 | 354.623 | 366.095 | 352.294 | 347.768 | 362.302 | 345.169 | 340.981 | 325.149 | 352.722 | 369.467 | 409.409 | 409.672 | 420.397 | 404.923 | 402.798 | 391.044 | 392.949 | 386.067 | 360.328 | 339.825 | 345.938 | 343.902 | 349.143 | 350.815 | 448.031 | 461.918 | 473.04 | 476.136 | 476.075 | 464.768 | 457.208 | 442.618 | 391.464 | 381.614 | 379.806 | 324.746 | 305.554 | 304.561 | 309.014 | 273.195 | 273.31 | 263.554 | 167.996 | 160.317 | 161.447 | 158.644 | 156.288 | 152.177 | 206.087 | 209.822 | 215.725 | 222.772 | 239.218 | 256.843 | 269.449 | 278.018 | 292.126 | 296.309 | 309.003 | 296.2 | 320.8 | 323.6 | 315.6 | 333.8 | 336.7 | 319.1 | 203.3 | 197.1 | 112.2 | 93.4 | 83.7 | 77.6 | 77 | 73.6 | 23.2 | 21 | 21.4 | 7 |