Landmark Bancorp, Inc.
NASDAQ:LARK
21.405 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 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 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 28.77 | 21.388 | 32.019 | 29.725 | 28.374 | 32.35 | 32.24 | 58.078 | 38.773 | 112.7 | 196.591 | 117.314 | 131.018 | 109.151 | 84.818 | 15.82 | 18.187 | 28.782 | 13.694 | 21.736 | 14.299 | 14.333 | 19.114 | 16.286 | 19.883 | 13.042 | 16.584 | 18.772 | 10.594 | 20.062 | 19.996 | 17.65 | 14.317 | 9.853 | 13.569 | 12.674 | 15.135 | 25.967 | 12.76 | 13.365 | 18.003 | 26.337 | 29.735 | 12.13 | 10.209 | 35.942 | 14.92 | 23.117 | 31.486 | 28.824 | 17.501 | 15.167 | 10.642 | 10.54 | 9.735 | 13.042 | 9.655 | 10.338 | 12.379 | 20.681 | 18.853 | 10.264 | 13.788 | 10.525 | 13.059 | 12.568 | 14.739 | 14.035 | 12.266 | 14.488 | 12.752 | 20.969 | 13.833 | 16.816 | 21.491 | 7.835 | 7.354 | 13.762 | 7.845 | 8.882 | 13.937 | 5.044 | 7.708 | 5.386 | 17.828 | 7.194 | 11.449 | 7.07 | 9.331 | 9.995 | 22.163 | 20.001 | 8.672 | 7.119 | 6.216 | 5.372 | 5.912 | 6.166 | 6.3 | 6.3 | 5.5 | 5.3 | 5 | 3 | 1.1 | 6.4 | 3.4 | 2.8 | 1.1 | 0.9 | 3.7 | 1 | 0.9 | 1.2 | 0.8 | 1.1 | 1.4 | 1.4 | 1.4 | 2 | 0.4 | 15.9 |
Short Term Investments
| 0 | 420.459 | 437.276 | 452.769 | 456.857 | 484.378 | 490.17 | 489.306 | 484.106 | 486.633 | 466.983 | 380.717 | 378.518 | 343.944 | 320.905 | 297.27 | 299.53 | 306.825 | 314.489 | 362.998 | 369.317 | 382.295 | 387.392 | 388.345 | 376.039 | 398.137 | 398.102 | 387.983 | 389.388 | 389.842 | 396.92 | 385.563 | 374.426 | 366.55 | 373.633 | 353.438 | 352.436 | 358.273 | 337.296 | 348.931 | 335.809 | 318.515 | 301.892 | 300.246 | 232.873 | 238.476 | 231.986 | 213.3 | 0 | 0 | 0 | 6.671 | 8.23 | 8.214 | 8.197 | 8.183 | 8.17 | 0 | 8.031 | 7.991 | 7.95 | 7.909 | 9.078 | 9.052 | 0 | 0 | 0 | 0 | 155,110.013 | 157,981.549 | 156,318.239 | 0 | 140,454.136 | 134,557.744 | 146,262.761 | 0 | 145,975.496 | 139,026.971 | 131,520.943 | 0 | 141,999.062 | 151,213.921 | 100,606.31 | 0 | 103,970.661 | 85,800.336 | 90,988.907 | 0 | 85,950.588 | 84,606.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23.889 | 16.468 | 479.87 | 480.678 | 504.416 | 513.934 | 521.546 | 542.184 | 525.406 | 579.683 | 577.308 | 495.832 | 474.962 | 430.056 | 382.088 | 315.35 | 325.012 | 343.271 | 376.692 | 391.053 | 396.594 | 401.725 | 407.459 | 392.325 | 418.02 | 411.144 | 404.567 | 408.16 | 400.436 | 416.982 | 405.559 | 392.076 | 380.867 | 383.486 | 367.007 | 365.11 | 373.408 | 363.263 | 361.691 | 349.174 | 336.518 | 328.229 | 329.981 | 245.003 | 248.685 | 267.928 | 228.22 | 23.117 | 31.486 | 28.824 | 24.172 | 23.397 | 18.856 | 18.737 | 17.918 | 21.212 | 9.655 | 18.369 | 20.37 | 28.631 | 26.762 | 19.342 | 13.788 | 10.525 | 13.059 | 12.568 | 14.739 | 14.035 | 12.266 | 14.488 | 12.752 | 20.969 | 13.833 | 16.816 | 21.491 | 7.835 | 7.354 | 13.762 | 7.845 | 8.882 | 13.937 | 5.044 | 7.708 | 5.386 | 17.828 | 7.194 | 11.449 | 7.07 | 9.331 | 9.995 | 22.163 | 20.001 | 8.672 | 7.119 | 6.216 | 5.372 | 5.912 | 6.166 | 6.3 | 6.3 | 5.5 | 5.3 | 5 | 3 | 1.1 | 6.4 | 3.4 | 2.8 | 1.1 | 0.9 | 3.7 | 1 | 0.9 | 1.2 | 0.8 | 1.1 | 1.4 | 1.4 | 1.4 | 2 | 0.4 | 15.9 |
Net Receivables
| 0 | 0 | 29.684 | 28.988 | 29.459 | 25.148 | 24.198 | 26.088 | 25.456 | 19.911 | 17.095 | 13.458 | 13.19 | 12.546 | 13.925 | 14 | 14.246 | 13.576 | 12.15 | 11.394 | 12.268 | 11.941 | 12.881 | 13.306 | 15.45 | 14.224 | 13.56 | 13.037 | 13.077 | 11.69 | 13.198 | 13.028 | 10.032 | 9.476 | 10.371 | 10.526 | 10.385 | 10.941 | 10.358 | 9.911 | 11.7 | 11.261 | 10.821 | 10.904 | 8.871 | 8.899 | 8.453 | 7.951 | 9.718 | 9.287 | 9.102 | 8.083 | 7.818 | 8.682 | 10.114 | 10.029 | 9.003 | 9.833 | 10.332 | 10.928 | 7.626 | 9.107 | 9.915 | 8.617 | 6.742 | 7.517 | 8.008 | 7.179 | 7.275 | 7.157 | 7.8 | 7.292 | 18.259 | 17.582 | 18.407 | 9.394 | 8.56 | 8.116 | 7.887 | 7.525 | 7.688 | 8.245 | 5.63 | 5 | 0 | 0 | 0 | 5.731 | 0 | 0 | 0 | 7.726 | 0 | 1.414 | 1.339 | 1.546 | 1.741 | 1.623 | 1.535 | 1.6 | 1.9 | 1.5 | 1.4 | 1.1 | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.7 | 1.3 | 1.6 | 1.4 | 1.3 | 1.1 | 0.9 |
Inventory
| 0 | 0 | -46.152 | -508.858 | -67.296 | -60.489 | -63.238 | -65.141 | -64.092 | 0 | -118.124 | -13.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.002 | 36.348 | 29.294 | 40.288 | 37.837 | 35.341 | 39.04 | 39.053 | 64.092 | -19.911 | 118.124 | 325.426 | 321.811 | 373.81 | 437.941 | 448.239 | 473.63 | 428.705 | 274.533 | 202.778 | 191.158 | 165.826 | 134.443 | 130.148 | 131.504 | 99.494 | 68.637 | 76.429 | 71.847 | 62.209 | 49.057 | 60.008 | 84.1 | 92.367 | 78.263 | 100.114 | 91.513 | 98.845 | 114.22 | 96.074 | 108.172 | 122.957 | 136.62 | 139.376 | 108.051 | 110.179 | 106.706 | 128.922 | 336.191 | 329.038 | 327.741 | 331.591 | 326.183 | 326.209 | 323.298 | 327.335 | 341.915 | 360.62 | 357.764 | 351.998 | 357.144 | 367.183 | 375.448 | 379.255 | 388.162 | 393.959 | 393.265 | 389.515 | 395.232 | 394.929 | 396.26 | 393.833 | 397.28 | 397.09 | 391.846 | 275.729 | 270.979 | 278.048 | 276.177 | 278.26 | 283.989 | 289.338 | 212.731 | 215.03 | 217.624 | 217.338 | 227.583 | 229.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 26.002 | 36.348 | 29.294 | 40.288 | 480.678 | 504.416 | 513.934 | 521.546 | 567.64 | 525.406 | 596.778 | 902.734 | 830.833 | 861.318 | 881.922 | 844.327 | 803.226 | 767.293 | 629.954 | 590.864 | 594.479 | 574.361 | 549.049 | 550.913 | 539.279 | 531.738 | 493.341 | 494.033 | 493.084 | 474.335 | 479.237 | 478.595 | 486.208 | 482.71 | 472.12 | 477.647 | 467.008 | 483.194 | 487.841 | 467.676 | 469.046 | 470.736 | 475.67 | 480.261 | 361.925 | 367.763 | 383.087 | 365.093 | 369.026 | 369.811 | 365.667 | 363.846 | 357.398 | 353.747 | 352.149 | 355.282 | 372.13 | 380.108 | 386.465 | 383.296 | 393.401 | 403.052 | 404.705 | 401.66 | 405.43 | 414.534 | 413.841 | 411.433 | 416.542 | 414.352 | 418.548 | 413.877 | 436.508 | 428.505 | 427.07 | 306.613 | 287.374 | 293.518 | 297.826 | 293.631 | 300.559 | 311.52 | 223.405 | 227.738 | 223.01 | 235.167 | 234.777 | 246.292 | 7.07 | 9.331 | 9.995 | 29.889 | 20.001 | 10.086 | 8.458 | 7.762 | 7.113 | 7.534 | 7.701 | 7.9 | 8.2 | 7 | 6.7 | 6.1 | 4.4 | 2.5 | 7.8 | 4.9 | 4.2 | 2.8 | 2.5 | 5.2 | 2.5 | 2.3 | 2.6 | 2.1 | 2.8 | 2.7 | 3 | 2.8 | 3.3 | 1.5 | 16.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 20.976 | 20.986 | 20.696 | 19.709 | 23.911 | 24.027 | 24.241 | 24.327 | 20.628 | 20.679 | 20.919 | 20.803 | 20.361 | 20.137 | 20.32 | 20.493 | 20.617 | 20.844 | 20.991 | 21.133 | 21.338 | 21.314 | 21.111 | 21.127 | 21.225 | 21.381 | 21.051 | 20.824 | 20.999 | 19.938 | 20.156 | 20.407 | 20.607 | 20.76 | 20.844 | 20.958 | 21.076 | 21.127 | 21.311 | 20.954 | 20.657 | 20.851 | 21.006 | 20.976 | 14.636 | 14.635 | 14.829 | 14.967 | 15.106 | 15.292 | 14.955 | 14.692 | 14.807 | 14.854 | 15.038 | 15.225 | 15.311 | 15.454 | 15.658 | 15.877 | 16.49 | 16.614 | 13.816 | 13.956 | 14.112 | 14.223 | 14.35 | 14.259 | 14.331 | 14.441 | 13.632 | 13.767 | 13.626 | 12.992 | 11.982 | 8.412 | 7.685 | 5.771 | 5.758 | 5.864 | 5.764 | 5.353 | 3.667 | 3.631 | 3.687 | 3.749 | 3.765 | 3.755 | 3.869 | 3.61 | 3.529 | 3.521 | 1.465 | 1.48 | 1.529 | 1.579 | 1.635 | 1.678 | 1.715 | 2.3 | 1.8 | 1.8 | 1.9 | 1.7 | 1.7 | 1.7 | 1.9 | 1.4 | 1.2 | 1 | 0.9 | 1 | 0.9 | 1 | 1 | 1 | 1 | 0.9 | 0.9 | 1.1 | 0.9 | 1 | 1 |
Goodwill
| 32.377 | 32.377 | 32.377 | 32.377 | 32.377 | 32.199 | 32.199 | 32.199 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 17.532 | 13.075 | 13.075 | 13.075 | 13.075 | 13.075 | 13.075 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12.894 | 12,894.167 | 12,894.167 | 12,894.167 | 12,894.167 | 12,894.167 | 13,009.167 | 13,009.167 | 13,009.167 | 13.009 | 13,009.167 | 13,009.167 | 13,009.167 | 0 | 7,651.892 | 7,651.892 | 7,651.892 | 0 | 7,651.891 | 8,118.166 | 1,971.178 | 0 | 1,971.178 | 1,971.178 | 1,971.178 | 0 | 2,108.801 | 2,108.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.729 | 5.897 | 6.048 | 6.399 | 6.782 | 7.126 | 7.461 | 7.819 | 4.016 | 4.077 | 4.195 | 4.277 | 4.305 | 4.275 | 4.134 | 3.932 | 3.578 | 3.097 | 2.764 | 2.829 | 2.834 | 2.858 | 2.925 | 3.091 | 3.23 | 3.358 | 3.504 | 3.659 | 3.742 | 3.802 | 3.849 | 3.986 | 4.042 | 4.148 | 4.188 | 4.304 | 4.387 | 4.399 | 4.337 | 4.37 | 4.434 | 4.481 | 4.613 | 4.469 | 2.712 | 2.694 | 2.429 | 2.394 | 2.266 | 2.408 | 1.994 | 1.923 | 1.875 | 1.982 | 2.123 | 2.233 | 2.218 | 2.236 | 2.328 | 2.481 | 2.59 | 2.609 | 2.375 | 2,406.84 | 2,584.209 | 2,768.032 | 2,952.959 | 3,144.001 | 3,351.441 | 3,571.044 | 3,805.612 | 4.031 | 4,261.905 | 4,512.12 | 4,750.106 | 0 | 2,550.195 | 1,207.99 | 1,263.968 | 0 | 1,397.018 | 1,576.168 | 937.859 | 0 | 921.942 | 1,019.539 | 1,102.9 | 0 | 1,151.564 | 1,203.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 35.106 | 38.274 | 38.425 | 38.776 | 39.159 | 39.325 | 39.66 | 40.018 | 21.548 | 21.609 | 21.727 | 21.809 | 21.837 | 21.807 | 21.666 | 21.464 | 21.11 | 20.629 | 20.296 | 20.361 | 20.366 | 20.39 | 20.457 | 20.623 | 20.762 | 20.89 | 21.036 | 21.191 | 21.274 | 21.334 | 21.381 | 21.518 | 21.574 | 21.68 | 21.72 | 21.836 | 21.919 | 21.931 | 21.869 | 21.902 | 21.966 | 22.013 | 22.145 | 22.001 | 15.787 | 15.769 | 15.504 | 15.469 | 15.341 | 15.483 | 14.888 | 14.817 | 14.769 | 14.876 | 15.017 | 15.127 | 15.112 | 15.13 | 15.222 | 15.375 | 15.484 | 15.503 | 15.269 | 15.301 | 15.478 | 15.662 | 15.847 | 16.038 | 16.361 | 16.58 | 16.815 | 17.04 | 17.271 | 17.521 | 17.759 | 9.954 | 10.202 | 8.86 | 8.916 | 8.992 | 9.049 | 9.694 | 2.909 | 2.931 | 2.893 | 2.991 | 3.074 | 1.971 | 3.26 | 3.312 | 2.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 15.507 | 17.356 | 15.723 | 14.008 | 468.391 | 497.319 | 500.513 | 498.3 | 490.747 | 489.514 | 469.839 | 383.622 | 381.503 | 347.164 | 324.967 | 301.743 | 303.989 | 310.171 | 317.833 | 366.107 | 372.548 | 385.824 | 390.386 | 393.121 | 381.064 | 404.171 | 403.566 | 393.406 | 394.772 | 395.192 | 402.243 | 390.862 | 379.295 | 371.172 | 377.77 | 357.935 | 356.912 | 363.462 | 341.088 | 352.938 | 340.194 | 322.411 | 306.552 | 305.517 | 237.705 | 243.719 | 237.215 | 218.538 | 244.745 | 259.881 | 224.039 | 204.885 | 193.234 | 193.968 | 189.531 | 175.872 | 164.75 | 165.498 | 168.704 | 169.619 | 178.546 | 177.971 | 183.491 | 171.297 | 169.163 | 172.137 | 164.356 | 164.724 | 155.11 | 157.982 | 156.318 | 145.884 | 140.454 | 134.558 | 146.263 | 140.131 | 145.975 | 139.027 | 131.521 | 133.604 | 141.999 | 151.214 | 100.606 | 99.746 | 103.971 | 85.8 | 90.989 | 89.296 | 85.951 | 84.606 | 86.228 | 75.311 | 30.889 | 43.799 | 51.542 | 37.358 | 48.367 | 48.741 | 49.022 | 50.7 | 54.3 | 53.8 | 49.5 | 39.3 | 42.5 | 52.4 | 51.6 | 58.8 | 62.6 | 70 | 74.2 | 75.6 | 79.4 | 78.5 | 81.6 | 90.6 | 104.7 | 112.1 | 116.9 | 117 | 112.1 | 114.7 | 97.9 |
Tax Assets
| 0 | 1,391.18 | 1,388.551 | 1,389.025 | 0 | 0 | 0 | 0 | 0 | -51.658 | -48.899 | -44.858 | -43.868 | -42.956 | -1,097.738 | -1,061.252 | -1,091.395 | -1,059.277 | -919.005 | -943.277 | -945.291 | -945.886 | -925.102 | -924.92 | -904.057 | -916.026 | -883.865 | -870.855 | -869.084 | -858.933 | -861.418 | -849.461 | -847.853 | -839.565 | -840.037 | -822.013 | -811.246 | -831.521 | 0 | -807.854 | -795.875 | -775.144 | -755.885 | -756.043 | -587.5 | -601.273 | -584.36 | 30.436 | 30.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,466.06 | 56.61 | 60.528 | 59.866 | -471.759 | -500.833 | -504.165 | -502.113 | -532.923 | 51.658 | 48.899 | 44.858 | 43.868 | 42.956 | 1,097.738 | 1,061.252 | 1,091.395 | 1,059.277 | 919.005 | 943.277 | 945.291 | 945.886 | 925.102 | 924.92 | 904.057 | 916.026 | 883.865 | 870.855 | 869.084 | 858.933 | 861.418 | 849.461 | 847.853 | 839.565 | 840.037 | 822.013 | 811.246 | 831.521 | -0.001 | 807.854 | 795.875 | 775.144 | 755.885 | 756.043 | 587.5 | 601.273 | 584.36 | -30.436 | -30.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.08 | -91.529 | -91.867 | -78.832 | -32.354 | -45.279 | -53.071 | -38.936 | -50.002 | -50.419 | -50.737 | -53 | -56.1 | -55.6 | -51.4 | -41 | -44.2 | -54.1 | -53.5 | -60.2 | -63.8 | -71 | -75.1 | -76.6 | -80.3 | -79.5 | -82.6 | -91.6 | -105.7 | -113 | -117.8 | -118.1 | -113 | -115.7 | -98.9 |
Total Non-Current Assets
| 1,537.649 | 1,524.406 | 1,523.923 | 1,521.384 | 59.702 | 59.838 | 60.249 | 60.532 | 532.923 | 531.802 | 512.485 | 426.234 | 423.701 | 389.108 | 366.953 | 343.7 | 345.716 | 351.644 | 359.12 | 407.601 | 414.252 | 427.528 | 431.954 | 434.871 | 423.051 | 446.442 | 445.653 | 435.421 | 437.045 | 436.464 | 443.78 | 432.787 | 421.476 | 413.612 | 420.334 | 400.729 | 399.907 | 406.52 | 384.267 | 395.794 | 382.817 | 365.275 | 349.703 | 348.494 | 268.128 | 274.123 | 267.548 | 248.974 | 275.192 | 290.656 | 253.882 | 234.394 | 222.81 | 223.698 | 219.586 | 206.224 | 195.173 | 196.082 | 199.584 | 200.871 | 210.52 | 210.088 | 212.576 | 200.553 | 198.753 | 202.022 | 194.553 | 195.022 | 185.801 | 189.003 | 186.765 | 176.691 | 171.352 | 165.071 | 176.004 | 158.497 | 163.863 | 153.658 | 146.195 | 148.46 | 156.812 | 166.261 | 107.182 | 106.308 | 110.551 | 92.54 | 97.828 | 95.023 | 93.08 | 91.529 | 91.867 | 78.832 | 32.354 | 45.279 | 53.071 | 38.936 | 50.002 | 50.419 | 50.737 | 53 | 56.1 | 55.6 | 51.4 | 41 | 44.2 | 54.1 | 53.5 | 60.2 | 63.8 | 71 | 75.1 | 76.6 | 80.3 | 79.5 | 82.6 | 91.6 | 105.7 | 113 | 117.8 | 118.1 | 113 | 115.7 | 98.9 |
Total Assets
| 1,563.651 | 1,560.754 | 1,553.217 | 1,561.672 | 1,557.586 | 1,539.34 | 1,520.817 | 1,502.867 | 1,355.296 | 1,292.351 | 1,306.434 | 1,328.968 | 1,254.534 | 1,250.426 | 1,248.875 | 1,188.027 | 1,148.942 | 1,118.937 | 989.074 | 998.465 | 1,008.731 | 1,001.889 | 981.003 | 985.784 | 962.33 | 978.18 | 938.994 | 929.454 | 930.129 | 910.799 | 923.017 | 911.382 | 907.684 | 896.322 | 892.454 | 878.376 | 866.915 | 889.714 | 872.108 | 863.47 | 851.863 | 836.011 | 825.373 | 828.301 | 630.053 | 641.886 | 650.635 | 614.067 | 644.218 | 660.467 | 619.549 | 598.24 | 580.208 | 577.445 | 571.735 | 561.506 | 567.303 | 576.19 | 586.049 | 584.167 | 603.921 | 613.14 | 617.281 | 602.213 | 604.183 | 616.557 | 608.394 | 606.455 | 602.344 | 603.354 | 605.313 | 590.568 | 607.86 | 593.577 | 603.074 | 465.11 | 451.236 | 447.176 | 444.02 | 442.091 | 457.371 | 477.781 | 330.587 | 334.046 | 333.561 | 327.706 | 332.605 | 341.314 | 336.523 | 338.001 | 338.938 | 349.7 | 200.255 | 209.774 | 223.215 | 228.678 | 250.676 | 248.769 | 244.661 | 245.5 | 244.1 | 242.6 | 236.6 | 223.7 | 225.4 | 229.3 | 231.3 | 233.6 | 227.9 | 228.1 | 223.8 | 222 | 213.7 | 200.5 | 193.4 | 198.5 | 208.6 | 188.7 | 201 | 195.3 | 188.7 | 182.4 | 182.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 23.185 | 20.887 | 20.864 | 22.532 | 19.775 | 15.708 | 14.701 | 15.79 | 24.571 | 14.122 | 23.532 | 17.306 | 19.01 | 17.61 | 16.607 | 12.611 | 13.809 | 11.144 | 13.591 | 13.338 | 12.517 | 10.873 | 10.961 | 9.681 | 12.795 | 10.911 | 15.387 | 12.043 | 15.728 | 10.623 | 17.495 | 12.421 | 16.057 | 12.311 | 13.829 | 10.723 | 10.182 | 14.208 | 10.112 | 9.833 | 7.498 | 10.423 | 20.363 | 8.267 | 7.446 | 7.75 | 7.77 | 8.389 | 7.949 | 7.918 | 6.946 | 6.074 | 6.677 | 5.945 | 7.372 | 9.494 | 0 | 0 | 0 | 6.896 | 0 | 0 | 10.17 | 8.418 | 8.312 | 0 | 0 | 6.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Short Term Debt
| 9.528 | 8.745 | 15.895 | 12.714 | 12.59 | 22.293 | 28.75 | 38.402 | 16.349 | 6.223 | 7.004 | 7.403 | 6.219 | 4.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.296 | 21.639 | 23.591 | 27.434 | 27.238 | 25.217 | 25.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.212 | 0 | 0 | 0 | 81.053 | 12.952 | 7.125 | 6 | 25.257 | 28.285 | 25.427 | 25.576 | 26.203 | 27.349 | 27.453 | 0 | 28.697 | 21 | 26 | 42 | 46 | 57 | 73 | 60.5 | 41.5 | 37 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.4 | 1.1 | 13.6 | 19.1 | 21.1 | 0 | 0 | 0 |
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 | 0.1 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 10.595 | -1.406 | -7.886 | -15.87 | 3.426 | 9.485 | 7.697 | 8.387 | 18.352 | 9.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 360.188 | 1,035.046 | 1,114.123 | 1,146.134 | -23.185 | -20.887 | -20.864 | -22.532 | -19.775 | -15.708 | -14.701 | -15.79 | -24.571 | -14.122 | -23.532 | -17.306 | -19.01 | -17.61 | -16.607 | -12.611 | -13.809 | -11.144 | -13.591 | -13.338 | -12.517 | -10.873 | -10.961 | -9.681 | -12.795 | -10.911 | -15.387 | -12.043 | -15.728 | -10.623 | -17.495 | -12.421 | -16.057 | -12.311 | -13.829 | -10.723 | -10.182 | -14.208 | -10.112 | -9.833 | -7.498 | -10.423 | -20.363 | -8.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.074 | -6.677 | -5.945 | -7.372 | -9.494 | 0 | 0 | 0 | -6.896 | 0 | 0 | -10.17 | -8.418 | -8.312 | 0 | 0 | -6.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.349 | -27.453 | 0 | -28.697 | -21 | -26 | -42 | -46 | -57 | -73 | -60.5 | -41.5 | -37 | -57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.4 | -1.1 | -13.6 | -19.1 | -21.1 | 0 | -0.1 | 0 |
Total Current Liabilities
| 369.716 | 1,043.791 | 1,130.018 | 1,158.848 | 23.185 | 20.887 | 20.864 | 22.532 | 19.775 | 15.708 | 14.701 | 15.79 | 24.571 | 14.122 | 23.532 | 17.306 | 19.01 | 17.61 | 16.607 | 12.611 | 13.809 | 11.144 | 13.591 | 13.338 | 12.517 | 10.873 | 10.961 | 9.681 | 12.795 | 10.911 | 15.387 | 12.043 | 15.728 | 10.623 | 17.495 | 12.421 | 16.057 | 12.311 | 13.829 | 10.723 | 10.182 | 14.208 | 10.112 | 9.833 | 7.498 | 10.423 | 20.363 | 8.267 | 30.742 | 29.389 | 31.361 | 35.823 | 35.187 | 33.135 | 32.274 | 6.074 | 6.677 | 5.945 | 7.372 | 9.494 | 0 | 0 | 0 | 6.896 | 0 | 0 | 10.17 | 8.418 | 8.312 | 0 | 0 | 6.431 | 0 | 0 | 0 | 63.212 | 0 | 0 | 0 | 81.053 | 12.952 | 7.125 | 6 | 25.257 | 28.285 | 25.427 | 25.576 | 26.203 | 27.349 | 27.453 | 0 | 28.697 | 21 | 26 | 42 | 46 | 57 | 73 | 60.5 | 41.5 | 37 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.4 | 1.1 | 13.6 | 19.1 | 21.1 | 0 | 0.1 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 113.701 | 152.981 | 96.367 | 86.313 | 116.81 | 120.129 | 88.205 | 68.253 | 112.9 | 27.874 | 28.655 | 29.054 | 27.87 | 26.185 | 25.816 | 28.022 | 50.12 | 39.843 | 30.853 | 42.199 | 55.13 | 58.334 | 48.764 | 56.897 | 95.727 | 115.601 | 74.024 | 66.593 | 97.321 | 63.831 | 68.275 | 72.867 | 86.459 | 80.712 | 81.367 | 70.658 | 84.242 | 102.665 | 69.299 | 76.547 | 83.304 | 68.557 | 71.543 | 68.744 | 60.232 | 68.84 | 58.512 | 59.967 | 59.031 | 57.384 | 35.754 | 49.163 | 35.772 | 39.581 | 35.79 | 70.301 | 69.33 | 83.789 | 77.631 | 82.183 | 90.724 | 89.972 | 98.875 | 104.366 | 111.043 | 111.4 | 100.155 | 93.088 | 92.643 | 100.013 | 90.184 | 90.416 | 104.927 | 110.87 | 97.235 | 22.046 | 73.85 | 96.54 | 90.896 | 13.518 | 78.93 | 87.462 | 25.546 | 8.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 23.3 | 21 | 0 | 55.1 | 42.3 | 41.7 | 47.5 | 45.1 | 51.5 | 46.2 | 50.1 | 38.6 | 43.3 | 33.5 | 17.4 | 15.9 | 20 | 25.5 | 0 | 0 | 0 | 13.6 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 940.543 | 235.728 | 200.161 | 189.597 | -116.81 | -120.129 | -67.341 | -45.721 | -93.125 | -6.223 | -7.004 | 0 | -6.219 | -4.534 | -4.165 | -6.371 | -8.4 | -10.192 | -9.202 | -17.548 | -16.279 | -14.283 | -16.813 | -15.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.296 | -21.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.285 | 25.427 | 25.576 | 26.203 | 27.349 | 27.453 | 0 | 28.697 | 21 | 26 | 42 | 46 | 57 | 0 | 60.5 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.6 | 19.1 | 21.1 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 1,054.244 | 388.709 | 296.528 | 275.91 | 116.81 | 120.129 | 20.864 | 22.532 | 19.775 | 21.651 | 21.651 | 29.054 | 21.651 | 21.651 | 21.651 | 21.651 | 41.72 | 29.651 | 21.651 | 24.651 | 38.851 | 44.051 | 31.951 | 41.651 | 95.727 | 115.601 | 74.024 | 66.593 | 97.321 | 63.831 | 68.275 | 72.867 | 86.459 | 80.711 | 81.367 | 70.658 | 84.242 | 102.665 | 69.299 | 76.547 | 83.304 | 68.557 | 71.543 | 68.744 | 60.232 | 68.84 | 58.512 | 59.967 | 35.735 | 35.745 | 35.754 | 49.163 | 35.772 | 39.581 | 35.79 | 70.301 | 69.33 | 83.789 | 77.631 | 82.183 | 90.724 | 89.972 | 98.875 | 104.366 | 111.043 | 111.4 | 100.155 | 93.088 | 92.643 | 100.013 | 90.184 | 90.416 | 104.927 | 110.87 | 97.235 | 22.046 | 73.85 | 96.54 | 90.896 | 13.518 | 78.93 | 87.462 | 25.546 | 8.498 | 28.285 | 25.427 | 25.576 | 26.203 | 27.349 | 27.453 | 0 | 28.697 | 21 | 26 | 42 | 46 | 57 | 1.7 | 60.5 | 23.3 | 21 | 57 | 55.1 | 42.3 | 41.7 | 47.5 | 45.1 | 51.5 | 46.2 | 50.1 | 38.6 | 43.3 | 33.5 | 17.4 | 15.9 | 20 | 25.5 | 13.6 | 19.1 | 21.1 | 13.6 | 0.1 | 0 |
Total Liabilities
| 1,423.96 | 1,432.5 | 1,426.546 | 1,434.758 | 1,448.029 | 1,421.987 | 1,403.099 | 1,391.434 | 1,249.812 | 1,175.049 | 1,182.921 | 1,193.325 | 1,119.128 | 1,118.07 | 1,120.594 | 1,061.355 | 1,027.072 | 1,001.657 | 877.94 | 889.858 | 902.693 | 899.01 | 884.156 | 893.883 | 875.52 | 891.765 | 854.546 | 841.832 | 843.126 | 819.764 | 836.348 | 826.431 | 817.898 | 806.955 | 807.254 | 797.806 | 787.834 | 814.518 | 796.864 | 791.825 | 781.821 | 767.301 | 759.837 | 765.609 | 566.837 | 579.477 | 586.487 | 550.734 | 581.297 | 599.009 | 559.46 | 539.12 | 522.188 | 521.153 | 517.157 | 507.689 | 512.174 | 522.484 | 531.585 | 530.272 | 549.499 | 560.591 | 565.47 | 550.808 | 554.187 | 566.975 | 557.601 | 554.159 | 551.138 | 554.133 | 555.173 | 541.332 | 559.35 | 547.89 | 558.071 | 421.037 | 407.334 | 403.821 | 401.844 | 399.922 | 414.562 | 435.397 | 287.46 | 291.474 | 290.702 | 285.631 | 291.312 | 300.24 | 295.486 | 297.983 | 0 | 309.495 | 174.156 | 184.363 | 198.474 | 205.075 | 227.014 | 225.278 | 221.702 | 222.8 | 221.7 | 220.6 | 213.7 | 200.4 | 200.4 | 199.3 | 198.7 | 200.7 | 195.7 | 196.6 | 191.1 | 189.3 | 181.3 | 167.4 | 160.1 | 163.9 | 173.9 | 152.1 | 164.8 | 159.5 | 152.1 | 146.5 | 145.8 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.055 | 0.055 | 0.055 | 0.055 | 0.052 | 0.052 | 0.052 | 0.052 | 0.05 | 0.05 | 0.05 | 0.05 | 0.048 | 0.048 | 0.048 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.044 | 0.044 | 0.044 | 0.044 | 0.042 | 0.041 | 0.041 | 0.041 | 0.039 | 0.039 | 0.039 | 0.038 | 0.036 | 0.036 | 0.036 | 0.035 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.228 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 60.549 | 57.774 | 55.912 | 54.282 | 57.28 | 55.498 | 53.231 | 52.174 | 58.114 | 56.662 | 54.677 | 52.593 | 56.957 | 53.391 | 49.363 | 44.947 | 45.462 | 40.938 | 36.736 | 34.293 | 36.843 | 35.105 | 33.381 | 32.073 | 35.702 | 33.514 | 31.499 | 30.214 | 33.897 | 37.333 | 35.724 | 34.293 | 37.437 | 36.073 | 34.552 | 32.988 | 35.34 | 33.446 | 31.464 | 29.321 | 31.33 | 29.76 | 28.286 | 27.187 | 30.089 | 29.362 | 28.508 | 27.623 | 29.363 | 28.687 | 27.398 | 26.2 | 27.449 | 26.462 | 26.243 | 25.767 | 27.295 | 26.668 | 28.191 | 27.523 | 28.601 | 28.939 | 28.377 | 27.819 | 29.633 | 28.914 | 27.769 | 27.493 | 29.468 | 28.47 | 27.558 | 26.758 | 28.666 | 27.581 | 26.364 | 25.322 | 27.137 | 26.264 | 25.673 | 25.229 | 27.308 | 26.525 | 25.806 | 25.213 | 27.085 | 26.193 | 25.296 | 24.295 | 25.496 | 24.59 | 23.715 | 23.074 | 25.881 | 25.398 | 24.725 | 24.329 | 24.023 | 23.406 | 23.059 | 22.7 | 22.3 | 21.8 | 21.3 | 21.2 | 20.7 | 20.4 | 20 | 19.7 | 19.3 | 18.8 | 18.4 | 17.9 | 17.5 | 17.6 | 17.3 | 17 | 16.8 | 16.7 | 16.1 | 15.9 | 16.7 | 16.2 | 15.9 |
Accumulated Other Comprehensive Income/Loss
| -10.049 | -18.714 | -18.411 | -16.556 | -32.343 | -22.672 | -19.978 | -25.066 | -30.969 | -18.156 | -10.42 | 3.88 | 5.912 | 6.504 | 6.534 | 9.447 | 9.408 | 9.421 | 7.228 | 5.239 | 5.176 | 3.826 | -0.422 | -3.991 | -7.394 | -5.496 | -5.252 | -0.405 | 0.958 | 1.596 | -1.119 | -1.348 | 5.018 | 6.495 | 4.3 | 2.175 | 3.09 | 1.149 | 3.183 | 1.818 | 1.719 | 1.982 | 0.296 | -0.926 | 0.584 | 0.519 | 3.353 | 3.458 | 4.144 | 3.373 | 3.32 | 3.579 | 3.334 | 2.63 | 1.155 | 0.922 | 2.709 | 1.931 | 1.191 | 1.503 | 2.753 | 0.582 | 0.445 | 0.625 | -0.594 | -0.251 | 2.14 | 0.681 | 0.071 | -1.126 | 0.158 | -0.014 | 0.278 | -1.445 | -0.857 | -0.726 | -0.33 | 0.069 | -0.319 | 0.154 | 0.532 | -0.062 | 1.023 | 0.797 | 1.065 | 1.401 | 1.544 | 1.754 | 1.55 | 1.024 | 0.172 | 0.079 | 0.245 | 0.196 | 0.206 | -0.533 | -0.53 | -0.949 | -1.025 | -0.8 | -0.7 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 89.136 | 89.139 | 89.115 | 89.133 | 84.568 | 84.475 | 84.413 | 84.273 | 78.289 | 78.746 | 79.206 | 79.12 | 72.489 | 72.413 | 72.336 | 72.23 | 66.954 | 66.875 | 67.124 | 69.029 | 63.975 | 63.904 | 63.844 | 63.775 | 58.46 | 58.356 | 58.16 | 57.772 | 52.109 | 52.067 | 52.025 | 51.968 | 47.295 | 46.763 | 46.312 | 45.372 | 40.618 | 40.568 | 40.564 | 40.473 | 36.961 | 36.936 | 36.922 | 36.4 | 32.514 | 32.499 | 32.258 | 32.223 | 29.386 | 29.37 | 29.343 | 29.313 | 27.211 | 27.174 | 27.154 | 27.102 | 25.1 | 25.082 | 25.057 | 24.844 | 23.044 | 23.004 | 22.965 | 22.938 | 20.933 | 20.894 | 20.86 | 24.098 | 21.643 | 21.855 | 22.401 | 22.469 | 19.543 | 19.529 | 19.473 | 19.454 | 17.073 | 16.999 | 16.8 | 16.764 | 14.947 | 15.899 | 16.277 | 16.54 | 14.687 | 14.46 | 14.432 | 15.003 | 13.97 | 14.383 | 15.393 | 17.031 | -0.255 | -0.412 | -0.417 | -0.422 | -0.059 | 0.806 | 0.697 | 0.6 | 0.6 | 0.2 | 1.6 | 2.1 | 4.3 | 8.6 | 12.6 | 13.2 | 12.9 | 12.7 | 14.3 | 14.8 | 14.9 | 15.4 | 16 | 17.6 | 17.9 | 19.9 | 20.1 | 19.9 | 19.9 | 19.7 | 20.6 |
Total Shareholders Equity
| 139.691 | 128.254 | 126.671 | 126.914 | 109.557 | 117.353 | 117.718 | 111.433 | 105.484 | 117.302 | 123.513 | 135.643 | 135.406 | 132.356 | 128.281 | 126.672 | 121.87 | 117.28 | 111.134 | 108.607 | 106.038 | 102.879 | 96.847 | 91.901 | 86.81 | 86.415 | 84.448 | 87.622 | 87.003 | 91.035 | 86.669 | 84.951 | 89.786 | 89.367 | 85.2 | 80.57 | 79.081 | 75.196 | 75.244 | 71.645 | 70.042 | 68.71 | 65.536 | 62.692 | 63.216 | 62.409 | 64.148 | 63.333 | 62.921 | 61.458 | 60.089 | 59.12 | 58.02 | 56.292 | 54.578 | 53.817 | 55.129 | 53.706 | 54.464 | 53.895 | 54.422 | 52.549 | 51.811 | 51.406 | 49.996 | 49.582 | 50.793 | 52.296 | 51.206 | 49.222 | 50.14 | 49.236 | 48.51 | 45.687 | 45.003 | 44.073 | 43.902 | 43.354 | 42.177 | 42.169 | 42.809 | 42.384 | 43.127 | 42.572 | 42.859 | 42.075 | 41.293 | 41.074 | 41.037 | 40.019 | 39.301 | 40.205 | 26.099 | 25.41 | 24.742 | 23.603 | 23.662 | 23.491 | 22.959 | 22.7 | 22.4 | 22 | 22.9 | 23.3 | 25 | 30 | 32.6 | 32.9 | 32.2 | 31.5 | 32.7 | 32.7 | 32.4 | 33.1 | 33.3 | 34.6 | 34.7 | 36.6 | 36.2 | 35.8 | 36.6 | 35.9 | 36.5 |
Total Equity
| 139.691 | 128.254 | 126.671 | 126.914 | 109.557 | 117.353 | 117.718 | 111.433 | 105.484 | 117.302 | 123.513 | 135.643 | 135.406 | 132.356 | 128.281 | 126.672 | 121.87 | 117.28 | 111.134 | 108.607 | 106.038 | 102.879 | 96.847 | 91.901 | 86.81 | 86.415 | 84.448 | 87.622 | 87.003 | 91.035 | 86.669 | 84.951 | 89.786 | 89.367 | 85.2 | 80.57 | 79.081 | 75.196 | 75.244 | 71.645 | 70.042 | 68.71 | 65.536 | 62.692 | 63.216 | 62.409 | 64.148 | 63.333 | 62.921 | 61.458 | 60.089 | 59.12 | 58.02 | 56.292 | 54.578 | 53.817 | 55.129 | 53.706 | 54.464 | 53.895 | 54.422 | 52.549 | 51.811 | 51.406 | 49.996 | 49.582 | 50.793 | 52.296 | 51.206 | 49.222 | 50.14 | 49.236 | 48.51 | 45.687 | 45.003 | 44.073 | 43.902 | 43.354 | 42.177 | 42.169 | 42.809 | 42.384 | 43.127 | 42.572 | 42.859 | 42.075 | 41.293 | 41.074 | 41.037 | 40.019 | 39.301 | 40.205 | 26.099 | 25.41 | 24.742 | 23.603 | 23.662 | 23.491 | 22.959 | 22.7 | 22.4 | 22 | 22.9 | 23.3 | 25 | 30 | 32.6 | 32.9 | 32.2 | 31.5 | 32.7 | 32.7 | 32.4 | 33.1 | 33.3 | 34.6 | 34.7 | 36.6 | 36.2 | 35.8 | 36.6 | 35.9 | 36.5 |
Total Liabilities & Shareholders Equity
| 1,563.651 | 1,560.754 | 1,553.217 | 1,561.672 | 1,557.586 | 1,539.34 | 1,520.817 | 1,502.867 | 1,355.296 | 1,292.351 | 1,306.434 | 1,328.968 | 1,254.534 | 1,250.426 | 1,248.875 | 1,188.027 | 1,148.942 | 1,118.937 | 989.074 | 998.465 | 1,008.731 | 1,001.889 | 981.003 | 985.784 | 962.33 | 978.18 | 938.994 | 929.454 | 930.129 | 910.799 | 923.017 | 911.382 | 907.684 | 896.322 | 892.454 | 878.376 | 866.915 | 889.714 | 872.108 | 863.47 | 851.863 | 836.011 | 825.373 | 828.301 | 630.053 | 641.886 | 650.635 | 614.067 | 644.218 | 660.467 | 619.549 | 598.24 | 580.208 | 577.445 | 571.735 | 561.506 | 567.303 | 576.19 | 586.049 | 584.167 | 603.921 | 613.14 | 617.281 | 602.213 | 604.183 | 616.557 | 608.394 | 606.455 | 602.344 | 603.354 | 605.313 | 590.568 | 607.86 | 593.577 | 603.074 | 465.11 | 451.236 | 447.176 | 444.02 | 442.091 | 457.371 | 477.781 | 330.587 | 334.046 | 333.561 | 327.706 | 332.605 | 341.314 | 336.523 | 338.001 | 338.938 | 349.7 | 200.255 | 209.774 | 223.215 | 228.678 | 250.676 | 248.769 | 244.661 | 245.5 | 244.1 | 242.6 | 236.6 | 223.7 | 225.4 | 229.3 | 231.3 | 233.6 | 227.9 | 228.1 | 223.8 | 222 | 213.7 | 200.5 | 193.4 | 198.5 | 208.6 | 188.7 | 201 | 195.3 | 188.7 | 182.4 | 182.3 |