LTC Properties, Inc.
NYSE:LTC
39.44 (USD) • At close November 11, 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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35.04 | 6.174 | 9.01 | 20.286 | 11.302 | 7.026 | 5.538 | 10.379 | 6.478 | 6.401 | 4.393 | 5.161 | 45.459 | 5.714 | 8.201 | 7.772 | 22.811 | 50.37 | 30.888 | 4.244 | 3.96 | 3.207 | 6.715 | 2.656 | 20.408 | 4.26 | 3.784 | 5.213 | 3.842 | 9.299 | 8.732 | 7.991 | 3.613 | 17.756 | 24.28 | 12.942 | 11.729 | 8.051 | 3.417 | 25.237 | 7.589 | 8.064 | 7.542 | 6.778 | 60.338 | 63.315 | 9.621 | 7.191 | 8.274 | 10.313 | 3.297 | 4.408 | 5.214 | 6.395 | 23.39 | 6.903 | 12.493 | 5.498 | 19.21 | 8.856 | 5.076 | 14.108 | 21.688 | 21.118 | 16.15 | 13.909 | 25.868 | 42.631 | 49.16 | 63.562 | 30.973 | 29.887 | 45.954 | 51.362 | 54.824 | 3.569 | 3.941 | 13.962 | 12.819 | 4.315 | 44.897 | 2.793 | 3.748 | 17.919 | 11.476 | 3.233 | 8.888 | 8.001 | 22.968 | 14.701 | 3.217 | 6.322 | 3.329 | 9.805 | 2.42 | 1.87 | 2.267 | 1.516 | 2.322 | 2.655 | 0 | 0 | 0 | 1.503 | 0 | 0 | 0 | 4.974 | 0 | 0 | 0 | 3.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 942.314 | 949.3 | 956.366 | 987.965 | 1,007.775 | 1,024.12 | 996.121 | 19.34 | 1,026.182 | 1,035.767 | 19.34 | 19.34 | 1,041.916 | 1,053.072 | 1,090.927 | 0 | 1,108.931 | 1,115.593 | 1,117.845 | 0 | 1,132.271 | 1,118.389 | 1,121.145 | 0 | 1,107.043 | 1,097.929 | 1,086.061 | 0 | 1,060.597 | 1,064.869 | 1,020.726 | 0 | 1,025.878 | 0 | 970.519 | 0 | 910.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.486 | 6.485 | 6.483 | 6.481 | 6.479 | 6.478 | 6.477 | 6.476 | 6.474 | 6.473 | 6.472 | 6.47 | 6.469 | 6.468 | 6.467 | 6.466 | 6.465 | 6.464 | 6.463 | 6.462 | 9.94 | 9.939 | 11.637 | 11.549 | 9.935 | 9.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.281 | 9.872 | 9.65 | 8.127 | 7.968 | 8.871 | 8.781 | 8.781 | 8.755 | 8.24 | 5.456 | 14.873 | 15.873 | 15.421 | 14.404 | 14.565 | 14.19 | 112 | 112.1 | 99.9 | 100.6 | 101.2 | 107.6 | 87.7 | 341.9 | 87.7 | 321.9 | 336 | 269.8 | 92.7 | 92.7 | 92.9 | 228.4 | 67.7 | 68 | 87.3 | 149.4 | 40.9 | 144.2 | 147.5 | 119.5 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 35.04 | 6.174 | 9.01 | 20.286 | 11.302 | 7.026 | 5.538 | 10.379 | 6.478 | 6.401 | 4.393 | 5.161 | 45.459 | 5.714 | 8.201 | 7.772 | 22.811 | 50.37 | 30.888 | 4.244 | 3.96 | 3.207 | 6.715 | 2.656 | 20.408 | 4.26 | 3.784 | 5.213 | 3.842 | 9.299 | 8.732 | 7.991 | 3.613 | 17.756 | 24.28 | 12.942 | 11.729 | 8.051 | 3.417 | 25.237 | 7.589 | 8.064 | 7.542 | 6.778 | 60.338 | 63.315 | 9.621 | 7.191 | 8.274 | 10.313 | 9.783 | 10.893 | 11.697 | 12.876 | 29.869 | 13.381 | 18.97 | 11.974 | 25.684 | 15.329 | 11.548 | 20.578 | 28.157 | 27.586 | 22.617 | 20.375 | 32.333 | 49.095 | 55.623 | 70.024 | 40.913 | 39.826 | 57.591 | 62.911 | 64.759 | 13.502 | 3.941 | 13.962 | 12.819 | 4.315 | 44.897 | 2.793 | 3.748 | 30.2 | 21.348 | 12.883 | 17.015 | 15.969 | 31.839 | 23.482 | 11.998 | 15.077 | 11.569 | 15.261 | 17.293 | 17.743 | 17.688 | 15.92 | 16.887 | 16.845 | 112 | 112.1 | 99.9 | 102.103 | 101.2 | 107.6 | 87.7 | 346.874 | 87.7 | 321.9 | 336 | 272.948 | 92.7 | 92.7 | 92.9 | 228.4 | 67.7 | 68 | 87.3 | 149.4 | 40.9 | 144.2 | 147.5 | 119.5 | 0 | 0 | 0 | 0 |
Net Receivables
| 847.038 | 134.576 | 134.863 | 134.076 | 809.542 | 786.77 | 764.835 | 591.957 | 583.48 | 503.425 | 473.128 | 436.447 | 339.278 | 331.115 | 329.727 | 328.914 | 327.59 | 331.482 | 346.803 | 344.315 | 340.651 | 339.543 | 328.503 | 350.243 | 347.655 | 335.797 | 334.258 | 319.849 | 312.983 | 308.329 | 308.677 | 311.187 | 297.072 | 289.672 | 276.384 | 266.711 | 249.691 | 245.6 | 202.051 | 200.346 | 204.71 | 200.248 | 199.137 | 196.501 | 72.337 | 70.129 | 71.597 | 70.266 | 29.987 | 28.798 | 27.376 | 25.266 | 24.161 | 24.237 | 22.232 | 21.661 | 20.738 | 20.356 | 21.348 | 21.962 | 18.334 | 17.691 | 16.68 | 4.905 | 5.139 | 3.337 | 2.343 | 2.553 | 2.349 | 2.627 | 2.916 | 3.17 | 3.048 | 3.446 | 3.669 | 3.436 | 3.356 | 3.007 | 2.949 | 3.161 | 79.784 | 3.187 | 3.159 | 75.274 | 86.102 | 87.656 | 3.665 | 86.456 | 3.543 | 88.486 | 3.59 | 3.258 | 104.083 | 4.576 | 110.436 | 110.707 | 4.581 | 5.612 | 129.521 | 135.243 | 4.2 | 4.1 | 4 | 183.064 | 3.2 | 3.7 | 4 | 257.956 | 3.5 | 3.5 | 3.2 | 180.079 | 2.5 | 2.4 | 2.4 | 2.1 | 1.7 | 1.7 | 1.6 | 0 | 0 | 0 | 1.1 | 0.9 | 0.8 | 0.7 | 0.4 | 0 |
Inventory
| 4.058 | 4.248 | 0.389 | 18.391 | 9.448 | 6.053 | 7.163 | 13.015 | 10.71 | 0 | 32.313 | 0 | 0 | 4.512 | 4.512 | 0 | 0 | 0 | 0 | 61.969 | 5.746 | 5.746 | 5.746 | 5.746 | 8.243 | 5.746 | 43.405 | 3.83 | 10.645 | 2.228 | 2.228 | 0 | 0 | 9.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.014 | 0 | 0 | 0 | 7.341 | 7.604 | 10.153 | 8.541 | 7.772 | 8.126 | 8.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -159.829 | -140.75 | -143.873 | -154.362 | -149.031 | -124.383 | -3.088 | 11.099 | 12.004 | 8.703 | 8.47 | 4.191 | 3.681 | 3.899 | 3.655 | 5.316 | 6.896 | 7.467 | 5.476 | 5.115 | 3.845 | 3.463 | 5.342 | 3.985 | 3.767 | 4.089 | 2.877 | 23.711 | 22.829 | 27.01 | 25.69 | 22.948 | 20.779 | 21.119 | 21.02 | 21.443 | 20.775 | 13.048 | 12.657 | 9.931 | 6.858 | 6.569 | 6.761 | 6.756 | 7.453 | 6.262 | 6.656 | 7.548 | 7.222 | 0.052 | 0.052 | 0.052 | 0.051 | 0.051 | 0.601 | 0.743 | 8.534 | 8.26 | 8.422 | 8.663 | 8.767 | 8.577 | 8.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 886.136 | 895.929 | 824.1 | 864.627 | 830.292 | 799.849 | 774.448 | 624.145 | 612.672 | 518.529 | 518.304 | 445.799 | 388.418 | 345.24 | 346.095 | 342.002 | 357.297 | 389.319 | 383.167 | 380.53 | 354.394 | 352.151 | 346.498 | 362.822 | 379.349 | 350.422 | 361.101 | 352.603 | 346.035 | 345.808 | 344.269 | 342.126 | 321.464 | 332.569 | 321.684 | 301.096 | 282.195 | 266.699 | 218.125 | 235.514 | 219.157 | 214.881 | 213.44 | 210.035 | 140.128 | 139.916 | 87.874 | 85.005 | 45.483 | 46.504 | 44.815 | 46.364 | 44.45 | 44.936 | 60.828 | 43.987 | 48.242 | 40.59 | 55.454 | 45.954 | 38.649 | 46.846 | 53.679 | 32.491 | 111.5 | 112.901 | 125.741 | 142.926 | 143.637 | 161.192 | 158.872 | 146.879 | 178.882 | 192.269 | 200.412 | 164.99 | 159.757 | 129.158 | 117.407 | 98.354 | 124.681 | 81.449 | 81.659 | 105.474 | 107.45 | 100.539 | 102.977 | 102.425 | 118.393 | 111.968 | 102.858 | 6.322 | 115.652 | 19.837 | 127.729 | 128.45 | 22.269 | 21.532 | 146.408 | 152.088 | 116.2 | 116.2 | 103.9 | 285.167 | 104.4 | 111.3 | 91.7 | 604.83 | 91.2 | 325.4 | 339.2 | 453.027 | 95.2 | 95.1 | 95.3 | 230.5 | 69.4 | 69.7 | 88.9 | 149.4 | 40.9 | 144.2 | 148.6 | 120.4 | 0.8 | 0.7 | 0.4 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 938.256 | 945.052 | 955.977 | 969.574 | 998.327 | 1,018.067 | 992.046 | 1,008.508 | 1,033.951 | 1,035.767 | 993.293 | 1,033.951 | 1,041.916 | 1,048.56 | 1,086.415 | 1,102.358 | 1,108.931 | 1,115.593 | 1,117.845 | 1,109.96 | 1,128.441 | 1,114.559 | 1,117.315 | 1,102.751 | 1,101.687 | 1,094.099 | 1,065.879 | 1,082.259 | 1,054.216 | 1,063.699 | 1,019.556 | 1,025.702 | 1,025.878 | 1,021.145 | 970.519 | 947.421 | 910.288 | 752.139 | 753.514 | 726.523 | 731.378 | 728.193 | 726.525 | 718.917 | 698.601 | 702.447 | 701.936 | 701.547 | 612.864 | 551.265 | 554.25 | 541.81 | 512.347 | 506.638 | 513.52 | 454.057 | 400.187 | 407.251 | 387.949 | 374.28 | 363.708 | 366.546 | 369.111 | 449.683 | 457.674 | 463.229 | 466.882 | 468.392 | 465.93 | 470.631 | 499.331 | 503.188 | 505.031 | 506.252 | 507.555 | 553.004 | 560.562 | 527.496 | 527.533 | 520.679 | 504.632 | 511.897 | 520.639 | 515.752 | 538.073 | 545.012 | 548.429 | 552.434 | 569.653 | 576.037 | 595.689 | 604.306 | 548.381 | 585.897 | 600.928 | 622.428 | 649.829 | 665.828 | 674.377 | 683.736 | 423.5 | 400.6 | 402.7 | 663.996 | 379.6 | 438.4 | 339.2 | 640.733 | 311.9 | 273.6 | 221.7 | 481.745 | 195.4 | 194.2 | 151.6 | 111.8 | 91.5 | 92.1 | 74.1 | 70.6 | 232 | 60.9 | 30.6 | 27.8 | 27.4 | 18.1 | 18.3 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.385 | 7.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.602 | 30.504 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 11.34 | 7.069 | 1.023 | 19.061 | 19.003 | 24.426 | 27.521 | 27.515 | 30.615 | 30.511 | 30.397 | 30.289 | 29.898 | 29.862 | 29.702 | 26.181 | 25.221 | 23.932 | 24.036 | 24.042 | 24.042 | 21.143 | 20.722 | 20.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.465 | 0 | 6.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -945.641 | -7.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 954.899 | 19.231 | 18.978 | 1.557 | 19.904 | 20.986 | 13.022 | 4.11 | -13.998 | 4.591 | 5.16 | 5.735 | 3.414 | 3.332 | 3.453 | 3.786 | 3.947 | 4.237 | 4.712 | 4.716 | 4.97 | 5.249 | 5.038 | 17.432 | 24.304 | 24.711 | 21.861 | 0.81 | 1.08 | 1.349 | 1.584 | 1.847 | 2.112 | 2.375 | 2.605 | 2.865 | 3.289 | 3.49 | 3.561 | 3.782 | 2.036 | 2.114 | 2.276 | 2.458 | 2.514 | 2.701 | 2.854 | 3.04 | 51.486 | 57.085 | 59.539 | 58.923 | 62.219 | 62.849 | 61.08 | 63.22 | 74.622 | 69.253 | -319.31 | 70.359 | 74.656 | 76.848 | 78.211 | -449.683 | -457.674 | -463.229 | -473.347 | -67.213 | -472.393 | -470.631 | -499.331 | -82.3 | -505.031 | -506.252 | -507.555 | -132.723 | -560.562 | -527.496 | -527.533 | -71.153 | -504.632 | -511.897 | -520.639 | -46.302 | -538.073 | -545.012 | -548.429 | -54.934 | -569.653 | -576.037 | -595.689 | 37.94 | -548.381 | -585.897 | -600.928 | -622.428 | -649.829 | -665.828 | -674.377 | -683.736 | -423.5 | -400.6 | -402.7 | -663.996 | -379.6 | -438.4 | -339.2 | -640.733 | -311.9 | -273.6 | -221.7 | -574.29 | -195.4 | -194.2 | -151.6 | -111.8 | -91.5 | -92.1 | -74.1 | -70.6 | -232 | -60.9 | -30.6 | -27.8 | -27.4 | -18.1 | -18.3 | 0 |
Total Non-Current Assets
| 985.501 | 994.787 | 994.295 | 990.471 | 1,037.571 | 1,058.393 | 1,024.408 | 1,031.958 | 1,039.293 | 1,059.698 | 1,017.793 | 1,059.026 | 1,064.67 | 1,071.232 | 1,109.208 | 1,117.484 | 1,119.947 | 1,120.853 | 1,141.618 | 1,133.679 | 1,157.837 | 1,147.329 | 1,149.868 | 1,150.798 | 1,156.502 | 1,149.207 | 1,118.029 | 1,112.967 | 1,085.158 | 1,094.75 | 1,047.321 | 1,052.77 | 1,051.922 | 1,047.556 | 997.166 | 974.328 | 934.72 | 776.351 | 777.295 | 730.305 | 733.414 | 730.307 | 728.801 | 721.375 | 701.115 | 705.148 | 704.79 | 704.587 | 664.35 | 608.35 | 613.789 | 600.733 | 574.566 | 569.487 | 574.6 | 517.277 | 474.809 | 476.504 | 456.588 | 444.639 | 438.364 | 443.394 | 447.322 | 449.683 | 457.674 | 463.229 | 473.347 | 401.179 | 472.393 | 470.631 | 499.331 | 420.888 | 505.031 | 506.252 | 507.555 | 420.281 | 560.562 | 527.496 | 527.533 | 449.526 | 504.632 | 511.897 | 520.639 | 469.45 | 538.073 | 545.012 | 548.429 | 497.5 | 569.653 | 576.037 | 595.689 | 642.246 | 548.381 | 585.897 | 600.928 | 622.428 | 649.829 | 665.828 | 674.377 | 683.736 | 423.5 | 400.6 | 402.7 | 663.996 | 379.6 | 438.4 | 339.2 | 640.733 | 311.9 | 273.6 | 221.7 | 574.29 | 195.4 | 194.2 | 151.6 | 111.8 | 91.5 | 92.1 | 74.1 | 70.6 | 232 | 60.9 | 30.6 | 27.8 | 27.4 | 18.1 | 18.3 | 0 |
Total Assets
| 1,871.637 | 1,890.716 | 1,818.395 | 1,855.098 | 1,867.863 | 1,858.242 | 1,798.856 | 1,656.103 | 1,651.965 | 1,578.227 | 1,536.097 | 1,504.825 | 1,453.088 | 1,416.472 | 1,455.303 | 1,459.486 | 1,477.244 | 1,510.172 | 1,524.785 | 1,514.209 | 1,512.231 | 1,499.48 | 1,496.366 | 1,513.62 | 1,535.851 | 1,499.629 | 1,479.13 | 1,465.57 | 1,431.193 | 1,440.558 | 1,391.59 | 1,394.896 | 1,373.386 | 1,380.125 | 1,318.85 | 1,275.424 | 1,216.915 | 1,043.05 | 995.42 | 965.819 | 952.571 | 945.188 | 942.241 | 931.41 | 841.243 | 845.064 | 792.664 | 789.592 | 709.833 | 654.854 | 658.604 | 647.097 | 619.016 | 614.423 | 635.428 | 561.264 | 523.051 | 517.094 | 512.042 | 490.593 | 477.013 | 490.24 | 501.001 | 506.053 | 508.988 | 511.22 | 526.216 | 544.105 | 547.098 | 565.374 | 564.765 | 567.767 | 580.413 | 587.993 | 590.998 | 585.271 | 578.663 | 552.832 | 552.112 | 547.88 | 574.593 | 543.227 | 553.436 | 574.924 | 590.057 | 589.259 | 596.877 | 599.925 | 631.338 | 629.701 | 635.31 | 648.568 | 603.033 | 640.661 | 659.856 | 676.585 | 700.83 | 718.278 | 722.555 | 721.811 | 720.7 | 715.4 | 721.4 | 689.814 | 698.8 | 726.2 | 695.8 | 656.664 | 655 | 615.8 | 567.9 | 494.149 | 451 | 446.8 | 378.4 | 357.2 | 312.2 | 292 | 263 | 239.4 | 280.2 | 261.2 | 207.2 | 154.3 | 146.9 | 155.3 | 147.6 | 146.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account 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 | 3.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.256 | 50.222 | 55.647 | 55.921 | 51.061 | 51.331 | 63.326 | 71.003 | 79.97 | 81.792 | 76.485 | 90.76 | 88.97 | 89.662 | 108.877 | 135.945 | 136.154 | 142.995 | 29.097 | 28.93 | 30.137 | 166.326 | 29.433 | -0.355 | -0.121 | 162.825 | 0.097 | -1.307 | -1.01 | 102.066 | -0.872 | -1.522 | -1.406 | 88.721 | 0 | 0 | 0 | 53.317 | 0 | 0 | 0 | 53.057 | 0 | 0 | 0 | 54.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 240.15 | 281.75 | 277.05 | 49.16 | 362.25 | 326.35 | 270.1 | 130 | 151 | 56 | 157.9 | 623.356 | 527.429 | 552.559 | 552.521 | 559.482 | 574.444 | 599.565 | 599.527 | 599.488 | 518.469 | 528.938 | 528.9 | 533.029 | 550.986 | 566.94 | 566.888 | 571.002 | 582.95 | 597.898 | 597.873 | 502.291 | 512.262 | 484.734 | 447.256 | 451.372 | 352.467 | 277.467 | 277.467 | 281.633 | 281.633 | 251.633 | 251.633 | 255.8 | 185.8 | 185.8 | 185.8 | 185.8 | 185.8 | 100 | 100 | 100 | 100 | 50 | 50 | 0 | 50 | 0 | 7.641 | 7.685 | 11.953 | 20.096 | 36.091 | 4.69 | 0 | 0 | 0 | 5.13 | 0 | 0 | 0 | 5.545 | 5.545 | 5.545 | 5.545 | 5.935 | 13.299 | 13.401 | 13.503 | 13.967 | 14.064 | 14.16 | 14.254 | 14.686 | 14.776 | 14.866 | 14.93 | 15.361 | 15.446 | 15.528 | 15.609 | 15.994 | 18.473 | 16.142 | 28.736 | 41.219 | 16.625 | 16.699 | 16.765 | 41.738 | 29.2 | 53.7 | 56.4 | 17.596 | 0 | 0 | 0 | 13.616 | 0 | 0 | 0 | 14.039 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 52.4 | 38.4 | 0 | 48.7 | 61.8 | 0 | 6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.877 | 46.954 | 39.342 | -1.646 | 51.257 | 45.238 | 33.196 | 37.942 | 33.035 | 32.863 | 30.716 | -586.377 | -489.1 | -516.926 | -521.41 | -525.184 | -540.365 | -566.163 | -570.224 | -564.093 | -484.001 | -492.906 | -496.487 | -497.409 | -509.414 | -525.447 | -532.009 | -531.582 | -546.342 | -557.405 | -557.296 | -456.834 | -468.769 | -442.086 | -409.352 | -407.022 | -314.725 | -251.906 | -255.398 | -257.568 | -263.272 | -233.754 | -235.195 | -235.663 | -168.416 | -163.796 | -165.282 | -163.251 | -164.792 | -81.243 | -82.407 | -80.813 | -81.826 | -28.882 | 60.963 | 12.312 | -38.544 | 11.474 | 2.664 | 10.87 | 9.965 | 9.084 | 7.498 | 6.71 | 11.4 | 11.8 | -97.412 | -92.974 | -98.494 | -99.442 | -90.522 | -94.707 | -118.797 | -135.551 | -144.385 | -141.319 | -150.969 | -180.821 | -180.143 | -178.391 | -214.018 | -268.55 | -270.562 | -278.976 | -51.97 | -51.926 | -53.504 | -323.313 | -51.712 | 7.082 | 5.633 | -341.644 | -18.667 | -13.528 | -26.716 | -225.451 | 3.319 | 6.045 | 3.747 | -198.28 | -1.5 | -36.5 | -40.8 | -105.53 | 21.4 | 25.6 | 21.4 | -98.93 | 21.6 | 21.5 | 25.9 | -97.607 | 23.5 | 24.6 | 0 | 0 | 0 | 0 | -3.3 | -52.4 | -38.4 | 0 | -48.7 | -61.8 | 0 | -6 | 0 | 0 |
Total Current Liabilities
| 285.027 | 328.704 | 316.392 | 47.514 | 413.507 | 371.588 | 303.296 | 167.942 | 184.035 | 88.863 | 188.616 | 36.979 | 38.329 | 35.633 | 31.111 | 34.298 | 34.079 | 33.402 | 29.303 | 35.395 | 34.468 | 36.032 | 32.413 | 35.62 | 41.572 | 41.493 | 34.879 | 39.42 | 36.608 | 40.493 | 40.577 | 45.457 | 43.493 | 42.648 | 37.904 | 44.35 | 37.742 | 25.561 | 22.069 | 24.065 | 18.361 | 17.879 | 16.438 | 20.137 | 17.384 | 22.004 | 20.518 | 22.549 | 21.008 | 18.757 | 17.593 | 19.187 | 18.174 | 21.118 | 110.963 | 12.312 | 11.456 | 11.474 | 21.495 | 18.555 | 21.918 | 29.18 | 43.589 | 11.4 | 11.4 | 11.8 | 11.1 | 12.6 | 12.8 | 12.4 | 11.6 | 13.5 | 13.4 | 12 | 21.1 | 28.2 | 15.3 | 14.1 | 11.3 | 14.9 | 17.8 | 17.5 | 16 | 21.7 | 21 | 20.8 | 21.7 | 24.7 | 22.6 | 21.9 | 21 | 178.819 | 18.57 | 14.835 | 27.726 | 19.9 | 18.2 | 19.7 | 17.7 | 20.9 | 27.7 | 17.2 | 15.6 | 18.7 | 21.4 | 25.6 | 21.4 | 20.8 | 21.6 | 21.5 | 25.9 | 26.2 | 23.5 | 24.6 | 0 | 0 | 0 | 0 | 3.3 | 52.4 | 38.4 | 0 | 48.7 | 61.8 | 0 | 6 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 545.173 | 861.005 | 860.211 | 842.157 | 593.973 | 627.039 | 630.945 | 637.854 | 642.761 | 678.868 | 604.882 | 722.719 | 661.829 | 618.459 | 659.421 | 649.382 | 664.344 | 689.465 | 689.427 | 693.388 | 683.869 | 675.838 | 675.8 | 645.029 | 670.986 | 652.44 | 687.388 | 667.502 | 637.95 | 642.898 | 597.873 | 609.391 | 589.262 | 606.734 | 608.256 | 571.872 | 517.967 | 357.967 | 313.967 | 281.633 | 302.533 | 295.033 | 294.033 | 278.835 | 187.835 | 187.835 | 305.335 | 303.935 | 223.935 | 170.635 | 175.635 | 159.2 | 131.6 | 123.2 | 53.2 | 91.43 | 53.73 | 44.73 | 28.5 | 17.725 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.13 | 0 | 0 | 0 | 0 | 16 | 4.7 | 98.896 | 99.595 | 0 | 119.629 | 1.5 | 12 | 0 | 127.617 | 179.036 | 184.805 | 48.421 | 211.917 | 242.283 | 257.518 | 106.408 | 190.636 | 230.313 | 218.059 | 118 | 243.612 | 258.559 | 263.338 | 160 | 232.8 | 210.9 | 214.1 | 156.667 | 234.1 | 277.9 | 272 | 179.323 | 293.7 | 281.1 | 230.4 | 215.228 | 244.2 | 249.8 | 187.9 | 174.1 | 128.2 | 107.6 | 76.3 | 0 | 52.5 | 97.8 | 0 | 0 | 56 | 63.6 | 66.6 | 73.4 |
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 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | -281.75 | -277.05 | 49.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -303.935 | -223.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.8 | 36.9 | 37.1 | 51.6 | 52.3 | 52.6 | 52.9 | 47.97 | 53.8 | 65.8 | 73.5 | 74.1 | 76.4 | 84.3 | 0.004 | 0.005 | 96.8 | -0.029 | 148.2 | 149.3 | 184.4 | 43.783 | 44.064 | 44.395 | 179.379 | 45.283 | 15.517 | 15.582 | -106.408 | -190.636 | -230.313 | -218.059 | 144.6 | 41.288 | 41.341 | 41.362 | 132.3 | 29.1 | 53.8 | 56.4 | 73.033 | 0 | 0 | -0.1 | 70.377 | 0 | 0 | 0 | 68.272 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 545.173 | 579.255 | 583.161 | 891.317 | 593.973 | 627.039 | 630.945 | 637.854 | 642.761 | 678.868 | 604.882 | 722.719 | 661.829 | 618.459 | 659.421 | 649.382 | 664.344 | 689.465 | 689.427 | 693.388 | 683.869 | 675.838 | 675.8 | 645.029 | 670.986 | 652.44 | 687.388 | 667.502 | 637.95 | 642.898 | 597.873 | 609.391 | 589.262 | 606.734 | 608.256 | 571.872 | 517.967 | 357.967 | 313.967 | 281.633 | 302.533 | 295.033 | 294.033 | 278.835 | 187.835 | 187.835 | 305.335 | 303.935 | 223.935 | 170.635 | 175.635 | 159.2 | 131.6 | 123.2 | 53.2 | 91.43 | 53.73 | 44.73 | 28.5 | 17.725 | 0 | 5.5 | 0 | 36.8 | 36.9 | 37.1 | 51.6 | 52.3 | 52.6 | 52.9 | 53.1 | 53.8 | 65.8 | 73.5 | 74.1 | 92.4 | 89 | 98.9 | 99.6 | 96.8 | 119.6 | 149.7 | 161.3 | 184.4 | 171.4 | 223.1 | 229.2 | 227.8 | 257.2 | 257.8 | 273.1 | 106.408 | 190.636 | 230.313 | 218.059 | 262.6 | 284.9 | 299.9 | 304.7 | 292.3 | 261.9 | 264.7 | 270.5 | 229.7 | 234.1 | 277.9 | 271.9 | 249.7 | 293.7 | 281.1 | 230.4 | 283.5 | 244.3 | 249.9 | 187.9 | 174.1 | 128.2 | 107.6 | 76.3 | 0 | 52.5 | 97.8 | 0 | 0 | 56 | 63.6 | 66.6 | 73.4 |
Total Liabilities
| 830.2 | 907.959 | 899.553 | 938.831 | 1,007.48 | 998.627 | 934.241 | 805.796 | 826.796 | 767.731 | 793.498 | 759.698 | 700.158 | 654.092 | 690.532 | 683.68 | 698.423 | 722.867 | 718.73 | 728.783 | 718.337 | 711.87 | 708.213 | 680.649 | 712.558 | 693.933 | 722.267 | 706.922 | 674.558 | 683.391 | 638.45 | 654.848 | 632.755 | 649.382 | 646.16 | 616.222 | 555.709 | 383.528 | 336.036 | 305.698 | 320.894 | 312.912 | 310.471 | 298.972 | 205.219 | 209.839 | 325.853 | 326.484 | 244.943 | 189.392 | 193.228 | 178.387 | 149.774 | 144.318 | 164.163 | 103.742 | 65.186 | 56.204 | 49.995 | 36.28 | 21.918 | 34.68 | 43.589 | 45.041 | 45.195 | 45.815 | 59.605 | 61.431 | 61.861 | 61.831 | 61.174 | 63.815 | 75.677 | 82.009 | 91.645 | 117.054 | 100.795 | 109.449 | 107.364 | 107.967 | 127.074 | 156.147 | 166.483 | 192.741 | 179.228 | 230.635 | 237.752 | 239.113 | 266.662 | 266.286 | 280.928 | 294.785 | 217.581 | 256.658 | 255.955 | 272.546 | 293.44 | 309.715 | 312.782 | 303.3 | 280 | 272 | 276.4 | 237.9 | 245.3 | 288.8 | 279 | 259.378 | 305.1 | 292.1 | 246.1 | 299.207 | 257.5 | 264.3 | 200.1 | 185.5 | 138 | 119.3 | 88.8 | 66.2 | 103.8 | 110 | 55.8 | 69.2 | 61.2 | 76.7 | 71.8 | 75.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 118.644 | 122.729 | 116.87 | 0 | 121.15 | 119.742 | 0 | 0 | 0 | 0 | 0 | 0 | 110.798 | 99.377 | 0 | 85.77 | 80.975 | 70.824 | 50.335 | 90.801 | 80.685 | 85.219 | 83.012 | 37.619 | 45.781 | 58.101 | 104.447 | 102.228 | 99.507 | 97.569 | 100.388 | 99.349 | 0 | 0 | 0 | 0 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 126.913 | 126.913 | 186.801 | 186.801 | 186.801 | 186.801 | 186.801 | 186.801 | 189.56 | 189.727 | 189.901 | 190.363 | 208.553 | 208.636 | 209.012 | 209.256 | 209.341 | 212.161 | 212.386 | 211.792 | 213.317 | 213.534 | 214.073 | 214.312 | 218.532 | 230.358 | 173.625 | 193.5 | 189.163 | 217.484 | 164.986 | 164.986 | 165.183 | 165.183 | 165.183 | 165.183 | 165.183 | 165.183 | 165.5 | 165.5 | 165.5 | 165.5 | 165.5 | 165.5 | 165.5 | 0 | 0 | 0 | 165.5 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.45 | 0.435 | 0.433 | 0.43 | 0.413 | 0.413 | 0.413 | 0.412 | 0.404 | 0.404 | 0.395 | 0.394 | 0.394 | 0.394 | 0.394 | 0.392 | 0.392 | 0.392 | 0.392 | 0.398 | 0.398 | 0.397 | 0.397 | 0.397 | 0.397 | 0.396 | 0.396 | 0.396 | 0.396 | 0.396 | 0.396 | 0.392 | 0.392 | 0.391 | 0.379 | 0.375 | 0.356 | 0.356 | 0.355 | 0.355 | 0.348 | 0.348 | 0.348 | 0.347 | 0.348 | 0.348 | 0.307 | 0.305 | 0.305 | 0.304 | 0.304 | 0.303 | 0.303 | 0.303 | 0.303 | 0.263 | 0.262 | 0.238 | 0.238 | 0.233 | 0.232 | 0.232 | 0.232 | 0.231 | 0.231 | 0.231 | 0.231 | 0.229 | 0.229 | 0.237 | 0.237 | 0.236 | 0.233 | 0.233 | 0.233 | 0.233 | 0.232 | 0.216 | 0.216 | 0.214 | 0.204 | 0.196 | 0.18 | 0.178 | 0.178 | 0.178 | 0.179 | 0.181 | 0.184 | 0.185 | 0.185 | 0.185 | 0.246 | 0.249 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.3 | 0 | 0 | 0.277 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -118.644 | -122.729 | -117.303 | -116.917 | -121.15 | -119.742 | -102.317 | -111.888 | -106.52 | -96.723 | -128.471 | -120.403 | -110.798 | -99.377 | -95.177 | -85.77 | -80.975 | -70.824 | -50.335 | -90.801 | -80.685 | -85.219 | -83.012 | -37.619 | -45.781 | -58.101 | -104.447 | -102.228 | -99.507 | -97.569 | -100.388 | -99.349 | -97.658 | -98.889 | -100.384 | -99.896 | -97.927 | -98.615 | -97.594 | -96.212 | -98.511 | -97.044 | -96.737 | -95.18 | -91.29 | -91.598 | -88.15 | -86.092 | -83.855 | -81.669 | -80.721 | -79.597 | -78.593 | -77.407 | -76.062 | -70.479 | -69.367 | -65.137 | -63.653 | -61.255 | -59.395 | -57.814 | -55.654 | -54.627 | 0 | 0 | -47.877 | -47.191 | -45.485 | -43.968 | -43.691 | -42.985 | -42.209 | -40.622 | -48.308 | -79.331 | -69.773 | -68.049 | -66.705 | -77.349 | -75.742 | -74.51 | -73.553 | -69.976 | -67.114 | -66.627 | -66.582 | -64.889 | -64.023 | -64.976 | -73.733 | -74.314 | -69.143 | -71.437 | -56.035 | -56.329 | -53.353 | -52.319 | -50.854 | -50.176 | 195.6 | 183.7 | 170.8 | -24.29 | 146 | 139.3 | 119.2 | -9.426 | -8.1 | 0 | 0 | -11.078 | -69.9 | -63.3 | -56.9 | 0 | -45.3 | -39.5 | -34.3 | 0 | -24 | 0 | 0 | 0 | -9.6 | 0 | -5 | 0 |
Accumulated Other Comprehensive Income/Loss
| 3.639 | 5.965 | 6.488 | 6.11 | 8.596 | 8.568 | 7.357 | 8.719 | 9.445 | 6.139 | 4.704 | -0.172 | -110.798 | -99.377 | 851.544 | -85.77 | -80.975 | -70.824 | -50.335 | -90.801 | -80.685 | -85.219 | -83.012 | -37.619 | -45.781 | -58.101 | -104.447 | -102.228 | -99.507 | -97.569 | -100.388 | -99.349 | 0.008 | 0.013 | 0.018 | 0.047 | 0.056 | 0.065 | 0.073 | 0.082 | 0.091 | 0.099 | 0.108 | 0.117 | 0.125 | 0.134 | 0.143 | 0.152 | -192.895 | -186.394 | -181.063 | -177.583 | -172.48 | 0.234 | -163.196 | -158.709 | -154.566 | -153.003 | -149.014 | -145.18 | -141.473 | -137.808 | -134.144 | 0 | -126.713 | -123.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.741 | 2.465 | 2.465 | 2.437 | -0.702 | -1.712 | -1.786 | -1.746 | -1.156 | -1.202 | -1.197 | -1.246 | 0 | 0 | 0 | -176.014 | 0 | 0 | 0 | -138.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 943.73 | 882.739 | 879.761 | 991.656 | 816.4 | 815.685 | 933.37 | 931.124 | 899.921 | 893.154 | 857.558 | 856.895 | 965.719 | 952.336 | -0.394 | 938.55 | 931.975 | 920.15 | 897.907 | 958.147 | 946.406 | 949.212 | 945.388 | 900.331 | 907.007 | 916.933 | 961.873 | 959.22 | 955.253 | 951.909 | 953.52 | 938.354 | 837.889 | 829.228 | 772.677 | 758.676 | 720.221 | 719.216 | 718.05 | 717.396 | 691.249 | 690.373 | 689.551 | 688.654 | 688.341 | 687.841 | 516.011 | 510.236 | 702.486 | 694.315 | 687.949 | 685.125 | 679.55 | 506.513 | 669.758 | 557.572 | 552.661 | 490.029 | 485.713 | 471.733 | 465.796 | 461.015 | 457.043 | 322.714 | 397.414 | 395.184 | 320.759 | 317.565 | 318.339 | 334.744 | 334.271 | 333.842 | 331.033 | 330.469 | 332.118 | 330.474 | 330.357 | 293.625 | 293.407 | 294.81 | 282.406 | 276.764 | 255.995 | 249.417 | 247.126 | 246.804 | 247.387 | 246.938 | 247.436 | 247.154 | 247.127 | 246.888 | 280.231 | 281.573 | 286.367 | 286.442 | 286.502 | 286.452 | 286.427 | 294.269 | 235.1 | 249.8 | 264.5 | 475.927 | 297.3 | 283.4 | 283.3 | 406.462 | 347.8 | 313.2 | 311.6 | 195.297 | 253.1 | 235.6 | 231.3 | 170.6 | 218.4 | 211.2 | 208.5 | 173.2 | 200.4 | 151.2 | 151.4 | 85.1 | 95.3 | 78.6 | 80.8 | 71.3 |
Total Shareholders Equity
| 947.819 | 889.139 | 886.249 | 881.279 | 825.409 | 824.666 | 838.823 | 828.367 | 803.25 | 802.974 | 734.186 | 736.714 | 744.517 | 753.976 | 756.367 | 767.402 | 770.417 | 778.894 | 797.629 | 776.943 | 785.434 | 779.171 | 779.761 | 825.49 | 815.842 | 801.127 | 753.375 | 755.16 | 756.635 | 757.167 | 753.14 | 740.048 | 740.631 | 730.743 | 672.69 | 659.202 | 661.206 | 659.522 | 659.384 | 660.121 | 631.677 | 632.276 | 631.77 | 632.438 | 636.024 | 635.225 | 466.811 | 463.101 | 464.541 | 465.056 | 464.969 | 466.748 | 467.28 | 468.143 | 469.303 | 455.56 | 455.903 | 458.928 | 460.085 | 452.332 | 451.961 | 452.426 | 454.278 | 457.878 | 460.659 | 462.271 | 463.476 | 479.156 | 481.719 | 500.025 | 500.073 | 500.434 | 501.218 | 502.466 | 495.835 | 464.693 | 474.35 | 439.865 | 441.23 | 436.207 | 437.226 | 376.075 | 376.122 | 368.782 | 397.674 | 345.341 | 345.97 | 347.413 | 351.521 | 350.011 | 341.227 | 340.379 | 375.815 | 374.173 | 394.306 | 394.127 | 397.753 | 398.691 | 400.136 | 408.617 | 431 | 433.5 | 435.3 | 441.4 | 443.3 | 422.7 | 402.5 | 386.127 | 339.7 | 313.2 | 311.6 | 184.414 | 183.2 | 172.3 | 174.4 | 170.6 | 173.1 | 171.7 | 174.2 | 173.2 | 176.4 | 151.2 | 151.4 | 85.1 | 85.7 | 78.6 | 75.8 | 71.3 |
Total Equity
| 1,041.437 | 982.757 | 918.842 | 916.267 | 860.383 | 859.615 | 864.615 | 850.307 | 825.169 | 810.496 | 742.599 | 745.127 | 752.93 | 762.38 | 764.771 | 775.806 | 778.821 | 787.305 | 806.055 | 785.426 | 793.894 | 787.61 | 788.153 | 832.971 | 823.293 | 805.696 | 756.863 | 758.648 | 756.635 | 757.167 | 753.14 | 740.048 | 740.631 | 730.743 | 672.69 | 659.202 | 661.206 | 659.522 | 659.384 | 660.121 | 631.677 | 632.276 | 631.77 | 632.438 | 636.024 | 635.225 | 466.811 | 463.108 | 464.89 | 465.462 | 465.376 | 468.71 | 469.242 | 470.105 | 471.265 | 457.522 | 457.865 | 460.89 | 462.047 | 454.313 | 455.095 | 455.56 | 457.412 | 461.012 | 463.793 | 465.405 | 466.611 | 482.674 | 485.237 | 503.543 | 503.591 | 503.952 | 504.736 | 505.984 | 499.353 | 468.217 | 477.868 | 443.383 | 444.748 | 439.913 | 447.519 | 387.08 | 386.953 | 382.183 | 410.829 | 358.624 | 359.125 | 360.812 | 364.676 | 363.415 | 354.382 | 353.783 | 385.452 | 384.003 | 403.901 | 404.039 | 407.39 | 408.563 | 409.773 | 418.511 | 440.7 | 443.4 | 445 | 451.914 | 453.5 | 437.4 | 416.8 | 397.286 | 349.9 | 323.7 | 321.8 | 194.942 | 193.5 | 182.5 | 178.3 | 171.7 | 174.2 | 172.7 | 174.2 | 173.2 | 176.4 | 151.2 | 151.4 | 85.1 | 85.7 | 78.6 | 75.8 | 71.3 |
Total Liabilities & Shareholders Equity
| 1,871.637 | 1,890.716 | 1,818.395 | 1,855.098 | 1,867.863 | 1,858.242 | 1,798.856 | 1,656.103 | 1,651.965 | 1,578.227 | 1,536.097 | 1,504.825 | 1,453.088 | 1,416.472 | 1,455.303 | 1,459.486 | 1,477.244 | 1,510.172 | 1,524.785 | 1,514.209 | 1,512.231 | 1,499.48 | 1,496.366 | 1,513.62 | 1,535.851 | 1,499.629 | 1,479.13 | 1,465.57 | 1,431.193 | 1,440.558 | 1,391.59 | 1,394.896 | 1,373.386 | 1,380.125 | 1,318.85 | 1,275.424 | 1,216.915 | 1,043.05 | 995.42 | 965.819 | 952.571 | 945.188 | 942.241 | 931.41 | 841.243 | 845.064 | 792.664 | 789.592 | 709.833 | 654.854 | 658.604 | 647.097 | 619.016 | 614.423 | 635.428 | 561.264 | 523.051 | 517.094 | 512.042 | 490.593 | 477.013 | 490.24 | 501.001 | 506.053 | 508.988 | 511.22 | 526.216 | 544.105 | 547.098 | 565.374 | 564.765 | 567.767 | 580.413 | 587.993 | 590.998 | 585.271 | 578.663 | 552.832 | 552.112 | 547.88 | 574.593 | 543.227 | 553.436 | 574.924 | 590.057 | 589.259 | 596.877 | 599.925 | 631.338 | 629.701 | 635.31 | 648.568 | 603.033 | 640.661 | 659.856 | 676.585 | 700.83 | 718.278 | 722.555 | 721.811 | 720.7 | 715.4 | 721.4 | 689.814 | 698.8 | 726.2 | 695.8 | 656.664 | 655 | 615.8 | 567.9 | 494.149 | 451 | 446.8 | 378.4 | 357.2 | 312.2 | 292 | 263 | 239.4 | 280.2 | 261.2 | 207.2 | 154.3 | 146.9 | 155.3 | 147.6 | 146.8 |