Monarch Casino & Resort, Inc.
NASDAQ:MCRI
83.4 (USD) • At close November 13, 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 Q1 | 1993 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 39.38 | 33.508 | 39.484 | 43.361 | 33.918 | 35.1 | 34.43 | 38.779 | 33.139 | 30.58 | 33.149 | 33.526 | 33.036 | 28.296 | 24.143 | 28.31 | 30.526 | 38.32 | 39.358 | 60.539 | 29.088 | 26.526 | 23.817 | 30.462 | 34.694 | 27.133 | 29.368 | 29.151 | 26.821 | 24.218 | 24.538 | 26.383 | 19.454 | 19.296 | 18.409 | 21.164 | 19.237 | 19.848 | 18.47 | 21.583 | 17.51 | 17.166 | 17.093 | 19.33 | 17.511 | 17.769 | 19.223 | 19.043 | 17.01 | 16.376 | 11.173 | 13.583 | 10.901 | 10.008 | 10.255 | 13.801 | 10.844 | 10.01 | 10.539 | 14.42 | 11.187 | 11.026 | 11.428 | 11.757 | 10.643 | 11.673 | 15.738 | 38.836 | 52.949 | 51.417 | 44.191 | 36.985 | 28.658 | 18.087 | 12.01 | 12.886 | 10.933 | 10.458 | 9.309 | 11.815 | 6.893 | 10.531 | 11.076 | 9.711 | 9.876 | 7.322 | 7.515 | 9.961 | 6.437 | 7.335 | 7.909 | 8.386 | 8.309 | 7.328 | 7.849 | 6.784 | 6.533 | 3.904 | 4.117 | 6.368 | 5.8 | 4.8 | 5 | 5 | 4.7 | 4 | 4 | 5.5 | 3.8 | 2.9 | 4.4 | 4 | 3.4 | 3 | 3.4 | 3.6 | 3.2 | 2.4 | 2.8 | 2.3 | 1.9 | 1.3 | 1.1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 39.38 | 33.508 | 39.484 | 43.361 | 33.918 | 35.1 | 34.43 | 38.779 | 33.139 | 30.58 | 33.149 | 33.526 | 33.036 | 28.296 | 24.143 | 28.31 | 30.526 | 38.32 | 39.358 | 60.539 | 29.088 | 26.526 | 23.817 | 30.462 | 34.694 | 27.133 | 29.368 | 29.151 | 26.821 | 24.218 | 24.538 | 26.383 | 19.454 | 19.296 | 18.409 | 21.164 | 19.237 | 19.848 | 18.47 | 21.583 | 17.51 | 17.166 | 17.093 | 19.33 | 17.511 | 17.769 | 19.223 | 19.043 | 17.01 | 16.376 | 11.173 | 13.583 | 10.901 | 10.008 | 10.255 | 13.801 | 10.844 | 10.01 | 10.539 | 14.42 | 11.187 | 11.026 | 11.428 | 11.757 | 10.643 | 11.673 | 15.738 | 38.836 | 52.949 | 51.417 | 44.191 | 36.985 | 28.658 | 18.087 | 12.01 | 12.886 | 10.933 | 10.458 | 9.309 | 11.815 | 6.893 | 10.531 | 11.076 | 9.711 | 9.876 | 7.322 | 7.515 | 9.961 | 6.437 | 7.335 | 7.909 | 8.386 | 8.309 | 7.328 | 7.849 | 6.784 | 6.533 | 3.904 | 4.117 | 6.368 | 5.8 | 4.8 | 5 | 5 | 4.7 | 4 | 4 | 5.5 | 3.8 | 2.9 | 4.4 | 4 | 3.4 | 3 | 3.4 | 3.6 | 3.2 | 2.4 | 2.8 | 2.3 | 1.9 | 1.3 | 1.1 | 1 |
Net Receivables
| 11.892 | 11.441 | 10.265 | 12.996 | 13.658 | 12.659 | 8.004 | 34.555 | 34.566 | 35.697 | 31.852 | 35.827 | 29.951 | 33.735 | 31.105 | 28.63 | 5.283 | 6.979 | 4.288 | 5.643 | 6.763 | 6.404 | 5.388 | 7.019 | 6.933 | 5.463 | 5.846 | 8.933 | 7.676 | 5.714 | 4.407 | 5.444 | 5.135 | 3.803 | 3.48 | 3.465 | 4.649 | 3.095 | 2.888 | 2.193 | 3.518 | 3.339 | 2.38 | 2.269 | 2.232 | 2.295 | 2.24 | 2.457 | 2.65 | 2.794 | 2.563 | 2.3 | 3.281 | 2.505 | 2.307 | 3.368 | 4.657 | 3.242 | 3.041 | 2.295 | 3.146 | 3.007 | 3.488 | 3.344 | 3.446 | 3.68 | 3.768 | 5.132 | 4.59 | 3.626 | 3.182 | 3.269 | 3.47 | 3.601 | 3.091 | 3.846 | 2.986 | 2.86 | 2.414 | 3.454 | 2.712 | 3.059 | 2.928 | 3.575 | 2.608 | 3.222 | 2.67 | 2.725 | 2.448 | 2.755 | 2.51 | 3.639 | 3.238 | 3.03 | 2.701 | 3.444 | 3.58 | 3.318 | 2.448 | 2.038 | 2.3 | 1.6 | 1.2 | 1.3 | 1.2 | 1.3 | 1.3 | 0.8 | 1.1 | 1.1 | 0.8 | 0.5 | 0.6 | 0.7 | 0.5 | 0.5 | 0.7 | 0.8 | 0.6 | 0.6 | 0.4 | 0.1 | 0.2 | 0.2 |
Inventory
| 7.659 | 8.099 | 7.366 | 7.614 | 7.184 | 7.166 | 6.933 | 7.558 | 6.534 | 7.695 | 6.972 | 7.159 | 6.117 | 6.077 | 6.968 | 7.823 | 7.348 | 6.994 | 6.889 | 6.735 | 4.54 | 3.7 | 3.617 | 3.692 | 3.324 | 3.3 | 3.244 | 3.335 | 3.11 | 3.191 | 2.904 | 3.097 | 2.807 | 2.898 | 2.838 | 2.881 | 2.688 | 2.588 | 2.854 | 2.846 | 2.616 | 2.426 | 2.394 | 2.675 | 2.46 | 2.27 | 2.365 | 2.383 | 2.139 | 2.266 | 1.968 | 2.165 | 1.907 | 1.966 | 1.875 | 1.884 | 1.8 | 1.692 | 1.548 | 1.707 | 1.514 | 1.43 | 1.418 | 1.564 | 1.592 | 1.471 | 1.412 | 1.496 | 1.479 | 1.495 | 1.41 | 1.472 | 1.49 | 1.467 | 1.458 | 1.456 | 1.278 | 1.412 | 1.253 | 1.453 | 1.227 | 1.168 | 1.154 | 1.246 | 1.234 | 1.006 | 0.815 | 0.993 | 0.872 | 0.92 | 0.903 | 0.976 | 0.894 | 1.045 | 1.031 | 1.099 | 1.143 | 1.234 | 1.254 | 1.457 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Other Current Assets
| 9.403 | 7.908 | 9.347 | 10.995 | 7.928 | 7.008 | 7.65 | 8.537 | 7.749 | 6.291 | 7.031 | 7.552 | 6.672 | 7.083 | 7.322 | 8.393 | 7.109 | 4.323 | 5.393 | 6.238 | 5.588 | 4.449 | 4.691 | 5.508 | 4.611 | 4.178 | 4.513 | 4.612 | 4.599 | 3.875 | 4.113 | 4.487 | 4.281 | 5.608 | 3.696 | 4.277 | 7.31 | 7.627 | 5.962 | 7.64 | 9.605 | 9.197 | 9.677 | 9.706 | 8.744 | 7.91 | 8.792 | 8.062 | 3.36 | 3.297 | 7.24 | 6.815 | 7.652 | 4.625 | 4.427 | 3.938 | 3.231 | 4.195 | 4.257 | 3.714 | 3.492 | 3.271 | 3.398 | 3.281 | 3.869 | 3.623 | 3.637 | 4.229 | 5.119 | 4.348 | 4.157 | 3.798 | 4.974 | 4.342 | 4.055 | 3.728 | 3.631 | 3.713 | 3.651 | 3.462 | 3.813 | 2.814 | 2.834 | 2.777 | 3.359 | 2.809 | 2.735 | 2.631 | 2.976 | 2.819 | 2.643 | 2.781 | 4.186 | 3.892 | 4.413 | 4.076 | 3.553 | 4.096 | 3.676 | 3.219 | 2.8 | 2.6 | 2.3 | 2.4 | 1.6 | 2.3 | 2.4 | 2.4 | 2.9 | 3.2 | 2.7 | 2.5 | 2.2 | 2.4 | 2.2 | 2.1 | 2.2 | 2.1 | 1.7 | 1.7 | 0.9 | 0.8 | 0.6 | 0.6 |
Total Current Assets
| 68.334 | 60.956 | 66.462 | 74.966 | 62.688 | 61.933 | 57.017 | 89.429 | 81.988 | 80.263 | 79.004 | 84.064 | 75.776 | 75.191 | 69.538 | 73.156 | 50.266 | 56.616 | 55.928 | 79.155 | 45.979 | 41.079 | 37.513 | 46.681 | 49.562 | 40.074 | 42.971 | 46.031 | 42.206 | 36.998 | 35.962 | 39.411 | 31.677 | 31.605 | 28.423 | 31.787 | 32.905 | 33.158 | 30.174 | 34.262 | 33.249 | 32.128 | 31.544 | 33.98 | 30.947 | 30.245 | 32.62 | 31.945 | 25.158 | 24.733 | 22.944 | 24.862 | 23.741 | 19.103 | 18.864 | 22.991 | 20.532 | 19.138 | 19.385 | 22.136 | 19.338 | 18.734 | 19.733 | 19.947 | 19.549 | 20.446 | 24.555 | 49.693 | 64.137 | 60.885 | 52.94 | 45.524 | 38.592 | 27.497 | 20.615 | 21.917 | 18.828 | 18.442 | 16.627 | 20.183 | 14.645 | 17.572 | 17.993 | 17.31 | 17.076 | 14.36 | 13.735 | 16.31 | 12.732 | 13.83 | 13.966 | 15.782 | 16.626 | 15.297 | 15.994 | 15.403 | 14.81 | 12.552 | 11.494 | 13.081 | 11.6 | 9.5 | 8.9 | 9.2 | 7.9 | 8 | 8.1 | 9.3 | 8.2 | 7.5 | 8.2 | 7.4 | 6.5 | 6.4 | 6.4 | 6.5 | 6.4 | 5.6 | 5.4 | 4.9 | 3.5 | 2.4 | 2.1 | 2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 577.518 | 586.091 | 585.434 | 580.497 | 576.126 | 577.795 | 581.36 | 578.05 | 581.183 | 587.947 | 586.543 | 580.807 | 570.903 | 565.877 | 569.544 | 572.507 | 520.423 | 512.14 | 508.589 | 501.483 | 486.335 | 458.832 | 425.405 | 374.324 | 331.966 | 298.682 | 265.518 | 250.714 | 240.706 | 228.049 | 223.512 | 214.899 | 211.857 | 210.392 | 208.617 | 203.154 | 195.559 | 187.813 | 184.21 | 180.271 | 175.692 | 176.073 | 176.194 | 175.637 | 175.491 | 175.87 | 176.867 | 178.426 | 179.731 | 180.845 | 151.282 | 153.213 | 146.687 | 152.066 | 154.413 | 156.431 | 157.102 | 159.141 | 161.577 | 163.081 | 159.841 | 158.581 | 159.29 | 159.757 | 150.493 | 138.923 | 118.865 | 101.775 | 96.712 | 93.749 | 92.779 | 92.626 | 93.201 | 94.263 | 94.895 | 95.483 | 96.65 | 97.757 | 96.573 | 97.749 | 98.449 | 98.172 | 99.107 | 98.439 | 96.639 | 98.752 | 99.006 | 100.85 | 102.338 | 104.006 | 104.317 | 104.795 | 106.298 | 107.354 | 108.186 | 110.31 | 112.343 | 114.486 | 115.981 | 117.697 | 117.1 | 114.4 | 102.7 | 78.6 | 64.6 | 57.6 | 56.8 | 56.8 | 56.9 | 57.4 | 58.2 | 58.9 | 59.8 | 61.3 | 61.6 | 61.7 | 62.3 | 62.9 | 63.1 | 63.7 | 63.3 | 42.9 | 35.2 | 31.8 |
Goodwill
| 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 25.111 | 26.576 | 26.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.177 | 0.218 | 0.258 | 0.299 | 0.34 | 0.382 | 0.321 | 0.352 | 0.383 | 0.414 | 0.446 | 0.477 | 0.508 | 0.539 | 0.651 | 0.973 | 0.663 | 0.955 | 1.246 | 1.538 | 1.829 | 2.121 | 2.412 | 2.704 | 2.995 | 3.286 | 3.578 | 3.869 | 4.16 | 4.452 | 4.743 | 5.035 | 5.326 | 5.617 | 5.909 | 6.2 | 6.491 | 6.783 | 7.074 | 7.366 | 7.657 | 7.948 | 8.24 | 8.531 | 8.787 | 9.079 | 9.516 | 10.205 | 10.894 | 11.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.288 | 25.329 | 25.369 | 25.41 | 25.451 | 25.493 | 25.432 | 25.463 | 25.494 | 25.525 | 25.557 | 25.588 | 25.619 | 25.65 | 25.762 | 26.084 | 25.774 | 26.066 | 26.357 | 26.649 | 26.94 | 27.232 | 27.523 | 27.815 | 28.106 | 28.397 | 28.689 | 28.98 | 29.271 | 29.563 | 29.854 | 30.146 | 30.437 | 30.728 | 31.02 | 31.311 | 31.602 | 31.894 | 32.185 | 32.477 | 32.768 | 33.059 | 33.351 | 33.642 | 33.898 | 34.189 | 34.627 | 35.316 | 37.469 | 38.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 23.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -0.13 | -0.13 | -0.13 | -2.683 | -2.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 23.084 | 23.084 | 9.503 | 23.016 | 23.016 | 23.016 | 0 | 19.617 | 19.617 | 19.617 | 0 | 0.13 | 0.13 | 0.13 | 0.13 | 2.683 | 2.683 | 2.683 | 2.683 | 4.027 | 4.027 | 4.027 | 4.027 | 3.543 | 3.544 | 3.544 | 3.544 | 7.354 | 7.354 | 7.354 | 7.354 | 7.415 | 7.415 | 7.415 | 7.415 | 4.683 | 4.682 | 4.682 | 4.682 | 0.35 | 0.35 | 0.35 | 0.35 | 1.214 | 1.214 | 1.214 | 1.214 | 3.965 | 3.965 | 615,912 | 0 | 999,908 | 1,384,443 | 1,384,443 | 0 | 780,550 | 1,090,063 | 1,090,063 | 0 | 429,300 | 429,300 | 429,300 | 0 | 325,221 | 582,407 | 582,407 | 0 | 1,547,144 | 1,340,232 | 1,139,985 | 4,248.614 | 1,919,043 | 1,721,883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -23.084 | -23.084 | -23.084 | -23.016 | -23.016 | -23.016 | -603.513 | -19.617 | -19.617 | -19.617 | 0 | 0.13 | 0.13 | 0.13 | 0.13 | 2.683 | 2.683 | 0.908 | 0.908 | 1.877 | 2.011 | 2.146 | 2.28 | 2.415 | 2.549 | 2.683 | 2.818 | 2.952 | 3.087 | 3.221 | 3.355 | 3.49 | 1.027 | 1.103 | 1.179 | 0.38 | 0.457 | 0.533 | 0.609 | 0.685 | 0.762 | 0.838 | 0.914 | 0.991 | 1.067 | 1.143 | 1.22 | 1.296 | 1.372 | -615,910.584 | 1.524 | -999,907.641 | -1,384,442.817 | -1,384,442.752 | 0.312 | -780,549.624 | -1,090,062.559 | -1,090,062.495 | 0.57 | -429,296.631 | -429,296.566 | -429,296.502 | 2.798 | -325,218.182 | -582,404.182 | -582,404.182 | 2.818 | -1,547,143.915 | -1,340,231.913 | -1,139,984.91 | -4,248.383 | -1,919,042.746 | -1,721,882.73 | 0.27 | 0.27 | 0.27 | 0.361 | 0.384 | 0.407 | 0.429 | 0.452 | 0.478 | 0.128 | 0.176 | 0.223 | 0.271 | 0.32 | 0.369 | 0.414 | 0.441 | 0.487 | 0.532 | 0.578 | 0.627 | 0.678 | 0.722 | 0.774 | 0.826 | 0.877 | 1.7 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1 | 1 | 1.1 | 1.1 | 1.1 | 1.2 | 1 | 1.1 | 0.9 | 1 | 0.9 | 0.7 | 0.9 | 0.7 | 0.6 | 0.6 |
Total Non-Current Assets
| 602.806 | 611.42 | 610.803 | 615.41 | 601.577 | 603.288 | 606.792 | 603.513 | 606.677 | 613.472 | 612.1 | 606.395 | 596.652 | 591.657 | 595.436 | 598.721 | 548.88 | 540.889 | 538.537 | 531.723 | 519.179 | 492.102 | 459.101 | 408.446 | 366.03 | 333.172 | 300.434 | 286.056 | 280.283 | 268.053 | 263.941 | 255.754 | 253.199 | 249.562 | 248.155 | 243.059 | 232.224 | 224.846 | 221.61 | 218.039 | 209.495 | 210.244 | 210.733 | 210.543 | 211.594 | 212.341 | 213.851 | 216.175 | 222.461 | 224.34 | 152.698 | 154.737 | 147.046 | 152.249 | 154.66 | 156.743 | 157.478 | 159.582 | 162.082 | 163.651 | 163.211 | 162.015 | 162.789 | 162.555 | 153.311 | 141.741 | 121.683 | 104.593 | 96.797 | 93.836 | 92.868 | 92.857 | 93.455 | 94.533 | 95.164 | 95.753 | 96.92 | 98.118 | 96.956 | 98.156 | 98.879 | 98.624 | 99.585 | 98.567 | 96.815 | 98.975 | 99.278 | 101.17 | 102.707 | 104.42 | 104.758 | 105.282 | 106.831 | 107.932 | 108.813 | 110.988 | 113.066 | 115.26 | 116.807 | 118.574 | 118.8 | 116 | 104.3 | 80.3 | 66.3 | 59.4 | 58.6 | 58.5 | 57.9 | 58.4 | 59.3 | 60 | 60.9 | 62.5 | 62.6 | 62.8 | 63.2 | 63.9 | 64 | 64.4 | 64.2 | 43.6 | 35.8 | 32.4 |
Total Assets
| 671.14 | 672.376 | 677.265 | 690.376 | 664.265 | 665.221 | 663.809 | 692.942 | 688.665 | 693.735 | 691.104 | 690.459 | 672.428 | 666.848 | 664.974 | 671.877 | 599.146 | 597.505 | 594.465 | 610.878 | 565.158 | 533.181 | 496.614 | 455.127 | 415.592 | 373.246 | 343.405 | 332.087 | 322.489 | 305.051 | 299.903 | 295.165 | 284.876 | 281.167 | 276.578 | 274.846 | 265.129 | 258.004 | 251.784 | 252.301 | 242.744 | 242.372 | 242.277 | 244.523 | 242.541 | 242.586 | 246.47 | 248.12 | 247.62 | 249.073 | 175.642 | 179.6 | 170.788 | 171.353 | 173.524 | 179.734 | 178.01 | 178.721 | 181.467 | 185.787 | 182.549 | 180.749 | 182.522 | 182.501 | 172.861 | 162.188 | 146.237 | 154.286 | 160.935 | 154.722 | 145.808 | 138.381 | 132.047 | 122.03 | 115.779 | 117.67 | 115.748 | 116.56 | 113.583 | 118.339 | 113.524 | 116.196 | 117.578 | 115.877 | 113.891 | 113.335 | 113.013 | 117.48 | 115.439 | 118.25 | 118.723 | 121.064 | 123.457 | 123.228 | 124.807 | 126.391 | 127.875 | 127.813 | 128.301 | 131.654 | 130.4 | 125.5 | 113.2 | 89.5 | 74.2 | 67.4 | 66.7 | 67.8 | 66.1 | 65.9 | 67.5 | 67.4 | 67.4 | 68.9 | 69 | 69.3 | 69.6 | 69.5 | 69.4 | 69.3 | 67.7 | 46 | 37.9 | 34.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13.318 | 17.398 | 21.448 | 23.092 | 19.536 | 15.034 | 15.247 | 14.418 | 16.51 | 16.795 | 19.41 | 18.575 | 14.936 | 13.79 | 12.358 | 11.655 | 11.282 | 6.591 | 6.579 | 17.037 | 11.149 | 11.501 | 9.522 | 11.182 | 8.875 | 7.411 | 8.718 | 8.184 | 8.242 | 7.177 | 7.496 | 8.72 | 7.358 | 8.002 | 8 | 6.747 | 8.134 | 6.434 | 6.259 | 7.933 | 7.871 | 7.922 | 7.363 | 8.666 | 8.066 | 8.069 | 8.352 | 8.062 | 9.108 | 10.475 | 7.091 | 8.693 | 7.919 | 8.238 | 7.696 | 10.216 | 6.973 | 6.958 | 7.642 | 8.984 | 7.141 | 7.616 | 6.318 | 10.213 | 11.046 | 12.788 | 9.618 | 12.811 | 8.053 | 8.618 | 8.051 | 8.591 | 7.083 | 5.355 | 6.762 | 7.336 | 7.351 | 7.373 | 6.68 | 5.748 | 6.235 | 7.213 | 8.204 | 8.408 | 5.884 | 5.594 | 5.294 | 6.227 | 4.259 | 6.637 | 5.536 | 6.597 | 5.544 | 3.824 | 6.138 | 8.269 | 6.553 | 6.294 | 5.449 | 8.18 | 5.5 | 5 | 10.6 | 10.7 | 2.7 | 2.8 | 2 | 4.1 | 2.1 | 2.4 | 2.3 | 2.8 | 2.8 | 3 | 2.7 | 3.6 | 2.6 | 3.2 | 3.7 | 2.5 | 5 | 3.3 | 2.2 | 0.9 |
Short Term Debt
| 7.945 | 24.876 | 7.338 | 1.794 | 1.766 | 1.32 | 1.298 | 7.971 | 27.313 | 21.208 | 21.338 | 21.49 | 21.142 | 18.808 | 16.474 | 14.126 | 11.6 | 26.576 | 24.076 | 21.582 | 1.594 | 1.604 | 1.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.4 | 40.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 22 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0.9 | 2.5 | 42.5 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.585 | 6.575 | 6.06 | 48.41 | 53.242 | 9.955 | 8.279 | 7.119 | 8.741 | 8.722 | 8.106 | 6.313 | 8.569 | 8.171 | 7.538 | 7.954 | 8.287 | 7.425 | 7.334 | 5.1 | 2.7 | 0.9 | 0.9 | 0.5 | 2.5 | 2.4 | 2.2 | 2.4 | 0.7 | 2.8 | 3.5 | 2.5 | 2.7 | 4.7 | 4 | 4.9 | 5.2 | 4.6 | 5.4 | 4.3 | 1 | 0.8 | 0.8 |
Tax Payables
| 0 | 0 | 4.536 | 6.896 | 7.37 | 6.515 | 3.651 | 5.805 | 0 | 0 | 0 | 5.226 | 0 | 0 | 0 | 2.774 | 1.454 | 0 | 0 | 2.999 | 4.136 | 2.223 | 1.427 | 2.788 | 0.091 | 0 | 0 | 2.607 | 0 | 0 | 2.312 | 2.588 | 0 | 0 | 1.83 | 2.396 | 0 | 0 | 1.07 | 2.198 | 0 | 0.162 | 1.16 | 2.046 | 0 | 0.013 | 2.431 | 2.425 | 0 | 0.963 | 1.651 | 1.236 | 0 | 0.545 | 0.73 | 0 | 0 | 0 | 1.112 | 0.047 | 0 | 0.958 | 0.39 | 233.736 | 190,074 | 51,100 | 0 | 0 | 1,371,747 | 947,056 | 3,187,051 | 16.457 | 1,338,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.536 | 6.896 | 0 | 0 | 0 | 23.016 | 19.617 | 19.617 | 0 | 19.617 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 2.683 | 0 | 0 | 49.441 | 4.027 | 0 | 0 | 0 | 3.544 | 0 | 0 | 0 | 7.354 | 0 | 0 | 0 | 7.415 | 0 | 0 | 0 | 1.626 | 0 | 0 | 0 | 5,908.6 | 0 | 0 | 0 | 5,425.848 | 0 | 0 | 0 | 615.912 | 0 | 0 | 0 | 1,384.443 | 0 | 0 | 0 | 1,090.063 | 0 | 0 | 0 | 2,115.371 | 9.214 | 9.193 | 0 | 2,825.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.532 | 5.766 | 0 | 5.644 | 0 | 5.673 | 0 | 5.364 | 4.796 | 5.003 | 0 | 7.734 | 7.897 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 98.836 | 93.793 | 96.846 | 91.585 | 87.879 | 83.63 | 93.129 | 89.55 | 96.732 | 92.695 | 93.666 | 95.887 | 99.324 | 91.304 | 86.698 | 80.889 | 35.227 | 27.84 | 32.072 | 37.847 | 44.747 | 49.038 | 48.014 | 45.475 | 54.93 | 48.257 | 39.014 | 28.622 | 27.862 | 23.554 | 24.216 | 23.812 | 22.511 | 21.997 | 22.351 | 20.884 | 23.685 | 20.729 | 20.873 | 18.919 | 18.771 | 17.09 | 18.865 | -5,892.469 | 17.489 | 16.644 | 18.541 | 15.686 | 17.372 | 15.087 | 14.382 | 13.363 | 13.202 | 12.115 | 13.616 | 14.077 | 12.741 | 10.713 | 11.627 | 11.056 | 10.18 | 8.592 | 10.761 | -219.158 | -190,062.154 | -51,087.426 | 13.415 | 9.23 | -1,371,735.332 | -947,043.347 | -3,187,039.25 | -6.562 | -1,338,208.463 | 9.083 | 10.139 | 8.722 | 7.99 | 7.753 | 7.832 | 7.918 | 7.201 | 8.175 | 6.351 | 6.707 | 7.591 | 6.178 | 5.858 | 6.146 | 5.881 | 5.058 | 5.359 | 5.703 | 8.812 | 8.119 | 7.465 | 5.691 | 6.853 | 5.821 | 6.399 | 5.37 | 8.3 | 9.2 | 4.9 | -3.2 | 4 | 3.4 | 4.4 | 3.7 | 3.3 | 2.6 | 3.2 | 2.6 | 3.7 | 3.2 | 2.9 | 2.4 | 3.5 | 2.6 | 2.2 | 2.4 | 1.7 | 1.2 | 1.1 | 1.2 |
Total Current Liabilities
| 120.099 | 136.067 | 130.168 | 123.367 | 116.551 | 106.499 | 113.325 | 117.744 | 140.555 | 130.698 | 134.414 | 141.178 | 135.402 | 123.902 | 115.53 | 109.444 | 59.563 | 61.007 | 62.727 | 79.465 | 61.626 | 64.366 | 60.555 | 59.445 | 53.67 | 55.668 | 47.732 | 39.413 | 36.104 | 30.731 | 34.024 | 35.12 | 29.869 | 29.999 | 67.581 | 70.927 | 31.819 | 27.163 | 28.202 | 29.05 | 26.642 | 25.174 | 27.388 | 26.843 | 25.555 | 24.726 | 29.325 | 26.172 | 26.481 | 26.524 | 23.124 | 23.292 | 21.121 | 37.899 | 44.042 | 24.294 | 19.713 | 17.671 | 20.38 | 21.087 | 17.321 | 17.166 | 18.37 | 27.292 | 65.392 | 59.363 | 23.033 | 22.041 | 19.722 | 21.271 | 19.801 | 18.486 | 16.62 | 14.438 | 16.901 | 16.058 | 15.341 | 15.125 | 14.512 | 13.666 | 13.436 | 16.973 | 21.13 | 21.175 | 61.885 | 65.014 | 21.107 | 20.653 | 17.259 | 20.436 | 19.617 | 20.406 | 20.669 | 20.512 | 21.774 | 21.498 | 21.36 | 20.403 | 19.273 | 20.884 | 18.9 | 16.9 | 16.4 | 8.4 | 7.2 | 8.7 | 8.8 | 10 | 7.8 | 5.7 | 8.3 | 8.9 | 9 | 8.9 | 10.3 | 10 | 11 | 11 | 10.5 | 10.3 | 11 | 5.5 | 4.1 | 2.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26.712 | 13.537 | 13.779 | 19.521 | 22.251 | 53.894 | 64.062 | 13.228 | 13.123 | 57.084 | 71.884 | 81.65 | 99.41 | 128.638 | 156.313 | 181.146 | 186.053 | 196.076 | 187.644 | 190.212 | 170.839 | 147.69 | 125.902 | 94.5 | 69.27 | 36.97 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 | 29.9 | 35 | 0 | 0 | 37.9 | 42.2 | 42 | 46.3 | 43.4 | 48.9 | 48.9 | 53.8 | 56.3 | 64.8 | 71.8 | 81.1 | 82.1 | 88 | 18.98 | 24.68 | 16 | 0 | 0 | 28.6 | 32 | 37.8 | 41 | 47.5 | 48.65 | 52.1 | 55 | 47.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.1 | 11.9 | 19.9 | 23.1 | 32.4 | 32.8 | 38.275 | 39.9 | 41.125 | 0 | 0 | 46 | 52 | 54.5 | 57.601 | 61.248 | 64.237 | 66.577 | 68.924 | 71.141 | 73.481 | 75.591 | 77.395 | 80.316 | 82.236 | 80.9 | 79.3 | 68 | 52.3 | 38.2 | 31.2 | 32.1 | 32.9 | 32.4 | 35.9 | 36.8 | 37.6 | 37.9 | 39 | 38.2 | 39.1 | 38.1 | 39.1 | 40.7 | 41.4 | 38.2 | 22.2 | 15.5 | 13.3 |
Deferred Revenue Non-Current
| -13.356 | -0 | -24.405 | -10.824 | -23.016 | -23.016 | -23.016 | -36.244 | -19.617 | -19.617 | -19.617 | -33.115 | -13.221 | -13.221 | -13.221 | 13.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,112.049 | 0 | 0 | 0 | 3,384.218 | 0 | 0 | 0 | 4,695.657 | 0 | 0 | 0 | -2,115.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.084 | 23.084 | 23.084 | 32.587 | 23.016 | 23.016 | 23.016 | 23.016 | 19.617 | 19.617 | 19.617 | 19.617 | 13.221 | 13.221 | 13.221 | 13.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.112 | 1.112 | 3.225 | 3.384 | 3.384 | 3.384 | 4.708 | 4.696 | 4.696 | 4.696 | 4.61 | 2.115 | 2.115 | 2.115 | 2.825 | 2.825 | 2.825 | 2.825 | 3.709 | 3.884 | 4.048 | 4.249 | 5.403 | 5.568 | 5.747 | 5.953 | 6.036 | 6.171 | 6.336 | 6.51 | 5.639 | 4.933 | 4.933 | 4.855 | 5.054 | 5.054 | 5.002 | 4.527 | 4.724 | 4.724 | 4.843 | 4.991 | 4.963 | 4.926 | 4.761 | 4.584 | 3.55 | 3.224 | 2.751 | 2.666 | 2.7 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.9 | 2.9 | 2.3 | 1.8 | 1.2 | 1.6 | 1.6 | 1.6 | 1.1 | 0.9 | 0.6 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 |
Other Non-Current Liabilities
| -12.035 | 1.321 | 1.321 | 24.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.874 | 0.874 | 0.874 | 0.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 37.761 | 37.942 | 38.184 | 53.869 | 45.267 | 76.91 | 87.078 | 36.244 | 32.74 | 76.701 | 91.501 | 101.267 | 112.631 | 141.859 | 169.534 | 194.366 | 186.053 | 196.076 | 187.644 | 190.212 | 170.839 | 147.69 | 125.902 | 94.5 | 69.27 | 36.97 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 | 29.9 | 35 | 43.4 | 47.647 | 37.9 | 42.2 | 42 | 46.3 | 43.4 | 48.9 | 48.9 | 53.8 | 56.3 | 64.8 | 71.8 | 81.1 | 82.1 | 88 | 20.092 | 25.792 | 20.099 | 4.258 | 4.258 | 32.858 | 36.708 | 42.496 | 45.696 | 52.196 | 53.26 | 54.215 | 57.115 | 49.615 | 2.825 | 2.825 | 2.825 | 2.825 | 3.709 | 3.884 | 4.048 | 4.249 | 5.403 | 5.568 | 5.747 | 14.053 | 17.936 | 26.071 | 29.436 | 38.91 | 38.439 | 43.208 | 44.833 | 45.98 | 5.054 | 5.054 | 51.002 | 56.527 | 59.224 | 62.325 | 66.091 | 69.227 | 71.54 | 73.851 | 75.902 | 78.064 | 79.141 | 80.618 | 83.067 | 84.902 | 83.7 | 81.5 | 70.1 | 54.6 | 40.3 | 33.5 | 34.3 | 35.1 | 35.3 | 38.8 | 39.1 | 39.5 | 39.1 | 40.6 | 39.7 | 40.7 | 39.1 | 39.9 | 41.3 | 41.8 | 39 | 23 | 16.2 | 14 |
Total Liabilities
| 157.86 | 174.009 | 168.352 | 177.236 | 161.818 | 183.409 | 200.403 | 153.988 | 173.295 | 207.399 | 225.915 | 242.445 | 248.033 | 265.761 | 285.064 | 303.81 | 245.616 | 257.083 | 250.371 | 269.677 | 232.465 | 212.056 | 186.457 | 153.945 | 122.94 | 92.638 | 73.932 | 65.613 | 62.304 | 56.931 | 60.224 | 61.32 | 59.769 | 64.999 | 67.581 | 70.927 | 69.719 | 69.363 | 70.202 | 75.35 | 70.042 | 74.074 | 76.288 | 80.643 | 81.855 | 89.526 | 101.125 | 107.272 | 108.581 | 114.524 | 43.216 | 49.084 | 41.22 | 42.157 | 48.3 | 57.152 | 56.421 | 60.167 | 66.076 | 73.282 | 70.581 | 71.381 | 75.485 | 76.907 | 68.217 | 62.188 | 25.858 | 24.867 | 23.43 | 25.155 | 23.849 | 22.735 | 22.023 | 20.006 | 22.648 | 30.111 | 33.277 | 41.196 | 43.948 | 52.576 | 51.875 | 60.182 | 65.963 | 67.154 | 66.939 | 70.067 | 72.109 | 77.179 | 76.483 | 82.761 | 85.708 | 89.633 | 92.209 | 94.363 | 97.676 | 99.562 | 100.501 | 101.021 | 102.339 | 105.786 | 102.6 | 98.4 | 86.5 | 63 | 47.5 | 42.2 | 43.1 | 45.1 | 43.1 | 44.5 | 47.4 | 48.4 | 48.1 | 49.5 | 50 | 50.7 | 50.1 | 50.9 | 51.8 | 52.1 | 50 | 28.5 | 20.3 | 16.9 |
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 | 0 |
Common Stock
| 0.193 | 0.192 | 0.192 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.191 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.095 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 519.662 | 497.574 | 480.445 | 467.846 | 455.37 | 436.951 | 420.279 | 498.217 | 475.784 | 448.291 | 428.856 | 410.738 | 390.867 | 368.553 | 350.404 | 342.25 | 326.99 | 316.245 | 320.592 | 318.572 | 312.376 | 303.05 | 293.771 | 286.756 | 279.497 | 268.638 | 259.399 | 257.516 | 253.119 | 244.089 | 236.85 | 231.978 | 225.508 | 217.674 | 211.979 | 207.404 | 202.281 | 195.887 | 190.788 | 186.745 | 182.934 | 178.86 | 175.836 | 172.56 | 170.501 | 164.981 | 158.861 | 154.599 | 153.26 | 149.122 | 147.33 | 145.688 | 145.121 | 145.11 | 141.552 | 139.374 | 138.906 | 136.24 | 133.58 | 131.137 | 131.054 | 129.016 | 127.218 | 126.296 | 125.886 | 121.86 | 119.057 | 116.755 | 112.706 | 104.67 | 97.77 | 92.275 | 87.156 | 79.785 | 74.962 | 70.194 | 65.294 | 58.207 | 53.013 | 49.159 | 45.295 | 39.743 | 35.391 | 32.632 | 30.861 | 27.196 | 24.864 | 23.026 | 21.728 | 18.26 | 16.008 | 14.423 | 14.241 | 11.858 | 10.124 | 9.821 | 10.367 | 9.784 | 8.955 | 8.861 | 10.8 | 10.1 | 9.7 | 9.1 | 9.7 | 8.2 | 6.6 | 5.7 | 6 | 4.4 | 3 | 2.2 | 2.4 | 2.2 | 1.7 | 1.3 | 2.1 | 1.1 | 0.2 | -0.2 | 0.6 | 0.4 | 0.5 | 0.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 29.506 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| -6.575 | 0.601 | 28.276 | 45.103 | 46.886 | 44.67 | 42.936 | 40.546 | 39.395 | 37.854 | 36.142 | 37.085 | 33.337 | 32.343 | 29.315 | 25.626 | 26.349 | 23.986 | 23.311 | 22.438 | 20.126 | 17.884 | 16.195 | 14.235 | 12.964 | 11.779 | 9.883 | 8.767 | 6.875 | 3.84 | 2.638 | 1.676 | -0.592 | -1.697 | -3.173 | -3.676 | -7.062 | -7.437 | -9.397 | -9.985 | -10.423 | -10.753 | -10.038 | -8.871 | -10.006 | -12.113 | -13.706 | -13.942 | -14.412 | -14.765 | -15.095 | -15.363 | -15.744 | -16.105 | -16.518 | -16.983 | -17.507 | -17.877 | -18.38 | -18.824 | -19.277 | -19.839 | -20.372 | -20.892 | -21.433 | -22.051 | 1.131 | 12.473 | 24.607 | 24.706 | 23.999 | 23.181 | 22.678 | 22.048 | 17.978 | 17.174 | 17.081 | 17.063 | 16.527 | 16.509 | 16.258 | 16.177 | 16.128 | 15.995 | 15.995 | 15.977 | 15.944 | 17.179 | 17.133 | 17.133 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.912 | 16.9 | 16.9 | 17 | 17.4 | 17 | 17 | 17 | 17 | 17 | 17 | 17.1 | 16.8 | 16.9 | 17 | 17.1 | 17.1 | 17.1 | 17.2 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 |
Total Shareholders Equity
| 513.28 | 498.367 | 508.913 | 513.14 | 502.447 | 481.812 | 463.406 | 538.954 | 515.37 | 486.336 | 465.189 | 448.014 | 424.395 | 401.087 | 379.91 | 368.067 | 353.53 | 340.422 | 344.094 | 341.201 | 332.693 | 321.125 | 310.157 | 301.182 | 292.652 | 280.608 | 269.473 | 266.474 | 260.185 | 248.12 | 239.679 | 233.845 | 225.107 | 216.168 | 208.997 | 203.919 | 195.41 | 188.641 | 181.582 | 176.951 | 172.702 | 168.298 | 165.989 | 163.88 | 160.686 | 153.06 | 145.346 | 140.848 | 139.039 | 134.549 | 132.426 | 130.516 | 129.568 | 129.196 | 125.225 | 122.582 | 121.59 | 118.554 | 115.391 | 112.504 | 111.968 | 109.368 | 107.037 | 105.594 | 104.644 | 99.999 | 120.379 | 129.419 | 137.504 | 129.567 | 121.959 | 115.646 | 110.024 | 102.024 | 93.131 | 87.559 | 82.471 | 75.365 | 69.635 | 65.763 | 61.648 | 56.015 | 51.614 | 48.723 | 46.952 | 43.268 | 40.903 | 40.301 | 38.956 | 35.489 | 33.016 | 31.43 | 31.248 | 28.865 | 27.131 | 26.829 | 27.374 | 26.792 | 25.962 | 25.869 | 27.8 | 27.1 | 26.7 | 26.5 | 26.7 | 25.2 | 23.6 | 22.7 | 23 | 21.4 | 20.1 | 19 | 19.3 | 19.2 | 18.8 | 18.4 | 19.2 | 18.3 | 17.3 | 16.9 | 17.7 | 17.5 | 17.6 | 17.5 |
Total Equity
| 513.28 | 498.367 | 508.913 | 513.14 | 502.447 | 481.812 | 463.406 | 538.954 | 515.37 | 486.336 | 465.189 | 448.014 | 424.395 | 401.087 | 379.91 | 368.067 | 353.53 | 340.422 | 344.094 | 341.201 | 332.693 | 321.125 | 310.157 | 301.182 | 292.652 | 280.608 | 269.473 | 266.474 | 260.185 | 248.12 | 239.679 | 233.845 | 225.107 | 216.168 | 208.997 | 203.919 | 195.41 | 188.641 | 181.582 | 176.951 | 172.702 | 168.298 | 165.989 | 163.88 | 160.686 | 153.06 | 145.346 | 140.848 | 139.039 | 134.549 | 132.426 | 130.516 | 129.568 | 129.196 | 125.225 | 122.582 | 121.59 | 118.554 | 115.391 | 112.504 | 111.968 | 109.368 | 107.037 | 105.594 | 104.644 | 99.999 | 120.379 | 129.419 | 137.504 | 129.567 | 121.959 | 115.646 | 110.024 | 102.024 | 93.131 | 87.559 | 82.471 | 75.365 | 69.635 | 65.763 | 61.648 | 56.015 | 51.614 | 48.723 | 46.952 | 43.268 | 40.903 | 40.301 | 38.956 | 35.489 | 33.016 | 31.43 | 31.248 | 28.865 | 27.131 | 26.829 | 27.374 | 26.792 | 25.962 | 25.869 | 27.8 | 27.1 | 26.7 | 26.5 | 26.7 | 25.2 | 23.6 | 22.7 | 23 | 21.4 | 20.1 | 19 | 19.3 | 19.4 | 19 | 18.6 | 19.5 | 18.6 | 17.6 | 17.2 | 17.7 | 17.5 | 17.6 | 17.5 |
Total Liabilities & Shareholders Equity
| 671.14 | 672.376 | 677.265 | 690.376 | 664.265 | 665.221 | 663.809 | 692.942 | 688.665 | 693.735 | 691.104 | 690.459 | 672.428 | 666.848 | 664.974 | 671.877 | 599.146 | 597.505 | 594.465 | 610.878 | 565.158 | 533.181 | 496.614 | 455.127 | 415.592 | 373.246 | 343.405 | 332.087 | 322.489 | 305.051 | 299.903 | 295.165 | 284.876 | 281.167 | 276.578 | 274.846 | 265.129 | 258.004 | 251.784 | 252.301 | 242.744 | 242.372 | 242.277 | 244.523 | 242.541 | 242.586 | 246.47 | 248.12 | 247.62 | 249.073 | 175.642 | 179.6 | 170.788 | 171.353 | 173.524 | 179.734 | 178.01 | 178.721 | 181.467 | 185.787 | 182.549 | 180.749 | 182.522 | 182.501 | 172.861 | 162.188 | 146.237 | 154.286 | 160.935 | 154.722 | 145.808 | 138.381 | 132.047 | 122.03 | 115.779 | 117.67 | 115.748 | 116.56 | 113.583 | 118.339 | 113.524 | 116.196 | 117.578 | 115.877 | 113.891 | 113.335 | 113.013 | 117.48 | 115.439 | 118.25 | 118.723 | 121.064 | 123.457 | 123.228 | 124.807 | 126.391 | 127.875 | 127.813 | 128.301 | 131.654 | 130.4 | 125.5 | 113.2 | 89.5 | 74.2 | 67.4 | 66.7 | 67.8 | 66.1 | 65.9 | 67.5 | 67.4 | 67.4 | 68.9 | 69 | 69.3 | 69.6 | 69.5 | 69.4 | 69.3 | 67.7 | 46 | 37.9 | 34.4 |