
Maui Land & Pineapple Company, Inc.
NYSE:MLP
17.12 (USD) • At close August 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.882 | 6.835 | 6.138 | 3.733 | 5.377 | 5.7 | 6.771 | 7.246 | 8.653 | 8.499 | 11.074 | 16.949 | 5.831 | 5.596 | 4.859 | 6.005 | 0.458 | 0.869 | 0.324 | 0.34 | 0.766 | 0.683 | 0.619 | 0.622 | 1.133 | 0.624 | 1.243 | 1.156 | 1.05 | 1.029 | 0.609 | 0.567 | 0.579 | 0.602 | 0.448 | 0.742 | 0.772 | 1.087 | 1.933 | 0.237 | 0.973 | 0.415 | 0.196 | 0.203 | 0.479 | 0.359 | 0.42 | 0.469 | 0.457 | 0.829 | 0.57 | 1.113 | 1.577 | 0.89 | 0.248 | 0.594 | 1.308 | 2.095 | 1.812 | 1.333 | 0.795 | 1.881 | 0.855 | 1.497 | 3.059 | 13.668 | 4.791 | 2.937 | 2.82 | 1.991 | 1.619 | 9.204 | 3.649 | 1.143 | 1.436 | 3.07 | 11.162 | 7.216 | 3.482 | 5.136 | 5.778 | 11.531 | 3.691 | 3.495 | 10.852 | 7.863 | 1.696 | 1.023 | 0.346 | 0.658 | 0.895 | 0.908 | 0.779 | 2.173 | 0.259 | 0.646 | 0.045 | 0.351 | 1.079 | 0.674 | 1.362 | 2.7 | 1.3 | 2.3 | 3.5 | 3.4 | 0.6 | 0.8 | 1 | 1.6 | 1 | 1.9 | 0.4 | 0.5 | 0.5 | 0.9 | 0.2 | 0.2 | 1.2 | 0.8 | 2.4 |
Short Term Investments
| 1.573 | 2.687 | 2.982 | 2.949 | 2.589 | 2.671 | 2.752 | 2.785 | 2.956 | 2.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.455 | 9.522 | 9.12 | 6.682 | 7.966 | 8.371 | 9.523 | 10.031 | 11.609 | 10.931 | 11.074 | 16.949 | 5.831 | 5.596 | 4.859 | 6.005 | 0.458 | 0.869 | 0.324 | 0.34 | 0.766 | 0.683 | 0.619 | 0.622 | 1.133 | 0.624 | 1.243 | 1.156 | 1.05 | 1.029 | 0.609 | 0.567 | 0.579 | 0.602 | 0.448 | 0.742 | 0.772 | 1.087 | 1.933 | 0.237 | 0.973 | 0.415 | 0.196 | 0.203 | 0.479 | 0.359 | 0.42 | 0.469 | 0.457 | 0.829 | 0.57 | 1.113 | 1.577 | 0.89 | 0.248 | 0.594 | 1.308 | 2.095 | 1.812 | 1.333 | 0.795 | 1.881 | 0.855 | 1.497 | 3.059 | 13.668 | 4.791 | 2.937 | 2.82 | 1.991 | 1.619 | 9.204 | 3.649 | 1.143 | 1.436 | 3.07 | 11.162 | 7.216 | 3.482 | 5.136 | 5.778 | 11.531 | 3.691 | 3.495 | 10.852 | 7.863 | 1.696 | 1.023 | 0.346 | 0.658 | 0.895 | 0.908 | 0.779 | 2.173 | 0.259 | 0.646 | 0.045 | 0.351 | 1.079 | 0.674 | 1.362 | 2.7 | 1.3 | 2.3 | 3.5 | 3.4 | 0.6 | 0.8 | 1 | 1.6 | 1 | 1.9 | 0.4 | 0.5 | 0.5 | 0.9 | 0.2 | 0.2 | 1.2 | 0.8 | 2.4 |
Net Receivables
| 2.65 | 5.016 | 1.534 | 1.337 | 1.253 | 1.166 | 0.869 | 1.248 | 0.918 | 0.892 | 1.127 | 1.093 | 1.187 | 1.103 | 1.228 | 1.336 | 1.493 | 1.362 | 1.68 | 1.726 | 1.024 | 1.173 | 3.669 | 3.563 | 3.695 | 0.989 | 0.816 | 0.923 | 0.972 | 0.94 | 1.421 | 1.458 | 1.875 | 1.503 | 1.669 | 2.13 | 2.224 | 1.528 | 1.359 | 1.765 | 1.689 | 1.272 | 1.412 | 1.289 | 1.493 | 1.203 | 1.127 | 1.22 | 1.432 | 1.138 | 1.498 | 1.533 | 1.579 | 1.464 | 1.579 | 1.875 | 2.762 | 1.803 | 2.542 | 2.356 | 2.691 | 8.015 | 5.019 | 8.228 | 10.726 | 10.171 | 8.682 | 8.246 | 11.676 | 10.227 | 9.082 | 13.248 | 18.988 | 25.44 | 20.114 | 14.592 | 16.623 | 19.605 | 18.654 | 12.246 | 12.96 | 12.716 | 13.804 | 9.897 | 11.973 | 24.141 | 17.372 | 18.836 | 24.39 | 22.315 | 18.181 | 13.728 | 13.826 | 15.992 | 15.25 | 11.606 | 15.383 | 16.032 | 19.541 | 11.061 | 12.795 | 15.1 | 17.4 | 8.7 | 11.9 | 13 | 16.7 | 11 | 9.6 | 12.7 | 17.2 | 11.4 | 10.6 | 14.3 | 17.6 | 11.4 | 12.1 | 13.1 | 16.9 | 12 | 13 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 3.131 | 3.056 | 3.031 | 3.029 | 0 | 0 | 0 | 3.144 | 3.135 | 3.134 | 7.336 | 7.44 | 7.633 | 7.615 | 7.607 | 7.597 | 0.156 | 0.156 | 0.156 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.212 | 0.459 | 0 | 0 | 0.92 | 0.262 | 0.216 | 0 | 0.147 | 0 | 0 | 0 | 0.778 | 0.744 | 2.215 | 2.177 | 2.522 | 2.483 | 0 | 0 | 0 | 0 | 0 | 0.352 | 0.674 | 1.617 | 3.157 | 3.083 | 3.142 | 3.387 | 9.939 | 10.823 | 10.461 | 9.737 | 13.771 | 16.692 | 12.459 | 11.168 | 11.126 | 12.176 | 18.619 | 18.024 | 23.992 | 21.32 | 17.805 | 17.305 | 15.05 | 15.142 | 15.348 | 15.1 | 18.747 | 12.155 | 11.917 | 13.263 | 24.372 | 27.177 | 22.53 | 23.365 | 33.612 | 31.93 | 27.676 | 26.425 | 29.635 | 29.74 | 27.292 | 24.256 | 27.957 | 27.032 | 24.15 | 16.9 | 20 | 21.4 | 16.2 | 15.5 | 20.9 | 24 | 19.9 | 18.6 | 21 | 21.1 | 17.4 | 16.5 | 24.5 | 25.6 | 19.7 | 19.7 | 25.3 | 26.7 | 20.7 |
Other Current Assets
| 0.457 | 0.589 | 0.795 | 0.644 | 0.347 | 0.467 | 3.87 | 3.553 | 3.371 | 3.397 | 3.917 | 3.684 | 5.735 | 3.477 | 3.692 | 3.301 | 7.474 | 7.52 | 7.877 | 7.761 | 7.796 | 7.698 | 0.338 | 0.25 | 0.284 | 10.444 | 0.413 | 0.365 | 0.404 | 0.371 | 0.476 | 0.364 | 0.449 | 0.649 | 0.192 | 0.036 | 1.051 | 0.47 | 0.496 | 0.11 | 0.276 | 0.17 | 0.587 | 0.516 | 1.316 | 1.34 | 2.706 | 2.556 | 3.055 | 2.949 | 3.186 | 2.805 | 3.107 | 2.964 | 1.679 | 5.62 | 10.826 | 12.904 | 13.939 | 15.111 | 14.967 | 15.604 | 17.499 | 16.872 | 20.639 | 19.563 | 12.206 | 4.129 | 6.112 | 3.735 | 2.147 | 1.711 | 1.916 | 1.813 | 5.501 | 5.593 | 5.431 | 5.271 | 7.732 | 7.456 | 7.805 | 8.023 | 6.712 | 5.845 | 4.554 | 6.021 | 7.362 | 11.065 | 8.415 | 8.385 | 8.599 | 5.524 | 4.581 | 4.51 | 7.252 | 5.167 | 5.497 | 5.498 | 4.315 | 4.372 | 4.847 | 4.8 | 4 | 3.5 | 3.3 | 3.7 | 4 | 3.5 | 3.4 | 4.2 | 4.4 | 3.9 | 3.6 | 4 | 4 | 3.6 | 3.7 | 3.6 | 4 | 5.6 | 5.4 |
Total Current Assets
| 12.562 | 15.127 | 11.449 | 8.663 | 9.566 | 10.004 | 14.262 | 14.832 | 15.898 | 15.22 | 16.118 | 21.726 | 12.753 | 10.176 | 9.779 | 10.642 | 9.425 | 9.751 | 9.881 | 9.827 | 9.586 | 9.554 | 4.626 | 4.435 | 5.112 | 4.269 | 2.472 | 2.444 | 2.426 | 2.34 | 2.506 | 2.389 | 2.903 | 2.754 | 2.309 | 2.908 | 4.047 | 3.085 | 3.788 | 2.112 | 2.938 | 1.857 | 2.195 | 2.008 | 3.288 | 2.902 | 4.253 | 4.245 | 4.944 | 4.916 | 5.254 | 5.451 | 6.263 | 5.318 | 3.506 | 8.441 | 15.57 | 18.419 | 21.45 | 21.883 | 21.595 | 28.887 | 33.312 | 37.42 | 44.885 | 53.139 | 39.45 | 32.004 | 33.067 | 27.121 | 23.974 | 36.339 | 43.172 | 46.42 | 51.043 | 44.575 | 51.021 | 49.397 | 44.918 | 39.98 | 41.891 | 47.37 | 42.954 | 31.392 | 39.296 | 51.288 | 50.802 | 58.101 | 55.681 | 54.723 | 61.287 | 52.09 | 46.862 | 49.1 | 52.396 | 47.159 | 48.217 | 46.137 | 52.892 | 43.139 | 43.154 | 39.5 | 42.7 | 35.9 | 34.9 | 35.6 | 42.2 | 39.3 | 33.9 | 37.1 | 43.6 | 38.3 | 32 | 35.3 | 46.6 | 41.5 | 35.7 | 36.6 | 47.4 | 45.1 | 41.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17.35 | 17.401 | 17.061 | 16.319 | 16.027 | 16.059 | 16.049 | 15.566 | 15.625 | 15.878 | 16.157 | 16.437 | 16.725 | 16.998 | 17.323 | 17.625 | 18.243 | 18.511 | 18.86 | 19.124 | 19.434 | 19.719 | 28.244 | 28.543 | 28.98 | 29.221 | 29.372 | 29.808 | 30.24 | 30.679 | 31.129 | 31.592 | 25.328 | 25.744 | 31.143 | 31.46 | 31.953 | 32.518 | 33.33 | 33.855 | 35.515 | 36.066 | 38.182 | 39.009 | 39.598 | 40.182 | 41.47 | 42.111 | 44.815 | 45.501 | 46.22 | 46.934 | 47.639 | 48.641 | 50.544 | 51.052 | 52.046 | 61.425 | 65.318 | 83.635 | 84.256 | 84.714 | 102.122 | 108.365 | 112.425 | 116.24 | 141.349 | 143.016 | 141.011 | 140.547 | 139.695 | 134.4 | 132.524 | 129.849 | 125.619 | 115.081 | 102.427 | 96.935 | 93.848 | 93.692 | 92.39 | 93.897 | 96.399 | 98.019 | 97.36 | 95.048 | 104.081 | 105.088 | 111.218 | 112.198 | 111.864 | 112.834 | 111.888 | 113.046 | 112.465 | 112.598 | 110.895 | 109.725 | 107.018 | 103.926 | 102.409 | 101 | 94.5 | 91.2 | 89.1 | 89.9 | 88 | 87 | 87.5 | 87.6 | 87.7 | 88.1 | 87.5 | 86.6 | 86.6 | 87.7 | 88.6 | 88.6 | 94.8 | 96.6 | 178 |
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 |
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 |
Goodwill and 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 |
Long Term Investments
| 0.042 | 0.968 | 1.746 | 1.905 | 2.214 | 2.072 | 0.333 | 0.274 | 0.058 | 0.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.118 | 40.473 | 41.683 | 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 |
Tax 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 | 3.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.724 | 0 | 0 | 0 | 2.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.278 | 16.643 | 15.66 | 15.049 | 14.248 | 14.088 | 10.802 | 10.783 | 10.746 | 10.757 | 10.755 | 10.75 | 10.747 | 10.745 | 10.135 | 10.186 | 10.23 | 10.208 | 9.71 | 9.757 | 9.802 | 9.846 | 14.745 | 14.659 | 14.567 | 14.61 | 12.012 | 11.939 | 11.848 | 11.782 | 11.727 | 11.766 | 11.902 | 10.385 | 11.191 | 10.71 | 10.36 | 10.996 | 11.066 | 12.347 | 11.086 | 11.348 | 11.015 | 10.883 | 10.493 | 10.669 | 10.945 | 11.126 | 11.081 | 11.068 | 9.973 | 10.141 | 10.13 | 10.113 | 12.363 | 12.118 | 12.253 | 10.561 | 12.623 | 13.876 | 14.071 | 14.447 | 14.025 | 19.647 | 33.794 | 37.138 | 130.881 | 129.369 | 117.048 | 100.144 | 69.687 | 54.19 | 75.331 | 43.93 | 36.466 | 50.012 | 59.777 | 39.667 | 37.182 | 31.005 | 20.306 | 13.932 | 15.858 | 15.508 | 13.735 | 12.597 | 17.577 | 16.608 | 16.781 | 17.274 | 13.955 | 13.712 | 14.204 | 14.287 | 17.724 | 15.063 | 14.265 | 14.089 | 14.378 | 13.752 | 13.473 | 12.9 | 12.2 | 11.6 | 11.5 | 10.7 | 9.9 | 9.4 | 9.7 | 10 | 10.6 | 12.1 | 11.1 | 11 | 10.3 | 10.3 | 12 | 11.9 | 12.3 | 12.2 | 15.9 |
Total Non-Current Assets
| 34.67 | 35.012 | 34.467 | 33.273 | 32.489 | 32.219 | 27.184 | 26.623 | 26.429 | 27.186 | 26.912 | 27.187 | 27.472 | 27.743 | 27.458 | 27.811 | 28.473 | 28.719 | 28.57 | 28.881 | 29.236 | 29.565 | 42.989 | 43.202 | 43.547 | 43.831 | 41.384 | 41.747 | 42.088 | 42.461 | 42.856 | 43.358 | 37.23 | 36.129 | 42.334 | 42.17 | 42.313 | 43.514 | 44.396 | 46.202 | 46.601 | 47.414 | 49.197 | 49.892 | 50.091 | 50.851 | 52.415 | 53.237 | 55.896 | 56.569 | 56.193 | 57.075 | 57.769 | 58.754 | 62.907 | 63.17 | 64.299 | 71.986 | 77.941 | 97.511 | 98.327 | 99.161 | 116.147 | 145.13 | 186.692 | 195.061 | 272.23 | 272.385 | 258.059 | 244.055 | 209.382 | 188.59 | 207.855 | 173.779 | 162.085 | 165.093 | 162.204 | 136.602 | 131.03 | 124.697 | 112.696 | 113.553 | 112.257 | 113.527 | 111.095 | 110.392 | 121.658 | 121.696 | 127.999 | 129.472 | 125.819 | 126.546 | 126.092 | 127.333 | 130.189 | 127.661 | 125.16 | 123.814 | 121.396 | 117.678 | 115.882 | 113.9 | 106.7 | 102.8 | 100.6 | 100.6 | 97.9 | 96.4 | 97.2 | 97.6 | 98.3 | 100.2 | 98.6 | 97.6 | 96.9 | 98 | 100.6 | 100.5 | 107.1 | 108.8 | 193.9 |
Total Assets
| 47.232 | 50.139 | 45.916 | 41.936 | 42.055 | 42.223 | 41.446 | 41.455 | 42.327 | 42.406 | 43.03 | 48.913 | 40.225 | 37.919 | 37.237 | 38.453 | 37.898 | 38.47 | 38.451 | 38.708 | 38.822 | 39.119 | 47.615 | 47.637 | 48.659 | 48.1 | 43.856 | 44.191 | 44.514 | 44.801 | 45.362 | 45.747 | 40.133 | 38.883 | 44.643 | 45.078 | 46.36 | 46.599 | 48.184 | 48.314 | 49.539 | 49.271 | 51.392 | 51.9 | 53.379 | 53.753 | 56.668 | 57.482 | 60.84 | 61.485 | 61.447 | 62.526 | 64.032 | 64.072 | 66.413 | 71.611 | 79.869 | 90.405 | 99.391 | 119.394 | 119.922 | 128.048 | 149.459 | 182.55 | 231.577 | 248.2 | 311.68 | 304.389 | 291.126 | 271.176 | 233.356 | 224.929 | 251.027 | 220.199 | 213.128 | 209.668 | 213.225 | 185.999 | 175.948 | 164.677 | 154.587 | 160.923 | 155.211 | 144.919 | 150.391 | 161.68 | 172.46 | 179.797 | 183.68 | 184.195 | 187.106 | 178.636 | 172.954 | 176.433 | 182.585 | 174.82 | 173.377 | 169.951 | 174.288 | 160.817 | 159.036 | 153.4 | 149.4 | 138.7 | 135.5 | 136.2 | 140.1 | 135.7 | 131.1 | 134.7 | 141.9 | 138.5 | 130.6 | 132.9 | 143.5 | 139.5 | 136.3 | 137.1 | 154.5 | 153.9 | 235.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.46 | 2.321 | 2.293 | 1.31 | 1.408 | 1.154 | 1.129 | 0.459 | 0.65 | 0.589 | 0.629 | 0.845 | 0.774 | 0.58 | 0.331 | 0.441 | 0.985 | 0.899 | 0.707 | 0.521 | 0.737 | 1.356 | 0.91 | 0.597 | 2.081 | 2.024 | 1.828 | 0.718 | 0.684 | 0.696 | 0.606 | 0.418 | 0.694 | 0.569 | 0.363 | 0.93 | 0.871 | 0.675 | 0.954 | 0.814 | 0.687 | 0.968 | 0.727 | 0.904 | 0.749 | 0.995 | 0.62 | 0.52 | 0.67 | 1.341 | 1.122 | 0.594 | 0.853 | 1.217 | 1.08 | 2.517 | 3.547 | 4.877 | 4.787 | 5.613 | 5.951 | 6.581 | 6.917 | 8.048 | 7.151 | 8.183 | 9.475 | 11.921 | 12.088 | 15.776 | 11.334 | 12.965 | 13.128 | 16.145 | 17.171 | 14.835 | 15.939 | 18.418 | 13.11 | 11.851 | 10.444 | 12.703 | 9.986 | 9.291 | 10.255 | 12.434 | 11.705 | 10.279 | 9.987 | 13.057 | 9.792 | 8.241 | 6.517 | 10.534 | 10.052 | 9.864 | 7.373 | 8.476 | 8.868 | 5.626 | 8.733 | 12.5 | 4.9 | 5.4 | 4.6 | 6.6 | 4.7 | 4.2 | 4 | 6.2 | 3.4 | 5.4 | 5.2 | 7.7 | 5.7 | 7 | 5.2 | 5.8 | 5.8 | 4.8 | 5.8 |
Short Term Debt
| 3.085 | 3.085 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.2 | 0 | 0 | 0 | 0 | 1.235 | 2.035 | 1.735 | 1.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.565 | 40.565 | 40.965 | 0 | 0.4 | 2.533 | 2.533 | 2.533 | 0 | 49 | 50.507 | 48.607 | 4.068 | 4.068 | 47.568 | 46.868 | 0 | 0 | 0 | 0 | 0 | 0.728 | 43.224 | 63.956 | 58.654 | 1.817 | 0.995 | 59.838 | 56.078 | 46.05 | 2.136 | 1.939 | 1.641 | 1.631 | 1.439 | 1.263 | 1.27 | 1.41 | 0.808 | 0.423 | 0.662 | 0.837 | 1.119 | 2.831 | 2.957 | 3.314 | 3.68 | 4.107 | 4.074 | 3.85 | 6.512 | 6.45 | 5.959 | 6.846 | 5.618 | 5.407 | 4.102 | 3.759 | 12.386 | 10.859 | 10.667 | 3.508 | 9.146 | 2.435 | 2.787 | 3.1 | 5.3 | 3.5 | 3.2 | 2.8 | 6.5 | 2.6 | 2.8 | 3 | 1.6 | 1.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 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 | 0.405 | 0.443 | 0.443 | 0.443 | 0.443 | 0.473 | 0.419 | 0.378 | 0.421 | 0.566 | 0.711 | 0.857 | 0.999 | 1.421 | 1.598 | 2.144 | 2.472 | 2.457 | 2.816 | 2.766 | 2.766 | 2.766 | 2.825 | 3.036 | 4.016 | 4.016 | 4.091 | 3.916 | 3.916 | 2.626 | 0 | 0 | 0 | 1.492 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0.346 | 0 | 0 | 0 | 2.518 | 0 | 0 | 0 | 0.175 | 0 | 0 | 0 | 1.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.049 | 4.013 | 0.307 | 0.513 | 0.308 | 0.217 | 0.289 | 0.447 | 0.506 | 0.227 | 0.518 | 0.704 | 2.796 | 0.217 | 0.214 | 0.447 | 0.472 | 0.26 | 0.131 | 0.312 | 0.137 | 0 | 0.157 | 0.332 | 0.551 | 0.979 | 0.202 | 0.359 | 0.555 | 0.215 | 0.198 | 0.38 | 0.546 | 0.409 | 0.681 | 0.66 | 0.768 | 0.811 | 0.199 | 0.633 | 0.855 | 1.077 | 1.105 | 2.319 | 2.503 | 1.421 | 0.169 | 0.26 | 0.466 | 2.457 | 0.251 | 0.325 | 0.626 | 0.108 | 0.885 | 0.975 | 0.795 | 24.098 | 19.289 | 3.916 | 16.878 | 4.267 | 0 | 0 | 0 | 4.991 | 0 | 0 | 0 | 6.683 | 0 | 0 | 1.827 | 1.205 | 7.637 | 8.554 | 12.426 | 11.38 | 8.867 | 3.567 | 7.493 | 13.018 | 0 | 0 | 0 | 4.323 | 0 | 0 | 0 | 3.446 | 0 | 0 | 0 | 0.988 | 0 | 0 | 0 | 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
| 8.159 | 1.778 | 1.321 | 1.09 | 1.142 | 1.109 | 1.392 | 1.366 | 1.523 | 1.491 | 1.431 | 1.306 | 1.236 | 1.6 | 1.375 | 1.271 | 1.124 | 1.588 | 1.563 | 1.357 | 1.031 | 1.596 | 1.337 | 1.066 | 0.88 | 1.439 | 1.178 | 1.002 | 0.639 | 1.151 | 0.923 | 0.984 | 1.576 | 1.386 | 2.409 | 1.944 | 2.699 | 2.146 | 2.053 | 1.535 | 1.85 | 1.897 | 1.833 | 3.168 | 3.303 | 3.18 | 6.117 | 6.059 | 6.797 | 6.819 | 7.808 | 7.715 | 7.775 | 8.406 | 8.031 | 9.025 | 10.643 | 10.995 | 39.994 | 16.904 | 16.833 | 12.752 | 12.371 | 12.233 | 12.869 | 11.859 | 16.644 | 8.634 | 8.157 | 9.906 | 11.351 | 17.323 | 17.545 | 8.311 | 8.657 | 20.343 | 14.058 | 7.344 | 12.212 | 10.699 | 7.662 | 6.976 | 20.538 | 8.916 | 11.12 | 9.583 | 13.141 | 9.773 | 8.945 | 9.318 | 9.545 | 6.981 | 7.763 | 8.356 | 12.104 | 12.439 | 16.523 | 14.849 | 8.892 | 7.615 | 9.328 | 10.9 | 9.5 | 8.3 | 7.4 | 7.2 | 6.6 | 7.4 | 5.9 | 7.7 | 7.9 | 8.2 | 7.1 | 8.1 | 27.7 | 22.8 | 6.5 | 7.3 | 29.8 | 26.9 | 35.6 |
Total Current Liabilities
| 15.753 | 11.197 | 4.006 | 2.913 | 2.55 | 2.48 | 2.81 | 2.272 | 2.679 | 2.307 | 2.578 | 2.855 | 4.806 | 2.397 | 1.92 | 2.159 | 3.381 | 2.947 | 2.401 | 2.19 | 1.905 | 2.952 | 3.639 | 4.03 | 5.247 | 4.698 | 3.208 | 2.079 | 1.878 | 1.847 | 1.727 | 1.782 | 3.221 | 2.398 | 3.215 | 3.317 | 44.578 | 43.859 | 44.59 | 3.36 | 4.213 | 5.964 | 6.909 | 7.462 | 5.051 | 54.596 | 59.011 | 57.59 | 14.473 | 14.685 | 59.565 | 58.268 | 12.02 | 12.497 | 12.821 | 15.553 | 19.001 | 44.143 | 92.096 | 90.389 | 85.354 | 28.043 | 20.283 | 80.119 | 76.098 | 67.584 | 28.255 | 22.494 | 21.886 | 28.305 | 24.124 | 31.551 | 33.77 | 27.417 | 34.273 | 44.155 | 43.085 | 40.497 | 35.308 | 28.948 | 28.556 | 36.186 | 34.204 | 22.314 | 25.449 | 27.721 | 31.358 | 26.502 | 24.891 | 29.221 | 24.955 | 20.629 | 18.382 | 23.637 | 34.542 | 33.162 | 34.563 | 26.833 | 26.906 | 15.676 | 20.848 | 26.5 | 19.7 | 17.2 | 15.2 | 16.6 | 17.8 | 14.2 | 12.7 | 16.9 | 12.9 | 15.1 | 12.4 | 15.8 | 33.4 | 29.8 | 11.7 | 13.1 | 35.6 | 31.7 | 41.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.156 | 0.168 | 3.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 1.035 | 0 | 0 | 0 | 0 | 1.235 | 1.235 | 1.235 | 1.235 | 1.235 | 1.235 | 1.235 | 6.857 | 24.5 | 26.368 | 0 | 0 | 0 | 50.776 | 50.376 | 47.643 | 47.143 | 46.243 | 50.6 | 0 | 0 | 0 | 46.9 | 45.2 | 0 | 0 | 46.468 | 45.521 | 43.821 | 44.421 | 47 | 45.217 | 0.085 | 36.206 | 35.447 | 94.824 | 88.052 | 34.676 | 33.883 | 90.941 | 110.432 | 103.527 | 91.587 | 60.077 | 31.689 | 16.054 | 37.757 | 49.716 | 33.13 | 18.89 | 19.904 | 10.284 | 15.461 | 12.54 | 13.259 | 13.953 | 15.618 | 15.4 | 16.256 | 22.996 | 35.424 | 44.054 | 47.003 | 43.252 | 50.124 | 44.262 | 40.03 | 39.581 | 40.648 | 37.677 | 37.956 | 41.012 | 42.99 | 41.542 | 35.167 | 25.5 | 30.9 | 23.1 | 22.9 | 23.6 | 32.4 | 32.8 | 29.9 | 29.5 | 39.1 | 33.9 | 30.6 | 28.9 | 21.7 | 21.3 | 35.9 | 36.2 | 26.7 | 27 | 102.1 |
Deferred Revenue Non-Current
| 1.2 | 1.233 | 0 | 1.3 | 1.641 | 1.584 | 1.4 | 1.433 | 1.467 | 1.5 | 1.533 | 1.567 | 1.6 | 1.633 | 1.667 | 1.7 | 1.733 | 1.767 | 1.8 | 1.834 | 2 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.215 | 0.28 | 0.323 | 0.366 | 0.409 | 0.681 | 0.66 | 0.768 | 0.811 | 0.854 | 0.914 | 0.957 | 1.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.338 | 0 | 0 | 0 | 4.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.566 | 0 | 0 | 0 | 8.924 | 0 | 0 | 0 | -3.037 | 0 | 0 | 0 | -2.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.577 | 0 | 0 | 0 | 0 | 0 | 7.577 | 7.685 | 7.78 | 7.867 | 8.98 | 9.061 | 9.058 | 9.059 | 8.427 | 10.246 | 0 | 0 | 0 | 6.584 | 6.72 | -1.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.076 | 0 | 0 | 0 | 43.798 | 0 | 0 | 0 | 9.462 | 0 | 0 | 0 | 4.566 | 0 | 0 | 0 | -8.924 | 0 | 0 | 0 | 3.037 | 0 | 0 | 0 | 2.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.407 | 4.36 | 4.731 | 4.804 | 4.951 | 5.039 | 4.798 | 4.793 | 4.794 | 4.827 | 4.253 | 10.035 | 10.193 | 10.299 | 11.356 | 12.521 | 12.943 | 13.689 | 12.041 | 12.166 | 12.329 | 12.44 | 12.636 | 12.586 | 12.55 | 12.483 | 10.096 | 10.187 | 10.418 | 10.36 | 11.494 | 11.538 | 11.496 | 11.477 | 10.911 | 12.8 | 13.506 | 13.679 | 9.067 | 9.501 | 9.667 | 10.846 | 25.031 | 25.33 | 25.555 | 26.388 | 33.613 | 34.595 | 35.312 | 35.963 | 30.06 | 31.105 | 31.641 | 32.307 | 25.927 | 26.6 | 25.566 | 25.29 | 30.753 | 76.067 | 77.152 | 7.708 | 101.271 | 102.635 | 102.918 | 14.189 | 59.096 | 51.714 | 51.875 | 43.065 | 44.932 | 45.172 | 44.52 | 33.027 | 43.6 | 42.532 | 44.115 | 34.597 | 41.634 | 42.151 | 38.882 | 35.622 | 34.597 | 35.13 | 34.285 | 31.704 | 35.948 | 49.236 | 48.123 | 47.796 | 41.043 | 40.625 | 39.559 | 39.226 | 37.935 | 36.415 | 33.734 | 35.78 | 35.665 | 35.401 | 35.104 | 34.6 | 33.9 | 34.8 | 34.2 | 33.5 | 30.8 | 30 | 29.9 | 29.4 | 29.2 | 29.8 | 29.5 | 30.1 | 28.9 | 29.4 | 29.3 | 28.9 | 31.5 | 38.8 | 33.3 |
Total Non-Current Liabilities
| 4.763 | 5.761 | 7.92 | 4.804 | 4.951 | 5.039 | 6.198 | 6.226 | 6.261 | 6.327 | 5.786 | 11.602 | 11.793 | 11.932 | 13.023 | 14.221 | 14.676 | 15.456 | 13.841 | 14 | 14.564 | 13.475 | 12.636 | 12.586 | 12.55 | 12.483 | 11.395 | 11.486 | 11.717 | 11.81 | 13.009 | 13.096 | 13.097 | 18.743 | 36.092 | 39.828 | 13.506 | 13.679 | 9.921 | 61.191 | 61 | 58.489 | 72.174 | 71.573 | 76.155 | 26.388 | 33.613 | 34.595 | 82.212 | 81.163 | 30.06 | 31.105 | 78.109 | 77.828 | 69.748 | 71.021 | 72.566 | 70.507 | 30.838 | 112.273 | 112.599 | 176.946 | 189.323 | 137.311 | 136.801 | 148.928 | 169.528 | 155.241 | 143.462 | 112.604 | 76.621 | 61.226 | 82.277 | 91.875 | 76.73 | 61.422 | 64.019 | 53.805 | 57.095 | 54.691 | 52.141 | 52.612 | 50.215 | 50.53 | 50.541 | 57.085 | 71.372 | 93.29 | 95.126 | 91.048 | 91.167 | 84.887 | 79.589 | 78.807 | 78.583 | 74.092 | 71.69 | 76.792 | 78.655 | 76.943 | 70.271 | 60.1 | 64.8 | 57.9 | 57.1 | 57.1 | 63.2 | 62.8 | 59.8 | 58.9 | 68.3 | 63.7 | 60.1 | 59 | 50.6 | 50.7 | 65.2 | 65.1 | 58.2 | 65.8 | 135.4 |
Total Liabilities
| 20.516 | 16.958 | 11.926 | 7.717 | 7.501 | 7.519 | 9.008 | 8.498 | 8.94 | 8.634 | 8.364 | 14.457 | 16.599 | 14.329 | 14.943 | 16.38 | 18.057 | 18.403 | 16.242 | 16.19 | 16.469 | 16.427 | 16.275 | 16.616 | 17.797 | 17.181 | 14.603 | 13.565 | 13.595 | 13.657 | 14.736 | 14.878 | 16.318 | 21.141 | 39.307 | 43.145 | 58.084 | 57.538 | 54.511 | 64.551 | 65.213 | 64.453 | 79.083 | 79.035 | 81.206 | 80.984 | 92.624 | 92.185 | 96.685 | 95.848 | 89.625 | 89.373 | 90.129 | 90.325 | 82.569 | 86.574 | 91.567 | 114.65 | 122.934 | 202.662 | 197.953 | 204.989 | 209.606 | 217.43 | 212.899 | 216.512 | 197.783 | 177.735 | 165.348 | 140.909 | 100.745 | 92.777 | 116.047 | 119.292 | 111.003 | 105.577 | 107.104 | 94.302 | 92.403 | 83.639 | 80.697 | 88.798 | 84.419 | 72.844 | 75.99 | 84.806 | 102.73 | 119.792 | 120.017 | 120.269 | 116.122 | 105.516 | 97.971 | 102.444 | 113.125 | 107.254 | 106.253 | 103.625 | 105.561 | 92.619 | 91.119 | 86.6 | 84.5 | 75.1 | 72.3 | 73.7 | 81 | 77 | 72.5 | 75.8 | 81.2 | 78.8 | 72.5 | 74.8 | 84 | 80.5 | 76.9 | 78.2 | 93.8 | 97.5 | 176.8 |
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 |
Common Stock
| 86.799 | 85.877 | 85.758 | 85.369 | 85.201 | 84.68 | 84.57 | 84.421 | 84.289 | 83.392 | 83.203 | 83.025 | 82.876 | 82.378 | 82.243 | 82.104 | 81.972 | 81.485 | 81.369 | 81.251 | 81.135 | 80.606 | 80.414 | 80.297 | 80.17 | 79.411 | 79.299 | 79.23 | 79.138 | 78.584 | 78.566 | 78.529 | 78.16 | 78.123 | 78.025 | 77.986 | 77.948 | 77.628 | 77.591 | 77.547 | 77.495 | 77.105 | 77.075 | 77.045 | 76.976 | 76.81 | 76.741 | 76.659 | 76.579 | 76.41 | 76.326 | 76.227 | 76.136 | 75.933 | 38.002 | 75.683 | 0 | 75.461 | 0 | 0 | 0 | 35.437 | 0 | 0 | 0 | 34.791 | 0 | 0 | 0 | 34.168 | 0 | 0 | 33.068 | 15.168 | 0 | 0 | 14.247 | 14.186 | 13.523 | 13.462 | 13.401 | 13.335 | 12.579 | 12.521 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.455 | 12.5 | 12.3 | 12.3 | 0 | 12.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
Retained Earnings
| -69.648 | -61.008 | -59.101 | -56.864 | -54.992 | -53.617 | -54.21 | -53.018 | -51.901 | -50.537 | -42.541 | -42.417 | -52.942 | -52.324 | -48.098 | -47.959 | -49.838 | -48.904 | -48.164 | -47.531 | -47.374 | -46.3 | -37.218 | -37.209 | -37.029 | -35.934 | -39.593 | -37.966 | -37.396 | -36.432 | -35.503 | -35.019 | -41.5 | -47.332 | -54.749 | -57.139 | -70.504 | -69.146 | -68.222 | -77.878 | -77.052 | -75.959 | -94.775 | -94.026 | -94.503 | -93.594 | -94.978 | -93.414 | -94.245 | -92.43 | -90.722 | -89.106 | -88.072 | -87.828 | -84.282 | -82.943 | -79.546 | -91.971 | -103.988 | -124.015 | -119.428 | -116.723 | -86.37 | -60.884 | -6.665 | 6.558 | 77.117 | 85.812 | 85.54 | 90.576 | 94.614 | 94.769 | 98.279 | 82.765 | 84.222 | 86.715 | 89.315 | 75.54 | 70.714 | 68.71 | 62.226 | 60.971 | 58.346 | 60.499 | 62.872 | 61.354 | 60.147 | 50.699 | 54.731 | 55.357 | 57.577 | 59.776 | 61.842 | 61.066 | 56.516 | 54.542 | 54.277 | 53.498 | 55.847 | 55.291 | 54.991 | 53.9 | 52.6 | 51.3 | 50.9 | 50.2 | 46.8 | 46.4 | 46.3 | 46.6 | 48.3 | 47.4 | 45.8 | 45.7 | 47.2 | 46.7 | 47.2 | 46.6 | 48.4 | 44 | 46.2 |
Accumulated Other Comprehensive Income/Loss
| -6.811 | -6.89 | -6.693 | -6.761 | -6.829 | -6.897 | -8.02 | -8.103 | -8.185 | -8.267 | -15.18 | -15.336 | -15.492 | -15.648 | -21.035 | -21.256 | -21.477 | -21.698 | -20.18 | -20.386 | -20.592 | -20.798 | -21.17 | -21.381 | -21.593 | -21.804 | -19.699 | -19.884 | -20.069 | -20.254 | -21.683 | -21.887 | -22.091 | -22.295 | -27.186 | -28.16 | -28.414 | -28.667 | -24.942 | -25.152 | -25.363 | -25.574 | -19.237 | -19.4 | -19.546 | -19.692 | -26.961 | -27.189 | -27.417 | -27.579 | -23.014 | -23.199 | -23.384 | -23.569 | -16.894 | -16.894 | -16.894 | -16.894 | -4.059 | -4.059 | -3.252 | -4.674 | -18.024 | -18.024 | -18.024 | -18.024 | -5.914 | -1.246 | -1.246 | -1.246 | -2.307 | -2.307 | -2.307 | -2.307 | -1.476 | -1.476 | -1.476 | -1.476 | -4.141 | -4.141 | -4.141 | -4.141 | -2.349 | -2.349 | -2.349 | -2.46 | -5.133 | -5.084 | -5.071 | -5.073 | -0.081 | -0.086 | -0.078 | -0.102 | -0.07 | -0.047 | -0.034 | -0.031 | -130.88 | -128.878 | -126.447 | -124 | -126.3 | -124.4 | -122.2 | -120 | -118.5 | -116.7 | -114.5 | -112 | -110.1 | -108.3 | -106.5 | -104.4 | -102.9 | -100.8 | -98.7 | -96.6 | -95.5 | -93.1 | -97.7 |
Other Total Stockholders Equity
| 16.376 | 15.202 | 14.026 | 12.475 | 11.174 | 10.538 | 10.098 | 9.657 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.184 | 9.314 | 9.314 | 9.314 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.246 | 9.245 | 9.242 | 9.241 | 9.238 | 9.236 | 9.232 | 9.231 | 9.223 | 9.211 | 85.02 | 9.191 | 84.742 | 85.555 | 84.504 | 44.806 | 44.649 | 44.456 | 44.247 | 44.028 | 43.367 | 43.154 | 42.694 | 42.088 | 41.484 | 40.937 | 39.746 | 39.139 | 5.397 | 19.911 | 18.847 | 18.326 | 3.513 | 2.93 | 2.936 | 2.497 | 1.897 | 1.456 | 1.418 | 0.773 | 0.513 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.5 | 0 | 130.8 | 129 | 126.8 | 124.3 | 122.5 | 120.6 | 118.8 | 104.4 | 102.9 | 100.8 | 98.7 | 96.6 | 95.5 | 93.2 | 97.8 |
Total Shareholders Equity
| 26.716 | 33.181 | 33.99 | 34.219 | 34.554 | 34.704 | 32.438 | 32.957 | 33.387 | 33.772 | 34.666 | 34.456 | 23.626 | 23.59 | 22.294 | 22.073 | 19.841 | 20.067 | 22.209 | 22.518 | 22.353 | 22.692 | 31.34 | 31.021 | 30.862 | 30.919 | 29.253 | 30.626 | 30.919 | 31.144 | 30.626 | 30.869 | 23.815 | 17.742 | 5.336 | 1.933 | -11.724 | -10.939 | -6.327 | -16.237 | -15.674 | -15.182 | -27.691 | -27.135 | -27.827 | -27.231 | -35.956 | -34.703 | -35.845 | -34.363 | -28.178 | -26.847 | -26.097 | -26.253 | -16.156 | -14.963 | -11.698 | -24.245 | -23.543 | -83.268 | -78.031 | -76.941 | -60.147 | -34.88 | 18.678 | 31.688 | 113.897 | 126.654 | 125.778 | 130.267 | 132.053 | 131.601 | 134.437 | 100.369 | 101.593 | 103.565 | 105.599 | 91.18 | 83.032 | 80.528 | 73.383 | 71.621 | 69.994 | 71.444 | 73.491 | 71.544 | 67.469 | 58.07 | 62.115 | 62.739 | 69.951 | 72.145 | 74.219 | 73.419 | 68.901 | 66.95 | 66.698 | 65.922 | 68.302 | 67.746 | 67.446 | 66.4 | 64.9 | 63.6 | 63.2 | 62.5 | 59.1 | 58.7 | 58.6 | 58.9 | 60.7 | 59.7 | 58.1 | 58 | 59.5 | 59 | 59.5 | 58.9 | 60.7 | 56.4 | 58.6 |
Total Equity
| 26.716 | 33.181 | 33.99 | 34.219 | 34.554 | 34.704 | 32.438 | 32.957 | 33.387 | 33.772 | 34.666 | 34.456 | 23.626 | 23.59 | 22.294 | 22.073 | 19.841 | 20.067 | 22.209 | 22.518 | 22.353 | 22.692 | 31.34 | 31.021 | 30.862 | 30.919 | 29.253 | 30.626 | 30.919 | 31.144 | 30.626 | 30.869 | 23.815 | 17.742 | 5.336 | 1.933 | -11.724 | -10.939 | -6.327 | -16.237 | -15.674 | -15.182 | -27.691 | -27.135 | -27.827 | -27.231 | -35.956 | -34.703 | -35.845 | -34.363 | -28.178 | -26.847 | -26.097 | -26.253 | -16.156 | -14.963 | -11.698 | -24.245 | -23.543 | -83.268 | -78.031 | -76.941 | -60.147 | -34.88 | 18.678 | 31.688 | 113.897 | 126.654 | 125.778 | 130.267 | 132.611 | 132.152 | 134.98 | 100.907 | 102.125 | 104.091 | 106.121 | 91.697 | 83.545 | 81.038 | 73.89 | 72.125 | 70.792 | 72.075 | 74.401 | 76.874 | 69.73 | 60.005 | 63.663 | 63.926 | 70.984 | 73.12 | 74.983 | 73.989 | 69.46 | 67.566 | 67.124 | 66.326 | 68.727 | 68.198 | 67.917 | 66.8 | 64.9 | 63.6 | 63.2 | 62.5 | 59.1 | 58.7 | 58.6 | 58.9 | 60.7 | 59.7 | 58.1 | 58 | 59.5 | 59 | 59.5 | 58.9 | 60.7 | 56.4 | 58.6 |
Total Liabilities & Shareholders Equity
| 47.232 | 50.139 | 45.916 | 41.936 | 42.055 | 42.223 | 41.446 | 41.455 | 42.327 | 42.406 | 43.03 | 48.913 | 40.225 | 37.919 | 37.237 | 38.453 | 37.898 | 38.47 | 38.451 | 38.708 | 38.822 | 39.119 | 47.615 | 47.637 | 48.659 | 48.1 | 43.856 | 44.191 | 44.514 | 44.801 | 45.362 | 45.747 | 40.133 | 38.883 | 44.643 | 45.078 | 46.36 | 46.599 | 48.184 | 48.314 | 49.539 | 49.271 | 51.392 | 51.9 | 53.379 | 53.753 | 56.668 | 57.482 | 60.84 | 61.485 | 61.447 | 62.526 | 64.032 | 64.072 | 66.413 | 71.611 | 79.869 | 90.405 | 99.391 | 119.394 | 119.922 | 128.048 | 149.459 | 182.55 | 231.577 | 248.2 | 311.68 | 304.389 | 291.126 | 271.176 | 233.356 | 224.929 | 251.027 | 220.199 | 213.128 | 209.668 | 213.225 | 185.999 | 175.948 | 164.677 | 154.587 | 160.923 | 155.211 | 144.919 | 150.391 | 161.68 | 172.46 | 179.797 | 183.68 | 184.195 | 187.106 | 178.636 | 172.954 | 176.433 | 182.585 | 174.82 | 173.377 | 169.951 | 174.288 | 160.817 | 159.036 | 153.4 | 149.4 | 138.7 | 135.5 | 136.2 | 140.1 | 135.7 | 131.1 | 134.7 | 141.9 | 138.5 | 130.6 | 132.8 | 143.5 | 139.5 | 136.4 | 137.1 | 154.5 | 153.9 | 235.4 |