NASB Financial, Inc.
OTC:NASB
25.9 (USD) • At close November 17, 2023
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 Q1 | 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 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q4 | 1991 Q3 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 280.914 | 361.277 | 266.379 | 405.191 | 350.254 | 354.227 | 65.124 | 212.187 | 206.599 | 218.339 | 194.25 | 115.834 | 233.561 | 62.071 | 71.427 | 90.083 | 86.473 | 92.004 | 53.885 | 64.901 | 49.832 | 23.716 | 18.313 | 16.898 | 22.508 | 35.871 | 89.18 | 43.314 | 52.072 | 23.265 | 15.951 | 32.039 | 15.443 | 10.076 | 24.201 | 15.017 | 12.701 | 9.138 | 14.194 | 13.043 | 8.627 | 6.351 | 6.031 | 6.347 | 28.071 | 50.72 | 11.908 | 8.716 | 8.553 | 7.575 | 45.696 | 5.03 | 7.149 | 16.743 | 10.303 | 14.033 | 9.51 | 6.887 | 27.802 | 63.25 | 12.862 | 9.668 | 19.596 | 21.735 | 34.218 | 18.584 | 13.234 | 26.05 | 29.298 | 32.552 | 18.653 | 11.442 | 11.686 | 10.664 | 38.437 | 35.334 | 18.243 | 19.299 | 30.502 | 18.263 | 17.009 | 26.703 | 15.426 | 24.321 | 18.084 | 54.016 | 7.836 | 4.168 | 20.686 | 21.159 | 45.902 | 16.043 | 42.894 | 17.196 | 9.759 | 3.647 | 13.905 | 8.144 | 5.1 | 10.9 | 17.5 | 3.8 | 6.9 | 3.7 | 11.4 | 4.1 | 9 | 12.9 | 31 | 1.1 | 3.9 | 13.5 | 12.5 | 7.6 | 3.6 | 2.3 | 28 | 25.1 | 16.4 | 3.1 | 23.6 | 21.8 | 12.8 | 0.9 | 10.9 | 20.4 | 16.1 | 19.7 | 0 | 0 | 0 | 0 |
Short Term Investments
| 301.876 | 288.96 | 283.986 | 237.686 | 214.345 | 217.077 | 209.884 | 203.605 | 173.476 | 172.155 | 130.59 | 143.045 | 144.316 | 142.85 | 148.324 | 156.407 | 166.814 | 204.171 | 129.963 | 130.31 | 129.924 | 117.98 | 117.735 | 130.087 | 125.31 | 127.39 | 160.058 | 215.464 | 228.939 | 251.573 | 246.135 | 240.101 | 230.237 | 247.313 | 250.624 | 231.908 | 179.923 | 134.767 | 129.428 | 127.499 | 240.238 | 257.091 | 277.271 | 253.129 | 240.191 | 245.525 | 266.85 | 214.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.4 | 73 | 63.8 | 66.2 | 59.2 | 63.1 | 87.8 | 96.8 | 99.6 | 112.2 | 118.9 | 130.5 | 207.4 | 134.9 | 152 | 168.1 | 148.3 | 191.1 | 155.2 | 199.3 | 211.6 | 217.6 | 204.9 | 226 | 12.9 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 582.79 | -361.277 | 550.365 | 642.877 | 564.599 | 571.304 | 275.008 | 415.792 | 380.075 | 390.494 | 324.84 | 258.879 | 377.877 | 204.921 | 219.751 | 246.49 | 253.287 | 296.175 | 183.848 | 195.211 | 179.756 | 141.696 | 136.048 | 146.985 | 147.818 | 163.261 | 249.238 | 258.778 | 281.011 | 274.838 | 262.086 | 272.14 | 245.68 | 257.389 | 274.825 | 246.925 | 192.624 | 143.905 | 143.622 | 140.542 | 248.865 | 263.442 | 283.302 | 259.476 | 268.262 | 296.245 | 278.758 | 8.716 | 8.553 | 7.575 | 45.696 | 5.03 | 7.149 | 16.743 | 10.303 | 14.033 | 9.51 | 6.887 | 27.802 | 63.25 | 12.862 | 9.668 | 19.596 | 21.735 | 34.218 | 18.584 | 13.234 | 26.05 | 29.298 | 32.552 | 18.653 | 11.442 | 11.686 | 10.664 | 38.437 | 35.334 | 18.243 | 19.299 | 30.502 | 18.263 | 17.009 | 26.703 | 15.426 | 24.321 | 18.084 | 54.016 | 7.836 | 4.168 | 20.686 | 21.159 | 45.902 | 16.043 | 42.894 | 17.196 | 9.759 | 3.647 | 13.905 | 8.144 | 5.1 | 10.9 | 17.5 | 3.8 | 6.9 | 84.1 | 84.4 | 67.9 | 75.2 | 72.1 | 94.1 | 88.9 | 100.7 | 113.1 | 124.7 | 126.5 | 134.1 | 209.7 | 162.9 | 177.1 | 184.5 | 151.4 | 214.7 | 177 | 212.1 | 212.5 | 228.5 | 225.3 | 242.1 | 32.6 | 0 | 0 | 0 | 0 |
Net Receivables
| 12.696 | 12.331 | 11.978 | 10.864 | 10.856 | 12.09 | 12.909 | 11.499 | 9.205 | 7.229 | 0 | 0 | 9.811 | 7.823 | 8.998 | 9.957 | 10.362 | 8.612 | 8.989 | 8.83 | 9.375 | 8.585 | 8.365 | 7.767 | 7.59 | 6.803 | 7.296 | 7.184 | 7.145 | 7.197 | 6.884 | 6.944 | 6.028 | 6.177 | 5.824 | 5.574 | 4.939 | 4.348 | 4.358 | 4.096 | 4.591 | 5.874 | 4.191 | 4.098 | 5.198 | 4.226 | 4.169 | 4.402 | 4.414 | 10.536 | 4.582 | 7.994 | 19.544 | 24.156 | 5.047 | 5.52 | 5.712 | 7.814 | 5.948 | 6.195 | 6.986 | 6.603 | 6.671 | 6.886 | 6.884 | 6.928 | 7.815 | 8.398 | 8.1 | 8.119 | 8.408 | 8.205 | 7.947 | 7.746 | 7.427 | 6.997 | 6.526 | 6.228 | 6.007 | 5.887 | 5.594 | 5.256 | 4.983 | 4.707 | 4.63 | 4.87 | 5.489 | 4.795 | 5.143 | 5.219 | 5.053 | 5.587 | 6.31 | 6.31 | 6.832 | 6.291 | 5.95 | 5.341 | 5 | 4.8 | 4.6 | 4.3 | 4.1 | 4.6 | 4.4 | 4.2 | 4.3 | 4.2 | 4.4 | 4.4 | 4.3 | 4.5 | 4.4 | 4.4 | 4.3 | 4.1 | 3.8 | 3.8 | 3.6 | 4.1 | 4.1 | 4.4 | 4.5 | 4.3 | 4.8 | 4.2 | 4.8 | 4.6 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 348.946 | -285.845 | -424.513 | -368.507 | -372.896 | -84.38 | -230 | -222.138 | -232.09 | -214.986 | -131.219 | -251.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 299.849 | 380.797 | 285.845 | 424.513 | 368.507 | 372.896 | 84.38 | 230 | 222.138 | 232.09 | 0 | 0 | 251.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 299.849 | 380.797 | 562.343 | 653.741 | 575.455 | 583.394 | 287.917 | 427.291 | 389.28 | 397.723 | 331.51 | 266.436 | 387.688 | 212.744 | 228.749 | 256.447 | 263.649 | 304.787 | 192.837 | 204.041 | 189.131 | 150.281 | 144.413 | 154.752 | 155.408 | 170.064 | 256.534 | 265.962 | 288.156 | 282.035 | 268.97 | 279.084 | 251.708 | 263.566 | 280.649 | 252.499 | 197.563 | 148.253 | 147.98 | 144.638 | 253.456 | 269.316 | 287.493 | 263.574 | 273.46 | 300.471 | 282.927 | 13.118 | 12.967 | 18.111 | 50.278 | 13.024 | 26.693 | 40.899 | 15.35 | 19.553 | 15.222 | 14.701 | 33.75 | 69.445 | 19.848 | 16.271 | 26.267 | 28.621 | 41.102 | 25.512 | 21.049 | 34.448 | 37.398 | 40.671 | 27.061 | 19.647 | 19.633 | 18.41 | 45.864 | 42.331 | 24.769 | 25.527 | 36.509 | 24.15 | 22.603 | 31.959 | 20.409 | 29.028 | 22.714 | 58.886 | 13.325 | 8.963 | 25.829 | 26.378 | 50.955 | 21.63 | 49.204 | 23.506 | 16.591 | 9.938 | 19.855 | 13.485 | 10.1 | 15.7 | 22.1 | 8.1 | 11 | 88.7 | 88.8 | 72.1 | 79.5 | 76.3 | 98.5 | 93.3 | 105 | 117.6 | 129.1 | 130.9 | 138.4 | 213.8 | 166.7 | 180.9 | 188.1 | 155.5 | 218.8 | 181.4 | 216.6 | 216.8 | 233.3 | 229.5 | 246.9 | 37.2 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.682 | 7.721 | 7.794 | 7.927 | 8.031 | 8.13 | 8.712 | 8.877 | 9.034 | 9.181 | 9.349 | 10.013 | 10.445 | 10.604 | 10.569 | 10.595 | 10.244 | 9.643 | 9.658 | 9.546 | 10.853 | 10.901 | 11.025 | 11.237 | 11.279 | 11.455 | 11.771 | 12.05 | 12.366 | 12.624 | 12.913 | 13.102 | 9.765 | 9.82 | 10.013 | 10.201 | 10.401 | 10.622 | 10.859 | 11.161 | 11.532 | 11.831 | 11.93 | 12.033 | 11.92 | 11.67 | 15.248 | 15.272 | 15.176 | 15.148 | 14.841 | 14.434 | 14.232 | 14.03 | 14.045 | 13.836 | 12.939 | 13.114 | 13.24 | 13.393 | 13.651 | 13.97 | 14.272 | 14.599 | 14.79 | 15.124 | 15.439 | 15.765 | 15.769 | 15.127 | 14.426 | 12.994 | 12.754 | 12.365 | 11.058 | 10.558 | 10.531 | 10.102 | 9.086 | 8.481 | 8.424 | 8.023 | 8.122 | 7.631 | 6.853 | 6.949 | 7.267 | 6.523 | 6.653 | 6.771 | 6.881 | 6.872 | 6.834 | 6.659 | 5.78 | 5.823 | 9.61 | 4.361 | 4.5 | 4.7 | 4.9 | 5 | 4.9 | 5.2 | 5.5 | 5.4 | 5.5 | 5.6 | 5 | 5.1 | 5.2 | 5.3 | 5.5 | 5.7 | 5.9 | 5 | 4.4 | 3.4 | 3.3 | 3.2 | 3.1 | 3.3 | 13.5 | 3 | 2.8 | 2.8 | 2.9 | 3 | 0 | 0 | 0 | 0 |
Goodwill
| 8.786 | 9.252 | 9.733 | 10.066 | 10.239 | 10.686 | 11.498 | 11.799 | 11.868 | 11.71 | 10.772 | 10.757 | 10.409 | 9.573 | 8.845 | 8.269 | 7.459 | 6.919 | 6.79 | 6.423 | 6.421 | 6.219 | 6.347 | 6.495 | 6.629 | 6.628 | 6.731 | 6.859 | 7.043 | 7.474 | 7.745 | 7.934 | 0 | 0 | 0 | 4.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 24.488 | 24.876 | 24.315 | 26.281 | 26.121 | 25.614 | 26.046 | 25.736 | 23.239 | 21.001 | 17.013 | 13.716 | 13.319 | 13.013 | 10.974 | 10.763 | 9.957 | 7.155 | 9.387 | 8.674 | 9.396 | 10.231 | 10.187 | 10.235 | 10.439 | 10.714 | 10.98 | 11.051 | 11.187 | 11.399 | 11.198 | 9.659 | 8.895 | 8.308 | 6.805 | 4.744 | 3.226 | 2.039 | 0 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.263 | 0.277 | 0.309 | 0.32 | 0.351 | 0.445 | 0.416 | 0 | 0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.786 | 34.128 | 34.048 | 36.347 | 36.36 | 36.3 | 37.544 | 37.535 | 35.107 | 32.711 | 27.785 | 24.473 | 23.728 | 22.586 | 19.819 | 19.032 | 17.416 | 14.074 | 16.177 | 15.097 | 15.817 | 16.45 | 16.534 | 16.73 | 17.068 | 17.342 | 17.711 | 17.91 | 18.23 | 18.873 | 18.943 | 17.593 | 8.895 | 8.308 | 6.805 | 4.744 | 3.226 | 2.039 | 0 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.263 | 0.277 | 0.309 | 0.32 | 0.351 | 0.445 | 0.416 | 0.471 | 0.716 | 0.783 | 0.709 | 0.817 | 0.911 | 1.005 | 0.973 | 1.048 | 1.089 | 0.937 | 0.94 | 0.901 | 0.911 | 0.864 | 0.87 | 0.762 | 0.839 | 0 | 0.939 | 1.178 | 1.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 301.876 | 34.607 | 283.986 | 237.686 | 214.345 | 217.077 | 209.884 | 203.605 | 173.476 | 172.155 | 130.59 | 153.545 | 155.785 | 154.214 | 159.609 | 167.433 | 177.781 | 214.982 | 140.689 | 142.005 | 141.511 | 129.499 | 129.218 | 141.451 | 136.605 | 138.21 | 173.815 | 229.248 | 242.695 | 265.193 | 259.71 | 253.619 | 244.101 | 261.34 | 264.775 | 246.452 | 265.684 | 222.411 | 217.444 | 217.257 | 330.133 | 337.518 | 331.884 | 312.702 | 267.256 | 274.261 | 307.656 | 257.887 | 237.038 | 136.255 | 86.676 | 129.66 | 126.218 | 140.065 | 85.263 | 94.31 | 80.908 | 100.789 | 125.788 | 101.663 | 149.363 | 109.872 | 54.258 | 60.059 | 65.735 | 71.962 | 95.636 | 80.881 | 86.128 | 109.394 | 93.86 | 97.634 | 104.15 | 111.532 | 120.435 | 129.97 | 142.053 | 150.57 | 163.151 | 171.791 | 180.484 | 195.115 | 103.798 | 11.16 | 12.455 | 14.435 | 22.439 | 18.802 | 19.271 | 10.817 | 12.794 | 14.284 | 35.105 | 17.337 | 19.335 | 20.451 | 26.271 | 28.197 | 30.7 | 32.5 | 38.1 | 40.7 | 43.2 | 80.4 | 73 | 63.8 | 66.2 | 59.2 | 63.1 | 87.8 | 96.8 | 99.6 | 112.2 | 118.9 | 130.5 | 207.4 | 134.9 | 152 | 168.1 | 148.3 | 191.1 | 155.2 | 199.3 | 211.6 | 217.6 | 204.9 | 226 | 12.9 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.801 | 1.315 | 0.823 | 16.982 | 1.723 | 1.556 | 2.654 | 16.779 | 4.742 | 2.544 | 1.251 | 9.511 | 2.286 | 3.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -320.145 | 2,404.24 | -0.823 | -16.982 | -1.723 | -1.556 | -2.654 | -16.779 | -4.742 | -2.544 | -1.251 | -9.511 | -2.286 | -3.87 | -189.997 | -197.06 | -205.441 | -238.699 | -166.524 | -166.648 | -168.181 | -156.85 | -156.777 | -169.418 | -164.952 | -167.007 | -203.297 | -259.208 | -273.291 | -296.69 | -291.566 | -284.314 | -262.761 | -279.468 | -281.593 | -261.397 | -279.311 | -235.072 | -228.303 | -228.418 | -341.665 | -349.349 | -343.814 | -324.735 | -279.176 | -285.931 | -322.904 | -273.159 | -252.214 | -151.403 | -101.517 | -144.094 | -140.45 | -154.095 | -99.579 | -108.409 | -94.124 | -114.212 | -139.348 | -115.407 | -163.459 | -124.258 | -69.001 | -75.374 | -81.308 | -87.795 | -111.892 | -97.557 | -102.902 | -125.494 | -109.334 | -111.717 | -117.841 | -124.837 | -132.394 | -141.439 | -153.448 | -161.542 | -172.999 | -181.111 | -188.908 | -204.077 | -113.098 | -19.982 | -19.308 | -21.384 | -29.706 | -25.325 | -25.924 | -17.588 | -19.675 | -21.156 | -41.939 | -23.996 | -25.115 | -26.274 | -35.881 | -32.558 | -35.2 | -37.2 | -43 | -45.7 | -48.1 | -85.6 | -78.5 | -69.2 | -71.7 | -64.8 | -68.1 | -92.9 | -102 | -104.9 | -117.7 | -124.6 | -136.4 | -212.4 | -139.3 | -155.4 | -171.4 | -151.5 | -194.2 | -158.5 | -212.8 | -214.6 | -220.4 | -207.7 | -228.9 | -15.9 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 2,755.485 | 2,482.011 | 325.828 | 281.96 | 258.736 | 261.507 | 256.14 | 250.017 | 217.617 | 214.047 | 167.724 | 188.031 | 189.958 | 187.404 | 189.997 | 197.06 | 205.441 | 238.699 | 166.524 | 166.648 | 168.181 | 156.85 | 156.777 | 169.418 | 164.952 | 167.007 | 203.297 | 259.208 | 273.291 | 296.69 | 291.566 | 284.314 | 262.761 | 279.468 | 281.593 | 261.397 | 279.311 | 235.072 | 228.303 | 228.418 | 341.665 | 349.349 | 343.814 | 324.735 | 279.176 | 285.931 | 322.904 | 273.159 | 252.214 | 151.403 | 101.517 | 144.094 | 140.45 | 154.095 | 99.579 | 108.409 | 94.124 | 114.212 | 139.348 | 115.407 | 163.459 | 124.258 | 69.001 | 75.374 | 81.308 | 87.795 | 111.892 | 97.557 | 102.902 | 125.494 | 109.334 | 111.717 | 117.841 | 124.837 | 132.394 | 141.439 | 153.448 | 161.542 | 172.999 | 181.111 | 188.908 | 204.077 | 113.098 | 19.982 | 19.308 | 21.384 | 29.706 | 25.325 | 25.924 | 17.588 | 19.675 | 21.156 | 41.939 | 23.996 | 25.115 | 26.274 | 35.881 | 32.558 | 35.2 | 37.2 | 43 | 45.7 | 48.1 | 85.6 | 78.5 | 69.2 | 71.7 | 64.8 | 68.1 | 92.9 | 102 | 104.9 | 117.7 | 124.6 | 136.4 | 212.4 | 139.3 | 155.4 | 171.4 | 151.5 | 194.2 | 158.5 | 212.8 | 214.6 | 220.4 | 207.7 | 228.9 | 15.9 | 0 | 0 | 0 | 0 |
Total Assets
| 2,787.478 | 2,862.808 | 2,752.294 | 2,814.082 | 2,734.499 | 2,761.904 | 2,520.202 | 2,644.364 | 2,478.684 | 2,206.699 | 2,186.808 | 2,359.371 | 2,310.047 | 2,483.553 | 2,599.116 | 2,552.198 | 2,600.212 | 2,631.296 | 2,515.844 | 2,605.225 | 2,451.353 | 2,288.549 | 2,197.987 | 2,060.361 | 1,996.012 | 1,910.515 | 2,011.43 | 2,062.302 | 2,074.089 | 1,916.697 | 1,879.558 | 1,949.677 | 1,743.58 | 1,680.09 | 1,598.898 | 1,530.637 | 1,439.548 | 1,356.299 | 1,300.256 | 1,168.083 | 1,206.935 | 1,184.745 | 1,181.29 | 1,144.155 | 1,142.405 | 1,179.036 | 1,252.524 | 1,240.826 | 1,220.569 | 1,192.208 | 1,205.525 | 1,253.584 | 1,256.998 | 1,266.295 | 1,337.176 | 1,434.196 | 1,415.928 | 1,460.275 | 1,527.17 | 1,559.562 | 1,615.13 | 1,549.748 | 1,526.454 | 1,516.761 | 1,571.172 | 1,547.377 | 1,528.729 | 1,506.483 | 1,535.846 | 1,545.897 | 1,559.654 | 1,524.796 | 1,550.347 | 1,550.342 | 1,552.886 | 1,556.344 | 1,512.59 | 1,466.633 | 1,417.56 | 1,361.888 | 1,345.837 | 1,332.566 | 1,217.396 | 1,107.359 | 1,122.791 | 1,112.569 | 1,106.75 | 978.222 | 932.338 | 930.643 | 992.678 | 971.462 | 1,030.22 | 1,043.405 | 1,013.724 | 984.525 | 971.49 | 909.597 | 867.9 | 825.7 | 780.6 | 732.4 | 745.5 | 734.1 | 736.6 | 689.2 | 738.7 | 711.1 | 740.3 | 664.3 | 656.9 | 641.8 | 636.6 | 596.1 | 577.6 | 568.6 | 550.2 | 509.3 | 498.7 | 496.4 | 513.3 | 492.6 | 503.9 | 498.1 | 507.7 | 504.5 | 489.6 | 484.1 | 388.5 | 399.5 | 401.9 | 410.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 51.312 | 0 | 0 | 0 | 395.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424.55 | 0 | 0 | 0 | 355.433 | 319.589 | 360.823 | 335.956 | 308.088 | 325.219 | 324.349 | 358.738 | 299.057 | 255.263 | 253.333 | 288.402 | 273.471 | 0 | 0 | 0 | 183.965 | 251.6 | 216.664 | 0.2 | 134.4 | 129 | 106.1 | 114.2 | 3.8 | 1.7 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 5.7 | 5.8 | 6.4 | 6.1 | 8.3 | 8.3 | 8.3 | 8.3 | 14.6 | 15.5 | 0 | 0 | 10.4 | 25.6 | 11.2 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.453 | 3.79 | 1.509 | 0 | 0 | 0 | 0 | 0.747 | 2.508 | 1.35 | 0 | 0 | 7.921 | 20.661 | 12.52 | 11.972 | 3.637 | 6.444 | 1.95 | 1.842 | 1.739 | 3.437 | 0.924 | 0.159 | 1.697 | 3.972 | 0.511 | 0.698 | 2.096 | 5.286 | 3.799 | 2.446 | 3.053 | 2.078 | 1.228 | 2.485 | 1.315 | 3.464 | 0.878 | 1.422 | 0 | 0.848 | 0.07 | 0 | 3.546 | 4.953 | 3.49 | 0.169 | 0 | 3.655 | 0 | 0 | 0 | 0.31 | 0.504 | 0 | 0 | 3.903 | 4.21 | 2.562 | 3.201 | 3.509 | 4.002 | 0.799 | 1.7 | 2.102 | 1.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -0.453 | 1,699.188 | 765.579 | 1,740.341 | 1,731.451 | 1,633.934 | 829.41 | 1,354.561 | 1,357.52 | -1.35 | 903.029 | 1,425.946 | 1,569.122 | -20.661 | -12.52 | -11.972 | -3.637 | -6.444 | -1.95 | -1.842 | -1.739 | -3.437 | -0.924 | -0.159 | -1.697 | -3.972 | -0.511 | -0.698 | -2.096 | -5.286 | -3.799 | -2.446 | -3.053 | -2.078 | -1.228 | -2.485 | -1.315 | -3.464 | -0.878 | -1.422 | 0 | -0.848 | -0.07 | 0 | -3.546 | -4.953 | -3.49 | -0.169 | 0 | -3.655 | 0 | 0 | 0 | -0.31 | -0.504 | 0 | 0 | -3.903 | -4.21 | -2.562 | -3.201 | -3.509 | -4.002 | -0.799 | -1.7 | -2.102 | -1.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -273.471 | 0 | 0 | 0 | -183.965 | 0 | 0 | -5.1 | 0 | 0 | 0 | 0 | -3.8 | -1.7 | -1.4 | -1.6 | -1.6 | -1.6 | -1.6 | -1.7 | -1.7 | -5.7 | -5.8 | -6.4 | -6.1 | -8.3 | -8.3 | -8.3 | -8.3 | -14.6 | -15.5 | 0 | 0 | -10.4 | -25.6 | -11.2 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0 | 1,640.439 | 1,702.978 | 818.4 | 1,740.341 | 1,731.451 | 1,633.934 | 1,224.753 | 1,355.308 | 1,360.028 | 1,349.881 | 903.029 | 1,425.946 | 1,577.043 | 0 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.013 | 0.009 | 0.018 | 0.012 | 0.013 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424.55 | 0 | 0 | 0 | 355.433 | 319.589 | 360.823 | 335.956 | 308.088 | 325.219 | 324.349 | 358.738 | 299.057 | 255.263 | 253.333 | 288.402 | 273.471 | 0 | 0 | 0 | 183.965 | 251.6 | 216.664 | 0.2 | 134.4 | 129 | 106.1 | 114.2 | 3.8 | 1.7 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 5.7 | 5.8 | 6.4 | 6.1 | 8.3 | 8.3 | 8.3 | 8.3 | 14.6 | 15.5 | 0 | 0 | 10.4 | 25.6 | 11.2 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 650.905 | 661.062 | 627.401 | 600.793 | 577.033 | 627.552 | 486.443 | 724.222 | 701.817 | 414.544 | 417.217 | 575.482 | 448.546 | 435.366 | 472.304 | 383.965 | 400.774 | 575.774 | 571.774 | 476.774 | 458.774 | 253.774 | 281.774 | 265.774 | 265.774 | 221.774 | 474.774 | 508.774 | 499.774 | 425.774 | 385.774 | 427.774 | 388.774 | 358.774 | 335.774 | 325.774 | 310.774 | 310.774 | 295.774 | 175.774 | 240.774 | 216.774 | 235.774 | 180.774 | 125.774 | 150.774 | 175.774 | 152.774 | 175.774 | 150.774 | 150.774 | 272.774 | 214.774 | 236.774 | 253.774 | 311.774 | 374.774 | 411.774 | 474.783 | 466.8 | 492.816 | 504.833 | 521.849 | 575.865 | 571.882 | 564.548 | 562.565 | 484.707 | 519.764 | 530.17 | 570.227 | 499.357 | 495.496 | 477.634 | 488.771 | 465.907 | 474.042 | 428.076 | 435.209 | 11.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.899 | 0 | 0 | 0 | 6.427 | 277.538 | 316.655 | 301.771 | 86.416 | 0.1 | 0.1 | 213.7 | 33.9 | 0.2 | 0.2 | 0.2 | 138.2 | 161.2 | 128.2 | 190.2 | 145.2 | 145.2 | 78.3 | 67.3 | 50.3 | 50.3 | 30.3 | 29.3 | 28.3 | 6.3 | 6.4 | 6.5 | 6.4 | 0 | 6.2 | 0 | 0 | 0 | 18.7 | 0 | 7.9 | 17.8 | 22.9 | 24 | 26.8 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 587.427 | 0 | 0 | 0 | 2,252.759 | 0 | 0 | 0 | 1,959.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.366 | 0 | 0 | 0 | 12.727 | 0 | 0 | 0 | 6.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -650.905 | -661.062 | -627.401 | -600.793 | -577.033 | -627.552 | -486.443 | -724.222 | -701.817 | -414.544 | -417.217 | -575.482 | -448.546 | -435.366 | -472.304 | -383.965 | -400.774 | -575.774 | -571.774 | -476.774 | -458.774 | -253.774 | -281.774 | -265.774 | -265.774 | -221.774 | -474.774 | -508.774 | -499.774 | -425.774 | -385.774 | -427.774 | -388.774 | -358.774 | -335.774 | -325.774 | -310.774 | -310.774 | -295.774 | -175.774 | -240.774 | -216.774 | -235.774 | -180.774 | -125.774 | -150.774 | -175.774 | -152.774 | -175.774 | -150.774 | -150.774 | -272.774 | -214.774 | -236.774 | -253.774 | -311.774 | -374.774 | -411.774 | -474.783 | -466.8 | -492.816 | -504.833 | -521.849 | -575.865 | -571.882 | -564.548 | -562.565 | -484.707 | -519.764 | -530.17 | -570.227 | -499.357 | -495.496 | -477.634 | -488.771 | -465.907 | -474.042 | -428.076 | -435.209 | -11.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.899 | 0 | 0 | 0 | -6.427 | -277.538 | -316.655 | -301.771 | -86.416 | -0.1 | -0.1 | -213.5 | -33.9 | -0.2 | -0.2 | -0.2 | -134.4 | -159.5 | -126.8 | -188.6 | -143.6 | -143.6 | -76.7 | -65.6 | -48.6 | -44.6 | -24.5 | -22.9 | -22.2 | -6.3 | -6.4 | -6.5 | -6.4 | 0 | -6.2 | 0 | 0 | 0 | -18.7 | 0 | -7.9 | -17.8 | -22.9 | -24 | -26.8 |
Total Non-Current Liabilities
| 680.54 | 819.976 | 627.401 | 600.793 | 577.033 | 627.552 | 2,141.757 | 2,265.486 | 2,089.578 | 1,814.804 | 1,791.865 | 1,966.025 | 1,911.726 | 2,092.644 | 2,224.927 | 2,201.816 | 2,285.329 | 2,358.419 | 2,242.338 | 2,342.958 | 2,199.672 | 2,047.963 | 1,963.355 | 1,828.68 | 1,769.26 | 1,686.537 | 1,774.224 | 1,829.333 | 1,847.282 | 1,693.713 | 1,658.781 | 1,735.294 | 1,536.273 | 1,477.323 | 1,398 | 1,333.024 | 1,244.555 | 1,167.296 | 1,099.188 | 968.191 | 1,001.409 | 984.371 | 989.301 | 948.638 | 951.83 | 988.718 | 1,072.664 | 1,069.323 | 1,059.36 | 1,035.68 | 1,050.176 | 1,103.206 | 1,112.423 | 1,125.997 | 1,167.367 | 1,266.434 | 1,250.607 | 1,294.289 | 1,362.318 | 1,393.174 | 1,453.193 | 1,392.059 | 1,372.057 | 1,364.349 | 1,418.401 | 1,396.23 | 1,379.003 | 1,357.091 | 1,386.655 | 1,394.973 | 1,400.122 | 1,368.224 | 1,396.965 | 1,398.376 | 1,403.308 | 424.55 | 1,367.307 | 1,326.071 | 1,279.674 | 355.433 | 319.589 | 360.823 | 335.956 | 308.088 | 325.219 | 324.349 | 358.738 | 299.057 | 255.263 | 253.333 | 288.402 | 273.471 | 277.538 | 316.655 | 301.771 | 183.965 | 251.6 | 216.664 | 0.2 | 134.4 | 129 | 106.1 | 114.2 | 3.8 | 1.7 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 5.7 | 5.8 | 6.4 | 6.1 | 8.3 | 8.3 | 8.3 | 8.3 | 14.6 | 15.5 | 0 | 0 | 10.4 | 25.6 | 11.2 | 7.9 | 17.8 | 22.9 | 24 | 26.8 |
Total Liabilities
| 2,380.399 | 2,460.415 | 627.401 | 600.793 | 577.033 | 627.552 | 2,141.757 | 2,265.486 | 2,089.578 | 1,814.804 | 1,791.865 | 1,966.025 | 1,911.726 | 2,092.644 | 2,224.927 | 2,201.816 | 2,285.329 | 2,358.419 | 2,242.338 | 2,342.958 | 2,199.672 | 2,047.963 | 1,963.355 | 1,828.68 | 1,769.26 | 1,686.537 | 1,774.224 | 1,829.333 | 1,847.282 | 1,693.713 | 1,658.781 | 1,735.294 | 1,536.273 | 1,477.323 | 1,398 | 1,333.024 | 1,244.555 | 1,167.296 | 1,099.188 | 968.191 | 1,001.409 | 984.371 | 989.301 | 948.638 | 951.83 | 988.718 | 1,072.664 | 1,069.323 | 1,059.36 | 1,035.68 | 1,050.176 | 1,103.206 | 1,112.423 | 1,125.997 | 1,167.367 | 1,266.434 | 1,250.607 | 1,294.289 | 1,362.318 | 1,393.174 | 1,453.193 | 1,392.059 | 1,372.057 | 1,364.349 | 1,418.401 | 1,396.23 | 1,379.003 | 1,357.091 | 1,386.655 | 1,394.973 | 1,400.122 | 1,368.224 | 1,396.965 | 1,398.376 | 1,403.308 | 1,407.457 | 1,367.307 | 1,326.071 | 1,279.674 | 1,222.897 | 1,212.315 | 1,200.658 | 1,091.259 | 979.925 | 1,000.242 | 995.002 | 993.501 | 868.776 | 828.737 | 829.863 | 893.292 | 875.965 | 277.538 | 316.655 | 301.771 | 900.864 | 884.304 | 825.69 | 787.3 | 746.8 | 703.4 | 657 | 672.9 | 671.8 | 680.1 | 634.2 | 685.9 | 660 | 689.9 | 615.5 | 609.3 | 595.6 | 591.5 | 553.2 | 536.8 | 529.6 | 513.3 | 474.1 | 465.4 | 464.7 | 483.3 | 464 | 0 | 0 | 484.1 | 481.7 | 468.8 | 7.9 | 17.8 | 22.9 | 24 | 26.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.479 | 1.478 | 1.478 | 1.478 | 1.476 | 1.474 | 1.473 | 1.473 | 1.47 | 1.47 | 1.47 | 1.468 | 1.466 | 1.464 | 1.464 | 1.464 | 1.448 | 1.448 | 1.448 | 1.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 456.672 | 451.736 | 445.892 | 442.284 | 437.494 | 430.93 | 430.88 | 432.492 | 434.263 | 430.436 | 427.914 | 424.85 | 429.75 | 424.148 | 403.733 | 380.441 | 345.31 | 308.859 | 303.797 | 292.815 | 282.498 | 272.862 | 268.833 | 264.412 | 259.628 | 255.789 | 268.125 | 263.773 | 258.916 | 254.571 | 251.927 | 243.392 | 237.292 | 234.592 | 232.55 | 228.264 | 225.632 | 217.966 | 230.3 | 227.53 | 224.404 | 220.602 | 214.421 | 217.143 | 210.626 | 208.851 | 197.833 | 189.516 | 181.775 | 176.72 | 176.345 | 171.406 | 164.521 | 160.132 | 189.686 | 187.674 | 185.439 | 185.899 | 184.45 | 184.891 | 180.573 | 178.101 | 175.14 | 172.612 | 173.37 | 171.531 | 170.495 | 170.613 | 169.208 | 167.23 | 165.333 | 162.631 | 158.849 | 155.564 | 152.744 | 151.331 | 146.792 | 142.291 | 138.127 | 139.663 | 135.05 | 130.73 | 125.327 | 126.769 | 121.959 | 116.602 | 112.158 | 108.367 | 102.681 | 100.202 | 97.437 | 93.34 | 88.808 | 84.93 | 83.21 | 81.055 | 78.184 | 74.918 | 72.3 | 69.7 | 67.1 | 64.7 | 62 | 50.8 | 45.3 | 42.9 | 40.5 | 38.7 | 37.8 | 35.8 | 33.8 | 32.3 | 30.7 | 28.5 | 26.5 | 24.6 | 22.5 | 20.9 | 19 | 17.3 | 15.7 | 14.3 | 12.5 | 10.7 | 9.2 | 8.5 | 6.5 | 5.4 | 2.4 | 2.8 | -3.1 | 3.6 |
Accumulated Other Comprehensive Income/Loss
| -17.835 | -17.495 | -15.156 | -24.341 | -18.76 | -17.426 | -21.084 | -22.158 | -13.55 | -6.631 | -0.93 | 0.602 | 0.872 | -0.85 | 2.669 | 2.317 | 2.01 | -3.519 | 2.215 | 2.001 | 1.324 | -0.128 | -2.047 | -0.57 | -0.708 | 0.364 | 1.282 | 1.404 | 0.124 | 0.726 | -0.056 | 2.085 | 1.092 | -0.748 | -0.575 | 0.426 | 0.438 | 1.413 | 1.144 | 1.163 | 1.511 | 0.098 | -2.106 | -1.3 | 0.275 | 1.793 | 2.309 | 2.269 | -0.283 | 0.092 | -0.711 | -0.741 | 0.353 | 0.477 | 0.446 | 0.424 | 0.237 | 0.462 | 0.796 | 1.911 | 1.746 | -0.006 | -0.313 | 0.255 | -0.126 | 0.107 | -0.256 | -0.682 | -1.394 | -1.414 | -1.548 | -1.788 | -2.879 | -2.637 | -2.18 | -2.227 | -1.588 | -2.207 | -0.719 | -1.15 | -2.163 | 0.543 | 0.198 | 0.15 | 0.2 | 0.26 | 0.422 | 0.463 | 0.304 | 0.006 | -0.063 | -0.09 | -0.41 | -0.186 | -0.5 | -0.501 | -0.571 | -0.646 | -0.6 | -0.5 | -0.5 | -0.4 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -33.238 | -33.328 | -33.25 | -33.317 | -32.723 | -32.814 | -32.831 | -32.936 | -33.087 | -33.39 | -33.521 | -33.586 | -33.781 | -33.869 | -33.693 | -33.856 | -33.917 | -33.943 | -33.986 | -34.029 | -33.621 | -33.628 | -33.634 | -33.641 | -33.648 | -33.655 | -33.681 | -33.688 | -33.713 | -33.792 | -32.573 | -32.573 | -32.556 | -32.556 | -32.556 | -32.556 | -32.556 | -31.855 | -31.855 | -30.28 | -21.868 | -21.805 | -21.805 | -21.805 | -21.805 | -21.805 | -21.761 | -21.761 | -21.762 | -21.763 | -21.764 | -21.766 | -21.778 | -21.79 | -21.802 | -21.815 | -21.834 | -21.854 | -21.873 | -21.893 | -21.861 | -21.885 | -21.909 | -21.934 | -21.952 | -21.97 | -21.992 | -22.018 | -20.102 | -16.371 | -5.732 | -5.75 | -4.067 | -2.44 | -2.465 | -1.696 | -1.4 | -1.001 | -1.001 | -1.001 | -0.843 | -0.843 | -0.866 | -0.961 | -1.084 | -0.768 | -0.804 | -0.854 | -0.854 | -0.898 | 0.544 | 0.781 | 1.657 | 1.657 | 1.657 | 1.659 | 8.125 | 8.187 | 7.5 | 8.3 | 10.6 | 11.1 | 11.1 | 11.5 | 11.2 | 12.1 | 12.3 | 12.4 | 12.6 | 13 | 13.8 | 13.9 | 14.4 | 14.4 | 14.3 | 14.4 | 14.4 | 14.3 | 14.3 | 14.4 | 14.3 | 14.3 | 14.3 | 14.3 | 14.4 | 14.3 | 14.3 | 14.4 | 14.4 | 9.5 | 8.7 | 8.7 |
Total Shareholders Equity
| 407.079 | 402.393 | 398.966 | 386.106 | 387.491 | 382.17 | 378.445 | 378.878 | 389.106 | 391.895 | 394.943 | 393.346 | 398.321 | 390.909 | 374.189 | 350.382 | 314.883 | 272.877 | 273.506 | 262.267 | 251.681 | 240.586 | 234.632 | 231.681 | 226.752 | 223.978 | 237.206 | 232.969 | 226.807 | 222.984 | 220.777 | 214.383 | 207.307 | 202.767 | 200.898 | 197.613 | 194.993 | 189.003 | 201.068 | 199.892 | 205.526 | 200.374 | 191.989 | 195.517 | 190.575 | 190.318 | 179.86 | 171.503 | 161.209 | 156.528 | 155.349 | 150.378 | 144.575 | 140.298 | 169.809 | 167.762 | 165.321 | 165.986 | 164.852 | 166.388 | 161.937 | 157.689 | 154.397 | 152.412 | 152.771 | 151.147 | 149.726 | 149.392 | 149.191 | 150.924 | 159.532 | 156.572 | 153.382 | 151.966 | 149.578 | 148.887 | 145.283 | 140.562 | 137.886 | 138.991 | 133.522 | 131.908 | 126.137 | 127.434 | 122.549 | 117.567 | 113.249 | 109.446 | 103.601 | 100.78 | 99.386 | 95.497 | 91.519 | 87.865 | 85.831 | 83.661 | 87.186 | 83.907 | 80.6 | 78.9 | 77.2 | 75.4 | 72.6 | 62.3 | 56.5 | 55 | 52.8 | 51.1 | 50.4 | 48.8 | 47.6 | 46.2 | 45.1 | 42.9 | 40.8 | 39 | 36.9 | 35.2 | 33.3 | 31.7 | 30 | 28.6 | 26.8 | 25 | 23.6 | 22.8 | 20.8 | 19.8 | 16.8 | 12.3 | 5.6 | 12.3 |
Total Equity
| 407.079 | 402.393 | 398.966 | 386.106 | 387.491 | 382.17 | 378.445 | 378.878 | 389.106 | 391.895 | 394.943 | 393.346 | 398.321 | 390.909 | 374.189 | 350.382 | 314.883 | 272.877 | 273.506 | 262.267 | 251.681 | 240.586 | 234.632 | 231.681 | 226.752 | 223.978 | 237.206 | 232.969 | 226.807 | 222.984 | 220.777 | 214.383 | 207.307 | 202.767 | 200.898 | 197.613 | 194.993 | 189.003 | 201.068 | 199.892 | 205.526 | 200.374 | 191.989 | 195.517 | 190.575 | 190.318 | 179.86 | 171.503 | 161.209 | 156.528 | 155.349 | 150.378 | 144.575 | 140.298 | 169.809 | 167.762 | 165.321 | 165.986 | 164.852 | 166.388 | 161.937 | 157.689 | 154.397 | 152.412 | 152.771 | 151.147 | 149.726 | 149.392 | 149.191 | 150.924 | 159.532 | 156.572 | 153.382 | 151.966 | 149.578 | 148.887 | 145.283 | 140.562 | 137.886 | 138.991 | 133.522 | 131.908 | 126.137 | 127.434 | 122.549 | 117.567 | 113.249 | 109.446 | 103.601 | 100.78 | 99.386 | 95.497 | 91.519 | 87.865 | 85.831 | 83.661 | 87.186 | 83.907 | 80.6 | 78.9 | 77.2 | 75.4 | 72.6 | 62.3 | 56.5 | 55 | 52.8 | 51.1 | 50.4 | 48.8 | 47.6 | 46.2 | 45.1 | 42.9 | 40.8 | 39 | 36.9 | 35.2 | 33.3 | 31.7 | 30 | 28.6 | 26.8 | 25 | 23.6 | 22.8 | 20.8 | 19.8 | 16.8 | 12.3 | 5.6 | 12.3 |
Total Liabilities & Shareholders Equity
| 2,787.478 | 2,862.808 | 2,752.294 | 2,814.082 | 2,734.499 | 2,761.904 | 2,520.202 | 2,644.364 | 2,478.684 | 2,206.699 | 2,186.808 | 2,359.371 | 2,310.047 | 2,483.553 | 2,599.116 | 2,552.198 | 2,600.212 | 2,631.296 | 2,515.844 | 2,605.225 | 2,451.353 | 2,288.549 | 2,197.987 | 2,060.361 | 1,996.012 | 1,910.515 | 2,011.43 | 2,062.302 | 2,074.089 | 1,916.697 | 1,879.558 | 1,949.677 | 1,743.58 | 1,680.09 | 1,598.898 | 1,530.637 | 1,439.548 | 1,356.299 | 1,300.256 | 1,168.083 | 1,206.935 | 1,184.745 | 1,181.29 | 1,144.155 | 1,142.405 | 1,179.036 | 1,252.524 | 1,240.826 | 1,220.569 | 1,192.208 | 1,205.525 | 1,253.584 | 1,256.998 | 1,266.295 | 1,337.176 | 1,434.196 | 1,415.928 | 1,460.275 | 1,527.17 | 1,559.562 | 1,615.13 | 1,549.748 | 1,526.454 | 1,516.761 | 1,571.172 | 1,547.377 | 1,528.729 | 1,506.483 | 1,535.846 | 1,545.897 | 1,559.654 | 1,524.796 | 1,550.347 | 1,550.342 | 1,552.886 | 1,556.344 | 1,512.59 | 1,466.633 | 1,417.56 | 1,361.888 | 1,345.837 | 1,332.566 | 1,217.396 | 1,107.359 | 1,122.791 | 1,112.569 | 1,106.75 | 978.222 | 932.338 | 930.643 | 992.678 | 971.462 | 1,030.22 | 1,043.405 | 1,013.724 | 984.525 | 971.49 | 909.597 | 867.9 | 825.7 | 780.6 | 732.4 | 745.5 | 734.1 | 736.6 | 689.2 | 738.7 | 711.1 | 740.3 | 664.3 | 656.9 | 641.8 | 636.6 | 596.1 | 577.6 | 568.6 | 550.2 | 509.3 | 498.7 | 496.4 | 513.3 | 492.6 | 503.9 | 498.1 | 507.7 | 504.5 | 489.6 | 484.1 | 388.5 | 399.5 | 401.9 | 410.2 |