Newtek Business Services Corp.
NASDAQ:NEWT
14.48 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.688 | 169.506 | 163.206 | 184.006 | 154.992 | 189.593 | 124.545 | 53.692 | 7.355 | 4.165 | 4.911 | 2.397 | 20.193 | 18.798 | 3.716 | 2.073 | 5.966 | 13.385 | 37.073 | 1.762 | 3.596 | 3.585 | 3.083 | 2.316 | 2.646 | 3.575 | 2.606 | 2.464 | 3.915 | 3.55 | 5.995 | 2.051 | 2.718 | 3.221 | 3.614 | 4.308 | 3.098 | 6.092 | 8.593 | 17.813 | 4.402 | 9.001 | 10.234 | 12.508 | 7.761 | 13.999 | 11.998 | 14.229 | 18.304 | 23.061 | 15.341 | 11.363 | 13.678 | 11.701 | 13.851 | 10.382 | 7.301 | 17.17 | 9.146 | 12.581 | 68.802 | 68.234 | 62.751 | 16.852 | 78.973 | 97.024 | 20.23 | 25.372 | 28.165 | 28.015 | 29.866 | 26.685 | 30.15 | 27.438 | 35.248 | 23.94 | 53.719 | 59.581 | 48.296 | 50.922 | 40.61 | 37.65 | 42.564 | 33.445 | 35 | 38.027 | 42.669 | 41.171 | 36.189 | 43.403 | 35.263 | 31.172 | 32.415 | 33.174 | 38.812 | 34.697 | 22.445 | 25.05 |
Short Term Investments
| 23.79 | 28.418 | 28.127 | 32.171 | 33.138 | 32.907 | 32.905 | 19.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.226 | 6 | 3 | 3.426 | 3.305 | 3.924 | 4.734 | 2.49 | 2.931 | 3.278 | 0.896 | 0 | 48.485 | 0 | 2.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.947 | 0 | 0 | 0 | 70.559 | 0 | 0 | 0 | 1.308 | 1.037 | 2.423 | 3.222 | 10.859 | 3.449 | 4.797 | 7.893 | 14.096 | 3.598 | 4.299 | 3.309 | 3.209 | 2.014 | 1.555 | 1.584 | 1.72 | 2.893 | 4.055 | 3.5 | 5.053 | 0 | 0 | 0 | 14.45 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 33.478 | 206.338 | 163.206 | 184.006 | 48.748 | 81.58 | 60.254 | 72.863 | 7.355 | 4.165 | 4.911 | 2.397 | 20.193 | 18.798 | 3.716 | 2.073 | 5.966 | 13.385 | 37.073 | 1.762 | 3.596 | 3.585 | 3.083 | 2.316 | 2.646 | 3.575 | 2.606 | 2.464 | 3.915 | 3.55 | 5.995 | 2.051 | 2.718 | 3.221 | 3.614 | 4.308 | 3.098 | 6.092 | 8.593 | 20.813 | 7.828 | 12.306 | 14.158 | 17.242 | 10.251 | 16.93 | 15.276 | 15.125 | 18.304 | 71.546 | 15.341 | 11.363 | 13.678 | 11.701 | 13.851 | 10.382 | 7.301 | 17.17 | 9.146 | 64.528 | 68.802 | 68.234 | 62.751 | 87.411 | 78.973 | 97.024 | 20.23 | 26.68 | 29.202 | 30.438 | 33.088 | 37.544 | 33.599 | 32.235 | 43.141 | 38.036 | 57.317 | 63.88 | 51.605 | 54.131 | 42.625 | 39.205 | 44.148 | 35.165 | 37.893 | 42.083 | 46.169 | 46.225 | 36.189 | 43.403 | 35.263 | 45.622 | 32.415 | 33.174 | 38.812 | 34.697 | 22.445 | 25.05 |
Net Receivables
| 0 | 79.928 | 56.89 | 0.2 | 0 | 119.857 | 41.438 | 0 | 72.581 | 79.562 | 21.537 | 48.932 | 66.718 | 42.264 | 26.969 | 58.842 | 15.043 | 5.274 | 5.536 | 54.145 | 38.397 | 52.094 | 48.95 | 45.849 | 44.271 | 14.104 | 32.101 | 10.794 | 27.556 | 27.16 | 22.236 | 6.15 | 24.507 | 22.859 | 26.075 | 35.139 | 26.945 | 28.764 | 17.008 | 2.229 | 21.503 | 20.131 | 24.545 | 25.208 | 32.088 | 21.7 | 31.139 | 27.569 | 22.279 | 18.418 | 71.523 | 13.091 | 20.805 | 19.742 | 14.894 | 22.048 | 17.313 | 16.31 | 16.067 | 11.479 | 5.524 | 4.996 | 4.674 | 5.539 | 4.29 | 10.411 | 3.673 | 3.957 | 5.471 | 5.818 | 6.466 | 7.103 | 2.619 | 2.529 | 2.57 | 2.525 | 1.879 | 9.141 | 9.317 | 3.736 | 3.555 | 3.178 | 3.802 | 3.421 | 3.37 | 3.231 | 3.463 | 3.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 223.793 | 256.334 | 197.144 | 0 | 154.713 | 205.588 | 184.991 | 235.792 | 0 | 190.827 | 115.036 | -58.181 | -48.87 | -47.529 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.036 | 0.226 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.414 | 16.44 | 0 | 0 | 15.553 | 16.919 | 16.036 | 18.556 | 0 | 0 | 0 | 14.241 | 0 | 8.273 | 9.382 | 8.366 | 19.856 | 20.345 | 0 | -9.789 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,205.335 | 1,166.67 | 1,063.423 | 0 | 0 | 0 | 0 | 78.039 | 124.42 | 165.147 | 191.212 | 191.723 | 139.216 | 93.796 | 58.181 | 48.87 | 47.529 | 39.52 | 31.445 | 24.142 | 26.085 | 26.645 | 29.025 | 27.509 | 24.692 | 22.941 | 18.065 | 26.593 | 23.559 | 28.928 | 20.81 | 24.746 | 19.96 | 18.936 | 22.834 | 26.686 | 18.272 | 13.135 | 15.389 | 15.465 | 18.816 | 10.569 | 32.441 | 10.399 | 9.102 | 15.11 | 19.47 | 21.462 | 20.006 | 15.605 | 14.228 | 18.779 | 19.367 | 51.967 | 19.57 | 9.068 | 0 | 14.662 | 14.441 | 18.514 | 8.901 | 8.194 | 24.133 | 52.952 | 21.864 | 14.382 | 37.475 | 5.688 | 6.82 | 6.101 | 25.179 | 21.503 | 7.617 | 7.602 | 27.359 | 24.795 | 6.674 | 22.114 | 3.953 | 17.874 | 3.511 | 14.656 | 13.283 | 12.673 | 13.133 | 13.593 | 14.056 | 12.721 | 13.128 | 10.321 | 10.821 | 12.052 | 11.909 | 11.824 | 12.187 | 8.453 | 8.669 |
Total Current Assets
| 33.478 | 1,491.601 | 1,294.131 | 1,216.71 | 48.748 | 81.58 | 60.254 | 72.863 | 79.936 | 83.727 | 26.448 | 51.329 | 86.911 | 61.062 | 30.685 | 60.915 | 21.009 | 18.659 | 42.609 | 87.352 | 66.153 | 81.782 | 78.696 | 77.208 | 74.444 | 42.389 | 57.666 | 31.341 | 58.082 | 54.339 | 57.229 | 29.081 | 52.041 | 46.11 | 48.695 | 62.351 | 56.801 | 53.58 | 48.847 | 39.539 | 44.796 | 51.253 | 49.272 | 59.327 | 52.738 | 47.732 | 61.525 | 51.15 | 62.045 | 109.97 | 102.469 | 54.793 | 53.262 | 50.81 | 80.712 | 52 | 33.682 | 33.48 | 39.875 | 90.448 | 92.84 | 90.404 | 85.001 | 110.95 | 136.215 | 129.299 | 23.903 | 31.186 | 34.673 | 36.256 | 39.554 | 44.647 | 36.218 | 34.764 | 45.711 | 40.561 | 59.196 | 73.021 | 60.922 | 57.867 | 46.18 | 42.383 | 47.95 | 38.586 | 41.262 | 45.314 | 49.632 | 50.11 | 36.189 | 43.403 | 35.263 | 45.622 | 32.415 | 33.174 | 38.812 | 34.697 | 22.445 | 25.05 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.992 | 5.11 | 5.193 | 5.701 | 6.502 | 7.002 | 7.492 | 6.484 | 6.381 | 6.695 | 7.005 | 7.31 | 7.611 | 7.909 | 6.68 | 6.933 | 7.192 | 7.454 | 7.724 | 7.99 | 8.253 | 8.512 | 8.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 3.437 | 3.705 | 3.844 | 3.741 | 3.588 | 3.675 | 3.633 | 3.523 | 2.925 | 2.844 | 2.867 | 2.853 | 2.82 | 2.919 | 3.081 | 3.21 | 3.012 | 5.302 | 3.36 | 3.631 | 3.861 | 4.185 | 4.655 | 5.062 | 5.172 | 5.349 | 5.417 | 5.433 | 4.8 | 4.706 | 4.63 | 4.458 | 5.921 | 5.874 | 6.689 | 6.587 | 3.768 | 3.168 | 2.978 | 1.959 | 1.643 | 0.815 | 0.812 | 0.671 | 0.729 | 0.629 | 0.514 | 0.546 | 0.397 | 0.356 | 0.295 | 0.46 | 0.05 | 0.027 | 0.5 | 0.531 | 0.533 | 0.035 |
Goodwill
| 0 | 25.885 | 25.885 | 25.885 | 21.134 | 21.133 | 21.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 12.092 | 13.069 | 12.996 | 12.996 | 12.996 | 13.159 | 13.055 | 12.323 | 10.575 | 10.599 | 9.625 | 9.438 | 9.438 | 8.671 | 7.893 | 7.893 | 11.15 | 11.058 | 2.202 | 1.833 | 1.833 | 3.225 | 3.225 | 2.863 | 2.863 | 2.737 | 2.657 | 2.333 | 0.964 | 0.978 | 0.978 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 3.898 | 4.059 | 43.96 | 6.023 | 6.462 | 6.911 | 30.268 | 33.53 | 31.82 | 28.855 | 28.008 | 28.899 | 27.38 | 26.733 | 26.061 | 24.557 | 25.511 | 26.309 | 24.411 | 23.297 | 23.399 | 22.339 | 21.36 | 21.642 | 20.663 | 20.404 | 19.359 | 19.092 | 18.124 | 17.096 | 16.246 | 15.619 | 14.489 | 13.644 | 13.042 | 11.895 | 11.275 | 10.363 | 0.444 | 1.33 | 1.164 | 1.219 | 1.24 | 1.31 | 1.386 | 1.45 | 1.558 | 0.948 | 1.088 | 1.23 | 1.42 | 1.68 | 2.036 | 2.385 | 2.753 | 5.33 | 3.52 | 6.172 | 4.218 | 4.649 | 7.636 | 8.316 | 6.096 | 9.454 | 10.329 | 10.799 | 8.829 | 9.572 | 8.034 | 8.577 | 9.141 | 9.708 | 8.13 | 6.812 | 9.894 | 8.945 | 9.203 | 8.121 | 6.478 | 1.834 | 4.255 | 4.053 | 3.024 | 3.209 | 0 | 0 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 14.794 | 29.783 | 29.944 | 69.845 | 27.157 | 27.595 | 28.1 | 30.268 | 33.53 | 31.82 | 28.855 | 28.008 | 28.899 | 27.38 | 26.733 | 26.061 | 24.557 | 25.511 | 26.309 | 24.411 | 23.297 | 23.399 | 22.339 | 21.36 | 21.642 | 20.663 | 20.404 | 19.359 | 19.092 | 18.124 | 17.096 | 16.246 | 15.619 | 14.489 | 13.644 | 13.042 | 11.895 | 11.275 | 10.363 | 0.444 | 13.422 | 13.256 | 13.311 | 13.332 | 13.402 | 13.478 | 13.542 | 13.65 | 13.04 | 13.18 | 13.322 | 13.512 | 13.772 | 14.128 | 14.477 | 14.845 | 17.422 | 15.612 | 18.264 | 16.31 | 16.741 | 19.728 | 20.408 | 18.188 | 22.523 | 23.325 | 23.795 | 21.825 | 22.731 | 21.089 | 20.9 | 19.716 | 20.307 | 17.755 | 16.25 | 19.332 | 17.616 | 17.095 | 16.014 | 17.628 | 12.892 | 6.457 | 5.885 | 4.857 | 6.434 | 3.225 | 2.863 | 2.863 | 2.737 | 2.657 | 2.333 | 0.964 | 0.978 | 0.978 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 98.961 | 80.875 | 77.393 | 75.211 | 61.989 | 26.382 | 808.038 | 785.613 | 757.097 | 764.077 | 758.785 | 712.763 | 696.137 | 726.147 | 671.188 | 637.616 | 648.439 | 662.361 | 683.455 | 610.873 | 573.492 | 557.658 | 541.096 | 513.496 | 487.722 | 470.23 | 456.689 | 418.182 | 392.276 | 358.969 | 345.224 | 327.069 | 306.236 | 278.65 | 267.734 | 250.295 | 227.831 | 236.063 | 235.691 | 122.627 | 114.912 | 108.425 | 98.015 | 89.786 | 82.324 | 74.432 | 67.301 | 36.411 | 0 | 2.642 | 59.558 | 15.484 | 0 | 0 | 93.749 | 0.753 | 0.323 | 0 | 75.404 | 0 | 0 | 0 | 103.604 | 0 | 0 | 0 | 122.344 | 1.037 | 2.423 | 3.222 | 141.8 | 3.449 | 3.692 | 6.909 | 18.096 | 3.598 | 4.299 | 3.309 | 3.209 | 2.014 | 1.555 | 1.584 | 1.72 | 2.893 | 4.055 | 3.5 | 5.053 | 6.369 | 5.858 | 8.027 | 14.45 | 15.414 | 16.652 | 13.029 | 15.645 | 15.057 | 12.186 |
Tax Assets
| 0 | 1.943 | 2.717 | 12.646 | 8.656 | 4.622 | 8.225 | -30.268 | 758.464 | 731.972 | 742.227 | 738.087 | 691.475 | 676.666 | 706.094 | 652.06 | 620.251 | 630.382 | 643.776 | -24.411 | -23.297 | -23.399 | -22.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.873 | 4.487 | 4.171 | 3.925 | 3.606 | 3.903 | 3.312 | 2.629 | 2.318 | 2.534 | 1.617 | 0.936 | 0.072 | 20.048 | 0 | 0 | -67.697 | 32.744 | 31.145 | 0 | -52.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -135.797 | 96.717 | 47.218 | -75.722 | -61.989 | -26.381 | -808.038 | -791.994 | -763.792 | -771.082 | -766.095 | -720.374 | -704.046 | -732.827 | -678.121 | -644.808 | -655.893 | -670.085 | 18.614 | 45.48 | 38.108 | 36.612 | 13.677 | 12.879 | 11.039 | 11.599 | 12.222 | 10.971 | 10.156 | 10.017 | 10.899 | 10.12 | 9.847 | 9.277 | 12.358 | 12.88 | 14.643 | 9.702 | 22.956 | 14.417 | 13.599 | 13.671 | 20.591 | 13.554 | 12.025 | 10.997 | 14.8 | 30.707 | 15.383 | 18.094 | 1.222 | 20.611 | 61.548 | 45.935 | 68.908 | 57.984 | 63.746 | 81.536 | 2.436 | 25.83 | 24.563 | 25.861 | -68.277 | 0 | 28.279 | -29.212 | -149.602 | -28.568 | -28.218 | -28.752 | -165.974 | -29.677 | -27.321 | -29.848 | -44.015 | -24.982 | -24.562 | -22.3 | -22.796 | -16.549 | -8.827 | -8.282 | -7.248 | -10.056 | -7.91 | -6.876 | -8.463 | -9.503 | -8.87 | -10.655 | -15.874 | -16.442 | -17.658 | -13.529 | -16.176 | -15.59 | -12.221 |
Total Non-Current Assets
| 18.786 | 244.973 | 215.446 | 212.803 | 41.804 | 39.219 | 43.818 | 6.484 | 791.994 | 763.792 | 771.082 | 766.095 | 720.374 | 704.046 | 732.827 | 678.121 | 644.808 | 655.893 | 670.085 | 710.059 | 664.606 | 620.112 | 603.038 | 576.133 | 548.017 | 519.424 | 502.233 | 488.27 | 448.245 | 420.556 | 386.082 | 372.369 | 352.808 | 330.572 | 301.571 | 293.134 | 275.07 | 253.749 | 256.128 | 262.293 | 158.39 | 149.643 | 143.176 | 139.285 | 124.233 | 114.814 | 105.233 | 101.592 | 85.617 | 33.024 | 37.861 | 77.217 | 72.735 | 78.595 | 63.493 | 113.015 | 111.915 | 116.128 | 103.16 | 45.634 | 46.432 | 48.476 | 50.924 | 58.577 | 27.695 | 56.953 | 29.212 | 149.602 | 28.568 | 28.218 | 28.752 | 165.974 | 29.677 | 27.321 | 29.848 | 44.015 | 24.982 | 24.562 | 22.3 | 22.796 | 16.549 | 8.827 | 8.282 | 7.248 | 10.056 | 7.91 | 6.876 | 8.463 | 9.503 | 8.87 | 10.655 | 15.874 | 16.442 | 17.658 | 13.529 | 16.176 | 15.59 | 12.221 |
Total Assets
| 1,674.17 | 1,617.004 | 1,509.577 | 1,436.929 | 1,380.934 | 1,439.111 | 1,249.739 | 998.902 | 1,006.535 | 1,026.297 | 1,009.312 | 1,056.561 | 1,043.307 | 947.33 | 903.569 | 840.979 | 751.966 | 766.057 | 791.477 | 797.411 | 730.759 | 701.894 | 681.734 | 653.341 | 622.461 | 561.813 | 559.899 | 519.611 | 506.327 | 474.895 | 443.311 | 401.45 | 404.849 | 376.682 | 350.266 | 355.485 | 331.871 | 307.329 | 304.975 | 301.832 | 203.186 | 200.896 | 192.448 | 198.612 | 176.971 | 162.546 | 166.758 | 152.742 | 147.662 | 142.994 | 140.33 | 132.01 | 125.997 | 129.405 | 144.205 | 165.015 | 145.597 | 149.608 | 143.035 | 136.082 | 139.272 | 138.88 | 135.925 | 169.527 | 163.91 | 186.252 | 193 | 217.816 | 222.935 | 227.336 | 241.177 | 240.737 | 235.649 | 243.53 | 256.509 | 265.013 | 243.255 | 249.163 | 234.726 | 228.398 | 205.535 | 184.323 | 200.721 | 192.184 | 190.728 | 173.817 | 172.857 | 169.055 | 102.138 | 95.817 | 87.463 | 83.363 | 97.927 | 94.121 | 86.799 | 83.539 | 63.63 | 59.603 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 46.302 | 41.948 | 0 | 38.691 | 40.501 | 45.257 | 0 | 11.84 | 14.976 | 11.9 | 0 | 156.79 | 11.738 | 56.053 | 20.494 | 21.206 | 22.763 | 16.634 | 2.474 | 17.729 | 18.028 | 17.537 | 3.102 | 28.458 | 20.34 | 20.373 | 1.429 | 15.658 | 15.073 | 14.951 | 1.744 | 12.641 | 12.096 | 8.419 | 1.318 | 8.08 | 10.404 | 7.173 | 0 | 17.67 | 17.137 | 13.808 | 3.893 | 13.289 | 11.398 | 13.13 | 11.206 | 11.041 | 50.884 | 0 | 12.127 | 13.946 | 0 | 0 | 41.104 | 0 | 0 | 0 | 8.314 | 0 | 0 | 0 | 9.344 | 0 | 0 | 0 | 10.259 | 0 | 0 | 0 | 8.509 | 0 | 0 | 0 | 10.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.545 | -56.715 | -49.804 | -48.099 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 53.32 | 108.31 | 64.021 | 6.425 | 110.323 | 195.482 | 55.885 | 0.944 | 1.888 | 2.83 | 0 | 0.92 | 0.845 | 2.314 | 0 | 0.408 | 0.815 | 0 | 0 | 18.4 | 48.9 | 34.6 | 34.7 | 37.475 | 31 | 5 | 0 | 36.926 | 21.045 | 18.3 | 5.1 | 26.4 | 17.2 | 21.275 | 0 | 19.549 | 23.552 | 29.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.43 | 50.884 | 0 | 0 | 32.987 | 0 | 0 | 0 | 17.95 | 18.15 | 16.729 | 0 | 53.23 | 49.64 | 46.26 | 70.559 | 87.833 | 27.695 | 85.686 | 79.085 | 81.099 | 82.4 | 85.556 | 86.332 | 87.772 | 88.522 | 91.128 | 92.048 | 87.53 | 86.776 | 75.12 | 76.259 | 67.821 | 67.921 | 69.726 | 65.697 | 64.197 | 61.559 | 64.378 | 65.196 | 0 | 0 | 0 | 49.641 | 0 | 0 | 0 | 1.381 | 0.381 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.533 | 0 | 0 | 0 | 0.502 | 0 | 0 | 0 | 0.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -40.253 | -40.885 | -4.985 | -33.753 | 0 | -67.097 | 11.368 | 14.032 | 10.485 | 9.059 | 156.329 | 106.82 | 54.896 | 0 | 0 | 0 | -4.966 | -30 | -18.4 | -48.9 | -34.6 | -34.7 | -37.475 | -31 | -5 | 0 | 0 | -21.045 | -18.3 | -19.004 | -26.4 | -17.2 | -21.275 | -29.1 | -19.549 | -23.552 | -29.997 | 0.059 | 1.347 | 1.219 | 1.312 | 1.274 | 1.407 | 1.391 | 1.397 | 1.437 | 1.437 | 1.484 | 1.49 | 3.25 | 1.649 | 1.695 | 1.764 | 1.768 | 1.827 | 1.805 | 1.927 | 1.862 | 0 | 0 | 0 | 2.203 | 2.314 | 2.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.74 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | -3.019 | -57.515 | 12.623 | -45.116 | -150.824 | -240.739 | 19.295 | -12.784 | -15.92 | -14.73 | -9.059 | -314.039 | -12.583 | -58.367 | -20.494 | -21.614 | -23.578 | -16.634 | 18.481 | 0.528 | -48.899 | -34.598 | 7.291 | -1.623 | -3.151 | 0 | 8.392 | -0.62 | -1.368 | -0 | 2.423 | 0 | 0 | 0 | 11.15 | 1.751 | -15.546 | -23.292 | 3.249 | -1.347 | -1.219 | -1.312 | 1.733 | -1.407 | -1.391 | -1.397 | -7.567 | -58.867 | -37.888 | 13.859 | -8.038 | 0.261 | 14.909 | 12.942 | -27.781 | 10.24 | 8.575 | 9.753 | 3.634 | 8.841 | 7.815 | 8.082 | -2.203 | 14.31 | 8.07 | -85.686 | 0 | -81.099 | -82.4 | -85.556 | -94.841 | -87.772 | -88.522 | -91.128 | -92.048 | -87.53 | -86.776 | -75.12 | 0 | -67.821 | -67.921 | -69.726 | -65.697 | -64.197 | -61.559 | -64.378 | -65.196 | 57.545 | 56.715 | 49.804 | 96.199 | 0 | 0 | 0 | -1.381 | -0.381 | 0 |
Total Current Liabilities
| 0 | 96.603 | 92.743 | 76.644 | 38.691 | 40.501 | 212.761 | 387.457 | 11.84 | 14.976 | 11.9 | 10.935 | 156.789 | 107.665 | 56.053 | 27.608 | 21.206 | 34.448 | 16.634 | 20.955 | 18.483 | 18.029 | 17.539 | 14.89 | 28.642 | 20.447 | 21.333 | 9.821 | 16.47 | 15.348 | 15.885 | 9.462 | 13.832 | 12.951 | 8.971 | 12.468 | 9.831 | 18.41 | 13.878 | 8.193 | 19.017 | 18.356 | 15.12 | 8.941 | 14.696 | 12.789 | 14.527 | 5.578 | 69.908 | 65.364 | 15.349 | 15.83 | 48.843 | 16.604 | 14.706 | 15.091 | 30.017 | 28.53 | 28.409 | 13.81 | 62.071 | 57.455 | 54.342 | 79.903 | 104.457 | 38.116 | 85.686 | 89.344 | 81.099 | 82.4 | 85.556 | 94.841 | 87.772 | 88.522 | 91.128 | 92.048 | 87.53 | 86.776 | 75.12 | 76.259 | 67.821 | 67.921 | 69.726 | 65.697 | 64.197 | 61.559 | 64.378 | 65.196 | -57.545 | -56.715 | -49.804 | -48.099 | 0 | 0 | 0 | 1.381 | 0.381 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 603.4 | 1,141.521 | 613.982 | 649.618 | 595.616 | 6.981 | 7.973 | 7.473 | 7.379 | 7.281 | 9.056 | 502.269 | 456.54 | 465.321 | 0 | 395.424 | 393.079 | 429.718 | 411.825 | 383.674 | 331.608 | 363.477 | 303.644 | 259.827 | 219.95 | 245.832 | 218.63 | 192.079 | 182.683 | 156.211 | 166.142 | 151.118 | 138.805 | 113.793 | 135.676 | 127.758 | 119.295 | 121.531 | 124.805 | 100.936 | 101.976 | 98.829 | 105.641 | 87.826 | 77.301 | 81.683 | 71.197 | 10.063 | 11.552 | 61.471 | 56.881 | 19.219 | 55.568 | 57.004 | 63.547 | 38.153 | 42.632 | 46.834 | 68.245 | 16.801 | 20.795 | 20.141 | 96.557 | 0 | 79.772 | 24.699 | 105.85 | 24.876 | 22.66 | 32.009 | 27.042 | 27.789 | 35.999 | 42.455 | 44.364 | 43.921 | 51.071 | 54.787 | 40.311 | 39.017 | 48.244 | 66.685 | 60.935 | 56.685 | 59.754 | 62.949 | 63.969 | 70.714 | 72.893 | 65.466 | 63.785 | 74.024 | 71.427 | 65.363 | 66.178 | 48.688 | 45.935 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 42.901 | 0 | 0 | 0 | 0 | -12.908 | -12.793 | -13.676 | -12.733 | 489.203 | 446.702 | 454.439 | 0 | 0 | 0 | 0 | -3.095 | -10.676 | -10.64 | -10.493 | 2.406 | -10.388 | -11.394 | -9.422 | 1.991 | -15.658 | -7.218 | -7.485 | 1.479 | -6.518 | -4.153 | -3.017 | 1.409 | 0 | 0 | 0 | 0.059 | 1.347 | 1.219 | 1.312 | 1.274 | 1.407 | 1.391 | 1.397 | 1.437 | 0 | 0 | 0 | 1.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.964 | 2.055 | 2.119 | 2.203 | 0 | 0 | 2.254 | 2.032 | 2.239 | 2.379 | 2.046 | 2.761 | 1.826 | 1.685 | 1.594 | 1.459 | 1.392 | 1.286 | 1.16 | 1.16 | 0.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.7 | 0 | 0 | 7.416 | 0 | 0 | 3.519 | 19.194 | 12.908 | 12.793 | 13.676 | 12.733 | 13.526 | 10.683 | 12.039 | 0 | 0 | 0 | 0 | 12.405 | 10.033 | 10.005 | 8.712 | 9.241 | 8.581 | 8.136 | 8.462 | 8.164 | 5.24 | 5.575 | 6.551 | 5.983 | 5.327 | 3.298 | 2.465 | 0.857 | 0 | 0 | 0 | 0.265 | 0 | 0 | 0 | 1.854 | 0 | 0 | 0 | 2.324 | 0 | 0 | 0 | -4.255 | 0 | 0 | 0 | 0 | 3.372 | 2.879 | 3.273 | 0 | 3.833 | 4.147 | 4.275 | 5.344 | 0 | 6.168 | 7.038 | 17.88 | 20.657 | 21.734 | 22.839 | 24.428 | 21.707 | 21.691 | 22.819 | 24.271 | 17.759 | 17.54 | 15.071 | 16.627 | 13.369 | 10.905 | 9.632 | 10.816 | 12.583 | 6.525 | 4.796 | 3.726 | 4.636 | 1.294 | 1.628 | 1.563 | 3.272 | 3.169 | 1.757 | 1.381 | 2.285 | 0 |
Other Non-Current Liabilities
| 0 | 642.999 | 21.181 | 489.841 | -649.618 | -595.616 | -6.981 | 521.197 | -7.473 | -7.379 | -7.281 | -9.056 | -502.269 | -456.54 | -465.321 | 0 | -395.424 | -393.079 | -429.718 | 36.118 | 0.643 | 0.635 | 0 | 5.512 | 1.807 | 3.258 | 0.96 | 4.667 | 1.432 | 1.643 | 0.934 | 9.38 | 1.191 | 0.855 | 0.552 | 2.535 | 0 | 0 | 0 | 7.036 | 1.347 | 1.219 | 1.312 | 4.401 | 1.407 | 1.391 | 1.397 | 3.304 | 0 | 2.07 | 0 | -1.634 | 1.131 | 1.392 | 16.487 | 30.783 | 19.895 | 21.176 | 11.033 | 0 | 0 | 0 | 0 | -70.559 | 0 | 0 | -33.991 | 0 | -47.772 | -46.773 | -56.894 | -54.231 | -51.322 | -59.375 | -66.868 | -70.094 | -63.072 | -69.897 | -71.017 | -58.098 | -53.211 | -59.15 | -76.316 | -71.751 | -69.268 | -66.28 | -67.744 | -67.695 | -75.35 | -74.187 | -67.094 | -65.348 | -77.296 | -74.595 | -67.119 | -67.56 | -50.973 | -45.935 |
Total Non-Current Liabilities
| 4.7 | 1,246.399 | 1,162.702 | 1,103.823 | 656.647 | 705.939 | 3.519 | 236.087 | 11.84 | 14.976 | 11.9 | 10.935 | 502.729 | 457.385 | 466.478 | 460.479 | 395.832 | 393.894 | 452.546 | 454.23 | 412.524 | 390.513 | 372.189 | 351.006 | 305.883 | 259.086 | 259.294 | 231.461 | 234.245 | 209.303 | 181.062 | 182.894 | 182.845 | 159.303 | 137.533 | 139.068 | 147.307 | 119.295 | 121.531 | 127.221 | 100.936 | 101.976 | 98.829 | 112.662 | 87.826 | 77.301 | 81.683 | 78.262 | 10.063 | 13.622 | 61.471 | 56.881 | 20.35 | 56.96 | 73.491 | 94.33 | 61.42 | 66.687 | 61.14 | 68.245 | 22.598 | 26.997 | 26.535 | 33.545 | 0 | 85.94 | 33.991 | 125.762 | 47.772 | 46.773 | 56.894 | 140.563 | 51.322 | 59.375 | 66.868 | 70.094 | 63.072 | 69.897 | 71.017 | 58.098 | 53.211 | 59.15 | 76.316 | 71.751 | 69.268 | 66.28 | 67.744 | 67.695 | 75.35 | 74.187 | 67.094 | 65.348 | 77.296 | 74.595 | 67.119 | 67.56 | 50.973 | 45.935 |
Total Liabilities
| 1,392.385 | 1,343.002 | 1,255.445 | 1,187.883 | 1,153.901 | 1,218.383 | 1,031.701 | 623.544 | 614.736 | 631.765 | 610.832 | 652.674 | 677.287 | 578.328 | 536.718 | 501.626 | 427.575 | 438.611 | 479.012 | 475.185 | 431.007 | 408.542 | 389.728 | 365.896 | 334.525 | 279.533 | 280.627 | 241.282 | 250.715 | 224.651 | 196.947 | 192.356 | 196.677 | 172.254 | 146.504 | 151.536 | 157.138 | 137.705 | 135.409 | 135.414 | 119.953 | 120.332 | 113.949 | 121.603 | 102.522 | 90.09 | 96.21 | 83.84 | 79.971 | 78.986 | 76.82 | 72.711 | 69.193 | 73.564 | 88.197 | 109.421 | 91.437 | 95.217 | 89.549 | 82.055 | 84.669 | 84.452 | 80.877 | 113.448 | 104.457 | 124.056 | 128.283 | 156.266 | 138.922 | 139.415 | 152.096 | 158.264 | 148.06 | 155.877 | 166.754 | 172.455 | 159.429 | 164.042 | 154.676 | 145.582 | 129.899 | 133.073 | 151.976 | 143.543 | 138.644 | 132.672 | 136.47 | 137.11 | 77.83 | 76.543 | 69.386 | 66.89 | 79.959 | 76.389 | 72.241 | 70.107 | 52.629 | 46.991 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 19.738 | 19.738 | 19.738 | 19.738 | 19.738 | 19.738 | 19.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.52 | 0.517 | 0.493 | 0.492 | 0.491 | 0.491 | 0.491 | 0.492 | 0.485 | 0.48 | 0.483 | 0.483 | 0.451 | 0.451 | 0.451 | 0.439 | 0.429 | 0.418 | 0.417 | 0.411 | 0.389 | 0.383 | 0.382 | 0.379 | 0.377 | 0.375 | 0.371 | 0.369 | 0.355 | 0.349 | 0.344 | 0.293 | 0.292 | 0.29 | 0.289 | 0.29 | 0.207 | 0.205 | 0.205 | 0.205 | 0.151 | 0.74 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.734 | 0.734 | 0.734 | 0.734 | 0.734 | 0.734 | 0.734 | 0.733 | 0.733 | 0.733 | 0.733 | 0.733 | 0.733 | 0.724 | 0.722 | 0.722 | 0.722 | 0.72 | 0.718 | 0.717 | 0.71 | 0.707 | 0.696 | 0.697 | 0.696 | 0.691 | 0.686 | 0.678 | 0.677 | 0.671 | 0.537 | 0.533 | 0.524 | 0.519 | 0.518 | 0.512 | 0.507 | 0.497 | 0.491 | 0.484 | 0.444 | 0.444 | 0.444 | 13.078 | 0.427 | 0.428 | 0 |
Retained Earnings
| 44.834 | 38.251 | 32.611 | 28.051 | 14.276 | 9.075 | 7.047 | 20.623 | 20.611 | 25.118 | 29.698 | 35.741 | 39.215 | 42.776 | 41.146 | 21.873 | 16.336 | 29.192 | 15.471 | 31.852 | 33.287 | 33.926 | 34.027 | 32.568 | -6.842 | -5.397 | 4.602 | 14.792 | -3.069 | -1.877 | -0.198 | 8.092 | -3.15 | -1.024 | 3.056 | 4.437 | -8.786 | -7.294 | -8.984 | -2.523 | 19.967 | 17.322 | 15.927 | 14.536 | 12.12 | 10.303 | 8.458 | 7.008 | 5.518 | 4.044 | 2.814 | 0.045 | -2.335 | -3.214 | -2.927 | -3.436 | -4.729 | -4.51 | -5.441 | -4.974 | -5.377 | -6.158 | -5.521 | -4.545 | -1.504 | 1.242 | 3.223 | 20.245 | 22.211 | 26.177 | 28.565 | 31.464 | 27.515 | 28.563 | 30.856 | 33.584 | 24.968 | 26.944 | 23.032 | 25.856 | 19.687 | 15.37 | 13.537 | 15.241 | 19.712 | 10.238 | 7.532 | 5.673 | 2.518 | -2.935 | -2.39 | -2.496 | -0.98 | -1.44 | -2.665 | -3.425 | 1.502 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.031 | -0.137 | -0.141 | -0.148 | -0.184 | -0.203 | -0.082 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 29 | 15 | 32 | 33 | 34 | 34 | 33 | 34 | 31 | 31 | 31 | 23.371 | 20 | 20 | 20 | 19 | 15 | 15 | 15 | 12 | 7 | 7 | 1 | -11.896 | -11.44 | -10.995 | -10.547 | -10.515 | -10.69 | -10.241 | -10.922 | -12.229 | -12.942 | -12.645 | -16.463 | -16.074 | -15.676 | -15.213 | -14.719 | -14.172 | -13.57 | -12.947 | -12.276 | -11.591 | -10.921 | -10.229 | -9.477 | -8.792 | -8.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.867 | -2.107 | -0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 216.662 | 215.633 | 201.431 | 200.913 | 192.711 | 192.114 | 191.316 | 354.243 | 370.703 | 368.934 | 368.299 | 367.663 | 326.354 | 325.775 | 325.254 | 316.629 | 307.626 | 297.836 | 296.577 | 289.963 | 266.076 | 259.043 | 257.597 | 254.498 | 294.401 | 287.302 | 274.299 | 263.168 | 258.326 | 229.891 | 225.985 | 200.709 | 188.647 | 188.673 | 188.311 | 189.031 | 163.005 | 162.646 | 162.662 | 165.532 | 61.578 | 60.91 | 60.227 | 60.66 | 59.882 | 59.681 | 59.429 | 59.101 | 59.093 | 56.877 | 57.579 | 57.194 | 57.211 | 57.07 | 56.926 | 56.987 | 56.666 | 56.655 | 56.689 | 56.653 | 57.675 | 57.645 | 57.618 | 57.583 | 55.749 | 55.633 | 56.046 | 35.613 | 55.927 | 55.78 | 55.647 | 23.431 | 54.758 | 53.665 | 53.388 | 53.245 | 53.112 | 52.176 | 50.918 | 50.562 | 49.274 | 27.711 | 28.45 | 26.588 | 23.263 | 22.936 | 21.859 | 20.993 | 20.18 | 19.452 | 17.889 | 13.443 | 13.635 | 13.635 | 0 | 12.267 | 5.199 | 7.802 |
Total Shareholders Equity
| 281.785 | 274.002 | 254.132 | 249.046 | 227.033 | 221.215 | 218.51 | 375.358 | 391.799 | 394.532 | 398.48 | 403.887 | 366.02 | 369.002 | 366.851 | 339.353 | 324.391 | 327.446 | 312.465 | 322.226 | 299.752 | 293.352 | 292.006 | 287.445 | 287.936 | 282.28 | 279.272 | 278.329 | 255.612 | 250.244 | 246.364 | 209.094 | 208.172 | 204.428 | 203.762 | 203.949 | 174.733 | 169.624 | 169.566 | 166.418 | 81.696 | 78.972 | 76.892 | 75.344 | 72.74 | 70.722 | 68.625 | 66.847 | 65.349 | 61.659 | 61.131 | 58.119 | 55.61 | 54.59 | 54.733 | 54.285 | 52.671 | 52.879 | 51.981 | 52.412 | 53.031 | 52.22 | 52.83 | 53.771 | 54.969 | 57.597 | 59.991 | 56.58 | 78.858 | 82.675 | 84.929 | 87.069 | 82.98 | 82.924 | 84.941 | 87.525 | 78.771 | 79.807 | 74.628 | 77.095 | 69.633 | 43.618 | 40.653 | 40.247 | 43.395 | 33.692 | 29.903 | 27.172 | 23.195 | 17.008 | 15.983 | 11.392 | 13.1 | 12.639 | 10.413 | 9.269 | 7.129 | 7.802 |
Total Equity
| 281.785 | 274.002 | 254.132 | 249.046 | 227.033 | 220.728 | 218.038 | 375.358 | 391.799 | 394.532 | 398.48 | 403.887 | 366.02 | 369.002 | 366.851 | 339.353 | 324.391 | 327.446 | 312.465 | 322.226 | 299.752 | 293.352 | 292.006 | 287.445 | 287.936 | 282.28 | 279.272 | 278.329 | 255.612 | 250.244 | 246.364 | 209.094 | 208.172 | 204.428 | 203.762 | 203.949 | 174.733 | 169.624 | 169.566 | 166.418 | 83.233 | 80.564 | 78.499 | 77.009 | 74.449 | 72.456 | 70.548 | 68.902 | 67.691 | 64.008 | 63.51 | 59.299 | 56.804 | 55.841 | 56.008 | 55.594 | 54.16 | 54.391 | 53.486 | 54.027 | 54.603 | 54.428 | 55.048 | 56.079 | 59.453 | 62.196 | 64.717 | 61.55 | 84.013 | 87.921 | 89.081 | 82.473 | 87.589 | 87.653 | 89.755 | 92.558 | 83.826 | 85.121 | 80.049 | 82.816 | 75.636 | 51.25 | 48.745 | 48.641 | 52.084 | 41.144 | 36.387 | 31.945 | 24.308 | 19.274 | 18.077 | 16.473 | 17.968 | 17.732 | 14.557 | 13.432 | 11.001 | 12.612 |
Total Liabilities & Shareholders Equity
| 1,674.17 | 1,617.004 | 1,509.577 | 1,436.929 | 1,380.934 | 1,439.111 | 1,249.739 | 998.902 | 1,006.535 | 1,026.297 | 1,009.312 | 1,056.561 | 1,043.307 | 947.33 | 903.569 | 840.979 | 751.966 | 766.057 | 791.477 | 797.411 | 730.759 | 701.894 | 681.734 | 653.341 | 622.461 | 561.813 | 559.899 | 519.611 | 506.327 | 474.895 | 443.311 | 401.45 | 404.849 | 376.682 | 350.266 | 355.485 | 331.871 | 307.329 | 304.975 | 301.832 | 203.186 | 200.896 | 192.448 | 198.612 | 176.971 | 162.546 | 166.758 | 152.742 | 147.662 | 142.994 | 140.33 | 132.01 | 125.997 | 129.405 | 144.205 | 165.015 | 145.597 | 149.608 | 143.035 | 136.082 | 139.272 | 138.88 | 135.925 | 169.527 | 163.91 | 186.252 | 193 | 217.816 | 222.935 | 227.336 | 241.177 | 240.737 | 235.649 | 243.53 | 256.509 | 265.013 | 243.255 | 249.163 | 234.726 | 228.398 | 205.535 | 184.323 | 200.721 | 192.184 | 190.728 | 173.817 | 172.857 | 169.055 | 102.138 | 95.817 | 87.463 | 83.363 | 97.927 | 94.121 | 86.799 | 83.539 | 63.63 | 59.603 |