National HealthCare Corporation
AMEX:NHC
75.56 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 164.397 | 119.992 | 124.801 | 100.308 | 78.492 | 46.144 | 58.667 | 44.515 | 75.798 | 56.993 | 107.607 | 112.462 | 134.692 | 134.107 | 147.093 | 296.638 | 149.471 | 69.492 | 202.787 | 59.261 | 176.753 | 38.194 | 183.47 | 55.599 | 59.322 | 54.962 | 198.203 | 213.553 | 60.848 | 47.096 | 26.335 | 19.212 | 37.543 | 49.183 | 38.208 | 70.781 | 71.5 | 78.211 | 202.302 | 76.917 | 75.758 | 84.137 | 81.705 | 88.41 | 74.634 | 73.839 | 146.77 | 83.707 | 69.209 | 59.714 | 61.008 | 53.158 | 37.331 | 33.504 | 28.478 | 28.868 | 22.563 | 27.789 | 39.022 | 75.119 | 64.536 | 60.618 | 49.033 | 49.757 | 29.791 | 17.288 | 2.379 | 75.347 | 67.702 | 57.246 | 50.678 | 50.277 | 66.716 | 38.231 | 60.87 | 45.115 | 40.764 | 36.314 | 40.601 | 58.585 | 54.509 | 30.975 | 43.899 | 57.354 | 78.955 | 69.553 | 68.932 | 77.586 | 57.701 | 41.196 | 42.198 | 29.629 | 18.79 | 1.506 | 10.011 | 31.978 | 7.098 | 3.767 | 4.054 | 9.2 | 5.2 | 11.2 | 12.6 | 3 | 5.2 | 15 | 17.2 | 3.3 | 12.2 | 1.6 | 1.9 | 3.5 | 1.7 | 6.1 | 4.8 | 24.1 | 9.6 | 15.4 | 1.4 | 0.5 | 0.1 | 13.9 | 0.1 | 10.8 | 15.1 | 14.4 | 13 | 9.6 | 29.3 | 13.4 | 5.9 |
Short Term Investments
| 157.954 | 157.93 | 156.145 | 110.186 | 114.952 | 118.647 | 123.922 | 132.214 | 144.033 | 149.035 | 148.418 | 142.483 | 162.317 | 184.738 | 176.352 | 111.873 | 112.114 | 92.061 | 152.453 | 156.319 | 147.007 | 147.061 | 140.223 | 139.502 | 136.016 | 123.568 | 139.085 | 143.763 | 148.137 | 136.341 | 164.348 | 147.017 | 141.756 | 125.871 | 154.376 | 110.567 | 117.906 | 213.006 | 132.535 | 108.529 | 117.618 | 113.461 | 105.009 | 108.199 | 114.113 | 123.577 | 107.25 | 207.027 | 185.04 | 178.281 | 168.676 | 164.775 | 163.186 | 160.385 | 155.993 | 155.617 | 143.294 | 140.872 | 90.63 | 65.024 | 58.576 | 58.409 | 64.023 | 82.738 | 76.908 | 86.456 | 93.162 | 68.661 | 69.268 | 70.209 | 72.598 | 109.476 | 105.311 | 59.296 | 53.66 | 57.07 | 57.535 | 53.653 | 56.684 | 54.646 | 51.339 | 58.636 | 50.039 | 38.645 | 39.253 | 32.838 | 35.106 | 37.471 | 50.381 | 46.551 | 45.424 | 43.081 | 36.646 | 40.293 | 33.167 | 33.081 | 33.413 | 30.418 | 30.459 | 25.4 | 28.9 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 322.351 | 277.922 | 280.946 | 210.494 | 193.444 | 164.791 | 182.589 | 176.729 | 219.831 | 206.028 | 256.025 | 254.945 | 297.009 | 318.845 | 323.445 | 296.638 | 261.585 | 161.553 | 202.787 | 215.58 | 176.753 | 185.255 | 183.47 | 195.101 | 195.338 | 178.53 | 198.203 | 213.553 | 208.985 | 183.437 | 164.348 | 166.229 | 179.299 | 175.054 | 154.376 | 181.348 | 189.406 | 213.006 | 202.302 | 185.446 | 193.376 | 197.598 | 186.714 | 196.609 | 188.747 | 197.416 | 146.77 | 290.734 | 254.249 | 237.995 | 229.684 | 217.933 | 200.517 | 193.889 | 184.471 | 184.485 | 165.857 | 168.661 | 129.652 | 140.143 | 123.112 | 119.027 | 113.056 | 132.495 | 106.699 | 103.744 | 95.541 | 144.008 | 136.97 | 127.455 | 123.276 | 159.753 | 172.027 | 97.527 | 114.53 | 102.185 | 98.299 | 89.967 | 97.285 | 113.231 | 105.848 | 89.611 | 93.938 | 95.999 | 118.208 | 102.391 | 104.038 | 115.057 | 108.082 | 87.747 | 87.622 | 72.71 | 55.436 | 41.799 | 43.178 | 65.059 | 40.511 | 34.185 | 34.513 | 34.6 | 34.1 | 11.2 | 12.6 | 3 | 5.2 | 15 | 17.2 | 3.3 | 12.2 | 1.6 | 1.9 | 3.5 | 1.7 | 6.1 | 4.8 | 24.1 | 9.6 | 15.4 | 1.4 | 0.5 | 0.1 | 13.9 | 0.1 | 10.8 | 15.1 | 14.4 | 13 | 9.6 | 29.3 | 13.4 | 5.9 |
Net Receivables
| 110.1 | 126.151 | 109.048 | 102.603 | 101.26 | 103.134 | 100.288 | 99.003 | 100.415 | 101.748 | 96.577 | 99.918 | 98.693 | 103.096 | 90.598 | 85.848 | 87.248 | 102.196 | 97.23 | 95.826 | 98.879 | 102.036 | 98.563 | 90.804 | 83.729 | 87.955 | 93.682 | 87.438 | 83.386 | 84.214 | 90.455 | 83.113 | 80.12 | 83.388 | 87.758 | 87.437 | 81.913 | 82.034 | 84.011 | 79.805 | 83.733 | 87.234 | 85.928 | 80.203 | 82.175 | 81.637 | 86.466 | 63.08 | 63.607 | 70.36 | 73.414 | 66.875 | 66.078 | 68.242 | 76.559 | 64.169 | 70.021 | 67.915 | 65.788 | 65.011 | 71.505 | 67.746 | 70.917 | 62.185 | 67.051 | 62.035 | 69.795 | 73.957 | 58.159 | 61.16 | 63.901 | 62.714 | 53.447 | 60.203 | 51.449 | 56.225 | 48.235 | 53.941 | 46.064 | 53.325 | 40.634 | 51.011 | 43.361 | 39.605 | 35.11 | 43.76 | 38.343 | 51.18 | 50.544 | 46.996 | 44.878 | 45.434 | 48.414 | 52.552 | 50.501 | 48.737 | 52.133 | 54.067 | 52.939 | 57.3 | 52 | 69.4 | 72.4 | 53.5 | 61.8 | 71.4 | 78.6 | 69.1 | 87.8 | 61.4 | 50.9 | 49.4 | 47.5 | 52.4 | 49.8 | 74.7 | 80 | 55.2 | 76.1 | 84.3 | 55.7 | 73 | 68.3 | 104.1 | 36 | 43.8 | 45.9 | 36.7 | 44.4 | 30.6 | 33.1 |
Inventory
| 6.632 | 6.763 | 7.386 | 7.373 | 6.995 | 6.946 | 7.088 | 7.298 | 7.363 | 8.586 | 8.582 | 8.696 | 7.939 | 8.117 | 8.781 | 7.188 | 7.2 | 7.904 | 7.441 | 7.774 | 7.317 | 6.953 | 7.47 | 7.59 | 7.306 | 7.266 | 7.153 | 7.113 | 7.198 | 7.32 | 7.508 | 7.446 | 7.137 | 7.298 | 7.568 | 7.566 | 7.273 | 7.113 | 7.127 | 7.362 | 7.179 | 7.26 | 7.146 | 7.078 | 6.349 | 6.558 | 6.66 | 6.479 | 6.794 | 6.938 | 7.419 | 7.242 | 7.639 | 7.699 | 7.853 | 7.7 | 8.356 | 7.641 | 7.393 | 6.884 | 6.685 | 6.784 | 7.142 | 6.538 | 6.837 | 6.931 | 6.654 | 6.303 | 6.476 | 6.468 | 6.377 | 6.174 | 5.481 | 5.489 | 5.623 | 5.595 | 5.332 | 5.46 | 5.259 | 5.309 | 5.161 | 5.01 | 5.041 | 4.737 | 4.923 | 4.816 | 4.722 | 4.668 | 4.551 | 4.532 | 4.343 | 4.35 | 4.201 | 4.254 | 4.292 | 5.053 | 4.923 | 4.839 | 5.01 | 5.3 | 4.6 | 4.3 | 4.2 | 4.2 | 4.1 | 4.2 | 3.9 | 4.3 | 4.1 | 4.3 | 3.6 | 2.8 | 3.6 | 3 | 3.1 | 3 | 3.1 | 2.9 | 3 | 2.9 | 2.7 | 2.9 | 2.9 | 2.8 | 2.7 | 2.6 | 2.9 | 3 | 3 | 2.9 | 2.8 |
Other Current Assets
| -432.451 | -410.836 | -397.38 | 9.592 | 10.56 | -0.205 | 10.244 | 61.499 | 67.172 | 67.658 | -5.271 | -6.472 | 62.266 | 34.56 | -24.852 | 267.835 | 34.171 | 35.029 | 182.971 | 32.01 | 129.846 | 32.869 | 137.743 | 30.978 | 31.121 | 31.409 | 154.613 | 159.536 | 29.162 | 29.479 | 101.899 | 30.442 | 30.722 | 30.526 | 97.97 | 29.242 | 29.547 | 158.141 | 153.601 | 26.223 | 26.726 | 160.218 | 157.14 | 156.026 | 152.154 | 155.075 | 241.028 | 37.644 | 55.222 | 55.965 | 51.669 | 51.319 | 52.664 | 62.589 | 53.243 | 54.545 | 56.046 | 58.194 | 98.008 | 113.908 | 124.003 | 125.336 | 121.637 | 87.956 | 88.685 | 84.828 | 74.024 | 102.221 | 104.991 | 103.537 | 97.057 | 55.332 | 37.789 | 95.982 | 88.977 | 88.299 | 87.508 | 82 | 6.311 | 57.641 | 78.377 | 70.381 | 62.456 | 48.937 | 19.986 | 19.479 | 17.508 | 15.647 | 12.056 | 13.162 | 11.945 | 4.324 | 17.678 | 17.349 | 18.604 | 18.286 | 17.874 | 22.151 | 15.034 | 12.6 | 24.7 | 32.6 | 30.6 | 29.5 | 26.2 | 27.5 | 25.6 | 24.2 | 22.2 | 21.7 | 23.7 | 20.8 | 25.9 | 22.8 | 31.7 | 5.2 | 3.8 | 22.2 | 17 | 1.4 | 26.8 | 1.2 | 38 | 0.8 | 34.7 | 6 | 2.3 | 23.6 | 0.7 | 11.2 | 11.5 |
Total Current Assets
| 447.871 | 417.586 | 406.235 | 382.578 | 368.734 | 337.903 | 353.932 | 344.529 | 394.781 | 384.02 | 426.638 | 424.829 | 465.907 | 464.618 | 456.755 | 422.228 | 390.204 | 306.682 | 341.053 | 351.19 | 321.577 | 327.113 | 322.009 | 324.473 | 317.494 | 305.16 | 329.311 | 336.096 | 328.731 | 304.45 | 290.857 | 287.23 | 297.278 | 296.266 | 278.942 | 305.593 | 308.139 | 332.147 | 322.525 | 298.836 | 311.014 | 452.31 | 436.928 | 439.916 | 429.425 | 440.686 | 414.979 | 397.937 | 379.872 | 371.258 | 362.186 | 343.369 | 326.898 | 332.419 | 322.126 | 310.899 | 300.28 | 302.411 | 300.841 | 325.946 | 325.305 | 318.893 | 312.752 | 289.174 | 269.272 | 257.538 | 246.014 | 326.489 | 306.596 | 298.62 | 290.611 | 283.973 | 268.744 | 259.201 | 260.579 | 252.304 | 239.374 | 231.368 | 227.734 | 229.506 | 230.02 | 216.013 | 204.796 | 189.278 | 178.227 | 170.446 | 164.611 | 186.552 | 175.233 | 152.437 | 148.788 | 136.86 | 125.729 | 115.954 | 116.575 | 137.135 | 115.441 | 115.242 | 107.496 | 109.8 | 115.4 | 117.5 | 119.8 | 90.2 | 97.3 | 118.1 | 125.3 | 100.9 | 126.3 | 89 | 80.1 | 76.5 | 78.7 | 84.3 | 89.4 | 107 | 96.5 | 95.7 | 97.5 | 89.1 | 85.3 | 91 | 109.3 | 118.5 | 88.5 | 66.8 | 64.1 | 72.9 | 77.4 | 58.1 | 53.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 568.012 | 576.054 | 587.53 | 498.266 | 608.933 | 503.124 | 627.053 | 637.872 | 659.612 | 670.392 | 520.996 | 522.019 | 688.189 | 687.248 | 520.318 | 715.619 | 726.993 | 737.58 | 535.43 | 748.389 | 544.586 | 752.938 | 534.65 | 540.936 | 544.035 | 546.077 | 549.319 | 552.343 | 555.529 | 557.395 | 559.624 | 557.665 | 553.324 | 540.124 | 536.046 | 526.255 | 519.621 | 518.391 | 514.744 | 507.413 | 502.288 | 497.201 | 456.798 | 454.914 | 427.075 | 420.317 | 420.907 | 421.843 | 420.599 | 424.715 | 429.651 | 432.02 | 435.101 | 435.287 | 436.392 | 425.697 | 425.545 | 425.847 | 427.576 | 423.233 | 417.762 | 413.847 | 413.482 | 410.926 | 397.692 | 394.317 | 384.287 | 125.204 | 127.062 | 127.225 | 126.203 | 122.904 | 120.788 | 116.845 | 107.134 | 105.568 | 105.383 | 106.965 | 105.331 | 107.842 | 106.333 | 105.537 | 96.205 | 92.526 | 88.791 | 84.837 | 84.042 | 83.373 | 84.193 | 83.261 | 83.347 | 84.466 | 86.742 | 88.122 | 90.182 | 96.43 | 99.976 | 99.638 | 99.926 | 100.3 | 100.5 | 91.9 | 89.9 | 83.5 | 85.6 | 77 | 68.3 | 229.1 | 223.3 | 223.7 | 209.3 | 193.1 | 158.9 | 151.8 | 156.9 | 188 | 191.1 | 190.3 | 187.4 | 201 | 202.8 | 201.5 | 190.9 | 186.5 | 180.6 | 173 | 171.9 | 170 | 170.1 | 169.3 | 167.6 |
Goodwill
| 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 168.295 | 21.341 | 21.341 | 21.341 | 21.341 | 21.341 | 20.995 | 20.995 | 20.995 | 20.995 | 20.995 | 20.995 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 5.978 | 5.978 | 5.978 | 5.978 | 5.978 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 7.038 | 21.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.3 |
Goodwill and Intangible Assets
| 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 175.333 | 21.341 | 21.341 | 21.341 | 21.341 | 21.341 | 20.995 | 20.995 | 20.995 | 20.995 | 20.995 | 20.995 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 17.6 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 5.978 | 5.978 | 5.978 | 5.978 | 5.978 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.3 |
Long Term Investments
| 20.187 | 136.929 | 126.912 | 3.531 | 3.346 | 3.594 | 2.06 | 2.081 | 2.047 | 2.476 | 2.022 | 2.231 | 1.867 | 37.796 | 40.782 | 36.888 | 36.897 | 38.772 | 39.191 | 36.987 | 35.675 | 34.777 | 32.362 | 30.073 | 28.014 | 27.499 | 36.339 | 35.431 | 36.345 | 36.351 | 37.242 | 36.574 | 36.005 | 37.246 | 37.683 | 34.925 | 35.076 | 35.607 | 37.116 | 35.226 | 34.469 | 36.056 | 38.754 | 36.125 | 37.655 | 41.823 | 40.039 | 36.091 | 33.935 | 27.601 | 20.502 | 17.175 | 16 | 15.462 | 14.204 | 13.449 | 12.816 | 13.315 | 11.643 | 11.893 | 11.449 | 12.475 | 11.05 | 0 | 0 | 0 | 9.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.492 | 19.639 | 17.2 | 9.847 | 12.227 | 11.519 | 49.581 | 2 | 9.278 | 8.078 | -177.355 | 8.037 | 13.463 | 15.157 | -62.123 | 14.185 | 12.953 | 8.469 | -60.186 | 26.193 | 21.145 | 20.83 | 15.309 | 18.648 | 15.24 | 12.58 | 16.668 | 26.027 | 25.178 | 20.007 | 19.064 | 23.587 | 20.406 | 15.24 | 21.155 | 22.168 | 22.269 | 20.18 | 18.7 | 21.438 | 21 | 16.451 | 14.531 | 14.083 | 14.984 | 13.844 | 10.564 | 10.353 | 11.481 | 10.374 | 10.167 | 10.933 | 12.31 | 12.478 | 12 | 14.184 | 16.216 | 16.106 | 15.555 | 15.898 | 12.419 | 12.236 | 13.672 | 18.615 | 21.324 | 21.517 | 21.303 | 26.383 | 30.264 | 30.757 | 18.892 | 18.095 | 17.783 | 17.263 | 16.69 | 15.844 | 15.261 | 15.335 | 14.616 | 15.834 | 15.047 | 14.798 | 14.232 | 11.963 | 11.734 | 11.313 | 10.835 | 10.962 | 11.034 | 10.694 | 10.337 | 4.649 | 10.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 104.804 | -5.901 | -2.414 | 212.352 | 112.111 | 233.88 | 67.491 | 135.744 | 109.418 | 116.712 | 455.762 | 283.349 | 112.61 | 129.152 | 385.059 | 128.518 | 146.85 | 143.463 | 410.165 | 123.477 | 370.637 | 155.644 | 155.623 | 149.543 | 148.366 | 150.305 | 147.289 | 143.34 | 136.863 | 143.173 | 163.06 | 165.699 | 162.953 | 161.572 | 153.903 | 175.75 | 170.92 | 167.928 | 163.438 | 162.489 | 158.218 | 17.686 | 16.114 | 13.334 | 15.721 | 15.553 | 16.092 | 22.269 | 22.706 | 22.734 | 22.846 | 22.51 | 22.934 | 23.774 | 23.973 | 25.779 | 26.046 | 26.257 | 26.939 | 27.123 | 20.359 | 20.339 | 23.307 | 30.555 | 30.483 | 30.66 | 34.656 | 30.557 | 27.418 | 27.662 | 32.738 | 24.467 | 24.129 | 22.136 | 23.189 | 22.318 | 22.524 | 22.462 | 22.403 | 23.372 | 15.279 | 31.319 | 34.127 | 41.153 | 40.936 | 40.94 | 43.054 | 36.758 | 42.211 | 49.842 | 50.631 | 59.848 | 52.728 | 64.59 | 66.29 | 46.298 | 47.492 | 47.292 | 32.897 | 30.7 | 31.9 | 33.5 | 40 | 50.9 | 40.4 | 35.7 | 36.6 | 114.5 | 112.9 | 116.7 | 115.3 | 116.8 | 123.5 | 122 | 109.2 | 104.7 | 104.1 | 102.3 | 111.2 | 56.9 | 53.6 | 51.9 | 44.5 | 41.8 | 49.1 | 72.6 | 68.1 | 60.6 | 58 | 46.6 | 51.8 |
Total Non-Current Assets
| 891.828 | 902.054 | 904.561 | 899.329 | 911.95 | 927.45 | 921.518 | 951.03 | 955.688 | 972.991 | 976.758 | 990.969 | 991.462 | 890.694 | 905.377 | 916.551 | 945.034 | 949.625 | 945.595 | 956.041 | 993.038 | 985.184 | 758.939 | 760.195 | 753.255 | 754.061 | 767.215 | 774.741 | 771.515 | 774.526 | 796.59 | 801.125 | 790.288 | 771.782 | 766.387 | 776.698 | 765.486 | 759.706 | 751.598 | 744.166 | 733.575 | 584.994 | 543.797 | 536.056 | 513.035 | 509.137 | 505.202 | 508.156 | 506.321 | 503.024 | 503.486 | 502.958 | 506.665 | 507.321 | 506.889 | 499.429 | 500.943 | 487.503 | 487.691 | 484.125 | 467.967 | 464.875 | 464.544 | 463.129 | 452.532 | 449.527 | 452.394 | 185.177 | 187.777 | 188.677 | 180.866 | 168.499 | 165.733 | 159.277 | 150.046 | 146.763 | 146.201 | 147.795 | 145.383 | 150.081 | 139.692 | 154.687 | 147.597 | 148.675 | 144.494 | 140.123 | 140.964 | 131.093 | 137.438 | 143.797 | 144.315 | 148.963 | 149.694 | 152.712 | 156.472 | 142.728 | 147.468 | 146.93 | 132.823 | 131 | 132.4 | 125.4 | 129.9 | 134.4 | 126 | 112.7 | 104.9 | 343.6 | 336.2 | 340.4 | 324.6 | 309.9 | 282.4 | 273.8 | 266.1 | 292.7 | 295.2 | 292.6 | 298.6 | 257.9 | 256.4 | 253.4 | 235.4 | 228.3 | 229.7 | 245.6 | 240 | 230.7 | 228.4 | 216.2 | 219.7 |
Total Assets
| 1,339.699 | 1,319.64 | 1,310.796 | 1,281.907 | 1,280.684 | 1,265.353 | 1,275.45 | 1,295.559 | 1,350.469 | 1,357.011 | 1,403.396 | 1,415.798 | 1,457.369 | 1,355.312 | 1,362.132 | 1,338.779 | 1,335.238 | 1,256.307 | 1,286.648 | 1,307.231 | 1,314.615 | 1,312.297 | 1,080.948 | 1,084.668 | 1,070.749 | 1,059.221 | 1,096.526 | 1,110.837 | 1,100.246 | 1,078.976 | 1,087.447 | 1,088.355 | 1,087.566 | 1,068.048 | 1,045.329 | 1,082.291 | 1,073.625 | 1,091.853 | 1,074.123 | 1,043.002 | 1,044.589 | 1,037.304 | 980.725 | 975.972 | 942.46 | 949.823 | 920.181 | 906.093 | 886.193 | 874.282 | 865.672 | 846.327 | 833.563 | 839.74 | 829.015 | 810.328 | 801.223 | 789.914 | 788.532 | 810.071 | 793.272 | 783.768 | 777.296 | 752.303 | 721.804 | 707.065 | 698.408 | 511.666 | 494.373 | 487.297 | 471.477 | 452.472 | 434.477 | 418.478 | 410.625 | 399.067 | 385.575 | 379.163 | 373.117 | 379.587 | 369.712 | 370.7 | 352.393 | 337.953 | 322.721 | 310.569 | 305.575 | 317.645 | 312.671 | 296.234 | 293.103 | 285.823 | 275.423 | 268.666 | 273.047 | 279.863 | 262.909 | 262.172 | 240.319 | 240.8 | 247.8 | 242.9 | 249.7 | 224.6 | 223.3 | 230.8 | 230.2 | 444.5 | 462.5 | 429.4 | 404.7 | 386.4 | 361.1 | 358.1 | 355.5 | 399.7 | 391.7 | 388.3 | 396.1 | 347 | 341.7 | 344.4 | 344.7 | 346.8 | 318.2 | 312.4 | 304.1 | 303.6 | 305.8 | 274.3 | 273 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.782 | 20.697 | 19.194 | 16.471 | 14.52 | 12.94 | 16.958 | 19.443 | 26.14 | 25.842 | 22.488 | 32.9 | 22.246 | 16.113 | 21.112 | 19.89 | 18.442 | 18.275 | 18.903 | 18.693 | 15.737 | 19.318 | 19.759 | 19.611 | 16.166 | 16.715 | 15.978 | 14.736 | 14.738 | 18.579 | 18.593 | 17.359 | 21.803 | 17.891 | 20.128 | 16.107 | 17.121 | 20.716 | 15.877 | 13.607 | 16.937 | 17.973 | 13.05 | 12.522 | 11.251 | 10.948 | 10.555 | 5.436 | 6.168 | 10.108 | 9.834 | 9.449 | 11.847 | 11.099 | 10.947 | 10.079 | 10.603 | 11.986 | 10.909 | 11.781 | 12.938 | 16.34 | 13.809 | 12.158 | 12.7 | 13.072 | 13.418 | 7.751 | 7.171 | 11.04 | 11.823 | 12.342 | 13.294 | 12.683 | 10.431 | 9.421 | 10.469 | 10.748 | 10.529 | 9.964 | 8.836 | 14.022 | 9.412 | 9.514 | 8.1 | 7.09 | 8.16 | 9.04 | 7.03 | 7.008 | 7.19 | 6.768 | 8.719 | 12.183 | 16.399 | 10.854 | 10.773 | 18.695 | 13.285 | 14.2 | 17.8 | 7.7 | 16.3 | 13.4 | 14.2 | 12.8 | 12.8 | 8.7 | 29.4 | 14.1 | 11.8 | 9.3 | 9.5 | 3.9 | 6.1 | 5 | 4.6 | 5.3 | 17.7 | 5.2 | 5.3 | 6.3 | 5.4 | 6.5 | 8.6 | 5.6 | 6.4 | 4.3 | 5.4 | 4.7 | 5 |
Short Term Debt
| 30.233 | 29.733 | 30.212 | 31.356 | 32.502 | 33.692 | 34.06 | 33.522 | 33.196 | 32.771 | 32.269 | 31.915 | 31.43 | 30.248 | 29.874 | 29.503 | 29.142 | 78.785 | 38.409 | 28.092 | 27.668 | 30.133 | 3.924 | 3.865 | 3.808 | 3.751 | 3.696 | 3.641 | 3.587 | 3.533 | 3.481 | 3.429 | 3.378 | 3.328 | 3.279 | 3.23 | 3.182 | 3.135 | 3.088 | 3.042 | 2.997 | 2.953 | 202.368 | 221.734 | 201.794 | 197.125 | 171.055 | 187.339 | 172.164 | 163.458 | 175.964 | 168.898 | 152.796 | 156.855 | 180.987 | 173.341 | 167.999 | 157.651 | -15.212 | 50.5 | 50.501 | 50.501 | 50.502 | 0.002 | 7.503 | 7.503 | 7.435 | 10.962 | 1.531 | 2.094 | 2.267 | 2.525 | 2.506 | 2.483 | 2.461 | 2.344 | 2.196 | 2.285 | 2.267 | 2.294 | 2.772 | 2.36 | 2.876 | 2.134 | 2.219 | 2.736 | 2.151 | 14.754 | 14.998 | 13.623 | 13.482 | 19.034 | 19.259 | 22.124 | 22.451 | 9.648 | 24.256 | 37.112 | 6.487 | 4.1 | 4 | 5.3 | 3.8 | 3.6 | 3.7 | 2.9 | 2.7 | 8 | 7.9 | 7.8 | 8.6 | 8.6 | 8.7 | 8.8 | 8.6 | 9.6 | 9.7 | 7.2 | 6.3 | 3.5 | 3.6 | 3.6 | 3.6 | 3.8 | 3.7 | 3.6 | 3.4 | 3.5 | 3.7 | 3.6 | 6.3 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 140.629 | 7.667 | 142.079 | 0 | 123.375 | 0 | 10.909 | 0.654 | 1.102 | 5.519 | 24.465 | 27.013 | 50.55 | 74.763 | 67.321 | 72.657 | 70.286 | 5.006 | 24.012 | 3.819 | 4.38 | 5.072 | 18.55 | 3.892 | 4.621 | 5.256 | 18.376 | 4.007 | 4.886 | 5.594 | 22.072 | 4.152 | 4.705 | 5.473 | 9.096 | 4.129 | 4.892 | 5.392 | 35.506 | 4.079 | 4.85 | 5.695 | 21.157 | 3.977 | 4.913 | 6.334 | 24.474 | 11.246 | 12.729 | 14.295 | 14.526 | 13.707 | 15.649 | 17.116 | 13.99 | 15.549 | 16.831 | 18.31 | 15.212 | 16.383 | 17.157 | 18.281 | 15.118 | 149.22 | 17.056 | 17.982 | 15.238 | 26.12 | 27.52 | 28.163 | 10.032 | 26.557 | 27.748 | 28.469 | 25.465 | 26.295 | 27.597 | 28.242 | 5.98 | 26.254 | 26.655 | 27.171 | 3.932 | 25.631 | 26.245 | 26.53 | 23.457 | 23.604 | 22.319 | 21.546 | 21.694 | 21.49 | 21.394 | 21.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.291 | 148.332 | 22.991 | 156.867 | 27.401 | 136.578 | 135.96 | 156.537 | 163.927 | 152.355 | 183.979 | 165.842 | 168.786 | 144.722 | 162.921 | 137.623 | 144.272 | 115.916 | 113.439 | 130.484 | 123.902 | 115.439 | 115.691 | 124.18 | 118.398 | 105.93 | 117.015 | 125.225 | 113.837 | 104.356 | 106.782 | 117.862 | 110.943 | 112.116 | 118.153 | 157.221 | 145.775 | 151.187 | 128.561 | 145.615 | 135.236 | 221.599 | 13.784 | 17.689 | 13.291 | 23.182 | 20.411 | 14.748 | 15.844 | 16.99 | 15.583 | 14.313 | 17.608 | 23.231 | 17.882 | 13.425 | 14.044 | 15.154 | 201.576 | 164.9 | 161.786 | 153.627 | 172.49 | 33.735 | 162.925 | 148.828 | 152.734 | 140.409 | 130.534 | 125.745 | 144.426 | 123.689 | 111.615 | 104.456 | 108.834 | 103.025 | 91.038 | 90.057 | 109.829 | 113.458 | 104.374 | 96.351 | 115.589 | 94.102 | 82.457 | 78.443 | 80.309 | 76.31 | 78.461 | 69.686 | 70.602 | 65.737 | 58.898 | 36.358 | 64.771 | 84.663 | 78.259 | 74.214 | 72.887 | 70.6 | 74 | 74.4 | 72.6 | 54.5 | 54.6 | 63.7 | 65.3 | 65.1 | 65 | 55.7 | 52.4 | 45.6 | 33.8 | 37.8 | 44.3 | 40.5 | 31.8 | 30.9 | 31 | 28.1 | 26.2 | 25.5 | 30.8 | 23.4 | 19.4 | 21.4 | 16.3 | 17.4 | 17.1 | 15.2 | 14 |
Total Current Liabilities
| 216.935 | 206.429 | 214.476 | 204.694 | 197.798 | 183.21 | 197.887 | 210.156 | 224.365 | 216.487 | 263.201 | 257.67 | 273.012 | 265.846 | 281.228 | 259.673 | 262.142 | 217.982 | 194.763 | 181.088 | 171.687 | 169.962 | 157.924 | 151.548 | 142.993 | 131.652 | 155.065 | 147.609 | 137.048 | 132.062 | 150.928 | 142.802 | 140.829 | 138.808 | 150.656 | 180.687 | 170.97 | 180.43 | 183.032 | 166.343 | 160.02 | 248.22 | 250.359 | 255.922 | 231.249 | 237.589 | 226.495 | 218.769 | 206.905 | 204.851 | 215.907 | 206.367 | 197.9 | 208.301 | 223.806 | 212.394 | 209.477 | 203.101 | 212.485 | 243.564 | 242.382 | 238.749 | 251.919 | 195.115 | 200.184 | 187.385 | 188.825 | 185.242 | 166.756 | 167.042 | 168.548 | 165.113 | 155.163 | 148.091 | 147.191 | 141.085 | 131.3 | 131.332 | 128.605 | 151.97 | 142.637 | 139.904 | 131.809 | 131.381 | 119.021 | 114.799 | 114.077 | 123.708 | 122.808 | 111.863 | 112.968 | 113.029 | 108.27 | 92.404 | 103.621 | 105.165 | 113.288 | 130.021 | 92.659 | 88.9 | 95.8 | 87.4 | 92.7 | 71.5 | 72.5 | 79.4 | 80.8 | 81.8 | 102.3 | 77.6 | 72.8 | 63.5 | 52 | 50.5 | 59 | 55.1 | 46.1 | 43.4 | 55 | 36.8 | 35.1 | 35.4 | 39.8 | 33.7 | 31.7 | 30.6 | 26.1 | 25.2 | 26.2 | 23.5 | 25.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 49.032 | 56.004 | 63.175 | 70.2 | 76.878 | 83.988 | 91.876 | 100.022 | 118.873 | 126.813 | 134.387 | 142.306 | 149.927 | 156.398 | 164.144 | 171.528 | 178.964 | 186.285 | 193.629 | 230.825 | 262.819 | 269.891 | 74.128 | 95.132 | 106.12 | 122.094 | 123.052 | 143.997 | 144.927 | 145.845 | 146.748 | 147.638 | 148.515 | 149.378 | 150.228 | 41.067 | 41.893 | 42.706 | 43.508 | 44.297 | 45.075 | 45.841 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 30.5 | 10 | 10 | 10 | 0 | 10 | 15.755 | 10.381 | 11.886 | 12.457 | 13.018 | 13.568 | 15.755 | 16.461 | 16.926 | 17.519 | 18.025 | 18.777 | 19.562 | 20.727 | 23.384 | 25.215 | 27.044 | 28.172 | 34.217 | 36.562 | 38.513 | 42.175 | 43.424 | 44.128 | 54.566 | 57.763 | 73.766 | 58.824 | 44.352 | 60.647 | 62.8 | 63.7 | 70.2 | 72.9 | 73.9 | 75.8 | 78.5 | 96.1 | 202.9 | 205.7 | 199.8 | 186.4 | 184.8 | 176.9 | 180 | 171.7 | 222.6 | 224.5 | 225.8 | 224 | 197.1 | 196.4 | 199.4 | 196.7 | 199.8 | 199.6 | 196.8 | 194.3 | 197.2 | 83 | 172.1 | 169.9 |
Deferred Revenue Non-Current
| 1.606 | 1.606 | 1.606 | -9.847 | 74.872 | 2.218 | 2.218 | 72.858 | 0 | 0 | 72.37 | 78.737 | 70.918 | 70.416 | 71.667 | 79.297 | 75.181 | 7.041 | 5.171 | 5.991 | 6.552 | 7.244 | 5.226 | 6.779 | 7.508 | 8.143 | 6.113 | 7.243 | 8.122 | 8.83 | 6.598 | 7.592 | 8.145 | 8.913 | 6.755 | 8.056 | 8.819 | 9.319 | 7.286 | 7.768 | 8.539 | 9.384 | 7.009 | 5.768 | 6.704 | 8.125 | 10.124 | 11.246 | 12.729 | 14.295 | 11.785 | 13.707 | 15.649 | 17.116 | 13.99 | 15.549 | 16.831 | 18.31 | 15.212 | 16.383 | 17.157 | 18.281 | 15.118 | 0 | 4.241 | 4.544 | 4.847 | 5.15 | 5.452 | 5.755 | 6.058 | 5.385 | 5.641 | 5.898 | 6.154 | 4.854 | 5.053 | 5.253 | 5.452 | 5.652 | 5.851 | 6.051 | 6.245 | 6.444 | 6.644 | 6.843 | 7.043 | 7.242 | 7.442 | 7.641 | 7.841 | 7.903 | 8.377 | 8.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 23.492 | 19.639 | 17.2 | 9.847 | 12.227 | 11.519 | 10.909 | 9.75 | 9.278 | 8.078 | 6.852 | 8.037 | 13.463 | 15.157 | 14.079 | 14.185 | 12.953 | 8.469 | 24.012 | 26.193 | 21.145 | 20.83 | 18.55 | 18.648 | 15.24 | 12.58 | 18.376 | 26.027 | 25.178 | 20.007 | 22.072 | 23.587 | 20.406 | 15.24 | 9.096 | 79.179 | 81.927 | 84.024 | 79.919 | 88.526 | 87.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.303 | 0.606 | 0.909 | 1.212 | 1.515 | 1.817 | 2.12 | 2.423 | 2.726 | 3.029 | 3.332 | 3.635 | 0 | -4.241 | -4.544 | -4.847 | 0 | -5.452 | -5.755 | -6.058 | -5.385 | -5.641 | -5.898 | -6.154 | -4.854 | -5.053 | -5.253 | -5.452 | -5.652 | -5.851 | -6.051 | -6.245 | -6.444 | -6.644 | -6.843 | -7.043 | -7.242 | -7.442 | -7.641 | -7.841 | -7.903 | -8.377 | -8.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.9 | 0 | 0 | 15 | 0 | 15.1 | 15.2 |
Other Non-Current Liabilities
| 100.789 | 109.448 | 103.859 | 119.673 | 32.551 | 107.316 | 95.046 | 94.303 | 95.343 | 94.577 | 23.582 | 33.371 | 36.797 | 37.307 | 35.837 | 40.136 | 36.711 | 93.175 | 90.48 | 91.103 | 93.26 | 93.655 | 91.842 | 91.343 | 92.118 | 93.115 | 91.182 | 95.093 | 95.513 | 95.507 | 91.49 | 95.921 | 98.128 | 101.131 | 97.598 | 26.945 | 27.413 | 26.974 | 26.23 | 25.951 | 26.429 | 26.358 | 25.245 | 24.626 | 25.684 | 25.299 | 13.89 | 13.576 | 16.587 | 16.104 | 16.244 | 16.954 | 18.903 | 18.896 | 18.861 | 20.881 | 23.311 | 23.139 | 22.633 | 19.458 | 15.959 | 15.9 | 15.807 | 39.128 | 45.47 | 46.563 | 43.875 | 46.116 | 52.98 | 50.423 | 43.406 | 45.586 | 47.544 | 48.37 | 45.622 | 45.153 | 46.748 | 46.702 | 43.771 | 44.069 | 49.638 | 50.354 | 48.018 | 45.862 | 47.519 | 45.308 | 42.435 | 44.787 | 41.38 | 41.57 | 41.882 | 40.597 | 40.975 | 43.904 | 42.129 | 33.542 | 33.705 | 33.627 | 33.377 | 34.8 | 33.6 | 33.2 | 33.1 | 14.5 | 14.8 | 14.7 | 14.8 | 14.9 | 15.9 | 16 | 16.2 | 16.3 | 15.3 | 15.4 | 15.1 | 15.8 | 16.5 | 15.9 | 15.3 | 14.7 | 14.8 | 14.8 | 14.9 | 14.7 | 0 | 14.9 | 15.1 | 0 | 131.7 | 0 | 0 |
Total Non-Current Liabilities
| 174.919 | 186.697 | 185.84 | 189.873 | 196.528 | 205.041 | 200.049 | 204.075 | 223.494 | 229.468 | 237.191 | 262.451 | 271.105 | 279.278 | 285.727 | 305.146 | 303.809 | 294.97 | 313.292 | 354.112 | 383.776 | 391.62 | 189.746 | 211.902 | 220.986 | 235.932 | 238.723 | 272.36 | 273.74 | 270.189 | 266.908 | 274.738 | 275.194 | 274.662 | 263.677 | 155.247 | 160.052 | 163.023 | 156.943 | 166.542 | 167.762 | 81.583 | 42.254 | 40.394 | 42.388 | 43.424 | 34.014 | 34.822 | 39.316 | 40.399 | 38.029 | 40.964 | 45.158 | 46.921 | 44.063 | 47.945 | 51.959 | 53.569 | 50.268 | 48.567 | 46.145 | 47.513 | 44.56 | 69.628 | 55.47 | 56.563 | 53.875 | 51.266 | 62.98 | 66.178 | 53.787 | 57.472 | 60.001 | 61.388 | 59.19 | 60.908 | 63.209 | 63.628 | 61.29 | 62.094 | 68.415 | 69.916 | 68.745 | 69.246 | 72.734 | 72.352 | 70.607 | 79.004 | 77.942 | 80.083 | 84.057 | 84.021 | 85.103 | 98.47 | 99.892 | 107.308 | 92.529 | 77.979 | 94.024 | 97.6 | 97.3 | 103.4 | 106 | 88.4 | 90.6 | 93.2 | 110.9 | 217.8 | 221.6 | 215.8 | 202.6 | 201.1 | 192.2 | 195.4 | 186.8 | 238.4 | 241 | 241.7 | 239.3 | 211.8 | 211.2 | 214.2 | 211.6 | 214.5 | 214.5 | 211.7 | 209.4 | 212.2 | 214.7 | 187.2 | 185.1 |
Total Liabilities
| 391.854 | 393.126 | 400.316 | 394.567 | 394.326 | 388.251 | 397.936 | 414.231 | 447.859 | 445.955 | 500.392 | 520.121 | 544.117 | 545.124 | 566.955 | 564.819 | 565.951 | 512.952 | 508.055 | 535.2 | 555.463 | 561.582 | 347.67 | 363.45 | 363.979 | 367.584 | 393.788 | 419.969 | 410.788 | 402.251 | 417.836 | 417.54 | 416.023 | 413.47 | 414.333 | 335.934 | 331.022 | 343.453 | 339.975 | 332.885 | 327.782 | 329.803 | 292.613 | 296.316 | 273.637 | 281.013 | 260.509 | 253.591 | 246.221 | 245.25 | 253.936 | 247.331 | 243.058 | 255.222 | 267.869 | 260.339 | 261.436 | 256.67 | 262.753 | 292.131 | 288.527 | 286.262 | 296.479 | 264.743 | 255.654 | 243.948 | 242.7 | 236.508 | 229.736 | 233.22 | 222.335 | 222.585 | 215.164 | 209.479 | 206.381 | 201.993 | 194.509 | 194.96 | 189.895 | 214.064 | 211.052 | 209.82 | 200.554 | 200.627 | 191.755 | 187.151 | 184.684 | 202.712 | 200.75 | 191.946 | 197.025 | 197.05 | 193.373 | 190.874 | 203.513 | 212.473 | 205.817 | 208 | 186.683 | 186.5 | 193.1 | 190.8 | 198.7 | 159.9 | 163.1 | 172.6 | 191.7 | 299.6 | 323.9 | 293.4 | 275.4 | 264.6 | 244.2 | 245.9 | 245.8 | 293.5 | 287.1 | 285.1 | 294.3 | 248.6 | 246.3 | 249.6 | 251.4 | 248.2 | 246.2 | 242.3 | 235.5 | 237.4 | 240.9 | 210.7 | 210.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 2.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0 | 0.452 | 0.44 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0.496 | 0 | 0.46 | 0.499 | 0 | 0 | 0.103 | 0.078 | 0 | 169.305 | 169.479 | 170.494 | 170.494 | 170.494 | 170.494 | 170.507 | 170.51 | 170.51 | 170.512 | 170.512 | 170.514 | 170.514 | 170.514 | 170.515 | 170.515 | 170.515 | 170.515 | 170.541 | 170.548 | 170.548 | 170.548 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 170.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.154 | 0.154 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.154 | 0.154 | 0.154 | 0.154 | 0.154 | 0.154 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.153 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.153 | 0.153 | 0.15 | 0.143 | 0.142 | 0.141 | 0.14 | 0.14 | 0.141 | 0.142 | 0.14 | 0.14 | 0.14 | 0.14 | 0.141 | 0.139 | 0.139 | 0.139 | 0.138 | 0.138 | 0.138 | 0.138 | 0.136 | 0.136 | 0.138 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.13 | 0.129 | 0.127 | 0.127 | 0.127 | 0.125 | 0.125 | 0.125 | 0.125 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.122 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.116 | 0.118 | 0.115 | 0.115 | 0.115 | 0.115 | 0.114 | 0.112 | 0.112 | 0.112 | 0.112 | 0.111 | 0.115 | 0.115 | 0.115 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 722.162 | 704.726 | 687.599 | 668.244 | 666.896 | 659.654 | 656.664 | 659.059 | 670.262 | 675.887 | 669.078 | 661.783 | 673.151 | 576.288 | 563.024 | 543.46 | 538.599 | 518.261 | 553.093 | 547.292 | 535.797 | 530.052 | 516.435 | 505.906 | 492.377 | 477.528 | 419.423 | 405.25 | 401.192 | 397.831 | 391.934 | 384.89 | 380.597 | 375.607 | 368.013 | 359.365 | 354.672 | 350.181 | 343.941 | 336.102 | 330.233 | 324.727 | 318.216 | 308.295 | 295.086 | 287.413 | 283.517 | 289.631 | 278.762 | 271.511 | 265.198 | 256.992 | 246.098 | 238.805 | 226.114 | 216.739 | 207.631 | 201.807 | 197.14 | 195.715 | 189.097 | 183.451 | 179.71 | 180.061 | 171.576 | 167.326 | 164.003 | 155.118 | 144.625 | 135.366 | 129.681 | 120.244 | 113.187 | 105.037 | 101.461 | 93.452 | 87.322 | 83.251 | 79.866 | 72.608 | 67.61 | 65.744 | 61.791 | 55.228 | 49.934 | 45.262 | 41.839 | 37.017 | 32.72 | 28.489 | 25.402 | 21.483 | 17.84 | 14.591 | 12.202 | 9.357 | 6.844 | 4.363 | 1.984 | -0.1 | -1.9 | -4.2 | -6.4 | 8.2 | 5.3 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.4 | 103.8 | 102.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -5.909 | -7.041 | -6.604 | -10.114 | -9.053 | -7.853 | -9.532 | -10.423 | -6.983 | -3.455 | 1.605 | 2.766 | 3.288 | 3.135 | 5.057 | 4.731 | 4.328 | 0.548 | 2.56 | 2.731 | 2.148 | -0.197 | -2.745 | -3.692 | -3.555 | -2.916 | 67.504 | 71.119 | 73.54 | 65.501 | 66.068 | 75.063 | 71.897 | 60.922 | 53.364 | 51.02 | 55.115 | 66.888 | 64.608 | 49.562 | 55.508 | 51.997 | 46.185 | 48.857 | 51.686 | 60.252 | 50.808 | 45.421 | 44.663 | 41.561 | 36.702 | 33.894 | 36.637 | 39.726 | 36.287 | 36.229 | 29.312 | 29.179 | 27.08 | 21.08 | 15.189 | 14.785 | 16.842 | 25.155 | 18.405 | 21.206 | 17.802 | 23.523 | 23.886 | 24.151 | 25.585 | 20.81 | 18.086 | 17.424 | 17.044 | 19.016 | 19.296 | 16.693 | 19.561 | 18.338 | 16.532 | 20.732 | 15.707 | 8.87 | 9.085 | 5.466 | 6.465 | 6.392 | 7.816 | 5.516 | 4.448 | 1.761 | -1.234 | -2.213 | -7.257 | -6.894 | -4.861 | -5.273 | -2.713 | -58.1 | 2.2 | -53 | -50.5 | -47.6 | -46 | -43.6 | -41.2 | -56.9 | -54.5 | -51.2 | -48.2 | -45.5 | -42.8 | -40.5 | -38.3 | -36.7 | -35.1 | -33.1 | -31.1 | -29.5 | -27.6 | -25.8 | -24.2 | -23.5 | -22.4 | -21.2 | -20 | -19.3 | -18.1 | -17.1 | -16.1 |
Other Total Stockholders Equity
| 229.41 | 226.909 | 227.604 | 226.888 | 225.926 | 225.148 | 226.991 | 228.522 | 234.482 | 232.733 | 232.167 | 230.974 | 230.248 | 227.487 | 226.943 | 225.347 | 224.972 | 223.148 | 222.347 | 221.125 | 221.054 | 219.566 | 219.435 | 217.657 | 217.296 | 216.287 | 215.163 | 214.347 | 213.325 | 211.867 | 211.457 | 210.71 | 218.793 | 217.818 | 209.469 | 166.524 | 163.195 | 160.696 | 154.965 | 153.819 | 160.431 | 160.128 | 153.061 | 151.854 | 151.399 | 150.493 | 154.692 | 146.797 | 145.894 | 145.306 | 139.183 | 137.457 | 137.117 | 135.308 | 128.061 | 126.337 | 132.158 | 131.566 | 130.867 | 130.453 | 129.768 | 128.579 | 113.58 | 111.66 | 105.487 | 103.903 | 103.221 | 96.392 | 96.001 | 94.435 | 93.751 | 87.239 | 86.547 | 85.141 | 84.431 | 83.395 | 83.395 | 83.23 | 82.799 | 73.552 | 73.549 | 73.453 | 73.413 | 72.26 | 71.831 | 71.785 | 71.722 | 70.579 | 70.484 | 70.168 | 66.114 | 64.676 | 64.65 | 64.637 | 64.477 | 64.085 | 54.287 | 54.258 | 54.25 | 111.7 | 53.6 | 108.6 | 107.2 | 103.4 | 100.2 | 98.1 | 78.9 | 201 | 192.3 | 186.4 | 176.7 | 166.5 | 158.9 | 151.9 | 147.2 | 36.7 | 35.1 | 33.1 | 132.1 | 127.1 | 122.2 | 119.8 | 116.7 | 121.4 | 93.7 | 90.6 | 87.9 | 84.8 | 82.2 | 79.9 | 77.9 |
Total Shareholders Equity
| 945.817 | 924.748 | 908.752 | 887.34 | 883.922 | 877.102 | 874.276 | 877.311 | 897.915 | 905.319 | 903.004 | 895.677 | 906.841 | 807.064 | 795.177 | 773.96 | 768.052 | 742.562 | 778.593 | 771.57 | 759.152 | 749.574 | 733.278 | 720.023 | 706.27 | 691.051 | 702.738 | 690.868 | 688.669 | 675.85 | 669.611 | 670.815 | 671.543 | 654.578 | 630.996 | 746.357 | 742.603 | 748.4 | 734.148 | 710.117 | 716.807 | 707.501 | 688.112 | 679.656 | 668.823 | 668.81 | 659.672 | 652.502 | 639.972 | 629.032 | 611.736 | 598.996 | 590.505 | 584.518 | 561.146 | 549.989 | 539.787 | 533.244 | 525.779 | 517.94 | 504.745 | 497.506 | 480.817 | 487.56 | 466.15 | 463.117 | 455.708 | 275.158 | 264.637 | 254.077 | 249.142 | 228.416 | 217.943 | 207.725 | 203.059 | 195.985 | 190.135 | 183.296 | 182.348 | 164.614 | 157.807 | 160.045 | 151.027 | 136.474 | 130.966 | 122.631 | 120.141 | 114.103 | 111.135 | 104.288 | 96.078 | 88.032 | 81.368 | 77.127 | 69.534 | 66.659 | 56.385 | 53.463 | 53.636 | 53.6 | 54 | 51.4 | 50.3 | 64 | 59.5 | 57.4 | 37.7 | 144.1 | 137.8 | 135.2 | 128.5 | 121 | 116.1 | 111.4 | 108.9 | 105.4 | 103.8 | 102.4 | 101 | 97.6 | 94.6 | 94 | 92.5 | 97.9 | 71.3 | 69.4 | 67.9 | 65.5 | 64.1 | 62.8 | 61.8 |
Total Equity
| 947.845 | 926.514 | 910.48 | 889.509 | 886.358 | 879.902 | 877.514 | 881.328 | 902.61 | 911.056 | 908.46 | 901.89 | 913.252 | 810.188 | 798.26 | 777.177 | 769.287 | 743.355 | 779.069 | 772.031 | 760.247 | 750.715 | 734.457 | 721.218 | 706.77 | 691.637 | 703.432 | 691.489 | 689.458 | 676.725 | 669.611 | 670.815 | 671.543 | 654.578 | 630.996 | 746.357 | 742.603 | 748.4 | 734.148 | 710.117 | 716.807 | 707.501 | 688.112 | 679.656 | 668.823 | 668.81 | 659.672 | 652.502 | 639.972 | 629.032 | 611.736 | 598.996 | 590.505 | 584.518 | 561.146 | 549.989 | 539.787 | 533.244 | 525.779 | 517.94 | 504.745 | 497.506 | 480.817 | 487.56 | 466.15 | 463.117 | 455.708 | 275.158 | 264.637 | 254.077 | 249.142 | 229.887 | 219.313 | 208.999 | 204.244 | 197.074 | 191.066 | 184.203 | 183.222 | 165.523 | 158.66 | 160.88 | 151.839 | 137.326 | 130.966 | 123.418 | 120.891 | 114.933 | 111.921 | 104.288 | 96.078 | 88.773 | 82.05 | 77.792 | 69.534 | 67.39 | 57.092 | 54.172 | 53.636 | 54.3 | 54.7 | 52.1 | 51 | 64.7 | 60.2 | 58.2 | 38.5 | 144.9 | 138.6 | 136 | 129.3 | 121.8 | 116.9 | 112.2 | 109.7 | 106.2 | 104.6 | 103.2 | 101.8 | 98.4 | 95.4 | 94.8 | 93.3 | 98.6 | 72 | 70.1 | 68.6 | 66.2 | 64.9 | 63.6 | 62.6 |
Total Liabilities & Shareholders Equity
| 1,339.699 | 1,319.64 | 1,310.796 | 1,281.907 | 1,280.684 | 1,265.353 | 1,275.45 | 1,295.559 | 1,350.469 | 1,357.011 | 1,403.396 | 1,415.798 | 1,457.369 | 1,355.312 | 1,362.132 | 1,338.779 | 1,335.238 | 1,256.307 | 1,286.648 | 1,307.231 | 1,314.615 | 1,312.297 | 1,080.948 | 1,084.668 | 1,070.749 | 1,059.221 | 1,096.526 | 1,110.837 | 1,100.246 | 1,078.976 | 1,087.447 | 1,088.355 | 1,087.566 | 1,068.048 | 1,045.329 | 1,082.291 | 1,073.625 | 1,091.853 | 1,074.123 | 1,043.002 | 1,044.589 | 1,037.304 | 980.725 | 975.972 | 942.46 | 949.823 | 920.181 | 906.093 | 886.193 | 874.282 | 865.672 | 846.327 | 833.563 | 839.74 | 829.015 | 810.328 | 801.223 | 789.914 | 788.532 | 810.071 | 793.272 | 783.768 | 777.296 | 752.303 | 721.804 | 707.065 | 698.408 | 511.666 | 494.373 | 487.297 | 471.477 | 452.472 | 434.477 | 418.478 | 410.625 | 399.067 | 385.575 | 379.163 | 373.117 | 379.587 | 369.712 | 370.7 | 352.393 | 337.953 | 322.721 | 310.569 | 305.575 | 317.645 | 312.671 | 296.234 | 293.103 | 285.823 | 275.423 | 268.666 | 273.047 | 279.863 | 262.909 | 262.172 | 240.319 | 240.8 | 247.8 | 242.9 | 249.7 | 224.6 | 223.3 | 230.8 | 230.2 | 444.5 | 462.5 | 429.4 | 404.7 | 386.4 | 361.1 | 358.1 | 355.5 | 399.7 | 391.7 | 388.3 | 396.1 | 347 | 341.7 | 344.4 | 344.7 | 346.8 | 318.2 | 312.4 | 304.1 | 303.6 | 305.8 | 274.3 | 273 |