National Health Investors, Inc.
NYSE:NHI
79.64 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 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
| 15.55 | 14.766 | 11.357 | 22.347 | 16.579 | 17.411 | 13.875 | 19.291 | 28.811 | 43.435 | 36.121 | 37.412 | 48.393 | 32.544 | 113.375 | 43.344 | 42.198 | 46.853 | 46.049 | 5.215 | 5.882 | 5.635 | 5.177 | 4.659 | 2.638 | 3.045 | 3.23 | 3.063 | 3.926 | 3.47 | 5.685 | 4.832 | 4.197 | 3.876 | 28.808 | 13.286 | 14.197 | 3.293 | 4.19 | 3.287 | 3.559 | 7.157 | 6.245 | 11.312 | 7.45 | 36.469 | 6.05 | 9.172 | 4.41 | 9.8 | 6.927 | 15.886 | 15.484 | 21.901 | 21.097 | 2.664 | 2.451 | 11.744 | 4.363 | 45.718 | 63.571 | 65.254 | 104.935 | 100.242 | 97.437 | 94.81 | 90.945 | 75.356 | 114.784 | 170.815 | 171.942 | 177.765 | 155.231 | 155.686 | 129.252 | 132.469 | 135.915 | 133.345 | 126.053 | 161.215 | 127.006 | 124.776 | 102.212 | 93.687 | 49.153 | 30.729 | 16.465 | 43.062 | 58.372 | 39.629 | 12.43 | 13.603 | 17.652 | 19.864 | 6.577 | 47.249 | 13.738 | 19.787 | 17.153 | 16.723 | 12.7 | 3.3 | 3.3 | 20.407 | 0 | 0 | 90.8 | 64.915 | 14.1 | 5.4 | 3.8 | 3.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.559 | 0 | 0 | 2.137 | 1.332 | 0 | 0 | 0 | 0 | 0 | 23.871 | 23.751 | 58.532 | 0 | 35.148 | 14.664 | 16.387 | 0 | 13.275 | 13.991 | 13.438 | 0.975 | 13.577 | 14.205 | 14.845 | 0 | 11.806 | 13.142 | 11.772 | 11.364 | 9.51 | 10.372 | 21.378 | 22.476 | 20.854 | 19.832 | 21.666 | 21.322 | 22.96 | 23.726 | 21.689 | 26.594 | 38.623 | 41.732 | 46.554 | 55.816 | 22.587 | 21.763 | 24.42 | 63.645 | 60.619 | 58.812 | 59.582 | 57.685 | 58.018 | 57.547 | 54.764 | 67.23 | 61.693 | 20.639 | 22.611 | 26.835 | 22.31 | 19.817 | 15.474 | 15.763 | 22.718 | 23.159 | 22.601 | 27.273 | 26.811 | 30.512 | 35.78 | 39.11 | 38.324 | 49.107 | 85.578 | 49.7 | 0 | 0 | 0 | 0 | 19.6 | 20.8 | 0 | 0 | 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
| 15.55 | 14.766 | 11.357 | 22.347 | 16.579 | 17.411 | 13.875 | 19.291 | 28.811 | 43.435 | 36.121 | 37.412 | 48.393 | 32.544 | 113.375 | 43.344 | 42.198 | 46.853 | 46.049 | 5.215 | 5.882 | 5.635 | 5.177 | 4.659 | 2.638 | 3.045 | 3.23 | 3.063 | 3.926 | 3.47 | 5.685 | 4.832 | 4.197 | 3.876 | 28.808 | 13.286 | 14.197 | 3.293 | 4.19 | 3.287 | 3.559 | 7.157 | 6.245 | 11.312 | 7.45 | 36.469 | 6.05 | 9.172 | 16.216 | 22.942 | 18.699 | 27.25 | 24.994 | 32.273 | 42.475 | 25.14 | 23.305 | 31.576 | 26.029 | 67.04 | 86.531 | 88.98 | 126.624 | 126.836 | 136.06 | 136.542 | 137.499 | 131.172 | 137.371 | 192.578 | 196.362 | 241.41 | 215.85 | 214.498 | 188.834 | 190.154 | 193.933 | 190.892 | 180.817 | 228.445 | 188.699 | 145.415 | 124.823 | 120.522 | 71.463 | 50.546 | 31.939 | 58.825 | 81.09 | 62.788 | 35.031 | 40.876 | 44.463 | 50.376 | 42.357 | 86.359 | 52.062 | 68.894 | 102.731 | 66.423 | 12.7 | 3.3 | 3.3 | 20.407 | 19.6 | 20.8 | 90.8 | 64.915 | 14.1 | 5.4 | 3.8 | 3.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 318.884 | 326.171 | 343.131 | 334.9 | 331.684 | 312.565 | 307.062 | 314.998 | 289.128 | 283.974 | 411.129 | 399.36 | 384.503 | 381.9 | 399.672 | 390.724 | 379.7 | 389.22 | 375.584 | 429.399 | 401.054 | 388.088 | 335.468 | 358.112 | 281.344 | 268.156 | 256.854 | 244.032 | 245.772 | 228.133 | 229.825 | 215.028 | 254.954 | 226.001 | 219.767 | 198.064 | 176.107 | 150.05 | 145.701 | 102.602 | 94.333 | 89.554 | 85.999 | 81.602 | 77.574 | 82.191 | 95.951 | 96.62 | 11.03 | 11.048 | 11.141 | 9.89 | 8.163 | 7.106 | 7.08 | 0.471 | 4.379 | 3.64 | 3.701 | 2.189 | 98.372 | 2.062 | 2.67 | 1.734 | 2.657 | 1.623 | 115.316 | 143.554 | 82.489 | 106.311 | 100.645 | 105.665 | 118.218 | 120.354 | 129.511 | 124.381 | 126.309 | 132.49 | 138.068 | 118.456 | 143.623 | 146.5 | 148.118 | 154.201 | 178.464 | 182.2 | 188.695 | 208.093 | 198.768 | 220.478 | 234.478 | 230.814 | 254.208 | 300.353 | 321.305 | 323.883 | 358.68 | 352.74 | 357.841 | 327.168 | 0 | 7.8 | 6.7 | 398.716 | 5.3 | 4.4 | 5.4 | 450.788 | 0 | 5.4 | 5.3 | 524.611 | 5.7 | 5.7 | 7.4 | 6.1 | 5.5 | 4 | 4.4 | 0 | 4.6 | 3.2 | 0 | 0 | 3.4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 359.605 | 355.879 | 338.588 | 341.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | -0.559 | 0 | 0 | -2.137 | -1.332 | -56.596 | -51.792 | -53.958 | -55.644 | -42.522 | 0 | 0 | -36.699 | 0 | 0 | 0 | -21.275 | 0 | -0.256 | 0 | -22.775 | -0.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.788 | -96.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -334.434 | -340.937 | -354.488 | -352.331 | -343.088 | -323.558 | -312.92 | 45.527 | 35.511 | 56.669 | 131.988 | 68.471 | 17.443 | 22.581 | -513.047 | 2.999 | 8.916 | 18.565 | 10.565 | 28.874 | 28.819 | 14.648 | 14.122 | 5.253 | 51.09 | 53.204 | 52.849 | 56.596 | 51.792 | 53.958 | 55.644 | 42.522 | 28.999 | 31.078 | 36.699 | 1.346 | 1.346 | 8.467 | 21.275 | 50.428 | 48.803 | 22.775 | 22.775 | 73.276 | 0 | 1.611 | 1.611 | 1.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.928 | 0 | 0 | 0 | 1.788 | 0.277 | 0.348 | 0.193 | 0 | -38.623 | -41.732 | -160.105 | -197.471 | -99.047 | -122.035 | -119.459 | -163.177 | -173.555 | -173.8 | -183.801 | -176.485 | -177.478 | -183.413 | -185.496 | -179.302 | -201.01 | -163.658 | -166.167 | -176.727 | -249.869 | -232.707 | -220.609 | -216.999 | -279.792 | -283.217 | -269.487 | -249.732 | -298.645 | -350.701 | -363.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 334.434 | 364.38 | 379.337 | 364.521 | 361.054 | 345.006 | 349.259 | 379.816 | 350.547 | 384.078 | 579.238 | 505.243 | 450.339 | 437.025 | 513.047 | 437.067 | 421.898 | 436.073 | 432.198 | 463.488 | 435.755 | 408.371 | 354.767 | 368.024 | 283.982 | 271.201 | 260.084 | 247.095 | 249.698 | 231.603 | 235.51 | 219.86 | 259.151 | 229.877 | 248.575 | 212.696 | 191.65 | 161.81 | 149.891 | 105.889 | 97.892 | 96.711 | 92.244 | 92.914 | 85.024 | 120.271 | 103.612 | 107.403 | 27.246 | 33.99 | 29.84 | 37.14 | 33.157 | 39.379 | 49.555 | 30.539 | 27.684 | 35.216 | 29.73 | 69.229 | 88.67 | 91.39 | 129.487 | 128.57 | 100.094 | 96.433 | 92.71 | 77.255 | 120.813 | 176.854 | 177.548 | 183.898 | 160.513 | 161.052 | 134.544 | 138.05 | 142.764 | 139.969 | 133.389 | 167.599 | 131.312 | 128.257 | 106.774 | 97.996 | 0.058 | 0.039 | 0.025 | 49.919 | 0.066 | 0.049 | 0.022 | 21.958 | 0.026 | 0.028 | 0.014 | 410.242 | 410.742 | 421.634 | 460.572 | 393.591 | 12.7 | 11.1 | 10 | 419.123 | 24.9 | 25.2 | 96.2 | 515.703 | 14.1 | 10.8 | 9.1 | 528.011 | 7.1 | 5.7 | 7.4 | 6.1 | 5.5 | 4 | 4.4 | 0 | 4.6 | 3.2 | 0 | 0 | 3.4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 2,106.324 | 2,092.58 | 2,107.082 | 2,120.436 | 2,135.166 | 2,164.872 | 2,118.21 | 2,140.853 | 2,187.266 | 2,201.084 | 2,317.88 | 2,428.449 | 2,618.756 | 2,647.956 | 2,667.432 | 2,687.959 | 2,691.376 | 2,693.227 | 2,560.393 | 2,565.449 | 2,571.129 | 2,434.755 | 2,366.882 | 2,373.905 | 2,388.618 | 2,286.147 | 2,285.701 | 2,257.885 | 2,266.812 | 2,268.151 | 2,159.774 | 2,096.483 | 2,066.058 | 1,841.09 | 1,836.807 | 1,843.213 | 1,750.876 | 1,767.814 | 1,776.549 | 1,290.535 | 1,289.632 | 1,284.727 | 1,247.74 | 767.408 | 698.986 | 533.285 | 535.39 | 519.479 | 412.332 | 396.311 | 394.795 | 341.67 | 337.302 | 325.096 | 327.654 | 323.71 | 326.577 | 322.171 | 223.861 | 231.442 | 217.956 | 179.381 | 181.332 | 183.283 | 183.411 | 185.43 | 187.455 | 226.538 | 229.189 | 232.84 | 235.199 | 237.284 | 239.811 | 254.145 | 263.129 | 266.01 | 264.072 | 267.454 | 278.17 | 278.498 | 281.677 | 286.163 | 289.465 | 293.217 | 308.207 | 311.703 | 304.394 | 307.804 | 313.322 | 320.026 | 323.266 | 326.959 | 265.883 | 275.154 | 278.004 | 283.916 | 285.02 | 287.578 | 316.021 | 298.8 | 254.3 | 252.3 | 245.538 | 199.2 | 200 | 200.9 | 200.069 | 198.6 | 180.6 | 182.4 | 184.255 | 185.2 | 120.5 | 122.1 | 123.2 | 124.6 | 115.7 | 117 | 118.2 | 118.8 | 114.2 | 114 | 113.4 | 111.5 | 106.3 | 102.2 | 102.9 | 103.3 | 104.5 | 98.2 | 99.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 8.18 | 8.478 | 8.124 | 8.071 | 7.86 | 8.433 | 0 | 2.625 | 0 | 0 | 0 | 2.181 | 2.853 | 0 | 0 | 0 | 0.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.745 | 23.871 | 30.948 | 65.786 | 80.401 | 81.939 | 61.707 | 63.713 | 63.059 | 61.058 | 61.827 | 61.222 | 60.276 | 61.148 | 61.598 | 61.352 | 51.016 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 63.645 | 60.619 | 58.812 | 59.582 | 57.685 | 58.018 | 57.547 | 54.764 | 67.23 | 61.693 | 58.771 | 77.15 | 81.01 | 96.808 | 94.315 | 89.972 | 90.261 | 97.216 | 97.657 | 97.099 | 101.771 | 101.309 | 68.644 | 73.912 | 113.608 | 113.723 | 125.381 | 123.482 | 125.452 | 0 | 0 | 0 | 101.79 | 0 | 0 | 0 | 37.157 | 0 | 0 | 0 | 36.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.208 | -1.972 | 8.399 | 9.476 | 10.252 | 11.239 | 0.965 | 17.385 | 13.322 | 22.181 | 15.753 | 33.389 | 19.483 | 19.417 | 15.99 | 29.416 | 39.522 | 41.977 | 18.354 | 18.156 | 17.881 | 16.746 | 15.664 | 13.122 | 13.417 | 13.197 | 13.025 | 12.349 | 12.627 | 12.318 | 12.254 | 8.265 | 8.571 | 3.783 | 16.445 | 16.323 | 38.427 | 38.298 | 37.463 | 38.683 | 34.957 | 35.009 | 54.89 | 3.534 | 6.379 | 1.892 | 12.172 | 90.416 | 113.946 | 108.621 | 109.496 | 109.338 | 107.146 | 109.356 | 113.016 | 107.647 | 109.984 | 107.847 | 128.138 | 98.372 | 105.745 | 102.694 | 109.072 | -221.415 | -221.543 | -223.562 | 2.318 | -264.67 | -267.321 | -270.972 | -6.19 | -297.903 | -298.623 | -313.727 | -320.814 | -324.028 | -321.619 | -322.218 | -16.414 | -340.191 | -340.448 | -363.313 | -16.523 | -390.025 | -402.522 | -401.675 | -3.652 | -405.02 | -410.979 | -417.125 | -15.742 | -428.268 | -334.527 | -349.665 | -391.612 | -397.639 | -410.401 | -411.06 | -441.473 | -298.8 | -254.3 | -252.3 | -347.328 | -199.2 | -200 | -200.9 | -237.226 | -198.6 | -180.6 | -182.4 | -220.817 | -185.2 | -120.5 | -122.1 | -123.2 | -124.6 | -115.7 | -117 | -118.2 | -118.8 | -114.2 | -114 | -113.4 | -111.5 | -106.3 | -102.2 | -102.9 | -103.3 | -104.5 | -98.2 | -99.3 |
Total Non-Current Assets
| 0 | 2,112.532 | 2,098.788 | 2,123.959 | 2,138.036 | 2,153.489 | 2,183.971 | 2,127.608 | 2,158.238 | 2,203.213 | 2,223.265 | 2,333.633 | 2,461.838 | 2,640.42 | 2,670.226 | 2,683.422 | 2,717.375 | 2,730.898 | 2,735.637 | 2,578.747 | 2,583.605 | 2,589.01 | 2,451.501 | 2,382.546 | 2,387.027 | 2,402.035 | 2,299.344 | 2,298.726 | 2,270.234 | 2,279.439 | 2,280.469 | 2,183.773 | 2,128.619 | 2,105.577 | 1,910.659 | 1,933.653 | 1,941.475 | 1,851.01 | 1,869.825 | 1,877.071 | 1,390.276 | 1,386.416 | 1,380.958 | 1,362.906 | 832.09 | 766.963 | 596.529 | 598.578 | 648.027 | 564.41 | 543.064 | 542.423 | 489.14 | 482.58 | 472.584 | 478.802 | 469.489 | 474.693 | 468.15 | 390.131 | 367.946 | 361.833 | 320.207 | 328.536 | 221.415 | 221.543 | 223.562 | 227.905 | 264.67 | 267.321 | 270.972 | 292.654 | 297.903 | 298.623 | 313.727 | 320.814 | 324.028 | 321.619 | 322.218 | 328.986 | 340.191 | 340.448 | 363.313 | 353.952 | 390.025 | 402.522 | 401.675 | 391.003 | 405.02 | 410.979 | 417.125 | 409.295 | 428.268 | 334.527 | -0.599 | 391.612 | 397.639 | 410.401 | 411.06 | 441.473 | 298.8 | 254.3 | 252.3 | 347.328 | 199.2 | 200 | 200.9 | 237.226 | 198.6 | 180.6 | 182.4 | 220.817 | 185.2 | 120.5 | 122.1 | 123.2 | 124.6 | 115.7 | 117 | 0 | 118.8 | 114.2 | 0 | 0 | 111.5 | 106.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 2,460.09 | 2,476.912 | 2,478.125 | 2,488.48 | 2,499.09 | 2,498.495 | 2,533.23 | 2,507.424 | 2,508.785 | 2,587.291 | 2,802.503 | 2,838.876 | 2,912.177 | 3,077.445 | 3,183.273 | 3,120.489 | 3,139.273 | 3,166.971 | 3,167.835 | 3,042.235 | 3,019.36 | 2,997.381 | 2,806.268 | 2,750.57 | 2,671.009 | 2,673.236 | 2,559.428 | 2,545.821 | 2,519.932 | 2,511.042 | 2,515.979 | 2,403.633 | 2,387.77 | 2,335.454 | 2,159.234 | 2,146.349 | 2,133.125 | 2,012.82 | 2,019.716 | 1,982.96 | 1,488.168 | 1,483.127 | 1,473.202 | 1,455.82 | 917.114 | 887.234 | 700.141 | 705.981 | 675.273 | 598.4 | 572.904 | 579.563 | 522.297 | 521.959 | 522.139 | 509.341 | 497.173 | 509.909 | 497.88 | 459.36 | 456.616 | 453.223 | 449.694 | 457.106 | 471.3 | 472.067 | 477.031 | 500.732 | 500.205 | 581.72 | 582.971 | 595.464 | 584.37 | 587.66 | 585.165 | 587.932 | 594.997 | 596.243 | 594.97 | 631.371 | 617.154 | 618.96 | 622.237 | 624.366 | 625.158 | 622.032 | 613.549 | 651.064 | 666.671 | 674.974 | 666.711 | 672.63 | 702.323 | 693.847 | 716.669 | 766.977 | 772.857 | 787.129 | 789.784 | 788.545 | 806.5 | 801.1 | 786.8 | 769.198 | 724.9 | 754.3 | 754.5 | 756.599 | 847.7 | 802.7 | 767.5 | 751.097 | 717.2 | 666.4 | 670.8 | 641.9 | 651.9 | 607.7 | 647.4 | 636.3 | 641.4 | 465.2 | 456.8 | 427.7 | 353.3 | 352.7 | 376.2 | 259.3 | 244.6 | 248.6 | 244.4 | 238.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 33.2 | 26.782 | 34.304 | 29.326 | 28.952 | 24.626 | 25.905 | 22.997 | 25.336 | 19.112 | 23.181 | 20.886 | 25.728 | 23.673 | 25.189 | 32.144 | 33.026 | 34.701 | 26.313 | 28.625 | 27.104 | 22.532 | 19.89 | 18.75 | 16.814 | 16.514 | 17.476 | 19.144 | 18.301 | 21.599 | 20.003 | 36.09 | 26.235 | 24.805 | 19.397 | 19.887 | 14.432 | 14.822 | 15.718 | 12.583 | 11.084 | 7.058 | 8.011 | 7.809 | 3.894 | 3.59 | 4.301 | 4.114 | 3.933 | 2.818 | 3.483 | 3.915 | 3.268 | 2.782 | 3.388 | 2.835 | 2.868 | 2.688 | 2.754 | 3.517 | 4.152 | 4.193 | 4.359 | 3.943 | 6.857 | 7.697 | 7.434 | 6.69 | 3.933 | 6.755 | 17.573 | 6.023 | 19.834 | 22.897 | 23.097 | 32.209 | 29.618 | 34.63 | 24.377 | 25.984 | 25.408 | 31.171 | 27.473 | 29.463 | 27.017 | 25.79 | 23.919 | 21.622 | 23.284 | 23.067 | 19.787 | 17.682 | 12.999 | 13.245 | 8.065 | 7.57 | 3.918 | 7.061 | 0.828 | 0 | 0 | 0 | -4.804 | 0 | 0 | 0 | -2.634 | 0 | 0 | 0 | 1.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.425 | 75.425 | 75.425 | 75.425 | 50.104 | 50.205 | 270.305 | 415.408 | -5.905 | 0.196 | 0.291 | 75.389 | 0.095 | 0.187 | 60.277 | 9.478 | 0 | 0 | 0 | 20.504 | 17.529 | 18.421 | 22.827 | 22.81 | 23.481 | 25.358 | 0 | -1.174 | 0 | 0 | 0 | 15.86 | -0.227 | 9.004 | 9.759 | 13.24 | 12.044 | 17.499 | 17.109 | 13.146 | 12.872 | 14.368 | 18.392 | 16.282 | 12.68 | 16.595 | 15.785 | 20.492 | -1.374 | 16.431 | 9.478 | -1.673 | -1.714 | -1.48 | -1.423 | -1.461 | 28.234 | 43.823 | 4 | -0.885 | 1.4 | 2.762 | 0 | 3.987 | 5.705 | 7.857 | -0.131 | -0.137 | -0.143 | -0.149 | -0.191 | -0.163 | 0 | -3.038 | -3.085 | 0.201 | -3.197 | -3.275 | -3.313 | -3.285 | -3.365 | -3.422 | -3.525 | -3.595 | -3.686 | -4.249 | -4.403 | -4.797 | 0 | -5.335 | -5.698 | -5.955 | 10.648 | 45.242 | 60.473 | 83 | 90 | 91 | 94 | 88 | 88 | 98 | 70.3 | 58.5 | 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 |
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 | 0 |
Deferred Revenue
| 4.612 | 5.107 | 5.429 | 6.009 | 5.432 | 5.284 | 4.944 | 5.052 | 5.094 | 4.282 | 4.285 | 5.725 | 6.694 | 9.209 | 10.972 | 12.614 | 14.207 | 16.371 | 17.373 | 19.75 | 21.59 | 22.641 | 24.55 | 5.954 | 5.218 | 5.833 | 0 | 1.174 | 0 | 0 | 0 | 0.871 | 0.784 | 0.477 | 1.013 | 3.573 | 2.472 | 2.643 | 2.827 | 1.071 | 1.372 | 1.415 | 1.701 | 3.901 | 1.185 | 1.23 | 1.294 | 1.334 | 1.374 | 1.643 | 1.633 | 1.673 | 1.714 | 1.48 | 1.423 | 1.461 | 1.446 | 1.46 | 1.286 | 0.885 | 0.648 | 0.661 | 0.11 | -0.217 | 0.12 | 0.125 | 0.131 | 0.137 | 0.143 | 0.149 | 0.191 | 0.163 | 0 | 3.038 | 3.085 | -0.201 | 3.197 | 3.275 | 3.313 | 3.285 | 3.365 | 3.422 | 3.525 | 3.595 | 3.686 | 4.249 | 4.403 | 4.797 | 0 | 5.335 | 5.698 | 5.955 | 6.233 | 6.701 | -0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.425 | -36.327 | -36.343 | -36.356 | -11.035 | -11.136 | -231.255 | -376.358 | 39.05 | 39.994 | 40.974 | -34.123 | 41.171 | 41.079 | -9.727 | 40.34 | 49.314 | 49.226 | 49.226 | 26.313 | 28.625 | 27.104 | 22.532 | 19.89 | 18.75 | 16.814 | 41.532 | 38.282 | 39.454 | 38.935 | 38.93 | 20.003 | 36.09 | 26.235 | 24.805 | 19.397 | 19.887 | 14.432 | 14.822 | 15.718 | 12.583 | 11.084 | 7.058 | 8.011 | 7.809 | 3.894 | 3.59 | 4.301 | 17.272 | 9.478 | 16.428 | 24.144 | 17.059 | 15.561 | 17.041 | 16.752 | 15.306 | 14.45 | 14.61 | 17.959 | 15.179 | 15.171 | 15.169 | 19.247 | 9.532 | 7.361 | 17.703 | 37.666 | 27.91 | 34.667 | 31.145 | 35.427 | 32.777 | 23.166 | 19.603 | 22.202 | 18.791 | 22.482 | 18.87 | 25.923 | 18.216 | 21.892 | 18.029 | 23.727 | 17.537 | 21.683 | 18.21 | 23.281 | 18.778 | 24.916 | 19.533 | 27.913 | -5.363 | -33.942 | -46.844 | -62.365 | -76.07 | -55.518 | -64.361 | -49.528 | -52.6 | -61.8 | -37.7 | -19.396 | 36.5 | 39.8 | 36.6 | 36.934 | 33.6 | 33.7 | 32.7 | 30.569 | 33.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 4.612 | 77.405 | 71.293 | 79.382 | 73.827 | 73.305 | 68.62 | 70.007 | 67.141 | 69.808 | 64.662 | 70.172 | 68.846 | 76.203 | 85.195 | 87.621 | 95.665 | 98.623 | 101.3 | 92.88 | 96.369 | 95.27 | 92.441 | 68.544 | 66.199 | 64.819 | 58.046 | 56.932 | 58.598 | 57.236 | 60.529 | 56.737 | 72.737 | 61.951 | 60.382 | 55.607 | 54.29 | 49.006 | 49.58 | 45.653 | 39.41 | 37.951 | 34.209 | 36.205 | 29.483 | 25.613 | 24.259 | 30.428 | 22.76 | 31.485 | 30.357 | 27.627 | 20.974 | 20.309 | 19.823 | 20.14 | 47.821 | 62.601 | 22.584 | 20.713 | 20.744 | 22.746 | 19.472 | 27.376 | 19.3 | 22.2 | 25.4 | 45.1 | 34.6 | 38.6 | 37.9 | 53 | 38.8 | 43 | 42.5 | 45.5 | 51 | 52.1 | 53.5 | 50.3 | 44.2 | 47.3 | 49.2 | 51.2 | 47 | 48.7 | 44 | 47.2 | 40.4 | 48.2 | 42.6 | 47.7 | 29.2 | 31 | 26.6 | 28.7 | 21.5 | 39.4 | 36.7 | 39.3 | 35.4 | 36.2 | 32.6 | 34.3 | 36.5 | 39.8 | 36.6 | 34.3 | 33.6 | 33.7 | 32.7 | 31.7 | 33.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,135.877 | 1,060.61 | 1,063.841 | 1,135.051 | 1,144.438 | 1,134.815 | 1,176.014 | 1,147.511 | 1,114.999 | 1,104.495 | 1,249.044 | 1,251.721 | 1,294.125 | 1,444.182 | 1,535.363 | 1,509.923 | 1,539.606 | 1,564.879 | 1,559.542 | 1,451.103 | 1,459.998 | 1,482.425 | 1,297.843 | 1,292.313 | 1,241.41 | 1,247.045 | 1,181.501 | 1,166.772 | 1,133.667 | 1,167.38 | 1,168.166 | 1,137.306 | 1,107.293 | 1,094.11 | 958.413 | 947.532 | 1,030.419 | 914.307 | 920.695 | 884.374 | 663.738 | 660.794 | 651.808 | 639.855 | 391.362 | 386.778 | 203.25 | 203.25 | 194.25 | 120 | 95.3 | 97.3 | 48.125 | 48.75 | 49.375 | 37.765 | 0 | 0 | 33.935 | 0 | 0 | 0 | 2.762 | 3.987 | 0 | 0 | 8.831 | 9.512 | 10.966 | 112.059 | 112.783 | 113.492 | 114.946 | 115.938 | 116.593 | 117.453 | 119.028 | 119.983 | 121.01 | 155.548 | 156.845 | 157.793 | 158.514 | 163.451 | 169.616 | 167.464 | 168.177 | 203.396 | 215.929 | 219.313 | 224.947 | 227.107 | 277.285 | 263.521 | 280.209 | 340.941 | 355.312 | 357.731 | 362.134 | 356.611 | 271.9 | 248.5 | 264.9 | 310.155 | 253.6 | 254.7 | 257.4 | 274.697 | 372.5 | 334.8 | 303.1 | 309.743 | 299.6 | 254.4 | 274.7 | 255.2 | 327.7 | 308.7 | 395.3 | 387 | 402.7 | 233.4 | 229.7 | 309.3 | 236.8 | 240.8 | 266.5 | 153.1 | 224.1 | 224.8 | 230.3 | 225.9 |
Deferred Revenue Non-Current
| 4.612 | 5.107 | 5.429 | 6.009 | 5.432 | 5.284 | 4.944 | 5.052 | 0 | 4.282 | 4.285 | 5.725 | 6.694 | 9.209 | 10.972 | 12.614 | 14.207 | 16.371 | 17.373 | 19.75 | 21.59 | 22.641 | 24.55 | 5.954 | 5.218 | 5.833 | 0 | 1.174 | 0 | 0 | 0 | 0.871 | 0.784 | 0.477 | 1.013 | 3.573 | 2.472 | 2.643 | 2.827 | 1.071 | 1.372 | 1.415 | 1.701 | 3.901 | 1.185 | 1.23 | 1.294 | 1.334 | 1.374 | 1.643 | 1.633 | 1.673 | 1.714 | 1.48 | 1.423 | 1.461 | 1.446 | 1.46 | 1.286 | 0.885 | 0 | 0 | 0 | 0.115 | 0.12 | 0.125 | 0.131 | 0.137 | 0.143 | 0.149 | 0.191 | 0.163 | 2.968 | 3.038 | 3.085 | 3.142 | 3.197 | 3.275 | 3.313 | 3.285 | 3.365 | 3.422 | 3.525 | 3.595 | 3.686 | 4.249 | 4.403 | 4.797 | 5.058 | 5.335 | 5.698 | 5.955 | 6.233 | 6.701 | 6.996 | 7.27 | 7.547 | 7.19 | 7.407 | 7.621 | 0 | 0 | 0 | 8.194 | 0 | 0 | 0 | 8.31 | 0 | 0 | 0 | 9.185 | 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
| -1,140.489 | -72.298 | 4.132 | -79.382 | -73.827 | -73.305 | -68.62 | -70.007 | 0 | -69.808 | -64.662 | -79.01 | -77.684 | -85.641 | -95.833 | -73.07 | -10.638 | -76.235 | -77.237 | -77.205 | -78.382 | -78.804 | -80.547 | -59.292 | -68.724 | -69.33 | 0 | -23.623 | 0 | 0 | 0 | -58.059 | -0.784 | -0.477 | -1.013 | -3.573 | -2.472 | -2.643 | -2.827 | -1.071 | -1.372 | -1.415 | -1.701 | -3.901 | -1.185 | -1.23 | -1.294 | -1.334 | 0 | -151.485 | -125.657 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,208.07 | 142.616 | 65.864 | 73.373 | 68.395 | 68.021 | 63.676 | 64.955 | 0 | 65.526 | -4.285 | -5.725 | -6.694 | -9.209 | -10.972 | 60.456 | -3.569 | 59.864 | 59.864 | 57.455 | 56.792 | 56.163 | 55.997 | 53.338 | 63.506 | 63.497 | 0 | -1.174 | 0 | 0 | 0 | 57.188 | 0.75 | 0.75 | 0.75 | 0.75 | 3.75 | 3 | 3 | 3 | 4 | 4 | 4 | 2.6 | 5.856 | 5.856 | 4.256 | 4.256 | 6.478 | 151.485 | 125.657 | 9.478 | 4 | 4 | 4 | 3.475 | 7.4 | 7.325 | 3.25 | 3.15 | 20.096 | 22.085 | 0 | -3.987 | 5.58 | 7.775 | -0.162 | -0.149 | -0.109 | -0.108 | -0.174 | -0.155 | -3.014 | -3.076 | -3.078 | -3.095 | -3.225 | -3.258 | -3.323 | -3.333 | -3.41 | -3.415 | -3.539 | -3.546 | -3.702 | -4.213 | -4.38 | -4.793 | -5.087 | -5.348 | -5.745 | -5.962 | -6.218 | -6.722 | -7.005 | -7.311 | -7.559 | -7.221 | -7.441 | -7.632 | 88 | 98 | 70.2 | -8.149 | 0 | 0 | 0 | -8.307 | 0 | 0 | 0 | -9.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,208.07 | 1,136.035 | 1,139.266 | 1,135.051 | 1,144.438 | 1,134.815 | 1,176.014 | 1,147.511 | 1,114.999 | 1,104.495 | 1,249.044 | 1,251.721 | 1,294.125 | 1,444.182 | 1,535.363 | 1,509.923 | 1,539.606 | 1,564.879 | 1,559.542 | 1,451.103 | 1,459.998 | 1,482.425 | 1,297.843 | 1,292.313 | 1,241.41 | 1,247.045 | 1,181.501 | 1,166.772 | 1,133.667 | 1,167.38 | 1,168.166 | 1,137.306 | 1,108.043 | 1,094.86 | 959.163 | 948.282 | 1,034.169 | 917.307 | 923.695 | 887.374 | 667.738 | 664.794 | 655.808 | 642.455 | 397.218 | 392.634 | 207.506 | 207.506 | 202.102 | 121.643 | 96.933 | 108.451 | 53.839 | 54.23 | 54.798 | 46.701 | 8.846 | 8.785 | 38.471 | 4.035 | 20.096 | 22.085 | 2.762 | 0.115 | 5.7 | 7.9 | 8.8 | 9.5 | 11 | 112.1 | 112.8 | 113.5 | 114.9 | 115.9 | 116.6 | 117.5 | 119 | 120 | 121 | 155.5 | 156.8 | 157.8 | 158.5 | 163.5 | 169.6 | 167.5 | 168.2 | 203.4 | 215.9 | 219.3 | 224.9 | 227.1 | 277.3 | 263.5 | 280.2 | 340.9 | 355.3 | 357.7 | 362.1 | 356.6 | 359.9 | 346.5 | 335.1 | 310.2 | 253.6 | 254.7 | 257.4 | 274.7 | 372.5 | 334.8 | 303.1 | 309.7 | 299.6 | 254.4 | 274.7 | 255.2 | 327.7 | 308.7 | 395.3 | 387 | 402.7 | 233.4 | 229.7 | 309.3 | 236.8 | 240.8 | 266.5 | 153.1 | 224.1 | 224.8 | 230.3 | 225.9 |
Total Liabilities
| 1,212.682 | 1,213.44 | 1,210.559 | 1,214.433 | 1,218.265 | 1,208.12 | 1,244.634 | 1,217.518 | 1,182.14 | 1,174.303 | 1,313.706 | 1,321.893 | 1,362.971 | 1,520.385 | 1,620.558 | 1,597.544 | 1,635.271 | 1,663.502 | 1,660.842 | 1,543.983 | 1,556.367 | 1,577.695 | 1,390.284 | 1,360.857 | 1,307.609 | 1,311.864 | 1,239.547 | 1,223.704 | 1,192.265 | 1,224.616 | 1,228.695 | 1,194.043 | 1,180.78 | 1,156.811 | 1,019.545 | 1,003.889 | 1,088.459 | 966.313 | 973.275 | 933.027 | 707.148 | 702.745 | 690.017 | 678.66 | 426.701 | 418.247 | 231.765 | 237.934 | 224.862 | 153.128 | 127.29 | 136.078 | 74.813 | 74.539 | 74.621 | 66.841 | 56.667 | 71.386 | 61.055 | 24.748 | 20.744 | 22.746 | 22.234 | 27.491 | 25.044 | 30.107 | 34.196 | 54.594 | 45.639 | 150.727 | 150.673 | 163.793 | 153.669 | 158.872 | 159.05 | 162.964 | 170.038 | 172.123 | 174.529 | 205.832 | 201.011 | 205.087 | 207.726 | 214.722 | 216.641 | 216.242 | 212.229 | 250.635 | 256.323 | 267.455 | 267.508 | 274.837 | 306.492 | 294.523 | 306.756 | 369.568 | 376.799 | 397.123 | 398.845 | 395.905 | 395.3 | 382.7 | 367.7 | 344.538 | 290.1 | 294.4 | 294 | 312.519 | 406 | 368.5 | 335.8 | 341.414 | 333.5 | 288.7 | 311.1 | 284.9 | 357 | 333.3 | 422.7 | 412.4 | 426.1 | 251.1 | 249.2 | 327.1 | 255.5 | 257.5 | 280 | 166.7 | 237.1 | 240.1 | 244.8 | 238.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 362.216 | 358.374 | 350.239 | 343.215 | 333.492 | 334.202 | 329.636 | 292.449 | 205.906 | 117.424 | 84.558 | 0 | 0 | 0 | 0.149 | 0 | 0 | 0.131 | 0.432 | 0 | 0.459 | 0 | 0 | 0.487 | 0 | 0 | 0 | 0 | 0.124 | 0.079 | 0.269 | 0 | 0 | 0 | 0.09 | 38.132 | 38.132 | 0.18 | 0 | 38.132 | 38.132 | 0.259 | 0.462 | 38.132 | 38.132 | 38.132 | 0.445 | 38.132 | 38.132 | 38.132 | 0 | 38.132 | 38.132 | 38.132 | 0 | 38.132 | 38.132 | 38.132 | 0 | 38.132 | 38.132 | 38.132 | 0.212 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 0.244 | 38.132 | 38.132 | 0.178 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 38.132 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 21.7 | 21.7 | 0 | 18.7 | 0 | 18.7 | 21.7 | 18.717 | 0 | 0 | 0 | 19.222 | 0 | 0 | 0 | 20.842 | 0 | 0 | 0 | 26.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.436 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.447 | 0.459 | 0.459 | 0.459 | 0.459 | 0.459 | 0.452 | 0.447 | 0.447 | 0.447 | 0.446 | 0.44 | 0.434 | 0.432 | 0.427 | 0.422 | 0.422 | 0.415 | 0.415 | 0.415 | 0.41 | 0.41 | 0.398 | 0.398 | 0.392 | 0.384 | 0.384 | 0.376 | 0.376 | 0.376 | 0.375 | 0.331 | 0.331 | 0.33 | 0.33 | 0.279 | 0.279 | 0.279 | 0.279 | 0.278 | 0.278 | 0.278 | 0.278 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.276 | 0.276 | 0.276 | 0.276 | 0.276 | 0.276 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.278 | 0.279 | 0.278 | 0.278 | 0.278 | 0.277 | 0.275 | 0.274 | 0.274 | 0.267 | 0.267 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.262 | 0.26 | 0.243 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.2 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0.248 | 0 | 0 | 0 | 0.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,561.587 | -362.216 | -358.374 | 2,466.844 | 2,434.799 | 2,405.453 | 2,365.674 | -329.636 | -292.449 | -205.906 | -117.424 | -84.558 | -49.768 | -39.316 | -37.233 | -22.015 | -9.337 | -2.618 | 2.241 | -5.331 | -0.554 | 2.842 | 8.388 | 18.068 | 23.686 | 24.938 | 29.27 | 32.605 | 34.262 | 34.624 | 35.173 | 29.873 | 24.548 | 27.379 | 18.024 | 19.862 | -1.898 | -3.566 | -2.817 | -0.569 | 0.765 | 0.969 | 1.126 | 3.043 | -0.439 | -22.695 | -22.127 | -18.495 | -34.806 | -30.51 | -29.363 | -29.652 | -23.623 | -25.372 | -33.447 | -35.499 | -35.702 | -36.284 | 916.554 | -39.609 | -37.941 | 866.846 | -40.48 | -40.36 | -34.696 | -35.372 | -34.896 | -30.786 | -22.755 | -45.415 | -46.52 | -48.125 | -45.764 | -45.823 | -52.284 | -51.521 | -51.257 | -51.304 | -51.639 | -55.985 | -59.097 | -59.446 | -59.608 | -61.26 | -57.295 | -57.251 | -56.978 | -58.019 | -43.391 | -46.946 | -52.011 | -50.064 | -43.233 | -39.772 | -27.016 | -36.418 | -36.438 | -41.315 | -39.167 | -37.117 | 388.5 | 372.7 | 356.8 | -16.971 | 324.4 | 306.6 | -301.2 | -11.145 | 251 | 232 | 213.5 | -12.009 | 177.3 | 160.4 | 144 | 128.4 | 226.3 | 101.4 | 89.8 | 78.7 | 67.8 | 57.5 | 47.8 | 39.8 | 108 | 27.2 | 21.7 | 15.4 | 8 | 8 | 5 | 2.1 |
Accumulated Other Comprehensive Income/Loss
| 0 | -362.216 | -358.374 | -350.239 | -343.215 | -333.492 | -334.202 | -329.636 | -292.449 | -205.906 | -117.424 | -84.558 | -1.828 | -3.633 | -5.377 | -7.149 | -8.865 | -10.735 | -12.131 | -3.432 | -4.809 | -3.459 | 0.342 | 1.299 | 2.513 | 2.138 | 1.335 | -0.822 | -2.719 | -3.124 | -3.079 | 5.731 | 8.456 | 6.074 | 26.268 | 27.91 | 0.875 | 4.555 | 3.82 | 6.223 | 7.109 | 6.024 | 8.741 | 9.538 | 8.97 | 9.982 | 9.786 | 7.555 | 6.375 | 8.147 | 7.589 | 7.181 | 5.327 | 7.279 | 15.725 | 15.33 | 13.702 | 12.613 | 14.448 | 14.103 | 13.771 | 10.825 | 8.128 | 10.788 | 18.178 | 14.592 | 14.789 | 14.368 | 14.856 | 14.032 | 16.689 | 17.783 | 14.756 | 12.949 | 13.719 | 11.822 | 12.155 | 11.684 | 8.901 | 20.13 | 14.593 | 12.695 | 13.833 | 10.759 | -107.125 | -105.03 | -1.174 | -98.655 | -5.056 | -4.139 | -4.697 | -6.502 | -7.75 | -9.108 | -11.275 | -14.377 | -67.757 | -64.297 | -60.838 | -15.167 | 0 | 0 | 0 | -3.284 | 0 | 0 | 0 | -36.929 | 0 | 0 | 0 | -28.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,333.073 | 1,606.199 | 1,605.912 | -1,213.326 | -1,175.122 | -1,136.919 | -1,098.619 | 1,599.427 | 1,890.834 | 1,597.679 | 1,713.682 | 1,675.74 | 1,590.194 | 1,589.205 | 1,594.336 | 1,540.797 | 1,510.804 | 1,505.265 | 1,504.87 | 1,505.516 | 1,467.289 | 1,418.769 | 1,406.822 | 1,369.919 | 1,336.292 | 1,333.874 | 1,288.861 | 1,289.919 | 1,295.709 | 1,254.392 | 1,254.701 | 1,173.319 | 1,173.588 | 1,135.726 | 1,085.896 | 1,085.046 | 997.419 | 997.186 | 1,034.98 | 1,033.896 | 724.786 | 724.571 | 762.224 | 753.173 | 432.76 | 432.507 | 431.437 | 467.398 | 429.468 | 429.225 | 428.978 | 465.678 | 427.371 | 427.104 | 426.831 | 462.392 | 424.097 | 423.785 | -532.585 | 459.842 | 421.634 | -485.602 | 421.404 | 458.699 | 424.364 | 424.33 | 424.532 | 424.146 | 424.055 | 423.966 | 423.719 | 423.603 | 461.187 | 423.252 | 426.269 | 464.211 | 425.651 | 425.33 | 424.77 | 422.987 | 422.241 | 422.218 | 441.319 | 441.178 | 553.971 | 549.105 | 440.506 | 538.137 | 439.829 | 439.638 | 436.949 | 435.399 | 424.871 | 426.26 | 447.96 | 429.26 | 500.009 | 476.674 | 469 | 425.963 | 22.5 | 45.7 | 62.3 | 425.449 | 110.4 | 153.3 | 761.7 | 471.064 | 190.7 | 202.2 | 218.2 | 424.099 | 206.4 | 217.3 | 215.7 | 228.6 | 68.6 | 173 | 134.9 | 145.2 | 147.5 | 156.6 | 159.8 | 60.8 | -10.2 | 68 | 74.5 | 77.2 | -0.5 | 0.5 | -5.4 | -1.7 |
Total Shareholders Equity
| 1,228.95 | 1,244.417 | 1,247.972 | 1,253.952 | 1,260.111 | 1,268.968 | 1,267.489 | 1,270.225 | 1,306.37 | 1,392.22 | 1,479.293 | 1,507.083 | 1,539.057 | 1,546.715 | 1,552.185 | 1,512.234 | 1,493.049 | 1,492.359 | 1,495.558 | 1,497.631 | 1,462.366 | 1,419.045 | 1,415.984 | 1,389.713 | 1,363.4 | 1,361.372 | 1,319.881 | 1,322.117 | 1,327.667 | 1,286.426 | 1,287.284 | 1,209.59 | 1,206.99 | 1,169.571 | 1,130.572 | 1,133.292 | 1,034.904 | 1,036.683 | 1,036.539 | 1,039.925 | 771.123 | 770.027 | 772.68 | 766.546 | 479.702 | 458.205 | 457.507 | 457.182 | 439.447 | 445.272 | 445.614 | 443.485 | 447.484 | 447.42 | 447.518 | 442.5 | 440.506 | 438.523 | 436.825 | 434.612 | 435.872 | 430.477 | 427.46 | 429.615 | 446.256 | 441.96 | 442.835 | 446.138 | 454.566 | 430.993 | 432.298 | 431.671 | 430.701 | 428.788 | 426.115 | 424.968 | 424.959 | 424.12 | 420.441 | 425.539 | 416.143 | 413.873 | 414.511 | 409.644 | 408.517 | 405.79 | 401.32 | 400.429 | 410.348 | 407.519 | 399.203 | 397.793 | 395.831 | 399.324 | 409.913 | 397.409 | 396.058 | 390.006 | 390.939 | 392.64 | 411.2 | 418.4 | 419.1 | 424.66 | 434.8 | 459.9 | 460.5 | 444.08 | 441.7 | 434.2 | 431.7 | 409.683 | 383.7 | 377.7 | 359.7 | 357 | 294.9 | 274.4 | 224.7 | 223.9 | 215.3 | 214.1 | 207.6 | 100.6 | 97.8 | 95.2 | 96.2 | 92.6 | 7.5 | 8.5 | -0.4 | 0.4 |
Total Equity
| 1,237.875 | 1,263.472 | 1,267.566 | 1,274.047 | 1,280.825 | 1,290.375 | 1,288.596 | 1,289.906 | 1,326.645 | 1,412.988 | 1,488.797 | 1,516.983 | 1,549.206 | 1,557.06 | 1,562.715 | 1,522.945 | 1,504.002 | 1,503.469 | 1,506.993 | 1,498.252 | 1,462.993 | 1,419.686 | 1,415.984 | 1,389.713 | 1,363.4 | 1,361.372 | 1,319.881 | 1,322.117 | 1,327.667 | 1,286.426 | 1,287.284 | 1,209.59 | 1,206.99 | 1,178.643 | 1,139.689 | 1,142.46 | 1,044.666 | 1,046.507 | 1,046.441 | 1,049.933 | 781.02 | 780.382 | 783.185 | 777.16 | 490.413 | 468.987 | 468.376 | 468.047 | 450.411 | 445.272 | 445.614 | 443.485 | 447.484 | 447.42 | 447.518 | 442.5 | 440.506 | 438.523 | 436.825 | 434.612 | 435.872 | 430.477 | 427.46 | 429.615 | 446.256 | 441.96 | 442.835 | 446.138 | 454.566 | 430.993 | 432.298 | 431.671 | 430.701 | 428.788 | 426.115 | 424.968 | 424.959 | 424.12 | 420.441 | 425.539 | 416.143 | 413.873 | 414.511 | 409.644 | 408.517 | 405.79 | 401.32 | 400.429 | 410.348 | 407.519 | 399.203 | 397.793 | 395.831 | 399.324 | 409.913 | 397.409 | 396.058 | 390.006 | 390.939 | 392.64 | 411.2 | 418.4 | 419.1 | 424.66 | 434.8 | 459.9 | 460.5 | 444.08 | 441.7 | 434.2 | 431.7 | 409.683 | 383.7 | 377.7 | 359.7 | 357 | 294.9 | 274.4 | 224.7 | 223.9 | 215.3 | 214.1 | 207.6 | 100.6 | 97.8 | 95.2 | 96.2 | 92.6 | 7.5 | 8.5 | -0.4 | 0.4 |
Total Liabilities & Shareholders Equity
| 2,441.632 | 2,476.912 | 2,478.125 | 2,488.48 | 2,499.09 | 2,498.495 | 2,533.23 | 2,507.424 | 2,508.785 | 2,587.291 | 2,802.503 | 2,838.876 | 2,912.177 | 3,077.445 | 3,183.273 | 3,120.489 | 3,139.273 | 3,166.971 | 3,167.835 | 3,042.235 | 3,019.36 | 2,997.381 | 2,806.268 | 2,750.57 | 2,671.009 | 2,673.236 | 2,559.428 | 2,545.821 | 2,519.932 | 2,511.042 | 2,515.979 | 2,403.633 | 2,387.77 | 2,335.454 | 2,159.234 | 2,146.349 | 2,133.125 | 2,012.82 | 2,019.716 | 1,982.96 | 1,488.168 | 1,483.127 | 1,473.202 | 1,455.82 | 917.114 | 887.234 | 700.141 | 705.981 | 675.273 | 598.4 | 572.904 | 579.563 | 522.297 | 521.959 | 522.139 | 509.341 | 497.173 | 509.909 | 497.88 | 459.36 | 456.616 | 453.223 | 449.694 | 457.106 | 471.3 | 472.067 | 477.031 | 500.732 | 500.205 | 581.72 | 582.971 | 595.464 | 584.37 | 587.66 | 585.165 | 587.932 | 594.997 | 596.243 | 594.97 | 631.371 | 617.154 | 618.96 | 622.237 | 624.366 | 625.158 | 622.032 | 613.549 | 651.064 | 666.671 | 674.974 | 666.711 | 672.63 | 702.323 | 693.847 | 716.669 | 766.977 | 772.857 | 787.129 | 789.784 | 788.545 | 806.5 | 801.1 | 786.8 | 769.198 | 724.9 | 754.3 | 754.5 | 756.599 | 847.7 | 802.7 | 767.5 | 751.097 | 717.2 | 666.4 | 670.8 | 641.9 | 651.9 | 607.7 | 647.4 | 636.3 | 641.4 | 465.2 | 456.8 | 427.7 | 353.3 | 352.7 | 376.2 | 259.3 | 244.6 | 248.6 | 244.4 | 238.6 |