NMI Holdings, Inc.
NASDAQ:NMIH
35.68 (USD) • At close January 8, 2025
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 133.231 | 62.629 | 139.726 | 96.689 | 174.212 | 71.097 | 80.907 | 42.25 | 123.653 | 70.246 | 127.849 | 73.481 | 93.688 | 63.921 | 110.649 | 121.382 | 188.644 | 513.382 | 107.316 | 38.427 | 42.956 | 34.305 | 39.761 | 25.294 | 18.187 | 16.454 | 101.89 | 19.196 | 20.698 | 20.035 | 12.543 | 47.746 | 44.522 | 46.827 | 73.302 | 57.317 | 132.791 | 64.301 | 66.42 | 103.021 | 137.485 | 34.671 | 42.792 | 55.929 | 34.097 | 25.941 | 147.402 | 485.855 |
| Short Term Investments
| 300.684 | 214.664 | 182.728 | 189.729 | 2,197.686 | 369.341 | 2,171.766 | 2,099.389 | 1,973.931 | 2,019.42 | 1,993.972 | 2,085.931 | 2,054.419 | 1,994.28 | 1,831.511 | 1,804.286 | 1,689.815 | 1,339.771 | 1,070.072 | 1,140.94 | 1,073.176 | 1,017.607 | 940.223 | 911.49 | 874.435 | 838.265 | 723.79 | 715.875 | 692.729 | 673.695 | 658.64 | 628.969 | 641.572 | 607.318 | 0 | 559.235 | 314.455 | 370.042 | 367.947 | 336.501 | 308.564 | 413.307 | 0 | 409.088 | 0 | 0 | 5.375 | 4.864 |
| Cash and Short Term Investments
| 433.915 | 319.126 | 367.241 | 333.291 | 2,371.898 | 440.438 | 2,252.673 | 2,141.639 | 2,097.584 | 2,089.666 | 2,121.821 | 2,159.412 | 2,148.107 | 2,058.201 | 1,942.16 | 1,925.668 | 1,878.459 | 1,853.153 | 1,177.388 | 1,179.367 | 1,116.132 | 1,051.912 | 979.984 | 936.784 | 892.622 | 854.719 | 825.68 | 735.071 | 713.427 | 693.73 | 671.183 | 676.715 | 686.094 | 654.145 | 73.302 | 616.552 | 132.791 | 64.301 | 434.367 | 439.522 | 137.485 | 447.978 | 42.792 | 55.929 | 34.097 | 25.941 | 152.777 | 490.72 |
| Net Receivables
| 0 | 0 | 0 | 103.97 | 0 | 0 | 0 | 91.267 | 86.957 | 0 | 80.606 | 80.678 | 78.919 | 75.665 | 70.892 | 67.387 | 65.339 | 60.715 | 46.872 | 46.085 | 45.73 | 42.225 | 38.478 | 36.007 | 34.675 | 31.252 | 28.164 | 25.179 | 21.056 | 17.795 | 15.566 | 13.728 | 11.378 | 8.868 | 6.578 | 5.143 | 3.986 | 2.758 | 1.663 | 1.048 | 0.402 | 0.143 | 0.129 | 0.019 | 0 | 0 | 0 | 0 |
| Inventory
| 0 | -422.917 | -470.483 | -437.261 | -2,926.295 | -1,087.255 | -2,800.809 | -796.578 | -512.019 | -2,545.539 | -378.804 | -323.835 | -285.306 | -257.927 | -4.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 235.286 | 375.187 | 235.286 | 0 | 0 | 0 | 0 | 861.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.783 | 1.869 | 0 | 0 | 1.097 | 0 | 0 | 0 | 0 | 0.957 | 0.533 | 0.417 |
| Total Current Assets
| 368.605 | 610.473 | 470.234 | 617.945 | 176.463 | 73.319 | 83.104 | 2,143.815 | 2,184.541 | 70.246 | 2,202.427 | 2,240.09 | 2,227.026 | 2,133.866 | 2,013.052 | 1,993.055 | 1,943.798 | 1,913.868 | 1,224.26 | 1,225.452 | 1,161.862 | 1,094.137 | 1,018.462 | 971.377 | 927.297 | 885.971 | 853.844 | 760.25 | 734.483 | 711.525 | 686.749 | 690.443 | 55.9 | 663.013 | 79.88 | 621.695 | 451.232 | 437.101 | 436.03 | 440.57 | 446.451 | 448.121 | 42.921 | 55.948 | 34.097 | 25.941 | 152.777 | 490.72 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 28.848 | 30.308 | 39.352 | 31.991 | 32.262 | 31.83 | 13.242 | 32.156 | 32.071 | 32.386 | 13.056 | 32.066 | 31.443 | 31.298 | 12.525 | 28.131 | 26.105 | 25.667 | 12.434 | 26.303 | 25.827 | 25.105 | 10.526 | -6.88 | -12.378 | -16.343 | 7.624 | -38.49 | -45.771 | -50.529 | 6.555 | 19.924 | 19.69 | 17.219 | 2.831 | 13.902 | 13.284 | 12.913 | 2.148 | 1.629 | 1.465 | 0.761 | 8.876 | 9.054 | 8.786 | 9.213 | 0.285 |
| Goodwill
| 0 | -63.248 | -62.801 | 3.244 | -62.195 | 0 | 0 | 3.244 | 0 | -32.071 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 3.244 | 3.244 | 3.244 | 3.244 | 3.244 | 3.634 | 3.634 | 3.634 | 3.634 |
| Intangible Assets
| 0 | 66.882 | 66.435 | 0.39 | 65.829 | 35.896 | 35.464 | 35.564 | 35.79 | 35.705 | 36.02 | 35.681 | 35.7 | 35.077 | 34.932 | 33.299 | 31.765 | 29.739 | 29.301 | 29.73 | 29.937 | 29.461 | 28.739 | 28.399 | 26.521 | 26.437 | 26.491 | 26.436 | 25.401 | 25.164 | 24.802 | 24.036 | 23.558 | 23.324 | 20.853 | 12.76 | 13.902 | 13.284 | 16.547 | 10.048 | 10.777 | 9.097 | 8.855 | 8.876 | 9.054 | 8.786 | 9.213 | 7.266 |
| Goodwill and Intangible Assets
| 3.634 | 3.634 | 3.634 | 3.634 | 3.634 | 35.896 | 35.464 | 35.564 | 35.79 | 3.634 | 36.02 | 35.681 | 35.7 | 35.077 | 34.932 | 33.299 | 31.765 | 29.739 | 29.301 | 29.73 | 29.937 | 29.461 | 28.739 | 28.399 | 26.521 | 26.437 | 26.491 | 26.436 | 25.401 | 25.164 | 24.802 | 24.036 | 23.558 | 23.324 | 20.853 | 16.004 | 13.902 | 13.284 | 16.547 | 13.292 | 10.777 | 12.341 | 12.099 | 8.876 | 12.688 | 12.42 | 12.847 | 10.9 |
| Long Term Investments
| 0 | 2,520.99 | 2,393.525 | 2,371.021 | 2,197.686 | 2,233.656 | 2,171.766 | 2,099.389 | 1,973.931 | 2,019.42 | 1,993.972 | 2,085.931 | 2,054.419 | 1,994.28 | 1,831.511 | 1,804.286 | 1,689.815 | 1,339.771 | 1,070.072 | 1,140.94 | 1,073.176 | 1,017.607 | 940.223 | 911.49 | 874.435 | 838.265 | 723.79 | 715.875 | 692.729 | 673.695 | 658.64 | 628.969 | 641.572 | 607.318 | 556.683 | 559.235 | 314.455 | 370.042 | 367.947 | 336.501 | 308.564 | 413.307 | 410.876 | 409.088 | 411.983 | 427.472 | 329.267 | 4.864 |
| Tax Assets
| 0 | -471.389 | -255.146 | 48.368 | 0 | -32.262 | -31.83 | 67.186 | -32.156 | -1,948.652 | -32.386 | -13.056 | -32.066 | -31.443 | -31.298 | -12.525 | -28.131 | -26.105 | -25.667 | -12.434 | -26.303 | -25.827 | -25.105 | -10.526 | 6.88 | 12.378 | 16.343 | -7.624 | 38.49 | 45.771 | 50.529 | -6.555 | -19.924 | -19.69 | -17.219 | 0 | -13.902 | -13.284 | -12.913 | 0 | 2.005 | 0 | 0 | -5.242 | -9.054 | 0 | 0 | 0 |
| Other Non-Current Assets
| 0 | 382.011 | 335.677 | -118.959 | -2,229.677 | -2,265.918 | -2,203.596 | -2,211.747 | 394.122 | 2,215.569 | 393.952 | 328.969 | 276.129 | 245.078 | 290.09 | 329.081 | 332.109 | 651.316 | 262.787 | 194.148 | 172.046 | 147.504 | 153.444 | 152.154 | 151.525 | 151.777 | 237.31 | 152.537 | 168.482 | 164.136 | 156.72 | 188.732 | 107.112 | 66.096 | 89.559 | 84.381 | 144.638 | 69.479 | 64.332 | 111.324 | 142.603 | 39.05 | 47.448 | 59.621 | 37.048 | 20.272 | 139.91 | 526.719 |
| Total Non-Current Assets
| 3.634 | 2,464.094 | 2,507.998 | 2,343.416 | 3.634 | 3.634 | 3.634 | 3.634 | 2,403.843 | 2,322.042 | 2,423.944 | 2,450.581 | 2,398.314 | 2,305.878 | 2,187.831 | 2,166.666 | 2,081.82 | 2,046.931 | 1,387.827 | 1,364.818 | 1,301.462 | 1,220.399 | 1,147.511 | 1,092.043 | 1,052.481 | 1,016.479 | 987.591 | 894.848 | 886.612 | 862.995 | 840.162 | 841.737 | 792.166 | 716.428 | 684.314 | 662.451 | 486.897 | 466.089 | 461.739 | 463.265 | 465.578 | 466.163 | 471.184 | 481.219 | 461.719 | 468.95 | 491.238 | 542.768 |
| Total Assets
| 3,320.125 | 3,074.567 | 2,978.232 | 2,961.361 | 2,762.031 | 2,689.85 | 2,633.776 | 2,516.03 | 2,403.843 | 2,392.288 | 2,423.944 | 2,450.581 | 2,398.314 | 2,305.878 | 2,187.831 | 2,166.666 | 2,081.82 | 2,046.931 | 1,387.827 | 1,364.818 | 1,301.462 | 1,220.399 | 1,147.511 | 1,092.043 | 1,052.481 | 1,016.479 | 987.591 | 894.848 | 886.612 | 862.995 | 840.162 | 841.737 | 792.166 | 716.428 | 684.314 | 662.451 | 486.897 | 466.089 | 461.739 | 463.265 | 465.578 | 466.163 | 471.184 | 481.219 | 461.719 | 468.95 | 491.238 | 542.768 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 110.968 | 0 | 0 | 0 | 0 | 0 | 70.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.568 | 0 | 0 | 0 | 0 | 0 | 6.845 | 0 | 13.691 | 8.494 | 0 | 10.052 | 9.276 | 6.416 | 5.604 | 8.707 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 235,286 | 235.286 | 235.286 | 235,286 | 154.409 | 154.409 | 154.409 | 154.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | 1.19 | 0 | 0.602 | 1.367 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| -235,286 | -235.286 | -235.286 | -235,286 | -154.409 | -154.409 | -224.75 | -154.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.682 | 0 | 0 | 0 | 0 | 0 | -8.035 | 0 | -14.293 | -9.861 | 0 | -10.052 | -9.276 | -6.416 | -5.604 | -8.707 |
| Total Current Liabilities
| 110.968 | 100.907 | 99.302 | 96.46 | 154.409 | 154.409 | 154.409 | 228.985 | 84.989 | 2.5 | 92.092 | 88.305 | 93.984 | 84.009 | 87.217 | 0 | 0 | 0 | 20.745 | 0 | 0 | 0 | 16.981 | 31.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.568 | 0 | 0 | 0 | 0 | 0 | 6.845 | 0 | 13.691 | 8.494 | 0 | 10.052 | 9.276 | 6.416 | 5.604 | 8.708 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 414.694 | 414.249 | 398.001 | 397.595 | 397.198 | 396.808 | 396.426 | 396.051 | 395.683 | 395.323 | 394.969 | 394.623 | 394.282 | 393.949 | 393.622 | 393.301 | 392.987 | 392.773 | 145.521 | 145.764 | 146.007 | 146.253 | 146.503 | 146.757 | 147.009 | 147.262 | 143.868 | 143.882 | 143.969 | 143.99 | 144.01 | 144.353 | 144.23 | 144.107 | 143.982 | 143.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 78.334 | -792.445 | 103.695 | -397.198 | -396.808 | 0 | 0 | 0 | -161.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 380.879 | 348.293 | 322.651 | 349.941 | 257.163 | 242.144 | 223.368 | 193.859 | 166.609 | 161.658 | 156.966 | 164.175 | 151.364 | 136.273 | 115.15 | 112.586 | 97.451 | 83.785 | 66.831 | 56.36 | 43.769 | 28.258 | 12.77 | 2.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 |
| Other Non-Current Liabilities
| 193.846 | 293.751 | 71.793 | 266.967 | 162.3 | 147.534 | 307.271 | 312.393 | 315.685 | 310.215 | 336.967 | 325.997 | 336.442 | 315.751 | 298.751 | 291.188 | 283.826 | 313.336 | 200.585 | 232.274 | 238.199 | 233.509 | 236.357 | 241.046 | 244.979 | 239.575 | 241.779 | 241.889 | 231.618 | 223.965 | 212.243 | 220.035 | 217.53 | 149.886 | 130.274 | -143.939 | -0.137 | -0.137 | -0.137 | -0.137 | -0.133 | -0.133 | -0.133 | -0.133 | 0 | -0.133 | -0.133 | -0.133 |
| Total Non-Current Liabilities
| 989.419 | 928.05 | 900.549 | 938.897 | 816.661 | 786.486 | 772.656 | 673.318 | 877.977 | 864.696 | 888.902 | 884.795 | 882.088 | 845.973 | 807.523 | 797.075 | 774.264 | 789.894 | 412.937 | 434.398 | 427.975 | 408.02 | 395.63 | 390.543 | 391.988 | 386.837 | 385.647 | 385.771 | 375.587 | 367.955 | 356.253 | 364.388 | 361.897 | 293.993 | 274.256 | 259.72 | 78.696 | 54.402 | 38.537 | 36.307 | 31.18 | 22.253 | 17.731 | 18.002 | 14.861 | 12.47 | 10.543 | 54.02 |
| Total Liabilities
| 1,124.939 | 1,028.957 | 999.851 | 1,035.357 | 971.07 | 940.895 | 927.065 | 902.303 | 877.977 | 867.196 | 888.902 | 884.795 | 882.088 | 845.973 | 807.523 | 797.075 | 774.264 | 789.894 | 412.937 | 434.398 | 427.975 | 408.02 | 395.63 | 390.543 | 391.988 | 386.837 | 385.647 | 385.771 | 375.587 | 367.955 | 356.253 | 364.388 | 361.897 | 293.993 | 274.256 | 259.72 | 78.696 | 54.402 | 38.537 | 36.307 | 31.18 | 22.253 | 17.731 | 18.002 | 14.861 | 12.47 | 10.543 | 54.02 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 148.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.879 | 0.879 | 0.878 | 0.873 | 0.87 | 0.87 | 0.869 | 0.865 | 0.865 | 0.864 | 0.863 | 0.858 | 0.857 | 0.857 | 0.856 | 0.852 | 0.848 | 0.848 | 0.689 | 0.684 | 0.679 | 0.677 | 0.675 | 0.663 | 0.663 | 0.658 | 0.656 | 0.605 | 0.599 | 0.598 | 0.598 | 0.591 | 0.591 | 0.591 | 0.591 | 0.588 | 0.587 | 0.587 | 0.585 | 0.584 | 0.584 | 0.584 | 0.581 | 0.581 | 0.556 | 0.556 | 0.555 | 0.555 |
| Retained Earnings
| 1,497.092 | 1,404.282 | 1,312.203 | 1,223.153 | 1,139.74 | 1,055.785 | 975.501 | 901.043 | 828.103 | 751.265 | 675.821 | 608.141 | 547.617 | 487.424 | 429.902 | 377.011 | 328.743 | 290.564 | 263.716 | 205.445 | 155.25 | 105.487 | 66.387 | 33.488 | -2.032 | -26.843 | -52.084 | -74.157 | -72.391 | -84.703 | -90.716 | -94.882 | -156.444 | -162.619 | -164.63 | -160.723 | -155.902 | -151.103 | -140.75 | -132.93 | -122.909 | -111.933 | -99.079 | -84.024 | -70.94 | -57.067 | -40.793 | -28.841 |
| Accumulated Other Comprehensive Income/Loss
| -81.991 | -151.371 | -299.644 | -139.917 | -213.577 | -187.32 | -171.821 | -204.323 | -221.266 | -161.32 | -97.309 | 1.485 | 19.357 | 27.503 | 8.723 | 53.856 | 47.059 | 37.675 | 4.464 | 17.288 | 19.165 | 14.052 | 0.184 | -14.832 | -16.303 | -15.043 | -13.533 | -2.859 | -0.63 | -1.354 | -4.054 | -5.287 | 10.974 | 11.121 | 2.512 | -7.474 | -4.574 | -4.107 | -1.548 | -3.607 | -3.882 | -3.173 | -4.012 | -7.047 | -7.039 | -9.322 | 0.888 | 0.001 |
| Other Total Stockholders Equity
| 779.206 | 791.82 | 815.122 | 841.895 | 863.928 | 879.62 | 902.162 | 916.142 | 918.164 | 934.283 | 955.667 | 955.302 | 948.395 | 944.121 | 940.827 | 937.872 | 930.906 | 927.95 | 706.021 | 707.003 | 698.393 | 692.163 | 684.635 | 682.181 | 678.165 | 670.87 | 666.905 | 585.488 | 583.447 | 580.499 | 578.081 | 576.927 | 575.148 | 573.342 | 571.585 | 570.34 | 568.09 | 566.31 | 564.915 | 562.911 | 560.605 | 558.432 | 555.963 | 553.707 | 524.28 | 522.312 | 520.046 | 517.032 |
| Total Shareholders Equity
| 2,195.186 | 2,045.61 | 1,978.381 | 1,926.004 | 1,790.961 | 1,748.955 | 1,706.711 | 1,613.727 | 1,525.866 | 1,525.092 | 1,535.042 | 1,565.786 | 1,516.226 | 1,459.905 | 1,380.308 | 1,369.591 | 1,307.556 | 1,257.037 | 974.89 | 930.42 | 873.487 | 812.379 | 751.881 | 701.5 | 660.493 | 629.642 | 601.944 | 509.077 | 511.025 | 495.04 | 483.909 | 477.349 | 430.269 | 422.435 | 410.058 | 402.731 | 408.201 | 411.687 | 423.202 | 426.958 | 434.398 | 443.91 | 453.453 | 463.217 | 446.858 | 456.48 | 480.696 | 488.748 |
| Total Equity
| 2,195.186 | 2,045.61 | 1,978.381 | 1,926.004 | 1,790.961 | 1,748.955 | 1,706.711 | 1,613.727 | 1,525.866 | 1,525.092 | 1,535.042 | 1,565.786 | 1,516.226 | 1,459.905 | 1,380.308 | 1,369.591 | 1,307.556 | 1,257.037 | 974.89 | 930.42 | 873.487 | 812.379 | 751.881 | 701.5 | 660.493 | 629.642 | 601.944 | 509.077 | 511.025 | 495.04 | 483.909 | 477.349 | 430.269 | 422.435 | 410.058 | 402.731 | 408.201 | 411.687 | 423.202 | 426.958 | 434.398 | 443.91 | 453.453 | 463.217 | 446.858 | 456.48 | 480.696 | 488.748 |
| Total Liabilities & Shareholders Equity
| 3,320.125 | 3,074.567 | 3,006.112 | 2,961.361 | 2,762.031 | 2,689.85 | 2,633.776 | 2,516.03 | 2,403.843 | 2,392.288 | 2,423.944 | 2,450.581 | 2,398.314 | 2,305.878 | 2,187.831 | 2,166.666 | 2,081.82 | 2,046.931 | 1,387.827 | 1,364.818 | 1,301.462 | 1,220.399 | 1,147.511 | 1,092.043 | 1,052.481 | 1,016.479 | 987.591 | 894.848 | 886.612 | 862.995 | 840.162 | 841.737 | 792.166 | 716.428 | 684.314 | 662.451 | 486.897 | 466.089 | 461.739 | 463.265 | 465.578 | 466.163 | 471.184 | 481.219 | 461.719 | 468.95 | 491.238 | 542.768 |