Northrim BanCorp, Inc.
NASDAQ:NRIM
64.07 (USD) • At close November 4, 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 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 42.805 | 54.422 | 80.364 | 118.53 | 111.228 | 36.752 | 139.211 | 259.35 | 406.921 | 336.923 | 532.808 | 645.827 | 492.279 | 346.885 | 203.59 | 115.965 | 101.129 | 89.412 | 85.81 | 95.424 | 92.188 | 70.831 | 78.933 | 77.538 | 70.179 | 36.13 | 83.962 | 77.841 | 87.269 | 25.793 | 80.932 | 50.551 | 45.866 | 74.756 | 79.275 | 58.673 | 144.566 | 104.071 | 46.072 | 72.056 | 129.341 | 97.883 | 108.841 | 99.091 | 85.595 | 107.485 | 102.527 | 154.813 | 162.107 | 110.704 | 23.085 | 91.53 | 128.57 | 145.831 | 29.109 | 15.953 | 22.367 | 22.316 | 18.92 | 19.395 | 24.979 | 23.509 | 29.236 | 47.33 | 95.075 | 125.313 | 92.179 | 63.806 | 104.602 | 101.251 | 42.595 | 44.282 | 30.316 | 30.882 | 24.792 | 28.854 | 31.46 | 29.168 | 21.075 | 18.936 | 26.649 | 24.564 | 28.415 | 31.298 | 27.675 | 18.295 | 22.251 | 28.078 | 31.348 | 21.676 | 34.427 | 26.04 | 29.785 | 26.484 | 21.584 | 30.374 | 26.604 | 24.113 | 24.015 | 37.688 | 38.458 | 48.7 | 28.3 | 26.9 | 32 | 30.2 | 24.6 | 19.3 | 15.9 | 22.7 | 23.9 | 7.1 | 15.3 | 21.6 | 10.4 | 22.6 | 21.5 | 12.6 | 7.4 | 10.7 | 6.3 | 10.6 | 13.4 | 11.5 | 8.4 | 6.7 | 9.4 | 10.7 | 6.1 | 9.9 | 8 | 7.1 |
Short Term Investments
| 545.21 | 584.964 | 592.479 | 637.936 | 652.15 | 671.139 | 677.734 | 677.029 | 651.921 | 612.027 | 488.347 | 426.684 | 379.122 | 337.231 | 303.81 | 247.633 | 215.369 | 202.347 | 268.959 | 276.138 | 257.27 | 249.986 | 274.441 | 271.61 | 264.193 | 264.124 | 297.573 | 312.75 | 270.351 | 297.222 | 324.138 | 331.219 | 300.357 | 290.601 | 296.362 | 291.113 | 234.273 | 225.868 | 254.772 | 281.73 | 237.562 | 207.899 | 232.218 | 248.688 | 238.488 | 222.825 | 221.46 | 203.918 | 172.343 | 189.247 | 216.589 | 222.083 | 211.819 | 182.878 | 181.8 | 214.01 | 206.342 | 168.029 | 7.666 | 7.285 | 9.896 | 10.128 | 10.649 | 9.431 | 11.526 | 11.906 | 11.699 | 11.701 | 11.702 | 11.774 | 11.775 | 11.776 | 11.778 | 9.829 | 9.83 | 0.936 | 0.936 | 0.724 | 0.724 | 0.724 | 0.889 | 0.945 | 0.945 | 0.945 | 1.08 | 1.08 | 1.281 | 1.281 | 0 | 1.281 | 1.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 588.015 | 54.422 | 30.159 | 665.393 | 683.426 | 705.948 | 706.71 | 936.379 | 1,058.842 | 948.95 | 1,021.155 | 1,072.511 | 871.401 | 684.116 | 507.4 | 363.598 | 316.498 | 291.759 | 354.769 | 371.562 | 349.458 | 320.817 | 353.374 | 349.148 | 334.372 | 300.254 | 381.535 | 390.591 | 357.62 | 323.015 | 405.07 | 381.77 | 346.223 | 365.357 | 375.637 | 349.786 | 378.839 | 329.939 | 300.844 | 353.786 | 366.903 | 305.782 | 341.059 | 347.779 | 324.083 | 330.31 | 323.987 | 358.731 | 162.107 | 110.704 | 23.085 | 91.53 | 128.57 | 145.831 | 29.109 | 15.953 | 22.367 | 22.316 | 18.92 | 19.395 | 24.979 | 23.509 | 29.236 | 47.33 | 95.075 | 125.313 | 92.179 | 63.806 | 104.602 | 101.251 | 42.595 | 44.282 | 30.316 | 30.882 | 24.792 | 28.854 | 31.46 | 29.168 | 21.075 | 18.936 | 26.649 | 24.564 | 28.415 | 31.298 | 27.675 | 18.295 | 22.251 | 28.078 | 31.348 | 21.676 | 34.427 | 26.04 | 29.785 | 26.484 | 21.584 | 30.374 | 26.604 | 24.113 | 24.015 | 37.688 | 38.458 | 48.7 | 28.3 | 26.9 | 32 | 30.2 | 24.6 | 19.3 | 15.9 | 22.7 | 23.9 | 7.1 | 15.3 | 21.6 | 10.4 | 22.6 | 21.5 | 12.6 | 7.4 | 10.7 | 6.3 | 10.6 | 13.4 | 11.5 | 8.4 | 6.7 | 9.4 | 10.7 | 6.1 | 9.9 | 8 | 7.1 |
Net Receivables
| 23.564 | 25.722 | 37.698 | 50.526 | 34.578 | 21.866 | 21.19 | 17.717 | 4.785 | 15.277 | 8.552 | 6.987 | 20.118 | 12.5 | 11.818 | 13.922 | 13.52 | 11.549 | 23.67 | 24.373 | 13.673 | 13.114 | 21.286 | 14.406 | 12.706 | 20.323 | 19.412 | 22.231 | 12.93 | 19.835 | 14.485 | 20.491 | 15.5 | 13.596 | 11.707 | 13.326 | 13.732 | 14.048 | 15.332 | 15.254 | 14.328 | 17.38 | 9.9 | 16.025 | 13.801 | 26.546 | 18.683 | 23.411 | 26.158 | 26.451 | 25.502 | 34.988 | 28.566 | 17.488 | 16.795 | 19.932 | 11.888 | 14.503 | 6.962 | 11.247 | 11.674 | 13.682 | 14.578 | 23.887 | 20.466 | 20.715 | 26.099 | 24.669 | 28.797 | 27.257 | 25.845 | 26.099 | 25.688 | 25.639 | 20.674 | 16.595 | 14.504 | 12.454 | 3.686 | 3.678 | 3.361 | 3.33 | 3.551 | 3.3 | 3.353 | 3.362 | 3.311 | 3.192 | 3.263 | 3.577 | 3.389 | 3.47 | 0 | 0 | 3.758 | 3.777 | 3.653 | 3.424 | 3.414 | 3.045 | 3.256 | 3 | 2.8 | 2.2 | 2.6 | 2 | 2.2 | 1.8 | 1.9 | 1.6 | 1.3 | 1.5 | 1.3 | 1.5 | 1.3 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Inventory
| -126.44 | -644.05 | -660.336 | -702.235 | -153.956 | -65.591 | -167.174 | -279.425 | -425.839 | -365.955 | -554.163 | 8.84 | -983.918 | 0 | 0 | 12.062 | 0 | 0 | 0 | 5.941 | 0 | 0 | 0 | 13.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.489 | 0 | 0 | 0 | 4.498 | 3.476 | 3.399 | 3.784 | 4.693 | 3.483 | 3.136 | 2.934 | 4.594 | 2.762 | 2.729 | 2.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.44 | 93.194 | 131.323 | 171.683 | 153.956 | 65.591 | 167.174 | 293.388 | 425.839 | 365.955 | 554.163 | -1,060.546 | 525.855 | 1,311.693 | 1,420.945 | 1,355.906 | 1,465.612 | 1,424.257 | 955.47 | 841.418 | 908.007 | 879.898 | 781.296 | 754.069 | 820.864 | 816.698 | 759.117 | 732.141 | 819.071 | 790.139 | 706.683 | 698.139 | 818.488 | 782.936 | 749.268 | 749.413 | 844.778 | 863.049 | 810.642 | 703.368 | 753.118 | 778.491 | 579.574 | 536.193 | 561.07 | 543.441 | 545.288 | 521.426 | 734.223 | 705.985 | 702.013 | 684.92 | 655.465 | 660.668 | 685.731 | 710.684 | 692.17 | 675.774 | 690.989 | 702.098 | 758.809 | 765.481 | 773.835 | 745.681 | 740.45 | 742.408 | 733.304 | 740.962 | 715.927 | 721.239 | 740.186 | 736.693 | 712.578 | 740.224 | 728.206 | 717.33 | 720.789 | 708.858 | 695.715 | 688.565 | 655.239 | 627.069 | 620.897 | 608.603 | 593.205 | 594.464 | 541.474 | 538.121 | 660.27 | 593.387 | 560.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 611.579 | 93.194 | 131.323 | 171.683 | 718.004 | 727.814 | 727.9 | 968.059 | 1,063.627 | 964.227 | 1,029.707 | 27.792 | 433.456 | 2,008.309 | 1,940.163 | 1,745.488 | 1,795.63 | 1,727.565 | 1,333.909 | 1,243.294 | 1,271.138 | 1,213.829 | 1,155.956 | 1,130.628 | 1,167.942 | 1,137.275 | 1,160.064 | 1,144.963 | 1,189.621 | 1,132.989 | 1,126.238 | 1,105.889 | 1,180.211 | 1,161.889 | 1,136.612 | 1,117.023 | 1,240.825 | 1,210.435 | 1,130.602 | 1,077.101 | 1,137.832 | 1,104.789 | 933.467 | 904.591 | 901.716 | 903.026 | 890.928 | 903.568 | 922.488 | 843.14 | 750.6 | 811.438 | 812.601 | 823.987 | 731.635 | 746.569 | 726.425 | 712.593 | 720.554 | 732.74 | 795.462 | 802.672 | 817.649 | 816.898 | 855.991 | 888.436 | 851.582 | 829.437 | 849.326 | 849.747 | 808.626 | 807.074 | 768.582 | 796.745 | 773.672 | 762.779 | 766.753 | 750.48 | 720.476 | 711.179 | 685.249 | 654.963 | 652.863 | 643.201 | 624.233 | 616.121 | 567.036 | 569.391 | 694.881 | 618.64 | 598.308 | 29.51 | 29.785 | 26.484 | 25.342 | 34.151 | 30.257 | 27.537 | 27.429 | 40.733 | 41.714 | 51.7 | 31.1 | 29.1 | 34.6 | 32.2 | 26.8 | 21.1 | 17.8 | 24.3 | 25.2 | 8.6 | 16.6 | 23.1 | 11.7 | 23.7 | 22.6 | 13.5 | 8.2 | 11.5 | 6.9 | 11.3 | 13.9 | 12 | 8.9 | 7.1 | 9.8 | 11 | 6.4 | 10.2 | 8.2 | 7.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 47.241 | 48.637 | 49.703 | 49.785 | 50.593 | 49.661 | 47.632 | 47.689 | 47.365 | 46.981 | 47.848 | 48.165 | 48.981 | 49.576 | 50.105 | 50.542 | 51.558 | 52.244 | 53.05 | 52.728 | 52.863 | 54.079 | 54.463 | 39.09 | 38.637 | 38.113 | 37.331 | 37.867 | 40.046 | 39.997 | 39.682 | 39.318 | 39.102 | 38.671 | 40.348 | 40.217 | 39.434 | 37.942 | 36.449 | 35.643 | 34.72 | 32.37 | 27.794 | 28.324 | 28.194 | 28.2 | 27.912 | 27.908 | 27.989 | 27.797 | 27.87 | 27.993 | 28.32 | 28.774 | 28.827 | 29.048 | 28.769 | 27.932 | 28.14 | 28.523 | 28.889 | 29.171 | 29.551 | 29.733 | 30.108 | 17.034 | 16.623 | 15.621 | 13.91 | 12.962 | 12.834 | 12.874 | 11.888 | 11.618 | 10.593 | 10.603 | 10.762 | 10.95 | 10.616 | 10.583 | 10.742 | 11.002 | 11.324 | 11.107 | 11.154 | 11.394 | 11.219 | 10.481 | 6.408 | 6.434 | 5.855 | 5.877 | 5.903 | 6.169 | 7.091 | 6.808 | 6.654 | 6.912 | 7.147 | 7.126 | 7.414 | 7.2 | 4.9 | 5 | 5 | 5.1 | 5.2 | 5.5 | 5.2 | 4.5 | 2.4 | 2.8 | 2.7 | 2.5 | 2.4 | 2.4 | 2.4 | 2.5 | 2.3 | 2.1 | 2.1 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2 | 2.2 | 2 | 1.4 |
Goodwill
| 15.017 | 15.017 | 15.017 | 15.017 | 15.973 | 15.977 | 15.98 | 15.984 | 15.99 | 15.997 | 16.003 | 16.009 | 16.019 | 16.028 | 16.037 | 16.046 | 16.058 | 16.07 | 16.082 | 16.094 | 16.109 | 16.124 | 16.139 | 16.154 | 16.171 | 16.189 | 16.207 | 16.224 | 16.245 | 16.271 | 16.298 | 15.017 | 15.017 | 22.334 | 22.334 | 22.334 | 22.334 | 22.334 | 22.334 | 22.334 | 8.349 | 0 | 7.889 | 7.525 | 0 | 0 | 0 | 7.525 | 0 | 0 | 0 | 7.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.95 | 22.027 | 21.005 | 23.454 | 19.396 | 18.248 | 18.303 | 18.635 | 17.709 | 16.301 | 15.422 | 13.724 | 13.08 | 12.835 | 11.657 | 11.218 | 10.589 | 10.721 | 11.653 | 11.92 | 11.206 | 10.836 | 11.254 | 10.821 | 9.695 | 8.733 | 8.039 | 7.305 | 6.181 | 5.828 | 5.325 | 5.464 | 4.533 | 3.974 | 3.641 | 3.096 | 1.483 | 1.555 | 1.628 | 2.711 | 9.518 | 8.43 | 7.889 | 0.417 | 7.994 | 8.053 | 8.111 | 0.645 | 8.228 | 0 | 0 | 0.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.946 | 0 | 6.683 | 6.783 | 6.903 | 7.024 | 7.148 | 7.296 | 7.385 | 6.358 | 6.45 | 6.542 | 6.634 | 6.726 | 6.818 | 6.91 | 7.002 | 7.094 | 7.186 | 7.278 | 7.37 | 0 | 7.554 | 7.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.967 | 37.044 | 36.022 | 38.471 | 35.369 | 34.225 | 34.283 | 34.619 | 33.699 | 32.298 | 31.425 | 29.733 | 29.099 | 28.863 | 27.694 | 27.264 | 26.647 | 26.791 | 27.735 | 28.014 | 27.315 | 26.96 | 27.393 | 26.975 | 25.866 | 24.922 | 24.246 | 23.529 | 22.426 | 22.099 | 21.623 | 16.324 | 16.354 | 23.706 | 23.741 | 23.776 | 23.817 | 23.889 | 23.962 | 24.035 | 8.349 | 8.43 | 7.889 | 7.942 | 7.994 | 8.053 | 8.111 | 8.17 | 8.228 | 8.292 | 8.357 | 8.421 | 8.486 | 8.556 | 8.626 | 8.697 | 8.767 | 8.843 | 8.92 | 8.996 | 9.072 | 9.156 | 9.238 | 9.32 | 9.402 | 9.483 | 9.569 | 9.946 | 6.656 | 6.683 | 6.783 | 6.903 | 7.024 | 7.148 | 7.296 | 7.385 | 6.358 | 6.45 | 6.542 | 6.634 | 6.726 | 6.818 | 6.91 | 7.002 | 7.094 | 7.186 | 7.278 | 7.37 | 7.462 | 7.554 | 7.646 | 7.737 | 7.945 | 8.152 | 8.448 | 8.657 | 8.865 | 9.076 | 9.246 | 9.385 | 9.806 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 162.326 | 125.626 | 110.473 | 166.091 | 699.515 | 718.493 | 724.999 | 724.519 | 699.82 | 650.899 | 521.094 | 455.104 | 407.673 | 366.819 | 333.281 | 266.685 | 223.903 | 210.105 | 276.568 | 284.083 | 265.315 | 257.902 | 282.239 | 278.875 | 270.228 | 270.13 | 303.1 | 312.75 | 271.248 | 298.119 | 325.036 | 332.116 | 301.253 | 291.496 | 297.257 | 291.207 | 236.993 | 227.139 | 260.338 | 287.335 | 243.204 | 213.578 | 236.242 | 252.792 | 243.147 | 227.503 | 226.157 | 220.461 | 175.093 | 192.848 | 289.535 | 237.406 | 216.204 | 188.02 | 326.575 | 270.215 | 275.976 | 257.796 | 232.945 | 232.77 | 152.269 | 134.694 | 136.145 | 150.441 | 113.79 | 128.404 | 123.944 | 159.71 | 88.98 | 77.889 | 82.922 | 98.769 | 114.106 | 63.786 | 74.525 | 114.255 | 65.884 | 68.685 | 74.733 | 72.33 | 83.297 | 66.486 | 69.668 | 77.259 | 93.578 | 80.246 | 90.042 | 117.007 | 79.56 | 77.815 | 72.729 | 91.775 | 74.367 | 73.365 | 83.438 | 83.65 | 88.9 | 80.15 | 54.128 | 49.408 | 53.112 | 44.6 | 46.4 | 43.7 | 42.3 | 37.1 | 37.8 | 40.2 | 39.3 | 35.2 | 38.6 | 36.4 | 37.6 | 41 | 39.9 | 32.5 | 31.8 | 33.2 | 18.2 | 22.1 | 24.5 | 14 | 11 | 10.7 | 11.5 | 8.2 | 7.2 | 4.3 | 5.8 | 7.6 | 4.6 | 5 |
Tax Assets
| -2,773.744 | 2,445.528 | 2,348.395 | 5.764 | 0 | 0 | 0 | 24.167 | 0 | -74.64 | -67.168 | 14.364 | -75.855 | -67.632 | -2,071.704 | 0 | -1,920.518 | -1,850.896 | -1,526.867 | 0 | -1,447.147 | -1,401.801 | -1,360.215 | 0 | -1,369.448 | -1,372.936 | -1,381.102 | -1,374.089 | -1,378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.905 | 0 | 0 | -9.908 | -9.985 | -10.061 | 36.078 | -8.228 | -8.292 | -8.357 | 0 | -8.486 | -8.556 | -8.626 | -8.697 | -10.77 | -8.843 | -10.923 | -8.996 | -9.072 | -9.156 | -9.238 | -9.32 | -9.402 | -9.483 | -9.569 | -9.946 | -6.656 | -6.683 | -6.783 | -6.903 | -7.024 | -7.148 | -7.296 | -7.385 | -6.358 | -6.45 | -6.542 | -6.634 | -6.726 | -6.818 | -6.91 | -7.002 | -7.094 | -7.186 | -7.278 | -7.37 | -87.022 | -85.369 | -80.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,611.418 | 71.639 | 83.644 | 2,375.703 | -718.911 | -736.741 | -743.302 | -1.083 | -780.884 | 74.64 | 67.168 | 12.434 | 75.855 | 67.632 | 2,071.704 | 31.819 | 1,920.518 | 1,850.896 | 1,526.867 | 35.877 | 1,447.147 | 1,401.801 | 1,360.215 | 27.42 | 1,369.448 | 1,372.936 | 1,381.102 | 1,374.089 | 1,378 | 0.001 | 0.001 | 32.893 | 3.2 | 2.608 | 2.241 | 27.269 | -1.816 | 0.926 | -3.367 | 25.235 | -3.44 | 8.43 | -1.818 | 21.357 | 7.994 | 8.053 | 8.111 | -36.078 | 8.228 | 8.292 | 8.357 | 0 | 8.486 | 8.556 | 8.626 | 8.697 | 8.767 | 8.843 | 8.92 | 8.996 | 9.072 | 9.156 | 9.238 | 9.32 | 9.402 | 9.483 | 9.569 | 9.946 | 6.656 | 6.683 | 6.783 | 6.903 | 7.024 | 7.148 | 7.296 | 7.385 | 6.358 | 6.45 | 6.542 | 6.634 | 6.726 | 6.818 | 6.91 | 7.002 | 7.094 | 7.186 | 7.278 | 7.37 | 7.462 | 1.12 | 1.791 | -105.389 | -88.215 | -87.686 | -98.977 | -99.115 | -104.419 | -96.138 | -70.521 | -65.919 | -70.332 | -62 | -51.3 | -48.7 | -47.3 | -42.2 | -43 | -45.7 | -44.5 | -39.7 | -41 | -39.2 | -40.3 | -43.5 | -42.3 | -34.9 | -34.2 | -35.7 | -20.5 | -24.2 | -26.6 | -15.8 | -12.9 | -12.6 | -13.4 | -10.1 | -9.1 | -6.3 | -7.8 | -9.8 | -6.6 | -6.4 |
Total Non-Current Assets
| 63.208 | 2,728.474 | 2,628.237 | 2,635.814 | 66.566 | 65.638 | 63.612 | 829.911 | 780.884 | 730.178 | 600.367 | 559.8 | 485.753 | 445.258 | 411.08 | 376.31 | 302.108 | 289.14 | 357.353 | 400.702 | 345.493 | 338.941 | 364.095 | 372.36 | 334.731 | 333.165 | 364.677 | 374.146 | 333.72 | 360.216 | 386.342 | 420.651 | 359.909 | 356.481 | 363.587 | 382.469 | 298.428 | 289.896 | 317.382 | 372.248 | 282.833 | 250.903 | 270.107 | 310.415 | 277.421 | 261.824 | 260.23 | 256.539 | 211.31 | 228.937 | 325.762 | 273.82 | 253.01 | 225.35 | 364.028 | 307.96 | 311.509 | 294.571 | 268.002 | 270.289 | 190.23 | 173.021 | 174.934 | 189.494 | 153.3 | 154.921 | 150.136 | 185.277 | 109.546 | 97.534 | 102.539 | 118.546 | 133.018 | 82.552 | 92.414 | 132.243 | 83.004 | 86.085 | 91.891 | 89.547 | 100.765 | 84.306 | 87.902 | 95.368 | 111.826 | 98.826 | 108.539 | 134.858 | 13.87 | 7.554 | 7.646 | 105.389 | 88.215 | 87.686 | 98.977 | 99.115 | 104.419 | 96.138 | 70.521 | 65.919 | 70.332 | 62 | 51.3 | 48.7 | 47.3 | 42.2 | 43 | 45.7 | 44.5 | 39.7 | 41 | 39.2 | 40.3 | 43.5 | 42.3 | 34.9 | 34.2 | 35.7 | 20.5 | 24.2 | 26.6 | 15.8 | 12.9 | 12.6 | 13.4 | 10.1 | 9.1 | 6.3 | 7.8 | 9.8 | 6.6 | 6.4 |
Total Assets
| 2,963.392 | 2,821.668 | 2,759.56 | 2,807.497 | 2,790.189 | 2,638.207 | 2,580.037 | 2,672.041 | 2,717.514 | 2,611.154 | 2,626.16 | 2,724.719 | 2,609.946 | 2,453.567 | 2,351.243 | 2,121.798 | 2,097.738 | 2,016.705 | 1,691.262 | 1,643.996 | 1,616.631 | 1,552.77 | 1,520.051 | 1,502.988 | 1,502.673 | 1,470.44 | 1,524.741 | 1,519.109 | 1,523.341 | 1,493.205 | 1,512.58 | 1,526.54 | 1,540.12 | 1,518.37 | 1,500.199 | 1,499.492 | 1,539.253 | 1,500.331 | 1,447.984 | 1,449.349 | 1,420.665 | 1,355.692 | 1,203.574 | 1,215.006 | 1,179.137 | 1,164.85 | 1,151.158 | 1,160.107 | 1,133.798 | 1,072.077 | 1,076.362 | 1,085.258 | 1,065.611 | 1,049.337 | 1,095.663 | 1,054.529 | 1,037.934 | 1,007.164 | 988.556 | 1,003.029 | 985.692 | 975.693 | 992.583 | 1,006.392 | 1,009.291 | 1,043.357 | 1,001.718 | 1,014.714 | 958.872 | 947.281 | 911.165 | 925.62 | 901.6 | 879.297 | 866.086 | 895.022 | 849.757 | 836.565 | 812.367 | 800.726 | 786.014 | 739.269 | 740.765 | 738.569 | 736.059 | 714.947 | 675.575 | 704.249 | 708.751 | 626.194 | 605.954 | 620.518 | 586.066 | 578.602 | 559.93 | 547.496 | 552.635 | 539.094 | 513.162 | 503.827 | 513.674 | 505.1 | 336.7 | 344.8 | 328.8 | 307.9 | 283.6 | 273.2 | 237.7 | 225.5 | 186.4 | 192.5 | 183.9 | 192 | 173.4 | 168.7 | 163.8 | 153.6 | 129.5 | 126.1 | 116.1 | 103.8 | 94.9 | 87 | 83 | 70 | 63.1 | 59.1 | 52.1 | 44.2 | 32.2 | 21.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 7.635 | 1.381 | 0.783 | 3.068 | 9.673 | 10.087 | 9.466 | 9.865 | 10.43 | 9.846 | 10.402 | 10.965 | 11.334 | 11.335 | 11.883 | 12.378 | 12.881 | 13.121 | 13.685 | 14.229 | 14.224 | 14.807 | 15.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,937.019 | 1,805.64 | 1,813.61 | 1,898.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 1,944.654 | 1,807.021 | 1,814.393 | 1,901.736 | 9.673 | 10.087 | 9.466 | 9.865 | 10.43 | 9.846 | 10.402 | 10.965 | 11.334 | 11.335 | 11.883 | 12.378 | 12.881 | 13.121 | 13.685 | 14.229 | 14.224 | 14.807 | 15.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.664 | 54.271 | 23.879 | 23.554 | 83.764 | 85.284 | 33.767 | 34.27 | 34.939 | 34.458 | 35.116 | 35.783 | 36.249 | 36.325 | 36.942 | 37.505 | 36.928 | 35.185 | 60.872 | 33.43 | 33.467 | 32.275 | 32.868 | 17.551 | 17.592 | 17.622 | 17.648 | 17.672 | 17.697 | 22.872 | 22.884 | 22.896 | 22.908 | 22.92 | 26.285 | 20.678 | 31.016 | 40.867 | 41.127 | 44.862 | 20.733 | 20.744 | 20.755 | 25.085 | 25.136 | 25.187 | 25.233 | 23.037 | 23.075 | 23.111 | 23.148 | 23.184 | 23.22 | 23.254 | 23.979 | 23.944 | 24.064 | 24.09 | 24.152 | 30.878 | 29.297 | 39.416 | 35.152 | 48.664 | 42.192 | 28.868 | 31.203 | 35.328 | 31.256 | 29.852 | 27.16 | 25.06 | 24.325 | 24.792 | 23.488 | 26.415 | 15.622 | 13.761 | 14.652 | 14.478 | 12.96 | 13.327 | 13.26 | 13.143 | 5.646 | 5.423 | 4.649 | 6.365 | 5.271 | 6.164 | 4.355 | 5.682 | 5.142 | 4.278 | 3.546 | 4.789 | 3.112 | 3.086 | 3.028 | 8.195 | 14.843 | 8.4 | 1.9 | 3.8 | 4 | 2.5 | 1 | 1 | 6.1 | 2 | 0 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.8 | 0 | 0 | 0 | -40.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.8 | 0 | 0 | 0 | 11.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 735.024 | 713.176 | 681.961 | 647.489 | -83.764 | -85.284 | 2,312.379 | 2,411.554 | 2,471.876 | 0 | 0 | 29.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 758.688 | 767.447 | 705.84 | 671.043 | 83.764 | 85.284 | 2,346.146 | 2,445.824 | 2,506.815 | 34.458 | 35.116 | 35.783 | 36.249 | 36.325 | 36.942 | 37.505 | 36.928 | 35.185 | 60.872 | 33.43 | 33.467 | 32.275 | 32.868 | 17.551 | 17.592 | 17.622 | 17.648 | 17.672 | 17.697 | 22.872 | 22.884 | 22.896 | 22.908 | 22.92 | 26.285 | 20.678 | 31.016 | 40.867 | 41.127 | 44.862 | 20.733 | 20.744 | 20.755 | 25.085 | 25.136 | 25.187 | 25.233 | 23.037 | 23.075 | 23.111 | 23.148 | 23.184 | 23.22 | 23.254 | 23.979 | 23.944 | 24.064 | 24.09 | 33.149 | 30.878 | 29.297 | 39.416 | 35.152 | 48.664 | 42.192 | 28.868 | 31.203 | 35.328 | 31.256 | 29.852 | 27.16 | 25.06 | 24.325 | 24.792 | 23.488 | 26.415 | 15.622 | 13.761 | 14.652 | 14.478 | 12.96 | 13.327 | 13.26 | 13.143 | 5.646 | 5.423 | 4.649 | 6.365 | 5.271 | 6.164 | 4.355 | 5.682 | 5.142 | 4.278 | 3.546 | 4.789 | 3.112 | 3.086 | 3.028 | 8.195 | 14.843 | 8.4 | 1.9 | 3.8 | 4 | 2.5 | 1 | 1 | 6.1 | 2 | 0 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 2,703.342 | 2,574.468 | 2,520.233 | 2,572.779 | 83.764 | 85.284 | 2,355.612 | 2,453.412 | 2,506.815 | 2,395.865 | 2,400.328 | 2,486.902 | 2,367.472 | 2,216.349 | 2,119.791 | 1,900.223 | 1,883.122 | 1,809.782 | 1,493.539 | 1,436.879 | 1,412.592 | 1,346.432 | 1,311.213 | 1,297.041 | 1,299.431 | 1,270.984 | 1,329.768 | 1,326.307 | 1,328.914 | 1,301.428 | 1,323.128 | 1,339.828 | 1,354.362 | 1,334.405 | 1,319.801 | 1,322.278 | 1,363.917 | 1,329.249 | 1,280.6 | 1,284.908 | 1,261.394 | 1,198.794 | 1,057.644 | 1,070.688 | 1,036.534 | 1,024.796 | 1,013.054 | 1,023.754 | 999.687 | 941.652 | 948.212 | 959.823 | 942.266 | 927.328 | 976.889 | 937.407 | 921.078 | 893.14 | 876.142 | 892.009 | 875.761 | 867.646 | 886.42 | 901.708 | 905.656 | 941.397 | 899.75 | 913.299 | 858.568 | 849.093 | 814.399 | 830.173 | 809.33 | 790.895 | 780.198 | 810.548 | 766.759 | 750.543 | 727.304 | 717.368 | 704.838 | 661.08 | 663.83 | 663.284 | 655.561 | 636.808 | 607.476 | 635.876 | 642.363 | 561.934 | 543.975 | 559.727 | 526.54 | 521.637 | 504.257 | 493.197 | 500.466 | 488.639 | 463.866 | 455.391 | 466.095 | 458.7 | 309.4 | 318.2 | 303 | 283.2 | 259.8 | 250 | 217.5 | 205.5 | 168.8 | 173.7 | 165.1 | 173.3 | 156.7 | 152.3 | 147.9 | 138.1 | 114.3 | 111.2 | 101.4 | 94.8 | 86.3 | 78.7 | 74.9 | 62 | 56.8 | 52.9 | 45.9 | 38 | 25.7 | 14.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.358 | 0.632 | 0.666 | 0.583 | 0.341 | 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 |
Common Stock
| 5.502 | 5.502 | 5.5 | 5.513 | 5.548 | 5.611 | 5.673 | 5.701 | 5.681 | 5.681 | 5.882 | 6.015 | 6.177 | 6.207 | 6.207 | 6.251 | 6.279 | 6.368 | 6.366 | 6.559 | 6.54 | 6.729 | 6.879 | 6.883 | 6.884 | 6.873 | 6.872 | 6.872 | 6.852 | 6.911 | 6.91 | 6.898 | 6.882 | 6.877 | 6.877 | 6.877 | 6.859 | 6.854 | 6.854 | 6.854 | 6.834 | 6.831 | 6.538 | 6.538 | 6.516 | 6.515 | 6.513 | 6.512 | 6.474 | 6.471 | 6.469 | 6.467 | 6.44 | 6.433 | 6.429 | 6.427 | 6.41 | 6.387 | 6.387 | 6.371 | 6.36 | 6.338 | 6.332 | 6.331 | 6.315 | 6.312 | 6.312 | 6.3 | 6.317 | 6.086 | 6.117 | 6.114 | 6.109 | 5.811 | 5.793 | 5.803 | 5.84 | 6.071 | 6.1 | 6.089 | 6.087 | 6.085 | 6.071 | 6.05 | 5.984 | 5.957 | 5.966 | 6.095 | 6.093 | 6.127 | 6.111 | 6.107 | 0 | 0 | 5.547 | 5.547 | 5.464 | 5.423 | 5.423 | 5.165 | 5.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 251.842 | 246.475 | 240.848 | 236.037 | 232.747 | 227.756 | 225.611 | 224.225 | 218.499 | 211.232 | 208.801 | 204.046 | 198.284 | 191.791 | 185.766 | 173.498 | 165.606 | 155.998 | 148.286 | 149.615 | 147.217 | 141.878 | 139.677 | 137.452 | 134.487 | 131.097 | 126.934 | 124.407 | 125.62 | 121.631 | 119.509 | 117.141 | 114.94 | 113.238 | 110.209 | 108.15 | 105.363 | 101.343 | 97.809 | 95.493 | 90.063 | 87.592 | 84.391 | 82.855 | 81.293 | 78.939 | 76.431 | 74.742 | 72.567 | 69.482 | 67.193 | 65.469 | 63.071 | 61.412 | 59.012 | 57.339 | 56.268 | 53.868 | 52.374 | 51.121 | 49.819 | 48.511 | 47.273 | 45.958 | 46.093 | 44.543 | 44.183 | 44.068 | 42.861 | 46.477 | 44.252 | 43.212 | 40.298 | 43.83 | 41.618 | 39.999 | 37.55 | 34.708 | 33.391 | 31.389 | 29.099 | 26.403 | 24.795 | 22.997 | 20.921 | 18.202 | 16.133 | 14.46 | 12.425 | 10.197 | 8.825 | 7.14 | 0 | 0 | 10.56 | 9.317 | 7.87 | 6.628 | 5.502 | 7 | 5.902 | 4.7 | 3.9 | 5.4 | 4.5 | 3.6 | 3 | 4.1 | 1.6 | 2.4 | 1.4 | 1.4 | 1.1 | 1.9 | 0.9 | 1.6 | 1.2 | 0.7 | 0.3 | 0 | -0.3 | -0.7 | -1.1 | -1.5 | -1.7 | -1.8 | -1.9 | -2 | -2.1 | -2.1 | -1.8 | -1.3 |
Accumulated Other Comprehensive Income/Loss
| -6.754 | -13.985 | -16.033 | -16.437 | -25.041 | -26.442 | -23.484 | -29.081 | -31.388 | -19.34 | -14.41 | -3.406 | -0.916 | -0.651 | -0.163 | 0.018 | -0.235 | -0.449 | -1.705 | 0.431 | -0.134 | 0.497 | 0.155 | -0.52 | -0.641 | -0.701 | -0.879 | -0.27 | 0.274 | 0.028 | -0.031 | -0.397 | 0.637 | 0.742 | 0.458 | -0.412 | 0.784 | 0.643 | 0.747 | 0.247 | 0.646 | 0.853 | 0.668 | 0.669 | 0.749 | 0.639 | 1.328 | 1.368 | 1.429 | 0.984 | 1.165 | 0.283 | 0.68 | 1.169 | 0.498 | 0.648 | 1.476 | 1.242 | 1.295 | 1.341 | 1.727 | 1.406 | 0.919 | 0.901 | -0.121 | -0.051 | 0.462 | 0.225 | 0.003 | -0.253 | -0.173 | -0.287 | -0.341 | -0.692 | -0.6 | -0.489 | -0.408 | -0.15 | -0.456 | 0.004 | 0.207 | -0.062 | 0.686 | 0.623 | 0.846 | 1.166 | 1.057 | 1.204 | 1.131 | 0.803 | -0.01 | 0.521 | 59.526 | 56.965 | 0.185 | 0.055 | -0.358 | -0.632 | -0.666 | -0.583 | -0.341 | -0.4 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | -0.4 | -0.2 | -0.1 | -0.4 | -0.1 | 0.2 | -0.1 | -0.2 | -0.4 | -0.3 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9.46 | 9.208 | 9.012 | 9.605 | 12.005 | 14.411 | 16.625 | 17.784 | 17.907 | 17.716 | 25.559 | 31.162 | 38.929 | 39.871 | 39.642 | 41.808 | 42.966 | 45.006 | 44.776 | 50.512 | 50.416 | 57.234 | 62.127 | 62.132 | 62.512 | 62.187 | 62.046 | 61.793 | 61.681 | 63.074 | 62.936 | 62.952 | 62.851 | 62.797 | 62.581 | 62.42 | 62.183 | 61.965 | 61.847 | 61.729 | 61.573 | 61.495 | 54.196 | 54.089 | 54.051 | 53.886 | 53.753 | 53.638 | 53.536 | 53.411 | 53.267 | 53.164 | 53.091 | 52.953 | 52.807 | 52.658 | 52.66 | 52.484 | 52.355 | 52.139 | 51.994 | 51.76 | 51.609 | 51.458 | 51.304 | 51.125 | 50.975 | 50.798 | 51.094 | 45.852 | 46.552 | 46.379 | 46.177 | 39.428 | 39.054 | 39.161 | 40.016 | 45.393 | 46.028 | 45.876 | 45.783 | 45.763 | 45.383 | 45.615 | 44.747 | 44.814 | 44.943 | 46.614 | 46.739 | 47.133 | 47.043 | 47.023 | 0 | 0 | 39.381 | 39.38 | 38.835 | 38.404 | 38.371 | 36.271 | 36.512 | 42.1 | 23.4 | 21.1 | 21.1 | 21.1 | 20.8 | 19.1 | 19 | 17.8 | 16.3 | 17.8 | 17.8 | 16.6 | 15.9 | 15 | 15.1 | 15.1 | 15.1 | 14.9 | 15 | 9.7 | 9.7 | 9.8 | 9.8 | 9.8 | 8.2 | 8.2 | 8.3 | 8.3 | 8.3 | 8.2 |
Total Shareholders Equity
| 260.05 | 247.2 | 239.327 | 234.718 | 225.259 | 221.336 | 224.425 | 218.629 | 210.699 | 215.289 | 225.832 | 237.817 | 242.474 | 237.218 | 231.452 | 221.575 | 214.616 | 206.923 | 197.723 | 207.117 | 204.039 | 206.338 | 208.838 | 205.947 | 203.242 | 199.456 | 194.973 | 192.802 | 194.427 | 191.644 | 189.324 | 186.594 | 185.31 | 183.654 | 180.125 | 177.035 | 175.189 | 170.805 | 167.257 | 164.323 | 159.116 | 156.771 | 145.793 | 144.151 | 142.609 | 139.979 | 138.025 | 136.26 | 134.006 | 130.348 | 128.094 | 125.383 | 123.282 | 121.967 | 118.746 | 117.072 | 116.814 | 113.981 | 112.411 | 110.972 | 109.9 | 108.015 | 106.133 | 104.648 | 103.591 | 101.929 | 101.932 | 101.391 | 100.275 | 98.162 | 96.748 | 95.418 | 92.243 | 88.377 | 85.865 | 84.474 | 82.998 | 86.022 | 85.063 | 83.358 | 81.176 | 78.189 | 76.935 | 75.285 | 72.498 | 70.139 | 68.099 | 68.373 | 66.388 | 64.26 | 61.979 | 60.791 | 59.526 | 56.965 | 55.673 | 54.299 | 52.169 | 50.455 | 49.296 | 48.436 | 47.579 | 46.4 | 27.3 | 26.6 | 25.8 | 24.7 | 23.8 | 23.2 | 20.2 | 20 | 17.6 | 18.8 | 18.8 | 18.7 | 16.7 | 16.4 | 15.9 | 15.5 | 15.2 | 14.9 | 14.7 | 9 | 8.6 | 8.3 | 8.1 | 8 | 6.3 | 6.2 | 6.2 | 6.2 | 6.5 | 6.9 |
Total Equity
| 260.05 | 247.2 | 239.327 | 234.718 | 225.259 | 221.336 | 224.425 | 218.629 | 210.699 | 215.289 | 225.832 | 237.817 | 242.474 | 237.218 | 231.452 | 221.575 | 214.616 | 206.923 | 197.723 | 207.117 | 204.039 | 206.338 | 208.838 | 205.947 | 203.242 | 199.456 | 194.973 | 192.802 | 194.427 | 191.777 | 189.452 | 186.712 | 185.758 | 183.965 | 180.398 | 177.214 | 175.336 | 171.082 | 167.384 | 164.441 | 159.271 | 156.898 | 145.93 | 144.318 | 142.603 | 140.054 | 138.104 | 136.353 | 134.111 | 130.425 | 128.15 | 125.435 | 123.345 | 122.009 | 118.774 | 117.122 | 116.856 | 114.024 | 112.414 | 111.02 | 109.931 | 108.047 | 106.163 | 104.684 | 103.635 | 101.96 | 101.968 | 101.415 | 100.304 | 98.188 | 96.766 | 95.447 | 92.27 | 88.402 | 85.888 | 84.474 | 82.998 | 86.022 | 85.063 | 83.358 | 81.176 | 78.189 | 76.935 | 75.285 | 80.498 | 78.139 | 68.099 | 68.373 | 66.388 | 64.26 | 61.979 | 60.791 | 59.526 | 56.965 | 55.673 | 54.299 | 52.169 | 50.455 | 49.296 | 48.436 | 47.579 | 46.4 | 27.3 | 26.6 | 25.8 | 24.7 | 23.8 | 23.2 | 20.2 | 20 | 17.6 | 18.8 | 18.8 | 18.7 | 16.7 | 16.4 | 15.9 | 15.5 | 15.2 | 14.9 | 14.7 | 9 | 8.6 | 8.3 | 8.1 | 8 | 6.3 | 6.2 | 6.2 | 6.2 | 6.5 | 6.9 |
Total Liabilities & Shareholders Equity
| 2,963.392 | 2,821.668 | 2,759.56 | 2,807.497 | 2,790.189 | 2,638.207 | 2,580.037 | 2,672.041 | 2,717.514 | 2,611.154 | 2,626.16 | 2,724.719 | 2,609.946 | 2,453.567 | 2,351.243 | 2,121.798 | 2,097.738 | 2,016.705 | 1,691.262 | 1,643.996 | 1,616.631 | 1,552.77 | 1,520.051 | 1,502.988 | 1,502.673 | 1,470.44 | 1,524.741 | 1,519.109 | 1,523.341 | 1,493.205 | 1,512.58 | 1,526.54 | 1,540.12 | 1,518.37 | 1,500.199 | 1,499.492 | 1,539.253 | 1,500.331 | 1,447.984 | 1,449.349 | 1,420.665 | 1,355.692 | 1,203.574 | 1,215.006 | 1,179.137 | 1,164.85 | 1,151.158 | 1,160.107 | 1,133.798 | 1,072.077 | 1,076.362 | 1,085.258 | 1,065.611 | 1,049.337 | 1,095.663 | 1,054.529 | 1,037.934 | 1,007.164 | 988.556 | 1,003.029 | 985.692 | 975.693 | 992.583 | 1,006.392 | 1,009.291 | 1,043.357 | 1,001.718 | 1,014.714 | 958.872 | 947.281 | 911.165 | 925.62 | 901.6 | 879.297 | 866.086 | 895.022 | 849.757 | 836.565 | 812.367 | 800.726 | 786.014 | 739.269 | 740.765 | 738.569 | 736.059 | 714.947 | 675.575 | 704.249 | 708.751 | 626.194 | 605.954 | 620.518 | 586.066 | 578.602 | 559.93 | 547.496 | 552.635 | 539.094 | 513.162 | 503.827 | 513.674 | 505.1 | 336.7 | 344.8 | 328.8 | 307.9 | 283.6 | 273.2 | 237.7 | 225.5 | 186.4 | 192.5 | 183.9 | 192 | 173.4 | 168.7 | 163.8 | 153.6 | 129.5 | 126.1 | 116.1 | 103.8 | 94.9 | 87 | 83 | 70 | 63.1 | 59.1 | 52.1 | 44.2 | 32.2 | 21.2 |