Insperity, Inc.
NYSE:NSP
79.69 (USD) • At close November 8, 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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 470 | 740 | 667 | 692.873 | 678.588 | 580.093 | 696.588 | 732.828 | 562.143 | 510.869 | 576.654 | 575.812 | 467.921 | 455.387 | 494.777 | 554.846 | 372.356 | 459.399 | 404.728 | 367.342 | 243.439 | 324.926 | 398.936 | 326.773 | 328.299 | 308.711 | 354.641 | 354.26 | 285.934 | 241.89 | 303.85 | 286.034 | 223.55 | 271.573 | 318.848 | 269.538 | 201.085 | 167.728 | 228.588 | 276.456 | 179.458 | 168.889 | 213.518 | 225.755 | 161.842 | 178.493 | 227.432 | 264.544 | 202.218 | 180.59 | 234.548 | 211.208 | 169.91 | 265.191 | 277.805 | 234.829 | 207.93 | 169.382 | 212.469 | 227.085 | 194.666 | 181.59 | 196.583 | 252.19 | 189.47 | 158.637 | 159.311 | 135.793 | 114.926 | 118.933 | 141.001 | 148.416 | 107.185 | 108.713 | 150.929 | 137.407 | 108.818 | 140.241 | 123.93 | 81.74 | 88.467 | 75.902 | 94.833 | 104.728 | 49.721 | 56.092 | 56.406 | 71.799 | 35.297 | 44.361 | 42.409 | 53 | 65.457 | 59.312 | 57.238 | 69.733 | 47.244 | 37.163 | 32.822 | 25.5 | 22.3 | 19 | 15.4 | 23.5 | 18.4 | 28.8 | 41.3 | 40.6 | 28.6 | 29 | 32.6 | 13.4 | 6.5 |
Short Term Investments
| 16 | 16 | 16 | 15.905 | 13.837 | 35.998 | 35.535 | 33.068 | 34.493 | 30.781 | 32.61 | 31.791 | 32.697 | 34.597 | 34.292 | 34.529 | 33.994 | 31.952 | 19.508 | 34.728 | 60.88 | 61.129 | 53.599 | 60.781 | 37.576 | 7.207 | 1.928 | 1.96 | 1.95 | 1.929 | 1.841 | 1.851 | 1.82 | 1.881 | 1.894 | 9.875 | 9.754 | 21.648 | 28.84 | 28.631 | 45.953 | 43.431 | 46.897 | 46.34 | 47.4 | 52.686 | 51.397 | 16.904 | 51.702 | 57.182 | 56.981 | 56.987 | 55.394 | 37.598 | 42.267 | 43.367 | 43.101 | 40.949 | 26.596 | 6.037 | 0 | 0 | 0 | 0.225 | 0.226 | 3.831 | 25.942 | 74.88 | 89.034 | 86.348 | 90.525 | 85.617 | 81.763 | 80.459 | 63.617 | 57.973 | 46.854 | 27.921 | 28.163 | 27.95 | 28.199 | 27.307 | 26.174 | 23.989 | 22.553 | 18.662 | 18.026 | 14.714 | 14.956 | 15.143 | 48.209 | 47.961 | 42.548 | 31.353 | 31.336 | 38.953 | 32.632 | 30.79 | 33.499 | 30.7 | 30.9 | 30.2 | 36.7 | 49.7 | 50.1 | 40.6 | 27.8 | 26 | 24.3 | 0 | 18.9 | 0 | 0 |
Cash and Short Term Investments
| 486 | 756 | 683 | 708.778 | 692.425 | 616.091 | 732.123 | 765.896 | 596.636 | 541.65 | 609.264 | 607.603 | 500.618 | 489.984 | 529.069 | 589.375 | 406.35 | 491.351 | 424.236 | 402.07 | 304.319 | 386.055 | 452.535 | 387.554 | 365.875 | 315.918 | 356.569 | 356.22 | 287.884 | 243.819 | 305.691 | 287.885 | 225.37 | 273.454 | 320.742 | 279.413 | 210.839 | 189.376 | 257.428 | 305.087 | 225.411 | 212.32 | 260.415 | 272.095 | 209.242 | 231.179 | 278.829 | 281.448 | 253.92 | 237.772 | 291.529 | 268.195 | 225.304 | 302.789 | 320.072 | 278.196 | 251.031 | 210.331 | 239.065 | 233.122 | 194.666 | 181.59 | 196.583 | 252.415 | 189.696 | 162.468 | 185.253 | 210.673 | 203.96 | 205.281 | 231.526 | 234.033 | 188.948 | 189.172 | 214.546 | 195.38 | 155.672 | 168.162 | 152.093 | 109.69 | 116.666 | 103.209 | 121.007 | 128.717 | 72.274 | 74.754 | 74.432 | 86.513 | 50.253 | 59.504 | 90.618 | 100.961 | 108.005 | 90.665 | 88.574 | 108.686 | 79.876 | 67.953 | 66.321 | 56.2 | 53.2 | 49.2 | 52.1 | 73.2 | 68.5 | 69.4 | 69.1 | 66.6 | 52.9 | 29 | 51.5 | 13.4 | 6.5 |
Net Receivables
| 765 | 740 | 724 | 693.878 | 656.695 | 616.653 | 607.313 | 622.764 | 558.7 | 691.541 | 670.223 | 525.719 | 585.087 | 600.964 | 564.695 | 392.746 | 528.712 | 473.935 | 520.745 | 469.47 | 495.574 | 435.591 | 421.297 | 400.623 | 400.001 | 351.754 | 339.243 | 343.805 | 303.169 | 268.447 | 264.135 | 275.233 | 245.493 | 251.702 | 235.368 | 200.665 | 273.421 | 265.631 | 259.778 | 175.116 | 247.554 | 230.625 | 231.439 | 210.418 | 218.962 | 200.404 | 201.2 | 190.386 | 203.108 | 176.428 | 176.578 | 173.835 | 163.327 | 136.065 | 156.062 | 143.915 | 151.898 | 180.375 | 175.314 | 125.284 | 167.848 | 170.158 | 171.93 | 125.093 | 175.814 | 159.658 | 159.499 | 138.752 | 142.907 | 122.056 | 126.013 | 125.916 | 120.348 | 99.342 | 103.332 | 98.411 | 95.532 | 80.745 | 79.195 | 67.21 | 74.862 | 90.239 | 93.564 | 61.744 | 86.304 | 84.976 | 88.907 | 82.475 | 88.139 | 76.371 | 78.448 | 76.654 | 71.885 | 64.441 | 59.311 | 65.215 | 55.531 | 46.114 | 43.793 | 34.2 | 38.9 | 40.9 | 37.9 | 27.5 | 34 | 31.3 | 29.3 | 21.1 | 24.5 | 20.1 | 20.2 | 16.9 | 14.8 |
Inventory
| 0 | 0 | 98 | 64.416 | 72.523 | 70.749 | 98.778 | 61.485 | 82.197 | 106.268 | 72.145 | 58.214 | 67.47 | 63.271 | 104.023 | 55.686 | 80.024 | 68.71 | 93.874 | 59.713 | 67.412 | 67.737 | 69.633 | 50.638 | 56.012 | 59.475 | 76.816 | 51.919 | 60.726 | 68.773 | 57.555 | 57.678 | 59.375 | 67.771 | 51.835 | 44.835 | 68.925 | 81.065 | 95.307 | 71.657 | 87.835 | 78.254 | 86.955 | 70.751 | 71.117 | 69.334 | 67.371 | 69.98 | 70.748 | 65.583 | 69.73 | 69.27 | 59.745 | 65.962 | 65.192 | 67.449 | 55.6 | 59.663 | 47.139 | 53.498 | 46.792 | 53.618 | 54.088 | 65.377 | 58.909 | 0 | 57.133 | 57.713 | 52.482 | 47.997 | 44.495 | 50.557 | 46.723 | 40.255 | 40.615 | 40.106 | 43.081 | 33.904 | 29.806 | 32.939 | 28.463 | 23.511 | 22.359 | 30.561 | 21.064 | 20.243 | 7.795 | 0 | 11.832 | 9.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 6.1 | 4.1 | 2.5 | 0 | 1.1 | 1.8 | 1.8 | 0.7 | 1.1 | 0 | 0 | 0 |
Other Current Assets
| 182 | 125 | 114 | 128.22 | 56.037 | 60.144 | 79.86 | 61.728 | 51.473 | 71.186 | 80.282 | 53.312 | 53.293 | 47.07 | 53.718 | 39.461 | 33.772 | 34.651 | 40.425 | 43.493 | 26.438 | 29.794 | 36.616 | 27.721 | 24.274 | 22.64 | 28.385 | 26.991 | 19.26 | 17.993 | 23.095 | 19.526 | 18.426 | 18.554 | 28.448 | 17.135 | 15.279 | 15.522 | 21.08 | 17.649 | 12.851 | 13.076 | 19.228 | 12.053 | 10.097 | 9.384 | 13.759 | 9.651 | 8.133 | 8.133 | 11.529 | 11.488 | 10.967 | 9.745 | 11.943 | 8.528 | 8.614 | 8.106 | 10.547 | 6.317 | 10.598 | 9.302 | 10.401 | 6.735 | 9.471 | 64.533 | 7.869 | 6.273 | 8.257 | 6.978 | 6.838 | 4.573 | 6.934 | 6.006 | 5.096 | 4.664 | 6.671 | 4.439 | 21.459 | 4.47 | 4.951 | 2.621 | 2.533 | 7.468 | 9.933 | 5.21 | 12.91 | 23.176 | 12.091 | 16.982 | 15.377 | 4.506 | 4.307 | 4.497 | 4.908 | 7.479 | 8.033 | 9.057 | 9.47 | 8.3 | -0.1 | -0.1 | -0.1 | -0.1 | 2 | -0.1 | -0.1 | -0.1 | 0.1 | 22.1 | 0.8 | 2.7 | 6.9 |
Total Current Assets
| 1,433 | 1,621 | 1,619 | 1,595.292 | 1,477.68 | 1,363.637 | 1,518.074 | 1,511.873 | 1,289.006 | 1,410.645 | 1,431.914 | 1,244.848 | 1,206.468 | 1,201.289 | 1,251.505 | 1,077.268 | 1,048.858 | 1,068.647 | 1,079.28 | 974.746 | 893.743 | 919.177 | 980.081 | 866.536 | 846.162 | 749.787 | 801.013 | 778.935 | 671.039 | 599.032 | 650.476 | 640.322 | 548.664 | 611.481 | 636.393 | 542.048 | 568.464 | 551.594 | 633.593 | 569.509 | 573.651 | 534.275 | 598.037 | 565.317 | 509.418 | 510.301 | 561.159 | 551.465 | 535.909 | 487.916 | 549.366 | 522.788 | 459.343 | 514.561 | 553.269 | 498.088 | 467.143 | 458.475 | 472.065 | 418.221 | 419.904 | 414.668 | 433.002 | 449.62 | 433.89 | 386.659 | 409.754 | 413.411 | 407.606 | 382.312 | 408.872 | 415.079 | 362.953 | 334.775 | 363.589 | 338.561 | 300.956 | 287.25 | 282.553 | 214.309 | 224.942 | 219.58 | 239.463 | 228.49 | 189.575 | 185.183 | 184.044 | 192.164 | 162.315 | 162.683 | 184.443 | 182.121 | 184.197 | 159.603 | 152.793 | 181.38 | 143.44 | 123.124 | 119.584 | 98.7 | 98.3 | 96.1 | 94 | 103.1 | 104.5 | 101.7 | 100.1 | 89.4 | 78.2 | 72.3 | 72.5 | 33 | 28.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 256 | 241 | 247 | 254.862 | 244.621 | 244.994 | 249.685 | 256.524 | 253.227 | 258.471 | 266.693 | 273.553 | 275.995 | 286.074 | 287.95 | 276.919 | 256.892 | 235.183 | 218.758 | 204.592 | 193.141 | 175.017 | 166.39 | 117.213 | 100.681 | 99.028 | 97.06 | 95.659 | 93.74 | 92.658 | 87.673 | 80.261 | 72.737 | 67.671 | 64.315 | 61.759 | 58.023 | 58.142 | 59.115 | 84.345 | 82.765 | 83.252 | 83.933 | 86.415 | 89.044 | 91.21 | 92.15 | 93.942 | 92.927 | 93.491 | 92.597 | 92.944 | 88.452 | 81.206 | 79.467 | 76.027 | 76.354 | 77.512 | 78.274 | 81.174 | 83.552 | 85.505 | 87.736 | 89.339 | 89.265 | 78.446 | 79.066 | 77.941 | 79.491 | 79.268 | 79.273 | 81.12 | 81.861 | 84.27 | 83.003 | 83.62 | 64.68 | 65.339 | 66.651 | 69.057 | 69.238 | 72.19 | 75.548 | 78.769 | 80.825 | 83.466 | 87.003 | 92.377 | 91.957 | 84.779 | 79.694 | 71.894 | 61.58 | 58.044 | 54.549 | 52.367 | 49.113 | 46.761 | 45.136 | 44.4 | 37.5 | 33.8 | 32.4 | 31 | 26.8 | 19.4 | 18.4 | 16.7 | 14.4 | 13.3 | 12.4 | 11.6 | 9.1 |
Goodwill
| 0 | 0 | 0 | 12.707 | 0 | 0 | 0 | 12.707 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 12.686 | 0 | 0 | 0 | 12.686 | 0 | 0 | 0 | 12.686 | 12.686 | 12.686 | 0 | 14.44 | 0 | 0 | 0 | 17.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.595 | 8.855 | 8.948 | 4.751 | 4.785 | 4.82 | 4.854 | 4.888 | 0 | 4.957 | 4.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13 | 13 | 13 | 12.707 | 12.707 | 12.707 | 12.707 | 46.407 | 12.707 | 12.707 | 12.707 | 0.007 | 12.707 | 12.707 | 12.707 | 0.007 | 12.707 | 12.708 | 12.711 | 25.814 | 12.717 | 12.72 | 12.723 | 19.626 | 12.729 | 12.732 | 12.741 | 0.062 | 12.783 | 12.838 | 12.963 | 0.402 | 13.213 | 13.338 | 13.463 | 0.902 | 13.78 | 14.006 | 14.232 | 1.771 | 2.122 | 2.466 | 18.036 | 3.994 | 22.275 | 22.775 | 23.274 | 6.567 | 27.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.922 | 0 | 0 | 4.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.6 | 5.2 | 3.6 | 3 | 2 | 1.6 | 1.1 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
Goodwill and Intangible Assets
| 13 | 13 | 13 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.707 | 12.708 | 12.711 | 12.714 | 12.717 | 12.72 | 12.723 | 12.726 | 12.729 | 12.732 | 12.741 | 12.762 | 12.783 | 12.838 | 12.963 | 13.088 | 13.213 | 13.338 | 13.463 | 13.588 | 13.78 | 14.006 | 14.232 | 14.457 | 14.808 | 15.152 | 18.036 | 18.434 | 22.275 | 22.775 | 23.274 | 23.775 | 27.131 | 27.565 | 27.999 | 28.433 | 28.867 | 29.28 | 29.541 | 21.251 | 22.467 | 12.84 | 8.38 | 8.487 | 8.584 | 8.69 | 8.492 | 8.595 | 8.855 | 8.948 | 4.751 | 4.785 | 4.82 | 4.854 | 4.888 | 4.922 | 4.957 | 4.991 | 4.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.6 | 5.2 | 3.6 | 3 | 2 | 1.6 | 1.1 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
Long Term Investments
| 67 | 64 | 221 | 215.07 | 214.366 | 197.882 | 211.226 | 196.37 | 179.014 | 166.077 | -5.114 | 201.927 | 225.136 | 220.512 | 196.624 | 203.231 | 195.733 | 194.332 | 197.045 | 193.013 | 185.632 | 203.328 | 186.105 | 181.674 | 166.568 | 179.45 | 172.307 | 168.515 | 157.121 | 172.15 | 164.141 | 157.638 | 148.288 | 144.431 | 152.573 | 149.162 | 133.872 | 123.577 | 128.34 | 120.318 | 0 | 0 | 0 | 86.393 | 84.361 | 77.822 | 76.418 | 68.99 | 8.06 | 6.149 | 0 | 5.767 | 7.249 | 8.892 | 8.21 | 7.733 | 8.83 | 0 | 0 | 6.422 | -1.692 | 7.494 | 7.506 | -1.956 | -3.237 | -2.79 | -2.48 | -1.066 | -2.878 | -0.196 | -3.894 | -5.207 | -4.257 | -2.873 | -2.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 19 | 15 | 6 | 20.347 | 10.066 | 10.837 | 1.196 | 15.533 | 0.748 | 9.172 | 5.114 | 4.892 | 1.653 | 0.442 | 13.343 | 9.603 | 2.801 | 0.712 | 8.604 | 3.956 | 0.157 | 0.556 | 0.145 | 8.816 | 4.874 | 4.538 | 2.833 | 4.283 | 8.205 | 5.56 | 10.297 | 14.025 | 9.771 | 7.562 | 11.998 | 16.976 | 4.466 | 3.956 | 3.588 | 6.316 | 0 | 0 | 0 | 8.185 | 3.451 | 4.125 | 3.11 | 7.211 | 0.94 | 2.851 | 0 | 3.233 | 1.751 | 0.108 | 0.79 | 1.267 | 0.17 | 0 | 0 | 2.578 | 10.692 | 1.506 | 1.494 | 1.956 | 3.237 | 2.79 | 2.48 | 1.066 | 2.878 | 0.196 | 3.894 | 5.207 | 4.257 | 2.873 | 2.029 | 1.802 | 2.311 | 2.511 | 2.427 | 0.231 | 2.971 | 4.619 | 4.689 | 5.06 | 5.108 | 3.661 | 5.042 | 5.396 | 4.591 | 4.829 | 5.145 | 5.556 | 5.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 145 | 141 | 20 | 21.381 | 37.03 | 35.21 | 47.085 | 46.254 | 46.804 | 35.834 | 228.763 | 15.158 | 12.093 | 7.06 | 6.955 | 4.548 | 6.291 | 6.151 | 6.01 | 5.975 | 6.732 | 6.197 | 5.534 | 4.851 | 5.663 | 5.533 | 5.513 | 3.541 | 4.484 | 3.65 | 2.978 | 1.84 | 2.213 | 2.012 | 1.768 | 1.379 | 1.488 | 1.773 | 1.753 | 1.725 | 108.134 | 104.577 | 99.383 | 1.816 | 1.92 | 2.085 | 4.6 | 4.817 | 65.467 | 64.085 | 71.668 | 59.094 | 50.808 | 49.495 | 57.369 | 55.479 | 51.243 | 58.923 | 71.733 | 59.588 | 57.057 | 53.856 | 64.732 | 69.286 | 62.675 | 85.824 | 79.405 | 64.514 | 54.502 | 48.425 | 67.907 | 60.394 | 56.696 | 56.808 | 78.085 | 71.456 | 60.153 | 59.419 | 70.193 | 71.041 | 60.317 | 52.857 | 47.677 | 35.752 | 26.707 | 16.194 | 25.202 | 25.227 | 28.134 | 22.505 | 21.636 | 14.432 | 3.591 | 8.403 | 9.144 | 9.07 | 9.513 | 9.612 | 4.785 | 4.6 | 5.5 | 5.3 | 5.5 | 5.7 | 2.6 | 2.7 | 2.6 | 2.6 | 2.5 | 2.8 | 2.7 | 3.1 | 1.6 |
Total Non-Current Assets
| 500 | 474 | 507 | 524.367 | 518.79 | 501.63 | 521.899 | 527.388 | 492.5 | 482.261 | 508.163 | 508.237 | 527.584 | 526.795 | 517.579 | 507.008 | 474.424 | 449.086 | 443.128 | 420.25 | 398.379 | 397.818 | 370.897 | 325.28 | 290.515 | 301.281 | 290.454 | 284.76 | 276.333 | 286.856 | 278.052 | 266.852 | 246.222 | 235.014 | 244.117 | 242.864 | 211.629 | 201.454 | 207.028 | 227.161 | 205.707 | 202.981 | 201.352 | 201.243 | 201.051 | 198.017 | 199.552 | 198.735 | 194.525 | 194.141 | 192.264 | 189.471 | 177.127 | 168.981 | 175.377 | 161.757 | 159.064 | 149.275 | 158.387 | 158.249 | 158.193 | 157.051 | 169.96 | 167.22 | 160.795 | 173.218 | 163.222 | 147.24 | 138.813 | 132.547 | 152.068 | 146.436 | 143.514 | 146.069 | 166.073 | 156.878 | 127.144 | 127.269 | 139.271 | 140.329 | 132.526 | 129.666 | 127.914 | 119.581 | 112.64 | 103.321 | 117.247 | 123 | 124.682 | 112.113 | 106.475 | 91.882 | 70.677 | 66.447 | 63.693 | 61.437 | 58.626 | 56.373 | 49.921 | 49 | 49.6 | 44.3 | 41.5 | 39.7 | 31.4 | 23.7 | 22.1 | 20.1 | 17.8 | 17 | 15.9 | 15.4 | 11.3 |
Total Assets
| 1,933 | 2,095 | 2,126 | 2,119.659 | 1,996.47 | 1,865.267 | 2,039.973 | 2,039.261 | 1,781.506 | 1,892.906 | 1,940.077 | 1,753.085 | 1,734.052 | 1,728.084 | 1,769.084 | 1,584.276 | 1,523.282 | 1,517.733 | 1,522.408 | 1,394.996 | 1,292.122 | 1,316.995 | 1,350.978 | 1,191.816 | 1,136.677 | 1,051.068 | 1,091.467 | 1,063.695 | 947.372 | 885.888 | 928.528 | 907.174 | 794.886 | 846.495 | 880.51 | 784.912 | 780.093 | 753.048 | 840.621 | 796.67 | 779.358 | 737.256 | 799.389 | 766.56 | 710.469 | 708.318 | 760.711 | 750.2 | 730.434 | 682.057 | 741.63 | 712.259 | 636.47 | 683.542 | 728.646 | 659.845 | 626.207 | 607.75 | 630.452 | 576.47 | 578.097 | 571.719 | 602.962 | 616.84 | 594.685 | 559.877 | 572.976 | 560.651 | 546.419 | 514.859 | 560.94 | 561.515 | 506.467 | 480.844 | 529.662 | 495.439 | 428.1 | 414.519 | 421.824 | 354.638 | 357.468 | 349.246 | 367.377 | 348.071 | 302.215 | 288.504 | 301.291 | 315.164 | 286.997 | 274.796 | 290.918 | 274.003 | 254.874 | 226.05 | 216.486 | 242.817 | 202.066 | 179.497 | 169.505 | 147.7 | 147.9 | 140.4 | 135.5 | 142.8 | 135.9 | 125.4 | 122.2 | 109.5 | 96 | 89.3 | 88.4 | 48.4 | 39.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6 | 7 | 6 | 10.693 | 7.207 | 6.807 | 9.491 | 7.732 | 5.466 | 6.034 | 7.826 | 6.412 | 4.25 | 4.063 | 5.841 | 6.203 | 6.016 | 2.885 | 6.24 | 4.565 | 5.373 | 6.548 | 7.854 | 10.622 | 5.316 | 4.123 | 5.517 | 6.447 | 3.07 | 3.132 | 4.542 | 4.189 | 4.034 | 3.546 | 5.213 | 5.381 | 2.613 | 2.383 | 3.061 | 4.674 | 3.255 | 1.821 | 2.591 | 2.678 | 3.311 | 2.605 | 2.202 | 3.66 | 3.088 | 2.873 | 3.437 | 5.085 | 2.659 | 2.424 | 2.628 | 3.309 | 2.194 | 1.327 | 1.869 | 1.857 | 2.103 | 0.872 | 1.213 | 3.007 | 4.476 | 3.663 | 4.457 | 5.236 | 4.6 | 3.307 | 3.345 | 3.802 | 3.392 | 3.946 | 4.315 | 4.979 | 3.453 | 1.685 | 2.177 | 2.38 | 1.586 | 1.332 | 1.157 | 4.319 | 2.32 | 1.75 | 1.792 | 3.069 | 2.743 | 2.696 | 2.706 | 4.332 | 4.709 | 2.727 | 3.344 | 1.496 | 3.212 | 1.356 | 2.264 | 2.8 | 0.9 | 2.4 | 0.9 | 2.6 | 1.3 | 1.2 | 1.2 | 1.4 | 0.7 | 1.2 | 1.7 | 0.6 | 1.5 |
Short Term Debt
| 0 | 0 | 0 | 19.816 | 0 | 0 | 0 | 19.946 | 0 | 0 | 0 | 64.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0.373 | 0.537 | 0.64 | 0.652 | 0.64 | 0.629 | 0.617 | 0.606 | 0.595 | 0.583 | 0.573 | 0.562 | 1.712 | 1.7 | 1.687 | 1.674 | 1.662 | 1.649 | 1.9 | 1.889 | 1.875 | 1.86 | 1.793 | 1.793 | 1.793 | 2.024 | 30 | 21 | 16.5 | 13.5 | 4 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.1 |
Tax Payables
| 297 | 5 | 504 | 566.373 | 518.061 | 401.682 | 495.585 | 556.085 | 352.584 | 303.645 | 388.551 | 467.892 | 232.862 | 262.975 | 310.519 | 377.96 | 184.338 | 248.029 | 272.963 | 277.248 | 180.617 | 244.694 | 308.062 | 261.166 | 204.147 | 220.416 | 276.573 | 303.247 | 185.456 | 189.94 | 258.515 | 247.766 | 162.076 | 141.213 | 215.882 | 208.364 | 121.233 | 124.527 | 176.947 | 180.372 | 105.026 | 109.164 | 163.985 | 165.604 | 102.345 | 129.721 | 188.285 | 182.588 | 107.932 | 1.429 | 177.991 | 168.652 | 104.204 | 98.21 | 0.798 | 0 | 0.682 | 0 | 0 | 0 | 3.055 | 74.469 | 1.435 | 123.666 | 80.27 | 76.116 | 111.127 | 113.929 | 0 | 0 | 0 | 116.926 | 80.489 | 82.491 | 111.419 | 101.293 | 67.977 | 59.917 | 81.875 | 64.471 | 45.93 | 45.281 | 62.048 | 65.31 | 34.098 | 37.483 | 52.287 | 57.228 | 32.821 | 38.407 | 44.157 | 43.694 | 34.194 | 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 | -19.816 | 0 | 0 | 0 | -19.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.205 | -0.373 | 210.345 | 239.379 | 220.213 | 209.349 | 196.437 | 204.295 | 169.741 | 163.167 | 165.367 | 165.018 | 140.781 | 137.006 | 137.354 | 129.974 | 147.858 | 141.393 | 80.848 | 125.073 | 113.027 | 92.67 | 93.449 | 99.173 | 96.163 | 94.406 | 88.605 | 101.91 | 0 | 105.865 | 0 | 0 | 16.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 |
Other Current Liabilities
| 1,227 | 1,376 | 1,400 | 1,425.596 | 1,314.15 | 1,128.877 | 1,293.468 | 1,345.638 | 1,115.782 | 1,240.566 | 1,278.769 | 1,057.969 | 999.931 | 998.626 | 1,038.51 | 898.721 | 835.054 | 837.678 | 882.218 | 864.48 | 755.839 | 763.3 | 842.535 | 761.71 | 691.942 | 650.668 | 704.112 | 720.034 | 576.271 | 540.238 | 586.405 | 596.769 | 480.831 | 538.001 | 585.214 | 482.33 | 489.451 | 460.38 | 528.684 | 491.777 | 451.28 | 410.809 | 472.301 | 434.009 | 383.37 | 389.185 | 445.257 | 432.099 | 392.868 | 351.574 | 410.009 | 391.141 | 327.591 | 359.894 | 409.803 | 350.3 | 327.725 | 312.886 | 340.081 | 288.737 | 288.237 | 288.153 | 326.869 | 137.318 | 80.487 | 77.109 | 112.015 | 113.929 | 87.902 | 89.641 | 122.211 | 116.926 | 80.489 | 82.491 | 111.419 | 101.293 | 67.977 | 59.917 | 87.61 | 81.932 | 45.93 | 45.552 | 82.883 | 72.83 | 37.695 | 37.627 | 52.4 | 57.228 | 32.821 | 135.404 | 44.157 | 127.68 | 129.341 | 99.258 | 110.275 | 128.705 | 99.235 | 89.201 | 83.466 | 60.1 | 65.6 | 58 | 56.2 | 48.1 | 48.8 | 42.9 | 42.3 | 41.4 | 32.5 | 28.2 | 27.8 | 26.4 | 21.9 |
Total Current Liabilities
| 1,233 | 1,383 | 1,406 | 1,436.289 | 1,321.357 | 1,135.684 | 1,302.959 | 1,353.37 | 1,121.248 | 1,246.6 | 1,286.595 | 1,128.573 | 1,004.181 | 1,002.689 | 1,044.351 | 904.924 | 841.07 | 840.563 | 888.458 | 869.045 | 761.212 | 769.848 | 850.389 | 772.332 | 697.258 | 654.791 | 709.629 | 726.481 | 579.341 | 543.37 | 590.947 | 600.958 | 484.865 | 541.547 | 590.427 | 487.711 | 492.064 | 462.763 | 531.745 | 496.451 | 454.535 | 412.63 | 474.892 | 436.687 | 386.681 | 391.79 | 447.459 | 435.759 | 395.956 | 354.447 | 413.446 | 396.226 | 330.25 | 362.318 | 412.431 | 353.609 | 329.919 | 314.213 | 341.95 | 290.594 | 290.34 | 289.025 | 328.082 | 351.207 | 324.982 | 301.637 | 326.461 | 316.231 | 297.414 | 263.295 | 289.318 | 286.678 | 249.472 | 227.78 | 254.452 | 245.326 | 203.091 | 211.134 | 232.842 | 166.809 | 174.489 | 161.8 | 178.585 | 172.458 | 140.981 | 137.333 | 150.391 | 150.926 | 167.474 | 159.1 | 169.228 | 145.512 | 138.05 | 118.923 | 113.619 | 130.201 | 102.447 | 90.557 | 85.73 | 62.9 | 66.5 | 60.4 | 57.1 | 50.7 | 50.1 | 44.1 | 43.5 | 42.8 | 33.2 | 29.4 | 29.5 | 28.4 | 23.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 435 | 369 | 425 | 426.894 | 421.385 | 419.487 | 421.022 | 424.987 | 425.091 | 428.316 | 431.519 | 433.592 | 435.379 | 439.136 | 441.116 | 433.689 | 433.836 | 430.215 | 431.023 | 328.263 | 299.532 | 224.017 | 194.771 | 144.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 104.4 | 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 | 0.059 | 0.205 | 0.373 | 0.537 | 0.618 | 0.857 | 1.013 | 1.166 | 1.316 | 1.464 | 32.756 | 33.19 | 33.62 | 34.045 | 34.468 | 34.89 | 39.072 | 39.548 | 40.026 | 40.502 | 41.042 | 41.485 | 41.927 | 42.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 4.6 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -33.267 | 0 | 0 | 0 | -37.198 | 0 | 0 | 0 | -47.683 | 0 | 0 | 0 | 0 | 0 | 0 | -61.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.661 | -5.042 | -5.396 | 0 | 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 | 33.267 | 0 | 0 | 1.196 | 37.198 | 0 | 9.172 | 5.114 | 47.683 | 0 | 0 | 13.343 | 0 | 2.801 | 0.712 | 8.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.075 | 3.806 | 4.293 | 5.896 | 7.696 | 8.395 | 8.183 | 8.162 | 9 | 10.768 | 11.414 | 9.814 | 10.772 | 9.26 | 9.097 | 8.813 | 8.85 | 8.509 | 8.978 | 10.35 | 10.702 | 10.692 | 11.31 | 11.341 | 10.565 | 7.883 | 7.299 | 6.827 | 6.092 | 5.915 | 5.979 | 5.367 | 5.207 | 4.257 | 2.873 | 2.029 | 1.802 | 2.082 | 2.511 | 2.427 | 3.498 | 2.971 | 4.619 | 4.689 | 5.06 | 5.108 | 3.661 | 5.042 | 5.396 | 4.591 | 4.829 | 5.145 | 5.556 | 5.506 | 7.086 | 7.005 | 7.106 | 6.372 | 5.777 | 4.87 | 4.3 | 4.2 | 3.6 | 3 | 2.7 | 1 | 0.7 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0 | 0.1 |
Other Non-Current Liabilities
| 140 | 201 | 155 | 162.852 | 170.609 | 179.577 | 181.364 | 179.629 | 174.664 | 173.686 | 182.888 | 192.694 | 197.486 | 198.997 | 196.63 | 201.531 | 204.936 | 201.605 | 259.256 | 193.609 | 190.39 | 188.241 | 186.624 | 197.408 | 183.099 | 174.017 | 171.773 | 166.493 | 161.691 | 154.415 | 146.794 | 141.291 | 136.041 | 135.681 | 130.331 | 124.746 | 112.088 | 98.938 | 95.775 | 92.048 | 73.009 | 72.963 | 71.285 | 68.905 | 66.654 | 66.868 | 65.702 | 64.536 | 63.463 | 63.664 | 61.895 | 60.054 | 58.508 | 61.034 | 59.135 | 56.991 | 56.021 | 54.474 | 53.122 | 52.014 | 50.269 | 51.348 | 49.042 | 46.589 | 43.794 | 43.299 | 41.991 | 39.116 | 39.729 | 40.491 | 40.583 | 40.019 | 37.321 | 37.747 | 35.75 | 32.692 | 29.912 | 29.064 | 25.998 | 22.912 | 18.601 | 15.915 | 14.689 | 7.417 | 1.403 | 3.661 | 5.042 | 5.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.6 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.6 | 0.6 |
Total Non-Current Liabilities
| 575 | 570 | 580 | 589.746 | 591.994 | 599.064 | 603.582 | 604.616 | 599.755 | 611.174 | 619.521 | 626.286 | 632.865 | 638.133 | 651.089 | 635.22 | 641.573 | 632.532 | 637.26 | 521.872 | 489.922 | 412.258 | 381.395 | 341.808 | 287.499 | 278.417 | 279.006 | 270.893 | 266.091 | 258.815 | 251.194 | 245.691 | 240.441 | 240.081 | 234.731 | 124.746 | 112.088 | 98.938 | 95.775 | 96.123 | 76.815 | 77.256 | 77.181 | 76.601 | 75.049 | 75.051 | 73.864 | 73.536 | 74.231 | 75.078 | 71.709 | 70.826 | 67.768 | 70.131 | 67.948 | 65.841 | 64.53 | 63.452 | 63.472 | 62.716 | 60.961 | 62.658 | 60.383 | 57.154 | 51.736 | 50.803 | 49.191 | 45.745 | 46.262 | 47.327 | 46.963 | 46.392 | 42.894 | 42.084 | 70.535 | 67.684 | 65.614 | 65.62 | 62.893 | 61.3 | 60.644 | 60.082 | 59.404 | 52.979 | 47.553 | 45.146 | 46.969 | 47.889 | 4.591 | 4.829 | 5.145 | 5.556 | 5.506 | 7.086 | 7.005 | 7.106 | 6.372 | 5.777 | 4.87 | 4.3 | 6.8 | 6.1 | 5.5 | 5.2 | 3.6 | 3.3 | 3.1 | 2.9 | 2.7 | 2.7 | 2.7 | 6.7 | 5.3 |
Total Liabilities
| 1,808 | 1,953 | 1,986 | 2,026.035 | 1,913.351 | 1,734.748 | 1,906.541 | 1,957.986 | 1,721.003 | 1,857.774 | 1,906.116 | 1,754.859 | 1,637.046 | 1,640.822 | 1,695.44 | 1,540.144 | 1,482.643 | 1,473.095 | 1,525.718 | 1,390.917 | 1,251.134 | 1,182.106 | 1,231.784 | 1,114.14 | 984.757 | 933.208 | 988.635 | 997.374 | 845.432 | 802.185 | 842.141 | 846.649 | 725.306 | 781.628 | 825.158 | 612.457 | 604.152 | 561.701 | 627.52 | 592.574 | 531.35 | 489.886 | 552.073 | 513.288 | 461.73 | 466.841 | 521.323 | 509.295 | 470.187 | 429.525 | 485.155 | 467.052 | 398.018 | 432.449 | 480.379 | 419.45 | 394.449 | 377.665 | 405.422 | 353.31 | 351.301 | 351.683 | 388.465 | 408.361 | 376.718 | 352.44 | 375.652 | 361.976 | 343.676 | 310.622 | 336.281 | 333.07 | 292.366 | 269.864 | 324.987 | 313.01 | 268.705 | 276.754 | 295.735 | 228.109 | 235.133 | 221.882 | 237.989 | 225.437 | 188.534 | 182.479 | 197.36 | 198.815 | 172.065 | 163.929 | 174.373 | 151.068 | 143.556 | 126.009 | 120.624 | 137.307 | 108.819 | 96.334 | 90.6 | 67.2 | 73.3 | 66.5 | 62.6 | 55.9 | 53.7 | 47.4 | 46.6 | 45.7 | 35.9 | 32.1 | 32.2 | 35.1 | 28.8 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 546.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1 | 1 | 1 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.555 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.309 | 0.308 | 0.308 | 0.307 | 0.305 | 0.304 | 0.304 | 0.304 | 0.15 | 0.15 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Retained Earnings
| 769 | 788 | 793 | 738.553 | 740.25 | 717.226 | 726.117 | 655.19 | 636.624 | 618.765 | 604.978 | 553.59 | 637.857 | 627.938 | 620.151 | 575.028 | 586.124 | 581.613 | 545.295 | 499.473 | 490.949 | 477.155 | 460.903 | 397.947 | 381.505 | 353.706 | 337.527 | 296.797 | 329.18 | 316.23 | 308.518 | 278.163 | 273.918 | 265.18 | 260.812 | 232.771 | 231.72 | 225.175 | 223.424 | 214.481 | 261.795 | 258.222 | 261.183 | 255.97 | 255.028 | 249.291 | 250.148 | 241.324 | 261.964 | 254.87 | 253.635 | 243.65 | 236.677 | 236.496 | 233.737 | 228.922 | 224.512 | 220.651 | 218.937 | 220.009 | 226.148 | 223.638 | 221.565 | 216.707 | 210.265 | 201.72 | 193.589 | 183.321 | 172.924 | 163.703 | 153.048 | 147.73 | 136.887 | 127.286 | 119.309 | 111.245 | 102.213 | 96.902 | 91.432 | 88.649 | 85.1 | 81.488 | 78.677 | 69.439 | 61.403 | 53.927 | 52.214 | 56.575 | 55.567 | 51.788 | 54.952 | 60.656 | 58.395 | 49.736 | 45.962 | 50.299 | 40.991 | 33.728 | 30.928 | 33.4 | 27.9 | 23.5 | 22 | 24 | 20.1 | 16.3 | 14.2 | 14.9 | 11.3 | 8.4 | 7.5 | 7.5 | 4.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0.009 | -0.005 | 0 | -0.023 | -0.082 | 0 | 0 | 0 | -0.009 | 0 | 0 | -546.507 | 0.005 | 0 | -0 | 0 | 0.012 | -0 | 0 | -0 | -0.009 | 0 | -224.135 | -218.752 | -0.005 | -210.726 | -207.288 | -204.954 | -0.003 | -199.26 | -197.545 | -194.202 | -190.063 | 0.005 | -191.055 | 0.005 | 0.003 | 0.024 | 0.041 | 0.026 | 0.029 | 0.023 | -0.003 | 0.032 | 0.016 | 0.07 | 0.058 | 0.059 | 0.024 | 0.052 | 0.059 | 0.035 | 0.021 | 0.044 | 0.039 | -0.013 | 0.003 | -144.032 | -140.349 | -137.762 | -134.152 | -132.161 | 0.003 | 0.014 | 0.005 | -0.222 | -0.141 | -0.126 | -0.131 | -0.13 | -0.172 | -0.165 | -3.084 | -3.563 | -3.995 | -4.426 | -0.127 | -0.077 | -0.133 | 0.003 | -82.224 | 0.028 | 0.088 | 0.118 | 0.153 | 0.179 | 0.094 | 0.111 | 0.324 | 0.673 | 0.314 | 0.296 | 0.172 | -0.056 | -0.194 | -0.226 | -0.2 | -0.1 | -9.8 | 0.2 | 0.3 | 0.3 | -6.7 | -5.9 | -5.2 | -4.7 | -4.2 | -0.1 | -3.4 | -2 |
Other Total Stockholders Equity
| -645 | -647 | -654 | -645.493 | -657.681 | -587.262 | -593.217 | -574.388 | -576.676 | -584.188 | -571.572 | -555.91 | -541.406 | -541.231 | -547.062 | -531.456 | -546.04 | -537.53 | -549.16 | -495.961 | -450.516 | -342.821 | -342.264 | -320.817 | -230.14 | -12.266 | -16.498 | -231.026 | -16.791 | -25.516 | -17.454 | -217.912 | -5.355 | -3.045 | -11.535 | 129.439 | -56.092 | 156.919 | -10.636 | -10.696 | -14.119 | -11.201 | -14.201 | -3.035 | -6.62 | -8.119 | -11.1 | -0.743 | -2.096 | -2.705 | 2.472 | 1.224 | 1.414 | 14.229 | 14.186 | 11.143 | 6.893 | 9.086 | 5.797 | 2.839 | 144.371 | 136.438 | 130.385 | 125.615 | 139.554 | 5.405 | 3.412 | 15.04 | 29.732 | 40.366 | 71.428 | 80.537 | 77.035 | 83.557 | 85.222 | 73.959 | 60.436 | 44.549 | 38.774 | 37.698 | 37.003 | 45.7 | 50.399 | 135.11 | 51.941 | 51.701 | 51.29 | 59.312 | 58.877 | 58.676 | 61.174 | 61.647 | 51.943 | 49.686 | 49.3 | 54.735 | 52.008 | 49.479 | 48.053 | 47.2 | 46.7 | 60.1 | 50.6 | 62.5 | 61.7 | 68.3 | 67.2 | 54 | 53.4 | 52.9 | 48.7 | 9.1 | 7.8 |
Total Shareholders Equity
| 125 | 142 | 140 | 93.624 | 83.119 | 130.519 | 133.432 | 81.275 | 60.503 | 35.132 | 33.961 | -1.774 | 97.006 | 87.262 | 73.644 | 44.132 | 40.639 | 44.638 | -3.31 | 4.079 | 40.988 | 134.889 | 119.194 | 77.676 | 151.92 | 117.86 | 102.832 | 66.321 | 101.94 | 83.703 | 86.387 | 60.525 | 69.58 | 64.867 | 55.352 | 172.455 | 175.941 | 191.347 | 213.101 | 204.096 | 248.008 | 247.37 | 247.316 | 253.272 | 248.739 | 241.477 | 239.388 | 240.905 | 260.247 | 252.532 | 256.475 | 245.207 | 238.452 | 251.093 | 248.267 | 240.395 | 231.758 | 230.085 | 225.03 | 223.16 | 226.796 | 220.036 | 214.497 | 208.479 | 217.967 | 207.437 | 197.324 | 198.675 | 202.743 | 204.237 | 224.659 | 228.445 | 214.101 | 210.98 | 204.675 | 182.429 | 159.395 | 137.765 | 126.089 | 126.529 | 122.335 | 127.364 | 129.388 | 122.634 | 113.681 | 106.025 | 103.931 | 116.349 | 114.932 | 110.867 | 116.545 | 122.935 | 111.318 | 100.041 | 95.862 | 105.51 | 93.247 | 83.163 | 78.905 | 80.5 | 74.6 | 73.9 | 72.9 | 86.9 | 82.2 | 78 | 75.6 | 63.8 | 60.1 | 57.2 | 56.2 | 13.3 | 10.7 |
Total Equity
| 125 | 142 | 140 | 93.624 | 83.119 | 130.519 | 133.432 | 81.275 | 60.503 | 35.132 | 33.961 | -1.774 | 97.006 | 87.262 | 73.644 | 44.132 | 40.639 | 44.638 | -3.31 | 4.079 | 40.988 | 134.889 | 119.194 | 77.676 | 151.92 | 117.86 | 102.832 | 66.321 | 101.94 | 83.703 | 86.387 | 60.525 | 69.58 | 64.867 | 55.352 | 172.455 | 175.941 | 191.347 | 213.101 | 204.096 | 248.008 | 247.37 | 247.316 | 253.272 | 248.739 | 241.477 | 239.388 | 240.905 | 260.247 | 252.532 | 256.475 | 245.207 | 238.452 | 251.093 | 248.267 | 240.395 | 231.758 | 230.085 | 225.03 | 223.16 | 226.796 | 220.036 | 214.497 | 208.479 | 217.967 | 207.437 | 197.324 | 198.675 | 202.743 | 204.237 | 224.659 | 228.445 | 214.101 | 210.98 | 204.675 | 182.429 | 159.395 | 137.765 | 126.089 | 126.529 | 122.335 | 127.364 | 129.388 | 122.634 | 113.681 | 106.025 | 103.931 | 116.349 | 114.932 | 110.867 | 116.545 | 122.935 | 111.318 | 100.041 | 95.862 | 105.51 | 93.247 | 83.163 | 78.905 | 80.5 | 74.6 | 73.9 | 72.9 | 86.9 | 82.2 | 78 | 75.6 | 63.8 | 60.1 | 57.2 | 56.2 | 13.3 | 10.7 |
Total Liabilities & Shareholders Equity
| 1,933 | 2,095 | 2,126 | 2,119.659 | 1,996.47 | 1,865.267 | 2,039.973 | 2,039.261 | 1,781.506 | 1,892.906 | 1,940.077 | 1,753.085 | 1,734.052 | 1,728.084 | 1,769.084 | 1,584.276 | 1,523.282 | 1,517.733 | 1,522.408 | 1,394.996 | 1,292.122 | 1,316.995 | 1,350.978 | 1,191.816 | 1,136.677 | 1,051.068 | 1,091.467 | 1,063.695 | 947.372 | 885.888 | 928.528 | 907.174 | 794.886 | 846.495 | 880.51 | 784.912 | 780.093 | 753.048 | 840.621 | 796.67 | 779.358 | 737.256 | 799.389 | 766.56 | 710.469 | 708.318 | 760.711 | 750.2 | 730.434 | 682.057 | 741.63 | 712.259 | 636.47 | 683.542 | 728.646 | 659.845 | 626.207 | 607.75 | 630.452 | 576.47 | 578.097 | 571.719 | 602.962 | 616.84 | 594.685 | 559.877 | 572.976 | 560.651 | 546.419 | 514.859 | 560.94 | 561.515 | 506.467 | 480.844 | 529.662 | 495.439 | 428.1 | 414.519 | 421.824 | 354.638 | 357.468 | 349.246 | 367.377 | 348.071 | 302.215 | 288.504 | 301.291 | 315.164 | 286.997 | 274.796 | 290.918 | 274.003 | 254.874 | 226.05 | 216.486 | 242.817 | 202.066 | 179.497 | 169.505 | 147.7 | 147.9 | 140.4 | 135.5 | 142.8 | 135.9 | 125.4 | 122.2 | 109.5 | 96 | 89.3 | 88.4 | 48.4 | 39.5 |