One Liberty Properties, Inc.
NYSE:OLP
28.44 (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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25.684 | 35.02 | 27.373 | 26.43 | 5.471 | 8.079 | 7.016 | 6.718 | 11.579 | 17.624 | 11.442 | 16.164 | 13.74 | 15.981 | 11.245 | 12.705 | 14.193 | 18.571 | 21.36 | 11.034 | 10.941 | 17.381 | 12.794 | 15.204 | 17.173 | 12.925 | 13.445 | 13.766 | 14.926 | 14.384 | 13.241 | 17.42 | 17.645 | 35.557 | 10.537 | 12.736 | 13.896 | 17.142 | 23.153 | 20.344 | 14.259 | 18.338 | 16.168 | 16.631 | 18.903 | 40.931 | 16.385 | 14.577 | 15.434 | 15.353 | 17.197 | 12.668 | 8.43 | 11.447 | 11.724 | 7.732 | 7.8 | 18.482 | 25.341 | 28.036 | 10.639 | 18.219 | 15.884 | 10.947 | 6.449 | 23.258 | 24.87 | 25.737 | 34.985 | 32.652 | 32.692 | 34.013 | 7.508 | 7.433 | 26.66 | 26.749 | 8.632 | 29.025 | 6.556 | 6.051 | 13.486 | 20.915 | 28.834 | 45.944 | 2.431 | 4.969 | 3.346 | 2.624 | 21.644 | 29.891 | 2.577 | 2.285 | 8.149 | 7.43 | 2.798 | 2.069 | 2.985 | 2.754 | 4.251 | 11.247 | 0 | 0 | 0 | 19.09 | 0 | 0 | 0 | 1.606 | 0 | 0 | 0 | 2.479 | 0 | 0 | 0 | 3.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0.567 | 0.755 | 0.824 | 875.762 | 1.543 | 862.12 | 1.811 | 0 | 0 | 0 | 0 | 824.277 | 813.145 | 829.668 | 828.356 | 834.875 | 835.409 | 846.021 | 824.776 | 833.712 | 840.378 | 819.628 | 818.286 | 774.03 | 781.878 | 775.308 | 764.604 | 754.335 | 752.138 | 737.705 | 737.232 | 738.815 | 663.776 | 654.219 | 636.023 | 649.514 | 615.132 | 622.803 | 576.518 | 564.943 | 597.05 | 567.314 | 0.265 | 563.43 | 475.002 | 460.177 | 453.856 | 442.51 | 17.334 | 0.259 | 0.396 | 0.353 | 0.367 | 0.367 | 0.422 | 0.407 | 0.729 | 4.779 | 6.762 | 9.212 | 0 | 0.936 | 0.297 | 0.083 | 1.032 | 6.437 | 8.053 | 7.101 | 0.721 | 10.135 | 9.217 | 29.449 | 27.311 | 27.338 | 28.215 | 0.702 | 0.694 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0.573 | 0.687 | 0.109 | 0.359 | 0.09 | 0.413 | 0.419 | 0.249 | 0.216 | 0.238 | 0.208 | 0.228 | 0.236 | 0.641 | 0.627 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 4.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.2 | 3.3 | 3.3 | 3.3 | 3.1 | 0 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 25.684 | 35.02 | 27.373 | 26.43 | 5.471 | 8.079 | 7.016 | 6.718 | 11.579 | 17.624 | 11.442 | 16.164 | 13.74 | 15.981 | 11.245 | 12.705 | 14.193 | 18.571 | 21.36 | 11.034 | 10.941 | 17.381 | 12.794 | 15.204 | 17.173 | 12.925 | 13.445 | 13.766 | 14.926 | 14.384 | 13.241 | 17.42 | 17.645 | 35.557 | 10.537 | 12.736 | 13.896 | 17.142 | 23.153 | 20.344 | 14.259 | 18.338 | 16.168 | 16.631 | 18.903 | 40.931 | 16.385 | 14.577 | 15.434 | 32.687 | 17.456 | 13.064 | 8.783 | 11.814 | 12.091 | 8.154 | 8.207 | 19.211 | 30.12 | 34.798 | 19.851 | 18.219 | 15.884 | 10.947 | 6.449 | 23.258 | 31.307 | 33.79 | 42.086 | 32.652 | 42.827 | 43.23 | 36.957 | 34.744 | 53.998 | 26.749 | 9.334 | 29.719 | 6.721 | 6.051 | 13.486 | 20.915 | 28.834 | 45.944 | 3.004 | 5.656 | 3.455 | 2.983 | 21.734 | 30.304 | 2.996 | 2.534 | 8.365 | 7.668 | 3.006 | 2.297 | 3.221 | 3.395 | 4.878 | 11.447 | 0.3 | 0.2 | 0.2 | 19.29 | 0.2 | 4.3 | 0.2 | 1.806 | 0.3 | 0.2 | 0.2 | 2.679 | 0.2 | 0.1 | 0.1 | 3.944 | 0.1 | 0.1 | 0.1 | 3.2 | 3.3 | 3.3 | 3.3 | 3.1 | 0 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 17.312 | 16.847 | 16.872 | 16.661 | 17.242 | 17.06 | 16.71 | 16.079 | 15.285 | 14.826 | 14.166 | 14.33 | 14.47 | 14.252 | 15.391 | 15.438 | 16.518 | 15.981 | 15.281 | 15.037 | 14.202 | 14.394 | 13.99 | 13.722 | 13.407 | 14.617 | 14.367 | 14.125 | 13.839 | 13.674 | 13.737 | 13.797 | 13.323 | 12.707 | 13.472 | 13.577 | 13.707 | 13.348 | 12.87 | 12.815 | 12.442 | 14.352 | 14.079 | 13.743 | 13.38 | 13.043 | 12.85 | 12.629 | 18.177 | 16.836 | 15.944 | 15.423 | 12.151 | 14.832 | 14.309 | 15.934 | 17.032 | 15.513 | 14.928 | 13.177 | 10.189 | 13.081 | 12.934 | 12.485 | 10.637 | 11.714 | 10.223 | 9.893 | 9.835 | 11.412 | 8.838 | 8.218 | 7.922 | 7.447 | 6.973 | 6.613 | 6.202 | 5.822 | 5.453 | 5.301 | 4.909 | 4.68 | 4.461 | 4.264 | 11.056 | 4.001 | 9.892 | 9.889 | 9.439 | 2.953 | 2.789 | 2.609 | 2.406 | 2.198 | 2.063 | 1.855 | 2.493 | 2.308 | 2.11 | 1.737 | 0 | 0 | 0 | 1.394 | 0 | 0 | 0 | 0.665 | 0 | 0 | 0 | 6.354 | 0 | 0 | 0 | 7.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -0.567 | -0.755 | -0.824 | -1.338 | -1.543 | 2.783 | -23.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.667 | -16.754 | 0 | -10.48 | -10.894 | -10.033 | -0.126 | -11.049 | -8.023 | -11.178 | -8.158 | -8.132 | -6.63 | -1.04 | -5.737 | -1.427 | -6.894 | 0 | -6.257 | 0 | 0 | 0 | -0.051 | 0 | -0.027 | -0.134 | -0.112 | -0.214 | -5.69 | -5.015 | 0 | 0 | -3.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.996 | -51.867 | -44.245 | -43.091 | -22.713 | -25.139 | -23.726 | 23.764 | 17.202 | 19.702 | 16.558 | 14.616 | 15.131 | 19.798 | 18.953 | 20.667 | 16.754 | 20.071 | 10.48 | 10.894 | 11.26 | 9.649 | 11.386 | 9.129 | 11.557 | 8.574 | 8.561 | 7.073 | 6.562 | 18.036 | 7.584 | 7.537 | 6.882 | 6.257 | 6.405 | 17.566 | 5.764 | 5.752 | 5.896 | 16.093 | 35.344 | 6.162 | 4.509 | 10.867 | 5.015 | 5.522 | 4.1 | 3.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.293 | 0 | 0 | 0 | 7.812 | 7.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.996 | 72.359 | 62.637 | 62.924 | 40.364 | 25.139 | 26.509 | 22.797 | 44.066 | 52.152 | 42.166 | 45.11 | 43.341 | 50.031 | 45.589 | 28.143 | 30.711 | 54.623 | 36.641 | 26.071 | 26.37 | 41.424 | 27.121 | 30.032 | 30.959 | 27.958 | 28.241 | 28.334 | 35.327 | 40.357 | 34.562 | 31.86 | 37.85 | 48.264 | 30.414 | 43.879 | 33.367 | 36.242 | 41.919 | 49.252 | 62.045 | 38.852 | 34.756 | 35.551 | 32.283 | 59.496 | 33.335 | 27.206 | 33.611 | 49.523 | 33.4 | 28.487 | 20.934 | 26.646 | 26.4 | 24.088 | 25.239 | 34.724 | 45.048 | 47.975 | 67.333 | 31.3 | 28.818 | 23.432 | 26.426 | 42.76 | 41.53 | 43.683 | 51.921 | 44.064 | 51.665 | 51.448 | 44.879 | 42.191 | 60.971 | 33.362 | 15.536 | 35.541 | 12.174 | 11.352 | 18.395 | 25.595 | 33.295 | 50.208 | 14.06 | 9.657 | 13.347 | 12.872 | 31.173 | 33.257 | 5.785 | 5.143 | 10.771 | 9.866 | 5.069 | 4.152 | 5.714 | 5.703 | 6.988 | 13.184 | 0.3 | 0.2 | 0.2 | 20.683 | 0.2 | 4.3 | 0.2 | 2.471 | 0.3 | 0.2 | 0.2 | 9.032 | 0.2 | 0.1 | 0.1 | 11.596 | 0.1 | 0.1 | 0.1 | 3.2 | 3.3 | 3.3 | 3.3 | 3.1 | 0 | 0 | 0 | 0.2 | 0.1 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 671.431 | 677.278 | 2.751 | 700.955 | 695.485 | 697.451 | 6.399 | 693.378 | 697.258 | 677.763 | 6.831 | 676.956 | 670.631 | 688.691 | 691.922 | 702.201 | 706.72 | 718.661 | 700.535 | 711.293 | 723.894 | 706.777 | 705.459 | 663.691 | 676.641 | 673.917 | 666.374 | 659.833 | 661.72 | 647.777 | 651.213 | 656.553 | 585.288 | 576.86 | 562.257 | 576.361 | 545.047 | 547.198 | 504.85 | 495.162 | 524.67 | 498.329 | 496.187 | 498.355 | 412.85 | 414.699 | 405.161 | 397.343 | 402.256 | 406.897 | 412.611 | 408.961 | 392.276 | 405.48 | 401.633 | 376.718 | 373.544 | 364.589 | 345.693 | 347.629 | 373.468 | 383.296 | 387.456 | 394.582 | 346.044 | 337.997 | 333.99 | 335.564 | 347.577 | 349.571 | 351.841 | 317.465 | 315.568 | 256.776 | 258.122 | 261.481 | 234.581 | 251.396 | 228.536 | 209.822 | 203.859 | 199.388 | 177.316 | 176.682 | 147.18 | 142.569 | 140.437 | 121.66 | 116.463 | 117.102 | 118.564 | 119.074 | 120.054 | 120.987 | 121.62 | 110.711 | 104.111 | 92.934 | 70.77 | 71.2 | 70.3 | 70.8 | 59.831 | 59.6 | 60 | 54.8 | 48.317 | 41.3 | 42 | 42.4 | 42.889 | 34.8 | 27.7 | 24.1 | 24.254 | 23.3 | 22.1 | 20.8 | 11 | 11.1 | 11.1 | 5.6 | 5.6 | 5.9 | 6.2 | 6.2 | 6.3 | 0 | 6.3 | 6.3 | 6.4 | 14.1 | 14.5 | 16.7 | 34.4 | 34.5 | 34.7 | 34.9 | 33 | 23.5 | 23.6 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 17.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.763 | 13.292 | 13.65 | -2.717 | 16.848 | 17.298 | 18.541 | 19.841 | 19.594 | 20.845 | 19.912 | 20.694 | 21.498 | 22.048 | 23.306 | 24.703 | 26.082 | 27.398 | 28.722 | 26.068 | 26.375 | 26.001 | 25.399 | 26.541 | 26.326 | 27.931 | 29.147 | 30.525 | 31.774 | 33.054 | 30.823 | 32.645 | 33.931 | 30.849 | 28.988 | 28.978 | 30.188 | 28.229 | 29.104 | 27.387 | 25.372 | 26.517 | 25.771 | 26.035 | 25.432 | 14.882 | 15.484 | 16.491 | 14.193 | 14.563 | 14.383 | 11.996 | 11.571 | 10.501 | 11.653 | 11.594 | 7.565 | 7.829 | 9.58 | 7.157 | 7.358 | 7.925 | 8.187 | 8.481 | 8.879 | 4.983 | 4.924 | 4.935 | 5.052 | 5.17 | 5.288 | 5.253 | 4.549 | 4.337 | 0 | 3.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.763 | 13.292 | 13.65 | 14.681 | 16.848 | 17.298 | 18.541 | 19.841 | 19.594 | 20.845 | 19.912 | 20.694 | 21.498 | 22.048 | 23.306 | 24.703 | 26.082 | 27.398 | 28.722 | 26.068 | 26.375 | 26.001 | 25.399 | 26.541 | 26.326 | 27.931 | 29.147 | 30.525 | 31.774 | 33.054 | 30.823 | 32.645 | 33.931 | 30.849 | 28.988 | 28.978 | 30.188 | 28.229 | 29.104 | 27.387 | 25.372 | 26.517 | 25.771 | 26.035 | 25.432 | 14.882 | 15.484 | 16.491 | 14.193 | 14.563 | 14.383 | 11.996 | 11.571 | 10.501 | 11.653 | 11.594 | 7.565 | 7.829 | 9.58 | 7.157 | 7.358 | 7.925 | 8.187 | 8.481 | 8.879 | 4.983 | 4.924 | 4.935 | 5.052 | 5.17 | 5.288 | 5.253 | 4.549 | 4.337 | 0 | 3.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.148 | 5.707 | 6.037 | 9.607 | 10.521 | 10.484 | 10.4 | 10.309 | 10.398 | 10.288 | 10.172 | 10.178 | 10.6 | 10.58 | 10.702 | 10.982 | 10.849 | 11.247 | 11.061 | 11.07 | 10.724 | 10.731 | 10.857 | 10.283 | 11.214 | 10.921 | 10.723 | 10.648 | 10.771 | 10.772 | 10.833 | 10.993 | 11.132 | 11.076 | 11.35 | 11.273 | 11.118 | 2.486 | 4.907 | 4.874 | 4.833 | 5.18 | 4.906 | 4.984 | 5.345 | 19.659 | 19.485 | 17.553 | 0.241 | 17.137 | 5.328 | 5.139 | 5.521 | 5.592 | 5.043 | 5.204 | 6.187 | 6.109 | 6.028 | 353.529 | 6.004 | 5.962 | 5.968 | 400.43 | 6.243 | 5.986 | 7.029 | 7.101 | 7.513 | 8.404 | 7.845 | 28.453 | 28.082 | 28.106 | 28.052 | 28.1 | 29.358 | 33.913 | 37.754 | 31.086 | 25.036 | 25.212 | 25.308 | 18.202 | 17.108 | 23.895 | 23.851 | 10.463 | 13.849 | 7.767 | 6.706 | 0.303 | 0.309 | 0.261 | 0.24 | 0.254 | 0.24 | 0.225 | 0.24 | 0 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0.199 | 0 | 0 | 0 | 1.402 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.457 | -18.392 | 662.117 | -700.955 | -695.485 | -697.451 | -6.399 | -693.378 | -697.258 | -677.763 | -6.831 | -676.956 | -670.631 | -688.691 | -691.922 | -702.201 | -706.72 | -718.661 | -700.535 | -711.293 | -723.894 | -706.777 | -705.459 | -663.691 | -676.641 | 0 | 0 | -6.562 | 0 | -7.584 | 0 | -6.882 | 0 | -6.405 | -8.345 | -1.557 | -1.831 | -1.915 | -6.133 | -495.162 | -2.819 | -1.165 | 0 | 0 | -2.28 | -0.765 | -405.161 | 3.185 | 2.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.209 | 0 | 0 | -380.543 | 2.614 | 2.774 | 2.856 | -391.568 | 2.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.763 | -0.457 | 14.789 | 13.096 | 700.955 | 716.423 | 715.609 | 730.217 | 693.378 | 697.258 | 0 | 670.146 | 0 | 0 | 0 | 20.667 | 16.754 | 0 | 10.48 | 10.894 | 10.033 | -4.381 | 6.668 | 8.023 | 11.178 | 8.158 | 8.132 | 6.63 | 6.562 | 5.737 | 7.584 | 6.894 | 6.882 | 6.257 | 6.405 | 12.259 | 5.764 | 5.752 | 5.896 | 10.176 | 3.284 | 6.162 | 4.509 | 9.219 | 8.575 | 5.522 | 4.1 | 12.823 | 3.173 | 2.732 | 2.384 | 2.314 | 5.297 | 2.402 | 2.495 | 2.265 | 2.189 | 0.942 | 1.837 | 1.833 | 25.556 | 11.013 | 0.936 | 0.912 | 1.043 | 1.032 | 59.015 | 60.68 | 70.42 | 58.417 | 57.33 | 57.098 | 22.338 | 20.814 | 43.988 | 40.172 | 23.067 | 41.867 | 18.926 | 18.096 | 24.377 | 33.245 | 40.08 | 56.465 | 19.546 | 14.617 | 16.081 | 15.321 | 33.945 | 36.457 | 7.917 | 7.669 | 13.22 | 12.278 | 7.248 | 6.359 | 7.914 | 7.68 | 8.696 | 14.939 | 16.1 | 15.8 | 12.8 | 22.663 | 22.4 | 17.5 | 9.6 | 9.09 | 9.5 | 9.5 | 9.3 | 9.435 | 10.6 | 12.7 | 14 | 12.384 | 13.1 | 13.4 | 14.3 | 26.7 | 26.7 | 26.2 | 27.1 | 26.8 | 27 | 26.7 | 26.6 | 26 | 33 | 26.3 | 26.3 | 29.6 | 21.6 | 21.2 | 23.2 | 2.1 | 1.9 | 1.9 | 1.8 | 1.7 | 4.1 | 3.8 | 29.6 | 29.9 | 30.2 | 21 |
Total Non-Current Assets
| 14.763 | 686.871 | 693.032 | 698.682 | 727.41 | 744.242 | 744.634 | 760.458 | 723.281 | 728.501 | 707.963 | 707.843 | 708.632 | 703.279 | 722.577 | 747.994 | 756.019 | 744.967 | 769.11 | 748.558 | 758.771 | 756.238 | 749.575 | 750.88 | 711.478 | 723.944 | 722.117 | 714.252 | 702.255 | 711.282 | 689.372 | 701.585 | 701.477 | 633.526 | 616.924 | 606.499 | 622.029 | 588.315 | 582.769 | 541.187 | 528.692 | 559.363 | 532.624 | 536.347 | 537.346 | 436.319 | 453.177 | 453.96 | 435.447 | 422.438 | 440.801 | 432.249 | 430.968 | 410.7 | 425.22 | 420.535 | 391.676 | 390.711 | 382.115 | 360.711 | 353.529 | 401.024 | 401.155 | 405.673 | 413.366 | 361.118 | 407.922 | 406.634 | 418.137 | 418.677 | 420.593 | 422.037 | 372.805 | 368.801 | 328.87 | 329.8 | 312.648 | 305.806 | 304.235 | 284.386 | 265.285 | 262.14 | 264.68 | 259.089 | 214.43 | 178.905 | 182.545 | 179.609 | 166.068 | 166.769 | 132.786 | 132.939 | 132.597 | 132.641 | 128.496 | 128.219 | 118.879 | 112.031 | 101.855 | 85.949 | 87.3 | 86.1 | 83.6 | 82.678 | 82 | 77.5 | 64.4 | 57.648 | 50.8 | 51.5 | 51.7 | 52.523 | 45.4 | 40.4 | 38.1 | 38.04 | 36.4 | 35.5 | 35.1 | 37.7 | 37.8 | 37.3 | 32.7 | 32.4 | 32.9 | 32.9 | 32.8 | 32.3 | 33 | 32.6 | 32.6 | 36 | 35.7 | 35.7 | 39.9 | 36.5 | 36.4 | 36.6 | 36.7 | 34.7 | 27.6 | 27.4 | 29.6 | 29.9 | 30.2 | 21 |
Total Assets
| 768.846 | 759.23 | 755.669 | 761.606 | 767.774 | 769.381 | 771.143 | 783.255 | 767.347 | 780.653 | 750.129 | 752.953 | 751.973 | 753.31 | 768.166 | 776.137 | 786.73 | 799.59 | 805.751 | 774.629 | 785.141 | 797.662 | 776.696 | 780.912 | 742.437 | 751.902 | 750.358 | 742.586 | 737.582 | 751.639 | 723.934 | 733.445 | 739.327 | 681.79 | 647.338 | 650.378 | 655.396 | 624.557 | 624.688 | 590.439 | 590.737 | 598.215 | 567.38 | 571.898 | 569.629 | 495.815 | 486.512 | 481.166 | 469.058 | 471.961 | 474.201 | 460.736 | 451.902 | 437.346 | 451.62 | 444.623 | 416.915 | 425.435 | 427.163 | 408.686 | 420.862 | 432.324 | 429.973 | 429.105 | 439.792 | 403.878 | 407.922 | 406.634 | 418.137 | 418.677 | 420.593 | 422.037 | 372.805 | 368.801 | 328.87 | 329.8 | 312.648 | 305.806 | 304.235 | 284.386 | 265.285 | 262.14 | 264.68 | 259.089 | 214.43 | 178.905 | 182.545 | 179.609 | 166.068 | 166.769 | 132.786 | 132.939 | 132.597 | 132.641 | 128.496 | 128.219 | 118.879 | 112.031 | 101.855 | 85.949 | 87.3 | 86.1 | 83.6 | 82.678 | 82 | 77.5 | 64.4 | 57.648 | 50.8 | 51.5 | 51.7 | 52.523 | 45.4 | 40.4 | 38.1 | 38.04 | 36.4 | 35.5 | 35.1 | 37.7 | 37.8 | 37.3 | 32.7 | 32.4 | 32.9 | 32.9 | 32.8 | 32.3 | 33 | 32.6 | 32.6 | 36 | 35.7 | 35.7 | 39.9 | 36.5 | 36.4 | 36.6 | 36.7 | 34.7 | 27.6 | 27.4 | 29.6 | 29.9 | 30.2 | 21 |
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 | 0.475 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 25.309 | 34.263 | 61.779 | 11.906 | 1.86 | 10.814 | 21.068 | 10.946 | 27.392 | 4.978 | 11.484 | 2.93 | 13.524 | 15.073 | 12.525 | 16.672 | 30.334 | 30.283 | 10.831 | 18.78 | 31.994 | 5.766 | 29.688 | 0 | 19.832 | 20.354 | 8.776 | 5.698 | 25.72 | 4.142 | 9.064 | 22.42 | 24.928 | 29.386 | 18.25 | 35.75 | 30.25 | 28.25 | 13.25 | 21.25 | 36.85 | 12.85 | 23.25 | 23.5 | 0 | 3.5 | 0 | 6.35 | 19.6 | 27.1 | 25.166 | 25.274 | 4.5 | 10 | 36.2 | 27.8 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198.02 | 0 | 0 | 142.495 | 143.233 | 139.325 | 124.019 | 114.993 | 112.092 | 112.692 | 106.133 | 96.048 | 82.642 | 78.317 | 77.367 | 74.339 | 74.651 | 76.262 | 76.587 | 76.891 | 77.185 | 67.564 | 64.123 | 59.181 | 59.381 | 50.578 | 35.735 | 0 | 0 | 0 | 29.422 | 0 | 0 | 0 | 20.545 | 2 | 1.1 | 1.4 | 3.9 | 13.6 | 9.3 | 6.6 | 6.59 | 4.9 | 4.2 | 4.2 | 7 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.8 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | -1.047 | -10.862 | -36.361 | 25.581 | 0 | 0 | 0 | 27.83 | 26.813 | 27.118 | 28.44 | 29.79 | 15.82 | 29.589 | 0 | 0 | 29.606 | 0 | 0 | 0 | 24.36 | 0 | 0 | 16.645 | 0 | 0 | 0 | 19.943 | 0 | 18.473 | 0 | 26.088 | 0 | 24.595 | 20.753 | 21.719 | 17.814 | 18.407 | 18.773 | 16.617 | 16.579 | 13.384 | 0 | 0 | 11.512 | 12.136 | 11.836 | 10.817 | 10.638 | 10.455 | 10.774 | 0 | 9.085 | 9.374 | 8.95 | 8.063 | 7.476 | 6.776 | 6.213 | 9.286 | 4.705 | 5.054 | 7.382 | 8.099 | 7.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 0 | 24.262 | 23.401 | 25.418 | 37.487 | 1.86 | 10.814 | 21.068 | 38.776 | 54.205 | 32.096 | 39.924 | 32.72 | 29.344 | 44.662 | 12.525 | 16.672 | 59.94 | 30.283 | 10.831 | 18.78 | 56.354 | 5.766 | 29.688 | 16.645 | 19.832 | 20.354 | 8.776 | 25.641 | 25.72 | 22.615 | 9.064 | 48.508 | 24.928 | 53.981 | 39.003 | 57.469 | 48.064 | 46.657 | 32.023 | 37.867 | 53.429 | 26.234 | 23.25 | 23.5 | 11.512 | 15.636 | 11.836 | 17.167 | 30.238 | 37.555 | 35.94 | 25.274 | 13.585 | 19.374 | 45.15 | 35.863 | 34.476 | 33.776 | 33.213 | 36.286 | 31.705 | 32.054 | 34.382 | 42.099 | 7.447 | 0 | 7.89 | 0 | 0 | 0 | 0 | 0 | 198.02 | 0 | 0 | 142.495 | 143.233 | 139.325 | 124.019 | 114.993 | 112.092 | 112.692 | 106.133 | 96.048 | 82.642 | 78.317 | 77.367 | 74.339 | 74.651 | 76.262 | 76.587 | 76.891 | 77.185 | 67.564 | 64.123 | 59.181 | 59.381 | 50.578 | 35.735 | 0 | 0 | 0 | 29.422 | 0 | 0 | 0 | 20.545 | 2 | 1.1 | 1.4 | 4.375 | 13.6 | 9.3 | 6.6 | 6.784 | 4.9 | 4.2 | 4.2 | 7 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 426.139 | 390.161 | 382.276 | 356.568 | 416.727 | 415.695 | 406.946 | 405.162 | 402.76 | 399.476 | 397.848 | 396.344 | 403.452 | 408.58 | 424.271 | 429.704 | 433.088 | 444.437 | 447.337 | 435.84 | 435.115 | 434.151 | 438.977 | 418.798 | 402.978 | 391.599 | 389.282 | 393.157 | 397.093 | 395.284 | 392.656 | 394.898 | 396.676 | 351.849 | 321.761 | 334.428 | 325.601 | 302.274 | 304.808 | 292.049 | 293.752 | 284.373 | 284.903 | 278.045 | 276.805 | 227.853 | 226.402 | 225.971 | 215.388 | 221.685 | 218.317 | 205.849 | 197.796 | 203.558 | 213.354 | 220.29 | 201.078 | 210.802 | 211.906 | 195.345 | 211.362 | 230.172 | 231.662 | 230.748 | 228.12 | 226.017 | 223.541 | 222.035 | 227.078 | 0 | 226.753 | 227.923 | 200.936 | 2 | 166.564 | 167.472 | 8 | 0 | 12 | 7.6 | 114.993 | 112.092 | 112.692 | 106.133 | 24 | 3 | 11.526 | 10 | 74.339 | 74.651 | 76.262 | 76.587 | 0 | 0 | 5.7 | 10 | 8 | 1 | 50.578 | 35.7 | 35.9 | 32 | 30.4 | 29.4 | 29.5 | 27.4 | 32 | 4.605 | 16.3 | 18.3 | 18.4 | 20.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 2.8 | 0 | 2.8 | 2.8 | 2.8 | 0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 7.6 | 7.9 | 8.1 | 8.1 | 6.5 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 49.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -426.139 | 36.374 | 43.942 | 21.476 | 10.443 | 38.871 | 38.682 | 40.088 | 10.56 | 10.87 | 10.335 | 10.407 | 10.702 | 10.425 | 10.794 | 41.948 | 43.452 | 12.289 | 41.036 | 35.974 | 39.278 | 12.546 | 36.569 | 33.831 | 31.953 | 38.773 | 40.473 | 42.151 | 17.99 | 37.26 | 18.838 | 37.556 | 19.821 | 38.961 | 14.31 | 14.521 | 14.827 | 14.671 | 15.028 | 10.463 | 9.17 | 9.214 | 7.106 | 20.513 | 20.417 | 5.885 | 6.027 | 17.136 | 0 | 0 | 0 | 0 | 10.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.14 | 13.36 | 19.698 | 238.946 | 13.623 | 13.989 | 13.071 | 210.976 | 6.575 | 6.809 | 149.708 | 149.678 | 146.499 | 130.671 | 5.587 | 5.213 | 6.427 | 6.987 | 100.258 | 86.288 | 81.707 | 80.915 | 2.949 | 2.936 | 1.888 | 2.004 | 78.819 | 79.036 | 69.335 | 64.843 | 60.965 | 61.107 | 1.491 | 0.445 | 1.5 | 1.9 | 1.8 | 14.786 | 1.7 | 1.2 | 1.1 | 34.839 | 3.2 | 2.4 | 2.8 | 14.192 | 14.8 | 10.2 | 7.6 | 20.329 | 5.8 | 5.1 | 4.9 | 7.8 | 1.2 | 0.7 | 0.6 | 3.4 | 1.2 | 0.6 | 0.5 | 3.2 | 1.3 | 0.4 | 0.6 | 3.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 1 | 0.8 | 0.5 | 0.3 | 1.4 | 0.2 | 0.1 | 0.1 |
Total Non-Current Liabilities
| -12.088 | 426.535 | 426.218 | 428.443 | 427.17 | 454.566 | 445.628 | 445.25 | 413.32 | 410.346 | 408.183 | 406.751 | 414.154 | 419.005 | 435.065 | 471.652 | 476.54 | 456.726 | 488.373 | 471.814 | 474.393 | 446.697 | 475.546 | 452.629 | 434.931 | 430.372 | 429.755 | 435.308 | 415.083 | 432.544 | 411.494 | 432.454 | 416.497 | 390.81 | 336.071 | 348.949 | 340.428 | 316.945 | 319.836 | 302.512 | 302.922 | 293.587 | 292.009 | 298.558 | 297.222 | 233.738 | 232.429 | 243.107 | 215.388 | 221.685 | 218.317 | 205.849 | 207.952 | 203.558 | 213.354 | 220.29 | 201.078 | 210.802 | 211.906 | 195.345 | 211.362 | 230.172 | 231.662 | 230.748 | 228.12 | 226.017 | 236.681 | 235.395 | 246.776 | 238.946 | 240.376 | 241.912 | 214.007 | 212.976 | 173.139 | 174.281 | 157.708 | 149.678 | 158.499 | 138.271 | 120.58 | 117.305 | 119.119 | 113.12 | 124.258 | 89.288 | 93.233 | 90.915 | 77.288 | 77.587 | 78.15 | 78.591 | 78.819 | 79.036 | 75.035 | 74.843 | 68.965 | 62.107 | 52.069 | 36.145 | 37.4 | 33.9 | 32.2 | 44.186 | 31.2 | 28.6 | 33.1 | 39.444 | 19.5 | 20.7 | 21.2 | 34.938 | 14.8 | 10.2 | 7.6 | 20.329 | 5.8 | 5.1 | 4.9 | 7.8 | 8.2 | 7.7 | 3.4 | 3.4 | 4 | 3.4 | 3.3 | 3.2 | 4.1 | 3.2 | 3.4 | 6.4 | 3.3 | 3.4 | 3.4 | 8.2 | 8.6 | 8.7 | 9.1 | 7.3 | 0.5 | 0.3 | 1.5 | 0.2 | 0.1 | 0.1 |
Total Liabilities
| 463.526 | 450.797 | 449.619 | 453.861 | 464.657 | 456.426 | 456.442 | 466.318 | 452.096 | 464.551 | 440.279 | 446.675 | 446.874 | 448.349 | 479.727 | 484.177 | 493.212 | 516.666 | 518.656 | 482.645 | 493.173 | 503.051 | 481.312 | 482.317 | 434.931 | 450.204 | 450.109 | 444.084 | 440.724 | 458.264 | 434.109 | 441.518 | 465.005 | 415.738 | 390.052 | 387.952 | 397.897 | 365.009 | 366.493 | 334.535 | 340.789 | 347.016 | 318.243 | 321.808 | 320.722 | 245.25 | 248.065 | 243.107 | 232.555 | 251.923 | 255.872 | 241.789 | 233.226 | 217.143 | 232.728 | 265.44 | 236.941 | 245.278 | 245.682 | 228.558 | 247.648 | 261.877 | 263.716 | 265.13 | 270.219 | 233.464 | 236.681 | 235.395 | 246.776 | 238.946 | 240.376 | 241.912 | 214.007 | 212.976 | 173.139 | 174.281 | 157.708 | 149.678 | 158.499 | 138.271 | 120.58 | 117.305 | 119.119 | 113.12 | 124.258 | 89.288 | 93.233 | 90.915 | 77.288 | 77.587 | 78.15 | 78.591 | 78.819 | 79.036 | 75.035 | 74.843 | 68.965 | 62.107 | 52.069 | 36.145 | 37.4 | 33.9 | 32.2 | 44.186 | 31.2 | 28.6 | 33.1 | 39.444 | 19.5 | 20.7 | 21.2 | 34.938 | 14.8 | 10.2 | 7.6 | 20.329 | 5.8 | 5.1 | 4.9 | 7.8 | 8.2 | 7.7 | 3.4 | 3.4 | 4 | 3.4 | 3.3 | 3.2 | 4.1 | 3.2 | 3.4 | 6.4 | 3.3 | 3.4 | 3.4 | 8.2 | 8.6 | 8.7 | 9.1 | 7.3 | 0.5 | 0.3 | 1.5 | 0.2 | 0.1 | 0.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 24.151 | 24.804 | 0 | 46.274 | 17.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 10.693 | 0 | 10.802 | 0 | 10.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.653 | 20.593 | 20.526 | 20.323 | 20.409 | 20.54 | 20.546 | 20.362 | 20.311 | 20.281 | 20.392 | 20.239 | 20.178 | 20.024 | 20.008 | 19.878 | 19.737 | 19.45 | 19.38 | 19.251 | 19.197 | 19.139 | 18.937 | 18.736 | 18.669 | 18.575 | 18.417 | 18.261 | 18.114 | 17.843 | 17.773 | 17.6 | 17.074 | 16.686 | 16.458 | 16.292 | 16.073 | 15.925 | 15.822 | 15.728 | 15.669 | 15.594 | 15.422 | 15.221 | 15.102 | 15.058 | 14.706 | 14.598 | 14.535 | 14.378 | 14.322 | 14.213 | 14.146 | 14.081 | 14.011 | 11.212 | 11.161 | 11.131 | 11.095 | 10.879 | 10.629 | 10.37 | 9.918 | 9.962 | 9.957 | 9.924 | 9.949 | 9.906 | 9.846 | 9.869 | 9.843 | 9.823 | 9.802 | 9.789 | 9.781 | 9.77 | 9.76 | 9.746 | 9.741 | 9.728 | 9.698 | 9.667 | 9.65 | 9.605 | 5.715 | 5.687 | 5.663 | 5.626 | 5.611 | 5.593 | 3.08 | 3.058 | 3.021 | 3.016 | 3.01 | 3.01 | 2.998 | 2.989 | 2.98 | 2.98 | 0 | 0 | 0 | 2.94 | 0 | 0 | 0 | 1.561 | 0 | 0 | 0 | 1.474 | 0 | 0 | 0 | 1.416 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -45.311 | -45.33 | -40.843 | -46.274 | -39.451 | -36.344 | -32.102 | -31.45 | -29.15 | -36.423 | -36.187 | -33.264 | -29.907 | -43.906 | -37.539 | -31.85 | -36.377 | -29.592 | -28.382 | -24.225 | -20.401 | -15.591 | -10.73 | -2.155 | -3.608 | 0.527 | 3.257 | 7.544 | 8.492 | 6.454 | 11.501 | 14.912 | 17.857 | 12.506 | 16.215 | 17.925 | 20.613 | 23.352 | 21.876 | 16.614 | 19.97 | 21.278 | 23.877 | 26.203 | 28.44 | 26.139 | 28.001 | 28.319 | 14.836 | 13.966 | 15.605 | 17.325 | 19.343 | 18.963 | 20.969 | 23.135 | 23.734 | 24.771 | 25.786 | 19.138 | 18.099 | 15.988 | 15.564 | 21.404 | 22.602 | 23.023 | 23.913 | 25.217 | 32.986 | 34.075 | 34.541 | 13.7 | 11.246 | 11.331 | 11.536 | 11.246 | 12.768 | 2.734 | 3.246 | 2.467 | 3.188 | 4.177 | 5.125 | 6.36 | 6.361 | 6.488 | 6.417 | 6.706 | 7.288 | 8.066 | 8.144 | 8.107 | 7.97 | 7.971 | 7.947 | 4.551 | 4.63 | 4.633 | 4.649 | 4.8 | 4.8 | 4.2 | 4.49 | 3.6 | 0 | 0 | 2.076 | 2.2 | 2 | 2.1 | 2.221 | 2.5 | 2.5 | 2.9 | 3.083 | 3.1 | 3 | 3 | 2.7 | 2.5 | 2.8 | 2.6 | 2.3 | 2.2 | 2.9 | 2.8 | 2.5 | 2.2 | 2.7 | 2.6 | 2.2 | 5 | 4.9 | 9.1 | 0.9 | 0.5 | 0.5 | 0.3 | 0 | 0 | -0.3 | 25.9 | 0 | 0 | -0.3 |
Accumulated Other Comprehensive Income/Loss
| 0.271 | 0.567 | 0.755 | 0.844 | 1.337 | 1.543 | 1.401 | 1.81 | 1.855 | 0.925 | 0.26 | -1.513 | -2.35 | -2.664 | -3.504 | -5.002 | -5.612 | -6.004 | -6.432 | -1.623 | -3.374 | -2.196 | 0.318 | 1.89 | 4.781 | 3.913 | 2.899 | 0.155 | -1.275 | -1.389 | -0.876 | -1.479 | -9.671 | -10.728 | -8.378 | -4.39 | -5.86 | -2.746 | -3.999 | -3.195 | -2.041 | -2.172 | -1.196 | -0.49 | -1.246 | -0.564 | -1.344 | -1.578 | -1.575 | -1.444 | -0.989 | -1.019 | -1.165 | -0.443 | -0.127 | -0.156 | -0.515 | -0.348 | 0.135 | 0.191 | 0.073 | -0.008 | -0.461 | -0.239 | 0.083 | 0.088 | 0.247 | 0.344 | 0.437 | 0 | 0.863 | 0.935 | 1.015 | 0.833 | 0.927 | 0.818 | 0.806 | 0.783 | 0.611 | 0.717 | 0.612 | 0.546 | 0 | 0 | 0.513 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | -10.693 | 0 | -10.802 | 0 | -10.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.147 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 283.253 | 307.295 | 304.079 | 326.379 | 280.361 | 311.958 | 328.113 | 325.895 | 323.576 | 323.104 | 324.689 | 322.793 | 319.608 | 316.312 | 314.643 | 313.43 | 310.029 | 304.649 | 302.53 | 301.517 | 299.198 | 296.84 | 290.241 | 287.25 | 284.772 | 281.396 | 276.938 | 275.087 | 270.762 | 266.719 | 264.687 | 262.511 | 250.257 | 240.505 | 234.866 | 232.378 | 227.283 | 223.681 | 220.935 | 219.867 | 218.382 | 216.474 | 212.533 | 210.324 | 207.703 | 206.462 | 197.545 | 196.107 | 194.746 | 191.796 | 190.63 | 189.486 | 188.37 | 187.222 | 186.045 | 147.158 | 146.193 | 145.64 | 145.48 | 143.272 | 143.374 | 141.986 | 140.812 | 138.688 | 138.129 | 137.8 | 138.022 | 137.076 | 135.861 | 136.876 | 135.436 | 134.826 | 134.281 | 133.957 | 133.692 | 133.395 | 133.128 | 132.831 | 132.65 | 132.424 | 131.928 | 131.434 | 131.734 | 131.239 | 77.584 | 77.569 | 77.161 | 76.651 | 76.463 | 76.301 | 43.49 | 43.146 | 42.65 | 42.619 | 42.48 | 42.419 | 42.365 | 42.305 | 42.173 | 42.173 | 45.1 | 47.4 | 47.2 | 31.065 | 47.2 | 48.9 | 31.3 | 14.42 | 29.1 | 28.7 | 28.4 | 13.651 | 28 | 27.7 | 27.6 | 13.219 | 27.5 | 27.4 | 27.2 | 27.2 | 27.1 | 26.8 | 26.7 | 26.7 | 26.7 | 26.6 | 26.7 | 26.6 | 26.7 | 26.7 | 26.6 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.3 | 27.4 | 27.3 | 27.4 | 27.1 | 27.4 | 2.2 | 29.7 | 30.1 | 21.2 |
Total Shareholders Equity
| 304.177 | 307.295 | 304.834 | 306.703 | 302.107 | 311.958 | 313.716 | 315.965 | 314.292 | 315.16 | 308.918 | 305.332 | 304.172 | 303.765 | 287.241 | 290.767 | 292.304 | 281.718 | 285.886 | 290.763 | 290.796 | 293.382 | 293.905 | 297.146 | 306.067 | 300.276 | 298.781 | 296.76 | 295.145 | 291.665 | 288.038 | 290.133 | 272.572 | 264.32 | 255.452 | 260.495 | 255.421 | 257.473 | 256.11 | 254.276 | 248.624 | 249.866 | 248.037 | 248.932 | 247.762 | 249.396 | 237.046 | 237.128 | 236.025 | 219.566 | 217.929 | 218.285 | 218.676 | 220.203 | 218.892 | 179.183 | 179.974 | 180.157 | 181.481 | 180.128 | 173.214 | 170.447 | 166.257 | 163.975 | 169.573 | 170.414 | 171.241 | 171.239 | 171.361 | 179.731 | 180.217 | 180.125 | 158.798 | 155.825 | 155.731 | 155.519 | 154.94 | 156.128 | 145.736 | 146.115 | 144.705 | 144.835 | 145.561 | 145.969 | 90.172 | 89.617 | 89.312 | 88.694 | 88.78 | 89.182 | 54.636 | 54.348 | 53.778 | 53.605 | 53.461 | 53.376 | 49.914 | 49.924 | 49.786 | 49.802 | 49.9 | 52.2 | 51.4 | 38.495 | 50.8 | 48.9 | 31.3 | 18.204 | 31.3 | 30.7 | 30.5 | 17.443 | 30.5 | 30.2 | 30.5 | 17.712 | 30.6 | 30.4 | 30.2 | 29.9 | 29.6 | 29.6 | 29.3 | 29 | 28.9 | 29.5 | 29.5 | 29.1 | 28.9 | 29.4 | 29.2 | 29.6 | 32.4 | 32.3 | 36.5 | 28.3 | 27.8 | 27.9 | 27.6 | 27.4 | 27.1 | 27.1 | 28.1 | 29.7 | 30.1 | 20.9 |
Total Equity
| 305.32 | 308.433 | 306.05 | 307.745 | 303.117 | 312.955 | 314.701 | 316.937 | 315.251 | 316.102 | 309.85 | 306.278 | 305.099 | 304.961 | 288.439 | 291.96 | 293.518 | 282.924 | 287.095 | 291.984 | 291.968 | 294.611 | 295.384 | 298.595 | 307.506 | 301.698 | 300.249 | 298.502 | 296.858 | 293.375 | 289.825 | 291.927 | 274.322 | 266.052 | 257.286 | 262.426 | 257.499 | 259.548 | 258.195 | 255.904 | 249.948 | 251.199 | 249.137 | 250.09 | 248.907 | 250.565 | 238.447 | 238.059 | 236.503 | 220.038 | 218.329 | 218.947 | 218.676 | 220.203 | 218.892 | 179.183 | 179.974 | 180.157 | 181.481 | 180.128 | 173.214 | 170.447 | 166.257 | 163.975 | 169.573 | 170.414 | 171.241 | 171.239 | 171.361 | 179.731 | 180.217 | 180.125 | 158.798 | 155.825 | 155.731 | 155.519 | 154.94 | 156.128 | 145.736 | 146.115 | 144.705 | 144.835 | 145.561 | 145.969 | 90.172 | 89.617 | 89.312 | 88.694 | 88.78 | 89.182 | 54.636 | 54.348 | 53.778 | 53.605 | 53.461 | 53.376 | 49.914 | 49.924 | 49.786 | 49.804 | 49.9 | 52.2 | 51.4 | 38.492 | 50.8 | 48.9 | 31.3 | 18.204 | 31.3 | 30.8 | 30.5 | 17.585 | 30.6 | 30.2 | 30.5 | 17.712 | 30.6 | 30.4 | 30.2 | 29.9 | 29.6 | 29.6 | 29.3 | 29 | 28.9 | 29.5 | 29.5 | 29.1 | 28.9 | 29.4 | 29.2 | 29.6 | 32.4 | 32.3 | 36.5 | 28.3 | 27.8 | 27.9 | 27.6 | 27.4 | 27.1 | 27.1 | 28.1 | 29.7 | 30.1 | 20.9 |
Total Liabilities & Shareholders Equity
| 768.846 | 759.23 | 755.669 | 761.606 | 767.774 | 769.381 | 771.143 | 783.255 | 767.347 | 780.653 | 750.129 | 752.953 | 751.973 | 753.31 | 768.166 | 776.137 | 786.73 | 799.59 | 805.751 | 774.629 | 785.141 | 797.662 | 776.696 | 780.912 | 742.437 | 751.902 | 750.358 | 742.586 | 737.582 | 751.639 | 723.934 | 733.445 | 739.327 | 681.79 | 647.338 | 650.378 | 655.396 | 624.557 | 624.688 | 590.439 | 590.737 | 598.215 | 567.38 | 571.898 | 569.629 | 495.815 | 486.512 | 481.166 | 469.058 | 471.961 | 474.201 | 460.736 | 451.902 | 437.346 | 451.62 | 444.623 | 416.915 | 425.435 | 427.163 | 408.686 | 420.862 | 432.324 | 429.973 | 429.105 | 439.792 | 403.878 | 407.922 | 406.634 | 418.137 | 418.677 | 420.593 | 422.037 | 372.805 | 368.801 | 328.87 | 329.8 | 312.648 | 305.806 | 304.235 | 284.386 | 265.285 | 262.14 | 264.68 | 259.089 | 214.43 | 178.905 | 182.545 | 179.609 | 166.068 | 166.769 | 132.786 | 132.939 | 132.597 | 132.641 | 128.496 | 128.219 | 118.879 | 112.031 | 101.855 | 85.949 | 87.3 | 86.1 | 83.6 | 82.678 | 82 | 77.5 | 64.4 | 57.648 | 50.8 | 51.5 | 51.7 | 52.523 | 45.4 | 40.4 | 38.1 | 38.04 | 36.4 | 35.5 | 35.1 | 37.7 | 37.8 | 37.3 | 32.7 | 32.4 | 32.9 | 32.9 | 32.8 | 32.3 | 33 | 32.6 | 32.6 | 36 | 35.7 | 35.7 | 39.9 | 36.5 | 36.4 | 36.6 | 36.7 | 34.7 | 27.6 | 27.4 | 29.6 | 29.9 | 30.2 | 21 |