Oppenheimer Holdings Inc.
NYSE:OPY
61.25 (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 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32.242 | 33.214 | 27.661 | 28.835 | 30.773 | 29.145 | 30.32 | 112.433 | 36.578 | 36.606 | 47.453 | 213.759 | 140.819 | 39.798 | 28.545 | 35.424 | 32.08 | 51.237 | 23.54 | 79.55 | 26.193 | 71.307 | 83.073 | 90.675 | 37.531 | 38.961 | 42.715 | 48.154 | 44.794 | 116.582 | 62.421 | 64.913 | 99.044 | 107.537 | 62.479 | 63.364 | 47.311 | 50.313 | 66.918 | 63.807 | 77.942 | 65.174 | 123.042 | 98.294 | 105.357 | 106.098 | 98.778 | 135.366 | 162.103 | 158.347 | 142.947 | 106.145 | 110.07 | 134.619 | 79.427 | 76.082 | 82.572 | 82.514 | 81.388 | 94.716 | 78.235 | 68.85 | 75.989 | 61.04 | 134.431 | 189.881 | 142.311 | 111.666 | 98.718 | 98.057 | 68.025 | 68.577 | 58.341 | 59.731 | 25.988 | 32.013 | 50.782 | 40.651 | 45.297 | 33.39 | 54.77 | 62.314 | 75.653 | 34.478 | 105.252 | 45.635 | 25.445 | 16.115 | 23.176 | 23.238 | 25.909 | 24.217 | 18.577 | 29.43 | 20.784 | 23.298 | 12.039 | 10.567 | 11.659 | 10.8 | 21.401 | 30.053 | 17.522 | 20.885 | 19.386 | 18.614 | 20.344 | 17.055 | 44.426 | 11.961 | 10.875 | 11.265 | 19.041 | 10.145 | 9.688 | 10.949 | 6.3 |
Short Term Investments
| 112.311 | -508.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.594 | 19.106 | 19.117 | 36.281 | 36.323 | 36.569 | 40.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.242 | 33.214 | 27.661 | 28.835 | 30.773 | 29.145 | 30.32 | 112.433 | 36.578 | 36.606 | 47.453 | 213.759 | 140.819 | 39.798 | 28.545 | 35.424 | 32.08 | 51.237 | 23.54 | 79.55 | 26.193 | 71.307 | 83.073 | 90.675 | 37.531 | 38.961 | 42.715 | 48.154 | 44.794 | 116.582 | 62.421 | 64.913 | 99.044 | 107.537 | 62.479 | 63.364 | 47.311 | 50.313 | 66.918 | 63.807 | 77.942 | 65.174 | 123.042 | 98.294 | 105.357 | 106.098 | 98.778 | 135.366 | 162.103 | 158.347 | 142.947 | 106.145 | 110.07 | 134.619 | 79.427 | 76.082 | 82.572 | 82.514 | 81.388 | 94.716 | 78.235 | 68.85 | 75.989 | 61.04 | 134.431 | 189.881 | 142.311 | 111.666 | 98.718 | 98.057 | 68.025 | 68.577 | 58.341 | 59.731 | 25.988 | 32.013 | 50.782 | 40.651 | 45.297 | 33.39 | 54.77 | 62.314 | 75.653 | 34.478 | 105.252 | 45.635 | 25.445 | 16.115 | 23.176 | 23.238 | 25.909 | 24.217 | 18.577 | 29.43 | 20.784 | 23.298 | 12.039 | 10.567 | 11.659 | 10.8 | 21.401 | 30.053 | 17.522 | 20.885 | 19.386 | 18.614 | 20.344 | 17.055 | 44.426 | 11.961 | 10.875 | 11.265 | 19.041 | 10.145 | 9.688 | 10.949 | 6.3 |
Net Receivables
| 1,642.487 | 1,528.067 | 1,512.815 | 1,414.427 | 1,425.698 | 1,478.728 | 1,484.378 | 1,466.336 | 1,413.124 | 1,524.237 | 1,528.621 | 1,445.335 | 1,571.057 | 1,512.703 | 1,435.261 | 1,360.49 | 1,221.807 | 1,095.102 | 1,111.588 | 909.432 | 855.176 | 915.777 | 868.055 | 824.198 | 934.76 | 963.225 | 986.317 | 946.432 | 908.565 | 986.412 | 945.398 | 944.145 | 949.326 | 930.105 | 914.161 | 1,020.382 | 1,038.235 | 1,022.235 | 1,003.124 | 975.664 | 1,041.907 | 1,108.182 | 1,102.64 | 1,006.928 | 1,019.168 | 1,113.323 | 1,045.118 | 979.773 | 1,202.194 | 1,192.823 | 1,269.563 | 1,186.722 | 1,289.937 | 1,346.775 | 1,384.034 | 1,292.426 | 1,324.633 | 1,235.332 | 1,220.293 | 1,284.475 | 1,337.325 | 1,183.767 | 938.585 | 991.814 | 548.257 | 503.086 | 659.941 | 672.282 | 1,658.598 | 1,741.939 | 1,561.857 | 1,675.604 | 1,561.915 | 1,786.177 | 1,764.043 | 1,704.578 | 1,634.944 | 1,675.282 | 1,348.843 | 1,338.827 | 1,354.335 | 1,297.014 | 1,322.065 | 1,282.927 | 1,355.69 | 1,684.167 | 398.292 | 492.094 | 541.504 | 195.168 | 80.155 | 100.694 | 188.601 | 106.641 | 590.631 | 130.657 | 167.158 | 149.93 | 163.693 | 136.8 | 198.797 | 197.954 | 227.898 | 167.048 | 180.535 | 262.509 | 348.95 | 359.235 | 394.192 | 326.15 | 208.639 | 186.573 | 239.838 | 284.399 | 218.586 | 303.64 | 194.5 |
Inventory
| 1,674.729 | 0 | 0 | 0 | 2,278.187 | 2,295.78 | 1,972.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 792.284 | -1,561.281 | -1,540.476 | -1,443.262 | -1,482.42 | -1,533.676 | -1,540.279 | 278.949 | 223.925 | 227.443 | 229.152 | 194.733 | 85.095 | 81.764 | 77.294 | 83.343 | 77.202 | 90.536 | 119.58 | 48.415 | 73.73 | 65.491 | 55.069 | 67.678 | 53.956 | 56.864 | 70.938 | 42.222 | 44.201 | 40.685 | 43.232 | 43.373 | 47.362 | 64.674 | 70.099 | 109.724 | 96.275 | 128.831 | 147.651 | 74.347 | 70.812 | 67.108 | 77.154 | 135.991 | 61.623 | 66.426 | 61.74 | 58.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 465.482 | 551.38 | 595.621 | 566.088 | 415.489 | 427.098 | 425.914 | 529.693 | 614.236 | 613.816 | 705.43 | 602.8 | 526.656 | 602.36 | 534.735 | 463.836 | 430.203 | 470.801 | 452.122 | 443.556 | 430.79 | 358.12 | 313.628 | 319.292 | 309.958 | 318.236 | 319.77 | 0 | 0 |
Total Current Assets
| 2,556.562 | 2,537.037 | 2,552.296 | 2,211.349 | 2,252.238 | 2,269.977 | 1,947.394 | 1,857.718 | 1,673.627 | 1,788.286 | 1,805.226 | 1,853.827 | 1,796.971 | 1,634.265 | 1,541.1 | 1,479.257 | 1,331.089 | 1,236.875 | 1,254.708 | 1,037.397 | 955.099 | 1,052.575 | 1,006.197 | 982.551 | 1,026.247 | 1,059.05 | 1,099.97 | 1,036.808 | 997.56 | 1,143.679 | 1,051.051 | 1,052.431 | 1,095.732 | 1,102.316 | 1,046.739 | 1,193.47 | 1,181.821 | 1,201.379 | 1,217.693 | 1,113.818 | 1,190.661 | 1,240.464 | 1,302.836 | 1,241.213 | 1,186.148 | 1,285.847 | 1,205.636 | 1,174.093 | 1,364.297 | 1,351.17 | 1,412.51 | 1,292.867 | 1,400.007 | 1,481.394 | 1,463.461 | 1,368.508 | 1,407.205 | -45.671 | 22.874 | 1,379.191 | 1,415.56 | 1,252.617 | 1,014.574 | 1,052.854 | 682.688 | 692.967 | 802.252 | 783.948 | 60.259 | -1.602 | 73.179 | 1,744.181 | 1,620.256 | 1,845.908 | 1,790.031 | 1,736.591 | 1,685.726 | 1,715.933 | 1,394.14 | 1,372.217 | 1,409.105 | 1,359.328 | 1,397.718 | 1,317.405 | 994.993 | 1,729.802 | 423.737 | 409.044 | 1,030.162 | 769.786 | 701.685 | 690.999 | 622.667 | 563.169 | 1,037.329 | 683.648 | 793.433 | 774.313 | 880.782 | 750.4 | 746.854 | 830.367 | 780.155 | 651.769 | 630.124 | 751.924 | 821.416 | 819.846 | 869.408 | 696.231 | 533.142 | 517.13 | 568.837 | 612.78 | 548.044 | 314.589 | 200.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 166.349 | 172.604 | 177.584 | 184.428 | 193.818 | 197.39 | 191.171 | 179.372 | 182.425 | 172.594 | 179.68 | 178.157 | 184.24 | 191.385 | 182.493 | 181.264 | 183.582 | 190.776 | 186.686 | 191.674 | 196.984 | 198.939 | 201.952 | 28.988 | 28.842 | 27.994 | 28.341 | 27.187 | 26.554 | 26.525 | 27.351 | 27.233 | 28.321 | 27.88 | 28.518 | 28.29 | 27.731 | 27.938 | 28.269 | 29.589 | 30.518 | 31.262 | 32.395 | 32.939 | 33.54 | 34.974 | 30.938 | 28.332 | 28.228 | 25.923 | 25.319 | 16.976 | 18.047 | 19.855 | 21.099 | 22.875 | 25.18 | 21.956 | 20.605 | 22.356 | 27.888 | 24.998 | 26.7 | 27.224 | 26.636 | 25.819 | 23.607 | 18.34 | 18.183 | 16.591 | 15.149 | 16.478 | 16.416 | 16.428 | 17.687 | 18.787 | 19.585 | 20.81 | 21.929 | 20.368 | 21.852 | 22.664 | 23.548 | 23.807 | 22.786 | 21.292 | 18.208 | 8.488 | 9.865 | 10.378 | 11.51 | 9.992 | 10.903 | 8.71 | 9.14 | 9.687 | 10.165 | 10.232 | 10.369 | 10.9 | 9.904 | 9.301 | 9.041 | 9.286 | 9.36 | 9.719 | 9.222 | 9.128 | 5.32 | 1.919 | 1.898 | 1.856 | 1.62 | 1.596 | 1.557 | 1.595 | 0 |
Goodwill
| 142.162 | 142.162 | 142.162 | 142.162 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 137.889 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 132.472 | 0 | 0 | 0 | 0 | 165.03 | 165.398 | 165.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.889 | 0 | 0 | 11.957 | 0 | 11.058 | 0 | 9.284 | 0 | 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
| 34.111 | 34.187 | 34.264 | 34.34 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 | 31.7 | 31.7 | 31.7 | 31.7 | 31.7 | 31.7 | 31.7 | 59.724 | 59.868 | 61.294 | 60.92 | 60.091 | 61.84 | 61.196 | 60.815 | 60.926 | 60.579 | 31.7 | 31.7 | 31.7 | 31.7 | 32.345 | 32.356 | 32.377 | 35.589 | 37.735 | 38.816 | 39.897 | 40.979 | 42.06 | 43.141 | 44.222 | 45.303 | 46.384 | 47.588 | 48.853 | 50.117 | 0 | 0 | 0 | 0 | 0.551 | 0.367 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 176.273 | 176.349 | 176.426 | 176.502 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.989 | 169.589 | 169.589 | 169.589 | 169.589 | 169.589 | 169.589 | 169.589 | 197.613 | 197.757 | 199.183 | 198.809 | 197.98 | 199.729 | 199.085 | 198.704 | 198.815 | 198.468 | 169.589 | 169.589 | 169.589 | 169.589 | 170.234 | 170.245 | 170.266 | 173.478 | 175.624 | 171.288 | 172.369 | 173.451 | 174.532 | 175.613 | 176.694 | 177.775 | 178.856 | 180.06 | 181.325 | 182.589 | 187.066 | 187.25 | 186.384 | 165.397 | 165.581 | 165.765 | 165.948 | 166.132 | 171.733 | 171.917 | 172.1 | 172.284 | 172.468 | 172.652 | 172.835 | 173.019 | 173.203 | 173.387 | 176.564 | 173.754 | 173.927 | 174.114 | 174.301 | 11.957 | 14.975 | 11.058 | 11.058 | 9.284 | 4.602 | 3.931 | 4.038 | 4.147 | 3.589 | 3.634 | 5.128 | 5.2 | 5.407 | 5.476 | 5.592 | 5.708 | 5.824 | 5.94 | 6.056 | 6.172 | 5.795 | 0.836 | 0.884 | 0.93 | 0.977 | 1.024 | 1.07 | 1.116 | 3.6 |
Long Term Investments
| 275.168 | 179.994 | 1,066.339 | 892.153 | 173.054 | 264.176 | 424.344 | 322.87 | 662.677 | 621.272 | 689.046 | 635.439 | 561.683 | 544.062 | 631.267 | 610.517 | 646.68 | 502.029 | 309.346 | 799.719 | 653.194 | 995.409 | 912.057 | 837.874 | 896.753 | 1,027.142 | 999.627 | 927.255 | 1,037.463 | 991.284 | 1,006.601 | 731.114 | 1,027.933 | 951.906 | 1,036.782 | 941.892 | 1,040.631 | 1,109.451 | 955.363 | 1,094.761 | 1,056.772 | 1,194.471 | 1,186.564 | 1,040.913 | 1,082.469 | 868.89 | 848.329 | 759.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.156 | 44.087 | 44.537 | 47.83 | 42.165 | 34.369 | 36.507 | 32.241 | 35.542 | 47.372 | 47.254 | 54.957 | 46.673 | 46.191 | 51.467 | 44.909 | 30.979 | 28.612 | 26.844 | 23.749 | 14.505 | 15.044 | 15.905 | 14.083 | 12.708 | 13.804 | 14.135 | 11.092 | 17.377 | 14.462 | 13.944 | 13.137 | 12.204 | 10.147 | 19.408 | 16.673 | 14.2 | 18.182 | 19.186 | 13.097 | 267.643 | 245.206 | 231.99 | 274.127 | 2.478 | 1.941 | 1.78 | 16.34 | 1.985 | 3.533 | 3.636 | 10.302 | 13.637 | 18.472 | 20.18 | 0 | 16.888 | 8.96 | 10.263 | 0 | 0 | 1.28 | 2.141 | 0 | 7.29 | 6.301 | 13.317 | 0 | 0.054 | -11.23 | -1.883 | 0 | 5.998 | 12.165 | 9.72 | 0 | 3.078 | 13.052 | 10.887 | 8.528 | 0 | 0 | 0 | 0 | 0 | 2.464 | 1.353 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143.777 | 152.467 | -765.292 | -637.446 | 144.11 | 156.474 | 150.802 | 152.202 | 131.765 | 121.068 | 128.262 | 150.881 | 131.844 | 128.426 | 132.835 | 227.967 | 246.299 | 236.036 | 192.06 | 242.227 | 213.717 | 220.46 | 221.464 | 206.829 | 221.746 | 223.301 | 221.914 | 266.586 | 259.858 | 261.98 | 256.891 | 243.426 | 249.902 | 313.891 | 291.804 | 314.882 | 390.686 | 373.784 | 365.895 | 336.461 | 131.064 | 134.851 | 130.514 | 165.06 | 522.424 | 392.631 | 372.895 | 529.924 | -198.462 | -196.168 | -195.585 | -190.454 | -193.671 | -191.143 | -193.468 | -196.326 | -199.712 | -195.407 | -196.218 | -200.131 | -206.744 | -205.058 | -208.025 | -209.813 | -213.702 | -213.069 | -209.991 | -183.737 | -183.213 | -181.989 | -180.914 | -182.61 | -188.149 | -188.345 | -189.787 | -191.071 | -192.053 | -193.462 | -194.764 | -169.842 | -195.055 | -196.051 | -200.112 | -197.561 | 0 | -195.406 | -192.509 | 0 | -12.883 | -10.378 | 0 | 0 | -10.903 | -8.71 | -9.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.711 | -3.6 |
Total Non-Current Assets
| 810.723 | 725.501 | 699.594 | 663.467 | 723.136 | 822.398 | 972.813 | 856.674 | 1,182.398 | 1,132.295 | 1,214.231 | 1,189.423 | 1,094.429 | 1,080.053 | 1,168.051 | 1,234.646 | 1,277.529 | 1,127.442 | 884.925 | 1,427.358 | 1,248.389 | 1,599.841 | 1,521.367 | 1,257.763 | 1,330.038 | 1,462.23 | 1,434.006 | 1,401.709 | 1,510.841 | 1,463.84 | 1,474.376 | 1,184.499 | 1,487.949 | 1,473.413 | 1,574.125 | 1,499.494 | 1,672.431 | 1,728.164 | 1,566.693 | 1,673.637 | 1,685.082 | 1,804.494 | 1,780.278 | 1,711.507 | 1,810.5 | 1,468.025 | 1,423.531 | 1,503.927 | 1.985 | 3.533 | 3.636 | 10.302 | 13.637 | 18.472 | 20.18 | 196.326 | 16.888 | 11.122 | 11.344 | 200.131 | 206.744 | 1.28 | 2.141 | 209.813 | 7.29 | 6.301 | 13.317 | 183.737 | 0.605 | -10.863 | -1.7 | 182.61 | 5.998 | 12.165 | 9.72 | 191.071 | 3.078 | 13.052 | 10.887 | 32.073 | 195.055 | 196.051 | 200.112 | 197.561 | 196.713 | 2.464 | 1.353 | 20.445 | 11.957 | 11.058 | 22.568 | 19.276 | 4.602 | 3.931 | 4.038 | 13.834 | 13.754 | 13.866 | 15.497 | 16.1 | 15.311 | 14.777 | 14.633 | 14.994 | 15.184 | 15.659 | 15.278 | 15.3 | 11.115 | 2.755 | 2.782 | 2.786 | 2.597 | 2.62 | 2.627 | 2.711 | 3.6 |
Total Assets
| 3,367.285 | 3,306.625 | 3,296.427 | 2,922.646 | 2,975.374 | 3,092.375 | 2,920.207 | 2,714.392 | 2,856.025 | 2,920.581 | 3,019.457 | 3,043.25 | 2,891.4 | 2,714.318 | 2,709.151 | 2,713.903 | 2,608.618 | 2,364.317 | 2,139.633 | 2,464.755 | 2,203.488 | 2,652.416 | 2,527.564 | 2,240.314 | 2,356.285 | 2,521.28 | 2,533.976 | 2,438.517 | 2,508.401 | 2,607.519 | 2,525.427 | 2,236.93 | 2,583.681 | 2,575.729 | 2,620.864 | 2,692.964 | 2,854.252 | 2,929.543 | 2,784.386 | 2,787.455 | 2,875.743 | 3,044.958 | 3,083.114 | 2,952.72 | 2,996.648 | 2,753.872 | 2,629.167 | 2,678.02 | 2,825.67 | 2,896.742 | 2,749.47 | 3,527.439 | 3,346.462 | 3,624.149 | 3,156.668 | 2,620.034 | 2,522.617 | 2,594.327 | 2,468.036 | 2,203.383 | 2,328.116 | 1,964.02 | 1,512.029 | 1,529.584 | 2,249.452 | 2,328.061 | 2,242.034 | 2,138.241 | 2,168.739 | 2,226.63 | 2,021.164 | 2,160.09 | 2,007.506 | 2,238.493 | 2,224.705 | 2,184.467 | 2,099.822 | 2,137.351 | 1,811.38 | 1,802.473 | 1,733.394 | 1,685.749 | 1,746.098 | 1,709.117 | 1,807.527 | 2,086.075 | 1,129.052 | 1,031.226 | 1,042.119 | 780.844 | 724.253 | 710.275 | 627.269 | 567.1 | 1,041.367 | 697.482 | 807.187 | 788.179 | 896.279 | 766.5 | 762.165 | 845.144 | 794.788 | 666.763 | 645.308 | 767.583 | 836.694 | 835.146 | 880.523 | 698.986 | 535.924 | 519.916 | 571.434 | 615.4 | 550.671 | 623.466 | 236.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 64.803 | 69.187 | 82.852 | 82.81 | 86.536 | 89.557 | 68.25 | 102.202 | 91.119 | 58.336 | 97.201 | 76.655 | 55.372 | 56.897 | 57.22 | 44.791 | 43.473 | 43.219 | 43.645 | 44.725 | 43.234 | 42.709 | 48.862 | 87.63 | 95.82 | 94.353 | 94.172 | 92.495 | 91.534 | 89.065 | 99.249 | 95.34 | 105.77 | 110.367 | 126.183 | 164.783 | 145.777 | 182.426 | 203.493 | 141.352 | 170.175 | 165.619 | 145.92 | 192.552 | 191.441 | 168.862 | 148.617 | 180.262 | 975.231 | 1,110.561 | 1,071.566 | 520.279 | 734.823 | 670.314 | 806.24 | 635.203 | 630.344 | 603.387 | 641.22 | 586.067 | 624.654 | 568.36 | 344.922 | 679.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,337.814 | 1,384.501 | 1,331.513 | 1,275.59 | 1,191.517 | 1,114.892 | 0 | 0 | 0 | 976.108 | 1,080.345 | 1,388.936 | 0 | 734.074 | 0 | 471.785 | 399.734 | 424.411 | 356.609 | 272.826 | 280.621 | 386.687 | 510.048 | 422.554 | 460.511 | 404.5 | 456.18 | 539.062 | 522.943 | 391.026 | 385.304 | 474.434 | 560.947 | 584.777 | 624.773 | 478.965 | 335.747 | 315.211 | 380.084 | 425.699 | 395.636 | 422.964 | 0 |
Short Term Debt
| 280.246 | 1,085.406 | 434.828 | 693.269 | 306.557 | 21.734 | 18.024 | 296.004 | 9.644 | 10.02 | 318.239 | 388.518 | 321.54 | 17.133 | 12.392 | 317.219 | 18.251 | 37.374 | 19.066 | 352.655 | 17.794 | 17.456 | 13.533 | 16.348 | 29.242 | 21.632 | 20.993 | 42.412 | 26.48 | 29.767 | 32.783 | 39.228 | 31.414 | 26.759 | 37.663 | 48.011 | 24.002 | 4.054 | 34.615 | 35.373 | 24.316 | 32.913 | 41.306 | 48.198 | 36.165 | 47.678 | 44.927 | 56.586 | 94.6 | 86.9 | 92.6 | 27.5 | 59.3 | 159 | 113.2 | 147 | 68.8 | 62.4 | 37.6 | 0 | 107.2 | 86.6 | 33 | 6.5 | 315.9 | 156.3 | 199.69 | 85.925 | 60.1 | 129.889 | 9.3 | 137.141 | 113.192 | 161.734 | 293.556 | 185.712 | 172.4 | 262.9 | 26.3 | 25.511 | 26.219 | 91.638 | 105.94 | 117.54 | 194.909 | 192.884 | 57.389 | 37.853 | 17.693 | 54.719 | 69.232 | 33.756 | 16.557 | 39.658 | 51.705 | 52.363 | 33.283 | 106.09 | 155.281 | 66.3 | 58.464 | 44.449 | 34.224 | 23.398 | 8.763 | 15.094 | 19.935 | 18.507 | 15.65 | 10.585 | 25.75 | 12.439 | 9.838 | 11.371 | 14.464 | 16.821 | 2.2 |
Tax Payables
| 0 | 0 | 6.515 | 0 | 0 | 0 | 4.232 | 4.13 | 1.788 | 0 | 13.158 | 13.536 | 0 | 0 | 15.776 | 9.726 | 0 | 0 | 0 | 0 | 0 | 0.849 | 1.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.02 | -6.77 | 0.632 | -3.104 | 13.229 | 7.095 | 5.398 | 7.353 | 6.584 | 3.078 | 0.017 | 0.017 | 2.399 | 1.73 | 0 | 4.058 | 0.067 | 5.73 | 5.445 | 3.258 | 2.057 | 0 | 1.303 | 1.223 | 1.492 | 4.253 | 2.857 | 7.794 | 4.979 | 12.874 | 12.955 | 13.362 | 20.7 | 11.667 | 8.231 | 4.62 | 2.665 | 10.773 | 7.771 | 5.391 | 16.052 | 10.386 | 6.016 | 4.767 | 11.803 | 12.581 | 14.052 | 7.396 | 9.106 | 0 |
Deferred Revenue
| 1,138.441 | 169.153 | 378.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -318.239 | -388.518 | -321.54 | 0 | 15.776 | -307.493 | 0 | 0 | 0 | -352.655 | 0 | 0.849 | 1.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 537.431 | 491.46 | 538.644 | 643.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.538 | 0 | 0 | 0 | 12.556 | 0 | 0 | 0 | 4.935 | 0 | 0 | 7.353 | 4.553 | 3.078 | 0.017 | 0.017 | 2.399 | 0 | 0 | 0 | 0.067 | 5.73 | 5.445 | 0 | 2.057 | 0 | 0 | 0 | 0 | 0 | 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
| -993.04 | -875.904 | -138.264 | -247.079 | 129.287 | 486.058 | 730.689 | 393.764 | 568.963 | 526.375 | 539.326 | 648.328 | 589.291 | 543.803 | 883.863 | 513.219 | 455.726 | 428.686 | 471.484 | 621.367 | 468.353 | 496.759 | 736.339 | 479.008 | 373.861 | 456.608 | 525.644 | 417.12 | 464.835 | 596.486 | 1.421 | 1.217 | 20.605 | 36.49 | 586.279 | 628.721 | 733.804 | 683.022 | 889.312 | 771.525 | 730.218 | 736.731 | 795.915 | 638.258 | 705.103 | 652.492 | 647.045 | 706.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -586.067 | 0 | 0 | 0 | -4.538 | 0 | 0 | 0 | -12.556 | 0 | 0 | 0 | -4.935 | 0 | 0 | -7.353 | -4.553 | -3.078 | -0.017 | -0.017 | -2.399 | 0 | 0 | 0 | -0.067 | -5.73 | -5.445 | 0 | -2.057 | 0 | 0 | 0 | 0 | 0 | 17.616 | 475.574 | 36.65 | 49.069 | 50.756 | 77.608 | 108.3 | 63.956 | 83.289 | 65.733 | 85.976 | 74.333 | 104.472 | 87.218 | 70.916 | 85.877 | 61.95 | 31.203 | 56.35 | 50.578 | 52.43 | 26.4 | -439.785 | -2.2 |
Total Current Liabilities
| 490.45 | 447.842 | 757.817 | 529 | 522.38 | 597.349 | 816.963 | 791.97 | 669.726 | 594.731 | 636.527 | 724.983 | 644.663 | 617.833 | 969.251 | 567.736 | 517.45 | 509.279 | 534.195 | 666.092 | 529.381 | 557.773 | 799.896 | 582.986 | 498.923 | 572.593 | 640.809 | 552.027 | 582.849 | 715.318 | 670.884 | 627.245 | 696.433 | 816.871 | 750.125 | 841.515 | 903.583 | 869.502 | 1,127.42 | 948.25 | 924.709 | 935.263 | 983.141 | 879.008 | 932.709 | 869.032 | 840.589 | 943.057 | 1,069.831 | 1,197.461 | 1,164.166 | 547.779 | 794.123 | 829.314 | 919.44 | 782.203 | 699.144 | 665.787 | 678.82 | 586.067 | 731.854 | 654.96 | 377.922 | 686.482 | 315.9 | 156.3 | 199.69 | 85.925 | 60.1 | 129.889 | 9.3 | 137.141 | 113.192 | 161.734 | 1,631.37 | 1,570.213 | 1,503.913 | 1,538.49 | 1,217.817 | 1,140.403 | 26.219 | 91.638 | 105.94 | 1,093.648 | 1,275.254 | 1,581.82 | 57.389 | 771.927 | 17.693 | 526.504 | 468.966 | 458.167 | 373.166 | 330.1 | 807.9 | 475.7 | 592.4 | 579.4 | 693.4 | 579.1 | 578.6 | 666.8 | 622.9 | 500.4 | 468.4 | 594 | 668.1 | 674.2 | 726.3 | 551.5 | 392.7 | 384 | 440.5 | 489.5 | 436.5 | 439.785 | 2.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 614.383 | 112.767 | 112.713 | 112.658 | 677.676 | 753.035 | 987.621 | 794.237 | 969.306 | 952.173 | 1,194.58 | 918.115 | 1,047.882 | 928.004 | 400.907 | 1,006.165 | 742.358 | 541.554 | 682.084 | 659.208 | 639.835 | 1,020.104 | 695.293 | 715.259 | 821.807 | 925.21 | 935.612 | 918.091 | 761.455 | 887.105 | 801.263 | 687.407 | 828.552 | 770.265 | 854.222 | 909.275 | 777.411 | 965.591 | 664.776 | 911.11 | 985.049 | 1,121.356 | 1,108.108 | 1,089.467 | 952.39 | 922.244 | 958.791 | 726.435 | 195 | 195 | 195 | 195 | 200 | 0 | 122.378 | 100 | 123.003 | 131.503 | 132.003 | 132.503 | 132.903 | 137.303 | 100 | 200.228 | 162.788 | 162.95 | 183.113 | 83.325 | 9.322 | 110.796 | 137.257 | 138.951 | 161.044 | 179.175 | 181.258 | 198.168 | 203.275 | 208.9 | 204.563 | 197.705 | 206.785 | 209.454 | 216.148 | 225.312 | 234.32 | 216.325 | 229.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.495 | 29.809 | 21.545 | 42.247 | 27.763 | 56.462 | 31.796 | 23.785 | 22.71 | 17.33 | 7.256 | 11.83 | 14.53 | 23.18 | 0.03 | 41.23 | 0 |
Deferred Revenue Non-Current
| -206.835 | 906.493 | 238.499 | 255.827 | 224.282 | 189.475 | 0 | 0 | 0 | 0 | 0 | 342.125 | 317.02 | 278.27 | 207.3 | 249.499 | 291.969 | 204.339 | 181.745 | 234.343 | 209.298 | 247.714 | 232.37 | 146.815 | 197.332 | 199.598 | 174.567 | 180.27 | 179.159 | 141.654 | 142.121 | 179.875 | 133.205 | 125.548 | 143.157 | 130.658 | 209.125 | 209.226 | 165.005 | 137.892 | 164.095 | 203.585 | 209.153 | 211.621 | 251.751 | 234.88 | 175.601 | 190.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.156 | 85.795 | 85.775 | 86.185 | 42.165 | 34.369 | 36.507 | 32.241 | 35.542 | 47.372 | 47.254 | 44.016 | 46.673 | 46.191 | 51.467 | 44.909 | 30.979 | 28.612 | 26.844 | 23.749 | 14.505 | 15.044 | 15.905 | 14.083 | 12.708 | 13.804 | 14.135 | 11.092 | 17.377 | 14.462 | 13.944 | 13.137 | 12.204 | 10.147 | 19.408 | 16.673 | 14.2 | 18.182 | 19.186 | 13.097 | 13.519 | 14.395 | 12.546 | 7.096 | 133.197 | 116.296 | 97.887 | 150.434 | 1.985 | 3.533 | 3.636 | 10.302 | 13.637 | 18.472 | 20.18 | 16.295 | 16.888 | 0 | 0 | 0 | 0 | 1.28 | 2.141 | 4.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.407 | 8.837 | 10.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,582.293 | 897.581 | 1,255.564 | 1,101.907 | 703.582 | 703.777 | 252.701 | 275.523 | 281.111 | 417.172 | 196.385 | 60.981 | 60.208 | 91.513 | 360.486 | 159.926 | 410.646 | 479.396 | 128.035 | 288.641 | 243.842 | 248.171 | 229.613 | 235.849 | 281.638 | 271.434 | 238.344 | 253.126 | 462.786 | 347.866 | 394.636 | 215.932 | 397.275 | 330.786 | 337.606 | 269.761 | 420.156 | 328.408 | 271.33 | 243.374 | 255.805 | 240.752 | 239.584 | 237.657 | 211.328 | 99.654 | 47.391 | 162.706 | 0 | 0 | 0 | 0 | 0 | -18.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.407 | -8.837 | -10.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,038.997 | 2,002.636 | 1,692.551 | 1,556.577 | 1,647.705 | 1,680.656 | 1,276.829 | 1,102.001 | 1,285.959 | 1,416.717 | 1,438.219 | 1,365.237 | 1,471.783 | 1,343.978 | 1,020.16 | 1,460.499 | 1,475.952 | 1,253.901 | 1,018.708 | 1,205.941 | 1,107.48 | 1,531.033 | 1,173.181 | 1,112.006 | 1,313.485 | 1,410.046 | 1,362.658 | 1,362.579 | 1,420.777 | 1,391.087 | 1,351.964 | 1,096.351 | 1,371.236 | 1,236.746 | 1,354.393 | 1,326.367 | 1,420.892 | 1,521.407 | 1,120.297 | 1,305.473 | 1,418.468 | 1,580.088 | 1,569.391 | 1,545.841 | 1,548.666 | 1,373.074 | 1,279.67 | 1,229.962 | 196.985 | 198.533 | 198.636 | 205.302 | 213.637 | 18.472 | 142.558 | 116.295 | 139.891 | 131.503 | 132.003 | 132.503 | 132.903 | 138.583 | 102.141 | 204.766 | 162.788 | 162.95 | 183.113 | 83.325 | 9.322 | 110.796 | 137.257 | 138.951 | 161.044 | 179.175 | 181.258 | 198.168 | 203.275 | 208.9 | 204.563 | 197.705 | 206.785 | 209.454 | 216.148 | 225.312 | 234.32 | 216.325 | 229.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.495 | 29.809 | 21.545 | 42.247 | 27.763 | 56.462 | 31.796 | 23.785 | 22.71 | 17.33 | 7.256 | 11.83 | 14.53 | 23.18 | 0.03 | 41.23 | 0 |
Total Liabilities
| 2,529.447 | 2,494.565 | 2,494.905 | 2,133.407 | 2,170.085 | 2,278.005 | 2,093.792 | 1,893.971 | 1,955.685 | 2,011.448 | 2,074.746 | 2,090.22 | 2,116.446 | 1,961.811 | 1,989.411 | 2,028.235 | 1,993.402 | 1,763.18 | 1,552.903 | 1,872.033 | 1,636.861 | 2,088.806 | 1,973.077 | 1,694.992 | 1,812.408 | 1,982.639 | 2,003.467 | 1,914.606 | 2,003.626 | 2,106.405 | 2,022.848 | 1,723.596 | 2,067.669 | 2,053.617 | 2,104.518 | 2,167.882 | 2,324.475 | 2,390.909 | 2,247.717 | 2,253.723 | 2,343.177 | 2,515.351 | 2,552.532 | 2,424.849 | 2,481.375 | 2,242.106 | 2,120.259 | 2,173.019 | 2,316.647 | 2,386.948 | 2,242.303 | 3,014.036 | 2,838.2 | 3,123.935 | 2,657.832 | 2,122.438 | 2,043.443 | 2,120.796 | 2,003.743 | 1,751.936 | 1,884.977 | 1,531.159 | 1,088.198 | 1,103.858 | 1,816.457 | 1,888.637 | 1,797.06 | 1,694.261 | 1,752.812 | 1,827.316 | 1,640.248 | 1,801.049 | 1,661.581 | 1,901.573 | 1,898.522 | 1,876.344 | 1,795.607 | 1,832.141 | 1,504.266 | 1,494.166 | 1,431.857 | 1,381.63 | 1,442.498 | 1,428.186 | 1,533.909 | 1,818.938 | 869.293 | 783.59 | 797.436 | 535.702 | 477.511 | 468.58 | 387.814 | 330.1 | 807.906 | 475.7 | 592.403 | 579.4 | 693.4 | 579.1 | 578.58 | 666.809 | 622.858 | 500.44 | 468.382 | 593.958 | 668.135 | 674.211 | 726.326 | 551.455 | 392.718 | 384.039 | 440.48 | 489.498 | 436.543 | 516.061 | 192.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 22.628 | 36.442 | 39.464 | 43.329 | 43.141 | 39.333 | 39.973 | 40.917 | 44.306 | 46.557 | 46.557 | 48.202 | 52.519 | 53.392 | 59.286 | 58.825 | 58.529 | 58.492 | 56.122 | 58.059 | 58.861 | 59.361 | 59.464 | 59.306 | 59.349 | 57.52 | 59.152 | 65.536 | 65.286 | 62.397 | 62.397 | 62.157 | 62.116 | 60.198 | 61.444 | 61.973 | 62.181 | 62.181 | 62.282 | 61.399 | 61.399 | 62.726 | 62.684 | 62.63 | 61.681 | 51.901 | 51.721 | 51.591 | 51.158 | 47.824 | 46.483 | 44.781 | 44.753 | 43.653 | 47.232 | 51.401 | 59.941 | 53.054 | 50.85 | 49.82 | 48.396 | 41.226 | 0 | 0 | 33.836 | 32.631 | 35.318 | 41.769 | 47.286 | 49.637 | 48.977 | 51.977 | 51.857 | 41.653 | 40.981 | 40.111 | 39.596 | 34.471 | 33.974 | 35.068 | 36.512 | 34.593 | 33.775 | 33.611 | 33.03 | 30.019 | 29.59 | 29.028 | 30.457 | 32.7 | 36.157 | 36.443 | 36.77 | 36.525 | 37.886 | 42.146 | 42.397 | 40.916 | 41.398 | 41.398 | 40.827 | 39.821 | 39.78 | 39.656 | 38.926 | 37.646 | 0 |
Retained Earnings
| 811.092 | 788.739 | 780.946 | 756.468 | 750.798 | 762.471 | 777.121 | 764.178 | 743.65 | 742.614 | 748.323 | 740.926 | 692.537 | 668.193 | 638.558 | 601.406 | 533.507 | 519.376 | 503.255 | 496.998 | 473.099 | 470.693 | 459.751 | 449.989 | 443.188 | 439.577 | 432.179 | 426.93 | 407.179 | 400.844 | 403.623 | 410.258 | 413.508 | 415.68 | 411.678 | 417.001 | 421.622 | 424.038 | 425.255 | 421.047 | 419.861 | 416.89 | 419.942 | 418.204 | 406.375 | 402.638 | 401.287 | 399.121 | 404.318 | 403.495 | 402.568 | 408.72 | 404.685 | 396.422 | 398.234 | 394.648 | 379.578 | 377.626 | 369.893 | 362.188 | 357.174 | 350.712 | 345.02 | 348.477 | 353.732 | 357.675 | 357.527 | 375.137 | 350.06 | 335.247 | 320.803 | 306.153 | 296.891 | 290.495 | 282.623 | 266.682 | 260.087 | 254.631 | 251.018 | 249.89 | 243.852 | 243.468 | 243.102 | 233.312 | 226.704 | 221.243 | 214.475 | 208.137 | 205.962 | 205.353 | 205.602 | 202.989 | 201.661 | 199.443 | 196.636 | 188.282 | 181.932 | 176.522 | 169.2 | 151.5 | 144.166 | 138.787 | 132.055 | 127.602 | 136.844 | 130.146 | 124.829 | 118.686 | 111.7 | 105.034 | 101.28 | 94.957 | 90.389 | 85.461 | 74.417 | 68.974 | 8 |
Accumulated Other Comprehensive Income/Loss
| 0.217 | -0.054 | 0.526 | 0.914 | -0.324 | 0.256 | 0.919 | 1.416 | 1.163 | 1.573 | 3.611 | 4.225 | 3.384 | 3.149 | 2.612 | 3.448 | 1.948 | 1.704 | 1.224 | 1.761 | 1.622 | 1.089 | 0.728 | 0.165 | 0.702 | 0.603 | 1.44 | 1.582 | 1.272 | 1.523 | 0.743 | -0.681 | -0.001 | -0.682 | -0.028 | -0.901 | -1.084 | -0.168 | -1.485 | -0.918 | 0.353 | 1.961 | 1.622 | 1.709 | 1.363 | 0.707 | 0.658 | 0.207 | -0.682 | -0.862 | -0.574 | -0.208 | 0.135 | 1.648 | 0.518 | 0.207 | -0.447 | -1.591 | -0.625 | -0.543 | -0.523 | -0.676 | -2.313 | -1.328 | -0.425 | -0.396 | -1.549 | -0.971 | -0.587 | -0.139 | -0.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.519 | 23.365 | 20.04 | 31.774 | 28.826 | 25.576 | 22.374 | 28.628 | 25.918 | 35.461 | 39.829 | 41.603 | 39.569 | 37.836 | 35.429 | 41.481 | 39.788 | 39.14 | 37.945 | 47.406 | 45.349 | 43.626 | 41.489 | 41.776 | 40.362 | 39.287 | 37.996 | 36.546 | 39.845 | 38.774 | 37.447 | 41.765 | 40.525 | 39.608 | 38.385 | 44.438 | 43.116 | 42.388 | 41.123 | 45.118 | 43.95 | 42.749 | 41.353 | 42.407 | 41.111 | 41.739 | 40.291 | 39.231 | 39.177 | 38.702 | 37.667 | 36.832 | 35.951 | 35.06 | 34.696 | 47.808 | 46.086 | 44.265 | 42.887 | 41.978 | 40.005 | 38.044 | 36.371 | 34.924 | 32.456 | 30.744 | 29.055 | 16.76 | 15.604 | 14.386 | 12.233 | 11.662 | 49.034 | 46.425 | 9.724 | 8.81 | 8.81 | 8.81 | 8.81 | 8.78 | 8.708 | 8.674 | 8.641 | 5.966 | 5.933 | 5.783 | 5.688 | 5.028 | 4.747 | 4.721 | 4.628 | 4.113 | 4.019 | 3.968 | 3.795 | 3.499 | 3.262 | 3.262 | 3.262 | 3.2 | 3.262 | 3.105 | 3.105 | 2.196 | 2.196 | 1.333 | 1.333 | 1.333 | 1.099 | 1.099 | 1.099 | 1.099 | 0.785 | 0.785 | 0.785 | 0.785 | 36.3 |
Total Shareholders Equity
| 837.838 | 812.06 | 801.522 | 789.166 | 779.31 | 788.314 | 800.425 | 794.233 | 770.742 | 779.659 | 814.391 | 823.196 | 774.954 | 752.507 | 719.74 | 685.668 | 615.216 | 601.137 | 586.73 | 592.722 | 566.627 | 563.61 | 554.487 | 545.322 | 543.538 | 538.292 | 530.144 | 523.55 | 504.418 | 499.2 | 500.674 | 510.703 | 513.496 | 513.912 | 509.384 | 518.058 | 522.806 | 531.794 | 530.179 | 527.644 | 526.561 | 523.757 | 525.033 | 522.518 | 510.293 | 507.057 | 504.417 | 500.74 | 505.095 | 502.734 | 501.06 | 508.07 | 503.455 | 495.76 | 495.129 | 494.564 | 476.938 | 471.891 | 463.313 | 451.447 | 443.139 | 432.861 | 423.831 | 425.726 | 432.995 | 439.424 | 444.974 | 443.98 | 415.927 | 399.314 | 380.916 | 359.041 | 345.925 | 336.92 | 326.183 | 308.123 | 304.215 | 305.21 | 307.114 | 308.307 | 301.537 | 304.119 | 303.6 | 280.931 | 273.618 | 267.137 | 259.759 | 247.636 | 244.683 | 245.142 | 246.742 | 241.695 | 239.455 | 237.022 | 233.461 | 221.8 | 214.784 | 208.812 | 202.919 | 187.4 | 183.585 | 178.335 | 171.93 | 166.323 | 176.926 | 173.625 | 168.559 | 160.935 | 154.197 | 147.531 | 143.206 | 135.877 | 130.954 | 125.902 | 114.128 | 107.405 | 44.3 |
Total Equity
| 837.838 | 812.06 | 801.522 | 789.239 | 805.289 | 814.37 | 826.415 | 820.421 | 900.34 | 909.133 | 944.711 | 953.03 | 774.954 | 752.507 | 719.74 | 685.668 | 615.216 | 601.137 | 586.73 | 592.722 | 566.627 | 563.61 | 554.487 | 545.322 | 543.877 | 538.641 | 530.509 | 523.911 | 504.775 | 501.114 | 502.579 | 513.334 | 516.012 | 522.112 | 516.346 | 525.082 | 529.777 | 538.634 | 536.669 | 533.732 | 532.566 | 529.607 | 530.582 | 527.871 | 515.273 | 511.766 | 508.908 | 505.001 | 509.023 | 509.794 | 507.167 | 513.403 | 508.262 | 500.214 | 498.836 | 497.596 | 479.174 | 473.531 | 464.293 | 451.447 | 443.139 | 432.861 | 423.831 | 425.726 | 432.995 | 439.424 | 444.974 | 443.98 | 415.927 | 399.314 | 380.916 | 359.041 | 345.925 | 336.92 | 326.183 | 308.123 | 304.215 | 305.21 | 307.114 | 308.307 | 301.537 | 304.119 | 303.6 | 280.931 | 273.618 | 267.137 | 259.759 | 247.636 | 244.683 | 245.142 | 246.742 | 241.695 | 239.455 | 237.022 | 233.461 | 221.8 | 214.784 | 208.812 | 202.919 | 187.4 | 183.585 | 178.335 | 171.93 | 166.323 | 176.926 | 173.625 | 168.559 | 160.935 | 154.197 | 147.531 | 143.206 | 135.877 | 130.954 | 125.902 | 114.128 | 107.405 | 44.3 |
Total Liabilities & Shareholders Equity
| 3,367.285 | 3,306.625 | 3,296.427 | 2,922.646 | 2,975.374 | 3,092.375 | 2,920.207 | 2,714.392 | 2,856.025 | 2,920.581 | 3,019.457 | 3,043.25 | 2,891.4 | 2,714.318 | 2,709.151 | 2,713.903 | 2,608.618 | 2,364.317 | 2,139.633 | 2,464.755 | 2,203.488 | 2,652.416 | 2,527.564 | 2,240.314 | 2,356.285 | 2,521.28 | 2,533.976 | 2,438.517 | 2,508.401 | 2,607.519 | 2,525.427 | 2,236.93 | 2,583.681 | 2,575.729 | 2,620.864 | 2,692.964 | 2,854.252 | 2,929.543 | 2,784.386 | 2,787.455 | 2,875.743 | 3,044.958 | 3,083.114 | 2,952.72 | 2,996.648 | 2,753.872 | 2,629.167 | 2,678.02 | 2,825.67 | 2,896.742 | 2,749.47 | 3,527.439 | 3,346.462 | 3,624.149 | 3,156.668 | 2,620.034 | 2,522.617 | 2,594.327 | 2,468.036 | 2,203.383 | 2,328.116 | 1,964.02 | 1,512.029 | 1,529.584 | 2,249.452 | 2,328.061 | 2,242.034 | 2,138.241 | 2,168.739 | 2,226.63 | 2,021.164 | 2,160.09 | 2,007.506 | 2,238.493 | 2,224.705 | 2,184.467 | 2,099.822 | 2,137.351 | 1,811.38 | 1,802.473 | 1,733.394 | 1,685.749 | 1,746.098 | 1,709.117 | 1,807.527 | 2,086.075 | 1,129.052 | 1,031.226 | 1,042.119 | 780.844 | 724.253 | 710.275 | 627.269 | 567.1 | 1,041.367 | 697.482 | 807.187 | 788.179 | 896.279 | 766.5 | 762.165 | 845.144 | 794.788 | 666.763 | 645.308 | 767.583 | 836.694 | 835.146 | 880.523 | 698.986 | 535.924 | 519.916 | 571.434 | 615.4 | 550.671 | 623.466 | 236.7 |