
Patriot National Bancorp, Inc.
NASDAQ:PNBK
1.5 (USD) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 121.035 | 147.568 | 72.731 | 93.611 | 63.989 | 52.517 | 78.928 | 70.809 | 60.252 | 38.493 | 31.184 | 37.516 | 44.316 | 47.045 | 46.265 | 116.191 | 84.274 | 34.636 | 49.636 | 65.896 | 52.156 | 39.404 | 50.001 | 51.116 | 56.632 | 66.437 | 49.232 | 85.641 | 61.992 | 48.729 | 28.412 | 10.843 | 60.266 | 92.289 | 45.514 | 46.487 | 67.006 | 85.4 | 59.338 | 53.093 | 65.958 | 73.258 | 57.59 | 59.929 | 59.757 | 34.866 | 23.336 | 24.375 | 61.053 | 70.304 | 44.541 | 62.888 | 103.974 | 54.716 | 43.188 | 59.549 | 147.049 | 136.778 | 100.741 | 90.684 | 53.881 | 97.536 | 150.522 | 145.299 | 66.674 | 4.286 | 7.081 | 2.418 | 10.671 | 2.76 | 7.019 | 11.615 | 11.023 | 3.869 | 6.494 | 8.542 | 5.813 | 7.221 | 10.173 | 3.678 | 6.193 | 6.67 | 6.944 | 5.414 | 1.809 | 4.024 | 4.93 | 6.221 | 3.244 | 5.386 | 6.412 | 10.961 | 34.871 | 7.544 | 15.867 | 4.975 | 6.838 | 3.565 | 26.401 | 23.233 | 22.757 | 32.561 | 3.9 | 6 | 14.1 | 29 | 18.6 | 12.6 | 26.2 | 18.5 | 19.1 | 10.9 | 12.8 | 13.4 | 11.5 | 9.2 | 13 | 12.4 | 11.5 | 14.7 | 11.8 | 12.7 |
Short Term Investments
| 0 | 19.792 | 89.578 | 86.667 | 87.595 | 20.687 | 85.686 | 90.547 | 91.736 | 84.52 | 85.917 | 76.971 | 83.26 | 94.341 | 124.103 | 108.612 | 57.893 | 49.262 | 47.823 | 46.624 | 44.83 | 48.317 | 50.057 | 43.839 | 40.275 | 39.496 | 40.264 | 23.982 | 24.793 | 25.576 | 29.586 | 24.981 | 21.201 | 24.428 | 23.374 | 23.037 | 28.735 | 29.377 | 30.719 | 31.64 | 32.738 | 33.682 | 34.571 | 35.686 | 36.815 | 37.701 | 38.297 | 40.254 | 41.816 | 42.43 | 0 | 0 | 0 | 67.18 | 0 | 0 | 0 | 0 | 0.406 | 0.358 | 0.312 | 0.264 | 0.203 | 0.144 | 0.085 | 0.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.035 | 167.36 | 162.309 | 180.278 | 151.584 | 73.204 | 164.614 | 161.356 | 151.988 | 123.013 | 117.101 | 114.487 | 127.576 | 141.386 | 170.368 | 224.803 | 142.167 | 83.898 | 97.459 | 112.52 | 96.986 | 87.721 | 100.058 | 94.955 | 96.907 | 105.933 | 89.496 | 109.623 | 86.785 | 74.305 | 57.998 | 35.824 | 81.467 | 116.717 | 68.888 | 69.524 | 95.741 | 114.777 | 90.057 | 84.733 | 98.696 | 106.94 | 92.161 | 95.615 | 96.572 | 72.567 | 61.633 | 64.63 | 102.869 | 112.734 | 44.541 | 62.888 | 103.974 | 121.895 | 43.188 | 59.549 | 147.049 | 136.778 | 101.146 | 91.041 | 54.192 | 97.799 | 150.726 | 145.442 | 66.759 | 4.603 | 7.081 | 2.418 | 10.671 | 2.76 | 7.019 | 11.615 | 11.023 | 3.869 | 6.494 | 8.542 | 5.813 | 7.221 | 10.173 | 3.678 | 6.193 | 6.67 | 6.944 | 5.414 | 1.809 | 4.024 | 4.93 | 6.221 | 3.244 | 5.386 | 6.412 | 10.961 | 34.871 | 7.544 | 15.867 | 4.975 | 6.838 | 3.565 | 26.401 | 23.233 | 22.757 | 32.561 | 3.9 | 6 | 14.1 | 29 | 18.6 | 12.6 | 26.2 | 18.5 | 19.1 | 10.9 | 12.8 | 13.4 | 11.5 | 9.2 | 13 | 12.4 | 11.5 | 14.7 | 11.8 | 12.7 |
Net Receivables
| 5.047 | 5.488 | 5.932 | 6.452 | 6.61 | 7.219 | 7.124 | 7.628 | 7.308 | 7.267 | 6.504 | 5.727 | 5.596 | 5.822 | 6.186 | 6.207 | 6.27 | 6.62 | 6.834 | 5.624 | 3.801 | 3.603 | 3.538 | 3.678 | 3.621 | 3.766 | 3.612 | 3.306 | 3.505 | 3.496 | 3.501 | 3.208 | 8.031 | 2.726 | 2.308 | 2.12 | 2.075 | 2.01 | 2.107 | 2.034 | 1.974 | 1.918 | 1.649 | 1.555 | 1.578 | 1.566 | 1.551 | 1.711 | 1.886 | 1.894 | 1.979 | 2.289 | 2.243 | 2.453 | 2.321 | 2.329 | 2.326 | 2.512 | 2.748 | 2.968 | 3.229 | 3.236 | 3.486 | 3.506 | 4.172 | 4.557 | 4.691 | 5.168 | 5.03 | 4.576 | 4.53 | 4.036 | 3.773 | 3.542 | 3.202 | 3.134 | 2.671 | 2.445 | 2.242 | 1.949 | 2.069 | 1.758 | 1.682 | 1.55 | 1.607 | 1.471 | 1.511 | 1.234 | 1.23 | 1.311 | 1.266 | 1.145 | 0.975 | 1.079 | 1.204 | 1.205 | 1.245 | 1.229 | 1.268 | 1.359 | 1.177 | 0.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.082 | 172.848 | 168.241 | 186.73 | 158.194 | 80.423 | 171.738 | 168.984 | 159.296 | 130.28 | 123.605 | 120.214 | 133.172 | 147.208 | 176.554 | 231.01 | 148.437 | 90.518 | 104.293 | 118.144 | 100.787 | 91.324 | 103.596 | 98.633 | 100.528 | 109.699 | 93.108 | 112.929 | 90.29 | 77.801 | 61.499 | 39.032 | 89.498 | 119.443 | 71.196 | 71.644 | 97.816 | 116.787 | 92.164 | 86.767 | 100.67 | 108.858 | 93.81 | 97.17 | 98.15 | 74.133 | 63.184 | 66.34 | 104.755 | 114.628 | 46.52 | 65.177 | 106.217 | 124.349 | 45.509 | 61.878 | 149.374 | 139.29 | 103.894 | 94.01 | 57.421 | 101.036 | 154.212 | 148.948 | 70.931 | 9.16 | 11.772 | 7.585 | 15.701 | 7.336 | 11.549 | 15.651 | 14.796 | 7.411 | 9.697 | 11.676 | 8.484 | 9.666 | 12.414 | 5.627 | 8.263 | 8.429 | 8.626 | 6.964 | 3.416 | 5.494 | 6.44 | 7.455 | 4.473 | 6.697 | 7.679 | 12.106 | 35.846 | 8.624 | 17.071 | 6.18 | 8.083 | 4.794 | 27.669 | 24.592 | 23.934 | 33.542 | 3.9 | 6 | 14.1 | 29 | 18.6 | 12.6 | 26.7 | 19 | 19.6 | 11.4 | 13.2 | 13.8 | 11.8 | 9.5 | 13.3 | 12.7 | 11.7 | 14.9 | 11.9 | 12.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 28.691 | 28.865 | 29.117 | 29.338 | 29.634 | 29.875 | 30.144 | 30.262 | 30.467 | 30.641 | 30.861 | 31.128 | 31.269 | 31.5 | 32.638 | 32.824 | 33.128 | 33.423 | 33.632 | 33.962 | 34.312 | 34.568 | 34.883 | 35.249 | 35.335 | 35.435 | 35.487 | 35.715 | 35.638 | 35.358 | 34.713 | 34.471 | 33.442 | 32.759 | 30.85 | 29.972 | 29.79 | 29.421 | 29.193 | 24.703 | 23.056 | 22.357 | 18.651 | 18.227 | 14.866 | 15.061 | 6.086 | 6.42 | 4.246 | 4.288 | 4.656 | 4.713 | 4.882 | 4.108 | 4.181 | 4.234 | 4.916 | 5.27 | 5.622 | 5.924 | 6.231 | 6.596 | 7 | 7.44 | 7.646 | 7.949 | 7.603 | 7.884 | 7.976 | 7.806 | 6.966 | 6.624 | 5.969 | 3.691 | 2.671 | 2.48 | 2.52 | 2.474 | 2.44 | 2.492 | 2.125 | 2.133 | 1.986 | 1.874 | 1.481 | 1.421 | 1.328 | 1.201 | 0.879 | 0.789 | 0.859 | 0.945 | 1.035 | 1.102 | 0.943 | 0.953 | 0.826 | 0.899 | 0.967 | 1.004 | 1.02 | 0.954 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1 | 1 | 1.1 | 1.1 | 1.1 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.107 | 1.728 | 1.944 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.144 | 0.156 | 0.168 | 0.179 | 0.191 | 0.203 | 0.214 | 0.226 | 0.238 | 0.249 | 0.261 | 0.273 | 0.284 | 0.296 | 0.308 | 0.319 | 0.331 | 0.343 | 0.567 | 0.586 | 0.605 | 0.623 | 0.642 | 0.661 | 0.68 | 0.698 | 0.717 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0 | 0.073 | 0.078 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.144 | 0.156 | 0.168 | 0.179 | 0.191 | 0.203 | 1.321 | 1.333 | 1.345 | 1.356 | 1.368 | 1.38 | 1.391 | 1.403 | 1.415 | 1.426 | 1.438 | 1.45 | 1.674 | 1.693 | 1.712 | 1.73 | 1.749 | 1.768 | 1.787 | 2.426 | 2.661 | 2.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0.069 | 0.073 | 0.078 | 0.082 | 0.086 | 1.456 | 1.46 | 1.465 | 1.469 | 1.474 | 1.478 | 1.483 | 1.488 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.961 | 0.992 | 1.023 | 1.054 | 1.085 | 1.116 | 1.147 | 1.178 | 1.1 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 699.473 | 720.319 | 758.795 | 779.855 | 815.108 | 858.151 | 890.608 | 924.186 | 872.3 | 847.667 | 866.116 | 861.184 | 773.872 | 737.162 | 713.037 | 667.62 | 673.529 | 725.263 | 751.401 | 793.381 | 830.371 | 821.781 | 800.975 | 812.565 | 785.676 | 777.73 | 761.099 | 755.254 | 722.52 | 718.312 | 708.346 | 677.594 | 629.48 | 581.432 | 557.272 | 527.854 | 484.386 | 483.577 | 495.524 | 493.155 | 498.616 | 476.434 | 463.343 | 407.236 | 419.573 | 422.598 | 433.729 | 462.865 | 466.073 | 463.909 | 516.875 | 543.701 | 528.357 | 504.977 | 545.412 | 544.407 | 508.908 | 578.596 | 625.985 | 665.055 | 687.942 | 694.036 | 734.226 | 746.318 | 810.448 | 840.548 | 848.049 | 828.831 | 820.936 | 753.428 | 702.707 | 690.662 | 649.869 | 598.583 | 553.991 | 522.767 | 483.339 | 445.163 | 427.227 | 384.738 | 384.506 | 351.604 | 341.899 | 320.206 | 322.218 | 315.414 | 300.877 | 268.081 | 236.949 | 234.762 | 222.125 | 198.301 | 162.754 | 177.187 | 170.077 | 167.531 | 165.036 | 159.416 | 162.017 | 155.037 | 143.698 | 140.056 | 114.6 | 101.2 | 87.2 | 70.7 | 69.2 | 61.8 | 57.6 | 54.2 | 47.3 | 46.5 | 39.8 | 38.3 | 36.6 | 34.8 | 32.9 | 29.2 | 25.6 | 18.6 | 14.6 | 8.6 |
Tax Assets
| 0 | 0 | 0 | 25.104 | 24.199 | 24.134 | 26.128 | 18.169 | 17.392 | 15.527 | 16.057 | 14.91 | 13.755 | 12.146 | 10.352 | 10.56 | 11.274 | 11.496 | 12.066 | 12.18 | 11.989 | 11.133 | 11.495 | 11.132 | 10.357 | 10.851 | 10.907 | 11.085 | 11.335 | 10.397 | 10.686 | 11.212 | 11.691 | 12.632 | 13.34 | 13.073 | 13.354 | 13.763 | 13.905 | 14.221 | 14.621 | 14.926 | 16.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.114 | 9.543 | 8.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 108.951 | 90.104 | 17.762 | 17.806 | 45.853 | 100.639 | 16.792 | 19.797 | 19.212 | 17.888 | 20.984 | 20.364 | 22.045 | 19.062 | 18.35 | 19.614 | 18.382 | 18.579 | 19.863 | 20.184 | 20.408 | 19.3 | 19.287 | 18.42 | 19.425 | 15.555 | 12.024 | 12.618 | 10.634 | 10.212 | 11.487 | 11.111 | 10.65 | 10.388 | 10.428 | 10.512 | 10.409 | 9.807 | 9.939 | 10.055 | 10.143 | 10.049 | 31.639 | 29.42 | 29.899 | 29.456 | 32.858 | 33.178 | 33.768 | 35.03 | 47.298 | 30.677 | 31.671 | 32.344 | 33.325 | 37.686 | 46.516 | 61.116 | 52.273 | 51.482 | 63.155 | 64.68 | 41.927 | 65.938 | 71.809 | 46.937 | 35.881 | 58.667 | 39.575 | 37.492 | 46.791 | 41.489 | 52.033 | 34.81 | 46.537 | 21.154 | 12.385 | 12.408 | 12.586 | 21.946 | 17.842 | 41.951 | 15.485 | 23.57 | 19.057 | 19.21 | 8.643 | 24.408 | 14.4 | 5.318 | 5.906 | 9.506 | 2.367 | 14.727 | 9.167 | 8.072 | 14.067 | 31.465 | 1.884 | 1.905 | 1.663 | 1.465 | 30.2 | 12.5 | 1.5 | 1.7 | 1.2 | 1.3 | 0.9 | 0.9 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 0.6 |
Total Non-Current Assets
| 830.53 | 839.444 | 805.842 | 852.282 | 914.985 | 1,013.002 | 964.993 | 993.747 | 940.716 | 913.079 | 935.386 | 928.966 | 842.332 | 801.273 | 775.792 | 732.044 | 737.751 | 790.211 | 818.636 | 861.4 | 898.792 | 888.512 | 868.389 | 879.134 | 852.58 | 841.997 | 822.178 | 817.306 | 780.127 | 774.279 | 765.232 | 734.388 | 685.263 | 637.211 | 611.89 | 581.411 | 537.939 | 536.568 | 548.561 | 542.134 | 546.436 | 523.766 | 530.445 | 454.883 | 464.338 | 467.115 | 472.673 | 502.464 | 504.087 | 503.227 | 568.829 | 579.09 | 564.911 | 541.468 | 582.918 | 586.328 | 560.34 | 645.035 | 683.88 | 722.461 | 757.328 | 765.381 | 783.226 | 831.888 | 899.528 | 904.199 | 892.988 | 896.842 | 869.952 | 800.194 | 757.938 | 740.253 | 709.353 | 638.572 | 604.129 | 547.33 | 499.174 | 460.975 | 443.182 | 410.106 | 405.403 | 396.618 | 360.301 | 346.58 | 343.686 | 336.975 | 311.777 | 294.62 | 253.159 | 241.8 | 229.82 | 209.682 | 167.086 | 193.946 | 181.149 | 177.548 | 180.952 | 192.834 | 165.953 | 159.063 | 147.528 | 143.653 | 146.8 | 116.1 | 89.6 | 73.3 | 71.3 | 64 | 59.5 | 56.1 | 49 | 48 | 41.4 | 39.8 | 38.3 | 36.3 | 34.3 | 30.6 | 27.1 | 20 | 16.1 | 10.3 |
Total Assets
| 956.612 | 1,012.292 | 974.083 | 1,039.012 | 1,073.179 | 1,093.425 | 1,136.731 | 1,162.731 | 1,100.012 | 1,043.359 | 1,058.991 | 1,049.18 | 975.504 | 948.481 | 952.346 | 963.054 | 886.188 | 880.729 | 922.929 | 979.544 | 999.579 | 979.836 | 971.985 | 977.767 | 953.108 | 951.696 | 915.286 | 930.235 | 870.417 | 852.08 | 826.731 | 773.42 | 774.761 | 756.654 | 683.086 | 653.055 | 635.755 | 653.355 | 640.725 | 628.901 | 647.106 | 632.624 | 624.255 | 552.053 | 562.488 | 541.248 | 535.857 | 568.804 | 608.843 | 617.855 | 615.348 | 644.267 | 671.128 | 665.816 | 628.427 | 648.206 | 709.714 | 784.325 | 787.775 | 816.47 | 814.749 | 866.417 | 937.438 | 980.836 | 970.459 | 913.359 | 904.761 | 904.427 | 885.653 | 807.53 | 769.487 | 755.904 | 724.149 | 645.983 | 613.825 | 559.006 | 507.658 | 470.641 | 455.597 | 415.733 | 413.665 | 405.047 | 368.926 | 353.544 | 347.102 | 342.469 | 318.218 | 302.075 | 257.632 | 248.497 | 237.499 | 221.788 | 202.932 | 202.569 | 198.22 | 183.728 | 189.035 | 197.628 | 193.622 | 183.655 | 171.462 | 177.195 | 150.7 | 122.1 | 103.7 | 102.3 | 89.9 | 76.6 | 86.2 | 75.1 | 68.6 | 59.4 | 54.6 | 53.6 | 50.1 | 45.8 | 47.6 | 43.3 | 38.8 | 34.9 | 28 | 23 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 4 | 0 | 0 | 5.7 | 5.7 | 22.7 | 19.7 | 9.7 | 9.7 | 5.7 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 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 |
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 |
Other Current Liabilities
| 862.434 | 966.597 | 824.889 | 800.902 | 859.724 | 840.311 | 837.023 | 870.072 | 862.45 | 867.697 | 843.131 | 855.774 | 789.568 | 759.315 | 742.649 | 772.817 | 699.303 | 692.911 | 735.065 | 790.742 | 811.441 | 778.261 | 770.703 | 775.296 | 760.575 | 748.447 | 723.699 | 718.108 | 659.566 | 641.133 | 607.226 | 563.586 | 563.116 | 531.932 | 473.978 | 449.4 | 428.408 | 447.498 | 449.596 | 460.576 | 459.557 | 445.641 | 423.306 | 428.489 | 431.628 | 434.159 | 445.048 | 482.416 | 495.921 | 503.039 | 488.968 | 527.26 | 544.642 | 550.019 | 512.509 | 531.693 | 586.273 | 651.905 | 697.362 | 719.634 | 716.427 | 765.308 | 832.535 | 862.091 | 847.6 | 789.337 | 731.943 | 727.348 | 765.589 | 672.399 | 656.502 | 679.263 | 640.28 | 561.452 | 504.504 | 472.629 | 443.555 | 419.075 | 409.768 | 367.282 | 366.186 | 367.005 | 331.012 | 305.46 | 294.466 | 289.992 | 265.753 | 248.307 | 219.051 | 217.911 | 207.428 | 192.491 | 181.829 | 183.264 | 178.996 | 165.19 | 170.461 | 179.666 | 176.181 | 167.007 | 156.741 | 162.746 | 136.2 | 107.6 | 90.6 | 89.3 | 83 | 69.9 | 79.6 | 68.6 | 62.2 | 53.2 | 48.5 | 47.5 | 44.2 | 40 | 41.8 | 37.6 | 33 | 29 | 21.9 | 16.5 |
Total Current Liabilities
| 862.434 | 966.597 | 824.889 | 800.902 | 859.724 | 840.311 | 837.023 | 870.072 | 862.45 | 867.697 | 843.131 | 855.774 | 789.568 | 759.315 | 742.649 | 772.817 | 699.303 | 692.911 | 735.065 | 790.742 | 811.441 | 778.261 | 770.703 | 775.296 | 760.575 | 748.447 | 723.699 | 718.108 | 659.566 | 641.133 | 607.226 | 563.586 | 563.116 | 531.932 | 473.978 | 449.4 | 428.408 | 447.498 | 449.596 | 460.576 | 459.557 | 445.641 | 423.306 | 428.489 | 431.628 | 434.159 | 445.048 | 482.416 | 502.921 | 510.039 | 495.968 | 534.26 | 551.642 | 557.019 | 519.509 | 538.693 | 593.273 | 658.905 | 704.362 | 726.634 | 723.427 | 772.308 | 839.535 | 869.091 | 854.6 | 796.337 | 738.943 | 734.348 | 772.589 | 679.399 | 656.502 | 679.263 | 640.28 | 561.452 | 504.504 | 472.629 | 443.555 | 425.075 | 409.768 | 367.282 | 366.186 | 371.005 | 331.012 | 305.46 | 300.166 | 295.692 | 288.453 | 268.007 | 228.751 | 227.611 | 213.128 | 198.191 | 181.829 | 183.264 | 178.996 | 165.19 | 170.461 | 179.666 | 176.181 | 167.007 | 156.741 | 162.746 | 136.8 | 108.2 | 90.6 | 89.3 | 83 | 69.9 | 79.6 | 68.6 | 62.2 | 53.2 | 48.5 | 47.5 | 44.2 | 40 | 41.8 | 37.6 | 33 | 29 | 21.9 | 16.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.98 | 33.068 | 123.878 | 186.987 | 161.095 | 201.105 | 245.114 | 237.12 | 180.129 | 115.193 | 155.594 | 130.637 | 120.679 | 120.721 | 140.744 | 120.768 | 120.79 | 120.813 | 120.835 | 120.857 | 120.878 | 130.9 | 130.921 | 130.942 | 120.962 | 130.983 | 121.007 | 140.89 | 141.342 | 141.369 | 151.396 | 141.423 | 145.449 | 159.476 | 145.048 | 138.094 | 145.041 | 142.026 | 130.233 | 108.248 | 128.248 | 128.248 | 140.248 | 80.248 | 88.248 | 65.248 | 50.248 | 43.248 | 58.248 | 58.248 | 68.248 | 58.248 | 68.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 97.248 | 96.694 | 43.248 | 55.748 | 43.248 | 8.248 | 16.248 | 16.248 | 42.248 | 51.248 | 30.248 | 11.248 | 12.248 | 26.248 | 26.248 | 12.248 | 16.422 | 27.474 | 25.539 | 25.601 | 8.415 | 8.475 | 8.535 | 0.593 | 4.65 | 4.706 | 2.725 | 0.839 | 0.867 | 0.894 | 0.92 | 0.945 | 0.97 | 0.994 | 0.867 | 0.889 | 0 | 0 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.052 | 8.362 | 8.93 | 10.596 | 8.723 | 7.626 | 14.62 | 3.094 | 2.824 | 0.886 | 2.262 | 2.967 | 2.574 | 1.101 | 2.253 | 3.607 | 2.158 | 3.786 | 2.492 | 3.773 | 2.637 | 3.681 | 2.182 | 3.239 | 1.922 | 2.926 | 1.659 | 2.876 | 1.904 | 2.829 | 1.799 | 3.111 | 1.755 | 2.676 | 1.478 | 2.451 | 0 | 2.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.623 | 6.288 | 2.729 | 5.547 | 3.742 | 3.273 | 2.813 | 4 | 3.744 | 3.394 | 2.314 | 2.943 | 2.337 | 2.141 | 1.781 | 2.037 | 1.867 | 1.902 | 2.086 | 2.396 | 2.629 | 6.778 | 1.68 | 1.748 | 1.457 | 1.011 | 0.974 | 1.06 | 0.976 | 0.657 | 0.791 | 0.589 | 0.458 | 0.44 | 0.586 | 0.324 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
Total Non-Current Liabilities
| 37.032 | 41.43 | 132.808 | 197.583 | 169.818 | 208.731 | 259.734 | 240.214 | 182.953 | 116.079 | 157.856 | 133.604 | 123.253 | 121.822 | 142.997 | 124.375 | 122.948 | 124.599 | 123.327 | 124.63 | 123.515 | 134.581 | 133.103 | 134.181 | 122.884 | 133.909 | 122.666 | 143.766 | 143.246 | 144.198 | 153.195 | 144.534 | 147.204 | 162.152 | 146.526 | 140.545 | 145.041 | 144.393 | 130.233 | 108.248 | 128.248 | 128.248 | 140.248 | 80.248 | 88.248 | 65.248 | 50.248 | 43.248 | 58.248 | 58.248 | 68.248 | 58.248 | 68.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 58.248 | 100.871 | 102.982 | 45.977 | 61.295 | 46.99 | 11.521 | 19.061 | 20.248 | 45.992 | 54.642 | 32.562 | 14.191 | 14.585 | 28.389 | 28.029 | 14.285 | 18.289 | 29.377 | 27.625 | 27.997 | 11.044 | 15.254 | 10.214 | 2.341 | 6.106 | 5.716 | 3.699 | 1.9 | 1.843 | 1.551 | 1.711 | 1.535 | 1.428 | 1.434 | 1.452 | 1.212 | 0.3 | 0.2 | 0.9 | 0.9 | 1 | 1 | 1 | 1 | 1 | 0.9 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 |
Total Liabilities
| 899.466 | 1,008.027 | 957.697 | 998.485 | 1,029.542 | 1,049.042 | 1,096.757 | 1,110.286 | 1,045.403 | 983.776 | 1,000.987 | 989.378 | 912.821 | 881.137 | 885.646 | 897.192 | 822.251 | 817.51 | 858.392 | 915.372 | 934.956 | 912.842 | 903.806 | 909.477 | 883.459 | 882.356 | 846.365 | 861.874 | 802.812 | 785.331 | 760.421 | 708.12 | 710.32 | 694.084 | 620.504 | 589.945 | 573.449 | 591.891 | 579.829 | 568.824 | 587.805 | 573.889 | 563.554 | 508.737 | 519.876 | 499.407 | 495.296 | 525.664 | 561.169 | 568.287 | 564.216 | 592.508 | 619.89 | 615.267 | 577.757 | 596.941 | 651.521 | 717.153 | 762.61 | 784.882 | 781.675 | 830.556 | 897.783 | 927.339 | 912.848 | 854.585 | 839.815 | 837.33 | 818.566 | 740.695 | 703.493 | 690.784 | 659.341 | 581.699 | 550.496 | 527.271 | 476.118 | 439.267 | 424.353 | 395.671 | 394.215 | 385.291 | 349.301 | 334.837 | 327.791 | 323.689 | 299.498 | 283.261 | 238.965 | 229.952 | 219.234 | 203.907 | 185.528 | 185.163 | 180.839 | 166.741 | 172.172 | 181.201 | 177.609 | 168.441 | 158.194 | 163.959 | 137.1 | 108.4 | 91.5 | 90.2 | 84 | 70.9 | 80.6 | 69.6 | 63.2 | 54.1 | 49.5 | 48.5 | 45.1 | 40.9 | 42.7 | 38.5 | 33.9 | 29.9 | 22.8 | 17.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 5.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 155.964 | 106.854 | 106.79 | 106.735 | 106.694 | 106.67 | 106.642 | 106.611 | 106.588 | 106.565 | 106.542 | 106.52 | 106.5 | 106.479 | 106.439 | 106.409 | 106.363 | 106.329 | 106.293 | 106.251 | 106.213 | 106.17 | 106.118 | 0.04 | 0.04 | 105.956 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.396 | 0.396 | 0.396 | 0.039 | 0.392 | 0.392 | 0.391 | 0.388 | 0.387 | 0.385 | 0.385 | 0.385 | 0.385 | 0.385 | 0.385 | 0.384 | 0.384 | 0.384 | 0.384 | 0.384 | 9.549 | 9.549 | 9.549 | 9.549 | 9.549 | 9.549 | 9.51 | 9.51 | 9.51 | 9.51 | 9.504 | 9.494 | 9.494 | 9.484 | 9.479 | 9.479 | 9.479 | 6.461 | 6.461 | 6.461 | 6.459 | 4.979 | 4.979 | 4.973 | 4.973 | 4.884 | 4.841 | 4.817 | 4.802 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.801 | 4.745 | 4.322 | 4.322 | 4.3 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -89.685 | -86.908 | -77.36 | -50.406 | -47.325 | -47.026 | -47.931 | -38.127 | -37.581 | -31.337 | -33.107 | -35.433 | -36.698 | -37.498 | -39.393 | -40.716 | -41.738 | -42.592 | -41.21 | -41.123 | -39.845 | -38.773 | -37.222 | -37.21 | -35.517 | -35.79 | -36.078 | -36.808 | -37.805 | -38.832 | -39.394 | -40.368 | -41.172 | -42.902 | -43.947 | -43.565 | -44.179 | -44.832 | -45.364 | -45.997 | -46.686 | -46.975 | -44.579 | -61.84 | -62.365 | -62.684 | -63.634 | -61.264 | -57.352 | -55.395 | -53.95 | -53.968 | -54.313 | -54.859 | -55.302 | -55.557 | -48.382 | -39.399 | -35.323 | -28.532 | -27.132 | -24 | -19.79 | -5.854 | -1.217 | -0.12 | 5.842 | 7.965 | 7.783 | 7.846 | 7.173 | 6.646 | 6.325 | 6.022 | 5.398 | 4.94 | 4.578 | 4.308 | 3.95 | 3.798 | 3.547 | 3.347 | 3.193 | 3.03 | 2.876 | 2.753 | 2.515 | 2.271 | 1.994 | 1.688 | 1.52 | 1.243 | 1.015 | 0.864 | 0.723 | 0.6 | 0.439 | 0.132 | -0.138 | -0.42 | -0.549 | -0.635 | -0.5 | -0.8 | -0.8 | -0.9 | -1.2 | -1.3 | -1.5 | -1.6 | -1.6 | -1.8 | -1.9 | -1.9 | -2 | -2.1 | -2.1 | -2.2 | -2.1 | -2 | -1.8 | -1.5 |
Accumulated Other Comprehensive Income/Loss
| -14.232 | -15.681 | -13.044 | -15.802 | -15.732 | -15.261 | -18.737 | -16.039 | -14.398 | -15.645 | -15.431 | -11.285 | -7.119 | -1.637 | -0.346 | 0.169 | -0.688 | -0.518 | -0.546 | -0.956 | -1.745 | -0.403 | -0.717 | -0.559 | -0.838 | -0.826 | -0.9 | -0.674 | -0.379 | -0.155 | 0.009 | 0.008 | -0.022 | -0.12 | -0.038 | -0.081 | -0.117 | -0.152 | -0.067 | -0.141 | -0.114 | -0.277 | -0.635 | -0.686 | -0.794 | -1.187 | -1.456 | -1.192 | -0.563 | -0.618 | -0.428 | 0.32 | 0.197 | 0.134 | 0.698 | 1.548 | 1.301 | 1.297 | 1.447 | 1.08 | 0 | 0 | 0 | 0 | -0.156 | -0.091 | 0.099 | 0.029 | 0.21 | -0.054 | -0.221 | -0.519 | -0.459 | -0.681 | -0.855 | -1.376 | -1.208 | -1.104 | -0.855 | -0.57 | -0.93 | -0.393 | -0.371 | -0.859 | 0.029 | -0.309 | -0.086 | 0.256 | 0.387 | 0.571 | 0.459 | 0.353 | 0.104 | 0.256 | 0.372 | 0.102 | 0.14 | 0.011 | -0.133 | -0.401 | -0.313 | -0.258 | 9.8 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.019 | 105.964 | 0 | 105.859 | 105.803 | 105.749 | 105.696 | 105.655 | 105.62 | 105.595 | 105.552 | 106.527 | 106.716 | 106.562 | 106.408 | 105.931 | 105.819 | 105.705 | 105.948 | 105.523 | 105.45 | 105.38 | 105.324 | 105.264 | 105.211 | 105.203 | 105.196 | 105.126 | 105.022 | 104.969 | 104.89 | 104.89 | 104.89 | 104.89 | 104.89 | 49.492 | 49.492 | 50.657 | 50.313 | 49.896 | 49.801 | 49.474 | 49.474 | 49.495 | 49.592 | 49.59 | 49.549 | 49.549 | 49.509 | 49.463 | 49.463 | 49.308 | 21.709 | 21.709 | 21.709 | 21.69 | 11.855 | 11.855 | 11.83 | 11.83 | 11.652 | 11.566 | 11.519 | 11.489 | 11.485 | 11.485 | 11.485 | 11.485 | 11.485 | 11.485 | 11.485 | 11.485 | 11.485 | 11.484 | 11.484 | 11.484 | 11.289 | 9.808 | 9.808 | 0 | 0 | 13 | 13 | 7.1 | 7 | 7.1 | 7.1 | 7 | 7.1 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Total Shareholders Equity
| 57.146 | 4.265 | 16.386 | 40.527 | 43.637 | 44.383 | 39.974 | 52.445 | 54.609 | 59.583 | 58.004 | 59.802 | 62.683 | 67.344 | 66.7 | 65.862 | 63.937 | 63.219 | 64.537 | 64.172 | 64.623 | 66.994 | 68.179 | 68.29 | 69.649 | 69.34 | 68.921 | 68.361 | 67.605 | 66.749 | 66.31 | 65.3 | 64.441 | 62.57 | 62.582 | 63.11 | 62.306 | 61.464 | 60.896 | 60.077 | 59.301 | 58.735 | 60.701 | 43.316 | 42.612 | 41.841 | 40.561 | 43.14 | 47.673 | 49.568 | 51.132 | 51.759 | 51.237 | 50.55 | 50.67 | 51.265 | 58.193 | 67.172 | 25.165 | 31.588 | 33.074 | 35.861 | 39.654 | 53.496 | 57.612 | 58.774 | 64.946 | 67.097 | 67.087 | 66.835 | 65.995 | 65.12 | 64.809 | 64.283 | 63.33 | 31.735 | 31.54 | 31.375 | 31.244 | 20.062 | 19.45 | 19.756 | 19.625 | 18.707 | 19.311 | 18.78 | 18.72 | 18.814 | 18.667 | 18.545 | 18.265 | 17.881 | 17.404 | 17.406 | 17.381 | 16.987 | 16.863 | 16.427 | 16.013 | 15.214 | 13.268 | 13.236 | 13.6 | 13.7 | 12.2 | 12.1 | 5.9 | 5.7 | 5.6 | 5.5 | 5.4 | 5.3 | 5.1 | 5.1 | 5 | 4.9 | 4.9 | 4.8 | 4.9 | 5 | 5.2 | 5.5 |
Total Equity
| 57.146 | 4.265 | 16.386 | 40.527 | 43.637 | 44.383 | 39.974 | 52.445 | 54.609 | 59.583 | 58.004 | 59.802 | 62.683 | 67.344 | 66.7 | 65.862 | 63.937 | 63.219 | 64.537 | 64.172 | 64.623 | 66.994 | 68.179 | 68.29 | 69.649 | 69.34 | 68.921 | 68.361 | 67.605 | 66.749 | 66.31 | 65.3 | 64.441 | 62.57 | 62.582 | 63.11 | 62.306 | 61.464 | 60.896 | 60.077 | 59.301 | 58.735 | 60.701 | 43.316 | 42.612 | 41.841 | 40.561 | 43.14 | 47.673 | 49.568 | 51.132 | 51.759 | 51.237 | 50.55 | 50.67 | 51.265 | 58.193 | 67.172 | 25.165 | 31.588 | 33.074 | 35.861 | 39.654 | 53.496 | 57.612 | 58.774 | 64.946 | 67.097 | 67.087 | 66.835 | 65.995 | 65.12 | 64.809 | 64.283 | 63.33 | 31.735 | 31.54 | 31.375 | 31.244 | 20.062 | 19.45 | 19.756 | 19.625 | 18.707 | 19.311 | 18.78 | 18.72 | 18.814 | 18.667 | 18.545 | 18.265 | 17.881 | 17.404 | 17.406 | 17.381 | 16.987 | 16.863 | 16.427 | 16.013 | 15.214 | 13.268 | 13.236 | 13.6 | 13.7 | 12.2 | 12.1 | 5.9 | 5.7 | 5.6 | 5.5 | 5.4 | 5.3 | 5.1 | 5.1 | 5 | 4.9 | 4.9 | 4.8 | 4.9 | 5 | 5.2 | 5.5 |
Total Liabilities & Shareholders Equity
| 956.612 | 1,012.292 | 974.083 | 1,039.012 | 1,073.179 | 1,093.425 | 1,136.731 | 1,162.731 | 1,100.012 | 1,043.359 | 1,058.991 | 1,049.18 | 975.504 | 948.481 | 952.346 | 963.054 | 886.188 | 880.729 | 922.929 | 979.544 | 999.579 | 979.836 | 971.985 | 977.767 | 953.108 | 951.696 | 915.286 | 930.235 | 870.417 | 852.08 | 826.731 | 773.42 | 774.761 | 756.654 | 683.086 | 653.055 | 635.755 | 653.355 | 640.725 | 628.901 | 647.106 | 632.624 | 624.255 | 552.053 | 562.488 | 541.248 | 535.857 | 568.804 | 608.843 | 617.855 | 615.348 | 644.267 | 671.128 | 665.816 | 628.427 | 648.206 | 709.714 | 784.325 | 787.775 | 816.47 | 814.749 | 866.417 | 937.438 | 980.836 | 970.459 | 913.359 | 904.761 | 904.427 | 885.653 | 807.53 | 769.487 | 755.904 | 724.149 | 645.983 | 613.825 | 559.006 | 507.658 | 470.641 | 455.597 | 415.733 | 413.665 | 405.047 | 368.926 | 353.544 | 347.102 | 342.469 | 318.218 | 302.075 | 257.632 | 248.497 | 237.499 | 221.788 | 202.932 | 202.569 | 198.22 | 183.728 | 189.035 | 197.628 | 193.622 | 183.655 | 171.462 | 177.195 | 150.7 | 122.1 | 103.7 | 102.3 | 89.9 | 76.6 | 86.2 | 75.1 | 68.6 | 59.4 | 54.6 | 53.6 | 50.1 | 45.8 | 47.6 | 43.3 | 38.8 | 34.9 | 28 | 23 |