RadNet, Inc.
NASDAQ:RDNT
82.56 (USD) • At close November 13, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 748.916 | 741.679 | 526.98 | 342.57 | 337.884 | 356.651 | 90.844 | 127.834 | 95.006 | 99.17 | 70.713 | 134.606 | 151.253 | 140.852 | 31.091 | 102.018 | 89.739 | 84.583 | 94.282 | 40.165 | 37.688 | 30.504 | 10.428 | 10.389 | 27.227 | 16.252 | 35.043 | 51.322 | 8.468 | 12.707 | 8.294 | 20.638 | 0.358 | 0.433 | 0.41 | 0.446 | 36.054 | 5.319 | 0.154 | 0.307 | 0.274 | 0.831 | 0.291 | 8.412 | 0.268 | 0.251 | 0.431 | 0.362 | 0.388 | 0.234 | 1.834 | 2.455 | 0.254 | 0.178 | 0.259 | 0.627 | 24.462 | 20.476 | -23.979 | 10.094 | 1.198 | -36.069 | -40.417 | -24.238 | -25.443 | -26.01 | -27.268 | 0.018 | -23.109 | 0.018 | 1.175 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.001 | 0.272 | 0.002 | 0.001 | 0.03 | 0.058 | 0.054 | 0.05 | 0.036 | 0.03 | 0.007 | 0.003 | 0.04 | 0.025 | 0.046 | 0.021 | 0.036 | 0.005 | 0.043 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.5 | 0.3 | 0.5 | 0.1 | 0.6 | 0.7 | 0.2 | 0.2 | 0.3 | 1.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.69 | 3.316 | 5.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 748.916 | 741.679 | 526.98 | 342.57 | 337.884 | 356.651 | 90.844 | 127.834 | 95.006 | 99.17 | 70.713 | 134.606 | 151.253 | 140.852 | 31.091 | 102.018 | 89.739 | 84.583 | 94.282 | 40.165 | 37.688 | 30.504 | 10.428 | 10.389 | 27.227 | 16.252 | 35.043 | 51.322 | 8.468 | 12.707 | 8.294 | 20.638 | 0.358 | 0.433 | 0.41 | 0.446 | 36.054 | 5.319 | 0.154 | 0.307 | 0.274 | 0.831 | 0.291 | 8.412 | 0.268 | 0.251 | 0.431 | 0.362 | 0.388 | 0.234 | 1.834 | 2.455 | 0.254 | 0.178 | 0.259 | 0.627 | 24.462 | 20.476 | -23.979 | 10.094 | 1.198 | -36.069 | -40.417 | -24.238 | -25.443 | -26.01 | -27.268 | 0.018 | -23.109 | 0.018 | 1.175 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.001 | 0.272 | 0.002 | 0.001 | 0.03 | 0.058 | 0.054 | 0.05 | 0.036 | 0.03 | 0.007 | 0.003 | 0.04 | 0.025 | 0.046 | 0.021 | 0.036 | 0.005 | 0.043 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.5 | 1.5 | 1.9 | 0.1 | 0.6 | 0.7 | 0.2 | 0.2 | 0.3 | 1.1 |
Net Receivables
| 199.076 | 224.509 | 223.841 | 189.049 | 192.584 | 196.721 | 196.741 | 185.328 | 176.155 | 170.815 | 165.508 | 140.446 | 158.689 | 163.618 | 154.186 | 135.421 | 137.835 | 127.217 | 145.477 | 156.005 | 152.133 | 159.972 | 157.386 | 149.514 | 157.155 | 152.69 | 162.2 | 157.861 | 169.907 | 173.242 | 171.66 | 166.638 | 186.478 | 165.086 | 177.83 | 162.843 | 159.205 | 155.964 | 153.258 | 148.235 | 155.011 | 147.017 | 140.629 | 133.599 | 134.265 | 139.373 | 134.939 | 129.194 | 128.637 | 131.443 | 133.971 | 128.432 | 122.036 | 116.902 | 104.666 | 96.094 | 94.604 | 94.351 | 88.219 | 87.825 | 92.418 | 94.768 | 97.273 | 96.2 | 107.714 | 100.857 | 97.066 | 87.39 | 92.767 | 79.461 | 82.879 | 29.084 | 25.334 | 23.537 | 23.018 | 22.795 | 20.58 | 22.099 | 19.267 | 20.995 | 22.571 | 25.496 | 24.951 | 25.652 | 26.72 | 29.578 | 29.703 | 30.904 | 31.101 | 31.105 | 29.309 | 28.897 | 28.136 | 24.631 | 23.984 | 22.486 | 19.694 | 19.124 | 17.8 | 17.3 | 16.1 | 16.1 | 15.6 | 15.6 | 18.9 | 20.7 | 19 | 20.1 | 19.9 | 19.3 | 19.3 | 20.4 | 20.8 | 18.9 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.041 | 2.041 | 2.041 | 2.041 | 2.499 | 2.499 | 2.499 | 2.499 | 0 | 0 | 0 | 4.851 | 2.203 | 22.279 | 22.279 | 22.278 | 22.279 | 17.246 | 48.425 | 17.246 | 17.246 | 16.692 | 16.692 | 16.691 | 13.321 | 5.888 | 5.888 | 8.792 | 7.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.979 | 0 | 0 | 36.069 | 40.417 | 24.238 | 25.443 | 26.01 | 27.268 | 0 | 30.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.101 | 1.1 | 2.1 | 2.235 | 5.235 | 5.235 | 5.235 | 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
| 68.261 | 38.536 | 45.007 | 47.657 | 48.204 | 49.319 | 55.1 | 54.022 | 53.344 | 49.119 | 52.475 | 49.212 | 30.054 | 30.449 | 37.72 | 32.985 | 31.482 | 35.72 | 40.44 | 45.004 | 49.898 | 43.998 | 48.317 | 48.787 | 42.634 | 37.189 | 32.959 | 26.168 | 23.181 | 21.702 | 28.486 | 30.638 | 50.845 | 57.062 | 59.701 | 66.08 | 61.044 | 82.106 | 40.908 | 43.478 | 41.964 | 40.468 | 41.946 | 34.333 | 23.691 | 22.646 | 29.005 | 26.344 | 20.243 | 21.171 | 19.859 | 21.44 | 16.303 | 15.343 | 16.3 | 14.304 | 16.472 | 13.068 | 11.416 | 9.99 | 9.528 | 10.343 | 10.497 | 13.665 | 10.881 | 11.172 | 19.402 | 10.273 | 16.024 | 11.246 | 8.078 | 3.603 | 3.533 | 1.763 | 1.8 | 1.799 | 1.899 | 0 | 2.009 | 1.858 | 2.969 | 1.515 | 1.856 | 2.092 | 2.67 | 1.305 | 1.744 | 1.518 | 1.698 | 1.571 | 2.504 | 1.422 | 1.454 | 1.186 | 1.273 | 1.075 | 0.942 | 3.644 | 3.9 | 1.7 | 0.9 | 0.7 | 0.9 | 1.9 | 1.6 | 0.9 | 0.9 | 0.8 | 1.1 | 1.6 | 1.1 | 0.8 | 0.3 | 0.3 |
Total Current Assets
| 1,016.253 | 1,004.724 | 795.828 | 579.276 | 578.672 | 602.691 | 342.685 | 367.184 | 324.505 | 319.104 | 288.696 | 324.264 | 339.996 | 334.919 | 222.997 | 270.424 | 259.056 | 247.52 | 280.199 | 241.836 | 239.719 | 234.474 | 216.131 | 208.69 | 227.016 | 206.131 | 230.202 | 235.351 | 201.556 | 207.651 | 208.44 | 217.914 | 237.681 | 222.581 | 237.941 | 230.522 | 256.303 | 243.389 | 194.32 | 192.02 | 197.249 | 188.316 | 182.866 | 176.344 | 158.224 | 162.27 | 164.375 | 155.9 | 149.268 | 152.848 | 155.664 | 152.327 | 138.593 | 132.423 | 121.225 | 111.025 | 135.538 | 127.895 | 99.635 | 107.909 | 103.144 | 105.111 | 107.77 | 108.57 | 118.595 | 112.029 | 116.468 | 97.681 | 108.791 | 90.725 | 92.132 | 32.689 | 28.869 | 25.302 | 24.82 | 24.596 | 22.481 | 22.1 | 21.278 | 22.854 | 25.812 | 27.013 | 26.808 | 27.774 | 29.448 | 32.038 | 32.597 | 34.558 | 35.064 | 37.918 | 37.051 | 35.594 | 29.615 | 25.864 | 25.278 | 23.598 | 20.641 | 22.811 | 21.7 | 19 | 17 | 16.9 | 16.6 | 17.6 | 21 | 23.1 | 21.8 | 21 | 21.6 | 21.6 | 20.6 | 21.4 | 21.4 | 20.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,621.234 | 1,276.963 | 1,240.538 | 1,200.433 | 1,190.391 | 1,203.224 | 1,168.801 | 1,169.485 | 1,146.907 | 1,149.878 | 1,084.75 | 1,068.538 | 1,029.857 | 1,028.746 | 942.274 | 882.996 | 813.563 | 819.043 | 811.813 | 812.223 | 790.868 | 785.181 | 747.03 | 345.729 | 285.787 | 286.484 | 285.572 | 244.301 | 245.919 | 253.179 | 257.458 | 247.725 | 249.397 | 250.426 | 254.949 | 256.722 | 232.477 | 225.867 | 222.171 | 223.127 | 225.597 | 225.451 | 226.209 | 218.547 | 217.383 | 219.679 | 217.443 | 216.56 | 208.04 | 219.044 | 220.206 | 215.527 | 191.431 | 197.769 | 195.633 | 194.23 | 190.031 | 187.924 | 178.217 | 182.571 | 182.945 | 184.643 | 189.956 | 193.104 | 201.514 | 203.512 | 194.599 | 164.097 | 160.186 | 155.928 | 158.155 | 64.566 | 62.836 | 63.687 | 64.886 | 68.107 | 71.037 | 74.262 | 75.977 | 77.333 | 77.333 | 80.876 | 84.259 | 81.886 | 85.361 | 88.407 | 91.912 | 87.875 | 86.587 | 81.587 | 74.84 | 65.368 | 52.425 | 47.313 | 43.327 | 44.358 | 42.089 | 38.891 | 39 | 37.7 | 34 | 34.3 | 33 | 27 | 31.8 | 31.5 | 32.2 | 33.4 | 32 | 31.3 | 39 | 38.7 | 17 | 16.5 |
Goodwill
| 711.841 | 708.98 | 694.292 | 679.463 | 676.376 | 687.879 | 687.085 | 677.665 | 575.092 | 577.781 | 570.188 | 513.82 | 502.71 | 502.331 | 502.566 | 472.879 | 470.685 | 467.803 | 444.407 | 440.981 | 439.867 | 437.94 | 424.308 | 418.093 | 274.361 | 275.272 | 268.567 | 256.776 | 253.14 | 244.464 | 239.954 | 239.553 | 240.64 | 240.52 | 240.702 | 239.408 | 201.45 | 196.672 | 200.304 | 200.304 | 200.304 | 197.086 | 196.705 | 196.395 | 196.09 | 196.09 | 197.09 | 193.871 | 174.108 | 166.16 | 159.593 | 159.507 | 153.895 | 149.711 | 147.752 | 143.353 | 125.011 | 124.178 | 110.555 | 106.502 | 105.378 | 105.378 | 105.378 | 105.278 | 105.604 | 102.101 | 94.04 | 84.395 | 83.476 | 65.786 | 61.537 | 23.099 | 23.099 | 23.099 | 23.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,064 | 23,064 | 0 | 0 | 0 | 23.064 | 0 | 0 | 0 | 0 | 24.44 | 0 | 0 | 0 | 0 | 0 | 0 | 10.6 | 10.8 | 11 | 11.1 | 11.3 | 20.3 | 19.3 | 19.5 | 20.2 | 22.8 | 21.8 | 28.6 | 31.8 | 17.9 | 18.1 |
Intangible Assets
| 84.441 | 84.049 | 86.883 | 90.615 | 91.833 | 100.433 | 103.003 | 106.228 | 88.64 | 93.766 | 99.339 | 56.603 | 57.499 | 51.783 | 52.198 | 52.393 | 57.152 | 57.601 | 43.286 | 42.994 | 43.613 | 40.8 | 40.872 | 41.4 | 39.01 | 39.795 | 39.87 | 40.422 | 40.92 | 41.506 | 42.132 | 42.682 | 43.33 | 44.032 | 44.695 | 45.253 | 45.225 | 46 | 46.856 | 47.624 | 48.392 | 48.575 | 49.334 | 50.044 | 50.808 | 51.462 | 52.236 | 51.628 | 52.8 | 51.483 | 52.199 | 53.105 | 54.389 | 56.11 | 57.165 | 57.348 | 52.569 | 52.852 | 53.507 | 54.313 | 54.703 | 55.488 | 56.022 | 56.861 | 56.878 | 57.971 | 59.064 | 58.908 | 62.719 | 62.95 | 64.233 | 4.738 | 10.417 | 9.553 | 4.535 | 27.263 | 27.196 | 27.07 | 26.643 | 25.396 | 23.099 | 23.099 | 25.2 | 23.064 | 23.064 | 23.064 | 23.064 | 0 | 23.72 | 24.064 | 24.064 | 24.064 | 0 | 18.767 | 19.037 | 19.338 | 18.228 | 10.235 | 10.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 796.282 | 793.029 | 781.175 | 770.078 | 768.209 | 788.312 | 790.088 | 783.893 | 663.732 | 671.547 | 669.527 | 570.423 | 560.209 | 554.114 | 554.764 | 525.272 | 527.837 | 525.404 | 487.693 | 483.975 | 483.48 | 478.74 | 465.18 | 459.493 | 313.371 | 315.067 | 308.437 | 297.198 | 294.06 | 285.97 | 282.086 | 282.235 | 283.97 | 284.552 | 285.397 | 284.661 | 246.675 | 242.672 | 247.16 | 247.928 | 248.696 | 245.661 | 246.039 | 246.439 | 246.898 | 247.552 | 249.326 | 245.499 | 226.908 | 217.643 | 211.792 | 212.612 | 208.284 | 205.821 | 204.917 | 200.701 | 177.58 | 177.03 | 164.062 | 160.815 | 160.081 | 160.866 | 161.4 | 162.139 | 162.482 | 160.072 | 153.104 | 143.303 | 146.195 | 128.736 | 125.77 | 27.837 | 33.516 | 32.652 | 27.634 | 27.263 | 27.196 | 27.07 | 26.643 | 25.396 | 23.099 | 23.099 | 25.2 | 23.064 | 23.064 | 23.064 | 23.064 | 23.064 | 23.72 | 24.064 | 24.064 | 24.064 | 24.44 | 18.767 | 19.037 | 19.338 | 18.228 | 10.235 | 10.4 | 10.6 | 10.8 | 11 | 11.1 | 11.3 | 20.3 | 19.3 | 19.5 | 20.2 | 22.8 | 21.8 | 28.6 | 31.8 | 17.9 | 18.1 |
Long Term Investments
| 0 | 100.844 | 97.034 | 92.71 | 94.472 | 52.492 | 59.321 | 57.893 | 52.02 | 48.936 | 44.746 | 42.229 | 44.228 | 41.375 | 36.813 | 34.528 | 35.571 | 37.37 | 36.425 | 34.47 | 36.868 | 38.621 | 39.712 | 37.973 | 42.199 | 54.077 | 52.591 | 52.435 | 49.158 | 48.5 | 46.114 | 43.509 | 41.868 | 39.483 | 34.119 | 33.584 | 32.434 | 30.502 | 30.184 | 32.123 | 27.474 | 27.521 | 28.939 | 28.949 | 28.61 | 28.646 | 27.959 | 28.598 | 26.582 | 23.119 | 22.933 | 22.326 | 17.275 | 17.935 | 17.274 | 15.444 | 16.02 | 16.815 | 17.507 | 18.741 | 17.939 | 18.677 | 18.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 4.1 |
Tax Assets
| 0 | 0 | 0 | 196.22 | 1.803 | 1.962 | 0 | 216.316 | 3.512 | 5.415 | 12.8 | 14.853 | 24.563 | 29.39 | 31.554 | 34.687 | 42.188 | 46.226 | 45.961 | 34.548 | 34.423 | 34.013 | 31.952 | 31.506 | 23.04 | 30.93 | 33.611 | 30.852 | 48.325 | 48.416 | 51.446 | 50.356 | 22.939 | 24.352 | 25.971 | 24.685 | 32.584 | 37.188 | 38.912 | 35.334 | 39.004 | 40.66 | 41.08 | 39.914 | 49.679 | 53.817 | 53.054 | 52.79 | 11.181 | 11.948 | 12.719 | 13.49 | 13.517 | 14.236 | 14.956 | 15.486 | 16.003 | 16.544 | 7.559 | 8.229 | 8.898 | 9.567 | 10.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.235 | 5.235 | 5.235 | 5.235 | 5.235 | 4.135 | 4.135 | 0 | 3 | 0 | 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
| -1,158.427 | 53.863 | 54.98 | 47.976 | 54.478 | 56.609 | 53.174 | -160.864 | 56.488 | 45.839 | 41.002 | 38.167 | 43.51 | 43.654 | 40.384 | 38.75 | 39.651 | 41.44 | 37.301 | 38.555 | 32.542 | 25.647 | 26.063 | 26.746 | 19.229 | 20.295 | 13.215 | 8.842 | 8.901 | 8.104 | 8.438 | 7.737 | 7.544 | 6.947 | 7.333 | 8.261 | 8.402 | 8.885 | 9.658 | 10.148 | 10.499 | 10.837 | 12.111 | 12.385 | 14.338 | 14.769 | 14.977 | 15.726 | 3.029 | 3.007 | 2.97 | 2.906 | 3.134 | 2.887 | 2.577 | 2.628 | 2.478 | 2.792 | 3.693 | 2.406 | 3.16 | 3.424 | 3.748 | 31.759 | 35.036 | 34.215 | 33.752 | 28.539 | 18.793 | 17.965 | 20.219 | 6.274 | 1.379 | 1.338 | 1.245 | 1.267 | 1.847 | 1.944 | 1.75 | 1.868 | 4.328 | 3.983 | 1.945 | 4.076 | 2.71 | 3.018 | 2.93 | 6.142 | 3.219 | 3.476 | 3.396 | 3.403 | 4.069 | 3.865 | 3.71 | 3.331 | 5.03 | 4.985 | 4.8 | 4.9 | 6.1 | 5.9 | 7.5 | 6.8 | 9.8 | 9.4 | 10.2 | 11.7 | 12.7 | 12.2 | 12.3 | 14 | 11.4 | 13.3 |
Total Non-Current Assets
| 2,259.089 | 2,224.699 | 2,173.727 | 2,307.417 | 2,109.353 | 2,102.599 | 2,071.384 | 2,066.723 | 1,922.659 | 1,921.615 | 1,852.825 | 1,734.21 | 1,702.367 | 1,697.279 | 1,605.789 | 1,516.233 | 1,458.81 | 1,469.483 | 1,419.193 | 1,403.771 | 1,378.181 | 1,362.202 | 1,309.937 | 901.447 | 683.626 | 706.853 | 693.426 | 633.628 | 646.363 | 644.169 | 645.542 | 631.562 | 605.718 | 605.76 | 607.769 | 607.913 | 552.572 | 545.114 | 548.085 | 548.66 | 551.27 | 550.13 | 554.378 | 546.234 | 556.908 | 564.463 | 562.759 | 559.173 | 475.74 | 474.761 | 470.62 | 466.861 | 433.641 | 438.648 | 435.357 | 428.489 | 402.112 | 401.105 | 371.038 | 372.762 | 373.023 | 377.177 | 384.053 | 387.002 | 399.032 | 397.799 | 381.455 | 335.939 | 325.174 | 302.629 | 304.144 | 98.677 | 97.731 | 97.677 | 93.765 | 96.637 | 100.08 | 103.276 | 104.37 | 104.597 | 109.995 | 113.193 | 116.639 | 114.261 | 116.37 | 118.624 | 122.041 | 117.081 | 116.526 | 109.127 | 102.3 | 92.835 | 80.934 | 69.945 | 66.074 | 67.027 | 65.347 | 54.112 | 54.2 | 53.2 | 50.9 | 51.2 | 51.6 | 45.1 | 61.9 | 60.2 | 61.9 | 65.3 | 67.5 | 65.3 | 79.9 | 84.5 | 50.5 | 52 |
Total Assets
| 3,275.342 | 3,229.423 | 2,969.555 | 2,886.693 | 2,688.025 | 2,705.29 | 2,414.069 | 2,433.907 | 2,247.164 | 2,240.719 | 2,141.521 | 2,058.474 | 2,042.363 | 2,032.198 | 1,828.786 | 1,786.657 | 1,717.866 | 1,717.003 | 1,699.392 | 1,645.607 | 1,617.9 | 1,596.676 | 1,526.068 | 1,109.33 | 910.642 | 912.984 | 923.628 | 868.979 | 847.919 | 851.82 | 853.982 | 849.476 | 843.399 | 828.341 | 845.71 | 838.435 | 808.875 | 788.503 | 742.405 | 740.68 | 748.519 | 738.446 | 737.244 | 722.576 | 715.132 | 726.733 | 727.134 | 715.119 | 625.008 | 627.609 | 626.284 | 619.188 | 572.234 | 571.071 | 556.582 | 539.514 | 537.65 | 529 | 470.673 | 480.671 | 476.167 | 482.288 | 491.823 | 495.572 | 517.627 | 509.828 | 497.923 | 433.62 | 433.965 | 393.354 | 396.276 | 131.366 | 126.6 | 122.979 | 118.585 | 121.233 | 122.561 | 125.376 | 125.648 | 127.451 | 135.807 | 140.206 | 143.447 | 142.035 | 145.818 | 150.662 | 154.638 | 151.639 | 151.59 | 147.045 | 139.351 | 128.429 | 110.549 | 95.809 | 91.352 | 90.625 | 85.988 | 76.922 | 75.9 | 72.2 | 67.9 | 68.1 | 68.2 | 62.7 | 82.9 | 83.3 | 83.7 | 86.3 | 89.1 | 86.9 | 100.5 | 105.9 | 71.9 | 72.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 353.898 | 324.578 | 122.888 | 302.086 | 333.224 | 296.727 | 102.678 | 296.333 | 296.935 | 276.313 | 86.461 | 240.837 | 244.536 | 215.4 | 70.071 | 205.701 | 206.272 | 199.178 | 64.3 | 175.894 | 168.815 | 177.659 | 68.04 | 150.146 | 144.467 | 151.58 | 28.538 | 105.1 | 107.452 | 113.729 | 40.952 | 114.716 | 108.076 | 114.361 | 52.296 | 95.058 | 94.078 | 102.275 | 46.855 | 100.931 | 98.736 | 90.459 | 36.962 | 99.765 | 108.417 | 112.808 | 39.177 | 102.784 | 109.039 | 111.095 | 29.984 | 93.84 | 94.586 | 91.206 | 24.659 | 0 | 0 | 70.268 | 17.717 | 3.061 | 0 | 71.319 | 26.071 | 87.316 | 81.726 | 73.684 | 13.288 | 13.61 | 15.348 | 50.544 | 26.221 | 20.962 | 21.492 | 21.58 | 22.469 | 21.501 | 21.442 | 22.731 | 22.852 | 24.472 | 22.193 | 21.956 | 24.462 | 22.863 | 20.187 | 21.295 | 20.871 | 23.2 | 17.984 | 21.409 | 19.361 | 18.308 | 15.462 | 15.028 | 15.416 | 13.66 | 15.394 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 82.129 | 142.717 | 78.34 | 129.936 | 134.691 | 75.493 | 133.115 | 127.614 | 144.533 | 145.674 | 140.976 | 142.068 | 152.391 | 153.587 | 184.106 | 176.535 | 180.443 | 179.043 | 182.307 | 168.669 | 186.525 | 178.954 | 172.86 | 44.881 | 33.376 | 36.947 | 38.461 | 37.956 | 39.469 | 32.701 | 33.668 | 31.083 | 34.141 | 29.322 | 31.242 | 32.421 | 32.152 | 29.922 | 25.128 | 25.105 | 25.266 | 24.952 | 26.203 | 6.178 | 7.502 | 8.084 | 8.364 | 8.645 | 9.726 | 10.882 | 11.701 | 13.442 | 11.895 | 12.732 | 13.753 | 17.357 | 18.27 | 19.862 | 34.688 | 21.048 | 21.954 | 23.208 | 41.136 | 20.565 | 19.82 | 17.946 | 16.582 | 12.991 | 12.427 | 9.563 | 8.903 | 3.572 | 2.716 | 2.718 | 2.995 | 128.791 | 30.615 | 31.45 | 28.306 | 29.638 | 26.128 | 57.37 | 52.152 | 45.074 | 58.817 | 52.368 | 58.902 | 37.451 | 47.173 | 43.114 | 42.856 | 39.291 | 38.287 | 36.6 | 41.676 | 50.738 | 48.691 | 47.228 | 42.5 | 0 | 0.1 | 0.1 | 0.1 | 0.5 | 3 | 3.2 | 1.3 | 0.7 | 2.4 | 2.4 | 2 | 1.4 | 0.2 | 1.4 |
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 | 0.154 | 0.151 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.392 | 4.462 | 4.475 | 4.647 | 5.176 | 5.054 | 4.343 | 4.021 | 3.565 | 3.847 | 6.93 | 10.701 | 19.619 | 31.947 | 40.648 | 39.257 | 45.846 | 45.7 | 1.344 | 1.316 | 1.908 | 1.732 | 1.958 | 2.398 | 2.959 | 2.759 | 2.711 | 2.606 | 1.944 | 1.961 | 1.574 | 1.516 | 1.658 | 1.598 | 1.528 | 1.598 | 1.323 | 1.4 | 1.762 | 1.964 | 1.948 | 1.476 | 1.305 | 1.344 | 1.448 | 1.348 | 1.276 | 1.273 | 1.148 | 1.008 | 1.162 | 2.075 | 1.191 | 1.338 | 2.245 | 2.313 | 0.717 | 0.654 | 0 | 0 | 0 | 0.473 | 0 | 57.605 | 0 | 0 | 0 | 0 | 41.295 | 24.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 383.609 | -26.876 | 20.494 | 179.981 | -34.876 | 20.463 | -27.042 | 232.41 | -35.208 | -41.938 | -42.921 | 208.683 | -41.352 | -48.803 | -37.537 | 57.889 | -58.203 | -48.622 | -54.838 | 43.001 | -54.811 | -56.252 | -51.891 | 124.198 | 16.912 | 9.799 | 12.108 | 122.506 | 10.234 | 9.686 | 9.957 | 81.79 | 2.057 | 11.096 | 7.375 | 71.337 | 7.963 | 2.935 | 3.496 | 59.35 | 3.376 | 2.45 | 3.511 | 73.905 | 2.721 | 2.59 | 2.757 | 69.518 | 4.274 | 5.513 | 4.222 | 77.878 | 2.499 | 3.275 | 3.051 | 60.935 | 87.022 | 76.006 | -7.223 | 59.38 | 66.917 | 68.75 | -11.033 | 59.972 | 2.323 | 2.45 | 1.004 | 48.222 | 41.949 | 27.699 | 1.204 | 1.079 | 5.748 | 5.439 | 5.717 | 16.766 | 3.79 | 2.306 | 1.986 | 2.536 | 2.034 | 2.817 | 2.127 | 2.853 | 4.643 | 5.475 | 4.891 | 20.904 | 4.042 | 4.335 | 2.613 | 3.929 | 3.288 | 3.051 | 2.52 | 2.032 | 1.833 | 0.2 | 2.2 | 57 | 50 | 47.7 | 41.6 | 37.3 | 37.7 | 37.9 | 34.6 | 32.3 | 38.2 | 31.9 | 43.4 | 42.6 | 15.1 | 14.7 |
Total Current Liabilities
| 470.13 | 474.201 | 427.887 | 437.452 | 407.077 | 434.234 | 407.143 | 466.723 | 409.223 | 404.518 | 381.298 | 374.784 | 371.495 | 381.267 | 402.617 | 398.114 | 373.787 | 382.393 | 327.991 | 326.049 | 309.516 | 293.249 | 300.586 | 239.517 | 203.393 | 193.972 | 204.86 | 191.606 | 156.747 | 151.8 | 158.928 | 155.341 | 152.572 | 150.092 | 154.506 | 157.652 | 136.496 | 128.335 | 132.661 | 133.274 | 131.521 | 127.614 | 121.478 | 118.389 | 111.436 | 120.439 | 125.205 | 118.613 | 117.932 | 126.442 | 128.18 | 122.38 | 109.425 | 111.931 | 110.255 | 105.264 | 106.009 | 96.522 | 97.733 | 98.705 | 92.086 | 92.582 | 101.525 | 106.608 | 109.459 | 102.122 | 91.27 | 74.501 | 67.986 | 52.61 | 60.651 | 30.872 | 29.426 | 29.649 | 30.292 | 168.026 | 55.906 | 55.198 | 53.023 | 55.026 | 52.634 | 82.38 | 76.235 | 72.389 | 86.323 | 78.03 | 85.088 | 79.226 | 74.415 | 65.433 | 66.878 | 62.581 | 59.883 | 55.112 | 59.223 | 68.186 | 64.183 | 62.822 | 60.5 | 57 | 50.1 | 47.8 | 41.7 | 37.8 | 40.7 | 41.1 | 35.9 | 33 | 40.6 | 34.3 | 45.4 | 44 | 15.3 | 16.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,654.706 | 1,634.777 | 1,444.79 | 1,417.165 | 1,458.34 | 1,477.178 | 1,475.892 | 1,443.461 | 1,360.778 | 1,366.55 | 1,331.372 | 1,321.173 | 1,299.461 | 1,316.753 | 1,107.572 | 1,076.752 | 1,056.52 | 1,060.54 | 1,129.218 | 1,076.89 | 1,077.605 | 1,081.848 | 1,011.9 | 633.012 | 552.964 | 561.31 | 569.641 | 575.037 | 583.094 | 601.652 | 608.01 | 612.175 | 620.301 | 607.687 | 616.646 | 606.299 | 614.166 | 616.728 | 575.385 | 572.502 | 588.593 | 587.567 | 598.636 | 575.448 | 577.005 | 578.584 | 578.999 | 573.762 | 541.551 | 543.049 | 545.542 | 545.384 | 512.048 | 508.572 | 500.307 | 487.217 | 487.249 | 490.562 | 435.1 | 430.267 | 435.337 | 461.633 | 468.797 | 469.953 | 485.715 | 486.034 | 486.965 | 408.813 | 428.448 | 374.732 | 372.965 | 178.344 | 171.721 | 166.763 | 159.223 | 23.809 | 135.702 | 139.06 | 140.713 | 139.651 | 142.482 | 112.534 | 119.786 | 120.675 | 111.289 | 123.662 | 120.434 | 121.136 | 123.919 | 123.384 | 115.212 | 108.202 | 94.276 | 88.093 | 85.062 | 82.572 | 83.577 | 75.877 | 78 | 77.5 | 78.6 | 79.8 | 81.3 | 77.4 | 69.9 | 68.6 | 71.9 | 74.4 | 75.9 | 77.6 | 84.1 | 83 | 70.1 | 69.4 |
Deferred Revenue Non-Current
| 0 | 0 | 630.348 | 605.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -195.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.185 | 15.85 | 15.318 | 14.965 | 12.685 | 12.407 | 12.069 | 11.516 | 10.366 | 10.379 | 10.638 | 10.363 | 9.234 | 8.92 | 8.494 | 8.287 | 7.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.795 | 17.471 | 14.479 | 211.996 | 16.645 | 10.005 | 10.41 | 9.256 | 0 | 0 | 0 | 195.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.077 | 10.134 | 5.074 | 6.721 | 9.805 | 22.869 | 27.523 | 23.015 | 18.773 | 18.266 | 7.401 | 16.36 | 32.028 | 34.899 | 37.239 | 53.488 | 41.438 | 40.814 | 34.994 | 9.529 | 15.707 | 9.149 | 0.044 | 36.548 | 32.998 | 32.768 | 32.76 | 32.411 | 34.12 | 34.719 | 33.936 | 29.907 | 30.181 | 33.596 | 37.026 | 38.023 | 31.876 | 31.256 | 27.82 | 27.206 | 25.787 | 26.023 | 26.448 | 26.529 | 26.329 | 22.77 | 5.131 | 24.745 | 24.774 | 8.111 | 8.405 | 21.231 | 14.876 | 16.119 | 27.851 | 29.506 | 31.919 | 30.251 | 17.159 | 26.46 | 27.205 | 5.496 | 5.745 | -8.232 | -3.668 | -2.041 | -2.227 | 19.653 | -9.397 | 14.848 | 11.039 | 0.944 | 0.022 | 0.031 | 0.03 | 0.031 | 1.282 | 1.467 | 1.665 | 0.329 | 0.506 | 0.824 | 1.073 | 1.421 | 0.561 | 0.597 | 0.653 | 0.694 | 0.781 | 0.779 | 0.824 | 2.146 | 1.715 | 6.559 | 6.371 | 0.282 | 0.328 | 1.501 | 1.4 | 1.9 | 2.3 | 2.3 | 2.5 | 2.6 | 3.3 | 3.2 | 3.3 | 3.9 | 4.2 | 3.7 | 2.9 | 3.8 | 2.4 | 2.6 |
Total Non-Current Liabilities
| 1,685.578 | 1,662.382 | 1,464.343 | 1,635.882 | 1,484.79 | 1,510.052 | 1,513.825 | 1,475.732 | 1,379.551 | 1,384.816 | 1,338.773 | 1,337.533 | 1,331.489 | 1,351.652 | 1,144.811 | 1,130.24 | 1,097.958 | 1,101.354 | 1,164.212 | 1,086.419 | 1,093.312 | 1,090.997 | 1,011.944 | 669.56 | 585.962 | 594.078 | 602.401 | 607.448 | 617.214 | 636.371 | 641.946 | 642.082 | 650.482 | 641.283 | 653.672 | 644.322 | 646.042 | 647.984 | 603.205 | 599.708 | 614.38 | 613.59 | 625.084 | 601.977 | 603.334 | 601.354 | 600.315 | 598.507 | 566.325 | 566.125 | 566.632 | 566.615 | 538.993 | 536.207 | 528.158 | 516.723 | 519.168 | 520.813 | 452.259 | 456.727 | 462.542 | 467.129 | 474.542 | 469.994 | 482.324 | 484.27 | 485.015 | 428.743 | 419.051 | 389.58 | 384.004 | 179.288 | 171.743 | 166.794 | 159.253 | 23.84 | 136.984 | 140.527 | 142.378 | 139.98 | 142.988 | 113.358 | 120.859 | 122.096 | 111.85 | 124.259 | 121.087 | 121.83 | 124.7 | 124.163 | 116.036 | 110.348 | 95.991 | 94.652 | 91.432 | 82.853 | 83.905 | 77.378 | 79.4 | 79.4 | 80.9 | 82.1 | 83.8 | 80 | 73.2 | 71.8 | 75.2 | 78.3 | 80.1 | 81.3 | 87 | 86.8 | 72.5 | 72 |
Total Liabilities
| 2,155.708 | 2,136.583 | 1,892.23 | 2,073.334 | 1,891.867 | 1,944.286 | 1,920.968 | 1,942.455 | 1,788.774 | 1,789.334 | 1,720.071 | 1,712.317 | 1,702.984 | 1,732.919 | 1,547.428 | 1,528.354 | 1,471.745 | 1,483.747 | 1,492.203 | 1,412.468 | 1,402.828 | 1,384.246 | 1,312.53 | 909.077 | 789.355 | 788.05 | 807.261 | 799.054 | 773.961 | 788.171 | 800.874 | 797.423 | 803.054 | 791.375 | 808.178 | 801.974 | 782.538 | 776.319 | 735.866 | 732.982 | 745.901 | 741.204 | 746.562 | 720.366 | 714.77 | 721.793 | 725.52 | 717.12 | 684.257 | 692.567 | 694.812 | 688.995 | 648.418 | 648.138 | 638.413 | 621.987 | 625.177 | 617.335 | 549.992 | 555.432 | 554.628 | 559.711 | 576.067 | 576.602 | 591.783 | 586.392 | 576.285 | 503.244 | 487.037 | 442.19 | 444.655 | 210.16 | 201.169 | 196.443 | 189.545 | 191.866 | 192.89 | 195.725 | 195.401 | 195.006 | 195.622 | 195.738 | 197.094 | 194.485 | 198.173 | 202.289 | 206.175 | 201.056 | 199.115 | 189.596 | 182.914 | 172.929 | 155.874 | 149.764 | 150.656 | 151.039 | 148.088 | 140.201 | 139.9 | 136.4 | 131 | 129.9 | 125.5 | 117.8 | 113.9 | 112.9 | 111.1 | 111.3 | 120.7 | 115.6 | 132.4 | 130.8 | 87.8 | 88.1 |
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 | 0.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.16 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.46 | 0.441 | 0.438 | 0.433 | 0.433 | 0.433 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.429 | 0.429 | 0.429 | 0.426 | 0.425 | 0.42 | 0.42 | 0.42 | 0.41 | 0 | 0 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Retained Earnings
| -82.13 | -85.339 | -82.357 | -79.578 | -77.719 | -95.258 | -103.628 | -82.622 | -81.688 | -82.355 | -90.26 | -93.272 | -89.45 | -105.668 | -108.541 | -117.999 | -123.956 | -130.111 | -119.517 | -103.159 | -113.555 | -116.75 | -121.648 | -117.915 | -147.051 | -152.09 | -157.496 | -150.158 | -142.885 | -146.111 | -151.421 | -150.503 | -161.022 | -162.669 | -166.294 | -164.571 | -165.452 | -173.439 | -176.834 | -172.28 | -176.485 | -180.936 | -186.08 | -173.656 | -174.899 | -169.749 | -172.435 | -171.093 | -227.722 | -232.775 | -235.721 | -235.61 | -240.157 | -240.196 | -243.717 | -242.841 | -246.141 | -245.856 | -234.1 | -229.989 | -230.626 | -228.9 | -228.564 | -227.722 | -222.372 | -222.51 | -220.361 | -214.886 | -201.047 | -199.092 | -196.665 | -181.304 | -175.534 | -174.139 | -171.438 | -170.961 | -170.657 | -170.62 | -170.024 | -167.826 | -160.969 | -156.452 | -154.555 | -153.25 | -153.087 | -152.278 | -152.979 | -150.983 | -148.801 | -143.679 | -144.515 | -145.432 | -151.714 | -153.795 | -159.01 | -159.932 | 0 | 0 | 0 | -162.5 | -161.3 | -160 | -155.5 | -153.5 | -130.3 | -128.6 | -126.6 | -124.2 | -130.9 | -128.1 | -131.2 | -123.4 | -115.3 | -115.1 |
Accumulated Other Comprehensive Income/Loss
| -1.843 | -8.057 | -13.943 | -12.484 | -18.297 | -15.183 | -16.978 | -20.677 | -29.68 | -24.603 | -20.761 | -20.421 | -21.317 | -22.227 | -23.138 | -24.051 | -24.923 | -26.098 | -26.574 | -8.026 | -12.25 | -6.944 | 1.055 | 2.259 | 4.276 | 3.677 | 2.569 | -0.548 | -1.376 | -1.394 | -0.47 | 0.306 | -0.166 | -0.169 | -0.149 | -0.153 | -0.146 | -0.153 | -0.149 | -0.112 | -0.088 | -0.069 | -0.068 | -0.05 | -0.065 | -0.078 | -0.02 | 0.039 | -0.057 | -0.369 | -0.664 | -0.946 | -1.324 | -1.49 | -1.801 | -2.137 | -2.453 | -2.754 | -3.06 | -1.588 | -3.841 | -3.821 | -9.476 | -6.396 | -3.766 | -5.136 | -8.571 | -4.579 | -1.819 | 1.045 | -0.751 | 0 | 0 | 0 | 0 | -86.787 | -72.039 | -72.039 | -72.039 | -72.039 | -55.991 | -55.991 | -55.991 | -55.991 | -45.804 | -45.804 | -45.804 | -45.804 | -27.704 | -27.704 | -0.018 | -0.048 | -0.06 | -0.06 | -0.06 | -0.06 | 0 | 0 | 0 | -1.6 | -2 | -1.8 | -1.8 | -1.8 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | -1.6 | 0 | 0 |
Other Total Stockholders Equity
| 979.279 | 974.355 | 969.248 | 722.75 | 714.91 | 703.593 | 448.522 | 436.288 | 424.369 | 419.136 | 409.863 | 342.592 | 335.599 | 324.954 | 316.032 | 307.788 | 306.079 | 304.012 | 269.461 | 262.865 | 260.463 | 257.607 | 256.488 | 242.835 | 237.072 | 235.713 | 234.567 | 212.261 | 210.123 | 204.417 | 201.563 | 198.387 | 197.881 | 196.026 | 199.955 | 197.297 | 188.31 | 183.803 | 181.572 | 177.75 | 177.141 | 175.931 | 174.62 | 173.622 | 173.13 | 172.667 | 172.037 | 173.137 | 167.818 | 167.385 | 166.971 | 165.796 | 165.185 | 164.476 | 163.595 | 162.444 | 161.018 | 160.225 | 157.783 | 156.762 | 155.947 | 155.23 | 153.719 | 153.006 | 151.901 | 150.978 | 150.346 | 149.631 | 148.793 | 148.399 | 147.983 | 102.508 | 100.965 | 100.237 | 100.045 | 190.131 | 171.934 | 171.88 | 171.88 | 171.88 | 155.832 | 155.832 | 156.261 | 155.724 | 145.538 | 145.465 | 145.465 | 145.437 | 127.337 | 127.335 | 99.652 | 99.413 | 98.582 | 98.79 | 98.769 | 98.67 | -62.768 | -63.885 | -64.6 | 99.3 | 99.6 | 99.5 | 99.4 | 99.6 | 98.9 | 99.2 | 98.9 | 98.9 | 98.8 | 98.9 | 98.9 | 99.7 | 98.9 | 98.9 |
Total Shareholders Equity
| 895.313 | 880.966 | 872.955 | 630.695 | 618.901 | 593.159 | 327.922 | 332.995 | 313.006 | 312.183 | 298.847 | 228.904 | 224.837 | 197.064 | 184.358 | 165.743 | 157.205 | 147.808 | 123.375 | 151.685 | 134.663 | 133.918 | 135.9 | 127.184 | 94.302 | 87.305 | 79.645 | 61.56 | 65.866 | 56.916 | 49.676 | 48.486 | 36.697 | 33.192 | 33.516 | 32.577 | 22.716 | 10.215 | 4.593 | 5.362 | 0.572 | -5.07 | -11.524 | -0.08 | -1.83 | 2.844 | -0.414 | -2.635 | -59.957 | -65.755 | -69.41 | -70.756 | -76.292 | -77.206 | -81.923 | -82.53 | -87.572 | -88.381 | -79.377 | -74.815 | -78.52 | -77.487 | -84.321 | -81.108 | -74.233 | -76.664 | -78.582 | -69.83 | -54.069 | -49.644 | -49.429 | -78.794 | -74.569 | -73.464 | -70.96 | -70.633 | -70.329 | -70.349 | -69.753 | -67.555 | -60.698 | -56.181 | -54.285 | -53.087 | -52.923 | -52.187 | -52.888 | -50.921 | -48.739 | -43.619 | -44.455 | -45.642 | -52.772 | -54.645 | -59.881 | -60.913 | -62.608 | -63.725 | -64.4 | -64.2 | -63.1 | -61.7 | -57.3 | -55.1 | -31 | -29.6 | -27.3 | -24.9 | -31.7 | -28.8 | -31.9 | -24.9 | -16 | -15.8 |
Total Equity
| 1,119.634 | 1,092.84 | 1,077.325 | 813.359 | 796.158 | 761.004 | 493.101 | 491.452 | 458.39 | 451.385 | 421.45 | 346.157 | 339.379 | 299.279 | 281.358 | 258.303 | 246.121 | 233.256 | 207.189 | 233.139 | 215.072 | 212.43 | 213.538 | 200.253 | 121.287 | 124.934 | 116.367 | 69.925 | 73.958 | 63.649 | 53.108 | 52.053 | 40.345 | 36.966 | 37.532 | 36.461 | 26.337 | 12.184 | 6.539 | 7.698 | 2.618 | -2.758 | -9.318 | 2.21 | 0.362 | 4.94 | 1.614 | -2.001 | -59.249 | -64.958 | -68.528 | -69.807 | -76.184 | -77.067 | -81.831 | -82.473 | -87.527 | -88.335 | -79.319 | -74.761 | -78.461 | -77.423 | -84.244 | -81.03 | -74.156 | -76.564 | -78.362 | -69.624 | -53.072 | -48.836 | -48.379 | -78.794 | -74.569 | -73.464 | -70.96 | -70.633 | -70.329 | -70.349 | -69.753 | -67.555 | -59.815 | -55.532 | -53.647 | -52.45 | -52.355 | -51.627 | -51.537 | -49.417 | -47.525 | -42.551 | -43.563 | -44.5 | -45.325 | -53.956 | -59.304 | -60.414 | -62.1 | -63.279 | -64 | -64.2 | -63.1 | -61.7 | -57.3 | -55.1 | -31 | -29.6 | -27.3 | -24.9 | -31.7 | -28.8 | -31.9 | -24.9 | -16 | -15.8 |
Total Liabilities & Shareholders Equity
| 3,275.342 | 3,229.423 | 2,969.555 | 2,886.693 | 2,688.025 | 2,705.29 | 2,414.069 | 2,433.907 | 2,247.164 | 2,240.719 | 2,141.521 | 2,058.474 | 2,042.363 | 2,032.198 | 1,828.786 | 1,786.657 | 1,717.866 | 1,717.003 | 1,699.392 | 1,645.607 | 1,617.9 | 1,596.676 | 1,526.068 | 1,109.33 | 910.642 | 912.984 | 923.628 | 868.979 | 847.919 | 851.82 | 853.982 | 849.476 | 843.399 | 828.341 | 845.71 | 838.435 | 808.875 | 788.503 | 742.405 | 740.68 | 748.519 | 738.446 | 737.244 | 722.576 | 715.132 | 726.733 | 727.134 | 715.119 | 625.008 | 627.609 | 626.284 | 619.188 | 572.234 | 571.071 | 556.582 | 539.514 | 537.65 | 529 | 470.673 | 480.671 | 476.167 | 482.288 | 491.823 | 495.572 | 517.627 | 509.828 | 497.923 | 433.62 | 433.965 | 393.354 | 396.276 | 131.366 | 126.6 | 122.979 | 118.585 | 121.233 | 122.561 | 125.376 | 125.648 | 127.451 | 135.807 | 140.206 | 143.447 | 142.035 | 145.818 | 150.662 | 154.638 | 151.639 | 151.59 | 147.045 | 139.351 | 128.429 | 110.549 | 95.809 | 91.352 | 90.625 | 85.988 | 76.922 | 75.9 | 72.2 | 67.9 | 68.2 | 68.2 | 62.7 | 82.9 | 83.3 | 83.8 | 86.4 | 89 | 86.8 | 100.5 | 105.9 | 71.8 | 72.3 |