
Radius Health, Inc.
NASDAQ:RDUS
29.24 (USD) • At close April 25, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.437 | 15.223 | 5.552 | 25.189 | 13.562 | 4.408 | 6.032 | 4.511 | 11.459 | 3.539 | 43.803 | 72.491 | 71.615 | 111.533 | 109.559 | 99.173 | 114.124 | 91.436 | 81.83 | 56.239 | 40.723 | 69.886 | 88.925 | 66.901 | 71.504 | 59.321 | 62.014 | 51.441 | 56.088 | 118.564 | 446.938 | 135.11 | 174.621 | 258.567 | 198.565 | 120.554 | 104.414 | 159.678 | 168.672 | 44.37 | 34.81 | 28.518 | 16.466 | 48.371 | 29.558 | 12.303 | 19.493 | 24.824 | 13.405 | 18.653 | 20.449 | 18.832 | 17.986 | 25.128 | 19.939 | 25.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 6.996 | 0 | 7.035 | 13.41 | 14.251 | 22.593 | 24.818 | 25.356 | 14.32 | 34.185 | 36.776 | 20.645 | 5.328 | 17.271 | 23.955 | 11.307 | 3.621 | 13.199 | 4.99 | 1.687 | 1.132 | 3.595 | 2.608 | 32.974 | 15.176 | 14.595 | 7.781 | 1.877 | 1.893 | 1.383 | 2.156 | 2.407 | 5.515 | 2.639 | 3 | 6.2 | 2.5 | 2.7 | 6.6 | 3.8 | 1.7 | 2.1 | 3.2 | 3.1 | 4 | 6.9 | 5.3 | 1.9 | 1.6 | 1.7 | 2.1 | 1.6 | 0.5 | 1.2 | 1.4 | 4.4 | 2.1 | 1.3 | 2 | 1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.28 | 43.873 | 69.495 | 97.257 | 91.015 | 79.251 | 121.576 | 132.679 | 177.14 | 172.12 | 179.73 | 179.453 | 134.714 | 21.144 | 79.606 | 107.486 | 73.88 | 171.267 | 280.302 | 332.894 | 313.661 | 332.115 | 179.643 | 199.364 | 76.758 | 52.048 | 30.65 | 0 | 0 | 10.25 | 17.058 | 0 | 4 | 14.755 | 27.042 | 26.019 | 31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.437 | 15.223 | 5.552 | 25.189 | 13.562 | 4.408 | 6.032 | 4.511 | 11.459 | 3.539 | 43.803 | 72.491 | 71.615 | 111.533 | 109.559 | 99.173 | 114.124 | 114.716 | 125.703 | 125.734 | 137.98 | 160.901 | 168.176 | 188.477 | 204.183 | 236.461 | 234.134 | 231.171 | 235.541 | 253.278 | 468.082 | 214.716 | 282.107 | 332.447 | 369.832 | 400.856 | 437.308 | 473.339 | 500.787 | 224.013 | 234.174 | 105.276 | 68.514 | 79.021 | 29.558 | 12.303 | 29.743 | 41.882 | 13.405 | 22.653 | 35.204 | 45.874 | 44.005 | 56.708 | 19.939 | 25.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 6.996 | 0 | 7.035 | 13.41 | 14.251 | 22.593 | 24.818 | 25.356 | 14.32 | 34.185 | 36.776 | 20.645 | 5.328 | 17.271 | 23.955 | 11.307 | 3.621 | 13.199 | 4.99 | 1.687 | 1.132 | 3.595 | 2.608 | 32.974 | 15.176 | 14.595 | 7.781 | 1.877 | 1.893 | 1.383 | 2.156 | 2.407 | 5.515 | 2.639 | 3 | 6.2 | 2.5 | 2.7 | 6.6 | 3.8 | 1.7 | 2.1 | 3.2 | 3.1 | 4 | 6.9 | 5.3 | 1.9 | 1.6 | 1.7 | 2.1 | 1.6 | 0.5 | 1.2 | 1.4 | 4.4 | 2.1 | 1.3 | 2 | 1 |
Net Receivables
| 216.879 | 213.162 | 259.08 | 208.942 | 222.171 | 191.415 | 210.442 | 297.444 | 240.632 | 218.189 | 237.654 | 32.01 | 30.28 | 23.355 | 26.545 | 23.638 | 26.305 | 20.31 | 21.175 | 17.899 | 30.371 | 23.289 | 21.528 | 23.649 | 20.75 | 16.758 | 12.908 | 10.957 | 8.048 | 4.441 | 11.682 | 1.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.494 | 170.212 | 176.577 | 166.321 | 124.817 | 118.839 | 116.677 | 114.092 | 107.086 | 51.327 | 49.964 | 65.001 | 29.472 | 43.444 | 68.391 | 34.697 | 22.209 | 38.983 | 33.325 | 36.199 | 19.3 | 34.329 | 29.739 | 24.703 | 17.205 | 22.861 | 27.199 | 22.511 | 25.256 | 28.54 | 31.48 | 23.548 | 22.1 | 23.6 | 24.3 | 26.2 | 23.5 | 29.6 | 30.5 | 27.2 | 30.2 | 32.2 | 26.8 | 27.9 | 21.8 | 24.6 | 20.9 | 17.4 | 22.7 | 18 | 31.5 | 15.9 | 15.8 | 19.9 | 25 | 16.3 | 16.4 | 13.7 |
Inventory
| 281.757 | 306.36 | 293.932 | 334.284 | 314.421 | 281.062 | 278.642 | 298.979 | 286.733 | 345.198 | 315.189 | 12.491 | 13.296 | 11.373 | 11.604 | 11.31 | 9.43 | 9.174 | 7.506 | 5.906 | 6.002 | 5.323 | 4.911 | 5.157 | 5.646 | 6.21 | 5.546 | 6.22 | 5.438 | 4.366 | 3.074 | 1.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 313.505 | 258.568 | 293.089 | 246.785 | 288.598 | 263.583 | 224.925 | 185.196 | 211.728 | 106.189 | 94.975 | 91.018 | 92.754 | 80.167 | 87.971 | 52.96 | 67.388 | 61.143 | 70.51 | 67.045 | 72.952 | 57.917 | 66.964 | 77.713 | 85.568 | 89.353 | 79.577 | 73.038 | 74.753 | 76.338 | 85.092 | 98.053 | 97.7 | 91 | 94.3 | 94.3 | 95.2 | 103.1 | 104.5 | 96.5 | 89.2 | 95.2 | 106.5 | 97.7 | 94.8 | 90.7 | 102.1 | 92 | 88.5 | 71.9 | 71 | 63.8 | 56.9 | 47.3 | 56.6 | 65.5 | 49.6 | 47.9 |
Other Current Assets
| 42.088 | 53.519 | 50.563 | 48.228 | 44.438 | 58.562 | 55.224 | 58.441 | 54.666 | 67.638 | 74.74 | 29.419 | 30.578 | 26.818 | 29.768 | 50.43 | 44.825 | 36.348 | 28.991 | 10.326 | 11.025 | 13.544 | 16.624 | 9.622 | 15.585 | 15.604 | 11.848 | 8.549 | 8.725 | 7.421 | 7.855 | 5.987 | 6.595 | 2.362 | 3.661 | 5.197 | 2.755 | 6.969 | 4.48 | 3.063 | 2.489 | 2.057 | 1.38 | 1.797 | 2.288 | 0.334 | 0.242 | 1.434 | 1.229 | 2.463 | 4.231 | 5.952 | 8.386 | 6.682 | 3.299 | 3.367 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0 | 0 | 0 | 27.895 | 19.286 | 23.335 | 25.761 | 30.947 | 30.966 | 22.088 | 17.159 | 17.22 | 18.752 | 19.064 | 17.181 | 12.35 | 12.242 | 12.864 | 6.755 | 12.047 | 11.924 | 8.641 | 6.881 | 8.783 | 6.487 | 7.362 | 9.271 | 8.513 | 7.947 | 7.045 | 7.965 | 8.184 | 7.439 | 7.602 | 8.646 | 9.2 | 8.2 | 12 | 15 | 15.3 | 13.8 | 17.6 | 19.5 | 13.6 | 13.9 | 11.2 | 12.8 | 12.5 | 7.3 | 8.6 | 11.6 | 8.7 | 7.1 | 5 | 4.3 | 5 | 4.4 | 5.3 | 6.8 | 6.8 | 5.9 |
Total Current Assets
| 546.161 | 588.264 | 609.127 | 616.643 | 594.592 | 535.447 | 550.34 | 659.375 | 593.49 | 634.564 | 671.386 | 146.411 | 145.769 | 173.079 | 177.476 | 184.551 | 194.684 | 180.548 | 183.375 | 159.865 | 185.378 | 203.057 | 211.239 | 226.905 | 246.164 | 275.033 | 264.436 | 256.897 | 257.752 | 269.506 | 490.693 | 223.55 | 288.702 | 334.809 | 373.493 | 406.053 | 440.063 | 480.308 | 505.267 | 227.076 | 236.663 | 107.333 | 69.894 | 80.818 | 31.846 | 12.637 | 29.985 | 43.316 | 14.634 | 25.116 | 39.435 | 51.826 | 52.391 | 63.39 | 23.238 | 28.703 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0.1 | 0.1 | 6.996 | 0 | 508.929 | 461.476 | 507.252 | 461.46 | 469.18 | 438.744 | 378.01 | 350.632 | 372.81 | 196.913 | 169.331 | 190.471 | 158.531 | 147.16 | 172.847 | 107.611 | 106.634 | 113.737 | 113.608 | 113.72 | 103.643 | 131.707 | 119.241 | 126.282 | 119.067 | 122.038 | 115.714 | 104.897 | 110.349 | 114.724 | 129.689 | 132.886 | 132 | 129 | 133.1 | 138.2 | 140.6 | 150.3 | 154.3 | 145.3 | 136.2 | 144.4 | 148.5 | 145.3 | 134.4 | 124.5 | 133.2 | 122.7 | 122 | 98.6 | 108 | 85.2 | 79.1 | 76 | 89 | 89.9 | 74.8 | 68.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 785.209 | 794.426 | 782.42 | 807.591 | 809.664 | 813.68 | 822.491 | 815.795 | 801.974 | 800.544 | 786.533 | 1.741 | 1.744 | 1.482 | 1.38 | 1.442 | 4.32 | 0.796 | 6.108 | 8.534 | 9.304 | 8.997 | 9.059 | 9.923 | 11.02 | 4.003 | 4.561 | 5.21 | 5.762 | 6.195 | 7.306 | 6.738 | 6.106 | 4.922 | 4.057 | 2.945 | 2.18 | 1.897 | 0.947 | 0.951 | 0.863 | 0.842 | 0.79 | 0.07 | 0.06 | 0.076 | 0.091 | 0.107 | 0.123 | 0.139 | 0.089 | 0.098 | 0.096 | 0.167 | 0.053 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 396.22 | 383.91 | 368.716 | 347.155 | 328.133 | 312.907 | 284.078 | 268.035 | 254.365 | 166.901 | 165.225 | 144.857 | 140.828 | 138.438 | 142.615 | 142.509 | 142.714 | 141.224 | 141.9 | 141.811 | 111.987 | 111.759 | 113.508 | 115.082 | 117.301 | 119.51 | 120.511 | 122.967 | 125.382 | 127.262 | 130.387 | 132.257 | 136 | 135.8 | 138.1 | 140.6 | 140.4 | 142.6 | 142.9 | 146.9 | 149.2 | 151.1 | 153.1 | 154.9 | 161.1 | 150.5 | 152.3 | 148.1 | 137.6 | 119.7 | 112.7 | 79.9 | 78.5 | 75.2 | 72.1 | 70.9 | 65.1 | 63.9 |
Goodwill
| 13.105 | 13.105 | 13.105 | 13.105 | 229.319 | 343.527 | 343.118 | 391.258 | 385.631 | 387.511 | 368.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 293.223 | 277.083 | 285.577 | 279.67 | 266.193 | 266.675 | 280.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.754 | 0 | 38.27 | 39.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.456 | 27.056 | 41.974 | 30.291 | 31.279 | 32.72 | 32.54 | 34.055 | 35.57 | 35.44 | 26.155 | 4.587 | 4.787 | 0 | 5.186 | 5.385 | 5.585 | 5.785 | 5.984 | 6.184 | 6.384 | 6.583 | 6.783 | 6.982 | 7.182 | 7.382 | 7.581 | 7.781 | 7.981 | 8.18 | 8.38 | 8.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.565 | 12.09 | 9.504 | 10.353 | 10.534 | 10.899 | 8.738 | 265.044 | 271.846 | 160.259 | 157.272 | 156.571 | 135.844 | 136.193 | 138.467 | 127.118 | 115.842 | 112.302 | 106.97 | 106.97 | 37.908 | 2.279 | 37.953 | 0 | 7.15 | 46.971 | 46.96 | 45.588 | 46.452 | 47.767 | 48.852 | 49.117 | 49.1 | 49.8 | 51.7 | 51.5 | 50.7 | 51 | 51.1 | 50.2 | 50.2 | 50.7 | 49.5 | 49.8 | 51 | 48.4 | 48.4 | 49 | 48 | 49.2 | 49.6 | 6.3 | 6.1 | 5.6 | 5.6 | 5.7 | 4.5 | 4.6 |
Goodwill and Intangible Assets
| 38.561 | 40.161 | 41.761 | 43.396 | 260.598 | 343.527 | 343.118 | 391.258 | 385.631 | 387.511 | 368.678 | 4.587 | 4.787 | 0 | 5.186 | 5.385 | 5.585 | 5.785 | 5.984 | 6.184 | 6.384 | 6.583 | 6.783 | 6.982 | 7.182 | 7.382 | 7.581 | 7.781 | 7.981 | 8.18 | 8.38 | 8.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307.788 | 289.173 | 295.081 | 290.023 | 276.727 | 277.574 | 289.198 | 265.044 | 271.846 | 160.259 | 157.272 | 156.571 | 135.844 | 136.193 | 138.467 | 127.118 | 115.842 | 112.302 | 106.97 | 106.97 | 37.908 | 38.033 | 37.953 | 38.27 | 46.154 | 46.971 | 46.96 | 45.588 | 46.452 | 47.767 | 48.852 | 49.117 | 49.1 | 49.8 | 51.7 | 51.5 | 50.7 | 51 | 51.1 | 50.2 | 50.2 | 50.7 | 49.5 | 49.8 | 51 | 48.4 | 48.4 | 49 | 48 | 49.2 | 49.6 | 6.3 | 6.1 | 5.6 | 5.6 | 5.7 | 4.5 | 4.6 |
Long Term Investments
| 8.282 | 10.053 | 9.841 | 9.298 | 10.491 | 10.268 | 10.75 | 10.12 | 11.681 | 11.246 | 12.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.235 | 86.763 | 131.75 | 176.978 | 0 | 0 | 0 | 0 | 0 | 0 | 2.51 | 0 | 0 | 0 | 8.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.007 | 17.728 | 18.577 | 22.383 | 19.457 | 22.438 | 22.713 | 22.695 | 22.254 | 23.105 | 24.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.963 | 60.162 | 72.043 | 53.593 | 50.727 | -32.706 | -33.463 | -32.815 | -33.935 | -34.351 | -37.439 | 1.701 | 1.848 | 6.981 | 2.141 | 1.487 | 0.52 | 4.453 | 0.484 | 0.514 | 0.514 | 0.514 | 0.412 | 0.486 | 0.501 | 0.544 | 0.589 | 0.633 | 0.756 | 0.799 | 0.558 | 0.558 | 0.551 | 0.551 | 0.551 | 0.448 | 0.338 | 0.26 | 0.259 | 0.251 | 0.261 | 0.242 | 0.252 | 0.242 | 0 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0.062 | 0.08 | 0.098 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.11 | 16.855 | 16.209 | 15.448 | 15.019 | 15.499 | 8.927 | 11.566 | 10.603 | 185.385 | 189.478 | 184.213 | 184.12 | 184.182 | 163.711 | 133.993 | 126.796 | 120.631 | 116.706 | 106.216 | 126.75 | 123.507 | 143.187 | 137.928 | 135.082 | 137.351 | 137.82 | 137.67 | 141.988 | 136.536 | 139.335 | 137.993 | 138.2 | 131.8 | 121.4 | 113.5 | 123.9 | 127.4 | 114.7 | 103.9 | 85 | 81.8 | 75.6 | 74 | 82.2 | 14.1 | 13.1 | 14 | 12.9 | 12.8 | 12.3 | 13.3 | 13.9 | 7.3 | 7.4 | 10.6 | 10.2 | 11.8 |
Total Non-Current Assets
| 912.022 | 922.53 | 924.642 | 936.261 | 1,150.937 | 1,157.207 | 1,165.609 | 1,207.053 | 1,187.605 | 1,188.055 | 1,155.211 | 8.029 | 8.379 | 8.463 | 8.707 | 8.314 | 10.425 | 11.034 | 12.576 | 15.232 | 16.202 | 16.094 | 16.254 | 17.391 | 18.703 | 11.929 | 54.966 | 100.387 | 146.249 | 192.152 | 16.244 | 15.875 | 6.657 | 5.473 | 4.608 | 3.393 | 5.028 | 2.157 | 1.206 | 1.202 | 10.028 | 1.084 | 1.042 | 0.312 | 0.06 | 0.121 | 0.136 | 0.152 | 0.168 | 0.184 | 0.134 | 0.143 | 0.158 | 0.247 | 0.151 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 721.118 | 689.938 | 680.006 | 652.626 | 619.879 | 605.98 | 582.203 | 544.645 | 536.814 | 512.545 | 511.975 | 485.641 | 460.792 | 458.813 | 444.793 | 403.62 | 385.352 | 374.157 | 365.576 | 354.997 | 276.645 | 273.299 | 294.648 | 291.28 | 298.537 | 303.832 | 305.291 | 306.225 | 313.822 | 311.565 | 318.574 | 319.367 | 323.3 | 317.4 | 311.2 | 305.6 | 315 | 321 | 308.7 | 301 | 284.4 | 283.6 | 278.2 | 278.7 | 294.3 | 213 | 213.8 | 211.1 | 198.5 | 181.7 | 174.6 | 99.5 | 98.5 | 88.1 | 85.1 | 87.2 | 79.8 | 80.3 |
Total Assets
| 1,458.183 | 1,510.794 | 1,533.769 | 1,552.904 | 1,745.529 | 1,692.654 | 1,715.949 | 1,866.428 | 1,781.095 | 1,822.619 | 1,826.597 | 154.44 | 154.148 | 181.542 | 186.183 | 192.865 | 205.109 | 191.582 | 195.951 | 175.097 | 201.58 | 219.151 | 227.493 | 244.296 | 264.867 | 286.962 | 319.402 | 357.284 | 404.001 | 461.658 | 506.937 | 239.425 | 295.359 | 340.282 | 378.101 | 409.446 | 445.091 | 482.465 | 506.473 | 228.278 | 246.691 | 108.417 | 70.936 | 81.13 | 31.906 | 12.758 | 30.121 | 43.468 | 14.802 | 25.3 | 39.569 | 51.969 | 52.549 | 63.637 | 23.389 | 28.793 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | -2.252 | 6.075 | 21.515 | 0 | 1,230.047 | 1,151.414 | 1,187.258 | 1,114.086 | 1,089.059 | 1,044.724 | 960.213 | 895.277 | 909.624 | 709.458 | 681.306 | 676.112 | 619.323 | 605.973 | 617.64 | 511.231 | 491.986 | 487.894 | 479.184 | 468.717 | 380.288 | 405.006 | 413.889 | 417.562 | 417.604 | 425.87 | 421.005 | 411.122 | 424.171 | 426.289 | 448.263 | 452.253 | 455.3 | 446.4 | 444.3 | 443.8 | 455.6 | 471.3 | 463 | 446.3 | 420.6 | 428 | 426.7 | 424 | 428.7 | 337.5 | 347 | 333.8 | 320.5 | 280.3 | 282.6 | 184.7 | 177.6 | 164.1 | 174.1 | 177.1 | 154.6 | 148.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 193.063 | 180.812 | 202.498 | 207.989 | 192.2 | 200.569 | 209.423 | 209.795 | 212.598 | 185.17 | 217.689 | 14.485 | 15.791 | 17.625 | 13.548 | 14.562 | 7.782 | 9.925 | 15.767 | 11.718 | 9.192 | 6.03 | 4.608 | 6.041 | 9.88 | 4.226 | 6.294 | 2.532 | 4.525 | 3.915 | 3.714 | 4.396 | 6.727 | 6.128 | 2.665 | 3.027 | 3.808 | 6.228 | 4.51 | 3.291 | 3.173 | 2.292 | 1.309 | 1.188 | 0.279 | 0.3 | 2.684 | 1.568 | 1.437 | 0.55 | 0.862 | 1.247 | 1.003 | 0.313 | 1.974 | 0.072 | 0.007 | 0.007 | 0 | 0 | 0.007 | 0 | 0.004 | 0 | 0.006 | 0 | 3.125 | 4.477 | 0 | 91.194 | 89.526 | 89.273 | 80.49 | 71.357 | 66.506 | 54.321 | 53.065 | 56.645 | 33.192 | 36.112 | 32.534 | 30.719 | 31.881 | 31.402 | 23.931 | 19.286 | 21.537 | 20.273 | 21.556 | 14.139 | 18.205 | 17.041 | 18.506 | 14.437 | 15.902 | 17.097 | 20.376 | 17.726 | 17.145 | 18.218 | 15.634 | 15.3 | 16.4 | 15.9 | 17 | 17.2 | 19.1 | 15.7 | 18.7 | 25.6 | 19.5 | 17.4 | 20.8 | 20.9 | 17.9 | 20.5 | 22.7 | 30 | 20.6 | 17.6 | 14.5 | 14.9 | 13.8 | 13.3 | 14.1 | 13.6 | 13.9 |
Short Term Debt
| 27.145 | 26.638 | 24.95 | 25.178 | 25.391 | 25.564 | 25.648 | 27.081 | 27.128 | 27.917 | 27.701 | 0.418 | 0.508 | 0.613 | 0.725 | 1.121 | 2.165 | 2.49 | 2.229 | 2.18 | 2.138 | 2.198 | 1.904 | 2.029 | 2.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.906 | 2.446 | 0 | 2.027 | 0 | 10.161 | 13.005 | 10.837 | 9.876 | 8.923 | 7.8 | 6.816 | 5.836 | 3.47 | 2.88 | 1.334 | 0.851 | 0.088 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.897 | 20.275 | 6.977 | 15.049 | 11.061 | 0.1 | 8.088 | 0.106 | 0.064 | 0.071 | 0.11 | 0.148 | 0.202 | 0.225 | 0.229 | 0.232 | 0.235 | 0.22 | 0.22 | 102.62 | 40.648 | 60.22 | 0.065 | 0.065 | 0.065 | 0.2 | 0.198 | 0.196 | 0.194 | 0.192 | 0.259 | 0.257 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 13.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 1.9 | 1.8 | 1.8 | 1.9 | 15.7 | 22.7 | 0.2 | 4.4 |
Tax Payables
| 0.071 | 0.078 | 0.003 | 0.019 | 0.078 | 0.346 | 0.358 | 1.074 | 0.763 | 4.19 | 3.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.506 | -0.263 | 0 | 0 | 0 | -188.678 | -195.68 | -198.274 | -212.598 | -185.17 | -217.689 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -2.229 | -2.18 | -2.138 | -2.198 | -1.904 | -2.029 | -2.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.79 | 84.126 | 89.119 | 78.232 | 86.307 | -121.889 | -120.922 | 92.685 | 80.726 | 91.73 | 132.327 | 58.471 | 48.373 | 58.924 | 62.218 | 51.523 | 62.67 | 49.833 | 50.124 | 42.218 | 42.357 | 49.198 | 46.378 | 39.747 | 27.92 | 37.977 | 35.465 | 42.645 | 30.324 | 45.597 | 30.697 | 22.982 | 19.55 | 20.469 | 19.977 | 13.518 | 11.299 | 8.724 | 8.921 | 9.07 | 8.935 | 15.975 | 20.602 | 18.707 | 18.852 | 21.707 | 20.259 | 18.546 | 15.189 | 8.19 | 3.619 | 0.887 | 0.114 | 3.277 | 0.813 | 4.206 | -0.007 | -0.007 | 0.061 | 0.053 | 0.036 | 0.037 | 0.026 | 0.026 | 0.008 | 0 | -3.125 | -4.477 | 0 | 58.898 | 82.388 | 81.281 | 67.646 | 58.038 | 84.532 | 66.654 | 66.492 | 84.131 | 37.772 | 34.386 | 34.59 | 30.233 | 41.96 | 53.156 | 26.678 | 17.304 | 19.539 | 16.856 | 16.545 | 9.558 | 13.931 | 14.045 | 14.044 | 12.467 | 14.526 | 16.696 | 16.206 | 17.876 | 17.508 | 18.635 | 16.902 | 19.6 | 18.8 | 18.3 | 17.2 | 21.7 | 19.9 | 18.6 | 19.3 | 21.6 | 19.6 | 22.5 | 19 | 17.1 | 13 | 17.5 | 13 | 18.5 | 21 | 16.9 | 10.2 | 15 | 12.1 | 10.3 | 9.3 | 11.2 | 10.6 |
Total Current Liabilities
| 302.069 | 291.654 | 316.57 | 311.418 | 303.976 | 305.159 | 323.93 | 342.156 | 321.215 | 309.007 | 381.573 | 87.859 | 80.463 | 94.787 | 90.039 | 81.768 | 80.399 | 73.173 | 81.658 | 65.654 | 60.741 | 61.258 | 55.594 | 51.829 | 47.68 | 46.429 | 48.053 | 47.709 | 39.374 | 53.427 | 38.125 | 31.774 | 33.004 | 32.725 | 25.307 | 19.572 | 18.915 | 21.18 | 17.941 | 20.558 | 17.727 | 20.559 | 25.247 | 21.083 | 29.571 | 35.312 | 36.464 | 31.558 | 26.986 | 17.09 | 12.159 | 9.217 | 5.59 | 6.783 | 6.095 | 5.201 | 0.094 | 0.084 | 0.061 | 0.053 | 0.049 | 0.037 | 0.034 | 0.026 | 0.021 | 0 | 3.125 | 4.477 | 0 | 154.989 | 192.189 | 177.531 | 163.185 | 140.456 | 151.138 | 129.063 | 119.663 | 140.84 | 71.035 | 70.608 | 67.272 | 61.154 | 74.066 | 84.787 | 50.841 | 36.825 | 41.296 | 37.349 | 140.721 | 64.345 | 92.356 | 31.151 | 32.615 | 26.969 | 30.628 | 33.991 | 36.778 | 35.796 | 34.845 | 37.112 | 32.793 | 35.1 | 35.6 | 34.4 | 34.4 | 39.1 | 39.2 | 34.5 | 38.2 | 47.4 | 39.5 | 40.3 | 40.2 | 51.5 | 31.2 | 38.3 | 36 | 48.7 | 41.8 | 36.4 | 26.5 | 31.7 | 27.8 | 39.3 | 46.1 | 25 | 28.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 535.223 | 555.155 | 506.384 | 508.978 | 466.078 | 373.547 | 339.665 | 442.259 | 396.626 | 448.736 | 344.172 | 339.984 | 339.632 | 339.059 | 338.693 | 338.174 | 340.72 | 217.163 | 218.843 | 214.255 | 209.819 | 195.591 | 191.444 | 187.434 | 183.556 | 179.806 | 176.18 | 172.674 | 169.284 | 166.006 | 162.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.624 | 22.016 | 24.394 | 22.295 | 20.299 | 0 | 0 | 4.369 | 7.207 | 10.026 | 13.005 | 15.206 | 17.083 | 7.913 | 8.886 | 4.459 | 4.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.125 | 4.477 | 0 | 226.558 | 124.079 | 167.882 | 159.804 | 142.817 | 102.829 | 97.888 | 77.924 | 85.966 | 7.724 | 15.442 | 47.76 | 50.277 | 67.801 | 112.857 | 82.919 | 84.983 | 87.045 | 104.119 | 8.153 | 8.21 | 8.305 | 83.024 | 88.085 | 88.131 | 93.766 | 92.462 | 79.732 | 91.383 | 93.134 | 113.687 | 125.162 | 127.9 | 119.8 | 129.4 | 124.4 | 126.9 | 140.2 | 129 | 109.3 | 74.1 | 92.9 | 105 | 107.7 | 57.5 | 44.5 | 54 | 45.6 | 94.4 | 64.7 | 80.1 | 19.3 | 9.5 | 2.8 | 4.6 | 4.1 | 4.2 | 44.5 |
Deferred Revenue Non-Current
| 0 | 0 | 6.944 | 0 | 0 | 4.687 | -5.583 | -7.421 | -0.988 | -1.962 | -7.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.074 | 7.768 | 4.472 | 4.876 | 46.187 | 47.665 | 58.617 | 61.761 | 55.968 | 57.028 | 63.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.503 | 19.92 | 12.624 | 13.43 | 12.795 | 9.916 | 5.955 | 1.681 | 8.753 | 26.987 | 24.884 | 24.884 | 24.884 | 24.884 | 22.487 | 22.521 | 27.693 | 33.093 | 30.86 | 30.859 | 30.859 | 30.86 | 28.696 | 28.647 | 30.039 | 30.039 | 28.505 | 28.616 | 28.616 | 28.616 | 28.49 | 28.49 | 28 | 27.9 | 24.7 | 24.7 | 24.7 | 24.6 | 28.1 | 28.4 | 28.4 | 28.4 | 16.2 | 16.2 | 16 | 16 | 13.1 | 14.2 | 14.2 | 14.2 | 13.6 | 16.6 | 16.6 | 16.6 | 16.3 | 16.5 | 16 | 16.5 |
Other Non-Current Liabilities
| 72.813 | 73.31 | 80.603 | 81.607 | 81.822 | 82.007 | 82.078 | 88.081 | 79.836 | 81.306 | 86.909 | 0 | 0 | 0 | 0 | 0 | 0 | 24.905 | 4.031 | 4.607 | 5.173 | 4.581 | 4.705 | 5.167 | 5.627 | 0.095 | 0.118 | 0.142 | 0.165 | 0.189 | 0.213 | 0.331 | 0.26 | 0.379 | 0.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.55 | 254.747 | 249.546 | 240.33 | 190.004 | 195.866 | 188.969 | 181.786 | 174.202 | 167.578 | 119.406 | 113.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.434 | 44.789 | 46.843 | 43.375 | 41.456 | 41.609 | 41.898 | 41.286 | 42.396 | 19.54 | 17.933 | 17.981 | 14.742 | 14.421 | 11.826 | 13.079 | 19.116 | 19.843 | 22.72 | 22.734 | 20.513 | 20.537 | 20.661 | 21.044 | 23.428 | 23.368 | 20.595 | 20.873 | 21.079 | 21.264 | 21.935 | 22.265 | 22.4 | 22.7 | 22.7 | 25.6 | 25.7 | 25.9 | 26.3 | 27.3 | 27.6 | 28.1 | 32.7 | 33 | 77.6 | 22 | 22.1 | 22.5 | 22.5 | 23.6 | 24 | 1.3 | 2.1 | 1.6 | 1.4 | 0.8 | 0.7 | 0.8 |
Total Non-Current Liabilities
| 611.11 | 636.233 | 591.459 | 595.461 | 594.087 | 503.219 | 480.36 | 584.68 | 531.442 | 585.108 | 486.55 | 339.984 | 339.632 | 339.059 | 338.693 | 338.174 | 340.72 | 242.068 | 222.874 | 218.862 | 214.992 | 200.172 | 196.149 | 192.601 | 189.183 | 179.901 | 176.298 | 172.816 | 169.449 | 166.195 | 162.972 | 0.331 | 0.26 | 0.379 | 0.402 | 0 | 0 | 0 | 0 | 19.624 | 22.016 | 24.394 | 22.295 | 20.299 | 4.55 | 254.747 | 253.915 | 247.537 | 200.03 | 208.871 | 204.175 | 198.869 | 182.115 | 176.464 | 123.865 | 118.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.125 | 4.477 | 0 | 295.495 | 188.788 | 227.349 | 216.609 | 197.068 | 154.354 | 145.741 | 120.891 | 137.115 | 54.251 | 58.259 | 90.625 | 89.903 | 107.106 | 147.17 | 118.519 | 131.792 | 139.981 | 157.699 | 61.746 | 59.582 | 59.702 | 132.381 | 137.776 | 141.598 | 147.173 | 141.562 | 129.221 | 141.078 | 143.014 | 164.112 | 175.917 | 178.3 | 170.4 | 176.8 | 174.7 | 177.3 | 190.7 | 183.4 | 165 | 130.1 | 149.4 | 153.9 | 156.9 | 151.1 | 82.5 | 89.2 | 82.3 | 131.1 | 102.5 | 117.7 | 37.2 | 28.2 | 21 | 22.3 | 21.4 | 20.9 | 61.8 |
Total Liabilities
| 913.179 | 927.887 | 908.029 | 906.879 | 898.063 | 808.378 | 804.29 | 926.836 | 852.657 | 894.115 | 868.123 | 427.843 | 420.095 | 433.846 | 428.732 | 419.942 | 421.119 | 315.241 | 304.532 | 284.516 | 275.733 | 261.43 | 251.743 | 244.43 | 236.863 | 226.33 | 224.351 | 220.525 | 208.823 | 219.622 | 201.097 | 32.105 | 33.264 | 33.104 | 25.709 | 19.572 | 18.915 | 21.18 | 17.941 | 40.182 | 39.743 | 44.953 | 47.542 | 41.382 | 34.121 | 290.059 | 290.379 | 279.095 | 227.016 | 225.961 | 216.334 | 208.086 | 187.705 | 183.247 | 129.96 | 123.441 | 0.094 | 0.084 | 0.061 | 0.053 | 0.049 | 0.037 | 0.034 | 0.026 | 0.021 | 3.1 | 4.6 | 12.996 | 0 | 450.484 | 380.977 | 404.88 | 379.794 | 337.524 | 305.492 | 274.804 | 240.554 | 277.955 | 125.286 | 128.867 | 157.897 | 151.057 | 181.172 | 231.957 | 169.36 | 168.617 | 181.277 | 195.048 | 202.467 | 123.927 | 152.058 | 163.532 | 170.391 | 168.567 | 177.801 | 175.553 | 165.999 | 176.874 | 177.859 | 201.224 | 208.71 | 213.4 | 206 | 211.2 | 209.1 | 216.4 | 229.9 | 217.9 | 203.2 | 177.5 | 188.9 | 194.2 | 197.1 | 202.6 | 113.7 | 127.5 | 118.3 | 179.8 | 144.3 | 154.1 | 63.7 | 59.9 | 48.8 | 61.6 | 67.5 | 45.9 | 90.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,345.822 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.417 | 70.936 | 81.13 | 26.403 | 252.802 | 0 | 220.113 | 0 | 170.649 | 70.337 | 68.755 | 67.201 | 156.658 | 22.761 | 22.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.2 | 28.155 | 28.039 | 28.039 | 27.982 | 27.863 | 27.512 | 27.511 | 27.455 | 27.365 | 26.947 | 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 | 0.003 | 0.003 | 0.003 | 0.002 | 0.069 | 0 | -0.003 | 0 | 0 | -70.34 | -68.765 | -67.205 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.5 | 0.5 | 0 | 28.271 | 28.559 | 29.509 | 29.478 | 30.589 | 30.779 | 30.735 | 30.592 | 30.479 | 30.476 | 30.468 | 30.423 | 30.413 | 30.328 | 30.128 | 30.063 | 19.984 | 19.506 | 9.394 | 9.208 | 9.205 | 9.205 | 9.147 | 9.124 | 9.15 | 9.2 | 9.21 | 9.262 | 9.556 | 9.701 | 9.726 | 9.726 | 9.8 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 525.365 | 563.77 | 606.417 | 627.877 | 831.636 | 870.975 | 894.316 | 925.399 | 917.266 | 918.094 | 941.146 | -1,398.99 | -1,386.257 | -1,367.981 | -1,352.397 | -1,330.364 | -1,313.554 | -1,345.822 | -1,324.437 | -1,318.148 | -1,274.268 | -1,236.614 | -1,211.899 | -1,181.855 | -1,146.381 | -1,103.621 | -1,062.523 | -1,012.721 | -943.839 | -882.284 | -811.267 | -753.423 | -684.985 | -628.568 | -575.848 | -529.661 | -486.226 | -445.764 | -412.524 | -384.26 | -361.295 | -344.238 | -326.276 | -308.856 | -296.247 | -277.301 | -260.258 | -235.63 | -212.214 | -200.661 | -176.768 | -156.127 | -135.231 | -122.359 | -111.905 | -102.481 | -0.144 | -0.134 | -0.109 | -0.103 | -0.097 | -0.087 | -0.082 | -0.076 | -0.069 | 0 | 0 | 0 | 0 | 716.641 | 693.47 | 655.986 | 612.723 | 584.799 | 564.165 | 514.475 | 484.788 | 464.189 | 423.178 | 389.254 | 356.263 | 320.795 | 278.374 | 240.949 | 198.949 | 190.919 | 179.242 | 172.609 | 158.051 | 151.082 | 147.669 | 145.932 | 143.022 | 144.534 | 142.946 | 140.412 | 139.407 | 137.766 | 136.889 | 135.134 | 131.638 | 130 | 128.5 | 121.2 | 119.8 | 124.2 | 126.3 | 130 | 127.9 | 124.7 | 118.9 | 110.8 | 102.8 | 102 | 99.7 | 94.5 | 90.5 | 85.4 | 80.8 | 73.3 | 65.8 | 62.5 | 60.1 | 56.5 | 53.5 | 52.6 | 50.6 |
Accumulated Other Comprehensive Income/Loss
| -43.531 | -41.704 | -40.172 | -39.068 | -39.684 | -40.102 | -39.683 | -40.185 | -40.605 | -39.302 | -37.089 | 0.05 | 0.006 | 0 | 0 | 0 | 0 | 0.021 | 0.082 | 0.108 | -1 | -5.226 | 0.021 | -0.045 | -0.281 | -1 | -1 | -1 | -1 | -2.342 | 0.002 | 0.003 | 0.034 | -0.931 | 0.052 | 0.188 | 0.237 | -0.345 | 0.099 | 0.01 | 0.041 | -0.169 | -0.01 | 0.001 | -26.403 | -0.783 | 0 | 0.003 | 0 | -0.718 | 0.003 | 0.01 | 0.004 | -0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.39 | 1.691 | 2.363 | 0.546 | 1.366 | 1.874 | 0.201 | 0.081 | -0.031 | 0.029 | 0.13 | 0.131 | 0.115 | 0.001 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.682 | 30.209 | 28.828 | 26.423 | 24.503 | 22.258 | 26.035 | 23.287 | 20.831 | 18.582 | 22.975 | 1,125.532 | 1,120.299 | 1,115.672 | 1,109.843 | 1,103.282 | 1,097.539 | -123.685 | 1,215.769 | 1,208.724 | 1,201.11 | 1,199.556 | 1,187.644 | 1,181.716 | 1,174.38 | 1,165.248 | 1,158.569 | 1,150.475 | 1,140.012 | 1,126.658 | 1,117.103 | 960.739 | 947.076 | 936.673 | 928.236 | 919.531 | 912.398 | 907.39 | 901.052 | 572.352 | 568.239 | 299.451 | 278.741 | 267.47 | 294.03 | -252.088 | 0 | -220.11 | 0 | -169.931 | 0.003 | 0.01 | 0.075 | -153.259 | -17.427 | -14.604 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | -5.352 | 0.975 | 8.019 | 0 | 26.859 | 41.344 | 89.291 | 86.573 | 130.229 | 137.281 | 135.344 | 129.728 | 126.353 | 125.845 | 126.585 | 125.716 | 111.274 | 110.177 | 108.98 | 108.752 | 108.567 | 104.249 | 98.797 | 96.117 | 96.074 | 96.074 | 95.278 | 95.025 | 95.353 | 95.923 | 95.83 | 96.454 | 99.975 | 101.84 | 102.179 | 102.179 | 102.1 | 102.2 | 111.9 | 114.9 | 115 | 115.1 | 115.1 | 115.2 | 118.4 | 120.2 | 121.7 | 124.1 | 124.1 | 124.1 | 125 | 125 | 55.3 | 55.2 | 55.2 | 55.2 | 55.2 | 55.2 | 56 | 56.1 | 56.1 | 7.5 |
Total Shareholders Equity
| 542.716 | 580.43 | 623.112 | 643.271 | 844.437 | 880.994 | 908.18 | 936.012 | 924.947 | 924.739 | 953.979 | -273.403 | -265.947 | -252.304 | -242.549 | -227.077 | -216.01 | -123.659 | -108.581 | -109.419 | -74.153 | -42.279 | -24.25 | -0.134 | 28.004 | 60.632 | 95.051 | 136.759 | 195.178 | 242.036 | 305.84 | 207.32 | 262.095 | 307.178 | 352.392 | 389.874 | 426.176 | 461.285 | 488.532 | 188.096 | 206.948 | 63.464 | 23.394 | 39.748 | -2.215 | -277.301 | -260.258 | -235.627 | -212.214 | -200.661 | -176.765 | -156.117 | -135.156 | -119.61 | -106.571 | -94.648 | -0.094 | -0.084 | -0.059 | -0.053 | -0.047 | -0.037 | -0.032 | -0.026 | -0.019 | -5.352 | 1.475 | 8.519 | 0 | 774.161 | 765.064 | 777.149 | 729.32 | 746.983 | 734.099 | 680.755 | 645.189 | 620.99 | 579.528 | 546.437 | 512.533 | 462.597 | 418.88 | 380.03 | 337.764 | 319.47 | 302.997 | 280.8 | 263.376 | 256.361 | 252.948 | 250.357 | 247.171 | 249.037 | 248.069 | 245.452 | 245.123 | 247.297 | 248.43 | 247.039 | 243.543 | 241.9 | 240.4 | 233.1 | 234.7 | 239.2 | 241.4 | 245.1 | 243.1 | 243.1 | 239.1 | 232.5 | 226.9 | 226.1 | 223.8 | 219.5 | 215.5 | 140.7 | 136 | 128.5 | 121 | 117.7 | 115.3 | 112.5 | 109.6 | 108.7 | 58.1 |
Total Equity
| 545.004 | 582.907 | 625.74 | 646.025 | 847.466 | 884.276 | 911.659 | 939.592 | 928.438 | 928.504 | 958.474 | -273.403 | -265.947 | -252.304 | -242.549 | -227.077 | -216.01 | -123.659 | -108.581 | -109.419 | -74.153 | -42.279 | -24.25 | -0.134 | 28.004 | 60.632 | 95.051 | 136.759 | 195.178 | 242.036 | 305.84 | 207.32 | 262.095 | 307.178 | 352.392 | 389.874 | 426.176 | 461.285 | 488.532 | 188.096 | 206.948 | 63.464 | 23.394 | 39.748 | -2.215 | -277.301 | -260.258 | -235.627 | -212.214 | -200.661 | -176.765 | -156.117 | -135.156 | -119.61 | -106.571 | -94.648 | -0.094 | -0.084 | -0.059 | -0.053 | -0.047 | -0.037 | -0.032 | -0.026 | -0.019 | -5.352 | 1.475 | 8.519 | 0 | 779.563 | 770.437 | 782.378 | 734.292 | 751.535 | 739.232 | 685.409 | 654.723 | 631.669 | 584.172 | 552.439 | 518.215 | 468.266 | 424.801 | 385.683 | 341.871 | 323.369 | 306.617 | 284.136 | 266.25 | 256.361 | 252.948 | 250.357 | 247.171 | 249.037 | 248.069 | 245.452 | 245.123 | 247.297 | 248.43 | 247.039 | 243.543 | 241.9 | 240.4 | 233.1 | 234.7 | 239.2 | 241.4 | 245.1 | 243.1 | 243.1 | 239.1 | 232.5 | 226.9 | 226.1 | 223.8 | 219.5 | 215.5 | 140.7 | 136 | 128.5 | 121 | 117.7 | 115.3 | 112.5 | 109.6 | 108.7 | 58.1 |
Total Liabilities & Shareholders Equity
| 1,458.183 | 1,510.794 | 1,533.769 | 1,552.904 | 1,745.529 | 1,692.654 | 1,715.949 | 1,866.428 | 1,781.095 | 1,822.619 | 1,826.597 | 154.44 | 154.148 | 181.542 | 186.183 | 192.865 | 205.109 | 191.582 | 195.951 | 175.097 | 201.58 | 219.151 | 227.493 | 244.296 | 264.867 | 286.962 | 319.402 | 357.284 | 404.001 | 461.658 | 506.937 | 239.425 | 295.359 | 340.282 | 378.101 | 409.446 | 445.091 | 482.465 | 506.473 | 228.278 | 246.691 | 108.417 | 70.936 | 81.13 | 31.906 | 12.758 | 30.121 | 43.468 | 14.802 | 25.3 | 39.569 | 51.969 | 52.549 | 63.637 | 23.389 | 28.793 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | -2.252 | 6.075 | 21.515 | 0 | 1,230.047 | 1,151.414 | 1,187.258 | 1,114.086 | 1,089.059 | 1,044.724 | 960.213 | 895.277 | 909.624 | 709.458 | 681.306 | 676.112 | 619.323 | 605.973 | 617.64 | 511.231 | 491.986 | 487.894 | 479.184 | 468.717 | 380.288 | 405.006 | 413.889 | 417.562 | 417.604 | 425.87 | 421.005 | 411.122 | 424.171 | 426.289 | 448.263 | 452.253 | 455.3 | 446.4 | 444.3 | 443.8 | 455.6 | 471.3 | 463 | 446.3 | 420.6 | 428 | 426.7 | 424 | 428.7 | 337.5 | 347 | 333.8 | 320.5 | 280.3 | 282.6 | 184.7 | 177.6 | 164.1 | 174.1 | 177.1 | 154.6 | 148.8 |