RGC Resources, Inc.
NASDAQ:RGCO
22.33 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.541 | 2.019 | 2.865 | 1.512 | 5.181 | 6.626 | 3.234 | 4.899 | 13.811 | 9.432 | 1.752 | 1.518 | 1.268 | 0.727 | 0.737 | 0.291 | 1.201 | 3.804 | 1.012 | 1.631 | 1.238 | 1.968 | 0.011 | 0.247 | 1.201 | 4.847 | 0.334 | 0.07 | 0.764 | 0.546 | 0.176 | 0.643 | 0.905 | 0.699 | 0.887 | 0.985 | 1.266 | 0.878 | 0.7 | 0.85 | 1.971 | 3.771 | 0.497 | 2.846 | 10.768 | 12.181 | 0.604 | 8.91 | 15.749 | 16.053 | 3.775 | 7.951 | 16.619 | 18.585 | 4.287 | 6.746 | 14.951 | 15.481 | 5.107 | 7.422 | 13.355 | 10.509 | 0.714 | 0.875 | 4.623 | 8.716 | 3.416 | 1.408 | 4.792 | 4.931 | 0.781 | 1.49 | 4.943 | 1.312 | 1.862 | 1.35 | 1.838 | 3.965 | 4.422 | 9.461 | 0.119 | 1.499 | 1.413 | 0.136 | 0.413 | 0.495 | 0.285 | 0.288 | 0.271 | 0.227 | 1.256 | 0.886 | 0.209 | 0.562 | 0.349 | 0.721 | 0.231 | 0.219 | 0.7 | 0.1 | 1.2 | 0.5 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.1 | 0.3 | 0.1 | 0.2 | 2 | 3.4 |
Short Term Investments
| 1.24 | 1.275 | 1.123 | 1.533 | 1.467 | 1.177 | 1.259 | 1.218 | 0.668 | 0.313 | 0.035 | 0 | 0 | 0 | 60.357 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.055 | 0.071 | 0.101 | 0.088 | 0.074 | 0.047 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.541 | 2.019 | 2.865 | 1.512 | 5.181 | 6.626 | 3.234 | 4.899 | 13.811 | 9.432 | 1.752 | 1.518 | 1.268 | 0.727 | 0.737 | 0.291 | 1.201 | 3.804 | 1.012 | 1.631 | 1.238 | 1.968 | 0.011 | 0.247 | 1.201 | 4.847 | 0.334 | 0.07 | 0.764 | 0.546 | 0.176 | 0.643 | 0.905 | 0.699 | 0.887 | 0.985 | 1.266 | 0.878 | 0.7 | 0.85 | 1.971 | 3.771 | 0.497 | 2.846 | 10.768 | 12.181 | 0.604 | 8.91 | 15.749 | 16.053 | 3.775 | 7.951 | 16.619 | 18.585 | 4.287 | 6.746 | 14.951 | 15.481 | 5.107 | 7.422 | 13.355 | 10.509 | 0.714 | 0.875 | 4.623 | 8.716 | 3.416 | 1.408 | 4.792 | 4.931 | 0.781 | 1.49 | 4.943 | 1.312 | 1.862 | 1.35 | 1.838 | 3.965 | 4.422 | 9.461 | 0.119 | 1.499 | 1.413 | 0.136 | 0.413 | 0.495 | 0.285 | 0.288 | 0.271 | 0.227 | 1.256 | 0.886 | 0.209 | 0.562 | 0.349 | 0.721 | 0.231 | 0.219 | 0.7 | 0.1 | 1.2 | 0.5 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.1 | 0.3 | 0.1 | 0.2 | 2 | 3.4 |
Net Receivables
| 5.229 | 9.452 | 13.159 | 4.195 | 4.675 | 10.102 | 21.03 | 5.353 | 6.828 | 10.997 | 11.847 | 4.95 | 4.791 | 9.829 | 9.849 | 3.404 | 3.296 | 5.455 | 10.084 | 3.87 | 5.307 | 11.873 | 11.715 | 3.914 | 4.028 | 8.769 | 10.895 | 3.493 | 4.659 | 10.316 | 11.371 | 3.479 | 4.108 | 8.356 | 7.991 | 3.197 | 3.556 | 11.072 | 10.958 | 3.73 | 3.624 | 12.785 | 11.471 | 3.729 | 4.413 | 12.444 | 11.815 | 4.761 | 3.936 | 8.971 | 11.377 | 3.716 | 2.978 | 9.134 | 14.105 | 3.361 | 3.12 | 9.504 | 12.929 | 3.65 | 3.403 | 10.716 | 16.951 | 5.087 | 5.674 | 13.634 | 17.163 | 4.448 | 4.835 | 14.457 | 16.381 | 5.217 | 7.129 | 19.862 | 28.928 | 7.442 | 7.746 | 17.437 | 18.938 | 5.978 | 6.481 | 16.246 | 18.902 | 6.183 | 8.011 | 17.124 | 15.338 | 4.461 | 4.915 | 11.364 | 12.522 | 7.156 | 8.943 | 23.475 | 25.119 | 6.251 | 6.359 | 11.565 | 11.6 | 6.3 | 4.1 | 10.2 | 9.9 | 3.1 | 3.3 | 11.2 | 12.8 | 4.2 | 5.4 | 11.4 | 13.8 | 3.9 | 5.5 | 11.9 | 11.1 | 3.5 | 3.3 | 7.2 | 7.6 | 3.2 | 3.2 | 11 |
Inventory
| 8.898 | 6.729 | 11.591 | 12.86 | 9.941 | 6.33 | 16.592 | 18.145 | 8.846 | 3.107 | 8.451 | 8.899 | 5.274 | 2.385 | 6.101 | 6.736 | 4.454 | 2.805 | 6.984 | 7.47 | 5.225 | 2.865 | 7.13 | 8.541 | 6.113 | 3.016 | 7.979 | 8.723 | 6.429 | 3.116 | 6.854 | 8.261 | 5.303 | 3.884 | 8.094 | 9.129 | 6.348 | 3.791 | 10.148 | 12.297 | 7.497 | 2.814 | 8.352 | 11.077 | 8.003 | 3.851 | 9.777 | 10.08 | 7.495 | 5.289 | 12.424 | 13.474 | 9.929 | 5.033 | 12.448 | 14.373 | 10.564 | 5.857 | 15.513 | 16.661 | 14.126 | 10.694 | 25.549 | 26.676 | 19.931 | 11.248 | 20.095 | 19.673 | 15.996 | 8.603 | 21.109 | 23.981 | 18.64 | 11.646 | 21.63 | 24.166 | 0.698 | 8.523 | 17.83 | 2.47 | 1.67 | 2.224 | 2.711 | 2.559 | 2.027 | 1.716 | 2.116 | 2.173 | 1.753 | 1.874 | 2.425 | 13.474 | 11.262 | 5.83 | 10.3 | 12.421 | 7.527 | 3.374 | 7 | 8.4 | 5.3 | 3.1 | 7.1 | 8 | 3.2 | 3.2 | 6.7 | 7.4 | 4.9 | 3.2 | 6.5 | 7.4 | 5 | 2.4 | 4.4 | 5.3 | 3.2 | 2.4 | 5.6 | 6.4 | 4 | 2.4 |
Other Current Assets
| 8.74 | 10.326 | 4.947 | 3.467 | 2.933 | 5.003 | 2.437 | 2.845 | 3.096 | 6.553 | 8.177 | 6.672 | 3.361 | 3.622 | 4.216 | 3.358 | 3.595 | 4.539 | 3.03 | 2.255 | 1.47 | 1.663 | 3.178 | 1.904 | 1.479 | 1.826 | 1.828 | 1.577 | 1.273 | 1.644 | 1.962 | 1.548 | 1.197 | 1.661 | 1.897 | 1.182 | 1.182 | 1.524 | 1.775 | 1.285 | 1.053 | 1.383 | 1.558 | 0.867 | 0.857 | 1.35 | 2.041 | 2.053 | 1.239 | 1.395 | 1.645 | 1.251 | 1.113 | 1.348 | 1.716 | 1.206 | 1.05 | 1.27 | 1.596 | 4.41 | 0.928 | 1.111 | 5.799 | 5.773 | 7.422 | 4.616 | 0 | 15.932 | 15.601 | 3.903 | 4.564 | 4.451 | 4.956 | 6.503 | 7.487 | 6.092 | 20.788 | 4.298 | 5.314 | 25.898 | 22.503 | 3.972 | 15.402 | 18.8 | 11.274 | 3.407 | 11.237 | 15.375 | 8.705 | 4.697 | 13.649 | 5.46 | 4.34 | 4.062 | 4.741 | 3.62 | 2.778 | 3.322 | 2.7 | 3 | 2.9 | 3.1 | 2.5 | 2.9 | 2.5 | 3.6 | 2.6 | 2.3 | 1.9 | 2.2 | 2.3 | 2.9 | 1.6 | 1.6 | 1.8 | 1.2 | 2.5 | 1.8 | 1.4 | 1.5 | 1.3 | 2.6 |
Total Current Assets
| 25.408 | 28.526 | 34.77 | 26.795 | 25.755 | 32.36 | 47.845 | 35.548 | 35.59 | 32.521 | 32.449 | 25.144 | 14.863 | 16.563 | 20.903 | 14.437 | 12.546 | 16.604 | 21.239 | 16.385 | 13.256 | 18.423 | 22.33 | 15.545 | 13.143 | 18.533 | 21.882 | 15.686 | 13.125 | 15.621 | 21.453 | 15.482 | 12.566 | 15.028 | 21.105 | 18.443 | 15.514 | 20.789 | 27.183 | 21.011 | 16.841 | 24.084 | 25.202 | 22.208 | 27.576 | 34.248 | 27.856 | 30.247 | 31.847 | 35.345 | 33.34 | 31.004 | 34.211 | 38.461 | 36.626 | 31.655 | 33.647 | 36.458 | 39.325 | 34.118 | 35.436 | 37.285 | 49.013 | 38.412 | 37.65 | 38.213 | 40.674 | 41.461 | 41.225 | 31.894 | 42.835 | 35.14 | 35.669 | 39.322 | 59.908 | 39.049 | 31.07 | 34.223 | 46.504 | 43.808 | 30.773 | 23.941 | 38.428 | 27.678 | 21.725 | 22.742 | 28.977 | 22.297 | 15.644 | 18.161 | 29.852 | 26.976 | 24.753 | 33.929 | 40.509 | 23.014 | 16.895 | 18.48 | 22 | 17.8 | 13.5 | 16.9 | 19.6 | 14.1 | 9.1 | 18.5 | 22.2 | 14 | 12.3 | 17 | 22.8 | 14.8 | 12.7 | 16.5 | 18 | 10.5 | 9.1 | 11.7 | 14.7 | 11.3 | 10.5 | 19.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 258.276 | 254.14 | 250.344 | 247.584 | 243.088 | 239.286 | 234.85 | 229.861 | 224.145 | 218.71 | 215.35 | 211.65 | 207.994 | 203.698 | 201.784 | 198.445 | 194.05 | 189.667 | 185.391 | 182.003 | 177.816 | 173.936 | 170.032 | 165.964 | 161.105 | 155.595 | 151.909 | 147.928 | 144.967 | 141.532 | 135.78 | 132.128 | 127.873 | 124.415 | 121.309 | 118.63 | 115.276 | 113.261 | 111.92 | 108.744 | 105.428 | 102.848 | 100.781 | 97.737 | 95.077 | 93.419 | 91.985 | 90.83 | 89.438 | 87.865 | 86.759 | 85.722 | 84.261 | 82.931 | 82.178 | 81.455 | 80.824 | 80.178 | 79.403 | 78.509 | 77.067 | 76.456 | 76.144 | 75.608 | 74.955 | 74.119 | 73.431 | 72.587 | 72.007 | 80.461 | 79.733 | 79.04 | 77.048 | 75.759 | 74.856 | 74.102 | 72.899 | 72.071 | 71.793 | 70.608 | 68.743 | 78.773 | 72.018 | 71.751 | 70.557 | 70.276 | 69.63 | 69.138 | 68.043 | 67.584 | 54.588 | 65.898 | 64.91 | 64.405 | 64.138 | 62.926 | 62.073 | 61.579 | 60.2 | 59.1 | 57.8 | 57 | 55.9 | 54.2 | 39.9 | 50.8 | 49.8 | 48.2 | 47.2 | 46.3 | 44.8 | 43.2 | 41.6 | 40.9 | 40.6 | 40.1 | 39.9 | 39.7 | 38.5 | 37 | 35.2 | 34.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 9.206 | -18.351 | 8.85 | 0 | 0 | 0 | 0 | 0 | -7.167 | -5.522 | -3.859 | 0 | 0 | -71.517 | -68.599 | 0 | -62.78 | -47.581 | -56.272 | 0 | -45.579 | -39.955 | -33.658 | 0 | -21.583 | -30.522 | -26.319 | 0 | -23.982 | -22.454 | -20.791 | 0 | -17.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.298 | 0.298 | 0.298 | 0.298 | 0.298 | 0.298 | 0.298 | 0.306 | 0.313 | 0.32 | 0.327 | 0.949 | 0.972 | 0.994 | 1.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 22.172 | 22.118 | 18.655 | 17.187 | 15.625 | 15.097 | 14.632 | 13.773 | 28.163 | 27.321 | 66.872 | 64.867 | 62.542 | 60.544 | 60.357 | 57.543 | 54.857 | 52.291 | 49.376 | 47.375 | 44.181 | 36.277 | 32.817 | 28.507 | 22.026 | 11.981 | 10.095 | 7.445 | 5.704 | 5.19 | 4.031 | 3.496 | 3.428 | 1.685 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.584 | 0 | 0 | 0 | -4.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.004 | 0.978 | 1.116 | 1.164 | 0.841 | 3.242 | 0.952 | 1.057 | 0.236 | 0.338 | 15.335 | 5.522 | 14.853 | 0 | 0 | 13.974 | 13.743 | 0 | 13.404 | 0.205 | 12.091 | 0 | 12.762 | 11.448 | 11.631 | 0 | 11.488 | 23.077 | 20.615 | 0 | 19.951 | 18.958 | 17.363 | 0 | 16.404 | 5.342 | 16.711 | 0 | 16.641 | 0 | 14.756 | 0 | 14.581 | 0 | 0 | 11.898 | 12.289 | 0 | 0 | 9.927 | 2.939 | 0 | 0 | 7.86 | 3.665 | 0 | 0 | 6.609 | 3.907 | 0 | 0 | 5.44 | 5.415 | 0 | 5.116 | 0 | 5.013 | 0 | 5.564 | 0 | 5.921 | 0 | 0 | 5.748 | 5,659.142 | 0 | 0 | 5,171.229 | 5,360.351 | 0 | 3.825 | 0 | 5.584 | 0 | 0 | 0 | 4.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.294 | 7.597 | 0.612 | 29.351 | 0.607 | 6.467 | 9.673 | 10.07 | 10.609 | 9.469 | 0.391 | 8.448 | 0.469 | 11.358 | 11.31 | 68.798 | 66.745 | 12.026 | 61.552 | 59.966 | 53.35 | 9.372 | 42.341 | 38.052 | 34.507 | 12.421 | 22.491 | 19.521 | 20.442 | 14.723 | 18.728 | 17.942 | 14.658 | 11.145 | 12.491 | 5.726 | -7.023 | 9.589 | -7.039 | 9.567 | -10.175 | 4.511 | -10.04 | 4.582 | 8.587 | -3.269 | -3.639 | 8.679 | 7.642 | -2.268 | 4.811 | 8.822 | 7.428 | -0.415 | 3.877 | 7.573 | 5.904 | -0.649 | 2.201 | 6.175 | 3.879 | -1.464 | -1.261 | 4.108 | -1.742 | 3.474 | -1.467 | 2.285 | -5.184 | 0.451 | -5.453 | 0.483 | 0.506 | -5.222 | -5,658.586 | 0.412 | 0.445 | -5,170.749 | -5,359.816 | 0.557 | -3.159 | 0.703 | 0.774 | 0.77 | 0.974 | 0.936 | 0.72 | 0.668 | 0.666 | 0.683 | 12.91 | 0.37 | 0.365 | 0.45 | 0.429 | 0.454 | 1.459 | 1.504 | 1 | 0.9 | 1 | 1 | 0.9 | 0.8 | 1.5 | 0.9 | 0.8 | 0.4 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 0.9 | 1 | 1.5 | 1.2 | 1.3 | 1.3 | 1.2 | 1.1 |
Total Non-Current Assets
| 288.746 | 284.834 | 279.933 | 276.934 | 269.011 | 264.092 | 260.107 | 254.761 | 263.154 | 255.838 | 290.782 | 284.965 | 281.999 | 275.601 | 273.451 | 267.243 | 260.795 | 253.985 | 246.943 | 241.969 | 231.167 | 219.585 | 212.373 | 204.016 | 195.613 | 179.996 | 174.4 | 167.449 | 165.409 | 161.444 | 154.509 | 150.071 | 142.531 | 137.246 | 133.8 | 129.697 | 124.963 | 122.85 | 121.522 | 118.31 | 110.009 | 107.359 | 105.322 | 102.319 | 103.664 | 102.048 | 100.635 | 99.509 | 97.08 | 95.524 | 94.509 | 94.545 | 91.689 | 90.376 | 89.72 | 89.028 | 86.728 | 86.139 | 85.511 | 84.684 | 80.946 | 80.433 | 80.298 | 79.716 | 78.329 | 77.593 | 76.977 | 74.872 | 72.386 | 80.913 | 80.202 | 79.523 | 77.554 | 76.285 | 75.412 | 74.515 | 73.344 | 72.551 | 72.327 | 71.165 | 69.408 | 79.774 | 73.091 | 72.819 | 71.829 | 71.51 | 70.648 | 70.105 | 69.015 | 68.579 | 67.818 | 66.595 | 66.224 | 65.828 | 65.561 | 64.394 | 63.532 | 63.083 | 61.2 | 60 | 58.8 | 58 | 56.8 | 55 | 41.4 | 51.7 | 50.6 | 48.6 | 47.9 | 47.1 | 45.6 | 44.1 | 42.5 | 41.9 | 41.5 | 41.1 | 41.4 | 40.9 | 39.8 | 38.3 | 36.4 | 35.7 |
Total Assets
| 314.154 | 313.36 | 314.703 | 303.729 | 294.766 | 296.452 | 307.952 | 290.309 | 298.743 | 288.358 | 323.231 | 310.109 | 296.862 | 292.164 | 294.354 | 281.68 | 273.341 | 270.588 | 268.183 | 258.354 | 244.423 | 238.008 | 234.703 | 219.56 | 208.756 | 198.529 | 196.281 | 183.135 | 178.535 | 177.066 | 175.962 | 165.553 | 155.097 | 152.273 | 154.905 | 148.141 | 140.478 | 143.639 | 148.705 | 139.321 | 126.85 | 131.443 | 130.523 | 124.527 | 131.24 | 136.295 | 128.491 | 129.756 | 128.927 | 130.869 | 127.849 | 125.549 | 125.9 | 128.836 | 126.345 | 120.683 | 120.375 | 122.597 | 124.836 | 118.802 | 116.382 | 117.717 | 129.311 | 118.128 | 115.979 | 115.806 | 117.651 | 116.332 | 113.611 | 112.807 | 123.037 | 114.663 | 113.223 | 115.607 | 135.32 | 113.563 | 104.414 | 106.774 | 118.831 | 114.973 | 100.181 | 103.715 | 111.519 | 100.497 | 93.554 | 94.252 | 99.625 | 92.401 | 84.659 | 86.74 | 97.67 | 93.571 | 90.977 | 99.756 | 106.07 | 87.407 | 80.427 | 81.563 | 83.2 | 77.8 | 72.3 | 74.9 | 76.4 | 69.1 | 50.5 | 70.2 | 72.8 | 62.6 | 60.2 | 64.1 | 68.4 | 58.9 | 55.2 | 58.4 | 59.5 | 51.6 | 50.5 | 52.6 | 54.5 | 49.6 | 46.9 | 55.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.792 | 5.358 | 6.058 | 5.839 | 5.68 | 7.178 | 11.125 | 8.601 | 9.12 | 5.809 | 6.213 | 7.73 | 5.388 | 4.556 | 5.469 | 4.442 | 4.15 | 4.147 | 4.73 | 4.483 | 3.864 | 5.327 | 6.789 | 5.211 | 6.789 | 5.453 | 7.23 | 5.123 | 5.731 | 5.617 | 6.735 | 5.346 | 5.053 | 3.888 | 4.191 | 5.142 | 4.88 | 4.519 | 5.511 | 5.367 | 5.023 | 6.879 | 5.306 | 5.723 | 6.366 | 7.758 | 6.113 | 4.756 | 4.58 | 3.731 | 4.995 | 5.299 | 6.624 | 6.232 | 8.497 | 4.573 | 6.519 | 6.047 | 9.776 | 4.45 | 5.84 | 6.572 | 10.369 | 8.215 | 18.578 | 16.681 | 11.098 | 6.458 | 10.832 | 11.498 | 9.456 | 13.855 | 14.923 | 14.969 | 23.824 | 19.131 | 13.985 | 14.731 | 16.852 | 10.741 | 10.249 | 7.336 | 12.222 | 9.29 | 8.587 | 8.482 | 9.131 | 7.897 | 5.963 | 6.619 | 8.678 | 8.251 | 8.996 | 11.133 | 18.909 | 11.004 | 8.691 | 6.222 | 8.4 | 9.2 | 5.4 | 5.2 | 7.9 | 7 | 4 | 4.8 | 7.1 | 5.5 | 4.3 | 3.9 | 8.7 | 4.9 | 4 | 8.1 | 7.9 | 5.5 | 4 | 3.8 | 5.9 | 5.3 | 2.4 | 5.5 |
Short Term Debt
| 8.047 | 6.707 | 47.103 | 15.329 | 11.1 | 25.1 | 34.092 | 1.3 | 0.9 | 19.705 | 28.54 | 7 | 7 | 7 | 7 | 7.506 | 6.785 | 6.593 | 4.745 | 9.812 | 12.125 | 8.575 | 7.921 | 0 | 13.531 | 5.326 | 0.054 | 5.113 | 4.489 | 6.327 | 14.325 | 14.557 | 8.128 | 7.453 | 15.012 | 9.341 | 1.719 | 2.592 | 15.524 | 9.045 | 2.802 | 16.6 | 20.414 | 15 | 15 | 15 | 16.279 | 16.568 | 16.637 | 16.761 | 15 | 15 | 15 | 15 | 0 | 0 | 15 | 15.885 | 20.319 | 5.806 | 3.103 | 2.457 | 11.858 | 13.96 | 5 | 5 | 13.112 | 9.808 | 0.088 | 1.981 | 11.816 | 6.613 | 2.677 | 4.153 | 23.158 | 7.662 | 12.596 | 13.891 | 27.89 | 12.762 | 2.96 | 3.939 | 19.113 | 14.024 | 7.091 | 6.215 | 17.801 | 9.096 | 10.377 | 8.452 | 19.317 | 18.51 | 12.976 | 17.137 | 22.464 | 13.321 | 6.172 | 6.235 | 10.6 | 6.4 | 4.1 | 4.2 | 10.2 | 4.6 | 1.1 | 2.7 | 12.5 | 10.3 | 4.7 | 7.4 | 11.2 | 7.3 | 12.2 | 9.4 | 11.3 | 2.6 | 1.1 | 3.3 | 8.3 | 5.9 | 1.8 | 1.9 |
Tax Payables
| 0 | 0.092 | 0.174 | 0 | 0 | 0.018 | 3.293 | 3.088 | 0 | 0.088 | 2.187 | 0 | 0 | 0.505 | 0.291 | 0 | 0.352 | 0.723 | 0 | 0 | 0.259 | 0.522 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0.552 | 1.813 | 0 | 0 | 0.074 | 0.239 | 0 | 0 | 0.53 | 1.215 | 0 | 0 | 0.113 | 0.885 | 0.479 | 0 | 0.466 | 1.978 | 0 | 0 | 0 | 0.573 | 1.179 | 0 | 0.356 | 1.532 | 0.027 | 0 | 0.022 | 1.183 | 0.059 | 0 | 0.17 | 0.278 | 0.43 | 0 | 0.004 | 0 | 0.359 | 0 | 0.003 | 0 | 0.61 | 0 | 0 | 2.011 | 0 | 0 | 0 | 701.686 | 0 | 0 | 0.511 | 0 | 0.613 | 0 | 0 | 0 | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.075 | 1.697 | 3.528 | 3.448 | 2.636 | 1.58 | 2.829 | 2.858 | 2.238 | 2.267 | 2.999 | 3.111 | 2.419 | 2.458 | 3.661 | 3.199 | 2.786 | 2.984 | 2.371 | 2.312 | 2.056 | 2.02 | 2.372 | 3.745 | 3.241 | 2.912 | 2.979 | 2.693 | 2.247 | 2.271 | 3.199 | 3.233 | 2.592 | 2.471 | 3.43 | 3.14 | 2.322 | 2.145 | 3.155 | 2.866 | 2.273 | 2.01 | 2.864 | 2.754 | 2.072 | 2.111 | 3.642 | 2.382 | 1.643 | 1.213 | 2.717 | 2.525 | 1.05 | 1.633 | 0 | 0 | 2.355 | 1.809 | 2.469 | 2.936 | 2.548 | 1.731 | 1.651 | 0 | 1.464 | 0 | 1.552 | 0 | 1.481 | 0 | 1.589 | 0 | 0 | 1.313 | 1,206.622 | 0 | 0 | 1,099.213 | 927.943 | 0 | 0.667 | 0 | 0.621 | 0 | 0 | 0 | 0.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 0 | 6.6 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 5.1 | 0 | 6.7 | 2.7 | 0 | 0 | 0 |
Other Current Liabilities
| 7.868 | 7.94 | 7.508 | 8.303 | 7.836 | 9.775 | 12.119 | 9.556 | 8.806 | 8.796 | 7.007 | 8.173 | 6.799 | 6.762 | 6.396 | 1.424 | 1.349 | 3.448 | 5.657 | 5.025 | 5.502 | 5.46 | 2.335 | 15.136 | 0.993 | 2.399 | 7.613 | 1.438 | 3.258 | 4.336 | 4.497 | 5.362 | 7.234 | 8.414 | 4.981 | 5.581 | 7.82 | 10.186 | 2.765 | 3.074 | 2.698 | 8.387 | 7.07 | 5.98 | 7.595 | 11.294 | 5.239 | 5.836 | 7.195 | 9.858 | 8.592 | 8.203 | 9.918 | 12.306 | 12.366 | 13.281 | 10.257 | 11.936 | 8.019 | 8.103 | 10.141 | 12.695 | 13.945 | 9.44 | 4.802 | 8.532 | 8.109 | 16.734 | 14.993 | 10.61 | 13.796 | 9.371 | 10.562 | 10.358 | -1,200.533 | 5.922 | 10.233 | -1,088.547 | -919.531 | 17.244 | 8.785 | 12.375 | 8.307 | 7.381 | 9.779 | 10.362 | 5.655 | 6.859 | 8.981 | 11.778 | 10.844 | 8.407 | 9.224 | 10.625 | 5.765 | 4.981 | 6.742 | 9.634 | 7.8 | 6.4 | -0.1 | 11.1 | -0.1 | -0.1 | 6.2 | 12.8 | 8.2 | 5.5 | 6.6 | 7.5 | 4.7 | 4 | 4.9 | 5.7 | -0.1 | 0.1 | 6.2 | -0.1 | 0.1 | 2.5 | 5.2 | 9.7 |
Total Current Liabilities
| 23.783 | 21.702 | 64.197 | 32.919 | 27.253 | 43.632 | 60.164 | 22.315 | 21.063 | 36.577 | 44.759 | 26.014 | 21.606 | 20.775 | 22.527 | 16.571 | 15.07 | 17.172 | 17.504 | 21.633 | 23.546 | 21.382 | 19.416 | 24.092 | 24.555 | 16.09 | 17.877 | 14.366 | 15.725 | 18.552 | 28.757 | 28.497 | 23.007 | 22.227 | 27.615 | 23.203 | 16.741 | 19.441 | 26.955 | 20.353 | 12.796 | 33.876 | 35.654 | 29.457 | 31.033 | 36.163 | 31.273 | 29.542 | 30.055 | 31.563 | 31.304 | 31.027 | 32.592 | 35.171 | 20.863 | 17.854 | 34.132 | 35.677 | 40.583 | 21.295 | 21.631 | 23.456 | 37.822 | 31.616 | 29.844 | 30.212 | 33.871 | 32.999 | 27.394 | 24.088 | 36.657 | 29.839 | 28.162 | 30.794 | 53.071 | 32.716 | 36.814 | 39.288 | 53.153 | 40.746 | 22.662 | 23.65 | 40.263 | 30.695 | 25.457 | 25.059 | 33.161 | 23.852 | 25.321 | 26.848 | 38.839 | 35.168 | 31.195 | 38.894 | 47.138 | 29.305 | 21.605 | 22.092 | 26.8 | 22 | 18.2 | 20.5 | 24.6 | 18 | 11.3 | 20.3 | 27.8 | 21.3 | 15.6 | 18.8 | 24.6 | 16.2 | 21.1 | 23.2 | 25.8 | 13.3 | 11.3 | 13.7 | 17 | 13.7 | 9.4 | 17.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 136.311 | 135.917 | 102.461 | 125.845 | 126.253 | 112.762 | 113.289 | 135.695 | 130.265 | 104.841 | 124.81 | 133.471 | 123.151 | 120.77 | 126.142 | 123.82 | 116.347 | 112.232 | 113.773 | 103.371 | 90.471 | 86.905 | 89.119 | 70.322 | 57.054 | 55.49 | 69.794 | 61.312 | 53.085 | 50.096 | 41.135 | 33.636 | 32.829 | 32.157 | 31.854 | 30.317 | 30.5 | 30.5 | 30.5 | 30.5 | 28 | 11.4 | 11.4 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 28 | 28 | 13 | 13 | 13 | 28 | 28 | 28 | 28 | 23 | 23 | 23 | 23 | 23 | 28 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 16 | 16 | 16 | 26 | 30.2 | 30.203 | 30.212 | 30.22 | 28.228 | 28.236 | 28.244 | 30.377 | 22.385 | 22.418 | 22.475 | 22.507 | 22.54 | 22.597 | 22.604 | 23.311 | 23.317 | 23.324 | 23.3 | 23.3 | 20.8 | 20.8 | 20.7 | 20.7 | 18 | 18.4 | 18.8 | 17.1 | 19.6 | 19.9 | 20.2 | 20.2 | 10.9 | 11.2 | 11.6 | 17.5 | 18 | 17.3 | 17.6 | 16.4 | 17.6 | 17.7 |
Deferred Revenue Non-Current
| 0.397 | 0 | 42.22 | -2.008 | 36.795 | 0 | 3.3 | 0 | 6.007 | 0 | 15.335 | -130.579 | -123.198 | -121.729 | -124.751 | -130.153 | -123.153 | -118.091 | -120.076 | -109.554 | -96.641 | -91.511 | -92.721 | -73.952 | -58.655 | -58.529 | -71.019 | -76.573 | -65.722 | -61.435 | -36.827 | -29.459 | -34.419 | -34.563 | -25.625 | -29.608 | -38.29 | -37.955 | -22.951 | -27.832 | -35.46 | -0.603 | 2.603 | -3.803 | -2.769 | -0.885 | 0.736 | -1.204 | -11.08 | -2.347 | -0.944 | -0.124 | 0.678 | 18.007 | 17.642 | 17.55 | 15.917 | 15.861 | 10.47 | -24.345 | 15.182 | 5.023 | -11.277 | -6.393 | -4.641 | -6.441 | -3.921 | -12.305 | -22.779 | -22.565 | -14.806 | -15.63 | -18.517 | -16.808 | 11.133 | -8.929 | 5.08 | 11,993.008 | 11,967.555 | -7.904 | -21.057 | -24.885 | 11.549 | -12.63 | -17.632 | -18.751 | 5.116 | -19.487 | -10.052 | -11.316 | 0.3 | -0.918 | -5.489 | 0.79 | 13.925 | -3.792 | -12.918 | -15.291 | -8.5 | -12 | -15.4 | -15.4 | -6.6 | -13.1 | -15.9 | -14.6 | -2.9 | -4.9 | -14.2 | -12.1 | -3.8 | -11.5 | 2.2 | 2.9 | 4.2 | -12.7 | -15.9 | -13.2 | -6.3 | -8 | -16.1 | -12.9 |
Deferred Tax Liabilities Non-Current
| 1.914 | 2.206 | 1.959 | 2.008 | 3.224 | 3.242 | 3.3 | 3.165 | 6.007 | 5.883 | 15.335 | 14.948 | 14.853 | 14.972 | 14.74 | 13.974 | 13.743 | 12.99 | 13.404 | 12.979 | 12.091 | 11.953 | 12.762 | 12.586 | 11.631 | 11.404 | 11.488 | 23.077 | 20.615 | 19.228 | 19.951 | 18.958 | 17.363 | 16.219 | 16.404 | 16.914 | 16.711 | 16.71 | 16.641 | 14.611 | 14.756 | 14.692 | 14.582 | 14.28 | 13.207 | 12.754 | 12.299 | 11.91 | 11.08 | 11.052 | 10.656 | 9.948 | 8.995 | 8.914 | 8.466 | 7.896 | 6.837 | 6.66 | 6.624 | 6.601 | 5.431 | 5.44 | 5.504 | 5.568 | 5.219 | 5.122 | 5.132 | 5.57 | 5.699 | 6.044 | 6.079 | 6.098 | 6.116 | 5.93 | 5.849 | 5.723 | 5.501 | 5.387 | 5.584 | 5.407 | 4.066 | 5.957 | 5.842 | 5.724 | 5.081 | 5.212 | 5.116 | 6.103 | 4.007 | 3.969 | 5.219 | 5.171 | 4.921 | 4.883 | 4.844 | 4.806 | 4.464 | 4.425 | 4.2 | 4.3 | 4.1 | 4 | 4 | 4 | 3 | 3.7 | 3.7 | 3.6 | 3.6 | 3.5 | 3.5 | 3.5 | 3.1 | 3.4 | 3.4 | 3.3 | 3 | 3 | 2.9 | 2.8 | 2.7 | 2.6 |
Other Non-Current Liabilities
| 42.981 | 42.991 | 0.321 | 44.233 | 0.294 | 36.537 | 33.009 | 36.043 | 29.818 | 35.595 | 20.697 | 166.553 | 161.61 | 159.801 | 163.147 | 168.58 | 161.083 | 155.967 | 157.218 | 146.829 | 130.219 | 124.304 | 125.166 | 106.929 | 94.74 | 94.775 | 106.84 | 100.913 | 95.16 | 90.671 | 65.665 | 58.254 | 59.77 | 59.647 | 50.592 | 54.474 | 60.151 | 59.8 | 44.466 | 49.669 | 54.346 | 19.276 | 15.745 | 22.09 | 27.605 | 25.703 | 23.749 | 25.825 | 34.265 | 25.546 | 23.743 | 22.911 | 20.464 | 3.115 | 3.093 | 3.074 | 2.834 | 2.806 | 7.812 | 42.452 | 0.074 | 10.029 | 25.873 | 20.625 | 17.722 | 19.319 | 16.49 | 24.734 | 31.08 | 31.221 | 20.128 | 20.832 | 26.101 | 24.178 | -3.982 | 15.907 | 1.719 | -11,986.395 | -11,961.239 | 14.197 | 27.09 | 30.825 | -11.603 | 16.486 | 17.623 | 18.702 | -5.177 | 19.407 | 10.06 | 11.229 | -0.295 | 0.839 | 5.529 | -0.77 | -13.873 | 3.775 | 12.937 | 15.243 | 8.5 | 12.1 | 15.4 | 15.5 | 6.6 | 13.1 | 15.9 | 14.6 | 2.9 | 4.9 | 14.2 | 12.1 | 3.8 | 11.5 | -2.2 | -2.9 | -4.2 | 12.7 | 15.9 | 13.2 | 6.3 | 8 | 16.1 | 12.9 |
Total Non-Current Liabilities
| 181.604 | 181.113 | 146.962 | 170.078 | 166.565 | 152.541 | 152.898 | 174.903 | 172.097 | 146.319 | 176.177 | 184.394 | 176.417 | 173.814 | 179.278 | 176.221 | 168.019 | 163.099 | 164.32 | 153.624 | 136.14 | 131.651 | 134.327 | 115.885 | 104.771 | 103.14 | 117.104 | 108.728 | 103.138 | 98.56 | 89.924 | 81.389 | 75.542 | 73.46 | 73.226 | 72.097 | 69.072 | 69.055 | 68.656 | 66.947 | 61.642 | 44.765 | 44.33 | 45.567 | 51.043 | 50.572 | 49.783 | 49.531 | 47.265 | 47.251 | 46.454 | 45.736 | 43.137 | 43.036 | 57.201 | 56.52 | 38.588 | 38.328 | 37.906 | 52.707 | 48.687 | 48.493 | 48.1 | 42.8 | 41.3 | 41 | 40.7 | 41 | 42 | 44.7 | 41.4 | 41.3 | 43.7 | 43.3 | 43 | 42.7 | 28.3 | 28 | 27.9 | 37.7 | 40.3 | 42.1 | 36 | 39.8 | 33.3 | 33.4 | 33.3 | 36.4 | 26.4 | 26.3 | 27.7 | 27.6 | 27.5 | 27.5 | 27.5 | 28.1 | 27.8 | 27.7 | 27.5 | 27.7 | 24.9 | 24.9 | 24.7 | 24.7 | 21 | 22.1 | 22.5 | 20.7 | 23.2 | 23.4 | 23.7 | 23.7 | 14 | 14.6 | 15 | 20.8 | 21 | 20.3 | 20.5 | 19.2 | 20.3 | 20.3 |
Total Liabilities
| 205.386 | 202.816 | 211.159 | 202.997 | 193.818 | 196.174 | 213.062 | 197.219 | 193.161 | 182.896 | 220.936 | 210.407 | 198.023 | 194.589 | 201.805 | 192.792 | 183.09 | 180.271 | 181.823 | 175.257 | 159.686 | 153.033 | 153.743 | 139.977 | 129.325 | 119.23 | 134.98 | 123.095 | 118.863 | 117.112 | 118.681 | 109.886 | 98.549 | 95.687 | 100.841 | 95.3 | 85.813 | 88.496 | 95.611 | 87.3 | 74.438 | 78.64 | 79.984 | 75.024 | 82.075 | 86.734 | 81.057 | 79.073 | 77.321 | 78.813 | 77.758 | 76.763 | 75.729 | 78.207 | 78.064 | 74.374 | 72.72 | 74.005 | 78.489 | 74.002 | 70.318 | 71.948 | 85.869 | 74.405 | 71.105 | 71.24 | 74.584 | 73.967 | 69.395 | 68.847 | 81.219 | 74.168 | 71.87 | 74.129 | 96.119 | 75.406 | 65.089 | 67.281 | 81.12 | 78.351 | 63.032 | 65.753 | 76.317 | 66.64 | 58.766 | 58.508 | 66.522 | 60.332 | 51.713 | 53.235 | 66.533 | 62.846 | 58.655 | 66.374 | 74.586 | 57.422 | 49.386 | 49.841 | 54.3 | 49.6 | 43.2 | 45.4 | 49.3 | 42.6 | 32.4 | 42.4 | 50.3 | 42 | 38.8 | 42.3 | 48.3 | 39.9 | 35.2 | 37.8 | 40.7 | 34 | 32.4 | 34.2 | 37.7 | 33.2 | 29.9 | 37.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.264 | 0.448 | 0 | 0.409 | 0.209 | 0.489 | 0.461 | 0.001 | 0 | 0 | 0.09 | 0.104 | 0.162 | 0.202 | 0.304 | 0.319 | 0.362 | 0.497 | 0.184 | 0.218 | 0.252 | 0.287 | 0.111 | 0.121 | 0.13 | 0.139 | 0 | 0 | 0.01 | 0.151 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.337 | 0.162 | 0.37 | 0 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.966 | 50.897 | 50.298 | 50.076 | 49.992 | 49.617 | 49.259 | 49.103 | 49.022 | 48.949 | 41.945 | 41.875 | 41.628 | 41.133 | 40.86 | 40.8 | 40.737 | 40.685 | 40.457 | 40.366 | 40.32 | 40.216 | 40.058 | 39.973 | 39.929 | 39.877 | 36.255 | 36.204 | 36.158 | 36.122 | 23.999 | 23.941 | 23.888 | 23.832 | 23.758 | 23.707 | 23.65 | 23.641 | 23.61 | 23.602 | 23.593 | 23.585 | 23.555 | 23.547 | 23.537 | 23.527 | 23.491 | 23.353 | 23.299 | 23.212 | 23.165 | 23.123 | 11.539 | 11.487 | 11.421 | 11.372 | 11.329 | 11.291 | 11.224 | 11.195 | 11.149 | 11.116 | 11.071 | 11.047 | 11.042 | 11.008 | 10.97 | 10.931 | 10.851 | 10.804 | 10.759 | 10.693 | 10.653 | 10.604 | 10.534 | 10.495 | 10.441 | 10.399 | 10.336 | 10.327 | 10.171 | 10.128 | 10.073 | 10.016 | 9.969 | 9.912 | 9.862 | 9.802 | 9.779 | 9.674 | 9.611 | 9.573 | 9.534 | 9.484 | 9.436 | 9.409 | 9.378 | 9.342 | 9.2 | 9.2 | 9.1 | 9.1 | 9 | 9 | 7.1 | 8.8 | 7.9 | 7.6 | 7.6 | 7.5 | 7.4 | 7.4 | 7.3 | 7.3 | 7.2 | 7.2 | 7.1 | 7 | 7 | 6.9 | 6.8 | 3.4 |
Retained Earnings
| 9.484 | 11.367 | 6.96 | 3.972 | 4.937 | 6.225 | 1.843 | 0.544 | 13.875 | 15.194 | 41.599 | 39.656 | 41.206 | 42.138 | 38.892 | 35.689 | 37.446 | 37.666 | 33.41 | 30.822 | 31.699 | 31.891 | 28.55 | 27.438 | 27.759 | 27.909 | 25.68 | 24.746 | 25.636 | 26.07 | 25.901 | 24.713 | 25.538 | 25.879 | 23.733 | 22.772 | 23.65 | 24.205 | 22.336 | 21.321 | 22.339 | 22.929 | 20.954 | 20.103 | 21.052 | 21.789 | 19.938 | 23.905 | 24.796 | 25.559 | 23.889 | 22.865 | 23.672 | 24.272 | 22.534 | 21.342 | 22.244 | 22.978 | 20.971 | 19.882 | 20.46 | 21.037 | 19.105 | 17.909 | 18.678 | 19.017 | 17.287 | 16.443 | 17.939 | 18.244 | 16.312 | 15.283 | 15.967 | 16.663 | 15.143 | 14.323 | 15.354 | 15.741 | 14.291 | 13.275 | 14.48 | 15.594 | 13.044 | 12.019 | 13.179 | 14.31 | 11.734 | 10.758 | 11.844 | 12.699 | 10.783 | 10.49 | 12.237 | 13.418 | 11.603 | 10.315 | 11.481 | 12.298 | 10.1 | 9.5 | 10.7 | 11.3 | 9.1 | 8.6 | 6.9 | 10.5 | 8.8 | 7.7 | 8.7 | 9.3 | 7.9 | 6.9 | 8.1 | 8.9 | 7.3 | 6.2 | 6.9 | 7.5 | 6.1 | 5.9 | 6.8 | 7.6 |
Accumulated Other Comprehensive Income/Loss
| 1.264 | 1.451 | 1.239 | 2.253 | 1.781 | 1.305 | 1.796 | 1.964 | 1.459 | 0.34 | -1.184 | -1.535 | -2.76 | -2.755 | -3.264 | -3.448 | -3.519 | -3.409 | -2.209 | -2.489 | -1.461 | -1.001 | -0.955 | -0.872 | -1.09 | -1.104 | -1.162 | -1.202 | -2.304 | -2.319 | -2.362 | -2.497 | -2.184 | -2.218 | -2.252 | -2.287 | -1.111 | -1.121 | -1.13 | -1.139 | -1.732 | -1.872 | -2.01 | -2.151 | -3.357 | -3.618 | -3.762 | -3.95 | -3.735 | -3.779 | -3.906 | -4.033 | -3.337 | -3.162 | -3.37 | -3.867 | -3.163 | -2.725 | -2.587 | -2.885 | -1.961 | -2.66 | -2.833 | -1.224 | -0.814 | -1.28 | -0.833 | -0.475 | 0.263 | -0.037 | -0.014 | -0.003 | 0.372 | 0.053 | -0.358 | -0.38 | 0.009 | 0.008 | -0.013 | -0.046 | -0.046 | -0.136 | -0.095 | -0.155 | -0.19 | -0.151 | -0.023 | 0.134 | 0.013 | 0.107 | -0.106 | -0.075 | -0.069 | -35.956 | 0.106 | -33.81 | -33.25 | -32.182 | -31.3 | -30.5 | -29.8 | -29 | -28.4 | -27.7 | -20.6 | -26.4 | -25.7 | -25.2 | -24.6 | -24 | -23.4 | -22.9 | -22.8 | -22.3 | -21.7 | -21 | -20.6 | -20.1 | -19.6 | -19.1 | -18.8 | -18.3 |
Other Total Stockholders Equity
| 47.054 | 46.829 | 45.047 | 44.431 | 44.238 | 43.132 | 41.992 | 41.479 | 41.227 | 40.979 | 19.936 | 19.705 | 18.765 | 17.059 | 15.797 | 15.399 | 15.587 | 14.967 | 14.493 | 13.908 | 13.719 | 13.867 | 13.307 | 13.044 | 12.743 | 12.513 | 0.366 | 0.09 | -0.122 | -0.238 | 9.381 | 9.012 | 9.122 | 8.875 | 8.573 | 8.361 | 8.364 | 8.296 | 8.147 | 8.098 | 8.212 | 8.161 | 8.03 | 7.853 | 7.576 | 7.862 | 7.767 | 7.376 | 7.247 | 7.064 | 6.943 | 6.797 | 17.961 | 17.87 | 17.327 | 17.463 | 17.083 | 17.048 | 16.74 | 16.608 | 16.416 | 16.277 | 16.099 | 15.767 | 15.968 | 15.541 | 15.643 | 15.467 | 15.163 | 14.949 | 14.761 | 14.522 | 14.36 | 14.158 | 13.882 | 13.72 | 13.52 | 13.346 | 13.097 | 13.065 | 12.543 | 12.376 | 12.18 | 11.977 | 11.831 | 11.674 | 11.53 | 11.374 | 11.309 | 11.024 | 10.849 | 10.737 | 10.62 | 46.436 | 10.339 | 44.072 | 43.432 | 42.264 | 40.9 | 40 | 39.1 | 38.1 | 37.4 | 36.6 | 24.7 | 34.9 | 31.5 | 30.5 | 29.7 | 29 | 28.2 | 27.6 | 27.4 | 26.7 | 26 | 25.2 | 24.7 | 24 | 23.3 | 22.7 | 22.2 | 24.8 |
Total Shareholders Equity
| 108.768 | 110.544 | 103.545 | 100.733 | 100.948 | 100.278 | 94.89 | 93.091 | 105.583 | 105.463 | 102.295 | 99.702 | 98.839 | 97.575 | 92.55 | 88.888 | 90.251 | 90.317 | 86.359 | 83.096 | 84.737 | 84.975 | 80.96 | 79.583 | 79.43 | 79.299 | 61.301 | 60.04 | 59.672 | 59.954 | 57.281 | 55.667 | 56.548 | 56.586 | 54.064 | 52.841 | 54.664 | 55.142 | 53.094 | 52.021 | 52.412 | 52.803 | 50.54 | 49.502 | 49.165 | 49.561 | 47.434 | 50.683 | 51.606 | 52.056 | 50.091 | 48.786 | 50.171 | 50.629 | 48.281 | 46.31 | 47.655 | 48.592 | 46.347 | 44.8 | 46.064 | 45.769 | 43.441 | 43.723 | 44.874 | 44.566 | 43.067 | 42.365 | 44.216 | 43.96 | 41.818 | 40.495 | 41.353 | 41.478 | 39.201 | 38.157 | 39.324 | 39.493 | 37.711 | 36.622 | 37.149 | 37.962 | 35.202 | 33.858 | 34.788 | 35.745 | 33.103 | 32.069 | 32.946 | 33.505 | 31.137 | 30.725 | 32.322 | 33.382 | 31.484 | 29.986 | 31.041 | 31.722 | 28.9 | 28.2 | 29.1 | 29.5 | 27.1 | 26.5 | 18.1 | 27.8 | 22.5 | 20.6 | 21.4 | 21.8 | 20.1 | 19 | 20 | 20.6 | 18.8 | 17.6 | 18.1 | 18.4 | 16.8 | 16.4 | 17 | 17.5 |
Total Equity
| 108.768 | 110.544 | 103.545 | 100.733 | 100.948 | 100.278 | 94.89 | 93.091 | 105.583 | 105.463 | 102.295 | 99.702 | 98.839 | 97.575 | 92.55 | 88.888 | 90.251 | 90.317 | 86.359 | 83.096 | 84.737 | 84.975 | 80.96 | 79.583 | 79.43 | 79.299 | 61.301 | 60.04 | 59.672 | 59.954 | 57.281 | 55.667 | 56.548 | 56.586 | 54.064 | 52.841 | 54.664 | 55.142 | 53.094 | 52.021 | 52.412 | 52.803 | 50.54 | 49.502 | 49.165 | 49.561 | 47.434 | 50.683 | 51.606 | 52.056 | 50.091 | 48.786 | 50.171 | 50.629 | 48.281 | 46.31 | 47.655 | 48.592 | 46.347 | 44.8 | 46.064 | 45.769 | 43.441 | 43.723 | 44.874 | 44.566 | 43.067 | 42.365 | 44.216 | 43.96 | 41.818 | 40.495 | 41.353 | 41.478 | 39.201 | 38.157 | 39.324 | 39.493 | 37.711 | 36.622 | 37.149 | 37.962 | 35.202 | 33.858 | 34.788 | 35.745 | 33.103 | 32.069 | 32.946 | 33.505 | 31.137 | 30.725 | 32.322 | 33.382 | 31.484 | 29.986 | 31.041 | 31.722 | 28.9 | 28.2 | 29.1 | 29.5 | 27.1 | 26.5 | 18.1 | 27.8 | 22.5 | 20.6 | 21.4 | 21.8 | 20.1 | 19 | 20 | 20.6 | 18.8 | 17.6 | 18.1 | 18.4 | 16.8 | 16.4 | 17 | 17.5 |
Total Liabilities & Shareholders Equity
| 314.154 | 313.36 | 314.703 | 303.729 | 294.766 | 296.452 | 307.952 | 290.309 | 298.743 | 288.358 | 323.231 | 310.109 | 296.862 | 292.164 | 294.354 | 281.68 | 273.341 | 270.588 | 268.183 | 258.354 | 244.423 | 238.008 | 234.703 | 219.56 | 208.756 | 198.529 | 196.281 | 183.135 | 178.535 | 177.066 | 175.962 | 165.553 | 155.097 | 152.273 | 154.905 | 148.141 | 140.478 | 143.639 | 148.705 | 139.321 | 126.85 | 131.443 | 130.523 | 124.527 | 131.24 | 136.295 | 128.491 | 129.756 | 128.927 | 130.869 | 127.849 | 125.549 | 125.9 | 128.836 | 126.345 | 120.683 | 120.375 | 122.597 | 124.836 | 118.802 | 116.382 | 117.717 | 129.311 | 118.128 | 115.979 | 115.806 | 117.651 | 116.332 | 113.611 | 112.807 | 123.037 | 114.663 | 113.223 | 115.607 | 135.32 | 113.563 | 104.414 | 106.774 | 118.831 | 114.973 | 100.181 | 103.715 | 111.519 | 100.497 | 93.554 | 94.252 | 99.625 | 92.401 | 84.659 | 86.74 | 97.67 | 93.571 | 90.977 | 99.756 | 106.07 | 87.407 | 80.427 | 81.563 | 83.2 | 77.8 | 72.3 | 74.9 | 76.4 | 69.1 | 50.5 | 70.2 | 72.8 | 62.6 | 60.2 | 64.1 | 68.4 | 58.9 | 55.2 | 58.4 | 59.5 | 51.6 | 50.5 | 52.6 | 54.5 | 49.6 | 46.9 | 55.1 |