RCI Hospitality Holdings, Inc.
NASDAQ:RICK
50.2 (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 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 | 1995 Q4 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 34.947 | 19.973 | 21.155 | 21.023 | 23.584 | 22.784 | 34.108 | 35.98 | 37.5 | 38.067 | 17.954 | 35.686 | 29.068 | 20.156 | 16.967 | 15.605 | 14.795 | 9.825 | 13.159 | 14.097 | 10.956 | 8.255 | 9.387 | 17.726 | 13.171 | 12.5 | 11.954 | 9.922 | 10.817 | 13.199 | 12.064 | 11.327 | 10.462 | 9.055 | 8.384 | 8.02 | 14.73 | 13.661 | 13.171 | 9.964 | 11.102 | 11.638 | 10.252 | 10.656 | 9.045 | 9.248 | 6.871 | 5.52 | 9.652 | 11.664 | 10.937 | 9.698 | 12.356 | 17.344 | 18.719 | 19.168 | 18.419 | 12.219 | 9.471 | 12.751 | 5.892 | 5.331 | 2.978 | 5.603 | 13.191 | 3.353 | 5.033 | 2.999 | 2.179 | 6.511 | 1.463 | 0.855 | 1.154 | 1.473 | 0.561 | 0.48 | 0.478 | 1.612 | 3.438 | 0.278 | 0.366 | 0.666 | 0.65 | 0.605 | 0.494 | 0.334 | 0.875 | 0.733 | 0.886 | 0.964 | 0.838 | 0.705 | 0.601 | 0.515 | 0.359 | 0.375 | 0.439 | 0.391 | 0.4 | 0.4 | 0.6 | 1.2 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 1.2 | 3.2 | 2.8 | 3.8 | 0.2 | 0.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.621 | 0.614 | 0.604 | 0.609 | 0.604 | 0.596 | 0.586 | 0.573 | 0.555 | 0.555 | 0.551 | 0.572 | 0.575 | 1.059 | 1.041 | 0.532 | 0.53 | 0.515 | 0.5 | 0.485 | 0.479 | 0 | 0.767 | 1.122 | 0.977 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.007 | 0.018 | 0.033 | 0.02 | 0.02 | 0.007 | 0.022 | 0.029 | 0.051 | 0.029 | 0.029 | 0.031 | 0.044 | 0.078 | 0.122 | 0.1 | 0.171 | 0.288 | 0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.947 | 19.973 | 21.155 | 21.023 | 23.584 | 22.784 | 34.108 | 35.98 | 37.5 | 38.067 | 17.954 | 35.686 | 29.068 | 20.156 | 16.967 | 15.605 | 14.795 | 9.825 | 13.159 | 14.097 | 10.956 | 8.255 | 9.387 | 17.726 | 13.171 | 12.5 | 11.954 | 9.922 | 10.817 | 13.199 | 12.064 | 11.327 | 10.462 | 9.055 | 9.005 | 8.634 | 15.334 | 14.27 | 13.775 | 10.56 | 11.688 | 12.211 | 10.807 | 11.211 | 9.596 | 9.82 | 7.446 | 6.579 | 10.693 | 12.196 | 11.467 | 10.213 | 12.856 | 17.829 | 19.198 | 19.168 | 19.186 | 13.341 | 10.448 | 12.751 | 5.892 | 5.331 | 2.978 | 5.603 | 13.193 | 3.36 | 5.051 | 3.032 | 2.199 | 6.531 | 1.469 | 0.877 | 1.183 | 1.524 | 0.59 | 0.509 | 0.509 | 1.656 | 3.516 | 0.401 | 0.466 | 0.837 | 0.937 | 0.74 | 0.494 | 0.334 | 0.875 | 0.733 | 0.886 | 0.964 | 0.838 | 0.705 | 0.601 | 0.515 | 0.359 | 0.375 | 0.439 | 0.391 | 0.4 | 0.4 | 0.6 | 1.2 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 1.2 | 3.2 | 2.8 | 3.8 | 0.2 | 0.1 |
Net Receivables
| 7.057 | 9.044 | 8.87 | 10.095 | 7.677 | 6.994 | 6.251 | 8.74 | 4.181 | 6.554 | 6.237 | 7.79 | 2.675 | 3.844 | 5.545 | 6.968 | 5.748 | 4.234 | 3.79 | 7.243 | 6.153 | 5.579 | 5.583 | 7.32 | 4.975 | 5.22 | 4.113 | 3.187 | 2.312 | 2.526 | 3.721 | 4.365 | 0 | 0 | 0 | 2.154 | 1.439 | 2.635 | 1.284 | 1.06 | 1.501 | 1.88 | 1.136 | 1.382 | 2.362 | 2.24 | 2.018 | 2.039 | 1.946 | 2.301 | 1.695 | 1.94 | 3.973 | 1.143 | 1.108 | 1.092 | 1.203 | 1.231 | 0.926 | 0.914 | 0.965 | 1.104 | 0.985 | 0.853 | 2.062 | 1.353 | 0.862 | 0.776 | 0.727 | 0.564 | 0.456 | 0.379 | 0.46 | 0.371 | 0.316 | 0.43 | 0.256 | 0.402 | 0.272 | 0.277 | 0.232 | 0.24 | 0.243 | 0.259 | 0.204 | 0.147 | 0.179 | 0.227 | 0.428 | 0.461 | 0.361 | 0.38 | 0.38 | 0.355 | 0.389 | 0.298 | 0.342 | 0.31 | 0.2 | 0.2 | 0.3 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 |
Inventory
| 4.624 | 4.554 | 4.63 | 4.412 | 4.571 | 4.571 | 4.051 | 3.893 | 3.749 | 3.361 | 3.53 | 2.659 | 2.479 | 2.403 | 2.394 | 2.372 | 2.627 | 2.735 | 2.739 | 2.598 | 2.502 | 2.597 | 2.578 | 2.353 | 2.411 | 2.432 | 2.419 | 2.149 | 2.264 | 2.06 | 2.106 | 2.019 | 2.659 | 2.738 | 2.689 | 2.368 | 2.517 | 2.426 | 2.42 | 1.879 | 1.797 | 1.772 | 1.504 | 1.462 | 1.475 | 1.52 | 1.399 | 1.26 | 1.441 | 1.249 | 1.281 | 1.174 | 1.169 | 1.136 | 1.481 | 1.264 | 1.341 | 1.305 | 1.152 | 1.222 | 1.42 | 1.641 | 2.051 | 1.717 | 1.707 | 1.207 | 1.139 | 0.369 | 0.368 | 0.352 | 0.359 | 0.292 | 0.263 | 0.226 | 0.245 | 0.258 | 0.227 | 0.192 | 0.249 | 0.261 | 0.283 | 0.248 | 0.238 | 0.23 | 0.23 | 0.219 | 0.22 | 0.211 | 0.196 | 0.196 | 0.203 | 0.196 | 0.208 | 0.196 | 0.191 | 0.2 | 0.136 | 0.123 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 5.457 | 8.461 | 10.985 | 1.943 | 5.028 | 6.87 | 8.611 | 2.548 | 11.464 | 13.006 | 11.358 | 6.815 | 8.949 | 12.402 | 5.348 | 6.488 | 5.18 | 9.973 | 11.211 | 10.833 | 2.986 | 5.428 | 7.519 | 9.403 | 10.715 | 9.488 | 9.119 | 10.984 | 12.246 | 8.667 | 11.101 | 11.676 | 2.545 | 3.154 | 3.681 | 7.452 | 7.759 | 11.145 | 9.708 | 9.852 | 12.138 | 13.259 | 8.827 | 6.613 | 6.786 | 6.694 | 4.639 | 4.83 | 5.075 | 4.749 | 5.177 | 6.332 | 3.706 | 6.692 | 2.602 | 2.603 | 2.798 | 1.577 | 0.889 | 1.056 | 3.261 | 3.268 | 0.557 | 4.353 | 0.975 | 0.707 | 0.447 | 0.287 | 0.465 | 0.464 | 0.151 | 0.14 | 0.287 | 0.258 | 0.097 | 0.088 | 0.315 | 0.297 | 1.029 | 1.004 | 0.844 | 0.507 | 0.195 | 0.084 | 0.251 | 0.139 | 0.094 | 0.064 | 0.029 | 0.082 | 0.09 | 0.281 | 0.373 | 0.306 | 0.226 | 0.268 | 0.298 | 0.359 | 0.3 | 0.3 | 0.7 | 0.7 | 0.8 | 0.6 | 0.1 | 0 | 0 | 0.8 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Total Current Assets
| 52.085 | 42.032 | 45.64 | 37.473 | 40.86 | 41.219 | 53.021 | 51.161 | 56.894 | 60.988 | 39.079 | 52.95 | 43.171 | 38.805 | 30.254 | 31.433 | 28.35 | 26.767 | 30.899 | 34.771 | 22.597 | 20.717 | 25.067 | 36.802 | 31.272 | 29.64 | 27.605 | 26.242 | 27.639 | 26.452 | 28.992 | 29.387 | 17.628 | 17.646 | 18.123 | 20.608 | 27.049 | 30.476 | 27.187 | 23.351 | 27.124 | 29.122 | 22.274 | 20.681 | 20.219 | 20.274 | 15.502 | 14.708 | 19.155 | 20.495 | 19.62 | 19.659 | 21.704 | 26.8 | 24.389 | 24.127 | 24.528 | 17.454 | 13.415 | 18.09 | 11.538 | 11.344 | 6.572 | 8.756 | 17.937 | 6.627 | 7.499 | 4.464 | 3.759 | 7.91 | 2.435 | 1.688 | 2.194 | 2.38 | 1.248 | 1.284 | 1.307 | 2.547 | 5.067 | 1.949 | 1.825 | 1.832 | 1.613 | 1.313 | 1.178 | 0.839 | 1.368 | 1.235 | 1.539 | 1.702 | 1.492 | 1.562 | 1.563 | 1.371 | 1.165 | 1.14 | 1.215 | 1.182 | 1 | 1 | 1.7 | 2.7 | 1.5 | 1.4 | 0.7 | 0.5 | 0.5 | 1.3 | 0.8 | 0.6 | 1.6 | 3.5 | 3.2 | 3.9 | 0.3 | 0.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 310.714 | 321.62 | 318.567 | 317.636 | 313.213 | 333.105 | 282.865 | 261.663 | 246.463 | 239.614 | 239.723 | 200.26 | 202.568 | 199.851 | 205.673 | 206.929 | 207.922 | 208.719 | 210.638 | 183.956 | 191.493 | 191.966 | 187.502 | 172.403 | 165.715 | 158.65 | 154.259 | 148.41 | 145.581 | 144.571 | 143.439 | 142.003 | 146.783 | 144.454 | 133.423 | 134.15 | 121.15 | 117.558 | 113.879 | 113.962 | 112.697 | 110.395 | 112.965 | 98.611 | 95.359 | 92.934 | 90.907 | 79.94 | 79.818 | 82.36 | 66.055 | 65.892 | 62.507 | 59.632 | 59.262 | 59.559 | 57.868 | 51.953 | 51.891 | 47.266 | 47.703 | 47.997 | 49.87 | 50.038 | 48.207 | 32.277 | 26.26 | 21.365 | 21.254 | 18.328 | 18.497 | 17.424 | 15.032 | 13.249 | 13.333 | 13.417 | 11.831 | 9.842 | 9.261 | 8.833 | 8.92 | 8.927 | 8.703 | 8.777 | 9.074 | 9.19 | 9.055 | 9.122 | 8.898 | 8.929 | 9.013 | 8.803 | 8.723 | 8.508 | 8.58 | 8.572 | 8.622 | 8.627 | 8.7 | 8.6 | 7.9 | 7.5 | 10.5 | 10.2 | 6.9 | 6.9 | 7.5 | 5.7 | 6.8 | 6.7 | 5.6 | 2.4 | 2.1 | 1.2 | 0.7 | 0.4 |
Goodwill
| 61.911 | 67.862 | 70.772 | 70.772 | 78.684 | 84.051 | 70.189 | 67.767 | 61.399 | 54.484 | 54.484 | 39.379 | 45.44 | 45.686 | 45.686 | 45.686 | 47.109 | 47.109 | 53.63 | 53.63 | 55.271 | 55.271 | 54.731 | 44.425 | 43.866 | 43.866 | 43.866 | 43.866 | 45.169 | 45.921 | 45.921 | 45.921 | 52.641 | 52.641 | 52.641 | 52.641 | 47.316 | 43.425 | 43.425 | 43.374 | 43.987 | 43.987 | 43.987 | 43.987 | 43.987 | 43.987 | 42.99 | 43.421 | 24.042 | 0 | 0 | 23.55 | 21.41 | 22.404 | 19.661 | 20.931 | 37.724 | 37.086 | 37.071 | 36.14 | 0 | 35.453 | 76.506 | 37.159 | 60.272 | 54.235 | 47.149 | 20.18 | 15.632 | 11.231 | 11.231 | 10.505 | 10.085 | 9.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 170.709 | 172.728 | 178.486 | 179.145 | 181.262 | 156.331 | 143.949 | 144.049 | 130.585 | 125.284 | 125.314 | 67.824 | 73.019 | 73.07 | 73.149 | 73.077 | 73.224 | 74.251 | 75.795 | 75.951 | 76.285 | 76.441 | 77.289 | 71.532 | 74.733 | 74.372 | 74.42 | 74.424 | 76.961 | 52.103 | 52.143 | 52.189 | 60.297 | 60.354 | 60.649 | 60.997 | 66.82 | 66.646 | 63.317 | 54.643 | 56.042 | 56.125 | 56.207 | 56.031 | 56.119 | 54.705 | 51.664 | 51.785 | 44.541 | 68.736 | 66.99 | 43.183 | 43.2 | 41.738 | 43.495 | 42.342 | 44.523 | 44.43 | 44.553 | 42.348 | 75.043 | 40.34 | 1.247 | 40.634 | 1.322 | 0.899 | 0.85 | 0.699 | 0.742 | 0.683 | 0.722 | 0.525 | 0.297 | 0 | 9.957 | 9.963 | 10.158 | 9.742 | 1.983 | 1.983 | 1.983 | 1.983 | 1.963 | 1.963 | 1.883 | 1.883 | 1.883 | 1.883 | 4.689 | 4.582 | 4.499 | 4.415 | 3.67 | 3.481 | 3.514 | 3.413 | 2.717 | 2.757 | 2.8 | 2.8 | 3 | 3.1 | 3.1 | 3.2 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 232.62 | 240.59 | 249.258 | 249.917 | 259.946 | 240.382 | 214.138 | 211.816 | 191.984 | 179.768 | 179.798 | 107.203 | 118.459 | 118.756 | 118.835 | 118.763 | 120.333 | 121.36 | 129.425 | 129.581 | 131.556 | 131.712 | 132.02 | 115.957 | 118.599 | 118.238 | 118.286 | 118.29 | 122.13 | 98.024 | 98.064 | 98.11 | 112.938 | 112.995 | 113.29 | 113.638 | 114.136 | 110.071 | 106.742 | 98.017 | 100.029 | 100.112 | 100.194 | 100.018 | 100.106 | 98.692 | 94.654 | 95.206 | 68.583 | 68.736 | 66.99 | 66.733 | 64.61 | 64.142 | 63.156 | 63.273 | 82.247 | 81.516 | 81.624 | 78.488 | 75.043 | 75.793 | 77.753 | 77.793 | 61.594 | 55.134 | 47.998 | 20.878 | 16.374 | 11.914 | 11.953 | 11.031 | 10.383 | 9.837 | 9.957 | 9.963 | 10.158 | 9.742 | 1.983 | 1.983 | 1.983 | 1.983 | 1.963 | 1.963 | 1.883 | 1.883 | 1.883 | 1.883 | 4.689 | 4.582 | 4.499 | 4.415 | 3.67 | 3.481 | 3.514 | 3.413 | 2.717 | 2.757 | 2.8 | 2.8 | 3 | 3.1 | 3.1 | 3.2 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 4.228 | 4.289 | 4.362 | 4.443 | 4.507 | 4.569 | 4.631 | 4.691 | 4.75 | 5.411 | 5.512 | 2.923 | 2.819 | 2.892 | 0 | 0.084 | 0 | 0 | 0 | 0.148 | 0 | 0 | 0 | 0.76 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -4.362 | 3.672 | -4.507 | -4.569 | -4.631 | 1.707 | -4.75 | -5.411 | -5.512 | 1.169 | -2.819 | -2.892 | 0 | -0.084 | 0 | 0 | 0 | -0.148 | 0 | 0 | 0 | -0.76 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.342 | 1.362 | 5.75 | -2.257 | 6.088 | 6.425 | 6.134 | -0.3 | 6.838 | 7.182 | 7.078 | 0.114 | 3.741 | 3.698 | 3.847 | 3.808 | 3.769 | 5.05 | 5.211 | 5.329 | 5.232 | 6.478 | 4.933 | 5.404 | 4.677 | 4.81 | 6.429 | 6.942 | 7.316 | 7.012 | 6.955 | 6.988 | 1.282 | 1.375 | 2.273 | 2.416 | 2.65 | 2.367 | 2.402 | 3.812 | 3.859 | 3.556 | 3.451 | 3.79 | 4.717 | 3.689 | 3.144 | 2.539 | 1.819 | 1.524 | 1.557 | 1.093 | 2.987 | 1.064 | 1.52 | 1.412 | 1.358 | 1.414 | 1.382 | 1.233 | 1.084 | 0.934 | 0.57 | 0.482 | 0.762 | 0.438 | 0.439 | 0.369 | 0.344 | 0.406 | 0.395 | 0.46 | 0.452 | 0.466 | 0.345 | 0.365 | 0.492 | 0.523 | 0.448 | 0.435 | 0.169 | 0.172 | 0.177 | 0.202 | 0.184 | 0.186 | 0.187 | 0.197 | 0.291 | 0.141 | 0.144 | 0.168 | 0.207 | 0.214 | 0.26 | 0.288 | 0.178 | 0.185 | 0.2 | 0.2 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 1.4 | 0.1 | 0.2 | 0.3 | 0.5 | 0.2 | 0.1 | 0.1 | 0.4 | 0 |
Total Non-Current Assets
| 548.904 | 567.861 | 573.575 | 573.411 | 579.247 | 579.912 | 503.137 | 479.577 | 445.285 | 426.564 | 426.599 | 311.669 | 324.768 | 322.305 | 328.355 | 329.5 | 332.024 | 335.129 | 345.274 | 318.866 | 328.281 | 330.156 | 324.455 | 293.764 | 288.991 | 281.698 | 278.974 | 273.642 | 275.027 | 249.607 | 248.458 | 247.101 | 261.003 | 258.824 | 248.986 | 250.204 | 237.936 | 229.996 | 223.023 | 215.791 | 216.585 | 214.063 | 216.61 | 202.419 | 200.182 | 195.315 | 188.705 | 177.685 | 150.22 | 152.62 | 134.602 | 133.718 | 130.104 | 124.838 | 123.938 | 124.244 | 141.474 | 134.883 | 134.897 | 126.987 | 123.83 | 124.724 | 128.193 | 128.313 | 110.563 | 87.849 | 74.697 | 42.612 | 37.972 | 30.648 | 30.845 | 28.915 | 25.866 | 23.552 | 23.635 | 23.745 | 22.481 | 20.107 | 11.693 | 11.251 | 11.072 | 11.083 | 10.843 | 10.942 | 11.141 | 11.259 | 11.125 | 11.203 | 13.878 | 13.652 | 13.656 | 13.386 | 12.601 | 12.204 | 12.354 | 12.273 | 11.517 | 11.569 | 11.7 | 11.6 | 11.2 | 10.6 | 13.7 | 13.5 | 9.2 | 9.3 | 8.9 | 5.8 | 7 | 7 | 6.1 | 2.6 | 2.2 | 1.3 | 1.1 | 0.4 |
Total Assets
| 600.989 | 609.893 | 619.215 | 610.884 | 620.107 | 621.131 | 556.158 | 530.738 | 502.179 | 487.552 | 465.678 | 364.619 | 367.939 | 361.11 | 358.609 | 360.933 | 360.374 | 361.896 | 376.173 | 353.637 | 350.878 | 350.873 | 349.522 | 330.566 | 320.263 | 311.338 | 306.579 | 299.884 | 302.666 | 276.059 | 277.45 | 276.488 | 278.631 | 276.47 | 267.109 | 270.812 | 264.985 | 260.472 | 250.21 | 239.142 | 243.709 | 243.185 | 238.884 | 223.1 | 220.401 | 215.589 | 204.207 | 192.393 | 169.375 | 173.115 | 154.222 | 153.377 | 151.808 | 151.638 | 148.327 | 148.371 | 166.002 | 152.337 | 148.313 | 145.077 | 135.368 | 136.069 | 134.765 | 137.069 | 128.501 | 94.476 | 82.196 | 47.076 | 41.732 | 38.558 | 33.28 | 30.603 | 28.06 | 25.932 | 24.883 | 25.029 | 23.788 | 22.654 | 16.759 | 13.2 | 12.897 | 12.915 | 12.455 | 12.256 | 12.319 | 12.098 | 12.492 | 12.437 | 15.416 | 15.354 | 15.149 | 14.949 | 14.163 | 13.574 | 13.519 | 13.414 | 12.732 | 12.751 | 12.7 | 12.6 | 12.9 | 13.3 | 15.2 | 14.9 | 9.9 | 9.8 | 9.4 | 7.1 | 7.8 | 7.6 | 7.7 | 6.1 | 5.4 | 5.2 | 1.4 | 0.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.519 | 5.632 | 5.254 | 6.111 | 7.762 | 7.743 | 5.182 | 5.482 | 5.767 | 6.255 | 5.807 | 4.408 | 4.909 | 4.021 | 3.601 | 4.799 | 3.955 | 2.805 | 3.202 | 3.81 | 2.544 | 3.632 | 2.357 | 2.825 | 2.589 | 1.551 | 2.601 | 2.147 | 1.825 | 2.194 | 2.042 | 1.701 | 1.909 | 2.109 | 1.641 | 2.164 | 2.848 | 3.189 | 2.045 | 2.198 | 1.485 | 1.784 | 1.756 | 1.816 | 2.364 | 2.054 | 1.609 | 1.865 | 1.087 | 1.341 | 1.344 | 1.215 | 0.782 | 0.74 | 0.629 | 0.731 | 0.745 | 0.96 | 0.991 | 0.788 | 0.522 | 0.901 | 0.846 | 1.161 | 0.912 | 0.684 | 0.719 | 0.493 | 0.705 | 0.907 | 0.663 | 0.555 | 0.486 | 0.51 | 0.575 | 1.035 | 0.404 | 0.433 | 0.233 | 0.292 | 0.328 | 0.344 | 0.171 | 0.189 | 0.322 | 0.212 | 0.302 | 0.275 | 0.264 | 0.24 | 0.236 | 0.235 | 0.292 | 0.333 | 0.37 | 0.437 | 0.489 | 0.452 | 0.4 | 0.5 | 0.4 | 0.8 | 1.5 | 1.2 | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 | 0.6 | 0.3 | 0.5 | 0.3 |
Short Term Debt
| 32.05 | 28.17 | 25.863 | 28.797 | 29.67 | 26.918 | 16.141 | 14.691 | 17.755 | 15.789 | 13.579 | 8.214 | 17.135 | 19.764 | 19.001 | 17.932 | 20.421 | 17.875 | 17.94 | 15.754 | 16.374 | 10.447 | 14.898 | 19.047 | 12.285 | 12.328 | 14.048 | 17.44 | 16.237 | 12.197 | 9.957 | 9.95 | 13.992 | 8.755 | 9.195 | 9.469 | 11.39 | 8.59 | 9.385 | 12.315 | 13.079 | 13.148 | 12.472 | 8.83 | 7.77 | 6.828 | 6.361 | 6.603 | 6.121 | 5.963 | 5.513 | 5.494 | 6.238 | 7.238 | 9.899 | 9.159 | 6.066 | 7.081 | 6.266 | 6.741 | 3.237 | 2.365 | 2.246 | 2.645 | 1.561 | 1.549 | 3.292 | 3.291 | 4.589 | 3.564 | 2.375 | 2.278 | 1.104 | 0.949 | 1.444 | 1.445 | 1.042 | 1.034 | 0.572 | 0.492 | 0.501 | 0.494 | 0.449 | 0.449 | 0.484 | 0.471 | 0.466 | 0.46 | 0.156 | 0.192 | 0.264 | 0.327 | 0.342 | 0.373 | 0.397 | 0.457 | 0.332 | 0.323 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.1 |
Tax Payables
| 6.048 | 5.978 | 7.649 | 6.468 | 4.986 | 4.677 | 5.587 | 5.312 | 4.163 | 3.732 | 5.216 | 4.891 | 4.591 | 4.021 | 5.013 | 4.925 | 4.878 | 3.769 | 5.794 | 5.356 | 4.151 | 3.879 | 4.657 | 4.211 | 4.565 | 4.144 | 5.057 | 3.61 | 3.538 | 2.386 | 3.979 | 3.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.773 | 0 | 0 | 0 | 0 | 9.849 | 9.095 | 8.368 | 7.542 | 6.83 | 6.136 | 5.446 | 4.65 | 3.955 | 0 | 0 | 1.762 | 1.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.494 | 0.552 | 0.303 | 0.096 | 0.624 | 0.628 | 0.562 | 0.234 | 0.721 | 0.641 | 0.563 | 0.354 | 0.231 | 0.623 | 0.42 | 0.336 | 0.331 | 0.481 | 0.426 | 0.083 | 0.594 | 0.556 | 0.429 | 0.134 | 0.77 | 0.64 | 0.454 | 0.196 | 0.76 | 0.685 | 0.516 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.937 | 18.264 | 19.213 | 19.665 | 16.99 | 14.147 | 13.387 | 14.94 | 10.865 | 10.805 | 9.323 | 9.815 | 8.756 | 8.484 | 6.221 | 2.814 | 4.694 | 3.471 | 3.731 | 3.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.017 | 0 | 0 | 0 | 0 | 0.588 | 0 | 0 | 0 | 0 | 0 | 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
| 28.227 | 33.458 | 15.575 | 6.51 | 9.199 | 12.702 | 27.398 | 13.69 | 11.158 | 8.897 | 10.346 | 11.987 | 5.196 | 12.358 | 6.009 | 21.13 | 3.491 | 8.135 | 6.018 | 9.205 | 4.372 | 5.476 | 6.854 | 7.628 | 5.108 | 6.93 | 6.073 | 7.718 | 6.537 | 7.331 | 7.698 | 9.085 | 10.71 | 9.555 | 11.446 | 27.561 | 14.56 | 34.393 | 23.873 | 24.681 | 22.763 | 23.474 | 7.211 | 18.3 | 19.26 | 19.786 | 17.212 | 4.536 | 4.696 | 6.712 | 3.5 | 4.152 | 4.457 | 7.092 | 4.159 | 4.576 | 7.496 | 6.34 | 4.019 | 2.749 | 4.088 | 4.025 | 2.874 | 4.622 | 4.391 | 3.702 | 2.195 | 1.709 | 1.259 | 1.015 | 1.163 | 1.119 | 0.729 | 0.702 | 0.825 | 0.853 | 1.057 | 0.827 | 0.506 | 0.701 | 0.534 | 0.507 | 0.533 | 0.622 | 0.607 | 0.546 | 0.588 | 0.533 | 0.428 | 0.439 | 0.554 | 0.499 | 0.466 | 0.453 | 0.431 | 0.38 | 0.371 | 0.325 | 0.2 | 0.1 | 0.1 | 0.3 | 0.4 | 0.3 | 0.2 | 0.5 | 0.1 | 0.2 | 0.3 | 0.5 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 |
Total Current Liabilities
| 57.724 | 56.399 | 54.644 | 47.982 | 52.241 | 52.668 | 40.187 | 31.501 | 33.68 | 35.314 | 35.511 | 23.025 | 32.062 | 34.414 | 34.044 | 37.304 | 33.076 | 27.799 | 33.38 | 34.208 | 28.035 | 23.99 | 29.195 | 33.845 | 25.317 | 25.593 | 28.233 | 31.111 | 28.897 | 24.793 | 24.192 | 24.457 | 26.611 | 20.419 | 22.282 | 22.854 | 28.798 | 46.172 | 35.303 | 39.194 | 37.327 | 38.406 | 35.212 | 28.946 | 29.394 | 28.668 | 25.182 | 22.853 | 20.999 | 22.384 | 17.899 | 17.691 | 17.613 | 20.516 | 19.337 | 18.421 | 14.307 | 14.382 | 13.038 | 11.404 | 7.847 | 7.291 | 5.965 | 8.428 | 6.864 | 5.935 | 6.206 | 5.494 | 6.552 | 5.486 | 4.2 | 3.952 | 2.319 | 2.162 | 2.843 | 3.332 | 2.503 | 2.294 | 1.31 | 1.484 | 1.385 | 1.362 | 1.154 | 1.261 | 1.413 | 1.229 | 1.357 | 1.268 | 0.848 | 0.871 | 1.055 | 1.061 | 1.1 | 1.159 | 1.198 | 1.274 | 1.192 | 1.1 | 1 | 1 | 0.9 | 1.6 | 2.6 | 2.2 | 1.4 | 1.7 | 1 | 1.2 | 1.3 | 1.2 | 0.9 | 0.7 | 1 | 0.7 | 1 | 0.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 249.29 | 240.446 | 248.716 | 252.083 | 255.94 | 261.18 | 233.213 | 226.568 | 212.389 | 202.42 | 188.001 | 142.884 | 138.268 | 140.615 | 144.153 | 150.57 | 151.35 | 151.944 | 153.673 | 127.774 | 130.205 | 139.371 | 138.197 | 121.58 | 118.97 | 114.885 | 111.944 | 106.912 | 109.031 | 90.103 | 95.663 | 95.936 | 86.957 | 92.958 | 85.161 | 85.22 | 72.971 | 62.952 | 60.41 | 58.037 | 69.304 | 71.525 | 75.173 | 69.762 | 68.774 | 68.179 | 64.09 | 56.925 | 36.813 | 40.136 | 27.44 | 28.474 | 30.699 | 32.078 | 33.446 | 34.803 | 32.14 | 26.107 | 33.415 | 31.957 | 29.382 | 29.657 | 16.304 | -13.335 | 30.138 | 23.238 | 21.012 | 11.096 | 10.306 | 9.399 | 11.626 | 11.642 | 11.212 | 11.651 | 11.662 | 11.897 | 11.798 | 11.524 | 7.15 | 3.365 | 3.422 | 3.501 | 3.502 | 3.577 | 3.73 | 3.813 | 4.084 | 4.147 | 4.589 | 3.596 | 3.491 | 3.51 | 3.328 | 3.243 | 3.337 | 3.41 | 3.897 | 4.121 | 4.2 | 4.3 | 4.4 | 4.4 | 5.7 | 6 | 3.8 | 3.9 | 4.1 | 1.8 | 1.8 | 1.8 | 1.8 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
Deferred Revenue Non-Current
| 32.779 | 33.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.207 | 0.551 | 0.897 | 1.242 | 1.586 | 2.17 | 4.093 | 4.836 | 5.609 | 5.011 | 5.915 | 2.106 | 2.456 | 10.323 | 0 | 13.935 | 13.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.724 | 27.232 | 29.143 | 29.143 | 30.146 | 30.936 | 30.562 | 30.562 | 24.074 | 22.04 | 22.04 | 19.137 | 19.96 | 20.39 | 20.39 | 20.39 | 20.141 | 20.503 | 21.508 | 21.658 | 22.076 | 21.97 | 21.473 | 19.552 | 15.882 | 15.882 | 15.844 | 25.541 | 25.47 | 25.47 | 25.47 | 25.47 | 29.295 | 28.897 | 28.758 | 31.529 | 29.662 | 29.594 | 29.343 | 27.688 | 26.884 | 27.016 | 27.453 | 26.354 | 25.824 | 25.122 | 23.815 | 23.963 | 23.192 | 23.006 | 23.481 | 23.033 | 21.275 | 16.818 | 15.456 | 15.566 | 21.552 | 20.011 | 18.643 | 18.303 | 16.803 | 17.14 | 17.115 | 16.894 | 16.278 | 13.827 | 11.374 | 4.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.318 | 0.317 | 0.328 | 0.352 | 0.355 | 0.383 | 0.386 | 0.349 | 0.351 | 0.355 | 0.357 | 0.35 | 0.354 | 0.357 | 0.36 | 0.362 | 0.372 | 0.374 | 0.407 | 1.696 | 1.656 | 1.606 | 1.567 | 1.423 | 1.451 | 1.395 | 1.324 | 1.095 | 0.665 | 0.593 | 0.523 | 0.483 | 2.298 | 2.279 | 2.705 | 34.252 | 4.562 | 0.908 | 0.9 | 0.924 | 1.034 | 0.94 | 0.947 | 0.956 | 0.876 | 0.864 | 0.844 | 1.04 | 0.27 | -0.088 | -0.444 | -0.801 | 0.769 | 0.752 | 0.736 | 0.719 | -2.758 | -3.473 | 6.975 | 7.513 | 3.969 | 17.88 | -13.371 | 16.916 | 11.444 | 5.663 | 1.45 | 1.87 | 1.927 | 1.811 | 2.13 | 1.1 | 1.071 | 0.259 | 0.226 | 0.194 | 0.164 | 0.164 | 0.164 | 0.164 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 |
Total Non-Current Liabilities
| 272.332 | 267.995 | 278.187 | 281.578 | 286.441 | 292.499 | 264.161 | 257.479 | 236.814 | 224.815 | 210.398 | 162.371 | 158.582 | 161.362 | 164.903 | 171.322 | 171.863 | 172.821 | 175.588 | 151.128 | 153.937 | 162.947 | 161.237 | 142.555 | 136.303 | 132.162 | 129.112 | 133.548 | 135.166 | 116.166 | 121.656 | 121.889 | 118.55 | 124.134 | 116.624 | 119.472 | 107.195 | 93.454 | 90.653 | 86.649 | 97.222 | 99.481 | 103.573 | 97.072 | 95.474 | 94.165 | 88.749 | 81.928 | 61.928 | 65.745 | 54.203 | 55.464 | 54.913 | 53.741 | 54.474 | 56.697 | 65.968 | 60.39 | 61.14 | 60.229 | 60.477 | 64.677 | 61.853 | 62.28 | 57.86 | 42.728 | 33.836 | 17.358 | 12.234 | 11.21 | 13.756 | 12.742 | 12.283 | 11.91 | 11.889 | 12.091 | 11.962 | 11.688 | 7.314 | 3.529 | 3.422 | 3.501 | 3.502 | 3.577 | 3.73 | 3.813 | 4.084 | 4.147 | 4.589 | 3.596 | 3.491 | 3.51 | 3.328 | 3.243 | 3.338 | 3.41 | 3.897 | 4.121 | 4.3 | 4.3 | 4.4 | 4.4 | 5.7 | 6.1 | 3.9 | 3.9 | 4.1 | 1.7 | 1.7 | 1.7 | 1.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
Total Liabilities
| 330.056 | 324.394 | 332.831 | 329.56 | 338.682 | 345.167 | 304.348 | 288.98 | 270.494 | 260.129 | 245.909 | 185.396 | 190.644 | 195.776 | 198.947 | 208.626 | 204.939 | 200.62 | 208.968 | 185.336 | 181.972 | 186.937 | 190.432 | 176.4 | 161.62 | 157.755 | 157.345 | 164.659 | 164.063 | 140.959 | 145.848 | 146.346 | 145.161 | 144.553 | 138.906 | 142.326 | 135.993 | 139.626 | 125.956 | 125.843 | 134.549 | 137.887 | 138.785 | 126.018 | 124.868 | 122.833 | 113.931 | 104.781 | 82.927 | 88.129 | 72.102 | 73.155 | 72.526 | 74.257 | 73.811 | 75.118 | 80.274 | 74.772 | 74.177 | 71.633 | 68.324 | 71.968 | 67.818 | 70.708 | 64.724 | 48.663 | 40.042 | 22.852 | 18.786 | 16.696 | 17.957 | 16.694 | 14.602 | 14.071 | 14.732 | 15.423 | 14.464 | 13.981 | 8.624 | 5.013 | 4.807 | 4.863 | 4.655 | 4.838 | 5.143 | 5.042 | 5.441 | 5.415 | 5.437 | 4.467 | 4.546 | 4.571 | 4.428 | 4.402 | 4.536 | 4.684 | 5.088 | 5.221 | 5.3 | 5.3 | 5.3 | 6 | 8.3 | 8.3 | 5.3 | 5.6 | 5.1 | 2.9 | 3 | 2.9 | 2.6 | 0.8 | 1.1 | 0.8 | 1.2 | 0.7 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.091 | 0.093 | 0.094 | 0.094 | 0.094 | 0.094 | 0.092 | 0.092 | 0.093 | 0.094 | 0.095 | 0.09 | 0.09 | 0.09 | 0.09 | 0.091 | 0.091 | 0.091 | 0.093 | 0.096 | 0.096 | 0.096 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.098 | 0.099 | 0.1 | 0.103 | 0.103 | 0.103 | 0.103 | 0.101 | 0.101 | 0.097 | 0.096 | 0.095 | 0.095 | 0.095 | 0.095 | 0.096 | 0.097 | 0.097 | 0.096 | 0.096 | 0.097 | 0.097 | 0.097 | 0.098 | 0.098 | 0.089 | 0.089 | 0.089 | 0.086 | 0.097 | 0.097 | 0.097 | 0.093 | 0.085 | 0.083 | 0.069 | 0.068 | 0.061 | 0.06 | 0.058 | 0.057 | 0.055 | 0.052 | 0.052 | 0.05 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.043 | 0.043 | 0.043 | 0.043 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 202.143 | 207.928 | 207.714 | 201.05 | 199.425 | 190.905 | 183.726 | 173.95 | 163.8 | 150.366 | 139.888 | 129.693 | 127.753 | 115.811 | 110.08 | 100.797 | 102.837 | 108.584 | 112.404 | 107.049 | 106.976 | 101.623 | 95.179 | 89.74 | 92.704 | 87.608 | 83.214 | 69.195 | 72.53 | 68.982 | 65.517 | 62.909 | 62.799 | 60.443 | 55.234 | 52.682 | 52.156 | 43.888 | 46.73 | 43.37 | 38.946 | 38.255 | 34.535 | 32.13 | 30.536 | 28.331 | 25.584 | 22.939 | 21.487 | 19.663 | 17.544 | 15.361 | 13.401 | 12.512 | 9.59 | 7.515 | 20.057 | 19.2 | 16.255 | 15.473 | 13.679 | 11.895 | 11.055 | 10.265 | 8.822 | 6.993 | 4.387 | 2.604 | 1.426 | 0.394 | -0.098 | -0.451 | -0.336 | -0.972 | -1.678 | -2.204 | -1.944 | -1.933 | -1.995 | -1.988 | -2.066 | -2.156 | -2.524 | -2.764 | -2.86 | -3.136 | -3.107 | -3.202 | -0.175 | -0.398 | -0.684 | -0.931 | -1.234 | -1.836 | -1.995 | -2.246 | -2.404 | -2.477 | -2.4 | -2.4 | -1.9 | -1.7 | -2.1 | -2.4 | -2.1 | -2 | -1.8 | -1.8 | -1.1 | -1.2 | -0.9 | -0.5 | -0.2 | 0.1 | 0.2 | -0.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 50.13 | 0 | -58.945 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0.22 | -0 | -0 | 0 | -45.274 | 0 | 0 | 0 | -0 | 0 | 0 | 0.116 | 0.109 | 0.099 | 0.104 | 0.099 | 0.091 | 0.081 | 0.068 | 0.05 | 0.05 | 0.046 | 0.067 | 0.07 | 0.059 | 0.036 | 0.027 | 0.025 | 0.01 | -0.005 | -0.02 | -0.026 | -13.877 | -0.242 | 0.113 | -0.032 | 0 | 0 | 0 | 0 | -0.013 | -0.011 | -0.007 | 0.004 | 0.02 | 0.007 | 5.352 | -0.007 | 0.009 | 0.016 | 0.038 | 0.016 | 0.016 | 0.018 | 0.031 | 0.065 | 0.109 | 0.087 | 0.157 | 0.273 | 0.12 | -2.402 | -2.269 | -2.138 | -2.095 | -2.067 | -1.963 | -1.837 | -1.717 | -1.604 | -1.497 | -1.396 | -1.297 | -1.623 | -1.518 | -1.4 | -1.3 | -1.3 | -1.2 | -1.3 | -1.2 | -1.1 | -1 | -0.9 | -0.8 | -0.8 | -0.7 | -0.6 | -0.6 | -0.5 | -0.5 | -0.4 | -0.3 |
Other Total Stockholders Equity
| 68.95 | 77.742 | 78.815 | 80.437 | 82.091 | 85.082 | 68.07 | 67.227 | 68.342 | 77.553 | 80.397 | 50.04 | 50.04 | 50.04 | 50.04 | 51.833 | 52.829 | 52.829 | 54.874 | 61.312 | 61.849 | 62.252 | 63.857 | 64.212 | 63.453 | 63.453 | 63.453 | 63.453 | 63.453 | 63.453 | 63.451 | 64.552 | 65.326 | 66.019 | 67.058 | 69.729 | 70.515 | 70.391 | 70.641 | 66.727 | 66.907 | 63.639 | 62.083 | 61.506 | 61.554 | 60.96 | 61.222 | 61.271 | 61.522 | 61.892 | 61.146 | 61.446 | 62.446 | 61.447 | 61.542 | 62.326 | 62.5 | 54.846 | 54.505 | -22,273.655 | 53.279 | 52.109 | 52.438 | 52.654 | 51.514 | 38.743 | 37.676 | 21.35 | 21.13 | 20.963 | 14.841 | 14.292 | 13.692 | 12.707 | 11.732 | 11.711 | 11.152 | 10.479 | 9.979 | 9.979 | 9.979 | 9.979 | 9.979 | 9.979 | 9.989 | 10.009 | 10.035 | 10.098 | 10.03 | 11.16 | 11.16 | 11.184 | 10.849 | 10.892 | 10.868 | 10.867 | 9.969 | 9.944 | 9.8 | 9.7 | 9.5 | 10.2 | 10.3 | 10.2 | 7.8 | 7.2 | 7 | 6.8 | 6.7 | 6.6 | 6.6 | 6.4 | 5 | 4.8 | 0 | 0.4 |
Total Shareholders Equity
| 271.184 | 285.763 | 286.623 | 281.581 | 281.61 | 276.081 | 251.888 | 241.269 | 232.235 | 228.013 | 220.38 | 179.823 | 177.883 | 165.941 | 160.21 | 152.721 | 155.757 | 161.504 | 167.371 | 168.457 | 168.921 | 163.971 | 159.133 | 154.269 | 156.254 | 151.158 | 146.764 | 132.745 | 136.08 | 132.532 | 129.065 | 127.558 | 128.223 | 126.561 | 122.508 | 122.623 | 122.873 | 114.486 | 117.573 | 110.289 | 106.035 | 102.059 | 96.764 | 93.781 | 92.231 | 89.453 | 86.971 | 84.306 | 83.142 | 81.679 | 78.811 | 76.913 | 75.939 | 74.036 | 71.203 | 69.939 | 82.412 | 74.248 | 70.817 | 70.092 | 67.044 | 64.101 | 63.59 | 63.003 | 60.417 | 45.814 | 42.151 | 24.043 | 22.631 | 21.425 | 14.796 | 13.908 | 13.428 | 11.828 | 10.122 | 9.575 | 9.276 | 8.625 | 8.095 | 8.146 | 8.047 | 8.027 | 7.773 | 7.382 | 7.175 | 6.919 | 6.974 | 6.942 | 9.901 | 10.808 | 10.522 | 10.299 | 9.659 | 9.099 | 8.916 | 8.665 | 7.602 | 7.503 | 7.4 | 7.3 | 7.6 | 7.3 | 6.9 | 6.6 | 4.6 | 4.2 | 4.3 | 4.2 | 4.8 | 4.7 | 5.1 | 5.3 | 4.3 | 4.4 | 0.2 | -0.1 |
Total Equity
| 270.933 | 285.499 | 286.384 | 281.324 | 281.425 | 275.964 | 251.81 | 241.758 | 231.685 | 227.423 | 219.769 | 179.223 | 177.295 | 165.334 | 159.662 | 152.307 | 155.435 | 161.276 | 167.205 | 168.301 | 168.906 | 163.936 | 159.09 | 154.166 | 158.643 | 153.583 | 149.234 | 135.225 | 138.603 | 135.1 | 131.602 | 130.142 | 133.47 | 131.917 | 128.203 | 128.486 | 128.992 | 120.846 | 124.254 | 113.299 | 109.16 | 105.298 | 100.099 | 97.082 | 95.533 | 92.756 | 90.276 | 87.612 | 86.448 | 84.986 | 82.12 | 80.222 | 79.282 | 77.381 | 74.516 | 73.253 | 85.727 | 77.565 | 74.135 | 73.444 | 67.044 | 64.101 | 66.947 | 66.361 | 63.777 | 45.814 | 42.154 | 24.224 | 22.946 | 21.862 | 15.323 | 13.908 | 13.458 | 11.86 | 10.152 | 9.606 | 9.324 | 8.673 | 8.135 | 8.187 | 8.09 | 8.052 | 7.8 | 7.418 | 7.176 | 7.056 | 7.052 | 7.022 | 9.98 | 10.887 | 10.602 | 10.378 | 9.735 | 9.172 | 8.983 | 8.73 | 7.644 | 7.53 | 7.4 | 7.3 | 7.6 | 7.3 | 6.9 | 6.6 | 4.6 | 4.2 | 4.3 | 4.2 | 4.8 | 4.7 | 5.1 | 5.3 | 4.3 | 4.4 | 0.2 | -0.1 |
Total Liabilities & Shareholders Equity
| 600.989 | 609.893 | 619.215 | 610.884 | 620.107 | 621.131 | 556.158 | 530.738 | 502.179 | 487.552 | 465.678 | 364.619 | 367.939 | 361.11 | 358.609 | 360.933 | 360.374 | 361.896 | 376.173 | 353.637 | 350.878 | 350.873 | 349.522 | 330.566 | 320.263 | 311.338 | 306.579 | 299.884 | 302.666 | 276.059 | 277.45 | 276.488 | 278.631 | 276.47 | 267.109 | 270.812 | 264.985 | 260.472 | 250.21 | 239.142 | 243.709 | 243.185 | 238.884 | 223.1 | 220.401 | 215.589 | 204.207 | 192.393 | 169.375 | 173.115 | 154.222 | 153.377 | 151.808 | 151.638 | 148.327 | 148.371 | 166.002 | 152.337 | 148.313 | 145.077 | 135.368 | 136.069 | 134.765 | 137.069 | 128.501 | 94.476 | 82.196 | 47.076 | 41.732 | 38.558 | 33.28 | 30.603 | 28.06 | 25.932 | 24.883 | 25.029 | 23.788 | 22.654 | 16.759 | 13.2 | 12.897 | 12.915 | 12.455 | 12.256 | 12.319 | 12.098 | 12.492 | 12.437 | 15.416 | 15.354 | 15.149 | 14.949 | 14.163 | 13.574 | 13.519 | 13.414 | 12.732 | 12.751 | 12.7 | 12.6 | 12.9 | 13.3 | 15.2 | 14.9 | 9.9 | 9.8 | 9.4 | 7.1 | 7.8 | 7.6 | 7.7 | 6.1 | 5.4 | 5.2 | 1.4 | 0.6 |