Salem Media Group, Inc.
NASDAQ:SALM
0.255 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| -51.782 | 0.002 | 0.003 | -42.445 | 0.838 | 2.54 | -53.651 | 1.785 | 23.781 | 19.858 | 23.394 | 6.325 | 19.298 | 19.048 | 1.253 | 0.006 | 0.007 | 0.009 | 0.004 | 0.117 | 0.017 | 0.009 | 0.006 | 0.003 | 0.004 | 0.019 | 0.083 | 0.13 | 0.08 | 0.044 | 0.084 | 0.098 | 0.186 | 0.192 | 0.182 | 0.033 | 0.311 | 0.232 | 0.278 | 0.065 | 1.426 | 0.073 | 0.123 | 0.38 | 0.195 | 0.299 | 0.312 | 0.067 | 0.019 | 1.37 | 0.263 | 0.828 | 1.035 | 3.475 | 7.196 | 8.945 | 31.666 | 20.409 | 16.421 | 1.892 | 0.184 | 0.278 | 1.349 | 0.447 | 0.673 | 0.752 | 0.598 | 0.71 | 0.49 | 0.73 | 0.695 | 3.979 | 8.702 | 6.118 | 5.862 | 10.994 | 5.932 | 12.894 | 4.159 | 5.62 | 5.476 | 3.993 | 1.448 | 26.325 | 52.148 | 5.37 | 4.097 | 23.921 | 33.849 | 54.079 | 65.108 | 3.928 | 8.098 | 4.432 | 4.109 | 34.124 | 37.3 | 2.1 | 2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -51.782 | 0.002 | 0.003 | -42.445 | 0.838 | 2.54 | -53.651 | 1.785 | 23.781 | 19.858 | 23.394 | 6.325 | 19.298 | 19.048 | 1.253 | 0.006 | 0.007 | 0.009 | 0.004 | 0.117 | 0.017 | 0.009 | 0.006 | 0.003 | 0.004 | 0.019 | 0.083 | 0.13 | 0.08 | 0.044 | 0.084 | 0.098 | 0.186 | 0.192 | 0.182 | 0.033 | 0.311 | 0.232 | 0.278 | 0.065 | 1.426 | 0.073 | 0.123 | 0.38 | 0.195 | 0.299 | 0.312 | 0.067 | 0.019 | 1.37 | 0.263 | 0.828 | 1.035 | 3.475 | 7.196 | 8.945 | 31.666 | 20.409 | 16.421 | 1.892 | 0.184 | 0.278 | 1.349 | 0.447 | 0.673 | 0.752 | 0.598 | 0.71 | 0.49 | 0.73 | 0.695 | 3.979 | 8.702 | 6.118 | 5.862 | 10.994 | 5.932 | 12.894 | 4.159 | 5.62 | 5.476 | 3.993 | 1.448 | 26.325 | 52.148 | 5.37 | 4.097 | 23.921 | 33.849 | 54.079 | 65.108 | 3.928 | 8.098 | 4.432 | 4.109 | 34.124 | 37.3 | 2.1 | 2 |
Net Receivables
| 33.882 | 29.526 | 28.468 | 30.756 | 35.962 | 29.271 | 33.037 | 25.663 | 29.318 | 28.675 | 26.528 | 24.469 | 28.226 | 22.513 | 30.726 | 30.824 | 44.962 | 32.154 | 33.428 | 33.02 | 38.105 | 36.41 | 34.601 | 34.843 | 36.852 | 33.552 | 34.874 | 37.26 | 36.444 | 33.921 | 34.244 | 36.029 | 38.479 | 34.842 | 33.52 | 34.781 | 43.5 | 38.451 | 36.021 | 37.627 | 34.507 | 37.133 | 36.114 | 32.874 | 33.168 | 32.189 | 31.352 | 31.889 | 31.766 | 30.688 | 28.711 | 29.986 | 28.359 | 27.351 | 24.791 | 27.571 | 26.325 | 25.765 | 26.915 | 28.834 | 30.086 | 32.523 | 31.282 | 30.665 | 31.777 | 31.955 | 30.751 | 32.535 | 32.598 | 32.02 | 30.445 | 32.532 | 31.51 | 31.173 | 29.042 | 31.164 | 31.233 | 33.247 | 31.197 | 34.663 | 32.968 | 33.84 | 29.93 | 32.686 | 31.541 | 30.861 | 27.905 | 28.979 | 27.893 | 26.213 | 23.014 | 26.359 | 21.337 | 19.224 | 17.112 | 18.126 | 15.3 | 14.7 | 14.4 |
Inventory
| 1.383 | 1.308 | 1.708 | 1.513 | 1.457 | 1.528 | 1.371 | 0.96 | 0.907 | 0.719 | 0.588 | 0.495 | 0.618 | 0.707 | 0.647 | 0.717 | 0.649 | 0.63 | 0.533 | 0.677 | 0.891 | 0.953 | 0.808 | 0.73 | 0.809 | 0.867 | 0.841 | 0.67 | 0.746 | 0.903 | 0.871 | 0.893 | 1.073 | 0.858 | 0.641 | 0.572 | 0.626 | 0.74 | 0.564 | 6.876 | 6.248 | 6.248 | 18.209 | 6.248 | 7.027 | 9.797 | 0 | 0 | 0 | 0 | 0 | 0 | 9.326 | 8.874 | 0 | 0 | 6.024 | 7.998 | 6.943 | 8.21 | 7.989 | 8.085 | 7.053 | 8.188 | 0 | 0 | 0 | 0 | 7.61 | 7.428 | 7.296 | 7.082 | 0 | 0 | 0 | 0 | 0 | 0 | 5.961 | 0 | 6.204 | 5.432 | 5.603 | 111.589 | 4.924 | 3.848 | 3.099 | 2.813 | 0 | 0 | 2.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 22.854 | 16.533 | 15.479 | 14.301 | 8.703 | 15.856 | 8.922 | 14.066 | 9.845 | 7.166 | 7.597 | 15.002 | 10.567 | 9.781 | 6.662 | 10.893 | 14.896 | 9.047 | 5.867 | 10.5 | 8.751 | 15.232 | 10.91 | 11.874 | 7.288 | 9.94 | 1 | 8.708 | 9.75 | 0.528 | 1.7 | 10.859 | 1.7 | 10.904 | 11.828 | 11.398 | 14.972 | 1.7 | 10.001 | 6.477 | 7.658 | 7.486 | 6.286 | 5.858 | 7.188 | 6.792 | 10.471 | 10.01 | 10.496 | 9.755 | 9.699 | 9.394 | 0.677 | 0.676 | 8.663 | 7.977 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.198 | 7.011 | 8.599 | 7.709 | 7.425 | 7.349 | 7.35 | 3.346 | 10.838 | 0.758 | 2.207 | 7.372 | 6.593 | 6.314 | 6.766 | 7.112 | 6.163 | 0.042 | 6.501 | 0.125 | 0.167 | 0.219 | 0.223 | 0.167 | 0.232 | 0.259 | 0.302 | 2.774 | 2.497 | 0.45 | 4.258 | 10.465 | 3.772 | 3.605 | 3.265 | 8.2 | 6.9 | 4.5 |
Total Current Assets
| 53.795 | 46.061 | 43.95 | 45.057 | 46.96 | 47.667 | 43.33 | 41.514 | 63.851 | 56.418 | 58.107 | 45.796 | 58.709 | 51.342 | 39.288 | 41.723 | 60.514 | 41.21 | 39.832 | 43.637 | 47.764 | 52.604 | 46.325 | 46.72 | 44.953 | 43.511 | 42.942 | 55.509 | 56.087 | 51.996 | 52.852 | 56.799 | 57.215 | 54.091 | 53.683 | 54.365 | 59.409 | 54.1 | 53.176 | 51.045 | 49.839 | 50.94 | 60.732 | 45.36 | 47.578 | 49.077 | 42.135 | 41.966 | 42.281 | 41.813 | 38.673 | 40.208 | 39.397 | 40.376 | 40.65 | 44.493 | 64.219 | 54.376 | 50.483 | 39.14 | 38.463 | 41.084 | 46.695 | 47.899 | 40.159 | 40.132 | 38.698 | 40.595 | 44.044 | 51.016 | 39.194 | 45.8 | 47.584 | 43.884 | 41.218 | 48.924 | 44.277 | 52.304 | 41.359 | 46.784 | 44.773 | 43.432 | 37.2 | 170.823 | 88.78 | 40.311 | 35.36 | 56.015 | 64.516 | 82.789 | 90.863 | 34.545 | 39.9 | 27.428 | 24.826 | 55.515 | 60.8 | 23.7 | 20.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 125.256 | 128.095 | 128.017 | 125.03 | 123.851 | 123.823 | 126.247 | 123.004 | 122.646 | 124.465 | 125.244 | 127.477 | 129.851 | 136.423 | 139.216 | 142.403 | 145.306 | 156.371 | 158.885 | 96.508 | 96.712 | 96.423 | 98.653 | 99.48 | 102.203 | 101.617 | 102.558 | 102.79 | 103.322 | 104.559 | 105.229 | 105.483 | 103.645 | 101.843 | 99.378 | 99.227 | 100.296 | 101.468 | 99.639 | 98.928 | 98.759 | 99.369 | 99.489 | 99.467 | 100.668 | 102.341 | 111.761 | 111.222 | 112.382 | 113.877 | 115.225 | 115.867 | 117.123 | 119.049 | 119.445 | 121.174 | 123.575 | 126.214 | 129.115 | 133.706 | 136.564 | 137.541 | 130.18 | 131.087 | 130.894 | 130.808 | 129.62 | 128.713 | 127.471 | 126.018 | 123.951 | 117.873 | 111.338 | 109.316 | 109.82 | 102.987 | 101.314 | 101.762 | 98.24 | 97.393 | 97.272 | 96.298 | 97.408 | 99.194 | 96.718 | 95.882 | 95.6 | 93.087 | 87.02 | 78.765 | 76.294 | 69.004 | 67.138 | 55.695 | 55.434 | 50.665 | 46 | 43.7 | 47.7 |
Goodwill
| 22.766 | 23.499 | 25.346 | 24.085 | 23.861 | 23.861 | 23.986 | 23.986 | 23.986 | 23.785 | 23.757 | 23.757 | 23.757 | 23.691 | 23.691 | 23.998 | 26.425 | 26.445 | 26.445 | 26.789 | 26.789 | 25.803 | 26.424 | 26.424 | 26.436 | 25.628 | 25.628 | 25.613 | 25.724 | 24.793 | 24.784 | 24.563 | 24.968 | 24.816 | 24.69 | 24.684 | 24.727 | 24.727 | 24.709 | 22.374 | 22.002 | 21.981 | 22.419 | 22.383 | 21.33 | 20.097 | 20.096 | 20.092 | 20.343 | 20.342 | 20.343 | 18.361 | 18.361 | 18.11 | 17.792 | 17.642 | 17.642 | 17.642 | 18.23 | 18.23 | 18.717 | 18.715 | 18.626 | 18.636 | 20.498 | 20.463 | 20.606 | 20.606 | 20.606 | 20.568 | 18.117 | 16.803 | 13.949 | 0 | 13.466 | 0 | 11.417 | 11.129 | 11.129 | 0 | 11.129 | 11.129 | 11.129 | 0 | 9.198 | 9.34 | 9.34 | 16.739 | 0 | 0 | 0 | 16.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 264.468 | 4.836 | 310.886 | 305.923 | 307.277 | 315.299 | 322.308 | 322.452 | 322.793 | 323.234 | 323.336 | 323.79 | 324.492 | 326.138 | 326.977 | 345.218 | 348.801 | 381.663 | 381.941 | 387.857 | 392.394 | 384.455 | 392.632 | 394.331 | 403.309 | 401.195 | 402.324 | 403.257 | 410.566 | 407.619 | 407.667 | 405.345 | 403.582 | 399.543 | 398.915 | 398.954 | 400.325 | 401.814 | 401.371 | 391.497 | 391.5 | 391.223 | 392.246 | 384.346 | 403.495 | 399.705 | 380.023 | 379.85 | 378.607 | 379.276 | 379.993 | 385.851 | 386.369 | 383.372 | 381.667 | 380.159 | 380.558 | 388.747 | 407.756 | 398.135 | 460.199 | 481.361 | 471.627 | 473.52 | 482.126 | 482.453 | 484.341 | 487.804 | 487.828 | 488.581 | 480.142 | 468.516 | 468.406 | 458.507 | 455.951 | 420.466 | 416.897 | 411.921 | 396.751 | 397.131 | 387.193 | 379.768 | 374.361 | 380.508 | 372.011 | 388.087 | 347.19 | 344.059 | 335.884 | 300.64 | 291.745 | 358.482 | 357.04 | 187.342 | 171.967 | 150.52 | 153.2 | 147.4 | 145.1 |
Goodwill and Intangible Assets
| 287.234 | 328.059 | 336.232 | 330.008 | 331.138 | 339.16 | 346.294 | 346.438 | 346.779 | 347.019 | 347.093 | 347.547 | 348.249 | 349.829 | 350.668 | 369.216 | 375.226 | 408.108 | 408.386 | 414.646 | 419.183 | 410.258 | 419.056 | 420.755 | 429.745 | 426.823 | 427.952 | 428.87 | 436.29 | 432.412 | 432.451 | 429.908 | 428.55 | 424.359 | 423.605 | 423.638 | 425.052 | 426.541 | 426.08 | 413.871 | 413.502 | 413.204 | 414.665 | 406.729 | 403.495 | 399.705 | 400.119 | 399.942 | 398.95 | 399.618 | 400.336 | 404.212 | 404.73 | 401.482 | 399.459 | 397.801 | 398.2 | 406.389 | 425.986 | 416.365 | 478.916 | 500.076 | 490.253 | 492.156 | 502.624 | 502.916 | 504.947 | 508.41 | 508.434 | 509.149 | 498.259 | 468.516 | 468.406 | 458.507 | 455.951 | 420.466 | 416.897 | 411.921 | 396.751 | 397.131 | 387.193 | 379.768 | 374.361 | 380.508 | 372.011 | 388.087 | 347.19 | 344.059 | 335.884 | 300.64 | 291.745 | 358.482 | 357.04 | 187.342 | 171.967 | 150.52 | 153.2 | 147.4 | 145.1 |
Long Term Investments
| -54.048 | -63.845 | 0 | 0 | 0 | 0 | -67.007 | 0 | -68.028 | -67.67 | -68.188 | -68.67 | -68.714 | -69.209 | -71.01 | 0 | -34.694 | -34.422 | -28.632 | 0 | 0.614 | 0.453 | 0.471 | 0.55 | 0.641 | 0.506 | 0.082 | 0 | -9.714 | -9.543 | -9.55 | 0 | -5.262 | -5.327 | -5.171 | 0.475 | -1.181 | -1.963 | -0.833 | 3.177 | 0.588 | 1.772 | -13.112 | 0 | -2.648 | -5.11 | -0.156 | 0 | 2.503 | 3.71 | 3.812 | 0 | 4.615 | -2.87 | 5.754 | 0 | 0.13 | -1.226 | -0.468 | 0 | -5.021 | -5.313 | -5.009 | -5.567 | 0 | 0 | -4.943 | -5.02 | 0 | 0 | -4.872 | 0 | -4.583 | 0 | -4.361 | 0 | -4.651 | -4.316 | -4.29 | 0 | -4.083 | -4.043 | -4.068 | 0 | -2.84 | -2.383 | -1.683 | 0 | -1.265 | -0.658 | 0 | -2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 55.077 | 63.901 | 64.489 | 0 | 65.752 | 65.808 | 67.007 | 0 | 69.287 | 68.48 | 69.071 | 68.883 | 69.732 | 69.407 | 71.862 | 0 | 35.759 | 34.726 | 29.968 | 0 | 1.07 | 1.07 | 1.07 | 1.07 | 1.877 | 1.877 | 1.877 | 0 | 9.813 | 9.813 | 9.813 | 0 | 8.153 | 8.153 | 8.153 | -0.475 | 6.876 | 6.876 | 6.876 | -3.177 | 6.248 | 6.248 | 17.239 | 0 | 7.027 | 9.797 | 6.812 | 0 | 5.842 | 5.665 | 5.338 | 0 | 5.631 | 4.916 | 4.764 | 0 | 4.194 | 6.098 | 5.484 | 0 | 5.021 | 5.313 | 5.009 | 5.567 | 0 | 0 | 4.943 | 5.02 | 0 | 0 | 4.872 | 0 | 4.583 | 0 | 4.361 | 0 | 4.651 | 4.316 | 4.29 | 0 | 4.083 | 4.043 | 4.068 | 0 | 2.84 | 2.383 | 1.683 | 0 | 1.265 | 0.658 | 0 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3.986 | 4.976 | -59.415 | 5.027 | -60.611 | -61.189 | 7.787 | 5.156 | 3.678 | 3.232 | 2.627 | 3.538 | 2.79 | 3.508 | 4.639 | 5.088 | 4.134 | 5.066 | 3.828 | 4.237 | 3.59 | 3.768 | 4.597 | 4.244 | 4.205 | 3.475 | 3.104 | 3.099 | 3.275 | 3.104 | 2.855 | 5.185 | 2.591 | 2.872 | 2.705 | 5.929 | 2.1 | 1.977 | 4.009 | 11.269 | 2.153 | 2.057 | 2.908 | 7.671 | 2.964 | 3.49 | 1.269 | 8.18 | 1.253 | 1.063 | 5.076 | 14.199 | 4.202 | 12.872 | 4.404 | 15.577 | 4.386 | 7.531 | 3.698 | 18.507 | 11.625 | 9.092 | 9.765 | 8.656 | 7.714 | 10.118 | 7.98 | 8.546 | 9.851 | 13.169 | 10.988 | 13.741 | 9.736 | 8.036 | 8.621 | 13.407 | 17.394 | 13.92 | 20.426 | 18.703 | 20.456 | 19.752 | 24.308 | 21.684 | 20.37 | 13.633 | 21.748 | 14.093 | 15.851 | 14.851 | 7.859 | 8.637 | 10.098 | 6.148 | 6.504 | 7.664 | 5.8 | 7.1 | 5.7 |
Total Non-Current Assets
| 417.505 | 461.186 | 469.323 | 460.065 | 460.13 | 467.602 | 480.328 | 474.598 | 474.362 | 475.526 | 475.847 | 478.775 | 481.908 | 489.958 | 495.375 | 516.707 | 525.731 | 569.849 | 572.435 | 515.391 | 521.169 | 511.972 | 523.847 | 526.099 | 538.671 | 534.298 | 535.573 | 534.759 | 542.986 | 540.345 | 540.798 | 540.576 | 537.677 | 531.9 | 528.67 | 528.794 | 533.143 | 534.899 | 535.771 | 524.068 | 521.25 | 522.65 | 521.189 | 513.867 | 511.506 | 510.223 | 519.805 | 519.344 | 520.93 | 523.933 | 529.787 | 534.278 | 536.301 | 535.449 | 533.826 | 534.552 | 530.485 | 545.006 | 563.815 | 568.578 | 627.105 | 646.709 | 630.198 | 631.899 | 641.232 | 643.842 | 642.547 | 645.669 | 645.756 | 648.336 | 633.198 | 600.13 | 589.48 | 575.859 | 574.392 | 536.86 | 535.605 | 527.603 | 515.417 | 513.227 | 504.921 | 495.818 | 496.077 | 501.386 | 489.099 | 497.602 | 464.538 | 451.239 | 438.755 | 394.256 | 375.898 | 436.123 | 434.276 | 249.185 | 233.905 | 208.849 | 205 | 198.2 | 198.5 |
Total Assets
| 471.3 | 507.247 | 513.273 | 505.122 | 507.09 | 515.269 | 523.658 | 516.112 | 538.213 | 531.944 | 533.954 | 524.571 | 540.617 | 541.3 | 534.663 | 558.43 | 586.245 | 611.059 | 612.267 | 559.028 | 568.933 | 564.576 | 570.172 | 572.819 | 583.624 | 577.809 | 578.515 | 590.268 | 599.073 | 592.341 | 593.65 | 597.375 | 594.892 | 585.991 | 582.353 | 583.159 | 592.552 | 588.999 | 588.947 | 575.113 | 571.089 | 573.59 | 581.921 | 559.227 | 559.084 | 559.3 | 561.94 | 561.31 | 563.211 | 565.746 | 568.46 | 574.486 | 575.698 | 575.825 | 574.476 | 579.045 | 594.704 | 599.382 | 614.298 | 607.718 | 665.568 | 687.793 | 676.893 | 679.798 | 681.391 | 683.974 | 681.245 | 686.264 | 689.8 | 699.352 | 672.392 | 645.93 | 637.064 | 619.743 | 615.61 | 585.784 | 579.882 | 579.907 | 556.776 | 560.011 | 549.694 | 539.25 | 533.277 | 672.209 | 577.879 | 537.913 | 499.898 | 507.254 | 503.271 | 477.045 | 466.761 | 470.668 | 474.176 | 276.613 | 258.731 | 264.364 | 265.8 | 221.9 | 219.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.484 | 4.096 | 6.957 | 6.539 | 2.312 | 2.623 | 3.545 | 2.661 | 2.18 | 2.357 | 1.312 | 2.006 | 2.978 | 4.81 | 2.192 | 3.468 | 4.305 | 5.736 | 5.211 | 2.187 | 4.583 | 4.228 | 1.677 | 1.584 | 3.721 | 2.542 | 5.795 | 4.968 | 5.821 | 3.612 | 4.174 | 5.177 | 5.909 | 4.587 | 5.801 | 2.964 | 5.252 | 4.065 | 3.897 | 3.96 | 3.105 | 3.424 | 3.071 | 4.44 | 2.684 | 4.399 | 4.121 | 4.565 | 2.166 | 3.206 | 2.674 | 0.961 | 1.05 | 1.328 | 1.044 | 1.758 | 3.04 | 2.626 | 2.285 | 0.919 | 0.97 | 1.346 | 1.417 | 1.325 | 1.546 | 1.496 | 2.504 | 3.421 | 1.605 | 2.049 | 0.462 | 0.448 | 0.14 | 0.026 | 0.88 | 0.581 | 0.458 | 0.46 | 0.101 | 0.535 | 0.277 | 0.245 | 0.315 | 1.107 | 0.928 | 0.31 | 0.491 | 0.828 | 5.486 | 6.466 | 5.961 | 4.786 | 4.875 | 3.992 | 3.502 | 2.6 | 2.3 | 1.8 | 2.1 |
Short Term Debt
| 29.46 | 32.585 | 26.659 | 17.306 | 8.614 | 8.862 | 8.874 | 8.709 | 8.663 | 8.827 | 8.675 | 14.023 | 25.614 | 28.649 | 22.762 | 20.98 | 26.325 | 32.136 | 25.538 | 19.718 | 10.228 | 12.02 | 0.105 | 9.109 | 6.741 | 10.116 | 2.095 | 0.59 | 2.681 | 4.439 | 6.108 | 5.662 | 7.662 | 5.327 | 0.593 | 1.898 | 2.871 | 1.541 | 2.439 | 3.121 | 3.118 | 5.118 | 3.253 | 20.108 | 5.115 | 0.12 | 0.128 | 9.124 | 0.119 | 0.121 | 0.114 | 0.111 | 0.095 | 0.093 | 0.076 | 0.078 | 72.965 | 72.964 | 74.636 | 3.766 | 3.751 | 11.631 | 5.126 | 6.667 | 3.696 | 3.683 | 2.431 | 2.048 | 1.407 | 94.84 | 0.81 | 0.811 | 0.768 | 0.77 | 0.77 | 1.145 | 0.015 | 0.015 | 0.016 | 0.015 | 0.019 | 0.029 | 0.031 | 100.029 | 0.651 | 0.657 | 0.658 | 0.665 | 0.655 | 0.67 | 0.074 | 0.093 | 0.123 | 0.301 | 0.373 | 3.248 | 3.1 | 0.3 | 3.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.14 | 0.222 | 1.326 | 1.544 | 0.626 | 0.605 | 0.584 | 0.563 | 0.561 | 0.686 | 0.588 | 0.531 | 0.354 | 0.299 | 0.397 | 0.267 | 0.241 | 0.192 | 0.287 | 0.172 | 0.174 | 0.059 | 0.257 | 0.223 | 0.179 | 0.128 | 0.262 | 0.073 | 0 | 0 | 0.207 | 0.154 | 0.169 | 0.104 | 0.191 | 0.142 | 0.1 | 0.038 | 0.161 | 0.175 | 0.168 | 0.212 | 0.212 | 0.205 | 0.007 | 0.114 | 0.48 | 0.21 | 0.025 | 0.064 | 0.366 | 0.087 | 0.219 | 0.268 | 0.488 | 0.346 | 0.029 | 0.049 | 0.507 | 0.109 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0.041 | 0 | 0.078 | 0 | 0.116 | 0 | 0 | 0.006 | 0.09 | 0 | 0 | 0.032 | 0.228 | 0 | 0.135 | 0.034 | 0.103 | 0.3 | 0.144 | 0.11 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 12.834 | 0.118 | 13.712 | 12.023 | 11.885 | 12.545 | 12.719 | 12.451 | 11.675 | 12.544 | 12.749 | 11.799 | 14.825 | 16.708 | 9.748 | 9.603 | 9.485 | 10.437 | 11.581 | 11.537 | 12.348 | 11.4 | 12.165 | 10.499 | 10.835 | 9.219 | 9.365 | 9.491 | 10.739 | 10.667 | 11.039 | 13.128 | 12.928 | 12.695 | 13.069 | 13.205 | 12.409 | 12.58 | 13.488 | 9.721 | 9.482 | 12.065 | 10.948 | 7.396 | 8.153 | 7.987 | 8.077 | 7.521 | 8.049 | 7.398 | 7.628 | 6.513 | 6.297 | 5.881 | 6.053 | 6.005 | 6.051 | 5.574 | 5.677 | 5.672 | 6.164 | 5.809 | 4.637 | 4.205 | 4.732 | 4.565 | 4.61 | 4.05 | 3.879 | 3.189 | 2.947 | 1.903 | 1.913 | 1.856 | 1.953 | 1.402 | 1.318 | 1.197 | 1.285 | 1.163 | 1.161 | 1.234 | 1.42 | 1.317 | 1.412 | 1.209 | 1.315 | 2.25 | 1.441 | 1.418 | 1.529 | 1.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 29.652 | 40.997 | 28.675 | 28.742 | 36.997 | 32.131 | 31.893 | 27.634 | 25.868 | 23.638 | 26.544 | 23.032 | 24.399 | 17.836 | 23.132 | 19.083 | 24.801 | 17.854 | 24.11 | 19.436 | 26.337 | 21.696 | 26.244 | 20.957 | 28.947 | 22.691 | 22.097 | 24.091 | 22.295 | 19.134 | 20.877 | 19.687 | 20.914 | 20.289 | 23.691 | 21.683 | 22.187 | 21.99 | 20.747 | 14.98 | 14.637 | 14.956 | 13.85 | 16.58 | 33.929 | 23.263 | 18.085 | 15.305 | 19.448 | 13.628 | 18.81 | 15.224 | 19.509 | 13.34 | 20.901 | 12.532 | 15.094 | 11.086 | 13.825 | 12.54 | 17.778 | 14.613 | 15.555 | 14.093 | 16.971 | 15.928 | 19.378 | 17.776 | 20.648 | 18.603 | 18.312 | 17.496 | 17.564 | 16.315 | 17.834 | 16.917 | 16.236 | 16.797 | 16.497 | 17.242 | 16.44 | 16.931 | 15.5 | 18.925 | 20.879 | 21.093 | 17.684 | 16.861 | 13.319 | 7.184 | 11.847 | 8.205 | 5.107 | 6.675 | 4.283 | 7.667 | 3.4 | 7.1 | 4.3 |
Total Current Liabilities
| 81.43 | 77.796 | 76.003 | 64.61 | 59.808 | 56.161 | 57.031 | 51.455 | 48.386 | 47.366 | 49.28 | 50.86 | 67.816 | 68.003 | 57.834 | 53.134 | 64.916 | 66.163 | 66.44 | 52.878 | 53.496 | 49.344 | 40.191 | 42.149 | 50.244 | 44.568 | 39.352 | 39.14 | 41.536 | 37.852 | 42.198 | 43.654 | 47.413 | 42.898 | 43.154 | 39.75 | 42.719 | 40.176 | 40.571 | 31.782 | 30.342 | 35.563 | 31.122 | 48.524 | 49.881 | 35.769 | 30.411 | 36.515 | 29.782 | 24.353 | 29.226 | 22.809 | 26.951 | 20.642 | 28.074 | 20.373 | 97.15 | 92.25 | 96.423 | 22.897 | 28.663 | 33.399 | 26.735 | 26.29 | 26.945 | 25.672 | 28.923 | 27.295 | 27.539 | 118.681 | 22.531 | 20.658 | 20.385 | 18.967 | 21.437 | 20.045 | 18.027 | 18.469 | 17.899 | 18.955 | 17.897 | 18.439 | 17.266 | 121.378 | 23.87 | 23.269 | 20.148 | 20.604 | 20.901 | 15.738 | 19.411 | 14.593 | 10.105 | 10.968 | 8.158 | 13.515 | 8.8 | 9.2 | 9.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 195.457 | 194.72 | 194.581 | 192.812 | 198.305 | 198.247 | 213.077 | 212.854 | 251.818 | 269.458 | 271.295 | 261.611 | 262.718 | 264.85 | 264.88 | 270.642 | 284.567 | 288.019 | 289.686 | 234.135 | 240.182 | 240.26 | 249.776 | 249.579 | 249.375 | 249.206 | 255.519 | 261.084 | 265.368 | 266.378 | 266.959 | 271.454 | 272.183 | 272.912 | 273.642 | 275.607 | 283.506 | 287.716 | 288.445 | 287.672 | 290.844 | 292.762 | 303.411 | 248.872 | 250.455 | 263.88 | 271.001 | 265.679 | 277.586 | 288.058 | 288.434 | 304.416 | 299.261 | 307.739 | 300.998 | 313.969 | 248.909 | 248.931 | 250.726 | 321.609 | 332.193 | 332.21 | 334.637 | 347.617 | 350.457 | 344.951 | 346.821 | 358.978 | 369.323 | 265.173 | 358.915 | 326.685 | 320.778 | 309.37 | 304.194 | 277.292 | 279.926 | 284.408 | 325.041 | 330.046 | 325.054 | 323.419 | 323.287 | 350.908 | 354.673 | 343.963 | 307.674 | 311.621 | 308.225 | 302.967 | 287.05 | 286.05 | 288.75 | 113.092 | 101.09 | 100.087 | 100.2 | 192.8 | 187.8 |
Deferred Revenue Non-Current
| 7.124 | 3.613 | 7.862 | 5.545 | 5.652 | 5.653 | 5.809 | 5.994 | 5.876 | 5.985 | 6 | 5.733 | 5.705 | 5.847 | 5.673 | 5.7 | 5.786 | 1.366 | 1.418 | 1.379 | 1.553 | 1.363 | 1.627 | 6.101 | 6.427 | 5.127 | 5.253 | 5.252 | 14.832 | 14.903 | 14.272 | 13.93 | 13.735 | 11.851 | 11.201 | 10.576 | 10.452 | 10.552 | 10.515 | 9.965 | 9.955 | 10.16 | 10.287 | 8.14 | 8.087 | 8.04 | 7.99 | 7.962 | 7.893 | 7.759 | 7.704 | 7.898 | 7.994 | 7.912 | 7.799 | 7.728 | 7.829 | 7.888 | 7.82 | 43.106 | 7.736 | 7.664 | 7.43 | 7.5 | 0 | 0 | 7.123 | 7.063 | 0 | 0 | 7.132 | 40.81 | 6.693 | 0 | 5.169 | 32.715 | 3.436 | 3.455 | 3.51 | 28.999 | 3.471 | 3.469 | 2.228 | 0 | 0 | 0 | 0 | 15.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 55.077 | 63.901 | 64.489 | 66.732 | 65.752 | 65.808 | 67.007 | 67.012 | 69.287 | 68.48 | 69.071 | 68.883 | 69.732 | 69.407 | 71.862 | 38.778 | 35.759 | 34.726 | 29.968 | 35.272 | 33.85 | 33.339 | 34.533 | 34.151 | 54.644 | 54.507 | 53.859 | 60.769 | 62.766 | 59.258 | 57.203 | 57.082 | 52.598 | 51.306 | 49.144 | 49.109 | 46.59 | 44.105 | 43.429 | 43.457 | 41.778 | 43.015 | 49.89 | 47.593 | 46.66 | 50.43 | 49.13 | 48.077 | 45.451 | 44.727 | 43.521 | 42.296 | 40.882 | 39.763 | 38.954 | 38.973 | 36.548 | 42.639 | 44.693 | 43.106 | 58.745 | 67.462 | 63.786 | 61.381 | 61.611 | 60.81 | 58.114 | 53.935 | 51.195 | 51.44 | 43.502 | 40.81 | 37.7 | 34.988 | 33.625 | 32.715 | 30.425 | 28.725 | 29.06 | 28.999 | 26.693 | 25.567 | 24.079 | 26.447 | 25.207 | 14.562 | 14.869 | 15.914 | 15.916 | 10.111 | 10.653 | 15.279 | 17.718 | 8.802 | 7.599 | 7.232 | 12.8 | 13 | 13.3 |
Other Non-Current Liabilities
| 0.06 | 3.897 | 0.06 | 0.066 | 0.065 | 0.065 | 0.584 | 0.586 | 2.248 | 2.242 | 2.236 | 2.205 | 2.767 | 1.717 | 0.519 | 0.513 | 0.546 | 4.556 | 4.09 | 13.495 | 13.401 | 13.537 | 13.572 | 9.558 | 9.697 | 9.731 | 9.878 | 10.177 | 2.158 | 3.014 | 2.624 | 1.434 | 2.945 | 1.616 | 2.004 | 4.123 | 4.151 | 3.945 | 4.076 | 0.452 | 0.02 | 0.02 | 0.02 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.229 | 0.229 | 0.229 | 0.663 | 0.644 | 0.777 | 0.81 | 0.803 | 7.143 | 6.193 | 8.416 | -26.116 | 4.699 | 4.202 | 7.504 | 3.832 | 8.66 | 8.507 | 1.146 | 1.277 | 8.224 | 11.233 | 1.258 | -32.151 | 1.168 | 7.908 | 1.126 | -24.62 | 4.915 | 4.24 | 7.609 | -18.81 | 7.357 | 0.624 | 0.577 | 1.548 | 1.535 | 1.631 | 1.596 | -13.534 | 1.897 | 1.29 | 1.361 | 1.798 | 1.034 | 0.968 | 0.702 | 0.691 | 1.6 | 0.9 | 1 |
Total Non-Current Liabilities
| 257.718 | 266.131 | 266.992 | 265.155 | 269.774 | 269.773 | 286.477 | 286.446 | 329.229 | 346.165 | 348.602 | 338.432 | 340.922 | 341.821 | 342.934 | 315.633 | 326.658 | 328.667 | 325.162 | 284.281 | 288.986 | 288.499 | 299.508 | 299.389 | 320.143 | 318.571 | 324.509 | 337.282 | 345.124 | 343.553 | 341.058 | 343.9 | 341.461 | 337.685 | 335.991 | 339.415 | 344.699 | 346.318 | 346.465 | 341.546 | 342.597 | 345.957 | 363.608 | 304.634 | 305.231 | 322.379 | 328.15 | 321.747 | 331.159 | 340.773 | 339.888 | 355.273 | 348.781 | 356.191 | 348.561 | 361.473 | 300.429 | 305.651 | 311.655 | 381.705 | 403.373 | 411.538 | 413.357 | 420.33 | 420.728 | 414.268 | 413.204 | 421.253 | 428.742 | 327.846 | 410.807 | 376.154 | 366.339 | 352.266 | 344.114 | 318.102 | 318.702 | 320.828 | 365.22 | 369.234 | 362.575 | 353.079 | 350.171 | 378.903 | 381.415 | 360.156 | 324.139 | 329.28 | 326.038 | 314.368 | 299.064 | 303.127 | 307.502 | 122.862 | 109.391 | 108.01 | 114.6 | 206.7 | 202.1 |
Total Liabilities
| 339.148 | 343.927 | 342.995 | 329.765 | 329.582 | 325.934 | 343.508 | 337.901 | 377.615 | 393.531 | 397.882 | 389.292 | 408.738 | 409.824 | 400.768 | 368.767 | 391.574 | 394.83 | 391.602 | 337.159 | 342.482 | 337.843 | 339.699 | 341.538 | 370.387 | 363.139 | 363.861 | 376.422 | 386.66 | 381.405 | 383.256 | 387.554 | 388.874 | 380.583 | 379.145 | 379.165 | 387.418 | 386.494 | 387.036 | 373.328 | 372.939 | 381.52 | 394.73 | 353.158 | 355.112 | 358.148 | 358.561 | 358.262 | 360.941 | 365.126 | 369.114 | 378.082 | 375.732 | 376.833 | 376.635 | 381.846 | 397.579 | 397.901 | 408.078 | 404.602 | 432.036 | 444.937 | 440.092 | 446.62 | 447.673 | 439.94 | 442.127 | 448.548 | 456.281 | 446.527 | 433.338 | 396.812 | 386.724 | 371.233 | 365.551 | 338.147 | 336.729 | 339.297 | 383.119 | 388.189 | 380.472 | 371.518 | 367.437 | 500.281 | 405.285 | 383.425 | 344.287 | 349.884 | 346.939 | 330.106 | 318.475 | 317.72 | 317.607 | 133.83 | 117.549 | 121.525 | 123.4 | 215.9 | 211.6 |
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 | 0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.285 | 0.285 | 0.285 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.282 | 0.282 | 0.282 | 0.28 | 0.279 | 0.279 | 0.278 | 0.278 | 0.278 | 0.277 | 0.276 | 0.276 | 0.275 | 0.274 | 0.273 | 0.272 | 0.269 | 0.269 | 0.267 | 0.267 | 0.266 | 0.266 | 0.266 | 0.266 | 0.266 | 0.265 | 0.265 | 0.262 | 0.261 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.236 | 0.236 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.2 | 0.2 | 0.2 |
Retained Earnings
| -83.29 | -51.993 | -44.899 | -39.745 | -37.538 | -25.653 | -34.77 | -36.509 | -53.349 | -75.443 | -77.7 | -78.023 | -81.351 | -81.68 | -79.165 | -23.294 | -18.115 | 3.62 | 8.992 | 10.372 | 15.134 | 15.629 | 19.497 | 20.37 | 1.16 | 2.907 | 3.332 | 3.963 | 2.669 | 2.156 | 2.121 | 1.768 | -1.831 | -2.253 | -4.122 | -2.77 | -1.162 | -3.326 | -3.075 | -2.062 | -4.711 | -10.034 | -13.995 | 5.832 | 4.677 | 2.163 | 4.809 | 4.816 | 4.37 | 2.885 | 1.785 | -0.802 | 3.351 | 3.008 | 2.31 | 2.106 | 3.688 | 8.324 | 13.341 | 10.452 | 41.043 | 52.085 | 48.561 | 43.538 | 43.35 | 51.262 | 48.338 | 47.433 | 44.019 | 57.324 | 45.758 | 43.043 | 39.749 | 36.326 | 32.773 | 30.381 | 26.688 | 24.128 | 24.291 | 23.048 | 20.935 | 19.479 | 17.637 | 23.725 | 24.399 | 6.293 | 7.921 | 9.72 | 8.684 | -0.676 | 0.671 | 5.333 | 8.954 | -4.832 | -6.433 | -4.776 | -5.3 | -1.6 | 2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -184.521 | -183.136 | 0 | -177.732 | -176.689 | -79 | -173.122 | -170.478 | -174.275 | -173.055 | -170.842 | -167.934 | -166.599 | -167.306 | -164.72 | -161.848 | -160.869 | -158.915 | -156.024 | -152.982 | -160.604 | -160.963 | -162.382 | -161.889 | -158.949 | -157.364 | -155.495 | -153.295 | -150.164 | -148.255 | -145.215 | -143.408 | -141.746 | -138.742 | -135.823 | -125.708 | -131.009 | -125.708 | -125.708 | -123.214 | -117.212 | -118.617 | -117.212 | -114.949 | -112.702 | -109.815 | -107.141 | -1.447 | -1.578 | -1.71 | 1.841 | -1.972 | -1.675 | -3.636 | -1.492 | 0.101 | 1.599 | 0.487 | 0.775 | 0.78 | 2.248 | 1.354 | 0.318 | -0.118 | -1.326 | 0 | -59.226 | -62.505 | -62.505 | -62.505 | -62.505 | -52.494 | -52.494 | -52.494 | -52.494 | -43.135 | -43.135 | -43.135 | -43.135 | -36.661 | -36.661 | -36.661 | -36.661 | -34.684 | -34.981 | -33.488 | -31.943 | -29.1 | -27.8 | -26.8 |
Other Total Stockholders Equity
| 215.154 | 215.025 | 214.889 | 214.814 | 214.758 | 214.7 | 214.632 | 214.432 | 213.662 | 398.092 | 396.623 | 213.019 | 390.679 | 389.562 | 291.777 | 385.796 | 382.981 | 386.601 | 384.445 | 382.056 | 378.968 | 377.42 | 377.999 | 375.348 | 373.642 | 372.349 | 369.955 | 365.625 | 362.444 | 369.104 | 368.957 | 370.156 | 369.46 | 366.332 | 364.416 | 361.982 | 359.315 | 355.719 | 352.966 | 348.788 | 345.996 | 343.578 | 339.659 | 335.791 | 324.736 | 329.731 | 324.012 | 323.674 | 320.848 | 314.681 | 315.912 | 314.153 | 311.299 | 308.424 | 305.085 | 301.974 | 194.177 | 194.475 | 194.329 | 190.563 | 194.201 | 192.186 | 191.616 | 190.872 | 190.007 | 190.913 | 190.033 | 189.248 | 188.46 | 192.993 | 191.682 | 205.497 | 210.449 | 213.25 | 217.026 | 276.222 | 278.71 | 278.727 | 211.635 | 211.043 | 200.546 | 200.512 | 200.462 | 200.462 | 191.095 | 191.095 | 190.59 | 190.55 | 184.074 | 184.041 | 184.041 | 184.041 | 182.064 | 182.361 | 180.868 | 179.323 | 176.6 | 35.2 | 32.4 |
Total Shareholders Equity
| 132.152 | 163.32 | 170.278 | 175.357 | 177.508 | 189.335 | 180.15 | 178.211 | 160.598 | 138.413 | 136.072 | 135.279 | 131.879 | 131.476 | 133.895 | 189.663 | 194.671 | 216.229 | 220.665 | 221.869 | 226.451 | 226.733 | 230.473 | 231.281 | 213.237 | 214.67 | 214.654 | 213.846 | 212.413 | 210.936 | 210.394 | 209.821 | 206.018 | 205.408 | 203.208 | 203.994 | 205.134 | 202.505 | 201.911 | 201.785 | 198.15 | 192.07 | 187.191 | 206.069 | 203.972 | 201.152 | 203.379 | 203.048 | 202.27 | 200.62 | 199.346 | 196.404 | 199.966 | 198.992 | 197.841 | 197.199 | 197.125 | 201.481 | 206.22 | 203.116 | 233.532 | 242.856 | 236.801 | 233.178 | 233.718 | 244.034 | 239.118 | 237.716 | 233.519 | 252.825 | 239.054 | 249.118 | 250.34 | 248.51 | 250.059 | 247.637 | 243.153 | 240.61 | 173.657 | 171.822 | 169.222 | 167.732 | 165.84 | 171.928 | 172.594 | 154.488 | 155.611 | 157.37 | 156.332 | 146.939 | 148.286 | 152.948 | 156.569 | 142.783 | 141.182 | 142.839 | 142.4 | 6 | 7.8 |
Total Equity
| 132.152 | 163.32 | 170.278 | 175.357 | 177.508 | 189.335 | 180.15 | 178.211 | 160.598 | 138.413 | 136.072 | 135.279 | 131.879 | 131.476 | 133.895 | 189.663 | 194.671 | 216.229 | 220.665 | 221.869 | 226.451 | 226.733 | 230.473 | 231.281 | 213.237 | 214.67 | 214.654 | 213.846 | 212.413 | 210.936 | 210.394 | 209.821 | 206.018 | 205.408 | 203.208 | 203.994 | 205.134 | 202.505 | 201.911 | 201.785 | 198.15 | 192.07 | 187.191 | 206.069 | 203.972 | 201.152 | 203.379 | 203.048 | 202.27 | 200.62 | 199.346 | 196.404 | 199.966 | 198.992 | 197.841 | 197.199 | 197.125 | 201.481 | 206.22 | 203.116 | 233.532 | 242.856 | 236.801 | 233.178 | 233.718 | 244.034 | 239.118 | 237.716 | 233.519 | 252.825 | 239.054 | 249.118 | 250.34 | 248.51 | 250.059 | 247.637 | 243.153 | 240.61 | 173.657 | 171.822 | 169.222 | 167.732 | 165.84 | 171.928 | 172.594 | 154.488 | 155.611 | 157.37 | 156.332 | 146.939 | 148.286 | 152.948 | 156.569 | 142.783 | 141.182 | 142.839 | 142.4 | 6 | 7.8 |
Total Liabilities & Shareholders Equity
| 471.3 | 507.247 | 513.273 | 505.122 | 507.09 | 515.269 | 523.658 | 516.112 | 538.213 | 531.944 | 533.954 | 524.571 | 540.617 | 541.3 | 534.663 | 558.43 | 586.245 | 611.059 | 612.267 | 559.028 | 568.933 | 564.576 | 570.172 | 572.819 | 583.624 | 577.809 | 578.515 | 590.268 | 599.073 | 592.341 | 593.65 | 597.375 | 594.892 | 585.991 | 582.353 | 583.159 | 592.552 | 588.999 | 588.947 | 575.113 | 571.089 | 573.59 | 581.921 | 559.227 | 559.084 | 559.3 | 561.94 | 561.31 | 563.211 | 565.746 | 568.46 | 574.486 | 575.698 | 575.825 | 574.476 | 579.045 | 594.704 | 599.382 | 614.298 | 607.718 | 665.568 | 687.793 | 676.893 | 679.798 | 681.391 | 683.974 | 681.245 | 686.264 | 689.8 | 699.352 | 672.392 | 645.93 | 637.064 | 619.743 | 615.61 | 585.784 | 579.882 | 579.907 | 556.776 | 560.011 | 549.694 | 539.25 | 533.277 | 672.209 | 577.879 | 537.913 | 499.898 | 507.254 | 503.271 | 477.045 | 466.761 | 470.668 | 474.176 | 276.613 | 258.731 | 264.364 | 265.8 | 221.9 | 219.4 |