
SB Financial Group, Inc.
NASDAQ:SBFG
18.37 (USD) • At close June 27, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 106.71 | 27.493 | 51.054 | 24.4 | 29.019 | 24.5 | 20.229 | 22.173 | 23.005 | 29.948 | 30.068 | 31.258 | 131.897 | 152.154 | 140.666 | 157.899 | 209.598 | 146.513 | 103.597 | 96.203 | 56.393 | 27.064 | 49.824 | 42.786 | 62.962 | 48.363 | 45.515 | 24.413 | 48.329 | 26.616 | 28.258 | 21.385 | 45.74 | 17.012 | 25.167 | 29.945 | 35.529 | 20.459 | 18.372 | 21.709 | 49.765 | 28.197 | 21.87 | 13.778 | 14.86 | 13.137 | 19.016 | 10.75 | 28.031 | 19.144 | 10.289 | 14.636 | 29.602 | 14.846 | 13.764 | 10.486 | 38.09 | 30.418 | 60.601 | 20.279 | 37.404 | 24.825 | 31.055 | 25.618 | 14.815 | 18.06 | 25.408 | 11.877 | 15.759 | 15.184 | 12.859 | 12.121 | 10.777 | 13.532 | 18.483 | 11.517 | 12.439 | 12.801 | 8.945 | 8.044 | 8.924 | 10.768 | 12.362 | 13.422 | 11.07 | 14.437 | 17.094 | 28.951 | 21.899 | 37.278 | 25.898 | 22.173 | 31.467 | 25.602 | 33.256 | 22.279 | 17.739 | 18.542 | 18.417 | 20.093 | 19.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 169.66 | 171.76 | 211.511 | 207.856 | 213.239 | 219.708 | 212.768 | 227.996 | 237.607 | 238.78 | 243.233 | 266.162 | 265.311 | 263.259 | 248.815 | 211.756 | 177.918 | 149.406 | 130.315 | 104.289 | 107.727 | 100.948 | 77.029 | 85.261 | 95.802 | 91.039 | 84.114 | 89.911 | 91.987 | 82.79 | 85.304 | 103.347 | 107.937 | 90.129 | 92.689 | 92.472 | 97.99 | 89.789 | 95.482 | 98.786 | 94.056 | 85.24 | 81.148 | 85.586 | 93.305 | 89.793 | 86.62 | 95.379 | 98.39 | 98.702 | 0 | 0 | 0 | 111.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 276.37 | 199.253 | 262.565 | 232.256 | 242.258 | 244.208 | 232.997 | 250.169 | 260.612 | 268.728 | 273.301 | 297.42 | 397.208 | 415.413 | 389.481 | 369.655 | 387.516 | 295.919 | 233.912 | 200.492 | 164.12 | 128.012 | 126.853 | 128.047 | 158.764 | 139.332 | 129.629 | 114.324 | 140.316 | 109.406 | 113.562 | 124.732 | 153.677 | 107.14 | 117.856 | 122.417 | 133.519 | 110.248 | 113.854 | 120.495 | 143.821 | 113.437 | 103.018 | 99.364 | 108.165 | 102.93 | 105.636 | 106.129 | 126.421 | 117.846 | 10.289 | 14.636 | 29.602 | 126.824 | 13.764 | 10.486 | 38.09 | 30.418 | 60.601 | 20.279 | 37.404 | 24.825 | 31.055 | 25.618 | 14.815 | 18.06 | 25.408 | 11.877 | 15.759 | 15.184 | 12.859 | 12.121 | 10.777 | 13.532 | 18.483 | 11.517 | 12.439 | 12.801 | 8.945 | 8.044 | 8.924 | 10.768 | 12.362 | 13.422 | 11.07 | 14.437 | 17.094 | 28.951 | 21.899 | 37.278 | 25.898 | 22.173 | 31.467 | 25.602 | 33.256 | 22.279 | 17.739 | 18.542 | 18.417 | 20.093 | 19.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 5.072 | 4.908 | 4.842 | 4.818 | 4.584 | 4.657 | 4.457 | 4.079 | 3.926 | 4.091 | 3.556 | 3.256 | 2.815 | 2.92 | 2.954 | 3 | 3.371 | 3.799 | 4.159 | 4.272 | 2.94 | 3.106 | 3.176 | 3.209 | 3.123 | 2.822 | 2.433 | 2 | 1.925 | 1.825 | 1.88 | 1.411 | 1.462 | 1.512 | 1.641 | 1.397 | 1.489 | 1.26 | 1.817 | 1.506 | 1.554 | 1.346 | 1.853 | 1.456 | 1.423 | 1.281 | 1.694 | 1.575 | 1.618 | 1.235 | 1.832 | 1.597 | 1.802 | 1.635 | 2.061 | 1.959 | 2.364 | 2.069 | 2.561 | 2.34 | 2.963 | 2.325 | 2.852 | 2.513 | 2.864 | 2.965 | 2.836 | 2.758 | 2.752 | 3.009 | 3.374 | 2.971 | 2.821 | 3.13 | 3.4 | 3.068 | 2.767 | 3.01 | 2.469 | 2.095 | 1.937 | 1.984 | 2.033 | 1.882 | 1.798 | 2.001 | 2.228 | 2.17 | 2.65 | 3.967 | 4.657 | 4.891 | 5.488 | 4.94 | 5.412 | 5.127 | 5.967 | 5.716 | 5.902 | 5.107 | 13.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Total Current Assets
| 281.442 | 204.161 | 267.407 | 237.074 | 246.842 | 248.865 | 237.454 | 254.248 | 264.538 | 272.819 | 276.857 | 300.676 | 400.023 | 418.333 | 392.435 | 372.655 | 390.887 | 299.718 | 238.071 | 204.764 | 167.06 | 131.118 | 130.029 | 131.256 | 161.887 | 142.154 | 132.062 | 116.324 | 142.241 | 111.231 | 115.442 | 126.143 | 155.139 | 108.652 | 119.497 | 123.814 | 135.008 | 111.508 | 115.671 | 122.001 | 145.375 | 114.783 | 104.871 | 100.82 | 109.588 | 104.211 | 107.33 | 107.704 | 128.039 | 119.081 | 12.121 | 16.233 | 31.404 | 128.459 | 15.825 | 12.444 | 40.454 | 32.487 | 63.162 | 22.619 | 40.367 | 27.15 | 33.907 | 28.13 | 17.679 | 21.024 | 28.244 | 14.634 | 18.511 | 18.193 | 16.234 | 15.092 | 13.598 | 16.662 | 21.883 | 14.585 | 15.206 | 15.811 | 11.414 | 10.139 | 10.861 | 12.752 | 14.395 | 15.304 | 12.867 | 16.438 | 19.322 | 31.12 | 24.549 | 41.245 | 30.556 | 27.064 | 36.956 | 30.542 | 38.668 | 27.405 | 23.706 | 24.258 | 24.319 | 25.2 | 32.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21.875 | 20.456 | 20.715 | 20.86 | 20.985 | 21.378 | 21.934 | 22.23 | 22.621 | 22.829 | 22.842 | 23.122 | 23.039 | 23.212 | 23.874 | 24.343 | 23.233 | 23.557 | 23.785 | 23.662 | 23.599 | 23.385 | 23.898 | 23.15 | 23.27 | 22.084 | 21.9 | 21.683 | 21.776 | 21.277 | 21.271 | 20.74 | 19.909 | 19.129 | 18.673 | 18.806 | 18.994 | 19.01 | 17.619 | 16.432 | 15.407 | 13.604 | 13.256 | 13.281 | 13.027 | 12.213 | 12.399 | 12.483 | 12.738 | 12.633 | 12.898 | 13.19 | 13.282 | 13.773 | 14.12 | 14.359 | 14.361 | 14.623 | 14.999 | 15.136 | 16.309 | 16.994 | 17.217 | 16.636 | 17.159 | 17.621 | 17.031 | 15.129 | 15.181 | 15.129 | 15.291 | 15.711 | 15.912 | 15.45 | 13.79 | 13.532 | 14.018 | 13.347 | 9.615 | 9.405 | 7.837 | 7.74 | 12.278 | 10.845 | 10.795 | 11.145 | 11.395 | 11.75 | 13.733 | 14.696 | 14.161 | 13.49 | 12.168 | 11.491 | 12.043 | 12.208 | 12.291 | 10.903 | 10.327 | 10.54 | 10.876 | 11.1 | 11.9 | 11.3 | 11.3 | 11.4 | 11.2 | 10.4 | 8.8 | 8.6 | 8.5 | 8.7 | 8.9 | 8.8 | 8.7 | 8 | 8.1 | 8.4 | 8.7 |
Goodwill
| 27.158 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.239 | 23.191 | 22.091 | 22.091 | 22.091 | 22.091 | 22.091 | 22.117 | 17.83 | 17.832 | 17.834 | 17.836 | 17.838 | 16.401 | 16.404 | 16.406 | 16.409 | 16.411 | 16.414 | 16.417 | 16.419 | 16.422 | 16.426 | 16.429 | 16.432 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.353 | 16.734 | 16.734 | 16.734 | 16.734 | 21.415 | 21.415 | 21.415 | 21.415 | 21.415 | 21.415 | 21.415 | 21.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.965 | 14.868 | 14.357 | 14.548 | 14.191 | 13.906 | 13.893 | 13.723 | 13.548 | 13.503 | 13.473 | 13.408 | 13.135 | 12.034 | 11.194 | 10.678 | 10.49 | 7.759 | 8.535 | 8.168 | 8.974 | 11.017 | 10.447 | 10.264 | 10.838 | 11.365 | 11.129 | 10.633 | 10.196 | 9.907 | 9.56 | 9.217 | 8.727 | 8.422 | 6.887 | 6.494 | 6.608 | 7.152 | 6.918 | 6.722 | 6.089 | 5.987 | 6.058 | 5.768 | 6.139 | 6.229 | 6.18 | 5.815 | 5.434 | 5.324 | 5.056 | 5.248 | 5.436 | 4.827 | 5.52 | 6.36 | 6.651 | 6.797 | 4.923 | 5.178 | 9.085 | 10.316 | 10.451 | 10.959 | 11.356 | 11.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.123 | 38.107 | 37.596 | 37.787 | 37.43 | 37.145 | 37.132 | 36.962 | 36.787 | 36.742 | 36.712 | 36.647 | 36.374 | 35.225 | 33.285 | 32.769 | 32.581 | 29.85 | 30.626 | 30.285 | 26.804 | 28.849 | 28.281 | 28.1 | 28.676 | 27.766 | 27.533 | 27.039 | 26.605 | 26.318 | 25.974 | 25.634 | 25.146 | 24.844 | 23.313 | 22.923 | 23.04 | 23.587 | 23.271 | 23.075 | 22.442 | 22.34 | 22.411 | 22.121 | 22.492 | 22.582 | 22.533 | 22.168 | 21.787 | 21.677 | 21.409 | 21.601 | 21.789 | 21.18 | 22.254 | 23.094 | 23.385 | 23.53 | 26.338 | 26.593 | 30.5 | 31.731 | 31.866 | 32.374 | 32.77 | 33.118 | 24.52 | 13.941 | 18.902 | 23.358 | 23.764 | 23.832 | 23.856 | 24.152 | 24.267 | 17 | 16.93 | 12.66 | 7.3 | 7.575 | 2.665 | 2.687 | 2.712 | 2.737 | 2.762 | 2.789 | 2.144 | 2.851 | 2.987 | 3.094 | 0 | 0 | 0 | 0.179 | 0 | 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
| 1,107.23 | 1,068.236 | 1,023.604 | 997.642 | 981.149 | 987.462 | 977.066 | 975.338 | 967.112 | 951.107 | 915.16 | 886.782 | 842.131 | 818.485 | 844.672 | 847.541 | 843.582 | 867.406 | 888.076 | 905.659 | 833.219 | 824.318 | 829.019 | 816.312 | 779.061 | 768.292 | 770.202 | 752.358 | 707.951 | 692.651 | 675.072 | 653.295 | 625.097 | 642.136 | 617.97 | 605.924 | 577.225 | 558.471 | 542.518 | 525.644 | 513.828 | 515.018 | 506.487 | 508.365 | 482.978 | 474.356 | 471.95 | 469.692 | 459.281 | 465.092 | 561.156 | 558.624 | 555.099 | 443.093 | 547.895 | 543.088 | 552.05 | 562.646 | 510.769 | 553.065 | 557.332 | 567.468 | 565.391 | 558.642 | 565.678 | 551.522 | 491.768 | 499.538 | 484.789 | 479.589 | 491.024 | 471.604 | 466.784 | 469.237 | 487.967 | 485.379 | 467.195 | 461.926 | 385.671 | 375.687 | 364.179 | 368.415 | 363.186 | 361.866 | 359.189 | 381.841 | 390.879 | 390.716 | 531.323 | 648.426 | 699.803 | 724.291 | 747.861 | 692.632 | 668.153 | 671.934 | 664.418 | 659.493 | 645.577 | 622.415 | 599.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax 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 | 0.177 | 0 | 0 | 0 | 2.286 | 0 | 0 | 0 | 3.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48.332 | 48.557 | 44.627 | 48.823 | 49.606 | 48.399 | 52.888 | 52.657 | 50.235 | 52.136 | 51.806 | 46.745 | 33.563 | 35.599 | 35.459 | 35.009 | 35.584 | 37.308 | 37.683 | 38.566 | 37.631 | 30.947 | 31.534 | 30.305 | 28.377 | 26.532 | 27.483 | 27.381 | 27.068 | 25.15 | 22.703 | 21.856 | 21.557 | 21.244 | 22.347 | 21.696 | 20.553 | 20.495 | 20.158 | 20.056 | 20.503 | 18.483 | 17.531 | 17.913 | 18.217 | 18.392 | 19.2 | 19.445 | 19.455 | 19.574 | 22.621 | 22.883 | 23.402 | 19.872 | 23.698 | 25.076 | 24.718 | 23.799 | 65.922 | 28.934 | 29.296 | 29.707 | 25.368 | 25.762 | 32.526 | 34.333 | 23.459 | 33.271 | 34.35 | 24.945 | 19.362 | 21.961 | 28.735 | 30.508 | 22.08 | 21.349 | 24.853 | 26.799 | 24.582 | 48.242 | 28.938 | 23.754 | 23.256 | 24.274 | 36.137 | 23.099 | 14.752 | 56.28 | 73.772 | 34.856 | 44.888 | 23.436 | 13.722 | 11.365 | 7.053 | 6.706 | 7.167 | 6.164 | 8.287 | 8.523 | 0 | -11.1 | -11.9 | -11.3 | -11.3 | -11.4 | -11.2 | -10.4 | -8.8 | -8.6 | -8.5 | -8.7 | -8.9 | -8.8 | -8.7 | -8 | -8.1 | -8.4 | -8.7 |
Total Non-Current Assets
| 1,219.56 | 1,175.356 | 1,126.542 | 1,105.112 | 1,089.17 | 1,094.384 | 1,089.02 | 1,087.187 | 1,076.755 | 1,062.814 | 1,026.52 | 993.296 | 935.107 | 912.521 | 937.29 | 939.852 | 934.98 | 958.121 | 980.17 | 998.172 | 921.253 | 907.459 | 912.732 | 897.867 | 859.384 | 844.674 | 847.118 | 828.461 | 783.4 | 765.396 | 745.02 | 721.525 | 691.709 | 707.353 | 682.303 | 669.349 | 639.812 | 621.563 | 603.566 | 585.207 | 572.18 | 569.445 | 559.685 | 561.68 | 536.714 | 527.543 | 526.082 | 523.788 | 513.261 | 519.153 | 618.084 | 616.298 | 613.572 | 500.205 | 607.968 | 605.617 | 614.514 | 627.801 | 618.028 | 623.728 | 633.436 | 645.899 | 639.842 | 633.415 | 648.134 | 636.595 | 556.778 | 561.879 | 553.223 | 543.021 | 549.441 | 533.108 | 535.287 | 539.346 | 548.104 | 537.26 | 522.995 | 514.731 | 427.168 | 440.909 | 403.619 | 402.597 | 401.432 | 399.722 | 408.883 | 418.874 | 419.17 | 461.596 | 621.815 | 701.072 | 758.853 | 761.216 | 773.75 | 715.667 | 687.25 | 690.848 | 683.876 | 676.56 | 664.191 | 641.478 | 610.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 |
Total Assets
| 1,501.002 | 1,379.517 | 1,393.949 | 1,342.186 | 1,336.012 | 1,343.249 | 1,326.474 | 1,341.435 | 1,341.293 | 1,335.633 | 1,303.377 | 1,293.972 | 1,335.13 | 1,330.855 | 1,329.725 | 1,312.507 | 1,325.867 | 1,257.839 | 1,218.241 | 1,202.936 | 1,088.313 | 1,038.577 | 1,042.761 | 1,029.123 | 1,021.271 | 985.898 | 979.18 | 944.785 | 925.641 | 876.627 | 860.462 | 847.668 | 846.848 | 816.005 | 801.8 | 793.163 | 774.82 | 733.071 | 719.237 | 707.208 | 717.555 | 684.228 | 664.556 | 662.5 | 646.302 | 631.754 | 633.412 | 631.492 | 641.3 | 638.234 | 630.205 | 632.531 | 644.976 | 628.664 | 623.793 | 618.061 | 654.968 | 660.288 | 681.19 | 646.347 | 673.804 | 673.049 | 673.749 | 661.545 | 665.813 | 657.619 | 585.022 | 576.513 | 571.733 | 561.214 | 565.674 | 548.2 | 548.886 | 556.007 | 569.987 | 551.845 | 538.201 | 530.542 | 438.582 | 451.048 | 414.48 | 415.349 | 415.827 | 415.026 | 421.751 | 435.312 | 438.492 | 492.717 | 646.364 | 742.317 | 789.408 | 788.281 | 810.706 | 746.209 | 725.917 | 718.253 | 707.582 | 700.818 | 688.51 | 666.678 | 642.768 | 627.8 | 607.9 | 574.5 | 551.8 | 537.2 | 499.6 | 491.3 | 483.7 | 471.4 | 463.7 | 455.7 | 442.3 | 433.3 | 426 | 409.6 | 405.5 | 411.2 | 408 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.634 | 2.351 | 3.374 | 2.944 | 2.772 | 2.443 | 2.216 | 1.866 | 1.441 | 0.769 | 0.623 | 0.307 | 0.536 | 0.299 | 0.576 | 0.417 | 0.489 | 0.616 | 0.946 | 0.929 | 1.131 | 1.191 | 1.391 | 1.188 | 1.123 | 0.909 | 0.891 | 0.685 | 0.633 | 0.592 | 0.611 | 0.563 | 0.45 | 0.408 | 0.427 | 0.384 | 0.343 | 0.264 | 0.341 | 0.289 | 0.334 | 0.264 | 0.355 | 0.655 | 0.425 | 0.639 | 0.448 | 0.715 | 0.515 | 0.138 | 4.223 | 3.836 | 3.556 | 2.953 | 2.704 | 2.392 | 2.196 | 1.972 | 1.683 | 1.378 | 1.201 | 1.508 | 1.382 | 1.75 | 1.725 | 1.966 | 0 | 2.159 | 0 | 2.533 | 2.41 | 2.121 | 2.234 | 2.224 | 2.108 | 0 | 0 | 1.373 | 1.171 | 1.115 | 0.934 | 0.994 | 0.735 | 2.709 | 0.84 | 2.347 | 2.227 | 2.242 | 2.904 | 2.971 | 3.473 | 2.997 | 3.381 | 3.631 | 4.284 | 4.176 | 4.966 | 4.613 | 4.073 | 2.605 | 2.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 11.058 | 10.585 | 15.24 | 15.178 | 12.916 | 13.387 | 16.519 | 21.118 | 15.998 | 14.923 | 19.754 | 30.772 | 19.035 | 15.32 | 20.771 | 25.096 | 24.321 | 20.189 | 41.42 | 47.652 | 73.762 | 12.945 | 14.659 | 13.968 | 12.255 | 15.184 | 15.539 | 18.191 | 14.505 | 15.082 | 11.343 | 11.175 | 11.796 | 10.532 | 11.363 | 17.797 | 14.524 | 12.406 | 16.911 | 15.169 | 14.648 | 12.74 | 17.902 | 17.246 | 16.905 | 14.696 | 14.836 | 9.314 | 10.983 | 11.083 | 15.71 | 15.824 | 20.29 | 39.058 | 21.643 | 25.009 | 52.718 | 49.076 | 53.485 | 56.102 | 52.492 | 54.19 | 48.496 | 55.267 | 50.395 | 44.426 | 49.554 | 44.51 | 43.537 | 43.006 | 46.966 | 34.117 | 30.827 | 32.271 | 32.584 | 17.441 | 15.404 | 10.68 | 13.7 | 4.624 | 28.853 | 33.559 | 59.017 | 57.115 | 43.739 | 42.924 | 48.74 | 53.961 | 51.5 | 47.85 | 49.35 | 57.35 | 52.35 | 69.125 | 0 | 0 | 53.493 | 75.061 | 71.833 | 67.141 | 57.506 | 17.9 | 24.8 | 17.2 | 11.5 | 9.5 | 0 | 0 | 0 | 4.9 | 0 | 13.2 | 0 | 0 | 2 | 2.7 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.809 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,271.22 | 1,152.605 | 1,159.533 | 1,115.188 | 1,112.342 | 1,070.205 | 1,085.319 | 1,071.156 | 1,110.144 | 1,083.87 | 1,085.893 | 1,071.779 | 1,138.071 | 1,113.045 | 1,111.66 | 1,091.034 | 1,120.196 | 1,049.011 | 1,014.015 | 990.587 | 863.891 | 840.219 | 847.954 | 839.374 | 827.658 | 802.552 | 789.426 | 752.879 | 748.795 | 729.6 | 716.807 | 707.333 | 712.915 | 673.073 | 662.144 | 648.3 | 638.028 | 586.453 | 573.568 | 562.926 | 578.283 | 550.906 | 535.261 | 524.067 | 532.719 | 518.234 | 520.734 | 510.604 | 532.259 | 527.001 | 515.25 | 518.661 | 535.492 | 518.765 | 514.349 | 495.87 | 512.961 | 515.678 | 522.321 | 481.763 | 498.946 | 491.242 | 492.292 | 472.994 | 487.634 | 484.221 | 408.029 | 402.558 | 420.011 | 406.031 | 413.152 | 407.585 | 412.593 | 414.555 | 412.178 | 402.661 | 400.013 | 384.838 | 318.492 | 340.405 | 284.917 | 279.624 | 289.982 | 290.991 | 307.727 | 317.475 | 327.025 | 364.682 | 370.934 | 567.86 | 676.377 | 666.036 | 686.403 | 610.86 | 603.553 | 598.792 | 585.114 | 566.321 | 551.017 | 540.863 | 528.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 1,284.912 | 1,165.541 | 1,178.147 | 1,133.31 | 1,128.03 | 1,086.035 | 1,104.054 | 1,094.14 | 1,127.583 | 1,102.357 | 1,106.27 | 1,102.858 | 1,157.642 | 1,128.664 | 1,133.007 | 1,116.547 | 1,145.006 | 1,069.816 | 1,056.381 | 1,039.168 | 938.784 | 854.355 | 864.004 | 854.53 | 841.036 | 818.645 | 805.856 | 771.755 | 763.933 | 745.274 | 728.761 | 719.071 | 725.161 | 684.013 | 673.934 | 666.481 | 652.895 | 599.123 | 590.82 | 578.384 | 593.265 | 563.91 | 553.518 | 541.968 | 550.049 | 533.569 | 536.827 | 521.407 | 543.757 | 538.222 | 535.183 | 538.321 | 559.338 | 560.776 | 538.696 | 523.27 | 567.875 | 566.725 | 577.489 | 539.243 | 552.639 | 546.939 | 542.171 | 530.011 | 539.753 | 530.612 | 457.583 | 449.226 | 463.548 | 451.571 | 462.528 | 443.823 | 445.654 | 449.051 | 446.87 | 420.102 | 415.416 | 396.891 | 333.363 | 346.144 | 314.704 | 314.178 | 349.734 | 350.815 | 352.306 | 362.746 | 377.992 | 420.885 | 425.338 | 618.681 | 729.2 | 726.383 | 742.134 | 685.4 | 607.837 | 602.968 | 645.8 | 645.995 | 630.7 | 610.609 | 589.043 | 17.9 | 24.8 | 17.2 | 11.5 | 9.5 | 0 | 0 | 0 | 4.9 | 0 | 13.2 | 0 | 0 | 2 | 2.7 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 54.702 | 54.69 | 54.678 | 54.666 | 54.654 | 103.242 | 79.13 | 100.918 | 64.106 | 79.594 | 54.582 | 44.57 | 25.058 | 25.046 | 25.034 | 25.022 | 8 | 8 | 8 | 13 | 16 | 16 | 16 | 16 | 24 | 16 | 24.5 | 26.5 | 18.5 | 18.5 | 20.5 | 20.5 | 15.5 | 26.5 | 23 | 23 | 21 | 35 | 30 | 34 | 30 | 30 | 37 | 37 | 14 | 16.589 | 16.68 | 31.148 | 18.924 | 21.952 | 18.5 | 19.749 | 12.611 | 14.064 | 12.94 | 24.602 | 16.68 | 22.807 | 25.43 | 29.463 | 32.659 | 35.267 | 39.869 | 40.466 | 36.059 | 36.647 | 40.23 | 62.028 | 23 | 24.922 | 40.646 | 22.127 | 20.016 | 44.209 | 61.589 | 74.12 | 43.5 | 67.059 | 31.053 | 40.406 | 47.068 | 47.39 | 13.739 | 13.36 | 15.621 | 20.328 | 10 | 10 | 10 | 16 | 17 | 7 | 17 | 10 | 61.051 | 61.12 | 9.695 | 0 | 9.696 | 6.1 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.716 | 0 | 0 | 0 | 2.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.862 | 31.778 | 28.283 | 28.731 | 29.605 | 29.63 | 30.942 | 28.711 | 29.845 | 35.254 | 27.897 | 21.988 | 19.793 | 32.215 | 27.392 | 26.921 | 28.895 | 37.1 | 12.513 | 12.887 | -2.376 | 32.128 | 28.511 | 24.656 | 24.729 | 21.748 | 21.715 | 21.426 | 20.309 | 18.853 | 20.292 | 19.066 | 18.159 | 18.944 | 18.603 | 18.732 | 17.874 | 17.707 | 18.092 | 16.701 | 17.19 | 14.635 | 13.772 | 24.522 | 24.818 | 25.327 | 24.368 | 24.55 | 24.324 | 24.776 | 24.592 | 24.187 | 24.001 | 5.892 | 24.605 | 24.175 | 24.148 | 24.731 | 24.202 | 24.44 | 27.651 | 26.42 | 27.041 | 27.655 | 26.38 | 25.71 | 27.091 | 5.896 | 25.315 | 25.396 | 3.996 | 24.901 | 25.505 | 5.792 | 5.417 | 3.597 | 25.233 | 12.142 | 23.886 | 13.899 | 2.932 | 3.476 | 2.351 | 2.624 | 4.55 | 3.856 | 2.564 | 13.674 | 169.375 | 71.253 | 2.289 | 2.09 | 1.426 | 1.764 | 3.186 | 1.597 | 2.257 | 4.682 | 3.77 | 3.832 | 3.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 84.564 | 86.468 | 82.961 | 83.397 | 84.259 | 132.872 | 110.072 | 129.629 | 93.951 | 114.848 | 82.479 | 66.558 | 44.851 | 57.261 | 52.426 | 51.943 | 36.895 | 45.1 | 20.513 | 25.887 | 13.624 | 48.128 | 44.511 | 40.656 | 48.729 | 37.748 | 46.215 | 47.926 | 38.809 | 37.353 | 40.792 | 39.566 | 33.659 | 45.444 | 41.603 | 41.732 | 38.874 | 52.707 | 48.092 | 50.701 | 47.19 | 44.635 | 50.772 | 61.522 | 38.818 | 41.916 | 41.048 | 55.698 | 43.248 | 46.728 | 43.092 | 43.936 | 36.612 | 19.956 | 37.545 | 48.777 | 40.828 | 47.539 | 49.632 | 53.903 | 60.311 | 64.402 | 66.91 | 68.121 | 62.439 | 65.345 | 67.321 | 67.925 | 48.315 | 50.318 | 44.642 | 47.027 | 45.52 | 50.001 | 67.006 | 77.717 | 68.733 | 79.2 | 54.938 | 54.304 | 50 | 50.865 | 16.089 | 15.984 | 20.171 | 24.183 | 12.564 | 23.674 | 179.375 | 87.253 | 19.289 | 9.09 | 18.426 | 11.764 | 64.237 | 62.717 | 11.951 | 4.682 | 13.466 | 9.932 | 8.757 | 4.1 | 3.2 | 3.3 | 7 | 4.4 | 458.4 | 451 | 444 | 3.1 | 0 | 0 | 0 | 391.8 | 0 | 0 | 0 | 371.1 | 0 |
Total Liabilities
| 1,369.476 | 1,252.009 | 1,261.108 | 1,216.707 | 1,212.289 | 1,218.907 | 1,214.126 | 1,223.769 | 1,221.534 | 1,217.205 | 1,188.749 | 1,169.416 | 1,202.493 | 1,185.926 | 1,185.433 | 1,168.49 | 1,181.901 | 1,114.916 | 1,076.894 | 1,065.055 | 952.408 | 902.483 | 908.515 | 895.186 | 889.765 | 855.463 | 852.071 | 819.681 | 802.742 | 782.627 | 769.553 | 758.637 | 758.82 | 729.457 | 715.537 | 708.213 | 691.769 | 651.83 | 638.912 | 629.085 | 640.455 | 608.545 | 604.29 | 603.49 | 588.867 | 575.485 | 577.875 | 577.105 | 587.005 | 584.95 | 578.275 | 582.257 | 595.95 | 580.732 | 576.241 | 572.047 | 608.703 | 614.264 | 627.121 | 593.146 | 612.949 | 611.341 | 609.081 | 598.132 | 602.192 | 595.957 | 524.905 | 517.151 | 511.863 | 501.889 | 507.17 | 490.851 | 491.174 | 499.052 | 513.876 | 497.819 | 484.149 | 476.092 | 388.301 | 400.448 | 364.704 | 365.043 | 365.823 | 366.798 | 372.477 | 386.929 | 390.556 | 444.56 | 604.713 | 705.934 | 746.203 | 735.474 | 760.56 | 695.38 | 672.074 | 665.685 | 655.524 | 650.678 | 640.39 | 620.541 | 597.8 | 583.9 | 564.6 | 531.9 | 509.4 | 495.3 | 458.4 | 451 | 444 | 432.3 | 419.2 | 412.2 | 400.2 | 391.8 | 385.6 | 368.6 | 364.8 | 371.1 | 368.9 |
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 | 13.241 | 13.978 | 13.978 | 13.979 | 13.979 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 13.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 61.319 | 54.463 | 54.463 | 54.463 | 54.463 | 54.463 | 54.463 | 54.463 | 54.463 | 54.463 | 41.223 | 40.486 | 40.486 | 40.485 | 40.485 | 40.481 | 40.481 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 0 | 0 | 0 | 12.569 | 0 | 0 | 0 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 12.569 | 11.428 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.439 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 20.6 | 22.2 | 16 | 5.7 | 14.3 | 14.8 | 14.3 | 14.3 | 15.1 | 14.1 | 14.1 | 14.1 | 5.5 |
Retained Earnings
| 117.397 | 116.186 | 113.515 | 112.104 | 109.937 | 108.486 | 105.521 | 103.725 | 101.548 | 101.966 | 99.309 | 96.809 | 94.833 | 99.716 | 97.183 | 93.851 | 90.883 | 84.578 | 80.012 | 75.526 | 72.641 | 72.704 | 70.184 | 67.236 | 65.438 | 64.012 | 61.854 | 59.503 | 57.162 | 55.416 | 51.991 | 49.851 | 48.118 | 46.688 | 44.933 | 42.925 | 41.199 | 40.059 | 38.705 | 36.93 | 35.429 | 34.379 | 33.075 | 31.757 | 30.708 | 29.899 | 28.846 | 27.648 | 26.476 | 25.28 | 23.755 | 22.452 | 21.438 | 20.466 | 20.192 | 19.59 | 18.813 | 18.802 | 25.386 | 25.36 | 33.567 | 34.415 | 36.737 | 37.015 | 36.45 | 35.785 | 34.898 | 33.917 | 32.956 | 32.361 | 31.805 | 31.292 | 30.808 | 30.407 | 29.999 | 29.436 | 28.974 | 28.703 | 29.275 | 29.012 | 29.354 | 28.944 | 28.229 | 27.531 | 26.821 | 26.209 | 25.883 | 25.683 | 19.204 | 13.904 | 20.054 | 19.888 | 28.112 | 28.499 | 30.864 | 33.122 | 32.523 | 31.45 | 30.769 | 32.305 | 31.11 | 30 | 29 | 28 | 27.2 | 26.5 | 25.8 | 25.1 | 24.5 | 23.9 | 23 | 22 | 21 | 20 | 22.2 | 21.4 | 20.6 | 19.8 | 19.2 |
Accumulated Other Comprehensive Income/Loss
| -26.872 | -30.234 | -24.87 | -31.801 | -31.547 | -29.831 | -39.517 | -32.894 | -29.671 | -32.12 | -33.426 | -22.21 | -13.659 | -1.845 | -0.699 | 0.499 | -0.457 | 2.21 | 2.221 | 2.32 | 2.049 | 0.659 | 0.9 | 0.801 | 0.124 | -0.552 | -1.654 | -1.24 | -0.941 | -0.141 | 0.335 | 0.34 | 0.136 | 0.051 | 1.237 | 1.552 | 1.296 | 0.65 | 1.157 | 0.75 | 1.264 | 0.918 | 0.831 | 0.908 | 0.407 | 0.074 | 0.415 | 0.496 | 1.623 | 1.83 | 2.012 | 1.672 | 1.45 | 1.343 | 1.259 | 0.344 | 1.394 | 1.188 | 2.674 | 1.862 | 1.258 | 1.307 | 1.999 | 0.479 | 1.222 | -0.122 | -0.945 | -0.762 | 0.432 | 0.082 | -0.422 | -1.243 | -0.538 | -0.88 | -1.309 | -2.826 | -2.332 | -1.656 | -1.196 | -0.614 | -1.744 | -0.803 | -0.386 | -1.457 | 0.299 | 0.038 | -0.081 | 0.34 | 0.314 | 0.344 | 1.017 | 0.785 | -0.087 | 0.21 | 0.859 | 0.363 | 0.452 | -0.393 | -1.731 | -2.463 | -2.438 | -3 | -2 | -1.4 | 0 | 0.4 | 0.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | -0.6 | 0 | 0 | -0.2 | 0.6 | 0.8 | 0 |
Other Total Stockholders Equity
| -20.318 | -19.763 | -17.123 | -16.143 | -15.986 | -15.632 | -14.975 | -14.484 | -13.437 | -12.737 | -12.574 | -11.362 | -9.856 | -7.405 | -6.655 | -4.796 | -0.923 | 1.672 | 4.651 | 5.572 | 6.752 | 8.268 | 8.698 | 11.436 | 11.48 | 12.511 | 12.445 | 12.377 | 12.214 | 12.15 | 12.031 | 12.288 | 13.222 | 13.257 | 13.541 | 13.921 | 14.004 | 13.98 | 13.911 | 13.891 | 13.855 | 13.834 | 13.791 | 13.776 | 13.751 | 13.727 | 13.707 | 13.674 | 13.627 | 13.605 | 26.162 | 26.15 | 26.138 | 13.554 | 26.102 | 26.081 | 26.058 | 13.466 | 13.41 | 13.41 | 13.461 | 13.417 | 13.364 | 13.35 | 13.38 | 13.43 | 13.594 | 13.638 | 13.913 | 14.314 | 14.553 | 14.733 | 14.872 | 14.859 | 14.853 | 14.847 | 14.841 | 14.835 | 10.774 | 10.763 | 10.727 | 10.726 | 10.721 | 10.714 | 10.714 | 10.696 | 10.695 | 10.695 | 10.695 | 10.695 | 10.695 | 10.695 | 10.681 | 10.681 | 10.68 | 7.643 | 7.643 | 7.643 | 7.643 | 4.855 | 4.855 | 5.5 | 4.9 | 4.6 | 3.8 | 3.6 | -6 | -7.4 | -1.2 | 9.1 | 6.8 | 6.7 | 7.4 | 7.2 | 3.1 | 5.7 | 5.4 | 5.4 | 14.4 |
Total Shareholders Equity
| 131.526 | 127.508 | 132.841 | 125.479 | 123.723 | 124.342 | 112.348 | 117.666 | 119.759 | 118.428 | 114.628 | 124.556 | 132.637 | 144.929 | 144.292 | 144.017 | 143.966 | 142.923 | 141.347 | 137.881 | 135.905 | 136.094 | 134.246 | 133.937 | 131.506 | 130.435 | 127.109 | 125.104 | 122.899 | 94 | 90.909 | 89.031 | 88.028 | 86.548 | 86.263 | 84.95 | 83.051 | 81.241 | 80.325 | 78.123 | 77.1 | 75.683 | 60.266 | 59.01 | 57.435 | 56.269 | 55.537 | 54.387 | 54.295 | 53.284 | 51.93 | 50.274 | 49.026 | 47.932 | 47.552 | 46.014 | 46.265 | 46.024 | 54.068 | 53.201 | 60.855 | 61.708 | 64.668 | 63.413 | 63.621 | 61.662 | 60.117 | 59.362 | 59.87 | 59.325 | 58.504 | 57.349 | 57.711 | 56.955 | 56.111 | 54.026 | 54.052 | 54.451 | 50.281 | 50.6 | 49.777 | 50.306 | 50.004 | 48.227 | 49.274 | 48.383 | 47.936 | 48.157 | 41.652 | 36.382 | 43.205 | 42.807 | 50.146 | 50.829 | 53.843 | 52.568 | 52.058 | 50.14 | 48.12 | 46.137 | 44.968 | 43.9 | 43.3 | 42.6 | 42.4 | 41.9 | 41.2 | 40.3 | 39.7 | 39.1 | 44.5 | 43.5 | 42.1 | 41.5 | 40.4 | 41 | 40.7 | 40.1 | 39.1 |
Total Equity
| 131.526 | 127.508 | 132.841 | 125.479 | 123.723 | 124.342 | 112.348 | 117.666 | 119.759 | 118.428 | 114.628 | 124.556 | 132.637 | 144.929 | 144.292 | 144.017 | 143.966 | 142.923 | 141.347 | 137.881 | 135.905 | 136.094 | 134.246 | 133.937 | 131.506 | 130.435 | 127.109 | 125.104 | 122.899 | 94 | 90.909 | 89.031 | 88.028 | 86.548 | 86.263 | 84.95 | 83.051 | 81.241 | 80.325 | 78.123 | 77.1 | 75.683 | 60.266 | 59.01 | 57.435 | 56.269 | 55.537 | 54.387 | 54.295 | 53.284 | 51.93 | 50.274 | 49.026 | 47.932 | 47.552 | 46.014 | 46.265 | 46.024 | 54.068 | 53.201 | 60.855 | 61.708 | 64.668 | 63.413 | 63.621 | 61.662 | 60.117 | 59.362 | 59.87 | 59.325 | 58.504 | 57.349 | 57.711 | 56.955 | 56.111 | 54.026 | 54.052 | 54.451 | 50.281 | 50.6 | 49.777 | 50.306 | 50.004 | 48.227 | 49.274 | 48.383 | 47.936 | 48.157 | 41.652 | 36.382 | 43.205 | 52.807 | 50.146 | 50.829 | 53.843 | 52.568 | 52.058 | 50.14 | 48.12 | 46.137 | 44.968 | 43.9 | 43.3 | 42.6 | 42.4 | 41.9 | 41.2 | 40.3 | 39.7 | 39.1 | 44.5 | 43.5 | 42.1 | 41.5 | 40.4 | 41 | 40.7 | 40.1 | 39.1 |
Total Liabilities & Shareholders Equity
| 1,501.002 | 1,379.517 | 1,393.949 | 1,342.186 | 1,336.012 | 1,343.249 | 1,326.474 | 1,341.435 | 1,341.293 | 1,335.633 | 1,303.377 | 1,293.972 | 1,335.13 | 1,330.855 | 1,329.725 | 1,312.507 | 1,325.867 | 1,257.839 | 1,218.241 | 1,202.936 | 1,088.313 | 1,038.577 | 1,042.761 | 1,029.123 | 1,021.271 | 985.898 | 979.18 | 944.785 | 925.641 | 876.627 | 860.462 | 847.668 | 846.848 | 816.005 | 801.8 | 793.163 | 774.82 | 733.071 | 719.237 | 707.208 | 717.555 | 684.228 | 664.556 | 662.5 | 646.302 | 631.754 | 633.412 | 631.492 | 641.3 | 638.234 | 630.205 | 632.531 | 644.976 | 628.664 | 623.793 | 618.061 | 654.968 | 660.288 | 681.19 | 646.347 | 673.804 | 673.049 | 673.749 | 661.545 | 665.813 | 657.619 | 585.022 | 576.513 | 571.733 | 561.214 | 565.674 | 548.2 | 548.886 | 556.007 | 569.987 | 551.845 | 538.201 | 530.542 | 438.582 | 451.048 | 414.48 | 415.349 | 415.827 | 415.026 | 421.751 | 435.312 | 438.492 | 492.717 | 646.364 | 742.317 | 789.408 | 788.281 | 810.706 | 746.209 | 725.917 | 718.253 | 707.582 | 700.818 | 688.51 | 666.678 | 642.768 | 627.8 | 607.9 | 574.5 | 551.8 | 537.2 | 499.6 | 491.3 | 483.7 | 471.4 | 463.7 | 455.7 | 442.3 | 433.3 | 426 | 409.6 | 405.5 | 411.2 | 408 |