Stellus Capital Investment Corporation
NYSE:SCM
13.76 (USD) • At close January 8, 2025
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 38.58 | 35.868 | 48.762 | 26.126 | 19.211 | 14.924 | 17.852 | 48.043 | 12.42 | 26.462 | 24.631 | 44.175 | 37.754 | 18.603 | 30.45 | 18.478 | 38.618 | 23.21 | 35.025 | 16.133 | 23.01 | 18.218 | 23.844 | 17.467 | 29.882 | 20.94 | 45.494 | 25.111 | 11.667 | 6.953 | 11.489 | 9.194 | 8.64 | 10.834 | 6.524 | 10.876 | 6.079 | 5.83 | 1.21 | 2.047 | 4.164 | 10.166 | 6.64 | 13.664 | 23.586 | 10.983 | 35.046 | 62.132 | 0.479 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 19,210,701.789 | 14,924,367.076 | 17,852,082.148 | 844.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,674,251 | 7,219,806 | 6,715,413 | 4,919,849 | 3,386,568 | 3,048,162 | 7,099,476 | 5,993,223 | 3,400,047 | -9,852,576 | -16,069,488 | 0 | -15,576,485 | -9,461,534 | -5,015,420 | -4,731,378 | -6,278,168 | -3.489 | -0.348 | 296.601 | 499.944 | 1.027 | 1.341 | 935,882 | -5.932 | 0 |
| Cash and Short Term Investments
| 38.58 | 35.868 | 48.762 | 26.126 | 19,210,721 | 14,924,382 | 17,852,100 | 892.777 | 12.42 | 26.462 | 24.631 | 44.175 | 37.754 | 18.603 | 30.45 | 18.478 | 38.618 | 23.21 | 35.025 | 16.133 | 23.01 | 18.218 | 23.844 | 17.467 | 29.882 | 20.94 | 45.494 | 25.111 | 11.667 | 6.953 | 11.489 | 9.194 | 8.64 | 10.834 | 6.524 | 10.876 | 6.079 | 5.83 | 1.21 | 2.047 | 4.164 | 10.166 | 303.241 | 13.664 | 23.586 | 10.983 | 35.046 | 62.132 | 0.479 |
| Net Receivables
| 7.699 | 7,798,813 | 7.261 | 5.254 | 6.255 | 4.872 | 4.984 | 4.737 | 4.494 | 4.109 | 3.374 | 3.535 | 3.38 | 3.218 | 2.388 | 2.431 | 2.076 | 2.465 | 4.162 | 3.064 | 3.122 | 3.557 | 3.592 | 3.973 | 3.327 | 3.868 | 3.852 | 2.949 | 4.148 | 4.016 | 4.28 | 4.602 | 7.72 | 4.197 | 4.623 | 4.738 | 4.354 | 4.355 | 5.144 | 5.083 | 5.427 | 5.472 | 5.452 | 4.714 | 4.151 | 4.111 | 3.469 | 2.574 | 0 |
| Inventory
| -0.068 | 0 | 0 | 33.012 | 5,660,535.211 | 4,664,032.924 | 0 | 52.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.513 | 0 | 0 | 0 | 0 | 25,855,462.754 | 21,684,852.977 | -0.408 | -0.43 | 0 | 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
| 2.142 | 2.723 | 3.302 | 0.607 | 0.21 | 0.336 | 0.553 | 0.702 | 0.219 | 0.286 | 0.502 | 0.512 | 0.322 | 0.327 | 0.482 | 0.487 | 0.44 | 0.559 | 0.674 | 0.368 | 0.2 | 0.47 | 0.347 | 0.345 | 0.126 | 0.216 | 0.298 | 0.361 | 0.186 | 0.303 | 0.538 | 0.456 | 0.147 | 0.298 | 0.725 | 4.024 | 3.557 | 3.937 | 3.656 | 3.967 | 0.764 | 2.689 | 1.765 | 1.998 | 0.052 | 1.9 | 2.168 | 64,634.879 | 0 |
| Total Current Assets
| 48.353 | 43,666,594 | 59.325 | 31.423 | 24,871,237 | 19,588,400 | 22,023,929 | 896.761 | 16.914 | 30.857 | 28.005 | 47.71 | 40,692,694 | 21,340,490 | 32,627,347 | 20.908 | 40,548,724 | 25,561,292 | 39,023,665 | 19.197 | 25,855,489 | 21,684,875 | 27.436 | 21.44 | 32.992 | 24.743 | 49.281 | 28.421 | 16 | 11.272 | 16.307 | 14.253 | 16.507 | 15.329 | 11.872 | 19.637 | 13.99 | 14.121 | 10.011 | 11.097 | 6.064 | 18.326 | 310.458 | 20.419 | 29.473 | 16.994 | 40.683 | 65.144 | 0.479 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 908.719 | 899.678 | 875.884 | 874.461 | 886.338 | 881.666 | 877.494 | 844.734 | 871.733 | 852 | 837.991 | 772.873 | 785.699 | 781.948 | 714.464 | 653.424 | 622.438 | 640.714 | 609.544 | 628.948 | 586.411 | 531.12 | 517.412 | 504.484 | 478.004 | 499.737 | 431.3 | 371.84 | 355.298 | 337.37 | 351.721 | 365.626 | 352.701 | 350.81 | 352.473 | 349.018 | 322.966 | 324.394 | 322.267 | 315.965 | 284.105 | 280.979 | 296.601 | 277.505 | 243.625 | 262.186 | 203.905 | 195.451 | 0 |
| Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130,121 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -899.678 | 0.013 | -874.461 | -886.338 | -881.666 | -877.494 | -844.734 | -871.733 | 0.089 | -130,121 | -0.151 | -785.699 | -781.948 | -714.464 | -653.424 | -622.438 | -640.714 | -609.544 | -628.948 | -586.411 | -531.12 | 0.354 | 0.363 | 0.361 | 0.281 | 0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.619 | 0 | 0 | 0 | 0 | -284.105 | 0 | -296.335 | 0.205 | 0 | 0 | 0 | -195.451 | 0 |
| Total Non-Current Assets
| 908.719 | 899.678 | 875.897 | 874.461 | 886.338 | 881.666 | 877.494 | 844.734 | 871.733 | 852.089 | 837.991 | 772.873 | 785.699 | 781.948 | 714.464 | 653.424 | 622.438 | 640.714 | 609.544 | 628.948 | 586.411 | 531.12 | 517.766 | 504.847 | 478.365 | 500.017 | 431.662 | 371.84 | 355.298 | 337.37 | 351.721 | 365.626 | 352.701 | 350.81 | 352.473 | 349.637 | 322.966 | 324.394 | 322.267 | 315.965 | 284.105 | 280.979 | 0.266 | 277.71 | 243.625 | 262.186 | 203.905 | 195.451 | 0 |
| Total Assets
| 957,071,859 | 946.506 | 935.221 | 908.086 | 911.954 | 901.773 | 900.852 | 898.183 | 889.108 | 882.946 | 866.67 | 821.262 | 827.019 | 804.07 | 747.759 | 674.91 | 663.322 | 666.656 | 649.056 | 648.513 | 612.842 | 553.174 | 545.202 | 526.287 | 511.357 | 524.76 | 480.944 | 400.261 | 371.298 | 348.643 | 368.028 | 379.879 | 369.208 | 366.139 | 364.344 | 369.274 | 336.956 | 338.515 | 332.277 | 327.062 | 296.396 | 299.305 | 310.724 | 298.128 | 273.099 | 279.18 | 244.589 | 262.543 | 0 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 4.857 | 8.712 | 4.709 | 5.241 | 4.532 | 7.79 | 3.903 | 4.641 | 3.1 | 6.168 | 3.051 | 4.865 | 8.14 | 6.158 | 3.449 | 2.144 | 6.879 | 7.039 | 3.123 | 4.49 | 2.994 | 4.298 | 2.986 | 3.671 | 2.487 | 3.35 | 2.492 | 2.828 | 2.491 | 2.66 | 1.837 | 2.388 | 1.822 | 2.256 | 1.784 | 1.984 | 1.74 | 1.803 | 1.733 | 1.76 | 1.749 | 1.794 | 1.633 | 0.234 | 0.292 | 0.197 | 9.967 | 4.75 | 0 |
| Short Term Debt
| 99,331,727.461 | 0 | 0 | 0 | 98,883,814 | 98,771,216 | 98,659,842 | 0 | 0 | 0 | 0 | 0 | 97,990,055 | 97,877,778 | 97,765,674 | 0 | 48,223,718.113 | 48,139,950 | 48,057,076 | 0 | 47,890,418 | 47,806,634 | 0 | 0 | 0 | 0 | 0 | 34.184 | 30.49 | 32.995 | 96.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 94 | 100 | 57 | 45,000.943 | 0 |
| Tax Payables
| 0 | 0 | 0 | 0 | 1.116 | 0.782 | 1.55 | 1.175 | 1.086 | 0.725 | 2.514 | 3.27 | 1.237 | 0.363 | 0.093 | 0.725 | 0.806 | 0.456 | 0.169 | 0.917 | 0.717 | 0.38 | 0.051 | 0.316 | 0 | 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
| 550,348 | 572,243 | 0.412 | 0.398 | 343,210 | 221,711 | 273,102 | 0.321 | 344,555 | 510,842 | 466,995 | 0.53 | 531,271 | 513,798 | 475,222 | 0 | 594,066 | 646,000 | 714,159 | 0 | 512,750 | 327,944 | 394,746 | 410,593 | 304,061 | 212,110 | 175,989 | 0.139 | 0.128 | 0.022 | 0.018 | 0.02 | 0.022 | 0.024 | 0.033 | 0.037 | 0.041 | 0.044 | 0.032 | 0.157 | 0.13 | 0.135 | 0.181 | 0.147 | 0 | 0 | 0 | -45,000.943 | 0 |
| Other Current Liabilities
| -4.857 | -572,251.712 | -4.709 | -5.639 | -99,227,029.649 | -98,992,935.572 | -98,932,949.453 | -6.137 | -4.186 | 7.733 | -5.566 | -8.664 | -98,521,335.377 | -98,391,582.521 | -98,240,899.541 | -2.869 | 805,992.315 | -48,785,957.495 | -48,771,238.293 | -5.407 | -48,403,171.711 | -48,134,582.678 | 4.769 | 4.71 | 4.932 | 4.689 | 3.755 | 2.589 | 2.793 | 2.93 | 3.678 | 3.482 | 3.548 | 3.449 | 3.494 | 2.683 | 3.138 | 3.362 | 3.525 | 2.999 | -1.749 | 23.206 | -1.633 | 2.856 | -85.292 | -91.197 | 2.121 | 45.947 | 0 |
| Total Current Liabilities
| 99,882,105 | 99,791,402 | 9.948 | 5.241 | 100,343,393 | 99,775,285 | 100,482,777 | 100.046 | 3.1 | 14.626 | 3.051 | 4.865 | 99,757,942 | 98,754,553 | 98,333,622 | 2.144 | 49,623,800 | 49,241,950 | 48,940,635 | 4.49 | 49,120,168 | 48,514,578 | 7.806 | 8.697 | 3.91 | 4.899 | 2.492 | 44.888 | 40.956 | 44.031 | 107.328 | 121.089 | 112.024 | 114.77 | 113.887 | 114.623 | 115.963 | 112.656 | 115.927 | 111.862 | 0.13 | 96.946 | 135.244 | 122.237 | 97.039 | 103.073 | 69.088 | 50.697 | 0.416 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 574.968 | 586.439 | 601.039 | 575.835 | 580.032 | 577.52 | 603.779 | 604.13 | 595.966 | 587.913 | 566.332 | 518.17 | 530.198 | 517.41 | 466.394 | 393.203 | 390.895 | 390.102 | 414.883 | 366.029 | 329.553 | 272.23 | 269.122 | 292.267 | 272.187 | 288.916 | 252.258 | 174.458 | 146.35 | 126.576 | 189.829 | 203.079 | 194.368 | 196.606 | 195.853 | 199.5 | 161.75 | 158 | 151.5 | 147.75 | 0 | 116 | 0 | 110 | 85 | 91 | 35 | 38 | 0 |
| Deferred Revenue Non-Current
| 0 | 0.572 | 0.412 | 0.398 | 319,955,271.968 | 308,518,975.48 | 0.273 | 0.321 | 0.345 | 0.511 | 0.467 | 0.53 | 244,328,499.802 | 228,968,738.59 | 205,285,118.606 | 0 | 158,059,169.105 | 157,886,012.898 | 157,714,713.117 | 0 | 146,640,276.447 | 146,687,223.77 | 0.395 | 0.411 | 0.304 | 0.212 | 0.176 | 0 | 0 | 0 | 0 | -8,593 | -19,607 | -59,572 | -214,384 | -381,723 | -254,941 | -402,379 | -354,400 | -288,122 | -90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 499,528,749.679 | 0.382 | 0.189 | 206,361 | 206,049 | 140,696 | 0.062 | -0.345 | 0.031 | -0.467 | -0.53 | 946,050 | 339,673 | 527,394 | 0 | 257,412 | 164,664 | 105,754 | 0 | 103,654 | 107,854 | 0.081 | 0.068 | 0.034 | 0.009 | 0 | 0 | 0 | 0 | 0 | 8,593 | 19,607 | 59,572 | 214,384 | 381,723 | 254,941 | 402,379 | 354,400 | 288,122 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| -574.968 | 0.572 | -601.451 | -575.835 | -206,360.45 | -206,048.572 | -141,300.052 | -604.13 | -595.966 | 0.541 | -566.332 | -518.17 | 450,669,331.802 | 430,809,005.59 | 375,468,208.606 | -393.203 | 357,148,170.105 | 357,460,129.898 | 375,196,602.117 | -366.029 | 291,450,764.447 | -107,853.564 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0.128 | 0.022 | 0.018 | 0.029 | 0.041 | 0.083 | 0.248 | -3.487 | 0.295 | 0.447 | 0.386 | 0.446 | 115.13 | -19.19 | 0 | -110 | -85 | -91 | -35 | -38 | 0 |
| Total Non-Current Liabilities
| 574.968 | 499,529,349 | 601.833 | 575.835 | 493,484,693 | 493,672,244 | 519,517,354 | 522.36 | 3.1 | 588.454 | 3.051 | 4.865 | 451,615,912 | 431,149,196 | 375,996,069 | 393.203 | 357,148,561 | 357,460,520 | 375,197,017 | 366.029 | 291,554,748 | 234,533,914 | 269.597 | 292.745 | 279.543 | 295.418 | 256.189 | 135.125 | 110.806 | 88.158 | 88.035 | 87.908 | 87.778 | 87.648 | 87.525 | 90 | 51 | 51 | 41.25 | 41.25 | 119.171 | 25 | 135.063 | 113,089.826 | 88.039 | 94.073 | 47,088,026 | 38 | 0 |
| Total Liabilities
| 590.787 | 599.321 | 611.781 | 588.147 | 593.828 | 593.448 | 620 | 622.406 | 611.93 | 603.08 | 581.633 | 536.151 | 551.374 | 529.904 | 474.33 | 401.55 | 406.772 | 406.702 | 424.138 | 377.942 | 340.675 | 283.048 | 277.403 | 301.442 | 283.452 | 300.317 | 258.681 | 180.014 | 151.762 | 132.189 | 195.363 | 208.997 | 199.802 | 202.418 | 201.412 | 204.623 | 166.963 | 163.656 | 157.177 | 153.112 | 119.301 | 121.946 | 135.244 | 122.237 | 97.039 | 103.073 | 69.088 | 88.697 | 0.416 |
| 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 |
| Common Stock
| 0.027 | 0.026 | 0.024 | 0.024 | 0.024 | 0.023 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0 |
| Retained Earnings
| -9.172 | -14.007 | -12.503 | -16.003 | -19.188 | -7.521 | -2.573 | 0.642 | 2.294 | 4.982 | 10.29 | 10.533 | -0.401 | -1.88 | -2.617 | -2.686 | -20.586 | -17.183 | -52.124 | -1.565 | 2.687 | 0.645 | 1.077 | 5.783 | -1.891 | -2.078 | -1.383 | -0.436 | -1.781 | -0.912 | -0.534 | -0.436 | -0.853 | -1.22 | -0.923 | -0.78 | -1.848 | -1.425 | -1.178 | -0.78 | -1.02 | -2.052 | -1.616 | -1.263 | -1.372 | -1.404 | -1.28 | -0.881 | -0.265 |
| Accumulated Other Comprehensive Income/Loss
| 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Other Total Stockholders Equity
| 375.43 | 361.167 | 335.919 | 335.919 | 337.289 | 315.823 | 283.405 | 275.115 | 274.864 | 274.864 | 274.727 | 274.559 | 276.027 | 276.027 | 276.027 | 276.027 | 277.117 | 277.117 | 277.023 | 272.117 | 269.461 | 269.461 | 266.704 | 228.16 | 228.161 | 228.161 | 228.161 | 228.067 | 226.843 | 224.052 | 180.995 | 180.995 | 180.995 | 180.995 | 180.995 | 180.995 | 180.995 | 180.995 | 180.995 | 174.717 | 180.909 | 179.069 | 175.761 | 175.615 | 175.385 | 177.498 | 176.768 | 174.715 | 0.265 |
| Total Shareholders Equity
| 366.285 | 347.185 | 323.44 | 319.94 | 318.126 | 308.325 | 280.852 | 275.777 | 277.178 | 279.866 | 285.036 | 285.111 | 275.645 | 274.166 | 273.429 | 273.361 | 256.55 | 259.953 | 224.919 | 270.571 | 272.168 | 270.126 | 267.799 | 224.845 | 227.905 | 224.443 | 222.263 | 220.247 | 219.536 | 216.453 | 172.665 | 170.882 | 169.406 | 163.721 | 162.933 | 164.651 | 169.993 | 174.859 | 175.101 | 173.949 | 177.095 | 177.359 | 175.48 | 175.892 | 176.059 | 176.107 | 175.501 | 173.846 | -0.265 |
| Total Equity
| 366.285 | 347.185 | 323.44 | 319.94 | 318.126 | 308.325 | 280.852 | 275.777 | 277.178 | 279.866 | 285.036 | 285.111 | 275.645 | 274.166 | 273.429 | 273.361 | 256.55 | 259.953 | 224.919 | 270.571 | 272.168 | 270.126 | 267.799 | 224.845 | 227.905 | 224.443 | 222.263 | 220.247 | 219.536 | 216.453 | 172.665 | 170.882 | 169.406 | 163.721 | 162.933 | 164.651 | 169.993 | 174.859 | 175.101 | 173.949 | 177.095 | 177.359 | 175.48 | 175.892 | 176.059 | 176.107 | 175.501 | 173.846 | -0.265 |
| Total Liabilities & Shareholders Equity
| 957.072 | 946.506 | 935.221 | 908.086 | 911.954 | 901.773 | 900.852 | 898.183 | 889.108 | 882.946 | 866.67 | 821.262 | 827.019 | 804.07 | 747.759 | 674.91 | 663.322 | 666.656 | 649.056 | 648.513 | 612.842 | 553.174 | 545.202 | 526.287 | 511.357 | 524.76 | 480.944 | 400.261 | 371.298 | 348.643 | 368.028 | 379.879 | 369.208 | 366.139 | 364.344 | 369.274 | 336.956 | 338.515 | 332.277 | 327.062 | 296.396 | 299.305 | 310.724 | 298.128 | 273.099 | 279.18 | 244.589 | 262,542.977 | 0 |