Shoe Carnival, Inc.
NASDAQ:SCVL
37.84 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 71.633 | 56.919 | 99 | 59.895 | 34.562 | 32.587 | 51.372 | 37.168 | 51.62 | 86.179 | 117.443 | 173.364 | 146.506 | 174.643 | 106.532 | 46.74 | 76.885 | 13.084 | 61.899 | 33.707 | 37.458 | 21.616 | 67.021 | 39.699 | 38.405 | 35.347 | 48.254 | 21.05 | 18.531 | 25.261 | 62.944 | 33.509 | 41.549 | 65.998 | 68.814 | 49.035 | 39.503 | 69.754 | 61.376 | 29.089 | 32.686 | 41.254 | 48.253 | 33.562 | 37.79 | 34.122 | 45.756 | 67.134 | 52.895 | 92.291 | 70.602 | 52.997 | 44.096 | 69.053 | 60.193 | 43.312 | 40.56 | 51.76 | 44.168 | 27.256 | 17.673 | 20.231 | 24.817 | 9.143 | 16.659 | 9.909 | 9.177 | 6.671 | 15.466 | 21.293 | 34.839 | 19.484 | 25.407 | 31.958 | 20.304 | 5.729 | 7.053 | 4.317 | 4.889 | 3.789 | 12.091 | 4.872 | 4.071 | 3.072 | 10.19 | 4.14 | 5.782 | 3.969 | 6.316 | 3.616 | 5.459 | 3.207 | 6.748 | 3.677 | 3.227 | 3.071 | 3.358 | 2.767 | 1.675 | 2.6 | 2.7 | 2.6 | 1.9 | 2 | 2.6 | 2.1 | 1.6 | 1.7 | 1.9 | 1.8 | 1.6 | 1.4 | 1.6 | 1.6 | 0.9 | 1.1 | 1.3 | 2.3 | 1.8 | 1.2 | 1.6 | 4.6 | 11.4 | 0.9 | 1 | 2.1 | 1.7 |
Short Term Investments
| 12.831 | 12.555 | 12.247 | 11.226 | 12.218 | 11.535 | 11.601 | 10.353 | 10.994 | 10.965 | 14.961 | 17.834 | 17.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84.464 | 69.474 | 111.247 | 71.121 | 46.78 | 44.122 | 62.973 | 47.521 | 62.614 | 97.144 | 132.404 | 191.198 | 163.937 | 174.643 | 106.532 | 46.74 | 76.885 | 13.084 | 61.899 | 33.707 | 37.458 | 21.616 | 67.021 | 39.699 | 38.405 | 35.347 | 48.254 | 21.05 | 18.531 | 25.261 | 62.944 | 33.509 | 41.549 | 65.998 | 68.814 | 49.035 | 39.503 | 69.754 | 61.376 | 29.089 | 32.686 | 41.254 | 48.253 | 33.562 | 37.79 | 34.122 | 45.756 | 67.134 | 52.895 | 92.291 | 70.602 | 52.997 | 44.096 | 69.053 | 60.193 | 43.312 | 40.56 | 51.76 | 44.168 | 27.256 | 17.673 | 20.231 | 24.817 | 9.143 | 16.659 | 9.909 | 9.177 | 6.671 | 15.466 | 21.293 | 34.839 | 19.484 | 25.407 | 31.958 | 20.304 | 5.729 | 7.053 | 4.317 | 4.889 | 3.789 | 12.091 | 4.872 | 4.071 | 3.072 | 10.19 | 4.14 | 5.782 | 3.969 | 6.316 | 3.616 | 5.459 | 3.207 | 6.748 | 3.677 | 3.227 | 3.071 | 3.358 | 2.767 | 1.675 | 2.6 | 2.7 | 2.6 | 1.9 | 2 | 2.6 | 2.1 | 1.6 | 1.7 | 1.9 | 1.8 | 1.6 | 1.4 | 1.6 | 1.6 | 0.9 | 1.1 | 1.3 | 2.3 | 1.8 | 1.2 | 1.6 | 4.6 | 11.4 | 0.9 | 1 | 2.1 | 1.7 |
Net Receivables
| 5.519 | 5.868 | 2.593 | 3.105 | 3.961 | 3.084 | 3.052 | 7.762 | 10.677 | 14.442 | 14.159 | 10.018 | 7.871 | 7.477 | 7.096 | 8.435 | 6.844 | 6.316 | 2.724 | 2.47 | 2.414 | 2.003 | 1.219 | 2.322 | 3.918 | 3.199 | 6.27 | 7.365 | 2.798 | 1.878 | 4.424 | 3.54 | 3.185 | 1.657 | 2.131 | 2.665 | 2.449 | 2.441 | 2.928 | 2.954 | 3.808 | 2.848 | 4.337 | 3.251 | 2.459 | 2.525 | 2.152 | 3.174 | 1.679 | 4.197 | 2.621 | 3.029 | 2.889 | 1.21 | 1.55 | 2.596 | 1.684 | 1.376 | 0.746 | 1.378 | 1.948 | 1.055 | 1.607 | 1.281 | 1.961 | 1.159 | 0.411 | 1.579 | 1.216 | 0.793 | 0.948 | 2.126 | 1.759 | 1.202 | 0.286 | 2.078 | 0.976 | 0.714 | 0.992 | 2.152 | 1.191 | 1.647 | 0.587 | 2.28 | 1.772 | 2.236 | 1.134 | 2.577 | 0.954 | 1.392 | 1.298 | 1.66 | 0.714 | 0.706 | 1.067 | 1.006 | 0.631 | 0.624 | 0.694 | 1.2 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 1 | 0.9 | 0.8 | 0.9 | 0.9 | 1 | 0.9 | 1 | 0.7 | 0.4 | 0.5 | 0.8 | 1.3 | 0.9 | 0.8 | 1.3 | 0.9 | 1 | 0.6 | 0.8 |
Inventory
| 425.462 | 411.619 | 346.442 | 368.344 | 409.342 | 389.508 | 390.39 | 392.286 | 385.51 | 345.021 | 285.205 | 282.014 | 308.141 | 268.629 | 233.266 | 274.264 | 298.856 | 303.988 | 259.495 | 298.002 | 336.919 | 289.356 | 257.539 | 300.51 | 336.907 | 295.921 | 260.5 | 302.935 | 357.467 | 309.601 | 279.646 | 314.925 | 351.22 | 303.011 | 292.878 | 318.878 | 349.037 | 295.248 | 287.877 | 317.865 | 337.648 | 289.644 | 284.801 | 299.122 | 321.059 | 276.358 | 272.282 | 277.418 | 294.387 | 243.26 | 237.655 | 245.131 | 258.069 | 218.26 | 212.929 | 228.233 | 238.147 | 200.157 | 197.452 | 204 | 216.728 | 188.234 | 189.494 | 194.827 | 208.409 | 192.318 | 200.781 | 200.242 | 210.043 | 182.646 | 196.662 | 187.254 | 203.688 | 174.388 | 183.993 | 178.65 | 206.277 | 176.265 | 180.59 | 172.375 | 190.713 | 167.099 | 165.11 | 165.356 | 171.979 | 150.063 | 146.091 | 147.909 | 146.615 | 129.783 | 135.648 | 137.289 | 142.528 | 128.158 | 123.035 | 128.77 | 123.791 | 111.98 | 104.73 | 102 | 92.6 | 79.7 | 75.4 | 76.1 | 77 | 66.7 | 59.4 | 67.2 | 68.8 | 64.2 | 59.2 | 65.8 | 64.7 | 61.2 | 62.6 | 71 | 76.5 | 69.8 | 68.4 | 75.1 | 67.3 | 59.8 | 48.6 | 47.1 | 41.3 | 33.8 | 27.1 |
Other Current Assets
| 21.651 | 17.992 | 21.056 | 19.469 | 25.281 | 16.836 | 13.308 | 16.865 | 18.131 | 14.592 | 10.264 | 12.435 | 13.131 | 11.896 | 8.411 | 10.727 | 13.419 | 14.186 | 5.529 | 10.868 | 10.887 | 9.769 | 11.534 | 11.762 | 12.094 | 13.175 | 5.562 | 6.883 | 7.029 | 6.711 | 4.737 | 5.63 | 10.671 | 8.961 | 6.254 | 6.847 | 10.247 | 13.931 | 6.948 | 5.536 | 13.728 | 12.432 | 5.124 | 6.649 | 9.153 | 12.971 | 7.832 | 7.936 | 8.548 | 6.606 | 5.383 | 6.494 | 9.201 | 7.31 | 6.682 | 6.508 | 6.745 | 11.18 | 5.735 | 5.605 | 9.964 | 9.702 | 6.939 | 10.98 | 10.864 | 9.534 | 9.561 | 10.926 | 12.846 | 9.499 | 4.693 | 4.365 | 6.64 | 4.808 | 3.402 | 3.576 | 5.555 | 2.842 | 1.982 | 2.76 | 6.052 | 6.351 | 8.707 | 5.914 | 4.297 | 2.602 | 2.791 | 2.425 | 3.591 | 2.067 | 2.265 | 2.758 | 3.558 | 4.25 | 2.162 | 2.401 | 2.495 | 2.271 | 2.044 | 1.8 | 2.9 | 1.7 | 2 | 1.9 | 2 | 1.8 | 1.8 | 1.2 | 1.7 | 1.2 | 1.4 | 1.2 | 4.2 | 4.7 | 6.6 | 2.8 | 2.9 | 2.8 | 3.4 | 1.6 | 2.6 | 2 | 0.9 | 1.6 | 1.3 | 1.3 | 0.5 |
Total Current Assets
| 537.096 | 504.953 | 481.338 | 462.039 | 485.364 | 453.55 | 469.723 | 464.434 | 476.932 | 471.199 | 442.032 | 495.665 | 493.08 | 462.645 | 355.305 | 340.166 | 396.004 | 337.574 | 329.647 | 345.047 | 387.678 | 322.744 | 337.313 | 354.293 | 391.324 | 347.642 | 320.586 | 338.233 | 385.825 | 343.451 | 351.751 | 357.604 | 406.625 | 379.627 | 370.077 | 377.425 | 401.236 | 381.374 | 359.129 | 355.444 | 387.87 | 346.178 | 342.515 | 342.584 | 370.461 | 325.976 | 328.022 | 355.662 | 357.509 | 346.354 | 316.261 | 307.651 | 314.255 | 295.833 | 281.354 | 280.649 | 287.136 | 264.473 | 248.101 | 238.239 | 246.313 | 219.222 | 222.857 | 216.231 | 237.893 | 212.92 | 219.93 | 219.418 | 239.571 | 214.231 | 237.142 | 213.229 | 237.494 | 212.356 | 207.985 | 190.033 | 219.861 | 184.138 | 188.453 | 181.076 | 210.047 | 179.969 | 178.475 | 176.622 | 188.238 | 159.041 | 155.798 | 156.88 | 157.476 | 136.858 | 144.67 | 144.914 | 153.548 | 136.791 | 129.491 | 135.248 | 130.275 | 117.642 | 109.143 | 107.6 | 98.9 | 84.7 | 79.9 | 80.7 | 82.3 | 71.3 | 63.6 | 71.1 | 73.3 | 68 | 63.1 | 69.3 | 71.5 | 68.4 | 71.1 | 75.6 | 81.1 | 75.4 | 74.4 | 79.2 | 72.4 | 67.2 | 62.2 | 50.5 | 44.6 | 37.8 | 30.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 508.643 | 518.063 | 502.464 | 502.815 | 498.784 | 463.247 | 460.047 | 442.23 | 379.326 | 332.292 | 309.485 | 273.473 | 274.343 | 269.609 | 267.964 | 265.092 | 275.636 | 275.273 | 282.788 | 291.295 | 294.391 | 285.192 | 70.605 | 74.471 | 77.254 | 81.644 | 86.276 | 93.041 | 96.046 | 97.323 | 96.216 | 102.932 | 103.363 | 102.636 | 103.386 | 106.374 | 105.817 | 103.107 | 101.294 | 101.362 | 100.648 | 93.524 | 90.193 | 89.905 | 84.765 | 80.154 | 77.364 | 76.907 | 75.67 | 72.168 | 69.232 | 67.899 | 66.66 | 64.323 | 62.391 | 62.608 | 61.503 | 60.879 | 62.162 | 65.119 | 66.054 | 69.445 | 70.217 | 73.541 | 71.014 | 70.191 | 71.686 | 74.194 | 74.736 | 74.005 | 74.02 | 70.38 | 61.822 | 58.319 | 66.848 | 69.071 | 69.336 | 67.356 | 68.452 | 69.683 | 69.018 | 70.166 | 69.246 | 70.129 | 67.701 | 66.956 | 63.477 | 63.601 | 62.016 | 59.607 | 57.249 | 59.349 | 59.233 | 57.636 | 57.86 | 58.458 | 56.796 | 55.503 | 53.71 | 52.6 | 49.8 | 45.4 | 40.9 | 37.8 | 34.6 | 32.3 | 32 | 31.9 | 31.5 | 30.8 | 30.8 | 30.7 | 31.2 | 31 | 31.2 | 30.6 | 30.8 | 31.3 | 30.7 | 27.4 | 23.5 | 19.7 | 17.4 | 13.7 | 10.9 | 10 | 9.8 |
Goodwill
| 15.376 | 15.223 | 12.023 | 12.023 | 12.023 | 12.023 | 12.023 | 11.465 | 10.786 | 11.698 | 11.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.99 | 41.001 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 0 | 0 | 0 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.366 | 56.224 | 44.623 | 44.623 | 44.623 | 44.623 | 44.623 | 44.065 | 43.386 | 44.298 | 43.984 | 0 | 0 | 0 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -15.999 | -17.341 | -16.647 | -14.631 | 0 | 0 | 0 | -4.436 | -0.409 | 0 | 0 | 0 | 0 | -11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.999 | 92.718 | 16.647 | 14.631 | 14.526 | 11.844 | 0 | 4.436 | 0.409 | 2.699 | 3.153 | 4.135 | 4.965 | 5.635 | 6.283 | 7.289 | 7.249 | 7.833 | 7.678 | 7.02 | 8.159 | 9.622 | 8.866 | 8.384 | 8.221 | 8.182 | 10.769 | 10.072 | 9.769 | 9.6 | 8.163 | 7.045 | 8.078 | 7.158 | 5.655 | 7.003 | 5.781 | 4.227 | 8.085 | 7.164 | 5.287 | 3.426 | 2.383 | 1.866 | 1.353 | 0.999 | 3.261 | 2.981 | 2.562 | 2.496 | 2.83 | 0 | 3.798 | 4.275 | 3.531 | 3.342 | 0 | 3.255 | 2.708 | 2.424 | 0 | 2.305 | 2.401 | 2.481 | 0 | 2.34 | 2.558 | 2.304 | 0 | 2.088 | 1.301 | 1.154 | 1.135 | 1.075 | 0.828 | 0 | 0.048 | 0.413 | 0.684 | 1.433 | 0 | 1.954 | 1.183 | 0.909 | 0 | 0 | 0 | 4 | 4.1 | 4.2 | 4.2 | 3.7 | 4.1 | 4.4 | 3.9 | 3.7 | 3.5 | 3.3 | 2.2 | 0 | 2.1 | 2.1 | 0 | 1.9 | 1.8 | 0 | 1.3 | 1.2 | 1.1 | 1.1 | 0.9 | 1 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 1.6 | 1.4 | 1.3 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12.922 | 13.342 | 30.941 | 13.995 | 14.433 | 0.683 | 3.544 | 15.607 | 14.871 | 13.945 | 14.064 | 14.218 | 12.498 | 12.87 | 13.843 | 11.802 | 10.589 | 9.454 | 8.106 | 3.692 | 4.284 | 0.76 | 0.459 | 0.389 | 0.343 | 0.408 | 0.536 | 0.663 | 0.869 | 0.812 | 0.911 | 0.97 | 1.053 | 0.617 | 0.472 | 0.348 | 0.381 | 0.366 | 0.366 | 0.384 | 0.432 | 0.683 | 0.717 | 0.675 | 0.582 | 0.855 | 0.811 | -2.228 | -2.122 | -1.557 | -1.427 | -1.578 | 1.177 | -2.35 | -2.875 | -2.245 | -2.137 | 1.27 | -1.877 | -1.118 | -0.797 | 0.635 | -2.305 | -2.401 | -2.481 | 0 | -2.34 | -2.558 | -2.304 | 0 | -2.088 | -1.301 | -1.154 | -1.135 | -1.075 | -0.828 | 0 | -0.048 | -0.413 | -0.684 | -1.433 | 0 | -1.954 | -1.183 | -0.909 | 0 | 0 | 0 | -4 | -4.1 | -4.2 | -4.2 | -3.7 | -4.1 | -4.4 | -3.9 | -3.7 | -3.5 | -3.3 | -2.2 | -0.1 | -2.2 | -2.1 | 0 | -1.8 | -1.9 | 0 | -1.3 | -1.3 | -1.1 | -1.1 | -0.9 | -1 | -0.9 | -0.9 | 0 | 0 | -0.1 | 0.1 | -1.5 | -1.3 | -1.2 | 0 | 0.2 | 0.3 | 0.3 | 0.3 |
Total Non-Current Assets
| 577.931 | 587.629 | 653.405 | 561.433 | 557.84 | 523.079 | 520.058 | 501.902 | 437.583 | 390.535 | 370.232 | 290.844 | 290.976 | 287.444 | 287.442 | 283.177 | 293.514 | 291.976 | 298.727 | 302.665 | 305.695 | 294.111 | 80.686 | 83.726 | 85.981 | 90.273 | 94.994 | 104.473 | 106.987 | 107.904 | 106.727 | 112.065 | 111.461 | 111.331 | 111.016 | 112.377 | 113.201 | 109.254 | 105.887 | 109.831 | 108.244 | 99.494 | 94.336 | 92.963 | 87.213 | 82.362 | 79.174 | 77.94 | 76.529 | 73.173 | 70.301 | 69.151 | 67.837 | 65.771 | 63.791 | 63.894 | 62.708 | 62.149 | 63.54 | 66.709 | 67.681 | 70.08 | 70.217 | 73.541 | 71.014 | 70.191 | 71.686 | 74.194 | 74.736 | 74.005 | 74.02 | 70.38 | 61.822 | 58.319 | 66.848 | 69.071 | 69.336 | 67.356 | 68.452 | 69.683 | 69.018 | 70.166 | 69.246 | 70.129 | 67.701 | 66.956 | 63.477 | 63.601 | 62.016 | 59.607 | 57.249 | 59.349 | 59.233 | 57.636 | 57.86 | 58.458 | 56.796 | 55.503 | 53.71 | 52.6 | 49.7 | 45.3 | 40.9 | 37.8 | 34.7 | 32.2 | 32 | 31.9 | 31.4 | 30.8 | 30.8 | 30.7 | 31.2 | 31 | 31.2 | 30.6 | 30.8 | 31.2 | 30.8 | 27.5 | 23.6 | 19.8 | 17.4 | 13.9 | 11.2 | 10.3 | 10.1 |
Total Assets
| 1,115.027 | 1,092.582 | 1,134.743 | 1,023.472 | 1,043.204 | 976.629 | 989.781 | 966.336 | 914.515 | 861.734 | 812.264 | 786.509 | 784.056 | 750.089 | 642.747 | 623.343 | 689.518 | 629.55 | 628.374 | 647.712 | 693.373 | 616.855 | 417.999 | 438.019 | 477.305 | 437.915 | 415.58 | 442.706 | 492.812 | 451.355 | 458.478 | 469.669 | 518.086 | 490.958 | 481.093 | 489.802 | 514.437 | 490.628 | 465.016 | 465.275 | 496.114 | 445.672 | 436.851 | 435.547 | 457.674 | 408.338 | 407.196 | 433.602 | 434.038 | 419.527 | 386.562 | 376.802 | 382.092 | 361.604 | 345.145 | 344.543 | 349.844 | 326.622 | 311.641 | 304.948 | 313.994 | 289.302 | 293.074 | 289.772 | 308.907 | 283.111 | 291.616 | 293.612 | 314.307 | 288.236 | 311.162 | 283.609 | 299.316 | 270.675 | 274.833 | 259.104 | 289.197 | 251.494 | 256.905 | 250.759 | 279.065 | 250.135 | 247.721 | 246.751 | 255.939 | 225.997 | 219.275 | 220.481 | 219.492 | 196.465 | 201.919 | 204.263 | 212.781 | 194.427 | 187.351 | 193.706 | 187.071 | 173.145 | 162.853 | 160.2 | 148.6 | 130 | 120.8 | 118.5 | 117 | 103.5 | 95.6 | 103 | 104.7 | 98.8 | 93.9 | 100 | 102.7 | 99.4 | 102.3 | 106.2 | 111.9 | 106.6 | 105.2 | 106.7 | 96 | 87 | 79.6 | 64.4 | 55.8 | 48.1 | 40.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 73.916 | 71.234 | 58.274 | 42.944 | 77.429 | 55.853 | 78.85 | 88.329 | 113.826 | 116.837 | 69.092 | 65.589 | 96.494 | 102.405 | 57.717 | 50.897 | 129.641 | 90.04 | 60.665 | 66.089 | 108.41 | 56.488 | 48.715 | 56.27 | 90.928 | 62.593 | 41.739 | 59.355 | 93.829 | 70.572 | 67.808 | 69.986 | 116.989 | 69.119 | 72.086 | 75.006 | 95.934 | 76.375 | 67.999 | 70.831 | 105.721 | 54.231 | 62.671 | 60.526 | 94.733 | 53.037 | 65.026 | 66.326 | 86.254 | 68.654 | 61.238 | 54.088 | 76.293 | 54.92 | 55.219 | 58.668 | 79.016 | 53.722 | 57.235 | 50.301 | 73.475 | 48.52 | 60.32 | 51.074 | 74.953 | 49.735 | 67.786 | 51.581 | 84.859 | 38.304 | 70.352 | 49.244 | 75.835 | 49.313 | 64.756 | 39.423 | 70.142 | 42.387 | 62.291 | 39.095 | 62.74 | 44.702 | 53.18 | 40.27 | 63.906 | 43.736 | 49.847 | 42.794 | 49.432 | 37.787 | 42.108 | 33.242 | 42.535 | 31.843 | 33.03 | 34.949 | 32.549 | 28.781 | 33.817 | 31.1 | 28.8 | 19.1 | 25.7 | 16.5 | 21.4 | 10.5 | 10.2 | 10.5 | 15 | 8.6 | 12.2 | 14.2 | 18.6 | 8.4 | 12.8 | 10.1 | 18.6 | 9.2 | 7.2 | 13.2 | 10.3 | 12.4 | 5.5 | 10.5 | 13 | 10.9 | 4.6 |
Short Term Debt
| 111.74 | 112.05 | 105.962 | 114.182 | 114.67 | 116.154 | 116.308 | 104.978 | 105.046 | 102.574 | 103.126 | 95.424 | 95.538 | 85.79 | 97.588 | 97.968 | 90.752 | 98.156 | 86.292 | 84.962 | 93.566 | 47.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.009 | 0.027 | 0.056 | 0.094 | 0.14 | 0.182 | 0.222 | 0.268 | 0.298 | 0.36 | 0.427 | 0.482 | 0.586 | 0.725 | 0.834 | 0.945 | 0.946 | 0.913 | 0.874 | 0.813 | 0.786 | 0.776 | 0.714 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 1.5 |
Tax Payables
| 0 | 0 | 2.344 | 0 | 0 | 0 | 2.416 | 0 | 0 | 0 | 2.27 | 0 | 0 | 0 | 3.172 | 0 | 0 | 0 | 2.317 | 0 | 0 | 0 | 2.131 | 0 | 0 | 0 | 1.797 | 0 | 0 | 0 | 1.362 | 0 | 0 | 0 | 1.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.201 | 2.371 | 2.756 | 2.95 | 2.884 | 2.399 | 2.749 | 2.889 | 2.849 | 27.357 | 2.4 | 2.6 | 0 | 17.839 | 0 | 0 | 0 | 14.24 | 0 | 0 | 1.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.666 | -34.087 | -38.705 | -35.697 | -37.336 | -36.763 | -40.289 | -29.55 | -29.63 | -20.044 | -20.78 | 0.824 | 2.357 | 12.116 | -27.576 | -23.638 | -24.513 | -36.561 | -26.768 | -20.429 | -26.604 | 17.611 | 19.938 | 28.094 | 25.659 | 24.235 | 13.248 | 21.933 | 20.367 | 21.855 | 17.126 | 18.936 | 19.759 | 20.688 | 13.946 | 18.129 | 20.74 | 21.19 | 15.123 | 17.165 | 19.396 | 22.085 | 14.988 | 19.232 | 19.988 | 20.133 | 16.995 | 24.828 | 16.424 | 23.778 | 14.522 | 16.722 | 14.005 | 20.144 | 15.457 | 18.856 | 15.345 | 21.633 | 14.353 | 18.832 | 13.712 | 15.775 | 11.6 | 14.777 | 14.546 | 15.072 | 10.689 | 13.355 | 13.493 | 15.405 | 14.576 | 14.376 | 12.629 | 14.035 | 11.451 | 12.673 | 12.97 | 12.364 | 10.611 | 9.718 | 11.345 | 8.612 | 8.209 | 9.334 | 10.806 | 12.771 | 9.276 | 12.64 | 12.97 | 13.177 | 10.452 | 10.675 | 11.092 | 11.665 | 7.896 | 10.083 | 7.038 | 9.255 | 6.266 | 7.7 | 5.9 | 9.3 | 5.7 | 6.5 | 5.8 | 7.4 | 3.8 | 5.6 | 4.3 | 6.2 | 5.1 | 6.6 | 5.9 | 7.4 | 7.5 | 4.3 | 5.4 | 5.2 | 5.9 | 5 | 4.3 | 3.9 | 4.6 | 3.4 | 3.1 | 3.4 | 8.3 |
Total Current Liabilities
| 159.99 | 149.197 | 127.875 | 121.429 | 154.763 | 135.244 | 157.285 | 163.757 | 189.242 | 199.367 | 153.708 | 161.837 | 194.389 | 200.311 | 130.901 | 125.227 | 195.88 | 151.635 | 122.506 | 130.622 | 175.372 | 123.307 | 70.784 | 84.364 | 116.587 | 86.828 | 56.784 | 81.288 | 114.196 | 92.427 | 86.296 | 88.922 | 136.748 | 89.807 | 87.934 | 93.135 | 116.674 | 97.565 | 83.122 | 87.996 | 125.117 | 76.316 | 77.659 | 79.758 | 114.721 | 73.17 | 82.021 | 91.154 | 102.678 | 92.432 | 75.76 | 70.81 | 90.298 | 75.064 | 70.676 | 77.524 | 94.361 | 75.355 | 71.588 | 69.133 | 87.187 | 64.295 | 71.92 | 65.851 | 89.499 | 64.807 | 78.475 | 64.936 | 98.352 | 53.709 | 84.928 | 63.62 | 88.464 | 63.348 | 76.207 | 52.097 | 83.121 | 54.778 | 72.958 | 48.907 | 74.225 | 53.496 | 61.611 | 49.872 | 75.01 | 56.867 | 59.55 | 55.916 | 62.988 | 51.689 | 53.394 | 44.862 | 54.573 | 44.421 | 41.8 | 45.845 | 40.373 | 38.812 | 40.797 | 39.5 | 35.4 | 29.1 | 32.2 | 23.9 | 27.9 | 18.5 | 14.7 | 16.8 | 20 | 15.5 | 18 | 21.5 | 25.2 | 16.5 | 20.9 | 15 | 24.6 | 15 | 13.7 | 18.7 | 15 | 16.6 | 10.4 | 14.2 | 16.3 | 14.5 | 14.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 304.578 | 313.302 | 301.355 | 305.322 | 307.326 | 279.168 | 285.074 | 277.681 | 226.115 | 195.426 | 194.788 | 177.354 | 185.555 | 185.205 | 182.622 | 179.335 | 189.411 | 184.896 | 194.108 | 202.138 | 199.592 | 202.517 | 0 | 0 | 0 | 0 | 0 | 0 | 26.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 17.725 | 13.5 | 7.3 | 24.201 | 32.484 | 26.077 | 21.956 | 36.195 | 27.949 | 18.559 | 15.503 | 25.438 | 23.447 | 16.269 | 27.672 | 41.176 | 45.798 | 40.976 | 41.137 | 45.142 | 45.749 | 31.331 | 22.338 | 20 | 17.1 | 9.2 | 1.4 | 8.8 | 7.5 | 6.9 | 6.1 | 12.6 | 14.4 | 14.9 | 9.6 | 12.4 | 13.5 | 19.9 | 18.9 | 18.7 | 15.9 | 21 | 20.6 | 15.8 | 10.4 | 1 | 0.8 | 13 | 4.6 | 0.3 | 21.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 9.77 | 10.596 | 0 | 0 | 0 | 10.779 | 0 | -59.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.355 | 15.28 | 15.301 | 12.964 | 11.576 | 10.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.187 | 15.999 | 110.059 | 16.647 | 14.631 | 14.526 | 11.844 | 8.592 | 4.436 | 0.409 | 59.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.284 | 1.381 | 1.93 | 1.566 | 1.697 | 1.127 | 0.669 | 0 | 0.02 | 0.542 | 1.052 | 0.915 | 0.905 | 1.104 | 1.144 | 1.672 | 0.917 | 0.558 | 0.399 | 0.844 | 0.534 | 0.477 | 0.781 | 1.109 | 1.539 | 1.833 | 2.151 | 2.377 | 3.2 | 3.893 | 4.487 | 8.08 | 7.867 | 8.136 | 7.544 | 4.737 | 4.44 | 4.74 | 4.971 | 4.467 | 4.041 | 4.078 | 4.223 | 4.191 | 3.66 | 4.09 | 4.386 | 3.946 | 3.693 | 3.487 | 3.296 | 2.2 | 2.2 | 2.1 | 2.1 | 2 | 1.9 | 1.8 | 1.8 | 1.3 | 1.2 | 1.1 | 1.1 | 0.9 | 1 | 0.9 | 0.9 | 2.1 | 1.8 | 1.7 | 1.6 | 1.6 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 0 |
Other Non-Current Liabilities
| 16.777 | 16.28 | 12.065 | 26.815 | 10.965 | 10.011 | 10.01 | 10.721 | 11.09 | 10.818 | 11.235 | 14.772 | 14.2 | 14.298 | 19.048 | 15.564 | 15.24 | 13.561 | 14.397 | 14.204 | 14.849 | 13.41 | 42.782 | 44.903 | 46.954 | 49.577 | 51.494 | 51.844 | 51.713 | 52.321 | 53.3 | 52.723 | 52.874 | 53.281 | 53.357 | 52.132 | 52.231 | 51.8 | 50.696 | 48.567 | 45.848 | 43.672 | 42.32 | 38.876 | 36.49 | 34.26 | 32.807 | 29.814 | 29.148 | 28.503 | 25.188 | 24.018 | 22.264 | 21.286 | 19.457 | 18.657 | 17.468 | 18.23 | 17.172 | 16.879 | 15.991 | 15.388 | 15.374 | 14.841 | 15.166 | 15.783 | 16.13 | 16.151 | 15.943 | 16.262 | 15.504 | 14.805 | 14.713 | 14.924 | 15.32 | 15.458 | 15.236 | 15.317 | 15.241 | 12.361 | 12.257 | 12.365 | 12.059 | 11.988 | 10.542 | 9.604 | 8.36 | 5.613 | 5.024 | 4.535 | 4.528 | 4.401 | 4.421 | 4.165 | 3.715 | 3.243 | 3.079 | 3.187 | 3.077 | 3.2 | 2.9 | 2.4 | 2.4 | 2 | 1.5 | 1.2 | 1.4 | 1.4 | 1.3 | 1.6 | 1.4 | 1.6 | 1.6 | 1.6 | 2 | 2.1 | 1.9 | 1.9 | 1.7 | 1.4 | 1 | 1 | 0.8 | 0.7 | 0.5 | 0.5 | 0.6 |
Total Non-Current Liabilities
| 336.542 | 345.581 | 423.479 | 332.137 | 332.922 | 303.705 | 306.928 | 296.994 | 241.641 | 206.653 | 206.023 | 192.126 | 199.755 | 199.503 | 201.67 | 194.899 | 204.651 | 198.457 | 208.505 | 216.342 | 214.441 | 203.229 | 42.782 | 44.903 | 46.954 | 49.577 | 51.494 | 51.844 | 78.413 | 52.321 | 53.3 | 52.723 | 52.874 | 53.281 | 53.357 | 52.132 | 52.231 | 51.8 | 50.696 | 48.567 | 45.848 | 43.672 | 42.32 | 38.876 | 36.49 | 34.26 | 32.807 | 29.814 | 29.432 | 29.884 | 27.118 | 25.584 | 23.961 | 22.413 | 20.126 | 18.657 | 17.488 | 18.772 | 18.224 | 17.794 | 16.896 | 16.492 | 16.518 | 16.513 | 16.083 | 16.341 | 16.529 | 31.16 | 16.477 | 16.739 | 16.285 | 15.914 | 16.252 | 16.757 | 17.471 | 29.835 | 36.161 | 32.71 | 27.028 | 44.642 | 52.608 | 46.578 | 41.559 | 52.92 | 42.931 | 32.903 | 28.834 | 35.518 | 32.512 | 24.882 | 36.423 | 49.768 | 53.879 | 49.231 | 49.238 | 52.331 | 52.521 | 38.005 | 28.711 | 25.4 | 22.2 | 13.7 | 5.9 | 12.8 | 10.9 | 9.9 | 9.3 | 15.3 | 16.9 | 17.6 | 12.1 | 14.9 | 16.1 | 22.4 | 21.8 | 22.9 | 19.6 | 24.6 | 23.9 | 18.8 | 12.8 | 3.3 | 2.9 | 14.9 | 6.3 | 2 | 22.1 |
Total Liabilities
| 496.532 | 494.778 | 551.354 | 453.566 | 487.685 | 438.949 | 464.213 | 460.751 | 430.883 | 406.02 | 359.731 | 353.963 | 394.144 | 399.814 | 332.571 | 320.126 | 400.531 | 350.092 | 331.011 | 346.964 | 389.813 | 326.536 | 113.566 | 129.267 | 163.541 | 136.405 | 108.278 | 133.132 | 192.609 | 144.748 | 139.596 | 141.645 | 189.622 | 143.088 | 141.291 | 145.267 | 168.905 | 149.365 | 133.818 | 136.563 | 170.965 | 119.988 | 119.979 | 118.634 | 151.211 | 107.43 | 114.828 | 120.968 | 132.11 | 122.316 | 102.878 | 96.394 | 114.259 | 97.477 | 90.802 | 96.181 | 111.849 | 94.127 | 89.812 | 86.927 | 104.083 | 80.787 | 88.438 | 82.364 | 105.582 | 81.148 | 95.004 | 96.096 | 114.829 | 70.448 | 101.213 | 79.534 | 104.716 | 80.105 | 93.678 | 81.932 | 119.282 | 87.488 | 99.986 | 93.549 | 126.833 | 100.074 | 103.17 | 102.792 | 117.941 | 89.77 | 88.384 | 91.434 | 95.5 | 76.571 | 89.817 | 94.63 | 108.452 | 93.652 | 91.038 | 98.176 | 92.894 | 76.817 | 69.508 | 64.9 | 57.6 | 42.8 | 38.1 | 36.7 | 38.8 | 28.4 | 24 | 32.1 | 36.9 | 33.1 | 30.1 | 36.4 | 41.3 | 38.9 | 42.7 | 37.9 | 44.2 | 39.6 | 37.6 | 37.5 | 27.8 | 19.9 | 13.3 | 29.1 | 22.6 | 16.5 | 36.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.206 | 0.206 | 0.206 | 0.206 | 0.206 | 0.206 | 0.206 | 0.206 | 0.206 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.136 | 0.135 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.133 | 0.133 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 1.3 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 746.996 | 728.175 | 714.647 | 702.434 | 683.875 | 667.196 | 653.45 | 634.323 | 604.192 | 577.823 | 553.487 | 534.902 | 490.069 | 447.875 | 406.655 | 400.505 | 387.119 | 378.352 | 395.761 | 393.497 | 381.012 | 370.453 | 360.443 | 360.335 | 349.549 | 339.073 | 326.738 | 331.898 | 322.473 | 319.856 | 312.641 | 314.851 | 306.458 | 303.682 | 294.308 | 291.419 | 283.349 | 279.855 | 270.686 | 268.929 | 259.334 | 257.98 | 250.07 | 250.699 | 241.013 | 236.404 | 228.113 | 246.317 | 235.091 | 233.255 | 222.235 | 218.96 | 208.487 | 205.772 | 195.853 | 191.493 | 182.397 | 178.279 | 169.032 | 166.478 | 158.98 | 157.998 | 153.866 | 156.915 | 154.308 | 153.331 | 148.547 | 147.42 | 143.234 | 143.067 | 135.854 | 130.728 | 122.352 | 119.49 | 112.09 | 109.075 | 101.925 | 99.221 | 93.3 | 93.769 | 88.835 | 86.891 | 82.324 | 82.211 | 76.712 | 75.171 | 70.091 | 68.422 | 63.467 | 59.912 | 54.251 | 53.093 | 48.468 | 45.966 | 41.676 | 40.935 | 37.13 | 35.384 | 31.953 | 31.5 | 27.3 | 24 | 20 | 19.3 | 15.7 | 12.9 | 9.8 | 9.2 | 6.2 | 4.2 | 2.4 | 2.2 | 0 | -0.8 | 102.3 | 7 | 6.3 | 5.7 | 6.2 | 7.9 | 6.9 | 5.8 | 5 | 3.7 | 1.6 | -0.1 | 2.6 |
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 | -139.187 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.083 | -0.93 | -1.681 | -1.423 | 0 | 0 | -63.952 | 0 | -63.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.7 | 0 | 0 | -26.3 | 0 | 0 | -22.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.2 | 0 | 0 | 0 | -6.9 | -5.2 | -5.2 | -5.2 | -5.2 |
Other Total Stockholders Equity
| -128.911 | -130.781 | -131.668 | -132.938 | -128.766 | -129.926 | -128.292 | -129.148 | -120.97 | -122.519 | -101.364 | -102.766 | -100.567 | -97.805 | -96.684 | -97.493 | -98.337 | -99.099 | -98.603 | -92.954 | -77.657 | -79.155 | -56.215 | -51.788 | -35.99 | -37.768 | -19.641 | -22.529 | -22.476 | -13.455 | 6.035 | 12.967 | 21.8 | 43.982 | 45.288 | 52.91 | 61.977 | 61.201 | 60.305 | 59.576 | 65.608 | 67.497 | 66.597 | 66.009 | 65.245 | 64.299 | 64.05 | 66.112 | 66.632 | 63.751 | 61.244 | 61.311 | 59.209 | 58.218 | 58.353 | 56.732 | 55.461 | 54.079 | 52.66 | 51.406 | 50.794 | 50.38 | 50.633 | 50.356 | 48.88 | 48.495 | 47.928 | 49.959 | 56.107 | 74.584 | 73.959 | 73.212 | 72.114 | 70.946 | 70.014 | 68.893 | 69.537 | 66.074 | 63.485 | 63.307 | 63.263 | 63.036 | 60.54 | 61.614 | 61.152 | 60.922 | 60.666 | 60.491 | 60.391 | 59.848 | 57.717 | 56.406 | 55.727 | 54.675 | 54.503 | 54.461 | 56.913 | 60.811 | 61.259 | 63.7 | 63.6 | 63.1 | 62.6 | 88.8 | 62.4 | 62.2 | 83.9 | 61.7 | 61.6 | 61.5 | 61.4 | 61.4 | 61.4 | 60 | -44 | 61.3 | 61.4 | 61.3 | 70.6 | 60 | 60 | 60 | 68.2 | 36.8 | 36.8 | 36.9 | 6.3 |
Total Shareholders Equity
| 618.495 | 597.804 | 583.389 | 569.906 | 555.519 | 537.68 | 525.568 | 505.585 | 483.632 | 455.714 | 452.533 | 432.546 | 389.912 | 350.275 | 310.176 | 303.217 | 288.987 | 279.458 | 297.363 | 300.748 | 303.56 | 290.319 | 304.433 | 308.752 | 313.764 | 301.51 | 307.302 | 309.574 | 300.203 | 306.607 | 318.882 | 328.024 | 328.464 | 347.87 | 339.802 | 344.535 | 345.532 | 341.263 | 331.198 | 328.712 | 325.149 | 325.684 | 316.872 | 316.913 | 306.463 | 300.908 | 292.368 | 312.634 | 301.928 | 297.211 | 283.684 | 280.408 | 267.833 | 264.127 | 254.343 | 248.362 | 237.995 | 232.495 | 221.829 | 218.021 | 209.911 | 208.515 | 204.636 | 207.408 | 203.325 | 201.963 | 196.612 | 197.516 | 199.478 | 217.788 | 209.949 | 204.075 | 194.6 | 190.57 | 181.155 | 177.172 | 169.915 | 164.006 | 156.919 | 157.21 | 152.232 | 150.061 | 144.551 | 143.959 | 137.998 | 136.227 | 130.891 | 129.047 | 123.992 | 119.894 | 112.102 | 109.633 | 104.329 | 100.775 | 96.313 | 95.53 | 94.177 | 96.328 | 93.345 | 95.3 | 91 | 87.2 | 82.7 | 81.8 | 78.2 | 75.1 | 71.6 | 70.9 | 67.8 | 65.7 | 63.8 | 63.6 | 61.4 | 60.5 | 59.6 | 68.3 | 67.7 | 67 | 67.6 | 69.2 | 68.2 | 67.1 | 66.3 | 35.3 | 33.2 | 31.6 | 3.7 |
Total Equity
| 618.495 | 597.804 | 583.389 | 569.906 | 555.519 | 537.68 | 525.568 | 505.585 | 483.632 | 455.714 | 452.533 | 432.546 | 389.912 | 350.275 | 310.176 | 303.217 | 288.987 | 279.458 | 297.363 | 300.748 | 303.56 | 290.319 | 304.433 | 308.752 | 313.764 | 301.51 | 307.302 | 309.574 | 300.203 | 306.607 | 318.882 | 328.024 | 328.464 | 347.87 | 339.802 | 344.535 | 345.532 | 341.263 | 331.198 | 328.712 | 325.149 | 325.684 | 316.872 | 316.913 | 306.463 | 300.908 | 292.368 | 312.634 | 301.928 | 297.211 | 283.684 | 280.408 | 267.833 | 264.127 | 254.343 | 248.362 | 237.995 | 232.495 | 221.829 | 218.021 | 209.911 | 208.515 | 204.636 | 207.408 | 203.325 | 201.963 | 196.612 | 197.516 | 199.478 | 217.788 | 209.949 | 204.075 | 194.6 | 190.57 | 181.155 | 177.172 | 169.915 | 164.006 | 156.919 | 157.21 | 152.232 | 150.061 | 144.551 | 143.959 | 137.998 | 136.227 | 130.891 | 129.047 | 123.992 | 119.894 | 112.102 | 109.633 | 104.329 | 100.775 | 96.313 | 95.53 | 94.177 | 96.328 | 93.345 | 95.3 | 91 | 87.2 | 82.7 | 81.8 | 78.2 | 75.1 | 71.6 | 70.9 | 67.8 | 65.7 | 63.8 | 63.6 | 61.4 | 60.5 | 59.6 | 68.3 | 67.7 | 67 | 67.6 | 69.2 | 68.2 | 67.1 | 66.3 | 35.3 | 33.2 | 31.6 | 3.7 |
Total Liabilities & Shareholders Equity
| 1,115.027 | 1,092.582 | 1,134.743 | 1,023.472 | 1,043.204 | 976.629 | 989.781 | 966.336 | 914.515 | 861.734 | 812.264 | 786.509 | 784.056 | 750.089 | 642.747 | 623.343 | 689.518 | 629.55 | 628.374 | 647.712 | 693.373 | 616.855 | 417.999 | 438.019 | 477.305 | 437.915 | 415.58 | 442.706 | 492.812 | 451.355 | 458.478 | 469.669 | 518.086 | 490.958 | 481.093 | 489.802 | 514.437 | 490.628 | 465.016 | 465.275 | 496.114 | 445.672 | 436.851 | 435.547 | 457.674 | 408.338 | 407.196 | 433.602 | 434.038 | 419.527 | 386.562 | 376.802 | 382.092 | 361.604 | 345.145 | 344.543 | 349.844 | 326.622 | 311.641 | 304.948 | 313.994 | 289.302 | 293.074 | 289.772 | 308.907 | 283.111 | 291.616 | 293.612 | 314.307 | 288.236 | 311.162 | 283.609 | 299.316 | 270.675 | 274.833 | 259.104 | 289.197 | 251.494 | 256.905 | 250.759 | 279.065 | 250.135 | 247.721 | 246.751 | 255.939 | 225.997 | 219.275 | 220.481 | 219.492 | 196.465 | 201.919 | 204.263 | 212.781 | 194.427 | 187.351 | 193.706 | 187.071 | 173.145 | 162.853 | 160.2 | 148.6 | 130 | 120.8 | 118.5 | 117 | 103.5 | 95.6 | 103 | 104.7 | 98.8 | 93.9 | 100 | 102.7 | 99.4 | 102.3 | 106.2 | 111.9 | 106.6 | 105.2 | 106.7 | 96 | 87 | 79.6 | 64.4 | 55.8 | 48.1 | 40.2 |