Sleep Number Corporation
NASDAQ:SNBR
13.82 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.592 | 2.02 | 2.068 | 2.539 | 0.906 | 1.798 | 1.459 | 1.792 | 1.348 | 2.279 | 1.556 | 2.389 | 1.83 | 2.173 | 2.238 | 4.243 | 1.365 | 1.651 | 239.213 | 1.593 | 1.545 | 1.684 | 1.696 | 1.612 | 1.241 | 2.407 | 2.335 | 3.651 | 29.914 | 2.082 | 36.452 | 11.609 | 45.383 | 2.401 | 29.52 | 20.994 | 72.678 | 26.074 | 46.351 | 51.995 | 78.426 | 37.107 | 60.409 | 58.223 | 81.301 | 58.189 | 84.815 | 87.915 | 110.408 | 90.324 | 150.943 | 116.255 | 96.367 | 57.645 | 101.882 | 81.361 | 82.416 | 39.878 | 39.501 | 17.717 | 4.796 | 4.471 | 3.121 | 13.057 | 6.205 | 6.802 | 6.203 | 7.279 | 8.522 | 9.83 | 15.476 | 8.819 | 26.029 | 9.83 | 5.838 | 32.863 | 16.222 | 20.595 | 24.238 | 15.066 | 29.662 | 29.167 | 32.155 | 24.725 | 53.288 | 32.702 | 26.552 | 27.176 | 24.4 | 15.356 | 20.086 | 16.375 | 15.435 | 8.848 | 4.532 | 1.498 | 3.109 | 8.696 | 4.692 | 7.4 | 13.3 | 22.7 | 44.4 | 45.6 | 9.6 | 8.7 | 12.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.963 | 0 | 0 | 6.567 | 33.243 | 62.379 | 75.035 | 69.609 | 55.317 | 45.831 | 52.147 | 52.159 | 57.407 | 53.787 | 57.856 | 51.264 | 47.232 | 32.772 | 20.011 | 20.02 | 19.988 | 19.98 | 47.232 | 20.02 | 0 | 19.98 | 19.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.301 | 20.568 | 37.748 | 35.994 | 38.306 | 35.532 | 24.122 | 29.654 | 38.206 | 40.078 | 35.747 | 26.32 | 14.127 | 7.674 | 49.322 | 16.033 | 14.654 | 14.306 | 12.146 | 12.681 | 10.639 | 5.557 | 12.146 | 5.6 | 10.6 | 12.7 | 3.95 | 9.572 | 9.433 | 22.112 | 20.1 | 24.3 | 9.1 | 9.572 | 20.1 | 0 | 5.8 | 0 |
Cash and Short Term Investments
| 1.592 | 2.02 | 2.068 | 2.539 | 0.906 | 1.798 | 1.459 | 1.792 | 1.348 | 2.279 | 1.556 | 2.389 | 1.83 | 2.173 | 2.238 | 4.243 | 1.365 | 1.651 | 239.213 | 1.593 | 1.545 | 1.684 | 1.696 | 1.612 | 1.241 | 2.407 | 2.335 | 3.651 | 29.914 | 2.082 | 36.452 | 11.609 | 51.346 | 2.401 | 29.52 | 27.561 | 105.921 | 88.453 | 121.386 | 121.604 | 133.743 | 82.938 | 112.556 | 110.382 | 138.708 | 111.976 | 142.671 | 139.179 | 157.64 | 123.096 | 170.954 | 136.275 | 116.355 | 77.625 | 101.882 | 81.361 | 82.416 | 39.878 | 39.501 | 17.717 | 4.796 | 4.471 | 3.121 | 13.057 | 6.205 | 6.802 | 6.203 | 7.279 | 8.522 | 11.131 | 36.044 | 46.567 | 62.023 | 38.306 | 41.37 | 56.985 | 45.876 | 58.801 | 64.316 | 50.813 | 55.982 | 43.294 | 39.829 | 74.047 | 69.321 | 47.356 | 40.858 | 39.322 | 37.081 | 25.995 | 25.643 | 16.375 | 15.435 | 8.848 | 4.532 | 5.448 | 12.681 | 18.129 | 26.804 | 27.5 | 37.6 | 31.8 | 44.4 | 45.6 | 9.6 | 8.7 | 12.7 |
Net Receivables
| 17.026 | 20.272 | 21.833 | 26.859 | 18.631 | 24.102 | 23.288 | 26.005 | 26.747 | 28.616 | 24.502 | 25.718 | 33.388 | 23.205 | 25.923 | 31.871 | 32.688 | 15.754 | 7.17 | 19.978 | 25.541 | 22.84 | 18.613 | 24.795 | 25.357 | 28.592 | 21.798 | 19.312 | 21.107 | 28.167 | 18.227 | 19.705 | 23.731 | 23.513 | 20.186 | 29.002 | 26.286 | 20.464 | 17.886 | 19.693 | 29.154 | 14.334 | 15.579 | 14.979 | 15.245 | 14.385 | 14.526 | 16.613 | 15.215 | 10.908 | 12.454 | 13.844 | 7.973 | 7.134 | 8.75 | 4.564 | 2.853 | 7.424 | 2.689 | 8.987 | 3.49 | 8.011 | 11.17 | 30.839 | 7.68 | 5.566 | 7.488 | 18.902 | 16.625 | 12.17 | 14.544 | 12.164 | 17.12 | 17.636 | 13.437 | 6.234 | 10.754 | 11.707 | 9.212 | 8.644 | 7.621 | 9.133 | 10.926 | 6.823 | 6.202 | 6.17 | 3.215 | 3.27 | 2.763 | 2.704 | 1.059 | 2.623 | 0.683 | 2.106 | 1.376 | 2.693 | 0.648 | 0.487 | 0.612 | 1.1 | 1.6 | 12 | 11.7 | 10.6 | 9 | 8.4 | 6 |
Inventory
| 93.039 | 95.845 | 100.904 | 115.433 | 116.224 | 121.446 | 116.781 | 114.034 | 113.554 | 121.318 | 103.212 | 105.644 | 86.129 | 88.577 | 82.308 | 81.362 | 83.258 | 81.674 | 82.021 | 87.065 | 86.508 | 87.859 | 83.314 | 84.882 | 90.98 | 90.241 | 86.783 | 84.298 | 79.217 | 69.856 | 66.858 | 75.026 | 70.609 | 73.696 | 80.967 | 86.6 | 77.753 | 68.377 | 56.004 | 53.535 | 48.704 | 43.156 | 44.59 | 40.152 | 41.311 | 34.473 | 30.973 | 35.564 | 28.997 | 27.301 | 24.884 | 24.851 | 20.996 | 20.579 | 18.533 | 19.647 | 16.266 | 16.436 | 15.452 | 15.646 | 15.491 | 15.706 | 17.072 | 18.675 | 19.961 | 20.276 | 25.655 | 32.517 | 29.983 | 26.252 | 25.035 | 24.12 | 26.03 | 25.182 | 22.192 | 21.982 | 22.023 | 23.274 | 18.307 | 20.481 | 17.637 | 14.312 | 12.803 | 12.381 | 11.376 | 10.846 | 9.345 | 8.98 | 9.163 | 10.967 | 8.889 | 8.086 | 7.615 | 8.953 | 9.701 | 11.083 | 12.03 | 13.246 | 11.768 | 11.5 | 11.2 | 11.7 | 10.4 | 10.1 | 10.3 | 9.8 | 7.7 |
Other Current Assets
| 58.611 | 59.247 | 56.244 | 61.297 | 62.306 | 61.171 | 66.888 | 55.927 | 56.017 | 69.652 | 62.625 | 73.87 | 73.98 | 73.042 | 61.033 | 64.328 | 47.05 | 42.679 | 44.381 | 51.732 | 45.999 | 46.253 | 42.03 | 39.568 | 40.779 | 36.979 | 31.465 | 45.23 | 34.011 | 29.083 | 27.485 | 31.987 | 45.045 | 47.727 | 41.656 | 39.228 | 36.241 | 40.177 | 40.222 | 37.763 | 26.443 | 28.501 | 23.462 | 24.026 | 25.202 | 25.354 | 20.904 | 19.222 | 21.693 | 18.402 | 15.595 | 16.225 | 16.986 | 16.617 | 16.136 | 11.337 | 12.573 | 15.154 | 18.703 | 11.752 | 10.65 | 6.376 | 31.81 | 6.582 | 26.229 | 25.668 | 20.485 | 20.445 | 18.547 | 25.206 | 21.277 | 20.317 | 16.299 | 24.748 | 21.165 | 19.855 | 16.296 | 17.644 | 14.403 | 12.662 | 14.616 | 14.448 | 13.956 | 11.283 | 10.695 | 12.162 | 16.101 | 18.422 | 16.486 | 4.174 | 3.732 | 3.588 | 5.199 | 5.297 | 5.343 | 4.741 | 13.707 | 11.693 | 11.946 | 14 | 12.5 | 10.9 | 10.5 | 9.5 | 4.8 | 3.7 | 4.3 |
Total Current Assets
| 170.268 | 177.384 | 181.049 | 206.128 | 198.067 | 208.517 | 208.416 | 197.758 | 197.666 | 221.865 | 191.895 | 207.621 | 195.327 | 186.997 | 171.502 | 181.804 | 164.361 | 141.758 | 372.785 | 160.368 | 159.593 | 158.636 | 145.653 | 150.857 | 158.357 | 158.219 | 142.381 | 152.491 | 164.249 | 129.188 | 149.022 | 138.327 | 190.731 | 147.337 | 172.329 | 197.926 | 246.201 | 217.471 | 235.498 | 232.595 | 238.044 | 168.929 | 196.187 | 189.539 | 220.466 | 186.188 | 209.074 | 210.578 | 223.545 | 179.707 | 223.887 | 191.195 | 162.31 | 121.955 | 145.301 | 116.909 | 114.108 | 78.892 | 76.345 | 54.102 | 34.427 | 34.564 | 63.173 | 69.153 | 60.075 | 58.312 | 59.831 | 79.143 | 73.677 | 74.759 | 96.9 | 103.168 | 121.472 | 105.872 | 98.164 | 105.056 | 94.949 | 111.426 | 106.238 | 95.566 | 95.856 | 81.187 | 77.514 | 104.534 | 97.594 | 76.534 | 69.519 | 69.994 | 65.493 | 43.84 | 39.323 | 30.672 | 28.932 | 25.204 | 20.952 | 23.965 | 39.066 | 43.555 | 51.13 | 54.1 | 62.9 | 66.4 | 77 | 75.8 | 33.7 | 30.6 | 30.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 507.539 | 527.194 | 554.979 | 574.914 | 592.271 | 591.056 | 593.141 | 598.36 | 589.441 | 579.212 | 572.294 | 566.261 | 544.966 | 526.821 | 511.827 | 489.449 | 489.661 | 502.164 | 518.477 | 524.438 | 522.803 | 519.238 | 507.469 | 205.631 | 199.452 | 202.378 | 204.331 | 208.646 | 206.69 | 205.621 | 207.192 | 208.367 | 203.66 | 202.082 | 203.5 | 204.376 | 197.886 | 186.696 | 177.734 | 165.453 | 159.475 | 151.479 | 137.567 | 129.542 | 117.793 | 105.539 | 91.362 | 79.356 | 68.301 | 60.311 | 49.456 | 43.85 | 38.847 | 36.232 | 35.899 | 32.953 | 32.936 | 33.107 | 35.023 | 37.682 | 40.531 | 45.213 | 48.823 | 53.274 | 86.76 | 87.094 | 83.811 | 80.409 | 70.545 | 65.89 | 60.976 | 59.384 | 58.778 | 58.595 | 55.917 | 53.866 | 52.046 | 47.94 | 45.803 | 43.911 | 41.014 | 40.114 | 38.155 | 36.134 | 35.598 | 34.093 | 31.225 | 28.977 | 29.094 | 29.231 | 30.033 | 30.882 | 33.41 | 34.207 | 35.609 | 37.063 | 36.421 | 37.735 | 36.174 | 34.8 | 35.2 | 33 | 30.5 | 29.1 | 28.3 | 26.9 | 25.2 |
Goodwill
| 64 | 64 | 64 | 64 | 64 | 64.097 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64.046 | 64.046 | 64 | 64 | 64.046 | 65.164 | 9 | 9 | 8.963 | 8.963 | 8.963 | 8.963 | 8.963 | 8.963 | 9.007 | 9.007 | 8.963 | 9.007 | 9.007 | 8.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.468 | 2.523 | 66.579 | 2.634 | 2.69 | 2.989 | 3.565 | 4.065 | 4.6 | 4.9 | 5.867 | 6.468 | 5.867 | 7.669 | 8.27 | 8.871 | 9.508 | 10.109 | 8.681 | 9.226 | 8.681 | 10.109 | 9.508 | 11.407 | 11.952 | 12.497 | 13.042 | 13.588 | 14.133 | 14.678 | 15.223 | 16.771 | 17.402 | 18.079 | 18.711 | 19.298 | 19.929 | 6.57 | 6.777 | 7.023 | 7.231 | 7.44 | 7.65 | 7.86 | 8.071 | 8.281 | 8.545 | 7.86 | 8.545 | 8.281 | 8.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.468 | 66.523 | 66.579 | 66.634 | 66.69 | 67.086 | 67.565 | 68.065 | 68.666 | 69.267 | 69.867 | 70.468 | 71.069 | 71.669 | 72.27 | 72.871 | 73.508 | 74.109 | 72.681 | 73.226 | 73.772 | 74.317 | 74.862 | 75.407 | 75.952 | 76.497 | 77.042 | 77.588 | 78.133 | 78.678 | 79.223 | 80.817 | 81.448 | 82.079 | 82.711 | 83.344 | 85.093 | 15.57 | 15.777 | 15.986 | 16.194 | 16.403 | 16.613 | 16.823 | 17.034 | 17.288 | 17.552 | 16.823 | 17.552 | 17.288 | 17.034 | 0 | 0 | 0 | -35.518 | -10.042 | 0 | -20.012 | -20.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.426 | 37.005 | 0 | -13.626 | -5.878 | -0.1 | 4.084 | 11.625 | -13.758 | -24.079 | -21.98 | 13.575 | 8.359 | 0.527 | -12.014 | -37.176 | -2.9 | -5.343 | -5.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 50.981 | 52.312 | 54.015 | 54.795 | 55.727 | 55.782 | 56.264 | 55.564 | 55.095 | 53.377 | 53.244 | -7.958 | -0.533 | -3.106 | -6.267 | -0.242 | 0 | -8.191 | -9.142 | 0 | 0 | -5.543 | -5.646 | 0 | 0 | -4.587 | 0 | 0 | 0 | -0.307 | -0.996 | 0 | -15.537 | -15.527 | -0.938 | 8.553 | 8.581 | 28.751 | 40.874 | 44.441 | 43.376 | 37.822 | 30.469 | 34.632 | 25.683 | 28.502 | 38.7 | 38.642 | 35.518 | 32.367 | 10.029 | 10.042 | 20.08 | 20.012 | 35.518 | 10.042 | 0 | 20.012 | 20.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.426 | -37.005 | 0 | 13.626 | 5.878 | 0.1 | -4.084 | -11.625 | 13.758 | 24.079 | 21.98 | -13.575 | -8.359 | -0.527 | 12.014 | 37.176 | 2.9 | -0.039 | 0.043 | 0 | 0 | 0 | 2.9 | 0.05 | 0 | -0.033 | -0.012 | -16.1 | -2.2 | 0.3 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 27.267 | 25.397 | 21.181 | 159.036 | 21.391 | 16.23 | 11.21 | 7.958 | 6.267 | 3.106 | 7.958 | 7.958 | 0.533 | 3.106 | 6.267 | 0.242 | 0 | 8.191 | 9.142 | 0 | 0 | 5.543 | 5.646 | 0 | 0 | 4.587 | 1.441 | 2.625 | 0.938 | 0.307 | 0.996 | 4.667 | 15.537 | 15.527 | 0.938 | 4.667 | 10.219 | 7.944 | 6.844 | 3.433 | 9.249 | 6.953 | 6.396 | 4.943 | 4.249 | 4.47 | 7.928 | 8.511 | 13.694 | 15.373 | 15.551 | 12.964 | 12.383 | 12.563 | 14.108 | 15.965 | 17.445 | 18.163 | 18.186 | 19.071 | 18.186 | 18.163 | 4.418 | 5.941 | 27.062 | 28.69 | 27.445 | 25.543 | 22.086 | 20.476 | 18.786 | 19.275 | 15.551 | 14.193 | 12.639 | 11.256 | 12.788 | 11.99 | 11.494 | 7.789 | 7.603 | 6.298 | 5.937 | 5.62 | 5.337 | 5.382 | 4.774 | 4.352 | 5.777 | 5.382 | 5.337 | 4.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 42.128 | 34.835 | 30.67 | 28.156 | 26.889 | 26.484 | 26.213 | 26.231 | 23.646 | 23.26 | 17.327 | 75.19 | 72.258 | 69.009 | 66.61 | 56.012 | 52.587 | 50.767 | 49.871 | 48.011 | 46.154 | 43.722 | 42.716 | 38.243 | 36.307 | 33.256 | 33.506 | 30.484 | 28.898 | 27.243 | 27.308 | 24.988 | 27.156 | 23.244 | 22.463 | 14.53 | 17.913 | 19.139 | 15.735 | 12.279 | 8.513 | 6.831 | 6.229 | 6.286 | 4.621 | 4.573 | 2.973 | -11.889 | -12.558 | -12.705 | -12.076 | 4.606 | 4.303 | 4.518 | 4.287 | 4.13 | 3.958 | 4.255 | 4.234 | 7.385 | -10.874 | -11.02 | 7.107 | 7.045 | 6.179 | 3.741 | 3.749 | 5.394 | 5.433 | 5.093 | 34.285 | 47.134 | 54.232 | 59.509 | 66.663 | 58.656 | 46.076 | 38.005 | 40.422 | 44.547 | 42.349 | 48.428 | 47.991 | 4.414 | 3.351 | 5.482 | 8.297 | 5.008 | 6.551 | 3.839 | 5.831 | 1.53 | 4.637 | 3.558 | 0.785 | 3.594 | 13.802 | 10.657 | 8.417 | 23.1 | 6.1 | 3.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
Total Non-Current Assets
| 694.383 | 706.261 | 727.424 | 883.535 | 762.968 | 756.638 | 754.393 | 756.178 | 743.115 | 728.222 | 720.69 | 711.919 | 688.293 | 667.499 | 650.707 | 618.332 | 615.756 | 627.04 | 641.029 | 645.675 | 642.729 | 637.277 | 625.047 | 319.281 | 311.711 | 312.131 | 316.32 | 319.343 | 314.659 | 311.542 | 313.723 | 318.839 | 312.264 | 307.405 | 308.674 | 315.47 | 319.692 | 258.1 | 256.964 | 241.592 | 236.807 | 219.488 | 197.274 | 192.226 | 169.38 | 160.372 | 158.515 | 131.443 | 122.507 | 112.634 | 79.994 | 71.462 | 75.613 | 73.325 | 54.294 | 53.048 | 54.339 | 55.525 | 57.443 | 64.138 | 47.843 | 52.356 | 60.348 | 66.26 | 120.001 | 119.525 | 115.005 | 111.346 | 98.064 | 91.459 | 114.047 | 125.793 | 128.561 | 132.297 | 135.219 | 123.778 | 110.91 | 97.935 | 97.719 | 96.247 | 90.966 | 94.84 | 92.083 | 46.168 | 44.286 | 44.957 | 44.296 | 38.337 | 41.422 | 33.07 | 35.864 | 36.764 | 38.047 | 37.765 | 39.294 | 40.707 | 50.223 | 48.359 | 44.579 | 41.8 | 39.1 | 36.4 | 31.8 | 30.4 | 29.6 | 28.2 | 26.5 |
Total Assets
| 864.651 | 883.645 | 908.473 | 1,089.663 | 961.035 | 965.155 | 962.809 | 953.936 | 940.781 | 950.087 | 912.585 | 919.54 | 883.62 | 854.496 | 822.209 | 800.136 | 780.117 | 768.798 | 1,013.814 | 806.043 | 802.322 | 795.913 | 770.7 | 470.138 | 470.068 | 470.35 | 458.701 | 471.834 | 478.908 | 440.73 | 462.745 | 457.166 | 502.995 | 454.742 | 481.003 | 513.396 | 565.893 | 475.571 | 492.462 | 474.187 | 474.851 | 388.417 | 393.461 | 381.765 | 389.846 | 346.56 | 367.589 | 342.021 | 346.052 | 292.341 | 303.881 | 262.657 | 237.923 | 195.28 | 199.595 | 169.957 | 168.447 | 134.417 | 133.788 | 118.24 | 82.27 | 86.92 | 123.521 | 135.413 | 180.076 | 177.837 | 174.836 | 190.489 | 171.741 | 166.218 | 210.947 | 228.961 | 250.033 | 238.169 | 233.383 | 228.834 | 205.859 | 209.361 | 203.957 | 191.813 | 186.822 | 176.027 | 169.597 | 150.702 | 141.88 | 121.491 | 113.815 | 108.331 | 106.915 | 76.91 | 75.187 | 67.436 | 66.979 | 62.969 | 60.246 | 64.672 | 89.289 | 91.914 | 95.709 | 95.9 | 102 | 102.8 | 108.8 | 106.2 | 63.3 | 58.8 | 57.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 127.99 | 106.039 | 125.304 | 135.901 | 168.883 | 152.205 | 160.304 | 176.207 | 199.154 | 167.213 | 177.025 | 162.547 | 163.894 | 129.922 | 122.098 | 91.904 | 167.139 | 94.966 | 132.939 | 134.594 | 151.357 | 117.343 | 121.146 | 144.781 | 138.735 | 100.996 | 116.142 | 104.96 | 136.628 | 105.593 | 106.661 | 105.375 | 106.868 | 85.814 | 96.608 | 103.941 | 115.33 | 87.985 | 80.17 | 84.197 | 85.597 | 59.368 | 63.385 | 73.391 | 75.744 | 63.335 | 80.084 | 67.703 | 64.816 | 49.644 | 53.873 | 50.141 | 45.819 | 40.171 | 48.508 | 42.025 | 44.426 | 35.491 | 38.324 | 37.538 | 36.793 | 34.119 | 36.812 | 40.274 | 43.62 | 50.944 | 52.575 | 69.775 | 65.2 | 51.124 | 57.008 | 46.061 | 47.225 | 35.419 | 38.471 | 42.659 | 29.076 | 28.838 | 29.229 | 26.267 | 27.2 | 21.962 | 21.852 | 14.773 | 23.067 | 20.655 | 21.333 | 16.508 | 19.905 | 15.426 | 18.589 | 15.216 | 18.633 | 19.014 | 21.993 | 17.271 | 19.805 | 16.974 | 16.434 | 15.9 | 17.1 | 14.5 | 12.8 | 12.1 | 12.2 | 10.7 | 12.2 |
Short Term Debt
| 598.988 | 621.114 | 604.8 | 621.26 | 571.143 | 566.239 | 551.983 | 539.133 | 483.543 | 519.341 | 487.246 | 454.86 | 428.416 | 449.848 | 378.976 | 306.277 | 94.061 | 287.42 | 506.213 | 290.561 | 271.612 | 337.667 | 272.897 | 199.6 | 135.8 | 182.5 | 75.8 | 24.5 | 0 | 13.95 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.147 | 0 | 36.566 | 39.689 | 0 | 26.385 | 0 | 0 | 0 | 0 | 16.157 | 0 | 26.3 | 43.8 | 74.3 | 79.15 | 60 | 57.6 | 43.475 | 37.89 | 21.9 | 10 | 60 | 37.89 | 0 | 10 | 21.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.011 | 0.011 | 0.013 | 0.021 | 0.028 | 0.033 | 0.029 | 0.038 | 0.038 | 0.026 | 0.034 | 0.03 | 0.1 | 0.3 | 0.4 | 0.7 | 0.9 | 1.1 | 1.1 | 1 |
Tax Payables
| 17.685 | 16.563 | 16.661 | 17.134 | 27.198 | 23.356 | 31.647 | 23.622 | 31.361 | 27.426 | 26.293 | 22.087 | 36.59 | 13.779 | 39.098 | 23.339 | 32.03 | 21.085 | 27.49 | 22.171 | 24.699 | 10.608 | 23.842 | 18.38 | 15.951 | 9.078 | 30.658 | 24.234 | 24.041 | 6.547 | 28.068 | 23.43 | 33.234 | 12.344 | 19.294 | 9.856 | 25.236 | 9.867 | 24.785 | 10.207 | 26.54 | 11.281 | 16.514 | 12.517 | 17.179 | 6.134 | 14.735 | 9.282 | 18.087 | 8.596 | 19.187 | 9.883 | 10.172 | 4.531 | 18.087 | 9.883 | 0 | 4.531 | 10.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.909 | 82.238 | 87.396 | 85.564 | 45.902 | 58.498 | 68.542 | 73.181 | 95.274 | 114.745 | 142.005 | 129.499 | 107.802 | 119.435 | 92.569 | 72.017 | 75.043 | 51.235 | 25.816 | 34.248 | 39.824 | 30.473 | 30.518 | 27.066 | 46.118 | 28.136 | 30.179 | 27.767 | 39.929 | 45.725 | 30.65 | 26.207 | 28.348 | 24.588 | 30.936 | 51.473 | 25.387 | 25.66 | 26.135 | 28.726 | 29.239 | 18.087 | 20.177 | 15.392 | 15.291 | 12.33 | 17.489 | 15.194 | 15.411 | 11.637 | 19.877 | 13.529 | 13.614 | 10.493 | 15.411 | 13.529 | 0 | 10.493 | 13.614 | 0 | 0.443 | 20.531 | 21.764 | 20.257 | 6.254 | 21.594 | 24.836 | 23.428 | 29.022 | 24.133 | -28.745 | -8.873 | 0 | 6.832 | 18.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.751 | 0 | 1.815 | -3.407 | -16.159 | -7.543 | -3.476 | -5.81 | -1.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 67.47 | 74.616 | 72.031 | 76.212 | 152.102 | 179.962 | 181.76 | 190.851 | 209.213 | 231.28 | 247.374 | 267.284 | 261.983 | 252.579 | 93.005 | 234.424 | 219.328 | 159.045 | 128.435 | 147.448 | 155.401 | 126.919 | 127.592 | 125.907 | 148.499 | 117.416 | 123.068 | 152.695 | 137.768 | 126.573 | 117.46 | 96.512 | 104.814 | 91.88 | 104.315 | 111.152 | 102.76 | 81.418 | 81.369 | 92.648 | 88.247 | 44.929 | 60.817 | 51.274 | 52.389 | 33.706 | 29.062 | 40.882 | 1.997 | 38.785 | -1.489 | 5.808 | 43.006 | 8.628 | 41.817 | 44.948 | 58.185 | 40.622 | 23.016 | 41.999 | 39.994 | 38.664 | 38.219 | 40.263 | 41.085 | 37.678 | 42.088 | 41.478 | 47.544 | 45.206 | -8.951 | 13.58 | 58.656 | 39.77 | 33.97 | 52.239 | 60.436 | 44.705 | 44.42 | 42.854 | 42.362 | 31.397 | 34.228 | 35.789 | 36.16 | 26.42 | 24.61 | 26.71 | 26.425 | 23 | 19.98 | 19.167 | 16.491 | 17.161 | 25.163 | 24.832 | 23.259 | 23.529 | 24.951 | 23.6 | 20.6 | 19.2 | 20.1 | 20.6 | 16.8 | 16.2 | 16.7 |
Total Current Liabilities
| 894.042 | 900.57 | 906.192 | 936.071 | 919.326 | 921.762 | 925.694 | 929.813 | 923.271 | 945.26 | 937.938 | 906.778 | 890.883 | 846.128 | 757.369 | 655.944 | 512.558 | 562.516 | 795.077 | 594.774 | 603.069 | 592.537 | 545.477 | 488.668 | 438.985 | 409.99 | 345.668 | 306.389 | 298.437 | 252.663 | 252.189 | 225.317 | 244.916 | 206.038 | 220.217 | 224.949 | 243.326 | 179.27 | 186.324 | 187.052 | 200.384 | 133.665 | 140.716 | 137.182 | 145.312 | 115.505 | 141.37 | 133.061 | 141.458 | 108.662 | 128.014 | 119.05 | 112.611 | 90.208 | 108.412 | 96.856 | 102.611 | 80.644 | 87.669 | 79.537 | 103.087 | 116.583 | 149.331 | 159.687 | 144.705 | 146.222 | 138.138 | 149.143 | 134.644 | 106.33 | 108.057 | 97.531 | 105.881 | 85.189 | 94.341 | 94.898 | 89.512 | 73.543 | 73.649 | 69.121 | 69.562 | 53.359 | 56.08 | 50.562 | 59.227 | 47.075 | 45.944 | 43.229 | 46.341 | 38.439 | 38.59 | 34.411 | 35.157 | 36.204 | 47.194 | 42.141 | 43.09 | 40.537 | 41.415 | 39.6 | 38 | 34.1 | 33.6 | 33.6 | 30.1 | 28 | 29.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 318.665 | 327.81 | 343.447 | 351.394 | 356.579 | 356.044 | 355.556 | 356.879 | 350.37 | 344.475 | 338.528 | 336.192 | 327.521 | 311.672 | 298.475 | 283.084 | 281.733 | 286.292 | 294.548 | 298.09 | 293.333 | 290.88 | 278.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.239 | 0.099 | 0.178 | 0.262 | 0.357 | 0.398 | 0.479 | 0.621 | 0.579 | 0.376 | 0.41 | 0.621 | 0 | 0.376 | 0.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.077 | 2.991 | 7.385 | 7.266 | 17.276 | 17.109 | 16.942 | 12.466 | 2.409 | 2.322 | 0.052 | 0.053 | 0.025 | 0 | 0 | 0 | 0 | 0 | 24.2 | 20.7 | 19.5 |
Deferred Revenue Non-Current
| 0 | 65.362 | 67.971 | 69.098 | 70.727 | 71.004 | 71.847 | 70.999 | 70.676 | 68.61 | 68.657 | 63.68 | 63.703 | 59.813 | 58.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -298.09 | -278.446 | -290.88 | -297.26 | 0 | 0 | 0 | 0 | 0 | 11.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.443 | 63.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 138.783 | -70.727 | -71.004 | -71.847 | 145.047 | -70.676 | -68.61 | 0.312 | 0.688 | 0.533 | 0.663 | 1.757 | 0.242 | 7.037 | 8.191 | 9.142 | 3.808 | 3.927 | 5.543 | 5.646 | 4.822 | 4.638 | 4.587 | 3.927 | 4.822 | 0 | 0.307 | 0.996 | 0 | 11.837 | 13.485 | 14.116 | 12.499 | 14.116 | 13.485 | 11.837 | 12.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.443 | 0.443 | 0 | 0 | 0 | 0.443 | 0.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 100.728 | 102.229 | 104.697 | 105.343 | 105.817 | 106.49 | 106.606 | 105.421 | 104.611 | 103.314 | 105.02 | 101.523 | 104.749 | 99.691 | 97.258 | 85.086 | 81.616 | 74.817 | 70.956 | 72.61 | 66.48 | 64.255 | 65.771 | 91.02 | 80.797 | 76.927 | 77.036 | 76.289 | 76.174 | 73.321 | 75.409 | 71.529 | 69.73 | 61.412 | 59.486 | 41.11 | 50.644 | 40.909 | 35.884 | 30.228 | 25.435 | 21.785 | 20.622 | 19.363 | 18.346 | 16.966 | 15.85 | 15.263 | 16.03 | 14.671 | 14.422 | 14.216 | 15.199 | 15.385 | 15.551 | 15.124 | 15.885 | 16.104 | 15.576 | 15.983 | 17.576 | 16.302 | 16.924 | 16.735 | 19.498 | 18.298 | 18.288 | 16.599 | 16.271 | 15.192 | 14.882 | 15.736 | 15.132 | 14.756 | 14.18 | 12.589 | 10.427 | 9.191 | 8.791 | 8.348 | 7.64 | 7.079 | 7.293 | 7.378 | 7.093 | 7.319 | 7.464 | 7.596 | 7.087 | 8.848 | 9.212 | 9.144 | 9.261 | 9.731 | 3.774 | 3.609 | 3.365 | 3.235 | 3.154 | 2.9 | 2.6 | 2.4 | 2.2 | 1.9 | 1.8 | 1.5 | 1.2 |
Total Non-Current Liabilities
| 419.393 | 430.039 | 448.144 | 595.52 | 462.396 | 462.534 | 462.162 | 462.3 | 454.981 | 447.789 | 443.86 | 437.715 | 432.803 | 412.026 | 397.49 | 368.17 | 370.386 | 369.3 | 374.646 | 370.7 | 363.74 | 360.678 | 349.863 | 91.02 | 85.435 | 81.514 | 77.036 | 76.289 | 76.174 | 73.628 | 76.405 | 71.529 | 81.567 | 74.897 | 73.602 | 66.108 | 50.644 | 40.909 | 35.884 | 30.228 | 25.435 | 21.785 | 20.622 | 19.363 | 18.346 | 16.966 | 15.85 | 15.263 | 16.03 | 14.671 | 14.422 | 14.216 | 15.199 | 15.385 | 15.551 | 15.124 | 16.124 | 16.203 | 15.754 | 16.245 | 17.933 | 16.7 | 17.403 | 17.356 | 20.077 | 18.674 | 18.698 | 17.22 | 16.271 | 15.568 | 15.461 | 15.736 | 15.132 | 14.756 | 14.18 | 12.589 | 10.427 | 9.191 | 8.791 | 8.348 | 7.64 | 7.079 | 7.293 | 7.378 | 7.093 | 7.319 | 10.541 | 10.587 | 14.472 | 16.114 | 26.488 | 26.253 | 26.203 | 22.197 | 6.183 | 5.931 | 3.417 | 3.288 | 3.179 | 2.9 | 2.6 | 2.4 | 2.2 | 1.9 | 26 | 22.2 | 20.7 |
Total Liabilities
| 1,313.435 | 1,330.609 | 1,354.336 | 1,531.591 | 1,381.722 | 1,384.296 | 1,387.856 | 1,392.113 | 1,378.252 | 1,393.049 | 1,381.798 | 1,344.493 | 1,323.686 | 1,258.154 | 1,154.859 | 1,024.114 | 882.944 | 931.816 | 1,169.723 | 965.474 | 966.809 | 953.215 | 895.34 | 579.688 | 524.42 | 491.504 | 422.704 | 382.678 | 374.611 | 326.291 | 328.594 | 296.846 | 326.483 | 280.935 | 293.819 | 291.057 | 293.97 | 220.179 | 222.208 | 217.28 | 225.819 | 155.45 | 161.338 | 156.545 | 163.658 | 132.471 | 157.22 | 148.324 | 157.488 | 123.333 | 142.436 | 133.266 | 127.81 | 105.593 | 123.963 | 111.98 | 118.735 | 96.847 | 103.423 | 95.782 | 121.02 | 133.283 | 166.734 | 177.043 | 164.782 | 164.896 | 156.836 | 166.363 | 150.915 | 121.898 | 123.518 | 113.267 | 121.013 | 99.945 | 108.521 | 107.487 | 99.939 | 82.734 | 82.44 | 77.469 | 77.202 | 60.438 | 63.373 | 57.94 | 66.32 | 54.394 | 56.485 | 53.816 | 60.813 | 54.553 | 65.078 | 60.664 | 61.36 | 58.401 | 53.377 | 48.072 | 46.507 | 43.825 | 44.594 | 42.5 | 40.6 | 36.5 | 35.8 | 35.5 | 56.1 | 50.2 | 50.6 |
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 | 28.541 | 14.151 | 27.001 | 44.584 | 13.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.229 | 0.037 | 0 | 52.994 | 8.614 | 38.32 | 0 | 35.122 | 4.617 | 21.38 | 50.263 | 8.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.393 | 0 | 27.6 | 27.6 | 27.6 |
Common Stock
| 0.224 | 0.224 | 0.223 | 0.222 | 0.222 | 0.222 | 0.222 | 0.22 | 0.22 | 0.22 | 0.222 | 0.227 | 0.226 | 0.236 | 0.245 | 0.254 | 0.278 | 0.277 | 0.276 | 0.28 | 0.284 | 0.293 | 0.302 | 0.309 | 0.332 | 0.349 | 0.369 | 0.388 | 0.398 | 0.411 | 0.417 | 0.436 | 0.449 | 0.459 | 0.467 | 0.494 | 0.506 | 0.514 | 0.523 | 0.528 | 0.533 | 0.537 | 0.543 | 0.549 | 0.552 | 0.556 | 0.556 | 0.559 | 0.56 | 0.563 | 0.567 | 0.564 | 0.562 | 0.56 | 0.556 | 0.555 | 0.554 | 0.55 | 0.546 | 0.543 | 0.456 | 0.456 | 0.452 | 0.45 | 0.45 | 0.449 | 0.448 | 0.446 | 0.447 | 0.468 | 0.496 | 0.515 | 0.527 | 0.539 | 0.358 | 0.357 | 0.353 | 0.36 | 0.361 | 0.358 | 0.36 | 0.367 | 0.364 | 0.358 | 0.336 | 0.331 | 0.309 | 0.307 | 0.297 | 0.296 | 0.184 | 0.183 | 0.182 | 0.181 | 0.181 | 0.18 | 0.179 | 0.178 | 0.178 | 0.2 | 0.2 | 0.2 | 0.179 | 0.2 | 0 | 0.2 | 0.2 |
Retained Earnings
| -474.535 | -471.399 | -466.348 | -458.866 | -433.678 | -431.36 | -432.114 | -443.579 | -438.149 | -443.182 | -469.435 | -429.151 | -440.292 | -403.894 | -332.895 | -224.232 | -117.495 | -168.814 | -156.185 | -159.711 | -164.771 | -157.595 | -124.942 | -109.859 | -54.684 | -21.503 | 35.628 | 88.768 | 103.899 | 114.028 | 133.734 | 159.884 | 176.063 | 173.348 | 186.717 | 221.859 | 271.41 | 254.86 | 269.693 | 256.413 | 248.491 | 232.387 | 231.557 | 219.276 | 212.851 | 192.592 | 182.666 | 159.195 | 146.7 | 120.491 | 103.518 | 81.101 | 65.731 | 48.495 | 37.206 | 20.623 | 13.505 | 3.017 | -3.185 | -10.945 | -46.254 | -53.153 | -49.192 | -46.497 | 10.939 | 9.956 | 16.547 | 23.68 | 20.379 | 43.889 | 87.162 | 111.14 | 100.373 | 86.432 | 75.691 | 63.957 | 48.14 | 36.694 | 28.832 | 20.19 | 10.486 | 2.454 | -3.429 | -10.804 | -21.86 | -29.087 | -33.848 | -37.976 | -45.687 | -69.291 | -71.854 | -75.098 | -76.163 | -76.39 | -72.86 | -63.032 | -36.725 | -31.282 | -28.098 | -25.3 | -19.3 | -15.6 | -15.9 | -17.1 | -22.7 | -21.1 | -22.3 |
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 | 89 | 0 | -0 | 0 | 89 | 0 | -0 | -0 | -0.014 | 0.007 | 0.018 | 0.038 | -0.034 | 0.008 | 0.043 | 0.023 | 0.013 | 0.022 | -0.025 | 0.013 | 0.02 | 0.019 | -0.013 | 0.013 | 0.025 | 0.029 | -0.027 | 0.019 | 0.025 | 0 | -0.027 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | -0.229 | 0 | -0.229 | -0.037 | 0 | -3.393 | -3.685 | -3.789 | -3.696 | -1.752 | -1.863 | -1.974 | -2.086 | -0.877 | -0.843 | -0.865 | -1.863 | -0.877 | 0 | -0.865 | -0.843 | 0 | 0 | -23.84 | -23.84 | 0 | -23.84 | -23.84 | 0 | 0 | 0 | 0 | -23.616 | 0 | 0 | -9.3 | -7 |
Other Total Stockholders Equity
| 25.527 | 24.211 | 20.262 | 16.716 | 12.769 | 11.997 | 6.845 | 5.182 | 0.458 | 0 | 0 | 3.971 | 0 | 0 | 0 | 0 | 14.39 | 5.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.382 | 12.763 | 20.966 | 27.134 | 33.923 | 41.285 | 47.967 | 57.347 | 47.701 | 43.791 | 40.659 | 37.87 | 36.799 | 35.653 | 34.003 | 33.004 | 32.86 | 7.048 | 6.334 | 5.527 | 4.417 | 3.905 | 2.536 | 1.005 | 0 | 0 | 0 | 0 | 4.039 | 28.12 | 51.253 | 48.813 | 60.247 | 61.112 | 93.362 | 96.02 | 95.548 | 100.637 | 114.742 | 111.375 | 104.085 | 97.927 | 96.718 | 90.869 | 92.184 | 91.492 | 91.352 | 81.779 | 81.687 | 81.6 | 80.777 | 79.548 | 79.452 | 79.328 | 79.193 | 79.035 | 79 | 80.5 | 81.9 | 102.944 | 87.8 | 2.3 | 11.2 | 8.1 |
Total Shareholders Equity
| -448.784 | -446.964 | -445.863 | -441.928 | -420.687 | -419.141 | -425.047 | -438.177 | -437.471 | -442.962 | -469.213 | -424.953 | -440.066 | -403.658 | -332.65 | -223.978 | -102.827 | -163.018 | -155.909 | -159.431 | -164.487 | -157.302 | -124.64 | -109.55 | -54.352 | -21.154 | 35.997 | 89.156 | 104.297 | 114.439 | 134.151 | 160.32 | 176.512 | 173.807 | 187.184 | 222.339 | 271.923 | 255.392 | 270.254 | 256.907 | 249.032 | 232.967 | 232.123 | 225.22 | 226.188 | 214.089 | 210.369 | 193.697 | 188.564 | 169.008 | 161.445 | 129.391 | 110.113 | 89.687 | 75.632 | 57.977 | 49.712 | 37.57 | 30.365 | 22.458 | -38.75 | -46.363 | -43.213 | -41.63 | 15.294 | 12.941 | 18 | 24.126 | 20.826 | 44.32 | 87.429 | 115.694 | 129.02 | 138.224 | 124.862 | 121.347 | 105.92 | 126.627 | 121.517 | 114.344 | 109.62 | 115.589 | 106.224 | 92.762 | 75.56 | 67.097 | 57.33 | 54.515 | 46.102 | 22.357 | 10.109 | 6.772 | 5.619 | 4.568 | 6.869 | 16.6 | 42.782 | 48.089 | 51.115 | 53.4 | 61.4 | 66.3 | 73 | 70.7 | 7.2 | 8.6 | 6.6 |
Total Equity
| -448.784 | -446.964 | -445.863 | -441.928 | -420.687 | -419.141 | -425.047 | -438.177 | -437.471 | -442.962 | -469.213 | -424.953 | -440.066 | -403.658 | -332.65 | -223.978 | -102.827 | -163.018 | -155.909 | -159.431 | -164.487 | -157.302 | -124.64 | -109.55 | -54.352 | -21.154 | 35.997 | 89.156 | 104.297 | 114.439 | 134.151 | 160.32 | 176.512 | 173.807 | 187.184 | 222.339 | 271.923 | 255.392 | 270.254 | 256.907 | 249.032 | 232.967 | 232.123 | 225.22 | 226.188 | 214.089 | 210.369 | 193.697 | 188.564 | 169.008 | 161.445 | 129.391 | 110.113 | 89.687 | 75.632 | 57.977 | 49.712 | 37.57 | 30.365 | 22.458 | -38.75 | -46.363 | -43.213 | -41.63 | 15.294 | 12.941 | 18 | 24.126 | 20.826 | 44.32 | 87.429 | 115.694 | 129.02 | 138.224 | 124.862 | 121.347 | 105.92 | 126.627 | 121.517 | 114.344 | 109.62 | 115.589 | 106.224 | 92.762 | 75.56 | 67.097 | 57.33 | 54.515 | 46.102 | 22.357 | 10.109 | 6.772 | 5.619 | 4.568 | 6.869 | 16.6 | 42.782 | 48.089 | 51.115 | 53.4 | 61.4 | 66.3 | 73 | 70.7 | 7.2 | 8.6 | 6.6 |
Total Liabilities & Shareholders Equity
| 864.651 | 883.645 | 908.473 | 1,089.663 | 961.035 | 965.155 | 962.809 | 953.936 | 940.781 | 950.087 | 912.585 | 919.54 | 883.62 | 854.496 | 822.209 | 800.136 | 780.117 | 768.798 | 1,013.814 | 806.043 | 802.322 | 795.913 | 770.7 | 470.138 | 470.068 | 470.35 | 458.701 | 471.834 | 478.908 | 440.73 | 462.745 | 457.166 | 502.995 | 454.742 | 481.003 | 513.396 | 565.893 | 475.571 | 492.462 | 474.187 | 474.851 | 388.417 | 393.461 | 381.765 | 389.846 | 346.56 | 367.589 | 342.021 | 346.052 | 292.341 | 303.881 | 262.657 | 237.923 | 195.28 | 199.595 | 169.957 | 168.447 | 134.417 | 133.788 | 118.24 | 82.27 | 86.92 | 123.521 | 135.413 | 180.076 | 177.837 | 174.836 | 190.489 | 171.741 | 166.218 | 210.947 | 228.961 | 250.033 | 238.169 | 233.383 | 228.834 | 205.859 | 209.361 | 203.957 | 191.813 | 186.822 | 176.027 | 169.597 | 150.702 | 141.88 | 121.491 | 113.815 | 108.331 | 106.915 | 76.91 | 75.187 | 67.436 | 66.979 | 62.969 | 60.246 | 64.672 | 89.289 | 91.914 | 95.709 | 95.9 | 102 | 102.8 | 108.8 | 106.2 | 63.3 | 58.8 | 57.2 |