Suburban Propane Partners, L.P.
NYSE:SPH
17.94 (USD) • At close January 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.219 | 4.882 | 4.42 | 6.28 | 3.514 | 10.03 | 7.18 | 6.078 | 4.1 | 7.066 | 6.826 | 3.528 | 5.808 | 6.005 | 6.729 | 5.313 | 3.14 | 4.186 | 5.195 | 5.917 | 2.441 | 2.498 | 5.928 | 6.588 | 5.164 | 3.439 | 5.742 | 5.907 | 2.789 | 3.211 | 6.958 | 4.562 | 37.341 | 67.386 | 58.682 | 56.462 | 152.338 | 147.009 | 110.066 | 62.014 | 92.639 | 69.317 | 68.778 | 55.267 | 107.232 | 319.99 | 166.558 | 149.096 | 134.317 | 115.804 | 96.202 | 89.29 | 149.553 | 161.447 | 136.923 | 115.598 | 156.908 | 170.026 | 140.912 | 115.496 | 163.173 | 256.099 | 235.457 | 130.588 | 137.698 | 118.623 | 100.803 | 78.969 | 96.586 | 106.921 | 88.986 | 26.378 | 60.571 | 37.876 | 16.683 | 16.629 | 14.411 | 11.208 | 16.902 | 15.849 | 53.481 | 115.771 | 61.426 | 52.646 | 15.765 | 90.878 | 35.871 | 32.181 | 40.955 | 56.803 | 44.296 | 21.729 | 36.494 | 38.387 | 17.164 | 18.928 | 11.645 | 11.856 | 12.786 | 9.961 | 8.4 | 19.6 | 74.8 | 54.2 | 59.8 | 80.7 | 61.8 | 37.6 | 19.3 | 24.4 | 17.7 | 19.3 | 18.9 | 62.3 | 90.6 | 0.1 | 0.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3.219 | 4.882 | 4.42 | 6.28 | 3.514 | 10.03 | 7.18 | 6.078 | 4.1 | 7.066 | 6.826 | 3.528 | 5.808 | 6.005 | 6.729 | 5.313 | 3.14 | 4.186 | 5.195 | 5.917 | 2.441 | 2.498 | 5.928 | 6.588 | 5.164 | 3.439 | 5.742 | 5.907 | 2.789 | 3.211 | 6.958 | 4.562 | 37.341 | 67.386 | 58.682 | 56.462 | 152.338 | 147.009 | 110.066 | 62.014 | 92.639 | 69.317 | 68.778 | 55.267 | 107.232 | 319.99 | 166.558 | 149.096 | 134.317 | 115.804 | 96.202 | 89.29 | 149.553 | 161.447 | 136.923 | 115.598 | 156.908 | 170.026 | 140.912 | 115.496 | 163.173 | 256.099 | 235.457 | 130.588 | 137.698 | 118.623 | 100.803 | 78.969 | 96.586 | 106.921 | 88.986 | 26.378 | 60.571 | 37.876 | 16.683 | 16.629 | 14.411 | 11.208 | 16.902 | 15.849 | 53.481 | 115.771 | 61.426 | 52.646 | 15.765 | 90.878 | 35.871 | 32.181 | 40.955 | 56.803 | 44.296 | 21.729 | 36.494 | 38.387 | 17.164 | 18.928 | 11.645 | 11.856 | 12.786 | 9.961 | 8.4 | 19.6 | 74.8 | 54.2 | 59.8 | 80.7 | 61.8 | 37.6 | 19.3 | 24.4 | 17.7 | 19.3 | 18.9 | 62.3 | 90.6 | 0.1 | 0.1 |
Net Receivables
| 66.444 | 73.798 | 122.989 | 118.737 | 67.687 | 78.084 | 139.527 | 133.912 | 78.529 | 95.377 | 162.419 | 123.056 | 71.372 | 74.714 | 145.442 | 106.913 | 55.441 | 65.425 | 113.615 | 123.906 | 59.34 | 77.755 | 153.599 | 136.019 | 71.298 | 88.047 | 160.506 | 138.788 | 65.683 | 72.945 | 125.236 | 108.841 | 53.802 | 62.334 | 100.413 | 88.781 | 59.929 | 83.535 | 186.96 | 147.023 | 96.915 | 139.981 | 295.33 | 199.014 | 94.854 | 105.67 | 191.539 | 150.347 | 88.944 | 62.478 | 106.843 | 107.211 | 66.63 | 83.068 | 142.052 | 116.362 | 60.383 | 71.974 | 136.496 | 106.522 | 52.035 | 60.948 | 124.24 | 124.649 | 94.933 | 100.308 | 175.252 | 145.548 | 71.607 | 80.14 | 157.686 | 127.788 | 78.547 | 105.974 | 186.986 | 184.724 | 109.918 | 124.192 | 190.511 | 148.298 | 91 | 105.169 | 167.72 | 147.606 | 36.437 | 48.087 | 90.251 | 70.642 | 33.002 | 41.219 | 69.257 | 61.639 | 42.702 | 57.045 | 110.984 | 115.648 | 61.303 | 50.546 | 85.281 | 69.615 | 37.6 | 38.3 | 64.5 | 58.1 | 39.1 | 41.4 | 68.9 | 77 | 45.9 | 51.2 | 89.5 | 110.2 | 55 | 48.9 | 60.8 | 80.8 | 41 |
Inventory
| 55.43 | 51.304 | 57.962 | 60.97 | 61.828 | 56.541 | 66.166 | 71.192 | 66.921 | 66.325 | 72.618 | 68.619 | 61.802 | 50.971 | 57.02 | 56.383 | 46.869 | 42.001 | 42.881 | 52.641 | 45.036 | 40.697 | 50.51 | 55.343 | 59.112 | 49.838 | 52.121 | 61.761 | 53.22 | 41.812 | 47.315 | 53.756 | 45.352 | 40.046 | 45.148 | 51.887 | 47.686 | 47.694 | 58.902 | 86.898 | 90.965 | 78.508 | 96.521 | 100.503 | 77.623 | 68.949 | 75.409 | 92.887 | 88.176 | 52.331 | 67.287 | 87.482 | 65.907 | 53.855 | 59.802 | 75.867 | 61.047 | 54.823 | 66.384 | 86.027 | 70.158 | 57.734 | 62.181 | 83.816 | 79.822 | 78.705 | 81.205 | 102.348 | 81.246 | 58.926 | 65.488 | 89.389 | 79.418 | 71.976 | 76.528 | 95.398 | 80.565 | 56.997 | 67.433 | 90.05 | 65.119 | 47.247 | 60.682 | 66.866 | 41.51 | 30.696 | 35.291 | 38.609 | 36.367 | 39.215 | 40.124 | 43.43 | 41.891 | 41.865 | 39.596 | 48.062 | 41.631 | 39.914 | 46.602 | 43.866 | 29.7 | 26.2 | 25.3 | 30.2 | 30 | 22.9 | 21.3 | 30.1 | 31.9 | 27.5 | 30.9 | 57 | 40.2 | 23.3 | 27.1 | 41.7 | 36.7 |
Other Current Assets
| 32.451 | 34.735 | 40.747 | 35.654 | 30.973 | 35.402 | 41.22 | 44.358 | 25.31 | 46.001 | 57.343 | 28.175 | 41.126 | 28.388 | 20.652 | 19.931 | 10.508 | 15.617 | 17.316 | 17.491 | 16.623 | 19.614 | 22.599 | 34.186 | 22.194 | 22.435 | 28.485 | 26.253 | 17.801 | 12.816 | 17.413 | 19.662 | 10.804 | 14.857 | 20.633 | 20.782 | 13.46 | 17.09 | 24.25 | 33.125 | 14.346 | 17.372 | 22.317 | 19.923 | 13.613 | 15.782 | 22.677 | 14.193 | 26.843 | 18.555 | 12.199 | 13.384 | 15.732 | 14.632 | 16.943 | 17.053 | 18.089 | 17.702 | 18.268 | 20.579 | 22.19 | 25.705 | 32.461 | 35.389 | 47.098 | 16.441 | 27.605 | 33.088 | 32.772 | 23.036 | 28.379 | 33.252 | 16.815 | 16.825 | 20.49 | 26.957 | 31.909 | 27.07 | 37.737 | 29.976 | 44.272 | 25.921 | 32.105 | 21.762 | 5.2 | 7.11 | 8.807 | 4.734 | 6.465 | 6.577 | 8.983 | 3.149 | 3.252 | 5.468 | 6.822 | 11.277 | 7.581 | 5.24 | 5.231 | 3.753 | 2.9 | 4.6 | 6.9 | 4.5 | 3.9 | 5.9 | 7.4 | 3.7 | 7.3 | 5.9 | 7 | 5.8 | 6.6 | 7.4 | 6.2 | 2.2 | 1 |
Total Current Assets
| 157.544 | 164.719 | 226.118 | 221.641 | 164.002 | 180.057 | 254.093 | 255.54 | 174.86 | 214.769 | 299.206 | 223.378 | 180.108 | 160.078 | 229.843 | 188.54 | 115.958 | 127.229 | 179.007 | 199.955 | 123.44 | 140.564 | 232.636 | 232.136 | 157.768 | 163.759 | 246.854 | 232.709 | 139.493 | 130.784 | 196.922 | 186.821 | 147.299 | 184.623 | 224.876 | 217.912 | 273.413 | 295.328 | 380.178 | 329.06 | 294.865 | 305.178 | 482.946 | 374.707 | 293.322 | 510.391 | 456.183 | 406.523 | 338.28 | 249.168 | 282.531 | 297.367 | 297.822 | 313.002 | 355.72 | 324.88 | 296.427 | 314.525 | 362.06 | 328.624 | 307.556 | 400.486 | 454.339 | 374.442 | 359.551 | 314.077 | 384.865 | 359.953 | 282.211 | 269.023 | 340.539 | 276.807 | 235.351 | 232.651 | 300.687 | 323.708 | 236.803 | 219.467 | 312.583 | 284.173 | 252.894 | 294.108 | 321.933 | 288.88 | 98.912 | 176.771 | 170.22 | 146.166 | 116.789 | 143.814 | 162.66 | 129.947 | 124.339 | 142.765 | 174.566 | 193.915 | 122.16 | 107.556 | 149.9 | 127.195 | 78.6 | 88.7 | 171.5 | 147 | 132.8 | 150.9 | 159.4 | 148.4 | 104.4 | 109 | 145.1 | 192.3 | 120.7 | 141.9 | 184.7 | 124.8 | 78.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 794.228 | 794.811 | 792.168 | 781.489 | 788.994 | 782.072 | 792.306 | 694.487 | 700.362 | 699.004 | 701.822 | 704.129 | 699.129 | 709.438 | 708.514 | 715.853 | 717.048 | 723.573 | 733.307 | 731.812 | 627.207 | 630.973 | 636.618 | 639.919 | 649.218 | 659.581 | 667.429 | 677.562 | 692.627 | 706.425 | 720.641 | 730.299 | 742.129 | 755.72 | 769.545 | 776.5 | 781.058 | 796.845 | 806.269 | 815.416 | 826.826 | 843.175 | 857.687 | 871.519 | 888.232 | 904.737 | 947.261 | 959.18 | 969.325 | 327.212 | 330.452 | 335.913 | 338.125 | 342.056 | 345.682 | 348.538 | 350.42 | 350.153 | 351.348 | 354.744 | 357.187 | 358.247 | 361.626 | 365.294 | 367.808 | 370.618 | 371.694 | 374.409 | 374.641 | 385.766 | 386.314 | 389.477 | 390.383 | 390.797 | 394.252 | 398.723 | 399.985 | 403.285 | 405.423 | 406.746 | 406.702 | 411.318 | 414.425 | 431.653 | 312.79 | 315.244 | 320.223 | 327.06 | 331.009 | 333.877 | 337.395 | 341.444 | 344.374 | 344.834 | 345.338 | 347.597 | 350.64 | 366.288 | 369.7 | 373.206 | 325.2 | 328.4 | 334.3 | 339 | 343.8 | 349.1 | 355.4 | 358.8 | 364.3 | 369.1 | 372.6 | 374 | 374 | 364.8 | 366.2 | 364.4 | 363.8 |
Goodwill
| 1,151.252 | 1,151.252 | 1,148.776 | 1,148.776 | 1,148.776 | 1,148.776 | 1,145.182 | 1,113.423 | 1,113.423 | 1,106.627 | 1,106.627 | 1,107.026 | 1,107.026 | 1,107.026 | 1,107.026 | 1,107.026 | 1,103.781 | 1,103.781 | 1,103.781 | 1,103.781 | 1,098.085 | 1,098.085 | 1,096.119 | 1,093.47 | 1,093.47 | 1,093.47 | 1,093.47 | 1,093.47 | 1,094.635 | 1,094.635 | 1,094.635 | 1,094.635 | 1,094.635 | 1,094.635 | 1,102.139 | 1,102.139 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,087.429 | 1,092.299 | 1,092.299 | 1,092.299 | 277.651 | 277.651 | 277.651 | 277.651 | 277.651 | 277.651 | 277.651 | 277.244 | 277.209 | 274.897 | 274.897 | 274.897 | 274.902 | 275.822 | 276.282 | 276.282 | 276.282 | 276.038 | 276.282 | 277.559 | 281.359 | 281.359 | 281.359 | 281.359 | 281.359 | 281.359 | 0 | 281.359 | 0 | 0 | 0 | 282.015 | 0 | 0 | 0 | 0 | 0 | 0 | 243.26 | 243.26 | 243.3 | 243.4 | 243.4 | 243.8 | 0 | 0 | 259.1 | 0 | 249.3 | 249.7 | 252.3 | 214 | 215.8 | 215.5 | 213.2 | 214.8 | 216.5 | 218.2 | 250.7 | 219 | 251.4 | 253.3 | 254.5 | 255.9 | 251.7 | 252.3 | 239 | 239.2 |
Intangible Assets
| 74.512 | 77.38 | 74.659 | 77.671 | 80.553 | 83.55 | 82.903 | 37.969 | 40.002 | 34.107 | 35.968 | 37.829 | 39.263 | 44.935 | 58.923 | 72.911 | 84.14 | 98.343 | 112.581 | 126.857 | 128.437 | 142.604 | 151.408 | 161.041 | 175.183 | 189.382 | 193.869 | 207.9 | 219.876 | 233.965 | 248.066 | 262.185 | 276.329 | 290.652 | 307.415 | 321.984 | 307.789 | 322.101 | 336.475 | 350.877 | 359.293 | 373.631 | 387.975 | 402.318 | 416.771 | 431.371 | 412.133 | 424.541 | 436.484 | 0 | 0 | 0 | 16.078 | 0 | 0 | 0 | 0 | 0 | 0 | 13.247 | 13.798 | 14.353 | 14.908 | 15.463 | 16.018 | 16.573 | 17.129 | 17.684 | 18.242 | 18.807 | 19.405 | 19.949 | 18.098 | 18.622 | 19.171 | 301.077 | 302.044 | 304.515 | 305.545 | 306.551 | 307.597 | 307.233 | 313.66 | 303.608 | 244.271 | 244.365 | 244.503 | 1.356 | 1.474 | 244.855 | 245.149 | 245.275 | 252.391 | 254.705 | 257.001 | 259.08 | 261.617 | 249.286 | 249.665 | 252.253 | 214 | 215.8 | 215.5 | 213.2 | 214.8 | 216.5 | 218.2 | 250.7 | 249.8 | 251.4 | 253.3 | 254.5 | 255.9 | 251.7 | 252.3 | 0 | 0 |
Goodwill and Intangible Assets
| 1,225.764 | 1,228.632 | 1,223.435 | 1,226.447 | 1,229.329 | 1,232.326 | 1,228.085 | 1,151.392 | 1,153.425 | 1,140.734 | 1,142.595 | 1,144.855 | 1,146.289 | 1,151.961 | 1,165.949 | 1,179.937 | 1,187.921 | 1,202.124 | 1,216.362 | 1,230.638 | 1,226.522 | 1,240.689 | 1,247.527 | 1,254.511 | 1,268.653 | 1,282.852 | 1,287.339 | 1,301.37 | 1,314.511 | 1,328.6 | 1,342.701 | 1,356.82 | 1,370.964 | 1,385.287 | 1,409.554 | 1,424.123 | 1,395.218 | 1,409.53 | 1,423.904 | 1,438.306 | 1,446.722 | 1,461.06 | 1,475.404 | 1,489.747 | 1,504.2 | 1,518.8 | 1,504.432 | 1,516.84 | 1,528.783 | 277.651 | 277.651 | 277.651 | 293.729 | 277.651 | 277.651 | 277.651 | 277.244 | 277.209 | 274.897 | 288.144 | 288.695 | 289.255 | 290.73 | 291.745 | 292.3 | 292.855 | 293.167 | 293.966 | 295.801 | 300.166 | 300.764 | 301.308 | 299.457 | 299.981 | 300.53 | 301.077 | 302.044 | 304.515 | 305.545 | 306.551 | 307.597 | 307.233 | 313.66 | 303.608 | 244.271 | 244.365 | 244.503 | 244.616 | 244.734 | 244.855 | 245.149 | 245.275 | 252.391 | 254.705 | 257.001 | 259.08 | 261.617 | 249.286 | 249.665 | 252.253 | 214 | 215.8 | 215.5 | 213.2 | 214.8 | 216.5 | 218.2 | 250.7 | 249.8 | 251.4 | 253.3 | 254.5 | 255.9 | 251.7 | 252.3 | 239 | 239.2 |
Long Term Investments
| 0 | 0 | 12.368 | 0 | 0.008 | 0.346 | 0 | 0 | 0 | 3.095 | 0 | 0 | 1.813 | 0.532 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.008 | -0.346 | 0 | 0 | 0 | 0 | 0 | 0 | -1.813 | -0.532 | -0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 95.225 | 95.392 | 83.457 | 90.026 | 88.15 | 85.97 | 76.621 | 64.606 | 75.079 | 57.793 | 56.234 | 24.564 | 26.204 | 25.285 | 24.428 | 25.941 | 26.326 | 22.042 | 31.341 | 22.004 | 21.179 | 22.917 | 23.189 | 25.335 | 25.56 | 25.341 | 26.359 | 24.731 | 24.652 | 25.491 | 23.621 | 20.285 | 35.577 | 35.755 | 35.716 | 34.482 | 36.041 | 38.609 | 41.133 | 39.781 | 40.95 | 40.087 | 37.508 | 40.468 | 42.233 | 45.614 | 47.903 | 46.388 | 48.06 | 42.033 | 40.844 | 41.199 | 26.783 | 43.414 | 43.479 | 46.058 | 46.169 | 44.556 | 41.907 | 23.133 | 24.076 | 27.317 | 21.512 | 19.18 | 16.054 | 22.052 | 22.292 | 22.315 | 22.565 | 29.372 | 28.418 | 29.572 | 28.695 | 32.213 | 30.541 | 26.286 | 26.765 | 24.057 | 26.816 | 26.25 | 24.814 | 21.35 | 21.372 | 19.864 | 9.657 | 9.879 | 7.454 | 8.028 | 7.614 | 7.767 | 8.078 | 8.136 | 1.902 | 35.453 | 37.042 | 36.92 | 36.699 | 36.451 | 36.35 | 35.959 | 41.4 | 39.6 | 39.3 | 39 | 38.2 | 37.1 | 36.5 | 50.3 | 57.9 | 57.6 | 57.4 | 57.1 | 56.8 | 56 | 55.4 | 54.9 | 54.7 |
Total Non-Current Assets
| 2,115.217 | 2,118.835 | 2,111.428 | 2,097.962 | 2,106.473 | 2,100.368 | 2,097.012 | 1,910.485 | 1,928.866 | 1,900.626 | 1,900.651 | 1,873.548 | 1,871.622 | 1,886.684 | 1,898.891 | 1,921.731 | 1,931.295 | 1,947.739 | 1,981.01 | 1,984.454 | 1,874.908 | 1,894.579 | 1,907.334 | 1,919.765 | 1,943.431 | 1,967.774 | 1,981.127 | 2,003.663 | 2,031.79 | 2,060.516 | 2,086.963 | 2,107.404 | 2,148.67 | 2,176.762 | 2,214.815 | 2,235.105 | 2,212.317 | 2,244.984 | 2,271.306 | 2,293.503 | 2,314.498 | 2,344.322 | 2,370.599 | 2,401.734 | 2,434.665 | 2,469.151 | 2,499.596 | 2,522.408 | 2,546.168 | 646.896 | 648.947 | 654.763 | 658.637 | 663.121 | 666.812 | 672.247 | 673.833 | 671.918 | 668.152 | 666.021 | 669.958 | 674.819 | 673.868 | 676.219 | 676.162 | 685.525 | 687.153 | 690.69 | 693.007 | 715.304 | 715.496 | 720.357 | 718.535 | 722.991 | 725.323 | 726.086 | 728.794 | 731.857 | 737.784 | 739.547 | 739.113 | 739.901 | 749.457 | 755.125 | 566.718 | 569.488 | 572.18 | 579.704 | 583.357 | 586.499 | 590.622 | 594.855 | 598.667 | 634.992 | 639.381 | 643.597 | 648.956 | 652.025 | 655.715 | 661.418 | 580.6 | 583.8 | 589.1 | 591.2 | 596.8 | 602.7 | 610.1 | 659.8 | 672 | 678.1 | 683.3 | 685.6 | 686.7 | 672.5 | 673.9 | 658.3 | 657.7 |
Total Assets
| 2,272.761 | 2,283.554 | 2,337.546 | 2,319.603 | 2,270.475 | 2,280.425 | 2,351.105 | 2,166.025 | 2,103.726 | 2,115.395 | 2,199.857 | 2,096.926 | 2,051.73 | 2,046.762 | 2,128.734 | 2,110.271 | 2,047.253 | 2,074.968 | 2,160.017 | 2,184.409 | 1,998.348 | 2,035.143 | 2,139.97 | 2,151.901 | 2,101.199 | 2,131.533 | 2,227.981 | 2,236.372 | 2,171.283 | 2,191.3 | 2,283.885 | 2,294.225 | 2,295.969 | 2,361.385 | 2,439.691 | 2,453.017 | 2,485.73 | 2,540.312 | 2,651.484 | 2,622.563 | 2,609.363 | 2,649.5 | 2,853.545 | 2,776.441 | 2,727.987 | 2,979.542 | 2,955.779 | 2,928.931 | 2,884.448 | 896.064 | 931.478 | 952.13 | 956.459 | 976.123 | 1,022.532 | 997.127 | 970.26 | 986.443 | 1,030.212 | 994.645 | 977.514 | 1,075.305 | 1,128.207 | 1,050.661 | 1,035.713 | 999.602 | 1,072.018 | 1,050.643 | 975.218 | 984.327 | 1,056.035 | 997.164 | 953.886 | 955.642 | 1,026.01 | 1,049.794 | 965.597 | 951.324 | 1,050.367 | 1,023.72 | 992.007 | 1,034.009 | 1,071.39 | 1,044.005 | 665.63 | 746.259 | 742.4 | 725.87 | 700.146 | 730.313 | 753.282 | 724.802 | 723.006 | 777.757 | 813.947 | 837.512 | 771.116 | 759.581 | 805.615 | 788.613 | 659.2 | 672.5 | 760.6 | 738.2 | 729.6 | 753.6 | 769.5 | 808.2 | 776.4 | 787.1 | 828.4 | 877.9 | 807.4 | 814.4 | 858.6 | 783.1 | 736.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 41.058 | 26.473 | 52.428 | 72.219 | 40.043 | 37.612 | 69.337 | 81.89 | 35.173 | 34.48 | 70.877 | 66.273 | 39.169 | 35.776 | 62.495 | 55.573 | 31.985 | 29.422 | 47.754 | 72.661 | 34.085 | 27.124 | 55.923 | 77.997 | 38.264 | 31.098 | 51.488 | 73.498 | 38.652 | 29.083 | 56.365 | 68.824 | 32.286 | 26.213 | 35.836 | 45.86 | 34.922 | 27.829 | 49.548 | 55.18 | 49.253 | 39.071 | 73.961 | 108.516 | 52.766 | 46.072 | 76.557 | 72.736 | 53.141 | 26.309 | 34.208 | 54.692 | 37.456 | 32.123 | 50.016 | 65.728 | 39.886 | 31.037 | 46.186 | 60.349 | 35.677 | 31.547 | 45.653 | 60.4 | 58.079 | 49.53 | 77.014 | 101.291 | 56.999 | 49.715 | 71.794 | 80.649 | 57.372 | 45.854 | 69.924 | 103.561 | 63.569 | 52.456 | 74.211 | 75.942 | 60.664 | 44.789 | 50.751 | 74.195 | 26.204 | 27.331 | 33.135 | 40.936 | 27.412 | 31.985 | 39.152 | 34.027 | 38.685 | 39.977 | 45.812 | 81.031 | 59.794 | 37.176 | 51.416 | 53.827 | 40.1 | 31.7 | 33.3 | 33.8 | 31.3 | 27.1 | 30.4 | 37.1 | 37.8 | 27.3 | 37.9 | 58.8 | 40.7 | 24.9 | 32.3 | 31.3 | 22.3 |
Short Term Debt
| 35.616 | 70.958 | 35.149 | 33.471 | 67.124 | 64.038 | 65.114 | 31.913 | 32.126 | 64.208 | 64.73 | 65.504 | 61.756 | 61.352 | 56.188 | 55.644 | 52.872 | 49.87 | 49.01 | 45.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.257 | 0 | 0 | 0 | 1.307 | 28.185 | 24.193 | 24.584 | 0 | 12.371 | 14.832 | 12.603 | 0 | 21.328 | 23.77 | 19.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.225 | 63.475 | 27.225 | 15.725 | 38.44 | 63.14 | 42.94 | 42.94 | 42.908 | 42.91 | 42.911 | 42.912 | 63.882 | 88.882 | 88.939 | 46 | 0 | 42.5 | 42.5 | 42.5 | 7.25 | 26 | 6.5 | 0 | 10 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 49 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.57 | 96.775 | 72.663 | 112.195 | 127.311 | 91.239 | 75.492 | 113.656 | 127.592 | 82.565 | 58.2 | 100.41 | 111.727 | 75.816 | 54.493 | 93.422 | 104.427 | 74.015 | 57.556 | 84.053 | 97.854 | 46.946 | 47.698 | 78.783 | 95.483 | 45.487 | 46.951 | 79.098 | 97.023 | 56.503 | 58.852 | 92.335 | 106.155 | 64.161 | 66.032 | 100.312 | 105.147 | 53.868 | 51.642 | 92.628 | 107.386 | 47.733 | 46.93 | 85.181 | 107.562 | 61.851 | 62.791 | 108.319 | 124.297 | 36.634 | 34.968 | 50.498 | 57.476 | 32.168 | 31.036 | 52.97 | 0 | 39.328 | 36.71 | 63.367 | 65.769 | 48.359 | 44.673 | 67.929 | 71.206 | 27.58 | 21.537 | -89.581 | 0 | -72.683 | -62.3 | -83.526 | 62.63 | 0 | 45.279 | 34.688 | 62.099 | 36.985 | 41.204 | 52.028 | 47.943 | 62.508 | 56.372 | 49.291 | 36.065 | 44.285 | 34.967 | 44.012 | 38.766 | 44.342 | 0 | 45.266 | 46.126 | 50.431 | 40.03 | 43.628 | 33.32 | 0 | 31.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 102.878 | 58.156 | 169.566 | 91.688 | 73.34 | 38.794 | 40.677 | 90.416 | 111.731 | 29.131 | 42.333 | 14.189 | 74.494 | 26.275 | 36.239 | 20.131 | 55.232 | 28.996 | 30.997 | 30.461 | 182.045 | 75.578 | 75.538 | 80.794 | 85.291 | 77.088 | 76.827 | 70.048 | 74.691 | 70.293 | 62.065 | 74.136 | 66.613 | 88.138 | 60.141 | 67.371 | 70.277 | 73.152 | 70.076 | 81.755 | 171.756 | 72.385 | 82.092 | 82.964 | 179.821 | 62.23 | 60.756 | 74.1 | 76.277 | 35.77 | 27.241 | 35.781 | 56.582 | 37.46 | 31.418 | 39.445 | 61.049 | 96.943 | 89.079 | 112.884 | 78.613 | 114.979 | 121.499 | 128.113 | 94.33 | 82.723 | 88.016 | 103.92 | 64.017 | 94.282 | 104.117 | 117.789 | 135.244 | 96.209 | 95.516 | 115.724 | 131.418 | 85.137 | 94.219 | 134.277 | 141.36 | 109.476 | 101.453 | 125.199 | 68.598 | 59.355 | 52.481 | 73.33 | 71.194 | 65.303 | 56.264 | 79.926 | 80.918 | 65.021 | 56.868 | 70.113 | 65.167 | 55.765 | 48.497 | 65.82 | 60.1 | 57.1 | 47.9 | 61.7 | 60.3 | 60.5 | 53.3 | 63.7 | 58.9 | 64.6 | 51.6 | 65.2 | 61.1 | 51.6 | 79 | 45.8 | 42 |
Total Current Liabilities
| 306.122 | 252.362 | 257.175 | 309.573 | 307.818 | 263.702 | 283.177 | 317.875 | 306.622 | 242.488 | 268.505 | 279.128 | 287.146 | 229.895 | 237.509 | 252.592 | 244.516 | 207.238 | 209.822 | 254.873 | 216.13 | 149.648 | 179.159 | 237.574 | 219.038 | 153.673 | 175.266 | 222.644 | 210.366 | 155.879 | 177.282 | 235.295 | 205.054 | 178.512 | 162.009 | 213.543 | 210.346 | 154.849 | 171.266 | 229.563 | 222.266 | 159.189 | 202.983 | 276.661 | 233.894 | 198.338 | 224.297 | 279.739 | 253.715 | 111.084 | 111.249 | 153.574 | 151.514 | 123.079 | 136.24 | 177.382 | 164.514 | 127.98 | 135.265 | 173.233 | 180.059 | 146.526 | 167.152 | 188.513 | 223.615 | 132.253 | 165.03 | 205.211 | 196.41 | 143.997 | 175.911 | 198.438 | 192.616 | 142.063 | 187.665 | 282.76 | 222.212 | 153.318 | 206.87 | 273.359 | 244.964 | 197.205 | 195.112 | 242.304 | 137.713 | 129.598 | 149.498 | 203.148 | 187.545 | 143.288 | 95.416 | 156.453 | 162.103 | 147.498 | 109.93 | 177.144 | 131.461 | 92.941 | 109.913 | 119.647 | 103 | 88.8 | 81.2 | 95.5 | 91.6 | 87.6 | 83.7 | 100.8 | 96.7 | 91.9 | 103.5 | 173 | 101.8 | 76.5 | 111.3 | 77.1 | 64.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,314.123 | 1,311.634 | 1,324.75 | 1,347.63 | 1,296.705 | 1,315.837 | 1,341.273 | 1,211.83 | 1,180.999 | 1,184.194 | 1,227.776 | 1,269.687 | 1,216.546 | 1,237.392 | 1,268.13 | 1,338.405 | 1,302.844 | 1,315.323 | 1,349.861 | 1,370.635 | 1,227.057 | 1,240.252 | 1,256.048 | 1,294.843 | 1,255.138 | 1,262.178 | 1,284.574 | 1,319.969 | 1,272.164 | 1,250.159 | 1,238.355 | 1,227.612 | 1,238.172 | 1,238.925 | 1,239.662 | 1,240.392 | 0 | 1,241.815 | 1,242.508 | 1,242.066 | 1,242.968 | 1,243.297 | 1,296.58 | 1,243.415 | 1,246.358 | 1,416.051 | 1,418.096 | 1,420.096 | 1,422.078 | 348.331 | 348.277 | 348.223 | 0 | 348.115 | 348.061 | 348.007 | 347.953 | 347.899 | 347.845 | 349.449 | 349.415 | 523.947 | 531.889 | 531.83 | 531.772 | 548.713 | 548.655 | 548.596 | 548.538 | 548.479 | 548.421 | 548.362 | 548.304 | 548.245 | 548.187 | 548.128 | 0.475 | 548.011 | 515.475 | 472.975 | 472.975 | 515.475 | 515.915 | 515.915 | 340.915 | 383.415 | 408.823 | 383.824 | 383.83 | 426.332 | 472.709 | 430.21 | 430.27 | 430.293 | 473.147 | 473.158 | 517.219 | 517.232 | 524.563 | 524.572 | 427.6 | 427.6 | 428.3 | 427.9 | 427.9 | 427.9 | 428.2 | 428.2 | 428 | 428 | 428.2 | 428.2 | 428.2 | 425 | 425 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.456 | 112.335 | 112.951 | 112.512 | 119.596 | 116.463 | 118.404 | 113.964 | 118.575 | 122.86 | 118.427 | 120.763 | 122.617 | 125.6 | 127.747 | 136.112 | 137.512 | 130.239 | 129.012 | 130.467 | 131.331 | 131.804 | 129.715 | 132.56 | 133.199 | 137.395 | 138.888 | 137.712 | 135.771 | 141.744 | 143.144 | 139.013 | 144.512 | 121.874 | 134.753 | 137.937 | 1,377.064 | 119.88 | 122.1 | 122.472 | 122.676 | 118.013 | 116.166 | 118.49 | 118.609 | 127.723 | 122.745 | 123.024 | 116.912 | 99.119 | 95.719 | 95.698 | 446.727 | 86.289 | 84.038 | 90.153 | 92.956 | 94.052 | 94.758 | 90.339 | 88.323 | 71.767 | 64.209 | 55.85 | 60.25 | 61.191 | 65.151 | 68.355 | 63.993 | 93.954 | 112.066 | 115.352 | 112.265 | 129.315 | 126.088 | 121.379 | 666.794 | 119.59 | 114.782 | 109.923 | 105.95 | 111.215 | 108.279 | 107.608 | 102.924 | 115.973 | 112.783 | 110.729 | 109.485 | 72.25 | 71.649 | 72.582 | 71.684 | 58.215 | 60.14 | 60.273 | 60.607 | 59.766 | 58.922 | 59.606 | 60.2 | 60.3 | 61.4 | 61.5 | 62.3 | 63.4 | 61.9 | 109.8 | 110.5 | 110.1 | 109.7 | 109.2 | 112.7 | 112.1 | 110.9 | 106.5 | 113.9 |
Total Non-Current Liabilities
| 1,419.579 | 1,423.969 | 1,437.701 | 1,460.142 | 1,416.301 | 1,432.3 | 1,459.677 | 1,325.794 | 1,299.574 | 1,307.054 | 1,346.203 | 1,390.45 | 1,339.163 | 1,362.992 | 1,395.877 | 1,474.517 | 1,440.356 | 1,445.562 | 1,478.873 | 1,501.102 | 1,358.388 | 1,372.056 | 1,385.763 | 1,427.403 | 1,388.337 | 1,399.573 | 1,423.462 | 1,457.681 | 1,407.935 | 1,391.903 | 1,381.499 | 1,366.625 | 1,382.684 | 1,360.799 | 1,374.415 | 1,378.329 | 1,377.064 | 1,361.695 | 1,364.608 | 1,364.538 | 1,365.644 | 1,361.31 | 1,412.746 | 1,361.905 | 1,364.967 | 1,543.774 | 1,540.841 | 1,543.12 | 1,538.99 | 447.45 | 443.996 | 443.921 | 446.727 | 434.404 | 432.099 | 438.16 | 440.909 | 441.951 | 442.603 | 439.788 | 437.738 | 595.714 | 596.098 | 587.68 | 592.022 | 609.904 | 613.806 | 616.951 | 612.531 | 642.433 | 660.487 | 663.714 | 660.569 | 677.56 | 674.275 | 669.507 | 667.269 | 667.601 | 630.257 | 582.898 | 578.925 | 626.69 | 624.194 | 623.523 | 443.839 | 499.388 | 521.606 | 494.553 | 493.315 | 498.582 | 544.358 | 502.792 | 501.954 | 488.508 | 533.287 | 533.431 | 577.826 | 576.998 | 583.485 | 584.178 | 487.8 | 487.9 | 489.7 | 489.4 | 490.2 | 491.3 | 490.1 | 538 | 538.5 | 538.1 | 537.9 | 537.4 | 540.9 | 537.1 | 535.9 | 106.5 | 113.9 |
Total Liabilities
| 1,725.701 | 1,676.331 | 1,694.876 | 1,769.715 | 1,724.119 | 1,696.002 | 1,742.854 | 1,643.669 | 1,606.196 | 1,549.542 | 1,614.708 | 1,669.578 | 1,626.309 | 1,592.887 | 1,633.386 | 1,727.109 | 1,684.872 | 1,652.8 | 1,688.695 | 1,755.975 | 1,574.518 | 1,521.704 | 1,564.922 | 1,664.977 | 1,607.375 | 1,553.246 | 1,598.728 | 1,680.325 | 1,618.301 | 1,547.782 | 1,558.781 | 1,601.92 | 1,587.738 | 1,539.311 | 1,536.424 | 1,591.872 | 1,587.41 | 1,516.544 | 1,535.874 | 1,594.101 | 1,587.91 | 1,520.499 | 1,615.729 | 1,638.566 | 1,598.861 | 1,742.112 | 1,765.138 | 1,822.859 | 1,792.705 | 558.534 | 555.245 | 597.495 | 598.241 | 557.483 | 568.339 | 615.542 | 605.423 | 569.931 | 577.868 | 613.021 | 617.797 | 742.24 | 763.25 | 776.193 | 815.637 | 742.157 | 778.836 | 822.162 | 808.941 | 786.43 | 836.398 | 862.152 | 853.185 | 819.623 | 861.94 | 952.267 | 889.481 | 820.919 | 837.127 | 856.257 | 823.889 | 823.895 | 819.306 | 865.827 | 581.552 | 628.986 | 671.104 | 697.701 | 680.86 | 641.87 | 639.774 | 659.245 | 664.057 | 636.006 | 643.217 | 710.575 | 709.287 | 669.939 | 693.398 | 703.825 | 590.8 | 576.7 | 570.9 | 584.9 | 581.8 | 578.9 | 573.8 | 638.8 | 635.2 | 630 | 641.4 | 710.4 | 642.7 | 613.6 | 647.2 | 183.6 | 178.2 |
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 |
Common Stock
| 0 | 616.833 | 652.999 | 560.386 | 557.023 | 596.528 | 620.52 | 0 | 0 | 581.922 | 602.145 | 444.638 | 443.005 | 477.16 | 519.368 | 408.345 | 388.157 | 445.831 | 496.426 | 454.079 | 450.016 | 536.453 | 598.614 | 511.042 | 518.494 | 604.828 | 656.551 | 584.102 | 581.794 | 685.536 | 768.325 | 736.739 | 754.063 | 866.77 | 949.238 | 908.559 | 947.203 | 1,066.607 | 1,159.623 | 1,073.278 | 1,067.358 | 1,173.128 | 1,282.816 | 1,184.086 | 1,176.479 | 1,291.665 | 1,247.633 | 1,165.273 | 1,151.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.92 | 159.199 | 215.413 | 292.009 | 248.159 | 239.732 | 290.452 | 332.433 | 260.563 | 165.95 | 202.608 | 159.26 | 115.554 | 105.604 | 135.686 | 163.313 | 115.386 | 107.437 | 143.068 | 171.434 | 128.356 | 60.34 | 90.34 | 112.974 | 85.604 | 66.3 | 93.2 | 111.1 | 87.2 | 84.8 | 109.3 | 127.7 | 111.4 | 100.5 | 153.8 | 183.2 | 164.2 | 129.3 | 196.8 | 207.2 | 0 | 0 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | -11.5 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -6.147 | -9.61 | -10.329 | -10.498 | -10.667 | -12.105 | -12.269 | -12.432 | -12.596 | -16.069 | -16.996 | -17.29 | -17.584 | -23.285 | -24.02 | -25.183 | -25.776 | -23.663 | -25.104 | -25.645 | -26.186 | -23.014 | -23.566 | -24.118 | -24.67 | -26.541 | -27.298 | -28.055 | -28.812 | -42.018 | -43.221 | -44.434 | -45.832 | -44.696 | -45.971 | -47.414 | -48.883 | -42.839 | -44.013 | -44.816 | -45.905 | -44.127 | -45 | -46.211 | -47.353 | -54.235 | -56.992 | -59.201 | -61.107 | -56.556 | -56.566 | -57.708 | -59.916 | -52.784 | -53.475 | -54.877 | -57.226 | -59.374 | -58.687 | -59.46 | -61.288 | -41.487 | -43.115 | -44.63 | -44.155 | -43.639 | -46.194 | -40.572 | -41.953 | -64.795 | -66.118 | -67.484 | -69.45 | -73.033 | -73.159 | -76.393 | -83.083 | -85.008 | -78.769 | -80.696 | -71.614 | -80.338 | -80.349 | -82.385 | -81.872 | -85.335 | -87.964 | -87.385 | -86.318 | -47.243 | -49.805 | -49.829 | -48.488 | -1.317 | -0.704 | -1.419 | 1.489 | -0.698 | -0.757 | -0.816 | -21.4 | 2.6 | 106.4 | 83 | 77 | 79.8 | 84.4 | 65.6 | 55.8 | 0 | 0 | 0 | 64.2 | 0 | 0 | 1,199 | 1,116.4 |
Other Total Stockholders Equity
| 6.147 | 0 | 0 | 0 | 0 | 0 | 0 | 12.432 | 12.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.696 | 0 | 0 | -48.883 | 0 | 0 | 0 | 45.905 | 0 | 0 | 0 | 47.353 | 0 | 0 | 0 | -1,090.499 | 394.086 | 432.799 | 412.343 | 358.218 | 52.784 | 507.668 | 436.462 | 57.226 | 475.886 | 511.031 | 441.084 | 61.288 | 374.552 | 408.072 | 319.098 | 44.155 | 301.084 | 339.376 | 269.053 | 41.953 | 262.692 | 285.755 | 202.496 | 170.151 | 209.052 | 237.229 | 0 | 159.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0 | -27.8 | -16.9 | -14 | -14.4 | -16.4 | -7.6 | -15.1 | 3.3 | -6.7 | 14.8 | -28.8 | 4 | 4.2 | -599.5 | -558.2 |
Total Shareholders Equity
| 0 | 607.223 | 642.67 | 549.888 | 546.356 | 584.423 | 608.251 | 0 | -12.596 | 565.853 | -16.996 | -17.29 | -17.584 | 453.875 | 495.348 | 383.162 | -25.776 | 422.168 | 471.322 | 428.434 | -26.186 | 513.439 | 575.048 | 486.924 | -24.67 | 578.287 | 629.253 | 556.047 | -28.812 | 643.518 | 725.104 | 692.305 | -45.832 | -44.696 | 903.267 | 861.145 | 898.32 | 1,023.768 | 1,115.61 | 1,028.462 | -45.905 | 1,129.001 | 1,237.816 | 1,137.875 | -47.353 | 1,237.43 | 1,190.641 | 1,106.072 | -61.107 | 337.53 | 376.233 | 354.635 | 358.218 | -52.784 | 454.193 | 381.585 | -57.226 | 416.512 | 452.344 | 381.624 | -61.288 | 333.065 | 364.957 | 274.468 | -44.155 | 257.445 | 293.182 | 228.481 | 166.277 | 197.897 | 219.637 | 135.012 | 100.701 | 136.019 | 164.07 | 97.527 | 76.116 | 130.405 | 213.24 | 167.463 | 168.118 | 210.114 | 252.084 | 178.178 | 84.078 | 117.273 | 71.296 | 28.169 | 19.286 | 88.443 | 113.508 | 65.557 | 58.949 | 141.751 | 170.73 | 126.937 | 61.829 | 89.642 | 112.217 | 84.788 | 68.4 | 95.8 | 189.7 | 153.3 | 147.8 | 174.7 | 195.7 | 169.4 | 141.2 | 157.1 | 187 | 167.5 | 164.7 | 200.8 | 211.4 | 599.5 | 558.2 |
Total Equity
| 0 | 607.223 | 642.67 | 549.888 | 546.356 | 584.423 | 608.251 | 0 | -12.596 | 565.853 | -16.996 | -17.29 | -17.584 | 453.875 | 495.348 | 383.162 | -25.776 | 422.168 | 471.322 | 428.434 | -26.186 | 513.439 | 575.048 | 486.924 | -24.67 | 578.287 | 629.253 | 556.047 | -28.812 | 643.518 | 725.104 | 692.305 | -45.832 | -44.696 | 903.267 | 861.145 | 898.32 | 1,023.768 | 1,115.61 | 1,028.462 | -45.905 | 1,129.001 | 1,237.816 | 1,137.875 | -47.353 | 1,237.43 | 1,190.641 | 1,106.072 | -61.107 | 337.53 | 376.233 | 354.635 | 358.218 | -52.784 | 454.193 | 381.585 | -57.226 | 416.512 | 452.344 | 381.624 | -61.288 | 333.065 | 364.957 | 274.468 | -44.155 | 257.445 | 293.182 | 228.481 | 166.277 | 197.897 | 219.637 | 135.012 | 100.701 | 136.019 | 164.07 | 97.527 | 76.116 | 130.405 | 213.24 | 167.463 | 168.118 | 210.114 | 252.084 | 178.178 | 84.078 | 117.273 | 71.296 | 28.169 | 19.286 | 88.443 | 113.508 | 65.557 | 58.949 | 141.751 | 170.73 | 126.937 | 61.829 | 89.642 | 112.217 | 84.788 | 68.4 | 95.8 | 189.7 | 153.3 | 147.8 | 174.7 | 195.7 | 169.4 | 141.2 | 157.1 | 187 | 167.5 | 164.7 | 200.8 | 211.4 | 599.5 | 558.2 |
Total Liabilities & Shareholders Equity
| 1,725.701 | 2,283.554 | 2,337.546 | 2,319.603 | 2,270.475 | 2,280.425 | 2,351.105 | 1,643.669 | 1,606.196 | 2,115.395 | 1,614.708 | 1,669.578 | 1,626.309 | 2,046.762 | 2,128.734 | 2,110.271 | 1,684.872 | 2,074.968 | 2,160.017 | 2,184.409 | 1,574.518 | 2,035.143 | 2,139.97 | 2,151.901 | 1,607.375 | 2,131.533 | 2,227.981 | 2,236.372 | 1,618.301 | 2,191.3 | 2,283.885 | 2,294.225 | 1,587.738 | 1,539.311 | 2,439.691 | 2,453.017 | 2,485.73 | 2,540.312 | 2,651.484 | 2,622.563 | 1,587.91 | 2,649.5 | 2,853.545 | 2,776.441 | 1,598.861 | 2,979.542 | 2,955.779 | 2,928.931 | 1,792.705 | 896.064 | 931.478 | 952.13 | 956.459 | 557.483 | 1,022.532 | 997.127 | 605.423 | 986.443 | 1,030.212 | 994.645 | 617.797 | 1,075.305 | 1,128.207 | 1,050.661 | 815.637 | 999.602 | 1,072.018 | 1,050.643 | 975.218 | 984.327 | 1,056.035 | 997.164 | 953.886 | 955.642 | 1,026.01 | 1,049.794 | 965.597 | 951.324 | 1,050.367 | 1,023.72 | 992.007 | 1,034.009 | 1,071.39 | 1,044.005 | 665.63 | 746.259 | 742.4 | 725.87 | 700.146 | 730.313 | 753.282 | 724.802 | 723.006 | 777.757 | 813.947 | 837.512 | 771.116 | 759.581 | 805.615 | 788.613 | 659.2 | 672.5 | 760.6 | 738.2 | 729.6 | 753.6 | 769.5 | 808.2 | 776.4 | 787.1 | 828.4 | 877.9 | 807.4 | 814.4 | 858.6 | 783.1 | 736.4 |