Stratus Properties Inc.
NASDAQ:STRS
24.36 (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 | 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 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.638 | 13.498 | 21.528 | 32.432 | 35.162 | 44.145 | 50.895 | 37.666 | 63.537 | 102.372 | 12.273 | 24.229 | 23.169 | 15.272 | 12.56 | 12.434 | 13.422 | 16.138 | 23.882 | 8.765 | 32.49 | 18.073 | 19.048 | 19.004 | 21.182 | 12.66 | 15.883 | 14.611 | 16.152 | 14.805 | 27.083 | 13.597 | 16.24 | 10.566 | 11.285 | 17.036 | 33.19 | 25.474 | 24.724 | 29.645 | 26.676 | 24.26 | 19.76 | 21.307 | 45.438 | 17.785 | 15.189 | 12.784 | 16.782 | 15.075 | 13.975 | 7.695 | 7.591 | 6.736 | 10.839 | 11.73 | 12.621 | 13.227 | 5.908 | 15.398 | 24.926 | 33.549 | 16.457 | 17.097 | 36.829 | 34.693 | 37.73 | 40.985 | 1.475 | 4.673 | 1.304 | 1.955 | 5.665 | 10.628 | 9.064 | 1.901 | 0.908 | 1.308 | 1.032 | 0.379 | 4.13 | 1.346 | 1.5 | 3.413 | 2.04 | 1.929 | 1.476 | 1.361 | 1.093 | 2.754 | 1.11 | 3.705 | 0.579 | 2.041 | 1.434 | 7.996 | 3.626 | 4.458 | 3.333 | 4 | 3.9 | 4.2 | 4.9 | 5.2 | 3.7 | 1.9 | 2.4 | 0.9 | 3.9 | 2.7 | 6.4 | 2.1 | 1.8 | 1.8 | 0.8 | 2.3 | 2.4 | 1.1 | 1.1 | 1.2 | 1.1 | 2.5 | 0.3 | 2.5 | 6.8 | 4.6 | 1.5 | 1.9 | 3.7 | 1.4 |
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 | 14.894 | 15.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.638 | 13.498 | 21.528 | 32.432 | 35.162 | 44.145 | 50.895 | 37.666 | 63.537 | 102.372 | 12.273 | 24.229 | 23.169 | 15.272 | 12.56 | 12.434 | 13.422 | 16.138 | 23.882 | 8.765 | 32.49 | 18.073 | 19.048 | 19.004 | 21.182 | 12.66 | 15.883 | 14.611 | 16.152 | 14.805 | 27.083 | 13.597 | 16.24 | 10.566 | 11.285 | 17.036 | 33.19 | 25.474 | 24.724 | 29.645 | 26.676 | 24.26 | 19.76 | 21.307 | 45.438 | 17.785 | 15.189 | 12.784 | 16.782 | 15.075 | 13.975 | 7.695 | 7.591 | 6.736 | 10.839 | 11.73 | 12.621 | 13.227 | 5.908 | 15.398 | 24.926 | 33.549 | 31.351 | 17.097 | 36.829 | 34.693 | 37.73 | 40.985 | 1.475 | 4.673 | 1.304 | 1.955 | 5.665 | 10.628 | 9.064 | 1.901 | 0.908 | 1.308 | 1.032 | 0.379 | 4.13 | 1.346 | 1.5 | 3.413 | 2.04 | 1.929 | 1.476 | 1.361 | 1.093 | 2.754 | 1.11 | 3.705 | 0.579 | 2.041 | 1.434 | 7.996 | 3.626 | 4.458 | 3.333 | 4 | 3.9 | 4.2 | 4.9 | 5.2 | 3.7 | 1.9 | 2.4 | 0.9 | 3.9 | 2.7 | 6.4 | 2.1 | 1.8 | 1.8 | 0.8 | 2.3 | 2.4 | 1.1 | 1.1 | 1.2 | 1.1 | 2.5 | 0.3 | 2.5 | 6.8 | 4.6 | 1.5 | 1.9 | 3.7 | 1.4 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.525 | 1.306 | 1.202 | 2.315 | 1.183 | 0.88 | 1.194 | 0.934 | 0.607 | 0.361 | 0.741 | 0.042 | 0.475 | 0.25 | 0.289 | 0.345 | 0.161 | 0.243 | 0.121 | 0.828 | 0.613 | 0.589 | 0.44 | 0.714 | 0.729 | 3.078 | 2.641 | 0.74 | 1.276 | 0.398 | 0.557 | 0.596 | 1.745 | 1.256 | 1.442 | 1.3 | 2.1 | 2 | 2 | 0.9 | 5 | 1.5 | 1.2 | 1.6 | 0 | 0 | 5.4 | 4.1 | 2.9 | 7.5 | 7.1 | 7.3 | 0 | 4.9 | 2.5 | 5.7 | 8.8 | 8.9 | 8.4 | 102.8 | 2.8 | 37.1 | 34.3 | 29.7 | 21.9 | 14.8 |
Inventory
| 0 | 4.46 | 7.342 | 7.382 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 1.773 | 2 | 4.204 | 5.018 | 6.96 | 7.546 | 14.872 | 16.894 | 17.897 | 17.523 | 16.396 | 18.98 | 19.677 | 22.306 | 22.612 | 18.212 | 20.196 | 20.442 | 21.236 | 21.526 | 24.323 | 24.999 | 25.944 | 27.013 | 50.927 | 31.872 | 12.245 | 16.407 | 20.233 | 24.026 | 18.133 | 23.229 | 29.318 | 48.328 | 60.244 | 149.345 | 0 | 0 | 74.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.563 | 1.39 | 1.401 | 3.4 | 1.233 | 1.161 | 1.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.8 | 0.1 |
Other Current Assets
| 0 | 0.463 | 0.787 | 1.035 | 1.228 | 0.995 | 8.889 | 8.043 | 13.776 | 8.162 | 162.031 | 169.347 | 103.716 | 21.612 | 18.682 | 257.435 | 19.627 | 18.734 | 13.824 | 56.739 | 17.254 | 15.566 | 14.981 | 0 | 25.91 | 24.637 | 17.352 | 24.779 | 23.751 | 10.597 | 9.757 | 11.892 | 10.682 | 10.081 | 8.293 | 8.731 | 8.181 | 6.485 | 5.385 | 7.615 | 6.264 | 4.55 | 3.145 | 5.077 | 9.345 | 31.401 | 20.073 | 17.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 1.755 | 6.579 | 0.351 | 0.39 | 34.177 | 4.04 | 3.558 | 3.7 | 9.497 | 14.284 | 9.955 | 14.98 | 0.072 | 0.112 | 0.09 | 0.04 | 0.079 | 0.09 | 0.111 | 0.194 | 0.312 | 0.106 | 0.09 | 0.146 | 0.236 | 0.079 | 0.091 | 0.073 | 0.126 | 0.188 | 0.221 | 0.218 | 0.258 | 0.404 | 0.345 | 0.3 | 0.4 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 1.6 | 0 | 0.1 | 0.3 | 0.2 | 0.2 | 324.1 | 355 | 0.8 | 0.2 | 0.4 | 0 |
Total Current Assets
| 19.638 | 347.769 | 28.87 | 39.814 | 38.163 | 46.913 | 61.557 | 47.482 | 79.086 | 112.307 | 176.077 | 195.349 | 128.658 | 38.657 | 33.242 | 74.903 | 38.067 | 41.832 | 45.252 | 188.229 | 66.638 | 51.536 | 51.552 | 55.315 | 66.072 | 56.974 | 55.541 | 62.002 | 58.115 | 45.598 | 57.282 | 46.725 | 48.448 | 44.97 | 44.577 | 51.711 | 68.384 | 82.886 | 61.981 | 49.505 | 49.347 | 49.043 | 46.931 | 44.517 | 78.012 | 78.504 | 83.59 | 90.685 | 16.782 | 15.075 | 13.975 | 7.695 | 7.591 | 6.736 | 10.839 | 11.73 | 12.621 | 13.227 | 5.908 | 23.694 | 24.926 | 33.549 | 31.351 | 17.103 | 40.109 | 43.141 | 40.673 | 45.091 | 40.235 | 10.826 | 7.217 | 7.733 | 10.104 | 14.645 | 10.696 | 15.022 | 1.455 | 1.67 | 1.411 | 0.811 | 4.413 | 1.739 | 1.792 | 4.435 | 2.965 | 2.624 | 2.006 | 2.221 | 2.058 | 5.911 | 3.842 | 4.518 | 1.981 | 2.627 | 2.212 | 8.81 | 5.629 | 6.118 | 5.12 | 5.6 | 6.4 | 6.4 | 7.3 | 6.5 | 9.1 | 3.7 | 4.1 | 2.9 | 4.6 | 4.7 | 11.8 | 6.2 | 4.7 | 9.3 | 7.9 | 9.6 | 5.3 | 6 | 5.2 | 6.9 | 10 | 11.7 | 8.9 | 105.5 | 333.7 | 396.7 | 36.6 | 32.8 | 26.8 | 16.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10.368 | 10.647 | 10.932 | 11.174 | 11.449 | 11.711 | 11.981 | 10.631 | 10.91 | 10.35 | 10.46 | 10.487 | 10.634 | 10.74 | 10.784 | 10.871 | 10.923 | 11.067 | 11.222 | 11.378 | 11.534 | 11.692 | 11.854 | 117.679 | 234.796 | 210.425 | 187.859 | 133.288 | 128.199 | 115.691 | 119.307 | 130.526 | 125.224 | 136.097 | 155.651 | 162.568 | 328.749 | 305.058 | 315.095 | 323.354 | 177.913 | 293.901 | 278.902 | 203.934 | 277.86 | 272.886 | 269.634 | 270.496 | 271.51 | 283.222 | 283.92 | 301.113 | 336.354 | 377.873 | 390.085 | 143.049 | 158.193 | 345.51 | 115.543 | 101.863 | 253.11 | 231.499 | 211.541 | 200.399 | 190.957 | 181.047 | 172.446 | 170.703 | 24.673 | 170.547 | 46.284 | 179.912 | 159.898 | 155.25 | 152.482 | 152.973 | 164.07 | 160.772 | 151.817 | 147.121 | 125.732 | 123.977 | 122.567 | 113.732 | 134.39 | 137.959 | 135.653 | 132.344 | 132.866 | 131.832 | 114.547 | 110.042 | 106.707 | 101.507 | 99.497 | 93.005 | 91.549 | 90.371 | 89.12 | 91.7 | 96.8 | 97.8 | 96.9 | 96.6 | 98.9 | 103.4 | 105.1 | 105.3 | 0 | 0 | 108.8 | 118 | 123.2 | 152.3 | 170.5 | 180 | 181.3 | 197.4 | 201.9 | 198.5 | 318.2 | 0 | 0 | 286.5 | 280.4 | 274.8 | 644.2 | 415.6 | 441.4 | 453.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188.39 | 189.365 | 190.619 | 184.159 | 0 | 240.614 | 238.984 | 208.779 | 186.626 | 0 | 0.615 | 0.882 | 0.795 | 3.307 | 3.52 | 3.833 | 4.427 | 4.5 | 4.214 | 3.364 | 3.402 | 3.446 | 3.507 | 3.359 | 3.246 | 3.343 | 3.419 | 3.008 | 3.084 | 229.111 | 3.257 | 198.042 | 185.393 | 3.468 | 2.36 | 2.469 | 17.671 | 2.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.173 | 0.173 | 0.173 | 0.173 | 0.038 | 0.038 | 0.038 | 0.038 | 0.047 | 0.177 | 4.843 | 6.009 | 0 | 0 | 0 | 0.044 | 0.034 | 9.58 | 9.834 | 12.311 | 12.387 | 11.873 | 11.543 | 11.834 | 12.542 | 12.114 | 11.965 | 11.461 | 18.63 | 29.973 | 27.141 | 17.223 | 28.156 | 15.367 | 15.351 | 15.329 | 15.977 | 9.934 | 9.942 | 11.759 | 0 | 0 | 0 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.17 | 0.172 | 0.17 | 9.038 | 8.296 | 8.633 | 9 | 8.243 | 7.33 | 4.975 | 7.054 | 5.653 | 5.534 | 6.728 | 7.174 | 6.997 | 7.105 | 6.468 | 6.277 | 6.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 155.427 | 469.542 | 466.605 | 452.371 | 427.093 | 406.143 | 386.989 | 372.794 | 361.826 | 353.388 | 329.381 | 419.808 | 460.944 | 457.845 | 458.198 | 494.195 | 489.226 | 492.63 | 349.45 | 477.373 | 467.63 | 453.834 | 311.665 | 174.646 | 169.175 | 171.063 | 10.852 | 16.155 | 13.573 | 14.079 | 257.701 | 15.407 | 18.84 | 15.264 | 16.393 | 16.434 | 18.211 | 18.247 | 17.274 | 157.371 | 17.068 | 18.213 | 94.065 | 16.036 | 13.59 | 14.577 | 14.545 | 93.949 | 100.812 | 102.611 | 109.551 | 86.393 | 43.115 | 47.74 | 297.153 | 24.082 | 22.59 | 21.133 | 17.64 | 13.552 | 7.059 | 9.966 | 10.043 | 8.12 | 7.74 | 5.702 | 7.029 | 148.955 | 27.489 | 147.119 | 9.2 | 11.223 | 9.104 | 6.018 | 5.891 | 3.875 | 4.689 | 5.133 | 4.929 | 25.246 | 24.565 | 24.295 | 24.263 | 2.118 | 3.361 | 3.646 | 4.684 | 5.16 | 4.485 | 21.067 | 14.918 | 16.098 | 13.909 | 11.868 | 10.078 | 13.037 | 15.401 | 17.51 | 18.4 | 10.8 | 8.1 | 7.8 | 8.7 | 9.8 | 6.9 | 5.1 | 4.6 | 63.6 | 60 | 6.6 | 6 | 6.4 | 7.4 | 6.8 | 5.2 | 5.3 | 6.2 | 8.8 | 9 | 2.1 | 326.9 | 327.1 | 3.8 | 3.5 | 6.5 | 6 | 261.1 | 256.5 | 245.3 |
Total Non-Current Assets
| 10.541 | 166.247 | 480.647 | 477.952 | 463.858 | 438.842 | 418.162 | 397.658 | 383.751 | 372.353 | 368.691 | 345.877 | 430.442 | 471.684 | 468.629 | 469.113 | 505.152 | 509.873 | 513.686 | 373.139 | 501.294 | 491.195 | 477.231 | 441.178 | 421.984 | 391.714 | 370.887 | 343.991 | 352.349 | 349.856 | 344.686 | 405.45 | 409.401 | 409.288 | 395.045 | 380.916 | 361.16 | 333.818 | 344.166 | 353.182 | 338.591 | 314.489 | 300.948 | 302.426 | 298.396 | 290.69 | 287.575 | 288.443 | 368.905 | 387.541 | 389.89 | 413.91 | 426.09 | 424.407 | 441.003 | 443.456 | 411.558 | 371.527 | 343.756 | 304.896 | 278.763 | 249.918 | 232.219 | 235.443 | 206.138 | 195.841 | 183.801 | 183.266 | 180.356 | 205.21 | 200.4 | 196.217 | 177.589 | 170.631 | 164.886 | 158.864 | 167.945 | 165.461 | 156.95 | 152.05 | 150.978 | 148.542 | 146.862 | 137.995 | 136.508 | 141.32 | 139.49 | 137.219 | 138.026 | 136.317 | 135.614 | 124.96 | 122.805 | 115.416 | 111.365 | 103.083 | 104.586 | 105.772 | 106.63 | 110.1 | 107.6 | 105.9 | 104.7 | 105.3 | 108.7 | 110.3 | 110.2 | 109.9 | 63.6 | 60 | 115.4 | 124 | 129.6 | 159.7 | 177.3 | 185.2 | 186.6 | 203.6 | 210.7 | 207.5 | 320.3 | 326.9 | 327.1 | 290.3 | 283.9 | 281.3 | 650.2 | 676.7 | 697.9 | 698.7 |
Total Assets
| 523.18 | 514.016 | 509.517 | 517.766 | 502.021 | 485.755 | 479.719 | 445.14 | 462.837 | 484.66 | 544.768 | 541.226 | 559.1 | 510.341 | 501.871 | 544.016 | 543.219 | 551.705 | 558.938 | 561.368 | 567.932 | 542.731 | 528.783 | 496.493 | 488.056 | 448.688 | 426.428 | 405.993 | 410.464 | 395.454 | 401.968 | 452.175 | 457.849 | 454.258 | 439.622 | 432.627 | 429.544 | 416.704 | 406.147 | 402.687 | 387.938 | 363.532 | 347.879 | 346.943 | 376.408 | 369.194 | 371.165 | 379.128 | 385.687 | 402.616 | 403.865 | 421.605 | 433.681 | 431.143 | 451.842 | 455.186 | 424.179 | 384.754 | 349.664 | 328.59 | 303.689 | 283.467 | 263.57 | 252.546 | 246.247 | 238.982 | 224.474 | 228.357 | 220.591 | 216.036 | 207.617 | 203.95 | 187.693 | 185.276 | 175.582 | 173.886 | 169.4 | 167.131 | 158.361 | 152.861 | 155.391 | 150.281 | 148.654 | 142.43 | 139.473 | 143.944 | 141.496 | 139.44 | 140.084 | 142.228 | 139.456 | 129.478 | 124.786 | 118.043 | 113.577 | 111.893 | 110.215 | 111.89 | 111.75 | 115.7 | 114 | 112.3 | 112 | 111.8 | 117.8 | 114 | 114.3 | 112.8 | 68.2 | 64.7 | 127.2 | 130.2 | 134.3 | 169 | 185.2 | 194.8 | 191.9 | 209.6 | 215.9 | 214.4 | 330.3 | 338.6 | 336 | 395.8 | 617.6 | 678 | 686.8 | 709.5 | 724.7 | 715 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.341 | 10.676 | 14.869 | 15.629 | 17.136 | 18.107 | 14.684 | 15.244 | 13.187 | 15.68 | 14.573 | 14.118 | 10.541 | 9.92 | 8.659 | 7.455 | 9.92 | 10.346 | 12.986 | 16.053 | 15.888 | 16.461 | 23.943 | 18.421 | 20.976 | 22.195 | 22.239 | 22.809 | 15.422 | 11.333 | 12.153 | 6.734 | 7.93 | 12 | 14.552 | 14.182 | 16.546 | 11.59 | 10.669 | 8.076 | 7.866 | 6.133 | 6.494 | 5.143 | 5.709 | 29.251 | 18.824 | 13.845 | 6.037 | 5.216 | 6.542 | 8.76 | 11.23 | 13.421 | 22.826 | 19.328 | 0 | 28.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.858 | 5.825 | 6.324 | 8.417 | 5.607 | 5.353 | 5.676 | 8.654 | 6.345 | 5.345 | 6.305 | 4.794 | 5.186 | 4.811 | 1.343 | 1.912 | 2.131 | 1.921 | 1.773 | 2.009 | 1.687 | 1.872 | 1.663 | 1.915 | 2.318 | 2.146 | 2.482 | 3.147 | 2.893 | 2.575 | 1.92 | 0.68 | 0.775 | 0.445 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 1.9 | 1.6 | 1.8 | 1.2 | 0 | 0 | 3.8 | 5.8 | 2.7 | 4.5 | 4 | 8.1 | 16.8 | 15.9 | 18.7 | 18.7 | 21.4 | 19.6 | 20.1 | 32.4 | 5.4 | 17.2 | 12 | 0 | 0 | 8.4 |
Short Term Debt
| 0 | 0 | 9.888 | 0 | 42.065 | 42.171 | 41.93 | 0 | 0 | 0 | 0 | -179.967 | 0 | 0 | 34.077 | 0 | 0 | 0 | 0 | 174.241 | 0 | 0 | 0 | -96.685 | 0 | 0 | 0 | 25.765 | 0 | 0 | 0 | 46.547 | 38.029 | 0 | 0 | 28.838 | 16.178 | 38.884 | 30.639 | 0 | 19.134 | 17.538 | 7.774 | 0 | 10.256 | 0 | 10.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.267 | 0.242 | 2 | 0.32 | 0.316 | 0.311 | 0.307 | 0.278 | 2.172 | 0.169 | 6.735 | 7.895 | 7.913 | 1.531 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 2.316 | 18.235 | 5.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.1 | 13.1 | 14.1 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 54.3 | 0 | 63.9 | 99.1 | 29.3 | 0 | 67.9 | 67.7 | 81.7 | 3.5 | 3.4 | 3.3 | 5 | 56.3 | 295 | 1 | 0 | 0.8 | 1.2 | 0.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.359 | 2.488 | 2.721 | 2.948 | 3.066 | 3.289 | 3.519 | 3.748 | 4.055 | 4.274 | 4.801 | 5.253 | 5.596 | 5.936 | 6.173 | 6.656 | 7.03 | 7.423 | 7.654 | 8.165 | 8.647 | 8.984 | 9.27 | 9.926 | 10.48 | 11.036 | 11.32 | 11.863 | 38.714 | 39.324 | 0 | -40.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.225 | 4.972 | 0 | 0 | 0 | 3.89 | 2.571 | 3.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.1 | -29.3 | 0 | -67.9 | -67.7 | -81.7 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -0.5 |
Other Current Liabilities
| 0 | -2.359 | 3.669 | -2.721 | -45.013 | -45.237 | -45.219 | 15.934 | -3.748 | -4.055 | -4.274 | -6.406 | -5.253 | -5.596 | -40.013 | 83.48 | -6.656 | -7.03 | -7.423 | 159.8 | -8.165 | -8.647 | -8.984 | 61.974 | -9.926 | -10.48 | -11.036 | -37.085 | -11.863 | -38.714 | -39.324 | -46.547 | -38.029 | 0 | 0 | -28.838 | -16.178 | -38.884 | 6.735 | 0 | -19.134 | -17.538 | -7.774 | 9.36 | -10.256 | 18.556 | 15.278 | 35.217 | 7.4 | 6.089 | 5.262 | 0 | 11.419 | 8.04 | 8.242 | 7.713 | 27.687 | 3.922 | 26.03 | 31.751 | 22.649 | 12.314 | 9.166 | 9.788 | 7.048 | 5.709 | 2.598 | 5.623 | 28.914 | 5.4 | 4.245 | 6.602 | 5.967 | 4.764 | 3.162 | 15.746 | 5.318 | 4.459 | 2.074 | 2.39 | 2.774 | 1.626 | 1.009 | 3.015 | 2.992 | 2.085 | 1.09 | 3.067 | 2.237 | 1.546 | 0.844 | 1.895 | 1.47 | 0.98 | 0.435 | 1.486 | 1.317 | 0.914 | 0.59 | 1.5 | 0.9 | 0.7 | 0.5 | 1.8 | 1.5 | 1 | 0.7 | 1.8 | 1.5 | 1.4 | 4.2 | -5.8 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.8 | 3.7 | 5.3 | 8.1 | 0.8 | 0 | 0.9 | 17.8 | 18.7 | 0 |
Total Current Liabilities
| 12.341 | 10.676 | 30.914 | 40.692 | 27.256 | 26.566 | 23.902 | 31.178 | 38.46 | 40.465 | 200.412 | 195.69 | 156.853 | 70.113 | 20.072 | 97.108 | 63.336 | 60.219 | 76.579 | 231.509 | 92.213 | 88.328 | 95.756 | 95.333 | 98.68 | 88.876 | 87.908 | 78.57 | 81.29 | 80.492 | 90.313 | 70.298 | 31.018 | 66.028 | 57.926 | 77.687 | 85.899 | 50.703 | 48.043 | 40.831 | 34.972 | 29.422 | 14.425 | 14.503 | 24.434 | 47.807 | 44.449 | 49.062 | 13.437 | 11.305 | 11.804 | 18.977 | 22.649 | 21.461 | 31.068 | 27.977 | 27.687 | 32.114 | 26.03 | 31.751 | 22.649 | 12.314 | 9.166 | 11.089 | 7.048 | 11.838 | 8.69 | 12.189 | 39.331 | 11.327 | 9.914 | 12.589 | 14.928 | 11.387 | 10.679 | 22.22 | 16.847 | 17.54 | 14.798 | 5.264 | 5.12 | 4.191 | 3.364 | 5.222 | 5.435 | 4.206 | 3.396 | 7.046 | 22.387 | 9.141 | 2.99 | 4.377 | 4.617 | 3.873 | 3.01 | 3.406 | 1.997 | 1.689 | 1.035 | 2.4 | 14.8 | 14.5 | 15.3 | 2.4 | 3.4 | 2.6 | 7.6 | 3 | 1.5 | 1.4 | 62.3 | 10.1 | 66.7 | 103.6 | 33.3 | 8.1 | 84.7 | 83.6 | 100.4 | 22.1 | 25.6 | 26.6 | 30.4 | 96.8 | 301.2 | 18.2 | 12.9 | 18.6 | 19.9 | 8.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 133.934 | 104.327 | 191.034 | 129.973 | 111.558 | 102.788 | 137.613 | 139.115 | 128.797 | 135.581 | 120.634 | 309.282 | 365.805 | 318.603 | 364.324 | 381.637 | 376.743 | 385.833 | 314.046 | 379.866 | 353.003 | 333.167 | 98.734 | 293.739 | 265.872 | 249.113 | 190.458 | 184.749 | 184.916 | 181.899 | 241.933 | 285.358 | 246.133 | 238.016 | 234.276 | 197.512 | 179.539 | 171.083 | 173.392 | 168.648 | 151.399 | 150.912 | 151.332 | 144.162 | 111.548 | 110.204 | 137.035 | 144.634 | 160.342 | 158.052 | 158.451 | 181.728 | 180.369 | 193.345 | 201.523 | 171.693 | 125.423 | 87.737 | 69.002 | 75.951 | 74.241 | 68.018 | 63.352 | 63.38 | 63.142 | 61.19 | 61.258 | 40 | 62.202 | 55.608 | 50.364 | 32.444 | 35.202 | 45.26 | 50.135 | 57.623 | 56.183 | 51.156 | 54.116 | 59.136 | 55.366 | 55.325 | 47.105 | 43.322 | 51.282 | 48.512 | 42.483 | 26.68 | 42.04 | 45.822 | 25.576 | 20.137 | 16.162 | 11.64 | 8.44 | 15.422 | 16.709 | 16.828 | 16.6 | 17.6 | 17.4 | 17.1 | 29.2 | 33.1 | 31.1 | 35 | 37.1 | 0 | 0 | 0 | 58.3 | 0 | 0 | 87 | 121.3 | 48.3 | 65.8 | 54.5 | 128.6 | 127 | 133.6 | 126.6 | 117.5 | 120.2 | 459.7 | 465.5 | 472.9 | 472.7 | 117 |
Deferred Revenue Non-Current
| 0 | 0 | 2.488 | 2.721 | 2.948 | 3.066 | 3.289 | 0 | 3.748 | 4.055 | 4.274 | 0 | 5.253 | 5.596 | 5.936 | 6.173 | 6.656 | 7.03 | 7.423 | 7.654 | 8.165 | 8.647 | 8.984 | 9.27 | 9.926 | 10.48 | 11.036 | 11.32 | 11.863 | 38.714 | 39.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.053 | 0 | 8.675 | 0 | 9.001 | 0 | 0 | 0 | 3.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.923 | 0.237 | -2.948 | -3.066 | -3.289 | 0 | -3.748 | -4.055 | -4.274 | 0 | -5.253 | -5.596 | -5.936 | -6.173 | -6.656 | -7.03 | -7.423 | -7.654 | -8.165 | -8.647 | -8.984 | -9.27 | -9.926 | -10.48 | -11.036 | -11.32 | -11.863 | -38.714 | -39.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.053 | 0 | -8.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.5 | 29.3 | 29.6 | 30.2 | 41.9 | 43.2 | 45.5 | 41 | 45.7 | 49.5 |
Other Non-Current Liabilities
| 210.704 | 5.143 | 74.432 | 16.498 | 58.969 | 56.929 | 57.022 | 20.21 | 25.718 | 27.527 | 184.054 | 197.861 | 111.875 | 31.084 | 55.139 | -33.353 | 24.092 | 21.599 | 20.69 | -125.923 | 34.595 | 24.108 | 19.697 | 8.069 | 23.048 | 18.319 | 18.526 | 54.016 | 64.382 | 40.855 | 48.262 | 72.482 | 33.335 | 63.442 | 52.082 | 47.495 | 79.141 | 47.842 | 45.645 | 46.133 | 42.2 | 37.151 | 20.139 | 11.792 | 32.553 | 29.569 | 35.987 | 19.353 | 18.404 | 7.935 | 14.6 | 36.712 | 17.846 | 11.719 | 9.599 | 12.886 | 10.832 | 10.417 | 9.543 | 9.924 | 2.079 | 2.89 | 3.017 | 3.583 | 4.648 | 1.859 | 2.296 | 2.51 | 5.934 | 6.216 | 6.655 | 7.051 | 7.634 | 7.904 | 6.713 | 7.364 | 5.355 | 5.349 | 5.349 | 5.285 | 5.388 | 5.388 | 4.771 | 3.282 | 3.294 | 3.283 | 3.283 | 3.292 | 3.259 | 3.404 | 3.203 | 14.866 | 5.179 | 6.271 | 7.827 | 8.967 | 7.92 | 8.781 | 9.769 | 19.9 | 6.8 | 6.4 | 6.1 | 6.2 | 6.2 | 5.7 | 6 | 6.1 | -0.1 | 0 | 6.7 | -56.9 | 7 | 6.3 | 6.3 | 5.9 | 4.5 | 4.6 | 4.5 | 4.3 | 5.9 | 6 | 6 | 5.6 | 3 | 2.9 | 2.9 | 0.2 | 0.3 | 0 |
Total Non-Current Liabilities
| 210.704 | 139.077 | 178.759 | 182.469 | 178.822 | 160.028 | 150.592 | 141.889 | 139.56 | 131.539 | 133.796 | 136.923 | 274.845 | 336.696 | 368.265 | 337.144 | 358.969 | 355.499 | 350.353 | 195.777 | 338.136 | 313.891 | 290.035 | 254.509 | 249.009 | 227.99 | 213.006 | 200.033 | 195.126 | 195.326 | 191.325 | 250.851 | 295.605 | 255.547 | 246.724 | 218.266 | 207.3 | 188.268 | 179.354 | 186.77 | 183.742 | 165.261 | 163.12 | 163.124 | 157.99 | 122.561 | 120.566 | 121.171 | 155.638 | 171.189 | 167.39 | 184.946 | 188.155 | 187.214 | 202.944 | 214.409 | 182.525 | 135.84 | 97.28 | 78.926 | 78.03 | 77.131 | 71.035 | 66.935 | 68.028 | 65.001 | 63.486 | 63.768 | 45.934 | 68.418 | 62.263 | 57.415 | 40.078 | 43.106 | 51.973 | 57.499 | 62.978 | 61.532 | 56.505 | 59.401 | 64.524 | 60.754 | 60.096 | 50.387 | 46.616 | 54.565 | 51.795 | 45.775 | 29.939 | 45.444 | 49.025 | 40.442 | 25.316 | 22.433 | 19.467 | 17.407 | 23.342 | 25.49 | 26.597 | 36.5 | 24.4 | 23.8 | 23.2 | 35.4 | 39.3 | 36.8 | 41 | 43.2 | -0.1 | 0 | 6.7 | 63.9 | 7 | 6.3 | 93.3 | 127.2 | 52.8 | 70.4 | 59 | 132.9 | 163.4 | 168.9 | 162.2 | 153.3 | 165.1 | 505.8 | 513.9 | 514.1 | 518.7 | 166.5 |
Total Liabilities
| 223.045 | 216.51 | 209.673 | 223.161 | 206.078 | 186.594 | 174.494 | 173.067 | 178.02 | 172.004 | 334.208 | 332.613 | 431.698 | 406.809 | 388.337 | 434.252 | 422.305 | 415.718 | 426.932 | 427.286 | 430.349 | 402.219 | 385.791 | 349.842 | 347.689 | 316.866 | 300.914 | 278.603 | 276.416 | 275.818 | 281.638 | 321.149 | 326.623 | 321.575 | 304.65 | 295.953 | 293.199 | 238.971 | 227.397 | 227.601 | 218.714 | 194.683 | 177.545 | 177.627 | 182.424 | 170.368 | 165.015 | 170.233 | 169.075 | 182.494 | 179.194 | 203.923 | 210.804 | 208.675 | 234.012 | 242.386 | 210.212 | 167.954 | 123.31 | 110.677 | 100.679 | 89.445 | 80.201 | 78.024 | 75.076 | 76.839 | 72.176 | 75.957 | 85.265 | 79.745 | 72.177 | 70.004 | 55.006 | 54.493 | 62.652 | 79.719 | 79.825 | 79.072 | 71.303 | 64.665 | 69.644 | 64.945 | 63.46 | 55.609 | 52.051 | 58.771 | 55.191 | 52.821 | 52.326 | 54.585 | 52.015 | 44.819 | 29.933 | 26.306 | 22.477 | 20.813 | 25.339 | 27.179 | 27.632 | 38.9 | 39.2 | 38.3 | 38.5 | 37.8 | 42.7 | 39.4 | 48.6 | 46.2 | 1.4 | 1.4 | 69 | 74 | 73.7 | 109.9 | 126.6 | 135.3 | 137.5 | 154 | 159.4 | 155 | 189 | 195.5 | 192.6 | 250.1 | 466.3 | 524 | 526.8 | 532.7 | 538.6 | 175.4 |
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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 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
| 0.097 | 0.097 | 0.097 | 0.096 | 0.096 | 0.096 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.092 | 0.092 | 0.092 | 0.092 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.091 | 0.09 | 0.09 | 0.09 | 0.09 | 0.084 | 0.084 | 0.084 | 0.084 | 0.084 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.082 | 0.082 | 0.082 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.076 | 0.075 | 0.074 | 0.074 | 0.074 | 0.073 | 0 | 0.072 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.143 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 176.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 29.108 | 29.472 | 31.197 | 26.645 | 27.506 | 30.35 | 35.651 | 41.452 | 47.559 | 89.93 | -6.691 | -8.963 | -71.34 | -67.576 | -57.413 | -66.357 | -55.581 | -40.503 | -44.637 | -43.567 | -45.59 | -42.63 | -40.241 | -41.103 | -42.22 | -39.848 | -38.991 | -37.121 | -30.255 | -44.563 | -43.67 | -41.143 | -40.969 | -39.31 | -36.827 | -35.144 | -35.45 | -45.698 | -44.579 | -47.321 | -58.811 | -59.408 | -59.627 | -60.724 | -61.564 | -61.524 | -62.156 | -63.309 | -63.255 | -63.578 | -60.02 | -61.723 | -57.444 | -53.868 | -52.216 | -51.335 | -51.764 | -49.242 | -37.708 | -35.999 | -34.829 | -33.276 | -31.832 | -30.095 | -26.277 | -30.484 | -29.211 | -29.3 | -42.021 | -41.677 | -41.918 | -42.655 | -47.686 | -48.866 | -66.641 | -82.943 | -87.69 | -91.008 | 0 | -91.417 | 0 | 0 | 0 | -92.089 | 0 | 0 | 0 | -92.109 | 0 | 0 | 0 | -91.588 | 0 | 0 | 0 | -95.528 | -101.783 | -101.947 | -102.522 | -109.8 | -111.8 | -112.5 | -113.1 | -112.6 | -111.5 | -112 | -110.9 | -110 | 0 | 0 | -114.8 | -116.8 | -118.2 | -117.5 | -116.2 | -117.1 | -117.2 | -120.9 | -117.2 | -117.2 | -30.9 | -30.9 | -30.9 | -30.9 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -0.265 | -0.374 | -0.279 | -0.258 | -0.326 | -0.167 | -0.022 | -0 | 0 | -0 | -18.38 | 0 | 0 | 0 | -9.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | -3.617 | -3.617 | -3.617 | -3.311 | -3.311 | -3.311 | -3.311 | -6.593 | -6.593 | -6.593 | -0.567 | -0.636 | -0.705 | 87.058 | -0.841 | 85.747 | 85.336 | 85.194 | -0.452 | 87.422 | 85.173 | -2.556 | -2.556 | 87.758 | -0.322 | -0.322 | -0.322 | 84.853 | 81.737 | 0 | -189 | -209 | -209 | -209 | -209 | -122 | -122 | -0.1 | -122 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -305.1 | -305.1 | 0 | 0 | -258.9 | 0 | -258.9 |
Other Total Stockholders Equity
| 167.162 | 166.719 | 166.279 | 164.738 | 164.369 | 164.37 | 165.127 | 165.702 | 172.119 | 172.405 | 166.766 | 167.006 | 166.8 | 166.57 | 166.368 | 165.177 | 165.02 | 164.822 | 164.644 | 164.573 | 165.007 | 164.974 | 165.064 | 164.996 | 164.764 | 164.497 | 164.332 | 164.338 | 164.127 | 164.023 | 163.832 | 172.002 | 172.028 | 171.826 | 171.632 | 171.652 | 171.633 | 184.076 | 183.995 | 183.952 | 183.862 | 183.669 | 183.648 | 184.276 | 184.32 | 184.366 | 184.532 | 184.906 | 184.818 | 184.729 | 184.662 | 179.828 | 180.056 | 179.938 | 179.852 | 179.801 | 179.677 | 179.521 | 179.305 | 179.392 | 179.344 | 179.139 | 178.938 | 179.251 | 180.876 | 181.931 | 181.427 | 181.619 | 177.266 | 177.887 | 177.277 | 176.52 | 180.297 | 179.574 | 179.497 | 177.603 | 177.827 | 179.699 | 0 | 180.382 | 0 | 0 | 0 | 179.29 | 0 | 0 | 88.861 | 178.656 | 0 | 87.965 | 87.763 | 176.175 | 0 | 0 | 81.1 | 365.465 | 385.559 | 385.558 | 385.54 | 176.457 | 298.6 | 0 | 176.7 | 298.6 | 176.6 | 176.7 | 176.7 | 176.6 | 66.8 | 63.3 | 173 | 173 | 178.8 | 176.6 | 174.8 | 176.6 | 171.6 | 176.5 | 173.7 | 176.6 | 172.2 | 174 | 174.3 | 481.7 | 456.4 | 154 | 160 | 433.5 | 183.8 | 798.5 |
Total Shareholders Equity
| 196.367 | 196.288 | 197.573 | 191.479 | 191.971 | 194.816 | 200.872 | 207.248 | 219.772 | 262.429 | 160.169 | 158.137 | 95.554 | 99.088 | 109.049 | 98.914 | 109.532 | 124.412 | 120.1 | 121.099 | 119.51 | 122.437 | 124.916 | 123.986 | 122.637 | 124.742 | 125.434 | 127.31 | 133.965 | 119.553 | 120.255 | 130.951 | 131.151 | 132.608 | 134.897 | 136.599 | 136.274 | 138.204 | 139.133 | 136.443 | 124.884 | 124.026 | 123.945 | 123.621 | 122.847 | 122.933 | 122.467 | 121.687 | 121.653 | 121.241 | 124.732 | 118.189 | 122.696 | 126.154 | 127.72 | 128.55 | 127.996 | 130.362 | 141.68 | 143.476 | 144.598 | 145.946 | 147.189 | 149.236 | 154.681 | 151.529 | 152.298 | 152.4 | 135.326 | 136.291 | 135.44 | 133.946 | 132.687 | 130.783 | 112.93 | 94.167 | 89.575 | 88.059 | 87.058 | 88.196 | 85.747 | 85.336 | 85.194 | 86.821 | 87.422 | 85.173 | 86.305 | 86.619 | 87.758 | 87.643 | 87.441 | 84.659 | 94.853 | 91.737 | 91.1 | 91.08 | 84.876 | 84.711 | 84.118 | 76.8 | 74.8 | 74 | 73.5 | 74 | 75.1 | 74.6 | 65.7 | 66.6 | 66.8 | 63.3 | 58.2 | 56.2 | 60.6 | 59.1 | 58.6 | 59.5 | 54.4 | 55.6 | 56.5 | 59.4 | 141.3 | 143.1 | 143.4 | 145.7 | 151.3 | 154 | 160 | 174.6 | 183.8 | 539.6 |
Total Equity
| 300.135 | 297.506 | 299.844 | 294.605 | 295.943 | 299.161 | 305.225 | 272.073 | 284.817 | 312.656 | 210.56 | 208.613 | 127.402 | 103.532 | 113.534 | 109.764 | 120.914 | 135.987 | 132.006 | 134.082 | 137.583 | 140.512 | 142.992 | 146.651 | 140.367 | 131.822 | 125.514 | 127.39 | 134.048 | 119.636 | 120.33 | 131.026 | 131.226 | 132.683 | 134.972 | 136.674 | 136.345 | 177.733 | 178.75 | 175.086 | 169.224 | 168.849 | 170.334 | 169.316 | 193.984 | 198.826 | 206.15 | 208.895 | 216.612 | 220.122 | 224.671 | 217.682 | 222.877 | 222.468 | 217.83 | 212.8 | 213.967 | 216.8 | 226.354 | 217.913 | 203.01 | 194.022 | 183.369 | 174.522 | 171.171 | 162.143 | 152.298 | 152.4 | 135.326 | 136.291 | 135.44 | 133.946 | 132.687 | 130.783 | 112.93 | 94.167 | 89.575 | 88.059 | 87.058 | 88.196 | 85.747 | 85.336 | 85.194 | 86.821 | 87.422 | 85.173 | 86.305 | 86.619 | 87.758 | 87.643 | 87.441 | 84.659 | 94.853 | 91.737 | 91.1 | 91.08 | 84.876 | 84.711 | 84.118 | 76.8 | 74.8 | 74 | 73.5 | 74 | 75.1 | 74.6 | 65.7 | 66.6 | 66.8 | 63.3 | 58.2 | 56.2 | 60.6 | 59.1 | 58.6 | 59.5 | 54.4 | 55.6 | 56.5 | 59.4 | 141.3 | 143.1 | 143.4 | 145.7 | 151.3 | 154 | 160 | 176.8 | 186.1 | 539.6 |
Total Liabilities & Shareholders Equity
| 523.18 | 514.016 | 509.517 | 517.766 | 502.021 | 485.755 | 479.719 | 445.14 | 462.837 | 484.66 | 544.768 | 541.226 | 559.1 | 510.341 | 501.871 | 544.016 | 543.219 | 551.705 | 558.938 | 561.368 | 567.932 | 542.731 | 528.783 | 496.493 | 488.056 | 448.688 | 426.428 | 405.993 | 410.464 | 395.454 | 401.968 | 452.175 | 457.849 | 454.258 | 439.622 | 432.627 | 429.544 | 416.704 | 406.147 | 402.687 | 387.938 | 363.532 | 347.879 | 346.943 | 376.408 | 369.194 | 371.165 | 379.128 | 385.687 | 402.616 | 403.865 | 421.605 | 433.681 | 431.143 | 451.842 | 455.186 | 424.179 | 384.754 | 349.664 | 328.59 | 303.689 | 283.467 | 263.57 | 252.546 | 246.247 | 238.982 | 224.474 | 228.357 | 220.591 | 216.036 | 207.617 | 203.95 | 187.693 | 185.276 | 175.582 | 173.886 | 169.4 | 167.131 | 158.361 | 152.861 | 155.391 | 150.281 | 148.654 | 142.43 | 139.473 | 143.944 | 141.496 | 139.44 | 140.084 | 142.228 | 139.456 | 129.478 | 124.786 | 118.043 | 113.577 | 111.893 | 110.215 | 111.89 | 111.75 | 115.7 | 114 | 112.3 | 112 | 111.8 | 117.8 | 114 | 114.3 | 112.8 | 68.2 | 64.7 | 127.2 | 130.2 | 134.3 | 169 | 185.2 | 194.8 | 191.9 | 209.6 | 215.9 | 214.4 | 330.3 | 338.6 | 336 | 395.8 | 617.6 | 678 | 686.8 | 709.5 | 724.7 | 715 |