SWK Holdings Corporation
NASDAQ:SWKH
16.58 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.549 | 5.498 | 4.503 | 31.034 | 6.805 | 3.244 | 6.156 | 19.399 | 55.118 | 41.399 | 42.863 | 18.639 | 6.619 | 1.61 | 3.008 | 9.314 | 17.167 | 24.318 | 11.158 | 4.486 | 27.373 | 39.183 | 20.227 | 19.214 | 21.281 | 21.451 | 30.557 | 15.975 | 36.435 | 40.514 | 32.182 | 66.438 | 76.617 | 61.194 | 47.287 | 24.77 | 28.435 | 59.487 | 58.728 | 69.183 | 15.817 | 3.867 | 7.664 | 9.919 | 17.846 | 24.748 | 24.584 | 37.047 | 37.649 | 37.902 | 38.203 | 38.551 | 38.814 | 39.048 | 39.259 | 38.971 | 39.197 | 38.629 | 38.608 | 1.784 | 2.939 | 2.494 | 6.988 | 1.615 | 3.212 | 5.685 | 4.306 | 1.441 | 4.474 | 5.313 | 5.719 | 4.634 | 3.592 | 3.646 | 6.216 | 14.193 | 14.59 | 7.03 | 13.772 | 19.898 | 19.755 | 25.852 | 25.632 | 22.268 | 25.703 | 30.163 | 21.962 | 17.659 | 20.881 | 34.92 | 25.476 | 21.438 | 40.358 | 20.724 | 76.202 | 112.885 | 159.76 | 18.414 | 54.9 | 57.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.487 | 1.006 | 1.034 | 2.767 | 2.425 | 2.142 | 1.21 | 1.136 | 1.314 | 0.912 | 1.802 | 1.946 | 0 | 0 | 0.532 | 1.233 | 1.152 | 1.713 | 1.856 | 3.319 | 4.177 | 4.315 | 2.621 | 3.506 | 3.702 | 5.111 | 5.286 | 2.915 | 6.269 | 6.349 | 4.849 | 4.849 | 3.119 | 3.119 | 3.119 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.285 | 6.361 | 4.293 | 7.313 | 7.351 | 7.324 | 0 | 0.064 | 1.53 | 10.536 | 17.473 | 26.139 | 16.328 | 14.654 | 30.489 | 55.219 | 0.275 | 0.297 | 2.387 | 3.082 | 17.254 | 34.522 | 7.4 |
Cash and Short Term Investments
| 5.549 | 5.498 | 4.503 | 31.034 | 6.805 | 3.244 | 6.156 | 19.899 | 55.605 | 42.405 | 43.897 | 21.406 | 9.044 | 3.752 | 4.218 | 10.45 | 18.481 | 25.23 | 12.96 | 4.486 | 27.373 | 39.183 | 20.227 | 19.214 | 21.281 | 21.451 | 30.557 | 15.975 | 36.435 | 40.514 | 32.182 | 66.438 | 76.617 | 61.194 | 47.287 | 24.77 | 28.435 | 59.487 | 58.728 | 69.183 | 15.817 | 3.867 | 7.664 | 9.919 | 17.846 | 24.748 | 24.584 | 37.047 | 37.649 | 37.902 | 38.203 | 38.551 | 38.814 | 39.048 | 39.259 | 38.971 | 39.197 | 38.629 | 38.608 | 1.784 | 2.939 | 2.494 | 6.988 | 1.615 | 3.212 | 5.685 | 4.306 | 1.441 | 4.474 | 5.313 | 5.719 | 4.634 | 3.592 | 3.646 | 6.216 | 14.193 | 14.59 | 14.315 | 20.133 | 24.191 | 27.068 | 33.203 | 32.956 | 22.268 | 25.767 | 31.693 | 32.498 | 35.132 | 47.02 | 51.248 | 40.13 | 51.927 | 95.577 | 20.999 | 76.499 | 115.272 | 162.842 | 35.668 | 54.9 | 64.6 |
Net Receivables
| 272.854 | 267.637 | 4.729 | 4.411 | 227.331 | 4.345 | 3.094 | 7.384 | 1.869 | 1.979 | 1.803 | 2.254 | 2.639 | 2.171 | 1.911 | 4.608 | 2.001 | 2.011 | 2.554 | 177.5 | 171.335 | 156.34 | 168.805 | 167.449 | 172.245 | 167.422 | 153.632 | 165.317 | 140.58 | 131.966 | 127.42 | 89.35 | 76.066 | 90.727 | 100.473 | 124.409 | 124.217 | 96.595 | 11.614 | 1.657 | 1.252 | 1.313 | 1.188 | 0.956 | 0.384 | 0.322 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.443 | 6.487 | 6.03 | 6.355 | 7.556 | 12.505 | 11.81 | 8.409 | 10.247 | 9.78 | 9.823 | 7.789 | 8.756 | 7.288 | 9.306 | 6.274 | 6.095 | 5.828 | 5.21 | 3.319 | 4.497 | 2.528 | 3.598 | 5.624 | 7.908 | 6.167 | 5.365 | 6.879 | 10.269 | 12.177 | 18.076 | 18.836 | 15.942 | 19.223 | 36.527 | 27.141 | 43.393 | 37.653 | 31.719 | 9.595 | 4.7 | 2.3 |
Inventory
| 0 | 0 | 0.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.946 | 0 | 0 | 0.532 | 1.233 | 1.152 | 1.713 | 1.856 | 3.319 | 4.177 | 4.315 | 2.621 | 3.506 | 3.702 | 5.111 | 5.286 | 2.915 | 6.269 | 6.349 | 4.849 | 4.849 | 3.119 | 3.119 | 3.119 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.801 | -36.334 | -81.59 | -76.158 | -46.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -278.403 | -273.135 | 1.904 | 1.756 | 1.885 | 1.287 | 1.114 | 1.189 | 1.366 | 1.576 | 1.727 | 1.101 | 1.146 | 0.984 | 0.542 | 1.911 | 2.244 | 1.548 | 1.087 | -1.946 | 0 | 0 | -0.532 | -1.233 | -1.152 | -1.713 | -1.856 | -3.319 | -4.177 | -4.315 | -2.621 | -3.506 | -3.702 | -5.111 | -5.286 | -2.915 | -6.269 | -6.181 | -3.743 | -3.776 | -1.428 | -2.231 | -2.416 | -1.809 | 0.681 | 0.809 | 1.036 | 0.019 | 0.032 | 0.048 | 0.066 | 0.019 | 0.04 | 0.033 | 0.063 | 0.049 | 0.085 | 1.16 | 0.028 | 1.961 | 2.063 | 2.526 | 2.03 | 1.949 | 2.2 | 2.001 | 2.391 | 4.414 | 2.26 | 2.196 | 2.041 | 2.372 | 2.318 | 8.377 | 1.65 | 2.548 | 2.684 | 3.32 | 3.308 | 2.976 | 2.996 | 2.941 | 3.527 | 2.202 | 2.353 | 2.948 | 3.184 | 31.7 | 40 | 88.5 | 82.6 | 57.258 | 0 | 0 | 14.866 | 8.295 | 5.202 | 2.324 | 2 | 1.6 |
Total Current Assets
| 14.792 | 13.936 | 11.869 | 37.201 | 236.021 | 8.876 | 10.364 | 28.472 | 58.84 | 45.96 | 47.427 | 24.761 | 12.829 | 6.907 | 6.671 | 16.969 | 22.726 | 28.789 | 16.601 | 181.986 | 198.708 | 195.523 | 189.032 | 186.663 | 193.526 | 188.873 | 184.189 | 181.292 | 177.015 | 172.48 | 159.602 | 155.788 | 152.683 | 151.921 | 147.76 | 149.179 | 152.652 | 156.25 | 71.448 | 71.913 | 18.76 | 6.068 | 9.555 | 12.066 | 18.911 | 25.879 | 26.047 | 37.066 | 37.681 | 37.95 | 38.269 | 38.57 | 38.854 | 39.081 | 39.322 | 39.02 | 39.282 | 39.789 | 40.079 | 10.232 | 11.032 | 11.375 | 16.574 | 16.069 | 17.222 | 16.095 | 16.944 | 15.635 | 16.557 | 15.298 | 16.516 | 14.294 | 15.216 | 18.297 | 21.07 | 22.569 | 22.484 | 20.954 | 27.938 | 29.695 | 33.662 | 41.768 | 44.391 | 30.637 | 33.485 | 41.52 | 45.951 | 51.208 | 68.762 | 76.994 | 62.514 | 81.82 | 145.445 | 61.054 | 134.758 | 161.22 | 199.763 | 47.587 | 61.6 | 68.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.008 | 5.212 | 5.438 | 5.479 | 5.598 | 5.627 | 5.84 | 5.945 | 6.071 | 5.991 | 5.779 | 5.791 | 5.716 | 5.451 | 5.211 | 3.368 | 2.593 | 1.299 | 1.292 | 1.259 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.006 | 0.006 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.006 | 0.006 | 0.007 | 0.003 | 0.003 | 0 | 1.311 | 1.544 | 1.674 | 1.923 | 2.261 | 2.556 | 2.466 | 2.292 | 2.007 | 1.537 | 1.175 | 1.221 | 1.331 | 1.14 | 1.502 | 1.846 | 2.325 | 2.707 | 3.02 | 10.124 | 12.258 | 12.81 | 14.003 | 15.435 | 16.784 | 18.237 | 20.169 | 22.293 | 23.532 | 22.342 | 19.27 | 19.382 | 15.778 | 13.961 | 37.048 | 40.095 | 31.388 | 22.249 | 12.775 | 8.4 | 3.9 |
Goodwill
| 0 | 0 | 0 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 8.404 | 4.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.415 | 12.415 | 12.415 | 12.415 | 12.415 | 12.415 | 12.5 | 12.5 | 12.513 | 12.513 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 8.623 | 0 | 0 | 0 | 0 | 0 | 7.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.232 | 6.198 | 6.487 | 6.913 | 7.339 | 7.764 | 8.19 | 8.615 | 9.042 | 9.467 | 9.964 | 10.507 | 11.126 | 11.853 | 13.617 | 15.983 | 18.522 | 21.796 | 25.113 | 32.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.351 | 1.476 | 1.601 | 1.726 | 1.851 | 1.976 | 2.101 | 2.226 | 2.351 | 2.476 | 0 | 0.015 | 0.048 | 0.082 | 0.115 | 0.148 | 0.181 | 0.215 | 8.871 | 8.904 | 8.938 | 8.971 | 9.004 | 7.448 | 7.448 | 7.448 | 0.253 | 8.901 | 10.101 | 11.301 | 67.501 | 64.8 | 80.464 | 86.715 | 109.777 | 800 | 3,196.152 | 3,510.792 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.232 | 6.198 | 6.487 | 15.317 | 15.743 | 16.168 | 16.594 | 17.019 | 17.446 | 17.871 | 18.368 | 18.911 | 19.53 | 20.257 | 22.021 | 24.387 | 26.926 | 30.2 | 33.517 | 37.305 | 0 | 0 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.766 | 13.891 | 14.016 | 14.141 | 14.266 | 14.391 | 14.601 | 14.726 | 14.864 | 14.989 | 8.623 | 8.638 | 8.671 | 8.705 | 8.738 | 8.771 | 8.804 | 8.838 | 8.871 | 8.904 | 8.938 | 8.971 | 9.004 | 7.448 | 7.448 | 7.448 | 7.701 | 8.901 | 10.101 | 11.301 | 67.501 | 64.8 | 80.464 | 86.715 | 109.777 | 800 | 3,196.152 | 3,510.792 | 0 | 0 | 0 |
Long Term Investments
| 0.731 | 3.754 | 0.048 | 0.05 | 0.059 | 0.066 | 0.076 | 3.579 | 3.589 | 3.597 | 3.61 | 3.689 | 3.701 | 3.714 | 3.732 | 0.254 | 0.27 | 0.285 | 0.466 | 2.429 | 0.498 | 0.511 | 0.532 | 1.233 | 1.152 | 1.713 | 1.856 | 3.319 | 4.177 | 4.315 | 9.606 | 10.741 | 11.188 | 12.848 | 13.274 | 11.154 | 14.758 | 15.089 | 13.893 | 14.196 | 12.769 | 13.071 | 13.544 | 13.639 | 11.789 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.5 | 26.1 | 16.3 | 14.7 | 30.5 | 55.2 | 0.3 | 0.3 | 2.4 | 3.1 | 17.3 | 36.2 | 0 |
Tax Assets
| 27.052 | 28.077 | 28.29 | 26.09 | 25.689 | 27.128 | 24.48 | 17.35 | 19.281 | 19.46 | 20.539 | 22.649 | 23.122 | 26.573 | 27.491 | 25.986 | 25.528 | 24.527 | 25.78 | 20.098 | 20.899 | 21.573 | 22.684 | 22.327 | 20.63 | 21.771 | 22.725 | 32.311 | 33.365 | 34.765 | 38.471 | 16.833 | 16.833 | 16.833 | 16.833 | 21.721 | 18.6 | 18.6 | 19.4 | 7.869 | 8.436 | 8.986 | 9.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.5 | -26.1 | -16.3 | -14.7 | -30.5 | -55.2 | -0.3 | -0.3 | -2.4 | -3.1 | 0 | 0 | 0 |
Other Non-Current Assets
| 273.559 | 265.173 | 282.122 | 231.708 | 7.332 | 242.872 | 242.267 | 219.901 | 179.198 | 193.071 | 186.942 | 200.82 | 207.925 | 214.316 | 208.775 | 185.839 | 180.969 | 180.019 | 176.716 | 4.458 | 4.563 | 3.702 | 3.414 | 2.922 | 2.008 | 1.833 | 1.113 | 1.572 | 1.053 | 0.797 | 1.253 | 1.831 | 1.511 | 2.183 | 2.62 | 2.231 | 4.374 | 1.406 | 83.478 | 41.124 | 31.395 | 41.13 | 0.206 | 19.779 | 14.23 | 6.385 | 6.27 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 0.436 | 0.482 | 1.179 | 1.219 | 1.27 | 1.373 | 1.438 | 1.465 | 3.731 | 3.811 | 3.96 | 4.092 | 4.213 | 3.917 | 4.019 | 3.118 | 3.412 | 3.258 | 3.395 | 2.313 | 2.328 | 2.467 | 2.604 | 3.029 | 3.081 | 3.048 | 3.405 | 6.057 | 11.652 | 13.69 | 13.976 | 15.995 | 7.365 | 5.258 | 5.271 | 7.962 | 8.64 | -13.303 | -36 | 0.2 |
Total Non-Current Assets
| 306.582 | 308.414 | 322.385 | 278.644 | 54.421 | 291.861 | 289.257 | 263.794 | 225.585 | 239.99 | 235.238 | 251.86 | 259.994 | 270.311 | 267.23 | 239.834 | 236.286 | 236.33 | 237.771 | 65.549 | 25.96 | 25.786 | 26.63 | 26.482 | 23.79 | 25.317 | 25.694 | 37.202 | 38.595 | 39.877 | 49.33 | 29.405 | 29.532 | 31.864 | 32.727 | 35.106 | 37.732 | 35.095 | 116.771 | 63.189 | 52.6 | 63.187 | 52.02 | 33.423 | 26.025 | 19.391 | 19.273 | 0.005 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.006 | 0.006 | 0.007 | 0.003 | 0.003 | 0 | 15.459 | 15.871 | 16.172 | 17.243 | 17.746 | 18.217 | 18.44 | 18.456 | 18.336 | 20.257 | 13.609 | 13.819 | 14.094 | 14.058 | 14.157 | 14.636 | 14.247 | 14.957 | 15.149 | 22.423 | 23.509 | 24.109 | 25.474 | 25.487 | 27.261 | 28.766 | 30.918 | 34.599 | 39.69 | 45.295 | 100.461 | 98.158 | 112.237 | 108.041 | 152.083 | 845.366 | 3,235.502 | 3,541.681 | 16.772 | 8.6 | 4.1 |
Total Assets
| 321.374 | 322.35 | 334.254 | 315.845 | 290.442 | 300.737 | 299.621 | 292.266 | 284.425 | 285.95 | 282.665 | 276.621 | 272.823 | 277.218 | 273.901 | 256.803 | 259.012 | 265.119 | 254.372 | 247.535 | 224.668 | 221.309 | 215.662 | 213.145 | 217.316 | 214.19 | 209.883 | 218.494 | 215.61 | 212.357 | 208.932 | 185.193 | 182.215 | 183.785 | 180.487 | 184.285 | 190.384 | 191.345 | 188.219 | 135.102 | 71.36 | 69.255 | 61.575 | 45.489 | 44.936 | 45.27 | 45.32 | 37.071 | 37.685 | 37.954 | 38.273 | 38.575 | 38.859 | 39.087 | 39.328 | 39.027 | 39.285 | 39.792 | 40.079 | 25.691 | 26.903 | 27.547 | 33.817 | 33.815 | 35.439 | 34.535 | 35.4 | 33.971 | 36.814 | 28.907 | 30.335 | 28.388 | 29.274 | 32.454 | 35.706 | 36.816 | 37.441 | 36.103 | 50.361 | 53.204 | 57.771 | 67.242 | 69.878 | 57.898 | 62.251 | 72.438 | 80.55 | 90.898 | 114.057 | 177.455 | 160.672 | 194.057 | 253.486 | 213.137 | 980.124 | 3,396.722 | 3,741.444 | 64.359 | 70.2 | 72.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 2.768 | 0 | 1.833 | -0.033 | 0 | 0 | 0 | 5.087 | -0.226 | 0 | 4.045 | 3.652 | 3.625 | 0 | 0 | 3.061 | 3.506 | 0 | 0 | 2.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.241 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0.269 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.952 | 3.045 | 3.719 | 3.618 | 4.242 | 3.542 | 3.222 | 3.088 | 2.966 | 4.605 | 4.024 | 2.684 | 2.821 | 3.648 | 3.142 | 5.057 | 5.359 | 4.648 | 4.878 | 4.801 | 2.605 | 4.185 | 3.582 | 2.238 | 3.287 | 4.378 | 4.532 | 3.908 | 7.126 | 11.632 | 7.108 | 6.276 | 16.078 | 15.791 | 11.327 | 17.98 | 6.261 | 5.243 | 5.301 | 2.8 | 1.4 |
Short Term Debt
| 0 | 0 | 0 | 22 | 0 | 10.482 | 2.445 | 0 | 0 | 0 | 0.008 | 0.008 | 0 | 11.159 | 11.758 | 0 | 6.445 | 14.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.545 | 4.103 | 4.3 | 7.821 | 2.874 | 3.028 | 1.884 | 3.027 | 8.572 | 6.826 | 2.221 | 0.327 | 0.149 | 2.025 | 7.857 | 7.4 | 4.217 | 4.217 | 3.944 | 3.427 | 3.427 | 3.427 | 3.427 | 3.427 | 3.442 | 3.442 | 3.446 | 3.469 | 1.31 | 1.354 | 1.381 | 1.363 | 1.463 | 1.505 | 1.466 | 1.456 | 1.446 | 1.462 | 1.428 | 4.2 | 1.2 |
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 |
Deferred Revenue
| 2.216 | 1.509 | 0.009 | -24.768 | 0.03 | -12.315 | 0.033 | 0.008 | 0.056 | 0.036 | -5.095 | 0.226 | 0.224 | -15.204 | -3.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.071 | 13.7 | 13.668 | 12.946 | 13.144 | 15.605 | 15.422 | 15.825 | 15.75 | 17.593 | 15.511 | 15.825 | 15.637 | 14.06 | 13.418 | 14.529 | 15.832 | 18.062 | 16.175 | 17.63 | 18.252 | 17.89 | 20.265 | 20.544 | 21.07 | 20.886 | 23.201 | 26.392 | 27.886 | 30.892 | 24.409 | 22.18 | 24.106 | 25.761 | 23.325 | 25.242 | 24.552 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.31 | 2.867 | 3.935 | 24.768 | 2.966 | 12.315 | 3.902 | 4.738 | 2.72 | 4.827 | 5.095 | 4.494 | 2.851 | 15.204 | 3.652 | 0 | 2.919 | 4.068 | 14.5 | 16.274 | 1.305 | 2.301 | 0.011 | 3.386 | 1.506 | 2.45 | -13.905 | 1.492 | 0.591 | 0.73 | 0.682 | 0.593 | 0.719 | 1.086 | 0.547 | 0.826 | 0.914 | 1.545 | 0.815 | 0.694 | 1.559 | 0.809 | 0.05 | 0.352 | 0.143 | 0.168 | 0.011 | 0.137 | 0.414 | 0.089 | 0.01 | 0.076 | 0.087 | 0.093 | 0.231 | 0.253 | 0.277 | 0.496 | 0.285 | 8.243 | 5.961 | 5.606 | 6.03 | 6.534 | 5.931 | 6.597 | 6.625 | 9.613 | 7.649 | 7.572 | 8.724 | 8.994 | 10.873 | 12.254 | 12.523 | 13.302 | 13.595 | 12.343 | 11.737 | 12.057 | 12.342 | 13.431 | 14.014 | 14.767 | 15.301 | 14.358 | 16.715 | 19.985 | 29.521 | 24.449 | 46.392 | 60.605 | 51.198 | 26.019 | 35.846 | 36.158 | 76.646 | 19.565 | 14.3 | 8.1 |
Total Current Liabilities
| 5.526 | 4.376 | 3.944 | 24.768 | 2.996 | 12.315 | 6.347 | 4.746 | 2.776 | 4.863 | 5.095 | 4.502 | 3.075 | 15.204 | 15.41 | 3.625 | 9.364 | 18.356 | 17.561 | 19.78 | 1.305 | 2.301 | 2.592 | 3.386 | 1.876 | 2.45 | 1.84 | 1.492 | 0.591 | 0.73 | 0.682 | 0.593 | 0.719 | 1.086 | 0.788 | 0.826 | 0.914 | 1.545 | 0.863 | 0.694 | 1.559 | 0.809 | 0.363 | 0.352 | 0.143 | 0.168 | 0.091 | 0.137 | 0.414 | 0.089 | 0.187 | 0.076 | 0.087 | 0.093 | 0.231 | 0.253 | 0.277 | 0.496 | 0.285 | 26.811 | 26.809 | 27.293 | 30.415 | 26.794 | 28.106 | 27.125 | 28.565 | 36.901 | 36.673 | 29.328 | 27.56 | 27.601 | 30.606 | 36.671 | 39.509 | 38.71 | 40.522 | 37.34 | 37.595 | 36.341 | 37.844 | 40.705 | 40.223 | 42.566 | 44.007 | 45.537 | 50.484 | 56.307 | 73.399 | 57.347 | 76.211 | 102.252 | 94.255 | 62.137 | 80.524 | 68.417 | 83.351 | 26.294 | 21.3 | 10.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 31.078 | 30.927 | 43.131 | 0 | 0 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.129 | 0.076 | 0.127 | 0.028 | 0.035 | 0.013 | 0.015 | 0.37 | 0.065 | 0.091 | 0.197 | 0.201 | 0.187 | 0.189 | 0.161 | 0.189 | 0.178 | 0.259 | 0.467 | 0.616 | 0.586 | 0.421 | 0.536 | 11 | 11 | 5 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.013 | 1.063 | 0.88 | 1.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.018 | 0.108 | 0.3 | 0.361 | 0.075 | 0.148 | 0.219 | 0.262 | 0.362 | 0.4 | 0.7 |
Deferred Revenue Non-Current
| 2.216 | 1.509 | 0.009 | 0.03 | 0.03 | 0.033 | 0.033 | 0.008 | 0.056 | 0.036 | 0.185 | 0.226 | 0.224 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.581 | 0.242 | 0.047 | 0.086 | 0.145 | 0.221 | 0.246 | 0.297 | 0.208 | 0.524 | 0.281 | 0.41 | 0.57 | 0.484 | 0.684 | 0.506 | 0.519 | 0.298 | 0.85 | 0.889 | 1.087 | 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
| -5.526 | -1.509 | 0.132 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.234 | -0.145 | -0.221 | -0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.876 | 6.759 | 6.723 | 13.482 | 13.532 | 14.037 | 13.312 | 10.066 | 10.063 | 10.252 | 10.149 | 11.223 | 11.289 | 17.93 | 17.979 | 17.477 | 17.464 | 14.637 | 0.203 | 0 | 0 | 0 | 0 | 0 | -0.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.316 | 0.25 | 0.295 | 0.671 | 0.685 | 0.794 | 1.041 | 0.066 | 0.065 | 0.064 | 0.063 | 0.093 | 0.092 | 0.091 | 0.089 | 0.115 | 0.111 | 0.11 | 0.109 | 0.454 | 0.545 | 0.495 | 0.479 | 1.045 | 1.406 | 1.62 | 2.132 | 2.438 | 4.668 | 4.728 | 5.497 | 4.739 | 4.94 | 5.059 | 5.485 | 6.214 | 7.218 | 8.67 | 8.713 | 5.207 | 6.738 | 7.458 | 8.123 | 5.553 | 5.881 | 7.148 | 8.114 | 0 | 15.949 | 16.827 | 17.514 | 18.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Total Non-Current Liabilities
| 32.644 | 37.686 | 49.995 | 13.512 | 13.562 | 14.037 | 13.345 | 10.074 | 10.119 | 10.288 | 10.334 | 11.449 | 11.513 | 17.936 | 17.979 | 17.477 | 17.565 | 14.766 | 0.279 | 0.127 | 0.028 | 0.035 | 0.013 | 0.015 | 0.036 | 0.065 | 0.091 | 0.197 | 0.201 | 0.187 | 0.189 | 0.161 | 0.189 | 0.178 | 0.259 | 0.467 | 0.616 | 0.586 | 0.422 | 0.536 | 11.316 | 11.25 | 5.295 | 0.959 | 0.685 | 0.794 | 1.041 | 0.066 | 0.065 | 0.064 | 0.063 | 0.093 | 0.092 | 0.091 | 0.089 | 0.115 | 0.111 | 0.11 | 0.109 | 1.035 | 0.787 | 0.633 | 0.812 | 2.108 | 2.286 | 2.676 | 2.429 | 2.646 | 5.192 | 5.009 | 5.907 | 5.309 | 5.424 | 5.743 | 5.991 | 6.733 | 7.516 | 9.52 | 9.602 | 6.294 | 6.738 | 7.458 | 8.123 | 5.553 | 5.881 | 7.148 | 8.114 | 14.89 | 15.956 | 16.845 | 17.622 | 18.327 | 0.361 | 0.075 | 0.148 | 0.219 | 0.262 | 0.362 | 0.4 | 0.6 |
Total Liabilities
| 38.17 | 42.062 | 53.939 | 38.28 | 16.558 | 26.352 | 19.692 | 14.82 | 12.895 | 15.151 | 15.429 | 15.951 | 14.588 | 33.14 | 33.389 | 21.102 | 26.929 | 33.122 | 17.84 | 19.907 | 1.333 | 2.336 | 2.605 | 3.401 | 1.912 | 2.515 | 1.931 | 1.689 | 0.792 | 0.917 | 0.871 | 0.754 | 0.908 | 1.264 | 1.047 | 1.293 | 1.53 | 2.131 | 1.285 | 1.23 | 12.875 | 12.059 | 5.658 | 1.311 | 0.828 | 0.962 | 1.132 | 0.203 | 0.479 | 0.153 | 0.25 | 0.169 | 0.179 | 0.184 | 0.32 | 0.368 | 0.388 | 0.606 | 0.394 | 27.846 | 27.596 | 27.926 | 31.227 | 28.902 | 30.392 | 29.801 | 30.994 | 39.547 | 41.865 | 34.337 | 33.467 | 32.91 | 36.03 | 42.414 | 45.5 | 45.443 | 48.038 | 46.86 | 47.197 | 42.635 | 44.582 | 48.163 | 48.346 | 48.119 | 49.888 | 52.685 | 58.598 | 71.197 | 89.355 | 74.192 | 93.833 | 120.579 | 94.616 | 62.212 | 80.672 | 68.636 | 83.613 | 26.656 | 21.7 | 11.3 |
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 |
Common Stock
| 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.131 | 0.131 | 0.131 | 0.099 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.986 | 0.037 | 0.036 | 0.036 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.031 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.201 | 0.196 | 0.195 | 0.195 | 0.195 | 0.225 | 0.225 | 0.225 | 0.192 | 0.182 | 0.179 | 0.094 | 0.094 | 0.094 | 0.093 | 0.061 | 0.1 | 0 |
Retained Earnings
| -4,140.28 | -4,143.94 | -4,144.801 | -4,147.645 | -4,152.119 | -4,156.053 | -4,151.005 | -4,153.837 | -4,160.453 | -4,161.018 | -4,164.496 | -4,170.823 | -4,173.066 | -4,187.036 | -4,190.425 | -4,195.069 | -4,199.411 | -4,200.287 | -4,195.627 | -4,204.412 | -4,208.569 | -4,212.896 | -4,219.455 | -4,224.054 | -4,218.338 | -4,222.006 | -4,225.863 | -4,217.507 | -4,220.265 | -4,223.674 | -4,228.91 | -4,252.627 | -4,255.747 | -4,254.702 | -4,257.798 | -4,254.324 | -4,248.547 | -4,248.172 | -4,250.428 | -4,267.912 | -4,268.344 | -4,269.736 | -4,271.193 | -4,282.996 | -4,283.615 | -4,283.995 | -4,284.055 | -4,284.306 | -4,283.557 | -4,282.89 | -4,282.634 | -4,282.233 | -4,281.938 | -4,281.694 | -4,281.568 | -4,281.899 | -4,281.661 | -4,281.378 | -4,280.861 | -4,321.399 | -4,319.627 | -4,319.02 | -4,317.51 | -4,314.958 | -4,314.071 | -4,313.934 | -4,313.855 | -4,314.394 | -4,313.127 | -4,309.584 | -4,305.834 | -4,305.451 | -4,304.869 | -4,304.486 | -4,303.408 | -4,302.39 | -4,301.126 | -4,299.242 | -4,285.442 | -4,277.552 | -4,274.175 | -4,267.76 | -4,263.674 | -4,260.308 | -4,256.254 | -4,246.36 | -4,242.495 | -4,242.613 | -4,235.775 | -4,153.165 | -4,146.385 | -4,122.22 | -4,026.158 | -3,956.386 | -3,203.49 | -768.34 | -432.006 | -147.065 | -132.6 | -28.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.091 | 0 | 0 | 0 | 0 | -0 | 0 | 0.213 | 0.788 | 1.624 | 1.733 | -0.087 | -0.051 | -0.055 | 0.014 | -0 | -0.124 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.911 | -0.801 | -0.714 | -0.684 | -0.384 | -0.576 | -0.465 | 0.638 | -0.019 | 1.566 | 0.144 | 0.171 | 0.325 | 0.354 | 0.473 | 0.517 | 0.518 | 0.556 | 0.281 | 0.401 | 0.149 | -0.592 | -0.817 | -1.503 | -2.802 | -4.39 | -6.389 | -8.777 | -11.3 | -14.117 | -18.55 | -24.293 | -27.055 | -38.742 | -23.174 | -27.383 | -29.905 | -19.35 | -21.306 | -21.5 | -22.3 |
Other Total Stockholders Equity
| 4,423.472 | 4,424.216 | 4,425.104 | 4,425.198 | 4,425.991 | 4,430.426 | 4,430.922 | 4,431.27 | 4,431.97 | 4,431.804 | 4,431.719 | 4,431.48 | 4,431.288 | 4,431.101 | 4,430.924 | 4,430.757 | 4,431.481 | 4,432.271 | 4,432.146 | 4,432.118 | 4,431.891 | 4,431.856 | 4,432.499 | 4,433.785 | 4,433.729 | 4,433.668 | 4,433.589 | 4,433.511 | 4,433.446 | 4,433.368 | 4,433.289 | 4,433.211 | 4,433.068 | 4,433.032 | 4,432.926 | 4,432.993 | 4,432.701 | 4,432.551 | 4,432.364 | 4,396.652 | 4,321.59 | 4,321.53 | 4,321.454 | 4,321.403 | 4,321.332 | 4,321.26 | 4,321.2 | 4,321.131 | 4,320.721 | 4,320.649 | 4,320.615 | 4,320.597 | 4,320.576 | 4,320.555 | 4,320.534 | 4,320.517 | 4,320.517 | 4,320.523 | 4,320.505 | 4,320.114 | 4,319.694 | 4,319.314 | 4,320.743 | 4,320.214 | 4,319.653 | 4,319.092 | 4,317.582 | 4,307.851 | 4,306.473 | 4,303.974 | 4,302.495 | 4,300.569 | 4,297.724 | 4,294.019 | 4,293.063 | 4,293.211 | 4,289.942 | 4,288.003 | 4,288.004 | 4,287.771 | 4,287.755 | 4,287.455 | 4,286.508 | 4,272.693 | 4,272.812 | 4,272.307 | 4,273.029 | 4,273.389 | 4,274.369 | 4,274.753 | 4,237.325 | 4,222.571 | 4,223.591 | 4,130.391 | 4,130.231 | 4,126.237 | 4,109.094 | 206.013 | 202.5 | 111.8 |
Total Shareholders Equity
| 283.204 | 280.288 | 280.315 | 277.565 | 273.884 | 274.385 | 279.929 | 277.446 | 271.53 | 270.799 | 267.236 | 260.67 | 258.235 | 244.078 | 240.512 | 235.701 | 232.083 | 231.997 | 236.532 | 227.628 | 223.335 | 218.973 | 213.057 | 209.744 | 215.404 | 211.675 | 207.952 | 216.805 | 214.818 | 211.44 | 204.305 | 180.546 | 177.279 | 178.357 | 175.141 | 178.558 | 184.285 | 184.51 | 182.067 | 128.839 | 53.289 | 51.837 | 50.304 | 38.45 | 37.76 | 37.308 | 37.188 | 36.868 | 37.206 | 37.801 | 38.023 | 38.406 | 38.68 | 38.903 | 39.008 | 38.659 | 38.897 | 39.186 | 39.685 | -2.155 | -0.693 | -0.379 | 2.59 | 4.913 | 5.047 | 4.734 | 4.406 | -5.576 | -5.051 | -5.43 | -3.132 | -4.522 | -6.756 | -9.96 | -9.794 | -8.627 | -10.597 | -10.757 | 3.164 | 10.569 | 13.189 | 19.079 | 21.532 | 9.779 | 12.363 | 19.753 | 21.952 | 19.701 | 24.702 | 103.263 | 66.839 | 73.478 | 158.87 | 150.925 | 899.452 | 3,328.086 | 3,657.831 | 37.703 | 48.5 | 61.3 |
Total Equity
| 283.204 | 280.288 | 280.315 | 277.565 | 273.884 | 274.385 | 279.929 | 277.446 | 271.53 | 270.799 | 267.236 | 260.67 | 258.235 | 244.078 | 240.512 | 235.701 | 232.083 | 231.997 | 236.532 | 227.628 | 223.335 | 218.973 | 213.057 | 209.744 | 215.404 | 211.675 | 207.952 | 207.845 | 214.818 | 211.44 | 208.061 | 184.439 | 181.307 | 182.521 | 179.44 | 182.992 | 188.854 | 189.214 | 186.934 | 133.872 | 58.485 | 57.196 | 55.917 | 44.178 | 44.108 | 44.308 | 44.188 | 36.868 | 37.206 | 37.801 | 38.023 | 38.406 | 38.68 | 38.903 | 39.008 | 38.659 | 38.897 | 39.186 | 39.685 | -2.155 | -0.693 | -0.379 | 2.59 | 4.913 | 5.047 | 4.734 | 4.406 | -5.576 | -5.051 | -5.43 | -3.132 | -4.522 | -6.756 | -9.96 | -9.794 | -8.627 | -10.597 | -10.757 | 3.164 | 10.569 | 13.189 | 19.079 | 21.532 | 9.779 | 12.363 | 19.753 | 21.952 | 19.701 | 24.702 | 103.263 | 66.839 | 73.478 | 158.87 | 150.925 | 899.452 | 3,328.086 | 3,657.831 | 37.703 | 48.5 | 61.3 |
Total Liabilities & Shareholders Equity
| 321.374 | 322.35 | 334.254 | 315.845 | 290.442 | 300.737 | 299.621 | 292.266 | 284.425 | 285.95 | 282.665 | 276.621 | 272.823 | 277.218 | 273.901 | 256.803 | 259.012 | 265.119 | 254.372 | 247.535 | 224.668 | 221.309 | 215.662 | 213.145 | 217.316 | 214.19 | 209.883 | 218.494 | 215.61 | 212.357 | 208.932 | 185.193 | 182.215 | 183.785 | 180.487 | 184.285 | 190.384 | 191.345 | 188.219 | 135.102 | 71.36 | 69.255 | 61.575 | 45.489 | 44.936 | 45.27 | 45.32 | 37.071 | 37.685 | 37.954 | 38.273 | 38.575 | 38.859 | 39.087 | 39.328 | 39.027 | 39.285 | 39.792 | 40.079 | 25.691 | 26.903 | 27.547 | 33.817 | 33.815 | 35.439 | 34.535 | 35.4 | 33.971 | 36.814 | 28.907 | 30.335 | 28.388 | 29.274 | 32.454 | 35.706 | 36.816 | 37.441 | 36.103 | 50.361 | 53.204 | 57.771 | 67.242 | 69.878 | 57.898 | 62.251 | 72.438 | 80.55 | 90.898 | 114.057 | 177.455 | 160.672 | 194.057 | 253.486 | 213.137 | 980.124 | 3,396.722 | 3,741.444 | 64.359 | 70.2 | 72.6 |