
The Bancorp, Inc.
NASDAQ:TBBK
58.16 (USD) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,021.269 | 570.123 | 55.765 | 405.594 | 1,250.468 | 1,038.09 | 903.414 | 880.546 | 787.182 | 888.189 | 722.712 | 342.865 | 674.226 | 601.784 | 317.329 | 588.968 | 1,746.587 | 345.515 | 300.978 | 480.721 | 119.588 | 944.472 | 956.508 | 312.273 | 726.192 | 554.302 | 713.061 | 376.834 | 510.846 | 844.623 | 333.836 | 481.845 | 673.713 | 959.86 | 316.666 | 532.1 | 766.315 | 1,155.162 | 999.443 | 950.258 | 1,013.036 | 1,067.985 | 440.03 | 456.614 | 811.683 | 1,226.624 | 689.644 | 644.549 | 1,116.325 | 968.093 | 544.658 | 698.142 | 1,805.787 | 749.174 | 1,191.268 | 368.823 | 853.944 | 472.319 | 749.805 | 263.674 | 338.433 | 354.459 | 134.486 | 71.997 | 119.715 | 91.777 | 79.799 | 33.316 | 34.878 | 41.375 | 22.617 | 16.357 | 12.451 | 15.073 | 17.461 | 14.03 | 12.474 | 27.656 | 21.11 | 54.847 | 15.298 | 11.212 | 0 | 12.155 |
Short Term Investments
| 47.625 | 50.65 | 1,588.289 | 1,581.006 | 718.247 | 747.534 | 756.636 | 776.41 | 787.429 | 766.016 | 790.594 | 826.616 | 907.338 | 953.709 | 1,054.223 | 1,106.075 | 1,128.459 | 1,206.164 | 1,264.903 | 1,324.447 | 1,353.278 | 1,320.692 | 1,382.437 | 1,361.779 | 1,368.602 | 1,236.324 | 1,274.417 | 1,305.494 | 1,381.02 | 1,294.484 | 1,196.956 | 1,149.116 | 1,215.892 | 1,248.613 | 1,334.927 | 1,328.693 | 1,252.755 | 1,070.098 | 1,316.706 | 1,370.027 | 1,442.665 | 1,493.639 | 1,442.049 | 1,459.626 | 1,411.708 | 1,253.117 | 1,083.154 | 1,021.848 | 898.011 | 718.065 | 0 | 0 | 0 | 448.204 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,068.894 | 620.773 | 1,644.054 | 1,986.6 | 1,968.715 | 1,785.624 | 1,660.05 | 1,656.956 | 1,574.611 | 1,654.205 | 1,513.306 | 1,169.481 | 1,581.564 | 1,555.493 | 1,371.552 | 1,695.043 | 2,875.046 | 1,551.679 | 1,565.881 | 1,805.168 | 1,472.866 | 2,265.164 | 2,338.945 | 1,674.052 | 2,094.794 | 1,790.626 | 1,987.478 | 1,682.328 | 1,891.866 | 2,139.107 | 1,530.792 | 1,630.961 | 1,889.605 | 2,208.474 | 1,651.593 | 1,860.793 | 2,019.069 | 2,225.26 | 2,316.148 | 2,320.285 | 2,455.701 | 2,561.624 | 1,882.079 | 1,916.24 | 2,223.391 | 2,481.522 | 1,772.798 | 1,666.397 | 2,014.978 | 1,686.157 | 544.658 | 698.142 | 1,805.787 | 1,197.378 | 1,191.268 | 368.823 | 853.944 | 472.319 | 749.805 | 263.674 | 338.433 | 354.459 | 134.486 | 71.997 | 119.715 | 91.777 | 79.799 | 33.316 | 34.878 | 41.375 | 22.617 | 16.357 | 12.451 | 15.073 | 17.461 | 14.03 | 12.474 | 27.656 | 21.11 | 54.847 | 15.298 | 11.212 | 0 | 12.155 |
Net Receivables
| 738.689 | 742.266 | 742.239 | 742.915 | 728.53 | 723.191 | 695.396 | 691.378 | 686.27 | 664.165 | 625.302 | 602.35 | 555.9 | 548.883 | 531.248 | 525.092 | 504.48 | 482.64 | 449.527 | 441.402 | 461.627 | 448.079 | 426.653 | 422.474 | 398.837 | 410.324 | 407.597 | 401.197 | 397.245 | 388.929 | 379.2 | 381.882 | 373.468 | 357.234 | 343.128 | 325.91 | 249.842 | 240.985 | 235.161 | 233.695 | 231.849 | 205.715 | 213.097 | 200.386 | 195.722 | 184.132 | 190.353 | 184.61 | 169.029 | 166.554 | 10.061 | 9.297 | 9.032 | 138.158 | 8.541 | 7.839 | 8.807 | 8.878 | 8.396 | 8.483 | 7.589 | 7.722 | 7.708 | 7.499 | 6.872 | 7.799 | 7.539 | 8.051 | 8.097 | 9.686 | 8.602 | 8.478 | 7.714 | 8.537 | 6.618 | 6.243 | 5.081 | 4.84 | 3.602 | 3.413 | 3.096 | 3.439 | 0 | 2.658 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current 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 |
Total Current Assets
| 1,807.583 | 1,363.039 | 2,386.293 | 2,729.515 | 2,697.245 | 2,508.815 | 2,364.417 | 2,348.334 | 2,260.881 | 2,318.37 | 2,138.608 | 1,771.831 | 2,137.464 | 2,104.376 | 1,902.8 | 2,220.135 | 3,379.526 | 2,034.319 | 2,015.408 | 2,246.57 | 1,934.493 | 2,713.243 | 2,765.598 | 2,096.526 | 2,493.631 | 2,198.149 | 2,395.075 | 2,083.525 | 2,289.111 | 2,527.667 | 1,909.992 | 2,012.843 | 2,263.073 | 2,565.708 | 1,994.721 | 2,186.703 | 2,268.911 | 2,466.245 | 2,551.309 | 2,553.98 | 2,687.55 | 2,767.339 | 2,095.176 | 2,116.626 | 2,419.113 | 2,665.654 | 1,963.151 | 1,851.007 | 2,184.007 | 1,852.711 | 554.719 | 707.439 | 1,814.819 | 1,335.536 | 1,199.809 | 376.662 | 862.751 | 481.197 | 758.201 | 272.157 | 346.022 | 362.181 | 142.194 | 79.496 | 126.587 | 99.576 | 87.338 | 41.367 | 42.975 | 51.061 | 31.219 | 24.835 | 20.165 | 23.61 | 24.079 | 20.273 | 17.555 | 32.496 | 24.712 | 58.26 | 18.394 | 14.651 | 0 | 14.813 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 27.13 | 27.566 | 28.091 | 28.038 | 27.482 | 27.474 | 28.978 | 26.408 | 21.319 | 18.401 | 18.443 | 16.693 | 16.314 | 16.156 | 16.602 | 17.392 | 17.196 | 17.608 | 15.849 | 16.701 | 17.148 | 17.538 | 17.857 | 17.38 | 18.056 | 18.895 | 17.686 | 18.275 | 19.052 | 20.051 | 21.087 | 22.004 | 22.993 | 24.125 | 21.797 | 22.429 | 21.692 | 21.631 | 18.893 | 19.271 | 19.158 | 17.697 | 17.536 | 16.236 | 15.692 | 15.659 | 14.252 | 13.709 | 10.965 | 10.368 | 9.802 | 8.694 | 8.514 | 8.358 | 8.307 | 8.296 | 8.533 | 8.767 | 8.602 | 8.229 | 8.14 | 7.942 | 7.74 | 8.129 | 8.496 | 8.279 | 7.009 | 6.497 | 6.938 | 6.66 | 3.867 | 3.776 | 3.885 | 3.951 | 3.692 | 3.877 | 3.865 | 3.848 | 3.784 | 3.863 | 3.267 | 2.958 | 0 | 2.901 |
Goodwill
| 0.263 | 0.263 | 0.263 | 0.263 | 0.135 | 0.263 | 0.135 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0 | 0 | 0 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.135 | 50.127 | 50.189 | 50.173 | 3.951 | 3.951 | 3.951 | 3.951 | 0 | 3.951 | 3.951 | 3.951 | 3.544 | 3.914 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.891 | 0.991 | 1.09 | 1.189 | 1.417 | 1.388 | 1.616 | 1.587 | 1.687 | 1.786 | 1.886 | 1.985 | 2.085 | 2.184 | 2.547 | 2.646 | 2.746 | 2.582 | 2.563 | 2.71 | 2.857 | 2.315 | 2.698 | 3.081 | 3.407 | 3.846 | 4.277 | 4.562 | 5.047 | 5.377 | 5.629 | 6.108 | 6.588 | 6.906 | 5.682 | 6.074 | 4.672 | 4.929 | 5.365 | 8.613 | 5.861 | 6.228 | 6.573 | 6.988 | 7.407 | 7.612 | 6.253 | 6.503 | 6.753 | 8.802 | 7.254 | 7.504 | 7.754 | 8.004 | 8.254 | 8.504 | 8.754 | 9.005 | 9.255 | 9.505 | 9.755 | 10.005 | 10.255 | 10.505 | 10.755 | 11.005 | 11.256 | 11.506 | 11.756 | 12.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.154 | 1.254 | 1.353 | 1.452 | 1.552 | 1.651 | 1.751 | 1.85 | 1.95 | 2.049 | 2.149 | 2.248 | 2.348 | 2.447 | 2.547 | 2.646 | 2.746 | 2.845 | 2.563 | 2.71 | 2.857 | 2.315 | 2.698 | 3.081 | 3.407 | 3.846 | 4.277 | 4.562 | 5.047 | 5.377 | 5.629 | 6.108 | 6.588 | 6.906 | 5.682 | 6.074 | 4.672 | 4.929 | 5.365 | 8.613 | 5.861 | 6.228 | 6.573 | 6.988 | 7.407 | 7.612 | 6.253 | 6.503 | 6.753 | 8.802 | 7.254 | 7.504 | 7.754 | 8.004 | 8.254 | 8.504 | 8.754 | 9.005 | 9.255 | 9.505 | 9.755 | 10.005 | 10.255 | 10.505 | 10.755 | 11.005 | 61.391 | 61.633 | 61.945 | 62.179 | 3.951 | 3.951 | 3.951 | 3.951 | 3.951 | 3.951 | 3.951 | 3.951 | 3.544 | 3.914 | 2.943 | 0 | 0 | 0 |
Long Term Investments
| 7,283.567 | 7,043.547 | 5,428.292 | 5,143.15 | 5,022.932 | 4,980.87 | 4,893.193 | 4,983.555 | 5,171.346 | 5,421.462 | 5,465.93 | 5,148.017 | 4,787.516 | 4,590.09 | 4,244.364 | 4,206.328 | 4,245.075 | 4,129.815 | 4,046.341 | 3,855.764 | 3,409.746 | 2,824.291 | 2,045.43 | 2,389.542 | 2,016.648 | 2,128.56 | 1,775.846 | 1,953.45 | 1,865.542 | 1,975.954 | 1,887.087 | 2,085.254 | 1,935.285 | 2,114.182 | 2,059.55 | 2,045.847 | 1,989.909 | 2,188.12 | 2,012.984 | 1,958.006 | 2,012.938 | 2,068.86 | 2,036.996 | 2,068.342 | 2,135.761 | 1,802.896 | 1,897.523 | 1,899.875 | 1,849.965 | 1,769.637 | 2,489.492 | 2,373.156 | 2,216.891 | 1,603.622 | 2,127.788 | 2,022.176 | 1,905.392 | 1,744.372 | 1,839.405 | 1,783.765 | 1,685.013 | 1,540.743 | 1,636.083 | 1,585.208 | 1,562.159 | 1,538.446 | 1,539.806 | 1,532.23 | 1,479.287 | 1,398.771 | 1,370.596 | 1,287.814 | 1,208.309 | 1,172.365 | 1,055.395 | 949.796 | 869.312 | 779.665 | 713.525 | 659.671 | 592.356 | 544.54 | 0 | 421.876 |
Tax Assets
| 13.585 | 18.874 | 9.604 | 20.556 | 21.764 | 21.219 | 20.379 | 19.215 | 18.29 | 19.703 | 27.241 | 23.344 | 18.521 | 12.667 | 12.237 | 10.923 | 10.9 | 9.757 | 7.952 | 7.921 | 12.797 | 12.538 | 13.006 | 14.574 | 18.423 | 21.622 | 40.991 | 39.779 | 38.139 | 34.802 | 53.017 | 53.226 | 54.155 | 55.666 | 29.765 | 28.87 | 32.462 | 36.207 | 33.857 | 35.874 | 32.025 | 33.673 | 41.601 | 24.606 | 27.451 | 59.836 | 26.434 | 27.613 | 23.055 | 22.789 | 19.708 | 20.716 | 20.804 | 21.941 | 19.902 | 21.96 | 23.817 | 24.365 | 19.434 | 20.258 | 20.872 | 20.875 | 22.22 | 23.017 | 22.794 | 22.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 252.708 | 273.263 | 240.957 | 222.69 | 144.881 | 165.666 | 166.02 | 163.544 | 133.173 | 123.015 | 124.703 | 157.602 | 120.497 | 117.503 | 89.913 | 93.183 | 91.898 | 82.497 | 81.189 | 84.371 | 81.067 | 87.038 | 98.947 | 82.465 | 76.811 | 66.839 | 126.325 | 122.283 | 152.209 | 144.296 | 116.806 | 124.582 | 122.548 | 91.527 | 106.027 | 111.875 | 62.045 | 48.691 | 92.039 | 81.863 | 90.917 | 92.52 | 98.639 | 82.37 | 94.206 | 41.931 | 92.722 | 77.791 | 57.35 | 35.352 | 32.15 | 32.693 | 35.265 | 33.22 | 28.953 | 28.241 | 27.45 | 128.017 | 24.779 | 29.956 | 22.711 | 101.788 | 222.542 | 25.223 | 36.281 | 112.222 | 85.398 | 35.679 | 56.309 | 49.711 | 98.554 | 148.037 | 157.949 | 130.961 | 165.947 | 127.462 | 137.806 | 97.511 | 93.264 | 11.258 | 41.644 | 14.13 | 0 | 63.877 |
Total Non-Current Assets
| 7,578.144 | 7,364.504 | 5,708.297 | 5,415.886 | 5,218.611 | 5,196.88 | 5,110.321 | 5,194.572 | 5,346.078 | 5,584.63 | 5,638.466 | 5,347.904 | 4,945.196 | 4,738.863 | 4,365.663 | 4,330.472 | 4,367.815 | 4,242.522 | 4,153.894 | 3,967.467 | 3,523.615 | 2,943.72 | 2,177.938 | 2,507.042 | 2,133.345 | 2,239.762 | 1,965.125 | 2,138.349 | 2,079.989 | 2,180.48 | 2,083.626 | 2,291.174 | 2,141.569 | 2,292.406 | 2,222.79 | 2,215.072 | 2,110.808 | 2,299.578 | 2,163.138 | 2,103.627 | 2,160.899 | 2,218.978 | 2,201.336 | 2,198.538 | 2,280.51 | 1,927.934 | 2,037.131 | 2,025.488 | 1,948.088 | 1,846.948 | 2,558.406 | 2,442.763 | 2,289.228 | 1,675.145 | 2,193.204 | 2,089.177 | 1,973.946 | 1,914.526 | 1,901.475 | 1,851.713 | 1,746.491 | 1,681.353 | 1,898.84 | 1,652.082 | 1,640.485 | 1,692.799 | 1,693.604 | 1,636.039 | 1,604.479 | 1,517.321 | 1,476.968 | 1,443.578 | 1,374.094 | 1,311.228 | 1,228.985 | 1,085.086 | 1,014.934 | 884.975 | 814.117 | 678.706 | 640.21 | 561.628 | 0 | 488.654 |
Total Assets
| 9,385.727 | 8,727.543 | 8,094.59 | 8,145.401 | 7,915.856 | 7,712.006 | 7,465.767 | 7,542.906 | 7,606.959 | 7,903 | 7,777.074 | 7,107.16 | 7,082.66 | 6,843.239 | 6,268.463 | 6,550.607 | 7,747.341 | 6,277.433 | 6,169.302 | 6,214.037 | 5,458.108 | 5,658.57 | 4,943.536 | 4,603.568 | 4,626.976 | 4,454.561 | 4,360.2 | 4,221.874 | 4,369.1 | 4,708.147 | 3,993.618 | 4,303.692 | 4,404.642 | 4,840.882 | 4,217.427 | 4,401.775 | 4,379.719 | 4,767.687 | 4,714.447 | 4,657.607 | 4,848.449 | 5,017.989 | 4,296.512 | 4,315.164 | 4,699.623 | 4,593.588 | 4,000.282 | 3,876.495 | 4,132.095 | 3,699.659 | 3,113.125 | 3,150.202 | 4,104.047 | 3,010.681 | 3,393.013 | 2,465.839 | 2,836.697 | 2,395.723 | 2,659.676 | 2,123.87 | 2,092.513 | 2,043.534 | 2,041.034 | 1,731.578 | 1,767.072 | 1,792.375 | 1,780.942 | 1,677.406 | 1,647.454 | 1,568.382 | 1,508.187 | 1,468.413 | 1,394.259 | 1,334.838 | 1,253.064 | 1,105.359 | 1,032.489 | 917.471 | 838.829 | 736.966 | 658.604 | 576.279 | 532.3 | 503.467 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account 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 | 0.079 | 0.073 | 0.095 | 0.095 | 0.103 | 0.1 | 0.127 | 0.129 | 0.123 | 0.113 | 0.131 | 0.149 | 0.124 | 0.109 | 0.165 | 0.136 | 0.362 | 0.322 | 0.406 | 0.414 | 2.475 | 2.796 | 4.765 | 5.129 | 4.865 | 3.346 | 5.116 | 6.52 | 6.476 | 3.77 | 2.27 | 1.16 | 0.778 | 0.701 | 0.479 | 0.32 | 0.407 | 0 | 0.197 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 385 | 0.042 | 0.042 | 300 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 140 | 0.082 | 0.093 | 45 | 0.093 | 0.093 | 0.158 | 0.161 | 0.182 | 0.217 | 0.18 | 0.273 | 0.273 | 0.274 | 70 | 0.318 | 0.671 | 0.925 | 1.034 | 2.357 | 7.959 | 19.414 | 21.496 | 17.481 | 16.491 | 21.221 | 22.057 | 19.059 | 16.672 | 18.548 | 18.802 | 21.948 | 25.906 | 33.177 | 25.057 | 20.258 | 19.783 | 150.383 | 9.429 | 7.552 | 8.245 | 102.588 | 0.696 | 43.394 | 89.364 | 70.419 | 131.499 | 152.005 | 177.658 | 93.846 | 233.845 | 152.823 | 4.116 | 108.145 | 81.181 | 64.569 | 44.985 | 46.908 | 45.546 | 45.252 | 46.837 | 60.052 | 0 | 33.289 |
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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8,364.582 | 7,746.046 | 6,925.752 | 7,155.688 | 6,890.756 | 6,680.91 | 6,504.471 | 6,623.051 | 6,704.657 | 7,030.113 | 6,911.303 | 5,880.751 | 6,228.323 | 5,976.911 | 5,112.512 | 5,684.712 | 6,921.501 | 5,462.06 | 5,388.762 | 5,545.199 | 4,691.123 | 5,052.03 | 4,345.697 | 3,991.746 | 4,025.298 | 3,935.714 | 3,858.058 | 3,799.28 | 3,955.169 | 4,260.842 | 3,565.395 | 3,876.084 | 4,035.799 | 4,238.304 | 3,766.935 | 4,060.68 | 3,998.956 | 4,414.757 | 4,379.215 | 4,316.057 | 4,492.044 | 4,621.784 | 3,654.135 | 3,881.81 | 4,247.208 | 4,272.91 | 3,569.217 | 3,450.657 | 3,712.985 | 3,313.221 | 2,781.175 | 2,822.297 | 3,773.878 | 2,682.551 | 3,073.501 | 2,162.703 | 2,531.109 | 2,024.097 | 2,422.387 | 1,881.607 | 1,862.283 | 1,654.509 | 1,775.475 | 1,490.485 | 1,481.923 | 1,519.847 | 1,459.129 | 1,314.367 | 1,254.77 | 1,278.318 | 1,105.924 | 1,151.087 | 1,228.035 | 1,069.255 | 1,021.467 | 896.851 | 846.062 | 732.588 | 657.703 | 557.066 | 484.09 | 388.081 | 407.6 | 357.056 |
Total Current Liabilities
| 8,364.582 | 7,746.046 | 6,925.752 | 7,155.688 | 6,890.756 | 6,680.952 | 6,504.513 | 6,623.093 | 6,704.699 | 7,030.155 | 6,911.345 | 6,265.793 | 6,228.365 | 5,976.953 | 5,412.554 | 5,684.754 | 6,921.543 | 5,462.102 | 5,388.804 | 5,545.241 | 4,831.165 | 5,052.112 | 4,345.79 | 4,036.839 | 4,025.391 | 3,935.807 | 3,858.216 | 3,799.441 | 3,955.351 | 4,261.059 | 3,565.575 | 3,876.357 | 4,036.072 | 4,238.578 | 3,837.288 | 4,060.998 | 3,999.627 | 4,415.682 | 4,380.249 | 4,318.414 | 4,500.003 | 4,641.198 | 3,675.631 | 3,899.291 | 4,263.699 | 4,294.21 | 3,591.347 | 3,469.811 | 3,729.752 | 3,331.872 | 2,800.077 | 2,844.372 | 3,799.913 | 2,715.851 | 3,098.671 | 2,183.092 | 2,551.041 | 2,174.604 | 2,431.925 | 1,889.324 | 1,870.664 | 1,757.459 | 1,776.493 | 1,534.285 | 1,571.701 | 1,592.741 | 1,593.424 | 1,471.137 | 1,437.557 | 1,377.029 | 1,343.115 | 1,309.026 | 1,238.671 | 1,183.876 | 1,106.418 | 963.69 | 892.207 | 780.274 | 703.95 | 602.797 | 531.247 | 448.54 | 407.6 | 390.542 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 123.692 | 123.696 | 147.683 | 147.721 | 147.756 | 147.821 | 119.033 | 119 | 122.515 | 122.479 | 151.287 | 151.392 | 151.493 | 151.604 | 151.706 | 151.8 | 151.892 | 151.992 | 152.085 | 54.04 | 54.214 | 54.392 | 54.567 | 54.735 | 54.9 | 55.075 | 55.242 | 55.401 | 55.558 | 55.724 | 55.883 | 56.081 | 13.401 | 276.5 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 13.401 | 33.401 | 28.401 | 13.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.413 | 5.4 | 5.413 |
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 |
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 |
Other Non-Current Liabilities
| 67.766 | 68.018 | 205.829 | 65.001 | 60.579 | 69.641 | 68.533 | 51.646 | 54.597 | 56.335 | 50.704 | 46.014 | 50.507 | 62.228 | 66.226 | 94.944 | 77.142 | 81.583 | 69.954 | 81.677 | 74.625 | 65.962 | 59.005 | 53.862 | 111.905 | 40.253 | 54.868 | 34.485 | 28.299 | 67.215 | 32.699 | 40.56 | 45.4 | 44.073 | 27.744 | 37.094 | 51.102 | 16.739 | 7.1 | 10.038 | 12.992 | 12.695 | 251.09 | 29.978 | 56.353 | 38.85 | 42.201 | 49.091 | 42.866 | 17.709 | 10.662 | 9.555 | 12.5 | 9.95 | 12.262 | 7.109 | 14.654 | 8.812 | 12.918 | 17.367 | 6.401 | 27.471 | 4.596 | 2.613 | 0.808 | 5.83 | 1.352 | 0.205 | 1.308 | 1.693 | 2.488 | 2.463 | 2.138 | 2.054 | 1.221 | 0.943 | 2.773 | 2.25 | 1.786 | 3.485 | 2.239 | 0.924 | 0 | 0.263 |
Total Non-Current Liabilities
| 191.458 | 191.714 | 353.512 | 212.722 | 208.335 | 217.462 | 187.566 | 170.646 | 177.112 | 178.814 | 201.991 | 197.406 | 202 | 213.832 | 217.932 | 246.744 | 229.034 | 233.575 | 222.039 | 135.717 | 128.839 | 120.354 | 113.572 | 108.597 | 166.805 | 95.328 | 110.11 | 89.886 | 83.857 | 122.939 | 88.582 | 96.641 | 58.801 | 320.573 | 41.145 | 50.495 | 64.503 | 30.14 | 20.501 | 23.439 | 26.393 | 26.096 | 264.491 | 43.379 | 69.754 | 52.251 | 55.602 | 62.492 | 56.267 | 31.11 | 24.063 | 22.956 | 25.901 | 23.351 | 25.663 | 20.51 | 28.055 | 22.213 | 26.319 | 30.768 | 19.802 | 40.872 | 17.997 | 16.014 | 14.209 | 19.231 | 14.753 | 33.401 | 29.709 | 15.094 | 2.488 | 2.463 | 2.138 | 2.054 | 1.221 | 0.943 | 2.773 | 2.25 | 1.786 | 3.485 | 2.239 | 6.337 | 5.4 | 5.676 |
Total Liabilities
| 8,556.04 | 7,937.76 | 7,279.264 | 7,368.41 | 7,099.091 | 6,904.725 | 6,692.079 | 6,793.739 | 6,881.811 | 7,208.969 | 7,113.336 | 6,450.624 | 6,430.365 | 6,190.785 | 5,630.486 | 5,931.498 | 7,150.577 | 5,696.269 | 5,610.843 | 5,680.958 | 4,960.004 | 5,174.073 | 4,459.362 | 4,145.436 | 4,192.196 | 4,047.785 | 3,968.326 | 3,889.327 | 4,039.208 | 4,383.997 | 3,654.157 | 3,972.673 | 4,094.873 | 4,542.19 | 3,878.433 | 4,111.492 | 4,064.13 | 4,446.732 | 4,400.75 | 4,341.853 | 4,526.396 | 4,661.958 | 3,940.124 | 3,948.554 | 4,333.453 | 4,344.791 | 3,646.949 | 3,532.303 | 3,786.019 | 3,362.982 | 2,824.14 | 2,867.328 | 3,825.814 | 2,739.202 | 3,124.334 | 2,203.602 | 2,579.096 | 2,196.817 | 2,458.244 | 1,920.092 | 1,890.466 | 1,798.331 | 1,794.49 | 1,550.299 | 1,585.91 | 1,611.972 | 1,608.177 | 1,504.743 | 1,467.266 | 1,392.123 | 1,345.603 | 1,311.489 | 1,240.809 | 1,185.93 | 1,107.639 | 964.633 | 894.98 | 782.524 | 705.736 | 606.282 | 533.486 | 454.877 | 413 | 396.218 |
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 | 39.411 | 39.01 | 38.611 | 39.294 | 39.029 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.001 | 0.01 | 0.01 | 0.011 | 0 | 0.011 |
Common Stock
| 48.067 | 47.713 | 48.231 | 49.268 | 52.253 | 53.203 | 53.867 | 54.542 | 55.33 | 55.69 | 56.202 | 56.865 | 57.155 | 57.371 | 57.331 | 57.458 | 57.248 | 57.651 | 57.591 | 57.555 | 57.426 | 56.941 | 56.911 | 56.875 | 56.568 | 56.446 | 56.446 | 56.411 | 56.307 | 55.861 | 55.86 | 55.858 | 55.758 | 55.419 | 55.419 | 37.945 | 37.945 | 37.861 | 37.858 | 37.858 | 37.858 | 37.809 | 37.809 | 37.809 | 37.805 | 37.721 | 37.721 | 37.463 | 37.434 | 37.247 | 33.209 | 33.201 | 33.201 | 33.196 | 33.196 | 33.196 | 33.196 | 26.181 | 26.181 | 26.181 | 26.181 | 26.181 | 26.181 | 14.563 | 14.563 | 14.563 | 14.563 | 14.563 | 14.562 | 14.56 | 13.823 | 13.806 | 13.779 | 13.724 | 13.703 | 13.674 | 13.646 | 13.637 | 13.589 | 12.576 | 12.238 | 11.888 | 0 | 2.541 |
Retained Earnings
| 836.328 | 779.155 | 723.247 | 671.73 | 618.044 | 561.615 | 517.587 | 467.45 | 418.441 | 369.319 | 329.078 | 298.474 | 268.072 | 239.106 | 212.114 | 183.853 | 154.418 | 128.453 | 104.282 | 81.028 | 60.96 | 50.742 | 48.888 | 28.463 | 17.113 | -0.817 | -7.936 | -69.213 | -75.345 | -89.485 | -77.85 | -85.114 | -103.978 | -111.941 | -83.169 | -57.721 | -26.361 | -15.449 | -33.429 | -27.854 | -28.029 | -28.242 | 10.955 | 27.762 | 27.424 | -84.862 | 20.291 | 19.993 | 14.753 | 7.347 | 2.11 | -1.451 | -5.305 | -9.277 | -12.565 | -14.847 | -15.507 | -18.195 | -20.236 | -20.824 | -21.231 | -17.175 | -16.242 | -17.029 | -17.154 | -17.517 | 23.871 | 23.628 | 27.916 | 25.106 | 22.141 | 18.304 | 14.398 | 10.881 | 7.706 | 4.439 | 1.291 | -1.544 | -4.217 | -5.894 | -7.572 | -7.934 | 0 | -11.162 |
Accumulated Other Comprehensive Income/Loss
| -1.84 | -17.637 | 17.275 | -16.178 | -19.867 | -19.968 | -32.086 | -28.94 | -26.437 | -30.257 | -33.111 | -22.577 | -9.536 | 6.291 | 11.004 | 14.557 | 14.617 | 17.708 | 20.701 | 20.784 | 7.6 | 6.047 | 9.128 | 4.889 | -5.518 | -14.168 | -21.519 | -18.245 | -13.809 | -4.557 | -0.023 | -0.337 | -1.946 | -4.213 | 7.901 | 9.244 | 3.853 | -2.094 | 10.664 | 7.638 | 14.688 | 12.335 | 11.368 | 11.266 | 5.983 | 0.558 | 3.472 | 1.281 | 9.746 | 10.241 | 10.578 | 8.706 | 8.542 | 6.429 | 6.575 | 2.877 | -0.728 | -1.791 | 2.995 | 1.394 | 0.199 | -0.089 | 0.768 | -1.159 | -0.724 | -0.828 | -4.547 | -4.377 | -1.112 | -2.216 | -0.669 | -2.153 | -1.133 | -1.27 | -1.277 | -2.15 | -1.883 | -1.426 | -0.581 | -0.325 | -0.895 | -0.231 | 238.6 | -0.977 |
Other Total Stockholders Equity
| -52.868 | -19.448 | 26.573 | 72.171 | 166.335 | 212.431 | 234.32 | 256.115 | 277.814 | 299.279 | 311.569 | 323.774 | 336.604 | 349.686 | 357.528 | 363.241 | 370.481 | 378.218 | 375.885 | 373.712 | 372.118 | 370.767 | 369.247 | 367.905 | 366.617 | 365.315 | 364.883 | 363.594 | 362.739 | 362.33 | 361.474 | 360.612 | 359.935 | 359.698 | 358.927 | 300.814 | 300.152 | 299.683 | 298.604 | 298.112 | 297.536 | 297.121 | 296.256 | 295.657 | 294.958 | 293.71 | 291.849 | 285.455 | 284.143 | 281.842 | 243.088 | 242.418 | 241.795 | 241.131 | 241.473 | 241.011 | 240.64 | 192.711 | 192.492 | 197.027 | 196.898 | 196.875 | 196.827 | 146.293 | 145.183 | 145.156 | 138.877 | 138.848 | 138.821 | 138.808 | 127.288 | 126.966 | 126.405 | 125.572 | 125.292 | 124.762 | 124.453 | 124.278 | 124.301 | 124.317 | 121.337 | 117.668 | -119.3 | 33.13 |
Total Shareholders Equity
| 829.687 | 789.783 | 815.326 | 776.991 | 816.765 | 807.281 | 773.688 | 749.167 | 725.148 | 694.031 | 663.738 | 656.536 | 652.295 | 652.454 | 637.977 | 619.109 | 596.764 | 581.164 | 558.459 | 533.079 | 498.104 | 484.497 | 484.174 | 458.132 | 434.78 | 406.776 | 391.874 | 332.547 | 329.892 | 324.15 | 339.461 | 331.019 | 309.769 | 298.692 | 338.994 | 290.283 | 315.589 | 320.955 | 313.697 | 315.754 | 322.053 | 319.023 | 356.388 | 372.494 | 366.17 | 247.127 | 353.333 | 344.192 | 346.076 | 336.677 | 288.985 | 282.874 | 278.233 | 271.479 | 268.679 | 262.237 | 257.601 | 198.906 | 201.432 | 203.778 | 202.047 | 245.203 | 246.544 | 181.279 | 181.162 | 180.403 | 172.765 | 172.663 | 180.188 | 176.259 | 162.584 | 156.924 | 153.45 | 148.908 | 145.425 | 140.726 | 137.509 | 134.947 | 133.093 | 130.684 | 125.118 | 121.402 | 119.3 | 23.543 |
Total Equity
| 829.687 | 789.783 | 815.326 | 776.991 | 816.765 | 807.281 | 773.688 | 749.167 | 725.148 | 694.031 | 663.738 | 656.536 | 652.295 | 652.454 | 637.977 | 619.109 | 596.764 | 581.164 | 558.459 | 533.079 | 498.104 | 484.497 | 484.174 | 458.132 | 434.78 | 406.776 | 391.874 | 332.547 | 329.892 | 324.15 | 339.461 | 331.019 | 309.769 | 298.692 | 338.994 | 290.283 | 315.589 | 320.955 | 313.697 | 315.754 | 322.053 | 319.023 | 356.388 | 372.494 | 366.17 | 247.127 | 353.333 | 344.192 | 346.076 | 336.677 | 288.985 | 282.874 | 278.233 | 271.479 | 268.679 | 262.237 | 257.601 | 198.906 | 201.432 | 203.778 | 202.047 | 245.203 | 246.544 | 181.279 | 181.162 | 180.403 | 172.765 | 172.663 | 180.188 | 176.259 | 162.584 | 156.924 | 153.45 | 148.908 | 145.425 | 140.726 | 137.509 | 134.947 | 133.093 | 130.684 | 125.118 | 121.402 | 119.3 | 107.249 |
Total Liabilities & Shareholders Equity
| 9,385.727 | 8,727.543 | 8,094.59 | 8,145.401 | 7,915.856 | 7,712.006 | 7,465.767 | 7,542.906 | 7,606.959 | 7,903 | 7,777.074 | 7,107.16 | 7,082.66 | 6,843.239 | 6,268.463 | 6,550.607 | 7,747.341 | 6,277.433 | 6,169.302 | 6,214.037 | 5,458.108 | 5,658.57 | 4,943.536 | 4,603.568 | 4,626.976 | 4,454.561 | 4,360.2 | 4,221.874 | 4,369.1 | 4,708.147 | 3,993.618 | 4,303.692 | 4,404.642 | 4,840.882 | 4,217.427 | 4,401.775 | 4,379.719 | 4,767.687 | 4,714.447 | 4,657.607 | 4,848.449 | 5,017.989 | 4,296.512 | 4,315.164 | 4,699.623 | 4,593.588 | 4,000.282 | 3,876.495 | 4,132.095 | 3,699.659 | 3,113.125 | 3,150.202 | 4,104.047 | 3,010.681 | 3,393.013 | 2,465.839 | 2,836.697 | 2,395.723 | 2,659.676 | 2,123.87 | 2,092.513 | 2,043.534 | 2,041.034 | 1,731.578 | 1,767.072 | 1,792.375 | 1,780.942 | 1,677.406 | 1,647.454 | 1,568.382 | 1,508.187 | 1,468.413 | 1,394.259 | 1,334.838 | 1,253.064 | 1,105.359 | 1,032.489 | 917.471 | 838.829 | 736.966 | 658.604 | 576.279 | 532.3 | 503.467 |