Urban One, Inc.
NASDAQ:UONE
1.41 (USD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 115.006 | 132.372 | 155.746 | 233.57 | 195.723 | 230.731 | 71.455 | 75.404 | 105.547 | 123.03 | 146.393 | 152.218 | 111.358 | 129.78 | 56.814 | 73.858 | 102.223 | 69.698 | 66.39 | 33.546 | 31.36 | 15.331 | 5.809 | 15.89 | 45.326 | 35.982 | 42.958 | 37.811 | 51.892 | 65.488 | 39.898 | 46.781 | 72.174 | 54.131 | 72.667 | 67.376 | 59.158 | 60.467 | 61.039 | 67.781 | 55.08 | 60.019 | 45.804 | 56.676 | 48.317 | 40.223 | 46.426 | 57.255 | 48.66 | 42.76 | 43.884 | 35.939 | 33.171 | 29.889 | 33.817 | 9.192 | 21.571 | 21.048 | 9.958 | 19.963 | 14.775 | 22.153 | 20.302 | 22.289 | 30.393 | 10.681 | 7.73 | 24.247 | 21.54 | 25.98 | 31.505 | 32.406 | 16.923 | 18.643 | 23.611 | 19.081 | 24.627 | 16.135 | 11.872 | 10.391 | 12.7 | 15.032 | 14.765 | 38.01 | 64.061 | 84.774 | 83.466 | 86.115 | 65.915 | 50.851 | 26.165 | 32.115 | 18.978 | 9.519 | 24.245 | 20.879 | 35.151 | 148.083 | 125.588 | 6.2 | 4.4 | 5 | 6.3 |
Short Term Investments
| 0 | -0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.094 | 2.111 | 2.583 | 0.307 | 2.292 | 3.193 | 3.193 | 3.212 | 1.597 | 0.165 | 0.232 | 0.561 | 0.761 | 0.903 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 10 | 25 | 32 | 35.003 | 40.7 | 0 | 0 | 0 | 40.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.373 | 204.924 | 274.154 | 256.4 | 0 | 0 | 0 |
Cash and Short Term Investments
| 115.006 | 131.89 | 155.746 | 233.57 | 195.723 | 230.731 | 71.455 | 75.404 | 105.547 | 123.03 | 146.393 | 152.218 | 111.358 | 129.78 | 56.814 | 73.858 | 102.223 | 69.698 | 66.39 | 33.546 | 31.36 | 15.331 | 5.809 | 15.89 | 45.326 | 35.982 | 42.958 | 37.811 | 51.892 | 65.488 | 39.898 | 46.781 | 72.174 | 54.131 | 72.667 | 67.376 | 59.158 | 60.467 | 61.039 | 67.781 | 57.191 | 62.602 | 46.111 | 56.676 | 48.317 | 40.223 | 49.638 | 57.255 | 48.825 | 42.992 | 44.445 | 36.7 | 34.074 | 30.473 | 33.817 | 9.192 | 21.571 | 21.048 | 9.958 | 19.963 | 14.775 | 22.153 | 20.302 | 22.289 | 30.393 | 10.681 | 7.73 | 24.247 | 21.54 | 25.98 | 31.505 | 32.406 | 16.923 | 18.643 | 23.611 | 19.081 | 24.627 | 19.135 | 14.872 | 20.391 | 37.7 | 47.032 | 49.768 | 78.71 | 64.061 | 84.774 | 83.466 | 86.115 | 65.915 | 50.851 | 26.165 | 32.115 | 18.978 | 9.519 | 24.245 | 20.879 | 45.524 | 353.007 | 399.742 | 262.6 | 4.4 | 5 | 6.3 |
Net Receivables
| 118.774 | 122.603 | 126.878 | 133.194 | 131.305 | 122.582 | 123.42 | 143.264 | 127.301 | 123.998 | 113.687 | 127.446 | 114.045 | 103.902 | 94.633 | 106.296 | 92.357 | 87.13 | 97.149 | 106.148 | 103.096 | 105.925 | 101.099 | 110.354 | 105.323 | 100.983 | 98.181 | 111.596 | 110.497 | 106.768 | 104.496 | 104.351 | 101.393 | 106.83 | 100.645 | 105.184 | 100.329 | 99.608 | 95.448 | 96.426 | 94.197 | 94.217 | 96.182 | 98.323 | 97.543 | 95.173 | 83.736 | 81.983 | 89.255 | 88.089 | 80.346 | 83.843 | 86.284 | 83.181 | 47.312 | 58.511 | 60.84 | 59.7 | 47.482 | 47.019 | 50.626 | 49.429 | 40.572 | 49.408 | 56.76 | 59.383 | 47.022 | 50.425 | 61.179 | 59.655 | 51.895 | 58.444 | 70.092 | 72.071 | 58.792 | 66.658 | 72.96 | 75.6 | 58.857 | 65.48 | 65.755 | 69.318 | 53.429 | 65.981 | 68.246 | 67.927 | 56.061 | 68.215 | 67.326 | 65.487 | 51.176 | 59.882 | 60.832 | 50.047 | 38.315 | 49.359 | 34.657 | 26.67 | 15.635 | 19.8 | 19.7 | 16.9 | 11.9 |
Inventory
| 0 | 0 | 0 | 0 | 8.375 | 17.212 | 20.588 | 28.704 | 5.013 | 0 | 23.451 | 2.967 | 9.392 | 10.613 | 9.799 | 10.154 | 4.409 | 11.554 | 12.844 | 11.261 | 10.138 | 8.7 | 13.871 | 9.775 | 8.766 | 8.459 | 12.098 | 9.013 | 9.479 | 6.883 | 12.923 | 7.902 | 7.484 | 7.269 | 9.737 | 7.65 | 6.741 | 5.969 | 12.3 | 9.004 | 4.71 | 3.915 | 3.815 | 7.759 | 7.928 | 6.434 | 7.555 | 6.783 | 4.887 | 3.588 | 5.51 | 7.024 | 6.262 | 4.314 | 4.569 | 6.809 | 4.739 | 6.853 | 5.702 | 4.95 | 4.061 | 4.738 | 4.54 | 5.668 | 20.38 | 20.104 | 20.128 | 21.786 | 9.302 | 10.302 | 8.764 | 8.813 | 7.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.089 | 5.592 | 0 | 0 | 0 | 2.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 58.033 | 54.189 | 56.595 | 55.682 | 66.508 | 64.396 | 63.864 | 77.957 | 74.214 | 64.033 | 66.063 | 52.32 | 46.191 | 46.526 | 52.446 | 43.285 | 38.963 | 47.244 | 52.013 | 46.818 | 47.217 | 48.839 | 56.424 | 47.59 | 47.3 | 45.315 | 49.762 | 51.13 | 55.903 | 53.794 | 56.898 | 49.497 | 44.663 | 42.204 | 40.582 | 40.999 | 41.782 | 38.262 | 45.1 | 37.71 | 37.069 | 36.222 | 38.532 | 35.212 | 35.369 | 34.468 | 39.215 | 34.889 | 37.172 | 32.494 | 34.402 | 35.927 | 38.609 | 23.521 | 5.836 | 8.448 | 4.817 | 6.93 | 5.788 | 5.374 | 4.099 | 4.766 | 4.867 | 6.5 | 20.689 | 20.792 | 22.425 | 24.514 | 13.751 | 15.045 | 9.067 | 13.062 | 7.907 | 7.405 | 8.121 | 7.831 | 10.169 | 9.126 | 8.841 | 6.881 | 8.859 | 8.881 | 8.387 | 7.374 | 5.043 | 5.088 | 4.957 | 4.982 | 5.779 | 8.681 | 5.737 | 5.906 | 7.593 | 6.915 | 7.603 | 8.744 | 9.999 | 2.416 | 2.048 | 2.1 | 1.6 | 1.6 | 1.4 |
Total Current Assets
| 291.813 | 308.682 | 335.138 | 421.966 | 393.536 | 417.709 | 258.739 | 289.747 | 287.088 | 311.061 | 326.143 | 313.274 | 271.594 | 279.735 | 203.893 | 222.966 | 233.543 | 204.072 | 215.079 | 186.039 | 181.673 | 169.369 | 163.332 | 173.199 | 197.949 | 182.28 | 190.901 | 199.735 | 218.292 | 224.995 | 201.292 | 199.66 | 218.23 | 203.165 | 213.894 | 213.559 | 201.269 | 198.337 | 201.587 | 201.917 | 188.457 | 193.041 | 180.825 | 192.503 | 184.422 | 173.057 | 172.589 | 175.724 | 175.252 | 163.575 | 159.193 | 156.47 | 158.967 | 137.175 | 86.965 | 76.151 | 87.228 | 87.678 | 63.228 | 72.356 | 69.5 | 76.348 | 65.741 | 78.197 | 107.842 | 90.856 | 77.177 | 99.186 | 96.47 | 100.68 | 92.467 | 103.912 | 94.922 | 98.119 | 90.524 | 93.57 | 107.756 | 103.861 | 82.57 | 92.752 | 112.314 | 125.231 | 111.584 | 152.065 | 137.35 | 157.789 | 144.484 | 159.312 | 139.02 | 125.019 | 83.078 | 97.903 | 87.403 | 68.957 | 70.163 | 78.982 | 90.18 | 382.093 | 417.425 | 284.5 | 25.7 | 23.5 | 19.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 61.634 | 61.875 | 61.377 | 60.31 | 59.399 | 54.97 | 56.245 | 59.637 | 61.787 | 61.062 | 62.545 | 64.335 | 65.049 | 67.46 | 59.01 | 60.11 | 66.695 | 67.152 | 69.281 | 69.315 | 72.532 | 73.48 | 73.499 | 26.088 | 26.412 | 23.718 | 24.347 | 25.181 | 23.926 | 24.705 | 24.137 | 24.851 | 25.72 | 28.239 | 29.123 | 29.278 | 30.028 | 30.644 | 31.222 | 30.977 | 31.864 | 32.779 | 33.477 | 34.353 | 34.845 | 35.971 | 34.79 | 35.282 | 35.23 | 34.718 | 34.258 | 33.988 | 32.745 | 33.629 | 32.484 | 33.46 | 35.318 | 36.722 | 38.688 | 40.585 | 42.63 | 44.734 | 46.116 | 48.602 | 50.416 | 50.869 | 45.909 | 46.213 | 43.653 | 47.555 | 52.58 | 53.945 | 51.996 | 50.717 | 49.472 | 50.441 | 49.871 | 48.153 | 45.37 | 44.827 | 41.383 | 41.179 | 41.607 | 42.675 | 41.677 | 42.702 | 42.377 | 41.622 | 41.333 | 41.34 | 39.378 | 39.446 | 37.191 | 27.773 | 32.543 | 33.376 | 117.216 | 18.199 | 16.797 | 15.5 | 15.5 | 15.3 | 10 |
Goodwill
| 216.599 | 216.599 | 216.599 | 216.599 | 216.599 | 216.599 | 216.599 | 216.599 | 219.514 | 219.077 | 223.402 | 223.402 | 223.402 | 223.402 | 223.402 | 223.402 | 223.872 | 233.822 | 233.822 | 239.772 | 245.572 | 245.572 | 245.572 | 245.572 | 260.299 | 260.182 | 260.182 | 262.894 | 263.31 | 263.31 | 258.284 | 258.284 | 258.284 | 258.284 | 258.284 | 258.284 | 261.392 | 275.937 | 275.937 | 275.355 | 274.749 | 274.749 | 274.749 | 272.037 | 272.037 | 272.037 | 272.037 | 272.037 | 272.037 | 272.037 | 272.037 | 272.037 | 285.932 | 285.932 | 121.414 | 121.414 | 137.493 | 137.493 | 137.493 | 137.517 | 138.145 | 138.145 | 137.095 | 137.095 | 164.803 | 164.727 | 146.171 | 146.156 | 146.167 | 147.494 | 157.795 | 157.795 | 165.26 | 165.358 | 165.161 | 162.668 | 134.18 | 132.177 | 117.021 | 116.865 | 114.516 | 114.516 | 114.64 | 114,516 | 112.224 | 112.041 | 0 | 97,992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 36.148 | 423.586 | 505.241 | 506.848 | 503.01 | 572.166 | 597.362 | 629.99 | 638.004 | 615.901 | 628.519 | 615.462 | 614.534 | 621.801 | 596.371 | 603.294 | 637.874 | 659.134 | 661.99 | 711.03 | 717.579 | 722.376 | 743.126 | 747.491 | 755.862 | 764.148 | 784.289 | 783.098 | 775.089 | 801.52 | 818.371 | 826.871 | 842.758 | 848.433 | 829.027 | 832.916 | 856.828 | 865.408 | 873.352 | 886.664 | 893.015 | 902.005 | 910.722 | 911.137 | 925.07 | 944.023 | 958.233 | 969.506 | 941.427 | 951.783 | 962.461 | 972.824 | 992.324 | 966.665 | 713.871 | 718.733 | 735.301 | 733.084 | 734.099 | 733.704 | 750.976 | 753.739 | 756.231 | 807.874 | 867.291 | 1,208.418 | 1,162.559 | 1,304.165 | 1,709.496 | 1,715.803 | 1,818.707 | 1,820.462 | 1,876.862 | 1,868.9 | 1,846.366 | 2,013.48 | 2,005.656 | 2,005.188 | 1,991.22 | 1,931.045 | 1,884.449 | 1,813.612 | 1,815.257 | 1,782.258 | 1,782.235 | 1,775.401 | 1,776.402 | 1,776.626 | 1,786.133 | 1,788.548 | 1,736.408 | 1,776.201 | 1,773.87 | 1,594.732 | 1,610.175 | 1,637.18 | 1,571.701 | 363.134 | 292.883 | 218.5 | 212.4 | 200.2 | 175 |
Goodwill and Intangible Assets
| 252.747 | 640.185 | 721.84 | 723.447 | 719.609 | 788.765 | 813.961 | 846.589 | 782.402 | 834.978 | 851.921 | 780.133 | 837.936 | 782.946 | 819.773 | 764.858 | 861.746 | 892.956 | 827.191 | 950.802 | 963.151 | 967.948 | 988.698 | 993.063 | 1,016.161 | 1,024.33 | 1,044.471 | 1,045.992 | 1,038.399 | 1,064.83 | 1,076.655 | 1,085.155 | 1,101.042 | 1,106.717 | 1,087.311 | 1,091.2 | 1,118.22 | 1,141.345 | 1,149.289 | 1,162.019 | 1,167.764 | 1,176.754 | 1,185.471 | 1,183.174 | 1,197.107 | 1,216.06 | 1,230.27 | 1,241.543 | 1,213.464 | 1,223.82 | 1,234.498 | 1,244.861 | 1,278.256 | 1,252.597 | 835.285 | 840.147 | 872.794 | 870.577 | 871.592 | 871.221 | 889.121 | 891.884 | 893.326 | 944.969 | 1,032.094 | 1,373.145 | 1,308.73 | 1,450.321 | 1,855.663 | 1,863.297 | 1,976.502 | 1,978.257 | 2,042.122 | 2,034.258 | 2,011.527 | 2,013.48 | 2,005.656 | 2,005.188 | 1,991.22 | 1,931.045 | 1,884.449 | 1,813.612 | 1,815.257 | 1,782.258 | 1,782.235 | 1,775.401 | 1,776.402 | 1,776.626 | 1,786.133 | 1,788.548 | 1,736.408 | 1,776.201 | 1,773.87 | 1,594.732 | 1,610.175 | 1,637.18 | 1,571.701 | 363.134 | 292.883 | 218.5 | 212.4 | 200.2 | 175 |
Long Term Investments
| 0 | 0 | 0 | -0 | 14.352 | 13.125 | 149.951 | 136.826 | 0 | 0 | 0 | 112.6 | 0 | 62.257 | 0 | 61.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.097 | 2.367 | 2.92 | 4.213 | 7.428 | 9.096 | 6.136 | 50.455 | 47.47 | 46.479 | 48.333 | 48.494 | 48.452 | 52.109 | 50.379 | 49.42 | 47.852 | 46.757 | 47.319 | 51.494 | 0 | 55.979 | 57.603 | 51.567 | 0 | 46.407 | 46.683 | 37.622 | 0 | 37.629 | 37.641 | 37.061 | 0 | 28.521 | 30.665 | 32.062 | 0 | 35.471 | -2.965 | 0 | 0 | -3.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 91.437 | 0 | 0 | 0 | 124.741 | 0 | 0 | 0 | -112.6 | 0 | 3.933 | 10.051 | 10.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.284 | 2.329 | 4.14 | 5.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.071 | 0.108 | -47.852 | 14.918 | 14.919 | 14.919 | 0 | 2.842 | 2.782 | 2.753 | 0 | 2.15 | 1.92 | 1.92 | 0 | 3.804 | 4.311 | 4.281 | 0 | 5.794 | 5.794 | 5.794 | 0 | 2.965 | 2.965 | 0 | 0 | 3.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 356.409 | 8.883 | 7.668 | 5.45 | 5.154 | 5.278 | 5.575 | -119.053 | 119.419 | 47.663 | 44.026 | 103.366 | 62.958 | 43.211 | 76.024 | 75.674 | 48.553 | 44.865 | 112.193 | 43.763 | 44.145 | 58.511 | 46.06 | 45.059 | 47.019 | 60.088 | 45.839 | 45.847 | 44.999 | 47.3 | 50.71 | 49.12 | 14.537 | 12.524 | 12.462 | 12.487 | 13.771 | 13.771 | 3.052 | 3.642 | 3.554 | 3.702 | 6.721 | 4.325 | 3.657 | 3.721 | 4.343 | 7.549 | 52.61 | 49.354 | 43.715 | 41.406 | 37.817 | 89.255 | 2.238 | 1.984 | 2.565 | 2.963 | 2.982 | 2.928 | 3.452 | 3.182 | 4.853 | 53.709 | -5.822 | -6.68 | 141.16 | 72.005 | 22.275 | 108.939 | 5.415 | 59.096 | 16.087 | 7.753 | 6.876 | 43.889 | 2.648 | -0.135 | -0.347 | 42.517 | 4.736 | 6.685 | -0.463 | 40.873 | 2.579 | 7.599 | 6.617 | 6.8 | 8.312 | 8.73 | 11.603 | 10.365 | 12.278 | 17.26 | 16.799 | 15.68 | 11.977 | 138.866 | 141.199 | 9 | 4.2 | 4.8 | 6.1 |
Total Non-Current Assets
| 670.79 | 710.943 | 790.885 | 880.644 | 798.514 | 862.138 | 1,025.732 | 1,048.74 | 963.608 | 943.703 | 958.492 | 947.834 | 965.943 | 959.807 | 964.858 | 972.521 | 976.994 | 1,004.973 | 1,008.665 | 1,063.88 | 1,079.828 | 1,099.939 | 1,108.257 | 1,064.21 | 1,089.592 | 1,108.136 | 1,114.657 | 1,117.02 | 1,107.324 | 1,136.835 | 1,151.502 | 1,159.126 | 1,141.299 | 1,147.48 | 1,128.896 | 1,132.965 | 1,162.019 | 1,185.76 | 1,183.563 | 1,196.638 | 1,203.182 | 1,213.235 | 1,225.669 | 1,221.852 | 1,235.609 | 1,255.752 | 1,269.471 | 1,284.471 | 1,303.671 | 1,310.812 | 1,321.968 | 1,330.012 | 1,362.054 | 1,386.681 | 920.462 | 923.061 | 957.156 | 958.595 | 961.756 | 963.186 | 987.383 | 990.25 | 993.823 | 1,047.28 | 1,138.363 | 1,479.572 | 1,562.212 | 1,568.539 | 1,980.412 | 2,080.176 | 2,088.817 | 2,091.298 | 2,158.762 | 2,141.331 | 2,107.417 | 2,107.81 | 2,099.608 | 2,095.158 | 2,077.585 | 2,018.389 | 1,964.883 | 1,897.935 | 1,894.257 | 1,865.806 | 1,864.927 | 1,825.702 | 1,825.396 | 1,825.048 | 1,835.778 | 1,838.618 | 1,787.389 | 1,826.012 | 1,823.339 | 1,639.765 | 1,659.517 | 1,686.236 | 1,700.894 | 520.199 | 450.879 | 243 | 232.1 | 220.3 | 191.1 |
Total Assets
| 962.603 | 1,019.625 | 1,126.023 | 1,302.61 | 1,192.05 | 1,279.847 | 1,284.471 | 1,338.487 | 1,250.696 | 1,254.764 | 1,284.635 | 1,261.108 | 1,237.537 | 1,239.542 | 1,168.751 | 1,195.487 | 1,210.537 | 1,209.045 | 1,223.744 | 1,445.045 | 1,261.501 | 1,269.308 | 1,271.589 | 1,237.409 | 1,287.541 | 1,290.416 | 1,305.558 | 1,316.755 | 1,325.616 | 1,361.83 | 1,352.794 | 1,358.786 | 1,359.529 | 1,350.645 | 1,342.79 | 1,346.524 | 1,363.288 | 1,384.097 | 1,385.15 | 1,398.555 | 1,391.639 | 1,406.276 | 1,406.494 | 1,414.355 | 1,420.031 | 1,428.809 | 1,442.06 | 2,038.819 | 1,478.923 | 1,474.387 | 1,481.161 | 1,486.482 | 1,521.021 | 1,523.856 | 1,007.427 | 999.212 | 1,044.384 | 1,046.273 | 1,024.984 | 1,035.542 | 1,056.883 | 1,066.598 | 1,059.564 | 1,125.477 | 1,246.205 | 1,570.428 | 1,639.389 | 1,667.725 | 2,076.882 | 2,180.856 | 2,181.284 | 2,195.21 | 2,253.684 | 2,239.45 | 2,197.941 | 2,201.38 | 2,207.364 | 2,199.019 | 2,160.155 | 2,111.141 | 2,077.197 | 2,023.166 | 2,005.841 | 2,017.871 | 2,002.277 | 1,983.491 | 1,969.88 | 1,984.36 | 1,974.798 | 1,963.637 | 1,870.467 | 1,923.915 | 1,910.742 | 1,708.722 | 1,729.68 | 1,765.218 | 1,791.074 | 902.292 | 868.304 | 527.5 | 257.8 | 243.8 | 210.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15.694 | 18.756 | 21.381 | 20 | 17.151 | 16.497 | 14.316 | 18.003 | 14.318 | 14.819 | 11.997 | 14.588 | 14.623 | 12.523 | 9.037 | 11.135 | 6.399 | 5.114 | 5.642 | 5.919 | 5.259 | 7.23 | 7.561 | 7.331 | 5.733 | 7.896 | 7.596 | 8.127 | 7.371 | 5.795 | 7.225 | 7.555 | 5.003 | 5.923 | 8.666 | 8.464 | 3.623 | 5.754 | 7.557 | 6.602 | 7.865 | 6.853 | 7.245 | 7.293 | 8.111 | 8.33 | 6.533 | 5.431 | 10.187 | 6.107 | 8.236 | 5.626 | 7.282 | 4.648 | 1.673 | 3.011 | 2.719 | 2.558 | 2.102 | 4.16 | 3.99 | 2.795 | 3.08 | 3.323 | 6.012 | 3.904 | 3.121 | 4.958 | 4.199 | 3.741 | 4.846 | 9.946 | 5.083 | 3.028 | 4.298 | 3.113 | 4.908 | 5.566 | 5.7 | 8.933 | 7.722 | 5.854 | 7.029 | 7.221 | 7.089 | 7.841 | 7.743 | 7.211 | 7.69 | 7.249 | 6.463 | 7.782 | 8.01 | 7.961 | 17.137 | 17.683 | 8.79 | 3.007 | 1.498 | 1.7 | 2.1 | 3.4 | 0.9 |
Short Term Debt
| 8.781 | 21.024 | 10.941 | 10.648 | 20.566 | 8.138 | 16.736 | 36.252 | 19.28 | 19.866 | 20.066 | 20.144 | 20.258 | 19.95 | 18.528 | 41.218 | 68.313 | 67.851 | 39.987 | 43.905 | 40.833 | 37.011 | 35.99 | 38.706 | 15.372 | 15.372 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 2.625 | 2.625 | 484.776 | 3.829 | 3.829 | 3.829 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 4.587 | 4.587 | 4.587 | 4.607 | 3.86 | 4.86 | 4.86 | 4.86 | 18.402 | 652.138 | 656.085 | 346.522 | 652.534 | 18.01 | 18.01 | 26.518 | 43.807 | 41.536 | 39.297 | 33.014 | 26.004 | 18.91 | 15 | 11.263 | 7.513 | 3.75 | 0 | 0.007 | -0.499 | 0.008 | 0.008 | 74.383 | 70.008 | 65.625 | 61.25 | 56.875 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 39.375 | 26.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0.845 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | 0.496 | 0 | 0 | 0 | 1.162 | 0 | 0 | 0 | 0.956 | 0 | 0 | 0 | 0.716 | 0 | 0 | 0 | 1.384 | 0 | 0 | 0 | 0.912 | 0 | 0 | 0 | 1.07 | 0 | 0 | 0 | 1.038 | 0 | 0 | 0 | 1.554 | 0 | 0 | 0 | 0.826 | 1.037 | 0.926 | 1.363 | 1.794 | 2.274 | 1.914 | 2.253 | 1.671 | 2.444 | 1.86 | 1.502 | 1.533 | 0.885 | 1.394 | 1.448 | 0.03 | 0 | 1.43 | 5.179 | 4.463 | 3.497 | 3.003 | 1.415 | 3.805 | 3.447 | 3.126 | 3.619 | 3.805 | 4.081 | 3.84 | 2.399 | 3.291 | 2.867 | 4.343 | 4.2 | 4,389 | 1.119 | 1.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 11.563 | 41.666 | 57.161 | 44.461 | 13.466 | 0 | 53.548 | 0 | 8.765 | 33.899 | 52.522 | 34.65 | 11.81 | 37.29 | 30.357 | 36.473 | 12.478 | 39.025 | 35.542 | 41.732 | 10.366 | 43.527 | 48.217 | 50.391 | 11.609 | 43.301 | 44.283 | 47.03 | 10.03 | 51.887 | 52.031 | 37.608 | 8.54 | 42.419 | 48.163 | 27.219 | 7.428 | 31.218 | 35.381 | 28.285 | 6.271 | 32.438 | 29.74 | 31.073 | 5.108 | 40.342 | 36.469 | 42.013 | 40.285 | 42.529 | 42.123 | 17.442 | 16.949 | 24.884 | 26.305 | 17.084 | 21.281 | 12.663 | 19.336 | 16.024 | 20.616 | 26.09 | 39.315 | 24.184 | 7.465 | 26.224 | 37.627 | 28.085 | 6.104 | 29.081 | 0 | 26.738 | 2.488 | 0.25 | 0.342 | 3.562 | 4.036 | 3.421 | 3.435 | 3.728 | 3.587 | 3.39 | 33.118 | 26.917 | 35.609 | 3,465 | 35.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 75.678 | 71.86 | 81.441 | 89.574 | 67.77 | 92.069 | 81.544 | 89.988 | 79.036 | 74.96 | 67.674 | 71.243 | 53.104 | 66.684 | 50.408 | 41.584 | 48.031 | 47.798 | 56.514 | 37.78 | 55.084 | 54.219 | 66.062 | 54.159 | 71.085 | 72.854 | 80.111 | 56.21 | 72.513 | 73.735 | 76.854 | 70.467 | 80.349 | 77.179 | 67.347 | 70.372 | 61.239 | 62.121 | 46.757 | 51.084 | 45.187 | 48.899 | 42.043 | 49.967 | 46.819 | 44.718 | 48.41 | 45.025 | 52.337 | 47.11 | 50.978 | 44.404 | 50.77 | 50.615 | 23.598 | 27.015 | 31.973 | 36.696 | 28.89 | -604.591 | 21.41 | 29.659 | 24.795 | 34.043 | 37.446 | 52.099 | 38.439 | 42.686 | 39.662 | 55.309 | 42.155 | 43.209 | 42.23 | 53.403 | 39.326 | 45.389 | 39.721 | 47.841 | 30.678 | 36.114 | 30.034 | 36.184 | 31.811 | -4,346.408 | 33.906 | 41.249 | 34.196 | 40.898 | 37.139 | 44.842 | 39.421 | 54.3 | 30.976 | 19.539 | 20.316 | 18.823 | 22.469 | 13.051 | 10.875 | 8.4 | 8.3 | 6 | 7.2 |
Total Current Liabilities
| 100.153 | 111.64 | 113.763 | 132.63 | 105.487 | 116.704 | 112.596 | 130.263 | 112.634 | 109.645 | 99.737 | 106.471 | 87.985 | 99.157 | 77.973 | 106.909 | 122.743 | 120.763 | 102.143 | 101.038 | 101.176 | 98.46 | 109.613 | 111.278 | 92.19 | 96.122 | 91.207 | 80.83 | 83.384 | 83.03 | 87.579 | 92.464 | 88.852 | 86.602 | 79.513 | 83.406 | 67.487 | 70.5 | 539.09 | 62.553 | 56.881 | 59.581 | 53.128 | 62.654 | 58.77 | 56.888 | 58.783 | 60.975 | 68.148 | 58.73 | 65.184 | 62.258 | 65.186 | 62.037 | 32.384 | 50.099 | 689.274 | 697.199 | 379.016 | 53.636 | 44.295 | 51.858 | 55.841 | 81.203 | 84.994 | 96.73 | 79.753 | 85.576 | 66.268 | 77.053 | 59.679 | 72.307 | 54.51 | 59.557 | 47.25 | 55.841 | 48.718 | 57.255 | 116.722 | 118.354 | 109.669 | 111.066 | 103.643 | 105.9 | 98.004 | 102.662 | 94.439 | 100.609 | 84.204 | 78.341 | 45.884 | 62.082 | 38.986 | 27.5 | 37.453 | 36.506 | 31.259 | 16.058 | 12.373 | 10.1 | 10.4 | 9.4 | 8.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 619.683 | 632.049 | 665.982 | 738.623 | 736.156 | 735.73 | 736.872 | 764.545 | 790.176 | 814.281 | 848.325 | 849.844 | 851.171 | 853.724 | 845.833 | 855.501 | 865.996 | 877.04 | 910.283 | 890.802 | 899.749 | 919.702 | 915.781 | 873.757 | 924.837 | 929.998 | 956.021 | 967.166 | 987.305 | 1,007.435 | 1,003.206 | 1,002.736 | 1,002.283 | 1,001.849 | 1,021.244 | 1,020.837 | 1,021.322 | 1,020.948 | 335 | 809.615 | 817.014 | 817.56 | 819.196 | 811.795 | 812.368 | 812.948 | 813.536 | 814.131 | 814.733 | 815.343 | 810.707 | 821.212 | 798.795 | 792.773 | 667.769 | 623.82 | 1 | 1 | 302.51 | 635.524 | 641.027 | 655.529 | 650.68 | 631.555 | 723.613 | 704.825 | 780.5 | 639.55 | 817.5 | 922.5 | 926.261 | 930.014 | 969.75 | 964.5 | 952.509 | 789.198 | 952.514 | 937.515 | 863.144 | 550.02 | 542.529 | 510.03 | 527.533 | 545.035 | 558.126 | 571.251 | 584.376 | 597.501 | 610.626 | 623.751 | 780.007 | 780.022 | 780.049 | 650.057 | 634.541 | 646.956 | 654.407 | 84.357 | 83.697 | 82.6 | 107.6 | 96.5 | 155.4 |
Deferred Revenue Non-Current
| 0 | 0 | 23.403 | 22.377 | 3.228 | 6.032 | 8.891 | 10.365 | 0 | 3.962 | 0 | 2.865 | 4.831 | 0 | 0 | 0 | 11.616 | 11.311 | 14.456 | 14.826 | 14.39 | 16.818 | 19.218 | 18.381 | 21.198 | 22.746 | 23.035 | 21.879 | 16.613 | 18.787 | 17.719 | 16.135 | 18.45 | 15.32 | 5.549 | 6.885 | 8.547 | 10.744 | 11.684 | 14.579 | 11.235 | 13.639 | 15.539 | 8.399 | 8.473 | 10.415 | 10.851 | 11.186 | 0.021 | 0.024 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149.95 | 0 | 0 | 0 | 161.923 | 0 | 0 | 0 | 163.314 | 0 | 0 | 0.506 | 114.322 | 11.385 | 11.675 | 11.977 | 13,009 | 13.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.114 | 4.928 | 23.44 | 112.375 | 19.841 | 37.155 | 38.211 | 39.704 | 13.984 | 11.07 | 8.059 | 2.473 | 2.325 | 0 | 0 | 0 | 2.711 | 3.169 | 2.704 | 24.56 | 21.778 | 15.446 | 12.331 | 9.345 | 137.86 | 145.918 | 161.449 | 148.592 | 266.773 | 272.716 | 272.577 | 272.733 | 271.006 | 267.111 | 268.571 | 266.9 | 275.075 | 270.732 | 260.898 | 252.463 | 242.691 | 233.877 | 225.393 | 214.245 | 206.874 | 199.25 | 194.853 | 188.249 | 179.361 | 170.752 | 219.103 | 153.521 | 169.307 | 172.536 | 134.413 | 89.392 | 90.762 | 87.358 | 87.583 | 88.144 | 90.088 | 92.294 | 91.962 | 86.236 | 107.5 | 167.29 | 158.709 | 149.95 | 164.802 | 158.652 | 165.098 | 165.616 | 174.828 | 170.35 | 163.196 | 163.314 | 147.856 | 140.297 | 121.164 | 114.322 | 104.164 | 92.683 | 80.069 | 75.508 | 65.399 | 54.822 | 46.061 | 42.227 | 34.493 | 25.278 | 16.544 | 28.864 | 3.306 | 10.059 | 17.632 | 24.687 | 31.208 | 24.15 | 14.208 | 14.5 | 14.9 | 14.9 | 14.9 |
Other Non-Current Liabilities
| 24.253 | 22.562 | 29.272 | 28.397 | 30.035 | 34.439 | 40.099 | 44.905 | 47.886 | 41.517 | 40.195 | 31.185 | 30.886 | 35.006 | 33.379 | 33.478 | 45.545 | 37.814 | 39.654 | 39.88 | 39.87 | 43.326 | 45.966 | 54.097 | 58.758 | 67.429 | 68.344 | 66.732 | 58.485 | 61.454 | 51.287 | 49.569 | 51.45 | 48.043 | 37.403 | 35.919 | 36.304 | 41.21 | 34.428 | 42.516 | 272.939 | 265.991 | 259.473 | 28.687 | 27.703 | 29.38 | 29.284 | 29.489 | 32.18 | 32.911 | 34.383 | 18.55 | 36.227 | 34.445 | 9.572 | 41.566 | 54.194 | 54.088 | 10.272 | 10.185 | 9.282 | 10.078 | 10.477 | 11.008 | 4.769 | 4.424 | 7.243 | -144.24 | 6.628 | 7.03 | 11.23 | 9.026 | 8.05 | 7.835 | 5.716 | -156.998 | 6.997 | 0.342 | 0 | -114.314 | 0 | 0 | 0 | 13.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.084 | 9.733 | 9.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 647.05 | 659.539 | 718.694 | 879.395 | 786.032 | 807.324 | 815.182 | 849.154 | 852.046 | 866.868 | 896.579 | 883.502 | 884.382 | 888.73 | 879.212 | 888.979 | 914.252 | 918.023 | 952.641 | 955.242 | 961.397 | 978.474 | 974.078 | 937.199 | 1,121.455 | 1,143.345 | 1,185.814 | 1,182.49 | 1,312.563 | 1,341.605 | 1,327.07 | 1,325.038 | 1,324.739 | 1,317.003 | 1,327.218 | 1,323.656 | 1,332.701 | 1,332.89 | 630.326 | 1,104.594 | 1,089.953 | 1,084.873 | 1,079.938 | 1,054.727 | 1,046.945 | 1,041.578 | 1,037.673 | 1,031.869 | 1,026.274 | 1,019.006 | 1,064.193 | 993.283 | 1,004.329 | 999.754 | 811.754 | 754.778 | 145.956 | 142.446 | 400.365 | 733.853 | 740.397 | 757.901 | 753.119 | 728.799 | 835.882 | 876.539 | 946.452 | 945.16 | 988.93 | 1,088.182 | 1,102.589 | 1,104.656 | 1,152.628 | 1,142.685 | 1,121.421 | 1,122.142 | 1,107.367 | 1,078.154 | 984.814 | 664.342 | 658.078 | 614.388 | 619.579 | 633.552 | 637.086 | 626.073 | 630.437 | 639.728 | 645.119 | 649.029 | 796.551 | 808.886 | 797.439 | 669.849 | 661.906 | 671.643 | 685.615 | 108.507 | 97.905 | 97.1 | 122.5 | 111.5 | 170.3 |
Total Liabilities
| 747.203 | 771.179 | 832.457 | 1,012.025 | 891.519 | 924.028 | 927.778 | 979.417 | 1,250.696 | 976.513 | 996.316 | 1,261.108 | 972.367 | 1,003.079 | 957.185 | 1,195.487 | 1,036.995 | 1,038.786 | 1,223.744 | 1,251.406 | 1,062.573 | 1,269.308 | 1,083.691 | 1,237.409 | 1,213.645 | 1,239.467 | 1,277.021 | 1,316.755 | 1,395.947 | 1,361.83 | 1,414.649 | 1,358.786 | 1,413.591 | 1,403.605 | 1,406.731 | 1,346.524 | 1,400.188 | 1,403.39 | 1,169.416 | 1,398.555 | 1,146.834 | 1,144.454 | 1,133.066 | 1,414.355 | 1,420.031 | 1,428.809 | 1,096.456 | 1,460.77 | 1,094.422 | 1,077.736 | 1,129.377 | 1,055.541 | 1,069.515 | 1,061.791 | 844.138 | 804.877 | 835.23 | 839.645 | 779.381 | 787.489 | 784.692 | 809.759 | 808.96 | 810.002 | 920.876 | 973.269 | 1,026.205 | 1,030.736 | 1,055.198 | 1,165.235 | 1,162.268 | 1,176.963 | 1,207.138 | 1,202.242 | 1,168.671 | 1,177.983 | 1,156.085 | 1,135.409 | 1,101.536 | 782.696 | 767.747 | 725.454 | 723.222 | 739.452 | 735.09 | 728.735 | 724.876 | 740.337 | 729.323 | 727.37 | 842.435 | 870.968 | 836.425 | 697.349 | 699.359 | 708.149 | 716.874 | 124.565 | 110.278 | 107.2 | 132.9 | 120.9 | 178.4 |
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 | 201.674 | 0 | 0 | 0 | 207.026 | 208.188 | 210.156 | 0 | 210.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.7 |
Common Stock
| 0.013 | 0.049 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.047 | 0.051 | 0.051 | 0.051 | 0.051 | 0.049 | 0.048 | 0.048 | 0.046 | 0.046 | 0.047 | 0.047 | 0.046 | 0.046 | 0.047 | 0.048 | 0.048 | 0.049 | 0.049 | 0.049 | 0.048 | 0.049 | 0.049 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.049 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.051 | 0.051 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.051 | 0.056 | 0.058 | 0.065 | 0.079 | 0.09 | 0.097 | 0.099 | 0.099 | 0.099 | 0.093 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.105 | 0.095 | 0.095 | 0.095 | 0.089 | 0.087 | 0.087 | 0.086 | 0.086 | 0.028 | 0 | 0 | 0 | 0 |
Retained Earnings
| -803.107 | -771.309 | -725.878 | -733.371 | -722.388 | -667.977 | -738.343 | -732.988 | -730.951 | -735.164 | -750.198 | -766.567 | -773.17 | -787.046 | -804.912 | -804.919 | -831.345 | -818.573 | -819.993 | -796.806 | -788.885 | -794.244 | -800.835 | -799.975 | -916.897 | -939.941 | -963.531 | -940.976 | -1,062.26 | -1,054.374 | -1,055.176 | -1,052.863 | -1,049.239 | -1,048.816 | -1,059.668 | -1,055.721 | -1,037.345 | -1,019.2 | -1,006.161 | -987.672 | -974.221 | -961.001 | -950.185 | -925.002 | -908.562 | -895.341 | -881.127 | -863.021 | -845.794 | -832.73 | -875.398 | -796.156 | -774.618 | -764.74 | -863.29 | -799.045 | -771.894 | -772.932 | -774.98 | -770.412 | -755.523 | -769.749 | -776.962 | -717.525 | -711.221 | -445.108 | -428.506 | -410.199 | -23.815 | -28.618 | -22.365 | -22.186 | 13.352 | 5.318 | -2.786 | -5.379 | -14.825 | -26.291 | -46.136 | -53.062 | -66.612 | -78.344 | -90.768 | -94.524 | -103.968 | -115.649 | -126.292 | -128.167 | -126.121 | -133.877 | -142.084 | -115.081 | -94.675 | -79.551 | -59.905 | -39.694 | -22.59 | -18.569 | -24.146 | -26.2 | -28.1 | -30 | -29.8 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 73.227 | 73.227 | 0 | 0 | 0 | 54.95 | -0 | 0 | 0 | -148.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.115 | -0.084 | -0.059 | -0.093 | -0.213 | -0.215 | -0.204 | -0.122 | -0.102 | -0.052 | -0.079 | -0.102 | -0.199 | -0.164 | 0.056 | 0 | -1.424 | -1.685 | -1.69 | -1.952 | -2.086 | -2.603 | -2.506 | -2.926 | -2.981 | -1.082 | -2.559 | -4.226 | -1.073 | -1.378 | -0.542 | -0.937 | -0.675 | -0.577 | 0.355 | 0.072 | -0.608 | -1.028 | -11.973 | -10.656 | -34.882 | -37.241 | -36.535 | -38.654 | -37.622 | -38.268 | -38.862 | -37.337 | -36.35 | -36.404 | -37.831 | -38.851 | -40.719 | -39.595 | -36.68 | -15.575 | -9.005 | 0 | -0.087 | -0.233 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,007.858 | 1,010.635 | 1,011.03 | 1,007.387 | 1,001.046 | 999.459 | 996.644 | 993.484 | 996.954 | 994.678 | 1,020.711 | 965.686 | 1,021.272 | 1,023.458 | 1,003.694 | 991.769 | 993.722 | 977.987 | 978.615 | 979.834 | 978.519 | 975.404 | 978.286 | 978.628 | 979.633 | 979.902 | 980.805 | 983.582 | 982.009 | 980.918 | 981.651 | 981.688 | 983.124 | 983.376 | 983.593 | 983.847 | 988.822 | 987.835 | 1,007.769 | 1,208.309 | 1,006.849 | 1,004.248 | 1,003.715 | 1,003.116 | 1,002.211 | 1,003.819 | 1,005.045 | 1,006.873 | 1,000.368 | 1,003.706 | 998.554 | 1,001.84 | 990.656 | 991.884 | 995.256 | 994.75 | 982.679 | 981.196 | 1,016.522 | 968.275 | 1,024.63 | 1,025.117 | 1,027.575 | 1,033.921 | 1,036.417 | 1,042.416 | 1,044.562 | 1,044.273 | 1,043.699 | 1,042.883 | 1,041.333 | 1,041.029 | 1,031.836 | 1,030.482 | 1,028.355 | 1,035.655 | 1,064.389 | 1,100.246 | 1,114.323 | 1,416.284 | 1,413.198 | 1,412.486 | 1,411.936 | 1,410.46 | 1,409.318 | 1,409.162 | 1,408.528 | 1,408.435 | 1,407.895 | 1,407.87 | 1,208.872 | 1,208.652 | 1,208.492 | 1,127.515 | 1,105.714 | 1,105.681 | 1,096.704 | 796.297 | 782.377 | 446.5 | 153 | 152.9 | 34.4 |
Total Shareholders Equity
| 204.764 | 239.375 | 285.202 | 274.065 | 278.707 | 331.531 | 331.577 | 333.772 | 266.052 | 259.561 | 270.564 | 254.12 | 248.153 | 221.271 | 198.831 | 186.898 | 162.425 | 159.46 | 158.668 | 183.075 | 189.681 | 181.206 | 177.497 | 178.7 | 62.784 | 40.009 | 17.323 | 42.655 | -80.202 | -73.408 | -73.476 | -71.126 | -66.066 | -65.391 | -76.025 | -71.824 | -48.473 | -31.315 | 1.659 | 220.572 | 32.592 | 43.236 | 53.485 | 284.975 | 301.67 | 318.478 | 123.845 | 354.498 | 154.572 | 170.947 | 123.104 | 205.535 | 215.925 | 227.251 | 132.02 | 194.335 | 209.154 | 206.628 | 239.644 | 242.065 | 266.56 | 252.92 | 247.752 | 313.494 | 324.204 | 594.846 | 611.929 | 633.1 | 1,018.605 | 1,013.816 | 1,018.13 | 1,018.267 | 1,044.71 | 1,036.254 | 1,025.74 | 1,020.541 | 1,048.642 | 1,062.088 | 1,057.637 | 1,328.445 | 1,309.45 | 1,297.712 | 1,282.619 | 1,278.419 | 1,267.187 | 1,254.756 | 1,245.004 | 1,244.023 | 1,245.475 | 1,236.267 | 1,028.032 | 1,052.947 | 1,074.317 | 1,011.373 | 1,030.321 | 1,057.069 | 1,074.2 | 777.727 | 758.026 | 420.3 | 124.9 | 122.9 | 32.3 |
Total Equity
| 215.4 | 248.446 | 293.566 | 290.585 | 300.531 | 355.819 | 356.693 | 359.07 | 286.016 | 278.251 | 288.319 | 271.135 | 265.17 | 236.463 | 211.566 | 199.599 | 173.542 | 170.259 | 168.96 | 193.639 | 198.928 | 192.374 | 187.898 | 188.932 | 73.896 | 50.949 | 28.537 | 53.435 | -70.331 | -62.805 | -61.855 | -58.716 | -54.062 | -52.96 | -63.941 | -59.787 | -36.9 | -19.293 | 215.734 | 433.082 | 244.805 | 261.822 | 273.428 | 504 | 522.504 | 540.499 | 345.604 | 578.049 | 384.501 | 396.651 | 351.784 | 430.941 | 451.506 | 462.065 | 163.289 | 194.335 | 253.201 | 250.315 | 245.603 | 248.053 | 272.191 | 256.839 | 250.604 | 315.475 | 325.329 | 597.159 | 613.184 | 636.989 | 1,021.684 | 1,015.621 | 1,019.016 | 1,018.247 | 1,046.546 | 1,037.208 | 1,029.27 | 1,023.397 | 1,051.279 | 1,063.61 | 1,058.619 | 1,328.445 | 1,309.45 | 1,297.712 | 1,282.619 | 1,278.419 | 1,267.187 | 1,254.756 | 1,245.004 | 1,244.023 | 1,245.475 | 1,236.267 | 1,028.032 | 1,052.947 | 1,074.317 | 1,011.373 | 1,030.321 | 1,057.069 | 1,074.2 | 777.727 | 758.026 | 420.3 | 124.9 | 122.9 | 32.3 |
Total Liabilities & Shareholders Equity
| 962.603 | 1,019.625 | 1,126.023 | 1,302.61 | 1,192.05 | 1,279.847 | 1,284.471 | 1,338.487 | 1,250.696 | 1,254.764 | 1,284.635 | 1,261.108 | 1,237.537 | 1,239.542 | 1,168.751 | 1,195.487 | 1,210.537 | 1,209.045 | 1,223.744 | 1,445.045 | 1,261.501 | 1,269.308 | 1,271.589 | 1,237.409 | 1,287.541 | 1,290.416 | 1,305.558 | 1,316.755 | 1,325.616 | 1,361.83 | 1,352.794 | 1,358.786 | 1,359.529 | 1,350.645 | 1,342.79 | 1,346.524 | 1,363.288 | 1,384.097 | 1,385.15 | 1,398.555 | 1,391.639 | 1,406.276 | 1,406.494 | 1,414.355 | 1,420.031 | 1,428.809 | 1,442.06 | 2,038.819 | 1,478.923 | 1,474.387 | 1,481.161 | 1,486.482 | 1,521.021 | 1,523.856 | 1,007.427 | 999.212 | 1,044.384 | 1,046.273 | 1,024.984 | 1,035.542 | 1,056.883 | 1,066.598 | 1,059.564 | 1,125.477 | 1,246.205 | 1,570.428 | 1,639.389 | 1,667.725 | 2,076.882 | 2,180.856 | 2,181.284 | 2,195.21 | 2,253.684 | 2,239.45 | 2,197.941 | 2,201.38 | 2,207.364 | 2,199.019 | 2,160.155 | 2,111.141 | 2,077.197 | 2,023.166 | 2,005.841 | 2,017.871 | 2,002.277 | 1,983.491 | 1,969.88 | 1,984.36 | 1,974.798 | 1,963.637 | 1,870.467 | 1,923.915 | 1,910.742 | 1,708.722 | 1,729.68 | 1,765.218 | 1,791.074 | 902.292 | 868.304 | 527.5 | 257.8 | 243.8 | 210.7 |