United States Lime & Minerals, Inc.
NASDAQ:USLM
142.58 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 255.022 | 222.501 | 206.995 | 187.964 | 176.305 | 156.198 | 147.575 | 133.384 | 122.659 | 108.581 | 100.864 | 105.355 | 101.402 | 91.347 | 89.651 | 83.562 | 71.31 | 68.835 | 58.796 | 54.26 | 80.731 | 73.672 | 68.341 | 67.218 | 83.166 | 82.346 | 83.265 | 85 | 82.245 | 81.591 | 75.813 | 74.712 | 68.94 | 62.958 | 60.626 | 59.926 | 54.519 | 47.774 | 60.469 | 58.332 | 58.272 | 56.015 | 48.487 | 49.475 | 43.401 | 36.873 | 33.488 | 29.787 | 27.353 | 21.303 | 16.286 | 53.372 | 46.374 | 46.26 | 38.586 | 36.223 | 32.779 | 24.348 | 18.213 | 16.466 | 11.705 | 1.813 | 2.438 | 0.836 | 0.228 | 0.933 | 0.906 | 1.079 | 0.635 | 0.556 | 0.284 | 0.285 | 0.474 | 0.604 | 0.725 | 1.312 | 0.268 | 0.027 | 0.207 | 0.227 | 1.199 | 0.946 | 2.259 | 6.375 | 11.361 | 0.416 | 0.587 | 0.226 | 0.539 | 0.841 | 0.06 | 0.606 | 0.464 | 0.746 | 0.264 | 5.072 | 2.186 | 10.178 | 19.149 | 18.021 | 13.9 | 8 | 0.8 | 0.7 | 2.6 | 2.9 | 1.5 | 2.8 | 6.3 | 4.4 | 0 | 1 | 0.6 | 0.5 | 0 | 1.2 | 0.3 | 0.7 | 0.2 | 0 | 0.3 | 0.1 | 0.5 | 0.4 | 0.5 | 0.3 | 1 | 1.4 | 1.2 | 1.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 255.022 | 222.501 | 206.995 | 187.964 | 176.305 | 156.198 | 147.575 | 133.384 | 122.659 | 108.581 | 100.864 | 105.355 | 101.402 | 91.347 | 89.651 | 83.562 | 71.31 | 68.835 | 58.796 | 54.26 | 80.731 | 73.672 | 68.341 | 67.218 | 83.166 | 82.346 | 83.265 | 85 | 82.245 | 81.591 | 75.813 | 74.712 | 68.94 | 62.958 | 60.626 | 59.926 | 54.519 | 47.774 | 60.469 | 58.332 | 58.272 | 56.015 | 48.487 | 49.475 | 43.401 | 36.873 | 33.488 | 29.787 | 27.353 | 21.303 | 16.286 | 53.372 | 46.374 | 46.26 | 38.586 | 36.223 | 32.779 | 24.348 | 18.213 | 16.466 | 11.705 | 1.813 | 2.438 | 0.836 | 0.228 | 0.933 | 0.906 | 1.079 | 0.635 | 0.556 | 0.284 | 0.285 | 0.474 | 0.604 | 0.725 | 1.312 | 0.268 | 0.027 | 0.207 | 0.227 | 1.199 | 0.946 | 2.259 | 6.375 | 11.361 | 0.416 | 0.587 | 0.226 | 0.539 | 0.841 | 0.06 | 0.606 | 0.464 | 0.746 | 0.264 | 5.072 | 2.186 | 10.178 | 19.149 | 18.021 | 13.9 | 8 | 0.8 | 0.7 | 2.6 | 2.9 | 1.5 | 2.8 | 6.3 | 4.4 | 0 | 1 | 0.6 | 0.5 | 0 | 1.2 | 0.3 | 0.7 | 0.2 | 0 | 0.3 | 0.1 | 0.5 | 0.4 | 0.5 | 0.3 | 1 | 1.4 | 1.2 | 1.1 |
Net Receivables
| 52.905 | 46.284 | 42.155 | 38.052 | 44.061 | 40.735 | 38.356 | 33.592 | 39.559 | 37.123 | 32.871 | 26.715 | 29.242 | 27.547 | 23.957 | 22.979 | 24.846 | 21.192 | 23.148 | 22.948 | 23.18 | 22.946 | 22.71 | 19.602 | 18.373 | 20.923 | 19.074 | 16.473 | 18.242 | 18.887 | 20.025 | 16.781 | 19.385 | 17.405 | 16.837 | 15.889 | 19.214 | 16.727 | 16.028 | 17.444 | 19.687 | 17.737 | 18.832 | 14.097 | 17.767 | 17.724 | 16.776 | 14.552 | 16.329 | 16.716 | 17.118 | 15.595 | 18.742 | 18.149 | 18.402 | 13.839 | 13.964 | 18.76 | 17.975 | 13.365 | 14.103 | 15.835 | 12.979 | 14.492 | 18.914 | 19.763 | 14.572 | 13.21 | 14.59 | 15.753 | 16.096 | 13.002 | 15.451 | 14.211 | 14.958 | 11.36 | 9.45 | 9.91 | 10.306 | 9.466 | 9.467 | 8.777 | 8.121 | 6.959 | 7.968 | 7.295 | 6.814 | 5.202 | 6.932 | 7.651 | 6.498 | 5.699 | 6.857 | 7.203 | 6.058 | 4.101 | 5.433 | 5.126 | 4.925 | 4.166 | 5.7 | 4.2 | 2.9 | 3.4 | 3.8 | 4.4 | 4.1 | 3.6 | 4.3 | 6.1 | 4.7 | 5.2 | 6 | 7 | 5.2 | 5.5 | 6.5 | 6.9 | 5.5 | 6 | 7 | 7.1 | 4.8 | 5 | 6 | 5.9 | 3.8 | 4.6 | 5.9 | 5.4 |
Inventory
| 27.783 | 27.3 | 25.724 | 24.313 | 23.778 | 22.35 | 22.046 | 19.579 | 17.652 | 16.719 | 16.54 | 15.116 | 14.76 | 14.623 | 15.409 | 15.21 | 15.062 | 14.422 | 13.534 | 13.388 | 13.237 | 12.329 | 12.821 | 12.846 | 12.903 | 12.257 | 12.599 | 13.546 | 12.531 | 11.346 | 11.817 | 12.433 | 12.713 | 13.49 | 13.772 | 14.728 | 14.121 | 13.637 | 13.886 | 13.436 | 12.859 | 11.539 | 11.992 | 13.688 | 13.55 | 14.177 | 13.689 | 14.127 | 12.395 | 11.201 | 10.969 | 10.764 | 9.503 | 9.693 | 10.301 | 10.6 | 10.751 | 9.328 | 9.041 | 9.46 | 10.107 | 10.981 | 12.249 | 12.297 | 11.817 | 11.462 | 10.636 | 9.887 | 9.916 | 9.492 | 8.723 | 8.576 | 7.864 | 7.05 | 6.845 | 7.705 | 6.113 | 5.206 | 5.172 | 5.113 | 4.952 | 4.74 | 4.719 | 4.609 | 4.383 | 4.542 | 4.718 | 4.782 | 4.039 | 4.012 | 4.808 | 5.057 | 4.863 | 4.58 | 4.588 | 4.232 | 3.639 | 3.725 | 4.469 | 4.266 | 3.7 | 3.7 | 3.5 | 3.2 | 3 | 2.9 | 3.3 | 3 | 2.6 | 2.7 | 5.3 | 5.1 | 5.3 | 5.5 | 5.5 | 5.3 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 5.1 | 5.5 | 6.5 | 5.7 | 5.3 | 5.3 | 5.8 | 5.1 | 6 |
Other Current Assets
| 2.749 | 3.466 | 4.001 | 4.64 | 2.25 | 2.824 | 2.826 | 6.87 | 4.324 | 4.394 | 4.982 | 3.244 | 2.802 | 3.6 | 4.856 | 4.49 | 3.7 | 2.486 | 3.78 | 2.139 | 3.32 | 2.702 | 2.952 | 3.384 | 4.652 | 5.116 | 5.125 | 4.515 | 3.01 | 2.284 | 2.134 | 1.11 | 1.436 | 0.869 | 1.068 | 1.418 | 0.927 | 1.353 | 1.757 | 2.116 | 1.371 | 1.138 | 1.855 | 1.584 | 1.573 | 3.728 | 3.648 | 2.986 | 0.772 | 0.919 | 1.17 | 1.722 | 1.109 | 0.717 | 1.072 | 1.225 | 0.261 | 0.401 | 0.965 | 1.469 | 0.815 | 1.232 | 1.18 | 1.336 | 0.502 | 0.671 | 0.902 | 1.155 | 0.733 | 0.548 | 0.802 | 0.913 | 0.721 | 0.596 | 1.408 | 1.617 | 0.254 | 0.399 | 0.576 | 0.996 | 0.334 | 0.347 | 0.447 | 0.721 | 0.608 | 1.008 | 0.291 | 0.262 | 0.186 | 0.163 | 0.225 | 0.796 | 0.244 | 0.213 | 0.218 | 0.263 | 0.158 | 0.168 | 0.536 | 0.163 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.8 | 0.3 | 0.5 | 0.9 | 1.1 | 0.2 | 0.2 | 0.4 | 0.6 | 0.3 | 0.6 | 0.8 | 1.2 | 0.6 | 1 | 1.3 | 1.6 | 0.7 | 1.3 | 1 |
Total Current Assets
| 338.459 | 299.551 | 278.875 | 254.969 | 246.394 | 222.107 | 210.803 | 189.99 | 182.032 | 164.62 | 152.766 | 150.43 | 146.805 | 135.317 | 131.445 | 123.996 | 113.068 | 105.692 | 97.368 | 92.735 | 118.808 | 110.298 | 105.348 | 101.358 | 116.768 | 118.084 | 117.517 | 118.015 | 114.594 | 113.004 | 108.722 | 105.036 | 101.756 | 94.722 | 92.303 | 91.961 | 88.781 | 79.491 | 92.14 | 91.762 | 92.189 | 86.429 | 81.166 | 78.844 | 76.291 | 70.638 | 65.777 | 59.181 | 56.849 | 50.139 | 45.543 | 80.938 | 75.728 | 74.819 | 68.361 | 61.887 | 57.755 | 52.837 | 46.194 | 40.76 | 36.73 | 29.861 | 28.846 | 28.961 | 31.461 | 32.829 | 27.016 | 25.331 | 25.874 | 26.349 | 25.905 | 22.776 | 24.51 | 22.461 | 23.936 | 21.994 | 16.085 | 15.542 | 16.261 | 15.802 | 15.952 | 14.81 | 15.546 | 18.664 | 24.32 | 13.261 | 12.41 | 10.472 | 11.696 | 12.667 | 11.591 | 12.158 | 12.428 | 12.742 | 11.128 | 13.668 | 11.416 | 19.197 | 29.079 | 26.616 | 23.4 | 16.1 | 7.4 | 7.3 | 9.5 | 10.3 | 9 | 9.5 | 13.6 | 13.5 | 10.8 | 11.6 | 12.4 | 13.9 | 11.8 | 12.2 | 11.9 | 12.9 | 11.2 | 11.1 | 12.7 | 13.1 | 12 | 12.5 | 13.2 | 12.8 | 11.7 | 12.5 | 13.5 | 13.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 182.754 | 182.477 | 184.573 | 185.068 | 172.061 | 179.785 | 171.191 | 171.97 | 169.38 | 168.585 | 171.539 | 162.172 | 163.608 | 159.536 | 151.638 | 152.461 | 156.043 | 150.66 | 151.289 | 150.687 | 151.033 | 146.628 | 145.187 | 142.764 | 128.674 | 119.993 | 112.83 | 109.718 | 107.597 | 106.36 | 104.77 | 104.981 | 103.43 | 103.327 | 103.356 | 104.378 | 104.564 | 106.606 | 107.876 | 108.513 | 105.645 | 106.42 | 107.498 | 108.487 | 109.518 | 111.008 | 111.893 | 114.042 | 116.383 | 118.735 | 119.698 | 121.318 | 122.385 | 122.641 | 123.905 | 126.237 | 127.035 | 128.542 | 129.319 | 130.9 | 131.071 | 133.301 | 135.207 | 136.564 | 136.367 | 135.149 | 133.053 | 132.151 | 132.734 | 132.815 | 132.532 | 129.894 | 123.939 | 116.501 | 105.853 | 99.301 | 87.204 | 84.599 | 84.592 | 83.541 | 80.155 | 80.23 | 80.695 | 77.267 | 70.677 | 69.626 | 70.627 | 70.406 | 71.315 | 72.241 | 73.183 | 73.313 | 74.017 | 76.039 | 76.266 | 75.667 | 68.675 | 58.882 | 50.924 | 47.13 | 45.7 | 42.1 | 41.5 | 41.2 | 36.8 | 31.7 | 25.9 | 21.4 | 15.9 | 14.2 | 19.4 | 18.7 | 18.4 | 17.6 | 17.2 | 16.4 | 16.5 | 16.4 | 15.1 | 15 | 15 | 15.3 | 15.2 | 15.7 | 16.3 | 16.4 | 16 | 16.1 | 16.3 | 22.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.6 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.6 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 1.743 | 0 | 0 | 0 | 1.618 | 0 | 0 | 0 | 1.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.732 | 1.131 | 1.683 | 1.899 | 2.101 | 2.359 | 2.359 | 2.359 | 2.454 | 2.453 | 2.454 | 2.453 | 2.454 | 2.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.546 | 2.127 | 0.548 | 0.565 | 5.6 | 0.48 | 5.751 | 4.194 | 4.468 | 3.528 | 0.442 | 2.546 | 0.495 | 2.259 | 2.327 | 2.641 | 2.596 | 2.918 | 3.21 | 3.615 | 3.992 | 4.547 | 4.534 | 0.549 | 0.573 | 0.605 | 0.686 | 0.713 | 0.168 | 0.145 | 0.137 | 0.142 | 0.144 | 0.151 | 0.155 | 0.16 | 0.138 | 0.14 | 0.134 | 0.145 | 0.161 | 0.171 | 0.183 | 0.195 | 0.208 | 0.22 | 0.233 | 0.245 | 0.258 | 0.272 | 0.284 | 0.302 | 0.316 | 0.33 | 0.352 | 0.374 | 0.395 | 0.411 | 0.351 | 0.41 | 0.468 | 0.402 | 0.587 | 0.604 | 0.576 | 0.634 | 0.691 | 0.745 | 0.946 | 2.31 | 1.257 | 1.498 | 1.534 | 2.588 | 1.916 | 1.729 | 1.683 | 1.133 | 1.595 | 0.888 | 0.775 | 1.392 | 1.605 | 1.67 | 2.038 | 1.286 | 1.24 | 1.282 | 1.344 | 1.393 | 1.426 | 1.485 | 2.552 | 2.529 | 4.896 | 4.723 | 4.199 | 3.928 | 3.928 | 3.942 | 3.9 | 3.4 | 2.4 | 2.6 | 2.6 | 2.4 | 2.6 | 2.6 | 2.2 | 2.3 | 1 | 1 | 1.1 | 1.1 | 1.3 | 1.2 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 |
Total Non-Current Assets
| 183.3 | 184.604 | 185.121 | 187.376 | 177.661 | 180.265 | 176.942 | 177.782 | 173.848 | 172.113 | 171.981 | 165.766 | 164.103 | 161.795 | 153.965 | 155.102 | 158.639 | 153.578 | 154.499 | 154.302 | 155.025 | 151.175 | 149.721 | 143.313 | 129.247 | 120.598 | 113.516 | 110.431 | 107.765 | 106.505 | 104.907 | 105.123 | 103.574 | 103.478 | 103.511 | 104.538 | 104.702 | 106.746 | 108.01 | 108.658 | 105.806 | 106.591 | 107.681 | 108.682 | 109.726 | 111.228 | 112.126 | 114.287 | 116.641 | 119.007 | 119.982 | 121.62 | 122.701 | 122.971 | 124.257 | 126.611 | 127.43 | 128.953 | 129.67 | 131.31 | 131.539 | 133.703 | 135.794 | 137.168 | 136.943 | 135.783 | 133.744 | 132.896 | 133.68 | 135.125 | 133.789 | 131.392 | 125.473 | 119.089 | 107.769 | 101.03 | 88.887 | 85.732 | 86.187 | 84.537 | 81.662 | 82.753 | 83.983 | 80.836 | 74.816 | 73.271 | 74.226 | 74.047 | 75.113 | 76.087 | 77.063 | 77.251 | 79.023 | 81.021 | 81.162 | 80.39 | 72.874 | 62.81 | 54.852 | 51.072 | 49.6 | 45.5 | 43.9 | 43.8 | 39.4 | 34.1 | 28.5 | 24 | 18.1 | 16.5 | 20.4 | 19.7 | 19.5 | 18.7 | 18.5 | 17.6 | 18 | 17.9 | 16.5 | 16.3 | 16.3 | 16.6 | 16.7 | 17.4 | 17.4 | 17.7 | 17.5 | 17.7 | 17.9 | 24.5 |
Total Assets
| 521.759 | 484.155 | 463.996 | 442.345 | 424.055 | 402.372 | 387.745 | 367.772 | 355.88 | 336.733 | 324.747 | 316.196 | 310.908 | 297.112 | 285.41 | 279.098 | 271.707 | 259.27 | 251.867 | 247.037 | 273.833 | 261.473 | 255.069 | 244.671 | 246.015 | 238.682 | 231.033 | 228.446 | 222.359 | 219.509 | 213.629 | 210.159 | 205.33 | 198.2 | 195.814 | 196.499 | 193.483 | 186.237 | 200.15 | 200.42 | 197.995 | 193.02 | 188.847 | 187.526 | 186.017 | 181.866 | 177.903 | 173.468 | 173.49 | 169.146 | 165.525 | 202.558 | 198.429 | 197.79 | 192.618 | 188.498 | 185.185 | 181.79 | 175.864 | 172.07 | 168.269 | 163.564 | 164.64 | 166.129 | 168.404 | 168.612 | 160.76 | 158.227 | 159.554 | 161.474 | 159.694 | 154.168 | 149.983 | 141.55 | 131.705 | 123.024 | 104.972 | 101.274 | 102.448 | 100.339 | 97.614 | 97.563 | 99.529 | 99.5 | 99.136 | 86.532 | 86.636 | 84.519 | 86.809 | 88.754 | 88.654 | 89.409 | 91.451 | 93.763 | 92.29 | 94.058 | 84.29 | 82.007 | 83.931 | 77.688 | 73 | 61.6 | 51.3 | 51.1 | 48.9 | 44.4 | 37.5 | 33.5 | 31.7 | 30 | 31.2 | 31.3 | 31.9 | 32.6 | 30.3 | 29.8 | 29.9 | 30.8 | 27.7 | 27.4 | 29 | 29.7 | 28.7 | 29.9 | 30.6 | 30.5 | 29.2 | 30.2 | 31.4 | 38 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 8.496 | 7.186 | 6.98 | 7.404 | 8.07 | 7.511 | 8.83 | 7.725 | 7.141 | 7.1 | 5.474 | 5.433 | 5.712 | 5.309 | 5.675 | 4.592 | 5.267 | 4.212 | 4.831 | 4.43 | 6.521 | 4.952 | 6.109 | 4.57 | 8.848 | 6.234 | 5.697 | 6.263 | 4.921 | 5.616 | 5.005 | 5.587 | 4.216 | 3.916 | 4.199 | 6.022 | 4.075 | 3.587 | 4.656 | 5.166 | 4.823 | 4.499 | 3.458 | 5.812 | 6.029 | 5.711 | 4.928 | 4.171 | 6.103 | 5.759 | 4.799 | 5.392 | 5.772 | 5.649 | 5.319 | 4.545 | 4.741 | 5.791 | 5.296 | 6.122 | 5.572 | 5.255 | 5.846 | 6.972 | 9.397 | 11.246 | 7.304 | 7.98 | 9.003 | 7.94 | 7.814 | 10.279 | 10.731 | 8.568 | 8.7 | 4.522 | 4.307 | 3.815 | 4.928 | 4.176 | 3.84 | 2.524 | 3.535 | 3.369 | 2.838 | 2.326 | 3.366 | 2.472 | 2.189 | 2.476 | 1.681 | 2.543 | 3.074 | 4.734 | 5.982 | 8.426 | 4.955 | 2.139 | 3.241 | 1.953 | 2.2 | 2.2 | 2.1 | 3.7 | 2.6 | 3.2 | 2.6 | 4.4 | 2.7 | 1.7 | 2.4 | 3.1 | 3 | 3.2 | 2.9 | 2.6 | 3.1 | 3.7 | 2.7 | 2.7 | 2.5 | 2.9 | 2.9 | 3.5 | 2.5 | 2.9 | 2.1 | 2.5 | 2.6 | 3.2 |
Short Term Debt
| 1.531 | 3.012 | 1.52 | 3.164 | 2.988 | 2.914 | 2.398 | 1.411 | 2.148 | 1.588 | 1.818 | 0.899 | 1.806 | 1.828 | 2.146 | 1.187 | 2.26 | 2.338 | 2.44 | 1.294 | 2.702 | 2.93 | 2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.417 | 16.667 | 0 | 5 | 5 | 5 | 0 | 6.25 | 6.25 | 5 | 6.25 | 6.25 | 6.25 | 6.25 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4.583 | 4.167 | 3.646 | 3.333 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 3.333 | 3.333 | 3.333 | 3.333 | 6.734 | 6.734 | 4.533 | 5.558 | 6.908 | 7.408 | 5.658 | 5.658 | 6.158 | 4.158 | 12.158 | 3.333 | 3.333 | 3.333 | 2.5 | 1.7 | 0.8 | 5.6 | 2.6 | 2.6 | 2.1 | 1.6 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0 | 0 | 1.1 | 1.1 | 12.2 | 11.7 | 11.9 | 0.1 | 0 |
Tax Payables
| 0 | 0 | 0 | 2.01 | 0 | 0 | 0 | 1.445 | 0 | 0 | 0 | 1.374 | 7.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8.692 | -8.5 | -8.986 | 0 | 0 | 0 | 0 | 0 | -0.794 | 0 | -6.332 | 7.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.671 | 3.871 | 10.746 | 4.913 | 4.944 | 4.139 | 7.484 | 4.956 | 5.398 | 3.728 | 3.645 | 3.482 | -3.085 | 3.468 | 2.922 | 5.809 | 3.545 | 2.674 | 1.294 | 3.735 | 2.087 | 1.56 | 0.918 | 3.393 | 2.997 | 2.425 | 1.999 | 3.096 | 2.925 | 4.541 | 4.114 | 3.521 | 3.276 | 2.305 | 2.819 | 2.72 | 3.771 | 2.196 | 2.547 | 3.132 | 9.083 | 3.306 | 4.397 | 3.536 | 8.892 | 3.158 | 4.07 | 4.169 | 4 | 3.767 | 4.596 | 4.376 | 4.706 | 4.564 | 5.213 | 6.166 | 5.437 | 5.134 | 5.426 | 5.028 | 4.497 | 3.933 | 3.669 | 4.251 | 3.834 | 4.432 | 4.027 | 3.485 | 2.886 | 2.747 | 2.866 | 3.46 | 2.953 | 3.15 | 3.18 | 3.6 | 3.215 | 3.243 | 2.468 | 2.993 | 2.767 | 1.833 | 2.065 | 2.053 | 1.858 | 1.453 | 1.235 | 0.953 | 1.654 | 1.537 | 1.24 | 1.4 | 1.825 | 1.87 | 1.186 | 0.929 | 1.528 | 1.332 | 1.377 | 1.58 | 1.9 | 1.6 | 1.5 | 1.7 | 1.9 | 1.6 | 1.4 | 1.6 | 1.2 | 1.1 | 2.1 | 2 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 | 2 | 1.7 | 1.9 | 2 | 3.1 | 2.9 | 1.8 | 2.4 | 2 | 2.4 | 1.9 | 2.9 | 2.6 |
Total Current Liabilities
| 18.698 | 14.069 | 19.246 | 17.491 | 16.002 | 14.564 | 18.712 | 15.537 | 14.687 | 12.416 | 10.937 | 11.188 | 11.858 | 10.605 | 10.743 | 11.588 | 11.072 | 9.224 | 8.565 | 9.459 | 11.31 | 9.442 | 9.877 | 7.963 | 11.845 | 8.659 | 7.696 | 9.359 | 7.846 | 10.157 | 9.119 | 9.108 | 7.492 | 6.221 | 7.018 | 8.742 | 7.846 | 5.783 | 22.62 | 24.965 | 13.906 | 12.805 | 12.855 | 14.348 | 14.921 | 15.119 | 15.248 | 13.24 | 16.353 | 15.776 | 15.645 | 16.018 | 15.478 | 15.213 | 15.532 | 15.711 | 15.178 | 15.925 | 15.722 | 16.15 | 15.069 | 14.188 | 14.515 | 16.223 | 18.231 | 20.678 | 16.331 | 16.465 | 16.889 | 15.687 | 15.68 | 18.739 | 18.267 | 15.885 | 15.526 | 11.455 | 10.022 | 9.558 | 9.896 | 9.669 | 9.107 | 7.69 | 8.933 | 8.755 | 8.029 | 10.513 | 11.335 | 7.958 | 9.401 | 10.921 | 10.329 | 9.601 | 10.557 | 12.762 | 11.326 | 21.513 | 9.816 | 6.804 | 7.951 | 6.033 | 5.8 | 4.6 | 9.2 | 8 | 7.1 | 6.9 | 5.6 | 7.1 | 5 | 3.9 | 5.6 | 6.2 | 6.4 | 6.7 | 6.4 | 6.1 | 6.7 | 6.8 | 5.5 | 5.7 | 5.6 | 6 | 5.8 | 6.4 | 6 | 17.1 | 16.2 | 16.3 | 5.6 | 5.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3.633 | 3.343 | 3.601 | 3.919 | 3.74 | 4.015 | 4.303 | 4.129 | 3.105 | 2.42 | 2.572 | 2.311 | 2.116 | 0.813 | 0.858 | 1.03 | 1.109 | 1.352 | 1.56 | 1.866 | 2.144 | 2.547 | 2.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.917 | 14.167 | 15.417 | 16.667 | 17.917 | 19.167 | 20.417 | 21.667 | 0 | 0 | 0 | 26.667 | 27.917 | 29.166 | 30.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.068 | 0 | 49 | 35.833 | 36.667 | 37.5 | 38.333 | 39.167 | 40 | 40.833 | 41.667 | 42.5 | 43.333 | 44.167 | 45 | 45.833 | 46.667 | 42.5 | 38.3 | 29.2 | 14.5 | 16.2 | 15.5 | 12 | 7.5 | 2.2 | 2.4 | 2.7 | 4.4 | 3.2 | 3.5 | 4.5 | 4.1 | 4.4 | 4.7 | 6.4 | 6.1 | 6.2 | 7.8 | 9.6 | 9.6 | 9.6 | 11 | 0 | 0 | 0 | 11.6 | 28.7 |
Deferred Revenue Non-Current
| 0 | 25.654 | 0 | 26.088 | -3.74 | 0 | 0 | 0 | 0 | -2.42 | 0 | -2.311 | 0 | -0.813 | -0.858 | -1.03 | -1.109 | -1.352 | -1.56 | -1.866 | -2.144 | -2.547 | -2.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.834 | 24.258 | 24.421 | 26.402 | 25.263 | 25.129 | 25.421 | 25.582 | 25.239 | 24.275 | 23.493 | 23.055 | 23.57 | 23.3 | 22.271 | 21.531 | 21.587 | 19.692 | 18.198 | 17.218 | 16.354 | 14.974 | 13.601 | 12.365 | 13.468 | 13.504 | 12.835 | 12.374 | 18.784 | 18.998 | 19.285 | 19.832 | 19.495 | 19.28 | 19.242 | 19.184 | 19.491 | 19.616 | 19.331 | 19.259 | 18.209 | 18.126 | 17.967 | 17.799 | 2.438 | 16.572 | 16.011 | 14.976 | 14.441 | 13.574 | 13.08 | 12.497 | 12.455 | 10.347 | 9.676 | 8.933 | 7.984 | 7.442 | 6.672 | 6.026 | 5.256 | 4.909 | 4.138 | 3.688 | 5.242 | 4.752 | 3.723 | 3.28 | 2.643 | 2.188 | 0 | 1.481 | 1.407 | 0.602 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.38 | 1.396 | 1.412 | 1.429 | 1.418 | 1.413 | 1.427 | 1.436 | 1.447 | 1.452 | 1.439 | 1.436 | 1.789 | 1.781 | 1.768 | 1.757 | 1.395 | 1.383 | 1.377 | 1.362 | 1.356 | 1.369 | 1.372 | 1.376 | 1.409 | 1.432 | 1.449 | 1.461 | 1.496 | 1.511 | 1.476 | 1.58 | 1.856 | 1.889 | 1.914 | 1.946 | 1.151 | 1.181 | 1.539 | 1.505 | 1.529 | 1.66 | 1.708 | 1.907 | 19.618 | 2.615 | 2.909 | 3.23 | 26.607 | 28.038 | 29.416 | 3.848 | 4.304 | 3.747 | 3.478 | 35.56 | 37.723 | 38.527 | 38.965 | 39.913 | 41.426 | 42.331 | 48.447 | 51.771 | 49.628 | 52.259 | 57.895 | 56.777 | 59.105 | 64.606 | 69.497 | 61.455 | 60.271 | 57.476 | 53.95 | 53.348 | 38.026 | 38.636 | 42.096 | 42.447 | 41.475 | 44.575 | 0.711 | 48.785 | 0.908 | 0.629 | 0.745 | 0.755 | 0.376 | 0.406 | 0.437 | 0.468 | 0.259 | 0.262 | 0.265 | 0.272 | 0.273 | 0.353 | 0.354 | 0.358 | 0.5 | 0.4 | 0.6 | 0.2 | 0.3 | 0.2 | 0 | 0 | 0.3 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 1 | 0.9 | 0.7 | 1.2 | 0.8 | 1.2 | 1.2 | 0.9 | 1.1 | 1.2 | 1.2 | 1 | 0.3 |
Total Non-Current Liabilities
| 28.847 | 28.997 | 29.434 | 31.75 | 30.421 | 30.557 | 31.151 | 31.147 | 29.791 | 28.147 | 27.504 | 26.802 | 27.475 | 25.894 | 24.897 | 24.318 | 24.091 | 22.427 | 21.135 | 20.446 | 19.854 | 18.89 | 17.617 | 13.741 | 14.877 | 14.936 | 14.284 | 13.835 | 20.28 | 20.509 | 20.761 | 21.412 | 21.351 | 21.169 | 21.156 | 21.13 | 20.642 | 20.797 | 20.87 | 20.764 | 32.655 | 33.953 | 35.092 | 36.373 | 37.535 | 38.354 | 39.337 | 39.873 | 41.048 | 41.612 | 42.496 | 43.527 | 44.676 | 43.26 | 43.57 | 44.493 | 45.707 | 45.969 | 45.637 | 45.939 | 46.682 | 47.24 | 52.585 | 55.459 | 54.87 | 57.011 | 61.618 | 60.057 | 61.748 | 66.794 | 69.497 | 62.936 | 61.678 | 58.078 | 53.95 | 53.348 | 38.026 | 38.636 | 42.096 | 42.447 | 41.475 | 44.575 | 47.779 | 48.785 | 49.908 | 36.462 | 37.412 | 38.255 | 38.709 | 39.573 | 40.437 | 41.301 | 41.926 | 42.762 | 43.598 | 44.439 | 45.273 | 46.186 | 47.021 | 42.858 | 38.8 | 29.6 | 15.1 | 16.4 | 15.8 | 12.2 | 7.5 | 2.2 | 2.7 | 3.4 | 5 | 3.9 | 4.1 | 5 | 4.7 | 5 | 5.2 | 7.4 | 7 | 6.9 | 9 | 10.4 | 10.8 | 10.8 | 11.9 | 1.1 | 1.2 | 1.2 | 12.6 | 29 |
Total Liabilities
| 47.545 | 43.066 | 48.68 | 49.241 | 46.423 | 45.121 | 49.863 | 46.684 | 44.478 | 40.563 | 38.441 | 37.99 | 39.333 | 36.499 | 35.64 | 35.906 | 35.163 | 31.651 | 29.7 | 29.905 | 31.164 | 28.332 | 27.494 | 21.704 | 26.722 | 23.595 | 21.98 | 23.194 | 28.126 | 30.666 | 29.88 | 30.52 | 28.843 | 27.39 | 28.174 | 29.872 | 28.488 | 26.58 | 43.49 | 45.729 | 46.561 | 46.758 | 47.947 | 50.721 | 52.456 | 53.473 | 54.585 | 53.113 | 57.401 | 57.388 | 58.141 | 59.545 | 60.154 | 58.473 | 59.102 | 60.204 | 60.885 | 61.894 | 61.359 | 62.089 | 61.751 | 61.428 | 67.1 | 71.682 | 73.101 | 77.689 | 77.949 | 76.522 | 78.637 | 82.481 | 85.177 | 81.675 | 79.945 | 73.963 | 69.476 | 64.803 | 48.048 | 48.194 | 51.992 | 52.116 | 50.582 | 52.265 | 56.712 | 57.54 | 57.937 | 46.975 | 48.747 | 46.213 | 48.11 | 50.494 | 50.766 | 50.902 | 52.483 | 55.524 | 54.924 | 65.952 | 55.089 | 52.99 | 54.972 | 48.891 | 44.6 | 34.2 | 24.3 | 24.4 | 22.9 | 19.1 | 13.1 | 9.3 | 7.7 | 7.3 | 10.6 | 10.1 | 10.5 | 11.7 | 11.1 | 11.1 | 11.9 | 14.2 | 12.5 | 12.6 | 14.6 | 16.4 | 16.6 | 17.2 | 17.9 | 18.2 | 17.4 | 17.5 | 18.2 | 34.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.963 | 2.963 | 0.674 | 0.674 | 0.672 | 0.672 | 0.672 | 0.671 | 0.669 | 0.669 | 0.669 | 0.669 | 0.667 | 0.667 | 0.667 | 0.666 | 0.664 | 0.664 | 0.664 | 0.663 | 0.662 | 0.662 | 0.661 | 0.661 | 0.66 | 0.66 | 0.659 | 0.659 | 0.657 | 0.657 | 0.657 | 0.657 | 0.656 | 0.656 | 0.655 | 0.655 | 0.654 | 0.653 | 0.653 | 0.652 | 0.651 | 0.65 | 0.65 | 0.65 | 0.649 | 0.649 | 0.649 | 0.648 | 0.647 | 0.647 | 0.647 | 0.645 | 0.643 | 0.643 | 0.643 | 0.642 | 0.641 | 0.641 | 0.641 | 0.64 | 0.639 | 0.639 | 0.635 | 0.635 | 0.634 | 0.632 | 0.632 | 0.632 | 0.631 | 0.63 | 0.623 | 0.621 | 0.621 | 0.615 | 0.615 | 0.601 | 0.597 | 0.593 | 0.588 | 0.584 | 0.584 | 0.584 | 0.582 | 0.582 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.529 | 0.529 | 0.529 | 0.529 | 0.529 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 490.061 | 458.138 | 433.512 | 412.499 | 396.638 | 377.044 | 358.471 | 342.504 | 332.841 | 318.25 | 309.146 | 301.611 | 294.903 | 284.501 | 274.312 | 268.186 | 261.834 | 253.411 | 248.211 | 243.566 | 269.358 | 260.212 | 254.939 | 250.568 | 247.093 | 243.294 | 237.412 | 233.905 | 223.076 | 218.162 | 213.637 | 209.77 | 206.545 | 201.16 | 198.168 | 194.798 | 193.211 | 188.234 | 186.375 | 184.71 | 181.677 | 176.949 | 171.928 | 168.133 | 165.504 | 160.715 | 156.09 | 153.333 | 146.878 | 145.594 | 141.534 | 136.91 | 132.395 | 125.333 | 119.537 | 114.724 | 111.555 | 107.008 | 101.346 | 96.684 | 93.651 | 89.156 | 85.75 | 83.014 | 81.956 | 77.481 | 71.424 | 68.581 | 66.543 | 63.361 | 60.194 | 58.135 | 55.98 | 52.074 | 47.731 | 45.434 | 43.833 | 41.89 | 38.981 | 37.486 | 36.169 | 34.439 | 31.988 | 31.157 | 30.481 | 28.839 | 27.171 | 27.588 | 27.727 | 27.288 | 26.916 | 27.535 | 27.996 | 27.267 | 26.376 | 26.685 | 27.78 | 27.596 | 27.538 | 27.376 | 27 | 25.9 | 25.6 | 25.2 | 24.6 | 23.9 | 22.9 | 22.7 | 22.6 | 21.4 | 19.3 | 19.9 | 20.1 | 19.6 | 18.3 | 17.8 | 17.1 | 15.7 | 14.3 | 13.9 | 13.5 | 12.5 | 11.3 | 12 | 11.9 | 11.5 | 11.1 | 12.1 | 12.6 | 2.7 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -24.542 | 0 | 0 | 0 | -0.007 | -0.001 | -0.039 | -0.008 | -0.033 | -0.013 | -0.027 | -0.003 | 0.052 | 0.086 | 0.114 | 0.056 | -0.192 | -0.223 | -177.961 | -174.136 | -171.071 | -167.308 | -0 | 0 | -0.911 | -1.024 | -1.068 | -1.213 | -1.352 | -1.498 | -1.85 | -1.992 | -2.205 | -2.392 | -3 | -2.766 | -2.856 | -3.001 | -3.066 | -2.882 | -2.725 | -3.009 | -3.642 | -3.323 | -2.883 | -2.718 | -2.954 | -2.7 | -3.633 | -3.911 | -1.837 | -1.565 | -3.485 | -1.641 | -0.208 | 1.14 | 0.042 | 0.227 | 0.172 | 1.733 | 0.926 | -0.215 | 0.235 | -0.173 | 0.227 | -0.363 | -0.237 | -0.237 | -0.237 | -0.237 | -0.254 | -0.254 | -0.254 | -0.254 | -42.22 | -40.925 | -44.116 | -42.636 | -42.499 | -40.979 | -38.388 | -38.388 | -38.396 | -37.319 | -36.416 | -35.381 | -34.7 | -34.2 | -33.3 | -32.1 | -32 | -31.6 | -31.5 | -30.9 | -30.5 | -30.2 | -42.1 | -41 | -40.2 | -39.2 | -38.3 | -37.5 | -37.1 | -36.5 | -35.7 | -35.1 | -34.8 | -33.9 | -33.1 | -32.3 | -33 | -32 | -31.9 | -31.2 | -31.8 | -35.3 |
Other Total Stockholders Equity
| -18.81 | -20.012 | -18.87 | -20.069 | -19.678 | -20.465 | -21.261 | -22.087 | -22.108 | -22.749 | -23.509 | -24.074 | -23.995 | -24.555 | -25.209 | -25.66 | -25.954 | -26.456 | -26.701 | -27.096 | -27.312 | -27.725 | -27.992 | -28.249 | -28.433 | -28.864 | -29.07 | -29.398 | -29.614 | -30.032 | -30.353 | -30.565 | -30.714 | -31.006 | 139.888 | 138.482 | -28.87 | -29.23 | -29.457 | -29.647 | -29.826 | -30.124 | -30.326 | -30.48 | -30.742 | -30.979 | -31.216 | -31.234 | -34.099 | -31.717 | -31.941 | 8.459 | 8.303 | 16.223 | 16.061 | 15.937 | 15.746 | 15.57 | 15.401 | 15.375 | 15.182 | 15.041 | 14.788 | 14.709 | 14.55 | 14.375 | 14.24 | 14.133 | 13.951 | 13.862 | 13.658 | 13.51 | 13.265 | 13.165 | 12.957 | 12.401 | 12.259 | 10.77 | 10.66 | 10.516 | 10.516 | 10.512 | 10.484 | 10.458 | 10.392 | 10.392 | 10.392 | 10.392 | 52.612 | 51.317 | 54.508 | 53.028 | 52.891 | 51.371 | 48.798 | 39.28 | 39.288 | 38.211 | 37.308 | 36.273 | 35.6 | 1 | 34.7 | 1 | 33.4 | 33 | 33 | 32.4 | 31.9 | 31.5 | 43.4 | 42.3 | 41.5 | 40.5 | 39.2 | 38.4 | 38 | 37.4 | 36.6 | 36 | 35.7 | 34.2 | 33.4 | 33 | 33.8 | 32.8 | 32.6 | 31.8 | 32.4 | 35.8 |
Total Shareholders Equity
| 474.214 | 441.089 | 415.316 | 393.104 | 377.632 | 357.251 | 337.882 | 321.088 | 311.402 | 296.17 | 286.306 | 278.206 | 271.575 | 260.613 | 249.77 | 243.192 | 236.544 | 227.619 | 222.167 | 217.132 | 242.669 | 233.141 | 227.575 | 222.967 | 219.293 | 215.087 | 209.053 | 205.252 | 194.233 | 188.843 | 183.749 | 179.639 | 176.487 | 170.81 | 167.64 | 166.627 | 164.995 | 159.657 | 156.66 | 154.691 | 151.434 | 146.262 | 140.9 | 136.805 | 133.561 | 128.393 | 123.318 | 120.355 | 116.089 | 111.758 | 107.384 | 143.013 | 138.275 | 139.317 | 133.516 | 128.294 | 124.3 | 119.896 | 114.505 | 109.981 | 106.518 | 102.136 | 97.54 | 94.447 | 95.303 | 90.923 | 82.811 | 81.705 | 80.917 | 78.993 | 74.517 | 72.493 | 70.038 | 67.587 | 62.229 | 58.221 | 56.924 | 53.08 | 50.456 | 48.223 | 47.032 | 45.298 | 42.817 | 41.96 | 41.199 | 39.557 | 37.889 | 38.306 | 38.699 | 38.26 | 37.888 | 38.507 | 38.968 | 38.239 | 37.366 | 28.106 | 29.201 | 29.017 | 28.959 | 28.797 | 28.4 | 27.4 | 27 | 26.7 | 26 | 25.3 | 24.4 | 24.2 | 24 | 22.7 | 20.6 | 21.2 | 21.4 | 20.9 | 19.2 | 18.7 | 18 | 16.6 | 15.2 | 14.8 | 14.4 | 13.3 | 12.1 | 12.7 | 12.7 | 12.3 | 11.8 | 12.7 | 13.2 | 3.2 |
Total Equity
| 474.214 | 441.089 | 415.316 | 393.104 | 377.632 | 357.251 | 337.882 | 321.088 | 311.402 | 296.17 | 286.306 | 278.206 | 271.575 | 260.613 | 249.77 | 243.192 | 236.544 | 227.619 | 222.167 | 217.132 | 242.669 | 233.141 | 227.575 | 222.967 | 219.293 | 215.087 | 209.053 | 205.252 | 194.233 | 188.843 | 183.749 | 179.639 | 176.487 | 170.81 | 167.64 | 166.627 | 164.995 | 159.657 | 156.66 | 154.691 | 151.434 | 146.262 | 140.9 | 136.805 | 133.561 | 128.393 | 123.318 | 120.355 | 116.089 | 111.758 | 107.384 | 143.013 | 138.275 | 139.317 | 133.516 | 128.294 | 124.3 | 119.896 | 114.505 | 109.981 | 106.518 | 102.136 | 97.54 | 94.447 | 95.303 | 90.923 | 82.811 | 81.705 | 80.917 | 78.993 | 74.517 | 72.493 | 70.038 | 67.587 | 62.229 | 58.221 | 56.924 | 53.08 | 50.456 | 48.223 | 47.032 | 45.298 | 42.817 | 41.96 | 41.199 | 39.557 | 37.889 | 38.306 | 38.699 | 38.26 | 37.888 | 38.507 | 38.968 | 38.239 | 37.366 | 28.106 | 29.201 | 29.017 | 28.959 | 28.797 | 28.4 | 27.4 | 27 | 26.7 | 26 | 25.3 | 24.4 | 24.2 | 24 | 22.7 | 20.6 | 21.2 | 21.4 | 20.9 | 19.2 | 18.7 | 18 | 16.6 | 15.2 | 14.8 | 14.4 | 13.3 | 12.1 | 12.7 | 12.7 | 12.3 | 11.8 | 12.7 | 13.2 | 3.2 |
Total Liabilities & Shareholders Equity
| 521.759 | 484.155 | 463.996 | 442.345 | 424.055 | 402.372 | 387.745 | 367.772 | 355.88 | 336.733 | 324.747 | 316.196 | 310.908 | 297.112 | 285.41 | 279.098 | 271.707 | 259.27 | 251.867 | 247.037 | 273.833 | 261.473 | 255.069 | 244.671 | 246.015 | 238.682 | 231.033 | 228.446 | 222.359 | 219.509 | 213.629 | 210.159 | 205.33 | 198.2 | 195.814 | 196.499 | 193.483 | 186.237 | 200.15 | 200.42 | 197.995 | 193.02 | 188.847 | 187.526 | 186.017 | 181.866 | 177.903 | 173.468 | 173.49 | 169.146 | 165.525 | 202.558 | 198.429 | 197.79 | 192.618 | 188.498 | 185.185 | 181.79 | 175.864 | 172.07 | 168.269 | 163.564 | 164.64 | 166.129 | 168.404 | 168.612 | 160.76 | 158.227 | 159.554 | 161.474 | 159.694 | 154.168 | 149.983 | 141.55 | 131.705 | 123.024 | 104.972 | 101.274 | 102.448 | 100.339 | 97.614 | 97.563 | 99.529 | 99.5 | 99.136 | 86.532 | 86.636 | 84.519 | 86.809 | 88.754 | 88.654 | 89.409 | 91.451 | 93.763 | 92.29 | 94.058 | 84.29 | 82.007 | 83.931 | 77.688 | 73 | 61.6 | 51.3 | 51.1 | 48.9 | 44.4 | 37.5 | 33.5 | 31.7 | 30 | 31.2 | 31.3 | 31.9 | 32.6 | 30.3 | 29.8 | 29.9 | 30.8 | 27.7 | 27.4 | 29 | 29.7 | 28.7 | 29.9 | 30.6 | 30.5 | 29.2 | 30.2 | 31.4 | 38 |