Olympic Steel, Inc.
NASDAQ:ZEUS
39.78 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11.116 | 9.443 | 10.34 | 13.224 | 9.091 | 15.17 | 18.413 | 12.189 | 10.232 | 8.446 | 8.009 | 9.812 | 15.143 | 11.636 | 8.309 | 5.533 | 5.144 | 7.105 | 5.284 | 5.742 | 8.488 | 6.373 | 5.113 | 9.319 | 4.267 | 5.501 | 3.412 | 3.009 | 4.157 | 4.126 | 2.804 | 2.315 | 2.845 | 3.99 | 2.43 | 1.604 | 5.04 | 6.926 | 4.914 | 2.238 | 9.09 | 4.705 | 5.399 | 3.186 | 5.999 | 3.798 | 2.799 | 7.782 | 3.832 | 2.816 | 4.256 | 7.403 | 1.211 | 2.387 | 2.604 | 1.492 | 2.015 | 1.296 | 1.008 | 5.19 | 1.213 | 1.566 | 1.267 | 0.891 | 2.42 | 4.064 | 5.286 | 7.707 | 7.16 | 8.94 | 5.166 | 5.211 | 5.634 | 4.099 | 5.066 | 9.555 | 4.431 | 4.07 | 6.677 | 4.684 | 4.817 | 5.67 | 5.752 | 3.087 | 2.555 | 2.653 | 4.094 | 1.736 | 0.4 | 1.112 | 0.768 | 1.054 | 0.315 | 2.616 | 0.411 | 1.449 | 0.704 | 1.535 | 1.185 | 1.4 | 0.5 | 0.1 | 0.8 | 1.8 | 0.9 | 4.1 | 3.5 | 1.7 | 2.4 | 1 | 3.5 | 2 | 4 | 3.5 | 3.3 | 1.9 | 3.7 | 1.9 | 1.5 | 0.7 | 1.4 | 0.1 | 1.3 |
Short Term Investments
| 0 | 0 | 0 | 0.055 | 5.407 | 1.142 | 1.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.116 | 9.443 | 10.34 | 13.224 | 9.091 | 15.17 | 18.413 | 12.189 | 10.232 | 8.446 | 8.009 | 9.812 | 15.143 | 11.636 | 8.309 | 5.533 | 5.144 | 7.105 | 5.284 | 5.742 | 8.488 | 6.373 | 5.113 | 9.319 | 4.267 | 5.501 | 3.412 | 3.009 | 4.157 | 4.126 | 2.804 | 2.315 | 2.845 | 3.99 | 2.43 | 1.604 | 5.04 | 6.926 | 4.914 | 2.238 | 9.09 | 4.705 | 5.399 | 3.186 | 5.999 | 3.798 | 2.799 | 7.782 | 3.832 | 2.816 | 4.256 | 7.403 | 1.211 | 2.387 | 2.604 | 1.492 | 2.015 | 1.296 | 1.008 | 5.19 | 1.213 | 1.566 | 1.267 | 0.891 | 2.42 | 4.064 | 5.286 | 7.707 | 7.16 | 8.94 | 5.166 | 5.211 | 5.634 | 4.099 | 5.066 | 9.555 | 4.431 | 4.07 | 6.677 | 4.684 | 4.817 | 5.67 | 5.752 | 3.087 | 2.555 | 2.653 | 4.094 | 1.736 | 0.4 | 1.112 | 0.768 | 1.054 | 0.315 | 2.616 | 0.411 | 1.449 | 0.704 | 1.535 | 1.185 | 1.4 | 0.5 | 0.1 | 0.8 | 1.8 | 0.9 | 4.1 | 3.5 | 1.7 | 2.4 | 1 | 3.5 | 2 | 4 | 3.5 | 3.3 | 1.9 | 3.7 | 1.9 | 1.5 | 0.7 | 1.4 | 0.1 | 1.3 |
Net Receivables
| 197.592 | 216.682 | 214.753 | 191.149 | 227.847 | 227.992 | 236.844 | 219.789 | 279.344 | 320.917 | 319.536 | 284.57 | 303.236 | 264.451 | 210.695 | 151.601 | 148.555 | 129.618 | 165.782 | 133.572 | 168.037 | 185.048 | 204.448 | 175.252 | 213.422 | 205.245 | 174.813 | 132.737 | 150.692 | 158.202 | 140.281 | 101.902 | 110.989 | 113.4 | 114.702 | 92.877 | 115.155 | 137.712 | 151.477 | 123.317 | 152.668 | 163.819 | 149.906 | 115.288 | 131.478 | 143.108 | 149.611 | 112.841 | 152.434 | 158.853 | 167.261 | 122.579 | 154.588 | 140.488 | 136.904 | 82.859 | 96.213 | 102.035 | 123.429 | 93.232 | 95.033 | 47.42 | 62.464 | 77.737 | 131.797 | 135.706 | 120.433 | 88.414 | 109.059 | 120.6 | 109.135 | 85.883 | 106.911 | 108.196 | 99.383 | 80.131 | 92.461 | 104.94 | 127.511 | 93.336 | 108.349 | 97.606 | 82.319 | 56.501 | 65.925 | 59.26 | 59.167 | 48.877 | 59.544 | 59.983 | 55.851 | 38.754 | 49.15 | 51.689 | 11.865 | 5.26 | 14.888 | 14.505 | 17.911 | 9.8 | 21.4 | 14 | 15.9 | 3.1 | 15.3 | 13.2 | 21.1 | 6.4 | 20.8 | 17.3 | 20.9 | 9.5 | 17.5 | 15.8 | 12.6 | 7.4 | 70.6 | 71.8 | 74.2 | 43.6 | 49 | 46.8 | 47.4 |
Inventory
| 399.394 | 386.24 | 397.567 | 386.535 | 392.354 | 405.944 | 407.983 | 416.931 | 508.103 | 511.135 | 475.447 | 485.029 | 417.979 | 373.277 | 278.174 | 240.001 | 232.897 | 269.721 | 267.554 | 273.531 | 283.146 | 288.183 | 342.876 | 368.738 | 366.198 | 363.595 | 319.024 | 275.307 | 280.223 | 262.74 | 263.19 | 254.526 | 230.82 | 210.784 | 189.814 | 206.645 | 229.031 | 243.46 | 280.266 | 311.108 | 329.432 | 310.954 | 283.864 | 286.371 | 245.771 | 248.787 | 275.185 | 290.023 | 288.698 | 312.275 | 317.726 | 277.765 | 293.585 | 207.578 | 198.91 | 200.606 | 181.348 | 159.82 | 129.274 | 111.663 | 106.879 | 123.619 | 226.08 | 255.3 | 313.598 | 237.237 | 195.024 | 178.53 | 172.497 | 197.021 | 189.988 | 210.738 | 214.851 | 172.379 | 137.408 | 134.236 | 103.29 | 143.862 | 181.159 | 186.124 | 147.857 | 132.51 | 94.739 | 92.775 | 82.23 | 86.599 | 92.435 | 101.837 | 99.289 | 75.962 | 70.604 | 72.287 | 77.491 | 80.869 | 84.419 | 89.404 | 106.24 | 114.509 | 123.37 | 119.6 | 119 | 108.4 | 112.5 | 121.4 | 141.7 | 130.9 | 121.6 | 132.2 | 137.6 | 144.7 | 137.8 | 138.2 | 117.6 | 116.6 | 118.1 | 113 | 126.2 | 140.2 | 142.8 | 109.1 | 100.9 | 92.1 | 77 |
Other Current Assets
| 14.306 | 10.725 | 9.304 | 12.261 | 12.608 | 11.51 | 6.257 | 9.197 | 14.894 | 28.796 | 23.204 | 9.989 | 24.918 | 10.295 | 21.88 | 5.069 | 16.24 | 17.532 | 12.728 | 6.997 | 12.548 | 19.946 | 19.772 | 9.46 | 10.438 | 6.023 | 6.448 | 9.083 | 6.354 | 7.189 | 8.176 | 6.197 | 12.45 | 7.237 | 7.847 | 7.82 | 7.753 | 11.454 | 16.484 | 22.046 | 9.419 | 9.88 | 11.439 | 12.786 | 11.749 | 9.049 | 6.957 | 11.731 | 9.417 | 10.354 | 9.872 | 13.112 | 13.794 | 10.908 | 8.093 | 13.852 | 8.998 | 5.648 | 4.532 | 4.686 | 4.954 | 45.251 | 29.604 | 14.552 | 6.894 | 4.401 | 3.998 | 8.737 | 8.328 | 9.464 | 4.578 | 6.383 | 4.285 | 4.743 | 3.925 | 3.733 | 2.932 | 4.322 | 3.54 | 3.163 | 1.133 | 1.75 | 4.177 | 3.431 | 2.449 | 5.494 | 5.269 | 10.236 | 7.596 | 11.541 | 6.179 | 5.174 | 7.616 | 8.658 | 8.609 | 7.724 | 6.916 | 5.979 | 5.552 | 6.7 | 4.8 | 5.3 | 5.8 | 5.8 | 1.8 | 1.9 | 2.1 | 1.9 | 3.3 | 2.7 | 2.3 | 2.6 | 2.3 | 2.6 | 2.6 | 2.1 | 2.1 | 2.3 | 2.1 | 1.8 | 1.7 | 1.2 | 1.3 |
Total Current Assets
| 622.408 | 623.09 | 631.964 | 603.169 | 641.9 | 660.616 | 669.497 | 658.106 | 805.126 | 854.896 | 814.594 | 789.4 | 748.817 | 659.659 | 508.118 | 402.204 | 394.716 | 415.21 | 444.984 | 419.842 | 465.945 | 489.577 | 562.323 | 562.769 | 589.106 | 580.364 | 503.697 | 420.136 | 441.426 | 432.257 | 410.363 | 364.94 | 350.879 | 335.411 | 314.793 | 308.946 | 356.979 | 399.552 | 453.141 | 458.709 | 500.609 | 489.358 | 450.608 | 417.631 | 394.997 | 404.742 | 434.552 | 422.377 | 454.381 | 471.128 | 499.115 | 420.859 | 448.173 | 348.066 | 346.511 | 298.809 | 288.574 | 268.799 | 258.243 | 214.771 | 208.079 | 171.039 | 319.415 | 348.48 | 454.709 | 381.408 | 324.741 | 283.388 | 297.044 | 336.025 | 308.867 | 308.215 | 331.681 | 289.417 | 245.782 | 227.655 | 203.114 | 257.194 | 318.887 | 287.307 | 262.156 | 237.536 | 186.987 | 155.794 | 153.159 | 154.006 | 160.965 | 162.686 | 166.829 | 148.598 | 133.402 | 117.269 | 134.572 | 143.832 | 105.304 | 103.837 | 128.748 | 136.528 | 148.018 | 137.5 | 145.7 | 127.8 | 135 | 132.1 | 159.7 | 150.1 | 148.3 | 142.2 | 164.1 | 165.7 | 164.5 | 152.3 | 141.4 | 138.5 | 136.6 | 124.4 | 202.6 | 216.2 | 220.6 | 155.2 | 153 | 140.2 | 127 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 542.303 | 221.491 | 217.301 | 220.488 | 207.763 | 208.774 | 207.988 | 176.556 | 174.608 | 174.453 | 169.755 | 174.782 | 170.745 | 175.544 | 178.721 | 182.554 | 175.596 | 179.204 | 186.051 | 182.592 | 185.908 | 188.283 | 191.813 | 159.609 | 158.662 | 157.508 | 151.31 | 147.648 | 148.1 | 150.667 | 153.427 | 155.766 | 158.642 | 161.076 | 163.425 | 166.538 | 169.773 | 172.398 | 174.487 | 177.386 | 182.689 | 185.068 | 187.752 | 190.884 | 193.125 | 189.4 | 192.665 | 196.327 | 198.628 | 199.117 | 196.53 | 193.413 | 182.768 | 127.5 | 122.599 | 118.234 | 114.613 | 113.468 | 112.556 | 113.56 | 115.654 | 117.476 | 118.415 | 113.505 | 106.718 | 98.753 | 95.483 | 89.651 | 89.102 | 88.516 | 87.27 | 87.359 | 86.574 | 87.552 | 81.973 | 77.751 | 79.241 | 80.426 | 81.97 | 83.571 | 85.304 | 86.669 | 87.787 | 89.782 | 91.603 | 93.347 | 95.331 | 97.323 | 102.551 | 103.092 | 109.319 | 111.111 | 113.058 | 114.78 | 116.191 | 117.573 | 122.557 | 121.517 | 123.063 | 124.2 | 122.7 | 121.2 | 119.7 | 119.3 | 118.8 | 115.4 | 110 | 104 | 99.2 | 95.5 | 80.9 | 79 | 75.3 | 70.3 | 68.6 | 67.6 | 66.7 | 65.5 | 62.8 | 43.5 | 35.5 | 32.2 | 30.5 |
Goodwill
| 52.091 | 52.091 | 52.091 | 52.091 | 43.69 | 43.69 | 43.69 | 10.496 | 10.496 | 10.496 | 10.496 | 10.496 | 5.234 | 5.234 | 5.234 | 5.123 | 3.423 | 3.423 | 3.423 | 3.423 | 3.423 | 3.256 | 3.264 | 2.358 | 2.358 | 2.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.951 | 0.5 | 0.5 | 16.951 | 16.951 | 40.787 | 40.787 | 40.787 | 40.787 | 40.787 | 40.787 | 40.787 | 40.787 | 47.37 | 47.37 | 47.254 | 47.254 | 46.056 | 7.083 | 7.083 | 7.083 | 7.083 | 7.083 | 7.083 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.665 | 6.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 89.342 | 90.474 | 91.559 | 92.621 | 84.028 | 84.944 | 85.859 | 32.035 | 32.439 | 32.844 | 33.248 | 33.653 | 31.307 | 31.666 | 32.026 | 32.593 | 28.305 | 28.623 | 28.94 | 29.259 | 29.576 | 29.873 | 30.192 | 27.272 | 25.161 | 25.408 | 22.758 | 22.98 | 23.202 | 23.424 | 23.646 | 23.869 | 24.091 | 24.313 | 24.535 | 24.757 | 24.98 | 25.202 | 33.424 | 33.646 | 33.868 | 34.091 | 34.313 | 34.535 | 34.757 | 34.979 | 35.202 | 35.424 | 35.646 | 35.868 | 36.09 | 36.313 | 36.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.415 | 3.415 | 7.37 | 7.31 | 0 | 3.519 | 3.545 | 3.571 | 3.596 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 13.1 | 13.2 | 13.2 | 13.3 | 13.4 | 13.5 | 9.8 | 9.9 | 9.9 | 10 | 10.1 | 10.1 | 8.8 | 8.9 | 9 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 141.433 | 142.565 | 143.65 | 144.712 | 127.718 | 128.634 | 129.549 | 42.531 | 42.935 | 43.34 | 43.744 | 44.149 | 36.541 | 36.9 | 37.26 | 37.716 | 31.728 | 32.046 | 32.363 | 32.682 | 32.999 | 33.129 | 33.456 | 27.272 | 27.519 | 27.766 | 22.758 | 22.98 | 23.202 | 23.424 | 23.646 | 23.869 | 24.091 | 24.313 | 24.535 | 24.757 | 25.48 | 25.702 | 50.375 | 50.597 | 74.655 | 74.878 | 75.1 | 75.322 | 75.544 | 75.766 | 75.989 | 76.211 | 83.016 | 47.37 | 83.344 | 83.567 | 82.591 | 7.083 | 7.083 | 7.083 | 7.083 | 7.083 | 7.083 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.583 | 6.665 | 6.689 | -7.317 | 0 | -12.441 | -13.075 | -13.04 | -13.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.415 | 3.415 | 7.37 | 7.31 | 3.493 | 3.519 | 3.545 | 3.571 | 3.596 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 13.1 | 13.2 | 13.2 | 13.3 | 13.4 | 13.5 | 9.8 | 9.9 | 9.9 | 10 | 10.1 | 10.1 | 8.8 | 8.9 | 9 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -10.613 | -10.897 | 92.621 | -15.869 | -13.611 | 1.748 | 1.748 | 1.675 | 0 | -16.279 | -17.728 | -10.365 | -12.968 | -13.968 | 0 | -10.011 | -10.068 | -12.127 | 0 | -12.904 | -13.055 | -12.686 | 0 | -14.718 | -14.562 | -12.827 | 0 | -20.176 | -21.728 | -21.731 | 0 | -25.369 | -25.711 | -23.443 | 0 | -23.655 | -25.114 | -29.104 | 0 | -30.716 | -31.841 | -32.728 | -33.476 | -32.583 | -33.812 | -34.821 | 0 | -34.952 | -37.806 | -36.851 | 0 | -113.245 | -11.372 | -1.032 | 0 | 0 | -2.014 | -41.489 | 0 | -40.565 | 0 | 0 | 0 | 1.957 | -3.061 | -3.942 | 0 | -3.16 | -3.55 | -3.303 | 0 | -6.081 | -6.712 | 0.093 | 0 | 2.037 | 2.601 | 2.405 | 2.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.571 | 10.613 | 10.897 | 21.8 | 15.869 | 13.611 | 10.737 | 10.025 | 16.317 | 20.79 | 16.279 | 17.728 | 10.365 | 12.968 | 13.968 | 0 | 10.011 | 10.068 | 12.127 | 0 | 12.904 | 13.055 | 12.686 | 0 | 14.718 | 14.562 | 12.827 | 0 | 20.176 | 21.728 | 21.731 | 0 | 25.369 | 25.711 | 23.443 | 0 | 23.655 | 25.114 | 29.104 | 0 | 30.716 | 31.841 | 32.728 | 33.476 | 32.583 | 33.812 | 34.821 | 0 | 34.952 | 37.806 | 36.851 | 0 | 30.654 | 4.289 | 1.032 | 0 | 0 | 2.014 | 41.489 | 0 | 40.565 | 0 | 0 | 0 | -1.957 | 3.061 | 3.942 | 0 | 3.16 | 3.55 | 3.303 | 0 | 6.081 | 6.712 | 7.224 | 0 | 10.404 | 10.474 | 10.635 | 10.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -305.704 | 19.15 | 18.864 | -76.155 | 15.425 | 15.958 | 7.27 | 2.661 | -3.677 | -7.363 | 15.61 | 15.241 | 15.203 | 15.587 | 14.26 | 18.131 | 17.263 | 16.675 | 14.569 | 14.439 | 13.891 | 13.416 | 11.77 | 11.09 | 13.98 | 13.318 | 13.114 | 13.394 | 12.17 | 11.861 | 11.633 | 11.493 | 16.355 | 17.335 | 14.892 | 13.229 | 12.766 | 14.688 | 14.091 | 14.056 | 14.735 | 15.127 | 14.027 | 13.512 | 14.043 | 13.022 | 12.211 | 11.079 | 11.603 | 61.192 | 13.689 | 9.66 | 108.07 | 26.506 | 5.467 | 5.312 | 5.098 | 3.563 | 3.917 | 3.534 | 4.08 | 51.733 | 12.403 | 5.679 | 6.097 | 6.354 | 6.322 | 6.461 | 6.406 | 6.292 | 6.109 | 3.163 | 3.032 | 2.983 | 0.093 | 0.2 | 2.292 | 3.09 | 3.128 | 3.268 | 3.034 | 3.153 | 3.282 | 3.426 | 2.147 | 2.473 | 2.686 | 2.902 | 3.22 | 3.605 | 3.458 | 3.62 | 0 | 0 | 0 | 0 | -0.166 | 0.361 | 1.49 | 1.7 | 6.1 | 6.5 | 0.7 | 1 | 5.8 | 5.8 | 5.9 | 6 | 6 | 6.1 | 5.5 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 2.3 | 0 | 0 | 0 |
Total Non-Current Assets
| 389.603 | 383.206 | 379.815 | 403.466 | 350.906 | 353.366 | 357.292 | 233.521 | 231.858 | 231.22 | 229.109 | 234.172 | 222.489 | 228.031 | 230.241 | 238.401 | 224.587 | 227.925 | 232.983 | 229.713 | 232.798 | 234.828 | 237.039 | 197.971 | 200.161 | 198.592 | 187.182 | 184.022 | 183.472 | 185.952 | 188.706 | 191.128 | 199.088 | 202.724 | 202.852 | 204.524 | 208.019 | 212.788 | 238.953 | 242.039 | 272.079 | 275.073 | 276.879 | 279.718 | 282.712 | 278.188 | 280.865 | 283.617 | 293.247 | 307.679 | 293.563 | 286.64 | 290.838 | 154.006 | 135.149 | 130.629 | 126.794 | 124.114 | 123.556 | 123.677 | 126.317 | 175.792 | 137.401 | 125.767 | 119.398 | 111.69 | 108.388 | 102.695 | 102.091 | 101.391 | 99.962 | 97.105 | 96.271 | 97.224 | 82.066 | 77.951 | 81.533 | 83.516 | 85.098 | 86.839 | 88.338 | 89.822 | 91.069 | 93.208 | 93.75 | 95.82 | 98.017 | 100.225 | 105.771 | 106.697 | 116.192 | 118.146 | 120.428 | 122.09 | 119.684 | 121.092 | 125.936 | 125.449 | 128.149 | 129.5 | 132.4 | 131.4 | 124.1 | 124 | 137.7 | 134.4 | 129.1 | 123.3 | 118.6 | 115.1 | 96.2 | 88.8 | 85.3 | 80.4 | 78.7 | 77.7 | 75.6 | 74.4 | 71.8 | 45.8 | 35.5 | 32.2 | 30.5 |
Total Assets
| 1,012.011 | 1,006.296 | 1,011.779 | 1,006.635 | 992.806 | 1,013.982 | 1,026.789 | 891.627 | 1,036.984 | 1,086.116 | 1,043.703 | 1,023.572 | 971.306 | 887.689 | 738.359 | 640.605 | 619.303 | 643.135 | 677.967 | 649.555 | 698.743 | 724.405 | 799.362 | 760.74 | 789.267 | 778.956 | 690.879 | 604.158 | 624.898 | 618.209 | 599.069 | 556.068 | 549.967 | 538.135 | 517.645 | 513.47 | 564.998 | 612.34 | 692.094 | 700.748 | 772.688 | 764.431 | 727.487 | 697.349 | 677.709 | 682.93 | 715.417 | 705.994 | 747.628 | 778.807 | 792.678 | 707.499 | 739.011 | 502.072 | 481.66 | 429.438 | 415.368 | 392.913 | 381.799 | 338.448 | 334.396 | 346.831 | 456.816 | 474.247 | 574.107 | 493.098 | 433.129 | 386.083 | 399.135 | 437.416 | 408.829 | 405.32 | 427.952 | 386.641 | 327.848 | 305.606 | 284.647 | 340.71 | 403.985 | 374.146 | 350.494 | 327.358 | 278.056 | 249.002 | 246.909 | 249.826 | 258.982 | 262.911 | 272.6 | 255.295 | 249.594 | 235.415 | 255 | 265.922 | 224.988 | 224.929 | 254.684 | 261.977 | 276.167 | 267 | 278.1 | 259.2 | 259.1 | 256.1 | 297.4 | 284.5 | 277.4 | 265.5 | 282.7 | 280.8 | 260.7 | 241.1 | 226.7 | 218.9 | 215.3 | 202.1 | 278.2 | 290.6 | 292.4 | 201 | 188.5 | 172.4 | 157.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 125.342 | 119.104 | 149.429 | 119.718 | 127.671 | 124.087 | 142.608 | 101.446 | 167.081 | 182.41 | 163.449 | 148.649 | 160.034 | 154.39 | 122.485 | 87.291 | 69.665 | 65.933 | 82.962 | 69.452 | 89.293 | 70.457 | 99.524 | 95.367 | 118.134 | 127.113 | 112.518 | 84.034 | 80.189 | 83.834 | 87.211 | 79.458 | 65.079 | 71.23 | 56.038 | 55.685 | 57.395 | 72.704 | 97.308 | 91.252 | 121.382 | 147.405 | 119.272 | 126.012 | 101.05 | 102.358 | 110.904 | 101.471 | 98.754 | 116.682 | 137.101 | 104.425 | 135.578 | 101.452 | 98.927 | 81.645 | 76.254 | 87.244 | 71.14 | 52.167 | 43.13 | 23.317 | 37.665 | 64.883 | 111.012 | 109.396 | 105.283 | 73.408 | 83.746 | 89.936 | 92.445 | 75.095 | 94.539 | 92.844 | 77.668 | 77.412 | 53.9 | 43.002 | 63.82 | 63.68 | 56.431 | 60.311 | 34.644 | 31.345 | 24.15 | 21.666 | 23.633 | 28.665 | 28.81 | 22.09 | 24.12 | 20.143 | 16.827 | 20.014 | 21.019 | 18.398 | 18.868 | 14.131 | 26.5 | 20.7 | 26.7 | 21 | 29.2 | 28.9 | 26.8 | 25.3 | 26.2 | 24.3 | 24.1 | 33.1 | 31.5 | 25.3 | 25.4 | 27 | 32.6 | 15.2 | 26.7 | 26.4 | 37.2 | 26.4 | 1.7 | 27.2 | 20.7 |
Short Term Debt
| 5.671 | 7.641 | 8.82 | 8.9 | 7.015 | 6.878 | 6.921 | 6.098 | 6.124 | 6.127 | 5.801 | 5.94 | 5.457 | 5.525 | 5.436 | 5.58 | 5.985 | 5.994 | 12.19 | 5.481 | 5.742 | 5.793 | 5.861 | 0 | 0 | 0 | 0 | 0.93 | 0.93 | 0.93 | 1.825 | 1.825 | 1.825 | 1.825 | 2.69 | 2.69 | 2.69 | 2.69 | 3.53 | 3.53 | 3.53 | 3.53 | 13.09 | 13.09 | 13.09 | 13.09 | 15.255 | 10.942 | 10.253 | 8.967 | 9.664 | 9.662 | 9.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.987 | 0 | 0 | 0.492 | 4.907 | 4.901 | 4.892 | 4.895 | 4.892 | 4.889 | 4.877 | 4.504 | 4.499 | 4.493 | 6.973 | 5.297 | 5.292 | 5.286 | 4.786 | 4.276 | 3.765 | 6.063 | 6.061 | 6.055 | 6.05 | 6.046 | 6.1 | 5.5 | 5.3 | 4.9 | 4.9 | 3.1 | 3.1 | 3.1 | 3.7 | 3.7 | 3.7 | 1.9 | 1.9 | 1.9 | 4.7 | 4.7 | 4.8 | 4.9 | 5 | 3.5 | 2.3 | 0 | 1.7 | 1.7 |
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 | -33.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16.317 | 20.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.145 | 0 | 0 | 0 | 23.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.856 | 0 | 0 | 0 | 37.214 | 10.915 | 0 | 0 | 8.2 | 0 | 0 | 0 | 41.963 | 0 | 0 | 0 | 1.417 | 0 | 0 | 0 | 3.787 | 0 | 0 | 0 | 3.751 | 0 | 0 | 0 | 7.72 | 0 | 6.201 | 7.85 | 16.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.935 | 38.57 | 34.714 | 51.619 | 51.686 | 47.827 | 38.476 | 57.158 | 57.512 | 56.062 | 50.733 | 69.747 | 63.943 | 56.455 | 45.491 | 33.854 | 20.854 | 22.518 | 15.091 | 26.154 | 22.593 | 26.871 | 24.32 | 33.06 | 30.86 | 30.921 | 24.349 | 26.183 | 23.25 | 23.946 | 23.752 | 57.209 | 23.943 | 24.267 | 22.891 | 18.685 | 25.331 | 29.766 | 34.446 | 53.309 | 25.335 | 27.579 | 27.382 | 26.531 | 28.754 | 28.243 | 26.227 | 25.689 | 24.918 | 26.151 | 23.341 | 25.488 | 15.982 | 16.083 | 17.287 | 20.98 | 17.488 | 20.303 | 18.034 | 14.087 | 15.183 | 17.028 | 21.534 | 30.397 | 34.724 | 27.056 | 23.505 | 18.882 | 19.155 | 18.502 | 19.122 | 17.245 | 18.49 | 18.095 | 18.185 | 17.191 | 14.318 | 13.77 | 21.866 | 27.116 | 27.826 | 24.302 | 12.029 | 6.352 | 6.833 | 7.315 | 7.54 | 8.324 | 9.281 | 10.025 | 8.548 | 7.526 | 9.157 | 8.584 | 8.791 | 8.213 | 9.024 | 9.432 | 9.824 | 9.4 | 11.6 | 10.8 | 10.4 | 9.4 | 8.9 | 9.7 | 9.4 | 9.1 | 9.4 | 8.3 | 7.8 | 9.1 | 10.4 | 11.6 | 11.8 | 11.2 | 10 | 10 | 10.6 | 9.1 | 29.7 | 6.5 | 7.5 |
Total Current Liabilities
| 176.948 | 165.315 | 192.963 | 180.237 | 186.372 | 178.792 | 188.005 | 164.702 | 230.717 | 244.599 | 219.983 | 224.336 | 229.434 | 216.37 | 173.412 | 126.725 | 96.504 | 94.445 | 110.243 | 101.087 | 117.628 | 103.121 | 129.705 | 128.427 | 148.994 | 158.034 | 136.867 | 111.147 | 104.369 | 108.71 | 112.788 | 104.898 | 90.847 | 97.322 | 81.619 | 77.06 | 85.416 | 105.16 | 135.284 | 131.977 | 150.247 | 178.514 | 159.744 | 165.633 | 142.894 | 143.691 | 152.386 | 138.102 | 133.925 | 151.8 | 170.106 | 139.575 | 172.136 | 117.535 | 116.214 | 102.625 | 93.742 | 107.547 | 89.174 | 66.254 | 58.313 | 40.345 | 59.199 | 95.28 | 145.736 | 136.452 | 128.788 | 92.29 | 102.901 | 108.438 | 111.567 | 92.34 | 113.029 | 112.926 | 95.853 | 94.603 | 68.71 | 61.679 | 90.587 | 95.688 | 89.152 | 89.505 | 51.562 | 42.574 | 35.487 | 33.48 | 35.666 | 43.962 | 43.388 | 37.407 | 37.954 | 32.455 | 30.26 | 32.363 | 35.873 | 32.672 | 33.947 | 29.613 | 42.37 | 36.2 | 43.8 | 37.1 | 44.5 | 43.2 | 38.8 | 38.1 | 38.7 | 37.1 | 37.2 | 45.1 | 41.2 | 36.3 | 37.7 | 43.3 | 49.1 | 31.2 | 41.6 | 41.4 | 51.3 | 37.8 | 31.4 | 35.4 | 29.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 65.678 | 239.662 | 224.448 | 219.565 | 225.654 | 267.919 | 290.112 | 189.338 | 266.05 | 310.652 | 332.959 | 353.677 | 317.969 | 289.261 | 213.041 | 188.647 | 194.914 | 220.743 | 233.241 | 217.27 | 245.685 | 288.316 | 337.597 | 302.53 | 304.484 | 297.674 | 248.955 | 196.235 | 220.409 | 210.728 | 192.971 | 164.599 | 163.516 | 142.484 | 145.214 | 145.8 | 185.18 | 0 | 0 | 244.09 | 0 | 0 | 218.797 | 40.104 | 42.292 | 194.499 | 46.667 | 53.194 | 56.111 | 59.624 | 61.908 | 64.149 | 65.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.962 | 12.52 | 77.723 | 115.02 | 91.13 | 88.402 | 85.495 | 95.117 | 92.92 | 95.933 | 98.068 | 104.587 | 99.82 | 105.158 | 94.338 | 88.046 | 79.713 | 97.394 | 103.774 | 59.611 | 61.948 | 82.388 | 87.934 | 88.935 | 87.4 | 89.7 | 78 | 71.3 | 71.6 | 101.1 | 89.5 | 84.1 | 76.2 | 95.4 | 87.9 | 74.7 | 62.7 | 50.9 | 90.9 | 85.9 | 93.8 | 160 | 173 | 166.2 | 91.2 | 71.8 | 53 | 45.1 |
Deferred Revenue Non-Current
| -11.571 | 28.448 | 25.714 | 29.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.806 | 0 | 0 | -30.654 | 0 | 0 | 5.133 | 0 | 0 | -1.293 | 0.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.682 | -10.404 | -10.474 | -10.635 | -10.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.571 | 10.613 | 10.897 | 33.31 | 15.869 | 13.611 | 10.737 | 10.025 | 16.317 | 20.79 | 16.279 | 9.89 | 10.365 | 12.968 | 13.968 | 9.818 | 10.011 | 10.068 | 12.127 | 12.262 | 12.904 | 13.055 | 12.686 | 13.465 | 14.718 | 14.562 | 12.827 | 12.145 | 20.176 | 21.728 | 21.731 | 23.119 | 25.369 | 25.711 | 23.443 | 24.496 | 23.655 | 25.114 | 29.104 | 30.651 | 30.716 | 31.841 | 32.728 | 33.476 | 32.583 | 33.812 | 34.821 | 35.856 | 34.952 | 37.806 | 36.851 | 37.214 | 30.654 | 5.761 | 6.165 | 5.133 | 1.16 | 1.042 | 1.293 | 0.633 | 0 | 0 | 0 | 1.417 | 1.83 | 3.061 | 3.942 | 3.787 | 3.16 | 3.55 | 3.303 | 3.751 | 6.081 | 6.712 | 7.224 | 7.72 | 10.404 | 10.474 | 10.635 | 10.803 | 9.521 | 9.252 | 8.111 | 1.272 | 1.143 | 3.813 | 3.705 | 3.634 | 5.144 | 4.79 | 2.12 | 1.975 | 4.188 | 5.538 | 5.052 | 4.568 | 6.614 | 7.748 | 7.165 | 6.5 | 5.2 | 5.2 | 4.3 | 3.5 | 7.3 | 6.5 | 6.2 | 6 | 5.9 | 5.4 | 5 | 4.8 | 3.9 | 3.1 | 3.1 | 3.1 | 3.7 | 4.1 | 4.6 | 4.8 | 5.5 | 5.8 | 6.2 |
Other Non-Current Liabilities
| 198.775 | 21.253 | 20.486 | 18.045 | 15.59 | 15.197 | 13.384 | 11.594 | 11.245 | 10.516 | 11.696 | 21.12 | 14.823 | 15.27 | 14.163 | 24.223 | 19.039 | 17.941 | 15.964 | 22.846 | 13.878 | 11.45 | 10.174 | 9.327 | 12.724 | 11.898 | 11.215 | 12.048 | 11.482 | 10.781 | 10.044 | 10.062 | 14.668 | 40.961 | 36.235 | 35.915 | 34.397 | 246.921 | 274.853 | 43.9 | 314.638 | 279.925 | 46.672 | 192.996 | 192.566 | 46.32 | 220.646 | 224.841 | 257.755 | 269.211 | 266.72 | 217.199 | 215.167 | 98.881 | 87.35 | 54.909 | 57.225 | 19.826 | 30.03 | 11.316 | 13.275 | 43.883 | 100.211 | 56.009 | 106.064 | 47.521 | 25.194 | 30.273 | 37.138 | 75.86 | 57.823 | 78.743 | 84.144 | 53.596 | 20.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.114 | 0.543 | 0.821 | 0 | 0 | 0 | 0.1 | 0 | 0.2 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 14.4 | 15.4 | 15.5 |
Total Non-Current Liabilities
| 264.453 | 271.528 | 255.831 | 270.92 | 257.113 | 296.727 | 314.233 | 210.957 | 293.612 | 341.958 | 360.934 | 374.797 | 343.157 | 317.499 | 241.172 | 212.87 | 223.964 | 248.752 | 261.332 | 240.116 | 272.467 | 312.821 | 360.457 | 325.322 | 331.926 | 324.134 | 272.997 | 220.428 | 252.067 | 243.237 | 224.746 | 197.78 | 203.553 | 183.445 | 181.449 | 181.715 | 219.577 | 246.921 | 274.853 | 287.99 | 314.638 | 279.925 | 265.469 | 233.1 | 234.858 | 240.819 | 267.313 | 278.035 | 313.866 | 328.835 | 328.628 | 281.348 | 280.801 | 104.642 | 93.515 | 65.175 | 58.385 | 20.868 | 31.323 | 12.582 | 13.275 | 43.883 | 100.211 | 56.009 | 106.064 | 47.521 | 25.194 | 30.273 | 37.138 | 75.86 | 57.823 | 78.743 | 84.144 | 53.596 | 20.508 | 10.682 | 22.924 | 88.197 | 125.655 | 101.933 | 97.923 | 94.747 | 103.228 | 94.192 | 97.076 | 101.881 | 108.292 | 103.454 | 110.302 | 99.128 | 90.166 | 81.688 | 101.605 | 109.426 | 65.206 | 67.337 | 89.002 | 95.682 | 96.1 | 94 | 94.9 | 83.4 | 75.6 | 75.2 | 108.4 | 95.9 | 90.3 | 82.2 | 101.3 | 93.2 | 79.7 | 67.5 | 54.8 | 94 | 89 | 96.9 | 163.7 | 177.2 | 170.8 | 96 | 91.7 | 74.2 | 66.8 |
Total Liabilities
| 441.401 | 436.843 | 448.794 | 451.157 | 443.485 | 475.519 | 502.238 | 375.659 | 524.329 | 586.557 | 580.917 | 599.133 | 572.591 | 533.869 | 414.584 | 339.595 | 320.468 | 343.197 | 371.575 | 341.203 | 390.095 | 415.942 | 490.162 | 453.749 | 480.92 | 482.168 | 409.864 | 331.575 | 356.436 | 351.947 | 337.534 | 302.678 | 294.4 | 280.767 | 263.068 | 258.775 | 304.993 | 352.081 | 410.137 | 419.967 | 464.885 | 458.439 | 425.213 | 398.733 | 377.752 | 384.51 | 419.699 | 416.137 | 447.791 | 480.635 | 498.734 | 420.923 | 452.937 | 222.177 | 209.729 | 167.8 | 152.127 | 128.415 | 120.497 | 78.836 | 71.588 | 84.228 | 159.41 | 151.289 | 251.8 | 183.973 | 153.982 | 122.563 | 140.039 | 184.298 | 169.39 | 171.083 | 197.173 | 166.522 | 116.361 | 105.285 | 91.634 | 149.876 | 216.242 | 197.621 | 187.075 | 184.252 | 154.79 | 136.766 | 132.563 | 135.361 | 143.958 | 147.416 | 153.69 | 136.535 | 128.12 | 114.143 | 131.865 | 141.789 | 101.079 | 100.009 | 122.949 | 125.295 | 138.47 | 130.2 | 138.7 | 120.5 | 120.1 | 118.4 | 147.2 | 134 | 129 | 119.3 | 138.5 | 138.3 | 120.9 | 103.8 | 92.5 | 137.3 | 138.1 | 128.1 | 205.3 | 218.6 | 222.1 | 133.8 | 123.1 | 109.6 | 96.7 |
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 | 0.579 | 300.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 138.04 | 137.541 | 137.063 | 136.541 | 135.981 | 135.566 | 135.131 | 134.724 | 134.423 | 134.089 | 133.754 | 133.427 | 133.174 | 132.916 | 132.644 | 132.382 | 132.089 | 131.803 | 132.006 | 131.647 | 132.676 | 132.42 | 132.275 | 130.778 | 130.597 | 130.417 | 130.379 | 129.453 | 129.49 | 129.392 | 129.285 | 128.619 | 128.563 | 128.387 | 128.949 | 128.129 | 128.033 | 127.662 | 127.301 | 126.339 | 125.974 | 125.586 | 125.169 | 124.118 | 123.909 | 123.454 | 123.186 | 122.272 | 121.905 | 121.496 | 121.172 | 119.816 | 119.657 | 119.4 | 0 | 118.976 | 0 | 118.567 | 118.408 | 118.212 | 118.578 | 0 | 119.58 | 119.134 | 0 | 118.297 | 117.482 | 114.582 | 114.271 | 113.893 | 109.339 | 109.075 | 109.065 | 109.027 | 108.453 | 104.956 | 104.953 | 104.939 | 104.852 | 103.252 | 102.305 | 101.318 | 99.969 | 99.79 | 99.779 | 99.774 | 99.771 | 99.766 | 99.754 | 99.754 | 99.733 | 99.733 | 99.733 | 99.733 | 99.733 | 99.058 | 99.057 | 100.459 | 101.637 | 102.2 | 103.7 | 103.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 432.978 | 431.912 | 425.922 | 418.896 | 412.879 | 402.041 | 388.413 | 379.933 | 376.976 | 365.932 | 329.309 | 293.008 | 268.368 | 224.057 | 194.63 | 172.843 | 171.278 | 173.02 | 179.695 | 179.321 | 180.432 | 180.061 | 178.199 | 176.345 | 177.882 | 166.503 | 150.875 | 143.467 | 139.499 | 137.438 | 132.859 | 125.38 | 127.703 | 129.68 | 126.35 | 127.335 | 132.542 | 133.36 | 155.841 | 154.991 | 182.103 | 180.766 | 177.491 | 174.935 | 176.536 | 175.414 | 173.108 | 168.164 | 178.5 | 177.079 | 172.772 | 166.76 | 166.413 | 160.495 | 152.767 | 142.662 | 144.476 | 145.931 | 142.894 | 141.4 | 144.23 | 143.777 | 177.826 | 203.824 | 203.591 | 190.828 | 161.665 | 148.938 | 144.825 | 139.225 | 130.1 | 125.162 | 121.714 | 111.092 | 103.034 | 95.365 | 88.06 | 85.895 | 82.891 | 73.273 | 61.114 | 42.542 | 24.042 | 13.195 | 15.307 | 15.422 | 15.976 | 16.455 | 19.831 | 19.681 | 22.416 | 22.214 | 24.077 | 25.075 | 24.851 | 25.862 | 32.678 | 36.223 | 36.06 | 34.6 | 35.6 | 34.8 | 32.7 | 31.4 | 43.9 | 44.2 | 42.1 | 39.9 | 37.9 | 36.1 | 33.5 | 31 | 28 | 24.5 | 20.1 | 16.9 | 15.8 | 14.9 | 13.2 | 10.1 | 8.3 | 5.7 | 3.7 |
Accumulated Other Comprehensive Income/Loss
| -0.408 | 0 | 0 | 0.041 | 0.461 | 0.856 | 1.007 | 1.311 | 1.256 | -0.462 | -0.277 | -1.996 | -2.827 | -3.153 | -3.499 | -4.215 | -4.532 | -4.885 | -4.829 | -2.281 | -2.806 | -2.365 | -1.078 | -244.176 | -239.862 | -236.962 | -232.908 | -229.062 | -226.553 | -225.141 | -222.511 | -0 | -214.943 | -0 | -0.023 | -0.07 | -0.57 | -0.763 | -1.185 | -0.549 | -0.274 | -0.36 | -0.386 | -0.437 | -0.488 | -0.448 | -0.576 | -0.579 | -0.568 | -0.403 | -140.47 | -135.703 | 0.004 | -127.297 | -124.326 | -121.266 | -117.986 | -114.754 | -111.755 | -108.589 | -106.155 | -103.472 | -100.539 | -97.82 | -95.577 | -96.017 | -96.185 | -94.199 | -92.88 | -90.721 | -88.551 | -86.386 | -84.521 | -82.473 | -79.485 | -77.48 | -75.642 | -73.694 | -71.67 | -69.664 | -68.399 | -0.754 | -0.745 | -0.749 | -0.74 | -0.731 | -0.723 | -0.726 | -0.675 | -0.675 | -0.675 | -0.675 | -0.675 | -0.675 | -0.675 | -41.27 | -39.242 | -37.006 | -34.816 | -32.6 | -30.8 | -28.9 | -27.2 | -25.5 | -24.5 | -23.1 | -21.8 | -20.3 | -18.8 | -17.3 | -16.2 | -15 | -13.8 | -12.8 | -11.8 | -10.9 | -10.2 | -9.4 | -8.6 | -8 | -7.5 | -7.1 | -6.7 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.48 | -0.335 | -1.654 | -1.653 | -0.196 | -0.132 | -0.132 | -0.132 | -0.239 | -0.337 | -0.527 | -0.568 | -0.609 | -0.609 | -0.699 | -0.699 | -0.699 | -0.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.496 | 121.172 | 135.703 | 0 | 119.4 | 243.49 | 118.976 | 236.751 | 118.567 | 118.408 | 118.212 | 118.578 | 222.298 | 119.58 | 119.134 | 214.293 | 118.297 | 117.482 | 114.582 | 114.271 | 113.893 | 109.339 | 0 | 109.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.9 | 0 | 133.5 | 131.8 | 130.8 | 129.4 | 128.1 | 126.6 | 125.1 | 123.7 | 122.5 | 121.3 | 120 | 69.9 | 68.9 | 68 | 67.3 | 66.5 | 65.7 | 65.1 | 64.6 | 64.2 | 63.8 |
Total Shareholders Equity
| 570.61 | 569.453 | 562.985 | 555.478 | 549.321 | 538.463 | 524.551 | 515.968 | 512.655 | 499.559 | 462.786 | 424.439 | 398.715 | 353.82 | 323.775 | 301.01 | 298.835 | 299.938 | 306.392 | 308.352 | 308.648 | 308.463 | 309.2 | 306.991 | 308.347 | 296.788 | 281.015 | 272.583 | 268.462 | 266.262 | 261.535 | 253.39 | 255.567 | 257.368 | 254.577 | 254.695 | 260.005 | 260.259 | 281.957 | 280.781 | 307.803 | 305.992 | 302.274 | 298.616 | 299.957 | 298.42 | 295.718 | 289.857 | 299.837 | 298.172 | 293.944 | 286.576 | 286.074 | 279.895 | 271.931 | 261.638 | 263.241 | 264.498 | 261.302 | 259.612 | 262.808 | 262.603 | 297.406 | 322.958 | 322.307 | 309.125 | 279.147 | 263.52 | 259.096 | 253.118 | 239.439 | 234.237 | 230.779 | 220.119 | 211.487 | 200.321 | 193.013 | 190.834 | 187.743 | 176.525 | 163.419 | 143.106 | 123.266 | 112.236 | 114.346 | 114.465 | 115.024 | 115.495 | 118.91 | 118.76 | 121.474 | 121.272 | 123.135 | 124.133 | 123.909 | 124.92 | 131.735 | 136.682 | 137.697 | 136.8 | 139.4 | 138.7 | 139 | 137.7 | 150.2 | 150.5 | 148.4 | 146.2 | 144.2 | 142.5 | 139.8 | 137.3 | 134.2 | 81.6 | 77.2 | 74 | 72.9 | 72 | 70.3 | 67.2 | 65.4 | 62.8 | 60.8 |
Total Equity
| 570.61 | 569.453 | 562.985 | 555.478 | 549.321 | 538.463 | 524.551 | 515.968 | 512.655 | 499.559 | 462.786 | 424.439 | 398.715 | 353.82 | 323.775 | 301.01 | 298.835 | 299.938 | 306.392 | 308.352 | 308.648 | 308.463 | 309.2 | 306.991 | 308.347 | 296.788 | 281.015 | 272.583 | 268.462 | 266.262 | 261.535 | 253.39 | 255.567 | 257.368 | 254.577 | 254.695 | 260.005 | 260.259 | 281.957 | 280.781 | 307.803 | 305.992 | 302.274 | 298.616 | 299.957 | 298.42 | 295.718 | 289.857 | 299.837 | 298.172 | 293.944 | 286.576 | 286.074 | 279.895 | 271.931 | 261.638 | 263.241 | 264.498 | 261.302 | 259.612 | 262.808 | 262.603 | 297.406 | 322.958 | 322.307 | 309.125 | 279.147 | 263.52 | 259.096 | 253.118 | 239.439 | 234.237 | 230.779 | 220.119 | 211.487 | 200.321 | 193.013 | 190.834 | 187.743 | 176.525 | 163.419 | 143.106 | 123.266 | 112.236 | 114.346 | 114.465 | 115.024 | 115.495 | 118.91 | 118.76 | 121.474 | 121.272 | 123.135 | 124.133 | 123.909 | 124.92 | 131.735 | 136.682 | 137.697 | 136.8 | 139.4 | 138.7 | 139 | 137.7 | 150.2 | 150.5 | 148.4 | 146.2 | 144.2 | 142.5 | 139.8 | 137.3 | 134.2 | 81.6 | 77.2 | 74 | 72.9 | 72 | 70.3 | 67.2 | 65.4 | 62.8 | 60.8 |
Total Liabilities & Shareholders Equity
| 1,012.011 | 1,006.296 | 1,011.779 | 1,006.635 | 992.806 | 1,013.982 | 1,026.789 | 891.627 | 1,036.984 | 1,086.116 | 1,043.703 | 1,023.572 | 971.306 | 887.689 | 738.359 | 640.605 | 619.303 | 643.135 | 677.967 | 649.555 | 698.743 | 724.405 | 799.362 | 760.74 | 789.267 | 778.956 | 690.879 | 604.158 | 624.898 | 618.209 | 599.069 | 556.068 | 549.967 | 538.135 | 517.645 | 513.47 | 564.998 | 612.34 | 692.094 | 700.748 | 772.688 | 764.431 | 727.487 | 697.349 | 677.709 | 682.93 | 715.417 | 705.994 | 747.628 | 778.807 | 792.678 | 707.499 | 739.011 | 502.072 | 481.66 | 429.438 | 415.368 | 392.913 | 381.799 | 338.448 | 334.396 | 346.831 | 456.816 | 474.247 | 574.107 | 493.098 | 433.129 | 386.083 | 399.135 | 437.416 | 408.829 | 405.32 | 427.952 | 386.641 | 327.848 | 305.606 | 284.647 | 340.71 | 403.985 | 374.146 | 350.494 | 327.358 | 278.056 | 249.002 | 246.909 | 249.826 | 258.982 | 262.911 | 272.6 | 255.295 | 249.594 | 235.415 | 255 | 265.922 | 224.988 | 224.929 | 254.684 | 261.977 | 276.167 | 267 | 278.1 | 259.2 | 259.1 | 256.1 | 297.4 | 284.5 | 277.4 | 265.5 | 282.7 | 280.8 | 260.7 | 241.1 | 226.7 | 218.9 | 215.3 | 202.1 | 278.2 | 290.6 | 292.4 | 201 | 188.5 | 172.4 | 157.5 |