CoreCivic Balance Sheet (2009-2025) | CXW

Balance Sheet Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 34.08M34.08M34.08M45.91M45.91M22.74M34.44M25.51M37.79M54.62M47.96M55.83M31.35M63.13M59.24M62.90M60.33M37.88M70.22M77.92M52.68M46.62M48.85M74.39M74.02M41.07M78.40M65.29M54.82M70.84M42.73M37.71M43.16M46.58M42.73M52.18M56.40M71.37M93.62M52.80M20.50M56.74M47.54M92.12M335.49M363.77M282.46M113.22M168.14M162.89M455.54M299.64M378.20M115.61M185.33M149.40M51.46M41.84M103.70M121.84M111.40M60.19M107.85M107.49M74.50M130.52M56.55M
Short-term Investments 6.73M6.74M6.75M6.75M6.75M
Cash & Current Investments 40.81M40.82M40.82M52.66M52.66M22.74M34.44M25.51M37.79M54.62M47.96M55.83M31.35M63.13M59.24M62.90M60.33M37.88M70.22M77.92M52.68M46.62M48.85M74.39M74.02M41.07M78.40M65.29M54.82M70.84M42.73M37.71M43.16M46.58M42.73M52.18M56.40M71.37M93.62M52.80M20.50M56.74M47.54M92.12M335.49M363.77M282.46M113.22M168.14M162.89M455.54M299.64M378.20M115.61M185.33M149.40M51.46M41.84M103.70M121.84M111.40M60.19M107.85M107.49M74.50M130.52M56.55M
Receivables - Net 0.81M0.03M0.02M235.14M265.50M346.19M305.31M277.62M253.14M260.79M269.69M257.98M250.44M239.23M247.08M232.86M233.47M220.04M244.96M239.30M246.89M292.47M248.59M226.28M229.54M250.54M234.46M208.30M221.43M222.42M229.88M213.03M206.85M241.14M254.19M212.63M217.86M234.16M270.60M273.57M272.42M271.59M280.80M272.60M246.11M264.75M267.70M259.62M282.23M228.89M282.81M262.47M273.84M293.39M312.44M256.18M261.54M269.42M312.20M274.31M273.67M264.84M288.74M282.07M300.44M351.40M
Receivables - Other -1.56M1.77M1.99M2.25M2.54M6.60M13.18M14.35M13.52M14.14M15.97M16.13M
Receivables 0.81M0.03M0.02M235.14M265.50M346.19M305.31M277.62M253.14M260.79M268.12M257.98M250.44M239.23M248.85M232.86M233.47M220.04M246.95M239.30M246.89M292.47M250.84M226.28M229.54M250.54M237.00M208.30M221.43M222.42M229.88M213.03M206.85M241.14M254.19M212.63M217.86M234.16M277.20M273.57M272.42M271.59M293.98M272.60M246.11M264.75M282.06M259.62M282.23M228.89M296.33M262.47M273.84M293.39M326.58M256.18M261.54M269.42M328.17M274.31M273.67M264.84M304.87M282.07M300.44M351.40M
Current Deferred Tax Assets 11.84M9.47M11.28M17.39M10.92M8.46M9.44M14.35M11.07M7.98M7.95M12.20M5.36M5.42M5.17M11.28M7.81M6.35M11.43M13.20M11.41M8.88M8.41M
Prepaid Assets 15.83M35.99M26.62M26.06M15.51M26.33M28.15M31.20M13.93M32.14M28.45M18.68M13.61M26.45M23.81M26.38M20.05M28.97M27.43M20.61M18.72M29.01M26.93M29.77M29.21M41.35M36.23M41.43M28.64M32.99M32.74M31.23M25.39M25.62M20.18M21.12M19.57M32.40M27.96M28.79M28.36M32.79M35.97M35.51M34.96M39.55M35.55M33.24M27.68M37.27M33.88M26.87M27.76M42.41M30.75M32.13M27.68M37.09M32.64M26.30M32.61M39.45M33.71M38.97M43.45M40.26M43.25M
Current Assets 335.52M370.81M373.94M325.25M323.19M324.11M422.06M378.29M342.40M350.40M348.69M359.43M314.03M348.01M330.24M350.74M318.60M305.73M323.28M352.73M318.52M328.87M383.81M352.76M343.18M322.48M374.57M342.06M291.76M325.26M297.89M298.82M281.58M279.05M304.06M327.49M288.60M339.39M366.86M373.52M355.33M392.11M380.64M435.38M659.90M668.41M593.99M717.12M753.38M491.25M729.44M627.38M680.76M505.24M529.96M513.67M355.97M353.72M419.96M474.91M426.30M383.01M416.12M449.82M413.45M487.41M471.59M
Non-Current Assets
Buildings 2,874.39M2,958.04M3,034.02M3,058.75M3,048.84M3,443.79M3,509.82M3,219.42M3,490.72M3,411.58M3,171.31M3,175.09M3,169.49M3,193.95M3,210.24M
Construction in Progress 52.24M99.41M60.49M93.19M276.51M30.40M29.83M28.10M94.59M29.52M26.47M43.26M54.39M
Land & Improvements 112.14M119.17M121.21M127.25M127.22M207.41M234.86M258.24M294.77M295.21M253.29M247.53M238.71M237.50M240.05M
Property, Plant & Equipment (Net) 2,478.61M2,476.51M2,486.08M2,517.95M2,535.56M2,548.88M2,539.88M2,549.30M2,534.84M2,531.33M2,531.75M2,608.74M2,601.30M2,592.25M2,582.02M2,566.48M2,551.96M2,538.82M2,546.90M2,546.61M2,543.47M2,539.00M2,614.26M2,658.63M2,720.08M2,755.29M2,772.74M2,883.06M2,854.11M2,870.15M2,850.22M2,837.66M2,822.80M2,806.08M2,799.48M2,546.84M2,825.20M2,802.15M3,023.96M2,830.59M2,794.77M2,824.03M2,836.84M2,700.11M2,758.68M2,725.18M2,703.47M2,350.27M2,333.34M2,318.16M2,295.57M2,283.26M2,269.91M2,197.46M2,176.05M2,176.10M2,153.25M2,141.71M2,127.80M2,114.52M2,095.61M2,083.18M2,066.70M2,060.02M2,057.52M2,060.74M2,119.37M
Long-Term Investments 12.19M11.51M11.16M10.80M10.43M10.04M9.64M9.23M8.81M8.38M7.93M12.60M6.99M6.50M5.99M15.80M4.94M4.38M3.81M17.90M16.90M13.10M13.50M14.00M14.40M14.90M15.50M16.00M16.50M16.70M
Goodwill 13.67M13.67M13.67M11.99M13.67M11.99M11.99M11.99M11.99M11.99M11.99M11.99M11.99M11.99M11.99M11.16M11.99M11.16M17.23M16.11M16.11M16.11M16.11M16.11M15.15M15.15M15.15M19.80M35.00M38.41M38.39M38.39M38.13M40.40M38.73M40.93M44.78M44.00M44.00M48.20M48.20M48.20M48.20M50.54M50.54M48.60M48.60M5.90M5.90M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M4.84M8.55M
Intangibles 0.41M0.42M0.42M0.65M0.56M45.10M47.40M1.00M2.30M1.80M109.90M0.80M21.20M21.20M10.10M9.50M9.50M
Goodwill & Intangibles 13.67M13.67M13.67M11.99M13.67M11.99M11.99M12.40M11.99M11.99M11.99M12.41M11.99M11.99M11.99M11.57M11.99M11.16M17.23M16.76M16.11M16.11M16.11M16.66M15.15M15.15M15.15M64.90M35.00M38.41M38.39M85.79M38.13M41.40M41.03M42.73M44.78M44.00M44.00M158.10M48.20M48.20M48.20M51.34M50.54M48.60M48.60M27.10M5.90M4.84M4.84M26.04M4.84M4.84M4.84M14.94M4.84M4.84M4.84M14.34M4.84M4.84M4.84M14.34M4.84M4.84M8.55M
Long-Term Deferred Tax 14.36M12.00M15.17M11.84M10.87M49.03M48.46M47.49M6.00M9.04M2.96M22.08M5.50M5.88M4.54M36.96M3.48M4.04M5.88M34.17M8.95M7.77M11.97M35.03M11.87M11.54M15.46M20.99M11.19M11.53M14.31M25.18M13.81M18.86M18.95M16.06M13.66M14.47M11.58M11.11M90.89M77.79M
Other Non-Current Assets 19.62M28.30M27.71M27.32M26.38M26.44M26.37M26.09M25.62M25.82M25.47M25.05M29.98M30.36M30.48M30.70M35.81M40.24M65.96M77.83M75.13M76.66M75.91M68.54M75.16M76.10M80.82M84.70M83.77M85.93M86.82M83.00M86.24M87.25M85.05M88.72M94.67M95.72M134.91M141.21M213.83M213.65M225.09M350.91M360.32M350.36M453.52M396.66M395.84M386.65M371.39M364.54M357.87M355.81M349.83M341.98M334.60M322.65M311.90M309.56M301.36M236.12M231.30M224.10M336.80M332.07M325.77M
Non-Current Assets 2,531.76M2,538.03M2,546.71M2,580.49M2,594.21M2,605.57M2,596.21M2,604.93M2,589.63M2,585.94M2,583.86M2,660.20M2,657.10M2,647.99M2,637.43M2,624.00M2,617.77M2,611.43M2,644.90M2,654.69M2,650.74M2,644.63M2,717.34M2,764.89M2,816.59M2,852.68M2,876.06M3,013.96M2,982.04M3,002.49M2,987.62M2,972.78M2,959.04M2,945.26M2,938.71M2,944.91M2,975.85M2,953.39M3,217.18M3,282.14M3,315.05M3,346.78M3,368.20M3,356.25M3,418.90M3,371.34M3,447.22M2,992.19M2,960.43M2,932.95M2,892.53M2,871.55M2,848.79M2,771.29M2,740.96M2,731.10M2,699.43M2,674.06M2,648.64M2,630.49M2,601.06M2,520.20M2,497.82M2,482.07M2,588.99M2,584.25M2,638.54M
Assets 2,867.28M2,908.84M2,920.65M2,905.74M2,917.40M2,929.68M3,018.26M2,983.23M2,932.03M2,936.35M2,932.55M3,019.63M2,971.13M2,996.00M2,967.68M2,974.74M2,936.38M2,917.16M2,968.18M3,007.43M2,969.26M2,973.49M3,101.15M3,117.65M3,159.77M3,175.17M3,250.63M3,356.02M3,273.80M3,327.75M3,285.51M3,271.60M3,240.62M3,224.32M3,242.77M3,272.40M3,264.45M3,292.78M3,584.03M3,655.66M3,670.38M3,738.89M3,748.84M3,791.63M4,078.80M4,039.74M4,041.20M3,709.32M3,713.80M3,424.20M3,621.98M3,498.94M3,529.55M3,276.53M3,270.93M3,244.77M3,055.40M3,027.78M3,068.61M3,105.40M3,027.36M2,903.21M2,913.94M2,931.89M3,002.45M3,071.66M3,110.13M
Liabilities
Current Liabilities
Accounts Payables 170.92M175.74M213.32M190.78M189.60M180.54M199.58M203.80M184.80M183.72M191.38M195.73M162.15M168.31M171.05M164.53M216.28M228.02M228.30M252.28M227.04M237.44M247.76M317.57M316.15M307.59M322.27M317.68M308.58M332.86M329.45M260.11M240.59M243.97M266.40M277.80M269.46M277.93M307.69M352.27M330.62M330.45M372.41M337.46M318.37M256.71M278.73M274.32M346.49M284.60M353.68M305.59M326.00M294.44M295.67M285.23M259.43M260.39M290.38M285.86M254.07M254.63M262.75M273.72M253.66M290.07M319.60M
Notes Payables -70.50M13.85M
Dividends payables 0.45M56.31M61.13M65.23M51.50M51.16M52.57M54.84M3.15M1.14M0.41M0.30M
Payables 170.92M175.74M213.32M190.78M189.60M180.54M199.58M203.80M184.80M183.72M191.38M195.73M162.15M168.31M171.05M164.98M216.28M228.02M228.30M308.58M227.04M237.44M177.26M392.55M316.15M307.59M322.27M382.91M308.58M332.86M329.45M311.60M240.59M243.97M266.40M328.96M269.46M277.93M307.69M404.85M330.62M330.45M372.41M392.31M318.37M256.71M278.73M277.47M346.49M284.60M353.68M306.74M326.00M294.44M295.67M285.63M259.43M260.39M290.38M286.16M254.07M254.63M262.75M273.72M253.66M290.07M319.60M
Accumulated Expenses 47.29M49.80M42.34M58.81M65.00M28.87M29.77M39.41M42.56M51.84M43.56M51.89M49.34M60.92M76.71M
Other Accumulated Expenses 19.25M11.22M24.40M24.72M24.52M24.80M27.71M28.47M27.29M27.90M27.78M27.63M26.46M25.91M26.69M
Short term Debt 0.29M40.00M5.00M6.25M7.50M8.75M10.00M10.00M10.00M10.00M10.00M12.43M6.19M12.79M14.12M15.45M341.15M342.39M31.35M34.89M37.24M38.64M39.09M38.91M32.00M33.69M35.38M37.07M180.38M177.56M165.53M12.51M13.24M13.98M11.60M110.49M11.83M11.95M12.07M12.98M13.88M14.79M
Current Leases 19.77M11.79M11.61M12.77M26.91M26.05M31.05M32.70M34.35M3.25M
Current Taxes 0.48M0.47M0.47M0.48M9.90M0.11M0.11M0.60M13.53M0.09M0.10M0.10M2.35M0.65M0.96M1.24M1.86M0.68M0.89M1.37M0.66M1.09M1.48M1.92M2.42M1.14M1.63M2.09M2.60M0.85M1.17M3.03M3.96M0.20M1.38M2.19M1.57M2.00M2.19M4.62M1.94M
Current Deferred Revenue 0.38M5.72M31.84M87.30M80.00M72.30M14.33M63.60M60.20M56.80M13.63M15.17M15.39M8.69M10.90M10.90M13.12M12.23M
Curent Deferred Tax Liability 0.01M0.01M
Total Current Liabilities 184.91M177.00M214.51M194.58M196.71M181.73M202.41M205.85M196.09M184.99M192.58M198.36M216.88M169.57M172.11M166.46M218.71M228.75M230.33M254.41M229.29M238.48M248.70M318.99M316.81M308.68M323.75M324.60M317.25M341.50M339.82M272.19M253.19M254.83M277.57M290.84M285.84M284.32M321.86M366.40M346.06M671.60M714.80M368.81M353.26M293.95M317.38M313.40M385.41M316.60M387.36M340.97M363.07M474.81M473.23M450.75M271.94M273.64M304.37M297.45M364.55M266.47M274.70M285.80M266.63M303.95M334.39M
Non-Current Liabilities
Capital Leases 21.05M18.83M15.53M18.82M7.63M7.51M7.36M7.04M6.97M6.74M
Non-Current Debt 1,264.78M1,276.36M1,198.79M1,149.10M1,149.42M1,186.57M1,236.23M1,156.57M1,112.74M1,104.29M1,209.65M1,245.01M1,140.39M1,190.76M1,131.15M1,111.55M1,016.95M1,150.00M1,185.00M1,205.00M1,195.00M1,195.00M1,240.00M1,190.45M1,240.00M1,238.00M1,320.00M1,447.08M1,400.13M1,448.14M1,420.15M1,435.17M1,421.18M1,407.20M1,411.21M1,437.19M1,455.27M1,487.78M1,752.18M1,787.56M1,828.11M1,569.12M1,521.79M1,928.02M2,236.43M2,227.32M2,043.69M1,747.66M1,719.12M1,480.29M1,586.36M1,492.05M1,483.95M1,148.68M1,113.94M1,084.86M1,092.62M1,058.82M1,055.59M1,083.48M984.09M1,007.15M979.81M973.07M969.88M1,006.58M1,028.32M
Non-Current Deffered Revenue 15.01M70.00M91.61M82.98M72.72M63.29M54.64M45.61M36.26M53.44M50.01M46.57M43.14M39.73M36.33M32.92M29.51M26.10M22.69M19.29M15.88M12.47M9.06M5.65M13.74M18.34M22.80M27.34M28.79M27.55M26.31M25.07M23.83M22.59M21.35M20.11M18.87M18.32M17.76M13.90M13.15M12.40M11.65M10.90M10.15M
Minority Interest 23.27M23.27M23.27M23.27M23.27M23.27M
Liabilities from Discontinued Operations 2.12M0.81M0.71M3.33M0.73M0.72M2.36M1.58M1.39M1.16M1.09M2.03M1.20M1.17M0.96M1.83M0.08M0.08M1.07M0.89M0.39M0.37M0.05M0.05M
Non-Current Deferred Tax Liability 71.11M73.34M81.95M88.26M90.94M95.27M108.50M118.25M121.48M123.82M130.91M136.50M135.75M136.32M137.28M139.53M-0.53M0.53M0.56M2.04M-0.56M-0.56M0.52M21.43M0.41M-0.38M0.35M24.34M-0.29M-0.31M0.32M21.30M-0.50M-0.56M0.49M8.18M0.47M-0.48M0.47M10.23M-1.75M-1.75M0.28M-0.48M-0.34M85.36M86.32M82.74M88.16M90.84M91.83M97.69M99.62M101.18M95.67M98.12M186.96M91.80M88.50M90.90M89.21M94.61M92.71M93.39M
Operating Leases 51.25M144.77M121.35M96.92M70.94M17.73M
Other Non-Current Liabilities 39.02M39.24M32.05M31.25M32.44M32.17M31.96M31.69M32.43M33.42M32.54M31.73M34.54M34.78M35.06M35.59M38.81M37.22M45.91M45.51M45.95M40.38M110.15M39.48M37.74M64.35M60.27M58.31M55.33M47.88M45.08M51.84M53.08M52.37M52.16M53.03M52.80M59.84M58.40M60.55M91.09M96.30M113.18M105.58M101.38M107.64M230.40M216.47M210.89M203.41M197.36M177.75M173.87M167.20M160.07M154.54M148.58M140.41M133.36M131.67M125.24M79.68M79.16M78.06M184.43M179.98M173.41M
Total Non-Current Liabilities 1,520.80M1,526.70M1,495.25M1,431.94M1,437.07M1,463.57M1,547.14M1,480.67M1,430.31M1,413.11M1,533.14M1,579.88M1,493.02M1,496.65M1,440.54M1,417.53M1,235.66M1,378.75M1,415.33M1,459.41M1,424.29M1,433.48M1,488.70M1,596.67M1,648.41M1,629.65M1,716.48M1,834.96M1,772.02M1,835.25M1,796.23M1,760.80M1,724.38M1,708.60M1,731.93M1,767.76M1,777.44M1,805.02M2,103.55M2,180.05M2,196.87M2,260.01M2,252.46M2,309.30M2,598.74M2,526.92M2,374.81M2,079.41M2,212.68M1,910.56M2,085.26M1,948.72M1,964.17M1,740.39M1,708.68M1,657.82M1,487.09M1,448.24M1,476.95M1,496.16M1,458.20M1,376.01M1,358.56M1,360.48M1,342.77M1,414.15M1,466.25M
Total Liabilities 1,559.81M1,565.95M1,527.30M1,463.20M1,469.51M1,495.75M1,579.10M1,512.36M1,462.74M1,446.53M1,565.68M1,611.61M1,527.56M1,531.43M1,475.60M1,453.12M1,274.47M1,415.97M1,461.23M1,504.92M1,470.24M1,473.86M1,598.86M1,636.15M1,686.15M1,694.01M1,776.75M1,893.27M1,827.35M1,883.12M1,841.32M1,812.64M1,777.46M1,760.97M1,784.09M1,820.79M1,830.24M1,864.86M2,161.96M2,240.60M2,287.97M2,356.30M2,365.64M2,414.88M2,700.12M2,634.56M2,605.21M2,295.87M2,423.57M2,113.97M2,282.62M2,126.47M2,138.03M1,907.59M1,868.75M1,812.36M1,635.67M1,588.64M1,610.31M1,627.83M1,583.43M1,455.69M1,437.72M1,438.54M1,527.20M1,594.12M1,639.66M
Shareholder's Equity
Total Debt 1,265.07M1,276.36M1,198.79M1,149.10M1,149.42M1,186.57M1,236.23M1,156.57M1,112.74M1,104.29M1,209.65M1,245.01M1,180.39M1,190.76M1,131.15M1,111.55M1,016.95M1,150.00M1,185.00M1,205.00M1,195.00M1,195.00M1,240.00M1,190.45M1,240.00M1,238.00M1,320.00M1,452.08M1,406.38M1,455.64M1,428.90M1,445.17M1,431.18M1,417.20M1,421.21M1,447.19M1,467.69M1,493.97M1,764.98M1,801.68M1,843.56M1,910.27M1,864.18M1,959.37M2,271.32M2,264.56M2,082.34M1,786.75M1,758.03M1,512.29M1,620.05M1,527.42M1,521.02M1,329.06M1,291.49M1,250.38M1,105.13M1,072.06M1,069.57M1,095.07M1,094.57M1,018.98M991.76M985.15M982.86M1,020.47M1,043.11M
Common Equity 1,342.89M1,442.55M1,453.95M1,433.93M1,439.17M1,470.87M1,469.29M1,489.82M1,366.87M1,408.02M1,443.57M1,464.57M1,492.08M1,521.62M1,661.90M1,501.19M1,506.95M1,502.51M1,499.02M1,499.63M1,502.29M1,481.50M1,473.62M1,481.16M1,473.88M1,462.75M1,446.46M1,444.63M1,444.19M1,458.96M1,463.16M1,463.34M1,458.68M1,451.61M1,434.21M1,427.92M1,422.08M1,415.06M1,382.41M1,382.59M1,383.20M1,376.75M1,378.68M1,405.18M1,435.99M1,413.44M1,290.23M1,310.23M1,339.36M1,372.47M1,391.52M1,368.94M1,402.17M1,432.41M1,419.73M1,439.14M1,458.30M1,477.57M1,443.92M1,447.52M1,476.22M1,493.35M1,475.25M1,477.53M1,470.47M
Shareholder's Equity 1,307.47M1,342.89M1,393.35M1,442.55M1,447.89M1,433.93M1,439.17M1,470.87M1,469.29M1,489.82M1,366.87M1,408.02M1,443.57M1,464.57M1,492.08M1,521.62M1,661.90M1,501.19M1,506.95M1,502.51M1,499.02M1,499.63M1,502.29M1,481.50M1,473.62M1,481.16M1,473.88M1,462.75M1,446.46M1,444.63M1,444.19M1,458.96M1,463.16M1,463.34M1,458.68M1,451.61M1,434.21M1,427.92M1,422.08M1,415.06M1,382.41M1,382.59M1,383.20M1,376.75M1,378.68M1,405.18M1,435.99M1,413.44M1,290.23M1,310.23M1,339.36M1,372.47M1,391.52M1,368.94M1,402.17M1,432.41M1,419.73M1,439.14M1,458.30M1,477.57M1,443.92M1,447.52M1,476.22M1,493.35M1,475.25M1,477.53M1,470.47M
Liabilities and Shareholders Equity 2,867.28M2,908.84M2,920.65M2,905.74M2,917.40M2,929.68M3,018.26M2,983.23M2,932.03M2,936.35M2,932.55M3,019.63M2,971.13M2,996.00M2,967.68M2,974.74M2,936.38M2,917.16M2,968.18M3,007.43M2,969.26M2,973.49M3,101.15M3,117.65M3,159.77M3,175.17M3,250.63M3,356.02M3,273.80M3,327.75M3,285.51M3,271.60M3,240.62M3,224.32M3,242.77M3,272.40M3,264.45M3,292.78M3,584.03M3,655.66M3,670.38M3,738.89M3,748.84M3,791.63M4,078.80M4,039.74M4,041.20M3,709.32M3,713.80M3,424.20M3,621.98M3,498.94M3,529.55M3,276.53M3,270.93M3,244.77M3,055.40M3,027.78M3,068.61M3,105.40M3,027.36M2,903.21M2,913.94M2,931.89M3,002.45M3,071.66M3,110.13M
Retained Earnings -162.47M-129.85M-84.60M-42.11M-7.21M29.41M71.38M115.08M155.41M197.83M237.07M277.59M309.27M326.55M348.81M374.13M501.38M-211.79M-215.71M-224.01M-231.95M-235.94M-238.11M-267.97M-274.28M-272.66M-285.68M-300.82M-318.40M-324.87M-333.49M-322.56M-322.55M-327.18M-336.07M-344.29M-360.62M-372.90M-383.01M-393.33M-426.92M-431.21M-435.25M-446.25M-468.65M-446.46M-419.72M-446.52M-572.30M-556.64M-526.71M-498.69M-479.76M-469.19M-400.84M-376.43M-364.04M-349.21M-335.31M-308.85M-299.30M-280.35M-259.25M-239.98M-214.87M-176.32M-150.01M
Treasury Shares 10.70M0.82M10.00M17.60M1.19M0.81M1.32M0.81M1.02M1.00M1.00M1.00M0.97M1.20M1.20M1.10M1.04M1.10M1.10M1.00M0.95M1.40M1.30M1.20M1.23M1.60M1.60M1.60M1.56M2.00M2.00M2.00M2.02M3.70M3.50M3.50M3.46M4.00M4.00M3.90M3.87M2.50M2.60M2.60M10.10M3.30M4.00M3.20M14.50M2.60M2.60M2.60M