Alamo Group Inc.
NYSE:ALG
183.27 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 140.038 | 118.535 | 121.802 | 51.919 | 113.534 | 112.061 | 109.32 | 47.016 | 75.308 | 75.894 | 84.277 | 42.115 | 89.189 | 85.63 | 105.265 | 50.195 | 93.515 | 82.002 | 84.425 | 42.311 | 60.279 | 48.19 | 39.023 | 34.043 | 48.88 | 43.602 | 75.85 | 25.373 | 69.068 | 74.637 | 70.662 | 16.793 | 56.485 | 44.972 | 49.654 | 26.922 | 42.657 | 34.522 | 36.661 | 39.533 | 38.644 | 37.359 | 42.253 | 63.96 | 53.603 | 17.841 | 33.491 | 48.291 | 38.313 | 33.52 | 37.858 | 10.288 | 25.279 | 26.145 | 28.383 | 30.243 | 24.382 | 20.152 | 21.027 | 17.774 | 13.474 | 6.074 | 4.235 | 4.532 | 5.447 | 3.334 | 22.653 | 4.459 | 20.782 | 8.854 | 10.334 | 2.169 | 7.29 | 11.718 | 8.741 | 7.073 | 14.456 | 7.985 | 8.537 | 2.58 | 7.135 | 4.775 | 7.354 | 3.281 | 5.82 | 2.83 | 1.838 | 5.583 | 6.419 | 6.03 | 7.872 | 4.186 | 12.015 | 4.169 | 1.624 | 2.929 | 4.118 | 2.766 | 4.157 | 5.359 | 5.889 | 1.093 | 1.011 | 2.748 | 0.769 | 0.293 | 0.586 | 0.789 | 0.898 | 3.966 | -0.039 | 2.2 | 4.7 | 4 | 0.8 | 1.8 | 0.6 | 0.3 | 1.8 | 1.9 | 1.5 | 1.4 | 1 | 0.8 | 0.1 | 0.7 | 0.8 | 0.7 |
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 |
Cash and Short Term Investments
| 140.038 | 118.535 | 121.802 | 51.919 | 113.534 | 112.061 | 109.32 | 47.016 | 75.308 | 75.894 | 84.277 | 42.115 | 89.189 | 85.63 | 105.265 | 50.195 | 93.515 | 82.002 | 84.425 | 42.311 | 60.279 | 48.19 | 39.023 | 34.043 | 48.88 | 43.602 | 75.85 | 25.373 | 69.068 | 74.637 | 70.662 | 16.793 | 56.485 | 44.972 | 49.654 | 26.922 | 42.657 | 34.522 | 36.661 | 39.533 | 38.644 | 37.359 | 42.253 | 63.96 | 53.603 | 17.841 | 33.491 | 48.291 | 38.313 | 33.52 | 37.858 | 10.288 | 25.279 | 26.145 | 28.383 | 30.243 | 24.382 | 20.152 | 21.027 | 17.774 | 13.474 | 6.074 | 4.235 | 4.532 | 5.447 | 3.334 | 22.653 | 4.459 | 20.782 | 8.854 | 10.334 | 2.169 | 7.29 | 11.718 | 8.741 | 7.073 | 14.456 | 7.985 | 8.537 | 2.58 | 7.135 | 4.775 | 7.354 | 3.281 | 5.82 | 2.83 | 1.838 | 5.583 | 6.419 | 6.03 | 7.872 | 4.186 | 12.015 | 4.169 | 1.624 | 2.929 | 4.118 | 2.766 | 4.157 | 5.359 | 5.889 | 1.093 | 1.011 | 2.748 | 0.769 | 0.293 | 0.586 | 0.789 | 0.898 | 3.966 | -0.039 | 2.2 | 4.7 | 4 | 0.8 | 1.8 | 0.6 | 0.3 | 1.8 | 1.9 | 1.5 | 1.4 | 1 | 0.8 | 0.1 | 0.7 | 0.8 | 0.7 |
Net Receivables
| 356.617 | 388.975 | 392.94 | 362.061 | 378.107 | 378.675 | 363.525 | 317.581 | 305.161 | 308.399 | 297.066 | 237.97 | 245.583 | 263.186 | 247.022 | 215.462 | 217.276 | 233.78 | 255.651 | 237.837 | 243.296 | 275.314 | 274.703 | 228.098 | 232.288 | 243.471 | 236.053 | 205.767 | 204.053 | 204.716 | 196.487 | 170.329 | 177.017 | 198.532 | 197.052 | 178.305 | 175.94 | 195.498 | 193.625 | 178.554 | 178.072 | 201.93 | 184.984 | 151.396 | 161.704 | 178.993 | 169.678 | 140.268 | 154.343 | 170.911 | 171.328 | 143.934 | 148.733 | 170.143 | 155.062 | 127.836 | 128.805 | 134.832 | 135.295 | 112.94 | 104.156 | 124.733 | 132.747 | 124.197 | 128.323 | 149.809 | 138.564 | 109.26 | 100.88 | 123.628 | 125.024 | 97.825 | 97.864 | 116.531 | 119.965 | 85.368 | 87.878 | 108.531 | 107.755 | 82.337 | 71.972 | 91.421 | 91.254 | 64.263 | 58.442 | 77.696 | 80.015 | 59.72 | 55.454 | 68.673 | 75.989 | 57.768 | 59.27 | 68.736 | 66.24 | 50.359 | 48.263 | 60.053 | 61.475 | 41.764 | 41.687 | 54.439 | 60.188 | 49.834 | 52.143 | 59.608 | 57.657 | 42.165 | 46.724 | 58.527 | 58.055 | 43.9 | 43.4 | 50.8 | 50.4 | 45.5 | 41.4 | 46.3 | 31.8 | 24.7 | 23.4 | 26.5 | 27 | 21.8 | 14.8 | 18.7 | 19.1 | 13.6 |
Inventory
| 371.999 | 385.136 | 384.488 | 377.48 | 371.748 | 369.319 | 362.593 | 352.553 | 362.713 | 352.915 | 355.389 | 320.917 | 294.27 | 264.54 | 250.25 | 229.971 | 243.529 | 248.706 | 273.648 | 267.674 | 206.516 | 205.91 | 211.355 | 176.63 | 184.018 | 174.836 | 168.211 | 155.568 | 159.571 | 153.15 | 141.408 | 135.76 | 154.604 | 159.84 | 156.572 | 150.758 | 174.423 | 175.44 | 170.294 | 166.088 | 183.797 | 182.148 | 123.932 | 109.104 | 121.639 | 120.978 | 118.224 | 108.758 | 119.578 | 122.781 | 127.989 | 114.305 | 116.137 | 122.181 | 117.46 | 99.304 | 104.433 | 108.944 | 118.86 | 124.322 | 113.194 | 125.114 | 130.75 | 132.248 | 132.989 | 134.709 | 121.788 | 118.285 | 126.742 | 128.909 | 126.771 | 116.175 | 122.116 | 116.561 | 109.144 | 77.013 | 81.056 | 84.304 | 81.673 | 72.757 | 73.911 | 73.42 | 70.931 | 63.579 | 66.436 | 66.064 | 66.469 | 63.512 | 64.983 | 68.643 | 63.287 | 64.044 | 67.794 | 64.946 | 65.39 | 59.608 | 54.428 | 52.949 | 53.241 | 45.57 | 48.706 | 54.737 | 62.941 | 64.578 | 72.046 | 71.329 | 75.956 | 65.752 | 61.802 | 59.797 | 60.147 | 60.2 | 64.6 | 62.9 | 63.1 | 58.6 | 51.2 | 50.6 | 36.7 | 34.9 | 32.6 | 30.4 | 31.4 | 27.3 | 22.5 | 20.8 | 17.7 | 16.5 |
Other Current Assets
| 10.95 | 14.83 | 16.301 | 12.497 | 9.976 | 11.916 | 9.978 | 10.06 | 7.443 | 11.095 | 12.531 | 11.166 | 6.741 | 9.164 | 9.296 | 7.382 | 12.835 | 7.625 | 10.243 | 23.006 | 14.386 | 6.69 | 6.906 | 14.072 | 6.122 | 6.771 | 7.81 | 5.819 | 5.47 | 5.487 | 5.003 | 4.736 | 4.589 | 4.928 | 5.134 | 6.901 | 11.187 | 11.992 | 11.5 | 9.127 | 13.761 | 14.702 | 13.038 | 12.493 | 11.128 | 9.009 | 9.189 | 9.483 | 8.353 | 7.611 | 8.367 | 6.659 | 9.092 | 8.542 | 8.231 | 7.677 | 5.575 | 7.358 | 7.656 | 6.697 | 5.677 | 5.754 | 5.597 | 5.048 | 5.502 | 5.262 | 5.159 | 4.965 | 4.966 | 5.117 | 5.007 | 4.602 | 9.137 | 15.092 | 6.308 | 4.627 | 4.483 | 4.63 | 5.349 | 4.561 | 7.798 | 8.886 | 5.756 | 4.551 | 6.144 | 6.048 | 6.693 | 5.875 | 5.18 | 5.793 | 6.651 | 6.08 | 6.913 | 6.536 | 6.402 | 6.518 | 5.636 | 5.477 | 8.133 | 5.201 | 6.584 | 6.234 | 5.983 | 6.154 | 4.552 | 3.64 | 0.01 | 4.44 | 4.36 | 4.508 | 4.27 | 3.6 | 3.9 | 5.2 | 3.5 | 3.5 | 4.2 | 4.4 | 3.1 | 3.1 | 3.2 | 3.7 | 4.4 | 1.7 | 1.1 | 1.7 | 1.3 | 1 |
Total Current Assets
| 879.604 | 907.476 | 915.531 | 803.957 | 873.365 | 871.971 | 845.416 | 727.21 | 750.625 | 748.303 | 749.263 | 612.168 | 635.783 | 622.52 | 611.833 | 503.01 | 567.155 | 572.113 | 623.967 | 570.828 | 524.477 | 536.104 | 531.987 | 452.843 | 471.308 | 468.68 | 487.924 | 392.527 | 438.162 | 437.99 | 413.56 | 327.618 | 392.695 | 408.272 | 408.412 | 362.886 | 404.207 | 417.452 | 412.08 | 393.302 | 414.274 | 436.139 | 364.207 | 336.953 | 348.074 | 326.821 | 330.582 | 306.8 | 320.587 | 334.823 | 345.542 | 258.239 | 299.241 | 327.011 | 309.136 | 265.06 | 263.195 | 272.481 | 254.155 | 261.733 | 236.501 | 261.675 | 273.329 | 266.025 | 272.261 | 293.114 | 288.164 | 236.969 | 253.37 | 266.508 | 267.136 | 220.771 | 236.407 | 259.902 | 244.158 | 174.081 | 187.873 | 205.45 | 203.314 | 162.235 | 160.816 | 178.502 | 175.295 | 135.674 | 136.842 | 152.638 | 155.015 | 134.69 | 132.036 | 149.139 | 153.799 | 132.078 | 145.992 | 144.387 | 139.656 | 119.414 | 112.445 | 121.245 | 127.006 | 97.894 | 102.866 | 116.503 | 130.123 | 123.314 | 129.51 | 134.87 | 138.898 | 113.146 | 113.784 | 126.798 | 122.433 | 109.9 | 116.6 | 122.9 | 117.8 | 109.4 | 97.4 | 101.6 | 73.4 | 64.6 | 60.7 | 62 | 63.8 | 51.6 | 38.5 | 41.9 | 38.9 | 31.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 373.939 | 225.996 | 225.884 | 222.203 | 202.95 | 199.809 | 194.513 | 188.73 | 186.218 | 185.075 | 183.534 | 185.005 | 184.034 | 187.999 | 192.48 | 197.7 | 199.978 | 204.793 | 208.425 | 217.192 | 163.116 | 156.984 | 151.079 | 131.208 | 124.03 | 116.794 | 114.236 | 105.157 | 105.039 | 102.674 | 94.572 | 97.599 | 100.856 | 104.736 | 104.298 | 108.514 | 109.331 | 113.828 | 104.511 | 104.801 | 101.343 | 104.488 | 61.552 | 61.904 | 60.633 | 58.492 | 56.722 | 56.801 | 57.643 | 58.717 | 61.524 | 61.542 | 57.707 | 60.462 | 61.202 | 61.184 | 62.888 | 63.227 | 66.562 | 69.861 | 59.873 | 60.362 | 59.358 | 61.784 | 64.529 | 69.079 | 63.629 | 63.152 | 61.734 | 60.964 | 59.474 | 57.371 | 57.179 | 56.316 | 53.442 | 42.528 | 42.849 | 43.669 | 41.871 | 43.054 | 40.114 | 40.491 | 40.739 | 32.227 | 31.571 | 30.897 | 31.035 | 31.729 | 28.763 | 28.823 | 27.773 | 28.818 | 30.137 | 27.916 | 27.646 | 28.108 | 26.385 | 26.38 | 24.164 | 21.818 | 21.432 | 21.506 | 21.877 | 22.904 | 22.838 | 22.939 | 22.572 | 22.477 | 22.044 | 22.462 | 21.619 | 22.4 | 22.8 | 22.8 | 23.2 | 23.5 | 19.3 | 19.6 | 19.5 | 19.4 | 17.6 | 18.1 | 17.6 | 16 | 10.9 | 11.2 | 11.3 | 11.8 |
Goodwill
| 206.458 | 204.766 | 205.452 | 206.536 | 195.863 | 197.445 | 196.533 | 195.858 | 192.946 | 196.068 | 198.726 | 202.406 | 193.572 | 194.936 | 194.025 | 195.132 | 192.976 | 195.457 | 195.561 | 198.022 | 93.468 | 93.134 | 88.821 | 83.243 | 83.716 | 83.972 | 85.033 | 84.761 | 86.364 | 82.43 | 75.298 | 74.825 | 75.883 | 75.919 | 76.397 | 75.509 | 76.082 | 77.389 | 72.831 | 72.407 | 71.996 | 73.594 | 31.98 | 32.073 | 31.814 | 30.923 | 30.87 | 31.648 | 32.019 | 31.558 | 32.365 | 31.751 | 33.949 | 35.636 | 35.281 | 34.073 | 34.598 | 32.607 | 34.341 | 35.207 | 49.449 | 48.696 | 46.987 | 48.107 | 55.507 | 58.657 | 43.947 | 43.946 | 43.967 | 43.118 | 42.725 | 42.336 | 4.211 | 34.268 | 40.246 | 26.416 | 26.626 | 26.394 | 27.103 | 23.067 | 21.963 | 21.541 | 22.281 | 21.677 | 20.944 | 20.911 | 20.167 | 19.873 | 18.765 | 18.976 | 18.379 | 0 | 0 | 20.135 | 20.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 156.399 | 159.708 | 163.909 | 168.296 | 159.884 | 164.376 | 167.832 | 171.341 | 173.508 | 178.781 | 182.305 | 183.466 | 181.516 | 185.581 | 188.955 | 193.172 | 195.966 | 198.925 | 202.344 | 206.272 | 59.205 | 62.725 | 63.568 | 48.857 | 49.763 | 50.636 | 51.888 | 52.872 | 54.739 | 55.353 | 49.302 | 50.038 | 50.921 | 51.724 | 52.472 | 52.95 | 53.908 | 55.01 | 55.709 | 56.984 | 62.028 | 63.161 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.744 | 5.763 | 5.783 | 5.803 | 3.923 | 3.942 | 3.962 | 3.982 | 4.003 | 4.029 | 4.055 | 4.081 | 4.107 | 4.133 | 4.159 | 4.185 | 40.404 | 4.237 | 0 | 26.416 | 26.626 | 26.394 | 27.103 | 23.067 | 21.963 | 21.541 | 22.281 | 21.677 | 20.944 | 20.911 | 20.167 | 19.873 | 18.765 | 18.976 | 18.379 | 18.47 | 19.475 | 0 | 0 | 21.833 | 16.333 | 16.437 | 14.19 | 9.937 | 10.35 | 10.415 | 10.837 | 11.411 | 12.09 | 12.107 | 12.353 | 12.632 | 12.817 | 13.214 | 13.595 | 14.2 | 12.7 | 13 | 12.9 | 13.2 | 12.6 | 12.9 | 12.9 | 12.6 | 8.6 | 8.6 | 8.5 | 5.8 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 362.857 | 364.474 | 369.361 | 374.832 | 355.747 | 361.821 | 364.365 | 367.199 | 366.454 | 374.849 | 381.031 | 385.872 | 375.088 | 380.517 | 382.98 | 388.304 | 388.942 | 394.382 | 397.905 | 404.294 | 152.673 | 155.859 | 152.389 | 132.1 | 133.479 | 134.608 | 136.921 | 137.633 | 141.103 | 137.783 | 124.6 | 124.863 | 126.804 | 127.643 | 128.869 | 128.459 | 129.99 | 132.399 | 128.54 | 129.391 | 134.024 | 136.755 | 37.48 | 37.573 | 37.314 | 36.423 | 36.37 | 37.148 | 37.519 | 37.058 | 37.865 | 37.251 | 39.449 | 41.136 | 40.781 | 39.573 | 40.342 | 38.37 | 40.124 | 41.01 | 53.372 | 52.638 | 50.949 | 52.089 | 59.51 | 62.686 | 48.002 | 48.027 | 48.074 | 47.251 | 46.884 | 46.521 | 44.615 | 38.505 | 40.246 | 26.416 | 26.626 | 26.394 | 27.103 | 23.067 | 21.963 | 21.541 | 22.281 | 21.677 | 20.944 | 20.911 | 20.167 | 19.873 | 18.765 | 18.976 | 18.379 | 18.47 | 19.475 | 20.135 | 20.463 | 21.833 | 16.333 | 16.437 | 14.19 | 9.937 | 10.35 | 10.415 | 10.837 | 11.411 | 12.09 | 12.107 | 12.353 | 12.632 | 12.817 | 13.214 | 13.595 | 14.2 | 12.7 | 13 | 12.9 | 13.2 | 12.6 | 12.9 | 12.9 | 12.6 | 8.6 | 8.6 | 8.5 | 5.8 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -19.36 | 0 | -0.904 | -1.053 | 0 | 0 | 0 | 0 | 0 | -1.11 | 0 | 0 | 0 | 0 | -1.675 | 0 | 0 | -1.078 | -1.06 | 0 | 0 | -1.783 | 0 | 0 | 0 | -0.992 | 0 | 0 | 0 | -0.619 | 0 | 0 | 0 | -1.475 | -0.107 | 0 | 0 | 0 | 0 | -2.283 | 0 | -0.457 | 0 | -2.579 | -2.594 | 0 | 0 | 0 | 0 | -2.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.946 | -1.977 | -2.054 | 0 | -2.382 | -2.375 | -2.368 | 0 | -5.513 | -5.51 | -2.296 | 0 | -2.168 | -2.075 | -2.089 | 0 | -4.201 | -4.2 | -4.207 | 0 | -4.419 | -4.418 | -4.406 | 0 | -3.971 | -4.351 | -4.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.45 | 1.402 | 1.388 | 1.375 | 0.904 | 1.053 | 0.983 | 0.969 | 1.043 | 1.006 | 1.054 | 1.11 | 2.004 | 0.674 | 1.08 | 1.203 | 1.675 | 0.815 | 1.026 | 1.078 | 1.06 | 0.961 | 1.893 | 1.783 | 1.553 | 1.545 | 2.497 | 0.992 | 0.732 | 0.652 | 0.665 | 0.619 | 1.692 | 1.601 | 1.897 | 1.475 | 0.107 | 0.117 | 0.717 | 0.642 | 2.936 | 2.283 | 0.461 | 0.457 | 2.597 | 2.579 | 2.594 | 2.593 | 2.471 | 4.921 | 4.922 | 4.921 | 5.081 | 5.057 | 5.057 | 4.311 | 2.899 | 4.158 | 4.158 | 4.158 | 2.463 | 2.463 | 2.463 | 2.463 | 1.946 | 1.977 | 2.054 | 0 | 2.382 | 2.375 | 2.368 | 0 | 5.513 | 5.51 | 2.296 | 0 | 2.168 | 2.075 | 2.089 | 0 | 4.201 | 4.2 | 4.207 | 0 | 4.419 | 4.418 | 4.406 | 0 | 3.971 | 4.351 | 4.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -136.509 | 6.622 | 26.616 | 7.019 | 23.452 | 24.158 | 23.935 | 24.4 | 23.451 | 23.143 | 23.133 | 22.697 | 20.869 | 17.116 | 17.78 | 19.112 | 17.384 | 17.585 | 18.553 | 20.449 | 16.127 | 16.671 | 14.905 | 5.482 | 4.403 | 3.752 | 4.316 | 4.354 | 1.533 | 1.765 | 1.742 | 2.696 | 2.835 | 3.076 | 2.876 | 3.644 | 1.394 | 1.441 | 1.648 | 1.466 | 1.763 | 4.78 | 1.743 | 2.046 | 1.026 | 3.434 | 3.566 | 0.997 | 1.002 | 1.095 | 1.192 | 1.098 | 0.725 | 0.861 | 0.746 | 0.855 | 0.971 | 0.567 | 1.093 | 1.201 | 1.729 | 1.735 | 1.854 | 1.993 | 1.983 | 1.957 | 1.54 | 2.482 | 1.409 | 1.83 | 1.315 | 1.971 | 2.611 | 2.675 | 3.491 | 3.191 | 3.068 | 2.949 | 3.494 | 3.374 | 3.486 | 4.234 | 5.091 | 4.646 | 4.714 | 4.775 | 4.758 | 4.93 | 5.237 | 6.004 | 6.171 | 6.555 | 3.849 | 3.612 | 3.974 | 4.053 | 4.119 | 4.514 | 3.64 | 3.146 | 2.692 | 3.256 | 3.892 | 4.009 | 4.623 | 4.88 | 4.939 | 7.869 | 7.508 | 7.633 | 7.45 | 7.4 | 6.2 | 6 | 5.4 | 5.5 | 5.3 | 5 | 2.4 | 2.6 | 2.2 | 2 | 2.1 | 1.7 | 2.5 | 2.4 | 2.5 | 2.3 |
Total Non-Current Assets
| 601.737 | 598.494 | 603.889 | 605.429 | 582.149 | 585.788 | 583.796 | 581.298 | 577.166 | 584.073 | 588.752 | 593.574 | 581.995 | 586.306 | 594.32 | 606.319 | 606.304 | 617.575 | 625.909 | 641.935 | 331.916 | 330.475 | 320.266 | 268.79 | 263.465 | 256.699 | 257.97 | 247.144 | 248.407 | 242.874 | 221.579 | 225.158 | 232.187 | 237.056 | 237.94 | 240.617 | 240.715 | 247.785 | 235.416 | 236.3 | 240.066 | 246.023 | 101.236 | 101.523 | 101.57 | 98.349 | 96.658 | 97.539 | 98.635 | 101.791 | 105.503 | 102.733 | 102.962 | 107.516 | 107.786 | 105.923 | 107.1 | 106.322 | 111.937 | 116.23 | 117.437 | 117.198 | 114.624 | 118.329 | 126.022 | 133.722 | 113.171 | 113.661 | 111.217 | 110.045 | 107.673 | 105.863 | 104.405 | 97.496 | 97.179 | 72.135 | 72.543 | 73.012 | 72.468 | 69.495 | 65.563 | 66.266 | 68.111 | 58.55 | 57.229 | 56.583 | 55.96 | 56.532 | 52.765 | 53.803 | 52.323 | 53.843 | 53.461 | 51.663 | 52.083 | 53.994 | 46.837 | 47.331 | 41.994 | 34.901 | 34.474 | 35.177 | 36.606 | 38.324 | 39.551 | 39.926 | 39.864 | 42.978 | 42.369 | 43.309 | 42.664 | 44 | 41.7 | 41.8 | 41.5 | 42.2 | 37.2 | 37.5 | 34.8 | 34.6 | 28.4 | 28.7 | 28.2 | 23.5 | 13.4 | 13.6 | 13.8 | 14.1 |
Total Assets
| 1,481.341 | 1,505.97 | 1,519.42 | 1,409.386 | 1,455.514 | 1,457.759 | 1,429.212 | 1,308.508 | 1,327.791 | 1,332.376 | 1,338.015 | 1,205.742 | 1,217.778 | 1,208.826 | 1,206.153 | 1,109.329 | 1,173.459 | 1,189.688 | 1,249.876 | 1,212.763 | 856.393 | 866.579 | 852.253 | 721.633 | 734.773 | 725.379 | 745.894 | 639.671 | 686.569 | 680.864 | 635.139 | 552.776 | 624.882 | 645.328 | 646.352 | 603.503 | 644.922 | 665.237 | 647.496 | 629.602 | 654.34 | 682.162 | 465.443 | 438.476 | 449.644 | 425.17 | 427.24 | 404.339 | 419.222 | 436.614 | 451.045 | 360.972 | 402.203 | 434.527 | 416.922 | 370.983 | 370.295 | 378.803 | 254.155 | 377.963 | 353.938 | 378.873 | 387.953 | 384.354 | 398.283 | 426.836 | 401.335 | 350.63 | 364.587 | 376.553 | 374.809 | 326.634 | 340.812 | 357.398 | 341.337 | 246.216 | 260.416 | 278.462 | 275.782 | 231.73 | 226.379 | 244.768 | 243.406 | 194.224 | 194.071 | 209.221 | 210.975 | 191.222 | 184.801 | 202.942 | 206.122 | 185.921 | 199.453 | 196.05 | 191.739 | 173.408 | 159.282 | 168.576 | 169 | 132.795 | 137.34 | 151.68 | 166.729 | 161.638 | 169.061 | 174.796 | 178.762 | 156.124 | 156.153 | 170.107 | 165.097 | 153.9 | 158.3 | 164.7 | 159.3 | 151.6 | 134.6 | 139.1 | 108.2 | 99.2 | 89.1 | 90.7 | 92 | 75.1 | 51.9 | 55.5 | 52.7 | 45.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 97.259 | 102.947 | 103.409 | 99.678 | 110.944 | 116.287 | 101.549 | 97.537 | 100.886 | 107.003 | 114.312 | 101.396 | 107.059 | 104.715 | 93.899 | 75.317 | 82.071 | 63.417 | 88.891 | 81.986 | 69.009 | 67.391 | 70.251 | 54.083 | 71.944 | 63.322 | 61.83 | 55.825 | 59.212 | 57.164 | 54.361 | 43.136 | 48.504 | 55.702 | 54.903 | 45.486 | 60.952 | 60.806 | 57.475 | 47.741 | 68.701 | 65.905 | 66.335 | 45.593 | 55.911 | 53.602 | 55.546 | 41.641 | 47.516 | 49.998 | 54.353 | 40.782 | 47.029 | 56.303 | 53.119 | 45.152 | 46.195 | 46.892 | 44.402 | 36.046 | 38.646 | 45.308 | 49.42 | 54.598 | 64.876 | 65.414 | 48.619 | 39.248 | 41.462 | 50.397 | 48.952 | 34.019 | 42.148 | 44.083 | 52.226 | 26.518 | 30.329 | 32.293 | 30.852 | 26.773 | 26.514 | 30.762 | 28.913 | 18.098 | 19.9 | 21.407 | 20.817 | 15.216 | 13.988 | 18.143 | 16.439 | 12.86 | 15.527 | 17.424 | 19.064 | 15.708 | 13.611 | 18.03 | 16.38 | 8.514 | 12.36 | 10.932 | 12.381 | 9.461 | 14.556 | 13.961 | 17.322 | 12.787 | 11.14 | 17.713 | 16.215 | 11.1 | 16 | 15.8 | 15.6 | 13.1 | 12.8 | 13.5 | 10.8 | 9.6 | 8 | 7.2 | 8.5 | 5.5 | 4.6 | 5.2 | 5.2 | 3.3 |
Short Term Debt
| 15.009 | 20.694 | 20.701 | 20.303 | 15.008 | 15.008 | 15.008 | 15.009 | 15.01 | 15.015 | 15.022 | 15.032 | 15.059 | 15.069 | 15.078 | 15.066 | 15.068 | 15.072 | 18.826 | 18.84 | 0.113 | 0.131 | 0.134 | 0.119 | 0.189 | 0.017 | 0.275 | 0.082 | 0.276 | 0.08 | 0.536 | 0.073 | 1.372 | 1.211 | 0.075 | 0.077 | 0.473 | 0.528 | 0.511 | 0.551 | 0.852 | 1.241 | 1.139 | 0.42 | 0.499 | 0.519 | 0.571 | 0.588 | 0.808 | 0.81 | 3.272 | 1.19 | 0.915 | 1.452 | 1.62 | 2.319 | 2.512 | 3.25 | 5.434 | 5.453 | 5.423 | 3.913 | 5.38 | 4.186 | 3.377 | 5.475 | 4.632 | 3.368 | 2.465 | 3.276 | 4.26 | 3.339 | 2.832 | 4.628 | 4.526 | 2.997 | 2.07 | 2.522 | 4.261 | 2.961 | 2.203 | 3.088 | 3.659 | 1.615 | 1.566 | 2.126 | 44.545 | 2.583 | 2.551 | 2.459 | 3.115 | 3.013 | 1.627 | 1.647 | 1.651 | 1.484 | 1.477 | 1.548 | 0.521 | 0.526 | 0.498 | 0.476 | 0.473 | 0.487 | 0.598 | 0.449 | 0.445 | 0.727 | 0.705 | 0.8 | 0.885 | 1 | 1.5 | 1.5 | 1.5 | 1.3 | 1.3 | 3.1 | 2.7 | 8.4 | 10.2 | 16.1 | 20.2 | 14 | 0.1 | 0.1 | 4 | 9.3 |
Tax Payables
| 15.687 | 12.829 | 17.596 | 12.529 | 13.695 | 11.284 | 14.801 | 6.592 | 5.218 | 1.498 | 0.867 | 2.613 | 6.425 | 2.724 | 2.749 | 8.185 | 3.625 | 2.619 | 2.079 | 2.362 | 2.516 | 1.926 | 2.019 | 2.865 | 0 | 0 | 5.537 | 5.002 | 2.445 | 2.21 | 6.924 | 2.333 | 2.15 | 1.159 | 1.076 | 1.32 | 1.131 | 0.338 | 0.42 | 0.052 | 3.111 | 1.369 | 1.947 | 1.126 | 1.869 | 2.214 | 2.935 | 8.967 | 4.17 | 2.001 | 3.314 | 2.362 | 3.139 | 0 | 1.584 | 1.567 | 0.244 | 0.077 | 2.566 | 2.688 | 3.305 | 1.971 | 0.821 | 0.841 | 2.296 | 2.301 | 1.666 | 2.289 | 1.207 | 0.293 | -1.101 | -1.31 | -0.596 | 0.537 | 0.785 | 0.807 | 1.548 | 0.979 | 1.891 | 1.204 | 3.28 | 3.306 | 2.182 | 1.724 | 1.338 | 0.353 | -0.661 | 0.079 | 1.007 | 0.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.687 | 12.829 | 17.596 | 6.216 | 13.695 | 11.284 | 0 | 5.197 | 1.043 | 1.006 | 0 | 6.383 | 0 | 0 | 0 | 1.385 | 0 | 0 | 0 | 2.43 | 0 | 0 | 0 | 2.52 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0.619 | 0 | 0 | 0 | 1.475 | 38.544 | 0 | 0 | 4.712 | 0 | 46.597 | 0 | 5.741 | 0 | 33.562 | 33.876 | 3.824 | 0 | 0 | 0 | 3.502 | 0 | 0 | 0 | 3.813 | 0 | 0 | 0 | 3.118 | 0 | 0 | 0 | 2.671 | 29.744 | 34.219 | 23.653 | 2.131 | 25.642 | 24.859 | 24.002 | 2.293 | 24.816 | 25.452 | 22.885 | 2.296 | 18.869 | 18.632 | 19.139 | 2.094 | 19.787 | 19.615 | 17.492 | 2.465 | 13.945 | 13.082 | 11.815 | 4.282 | 11.272 | 10.466 | 0 | 9.326 | 0 | 9.615 | 9.908 | 9.948 | 10.219 | 10.711 | 9.885 | 7.92 | 7.651 | 8.16 | 7.429 | 6.996 | 7.86 | 8.152 | 7.561 | 6.096 | 8.072 | 7.998 | 7.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 84.061 | 71.086 | 71.656 | 87.729 | 79.682 | 72.266 | 87.691 | 72.763 | 75.995 | 66.592 | 69.182 | 69.753 | 73.608 | 64.831 | 63.43 | 65.527 | 60.541 | 55.234 | 55.002 | 59.618 | 51.041 | 49.633 | 44.509 | 44.13 | 38.297 | 37.312 | 38.841 | 44.464 | 38.267 | 38.204 | 34.211 | 34.872 | 34.717 | 34.24 | 31.436 | 37.986 | 0.302 | 36.72 | 38.367 | 36.363 | 48.386 | 0.884 | 34.42 | 28.867 | 38.282 | 0.239 | 0.246 | 32.075 | 36.387 | 32.627 | 32.958 | 30.219 | 32.854 | 30.939 | 35.101 | 27.905 | 33.794 | 35.05 | 37.684 | 34.747 | 32.2 | 30.726 | 26.763 | 24.229 | 2.296 | 2.301 | 1.666 | 22.831 | 1.207 | 0.293 | -1.101 | 20.152 | -0.596 | 0.537 | 0.785 | 17.119 | 1.548 | 0.979 | 1.891 | 17.224 | 3.28 | 3.306 | 2.182 | 12.528 | 1.338 | 0.353 | -0.661 | 8.477 | 1.007 | 0.721 | 9.562 | 0.161 | 10.942 | 1.955 | 0.888 | -0.069 | 1.723 | 2.289 | 2.47 | 1.08 | 1.487 | 3.111 | 1.223 | 0.478 | 0.932 | 3.981 | 1.359 | 0.266 | 2.342 | 2.663 | 2.48 | 7.7 | 8.9 | 11 | 9.2 | 7.6 | 7.9 | 9 | 7.6 | 5.4 | 6.7 | 6.3 | 5.4 | 4 | 3.4 | 8.1 | 3.6 | 2.8 |
Total Current Liabilities
| 212.016 | 207.556 | 213.362 | 213.926 | 219.329 | 214.845 | 204.248 | 190.506 | 192.934 | 189.616 | 198.516 | 192.564 | 195.726 | 184.615 | 172.407 | 157.295 | 157.68 | 133.723 | 162.719 | 162.874 | 120.163 | 117.155 | 114.894 | 100.852 | 110.43 | 100.651 | 100.946 | 101.363 | 97.755 | 95.448 | 89.108 | 78.7 | 84.593 | 91.153 | 86.414 | 85.024 | 100.271 | 98.054 | 96.353 | 89.367 | 117.939 | 114.627 | 101.894 | 80.621 | 94.692 | 87.922 | 90.239 | 78.128 | 84.711 | 83.435 | 90.583 | 75.693 | 80.798 | 88.694 | 89.84 | 79.189 | 82.501 | 85.192 | 87.52 | 79.364 | 76.269 | 79.947 | 81.563 | 85.684 | 100.293 | 107.409 | 78.57 | 67.578 | 70.776 | 78.825 | 76.113 | 59.803 | 69.2 | 74.7 | 80.422 | 48.93 | 52.816 | 54.426 | 56.143 | 49.052 | 51.784 | 56.771 | 52.246 | 34.706 | 36.749 | 36.968 | 76.516 | 30.558 | 28.818 | 31.789 | 29.116 | 25.36 | 28.096 | 30.641 | 31.511 | 27.071 | 27.03 | 32.578 | 29.256 | 18.04 | 21.996 | 22.679 | 21.506 | 17.422 | 23.946 | 26.543 | 26.687 | 19.876 | 22.259 | 29.174 | 26.82 | 19.8 | 26.4 | 28.3 | 26.3 | 22 | 22 | 25.6 | 21.1 | 23.4 | 24.9 | 29.6 | 34.1 | 23.5 | 8.1 | 13.4 | 12.8 | 15.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 209.157 | 278.588 | 306.525 | 220.201 | 308.892 | 332.576 | 356.259 | 286.943 | 348.463 | 356.149 | 357.834 | 254.522 | 279.215 | 299.91 | 338.605 | 270.32 | 359.021 | 423.723 | 471.429 | 425.141 | 150.192 | 166.232 | 180.234 | 85.179 | 101 | 119 | 147 | 60 | 126 | 146.017 | 127.017 | 70.017 | 134.018 | 164.003 | 173.004 | 144.006 | 175.005 | 203.014 | 208.013 | 190.024 | 190.005 | 188.006 | 0 | 0.008 | 0.09 | 0.035 | 10.049 | 0.118 | 13.27 | 41.384 | 53.512 | 8.621 | 30.777 | 56.421 | 47.021 | 23.106 | 23.122 | 44.496 | 56.845 | 44.336 | 62.928 | 91.257 | 110.027 | 99.884 | 91.5 | 105.355 | 114.017 | 78.527 | 91.166 | 101.75 | 108.954 | 78.526 | 83.622 | 97.843 | 85.327 | 30.912 | 39.178 | 59.393 | 54.948 | 18.428 | 15.58 | 33.702 | 40.524 | 14.379 | 15.418 | 32.616 | 0.716 | 27.833 | 23.856 | 39.946 | 51.473 | 36.315 | 46.228 | 45.399 | 43.75 | 30.355 | 17.119 | 22.782 | 29.235 | 5.469 | 5.736 | 19.673 | 37.596 | 35.858 | 30.654 | 36.023 | 43.507 | 28.617 | 26.993 | 36.794 | 38.546 | 35.3 | 32.1 | 40 | 40 | 37.3 | 19.5 | 55.8 | 34.1 | 24.5 | 13.4 | 13.1 | 12.2 | 8.9 | 1.5 | 1.5 | 1.6 | 9.2 |
Deferred Revenue Non-Current
| -12.854 | 12.282 | 12.529 | 11.375 | 2.634 | 2.464 | 0 | 18.25 | 20.761 | 23.083 | 0 | 21.458 | 5.371 | 5.627 | 5.883 | 19.642 | 8.052 | 8.242 | 8.432 | 26.461 | 8.316 | 8.097 | 8.21 | 11.731 | 8.053 | 13.195 | 13.368 | 8.368 | 1.999 | 2.409 | 2.519 | 6.444 | 3.79 | 3.926 | 4.063 | 3.723 | 4.337 | 4.788 | 5.239 | 1.171 | 1.264 | 1.72 | 0 | 1.35 | 8.248 | 8.959 | 9.448 | 2.29 | 9.273 | 10.104 | 10.487 | 4.852 | 5.727 | 6.14 | 6.782 | 6.168 | 6.355 | 7.207 | -7.646 | 7.581 | 8.614 | 8.651 | 8.758 | 0.653 | 0 | 0 | 0 | 0.687 | 0 | 0 | 0 | -0.313 | 0 | 0 | 0 | 2.898 | 0 | 0 | 0 | 3.418 | 0 | 0 | 0 | 1.072 | 0 | 0 | 0 | 2.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.854 | 15.653 | 16.009 | 16.1 | 14.754 | 19.128 | 18.948 | 18.25 | 20.761 | 23.083 | 24.161 | 21.458 | 17.709 | 19.872 | 19.777 | 19.642 | 17.676 | 21.488 | 21.58 | 26.461 | 12.48 | 17.923 | 14.304 | 11.731 | 10.924 | 10.671 | 10.807 | 8.368 | 6.8 | 6.672 | 6.533 | 6.444 | 9.03 | 4.165 | 4.562 | 3.723 | 5.125 | 5.544 | 1.116 | 1.171 | 3.825 | 4.08 | 1.304 | 1.35 | 2.705 | 2.119 | 2.261 | 2.29 | 2.447 | 4.863 | 4.924 | 4.852 | 6.505 | 6.091 | 6.467 | 6.168 | 6.452 | 7.517 | 7.646 | 7.581 | 1.101 | 0.94 | 0.689 | 0.653 | 0.657 | 0.877 | 0.431 | 0.687 | -0.176 | -0.002 | -0.157 | -0.313 | 3.133 | 3.107 | 3.011 | 2.898 | 3.22 | 3.185 | 3.279 | 3.418 | 4.094 | 4.037 | 3.73 | 1.072 | 2.522 | 2.516 | 2.491 | 2.353 | 2.071 | 2.44 | 2.415 | 2.433 | 2.848 | 1.914 | 1.563 | 1.443 | 1.325 | 1.318 | 1.262 | 1.256 | 1.451 | 1.466 | 1.461 | 1.452 | 1.617 | 1.378 | 1.372 | 1.366 | 1.574 | 1.58 | 1.56 | 1.6 | 1.3 | 1.3 | 1.5 | 1.4 | 2.4 | 2.5 | 0.9 | 1.1 | 1.4 | 1.4 | 1.6 | 1 | 1.1 | 1 | 1 | 1 |
Other Non-Current Liabilities
| 42.448 | 12.175 | 14.439 | 15.021 | 22.171 | 22.804 | 27.409 | 9.199 | 7.841 | 4.003 | 30.324 | 10.077 | 28.095 | 26.921 | 27.6 | 16.787 | 25.817 | 25.361 | 25.307 | 2.069 | 14.19 | 14.34 | 13.127 | 4.769 | 7.474 | 7.415 | 7.391 | 12.464 | 7.522 | 7.407 | 7.106 | 3.454 | 5.935 | 5.843 | 5.879 | 6.558 | 6.084 | 5.94 | 5.645 | 10.199 | 3.843 | 3.756 | 5.678 | 4.682 | 3.71 | 3.765 | 3.693 | 11.227 | 4.496 | 4.453 | 4.383 | -9.704 | 3.862 | 4.11 | 4.079 | 3.092 | 2.348 | 2.252 | -124.353 | 3.724 | 4.144 | 4.422 | 4.797 | 13.168 | 4.305 | 4.772 | 6.407 | 4.453 | 6.395 | 6.526 | 6.836 | 7.197 | 6.867 | 6.882 | 7.038 | -2.898 | 0 | 0 | 0 | -3.418 | 0 | 0 | 0 | -1.072 | 0 | 0 | 0 | -2.353 | 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 | 0.1 | 0 | -0.2 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 251.605 | 318.698 | 349.502 | 262.697 | 348.451 | 376.972 | 402.616 | 332.642 | 397.826 | 406.318 | 412.319 | 307.515 | 330.39 | 352.33 | 391.865 | 326.391 | 410.566 | 478.814 | 526.748 | 480.132 | 185.178 | 206.592 | 215.875 | 113.41 | 127.451 | 150.281 | 178.566 | 89.2 | 142.321 | 162.505 | 143.175 | 86.359 | 152.773 | 177.937 | 187.508 | 158.01 | 190.551 | 219.286 | 220.013 | 202.565 | 198.937 | 197.562 | 6.982 | 7.39 | 14.753 | 14.878 | 25.451 | 15.925 | 29.486 | 60.804 | 73.306 | 8.621 | 46.871 | 72.762 | 64.349 | 38.534 | 38.277 | 61.472 | -67.508 | 63.222 | 76.787 | 105.27 | 124.271 | 114.358 | 96.462 | 111.004 | 120.855 | 84.354 | 97.385 | 108.274 | 115.633 | 85.097 | 93.622 | 107.832 | 95.376 | 33.81 | 42.398 | 62.578 | 58.227 | 21.846 | 19.674 | 37.739 | 44.254 | 15.451 | 17.94 | 35.132 | 3.207 | 30.186 | 25.927 | 42.386 | 53.888 | 38.748 | 49.076 | 47.313 | 45.313 | 31.798 | 18.444 | 24.1 | 30.497 | 6.725 | 7.187 | 21.139 | 39.057 | 37.31 | 32.271 | 37.401 | 44.879 | 29.983 | 28.567 | 38.374 | 40.106 | 36.8 | 33.5 | 41.3 | 41.3 | 38.8 | 21.9 | 58.4 | 34.9 | 25.6 | 14.8 | 14.5 | 13.8 | 9.9 | 2.6 | 2.6 | 2.6 | 10.2 |
Total Liabilities
| 463.621 | 526.254 | 562.864 | 476.623 | 567.78 | 591.817 | 606.864 | 523.148 | 590.76 | 595.934 | 610.835 | 500.079 | 526.116 | 536.945 | 564.272 | 483.686 | 568.246 | 612.537 | 689.467 | 643.006 | 305.341 | 323.747 | 330.769 | 214.262 | 237.881 | 250.932 | 279.512 | 190.563 | 240.076 | 257.953 | 232.283 | 165.059 | 237.366 | 269.09 | 273.922 | 243.034 | 290.822 | 317.34 | 316.366 | 291.932 | 316.876 | 312.189 | 108.876 | 88.011 | 109.445 | 102.8 | 115.69 | 94.053 | 114.197 | 144.239 | 163.889 | 84.314 | 127.669 | 161.456 | 154.189 | 117.723 | 120.778 | 146.664 | 20.012 | 142.586 | 153.056 | 185.217 | 205.834 | 200.042 | 196.755 | 218.413 | 199.425 | 151.932 | 168.161 | 187.099 | 191.746 | 144.9 | 162.822 | 182.532 | 175.798 | 82.74 | 95.214 | 117.004 | 114.37 | 70.898 | 71.458 | 94.51 | 96.5 | 50.157 | 54.689 | 72.1 | 79.723 | 60.744 | 54.745 | 74.175 | 83.004 | 64.108 | 77.172 | 77.954 | 76.824 | 58.869 | 45.474 | 56.678 | 59.753 | 24.765 | 29.183 | 43.818 | 60.563 | 54.732 | 56.217 | 63.944 | 71.566 | 49.859 | 50.826 | 67.548 | 66.926 | 56.6 | 59.9 | 69.6 | 67.6 | 60.8 | 43.9 | 84 | 56 | 49 | 39.7 | 44.1 | 47.9 | 33.4 | 10.7 | 16 | 15.4 | 25.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.201 | 1.201 | 1.2 | 1.196 | 1.196 | 1.196 | 1.194 | 1.191 | 1.191 | 1.191 | 1.189 | 1.187 | 1.187 | 1.186 | 1.184 | 1.181 | 1.18 | 1.179 | 1.176 | 1.175 | 1.175 | 1.174 | 1.167 | 1.166 | 1.166 | 1.165 | 1.158 | 1.158 | 1.156 | 1.156 | 1.15 | 1.146 | 1.146 | 1.145 | 1.141 | 1.139 | 1.139 | 1.139 | 1.132 | 1.13 | 1.129 | 1.213 | 1.213 | 1.211 | 1.211 | 1.209 | 1.206 | 1.203 | 1.195 | 1.193 | 1.191 | 1.19 | 1.19 | 1.19 | 1.188 | 1.187 | 1.185 | 1.182 | 1.179 | 1.179 | 1.009 | 1.005 | 1.001 | 0.996 | 0.996 | 0.986 | 0.984 | 0.984 | 0.984 | 0.982 | 0.981 | 0.98 | 0.98 | 0.979 | 0.979 | 0.979 | 0.979 | 0.979 | 0.979 | 0.978 | 0.978 | 0.977 | 0.977 | 0.977 | 0.977 | 0.976 | 0.976 | 0.976 | 0.976 | 0.975 | 0.975 | 0.975 | 0.976 | 0.974 | 0.974 | 0.974 | 0.974 | 0.974 | 0.974 | 0.974 | 0.974 | 0.973 | 0.973 | 0.973 | 0.974 | 0.974 | 0.968 | 0.968 | 0.96 | 0.96 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 931.379 | 907.089 | 881.876 | 852.859 | 823.96 | 791.669 | 757.917 | 727.183 | 700.156 | 676.474 | 650.141 | 633.804 | 616.235 | 591.014 | 566.634 | 550.826 | 544.28 | 525.778 | 514.32 | 500.32 | 492.161 | 476.152 | 456.889 | 443.04 | 427.737 | 405.479 | 387.985 | 374.678 | 372.597 | 357.163 | 346.009 | 334.988 | 328.432 | 316.227 | 306.691 | 299.057 | 288.582 | 274.737 | 265.932 | 259.476 | 248.913 | 269.943 | 261.595 | 255.203 | 250.025 | 239.535 | 228.591 | 222.48 | 218.997 | 210.519 | 201.887 | 195.814 | 189.094 | 179.75 | 171.545 | 166.589 | 162.4 | 154.209 | 150.043 | 146.756 | 139.386 | 135.405 | 133.011 | 132.064 | 134.509 | 130.647 | 125.671 | 123.426 | 120.733 | 117.103 | 113.655 | 113.407 | 112.852 | 110.372 | 105.618 | 104.261 | 104.721 | 100.922 | 97.297 | 95.309 | 92.846 | 89.232 | 84.983 | 84.249 | 83.42 | 81.371 | 78.68 | 78.544 | 79.649 | 78.562 | 76.42 | 74.493 | 74.417 | 71.214 | 68.321 | 66.01 | 66.323 | 63.237 | 59.698 | 57.568 | 57.408 | 57.861 | 55.324 | 54.775 | 60.189 | 59.199 | 55.793 | 54.835 | 55.57 | 51.621 | 47.39 | 45.1 | 48 | 44.8 | 41.5 | 40.1 | 39.1 | 36.1 | 33.3 | 32 | 30.9 | 28.6 | 26.6 | 25.5 | 24.8 | 23.2 | 21.4 | 20 |
Accumulated Other Comprehensive Income/Loss
| -54.91 | -66.155 | -60.976 | -54.517 | -68.427 | -55.955 | -63.854 | -68.268 | -88.53 | -63.837 | -45.265 | -48.99 | -44.64 | -37.006 | -41.912 | -40.326 | -53.02 | -60.834 | -65.488 | -40.838 | -50.347 | -42.589 | -43.941 | -44.831 | -39.322 | -38.565 | -26.923 | -30.166 | -29.747 | -37.337 | -44.572 | -47.756 | -40.858 | -39.324 | -32.354 | -36.079 | -31.805 | -23.798 | -29.806 | -16.359 | -5.249 | 5.812 | 2.196 | 3.038 | -1.657 | -8.113 | -7.235 | -1.631 | -1.704 | -5.463 | -1.434 | -5.624 | -0.725 | 7.385 | 5.82 | 1.533 | 2.452 | -6.211 | 0.411 | 5.147 | 3.696 | 0.948 | -7.635 | -4.005 | 11.334 | 23.063 | 21.896 | 21.104 | 21.795 | 18.903 | 16.256 | 15.373 | 12.315 | 11.949 | 7.515 | 6.926 | 8.226 | 8.281 | 11.898 | 13.394 | 9.976 | 9.014 | 9.921 | 7.828 | 3.972 | 3.845 | 0.668 | 0.039 | -1.488 | -1.635 | -5.135 | -4.511 | -3.899 | -4.855 | -5.097 | -3.014 | -4.027 | -2.688 | -1.8 | -0.887 | -0.279 | -1.428 | -0.586 | 0.651 | 1.179 | 0.173 | 0.04 | 0.067 | -0.416 | 0.227 | 0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 140.05 | 137.581 | 134.456 | 133.225 | 131.005 | 129.032 | 127.091 | 125.254 | 124.214 | 122.614 | 121.115 | 119.662 | 118.88 | 116.687 | 115.975 | 113.962 | 112.773 | 111.028 | 110.401 | 109.1 | 108.063 | 108.095 | 107.369 | 107.996 | 107.311 | 106.368 | 104.162 | 103.438 | 102.487 | 101.929 | 100.269 | 99.339 | 98.796 | 98.19 | 96.952 | 96.352 | 96.184 | 95.819 | 93.872 | 93.423 | 92.671 | 93.005 | 91.563 | 91.013 | 90.62 | 89.739 | 88.988 | 88.234 | 86.537 | 86.126 | 85.512 | 85.278 | 84.975 | 84.746 | 84.18 | 83.951 | 83.48 | 82.959 | 82.51 | 82.295 | 56.791 | 56.298 | 55.742 | 55.257 | 54.689 | 53.727 | 53.359 | 53.184 | 52.914 | 52.466 | 52.171 | 51.974 | 51.843 | 51.566 | 51.427 | 51.31 | 51.276 | 51.276 | 51.238 | 51.151 | 51.121 | 51.035 | 51.025 | 51.013 | 51.013 | 50.929 | 50.928 | 50.919 | 50.919 | 50.865 | 50.858 | 50.856 | 50.787 | 50.763 | 50.717 | 50.569 | 50.538 | 50.375 | 50.375 | 50.375 | 50.054 | 50.456 | 50.455 | 50.507 | 50.502 | 50.506 | 50.395 | 50.395 | 49.213 | 49.751 | 49.545 | 52.2 | 50.4 | 50.3 | 50.2 | 50.6 | 51.5 | 18.9 | 18.9 | 18.2 | 18.5 | 18 | 17.5 | 16.2 | 16.4 | 16.3 | 15.9 | 0.3 |
Total Shareholders Equity
| 1,017.72 | 979.716 | 956.556 | 932.763 | 887.734 | 865.942 | 822.348 | 785.36 | 737.031 | 736.442 | 727.18 | 705.663 | 691.662 | 671.881 | 641.881 | 625.643 | 605.213 | 577.151 | 560.409 | 569.757 | 551.052 | 542.832 | 521.484 | 507.371 | 496.892 | 474.447 | 466.382 | 449.108 | 446.493 | 422.911 | 402.856 | 387.717 | 387.516 | 376.238 | 372.43 | 360.469 | 354.1 | 347.897 | 331.13 | 337.67 | 337.464 | 369.973 | 356.567 | 350.465 | 340.199 | 322.37 | 311.55 | 310.286 | 305.025 | 292.375 | 287.156 | 276.658 | 274.534 | 273.071 | 262.733 | 253.26 | 249.517 | 232.139 | 234.143 | 235.377 | 200.882 | 193.656 | 182.119 | 184.312 | 201.528 | 208.423 | 201.91 | 198.698 | 196.426 | 189.454 | 183.063 | 181.734 | 177.99 | 174.866 | 165.539 | 163.476 | 165.202 | 161.458 | 161.412 | 160.832 | 154.921 | 150.258 | 146.906 | 144.067 | 139.382 | 137.121 | 131.252 | 130.478 | 130.056 | 128.767 | 123.118 | 121.813 | 122.281 | 118.096 | 114.915 | 114.539 | 113.808 | 111.898 | 109.247 | 108.03 | 108.157 | 107.862 | 106.166 | 106.906 | 112.844 | 110.852 | 107.196 | 106.265 | 105.327 | 102.559 | 98.171 | 97.3 | 98.4 | 95.1 | 91.7 | 90.7 | 90.6 | 55 | 52.2 | 50.2 | 49.4 | 46.6 | 44.1 | 41.7 | 41.2 | 39.5 | 37.3 | 20.3 |
Total Equity
| 1,017.72 | 979.716 | 956.556 | 932.763 | 887.734 | 865.942 | 822.348 | 785.36 | 737.031 | 736.442 | 727.18 | 705.663 | 691.662 | 671.881 | 641.881 | 625.643 | 605.213 | 577.151 | 560.409 | 569.757 | 551.052 | 542.832 | 521.484 | 507.371 | 496.892 | 474.447 | 466.382 | 449.108 | 446.493 | 422.911 | 402.856 | 387.717 | 387.516 | 376.238 | 372.43 | 360.469 | 354.1 | 347.897 | 331.13 | 337.67 | 337.464 | 369.973 | 356.567 | 350.465 | 340.199 | 322.37 | 311.55 | 310.286 | 305.025 | 292.375 | 287.156 | 276.658 | 274.534 | 273.071 | 262.733 | 253.26 | 249.517 | 232.139 | 234.143 | 235.377 | 200.882 | 193.656 | 182.119 | 184.312 | 201.528 | 208.423 | 201.91 | 198.698 | 196.426 | 189.454 | 183.063 | 181.734 | 177.99 | 174.866 | 165.539 | 163.476 | 165.202 | 161.458 | 161.412 | 160.832 | 154.921 | 150.258 | 146.906 | 144.067 | 139.382 | 137.121 | 131.252 | 130.478 | 130.056 | 128.767 | 123.118 | 121.813 | 122.281 | 118.096 | 114.915 | 114.539 | 113.808 | 111.898 | 109.247 | 108.03 | 108.157 | 107.862 | 106.166 | 106.906 | 112.844 | 110.852 | 107.196 | 106.265 | 105.327 | 102.559 | 98.171 | 97.3 | 98.4 | 95.1 | 91.7 | 90.8 | 90.7 | 55.1 | 52.2 | 50.2 | 49.4 | 46.6 | 44.1 | 41.7 | 41.2 | 39.5 | 37.3 | 20.3 |
Total Liabilities & Shareholders Equity
| 1,481.341 | 1,505.97 | 1,519.42 | 1,409.386 | 1,455.514 | 1,457.759 | 1,429.212 | 1,308.508 | 1,327.791 | 1,332.376 | 1,338.015 | 1,205.742 | 1,217.778 | 1,208.826 | 1,206.153 | 1,109.329 | 1,173.459 | 1,189.688 | 1,249.876 | 1,212.763 | 856.393 | 866.579 | 852.253 | 721.633 | 734.773 | 725.379 | 745.894 | 639.671 | 686.569 | 680.864 | 635.139 | 552.776 | 624.882 | 645.328 | 646.352 | 603.503 | 644.922 | 665.237 | 647.496 | 629.602 | 654.34 | 682.162 | 465.443 | 438.476 | 449.644 | 425.17 | 427.24 | 404.339 | 419.222 | 436.614 | 451.045 | 360.972 | 402.203 | 434.527 | 416.922 | 370.983 | 370.295 | 378.803 | 254.155 | 377.963 | 353.938 | 378.873 | 387.953 | 384.354 | 398.283 | 426.836 | 401.335 | 350.63 | 364.587 | 376.553 | 374.809 | 326.634 | 340.812 | 357.398 | 341.337 | 246.216 | 260.416 | 278.462 | 275.782 | 231.73 | 226.379 | 244.768 | 243.406 | 194.224 | 194.071 | 209.221 | 210.975 | 191.222 | 184.801 | 202.942 | 206.122 | 185.921 | 199.453 | 196.05 | 191.739 | 173.408 | 159.282 | 168.576 | 169 | 132.795 | 137.34 | 151.68 | 166.729 | 161.638 | 169.061 | 174.796 | 178.762 | 156.124 | 156.153 | 170.107 | 165.097 | 153.9 | 158.3 | 164.7 | 159.3 | 151.6 | 134.6 | 139.1 | 108.2 | 99.2 | 89.1 | 90.7 | 92 | 75.1 | 51.9 | 55.5 | 52.7 | 45.9 |