Cohu, Inc.
NASDAQ:COHU
25.87 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 269.238 | 203.068 | 191.065 | 245.524 | -13.899 | 372.317 | 226.649 | 242.341 | 232.398 | 280.586 | 267.068 | 290.201 | 288.785 | 434.089 | 143.119 | 149.358 | 169.926 | 162.728 | 171.474 | 155.194 | 145.094 | 143.014 | 159.521 | 164.46 | 170.695 | 127.008 | 115.136 | 134.286 | 121.984 | 92.472 | 83.836 | 96.045 | 109.217 | 108.713 | 104.945 | 115.37 | 89.26 | 72.588 | 68.609 | 70.885 | 60.578 | 57.969 | 40.043 | 51.668 | 46.248 | 47.44 | 41.393 | 102.808 | 75.63 | 59.193 | 50.466 | 53.262 | 51.146 | 49.388 | 48.809 | 45.921 | 32.845 | 41.13 | 40.04 | 38.247 | 39.024 | 43.245 | 37.349 | 30.194 | 71.17 | 82.129 | 92.078 | 77.281 | 40.232 | 22.046 | 50.169 | 24.829 | 24.957 | 25.831 | 29.915 | 38.747 | 47.158 | 36.622 | 59.233 | 59.591 | 10.509 | 7.293 | 8.411 | 7.127 | 6.098 | 11.79 | 6.35 | 32.696 | 60.102 | 57.087 | 65.045 | 65.51 | 70.015 | 83.421 | 79.958 | 79.119 | 92.318 | 73.989 | 62.31 | 56 | 51.3 | 55.4 | 60.6 | 74.4 | 61.4 | 48.9 | 49 | 39.7 | 23.1 | 17.5 | 9.7 | 24.7 | 45.4 | 33 | 34.7 | 28.9 | 20.4 | 11.7 | 4.6 | 3.1 | 0.6 | 0.6 | 2.1 | 3.9 | 1.3 | 1 | 0.7 | 0.4 | 0.2 | 1.1 | 2.4 | 3.2 | 0.8 | 0.2 | 0.4 |
Short Term Investments
| 79.976 | 59.329 | 80.257 | 90.174 | 401.465 | 97.027 | 97.646 | 143.235 | 136.983 | 87.495 | 91.502 | 89.704 | 76.02 | 80.193 | 147.926 | 20.669 | 0.949 | 0.92 | 0.901 | 0.904 | 0.573 | 0.581 | 0.565 | 0.56 | 0.549 | 23.865 | 24.594 | 21.329 | 16.34 | 21.81 | 22.369 | 31.99 | 19.451 | 9.215 | 9.576 | 1.652 | 1.467 | 1.453 | 1.11 | 1.155 | 1.155 | 0.2 | 1.075 | 1.2 | 6.609 | 6.789 | 7.308 | 7.421 | 34.481 | 47.429 | 53.797 | 51.74 | 50.54 | 52.004 | 57.895 | 52.254 | 58.44 | 48.796 | 44.639 | 46.659 | 48.249 | 45.784 | 45.683 | 58.191 | 100.009 | 93.674 | 79.992 | 92.837 | 116.003 | 135.663 | 105.4 | 123.087 | 115.143 | 113.012 | 100.99 | 100.202 | 75.264 | 80.515 | 61.863 | 56.92 | 104.953 | 108.32 | 108.388 | 100.493 | 101.491 | 99.409 | 96.784 | 74.488 | 51.583 | 38.688 | 28.478 | 24.457 | 18.366 | 17.379 | 14.992 | 13.468 | 10.24 | 15.388 | 26.945 | 25.6 | 22.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 269.238 | 262.397 | 271.322 | 335.698 | 387.566 | 372.317 | 324.295 | 385.576 | 369.381 | 368.081 | 358.57 | 379.905 | 364.805 | 434.089 | 291.045 | 170.027 | 170.875 | 163.648 | 172.375 | 156.098 | 145.667 | 143.595 | 160.086 | 165.02 | 171.244 | 150.873 | 139.73 | 155.615 | 138.324 | 114.282 | 106.205 | 128.035 | 128.668 | 117.928 | 114.521 | 117.022 | 90.727 | 74.041 | 69.719 | 72.04 | 61.733 | 58.169 | 41.118 | 52.868 | 52.857 | 54.229 | 48.701 | 110.229 | 110.111 | 106.622 | 104.263 | 105.002 | 101.686 | 101.392 | 106.704 | 98.175 | 91.285 | 89.926 | 84.679 | 84.906 | 87.273 | 89.029 | 83.032 | 88.385 | 171.179 | 175.803 | 172.07 | 170.118 | 156.235 | 157.709 | 155.569 | 147.916 | 140.1 | 138.843 | 130.905 | 138.949 | 122.422 | 117.137 | 121.096 | 116.511 | 115.462 | 115.613 | 116.799 | 107.62 | 107.589 | 111.199 | 103.134 | 107.184 | 111.685 | 95.775 | 93.523 | 89.967 | 88.381 | 100.8 | 94.95 | 92.587 | 102.558 | 89.377 | 89.255 | 81.6 | 74.2 | 55.4 | 60.6 | 74.4 | 61.4 | 48.9 | 49 | 39.7 | 23.1 | 17.5 | 9.7 | 24.7 | 45.4 | 33 | 34.7 | 28.9 | 20.4 | 11.7 | 4.6 | 3.1 | 0.6 | 0.6 | 2.1 | 3.9 | 1.3 | 1 | 0.7 | 0.4 | 0.2 | 1.1 | 2.4 | 3.2 | 0.8 | 0.2 | 0.4 |
Net Receivables
| 91.937 | 103.025 | 115.994 | 124.624 | 130.432 | 144.137 | 176.257 | 176.148 | 188.24 | 212.905 | 210.742 | 192.873 | 200.496 | 216.008 | 196.755 | 151.919 | 116.805 | 122.503 | 111.456 | 127.921 | 126.474 | 134.435 | 131.133 | 149.276 | 78.575 | 91.451 | 85.176 | 71.125 | 76.548 | 90.478 | 82.14 | 63.019 | 56.826 | 62.705 | 65.21 | 59.832 | 56.02 | 69.784 | 67.233 | 73.646 | 86.545 | 69.561 | 66.962 | 58.164 | 58.167 | 60.364 | 56.52 | 36.986 | 43.621 | 42.19 | 36.253 | 41.922 | 50.037 | 53.323 | 57.757 | 66.801 | 67.161 | 55.114 | 44.885 | 43.389 | 34.898 | 25.673 | 26.488 | 31.945 | 34.464 | 36.329 | 41.681 | 45.491 | 47.643 | 35.703 | 42.044 | 50.088 | 45.648 | 53.882 | 56.179 | 47.156 | 56.298 | 40.058 | 29.576 | 32.744 | 41.884 | 39.349 | 32.062 | 25.578 | 25.399 | 18.792 | 24.022 | 18.267 | 20.549 | 29.173 | 24.804 | 25.904 | 16.698 | 20.392 | 29.335 | 37.164 | 52.874 | 56.205 | 48.302 | 52.3 | 43.9 | 32 | 18.4 | 18.8 | 27.6 | 38.6 | 35.5 | 31.9 | 35.6 | 27.2 | 25.8 | 19.2 | 22.4 | 26.7 | 27.4 | 27.6 | 28.1 | 25 | 23 | 20.5 | 24.5 | 19.2 | 13.3 | 8.6 | 9.5 | 14 | 12.3 | 11.2 | 10.6 | 9.1 | 6.6 | 4.7 | 5.6 | 5.1 | 6.1 |
Inventory
| 144.125 | 146.074 | 151.587 | 155.793 | 166.673 | 173.753 | 176.189 | 170.141 | 165.244 | 162.666 | 160.363 | 161.053 | 157.512 | 155.85 | 160.871 | 142.5 | 137.879 | 141.811 | 134.859 | 130.706 | 133.923 | 137.229 | 130.744 | 139.314 | 63.824 | 63.136 | 62.676 | 62.085 | 56.411 | 60.347 | 54.523 | 45.502 | 48.167 | 50.815 | 54.644 | 51.348 | 50.87 | 53.213 | 58.371 | 55.545 | 60.14 | 61.464 | 62.454 | 58.977 | 60.361 | 67.666 | 73.301 | 62.332 | 68.685 | 72.966 | 82.195 | 82.689 | 84.185 | 76.656 | 68.033 | 63.224 | 66.02 | 61.86 | 59.447 | 52.428 | 51.202 | 50.438 | 50.184 | 53.314 | 48.337 | 43.799 | 42.532 | 42.165 | 43.729 | 48.266 | 46.766 | 48.02 | 54.745 | 52.395 | 50.449 | 44.832 | 43.905 | 41.202 | 40.328 | 41.515 | 41.536 | 38.634 | 33.254 | 31.636 | 29.84 | 30.11 | 26.4 | 24.317 | 27.163 | 29.648 | 31.345 | 30.404 | 34.119 | 38.599 | 43.24 | 46.039 | 49.218 | 55.28 | 60.429 | 55.6 | 51.3 | 39 | 28 | 25.9 | 34.4 | 43.7 | 49.3 | 44.9 | 32.3 | 25.1 | 18.8 | 15.7 | 16.6 | 21.7 | 23.9 | 21.2 | 25.4 | 27.4 | 30.7 | 28.4 | 29.1 | 30.5 | 22.9 | 19.9 | 21.6 | 18.3 | 15.7 | 13.8 | 13.7 | 10.7 | 9.3 | 8.7 | 8 | 6.6 | 7.7 |
Other Current Assets
| 37.154 | 34.629 | 34.014 | 22.703 | 33.896 | 32.084 | 32.755 | 32.986 | 26.466 | 23.644 | 22.481 | 16.962 | 20.694 | 20.65 | 27.047 | 20.6 | 19.259 | 28.288 | 35.109 | 24.971 | 25.531 | 27.548 | 22.883 | 31.629 | 8.643 | 10.986 | 9.924 | 8.613 | 8.288 | 11.344 | 10.917 | 8.593 | 7.172 | 8.137 | 8.657 | 6.261 | 9.078 | 11.695 | 12.622 | 69.131 | 13.473 | 14.616 | 15.525 | 20.407 | 12.473 | 12.81 | 14.671 | 11.536 | 11.972 | 85.939 | 96.856 | 96.892 | 96.787 | 89.591 | 79.937 | 75.241 | 76.353 | 71.585 | 69.062 | 65.255 | 61.251 | 60.156 | 77.558 | 78.934 | 70.326 | 67.016 | 66.78 | 25.98 | 67.603 | 73.273 | 75.486 | 75.889 | 80.496 | 78.691 | 77.944 | 70.512 | 67.732 | 62.755 | 62.269 | 61.421 | 48.194 | 45.173 | 40.02 | 38.34 | 45.889 | 46.14 | 16.993 | 40.847 | 44.19 | 59.888 | 62.926 | 60.552 | 67.273 | 19.08 | 17.756 | 16.926 | 13.82 | 13.792 | 13.6 | 13.3 | 12.1 | 39.1 | 38.4 | 24.3 | 19.2 | 19.7 | 16.1 | 25 | 40.1 | 47.3 | 53.6 | 39 | 10.3 | 10.5 | 10.4 | 10.4 | 3.9 | 3.9 | 4.1 | 3.9 | 0.5 | 0.5 | 0.4 | 0.3 | 1.2 | 0.7 | 1.7 | 1.2 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
Total Current Assets
| 542.454 | 546.125 | 572.917 | 638.818 | 718.567 | 722.291 | 709.496 | 764.851 | 749.331 | 767.296 | 752.156 | 750.793 | 743.507 | 826.597 | 675.718 | 485.517 | 444.818 | 456.25 | 453.799 | 439.696 | 431.595 | 442.807 | 444.846 | 485.239 | 322.286 | 316.446 | 297.506 | 297.438 | 279.571 | 276.451 | 253.785 | 245.149 | 240.833 | 239.585 | 243.032 | 234.463 | 206.695 | 208.733 | 207.945 | 214.817 | 221.891 | 203.81 | 186.059 | 186.848 | 183.858 | 195.069 | 193.193 | 221.083 | 234.389 | 234.751 | 237.372 | 243.816 | 248.51 | 244.306 | 244.398 | 240.217 | 234.799 | 216.625 | 198.626 | 193.55 | 183.422 | 174.858 | 187.078 | 199.264 | 275.969 | 279.148 | 280.531 | 283.754 | 271.481 | 266.685 | 273.099 | 273.893 | 266.244 | 271.416 | 265.028 | 256.617 | 246.452 | 219.95 | 212.941 | 210.676 | 205.54 | 200.135 | 188.881 | 171.538 | 178.877 | 176.131 | 170.549 | 166.298 | 176.424 | 184.836 | 181.253 | 176.423 | 172.352 | 178.871 | 185.281 | 192.716 | 218.47 | 214.654 | 211.586 | 202.8 | 181.5 | 165.5 | 145.4 | 143.4 | 142.6 | 150.9 | 149.9 | 141.5 | 131.1 | 117.1 | 107.9 | 98.6 | 94.7 | 91.9 | 96.4 | 88.1 | 77.8 | 68 | 62.4 | 55.9 | 54.7 | 50.8 | 38.7 | 32.7 | 33.6 | 34 | 30.4 | 26.6 | 24.9 | 21.3 | 18.5 | 16.9 | 14.7 | 12.1 | 14.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 90.733 | 89.803 | 92.349 | 85.863 | 83.892 | 86.465 | 88.926 | 87.815 | 84.128 | 85.666 | 88.782 | 89.017 | 91.432 | 91.871 | 95.693 | 96.119 | 94.645 | 97.274 | 97.287 | 104.181 | 104.535 | 107 | 71.792 | 74.332 | 32.922 | 33.537 | 35.122 | 34.172 | 34.263 | 32.843 | 32.367 | 18.234 | 18.812 | 18.665 | 18.648 | 19 | 31.944 | 30.958 | 30.754 | 31.854 | 33.361 | 34.289 | 35.66 | 36.226 | 35.915 | 35.601 | 35.703 | 35.464 | 35.669 | 35.557 | 37.183 | 36.981 | 38.247 | 39.006 | 39.587 | 39.804 | 38.975 | 37.666 | 38.356 | 38.006 | 38.541 | 38.169 | 38.222 | 39.429 | 29.095 | 29.122 | 29.376 | 29.818 | 30.326 | 31.41 | 30.666 | 29.586 | 29.894 | 30.273 | 33.017 | 31.78 | 31.924 | 31.757 | 31.319 | 31.121 | 29.976 | 30.327 | 30.603 | 30.683 | 31.044 | 31.229 | 33.018 | 33.77 | 34.037 | 34.383 | 35.048 | 35.849 | 36.443 | 41.129 | 37.889 | 38.117 | 17.032 | 16.971 | 16.849 | 17 | 17.1 | 17.1 | 17.3 | 17.6 | 18.7 | 19.1 | 19.3 | 18.9 | 17.7 | 17.7 | 17 | 16.8 | 16.7 | 16.7 | 15.3 | 13.2 | 8.8 | 8.9 | 9 | 9.1 | 8.9 | 9.1 | 8.6 | 8.8 | 8.8 | 8.9 | 8.8 | 9 | 8.6 | 6.3 | 5.2 | 4.9 | 5 | 5.2 | 5.8 |
Goodwill
| 242.867 | 237.476 | 238.322 | 241.658 | 220.684 | 224.291 | 223.552 | 213.539 | 202.714 | 211.534 | 216.234 | 219.791 | 223.683 | 226.577 | 246.735 | 252.304 | 244.341 | 238.95 | 237.997 | 238.669 | 235.903 | 241.466 | 239.27 | 242.127 | 64.579 | 64.765 | 66.784 | 65.613 | 65.483 | 66.038 | 63.048 | 58.849 | 61.028 | 60.753 | 60.814 | 60.264 | 60.86 | 61.295 | 60.326 | 63.132 | 67.865 | 71.075 | 71.375 | 71.313 | 70.895 | 76.853 | 76.265 | 58.756 | 57.957 | 57.106 | 59.066 | 58.06 | 59.478 | 61.361 | 61.155 | 58.498 | 59.272 | 56.461 | 59.169 | 61.764 | 62.492 | 60.681 | 59.704 | 60.82 | 16.37 | 16.621 | 16.611 | 16.377 | 16.038 | 12.898 | 12.898 | 12.898 | 12.898 | 12.898 | 12.835 | 9.597 | 9.597 | 0 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 0 | 8.34 | 8.34 | 0 | 8.34 | 0.652 | 8.34 | 8.34 | 8.34 | 0.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 122.624 | 130.922 | 140.932 | 151.77 | 125.008 | 135.3 | 143.946 | 140.104 | 142.777 | 155.797 | 166.743 | 177.32 | 193.066 | 203.417 | 221.378 | 233.685 | 238.832 | 252.208 | 261.316 | 275.019 | 282.488 | 297.211 | 305.306 | 318.961 | 13.512 | 14.499 | 16.131 | 16.748 | 17.766 | 18.742 | 22.097 | 17.835 | 20.338 | 22.085 | 23.78 | 25.297 | 27.367 | 30.16 | 31.036 | 33.087 | 36.472 | 41.101 | 43.391 | 45.315 | 46.682 | 39.838 | 41.134 | 18.977 | 19.611 | 19.278 | 21.464 | 21.828 | 23.789 | 26.166 | 27.102 | 26.523 | 28.649 | 27.793 | 31.6 | 35.483 | 37.776 | 37.623 | 38.156 | 40.993 | 4.954 | 5.6 | 6.168 | 6.695 | 7.145 | 10.059 | 10.672 | 6.792 | 7.31 | 7.826 | 21.134 | 6.553 | 11.321 | 11.619 | 8.66 | 8.798 | 8.936 | 9.073 | 9.21 | 9.348 | 9.486 | 9.623 | 9.761 | 9.898 | 8.34 | 9.035 | 0.739 | 0.781 | 9.164 | 0 | 0.506 | 0.578 | 0.65 | 0.722 | 0.795 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.9 | 3 | 3.2 | 3.3 | 3.1 | 3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
Goodwill and Intangible Assets
| 365.491 | 368.398 | 379.254 | 393.428 | 345.692 | 359.591 | 367.498 | 353.643 | 345.491 | 367.331 | 382.977 | 397.111 | 416.749 | 429.994 | 468.113 | 485.989 | 483.173 | 491.158 | 499.313 | 513.688 | 518.391 | 538.677 | 544.576 | 561.088 | 78.091 | 79.264 | 82.915 | 82.361 | 83.249 | 84.78 | 85.145 | 76.684 | 81.366 | 82.838 | 84.594 | 85.561 | 88.227 | 91.455 | 91.362 | 96.219 | 104.337 | 112.176 | 114.766 | 116.628 | 117.577 | 116.691 | 117.399 | 77.733 | 77.568 | 76.384 | 80.53 | 79.888 | 83.267 | 87.527 | 88.257 | 85.021 | 87.921 | 84.254 | 90.769 | 97.247 | 100.268 | 98.304 | 97.86 | 101.813 | 21.324 | 22.221 | 22.779 | 23.072 | 23.183 | 22.957 | 23.57 | 19.69 | 20.208 | 20.724 | 21.134 | 16.15 | 11.321 | 11.619 | 8.66 | 8.798 | 8.936 | 9.073 | 9.21 | 9.348 | 9.486 | 9.623 | 9.761 | 9.898 | 8.992 | 9.035 | 9.079 | 9.121 | 9.164 | 0 | 0.506 | 0.578 | 0.65 | 0.722 | 0.795 | 0.9 | 0.9 | 1 | 1.1 | 1.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.9 | 3 | 3.2 | 3.3 | 3.1 | 3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
Long Term Investments
| -21.62 | -21.86 | -23.397 | 0 | 0 | -21.565 | 0 | -21.359 | 0 | -23.711 | 0 | 0 | -28.341 | 0 | -25.518 | 0 | -28.842 | -27.616 | -29.297 | 0 | -29.804 | -31.691 | -36.378 | -38.942 | -3.166 | -3.138 | -3.812 | 1.065 | -7.132 | -7.228 | -7.639 | -5.852 | -6.006 | -6.208 | 0 | 0 | -3.254 | -3.49 | -3.831 | -4.406 | -5.477 | -5.249 | -5.658 | 0 | -5.908 | -5.896 | -6.099 | -4.746 | -5.694 | -6.049 | -6.351 | -6.646 | -6.384 | 0 | -6.056 | 0 | 0 | -4.355 | -3.688 | -3.703 | -4.318 | -0.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.471 | 0 | -15.048 | -15.048 | -3.553 | -3.553 | -3.553 | 0 | -10.956 | -10.956 | 0 | -10.956 | -15.092 | -15.092 | -15.092 | -15.092 | -13.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.62 | 21.86 | 23.397 | 0 | 0 | 21.565 | 23.239 | 21.359 | 0 | 23.711 | 0 | 0 | 28.341 | 0 | 25.518 | 0 | 28.842 | 27.616 | 29.297 | 0 | 29.804 | 31.691 | 36.378 | 38.942 | 3.166 | 3.138 | 3.812 | -1.065 | 7.132 | 7.228 | 7.639 | 5.852 | 6.006 | 6.208 | 0 | 0 | 3.254 | 3.49 | 3.831 | 4.406 | 5.477 | 5.249 | 5.658 | 0 | 5.908 | 5.896 | 6.099 | 4.746 | 5.694 | 6.049 | 6.351 | 6.646 | 6.384 | 0 | 6.056 | 0 | 0 | 4.355 | 3.688 | 3.703 | 4.318 | 0.828 | 3.029 | 2.307 | 3.15 | 3.256 | 3.3 | 3.092 | 3.312 | 2.864 | 2.598 | 2.532 | 2.529 | 2.301 | 2.288 | 2.232 | 20.471 | 0 | 15.048 | 15.048 | 3.553 | 3.553 | 3.553 | 0 | 10.956 | 10.956 | 0 | 10.956 | 15.092 | 15.092 | 15.092 | 15.092 | 13.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.668 | 34.706 | 29.928 | 32.243 | 19.367 | 19.718 | -1.56 | 21.105 | 18.965 | 19.111 | 19.43 | 22.123 | 21.18 | 23.27 | 19.231 | 27.886 | 23.717 | 21.901 | 21.756 | 20.145 | 17.088 | 15.02 | 44.983 | 13.343 | 9.707 | 6.524 | 7.175 | 6.486 | 7.381 | 7.27 | 7.47 | 5.445 | 6.477 | 6.408 | 6.54 | 6.322 | 5.62 | 5.633 | 5.421 | 5.928 | 5.783 | 5.823 | 5.609 | 5.721 | 3.77 | 0.876 | 0.703 | 0.593 | 0.949 | 1.263 | 0.94 | 0.923 | 1.06 | 1.052 | 1.046 | 1.001 | 1.789 | 2.061 | 2.523 | 1.315 | 1.407 | 2.192 | 1.234 | 1.356 | 0.651 | 0.647 | 0.646 | 0.643 | 0.642 | 0.638 | 0.635 | 0.638 | 0.64 | 0.644 | 0.153 | 0.198 | 0.212 | 0.118 | 0.168 | 0.173 | 0.191 | 0.238 | 0.212 | 9.161 | 9.129 | 9.183 | 11.668 | 11.837 | 9.331 | 0.161 | 0.116 | 0.166 | 0.18 | 0.157 | 0.164 | 0.084 | 0.086 | 0.079 | 0.081 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.3 | 0.2 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Total Non-Current Assets
| 489.892 | 492.907 | 501.531 | 511.534 | 448.951 | 465.774 | 478.103 | 462.563 | 448.584 | 472.108 | 491.189 | 508.251 | 529.361 | 545.135 | 583.037 | 609.994 | 601.535 | 610.333 | 618.356 | 638.014 | 640.014 | 660.697 | 661.351 | 648.763 | 120.72 | 119.325 | 125.212 | 123.019 | 124.893 | 124.893 | 124.982 | 100.363 | 106.655 | 107.911 | 109.782 | 110.883 | 125.791 | 128.046 | 127.537 | 134.001 | 143.481 | 152.288 | 156.035 | 158.575 | 157.262 | 153.168 | 153.805 | 113.79 | 114.186 | 113.204 | 118.653 | 117.792 | 122.574 | 127.585 | 128.89 | 125.826 | 128.685 | 123.981 | 131.648 | 136.568 | 140.216 | 138.665 | 140.345 | 144.905 | 54.22 | 55.246 | 56.101 | 56.625 | 57.463 | 57.869 | 57.469 | 52.446 | 53.271 | 53.942 | 56.592 | 50.36 | 43.457 | 43.494 | 40.147 | 40.092 | 39.103 | 39.638 | 40.025 | 49.192 | 49.659 | 50.035 | 54.447 | 55.505 | 52.36 | 43.579 | 44.243 | 45.136 | 45.787 | 41.286 | 38.559 | 38.779 | 17.768 | 17.772 | 17.725 | 17.9 | 18.1 | 18.2 | 18.4 | 18.8 | 21 | 21.5 | 21.6 | 21.4 | 20.1 | 20.3 | 19.6 | 19.4 | 19.2 | 19.4 | 18 | 15.8 | 11.8 | 12 | 12.2 | 12.5 | 12 | 12.2 | 9 | 9.1 | 9.1 | 9.2 | 9.4 | 9.5 | 9.2 | 6.7 | 5.6 | 5.3 | 5.5 | 5.7 | 6.3 |
Total Assets
| 1,032.346 | 1,039.032 | 1,074.448 | 1,150.352 | 1,167.518 | 1,188.065 | 1,187.599 | 1,227.414 | 1,197.915 | 1,239.404 | 1,243.345 | 1,259.044 | 1,272.868 | 1,371.732 | 1,258.755 | 1,095.511 | 1,046.353 | 1,066.583 | 1,072.155 | 1,077.71 | 1,071.609 | 1,103.504 | 1,106.197 | 1,134.002 | 443.006 | 435.771 | 422.718 | 420.457 | 404.464 | 401.344 | 378.767 | 345.512 | 347.488 | 347.496 | 352.814 | 345.346 | 332.486 | 336.779 | 335.482 | 348.818 | 365.372 | 356.098 | 342.094 | 345.423 | 341.12 | 348.237 | 346.998 | 334.873 | 348.575 | 347.955 | 356.025 | 361.608 | 371.084 | 371.891 | 373.288 | 366.043 | 363.484 | 340.606 | 330.274 | 330.118 | 323.638 | 313.523 | 327.423 | 344.169 | 330.189 | 334.394 | 336.632 | 340.379 | 328.944 | 324.554 | 330.568 | 326.339 | 319.515 | 325.358 | 321.62 | 306.977 | 289.909 | 263.444 | 253.088 | 250.768 | 244.643 | 239.773 | 228.906 | 220.73 | 228.536 | 226.166 | 224.996 | 221.803 | 228.784 | 228.415 | 225.496 | 221.559 | 218.139 | 220.157 | 223.84 | 231.495 | 236.238 | 232.426 | 229.311 | 220.7 | 199.6 | 183.7 | 163.8 | 162.2 | 163.6 | 172.4 | 171.5 | 162.9 | 151.2 | 137.4 | 127.5 | 118 | 113.9 | 111.3 | 114.4 | 103.9 | 89.6 | 80 | 74.6 | 68.4 | 66.7 | 63 | 47.7 | 41.8 | 42.7 | 43.2 | 39.8 | 36.1 | 34.1 | 28 | 24.1 | 22.2 | 20.2 | 17.8 | 20.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 23.445 | 21.631 | 30.088 | 33.6 | 36.931 | 45.677 | 54.586 | 51.763 | 69.613 | 80.954 | 85.631 | 85.23 | 86.575 | 102.111 | 97.712 | 67.923 | 49.366 | 60.012 | 53.457 | 48.697 | 48.126 | 54.453 | 46.999 | 48.117 | 39.77 | 41.373 | 40.97 | 37.556 | 29.907 | 40.507 | 37.727 | 31.444 | 25.699 | 28.455 | 33.17 | 27.29 | 25.848 | 28.681 | 30.477 | 25.119 | 34.426 | 32.156 | 26.947 | 25.292 | 18.76 | 21.594 | 18.383 | 13.217 | 18.43 | 15.185 | 16.421 | 18.625 | 22.465 | 19.34 | 18.703 | 18.198 | 27.834 | 26.32 | 25.267 | 22.6 | 16.482 | 12.015 | 10.088 | 11.72 | 9.738 | 8.419 | 11.954 | 16.65 | 12.609 | 10.42 | 10.325 | 7.494 | 8.208 | 12.574 | 13.291 | 7.611 | 10.904 | 8.29 | 6.463 | 7.712 | 7.259 | 9.683 | 9.34 | 7.25 | 7.284 | 7.814 | 8.381 | 6.387 | 6.679 | 10.088 | 9.732 | 7.845 | 5.166 | 5.171 | 7.242 | 7.604 | 13.004 | 10.623 | 14.068 | 13 | 14.5 | 12.9 | 8 | 3 | 3.2 | 10.5 | 14.3 | 16.2 | 14.1 | 11 | 8.2 | 4.5 | 3.3 | 5.4 | 12.3 | 7.5 | 12.8 | 11.8 | 12.7 | 6.4 | 10.7 | 10.5 | 7.1 | 1.6 | 4.2 | 6.6 | 4.7 | 3.2 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| -25.78 | 15.225 | 15.647 | 11.457 | 6.174 | 6.261 | 6.421 | 6.311 | 6.029 | 21.135 | 11.463 | 14.397 | 12.576 | 105.634 | 14.523 | 13.855 | 13.462 | 16.072 | 14.846 | 14.549 | 6.382 | 11.48 | 12.114 | 6.787 | 4.101 | 4.345 | 4.584 | 4.388 | 4.43 | 4.581 | 4.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 2.7 |
Tax Payables
| 1.92 | 2.772 | 2.456 | 4.024 | 22.641 | 24.373 | 17.993 | 26.648 | 15.223 | 13.85 | 8.845 | 6.873 | 19.823 | 19.179 | 7.586 | 3.857 | 4.795 | 5.571 | 11.795 | 3.894 | 6.266 | 6.036 | 7.831 | 11.055 | 6.072 | 3.905 | 1.546 | 2.159 | 2.725 | 2.22 | 2.089 | 1.92 | 1.787 | 1.418 | 4.412 | 4.195 | 4.96 | 4.516 | 3.732 | 3.133 | 2.264 | 1.053 | 0.846 | 0.805 | 1.515 | 1.97 | 2.011 | 3.248 | 2.565 | 3.266 | 3.12 | 2.518 | 2.457 | 3.856 | 10.505 | 8.802 | 8.493 | 6.856 | 3.58 | 1.486 | 1.859 | 1.103 | 1.523 | 1.282 | 0.894 | 2.833 | 3.665 | 0 | 0.393 | 0.386 | 4.906 | 3.802 | 5.494 | 5.885 | 6.354 | 3.876 | 2.604 | 0 | 2.805 | 0.774 | 1.682 | 2.477 | 2.421 | 0 | 0 | 0 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.104 | 6.124 | 7.612 | 8.334 | 4.544 | 4.073 | 5.738 | 8.022 | 9.803 | 26.905 | 24.278 | 13.208 | 19.322 | 17.48 | 12.955 | 8.671 | 11.859 | 9.614 | 9.313 | 7.645 | 7.952 | 8.163 | 8.268 | 6.896 | 1.894 | 1.709 | 2.914 | 6.608 | 6.721 | 6.347 | 4.795 | 6.886 | 5.726 | 6.876 | 5.564 | 3.73 | 5.732 | 7.648 | 7.723 | 7.445 | 11.24 | 8.858 | 6.331 | 6.066 | 5.482 | 6.949 | 5.561 | 2.139 | 1.802 | 4.159 | 2.302 | 2.821 | 5.751 | 7.653 | 9.253 | 14.834 | 13.599 | 11.707 | 7.394 | 1.046 | 1.276 | 1.217 | 1.924 | 2.636 | 4.784 | 5.954 | 5.034 | 4.868 | 4.57 | 6.379 | 12.411 | 9.841 | 11.09 | 17.426 | 16.048 | 13.816 | 12.86 | 12.632 | 9.662 | 9.651 | 11.13 | 9.831 | 6.929 | 4.132 | 7.845 | 6.177 | 7.427 | 5.231 | 3.2 | 5.332 | 3.036 | 3.108 | 1.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.847 | 32.811 | 48.136 | 46.006 | 51.413 | 62.091 | 66.028 | 76.15 | 79.892 | 51.424 | 51.357 | 85.959 | 68.983 | 94.388 | 88.212 | 88.818 | 79.28 | 77.386 | 83.619 | 74.1 | 70.623 | 66.799 | 62.877 | 87.734 | 38.088 | 35.216 | 28.137 | 34.556 | 33.379 | 31.966 | 32.523 | 28.439 | 30.318 | 34.657 | 34.504 | 31.706 | 32.359 | 30.563 | 24.814 | 41.301 | 44.587 | 37.899 | 33.781 | 34.914 | 34.882 | 27.913 | 28.685 | 17.776 | 24.211 | 23.822 | 25.491 | 27.907 | 27.798 | 25.859 | 25.599 | 29.7 | 25.574 | 23.734 | 22.312 | 24.545 | 27.641 | 24.574 | 23.717 | 28.037 | 22.469 | 22.382 | 22.653 | 27.891 | 23.779 | 23.43 | 22.82 | 27.236 | 23.264 | 22.243 | 23.325 | 25.019 | 21.859 | 16.608 | 13.787 | 18.046 | 17.702 | 15.373 | 14.427 | 15.435 | 13.827 | 11.689 | 14.653 | 14.141 | 26.526 | 16.119 | 17.023 | 14.666 | 16.096 | 20.194 | 19.173 | 24.529 | 26.446 | 33.94 | 40.288 | 43.7 | 33.7 | 26.2 | 16 | 20.3 | 19.2 | 20.4 | 20.9 | 19.1 | 20.1 | 17.8 | 17.4 | 16.1 | 17.4 | 17.5 | 21.1 | 23.3 | 13 | 10.8 | 9.3 | 11.4 | 6.4 | 6.3 | 4.7 | 5.8 | 5.4 | 5.1 | 5.3 | 4.3 | 2.6 | 4.3 | 2.8 | 3 | 3.5 | 2.8 | 3.2 |
Total Current Liabilities
| 84.975 | 78.563 | 91.095 | 103.421 | 128.444 | 138.402 | 145.028 | 160.872 | 170.757 | 194.268 | 176.469 | 192.459 | 202.152 | 321.312 | 208.033 | 174.924 | 146.903 | 159.041 | 163.717 | 148.885 | 139.349 | 146.931 | 138.089 | 160.589 | 89.925 | 86.548 | 78.151 | 85.267 | 77.162 | 85.621 | 81.502 | 68.689 | 63.53 | 64.53 | 72.086 | 63.191 | 63.167 | 63.76 | 66.746 | 69.553 | 81.277 | 71.108 | 61.574 | 61.011 | 55.157 | 58.426 | 54.64 | 36.38 | 47.008 | 46.432 | 47.334 | 51.871 | 59.045 | 57.541 | 64.846 | 71.534 | 75.5 | 68.617 | 58.553 | 53.953 | 47.258 | 38.909 | 37.252 | 43.675 | 37.885 | 39.588 | 43.306 | 49.409 | 41.351 | 40.615 | 50.462 | 48.373 | 48.056 | 58.128 | 59.018 | 50.322 | 48.227 | 37.53 | 32.717 | 36.183 | 37.773 | 37.364 | 33.117 | 26.817 | 28.956 | 25.68 | 30.423 | 25.759 | 33.205 | 31.539 | 29.791 | 25.619 | 22.563 | 25.365 | 26.415 | 32.133 | 39.45 | 44.563 | 54.356 | 56.7 | 48.2 | 39.1 | 24 | 23.3 | 22.4 | 30.9 | 35.2 | 35.3 | 34.2 | 28.8 | 25.6 | 20.6 | 20.7 | 22.9 | 33.4 | 30.8 | 25.8 | 22.6 | 22 | 17.8 | 17.8 | 16.8 | 11.8 | 7.4 | 9.6 | 11.7 | 10 | 7.5 | 6.4 | 4.3 | 2.8 | 3 | 3.5 | 2.8 | 5.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18.343 | 19 | 20.544 | 47.478 | 49.088 | 52.635 | 55.736 | 91.873 | 92.158 | 95.824 | 123.741 | 125.433 | 134.031 | 135.557 | 237.433 | 337.338 | 358.001 | 375.468 | 375.229 | 375.395 | 376.807 | 374.751 | 369.027 | 348.654 | 3.84 | 4.094 | 4.547 | 4.575 | 4.853 | 5.265 | 5.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 4.4 | 4.6 | 4.8 | 4.9 | -22.352 | -21.565 | 5.3 | 21.359 | -23.371 | 5.8 | 5.9 | -25.887 | -49.026 | -27.473 | -25.518 | 28.816 | -28.842 | -27.616 | -29.297 | -31.286 | -29.77 | -31.691 | -36.378 | 8.776 | 9.14 | 9.504 | 9.868 | 10.233 | 10.597 | 10.961 | 11.325 | 11.689 | 12.053 | 12.417 | 12.781 | 13.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.62 | 21.86 | 23.397 | 23.154 | 22.352 | 21.565 | 23.239 | 21.359 | 23.371 | 23.711 | 23.903 | 25.887 | 28.341 | 27.473 | 25.518 | 28.816 | 28.842 | 27.616 | 29.297 | 31.31 | 29.804 | 31.691 | 36.378 | 38.942 | 3.166 | 3.138 | 3.812 | 2.921 | 7.132 | 7.228 | 7.639 | 5.852 | 6.006 | 6.208 | 6.459 | 6.954 | 9.793 | 9.687 | 10.254 | 11.061 | 12.005 | 12.179 | 12.666 | 31.252 | 29.778 | 27.355 | 27.985 | 17.594 | 17.954 | 17.864 | 18.444 | 18.706 | 19.413 | 19.887 | 20.059 | 13.853 | 19.353 | 18.678 | 15.093 | 14.191 | 17.895 | 19.074 | 10.677 | 11.456 | 3.593 | 3.815 | 4.126 | 4.479 | 4.544 | 3.647 | 4.087 | 4.393 | 4.45 | 4.599 | 4.85 | 5.087 | 5.387 | 4.691 | 5.09 | 5.09 | 0.416 | 0.416 | 0.416 | 0.416 | 4.811 | 4.811 | 4.811 | 4.811 | 4.3 | 4.3 | 4.3 | 4.3 | 3.464 | 0.464 | 0.464 | 0.464 | 0.674 | 0.674 | 0.674 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1 | 1 | 1 | 1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.5 | 0.6 | 0.8 | 0.6 | 0.6 |
Other Non-Current Liabilities
| 0 | 23.399 | 24.055 | 26.129 | 16.298 | 22.07 | 24.817 | 24.469 | 29.818 | 31.149 | 32.335 | 32.763 | 36.365 | 37.159 | 38.297 | 30.751 | 37.998 | 37.7 | 39.028 | 39.048 | 34.252 | 35.682 | 34.389 | 37.873 | 35.968 | 28.024 | 37.056 | 37.803 | 25.923 | 38.682 | 38.376 | 35.502 | 36.989 | 43.129 | 43.762 | 44.018 | 23.2 | 24.165 | 23.595 | 32.197 | 17.759 | 18.543 | 18.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.931 | 0 | 0 | 4.696 | 4.725 | 0 | 0 | 3.552 | 3.499 | 3.011 | 3.09 | 3.089 | 3.023 | 2.546 | 2.471 | 2.434 | 1.985 | 1.514 | 1.49 | 1.468 | 1.443 | 1.484 | 1.442 | 1.422 | 1.383 | 1.297 | 1.285 | 1.262 | 1.267 | 1.224 | 1.133 | 1.136 | 1.139 | 1.101 | 1.104 | 1.109 | 1.109 | 1.038 | 1.047 | 1.05 | 1.058 | 0.965 | 0.972 | 0.977 | 0.9 | 1 | 1 | 1 | 0.9 | 1.1 | 1.1 | 1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 18.343 | 64.259 | 67.996 | 96.761 | 92.838 | 96.27 | 103.792 | 137.701 | 145.347 | 150.684 | 179.979 | 184.083 | 198.737 | 200.189 | 301.248 | 408.963 | 424.841 | 440.784 | 443.554 | 445.753 | 440.863 | 442.124 | 439.794 | 427.469 | 44.074 | 44.76 | 46.215 | 46.099 | 48.505 | 51.175 | 51.909 | 41.354 | 42.995 | 43.129 | 43.762 | 44.018 | 32.993 | 33.852 | 33.849 | 32.197 | 29.764 | 30.722 | 31.133 | 31.252 | 29.778 | 27.355 | 27.985 | 17.594 | 17.954 | 17.864 | 18.444 | 18.706 | 19.413 | 19.887 | 20.059 | 19.784 | 19.353 | 18.678 | 19.789 | 18.916 | 17.895 | 19.074 | 14.229 | 14.955 | 6.604 | 6.905 | 7.215 | 7.502 | 7.09 | 6.118 | 6.521 | 6.378 | 5.964 | 6.089 | 6.318 | 6.53 | 6.871 | 6.133 | 6.512 | 6.473 | 1.713 | 1.701 | 1.678 | 1.683 | 6.035 | 5.944 | 5.947 | 5.95 | 5.401 | 5.404 | 5.409 | 5.409 | 4.502 | 1.511 | 1.514 | 1.522 | 1.639 | 1.646 | 1.651 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.8 | 1.8 | 1.7 | 3.2 | 4.8 | 5 | 0.9 | 0.8 | 1.1 | 1.2 | 1.2 | 1.1 | 2.6 | 0.7 | 0.4 | 0.5 | 0.8 | 0.6 | 0.6 |
Total Liabilities
| 103.318 | 142.822 | 159.091 | 200.182 | 221.282 | 234.672 | 248.82 | 298.573 | 316.104 | 344.952 | 356.448 | 376.542 | 400.889 | 521.501 | 509.281 | 583.887 | 571.744 | 599.825 | 607.271 | 594.638 | 580.212 | 589.055 | 577.883 | 588.058 | 133.999 | 131.308 | 124.366 | 131.366 | 125.667 | 136.796 | 133.411 | 110.043 | 106.525 | 107.659 | 115.848 | 107.209 | 96.16 | 97.612 | 100.595 | 101.75 | 111.041 | 101.83 | 92.707 | 92.263 | 84.935 | 85.781 | 82.625 | 53.974 | 64.962 | 64.296 | 65.778 | 70.577 | 78.458 | 77.428 | 84.905 | 91.318 | 94.853 | 87.295 | 78.342 | 72.869 | 65.153 | 57.983 | 51.481 | 58.63 | 44.489 | 46.493 | 50.521 | 56.911 | 48.441 | 46.733 | 56.983 | 54.751 | 54.02 | 64.217 | 65.336 | 56.852 | 55.098 | 43.663 | 39.229 | 42.656 | 39.486 | 39.065 | 34.795 | 28.5 | 34.991 | 31.624 | 36.37 | 31.709 | 38.606 | 36.943 | 35.2 | 31.028 | 27.065 | 26.876 | 27.929 | 33.655 | 41.089 | 46.209 | 56.007 | 58.3 | 49.7 | 40.6 | 25.5 | 24.7 | 23.8 | 32.3 | 36.5 | 36.7 | 35.3 | 29.9 | 26.7 | 21.7 | 21.8 | 24.1 | 34.5 | 31.9 | 27.6 | 24.4 | 23.7 | 21 | 22.6 | 21.8 | 12.7 | 8.2 | 10.7 | 12.9 | 11.2 | 8.6 | 9 | 5 | 3.2 | 3.5 | 4.3 | 3.4 | 6.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 49.507 | 49.507 | 49.429 | 49.429 | 49.35 | 49.35 | 49.283 | 49.276 | 49.187 | 49.152 | 49.025 | 48.756 | 48.684 | 48.596 | 48.411 | 42.19 | 41.962 | 41.862 | 41.686 | 41.395 | 41.265 | 41.1 | 41.015 | 40.763 | 28.901 | 28.883 | 28.796 | 28.489 | 28.213 | 27.889 | 27.278 | 26.842 | 26.712 | 26.677 | 26.586 | 26.24 | 26.128 | 26.108 | 25.908 | 25.692 | 25.535 | 25.398 | 25.248 | 25.08 | 24.942 | 24.908 | 24.713 | 24.632 | 24.483 | 24.473 | 24.363 | 24.33 | 24.161 | 24.146 | 24.042 | 23.989 | 23.87 | 23.707 | 23.561 | 23.547 | 23.445 | 23.415 | 23.344 | 23.344 | 23.256 | 23.214 | 23.061 | 23.045 | 22.997 | 22.894 | 22.735 | 22.7 | 22.617 | 22.605 | 22.55 | 22.38 | 22.141 | 21.75 | 21.645 | 21.611 | 21.549 | 21.509 | 21.445 | 21.375 | 21.283 | 21.212 | 20.948 | 20.864 | 20.815 | 20.787 | 20.681 | 20.543 | 20.482 | 20.459 | 20.356 | 20.313 | 20.253 | 20.238 | 20.177 | 19.9 | 19.8 | 9.9 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 270.098 | 288.154 | 303.923 | 318.558 | 320.586 | 316.671 | 306.087 | 290.402 | 268.774 | 243.892 | 215.124 | 193.555 | 172.666 | 148.933 | 53.837 | 26.23 | 11.369 | 18.015 | 22.755 | 42.517 | 62.32 | 75.115 | 96.938 | 111.67 | 171.11 | 168.04 | 158.124 | 150.726 | 145.536 | 138.464 | 129.708 | 124.559 | 124.34 | 125.673 | 124.666 | 128.153 | 127.777 | 128.231 | 129.87 | 134.152 | 135.317 | 129.33 | 126.692 | 131.546 | 139.5 | 151.816 | 157.355 | 170.937 | 177.574 | 180.792 | 184.37 | 189.055 | 189.793 | 187.866 | 184.265 | 179.134 | 171.143 | 164.964 | 159.687 | 160.193 | 160.835 | 162.312 | 186.322 | 193.985 | 202.988 | 204.347 | 205.566 | 204.997 | 204.35 | 203.495 | 202.847 | 202.477 | 198.498 | 195.658 | 192.295 | 190.225 | 179.275 | 171.041 | 166.538 | 161.089 | 159.709 | 155.584 | 149.718 | 148.691 | 151.927 | 153.62 | 150.561 | 152.978 | 154.588 | 156.182 | 156.4 | 158.012 | 159.891 | 162.356 | 166.211 | 168.57 | 168.695 | 159.896 | 147.794 | 138.9 | 127.6 | 121 | 117 | 116.5 | 119.6 | 120 | 115.4 | 108 | 99.5 | 91.6 | 85.2 | 81.1 | 78 | 73.2 | 66.1 | 58.7 | 50.3 | 44.2 | 39.6 | 36.5 | 33.4 | 30.7 | 28.7 | 27.4 | 25.7 | 24.1 | 22.5 | 21.4 | 19 | 17 | 14.8 | 12.9 | 10.6 | 9.1 | 9 |
Accumulated Other Comprehensive Income/Loss
| -37.603 | -46.953 | -44.287 | -34.779 | -46.965 | -36.559 | -37.009 | -40.012 | -72.406 | -49.385 | -36.574 | -27.262 | -19.413 | -14.24 | -14.758 | -4.326 | -21.37 | -33.062 | -34.959 | -34.03 | -40.26 | -27.019 | -30.664 | -25.88 | -21.198 | -20.708 | -14.016 | -17.787 | -18.016 | -20.604 | -23.904 | -27.882 | -19.084 | -19.64 | -19.284 | -21.772 | -20.501 | -16.379 | -19.112 | -10.714 | -2.153 | 6.476 | 6.98 | 6.651 | 3.644 | -1.006 | -2.163 | 1.783 | -0.171 | -2.349 | 2.615 | -0.012 | 2.532 | 7.353 | 6.691 | -0.197 | 3.5 | -3.148 | 2.907 | 8.662 | 10.558 | 6.787 | 4.495 | 7.134 | -0.476 | 1.19 | 1.349 | 0.486 | -0.228 | -0.343 | -0.397 | -0.414 | -0.059 | -0.275 | -0.222 | -0.197 | -0.23 | -0.19 | -0.28 | -0.16 | -0.07 | -0.062 | 0.025 | 0.024 | 0.08 | 0.235 | 0.27 | 0.33 | 0.44 | 0.35 | 0.18 | 0.2 | -20.368 | -22.501 | -21.546 | -20.605 | -20.052 | -19.251 | -18.494 | -17.8 | -16.8 | -15.9 | -15.4 | -14.8 | -14.4 | -14.1 | -13.5 | -13 | -12.3 | -12 | -11.6 | -11.3 | -11.1 | -10.7 | -10.4 | -10 | -10.4 | -9.9 | -9.6 | -9.4 | -9.5 | -9 | -7.4 | -7.2 | -7 | -6.7 | -6.5 | -6.3 | -5.6 | -5.2 | -4.7 | -4.2 | -3.8 | -3.2 | -2.7 |
Other Total Stockholders Equity
| 647.026 | 605.502 | 606.292 | 616.962 | 623.265 | 623.931 | 620.418 | 629.175 | 636.256 | 650.793 | 659.322 | 667.453 | 670.042 | 666.942 | 661.984 | 448.194 | 442.648 | 439.943 | 435.402 | 433.19 | 428.428 | 425.609 | 421.381 | 419.69 | 130.194 | 128.248 | 125.448 | 127.663 | 123.064 | 118.799 | 112.274 | 111.95 | 108.995 | 107.127 | 104.998 | 105.516 | 102.922 | 101.207 | 98.221 | 97.938 | 95.632 | 93.064 | 90.467 | 89.883 | 88.099 | 86.738 | 84.468 | 83.547 | 81.727 | 80.743 | 78.899 | 77.658 | 76.14 | 75.098 | 73.385 | 71.799 | 70.118 | 67.788 | 65.777 | 64.847 | 63.647 | 63.026 | 61.781 | 61.076 | 59.932 | 59.15 | 56.135 | 54.94 | 53.384 | 51.775 | 48.4 | 46.825 | 44.439 | 43.153 | 41.661 | 37.717 | 33.625 | 27.18 | 25.956 | 25.572 | 23.969 | 23.677 | 22.923 | 22.14 | 20.255 | 19.475 | 16.847 | 15.922 | 14.335 | 14.153 | 13.035 | 11.776 | 10.701 | 10.466 | 9.344 | 8.957 | 6.201 | 6.083 | 5.333 | 3.6 | 2.5 | 12.2 | 11.5 | 11.2 | 34.6 | 34.2 | 33.1 | 31.2 | 28.7 | 27.9 | 27.2 | 26.5 | 25.2 | 24.7 | 24.2 | 23.3 | 22.1 | 21.3 | 20.9 | 20.3 | 20.2 | 19.5 | 13.7 | 13.4 | 13.3 | 12.9 | 12.6 | 12.4 | 11.7 | 11.2 | 10.8 | 10 | 9.1 | 8.5 | 7.9 |
Total Shareholders Equity
| 929.028 | 896.21 | 915.357 | 950.17 | 946.236 | 953.393 | 938.779 | 928.841 | 881.811 | 894.452 | 886.897 | 882.502 | 871.979 | 850.231 | 749.474 | 511.624 | 474.609 | 466.758 | 464.884 | 483.072 | 491.753 | 514.805 | 528.67 | 546.243 | 309.007 | 304.463 | 298.352 | 289.091 | 278.797 | 264.548 | 245.356 | 235.469 | 240.963 | 239.837 | 236.966 | 238.137 | 236.326 | 239.167 | 234.887 | 247.068 | 254.331 | 254.268 | 249.387 | 253.16 | 256.185 | 262.456 | 264.373 | 280.899 | 283.613 | 283.659 | 290.247 | 291.031 | 292.626 | 294.463 | 288.383 | 274.725 | 268.631 | 253.311 | 251.932 | 257.249 | 258.485 | 255.54 | 275.942 | 285.539 | 285.7 | 287.901 | 286.111 | 283.468 | 280.503 | 277.821 | 273.585 | 271.588 | 265.495 | 261.141 | 256.284 | 250.125 | 234.811 | 219.781 | 213.859 | 208.112 | 205.157 | 200.708 | 194.111 | 192.23 | 193.545 | 194.542 | 188.626 | 190.094 | 190.178 | 191.472 | 190.296 | 190.531 | 191.074 | 193.281 | 195.911 | 197.84 | 195.149 | 186.217 | 173.304 | 162.4 | 149.9 | 143.1 | 138.3 | 137.5 | 139.8 | 140.1 | 135 | 126.2 | 115.9 | 107.5 | 100.8 | 96.3 | 92.1 | 87.2 | 79.9 | 72 | 62 | 55.6 | 50.9 | 47.4 | 44.1 | 41.2 | 35 | 33.6 | 32 | 30.3 | 28.6 | 27.5 | 25.1 | 23 | 20.9 | 18.7 | 15.9 | 14.4 | 14.2 |
Total Equity
| 929.028 | 896.21 | 915.357 | 950.17 | 946.236 | 953.393 | 938.779 | 928.841 | 881.811 | 894.452 | 886.897 | 882.502 | 871.979 | 850.231 | 749.474 | 511.624 | 474.609 | 466.758 | 464.884 | 483.072 | 491.397 | 514.449 | 528.314 | 545.944 | 309.007 | 304.463 | 298.352 | 289.091 | 278.797 | 264.548 | 245.356 | 235.469 | 240.963 | 239.837 | 236.966 | 238.137 | 236.326 | 239.167 | 234.887 | 247.068 | 254.331 | 254.268 | 249.387 | 253.16 | 256.185 | 262.456 | 264.373 | 280.899 | 283.613 | 283.659 | 290.247 | 291.031 | 292.626 | 294.463 | 288.383 | 274.725 | 268.631 | 253.311 | 251.932 | 257.249 | 258.485 | 255.54 | 275.942 | 285.539 | 285.7 | 287.901 | 286.111 | 283.468 | 280.503 | 277.821 | 273.585 | 271.588 | 265.495 | 261.141 | 256.284 | 250.125 | 234.811 | 219.781 | 213.859 | 208.112 | 205.157 | 200.708 | 194.111 | 192.23 | 193.545 | 194.542 | 188.626 | 190.094 | 190.178 | 191.472 | 190.296 | 190.531 | 191.074 | 193.281 | 195.911 | 197.84 | 195.149 | 186.217 | 173.304 | 162.4 | 149.9 | 143.1 | 138.3 | 137.5 | 139.8 | 140.1 | 135 | 126.2 | 115.9 | 107.5 | 100.8 | 96.3 | 92.1 | 87.2 | 79.9 | 72 | 62 | 55.6 | 50.9 | 47.4 | 44.1 | 41.2 | 35 | 33.6 | 32 | 30.3 | 28.6 | 27.5 | 25.1 | 23 | 20.9 | 18.7 | 15.9 | 14.4 | 14.2 |
Total Liabilities & Shareholders Equity
| 1,032.346 | 1,039.032 | 1,074.448 | 1,150.352 | 1,167.518 | 1,188.065 | 1,187.599 | 1,227.414 | 1,197.915 | 1,239.404 | 1,243.345 | 1,259.044 | 1,272.868 | 1,371.732 | 1,258.755 | 1,095.511 | 1,046.353 | 1,066.583 | 1,072.155 | 1,077.71 | 1,071.609 | 1,103.504 | 1,106.197 | 1,134.002 | 443.006 | 435.771 | 422.718 | 420.457 | 404.464 | 401.344 | 378.767 | 345.512 | 347.488 | 347.496 | 352.814 | 345.346 | 332.486 | 336.779 | 335.482 | 348.818 | 365.372 | 356.098 | 342.094 | 345.423 | 341.12 | 348.237 | 346.998 | 334.873 | 348.575 | 347.955 | 356.025 | 361.608 | 371.084 | 371.891 | 373.288 | 366.043 | 363.484 | 340.606 | 330.274 | 330.118 | 323.638 | 313.523 | 327.423 | 344.169 | 330.189 | 334.394 | 336.632 | 340.379 | 328.944 | 324.554 | 330.568 | 326.339 | 319.515 | 325.358 | 321.62 | 306.977 | 289.909 | 263.444 | 253.088 | 250.768 | 244.643 | 239.773 | 228.906 | 220.73 | 228.536 | 226.166 | 224.996 | 221.803 | 228.784 | 228.415 | 225.496 | 221.559 | 218.139 | 220.157 | 223.84 | 231.495 | 236.238 | 232.426 | 229.311 | 220.7 | 199.6 | 183.7 | 163.8 | 162.2 | 163.6 | 172.4 | 171.5 | 162.9 | 151.2 | 137.4 | 127.5 | 118 | 113.9 | 111.3 | 114.4 | 103.9 | 89.6 | 80 | 74.6 | 68.4 | 66.7 | 63 | 47.7 | 41.8 | 42.7 | 43.2 | 39.8 | 36.1 | 34.1 | 28 | 24.1 | 22.2 | 20.2 | 17.8 | 20.7 |