DATA MODUL Aktiengesellschaft, Produktion und Vertrieb von elektronischen Systemen
FSX:DAM.DE
26.2 (EUR) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18.406 | 16.597 | 18.132 | 14.324 | 10.736 | 10.251 | 16.228 | 15.669 | 14.518 | 14.391 | 17.217 | 20.224 | 23.289 | 25.414 | 27.386 | 26.656 | 19.343 | 12.907 | 20.416 | 26.421 | 18.316 | 13.756 | 15.354 | 24.956 | 14.737 | 14.135 | 13.246 | 20.217 | 11.639 | 13.253 | 15.474 | 17.193 | 13.512 | 12.557 | 11.95 | 19.334 | 15.128 | 16.169 | 15.678 | 16.819 | 11.085 | 7.665 | 8.139 | 15.287 | 7.356 | 4.442 | 6.336 | 9.517 | 6.448 | 7.406 | 5.841 | 8.426 | 2.744 | 5.151 | 5.466 | 6.477 | 3.143 | 5.085 | 5.02 | 4.847 |
Short Term Investments
| 1.393 | 0.797 | 0.459 | 2.043 | 2.367 | 1.583 | 2.595 | 6.14 | 4.397 | 3.387 | 0.989 | 1.456 | 2.582 | 1.357 | 1.624 | 0 | 0.273 | 0.218 | 0.429 | 0 | 0.6 | 0.633 | 0.825 | 0.627 | 0.842 | 0.3 | 0.327 | 0.3 | 0.216 | 0.343 | 0.266 | 0.005 | 0 | 0 | 0 | 0 | 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
| 19.799 | 17.394 | 18.132 | 16.367 | 13.103 | 11.834 | 18.823 | 15.669 | 18.915 | 17.778 | 18.206 | 20.224 | 25.871 | 26.771 | 29.01 | 26.656 | 19.616 | 13.125 | 20.845 | 26.421 | 18.916 | 14.389 | 16.179 | 25.583 | 15.579 | 14.435 | 13.573 | 20.517 | 11.855 | 13.596 | 15.74 | 17.193 | 13.512 | 12.557 | 11.95 | 19.334 | 15.128 | 16.169 | 15.678 | 16.819 | 11.085 | 7.665 | 8.139 | 15.287 | 7.356 | 4.442 | 6.336 | 9.517 | 6.448 | 7.406 | 5.841 | 8.426 | 2.744 | 5.151 | 5.466 | 6.477 | 3.143 | 5.085 | 5.02 | 4.847 |
Net Receivables
| 0 | 0 | 39.131 | 47.594 | 47.443 | 48.571 | 44.349 | 43.977 | 51.334 | 44.244 | 41.948 | 32.441 | 32.429 | 35.217 | 34.356 | 28.378 | 30.68 | 33.194 | 34.816 | 32.003 | 31.897 | 34.983 | 36.008 | 33.881 | 39.041 | 37.516 | 33.882 | 27.137 | 29.734 | 29.57 | 30.766 | 23.039 | 24.39 | 27.633 | 22.337 | 0 | 20.643 | 21.716 | 23.604 | 0 | 20.536 | 21.91 | 20.36 | 0 | 21.488 | 20.094 | 17.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 95.298 | 97.965 | 97.852 | 100.242 | 111.309 | 115.342 | 108.303 | 109.803 | 111.746 | 106.079 | 103.334 | 86.702 | 75.175 | 56.201 | 56.379 | 52.029 | 66.126 | 70.996 | 52.372 | 41.512 | 54.258 | 55.401 | 60.794 | 52.865 | 52.848 | 54.547 | 46.888 | 42.758 | 50.122 | 49.035 | 46.603 | 44.03 | 45.118 | 38.158 | 40.35 | 36.988 | 40.829 | 36.817 | 33.981 | 28.899 | 34.657 | 32.664 | 33.072 | 29.811 | 35.303 | 34.095 | 34.803 | 30.434 | 35.284 | 36.542 | 31.351 | 27.138 | 31.615 | 27.722 | 26.361 | 22.88 | 24.02 | 23.043 | 19.968 | 18.108 |
Other Current Assets
| 42.062 | 38.197 | 4.885 | 0.832 | 7.752 | 8.231 | 7.972 | 51.749 | 9.972 | 8.94 | 6.585 | 38.674 | 7.267 | 5.041 | 4.265 | 31.473 | 2.408 | 4.818 | 3.382 | 36.103 | 4.072 | 1.961 | 2.641 | 34.705 | 1.152 | 1.626 | 1.365 | 2.089 | 1.309 | 1.413 | 1.126 | 2.014 | 1.809 | 1.891 | 1.606 | 19.435 | 1.538 | 1.623 | 1.619 | 19.636 | 1.674 | 1.332 | 2.164 | 24.134 | 1.764 | 2.409 | 2.69 | 18.26 | 2.511 | 2.13 | 1.523 | 18.583 | 0.904 | 0.947 | 1.376 | 1.024 | 2.091 | 1.872 | 1.842 | 1.988 |
Total Current Assets
| 157.159 | 153.556 | 160 | 165.035 | 177.24 | 182.395 | 176.852 | 177.221 | 187.57 | 173.654 | 169.084 | 145.6 | 138.16 | 121.873 | 122.386 | 110.158 | 118.83 | 121.915 | 110.986 | 104.036 | 109.143 | 106.734 | 114.797 | 112.526 | 108.62 | 108.124 | 95.708 | 92.201 | 93.02 | 93.614 | 94.235 | 86.439 | 84.829 | 80.239 | 76.243 | 75.757 | 78.138 | 76.325 | 74.882 | 65.354 | 67.952 | 63.571 | 63.735 | 69.232 | 65.911 | 61.04 | 61.721 | 58.211 | 61.743 | 64.966 | 57.624 | 54.147 | 54.31 | 55.517 | 55.14 | 49.035 | 48.107 | 48.965 | 43.428 | 39.761 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 36.442 | 37.628 | 38.338 | 38.473 | 29.093 | 29.726 | 28.288 | 28.835 | 29.084 | 27.605 | 27.649 | 28.553 | 29.105 | 30.111 | 30.195 | 30.888 | 31.489 | 32.519 | 32.859 | 33.776 | 33.162 | 32.661 | 25.006 | 15.8 | 14.002 | 13.766 | 12.888 | 12.983 | 12.517 | 12.672 | 11.415 | 11.563 | 11.636 | 11.325 | 10.247 | 10.017 | 9.933 | 9.608 | 9.621 | 9.595 | 9.327 | 8.92 | 8.933 | 8.954 | 8.475 | 8.384 | 8.379 | 8.402 | 8.085 | 7.983 | 7.713 | 7.811 | 7.74 | 7.791 | 7.745 | 7.765 | 7.811 | 7.966 | 8.062 | 8.208 |
Goodwill
| 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 | 2.419 |
Intangible Assets
| 2.855 | 2.422 | 2.519 | 2.54 | 2.503 | 2.468 | 2.562 | 3.068 | 2.808 | 3.002 | 3.096 | 3.041 | 3.116 | 3.08 | 3.055 | 3.068 | 2.874 | 2.745 | 2.887 | 3.002 | 2.884 | 3.007 | 3.057 | 3.1 | 3.224 | 3.306 | 3.257 | 3.064 | 2.72 | 2.665 | 2.567 | 2.495 | 2.373 | 2.007 | 2.017 | 2.028 | 2.849 | 2.655 | 2.487 | 2.503 | 2.346 | 2.375 | 2.413 | 2.545 | 2.855 | 2.922 | 2.963 | 2.994 | 2.709 | 2.492 | 2.411 | 2.355 | 2.413 | 2.597 | 2.618 | 2.645 | 2.582 | 2.584 | 2.653 | 2.859 |
Goodwill and Intangible Assets
| 5.274 | 4.841 | 4.938 | 4.959 | 4.922 | 4.887 | 4.981 | 5.487 | 5.227 | 5.421 | 5.515 | 5.46 | 5.535 | 5.499 | 5.474 | 5.487 | 5.293 | 5.164 | 5.306 | 5.421 | 5.303 | 5.426 | 5.476 | 5.519 | 5.643 | 5.725 | 5.676 | 5.483 | 5.139 | 5.084 | 4.986 | 4.914 | 4.792 | 4.426 | 4.436 | 4.447 | 5.268 | 5.074 | 4.906 | 4.922 | 4.765 | 4.794 | 4.832 | 4.964 | 5.274 | 5.341 | 5.382 | 5.413 | 5.128 | 4.911 | 4.83 | 4.774 | 4.832 | 5.016 | 5.037 | 5.064 | 5.001 | 5.003 | 5.072 | 5.278 |
Long Term Investments
| 0 | 0 | 2.519 | 0 | 0 | 0 | 0 | 9.927 | 0 | 0 | 0 | 8.516 | 0 | 0 | 0 | 5.72 | 0 | 0 | 0 | 0 | -0.582 | -0.587 | -0.562 | 0 | -0.186 | -0.186 | -0.185 | 0 | -0.127 | -0.127 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.684 | 0.814 | 0.937 | 0.627 | 0.651 | 1.128 | 1.173 | 0.912 | 0.755 | 0.727 | 0.721 | 0.71 | 0.733 | 0.706 | 0.727 | 0.701 | 0.711 | 0.69 | 0.699 | 0.534 | 0.582 | 0.587 | 0.562 | 0.28 | 0.186 | 0.186 | 0.185 | 0.186 | 0.127 | 0.127 | 0.126 | 0.127 | 0.04 | 0.041 | 0.087 | 0.068 | 0 | 0 | 0 | 0 | 0.139 | 0.275 | 0.415 | 0.478 | 0.19 | 0.572 | 0.679 | 0.882 | 1.253 | 1.127 | 1.691 | 1.677 | 0.843 | 0.988 | 0.993 | 1.015 | 0.984 | 1.045 | 1.099 | 1.128 |
Other Non-Current Assets
| 7.812 | 8.379 | 6.269 | 10.121 | 9.229 | 9.933 | 10.092 | -0.349 | 10.869 | 10.368 | 9.353 | 0.001 | 7.887 | 7.272 | 6.603 | -0.001 | 5.957 | 5.685 | 4.713 | 3.813 | 0.582 | 0.587 | 0.562 | -0.001 | 0.186 | 0.186 | 0.185 | -0.001 | 0.127 | 0.127 | 0.126 | -0.002 | 0.004 | 0.107 | 0.105 | 0.105 | 0.105 | 0.205 | 0.205 | 0.205 | 0.21 | 0.307 | 0.307 | 0.308 | 0.81 | 1.185 | 1.455 | 0.401 | 1.457 | 1.554 | 1.493 | 1.525 | 1.466 | 0.565 | 0.565 | 1.417 | 2.319 | 2.407 | 2.407 | 2.407 |
Total Non-Current Assets
| 50.212 | 51.662 | 53.001 | 54.18 | 43.895 | 45.674 | 44.534 | 44.812 | 45.935 | 44.121 | 43.238 | 43.24 | 43.26 | 43.588 | 42.999 | 42.795 | 43.45 | 44.058 | 43.577 | 43.544 | 39.047 | 38.674 | 31.044 | 21.598 | 19.831 | 19.677 | 18.749 | 18.651 | 17.783 | 17.883 | 16.527 | 16.602 | 16.472 | 15.899 | 14.875 | 14.637 | 15.306 | 14.887 | 14.732 | 14.722 | 14.441 | 14.296 | 14.487 | 14.704 | 14.749 | 15.482 | 15.895 | 16.112 | 15.923 | 15.575 | 15.727 | 15.787 | 14.881 | 14.36 | 14.356 | 15.261 | 16.115 | 16.421 | 16.64 | 17.021 |
Total Assets
| 207.371 | 205.218 | 213.001 | 219.215 | 221.135 | 228.069 | 221.386 | 222.033 | 233.505 | 217.775 | 212.322 | 188.84 | 181.42 | 165.461 | 165.385 | 152.953 | 162.28 | 165.973 | 154.563 | 147.58 | 148.19 | 145.408 | 145.841 | 134.124 | 128.451 | 127.801 | 114.457 | 110.852 | 110.803 | 111.497 | 110.762 | 103.041 | 101.301 | 96.138 | 91.118 | 90.394 | 93.444 | 91.212 | 89.614 | 80.076 | 82.393 | 77.867 | 78.222 | 83.936 | 80.66 | 76.522 | 77.616 | 74.323 | 77.666 | 80.541 | 73.351 | 69.934 | 69.191 | 69.877 | 69.496 | 64.296 | 64.222 | 65.386 | 60.068 | 56.782 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14.598 | 14.689 | 17.84 | 20.956 | 18.904 | 22.783 | 16.482 | 19.808 | 20.157 | 17.357 | 26.642 | 21.057 | 23.506 | 19.414 | 22.07 | 11.886 | 16 | 18.639 | 15.655 | 9.269 | 10.01 | 11.518 | 19.454 | 18.848 | 14.875 | 20.898 | 15.112 | 13.738 | 13.64 | 14.872 | 16.199 | 14.215 | 13.155 | 9.679 | 8.451 | 10.119 | 9.113 | 8.103 | 11.644 | 7.697 | 9.702 | 7.282 | 10.658 | 10.945 | 10.478 | 9.183 | 11.198 | 8.387 | 6.965 | 12.96 | 10.195 | 9.029 | 8.539 | 8.976 | 9.554 | 10.054 | 9.487 | 11.455 | 6.858 | 5.831 |
Short Term Debt
| 2.978 | 2.959 | 6.543 | 11.114 | 21.121 | 28.115 | 25.967 | 22.423 | 33.417 | 34.4 | 27.331 | 17.335 | 10.02 | 4.303 | 2.278 | 2.283 | 12.291 | 13.408 | 6.506 | 6.303 | 6.048 | 5.733 | 5.493 | 4.2 | 4.7 | 4.7 | 4.2 | 4.2 | 5.3 | 7 | 6 | 2.039 | 5.5 | 5.5 | 6 | 7 | 8.65 | 10.533 | 8.317 | 9.05 | 11.786 | 12.483 | 12.378 | 19.034 | 14.016 | 12.326 | 9.996 | 9.966 | 13.088 | 11.581 | 5.899 | 6.152 | 6.146 | 9.001 | 11.615 | 8.292 | 9.307 | 9.778 | 9.488 | 4.93 |
Tax Payables
| 4.465 | 4.212 | 4.004 | 3.735 | 2.425 | 1.53 | 5.055 | 8.944 | 3.437 | 2.179 | 2.23 | 5.654 | 1.436 | 1.238 | 1.061 | 3.277 | 0.496 | 0.893 | 0.734 | 3.813 | 2.932 | 2.844 | 2.758 | 3.912 | 2.067 | 1.804 | 1.422 | 3.216 | 2.43 | 2.244 | 1.764 | 3.515 | 0.459 | 0.781 | 0.853 | 2.088 | 3.519 | 3.533 | 3.51 | 3.035 | 1.699 | 2.006 | 2.329 | 3.487 | 0.632 | 0.32 | 0.212 | 0.734 | 0.962 | 0.99 | 0.895 | 0.868 | 0.645 | 0.429 | 0.878 | 0.617 | 0.402 | 0.492 | 0.988 | 0.814 |
Deferred Revenue
| 0 | 0.187 | 0.169 | 0.279 | 7.204 | 6.921 | 0.185 | 23.14 | 0.236 | 0.24 | 0.239 | 14.384 | 8.009 | 4.921 | 5.479 | 12.563 | 3.656 | 4.102 | 3.827 | 12.804 | 6.636 | 6.492 | 7.351 | 11.389 | 5.005 | 4.534 | 3.741 | 8.99 | 5.037 | 5.197 | 5.153 | 10.107 | 3.167 | 3.179 | 2.825 | 7.411 | 5.312 | 5.365 | 5.211 | 4.575 | 3.585 | 3.445 | 3.327 | 6.905 | 2.427 | 2.373 | 2.28 | 5.737 | 2.298 | 2.283 | 2.004 | 1.928 | 2.002 | 1.812 | 2.234 | 1.489 | 1.798 | 1.751 | 2.191 | 1.92 |
Other Current Liabilities
| 11.894 | 10.483 | 11.249 | 12.698 | 14 | 15.226 | 16.876 | 16.303 | 24.624 | 21.392 | 17.731 | 10.39 | 15.809 | 10.859 | 11.906 | 9.698 | 11.042 | 11.658 | 10.775 | 9.268 | 11.702 | 7.868 | 8.777 | 8.801 | 12.45 | 10.334 | 6.931 | 5.83 | 8.299 | 8.356 | 9.348 | 7.75 | 11.357 | 11.817 | 9.769 | 6.779 | 9.868 | 8.689 | 8.239 | 6.637 | 7.467 | 7.15 | 6.424 | 4.898 | 7.506 | 7.921 | 7.316 | 6.329 | 7.985 | 7.628 | 8.421 | 7.085 | 6.503 | 5.845 | 5.935 | 5.583 | 6.491 | 5.935 | 5.854 | 9.207 |
Total Current Liabilities
| 33.935 | 32.53 | 39.805 | 48.782 | 56.603 | 67.82 | 64.565 | 67.784 | 81.871 | 75.568 | 74.173 | 54.436 | 51 | 36.077 | 37.632 | 27.617 | 40.265 | 45.076 | 34.181 | 29.322 | 31.302 | 28.482 | 37.01 | 36.368 | 34.092 | 37.736 | 27.665 | 27.515 | 29.669 | 32.472 | 33.311 | 28.903 | 30.471 | 27.777 | 25.073 | 25.986 | 31.15 | 30.858 | 31.71 | 26.419 | 30.654 | 28.921 | 31.789 | 38.364 | 32.632 | 29.75 | 28.722 | 25.416 | 29 | 33.159 | 25.41 | 23.134 | 21.833 | 24.251 | 27.982 | 24.546 | 25.687 | 27.66 | 23.188 | 20.782 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14.131 | 14.238 | 14.448 | 14.802 | 10.73 | 11.095 | 11.016 | 11.411 | 12.036 | 10.511 | 10.665 | 11.045 | 11.376 | 11.713 | 12.084 | 12.468 | 12.872 | 13.296 | 13.671 | 14.045 | 14.338 | 14.01 | 7.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3.15 | 3.383 | 0.617 | 0.85 | 4.083 | 4.467 | 4.7 | 4.783 | 4.325 | 4.325 | 4.325 | 4.325 | 7.375 | 7.375 | 4 | 3.5 | 3.312 | 3.312 | 3.357 | 0 |
Deferred Revenue Non-Current
| 6.151 | 6.438 | 6.974 | 7.29 | 6.942 | 7.456 | 7.573 | 8.039 | 8.07 | 7.724 | 7.203 | 6.884 | 6.099 | 5.45 | 4.778 | 4.381 | 3.16 | 2.744 | 2.36 | 1.861 | 0.538 | 0.605 | 0.652 | 0.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.516 | 0 | 0 | -4.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.444 | 1.467 | 1.763 | 1.334 | 1.962 | 1.815 | 1.903 | 1.619 | 1.827 | 1.492 | 1.28 | 0.889 | 0.693 | 1.02 | 1.007 | 0.803 | 0.758 | 0.997 | 1.099 | 0.911 | 1.376 | 1.393 | 1.417 | 1.158 | 1.354 | 1.319 | 1.048 | 0.797 | 0.719 | 0.701 | 0.695 | 0.679 | 0.413 | 0.502 | 0.486 | 0.494 | 0.673 | 0.677 | 0.687 | 0.498 | 0.059 | 0 | 0 | 0 | 0.741 | 0.754 | 0.789 | 0.758 | 0.755 | 1.702 | 1.619 | 1.626 | 1.549 | 1.541 | 1.59 | 1.594 | 1.51 | 1.472 | 1.489 | 1.555 |
Other Non-Current Liabilities
| 1.343 | 1.359 | 1.374 | 1.371 | 1.403 | 1.405 | 1.402 | 1.4 | 1.705 | 1.681 | 1.666 | 1.653 | 1.818 | 1.825 | 1.821 | 1.824 | 1.817 | 1.815 | 1.83 | 1.842 | 1.838 | 1.86 | 1.874 | 1.87 | 2.803 | 2.879 | 2.952 | 2.969 | 2.998 | 3.06 | 3.081 | 3.432 | 3.117 | 2.61 | 2.523 | 3.668 | 2.476 | 2.195 | 2.824 | 2.621 | 2.196 | 1.979 | 2.017 | 2.024 | 0.348 | 2.326 | 2.369 | 1.592 | -0.755 | 1.9 | 1.916 | 1.931 | 2.052 | 2.064 | 2.07 | 2.083 | 2.169 | 2.237 | 2.3 | 5.74 |
Total Non-Current Liabilities
| 23.069 | 23.502 | 24.559 | 24.797 | 21.037 | 21.771 | 21.894 | 22.469 | 23.638 | 21.408 | 20.814 | 20.471 | 19.986 | 20.008 | 19.69 | 19.476 | 18.607 | 18.852 | 18.96 | 18.659 | 18.09 | 17.868 | 11.784 | 3.75 | 4.157 | 4.198 | 4 | 3.766 | 3.717 | 3.761 | 3.776 | 4.111 | 3.53 | 3.112 | 3.009 | 4.162 | 3.149 | 2.872 | 5.824 | 5.621 | 5.346 | 5.362 | 2.634 | 2.874 | 6.688 | 6.793 | 7.069 | 7.133 | 6.946 | 7.927 | 7.86 | 7.882 | 10.976 | 10.98 | 7.66 | 7.177 | 6.991 | 7.021 | 7.146 | 7.295 |
Total Liabilities
| 57.004 | 56.032 | 64.364 | 73.579 | 77.64 | 89.591 | 86.459 | 90.253 | 105.509 | 96.976 | 94.987 | 74.907 | 70.986 | 56.085 | 57.322 | 47.093 | 58.872 | 63.928 | 53.141 | 47.981 | 49.392 | 46.35 | 48.794 | 40.118 | 38.249 | 41.934 | 31.665 | 31.281 | 33.386 | 36.233 | 37.087 | 33.014 | 34.001 | 30.889 | 28.082 | 30.148 | 34.299 | 33.73 | 37.534 | 32.04 | 36 | 34.283 | 34.423 | 41.238 | 39.32 | 36.543 | 35.791 | 32.549 | 35.946 | 41.086 | 33.27 | 31.016 | 32.809 | 35.231 | 35.642 | 31.723 | 32.678 | 34.681 | 30.334 | 28.077 |
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 |
Common Stock
| 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.182 | 10.252 | 10.374 | 10.521 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 10.579 | 29.767 | 29.767 |
Retained Earnings
| 114.589 | 113.311 | 112.805 | 109.957 | 107.799 | 102.798 | 99.418 | 96.165 | 91.861 | 84.965 | 81.825 | 78.513 | 75.258 | 74.292 | 72.985 | 71.054 | 68.447 | 66.734 | 65.902 | 63.994 | 63.164 | 63.566 | 61.413 | 58.556 | 56.534 | 52.228 | 49.381 | 46.536 | 44.334 | 42.032 | 40.075 | 36.39 | 33.89 | 31.765 | 29.624 | 26.633 | 25.738 | 23.857 | 20.451 | 17.104 | 14.926 | 12.526 | 12.849 | 11.745 | 10.312 | 8.856 | 10.621 | 10.649 | 10.452 | 8.029 | 8.663 | 7.389 | 4.986 | 3.371 | 2.564 | 1.201 | 0.191 | -0.782 | 1.552 | 0.593 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1.134 | 0.981 | 0.998 | 0.982 | 0.811 | 0.917 | 1.437 | 1.136 | 0.812 | 0.722 | 0.478 | 0.386 | 0.38 | -18.994 | 24.382 | 24.732 | 24.941 | -15.345 | 25.055 | 24.913 | 25.055 | -11.529 | 23.089 | 23.06 | 22.832 | -11.109 | 22.504 | 22.653 | 23.021 | -10.131 | 22.831 | 22.905 | 22.833 | -9.502 | 22.828 | 23.046 | 21.447 | -8.707 | 21.285 | 20.876 | 20.768 | -8.469 | 20.846 | 20.941 | 21.022 | -7.713 | 0 | 0 | 0 | -8.003 | 0 | 0 | 0 | -11.761 | 0 | 0 | 0 | -11.202 |
Other Total Stockholders Equity
| 25.199 | 25.296 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.679 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 24.119 | 22.833 | 32.536 | 22.828 | 23.046 | 21.447 | 29.457 | 21.285 | 20.876 | 20.768 | 28.673 | 20.846 | 20.941 | 21.022 | 28.656 | 21.016 | 21.052 | 20.897 | 20.95 | 20.817 | 20.696 | 20.711 | 32.554 | 20.774 | 20.908 | -1.585 | 9.547 |
Total Shareholders Equity
| 150.367 | 149.186 | 148.637 | 145.636 | 143.495 | 138.478 | 134.927 | 131.78 | 127.996 | 120.799 | 117.335 | 113.933 | 110.434 | 109.376 | 108.063 | 105.86 | 103.408 | 102.045 | 101.422 | 99.599 | 98.798 | 99.058 | 97.047 | 94.006 | 90.202 | 85.867 | 82.792 | 79.571 | 77.417 | 75.264 | 73.675 | 70.027 | 67.3 | 65.249 | 63.036 | 60.246 | 59.145 | 57.482 | 52.08 | 48.036 | 46.393 | 43.584 | 43.799 | 42.698 | 41.34 | 39.979 | 41.825 | 41.774 | 41.72 | 39.455 | 40.081 | 38.918 | 36.382 | 34.646 | 33.854 | 32.573 | 31.544 | 30.705 | 29.734 | 28.705 |
Total Equity
| 150.367 | 149.186 | 148.637 | 145.636 | 143.495 | 138.478 | 134.927 | 131.78 | 127.996 | 120.799 | 117.335 | 113.933 | 110.434 | 109.376 | 108.063 | 105.86 | 103.408 | 102.045 | 101.422 | 99.599 | 98.798 | 99.058 | 97.047 | 94.006 | 90.202 | 85.867 | 82.792 | 79.571 | 77.417 | 75.264 | 73.675 | 70.027 | 67.3 | 65.249 | 63.036 | 60.246 | 59.145 | 57.482 | 52.08 | 48.036 | 46.393 | 43.584 | 43.799 | 42.698 | 41.34 | 39.979 | 41.825 | 41.774 | 41.72 | 39.455 | 40.081 | 38.918 | 36.382 | 34.646 | 33.854 | 32.573 | 31.544 | 30.705 | 29.734 | 28.705 |
Total Liabilities & Shareholders Equity
| 207.371 | 205.218 | 213.001 | 219.215 | 221.135 | 228.069 | 221.386 | 222.033 | 233.505 | 217.775 | 212.322 | 188.84 | 181.42 | 165.461 | 165.385 | 152.953 | 162.28 | 165.973 | 154.563 | 147.58 | 148.19 | 145.408 | 145.841 | 134.124 | 128.451 | 127.801 | 114.457 | 110.852 | 110.803 | 111.497 | 110.762 | 103.041 | 101.301 | 96.138 | 91.118 | 90.394 | 93.444 | 91.212 | 89.614 | 80.076 | 82.393 | 77.867 | 78.222 | 83.936 | 80.66 | 76.522 | 77.616 | 74.323 | 77.666 | 80.541 | 73.351 | 69.934 | 69.191 | 69.877 | 69.496 | 64.296 | 64.222 | 65.386 | 60.068 | 56.782 |