Diodes Incorporated
NASDAQ:DIOD
56.33 (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 | 1992 Q3 | 1991 Q4 | 1991 Q3 | 1990 Q1 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 311.864 | 267.657 | 270.56 | 315.457 | 295.045 | 321.616 | 323.146 | 336.732 | 378.996 | 299.868 | 303.295 | 363.599 | 280.543 | 292.65 | 276.253 | 268.065 | 587.643 | 503.206 | 269.516 | 258.39 | 218.349 | 235.352 | 301.167 | 241.053 | 150.274 | 152.403 | 182.411 | 203.82 | 201.226 | 266.605 | 265.119 | 247.802 | 220.526 | 192.554 | 237.006 | 218.435 | 188.755 | 194.592 | 222.113 | 243 | 236.849 | 235.465 | 211.642 | 196.635 | 204.214 | 213.546 | 200.205 | 157.121 | 168.266 | 168.293 | 176.728 | 129.51 | 124.897 | 290.366 | 278.74 | 270.901 | 263.807 | 245.64 | 247.795 | 241.953 | 126.072 | 109.486 | 93.208 | 103.496 | 82.679 | 86.132 | 61.243 | 56.179 | 45.144 | 42.679 | 40.538 | 48.888 | 53.157 | 48.915 | 53.671 | 73.288 | 74.213 | 33.014 | 27.922 | 18.97 | 16.701 | 14.586 | 10.474 | 12.847 | 9.783 | 7.283 | 8.536 | 7.284 | 6.042 | 6.821 | 6.113 | 8.103 | 2.531 | 2.867 | 3.593 | 4.476 | 2.967 | 3.209 | 3.127 | 3.6 | 1.7 | 2.9 | 3.3 | 2.4 | 1.4 | 2.1 | 1.4 | 2.3 | 6.3 | 4.5 | 5.4 | 1.8 | 1.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 1.7 | 1.6 | 1.3 | 1 | 0.8 | 0.7 | 1 | 0.9 | 1.3 | 1.1 | 0.9 | 0.9 | 1.6 | 0.2 | 0.9 | 0.4 | 0.9 |
Short Term Investments
| 7.463 | 9.188 | 9.782 | 10.174 | 9.872 | 9.042 | 8.768 | 7.059 | 6.909 | 8.833 | 9.241 | 6.542 | 7.364 | 7.386 | 8.366 | 6.142 | 3.014 | 3.652 | 2.859 | 4.825 | 7.928 | 6.604 | 6.751 | 7.499 | 7.28 | 7.225 | 3.851 | 4.558 | 12.737 | 16.42 | 32.524 | 29.842 | 34.766 | 44.245 | 43.051 | 64.685 | 24.586 | 25.844 | 26.722 | 11.726 | 14.165 | 17.656 | 20.522 | 22.922 | 21.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237.825 | 296.6 | 311.9 | 319.825 | 0 | 0 | -4.435 | 2.797 | 2.747 | 323.472 | 317.726 | 309.78 | 294.779 | 291.008 | 56.139 | 51.417 | 45.806 | 40.348 | 30.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 319.327 | 276.845 | 280.342 | 325.631 | 304.917 | 330.658 | 331.914 | 343.791 | 385.905 | 308.701 | 312.536 | 370.141 | 287.907 | 300.036 | 284.619 | 274.207 | 590.657 | 506.858 | 272.375 | 263.215 | 226.277 | 241.956 | 307.918 | 248.552 | 157.554 | 159.628 | 186.262 | 208.378 | 213.963 | 283.025 | 297.643 | 277.644 | 255.292 | 236.799 | 280.057 | 283.12 | 213.341 | 220.436 | 248.835 | 254.726 | 251.014 | 253.121 | 232.164 | 219.557 | 225.904 | 213.546 | 200.205 | 157.121 | 168.266 | 168.293 | 176.728 | 129.51 | 124.897 | 290.366 | 278.74 | 270.901 | 263.807 | 245.64 | 485.62 | 538.553 | 437.972 | 429.311 | 93.208 | 103.496 | 82.679 | 86.132 | 61.243 | 379.651 | 362.87 | 352.459 | 335.317 | 339.896 | 109.296 | 100.332 | 99.477 | 113.636 | 104.215 | 33.014 | 27.922 | 18.97 | 16.701 | 14.586 | 10.474 | 12.847 | 9.783 | 7.283 | 8.536 | 7.284 | 6.042 | 6.821 | 6.113 | 8.103 | 2.531 | 2.867 | 3.593 | 4.476 | 2.967 | 3.209 | 3.127 | 3.6 | 1.7 | 2.9 | 3.3 | 2.4 | 1.4 | 2.1 | 1.4 | 2.3 | 6.3 | 4.5 | 5.4 | 1.8 | 1.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 1.7 | 1.6 | 1.3 | 1 | 0.8 | 0.7 | 1 | 0.9 | 1.3 | 1.1 | 0.9 | 0.9 | 1.6 | 0.2 | 0.9 | 0.4 | 0.9 |
Net Receivables
| 358.938 | 384.965 | 391.508 | 371.93 | 414.188 | 393.132 | 369.054 | 369.233 | 377.549 | 401.196 | 362.035 | 358.496 | 348.688 | 339.142 | 332.209 | 320.061 | 261.782 | 268.618 | 243.746 | 260.322 | 257.421 | 240.056 | 215.229 | 228.405 | 228.065 | 199.949 | 174.141 | 200.112 | 230.46 | 223.011 | 204.972 | 217.217 | 239.278 | 229.913 | 216.507 | 218.496 | 202.467 | 206.637 | 177.628 | 188.248 | 193.639 | 187.839 | 175.604 | 192.267 | 191.792 | 181.878 | 172.237 | 152.073 | 157.001 | 149.99 | 139.695 | 132.408 | 139.391 | 144.205 | 145.091 | 129.207 | 123.493 | 117.302 | 105.077 | 102.989 | 101.695 | 85.702 | 68.174 | 74.574 | 110.31 | 111.934 | 87.457 | 89.578 | 89.48 | 85.354 | 82.421 | 77.705 | 74.928 | 62.805 | 60.15 | 54.618 | 48.919 | 47.917 | 44.381 | 43.776 | 41.34 | 36.946 | 31.023 | 30.573 | 27.726 | 25.061 | 21.54 | 22.172 | 22.856 | 22.814 | 20.721 | 17.393 | 21.087 | 20.484 | 22.483 | 20.053 | 21.033 | 19.566 | 17.705 | 15.1 | 14.4 | 13.3 | 11.6 | 9.6 | 11 | 9.8 | 12 | 11.4 | 10.7 | 9.9 | 10.3 | 8.4 | 9.7 | 9.2 | 8 | 8 | 9.9 | 9.5 | 8.1 | 6.1 | 6.5 | 5.9 | 5.2 | 4.5 | 4.5 | 3.9 | 3.5 | 3 | 3.1 | 2.5 | 2.3 | 2.1 | 2.2 | 2.4 | 2.5 | 2.1 |
Inventory
| 482.038 | 461.539 | 429.363 | 389.774 | 343.694 | 325.733 | 341.941 | 360.281 | 374.811 | 371.351 | 370.045 | 348.622 | 322.088 | 304.128 | 289.972 | 307.062 | 260.289 | 255.828 | 232.184 | 236.472 | 230.815 | 222.969 | 216.569 | 215.435 | 219.146 | 222.786 | 236.501 | 216.506 | 211.412 | 207.726 | 191.301 | 193.483 | 204.251 | 209.875 | 204.976 | 202.832 | 197.698 | 195.274 | 187.379 | 182.026 | 189.119 | 182.781 | 176.693 | 180.396 | 194.32 | 186.786 | 182.201 | 153.293 | 158.116 | 137.734 | 134.47 | 140.337 | 139.074 | 128.73 | 123.086 | 120.689 | 113.069 | 101.768 | 93.977 | 89.652 | 82.88 | 79.784 | 82.835 | 99.118 | 99.094 | 101.649 | 62.162 | 53.031 | 48.379 | 48.549 | 48.821 | 48.202 | 45.767 | 43.241 | 36.877 | 24.611 | 26.42 | 22.304 | 21.227 | 22.238 | 21.408 | 19.65 | 17.992 | 16.164 | 15.27 | 16.292 | 17.741 | 15.711 | 16.864 | 15.334 | 14.557 | 17.813 | 20.899 | 23.939 | 26.775 | 31.788 | 25.001 | 21.601 | 18.915 | 16.6 | 14.5 | 12 | 12 | 13.8 | 13.3 | 15.9 | 14.3 | 13.5 | 12.6 | 13.1 | 12.1 | 13.3 | 14 | 16.5 | 16.1 | 16.3 | 12.3 | 10.5 | 7.7 | 7 | 5.1 | 4 | 4.8 | 5.8 | 5.5 | 5 | 4.3 | 4.4 | 4.2 | 3.3 | 2.9 | 3.1 | 4.2 | 6.4 | 5 | 3.5 |
Other Current Assets
| 102.141 | 100.063 | 104.374 | 100.05 | 119.783 | 110.866 | 78.862 | 88.366 | 138.296 | 133.365 | 107.473 | 110.413 | 105.2 | 99.172 | 143.551 | 122.657 | 101.961 | 95.181 | 48.141 | 49.95 | 48.522 | 51.673 | 41.274 | 82.176 | 42.804 | 36.177 | 73.702 | 72.79 | 91.288 | 89.342 | 90.666 | 88.876 | 81.382 | 41.663 | 42.99 | 46.103 | 49.582 | 59.199 | 57.756 | 61.805 | 61.958 | 64.451 | 58.916 | 57.865 | 60.249 | 60.676 | 57.246 | 28.923 | 64.037 | 30.472 | 27.043 | 24.543 | 25.938 | 25.528 | 22.096 | 19.955 | 19.464 | 22.449 | 19.694 | 19.425 | 20.325 | 18.595 | 21.278 | 19.606 | 20.741 | 21.708 | 18.708 | 15.749 | 18.973 | 16.132 | 12.814 | 13.043 | 9.669 | 9.648 | 11.279 | 7.867 | 8.204 | 7.418 | 6.597 | 7.102 | 8.17 | 8.266 | 10.004 | 8.249 | 6.802 | 7.522 | 5.843 | 5.771 | 6.886 | 6.799 | 6.211 | 5.634 | 5.789 | 5.294 | 5.072 | 5.073 | 2.49 | 3.095 | 2.66 | 2.3 | 1.8 | 2.1 | 2.2 | 1.6 | 2.7 | 1.5 | 2 | 1.9 | 2.4 | 2.5 | 1.6 | 1.7 | 1.8 | 1.5 | 1.1 | 1.1 | 1 | 1 | 0.9 | 1.1 | 0.9 | 0.8 | 0.6 | 0.9 | 0.1 | 0.2 | 0.3 | 0.4 | 0.7 | 0.3 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 |
Total Current Assets
| 1,262.444 | 1,220.464 | 1,201.229 | 1,187.385 | 1,182.582 | 1,160.389 | 1,121.771 | 1,161.671 | 1,276.561 | 1,214.613 | 1,152.089 | 1,187.672 | 1,063.883 | 1,042.478 | 1,050.351 | 1,023.987 | 1,214.689 | 1,126.485 | 796.446 | 809.959 | 763.035 | 756.654 | 780.99 | 734.838 | 647.569 | 618.54 | 634.319 | 662.324 | 701.479 | 758.433 | 739.249 | 732.782 | 739.512 | 718.25 | 744.53 | 750.551 | 663.088 | 681.546 | 671.598 | 686.805 | 695.73 | 688.192 | 643.377 | 645.023 | 672.265 | 642.886 | 611.889 | 491.41 | 518.51 | 486.489 | 477.936 | 426.798 | 429.3 | 588.829 | 569.013 | 540.752 | 519.833 | 487.159 | 704.368 | 750.619 | 642.872 | 613.392 | 265.495 | 296.76 | 312.824 | 321.423 | 229.57 | 538.009 | 519.702 | 502.494 | 479.373 | 478.846 | 239.66 | 216.026 | 207.783 | 200.732 | 187.758 | 110.653 | 100.127 | 92.086 | 87.619 | 79.448 | 69.493 | 67.833 | 59.581 | 56.158 | 53.66 | 50.938 | 52.648 | 51.768 | 47.602 | 48.943 | 50.306 | 52.584 | 57.923 | 61.39 | 51.491 | 47.471 | 42.407 | 37.6 | 32.4 | 30.3 | 29.1 | 27.4 | 28.4 | 29.3 | 29.7 | 29.1 | 32 | 30 | 29.4 | 25.2 | 27 | 28 | 25.8 | 25.9 | 23.7 | 21.3 | 17 | 15.9 | 14.1 | 12 | 11.6 | 12 | 10.8 | 10.1 | 9 | 9.1 | 9.1 | 7 | 6.2 | 6.9 | 6.6 | 9.8 | 8.1 | 6.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 703.725 | 755.371 | 774.224 | 746.169 | 736.126 | 748.115 | 755.707 | 736.73 | 698.452 | 671.654 | 589.915 | 582.079 | 540.52 | 522.182 | 510.467 | 530.815 | 453.487 | 450.615 | 456.122 | 469.574 | 468.122 | 470.69 | 441.215 | 446.835 | 454.086 | 460.237 | 469.654 | 459.169 | 446.052 | 427.068 | 405.247 | 401.988 | 415.618 | 425.177 | 431.192 | 439.34 | 371.036 | 341.538 | 325.278 | 309.931 | 312.176 | 312.542 | 315.817 | 322.013 | 328.802 | 331.287 | 338.173 | 243.296 | 246.578 | 226.943 | 227.328 | 225.393 | 231.863 | 229.793 | 207.336 | 200.745 | 199.098 | 184.243 | 173.979 | 162.988 | 163.521 | 169.019 | 168.432 | 174.667 | 183.203 | 183.415 | 129.834 | 123.407 | 119.218 | 110.424 | 101.552 | 95.469 | 89.168 | 88.988 | 76.391 | 68.93 | 64.88 | 63.005 | 59.443 | 60.857 | 56.722 | 55.436 | 47.711 | 47.893 | 47.504 | 46.686 | 45.66 | 44.693 | 43.217 | 44.698 | 46.43 | 44.925 | 46.326 | 47.569 | 45.847 | 45.129 | 31.883 | 24.787 | 22.953 | 20.9 | 17.2 | 14.2 | 13.5 | 13.8 | 10.8 | 9.1 | 6.5 | 5.2 | 4.6 | 4.8 | 5.4 | 4.6 | 4.6 | 4.8 | 4.7 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.5 | 1.4 | 1.3 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.8 | 1.4 | 0.9 | 0.9 |
Goodwill
| 148.512 | 145.595 | 146.941 | 146.558 | 143.745 | 146.138 | 145.937 | 144.757 | 141.175 | 145.898 | 147.968 | 149.89 | 149.592 | 159.584 | 158.583 | 158.331 | 155.492 | 152.14 | 149.666 | 141.318 | 138.02 | 138.772 | 135.669 | 132.437 | 132.91 | 132.829 | 135.994 | 134.187 | 133.538 | 132.29 | 131.059 | 129.412 | 131.661 | 131.389 | 134.125 | 144.923 | 79.389 | 82.067 | 79.665 | 81.229 | 83.542 | 85.96 | 84.508 | 84.714 | 89.33 | 86.233 | 86.4 | 87.359 | 77.738 | 68.45 | 69.424 | 67.818 | 67.77 | 70.207 | 69.636 | 68.949 | 67.668 | 65.185 | 65.908 | 68.075 | 67.616 | 68.356 | 63.672 | 56.791 | 51.559 | 112.324 | 26.474 | 25.135 | 25.018 | 24.872 | 24.735 | 25.03 | 24.093 | 24.564 | 24.383 | 19,541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 53.698 | 57.391 | 59.952 | 63.937 | 67.445 | 71.496 | 75.398 | 79.137 | 81.619 | 86.071 | 90.451 | 94.55 | 98.57 | 102.677 | 106.57 | 110.591 | 114.306 | 118.076 | 121.218 | 119.523 | 125.446 | 130.035 | 133.506 | 137.935 | 142.487 | 146.941 | 151.81 | 156.445 | 161.122 | 165.696 | 170.18 | 174.876 | 180.232 | 185.503 | 191.071 | 196.409 | 42.841 | 41.278 | 42.663 | 45.028 | 47.391 | 49.976 | 51.662 | 53.571 | 55.284 | 56.319 | 58.623 | 44.337 | 40.078 | 22.187 | 23.619 | 24.197 | 25.317 | 27.076 | 28.156 | 28.77 | 29.949 | 30.729 | 32.163 | 34.892 | 35.751 | 37.833 | 34.899 | 35.928 | 43.813 | 17.418 | 9.569 | 9.643 | 9.842 | 10.037 | 10.232 | 10.669 | 0 | 0 | 0 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.386 | 5.463 | 5.518 | 5.318 | 0.936 | 0.947 | 0.958 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 202.21 | 202.986 | 206.893 | 210.495 | 211.19 | 217.634 | 221.335 | 223.894 | 222.794 | 231.969 | 238.419 | 244.44 | 248.162 | 262.261 | 265.153 | 268.922 | 269.798 | 270.216 | 270.884 | 260.841 | 263.466 | 268.807 | 269.175 | 270.372 | 275.397 | 279.77 | 287.804 | 290.632 | 294.66 | 297.986 | 301.239 | 304.288 | 311.893 | 316.892 | 325.196 | 341.332 | 122.23 | 123.345 | 122.328 | 126.257 | 130.933 | 135.936 | 136.17 | 138.285 | 144.614 | 142.552 | 145.023 | 131.696 | 117.816 | 90.637 | 93.043 | 92.015 | 93.087 | 97.283 | 97.792 | 97.719 | 97.617 | 95.914 | 98.071 | 102.967 | 103.367 | 106.189 | 98.571 | 92.719 | 95.372 | 129.742 | 36.043 | 34.778 | 34.86 | 34.909 | 34.967 | 35.699 | 24.093 | 24.564 | 24.383 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.386 | 5.463 | 5.518 | 5.318 | 0.936 | 0.947 | 0.958 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 6.857 | 2.588 | 25.521 | 7.285 | 8.125 | 2.815 | 22.918 | 0 | 7.092 | 1.507 | 47.001 | 0 | 0 | 0 | 18.295 | 0 | 0 | 0 | 0.036 | 0 | 0.096 | 1.472 | 2.795 | 5.477 | 5.53 | 5.104 | 3.398 | 0 | 0 | 0 | 3.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.36 | -8.596 | -7.418 | 0 | -18.189 | -18.52 | 320.625 | 320.625 | 285 | 295 | 303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.443 | 50.956 | 50.912 | 51.62 | 35.788 | 35.354 | 36.185 | 35.308 | 17.718 | 20.189 | 21.755 | 21.256 | 52.436 | 52.249 | 51.82 | 57.841 | 23.566 | 18.113 | 16.994 | 17.516 | 28.975 | 28.751 | 31.83 | 31.652 | 44 | 39.811 | 41.157 | 40.58 | 64.129 | 62.114 | 61.559 | 56.047 | 50.702 | 47.919 | 44.892 | 44.761 | 32.259 | 32.474 | 32.556 | 32.55 | 24.597 | 22.36 | 22.278 | 28.237 | 32.234 | 31.959 | 31.956 | 36.819 | 26.863 | 26.863 | 26.863 | 26.863 | 1.812 | 1.534 | 1.38 | 1.574 | 10.36 | 8.596 | 7.418 | 0 | 18.189 | 18.52 | 16.982 | 2.745 | 24.811 | 17.626 | 9.819 | 3.241 | 6.735 | 6.906 | 7.104 | 5.428 | 11.043 | 7.54 | 7.547 | 8.466 | 6.459 | 7.309 | 7.689 | 7.97 | 0.654 | 1.296 | 1.524 | 1.816 | 2.28 | 2.36 | 2.772 | 3.205 | 2.726 | 3.213 | 3.723 | 3.672 | 2.914 | 2.173 | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 168.56 | 124.423 | 120.326 | 146.469 | 167.251 | 171.454 | 147.748 | 107.791 | 147.039 | 139.527 | 161.777 | 112.047 | 136.908 | 113.799 | 112.551 | 79.597 | 71.112 | 71.734 | 79.82 | 81.458 | 86.215 | 89.161 | 88.316 | 39.879 | 41.255 | 32.884 | 33.324 | 32.57 | 34.269 | 33.528 | 33.711 | 30.395 | 34.715 | 34.628 | 34.123 | 36.696 | 24.58 | 26.281 | 23.27 | 23.614 | 24.804 | 26.705 | 22.962 | 23.638 | 24.205 | 22.89 | 17.597 | 16.842 | 13.4 | 28.861 | 22.638 | 21.995 | 17.667 | 5.625 | 6.277 | 5.76 | 5.836 | 5.375 | 5.45 | 5.324 | 4.854 | 4.949 | -11.018 | 6.627 | 7.253 | 7.371 | 7.177 | 6.93 | 6.387 | 6.69 | 6.778 | 6.697 | 2.906 | 2.829 | 2.854 | 0.297 | 0.38 | 0.323 | 0.336 | 1.798 | 1.636 | 1.763 | 1.099 | 1.163 | 1.287 | 1.233 | 1.091 | 1.084 | 1.044 | 1.055 | 0.937 | 0.628 | 0.593 | 0.459 | 0.461 | 1.113 | 3.036 | 2.79 | 2.901 | 2.9 | 4.3 | 4.5 | 4.4 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 2.8 | 2.8 | 2.9 | 2.7 | 3.5 | 4.5 | 2 | 2 | 0.6 | 0.1 | 0.1 | 0 | 0.1 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0 | 0 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.3 |
Total Non-Current Assets
| 1,126.938 | 1,140.593 | 1,154.943 | 1,180.274 | 1,157.64 | 1,180.682 | 1,163.79 | 1,126.641 | 1,086.003 | 1,070.431 | 1,013.373 | 1,006.823 | 978.026 | 950.491 | 939.991 | 955.47 | 817.963 | 810.678 | 823.82 | 829.425 | 846.778 | 857.505 | 832.008 | 791.533 | 820.215 | 818.232 | 837.043 | 826.349 | 839.11 | 820.696 | 801.756 | 795.77 | 812.928 | 824.616 | 835.403 | 862.129 | 550.105 | 523.638 | 503.432 | 492.352 | 492.51 | 497.543 | 497.227 | 512.173 | 529.855 | 528.688 | 532.749 | 428.653 | 404.657 | 373.304 | 369.872 | 366.266 | 344.429 | 334.235 | 312.785 | 305.798 | 302.551 | 285.532 | 277.5 | 271.279 | 271.742 | 280.157 | 593.592 | 597.383 | 595.639 | 633.154 | 485.873 | 168.356 | 167.2 | 158.929 | 150.401 | 143.293 | 127.21 | 123.921 | 111.175 | 88.783 | 76.809 | 75.727 | 72.558 | 75.715 | 64.102 | 63.585 | 55.424 | 55.962 | 56.161 | 55.369 | 54.613 | 54.072 | 52.077 | 54.056 | 56.18 | 54.315 | 55.219 | 55.664 | 53.467 | 51.56 | 35.855 | 28.524 | 26.812 | 24.8 | 21.5 | 18.7 | 17.9 | 18 | 15 | 13.3 | 10.6 | 9.3 | 7.4 | 7.6 | 8.3 | 7.3 | 8.1 | 9.3 | 6.7 | 3.5 | 2.2 | 1.7 | 1.7 | 1.6 | 1.7 | 2.1 | 1.9 | 1.7 | 1.7 | 1.6 | 1.2 | 1.2 | 1.4 | 1.6 | 1.7 | 1.6 | 2.1 | 1.7 | 1 | 1.2 |
Total Assets
| 2,389.382 | 2,361.057 | 2,356.172 | 2,367.659 | 2,340.222 | 2,341.071 | 2,285.561 | 2,288.312 | 2,362.564 | 2,285.044 | 2,165.462 | 2,194.495 | 2,041.909 | 1,992.969 | 1,990.342 | 1,979.457 | 2,032.652 | 1,937.163 | 1,620.266 | 1,639.384 | 1,609.813 | 1,614.159 | 1,612.998 | 1,526.371 | 1,467.784 | 1,436.772 | 1,471.362 | 1,488.673 | 1,540.589 | 1,579.129 | 1,541.005 | 1,528.552 | 1,552.44 | 1,542.866 | 1,579.933 | 1,612.68 | 1,213.193 | 1,205.184 | 1,175.03 | 1,179.157 | 1,188.24 | 1,185.735 | 1,140.604 | 1,157.196 | 1,202.12 | 1,171.574 | 1,144.638 | 920.063 | 923.167 | 859.793 | 847.808 | 793.064 | 773.729 | 923.064 | 881.798 | 846.55 | 822.384 | 772.691 | 981.868 | 1,021.898 | 914.614 | 893.549 | 859.087 | 894.143 | 908.463 | 954.577 | 715.443 | 706.365 | 686.902 | 661.423 | 629.774 | 622.139 | 366.87 | 339.947 | 318.958 | 289.515 | 264.567 | 186.38 | 172.685 | 167.801 | 151.721 | 143.033 | 124.917 | 123.795 | 115.742 | 111.527 | 108.273 | 105.01 | 104.725 | 105.824 | 103.782 | 103.258 | 105.525 | 108.248 | 111.39 | 112.95 | 87.346 | 75.995 | 69.219 | 62.4 | 53.9 | 49 | 47 | 45.4 | 43.4 | 42.6 | 40.3 | 38.4 | 39.4 | 37.6 | 37.7 | 32.5 | 35.1 | 37.3 | 32.5 | 29.4 | 25.9 | 23 | 18.7 | 17.5 | 15.8 | 14.1 | 13.5 | 13.7 | 12.5 | 11.7 | 10.2 | 10.3 | 10.5 | 8.6 | 7.9 | 8.5 | 8.7 | 11.5 | 9.1 | 7.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 150.247 | 156.687 | 149.228 | 158.261 | 161.079 | 152.192 | 143.694 | 160.442 | 196.543 | 219.329 | 211.365 | 221.254 | 195.098 | 181.919 | 172.172 | 168.045 | 127.315 | 138.692 | 112.075 | 122.148 | 117.226 | 110.521 | 107.078 | 117.808 | 117.118 | 104.575 | 106.973 | 108.001 | 111.689 | 110.338 | 90.78 | 87.6 | 90.548 | 93.279 | 87.429 | 86.463 | 86.388 | 88.321 | 84.017 | 79.39 | 97.367 | 101.05 | 91.544 | 89.212 | 106.622 | 107.047 | 92.091 | 64.072 | 87.12 | 77.313 | 66.915 | 66.063 | 82.554 | 82.074 | 74.069 | 70.057 | 74.766 | 67.72 | 65.651 | 62.448 | 57.339 | 44.029 | 30.709 | 47.561 | 51.493 | 58.423 | 51.733 | 55.145 | 50.581 | 46.66 | 46.606 | 52.149 | 50.465 | 44.266 | 40.192 | 26.54 | 28.895 | 24.445 | 21.774 | 21.21 | 21.203 | 21.371 | 17.693 | 17.482 | 14.126 | 14.206 | 12.992 | 12.4 | 9.639 | 14.199 | 11.556 | 9.247 | 9.096 | 8.947 | 8.917 | 11.718 | 12.276 | 12.957 | 10.636 | 9.5 | 8 | 7 | 5.2 | 4.2 | 4.1 | 3.8 | 5.9 | 5.5 | 5.4 | 5.1 | 5.6 | 4.6 | 3.3 | 4.6 | 4.5 | 6.1 | 3.9 | 4.5 | 3.3 | 3.5 | 3.3 | 2.9 | 1.9 | 2.2 | 2.2 | 1.7 | 1.3 | 1.9 | 2.1 | 1.6 | 0.8 | 0.7 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.446 | 27.687 | 36.915 | 53.996 | 30.553 | 34.878 | 35.824 | 45.393 | 44.517 | 35.243 | 39.133 | 46.663 | 18.404 | 18.346 | 18.353 | 173.235 | 85.724 | 76.72 | 48.073 | 59.904 | 48.618 | 45.442 | 40.733 | 37.867 | 38.568 | 27.985 | 26.342 | 21.644 | 19.067 | 17.895 | 15.938 | 14.356 | 10.3 | 10.29 | 10.29 | 10.282 | 0.261 | 0.979 | 0.973 | 1.064 | 2.009 | 2.487 | 2.482 | 5.814 | 5.499 | 4.507 | 3.713 | 7.629 | 7.101 | 1.004 | 10.517 | 8 | 0.236 | 0 | 0 | 128.959 | 0.672 | 2.209 | 240.584 | 300.07 | 207.834 | 215.961 | 4.827 | 7.814 | 19.996 | 18.334 | 3.943 | 1.49 | 3.175 | 3.3 | 2.636 | 2.943 | 2.095 | 6.87 | 6.788 | 7.759 | 0.137 | 0.136 | 4.27 | 9.846 | 11.028 | 11.991 | 10.318 | 14.482 | 13.412 | 12.234 | 12.534 | 9.015 | 13.522 | 11.108 | 14.522 | 14.836 | 15.741 | 14.845 | 23.603 | 22.61 | 11.011 | 8.942 | 10.038 | 5.5 | 3.8 | 2.2 | 2.6 | 2.9 | 1.7 | 1.7 | 2.6 | 1 | 2 | 2 | 2 | 1 | 3 | 5.5 | 7.4 | 0 | 3.6 | 2.4 | 0.3 | 0 | 0 | 0.1 | 1.5 | 0.1 | 1.8 | 1.6 | 1 | 1.1 | 1.1 | 0.1 | 0.1 | 0.4 | 1.4 | 1.4 | 2.1 | 0.8 |
Tax Payables
| 3.506 | 9.145 | 13.283 | 13.677 | 29.892 | 27.004 | 33.876 | 22.716 | 49.985 | 40.253 | 45.603 | 29.682 | 35.525 | 17.316 | 15.203 | 19.177 | 5.235 | 6.064 | 15.642 | 16.156 | 25.404 | 16.769 | 21.452 | 15.744 | 14.145 | 16.92 | 21.041 | 18.216 | 0 | 0.265 | 6.282 | 11.855 | 0 | 0 | 2.68 | 5.117 | 9.106 | 7.187 | 8.047 | 8.381 | 3.777 | 1.241 | 1.178 | 1.206 | 1.322 | 1.456 | 5.547 | 0.678 | 0 | 0 | 2.397 | 14.975 | 0 | 6.014 | 13.917 | 15.412 | 3.919 | 3.059 | 3.388 | 2.641 | 3.484 | 4.374 | 1.553 | 0.358 | 1.799 | 3.064 | 1.497 | -1.701 | 0 | 0 | 0 | 1,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 978 | 0 | 0 | 0 | 954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.506 | 9.145 | 13.283 | 10.459 | 29.892 | 27.004 | 0 | 35.308 | 0 | 20.189 | 0 | 21.256 | 0 | 0 | 0 | 57.841 | 0 | 0 | 0 | 17.516 | 0 | 0 | 0 | 31.652 | 0 | 0 | 0 | 40.58 | 0 | 0 | 0 | 56.047 | 0 | 0 | 0 | 1.484 | 0 | 0 | 0 | -3.611 | 0 | 0 | 0 | -1.959 | 0 | 0 | 0 | -13.051 | 0 | 0 | 0 | -21.916 | 34.694 | 48.211 | 50.071 | -4.04 | 0 | 0 | 0 | -9.23 | 0 | 0 | 0 | -3.794 | 35.2 | 41.541 | 26.017 | 27.841 | 26.58 | 29.269 | 19.455 | 24.967 | 0 | 0 | 0 | 18.312 | 0 | 0 | 0 | 5,463 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 0 | 7.781 | 0 | 0 | 0 | 0 | 5.472 | 5.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194.078 | 167.436 | 151.287 | 167.564 | 193.383 | 198.882 | 176.952 | 203.979 | 220.496 | 205.152 | 167.392 | 173.435 | 195.598 | 242.624 | 227.11 | 149.305 | 103.259 | 103.859 | 88.327 | 87.114 | 106.456 | 102.679 | 86.88 | 82.605 | 92.039 | 88.225 | 86.027 | 99.301 | 94.436 | 88.543 | 74.866 | 71.562 | 71.758 | 76.533 | 72.706 | 77.801 | 91.868 | 76.957 | 62.513 | 60.436 | 65.39 | 63.134 | 53.156 | 55.622 | 69.893 | 63.07 | 57.565 | 41.139 | 39.116 | 35.662 | 30.175 | 20.673 | 35.388 | 185.187 | 167.103 | 36.937 | 46.337 | 41.053 | 35.294 | 31.151 | 32.241 | 26.294 | 28.286 | 31.195 | 38.337 | 44.895 | 27.866 | 31.274 | 29.935 | 32.611 | 23.025 | -1,934.6 | 27.756 | 24 | 21.635 | 19.782 | 23.308 | 19.621 | 15.833 | -966.541 | 11.224 | 13.003 | 7.148 | -945.285 | 9.498 | 8.154 | 7.046 | 8.693 | 11.044 | 6.498 | 5.456 | 5.062 | 6.115 | 5.801 | 7.661 | 9.771 | 9.915 | 6.705 | 5.125 | 6.7 | 4.5 | 3.5 | 3.1 | 3.6 | 5 | 4.8 | 2.8 | 4 | 4 | 3.6 | 4.2 | 2.2 | 3.8 | 3.8 | 2.3 | 6.5 | 3.7 | 2.8 | 3.1 | 3 | 2 | 1.6 | 1.2 | 3.1 | 1.1 | 1.3 | 1 | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 1.4 | 1.8 | 1.6 | 0.9 |
Total Current Liabilities
| 352.783 | 360.955 | 377.279 | 393.498 | 414.907 | 412.956 | 390.346 | 432.53 | 511.541 | 499.977 | 463.493 | 471.034 | 444.625 | 460.205 | 432.838 | 509.762 | 321.533 | 325.335 | 264.117 | 285.322 | 297.704 | 275.411 | 256.143 | 254.024 | 261.87 | 237.705 | 240.383 | 247.162 | 225.192 | 217.041 | 187.866 | 185.373 | 172.606 | 180.102 | 173.105 | 179.663 | 187.623 | 173.444 | 155.55 | 149.271 | 168.543 | 167.912 | 148.36 | 151.854 | 183.336 | 176.08 | 158.916 | 113.518 | 133.337 | 113.979 | 110.004 | 109.711 | 118.178 | 273.275 | 255.089 | 251.365 | 125.694 | 114.041 | 344.917 | 396.31 | 300.898 | 290.658 | 65.375 | 86.928 | 111.625 | 124.716 | 85.039 | 86.208 | 83.691 | 82.571 | 72.267 | 83.492 | 80.316 | 75.136 | 68.615 | 54.081 | 52.34 | 44.202 | 41.877 | 42.515 | 43.455 | 46.365 | 35.159 | 40.679 | 37.036 | 34.594 | 32.572 | 30.108 | 34.205 | 31.805 | 31.534 | 29.145 | 30.952 | 29.593 | 40.181 | 44.099 | 33.202 | 28.604 | 25.799 | 21.7 | 16.3 | 12.7 | 10.9 | 10.7 | 10.8 | 10.3 | 11.3 | 10.5 | 11.4 | 10.7 | 11.8 | 7.8 | 10.1 | 13.9 | 14.2 | 12.6 | 11.2 | 9.7 | 6.7 | 6.5 | 5.3 | 4.6 | 4.6 | 5.4 | 5.1 | 4.6 | 3.3 | 3.7 | 4 | 2.3 | 1.5 | 1.8 | 2.8 | 3.2 | 3.7 | 1.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 20.717 | 42.953 | 46.123 | 44.362 | 22.645 | 54.575 | 89.636 | 168.281 | 251.174 | 229.912 | 192.538 | 287.888 | 218 | 253.156 | 359.75 | 315.244 | 330.766 | 282.271 | 46.011 | 92.084 | 87.939 | 141.919 | 187.378 | 186.143 | 139.987 | 162.121 | 199.924 | 248.492 | 306.687 | 383.336 | 400.493 | 414.226 | 407.052 | 399.891 | 439.948 | 456.141 | 93.51 | 99.684 | 117.734 | 140.787 | 147.533 | 162.702 | 165.44 | 182.799 | 202.115 | 209.337 | 213.787 | 44.92 | 43.92 | 43.61 | 43.828 | 3.939 | 4.093 | 4.461 | 4.56 | 4.773 | 131.022 | 129.055 | 128.11 | 126.466 | 128.364 | 144.058 | 367.384 | 374.451 | 401.855 | 402.39 | 237.031 | 237.146 | 237.488 | 237.807 | 238.143 | 238.592 | 5.217 | 5.581 | 6.247 | 6.483 | 1.648 | 5.555 | 6.459 | 10.005 | 10.914 | 7.742 | 8.404 | 9.084 | 10.578 | 12.072 | 13.566 | 15.078 | 12.971 | 18.463 | 18.564 | 21.164 | 21.217 | 24.314 | 17.475 | 15.997 | 5.038 | 3.195 | 3.924 | 4.7 | 5.4 | 6 | 6.6 | 6 | 5 | 5.5 | 3.1 | 3.2 | 3.5 | 3.8 | 4.2 | 4.3 | 5.2 | 4.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 1.2 | 1.6 | 1 | 1.4 | 1.6 |
Deferred Revenue Non-Current
| 0 | 23.896 | 26.484 | 84.973 | 31.595 | 31.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.485 | 0 | 0 | 0 | 0 | -6.735 | 0 | -7.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11.6 | 43.567 | 44.544 | 13.662 | 12.982 | 13.55 | 13.012 | 12.903 | 30.095 | 31.541 | 32.432 | 32.23 | 34.729 | 34.761 | 34.561 | 34.598 | 14.445 | 16.244 | 16.348 | 16.333 | 18.661 | 19.048 | 18.003 | 17.993 | 26.308 | 26.322 | 26.321 | 25.176 | 28.617 | 28.587 | 28.225 | 28.213 | 32.219 | 32.207 | 32.275 | 31.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.36 | 8.596 | 7.418 | 7.743 | 18.189 | 18.52 | 16.982 | 6.485 | 0 | 0 | 0 | 0 | 6.735 | 0 | 7.104 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 120.973 | 105.573 | 63.415 | 106.46 | 130.805 | 129.412 | 126.894 | 91.679 | 107.05 | 106.155 | 116.98 | 100.619 | 127.442 | 101.85 | 106.213 | 103.73 | 114.857 | 117.686 | 111.501 | 92.862 | 128.411 | 126.629 | 134.176 | 90.779 | 87.168 | 87.809 | 94.925 | 93.925 | 85.209 | 82.858 | 80.242 | 80.273 | 97.15 | 90.81 | 88.325 | 89.953 | 74.591 | 77.115 | 78.918 | 78.932 | 78.134 | 74.324 | 71.771 | 78.866 | 63.332 | 58.246 | 59.472 | 41.185 | 35.347 | 35.458 | 34.703 | 30.699 | 34.159 | 31.899 | 31.093 | 37.52 | 44.929 | 44.61 | 41.635 | 40.455 | 36.82 | 48.238 | 28.766 | 44.499 | 16.774 | 35.793 | 7.156 | 6.249 | 5.61 | 5.267 | 4.932 | 1.101 | 0 | 0 | 0 | 0 | 4.711 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.059 | 0.059 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 |
Total Non-Current Liabilities
| 153.29 | 148.526 | 154.082 | 164.484 | 166.432 | 197.537 | 229.542 | 272.863 | 388.319 | 367.608 | 341.95 | 420.737 | 380.171 | 389.767 | 500.524 | 453.572 | 460.068 | 416.201 | 173.86 | 201.279 | 235.011 | 287.596 | 339.557 | 294.915 | 253.463 | 276.252 | 321.17 | 367.593 | 420.513 | 494.781 | 508.96 | 522.712 | 536.421 | 522.908 | 560.548 | 577.752 | 168.101 | 176.799 | 196.652 | 219.719 | 225.667 | 237.026 | 237.211 | 261.665 | 265.447 | 267.583 | 273.259 | 86.105 | 79.267 | 79.068 | 78.531 | 34.638 | 38.252 | 36.36 | 35.653 | 42.293 | 186.311 | 182.261 | 177.163 | 174.664 | 183.373 | 210.816 | 413.132 | 425.435 | 418.629 | 438.183 | 244.187 | 243.395 | 243.098 | 243.074 | 243.075 | 239.693 | 5.217 | 5.581 | 6.247 | 6.483 | 6.359 | 5.555 | 6.459 | 10.005 | 10.914 | 7.742 | 8.403 | 9.084 | 10.578 | 12.072 | 13.566 | 15.078 | 12.971 | 18.463 | 18.564 | 21.164 | 21.217 | 24.314 | 17.475 | 15.997 | 5.095 | 3.254 | 3.983 | 4.7 | 6 | 6.5 | 7.1 | 6.6 | 5.1 | 5.5 | 3 | 3.2 | 3.4 | 3.8 | 4.2 | 4.2 | 5.2 | 4.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 0.8 | 1.4 | 1.8 | 1.2 | 1.4 | 1.6 |
Total Liabilities
| 506.073 | 509.481 | 531.361 | 557.982 | 581.339 | 610.493 | 619.888 | 705.393 | 899.86 | 867.585 | 805.443 | 891.771 | 824.796 | 849.972 | 933.362 | 963.334 | 781.601 | 741.536 | 437.977 | 486.601 | 532.715 | 563.007 | 595.7 | 548.939 | 515.333 | 513.957 | 561.553 | 614.755 | 645.705 | 711.822 | 696.826 | 708.085 | 709.027 | 703.01 | 733.653 | 757.415 | 355.724 | 350.243 | 352.202 | 368.99 | 394.21 | 404.938 | 385.571 | 413.519 | 448.783 | 443.663 | 432.175 | 199.623 | 212.604 | 193.047 | 188.535 | 144.349 | 156.43 | 309.635 | 290.742 | 293.658 | 312.005 | 296.302 | 522.08 | 570.974 | 484.271 | 501.474 | 478.507 | 512.363 | 530.254 | 562.899 | 329.226 | 329.603 | 326.789 | 325.645 | 315.342 | 323.185 | 85.533 | 80.717 | 74.862 | 60.564 | 58.699 | 49.757 | 48.336 | 52.52 | 54.369 | 54.107 | 43.562 | 49.763 | 47.614 | 46.666 | 46.138 | 45.186 | 47.176 | 50.268 | 50.098 | 50.309 | 52.169 | 53.907 | 57.656 | 60.096 | 38.297 | 31.858 | 29.782 | 26.4 | 22.3 | 19.2 | 18 | 17.3 | 15.9 | 15.8 | 14.3 | 13.7 | 14.8 | 14.5 | 16 | 12 | 15.3 | 18.2 | 14.5 | 12.9 | 11.4 | 10 | 6.9 | 6.8 | 5.5 | 4.9 | 5 | 5.7 | 5.5 | 5 | 3.7 | 4.3 | 4.6 | 3 | 2.3 | 3.2 | 4.6 | 4.4 | 5.1 | 3.3 |
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 | 6.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 37.082 | 36.958 | 36.936 | 36.819 | 36.817 | 36.69 | 36.661 | 36.503 | 36.501 | 36.376 | 36.338 | 36.195 | 36.194 | 35.998 | 35.908 | 35.692 | 35.628 | 35.389 | 35.289 | 35.111 | 34.982 | 34.803 | 34.704 | 34.454 | 34.433 | 34.204 | 34.021 | 33.727 | 33.501 | 33.263 | 33.006 | 32.919 | 32.856 | 32.626 | 32.512 | 32.404 | 32.394 | 32.162 | 31.977 | 31.729 | 31.717 | 31.387 | 31.154 | 31.12 | 31.093 | 30.885 | 30.683 | 30.674 | 30.667 | 30.549 | 30.471 | 30.423 | 30.406 | 30.316 | 30.044 | 29.775 | 29.574 | 29.509 | 29.228 | 29.153 | 29.006 | 28.291 | 27.597 | 27.586 | 27.361 | 27.226 | 26.882 | 26.782 | 26.642 | 17.651 | 17.389 | 17.308 | 17.288 | 17.059 | 17.007 | 16.839 | 12.022 | 7.538 | 7.345 | 7.26 | 6.771 | 6.704 | 6.614 | 6.502 | 6.428 | 6.389 | 6.322 | 6.195 | 6.187 | 6.167 | 6.161 | 6.151 | 6.149 | 6.148 | 6.143 | 6.134 | 6.123 | 6.112 | 4.052 | 4 | 3.8 | 3.8 | 0 | 3.8 | 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
| 1,711.057 | 1,697.312 | 1,689.312 | 1,675.274 | 1,649.982 | 1,601.262 | 1,519.242 | 1,448.092 | 1,356.041 | 1,269.655 | 1,189.5 | 1,116.809 | 1,051.296 | 982.872 | 927.498 | 888.046 | 858.311 | 831.159 | 810.126 | 789.958 | 742.768 | 704.708 | 668.424 | 636.708 | 607.189 | 576.28 | 551.213 | 532.687 | 563.338 | 548.887 | 535.708 | 530.215 | 528.947 | 518.299 | 512.547 | 519.778 | 519.053 | 516.216 | 501.138 | 490.006 | 473.342 | 453.915 | 436.53 | 426.328 | 420.124 | 406.505 | 397.87 | 399.796 | 395.721 | 387.168 | 380.515 | 375.644 | 372.529 | 362.572 | 344.591 | 324.907 | 300.941 | 279.779 | 263.132 | 248.174 | 235.114 | 228.094 | 231.048 | 259.479 | 244.868 | 247.814 | 234.706 | 220.504 | 202.205 | 186.104 | 173.856 | 162.802 | 148.126 | 135.356 | 123.971 | 114.659 | 104.619 | 96.235 | 88.57 | 81.33 | 74 | 66.759 | 60.635 | 55.779 | 52.342 | 49.778 | 47.607 | 45.684 | 43.42 | 41.654 | 40.09 | 39.882 | 40.184 | 41.031 | 40.505 | 39.758 | 36.929 | 32.278 | 27.958 | 24.9 | 22.5 | 20.8 | 20 | 19.3 | 18.9 | 18.3 | 17.8 | 16.6 | 15.4 | 14.1 | 12.9 | 11.7 | 10.9 | 10.1 | 9.6 | 8.7 | 7.4 | 6.1 | 5 | 4 | 3.4 | 2.7 | 2.2 | 1.7 | 0.1 | 0.1 | 0.1 | 0.1 | -0.3 | -0.3 | -0.6 | -0.8 | -0.2 | 2.7 | 2.1 | 2.7 |
Accumulated Other Comprehensive Income/Loss
| -115.584 | -135.172 | -149.073 | -143.227 | -161.633 | -139.104 | -117.546 | -128.233 | -144.48 | -93.974 | -61.804 | -50.517 | -58.281 | -55.841 | -71.624 | -73.606 | -97.105 | -118.492 | -109.472 | -108.139 | -127.705 | -112.225 | -106.848 | -101.846 | -91.598 | -81.633 | -64.841 | -83.48 | -89.707 | -97.001 | -101.841 | -112.666 | -105.735 | -97.352 | -81.612 | -84.416 | -77.564 | -67.118 | -76.873 | -68.402 | -58.847 | -45.07 | -46.966 | -44.374 | -32.807 | -41.07 | -42.87 | -33.856 | -34.072 | -39.32 | -34.789 | -35.762 | -44.333 | -33.718 | -33.042 | -45.08 | -55.93 | -65.094 | -59.084 | -48.311 | -48.788 | -58.085 | -56.536 | -48.439 | -34.453 | -19.058 | -7.534 | 0.9 | 0.722 | 0.419 | 0.162 | 0.608 | 0.178 | -0.252 | -0.716 | -0.688 | -0.646 | 0.176 | 0.597 | 0.575 | -0.26 | -0.148 | 0.045 | -0.241 | -0.219 | -0.415 | -0.45 | -0.478 | -0.263 | -0.254 | -0.411 | -0.437 | -0.202 | -10.496 | -10.496 | -10.496 | -9.053 | -6.713 | -6.713 | -5.7 | -5.1 | -4.4 | -3.9 | -3.3 | -2.6 | -2.6 | -2.5 | -2.6 | -2.4 | -1.8 | -2.1 | -1.8 | -1.6 | -1.4 | -1.2 | -1.2 | -0.9 | -0.9 | -0.9 | -0.9 | -0.8 | -0.8 | -0.8 | -0.8 | -1 | -1 | -1 | -1 | -1 | -0.9 | -0.8 | 0 | -0.9 | -0.7 | -0.5 | -0.4 |
Other Total Stockholders Equity
| 179.029 | 175.257 | 171.415 | 171.875 | 164.496 | 163.632 | 157.108 | 157.283 | 147.86 | 141.262 | 133.469 | 134.755 | 126.854 | 119.555 | 110.787 | 113.688 | 401.739 | 395.329 | 389.086 | 389.494 | 379.808 | 376.683 | 372.395 | 362.147 | 357.644 | 353.564 | 348.16 | 348.57 | 346.111 | 341.321 | 332.367 | 325.551 | 342.53 | 338.354 | 335.122 | 333.077 | 335.835 | 330.339 | 324.023 | 314.942 | 305.143 | 298.92 | 293.136 | 289.668 | 292.505 | 288.284 | 283.876 | 280.571 | 275.198 | 271.649 | 267.422 | 263.455 | 244.677 | 240.988 | 237.435 | 231.842 | 223.745 | 220.353 | 215.573 | 211.618 | 205.549 | 185.134 | 170.416 | 152.519 | 131.331 | 127.248 | 124.391 | 121.412 | 124.155 | 125.856 | 117.823 | 104.795 | 111.424 | 103.078 | 100.106 | 94.664 | 85.938 | 29.044 | 24.465 | 22.983 | 14.052 | 13.011 | 11.336 | 9.41 | 7.146 | 6.777 | 6.413 | 6.278 | 6.16 | 6.027 | 5.98 | 5.528 | 5.449 | 5.442 | 5.41 | 5.361 | 4.576 | 4.508 | 6.363 | 4.1 | 4.4 | 4.4 | 12.1 | 4.4 | 10.7 | 10.7 | 10.5 | 10.5 | 10.3 | 9.6 | 9.8 | 9.6 | 9.4 | 9.2 | 8.9 | 9 | 8 | 7.6 | 7.5 | 7.4 | 7.5 | 7.1 | 6.9 | 6.9 | 7.7 | 7.4 | 7.2 | 6.9 | 7.2 | 6.8 | 7 | 6.1 | 5.2 | 5.1 | 2.4 | 2.2 |
Total Shareholders Equity
| 1,811.584 | 1,774.355 | 1,748.59 | 1,740.741 | 1,689.662 | 1,662.48 | 1,595.465 | 1,513.645 | 1,395.922 | 1,353.319 | 1,297.503 | 1,237.242 | 1,156.063 | 1,082.584 | 1,002.569 | 963.82 | 1,198.573 | 1,143.385 | 1,125.029 | 1,106.424 | 1,029.853 | 1,003.969 | 968.675 | 931.463 | 907.668 | 882.415 | 868.553 | 831.504 | 853.243 | 826.47 | 799.24 | 776.019 | 798.598 | 791.927 | 798.569 | 807.612 | 809.718 | 811.599 | 780.265 | 768.275 | 751.355 | 739.152 | 713.854 | 702.742 | 710.915 | 684.604 | 669.559 | 677.185 | 667.514 | 650.046 | 643.619 | 633.76 | 603.279 | 600.158 | 579.028 | 541.444 | 498.33 | 464.547 | 448.849 | 440.634 | 420.881 | 383.434 | 372.525 | 372.327 | 369.107 | 383.23 | 378.445 | 369.598 | 353.724 | 330.03 | 309.23 | 294.167 | 277.016 | 255.241 | 240.368 | 225.474 | 201.933 | 132.993 | 120.977 | 112.148 | 94.563 | 86.326 | 78.63 | 71.45 | 65.697 | 62.529 | 59.892 | 57.679 | 55.504 | 53.594 | 51.82 | 51.124 | 51.58 | 52.621 | 52.058 | 51.253 | 47.628 | 42.898 | 38.373 | 35 | 30.7 | 29 | 28.2 | 27.5 | 27 | 26.4 | 25.8 | 24.5 | 23.3 | 21.9 | 20.6 | 19.5 | 18.7 | 17.9 | 17.3 | 16.5 | 14.5 | 13 | 11.8 | 10.7 | 10.3 | 9.2 | 8.5 | 8 | 7 | 6.7 | 6.5 | 6 | 5.9 | 5.6 | 5.6 | 5.3 | 4.1 | 7.1 | 4 | 4.5 |
Total Equity
| 1,883.309 | 1,851.576 | 1,824.811 | 1,809.677 | 1,758.883 | 1,730.578 | 1,665.673 | 1,582.919 | 1,462.704 | 1,417.459 | 1,360.019 | 1,302.724 | 1,217.113 | 1,142.997 | 1,056.98 | 1,016.123 | 1,251.051 | 1,195.627 | 1,182.289 | 1,152.783 | 1,077.098 | 1,051.152 | 1,017.298 | 977.432 | 952.451 | 922.815 | 909.809 | 873.918 | 894.884 | 867.307 | 844.179 | 820.467 | 843.413 | 839.856 | 846.28 | 855.265 | 857.469 | 854.941 | 822.828 | 810.167 | 794.03 | 780.797 | 755.033 | 743.677 | 753.337 | 727.911 | 712.463 | 720.44 | 710.563 | 666.746 | 659.273 | 648.715 | 617.299 | 613.429 | 591.056 | 552.892 | 510.379 | 476.389 | 459.788 | 450.924 | 430.343 | 392.075 | 380.58 | 381.78 | 378.209 | 391.678 | 386.217 | 376.762 | 360.113 | 335.778 | 314.432 | 298.954 | 281.337 | 259.23 | 244.096 | 228.951 | 205.868 | 136.623 | 124.349 | 115.281 | 97.352 | 88.926 | 81.355 | 74.032 | 68.128 | 64.861 | 62.135 | 59.824 | 57.549 | 55.556 | 53.684 | 52.949 | 53.356 | 54.341 | 53.734 | 52.854 | 49.049 | 44.137 | 39.437 | 36 | 31.6 | 29.8 | 29 | 28.1 | 27.5 | 26.8 | 26 | 24.7 | 24.6 | 23.1 | 21.7 | 20.5 | 19.8 | 19.1 | 18 | 16.5 | 14.5 | 13 | 11.8 | 10.7 | 10.3 | 9.2 | 8.5 | 8 | 7 | 6.7 | 6.5 | 6 | 5.9 | 5.6 | 5.6 | 5.3 | 4.1 | 7.1 | 4 | 4.5 |
Total Liabilities & Shareholders Equity
| 2,389.382 | 2,361.057 | 2,356.172 | 2,367.659 | 2,340.222 | 2,341.071 | 2,285.561 | 2,288.312 | 2,362.564 | 2,285.044 | 2,165.462 | 2,194.495 | 2,041.909 | 1,992.969 | 1,990.342 | 1,979.457 | 2,032.652 | 1,937.163 | 1,620.266 | 1,639.384 | 1,609.813 | 1,614.159 | 1,612.998 | 1,526.371 | 1,467.784 | 1,436.772 | 1,471.362 | 1,488.673 | 1,540.589 | 1,579.129 | 1,541.005 | 1,528.552 | 1,552.44 | 1,542.866 | 1,579.933 | 1,612.68 | 1,213.193 | 1,205.184 | 1,175.03 | 1,179.157 | 1,188.24 | 1,185.735 | 1,140.604 | 1,157.196 | 1,202.12 | 1,171.574 | 1,144.638 | 920.063 | 923.167 | 859.793 | 847.808 | 793.064 | 773.729 | 923.064 | 881.798 | 846.55 | 822.384 | 772.691 | 981.868 | 1,021.898 | 914.614 | 893.549 | 859.087 | 894.143 | 908.463 | 954.577 | 715.443 | 706.365 | 686.902 | 661.423 | 629.774 | 622.139 | 366.87 | 339.947 | 318.958 | 289.515 | 264.567 | 186.38 | 172.685 | 167.801 | 151.721 | 143.033 | 124.917 | 123.795 | 115.742 | 111.527 | 108.273 | 105.01 | 104.725 | 105.824 | 103.782 | 103.258 | 105.525 | 108.248 | 111.39 | 112.95 | 87.346 | 75.995 | 69.219 | 62.4 | 53.9 | 49 | 47 | 45.4 | 43.4 | 42.6 | 40.3 | 38.4 | 39.4 | 37.6 | 37.7 | 32.5 | 35.1 | 37.3 | 32.5 | 29.4 | 25.9 | 23 | 18.7 | 17.5 | 15.8 | 14.1 | 13.5 | 13.7 | 12.5 | 11.7 | 10.2 | 10.3 | 10.5 | 8.6 | 7.9 | 8.5 | 8.7 | 11.5 | 9.1 | 7.8 |