DXP Enterprises, Inc.
NASDAQ:DXPE
50.92 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 50.026 | 139.788 | 173.211 | 27.176 | 15.533 | 58.282 | 46.026 | 16.972 | 20.574 | 36.559 | 48.989 | 63.043 | 79.169 | 127.361 | 117.353 | 97.287 | 78.678 | 32.73 | 54.203 | 28.436 | 25.429 | 30.606 | 40.304 | 15.994 | 2.489 | 12.646 | 22.047 | 19.473 | 2.479 | 0.995 | 1.59 | 3.429 | 1.087 | 0.622 | 1.693 | 8.137 | 8.137 | 2.409 | 0.047 | 9.923 | 12.093 | 12.131 | 5.469 | 8.271 | 12.094 | 7.235 | 10.455 | 12.18 | 6.591 | 3.522 | 1.507 | 1.685 | 1.14 | 3.348 | 0.77 | 1.208 | 4.037 | 4.186 | 2.344 | 2.163 | 2.47 | 6.283 | 5.698 | 4.709 | 5.96 | 3.812 | 3.978 | 3.929 | 15.622 | 3.222 | 2.544 | 2.768 | 2.441 | 1.514 | 0.57 | 1.022 | 2.055 | 1.793 | 2.303 | 1.415 | 0.988 | 0.884 | 0.636 | 0.757 | 0.926 | 0.665 | 1.171 | 0.64 | 1.783 | 1.107 | 2.26 | 0.233 | 1.433 | 0.456 | 2.744 | 0.395 | 1.391 | 0.905 | 2.991 | 0.8 | 1.1 | 1 | 1.6 | 2.1 | 1.9 | 2.3 | 0.7 | 0.6 | 0 | 1 | 0.9 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.026 | 139.788 | 173.211 | 27.176 | 15.533 | 58.282 | 46.026 | 16.972 | 20.574 | 36.559 | 48.989 | 63.043 | 79.169 | 127.361 | 117.353 | 97.287 | 78.678 | 32.73 | 54.203 | 28.436 | 25.429 | 30.606 | 40.304 | 15.994 | 2.489 | 12.646 | 22.047 | 19.473 | 2.479 | 0.995 | 1.59 | 3.429 | 1.087 | 0.622 | 1.693 | 8.137 | 8.137 | 2.409 | 0.047 | 9.923 | 12.093 | 12.131 | 5.469 | 8.271 | 12.094 | 7.235 | 10.455 | 12.18 | 6.591 | 3.522 | 1.507 | 1.685 | 1.14 | 3.348 | 0.77 | 1.208 | 4.037 | 4.186 | 2.344 | 2.163 | 2.47 | 6.283 | 5.698 | 4.709 | 5.96 | 3.812 | 3.978 | 3.929 | 15.622 | 3.222 | 2.544 | 2.768 | 2.441 | 1.514 | 0.57 | 1.022 | 2.055 | 1.793 | 2.303 | 1.415 | 0.988 | 0.884 | 0.636 | 0.757 | 0.926 | 0.665 | 1.171 | 0.64 | 1.783 | 1.107 | 2.26 | 0.233 | 1.433 | 0.456 | 2.744 | 0.395 | 1.391 | 0.905 | 2.991 | 0.8 | 1.1 | 1 | 1.6 | 2.1 | 1.9 | 2.3 | 0.7 | 0.6 | 0 | 1 | 0.9 |
Net Receivables
| 363.324 | 349.05 | 353.494 | 368.576 | 373.119 | 354.326 | 346.961 | 314.296 | 299.281 | 249.736 | 245.078 | 234.437 | 214.659 | 188.191 | 187.52 | 180.391 | 185.512 | 230.657 | 220.567 | 245.514 | 246.334 | 235.417 | 225.303 | 223.209 | 224.19 | 203.71 | 195.627 | 191.83 | 182.786 | 177.831 | 169.898 | 169.895 | 180.174 | 182.193 | 186.809 | 207.775 | 207.775 | 235.27 | 259.319 | 269.537 | 281.872 | 250.319 | 192.003 | 196.036 | 188.64 | 189.292 | 174.832 | 188.698 | 157.781 | 147.916 | 137.024 | 121.247 | 114.725 | 110.734 | 100.183 | 98.78 | 91.487 | 82.977 | 77.301 | 78.336 | 77.851 | 82.068 | 101.191 | 106.491 | 96.626 | 85.171 | 79.969 | 80.995 | 46.558 | 44.597 | 41.537 | 35.043 | 40.102 | 34.055 | 29.279 | 25.595 | 22.093 | 22.192 | 19.126 | 22.999 | 23.028 | 21.664 | 19.412 | 20.108 | 19.346 | 20.804 | 17.56 | 19.224 | 19.402 | 19.677 | 18.757 | 20.662 | 21.868 | 23.65 | 24.377 | 22.926 | 22.578 | 22.479 | 21.268 | 23.3 | 23.7 | 26 | 24.4 | 26.7 | 27.6 | 26.8 | 25.7 | 26.9 | 25.7 | 19.9 | 17.1 |
Inventory
| 107.483 | 108.186 | 103.805 | 105.145 | 104.95 | 109.403 | 101.392 | 131.29 | 119.694 | 111.862 | 100.894 | 106.376 | 103.447 | 103.407 | 97.071 | 118.864 | 131.828 | 133.021 | 129.364 | 131.916 | 128.012 | 121.754 | 114.83 | 116.545 | 110.767 | 103.194 | 91.413 | 87.72 | 90.697 | 84.325 | 83.699 | 98.189 | 98.397 | 105.872 | 103.819 | 108.128 | 108.128 | 112.659 | 115.658 | 117.051 | 111.858 | 110.703 | 105.271 | 110.207 | 108.806 | 99.719 | 101.422 | 98.969 | 99.389 | 95.327 | 93.901 | 79.112 | 77.662 | 79.075 | 75.887 | 70.873 | 68.036 | 70.112 | 72.581 | 91.088 | 102.876 | 111.724 | 119.097 | 112.471 | 89.883 | 88.297 | 84.196 | 70.02 | 37.022 | 35.923 | 37.31 | 33.322 | 29.985 | 26.167 | 22.811 | 19.01 | 18.604 | 17.927 | 16.995 | 17.803 | 19.253 | 19.389 | 19.145 | 18.899 | 20.408 | 20.549 | 20.392 | 21.153 | 22.269 | 21.889 | 22.922 | 23.536 | 23.651 | 23.78 | 23.504 | 25.208 | 24.764 | 24.62 | 24.238 | 24.1 | 30.1 | 31.5 | 28.9 | 29 | 29.7 | 28.9 | 26 | 28 | 28.4 | 16.7 | 17.2 |
Other Current Assets
| 23.262 | 19.808 | 18.044 | 15.799 | 15.274 | 17.238 | 21.644 | 11.652 | 13.645 | 14.317 | 9.522 | 6.444 | 6.914 | 7.534 | 4.548 | 6.061 | 6.12 | 6.776 | 4.223 | 6.328 | 4.729 | 5.597 | 4.938 | 5.64 | 4.75 | 4.58 | 5.296 | 4.29 | 3.875 | 3.816 | 2.138 | 6.707 | 8.05 | 8.405 | 2.644 | 4.172 | 4.172 | 5.075 | 3.004 | 4.904 | 5.18 | 5.178 | 2.693 | 3.692 | 3.418 | 3.363 | 3.811 | 8.358 | 8.498 | 7.996 | 6.769 | 7.115 | 7.157 | 7.315 | 8.469 | 11.691 | 13.265 | 12.445 | 11.366 | 6.234 | 9.666 | 7.436 | 6.714 | 5.408 | 4.338 | 3.982 | 3.441 | 3.569 | 2.019 | 2.11 | 1.739 | 2.08 | 6.084 | 2.599 | 2.033 | 1.725 | 1.858 | 2.166 | 1.272 | 1.55 | 1.785 | 2 | 1.238 | 1.575 | 1.618 | 1.576 | 1.328 | 2.172 | -1 | 2.325 | 2.055 | 1.718 | 1.996 | 0.863 | 1.886 | 1.758 | 1.678 | 1.479 | 1.544 | 2.5 | 3.7 | 3 | 2.3 | 2.5 | 2.5 | 1.9 | 1.8 | 0.8 | 1 | 0.8 | 1 |
Total Current Assets
| 544.095 | 616.832 | 648.554 | 516.787 | 508.967 | 539.34 | 516.114 | 474.301 | 453.285 | 412.565 | 404.574 | 410.391 | 404.28 | 426.584 | 406.583 | 402.694 | 402.229 | 403.308 | 408.481 | 412.318 | 404.628 | 393.496 | 385.59 | 361.784 | 342.595 | 324.529 | 317.915 | 306.927 | 279.837 | 266.967 | 266.798 | 288.049 | 297.523 | 306.492 | 303.961 | 337.031 | 337.031 | 363.321 | 386.278 | 409.843 | 419.32 | 390.091 | 313.149 | 325.364 | 319.979 | 306.334 | 295.702 | 308.205 | 272.259 | 254.761 | 239.201 | 209.159 | 200.684 | 200.472 | 185.309 | 182.552 | 176.825 | 169.72 | 163.592 | 181.917 | 192.863 | 207.511 | 232.7 | 229.079 | 196.807 | 181.262 | 171.584 | 158.513 | 101.221 | 85.852 | 83.13 | 73.213 | 78.612 | 64.335 | 56.202 | 47.352 | 44.61 | 44.078 | 39.696 | 43.767 | 45.054 | 43.937 | 40.431 | 41.339 | 42.298 | 43.594 | 40.451 | 43.189 | 44.851 | 44.998 | 45.994 | 46.149 | 48.948 | 50 | 52.511 | 50.287 | 50.411 | 49.483 | 50.041 | 50.7 | 58.6 | 61.5 | 57.2 | 60.3 | 61.7 | 59.9 | 54.2 | 56.3 | 55.1 | 38.4 | 36.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 118.927 | 117.482 | 110.347 | 104.739 | 101.589 | 100.107 | 103.366 | 100.711 | 109.872 | 106.536 | 109.101 | 104.989 | 108.629 | 114.059 | 112.087 | 116.109 | 124.149 | 129.135 | 129.894 | 125.812 | 124.628 | 122.255 | 51.33 | 52.617 | 53.035 | 52.257 | 53.337 | 55.703 | 56.61 | 58.304 | 60.807 | 63.1 | 66.43 | 68.185 | 68.503 | 70.349 | 70.349 | 68.985 | 69.979 | 71.027 | 72.021 | 70.657 | 58.253 | 60.751 | 60.402 | 58.824 | 58.713 | 52.867 | 27.972 | 17.007 | 16.911 | 15.67 | 15.809 | 14.612 | 14.917 | 15.501 | 15.896 | 15.955 | 16.955 | 17.75 | 19.422 | 20.155 | 20.331 | 20.205 | 18.418 | 17.773 | 17.119 | 16.574 | 10.508 | 10.2 | 9.944 | 8.66 | 9.968 | 8.91 | 8.752 | 7.455 | 7.488 | 8.12 | 8.261 | 8.473 | 6.991 | 7.186 | 7.395 | 7.479 | 7.699 | 7.928 | 8.034 | 8.206 | 8.47 | 8.657 | 8.82 | 9.095 | 9.261 | 9.565 | 9.314 | 11.408 | 11.499 | 11.958 | 12.931 | 13 | 13.8 | 13.1 | 13.2 | 12.1 | 12.3 | 10.4 | 10.4 | 10.5 | 10.7 | 7.8 | 7.8 |
Goodwill
| 426.821 | 370.949 | 343.991 | 342.122 | 342.273 | 333.816 | 333.759 | 332.988 | 334.779 | 301.563 | 308.506 | 308.88 | 300.865 | 248.499 | 248.339 | 166.375 | 202.502 | 202.502 | 194.052 | 194.052 | 194.052 | 194.052 | 194.052 | 194.052 | 194.033 | 194.074 | 187.591 | 187.591 | 187.591 | 187.591 | 187.591 | 197.211 | 197.211 | 197.211 | 197.362 | 206.86 | 206.86 | 253.312 | 253.312 | 373.719 | 372.829 | 374.089 | 188.11 | 186.847 | 177.258 | 147.347 | 145.788 | 141.927 | 119.844 | 103.607 | 101.764 | 85.942 | 85.942 | 84.942 | 84.942 | 79.488 | 79.488 | 60.542 | 60.542 | 100.993 | 100.001 | 99.716 | 98.718 | 89.081 | 61.71 | 61.71 | 60.849 | 97.347 | 30.099 | 23.329 | 16.964 | 13.719 | 13.618 | 7.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 85.895 | 67.675 | 63.895 | 67.913 | 72.466 | 74.83 | 79.585 | 84.516 | 83.131 | 77.005 | 79.205 | 83.589 | 83.175 | 76.008 | 80.088 | 47.616 | 50.54 | 53.324 | 52.582 | 56.072 | 59.953 | 63.609 | 67.207 | 71.783 | 75.682 | 80.037 | 78.525 | 83.045 | 86.707 | 90.665 | 94.831 | 99.662 | 104.441 | 108.957 | 112.297 | 117.601 | 117.601 | 123.088 | 130.333 | 139.954 | 146.928 | 145.317 | 69.722 | 73.412 | 71.287 | 58.131 | 63.189 | 76.184 | 55.766 | 43.63 | 43.194 | 27.431 | 29.026 | 30.63 | 32.236 | 28.38 | 29.9 | 24.428 | 25.727 | 39.807 | 41.614 | 43.421 | 45.227 | 53.62 | 33.671 | 34.903 | 35.852 | 0 | 0 | 0 | 6.464 | 0 | 0 | 0 | 7.436 | 2.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.469 | 0 | 2.508 | 2.523 | 2.547 | 9.785 | 9.881 | 9.974 | 10.068 | 10.2 | 10.3 | 10.4 | 10.4 | 10.7 | 9.7 | 0 | 2.7 | 0 | 0 | 0 | 0.7 |
Goodwill and Intangible Assets
| 512.716 | 438.624 | 407.886 | 410.035 | 414.739 | 408.646 | 413.344 | 417.504 | 417.91 | 378.568 | 387.711 | 392.469 | 384.04 | 324.507 | 328.427 | 213.991 | 253.042 | 255.826 | 246.634 | 250.124 | 254.005 | 257.661 | 261.259 | 265.835 | 269.715 | 274.111 | 266.116 | 270.636 | 274.298 | 278.256 | 282.422 | 296.873 | 301.652 | 306.168 | 309.659 | 324.461 | 324.461 | 376.4 | 383.645 | 513.673 | 519.757 | 519.406 | 257.832 | 260.259 | 248.545 | 205.478 | 208.977 | 218.111 | 175.61 | 147.237 | 144.958 | 113.373 | 114.968 | 115.572 | 117.178 | 107.868 | 109.388 | 84.97 | 86.269 | 140.8 | 141.615 | 143.137 | 143.945 | 142.701 | 95.381 | 96.613 | 96.701 | 97.347 | 30.099 | 23.329 | 23.428 | 13.719 | 13.618 | 7.459 | 7.436 | 2.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.469 | 2.488 | 2.508 | 2.523 | 2.547 | 9.785 | 9.881 | 9.974 | 10.068 | 10.2 | 10.3 | 10.4 | 10.4 | 10.7 | 9.7 | 0 | 2.7 | 0 | 0 | 0 | 0.7 |
Long Term Investments
| 0 | 0 | 0 | -2.068 | -2.205 | 0 | -33.113 | 0 | 0 | -7.927 | -7.516 | -8.501 | -2.867 | -2.369 | 0 | -4.148 | -10.774 | -11.468 | 0 | -11.056 | -9.662 | -9.422 | 0 | -8.048 | -7.966 | -8.429 | 0 | 0 | -11.765 | -10.388 | 0 | -9.829 | -9.815 | -9.4 | 0 | 0 | -8.301 | -7.908 | 0 | 0 | 0 | 0 | 0 | 0 | -7.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.903 | -4.241 | -3.863 | 0 | -2.084 | -1.922 | 0 | -1.474 | -1.235 | -1.19 | 0 | 0 | -0.925 | -0.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 2.068 | 2.205 | 2.09 | 33.113 | 8.947 | 12.024 | 7.927 | 7.516 | 8.501 | 2.867 | 2.369 | 0 | 4.148 | 10.774 | 11.468 | 0 | 11.056 | 9.662 | 9.422 | 0 | 8.048 | 7.966 | 8.429 | 0 | 0 | 11.765 | 10.388 | 0 | 9.829 | 9.815 | 9.4 | 0 | 0 | 8.301 | 7.908 | 0 | 0 | 0 | 0 | 0 | 0 | 7.021 | 0 | 0 | 0 | 0 | 1.419 | 1.588 | 1.882 | 2.268 | 2.587 | 2.289 | 2.813 | 2.938 | 3.042 | 3.289 | 0 | 5.903 | 4.241 | 3.863 | 0 | 2.084 | 1.922 | 0 | 1.474 | 1.235 | 1.19 | 0 | 0.142 | 0.925 | 0.896 | 0 | 0.193 | 0.215 | 0.236 | 0.257 | 0.338 | 0.356 | 0.378 | 0.403 | 0.469 | 0.481 | 0.493 | 0.508 | 0.425 | 0 | 0.476 | 0 | 1.54 | 1.491 | 1.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 |
Other Non-Current Assets
| 13.408 | 11.217 | 10.649 | 13.543 | 9.138 | 2.978 | 4.456 | -5.388 | -8.201 | 4.646 | 4.806 | 5.108 | 5.448 | 4.332 | 4.764 | 3.924 | 3.71 | 3.422 | 3.211 | 3.3 | 3.346 | 1.795 | 1.783 | 1.596 | 1.587 | 1.707 | 1.715 | 1.809 | 1.734 | 1.787 | 1.498 | 1.669 | 1.676 | 1.822 | 1.857 | 1.893 | 1.893 | 1.736 | 4.444 | 4.752 | 5.045 | 5.376 | 6.043 | 5.127 | 5.099 | 4.972 | 6.34 | 5.331 | 2.372 | 2.249 | 2.68 | 0.941 | 0.932 | 0.943 | 0.931 | 0.877 | 0.884 | 0.736 | 0.822 | 0.801 | 0.707 | 0.811 | 0.88 | 0.828 | 0.995 | 0.99 | 0.762 | 0.802 | 0.297 | 0.255 | 0.305 | 0.278 | 0.716 | 0.584 | 0.53 | 0.068 | 0.053 | 0.099 | 0.069 | 0.1 | 0.152 | 0.138 | 0.146 | 0.155 | 0.135 | 0.105 | 0.255 | 1.55 | 3.011 | 1.595 | 1.651 | 1.666 | 1.694 | 1.261 | 2.767 | 1.044 | 1.067 | 1.074 | 0.926 | 1.1 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 6.9 | 0.3 | 3.2 | 3.3 | 0.5 | 0 |
Total Non-Current Assets
| 645.051 | 567.323 | 528.882 | 528.317 | 525.466 | 513.821 | 521.166 | 521.774 | 531.605 | 489.75 | 501.618 | 502.566 | 498.117 | 442.898 | 445.278 | 334.024 | 380.901 | 388.383 | 379.739 | 379.236 | 381.979 | 381.711 | 314.372 | 320.048 | 324.337 | 328.075 | 321.168 | 328.148 | 332.642 | 338.347 | 344.727 | 361.642 | 369.758 | 376.175 | 380.019 | 396.703 | 396.703 | 447.121 | 458.068 | 589.452 | 596.823 | 595.439 | 322.128 | 326.137 | 314.046 | 269.274 | 274.03 | 276.309 | 205.954 | 167.912 | 166.137 | 131.866 | 133.977 | 133.714 | 135.315 | 127.059 | 129.106 | 104.703 | 107.335 | 159.351 | 161.744 | 164.103 | 165.156 | 163.734 | 114.794 | 115.376 | 114.582 | 114.723 | 40.904 | 33.784 | 33.677 | 22.799 | 24.302 | 16.953 | 16.718 | 10.498 | 7.756 | 8.455 | 8.587 | 8.911 | 7.499 | 7.702 | 7.944 | 8.103 | 8.315 | 8.526 | 8.797 | 10.181 | 11.481 | 10.728 | 12.94 | 14.789 | 14.954 | 14.662 | 14.628 | 22.237 | 22.447 | 23.006 | 23.925 | 24.3 | 24.5 | 23.9 | 24.1 | 23.3 | 22.5 | 17.3 | 13.4 | 13.7 | 14 | 8.7 | 8.8 |
Total Assets
| 1,189.146 | 1,184.155 | 1,177.436 | 1,045.104 | 1,034.433 | 1,053.161 | 1,037.28 | 996.075 | 984.89 | 902.315 | 906.192 | 912.957 | 902.397 | 869.482 | 851.861 | 736.718 | 783.13 | 791.691 | 788.22 | 791.554 | 786.607 | 775.207 | 699.962 | 681.832 | 666.932 | 652.605 | 639.083 | 635.075 | 612.479 | 605.314 | 611.525 | 649.691 | 667.281 | 682.667 | 683.98 | 733.734 | 733.734 | 810.442 | 844.346 | 999.295 | 1,016.143 | 985.53 | 635.277 | 651.501 | 634.025 | 575.608 | 569.732 | 584.514 | 478.213 | 422.673 | 405.338 | 341.025 | 334.661 | 334.186 | 320.624 | 309.611 | 305.931 | 274.423 | 270.927 | 341.268 | 354.607 | 371.614 | 397.856 | 392.813 | 311.601 | 296.638 | 286.166 | 273.236 | 142.125 | 119.636 | 116.807 | 96.012 | 102.914 | 81.288 | 72.92 | 57.85 | 52.366 | 52.533 | 48.283 | 52.678 | 52.553 | 51.639 | 48.375 | 49.442 | 50.613 | 52.12 | 49.248 | 53.37 | 56.332 | 55.726 | 58.934 | 60.938 | 63.902 | 64.662 | 67.139 | 72.524 | 72.858 | 72.489 | 73.966 | 75 | 83.1 | 85.4 | 81.3 | 83.6 | 84.2 | 77.2 | 67.6 | 70 | 69.1 | 47.1 | 45 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 101.185 | 97.324 | 96.469 | 101.439 | 93.978 | 106.32 | 100.784 | 97.947 | 103.641 | 81.45 | 77.842 | 91.385 | 91.053 | 81.595 | 75.744 | 81.57 | 82.407 | 82.647 | 76.438 | 83.174 | 89.293 | 92.46 | 87.407 | 91.117 | 95.013 | 90.93 | 80.303 | 81.518 | 88.953 | 79.279 | 78.698 | 77.028 | 72.494 | 73.914 | 77.108 | 82.664 | 82.664 | 93.73 | 100.774 | 104.947 | 109.741 | 101.807 | 78.853 | 91.918 | 80.543 | 78.617 | 74.356 | 73.496 | 75.521 | 77.231 | 62.123 | 61.17 | 66.713 | 62.238 | 55.019 | 54.361 | 60.513 | 53.636 | 51.185 | 42.119 | 42.038 | 53.273 | 57.539 | 62.459 | 65.221 | 57.056 | 55.02 | 52.926 | 22.119 | 22.953 | 25.706 | 18.836 | 22.512 | 15.687 | 15.919 | 14.362 | 15.114 | 14.57 | 12.905 | 16.592 | 15.568 | 17.21 | 14.559 | 14.656 | 15.001 | 15.115 | 14.057 | 16.42 | 17.739 | 16.879 | 16.979 | 18.819 | 19.831 | 19.284 | 18.498 | 19.8 | 17.967 | 17.798 | 15.57 | 16.9 | 21.2 | 18.3 | 14.8 | 15.6 | 16.2 | 18.2 | 14.4 | 15.8 | 16 | 8.9 | 7 |
Short Term Debt
| 20.718 | 21.296 | 24.267 | 19.828 | 21.693 | 22.067 | 22.452 | 61.432 | 50.842 | 21.393 | 21.503 | 21.513 | 20.812 | 20.89 | 19.191 | 19.105 | 18.379 | 18.426 | 20.103 | 20.211 | 21.307 | 21.074 | 3.407 | 3.394 | 3.394 | 3.387 | 3.381 | 3.365 | 217.974 | 224.715 | 51.354 | 115.222 | 112.091 | 363.521 | 50.829 | 47.699 | 47.699 | 41.603 | 38.608 | 38.816 | 39.022 | 39.142 | 26.213 | 23.776 | 22.057 | 22.057 | 22.057 | 18.098 | 3.127 | 2.303 | 0.694 | 0.692 | 10.757 | 10.925 | 10.93 | 10.924 | 11.862 | 12.137 | 12.595 | 13.545 | 13.817 | 14.047 | 13.965 | 13.793 | 3.894 | 4.18 | 4.2 | 3.077 | 2.318 | 2.71 | 2.771 | 1.891 | 2.139 | 1.324 | 1.358 | 0.21 | 0.221 | 1.403 | 1.42 | 1.422 | 1.305 | 1.301 | 1.474 | 1.422 | 1.501 | 1.585 | 1.625 | 2.045 | 2.038 | 2.04 | 7.273 | 8.473 | 8.211 | 9.101 | 9.675 | 8.717 | 3.385 | 3.422 | 3.206 | 3.1 | 3.9 | 3.8 | 3.8 | 3.1 | 1.2 | 1.2 | 1.5 | 0.9 | 0.7 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 6.266 | 0 | 0.587 | 1.423 | 0.104 | 9.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0 | 0 | 0 | 2.269 | 1.44 | 0 | 3.198 | 1.642 | 2.558 | 0.107 | 1.243 | 3.133 | 0 | 4.913 | 4.913 | 4.081 | 8.13 | 1.71 | 1.931 | 4.917 | 0.853 | 8.033 | 0 | 4.921 | 1.696 | 3.387 | 0.986 | 6.228 | 2.409 | 1.479 | 1.974 | 1.524 | 0 | 6.221 | 3.49 | 1.652 | 0 | 0 | 5.198 | 4.331 | 7.894 | 0 | 1.522 | 4.013 | 1.708 | 2.44 | 0.539 | 1.415 | 1.042 | 0.198 | 1.585 | 1.846 | 2.033 | 2.753 | 0.722 | 0.559 | 0.432 | 0.413 | 0.273 | 0.378 | 1.04 | 0 | 0 | 0 | 0 | 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
| 25.366 | 20.814 | 21.666 | 19.776 | 20.888 | 24.69 | 30.539 | 29.761 | 19.541 | 18.826 | 16.505 | 8.543 | 9.726 | 9.917 | 7.749 | 13.353 | 9.006 | 10.365 | 15.279 | 11.807 | 11.045 | 12.074 | 13.919 | 8.43 | 10.957 | 6.874 | 6.438 | 7.942 | 5.067 | 7.092 | 5.254 | 5.528 | 3.872 | 7.318 | 9.097 | 9.436 | 9.436 | 11.282 | 13.102 | 3.813 | 5.648 | 4.682 | 3.72 | 5.047 | 6.288 | 7.998 | 2.996 | 9.232 | 8.507 | 9.056 | 3.767 | 5.528 | 5.989 | 9.732 | 16.663 | 10.186 | 4.037 | 0.685 | 13.01 | 19.412 | 2.119 | 1.339 | 21.529 | 13.886 | 1.65 | 2.662 | 1.791 | 9.308 | 5.659 | 0.981 | 1.087 | 6.392 | 4.778 | 3.138 | 0.968 | 1.818 | 0.262 | 0.156 | 0.945 | 0.065 | 3.515 | 3.409 | 0.876 | 0 | 1.006 | 0 | 1.192 | 1.406 | 0 | 1.008 | 0.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 80.434 | 89.968 | 81.763 | 80.815 | 71.406 | 71.678 | 59.126 | 56.721 | 63.503 | 56.311 | 65.212 | 67.18 | 76.244 | 40.954 | 41.455 | 41.844 | 39.427 | 33.114 | 36.351 | 36.786 | 36.676 | 33.024 | 38.544 | 33.436 | 23.751 | 30.563 | 34.703 | 29.461 | 28.608 | 27.766 | 31.353 | 35.198 | 35.69 | 32.596 | 43.084 | 55.422 | 55.422 | 44.295 | 54.718 | 62.345 | 48.464 | 53.205 | 39.931 | 38.936 | 39.45 | 31.462 | 29.043 | 30.478 | 27.026 | 34.326 | 67.874 | 26.521 | 22.012 | 21.584 | 10.271 | 20.499 | 21.847 | 15.739 | 1.008 | 0.486 | 18.182 | 24.662 | 10.613 | 8.635 | 17.58 | 16.982 | 19.256 | 16.565 | 10.765 | 12.707 | 14.097 | 9.265 | 8.324 | 7.998 | 9.832 | 5.533 | 6.675 | 5.937 | 5.026 | 3.452 | 2.598 | 2.752 | 4.715 | 2.894 | 1.121 | 2.721 | 0.801 | 1.395 | 2.343 | 1.166 | 1.033 | 1.863 | 2.199 | 2.684 | 1.66 | 1.637 | 1.694 | 1.595 | 1.306 | 2 | 2 | 1.4 | 1.5 | 1.7 | 2 | 2.3 | 2 | 2.1 | 2.2 | 2.5 | 3.6 |
Total Current Liabilities
| 227.703 | 229.402 | 224.165 | 221.858 | 207.965 | 224.755 | 212.901 | 245.861 | 237.527 | 177.98 | 181.062 | 188.621 | 197.835 | 153.356 | 144.139 | 155.872 | 149.219 | 144.552 | 148.171 | 151.978 | 158.321 | 158.632 | 143.277 | 136.377 | 133.115 | 131.754 | 124.825 | 122.286 | 340.602 | 338.852 | 166.659 | 232.976 | 224.147 | 477.349 | 180.118 | 195.221 | 195.221 | 190.91 | 207.202 | 209.921 | 202.875 | 198.836 | 148.717 | 159.677 | 148.338 | 140.134 | 128.452 | 131.304 | 114.181 | 122.916 | 134.458 | 93.911 | 105.471 | 104.479 | 92.883 | 95.97 | 98.259 | 82.197 | 77.798 | 75.562 | 76.156 | 93.321 | 103.646 | 98.773 | 88.345 | 80.88 | 80.267 | 81.876 | 40.861 | 39.351 | 43.661 | 36.384 | 37.753 | 28.147 | 28.077 | 21.923 | 22.272 | 22.066 | 20.296 | 21.531 | 22.986 | 24.672 | 21.624 | 18.972 | 18.629 | 19.421 | 17.675 | 21.266 | 22.12 | 21.093 | 26.151 | 29.155 | 30.241 | 31.069 | 29.833 | 30.154 | 23.046 | 22.815 | 20.082 | 22 | 27.1 | 23.5 | 20.1 | 20.4 | 19.4 | 21.7 | 17.9 | 18.8 | 18.9 | 11.4 | 10.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 519.735 | 520.217 | 520.697 | 442.133 | 446.08 | 447.262 | 449.394 | 351.018 | 356.979 | 354.075 | 355.319 | 351.398 | 354.25 | 358.008 | 355.149 | 251.137 | 264.265 | 282.743 | 284.024 | 285.178 | 287.39 | 289.584 | 236.979 | 237.434 | 237.875 | 238.217 | 238.643 | 239.042 | 2.284 | 2.504 | 173.331 | 203.043 | 235.041 | 0 | 298.68 | 328.458 | 328.458 | 360.797 | 372.908 | 410.796 | 452.798 | 431.356 | 168.372 | 212.375 | 225.274 | 198.231 | 216.339 | 240.933 | 178.154 | 131.095 | 114.205 | 100.904 | 90.473 | 98.897 | 103.621 | 98.492 | 99.931 | 98.065 | 102.916 | 115.331 | 131.15 | 134.253 | 154.591 | 160.364 | 105.803 | 105.213 | 101.989 | 93.862 | 8.131 | 35.449 | 35.174 | 27.697 | 36.274 | 28.594 | 25.109 | 18.84 | 14.233 | 16.406 | 14.925 | 18.972 | 18.122 | 16.238 | 16.675 | 20.886 | 23.029 | 24.167 | 23.486 | 23.094 | 25.588 | 26.349 | 22.864 | 22.313 | 24.441 | 24.593 | 28.476 | 24.257 | 31.882 | 31.864 | 36.78 | 35.7 | 38.8 | 44.1 | 42.9 | 44.3 | 46.4 | 38.2 | 33.4 | 35.8 | 35 | 22.8 | 22.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 4.892 | 0 | 12.024 | 0 | 7.516 | 0 | 0 | 0 | 1.777 | 0 | 0 | 0 | 9.872 | 0 | 0 | 0 | 8.633 | 0 | 0 | -8.429 | 7.069 | -12.102 | -11.765 | -10.388 | 18.986 | -7.586 | -8.921 | 0 | -6.312 | 2.376 | 2.376 | -17.736 | -21.284 | -40.004 | -39.241 | -44.043 | -21.938 | -22.492 | -22.48 | 16.448 | 216.339 | 240.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | 2.387 | -0.012 | -0.012 | -0.012 | 2.242 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 2.068 | 2.205 | 2.09 | 4.892 | 8.947 | 10.905 | 7.927 | 7.516 | 8.501 | 2.52 | 2.248 | 1.777 | 4.148 | 10.774 | 11.468 | 9.872 | 11.056 | 9.662 | 9.422 | 8.633 | 8.048 | 7.966 | 8.429 | 7.069 | 12.102 | 11.765 | 10.388 | 18.986 | 7.586 | 8.921 | 11.315 | 6.312 | 7.837 | 7.837 | 17.736 | 21.284 | 40.004 | 39.241 | 44.043 | 21.938 | 22.492 | 22.48 | 15.488 | 16.448 | 15.901 | 4.19 | 1.419 | 0 | 1.882 | 2.268 | 2.587 | 0 | 2.813 | 2.938 | 3.042 | 0 | 10.719 | 11.004 | 10.314 | 9.419 | 10.165 | 2.567 | 2.377 | 2.387 | 2.056 | 2.258 | 2.173 | 2.242 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0.556 | 0.556 | 0.552 | 0.561 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0 | 0 |
Other Non-Current Liabilities
| 57.027 | 59.072 | 51.695 | 15.469 | 8.718 | 4.77 | -0.191 | 4.637 | -8.131 | 2.206 | -3.913 | 3.097 | 2.931 | 2.93 | 1.153 | 2.007 | 1.027 | 0.708 | -8.667 | 0.951 | 1.024 | 0.988 | -5.814 | 2.611 | 2.611 | 8.429 | -7.069 | 12.102 | 11.765 | 10.388 | -18.986 | 7.586 | 8.921 | 0 | 6.312 | -2.376 | -2.376 | 17.736 | 21.284 | 40.004 | 39.241 | 44.043 | 21.938 | 22.492 | 22.48 | -16.448 | -216.339 | -240.933 | 0 | -1.419 | 0 | -1.882 | -2.268 | -2.587 | 0 | -2.813 | -2.938 | -3.042 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0.18 | 0.15 | 0.4 | -2.387 | 0.012 | 0.012 | 0.012 | -2.242 | 0 | 0 | 0 | -0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0 | 0.89 | 0.89 | 0.778 | 0.89 | 0.9 | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 2.7 | 0.8 | 1.7 | 1.7 |
Total Non-Current Liabilities
| 576.762 | 579.289 | 572.392 | 459.67 | 457.003 | 454.122 | 458.987 | 364.602 | 371.777 | 364.208 | 366.438 | 362.996 | 359.701 | 363.186 | 359.856 | 257.292 | 276.066 | 294.919 | 295.101 | 297.185 | 298.076 | 299.994 | 248.431 | 248.093 | 248.452 | 246.646 | 245.712 | 251.144 | 14.049 | 12.892 | 192.317 | 210.629 | 243.962 | 11.315 | 304.992 | 336.295 | 336.295 | 378.533 | 394.192 | 450.8 | 492.039 | 475.399 | 190.31 | 234.867 | 247.754 | 213.719 | 232.787 | 256.834 | 182.344 | 131.095 | 114.205 | 100.904 | 90.473 | 98.897 | 103.621 | 98.492 | 99.931 | 98.065 | 102.916 | 126.062 | 142.166 | 144.579 | 164.01 | 170.709 | 108.52 | 107.99 | 104.376 | 95.918 | 10.389 | 37.622 | 37.416 | 27.697 | 36.274 | 28.594 | 25.224 | 18.84 | 14.233 | 16.406 | 14.925 | 18.972 | 18.122 | 16.238 | 16.674 | 20.886 | 23.029 | 24.167 | 23.486 | 23.206 | 25.7 | 26.461 | 23.226 | 22.425 | 24.553 | 24.705 | 28.476 | 25.703 | 33.328 | 33.194 | 38.231 | 37.2 | 40.2 | 45.3 | 44.2 | 45.6 | 47.7 | 39.5 | 34.6 | 38.9 | 36.2 | 24.5 | 24 |
Total Liabilities
| 804.465 | 808.691 | 796.557 | 681.528 | 664.968 | 678.877 | 671.888 | 610.463 | 609.304 | 542.188 | 547.5 | 551.617 | 557.536 | 516.542 | 503.995 | 413.164 | 425.285 | 439.471 | 443.272 | 449.163 | 456.397 | 458.626 | 391.708 | 384.47 | 381.567 | 378.4 | 370.537 | 373.43 | 354.651 | 351.744 | 358.976 | 443.605 | 468.109 | 488.664 | 485.11 | 531.516 | 531.516 | 569.443 | 601.394 | 660.721 | 694.914 | 674.235 | 339.027 | 394.544 | 396.092 | 353.853 | 361.239 | 388.138 | 296.525 | 254.011 | 248.663 | 194.815 | 195.944 | 203.376 | 196.504 | 194.462 | 198.19 | 180.262 | 180.714 | 201.624 | 218.322 | 237.9 | 267.656 | 269.482 | 196.865 | 188.87 | 184.643 | 177.794 | 51.25 | 76.973 | 81.077 | 64.081 | 74.027 | 56.741 | 53.301 | 40.763 | 36.505 | 38.472 | 35.221 | 40.503 | 41.108 | 40.91 | 38.298 | 39.858 | 41.658 | 43.588 | 41.161 | 44.472 | 47.82 | 47.554 | 49.377 | 51.58 | 54.794 | 55.774 | 58.309 | 55.857 | 56.374 | 56.009 | 58.313 | 59.2 | 67.3 | 68.8 | 64.3 | 66 | 67.1 | 61.2 | 52.5 | 57.7 | 55.1 | 35.9 | 34.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.001 | 0.001 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.132 | 0.02 | 0.02 | 0.132 | 0.02 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0 | 0 |
Common Stock
| 0.345 | 0.345 | 0.345 | 0.345 | 0.345 | 0.345 | 0.345 | 0.345 | 0.197 | 0.195 | 0.195 | 0.195 | 0.194 | 0.189 | 0.189 | 0.175 | 0.175 | 0.175 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.173 | 0.174 | 0.174 | 0.174 | 0.174 | 0.172 | 0.148 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.146 | 0.144 | 0.143 | 0.142 | 0.141 | 0.141 | 0.143 | 0.142 | 0.141 | 0.141 | 0.141 | 0.141 | 0.14 | 0.14 | 0.139 | 0.137 | 0.129 | 0.129 | 0.129 | 0.128 | 0.128 | 0.128 | 0.128 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.053 | 0.051 | 0.051 | 0.051 | 0.051 | 0.048 | 0.047 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 |
Retained Earnings
| 347.251 | 330.58 | 319.271 | 303.288 | 287.138 | 268.106 | 250.549 | 243.42 | 229.514 | 215.103 | 202.484 | 201.626 | 194.523 | 176.954 | 176.637 | 178.57 | 213.26 | 211.367 | 205.68 | 203.526 | 190.44 | 177.003 | 169.735 | 158.635 | 150.322 | 138.71 | 134.193 | 127.56 | 124.617 | 120.505 | 117.396 | 110.036 | 109.796 | 104.648 | 109.783 | 112.724 | 112.724 | 158.037 | 148.409 | 238.469 | 220.849 | 205.332 | 193.737 | 176.855 | 160.526 | 146.797 | 133.59 | 119.542 | 106.473 | 94.382 | 82.695 | 73.506 | 65.255 | 57.668 | 51.348 | 45.51 | 40.188 | 35.626 | 32.057 | 82.521 | 79.858 | 77.101 | 73.838 | 67.351 | 60.528 | 53.577 | 47.56 | 41.855 | 37.401 | 34.007 | 30.303 | 26.836 | 23.878 | 20.95 | 18.471 | 16.419 | 15.378 | 13.925 | 13.094 | 12.471 | 11.75 | 11.059 | 10.404 | 9.923 | 9.293 | 8.87 | 8.425 | 8.002 | 7.616 | 7.24 | 8.625 | 8.426 | 8.176 | 7.956 | 7.786 | 16.249 | 16.066 | 15.95 | 15.235 | 15.3 | 15.3 | 15.7 | 15.4 | 15.3 | 14.6 | 13.5 | 12.7 | 11.8 | 11.5 | 10.7 | 10 |
Accumulated Other Comprehensive Income/Loss
| -31.761 | -31.854 | -31.24 | -31.762 | -30.918 | -31.577 | -31.675 | -32.36 | -31.204 | -27.613 | -17.317 | -17.538 | -15.409 | -16.736 | -21.842 | -20.174 | -19.722 | -21.117 | -19.954 | -19.985 | -18.704 | -18.565 | -19.267 | -17.611 | -21.001 | -19.868 | -19.491 | -19.309 | -20.139 | -20.594 | -18.274 | -10.211 | -10.23 | -9.978 | -10.616 | -10.303 | -10.303 | -8.74 | -5.7 | -4.175 | -3.038 | -3.713 | -2.368 | 0.74 | -1.629 | 0.019 | 1.059 | 1.141 | -0.334 | -0.229 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -0.28 | -0.461 | 0 | 0 | 0 | -0.21 | -0.825 | -0.825 | -0.799 | -0.799 | -0.799 | -0.799 | -0.84 | -0.84 | -0.84 | -0.84 | -0.88 | -0.97 | -0.97 | -0.97 | -0.996 | -0.996 | -0.996 | -1.332 | -1.346 | -1.346 | -1.346 | -1.346 | -4.981 | -4.981 | -4.981 | -4.981 | -7.081 | -7.081 | -7.081 | -7.081 | -9.563 | -9.244 | -9.802 | -10.959 | -10.5 | -11.2 | -10.8 | -10.5 | -10.1 | -9.1 | -9.1 | -9.1 | -8.8 | -8.6 | 0 | 0 |
Other Total Stockholders Equity
| 68.83 | 76.377 | 92.487 | 91.689 | 112.884 | 137.394 | 146.157 | 175.076 | 177.063 | 172.486 | 173.261 | 176.833 | 165.141 | 191.931 | 192.068 | 164.054 | 163.094 | 160.695 | 157.886 | 157.426 | 157.091 | 156.651 | 156.19 | 155.671 | 155.343 | 154.883 | 153.087 | 152.857 | 152.727 | 152.768 | 152.313 | 104.772 | 97.988 | 97.578 | 97.729 | 97.39 | 97.39 | 91.54 | 100.081 | 104.118 | 103.256 | 109.514 | 104.721 | 79.203 | 78.878 | 74.782 | 73.687 | 75.534 | 75.391 | 74.352 | 73.759 | 72.562 | 73.32 | 72.986 | 72.616 | 69.484 | 67.4 | 58.39 | 58.037 | 57.258 | 56.744 | 56.469 | 56.206 | 55.824 | 54.327 | 54.925 | 54.697 | 54.295 | 54.182 | 9.374 | 6.147 | 5.858 | 5.772 | 4.361 | 1.894 | 1.425 | 1.307 | 0.924 | 0.692 | 0.64 | 0.631 | 0.606 | 0.945 | 0.947 | 0.948 | 0.948 | 0.948 | 5.817 | 5.817 | 5.852 | 5.852 | 7.952 | 7.952 | 7.952 | 7.952 | 9.92 | 9.601 | 10.159 | 11.316 | 11 | 11.7 | 11.6 | 12 | 12.3 | 11.5 | 11.5 | 11.4 | 9 | 10.8 | 0.3 | 0.4 |
Total Shareholders Equity
| 384.681 | 375.464 | 380.879 | 363.576 | 369.465 | 374.284 | 365.392 | 386.497 | 375.586 | 360.187 | 358.639 | 361.132 | 344.465 | 352.354 | 347.068 | 322.641 | 356.823 | 351.136 | 343.802 | 341.157 | 329.017 | 315.279 | 306.848 | 296.885 | 284.854 | 273.914 | 267.979 | 261.298 | 257.395 | 252.869 | 251.623 | 204.761 | 197.716 | 192.41 | 197.058 | 199.973 | 199.973 | 240.999 | 242.952 | 338.574 | 321.229 | 311.295 | 296.25 | 256.957 | 237.933 | 221.755 | 208.493 | 196.376 | 181.688 | 168.662 | 156.675 | 146.21 | 138.717 | 130.81 | 124.12 | 115.149 | 107.741 | 94.161 | 90.213 | 139.644 | 136.285 | 133.714 | 130.188 | 123.319 | 114.724 | 107.756 | 101.511 | 95.43 | 90.863 | 42.651 | 35.718 | 31.921 | 28.877 | 24.538 | 19.589 | 17.027 | 15.772 | 13.939 | 12.876 | 12.175 | 11.445 | 10.729 | 10.077 | 9.584 | 8.955 | 8.532 | 8.087 | 8.898 | 8.512 | 8.172 | 9.557 | 9.358 | 9.108 | 8.888 | 8.83 | 16.667 | 16.484 | 16.48 | 15.653 | 15.8 | 15.8 | 16.6 | 17 | 17.6 | 17.1 | 16 | 15.1 | 12.3 | 14 | 11.2 | 10.5 |
Total Equity
| 384.681 | 375.464 | 380.879 | 363.576 | 369.465 | 374.284 | 365.392 | 385.612 | 375.586 | 360.127 | 358.692 | 361.34 | 344.861 | 352.94 | 347.866 | 323.554 | 357.845 | 352.22 | 344.948 | 342.391 | 330.21 | 316.581 | 308.254 | 297.362 | 285.365 | 274.205 | 268.546 | 261.645 | 257.828 | 253.57 | 252.549 | 206.086 | 199.172 | 194.003 | 198.87 | 202.218 | 202.218 | 240.999 | 242.952 | 338.574 | 321.229 | 311.295 | 296.25 | 256.957 | 237.933 | 221.755 | 208.493 | 196.376 | 181.688 | 168.662 | 156.675 | 146.21 | 138.717 | 130.81 | 124.12 | 115.149 | 107.741 | 94.161 | 90.213 | 139.644 | 136.285 | 133.714 | 130.2 | 123.331 | 114.736 | 107.768 | 101.523 | 95.442 | 90.875 | 42.663 | 35.73 | 31.931 | 28.887 | 24.547 | 19.619 | 17.087 | 15.861 | 14.061 | 13.062 | 12.175 | 11.445 | 10.729 | 10.077 | 9.584 | 8.955 | 8.532 | 8.087 | 8.898 | 8.512 | 8.172 | 9.557 | 9.358 | 9.108 | 8.888 | 8.83 | 16.667 | 16.484 | 16.48 | 15.653 | 15.8 | 15.8 | 16.6 | 17 | 17.6 | 17.1 | 16 | 15.1 | 12.3 | 14 | 11.2 | 10.5 |
Total Liabilities & Shareholders Equity
| 1,189.146 | 1,184.155 | 1,177.436 | 1,045.104 | 1,034.433 | 1,053.161 | 1,037.28 | 996.075 | 984.89 | 902.315 | 906.192 | 912.957 | 902.397 | 869.482 | 851.861 | 736.718 | 783.13 | 791.691 | 788.22 | 791.554 | 786.607 | 775.207 | 699.962 | 681.832 | 666.932 | 652.605 | 639.083 | 635.075 | 612.479 | 605.314 | 611.525 | 649.691 | 667.281 | 682.667 | 683.98 | 733.734 | 733.734 | 810.442 | 844.346 | 999.295 | 1,016.143 | 985.53 | 635.277 | 651.501 | 634.025 | 575.608 | 569.732 | 584.514 | 478.213 | 422.673 | 405.338 | 341.025 | 334.661 | 334.186 | 320.624 | 309.611 | 305.931 | 274.423 | 270.927 | 341.268 | 354.607 | 371.614 | 397.856 | 392.813 | 311.601 | 296.638 | 286.166 | 273.236 | 142.125 | 119.636 | 116.807 | 96.012 | 102.914 | 81.288 | 72.92 | 57.85 | 52.366 | 52.533 | 48.283 | 52.678 | 52.553 | 51.639 | 48.375 | 49.442 | 50.613 | 52.12 | 49.248 | 53.37 | 56.332 | 55.726 | 58.934 | 60.938 | 63.902 | 64.662 | 67.139 | 72.524 | 72.858 | 72.489 | 73.966 | 75 | 83.1 | 85.4 | 81.3 | 83.6 | 84.2 | 77.2 | 67.6 | 70 | 69.1 | 47.1 | 45.1 |