ESCO Technologies Inc.
NYSE:ESE
140.75 (USD) • At close November 7, 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 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 63.042 | 59.436 | 51.396 | 41.866 | 56.052 | 48.221 | 51.922 | 97.724 | 61.019 | 54.324 | 55.715 | 56.232 | 78.359 | 45.653 | 57.362 | 52.56 | 104.739 | 100.195 | 96.692 | 61.808 | 38.956 | 34.955 | 36.63 | 30.477 | 43.259 | 42.905 | 41.6 | 45.516 | 48.521 | 53.5 | 51.755 | 53.825 | 40.542 | 38.759 | 39.825 | 39.411 | 36.879 | 34.719 | 38.609 | 35.131 | 40.215 | 36.362 | 34.367 | 42.85 | 31.647 | 35.88 | 33.489 | 30.215 | 32.157 | 27.071 | 28.626 | 34.158 | 31.798 | 32.604 | 29.848 | 26.508 | 20.334 | 22.925 | 35.353 | 44.63 | 29.45 | 26.6 | 28.433 | 28.667 | 22.817 | 30.973 | 23.694 | 18.638 | 21.884 | 28.045 | 27.998 | 36.819 | 35.258 | 20.943 | 70.359 | 104.484 | 85.765 | 74.567 | 60.357 | 72.281 | 57.544 | 40.672 | 37.622 | 31.285 | 45.392 | 29.657 | 25.279 | 24.93 | 13.703 | 12.591 | 18.223 | 14.506 | 10.315 | 10.615 | 8.245 | 5.62 | 10.51 | 11.928 | 11.7 | 87.7 | 5.5 | 6.5 | 5.3 | 4.2 | 4.8 | 6.6 | 1.7 | 5.8 | 6 | 4.3 | 18.9 | 22.2 | 1.5 | 3.1 | 3.6 | 0.3 | 3.3 | 3.1 | 5.5 | 2.7 | 3.7 | 1.1 | 2.6 | 10.6 | 10.1 | 5.6 | 4.1 | 1.6 | 2.2 | 22 | 20.3 | 43 | 13.7 | 6.6 | 4.7 | 3.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63.042 | 59.436 | 51.396 | 41.866 | 56.052 | 48.221 | 51.922 | 97.724 | 61.019 | 54.324 | 55.715 | 56.232 | 78.359 | 45.653 | 57.362 | 52.56 | 104.739 | 100.195 | 96.692 | 61.808 | 38.956 | 34.955 | 36.63 | 30.477 | 43.259 | 42.905 | 41.6 | 45.516 | 48.521 | 53.5 | 51.755 | 53.825 | 40.542 | 38.759 | 39.825 | 39.411 | 36.879 | 34.719 | 38.609 | 35.131 | 40.215 | 36.362 | 34.367 | 42.85 | 31.647 | 35.88 | 33.489 | 30.215 | 32.157 | 27.071 | 28.626 | 34.158 | 31.798 | 32.604 | 29.848 | 26.508 | 20.334 | 22.925 | 35.353 | 44.63 | 29.45 | 26.6 | 28.433 | 28.667 | 22.817 | 30.973 | 23.694 | 18.638 | 21.884 | 28.045 | 27.998 | 36.819 | 35.258 | 20.943 | 70.359 | 104.484 | 85.765 | 74.567 | 60.357 | 72.281 | 57.544 | 40.672 | 37.622 | 31.285 | 45.392 | 29.657 | 25.279 | 24.93 | 13.703 | 12.591 | 18.223 | 14.506 | 10.315 | 10.615 | 8.245 | 5.62 | 10.51 | 11.928 | 11.7 | 87.7 | 5.5 | 6.5 | 5.3 | 4.2 | 4.8 | 6.6 | 1.7 | 5.8 | 6 | 4.3 | 18.9 | 22.2 | 1.5 | 3.1 | 3.6 | 0.3 | 3.3 | 3.1 | 5.5 | 2.7 | 3.7 | 1.1 | 2.6 | 10.6 | 10.1 | 5.6 | 4.1 | 1.6 | 2.2 | 22 | 20.3 | 43 | 13.7 | 6.6 | 4.7 | 3.9 |
Net Receivables
| 348.229 | 326.838 | 332.788 | 337.19 | 320.43 | 309.022 | 282.176 | 289.799 | 284.56 | 251.95 | 236.737 | 240.112 | 230.111 | 219.582 | 237.437 | 240.828 | 239.613 | 253.15 | 254.212 | 289.737 | 268.174 | 260.463 | 240.75 | 216.774 | 203.28 | 193.41 | 187.547 | 207.866 | 180.298 | 155.935 | 152.396 | 150.232 | 140.939 | 147.568 | 132.043 | 130.994 | 123.949 | 118.364 | 112.461 | 133.247 | 114.808 | 108.433 | 105.057 | 112.697 | 106.746 | 156.677 | 143.08 | 165.618 | 141.417 | 136.425 | 141.622 | 157.057 | 144.966 | 137.792 | 131.664 | 153.841 | 121.952 | 94.432 | 91.943 | 108.62 | 113.102 | 121.156 | 114.769 | 144.531 | 122.58 | 109.576 | 107.207 | 114.514 | 106.618 | 94.408 | 76.638 | 85.161 | 85.065 | 83.412 | 72.607 | 73.211 | 74.101 | 75.304 | 72.205 | 80.205 | 79.151 | 70.77 | 66.112 | 74.042 | 77.348 | 82.827 | 75.244 | 72.447 | 72.876 | 67.98 | 68.027 | 67.988 | 70.483 | 65.244 | 56.267 | 58.982 | 55.124 | 43.415 | 42 | 38.7 | 67.2 | 66.4 | 75.7 | 78.5 | 89.3 | 86.6 | 96.5 | 103.2 | 108.9 | 99.7 | 80.2 | 86.2 | 103.3 | 109.1 | 96.5 | 100.1 | 44.8 | 46.9 | 40 | 94.2 | 93.9 | 54.1 | 32.3 | 33.5 | 35.9 | 104.5 | 105.4 | 117.2 | 98.5 | 100.8 | 102.2 | 104.3 | 157.2 | 172.2 | 156.2 | 179.2 |
Inventory
| 219.312 | 211.338 | 202.577 | 184.067 | 192.493 | 185.753 | 181.743 | 162.403 | 178.168 | 175.152 | 165.021 | 147.148 | 141.113 | 145.342 | 144.054 | 136.189 | 152.264 | 141.027 | 133.977 | 128.825 | 126.816 | 124.493 | 119.659 | 135.416 | 145.596 | 137.029 | 130.579 | 124.515 | 130.828 | 117.509 | 116.896 | 105.542 | 105.534 | 103.418 | 104.26 | 99.786 | 110.124 | 107.55 | 101.015 | 94.292 | 93.965 | 92.481 | 93.805 | 90.228 | 94.401 | 117.497 | 118.934 | 108.061 | 116.486 | 111.532 | 107.303 | 96.986 | 102.24 | 94.697 | 88.382 | 83.034 | 84.411 | 89.302 | 88.477 | 82.02 | 86.983 | 81.868 | 75.9 | 66.962 | 71.038 | 71.67 | 73.15 | 67.871 | 67.994 | 59.27 | 55.292 | 50.984 | 50.208 | 52.878 | 52.774 | 48.645 | 53.881 | 49.498 | 48.204 | 44.287 | 46.736 | 51.08 | 52.036 | 48.432 | 63.01 | 63.464 | 59.859 | 52.579 | 56.438 | 50.032 | 49.174 | 48.167 | 50.972 | 48.057 | 44.974 | 44.457 | 49.709 | 41.431 | 42.7 | 39.5 | 61.4 | 63.4 | 60.6 | 81.6 | 88.6 | 82.1 | 66.1 | 45.1 | 57.2 | 61.6 | 45.8 | 51.2 | 80.6 | 105.2 | 104.9 | 107.4 | 114.9 | 104.4 | 96.8 | 85.6 | 97.4 | 101.6 | 92.8 | 89.7 | 113.3 | 113 | 102.4 | 95.9 | 112 | 99 | 86.3 | 77.1 | 115.4 | 119.9 | 117.4 | 113.5 |
Other Current Assets
| 22.312 | 24.31 | 16.441 | 17.972 | 24.847 | 27.144 | 18.93 | 22.696 | 29.718 | 31.972 | 27.329 | 22.662 | 21.282 | 17.523 | 13.392 | 17.053 | 16.868 | 17.228 | 13.417 | 14.824 | 16.26 | 16.048 | 14.88 | 13.356 | 17.861 | 18.336 | 13.301 | 14.895 | 20.98 | 16.6 | 11.669 | 13.884 | 18.188 | 15.594 | 9.074 | 12.502 | 14.781 | 12.33 | 12.209 | 13.337 | 18.544 | 23.27 | 7.344 | 15.93 | 22.543 | 38.699 | 25.551 | 17.237 | 18.658 | 32.099 | 20.047 | 19.523 | 21.616 | 27.672 | 20.552 | 17.169 | 26.46 | 26.446 | 13.294 | 24.508 | 25.505 | 21.454 | 11.54 | 15.108 | 15.77 | 15.985 | 15.222 | 34.063 | 19.967 | 15.863 | 11.296 | 10.042 | 11.487 | 10.84 | 8.369 | 8.394 | 9.184 | 8.933 | 8.408 | 8.947 | 4.459 | 28.222 | 29.658 | 28.189 | 26.293 | 11.051 | 11.389 | 8.65 | 7.448 | 6.828 | 21.058 | 20.769 | 6.066 | 6.465 | 10.258 | 9.15 | 9.544 | 12.361 | 9.7 | 7.6 | 3.6 | 3.7 | 3.9 | 2.8 | 4.2 | 3.5 | 3.9 | 2.9 | 3.8 | 3.2 | 2.9 | 3.1 | 4.6 | 4.1 | 3.4 | 4.1 | 57.4 | 50 | 50.2 | 6.6 | 4.6 | 48.5 | 61.7 | 52.2 | 63.3 | 2.9 | 1.7 | 2.2 | 2.8 | 3.9 | 23.8 | 19.5 | 47.8 | 47.3 | 48.7 | 45.6 |
Total Current Assets
| 652.895 | 621.922 | 603.202 | 581.095 | 593.822 | 570.14 | 534.771 | 572.622 | 553.465 | 513.398 | 484.802 | 466.154 | 470.865 | 428.1 | 452.245 | 446.63 | 513.484 | 511.6 | 498.298 | 495.194 | 450.206 | 435.959 | 411.919 | 396.023 | 409.996 | 391.68 | 373.027 | 392.792 | 380.627 | 343.544 | 332.716 | 323.483 | 321.86 | 320.957 | 300.828 | 298.251 | 302.084 | 292.06 | 283.511 | 295.953 | 287.005 | 276.993 | 383.804 | 393.921 | 376.577 | 371.459 | 343.631 | 343.444 | 330.361 | 327.689 | 318.156 | 328.354 | 319.252 | 308.997 | 286.101 | 296.361 | 274.397 | 254.699 | 251.088 | 280.195 | 271.675 | 265.618 | 246.626 | 270.636 | 245.612 | 244.138 | 238.255 | 260.35 | 252.632 | 236.715 | 196.145 | 207.257 | 208.634 | 198.13 | 234.074 | 264.953 | 242.953 | 229.359 | 211.494 | 233.53 | 212.852 | 214.19 | 210.087 | 206.135 | 212.043 | 207.037 | 193.07 | 181.388 | 164.967 | 152.021 | 156.482 | 151.43 | 137.836 | 130.381 | 119.744 | 118.209 | 124.887 | 109.135 | 106.1 | 173.5 | 137.7 | 140 | 145.5 | 167.1 | 186.9 | 178.8 | 168.2 | 157 | 175.9 | 168.8 | 147.8 | 162.7 | 190 | 221.5 | 208.4 | 211.9 | 220.4 | 204.4 | 192.5 | 189.1 | 199.6 | 205.3 | 189.4 | 186 | 222.6 | 226 | 213.6 | 216.9 | 215.5 | 225.7 | 232.6 | 243.9 | 334.1 | 346 | 327 | 342.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 202.465 | 200.133 | 197.947 | 195.323 | 195.651 | 195.438 | 197.878 | 185.123 | 184.883 | 187.102 | 186.829 | 186.111 | 172.393 | 162.33 | 161.853 | 161.26 | 159.812 | 158.149 | 155.785 | 161.47 | 151.545 | 132.806 | 129.443 | 134.954 | 134.704 | 135.032 | 132.79 | 132.748 | 130.419 | 116.945 | 111.946 | 92.405 | 89.037 | 89.954 | 80.941 | 77.358 | 78.14 | 77.682 | 76.235 | 76.465 | 74.585 | 74.656 | 75.265 | 75.536 | 74.516 | 80.699 | 79.806 | 75.876 | 74.673 | 73.269 | 73.079 | 73.067 | 73.664 | 72.965 | 72.457 | 72.563 | 70.606 | 70.422 | 70.535 | 69.543 | 69.895 | 69.774 | 71.866 | 72.591 | 74.341 | 72.903 | 71.499 | 78.277 | 74.611 | 71.129 | 69.227 | 68.754 | 69.363 | 69.047 | 66.962 | 67.19 | 67.36 | 68.919 | 69.496 | 69.103 | 71.912 | 71.413 | 72.03 | 71.169 | 66.615 | 68.443 | 70.411 | 68.522 | 67.119 | 66.015 | 65.395 | 65.038 | 62.966 | 61.585 | 61.881 | 62.563 | 69.175 | 68.542 | 70.3 | 71.3 | 91.4 | 93.2 | 96.3 | 98 | 95.1 | 96 | 96.2 | 96.5 | 94.1 | 95 | 53.7 | 54 | 87.9 | 89.5 | 90.6 | 91.5 | 92.7 | 94 | 94.1 | 93.1 | 92 | 93.3 | 94.3 | 92.3 | 88.2 | 88.8 | 90.3 | 91.7 | 84.6 | 84.9 | 85.8 | 88.2 | 88.9 | 91 | 91.7 | 93.6 |
Goodwill
| 535.372 | 535.661 | 537.601 | 503.177 | 505.59 | 505.194 | 498.383 | 492.709 | 503.439 | 508.406 | 509.268 | 504.853 | 411.732 | 411.661 | 411.161 | 408.063 | 389.942 | 389.63 | 390.383 | 409.215 | 381.683 | 381.304 | 381.198 | 381.652 | 381.42 | 382.141 | 378.51 | 377.879 | 365.965 | 353.984 | 353.303 | 323.616 | 305.704 | 305.758 | 295.561 | 291.157 | 291.072 | 290.784 | 281.778 | 282.337 | 283.317 | 283.42 | 283.399 | 282.949 | 282.412 | 387.63 | 388.352 | 361.28 | 360.961 | 361.786 | 361.436 | 361.864 | 362.694 | 360.95 | 355.717 | 355.656 | 330.86 | 330.326 | 330.67 | 330.719 | 330.09 | 329.659 | 329.775 | 328.878 | 320.298 | 318.365 | 339.737 | 149.466 | 144.435 | 144.43 | 143.399 | 143.45 | 143.677 | 141.845 | 0 | 68.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.163 | 100.091 | 90.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 408.981 | 414.872 | 422.053 | 392.124 | 398.418 | 401.717 | 394.824 | 394.464 | 401.337 | 407.203 | 411.679 | 409.25 | 343.346 | 345.261 | 347.437 | 346.632 | 370.1 | 371.779 | 378.248 | 393 | 336.625 | 338.514 | 340.195 | 347.2 | 345.874 | 349.631 | 347.578 | 351.134 | 328.546 | 265.274 | 266.408 | 231.8 | 203.871 | 204.215 | 193.274 | 190.7 | 190.807 | 191.638 | 182.994 | 182.063 | 181.683 | 181.096 | 180.543 | 180.2 | 179.525 | 244.392 | 244.526 | 231.473 | 231.714 | 231.872 | 231.291 | 231.848 | 231.524 | 231.941 | 229.402 | 229.736 | 218.445 | 219.518 | 219.953 | 221.6 | 224.304 | 227.69 | 233.276 | 238.223 | 237.173 | 240.54 | 207.928 | 77.242 | 72.468 | 67.366 | 61.658 | 59.202 | 0 | 0 | 92.606 | 68.88 | 68.884 | 69.215 | 69.437 | 68.949 | 69.002 | 68.886 | 69.081 | 68.653 | 105.213 | 105.078 | 104.821 | 103.283 | 102.834 | 101.612 | 101.646 | 0 | 0 | 0 | 91.468 | 90.997 | 89.693 | 72.537 | 67.9 | 69 | 70.3 | 71 | 72 | 72.5 | 58.8 | 59.1 | 57.6 | 55 | 54.9 | 55.2 | 20.3 | 20.4 | 20.1 | 20.2 | 20.4 | 20.5 | 20.6 | 20.8 | 20.9 | 20.3 | 19.6 | 19.5 | 19.9 | 16.7 | 197.1 | 198.6 | 197.1 | 198.4 | 185.7 | 187.1 | 188.4 | 189.8 | 191.2 | 192.5 | 193.7 | 195.2 |
Goodwill and Intangible Assets
| 944.353 | 950.533 | 959.654 | 895.301 | 904.008 | 906.911 | 893.207 | 887.173 | 904.776 | 915.609 | 920.947 | 914.103 | 755.078 | 756.922 | 758.598 | 754.695 | 760.042 | 761.409 | 768.631 | 802.215 | 718.308 | 719.818 | 721.393 | 728.852 | 727.294 | 731.772 | 726.088 | 729.013 | 694.511 | 619.258 | 619.711 | 555.416 | 509.575 | 509.973 | 488.835 | 481.857 | 481.879 | 482.422 | 464.772 | 464.4 | 465 | 464.516 | 463.942 | 463.149 | 461.937 | 632.022 | 632.878 | 592.753 | 592.675 | 593.658 | 592.727 | 593.712 | 594.218 | 592.891 | 585.119 | 585.392 | 549.305 | 549.844 | 550.623 | 552.319 | 554.394 | 557.349 | 563.051 | 567.101 | 557.471 | 558.905 | 547.665 | 226.708 | 216.903 | 211.796 | 205.057 | 202.652 | 143.677 | 141.845 | 92.606 | 68.88 | 68.884 | 69.215 | 69.437 | 68.949 | 69.002 | 68.886 | 69.081 | 68.653 | 105.213 | 105.078 | 104.821 | 103.283 | 102.834 | 101.612 | 101.646 | 102.163 | 100.091 | 90.407 | 91.468 | 90.997 | 89.693 | 72.537 | 67.9 | 69 | 70.3 | 71 | 72 | 72.5 | 58.8 | 59.1 | 57.6 | 55 | 54.9 | 55.2 | 20.3 | 20.4 | 20.1 | 20.2 | 20.4 | 20.5 | 20.6 | 20.8 | 20.9 | 20.3 | 19.6 | 19.5 | 19.9 | 16.7 | 197.1 | 198.6 | 197.1 | 198.4 | 185.7 | 187.1 | 188.4 | 189.8 | 191.2 | 192.5 | 193.7 | 195.2 |
Long 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 | -16.657 | 0 | -15.626 | 0 | -16.351 | 0 | -19.217 | 0 | -19.473 | 0 | -23.684 | 0 | -16.106 | 0 | -22.577 | 0 | 0 | -20.562 | -20.558 | 0 | 0 | -16.232 | -15.655 | 0 | 0 | -21.594 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.657 | 0 | 15.626 | 0 | 16.351 | 0 | 19.217 | 0 | 19.473 | 0 | 23.684 | 0 | 16.106 | 0 | 22.577 | 0 | 0 | 20.562 | 20.558 | 0 | 0 | 16.232 | 15.655 | 0 | 0 | 21.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.055 | 0 | 16.432 | 16.131 | 16.618 | 22.467 | 24.062 | 25.38 | 26.95 | 35.996 | 36.029 | 37.155 | 38.573 | 32.712 | 35.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.342 | 11.603 | 11.723 | 11.495 | 10.028 | 10.113 | 10.133 | 9.538 | 9.562 | 9.677 | 11.638 | 10.977 | 10.347 | 10.05 | 10.879 | 10.938 | 11.247 | 10.421 | 8.855 | 7.794 | 6.036 | 5.38 | 5.456 | 7.14 | 6.977 | 6.865 | 5.843 | 5.891 | 5.901 | 5.379 | 5.123 | 7.108 | 7.776 | 7.792 | 7.781 | 6.694 | 5.741 | 9.02 | 9.195 | 9.088 | 8.949 | 9.211 | 160.829 | 159.705 | 205.816 | 21.327 | 22.516 | 21.68 | 19.77 | 17.746 | 15.965 | 16.704 | 19.042 | 19.473 | 18.943 | 19.975 | 21.329 | 21.887 | 22.011 | 21.63 | 18.588 | 17.565 | 18.174 | 17.745 | 14.181 | 14.193 | 14.965 | 10.772 | 9.642 | 9.367 | 9.083 | 10.031 | 63.783 | 59.669 | 40.084 | 27.697 | 30.423 | 29.86 | 31.185 | 20.803 | 35.188 | 29.862 | 30.063 | 30.806 | 26.936 | 29.488 | 27.493 | 27.545 | 27.179 | 27.772 | 16.907 | 18.373 | 18.548 | 18.714 | 58.768 | 59.364 | 63.214 | 63.002 | 64.7 | 64.6 | 75.9 | 78.1 | 78.5 | 71.7 | 65.1 | 66.8 | 68.6 | 69.7 | 66.2 | 68.8 | 70 | 70.7 | 84.6 | 53.7 | 54.7 | 54.1 | 43.6 | 46.8 | 45.4 | 45 | 44.4 | 42.5 | 42.9 | 40.3 | 42.7 | 40.8 | 37.1 | 34.7 | 31.5 | 27.3 | 28 | 26 | 20.9 | 20.1 | 21.3 | 19.6 |
Total Non-Current Assets
| 1,158.16 | 1,162.269 | 1,169.324 | 1,102.119 | 1,109.687 | 1,112.462 | 1,101.218 | 1,081.834 | 1,099.221 | 1,112.388 | 1,119.414 | 1,111.191 | 937.818 | 929.302 | 931.33 | 926.893 | 931.101 | 929.979 | 933.271 | 971.479 | 875.889 | 858.004 | 856.292 | 870.946 | 868.975 | 873.669 | 864.721 | 867.652 | 830.831 | 741.582 | 736.78 | 654.929 | 606.388 | 607.719 | 577.557 | 565.909 | 565.76 | 569.124 | 550.202 | 549.953 | 548.534 | 548.383 | 700.036 | 698.39 | 742.269 | 734.048 | 735.2 | 690.309 | 687.118 | 684.673 | 681.771 | 683.483 | 686.924 | 685.329 | 676.519 | 677.93 | 641.24 | 642.153 | 643.169 | 643.492 | 642.877 | 644.688 | 653.091 | 657.437 | 645.993 | 646.001 | 634.129 | 315.757 | 301.156 | 292.292 | 283.367 | 281.437 | 276.823 | 270.561 | 199.652 | 163.767 | 166.667 | 167.994 | 170.118 | 168.91 | 176.102 | 186.593 | 187.305 | 187.246 | 221.231 | 227.071 | 228.105 | 226.3 | 233.128 | 231.428 | 221.103 | 224.147 | 214.317 | 205.728 | 212.117 | 212.924 | 222.082 | 204.081 | 202.9 | 204.9 | 237.6 | 242.3 | 246.8 | 242.2 | 219 | 221.9 | 222.4 | 221.2 | 215.2 | 219 | 144 | 145.1 | 192.6 | 163.4 | 165.7 | 166.1 | 156.9 | 161.6 | 160.4 | 158.4 | 156 | 155.3 | 157.1 | 149.3 | 328 | 328.2 | 324.5 | 324.8 | 301.8 | 299.3 | 302.2 | 304 | 301 | 303.6 | 306.7 | 308.4 |
Total Assets
| 1,811.055 | 1,784.191 | 1,772.526 | 1,683.214 | 1,703.509 | 1,682.602 | 1,635.989 | 1,654.456 | 1,652.686 | 1,625.786 | 1,604.216 | 1,577.345 | 1,408.683 | 1,357.402 | 1,383.575 | 1,373.523 | 1,444.585 | 1,441.579 | 1,431.569 | 1,466.72 | 1,326.095 | 1,293.963 | 1,268.211 | 1,265.122 | 1,278.971 | 1,265.349 | 1,237.748 | 1,260.444 | 1,211.457 | 1,085.125 | 1,069.496 | 978.371 | 928.248 | 928.676 | 878.385 | 864.208 | 867.844 | 861.184 | 833.713 | 845.906 | 835.539 | 825.376 | 1,083.84 | 1,092.328 | 1,118.846 | 1,105.507 | 1,078.831 | 1,033.753 | 1,017.479 | 1,012.362 | 999.927 | 1,011.837 | 1,006.176 | 994.326 | 962.62 | 974.291 | 915.637 | 896.852 | 894.257 | 923.687 | 914.552 | 910.306 | 899.717 | 928.073 | 891.605 | 890.139 | 872.384 | 576.107 | 553.788 | 529.007 | 479.512 | 488.694 | 485.457 | 468.691 | 433.726 | 428.72 | 409.62 | 397.353 | 381.612 | 402.44 | 388.954 | 400.783 | 397.392 | 393.381 | 433.274 | 434.108 | 421.175 | 407.688 | 398.095 | 383.449 | 377.585 | 375.577 | 352.153 | 336.109 | 331.861 | 331.133 | 346.969 | 313.216 | 309 | 378.4 | 375.3 | 382.3 | 392.3 | 409.3 | 405.9 | 400.7 | 390.6 | 378.2 | 391.1 | 387.8 | 291.8 | 307.8 | 382.6 | 384.9 | 374.1 | 378 | 377.3 | 366 | 352.9 | 347.5 | 355.6 | 360.6 | 346.5 | 335.3 | 550.6 | 554.2 | 538.1 | 541.7 | 517.3 | 525 | 534.8 | 547.9 | 635.1 | 649.6 | 633.7 | 650.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 83.411 | 81.961 | 77.96 | 86.973 | 76.761 | 79.619 | 73.77 | 78.746 | 70.748 | 71.811 | 63.651 | 56.669 | 50.921 | 47.091 | 44.198 | 50.525 | 54.305 | 53.617 | 53.056 | 71.37 | 59.329 | 58.09 | 54.395 | 63.033 | 49.83 | 50.365 | 48.766 | 54.789 | 48.555 | 42.442 | 37.31 | 42.074 | 34.543 | 34.195 | 29.575 | 37.863 | 28.663 | 27.706 | 23.765 | 40.328 | 30.327 | 32.092 | 25.155 | 38.537 | 29.19 | 50.237 | 45.985 | 54.049 | 52.252 | 51.662 | 44.68 | 54.037 | 47.402 | 47.715 | 39.406 | 59.088 | 38.577 | 29.051 | 30.318 | 47.218 | 40.541 | 43.768 | 41.875 | 49.329 | 41.647 | 36.814 | 33.375 | 54.634 | 53.448 | 47.421 | 32.122 | 39.496 | 52.389 | 49.109 | 31.858 | 29.299 | 31.403 | 31.61 | 28.598 | 32.455 | 29.861 | 35.54 | 31.183 | 34.94 | 38.12 | 47.68 | 42.207 | 39.051 | 35.876 | 34.157 | 34.436 | 35.18 | 35.872 | 35.206 | 27.38 | 31.206 | 33.134 | 27.485 | 23.7 | 26.3 | 35.1 | 37.1 | 33.6 | 39.9 | 38.6 | 36.6 | 33.1 | 38.2 | 35.5 | 32.6 | 27.3 | 40.1 | 44.1 | 35.2 | 32.6 | 42.3 | 40 | 34.7 | 26.8 | 33.9 | 27.6 | 33.4 | 34.8 | 41.8 | 34.6 | 37.5 | 34 | 40.2 | 28.3 | 36.3 | 38.5 | 49.8 | 34.8 | 37.3 | 36.8 | 55.4 |
Short Term Debt
| 25.998 | 26.208 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21.842 | 22.368 | 21.577 | 20 | 20 | 21.261 | 20.921 | 20 | 20.273 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21.458 | 20.89 | 20 | 20 | 20.407 | 20 | 20 | 20 | 20 | 40 | 50.507 | 50 | 50 | 51.698 | 51.63 | 50 | 50 | 126.365 | 129.646 | 50 | 50.37 | 51.508 | 51.533 | 50 | 50 | 50 | 50 | 52.84 | 50 | 56.122 | 50 | 50 | 30.474 | 15.474 | 30 | 2.844 | 0.676 | 23.85 | 0 | -3.569 | 0 | 0 | 0 | 0 | 0.037 | 0.079 | 0.126 | 0.151 | 0.037 | 0.44 | 7.116 | 10.143 | 0.035 | 0.067 | 0.097 | 0.121 | 0.022 | 0.05 | 0.08 | 0.122 | 4.17 | 0 | 3.14 | 4.136 | 18 | 0 | 0 | 20.6 | 38 | 39 | 46.5 | 30.1 | 51 | 47.5 | 44 | 25.5 | 39 | 42.5 | 1.3 | 1.3 | 56 | 53.5 | 51.5 | 39 | 49.5 | 39.5 | 29.5 | 19.6 | 32.1 | 44.1 | 37.6 | 15.1 | 44.8 | 23.1 | 15 | 3.6 | 0 | 4.5 | 4.5 | 4.5 | 24.1 | 23.6 | 17 | 7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113.653 | 107.357 | 121.149 | 112.277 | 122.526 | 119.97 | 121.22 | 125.009 | 117.863 | 108.629 | 111.596 | 108.814 | 105.822 | 106.622 | 112.286 | 100.551 | 87.421 | 95.382 | 84.813 | 81.177 | 53.758 | 55.453 | 53.251 | 49.035 | 37.082 | 56.836 | 25.447 | 28.583 | 53.97 | 53.534 | 26.868 | 43.399 | 24.19 | 23.016 | 39.489 | 40.124 | 40.085 | 21.444 | 32.247 | 19.895 | 18.377 | 16.91 | 16.233 | 35.051 | 18.108 | 40.149 | 28.355 | 46.62 | 45.443 | 23.211 | 19.891 | 48.166 | 24.902 | 23.857 | 26.758 | 27.636 | 25.737 | 21.645 | 21.548 | 20.215 | 20.431 | 18.386 | 19.663 | 18.92 | 18.98 | 17.665 | 15.201 | 25.239 | 20.999 | 14.146 | 0 | 3.569 | 0 | 0 | 0 | 0 | 23.674 | 25.276 | 24.892 | 31.411 | 29.291 | 27.108 | 27.985 | 30.013 | 29.421 | 28.593 | 26.446 | 26.845 | 30.211 | 25.342 | 26.062 | 27.233 | 25.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 88.145 | 73.404 | 85.584 | 95.401 | 89.664 | 77.466 | 77.77 | 94.374 | 83.484 | 77.355 | 70.627 | 92.281 | 76.649 | 72.87 | 76.297 | 82.585 | 79.112 | 82.03 | 94.161 | 77.827 | 65.728 | 68.402 | 66.749 | 68.462 | 93.11 | 58.629 | 83.819 | 91.597 | 53.054 | 46.365 | 65.213 | 52.603 | 63.7 | 60.95 | 39.674 | 45.224 | 43.261 | 59.159 | 37.94 | 66.877 | 59.077 | 63.027 | 115.161 | 106.768 | 113.832 | 67.254 | 68.976 | 53.536 | 50.992 | 69.096 | 70.712 | 53.634 | 77.36 | 74.962 | 60.637 | 50.256 | 48.312 | 45.83 | 40.293 | 43.712 | 45.307 | 38.409 | 43.274 | 50.434 | 44.011 | 46.328 | 41.273 | 36.483 | 30.985 | 7.035 | 38.457 | 36.399 | 33.56 | 35.175 | 36.088 | 33.458 | 6.012 | 3.325 | 3.303 | 4.305 | 2.2 | 13.294 | 13.159 | 10.541 | 1.161 | 1.693 | 2.184 | 2.77 | 1.942 | 1.967 | 1.4 | 1.534 | 1.392 | 23.973 | 28.315 | 27.149 | 28.408 | 22.021 | 23.7 | 31.3 | 26.7 | 32.4 | 36.7 | 36.8 | 30 | 30.9 | 30 | 31 | 36 | 33.1 | 30 | 35.1 | 45.7 | 51.9 | 49 | 59.2 | 53.4 | 50.9 | 49.8 | 49 | 49.1 | 51.4 | 44.4 | 52.3 | 44.3 | 66.6 | 61.9 | 72.6 | 71.3 | 53.7 | 57.3 | 61.6 | 52.9 | 62.6 | 51.4 | 61.6 |
Total Current Liabilities
| 311.207 | 288.93 | 304.693 | 314.651 | 308.951 | 297.055 | 292.76 | 318.129 | 292.095 | 277.795 | 265.874 | 277.764 | 253.392 | 246.583 | 254.623 | 256.029 | 242.415 | 251.029 | 252.03 | 251.635 | 199.736 | 201.945 | 194.668 | 200.53 | 200.022 | 185.83 | 178.032 | 194.969 | 175.579 | 162.341 | 149.391 | 158.076 | 143.891 | 139.051 | 128.738 | 143.211 | 132.416 | 128.309 | 113.952 | 147.1 | 127.781 | 152.029 | 207.056 | 230.356 | 211.13 | 209.338 | 194.946 | 204.205 | 198.687 | 270.334 | 264.929 | 205.837 | 200.034 | 198.042 | 178.334 | 186.98 | 162.626 | 146.526 | 142.159 | 163.985 | 156.279 | 156.685 | 154.812 | 168.683 | 135.112 | 116.281 | 119.849 | 119.2 | 106.108 | 92.452 | 70.579 | 75.895 | 85.949 | 84.284 | 67.946 | 62.757 | 61.126 | 60.29 | 56.919 | 68.322 | 61.389 | 76.382 | 79.443 | 85.637 | 68.737 | 78.033 | 70.934 | 68.787 | 68.051 | 61.516 | 61.978 | 64.069 | 66.775 | 59.179 | 58.835 | 62.491 | 79.542 | 49.506 | 47.4 | 78.2 | 99.8 | 108.5 | 116.8 | 106.8 | 119.6 | 115 | 107.1 | 94.7 | 110.5 | 108.2 | 58.6 | 76.5 | 145.8 | 140.6 | 133.1 | 140.5 | 142.9 | 125.1 | 106.1 | 102.5 | 108.8 | 128.9 | 116.8 | 109.2 | 123.7 | 127.2 | 110.9 | 116.4 | 99.6 | 94.5 | 100.3 | 115.9 | 111.8 | 123.5 | 105.2 | 124 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 153 | 171 | 187.709 | 118.554 | 164.815 | 178.657 | 150.346 | 157.853 | 206.209 | 202.302 | 204.709 | 162.032 | 54.458 | 16.501 | 49.746 | 56.785 | 144.357 | 145.01 | 146.009 | 265 | 197 | 197 | 195 | 200 | 242 | 245 | 240 | 255 | 245 | 150 | 160 | 90 | 65 | 78 | 50 | 30 | 45 | 53 | 40 | 20 | 28 | 0 | 127 | 122 | 137 | 126 | 113 | 65 | 70 | 0 | 0 | 75 | 89 | 92 | 94 | 104 | 114 | 120.363 | 120.423 | 130.467 | 152.485 | 165.504 | 165.573 | 183.65 | 200 | 235 | 235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 0.386 | 0.407 | 0.368 | 0.509 | 0.513 | 0.529 | 0.49 | 9.319 | 8.086 | 8.476 | 8.277 | 8.088 | 8.145 | 8.322 | 8.338 | 5.714 | 0.754 | 0.613 | 0.61 | 0.83 | 0.849 | 0.9 | 41.9 | 44 | 46.1 | 48.2 | 50.1 | 45.1 | 47.2 | 49 | 50 | 52 | 54 | 11.1 | 11.4 | 21.9 | 22.4 | 22.9 | 23.5 | 25 | 25.5 | 24.5 | 25.1 | 26.1 | 8 | 8.2 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 0 | 11.3 | 12.4 | 13.6 | 14.7 | 15.8 | 18.1 | 18.1 |
Deferred Revenue Non-Current
| 35.148 | 52.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.114 | 0 | 0 | 22.682 | 0 | 0 | 0 | 16.286 | 0 | 30.094 | 0 | 0 | 38.677 | 40.189 | 0 | 39.842 | 0 | 0 | 30.642 | 30.382 | 19.237 | 0 | 18.829 | 0 | 0 | 0 | 14.961 | 35.115 | 41.582 | 0 | 0 | 35.48 | 30.085 | 0 | 0 | 33.439 | 0 | 27.234 | 0 | 29.98 | 0 | 0 | 0 | 27.483 | 10.507 | 2.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 77.57 | 80.648 | 83.802 | 75.531 | 78.585 | 81.15 | 81.213 | 82.023 | 82.58 | 82.187 | 80.962 | 73.56 | 56.992 | 59.949 | 60.4 | 60.938 | 65.954 | 61.69 | 60.486 | 64.855 | 66.286 | 62.938 | 61.536 | 64.794 | 63.292 | 59.845 | 57.877 | 86.378 | 84.184 | 84.134 | 84.498 | 69.562 | 79.339 | 78.805 | 75.796 | 74.469 | 77.215 | 76.929 | 77.335 | 77.44 | 78.202 | 75.861 | 101.533 | 99.795 | 70.774 | 92.79 | 90.737 | 88.675 | 88.121 | 85.385 | 86.361 | 85.313 | 79.588 | 78.925 | 79.9 | 79.388 | 76.564 | 78.326 | 78.857 | 78.471 | 81.519 | 83.167 | 84.091 | 83.515 | 81.245 | 82.208 | 72.365 | 18.522 | 22.626 | 18.361 | 0 | 3.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.444 | 24.482 | 42.228 | 43.336 | 44.115 | 44.945 | 45.272 | 48.294 | 41.92 | 42.329 | 37.394 | 44.293 | 38.987 | 39.362 | 39.207 | 38.176 | 35.288 | 57.643 | 57.553 | 36.326 | 51.266 | 37.684 | 40.215 | 24.102 | 46.403 | 25.044 | 54.77 | 52.179 | 23.428 | 14.826 | 54.97 | 5.782 | 35.761 | 35.569 | 2.072 | 1.964 | 1.921 | 20.998 | 1.875 | 21.195 | 19.53 | 21.16 | 22.119 | 3.348 | 32.998 | 56.021 | 58.955 | 9.08 | 7.679 | 44.152 | 46.051 | 11.538 | 44.453 | 18.713 | 45.28 | 17.961 | 31.251 | 31.505 | 33.49 | 5.941 | 13.182 | 20.242 | 22.828 | 23.988 | 27.688 | 27.501 | 23.566 | 22.902 | 27.852 | 28.827 | 31.691 | 32.615 | 40.687 | 38.698 | 31.884 | 34.939 | 26.815 | 26.984 | 26.108 | 26.134 | 24.079 | 32.8 | 32.599 | 31.865 | 26.056 | 25.363 | 25.885 | 24.313 | 17.35 | 16.185 | 15.913 | 15.89 | 8.476 | 8.669 | 8.644 | 8.61 | 10.282 | 10.127 | 10.1 | 9.6 | 27.7 | 27.7 | 28.1 | 28.3 | 26.4 | 27.1 | 26.5 | 28.5 | 29.1 | 29.1 | 28.7 | 28.8 | 31.6 | 31.6 | 31.8 | 31.7 | 30.6 | 31.1 | 32.5 | 32.5 | 34.8 | 40.6 | 44.5 | 43.9 | 26 | 26.6 | 27.3 | 26.3 | 26.6 | 28.3 | 31.6 | 28.5 | 26.8 | 27 | 27.3 | 25.8 |
Total Non-Current Liabilities
| 306.162 | 328.851 | 313.739 | 237.421 | 287.515 | 304.752 | 276.831 | 288.17 | 330.709 | 326.818 | 323.065 | 279.885 | 150.437 | 115.812 | 149.353 | 155.899 | 258.713 | 264.343 | 264.048 | 388.863 | 314.552 | 297.622 | 296.751 | 305.182 | 351.695 | 359.983 | 352.647 | 393.557 | 391.289 | 289.149 | 299.468 | 205.186 | 180.1 | 192.374 | 158.51 | 136.815 | 143.373 | 150.927 | 138.039 | 118.635 | 125.732 | 97.021 | 265.613 | 260.258 | 282.354 | 274.811 | 262.692 | 198.235 | 195.885 | 129.537 | 132.412 | 205.29 | 213.041 | 216.872 | 219.18 | 231.329 | 221.815 | 230.194 | 232.77 | 242.362 | 257.693 | 271 | 272.492 | 291.153 | 308.933 | 344.709 | 330.931 | 41.424 | 50.478 | 47.188 | 31.691 | 36.365 | 40.687 | 38.698 | 31.884 | 34.939 | 27.175 | 27.37 | 26.515 | 26.502 | 24.588 | 33.313 | 33.128 | 32.355 | 35.375 | 33.449 | 34.361 | 32.59 | 25.438 | 24.33 | 24.235 | 24.228 | 14.19 | 9.423 | 9.257 | 9.22 | 11.112 | 10.976 | 11 | 51.5 | 71.7 | 73.8 | 76.3 | 78.4 | 71.5 | 74.3 | 75.5 | 78.5 | 81.1 | 83.1 | 39.8 | 40.2 | 53.5 | 54 | 54.7 | 55.2 | 55.6 | 56.6 | 57 | 57.6 | 60.9 | 48.6 | 52.7 | 52 | 34.1 | 34.7 | 35.4 | 34.4 | 26.6 | 39.6 | 44 | 42.1 | 41.5 | 42.8 | 45.4 | 43.9 |
Total Liabilities
| 617.369 | 617.781 | 618.432 | 552.072 | 596.466 | 601.807 | 569.591 | 606.299 | 622.804 | 604.613 | 588.939 | 557.649 | 403.829 | 362.395 | 403.976 | 411.928 | 501.128 | 515.372 | 516.078 | 640.498 | 514.288 | 499.567 | 491.419 | 505.712 | 551.717 | 545.813 | 530.679 | 588.526 | 566.868 | 451.49 | 448.859 | 363.262 | 323.991 | 331.425 | 287.248 | 280.026 | 275.789 | 279.236 | 251.991 | 265.735 | 253.513 | 249.05 | 472.669 | 490.614 | 493.484 | 484.149 | 457.638 | 402.44 | 394.572 | 399.871 | 397.341 | 411.127 | 413.075 | 414.914 | 397.514 | 418.309 | 384.441 | 376.72 | 374.929 | 406.347 | 413.972 | 427.685 | 427.304 | 459.836 | 444.045 | 460.99 | 450.78 | 160.624 | 156.586 | 139.64 | 102.27 | 112.26 | 126.636 | 122.982 | 99.83 | 97.696 | 88.301 | 87.66 | 83.434 | 94.824 | 85.977 | 109.695 | 112.571 | 117.992 | 104.112 | 111.482 | 105.295 | 101.377 | 93.489 | 85.846 | 86.213 | 88.297 | 80.965 | 68.602 | 68.092 | 71.711 | 90.654 | 60.482 | 58.4 | 129.7 | 171.5 | 182.3 | 193.1 | 185.2 | 191.1 | 189.3 | 182.6 | 173.2 | 191.6 | 191.3 | 98.4 | 116.7 | 199.3 | 194.6 | 187.8 | 195.7 | 198.5 | 181.7 | 163.1 | 160.1 | 169.7 | 177.5 | 169.5 | 161.2 | 157.8 | 161.9 | 146.3 | 150.8 | 126.2 | 134.1 | 144.3 | 158 | 153.3 | 166.3 | 150.6 | 167.9 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 25,964.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.307 | 0.307 | 0.307 | 0.307 | 0.307 | 0.307 | 0.307 | 0.306 | 0.306 | 0.306 | 0.307 | 0.306 | 0.306 | 0.306 | 0.306 | 0.305 | 0.305 | 0.305 | 0.305 | 0.305 | 0.305 | 0.305 | 0.305 | 0.304 | 0.304 | 0.304 | 0.304 | 0.304 | 0.304 | 0.304 | 0.304 | 0.303 | 0.303 | 0.302 | 0.302 | 0.302 | 0.302 | 0.301 | 0.302 | 0.302 | 0.301 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.299 | 0.299 | 0.299 | 0.298 | 0.298 | 0.298 | 0.298 | 0.298 | 0.296 | 0.296 | 0.295 | 0.295 | 0.294 | 0.293 | 0.292 | 0.292 | 0.291 | 0.291 | 0.29 | 0.29 | 0.29 | 0.289 | 0.288 | 0.287 | 0.143 | 0.143 | 0.142 | 0.142 | 0.141 | 0.14 | 0.14 | 0.139 | 0.139 | 0.137 | 0.137 | 0.136 | 0.136 | 0.135 | 0.134 | 0.134 | 0.134 | 0.133 | 0.132 | 0.132 | 0.132 | 0.132 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 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 |
Retained Earnings
| 1,050.748 | 1,023.578 | 1,002.42 | 989.315 | 959.381 | 933.499 | 917.682 | 905.022 | 876.05 | 854.946 | 840.434 | 830.989 | 812.709 | 804.231 | 790 | 778.398 | 801.787 | 785.184 | 769.439 | 684.741 | 661.003 | 643.018 | 627.67 | 606.837 | 574.192 | 557.249 | 549.322 | 516.718 | 499.611 | 489.033 | 479.942 | 471.272 | 456.415 | 446.945 | 440.395 | 433.632 | 424.184 | 414.377 | 408.189 | 399.451 | 390.236 | 380.779 | 416.576 | 407.512 | 441.933 | 439.15 | 439.68 | 441.566 | 426.026 | 414.382 | 406.314 | 403.241 | 389.997 | 379.067 | 367.965 | 359.274 | 337.498 | 325.066 | 323.314 | 322.878 | 301.111 | 289.686 | 279.29 | 273.47 | 248.965 | 235.657 | 229.575 | 226.759 | 210.137 | 201.283 | 191.665 | 193.046 | 180.074 | 168.911 | 161.567 | 159.363 | 149.314 | 136.912 | 126.486 | 115.963 | 103.848 | 91.807 | 86.442 | 80.292 | 137.767 | 133.613 | 127.981 | 121.43 | 115.352 | 109.614 | 104.421 | 99.649 | 82.364 | 77.807 | 73.518 | 69.542 | 65.003 | 61.296 | 57.8 | 52.7 | 9.9 | 5.8 | 3.8 | 27.3 | 25.7 | 21.8 | 18.6 | 16 | 12.5 | 9.1 | 6.4 | 4.2 | -37 | -17.6 | -20 | -22 | -17 | -4.7 | 9.6 | 8.3 | 6.9 | 5.4 | 2.5 | 0 | -62.6 | -64.1 | -65.2 | -66 | -66.4 | -66.6 | -66.8 | -67.4 | -0.8 | 0.7 | 0.5 | 0 |
Accumulated Other Comprehensive Income/Loss
| -20.301 | -19.3 | -14.555 | -23.969 | -18.839 | -18.018 | -20.251 | -31.764 | -19.377 | -7.472 | -4.661 | -2.161 | 2.343 | 1.808 | 1.692 | -3.657 | -44.134 | -46.936 | -40.051 | -43.974 | -33.447 | -35.28 | -36.082 | -31.528 | -29.955 | -23.028 | -26.003 | -27.308 | -36.325 | -41.201 | -43.779 | -39.283 | -34.398 | -32.257 | -33.613 | -32.538 | -24.252 | -25.34 | -21.649 | -19.186 | -15.418 | -15.658 | -16.082 | -16.656 | -26.338 | -26.298 | -24.512 | -25.378 | -22.144 | -19.732 | -20.744 | -19.191 | -12.31 | -13.502 | -15.064 | -14.793 | -15.909 | -13.241 | -11.353 | -11.598 | -1.487 | -4.566 | -2.504 | 0.556 | 7.189 | 5.591 | 7.275 | 6.303 | 0.475 | -0.49 | -1.051 | -2.07 | -4.147 | -5.224 | -6.313 | -5.566 | -3.011 | -1.849 | -0.279 | -3.698 | -2.782 | -2.667 | -2.522 | -4.982 | -5.769 | -8.06 | -8.226 | -9.473 | -5.848 | -7.546 | -7.499 | -6.518 | -5.891 | -5.508 | -4.52 | -4.766 | -4.134 | -3.376 | -2.5 | -1.9 | -61.5 | -58.5 | -55.6 | -52.3 | -50 | -46.2 | -42.6 | -38.5 | -35.4 | -31.6 | -28.7 | -26.3 | -33.8 | -30.7 | -27.5 | -24.7 | -21.6 | -18.4 | -15.1 | -12.1 | -9.6 | -6.4 | -3.3 | -112.9 | -112.9 | -109.6 | -108 | -106 | -104.9 | -102.1 | -98.7 | -95.5 | -94.1 | -90.1 | -86.3 | -82.5 |
Other Total Stockholders Equity
| 162.931 | 161.824 | -25,798.271 | 165.488 | 166.193 | 165.006 | 168.66 | 174.592 | 172.902 | 173.392 | 179.197 | 190.561 | 189.495 | 188.662 | 187.601 | 186.548 | 185.497 | 187.653 | 185.797 | 185.149 | 183.945 | 186.353 | 184.899 | 183.796 | 182.712 | 185.01 | 183.445 | 182.203 | 180.998 | 185.499 | 184.17 | 182.816 | 181.936 | 182.259 | 184.051 | 182.784 | 191.819 | 192.608 | 194.879 | 199.604 | 206.906 | 210.903 | 210.375 | 210.557 | 209.465 | 208.204 | 205.724 | 214.825 | 218.725 | 217.541 | 216.716 | 216.36 | 215.115 | 213.548 | 211.906 | 211.203 | 209.309 | 208.009 | 207.069 | 205.762 | 200.66 | 197.205 | 195.332 | 193.916 | 191.112 | 187.608 | 184.462 | 182.129 | 186.299 | 188.283 | 186.338 | 185.168 | 182.604 | 181.733 | 178.354 | 176.94 | 174.873 | 174.487 | 171.829 | 195.209 | 201.77 | 201.808 | 200.761 | 199.94 | 197.025 | 196.936 | 195.988 | 194.218 | 194.966 | 195.4 | 194.316 | 194.015 | 194.581 | 195.075 | 194.639 | 194.514 | 195.314 | 194.682 | 195.2 | 197.8 | 255.4 | 252.7 | 251 | 249 | 239.1 | 235.8 | 232 | 227.5 | 222.4 | 219 | 215.7 | 213.2 | 254.1 | 238.6 | 233.8 | 229 | 217.4 | 207.4 | 195.3 | 191.2 | 188.6 | 184.1 | 177.8 | 287 | 568.3 | 566 | 565 | 562.9 | 562.4 | 559.6 | 556 | 552.8 | 576.7 | 572.7 | 568.9 | 565.2 |
Total Shareholders Equity
| 1,193.686 | 1,166.41 | 1,154.094 | 1,131.142 | 1,107.043 | 1,080.795 | 1,066.398 | 1,048.157 | 1,029.882 | 1,021.173 | 1,015.277 | 1,019.696 | 1,004.854 | 995.007 | 979.599 | 961.595 | 943.457 | 926.207 | 915.491 | 826.222 | 811.807 | 794.396 | 776.792 | 759.41 | 727.254 | 719.536 | 707.069 | 671.918 | 644.589 | 633.635 | 620.637 | 615.109 | 604.257 | 597.251 | 591.137 | 584.182 | 592.055 | 581.948 | 581.722 | 580.171 | 582.026 | 576.326 | 611.171 | 601.714 | 625.362 | 621.358 | 621.193 | 631.313 | 622.907 | 612.491 | 602.586 | 600.71 | 593.101 | 579.412 | 565.106 | 555.982 | 531.196 | 520.132 | 519.328 | 517.34 | 500.58 | 482.621 | 472.413 | 468.237 | 447.56 | 429.149 | 421.604 | 415.483 | 397.202 | 389.367 | 377.242 | 376.434 | 358.821 | 345.709 | 333.896 | 331.024 | 321.319 | 309.693 | 298.178 | 307.616 | 302.977 | 291.088 | 284.821 | 275.389 | 329.162 | 322.626 | 315.88 | 306.311 | 304.606 | 297.603 | 291.372 | 287.28 | 271.188 | 267.507 | 263.769 | 259.422 | 256.315 | 252.734 | 250.6 | 248.7 | 203.8 | 200 | 199.2 | 224.1 | 214.8 | 211.4 | 208 | 205 | 199.5 | 196.5 | 193.4 | 191.1 | 183.3 | 190.3 | 186.3 | 182.3 | 178.8 | 184.3 | 189.8 | 187.4 | 185.9 | 183.1 | 177 | 174.1 | 392.8 | 392.3 | 391.8 | 390.9 | 391.1 | 390.9 | 390.5 | 389.9 | 481.8 | 483.3 | 483.1 | 482.7 |
Total Equity
| 1,193.686 | 1,166.41 | 1,154.094 | 1,131.142 | 1,107.043 | 1,080.795 | 1,066.398 | 1,048.157 | 1,029.882 | 1,021.173 | 1,015.277 | 1,019.696 | 1,004.854 | 995.007 | 979.599 | 961.595 | 943.457 | 926.207 | 915.491 | 826.222 | 811.807 | 794.396 | 776.792 | 759.41 | 727.254 | 719.536 | 707.069 | 671.918 | 644.589 | 633.635 | 620.637 | 615.109 | 604.257 | 597.251 | 591.137 | 584.182 | 592.055 | 581.948 | 581.722 | 580.171 | 582.026 | 576.326 | 611.171 | 601.714 | 625.362 | 621.358 | 621.193 | 631.313 | 622.907 | 612.491 | 602.586 | 600.71 | 593.101 | 579.412 | 565.106 | 555.982 | 531.196 | 520.132 | 519.328 | 517.34 | 500.58 | 482.621 | 472.413 | 468.237 | 447.56 | 429.149 | 421.604 | 415.483 | 397.202 | 389.367 | 377.242 | 376.434 | 358.821 | 345.709 | 333.896 | 331.024 | 321.319 | 309.693 | 298.178 | 307.616 | 302.977 | 291.088 | 284.821 | 275.389 | 329.162 | 322.626 | 315.88 | 306.311 | 304.606 | 297.603 | 291.372 | 287.28 | 271.188 | 267.507 | 263.769 | 259.422 | 256.315 | 252.734 | 250.6 | 248.7 | 203.8 | 200 | 199.2 | 224.1 | 214.8 | 211.4 | 208 | 205 | 199.5 | 196.5 | 193.4 | 191.1 | 183.3 | 190.3 | 186.3 | 182.3 | 178.8 | 184.3 | 189.8 | 187.4 | 185.9 | 183.1 | 177 | 174.1 | 392.8 | 392.3 | 391.8 | 390.9 | 391.1 | 390.9 | 390.5 | 389.9 | 481.8 | 483.3 | 483.1 | 482.7 |
Total Liabilities & Shareholders Equity
| 1,811.055 | 1,784.191 | 1,772.526 | 1,683.214 | 1,703.509 | 1,682.602 | 1,635.989 | 1,654.456 | 1,652.686 | 1,625.786 | 1,604.216 | 1,577.345 | 1,408.683 | 1,357.402 | 1,383.575 | 1,373.523 | 1,444.585 | 1,441.579 | 1,431.569 | 1,466.72 | 1,326.095 | 1,293.963 | 1,268.211 | 1,265.122 | 1,278.971 | 1,265.349 | 1,237.748 | 1,260.444 | 1,211.457 | 1,085.125 | 1,069.496 | 978.371 | 928.248 | 928.676 | 878.385 | 864.208 | 867.844 | 861.184 | 833.713 | 845.906 | 835.539 | 825.376 | 1,083.84 | 1,092.328 | 1,118.846 | 1,105.507 | 1,078.831 | 1,033.753 | 1,017.479 | 1,012.362 | 999.927 | 1,011.837 | 1,006.176 | 994.326 | 962.62 | 974.291 | 915.637 | 896.852 | 894.257 | 923.687 | 914.552 | 910.306 | 899.717 | 928.073 | 891.605 | 890.139 | 872.384 | 576.107 | 553.788 | 529.007 | 479.512 | 488.694 | 485.457 | 468.691 | 433.726 | 428.72 | 409.62 | 397.353 | 381.612 | 402.44 | 388.954 | 400.783 | 397.392 | 393.381 | 433.274 | 434.108 | 421.175 | 407.688 | 398.095 | 383.449 | 377.585 | 375.577 | 352.153 | 336.109 | 331.861 | 331.133 | 346.969 | 313.216 | 309 | 378.4 | 375.3 | 382.3 | 392.3 | 409.3 | 405.9 | 400.7 | 390.6 | 378.2 | 391.1 | 387.8 | 291.8 | 307.8 | 382.6 | 384.9 | 374.1 | 378 | 377.3 | 366 | 352.9 | 347.5 | 355.6 | 360.6 | 346.5 | 335.3 | 550.6 | 554.2 | 538.1 | 541.7 | 517.3 | 525 | 534.8 | 547.9 | 635.1 | 649.6 | 633.7 | 650.6 |