
Eucatex S.A. Indústria e Comércio
B3:EUCA4.SA
12.95 (BRL) • At close March 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 55.802 | 45.777 | 26.812 | 33.237 | 27.023 | 48.876 | 33.744 | 22.762 | 33.525 | 17.663 | 23.614 | 44.822 | 32.147 | 26.239 | 29.139 | 7.08 | 27.877 | 9.987 | 14.709 | 8.031 | 10.442 | 5.87 | 6.605 | 9.048 | 16.999 | 14.325 | 6.891 | 7.009 | 10.303 | 4.213 | 16.086 | 13.86 | 11.557 | 14.312 | 1.966 | 3.901 | 7.555 | 6.001 | 7.996 | 7.459 | 4.106 | 3.826 | 6.255 | 11.604 | 8.542 | 5.296 | 9.257 | 5.276 | 5.716 | 9.5 | 11.5 | 8.137 | 0.004 | 0.001 | 0.004 | 5.48 | 0.004 | 0.002 | 0.012 | 0 |
Short Term Investments
| 230.35 | 181.605 | 112.934 | 97.086 | 196.951 | 84.394 | 91.428 | 72.167 | 95.88 | 50.201 | 48.316 | 96.262 | 78.947 | 66.528 | 46.22 | 78.169 | 51.517 | 14.75 | 7.821 | 10.435 | 8.416 | 7.212 | 5.673 | 18.437 | 8.172 | 6.22 | 14.778 | 13.291 | 12.04 | 12.746 | 10.378 | 9.692 | 12.702 | 11.292 | 9.639 | 13.684 | 11.342 | 17.857 | 12.122 | 13.609 | 33.676 | 8.178 | 4.014 | 9.109 | 3.463 | 1.683 | 1.455 | 1.612 | 1.545 | 12.1 | 6 | 0 | 0.038 | 0.002 | 0.03 | 2.353 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 286.152 | 227.382 | 139.746 | 130.323 | 223.974 | 133.27 | 125.172 | 94.929 | 129.405 | 67.864 | 71.93 | 141.084 | 111.094 | 92.767 | 75.359 | 85.249 | 79.394 | 24.737 | 22.53 | 18.466 | 18.858 | 13.082 | 12.278 | 27.485 | 25.171 | 20.545 | 21.669 | 20.3 | 22.343 | 16.959 | 26.464 | 23.552 | 24.259 | 25.604 | 11.605 | 17.585 | 18.897 | 23.858 | 20.118 | 21.068 | 37.782 | 12.004 | 10.269 | 20.713 | 12.005 | 6.979 | 10.712 | 6.888 | 7.261 | 21.6 | 17.5 | 8.137 | 0.041 | 0.004 | 0.034 | 7.833 | 0.004 | 0.002 | 0.012 | 0 |
Net Receivables
| 0 | 649.453 | 618.382 | 609.938 | 605.775 | 617.438 | 608.266 | 563.644 | 545.555 | 523.441 | 521.721 | 545.684 | 534.618 | 468.236 | 481.619 | 428.66 | 463.209 | 384.166 | 326.679 | 344.031 | 349.307 | 322.476 | 319.797 | 301.079 | 285.639 | 263.779 | 262.478 | 253.404 | 274.563 | 242.09 | 232.406 | 228.463 | 232.981 | 193.816 | 207.224 | 212.632 | 256.295 | 227.115 | 236.397 | 239.039 | 236.084 | 209.823 | 217.022 | 234.933 | 243.917 | 214.026 | 208.728 | 204.091 | 196.72 | 212.2 | 217.9 | 216.607 | 0.216 | 0.196 | 0.192 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 587.776 | 598.801 | 536.333 | 528.471 | 546.465 | 522.486 | 492.727 | 578.616 | 566.643 | 537.722 | 471.895 | 433.976 | 393.048 | 344.185 | 282.232 | 277.621 | 249.078 | 261.378 | 283.582 | 261.71 | 243.95 | 259.864 | 249.429 | 251.234 | 188.29 | 173.871 | 160.754 | 175.411 | 168.679 | 180.384 | 178.688 | 187.314 | 196.149 | 209.136 | 209.63 | 215.549 | 197.728 | 198.057 | 161.606 | 154.063 | 148.375 | 165.324 | 162.836 | 143.217 | 121.795 | 117.785 | 116.707 | 111.343 | 103.835 | 103.8 | 99.8 | 103.786 | 0.095 | 0.083 | 0.086 | 81.031 | 0.087 | 0.084 | 0.075 | 72.59 |
Other Current Assets
| 821.307 | 167.059 | 194.91 | 204.343 | 129.926 | 158.91 | 152.616 | 120.902 | 137.431 | 127.433 | 119.423 | 140.127 | 187.432 | 164.23 | 145.579 | 142.62 | 48.744 | 57.652 | 66.713 | 60.972 | 77.896 | 45.05 | 45.068 | 47.838 | 22.215 | 25.182 | 20.77 | 25.986 | 24.718 | 24.7 | 28.081 | 28.142 | 26.876 | 27.197 | 27.009 | 21.457 | 20.355 | 18.227 | 17.735 | 25.066 | 27.252 | 33.544 | 36.341 | 40.584 | 38.074 | 253.4 | 234.7 | 237.39 | 230.5 | 212.1 | 218 | 220.858 | 0.001 | 0.001 | 0 | 214.538 | 0.245 | 0.176 | 0.164 | 154.816 |
Total Current Assets
| 1,695.235 | 1,642.695 | 1,489.371 | 1,473.075 | 1,506.14 | 1,432.104 | 1,378.781 | 1,358.091 | 1,379.034 | 1,256.46 | 1,184.969 | 1,260.871 | 1,226.192 | 1,069.418 | 984.789 | 934.15 | 840.425 | 727.933 | 699.504 | 685.179 | 690.011 | 640.472 | 626.572 | 627.636 | 521.315 | 483.377 | 465.671 | 475.101 | 490.303 | 464.133 | 465.639 | 467.471 | 480.265 | 455.753 | 455.193 | 467.223 | 491.873 | 467.257 | 435.856 | 437.094 | 449.493 | 420.695 | 426.468 | 436.986 | 412.237 | 378.214 | 362.196 | 352.103 | 341.522 | 337.5 | 335.3 | 337.408 | 0.353 | 0.284 | 0.313 | 301.049 | 0.335 | 0.262 | 0.251 | 234.44 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,436.435 | 2,356.974 | 2,306.031 | 2,262.403 | 2,171.206 | 2,178.421 | 2,130.981 | 2,036.46 | 2,028.064 | 1,972.025 | 1,933.832 | 1,888.019 | 1,649.339 | 1,572.764 | 1,547.184 | 1,525.314 | 1,533.526 | 1,500.322 | 1,485.805 | 1,461.567 | 1,451.436 | 1,445.047 | 1,450.456 | 1,421.306 | 1,357.266 | 1,389.608 | 1,395.871 | 1,432.438 | 1,434.545 | 1,418.123 | 1,423.562 | 1,431.555 | 1,424.742 | 1,422.308 | 1,428.161 | 1,427.943 | 1,433.413 | 1,426.035 | 1,427.933 | 1,424.83 | 1,418.071 | 1,419.99 | 1,410.259 | 1,400.895 | 1,385.254 | 1,377.211 | 1,368.346 | 1,359.565 | 1,356.021 | 1,068.4 | 1,059.7 | 1,041.127 | 1.038 | 1.015 | 1 | 1,205.032 | 1.047 | 1.041 | 0.998 | 958.476 |
Goodwill
| 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.474 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 13.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.228 | 7.64 | 4.93 | 5.191 | 5.545 | 5.253 | 4.172 | 4.432 | 4.546 | 2.697 | 2.878 | 3.057 | 2.282 | 2.42 | 2.379 | 2.512 | 2.647 | 0.409 | 0.431 | 0.453 | 0.476 | 0.498 | 0.216 | 0.22 | 0.224 | 0.228 | 0.231 | 0.235 | 0.239 | 0.243 | 0.247 | 0.251 | 0.255 | 0.259 | 0.263 | 0.267 | 0.271 | 0.276 | 0.28 | 0.284 | 0.289 | 0.293 | 0.312 | 0.332 | 0.351 | 0.372 | 0.393 | 0.414 | 0.47 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.734 | 0.001 | 0.001 | 0.001 | 1.012 |
Goodwill and Intangible Assets
| 20.703 | 21.115 | 18.405 | 18.666 | 19.02 | 18.727 | 17.647 | 17.907 | 18.021 | 16.172 | 16.353 | 16.532 | 15.757 | 15.895 | 15.854 | 15.987 | 16.122 | 13.884 | 13.906 | 13.928 | 13.951 | 13.973 | 13.691 | 13.695 | 0.224 | 0.228 | 0.231 | 0.235 | 0.239 | 0.243 | 0.247 | 0.251 | 0.255 | 0.259 | 0.263 | 0.267 | 0.271 | 0.276 | 0.28 | 0.284 | 0.289 | 0.293 | 0.312 | 0.332 | 0.351 | 0.372 | 0.393 | 0.414 | 0.47 | 0.5 | 0.5 | 0.556 | 0.001 | 0.001 | 0.001 | 0.734 | 0.001 | 0.001 | 0.001 | 1.012 |
Long Term Investments
| -225.72 | 4.63 | 4.63 | 4.63 | 4.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 339 | 329.439 | -0.037 | -0.002 | -0.029 | 31.452 | 0 | 0 | 0 | 0 |
Tax Assets
| 179.526 | 183.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 4.6 | 4.611 | 0.005 | 0.005 | 0.007 | 18.129 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,382.458 | 176.81 | 344.049 | 349.641 | 276.516 | 281.617 | 283.451 | 270.803 | 260.462 | 301.838 | 311.211 | 309.452 | 255.824 | 346.501 | 228.594 | 258.798 | 261.879 | 267.074 | 268.868 | 138.329 | 136.945 | 141.745 | 139.795 | 137.108 | 204.898 | 174.969 | 160.491 | 131.984 | 130.298 | 127.301 | 121.008 | 115.171 | 124.216 | 122.666 | 126.48 | 122.988 | 120.432 | 94.414 | 91.256 | 78.087 | 64.404 | 66.089 | 65.615 | 67.317 | 66.396 | 67.765 | 66.505 | 0 | 0 | 350.9 | 0.2 | 0.845 | 0.359 | 0.316 | 0.329 | 55.049 | 0.072 | 0.041 | 0.044 | 44.283 |
Total Non-Current Assets
| 2,793.402 | 2,743.112 | 2,673.115 | 2,635.34 | 2,471.372 | 2,478.765 | 2,432.079 | 2,325.17 | 2,306.547 | 2,290.035 | 2,261.396 | 2,214.003 | 1,920.92 | 1,935.16 | 1,791.632 | 1,800.099 | 1,811.527 | 1,781.28 | 1,768.579 | 1,613.824 | 1,602.332 | 1,600.765 | 1,603.942 | 1,572.109 | 1,562.388 | 1,564.805 | 1,556.593 | 1,564.657 | 1,565.082 | 1,545.667 | 1,544.817 | 1,546.977 | 1,549.213 | 1,545.233 | 1,554.904 | 1,551.198 | 1,554.116 | 1,520.725 | 1,519.469 | 1,503.201 | 1,482.764 | 1,486.372 | 1,476.186 | 1,468.544 | 1,452.001 | 1,445.348 | 1,435.244 | 1,359.979 | 1,356.491 | 1,423.9 | 1,404 | 1,376.578 | 1.366 | 1.335 | 1.308 | 1,310.396 | 1.12 | 1.083 | 1.043 | 1,003.771 |
Total Assets
| 4,488.637 | 4,385.807 | 4,162.486 | 4,108.415 | 3,977.512 | 3,910.869 | 3,810.86 | 3,683.261 | 3,685.581 | 3,546.495 | 3,446.365 | 3,474.874 | 3,147.112 | 3,004.578 | 2,776.421 | 2,734.249 | 2,651.952 | 2,509.213 | 2,468.083 | 2,299.003 | 2,292.343 | 2,241.237 | 2,230.514 | 2,199.745 | 2,083.703 | 2,048.182 | 2,022.264 | 2,039.758 | 2,055.385 | 2,009.8 | 2,010.456 | 2,014.448 | 2,029.478 | 2,000.986 | 2,010.097 | 2,018.421 | 2,045.989 | 1,987.982 | 1,955.325 | 1,940.295 | 1,932.257 | 1,907.067 | 1,902.654 | 1,905.53 | 1,864.238 | 1,823.562 | 1,797.44 | 1,779.674 | 1,767.589 | 1,761.4 | 1,739.3 | 1,713.986 | 1.719 | 1.619 | 1.621 | 1,611.445 | 1.455 | 1.345 | 1.293 | 1,238.211 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 262.881 | 227.615 | 210.673 | 227.185 | 223.251 | 235.34 | 218.985 | 230.852 | 254.707 | 253.545 | 258.407 | 282.997 | 235.229 | 191.908 | 158.801 | 176.198 | 199.487 | 137.198 | 180.92 | 174.082 | 159.28 | 156.769 | 140.522 | 182.114 | 149.532 | 120.854 | 118.545 | 140.372 | 142.999 | 128.128 | 127.085 | 32.508 | 139.141 | 143.342 | 145.731 | 156.152 | 128.923 | 136.849 | 114.126 | 119.379 | 103.852 | 89.5 | 104.219 | 119.671 | 105.844 | 138 | 119.7 | 121.243 | 122.7 | 114.2 | 120.7 | 135.35 | 0.145 | 0.126 | 0.101 | 145.339 | 0.149 | 0.096 | 0.072 | 58.158 |
Short Term Debt
| 353.663 | 406.981 | 359.458 | 355.743 | 319.567 | 293.112 | 282.385 | 290.755 | 286.382 | 273.035 | 232.008 | 265.18 | 238.569 | 258.3 | 291.995 | 302.501 | 349.152 | 319.971 | 293.861 | 258.483 | 285.913 | 291.011 | 303.953 | 286.999 | 259.419 | 291.824 | 251.88 | 245.155 | 219.576 | 231.489 | 232.412 | 241.33 | 227.794 | 195.088 | 214.053 | 210.617 | 211.059 | 175.592 | 159.462 | 141.158 | 134.82 | 132.454 | 116.896 | 121.098 | 137.452 | 132.673 | 131.033 | 0 | 0 | 135.9 | 174.2 | 0 | 0.141 | 0.087 | 0.104 | 100.718 | 0.09 | 0.085 | 0.06 | 42.713 |
Tax Payables
| 33.847 | 43.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.3 | 45.7 | 17.342 | 0.046 | 0.032 | 0.014 | 22.867 | 0.026 | 0.023 | 0.024 | 18.793 |
Deferred Revenue
| 0 | 30.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.3 | 45.7 | 0 | 0.046 | 0.032 | 0.054 | 22.867 | 0.048 | 0.044 | 0.043 | 24.222 |
Other Current Liabilities
| 211.126 | 163.771 | 243.222 | 245.986 | 337.037 | 362.367 | 372.755 | 373.86 | 247.656 | 240.725 | 242.769 | 274.967 | 322.677 | 338.133 | 289.334 | 289.162 | 270.485 | 274.929 | 229.704 | 165.98 | 191.337 | 192.9 | 199.397 | 177.598 | 162.864 | 160.502 | 166.918 | 168.739 | 174.361 | 173.206 | 163.758 | 264.797 | 169.534 | 187.081 | 196.804 | 185.218 | 204.239 | 190.462 | 182.488 | 184.708 | 190.869 | 187.033 | 185.377 | 178.693 | 183.864 | 140.085 | 151.144 | 286.964 | 250.2 | 62.7 | 66.2 | 237.505 | 0.043 | 0.045 | 0.077 | 46.27 | 0.035 | 0.035 | 0.033 | 34.797 |
Total Current Liabilities
| 861.517 | 871.777 | 813.353 | 828.914 | 879.855 | 890.819 | 874.125 | 895.467 | 788.745 | 767.305 | 733.184 | 823.144 | 796.475 | 788.341 | 740.13 | 767.861 | 819.124 | 732.098 | 704.485 | 598.545 | 636.53 | 640.68 | 643.872 | 646.711 | 571.815 | 573.18 | 537.343 | 554.266 | 536.936 | 532.823 | 523.255 | 538.635 | 536.469 | 525.511 | 556.588 | 551.987 | 544.221 | 502.903 | 456.076 | 445.245 | 429.541 | 408.987 | 406.492 | 419.462 | 427.16 | 410.758 | 401.877 | 408.207 | 372.885 | 358.1 | 406.8 | 390.197 | 0.375 | 0.29 | 0.296 | 315.194 | 0.3 | 0.239 | 0.189 | 154.461 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 848.563 | 781.765 | 694.875 | 679.009 | 700.28 | 680.245 | 639.382 | 555.989 | 601.99 | 524.364 | 498.869 | 501.586 | 335.28 | 264.641 | 277.315 | 268.149 | 235.995 | 226.728 | 234.293 | 213.155 | 189.637 | 175.867 | 176.888 | 156.538 | 138.762 | 100.538 | 101.111 | 106.145 | 135.275 | 114.996 | 121.472 | 114.365 | 135.045 | 137.277 | 126.334 | 140.898 | 175.73 | 159.538 | 177.239 | 172.934 | 186.437 | 182.096 | 180.267 | 182.667 | 129.433 | 141.814 | 135.395 | 126.852 | 135.773 | 151.5 | 82 | 85.873 | 0.091 | 0.063 | 0.069 | 60.435 | 0.077 | 0.079 | 0.09 | 82.94 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.114 | 0 |
Deferred Tax Liabilities Non-Current
| 101.878 | 103.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.308 | 0 | 0 | 0 | 0 | 0.022 | 0.019 | 0.019 | 0 |
Other Non-Current Liabilities
| 92.145 | 85.29 | 190.674 | 193.249 | 191.814 | 201.266 | 210.296 | 219.008 | 111.762 | 240.206 | 251.541 | 262.132 | 110.267 | 244.175 | 89.762 | 217.016 | 34.39 | 36.329 | 152.455 | 160.627 | 157.167 | 136.443 | 135.554 | 133.567 | 140.372 | 146.201 | 144.753 | 142.05 | 142.445 | 151.297 | 158.169 | 160.268 | 161.755 | 146.779 | 150.038 | 152.18 | 152.616 | 153.052 | 156.937 | 159.642 | 153.943 | 161.746 | 164.641 | 163.937 | 158.677 | 157.164 | 171.388 | 0 | 0 | 224.9 | 237.9 | 144.385 | 0.267 | 0.29 | 0.295 | 298.943 | 0.22 | 0.217 | 0.12 | 253.889 |
Total Non-Current Liabilities
| 1,042.586 | 970.838 | 885.549 | 872.258 | 892.094 | 881.511 | 849.678 | 774.997 | 834.565 | 764.57 | 750.41 | 763.718 | 567.64 | 508.816 | 489.415 | 485.165 | 390.844 | 381.199 | 386.748 | 373.782 | 346.804 | 312.31 | 312.442 | 290.105 | 279.134 | 246.739 | 245.864 | 248.195 | 277.72 | 266.293 | 279.641 | 274.633 | 296.8 | 284.056 | 276.372 | 293.078 | 328.346 | 312.59 | 334.176 | 332.576 | 340.38 | 343.842 | 344.908 | 346.604 | 288.11 | 298.978 | 306.783 | 126.852 | 135.773 | 376.4 | 319.9 | 326.566 | 0.358 | 0.353 | 0.364 | 359.378 | 0.319 | 0.336 | 0.343 | 336.829 |
Total Liabilities
| 1,904.103 | 1,842.615 | 1,698.902 | 1,701.172 | 1,771.949 | 1,772.33 | 1,723.803 | 1,670.464 | 1,623.31 | 1,531.875 | 1,483.594 | 1,586.862 | 1,364.115 | 1,297.157 | 1,229.545 | 1,253.026 | 1,209.968 | 1,113.297 | 1,091.233 | 972.327 | 983.334 | 952.99 | 956.314 | 936.816 | 850.949 | 819.919 | 783.207 | 802.461 | 814.656 | 799.116 | 802.896 | 813.268 | 833.269 | 809.567 | 832.96 | 845.065 | 872.567 | 815.493 | 790.252 | 777.821 | 769.921 | 752.829 | 751.4 | 766.066 | 715.27 | 709.736 | 708.66 | 711.023 | 716.462 | 734.5 | 726.7 | 716.763 | 0.733 | 0.643 | 0.66 | 674.572 | 0.619 | 0.575 | 0.532 | 491.29 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,412.752 | 1,412.752 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 851.941 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.183 | 488.2 | 488.2 | 488.183 | 0.488 | 0.488 | 0.488 | 488.183 | 0.488 | 0.487 | 0.487 | 488.183 |
Retained Earnings
| 164.454 | 875.172 | 1,369.11 | 1,315.803 | 1,111.157 | 1,050.615 | 995.151 | 918.291 | 930.674 | 885.626 | 840.527 | 755.154 | 652.084 | 581.568 | 414.1 | 352.473 | 312.676 | 631.647 | 614.187 | 569.33 | 549.096 | 529.231 | 503.647 | 503.647 | 452.362 | 449.575 | 461.226 | 459.493 | 463.156 | 432.881 | 433.102 | 425.871 | 506.943 | 502.727 | 488.905 | 484.349 | 393.224 | 391.902 | 381.718 | 471.126 | 469.647 | 461.468 | 457.752 | 348.696 | 454.889 | 419.476 | 393.266 | 371.068 | 349.997 | 29.7 | 15.3 | 0 | 0.161 | 0.149 | 0.129 | 104.483 | 0.109 | 0.023 | 0.012 | -2.545 |
Accumulated Other Comprehensive Income/Loss
| 0 | 258.305 | 245.57 | 242.533 | 245.5 | 239.025 | 243.004 | 245.604 | 282.694 | 280.092 | 273.335 | 283.944 | 281.994 | 276.932 | 283.854 | 279.825 | 280.385 | 279.1 | 277.497 | 272.169 | 271.784 | 270.882 | 285.353 | 274.082 | 292.243 | 290.541 | 289.687 | 292.605 | 289.448 | 289.674 | 286.319 | 287.166 | 201.045 | 200.475 | 200.018 | 200.796 | 292.037 | 292.423 | 295.187 | 203.176 | 204.513 | 204.593 | 205.325 | 305.535 | 205.894 | 206.167 | 207.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,007.42 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -2.947 | -172.762 | -172.762 | -172.762 | -2.947 | -25.861 | -389.619 | -389.619 | -2.947 | 0 | 0 | -2.947 | 179.711 | 0 | 0 | 0 | -2.947 | 0 | 0 | 0 | 0 | 111.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.947 | 0 | 625.626 | 600.575 | 580.468 | 509.123 | 509 | 509.1 | 509.037 | 0.337 | 0.339 | 0.344 | 344.207 | 0.239 | 0.259 | 0.261 | 274.591 |
Total Shareholders Equity
| 2,584.626 | 2,543.282 | 2,463.674 | 2,407.33 | 2,205.651 | 2,138.634 | 2,087.149 | 2,012.889 | 2,062.362 | 2,014.712 | 1,962.856 | 1,888.092 | 1,783.072 | 1,707.494 | 1,546.948 | 1,481.292 | 1,442.055 | 1,395.983 | 1,376.92 | 1,326.735 | 1,309.063 | 1,288.296 | 1,274.236 | 1,262.965 | 1,232.788 | 1,228.299 | 1,239.096 | 1,237.334 | 1,240.787 | 1,210.738 | 1,207.604 | 1,201.22 | 1,196.171 | 1,191.385 | 1,177.106 | 1,173.328 | 1,173.444 | 1,172.508 | 1,165.088 | 1,162.485 | 1,162.343 | 1,154.244 | 1,151.26 | 1,139.467 | 1,148.966 | 1,113.826 | 1,088.775 | 1,068.651 | 1,051.123 | 1,026.9 | 1,012.6 | 997.22 | 0.986 | 0.976 | 0.961 | 936.873 | 0.836 | 0.77 | 0.761 | 746.921 |
Total Equity
| 2,584.534 | 2,543.192 | 2,463.584 | 2,407.243 | 2,205.563 | 2,138.539 | 2,087.057 | 2,012.797 | 2,062.271 | 2,014.62 | 1,962.771 | 1,888.012 | 1,782.997 | 1,707.421 | 1,546.876 | 1,481.223 | 1,441.984 | 1,395.916 | 1,376.85 | 1,326.676 | 1,309.009 | 1,288.247 | 1,274.2 | 1,262.929 | 1,232.754 | 1,228.263 | 1,239.057 | 1,237.297 | 1,240.729 | 1,210.684 | 1,207.56 | 1,201.18 | 1,196.209 | 1,191.419 | 1,177.137 | 1,173.356 | 1,173.422 | 1,172.489 | 1,165.073 | 1,162.474 | 1,162.336 | 1,154.238 | 1,151.254 | 1,139.464 | 1,148.968 | 1,113.826 | 1,088.78 | 1,068.651 | 1,051.127 | 1,026.9 | 1,012.6 | 997.223 | 0.986 | 0.976 | 0.961 | 936.873 | 0.836 | 0.77 | 0.761 | 746.921 |
Total Liabilities & Shareholders Equity
| 4,488.637 | 4,385.807 | 4,162.486 | 4,108.415 | 3,977.512 | 3,910.869 | 3,810.86 | 3,683.261 | 3,685.581 | 3,546.495 | 3,446.365 | 3,474.874 | 3,147.112 | 3,004.578 | 2,776.421 | 2,734.249 | 2,651.952 | 2,509.213 | 2,468.083 | 2,299.003 | 2,292.343 | 2,241.237 | 2,230.514 | 2,199.745 | 2,083.703 | 2,048.182 | 2,022.264 | 2,039.758 | 2,055.385 | 2,009.8 | 2,010.456 | 2,014.448 | 2,029.478 | 2,000.986 | 2,010.097 | 2,018.421 | 2,045.989 | 1,987.982 | 1,955.325 | 1,940.295 | 1,932.257 | 1,907.067 | 1,902.654 | 1,905.53 | 1,864.238 | 1,823.562 | 1,797.44 | 0 | 0 | 1,761.4 | 1,739.3 | 1,713.986 | 1.719 | 1.619 | 1.621 | 1,611.445 | 1.455 | 1.345 | 1.293 | 1,238.211 |