Fenix Outdoor International AG
SSE:FOI-B.ST
653 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 67.6 | 75.5 | 88.4 | 119.102 | 41.9 | 35.8 | 37.7 | 81.009 | 68.9 | 86.8 | 137.6 | 181.9 | 123.1 | 133.3 | 145.1 | 191.064 | 101.6 | 84.4 | 70.2 | 88.943 | 62.1 | 48.9 | 85.6 | 101.862 | 80.7 | 65.2 | 69.2 | 93.736 | 73.4 | 51.8 | 69.8 | 76.774 | 59.4 | 37.9 | 54 | 58.021 | 46.8 | 31.8 | 43.2 | 41.02 | 23.2 | 13.4 | 20.562 | 15.064 | 1.553 | 0.996 | 8.282 | 16.674 | 0 |
Short Term Investments
| 0 | 0 | 0 | -10.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.123 | 0 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0.006 | 0.001 | 0.004 | -0 | -0.003 | 0 |
Cash and Short Term Investments
| 67.6 | 75.5 | 88.4 | 119.102 | 41.9 | 35.8 | 37.7 | 81.009 | 68.9 | 86.8 | 137.6 | 181.9 | 123.1 | 133.3 | 145.1 | 191.064 | 101.6 | 84.4 | 70.2 | 88.943 | 62.1 | 48.9 | 85.6 | 101.862 | 80.7 | 65.2 | 69.2 | 93.736 | 73.4 | 51.8 | 69.8 | 76.774 | 59.4 | 37.9 | 54 | 58.021 | 46.8 | 31.8 | 43.2 | 41.02 | 23.2 | 13.4 | 20.562 | 15.064 | 1.553 | 0.996 | 8.282 | 16.674 | 0 |
Net Receivables
| 0 | 52.7 | 67.9 | 40.971 | 84.6 | 67.8 | 82.4 | 45.093 | 96.8 | 61.8 | 67.8 | 41.719 | 84.5 | 56 | 66.6 | 54.713 | 73.8 | 50.6 | 54.8 | 40.171 | 81.2 | 54.8 | 54.4 | 49.765 | 73.5 | 46.5 | 55.4 | 30.483 | 68.5 | 40.8 | 61.3 | 27.379 | 52.4 | 41 | 51.3 | 40.998 | 47 | 30.7 | 43.3 | 24.865 | 52.2 | 37.1 | 38.817 | 21.104 | 46.342 | 30.455 | 37.688 | 14.414 | 0 |
Inventory
| 231.4 | 246.7 | 257.8 | 270.817 | 288.2 | 302.7 | 271.1 | 242.875 | 237.4 | 211.2 | 182.2 | 148.92 | 163.5 | 152.2 | 162.5 | 150.902 | 174.9 | 177.2 | 167.8 | 153.587 | 156.5 | 153.7 | 138.7 | 131.818 | 130.6 | 134.5 | 127.1 | 130.54 | 122.1 | 133.5 | 118.9 | 118.942 | 118.3 | 123.3 | 117.4 | 114.105 | 112.2 | 117.8 | 117.3 | 104.789 | 72 | 75.6 | 63.599 | 62.319 | 61 | 56.275 | 53.745 | 51.97 | 55.054 |
Other Current Assets
| 97.9 | 14.3 | 9.7 | 19.917 | 20.6 | 7.5 | 18.9 | 36.965 | 104.8 | 70 | 73.9 | 72.741 | 91.6 | 62.5 | 72.4 | 0.001 | 83.8 | 60.4 | 63.4 | 61.428 | 89.8 | 61.6 | 60 | 0.001 | 78.5 | 52.1 | 59.6 | 46.898 | 73 | 45.7 | 65 | 46.883 | 57 | 45.2 | 0.1 | -0.001 | 51.6 | 35.2 | 47.6 | 52.321 | 55.5 | 41.7 | 42.243 | 33.74 | 50.977 | 35.278 | 41.913 | 29.469 | 0 |
Total Current Assets
| 396.9 | 389.2 | 423.8 | 452.612 | 435.3 | 413.8 | 410.1 | 409.617 | 411.1 | 368 | 393.7 | 403.561 | 378.2 | 348 | 380 | 396.68 | 360.3 | 322 | 301.4 | 303.958 | 308.4 | 264.2 | 284.3 | 283.446 | 289.8 | 251.8 | 255.9 | 271.174 | 268.5 | 231 | 253.7 | 242.599 | 234.7 | 206.4 | 222.8 | 213.123 | 210.6 | 184.8 | 208.1 | 198.13 | 150.7 | 130.7 | 126.405 | 111.124 | 113.531 | 92.549 | 103.941 | 98.112 | 101.868 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 202.6 | 210.3 | 206.6 | 215.039 | 202.1 | 194.6 | 200.1 | 199.005 | 193.4 | 190.8 | 194.8 | 199.172 | 198.9 | 197.3 | 196.1 | 198.074 | 195.8 | 195.9 | 195.7 | 192.484 | 182.1 | 163.5 | 170.1 | 63.337 | 61.7 | 58.3 | 54.1 | 52.25 | 47.9 | 42 | 41.9 | 41.671 | 42.3 | 42.1 | 42.3 | 43.273 | 44.2 | 45.7 | 46.4 | 46.393 | 17.3 | 15.9 | 15.587 | 15.624 | 15.144 | 14.818 | 14.234 | 14.328 | 13.687 |
Goodwill
| 0 | 0 | 0 | 26.412 | 0 | 0 | 0 | 26.43 | 0 | 0 | 0 | 26.882 | 0 | 0 | 0 | 16.784 | 0 | 0 | 0 | 16.517 | 0 | 0 | 0 | 16.586 | 0 | 0 | 0 | 16.448 | 0 | 0 | 0 | 11.358 | 11.3 | 11.4 | 11.6 | 11.61 | 11.3 | 11.5 | 11.5 | 11.517 | 10.8 | 10.8 | 11.047 | 11.135 | 11.381 | 11.454 | 11.808 | 11.476 | 11.698 |
Intangible Assets
| 0 | 48.9 | 46 | 18.164 | 46 | 45.9 | 45.6 | 20.629 | 47.4 | 48.3 | 49.4 | 22.768 | 49.3 | 39.1 | 37.9 | 21.293 | 39.9 | 39.7 | 39.1 | 24.302 | 39.7 | 38.7 | 37.6 | 20.286 | 35.4 | 33.7 | 31.9 | 12.595 | 22.5 | 20.1 | 18.3 | 6.66 | 6.1 | 5.6 | 7.4 | 7.739 | 7.3 | 8.2 | 8.8 | 9.295 | 8.7 | 8.9 | 8.397 | 7.45 | 7.146 | 7.072 | 6.717 | 6.22 | 6.595 |
Goodwill and Intangible Assets
| 47.9 | 48.9 | 46 | 44.576 | 46 | 45.9 | 45.6 | 47.059 | 47.4 | 48.3 | 49.4 | 49.65 | 49.3 | 39.1 | 37.9 | 38.077 | 39.9 | 39.7 | 39.1 | 40.819 | 39.7 | 38.7 | 37.6 | 36.872 | 35.4 | 33.7 | 31.9 | 29.043 | 22.5 | 20.1 | 18.3 | 18.018 | 17.4 | 17 | 19 | 19.349 | 18.6 | 19.7 | 20.3 | 20.812 | 19.5 | 19.7 | 19.444 | 18.585 | 18.527 | 18.526 | 18.525 | 17.696 | 18.292 |
Long Term Investments
| 0 | 0 | 0 | 15.172 | 0 | 0 | 0 | 3.797 | 0 | 0 | 0 | 6.013 | 17.6 | 0 | 0 | 4.262 | 0 | 0 | 0 | 4.687 | 0 | 0 | 0 | 3.949 | 0 | 20.6 | 18.6 | 4.85 | 19.1 | 20.8 | 20.9 | 2.738 | 13.4 | 0 | 13 | 3.999 | 8.5 | 13.1 | 14.4 | 4.865 | 24.5 | 15.4 | 15.278 | 0.866 | 1.369 | 1.964 | 2.068 | 1.004 | 1.823 |
Tax Assets
| 0 | 0 | 0 | 15.799 | 0 | 0 | 0 | 11.483 | 0 | 0 | 0 | 10.523 | -17.6 | 0 | 0 | 13.956 | 0 | 0 | 0 | 12.453 | 0 | 0 | 0 | 14.082 | 0 | -20.6 | -18.6 | 13.408 | -19.1 | -20.8 | -20.9 | 15.529 | -13.4 | 0 | -13 | 7.548 | -8.5 | -13.1 | -14.4 | 5.751 | -24.5 | -15.4 | -15.278 | 0.58 | -1.369 | -1.964 | -2.068 | 0.57 | 0 |
Other Non-Current Assets
| 32 | 32.3 | 31.9 | 0.005 | 29 | 23.3 | 19.4 | 3.627 | 18.5 | 17.3 | 17.1 | -0.001 | 17.6 | 19 | 18.3 | 0.662 | 18.2 | 17.2 | 15.9 | -0.001 | 17.8 | 20.7 | 21.1 | 0.965 | 18.1 | 41.2 | 37.2 | 1.014 | 38.2 | 41.6 | 41.8 | 1.437 | 26.8 | 13.3 | 12.9 | 0.001 | 8.4 | 13.1 | 28.8 | 0.929 | 49 | 15.4 | 15.263 | 0.072 | 1.369 | 1.968 | 2.068 | 0.881 | -33.802 |
Total Non-Current Assets
| 282.5 | 291.5 | 284.5 | 290.591 | 277.1 | 263.8 | 265.1 | 264.971 | 259.3 | 256.4 | 261.3 | 265.357 | 265.8 | 255.4 | 252.3 | 255.031 | 253.9 | 252.8 | 250.7 | 250.442 | 239.6 | 222.9 | 228.8 | 119.205 | 115.2 | 112.6 | 104.6 | 100.565 | 89.5 | 82.9 | 81.1 | 79.393 | 73.1 | 72.4 | 74.2 | 74.17 | 71.2 | 78.5 | 81.1 | 78.75 | 61.3 | 51 | 50.294 | 35.727 | 35.04 | 35.312 | 34.826 | 34.479 | 33.802 |
Total Assets
| 679.4 | 680.7 | 708.3 | 743.203 | 712.4 | 677.6 | 675.2 | 674.587 | 670.4 | 624.4 | 655 | 668.918 | 644 | 603.4 | 632.3 | 651.711 | 614.2 | 574.8 | 552.1 | 554.4 | 548 | 487.1 | 513.1 | 402.651 | 405 | 364.4 | 360.5 | 371.739 | 358 | 313.9 | 334.8 | 321.992 | 307.8 | 278.8 | 297 | 287.293 | 281.8 | 263.3 | 289.2 | 276.88 | 212 | 181.7 | 176.699 | 146.851 | 148.571 | 127.861 | 138.767 | 132.591 | 135.67 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 34.652 | 0 | 0 | 0 | 33.9 | 0 | 0 | 0 | 33.103 | 0 | 0 | 0 | 24.909 | 0 | 0 | 0 | 25.101 | 0 | 0 | 0 | 24.56 | 0 | 0 | 0 | 19.753 | 0 | 0 | 0 | 20.284 | 0 | 0 | 0 | 23.596 | 0 | 0 | 0 | 25.537 | 30 | 26 | 19.711 | 8.063 | 19.738 | 12.024 | 14.415 | 8.795 | 0 |
Short Term Debt
| 6.4 | 47.6 | 50.8 | 67.025 | 76 | 95 | 39.8 | 40.367 | 39.7 | 38.6 | 38.1 | 37.705 | 36.8 | 36 | 47.3 | 56.464 | 48.2 | 48.4 | 47.7 | 47.806 | 39.4 | 46.6 | 34.1 | 12.911 | 34.7 | 40 | 37 | 50.658 | 43.3 | 44.2 | 54 | 52.195 | 56.3 | 59.3 | 61.4 | 64.77 | 55.7 | 55.6 | 56 | 49.061 | 27.4 | 26.1 | 26.008 | 5.153 | 5.167 | 5.138 | 5.091 | 5.101 | 0 |
Tax Payables
| 0 | 0 | 0 | 4.578 | 0 | 0 | 0 | 6.017 | 0 | 0 | 0 | 12.958 | 0 | 0 | 0 | 11.945 | 0 | 0 | 0 | 2.154 | 0 | 0 | 0 | 4.56 | 0 | 0 | 0 | 8.368 | 0 | 0 | 0 | 12.128 | 0 | 0 | 0 | 7.407 | 0 | 0 | 0 | 4.485 | 0 | 0 | 0 | 0.703 | 0 | 0 | 0 | 1.832 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 55.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.278 | 0 | 0 | 0 | 46.011 | 0 | 0 | 0 | 32.167 | 0 | 0 | 0 | 36.154 | 0 | 0 | 0 | 36.558 | 0 | 0 | 0 | 36.672 | 0 | 0 | 0 | 30.242 | 0 | 0 | 0 | 16.942 | -30 | -26 | -19.711 | 11.024 | -19.738 | -12.024 | -14.415 | 10.787 | 0 |
Other Current Liabilities
| 115.1 | 87.1 | 89.7 | 18.322 | 102.5 | 83.6 | 94.6 | 72.203 | 99.5 | 86.4 | 89.2 | 18.591 | 92.1 | 72.4 | 71.9 | 14.923 | 95.8 | 86.6 | 66.1 | 12.395 | 72.9 | 69.2 | 66.6 | 17.385 | 80.3 | 68.9 | 65.8 | 17.296 | 78.9 | 63.6 | 68.3 | 14.068 | 68 | 59.2 | 72.4 | 13.423 | 70.4 | 67.3 | 74.4 | 24.062 | 38.7 | 36.6 | 27.551 | 5.252 | 27.077 | 18.183 | 21.787 | 5.154 | 0 |
Total Current Liabilities
| 121.5 | 134.7 | 140.5 | 175.771 | 178.5 | 178.6 | 134.4 | 146.47 | 139.2 | 125 | 127.3 | 145.677 | 128.9 | 108.4 | 119.2 | 142.307 | 144 | 135 | 113.8 | 117.469 | 112.3 | 115.8 | 100.7 | 91.01 | 115 | 108.9 | 102.8 | 124.265 | 122.2 | 107.8 | 122.3 | 123.219 | 124.3 | 118.5 | 133.8 | 132.031 | 126.1 | 122.9 | 130.4 | 115.602 | 66.1 | 62.7 | 53.559 | 29.49 | 32.244 | 23.32 | 26.879 | 29.837 | 32.784 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 32.2 | 136.5 | 135.3 | 138.474 | 101.8 | 98.7 | 115.8 | 109.334 | 108.5 | 109.3 | 118.8 | 126.257 | 129.8 | 130.3 | 132.2 | 138.81 | 101.3 | 101.5 | 103.9 | 100.429 | 103 | 76.2 | 98 | 12 | 1.6 | 1.5 | 1.5 | 1.85 | 1.8 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 9.3 | 9.9 | 10.5 | 11.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 3.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.252 | 0 | 0 | 0 | 4.353 | 0 | 0 | 0 | 2.999 | 0 | 0 | 0 | 2.416 | 0 | 0 | 0 | 5.752 | 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 | 7.816 | 0 | 0 | 0 | 9.874 | 0 | 0 | 0 | 12.067 | 0 | 0 | 0 | 11.722 | 0 | 0 | 0 | 12.862 | 0 | 0 | 0 | 10.549 | 0 | 0 | 0 | 7.993 | 0 | 0 | 0 | 6.995 | 0 | 0 | 0 | 3.866 | 0 | 0 | 0 | 2.431 | 0 | 0 | 0 | 2.297 | 0 | 0 | 0 | 2.773 | 0 |
Other Non-Current Liabilities
| 108.2 | 11.4 | 11.6 | 0.234 | 12.9 | 12.7 | 13.9 | 3.922 | 16.4 | 16.3 | 15.4 | 0.215 | 16.2 | 17.3 | 17.2 | 0.713 | 16 | 15.8 | 15.3 | 1.371 | 15.4 | 13.2 | 13.6 | 1.021 | 11.6 | 13.8 | 13.9 | 1.041 | 12 | 11.3 | 10 | 2.516 | 7.7 | 6.8 | 6.8 | 1.355 | 3.2 | 3.9 | 2.6 | 6.113 | 11.9 | 2.1 | 2.415 | 0.469 | 4.626 | 4.531 | 5.043 | 0.335 | 0 |
Total Non-Current Liabilities
| 140.4 | 147.9 | 146.9 | 150.214 | 114.7 | 111.4 | 129.7 | 123.13 | 124.9 | 125.6 | 134.2 | 141.791 | 146 | 147.6 | 149.4 | 155.598 | 117.3 | 117.3 | 119.2 | 117.661 | 118.4 | 89.4 | 111.6 | 25.986 | 13.2 | 15.3 | 15.4 | 16.636 | 13.8 | 12.8 | 10 | 9.511 | 7.7 | 6.8 | 6.8 | 5.221 | 12.5 | 13.8 | 13.1 | 19.671 | 11.9 | 2.1 | 2.415 | 2.766 | 4.626 | 4.531 | 5.043 | 3.109 | 0 |
Total Liabilities
| 261.9 | 282.6 | 287.4 | 325.985 | 293.2 | 290 | 264.1 | 269.6 | 264.1 | 250.6 | 261.5 | 287.468 | 274.9 | 256 | 268.6 | 297.905 | 261.3 | 252.3 | 233 | 235.13 | 230.7 | 205.2 | 212.3 | 116.996 | 128.2 | 124.2 | 118.2 | 140.901 | 136 | 120.6 | 132.3 | 132.73 | 132 | 125.3 | 140.6 | 137.252 | 138.6 | 136.7 | 143.5 | 135.273 | 78 | 64.8 | 55.974 | 32.256 | 36.869 | 27.852 | 31.922 | 32.946 | 32.784 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 16 | 12.777 | 17.6 | 21.4 | 15.1 | 10.96 | 4.5 | 4.2 | 1.7 | 1.37 | 2.6 | 4.6 | 4.4 | 4.56 | 8.9 | 6.9 | 0 | 5.397 | 5.3 | 5.9 | 3.7 | 2.808 | 0 | 0 | 0 | 2.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.4 | 12.4 | 12.4 | 12.378 | 12.378 | 12.378 | 12.401 | 12.378 | 11.215 | 11.215 | 11.014 | 11.014 | 1.191 | 10.211 | 2.971 | 2.996 | 3.053 | 3.031 | 3.173 | 3.084 | 3.143 |
Retained Earnings
| 390.1 | 371.4 | 395.9 | 389.058 | 395.8 | 368 | 385.2 | 375.01 | 369.8 | 336.7 | 353.3 | 340.841 | 329.6 | 308.9 | 325.9 | 306.103 | 319.7 | 287.3 | 286.9 | 272.375 | 280.5 | 235.2 | 252.2 | 236.255 | 224.5 | 188 | 190.1 | 178.668 | 169.6 | 140.2 | 147.6 | 134.567 | 121.257 | 99.057 | 101.934 | 95.636 | 95.689 | 75.517 | 84.923 | 81.952 | 131.509 | 105.489 | 109.982 | 103.656 | 103.302 | 89.901 | 98.148 | 90.43 | 96.121 |
Accumulated Other Comprehensive Income/Loss
| 0 | -14.2 | -16 | -12.777 | -17.6 | -21.4 | -15.1 | -10.96 | -4.5 | -4.2 | -1.7 | -1.37 | -2.6 | -4.6 | -4.4 | -4.56 | -8.9 | -6.9 | -9.9 | -5.397 | -5.3 | -5.9 | -3.7 | -2.808 | 0 | 0 | 0 | -2.986 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 38.568 | 29.263 | 0 | 0 | 0 | -0.67 | 1.13 | -3.231 | -1.537 | -3.262 | 0 | 0 |
Other Total Stockholders Equity
| 15 | 28.5 | 12.6 | 15.782 | 11 | 7.2 | 13.5 | 17.599 | 24.1 | 24.7 | 27.8 | 28.231 | 27 | 26 | 25.3 | 35.205 | 20.7 | 22.7 | 29.6 | 34.368 | 24.3 | 33.8 | 36.1 | 36.957 | 39.8 | 39.8 | 39.8 | 39.765 | 39.8 | 39.8 | 39.8 | 39.765 | 39.765 | 39.765 | 39.765 | 39.765 | 33.996 | 0 | 0 | 24.935 | 0 | 0 | 7.256 | 5.69 | 7.634 | 7.733 | 7.866 | 5.259 | -99.264 |
Total Shareholders Equity
| 417.5 | 398.1 | 420.9 | 417.218 | 419.2 | 387.6 | 411.1 | 404.987 | 406.3 | 373.8 | 393.5 | 381.45 | 369 | 347.3 | 363.6 | 353.686 | 352.8 | 322.4 | 319 | 319.121 | 317.2 | 281.4 | 300.7 | 285.59 | 276.7 | 240.2 | 242.3 | 230.811 | 221.8 | 192.4 | 199.8 | 186.71 | 173.4 | 151.2 | 154.1 | 147.779 | 140.9 | 125.3 | 125.2 | 117.901 | 132.7 | 115.7 | 119.54 | 113.472 | 110.758 | 99.128 | 105.925 | 98.773 | 99.264 |
Total Equity
| 417.5 | 398.1 | 420.9 | 417.218 | 419.2 | 387.6 | 411.1 | 404.987 | 406.3 | 373.8 | 393.5 | 381.45 | 369.1 | 347.4 | 363.7 | 353.806 | 352.9 | 322.5 | 319.1 | 319.27 | 317.3 | 281.9 | 300.8 | 285.655 | 276.8 | 240.2 | 242.3 | 230.838 | 222 | 193.3 | 202.5 | 189.262 | 175.8 | 153.5 | 156.4 | 150.041 | 143.2 | 126.6 | 145.7 | 141.607 | 134 | 116.9 | 120.725 | 114.594 | 111.702 | 100.01 | 106.845 | 99.645 | 99.264 |
Total Liabilities & Shareholders Equity
| 679.4 | 680.7 | 708.3 | 743.203 | 712.4 | 677.6 | 675.2 | 674.587 | 670.4 | 624.4 | 655 | 668.918 | 644 | 603.4 | 632.3 | 651.711 | 614.2 | 574.8 | 552.1 | 554.4 | 548 | 487.1 | 513.1 | 402.651 | 405 | 364.4 | 360.5 | 371.739 | 358 | 313.9 | 334.8 | 321.992 | 307.8 | 278.8 | 297 | 287.293 | 281.8 | 263.3 | 289.2 | 276.88 | 212 | 181.7 | 176.699 | 146.851 | 148.571 | 127.861 | 138.767 | 132.591 | 0 |