L.B. Foster Company
NASDAQ:FSTR
23.51 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.135 | 4.021 | 3.148 | 2.56 | 2.969 | 3.88 | 2.639 | 2.882 | 4.943 | 7.661 | 6.239 | 10.372 | 6.405 | 4.14 | 5.015 | 7.564 | 9.311 | 7.387 | 6.418 | 14.178 | 15.374 | 12.001 | 9.039 | 10.282 | 9.586 | 13.271 | 10.984 | 37.678 | 35.008 | 35.457 | 33.768 | 30.363 | 3.651 | 32.805 | 30.883 | 33.312 | 33.21 | 35.561 | 37.55 | 52.024 | 86.516 | 87.555 | 91.131 | 64.623 | 95.997 | 94.678 | 81.435 | 101.464 | 100.658 | 77.243 | 67.751 | 73.727 | 57.135 | 45.695 | 58.884 | 74.8 | 144.183 | 131.318 | 124.545 | 124.845 | 122.018 | 118.09 | 98.965 | 115.074 | 111.755 | 107.648 | 117.199 | 121.097 | 5.746 | 1.387 | 3.388 | 1.309 | 3.764 | 1.401 | 1.404 | 1.596 | 3.405 | 3.042 | 4.708 | 0.28 | 0.183 | 2.723 | 0.036 | 4.134 | 0.017 | 2.319 | 3.927 | 3.653 | 1.147 | 4.401 | 2.846 | 4.222 | 1.613 | 0.045 | 1.237 | 0 | 1.292 | 2.189 | 2.919 | 1.558 | 1 | 1.2 | 1.2 | 0.9 | 3.5 | 1.1 | 1.8 | 1.2 | 1.1 | 1.5 | 2.8 | 1.2 | 1.1 | 1.5 | 1.5 | 1.3 | 1.7 | 1.3 | 1.1 | 1.2 | 1.1 | 1.3 | 1.5 | 1.2 | 1.5 | 1.3 | 1.4 | 2.3 | 1 | 1.2 | 1.1 | 3.6 | 1.4 | 2.4 | 3.4 | 13.8 | 15.8 | 14.9 |
Short Term Investments
| 0 | 1.146 | 1.331 | 1.225 | 2.009 | 2.008 | 1.511 | 1.93 | 1.96 | 0 | 0 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.626 | 0.675 | 1.476 | 1.263 | 0.955 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.135 | 4.021 | 3.148 | 2.56 | 2.969 | 3.88 | 2.639 | 2.882 | 4.943 | 7.661 | 6.239 | 10.372 | 6.405 | 4.14 | 5.015 | 7.564 | 9.311 | 7.387 | 6.418 | 14.178 | 15.374 | 12.001 | 9.039 | 10.282 | 9.586 | 13.271 | 10.984 | 37.678 | 35.008 | 35.457 | 33.768 | 30.363 | 3.651 | 32.805 | 30.883 | 33.312 | 33.21 | 35.561 | 37.55 | 52.024 | 86.516 | 87.555 | 91.131 | 64.623 | 95.997 | 94.678 | 81.435 | 101.464 | 100.658 | 77.243 | 67.751 | 73.727 | 57.135 | 45.695 | 58.884 | 74.8 | 144.183 | 131.318 | 124.545 | 124.845 | 122.018 | 118.09 | 98.965 | 115.074 | 111.755 | 107.648 | 117.199 | 121.097 | 5.746 | 1.387 | 3.388 | 1.309 | 3.764 | 1.401 | 1.404 | 1.596 | 3.405 | 3.042 | 4.708 | 0.28 | 0.183 | 2.723 | 0.036 | 4.134 | 0.017 | 2.319 | 3.927 | 3.653 | 1.147 | 4.401 | 2.846 | 4.222 | 1.613 | 0.045 | 1.237 | 0 | 1.292 | 2.189 | 2.919 | 1.558 | 1 | 1.2 | 1.2 | 0.9 | 3.5 | 1.1 | 1.8 | 1.2 | 1.1 | 1.5 | 2.8 | 1.2 | 1.1 | 1.5 | 1.5 | 1.3 | 1.7 | 1.3 | 1.1 | 1.2 | 1.1 | 1.3 | 1.5 | 1.2 | 1.5 | 1.3 | 1.4 | 2.3 | 1 | 1.2 | 1.1 | 3.6 | 1.4 | 2.4 | 3.4 | 13.8 | 15.8 | 14.9 |
Net Receivables
| 66.718 | 96.451 | 82.012 | 82.973 | 95.141 | 108.26 | 86.111 | 116.068 | 112.635 | 103.275 | 93.403 | 92.09 | 64.601 | 78.356 | 65.66 | 58.298 | 61.4 | 82.537 | 78.16 | 78.575 | 85.039 | 98.684 | 99.518 | 86.123 | 85.615 | 96.31 | 76.828 | 76.582 | 79.324 | 77.041 | 76.667 | 66.632 | 64.908 | 81.396 | 74.808 | 77.615 | 110.854 | 103.241 | 93.468 | 89.458 | 91.178 | 94.496 | 66.771 | 97.375 | 88.43 | 78.749 | 72.118 | 59.673 | 85.994 | 93.053 | 61.927 | 68.527 | 81.257 | 84.052 | 61.846 | 69.697 | 62.387 | 61.935 | 41.037 | 61.178 | 51.768 | 50.031 | 0 | 64.313 | 0 | 0 | 45.687 | 53.61 | 0 | 70.285 | 57.187 | 61.55 | 50.887 | 0 | 0 | 45.441 | 62.386 | 0 | 47.807 | 39.929 | 49.534 | 46.388 | 45.36 | 34.773 | 49.885 | 44.194 | 39.944 | 39.363 | 47.773 | 49.966 | 46.01 | 53.064 | 59.172 | 62.264 | 49.869 | 57.606 | 67.476 | 62.729 | 53.475 | 53.112 | 54.9 | 58.9 | 46.8 | 47.3 | 38.6 | 44.8 | 46 | 47.6 | 44.5 | 43.3 | 44.6 | 49.9 | 52.1 | 49.9 | 42.1 | 48.3 | 54.6 | 57.2 | 44.2 | 46.4 | 47.9 | 46.4 | 34.2 | 35.9 | 39.7 | 41.7 | 36.8 | 35.9 | 38.2 | 38.7 | 31 | 27.2 | 38.3 | 32.4 | 36.8 | 21 | 78.8 | 48.4 |
Inventory
| 73.877 | 80.085 | 85.761 | 73.496 | 82.02 | 79.451 | 84.594 | 75.721 | 85.146 | 73.391 | 67.799 | 62.871 | 108.895 | 114.236 | 117.378 | 116.46 | 80.376 | 113.724 | 113.531 | 119.301 | 128.741 | 134.448 | 142.714 | 124.504 | 79.404 | 72.096 | 76.19 | 97.543 | 104.035 | 84.588 | 82.551 | 83.243 | 91.381 | 95.15 | 92.204 | 96.396 | 98.812 | 105.891 | 105.686 | 95.089 | 90.795 | 84.617 | 77.644 | 76.956 | 93.497 | 98.609 | 107.063 | 107.108 | 90.928 | 84.742 | 96.163 | 92.278 | 93.88 | 95.731 | 101.779 | 90.367 | 94.688 | 94.164 | 105.934 | 98.982 | 96.986 | 94.293 | 98.058 | 102.916 | 120.336 | 105.449 | 100.705 | 102.447 | 93.68 | 104.67 | 110.12 | 99.803 | 80.41 | 74.855 | 71.29 | 68.949 | 66.273 | 68.386 | 52.314 | 42.014 | 46.034 | 37.33 | 40.934 | 36.894 | 36.91 | 40.69 | 34.677 | 32.925 | 32.328 | 36.429 | 41.838 | 43.444 | 42.293 | 48.112 | 55.101 | 59.811 | 58.463 | 50.839 | 51.548 | 45.601 | 47 | 45.8 | 39 | 36.4 | 40.9 | 42.5 | 41.5 | 43.4 | 48.4 | 53.7 | 52.7 | 42.9 | 42.4 | 43.6 | 43.5 | 40.3 | 42.8 | 48.9 | 48.4 | 43.7 | 38.7 | 42.4 | 38.1 | 39.5 | 36.5 | 39.2 | 36.6 | 35.2 | 38.4 | 41.8 | 42.6 | 45.3 | 48 | 45.7 | 46.5 | 37.8 | 127 | 76.1 |
Other Current Assets
| 29.724 | 10.912 | 12.063 | 8.961 | 9.712 | 12.182 | 11.844 | 11.061 | 13.664 | 18.551 | 19.623 | 14.146 | 14.712 | 13.737 | 13.716 | 12.997 | 15.176 | 7.168 | 9.06 | 4.61 | 6.326 | 6.99 | 7.752 | 5.763 | 8.127 | 12.437 | 12.664 | 9.308 | 11.034 | 7.798 | 18.112 | 19.366 | 13.584 | 11.976 | 12.923 | 7.151 | 14.21 | 15.656 | 15.964 | 11.108 | 4.264 | 5.64 | 8.971 | 8.413 | 13.738 | 11.097 | 11.065 | 8.147 | 12.201 | 12.451 | 5.682 | 5.461 | 3.854 | 7.228 | 5.388 | 4.418 | 5.602 | 4.911 | 5.062 | 5.087 | 4.58 | 6.072 | 63.609 | 4.152 | 74.289 | 78.949 | 5.602 | 7.243 | 66.791 | 4.149 | 7.526 | 4.622 | 5.899 | 58.596 | 57.721 | 6.931 | 2.126 | 60.881 | 2.621 | 2.075 | 2.329 | 2.555 | 2.913 | 2.736 | 2.984 | 2.623 | 2.989 | 2.328 | 6.679 | 3.967 | 3.987 | 3.638 | 4.151 | 4.232 | 4.402 | 3.761 | 4.094 | 4.2 | 4.393 | 5.762 | 11.1 | 5.7 | 3.6 | 0.6 | 1.2 | 1.1 | 4.1 | 4 | 0.4 | 0.9 | 1.4 | 1.7 | 4.5 | 4.6 | 2.8 | 2.8 | 1.5 | 1.6 | 1.2 | 1.5 | 0.6 | 0.8 | 1 | 0.9 | 0.4 | 0.4 | 0.9 | 0.5 | 0.6 | 0.7 | 0.7 | 0.2 | 0.8 | 0.8 | 0.3 | 0.6 | 2.7 | 4.7 |
Total Current Assets
| 173.454 | 191.469 | 182.984 | 167.99 | 189.842 | 203.773 | 185.188 | 205.732 | 216.388 | 202.878 | 187.064 | 179.479 | 194.613 | 210.469 | 201.769 | 195.319 | 203.154 | 210.816 | 207.169 | 216.664 | 235.48 | 252.123 | 259.023 | 226.672 | 210.528 | 223.361 | 201.528 | 221.111 | 229.401 | 204.884 | 211.098 | 199.604 | 173.524 | 221.327 | 210.818 | 214.474 | 257.086 | 260.349 | 252.668 | 247.679 | 272.753 | 272.308 | 244.517 | 247.367 | 291.662 | 283.133 | 271.681 | 276.392 | 289.781 | 267.489 | 231.523 | 239.993 | 236.126 | 232.706 | 227.897 | 239.282 | 306.86 | 292.328 | 276.578 | 290.092 | 275.352 | 268.486 | 260.632 | 286.455 | 306.38 | 292.046 | 269.193 | 284.397 | 166.217 | 180.491 | 178.221 | 167.284 | 140.96 | 134.852 | 130.415 | 120.43 | 134.19 | 132.309 | 107.45 | 84.298 | 98.08 | 88.996 | 89.243 | 78.537 | 89.796 | 89.826 | 81.537 | 78.269 | 87.927 | 94.763 | 94.681 | 104.368 | 107.229 | 114.653 | 110.609 | 121.178 | 131.325 | 119.957 | 112.335 | 106.033 | 114 | 111.6 | 90.6 | 85.2 | 84.2 | 89.5 | 93.4 | 96.2 | 94.4 | 99.4 | 101.5 | 95.7 | 100.1 | 99.6 | 89.9 | 92.7 | 100.6 | 109 | 94.9 | 92.8 | 88.3 | 90.9 | 74.8 | 77.5 | 78.1 | 82.6 | 75.7 | 73.9 | 78.2 | 82.4 | 75.4 | 76.3 | 88.5 | 81.3 | 87 | 73.2 | 224.3 | 144.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 88.336 | 88.921 | 90.231 | 90.904 | 91.307 | 92.718 | 95.473 | 102.635 | 96.658 | 70.438 | 71.953 | 73.353 | 73.214 | 75.536 | 77.009 | 78.154 | 79.417 | 97.334 | 101.217 | 95.588 | 96.027 | 97.676 | 98.986 | 86.857 | 87.894 | 89.467 | 93.892 | 96.096 | 98.536 | 101.553 | 103.508 | 103.973 | 106.147 | 108.625 | 126.012 | 126.745 | 126.872 | 128.061 | 125.141 | 74.802 | 63.105 | 53.979 | 51.478 | 50.109 | 42.672 | 41.64 | 41.491 | 42.333 | 44.2 | 47.353 | 48.326 | 48.118 | 46.896 | 48.597 | 47.13 | 46.336 | 35.453 | 36.226 | 36.835 | 37.407 | 38.328 | 38.016 | 38.439 | 39.989 | 41.361 | 42.874 | 44.129 | 44.136 | 47.426 | 48.53 | 46.791 | 49.919 | 49.891 | 47.195 | 42.632 | 40.184 | 40.03 | 36.422 | 31.593 | 30.378 | 31.237 | 31.93 | 33.088 | 33.135 | 33.924 | 34.993 | 35.271 | 36.083 | 35.67 | 35.924 | 35.886 | 33.951 | 33.278 | 33.207 | 32.725 | 33.023 | 31.188 | 30.551 | 30.377 | 30.126 | 33.4 | 24.1 | 17.8 | 20.4 | 20.9 | 19.2 | 20.3 | 20.8 | 18.8 | 19.1 | 20 | 20.5 | 21 | 21.2 | 21.5 | 22.6 | 25.8 | 25.2 | 23.4 | 23.4 | 23.5 | 23.3 | 24.2 | 24.4 | 27 | 27.1 | 27.3 | 27.6 | 28.1 | 28.2 | 27.1 | 26.5 | 25 | 18.6 | 18.1 | 17.2 | 98.8 | 44.9 |
Goodwill
| 32.88 | 32.019 | 31.995 | 32.587 | 30.856 | 31.404 | 30.863 | 30.733 | 33.43 | 24.571 | 19.904 | 20.152 | 20.147 | 20.428 | 20.373 | 20.34 | 19.823 | 18.974 | 18.987 | 19.565 | 18.93 | 19.219 | 19.422 | 19.258 | 19.449 | 19.566 | 20.129 | 19.785 | 19.699 | 19.431 | 19.071 | 18.932 | 19.387 | 23.972 | 81.554 | 81.752 | 81.202 | 162.64 | 215.13 | 82.949 | 59.603 | 57.781 | 57.781 | 57.781 | 41.237 | 41.237 | 41.237 | 41.237 | 41.237 | 41.237 | 43.825 | 43.825 | 44.205 | 44.369 | 44.369 | 44.369 | 3.211 | 3.21 | 3.211 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.02 | 17.078 | 18.198 | 19.01 | 20.006 | 21.256 | 22.549 | 23.831 | 29.195 | 29.54 | 29.487 | 31.023 | 32.45 | 34.038 | 35.477 | 36.897 | 38.046 | 40.158 | 41.616 | 43.514 | 44.555 | 46.437 | 48.298 | 49.836 | 51.801 | 53.675 | 56.001 | 57.44 | 59.135 | 60.611 | 61.923 | 63.519 | 65.813 | 70.42 | 131.334 | 134.927 | 137.522 | 141.377 | 93.646 | 82.134 | 49.789 | 49.556 | 50.705 | 51.846 | 38.145 | 38.808 | 39.464 | 40.165 | 40.974 | 41.618 | 42.434 | 43.048 | 43.591 | 43.777 | 44.413 | 45.079 | 1.663 | 1.757 | 1.852 | 0.025 | 0.028 | 0.031 | 0.034 | 0.037 | 0.041 | 0.044 | 0.047 | 0.05 | 0.053 | 0.056 | 0.059 | 0.062 | 0.083 | 0.104 | 0.124 | 0.625 | 0.665 | 0.703 | 0.742 | 0.78 | 0.82 | 0.858 | 0.897 | 0.935 | 0.625 | 1.013 | 1.052 | 1.089 | 1.887 | 6.911 | 6.993 | 6.455 | 6.28 | 6.447 | 6.604 | 6.772 | 6.955 | 7.14 | 7.326 | 7.474 | 3.5 | 17.6 | 5.5 | 5.7 | 6 | 4.3 | 4.4 | 4.5 | 2.4 | 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 | 136.6 | 0 |
Goodwill and Intangible Assets
| 48.9 | 49.097 | 50.193 | 51.597 | 50.862 | 52.66 | 53.412 | 54.564 | 62.625 | 54.111 | 49.391 | 51.175 | 52.597 | 54.466 | 55.85 | 57.237 | 57.869 | 59.132 | 60.603 | 63.079 | 63.485 | 65.656 | 67.72 | 69.094 | 71.25 | 73.241 | 76.13 | 77.225 | 78.834 | 80.042 | 80.994 | 82.451 | 85.2 | 94.392 | 212.888 | 216.679 | 218.724 | 304.017 | 308.776 | 165.083 | 109.392 | 107.337 | 108.486 | 109.627 | 79.382 | 80.045 | 80.701 | 81.402 | 82.211 | 82.855 | 86.259 | 86.873 | 87.796 | 88.146 | 88.782 | 89.448 | 4.874 | 4.967 | 5.063 | 0.375 | 0.378 | 0.381 | 0.384 | 0.387 | 0.391 | 0.394 | 0.397 | 0.4 | 0.403 | 0.406 | 0.409 | 0.412 | 0.433 | 0.454 | 0.474 | 0.625 | 0.665 | 0.703 | 0.742 | 0.78 | 0.82 | 0.858 | 0.897 | 0.935 | 0.975 | 1.013 | 1.052 | 1.089 | 1.887 | 6.911 | 6.993 | 6.455 | 6.28 | 6.447 | 6.604 | 6.772 | 6.955 | 7.14 | 7.326 | 7.474 | 3.5 | 17.6 | 5.5 | 5.7 | 6 | 4.3 | 4.4 | 4.5 | 2.4 | 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 | 136.6 | 0 |
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 | 0.155 | 0.159 | 0.159 | 0.162 | 0.151 | 3.976 | 3.831 | 4.031 | 4.374 | 4.638 | 5.124 | 5.321 | 5.485 | 5.784 | 5.907 | 5.824 | 5.365 | 4.896 | 5.204 | 5.09 | 4.666 | 4.46 | 4.13 | 4.332 | 4.137 | 3.826 | 3.518 | 3.495 | 3.182 | 2.605 | 2.074 | 1.987 | 4.053 | 3.739 | 3.628 | 3.358 | 2.985 | 4.541 | 2.524 | 3 | 0 | 0 | 0 | 0 | 26 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 36.272 | 36.777 | 37.721 | 37.242 | 38.043 | 38.452 | 38.77 | 38.481 | 37.318 | 28.832 | 28.93 | 28.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.009 | 37.794 | 0.226 | 0.226 | 5.269 | 4.832 | 4.44 | 0 | 0.461 | 0.461 | 0.461 | 0 | 4.585 | 4.585 | 4.585 | 4.585 | 7.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.573 | 1.554 | 1.573 | 1.574 | 2.032 | 2.035 | 2.032 | 2.026 | 1.434 | 1.426 | 1.416 | 1.411 | 1.297 | 1.293 | 1.242 | 1.149 | 1.228 | 1.214 | 1.161 | 1.183 | 3.877 | 3.877 | 3.878 | 3.877 | 4.107 | 4.073 | 4.098 | 4.095 | 6.021 | 4.436 | 4.443 | 4.454 | 2.286 | 1.64 | 1.062 | 1.184 | 1.242 | 0 | 1.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.809 | 3.774 | 2.993 | 2.715 | 2.58 | 2.417 | 2.305 | 2.355 | 1.249 | 1.218 | 1.283 | 1.346 | 1.336 | 1.018 | 1.078 | 1.204 | 1.172 | 1.25 | 1.156 | 1.202 | 1.295 | 1.355 | 0.488 | 0.626 | 0.719 | 1.416 | 1.711 | 1.962 | 2.242 | 2.555 | 2.809 | 2.964 | 3.026 | 3.24 | 3.037 | 3.215 | -1.862 | -1.216 | -1.206 | 1.733 | 1.289 | 0.971 | 1.019 | 1.461 | -3.049 | -2.991 | -2.959 | -2.922 | -6.025 | 1.398 | 1.45 | 1.415 | 1.722 | 1.697 | 1.445 | 1.663 | 1.32 | 1.348 | 1.381 | 0.362 | 0.367 | 0.367 | 0.46 | 0.263 | 0.392 | 0.398 | 0.409 | 0.428 | 0.251 | 0.486 | 0.291 | 0.069 | 0.813 | 0.579 | 0.215 | -0.136 | 0.637 | 0.388 | 0.009 | 14.762 | 14.522 | 14.62 | 14.41 | 14.457 | 14.44 | 14.24 | 14.034 | 14.089 | 13.908 | 14.665 | 14.429 | 14.084 | 14.311 | 15.066 | 13.607 | 16.174 | 19.02 | 19 | 20.825 | 21.098 | 14.3 | 13 | 14 | 8.1 | 5.7 | 5.8 | 5.6 | 5.5 | 8.8 | 11.3 | 7.4 | 7.2 | 4.6 | 5.2 | 8.9 | 9.1 | 5.9 | 6 | 6.4 | 6.4 | 6.5 | 7 | 6.7 | 6.8 | 4.5 | 4.6 | 4.7 | 3.5 | 2.8 | 2.8 | 2 | 2.3 | 2.1 | 2.1 | 2.1 | 2.6 | 15.6 | 6.2 |
Total Non-Current Assets
| 171.09 | 141.792 | 143.417 | 145.216 | 144.749 | 147.795 | 151.19 | 159.578 | 196.804 | 162.544 | 160.348 | 163.116 | 165.19 | 169.472 | 172.707 | 175.076 | 175.776 | 186.548 | 191.906 | 188.507 | 160.807 | 164.687 | 167.194 | 156.577 | 160.018 | 164.283 | 171.892 | 175.445 | 179.763 | 188.126 | 191.142 | 193.419 | 237.756 | 248.689 | 347.287 | 352.186 | 354.488 | 441.478 | 443.058 | 247.442 | 179.612 | 167.644 | 166.648 | 166.287 | 128.256 | 127.739 | 127.948 | 129.73 | 131.909 | 135.432 | 139.553 | 139.901 | 139.596 | 141.045 | 139.431 | 139.434 | 47.273 | 47.834 | 48.48 | 43.076 | 44.09 | 45.34 | 43.839 | 45.665 | 43.578 | 45.092 | 46.351 | 46.375 | 75.377 | 67.715 | 65.733 | 68.549 | 68.365 | 65.442 | 60.482 | 57.856 | 60.209 | 56.39 | 51.222 | 49.797 | 50.686 | 51.481 | 52.493 | 52.622 | 55.36 | 54.682 | 54.8 | 55.715 | 53.751 | 59.14 | 58.37 | 55.674 | 55.111 | 54.72 | 54.178 | 55.969 | 57.163 | 56.691 | 58.528 | 58.698 | 51.2 | 54.7 | 37.3 | 34.2 | 32.6 | 29.3 | 30.3 | 30.8 | 30 | 30.4 | 27.4 | 27.7 | 25.6 | 26.4 | 30.4 | 31.7 | 31.7 | 31.2 | 29.8 | 29.8 | 30 | 30.3 | 30.9 | 31.2 | 31.5 | 31.7 | 32 | 31.1 | 30.9 | 31 | 29.1 | 28.8 | 27.1 | 20.7 | 20.2 | 19.8 | 251 | 51.1 |
Total Assets
| 344.544 | 333.261 | 326.401 | 313.206 | 334.591 | 351.568 | 336.378 | 365.31 | 413.192 | 365.422 | 347.412 | 342.595 | 359.803 | 379.941 | 374.476 | 370.395 | 378.93 | 397.364 | 399.075 | 405.171 | 396.287 | 416.81 | 426.217 | 383.249 | 370.546 | 387.644 | 373.42 | 396.556 | 409.164 | 393.01 | 402.24 | 393.023 | 411.28 | 470.016 | 558.105 | 566.66 | 611.574 | 701.827 | 695.726 | 495.121 | 452.365 | 439.952 | 411.165 | 413.654 | 419.918 | 410.872 | 399.629 | 406.122 | 421.69 | 402.921 | 371.076 | 379.894 | 375.722 | 373.751 | 367.328 | 378.716 | 354.133 | 340.162 | 325.058 | 333.168 | 319.442 | 313.826 | 304.471 | 332.12 | 349.958 | 337.138 | 315.544 | 330.772 | 241.594 | 248.206 | 243.954 | 235.833 | 209.325 | 200.294 | 190.897 | 178.286 | 194.399 | 188.699 | 158.672 | 134.095 | 148.766 | 140.477 | 141.736 | 131.159 | 145.156 | 144.508 | 136.337 | 133.984 | 141.678 | 153.903 | 153.051 | 160.042 | 162.34 | 169.373 | 164.787 | 177.147 | 188.488 | 176.648 | 170.863 | 164.731 | 165.2 | 166.3 | 127.9 | 119.4 | 116.8 | 118.8 | 123.7 | 127 | 124.4 | 129.8 | 128.9 | 123.4 | 125.7 | 126 | 120.3 | 124.4 | 132.3 | 140.2 | 124.7 | 122.6 | 118.3 | 121.2 | 105.7 | 108.7 | 109.6 | 114.3 | 107.7 | 105 | 109.1 | 113.4 | 104.5 | 105.1 | 115.6 | 102 | 107.2 | 93 | 475.3 | 195.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 40.008 | 45.92 | 43.368 | 40.305 | 44.9 | 43.933 | 48.553 | 48.782 | 51.231 | 49.944 | 45.483 | 41.411 | 53.686 | 65.837 | 66.398 | 54.787 | 60.181 | 71.475 | 63.874 | 63.029 | 73.246 | 78.538 | 90.419 | 78.269 | 72.355 | 73.667 | 63.595 | 52.404 | 59.825 | 57.161 | 55.852 | 37.744 | 41.287 | 58.28 | 46.246 | 55.804 | 53.528 | 56.341 | 56.764 | 67.166 | 60.229 | 59.413 | 43.617 | 46.62 | 56.874 | 52.546 | 40.937 | 50.454 | 59.259 | 58.172 | 43.939 | 49.213 | 53.898 | 55.901 | 51.814 | 45.533 | 43.549 | 40.111 | 53.265 | 47.849 | 47.972 | 45.926 | 40.715 | 62.612 | 76.664 | 65.793 | 39.907 | 53.489 | 55.457 | 59.903 | 52.122 | 57.446 | 45.643 | 40.752 | 46.256 | 41.087 | 48.659 | 52.748 | 45.902 | 27.736 | 32.16 | 27.783 | 34.076 | 23.874 | 30.49 | 34.354 | 28.394 | 24.094 | 22.666 | 27.37 | 28.168 | 29.29 | 30.274 | 29.185 | 26.304 | 33.008 | 40.175 | 34.756 | 31.509 | 24.446 | 25.9 | 23 | 18.9 | 19.7 | 18.8 | 17.1 | 14.9 | 12.5 | 13.1 | 14.2 | 19.2 | 19.1 | 19.3 | 17.6 | 20.2 | 18.1 | 22.4 | 25 | 22.6 | 19.8 | 20 | 24.4 | 12.3 | 17.2 | 17.1 | 16.4 | 15.4 | 14.7 | 16 | 16.4 | 16.3 | 17 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.167 | 0.167 | 0.159 | 0.102 | 0.097 | 0.102 | 0.117 | 0.127 | 0.082 | 0.064 | 0.08 | 0.098 | 0.111 | 2.652 | 2.617 | 0.119 | 0.117 | 0.142 | 2.731 | 2.877 | 2.978 | 3.142 | 0.609 | 0.629 | 0.63 | 0.631 | 0.652 | 0.656 | 9.887 | 10.051 | 10.214 | 10.386 | 1.326 | 1.335 | 1.338 | 1.335 | 1.284 | 1.26 | 0.675 | 0.676 | 0.104 | 0.109 | 0.114 | 0 | 0.029 | 0.023 | 0.023 | 0.035 | 0.362 | 0.689 | 1.03 | 2.384 | 2.377 | 2.369 | 2.358 | 2.402 | 13.697 | 14.766 | 6.072 | 5.406 | 5.36 | 5.813 | 5.78 | 5.777 | 6.071 | 5.909 | 6.184 | 6.191 | 5.9 | 4.615 | 3.935 | 3.831 | 10.228 | 8.758 | 8.793 | 7.64 | 11.319 | 2.832 | 0.775 | 0.589 | 23.234 | 0.481 | 1.362 | 0.611 | 1.896 | 0.805 | 0.781 | 0.825 | 0.664 | 0.748 | 0.782 | 5.809 | 1.494 | 6.476 | 6.458 | 7.426 | 10.904 | 9.3 | 6.098 | 6.141 | 12.2 | 19.1 | 14.9 | 3.4 | 1.2 | 1.2 | 11.8 | 19.4 | 14.3 | 19.3 | 14.1 | 7.4 | 9.3 | 13.5 | 6.4 | 11.1 | 11 | 19.3 | 14.9 | 14.7 | 9.7 | 9.5 | 8 | 4.8 | 4.2 | 11.6 | 6.7 | 4.5 | 4.7 | 10.4 | 4.3 | 2.8 | 11 | 15 | 15.8 | 3.1 | 87.7 | 10.6 |
Tax Payables
| 0 | 0 | 0 | 0.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.725 | 0.347 | 0.246 | 0 | 1.048 | 1.15 | 11.293 | 14.166 | 7.389 | 5.197 | 5.638 | 0 | 0.912 | 3.19 | 3.19 | 0 | 0.233 | 0.674 | 3.977 | 0 | 5.547 | 3.731 | 3.045 | 1.195 | 0.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.247 | 1.52 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0.123 | 0.691 | 1.834 | 2.901 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.72 | 7.532 | 11.458 | 12.479 | 16.003 | 15.969 | 14.556 | 19.452 | 22.157 | 19.072 | 19.31 | 13.411 | 13.154 | 17.322 | 15.359 | 7.144 | 7.835 | 8.517 | 10.629 | 8.446 | 8.71 | 8.543 | 14.168 | 6.619 | 12.384 | 12.221 | 10.221 | 10.136 | 11.038 | 5.83 | 6.868 | 7.597 | 7.357 | 9.154 | 8.352 | 6.934 | 8.833 | 8.133 | 8.01 | 8.034 | 9.81 | 8.345 | 7.13 | 5.715 | 3.981 | 9.893 | 12.065 | 7.447 | 8.521 | 5.006 | 5.181 | 6.833 | 8.273 | 6.91 | 11.46 | 16.868 | 25.309 | 22.149 | 0 | 0 | 0 | 0 | 0 | 0 | 18.131 | 16.944 | 13.64 | 23.872 | 20.784 | 18.466 | 15.666 | 14.31 | 12.257 | 11.431 | 12.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.792 | 7.667 | 6.782 | 6.582 | 2.151 | 4.209 | 1.201 | 0 | 0 | 0 | 1.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.494 | 26.81 | 29.196 | 41.476 | 35.037 | 31.637 | 25.276 | 34.75 | 31.631 | 27.524 | 24.923 | 31.274 | 30.987 | 26.151 | 23.956 | 33.252 | 31.111 | 32.989 | 30.247 | 42.364 | 35.782 | 33.342 | 32.277 | 38.237 | 28.847 | 27.573 | 24.939 | 30.334 | 27.371 | 25.285 | 13.032 | 12.438 | 20.636 | 22.544 | 20.454 | 34.507 | 31.334 | 25.695 | 29.107 | 40.852 | 26.774 | 22.185 | 16.004 | 28.862 | 19.896 | 22.343 | 26.902 | 32.838 | 47.542 | 43.711 | 21.876 | 26.302 | 24.421 | 20.892 | 19.977 | 32.016 | 12.308 | 10.411 | 9.898 | 12.515 | 12.45 | 10.305 | 10.675 | 15.802 | 18.331 | 17.144 | 13.511 | 24.072 | 21.017 | 18.576 | 15.208 | 12.711 | 9.641 | 11.83 | 13.629 | 15.595 | 14.387 | 11.809 | 8.978 | 8.946 | 8.8 | 7.776 | 7.107 | 6.435 | 8.94 | 7.87 | 6.938 | 6.656 | 6.693 | 6.634 | 5.369 | 7.258 | 8.446 | 7.678 | 4.845 | 9.267 | 8.588 | 5.885 | 7.269 | 7.709 | 6.1 | 4.7 | 4.5 | 7.2 | 4.9 | 5.8 | 4.2 | 4.3 | 3.9 | 3.7 | 3.6 | 5.6 | 4.8 | 4.2 | 4.3 | 5.7 | 5 | 4.7 | 4.7 | 5.8 | 5.3 | 5.7 | 4.8 | 5.7 | 6.8 | 5.9 | 6.1 | 6.6 | 7.3 | 6.4 | 5.8 | 5.9 | 27.5 | 33.4 | 36.2 | 40.4 | 95 | 41.9 |
Total Current Liabilities
| 76.389 | 80.429 | 84.181 | 95.306 | 96.037 | 91.641 | 88.502 | 103.111 | 105.101 | 96.604 | 89.796 | 86.194 | 97.938 | 111.962 | 108.33 | 95.302 | 99.244 | 113.123 | 107.481 | 116.744 | 120.716 | 123.565 | 137.473 | 124.191 | 114.941 | 114.439 | 99.653 | 93.53 | 109.169 | 99.477 | 97.259 | 82.331 | 77.995 | 96.51 | 82.028 | 91.646 | 95.891 | 94.619 | 97.746 | 108.771 | 97.15 | 90.726 | 70.842 | 75.482 | 86.327 | 88.536 | 82.972 | 91.969 | 116.188 | 107.578 | 72.026 | 84.732 | 88.969 | 86.072 | 85.609 | 96.819 | 94.863 | 87.437 | 69.235 | 79.76 | 66.029 | 63.564 | 57.17 | 84.191 | 101.066 | 88.846 | 59.931 | 83.752 | 82.374 | 83.217 | 71.956 | 75.822 | 68.413 | 61.34 | 68.678 | 64.335 | 74.365 | 67.389 | 55.655 | 37.467 | 64.194 | 36.04 | 42.545 | 31.693 | 41.326 | 43.029 | 36.113 | 31.575 | 30.023 | 34.752 | 35.52 | 42.357 | 40.214 | 43.339 | 39.554 | 49.701 | 59.667 | 49.941 | 44.876 | 38.296 | 44.2 | 46.8 | 38.3 | 30.3 | 24.9 | 24.1 | 30.9 | 36.2 | 31.3 | 37.2 | 36.9 | 32.1 | 33.4 | 35.3 | 30.9 | 34.9 | 38.4 | 49 | 42.2 | 40.3 | 35 | 39.6 | 25.1 | 27.7 | 28.1 | 33.9 | 28.2 | 25.8 | 28 | 33.2 | 26.4 | 25.7 | 38.5 | 48.4 | 52 | 43.5 | 182.7 | 52.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 78.3 | 97.503 | 89.104 | 67.036 | 84.02 | 102.195 | 93.549 | 105.915 | 108.838 | 60.007 | 47.089 | 43.432 | 44.301 | 49.603 | 49.602 | 58.421 | 63.068 | 70.063 | 76.504 | 65.713 | 80.124 | 97.874 | 99.385 | 74.698 | 75.84 | 98.406 | 101.752 | 130.806 | 128.398 | 127.933 | 145.051 | 149.179 | 134.299 | 167.03 | 173.573 | 167.419 | 206.214 | 217.212 | 217.56 | 25.752 | 0.27 | 0.289 | 0.319 | 0.025 | 0.019 | 0.015 | 0.021 | 0.027 | 13.107 | 0.038 | 13.208 | 0.051 | 0.407 | 0.762 | 1.103 | 2.399 | 2.702 | 3.047 | 18.913 | 13.197 | 16.653 | 18.659 | 20.196 | 21.734 | 23.217 | 25.003 | 26.514 | 28.056 | 16.905 | 36.83 | 50.882 | 54.273 | 30.625 | 32.884 | 24.509 | 29.276 | 35.866 | 40.016 | 23.199 | 17.395 | 3.505 | 24.623 | 19.74 | 20.858 | 24.615 | 24.712 | 24.829 | 26.991 | 31.366 | 33.194 | 32.998 | 32.758 | 38.809 | 43.058 | 43.312 | 43.484 | 43.7 | 43.828 | 44.031 | 44.136 | 44 | 40 | 13.9 | 13.8 | 11 | 14.4 | 19.3 | 17.5 | 20.8 | 21.2 | 21.5 | 21.8 | 24.2 | 24.5 | 24.8 | 25 | 29.9 | 29.1 | 22.2 | 22.4 | 25.1 | 25.3 | 25.5 | 25.6 | 26.1 | 25.8 | 25.9 | 26.1 | 28.6 | 28.6 | 27.1 | 27.1 | 26.6 | 4.9 | 7.2 | 5.8 | 265.7 | 59 |
Deferred Revenue Non-Current
| 0 | 10.497 | 11.178 | 0 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 16 | 20 | 22 | 24 | 24 | 28 | 30 | 32 | 32 | 36 | 38 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.711 | 0 | 0 | 0 | -5.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.134 | 1.173 | 1.191 | 1.232 | 1.131 | 1.718 | 1.753 | 3.109 | 2.817 | 3.628 | 3.659 | 3.753 | 3.95 | 4.01 | 4.046 | 4.085 | 4.626 | 4.593 | 4.657 | 4.751 | 4.668 | 4.884 | 5.142 | 5.287 | 7.864 | 8.231 | 8.554 | 9.744 | 11.044 | 11.187 | 11.319 | 11.371 | 6.998 | 6.968 | 8.079 | 8.926 | 10.858 | 29.149 | 27.99 | 10.945 | 11.086 | 11.404 | 11.591 | 11.798 | 11.584 | 11.728 | 11.957 | 12.14 | 11.017 | 11.244 | 11.458 | 11.708 | 10.682 | 12.207 | 12.065 | 11.863 | 1.956 | 1.87 | 1.956 | 1.893 | 1.963 | 2.426 | 1.926 | 2.046 | 1.638 | 1.638 | 1.638 | 1.638 | 2.163 | 2.163 | 2.163 | 1.853 | 1.615 | 1.615 | 1.615 | 1.615 | 2.898 | 2.898 | 2.898 | 2.898 | 3.653 | 3.653 | 3.653 | 3.653 | 4.195 | 4.195 | 4.195 | 4.195 | 4.968 | 4.968 | 4.968 | 4.968 | 5.413 | 5.413 | 5.413 | 5.413 | 6.293 | 6.293 | 6.293 | 6.293 | 0.7 | 0.7 | 0.7 | 0.7 | 1.5 | 1.3 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 3.6 | 6 |
Other Non-Current Liabilities
| 6.87 | 6.504 | 6.648 | 6.797 | 11.275 | 13.422 | 15.56 | 15.577 | 20.735 | 24.144 | 25.171 | 25.606 | 31.24 | 33.474 | 35.612 | 35.757 | 38.641 | 45.689 | 47.927 | 48.101 | 52.104 | 54.266 | 56.959 | 56.954 | 16.813 | 17.352 | 17.661 | 25.741 | 16.734 | 16.911 | 16.83 | 16.891 | 15.225 | 15.447 | 15.574 | 24.763 | 28.274 | 45.207 | 44.847 | 24.71 | 20.285 | 21.04 | 21.884 | 21.75 | 13.448 | 13.596 | 13.968 | 14.411 | 0 | 13.021 | 0 | 24.537 | 9.876 | 11.711 | 11.274 | 11.888 | 5.559 | 5.695 | 0 | 5.726 | 6.454 | 6.497 | 6.541 | 6.587 | 3.287 | 3.38 | 3.502 | 3.5 | 14.955 | 15.903 | 16.661 | 5.852 | 10.677 | 10.618 | 8.716 | 3.071 | 2.068 | 2.037 | 2.362 | 2.592 | 2.707 | 3.07 | 4.472 | 4.411 | 4.762 | 5.313 | 5.274 | 5.21 | 4.163 | 3.153 | 2.507 | 2.814 | 1.202 | 1.163 | 1.177 | 1.19 | 1.776 | 1.637 | 1.389 | 1.356 | 1.6 | 5 | 1.2 | 1.1 | 6 | 6.1 | 2 | 2.2 | 2 | 1.9 | 2 | 1.9 | 1.9 | 1.5 | 1.2 | 1.3 | 1.7 | 1.7 | 1.6 | 1.6 | 2 | 2 | 2 | 2 | 2.4 | 2.6 | 2.6 | 1.8 | 1.3 | 1.3 | 1.3 | 1.4 | 0.2 | 1.6 | 2.3 | 6.6 | 9.7 | 8.7 |
Total Non-Current Liabilities
| 86.304 | 105.18 | 96.943 | 75.065 | 96.426 | 117.335 | 110.862 | 124.601 | 132.39 | 87.779 | 75.919 | 72.791 | 79.491 | 87.087 | 89.26 | 98.263 | 106.335 | 120.345 | 129.088 | 118.565 | 136.896 | 157.024 | 161.486 | 136.939 | 100.517 | 123.989 | 127.967 | 156.547 | 156.176 | 156.031 | 173.2 | 177.441 | 156.522 | 189.445 | 197.226 | 192.182 | 234.565 | 262.496 | 262.484 | 50.462 | 20.734 | 21.508 | 22.382 | 21.775 | 25.051 | 25.339 | 25.946 | 26.578 | 24.124 | 24.303 | 24.666 | 25.347 | 20.965 | 24.68 | 24.442 | 26.15 | 10.217 | 10.612 | 20.869 | 20.816 | 25.07 | 27.582 | 28.663 | 30.367 | 30.045 | 31.924 | 33.557 | 33.194 | 35.013 | 55.886 | 70.727 | 61.978 | 46.147 | 48.347 | 38.07 | 33.962 | 40.832 | 44.951 | 28.459 | 22.885 | 9.865 | 31.346 | 27.865 | 28.922 | 33.572 | 34.22 | 34.298 | 36.396 | 40.497 | 41.315 | 40.473 | 40.54 | 45.424 | 49.634 | 49.902 | 50.087 | 51.769 | 51.758 | 51.713 | 51.785 | 46.3 | 45.7 | 15.8 | 15.6 | 18.5 | 21.8 | 22 | 20.3 | 23.4 | 23.6 | 23.9 | 24.1 | 26.1 | 26 | 26 | 26.3 | 31.6 | 30.8 | 23.8 | 24 | 27.6 | 27.8 | 28 | 28.1 | 28.5 | 28.4 | 28.5 | 27.9 | 29.9 | 29.9 | 28.4 | 28.5 | 26.8 | 6.5 | 9.5 | 14.7 | 279 | 73.7 |
Total Liabilities
| 162.693 | 185.609 | 181.124 | 170.371 | 192.463 | 208.976 | 199.364 | 227.712 | 237.491 | 184.383 | 165.715 | 158.985 | 177.429 | 199.049 | 197.59 | 193.565 | 205.579 | 233.468 | 236.569 | 235.309 | 257.612 | 280.589 | 298.959 | 261.13 | 215.458 | 238.428 | 227.62 | 250.077 | 265.345 | 255.508 | 270.459 | 259.772 | 234.517 | 285.955 | 279.254 | 283.828 | 330.456 | 357.115 | 360.23 | 159.233 | 117.884 | 112.234 | 93.224 | 97.257 | 111.378 | 113.875 | 108.918 | 118.547 | 140.312 | 131.881 | 96.692 | 110.079 | 109.934 | 110.752 | 110.051 | 122.969 | 105.08 | 98.049 | 90.104 | 100.576 | 91.099 | 91.146 | 85.833 | 114.558 | 131.111 | 120.77 | 93.488 | 116.946 | 117.387 | 139.103 | 142.683 | 137.8 | 114.56 | 109.687 | 106.748 | 98.297 | 115.197 | 112.34 | 84.114 | 60.352 | 74.059 | 67.386 | 70.41 | 60.615 | 74.898 | 77.249 | 70.411 | 67.971 | 70.52 | 76.067 | 75.993 | 82.897 | 85.638 | 92.973 | 89.456 | 99.788 | 111.436 | 101.699 | 96.589 | 90.081 | 90.5 | 92.5 | 54.1 | 45.9 | 43.4 | 45.9 | 52.9 | 56.5 | 54.7 | 60.8 | 60.8 | 56.2 | 59.5 | 61.3 | 56.9 | 61.2 | 70 | 79.8 | 66 | 64.3 | 62.6 | 67.4 | 53.1 | 55.8 | 56.6 | 62.3 | 56.7 | 53.7 | 57.9 | 63.1 | 54.8 | 54.2 | 65.3 | 54.9 | 61.5 | 58.2 | 461.7 | 126.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 47.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.11 | 0.11 | 0.11 | 0.109 | 0.107 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.1 | 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 | 0 | 0 | 0 | 0 |
Retained Earnings
| 167.821 | 131.916 | 129.069 | 124.633 | 125.063 | 124.548 | 121.017 | 123.169 | 167.1 | 169.177 | 167.167 | 168.733 | 169.067 | 166.725 | 163.849 | 165.107 | 163.012 | 156.182 | 155.659 | 157.525 | 131.275 | 128.211 | 118.647 | 114.324 | 145.364 | 140.393 | 135.453 | 137.78 | 137.492 | 134.27 | 131.245 | 133.667 | 174.517 | 180.914 | 273.325 | 276.571 | 273.655 | 331.489 | 326.541 | 322.672 | 317.057 | 308.252 | 301.701 | 298.361 | 291.395 | 281.913 | 274.928 | 270.311 | 263.904 | 255.937 | 258.264 | 255.152 | 249.303 | 239.816 | 233.701 | 233.279 | 227.04 | 220.527 | 214.54 | 212.787 | 208.875 | 202.731 | 200.079 | 197.06 | 191.403 | 183.277 | 175.62 | 169.314 | 83.082 | 68.551 | 61.721 | 58.843 | 55.877 | 52.179 | 49.197 | 45.313 | 44.453 | 42.105 | 40.507 | 39.879 | 40.923 | 39.581 | 38.286 | 38.399 | 39.053 | 36.128 | 35.042 | 35.208 | 39.937 | 47.074 | 46.343 | 46.632 | 46.151 | 45.121 | 44.13 | 45.995 | 45.536 | 43.419 | 42.657 | 42.505 | 42.6 | 41.7 | 40.5 | 40 | 39 | 38.3 | 36.3 | 35.6 | 34.8 | 33.6 | 32.7 | 32.3 | 31.4 | 30 | 28.7 | 28.5 | 27.6 | 25.8 | 24.1 | 23.7 | 21.1 | 19.1 | 17.9 | 18.2 | 18.3 | 17.3 | 16.3 | 16.6 | 16.6 | 15.7 | 15 | 16.2 | 15.7 | 12.6 | 11.3 | 0.7 | -20.7 | 35 |
Accumulated Other Comprehensive Income/Loss
| -20.472 | -21.156 | -20.616 | -19.25 | -20.123 | -18.536 | -20.296 | -21.165 | -26.206 | -22.547 | -19.117 | -18.845 | -20.257 | -18.873 | -19.588 | -20.268 | -22.363 | -24.384 | -24.696 | -20.183 | -24.896 | -23.419 | -21.704 | -22.191 | -19.264 | -19.237 | -16.891 | -17.767 | -19.545 | -22.153 | -24.291 | -25.289 | -22.441 | -21.22 | -18.179 | -17.94 | -16.698 | -13.197 | -16.19 | -11.892 | -7.094 | -4.448 | -6.292 | -4.583 | -5.248 | -6.8 | -5.423 | -3.669 | -2.671 | -4.427 | -3.435 | -4.628 | -2.494 | -0.156 | -0.294 | -1.068 | -0.278 | -0.305 | -0.278 | -0.392 | -0.813 | -0.024 | -0.915 | -0.712 | -0.634 | -0.672 | -0.668 | -0.744 | -0.807 | -0.793 | -0.65 | -0.611 | -0.915 | -0.904 | -0.823 | -0.898 | -0.715 | -0.715 | -0.715 | -0.715 | -0.694 | -0.637 | -0.677 | -0.671 | -0.714 | -0.731 | -0.745 | -0.811 | -0.395 | -0.814 | -0.749 | -0.896 | -0.865 | -0.123 | -0.218 | -0.035 | 0.012 | 0.019 | 0.03 | 0.03 | -21.4 | -29.4 | -23.3 | -23.1 | -22.8 | -22.4 | -21.8 | -21.4 | -20.8 | -20.3 | -20.4 | -20.5 | -22.9 | -20.7 | -20.9 | -33.3 | -32.7 | -33.2 | -32 | -31.8 | -32.2 | -31.8 | -31.3 | -31.1 | -31.2 | -30.7 | -30.8 | -30.2 | -30.1 | -29.6 | -31.1 | -30.5 | -28.6 | -28.5 | -27.4 | -27.2 | -28.7 | -24.2 |
Other Total Stockholders Equity
| 34.391 | 36.207 | 36.037 | 36.617 | 36.77 | 36.073 | 35.777 | 35.063 | 34.257 | 33.81 | 32.953 | 33.093 | 33.131 | 32.546 | 32.16 | 31.88 | 32.591 | 31.987 | 31.432 | 32.409 | 32.185 | 31.318 | 30.204 | 29.875 | 28.877 | 27.949 | 27.127 | 26.355 | 25.761 | 25.274 | 24.716 | 24.762 | 24.576 | 24.256 | 23.594 | 24.09 | 24.05 | 26.309 | 25.034 | 24.997 | 24.407 | 23.803 | 22.421 | 22.508 | 22.282 | 21.773 | 21.095 | 20.822 | 20.034 | 19.419 | 19.444 | 19.18 | 18.868 | 23.228 | 23.759 | 23.425 | 22.18 | 21.78 | 20.581 | 20.086 | 20.17 | 19.862 | 19.363 | 21.103 | 27.968 | 33.653 | 46.994 | 214.461 | 41.825 | 41.239 | 40.094 | 98.539 | 39.698 | 39.227 | 35.673 | 80.785 | 35.362 | 34.867 | 34.664 | 74.356 | 34.376 | 34.045 | 33.615 | 71.113 | 31.817 | 31.76 | 31.527 | 31.514 | 31.514 | 31.474 | 31.362 | 31.307 | 31.314 | 31.3 | 31.317 | 31.297 | 31.402 | 31.409 | 31.485 | 32.013 | 53.4 | 61.4 | 56.6 | 56.5 | 57.2 | 57 | 56.3 | 56.3 | 55.7 | 55.7 | 55.8 | 55.4 | 57.7 | 55.4 | 55.6 | 68 | 67.4 | 67.8 | 66.6 | 66.4 | 66.8 | 66.5 | 66 | 65.8 | 65.9 | 65.4 | 65.5 | 64.9 | 64.7 | 64.2 | 65.8 | 65.2 | 63.2 | 63 | 61.8 | 61.3 | 63 | 58.2 |
Total Shareholders Equity
| 181.851 | 147.078 | 144.601 | 142.111 | 141.821 | 142.196 | 136.609 | 137.178 | 175.262 | 180.551 | 181.114 | 183.092 | 182.052 | 180.509 | 176.532 | 176.83 | 173.351 | 163.896 | 162.506 | 169.862 | 138.675 | 136.221 | 127.258 | 122.119 | 155.088 | 149.216 | 145.8 | 146.479 | 143.819 | 137.502 | 131.781 | 133.251 | 176.763 | 184.061 | 278.851 | 282.832 | 281.118 | 344.712 | 335.496 | 335.888 | 334.481 | 327.718 | 317.941 | 316.397 | 308.54 | 296.997 | 290.711 | 287.575 | 281.378 | 271.04 | 274.384 | 269.815 | 265.788 | 262.999 | 257.277 | 255.747 | 249.053 | 242.113 | 234.954 | 232.592 | 228.343 | 222.68 | 218.638 | 217.562 | 218.847 | 216.368 | 222.056 | 213.826 | 124.207 | 109.103 | 101.271 | 98.033 | 94.765 | 90.607 | 84.149 | 79.989 | 79.202 | 76.359 | 74.558 | 73.743 | 74.707 | 73.091 | 71.326 | 70.544 | 70.258 | 67.259 | 65.926 | 66.013 | 71.158 | 77.836 | 77.058 | 77.145 | 76.702 | 76.4 | 75.331 | 77.359 | 77.052 | 74.949 | 74.274 | 74.65 | 74.7 | 73.8 | 73.8 | 73.5 | 73.4 | 72.9 | 70.8 | 70.5 | 69.7 | 69 | 68.1 | 67.2 | 66.2 | 64.7 | 63.4 | 63.2 | 62.3 | 60.4 | 58.7 | 58.3 | 55.7 | 53.8 | 52.6 | 52.9 | 53 | 52 | 51 | 51.3 | 51.2 | 50.3 | 49.7 | 50.9 | 50.3 | 47.1 | 45.7 | 34.8 | 13.6 | 69 |
Total Equity
| 182.436 | 147.652 | 145.277 | 142.835 | 142.128 | 142.592 | 137.014 | 137.598 | 175.701 | 181.039 | 181.697 | 183.61 | 182.374 | 180.892 | 176.886 | 176.83 | 173.351 | 163.896 | 162.506 | 169.862 | 138.675 | 136.221 | 127.258 | 122.119 | 155.088 | 149.216 | 145.8 | 146.479 | 143.819 | 137.502 | 131.781 | 133.251 | 176.763 | 184.061 | 278.851 | 282.832 | 281.118 | 344.712 | 335.496 | 335.888 | 334.481 | 327.718 | 317.941 | 316.397 | 308.54 | 296.997 | 290.711 | 287.575 | 281.378 | 271.04 | 274.384 | 269.815 | 265.788 | 262.999 | 257.277 | 255.747 | 249.053 | 242.113 | 234.954 | 232.592 | 228.343 | 222.68 | 218.638 | 217.562 | 218.847 | 216.368 | 222.056 | 213.826 | 124.207 | 109.103 | 101.271 | 98.033 | 94.765 | 90.607 | 84.149 | 79.989 | 79.202 | 76.359 | 74.558 | 73.743 | 74.707 | 73.091 | 71.326 | 70.544 | 70.258 | 67.259 | 65.926 | 66.013 | 71.158 | 77.836 | 77.058 | 77.145 | 76.702 | 76.4 | 75.331 | 77.359 | 77.052 | 74.949 | 74.274 | 74.65 | 74.7 | 73.8 | 73.8 | 73.5 | 73.4 | 72.9 | 70.8 | 70.5 | 69.7 | 69 | 68.1 | 67.2 | 66.2 | 64.7 | 63.4 | 63.2 | 62.3 | 60.4 | 58.7 | 58.3 | 55.7 | 53.8 | 52.6 | 52.9 | 53 | 52 | 51 | 51.3 | 51.2 | 50.3 | 49.7 | 50.9 | 50.3 | 47.1 | 45.7 | 34.8 | 13.6 | 69 |
Total Liabilities & Shareholders Equity
| 344.544 | 333.261 | 326.401 | 313.206 | 334.591 | 351.568 | 336.378 | 365.31 | 413.192 | 365.422 | 347.412 | 342.595 | 359.803 | 379.941 | 374.476 | 370.395 | 378.93 | 397.364 | 399.075 | 405.171 | 396.287 | 416.81 | 426.217 | 383.249 | 370.546 | 387.644 | 373.42 | 396.556 | 409.164 | 393.01 | 402.24 | 393.023 | 411.28 | 470.016 | 558.105 | 566.66 | 611.574 | 701.827 | 695.726 | 495.121 | 452.365 | 439.952 | 411.165 | 413.654 | 419.918 | 410.872 | 399.629 | 406.122 | 421.69 | 402.921 | 371.076 | 379.894 | 375.722 | 373.751 | 367.328 | 378.716 | 354.133 | 340.162 | 325.058 | 333.168 | 319.442 | 313.826 | 304.471 | 332.12 | 349.958 | 337.138 | 315.544 | 330.772 | 241.594 | 248.206 | 243.954 | 235.833 | 209.325 | 200.294 | 190.897 | 178.286 | 194.399 | 188.699 | 158.672 | 134.095 | 148.766 | 140.477 | 141.736 | 131.159 | 145.156 | 144.508 | 136.337 | 133.984 | 141.678 | 153.903 | 153.051 | 160.042 | 162.34 | 169.373 | 164.787 | 177.147 | 188.488 | 176.648 | 170.863 | 164.731 | 165.2 | 166.3 | 127.9 | 119.4 | 116.8 | 118.8 | 123.7 | 127 | 124.4 | 129.8 | 128.9 | 123.4 | 125.7 | 126 | 120.3 | 124.4 | 132.3 | 140.2 | 124.7 | 122.6 | 118.3 | 121.2 | 105.7 | 108.7 | 109.6 | 114.3 | 107.7 | 105 | 109.1 | 113.4 | 104.5 | 105.1 | 115.6 | 102 | 107.2 | 93 | 475.3 | 195.2 |