Global Industrial Company
NYSE:GIC
28.48 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 38.9 | 38.8 | 29.9 | 34.4 | 34.3 | 44.9 | 48.2 | 28.5 | 20 | 23.5 | 14.6 | 15.4 | 54.1 | 41.6 | 36.9 | 22.4 | 78.4 | 58.1 | 64.1 | 97.2 | 97.6 | 90.8 | 70 | 295.4 | 302.8 | 96.9 | 141 | 184.5 | 176 | 159.8 | 144.5 | 149.7 | 152.4 | 165.2 | 163.2 | 215.1 | 136.1 | 144 | 132.9 | 165 | 133.6 | 153.3 | 159.7 | 181.4 | 173.3 | 138.6 | 134.7 | 150.7 | 133.47 | 145.781 | 110.987 | 97.254 | 126.419 | 99.792 | 112.284 | 92.077 | 30.449 | 32.783 | 37.571 | 58.309 | 102.117 | 87.923 | 80.627 | 115.967 | 73.373 | 66.775 | 98.731 | 128.021 | 97.784 | 81.823 | 105.946 | 86.964 | 70.477 | 52.226 | 49.564 | 70.925 | 51.495 | 45.293 | 56.35 | 36.257 | 57.291 | 56.358 | 39.634 | 38.702 | 45.481 | 52.255 | 42.572 | 62.995 | 41.54 | 42.062 | 22.235 | 36.464 | 20.954 | 20.898 | 2.484 | 14.496 | 12.263 | 17.946 | 8.291 | 17.5 | 42.7 | 34.7 | 45.7 | 42 | 34.4 | 56.4 | 56 | 43.4 | 37.2 | 46.8 | 35.5 | 35.2 | 61.9 | 49.1 | 64.5 | 28.5 | 31.1 | 31.9 | 4.2 |
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 |
Cash and Short Term Investments
| 38.9 | 38.8 | 29.9 | 34.4 | 34.3 | 44.9 | 48.2 | 28.5 | 20 | 23.5 | 14.6 | 15.4 | 54.1 | 41.6 | 36.9 | 22.4 | 78.4 | 58.1 | 64.1 | 97.2 | 97.6 | 90.8 | 70 | 295.4 | 302.8 | 96.9 | 141 | 184.5 | 176 | 159.8 | 144.5 | 149.7 | 152.4 | 165.2 | 163.2 | 215.1 | 136.1 | 144 | 132.9 | 165 | 133.6 | 153.3 | 159.7 | 181.4 | 173.3 | 138.6 | 134.7 | 150.7 | 133.47 | 145.781 | 110.987 | 97.254 | 126.419 | 99.792 | 112.284 | 92.077 | 30.449 | 32.783 | 37.571 | 58.309 | 102.117 | 87.923 | 80.627 | 115.967 | 73.373 | 66.775 | 98.731 | 128.021 | 97.784 | 81.823 | 105.946 | 86.964 | 70.477 | 52.226 | 49.564 | 70.925 | 51.495 | 45.293 | 56.35 | 36.257 | 57.291 | 56.358 | 39.634 | 38.702 | 45.481 | 52.255 | 42.572 | 62.995 | 41.54 | 42.062 | 22.235 | 36.464 | 20.954 | 20.898 | 2.484 | 14.496 | 12.263 | 17.946 | 8.291 | 17.5 | 42.7 | 34.7 | 45.7 | 42 | 34.4 | 56.4 | 56 | 43.4 | 37.2 | 46.8 | 35.5 | 35.2 | 61.9 | 49.1 | 64.5 | 28.5 | 31.1 | 31.9 | 4.2 |
Net Receivables
| 140.1 | 142.8 | 133.9 | 130.7 | 136.8 | 140.5 | 113.7 | 108 | 127.3 | 135.1 | 118.9 | 106.8 | 119.5 | 111.2 | 104.7 | 102.3 | 114 | 110.2 | 95 | 88.2 | 96.1 | 96.2 | 91.7 | 84.1 | 87.9 | 189.5 | 186.3 | 174.3 | 164.5 | 161.8 | 152.2 | 214.5 | 228 | 228 | 244.6 | 266.3 | 305.5 | 320.4 | 322.1 | 355.5 | 340.1 | 351.6 | 367 | 333.3 | 287.7 | 280.1 | 295.4 | 297.4 | 269.504 | 277.532 | 281.536 | 268.98 | 254.7 | 265.915 | 282.809 | 276.344 | 242.803 | 235.646 | 241.398 | 241.86 | 213.17 | 173.629 | 171.09 | 190.909 | 207.446 | 216.589 | 215.654 | 197.397 | 181.259 | 174.966 | 182.075 | 164.615 | 152.258 | 148.32 | 148.7 | 143.001 | 131.003 | 133.195 | 140.112 | 153.724 | 153.811 | 156.56 | 162.754 | 152.435 | 150.515 | 142.698 | 154.592 | 148.554 | 152.367 | 154.195 | 164.014 | 144.113 | 147.08 | 152.978 | 170.542 | 208.979 | 181.411 | 185.692 | 227.349 | 200.1 | 192.8 | 177.8 | 175.9 | 154.5 | 149 | 135 | 148.7 | 132.7 | 125.9 | 119.4 | 123.1 | 111.7 | 104 | 103.1 | 104.2 | 84.4 | 81.9 | 76.6 | 85.1 |
Inventory
| 165.3 | 172.9 | 162.8 | 150.8 | 153.8 | 164.3 | 166.1 | 179.4 | 189.4 | 205.7 | 204.4 | 172.8 | 141.4 | 131.4 | 134.7 | 132.3 | 132.3 | 132.4 | 107.6 | 112.5 | 102.3 | 101.4 | 105.9 | 107.3 | 91.2 | 126.4 | 130.9 | 131.5 | 122.9 | 122.6 | 117.5 | 140.7 | 119.5 | 126.4 | 133.3 | 144.4 | 217.7 | 250.2 | 272.7 | 289.9 | 295.8 | 330.9 | 326.3 | 321.8 | 284.6 | 291.7 | 324.8 | 367.2 | 311.238 | 354.649 | 387.222 | 372.244 | 340.202 | 358.469 | 373.874 | 370.375 | 429.365 | 380.487 | 366.967 | 365.725 | 315.977 | 310.014 | 309.871 | 282.217 | 275.974 | 290.697 | 269.238 | 250.222 | 234.877 | 248.703 | 247.007 | 233.136 | 206.61 | 217.528 | 242.711 | 189.502 | 174.459 | 173.431 | 180.995 | 176.227 | 137.907 | 126.23 | 154.592 | 133.905 | 111.154 | 105.689 | 113.978 | 98.401 | 93.458 | 85.17 | 100.659 | 92.17 | 90.66 | 96.654 | 107.042 | 127.271 | 119.36 | 144.027 | 148.596 | 174 | 134.1 | 122 | 133.7 | 130 | 111.9 | 105.9 | 105.4 | 102.6 | 95.7 | 87.4 | 87.1 | 93 | 77.6 | 78.1 | 76.4 | 71.6 | 64.8 | 61.5 | 62.3 |
Other Current Assets
| 14.6 | 12.4 | 11.1 | 13.9 | 13 | 9.7 | 7.4 | 9.8 | 9.6 | 7.8 | 7.1 | 6.4 | 7 | 8.1 | 6.6 | 6.8 | 7.3 | 6.5 | 5.7 | 6.4 | 6.7 | 4.7 | 6.8 | 10.6 | 8.7 | 5.7 | 5.5 | 3.8 | 5.1 | 5 | 4.8 | 6.3 | 10.7 | 9.9 | 11.5 | 14.5 | 21.5 | 19 | 17.2 | 17.6 | 26.4 | 17.5 | 18.7 | 19.9 | 42.2 | 41.5 | 39.2 | 37.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.139 | 0 | 0 | 38.29 | 48.676 | 33.084 | 33.32 | 35.2 | 39.3 | 36 | 30.6 | 33.4 | 45.1 | 40.8 | 37 | 34.6 | 40 | 47.4 | 58.5 | 54.1 | 24.4 | 24 | 24.6 | 28.3 | 25.4 | 25.3 | 23.9 |
Total Current Assets
| 358.9 | 366.9 | 337.7 | 329.8 | 337.9 | 359.4 | 335.4 | 325.7 | 346.3 | 372.1 | 345 | 301.4 | 322 | 292.3 | 282.9 | 263.8 | 332 | 307.2 | 272.4 | 304.3 | 302.7 | 293.1 | 274.4 | 497.4 | 490.6 | 418.5 | 463.7 | 494.1 | 468.5 | 449.2 | 419 | 511.2 | 510.6 | 529.5 | 552.6 | 640.3 | 680.8 | 733.6 | 744.9 | 828 | 795.9 | 853.3 | 871.7 | 856.4 | 787.8 | 751.9 | 794.1 | 854.9 | 761.381 | 821.602 | 820.982 | 766.216 | 749.677 | 744.878 | 791.595 | 765.237 | 729.374 | 676.816 | 669.817 | 692.586 | 659.838 | 596.045 | 587.574 | 612.183 | 583.58 | 598.053 | 609.269 | 605.589 | 548.651 | 538.022 | 562.172 | 519.361 | 463.856 | 451.413 | 469.116 | 431.132 | 385.607 | 380.276 | 407.184 | 399.908 | 393.718 | 375.116 | 390.115 | 362.023 | 347.289 | 334.616 | 356.555 | 350.366 | 326.017 | 312.232 | 314.758 | 301.281 | 297.807 | 300.178 | 307.203 | 389.036 | 361.71 | 380.749 | 417.556 | 426.8 | 408.9 | 370.5 | 385.9 | 359.9 | 340.4 | 338.1 | 347.1 | 313.3 | 298.8 | 301 | 304.2 | 294 | 267.9 | 254.3 | 269.7 | 212.8 | 203.2 | 195.3 | 175.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 95.4 | 97.3 | 101.1 | 104.4 | 107.3 | 111.3 | 108.1 | 111.3 | 109.1 | 114.6 | 83 | 85.3 | 88.8 | 90.9 | 91.9 | 93.9 | 94.8 | 73.8 | 73.3 | 77.1 | 79.1 | 78.7 | 66.2 | 14.9 | 14.3 | 14.6 | 14.7 | 15.1 | 15.1 | 15.7 | 15.9 | 29.5 | 33.3 | 34.4 | 36.9 | 38.3 | 38 | 39.7 | 40.5 | 41.2 | 54 | 57.5 | 57.1 | 59.4 | 59.3 | 60.4 | 60.7 | 63 | 71.1 | 70.586 | 69.259 | 70.699 | 70.877 | 73.352 | 74.412 | 73.765 | 70.65 | 62.622 | 64.772 | 65.598 | 63.046 | 51.493 | 48.943 | 48.465 | 52.134 | 53.976 | 51.069 | 48.48 | 49.356 | 49.29 | 47.831 | 48.586 | 47.392 | 48.229 | 46.781 | 57.259 | 58.965 | 61.19 | 63.678 | 65.563 | 64.173 | 65.209 | 67.173 | 68.647 | 68.729 | 69.469 | 69.813 | 71.133 | 73.551 | 71.833 | 82.091 | 82.623 | 85.777 | 81.917 | 76.257 | 74.749 | 73.53 | 64.967 | 61.273 | 46.8 | 42 | 37.2 | 34.8 | 34 | 32.9 | 31.8 | 31 | 29.4 | 28.4 | 22.6 | 21.7 | 21.9 | 19.8 | 19.4 | 19 | 17.3 | 13.9 | 13.7 | 12.2 |
Goodwill
| 39.6 | 39.6 | 40 | 40 | 40.6 | 40.6 | 0 | 5.5 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.2 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.326 | 0 | 0 | 30.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.9 | 27.7 | 28.5 | 29.3 | 30.1 | 30.9 | 8.3 | 1.1 | 8.4 | 8.2 | 8.1 | 1.3 | 6.9 | 6.9 | 7 | 1.5 | 7.1 | 7.2 | 7.2 | 1.7 | 7.3 | 7.3 | 7.4 | 2.2 | 9.9 | 14 | 14.2 | 5.1 | 14.7 | 15 | 15.3 | 15.7 | 18.2 | 18.4 | 18.7 | 9.6 | 20.1 | 20.3 | 20 | 3.5 | 7.7 | 7.9 | 5.6 | 3.7 | 10.2 | 10.7 | 10.9 | 8.7 | 46.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.768 | 67.967 | 68.638 | 68.5 | 69.282 | 70.672 | 70.65 | 71.757 | 72.934 | 73.7 | 69.1 | 68.8 | 71.3 | 56.6 | 58.2 | 53.7 | 54 | 53.3 | 53.3 | 14.6 | 13.9 | 13.5 | 16.2 | 15.9 | 16.1 | 16.1 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 66.5 | 67.3 | 68.5 | 69.3 | 70.7 | 71.5 | 8.3 | 6.6 | 8.4 | 8.2 | 8.1 | 6.8 | 6.9 | 6.9 | 7 | 7 | 7.1 | 7.2 | 7.2 | 7.2 | 7.3 | 7.3 | 7.4 | 7.7 | 9.9 | 14 | 14.2 | 10.6 | 14.7 | 15 | 15.3 | 15.7 | 18.2 | 18.4 | 18.7 | 18.8 | 20.1 | 20.3 | 20 | 7.4 | 7.7 | 7.9 | 5.6 | 6.1 | 10.2 | 10.7 | 10.9 | 11.1 | 46.698 | 65.977 | 66.518 | 47.838 | 53.576 | 54.359 | 55.135 | 49.473 | 58.32 | 58.106 | 55.668 | 48.127 | 60.66 | 44.505 | 30.205 | 30.326 | 0 | 0 | 30.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.768 | 67.967 | 68.638 | 68.5 | 69.282 | 70.672 | 70.65 | 71.757 | 72.934 | 73.7 | 69.1 | 68.8 | 71.3 | 56.6 | 58.2 | 53.7 | 54 | 53.3 | 53.3 | 14.6 | 13.9 | 13.5 | 16.2 | 15.9 | 16.1 | 16.1 | 0 | 0 | 0 |
Long Term Investments
| -8.1 | -8.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.1 | 8.1 | 7.6 | 7.9 | 10 | 9.9 | 9.8 | 9.9 | 10.6 | 10.5 | 10.3 | 10.3 | 9.9 | 10.3 | 7 | 7.6 | 7.8 | 7.4 | 7.2 | 7.3 | 9.4 | 9.1 | 8.9 | 8.9 | 12.5 | 25.8 | 26.2 | 26.2 | 2.8 | 2.9 | 3.5 | 4.5 | 6.7 | 7.1 | 8.3 | 8.6 | 6.2 | 7.3 | 10.5 | 13.5 | 14.6 | 15.7 | 15.5 | 15.3 | 29.5 | 28.8 | 29.9 | 30.2 | 28.849 | 14.03 | 14.069 | 0 | 1.551 | 1.803 | 2.212 | 2.313 | 5.11 | 6.296 | 6.067 | 8.564 | 10.203 | 10.245 | 9.943 | 11.452 | 14.052 | 16.367 | 18.764 | 18.652 | 13.515 | 13.007 | 12.939 | 14.041 | 16.507 | 15.784 | 15.99 | 14.1 | 25.437 | 22.617 | 21.032 | 18.268 | 12.617 | 11.791 | 11.44 | 14.606 | 13.897 | 13.384 | 14.131 | 15.1 | 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 |
Other Non-Current Assets
| 10.8 | 11 | 2.5 | 2 | 1.9 | 1.9 | 0 | 1.7 | 0 | 0 | 0 | 1.2 | 2.2 | 2.4 | 2.7 | 2.6 | 1 | 1.1 | 1.2 | 1 | 1.1 | 1.3 | 1.3 | 1.1 | 1 | 1.5 | 1.5 | 1.5 | 1.6 | 2.2 | 2.2 | 3.6 | 3.7 | 3.8 | 4.1 | 4.1 | 4 | 4.4 | 4.2 | 4.8 | 5.9 | 5.1 | 5 | 5.2 | 5.2 | 5 | 5.2 | 5.6 | 5.168 | 4.865 | 4.989 | 4.909 | 3.261 | 3.465 | 3.433 | 3.312 | 2.14 | 1.974 | 2.085 | 2.026 | 1.2 | 0.714 | 0.707 | 0.837 | 31.536 | 31.483 | 0 | 1.15 | 2.022 | 1.994 | 2.242 | 2.173 | 0 | 0.001 | 0 | 2.053 | 0 | 0 | 0 | 0.561 | 0 | 0 | 0.188 | 0.376 | 1.815 | 0.444 | 0.98 | 1.305 | 18.93 | 20.237 | 1.727 | 2.576 | 1.537 | 2.089 | 3.911 | 3.561 | 3.375 | 2.419 | 5.321 | 2.7 | 4.6 | 4.2 | 3.8 | 3.9 | 4.7 | 3.8 | 3.7 | 3.7 | 1.7 | 1.6 | 1.7 | 2.1 | 1.1 | 1.4 | 1.3 | 1.3 | 6.8 | 1 | 1 |
Total Non-Current Assets
| 172.7 | 175.6 | 179.7 | 183.6 | 189.9 | 194.6 | 126.2 | 129.5 | 128.1 | 133.3 | 101.4 | 103.6 | 107.8 | 110.5 | 108.6 | 111.1 | 110.7 | 89.5 | 88.9 | 92.6 | 96.9 | 96.4 | 83.8 | 32.6 | 37.7 | 55.9 | 56.6 | 57.3 | 34.2 | 35.8 | 36.9 | 54.9 | 61.9 | 63.7 | 68 | 70.1 | 68.3 | 71.7 | 75.2 | 66.9 | 82.2 | 86.2 | 83.2 | 86 | 104.2 | 104.9 | 106.7 | 121.5 | 151.815 | 136.563 | 135.777 | 123.446 | 124.453 | 127.711 | 129.547 | 128.863 | 128.97 | 120.728 | 120.44 | 124.315 | 123.706 | 106.957 | 89.798 | 91.08 | 97.722 | 101.826 | 100.744 | 68.282 | 64.893 | 64.291 | 63.012 | 64.8 | 63.899 | 64.014 | 62.771 | 73.412 | 84.402 | 83.807 | 84.71 | 84.392 | 76.79 | 77 | 78.801 | 83.629 | 84.441 | 83.297 | 84.924 | 87.538 | 92.481 | 92.07 | 151.586 | 153.166 | 155.952 | 152.506 | 149.45 | 148.982 | 147.555 | 139.143 | 139.528 | 123.2 | 115.7 | 110.2 | 109.9 | 94.5 | 95.8 | 89.3 | 88.7 | 86.4 | 83.4 | 38.8 | 37.3 | 37.5 | 37.1 | 36.7 | 36.4 | 34.7 | 20.7 | 14.7 | 13.2 |
Total Assets
| 531.6 | 542.5 | 517.4 | 513.4 | 527.8 | 554 | 461.6 | 455.2 | 474.4 | 505.4 | 446.4 | 405 | 429.8 | 402.8 | 391.5 | 374.9 | 442.7 | 396.7 | 361.3 | 396.9 | 399.6 | 389.5 | 358.2 | 530 | 528.3 | 474.4 | 520.3 | 551.4 | 502.7 | 485 | 455.9 | 566.1 | 572.5 | 593.2 | 620.6 | 710.4 | 749.1 | 805.3 | 820.1 | 894.9 | 878.1 | 939.5 | 954.9 | 942.4 | 892 | 856.8 | 900.8 | 976.4 | 913.196 | 958.165 | 956.759 | 889.662 | 874.13 | 872.589 | 921.142 | 894.1 | 858.344 | 797.544 | 790.257 | 816.901 | 783.544 | 703.002 | 677.372 | 703.263 | 681.302 | 699.879 | 710.013 | 673.871 | 613.544 | 602.313 | 625.184 | 584.161 | 527.755 | 515.427 | 531.887 | 504.544 | 470.009 | 464.083 | 491.894 | 484.3 | 470.508 | 452.116 | 468.916 | 445.652 | 431.73 | 417.913 | 441.479 | 437.904 | 418.498 | 404.302 | 466.344 | 454.447 | 453.759 | 452.684 | 456.653 | 538.018 | 509.265 | 519.892 | 557.084 | 550 | 524.6 | 480.7 | 495.8 | 454.4 | 436.2 | 427.4 | 435.8 | 399.7 | 382.2 | 339.8 | 341.5 | 331.5 | 305 | 291 | 306.1 | 247.5 | 223.9 | 210 | 188.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 113.2 | 126 | 112.2 | 111 | 125.8 | 118.8 | 103.6 | 96.9 | 113.2 | 128.7 | 123 | 114.4 | 134.7 | 130.1 | 142.2 | 125.4 | 129.1 | 130.6 | 117.9 | 149.9 | 160 | 116.8 | 111 | 136.1 | 143.9 | 255.3 | 273.4 | 260.1 | 178.8 | 175.1 | 169.2 | 260.4 | 250.3 | 262.8 | 274.4 | 346.5 | 347 | 382.1 | 392.7 | 420.2 | 370.7 | 420.2 | 441.9 | 418.9 | 346.4 | 317.6 | 360.4 | 405.3 | 310.652 | 371.59 | 449.331 | 336.55 | 335.185 | 335.255 | 379.68 | 377.03 | 338.995 | 316.954 | 315.391 | 346.362 | 302.097 | 269.714 | 260.778 | 284.378 | 262.67 | 282.884 | 262.953 | 245.264 | 220.977 | 237.893 | 222.806 | 201.486 | 160.734 | 168.621 | 184.468 | 171.667 | 148.021 | 151.447 | 164.394 | 161.864 | 157.137 | 142.22 | 160.595 | 141.106 | 131.095 | 130.558 | 143.033 | 131.51 | 187.79 | 181.025 | 201.47 | 139.472 | 188.396 | 181.829 | 183.665 | 170.548 | 183.99 | 183.67 | 221.627 | 124.4 | 218 | 186 | 200.2 | 114.8 | 154.9 | 143.9 | 148.8 | 125.6 | 120.8 | 86.6 | 99.6 | 99.1 | 84.4 | 82.4 | 102.6 | 85.2 | 70.9 | 23.8 | 38.2 |
Short Term Debt
| 14.3 | 14.2 | 14.1 | 14.1 | 13.9 | 54.2 | 12.2 | 13 | 21.8 | 41.9 | 35.5 | 15 | 10.3 | 10.1 | 9.8 | 10.3 | 9.1 | 10.1 | 9.6 | 9.9 | 11.2 | 11.4 | 10.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.6 | 0.6 | 1.2 | 1.7 | 2.3 | 2.7 | 2.3 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.6 | 2.8 | 2.799 | 2.789 | 2.588 | 2.552 | 2.42 | 5.265 | 17.22 | 2.655 | 31.348 | 13.052 | 16.637 | 15.197 | 18.77 | 0.832 | 0.748 | 0.773 | 0.52 | 1.634 | 2.11 | 4.302 | 0.494 | 0.571 | 12.086 | 12.788 | 16.011 | 23.077 | 23.416 | 26.773 | 26.091 | 23.83 | 32.045 | 16.56 | 14.812 | 23.709 | 23.069 | 20.814 | 15.73 | 0 | 0 | 21.211 | 14.161 | 7.706 | 4.787 | 2.829 | 12.949 | 22.941 | 19.475 | 48.559 | 66.26 | 40 | 34 | 9.6 | 0.6 | 0.6 | 2.6 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 2.6 | 0.6 | 5.3 | 5.4 | 0 | 0 | 15.8 |
Tax Payables
| 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 7.7 | 0 | 0 | 0 | 4.7 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 12.3 | 0 | 0 | 0 | 6.2 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 10.2 | 0 | 0 | 0 | 14.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -113.2 | -14.2 | 0 | 3.5 | 0 | 0 | 0 | 33.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 163.7 | 69.8 | 50.6 | 45.6 | 55.3 | 58.3 | 40 | 10.1 | 45.1 | 0 | 0 | 9.1 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 8 | 0 | 0 | 10.6 | 7.8 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 12.1 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 24.5 | 0 | 0 | 0 | 25.8 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.125 | 41.811 | 0 | 0 | 36.588 | 56.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.175 | 9.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.24 | 0 | 0 | 0 | 105.9 | 0 | 0 | 0 | 47.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 40.7 | 41.9 |
Total Current Liabilities
| 178 | 195.8 | 176.9 | 174.2 | 195 | 231.3 | 155.8 | 153.1 | 180.1 | 219.4 | 207.1 | 179.9 | 200.8 | 190.3 | 194.6 | 186.4 | 190.2 | 186.5 | 164.5 | 159.8 | 171.2 | 167.9 | 159.8 | 379.6 | 143.9 | 255.3 | 273.4 | 315.8 | 241.9 | 232.6 | 221.4 | 325 | 322.1 | 330.2 | 347.2 | 426.1 | 431.2 | 472.8 | 477.2 | 515.9 | 467.3 | 514.5 | 525.9 | 510.6 | 442.5 | 404.7 | 442.5 | 494.1 | 393.113 | 456.751 | 451.919 | 411.512 | 413.962 | 415.15 | 471.531 | 464.365 | 449.833 | 405.251 | 405.099 | 442.504 | 402.992 | 337.157 | 324.925 | 361.619 | 336.141 | 357.279 | 382.466 | 332.136 | 295.742 | 307.227 | 347.281 | 289.962 | 246.555 | 248.634 | 276.879 | 261.328 | 229.658 | 227.479 | 255.135 | 239.18 | 232.068 | 216.672 | 233.303 | 212.957 | 200.155 | 191.411 | 215.134 | 217.07 | 201.951 | 188.731 | 206.257 | 197.942 | 201.345 | 204.77 | 203.14 | 282.347 | 250.25 | 223.67 | 255.627 | 239.9 | 218.6 | 186.6 | 202.8 | 165.3 | 154.9 | 143.9 | 148.8 | 125.6 | 120.8 | 86.6 | 99.6 | 99.5 | 86.9 | 82.9 | 107.9 | 90.6 | 70.9 | 64.5 | 95.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 72 | 73.9 | 77.8 | 81.4 | 84.1 | 88 | 86.2 | 89.1 | 89.7 | 95.9 | 65.8 | 68.5 | 71 | 73.7 | 75.3 | 77.2 | 79.4 | 57.3 | 56.2 | 58.7 | 59.9 | 62.8 | 51.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 0.9 | 1.2 | 1.8 | 2.3 | 2.9 | 3.5 | 4.2 | 4.8 | 5.3 | 6.029 | 6.74 | 6.561 | 7.133 | 6.06 | 6.818 | 6.777 | 7.386 | 1.073 | 0.793 | 0.991 | 1.194 | 1.233 | 1.061 | 1.216 | 1.411 | 0.501 | 0.465 | 0.347 | 0.254 | 0.259 | 0.367 | 0.341 | 0.483 | 0.539 | 0.648 | 0.507 | 8.028 | 8.174 | 8.343 | 8.461 | 17.099 | 17.116 | 17.59 | 18.149 | 18.353 | 17.899 | 17.114 | 17.042 | 17.519 | 17.612 | 16.136 | 3.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 2 | 1.9 | 2.3 | 2.5 | 5.5 | 2 | 2 | 2 | 1.9 | 2 | 2 | 2 | 2.6 | 2.9 | 2.7 | 2.9 | 6.4 | 6.6 | 11.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.222 | 16.209 | 16.256 | 2.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.253 | 0.256 | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.181 | 1.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.2 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.4 | 2.4 | 2.5 | 2.6 | 2.5 | 2.9 | 2.6 | 2.6 | 2.6 | 2.4 | 2.7 | 3 | 4.7 | 4.3 | 4.2 | 4.4 | 4.9 | 4.1 | 2.8 | 2.8 | 2.5 | 2.6 | 3 | 12.6 | 13 | 21.7 | 22.8 | 23.7 | 25 | 27.7 | 24.7 | 26.6 | 28.5 | 33.9 | 34.7 | 30 | 28.7 | 30.1 | 15.8 | 18.5 | 17.6 | 22.3 | 22.6 | 22.7 | 22.5 | 20.3 | 19.7 | 30.7 | 33.155 | 32.861 | 31.541 | 14.44 | 14.123 | 14.48 | 14.273 | 13.081 | 11.071 | 9.571 | 8.999 | 8.518 | 7.986 | 8.243 | 8.309 | 6.024 | 5.688 | 5.739 | 5.624 | 5.646 | 6.373 | 6.029 | 5.729 | 4.226 | 3.629 | 2.577 | 2.209 | 2.346 | 2.439 | 2.489 | 2.525 | 1.505 | 1.648 | 1.732 | 1.702 | 1.768 | 2.125 | 1.799 | 1.613 | 1.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 0 | 0 | 5.9 | 6.1 | 6.3 |
Total Non-Current Liabilities
| 74.4 | 76.3 | 80.3 | 84 | 86.6 | 90.9 | 88.8 | 91.7 | 92.3 | 98.3 | 68.5 | 71.5 | 75.7 | 78 | 79.5 | 81.7 | 84.4 | 61.5 | 59.1 | 61.6 | 62.5 | 65.5 | 54.4 | 12.7 | 13.1 | 21.8 | 22.9 | 23.8 | 25.3 | 28 | 25 | 26.7 | 28.6 | 34 | 35 | 30.4 | 29.2 | 30.8 | 16.6 | 19.4 | 18.8 | 24.1 | 24.9 | 25.6 | 26 | 24.5 | 24.5 | 36 | 39.184 | 39.601 | 38.102 | 23.858 | 20.183 | 21.298 | 21.05 | 20.467 | 12.144 | 10.364 | 9.99 | 9.712 | 9.219 | 9.557 | 9.781 | 7.689 | 6.189 | 6.204 | 5.971 | 5.9 | 6.632 | 6.396 | 6.07 | 4.709 | 4.168 | 3.225 | 2.716 | 10.374 | 10.613 | 10.832 | 10.986 | 18.604 | 18.764 | 19.322 | 19.851 | 20.121 | 20.024 | 18.913 | 18.655 | 18.917 | 17.612 | 16.136 | 5.374 | 1.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 2.1 | 1.9 | 2.3 | 2.5 | 5.5 | 2 | 2 | 1.9 | 1.9 | 3.5 | 3.2 | 3.4 | 2.6 | 3 | 2.7 | 2.9 | 12.3 | 12.7 | 18.1 |
Total Liabilities
| 252.4 | 272.1 | 257.2 | 258.2 | 281.6 | 322.2 | 244.6 | 244.8 | 272.4 | 317.7 | 275.6 | 251.4 | 276.5 | 268.3 | 274.1 | 268.1 | 274.6 | 248 | 223.6 | 221.4 | 233.7 | 233.4 | 214.2 | 392.3 | 157 | 277.1 | 296.3 | 339.6 | 267.2 | 260.6 | 246.4 | 351.7 | 350.7 | 364.2 | 382.2 | 456.5 | 460.4 | 503.6 | 493.8 | 535.3 | 486.1 | 538.6 | 550.8 | 536.2 | 468.5 | 429.2 | 467 | 530.1 | 432.297 | 496.352 | 490.021 | 435.37 | 434.145 | 436.448 | 492.581 | 484.832 | 461.977 | 415.615 | 415.089 | 452.216 | 412.211 | 346.714 | 334.706 | 369.308 | 342.33 | 363.483 | 388.437 | 338.036 | 302.374 | 313.623 | 353.351 | 294.671 | 250.723 | 251.859 | 279.595 | 271.702 | 240.271 | 238.311 | 266.121 | 257.784 | 250.832 | 235.994 | 253.154 | 233.078 | 220.179 | 210.324 | 233.789 | 235.987 | 219.563 | 204.867 | 211.631 | 199.499 | 201.345 | 204.77 | 203.14 | 282.347 | 250.25 | 223.67 | 255.627 | 241.7 | 220.7 | 188.5 | 205.1 | 167.8 | 160.4 | 145.9 | 150.8 | 127.5 | 122.7 | 90.1 | 102.8 | 102.9 | 89.5 | 85.9 | 110.6 | 93.5 | 83.2 | 77.2 | 114 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.389 | 0.387 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.382 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 87.5 | 80.3 | 69.6 | 66 | 58.3 | 45.3 | 31.4 | 25.9 | 18.9 | 5.6 | -10.3 | -25.5 | -24.4 | -41.4 | -57.3 | -66.5 | -1.9 | -21.2 | -32.3 | 2.8 | -4.2 | -12.3 | -22.4 | -27.6 | 206.9 | 32.2 | 55.3 | 44.8 | 70.5 | 62.9 | 52.8 | 73.1 | 77 | 84.7 | 92.1 | 109.4 | 141.9 | 152.2 | 180.6 | 209.2 | 234.7 | 237.5 | 243.7 | 246.7 | 266.5 | 278.1 | 284.2 | 290.5 | 326.706 | 312.781 | 315.017 | 307.934 | 293.28 | 282.651 | 267.092 | 253.526 | 240.798 | 232.176 | 222.726 | 210.975 | 220.188 | 207.59 | 201.099 | 192.401 | 182.433 | 171.16 | 157.619 | 176.684 | 152.504 | 134.86 | 121.098 | 144.074 | 136.041 | 123.59 | 116.484 | 98.927 | 95.521 | 91.646 | 90.124 | 91.307 | 86.797 | 84.105 | 83.434 | 81.022 | 80.489 | 78.582 | 80.446 | 75.411 | 74.41 | 75.137 | 134.935 | 134.35 | 131.734 | 131.477 | 134.06 | 133.697 | 143.149 | 176.498 | 178.502 | 174.5 | 163.8 | 154.4 | 149.2 | 138.5 | 127.2 | 117.7 | 110.1 | 97.2 | 84.3 | 82.1 | 70.5 | 58.4 | 46.6 | 35.9 | 26.1 | 14.7 | 5.5 | -2.5 | 45.5 |
Accumulated Other Comprehensive Income/Loss
| 2.3 | 2.2 | 2.4 | 2.6 | 2.4 | 2.7 | 2.5 | 2.4 | 2.2 | 3 | 3.4 | 3.3 | 3.4 | 3.6 | 3.5 | 3.4 | 3.1 | 2.8 | 2.8 | 3 | 3.1 | 3.1 | 3 | 3 | 3.2 | -0.4 | 3.3 | 1.9 | 0.6 | -1.5 | -5.6 | -20.7 | -16.9 | -17 | -14.3 | -15.8 | -13 | -10.4 | -13.9 | -8.9 | -1.6 | 4.8 | 2.6 | 2.2 | 0 | -7 | -6.6 | 1 | 0.006 | -3.909 | 0 | -4.049 | -3.112 | 3.983 | 3.736 | -1.219 | -0.303 | -5.657 | -1.759 | 1.358 | -0.019 | -0.903 | -7.561 | -6.918 | 6.856 | 13.526 | 13.469 | 11.711 | 12.711 | 9.508 | 7.674 | 7.181 | 5.13 | 5.363 | 2.316 | -3.269 | -2.854 | -2.89 | -1.349 | -1.073 | 2.273 | 1.46 | 1.9 | 2.157 | 1.108 | 0.336 | -1.392 | -2.13 | -4.111 | -4.338 | -8.858 | -8.038 | -7.956 | -12.199 | -9.183 | -6.662 | -12.77 | -8.912 | -7.046 | -4.6 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 189 | 187.5 | 187.8 | 186.2 | 185.1 | 183.4 | 182.7 | 181.7 | 180.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 279.2 | 270.4 | 260.2 | 255.2 | 246.2 | 231.8 | 217 | 210.4 | 202 | 187.7 | 170.8 | 153.6 | 153.3 | 134.5 | 117.4 | 106.8 | 168.1 | 148.7 | 137.7 | 175.5 | 165.9 | 156.1 | 144 | 137.7 | 371.3 | 197.3 | 224 | 211.8 | 235.5 | 224.4 | 209.5 | 214.4 | 221.8 | 229 | 238.4 | 253.9 | 288.7 | 301.7 | 326.3 | 359.6 | 392 | 400.9 | 404.1 | 406.2 | 423.5 | 427.6 | 433.8 | 446.3 | 480.899 | 461.813 | 466.738 | 454.292 | 439.985 | 436.141 | 428.561 | 409.268 | 396.367 | 381.929 | 375.168 | 364.685 | 371.333 | 356.288 | 342.666 | 333.955 | 338.972 | 336.396 | 321.576 | 335.835 | 311.17 | 288.69 | 271.833 | 289.49 | 277.032 | 263.568 | 252.292 | 232.842 | 229.738 | 225.772 | 225.773 | 226.516 | 219.676 | 216.122 | 215.762 | 212.574 | 211.551 | 207.589 | 207.69 | 201.917 | 198.935 | 199.435 | 254.713 | 254.948 | 252.414 | 247.914 | 253.513 | 255.671 | 259.015 | 296.222 | 301.457 | 308.3 | 303.9 | 292.2 | 290.7 | 286.6 | 275.8 | 281.5 | 285 | 272.2 | 259.3 | 249.5 | 238.7 | 228.6 | 215.5 | 205.1 | 195.5 | 154 | 140.7 | 132.8 | 74.7 |
Total Equity
| 279.2 | 270.4 | 260.2 | 255.2 | 246.2 | 231.8 | 217 | 210.4 | 202 | 187.7 | 170.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 531.6 | 542.5 | 517.4 | 513.4 | 527.8 | 554 | 461.6 | 455.2 | 474.4 | 505.4 | 446.4 | 405 | 429.8 | 402.8 | 391.5 | 374.9 | 442.7 | 396.7 | 361.3 | 396.9 | 399.6 | 389.5 | 358.2 | 530 | 528.3 | 474.4 | 520.3 | 551.4 | 502.7 | 485 | 455.9 | 566.1 | 572.5 | 593.2 | 620.6 | 710.4 | 749.1 | 805.3 | 820.1 | 894.9 | 878.1 | 939.5 | 954.9 | 942.4 | 892 | 856.8 | 900.8 | 976.4 | 913.196 | 958.165 | 956.759 | 889.662 | 874.13 | 872.589 | 921.142 | 894.1 | 858.344 | 797.544 | 790.257 | 816.901 | 783.544 | 703.002 | 677.372 | 703.263 | 681.302 | 699.879 | 710.013 | 673.871 | 613.544 | 602.313 | 625.184 | 584.161 | 527.755 | 515.427 | 531.887 | 504.544 | 470.009 | 464.083 | 491.894 | 484.3 | 470.508 | 452.116 | 468.916 | 445.652 | 431.73 | 417.913 | 441.479 | 437.904 | 418.498 | 404.302 | 466.344 | 454.447 | 453.759 | 452.684 | 456.653 | 538.018 | 509.265 | 519.892 | 557.084 | 550 | 524.6 | 480.7 | 495.8 | 454.4 | 436.2 | 427.4 | 435.8 | 399.7 | 382.2 | 339.8 | 341.5 | 331.5 | 305 | 291 | 306.1 | 247.5 | 223.9 | 210 | 188.7 |