Helios Technologies, Inc.
NYSE:HLIO
44.98 (USD) • At close December 27, 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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 46.7 | 45 | 37.3 | 32.4 | 35.2 | 37.5 | 36.3 | 43.7 | 36.813 | 41.315 | 33.019 | 28.54 | 47.687 | 34.371 | 25.924 | 25.216 | 32.444 | 36.965 | 27.257 | 22.123 | 13.706 | 13.283 | 16.717 | 23.477 | 15.875 | 29.942 | 198.528 | 63.882 | 81.191 | 78.673 | 70.406 | 74.221 | 110.022 | 99.629 | 89.901 | 81.932 | 76.615 | 71.667 | 62.446 | 56.843 | 66.095 | 72.139 | 55.074 | 54.912 | 46.49 | 41.686 | 40.575 | 34.478 | 50.742 | 53.465 | 53.337 | 51.262 | 52.712 | 49.72 | 44.591 | 33.206 | 36.815 | 27.86 | 26.638 | 30.314 | 30.109 | 25.933 | 30.534 | 35.176 | 33.137 | 27.962 | 23.23 | 19.191 | 17.206 | 13.662 | 12.562 | 9.379 | 11.021 | 7.456 | 7.341 | 5.417 | 6.809 | 14.051 | 10.725 | 9.3 | 7.199 | 5.272 | 4.004 | 4.794 | 4.672 | 4 | 3.946 | 3.958 | 4.169 | 3.473 | 2.37 | 3.611 | 4.167 | 3.938 | 2.856 | 2.698 | 2.15 | 1.517 | 1.068 | 1.1 | 1.1 | 0.8 | 1.7 | 1.6 | 1.5 | 3.3 | 3 | 1.2 | 2.6 | 1.8 | 2.6 | 1 | 2.4 |
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 | 3.756 | 3.846 | 4.704 | 6.825 | 33.858 | 38.234 | 42.028 | 44.174 | 45.596 | 43.749 | 43.629 | 43.353 | 55.232 | 38.501 | 41.89 | 38.729 | 40.644 | 36.815 | 35.367 | 37.7 | 46.985 | 30.872 | 26.083 | 21.832 | 14.932 | 12.866 | 12.532 | 11.614 | 12.042 | 13.352 | 10.827 | 7.844 | 5.158 | 5.474 | 5.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.7 | 45 | 37.3 | 32.4 | 35.2 | 37.5 | 36.3 | 43.7 | 36.813 | 41.315 | 33.019 | 28.54 | 47.687 | 34.371 | 25.924 | 25.216 | 32.444 | 36.965 | 27.257 | 22.123 | 13.706 | 13.283 | 16.717 | 23.477 | 15.875 | 29.942 | 198.528 | 63.882 | 84.947 | 82.519 | 75.11 | 81.046 | 143.88 | 137.863 | 131.929 | 126.106 | 122.211 | 115.416 | 106.075 | 100.196 | 121.327 | 110.64 | 96.964 | 93.641 | 87.134 | 78.501 | 75.942 | 72.178 | 97.727 | 84.337 | 79.42 | 73.094 | 67.644 | 62.586 | 57.123 | 44.82 | 48.857 | 41.212 | 37.465 | 38.158 | 35.267 | 31.407 | 35.717 | 35.176 | 33.137 | 27.962 | 23.23 | 19.191 | 17.206 | 13.662 | 12.562 | 9.379 | 11.021 | 7.456 | 7.341 | 5.417 | 6.809 | 14.051 | 10.725 | 9.3 | 7.199 | 5.272 | 4.004 | 4.794 | 4.672 | 4 | 3.946 | 3.958 | 4.169 | 3.473 | 2.37 | 3.611 | 4.167 | 3.938 | 2.856 | 2.698 | 2.15 | 1.517 | 1.068 | 1.1 | 1.1 | 0.8 | 1.7 | 1.6 | 1.5 | 3.3 | 3 | 1.2 | 2.6 | 1.8 | 2.6 | 1 | 2.4 |
Net Receivables
| 131.7 | 142.5 | 136.1 | 114.8 | 141.3 | 147.4 | 148.2 | 125.1 | 138.166 | 152.568 | 153.146 | 134.561 | 136.812 | 134.018 | 124.391 | 97.623 | 71.585 | 73.018 | 74.379 | 66.677 | 77.315 | 83.079 | 81.252 | 72.806 | 77.867 | 74.936 | 47.371 | 37.503 | 40.587 | 40.214 | 37.714 | 26.242 | 18.21 | 19.751 | 19.48 | 13.531 | 16.874 | 19.522 | 20.505 | 17.501 | 19.805 | 22.666 | 23.627 | 16.984 | 18.273 | 20.536 | 18.926 | 14.394 | 18.492 | 21.736 | 21.702 | 16.227 | 19.88 | 23.352 | 20.143 | 16.399 | 16.42 | 16.596 | 14.367 | 9.949 | 10.719 | 10.475 | 11.109 | 12.502 | 18.921 | 22.302 | 24.79 | 17.029 | 18.297 | 17.786 | 17.182 | 13.917 | 15.138 | 15.074 | 13.629 | 10.975 | 10.697 | 11.49 | 12.006 | 8.611 | 8.42 | 9.67 | 9.053 | 6.215 | 7.874 | 8.182 | 6.924 | 5.69 | 6.295 | 6.717 | 6.94 | 4.755 | 6.326 | 6.902 | 7.442 | 6.112 | 7.113 | 8.196 | 7.443 | 6.7 | 6.8 | 6 | 5.7 | 5.3 | 6.1 | 5.9 | 6.2 | 4.6 | 5.6 | 5.5 | 4.9 | 3.5 | 3.6 |
Inventory
| 199.2 | 206.3 | 213.9 | 215.1 | 208.7 | 205.7 | 202.4 | 191.6 | 179.718 | 178.878 | 180.29 | 165.629 | 148.186 | 132.318 | 119.763 | 110.372 | 77.641 | 84.95 | 86.727 | 85.195 | 89.338 | 97.176 | 88.896 | 85.989 | 88.438 | 77.289 | 40.862 | 41.545 | 43.515 | 38.482 | 31.915 | 30 | 12.53 | 12.31 | 12.727 | 13.047 | 11.757 | 12.43 | 13.481 | 14.098 | 13.649 | 14.709 | 14.465 | 13.853 | 12.778 | 12.441 | 12.51 | 12.559 | 12.976 | 13.719 | 14.199 | 12.829 | 12.04 | 12.049 | 11.984 | 10.773 | 9.761 | 9.3 | 8.878 | 7.799 | 8.097 | 8.397 | 8.646 | 9.96 | 11.505 | 12.203 | 12.005 | 11.421 | 11.321 | 11.14 | 11.768 | 10.386 | 9.318 | 9.138 | 8.592 | 7.87 | 7.911 | 7.852 | 7.859 | 7.105 | 6.794 | 6.713 | 6.866 | 6.621 | 6.812 | 7.123 | 6.271 | 6.846 | 6.936 | 7.211 | 7.337 | 7.238 | 8.681 | 8.896 | 8.983 | 9.033 | 8.873 | 8.318 | 8.169 | 8.1 | 7.2 | 7.4 | 7.6 | 8.1 | 8 | 7.1 | 6.5 | 6.8 | 6.7 | 5.6 | 4.7 | 4.5 | 4.5 |
Other Current Assets
| 28.3 | 28.8 | 22 | 34.4 | 25 | 22.4 | 21.7 | 28.1 | 19.576 | 17.517 | 21.91 | 22.904 | 24.063 | 23.718 | 22.521 | 20.808 | 22.32 | 20.185 | 16.623 | 18.594 | 16.024 | 14.783 | 13.265 | 14.584 | 14.102 | 8.922 | 4.003 | 3.846 | 4.048 | 4.417 | 5.106 | 3.98 | 3.905 | 3.96 | 5.323 | 4.334 | 3.764 | 3.783 | 3.691 | 3.752 | 4.814 | 5.257 | 4.824 | 4.578 | 3.942 | 4.063 | 3.811 | 3.314 | 1.577 | 1.965 | 2.308 | 1.78 | 2.047 | 3.975 | 3.805 | 4.287 | 3.698 | 3.432 | 3.104 | 3.989 | 3.387 | 5.417 | 3.808 | 3.029 | 1.509 | 1.579 | 1.471 | 1.657 | 2.834 | 2.738 | 1.628 | 1.323 | 1.21 | 1.548 | 1.899 | 2.295 | 1.715 | 1.983 | 1.937 | 1.63 | 1.013 | 1.047 | 0.966 | 0.949 | 0.596 | 0.713 | 0.727 | 0.81 | 0.382 | 0.797 | 0.763 | 1.653 | 0.413 | 0.488 | 0.663 | 0.536 | 0.426 | 0.597 | 0.675 | 0.7 | 0.7 | 0.9 | 1 | 1 | 0.9 | 0.8 | 0.7 | 0.9 | 0.5 | 0.9 | 0.8 | 1.2 | 0.2 |
Total Current Assets
| 405.9 | 422.6 | 409.3 | 396.7 | 410.2 | 413 | 408.6 | 388.5 | 374.273 | 390.278 | 388.365 | 351.634 | 356.748 | 324.425 | 292.599 | 254.019 | 203.99 | 215.118 | 204.986 | 192.589 | 196.383 | 208.321 | 200.13 | 196.856 | 196.282 | 191.089 | 290.764 | 146.776 | 173.097 | 165.632 | 149.845 | 141.268 | 178.525 | 173.884 | 169.459 | 157.018 | 154.606 | 151.151 | 143.752 | 135.547 | 159.595 | 153.272 | 139.88 | 129.056 | 122.127 | 115.541 | 111.189 | 102.445 | 130.772 | 121.757 | 117.629 | 103.93 | 101.611 | 101.962 | 93.055 | 76.279 | 78.736 | 70.54 | 63.814 | 59.895 | 57.47 | 55.696 | 59.28 | 60.667 | 65.072 | 64.046 | 61.496 | 49.298 | 49.658 | 45.326 | 43.14 | 35.005 | 36.687 | 33.216 | 31.461 | 26.557 | 27.132 | 35.376 | 32.527 | 26.646 | 23.426 | 22.702 | 20.889 | 18.579 | 19.954 | 20.018 | 17.868 | 17.304 | 17.782 | 18.198 | 17.41 | 17.257 | 19.587 | 20.224 | 19.944 | 18.379 | 18.562 | 18.628 | 17.355 | 16.6 | 15.8 | 15.1 | 16 | 16 | 16.5 | 17.1 | 16.4 | 13.5 | 15.4 | 13.8 | 13 | 10.2 | 10.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 223.7 | 223.6 | 224.4 | 227.9 | 220.3 | 217.9 | 202.6 | 175.7 | 171.323 | 168.86 | 170.411 | 174.21 | 165.778 | 163.201 | 160.695 | 163.177 | 139.318 | 140.605 | 141.912 | 145.854 | 144.23 | 146.607 | 145.147 | 126.868 | 122.66 | 114.428 | 93.922 | 91.931 | 80.636 | 78.25 | 78.75 | 80.515 | 71.235 | 71.573 | 72.736 | 74.121 | 75.187 | 76.478 | 76.472 | 77.716 | 76.577 | 77.424 | 75.854 | 75.731 | 74.105 | 70.555 | 65.948 | 64.672 | 58.9 | 58.402 | 57.367 | 56.959 | 55.312 | 53.031 | 52.981 | 53.127 | 53.353 | 53.644 | 55.046 | 56.633 | 57.79 | 58.438 | 56.859 | 57.726 | 59.803 | 60.346 | 57.806 | 56.999 | 55.676 | 54.354 | 51.995 | 50.355 | 48.909 | 48.009 | 46.061 | 45.181 | 44.315 | 43.187 | 43.426 | 43.687 | 42.539 | 42.428 | 42.658 | 42.829 | 42.792 | 42.334 | 43.208 | 43.987 | 44.357 | 44.091 | 43.636 | 43.555 | 43.743 | 43.79 | 44.596 | 44.984 | 45.546 | 46.585 | 46.576 | 46.5 | 45.6 | 44.5 | 44.1 | 44 | 43 | 41 | 40.2 | 39.8 | 39.3 | 38.9 | 38.5 | 37.2 | 23.1 |
Goodwill
| 517 | 506.1 | 507.9 | 514 | 502.7 | 510 | 483.5 | 468.5 | 447.14 | 437.28 | 452.654 | 459.936 | 463.034 | 436.233 | 434.059 | 443.533 | 354.744 | 346.071 | 343.815 | 377.569 | 371.803 | 382.221 | 377.606 | 383.131 | 350.306 | 345.997 | 108.88 | 108.869 | 110.468 | 110.477 | 104.205 | 103.583 | 4.912 | 4.852 | 4.844 | 4.988 | 4.934 | 5.04 | 5.061 | 5.141 | 5.242 | 5.329 | 5.198 | 5.221 | 5.188 | 5.082 | 4.402 | 4.472 | 2.691 | 0 | 2.691 | 2.691 | 0 | 0 | 0 | 0.715 | 0 | 0 | 0.715 | 0.715 | 0 | 0 | 0.715 | 0.715 | 0 | 0 | 0 | 0.715 | 0 | 0 | 0.715 | 0.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.714 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 404.5 | 405 | 414.2 | 426.4 | 426.4 | 441.8 | 438.7 | 405.6 | 396.528 | 380.878 | 399.946 | 412.759 | 416.913 | 401.483 | 407.309 | 419.375 | 289.667 | 286.522 | 288.989 | 294.651 | 294.682 | 310.092 | 311.885 | 320.548 | 327.667 | 328.921 | 102.082 | 104.131 | 106.168 | 108.206 | 110.244 | 112.565 | 5.238 | 5.361 | 5.476 | 4.813 | 4.922 | 4.171 | 4.194 | 3.706 | 2.708 | 2.773 | 2.838 | 2.907 | 2.977 | 3.046 | 2.43 | 2.485 | 2.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.176 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 921.5 | 911.1 | 922.1 | 940.4 | 929.1 | 951.8 | 922.2 | 874.1 | 843.668 | 818.158 | 852.6 | 872.695 | 879.947 | 837.716 | 841.368 | 862.908 | 644.411 | 632.593 | 632.804 | 672.22 | 666.485 | 692.313 | 689.491 | 703.679 | 677.973 | 674.918 | 210.962 | 213 | 216.636 | 218.683 | 214.449 | 216.148 | 10.15 | 10.213 | 4.844 | 4.988 | 4.934 | 9.211 | 5.061 | 5.141 | 5.242 | 5.329 | 5.198 | 5.221 | 5.188 | 5.082 | 4.402 | 4.472 | 5.23 | 0 | 2.691 | 2.691 | 0 | 0 | 0 | 0.715 | 0 | 0 | 0.715 | 0.715 | -0.259 | -0.259 | 0.715 | 0.891 | 0 | 0 | 0 | 0.918 | 0 | 0 | 0.715 | 1.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.714 | 0.714 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.8 | -3.8 | -3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -10.1 | 8.2 | 6.7 | 12.4 | 11.2 | 8.9 | 11.1 | 12.42 | 8.356 | 7.208 | 1.695 | 0.758 | 0.612 | 0.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.469 | -0.462 | -0.461 | -0.46 | -0.452 | -0.464 | -0.467 | 0 | 0 | -0.486 | -0.471 | 0 | -0.44 | -0.429 | -0.412 | 0.069 | -5.23 | 0 | -0.26 | -0.26 | 0 | 0 | 0 | 1.673 | 0 | 0 | -0.575 | 2.413 | 2.308 | 2.226 | 1.041 | 2.858 | 0 | 0 | 0 | 3.263 | 0 | 0 | -0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.9 | -3.8 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.8 | 4.6 | 1.5 | 1.7 | 2.1 | 2.1 | 1.8 | 1.6 | 6.008 | 8.887 | 4.183 | 2.934 | 3.537 | 3.551 | 6.152 | 6.645 | 6.843 | 8.837 | 9.668 | 5.803 | 8.697 | 7.87 | 8.411 | 9.463 | 7.848 | 7.94 | 4.601 | 4.654 | 3.218 | 4.05 | 3.921 | 3.705 | 0.469 | 0.462 | 0.461 | 0.46 | 0.452 | 0.464 | 0.467 | 0 | 0 | 0.486 | 0.471 | 0 | 0.44 | 0.429 | 0.412 | -0.069 | 0.26 | 0.26 | 0.26 | 0.26 | 0.446 | 0.446 | 0.446 | 0.446 | 0.575 | 0.575 | 0.575 | 0.575 | 0.259 | 0.259 | 0.259 | 0.076 | 0.301 | 0.301 | 0.301 | -3.263 | 0.219 | 0.219 | 0.219 | 0 | 0 | 0.782 | 0.782 | 0 | 0.392 | 0.392 | 0.392 | 0.392 | 4.363 | 4.369 | 4.369 | 0 | 0 | 4.088 | 4.076 | 0 | 3.9 | 3.8 | 3.8 | 3.8 | 4.1 | 0 | 0 | 4.1 | 0 | 4.1 | 4.1 | 4.1 | 3.6 | 3.6 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 18.8 | 29.1 | 18.1 | 17 | 16.5 | 14.7 | 12.7 | 12.7 | 11.875 | 11.125 | 12.114 | 12.178 | 11.224 | 10.887 | 9.873 | 10.23 | 4.603 | 4.627 | 4.479 | 5.285 | 5.155 | 4.746 | 4.619 | 5.299 | 3.73 | 3.977 | 3.56 | 3.405 | 3.001 | 2.678 | 2.829 | 3.141 | 1.592 | 0.994 | 6.344 | 5.413 | 5.486 | 0.504 | 4.869 | 4.36 | 3.087 | 3.218 | 3.336 | 3.47 | 3.602 | 3.803 | 3.341 | 3.532 | 6.306 | 6.09 | 3.8 | 3.948 | 5.254 | 1.035 | 1.02 | -0.206 | 2.188 | 2.265 | 2.198 | -0.298 | 3.515 | 3.702 | 2.925 | 0.167 | 4.065 | 4.166 | 4.26 | 3.565 | 1.857 | 1.798 | 1.165 | 0.807 | 1.875 | 1.083 | 1.049 | 1.823 | 1.404 | 1.375 | 1.102 | 0.76 | -2.77 | -2.811 | -2.862 | 1.624 | 1.51 | -2.822 | -3.058 | 0.994 | 0.275 | 0.273 | -2.815 | -3.762 | -3.152 | 0.945 | 0.975 | -3.089 | 1.041 | -3.025 | -3.01 | -3.1 | 1.1 | 1.1 | 1 | 1 | 0.6 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0 | 1 | 0.1 |
Total Non-Current Assets
| 1,165.8 | 1,158.3 | 1,174.3 | 1,193.7 | 1,180.4 | 1,197.7 | 1,148.2 | 1,075.2 | 1,045.294 | 1,015.386 | 1,046.516 | 1,063.712 | 1,061.244 | 1,015.967 | 1,018.949 | 1,042.96 | 795.175 | 786.662 | 788.863 | 829.162 | 824.567 | 851.536 | 847.668 | 845.309 | 812.33 | 801.263 | 313.045 | 312.99 | 303.491 | 303.661 | 299.949 | 303.509 | 82.977 | 82.78 | 83.924 | 84.522 | 85.607 | 86.193 | 86.402 | 87.217 | 84.906 | 85.971 | 84.388 | 84.422 | 82.895 | 79.44 | 73.691 | 72.676 | 65.466 | 64.752 | 63.858 | 63.598 | 61.012 | 54.512 | 54.447 | 55.755 | 56.116 | 56.484 | 57.959 | 60.038 | 63.613 | 64.366 | 61.799 | 61.718 | 64.169 | 64.813 | 62.367 | 61.482 | 57.752 | 56.371 | 53.875 | 52.18 | 50.784 | 49.874 | 47.892 | 47.004 | 46.111 | 44.954 | 44.92 | 45.162 | 44.132 | 43.986 | 44.165 | 44.453 | 44.302 | 43.6 | 44.226 | 44.981 | 45.346 | 45.078 | 44.621 | 44.493 | 44.691 | 44.735 | 45.571 | 45.995 | 46.587 | 47.66 | 47.666 | 47.5 | 46.7 | 45.6 | 45.1 | 45 | 43.6 | 41.3 | 40.3 | 39.9 | 39.4 | 38.9 | 38.5 | 38.2 | 23.2 |
Total Assets
| 1,571.7 | 1,580.9 | 1,583.6 | 1,590.4 | 1,590.6 | 1,610.7 | 1,556.8 | 1,463.7 | 1,419.567 | 1,405.664 | 1,434.881 | 1,415.346 | 1,417.992 | 1,340.392 | 1,311.548 | 1,296.979 | 999.165 | 1,001.78 | 993.849 | 1,021.751 | 1,020.95 | 1,059.857 | 1,047.798 | 1,042.165 | 1,008.612 | 992.352 | 603.809 | 459.766 | 476.588 | 469.293 | 449.794 | 444.777 | 261.502 | 256.664 | 253.383 | 241.54 | 240.213 | 237.344 | 230.154 | 222.764 | 244.501 | 239.243 | 224.268 | 213.478 | 205.022 | 194.981 | 184.88 | 175.121 | 196.238 | 186.509 | 181.487 | 167.528 | 162.623 | 156.474 | 147.502 | 132.034 | 134.852 | 127.024 | 121.773 | 119.933 | 121.083 | 120.062 | 121.079 | 122.385 | 129.241 | 128.859 | 123.863 | 110.78 | 107.41 | 101.697 | 97.015 | 87.185 | 87.471 | 83.09 | 79.353 | 73.561 | 73.243 | 80.33 | 77.447 | 71.808 | 67.558 | 66.688 | 65.054 | 63.032 | 64.256 | 63.618 | 62.094 | 62.285 | 63.128 | 63.276 | 62.031 | 61.75 | 64.278 | 64.959 | 65.515 | 64.374 | 65.149 | 66.288 | 65.021 | 64.1 | 62.5 | 60.7 | 61.1 | 61 | 60.1 | 58.4 | 56.7 | 53.4 | 54.8 | 52.7 | 51.5 | 48.4 | 33.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 56.9 | 67.4 | 67.7 | 70.3 | 65 | 71.6 | 71.7 | 73.7 | 64.921 | 76.53 | 89.117 | 78.972 | 73.927 | 74.553 | 72.608 | 59.477 | 31.347 | 29.424 | 33.145 | 29.73 | 34.845 | 41.867 | 41.328 | 40.879 | 36.076 | 39.136 | 16.556 | 15.469 | 16.907 | 16.032 | 14.795 | 10.166 | 5.536 | 5.457 | 5.861 | 4.422 | 5.029 | 5.638 | 6.466 | 4.873 | 5.919 | 5.976 | 6.645 | 4.63 | 5.721 | 5.47 | 5.163 | 4.606 | 4.467 | 4.805 | 5.635 | 4.402 | 5.392 | 5.175 | 5.613 | 3.348 | 4.436 | 4.743 | 3.265 | 2.442 | 3.529 | 3.365 | 3.217 | 3.258 | 5.765 | 7.069 | 7.075 | 5.668 | 6.047 | 5.771 | 6.245 | 4.812 | 5.495 | 4.83 | 3.637 | 4.822 | 3.74 | 3.842 | 3.15 | 2.536 | 2.214 | 2.653 | 2.74 | 2.44 | 2.18 | 2.29 | 2.036 | 1.706 | 1.787 | 1.946 | 1.842 | 1.323 | 1.543 | 1.788 | 1.838 | 1.787 | 2.005 | 2.617 | 2.245 | 2.7 | 2.3 | 2 | 1.9 | 2.9 | 3.8 | 2.7 | 3.1 | 2.8 | 2.6 | 2.5 | 2.3 | 3.3 | 3 |
Short Term Debt
| 17.6 | 26.8 | 33.4 | 31.2 | 21.8 | 20.5 | 25.6 | 24.8 | 23.496 | 24.201 | 23.558 | 18.125 | 19.587 | 19.849 | 20.182 | 20.965 | 15.198 | 13.474 | 10.461 | 10.778 | 10.021 | 9.457 | 8.661 | 5.077 | 4.95 | 3.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.147 | 0.24 | 0.33 | 0.401 | 0.417 | 0.458 | 0.435 | 0.43 | 0.426 | 0.409 | 0.413 | 0.391 | 0.398 | 0.454 | 1.003 | 1.037 | 1.058 | 0.991 | 0.994 | 0.998 | 0.937 | 0.932 | 1.47 | 1.439 | 1.421 | 1.39 | 1.384 | 1.361 | 1.405 | 1.922 | 1.884 | 1.848 | 1.779 | 1.93 | 2.336 | 4.213 | 3.4 | 3.2 | 5.7 | 4.7 | 4.9 | 2.4 | 4.2 | 2.6 | 1.8 | 4.1 | 3.3 | 1.3 | 2.3 | 1.1 |
Tax Payables
| 4.6 | 6 | 5.3 | 2 | 5.1 | 6.4 | 7.9 | 3.6 | 7.489 | 8.631 | 14.362 | 6.328 | 10.733 | 6.868 | 7.749 | 1.489 | 8.676 | 9.972 | 7.954 | 4.941 | 0.218 | 1.852 | 1.457 | 2.697 | 3.005 | 3.064 | 4.562 | 1.878 | 2.675 | 1.495 | 4.04 | 0.265 | 0 | 1.634 | 1.652 | 0 | 0.116 | 0.886 | 2.026 | 0.559 | 2.329 | 0.021 | 0.293 | 0 | 0.679 | 1.43 | 3.43 | 0 | 1.047 | 0.342 | 3.964 | 0 | 0 | 0 | 3.148 | 0 | 0 | 0.174 | 0.037 | 0 | 0 | 0 | 0 | 0 | 1.161 | 2.338 | 3.412 | 0.674 | 1.034 | 1.529 | 3.324 | 0.608 | 0 | 0.479 | 1.362 | 0 | 0.302 | 0.695 | 0.759 | 1.198 | 2.101 | 1.116 | 0.542 | 0.051 | 0.694 | 0.482 | 0.103 | 0.01 | 0.458 | 0.477 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 9 | 5.3 | 2.1 | 0 | 6.4 | 0 | 1.6 | 6.008 | 8.887 | 0 | 4.436 | 4.357 | 60.22 | 3.865 | 0 | 43.007 | 41.476 | 37.051 | 5.803 | 8.697 | 33.772 | 32.66 | 9.463 | 31.169 | 27.765 | 0 | 4.654 | 3.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.452 | 0 | 0 | 0.467 | 0.476 | 0 | 0 | 0.474 | 0.44 | 0 | 0 | 0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.259 | 5.186 | 4.796 | 5.084 | 0.301 | 5.433 | 3.984 | 3.286 | 0.219 | 4.148 | 3.503 | 3.437 | 0.782 | 4.511 | 4.513 | 4.077 | 4.609 | 3.75 | 3.789 | 2.961 | 4.456 | 4.091 | 1.764 | 1.402 | 4.092 | 3.858 | 3.849 | 3.844 | 1.494 | 2.051 | 1.999 | 1.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 54.9 | 44.5 | 38.4 | 41.4 | 44.4 | 47.5 | 47.8 | 50.2 | 48.225 | 53.453 | 46.006 | 66.095 | 53.653 | 49.72 | 41.605 | 46.081 | 31.195 | 29.043 | 26.833 | 30.651 | 31.306 | 29.867 | 47.111 | 44.061 | 47.88 | 61.556 | 31.142 | 28.516 | 46.587 | 27.888 | 22.113 | 20.645 | 7.627 | 6.991 | 7.699 | 7.26 | 7.69 | 7.825 | 8.939 | 10.3 | 35.587 | 8.922 | 7.144 | 9.388 | 8.43 | 7.84 | 6.304 | 7.641 | 9.12 | 8.23 | 6.745 | 9.784 | 8.92 | 8.671 | 5.562 | 6.781 | 5.571 | 4.731 | 4 | 3.999 | 4.827 | 4.068 | 9.022 | 7.045 | 6.681 | 6.291 | 6.576 | 6.341 | 6.915 | 5.465 | 4.379 | 5.144 | 5.986 | 4.587 | 4.53 | 4.946 | 5.602 | 5.058 | 4.62 | 5.131 | 4.095 | 4.134 | 3.231 | 2.487 | 3.291 | 2.022 | 1.66 | 1.339 | 2.044 | 2.011 | 1.84 | 1.751 | 2.307 | 2.254 | 2.659 | 2.155 | 2.692 | 3.315 | 1.872 | 1.7 | 1.9 | 2.3 | 2.6 | 2.5 | 3.8 | 3.5 | 3.6 | 2.8 | 3.5 | 3.3 | 4.7 | 3.6 | 2.3 |
Total Current Liabilities
| 134 | 144.7 | 144.8 | 144.9 | 136.3 | 146 | 153 | 152.3 | 144.131 | 162.815 | 173.043 | 169.52 | 157.9 | 150.99 | 142.144 | 128.012 | 86.416 | 81.913 | 78.393 | 76.453 | 76.39 | 83.043 | 98.557 | 92.99 | 91.911 | 107.261 | 52.26 | 45.863 | 66.169 | 45.415 | 40.948 | 31.076 | 13.163 | 14.082 | 15.212 | 11.682 | 12.835 | 14.349 | 17.431 | 15.732 | 43.835 | 14.919 | 14.082 | 14.018 | 14.83 | 14.74 | 14.897 | 12.247 | 14.634 | 13.377 | 16.344 | 14.186 | 14.412 | 13.846 | 14.323 | 10.129 | 10.007 | 9.648 | 7.302 | 6.441 | 8.356 | 7.433 | 12.239 | 10.45 | 13.847 | 16.028 | 17.464 | 13.1 | 14.454 | 13.2 | 14.378 | 10.99 | 11.89 | 10.309 | 9.92 | 10.166 | 10.098 | 10.598 | 9.566 | 9.923 | 9.401 | 8.897 | 7.511 | 5.915 | 7.097 | 6.264 | 5.238 | 4.476 | 5.679 | 5.818 | 5.049 | 4.479 | 5.772 | 5.926 | 6.345 | 5.721 | 6.627 | 8.268 | 8.33 | 7.8 | 7.4 | 10 | 9.2 | 10.3 | 10 | 10.4 | 9.3 | 7.4 | 10.2 | 9.1 | 8.3 | 9.2 | 6.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 462.4 | 503.3 | 516.9 | 521.3 | 541.4 | 541.8 | 518 | 440 | 451.908 | 413.598 | 435.93 | 444.149 | 469.737 | 433.749 | 447.905 | 458.569 | 255.781 | 284.99 | 294.973 | 302.082 | 321.115 | 349.35 | 343.565 | 347.47 | 359.836 | 351.722 | 0.942 | 116 | 116 | 124 | 124 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.746 | 0.174 | 0.196 | 0.301 | -4.824 | 0.292 | 0.427 | 0.489 | -3.805 | 4.184 | 4.332 | 3.348 | -2.702 | 2.021 | 10.548 | 10.846 | 11.196 | 11.379 | 13.791 | 16.403 | 17.27 | 19.118 | 7.652 | 7.938 | 8.19 | 8.495 | 8.831 | 8.875 | 9.258 | 9.253 | 9.602 | 10.131 | 10.233 | 10.438 | 11.031 | 10.652 | 10.9 | 10.8 | 7 | 7.7 | 7 | 7.4 | 7 | 7.6 | 7.8 | 8.1 | 8.4 | 8.8 | 14.2 | 5.2 |
Deferred Revenue Non-Current
| 0 | 21.2 | 22.1 | 23.2 | 0 | 0 | 0 | 61 | 57.042 | 66.912 | 0 | 0 | 0 | 5.409 | 0 | 0 | 49.434 | 0 | 0 | 49.29 | 48.057 | 0 | 0 | 57.783 | 0 | 0 | 0 | 2.068 | 6.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.193 | 0 | 0 | 8.501 | 7.572 | 0 | 0 | 7.747 | 7.399 | 0 | 0 | 7.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.871 | 0 | 0 | 0 | 5.108 | 0 | 0 | 0 | 4.451 | 0 | 0 | 0 | 4.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 0 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.9 | 0 | -4.7 | -2.9 | -4.4 | 0 | 0 | -6.4 | -4 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 56.7 | 54.5 | 53 | 57.1 | 57.2 | 62 | 61 | 61 | 57.042 | 66.912 | 70.144 | 71.836 | 78.026 | 76.417 | 73.578 | 78.864 | 49.434 | 48.084 | 48.68 | 49.29 | 48.057 | 52.478 | 50.781 | 57.783 | 20.23 | 20.817 | 2.08 | 2.068 | 6.404 | 6.654 | 9.581 | 9.501 | 8.919 | 7.665 | 7.512 | 7.411 | 8.193 | 8.509 | 8.545 | 8.501 | 7.572 | 7.809 | 7.748 | 7.747 | 7.399 | 7.397 | 7.397 | 7.23 | 6.921 | 6.918 | 6.92 | 6.917 | 5.684 | 5.69 | 5.69 | 5.684 | 5.185 | 5.173 | 5.175 | 5.191 | 4.896 | 4.906 | 4.863 | 4.871 | 5.065 | 5.106 | 5.11 | 5.108 | 4.529 | 4.535 | 4.527 | 4.451 | 4.708 | 4.701 | 4.687 | 4.688 | 4.98 | 4.984 | 4.989 | 4.986 | 4.363 | 4.369 | 4.369 | 4.456 | 4.091 | 4.088 | 4.076 | 4.092 | 3.858 | 3.849 | 3.844 | 3.848 | 4.103 | 4.096 | 4.096 | 4.106 | 4.101 | 4.11 | 4.122 | 4.1 | 3.6 | 3.6 | 3.6 | 3.7 | 3.2 | 3.2 | 3.2 | 3.2 | 2.6 | 2.6 | 2.6 | 2.6 | 0.1 |
Other Non-Current Liabilities
| 33.1 | 11.9 | 12.3 | 12.5 | 13.7 | 13.4 | 16.2 | 15.5 | 15.049 | 15.315 | 20.128 | 20.878 | 23.883 | 20.891 | 22.641 | 23.744 | 19.718 | 20.029 | 20.168 | 16.29 | 16.941 | 16.732 | 14.389 | 13.154 | 10.125 | 9.157 | 23.451 | 23.162 | 19.245 | 36.478 | 27.952 | 27.803 | 0 | 0 | 0 | 0.26 | 0.252 | 0.269 | 0.272 | 0.272 | 0.288 | 0.302 | 0.283 | 0.285 | 0.392 | 0.37 | 0.373 | 0.371 | 0 | 0.244 | 1.233 | 1.149 | 1.051 | 1.562 | 1.463 | 1.197 | 0.851 | 0.65 | 0.712 | 0.687 | 0.536 | 0.407 | 0.348 | -4.488 | 0.502 | 0.563 | 0.496 | -4.702 | 0.502 | 0.699 | 0.335 | -4.153 | 0.268 | 0.272 | 0.277 | -4.407 | 0.286 | 0.29 | 0.295 | 0.3 | 4.668 | 4.672 | 4.684 | 4.784 | 4.431 | 2.191 | 2.615 | 2.22 | 2.64 | 2.652 | 4.259 | 4.275 | 0.44 | 0.453 | 0.465 | 0.478 | 0.49 | 0.195 | 0.2 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0.7 |
Total Non-Current Liabilities
| 552.2 | 569.7 | 582.2 | 590.9 | 612.3 | 617.2 | 595.2 | 516.5 | 523.999 | 495.825 | 526.202 | 536.863 | 571.646 | 531.057 | 544.124 | 561.177 | 324.933 | 353.103 | 363.821 | 367.662 | 386.113 | 418.56 | 408.735 | 418.407 | 390.191 | 381.696 | 26.473 | 141.23 | 141.649 | 167.132 | 161.533 | 177.304 | 8.919 | 7.665 | 7.512 | 7.671 | 8.445 | 8.778 | 8.817 | 8.773 | 7.86 | 8.111 | 8.031 | 8.032 | 7.791 | 7.767 | 7.77 | 7.601 | 6.921 | 7.162 | 8.153 | 8.066 | 6.735 | 7.252 | 7.153 | 6.881 | 6.036 | 5.823 | 5.887 | 5.878 | 5.432 | 5.313 | 5.211 | 5.379 | 5.741 | 5.865 | 5.907 | 5.798 | 5.323 | 5.661 | 5.351 | 5.395 | 9.16 | 9.305 | 8.312 | 6.955 | 7.287 | 15.822 | 16.13 | 16.482 | 16.047 | 18.463 | 21.087 | 22.054 | 23.549 | 14.343 | 14.629 | 14.91 | 14.993 | 15.332 | 13.134 | 13.533 | 13.796 | 14.151 | 14.692 | 14.817 | 15.029 | 15.336 | 14.974 | 15.1 | 14.4 | 10.5 | 11.3 | 10.7 | 10.6 | 10.3 | 10.9 | 11 | 10.7 | 10.9 | 11.5 | 16.9 | 6 |
Total Liabilities
| 686.2 | 714.4 | 727 | 735.8 | 748.6 | 763.2 | 748.2 | 668.8 | 668.13 | 658.64 | 699.245 | 706.383 | 729.546 | 682.047 | 686.268 | 689.189 | 411.349 | 435.016 | 442.214 | 444.115 | 462.503 | 501.603 | 507.292 | 511.397 | 482.102 | 488.957 | 78.733 | 187.093 | 207.818 | 212.547 | 202.481 | 208.38 | 22.082 | 21.747 | 22.724 | 19.353 | 21.28 | 23.127 | 26.248 | 24.505 | 51.695 | 23.03 | 22.113 | 22.05 | 22.621 | 22.507 | 22.667 | 19.848 | 21.555 | 20.539 | 24.497 | 22.252 | 21.147 | 21.098 | 21.476 | 17.01 | 16.043 | 15.471 | 13.189 | 12.319 | 13.788 | 12.746 | 17.45 | 15.829 | 19.588 | 21.893 | 23.371 | 18.898 | 19.777 | 18.861 | 19.729 | 16.385 | 21.05 | 19.614 | 18.232 | 17.121 | 17.385 | 26.42 | 25.696 | 26.405 | 25.448 | 27.36 | 28.598 | 27.969 | 30.646 | 20.607 | 19.867 | 19.386 | 20.672 | 21.15 | 18.183 | 18.012 | 19.568 | 20.077 | 21.037 | 20.538 | 21.656 | 23.604 | 23.304 | 22.9 | 21.8 | 20.5 | 20.5 | 21 | 20.6 | 20.7 | 20.2 | 18.4 | 20.9 | 20 | 19.8 | 26.1 | 12.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.364 | 62.082 | 0 | 0 | 46.253 | 0 | 0 | 0 | 6.478 | 8.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.085 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 0.457 | 0.532 | 0 | 0.415 | 0.471 | 0 | 0 | 0 | 0 | 0 | 1.797 | 0 | 2.25 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 500.8 | 492.4 | 481.8 | 475.6 | 475.3 | 474.7 | 460.9 | 450 | 435.392 | 417.944 | 390.831 | 363.279 | 342.643 | 317.799 | 290.007 | 270.32 | 267.66 | 257.568 | 247.548 | 267.658 | 256.735 | 246.828 | 232.445 | 219.056 | 205.51 | 196.787 | 192.838 | 183.77 | 183.439 | 174.58 | 169.73 | 162.485 | 161.791 | 159.226 | 154.658 | 149.938 | 147.246 | 141.239 | 134.393 | 128.818 | 120.883 | 139.854 | 130.048 | 123.42 | 117.447 | 111.535 | 102.106 | 97.242 | 119.002 | 112.508 | 103.599 | 98.426 | 94.674 | 85.61 | 77.494 | 71.141 | 74.93 | 70.75 | 66.166 | 64.383 | 64.623 | 65.59 | 67.647 | 70.099 | 69.12 | 63.959 | 58.041 | 51.844 | 48.202 | 44.46 | 39.995 | 35.284 | 32.556 | 29.721 | 26.492 | 23.406 | 21.607 | 19.78 | 16.793 | 13.87 | 12.391 | 10.855 | 10.504 | 9.179 | 7.197 | 20.304 | 19.748 | 19.75 | 19.639 | 19.389 | 18.872 | 19.001 | 19.92 | 20.026 | 19.852 | 19.073 | 18.661 | 17.896 | 16.775 | 16.2 | 15.6 | 15.4 | 15.8 | 15.4 | 14.8 | 13 | 12.1 | 10.7 | 9.7 | 8.6 | 7.6 | 17.5 | 18.7 |
Accumulated Other Comprehensive Income/Loss
| -51.3 | -65.6 | -62.5 | -55.4 | -64.9 | -55.6 | -58.7 | -59.4 | -85.537 | -68.596 | -51.1 | -48.989 | -45.69 | -38.785 | -41.753 | -34.34 | -49.386 | -58.677 | -62.466 | -55.364 | -62.082 | -50.71 | -52.166 | -46.253 | -35.804 | -31.196 | -3.983 | -6.478 | -8.807 | -10.52 | -13.753 | -15.833 | -11.062 | -11.582 | -9.529 | -10.043 | -9.12 | -6.592 | -8.521 | -4.085 | -0.087 | 5.454 | 2.587 | 2.591 | 0.972 | -2.151 | -1.82 | 0.603 | -0.771 | -2.335 | -0.115 | -2.12 | -1.324 | 2.157 | 1.567 | -0.135 | 0.474 | -2.229 | -0.244 | 1.004 | 0.814 | 0.216 | -2.399 | -1.602 | 2.831 | 5.65 | 6.189 | 5.632 | 5.782 | 5.016 | 4.638 | 4.543 | 3.452 | 3.312 | 2.024 | 0.906 | 1.554 | 1.553 | 2.741 | 2.958 | 1.916 | 1.325 | -0.536 | -0.494 | 0.071 | -0.027 | -0.217 | 0.453 | 0.342 | 0.291 | 0.326 | 0.229 | 0.298 | 0.364 | 0.134 | 0.271 | 0.34 | 0.296 | 0.45 | 0.5 | 0.5 | 0.3 | 0.6 | -19.5 | -18.5 | -17.4 | -16.3 | -15.1 | -14.3 | -14.3 | -14.3 | -14.3 | -11.7 |
Other Total Stockholders Equity
| 436 | 439.7 | 437.3 | 434.4 | 431.6 | 428.4 | 406.4 | 404.3 | 401.549 | 397.643 | 395.873 | 394.641 | 391.461 | 379.299 | 376.994 | 371.778 | 369.51 | 367.841 | 366.521 | 365.31 | 363.762 | 362.104 | 360.195 | 357.933 | 356.772 | 337.772 | 336.189 | 95.354 | 94.111 | 92.659 | 91.309 | 89.718 | 88.664 | 87.246 | 85.503 | 82.265 | 80.78 | 79.543 | 78.007 | 73.499 | 71.984 | 70.879 | 69.494 | 65.391 | 63.956 | 63.064 | 61.901 | 57.402 | 56.426 | 55.771 | 53.48 | 48.944 | 48.1 | 47.583 | 46.948 | 44.001 | 43.388 | 43.015 | 42.645 | 42.21 | 41.841 | 41.493 | 38.364 | 38.042 | 37.685 | 37.34 | 36.245 | 34.39 | 33.633 | 33.344 | 32.642 | 30.962 | 30.402 | 30.432 | 32.594 | 32.117 | 32.686 | 32.566 | 32.21 | 28.568 | 27.796 | 27.141 | 26.481 | 26.371 | 26.335 | 22.728 | 22.69 | 22.69 | 22.469 | 22.44 | 24.644 | 24.502 | 24.486 | 24.486 | 24.486 | 24.486 | 24.486 | 24.486 | 24.486 | 24.5 | 24.6 | 24.5 | 24.2 | 44.1 | 43.2 | 42.1 | 40.7 | 39.4 | 38.5 | 38.4 | 38.4 | 19.1 | 14.5 |
Total Shareholders Equity
| 885.5 | 866.5 | 856.6 | 854.6 | 842 | 847.5 | 808.6 | 794.9 | 751.437 | 747.024 | 735.636 | 708.963 | 688.446 | 658.345 | 625.28 | 607.79 | 587.816 | 566.764 | 551.635 | 577.636 | 558.447 | 558.254 | 540.506 | 530.768 | 526.51 | 503.395 | 525.076 | 272.673 | 268.77 | 256.746 | 247.313 | 236.397 | 239.42 | 234.917 | 230.659 | 222.187 | 218.933 | 214.217 | 203.906 | 198.259 | 192.806 | 216.213 | 202.155 | 191.428 | 182.401 | 172.474 | 162.213 | 155.273 | 174.683 | 165.97 | 156.99 | 145.276 | 141.476 | 135.376 | 126.026 | 115.024 | 118.809 | 111.553 | 108.584 | 107.614 | 107.295 | 107.316 | 103.629 | 106.556 | 109.653 | 106.966 | 100.492 | 91.882 | 87.633 | 82.836 | 77.286 | 70.8 | 66.421 | 63.476 | 61.121 | 56.44 | 55.858 | 53.91 | 51.751 | 45.403 | 42.11 | 39.328 | 36.456 | 35.063 | 33.61 | 43.011 | 42.227 | 42.899 | 42.456 | 42.126 | 43.848 | 43.738 | 44.71 | 44.882 | 44.478 | 43.836 | 43.493 | 42.684 | 41.717 | 41.2 | 40.7 | 40.2 | 40.6 | 40 | 39.5 | 37.7 | 36.5 | 35 | 33.9 | 32.7 | 31.7 | 22.3 | 21.5 |
Total Equity
| 885.5 | 866.5 | 856.6 | 854.6 | 842 | 847.5 | 808.6 | 794.9 | 751.437 | 747.024 | 735.636 | 708.963 | 688.446 | 658.345 | 625.28 | 607.79 | 587.816 | 566.764 | 551.635 | 577.636 | 558.447 | 558.254 | 540.506 | 530.768 | 526.51 | 503.395 | 525.076 | 272.673 | 268.77 | 256.746 | 247.313 | 236.397 | 239.42 | 234.917 | 230.659 | 222.187 | 218.933 | 214.217 | 203.906 | 198.259 | 192.806 | 216.213 | 202.155 | 191.428 | 182.401 | 172.474 | 162.213 | 155.273 | 174.683 | 165.97 | 156.99 | 145.276 | 141.476 | 135.376 | 126.026 | 115.024 | 118.809 | 111.553 | 108.584 | 107.614 | 107.295 | 107.316 | 103.629 | 106.556 | 109.653 | 106.966 | 100.492 | 91.882 | 87.633 | 82.836 | 77.286 | 70.8 | 66.421 | 63.476 | 61.121 | 56.44 | 55.858 | 53.91 | 51.751 | 45.403 | 42.11 | 39.328 | 36.456 | 35.063 | 33.61 | 43.011 | 42.227 | 42.899 | 42.456 | 42.126 | 43.848 | 43.738 | 44.71 | 44.882 | 44.478 | 43.836 | 43.493 | 42.684 | 41.717 | 41.2 | 40.7 | 40.2 | 40.6 | 40 | 39.5 | 37.7 | 36.5 | 35 | 33.9 | 32.7 | 31.7 | 22.3 | 21.5 |
Total Liabilities & Shareholders Equity
| 1,571.7 | 1,580.9 | 1,583.6 | 1,590.4 | 1,590.6 | 1,610.7 | 1,556.8 | 1,463.7 | 1,419.567 | 1,405.664 | 1,434.881 | 1,415.346 | 1,417.992 | 1,340.392 | 1,311.548 | 1,296.979 | 999.165 | 1,001.78 | 993.849 | 1,021.751 | 1,020.95 | 1,059.857 | 1,047.798 | 1,042.165 | 1,008.612 | 992.352 | 603.809 | 459.766 | 476.588 | 469.293 | 449.794 | 444.777 | 261.502 | 256.664 | 253.383 | 241.54 | 240.213 | 237.344 | 230.154 | 222.764 | 244.501 | 239.243 | 224.268 | 213.478 | 205.022 | 194.981 | 184.88 | 175.121 | 196.238 | 186.509 | 181.487 | 167.528 | 162.623 | 156.474 | 147.502 | 132.034 | 134.852 | 127.024 | 121.773 | 119.933 | 121.083 | 120.062 | 121.079 | 122.385 | 129.241 | 128.859 | 123.863 | 110.78 | 107.41 | 101.697 | 97.015 | 87.185 | 87.471 | 83.09 | 79.353 | 73.561 | 73.243 | 80.33 | 77.447 | 71.808 | 67.558 | 66.688 | 65.054 | 63.032 | 64.256 | 63.618 | 62.094 | 62.285 | 63.128 | 63.276 | 62.031 | 61.75 | 64.278 | 64.959 | 65.515 | 64.374 | 65.149 | 66.288 | 65.021 | 64.1 | 62.5 | 60.7 | 61.1 | 61 | 60.1 | 58.4 | 56.7 | 53.4 | 54.8 | 52.7 | 51.5 | 48.4 | 33.9 |