Hollysys Automation Technologies Ltd.
NASDAQ:HOLI
26.42 (USD) • At close July 25, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 722.153 | 771.999 | 650.413 | 611.632 | 640.249 | 627.589 | 575.148 | 679.754 | 669.799 | 715.537 | 742.236 | 664.321 | 466.079 | 356.904 | 321.641 | 288.782 | 344 | 403.86 | 339.932 | 332.509 | 253.388 | 270.806 | 276.867 | 262.052 | 237.971 | 231.07 | 244.838 | 197.64 | 182.478 | 210.115 | 212.284 | 229.095 | 199.477 | 188.683 | 190.475 | 207.834 | 151.063 | 188.683 | 162.903 | 162.159 | 124.164 | 135.086 | 112.667 | 112.229 | 110.36 | 125.262 | 121.157 | 96.333 | 126.179 | 129.918 | 75.482 | 90.669 | 95.879 | 94.952 | 110.223 | 119.502 | 119.931 | 138.935 | 130.598 | 128.883 | 106.237 | 86.433 | 77.058 | 63.522 | 68.681 | 73.7 | 16.1 | 0 | 0.023 | 0.001 | 0 | 0.049 | 0.388 | 0.967 |
Short Term Investments
| 9.902 | 9.074 | 32.1 | 33.202 | 23.519 | 38.569 | 69.462 | 12.203 | 44.085 | 34.769 | 11.578 | 48.808 | 173.549 | 340.904 | 330.432 | 324.949 | 203.542 | 146.745 | 136.2 | 145.139 | 212.997 | 168.999 | 148.659 | 140.037 | 146.984 | 134.379 | 86.628 | 96.214 | 86.352 | 75.282 | 48.57 | 42.368 | 56.902 | 86.95 | 44.394 | 49.65 | 28.647 | 27.128 | 28.161 | 28.334 | 26.339 | 15.035 | 16.769 | 20.859 | 18.578 | 8.188 | 18.015 | 0 | 4.833 | 2.698 | 5.181 | 0 | 6.39 | 14.935 | 13.64 | 4.384 | 4.237 | 3.623 | 4.407 | 5.504 | 6.126 | 6.109 | 6.13 | 5.155 | 6.359 | 15.6 | 4.8 | 31.822 | 31.55 | 31.295 | 31.036 | 30.781 | 30.564 | 0 |
Cash and Short Term Investments
| 732.055 | 781.073 | 682.513 | 644.834 | 663.768 | 666.158 | 644.61 | 691.957 | 713.884 | 750.306 | 753.814 | 713.129 | 639.628 | 697.808 | 652.073 | 613.731 | 547.542 | 550.605 | 476.132 | 477.648 | 466.385 | 439.805 | 425.526 | 402.089 | 384.955 | 365.449 | 331.466 | 293.854 | 268.83 | 285.397 | 260.854 | 271.463 | 256.379 | 275.633 | 234.869 | 257.484 | 179.71 | 215.811 | 191.064 | 190.493 | 150.503 | 150.121 | 129.436 | 133.087 | 128.938 | 133.45 | 139.173 | 96.333 | 131.011 | 132.616 | 80.663 | 90.669 | 102.269 | 109.887 | 123.863 | 123.886 | 124.168 | 142.558 | 135.005 | 134.387 | 112.363 | 92.542 | 83.188 | 68.677 | 75.04 | 89.3 | 20.9 | 31.822 | 31.573 | 31.295 | 31.036 | 30.83 | 30.952 | 0.967 |
Net Receivables
| 642.799 | 641.458 | 649.339 | 616.369 | 621.688 | 622.055 | 583.255 | 606.363 | 637.198 | 633.536 | 579.753 | 580.146 | 576.087 | 594.974 | 514.048 | 485.987 | 487.59 | 521.869 | 506.495 | 522.312 | 550.094 | 545.759 | 498.145 | 507.085 | 538.544 | 485.989 | 456.195 | 467.995 | 416.099 | 410.065 | 432.115 | 472.965 | 470.72 | 450.229 | 472.118 | 252.538 | 503.983 | 476.46 | 546.716 | 258.885 | 450.922 | 451.092 | 399.515 | 346.252 | 298.765 | 308.604 | 157.772 | 275.514 | 230.59 | 221.894 | 255.258 | 219.85 | 104.824 | 101.739 | 84.091 | 80.335 | 94.18 | 82 | 82.579 | 75.768 | 73.21 | 71 | 114.997 | 111.081 | 107.878 | 99 | 93.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 140.12 | 138.378 | 112.261 | 111.634 | 117.452 | 108.91 | 104.417 | 91.243 | 89.175 | 67.656 | 95.736 | 47.912 | 47.559 | 35.898 | 56.805 | 48.21 | 49.609 | 35.596 | 46.319 | 42.983 | 45.278 | 35.568 | 36.583 | 58.074 | 56.893 | 47.602 | 50.112 | 45.66 | 45.802 | 40.001 | 40.61 | 36.401 | 35.439 | 35.505 | 34.815 | 34.706 | 42.298 | 51.531 | 40.334 | 35.053 | 34.625 | 27.526 | 33.034 | 34.104 | 28.805 | 25.756 | 28.554 | 26.745 | 28.764 | 26.607 | 28.648 | 27.973 | 39.662 | 30.097 | 28.12 | 23.554 | 21.267 | 19.704 | 19.287 | 18.837 | 21.756 | 21.156 | 23.265 | 24.666 | 24.961 | 20.1 | 20.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 24.995 | 24.933 | 55.888 | 52.098 | 56.59 | 76.541 | 80.882 | 73.004 | 69.402 | 67.948 | 0.878 | 46.371 | 28.431 | 26.919 | 31.095 | 26.566 | 32.069 | 38.017 | 53.504 | 66.535 | 31.12 | 33.182 | 57.033 | 33.65 | 41.172 | 62.333 | 72.35 | 60.518 | 84.108 | 63.686 | 86.092 | 46.481 | 42.721 | 41.962 | 47.734 | 101.93 | 60.488 | 35.502 | 29.152 | 273.795 | 44.089 | 37.243 | 33.269 | 33.004 | 24.017 | 13.01 | 139.657 | 39.08 | 12.16 | 10.047 | 21.077 | 23.92 | 105.795 | 101.501 | 90.992 | 73.584 | 53.232 | 44.534 | 45.705 | 54.979 | 47.633 | 57.068 | 10.376 | 9.897 | 5.747 | 5.9 | 8.6 | 0.016 | 0.016 | 0.026 | 0.406 | 0.468 | 0.366 | 29.976 |
Total Current Assets
| 1,515.752 | 1,561.35 | 1,500.001 | 1,424.935 | 1,459.498 | 1,473.664 | 1,413.164 | 1,462.567 | 1,509.659 | 1,519.446 | 1,430.181 | 1,387.558 | 1,291.705 | 1,355.599 | 1,254.021 | 1,174.494 | 1,116.81 | 1,146.087 | 1,082.45 | 1,109.478 | 1,092.877 | 1,054.314 | 1,017.287 | 1,000.898 | 1,021.564 | 961.373 | 910.123 | 868.027 | 814.839 | 799.149 | 819.671 | 827.31 | 805.259 | 803.329 | 789.536 | 806.64 | 786.48 | 779.304 | 807.266 | 729.893 | 680.138 | 665.982 | 595.254 | 546.448 | 480.525 | 480.82 | 465.155 | 437.672 | 402.525 | 391.164 | 385.646 | 362.412 | 352.549 | 343.225 | 327.066 | 301.359 | 292.848 | 288.796 | 282.577 | 283.971 | 254.962 | 241.765 | 231.827 | 214.321 | 213.626 | 214.3 | 143.7 | 31.839 | 31.589 | 31.321 | 31.441 | 31.297 | 31.318 | 31.043 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 165.21 | 168.268 | 148.882 | 138.062 | 140.588 | 131.349 | 111.103 | 102.294 | 102.147 | 114.518 | 103.498 | 100.302 | 94.829 | 95.847 | 90.757 | 84.06 | 80.862 | 83.318 | 77.98 | 76.006 | 80.002 | 75.119 | 74.803 | 80.21 | 86.082 | 84.025 | 81.705 | 81.607 | 79.871 | 78.933 | 81.076 | 79.938 | 79.879 | 78.357 | 77.126 | 80.222 | 79.675 | 81.763 | 80.264 | 82.345 | 82.554 | 83.926 | 81.147 | 79.496 | 70.089 | 70.511 | 69.138 | 70.407 | 68.668 | 69.629 | 60.127 | 59.753 | 61.431 | 61.507 | 59.422 | 65.346 | 47.97 | 48.641 | 48.262 | 47.103 | 45.56 | 31.344 | 29.913 | 27.783 | 26.449 | 24.1 | 17.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 19.247 | 19.359 | 18.827 | 18.939 | 20.02 | 19.683 | 19.379 | 20.539 | 20.822 | 22.527 | 21.568 | 1.598 | 1.574 | 1.58 | 1.516 | 1.193 | 35.834 | 37.845 | 36.298 | 37.054 | 48.671 | 48.346 | 48.263 | 48.359 | 52.192 | 51.175 | 47.984 | 47.326 | 57.758 | 55.821 | 59.12 | 59.847 | 59.754 | 57.1 | 56.643 | 59.918 | 60.468 | 62.994 | 65.394 | 66.64 | 66.032 | 65.575 | 66.206 | 65.787 | 27.239 | 27.687 | 27.644 | 27.589 | 29.873 | 29.876 | 30.653 | 0 | 0 | 0 | 0 | 0 | 0.285 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 19.447 | 20.167 | 19.436 | 19.986 | 21.478 | 21.592 | 21.525 | 23.189 | 24.902 | 30.272 | 0 | 17.967 | 17.965 | 18.334 | 17.833 | 17.455 | 16.835 | 17.432 | 17.235 | 17.982 | 11.402 | 11.372 | 11.477 | 13.358 | 12.373 | 12.074 | 14.216 | 11.056 | 10.552 | 10.55 | 11.314 | 11.629 | 12.059 | 11.951 | 12.298 | 13.342 | 13.657 | 14.778 | 16.731 | 18.906 | 20.256 | 21.207 | 23.477 | 24.447 | 7.153 | 7.202 | 0.503 | 0.595 | 0 | 0 | 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
| 38.694 | 39.526 | 38.263 | 38.925 | 41.498 | 41.275 | 40.904 | 43.728 | 45.724 | 52.799 | 21.568 | 19.565 | 19.539 | 19.914 | 19.349 | 18.648 | 52.669 | 55.277 | 53.533 | 55.036 | 60.073 | 59.718 | 59.74 | 61.717 | 64.565 | 63.249 | 62.2 | 58.382 | 68.31 | 66.371 | 70.434 | 71.476 | 71.813 | 69.051 | 68.941 | 73.26 | 74.125 | 77.772 | 82.125 | 85.546 | 86.288 | 86.782 | 89.682 | 90.234 | 34.392 | 34.889 | 28.147 | 28.184 | 29.873 | 29.876 | 30.653 | 0 | 0 | 0 | 0 | -18.026 | 0.285 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 69.142 | 70.3 | 47.933 | 49.164 | 49.425 | 47.916 | 46.127 | 48.274 | 44.728 | 49.579 | 75.84 | 62.788 | 100.029 | 55.044 | 50.63 | 45.773 | 44.675 | 44.77 | 41.919 | 45.162 | 52.3 | 57.493 | 51.47 | 57.584 | 64.929 | 62.41 | 53.243 | 51.266 | 27.885 | 37.878 | 38.467 | 22.822 | 21.948 | 15.564 | 16.676 | 16.976 | 15.113 | 16.913 | 16.798 | 19.498 | 20.545 | 21.391 | 19.654 | 19.78 | 17.132 | 17.705 | 17.245 | 16.078 | 15.858 | 17.549 | 18.603 | 18.571 | 17.1 | 16.69 | 14.829 | 17.348 | 14.169 | 13.752 | 13.353 | 13.571 | 10.523 | 10.716 | 10.072 | 9.761 | 10.05 | 9.6 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 12.404 | 9.454 | 11.364 | 11.937 | 9.589 | 6.429 | 3.801 | 4.54 | 16.186 | 13.635 | 11.865 | 12.48 | 16.913 | 15.237 | 10.738 | 8.909 | 8.947 | 8.328 | 9.313 | 13.331 | 12.584 | 11.714 | 7.142 | 8.318 | 8.376 | 8.583 | 1.333 | 0.023 | 1.758 | 1.526 | 2.185 | 2.195 | 2.771 | 2.791 | 2.249 | 2.581 | 6.492 | 4.07 | 1.907 | 1.806 | 1.788 | 0.744 | 0.958 | 1.495 | 1.763 | 0.466 | 1.376 | 0.414 | 1.069 | 1.197 | 1.593 | 0.991 | 0.725 | 0.73 | 0.711 | 0.677 | 0.688 | 0.768 | 0.766 | 0.707 | 0.648 | 0.673 | 0.7 | 0.717 | 0 | 0 | 0 | 0.297 | 0.297 | 0.292 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.003 | 0.002 | 20.045 | 21.825 | 23.319 | 9.349 | 8.869 | 10.37 | 14.526 | 13.057 | 29.441 | 11.56 | 28.193 | 27.226 | 27.896 | 28.684 | 16.407 | 12.667 | 16.106 | 10.01 | 4.16 | 4.08 | 1.349 | 1.401 | 1.48 | 0.469 | 0.534 | 0.522 | 2.331 | 0.489 | 1.274 | 0.415 | 3.831 | 3.725 | 3.747 | 4.007 | 4.214 | 4.568 | 4.54 | 7.607 | 6.099 | 6.965 | 7.132 | 7.18 | 17.11 | 1.225 | 7.489 | 0 | 0 | 0 | 0 | 16.856 | 0 | 0 | 0 | 18.026 | 0 | 0 | 0.077 | 0.092 | 0.107 | 0.123 | 0.139 | 0.152 | 0.164 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 285.453 | 287.55 | 266.487 | 259.913 | 264.419 | 236.318 | 210.804 | 209.206 | 223.311 | 243.588 | 242.212 | 206.695 | 259.503 | 213.268 | 199.37 | 186.074 | 203.56 | 204.36 | 198.851 | 199.545 | 209.119 | 208.124 | 194.504 | 209.23 | 225.432 | 218.736 | 199.015 | 191.8 | 180.155 | 185.197 | 193.436 | 176.846 | 180.242 | 169.488 | 168.739 | 177.046 | 179.619 | 185.086 | 185.633 | 196.802 | 197.273 | 199.809 | 198.575 | 198.185 | 140.486 | 124.796 | 123.396 | 115.083 | 115.468 | 118.25 | 110.976 | 96.172 | 79.255 | 78.928 | 74.961 | 83.371 | 63.112 | 63.446 | 62.458 | 61.472 | 56.838 | 42.855 | 40.824 | 38.414 | 36.762 | 34 | 27.1 | 0.297 | 0.297 | 0.292 | 0 | 0 | 0 | 0 |
Total Assets
| 1,801.205 | 1,848.9 | 1,766.488 | 1,684.848 | 1,723.917 | 1,709.982 | 1,623.968 | 1,671.773 | 1,732.97 | 1,763.034 | 1,672.393 | 1,594.253 | 1,551.208 | 1,568.867 | 1,453.391 | 1,360.568 | 1,320.37 | 1,350.447 | 1,281.301 | 1,309.023 | 1,301.996 | 1,262.438 | 1,211.791 | 1,210.128 | 1,246.996 | 1,180.109 | 1,109.138 | 1,059.827 | 994.994 | 984.346 | 1,013.107 | 1,004.156 | 985.501 | 972.817 | 958.275 | 983.686 | 966.099 | 964.39 | 992.898 | 926.695 | 877.411 | 865.791 | 793.829 | 744.633 | 621.011 | 605.616 | 588.551 | 552.755 | 517.993 | 509.414 | 496.622 | 458.584 | 431.805 | 422.153 | 402.028 | 384.73 | 355.96 | 352.242 | 345.034 | 345.444 | 311.801 | 284.621 | 272.651 | 252.734 | 250.388 | 248.3 | 170.8 | 32.135 | 31.886 | 31.613 | 31.441 | 31.297 | 31.318 | 31.043 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 173.457 | 181.618 | 174.713 | 170.632 | 167.07 | 171.04 | 154.037 | 173.953 | 176.849 | 180.653 | 158.04 | 140.235 | 134.253 | 139.701 | 129.336 | 117.46 | 114.363 | 115.166 | 109.519 | 110.384 | 116.276 | 116.362 | 121.807 | 129.477 | 138.061 | 126.095 | 116.998 | 124.67 | 101.598 | 95.544 | 104.679 | 106.833 | 105.639 | 109.392 | 104.021 | 105.292 | 113.218 | 138.4 | 144.257 | 135.669 | 134.224 | 143.247 | 120.482 | 111.052 | 81.25 | 85.76 | 83.314 | 78.761 | 76.929 | 70.671 | 73.522 | 63.398 | 58.987 | 61.647 | 48.696 | 41.48 | 35.121 | 34.789 | 37.161 | 37.422 | 39.399 | 29.542 | 24.678 | 23.182 | 23.331 | 24.8 | 23 | 0.972 | 0.817 | 0.508 | 0.378 | 0.26 | 0.285 | 0 |
Short Term Debt
| 16.791 | 17.246 | 16.779 | 17.118 | 1.772 | 2.173 | 2.418 | 17.794 | 17.57 | 15.761 | 15.821 | 18.406 | 2.838 | 3.222 | 2.545 | 2.809 | 2.274 | 3.428 | 1.892 | 22.219 | 22.33 | 22.473 | 2.606 | 3.215 | 8.317 | 8.26 | 9.322 | 8.541 | 8.239 | 11.896 | 7.701 | 9.884 | 10.554 | 14.752 | 14.157 | 30.406 | 30.822 | 16.286 | 16.642 | 13.011 | 19.219 | 17.264 | 15.414 | 17 | 7.986 | 7.96 | 7.895 | 7.905 | 13.279 | 13.265 | 18.452 | 16.937 | 8.659 | 3.51 | 2.238 | 14.726 | 2.197 | 1.464 | 1.464 | 10.978 | 13.166 | 13.192 | 16.201 | 6.561 | 9.27 | 13.7 | 19.1 | 0.162 | 0.036 | 0.108 | 0.055 | 0 | 0 | 0 |
Tax Payables
| 5.221 | 4.004 | 19.864 | 16.918 | 11.852 | 18.204 | 14.027 | 16.096 | 13.511 | 22.192 | 4.819 | 9.881 | 12.135 | 24.396 | 11.15 | 6.421 | 4.669 | 9.276 | 3.914 | 3.206 | 18.21 | 9.722 | 14.582 | 11.547 | 9.953 | 16.289 | 13.194 | 13.859 | 11.195 | 13.689 | 21.064 | 22.986 | 23.421 | 25.165 | 28.563 | 25.879 | 27.631 | 25.917 | 34.827 | 40.977 | 29.911 | 35.68 | 33.193 | 28.345 | 23.554 | 21.252 | 21.653 | 21.83 | 19.481 | 15.624 | 17.042 | 17.608 | 15.158 | 18.083 | 14.47 | 16.604 | 9.565 | 8.106 | 10.841 | 10.55 | 8.837 | 10.836 | 8.038 | 7.534 | 5.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 216.702 | 223.005 | 202.782 | 181.387 | 185.564 | 198.302 | 221.459 | 206.222 | 211.593 | 208.173 | 194.164 | 184.543 | 185.675 | 185.418 | 161.692 | 139.242 | 133.176 | 142.025 | 135.519 | 141.385 | 137.84 | 141.365 | 126.688 | 137.692 | 144.216 | 130.451 | 120.57 | 107.407 | 105.145 | 103.062 | 89.314 | 82.004 | 102.799 | 108.627 | 130.738 | 130.052 | 151.475 | 122.014 | 162.246 | 130.696 | 128.283 | 107.97 | 90.355 | 67.067 | 76.305 | 72.606 | 70.235 | 59.294 | 34.882 | 34.668 | 40.76 | 43.203 | 36.551 | 35.679 | 34.342 | 33.553 | 37.227 | 26.508 | 25.961 | 21.073 | 27.723 | 19.021 | 25.586 | 20.675 | 19.094 | 0 | 0 | 0.399 | 0.344 | 0.293 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 89.433 | 111.972 | 84.17 | 84.09 | 79.001 | 92.346 | 76.626 | 70.491 | 63.094 | 99.477 | 110.434 | 69.565 | 65.153 | 81.623 | 231.426 | 61.37 | 187.663 | 204.939 | 203.919 | 62.073 | 182.146 | 194.59 | 182.219 | 51.123 | 188.963 | 180.196 | 183.157 | 50.074 | 159.591 | 170.397 | 171.328 | 75.619 | 161.227 | 172.894 | 200.195 | 82.967 | 212.9 | 199.536 | 245.858 | 83.446 | 208.927 | 178.07 | 130.223 | 44.988 | 107.442 | 28.291 | 29.416 | 21.028 | 19.555 | 32.034 | 24.648 | 19.894 | 21.92 | 24.184 | 35.86 | 29.555 | 30.573 | 34.749 | 20.218 | 21.1 | 10.887 | 13.859 | 12.478 | 13.077 | 20.384 | 44 | 37.9 | 0.255 | 0.232 | 0.204 | 0.413 | 0.397 | 0.277 | 0.103 |
Total Current Liabilities
| 501.604 | 537.845 | 498.308 | 470.145 | 445.259 | 482.065 | 468.567 | 484.556 | 482.617 | 526.256 | 483.278 | 422.63 | 400.054 | 434.36 | 374.457 | 327.302 | 308.969 | 332.809 | 319.244 | 339.267 | 338.962 | 343.147 | 321.214 | 333.054 | 345.294 | 330.84 | 322.671 | 304.551 | 280.623 | 291.526 | 304.772 | 297.326 | 300.841 | 322.203 | 346.936 | 374.596 | 384.571 | 380.14 | 441.584 | 403.799 | 392.28 | 374.26 | 299.312 | 268.452 | 220.231 | 215.869 | 212.513 | 188.819 | 164.125 | 166.263 | 174.423 | 161.039 | 141.276 | 143.103 | 135.607 | 135.917 | 114.683 | 105.616 | 95.646 | 101.122 | 100.012 | 86.45 | 86.98 | 71.029 | 77.912 | 82.5 | 80 | 1.788 | 1.429 | 1.112 | 0.846 | 0.657 | 0.562 | 0.103 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 51.459 | 49.865 | 46.923 | 17.878 | 34.083 | 20.813 | 16.493 | 1.716 | 2.435 | 5 | -4.364 | 3.626 | 19.475 | 20 | 19.786 | 19.082 | 3.904 | 4.076 | 5.962 | 0.978 | 0.914 | 0.9 | 20.719 | 20.709 | 21.212 | 21.064 | 20.786 | 20.581 | 20.682 | 20.639 | 20.642 | 20.508 | 20.535 | 20.402 | 20.524 | 20.551 | 23.406 | 28.194 | 28.109 | 14.978 | 12.379 | 14.499 | 16.775 | 19.105 | 18.874 | 20.805 | 22.611 | 24.651 | 26.764 | 28.716 | 30.292 | 31.677 | 33.174 | 34.728 | 35.069 | 35.341 | 35.891 | 36.612 | 48.323 | 48.303 | 23.406 | 11.726 | 11.782 | 16.766 | 18.54 | 17.8 | 10.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.18 | 1.227 | 4.872 | 4.955 | 0 | 0 | 0 | 0 | 0 | 5.529 | 4.945 | 5.551 | 8.595 | 5.82 | 6.221 | 8.165 | 9.224 | 11.444 | 9.557 | 3.53 | 6 | 5.885 | 5.8 | 2.41 | 6.078 | 9.155 | 3.955 | 2.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.127 | 20.805 | 22.611 | 120.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.71 | 0 | 0 | 0 | -11.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11.178 | 11.665 | 12.773 | 13.069 | 13.335 | 11.2 | 12.887 | 12.966 | 13.6 | 13.617 | 14.914 | 16.829 | 14.931 | 14.892 | 14.307 | 13.94 | 14.252 | 13.146 | 13.251 | 11.779 | 11.284 | 12.083 | 10.828 | 9.366 | 12.168 | 9.838 | 6.674 | 6.689 | 0.816 | 0.822 | 0.908 | 0.059 | 0.063 | 0.064 | 0.068 | 0.077 | 1.08 | 1.288 | 1.648 | 2.371 | 2.633 | 2.826 | 3.615 | 3.273 | 0.127 | 0.223 | 0.234 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0 | 0 | 0 | 0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6.081 | 6.09 | 7.757 | 7.523 | 10.855 | 8.529 | 8.007 | 6.707 | 6.079 | 8.645 | 14.182 | 9.2 | 12.845 | 8.823 | 22.375 | 11.625 | 27.157 | 28.707 | 26.053 | 8.001 | 19.82 | 20.331 | 18.814 | 4.646 | 20.961 | 21.635 | 12.836 | 4.466 | 4.043 | 4.295 | 4.417 | 3.637 | 3.849 | 2.91 | 2.575 | 3.154 | 3.824 | 4.271 | 4.696 | 14.793 | 5.088 | 18.019 | 41.146 | 39.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 14.1 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 |
Total Non-Current Liabilities
| 68.718 | 67.62 | 67.453 | 38.47 | 58.273 | 40.542 | 37.387 | 21.389 | 22.114 | 27.262 | 29.677 | 29.655 | 47.251 | 43.715 | 42.161 | 44.647 | 31.061 | 32.783 | 32.015 | 22.596 | 20.734 | 21.231 | 39.533 | 34.721 | 42.173 | 42.699 | 33.622 | 31.736 | 24.725 | 24.934 | 25.059 | 24.145 | 24.384 | 23.312 | 23.099 | 23.705 | 27.23 | 32.465 | 32.806 | 32.143 | 17.466 | 32.518 | 57.921 | 60.706 | 19.001 | 21.028 | 22.845 | 24.651 | 26.764 | 28.716 | 30.292 | 31.677 | 33.174 | 34.728 | 35.069 | 35.341 | 35.891 | 36.612 | 48.323 | 48.303 | 23.406 | 11.726 | 11.782 | 16.766 | 18.54 | 32.8 | 24.7 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 | 5.964 |
Total Liabilities
| 570.322 | 605.465 | 565.761 | 508.615 | 503.532 | 522.607 | 505.954 | 505.945 | 504.731 | 553.518 | 512.955 | 452.285 | 447.305 | 478.075 | 416.618 | 371.949 | 340.03 | 365.592 | 351.259 | 361.863 | 359.696 | 364.378 | 360.747 | 367.775 | 387.467 | 373.539 | 356.293 | 336.287 | 305.348 | 316.46 | 329.831 | 321.471 | 325.225 | 345.515 | 370.035 | 398.301 | 411.801 | 412.605 | 474.39 | 435.942 | 409.747 | 406.778 | 357.234 | 329.158 | 239.232 | 236.897 | 235.358 | 213.47 | 190.889 | 194.979 | 204.715 | 192.716 | 174.45 | 177.831 | 170.675 | 171.259 | 150.573 | 142.228 | 143.969 | 149.424 | 123.417 | 98.175 | 98.762 | 87.795 | 96.452 | 115.3 | 104.7 | 7.752 | 7.393 | 7.076 | 6.81 | 6.621 | 6.526 | 6.067 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.091 | 0 | 0 | 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
| 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.059 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.054 | 0.054 | 0.054 | 0.054 | 0.05 | 0.05 | 0.05 | 0.046 | 0.044 | 0.044 | 0.044 | 0.044 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Retained Earnings
| 1,003.43 | 1,005.375 | 993.423 | 961.782 | 931.625 | 925.114 | 878.538 | 857.141 | 866.215 | 838.547 | 820.86 | 806.598 | 798.184 | 782.408 | 783.315 | 774.473 | 772.666 | 758.819 | 725.521 | 708.515 | 686.561 | 660.329 | 615.775 | 582.917 | 552.711 | 533.347 | 497.12 | 482.603 | 460.969 | 445.546 | 440.341 | 430.627 | 397.158 | 381.598 | 348.7 | 318.441 | 301.463 | 293.12 | 279.45 | 252.583 | 231.089 | 221.074 | 202.902 | 182.873 | 170.228 | 159.061 | 146.158 | 130.934 | 142.282 | 130.753 | 87.421 | 97.804 | 66.551 | 64.041 | 53.649 | 38.937 | 32.789 | 27.678 | 19.73 | 13.232 | 32.72 | 30.744 | 36.643 | 30.542 | 27.632 | 34.4 | 31 | -0.624 | -0.515 | -0.47 | -0.376 | -0.331 | -0.215 | -0.032 |
Accumulated Other Comprehensive Income/Loss
| -20.711 | -10.227 | -40.888 | -33.543 | 26.243 | 15.814 | -5.956 | 64.608 | 119.336 | 126.036 | 96.309 | 97.263 | 73.636 | 78.886 | 24.695 | -14.094 | -18.881 | -0.425 | -20.947 | 13.176 | 31.91 | 14.002 | 11.381 | 35.679 | 83.803 | 50.541 | 33.029 | 18.667 | 6.983 | -0.772 | 24.171 | 28.066 | 43.528 | 29.413 | 38.646 | 67.833 | 56.533 | 64.264 | 60.37 | 60.763 | 60.613 | 63.063 | 60.317 | 60.018 | 56.608 | 55.723 | 30.804 | 32.715 | 33.047 | 32.454 | 30.748 | 26.826 | 25.423 | 22.969 | 20.576 | 17.558 | 16.492 | 14.001 | 14.005 | 13.902 | 13.795 | 14.12 | 14.807 | 13.364 | 10.296 | 14.2 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 247.255 | 247.256 | 247.17 | 246.908 | 261.378 | 245.654 | 244.713 | 243.476 | 242.149 | 240.073 | 237.423 | 233.768 | 227.731 | 224.981 | 224.218 | 224.043 | 223.69 | 223.673 | 223.66 | 223.634 | 223.597 | 223.547 | 223.481 | 223.396 | 222.771 | 222.514 | 222.581 | 222.189 | 221.656 | 223.041 | 218.682 | 215.403 | 209.742 | 208.241 | 193.663 | 192.768 | 190.941 | 189.928 | 174.573 | 175.071 | 172.895 | 172.407 | 171.215 | 170.779 | 153.492 | 185.191 | 182.636 | 207.167 | 150.58 | 150.113 | 172.713 | 140.374 | 164.598 | 156.449 | 156.279 | 156.148 | 156.045 | 145.529 | 145.398 | 146.356 | 120.529 | 120.432 | 103.388 | 116.707 | 100.195 | 84.3 | 37.3 | 25.006 | 25.006 | 25.006 | 25.006 | 25.006 | 25.006 | 25.006 |
Total Shareholders Equity
| 1,230.036 | 1,242.466 | 1,199.767 | 1,175.209 | 1,219.308 | 1,186.644 | 1,117.357 | 1,165.287 | 1,227.762 | 1,204.718 | 1,154.592 | 1,137.69 | 1,099.612 | 1,086.336 | 1,032.289 | 984.483 | 977.536 | 982.128 | 928.294 | 945.386 | 942.128 | 897.938 | 850.697 | 842.052 | 859.345 | 806.462 | 752.79 | 723.519 | 689.668 | 667.875 | 683.254 | 674.156 | 650.487 | 619.311 | 581.067 | 579.1 | 548.995 | 547.37 | 514.45 | 487.169 | 464.655 | 456.601 | 434.492 | 413.728 | 380.384 | 367.436 | 351.941 | 338.101 | 325.966 | 313.376 | 290.938 | 265.058 | 256.627 | 243.514 | 230.558 | 212.697 | 205.38 | 187.257 | 179.183 | 173.54 | 167.091 | 165.34 | 154.881 | 147.294 | 138.167 | 132.9 | 66.1 | 24.383 | 24.492 | 24.537 | 24.631 | 24.676 | 24.792 | 24.975 |
Total Equity
| 1,230.883 | 1,243.435 | 1,200.727 | 1,176.233 | 1,220.385 | 1,187.375 | 1,118.014 | 1,165.828 | 1,228.239 | 1,209.516 | 1,159.438 | 1,141.968 | 1,103.903 | 1,090.792 | 1,036.773 | 988.619 | 980.34 | 984.855 | 930.042 | 947.16 | 942.3 | 898.06 | 851.044 | 842.353 | 859.529 | 806.57 | 752.845 | 723.54 | 689.646 | 667.886 | 683.276 | 682.685 | 660.276 | 627.302 | 588.24 | 585.385 | 554.298 | 551.785 | 518.509 | 490.752 | 467.664 | 459.013 | 436.595 | 415.475 | 381.779 | 368.719 | 353.193 | 339.285 | 327.104 | 314.435 | 291.907 | 265.868 | 257.355 | 244.322 | 231.352 | 213.472 | 205.386 | 210.014 | 201.065 | 196.019 | 188.383 | 186.445 | 173.889 | 164.939 | 153.937 | 133 | 66.1 | 24.383 | 24.492 | 24.537 | 24.631 | 24.676 | 24.792 | 24.975 |
Total Liabilities & Shareholders Equity
| 1,801.205 | 1,848.9 | 1,766.488 | 1,684.848 | 1,723.917 | 1,709.982 | 1,623.968 | 1,671.773 | 1,732.97 | 1,763.034 | 1,672.393 | 1,594.253 | 1,551.208 | 1,568.867 | 1,453.391 | 1,360.568 | 1,320.37 | 1,350.447 | 1,281.301 | 1,309.023 | 1,301.996 | 1,262.438 | 1,211.791 | 1,210.128 | 1,246.996 | 1,180.109 | 1,109.138 | 1,059.827 | 994.994 | 984.346 | 1,013.107 | 1,004.156 | 985.501 | 972.817 | 958.275 | 983.686 | 966.099 | 964.39 | 992.898 | 926.695 | 877.411 | 865.791 | 793.829 | 744.633 | 621.011 | 605.616 | 588.551 | 552.755 | 517.993 | 509.414 | 496.622 | 458.584 | 431.805 | 422.153 | 402.028 | 384.73 | 355.96 | 352.242 | 345.034 | 345.444 | 311.801 | 284.621 | 272.651 | 252.734 | 250.388 | 248.3 | 170.8 | 32.135 | 31.886 | 31.613 | 31.441 | 31.297 | 31.318 | 31.043 |