Heidrick & Struggles International, Inc.
NASDAQ:HSII
44.15 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 363.422 | 189.922 | 252.831 | 412.618 | 286.429 | 217.776 | 204.691 | 355.447 | 275.468 | 336.634 | 267.986 | 545.225 | 348.292 | 237.832 | 184.055 | 316.473 | 170.577 | 218.76 | 251 | 271.719 | 176.372 | 105.314 | 114.414 | 279.906 | 164.216 | 85.825 | 73.358 | 207.534 | 105.718 | 58.178 | 68.329 | 165.011 | 99.975 | 85.391 | 62.047 | 190.452 | 128.96 | 119.884 | 107.625 | 211.352 | 159.537 | 123.35 | 101.405 | 181.646 | 132.79 | 99.695 | 85.66 | 117.605 | 127.137 | 96.851 | 82.64 | 185.39 | 135.499 | 103.078 | 92.602 | 181.124 | 122.763 | 92.593 | 81.171 | 123.03 | 75.294 | 64.628 | 96.372 | 234.531 | 183.023 | 146.074 | 142.823 | 260.58 | 148.994 | 109.194 | 121.476 | 147.44 | 137.399 | 109.765 | 69.536 | 203.689 | 133.911 | 83.676 | 57.665 | 222.753 | 280.231 | 118.674 | 97.329 | 119.289 | 110.164 | 95.888 | 78.719 | 110.22 | 109.67 | 84.952 | 68.55 | 108.732 | 126.209 | 133.369 | 136.461 | 184.836 | 200.016 | 144.214 | 133.079 | 76.8 | 109.5 | 65.7 | 20.7 |
Short Term Investments
| 46.005 | 106.963 | 0 | 65.538 | 47.56 | 21.24 | 0 | 266.169 | 180.507 | 0 | 0 | 0 | 0 | 0 | 0 | 19.999 | 67.028 | 69.055 | 0 | 61.153 | 42.566 | 38.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0.075 | 0.18 | 0.18 | 0.119 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.275 | 69.25 | 70.774 | 29.825 | 73.375 | 60 | 50 | 88.814 | 0 | 60 | 70 | 127.225 | 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
| 409.427 | 296.885 | 252.831 | 478.156 | 333.989 | 239.016 | 204.691 | 621.616 | 455.975 | 336.634 | 267.986 | 545.225 | 348.292 | 237.832 | 184.055 | 336.472 | 237.605 | 287.815 | 251 | 332.872 | 218.938 | 144.012 | 114.414 | 279.906 | 164.216 | 85.825 | 73.358 | 207.534 | 105.718 | 58.178 | 68.329 | 165.011 | 99.975 | 85.391 | 62.047 | 190.452 | 128.96 | 119.884 | 107.625 | 211.352 | 159.537 | 123.35 | 101.405 | 181.646 | 132.79 | 99.695 | 85.66 | 117.605 | 127.137 | 96.851 | 82.64 | 185.39 | 135.499 | 103.078 | 92.602 | 181.124 | 122.763 | 92.593 | 81.171 | 123.03 | 75.294 | 64.628 | 96.372 | 234.531 | 183.023 | 146.074 | 142.823 | 282.855 | 218.244 | 179.968 | 151.301 | 220.815 | 197.399 | 159.765 | 158.35 | 203.689 | 193.911 | 153.676 | 184.89 | 222.753 | 280.231 | 118.674 | 97.329 | 119.289 | 110.164 | 95.888 | 78.719 | 110.22 | 109.67 | 84.952 | 68.55 | 108.732 | 126.209 | 133.369 | 136.461 | 184.836 | 200.016 | 144.214 | 133.079 | 76.8 | 109.5 | 65.7 | 20.7 |
Net Receivables
| 238.138 | 230.763 | 212.785 | 175.63 | 236.371 | 242.877 | 200.768 | 172.671 | 232.012 | 260.489 | 230.862 | 173.902 | 216.023 | 203.53 | 155.256 | 113.631 | 152.07 | 153.403 | 161.995 | 135.834 | 179.466 | 177.896 | 163.434 | 118.597 | 163.87 | 159.145 | 138.109 | 102.633 | 135.295 | 129.877 | 115.82 | 98.038 | 120.177 | 111.92 | 103.92 | 80.867 | 112.343 | 108.93 | 94.582 | 78.966 | 103.892 | 113.358 | 92.055 | 84.344 | 100.243 | 101.313 | 89.325 | 85.046 | 97.733 | 94.097 | 87.819 | 98.351 | 122.798 | 119.351 | 101.954 | 102.996 | 121.359 | 105.179 | 92.196 | 87.837 | 84.145 | 70.866 | 65.367 | 76.819 | 114.452 | 126.939 | 117.061 | 88.108 | 131.493 | 125.2 | 107.735 | 88.166 | 95.528 | 90.45 | 73.64 | 57.797 | 77.239 | 77.819 | 71.325 | 56.296 | 58.617 | 66.684 | 59.688 | 50.436 | 53.639 | 56.033 | 54.627 | 45.326 | 60.883 | 75.149 | 72.797 | 60.111 | 92.526 | 97.644 | 103.348 | 113.691 | 134.638 | 125.987 | 98.953 | 87.4 | 89.5 | 82.4 | 70.9 |
Inventory
| 0 | 0 | 0 | 0 | 28.333 | 27.401 | 31.529 | 24.098 | 27.322 | 25.819 | 30.681 | 21.754 | 26.624 | 25.04 | 26.6 | 18.956 | 21.513 | 24.605 | 26.505 | 20.185 | 20.436 | 23.193 | 26.179 | 22.766 | 25.083 | 27.609 | 29.075 | 22.003 | 24.42 | 23.784 | 24.407 | 21.602 | 23.936 | 20.493 | 21.986 | 26.394 | 35.322 | 34.987 | 34.039 | 33.131 | 22.102 | 24.178 | 24.691 | 22.977 | 26.16 | 21.605 | 21.279 | 22.265 | 27.046 | 27.552 | 26.113 | 25.202 | 27.717 | 32.353 | 29.591 | 26.475 | 30.056 | 28.299 | 30.306 | 28.894 | 41.355 | 35.439 | 36.533 | 33.413 | 35.651 | 36.37 | 34.634 | 30.316 | 0 | 0 | 0 | 0 | 0 | 0 | 16.979 | 16.757 | 16.474 | 8.358 | 11.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.805 | 0 | 48.382 | 46.529 | 0 | 43.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 35.519 | 35.771 | 46.416 | 39.428 | 42.814 | 41.442 | 40.873 | 29.532 | 32.129 | 30.902 | 36.754 | 26.261 | 30.601 | 29.242 | 30.464 | 22.583 | 25.376 | 28.776 | 32.414 | 25.776 | 25.626 | 28.532 | 32.081 | 52.364 | 54.866 | 55.247 | 57.179 | 33.623 | 39.678 | 37.567 | 40.946 | 35.381 | 38.803 | 34.523 | 37.149 | 37.644 | 48.786 | 36.342 | 35.331 | 33.242 | 23.859 | 25.876 | 26.504 | 24.784 | 27.875 | 24.202 | 22.87 | 23.631 | 28.399 | 28.882 | 27.512 | 26.584 | 29.199 | 33.873 | 31.163 | 28.346 | 31.464 | 29.552 | 50.078 | 30.587 | 43.336 | 36.811 | 37.798 | 44.713 | 37.029 | 37.907 | 38.137 | 31.735 | 31.57 | 28.735 | 27.063 | 25.981 | 17.704 | 17.121 | 19.869 | 20.293 | 20.506 | 12.898 | 11.461 | 11.121 | 16.134 | 7.659 | 9.022 | 9.022 | 31.695 | 32.961 | 36.539 | 47.701 | 47.389 | 51.057 | 59.949 | 71.008 | 53.646 | 41.419 | 43.666 | 37.854 | 32.305 | 37.662 | 30.402 | 27.5 | 19.8 | 19.5 | 20.8 |
Total Current Assets
| 683.084 | 563.419 | 512.032 | 693.214 | 613.174 | 523.335 | 446.332 | 823.819 | 720.116 | 628.025 | 535.602 | 745.388 | 594.916 | 470.604 | 369.775 | 472.686 | 415.051 | 469.994 | 445.409 | 494.482 | 424.03 | 350.44 | 309.929 | 450.867 | 382.952 | 300.217 | 268.646 | 343.79 | 280.691 | 225.622 | 225.095 | 298.43 | 258.955 | 231.834 | 203.116 | 308.963 | 290.089 | 270.697 | 243.183 | 330.329 | 294.386 | 269.771 | 226.508 | 290.774 | 267.711 | 232.422 | 205.127 | 226.282 | 259.259 | 229.315 | 217.273 | 310.325 | 289.522 | 270.364 | 241.28 | 312.466 | 288.835 | 243.948 | 223.445 | 241.454 | 219.135 | 193.725 | 221.705 | 354.27 | 334.504 | 310.92 | 298.021 | 402.698 | 381.307 | 333.903 | 286.099 | 333.678 | 310.631 | 267.336 | 251.859 | 281.779 | 291.656 | 244.393 | 267.676 | 290.17 | 354.982 | 193.017 | 166.039 | 178.349 | 195.498 | 184.882 | 169.885 | 198.476 | 217.942 | 211.158 | 201.296 | 239.851 | 272.381 | 272.432 | 283.475 | 336.381 | 366.959 | 307.863 | 262.434 | 191.7 | 218.8 | 167.6 | 112.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 136.77 | 130.548 | 125.505 | 121.815 | 99.446 | 103.022 | 102.106 | 101.664 | 98.717 | 95.302 | 96.506 | 99.405 | 95.683 | 100.522 | 107.691 | 116.163 | 106.831 | 128.638 | 127.393 | 128.041 | 127.453 | 135.237 | 142.072 | 33.871 | 35.491 | 36.752 | 38.464 | 39.514 | 41.945 | 41.491 | 40.057 | 35.099 | 36.137 | 36.464 | 35.26 | 36.498 | 35.597 | 34.579 | 34.348 | 30.417 | 30.07 | 32.109 | 33.78 | 34.961 | 35.721 | 37.571 | 39.921 | 42.362 | 42.586 | 43.89 | 44.773 | 44.781 | 47.491 | 42.338 | 37.884 | 34.406 | 34.231 | 31.937 | 29.416 | 26.092 | 25.917 | 27.565 | 28.375 | 28.172 | 19.753 | 19.615 | 20.153 | 18.73 | 18.123 | 17.184 | 18.888 | 18.648 | 18.413 | 18.244 | 19.31 | 21.104 | 21.993 | 24.063 | 25.518 | 27.677 | 28.348 | 29.982 | 32.33 | 33.466 | 34.684 | 35.415 | 36.443 | 38.23 | 41.585 | 44.92 | 45.205 | 54.364 | 57.989 | 53.645 | 51.56 | 52.66 | 52.605 | 55.708 | 55.282 | 52.4 | 50.9 | 46.6 | 42.3 |
Goodwill
| 185.4 | 183.15 | 200.089 | 202.252 | 198.241 | 198.639 | 197.711 | 138.361 | 138.069 | 138.511 | 139.017 | 138.524 | 137.047 | 137.401 | 91.452 | 91.643 | 91.264 | 91.271 | 123.422 | 126.831 | 128.286 | 122.07 | 122.548 | 122.092 | 122.445 | 122.838 | 123.284 | 118.892 | 125.737 | 124.671 | 152.558 | 151.844 | 155.313 | 136.066 | 136.691 | 131.122 | 120.15 | 121.02 | 121.316 | 122.176 | 122.657 | 123.97 | 123.576 | 123.274 | 120.696 | 119.948 | 120.638 | 120.94 | 91.27 | 90.892 | 91.113 | 90.696 | 90.421 | 115.979 | 112.591 | 109.888 | 109.777 | 106.773 | 109.433 | 109.01 | 109.182 | 107.373 | 104.658 | 101.234 | 98.197 | 92.223 | 85.616 | 84.217 | 77.244 | 76.258 | 76.554 | 75.961 | 47.717 | 47.782 | 46.956 | 46.655 | 48.609 | 48.609 | 0 | 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
| 15.11 | 16.411 | 18.305 | 20.842 | 22.509 | 26.903 | 25.263 | 6.333 | 6.998 | 7.72 | 8.462 | 9.169 | 10.223 | 10.903 | 0.961 | 1.129 | 1.218 | 1.361 | 1.554 | 1.935 | 4.428 | 1.73 | 1.975 | 2.216 | 2.535 | 2.919 | 3.943 | 2.158 | 7.236 | 8.027 | 19.009 | 20.69 | 20.154 | 18.438 | 20.398 | 18.687 | 17.327 | 18.595 | 19.632 | 20.939 | 22.432 | 24.007 | 25.301 | 26.637 | 27.606 | 28.839 | 30.308 | 32.02 | 2.021 | 2.194 | 2.383 | 2.556 | 2.725 | 6.065 | 6.31 | 6.48 | 6.801 | 6.797 | 8.138 | 8.636 | 9.251 | 9.394 | 13.333 | 13.543 | 14.45 | 15.621 | 15.059 | 15.363 | 15.923 | 17.306 | 17.673 | 17.884 | 5.831 | 6.071 | 6.088 | 52.894 | 54.844 | 55.062 | 55.419 | 55.708 | 55.731 | 55.922 | 56.156 | 56.398 | 59.788 | 60.066 | 60.204 | 60.501 | 62.955 | 63.521 | 63.032 | 63.705 | 66.87 | 64.104 | 64.939 | 66.208 | 63.536 | 64.329 | 47.606 | 45.8 | 45 | 45.4 | 45.8 |
Goodwill and Intangible Assets
| 200.51 | 199.561 | 218.394 | 223.094 | 220.75 | 225.542 | 222.974 | 144.694 | 145.067 | 146.231 | 147.479 | 147.693 | 147.27 | 148.304 | 92.413 | 92.772 | 92.482 | 92.632 | 124.976 | 128.766 | 132.714 | 123.8 | 124.523 | 124.308 | 124.98 | 125.757 | 127.227 | 121.05 | 132.973 | 132.698 | 171.567 | 172.534 | 175.467 | 154.504 | 157.089 | 149.809 | 137.477 | 139.615 | 140.948 | 143.115 | 145.089 | 147.977 | 148.877 | 149.911 | 148.302 | 148.787 | 150.946 | 152.96 | 93.291 | 93.086 | 93.496 | 93.252 | 93.146 | 122.044 | 118.901 | 116.368 | 116.578 | 113.57 | 117.571 | 117.646 | 118.433 | 116.767 | 117.991 | 114.777 | 112.647 | 107.844 | 100.675 | 99.58 | 93.167 | 93.564 | 94.227 | 93.845 | 53.548 | 53.853 | 53.044 | 52.894 | 54.844 | 55.062 | 55.419 | 55.708 | 55.731 | 55.922 | 56.156 | 56.398 | 59.788 | 60.066 | 60.204 | 60.501 | 62.955 | 63.521 | 63.032 | 63.705 | 66.87 | 64.104 | 64.939 | 66.208 | 63.536 | 64.329 | 47.606 | 45.8 | 45 | 45.4 | 45.8 |
Long Term Investments
| 59.089 | 55.927 | 54.835 | 47.287 | 43.154 | 44.357 | 42.547 | 34.354 | 31.728 | 33.756 | 38.006 | 36.051 | 34.738 | 35.365 | 33.545 | 31.369 | 27.836 | 26.085 | 23.516 | 25.409 | 23.807 | 23.647 | 22.781 | 19.442 | 21.013 | 21.621 | 22.884 | 21.319 | 20.432 | 19.717 | 19.763 | 17.346 | 17.268 | 16.782 | 16.388 | 14.145 | 14.185 | 15.248 | 15.281 | 13.989 | 14.276 | 14.739 | 14.136 | 13.848 | 13.182 | 12.751 | 12.685 | 39.512 | 11.617 | 11.208 | 11.236 | 9.868 | 9.524 | 10.189 | 11.495 | 11.021 | 10.321 | 10.07 | 10.566 | 10.417 | 10.275 | 9.694 | 12.635 | 12.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.365 | 2.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 29.617 | 29.216 | 27.17 | 28.005 | 33.999 | 34.565 | 34.361 | 33.987 | 40.285 | 40.735 | 42.159 | 42.169 | 36.501 | 36.564 | 35.712 | 35.958 | 32.819 | 32.308 | 32.299 | 33.063 | 34.013 | 34.252 | 34.186 | 34.83 | 32.32 | 32.398 | 32.691 | 35.402 | 49.158 | 48.946 | 30.873 | 33.073 | 37.277 | 34.501 | 33.385 | 35.331 | 22.553 | 22.682 | 22.077 | 23.413 | 22.258 | 23.638 | 27.093 | 27.474 | 24.079 | 23.52 | 25.102 | 25.454 | 23.322 | 25.643 | 26.489 | 26.506 | 27.876 | 36.509 | 35.954 | 36.917 | 41.14 | 42.281 | 42.86 | 44.643 | 36.073 | 33.63 | 29.8 | 35.313 | 40.475 | 40.986 | 42.383 | 45.855 | 32.736 | 30.813 | 24.674 | 24.629 | 22.001 | 21.12 | 21.203 | 21.363 | 25.626 | 7.72 | 9.356 | 7.766 | 0 | 0 | 0 | 0 | 25.592 | 25.514 | 31.679 | 32.176 | 24.287 | 7.598 | 6.995 | 7.089 | 7.19 | 5.878 | 4.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 36.71 | 37.654 | 27.534 | 28.176 | 30.723 | 33.634 | 43.145 | 37.12 | 37.34 | 38.017 | 35.82 | 36.092 | 39.524 | 40.707 | 41.47 | 38.864 | 38.29 | 38.701 | 38.937 | 34.412 | 34.606 | 36.634 | 38.491 | 37.311 | 36.1 | 36.159 | 34.434 | 26.129 | 28.228 | 28.963 | 30.153 | 25.02 | 28.671 | 29.608 | 31.183 | 27.972 | 30.118 | 29.337 | 26.246 | 27.438 | 35.497 | 37.913 | 37.413 | 36.256 | 36.809 | 35.527 | 35.789 | 8.422 | 30.157 | 30.789 | 31.935 | 30.833 | 33.092 | 37.039 | 37.216 | 33.849 | 33.902 | 31.198 | 32.548 | 34.595 | 35.942 | 43.212 | 42.018 | 41.831 | 51.955 | 53.745 | 55.831 | 50.021 | 61.609 | 60.05 | 57.266 | 48.97 | 39.445 | 39.005 | 37.11 | 33.782 | 33.218 | 33.441 | 38.035 | 39.963 | 35.723 | 35.648 | 35.375 | 35.819 | 33.21 | 32.988 | 32.979 | 33.624 | 31.758 | 51.484 | 53.359 | 46.097 | 40.659 | 53.777 | 57.915 | 68.395 | 38.844 | 60.178 | 59.34 | 44.8 | 44.5 | 49 | 46.9 |
Total Non-Current Assets
| 462.696 | 452.906 | 453.438 | 448.377 | 428.072 | 441.12 | 445.133 | 351.819 | 353.137 | 354.041 | 359.97 | 361.41 | 353.716 | 361.462 | 310.831 | 315.126 | 298.258 | 318.364 | 347.121 | 349.691 | 352.593 | 353.57 | 362.053 | 249.762 | 249.904 | 252.687 | 255.7 | 243.414 | 272.736 | 271.815 | 292.413 | 283.072 | 294.82 | 271.859 | 273.305 | 263.755 | 239.93 | 241.461 | 238.9 | 238.372 | 247.19 | 256.376 | 261.299 | 262.45 | 258.093 | 258.156 | 264.443 | 268.71 | 200.973 | 204.616 | 207.929 | 205.24 | 211.129 | 248.119 | 241.45 | 232.561 | 236.172 | 229.056 | 232.961 | 233.393 | 226.64 | 230.868 | 230.819 | 232.687 | 224.83 | 222.19 | 219.042 | 214.186 | 205.635 | 201.611 | 195.055 | 186.092 | 133.407 | 132.222 | 130.667 | 129.143 | 138.046 | 122.656 | 128.328 | 131.114 | 119.802 | 121.552 | 123.861 | 125.683 | 153.274 | 153.983 | 161.305 | 164.588 | 160.585 | 167.523 | 168.591 | 171.255 | 172.708 | 177.404 | 179.236 | 187.263 | 154.985 | 180.215 | 162.228 | 143 | 140.4 | 141 | 135 |
Total Assets
| 1,145.78 | 1,016.325 | 965.47 | 1,141.591 | 1,041.246 | 964.455 | 891.465 | 1,175.638 | 1,073.253 | 982.066 | 895.572 | 1,106.798 | 948.632 | 832.066 | 680.606 | 787.812 | 713.309 | 788.358 | 792.53 | 844.173 | 776.623 | 704.01 | 671.982 | 700.629 | 632.856 | 552.904 | 524.346 | 587.204 | 553.427 | 497.437 | 517.508 | 581.502 | 553.775 | 503.693 | 476.421 | 572.718 | 530.019 | 512.158 | 482.083 | 568.701 | 541.576 | 526.147 | 487.807 | 553.224 | 525.804 | 490.578 | 469.57 | 494.992 | 460.232 | 433.931 | 425.202 | 515.565 | 500.651 | 518.483 | 482.73 | 545.027 | 525.007 | 473.004 | 456.406 | 474.847 | 445.775 | 424.593 | 452.524 | 586.957 | 559.334 | 533.11 | 517.063 | 616.884 | 586.942 | 535.514 | 481.154 | 519.77 | 444.038 | 399.558 | 382.526 | 410.922 | 429.702 | 367.049 | 396.004 | 421.284 | 474.784 | 314.569 | 289.9 | 304.032 | 348.772 | 338.865 | 331.19 | 363.064 | 378.527 | 378.681 | 369.887 | 411.106 | 445.089 | 449.836 | 462.711 | 523.644 | 521.944 | 488.078 | 424.662 | 334.7 | 359.2 | 308.6 | 247.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.517 | 19.515 | 19.776 | 20.837 | 18.966 | 15.477 | 16.975 | 14.613 | 17.248 | 16.428 | 16.35 | 20.374 | 18.119 | 17.789 | 10.149 | 8.799 | 11.05 | 10.852 | 11.088 | 8.633 | 9.093 | 8.107 | 9.229 | 9.166 | 8.979 | 8.723 | 9.574 | 9.824 | 8.294 | 8.17 | 9.88 | 7.952 | 9.644 | 5.765 | 7.779 | 6.15 | 4.056 | 5.702 | 7.702 | 5.493 | 5.532 | 5.485 | 7.947 | 7.791 | 5.622 | 7.454 | 7.581 | 8.657 | 6.009 | 8.031 | 9.583 | 9.157 | 10.438 | 11.818 | 11.601 | 8.408 | 10.178 | 8.916 | 6.75 | 5.948 | 6.41 | 5.645 | 7.202 | 11.977 | 7.638 | 8.251 | 9.807 | 8.699 | 7.089 | 8.998 | 6.745 | 7.217 | 5.293 | 8.865 | 7.435 | 6.019 | 5.499 | 6.024 | 8.14 | 10.986 | 6.688 | 7.791 | 7.076 | 7.196 | 6.665 | 6.666 | 7.585 | 8.887 | 8.082 | 8.469 | 11.878 | 13.391 | 15.061 | 18.376 | 11.11 | 10.051 | 9.091 | 10.598 | 8.321 | 8.1 | 8.5 | 9.6 | 5.8 |
Short Term Debt
| 18.985 | 36.088 | 20.351 | 42.996 | 41.988 | 42.442 | 41.168 | 39.108 | 35.708 | 36.8 | 37.926 | 38.664 | 37.984 | 55.144 | 55.894 | 28.984 | 61.138 | 60.234 | 59.636 | 61.91 | 61.326 | 63.79 | 64.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6.05 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.027 | 0.025 | 0.214 | 0.217 | 0.568 | 0.66 | 0.98 | 1.155 | 1.161 | 1.652 | 2.618 | 1.95 | 2.48 | 2.401 | 0.269 | 1.054 | 1.135 | 0 | 0 | 3.039 | 3 | 3.9 | 4.1 | 32.1 |
Tax Payables
| 6.891 | 8.593 | 6.19 | 6.057 | 12.709 | 8.118 | 5.896 | 4.076 | 5.224 | 3.544 | 15.397 | 10.004 | 14.742 | 13.356 | 7.383 | 1.186 | 1.086 | 11.448 | 8.198 | 3.928 | 6.517 | 6.779 | 12.112 | 8.24 | 7.866 | 6.189 | 8.3 | 6.924 | 5.256 | 7.064 | 4.402 | 4.617 | 3.897 | 2.678 | 1.135 | 3.442 | 4.388 | 3.376 | 2.535 | 6.684 | 4.655 | 5.648 | 1.501 | 5.401 | 13.189 | 8.967 | 5.657 | 0.709 | 6.12 | 2.72 | 4.147 | 4.868 | 7.394 | 2.015 | 2.794 | 3.208 | 2.04 | 1.975 | 2.11 | 3.07 | 16.36 | 21.42 | 22.168 | 62.253 | 0 | 0 | 0 | 0.995 | 0 | 0 | 4.633 | 0 | 0 | 0 | 0 | 3.536 | 4.032 | 4.54 | 0 | 7.463 | 13.035 | 3.779 | 1.172 | 4.349 | 3.35 | 2.158 | 1.832 | 0 | 1.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 47.106 | 44.679 | 47.377 | 45.732 | 41.502 | 44.102 | 43.345 | 43.057 | 43.547 | 48.764 | 55.364 | 51.404 | 45.284 | 41.915 | 38.847 | 38.05 | 37.268 | 38.122 | 41.433 | 41.267 | 40.434 | 37.424 | 39.157 | 40.673 | 42.87 | 40.184 | 39.598 | 31.272 | 35.339 | 32.301 | 32.482 | 28.367 | 31.713 | 33.638 | 34.658 | 29.724 | 33.739 | 33.345 | 30.164 | 30.452 | 31.848 | 36.023 | 32.711 | 27.714 | 25.235 | 26.033 | 26.195 | 23.271 | 15.917 | 17.205 | 18.609 | 8.211 | 17.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.001 | 0 | 0 | 0 | 12.743 | 0 | 0 | 0 | 10.398 | 189.065 | 102.169 | 88.692 | 101.421 | 81.512 | 89.403 | 68.183 | 0 | 111.971 | 0 | 0 | 0 | 0 | 119.047 | 109.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 300.892 | 197.874 | 158.184 | 323.069 | 276.802 | 208.654 | 152.79 | 487.623 | 416.877 | 328.666 | 214.682 | 414.248 | 308.917 | 189.59 | 104.997 | 241.219 | 157.124 | 101.378 | 87.591 | 229.604 | 178.871 | 119.214 | 91.695 | 260.872 | 213.057 | 157.986 | 122.913 | 217.772 | 149.173 | 109.834 | 95.276 | 179.656 | 145.205 | 113.63 | 95.059 | 190.114 | 148.72 | 111.022 | 93.91 | 157.269 | 129.6 | 105.348 | 76.928 | 128.881 | 105.767 | 79.607 | 59.729 | 119.759 | 102.3 | 82.448 | 68.172 | 154.241 | 132.853 | 130.128 | 105.349 | 160.84 | 154.858 | 118.344 | 100.743 | 104.775 | 85.472 | 73.737 | 95.152 | 137.383 | 188.191 | 160.36 | 137.726 | 244.005 | 210.031 | 157.606 | 131.208 | 175.374 | 143.791 | 112.463 | 85.074 | 99.517 | 130.864 | 109.686 | 101.855 | 111.098 | 189.065 | 102.169 | 88.692 | 101.421 | 94.775 | 89.403 | 81.505 | 108.923 | 111.971 | 110.838 | 104.246 | 131.311 | 139.421 | 121.708 | 123.768 | 204.855 | 226.49 | 170.957 | 119.412 | 126.6 | 156.8 | 112 | 89.4 |
Total Current Liabilities
| 395.391 | 306.749 | 251.878 | 438.691 | 391.967 | 318.793 | 260.174 | 588.477 | 518.604 | 434.202 | 339.719 | 534.694 | 425.046 | 317.794 | 217.27 | 318.238 | 267.666 | 222.034 | 207.946 | 345.342 | 296.241 | 235.314 | 216.619 | 318.951 | 272.772 | 213.082 | 180.385 | 265.792 | 198.062 | 157.369 | 142.04 | 220.592 | 190.459 | 155.711 | 138.631 | 229.43 | 190.903 | 159.445 | 140.311 | 205.898 | 177.635 | 158.504 | 125.087 | 175.787 | 155.813 | 128.061 | 105.162 | 152.396 | 130.346 | 110.404 | 100.511 | 185.09 | 168.776 | 143.961 | 119.744 | 172.456 | 167.076 | 129.235 | 109.603 | 113.793 | 108.242 | 100.802 | 124.522 | 227.395 | 195.829 | 168.611 | 147.533 | 253.699 | 217.12 | 166.604 | 142.586 | 202.592 | 149.084 | 121.328 | 92.509 | 121.815 | 140.395 | 120.25 | 110.021 | 139.972 | 208.813 | 113.953 | 97.157 | 113.534 | 105.45 | 99.207 | 92.077 | 118.971 | 122.907 | 121.925 | 118.074 | 147.182 | 156.883 | 140.353 | 135.932 | 216.041 | 235.581 | 181.555 | 130.772 | 137.7 | 169.2 | 125.7 | 127.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 84.623 | 156.24 | 78.05 | 156.408 | 111.664 | 120.652 | 121.702 | 126.598 | 120.792 | 120.28 | 124.878 | 131.25 | 126.672 | 151.986 | 163.072 | 86.816 | 147.13 | 257.744 | 255.188 | 158.776 | 153.742 | 168.312 | 180.416 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 20.5 | 22 | 23.5 | 25 | 26.5 | 28 | 29.5 | 31 | 32.5 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.026 | 0.078 | 0.333 | 0.32 | 0.294 | 0.693 | 1.216 | 1.905 | 1.959 | 2.242 | 0.511 | 0.566 | 0.61 | 0 | 0 | 0 | 0 | 1.6 | 2 | 5.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 105.949 | 107.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 73.025 | 66.333 | 66.025 | 0.059 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.703 | 5.77 | 6.402 | 7.365 | 7.619 | 7.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.137 | 0.132 | 0.135 | 0.059 | 0.094 | 0.098 | 0.102 | 0.037 | 0.219 | 0.109 | 0.099 | 0.107 | 2.296 | 1.843 | 1.849 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 182.481 | 86.701 | 160.987 | 77.812 | 91.102 | 89.074 | 80.947 | 49.917 | 49.326 | 59.11 | 80.21 | 104.834 | 73.658 | 62.733 | 21.694 | 115.156 | 37.447 | 22.377 | 17.631 | 30.94 | 30.005 | 11.935 | 1.528 | 114.522 | 106.251 | 101.956 | 101.472 | 108.707 | 104.394 | 96.555 | 91.951 | 102.32 | 97.551 | 87.603 | 82.927 | 88.486 | 85.021 | 82.95 | 74.424 | 94.639 | 90.385 | 91.548 | 88.933 | 99.777 | 91.93 | 85.587 | 85.561 | 94.147 | 75.93 | 72.652 | 73.587 | 79.137 | 73.466 | 74.017 | 70.301 | 77.922 | 68.047 | 62.903 | 61.371 | 70.163 | 56.465 | 53.979 | 49.863 | 53.258 | 61.896 | 62.986 | 60.909 | 53.385 | 58.635 | 56.443 | 56.572 | 53.473 | 53.96 | 54.7 | 53.197 | 51.622 | 51.036 | 51.008 | 62.934 | 65.186 | 60.907 | 60.071 | 62.044 | 64.659 | 47.319 | 48.327 | 49.097 | 44.088 | 37.714 | 39.304 | 37.284 | 32.374 | 21.664 | 19.818 | 19.9 | 19.316 | 17.456 | 30.471 | 30.705 | 29.1 | 29.3 | 28.6 | 28.9 |
Total Non-Current Liabilities
| 267.104 | 248.644 | 244.807 | 240.622 | 210.131 | 217.345 | 210.179 | 176.515 | 170.118 | 179.39 | 205.088 | 236.084 | 200.33 | 214.719 | 184.766 | 201.972 | 184.577 | 280.121 | 272.819 | 189.716 | 183.747 | 180.247 | 181.944 | 114.522 | 106.251 | 101.956 | 113.472 | 108.707 | 104.394 | 96.555 | 116.951 | 102.32 | 97.551 | 87.603 | 82.927 | 88.486 | 85.021 | 103.45 | 96.424 | 118.139 | 115.385 | 118.048 | 116.933 | 129.564 | 122.964 | 118.12 | 119.595 | 94.249 | 76.115 | 72.838 | 73.787 | 79.18 | 75.361 | 75.711 | 72.108 | 78.029 | 70.343 | 64.746 | 63.22 | 70.202 | 56.465 | 53.979 | 49.863 | 53.258 | 61.896 | 62.986 | 60.909 | 53.385 | 58.635 | 56.443 | 56.572 | 53.473 | 53.96 | 54.7 | 53.197 | 51.622 | 51.036 | 51.008 | 62.934 | 65.186 | 60.907 | 60.098 | 62.071 | 64.685 | 47.397 | 48.66 | 49.417 | 44.382 | 38.407 | 40.52 | 39.189 | 34.333 | 23.906 | 20.329 | 20.466 | 19.926 | 17.456 | 30.471 | 30.705 | 29.1 | 30.9 | 30.6 | 34.1 |
Total Liabilities
| 662.495 | 555.393 | 496.685 | 679.313 | 602.098 | 536.138 | 470.353 | 764.992 | 688.722 | 613.592 | 544.807 | 770.778 | 625.376 | 532.513 | 402.036 | 520.21 | 452.243 | 502.155 | 480.765 | 535.058 | 479.988 | 415.561 | 398.563 | 433.473 | 379.023 | 315.038 | 293.857 | 374.499 | 302.456 | 253.924 | 258.991 | 322.912 | 288.01 | 243.314 | 221.558 | 317.916 | 275.924 | 262.895 | 236.735 | 324.037 | 293.02 | 276.552 | 242.02 | 305.351 | 278.777 | 246.181 | 224.757 | 246.645 | 206.461 | 183.242 | 174.298 | 264.27 | 244.137 | 219.672 | 191.852 | 250.485 | 237.419 | 193.981 | 172.823 | 183.995 | 164.707 | 154.781 | 174.385 | 280.653 | 257.725 | 231.597 | 208.442 | 307.084 | 275.755 | 223.047 | 199.158 | 256.065 | 203.044 | 176.028 | 145.706 | 173.437 | 191.431 | 171.258 | 172.955 | 205.158 | 269.72 | 174.051 | 159.228 | 178.219 | 152.847 | 147.867 | 141.494 | 163.353 | 161.314 | 162.445 | 157.263 | 181.515 | 180.789 | 160.682 | 156.398 | 235.967 | 253.037 | 212.026 | 161.477 | 166.8 | 200.1 | 156.3 | 161.4 |
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 | 2.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.204 | 0.203 | 0.202 | 0.201 | 0.201 | 0.2 | 0.2 | 0.199 | 0.199 | 0.197 | 0.197 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.195 | 0.195 | 0.194 | 0.194 | 0.194 | 0.194 | 0.197 | 0.197 | 0.195 | 0.2 | 0.2 | 0 | 0 |
Retained Earnings
| 224.165 | 212.547 | 220.886 | 210.07 | 198.369 | 186.531 | 180.671 | 168.197 | 155.276 | 137.57 | 116.525 | 101.177 | 92.058 | 70.514 | 52.742 | 40.982 | 38.487 | 67.686 | 96.415 | 91.083 | 83.497 | 76.513 | 65.201 | 56.049 | 44.854 | 30.916 | 22.024 | -0.716 | 40.927 | 35.273 | 56.082 | 58.03 | 60.05 | 55.607 | 51.447 | 52.572 | 53.807 | 48.81 | 46.346 | 45.431 | 47.169 | 46.668 | 45.358 | 48.511 | 49.414 | 47.605 | 48.097 | 51.704 | 54.481 | 52.766 | 53.312 | 55.029 | 61.528 | 96.714 | 91.662 | 99.056 | 96.172 | 97.289 | 96.937 | 101.091 | 93.94 | 91.765 | 109.769 | 131.061 | 127.909 | 116.062 | 105.452 | 100.624 | 93.645 | 79.802 | 58.783 | 48.874 | 42.098 | 30.947 | 20.557 | 14.631 | 7.702 | -22.694 | -17.727 | -24.587 | -33.595 | -95.744 | -102.67 | -106.895 | -34.521 | -35.573 | -32.964 | -26.227 | -6.273 | -7.197 | -3.8 | 13.935 | 49.216 | 62.223 | 66.193 | 56.862 | 48.53 | 50.958 | 40.96 | 37.4 | 31.8 | 26.3 | -8.9 |
Accumulated Other Comprehensive Income/Loss
| 0.94 | -6.056 | -3.962 | 0.129 | -7.822 | -3.821 | -3.746 | -4.189 | -12.385 | -6.931 | 0.593 | 1.675 | 2.068 | 2.729 | 2.724 | 3.417 | 2.429 | 1.579 | 0.078 | 3.824 | 3.05 | 4.387 | 4.382 | 4.062 | 4.119 | 5 | 8.816 | 13.315 | 10.959 | 9.34 | 5.947 | 3.322 | 9.116 | 9.314 | 10.589 | 9.259 | 8.698 | 9.986 | 10.541 | 11.223 | 14.07 | 16.657 | 16.066 | 14.969 | 14.05 | 13.455 | 14.801 | 14.96 | 17.553 | 16.275 | 17.421 | 16.237 | 16.174 | 24.212 | 20.685 | 18.238 | 16.896 | 8.845 | 14.599 | 15.728 | 16.692 | 11.855 | 6.943 | 12.154 | 16.121 | 28.742 | 29.921 | 24.564 | 20.697 | 15.18 | 13.667 | 12.751 | 6.898 | 7.163 | 4.036 | -12.414 | -11.562 | -14.314 | -15.318 | 6.31 | 2.857 | 2.357 | 3.439 | 4.317 | 0.633 | -1.214 | -6.838 | -7.282 | -9.928 | -10.787 | -17.739 | -15.779 | -12.304 | -15.692 | -13.3 | -3.998 | -9.714 | 0.321 | 6.253 | 5.9 | 2.6 | 0 | 0 |
Other Total Stockholders Equity
| 257.976 | 254.238 | 251.659 | 251.878 | 248.4 | 245.407 | 243.987 | 246.439 | 241.441 | 237.638 | 233.45 | 232.972 | 228.934 | 226.114 | 222.908 | 223.007 | 219.954 | 216.742 | 215.076 | 214.012 | 209.892 | 207.353 | 203.64 | 206.849 | 204.664 | 201.754 | 199.453 | 199.91 | 198.889 | 198.704 | 196.292 | 197.042 | 196.403 | 195.262 | 192.631 | 192.775 | 191.394 | 190.271 | 188.265 | 187.814 | 187.121 | 186.074 | 184.167 | 184.197 | 183.367 | 183.141 | 181.719 | 181.487 | 181.541 | 181.452 | 179.975 | 179.833 | 178.616 | 177.689 | 176.129 | 276.108 | 174.324 | 172.693 | 171.851 | 274.928 | 170.24 | 165.996 | 161.231 | 293.954 | 157.383 | 156.513 | 173.248 | 184.416 | 196.649 | 217.289 | 209.35 | 201.884 | 191.802 | 185.224 | 212.031 | 235.072 | 241.935 | 232.603 | 255.898 | 234.207 | 235.606 | 233.709 | 229.707 | 228.591 | 229.617 | 227.589 | 229.302 | 233.024 | 233.218 | 234.024 | 233.968 | 231.24 | 227.194 | 242.429 | 253.226 | 234.619 | 229.894 | 224.576 | 215.777 | 124.4 | 124.5 | 126 | 94.9 |
Total Shareholders Equity
| 483.285 | 460.932 | 468.785 | 462.278 | 439.148 | 428.317 | 421.112 | 410.646 | 384.531 | 368.474 | 350.765 | 336.02 | 323.256 | 299.553 | 278.57 | 267.602 | 261.066 | 286.203 | 311.765 | 309.115 | 296.635 | 288.449 | 273.419 | 267.156 | 253.833 | 237.866 | 230.489 | 212.705 | 250.971 | 243.513 | 258.517 | 258.59 | 265.765 | 260.379 | 254.863 | 254.802 | 254.095 | 249.263 | 245.348 | 244.664 | 248.556 | 249.595 | 245.787 | 247.873 | 247.027 | 244.397 | 244.813 | 248.347 | 253.771 | 250.689 | 250.904 | 251.295 | 256.514 | 298.811 | 290.878 | 294.542 | 287.588 | 279.023 | 283.583 | 290.852 | 281.068 | 269.812 | 278.139 | 306.304 | 301.609 | 301.513 | 308.621 | 309.8 | 311.187 | 312.467 | 281.996 | 263.705 | 240.994 | 223.53 | 236.82 | 237.485 | 238.271 | 195.791 | 223.049 | 216.126 | 205.064 | 140.518 | 130.672 | 125.813 | 195.925 | 190.998 | 189.696 | 199.711 | 217.213 | 216.236 | 212.624 | 229.591 | 264.3 | 289.154 | 306.313 | 287.677 | 268.907 | 276.052 | 263.185 | 167.9 | 159.1 | 152.3 | 86 |
Total Equity
| 483.285 | 460.932 | 468.785 | 462.278 | 439.148 | 428.317 | 421.112 | 410.646 | 384.531 | 368.474 | 350.765 | 336.02 | 323.256 | 299.553 | 278.57 | 267.602 | 261.066 | 286.203 | 311.765 | 309.115 | 296.635 | 288.449 | 273.419 | 267.156 | 253.833 | 237.866 | 230.489 | 212.705 | 250.971 | 243.513 | 258.517 | 258.59 | 265.765 | 260.379 | 254.863 | 254.802 | 254.095 | 249.263 | 245.348 | 244.664 | 248.556 | 249.595 | 245.787 | 247.873 | 247.027 | 244.397 | 244.813 | 248.347 | 253.771 | 250.689 | 250.904 | 251.295 | 256.514 | 298.811 | 290.878 | 294.542 | 287.588 | 279.023 | 283.583 | 290.852 | 281.068 | 269.812 | 278.139 | 306.304 | 301.609 | 301.513 | 308.621 | 309.8 | 311.187 | 312.467 | 281.996 | 263.705 | 240.994 | 223.53 | 236.82 | 237.485 | 238.271 | 195.791 | 223.049 | 216.126 | 205.064 | 140.518 | 130.672 | 125.813 | 195.925 | 190.998 | 189.696 | 199.711 | 217.213 | 216.236 | 212.624 | 229.591 | 264.3 | 289.154 | 306.313 | 287.677 | 268.907 | 276.052 | 263.185 | 167.9 | 159.1 | 152.3 | 86 |
Total Liabilities & Shareholders Equity
| 1,145.78 | 1,016.325 | 965.47 | 1,141.591 | 1,041.246 | 964.455 | 891.465 | 1,175.638 | 1,073.253 | 982.066 | 895.572 | 1,106.798 | 948.632 | 832.066 | 680.606 | 787.812 | 713.309 | 788.358 | 792.53 | 844.173 | 776.623 | 704.01 | 671.982 | 700.629 | 632.856 | 552.904 | 524.346 | 587.204 | 553.427 | 497.437 | 517.508 | 581.502 | 553.775 | 503.693 | 476.421 | 572.718 | 530.019 | 512.158 | 482.083 | 568.701 | 541.576 | 526.147 | 487.807 | 553.224 | 525.804 | 490.578 | 469.57 | 494.992 | 460.232 | 433.931 | 425.202 | 515.565 | 500.651 | 518.483 | 482.73 | 545.027 | 525.007 | 473.004 | 456.406 | 474.847 | 445.775 | 424.593 | 452.524 | 586.957 | 559.334 | 533.11 | 517.063 | 616.884 | 586.942 | 535.514 | 481.154 | 519.77 | 444.038 | 399.558 | 382.526 | 410.922 | 429.702 | 367.049 | 396.004 | 421.284 | 474.784 | 314.569 | 289.9 | 304.032 | 348.772 | 338.865 | 331.19 | 363.064 | 378.527 | 378.681 | 369.887 | 411.106 | 445.089 | 449.836 | 462.711 | 523.644 | 521.944 | 488.078 | 424.662 | 334.7 | 359.2 | 308.6 | 247.4 |