MYR Group Inc.
NASDAQ:MYRG
138.28 (USD) • At close November 5, 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 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q1 | 1993 Q4 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1990 Q4 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.569 | 1.869 | 3.911 | 24.899 | 30.471 | 22.85 | 47.039 | 51.04 | 35.767 | 22.057 | 18.732 | 82.092 | 73.006 | 68.322 | 73.069 | 22.668 | 18.946 | 9.991 | 33.997 | 12.397 | 9.145 | 4.355 | 1.338 | 7.507 | 0.3 | 4.203 | 1.719 | 5.343 | 1.682 | 10.026 | 6.939 | 23.846 | 0.584 | 3.363 | 26.039 | 39.797 | 30.429 | 46.884 | 61.83 | 77.636 | 64.609 | 54.552 | 54.375 | 76.454 | 62.894 | 37.629 | 21.281 | 19.825 | 16.599 | 24.3 | 3.75 | 34.013 | 17.547 | 35.409 | 44.713 | 62.623 | 39.181 | 44.94 | 37.12 | 37.576 | 32.156 | 44.015 | 34.074 | 42.076 | 23.019 | 25.72 | 34.14 | 34.547 | 10.4 | 7.458 | 0.7 | 0.5 | 0.5 | 1.4 | 0.8 | 0.6 | 0.5 | 3.8 | 0.7 | 0.6 | 0.5 | 1 | 0.5 | 0.8 | 0.7 | 0.7 | 0.3 | 0.4 | 1.3 | 6.1 | 5 | 5.7 | 1 | 1.7 | 5.7 | 0.3 | 2.1 | 4.4 | 4.8 | 0.7 | 0.9 | 2.7 | 7.5 | 5.2 | 5.7 | 5.3 | 8 | 4.5 | 5.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.569 | 1.869 | 3.911 | 24.899 | 30.471 | 22.85 | 47.039 | 51.04 | 35.767 | 22.057 | 18.732 | 82.092 | 73.006 | 68.322 | 73.069 | 22.668 | 18.946 | 9.991 | 33.997 | 12.397 | 9.145 | 4.355 | 1.338 | 7.507 | 0.3 | 4.203 | 1.719 | 5.343 | 1.682 | 10.026 | 6.939 | 23.846 | 0.584 | 3.363 | 26.039 | 39.797 | 30.429 | 46.884 | 61.83 | 77.636 | 64.609 | 54.552 | 54.375 | 76.454 | 62.894 | 37.629 | 21.281 | 19.825 | 16.599 | 24.3 | 3.75 | 34.013 | 17.547 | 35.409 | 44.713 | 62.623 | 39.181 | 44.94 | 37.12 | 37.576 | 32.156 | 44.015 | 34.074 | 42.076 | 23.019 | 25.72 | 34.14 | 34.547 | 10.4 | 7.458 | 0.7 | 0.5 | 0.5 | 1.4 | 0.8 | 0.6 | 0.5 | 3.8 | 0.7 | 0.6 | 0.5 | 1 | 0.5 | 0.8 | 0.7 | 0.7 | 0.3 | 0.4 | 1.3 | 6.1 | 5 | 5.7 | 1 | 1.7 | 5.7 | 0.3 | 2.1 | 4.4 | 4.8 | 0.7 | 0.9 | 2.7 | 7.5 | 5.2 | 5.7 | 5.3 | 8 | 4.5 | 5.2 |
Net Receivables
| 998.521 | 979.565 | 987.779 | 954.81 | 973.255 | 877.708 | 766.702 | 791.427 | 766.342 | 709.62 | 646.792 | 620.734 | 601.05 | 610.491 | 577.749 | 585.134 | 632.44 | 574.918 | 583.973 | 613.976 | 622.83 | 498.343 | 496.039 | 459.28 | 421.061 | 371.754 | 353.936 | 365.88 | 386.473 | 319.85 | 316.494 | 325.543 | 279.985 | 243.817 | 257.639 | 255.628 | 286.781 | 269.677 | 233.875 | 217.08 | 236.286 | 247.967 | 233.065 | 226.662 | 236.58 | 225.896 | 213.964 | 241.437 | 175.722 | 164.052 | 165.271 | 137.917 | 148.275 | 111.111 | 100.241 | 117.738 | 107.718 | 102.652 | 129.346 | 142.51 | 144.712 | 124.266 | 118.518 | 128.982 | 150.453 | 124.974 | 111.155 | 134.779 | 100 | 92.157 | 72.1 | 91.3 | 89.5 | 85.2 | 98.1 | 94.3 | 95.3 | 90.3 | 96.1 | 67.4 | 54.1 | 53.5 | 56.1 | 59.8 | 60.3 | 51.1 | 56.9 | 51.7 | 41.8 | 14.1 | 16.2 | 17.7 | 22.5 | 16.8 | 16.7 | 20.8 | 19.9 | 16.2 | 15.6 | 17.3 | 14.1 | 10.6 | 10.5 | 10.8 | 9.1 | 10.8 | 10.9 | 12.5 | 13.6 |
Inventory
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.091 | 12.006 | 11.935 | 11.905 | 13.143 | 14.591 | 14.55 | 14.55 | 12.481 | 12.742 | 12.742 | 12.742 | 13.118 | 13.253 | 1.542 | 4.003 | 2.754 | 10.544 | 10.544 | 10.544 | 10.608 | 10.186 | 10.186 | 10.186 | 10.146 | 10.621 | 10.621 | 10.621 | 10.263 | 1.023 | 0.44 | 10.11 | 31.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1.8 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 11.2 |
Other Current Assets
| 25.532 | 35.871 | 34.497 | 46.535 | 28.557 | 39.643 | 34.601 | 47.824 | 32.749 | 72.138 | 50.071 | 0.887 | 26.579 | 12.516 | 14.548 | 28.882 | 7.376 | 10.007 | 10.832 | 12.811 | 7.44 | 10.681 | 8.379 | 8.847 | 5.684 | 7.565 | 7.882 | 8.513 | 5.279 | 8.286 | 7.275 | 8.202 | 5.383 | 6.778 | 6.368 | 7.942 | 5.85 | 7.973 | 6.784 | 6.88 | 2.683 | 5.551 | 6.495 | 6.283 | 2.572 | 4.269 | 5.097 | 4.396 | 64.647 | 56.845 | 57.208 | 46.765 | 51.807 | 57.407 | 38.422 | 33.018 | 39.76 | 32.258 | 3.155 | 3.308 | 1.519 | 2.88 | 4.153 | 3.731 | 2.587 | 2.656 | 4.84 | 7.451 | 12.1 | 12.204 | 30.8 | 6.6 | 6.8 | 6.4 | 6.2 | 6.3 | 6.5 | 5.9 | 6 | 23 | 17.6 | 16.1 | 18.8 | 6.5 | 6.4 | 21.1 | 4.8 | 6.2 | 14.5 | 2.2 | 2.2 | 0.1 | 1.6 | 4.9 | 3.8 | 6.4 | 0.1 | 1.9 | 2.6 | 7.9 | 4.8 | 4.2 | 4.7 | 5.5 | 5.7 | 6.9 | 7 | 2.7 | 2.9 |
Total Current Assets
| 1,031.622 | 1,017.305 | 1,026.187 | 1,026.244 | 1,032.283 | 940.201 | 848.342 | 890.291 | 834.858 | 784.41 | 715.595 | 748.39 | 700.635 | 691.329 | 665.366 | 636.684 | 658.762 | 594.916 | 628.802 | 639.184 | 639.415 | 513.379 | 505.756 | 475.634 | 427.045 | 383.522 | 363.537 | 379.736 | 393.434 | 338.162 | 330.708 | 357.591 | 285.952 | 253.958 | 290.046 | 303.367 | 335.151 | 336.54 | 314.424 | 313.501 | 316.721 | 322.661 | 308.485 | 323.949 | 314.527 | 280.536 | 253.084 | 278.4 | 270.086 | 258.45 | 241.024 | 235.951 | 230.952 | 214.471 | 193.92 | 223.923 | 197.267 | 190.036 | 179.807 | 193.58 | 188.533 | 181.782 | 167.366 | 185.41 | 186.322 | 164.483 | 160.685 | 186.887 | 154.3 | 111.819 | 103.6 | 98.4 | 96.8 | 93 | 105.1 | 101.2 | 102.3 | 100 | 102.8 | 91 | 72.2 | 70.6 | 75.4 | 67.1 | 67.4 | 72.9 | 62 | 58.3 | 57.6 | 22.4 | 23.4 | 23.5 | 26.1 | 25.2 | 28 | 27.5 | 22.1 | 22.5 | 23 | 25.9 | 19.8 | 17.5 | 22.7 | 21.5 | 20.5 | 23 | 25.9 | 29.1 | 32.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 320.299 | 318.495 | 311.084 | 303.99 | 285.393 | 275.979 | 267.272 | 263.719 | 249.245 | 244.73 | 239.407 | 217.063 | 206.31 | 207.431 | 202.82 | 207.405 | 208.534 | 206.266 | 208.377 | 208.302 | 201.4 | 183.102 | 178.831 | 161.892 | 161.925 | 155.571 | 151.57 | 148.084 | 150.248 | 155.553 | 156.458 | 154.891 | 153.009 | 156.216 | 153.751 | 160.678 | 164.894 | 165.871 | 155.985 | 148.654 | 153.968 | 152.644 | 149.877 | 142.931 | 140.484 | 137.43 | 134.885 | 128.911 | 131.029 | 127.07 | 120.547 | 117.178 | 115.088 | 111.322 | 103.064 | 96.591 | 89.719 | 88.359 | 85.483 | 88.032 | 82.265 | 80.314 | 76.23 | 75.873 | 70.204 | 67.579 | 63.2 | 57.609 | 53.9 | 15.817 | 15.6 | 15.9 | 15.4 | 16.1 | 16.1 | 16.2 | 16.6 | 17 | 21.4 | 22.6 | 22.2 | 22.2 | 22.2 | 22.3 | 21.9 | 23.1 | 23.2 | 23 | 23.3 | 14.7 | 13.3 | 13.2 | 12.6 | 12.5 | 12.5 | 11 | 9.2 | 8.4 | 7.4 | 7.4 | 4.4 | 2.8 | 2.2 | 2.3 | 2.4 | 2.6 | 3.6 | 4.1 | 6 |
Goodwill
| 115.97 | 115.372 | 115.865 | 116.953 | 115.728 | 116.976 | 115.913 | 115.847 | 115.151 | 108.405 | 110.594 | 66.065 | 66.065 | 66.07 | 66.067 | 66.065 | 66.055 | 66.051 | 66.043 | 66.06 | 65.557 | 56.596 | 56.592 | 56.588 | 71.099 | 46.984 | 46.988 | 46.994 | 46.981 | 46.781 | 46.781 | 46.781 | 46.781 | 46.781 | 47.124 | 47.124 | 48.667 | 48.918 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.599 | 46.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 79.077 | 79.855 | 81.449 | 83.516 | 83.79 | 86.013 | 86.386 | 87.557 | 89.124 | 98.746 | 102.916 | 49.054 | 49.632 | 50.223 | 50.793 | 51.365 | 51.918 | 52.486 | 53.67 | 54.94 | 56.393 | 31.818 | 32.542 | 33.266 | 19.659 | 10.592 | 10.72 | 10.852 | 10.769 | 11.19 | 11.385 | 11.566 | 11.017 | 11.205 | 11.151 | 11.362 | 9.614 | 9.698 | 9.782 | 9.865 | 9.949 | 10.032 | 10.115 | 10.199 | 10.283 | 10.367 | 10.45 | 10.534 | 10.618 | 10.702 | 10.785 | 10.869 | 10.953 | 11.037 | 11.12 | 11.204 | 11.288 | 11.372 | 11.455 | 11.539 | 11.623 | 11.707 | 11.79 | 11.874 | 11.957 | 12.041 | 12.125 | 12.208 | 12.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.7 | 1.1 | 1.2 | 1.3 | 0.4 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 195.047 | 195.227 | 197.314 | 200.469 | 199.518 | 202.989 | 202.299 | 203.404 | 204.275 | 207.151 | 213.51 | 115.119 | 115.697 | 116.293 | 116.86 | 117.43 | 117.973 | 118.537 | 119.713 | 121 | 121.95 | 88.414 | 89.134 | 89.854 | 90.758 | 57.576 | 57.708 | 57.846 | 57.75 | 57.971 | 58.166 | 58.347 | 57.798 | 57.986 | 58.275 | 58.486 | 58.281 | 58.616 | 56.381 | 56.464 | 56.548 | 56.631 | 56.714 | 56.798 | 56.882 | 56.966 | 57.049 | 57.133 | 57.217 | 57.301 | 57.384 | 57.468 | 57.552 | 57.636 | 57.719 | 57.803 | 57.887 | 57.971 | 58.054 | 58.138 | 58.222 | 58.306 | 58.389 | 58.473 | 58.556 | 58.64 | 58.724 | 58.807 | 58.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.7 | 1.1 | 1.2 | 1.3 | 0.4 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5.835 | 46.548 | 43.055 | 42.446 | 5.405 | 5.933 | 4.153 | 3.697 | 3.138 | 3.155 | 2.792 | 3.978 | 3.786 | 4.58 | 3.644 | 3.04 | 4.972 | 3.186 | 5.391 | 4.722 | 4.18 | 2.222 | 2.342 | 1.324 | 1.837 | 0.908 | 0.719 | 0.168 | -3.497 | -3.712 | -18.423 | 0 | -14.242 | -14.325 | -14.308 | 0 | -12.091 | -12.006 | -11.935 | 0 | -13.143 | -14.591 | -14.55 | -14.55 | -12.481 | -12.742 | -12.742 | -12.742 | -13.118 | -13.253 | -13.253 | -13.253 | -10.569 | -10.544 | -10.544 | -10.544 | -10.608 | -10.186 | -10.186 | -10.186 | -10.146 | -10.621 | -10.621 | -10.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 47.722 | 47.647 | 47.829 | 33.802 | 45.737 | 46.141 | 45.797 | 26.608 | 37.304 | 21.262 | 24.627 | 32.443 | 19.682 | 18.831 | 18.295 | 27.043 | 21.684 | 21.515 | 21.227 | 30.976 | 17.694 | 17.359 | 17.052 | 17.173 | 13.817 | 13.818 | 13.525 | 14.295 | 18.263 | 18.358 | 18.423 | 0 | 14.242 | 14.325 | 14.308 | 0 | 12.091 | 12.006 | 11.935 | 0 | 13.143 | 14.591 | 14.55 | 14.55 | 12.481 | 12.742 | 12.742 | 12.742 | 13.118 | 13.253 | 13.253 | 13.253 | 10.569 | 10.544 | 10.544 | 10.544 | 10.608 | 10.186 | 10.186 | 10.186 | 10.146 | 10.621 | 10.621 | 10.621 | 0 | 0 | 0 | 0 | 13.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -7.466 | -41.98 | -41.979 | 5.597 | -7.603 | -6.44 | -7.626 | 11.139 | 1.136 | 3.661 | 9.648 | 4.099 | 17.717 | 12.369 | 12.261 | 4.257 | 6.986 | 5.666 | 9.736 | 3.687 | 3.374 | 2.219 | 2.103 | 2.878 | 6.319 | 4.199 | 4.532 | 3.659 | 4.399 | 3.525 | 3.376 | 2.666 | 2.85 | 3.515 | 2.532 | 2.394 | 1.38 | 1.404 | 1.432 | 1.467 | 1.462 | 1.524 | 1.707 | 1.744 | 1.794 | 1.836 | 1.874 | 1.904 | 1.917 | 1.948 | 1.978 | 1.971 | 1.368 | 1.384 | 1.397 | 1.831 | 1.85 | 1.871 | 1.892 | 1.899 | 1.909 | 1.931 | 1.958 | 2.307 | 2.33 | 2.344 | 2.369 | 2.488 | -10.5 | 2.07 | 1.6 | 1.5 | 1.3 | 1.1 | 0.5 | 1.9 | 1.9 | 0.4 | 1 | 1.1 | 3.5 | 3.2 | 3.6 | 3.4 | 3 | 3.1 | 3.1 | 2.9 | 2.8 | 2.1 | 2.2 | 2.3 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.6 | 1.7 | 1.7 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 |
Total Non-Current Assets
| 561.437 | 565.937 | 557.303 | 586.304 | 528.45 | 524.602 | 511.895 | 508.567 | 495.098 | 479.959 | 489.984 | 372.702 | 363.192 | 359.504 | 353.88 | 359.175 | 360.149 | 355.17 | 364.444 | 368.687 | 348.598 | 293.316 | 289.462 | 273.121 | 274.656 | 232.072 | 228.054 | 224.052 | 227.163 | 231.695 | 218 | 215.904 | 213.657 | 217.717 | 214.558 | 221.558 | 224.555 | 225.891 | 213.798 | 206.585 | 211.978 | 210.799 | 208.298 | 201.473 | 199.16 | 196.232 | 193.808 | 187.948 | 190.163 | 186.319 | 179.909 | 176.617 | 174.008 | 170.342 | 162.18 | 156.225 | 149.456 | 148.201 | 145.429 | 148.069 | 142.396 | 140.551 | 136.577 | 136.653 | 131.09 | 128.563 | 124.293 | 118.904 | 115.4 | 17.887 | 17.2 | 17.4 | 16.7 | 17.2 | 16.6 | 18.1 | 18.5 | 17.4 | 24.8 | 26.1 | 28.1 | 27.9 | 28.3 | 28.2 | 27.5 | 28.9 | 27.4 | 27.1 | 27.4 | 17.2 | 16.1 | 16.1 | 13.8 | 13.7 | 13.9 | 12.4 | 10.6 | 10 | 9.1 | 9.1 | 4.9 | 3.3 | 2.8 | 2.8 | 3 | 3.1 | 4.1 | 4.7 | 6.6 |
Total Assets
| 1,593.059 | 1,583.242 | 1,583.49 | 1,612.548 | 1,560.733 | 1,464.803 | 1,360.237 | 1,398.858 | 1,329.956 | 1,264.369 | 1,205.579 | 1,121.092 | 1,063.827 | 1,050.833 | 1,019.246 | 995.859 | 1,018.911 | 950.086 | 993.246 | 1,007.871 | 988.013 | 806.695 | 795.218 | 748.755 | 701.701 | 615.594 | 591.591 | 603.788 | 620.597 | 569.857 | 548.708 | 573.495 | 499.609 | 471.675 | 504.604 | 524.925 | 559.706 | 562.431 | 528.222 | 520.086 | 528.699 | 533.46 | 516.783 | 525.422 | 513.687 | 476.768 | 446.892 | 466.348 | 460.249 | 444.769 | 420.933 | 412.568 | 404.96 | 384.813 | 356.1 | 380.148 | 346.723 | 338.237 | 325.236 | 341.649 | 330.929 | 322.333 | 303.943 | 322.063 | 317.412 | 293.046 | 284.978 | 305.791 | 269.7 | 129.706 | 120.8 | 115.8 | 113.5 | 110.2 | 121.7 | 119.3 | 120.8 | 117.4 | 127.6 | 117.1 | 100.3 | 98.5 | 103.7 | 95.3 | 94.9 | 101.8 | 89.4 | 85.4 | 85 | 39.6 | 39.5 | 39.6 | 39.9 | 38.9 | 41.9 | 39.9 | 32.7 | 32.5 | 32.1 | 35 | 24.7 | 20.8 | 25.5 | 24.3 | 23.5 | 26.1 | 30 | 33.8 | 39.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 329.971 | 344.13 | 321.277 | 359.363 | 377.69 | 337.699 | 294.31 | 315.323 | 281.708 | 251.646 | 223.703 | 200.744 | 193.218 | 211.975 | 192.241 | 162.58 | 205.601 | 154.902 | 174.278 | 192.107 | 206.879 | 166.35 | 170.352 | 139.48 | 123.98 | 98.804 | 105.042 | 110.383 | 119.172 | 115.324 | 91.048 | 99.942 | 85.867 | 77.467 | 80.484 | 73.3 | 82.486 | 90.542 | 67.329 | 62.247 | 68.15 | 73.307 | 67.896 | 79.605 | 67.116 | 64.278 | 61.23 | 84.481 | 92.915 | 115.762 | 109.603 | 98.869 | 99.846 | 100.4 | 76.775 | 41.309 | 63.429 | 35.364 | 49.019 | 65.543 | 62.874 | 59.831 | 46.146 | 62.885 | 51.47 | 55.388 | 51.131 | 66.714 | 24.7 | 16.22 | 14.6 | 20.7 | 17 | 14.1 | 19.6 | 14.3 | 19.2 | 19.7 | 17.6 | 18.6 | 13.8 | 17.7 | 8.4 | 6.3 | 5.3 | 13.9 | 8 | 7.5 | 11.5 | 3.1 | 2.2 | 2.7 | 2.7 | 4.4 | 5.9 | 4.9 | 2.4 | 2.7 | 2 | 2.1 | 3.5 | 1.7 | 1.1 | 0.9 | 1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4.364 | 19.257 | 18.38 | 18.329 | 16.723 | 17.359 | 16.275 | 15.912 | 16.04 | 11.788 | 11.683 | 8.804 | 8.476 | 8.741 | 11.42 | 11.311 | 11.393 | 14.943 | 15.867 | 16.077 | 13.764 | 11.808 | 9.27 | 4.8 | 4.051 | 1.102 | 1.094 | 1.086 | 1.109 | 1.101 | 1.093 | 1.085 | 1.062 | 0.888 | 0.129 | 36.967 | 35.861 | 36.474 | 39.1 | 39.48 | 39.419 | 40.269 | 41.551 | 64.028 | 39.193 | 39.671 | 40.964 | 66.938 | 0 | 10 | 0 | 10 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.777 | 8.6 | 5.7 | 9.2 | 7.8 | 15.3 | 17.2 | 17.6 | 13.5 | 14.5 | 9.4 | 7.9 | 4.4 | 15.4 | 11 | 8.6 | 9.2 | 3 | 4.9 | 6.1 | 0.5 | 0.9 | 1 | 5.7 | 2.5 | 1.2 | 1.9 | 0.8 | 1 | 1.8 | 5.2 | 0.5 | 0.3 | 5.1 | 5.4 | 5.6 | 1.3 | 1.3 | 1 | 0.2 |
Tax Payables
| 6.28 | 14.093 | 1.185 | 14.14 | 1.557 | 11.262 | 6.016 | 6.574 | 1.084 | 2.669 | 2.866 | 6.626 | 8.934 | 5.844 | 0 | 18.13 | 0 | 0 | 0 | 6.79 | 0 | 0 | 3.109 | 7.999 | 3.243 | 1.857 | 2.11 | 6.807 | 0.403 | 0.66 | 2.518 | 7.639 | 1.296 | 1.727 | 4.71 | 3.578 | 4.295 | 4.05 | 0.571 | 3.709 | 2.629 | 1.97 | 1.817 | 4.286 | 2.054 | 0.083 | 1.419 | 5.771 | 0.124 | 0.015 | 2.064 | 3.929 | 2.136 | 2.198 | 0.258 | 2.144 | 1.542 | 2.127 | 2.65 | 3.036 | 1.667 | 0.23 | 1.511 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 262.557 | 256.622 | 270.964 | 240.411 | 230.971 | 228.818 | 220.754 | 227.055 | 174.626 | 203.163 | 165.127 | 167.931 | 149.847 | 136.987 | 140.314 | 158.396 | 125.611 | 128.702 | 100.635 | 105.486 | 77.293 | 53.581 | 28.519 | 58.534 | 46.186 | 48.407 | 18.699 | 28.919 | 43.851 | 41.967 | 49.448 | 42.321 | 46.052 | 44.056 | 44.64 | 40.614 | 45.69 | 36.13 | 33.039 | 38.121 | 48.468 | 53.4 | 48.752 | 52.952 | 67.018 | 48.988 | 32.24 | 32.589 | 0 | 38.353 | 0 | 61.311 | 37.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 165.544 | 127.434 | 121.737 | 129.099 | 115.267 | 100.684 | 93.506 | 108.67 | 112.64 | 98.809 | 97.751 | 121.12 | 104.16 | 112.176 | 103.849 | 111.113 | 116.949 | 104.987 | 87.464 | 83.144 | 95.585 | 72.361 | 85.419 | 80.991 | 78.087 | 58.409 | 57.124 | 48.176 | 49.527 | 44.398 | 81.141 | 84.966 | 65.368 | 64.725 | 58.515 | 28.856 | 28.627 | 32.836 | 33.553 | 31.74 | 36.558 | 30.36 | 31.146 | 7.794 | 33.176 | 26.988 | 26.018 | 4.885 | 103.428 | 27.08 | 68.28 | 6.617 | 20.006 | 52.837 | 52.663 | 97.523 | 50.888 | 74.401 | 52.061 | 55.222 | 55.473 | 55.967 | 55.972 | 60.452 | 78.702 | 56.773 | 57.778 | 68.047 | 95.4 | 44.009 | 43.8 | 39.8 | 40.5 | 40.9 | 42.3 | 45.5 | 43 | 44.2 | 49.2 | 43.7 | 36.6 | 34.4 | 35 | 34.1 | 36.6 | 34.3 | 34.6 | 29.7 | 24.9 | 10.2 | 12.1 | 11.2 | 8.7 | 8.1 | 10 | 11 | 10.1 | 9.8 | 9.1 | 9.6 | 6 | 8 | 9.9 | 9.5 | 8.6 | 12 | 10.5 | 8.2 | 9.8 |
Total Current Liabilities
| 762.436 | 747.443 | 732.358 | 747.202 | 740.651 | 684.56 | 624.845 | 666.96 | 585.014 | 565.406 | 498.264 | 498.599 | 455.701 | 469.879 | 447.824 | 443.4 | 459.554 | 403.534 | 378.244 | 396.814 | 393.521 | 304.1 | 293.56 | 283.805 | 252.304 | 206.722 | 181.959 | 188.564 | 213.659 | 202.79 | 222.73 | 228.314 | 198.349 | 187.136 | 183.768 | 179.737 | 192.664 | 195.982 | 173.021 | 171.588 | 192.595 | 197.336 | 189.345 | 204.379 | 206.503 | 179.925 | 160.452 | 188.893 | 196.343 | 191.195 | 177.883 | 176.797 | 177.695 | 153.237 | 129.438 | 138.832 | 114.317 | 109.765 | 101.08 | 120.765 | 118.347 | 115.798 | 102.118 | 123.337 | 130.172 | 112.161 | 108.909 | 134.761 | 120.1 | 78.006 | 67 | 66.2 | 66.7 | 62.8 | 77.2 | 77 | 79.8 | 77.4 | 81.3 | 71.7 | 58.3 | 56.5 | 58.8 | 51.4 | 50.5 | 57.4 | 45.6 | 42.1 | 42.5 | 13.8 | 15.2 | 14.9 | 17.1 | 15 | 17.1 | 17.8 | 13.3 | 13.5 | 12.9 | 16.9 | 10 | 10 | 16.1 | 15.8 | 15.2 | 13.3 | 11.8 | 9.2 | 10 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 88.822 | 38.448 | 31.315 | 29.188 | 77.278 | 59.16 | 41.972 | 58.637 | 105.009 | 80.679 | 74.838 | 16.694 | 18.001 | 22.446 | 39.826 | 40.769 | 82.106 | 92.57 | 170.732 | 174.309 | 189.355 | 111.002 | 119.079 | 87.625 | 88.169 | 59.872 | 69.73 | 81.589 | 82.494 | 48.178 | 43.136 | 62.903 | 37.5 | 23.665 | 0.616 | 0 | 0 | 0 | 0 | -24.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 49.4 | 0 | 3.8 | 4.1 | 4.8 | 6.6 | 6.8 | 6.9 | 7.5 | 7.8 | 8.7 | 9.5 | 8.4 | 9 | 12.8 | 13.3 | 14.6 | 14.6 | 15.5 | 16.2 | 15.8 | 0.3 | 0.2 | 0.8 | 0.9 | 1.1 | 1.5 | 1.4 | 1.7 | 1.3 | 1.6 | 2.5 | 1.4 | 0.8 | 0.3 | 0.4 | 0.5 | 5.2 | 6 | 7 | 8 |
Deferred Revenue Non-Current
| 31.841 | 31.542 | 28.776 | 26.089 | 50.384 | 51.548 | 0 | 0 | 0 | 39.666 | 0 | 50.816 | 51.449 | 46.03 | 45.095 | 45.428 | 42.884 | 40.946 | 43.948 | 48.024 | 34.451 | 33.664 | 32.561 | 34.406 | 34.203 | 32.093 | 32.046 | 32.225 | 33.146 | 32.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.3 | 21.2 | 20.3 | 14.2 | 27.4 | 23.9 | 28.6 | 24.7 | 20.4 | 15.5 | 10.3 | 10.1 | 8.1 | 1.1 | -3.6 | 5.6 | -6.7 | -6 | -0.4 | 2 | 0 | 2 | 0 | 0 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.9 | 0 | -7.4 | -9.1 |
Deferred Tax Liabilities Non-Current
| 47.722 | 47.647 | 47.829 | 82.556 | 45.737 | 46.141 | 45.797 | 45.775 | 37.304 | 24.613 | 24.627 | 24.62 | 19.682 | 18.831 | 18.295 | 18.339 | 21.684 | 21.515 | 21.227 | 20.945 | 17.694 | 17.359 | 17.052 | 17.398 | 13.817 | 13.818 | 13.525 | 13.452 | 18.263 | 18.358 | 18.423 | 18.565 | 14.242 | 14.325 | 14.308 | 14.382 | 24.729 | 24.729 | 24.729 | 24.729 | 23.719 | 23.719 | 23.719 | 23.719 | 21.669 | 21.53 | 21.53 | 21.53 | 19.416 | 19.354 | 19.354 | 19.354 | 17.42 | 18.017 | 17.971 | 17.971 | 15.48 | 15.87 | 15.87 | 15.87 | 12.083 | 12.429 | 12.429 | 12.429 | 8.665 | 8.662 | 8.662 | 8.662 | 0 | 1.62 | 1.1 | 1.1 | 1.1 | 1.1 | 0.7 | 0.7 | 0.7 | 0.7 | 3 | 3 | 3 | 3 | 2.9 | 2.9 | 2.9 | 2.9 | 2.2 | 2.2 | 2.2 | 1.3 | 0 | 0.9 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1.4 | 1.3 |
Other Non-Current Liabilities
| 73.729 | 84.82 | 79.492 | 76.311 | 21.224 | 19.094 | 70.058 | 67.286 | 66.752 | 22.923 | 71.572 | 11.261 | 22.814 | 22.018 | 19.742 | 18.631 | 4.079 | 2.071 | 4.109 | 3.304 | 2.42 | 1.633 | 1.492 | 1.057 | 0.462 | 0.464 | 0.903 | 0.919 | 0.475 | 0.505 | 0.525 | 0.539 | 0.845 | 0.862 | 0.894 | 0.926 | 1.059 | 1.224 | 1.221 | 1.216 | 1.074 | 1.291 | 1.242 | 1.233 | 1.35 | 1.337 | 1.267 | 1.235 | 1.258 | 1.23 | 1.144 | 0.679 | 0.591 | 0.611 | 0.686 | 0.636 | 0.882 | 0.884 | 0.848 | 0.899 | 0.901 | 0.953 | 0.923 | 0.938 | 0.915 | 1.405 | 1.42 | 1.432 | 13.8 | 0.384 | -17.9 | -20.8 | -19.9 | -13.8 | -26.9 | -23.5 | -28.1 | -24.3 | -20 | -15 | -9.9 | -9.7 | -7.7 | -0.8 | 3.9 | -5.3 | 7.1 | 6.3 | 1.2 | -1.4 | 2.2 | -1 | 1.3 | 1.6 | -4.1 | 1.3 | 1.5 | 1.7 | 1.7 | 1.6 | 0.7 | 0.9 | 1 | 0.8 | 1 | 5 | 4.5 | 11.9 | 10 |
Total Non-Current Liabilities
| 242.114 | 202.457 | 187.412 | 214.144 | 194.623 | 175.943 | 157.827 | 171.698 | 209.065 | 167.881 | 171.037 | 103.391 | 111.946 | 109.325 | 122.958 | 123.167 | 150.753 | 157.102 | 240.016 | 246.582 | 243.92 | 163.658 | 170.184 | 140.486 | 136.651 | 106.247 | 116.204 | 128.185 | 134.378 | 99.939 | 62.084 | 82.007 | 52.587 | 38.852 | 15.818 | 15.308 | 25.788 | 25.953 | 25.95 | 25.945 | 24.793 | 25.01 | 24.961 | 24.952 | 23.019 | 22.867 | 22.797 | 22.765 | 20.674 | 20.584 | 20.498 | 20.033 | 18.011 | 28.628 | 28.657 | 48.607 | 46.362 | 46.754 | 46.718 | 46.769 | 42.984 | 43.382 | 43.352 | 43.367 | 39.58 | 40.067 | 40.082 | 40.094 | 63.2 | 2.004 | 5.3 | 5.6 | 6.3 | 8.1 | 8 | 8 | 8.7 | 8.9 | 12.1 | 13 | 11.8 | 12.4 | 16.1 | 16.5 | 17.8 | 17.8 | 18.1 | 18.7 | 18.8 | 2.2 | 2.4 | 2.7 | 2.2 | 2.7 | 3 | 2.7 | 3.2 | 3 | 3.3 | 4.1 | 2.1 | 1.7 | 1.3 | 1.2 | 1.5 | 6.3 | 10.5 | 12.9 | 10.2 |
Total Liabilities
| 1,004.55 | 949.9 | 919.77 | 961.346 | 935.274 | 860.503 | 782.672 | 838.658 | 794.079 | 733.287 | 669.301 | 601.99 | 567.647 | 579.204 | 570.782 | 566.567 | 610.307 | 560.636 | 618.26 | 643.396 | 637.441 | 467.758 | 463.744 | 424.291 | 388.955 | 312.969 | 298.163 | 316.749 | 348.037 | 302.729 | 284.814 | 310.321 | 250.936 | 225.988 | 199.586 | 195.045 | 218.452 | 221.935 | 198.971 | 197.533 | 217.388 | 222.346 | 214.306 | 229.331 | 229.522 | 202.792 | 183.249 | 211.658 | 217.017 | 211.779 | 198.381 | 196.83 | 195.706 | 181.865 | 158.095 | 187.439 | 160.679 | 156.519 | 147.798 | 167.534 | 161.331 | 159.18 | 145.47 | 166.704 | 169.752 | 152.228 | 148.991 | 174.855 | 183.3 | 80.01 | 72.3 | 71.8 | 73 | 70.9 | 85.2 | 85 | 88.5 | 86.3 | 93.4 | 84.7 | 70.1 | 68.9 | 74.9 | 67.9 | 68.3 | 75.2 | 63.7 | 60.8 | 61.3 | 16 | 17.6 | 17.6 | 19.3 | 17.7 | 20.1 | 20.5 | 16.5 | 16.5 | 16.2 | 21 | 12.1 | 11.7 | 17.4 | 17 | 16.7 | 19.6 | 22.3 | 22.1 | 20.2 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.161 | 0.166 | 0.167 | 0.167 | 0.167 | 0.167 | 0.167 | 0.165 | 0.166 | 0.167 | 0.17 | 0.168 | 0.168 | 0.168 | 0.168 | 0.167 | 0.167 | 0.167 | 0.166 | 0.166 | 0.166 | 0.166 | 0.177 | 0.165 | 0.165 | 0.165 | 0.164 | 0.163 | 0.163 | 0.163 | 0.163 | 0.162 | 0.158 | 0.16 | 0.187 | 0.198 | 0.206 | 0.208 | 0.207 | 0.206 | 0.207 | 0.211 | 0.211 | 0.21 | 0.209 | 0.208 | 0.208 | 0.206 | 0.205 | 0.203 | 0.203 | 0.203 | 0.204 | 0.201 | 0.201 | 0.2 | 0.199 | 0.199 | 0.198 | 0.198 | 0.198 | 0.197 | 0.197 | 0.197 | 0.197 | 0.197 | 0.197 | 0.342 | 0.2 | 0.064 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 437.765 | 480.7 | 511.114 | 492.529 | 471.114 | 449.602 | 427.329 | 404.908 | 383.526 | 373.877 | 375.028 | 355.007 | 334.315 | 311.144 | 290.021 | 270.48 | 252.375 | 235.083 | 221.698 | 212.219 | 199.444 | 189.089 | 181.882 | 174.736 | 164.085 | 156.15 | 149.32 | 143.241 | 129.662 | 125.057 | 123.827 | 123.345 | 115.547 | 113.064 | 152.846 | 168.224 | 173.813 | 172.504 | 178.395 | 171.223 | 157.096 | 148.692 | 140.951 | 134.679 | 124.657 | 116.342 | 106.88 | 99.92 | 90.149 | 81.403 | 71.868 | 65.658 | 59.798 | 55.577 | 51.86 | 47.36 | 41.272 | 37.371 | 34.018 | 31.238 | 26.97 | 21.201 | 16.886 | 14.003 | 6.404 | -0.209 | -4.811 | -9.63 | 2.1 | 42.002 | 43 | 39.1 | 35.9 | 34.3 | 32.1 | 30 | 28.1 | 27.2 | 26.5 | 24.8 | 22.6 | 22.1 | 21.5 | 20.1 | 19.3 | 19.3 | 18.6 | 17.5 | 16.6 | 16.5 | 14.7 | 14.8 | 13.2 | 13.1 | 13.7 | 11.4 | 8.4 | 8.4 | 7.4 | 5.9 | 4.6 | 1.4 | 0.4 | -0.4 | -0.9 | -1.2 | 0 | 4.1 | 11.6 |
Accumulated Other Comprehensive Income/Loss
| -6.216 | -7.525 | -6.352 | -3.88 | -6.635 | -4.024 | -6.164 | -6.3 | -7.599 | -1.653 | 1.824 | 0.173 | 0.1 | 0.689 | 0.276 | 0.023 | -0.403 | -0.398 | -0.359 | -0.446 | -0.392 | -0.393 | -0.27 | -0.193 | -0.322 | -0.3 | -0.316 | -0.299 | -0.217 | -0.423 | -0.482 | -0.433 | 0.051 | 0.032 | 0.035 | 0.116 | 0.082 | 0.032 | -155.911 | -147.956 | -139.604 | -131.506 | -123.537 | -115.679 | -108.212 | -101.484 | -94.68 | -88.042 | -81.717 | -75.742 | -69.957 | -64.345 | -59.335 | -55.492 | -51.044 | -46.878 | -33.566 | -39.117 | -37.313 | -33.566 | -30.238 | -27.204 | -24.195 | -21.158 | -10.791 | -15.702 | 0 | -10.791 | 0 | -42.33 | -41 | -41.9 | -41.4 | -40.6 | -39.8 | -39.8 | -39 | -38 | -37.6 | -37.7 | -36.8 | -36.4 | -37.4 | -38.3 | -38.6 | -38.5 | -37.8 | -37.5 | -37.1 | -35.9 | -34.7 | -34.1 | -34.4 | -34.5 | -33.9 | -33.5 | -33.1 | -32.8 | -32.7 | -32.2 | -30.6 | -30.4 | -30.4 | -30.6 | -30.5 | -30.5 | -31.3 | -31.4 | -31.4 |
Other Total Stockholders Equity
| 156.799 | 160.001 | 158.791 | 162.386 | 160.813 | 158.555 | 156.233 | 161.427 | 159.784 | 158.691 | 159.256 | 163.754 | 161.593 | 159.624 | 157.995 | 158.618 | 156.461 | 154.594 | 153.477 | 152.532 | 151.35 | 150.177 | 148.938 | 148.276 | 147.543 | 146.61 | 144.26 | 143.934 | 142.952 | 142.331 | 140.386 | 140.1 | 132.917 | 132.431 | 151.95 | 161.342 | 167.153 | 167.752 | 306.56 | 299.08 | 293.612 | 293.717 | 284.852 | 276.881 | 267.511 | 258.91 | 251.235 | 242.606 | 234.595 | 227.126 | 220.438 | 214.222 | 208.587 | 202.662 | 196.988 | 192.027 | 178.139 | 183.265 | 180.535 | 176.245 | 172.668 | 168.959 | 165.585 | 162.317 | 151.85 | 156.532 | 140.601 | 151.015 | 84 | 49.96 | 37.8 | 46.8 | 46 | 45.6 | 44.2 | 44.1 | 43.2 | 41.9 | 45.3 | 45.3 | 44.4 | 43.9 | 44.7 | 45.6 | 45.9 | 45.8 | 44.9 | 44.6 | 44.2 | 43 | 41.9 | 41.3 | 41.8 | 42.6 | 42 | 41.5 | 40.9 | 40.4 | 41.2 | 40.3 | 38.6 | 38.1 | 38.1 | 38.3 | 38.2 | 38.2 | 39 | 39 | 39.1 |
Total Shareholders Equity
| 588.509 | 633.342 | 663.72 | 651.202 | 625.459 | 604.3 | 577.565 | 560.2 | 535.877 | 531.082 | 536.278 | 519.102 | 496.176 | 471.625 | 448.46 | 429.288 | 408.6 | 389.446 | 374.982 | 364.471 | 350.568 | 339.039 | 330.727 | 322.984 | 311.471 | 302.625 | 293.428 | 287.039 | 272.56 | 267.128 | 263.894 | 263.174 | 248.673 | 245.687 | 305.018 | 329.88 | 341.254 | 340.496 | 329.251 | 322.553 | 311.311 | 311.114 | 302.477 | 296.091 | 284.165 | 273.976 | 263.643 | 254.69 | 243.232 | 232.99 | 222.552 | 215.738 | 209.254 | 202.948 | 198.005 | 192.709 | 186.044 | 181.718 | 177.438 | 174.115 | 169.598 | 163.153 | 158.473 | 155.359 | 147.66 | 140.818 | 135.987 | 130.936 | 86.3 | 49.696 | 48.5 | 44 | 40.5 | 39.3 | 36.5 | 34.3 | 32.3 | 31.1 | 34.2 | 32.4 | 30.2 | 29.6 | 28.8 | 27.4 | 26.6 | 26.6 | 25.7 | 24.6 | 23.7 | 23.6 | 21.9 | 22 | 20.6 | 21.2 | 21.8 | 19.4 | 16.2 | 16 | 15.9 | 14 | 12.6 | 9.1 | 8.1 | 7.3 | 6.8 | 6.5 | 7.7 | 11.7 | 19.3 |
Total Equity
| 588.509 | 633.342 | 663.72 | 651.202 | 625.459 | 604.3 | 577.565 | 560.2 | 535.877 | 531.082 | 536.278 | 519.102 | 496.18 | 471.629 | 448.464 | 429.292 | 408.604 | 389.45 | 374.986 | 364.475 | 350.572 | 338.937 | 331.474 | 324.464 | 312.746 | 302.625 | 293.428 | 287.039 | 272.56 | 267.128 | 263.894 | 263.174 | 248.673 | 245.687 | 305.018 | 329.88 | 341.254 | 340.496 | 329.251 | 322.553 | 311.311 | 311.114 | 302.477 | 296.091 | 284.165 | 273.976 | 263.643 | 254.69 | 243.232 | 232.99 | 222.552 | 215.738 | 209.254 | 202.948 | 198.005 | 192.709 | 186.044 | 181.718 | 177.438 | 174.115 | 169.598 | 163.153 | 158.473 | 155.359 | 147.66 | 140.818 | 135.987 | 130.936 | 86.3 | 49.696 | 48.5 | 44 | 40.5 | 39.3 | 36.5 | 34.3 | 32.3 | 31.1 | 34.2 | 32.4 | 30.2 | 29.6 | 28.8 | 27.4 | 26.6 | 26.6 | 25.7 | 24.6 | 23.7 | 23.6 | 21.9 | 22 | 20.6 | 21.2 | 21.8 | 19.4 | 16.2 | 16 | 15.9 | 14 | 12.6 | 9.1 | 8.1 | 7.3 | 6.8 | 6.5 | 7.7 | 11.7 | 19.3 |
Total Liabilities & Shareholders Equity
| 1,593.059 | 1,583.242 | 1,583.49 | 1,612.548 | 1,560.733 | 1,464.803 | 1,360.237 | 1,398.858 | 1,329.956 | 1,264.369 | 1,205.579 | 1,121.092 | 1,063.827 | 1,050.833 | 1,019.246 | 995.859 | 1,018.911 | 950.086 | 993.246 | 1,007.871 | 988.013 | 806.695 | 795.218 | 748.755 | 701.701 | 615.594 | 591.591 | 603.788 | 620.597 | 569.857 | 548.708 | 573.495 | 499.609 | 471.675 | 504.604 | 524.925 | 559.706 | 562.431 | 528.222 | 520.086 | 528.699 | 533.46 | 516.783 | 525.422 | 513.687 | 476.768 | 446.892 | 466.348 | 460.249 | 444.769 | 420.933 | 412.568 | 404.96 | 384.813 | 356.1 | 380.148 | 346.723 | 338.237 | 325.236 | 341.649 | 330.929 | 322.333 | 303.943 | 322.063 | 317.412 | 293.046 | 284.978 | 305.791 | 269.6 | 129.706 | 120.8 | 115.8 | 113.5 | 110.2 | 121.7 | 119.3 | 120.8 | 117.4 | 127.6 | 117.1 | 100.3 | 98.5 | 103.7 | 95.3 | 94.9 | 101.8 | 89.4 | 85.4 | 85 | 39.6 | 39.5 | 39.6 | 39.9 | 38.9 | 41.9 | 39.9 | 32.7 | 32.5 | 32.1 | 35 | 24.7 | 20.8 | 25.5 | 24.3 | 23.5 | 26.1 | 30 | 33.8 | 39.5 |