Northwest Pipe Company
NASDAQ:NWPX
49.27 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.723 | 4.528 | 4.262 | 4.068 | 4.058 | 4.152 | 3.934 | 3.681 | 3.706 | 3.543 | 3.301 | 2.997 | 3.188 | 23.198 | 29.893 | 37.927 | 30.363 | 19.206 | 9.656 | 31.014 | 11.744 | 10.054 | 3.843 | 6.677 | 1.547 | 41.887 | 39.991 | 43.646 | 5.303 | 17.528 | 20.807 | 21.829 | 11.805 | 9.065 | 9.402 | 10.309 | 0.635 | 0.688 | 0.116 | 0.527 | 0.072 | 0.075 | 0.049 | 0.588 | 0.033 | 0.194 | 0.047 | 0.046 | 0.028 | 0.025 | 0.088 | 0.182 | 0.072 | 0.043 | 0.077 | 0.051 | 0.037 | 0.044 | 0.018 | 0.031 | 0.172 | 0.121 | 0.104 | 0.09 | 0.071 | 0.164 | 0.342 | 0.234 | 0.191 | 0.25 | 0.18 | 4.259 | 0.099 | 0.075 | 0.131 | 0.133 | 0.089 | 0.16 | 0.039 | 0.089 | 0.111 | 0.061 | 0.138 | 0.128 | 0.11 | 0.159 | 0.16 | 0.161 | 0.048 | 0.048 | 0.048 | 0.071 | 0.142 | 1.721 | 1.822 | 0.353 | 4.371 | 0.488 | 0.496 | 1 | 1.2 | 2.4 | 1.8 | 0.5 | 1.4 | 2 | 2 | 0.9 | 2.2 | 4.7 | 4.2 | 4.3 | 4.3 | 2.6 | 2.8 | 0.9 | 0.4 |
Short Term Investments
| 0 | 0.331 | 0.358 | 0.326 | 0.657 | 0.735 | 0.626 | 0.862 | 0.879 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.723 | 4.528 | 4.262 | 4.068 | 4.058 | 4.152 | 3.934 | 3.681 | 3.706 | 3.543 | 3.301 | 2.997 | 3.188 | 23.198 | 29.893 | 37.927 | 30.363 | 19.206 | 9.656 | 31.014 | 11.744 | 10.054 | 3.843 | 6.677 | 1.547 | 41.887 | 39.991 | 43.646 | 5.303 | 17.528 | 20.807 | 21.829 | 11.805 | 9.065 | 9.402 | 10.309 | 0.635 | 0.688 | 0.116 | 0.527 | 0.072 | 0.075 | 0.049 | 0.588 | 0.033 | 0.194 | 0.047 | 0.046 | 0.028 | 0.025 | 0.088 | 0.182 | 0.072 | 0.043 | 0.077 | 0.051 | 0.037 | 0.044 | 0.018 | 0.031 | 0.172 | 0.121 | 0.104 | 0.09 | 0.071 | 0.164 | 0.342 | 0.234 | 0.191 | 0.25 | 0.18 | 4.259 | 0.099 | 0.075 | 0.131 | 0.133 | 0.089 | 0.16 | 0.039 | 0.089 | 0.111 | 0.061 | 0.138 | 0.128 | 0.11 | 0.159 | 0.16 | 0.161 | 0.048 | 0.048 | 0.048 | 0.071 | 0.142 | 1.721 | 1.822 | 0.353 | 4.371 | 0.488 | 0.496 | 1 | 1.2 | 2.4 | 1.8 | 0.5 | 1.4 | 2 | 2 | 0.9 | 2.2 | 4.7 | 4.2 | 4.3 | 4.3 | 2.6 | 2.8 | 0.9 | 0.4 |
Net Receivables
| 200.49 | 210.414 | 188.111 | 168.161 | 172.417 | 185.778 | 176.93 | 193.341 | 191.235 | 188.205 | 170.294 | 159.834 | 150.124 | 124.282 | 115.68 | 119.665 | 119.9 | 114.106 | 118.139 | 129.212 | 127.432 | 114.255 | 98.058 | 108.665 | 98.085 | 60.654 | 69.086 | 73.492 | 74.538 | 64.153 | 63.679 | 69.218 | 69.019 | 64.729 | 63.378 | 70.159 | 74.122 | 83.327 | 84.681 | 109.188 | 107.206 | 103.359 | 113.284 | 122.938 | 117.014 | 123.633 | 135.433 | 114.812 | 75.962 | 72.229 | 64.872 | 107.923 | 85.181 | 153.564 | 82.82 | 81.773 | 86.007 | 60.619 | 56.573 | 45.762 | 56.403 | 56.887 | 62.346 | 79.21 | 188.531 | 193.765 | 178.28 | 173.243 | 158.053 | 148.933 | 136.541 | 148.667 | 134.757 | 125.551 | 134.125 | 137.699 | 148.049 | 143.171 | 128.8 | 125.087 | 106.806 | 102.217 | 94.593 | 91.351 | 103.198 | 50.328 | 94.544 | 100.799 | 107.262 | 103.107 | 106.451 | 109.37 | 125.481 | 120.81 | 104.718 | 53.073 | 57.858 | 48.888 | 55.095 | 70.3 | 78 | 69.4 | 69.2 | 65 | 63.5 | 54.8 | 53.1 | 45.1 | 45.8 | 34.3 | 38.8 | 34 | 36.9 | 44.7 | 13.9 | 25.9 | 16.5 |
Inventory
| 84.977 | 87.732 | 96.481 | 91.229 | 83.093 | 84.579 | 70.97 | 71.029 | 71.578 | 74.247 | 62.708 | 59.651 | 43.042 | 30.029 | 33.177 | 29.177 | 31.945 | 35.425 | 39.259 | 30.654 | 27.287 | 33.513 | 41.116 | 39.376 | 34.742 | 19.27 | 17.126 | 17.055 | 18.998 | 22.415 | 16.954 | 19.037 | 20.606 | 25.542 | 29.379 | 29.475 | 49.161 | 51.151 | 61.283 | 72.779 | 77.272 | 64.068 | 62.974 | 110.392 | 109.945 | 115.845 | 109.604 | 113.545 | 131.679 | 120.604 | 98.612 | 107.169 | 91.889 | 74.178 | 93.601 | 80.887 | 81.645 | 82.201 | 80.6 | 74.866 | 79.172 | 63.494 | 75.411 | 87.348 | 100.002 | 71.783 | 59.458 | 62.805 | 57.46 | 63.638 | 74.986 | 79.3 | 66.273 | 62.704 | 54.367 | 51.07 | 49.207 | 51.13 | 57.251 | 60.696 | 52.26 | 43.826 | 42.055 | 43.655 | 46.798 | 51.216 | 51.282 | 52.586 | 65.572 | 59.331 | 54.825 | 54.499 | 57.349 | 58.7 | 59.245 | 60.028 | 62.974 | 68.117 | 58.999 | 44.4 | 45.8 | 43.6 | 47.2 | 49.3 | 49.7 | 39.2 | 32.8 | 20.5 | 22.9 | 24.5 | 24.1 | 20.5 | 15.7 | 15.9 | 11 | 11.4 | 13.7 |
Other Current Assets
| 2.53 | 5.274 | 7.84 | 9.026 | 6.638 | 4.919 | 9.007 | 10.689 | 4.326 | 3.837 | 4.939 | 5.744 | 1.915 | 4.035 | 5.56 | 5.194 | 3.374 | 3.809 | 4.375 | 4.159 | 3.178 | 3.983 | 4.505 | 4.795 | 5.35 | 8.388 | 5.683 | 6.562 | 37.452 | 1.214 | 1.772 | 3.975 | 7.037 | 8.077 | 4.895 | 5.336 | 14.75 | 13.305 | 17.23 | 17.776 | 15.191 | 18.342 | 17.767 | 9.662 | 8.324 | 8.113 | 8.39 | 7.735 | 63.511 | 56.001 | 56.35 | 11.649 | 57.201 | 8.008 | 61.835 | 53.989 | 62.522 | 70.876 | 64.967 | 59.146 | 60.744 | 102.05 | 106.411 | 86.668 | 7.716 | 7.276 | 6.982 | 7.602 | 5.944 | 6.421 | 6.426 | 5.288 | 3.716 | 3.425 | 8.533 | 7.435 | 9.033 | 7.552 | 3.998 | 4.118 | 3.507 | 3.245 | 4.968 | 6.621 | 7.019 | 55.885 | 4.376 | 5.361 | 4.037 | 4.22 | 4.135 | 4.821 | 5.416 | 5.288 | 5.388 | 53.051 | 49.903 | 41.368 | 27.549 | 5.9 | 6.6 | 6.2 | 6.1 | 6.3 | 1.5 | 1.7 | 4.8 | 5.2 | 4.5 | 4 | 4.2 | 4.3 | 10.9 | 2.1 | 16.1 | 1.5 | 2.5 |
Total Current Assets
| 293.72 | 307.948 | 296.694 | 272.484 | 266.206 | 279.428 | 260.841 | 278.74 | 270.845 | 269.832 | 241.242 | 228.226 | 198.269 | 181.544 | 184.31 | 191.963 | 185.582 | 172.546 | 171.429 | 195.039 | 169.641 | 161.805 | 147.522 | 159.513 | 139.724 | 130.199 | 131.886 | 140.755 | 136.291 | 105.31 | 103.212 | 112.18 | 108.467 | 107.413 | 107.054 | 115.279 | 138.668 | 148.471 | 163.31 | 195.239 | 195.853 | 179.511 | 182.6 | 243.58 | 233.977 | 247.785 | 253.474 | 236.138 | 271.18 | 248.859 | 219.922 | 226.923 | 234.343 | 235.793 | 238.333 | 216.7 | 230.211 | 213.74 | 202.158 | 179.805 | 196.491 | 222.552 | 244.272 | 282.031 | 296.32 | 272.988 | 245.062 | 243.884 | 221.648 | 219.242 | 218.133 | 237.514 | 204.845 | 191.755 | 197.156 | 196.337 | 206.378 | 202.013 | 190.088 | 189.99 | 162.684 | 149.349 | 141.754 | 141.755 | 157.125 | 157.588 | 150.362 | 158.907 | 176.919 | 166.706 | 165.459 | 168.761 | 188.388 | 186.519 | 171.173 | 166.505 | 175.106 | 158.861 | 142.139 | 121.6 | 131.6 | 121.6 | 124.3 | 121.1 | 116.1 | 97.7 | 92.7 | 71.7 | 75.4 | 67.5 | 71.3 | 63.1 | 67.8 | 65.3 | 43.8 | 39.7 | 33.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 233.423 | 232.842 | 232.301 | 232.11 | 229.417 | 228.612 | 226.06 | 226.29 | 218.394 | 220.279 | 220.132 | 219.773 | 143.926 | 143.529 | 143.651 | 140.997 | 140.71 | 138.434 | 136.993 | 99.631 | 99.44 | 100.285 | 102.397 | 103.447 | 107.907 | 74.43 | 78.349 | 78.756 | 79.043 | 116.213 | 116.848 | 118.101 | 120.164 | 121.568 | 130.198 | 131.848 | 132.64 | 133.362 | 132.848 | 132.595 | 132.097 | 134.235 | 133.303 | 143.061 | 162.616 | 162.191 | 158.796 | 152.545 | 150.702 | 152.612 | 153.225 | 152.846 | 152.156 | 171.661 | 174.895 | 171.766 | 170.937 | 168.408 | 165.243 | 163.432 | 176.364 | 204.78 | 198.195 | 194.035 | 189.772 | 188.895 | 184.207 | 179.977 | 176.296 | 168.456 | 165.328 | 160.776 | 133.574 | 129.393 | 121.421 | 117.369 | 114.618 | 112.729 | 109.429 | 116.716 | 115.44 | 112.895 | 111.71 | 110.965 | 102.842 | 102.03 | 101.057 | 99.55 | 74.328 | 74.029 | 72.564 | 71.223 | 70.081 | 67.192 | 91.612 | 90.996 | 89.337 | 102.045 | 100.656 | 101.2 | 98 | 95 | 88.5 | 87.1 | 82.1 | 81.3 | 73.5 | 57.4 | 44.7 | 39.2 | 36.2 | 34.6 | 30.6 | 32 | 21.5 | 24.1 | 22.9 |
Goodwill
| 55.504 | 55.504 | 55.504 | 55.504 | 55.504 | 55.504 | 55.504 | 55.504 | 55.504 | 53.684 | 53.684 | 53.684 | 22.985 | 22.985 | 22.985 | 22.985 | 22.985 | 22.985 | 22.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.282 | 5.282 | 21.348 | 21.348 | 21.348 | 25.76 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.599 | 21.748 | 21.896 | 22.044 | 22.174 | 22.328 | 22.482 | 0 | 22.785 | 22.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 28.05 | 29.058 | 30.066 | 31.074 | 32.117 | 33.16 | 34.203 | 35.264 | 36.334 | 37.073 | 38.182 | 39.376 | 9.571 | 9.887 | 10.202 | 10.518 | 11.116 | 11.424 | 11.997 | 1.431 | 0 | 0 | 0 | 1.553 | 0 | 0 | 0 | 1.903 | 0 | 0 | 0 | 2.398 | 0 | 0 | 0 | 2.921 | 0 | 0 | 0 | 3.445 | 0 | 0 | 0 | 3.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.451 | 0 | 0 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 0 | 21.451 | 21.599 | 21.748 | 0 | 22.044 | 22.174 | 22.328 | 22.482 | 22.6 | 22.8 | 22.9 | 23.1 | 23.2 | 20.2 | 19.3 | 19.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 83.554 | 84.562 | 85.57 | 86.578 | 87.621 | 88.664 | 89.707 | 90.768 | 91.838 | 90.757 | 91.866 | 93.06 | 32.556 | 32.872 | 33.187 | 33.503 | 34.101 | 34.409 | 34.982 | 1.431 | 0 | 0 | 0 | 1.553 | 0 | 0 | 0 | 1.903 | 0 | 0 | 0 | 2.398 | 0 | 0 | 0 | 2.921 | 0 | 0 | 5.282 | 8.727 | 21.348 | 21.348 | 21.348 | 29.727 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 20.478 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.599 | 21.748 | 21.896 | 22.044 | 22.174 | 22.328 | 22.482 | 22.6 | 22.8 | 22.9 | 23.1 | 23.2 | 20.2 | 19.3 | 19.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -11.159 | -10.863 | 0 | -11.639 | -11.834 | 0 | -0.394 | 0 | -11.285 | -11.37 | -0.384 | -12.391 | -12.548 | -12.75 | 0 | -14.611 | -12.202 | -10.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.218 | 0 | -5.43 | -5.765 | -4.137 | 0 | -5.277 | -6.477 | -6.405 | 0 | -4.886 | -5.677 | 0 | 0 | -7.481 | 0 | -5.402 | 0 | -15.314 | -19.027 | -19.116 | 0 | -20.709 | -3.849 | -3.635 | 0 | -5.161 | -4.65 | -3.864 | 0 | -3.903 | -4.071 | -4.46 | 0 | -2.614 | -2.278 | -2.365 | -1.543 | -2.57 | -2.895 | -2.255 | -2.619 | -2.154 | -1.481 | -1.732 | 0 | -2.404 | -2.404 | -2.267 | 0 | -2.375 | -2.132 | -1.98 | 0 | -1.489 | -1.489 | -1.489 | -1.489 | -1.502 | -1.502 | -1.502 | 0 | -1.794 | -1.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 11.159 | 10.863 | 0.37 | 11.639 | 11.834 | 12.045 | 0.394 | 10.982 | 11.285 | 11.37 | 0.384 | 12.391 | 12.548 | 12.75 | 0 | 14.611 | 12.202 | 10.293 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.233 | 0.354 | 0 | 0.082 | 0.193 | 1.044 | 0 | 2.461 | 5.344 | 5.473 | 0 | 4.9 | 4.819 | 6.218 | 0 | 5.43 | 5.765 | 4.137 | 0 | 5.277 | 6.477 | 6.405 | 0 | 4.886 | 5.677 | 0 | 0 | 7.481 | 0 | 5.402 | 0 | 15.314 | 19.027 | 19.116 | 0 | 20.709 | 3.849 | 3.635 | 0 | 5.161 | 4.65 | 3.864 | 0 | 3.903 | 4.071 | 4.46 | 0 | 2.614 | 2.278 | 2.365 | 1.543 | 2.57 | 2.895 | 2.255 | 2.619 | 2.154 | 1.481 | 1.732 | 0 | 2.404 | 2.404 | 2.267 | 0 | 2.375 | 2.132 | 1.98 | 0 | 1.489 | 1.489 | 1.489 | 1.489 | 1.502 | 1.502 | 1.502 | 0 | 1.794 | 1.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6.493 | 6.393 | 6.735 | 6.339 | 5.844 | 6.034 | -6.274 | 5.542 | -5.582 | 5.715 | 6.281 | 6.62 | 6.216 | 6.164 | 6.167 | 6.552 | 6.432 | 6.323 | 5.709 | 14.144 | 16.232 | 16.962 | 16.606 | 6.837 | 9.526 | 9.067 | 9.138 | 8.91 | 10.509 | 10.799 | 10.01 | 8.876 | 9.177 | 6.456 | 6.485 | 9.332 | 7.211 | 8.014 | 19.313 | 15.321 | 19.698 | 20.726 | 25.345 | 17.091 | 16.642 | 14.867 | 13.166 | 13.261 | 12.68 | 13.091 | 13.883 | 13.126 | 15.565 | 20.205 | 25.11 | 25.288 | 26.883 | 26.663 | 27.407 | 26.549 | 27.181 | 12.728 | 12.473 | 11.917 | 8.164 | 8.131 | 8.229 | 8.251 | 5.67 | 5.304 | 4.894 | 4.71 | 4.081 | 4.115 | 3 | 3.328 | 3.409 | 5.791 | 5.602 | 7.246 | 7.503 | 7.395 | 7.11 | 5.839 | 5.464 | 6.898 | 7.206 | 6.824 | 7.594 | 6.293 | 5.411 | 5.147 | 4.08 | 3.864 | 3.737 | 3.612 | 2.699 | 2.705 | 2.764 | 2.9 | 2.7 | 2.7 | 2.6 | 2.8 | 2.5 | 3.1 | 2.9 | 3 | 6.7 | 4.3 | 3.8 | 3.7 | 3.9 | 1.6 | 3.6 | 0.7 | 0.8 |
Total Non-Current Assets
| 323.47 | 323.797 | 324.606 | 325.397 | 322.882 | 323.31 | 321.538 | 322.6 | 315.632 | 316.751 | 318.279 | 319.453 | 182.698 | 182.565 | 183.005 | 181.052 | 181.243 | 179.166 | 177.684 | 115.206 | 115.672 | 117.247 | 119.003 | 111.837 | 117.5 | 83.73 | 87.841 | 89.569 | 89.634 | 127.205 | 127.902 | 129.375 | 131.802 | 133.368 | 142.156 | 144.101 | 144.751 | 146.195 | 157.443 | 156.643 | 173.143 | 176.309 | 179.996 | 189.879 | 199.736 | 197.536 | 192.44 | 186.284 | 183.86 | 186.181 | 187.586 | 186.45 | 188.199 | 212.344 | 221.456 | 218.505 | 219.271 | 216.522 | 214.101 | 211.432 | 224.996 | 238.959 | 232.119 | 227.403 | 219.387 | 218.477 | 213.887 | 209.679 | 203.417 | 195.211 | 191.673 | 186.937 | 159.106 | 154.959 | 145.872 | 142.148 | 139.478 | 139.971 | 136.482 | 145.413 | 144.394 | 141.741 | 140.271 | 138.255 | 129.757 | 130.379 | 129.714 | 127.825 | 103.373 | 101.773 | 99.426 | 97.821 | 95.76 | 92.804 | 117.245 | 116.652 | 114.21 | 127.078 | 125.902 | 126.7 | 123.5 | 120.6 | 114.2 | 113.1 | 104.8 | 103.7 | 95.7 | 60.4 | 51.4 | 43.5 | 40 | 38.3 | 34.5 | 33.6 | 25.1 | 24.8 | 23.7 |
Total Assets
| 617.19 | 631.745 | 621.3 | 597.881 | 589.088 | 602.738 | 582.379 | 601.34 | 586.477 | 586.583 | 559.521 | 547.679 | 380.967 | 364.109 | 367.315 | 373.015 | 366.825 | 351.712 | 349.113 | 310.245 | 285.313 | 279.052 | 266.525 | 271.35 | 257.224 | 213.929 | 219.727 | 230.324 | 225.925 | 232.515 | 231.114 | 241.555 | 240.269 | 240.781 | 249.21 | 259.38 | 283.419 | 294.666 | 320.753 | 351.882 | 368.996 | 355.82 | 362.596 | 433.459 | 433.713 | 445.321 | 445.914 | 422.422 | 455.04 | 435.04 | 407.508 | 413.373 | 422.542 | 448.137 | 459.789 | 435.205 | 449.482 | 430.262 | 416.259 | 391.237 | 421.487 | 461.511 | 476.391 | 509.434 | 515.707 | 491.465 | 458.949 | 453.563 | 425.065 | 414.453 | 409.806 | 424.451 | 363.951 | 346.714 | 343.028 | 338.485 | 345.856 | 341.984 | 326.57 | 335.403 | 307.078 | 291.09 | 282.025 | 280.01 | 286.882 | 287.967 | 280.076 | 286.732 | 280.292 | 268.479 | 264.885 | 266.582 | 284.148 | 279.323 | 288.418 | 283.157 | 289.316 | 285.939 | 268.041 | 248.3 | 255.1 | 242.2 | 238.5 | 234.2 | 220.9 | 201.4 | 188.4 | 132.1 | 126.8 | 111 | 111.3 | 101.4 | 102.3 | 98.9 | 68.9 | 64.5 | 56.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 20.356 | 24.508 | 26.365 | 31.142 | 31.156 | 26.721 | 24.885 | 26.968 | 40.444 | 49.64 | 36.953 | 32.267 | 20.148 | 15.46 | 13.26 | 12.993 | 13.702 | 13.014 | 17.933 | 15.493 | 7.626 | 12.694 | 15.524 | 19.784 | 19.291 | 5.568 | 4.46 | 7.521 | 3.699 | 7.62 | 3.627 | 5.267 | 4.979 | 4.976 | 3.739 | 4.739 | 10.463 | 14.598 | 9.421 | 15.48 | 21.978 | 16.638 | 20.924 | 21.731 | 22.063 | 29.528 | 33.598 | 21.042 | 24.421 | 30.686 | 21.444 | 20.248 | 27.996 | 19.478 | 40.332 | 28.463 | 31.368 | 25.059 | 32.225 | 30.039 | 27.015 | 24.429 | 26.127 | 34.109 | 58.802 | 52.561 | 32.523 | 44.198 | 20.229 | 29.717 | 28.939 | 50.865 | 48.092 | 36.22 | 38.215 | 28.914 | 38.498 | 30.2 | 36.654 | 44.535 | 29.866 | 27.028 | 24.749 | 24.387 | 24.544 | 22.653 | 22.411 | 31.098 | 27.992 | 25.404 | 23.551 | 28.121 | 26.154 | 30.659 | 20.748 | 28.055 | 36.899 | 34.03 | 27.162 | 17.6 | 24.4 | 22.7 | 18.5 | 23.5 | 27.1 | 20.3 | 20.5 | 8.1 | 11.4 | 13 | 9.1 | 9.9 | 9.1 | 10.4 | 6.5 | 9.7 | 7.7 |
Short Term Debt
| 21.118 | 20.972 | 20.89 | 17.41 | 20.554 | 20.53 | 20.01 | 15.458 | 12.975 | 9.538 | 9.538 | 4.704 | 4.802 | 4.812 | 7.895 | 10.28 | 5.435 | 5.473 | 5.361 | 2.062 | 0 | 0 | 0 | 0.832 | 0.86 | 0.8 | 0.794 | 0.636 | 0.488 | 0.516 | 0.576 | 0.65 | 0.716 | 0.384 | 0.366 | 0.34 | 6.723 | 0.178 | 1.927 | 2.17 | 0.998 | 0.974 | 4.521 | 7.93 | 10.134 | 10.372 | 9.012 | 9.009 | 8.98 | 60.975 | 9.012 | 9.072 | 9.102 | 79.651 | 6.816 | 6.801 | 6.628 | 6.457 | 6.289 | 6.122 | 9.27 | 7.286 | 6.555 | 6.543 | 6.53 | 6.518 | 6.506 | 5.851 | 4.412 | 4.402 | 12.178 | 9.663 | 9.571 | 9.313 | 9.321 | 9.361 | 47.12 | 55.033 | 32.03 | 40.199 | 33.701 | 26.834 | 25.989 | 12.036 | 44.478 | 49.673 | 1.236 | 1.088 | 1.066 | 1.044 | 13.436 | 13.873 | 27.671 | 11.797 | 64.95 | 56.144 | 51.453 | 58.192 | 46.408 | 42.6 | 45.6 | 39.2 | 41 | 37.9 | 30.2 | 21.4 | 8.7 | 9.4 | 30 | 12.8 | 18.1 | 9.8 | 27.8 | 25.2 | 9.1 | 4.5 | 13.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.537 | 0 | 0 | 0 | 2.353 | 0 | 0 | 0 | 0.898 | 0 | 0.078 | 0 | 1.096 | 0.341 | 0.349 | 3.441 | 3.413 | 8.208 | 6.769 | 3.925 | 5.031 | 3.888 | 6.333 | 11.474 | 1.073 | 1.339 | 0 | 0 | 0 | 4.982 | 0 | 0 | 0 | 0 | 0 | 11.382 | 15.299 | 10.284 | 5.657 | 6.034 | 3.412 | 5.382 | 4.372 | 4.801 | 3.412 | 1.612 | 1.97 | 2.815 | 2.885 | 4.698 | 3.455 | 2.861 | 5.889 | 0.078 | 0 | 0.344 | 1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 1.274 | 2.654 | 2.822 | 1.453 | 0 | 0 | 0 | 0 | 0 | 0 | 2.129 | 2.129 | 2.129 | 2.129 | 1.459 | 1.459 | 2.244 | 0 | 3.094 | 2.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 28.897 | 37.105 | 18.596 | 21.45 | 17.264 | 26.99 | 25.794 | 17.456 | 16.243 | 8.127 | 4.09 | 2.623 | 5.388 | 2.722 | 2.034 | 6.189 | 4.54 | 4.731 | 7.882 | 12.281 | 10.862 | 13.986 | 4.53 | 3.745 | 0.802 | 0.184 | 1.155 | 2.599 | 0.291 | 1.012 | 0.94 | 2.038 | 4.147 | 0.929 | 3.771 | 0.52 | 0.695 | 0.933 | 1.462 | 2.835 | 1.312 | 5.371 | 18.215 | 8.26 | 4.005 | 3.635 | 2.792 | 6.478 | 51.734 | 40.805 | 21.579 | 19.175 | 21.533 | 18.388 | 12.553 | 11.448 | 12.957 | 11.057 | 12.691 | 11.63 | 11.483 | 8.854 | 10.311 | 4.535 | 0 | 0 | 0 | 4.061 | 0 | 0 | 0 | 3.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.868 | 0 | 0 | 0 | 2.233 | 0 | 0 | 0 | 1.98 | 0 | 7.276 | 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
| 16.297 | 13.044 | 12.355 | 47.184 | 13.989 | 16.098 | 15.06 | 53.914 | 44.079 | 20.416 | 15.188 | 24.498 | 13.112 | 11.003 | 14.259 | 16.439 | 14.046 | 11.876 | 11.072 | 10.193 | 12.174 | 10.725 | 8.916 | 4.778 | 5.219 | 4.213 | 4.356 | 5.347 | 7.369 | 7.115 | 6.564 | 10.26 | 11.228 | 14.851 | 15.818 | 13.078 | 1.7 | 3.606 | 6.64 | 4.04 | 7.725 | 9.448 | 18.933 | 17.489 | 26.315 | 29.418 | 37.478 | 43.612 | 55.509 | 44.486 | 25.943 | 23.05 | 32.628 | 37.272 | 16.474 | 10.957 | 12.764 | 20.518 | 14.453 | 17.888 | 18.665 | 6.095 | 8.998 | 14.719 | 15.758 | 13.95 | 11.028 | 9.426 | 12.853 | 10.285 | 8.907 | 4.354 | 9.413 | 8.962 | 7.904 | 6.116 | 7.726 | 7.766 | 8.414 | 7.324 | 11.318 | 7.645 | 6.345 | 31.655 | 4.192 | 3.822 | 5.547 | 8.024 | 12.243 | 9.738 | 10.258 | 8.494 | 8.921 | 16.36 | 6.134 | 4.417 | 9.168 | 5.315 | 6.849 | 4.9 | 5.306 | 4.501 | 9 | 5.5 | 6.5 | 5.2 | 6 | 3.1 | 4.4 | 7 | 8.1 | 7.7 | 8.4 | 7.2 | 3.9 | 3 | 2 |
Total Current Liabilities
| 91.849 | 100.711 | 83.273 | 96.194 | 87.861 | 95.124 | 90.358 | 90.839 | 97.498 | 91.776 | 69.724 | 64.092 | 45.343 | 35.576 | 35.414 | 45.901 | 37.723 | 35.094 | 41.826 | 41.566 | 30.662 | 37.405 | 28.97 | 31.492 | 26.586 | 11.165 | 11.117 | 17.001 | 12.021 | 16.572 | 11.995 | 18.555 | 21.769 | 20.56 | 23.364 | 21.57 | 27.094 | 25.151 | 21.913 | 29.556 | 34.589 | 33.393 | 55.852 | 48.223 | 55.946 | 67.037 | 75.627 | 68.746 | 93.892 | 136.147 | 56.399 | 56.309 | 69.726 | 136.401 | 75.004 | 61.52 | 61.044 | 57.691 | 59.001 | 57.461 | 60.332 | 42.182 | 46.481 | 58.783 | 82.702 | 74.999 | 52.872 | 62.36 | 42.192 | 47.859 | 52.885 | 70.771 | 67.154 | 54.495 | 55.784 | 45.909 | 93.344 | 92.999 | 77.098 | 92.058 | 74.885 | 61.507 | 58.357 | 70.732 | 76.036 | 77.601 | 29.194 | 40.21 | 41.301 | 36.186 | 47.245 | 50.488 | 64.875 | 60.945 | 93.961 | 90.745 | 98.979 | 98.996 | 82.663 | 65.1 | 78.4 | 69.4 | 68.5 | 66.9 | 63.8 | 46.9 | 35.2 | 20.6 | 45.8 | 32.8 | 35.3 | 27.4 | 45.3 | 42.8 | 19.5 | 17.2 | 23.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 142.452 | 158.842 | 174.074 | 145.528 | 144.605 | 157.858 | 150.943 | 173.168 | 162.048 | 178.087 | 182.791 | 182.18 | 32.157 | 30.631 | 36.342 | 33.799 | 40.668 | 38.46 | 39.368 | 6.247 | 7.15 | 7.635 | 7.616 | 12.303 | 1.121 | 0.92 | 1.022 | 0.737 | 0.424 | 0.481 | 0.539 | 0.602 | 0.667 | 0.739 | 0.667 | 0.718 | 0.112 | 7.202 | 25.003 | 45.812 | 47.495 | 41.029 | 26.548 | 94.241 | 68.27 | 69.618 | 68.138 | 63.069 | 76.099 | 18.637 | 74.643 | 86.418 | 88.656 | 20.664 | 99.904 | 93.517 | 103.736 | 90.326 | 73.838 | 51.722 | 77.509 | 74.64 | 88.271 | 114.444 | 109.245 | 102.052 | 101.155 | 38.921 | 40.547 | 40.71 | 46.725 | 18.416 | 53.018 | 84.751 | 85.925 | 94.931 | 58.589 | 58.599 | 64.146 | 59.689 | 54.733 | 54.977 | 50.681 | 35.914 | 41.156 | 41.425 | 81.36 | 75.664 | 76.316 | 72.137 | 59.214 | 59.009 | 64.233 | 64.453 | 70.631 | 70.842 | 76.022 | 75.289 | 76.874 | 77 | 75.1 | 75.5 | 76.3 | 76.3 | 76.3 | 78 | 79.9 | 39.9 | 12.4 | 12.9 | 13.8 | 14.4 | 14.5 | 15.5 | 11.4 | 12 | 21 |
Deferred Revenue Non-Current
| 0 | 82.919 | 84.211 | 91.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.888 | 0 | 0 | 0 | -0.068 | 0 | -0.233 | 0 | -0.941 | 0 | 0 | 0 | -1.282 | 0 | 0 | 0 | -5.124 | 0 | 0 | 0 | -14.015 | -12.208 | -12.25 | -12.879 | 11.842 | -18.957 | -17.319 | -17.131 | -15.254 | 0 | -20.484 | 0 | 20.588 | 0 | 0 | 0 | 25.694 | 0 | 0 | 0 | 37.776 | 0 | -38.995 | 0 | 37.776 | 0 | 0 | 0 | 33.773 | 0 | 0 | 0 | 29.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.382 | 0 | 0 | 0 | 15.308 | 0 | 0 | 0 | 13.204 | 0 | 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
| 10.856 | 11.159 | 10.863 | 10.942 | 11.639 | 11.834 | 12.045 | 11.402 | 10.982 | 11.285 | 11.37 | 10.984 | 12.391 | 12.548 | 12.75 | 12.481 | 14.611 | 12.202 | 10.293 | 4.265 | 0 | 0 | 0 | 0.068 | 0.067 | 0.233 | 0.354 | 0.941 | 0.082 | 0.193 | 1.044 | 1.282 | 2.461 | 5.344 | 5.473 | 5.124 | 11.012 | 14.235 | 14.194 | 14.015 | 12.208 | 12.25 | 12.879 | 11.842 | 18.957 | 17.319 | 17.131 | 15.254 | 19.655 | 20.484 | 21.102 | 20.588 | 16.811 | 26.958 | 26.568 | 25.694 | 29.103 | 27.62 | 27.641 | 27.687 | 27.179 | 38.995 | 38.498 | 37.776 | 34.622 | 34.52 | 34.562 | -33.773 | 32.139 | 31.174 | 30.433 | 29.499 | 22.903 | 25.302 | 25.012 | 23.786 | 23.439 | 23.833 | 23.052 | 23.052 | 20.382 | 20.382 | 20.382 | 20.382 | 16.677 | 15.308 | 15.308 | 15.308 | 13.344 | 13.344 | 13.204 | 13.204 | 13.504 | 13.504 | 13.504 | 13.504 | 8.974 | 8.974 | 8.974 | 9 | 8.1 | 7.7 | 7.2 | 7.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0.7 | 1.5 | 1.5 | 1.5 | 1.1 |
Other Non-Current Liabilities
| 9.673 | 9.85 | 10.476 | 4.857 | 9.845 | 9.321 | 7.956 | 7.657 | 7.272 | 8.491 | 8.638 | 7.04 | 10.767 | 10.642 | 10.472 | 11.208 | 10.131 | 10.448 | 8.621 | 10.009 | 11.748 | 9.57 | 9.151 | 8.897 | 10.814 | 10.783 | 10.967 | 12.322 | 10.956 | 11.1 | 11.849 | 13.185 | 12.321 | 17.794 | 17.999 | 19.532 | 14.379 | 16.07 | 16.119 | 30.879 | 15.742 | 16.197 | 16.219 | 17.303 | 13.301 | 16.002 | 16.181 | 31.175 | 11.3 | 9.823 | 9.823 | -10.797 | 8.739 | 8.827 | 8.834 | -16.866 | 8.187 | 8.13 | 8.122 | 8.068 | 8.377 | 8.551 | 8.396 | -19.713 | 5.803 | 7.684 | 7.147 | 62.227 | 61.288 | 51.706 | 43.164 | 15.941 | 46.579 | 12.101 | 14.078 | 14.394 | 14.546 | 14.736 | 15.061 | 16.452 | 16.713 | 18.114 | 19.704 | 0.949 | 23.65 | 26.362 | 27.38 | 13.09 | 23.991 | 24.476 | 25.06 | 12.432 | 24.773 | 27.07 | 0.217 | 0.217 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 162.981 | 179.851 | 195.413 | 161.327 | 166.089 | 179.013 | 170.944 | 192.227 | 180.302 | 197.863 | 202.799 | 200.204 | 55.315 | 53.821 | 59.564 | 57.488 | 65.41 | 61.11 | 58.102 | 20.521 | 18.898 | 17.205 | 16.767 | 21.268 | 12.002 | 11.936 | 12.343 | 13.059 | 11.462 | 11.774 | 13.432 | 13.787 | 15.449 | 18.533 | 18.666 | 20.25 | 25.503 | 37.507 | 55.316 | 76.691 | 75.445 | 69.476 | 55.646 | 123.386 | 100.528 | 102.939 | 101.45 | 94.244 | 107.054 | 48.944 | 105.568 | 116.797 | 114.206 | 56.449 | 135.306 | 128.039 | 141.026 | 126.076 | 109.601 | 87.477 | 113.065 | 122.186 | 135.165 | 159.09 | 149.67 | 144.256 | 142.864 | 134.921 | 133.974 | 123.59 | 120.322 | 122.854 | 122.5 | 122.154 | 125.015 | 133.111 | 96.574 | 97.168 | 102.259 | 99.193 | 91.828 | 93.473 | 90.767 | 77.627 | 81.483 | 83.095 | 124.048 | 119.37 | 113.651 | 109.957 | 97.478 | 97.849 | 102.51 | 105.027 | 84.352 | 84.563 | 84.996 | 84.263 | 85.848 | 86 | 83.4 | 83.4 | 83.6 | 83.6 | 77.1 | 78.7 | 80.7 | 40.7 | 12.6 | 13.2 | 13.9 | 14.3 | 15.2 | 17 | 12.9 | 13.6 | 22.1 |
Total Liabilities
| 254.83 | 280.562 | 278.686 | 257.521 | 253.95 | 274.137 | 261.302 | 283.066 | 277.8 | 289.639 | 272.523 | 264.296 | 100.658 | 89.397 | 94.978 | 103.389 | 103.133 | 96.204 | 99.928 | 62.087 | 49.56 | 54.61 | 45.737 | 52.76 | 38.588 | 23.101 | 23.46 | 30.06 | 23.483 | 28.346 | 25.427 | 32.342 | 37.218 | 39.093 | 42.03 | 41.82 | 52.597 | 62.658 | 77.229 | 106.247 | 110.034 | 102.869 | 111.498 | 171.609 | 156.474 | 169.976 | 177.077 | 162.99 | 200.946 | 185.091 | 161.967 | 173.106 | 183.932 | 192.85 | 210.31 | 189.559 | 202.07 | 183.767 | 168.602 | 144.938 | 173.397 | 164.368 | 181.646 | 217.873 | 232.372 | 219.255 | 195.736 | 197.281 | 176.166 | 171.449 | 173.207 | 193.625 | 189.654 | 176.649 | 180.799 | 179.02 | 189.918 | 190.167 | 179.357 | 191.251 | 166.713 | 154.98 | 149.124 | 148.359 | 157.519 | 160.696 | 153.242 | 159.58 | 154.952 | 146.143 | 144.723 | 148.337 | 167.385 | 165.972 | 178.313 | 175.308 | 183.975 | 183.259 | 168.511 | 151.1 | 161.8 | 152.8 | 152.1 | 150.5 | 140.9 | 125.6 | 115.9 | 61.3 | 58.4 | 46 | 49.2 | 41.7 | 60.5 | 59.8 | 32.4 | 30.8 | 45.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.099 | 0.099 | 0.099 | 0.1 | 0.1 | 0.1 | 0.1 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0.098 | 0.098 | 0.098 | 0.098 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.096 | 0.095 | 0.095 | 0.095 | 0.095 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.094 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.092 | 0.092 | 0.092 | 0.092 | 0.092 | 0.092 | 0.092 | 0.091 | 0.091 | 0.09 | 0.089 | 0.089 | 0.089 | 0.069 | 0.069 | 0.068 | 0.068 | 0.068 | 0.068 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.064 | 0.064 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 236.235 | 225.982 | 217.363 | 212.125 | 206.681 | 200.863 | 193.415 | 191.053 | 183.092 | 173.136 | 163.463 | 159.904 | 157.633 | 152.687 | 150.556 | 148.381 | 143.16 | 135.893 | 129.895 | 129.331 | 117.315 | 106.568 | 103.594 | 101.194 | 101.046 | 73.245 | 78.931 | 81.757 | 83.915 | 85.984 | 88.052 | 91.92 | 86.086 | 85.358 | 91.6 | 101.183 | 114.876 | 116.391 | 128.47 | 130.571 | 144.567 | 139.546 | 138.568 | 148.458 | 165.464 | 164.448 | 158.887 | 149.381 | 144.871 | 141.475 | 137.871 | 133.137 | 131.67 | 149.435 | 144.06 | 140.494 | 142.28 | 141.587 | 142.984 | 141.928 | 143.839 | 193.316 | 190.893 | 188.263 | 179.635 | 169.408 | 161.008 | 155.962 | 150.395 | 145.326 | 139.664 | 135.13 | 132.538 | 128.459 | 121.136 | 118.498 | 115.107 | 111.131 | 107.703 | 105.112 | 100.866 | 96.928 | 93.882 | 92.735 | 91.378 | 89.323 | 88.886 | 89.204 | 86.876 | 83.871 | 81.784 | 79.945 | 77.641 | 74.229 | 71.09 | 68.834 | 66.21 | 63.569 | 60.504 | 58.1 | 54.5 | 50.6 | 47.5 | 44.9 | 41.5 | 37.2 | 34 | 32.3 | 29.9 | 26.6 | 23.6 | 21.2 | 18.8 | 16.1 | 13.5 | 10.8 | 5.7 |
Accumulated Other Comprehensive Income/Loss
| -1.156 | -0.918 | -0.905 | -0.96 | -0.951 | -0.924 | -0.916 | -0.789 | -1.2 | -1.808 | -1.967 | -1.682 | -1.706 | -1.76 | -1.805 | -1.866 | -1.797 | -1.841 | -1.71 | -1.814 | -1.71 | -1.733 | -1.76 | -1.536 | -1.342 | -1.349 | -1.396 | -1.445 | -1.188 | -1.293 | -1.388 | -1.483 | -1.338 | -1.455 | -1.57 | -1.538 | -1.522 | -1.646 | -1.739 | -1.833 | -1.07 | -1.178 | -1.195 | -1.261 | -1.986 | -1.989 | -2.097 | -2.273 | -2.243 | -2.134 | -2.206 | -2.312 | -1.347 | -2.307 | -2.456 | -2.519 | -2.367 | -2.393 | -2.576 | -2.59 | -2.666 | -2.923 | -2.923 | -2.923 | -1.52 | -1.52 | -1.52 | -1.52 | -1.696 | -1.696 | -1.696 | -1.696 | -2.074 | -2.074 | -2.074 | -2.074 | -1.934 | -1.934 | -1.934 | -1.934 | -0.817 | -0.817 | -0.817 | -0.817 | -1.689 | -1.689 | -1.689 | -1.689 | -1.138 | -1.138 | -1.138 | -1.138 | -0.217 | -0.217 | -0.217 | -0.217 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 127.182 | 126.02 | 126.057 | 129.095 | 129.308 | 128.562 | 128.478 | 127.911 | 126.686 | 125.517 | 125.403 | 125.062 | 124.283 | 123.686 | 123.487 | 123.013 | 122.231 | 121.358 | 120.902 | 120.544 | 120.051 | 119.51 | 118.857 | 118.835 | 118.835 | 118.835 | 118.635 | 119.856 | 119.619 | 119.382 | 118.927 | 118.68 | 118.207 | 117.689 | 117.054 | 117.819 | 117.372 | 117.167 | 116.697 | 116.802 | 115.37 | 114.488 | 113.63 | 114.559 | 113.667 | 112.792 | 111.953 | 112.23 | 111.372 | 110.514 | 109.782 | 109.348 | 108.193 | 108.066 | 107.782 | 107.578 | 107.406 | 107.208 | 107.156 | 152.131 | 106.825 | 106.658 | 106.683 | 145.187 | 105.128 | 104.23 | 103.634 | 101.749 | 100.11 | 99.285 | 98.542 | 97.303 | 43.764 | 43.611 | 43.099 | 42.973 | 42.697 | 42.552 | 41.377 | 40.907 | 40.25 | 39.933 | 39.77 | 39.667 | 39.608 | 39.572 | 39.572 | 39.572 | 39.537 | 39.538 | 39.451 | 39.373 | 39.274 | 39.274 | 39.167 | 39.167 | 39.066 | 39.047 | 38.962 | 39 | 38.8 | 38.8 | 38.9 | 38.8 | 38.5 | 38.6 | 38.5 | 38.5 | 38.5 | 38.4 | 38.5 | 38.5 | 23 | 23 | 23 | 22.9 | 5.8 |
Total Shareholders Equity
| 362.36 | 351.183 | 342.614 | 340.36 | 335.138 | 328.601 | 321.077 | 318.274 | 308.677 | 296.944 | 286.998 | 283.383 | 280.309 | 274.712 | 272.337 | 269.626 | 263.692 | 255.508 | 249.185 | 248.158 | 235.753 | 224.442 | 220.788 | 218.59 | 218.636 | 190.828 | 196.267 | 200.264 | 202.442 | 204.169 | 205.687 | 209.213 | 203.051 | 201.688 | 207.18 | 217.56 | 230.822 | 232.008 | 243.524 | 245.635 | 258.962 | 252.951 | 251.098 | 261.85 | 277.239 | 275.345 | 268.837 | 259.432 | 254.094 | 249.949 | 245.541 | 240.267 | 238.61 | 255.287 | 249.479 | 245.646 | 247.412 | 246.495 | 247.657 | 246.299 | 248.09 | 297.143 | 294.745 | 291.561 | 283.335 | 272.21 | 263.213 | 256.282 | 248.899 | 243.004 | 236.599 | 230.826 | 174.297 | 170.065 | 162.229 | 159.465 | 155.938 | 151.817 | 147.213 | 144.152 | 140.365 | 136.11 | 132.901 | 131.651 | 129.363 | 127.271 | 126.834 | 127.152 | 125.34 | 122.336 | 120.162 | 118.245 | 116.763 | 113.351 | 110.105 | 107.849 | 105.341 | 102.68 | 99.53 | 97.2 | 93.3 | 89.4 | 86.4 | 83.7 | 80 | 75.8 | 72.5 | 70.8 | 68.4 | 65 | 62.1 | 59.7 | 41.8 | 39.1 | 36.5 | 33.7 | 11.5 |
Total Equity
| 362.36 | 351.183 | 342.614 | 340.36 | 335.138 | 328.601 | 321.077 | 318.274 | 308.677 | 296.944 | 286.998 | 283.383 | 280.309 | 274.712 | 272.337 | 269.626 | 263.692 | 255.508 | 249.185 | 248.158 | 235.753 | 224.442 | 220.788 | 218.59 | 218.636 | 190.828 | 196.267 | 200.264 | 202.442 | 204.169 | 205.687 | 209.213 | 203.051 | 201.688 | 207.18 | 217.56 | 230.822 | 232.008 | 243.524 | 245.635 | 258.962 | 252.951 | 251.098 | 261.85 | 277.239 | 275.345 | 268.837 | 259.432 | 254.094 | 249.949 | 245.541 | 240.267 | 238.61 | 255.287 | 249.479 | 245.646 | 247.412 | 246.495 | 247.657 | 246.299 | 248.09 | 297.143 | 294.745 | 291.561 | 283.335 | 272.21 | 263.213 | 256.282 | 248.899 | 243.004 | 236.599 | 230.826 | 174.297 | 170.065 | 162.229 | 159.465 | 155.938 | 151.817 | 147.213 | 144.152 | 140.365 | 136.11 | 132.901 | 131.651 | 129.363 | 127.271 | 126.834 | 127.152 | 125.34 | 122.336 | 120.162 | 118.245 | 116.763 | 113.351 | 110.105 | 107.849 | 105.341 | 102.68 | 99.53 | 97.2 | 93.3 | 89.4 | 86.4 | 83.7 | 80 | 75.8 | 72.5 | 70.8 | 68.4 | 65 | 62.1 | 59.7 | 41.8 | 39.1 | 36.5 | 33.7 | 11.5 |
Total Liabilities & Shareholders Equity
| 617.19 | 631.745 | 621.3 | 597.881 | 589.088 | 602.738 | 582.379 | 601.34 | 586.477 | 586.583 | 559.521 | 547.679 | 380.967 | 364.109 | 367.315 | 373.015 | 366.825 | 351.712 | 349.113 | 310.245 | 285.313 | 279.052 | 266.525 | 271.35 | 257.224 | 213.929 | 219.727 | 230.324 | 225.925 | 232.515 | 231.114 | 241.555 | 240.269 | 240.781 | 249.21 | 259.38 | 283.419 | 294.666 | 320.753 | 351.882 | 368.996 | 355.82 | 362.596 | 433.459 | 433.713 | 445.321 | 445.914 | 422.422 | 455.04 | 435.04 | 407.508 | 413.373 | 422.542 | 448.137 | 459.789 | 435.205 | 449.482 | 430.262 | 416.259 | 391.237 | 421.487 | 461.511 | 476.391 | 509.434 | 515.707 | 491.465 | 458.949 | 453.563 | 425.065 | 414.453 | 409.806 | 424.451 | 363.951 | 346.714 | 343.028 | 338.485 | 345.856 | 341.984 | 326.57 | 335.403 | 307.078 | 291.09 | 282.025 | 280.01 | 286.882 | 287.967 | 280.076 | 286.732 | 280.292 | 268.479 | 264.885 | 266.582 | 284.148 | 279.323 | 288.418 | 283.157 | 289.316 | 285.939 | 268.041 | 248.3 | 255.1 | 242.2 | 238.5 | 234.2 | 220.9 | 201.4 | 188.4 | 132.1 | 126.8 | 111 | 111.3 | 101.4 | 102.3 | 98.9 | 68.9 | 64.5 | 56.8 |