Park-Ohio Holdings Corp.
NASDAQ:PKOH
28.49 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 59.9 | 61.6 | 54.8 | 51.2 | 53.4 | 49.6 | 58.2 | 53.7 | 61.1 | 61.6 | 54.1 | 59.6 | 55.3 | 58.9 | 55 | 50.9 | 51.9 | 56.8 | 56 | 49.8 | 45.3 | 47.5 | 55.7 | 62.9 | 88.4 | 89.2 | 82.8 | 80.7 | 72.7 | 67.5 | 64.3 | 57.7 | 58 | 60.4 | 62 | 62.7 | 50.9 | 46.7 | 58 | 62.5 | 57.4 | 59 | 55.2 | 64.3 | 56.2 | 50.9 | 44.437 | 41.309 | 43.44 | 44.588 | 78.001 | 70.572 | 60.094 | 30.814 | 35.311 | 35.749 | 27.866 | 28.134 | 23.098 | 19.377 | 12.663 | 14.165 | 17.825 | 28.992 | 32.678 | 22.94 | 14.512 | 18.878 | 20.5 | 24.831 | 21.637 | 17.114 | 17.106 | 14.303 | 18.696 | 10.828 | 1.483 | 2.695 | 7.157 | 6.548 | 2.758 | 1.761 | 3.718 | 1.682 | 4.909 | 3.912 | 8.812 | 6.965 | 8.59 | 6.439 | 3.872 | 2.942 | 1.475 | 0.495 | 2.612 | 0.599 | 3.325 | 3.724 | 5.9 | 2.2 | 6.3 | 4.5 | 4.3 | 3.8 | 3.9 | 0.8 | 1.8 | 3.8 | 5.4 | 1.7 | 4.7 | 2.2 | 1.5 | 2.6 | 2.7 | 2.7 | 2.1 | 1.5 | 2.2 | 1 | 1.2 | 1.7 | 0.1 | 1 | 1.1 | 0.5 | 0.1 | 0.1 | 1.9 | 3.1 | 6.3 | 3.3 | 5.3 | 4.7 | 3.8 | 4 | 8 | 4.2 | 1.3 | 2.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.9 | 61.6 | 54.8 | 51.2 | 53.4 | 49.6 | 58.2 | 53.7 | 61.1 | 61.6 | 54.1 | 59.6 | 55.3 | 58.9 | 55 | 50.9 | 51.9 | 56.8 | 56 | 49.8 | 45.3 | 47.5 | 55.7 | 62.9 | 88.4 | 89.2 | 82.8 | 80.7 | 72.7 | 67.5 | 64.3 | 57.7 | 58 | 60.4 | 62 | 62.7 | 50.9 | 46.7 | 58 | 62.5 | 57.4 | 59 | 55.2 | 64.3 | 56.2 | 50.9 | 44.437 | 41.309 | 43.44 | 44.588 | 78.001 | 70.572 | 60.094 | 30.814 | 35.311 | 35.749 | 27.866 | 28.134 | 23.098 | 19.377 | 12.663 | 14.165 | 17.825 | 28.992 | 32.678 | 22.94 | 14.512 | 18.878 | 20.5 | 24.831 | 21.637 | 17.114 | 17.106 | 14.303 | 18.696 | 10.828 | 1.483 | 2.695 | 7.157 | 6.548 | 2.758 | 1.761 | 3.718 | 1.682 | 4.909 | 3.912 | 8.812 | 6.965 | 8.59 | 6.439 | 3.872 | 2.942 | 1.475 | 0.495 | 2.612 | 0.599 | 3.325 | 3.724 | 5.9 | 2.2 | 6.3 | 4.5 | 4.3 | 3.8 | 3.9 | 0.8 | 1.8 | 3.8 | 5.4 | 1.7 | 4.7 | 2.2 | 1.5 | 2.6 | 2.7 | 2.7 | 2.1 | 1.5 | 2.2 | 1 | 1.2 | 1.7 | 0.1 | 1 | 1.1 | 0.5 | 0.1 | 0.1 | 1.9 | 3.1 | 6.3 | 3.3 | 5.3 | 4.7 | 3.8 | 4 | 8 | 4.2 | 1.3 | 2.7 |
Net Receivables
| 327.6 | 344.5 | 323.2 | 265.8 | 256.9 | 256.8 | 271.3 | 285.6 | 294.8 | 299.5 | 310.3 | 253.7 | 243.9 | 247.8 | 305 | 250.8 | 196 | 248.9 | 323 | 285.3 | 288.4 | 287.9 | 330.7 | 287.8 | 287.8 | 272.5 | 242.6 | 231.4 | 223.8 | 225.9 | 194.4 | 200.6 | 200.4 | 238.8 | 225.8 | 251.4 | 248.1 | 249.9 | 234.8 | 212.7 | 204.7 | 193.9 | 174.4 | 185.7 | 175.8 | 174.3 | 162.658 | 182.571 | 195.914 | 206.164 | 158.719 | 144.887 | 147.305 | 146.47 | 126.409 | 137.024 | 119.878 | 120.048 | 104.643 | 122.851 | 123.707 | 132.736 | 191.381 | 206.711 | 194.451 | 223.39 | 197.174 | 197.644 | 189.274 | 195.934 | 181.893 | 184.359 | 187.869 | 180.714 | 153.502 | 171.064 | 154.656 | 167.523 | 145.475 | 151.167 | 142.245 | 129.994 | 100.938 | 106.783 | 108.331 | 107.833 | 101.477 | 123.59 | 109.102 | 108.732 | 99.241 | 108.99 | 114.573 | 122.542 | 117.318 | 120.025 | 122.492 | 130.232 | 112.9 | 116.1 | 105.8 | 101.8 | 95.7 | 93.5 | 94.2 | 96.1 | 86.8 | 82.2 | 68.8 | 65 | 58.8 | 59.8 | 65.5 | 71.7 | 61.8 | 65 | 68.1 | 68.4 | 27.2 | 28.1 | 35.1 | 35.4 | 25.3 | 19.8 | 21.3 | 23.2 | 18.5 | 19.5 | 15.6 | 14.2 | 15 | 17.2 | 18.5 | 19.5 | 21.7 | 21.2 | 19.1 | 20.4 | 20.7 | 25.4 |
Inventory
| 427.8 | 428.5 | 411.1 | 404.2 | 405.9 | 410 | 406.5 | 433 | 413.1 | 401.5 | 382.9 | 386.4 | 364.1 | 333.4 | 310.9 | 305.3 | 315.7 | 330.1 | 327.2 | 324 | 329.8 | 329.7 | 317.8 | 309.4 | 304.8 | 299.7 | 282.8 | 268.3 | 256.5 | 248.6 | 240.6 | 251.4 | 248.9 | 253.4 | 249 | 247.8 | 252.5 | 249.5 | 238.4 | 230.3 | 230.2 | 227.5 | 221.4 | 217.5 | 217.4 | 219.6 | 215.579 | 223.922 | 226.241 | 222.643 | 202.039 | 208.592 | 205.752 | 200.707 | 192.542 | 193.021 | 169.115 | 173.29 | 182.116 | 199.171 | 216.444 | 223.903 | 228.817 | 236.581 | 233.056 | 224.491 | 215.409 | 206.828 | 211.812 | 220.88 | 223.936 | 219.926 | 227.536 | 220.578 | 190.553 | 195.17 | 190.722 | 185.733 | 177.294 | 184.735 | 171.803 | 154.309 | 149.075 | 153.756 | 159.29 | 153.38 | 151.645 | 153.643 | 149.617 | 150.437 | 151.463 | 177.881 | 192.79 | 201.472 | 189.023 | 192.545 | 185.321 | 204.382 | 192.3 | 183.7 | 169.8 | 168.1 | 150.1 | 148.2 | 149.1 | 147.4 | 129.5 | 111.7 | 86.3 | 85.7 | 83.8 | 80.1 | 76.8 | 83.3 | 83.2 | 82.5 | 69.5 | 65.2 | 25.7 | 20.2 | 18.8 | 18.4 | 19.5 | 16.2 | 14.6 | 17.4 | 16.6 | 17.9 | 16.1 | 15.3 | 13.4 | 13.5 | 16.5 | 14.7 | 25.7 | 15.4 | 19.5 | 13.7 | 16.2 | 16.1 |
Other Current Assets
| 48.8 | 49.1 | 35.3 | 141.3 | 127 | 121.2 | 89.2 | 80.4 | 81.7 | 86.3 | 28.2 | 78.8 | 89.8 | 89.1 | 35.5 | 82.1 | 87.4 | 85.1 | 19.5 | 87.1 | 80 | 75.6 | 16.4 | 83.3 | 87.4 | 79.2 | 61.4 | 71.2 | 63.7 | 56.1 | 53.4 | 45.1 | 45.8 | 15.8 | 12.8 | 24.1 | 20 | 18.6 | 22.1 | 13.9 | 21.9 | 18.1 | 20.1 | 21.5 | 22 | 24 | 21.473 | 19.914 | 14.84 | 12.572 | 8.79 | 32.391 | 29.712 | 24.42 | 25.551 | 18.541 | 10.171 | 10.529 | 12.7 | 9.113 | 8.07 | 10.803 | 12.818 | 13.593 | 37.275 | 14.907 | 15.232 | 41.866 | 34.199 | 24.149 | 24.218 | 31.505 | 11.45 | 13.708 | 21.651 | 12.337 | 14.24 | 15.749 | 14.593 | 15.041 | 9.833 | 7.74 | 10.78 | 10.894 | 7.108 | 10.321 | 10.307 | 20.855 | 22.18 | 23.093 | 23.108 | 12.155 | 6.716 | 14.291 | 13.191 | 16.338 | 11.753 | 6.422 | 5.8 | 9.2 | 8.4 | 8.8 | 7.7 | 7.7 | 6.5 | 7.6 | 8.3 | 15.9 | 12.3 | 10.4 | 8.6 | 13 | 11.7 | 12.7 | 12.3 | 2.9 | 1.9 | 2.4 | 1.7 | 1.4 | 1.6 | 1.4 | 1.6 | 0.9 | 0.9 | 1 | 1.2 | 1 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.8 | 4 | 0.8 | 0.6 | 0.7 | 0.6 | 1.8 |
Total Current Assets
| 864.1 | 883.7 | 824.4 | 965 | 952 | 945.6 | 932.4 | 852.7 | 850.7 | 848.9 | 775.5 | 778.5 | 753.1 | 729.2 | 706.4 | 689.1 | 651 | 720.9 | 725.7 | 746.2 | 743.5 | 740.7 | 720.6 | 743.4 | 768.4 | 740.6 | 669.6 | 651.6 | 616.7 | 598.1 | 552.7 | 554.8 | 553.1 | 568.4 | 549.6 | 615 | 600.4 | 593.6 | 582.2 | 545.7 | 540.5 | 524.8 | 496.3 | 508.7 | 491.2 | 488.6 | 463.997 | 489.96 | 503.471 | 508.511 | 468.11 | 466.938 | 453.359 | 412.907 | 390.309 | 392.439 | 350.397 | 360.675 | 350.072 | 369.109 | 382.113 | 415.346 | 460.287 | 507.774 | 519.436 | 507.625 | 464.224 | 499.358 | 489.927 | 499.936 | 485.826 | 461.531 | 452.588 | 437.93 | 393.029 | 389.399 | 361.101 | 371.7 | 344.519 | 357.491 | 326.639 | 293.804 | 264.511 | 273.115 | 279.638 | 275.446 | 272.241 | 305.053 | 289.489 | 288.701 | 277.684 | 301.968 | 315.554 | 338.8 | 322.144 | 329.507 | 322.891 | 344.76 | 316.9 | 311.2 | 290.3 | 283.2 | 257.8 | 253.2 | 253.7 | 251.9 | 226.4 | 213.6 | 172.8 | 162.8 | 155.9 | 155.1 | 155.5 | 170.3 | 160 | 153.1 | 141.6 | 137.5 | 56.8 | 50.7 | 56.7 | 56.9 | 46.5 | 37.9 | 37.9 | 42.1 | 36.4 | 38.5 | 34.2 | 33.2 | 35.2 | 34.7 | 41 | 39.7 | 55.2 | 41.4 | 47.2 | 39 | 38.8 | 46 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 227.9 | 228.9 | 229.6 | 229.3 | 232.6 | 233 | 235.8 | 289.1 | 284.5 | 292.3 | 292.5 | 299.3 | 300 | 302 | 305.2 | 297.6 | 292 | 292 | 301.9 | 295.9 | 296.7 | 292.6 | 219.4 | 205.6 | 198.4 | 196.4 | 177 | 171.2 | 171.9 | 168.8 | 167.1 | 148.8 | 148.6 | 149.8 | 151.3 | 153 | 148.6 | 144.3 | 141.1 | 116.6 | 116.9 | 114.6 | 115.4 | 110.8 | 110.2 | 100.5 | 100.431 | 99.898 | 92.032 | 83.01 | 61.81 | 63.754 | 67.573 | 67.156 | 68.783 | 71.853 | 70.229 | 73.375 | 76.631 | 83.21 | 85.661 | 87.431 | 90.642 | 94.394 | 105.582 | 105.303 | 105.557 | 101.954 | 100.743 | 105.402 | 104.585 | 110.943 | 109.698 | 113.174 | 116.939 | 112.084 | 110.415 | 110.256 | 110.673 | 110.223 | 94.644 | 94.825 | 96.151 | 110.423 | 111.451 | 113.016 | 113.124 | 116.642 | 108.596 | 109.644 | 109.325 | 131.118 | 132.331 | 133.508 | 132.706 | 123.042 | 119.042 | 126.291 | 124.4 | 131.5 | 124.5 | 124.4 | 90.2 | 86.7 | 79.3 | 77.6 | 73.1 | 68 | 61.5 | 58.5 | 53.8 | 48.9 | 47.5 | 70.9 | 70.4 | 66.4 | 62.5 | 60.6 | 50.6 | 47.4 | 43.5 | 42.6 | 42.7 | 32.4 | 30.3 | 31.2 | 30.2 | 31 | 28.5 | 26.9 | 28 | 27.3 | 29 | 29.9 | 29.5 | 29.9 | 29 | 104 | 113.3 | 124.1 |
Goodwill
| 114.1 | 114.2 | 110.2 | 108.8 | 109.8 | 109.7 | 108.9 | 106.4 | 102.4 | 105.2 | 106 | 112 | 113.3 | 110 | 110.9 | 108.9 | 107.2 | 106.9 | 108.4 | 107.1 | 106.4 | 103.2 | 103.4 | 103.6 | 102.1 | 106.5 | 100.2 | 92 | 90.8 | 87.1 | 86.6 | 81.7 | 81.7 | 82.5 | 82 | 72.4 | 74.7 | 86.9 | 89.5 | 61.7 | 61.6 | 60.4 | 60.4 | 53.9 | 53.8 | 49.6 | 49.715 | 47.892 | 98.205 | 104.282 | 9.463 | 9.573 | 9.891 | 9.671 | 9.1 | 8.586 | 3.738 | 3.983 | 4.155 | 4.206 | 4.1 | 3.935 | 4.109 | 100.683 | 101.06 | 101.029 | 100.997 | 99.097 | 98.676 | 98.246 | 98.18 | 85.389 | 85.418 | 85.094 | 82.703 | 82.715 | 82.442 | 82.53 | 0 | 82.375 | 82.191 | 82.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.263 | 130.263 | 132.724 | 133.312 | 132.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.5 | 76.3 | 73.3 | 73.8 | 76.3 | 77.7 | 78.7 | 76.1 | 75.5 | 79.6 | 81.7 | 83 | 85.6 | 84.1 | 86.8 | 86.8 | 86.8 | 87.8 | 90.6 | 90.4 | 95.4 | 93.5 | 95.3 | 101.4 | 103.9 | 106 | 99.5 | 97.5 | 95.4 | 95.1 | 96.6 | 87.4 | 89.1 | 91.6 | 92.8 | 94.9 | 96.9 | 85.2 | 88.1 | 64.1 | 66 | 65.2 | 66.2 | 52.9 | 53.8 | 48.8 | 50.371 | 49.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.609 | 0 | 0 | 0 | 10.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.703 | 82.715 | 82.442 | 82.53 | 82.565 | 82.375 | 82.191 | 82.22 | 82.278 | 82.111 | 82.127 | 81.689 | 81.464 | 130.263 | 130.263 | 0 | 0 | 0 | 0 | 0 | 133.612 | 128.423 | 125.094 | 137.045 | 137.9 | 131.3 | 110.5 | 109.9 | 99.4 | 73.5 | 74.2 | 71.1 | 69 | 68.7 | 48.4 | 44.2 | 40.3 | 41.8 | 41.2 | 44.5 | 44.1 | 53.8 | 54.3 | 54.7 | 16.7 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 188.6 | 190.5 | 183.5 | 182.6 | 186.1 | 187.4 | 187.6 | 182.5 | 177.9 | 184.8 | 187.7 | 195 | 198.9 | 194.1 | 197.7 | 195.7 | 194 | 194.7 | 199 | 197.5 | 201.8 | 196.7 | 198.7 | 205 | 206 | 212.5 | 199.7 | 189.5 | 186.2 | 182.2 | 183.2 | 169.1 | 170.8 | 174.1 | 174.8 | 167.3 | 171.6 | 172.1 | 177.6 | 125.8 | 127.6 | 125.6 | 126.6 | 106.8 | 107.6 | 98.4 | 99.295 | 97.55 | 98.205 | 104.282 | 9.463 | 9.573 | 9.891 | 9.671 | 9.1 | 8.586 | 3.738 | 3.983 | 4.155 | 4.206 | 4.1 | 3.935 | 15.718 | 100.683 | 101.06 | 101.029 | 111.962 | 99.097 | 98.676 | 98.246 | 98.18 | 85.389 | 85.418 | 85.094 | 82.703 | 82.715 | 82.442 | 82.53 | 82.565 | 82.375 | 82.191 | 82.22 | 82.278 | 82.111 | 82.127 | 81.689 | 81.464 | 130.263 | 130.263 | 130.263 | 130.263 | 132.724 | 133.312 | 132.251 | 133.612 | 128.423 | 125.094 | 137.045 | 137.9 | 131.3 | 110.5 | 109.9 | 99.4 | 73.5 | 74.2 | 71.1 | 69 | 68.7 | 48.4 | 44.2 | 40.3 | 41.8 | 41.2 | 44.5 | 44.1 | 53.8 | 54.3 | 54.7 | 16.7 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.2 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.5 | -27.6 | 0 | -27.7 | -27.2 | -28 | 0 | 0 | 0 | 0 | 0 | -29 | -28.9 | -28.9 | 0 | -26.3 | -26.3 | -26.3 | 0 | -19.7 | -19.8 | -19.8 | 0 | -22.244 | -23.036 | -22.544 | 0 | -10.496 | -10.496 | -10.496 | 0 | -8.104 | -8.104 | -8.104 | 0 | -9.446 | -9.446 | -9.446 | 0 | -21.897 | -21.976 | -21.897 | 0 | -34.142 | -34.142 | -34.142 | 0 | -8.627 | -8.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 9 | 0 | 0 | 0 | 10.6 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 36.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.5 | 27.6 | 0 | 27.7 | 27.2 | 28 | 0 | 0 | 0 | 0 | 0 | 29 | 28.9 | 28.9 | 0 | 26.3 | 26.3 | 26.3 | 0 | 19.7 | 19.8 | 19.8 | 0 | 22.244 | 23.036 | 22.544 | 0 | 10.496 | 10.496 | 10.496 | 0 | 8.104 | 8.104 | 8.104 | 0 | 9.446 | 9.446 | 9.446 | 0 | 21.897 | 21.976 | 21.897 | 0 | 34.142 | 34.142 | 34.142 | 0 | 8.627 | 8.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 100 | 99.4 | 103.2 | 79.6 | 81.1 | 81.4 | 70.2 | 107 | 105.2 | 105.3 | 18.1 | 97.1 | 95.3 | 92.9 | 16.4 | 86.1 | 84.4 | 84.7 | 83.8 | 79.4 | 82.3 | 79.8 | 69.8 | 88.4 | 86.5 | 84.2 | 86.2 | 79.3 | 77.5 | 73.6 | 71.3 | 69.2 | 68.6 | 68 | 70.9 | 79.8 | 78 | 76.9 | 73.3 | 85.7 | 84.8 | 82.2 | 80.4 | 64 | 63.3 | 63.2 | 62.897 | 64.134 | 65.372 | 64.578 | 74.557 | 90.882 | 90.511 | 85.227 | 84.34 | 75.071 | 79.657 | 77.224 | 71.41 | 65.424 | 65.977 | 65.204 | 52.573 | 104.272 | 105.75 | 104.367 | 87.446 | 99.256 | 98.444 | 93.949 | 95.551 | 75.082 | 78.22 | 73.522 | 73.312 | 74.039 | 71.223 | 71.156 | 72.265 | 65.044 | 65.756 | 66.457 | 64.512 | 66.238 | 64.585 | 67.662 | 73.388 | 75.463 | 75.701 | 75.799 | 73.104 | 55.408 | 52.558 | 50.442 | 46.87 | 60.027 | 54.244 | 52.396 | 50.7 | 57.5 | 56.5 | 47.7 | 42.2 | 43.3 | 47.3 | 45.2 | 44.6 | 38.5 | 38.4 | 34.8 | 32.9 | 26.8 | 62.6 | 31.7 | 32.5 | 26.2 | 25.8 | 23.7 | 10.5 | 8.2 | 10.6 | 8.7 | 8.5 | 9 | 7.8 | 5.2 | 5.1 | 4.8 | 2.6 | 2.5 | 2.3 | 2.3 | 2.6 | 2.6 | 2.1 | 3.2 | 2.1 | 2.2 | 0.8 | 0.8 |
Total Non-Current Assets
| 516.5 | 518.8 | 516.3 | 491.5 | 499.8 | 501.8 | 504.2 | 578.6 | 567.6 | 582.4 | 584.5 | 591.4 | 594.2 | 589 | 594.1 | 579.4 | 570.4 | 571.4 | 584.7 | 572.8 | 580.8 | 569.1 | 487.9 | 499 | 490.9 | 493.1 | 462.9 | 440 | 435.6 | 424.6 | 421.6 | 387.1 | 388 | 391.9 | 397 | 400.1 | 398.2 | 393.3 | 392 | 328.1 | 329.3 | 322.4 | 322.4 | 281.6 | 281.1 | 262.1 | 262.623 | 261.582 | 255.609 | 251.87 | 145.83 | 164.209 | 167.975 | 162.054 | 162.223 | 155.51 | 153.624 | 154.582 | 152.196 | 152.84 | 155.738 | 156.57 | 158.933 | 299.349 | 312.392 | 310.699 | 304.965 | 300.307 | 297.863 | 297.597 | 298.316 | 271.414 | 273.336 | 271.79 | 272.954 | 268.838 | 264.08 | 263.942 | 265.503 | 257.642 | 242.591 | 243.502 | 242.941 | 258.772 | 258.163 | 262.367 | 267.976 | 322.368 | 314.56 | 315.706 | 312.692 | 319.25 | 318.201 | 316.201 | 313.188 | 311.492 | 298.38 | 315.732 | 313 | 320.3 | 291.5 | 282 | 231.8 | 203.5 | 200.8 | 193.9 | 186.7 | 175.2 | 148.3 | 137.5 | 127 | 117.5 | 151.3 | 147.1 | 147 | 146.4 | 142.6 | 139 | 77.8 | 71.4 | 54.1 | 51.3 | 51.2 | 41.4 | 38.1 | 36.4 | 35.3 | 35.8 | 31.1 | 29.4 | 30.3 | 29.6 | 31.6 | 32.5 | 31.6 | 33.1 | 31.1 | 106.2 | 114.1 | 124.9 |
Total Assets
| 1,380.6 | 1,402.5 | 1,340.7 | 1,456.5 | 1,451.8 | 1,447.4 | 1,436.6 | 1,431.3 | 1,418.3 | 1,431.3 | 1,360 | 1,369.9 | 1,347.3 | 1,318.2 | 1,300.5 | 1,268.5 | 1,221.4 | 1,292.3 | 1,310.4 | 1,319 | 1,324.3 | 1,309.8 | 1,208.5 | 1,242.4 | 1,259.3 | 1,233.7 | 1,132.5 | 1,091.6 | 1,052.3 | 1,022.7 | 974.3 | 941.9 | 941.1 | 960.3 | 946.6 | 1,015.1 | 998.6 | 986.9 | 974.2 | 873.8 | 869.8 | 847.2 | 818.7 | 790.3 | 772.3 | 750.7 | 726.62 | 751.542 | 759.08 | 760.381 | 613.94 | 631.147 | 621.334 | 574.961 | 552.532 | 547.949 | 504.021 | 515.257 | 502.268 | 521.949 | 537.851 | 571.916 | 619.22 | 807.123 | 831.828 | 818.324 | 769.189 | 799.665 | 787.79 | 797.533 | 784.142 | 732.945 | 725.924 | 709.72 | 665.983 | 658.237 | 625.181 | 635.642 | 610.022 | 615.133 | 569.23 | 537.306 | 507.452 | 531.887 | 537.801 | 537.813 | 540.217 | 627.421 | 604.049 | 604.407 | 590.376 | 621.218 | 633.755 | 655.001 | 635.332 | 640.999 | 621.271 | 660.492 | 629.9 | 631.5 | 581.8 | 565.2 | 489.6 | 456.7 | 454.5 | 445.8 | 413.1 | 388.8 | 321.1 | 300.3 | 282.9 | 272.6 | 306.8 | 317.4 | 307 | 299.5 | 284.2 | 276.5 | 134.6 | 122.1 | 110.8 | 108.2 | 97.7 | 79.3 | 76 | 78.5 | 71.7 | 74.3 | 65.3 | 62.6 | 65.5 | 64.3 | 72.6 | 72.2 | 86.8 | 74.5 | 78.3 | 145.2 | 152.9 | 170.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 194.7 | 199.3 | 204 | 202.1 | 207.3 | 220.5 | 221 | 225.2 | 226 | 226.9 | 194 | 185.6 | 178.1 | 177.7 | 166.7 | 156.1 | 128 | 162.6 | 175 | 184 | 183.9 | 194.9 | 177.8 | 181.7 | 183.9 | 187.8 | 173.7 | 169.4 | 155.2 | 154.5 | 133.6 | 126.3 | 134.9 | 135.4 | 129.7 | 136.1 | 147.5 | 162.3 | 160.3 | 132.7 | 126.6 | 121.5 | 112 | 113.8 | 118.3 | 117 | 102.097 | 120.386 | 134.312 | 134.774 | 99.588 | 115.495 | 116.494 | 114.972 | 95.695 | 97.476 | 83.692 | 86.6 | 75.083 | 76.165 | 72.584 | 90.36 | 121.995 | 136.045 | 139.311 | 124.362 | 121.875 | 118.734 | 116.468 | 112.739 | 132.865 | 136.655 | 135.166 | 130.956 | 115.401 | 110.702 | 90.405 | 99.672 | 108.868 | 101.177 | 93.259 | 80.156 | 66.158 | 61.985 | 68.499 | 69.916 | 74.868 | 88.051 | 79.311 | 69.655 | 65.131 | 58.052 | 61.048 | 79.015 | 76.041 | 71.271 | 69.334 | 79.295 | 72.5 | 63.4 | 59.2 | 62.1 | 46.4 | 47 | 43.2 | 49 | 49.5 | 41.2 | 34 | 31.1 | 28.5 | 25.1 | 22 | 34.5 | 34.8 | 37.5 | 37.2 | 40.3 | 15.4 | 13.2 | 13.9 | 15.5 | 13.2 | 6.9 | 6.3 | 7.9 | 8 | 6.6 | 5.3 | 6 | 6.1 | 5.4 | 7.1 | 6.5 | 10.1 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 24.8 | 23.9 | 20 | 23.1 | 23.3 | 23.8 | 22.1 | 24.2 | 22.5 | 22.7 | 23.5 | 22.2 | 21.3 | 21.7 | 24.5 | 24.9 | 24.8 | 26.7 | 28.7 | 27.7 | 29.7 | 30.7 | 17.9 | 16.4 | 15.6 | 14.5 | 17.7 | 18.1 | 16.6 | 29.7 | 30.8 | 20.5 | 0 | 0 | 17.8 | 0 | 13.4 | 12.6 | 9.4 | 3.4 | 4.6 | 4.5 | 4.4 | 4.8 | 4.3 | 4.4 | 4.411 | 4.23 | 4.48 | 4.73 | 1.415 | 1.29 | 1.291 | 7.792 | 13.756 | 12.115 | 11.882 | 10.748 | 10.894 | 2.369 | 2.323 | 2.808 | 8.778 | 8.063 | 8.172 | 2.428 | 2.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.467 | 0 | 0 | 0 | 0 | 0 | 0 | 3.904 | 2.444 | 2.443 | 2.454 | 2.6 | 2.1 | 2 | 0 | 2.4 | 2 | 2 | 2.2 | 2.2 | 7.2 | 6.9 | 6.9 | 6.9 | 7 | 7 | 7.2 | 6 | 4.7 | 2.6 | 2.6 | 2.5 | 2 | 2 | 4.3 | 4.3 | 4.3 | 4.4 | 4.5 | 4.8 | 7.2 | 2.5 | 2.7 | 1.8 | 1.6 | 1.2 | 1.5 | 1.9 | 1.5 | 1.9 | 4.1 | 16.1 | 8.4 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 6.092 | 0 | 0 | 0 | 4.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.9 | 67.9 | 53.9 | 191.8 | 159.8 | 51.4 | 52.6 | 48.9 | -12.2 | 56.6 | 51.7 | 38.6 | 39.4 | 37.7 | 37.4 | 0 | 0 | -11.4 | 35.7 | -18.4 | -18.6 | 87.3 | 39.5 | 0 | 0 | 0 | 22.3 | 0 | 0 | 0 | 27.7 | 60.8 | 0 | 0 | 16.8 | 0 | -13.4 | -12.6 | 28.4 | -3.4 | 75.2 | 80.2 | 20.4 | 76.1 | -4.3 | -4.4 | 27.165 | 0 | 0 | 0 | 0 | 77.541 | 65.206 | 66.199 | 59.487 | 61.865 | 46.895 | 0 | 0 | 0 | 0 | 0 | 74.351 | 75.046 | 78.813 | 81.35 | 67.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86.6 | 102.4 | 85.7 | 34.4 | 42.3 | 149.7 | 152.9 | 70.4 | 123.2 | 82.9 | 79.8 | 83.5 | 77 | 82.8 | 78.5 | 102.6 | 90.5 | 115.5 | 65.6 | 126.2 | 118.7 | 12.8 | 63.7 | 107.5 | 101.4 | 97.3 | 62.4 | 88.1 | 78.9 | 86 | 49.8 | 20.5 | 96.2 | 109.2 | 60.9 | 106.1 | 98.1 | 108 | 65.8 | 90.3 | 6.3 | 6.2 | 61.2 | 6.7 | 83.7 | 93.1 | 58.069 | 97.12 | 94.409 | 104.31 | 75.653 | 2.178 | 2.178 | 2.178 | 2.178 | 2.197 | 2.197 | 47.483 | 41.347 | 54.846 | 49.348 | 64.946 | 2.29 | 2.041 | 2.041 | 2.041 | 2.041 | 89.624 | 74.078 | 93.115 | 84.527 | 80.085 | 72.891 | 74.63 | 72.706 | 74.146 | 71.871 | 76.185 | 65.815 | 76.038 | 59.713 | 55.822 | 49.434 | 59.303 | 52.363 | 61.248 | 54.063 | 45.408 | 33.174 | 39.551 | 32.269 | 33.231 | 31.068 | 40.085 | 28.831 | 43.985 | 38.586 | 42.54 | 33 | 57.2 | 54.4 | 57 | 32.1 | 40.1 | 33.3 | 39.1 | 27.5 | 31.5 | 20.8 | 19.5 | 20.8 | 17.8 | 16.6 | 18.4 | 18 | 21 | 18.9 | 20.1 | 8.8 | 9.7 | 10.8 | 12 | 8.5 | 8.4 | 8.5 | 8.8 | 8.3 | 9.6 | 9.3 | 6.6 | 7.5 | 7.3 | 7.9 | 6.7 | 11.1 | 12.6 | 17.6 | 15.3 | 12.4 | 17.2 |
Total Current Liabilities
| 357 | 393.5 | 363.6 | 451.4 | 432.7 | 445.4 | 448.6 | 368.7 | 359.5 | 389.1 | 349 | 329.9 | 315.8 | 319.9 | 307.1 | 283.6 | 243.3 | 293.4 | 305 | 319.5 | 313.7 | 325.7 | 298.9 | 305.6 | 300.9 | 299.6 | 276.1 | 275.6 | 250.7 | 270.2 | 241.9 | 228.1 | 231.1 | 244.6 | 225.2 | 242.2 | 245.6 | 270.3 | 263.9 | 223 | 212.7 | 212.4 | 198 | 201.4 | 202 | 210.1 | 191.742 | 221.736 | 233.201 | 243.814 | 176.656 | 196.504 | 185.169 | 191.141 | 171.116 | 173.653 | 144.666 | 144.831 | 127.324 | 133.38 | 124.255 | 158.114 | 207.414 | 221.195 | 228.337 | 210.181 | 193.285 | 208.358 | 190.546 | 205.854 | 217.392 | 216.74 | 208.057 | 205.586 | 188.107 | 184.848 | 162.276 | 175.857 | 174.683 | 177.215 | 152.972 | 135.978 | 115.592 | 121.288 | 120.862 | 131.164 | 128.931 | 136.926 | 112.485 | 109.206 | 97.4 | 91.283 | 92.116 | 119.1 | 108.776 | 117.7 | 110.363 | 124.289 | 108.1 | 122.7 | 115.6 | 119.1 | 80.9 | 89.1 | 78.5 | 90.3 | 79.2 | 79.9 | 61.7 | 57.5 | 56.2 | 49.9 | 45.6 | 60.1 | 58.8 | 63.2 | 58.7 | 63 | 26.7 | 24.9 | 26.7 | 31.8 | 26 | 19.6 | 19.2 | 21.2 | 21.1 | 23.4 | 17.1 | 15.3 | 15.4 | 14.3 | 16.2 | 14.7 | 23.1 | 14.1 | 19.5 | 19.4 | 28.5 | 25.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 655.8 | 641.8 | 620.9 | 695.4 | 711.8 | 702.3 | 698.8 | 723.1 | 703.2 | 670.6 | 642.2 | 646.3 | 622.1 | 578.4 | 574.5 | 594.2 | 605.9 | 610.7 | 598.8 | 611.7 | 624.6 | 602 | 547.5 | 563.1 | 591.9 | 568.7 | 515.5 | 492.3 | 496.1 | 452 | 439 | 428.1 | 434 | 439.6 | 450.3 | 463.9 | 457.2 | 435.2 | 434.4 | 376.7 | 392.8 | 381.6 | 379.2 | 383.3 | 388.2 | 369.6 | 374.267 | 378.75 | 393.766 | 391.08 | 346.165 | 346.036 | 345.448 | 292.693 | 302.457 | 189.242 | 305.697 | 188.398 | 323.103 | 342.621 | 367.787 | 375.013 | 365.868 | 372.314 | 377.17 | 385.387 | 357.687 | 367.518 | 383.085 | 386.344 | 371.49 | 368.139 | 373.516 | 366.704 | 338.3 | 355.205 | 351.124 | 354.026 | 335.376 | 338.217 | 321.486 | 312.684 | 309.164 | 314.599 | 319.578 | 316.384 | 323.816 | 327.958 | 326.059 | 331.11 | 328.731 | 351.54 | 360.287 | 354.069 | 343.248 | 343.324 | 334.504 | 350.218 | 339.8 | 327.7 | 287.8 | 270 | 237.5 | 197.9 | 207.8 | 189.7 | 172.3 | 148.7 | 103 | 90 | 77.8 | 72 | 121.3 | 120.9 | 114.7 | 114 | 105.4 | 97.8 | 31.7 | 24.9 | 24.9 | 24.4 | 22.8 | 15.3 | 12.8 | 14.7 | 10.1 | 10.9 | 4.7 | 2.6 | 6.9 | 7 | 7 | 3.2 | 14.1 | 4.3 | 5.1 | 23 | 15 | 18.9 |
Deferred Revenue Non-Current
| 0 | 0 | 46.9 | 0 | 0 | 0 | 10.6 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.5 | 0 | 0 | 0 | 23.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.6 | -20.4 | 0 | 0 | -43.8 | -43.9 | 0 | 0 | 0 | 0 | 29.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 21.993 | 0 | 21.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 9 | 0 | 0 | 0 | 10.6 | 0 | 0 | 0 | 31.8 | 0 | 0 | 0 | 36.8 | 0 | 0 | 0 | 28.5 | 0 | 0 | 0 | 23.4 | 0 | 27.5 | 27.6 | 22.3 | 27.7 | 27.2 | 28 | 27.7 | 20.5 | 20.5 | 20.6 | 20.4 | 45.4 | 45.4 | 43.8 | 43.9 | 47 | 46.9 | 46.3 | 45.3 | 31.6 | 32.1 | 31.8 | 31.507 | 29.728 | 28.355 | 24.321 | 1.392 | 9.721 | 9.721 | 9.721 | 9.721 | 7.2 | 7.2 | 7.2 | 7.2 | 9.09 | 9.09 | 9.09 | 9.09 | 22.722 | 22.722 | 22.722 | 22.722 | 32.089 | 32.089 | 32.089 | 32.089 | 3.176 | 3.176 | 3.176 | 3.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.4 | 19.2 | 26.1 |
Other Non-Current Liabilities
| 65.9 | 69.7 | 10.4 | 22.4 | 21.7 | 20.8 | 0.1 | 39.9 | 41.8 | 43.7 | -18.8 | 56 | 56.2 | 60.8 | 24.2 | 56.7 | 56 | 56.6 | 0 | 54.3 | 55.8 | 52.8 | 2.7 | 57.9 | 30.8 | 33 | 30.6 | 21.3 | 22.1 | 22.3 | 29.7 | 30.2 | 34.3 | 57.8 | 58.9 | 41.5 | 40.9 | 84.6 | 84 | 33.2 | 31.3 | 31.5 | 32.2 | 3.3 | 27.5 | 27.6 | 27.353 | 26.774 | 24.456 | 25.159 | 24.285 | 20.45 | 22.66 | 23.372 | 22.863 | 121 | 23.562 | 130.4 | 21.831 | 23.58 | 23.492 | 24.33 | 24.093 | 23.77 | 23.227 | 23.908 | 24.017 | 28.238 | 28.447 | 28.734 | 24.434 | 24.598 | 24.967 | 25.314 | 32.879 | 25.713 | 26.098 | 26.688 | 27.57 | 25.5 | 26.044 | 25.983 | 26.671 | 25.742 | 26.562 | 26.923 | 27.312 | 36.951 | 39.027 | 39.212 | 39.278 | 31.139 | 31.605 | 30.472 | 31.182 | 26.295 | 26.634 | 26.909 | 27.3 | 29.3 | 29.9 | 30.8 | 30 | 30.5 | 31 | 31.6 | 31.8 | 32.2 | 32.7 | 32.8 | 33.2 | 35.8 | 35.9 | 36.3 | 37.5 | 38.8 | 39.6 | 40 | 29.5 | 30 | 30.6 | 30.9 | 31 | 31.3 | 31.6 | 32 | 31.7 | 31.3 | 4.9 | 5 | 0.1 | 0.1 | 0 | 4.3 | 0 | 4.4 | 4.7 | 5.4 | 6.2 | 6.5 |
Total Non-Current Liabilities
| 721.7 | 711.5 | 687.2 | 717.8 | 733.5 | 723.1 | 720.1 | 763 | 745 | 714.3 | 686.2 | 702.3 | 678.3 | 639.2 | 635.5 | 650.9 | 661.9 | 667.3 | 655.8 | 666 | 680.4 | 654.8 | 597 | 621 | 650.2 | 629.3 | 568.4 | 541.3 | 545.4 | 502.3 | 496.4 | 478.8 | 488.8 | 497.4 | 509.2 | 550.8 | 543.5 | 519.8 | 518.4 | 456.9 | 471 | 459.4 | 456.7 | 447.3 | 447.8 | 429 | 433.127 | 435.252 | 446.577 | 440.56 | 371.842 | 376.207 | 377.831 | 325.786 | 335.041 | 339.435 | 336.459 | 347.27 | 352.134 | 375.291 | 400.369 | 408.433 | 399.051 | 418.806 | 423.119 | 432.017 | 404.426 | 427.845 | 443.621 | 447.167 | 428.013 | 395.913 | 401.659 | 395.194 | 374.355 | 380.918 | 377.222 | 380.714 | 362.946 | 363.717 | 347.53 | 338.667 | 335.835 | 340.341 | 346.14 | 343.307 | 351.128 | 364.909 | 365.086 | 370.322 | 368.009 | 382.679 | 391.892 | 384.541 | 374.43 | 369.619 | 361.138 | 377.127 | 367.1 | 357 | 317.7 | 300.8 | 267.5 | 228.4 | 238.8 | 221.3 | 204.1 | 180.9 | 135.7 | 122.8 | 111 | 107.8 | 157.2 | 157.2 | 152.2 | 152.8 | 145 | 137.8 | 61.2 | 54.9 | 55.5 | 55.3 | 53.8 | 46.6 | 44.4 | 46.7 | 41.8 | 42.2 | 9.6 | 7.6 | 7 | 7.1 | 7 | 7.5 | 14.1 | 8.7 | 9.8 | 44.8 | 40.4 | 51.5 |
Total Liabilities
| 1,078.7 | 1,105 | 1,050.8 | 1,169.2 | 1,166.2 | 1,168.5 | 1,168.7 | 1,131.7 | 1,104.5 | 1,103.4 | 1,035.2 | 1,032.2 | 994.1 | 959.1 | 942.6 | 934.5 | 905.2 | 960.7 | 960.8 | 985.5 | 994.1 | 980.5 | 895.9 | 926.6 | 951.1 | 928.9 | 844.5 | 816.9 | 796.1 | 772.5 | 738.3 | 706.9 | 719.9 | 742 | 734.4 | 793 | 789.1 | 790.1 | 782.3 | 679.9 | 683.7 | 671.8 | 654.7 | 648.7 | 649.8 | 639.1 | 624.869 | 656.988 | 679.778 | 684.374 | 548.498 | 572.711 | 563 | 516.927 | 506.157 | 513.088 | 481.125 | 492.101 | 479.458 | 508.671 | 524.624 | 566.547 | 606.465 | 640.001 | 651.456 | 642.198 | 597.711 | 636.203 | 634.167 | 653.021 | 645.405 | 612.653 | 609.716 | 600.78 | 562.462 | 565.766 | 539.498 | 556.571 | 537.629 | 540.932 | 500.502 | 474.645 | 451.427 | 461.629 | 467.002 | 474.471 | 480.059 | 501.835 | 477.571 | 479.528 | 465.409 | 473.962 | 484.008 | 503.641 | 483.206 | 487.319 | 471.501 | 501.416 | 475.2 | 479.7 | 433.3 | 419.9 | 348.4 | 317.5 | 317.3 | 311.6 | 283.3 | 260.8 | 197.4 | 180.3 | 167.2 | 157.7 | 202.8 | 217.3 | 211 | 216 | 203.7 | 200.8 | 87.9 | 79.8 | 82.2 | 87.1 | 79.8 | 66.2 | 63.6 | 67.9 | 62.9 | 65.6 | 26.7 | 22.9 | 22.4 | 21.4 | 23.2 | 22.2 | 37.2 | 22.8 | 29.3 | 64.2 | 68.9 | 77.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 0.3 | 0.1 | 0 | 0.4 | 0 | 0.1 | 0 | 0 | 0.3 | 0 | 0 | 0.391 | 0.268 | 0.022 | 0.405 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0.114 | 0.093 | 0 | 0 | 0.481 | 0.232 | 0 | 0 | 0.238 | 0 | 0 | 0.48 | 0.176 | 0.42 | 0 | 0 | 0.695 | 0.354 | 0.736 | 0.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.2 | 17 | 17 | 17 | 17 | 16.7 | 16.6 | 16.6 | 16.6 | 16.3 | 16.3 | 16.3 | 16.3 | 16.1 | 16.1 | 16.2 | 16 | 15.7 | 15.7 | 15.5 | 15.5 | 15.6 | 15.6 | 328 | 318.3 | 304.8 | 15.2 | 287.5 | 276.5 | 278.5 | 14.9 | 14.8 | 14.7 | 14.7 | 14.7 | 14.6 | 14.6 | 14.5 | 14.5 | 14.5 | 14.5 | 14.4 | 14.4 | 14.3 | 14.3 | 14.2 | 14.109 | 14.132 | 14.049 | 13.831 | 13.814 | 13.554 | 13.539 | 13.397 | 13.397 | 13.369 | 13.284 | 13.287 | 13.274 | 13.224 | 13.189 | 13.12 | 12.237 | 12.199 | 12.249 | 12.233 | 12.233 | 12.225 | 12.132 | 12.11 | 12.11 | 12.08 | 11.731 | 11.703 | 11.703 | 11.665 | 11.65 | 11.63 | 11.547 | 11.379 | 11.362 | 11.291 | 11.288 | 11.227 | 11.226 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.148 | 11.1 | 11.1 | 11.1 | 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 |
Retained Earnings
| 258.3 | 248.1 | 240.1 | 256.3 | 246.8 | 243 | 238.8 | 264.4 | 263.3 | 263.9 | 259.4 | 278.8 | 287.6 | 294.4 | 290.5 | 286.5 | 281.2 | 297.8 | 298.2 | 292.1 | 281.5 | 275.5 | 265.9 | 0 | 0 | 0 | 216.1 | 0 | 0 | 0 | 193.6 | 189.1 | 176.9 | 169.5 | 168.3 | 158.2 | 146.6 | 135.7 | 126.5 | 117.4 | 106.5 | 95.7 | 85.6 | 76.7 | 64.5 | 52.5 | 42.178 | 34.519 | 23.791 | 19.348 | 10.392 | -8.551 | -11.421 | -10.314 | -19.043 | -22.565 | -28.749 | -32.164 | -34.23 | -34.435 | -31.211 | -34.483 | -29.021 | 90.913 | 99.981 | 94.264 | 90.782 | 86.866 | 80.638 | 74.79 | 70.193 | 59.408 | 55.672 | 50.771 | 46.014 | 34.057 | 28.906 | 21.393 | 15.206 | 17.477 | 13.487 | 6.821 | 1.007 | 18.049 | 17.962 | 12.524 | 10.087 | 70.525 | 70.767 | 71.314 | 71.239 | 93.258 | 95.958 | 97.491 | 97.192 | 97.71 | 92.967 | 101.234 | 96.7 | 93.2 | 89.3 | 84.8 | 80.4 | 76.6 | 73.7 | 70.4 | 67.5 | 65.5 | 63 | 59.9 | 57.7 | 55.3 | 44.3 | 40.4 | 36.4 | 23.9 | 20.9 | 16.1 | 12.3 | 7.9 | 6.3 | 3 | -0.2 | -2.1 | -2.6 | -4.3 | -6.2 | -6.3 | 27.3 | 28.4 | 31.8 | 31.6 | 38 | 38.7 | 40.4 | 40.4 | 37.7 | 69.6 | 72.7 | 82.5 |
Accumulated Other Comprehensive Income/Loss
| -48.8 | -45 | -43.7 | -62.2 | -53.8 | -56.7 | -61.8 | -54 | -37.1 | -22.3 | -19.2 | -25.7 | -20.4 | -22.2 | -18.1 | -36.9 | -49.8 | -53.1 | -37 | -45.6 | -37 | -34.9 | -40.9 | -25.3 | -22.7 | -12.4 | -17.9 | -23.2 | -30.8 | -38.6 | -42.7 | -34.6 | -33.5 | -27.2 | -30 | -17.1 | -16.3 | -19.1 | -14 | -0.4 | 4.4 | 2.9 | 3.4 | -7.8 | -9.3 | -8.6 | -6.831 | -6.391 | -9.268 | -7.022 | -8.405 | 3.032 | 6.087 | 5.164 | 2.438 | -5.022 | -10.583 | -6.946 | -5.114 | -14.093 | -16.711 | -20.607 | -17.481 | 14.768 | 19.316 | 19.018 | 17.762 | 13.003 | 9.189 | 6.52 | 5.824 | 0.58 | 0.481 | -1.624 | -2.695 | -1.354 | -2.736 | -1.66 | -2.026 | -1.859 | -3.31 | -2.45 | -3.264 | -5.956 | -5.326 | -7.435 | -8.182 | -3.192 | -2.542 | -4.688 | -4.525 | -4.255 | -4.464 | -4.384 | -3.319 | -2.283 | -1.934 | -0.867 | -0.9 | -1 | -1.1 | -74.5 | -70.5 | -68.7 | -66.3 | -63.1 | -59.8 | -58.7 | -56.7 | -54.8 | -53.1 | -53.7 | -53 | -70.3 | -67.4 | -66.5 | -64.8 | -62.6 | -61.2 | -61.9 | -60.9 | -59.5 | -58.1 | -61.5 | -60.8 | -60.1 | -58.9 | -61.9 | -59.6 | -58.8 | -56.1 | -55.6 | -58.4 | -57.2 | -57.3 | -56.4 | -57 | -115.5 | -109.9 | -102.5 |
Other Total Stockholders Equity
| 67.1 | 68.4 | 67 | 65.5 | 64.6 | 64.4 | 62.9 | 61.4 | 59.6 | 59.1 | 57.6 | 56.2 | 57.4 | 58.3 | 55.7 | 54.6 | 55.1 | 57 | 58.7 | 57.6 | 56.5 | 59.3 | 58.4 | 0 | -0 | 0 | 62.6 | -0 | 0 | -0 | 60.2 | 58.6 | 56.2 | 54.2 | 52.3 | 59.5 | 57.5 | 59 | 58.6 | 56.2 | 55 | 57.1 | 55.6 | 53.7 | 52.7 | 53.5 | 52.295 | 51.903 | 50.462 | 49.828 | 49.236 | 50.401 | 50.129 | 49.787 | 49.583 | 49.057 | 48.944 | 48.979 | 48.766 | 48.489 | 47.96 | 47.339 | 46.539 | 49.01 | 48.826 | 50.611 | 50.463 | 51.368 | 51.664 | 50.612 | 50.434 | 47.804 | 48.324 | 48.09 | 47.804 | 47.749 | 47.127 | 47.048 | 47.666 | 47.204 | 47.189 | 46.999 | 46.994 | 46.938 | 46.937 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.043 | 47.527 | 47.561 | 47.8 | 48.5 | 49.2 | 135 | 131.3 | 131.3 | 129.8 | 126.9 | 122.1 | 121.2 | 117.4 | 114.9 | 111.1 | 113.3 | 112.7 | 130 | 127 | 126.1 | 124.4 | 122.2 | 95.6 | 96.3 | 83.2 | 77.6 | 76.2 | 76.7 | 75.8 | 75 | 73.9 | 76.9 | 70.9 | 70.1 | 67.4 | 66.9 | 69.8 | 68.5 | 66.5 | 67.7 | 68.3 | 126.9 | 121.2 | 113.8 |
Total Shareholders Equity
| 293.8 | 288.5 | 280.4 | 276.6 | 274.6 | 267.4 | 256.5 | 288.4 | 302.4 | 317 | 314.1 | 325.6 | 340.9 | 346.6 | 344.2 | 320.4 | 302.5 | 317.5 | 335.6 | 319.6 | 316.5 | 315.5 | 299 | 302.7 | 295.6 | 292.4 | 276 | 264.3 | 245.7 | 239.9 | 226 | 227.9 | 214.3 | 211.4 | 205.3 | 215.3 | 202.7 | 190.2 | 185.6 | 188.1 | 180.4 | 170.2 | 159 | 136.9 | 122.5 | 111.6 | 101.751 | 94.554 | 79.302 | 76.007 | 65.442 | 58.436 | 58.334 | 58.034 | 46.375 | 34.861 | 22.896 | 23.156 | 22.81 | 13.278 | 13.227 | 5.369 | 12.755 | 167.122 | 180.372 | 176.126 | 171.478 | 163.462 | 153.623 | 144.512 | 138.737 | 120.292 | 116.208 | 108.94 | 103.521 | 92.471 | 85.683 | 79.071 | 72.393 | 74.201 | 68.728 | 62.661 | 56.025 | 70.258 | 70.799 | 63.342 | 60.158 | 125.586 | 126.478 | 124.879 | 124.967 | 147.256 | 149.747 | 151.36 | 152.126 | 153.68 | 149.77 | 159.076 | 154.7 | 151.8 | 148.5 | 145.3 | 141.2 | 139.2 | 137.2 | 134.2 | 129.8 | 128 | 123.7 | 120 | 115.7 | 114.9 | 104 | 100.1 | 96 | 83.5 | 80.5 | 75.7 | 46.7 | 42.3 | 28.6 | 21.1 | 17.9 | 13.1 | 12.4 | 10.6 | 8.8 | 8.7 | 38.6 | 39.7 | 43.1 | 42.9 | 49.4 | 50 | 49.6 | 51.7 | 49 | 81 | 84 | 93.8 |
Total Equity
| 301.9 | 297.5 | 289.9 | 287.3 | 285.6 | 278.9 | 267.9 | 299.6 | 313.8 | 327.9 | 324.8 | 337.7 | 353.2 | 359.1 | 357.9 | 334 | 316.2 | 331.6 | 349.6 | 333.5 | 330.2 | 329.3 | 312.6 | 315.8 | 308.2 | 304.8 | 288 | 274.7 | 256.2 | 250.2 | 236 | 235 | 221.2 | 218.3 | 212.2 | 222.1 | 209.5 | 196.8 | 191.9 | 193.9 | 186.1 | 175.4 | 164 | 141.6 | 122.5 | 111.6 | 101.751 | 94.554 | 79.302 | 76.007 | 65.442 | 58.436 | 58.334 | 58.034 | 46.375 | 34.861 | 22.896 | 23.156 | 22.81 | 13.278 | 13.227 | 5.369 | 12.755 | 167.122 | 180.372 | 176.126 | 171.478 | 163.462 | 153.623 | 144.512 | 138.737 | 120.292 | 116.208 | 108.94 | 103.521 | 92.471 | 85.683 | 79.071 | 72.393 | 74.201 | 68.728 | 62.661 | 56.025 | 70.258 | 70.799 | 63.342 | 60.158 | 125.586 | 126.478 | 124.879 | 124.967 | 147.256 | 149.747 | 151.36 | 152.126 | 153.68 | 149.77 | 159.076 | 154.7 | 151.8 | 148.5 | 145.3 | 141.2 | 139.2 | 137.2 | 134.2 | 129.8 | 128 | 123.7 | 120 | 115.7 | 114.9 | 104 | 100.1 | 96 | 83.5 | 80.5 | 75.7 | 46.7 | 42.3 | 28.6 | 21.1 | 17.9 | 13.1 | 12.4 | 10.6 | 8.8 | 8.7 | 38.6 | 39.7 | 43.1 | 42.9 | 49.4 | 50 | 49.6 | 51.7 | 49 | 81 | 84 | 93.8 |
Total Liabilities & Shareholders Equity
| 1,380.6 | 1,402.5 | 1,340.7 | 1,456.5 | 1,451.8 | 1,447.4 | 1,436.6 | 1,431.3 | 1,418.3 | 1,431.3 | 1,360 | 1,369.9 | 1,347.3 | 1,318.2 | 1,300.5 | 1,268.5 | 1,221.4 | 1,292.3 | 1,310.4 | 1,319 | 1,324.3 | 1,309.8 | 1,208.5 | 1,242.4 | 1,259.3 | 1,233.7 | 1,132.5 | 1,091.6 | 1,052.3 | 1,022.7 | 974.3 | 941.9 | 941.1 | 960.3 | 946.6 | 1,015.1 | 998.6 | 986.9 | 974.2 | 873.8 | 869.8 | 847.2 | 818.7 | 790.3 | 772.3 | 750.7 | 726.62 | 751.542 | 759.08 | 760.381 | 613.94 | 631.147 | 621.334 | 574.961 | 552.532 | 547.949 | 504.021 | 515.257 | 502.268 | 521.949 | 537.851 | 571.916 | 619.22 | 807.123 | 831.828 | 818.324 | 769.189 | 799.665 | 787.79 | 797.533 | 784.142 | 732.945 | 725.924 | 709.72 | 665.983 | 658.237 | 625.181 | 635.642 | 610.022 | 615.133 | 569.23 | 537.306 | 507.452 | 531.887 | 537.801 | 537.813 | 540.217 | 627.421 | 604.049 | 604.407 | 590.376 | 621.218 | 633.755 | 655.001 | 635.332 | 640.999 | 621.271 | 660.492 | 629.9 | 631.5 | 581.8 | 565.2 | 489.6 | 456.7 | 454.5 | 445.8 | 413.1 | 388.8 | 321.1 | 300.3 | 282.9 | 272.6 | 306.8 | 317.4 | 307 | 299.5 | 284.2 | 276.5 | 134.6 | 122.1 | 110.8 | 108.2 | 97.7 | 79.3 | 76 | 78.5 | 71.7 | 74.3 | 65.3 | 62.6 | 65.5 | 64.3 | 72.6 | 72.2 | 86.8 | 74.5 | 78.3 | 145.2 | 152.9 | 170.9 |