Power Integrations, Inc.
NASDAQ:POWI
66.31 (USD) • At close November 8, 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 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 58.469 | 50.493 | 56.443 | 63.929 | 94.743 | 84.096 | 94.189 | 105.372 | 133.474 | 67.383 | 170.624 | 158.117 | 262.435 | 297.481 | 343.272 | 258.874 | 232.014 | 251.325 | 190.459 | 178.69 | 80.162 | 99.491 | 125.795 | 134.137 | 148.551 | 148.187 | 121.327 | 93.655 | 50.7 | 32.649 | 46.335 | 62.134 | 95.89 | 105.343 | 94.735 | 90.092 | 59.735 | 75.941 | 85.637 | 60.708 | 60.72 | 79.06 | 83.967 | 92.928 | 78.118 | 85.426 | 69.489 | 63.394 | 74.747 | 73.36 | 147.155 | 139.836 | 148.578 | 170.494 | 137.694 | 155.667 | 164.083 | 159.775 | 125.295 | 134.974 | 150.024 | 152.652 | 144.566 | 167.472 | 218.301 | 237.505 | 197.096 | 118.353 | 162.402 | 137.325 | 130.811 | 124.937 | 101.505 | 91.462 | 101.224 | 109.879 | 100.143 | 106.496 | 104.985 | 119.596 | 129.969 | 119.001 | 111.048 | 110.271 | 117.942 | 95.979 | 88.001 | 77.524 | 74.756 | 60.738 | 65.338 | 62.141 | 42.584 | 38.805 | 41.975 | 36.462 | 40.176 | 43.072 | 33.398 | 27.883 | 25.971 | 7.882 | 11.436 | 24.176 | 10.708 | 6.481 | 5.596 | 25.6 | 5.8 | 3.9 | 3.3 |
Short Term Investments
| 245.282 | 239.985 | 243.163 | 247.64 | 261.896 | 262.219 | 264.439 | 248.441 | 229.754 | 260.209 | 273.419 | 372.235 | 286.506 | 217.777 | 148.067 | 190.318 | 211.926 | 194.556 | 232.183 | 232.398 | 164.649 | 130.275 | 92.901 | 94.451 | 99.766 | 98.494 | 136.37 | 189.236 | 213.042 | 221.346 | 203.753 | 188.323 | 130.673 | 96.891 | 90.419 | 83.769 | 91.222 | 94.944 | 87.56 | 114.575 | 153.144 | 133.354 | 133.684 | 109.179 | 102.051 | 59.63 | 49.53 | 31.766 | 35.605 | 60.068 | 66.855 | 40.899 | 48.932 | 33.091 | 32.07 | 27.355 | 16.039 | 12.273 | 22.129 | 20.567 | 3.192 | 4.931 | 4.945 | 6.363 | 6.992 | 0.005 | 15.97 | 85.821 | 13.262 | 10.038 | 4.505 | 2.506 | 21.443 | 26.291 | 30.96 | 16.2 | 14.738 | 7.21 | 6.41 | 2.75 | 9 | 11.055 | 7.594 | 5.049 | 12.172 | 20.902 | 25.089 | 31.876 | 28.866 | 35.64 | 18.706 | 14.724 | 24.419 | 28.658 | 24.225 | 26.972 | 20.559 | 22.615 | 29.997 | 33.789 | 34.846 | 43.632 | 37.419 | 20.242 | 27.493 | 26.177 | 23.416 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 303.751 | 290.478 | 299.606 | 311.569 | 356.639 | 346.315 | 358.628 | 353.813 | 363.228 | 327.592 | 444.043 | 530.352 | 548.941 | 515.258 | 491.339 | 449.192 | 443.94 | 445.881 | 422.642 | 411.088 | 244.811 | 229.766 | 218.696 | 228.588 | 248.317 | 246.681 | 257.697 | 282.891 | 263.742 | 253.995 | 250.088 | 250.457 | 226.563 | 202.234 | 185.154 | 173.861 | 150.957 | 170.885 | 173.197 | 175.283 | 213.864 | 212.414 | 217.651 | 202.107 | 180.169 | 145.056 | 119.019 | 95.16 | 110.352 | 133.428 | 214.01 | 180.735 | 197.51 | 203.585 | 169.764 | 183.022 | 180.122 | 172.048 | 147.424 | 155.541 | 153.216 | 157.583 | 149.511 | 173.835 | 225.293 | 237.51 | 213.066 | 204.174 | 175.664 | 147.363 | 135.316 | 127.443 | 122.948 | 117.753 | 132.184 | 126.079 | 114.881 | 113.706 | 111.395 | 122.346 | 138.969 | 130.056 | 118.642 | 115.32 | 130.114 | 116.881 | 113.09 | 109.4 | 103.622 | 96.378 | 84.044 | 76.865 | 67.003 | 67.463 | 66.2 | 63.434 | 60.735 | 65.687 | 63.395 | 61.672 | 60.817 | 51.514 | 48.855 | 44.418 | 38.201 | 32.658 | 29.012 | 25.6 | 5.8 | 3.9 | 3.3 |
Net Receivables
| 16.634 | 19.072 | 14.779 | 14.674 | 28.539 | 32.077 | 20.585 | 20.836 | 16.075 | 27.98 | 30.658 | 41.393 | 38.872 | 41.352 | 42.257 | 35.91 | 32.282 | 16.951 | 28.539 | 24.274 | 25.819 | 25.468 | 20.545 | 11.072 | 15.195 | 8.397 | 17.727 | 16.798 | 18.882 | 20.361 | 15.046 | 6.961 | 14.679 | 14.01 | 11.294 | 7.818 | 11.061 | 13.212 | 12.631 | 10.186 | 10.381 | 16.443 | 16.421 | 12.389 | 15.101 | 15.772 | 14.739 | 7.326 | 11.106 | 17.966 | 16.696 | 9.396 | 10.33 | 8.07 | 13.314 | 5.713 | 12.925 | 23.032 | 27.586 | 21.756 | 30.44 | 24.374 | 28.172 | 23.042 | 16.974 | 18.061 | 17.296 | 14.221 | 14.652 | 14.322 | 17.784 | 10.489 | 13.668 | 15.509 | 13.749 | 13.488 | 14.749 | 11.929 | 10.156 | 12.23 | 9.617 | 13.052 | 13.29 | 10.326 | 11.944 | 11.126 | 9.604 | 8.522 | 8.8 | 8.31 | 7.641 | 5.124 | 9.278 | 7.208 | 9.357 | 9.189 | 11.196 | 9.447 | 8.76 | 9.682 | 9.474 | 7.7 | 6.021 | 4.64 | 5.578 | 5.097 | 6.469 | 6.2 | 6.9 | 5.3 | 2.8 |
Inventory
| 167.68 | 169.884 | 167.865 | 163.164 | 150.246 | 149.741 | 142.444 | 135.42 | 120.092 | 111.258 | 103.115 | 99.266 | 91.814 | 89.643 | 90.509 | 102.878 | 104.805 | 103.963 | 96.633 | 90.38 | 88.71 | 89.197 | 85.08 | 80.857 | 74.201 | 68.824 | 63.208 | 57.087 | 55.158 | 52.432 | 51.149 | 52.564 | 49.941 | 46.749 | 45.665 | 51.934 | 55.439 | 64.231 | 65.009 | 64.025 | 56.958 | 51.269 | 47.934 | 42.235 | 40.212 | 43.199 | 43.708 | 44.625 | 46.928 | 48.555 | 42.851 | 52.01 | 51.763 | 54.069 | 63.004 | 62.077 | 49.12 | 35.724 | 31.426 | 26.248 | 20.335 | 22.402 | 28.749 | 28.468 | 26.427 | 23.582 | 21.885 | 19.696 | 19.944 | 24.669 | 26.142 | 28.28 | 26.859 | 23.192 | 17.923 | 17.929 | 22.3 | 24.093 | 26.773 | 25.354 | 22.219 | 19.785 | 21.32 | 23.113 | 19.831 | 19.984 | 20.565 | 15.028 | 13.196 | 14.001 | 19.637 | 23.622 | 24.342 | 22.86 | 21.634 | 21.599 | 21.583 | 18.989 | 16.207 | 11.406 | 7.021 | 8.284 | 8.242 | 8.845 | 9.017 | 10.953 | 8.646 | 7.3 | 4.6 | 3.9 | 3.9 |
Other Current Assets
| 19.821 | 20.402 | 20.214 | 22.193 | 20.692 | 22.854 | 17.538 | 15.004 | 12.634 | 14.219 | 14.685 | 15.804 | 23.72 | 21.292 | 18.207 | 13.252 | 5.305 | 4.367 | 6.949 | 4.289 | 3.96 | 3.727 | 4.243 | 3.854 | 4.706 | 4.673 | 4.529 | 3.823 | 4.004 | 4.025 | 4.789 | 3.666 | 3.388 | 3.246 | 3.369 | 2.879 | 5.855 | 9.482 | 11.497 | 16.418 | 3.025 | 3.679 | 4.936 | 2.621 | 15.901 | 2.38 | 2.88 | 2.243 | 18.551 | 8.651 | 7.112 | 2.156 | 8.304 | 2.092 | 9.651 | 10.698 | 7.731 | 8.868 | 14.866 | 12.33 | 9.476 | 7.227 | 9.36 | 8.623 | 10.044 | 7.467 | 3.984 | 5.516 | 7.141 | 6.709 | 7.694 | 7.508 | 5.645 | 2.626 | 2.931 | 2.879 | 5.286 | 5.571 | 5.376 | 6.478 | 7.729 | 7.895 | 7.292 | 7.361 | 10.504 | 7.935 | 7.608 | 7.736 | 7.6 | 6.573 | 6.655 | 6.872 | 8.018 | 8.702 | 10.531 | 10.672 | 5.706 | 5.87 | 5.239 | 5.339 | 4.828 | 3.953 | 2.222 | 0.812 | 0.44 | 0.252 | 0.486 | 3.8 | 4.9 | 4.7 | 4.7 |
Total Current Assets
| 507.886 | 499.836 | 502.464 | 511.6 | 556.116 | 550.987 | 539.195 | 525.073 | 512.029 | 481.049 | 592.501 | 686.815 | 703.347 | 667.545 | 642.312 | 601.232 | 592.947 | 577.228 | 560.442 | 541.339 | 374.656 | 360.002 | 341.119 | 332.432 | 348.833 | 332.967 | 349.635 | 364.534 | 346.923 | 342.026 | 333.053 | 318.502 | 298.555 | 269.471 | 249.408 | 240.403 | 223.312 | 257.81 | 262.334 | 265.912 | 292.079 | 295.727 | 301.092 | 277.422 | 251.383 | 216.468 | 191.111 | 164.864 | 186.937 | 208.6 | 280.669 | 250.101 | 267.907 | 276.733 | 255.733 | 261.51 | 249.898 | 239.672 | 221.302 | 215.875 | 213.467 | 211.586 | 215.792 | 233.968 | 278.738 | 286.62 | 256.231 | 243.607 | 217.401 | 193.063 | 186.936 | 173.72 | 169.12 | 159.08 | 166.787 | 160.375 | 157.216 | 155.299 | 153.7 | 166.408 | 178.534 | 170.788 | 160.544 | 156.12 | 172.393 | 155.926 | 150.867 | 140.686 | 133.218 | 125.262 | 117.977 | 112.483 | 108.641 | 106.233 | 107.722 | 104.894 | 99.22 | 99.993 | 93.601 | 88.099 | 82.14 | 71.451 | 65.34 | 58.715 | 53.236 | 48.96 | 44.613 | 42.9 | 22.2 | 17.8 | 14.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 153.313 | 153.785 | 159.945 | 164.213 | 166.391 | 168.066 | 173.506 | 176.681 | 181.224 | 184.245 | 180.073 | 179.824 | 168.498 | 167.079 | 168.712 | 166.188 | 147.719 | 138.572 | 123.43 | 116.619 | 114.93 | 112.939 | 113.713 | 114.117 | 113.841 | 111.063 | 109.871 | 111.705 | 114.855 | 113.202 | 105.893 | 95.296 | 94.433 | 95.746 | 97.723 | 99.381 | 102.223 | 92.913 | 94.179 | 95.823 | 96.506 | 91.368 | 92.142 | 90.141 | 90.217 | 89.743 | 89.872 | 89.724 | 90.355 | 91.738 | 89.695 | 88.241 | 85.271 | 85.449 | 84.586 | 84.47 | 74.28 | 70.739 | 65.877 | 62.381 | 57.512 | 55.516 | 56.52 | 56.911 | 57.419 | 56.842 | 56.837 | 56.74 | 55.085 | 54.911 | 54.398 | 53.475 | 53.727 | 53.242 | 50.698 | 48.89 | 49.615 | 50.143 | 50.591 | 51.718 | 51.688 | 51.509 | 51.6 | 51.977 | 24.436 | 22.698 | 20.669 | 21.008 | 20.32 | 20.652 | 21.997 | 23.182 | 24.555 | 24.873 | 24.958 | 22.497 | 18.319 | 12.993 | 12.023 | 10.472 | 8.801 | 8.065 | 6.948 | 6.339 | 6.577 | 6.198 | 6.3 | 5.6 | 5.2 | 4.6 | 4.8 |
Goodwill
| 95.271 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 91.849 | 80.599 | 80.599 | 80.599 | 80.599 | 80.599 | 80.599 | 80.599 | 80.599 | 80.599 | 78.278 | 77.354 | 14.786 | 14.786 | 14.786 | 14.826 | 14.826 | 14.826 | 8.041 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 1.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.283 | 3.561 | 3.881 | 4.424 | 4.967 | 5.511 | 6.054 | 6.597 | 7.141 | 7.684 | 8.288 | 9.012 | 9.807 | 10.601 | 11.474 | 12.506 | 13.582 | 14.658 | 15.748 | 16.865 | 18.238 | 18.92 | 20.073 | 21.152 | 22.452 | 23.751 | 25.071 | 25.419 | 26.871 | 28.324 | 29.89 | 31.502 | 33.114 | 34.726 | 36.373 | 38.165 | 39.957 | 41.028 | 42.758 | 35.524 | 36.873 | 36.96 | 38.478 | 40.334 | 42.212 | 44.054 | 45.896 | 47.738 | 49.58 | 51.422 | 8.663 | 8.852 | 9.066 | 9.309 | 9.552 | 9.795 | 7.275 | 2.755 | 2.927 | 3.099 | 3.27 | 3.453 | 3.635 | 3.818 | 5.958 | 6.216 | 6.474 | 6.731 | 5.315 | 5.508 | 5.702 | 5.895 | 6.089 | 6.282 | 6.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 103.554 | 95.41 | 95.73 | 96.273 | 96.816 | 97.36 | 97.903 | 98.446 | 98.99 | 99.533 | 100.137 | 100.861 | 101.656 | 102.45 | 103.323 | 104.355 | 105.431 | 106.507 | 107.597 | 108.714 | 110.087 | 110.769 | 111.922 | 113.001 | 114.301 | 115.6 | 116.92 | 117.268 | 118.72 | 120.173 | 121.739 | 123.351 | 124.963 | 126.575 | 128.222 | 130.014 | 131.806 | 132.877 | 134.607 | 116.123 | 117.472 | 117.559 | 119.077 | 120.933 | 122.811 | 124.653 | 126.495 | 128.337 | 127.858 | 128.776 | 23.449 | 23.638 | 23.852 | 24.135 | 24.378 | 24.621 | 15.316 | 4.579 | 4.751 | 4.923 | 5.094 | 5.277 | 5.459 | 5.642 | 7.782 | 8.04 | 8.298 | 8.555 | 5.315 | 5.508 | 5.702 | 5.895 | 6.089 | 6.282 | 6.476 | -4 | -7 | -10 | -11 | 0 | -5.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.041 | 25.022 | 30.043 | 36.815 | 31.76 | 44.023 | 56.609 | 62.562 | 40.1 | 23.347 | 1.296 | 2.237 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 4 | 5 | 7 | 7 | 4 | 7 | 10 | 11 | 0 | 5.044 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.393 | 31.64 | 29.654 | 28.325 | 28.943 | 21.771 | 19.771 | 19.034 | 23.935 | 19.83 | 17.371 | 16.433 | 3.266 | 2.072 | 1.892 | 3.339 | 2.66 | 1.514 | 1.739 | 2.836 | 5.564 | 5.184 | 5.733 | 6.906 | 3.673 | 3.181 | 2.506 | 2.364 | 19.086 | 19.328 | 19.857 | 12.032 | 11.064 | 11.342 | 11.779 | 11.843 | 10.647 | 11.025 | 11.265 | 11.562 | 9.472 | 8.904 | 5.686 | 9.449 | 15.263 | 14.425 | 14.034 | 11.532 | 7.41 | 7.12 | 12.716 | 12.387 | 12.637 | 12.593 | 13.022 | 13.421 | 14.28 | 13.796 | 12.996 | 14.59 | 13.934 | 15.084 | 14.133 | 15.362 | 14.66 | 14.37 | 16.018 | 15.544 | 13.19 | 13.483 | 12.978 | 13.485 | 10.817 | 9.845 | 9.069 | 9.221 | 1.789 | 1.789 | 1.789 | 1.923 | 1.598 | 1.598 | 1.598 | 1.598 | 6.064 | 6.064 | 6.064 | 0 | 5.346 | 5.346 | 5.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 23.845 | 24.089 | 17.983 | 19.457 | 17.224 | 21.273 | 21.03 | 20.862 | 21.785 | 24.347 | 29.113 | 30.554 | 28.223 | 28.703 | 28.48 | 28.225 | 27.311 | 29.956 | 34.231 | 34.388 | 31.173 | 31.495 | 28.018 | 22.241 | 23.779 | 25.216 | 25.502 | 25.203 | 24.899 | 6.809 | 8.118 | 6.157 | 6.273 | 6.372 | 5.664 | 5.896 | 5.502 | 4.894 | 4.789 | 4.243 | 3.887 | 4.031 | 3.332 | 3.476 | 3.965 | 4.608 | 5.137 | 4.673 | 4.042 | 43.38 | 43.724 | 26.511 | 25.799 | 25.355 | 22.439 | 17.288 | 5.55 | 6.686 | 6.683 | 6.698 | 5.483 | 5.398 | 0.174 | 0.195 | 10.18 | 10.108 | 10.23 | 10.653 | 10.272 | 10.244 | 10.145 | 10.284 | 10.918 | 10.287 | 10.304 | 18.435 | 20.97 | 13.535 | 14.4 | 15.383 | 6.819 | 6.489 | 6.545 | 1.467 | -6.064 | -6.064 | -6.064 | 0 | -5.346 | -5.346 | -5.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.1 | 0 | 0 | 0 |
Total Non-Current Assets
| 317.105 | 304.924 | 303.312 | 308.268 | 309.374 | 308.47 | 312.21 | 315.023 | 325.934 | 327.955 | 326.694 | 327.672 | 301.643 | 300.304 | 302.407 | 302.107 | 283.121 | 276.549 | 266.997 | 262.557 | 261.754 | 260.387 | 259.386 | 256.265 | 255.594 | 255.06 | 254.799 | 256.54 | 277.56 | 259.512 | 255.607 | 236.836 | 236.733 | 240.035 | 243.388 | 247.134 | 250.178 | 241.709 | 244.84 | 227.751 | 227.337 | 221.862 | 220.237 | 223.999 | 232.256 | 233.429 | 235.538 | 234.266 | 229.665 | 271.014 | 169.584 | 182.818 | 172.581 | 177.575 | 181.24 | 171.56 | 153.449 | 152.409 | 152.869 | 128.692 | 105.37 | 82.571 | 78.523 | 79.11 | 90.041 | 89.36 | 91.383 | 91.492 | 84.862 | 85.146 | 84.223 | 87.139 | 86.551 | 86.656 | 83.547 | 76.546 | 72.374 | 65.467 | 66.78 | 69.024 | 60.105 | 59.596 | 59.743 | 55.042 | 24.436 | 22.698 | 20.669 | 21.008 | 20.32 | 20.652 | 21.997 | 23.182 | 24.555 | 24.873 | 24.958 | 22.497 | 18.319 | 12.993 | 12.023 | 10.472 | 8.801 | 8.065 | 6.948 | 6.339 | 6.577 | 6.198 | 6.332 | 5.7 | 5.2 | 4.6 | 4.8 |
Total Assets
| 824.991 | 804.76 | 805.776 | 819.868 | 865.49 | 859.457 | 851.405 | 840.096 | 837.963 | 809.004 | 919.195 | 1,014.487 | 1,004.99 | 967.849 | 944.719 | 903.339 | 876.068 | 853.777 | 827.439 | 803.896 | 636.41 | 620.389 | 600.505 | 588.697 | 604.427 | 588.027 | 604.434 | 621.074 | 624.483 | 601.538 | 588.66 | 555.338 | 535.288 | 509.506 | 492.796 | 487.537 | 473.49 | 499.519 | 507.174 | 493.663 | 519.416 | 517.589 | 521.329 | 501.421 | 483.639 | 449.897 | 426.649 | 399.13 | 416.602 | 479.614 | 450.253 | 432.919 | 440.488 | 454.308 | 436.973 | 433.07 | 403.347 | 392.081 | 374.171 | 344.567 | 318.837 | 294.157 | 294.315 | 313.078 | 368.779 | 375.98 | 347.614 | 335.099 | 302.263 | 278.209 | 271.159 | 260.859 | 255.671 | 245.736 | 250.334 | 236.921 | 229.59 | 220.766 | 220.48 | 235.432 | 238.639 | 230.384 | 220.287 | 211.162 | 196.829 | 178.624 | 171.536 | 161.694 | 153.538 | 145.914 | 139.974 | 135.665 | 133.196 | 131.106 | 132.68 | 127.391 | 117.539 | 112.986 | 105.624 | 98.571 | 90.941 | 79.516 | 72.288 | 65.054 | 59.813 | 55.158 | 50.945 | 48.6 | 27.4 | 22.4 | 19.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 27.091 | 24.831 | 27.361 | 26.39 | 28.553 | 40.531 | 34.694 | 30.088 | 29.521 | 41.402 | 36.175 | 43.721 | 40.39 | 41.898 | 38.172 | 34.712 | 43.623 | 42.871 | 37.156 | 27.433 | 30.542 | 35.985 | 33.432 | 31.552 | 34.469 | 26.518 | 30.991 | 33.211 | 38.474 | 30.124 | 37.478 | 29.727 | 30.117 | 24.367 | 19.862 | 21.66 | 23.37 | 30.792 | 23.907 | 21.98 | 24.777 | 22.802 | 23.6 | 20.772 | 20.267 | 21.347 | 19.743 | 16.452 | 19.697 | 21.108 | 15.165 | 16.532 | 17.318 | 14.173 | 13.932 | 20.291 | 16.505 | 23.109 | 26.158 | 16.944 | 14.875 | 9.895 | 8.593 | 9.319 | 14.538 | 14.876 | 11.067 | 10.792 | 10.109 | 7.361 | 10.513 | 8.592 | 11.868 | 11.22 | 10.207 | 5.41 | 6.635 | 6.758 | 7.328 | 8.612 | 7.982 | 8.385 | 6.687 | 7.918 | 7.865 | 5.849 | 8.143 | 7.727 | 6.475 | 4.278 | 3.586 | 4.641 | 6.255 | 7.443 | 7.125 | 7.49 | 4.59 | 5.737 | 6.585 | 6.524 | 6.97 | 7.245 | 6.618 | 5.866 | 5.611 | 6.229 | 6.306 | 6.9 | 4.3 | 3.8 | 1.5 |
Short Term Debt
| 0 | 0 | 0 | 2.626 | 0 | 0 | 0 | 2.895 | 0 | 0 | 0 | 3.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.266 | 7.801 | 11.717 | 9.181 | 11.697 | 11.038 | 8.902 | 9.352 | 12.091 | 12.895 | 10.895 | 8.016 | 8.396 | 6.852 | 6.629 | 4.994 | 5.554 | 5.223 | 5.031 | 4.323 | 0.041 | 0.093 | 0.154 | 0.215 | 0.233 | 0.24 | 0.238 | 0.34 | 0.44 | 0.554 | 0.65 | 0.649 | 0.678 | 0.796 | 0.918 | 1.023 | 1.228 | 1.456 | 1.699 | 1.801 | 1.95 | 1.977 | 2.063 | 1.858 | 1.8 | 3.2 | 2.5 | 1.8 |
Tax Payables
| 1.063 | 0.827 | 0.878 | 1.016 | 0.774 | 0.704 | 0.667 | 0.938 | 2.96 | 0.561 | 5.601 | 1.21 | 0.97 | 0.989 | 0.856 | 0.902 | 0.379 | 0.363 | 0.567 | 0.584 | 0.597 | 0.579 | 0.706 | 0.933 | 1.311 | 1.254 | 2.183 | 1.767 | 1.227 | 1.072 | 0.877 | 0.729 | 0.251 | 0.247 | 3.326 | 3.62 | 2.022 | 2.237 | 2.93 | 2.963 | 2.753 | 2.054 | 1.768 | 2.266 | 2.128 | 1.476 | 1.444 | 1.213 | 1.168 | 37.936 | 35.19 | 34.368 | 1.759 | 0.354 | 30.676 | 29.58 | 1.22 | 0.251 | 0.453 | 0.478 | 0.677 | 0.297 | 0.556 | 0.588 | 0.294 | 0 | 1.633 | 0.852 | 1.608 | 2.404 | 1.574 | 14.509 | 11.503 | 10.622 | 9.87 | 5.696 | 5.459 | 5.234 | 5.647 | 5.696 | 5.213 | 0 | 0 | 3.717 | 4.246 | 4.267 | 5.451 | 4.849 | 5.083 | 3.243 | 3.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | -2.626 | 0 | 0 | 0 | -2.895 | 0 | 0 | 0 | -3.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.207 | 16.334 | 16.888 | 17.102 | 15.101 | 16.464 | 16.457 | 17.254 | 15.223 | 18.744 | 19.128 | 17.844 | 15.727 | 16.861 | 15.035 | 14.487 | 11.55 | 10.437 | 11.27 | 9.373 | 7.883 | 10.316 | 11.199 | 10.951 | 12.221 | 14.849 | 14.926 | 11.917 | 9.04 | 7.322 | 6.063 | 6.572 | 4.798 | 7.068 | 6.972 | 6.387 | 5.226 | 5.574 | 4.727 | 5.469 | 4.901 | 5.385 | 5.353 | 4.439 | 3.479 | 3.002 | 2.992 | 2.868 | 3.058 | 3.58 | 3.448 | 3.473 | 2.565 | 2.789 | 3.238 | 3.238 | -0.718 | 2.133 | 2.212 | 1.888 | 4.768 | 3.205 | 3.251 | 3.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 23.667 | 25.393 | 22.174 | 22.477 | 24.868 | 24.288 | 28.368 | 28.288 | 29.338 | 28.727 | 33.059 | 28.6 | 25.672 | 26.368 | 24.355 | 27.814 | 22.628 | 21.884 | 17.314 | 23.043 | 19.11 | 19.349 | 17.489 | 16.814 | 16.036 | 17.895 | 17.174 | 17.84 | 15.894 | 16.569 | 13.432 | 13.919 | 12.689 | 13.258 | 13.529 | 15.232 | 15.392 | 17.242 | 17.766 | 17.957 | 14.914 | 13.651 | 12.837 | 13.919 | 13.831 | 12.555 | 12.866 | 12.565 | 26.643 | 49.061 | 7.94 | 8.216 | 10.662 | 8.967 | 2.918 | 16.943 | 10.58 | 10.654 | 8.223 | 9.932 | 8.668 | 8.314 | 8.506 | 0.588 | 0.294 | 0.272 | 1.633 | 0.852 | 1.608 | 2.404 | 1.574 | 14.509 | 11.503 | 10.622 | 9.87 | 10.277 | 5.459 | 5.234 | 5.647 | 5.696 | 5.213 | 5.21 | 4.19 | 9.92 | 9.428 | 9.256 | 9.428 | 13.053 | 8.745 | 6.694 | 6.703 | 1.798 | 3.093 | 3.443 | 6.975 | 9.721 | 8.507 | 9.311 | 7.072 | 9.178 | 10.262 | 6.764 | 9.184 | 7.911 | 7.531 | 6.774 | 5.626 | 4.1 | 3.6 | 2.1 | 1.6 |
Total Current Liabilities
| 50.758 | 50.224 | 49.535 | 48.867 | 53.421 | 64.819 | 63.062 | 58.376 | 58.859 | 70.129 | 69.234 | 72.321 | 66.062 | 68.266 | 62.527 | 62.526 | 66.251 | 64.755 | 54.47 | 50.476 | 49.652 | 55.334 | 50.921 | 48.366 | 50.505 | 44.413 | 48.165 | 51.051 | 54.368 | 46.693 | 50.91 | 59.853 | 59.14 | 54.513 | 50.493 | 51.993 | 55.226 | 64.491 | 58.927 | 55.16 | 58.435 | 55.581 | 54.281 | 50.418 | 50.959 | 48.937 | 47.096 | 40.567 | 56.777 | 81.439 | 32.478 | 32.631 | 38.296 | 34.339 | 33.256 | 49.455 | 41.934 | 48.689 | 46.298 | 35.916 | 30.865 | 24.272 | 23.671 | 32.971 | 29.701 | 33.837 | 28.268 | 28.567 | 28.329 | 23.394 | 26.908 | 40.093 | 41.651 | 38.09 | 32.532 | 27.562 | 21.948 | 21.613 | 20.837 | 22.92 | 21.998 | 22.074 | 18.673 | 20.444 | 20.175 | 18.497 | 21.024 | 20.295 | 17.593 | 13.422 | 12.517 | 11.647 | 13.107 | 14.787 | 17.754 | 17.889 | 13.893 | 15.966 | 14.68 | 16.93 | 18.688 | 15.708 | 17.603 | 15.727 | 15.119 | 15.066 | 13.79 | 12.8 | 11.1 | 8.4 | 4.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 7.354 | 0 | 0 | 0 | 5.831 | 0 | 0 | 0 | 8.371 | 0 | 0 | 0 | 7.345 | 0 | 0 | 0 | 7.031 | 7.409 | 7.497 | 4.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.188 | 25.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.759 | 0 | 0.041 | 0.094 | 0.154 | 0.215 | 0.275 | 0.334 | 0.392 | 0.555 | 0.715 | 0.872 | 1.026 | 1.188 | 1.393 | 1.668 | 1.944 | 1.655 | 1.963 | 2.141 | 2.608 | 1.859 | 2.4 | 4.2 | 4.1 | 5.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.345 | 0 | 0 | 0 | -7.031 | -7.409 | -7.497 | -4.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.087 | 0.121 | 0.162 | 0.164 | 0.152 | 0.153 | 0.204 | 0.216 | 0.052 | 0.055 | 0.14 | 0.138 | 0.538 | 0.615 | 0.688 | 0.82 | 1.002 | 1.004 | 1.141 | 1.291 | 3.752 | 3.928 | 4.059 | 4.272 | 4.397 | 4.647 | 4.991 | 5.273 | 7.404 | 7.646 | 7.948 | 8.179 | 3.926 | 4.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0.149 | 0.149 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 25.02 | 23.794 | 18.063 | 11.406 | 27.012 | 26.709 | 26.041 | 20.673 | 28.822 | 28.63 | 29.388 | 21.763 | 30.572 | 29.239 | 28.369 | 30.327 | 29.933 | 29.429 | 28.977 | 28.71 | 21.278 | 21.037 | 18.079 | 13.043 | 22.738 | 21.73 | 22.297 | 22.203 | 7.318 | 7.227 | 6.919 | 6.56 | 6.088 | 5.981 | 5.941 | 5.634 | 3.315 | 3.419 | 3.706 | 3.555 | 4.951 | 4.698 | 4.879 | 9.044 | 10.372 | 10.031 | 9.837 | 9.335 | 8.223 | 7.986 | 35.19 | 34.368 | 33.805 | 32.04 | 30.676 | 29.58 | 27.457 | 0 | 0 | 23.859 | 22.519 | 21.057 | 20.705 | 20.426 | 19.101 | 17.875 | 17.815 | 16.893 | 14.236 | 14.237 | 12.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.902 | 0 | 0 | 0 | 0.813 | 0 | 0.782 | 0.725 | 0.672 | 0.595 | 0.518 | 0.441 | 0.349 | 0.267 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.4 | 0 |
Total Non-Current Liabilities
| 25.02 | 23.794 | 18.063 | 18.76 | 27.012 | 26.709 | 26.041 | 26.504 | 28.822 | 28.63 | 29.388 | 30.134 | 30.572 | 29.239 | 28.369 | 30.402 | 30.02 | 29.55 | 29.139 | 28.874 | 21.43 | 21.19 | 18.283 | 13.259 | 22.79 | 21.785 | 22.437 | 22.341 | 7.856 | 7.842 | 7.607 | 7.38 | 7.09 | 6.985 | 7.082 | 6.925 | 7.067 | 7.347 | 7.765 | 7.827 | 9.348 | 9.345 | 9.87 | 14.317 | 17.776 | 17.677 | 17.785 | 17.514 | 12.149 | 12.171 | 35.19 | 34.368 | 33.805 | 32.04 | 30.676 | 29.58 | 27.457 | 26.188 | 25.023 | 23.859 | 22.519 | 21.057 | 20.705 | 20.426 | 19.25 | 18.024 | 17.964 | 17.042 | 14.236 | 14.237 | 12.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.902 | 0 | 0 | 0 | 0.813 | 0.759 | 0.782 | 0.766 | 0.766 | 0.749 | 0.733 | 0.716 | 0.683 | 0.659 | 0.649 | 0.715 | 0.872 | 1.026 | 1.188 | 1.393 | 1.668 | 1.944 | 1.655 | 1.963 | 2.141 | 2.608 | 1.859 | 2.5 | 4.2 | 4.5 | 5.5 |
Total Liabilities
| 75.778 | 74.018 | 67.598 | 67.627 | 80.433 | 91.528 | 89.103 | 84.88 | 87.681 | 98.759 | 98.622 | 102.455 | 96.634 | 97.505 | 90.896 | 92.928 | 96.271 | 94.305 | 83.609 | 79.35 | 71.082 | 76.524 | 69.204 | 61.625 | 73.295 | 66.198 | 70.602 | 73.392 | 62.224 | 54.535 | 58.517 | 67.233 | 66.23 | 61.498 | 57.575 | 58.918 | 62.293 | 71.838 | 66.692 | 62.987 | 67.783 | 64.926 | 64.151 | 64.735 | 68.735 | 66.614 | 64.881 | 58.081 | 68.926 | 93.61 | 67.668 | 66.999 | 72.101 | 66.379 | 63.932 | 79.035 | 69.391 | 74.877 | 71.321 | 59.775 | 53.384 | 45.329 | 44.376 | 53.397 | 48.951 | 51.861 | 46.232 | 45.609 | 42.565 | 37.631 | 39.82 | 40.093 | 41.651 | 38.09 | 32.532 | 27.562 | 21.948 | 21.613 | 20.837 | 22.92 | 21.998 | 22.074 | 18.673 | 20.444 | 20.988 | 19.256 | 21.806 | 21.061 | 18.359 | 14.171 | 13.25 | 12.363 | 13.79 | 15.446 | 18.403 | 18.604 | 14.765 | 16.992 | 15.868 | 18.323 | 20.356 | 17.652 | 19.258 | 17.69 | 17.26 | 17.674 | 15.649 | 15.3 | 15.3 | 12.9 | 10.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | 0.13 | 0.084 | 0.336 | 0.361 | 0 | 0.076 | 0.088 | 0.382 | 0.139 | 0.32 | 0.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.167 | 0.031 | 0.136 | 0.474 | 0.19 | 0.315 | 0 | 0.358 | 0 | 0.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.046 | 0 | 0 | 0.007 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.3 | 0 |
Common Stock
| 0.022 | 0.022 | 0.022 | 0.023 | 0.023 | 0.023 | 0.023 | 0.024 | 0.024 | 0.024 | 0.026 | 0.028 | 0.028 | 0.028 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.029 | 0.029 | 0.029 | 0.029 | 0.03 | 0.03 | 0.03 | 0.03 | 0.029 | 0.029 | 0.028 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.028 | 0.03 | 0.031 | 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0.03 | 0.029 | 0.03 | 0.029 | 0.03 | 0.03 | 0.031 | 0.03 | 0.03 | 0.03 | 111.866 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.026 | 0.012 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 |
Retained Earnings
| 736.836 | 733.909 | 740.715 | 753.68 | 771.335 | 762.443 | 758.543 | 762.536 | 755.952 | 720.281 | 789.032 | 753.44 | 721.787 | 687.593 | 653.579 | 621.626 | 600.932 | 592.694 | 585.773 | 575.531 | 422.83 | 410.73 | 404.865 | 402.569 | 384.484 | 371.509 | 360.833 | 351.408 | 372.476 | 360.134 | 350.393 | 317.912 | 308.095 | 297.701 | 290.19 | 285.076 | 275.79 | 267.73 | 262.668 | 259.845 | 249.002 | 236.486 | 222.796 | 213.466 | 199.828 | 185.566 | 174.239 | 165.646 | 158.773 | 204.627 | 213.241 | 207.196 | 202.272 | 196.193 | 187.043 | 178.627 | 171.11 | 159.873 | 145.675 | 134.74 | 126.237 | 117.755 | 113.899 | 114.166 | 135.55 | 127.913 | 120.302 | 113.093 | 106.505 | 99.752 | 92.975 | 85.426 | 82.389 | 79.728 | 75.222 | 76.001 | 105.148 | 99.484 | 94.436 | 89.701 | 85.185 | 79.48 | 74.452 | 69.334 | 64.063 | 59.312 | 55.159 | 51.249 | 47.688 | 45.386 | 43.257 | 41.671 | 40.408 | 39.487 | 38.817 | 34.945 | 30.364 | 25.268 | 20.041 | 15.18 | 7.665 | 0.897 | -4.403 | -9.297 | -13.504 | -17.844 | -19.997 | -22 | -24.4 | -25.9 | -26.7 |
Accumulated Other Comprehensive Income/Loss
| 1.008 | -3.189 | -2.559 | -1.462 | -5.73 | -5.757 | -5.044 | -7.344 | -11.817 | -10.06 | -8.169 | -3.737 | -3.249 | -3.155 | -2.836 | -2.163 | -2.355 | -1.72 | -4.314 | -3.13 | -1.084 | -1.336 | -1.361 | -1.689 | -2.076 | -2.088 | -2.382 | -2.139 | -2.32 | -2.419 | -2.514 | -2.71 | -1.885 | -1.527 | -1.652 | -1.851 | -1.043 | -1.167 | -1.031 | -1.136 | -0.474 | -0.19 | -0.315 | -0.47 | -0.358 | -0.687 | -0.484 | -0.293 | 0.287 | 0.145 | 0.398 | 0.05 | 0.08 | 0.158 | 0.135 | 0.085 | 0.054 | -0.051 | -0.046 | 0.004 | 0.003 | -0.007 | -0.104 | -0.057 | 0.011 | 0.13 | 0.147 | 0.085 | 0.083 | 0.032 | 0.014 | 0.004 | -0.05 | -0.053 | -0.115 | -0.867 | -0.114 | -0.114 | -0.114 | -0.114 | -0.124 | -0.121 | -0.12 | -0.12 | -0.118 | -0.117 | -0.117 | -0.117 | -0.116 | -0.117 | -0.116 | -0.155 | -0.157 | -0.118 | -0.2 | -0.235 | -0.273 | -0.302 | -0.387 | -0.511 | -0.588 | -0.585 | -0.647 | -0.652 | -0.833 | -0.87 | -0.899 | -7 | -6.3 | -5.8 | -4.7 |
Other Total Stockholders Equity
| 11.347 | 0 | 0 | 0 | 19.429 | 11.22 | 8.78 | 0 | 6.123 | 0 | 39.684 | 162.301 | 189.79 | 185.878 | 203.051 | 190.92 | 181.192 | 168.47 | 162.029 | 151.987 | 143.47 | 134.107 | 127.408 | 126.164 | 148.62 | 152.292 | 174.97 | 198.245 | 191.754 | 188.84 | 182.235 | 172.875 | 162.82 | 151.806 | 146.655 | 145.366 | 136.379 | 160.922 | 178.785 | 171.802 | 202.602 | 216.147 | 234.352 | 223.66 | 215.046 | 198.375 | 187.5 | 175.668 | 188.587 | 181.203 | 168.918 | 158.646 | 166.007 | 191.549 | 185.834 | 175.295 | 162.764 | 157.303 | 157.147 | 150.021 | 139.186 | 131.046 | 136.013 | 145.544 | 184.237 | 196.045 | 180.903 | 176.282 | 153.081 | 140.765 | 138.321 | 135.307 | 131.652 | 127.942 | 142.665 | 134.196 | 102.578 | 99.754 | 105.291 | 122.895 | 131.549 | 128.921 | 127.252 | 121.474 | 0.03 | 100.144 | 94.659 | 89.473 | 87.579 | 86.446 | 83.555 | 81.758 | 79.127 | 76.263 | 75.432 | 74.049 | 72.656 | 71.001 | 70.075 | 65.553 | 63.496 | 61.539 | 58.067 | 57.301 | 56.878 | 56.186 | 56.18 | 62.3 | 42.8 | 5.9 | 40.5 |
Total Shareholders Equity
| 749.213 | 730.742 | 738.178 | 752.241 | 785.057 | 767.929 | 762.302 | 755.216 | 750.282 | 710.245 | 820.573 | 912.032 | 908.356 | 870.344 | 853.823 | 810.411 | 779.797 | 759.472 | 743.83 | 724.546 | 565.328 | 543.865 | 531.301 | 527.072 | 531.132 | 521.829 | 533.832 | 547.682 | 562.259 | 547.003 | 530.143 | 488.105 | 469.058 | 448.008 | 435.221 | 428.619 | 411.197 | 427.681 | 440.482 | 430.676 | 451.633 | 452.663 | 457.178 | 436.686 | 414.904 | 383.283 | 361.768 | 341.049 | 347.676 | 386.004 | 382.585 | 365.92 | 368.387 | 387.929 | 373.041 | 354.035 | 333.956 | 317.204 | 302.85 | 284.792 | 265.453 | 248.828 | 249.939 | 259.681 | 319.828 | 324.119 | 301.382 | 289.49 | 259.698 | 240.578 | 231.339 | 220.766 | 214.02 | 207.646 | 217.802 | 209.359 | 207.642 | 199.153 | 199.643 | 212.512 | 216.641 | 208.31 | 201.614 | 190.718 | 175.841 | 159.368 | 149.73 | 140.633 | 135.179 | 131.743 | 126.724 | 123.302 | 119.406 | 115.66 | 114.277 | 108.787 | 102.774 | 95.994 | 89.756 | 80.248 | 70.585 | 61.864 | 53.03 | 47.364 | 42.553 | 37.484 | 35.296 | 33.3 | 12.1 | 9.5 | 9.1 |
Total Equity
| 749.213 | 730.742 | 738.178 | 752.241 | 785.057 | 767.929 | 762.302 | 755.216 | 750.282 | 710.245 | 820.573 | 912.032 | 908.356 | 870.344 | 853.823 | 810.411 | 779.797 | 759.472 | 743.83 | 724.546 | 565.328 | 543.865 | 531.301 | 527.072 | 531.132 | 521.829 | 533.832 | 547.682 | 562.259 | 547.003 | 530.143 | 488.105 | 469.058 | 448.008 | 435.221 | 428.619 | 411.197 | 427.681 | 440.482 | 430.676 | 451.633 | 452.663 | 457.178 | 436.686 | 414.904 | 383.283 | 361.768 | 341.049 | 347.676 | 386.004 | 382.585 | 365.92 | 368.387 | 387.929 | 373.041 | 354.035 | 333.956 | 317.204 | 302.85 | 284.792 | 265.453 | 248.828 | 249.939 | 259.681 | 319.828 | 324.119 | 301.382 | 289.49 | 259.698 | 240.578 | 231.339 | 220.766 | 214.02 | 207.646 | 217.802 | 209.359 | 207.642 | 199.153 | 199.643 | 212.512 | 216.641 | 208.31 | 201.614 | 190.718 | 175.841 | 159.368 | 149.73 | 140.633 | 135.179 | 131.743 | 126.724 | 123.302 | 119.406 | 115.66 | 114.277 | 108.787 | 102.774 | 95.994 | 89.756 | 80.248 | 70.585 | 61.864 | 53.03 | 47.364 | 42.553 | 37.484 | 35.296 | 33.3 | 12.1 | 9.5 | 9.1 |
Total Liabilities & Shareholders Equity
| 824.991 | 804.76 | 805.776 | 819.868 | 865.49 | 859.457 | 851.405 | 840.096 | 837.963 | 809.004 | 919.195 | 1,014.487 | 1,004.99 | 967.849 | 944.719 | 903.339 | 876.068 | 853.777 | 827.439 | 803.896 | 636.41 | 620.389 | 600.505 | 588.697 | 604.427 | 588.027 | 604.434 | 621.074 | 624.483 | 601.538 | 588.66 | 555.338 | 535.288 | 509.506 | 492.796 | 487.537 | 473.49 | 499.519 | 507.174 | 493.663 | 519.416 | 517.589 | 521.329 | 501.421 | 483.639 | 449.897 | 426.649 | 399.13 | 416.602 | 479.614 | 450.253 | 432.919 | 440.488 | 454.308 | 436.973 | 433.07 | 403.347 | 392.081 | 374.171 | 344.567 | 318.837 | 294.157 | 294.315 | 313.078 | 368.779 | 375.98 | 347.614 | 335.099 | 302.263 | 278.209 | 271.159 | 260.859 | 255.671 | 245.736 | 250.334 | 236.921 | 229.59 | 220.766 | 220.48 | 235.432 | 238.639 | 230.384 | 220.287 | 211.162 | 196.829 | 178.624 | 171.536 | 161.694 | 153.538 | 145.914 | 139.974 | 135.665 | 133.196 | 131.106 | 132.68 | 127.391 | 117.539 | 112.986 | 105.624 | 98.571 | 90.941 | 79.516 | 72.288 | 65.054 | 59.813 | 55.158 | 50.945 | 48.6 | 27.4 | 22.4 | 19.5 |