SNP Schneider-Neureither & Partner SE
FSX:SHF.DE
52.4 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 42.968 | 48.08 | 40.313 | 29.29 | 24.852 | 30.463 | 38.367 | 19.572 | 24.629 | 36.486 | 40.337 | 27.746 | 27.347 | 33.022 | 25.961 | 30.169 | 22.654 | 12.564 | 19.137 | 17.67 | 23.04 | 32.287 | 39.974 | 16.569 | 18.486 | 24.264 | 33.877 | 33.348 | 26.456 | 53.886 | 31.914 | 36.007 | 7.143 | 9.15 | 13.769 | 14.162 | 10.948 | 13.032 | 5.681 | 6.353 | 6.089 | 7.06 | 6.355 | 6.638 | 6.996 | 9.156 | 10.152 | 5.487 | 5.003 | 6.279 | 6.695 | 4.014 | 3.696 | 5.757 | 5.121 | 3.923 | 2.806 | 6.055 | 6.096 |
Short Term Investments
| 0.154 | 0.155 | 0 | 4.927 | 4.922 | 10.451 | 1.037 | 0.12 | 0.125 | 1.146 | 1.017 | 0.122 | 15.107 | 20.322 | 20 | -12.584 | 1.306 | 0.262 | 0 | 1.324 | 1.385 | 0.913 | -1.15 | 0.437 | 0.197 | 0.324 | -1.159 | 2.767 | 1.689 | 1.854 | 0.876 | 1.131 | 1.41 | 0.982 | 0.587 | 0.606 | 0.656 | 0.916 | 0.677 | 0.508 | 0.635 | 0.566 | 0.417 | 0.365 | 0.4 | 0.762 | 0.409 | -0.015 | -0.015 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 42.968 | 48.08 | 40.313 | 34.217 | 29.774 | 40.914 | 39.404 | 19.692 | 24.754 | 37.632 | 40.337 | 27.868 | 42.454 | 53.344 | 45.961 | 30.169 | 23.96 | 12.826 | 19.137 | 18.994 | 24.425 | 33.2 | 39.974 | 17.006 | 18.683 | 24.588 | 33.877 | 36.115 | 28.145 | 55.74 | 32.79 | 37.138 | 8.553 | 10.132 | 14.356 | 14.768 | 11.604 | 13.948 | 6.358 | 6.861 | 6.724 | 7.626 | 6.772 | 7.003 | 7.396 | 9.918 | 10.561 | 5.487 | 5.003 | 6.279 | 6.695 | 4.014 | 3.696 | 5.757 | 5.121 | 3.923 | 2.806 | 6.055 | 6.096 |
Net Receivables
| 99.725 | 95.093 | 96.266 | 92.328 | 88.435 | 84.291 | 89.883 | 76.742 | 75.46 | 70.32 | 67.198 | 62.593 | 53.059 | 47.417 | 45.304 | 44.172 | 50.459 | 53.872 | 56.898 | 42.454 | 34.121 | 29.156 | 35.583 | 34.507 | 36.876 | 36.779 | 44.246 | 37.159 | 29.683 | 24.897 | 20.228 | 21.469 | 19.328 | 18.935 | 15.498 | 14.103 | 14.875 | 12.479 | 10.609 | 6.805 | 8.336 | 8.19 | 8.688 | 6.818 | 5.884 | 6.071 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0.567 | 0 | 0 | 0 | 0 | 32.772 | 0 | 31.386 | 0 | 0.166 | 0.404 | 0.41 | 0.374 | 0.381 | 0.377 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | 0.371 | -2.21 | -1.462 | 0 | 0.371 | -1.015 | 0 | -0.832 | -0.444 | 0 | 0 | 0.099 | 0.237 | 0.249 | -0.161 | 0 | 0.268 | 0.621 | 0 | 0 | 0.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 7.984 | 6.181 | 2.257 | 4.157 | 4.902 | 5.762 | 0.301 | 4.619 | 6.175 | 5.728 | 0.761 | 3.812 | 4.038 | 5.006 | 0.358 | 25.337 | 3.258 | 4.868 | 0.33 | 2.169 | 2.882 | 3.527 | 0.267 | 2.319 | 2.61 | 2.03 | 0.12 | 2.767 | 1.689 | 1.854 | 0.876 | 1.131 | 1.41 | 0.982 | 0.587 | 0.606 | 0.656 | 0.916 | 0.677 | 0.508 | 0.635 | 0.566 | 0.417 | 0.365 | 0.4 | 0.762 | 0.409 | 0.425 | 0.402 | 0.394 | 0.299 | 0.311 | 0.222 | 0.379 | 0.263 | 0.138 | 0.14 | 0.206 | 0.165 |
Total Current Assets
| 150.677 | 149.354 | 138.836 | 130.702 | 123.111 | 130.967 | 130.155 | 101.053 | 106.389 | 113.68 | 110.081 | 127.045 | 129.017 | 137.153 | 125.981 | 99.844 | 78.081 | 71.976 | 76.739 | 63.998 | 61.805 | 66.254 | 76.195 | 54.203 | 58.54 | 63.768 | 78.614 | 73.831 | 58.055 | 81.002 | 59.478 | 58.723 | 28.022 | 29.217 | 29.996 | 29.58 | 27.897 | 27.442 | 17.882 | 14.423 | 15.534 | 16.482 | 16.145 | 14.807 | 14.487 | 17.455 | 18.316 | 13.429 | 11.878 | 14.183 | 13.621 | 11.918 | 10.435 | 11.728 | 11.601 | 9.308 | 8.036 | 10.221 | 10.969 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18.841 | 18.182 | 18.408 | 18.382 | 18.855 | 19.866 | 20.211 | 20.396 | 21.087 | 20.895 | 21.739 | 22.109 | 21.412 | 22.044 | 21.907 | 24.37 | 25.389 | 26.257 | 26.941 | 24.042 | 24.335 | 20.518 | 6.066 | 6.115 | 6.128 | 5.87 | 5.187 | 4.838 | 4.681 | 3.387 | 3.161 | 2.71 | 2.451 | 2.236 | 1.999 | 1.67 | 1.471 | 1.421 | 1.231 | 1.212 | 1.217 | 1.116 | 1.07 | 1.148 | 1.124 | 1.34 | 1.486 | 1.639 | 1.73 | 1.758 | 1.82 | 1.8 | 1.828 | 1.851 | 1.896 | 1.932 | 1.829 | 1.524 | 1.537 |
Goodwill
| 77.114 | 72.53 | 68.031 | 73.274 | 73.263 | 72.696 | 72.597 | 74.525 | 72.928 | 71.334 | 70.376 | 67.645 | 46.042 | 45.531 | 33.605 | 51.952 | 52.313 | 52.66 | 54.194 | 53.174 | 54.921 | 54.098 | 53.733 | 49.764 | 51.621 | 56.074 | 56.126 | 60.239 | 45.53 | 21.532 | 21.563 | 14.809 | 14.82 | 14.769 | 10.162 | 10.102 | 10.104 | 10.187 | 3.98 | 4.294 | 4.119 | 4.1 | 4.099 | 4.142 | 2.068 | 2.068 | 2.068 | 0 | 2.068 | 2.068 | 2.068 | 2.064 | 1.993 | 1.993 | 1.993 | 1.993 | 1.993 | 1.993 | 1.993 |
Intangible Assets
| 19.168 | 14.495 | 15.286 | 16.381 | 17.342 | 18.269 | 19.123 | 20.057 | 21.076 | 22.27 | 23.284 | 24.48 | 14.855 | 15.502 | 5.422 | 6.774 | 7.125 | 7.496 | 7.889 | 7.679 | 7.803 | 7.503 | 7.98 | 8.25 | 9.009 | 10.31 | 10.887 | 6.52 | 5.264 | 2.619 | 2.616 | 1.851 | 1.93 | 1.414 | 1.513 | 1.583 | 1.676 | 1.418 | 1.21 | 0.946 | 0.966 | 1.014 | 1.094 | 1.126 | 0.221 | 0.229 | 0.26 | 0 | 0.269 | 0.249 | 0.21 | 0.209 | 0.076 | 0.069 | 0.057 | 0.112 | 0.124 | 0.131 | 0.136 |
Goodwill and Intangible Assets
| 96.282 | 87.025 | 83.317 | 89.655 | 90.605 | 90.965 | 91.72 | 94.582 | 94.004 | 93.604 | 93.66 | 92.125 | 60.897 | 61.033 | 39.027 | 58.726 | 59.438 | 60.156 | 62.083 | 60.853 | 62.724 | 61.601 | 61.713 | 58.014 | 60.63 | 66.384 | 67.012 | 66.759 | 50.794 | 24.151 | 24.179 | 16.66 | 16.75 | 16.183 | 11.675 | 11.685 | 11.78 | 11.605 | 5.19 | 5.24 | 5.085 | 5.114 | 5.194 | 5.268 | 2.289 | 2.297 | 2.327 | 2.347 | 2.337 | 2.317 | 2.278 | 2.273 | 2.069 | 2.062 | 2.05 | 2.105 | 2.117 | 2.124 | 2.129 |
Long Term Investments
| 7.817 | 8.23 | 14.109 | -3.593 | -3.59 | -9.121 | -0.812 | 20.836 | 20.826 | 19.226 | 18.133 | 1.225 | -13.909 | -19.148 | -19.813 | 13.82 | 0.382 | 0.774 | 0.025 | -0.465 | -0.517 | -0.215 | 1.15 | 0.172 | 0.597 | 0.503 | 1.159 | -2.746 | -1.668 | -1.432 | -0.454 | -0.715 | -0.997 | -0.946 | -0.564 | -0.581 | -0.631 | -0.891 | -0.677 | 0.009 | 0.009 | 0.009 | -0.417 | 0.012 | 0.012 | 0.012 | -0.409 | 0.122 | 0.115 | 0.115 | 0.015 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.021 | 0.02 |
Tax Assets
| 4.1 | 5.265 | 15.563 | 4.606 | 5.595 | 5.468 | 5.771 | 6.53 | 6.334 | 6.552 | 5.078 | 6.341 | 6.898 | 7.336 | 6.223 | 5.582 | 6.663 | 6.163 | 5.207 | 6.915 | 8.349 | 7.369 | 6.636 | 3.885 | 3.348 | 2.514 | 1.807 | 1.659 | 2.414 | 1.949 | 1.001 | 0.728 | 0.907 | 1.095 | 1.338 | 1.55 | 1.674 | 1.977 | 1.793 | 1.756 | 1.598 | 1.431 | 1.401 | 1.401 | 1.088 | 0.387 | 0.345 | 0.173 | 0.165 | 0.161 | 0.15 | 0.161 | 0.101 | 0.137 | 0.151 | 0.1 | 0.141 | 0.179 | 0.158 |
Other Non-Current Assets
| 0.262 | 0.143 | 1.187 | 19.116 | 18.431 | 24.491 | 17.925 | 11.792 | 11.711 | 16.301 | 17.369 | 14.34 | 29.024 | 32.877 | 33.348 | 0.159 | 5.092 | 2.441 | 3.032 | 3.128 | 1.608 | 1.184 | 0.005 | 0.627 | 0.533 | 0.668 | 0.006 | 3.446 | 2.343 | 2.22 | 1.167 | 1.435 | 1.704 | 1.262 | 0.796 | 0.764 | 0.815 | 1.074 | 0.755 | 0.076 | 0.086 | 0.085 | 0.512 | 0.062 | 0.029 | 0.034 | 0.454 | 0.025 | 0.025 | 0.025 | 0.024 | 0.017 | 0.017 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 |
Total Non-Current Assets
| 127.302 | 118.845 | 132.584 | 128.166 | 129.896 | 131.669 | 134.815 | 154.136 | 153.962 | 156.578 | 155.979 | 136.14 | 104.322 | 104.142 | 80.692 | 102.657 | 96.964 | 95.791 | 97.288 | 94.473 | 96.499 | 90.457 | 75.571 | 68.813 | 71.236 | 75.939 | 75.171 | 73.956 | 58.564 | 30.275 | 29.054 | 20.818 | 20.815 | 19.83 | 15.243 | 15.088 | 15.109 | 15.186 | 8.291 | 8.293 | 7.995 | 7.755 | 7.759 | 7.891 | 4.542 | 4.07 | 4.204 | 4.306 | 4.372 | 4.376 | 4.288 | 4.269 | 4.033 | 4.075 | 4.122 | 4.162 | 4.113 | 3.854 | 3.85 |
Total Assets
| 277.979 | 268.199 | 271.42 | 258.868 | 253.007 | 262.636 | 264.97 | 255.189 | 260.351 | 270.258 | 266.06 | 263.185 | 233.339 | 241.295 | 206.673 | 202.501 | 175.045 | 167.767 | 174.027 | 158.471 | 158.304 | 156.712 | 151.766 | 123.016 | 129.776 | 139.707 | 153.785 | 147.787 | 116.619 | 111.277 | 88.533 | 79.541 | 48.837 | 49.047 | 45.239 | 44.668 | 43.006 | 42.628 | 26.173 | 22.716 | 23.529 | 24.237 | 23.904 | 22.698 | 19.029 | 21.525 | 22.519 | 17.735 | 16.25 | 18.559 | 17.908 | 16.187 | 14.468 | 15.803 | 15.722 | 13.47 | 12.149 | 14.075 | 14.818 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.394 | 9.565 | 10.108 | 8.335 | 8.498 | 6.003 | 10.759 | 5.409 | 6.969 | 6.691 | 8.339 | 4.48 | 4.937 | 6.045 | 4.613 | 5.845 | 6.899 | 9.001 | 10.239 | 6.091 | 5.097 | 7.708 | 8.945 | 7.447 | 7.238 | 9.976 | 11.422 | 8.826 | 5.33 | 3.333 | 3.083 | 1.76 | 2.648 | 1.94 | 2.311 | 1.957 | 2.045 | 1.644 | 3.899 | 0.95 | 1.588 | 0.898 | 1.076 | 0.484 | 0.8 | 0.667 | 0.821 | 0.84 | 0.58 | 0.471 | 0.786 | 0 | 0 | 0 | 0 | 0.351 | 0.406 | 0.318 | 0.605 |
Short Term Debt
| 15.607 | 7.424 | 16.204 | 16.289 | 16.255 | 16.723 | 11.494 | 12.455 | 14.482 | 11.819 | 37.469 | 41.792 | 33.877 | 34.804 | 11.374 | 12.33 | 11.79 | 11.792 | 10.486 | 13.05 | 12.345 | 10.54 | 0.82 | 5.102 | 6.301 | 7.393 | 1.344 | 1.164 | 1.734 | 2.067 | 12.799 | 2.446 | 2.289 | 2.133 | 2.602 | 2.1 | 2.1 | 2.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.427 | 0.483 | 0.704 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.441 | 0.919 | 1.064 | 0.668 | 1.063 | 1.315 | 5.978 | 0.366 | 1.11 | 1.597 | 5.982 | 0.412 | 0.915 | 2.122 | 5.484 | 0.509 | 0.824 | 0.927 | 3.557 | 0.379 | 0.417 | 0.485 | 3.62 | 0.369 | 0.394 | 0.428 | 3.548 | 0.179 | 0.022 | 0.096 | 2.401 | 0.247 | 0.479 | 0.467 | 1.539 | 0.366 | 0.258 | 0.134 | 1.32 | 0.118 | 0.272 | 0.454 | 1.237 | 0.045 | 0.362 | 0.607 | 1.292 | 0.807 | 0.881 | 0.735 | 0.589 | 0.377 | 0.297 | 0.243 | 0.241 | 0.182 | 0.031 | 0.441 | 0.937 |
Deferred Revenue
| 12.364 | 14.29 | 8.222 | 11.626 | 12.112 | 13.089 | 10.856 | 10.15 | 12.007 | 13.812 | 41.401 | 10.655 | 8.459 | 9.972 | 40.382 | 8.253 | 9.318 | 10.514 | 27.407 | 5.856 | 8.495 | 5.75 | 25.761 | 1.282 | 1.759 | 2.065 | 26.751 | 0.277 | 0.13 | 0.194 | 17.543 | 0.367 | 0.599 | 0.587 | 7.845 | 1.033 | 0.729 | 0.513 | 4.5 | 0.179 | 0.324 | 0.546 | 3.468 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 26.893 | 33.707 | 35.019 | 27.51 | 23.474 | 34.489 | 31.527 | 27.059 | 25.319 | 30.542 | 2.307 | 33.355 | 27.351 | 31.173 | -2.383 | 19.223 | 18.334 | 18.505 | 1.727 | 15.426 | 14.501 | 13.807 | 0.682 | 16.375 | 18.275 | 13.502 | 1.014 | 29.478 | 14.627 | 14.437 | 0.957 | 11.122 | 10.269 | 10.699 | 0.945 | 6.466 | 5.439 | 5.389 | 0.784 | 4.04 | 3.805 | 3.739 | 0.659 | 2.967 | 3.056 | 3.742 | 3.96 | 4.224 | 3.877 | 4.119 | 3.928 | 3.297 | 2.752 | 2.78 | 2.728 | 2.239 | 1.779 | 2.282 | 3.177 |
Total Current Liabilities
| 64.258 | 64.986 | 69.553 | 63.76 | 60.339 | 70.304 | 64.636 | 55.073 | 58.777 | 62.864 | 89.516 | 90.282 | 74.624 | 81.994 | 53.986 | 45.651 | 46.341 | 49.812 | 49.859 | 40.423 | 40.438 | 37.805 | 36.208 | 30.206 | 33.573 | 32.936 | 40.531 | 39.745 | 21.821 | 20.031 | 34.382 | 15.695 | 15.805 | 15.359 | 13.703 | 11.556 | 10.313 | 9.646 | 9.783 | 5.769 | 6.317 | 5.783 | 5.804 | 4.192 | 3.856 | 4.409 | 4.781 | 5.064 | 4.457 | 4.59 | 4.714 | 3.797 | 3.179 | 3.263 | 3.432 | 2.59 | 2.185 | 2.6 | 3.782 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 78.238 | 75.828 | 61.515 | 75.659 | 76.088 | 75.183 | 77.31 | 86.494 | 88.199 | 94.668 | 49.162 | 68.727 | 68.215 | 66.814 | 60.955 | 57.581 | 58.618 | 49.675 | 49.216 | 45.825 | 48.484 | 48.344 | 40.041 | 44.284 | 47.993 | 49.471 | 39.913 | 39.664 | 39.614 | 39.605 | 0.434 | 10.783 | 11.289 | 11.797 | 12.344 | 13.204 | 13.566 | 13.93 | 1.65 | 1.8 | 1.95 | 2.1 | 2.25 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 3.459 | 3.92 | 2.454 | 1.348 | 0.712 | 0.578 | 0.174 | 0.258 | 0.499 | 94.668 | 1.036 | 1.149 | 1.376 | 2.025 | 2.134 | 2.486 | 2.842 | 0 | 0 | 0.017 | 0.042 | 0 | 0.005 | 0.009 | 0.014 | 0.018 | 0.034 | 1.549 | 1.529 | 1.524 | 1.519 | 1.386 | 1.359 | 1.339 | 1.234 | 1.086 | 1.076 | 1.072 | 0.726 | 0.62 | 0.588 | 0.566 | 0.555 | 0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6.314 | 5.148 | 15.002 | 5.216 | 5.427 | 5.661 | 5.885 | 5.217 | 5.458 | 5.703 | 5.972 | 6.632 | 3.215 | 3.368 | 0.297 | 0.613 | 0.66 | 0.694 | 0.763 | 0.801 | 0.886 | 0.917 | 1.015 | 1.132 | 0.073 | 1.406 | 1.525 | 0.007 | 0.697 | 0.242 | 0.059 | 0.008 | 0.008 | 0.018 | 0.013 | 0.097 | 0.129 | 0.173 | 0.124 | 0.15 | 0.099 | 0.155 | 0.083 | 0.174 | 0.155 | 0.164 | 0.18 | 0.154 | 0.202 | 0.457 | 0.402 | 0.401 | 0.356 | 0.368 | 0.462 | 0.411 | 0.449 | 0.549 | 0.584 |
Other Non-Current Liabilities
| 3.216 | 3.108 | 13.482 | 0.338 | 0.349 | 2.353 | 9.782 | 3.516 | 3.448 | -90.229 | 18.15 | 0.156 | 0.184 | 3.157 | 1.618 | 3.352 | 3.38 | 3.017 | 3.587 | 2.424 | 2.379 | 2.358 | 5.088 | 1.686 | 2.221 | 2.135 | 11.685 | 6.471 | 9.485 | 3.564 | 3.563 | 1.922 | 1.922 | 1.922 | 1.922 | 2.89 | 3.199 | 3.209 | -0.001 | 1.06 | 1.464 | 1.45 | 1.45 | 1.481 | 0.615 | 0.487 | 0.476 | 0.471 | 0.463 | 0.455 | 0.448 | 0.443 | 0.434 | 0.429 | 0.421 | 0.425 | 0.413 | 0.393 | 0.4 |
Total Non-Current Liabilities
| 91.227 | 88.004 | 92.453 | 82.561 | 82.576 | 83.775 | 93.151 | 95.485 | 97.604 | 104.81 | 74.32 | 76.664 | 72.99 | 75.364 | 65.004 | 64.032 | 65.5 | 53.386 | 53.566 | 49.067 | 51.791 | 51.619 | 46.149 | 47.111 | 50.301 | 53.03 | 53.157 | 47.691 | 51.325 | 44.935 | 5.576 | 14.099 | 14.578 | 15.076 | 15.513 | 17.277 | 17.97 | 18.384 | 2.5 | 3.63 | 4.101 | 4.271 | 4.338 | 4.636 | 0.77 | 0.651 | 0.655 | 0.625 | 0.665 | 0.912 | 0.849 | 0.844 | 0.79 | 0.797 | 0.883 | 0.836 | 0.862 | 0.942 | 0.984 |
Total Liabilities
| 155.485 | 152.99 | 162.006 | 146.321 | 142.915 | 154.079 | 157.787 | 150.558 | 156.381 | 167.674 | 163.836 | 166.946 | 147.614 | 157.358 | 118.99 | 109.683 | 111.841 | 103.198 | 103.425 | 89.49 | 92.229 | 89.424 | 82.357 | 77.317 | 83.874 | 85.966 | 93.688 | 87.436 | 73.146 | 64.966 | 39.958 | 29.794 | 30.383 | 30.435 | 29.216 | 28.833 | 28.283 | 28.03 | 12.282 | 9.399 | 10.418 | 10.054 | 10.142 | 8.828 | 4.626 | 5.06 | 5.437 | 5.689 | 5.122 | 5.502 | 5.563 | 4.641 | 3.969 | 4.06 | 4.315 | 3.426 | 3.047 | 3.542 | 4.766 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.782 | 1.334 | 2.153 | 0 | 5.47 | 7.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.386 | 7.212 | 7.212 | 7.212 | 7.212 | 7.212 | 6.602 | 6.602 | 6.602 | 6.602 | 6.602 | 6.602 | 6.602 | 5.474 | 5.474 | 5.474 | 5.474 | 5.475 | 4.977 | 4.977 | 4.977 | 4.977 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 3.738 | 1.246 | 1.246 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 |
Retained Earnings
| 21.128 | 15.593 | 13.191 | 11.888 | 9.022 | 8.674 | 7.32 | 5.687 | 5.884 | 5.144 | 5.714 | 4.398 | 2.796 | 2.211 | 4.725 | 9.312 | 5.65 | 6.52 | 9.922 | 7.906 | 2.826 | 4.793 | 7.604 | -4.948 | -6.83 | -4.079 | 2.18 | 1.563 | 2.527 | 4.682 | 6.913 | 7.385 | 6.398 | 6.409 | 5.497 | 5.291 | 4.207 | 4.077 | 3.429 | 2.791 | 2.582 | 3.389 | 3.01 | 3.204 | 3.747 | 8.212 | 8.798 | 8.736 | 7.882 | 9.727 | 8.982 | 7.991 | 0 | 8.253 | 0 | 0 | 5.678 | 7.14 | 6.656 |
Accumulated Other Comprehensive Income/Loss
| 0.722 | -0.585 | -4.688 | 1.65 | 2.149 | 0.971 | 0.915 | 0.012 | -0.782 | -1.334 | -2.153 | 2.486 | -5.47 | -7.889 | 78.688 | 78.589 | 53.165 | 53.579 | 55.479 | 55.149 | 56.972 | 56.186 | 55.473 | 45.387 | 47.502 | 52.546 | 52.582 | 53.349 | 35.993 | 36.041 | 36.035 | 36.197 | 7.173 | 7.213 | 7.203 | 7.221 | 7.193 | 7.198 | 7.138 | 7.203 | 7.206 | 7.209 | 7.206 | 7.162 | 7.159 | 7.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 94.205 | 93.691 | 93.642 | 92.563 | 92.524 | 92.502 | 92.455 | 92.364 | 91.435 | 90.713 | 89.773 | 82.69 | 76.116 | 74.821 | -2.713 | -2.153 | -2.153 | -2.153 | -1.487 | -0.813 | -0.415 | -0.415 | -0.414 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | -0.415 | 6.851 | 1.998 | 1.965 | 2.011 | 2.094 | 2.333 | 9.297 | 2.319 | 10.245 | 8.89 | 2.282 | 2.27 | 2.265 |
Total Shareholders Equity
| 123.441 | 116.085 | 109.531 | 113.487 | 111.081 | 109.533 | 108.076 | 105.449 | 104.705 | 103.243 | 102.873 | 96.786 | 86.124 | 84.244 | 87.912 | 92.96 | 63.264 | 64.548 | 70.516 | 68.844 | 65.985 | 67.166 | 69.265 | 45.498 | 45.731 | 53.526 | 59.822 | 59.972 | 43.082 | 45.285 | 47.511 | 48.144 | 16.894 | 16.945 | 16.024 | 15.835 | 14.723 | 14.598 | 13.89 | 13.317 | 13.111 | 13.921 | 13.54 | 13.689 | 14.229 | 16.254 | 16.895 | 11.867 | 10.98 | 12.871 | 12.209 | 11.457 | 10.43 | 11.705 | 11.377 | 10.023 | 9.093 | 10.543 | 10.054 |
Total Equity
| 122.494 | 115.209 | 108.639 | 112.547 | 110.092 | 108.557 | 107.183 | 104.631 | 103.97 | 102.584 | 102.224 | 96.239 | 85.725 | 83.937 | 87.683 | 92.818 | 63.204 | 64.569 | 70.602 | 68.981 | 66.075 | 67.288 | 69.409 | 45.699 | 45.902 | 53.741 | 60.097 | 60.351 | 43.473 | 46.311 | 48.575 | 49.747 | 18.454 | 18.612 | 16.024 | 15.835 | 14.723 | 14.598 | 13.89 | 13.317 | 13.111 | 14.183 | 13.762 | 13.87 | 14.403 | 16.465 | 17.083 | 12.046 | 11.128 | 13.057 | 12.345 | 11.546 | 10.499 | 11.743 | 11.407 | 10.044 | 9.102 | 10.533 | 10.052 |
Total Liabilities & Shareholders Equity
| 277.979 | 268.199 | 271.42 | 258.868 | 253.007 | 262.636 | 264.97 | 255.189 | 260.351 | 270.258 | 266.06 | 263.185 | 233.339 | 241.295 | 206.673 | 202.501 | 175.045 | 167.767 | 174.027 | 158.471 | 158.304 | 156.712 | 151.766 | 123.016 | 129.776 | 139.707 | 153.785 | 147.787 | 116.619 | 111.277 | 88.533 | 79.541 | 48.837 | 49.047 | 45.239 | 44.668 | 43.006 | 42.628 | 26.173 | 22.716 | 23.529 | 24.237 | 23.904 | 22.698 | 19.029 | 21.525 | 22.519 | 17.735 | 16.25 | 18.559 | 17.908 | 16.187 | 14.468 | 15.803 | 15.722 | 13.47 | 12.149 | 14.075 | 14.818 |