Steven Madden, Ltd.
NASDAQ:SHOO
44.27 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1993 Q3 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 139.414 | 180.457 | 131.501 | 204.64 | 191.804 | 258.056 | 209.979 | 274.713 | 139.194 | 150.929 | 170.347 | 219.499 | 219.523 | 262.144 | 233.202 | 247.864 | 223.82 | 318.101 | 211.138 | 264.101 | 167.492 | 212.664 | 160.256 | 200.031 | 172.537 | 190.985 | 125.383 | 181.214 | 92.08 | 99.411 | 94.261 | 126.115 | 62.723 | 76.271 | 70.905 | 72.414 | 38.654 | 68.994 | 50.455 | 81.45 | 169.911 | 155.836 | 153.07 | 180.275 | 122.426 | 167.676 | 154.697 | 168.777 | 64.927 | 80.717 | 61.953 | 102.83 | 35.141 | 31.261 | 60.354 | 66.151 | 29.045 | 42.807 | 69.221 | 69.266 | 47.622 | 53.276 | 63.235 | 89.588 | 33.115 | 18.849 | 22.951 | 29.446 | 24.632 | 23.933 | 11.467 | 19.204 | 43.356 | 34.463 | 24.121 | 52.842 | 55.708 | 38.072 | 30.186 | 30.853 | 18.128 | 16.287 | 22.302 | 53.073 | 34.18 | 25.172 | 44.614 | 56.713 | 44.896 | 25.332 | 33.186 | 50.179 | 31.727 | 26.849 | 25.654 | 35.259 | 24.219 | 21.787 | 30.065 | 37.7 | 18.4 | 16.5 | 13.6 | 14.6 | 15.2 | 4.3 | 3.6 | 3.9 | 6.2 | 6.5 | 6.8 | 6.2 | 5.8 | 6.9 | 8.7 | 4.1 | 2.3 | 2.3 | 2.5 | 2.8 | 0.1 | 0.1 |
Short Term Investments
| 11.064 | 11.761 | 11.556 | 15.173 | 14.641 | 16.358 | 13.74 | 15.085 | 9.051 | 29.569 | 9.897 | 44.037 | 40.39 | 40.513 | 39.788 | 39.302 | 33.332 | 38.837 | 34.271 | 40.521 | 27.452 | 36.096 | 61.383 | 66.968 | 57.896 | 66.449 | 75.176 | 93.55 | 84.815 | 57.324 | 98.98 | 39.495 | 120.737 | 32.546 | 121.994 | 32.424 | 112.539 | 120.639 | 118.244 | 31.198 | 19.562 | 126.83 | 122.659 | 111.858 | 112.279 | 122.453 | 123.209 | 97.487 | 89.428 | 109.087 | 103.039 | 5.659 | 76.659 | 100.937 | 10.733 | 13.289 | 20.395 | 121.155 | 88.172 | 17.971 | 12.815 | 10.52 | 13.002 | 14.609 | 16.985 | 21.688 | 9.391 | 51.028 | 39.061 | 54.873 | 63.359 | 72.542 | 50.457 | 32.538 | 14.761 | 14.092 | 15.449 | 12.652 | 14.011 | 12.784 | 10.183 | 10.486 | 8.043 | 3.229 | 7.969 | 9.956 | 6.088 | 0.5 | 5.013 | 3.501 | 0.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0.257 | 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
| 150.478 | 192.218 | 143.057 | 219.813 | 206.445 | 274.414 | 223.719 | 289.798 | 148.245 | 180.498 | 180.244 | 263.536 | 259.913 | 302.657 | 272.99 | 287.166 | 257.152 | 356.938 | 245.409 | 304.622 | 194.944 | 248.76 | 221.639 | 266.999 | 230.433 | 257.434 | 200.559 | 274.764 | 176.895 | 156.735 | 193.241 | 165.61 | 183.46 | 108.817 | 192.899 | 104.838 | 151.193 | 189.633 | 168.699 | 112.648 | 189.473 | 282.666 | 275.729 | 292.133 | 234.705 | 290.129 | 277.906 | 266.264 | 154.355 | 189.804 | 164.992 | 108.489 | 111.8 | 132.198 | 71.087 | 79.44 | 49.44 | 163.962 | 157.393 | 87.237 | 60.437 | 53.276 | 76.237 | 104.197 | 50.1 | 40.537 | 32.342 | 80.474 | 63.693 | 78.806 | 74.826 | 91.746 | 93.813 | 67.001 | 38.882 | 66.934 | 71.157 | 50.724 | 44.197 | 43.637 | 28.311 | 26.773 | 30.345 | 56.302 | 42.149 | 35.128 | 50.702 | 57.213 | 49.909 | 28.833 | 33.697 | 50.179 | 31.727 | 26.849 | 25.654 | 35.259 | 24.219 | 22.044 | 30.065 | 37.7 | 18.4 | 16.5 | 13.6 | 14.6 | 15.2 | 4.3 | 3.6 | 3.9 | 6.2 | 6.5 | 6.8 | 6.2 | 5.8 | 6.9 | 8.7 | 4.1 | 2.3 | 2.3 | 2.5 | 2.8 | 0.1 | 0.1 |
Net Receivables
| 56.297 | 378.591 | 425.07 | 360.969 | 401.409 | 297.959 | 330.031 | 286.165 | 389.742 | 376.093 | 429.581 | 391.528 | 384.272 | 279.143 | 319.884 | 277.715 | 266.402 | 143.679 | 261.551 | 254.637 | 335.503 | 306.636 | 295.88 | 266.452 | 332.049 | 285.318 | 300.092 | 240.909 | 337.2 | 255.26 | 232.466 | 200.958 | 269.853 | 216.564 | 217.136 | 198.384 | 284.835 | 218.878 | 215.082 | 194.594 | 260.433 | 202.441 | 202.97 | 185.423 | 249.706 | 188.287 | 170.096 | 167.701 | 245.072 | 187.355 | 176.927 | 153.424 | 219.155 | 160.606 | 97.006 | 70.948 | 94.661 | 85.087 | 64.809 | 58.605 | 77.793 | 57.856 | 49.356 | 43.248 | 65.528 | 9.638 | 55.634 | 41.17 | 61.804 | 54.801 | 50.72 | 47.525 | 59.191 | 58.168 | 59.721 | 35.079 | 48.494 | 49.768 | 42.956 | 37.033 | 48.593 | 48.156 | 47.355 | 33.029 | 39.003 | 38.786 | 36.141 | 25.412 | 36.773 | 46.218 | 38.875 | 24.855 | 33.481 | 29.398 | 28.569 | 17.572 | 21.131 | 18.372 | 22.165 | 13.3 | 20.2 | 16.1 | 15 | 10.3 | 11 | 7.8 | 7.8 | 5.9 | 8.3 | 1.4 | 1.4 | 5.4 | 7.4 | 6.2 | 6.5 | 4.9 | 3.2 | 2.4 | 1.4 | 0.8 | 1.1 | 0.9 |
Inventory
| 268.669 | 241.643 | 201.96 | 228.99 | 205.693 | 207.839 | 179.937 | 228.752 | 244.315 | 306.547 | 233.38 | 255.213 | 201.198 | 125.525 | 106.561 | 101.42 | 109.683 | 103.282 | 102.265 | 136.896 | 148.053 | 146.12 | 115.26 | 137.247 | 147.491 | 133.627 | 94.367 | 110.324 | 124.117 | 121.213 | 96.973 | 119.824 | 111.952 | 116.369 | 80.356 | 102.08 | 123.768 | 112.434 | 76.029 | 92.677 | 103.151 | 87.31 | 58.301 | 73.696 | 99.668 | 91.307 | 58.586 | 63.683 | 84.044 | 90.999 | 53.277 | 59.644 | 77.042 | 67.723 | 33.845 | 39.557 | 44.485 | 44.466 | 23.929 | 30.453 | 29.678 | 29.025 | 28.071 | 31.597 | 40.74 | 35.327 | 26.407 | 27.197 | 36.265 | 35.153 | 28.654 | 33.66 | 35.736 | 43.075 | 36.579 | 28.412 | 22.663 | 31.051 | 28.684 | 34.384 | 30.441 | 29.251 | 26.063 | 23.858 | 22.983 | 25.256 | 24.051 | 19.445 | 24.827 | 24.817 | 15.608 | 15.818 | 21.789 | 20.031 | 16.344 | 15.824 | 17.436 | 16.427 | 7.786 | 10.2 | 11.6 | 8.3 | 7 | 8 | 6.1 | 7 | 6.1 | 5.1 | 2.9 | 2.7 | 2.3 | 2.8 | 2.1 | 1.2 | 1.5 | 1.3 | 1.8 | 1.3 | 1 | 0.7 | 0.2 | 0.2 |
Other Current Assets
| 469.399 | 47.656 | 37.207 | 45.06 | 40.036 | 47.687 | 34.346 | 38.842 | 20.356 | 25.771 | 8.035 | 27.57 | 33.34 | 31.952 | 37.128 | 31.94 | 14.597 | 32.022 | 31.567 | 22.724 | 28.586 | 39.287 | 28.285 | 32.427 | 43.966 | 37.772 | 47.975 | 49.044 | 44.621 | 49.21 | 33.095 | 56.264 | 45.426 | 54.328 | 54.851 | 53.675 | 37.965 | 42.276 | 54.602 | 42.307 | 31.051 | 32.075 | 28.776 | 36.66 | 31.981 | 31.209 | 27.912 | 24.808 | 30.871 | 28.622 | 24.305 | 25 | 23.88 | 19.285 | 19.557 | 20.122 | 20.417 | 22.525 | 22.384 | 15.074 | 14.642 | 15.749 | 13.417 | 15.694 | 19.628 | 72.696 | 23.14 | 20.014 | 23.191 | 27.115 | 18.998 | 15.112 | 13.821 | 14.713 | 11.821 | 10.547 | 4.244 | 4.111 | 7.131 | 6.04 | 5.1 | 8.326 | 7.576 | 8.806 | 5.409 | 4.463 | 4.045 | 3.284 | 2.063 | 4.387 | 7.707 | 9.97 | 2.153 | 4.31 | 2.581 | 2.589 | 2.173 | 2.774 | 1.358 | 1.6 | 1.6 | 4.6 | 3.9 | 4 | 2.6 | 3.5 | 3.4 | 4.8 | 1 | 5.9 | 6 | 1.4 | 2 | 1.9 | 1.2 | 1.1 | 0.6 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 |
Total Current Assets
| 944.843 | 860.108 | 807.294 | 854.832 | 853.583 | 827.899 | 768.033 | 843.557 | 817.249 | 906.41 | 868.103 | 944.66 | 881.101 | 743.78 | 734.531 | 698.241 | 647.834 | 635.921 | 640.792 | 718.879 | 707.086 | 740.803 | 661.064 | 703.125 | 753.939 | 714.151 | 639.447 | 675.041 | 682.833 | 582.418 | 569.718 | 542.656 | 610.691 | 496.078 | 545.322 | 457.819 | 597.761 | 563.221 | 514.437 | 442.226 | 584.108 | 604.492 | 565.776 | 587.912 | 616.041 | 600.932 | 534.5 | 522.456 | 514.342 | 497.46 | 419.501 | 346.557 | 431.877 | 379.812 | 221.495 | 210.067 | 209.003 | 216.857 | 198.341 | 191.369 | 182.55 | 166.426 | 167.081 | 194.736 | 175.996 | 158.198 | 137.523 | 168.855 | 184.953 | 195.875 | 173.198 | 188.043 | 202.561 | 182.957 | 147.003 | 140.972 | 146.558 | 135.654 | 122.968 | 121.094 | 112.445 | 112.506 | 111.339 | 121.995 | 109.544 | 103.633 | 114.939 | 105.354 | 113.572 | 104.255 | 95.887 | 100.822 | 89.15 | 80.588 | 73.148 | 71.244 | 64.959 | 59.617 | 61.374 | 62.8 | 51.8 | 45.5 | 39.5 | 36.9 | 34.9 | 22.6 | 20.9 | 19.7 | 18.4 | 16.5 | 16.5 | 15.8 | 17.3 | 16.2 | 17.9 | 11.4 | 7.9 | 6.3 | 5.3 | 4.6 | 1.6 | 1.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 201.297 | 192.536 | 174.954 | 169.982 | 157.978 | 159.138 | 41.519 | 130.928 | 127.268 | 120.612 | 120.43 | 121.239 | 127.675 | 135.435 | 139.968 | 144.647 | 154.862 | 170.083 | 179.393 | 221.204 | 223.047 | 240.974 | 245.553 | 64.807 | 65.472 | 67.378 | 69.599 | 71.498 | 73.922 | 74.129 | 74.747 | 72.381 | 74.382 | 73.485 | 72.727 | 72.01 | 71.162 | 70.036 | 69.262 | 68.905 | 63.092 | 59.434 | 58.432 | 56.606 | 54.197 | 50.504 | 46.19 | 45.285 | 43.497 | 37.929 | 35.824 | 31.587 | 30.4 | 25.896 | 22.644 | 20.791 | 21.054 | 21.297 | 22.487 | 23.793 | 24.75 | 25.562 | 27.058 | 28.209 | 28.563 | 27.849 | 28.957 | 28.653 | 25.705 | 23.946 | 23.128 | 23.375 | 22.656 | 21.29 | 21.128 | 20.898 | 20.855 | 20.802 | 20.754 | 20.715 | 20.372 | 19.444 | 19.303 | 18.391 | 18.403 | 18.356 | 17.36 | 17.073 | 16.02 | 15.665 | 15.616 | 15.707 | 15.371 | 15.176 | 15.457 | 15.6 | 16.021 | 14.931 | 13.38 | 11.1 | 11.7 | 10.7 | 9.7 | 9 | 7.7 | 6.7 | 6.5 | 5.9 | 4.4 | 3.2 | 2.5 | 2.1 | 1 | 0.9 | 0.8 | 0.8 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 |
Goodwill
| 181.905 | 183.374 | 180.869 | 180.003 | 168.612 | 168.967 | 168.228 | 168.085 | 167.652 | 167.959 | 168.409 | 167.995 | 167.957 | 168.426 | 167.979 | 168.265 | 166.794 | 166.333 | 165.855 | 171.349 | 171.412 | 148.566 | 148.345 | 148.112 | 148.956 | 148.142 | 149.331 | 148.538 | 153.974 | 153.651 | 152.449 | 135.711 | 136.522 | 137.222 | 138.096 | 137.097 | 143.589 | 143.571 | 143.719 | 154.759 | 144.972 | 96.324 | 95.842 | 96.132 | 96.579 | 96.497 | 96.631 | 91.559 | 91.559 | 91.559 | 85.98 | 75.595 | 74.976 | 75.644 | 38.613 | 38.613 | 36.613 | 36.613 | 36.613 | 24.313 | 24.313 | 23.472 | 23.472 | 23.574 | 16.942 | 16.942 | 16.942 | 15.922 | 11.269 | 10.902 | 6.465 | 6.465 | 6.975 | 7.007 | 6.719 | 1.547 | 1.547 | 0 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.101 | 2.135 | 2.17 | 0 | 0 | 0 | 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
| 108.308 | 122.884 | 124.436 | 126.267 | 99.817 | 101.047 | 100.826 | 101.192 | 102.967 | 107.167 | 110.33 | 112.093 | 113.14 | 114.526 | 114.754 | 115.191 | 116.3 | 149.409 | 148.997 | 162.709 | 162.929 | 137.563 | 141.62 | 143.311 | 146.313 | 147.312 | 149.208 | 151.304 | 151.648 | 151.504 | 151.878 | 144.386 | 146.398 | 148.965 | 150.546 | 149.758 | 147.68 | 151.694 | 151.899 | 139.657 | 129.876 | 132.042 | 131.577 | 129.563 | 131.758 | 131.812 | 133.914 | 135.768 | 136.5 | 137.321 | 138.11 | 98.867 | 95.78 | 96.72 | 42.047 | 42.662 | 14.095 | 14.831 | 15.564 | 6.716 | 7.191 | 7.257 | 7.722 | 8.187 | 8.677 | 9.167 | 9.658 | 10.148 | 10.639 | 11.129 | 6.801 | 7.144 | 7.487 | 7.829 | 8.172 | 0 | 0 | 1.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.205 | 2.24 | 2.275 | 2.309 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 1.9 | 2 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 290.213 | 306.258 | 305.305 | 306.27 | 268.429 | 270.014 | 269.054 | 269.277 | 270.619 | 275.126 | 278.739 | 280.088 | 281.097 | 282.952 | 282.733 | 283.456 | 283.094 | 315.742 | 314.852 | 334.058 | 334.341 | 286.129 | 289.965 | 291.423 | 295.269 | 295.454 | 298.539 | 299.842 | 305.622 | 305.155 | 304.327 | 280.097 | 282.92 | 286.187 | 288.642 | 286.855 | 291.269 | 295.265 | 295.618 | 294.416 | 274.848 | 228.366 | 227.419 | 225.695 | 228.337 | 228.309 | 230.545 | 227.327 | 228.059 | 228.2 | 224.09 | 174.462 | 170.756 | 172.364 | 80.66 | 81.275 | 50.708 | 51.444 | 52.177 | 31.029 | 31.504 | 30.729 | 31.194 | 31.761 | 25.619 | 26.109 | 26.6 | 26.07 | 21.908 | 22.031 | 13.266 | 13.609 | 14.462 | 14.836 | 14.891 | 1.547 | 1.547 | 1.547 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.066 | 2.101 | 2.135 | 2.17 | 2.205 | 2.24 | 2.275 | 2.309 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 1.9 | 2 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -0.609 | 0 | 0.1 | 0.201 | 0.301 | 0.401 | 0.499 | 0.598 | 0.696 | 0.794 | 0.891 | -5.415 | -5.414 | 1.18 | -14.686 | -6.36 | -6.422 | 0 | -13.646 | -9.319 | -9.342 | 1.927 | -6.381 | 2.122 | 20.507 | 29.523 | 33.839 | 41.871 | 53.298 | 70.559 | 90.436 | 90.144 | 87.575 | 88.465 | 89.705 | 89.429 | 90.907 | 90.446 | 2.573 | 93.336 | 91.945 | 91.267 | 92.431 | 100.26 | 101.478 | 81.202 | 79.464 | 98.076 | 98.41 | 72.004 | 72.5 | 93.228 | 117.709 | 114.317 | 103.179 | 99.183 | 70.174 | 67.713 | 65.254 | 58.359 | 16.393 | 20.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.609 | 0.609 | 0.609 | 0.609 | 1.57 | 2.135 | 1.963 | 1.755 | 6.945 | 6.517 | 6.254 | 4.581 | 4.964 | 5.415 | 5.414 | 5.415 | 14.686 | 6.36 | 6.422 | 0 | 13.646 | 9.319 | 9.342 | 9.321 | 6.381 | 6.34 | 6.37 | 6.37 | 1.813 | 1.813 | 1.813 | 2.644 | -90.436 | 4.056 | -87.575 | 4.148 | -89.705 | -89.429 | -90.907 | 5.206 | -2.573 | -93.336 | -91.945 | -91.267 | -92.431 | -100.26 | -101.478 | -81.202 | -79.464 | -98.076 | -98.41 | 2.428 | 4.665 | 4.271 | 7.894 | 7.844 | 6.309 | 7.053 | 7.368 | 7.543 | 6.688 | 6.895 | 7.039 | 7.112 | 7.259 | 7.242 | 7.171 | 7.232 | 6.419 | 6.723 | 6.707 | 6.794 | 5.321 | 5.526 | 5.478 | 5.568 | 5.943 | 5.915 | 5.488 | 5.78 | 5.618 | 5.618 | 5.618 | 5.618 | 3.699 | 3.699 | 3.699 | 3.699 | 3.019 | 3.019 | 3.019 | 3.019 | 2.462 | 2.462 | 2.462 | 0 | 0 | 0 | 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
| 20.166 | 15.553 | 16.6 | 16.25 | 10.567 | 10.858 | 11.75 | 12.07 | 3.655 | 4.029 | 4.304 | 4.18 | 4.332 | 10.976 | 11.711 | 4.822 | 18.62 | 10.646 | 10.867 | 4.506 | 17.991 | 13.654 | 13.172 | 1.967 | 10.379 | 2.197 | -16.075 | -25.113 | -26.626 | 7.278 | -47.803 | 4.71 | 8.375 | 4.955 | 8.809 | 5.088 | 9.693 | 10.119 | 12.562 | 10.036 | 12.484 | 13.202 | 12.269 | 10.028 | 8.566 | 8.996 | 8.987 | 8.971 | 9.41 | 13.431 | 17.875 | 12.748 | -59.184 | -79.294 | 13.631 | 13.402 | 39.761 | 5.52 | 5.423 | 5.412 | 5.544 | -5.087 | 5.38 | 2.26 | 8.859 | 8.1 | 25.69 | 35.711 | 18.763 | 18.095 | 18.355 | 19.571 | 19.779 | 24.714 | 40.995 | 42.743 | 28.965 | 33.512 | 34.358 | 36.775 | 40.653 | 40.939 | 42.687 | 29.8 | 36.806 | 34.552 | 20.997 | 22.308 | 9.947 | 12.968 | 6.005 | 0.248 | 0.211 | 0.202 | 0.222 | 2.684 | 1.858 | 1.852 | 1.861 | 1.9 | 0.5 | 0.5 | 0.6 | 0.5 | 1.5 | 1.6 | 1.6 | 1.7 | 2 | 2.4 | 2.5 | 2.6 | 2.3 | 2.4 | 2.3 | 2.3 | 0.1 | 0.1 | 0 | 0.1 | 0.4 | 0.3 |
Total Non-Current Assets
| 512.285 | 514.956 | 496.859 | 493.111 | 438.644 | 442.346 | 324.587 | 414.431 | 408.986 | 406.882 | 410.423 | 410.882 | 418.959 | 429.363 | 434.412 | 439.52 | 456.576 | 496.471 | 505.112 | 559.768 | 575.379 | 540.757 | 548.69 | 369.445 | 371.12 | 373.491 | 378.94 | 382.12 | 388.57 | 430.246 | 386.382 | 430.391 | 365.677 | 458.827 | 370.178 | 456.566 | 372.124 | 375.42 | 377.442 | 469.009 | 350.424 | 301.002 | 298.12 | 292.329 | 291.1 | 287.809 | 285.722 | 281.583 | 280.966 | 279.56 | 277.789 | 293.229 | 219.137 | 216.465 | 242.538 | 237.629 | 221.011 | 184.497 | 157.629 | 135.49 | 133.74 | 116.458 | 87.064 | 89.957 | 70.3 | 69.3 | 88.418 | 97.666 | 72.795 | 70.795 | 61.456 | 63.349 | 62.218 | 66.366 | 82.492 | 70.756 | 57.31 | 61.776 | 62.666 | 65.336 | 68.709 | 68.067 | 69.674 | 55.875 | 60.974 | 58.673 | 44.122 | 45.146 | 31.052 | 33.718 | 26.706 | 21.04 | 20.145 | 19.975 | 20.311 | 20.489 | 20.119 | 19.058 | 17.55 | 15.3 | 14.6 | 13.6 | 12.7 | 12 | 11.7 | 10.8 | 10 | 9.6 | 8.2 | 7.4 | 6.9 | 6.6 | 5.2 | 5.2 | 3.1 | 3.1 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 |
Total Assets
| 1,457.128 | 1,375.064 | 1,304.153 | 1,347.943 | 1,292.227 | 1,270.245 | 1,205.121 | 1,257.988 | 1,226.235 | 1,313.292 | 1,278.526 | 1,355.542 | 1,300.06 | 1,173.143 | 1,168.943 | 1,137.761 | 1,104.41 | 1,132.392 | 1,145.904 | 1,278.647 | 1,282.465 | 1,281.56 | 1,209.754 | 1,072.57 | 1,125.059 | 1,087.642 | 1,018.387 | 1,057.161 | 1,071.403 | 1,012.664 | 956.1 | 973.047 | 976.368 | 954.905 | 915.5 | 914.385 | 969.885 | 938.641 | 891.879 | 911.235 | 934.532 | 905.494 | 863.896 | 880.241 | 907.141 | 888.741 | 820.222 | 804.039 | 795.308 | 777.02 | 697.29 | 639.786 | 651.014 | 596.277 | 464.033 | 447.696 | 430.014 | 401.354 | 355.97 | 326.859 | 316.29 | 282.884 | 254.145 | 284.693 | 246.296 | 227.498 | 225.941 | 266.521 | 257.748 | 266.67 | 234.654 | 251.392 | 264.779 | 249.323 | 229.495 | 211.728 | 203.868 | 197.43 | 185.634 | 186.43 | 181.154 | 180.573 | 181.013 | 177.87 | 170.518 | 162.306 | 159.061 | 150.5 | 144.624 | 137.973 | 122.593 | 121.862 | 109.295 | 100.563 | 93.459 | 91.733 | 85.078 | 78.675 | 78.924 | 78.1 | 66.4 | 59.1 | 52.2 | 48.9 | 46.6 | 33.4 | 30.9 | 29.3 | 26.6 | 23.9 | 23.4 | 22.4 | 22.5 | 21.4 | 21 | 14.5 | 8.4 | 6.8 | 5.7 | 5 | 2.1 | 1.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 225.586 | 189.772 | 170.154 | 161.14 | 140.623 | 130.417 | 101.678 | 130.542 | 99.173 | 105.13 | 121.428 | 136.766 | 121.838 | 91.822 | 99.007 | 73.904 | 65.666 | 42.474 | 76.284 | 61.706 | 90.278 | 107.436 | 62.564 | 79.802 | 94.636 | 100.463 | 65.296 | 66.955 | 102.906 | 101.447 | 70.896 | 80.584 | 102.095 | 101.473 | 86.831 | 79.79 | 130.556 | 105.431 | 99.314 | 92.635 | 118.817 | 125.862 | 89.073 | 99.126 | 127.8 | 105 | 69.38 | 83.427 | 96.725 | 118.286 | 76.732 | 69.747 | 86.894 | 96.208 | 37.354 | 37.089 | 37.302 | 44.309 | 24.016 | 24.544 | 26.682 | 22.88 | 16.696 | 18.018 | 21.196 | 20.838 | 24.085 | 24.827 | 24.354 | 19.353 | 16.325 | 12.784 | 18.196 | 24.334 | 16.995 | 15.579 | 10.973 | 16.332 | 14.9 | 13.45 | 7.571 | 7.538 | 11.291 | 11.087 | 8.524 | 6.119 | 9.575 | 9.044 | 8.74 | 13.337 | 7.543 | 6.836 | 6.278 | 5.33 | 6.696 | 9.502 | 8.252 | 7.674 | 7.141 | 6.5 | 10.9 | 8.5 | 4.7 | 3 | 2.3 | 1.8 | 2.3 | 2 | 2 | 1.2 | 1.2 | 0.9 | 1.4 | 0.7 | 0.6 | 0.6 | 0.5 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 |
Short Term Debt
| 43.812 | 89.922 | 80.04 | 80.684 | 73.042 | 73.186 | 67.954 | 29.499 | 60.468 | 62.148 | 63.23 | 30.759 | 64.126 | 67.122 | 66.718 | 34.257 | 72.424 | 79.552 | 66.617 | 38.624 | 76.136 | 77.304 | 75.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.009 | 0.014 | 0.016 | 0.021 | 0.042 | 0.043 | 0.072 | 0.103 | 0.106 | 0.128 | 0.111 | 0.114 | 0.122 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.7 | 0.6 | 0.6 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.7 | 0.1 |
Tax Payables
| 12.435 | 7.204 | 4.474 | 5.998 | 13.519 | 7.773 | 3.934 | 9.403 | 19.161 | 14.1 | 23.195 | 4.522 | 7.194 | 1.477 | 0 | 5.799 | 0 | 0 | 0 | 0 | 0.952 | 0 | 0 | 0 | 0 | 0 | 1.566 | 1.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.039 | 0 | 0 | 0 | 11.645 | 1.631 | 0.084 | 0 | 0.128 | 6.922 | 7.203 | 0 | 0 | 0 | 3.407 | 0 | 22.877 | 7.263 | 8.012 | 0 | 5.935 | 3.3 | 7.96 | 0.166 | 8.729 | 0 | 0 | 23.306 | 0 | 0 | 0 | 80,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.435 | 7.204 | 4.474 | 5.998 | 13.519 | 7.773 | 0 | 0 | 0 | 0 | 0 | 262.556 | 231.013 | -33.561 | -33.359 | 0 | -36.212 | 0 | 29.1 | 0 | -38.068 | -38.652 | -37.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 158.695 | 119.032 | 77.844 | 129.802 | 104.576 | 106.266 | 83.676 | 151.464 | 101.279 | 198.265 | 137.407 | 263.143 | 195.416 | 118.737 | 90.768 | 121.956 | 79.982 | 115.866 | 89.811 | 180.941 | 85.336 | 97.479 | 65.888 | 144.887 | 121.894 | 130.963 | 105.457 | 138.091 | 108.374 | 103.135 | 74.5 | 102.543 | 95.676 | 99.211 | 65.534 | 95.009 | 97.334 | 110.795 | 57.74 | 84.956 | 74.555 | 47.501 | 46.98 | 55.377 | 64.25 | 78.522 | 53.346 | 51.051 | 63.956 | 109.519 | 99.658 | 65.341 | 52.053 | 37.839 | 23.137 | 34.342 | 33.389 | 27.77 | 19.21 | 27.652 | 25.733 | 25.515 | 17.365 | 31.326 | 21.628 | 18.13 | 22.3 | -80,911.11 | 19.994 | 17.171 | 13.463 | 23.548 | 21.788 | 20.737 | 19.168 | 11.327 | 10.231 | 12.281 | 6.436 | 6.227 | 4.693 | 4.642 | 3.852 | 5.767 | 6.879 | 9.486 | 11.301 | 9.835 | 10.898 | 6.757 | 4.904 | 11.31 | 4.452 | 4.609 | 3.429 | 4.407 | 4.669 | 3.321 | 4.663 | 8.1 | 0 | 0 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 | 1 | 1.1 | 0.4 | 0.2 | 0.5 | 0.7 | 0.5 | 0.8 | 1.2 | 1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.5 |
Total Current Liabilities
| 452.963 | 405.93 | 332.512 | 377.624 | 331.76 | 317.642 | 257.242 | 320.908 | 280.081 | 379.643 | 345.26 | 435.19 | 388.574 | 241.937 | 223.021 | 235.916 | 181.86 | 201.002 | 195.195 | 281.271 | 214.634 | 243.567 | 166.148 | 224.689 | 216.53 | 231.426 | 168.773 | 199.612 | 209.391 | 204.582 | 136.616 | 183.127 | 181.089 | 200.684 | 136.014 | 174.799 | 221.036 | 198.292 | 155.069 | 177.591 | 192.541 | 169.714 | 126.376 | 143.808 | 182.856 | 171.53 | 115.52 | 122.927 | 199.177 | 227.805 | 179.797 | 135.088 | 161.824 | 141.31 | 68.503 | 71.431 | 76.626 | 75.379 | 51.186 | 52.362 | 61.144 | 48.395 | 34.061 | 72.65 | 42.824 | 38.968 | 46.385 | 47.717 | 44.348 | 36.524 | 29.788 | 36.332 | 39.984 | 45.071 | 36.163 | 26.906 | 21.204 | 28.613 | 21.336 | 19.677 | 12.264 | 12.18 | 15.143 | 16.855 | 15.406 | 15.611 | 20.885 | 18.893 | 19.654 | 20.115 | 12.489 | 18.189 | 10.802 | 10.042 | 10.231 | 14.037 | 13.032 | 11.109 | 11.926 | 14.7 | 11 | 8.6 | 5 | 3.3 | 2.9 | 2.3 | 2.7 | 3.1 | 3.2 | 1.6 | 1.4 | 2.1 | 2.7 | 1.8 | 1.4 | 1.8 | 1.5 | 0.8 | 0.6 | 0.3 | 1 | 0.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 112.988 | 102.637 | 98.536 | 91.916 | 96.277 | 95.797 | 79.128 | 79.906 | 76.023 | 75.553 | 80.072 | 85.358 | 92.179 | 96.246 | 98.592 | 107.973 | 114.63 | 121.187 | 133.172 | 139.704 | 154.643 | 158.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.02 | 0.024 | 0.054 | 0.056 | 0.114 | 0.146 | 0.165 | 0.2 | 0.2 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 |
Deferred Revenue Non-Current
| 0 | -0 | -9.016 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.921 | -2.767 | 0 | -3.054 | -3.128 | -3.961 | 0 | -17.117 | -4.041 | -4.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.172 | 7.521 | 0 | 0 | 6.21 | 6.004 | 5.799 | 5.752 | 5.661 | 5.467 | 5.494 | 5.24 | 5.094 | 5.044 | 4.974 | 4.925 | 4.825 | 4.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.777 | 9.078 | 9.016 | 8.606 | 3.923 | 3.923 | 3.923 | 3.923 | 3.378 | 3.378 | 3.378 | 3.378 | 2.563 | 2.921 | 2.767 | 2.562 | 3.054 | 3.128 | 3.961 | 5.877 | 17.117 | 4.041 | 4.041 | 4.041 | 3.602 | 3.602 | 3.602 | 3.602 | 18.74 | 19.487 | 19.513 | 31.638 | 40.294 | 39.986 | 39.921 | 39.41 | 18.487 | 18.498 | 24.706 | 24.706 | 15.514 | 15.627 | 14.781 | 13.224 | 2.976 | 3.141 | 4.941 | 5.117 | 2.447 | 2.062 | 3.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 135.322 | 14.712 | 16.381 | 15.145 | 10.914 | 10.686 | 10.461 | 10.166 | 10.93 | 10.93 | 10.928 | 16.364 | 16.385 | 16.363 | 12.669 | 10.322 | 7.571 | 9.622 | 14.42 | 22.98 | 22.706 | 13.101 | 13.221 | 29.158 | 37.73 | 22.321 | 37.79 | 38.015 | 40.271 | 38.865 | 40.239 | 48.848 | 14.663 | 53.443 | 59.469 | 60.923 | 43.694 | 49.611 | 64.642 | 64.115 | 43.836 | 50.905 | 49.812 | 46.898 | 42.408 | 58.718 | 60.037 | 54.712 | 9.777 | 9.146 | 10.144 | 29.94 | 42.189 | 42.819 | 17.161 | 18.967 | 19.071 | 18.804 | 18.715 | 6.71 | 5.248 | 5.236 | 5.984 | 1.028 | 4.608 | 4.498 | 4.449 | 3.47 | 3.425 | 3.307 | 3.233 | 3.136 | 3.535 | 3.438 | 3.391 | 2.757 | 2.373 | 2.421 | 2.118 | 2.088 | 2.141 | 1.996 | 1.917 | 1.828 | 1.714 | 1.664 | 1.635 | 1.532 | 1.483 | 1.42 | 1.353 | 1.299 | 1.225 | 1.156 | 1.136 | 1.074 | 0.984 | 0.897 | 0.833 | 0.8 | 0.7 | 0 | 0.5 | 0.3 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.4 | 0.2 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 144.099 | 136.778 | 128.034 | 122.287 | 106.753 | 110.886 | 110.181 | 93.217 | 94.214 | 90.331 | 89.859 | 99.814 | 104.306 | 148.684 | 145.154 | 111.476 | 154.81 | 164.27 | 177.085 | 156.152 | 217.595 | 210.437 | 213.06 | 33.199 | 41.332 | 25.923 | 41.392 | 48.617 | 59.011 | 58.352 | 80.662 | 48.848 | 71.639 | 53.443 | 75.82 | 60.923 | 63.587 | 67.545 | 76.097 | 64.115 | 56.312 | 56.185 | 59.573 | 57.593 | 56.537 | 58.718 | 60.037 | 54.712 | 9.777 | 9.146 | 10.144 | 29.94 | 42.189 | 42.819 | 17.161 | 18.967 | 19.071 | 18.804 | 18.715 | 6.71 | 5.248 | 5.236 | 5.984 | 5.801 | 4.608 | 4.498 | 4.449 | 3.47 | 3.425 | 3.307 | 3.233 | 3.136 | 3.535 | 3.438 | 3.391 | 2.757 | 2.373 | 2.421 | 2.118 | 2.088 | 2.141 | 1.996 | 1.917 | 1.828 | 1.714 | 1.664 | 1.635 | 1.532 | 1.483 | 1.42 | 1.353 | 1.313 | 1.245 | 1.18 | 1.19 | 1.13 | 1.098 | 1.043 | 0.998 | 1 | 0.9 | 0.8 | 0.8 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 0.2 | 2 | 1.3 | 0.6 | -0.1 | 0.5 | 0.1 | -0.1 | 0.1 | 0.4 | 0.2 |
Total Liabilities
| 597.062 | 542.708 | 460.546 | 499.911 | 438.513 | 428.528 | 367.423 | 414.125 | 374.295 | 469.974 | 435.119 | 535.004 | 492.88 | 390.621 | 368.175 | 347.392 | 336.67 | 365.272 | 372.28 | 437.423 | 432.229 | 454.004 | 379.208 | 257.888 | 257.862 | 257.349 | 210.165 | 248.229 | 268.402 | 262.934 | 217.278 | 231.975 | 252.728 | 254.127 | 211.834 | 235.722 | 284.623 | 265.837 | 231.166 | 241.706 | 248.853 | 225.899 | 185.949 | 201.401 | 239.393 | 230.248 | 175.557 | 177.639 | 208.954 | 236.951 | 189.941 | 165.028 | 204.013 | 184.129 | 85.664 | 90.398 | 95.697 | 94.183 | 69.901 | 59.072 | 66.392 | 53.631 | 40.045 | 78.451 | 47.432 | 43.466 | 50.834 | 51.187 | 47.773 | 39.831 | 33.021 | 39.468 | 43.519 | 48.509 | 39.554 | 29.663 | 23.577 | 31.034 | 23.454 | 21.765 | 14.405 | 14.176 | 17.06 | 18.683 | 17.12 | 17.275 | 22.52 | 20.425 | 21.137 | 21.535 | 13.842 | 19.502 | 12.047 | 11.222 | 11.421 | 15.167 | 14.13 | 12.152 | 12.924 | 15.7 | 11.9 | 9.4 | 5.8 | 3.9 | 3.2 | 2.6 | 3.1 | 3.5 | 3.7 | 1.9 | 1.8 | 2.3 | 2.7 | 1.8 | 1.4 | 1.7 | 1.5 | 0.9 | 0.5 | 0.3 | 1.4 | 1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.008 | 0.008 | 0.008 | 0.007 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 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
| 1,768.209 | 1,728.102 | 1,708.018 | 1,679.5 | 1,659.202 | 1,610.487 | 1,591.814 | 1,801.455 | 1,555.563 | 1,510.651 | 1,478.806 | 1,421.067 | 1,367.252 | 1,312.827 | 1,288.322 | 1,279.55 | 1,256.959 | 1,263.91 | 1,280.496 | 1,310.406 | 1,305.276 | 1,264.631 | 1,240.004 | 1,217.521 | 1,217.2 | 1,173.31 | 1,152.616 | 1,135.701 | 1,111.105 | 1,066.875 | 1,037.911 | 1,017.753 | 989.003 | 941.473 | 916.801 | 896.842 | 871.109 | 828.231 | 803.728 | 783.904 | 762.931 | 723.683 | 695.681 | 672.044 | 636.385 | 592.393 | 563.437 | 540.037 | 507.074 | 469.178 | 442.279 | 420.411 | 396.639 | 364.728 | 340.944 | 323.092 | 305.465 | 282.551 | 262.752 | 247.365 | 233.809 | 215.978 | 203.834 | 197.257 | 190.037 | 178.949 | 171.315 | 169.263 | 164.551 | 153.612 | 143.094 | 133.561 | 145.041 | 132.394 | 119.698 | 108.838 | 115.212 | 109.699 | 104.413 | 103.451 | 103.078 | 99.392 | 95.302 | 91.176 | 88.624 | 81.551 | 75.771 | 70.722 | 66.504 | 60.237 | 54.975 | 50.881 | 52.205 | 46.838 | 42.415 | 38.765 | 34.247 | 29.646 | 25.906 | 22.7 | 18.5 | 15 | 12.7 | 11.3 | 9.3 | 7.5 | 6.6 | 5.8 | 4.7 | 3.9 | 3.5 | 3.1 | 2.9 | 2.4 | 2.9 | 2 | -0.1 | -1 | -1.7 | -2.2 | -0.4 | -0.1 |
Accumulated Other Comprehensive Income/Loss
| -38.259 | -36.746 | -30.549 | -29.046 | -33.428 | -30.984 | -34.863 | -35.709 | -39.887 | -32.729 | -28.022 | -29.544 | -29.206 | -25.081 | -28.529 | -29.164 | -37.477 | -39.85 | -45.245 | -30.44 | -31.196 | -29.449 | -30.469 | -32.628 | -27.424 | -28.669 | -24.498 | -25.613 | -22.675 | -26.185 | -29.416 | -31.751 | -28.043 | -26.382 | -24.725 | -31.413 | -25.623 | -17.568 | -18.632 | -12.752 | -8.104 | -3.804 | -8.217 | -6.677 | -4.035 | -4.926 | 0.857 | 1.443 | 1.697 | 1.031 | 1.274 | 0.678 | 0.74 | 1.384 | 0.89 | 0.972 | 2.446 | 1.356 | 0.92 | 0.7 | 0.633 | -0.097 | -0.358 | -0.396 | -0.301 | -0.233 | -0.263 | -0.061 | -0.048 | -0.257 | -0.536 | -0.641 | -0.832 | -12.491 | -1.073 | -1.299 | -1.369 | -1.243 | -1.731 | -1.727 | -2.492 | -3.3 | -2.766 | -3.135 | -3.595 | -3.611 | -4.434 | -3.34 | -3.799 | -2.16 | -1.04 | -1.174 | -0.801 | -0.833 | -0.865 | -0.897 | -0.992 | -1.088 | -1.183 | -1.3 | -1.4 | -1.5 | -2.6 | -2.2 | -1 | -1 | -1 | -1 | -0.4 | -0.4 | -0.4 | -0.4 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 |
Other Total Stockholders Equity
| -896.034 | -883.084 | -852.24 | -820.863 | -788.744 | -754.995 | -735.917 | -703.869 | -673.381 | -644.396 | -615.577 | -579.433 | -539.224 | -513.419 | -472.273 | -473.808 | -463.368 | -468.982 | -474.05 | -451.471 | -435.348 | -416.834 | -389.846 | -379.085 | -330.012 | -321.025 | -326.538 | -307.273 | -291.375 | -292.66 | -271.314 | -245.141 | -237.603 | -214.66 | -188.763 | -187.031 | -160.605 | -138.3 | -124.796 | -101.903 | -69.445 | -40.518 | -10.118 | 13.143 | 40.078 | 70.521 | 80.414 | 85.095 | 77.731 | 69.925 | 63.85 | 53.782 | 49.749 | 46.12 | 36.531 | 33.23 | 26.402 | 23.26 | 22.394 | 19.719 | 15.453 | 13.369 | 10.621 | 9.378 | 9.125 | 5.313 | 4.052 | 46.129 | 45.469 | 73.481 | 59.073 | 79.002 | 77.049 | 80.909 | 71.314 | 74.524 | 66.446 | 57.938 | 59.496 | 62.94 | 66.162 | 70.304 | 71.416 | 71.145 | 68.368 | 67.09 | 65.203 | 62.692 | 60.78 | 58.36 | 54.815 | 52.652 | 45.843 | 43.335 | 40.487 | 38.697 | 37.692 | 37.964 | 41.276 | 41 | 37.4 | 36.2 | 36.3 | 35.4 | 35.1 | 24.3 | 22.2 | 21 | 18.6 | 18.5 | 18.5 | 17.4 | 17.1 | 17.4 | 16.9 | 11 | 7.1 | 7 | 7 | 7 | 1.1 | 1 |
Total Shareholders Equity
| 833.923 | 808.279 | 825.236 | 829.598 | 837.038 | 824.516 | 821.042 | 831.553 | 842.303 | 833.534 | 835.215 | 812.098 | 798.83 | 774.335 | 787.528 | 776.586 | 756.12 | 755.084 | 761.207 | 828.501 | 838.738 | 818.354 | 819.695 | 805.814 | 859.77 | 823.622 | 801.586 | 802.821 | 797.061 | 748.036 | 737.187 | 740.867 | 723.363 | 700.437 | 703.319 | 678.404 | 684.887 | 672.369 | 660.327 | 669.255 | 685.39 | 679.369 | 677.354 | 678.517 | 667.627 | 657.994 | 644.713 | 626.58 | 586.507 | 540.139 | 507.408 | 474.876 | 447.133 | 412.237 | 378.369 | 357.298 | 334.317 | 307.171 | 286.069 | 267.787 | 249.898 | 229.253 | 214.1 | 206.242 | 198.864 | 184.032 | 175.107 | 215.334 | 209.975 | 226.839 | 201.633 | 211.924 | 221.26 | 200.814 | 189.941 | 182.065 | 180.291 | 166.396 | 162.18 | 164.665 | 166.749 | 166.397 | 163.953 | 159.187 | 153.398 | 145.031 | 136.541 | 130.075 | 123.487 | 116.438 | 108.751 | 102.36 | 97.248 | 89.341 | 82.038 | 76.566 | 70.948 | 66.523 | 66 | 62.4 | 54.5 | 49.7 | 46.4 | 45 | 43.4 | 30.8 | 27.8 | 25.8 | 22.9 | 22 | 21.6 | 20.1 | 19.8 | 19.6 | 19.6 | 12.8 | 6.9 | 5.9 | 5.2 | 4.7 | 0.7 | 0.9 |
Total Equity
| 860.066 | 832.356 | 843.607 | 848.032 | 853.714 | 841.717 | 837.698 | 843.863 | 851.94 | 843.318 | 843.407 | 820.538 | 807.18 | 782.522 | 800.768 | 790.369 | 767.74 | 767.12 | 773.624 | 841.224 | 850.236 | 827.556 | 830.546 | 814.682 | 867.197 | 830.293 | 808.222 | 808.932 | 803.001 | 749.73 | 738.822 | 741.072 | 723.64 | 700.778 | 703.666 | 678.663 | 685.262 | 672.804 | 660.713 | 669.529 | 685.679 | 679.595 | 677.947 | 678.84 | 667.748 | 658.493 | 644.665 | 626.4 | 586.354 | 540.069 | 507.349 | 474.758 | 447.001 | 412.148 | 378.369 | 357.298 | 334.317 | 307.171 | 286.069 | 267.787 | 249.898 | 229.253 | 214.1 | 206.242 | 198.864 | 184.032 | 175.107 | 215.334 | 209.975 | 226.839 | 201.633 | 211.924 | 221.26 | 200.814 | 189.941 | 182.065 | 180.291 | 166.396 | 162.18 | 164.665 | 166.749 | 166.397 | 163.953 | 159.187 | 153.398 | 145.031 | 136.541 | 130.075 | 123.487 | 116.438 | 108.751 | 102.36 | 97.248 | 89.341 | 82.038 | 76.566 | 70.948 | 66.523 | 66 | 62.4 | 54.5 | 49.7 | 46.4 | 45 | 43.4 | 30.8 | 27.8 | 25.8 | 22.9 | 22 | 21.6 | 20.1 | 19.8 | 19.6 | 19.6 | 12.8 | 6.9 | 5.9 | 5.2 | 4.7 | 0.7 | 0.9 |
Total Liabilities & Shareholders Equity
| 1,457.128 | 1,375.064 | 1,304.153 | 1,347.943 | 1,292.227 | 1,270.245 | 1,205.121 | 1,257.988 | 1,226.235 | 1,313.292 | 1,278.526 | 1,355.542 | 1,300.06 | 1,173.143 | 1,168.943 | 1,137.761 | 1,104.41 | 1,132.392 | 1,145.904 | 1,278.647 | 1,282.465 | 1,281.56 | 1,209.754 | 1,072.57 | 1,125.059 | 1,087.642 | 1,018.387 | 1,057.161 | 1,071.403 | 1,012.664 | 956.1 | 973.047 | 976.368 | 954.905 | 915.5 | 914.385 | 969.885 | 938.641 | 891.879 | 911.235 | 934.532 | 905.494 | 863.896 | 880.241 | 907.141 | 888.741 | 820.222 | 804.039 | 795.308 | 777.02 | 697.29 | 639.786 | 651.014 | 596.277 | 464.033 | 447.696 | 430.014 | 401.354 | 355.97 | 326.859 | 316.29 | 282.884 | 254.145 | 284.693 | 246.296 | 227.498 | 225.941 | 266.521 | 257.748 | 266.67 | 234.654 | 251.392 | 264.779 | 249.323 | 229.495 | 211.728 | 203.868 | 197.43 | 185.634 | 186.43 | 181.154 | 180.573 | 181.013 | 177.87 | 170.518 | 162.306 | 159.061 | 150.5 | 144.624 | 137.973 | 122.593 | 121.862 | 109.295 | 100.563 | 93.459 | 91.733 | 85.078 | 78.675 | 78.924 | 78.1 | 66.4 | 59.1 | 52.2 | 48.9 | 46.6 | 33.4 | 30.9 | 29.3 | 26.6 | 23.9 | 23.4 | 22.4 | 22.5 | 21.4 | 21 | 14.5 | 8.4 | 6.8 | 5.7 | 5 | 2.1 | 1.9 |