SP Plus Corporation
NASDAQ:SP
53.99 (USD) • At close May 15, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17.8 | 19.1 | 38.5 | 24.6 | 29.8 | 12.4 | 18.4 | 14.6 | 23.4 | 15.7 | 17.9 | 15.8 | 18 | 13.9 | 15.6 | 18.1 | 21.9 | 24.1 | 29.6 | 22.3 | 23.7 | 39.9 | 19.9 | 32.5 | 28.5 | 22.8 | 23.4 | 27.5 | 21.6 | 22.2 | 19.3 | 21.1 | 30.8 | 18.7 | 18.074 | 23.038 | 17.602 | 18.196 | 17.65 | 23.551 | 24.271 | 23.158 | 22.275 | 20.457 | 26.796 | 28.45 | 10.386 | 9.055 | 9.047 | 13.22 | 7.619 | 11.785 | 8.283 | 7.305 | 7.404 | 8.282 | 8.758 | 8.256 | 8.641 | 10.521 | 9.788 | 8.301 | 11.351 | 11.595 | 11.055 | 8.466 | 6.82 | 7.394 | 6.848 | 8.058 | 8.656 | 6.825 | 6.798 | 10.777 | 13.55 | 8.718 | 7.897 | 10.36 | 7.478 | 8.257 | 7.658 | 8.47 | 7.51 | 6.426 | 7.152 | 6.153 | 6.18 | 7.213 | 7.056 | 7.602 | 9.28 | 6.754 | 9.662 | 3.539 | 7.364 | 4.269 | 6.08 | 5.215 |
Short 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0.024 | 0 | 0.853 | 0.357 | 0.804 | 0 | 0.621 | 1.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.8 | 19.1 | 38.5 | 24.6 | 29.8 | 12.4 | 18.4 | 14.6 | 23.4 | 15.7 | 17.9 | 15.8 | 18 | 13.9 | 15.6 | 18.1 | 21.9 | 24.1 | 29.6 | 22.3 | 23.7 | 39.9 | 19.9 | 32.5 | 28.5 | 22.8 | 23.4 | 27.5 | 21.6 | 22.2 | 19.3 | 21.1 | 30.8 | 18.7 | 18.074 | 23.038 | 17.602 | 18.196 | 17.65 | 23.551 | 24.271 | 23.158 | 22.275 | 20.457 | 26.796 | 28.45 | 10.386 | 9.055 | 9.047 | 13.22 | 7.619 | 11.785 | 8.283 | 7.305 | 7.404 | 8.282 | 8.758 | 8.256 | 8.641 | 10.521 | 9.788 | 8.301 | 11.351 | 11.595 | 11.055 | 8.466 | 6.82 | 7.394 | 6.848 | 8.058 | 8.656 | 6.825 | 6.798 | 10.777 | 13.55 | 8.718 | 7.897 | 10.36 | 7.478 | 8.257 | 7.658 | 8.47 | 7.51 | 6.426 | 7.152 | 6.153 | 6.18 | 7.213 | 7.056 | 7.602 | 9.28 | 6.754 | 9.662 | 3.539 | 7.364 | 4.269 | 6.08 | 5.215 |
Net Receivables
| 179.6 | 180.5 | 184.4 | 179 | 159 | 167.7 | 153.2 | 153.1 | 136 | 139.6 | 121.3 | 112.2 | 102.1 | 111.2 | 103.6 | 100.3 | 158.8 | 162.3 | 150 | 162.1 | 156.2 | 150.7 | 136.4 | 130.9 | 136.5 | 122.3 | 124.9 | 120 | 125 | 120.7 | 120.7 | 114.2 | 106.6 | 105.1 | 107.078 | 115.168 | 115.343 | 109.287 | 114.074 | 116.51 | 131.489 | 115.126 | 122.353 | 119.976 | 116.897 | 110.617 | 61.175 | 57.071 | 55.964 | 46.396 | 54.318 | 47.681 | 50.448 | 52.167 | 53.146 | 54.6 | 48.529 | 44.49 | 44.93 | 43.459 | 45.13 | 45.198 | 45.944 | 44.34 | 44.653 | 42.706 | 42.71 | 38.603 | 43.378 | 40.003 | 38.332 | 37.097 | 43.964 | 40.707 | 37.214 | 34.754 | 35.641 | 34.608 | 31.221 | 31.138 | 32.191 | 30.923 | 32.763 | 35.098 | 29.761 | 32.671 | 39.244 | 40.738 | 43.939 | 40.276 | 45.604 | 47.005 | 45.307 | 46.826 | 43.427 | 42.99 | 43.885 | 42.715 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 12.3 | 13.3 | 12.3 | 12.3 | 11.895 | 11.732 | 12.174 | 10.992 | 10.832 | 10.317 | 10.317 | 10.317 | 15.265 | 14.824 | 14.824 | 14.824 | 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 | 2.217 | 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 Assets
| 13 | 12.6 | 13.1 | 13.2 | 17.2 | 16.7 | 14.4 | 21.9 | 13.3 | 32.2 | 36.9 | 34.2 | 31.5 | 26.8 | 14.7 | 16.1 | 14.4 | 24.7 | 15.7 | 14.1 | 14.4 | 17.2 | 13.1 | 12.3 | 11.3 | 15.5 | 10.2 | 10.6 | 11.8 | 13.8 | 11.2 | 17.7 | 22.5 | 13.9 | 16.729 | 9.964 | 10.624 | 17.776 | 9.568 | 10.816 | 14 | 20.645 | 13.873 | 17.74 | 19.184 | 25.923 | 5.349 | 5.765 | 5.515 | 5.164 | 5.006 | 5.34 | 5.993 | 4.626 | 6.669 | 6.35 | 7.471 | 8.858 | 5.199 | 5.676 | 5.61 | 5.749 | 9.292 | 9.435 | 8.782 | 9.012 | 11.299 | 10.985 | 10.618 | 10.511 | 4.568 | 4.482 | 4.89 | 1.961 | 8.536 | 2.965 | 2.774 | 2.33 | 2.926 | 2.434 | 1.558 | 1.436 | 1.495 | 1.461 | 1.125 | 1.621 | 0.958 | 1.037 | 0.989 | 1.194 | 1.303 | 1.446 | 1.445 | 1.775 | 1.804 | 1.54 | 1.579 | 1.645 |
Total Current Assets
| 210.4 | 212.2 | 236 | 216.8 | 206 | 196.8 | 186 | 189.6 | 172.7 | 187.5 | 176.1 | 162.2 | 151.6 | 151.9 | 133.9 | 134.5 | 195.1 | 211.1 | 195.3 | 198.5 | 194.3 | 207.8 | 169.7 | 175.7 | 176.3 | 160.6 | 158.5 | 158.1 | 158.4 | 156.6 | 163.5 | 166.3 | 172.2 | 150 | 153.776 | 160.697 | 156.959 | 156.251 | 153.492 | 161.194 | 180.077 | 169.246 | 173.766 | 172.997 | 177.701 | 179.814 | 76.91 | 71.891 | 70.526 | 64.78 | 66.943 | 64.806 | 64.724 | 64.098 | 67.219 | 69.232 | 64.758 | 61.604 | 58.77 | 59.656 | 60.528 | 59.248 | 66.587 | 65.37 | 64.49 | 60.184 | 60.829 | 56.982 | 60.844 | 58.572 | 51.556 | 48.404 | 55.652 | 55.662 | 59.3 | 46.437 | 46.312 | 47.298 | 41.625 | 41.829 | 41.407 | 40.829 | 41.768 | 42.985 | 38.038 | 40.445 | 46.382 | 48.988 | 51.984 | 49.072 | 56.187 | 55.205 | 56.414 | 52.14 | 52.595 | 48.799 | 51.544 | 49.575 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 245 | 247.7 | 239.7 | 235.9 | 223.8 | 227.1 | 175.4 | 182.2 | 243.2 | 201.2 | 240.9 | 258.7 | 271.6 | 288.4 | 286.2 | 310.3 | 375.3 | 479.6 | 487.7 | 496.5 | 521.2 | 40.3 | 26.3 | 26 | 27.1 | 27.4 | 26.5 | 28.1 | 29.1 | 30.9 | 31.8 | 33.1 | 32.4 | 34.6 | 38.001 | 39.874 | 41.716 | 42.784 | 45.281 | 46.2 | 47.525 | 44.885 | 45.12 | 41.795 | 40.596 | 40.01 | 16.646 | 16.417 | 16.297 | 16.732 | 16.63 | 16.703 | 16.48 | 16.839 | 16.91 | 17.191 | 17.015 | 17.175 | 17.388 | 17.825 | 17.408 | 17.542 | 15.987 | 16.151 | 16.028 | 15.695 | 20.126 | 16.853 | 16.319 | 16.902 | 15.691 | 16.814 | 16.448 | 17.416 | 16.652 | 15.576 | 16.285 | 16.481 | 14.851 | 14.472 | 14.928 | 15.959 | 16.079 | 17.102 | 18.19 | 19.91 | 21.035 | 21.657 | 17.694 | 18.583 | 24.101 | 25.639 | 27.184 | 28.492 | 31.001 | 32.287 | 32.263 | 32.659 |
Goodwill
| 544.4 | 544.6 | 544.2 | 543.6 | 543.3 | 543.2 | 526.3 | 526.6 | 526.7 | 526.6 | 526.6 | 526.7 | 526.7 | 526.6 | 526.4 | 585.8 | 585.7 | 586 | 585.7 | 585.8 | 585.7 | 585.5 | 431.6 | 431.5 | 431.6 | 431.7 | 431.7 | 431.6 | 431.4 | 431.4 | 431.5 | 431.6 | 431.5 | 431.3 | 431.457 | 432.591 | 432.531 | 432.888 | 439.473 | 439.488 | 439.322 | 439.503 | 439.382 | 433.877 | 434.343 | 435.122 | 132.694 | 132.483 | 132.53 | 132.417 | 131.981 | 132.372 | 132.339 | 132.196 | 128.32 | 128.19 | 129.464 | 126.853 | 126.535 | 123.673 | 123.316 | 123.55 | 124.361 | 124.53 | 124.433 | 119.89 | 119.911 | 119.579 | 119.197 | 119.078 | 119.185 | 119.136 | 118.845 | 118.781 | 118.716 | 118.367 | 118.374 | 118.342 | 118.052 | 117.747 | 117.505 | 117.39 | 116.806 | 116.586 | 116.29 | 115.944 | 115.689 | 115.727 | 115.382 | 115.332 | 115.467 | 111.793 | 112.416 | 113.293 | 114.065 | 114.586 | 115.196 | 114.923 |
Intangible Assets
| 56.7 | 59.7 | 62.3 | 63.5 | 66.1 | 68.9 | 49.2 | 51.3 | 51.6 | 54.4 | 56.6 | 58.8 | 61 | 63.1 | 65.3 | 140.7 | 148.3 | 152.2 | 154.6 | 158.4 | 162.2 | 166 | 50.1 | 51.5 | 52.8 | 54.1 | 55.4 | 56.8 | 58.1 | 61.3 | 64.5 | 68.3 | 72.1 | 75.9 | 79.671 | 83.454 | 87.245 | 91.028 | 94.846 | 98.625 | 102.42 | 106.222 | 173.869 | 160.231 | 167.293 | 175.586 | 10.387 | 23.197 | 23.849 | 23.706 | 9.08 | 9.608 | 9.374 | 8.91 | 8.462 | 8.446 | 7.776 | 6.765 | 6.613 | 7.083 | 7.182 | 17.788 | 7.42 | 5.137 | 4.671 | 4.35 | 3.992 | 3.828 | 3.189 | 3.105 | 0 | 0 | 0 | 121.992 | 122.091 | 121.99 | 122.099 | 122.19 | 123.673 | 123.617 | 7.425 | 7.886 | 8.188 | 6.262 | 6.462 | 10.245 | 6.957 | 7.25 | 7.768 | 8.051 | 11.002 | 11.509 | 11.779 | 0 | 12.689 | 12.955 | 13.266 | 0 |
Goodwill and Intangible Assets
| 601.1 | 604.3 | 606.5 | 607.1 | 609.4 | 612.1 | 575.5 | 577.9 | 578.3 | 581 | 583.2 | 585.5 | 587.7 | 589.7 | 591.7 | 726.5 | 734 | 738.2 | 740.3 | 744.2 | 747.9 | 751.5 | 481.7 | 483 | 484.4 | 485.8 | 487.1 | 488.4 | 489.5 | 492.7 | 496 | 499.9 | 503.6 | 507.2 | 511.128 | 516.045 | 519.776 | 523.916 | 534.319 | 538.113 | 541.742 | 545.725 | 613.251 | 594.108 | 601.636 | 610.708 | 143.081 | 155.68 | 156.379 | 156.123 | 141.061 | 141.98 | 141.713 | 141.106 | 136.782 | 136.636 | 137.24 | 133.618 | 133.148 | 130.756 | 130.498 | 141.338 | 131.781 | 129.667 | 129.104 | 124.24 | 123.903 | 123.407 | 122.386 | 122.183 | 119.185 | 119.136 | 118.845 | 121.992 | 122.091 | 121.99 | 122.099 | 122.19 | 123.673 | 123.617 | 124.93 | 125.276 | 124.994 | 122.848 | 122.752 | 126.189 | 122.646 | 122.977 | 123.15 | 115.332 | 126.469 | 123.302 | 124.195 | 113.293 | 126.754 | 127.541 | 128.462 | 114.923 |
Long Term Investments
| 12.3 | -42.8 | -0 | -42.9 | 12.1 | 11.9 | 13.3 | 11.4 | 11.3 | -50.6 | 0 | 0 | 0 | 10.1 | 10.1 | 10.1 | 10.2 | 10.2 | 10.4 | 10.3 | 9.9 | 9.8 | 9.9 | 9.6 | 9.7 | 18.6 | 18.7 | 18.7 | 18.7 | 18.5 | 18.5 | 18.5 | 18.8 | 19 | 19.553 | 19.784 | 20.389 | 20.66 | 0 | 0 | 0 | 8.946 | 0 | 0 | 0 | 0 | 4.131 | 4.564 | 4.404 | 0 | 5.205 | 5.062 | 4.935 | 5.172 | 6.395 | 4.796 | 4.468 | 4.904 | 4.044 | 3.799 | 3.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.961 | -1.961 | -1.961 | 0 | -5.571 | 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
| 41.9 | 42.8 | 0 | 42.9 | 43.9 | 44.4 | 45.7 | 47.5 | 49.3 | 50.6 | 51.8 | 58.6 | 62.2 | 63.8 | 75.7 | 43 | 52.2 | 10.6 | 13.1 | 13.7 | 14.2 | 14.6 | 15.8 | 15.9 | 15.8 | 15.9 | 19.3 | 18.8 | 18.2 | 17.9 | 15.8 | 14.1 | 15 | 16.9 | 17.532 | 16.577 | 18.032 | 17.174 | 0 | 0 | 0 | -8.946 | 0 | 0 | 0 | 0 | 15.398 | 0 | 0 | 0 | 13.842 | 12.959 | 13.339 | 12.789 | 12.982 | 12.051 | 11.699 | 10.325 | 9.48 | 8.22 | 7.762 | 0 | 0 | 0 | 0 | 1.345 | 1.899 | 4.537 | 6.255 | 8.247 | 1.961 | 1.961 | 1.961 | 0 | 5.571 | 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
| 31.7 | 87.7 | 86.1 | 86.5 | 30.3 | 29.1 | 84 | 84.8 | 34.3 | 146.5 | 46.2 | 46.4 | 44.2 | 33.8 | 32 | 31 | 28.3 | 29.9 | 29 | 28.6 | 27.7 | 48.3 | 50 | 50.8 | 52.1 | 54.6 | 55.8 | 57.6 | 60 | 62 | 53.3 | 53.7 | 54.3 | 56.4 | 60.761 | 61.922 | 63.434 | 64.965 | 91.703 | 95.418 | 97.863 | 93.573 | 42.699 | 58.513 | 60.006 | 60.414 | 13.03 | 15.094 | 14.956 | 19.438 | 14.332 | 14.763 | 15.333 | 15.628 | 13.115 | 13.374 | 10.832 | 12.879 | 13.254 | 10.674 | 11.077 | 11.113 | 18.647 | 18.024 | 18.226 | 13.924 | 8.232 | 6.755 | 6.667 | 6.624 | 9.468 | 9.795 | 9.484 | 6.283 | 7.46 | 8.105 | 8.598 | 9.133 | 8.948 | 8.599 | 8.716 | 7.521 | 8.507 | 6.469 | 6.889 | 4.406 | 1.873 | 0.86 | 1.156 | 9.247 | 1.338 | 1.593 | 2.274 | 14.416 | 1.82 | 1.438 | 1.53 | 16.113 |
Total Non-Current Assets
| 932 | 939.7 | 932.3 | 929.5 | 919.5 | 924.6 | 893.9 | 903.8 | 916.4 | 928.7 | 922.1 | 949.2 | 965.7 | 985.8 | 995.7 | 1,120.9 | 1,200 | 1,268.5 | 1,280.5 | 1,293.3 | 1,320.9 | 864.5 | 583.7 | 585.3 | 589.1 | 602.3 | 607.4 | 611.6 | 615.5 | 622 | 615.4 | 619.3 | 624.1 | 634.1 | 646.975 | 654.202 | 663.347 | 669.499 | 671.303 | 679.731 | 687.13 | 693.129 | 701.07 | 694.416 | 702.238 | 711.132 | 192.286 | 191.755 | 192.036 | 192.293 | 191.07 | 191.467 | 191.8 | 191.534 | 186.184 | 184.048 | 181.254 | 178.901 | 177.314 | 171.274 | 170.697 | 169.993 | 166.415 | 163.842 | 163.358 | 155.204 | 154.16 | 151.552 | 151.627 | 153.956 | 144.344 | 145.745 | 144.777 | 145.691 | 146.203 | 145.671 | 146.982 | 147.804 | 147.472 | 146.688 | 148.574 | 148.756 | 149.58 | 146.419 | 147.831 | 150.505 | 145.554 | 145.494 | 142 | 143.162 | 151.908 | 150.534 | 153.653 | 156.201 | 159.575 | 161.266 | 162.255 | 163.695 |
Total Assets
| 1,142.4 | 1,151.9 | 1,168.3 | 1,146.3 | 1,125.5 | 1,121.4 | 1,079.9 | 1,093.4 | 1,089.1 | 1,116.2 | 1,098.2 | 1,111.4 | 1,117.3 | 1,137.7 | 1,129.6 | 1,255.4 | 1,395.1 | 1,479.6 | 1,475.8 | 1,491.8 | 1,515.2 | 1,072.3 | 753.4 | 761 | 765.4 | 762.9 | 765.9 | 769.7 | 773.9 | 778.6 | 778.9 | 785.6 | 796.3 | 784.1 | 800.751 | 814.899 | 820.306 | 825.75 | 824.795 | 840.925 | 867.207 | 862.375 | 874.836 | 867.413 | 879.939 | 890.947 | 269.196 | 263.646 | 262.562 | 257.073 | 258.013 | 256.273 | 256.524 | 255.632 | 253.403 | 253.28 | 246.012 | 240.505 | 236.084 | 230.93 | 231.225 | 229.241 | 233.002 | 229.212 | 227.848 | 215.388 | 214.989 | 208.534 | 212.471 | 212.528 | 195.9 | 194.149 | 200.429 | 201.353 | 205.503 | 192.108 | 193.294 | 195.102 | 189.097 | 188.517 | 189.981 | 189.585 | 191.348 | 189.404 | 185.869 | 190.95 | 191.936 | 194.482 | 193.984 | 192.234 | 208.095 | 205.739 | 210.067 | 208.341 | 212.17 | 210.065 | 213.799 | 213.27 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 145.2 | 136.6 | 142.7 | 136.6 | 140.4 | 133.4 | 128.7 | 128.2 | 118.5 | 118.5 | 109.9 | 108 | 99.1 | 97.8 | 101.2 | 99.1 | 121.5 | 115.3 | 102.5 | 107.4 | 103.3 | 110.1 | 93.5 | 94.9 | 97.6 | 102.8 | 95.9 | 108 | 113.9 | 109.9 | 97 | 103.2 | 100.1 | 95.1 | 91.233 | 97.944 | 101.845 | 106.519 | 97.852 | 110.775 | 111.861 | 115.493 | 110.56 | 120.857 | 118.52 | 129.034 | 51.501 | 54.583 | 48.69 | 44.747 | 41.75 | 48.534 | 51.528 | 43.984 | 48.356 | 47.548 | 50.849 | 48.502 | 45.523 | 46.566 | 45.486 | 46.446 | 43.541 | 46.587 | 44.215 | 42.941 | 38.209 | 36.309 | 35.953 | 33.167 | 33.137 | 29.895 | 30.715 | 31.174 | 29.17 | 25.334 | 30.595 | 26.107 | 24.482 | 26.466 | 29.893 | 24.971 | 23.556 | 23.302 | 24.118 | 24.403 | 29.848 | 26.621 | 31.957 | 34.62 | 33.565 | 33.833 | 38.681 | 35.079 | 31.643 | 25.927 | 28.807 | 25.289 |
Short Term Debt
| 72.8 | 72.7 | 71.1 | 70.8 | 69.4 | 72.6 | 73.2 | 73.6 | 88.8 | 91 | 99.7 | 102.3 | 106.5 | 107.1 | 105.8 | 114 | 127.3 | 133.1 | 131.5 | 131.6 | 136.3 | 13.2 | 20.9 | 20.7 | 20.6 | 20.6 | 20.4 | 20.4 | 20.4 | 20.4 | 19.1 | 17.8 | 16.5 | 15.2 | 15.974 | 15.959 | 15.943 | 15.567 | 30.481 | 28.551 | 26.537 | 24.632 | 21.59 | 21.559 | 21.68 | 21.752 | 0.633 | 0.723 | 0.707 | 0.754 | 0.706 | 0.695 | 0.684 | 0.673 | 0.664 | 0.654 | 0.654 | 0.662 | 0.722 | 0.789 | 0.925 | 1.068 | 1.215 | 1.419 | 1.555 | 1.938 | 2.131 | 2.366 | 2.466 | 2.766 | 2.899 | 3.121 | 3.164 | 3.763 | 3.375 | 3.406 | 3.458 | 3.512 | 2.931 | 2.982 | 2.79 | 2.84 | 2.498 | 28.311 | 22.492 | 3.253 | 3.724 | 1.46 | 1.469 | 1.554 | 39.779 | 1.453 | 1.421 | 1.406 | 1.472 | 1.286 | 1.324 | 1.328 |
Tax Payables
| 0 | 5.1 | 0 | 0 | 0 | 7.8 | 0 | 0 | 0 | 6.9 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 6.8 | 8.7 | 6.5 | 8.5 | 9.5 | 10 | 8.3 | 8.5 | 6.8 | 9.1 | 13.7 | 10.1 | 7.6 | 9.2 | 9.8 | 7.7 | 8.6 | 0 | 0 | 0 | 11.719 | 0 | 0 | 0 | 11.803 | 0 | 0 | 0 | 11.74 | 0 | 0 | 0 | 3.228 | 0 | 0 | 0 | 3.025 | 0 | 0 | 0 | 3.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -9.4 | 17.5 | 128.9 | 12.3 | 9.9 | 17.4 | -13.2 | 8.3 | 8.2 | 15.7 | 12.5 | 9.9 | 8.2 | 4.8 | -82.6 | -97.8 | 13.5 | 19.4 | 16.3 | 14.9 | 14.3 | 10.4 | 16.5 | 15.5 | 16.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.2 | 94.514 | 97.651 | 109.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.537 | 0 | 0 | 0 | -0.534 | 0 | 0 | 0 | 19.135 | 0 | 0 | 0 | 21.041 | 0 | 0 | 0 | 8.29 | 0 | 0 | 0 | 1.961 | 0 | 0 | 0 | 15.439 | 0 | 0 | 0 | 9.235 | 0 | 0 | 0 | 10.865 | 0 | 0 | 0 | 20.724 | -39.779 | -1.453 | -1.421 | 12.948 | -1.472 | -1.286 | -1.324 | 20.963 |
Other Current Liabilities
| 117.3 | 105.5 | 0 | 105.4 | 98.8 | 112.4 | 129.8 | 103.1 | 103.7 | 100.7 | 87.5 | 97.6 | 89.8 | 103.1 | 170.8 | 195 | 103.7 | 95.2 | 85.1 | 83.6 | 77 | 103.7 | 77.1 | 79 | 74.1 | 89.8 | 85.1 | 85.3 | 79.2 | 91 | 87 | 85.3 | 89.4 | 88.7 | 93.281 | 91.13 | 89.879 | 92.125 | 105.65 | 98.35 | 98.258 | 90.547 | 13.592 | 13.029 | 12.753 | 3.262 | 37.565 | 35.273 | 30.244 | 38.076 | 34.426 | 33.883 | 32.202 | 37.494 | 40.173 | 32.903 | 29.803 | 30.652 | 29.636 | 26.01 | 29.223 | 12.222 | 30.207 | 31.612 | 31.234 | 12.154 | 33.891 | 29.157 | 29.139 | 20.797 | 26.558 | 25.568 | 26.312 | 28.192 | 25.132 | 22.691 | 22.641 | 10.355 | 18.768 | 21.075 | 22.198 | 13.026 | 20.428 | 21.161 | 25.646 | 11.067 | 19.261 | 23.666 | 23.105 | 12.33 | 59.714 | 26.534 | 26.353 | 14.648 | 24.709 | 30.701 | 34.737 | 14.175 |
Total Current Liabilities
| 325.9 | 337.4 | 342.7 | 325.1 | 318.5 | 343.6 | 318.5 | 313.2 | 319.2 | 332.8 | 309.6 | 317.8 | 303.6 | 317.6 | 295.2 | 310.3 | 366 | 369.8 | 344.1 | 344 | 339.4 | 246.9 | 218 | 218.4 | 217.1 | 220 | 210.5 | 227.4 | 223.6 | 228.9 | 212.3 | 216.1 | 213.7 | 207.6 | 200.488 | 205.033 | 207.667 | 225.93 | 233.983 | 237.676 | 236.656 | 242.475 | 243.942 | 249.959 | 250.604 | 275.027 | 89.699 | 90.579 | 79.641 | 86.805 | 76.882 | 83.112 | 84.414 | 84.639 | 89.193 | 81.105 | 81.306 | 82.32 | 75.881 | 73.365 | 75.634 | 78.871 | 74.963 | 79.618 | 77.004 | 78.074 | 74.231 | 67.832 | 67.558 | 65.02 | 62.594 | 58.584 | 60.191 | 65.09 | 57.677 | 51.431 | 56.694 | 55.413 | 46.181 | 50.523 | 54.881 | 50.072 | 46.482 | 72.774 | 72.256 | 49.588 | 52.833 | 51.747 | 56.531 | 69.228 | 93.279 | 60.367 | 65.034 | 64.081 | 56.352 | 56.628 | 63.544 | 61.755 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 313 | 335.6 | 500 | 508.5 | 515 | 490.3 | 459 | 474 | 474 | 583 | 514.6 | 532.7 | 568.9 | 580.5 | 590.3 | 616.5 | 668.6 | 678.8 | 694.1 | 706.7 | 740.4 | 373.5 | 86.9 | 105.7 | 125.5 | 133.2 | 153 | 148.8 | 171.4 | 174.7 | 195 | 198.8 | 217.8 | 209.9 | 231.018 | 242.725 | 251.228 | 237.833 | 232.799 | 248.641 | 277.734 | 264.034 | 287.947 | 284.828 | 300.906 | 288.722 | 72.658 | 70.945 | 87.835 | 81.259 | 93.445 | 85.676 | 91.854 | 96.188 | 96.848 | 110.518 | 111.435 | 111.372 | 119.879 | 125.796 | 130.971 | 123.996 | 110.195 | 85.448 | 91.174 | 78.425 | 78.805 | 76.992 | 79.875 | 82.899 | 74.356 | 82.075 | 90.606 | 86.398 | 99.733 | 101.724 | 101.989 | 106.238 | 113.598 | 115.547 | 154.559 | 158.239 | 162.088 | 130.872 | 130.477 | 162.92 | 160.189 | 162.021 | 155.578 | 173.703 | 145.551 | 179.04 | 177.092 | 173.59 | 176.925 | 171.991 | 169.992 | 166.141 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -84.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 1.561 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.239 | 5.814 | 10.117 | 10.314 | 11.082 | 17.348 | 15.333 | 28.043 | 27.462 | 27.521 | 16.488 | 14.474 | 13.496 | 12.981 | 12.494 | 11.114 | 10.434 | 9.637 | 9.937 | 9.185 | 8.667 | 8.151 | 7.6 | 5.403 | 3.917 | 3.305 | 4.902 | 2.496 | 0.372 | 0 | 0 | 0 | 0 | 0 | 3.021 | 2.523 | 2.019 | 1.561 | 4.656 | 0 | 0 | 0 | 0 | 15.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 242.9 | 228.2 | 73.5 | 71.3 | 66.7 | 61.8 | 60.8 | 58.5 | 60.7 | 62.6 | 62.7 | 63.1 | 58.6 | 58.2 | 66.7 | 62.9 | 53.9 | 57.1 | 59.3 | 59.2 | 58.4 | 83.3 | 89.8 | 91.7 | 94.5 | 96.6 | 96.9 | 100.4 | 103.5 | 106.6 | 111.3 | 113.8 | 115.2 | 116.5 | 122.475 | 124.968 | 125.016 | 126.361 | 127.625 | 129.307 | 133.285 | 134.807 | 129.772 | 100.935 | 102.698 | 102.421 | 30.332 | 30.462 | 28.971 | 26.386 | 27.567 | 30.025 | 28.354 | 28.365 | 26.532 | 27.555 | 26.379 | 23.985 | 22.502 | 21.597 | 20.926 | 22.052 | 23.986 | 24.467 | 22.847 | 19.55 | 20.789 | 22.459 | 23.246 | 23.356 | 24.158 | 23.92 | 22.394 | 22.331 | 23.115 | 21.65 | 19.987 | 18.112 | 18.785 | 0.001 | 150.974 | 147.276 | 88.03 | 142.409 | 135.34 | 126.002 | 122.917 | 120.368 | 115.823 | 82.488 | 81.515 | 75.511 | 74.367 | 71.401 | 69.749 | 68.276 | 64.056 | 64.985 |
Total Non-Current Liabilities
| 555.9 | 563.8 | 573.5 | 579.8 | 581.7 | 552.1 | 519.8 | 532.5 | 534.7 | 561.3 | 577.3 | 595.8 | 627.5 | 638.7 | 657 | 679.4 | 722.5 | 735.9 | 753.4 | 765.9 | 798.8 | 456.8 | 176.7 | 197.4 | 220 | 229.8 | 249.9 | 249.2 | 274.9 | 281.3 | 306.3 | 312.6 | 333 | 326.4 | 353.493 | 367.693 | 381.483 | 370.008 | 370.541 | 388.262 | 422.101 | 416.189 | 433.052 | 413.806 | 431.066 | 418.664 | 119.478 | 115.881 | 130.302 | 120.626 | 133.506 | 126.815 | 130.642 | 134.19 | 133.317 | 147.258 | 146.481 | 143.508 | 149.981 | 152.796 | 155.814 | 149.353 | 139.083 | 112.411 | 114.393 | 97.975 | 99.594 | 99.451 | 103.121 | 106.255 | 101.535 | 108.519 | 115.02 | 111.851 | 127.505 | 123.374 | 121.976 | 124.35 | 132.383 | 131.053 | 305.533 | 305.515 | 250.118 | 273.281 | 265.817 | 288.922 | 283.106 | 282.389 | 271.401 | 256.191 | 227.066 | 254.551 | 251.459 | 244.991 | 246.674 | 240.267 | 234.048 | 231.126 |
Total Liabilities
| 881.8 | 901.2 | 916.2 | 904.9 | 900.2 | 895.7 | 838.3 | 845.7 | 853.9 | 894.1 | 886.9 | 913.6 | 931.1 | 956.3 | 952.2 | 989.7 | 1,088.5 | 1,105.7 | 1,097.5 | 1,109.9 | 1,138.2 | 703.7 | 394.7 | 415.8 | 437.1 | 449.8 | 460.4 | 476.6 | 498.5 | 510.2 | 518.6 | 528.7 | 546.7 | 534 | 553.981 | 572.726 | 589.15 | 595.938 | 604.524 | 625.938 | 658.757 | 658.664 | 676.994 | 663.765 | 681.67 | 693.691 | 209.177 | 206.46 | 209.943 | 207.431 | 210.388 | 209.927 | 215.056 | 218.829 | 222.51 | 228.363 | 227.787 | 225.828 | 225.862 | 226.161 | 231.448 | 228.224 | 214.046 | 192.029 | 191.397 | 176.049 | 173.825 | 167.283 | 170.679 | 171.275 | 164.129 | 167.103 | 175.211 | 176.941 | 185.182 | 174.805 | 178.67 | 179.763 | 178.564 | 181.576 | 360.414 | 355.587 | 296.6 | 346.055 | 338.073 | 338.51 | 335.939 | 334.136 | 327.932 | 325.419 | 320.345 | 314.918 | 316.493 | 309.072 | 303.026 | 296.895 | 297.592 | 292.881 |
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 | 0.312 | 0 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 58.937 | 0 | 53.953 | 51.57 | 49.349 | 0 | 45.191 | 43.245 | 41.383 | 61.33 | 0.75 | 0 | 0.059 | 0 | 0.504 | 0.412 | 0.206 | 0 |
Common Stock
| 260.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.017 | 0.018 | 0.018 | 0.018 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 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 |
Retained Earnings
| 112.3 | 104.7 | 0 | 0 | 0 | 73.6 | 68.8 | 54.5 | 39.1 | 28.4 | 19.5 | 8 | -1 | -3.3 | -3.8 | 84.3 | 123.4 | 169.5 | 160.6 | 146.5 | 131.3 | 120.7 | 111.1 | 97.6 | 82.2 | 67 | 59.1 | 47.8 | 31.6 | 25.9 | 16.3 | 9.3 | 2.8 | 2.8 | 0.226 | -3.48 | -13.239 | -14.581 | -23.767 | -28.069 | -33.376 | -37.679 | -42.841 | -36.134 | -39.459 | -39.512 | -33.902 | -36.281 | -40.436 | -42.632 | -46.234 | -52.21 | -56.753 | -60.532 | -65.183 | -70.019 | -74.527 | -77.372 | -80.652 | -84.838 | -89.066 | -91.464 | -95.846 | -100.955 | -106.232 | -110.509 | -115.52 | -120.049 | -124.4 | -127.882 | -150.936 | -155.464 | -159.829 | -163.633 | -167.757 | -171.998 | -176.261 | -178.352 | -182.627 | -186.212 | -185.43 | -180.992 | -174.119 | -171.637 | -167.033 | -162.139 | -158.443 | -154.356 | -148.464 | -143.805 | -114.973 | -107.835 | -105.543 | -99.801 | -90.543 | -86.789 | -84.186 | -80.909 |
Accumulated Other Comprehensive Income/Loss
| -1.5 | -1.3 | -0 | -0 | -0 | -1.8 | -3 | -2.4 | -2.3 | -2.8 | -3.2 | -3.5 | -4 | -4.4 | -5.2 | -5.6 | -5.7 | -2.7 | -3.3 | -3.1 | -2.2 | -2.4 | -1.6 | -1.8 | -1.6 | -1.2 | -1.2 | -1.4 | -1.5 | -1.4 | -1.3 | -1.4 | -1.2 | -1.1 | -1.312 | -0.797 | -0.687 | -0.205 | 0.088 | -0.075 | 0.134 | 0.118 | 0.228 | 0.508 | -0.363 | -0.381 | -0.11 | -0.312 | -0.232 | -0.318 | -0.362 | 0.082 | 0.166 | 0.103 | -0.037 | -0.08 | 0.297 | 0.313 | 0.357 | 0.028 | -0.149 | 0.085 | 0.418 | 0.455 | 0.522 | 0.482 | 0.373 | 0.232 | 0.055 | 0.139 | 0.174 | 0.229 | 0.056 | 0.419 | -1.007 | 0.011 | 0.313 | 0.116 | -0.215 | -0.359 | -0.226 | -0.233 | -0.309 | -0.237 | -0.394 | -0.644 | -0.783 | -0.521 | -0.707 | -0.803 | -0.75 | 0.264 | -0.059 | -0.374 | -0.504 | -0.412 | -0.206 | 0.428 |
Other Total Stockholders Equity
| -110.8 | 147.4 | 252.1 | 241.2 | 225.2 | 154.2 | 175.9 | 195.7 | 198.7 | 196.9 | 195.3 | 193.8 | 191.7 | 190.8 | 188.1 | 188.3 | 189.1 | 207.3 | 221 | 238.4 | 248.2 | 250.2 | 249.2 | 249.3 | 247.7 | 247.1 | 247.2 | 246.1 | 245.1 | 243.7 | 245.1 | 249 | 248.4 | 247.9 | 246.807 | 245.934 | 244.433 | 243.867 | 243.392 | 242.444 | 241.372 | 240.665 | 239.767 | 238.271 | 237.417 | 236.375 | 94.071 | 93.82 | 93.358 | 92.662 | 94.275 | 98.536 | 98.112 | 97.291 | 96.167 | 95.065 | 92.512 | 91.793 | 90.565 | 89.625 | 89.024 | 92.38 | 114.367 | 137.665 | 141.665 | 149.348 | 156.302 | 161.058 | 166.127 | 168.986 | 182.523 | 182.27 | 184.98 | 187.616 | 189.074 | 189.279 | 190.561 | 193.565 | 193.364 | 193.501 | -43.715 | 15.222 | 15.222 | -36.348 | -34.127 | 15.222 | -29.969 | -28.023 | -26.161 | -49.908 | 2.722 | -1.609 | -0.884 | -0.557 | -0.314 | -0.042 | 0.392 | 0.869 |
Total Shareholders Equity
| 260.5 | 250.8 | 252.1 | 241.2 | 225.2 | 226 | 241.7 | 247.8 | 235.5 | 222.5 | 211.6 | 198.3 | 186.7 | 183.1 | 179.1 | 267 | 306.8 | 374.1 | 378.3 | 381.8 | 377.3 | 368.5 | 358.7 | 345.1 | 328.3 | 312.9 | 305.1 | 292.5 | 275.2 | 268.2 | 260.1 | 256.9 | 250 | 249.6 | 246.055 | 241.679 | 230.529 | 229.103 | 219.735 | 214.397 | 208.152 | 203.126 | 197.176 | 203.159 | 197.617 | 196.504 | 60.074 | 57.242 | 52.705 | 49.727 | 47.695 | 46.424 | 41.541 | 36.878 | 30.963 | 24.982 | 18.297 | 14.749 | 10.285 | 4.83 | -0.176 | 1.017 | 18.956 | 37.183 | 36.451 | 39.339 | 41.164 | 41.251 | 41.792 | 41.253 | 31.771 | 27.046 | 25.218 | 24.412 | 20.321 | 17.303 | 14.624 | 15.339 | 10.533 | 6.941 | -170.433 | -166.002 | -105.252 | -156.651 | -152.204 | -147.56 | -144.003 | -139.654 | -133.948 | -133.185 | -112.25 | -109.179 | -106.426 | -100.731 | -90.856 | -86.83 | -83.793 | -79.611 |
Total Equity
| 260.6 | 250.7 | 252.1 | 241.4 | 225.3 | 225.7 | 241.6 | 247.7 | 235.2 | 222.1 | 211.3 | 197.8 | 186.2 | 181.4 | 177.4 | 265.7 | 306.6 | 373.9 | 378.3 | 381.9 | 377 | 368.6 | 358.7 | 345.2 | 328.3 | 313.1 | 305.5 | 293.1 | 275.4 | 268.4 | 260.3 | 256.9 | 249.6 | 250.1 | 246.77 | 242.173 | 231.156 | 229.812 | 220.271 | 214.987 | 208.45 | 203.711 | 197.842 | 203.648 | 198.269 | 197.256 | 60.019 | 57.186 | 52.619 | 49.642 | 47.625 | 46.346 | 41.468 | 36.803 | 30.893 | 24.917 | 18.225 | 14.677 | 10.222 | 4.769 | -0.223 | 1.017 | 18.956 | 37.183 | 36.451 | 39.339 | 41.164 | 41.251 | 41.792 | 41.253 | 31.771 | 27.046 | 25.218 | 24.412 | 20.321 | 17.303 | 14.624 | 15.339 | 10.533 | 6.941 | -170.433 | -166.002 | -105.252 | -156.651 | -152.204 | -147.56 | -144.003 | -139.654 | -133.948 | -133.185 | -112.25 | -109.179 | -106.426 | -100.731 | -90.856 | -86.83 | -83.793 | -79.611 |
Total Liabilities & Shareholders Equity
| 1,142.4 | 1,151.9 | 1,168.3 | 1,146.3 | 1,125.5 | 1,121.4 | 1,079.9 | 1,093.4 | 1,089.1 | 1,116.2 | 1,098.2 | 1,111.4 | 1,117.3 | 1,137.7 | 1,129.6 | 1,255.4 | 1,395.1 | 1,479.6 | 1,475.8 | 1,491.8 | 1,515.2 | 1,072.3 | 753.4 | 761 | 765.4 | 762.9 | 765.9 | 769.7 | 773.9 | 778.6 | 778.9 | 785.6 | 796.3 | 784.1 | 800.751 | 814.899 | 820.306 | 825.75 | 824.795 | 840.925 | 867.207 | 862.375 | 874.836 | 867.413 | 879.939 | 890.947 | 269.196 | 263.646 | 262.562 | 257.073 | 258.013 | 256.273 | 256.524 | 255.632 | 253.403 | 253.28 | 246.012 | 240.505 | 236.084 | 230.93 | 231.225 | 229.241 | 233.002 | 229.212 | 227.848 | 215.388 | 214.989 | 208.534 | 212.471 | 212.528 | 195.9 | 194.149 | 200.429 | 201.353 | 205.503 | 192.108 | 193.294 | 195.102 | 189.097 | 188.517 | 189.981 | 189.585 | 191.348 | 189.404 | 185.869 | 190.95 | 191.936 | 194.482 | 193.984 | 192.234 | 208.095 | 205.739 | 210.067 | 208.341 | 212.17 | 210.065 | 213.799 | 213.27 |