Sterling Infrastructure, Inc.
NASDAQ:STRL
182.39 (USD) • At close November 14, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 648.127 | 539.985 | 480.414 | 471.563 | 409.398 | 278.121 | 202.576 | 181.544 | 146.479 | 72.905 | 80.395 | 81.84 | 117.702 | 93.63 | 61.402 | 66.185 | 72.593 | 70.612 | 73.905 | 45.733 | 76.53 | 71.73 | 56.764 | 94.095 | 89.336 | 66.585 | 55.462 | 83.953 | 66.541 | 60.058 | 37.147 | 42.785 | 43.021 | 42.635 | 14.919 | 4.426 | 11.488 | 14.336 | 17.196 | 22.843 | 17 | 14.281 | 1.287 | 1.872 | 5.014 | 1.029 | 4.154 | 3.142 | 1.034 | 19.112 | 16.61 | 16.371 | 16.65 | 10.267 | 12.37 | 49.441 | 13.076 | 36.823 | 46.867 | 54.406 | 62.239 | 78.571 | 57.712 | 55.305 | 62.094 | 85.197 | 72.202 | 80.649 | 14.894 | 15.596 | 15.153 | 28.466 | 18.996 | 15.945 | 35.419 | 22.267 | 20.138 | 6.451 | 1.005 | 3.518 | 3.352 | 3.672 | 2.869 | 2.765 | 7.238 | 2.79 | 0.855 | 2.406 | 1.648 | 1.479 | 0.976 | 0.307 | 0.065 | 0.086 | 0.155 | 0.349 | 0.308 | 0.152 | 0.065 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.016 | 21 | 21.562 | 49.211 | 53.454 | 49.676 | 43.582 | 44.855 | 49.824 | 60.503 | 65.752 | 35.752 | 68.932 | 60.204 | 51.305 | 41.66 | 41.231 | 25.487 | 19.724 | 24.379 | 17.383 | 0 | 0 | 0.054 | 32.63 | 29.706 | 27.822 | 26.169 | 22.585 | 20.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 648.127 | 539.985 | 480.414 | 471.563 | 409.398 | 278.121 | 202.576 | 181.544 | 146.479 | 72.905 | 80.395 | 81.84 | 117.702 | 93.63 | 61.402 | 66.185 | 72.593 | 70.612 | 73.905 | 45.733 | 76.53 | 71.73 | 56.764 | 94.095 | 89.336 | 66.585 | 55.462 | 83.953 | 66.541 | 60.058 | 37.147 | 42.785 | 43.021 | 42.635 | 14.919 | 4.426 | 11.488 | 14.336 | 17.196 | 22.843 | 17 | 14.281 | 1.287 | 1.872 | 26.03 | 22.029 | 25.716 | 52.353 | 54.488 | 68.788 | 60.192 | 61.226 | 66.474 | 70.77 | 78.122 | 85.193 | 82.008 | 97.027 | 98.172 | 96.066 | 103.47 | 104.058 | 77.436 | 79.684 | 79.477 | 85.197 | 72.202 | 80.703 | 47.524 | 45.302 | 42.975 | 54.635 | 41.581 | 36.483 | 35.419 | 22.267 | 20.138 | 6.451 | 1.005 | 3.518 | 3.352 | 3.672 | 2.869 | 2.765 | 7.238 | 2.79 | 0.855 | 2.406 | 1.648 | 1.479 | 0.976 | 0.307 | 0.065 | 0.086 | 0.155 | 0.349 | 0.308 | 0.152 | 0.065 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 |
Net Receivables
| 417.432 | 457.272 | 380.561 | 358.541 | 448.251 | 422.914 | 369.29 | 386.571 | 499.53 | 441.421 | 333.554 | 332.359 | 325.837 | 315.724 | 278.461 | 279.052 | 340.454 | 333.87 | 286.848 | 299.998 | 242.765 | 226.09 | 202.759 | 197.288 | 212.043 | 212.619 | 193.375 | 182.423 | 201.505 | 185.964 | 133.454 | 123.967 | 146.873 | 149.351 | 131.262 | 121.947 | 134.042 | 136.903 | 130.133 | 121.452 | 147.668 | 145.411 | 108.292 | 95.047 | 134.404 | 119.563 | 108.172 | 102.412 | 0 | 0 | 0 | 97.441 | 0 | 0 | 0 | 77.045 | 0 | 0 | 0 | 80.283 | 0 | 0 | 0 | 0 | 75.232 | 0 | 0 | 0.205 | 0 | 0 | 0 | 0.576 | 0 | 0 | 0 | 0 | 44.058 | 45.606 | 40.903 | 32.134 | 2.68 | 2.741 | 4.095 | 1.919 | 34.037 | 31.607 | 37.686 | 25.313 | 26.103 | 24.865 | 24.707 | 20.282 | 3.256 | 2.592 | 2.31 | 3.942 | 3.647 | 3.69 | 3.947 | 4.2 | 3.7 | 3.5 | 3.6 | 4.4 | 4.5 | 4.2 | 4.3 | 4.4 | 4.5 | 4.4 | 4.6 | 5.1 | 5.2 | 4.3 | 4.8 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.386 | 3.252 | 2.699 | 3.159 | 3.14 | 1.613 | 1.863 | 4.621 | 2.093 | 3.521 | 3.757 | 3.708 | 4 | 3.725 | 2.93 | 2.535 | 2.58 | 5.767 | 5.515 | 7.401 | 6.618 | 5.587 | 6.03 | 6.189 | 5.375 | 4.603 | 5.375 | 3.731 | 3.945 | 3.547 | 3.398 | 1.922 | 1.91 | 1.73 | 1.598 | 1.479 | 1.419 | 1.292 | 1.233 | 1.229 | 1.224 | 1.324 | 1.279 | 1.041 | 1.099 | 1.147 | 1.294 | 1.239 | 1.047 | 1.037 | 1.024 | 0.965 | 4.743 | 5.24 | 5.24 | 4.224 | 4.904 | 5.479 | 6.572 | 4.525 | 4.789 | 4.835 | 5.389 | 4.842 | 4.021 | 4.035 | 4.824 | 3.378 | 4.312 | 4.302 | 6.055 | 4.331 | 4.471 | 4.151 | 3.919 | 6.009 | 6.163 | 6.803 | 5.386 | 5.8 | 6.5 | 6 | 4.7 | 5.5 | 5.4 | 6.5 | 5 | 6.4 | 5.6 | 5.7 | 7.2 | 8.3 | 7.7 | 8.1 | 8.4 |
Other Current Assets
| 105.636 | 19.511 | 17.883 | 17.875 | 18.315 | 14.765 | 16.094 | 29.139 | 23.549 | 23.17 | 21.941 | 120.698 | 22.483 | 24.738 | 15.366 | 16.306 | 14.171 | 11.965 | 10.335 | 11.79 | 11.065 | 7.951 | 6.696 | 8.074 | 8.857 | 9.066 | 6.479 | 7.529 | 9.654 | 11.206 | 6.609 | 5.448 | 6.17 | 5.428 | 4.627 | 6.013 | 9.044 | 5.652 | 4.451 | 5.278 | 10.153 | 11.769 | 11.485 | 11.377 | 10.954 | 10.768 | 9.98 | 6.262 | 155.32 | 117.506 | 102.658 | 3.434 | 129.684 | 106.221 | 91.241 | 12.612 | 96.102 | 89.77 | 87.315 | 11.61 | 73.84 | 85.463 | 82.442 | 71.997 | 3.359 | 72.001 | 61.628 | 60.803 | 62.751 | 60.575 | 59.968 | 51.232 | 70.724 | 63.48 | 59.005 | 51.36 | 14.574 | 5.554 | 5.4 | 7.901 | 41.207 | 31.764 | 31.541 | 30.673 | 4.417 | 5.155 | 2.454 | 4.612 | 1.619 | 1.713 | 1.829 | 5.03 | 0.209 | 0.151 | 0.137 | 0.185 | 0.123 | 0.135 | 0.169 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.9 | 0.7 | 0.8 | 0.4 | 0.9 | 1.2 | 1.4 | 1 | 0.9 |
Total Current Assets
| 1,083.645 | 1,016.768 | 878.858 | 847.979 | 875.964 | 715.8 | 587.96 | 597.254 | 669.558 | 537.496 | 435.89 | 434.691 | 466.022 | 434.092 | 355.229 | 361.543 | 427.218 | 416.447 | 371.088 | 357.521 | 332.746 | 309.023 | 268.918 | 302.616 | 313.376 | 289.883 | 257.179 | 278.526 | 279.793 | 260.749 | 180.967 | 175.908 | 200.064 | 201.139 | 153.738 | 134.921 | 157.154 | 162.658 | 157.295 | 156.974 | 181.439 | 177.048 | 127.094 | 114.485 | 176.763 | 156.963 | 149.243 | 164.758 | 213.753 | 189.841 | 166.248 | 164.023 | 198.068 | 178.721 | 170.961 | 176.329 | 179.529 | 188.089 | 184.049 | 189.188 | 178.534 | 190.845 | 161.157 | 152.722 | 159.167 | 158.345 | 135.124 | 142.95 | 111.322 | 106.914 | 103.967 | 107.408 | 112.305 | 99.963 | 94.424 | 73.627 | 78.77 | 63.09 | 53.88 | 48.078 | 52.028 | 43.012 | 43.894 | 40.199 | 49.713 | 43.587 | 45.819 | 35.709 | 33.682 | 32.359 | 33.567 | 29.95 | 8.001 | 6.98 | 6.521 | 10.485 | 10.241 | 10.78 | 9.567 | 10.2 | 10.7 | 9.9 | 8.9 | 10.3 | 10.1 | 11 | 10.3 | 11.5 | 11 | 10.5 | 12.9 | 14.8 | 14.8 | 13.7 | 14.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 325.28 | 327.155 | 313.971 | 300.883 | 289.55 | 289.567 | 277.495 | 274.897 | 283.031 | 261.604 | 249.947 | 228.836 | 165.914 | 158.624 | 151.232 | 143.183 | 138.784 | 136.672 | 132.608 | 130.009 | 63.173 | 64.212 | 67.301 | 51.999 | 52.196 | 51.726 | 52.142 | 54.406 | 59.464 | 61.275 | 65.821 | 68.127 | 70.363 | 72.035 | 72.481 | 73.475 | 74.55 | 80.813 | 82.541 | 87.098 | 90.453 | 88.925 | 89.432 | 93.683 | 95.926 | 97.498 | 101.902 | 102.308 | 102.326 | 102.403 | 82.68 | 83.429 | 83.719 | 81.102 | 78.944 | 74.681 | 76.011 | 75.345 | 78.034 | 80.282 | 71.681 | 74.608 | 76.015 | 77.993 | 78.582 | 76.245 | 73.433 | 72.389 | 62.39 | 58.121 | 50.782 | 46.617 | 45.795 | 38.919 | 35.266 | 27.271 | 27.13 | 27.151 | 23.02 | 21.227 | 21.331 | 21.226 | 21.659 | 22.38 | 23.053 | 23.53 | 22.591 | 22.794 | 23.204 | 18.335 | 18.162 | 18.407 | 0.365 | 0.392 | 0.351 | 0.742 | 0.747 | 0.807 | 0.839 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 1.4 | 1.4 | 1.5 | 1.5 | 1.9 | 2 | 2.1 | 2.1 | 2.2 |
Goodwill
| 281.363 | 281.363 | 281.363 | 281.117 | 262.692 | 262.692 | 262.671 | 262.692 | 252.887 | 252.887 | 252.353 | 259.791 | 192.014 | 192.014 | 192.014 | 192.014 | 192.014 | 192.014 | 191.892 | 191.892 | 85.231 | 85.231 | 85.231 | 85.231 | 85.231 | 85.231 | 85.231 | 85.231 | 85.277 | 90.971 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.46 | 54.46 | 54.5 | 54.05 | 121.01 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.863 | 12.863 | 0 | 7.809 | 7.809 | 7.809 | 7.809 | 0 | 0 | 0 | 7.809 | 0 | 0 | 0 | 6.284 | 0.133 | 0.135 | 0 | 0 | 0 | 0 | 1.935 | 2 | 2 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 5.7 | 5.8 | 5.9 | 6 | 7.1 |
Intangible Assets
| 315.54 | 319.82 | 324.1 | 328.397 | 287.914 | 291.65 | 295.387 | 299.123 | 293.532 | 297.041 | 300.055 | 303.223 | 236.289 | 239.155 | 242.021 | 244.887 | 247.754 | 250.62 | 253.486 | 256.323 | 40.617 | 41.218 | 41.818 | 42.418 | 43.018 | 43.618 | 44.218 | 44.818 | 45.2 | 39.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.735 | 12.735 | 12.863 | 12.863 | 12.863 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 0 | 7.809 | 7.74 | 7.74 | 0 | 0 | 0 | 0.136 | 0.152 | 0.154 | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 596.903 | 601.183 | 605.463 | 609.514 | 550.606 | 554.342 | 558.058 | 561.815 | 546.419 | 549.928 | 552.408 | 563.014 | 428.303 | 431.169 | 434.035 | 436.901 | 439.768 | 442.634 | 445.378 | 448.215 | 125.848 | 126.449 | 127.049 | 127.649 | 128.249 | 128.849 | 129.449 | 130.049 | 130.477 | 130.461 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 | 54.46 | 54.46 | 54.5 | 54.05 | 121.01 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 114.745 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 57.232 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.735 | 12.863 | 12.863 | 12.863 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.74 | 7.74 | 6.284 | 0.133 | 0.135 | 0.136 | 0.152 | 0.154 | 0.156 | 1.935 | 2 | 2 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 5.7 | 5.8 | 5.9 | 6 | 7.1 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.793 | -0.666 | -0.521 | 0 | -0.078 | -0.1 | -0.117 | 0 | -0.135 | -0.08 | -0.161 | 0 | 0 | 0 | -0.177 | -1.203 | -1.006 | -1.088 | -1.088 | -1.088 | -1.038 | -1.246 | -3.002 | -4.297 | -4.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2 | 4.3 | 2.4 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 26.873 | 0 | 0 | 0 | 27.314 | 0 | 0 | 0 | 0 | 0 | 0 | 3.41 | 7.817 | 16.589 | 21.604 | 27.149 | 26.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.198 | 14.197 | 4.355 | 2.973 | 0.793 | 0.666 | 0.521 | 0 | 0.078 | 0.1 | 0.117 | 0 | 0.135 | 0.08 | 0.161 | 0 | 0 | 0 | 0.177 | 1.203 | 1.006 | 1.088 | 1.088 | 1.088 | 1.038 | 1.246 | 3.002 | 4.297 | 4.743 | 0.004 | 1.705 | 4.288 | 3.4 | 4.835 | 6.114 | 6.493 | 3.146 | 3.564 | 4.338 | 4.527 | 4.402 | 5.056 | 5.798 | 5.952 | 4.769 | 4.022 | 4.499 | 1.787 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 17.757 | 19.444 | 19.204 | 18.808 | 7.685 | 7.649 | 7.615 | 7.654 | 4.325 | 4.502 | 4.488 | 4.455 | 4.078 | 3.305 | 3.31 | 3.25 | 0.153 | 0.153 | 0.172 | 0.183 | 0.202 | 0.211 | 0.246 | 0.309 | 0.343 | 0.227 | 0.265 | 0.317 | 3.301 | 2.968 | 2.968 | 2.968 | 2.968 | 2.968 | 2.968 | 4.068 | 4.15 | 9.027 | 6.345 | 7.559 | 8.356 | 8.921 | 9.475 | 10.03 | 12.405 | 5.591 | 5.827 | 6.651 | 4.742 | 6.178 | 5.435 | 2.329 | 1.237 | 1.32 | 1.402 | 1.376 | 1.445 | 1.605 | 1.583 | 1.526 | 1.424 | 1.485 | 1.55 | 1.668 | 1.732 | 1.795 | 1.86 | 1.944 | 0.66 | 0.782 | 0.877 | 1.012 | 0.458 | 0.458 | 0.52 | 0.534 | 0.754 | 0.77 | 0.781 | 0.883 | 0.588 | 0.613 | 0.638 | 0.663 | 0.385 | 0.42 | 0.35 | 0.493 | 0.517 | 0.343 | 0.363 | 0.28 | 7.353 | 8.272 | 11.143 | 11.734 | 11.14 | 9.69 | 0.296 | 1.7 | 1.7 | 1.7 | 0.3 | 0.3 | 0.4 | 0.3 | 1.1 | 1.4 | 1.5 | 1.4 | 4.6 | 4.5 | 4.5 | 4.3 | 4.2 |
Total Non-Current Assets
| 939.94 | 947.782 | 938.638 | 956.078 | 847.841 | 851.558 | 843.168 | 844.366 | 833.775 | 816.034 | 806.843 | 796.305 | 598.295 | 593.098 | 591.987 | 591.151 | 595.294 | 601.063 | 605.307 | 604.419 | 189.223 | 190.872 | 194.596 | 179.957 | 180.788 | 180.802 | 181.856 | 184.772 | 193.242 | 194.704 | 123.609 | 125.915 | 128.151 | 129.823 | 130.269 | 132.363 | 133.52 | 144.66 | 143.706 | 149.477 | 153.629 | 152.666 | 153.727 | 158.533 | 177.349 | 172.106 | 166.904 | 166.752 | 161.528 | 163.041 | 142.615 | 139.808 | 205.966 | 197.167 | 195.091 | 190.802 | 192.201 | 191.695 | 194.362 | 196.553 | 130.337 | 133.325 | 134.797 | 136.893 | 137.546 | 135.272 | 132.525 | 131.565 | 75.785 | 71.638 | 64.394 | 60.364 | 58.988 | 52.116 | 50.226 | 44.828 | 44.019 | 45.619 | 42.778 | 41.466 | 32.874 | 33.212 | 34.444 | 35.379 | 35.649 | 36.815 | 36.548 | 37.048 | 36.299 | 30.44 | 30.764 | 26.758 | 7.851 | 8.799 | 11.63 | 12.628 | 12.041 | 10.653 | 10.6 | 8.7 | 6.8 | 7 | 3.2 | 3.2 | 3.3 | 3.3 | 4.8 | 5.2 | 5.4 | 5.4 | 12.2 | 12.3 | 12.5 | 12.4 | 13.5 |
Total Assets
| 2,023.585 | 1,964.55 | 1,817.496 | 1,804.057 | 1,723.805 | 1,567.358 | 1,431.128 | 1,441.62 | 1,503.333 | 1,353.53 | 1,242.733 | 1,230.996 | 1,064.317 | 1,027.19 | 947.216 | 952.694 | 1,022.512 | 1,017.51 | 976.395 | 961.94 | 521.969 | 499.895 | 463.514 | 482.573 | 494.164 | 470.685 | 439.035 | 463.298 | 473.035 | 455.453 | 304.576 | 301.823 | 328.215 | 330.962 | 284.007 | 267.284 | 290.674 | 307.318 | 301.001 | 306.451 | 335.068 | 329.714 | 280.821 | 273.018 | 354.112 | 329.069 | 316.147 | 331.51 | 375.281 | 352.882 | 308.863 | 303.831 | 404.034 | 375.888 | 366.052 | 367.131 | 371.73 | 379.784 | 378.411 | 385.741 | 308.871 | 324.17 | 295.954 | 289.615 | 296.713 | 293.617 | 267.649 | 274.515 | 187.107 | 178.552 | 168.361 | 167.772 | 171.293 | 152.079 | 144.65 | 118.455 | 122.789 | 108.709 | 96.658 | 89.544 | 84.902 | 76.224 | 78.338 | 75.578 | 85.362 | 80.402 | 82.367 | 72.757 | 69.981 | 62.799 | 64.331 | 56.708 | 15.852 | 15.779 | 18.151 | 23.113 | 22.282 | 21.433 | 20.167 | 18.9 | 17.5 | 16.9 | 12.1 | 13.5 | 13.4 | 14.3 | 15.1 | 16.7 | 16.4 | 15.9 | 25.1 | 27.1 | 27.3 | 26.1 | 27.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 160.199 | 163.841 | 135.426 | 145.968 | 150.218 | 140.62 | 119.45 | 121.887 | 192.902 | 164.506 | 143.4 | 112.746 | 142.74 | 137.934 | 111.131 | 95.201 | 127.336 | 131.098 | 123.172 | 137.593 | 110.624 | 101.342 | 81.87 | 99.426 | 106.271 | 96.384 | 85.123 | 97.457 | 100.565 | 89.468 | 71.448 | 67.019 | 76.861 | 79.853 | 63.389 | 58.959 | 59.502 | 75.76 | 71.462 | 66.792 | 81.097 | 90.157 | 62.006 | 61.599 | 79.113 | 55.822 | 54.051 | 47.796 | 65.781 | 62.272 | 44.826 | 34.428 | 51.379 | 35.449 | 33.358 | 35.432 | 42.509 | 34.554 | 32.596 | 32.619 | 27.475 | 38.737 | 26.047 | 26.111 | 55.608 | 64.088 | 45.824 | 52.539 | 44.236 | 48.869 | 47.491 | 38.909 | 39.89 | 30.305 | 33.705 | 20.416 | 29.245 | 24.467 | 27.012 | 14.382 | 18.887 | 16.51 | 17.664 | 14.439 | 20.196 | 22.564 | 23.023 | 14.634 | 16.737 | 15.898 | 17.255 | 17.792 | 5.151 | 4.407 | 3.962 | 5.968 | 6.948 | 7.259 | 5.631 | 5.6 | 7.4 | 5.7 | 5.5 | 6.1 | 5.5 | 6.4 | 5.8 | 7.8 | 6.5 | 6.1 | 5.5 | 6.2 | 6.4 | 5.8 | 6 |
Short Term Debt
| 45.956 | 66.09 | 64.755 | 65.802 | 71.948 | 71.32 | 69.811 | 72.04 | 64.541 | 51.437 | 50.602 | 43.628 | 37.867 | 39.07 | 75.216 | 92.61 | 65.1 | 69.825 | 65.031 | 56.663 | 27.222 | 26.246 | 14.411 | 3.217 | 3.293 | 0.914 | 1.12 | 3.978 | 0.986 | 1.039 | 2.939 | 3.845 | 4.653 | 4.854 | 4.857 | 5.192 | 5.171 | 5.019 | 0.966 | 0.965 | 0.964 | 0.478 | 0.194 | 0.134 | 0.22 | 0.232 | 0.207 | 0 | 0.073 | 0.573 | 0.573 | 0.573 | 0.573 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 33.453 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.074 | 0.073 | 0.09 | 0.098 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 8.572 | 2.235 | 7.055 | 6.628 | 7.367 | 2.623 | 1.649 | 1.81 | 5.678 | 3.149 | 3.165 | 3.27 | 0 | 2.967 | 2.23 | 2.743 | 7.372 | 13.676 | 13.696 | 14.502 | 16.374 | 14.87 | 2.831 | 1.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.306 | 0 | 0.26 | 0 | 2.251 | 3.594 | 1.656 | 1.212 | 0.214 | 0.101 | 0.34 | 0.318 | 0.279 | 0.088 | 0.063 | 0.081 | 0.28 | 0.179 | 0.105 | 0.078 | 0.063 | 0.027 | 0.067 | 0.067 | 0.048 | 0.027 | 0 | 1.868 | 1.868 | 2.036 | 2.036 | 2.035 | 0 | 0 | 0 | 0 | 0.214 | 0.005 | 0.066 | 2.013 | 0.156 | 0.241 | 1.506 | 1.493 | 0 | 0.638 | 0.443 | 0.351 | 0.023 | 0.867 | 0.597 | 0.547 | 1.075 | 1.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 563.531 | 556.134 | 485.049 | 444.16 | 432.213 | 335.877 | 242.326 | 239.297 | 224.739 | 161.961 | 116.182 | 127.932 | 141.236 | 141.236 | 111.232 | 114.019 | 126.986 | 110.934 | 79.293 | 85.011 | 61.533 | 60.571 | 55.598 | 62.407 | 63.964 | 58.304 | 54.689 | 62.374 | 63.368 | 76.916 | 62.656 | 64.1 | 61.896 | 56.914 | 39.083 | 30.556 | 33.049 | 35.137 | 34.359 | 25.649 | 28.521 | 30.247 | 27.447 | 31.576 | 31.07 | 24.441 | 12.87 | 18.918 | 9.915 | 7.424 | 7.701 | 7.342 | 15.763 | 18.158 | 16.579 | 15.739 | 5.626 | 11.981 | -22.776 | 11.486 | 9.515 | 10.298 | 7.939 | 7.741 | 0 | 7.72 | 0 | 0 | 0 | 0 | 0 | 0 | 6.761 | 5.122 | 3.567 | 4.265 | 4.092 | 4.183 | 3.79 | 2.291 | 3.998 | 2.701 | 3.438 | 3.852 | 2.887 | 3.286 | 0 | 0 | 2.873 | 1.48 | 1.529 | 1.371 | 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
| 69.35 | 34.791 | 20.487 | 22.238 | 31.458 | 19.948 | 13.102 | 13.387 | 30.126 | 29.485 | 29.33 | 76.714 | 35.575 | 28.002 | 24.407 | 20.054 | 35.696 | 22.241 | 17.18 | 40.276 | 14.066 | 10.272 | 9.791 | 14.124 | 21.141 | 20.071 | 17.467 | 18.402 | 29.754 | 19.721 | 14.63 | 75.65 | 15.957 | 72.638 | 53.05 | 40.429 | 50.871 | 15.578 | 47.814 | 35.025 | 43.81 | 43.205 | 37.782 | 42.031 | 43.384 | 10.962 | 10.996 | 29.478 | 65.061 | 58.023 | 28.649 | 32.271 | 39.779 | 36.941 | 32.92 | 32.053 | 45.139 | 42.489 | 10.161 | 4.752 | 35.185 | 38.449 | 35.516 | 30.868 | 8.849 | 7.72 | 8.413 | 8.25 | 7.272 | 4.016 | 4.516 | 5.502 | 13.923 | 13.573 | 14.533 | 26.285 | 24.691 | 15.37 | 10.878 | 5.878 | 8.747 | 7.355 | 11.472 | 13.594 | 13.23 | 12.868 | 9.712 | 9.328 | 6.177 | 5.462 | 6.803 | 4.729 | 5.156 | 3.709 | 2.826 | 2.342 | 1.967 | 1.7 | 1.209 | 1.3 | 1 | 1.3 | 1.1 | 1.3 | 1.5 | 1.6 | 2.5 | 2.5 | 2.6 | 1.9 | 1.8 | 1.7 | 1.8 | 1.8 | 7.5 |
Total Current Liabilities
| 839.036 | 820.856 | 705.717 | 678.168 | 685.837 | 567.765 | 444.689 | 446.611 | 512.308 | 407.389 | 339.514 | 351.76 | 357.724 | 346.242 | 322.246 | 321.884 | 357.369 | 337.692 | 286.332 | 293.504 | 213.659 | 198.532 | 162.01 | 179.174 | 194.669 | 175.761 | 158.462 | 182.292 | 194.953 | 187.323 | 151.778 | 146.592 | 159.43 | 157.372 | 121.363 | 104.647 | 115.592 | 131.521 | 120.242 | 104.65 | 127.739 | 135.876 | 102.018 | 105.799 | 122.717 | 91.457 | 78.124 | 77.274 | 131.129 | 120.873 | 74.114 | 69.285 | 91.887 | 72.704 | 67.857 | 69.051 | 87.721 | 77.754 | 76.653 | 75.31 | 62.756 | 78.126 | 62.233 | 57.599 | 65.606 | 73.127 | 54.327 | 60.887 | 51.631 | 53.008 | 52.13 | 44.534 | 53.936 | 44.001 | 48.361 | 55.273 | 56.171 | 46.892 | 44.518 | 32.324 | 30.257 | 25.514 | 30.946 | 33.711 | 36.575 | 38.597 | 36.005 | 23.962 | 25.881 | 23.59 | 26.801 | 29.893 | 23.983 | 21.812 | 21.29 | 24.684 | 23.785 | 11.79 | 8.59 | 6.9 | 8.4 | 7 | 6.6 | 7.4 | 7 | 8 | 8.3 | 10.3 | 9.1 | 8 | 7.4 | 8 | 8.3 | 7.6 | 13.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 331.63 | 341.639 | 344.901 | 352.718 | 361.264 | 372.371 | 410.674 | 438.762 | 450.097 | 449.95 | 444.469 | 441.432 | 308.969 | 312.019 | 287.047 | 299.835 | 344.905 | 376.297 | 415.784 | 397.043 | 69.098 | 74.527 | 85.317 | 79.117 | 78.424 | 85.749 | 85.106 | 86.46 | 88.619 | 88.125 | 1.358 | 1.549 | 6.952 | 13.044 | 27.273 | 16.107 | 30.509 | 33.26 | 33.477 | 37.021 | 36.81 | 19.622 | 21.084 | 8.331 | 20.568 | 29.469 | 11.892 | 24.201 | 10.208 | 0.268 | 0.245 | 0.263 | 8.281 | 0.299 | 0.318 | 0.336 | 0.355 | 25.373 | 30.391 | 40.409 | 40.428 | 50.446 | 50.464 | 55.483 | 60.501 | 60.519 | 60.534 | 65.556 | 30.566 | 25.597 | 20.628 | 30.659 | 28.689 | 24.716 | 16 | 14.57 | 16.551 | 14.385 | 14.589 | 21.979 | 33.781 | 19.134 | 17.962 | 13.326 | 22.371 | 19.236 | 24.249 | 17.783 | 25.83 | 23.267 | 22.602 | 20.367 | 5.054 | 4.464 | 3.495 | 4.372 | 3.392 | 13.428 | 12.336 | 11.3 | 7.7 | 8.1 | 4.5 | 4.9 | 5 | 4.3 | 5.3 | 4.5 | 5.4 | 5.7 | 7.8 | 8.6 | 7.8 | 7.6 | 1.8 |
Deferred Revenue Non-Current
| 0 | 39.18 | 36.648 | 38.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.198 | -14.197 | -4.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.3 | -7.557 | -7.063 | -6.58 | -6.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 82.894 | 80.304 | 78.303 | 103.637 | 61.847 | 58.449 | 54.387 | 51.659 | 40.311 | 29.871 | 20.758 | 14.656 | 10.287 | 3.956 | 0 | 0 | 0 | 0 | 0 | 0 | 3.011 | 2.211 | 1.591 | 1.45 | 1.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.198 | 14.197 | 4.355 | 0 | 0.368 | 0.368 | 0 | 0 | 22.524 | 20.442 | 19.913 | 18.591 | 17.456 | 15.874 | 15.741 | 15.369 | 15.051 | 14.408 | 12.249 | 11.117 | 9.288 | 5.593 | 4.281 | 3.098 | 2.975 | 1.615 | 1.615 | 1.588 | 1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.083 | 40.737 | 36.358 | 45.681 | 29.383 | 26.859 | 23.123 | 26.789 | 60.73 | 58.945 | 60.352 | 62.921 | 64.244 | 66.203 | 62.23 | 62.246 | 60.922 | 62.436 | 55.349 | 50.182 | 52.942 | 49.932 | 48.319 | 50.572 | 50.074 | 49.083 | 45.175 | 48.357 | 46.924 | 46.819 | 44.602 | 45.592 | 47.377 | 49.649 | 46.566 | 50.776 | 22.106 | 21.148 | 22.816 | 23.632 | 23.571 | 25.111 | 25.295 | 26.094 | 20.004 | 17.64 | 19.785 | 17.449 | 21.184 | 20.786 | 26.744 | 19.445 | 24.6 | 0.177 | 0 | 0 | 0 | 0 | 0 | 23.887 | 7.568 | 6.781 | 6.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.747 | 0 | 6.865 | 7.393 | 0.947 | 0.033 | 0.964 | 6.579 | 6.595 | 6.632 | 5.668 | 4.577 | 6.115 | 16.54 | 6.4 | 5.573 | 5.496 | 2.431 | -0.851 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.4 | 0.5 | 0.7 | 0 | 0.7 |
Total Non-Current Liabilities
| 453.607 | 462.68 | 459.562 | 502.036 | 452.494 | 457.679 | 488.184 | 517.21 | 551.138 | 538.766 | 525.579 | 519.009 | 383.5 | 382.178 | 349.277 | 362.081 | 405.827 | 438.733 | 471.133 | 447.225 | 125.051 | 126.67 | 135.227 | 131.139 | 129.797 | 134.832 | 130.281 | 134.817 | 135.543 | 134.944 | 45.96 | 47.141 | 54.329 | 62.693 | 73.839 | 66.883 | 52.615 | 54.408 | 56.293 | 60.653 | 60.381 | 44.733 | 46.379 | 34.425 | 40.572 | 47.109 | 31.677 | 41.65 | 31.76 | 21.422 | 26.989 | 19.708 | 55.405 | 20.918 | 20.231 | 18.927 | 17.811 | 41.247 | 46.132 | 79.665 | 63.047 | 71.635 | 68.957 | 66.6 | 69.789 | 66.112 | 64.815 | 68.654 | 33.541 | 27.212 | 22.243 | 32.247 | 30.014 | 24.716 | 16.747 | 14.57 | 23.416 | 21.778 | 15.536 | 22.012 | 34.745 | 25.713 | 24.557 | 19.958 | 28.039 | 23.813 | 30.364 | 34.323 | 32.23 | 28.84 | 28.098 | 22.798 | 4.203 | 4.633 | 3.495 | 4.372 | 3.392 | 13.428 | 12.336 | 11.4 | 8 | 8.2 | 4.4 | 4.9 | 5 | 4.3 | 5.2 | 4.5 | 5.4 | 5.8 | 8.2 | 9.1 | 8.5 | 7.6 | 2.5 |
Total Liabilities
| 1,292.643 | 1,283.536 | 1,165.279 | 1,180.204 | 1,138.331 | 1,025.444 | 932.873 | 963.821 | 1,063.446 | 946.155 | 865.093 | 870.769 | 741.224 | 728.42 | 671.523 | 683.965 | 763.196 | 776.425 | 757.465 | 740.729 | 338.71 | 325.202 | 297.237 | 310.313 | 324.466 | 310.593 | 288.743 | 317.109 | 330.496 | 322.267 | 197.738 | 193.733 | 213.759 | 220.065 | 195.202 | 171.53 | 168.207 | 185.929 | 176.535 | 165.303 | 188.12 | 180.609 | 148.397 | 140.224 | 163.289 | 138.566 | 109.801 | 118.924 | 162.889 | 142.295 | 101.103 | 88.993 | 147.292 | 93.622 | 88.088 | 87.978 | 105.532 | 119.001 | 122.785 | 154.975 | 125.803 | 149.761 | 131.19 | 124.199 | 135.395 | 139.239 | 119.142 | 129.541 | 85.172 | 80.22 | 74.373 | 76.781 | 83.95 | 68.717 | 65.108 | 69.843 | 79.587 | 68.67 | 60.054 | 54.336 | 65.002 | 51.227 | 55.503 | 53.669 | 64.614 | 62.41 | 66.369 | 58.285 | 58.111 | 52.43 | 54.899 | 52.691 | 28.186 | 26.445 | 24.785 | 29.056 | 27.177 | 25.218 | 20.926 | 18.3 | 16.4 | 15.2 | 11 | 12.3 | 12 | 12.3 | 13.5 | 14.8 | 14.5 | 13.8 | 15.6 | 17.1 | 16.8 | 15.2 | 16.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.312 | 0.312 | 0.311 | 0.309 | 0.308 | 0.308 | 0.308 | 0.306 | 0.303 | 0.303 | 0.302 | 0.298 | 0.288 | 0.286 | 0.286 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.27 | 0.271 | 0.27 | 0.27 | 0.251 | 0.25 | 0.25 | 0.25 | 0.198 | 0.198 | 0.196 | 0.195 | 0.189 | 0.188 | 0.188 | 0.188 | 0.167 | 0.167 | 0.167 | 0.166 | 0.166 | 0.165 | 0.165 | 0.163 | 0.163 | 0.163 | 0.164 | 0.165 | 0.165 | 0.164 | 0.162 | 0.161 | 0.16 | 0.16 | 0.132 | 0.132 | 0.131 | 0.131 | 0.131 | 0.131 | 0.131 | 0.13 | 0.11 | 0.11 | 0.109 | 0.109 | 0.108 | 0.108 | 0.105 | 0.082 | 0.081 | 0.077 | 0.077 | 0.074 | 0.053 | 0.053 | 0.053 | 0.051 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 469.282 | 407.961 | 356.082 | 325.034 | 284.861 | 245.508 | 206.028 | 186.379 | 154.654 | 125.131 | 99.17 | 79.918 | 69.01 | 47.884 | 27.828 | 17.273 | 11.449 | -3.708 | -21.918 | -25.033 | -47.334 | -55.291 | -63.119 | -64.934 | -70.544 | -79.458 | -87.632 | -90.121 | -93.201 | -100.333 | -103.995 | -101.738 | -95.39 | -97.805 | -99.828 | -92.5 | -91.376 | -91.632 | -89.09 | -72.098 | -64.846 | -60.911 | -62.112 | -62.317 | -9.906 | -9.735 | 5.786 | 12.22 | 12.047 | 11.818 | 9.31 | 16.509 | 59.101 | 55.808 | 51.597 | 51.553 | 42.181 | 38.685 | 34.318 | 32.708 | 32.034 | 23.615 | 14.26 | 8.762 | 4.93 | -1.047 | -6.187 | -9.304 | -13.996 | -17.44 | -21.237 | -23.748 | -24.126 | -27.736 | -31.099 | -34.292 | -39.385 | -42.164 | -44.565 | -45.392 | -47.068 | -47.784 | -49.407 | -49.675 | -50.034 | -52.327 | -53.898 | -55.094 | -57.508 | -58.749 | -59.446 | -60.337 | -59.586 | -57.918 | -53.886 | -53.195 | -52.147 | -51.037 | -48.011 | -46.7 | -46.1 | -45.6 | -45.5 | -45.3 | -45.2 | -44.5 | -45 | -44.6 | -44.7 | -44.4 | -37.1 | -36.6 | -36.1 | -35.7 | -34.8 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.578 | 0.679 | -0.16 | -1.723 | -2.923 | -3.641 | -4.369 | -5.264 | -6.313 | -7.323 | -7.27 | -0.209 | -117.858 | -115.121 | -112.613 | -109.134 | -106.086 | -102.874 | -100.019 | -98.609 | -97.955 | -95.537 | -95.054 | -93.146 | -90.464 | -88.964 | -86.055 | -80.312 | 0 | -0.018 | -0.059 | -0.101 | -0.073 | 0.058 | 0.027 | 0.117 | -0.191 | -0.201 | 0.417 | 0.696 | 0.946 | 0.498 | 0.538 | 0.496 | 0.14 | 0.003 | -0.103 | -0.137 | 0.324 | -0.404 | -52.235 | -47.453 | -43.878 | -40.733 | -39.717 | -38.748 | -36.486 | -33.839 | -29.368 | -26.578 | -20.86 | -23.679 | -22.658 | -20.86 | -19.885 | -15.756 | -16.817 | -0.957 | -1.136 | -0.055 | -0.108 | -0.161 | -0.507 | -0.124 | -0.131 | -0.139 | -0.146 | -8.036 | -6.87 | -5.791 | -4.815 | -4.133 | -3.331 | 0 | 0 | 0 | 0 | 0 | 0 | -1.515 | -1.49 | -1.4 | -1.3 | -1.3 | -1.3 | -1.2 | -1.2 | -1.1 | -1.5 | -1.4 | -1.4 | -1.3 | -1.5 | -1.3 | -1.2 | -1.1 | -1 |
Other Total Stockholders Equity
| 246.93 | 262.395 | 288.173 | 293.57 | 295.178 | 291.757 | 288.328 | 287.914 | 281.576 | 279.12 | 276.597 | 280.274 | 255.313 | 253.467 | 251.335 | 254.978 | 252.209 | 250.385 | 246.442 | 244.877 | 227.728 | 226.871 | 226.32 | 229.064 | 233.056 | 232.265 | 231.607 | 231.183 | 231.848 | 231.321 | 209.555 | 208.922 | 208.435 | 208.031 | 188.534 | 188.147 | 206.639 | 205.994 | 205.672 | 205.697 | 205.534 | 205.343 | 191.16 | 190.926 | 197.168 | 197.573 | 197.353 | 197.067 | 196.495 | 196.325 | 196.24 | 196.143 | 196.031 | 197.387 | 198.777 | 198.849 | 199.025 | 198.335 | 198.064 | 197.898 | 150.902 | 150.662 | 150.373 | 150.223 | 148.7 | 148.231 | 147.983 | 147.786 | 115.821 | 115.662 | 115.116 | 114.63 | 111.361 | 110.99 | 110.536 | 83.779 | 83.642 | 82.181 | 81.2 | 80.687 | 67.422 | 66.97 | 66.88 | 67.769 | 66.008 | 65.853 | 65.875 | 65.87 | 65.899 | 65.899 | 65.899 | 62.096 | 47.203 | 47.931 | 47.203 | 47.203 | 47.203 | 48.718 | 48.693 | 48.6 | 48.5 | 48.6 | 47.9 | 47.7 | 47.8 | 47.6 | 48.1 | 47.9 | 47.9 | 47.8 | 48 | 47.9 | 47.7 | 47.7 | 47.6 |
Total Shareholders Equity
| 716.524 | 670.668 | 644.566 | 618.913 | 580.347 | 537.573 | 494.664 | 474.599 | 437.111 | 405.233 | 375.909 | 358.767 | 321.688 | 297.996 | 275.08 | 267.27 | 257.628 | 239.637 | 217.537 | 219.918 | 180.665 | 171.851 | 163.472 | 164.401 | 162.783 | 153.078 | 144.245 | 141.333 | 138.917 | 131.258 | 105.811 | 107.434 | 113.295 | 110.476 | 88.904 | 95.845 | 115.459 | 114.539 | 116.712 | 133.686 | 140.803 | 144.678 | 129.242 | 128.893 | 187.238 | 187.803 | 203.722 | 210.148 | 209.653 | 208.804 | 206.251 | 213.311 | 255.436 | 253.363 | 250.436 | 250.429 | 241.692 | 236.777 | 232.542 | 230.766 | 183.068 | 174.409 | 164.764 | 159.116 | 153.761 | 147.315 | 141.927 | 138.612 | 101.935 | 98.332 | 93.988 | 90.991 | 87.343 | 83.362 | 79.542 | 48.612 | 43.202 | 40.039 | 36.604 | 35.208 | 19.9 | 19.115 | 17.395 | 16.636 | 15.878 | 13.576 | 12.027 | 10.826 | 8.441 | 7.2 | 6.503 | 1.808 | -12.334 | -10.666 | -6.634 | -5.943 | -4.895 | -3.785 | -0.759 | 0.5 | 1.1 | 1.7 | 1.1 | 1.2 | 1.4 | 2 | 1.6 | 1.9 | 1.8 | 2.1 | 9.4 | 10 | 10.4 | 10.9 | 11.8 |
Total Equity
| 730.942 | 681.014 | 652.217 | 623.853 | 585.474 | 541.914 | 498.255 | 477.799 | 439.887 | 407.375 | 377.64 | 360.227 | 323.093 | 298.77 | 275.693 | 268.729 | 259.316 | 241.085 | 218.93 | 221.211 | 183.259 | 174.693 | 166.277 | 172.26 | 169.698 | 160.092 | 150.292 | 146.189 | 142.539 | 133.186 | 106.838 | 108.09 | 114.456 | 110.897 | 88.805 | 95.754 | 122.467 | 121.389 | 124.466 | 141.148 | 146.948 | 149.105 | 132.424 | 132.794 | 190.823 | 190.503 | 206.346 | 212.586 | 212.392 | 210.587 | 207.76 | 214.838 | 256.742 | 282.266 | 277.964 | 279.153 | 266.198 | 260.783 | 255.626 | 228.942 | 190.636 | 181.19 | 171.008 | 165.416 | 161.318 | 154.378 | 148.507 | 144.974 | 101.935 | 98.332 | 93.988 | 90.991 | 87.343 | 83.362 | 79.542 | 48.612 | 43.202 | 40.039 | 36.604 | 35.208 | 19.9 | 24.997 | 22.835 | 21.909 | 20.748 | 17.992 | 15.998 | 14.472 | 11.87 | 10.369 | 9.432 | 4.017 | -12.334 | -10.666 | -6.634 | -5.943 | -4.895 | -3.785 | -0.759 | 0.5 | 1.1 | 1.7 | 1.1 | 1.2 | 1.4 | 2 | 1.6 | 1.9 | 1.8 | 2.1 | 9.4 | 10 | 10.4 | 10.9 | 11.8 |
Total Liabilities & Shareholders Equity
| 2,023.585 | 1,964.55 | 1,817.496 | 1,804.057 | 1,723.805 | 1,567.358 | 1,431.128 | 1,441.62 | 1,503.333 | 1,353.53 | 1,242.733 | 1,230.996 | 1,064.317 | 1,027.19 | 947.216 | 952.694 | 1,022.512 | 1,017.51 | 976.395 | 961.94 | 521.969 | 499.895 | 463.514 | 482.573 | 494.164 | 470.685 | 439.035 | 463.298 | 473.035 | 455.453 | 304.576 | 301.823 | 328.215 | 330.962 | 284.007 | 267.284 | 290.674 | 307.318 | 301.001 | 306.451 | 335.068 | 329.714 | 280.821 | 273.018 | 354.112 | 329.069 | 316.147 | 331.51 | 375.281 | 352.882 | 308.863 | 303.831 | 404.034 | 375.888 | 366.052 | 367.131 | 371.73 | 379.784 | 378.411 | 385.741 | 308.871 | 324.17 | 295.954 | 289.615 | 296.713 | 293.617 | 267.649 | 274.515 | 187.107 | 178.552 | 168.361 | 167.772 | 171.293 | 152.079 | 144.65 | 118.455 | 122.789 | 108.709 | 96.658 | 89.544 | 84.902 | 76.224 | 78.338 | 75.578 | 85.362 | 80.402 | 82.367 | 72.757 | 69.981 | 62.799 | 64.331 | 56.708 | 15.852 | 15.779 | 18.151 | 23.113 | 22.282 | 21.433 | 20.167 | 18.8 | 17.5 | 16.9 | 12.1 | 13.5 | 13.4 | 14.3 | 15.1 | 16.7 | 16.3 | 15.9 | 25 | 27.1 | 27.2 | 26.1 | 27.9 |