Sypris Solutions, Inc.
NASDAQ:SYPR
1.3585 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13.76 | 8.096 | 7.881 | 8.409 | 20.58 | 19.481 | 21.648 | 16.474 | 7.486 | 7.519 | 11.62 | 11.101 | 18.194 | 9.369 | 11.606 | 8.294 | 7.81 | 5.206 | 5.095 | 7.053 | 4.462 | 5.689 | 10.704 | 8.623 | 7.191 | 7.03 | 8.144 | 9.245 | 10.738 | 16.717 | 15.27 | 21.1 | 1.819 | 2.306 | 1.349 | 1.773 | 1.579 | 3.415 | 7.003 | 19.261 | 18.42 | 19.065 | 18.674 | 9.613 | 18.391 | 18.488 | 18.664 | 17.081 | 18.549 | 19.172 | 18.173 | 15.527 | 14.16 | 17.428 | 16.592 | 15.135 | 15.025 | 14.162 | 15.608 | 10.745 | 10.125 | 5.08 | 13.717 | 14.552 | 13.69 | 18.947 | 14.622 | 16.345 | 19.398 | 24.751 | 32.4 | 26.238 | 26.348 | 14.312 | 12.06 | 22.505 | 18.283 | 16.475 | 14.06 | 10.332 | 12.539 | 11.337 | 12.019 | 12.641 | 12.319 | 2.548 | 12.403 | 15.352 | 15.638 | 27.247 | 13.232 | 12.897 | 14.215 | 13.829 | 14.674 | 11.045 | 10.421 | 15.401 | 10.406 | 10.7 | 11 | 10.7 | 12.4 | 11.7 | 11.7 | 5.8 | 3.1 | 4.1 | 0 | 0.3 | 0.7 | 1.2 | 1.1 | 0.7 | 2.1 | 1.2 | 5.1 | 2.9 | 1.3 | 2 | 0.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.76 | 8.096 | 7.881 | 8.409 | 20.58 | 19.481 | 21.648 | 16.474 | 7.486 | 7.519 | 11.62 | 11.101 | 18.194 | 9.369 | 11.606 | 8.294 | 7.81 | 5.206 | 5.095 | 7.053 | 4.462 | 5.689 | 10.704 | 8.623 | 7.191 | 7.03 | 8.144 | 9.245 | 10.738 | 16.717 | 15.27 | 21.1 | 1.819 | 2.306 | 1.349 | 1.773 | 1.579 | 3.415 | 7.003 | 19.261 | 18.42 | 19.065 | 18.674 | 9.613 | 18.391 | 18.488 | 18.664 | 17.081 | 18.549 | 19.172 | 18.173 | 15.527 | 14.16 | 17.428 | 16.592 | 15.135 | 15.025 | 14.162 | 15.608 | 10.745 | 10.125 | 5.08 | 13.717 | 14.552 | 13.69 | 18.947 | 14.622 | 16.345 | 19.398 | 24.751 | 32.4 | 26.238 | 26.348 | 14.312 | 12.06 | 22.505 | 18.283 | 16.475 | 14.06 | 10.332 | 12.539 | 11.337 | 12.019 | 12.641 | 12.319 | 2.548 | 12.403 | 15.352 | 15.638 | 27.247 | 13.232 | 12.897 | 14.215 | 13.829 | 14.674 | 11.045 | 10.421 | 15.401 | 10.406 | 10.7 | 11 | 10.7 | 12.4 | 11.7 | 11.7 | 5.8 | 3.1 | 4.1 | 0 | 0.3 | 0.7 | 1.2 | 1.1 | 0.7 | 2.1 | 1.2 | 5.1 | 2.9 | 1.3 | 2 | 0.9 |
Net Receivables
| 15.659 | 18.622 | 13.567 | 10.777 | 10.801 | 10.72 | 8.064 | 8.852 | 9.478 | 13.107 | 8.467 | 11.463 | 10.479 | 7.962 | 7.234 | 8.603 | 6.376 | 8.922 | 7.444 | 8.668 | 11.108 | 9.12 | 9.881 | 11.471 | 12.124 | 9.998 | 9.317 | 10.451 | 10.801 | 8.99 | 8.01 | 8.791 | 12.277 | 13.47 | 12.394 | 13.647 | 13.197 | 30.375 | 47.666 | 61.597 | 64.926 | 58.468 | 38.533 | 46.454 | 52.909 | 52.855 | 38.53 | 44.243 | 63.718 | 60.547 | 42.984 | 54.116 | 54.054 | 51.199 | 41.434 | 47.117 | 37.917 | 39.848 | 38.317 | 33.782 | 45.394 | 46.053 | 44.695 | 56.699 | 61.817 | 66.67 | 59.067 | 58.473 | 60.974 | 60.374 | 59.876 | 76.047 | 97.168 | 98.396 | 95.432 | 109.595 | 110.813 | 113.899 | 104.637 | 93.82 | 71.915 | 61.276 | 45.484 | 42.286 | 42.405 | 39.733 | 37.951 | 40.723 | 43.849 | 42.93 | 39.758 | 37.167 | 35.837 | 32.104 | 31.896 | 29.78 | 32.488 | 29.414 | 23.793 | 28.9 | 29.6 | 25.7 | 26.3 | 24.1 | 28.6 | 11.3 | 11.2 | 10.1 | 18.1 | 16 | 22.8 | 21.2 | 26.9 | 40.6 | 31.2 | 43.7 | 35.2 | 39.8 | 36.3 | 31.7 | 35 |
Inventory
| 64.843 | 70.89 | 77.314 | 76.669 | 64.049 | 52.489 | 42.133 | 35.177 | 29.379 | 31.374 | 30.1 | 27.438 | 23.317 | 18.675 | 16.236 | 17.844 | 18.485 | 19.401 | 20.784 | 20.566 | 19.919 | 21.209 | 18.584 | 18.856 | 17.555 | 16.579 | 17.641 | 22.121 | 23.895 | 19.544 | 14.558 | 15.166 | 20.622 | 20.795 | 20.192 | 23.348 | 24.464 | 29.992 | 29.031 | 35.49 | 35.008 | 36.565 | 34.422 | 37.6 | 38.16 | 36.477 | 33.958 | 35.876 | 39.488 | 38.946 | 33.621 | 36.046 | 38.864 | 35.367 | 30.264 | 31.327 | 32.522 | 31.19 | 29.042 | 32.379 | 35.838 | 41.701 | 48.394 | 68.587 | 69.087 | 73.563 | 71.789 | 82.284 | 80.57 | 82.174 | 74.146 | 77.859 | 73.46 | 78.533 | 79.724 | 98.997 | 121.908 | 99.676 | 94.252 | 93.606 | 78.487 | 64.52 | 61.932 | 63.154 | 62.444 | 63.841 | 64.443 | 61.127 | 59.282 | 63.012 | 60.574 | 60.478 | 57.859 | 55.116 | 51.055 | 60.49 | 53.58 | 45.987 | 49.462 | 46 | 43.1 | 42 | 38.5 | 40.4 | 39.4 | 17.2 | 21.9 | 20.8 | 22.1 | 23 | 20.2 | 26 | 35.3 | 42.2 | 46.5 | 50.8 | 52.6 | 65.5 | 62.4 | 55.6 | 56.7 |
Other Current Assets
| 6.042 | 5.248 | 5.105 | 9.284 | 10.489 | 8.384 | 8.133 | 7.508 | 6.792 | 5.149 | 5.868 | 5.78 | 5.146 | 4.58 | 3.948 | 4.766 | 4.309 | 3.782 | 4.282 | 4.672 | 6.031 | 4.385 | 4.755 | 6.02 | 5.552 | 4.155 | 1.432 | 2.46 | 1.886 | 2.182 | 2.73 | 3.178 | 3.624 | 3.41 | 4.459 | 4.829 | 7.454 | 6.34 | 5.666 | 6.515 | 4.553 | 3.747 | 5.403 | 4.483 | 4.087 | 4.759 | 3.73 | 6.335 | 3.748 | 3.612 | 3.468 | 4.052 | 4.578 | 5.244 | 5.717 | 6.081 | 6.398 | 6.121 | 6.406 | 36.027 | 10.151 | 12.158 | 12.009 | 34.768 | 36.344 | 36.168 | 107.132 | 109.761 | 32.503 | 33.149 | 34.014 | 35.267 | 29.468 | 26.256 | 26.02 | 17.79 | 17.737 | 15.602 | 21.566 | 11.12 | 7.899 | 9.534 | 11.37 | 7.905 | 8.038 | 7.559 | 9.187 | 8.322 | 6.22 | 8.465 | 7.991 | 9.006 | 6.399 | 5.365 | 7.695 | 2.74 | 2.221 | 2.686 | 4.279 | 2.1 | 1.5 | 1.5 | 1.7 | 1.1 | 2 | 2.6 | 2.9 | 1.4 | 2.2 | 2 | 2 | 3.8 | 7.3 | 7.1 | 8 | 7.9 | 7.2 | 5.3 | 4.8 | 3.3 | 3.4 |
Total Current Assets
| 100.304 | 102.856 | 103.867 | 105.139 | 105.919 | 91.074 | 79.978 | 68.011 | 53.135 | 57.149 | 56.055 | 55.782 | 57.136 | 40.586 | 39.436 | 40.576 | 38.21 | 39.478 | 39.838 | 42.247 | 42.732 | 41.877 | 45.398 | 46.986 | 44.563 | 40.623 | 40.003 | 45.161 | 49.86 | 49.995 | 42.9 | 49.735 | 44.342 | 45.981 | 41.624 | 43.597 | 56.104 | 70.122 | 89.366 | 122.863 | 122.907 | 117.845 | 97.032 | 98.15 | 113.547 | 112.579 | 96.098 | 103.535 | 128.503 | 122.277 | 99.985 | 109.741 | 111.656 | 109.238 | 97.007 | 102.66 | 94.862 | 91.395 | 89.447 | 113.014 | 101.771 | 105.442 | 119.279 | 175.232 | 181.702 | 196.231 | 253.493 | 267.746 | 194.328 | 201.45 | 201.438 | 215.411 | 226.444 | 217.497 | 213.236 | 248.887 | 268.741 | 245.652 | 234.515 | 208.878 | 170.84 | 146.667 | 130.805 | 125.986 | 125.206 | 113.681 | 123.984 | 125.524 | 124.989 | 141.654 | 121.555 | 119.548 | 114.31 | 106.414 | 105.32 | 104.055 | 98.71 | 93.488 | 87.94 | 87.7 | 85.2 | 79.9 | 78.9 | 77.3 | 81.7 | 36.9 | 39.1 | 36.4 | 42.4 | 41.3 | 45.7 | 52.2 | 70.6 | 90.6 | 87.8 | 103.6 | 100.1 | 113.5 | 104.8 | 92.6 | 96 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19.407 | 21.323 | 20.442 | 20.243 | 21.38 | 20.844 | 19.783 | 19.527 | 19.324 | 19.517 | 19.28 | 16.678 | 16.978 | 16.317 | 16.264 | 16.042 | 16.406 | 16.414 | 18.689 | 20.385 | 21.441 | 22.29 | 14.655 | 14.766 | 14.84 | 15.706 | 15.574 | 17.027 | 17.635 | 17.445 | 17.943 | 20.924 | 22.33 | 24.158 | 22.178 | 26.464 | 27.798 | 35.626 | 37.654 | 40.708 | 42.331 | 42.426 | 44.683 | 46.138 | 47.675 | 51.188 | 53.05 | 53.344 | 53.604 | 56.624 | 56.891 | 60.141 | 65.405 | 67.067 | 68.59 | 70.903 | 73.615 | 77.956 | 80.28 | 81.761 | 98.051 | 101.498 | 105.219 | 126.13 | 130.438 | 132.519 | 137.104 | 139.388 | 145.309 | 149.096 | 155.341 | 160.217 | 168.349 | 173.794 | 176.719 | 180.87 | 180.79 | 175.295 | 166.94 | 153.262 | 139.131 | 109.764 | 106.683 | 83.537 | 80.263 | 75.98 | 75.305 | 73.415 | 73.709 | 73.457 | 70.452 | 72.002 | 69.155 | 56.68 | 54.317 | 50.501 | 48.813 | 42.966 | 40.192 | 31 | 29.2 | 28.1 | 27.5 | 26 | 25.8 | 7.9 | 8.3 | 8.5 | 19 | 20.1 | 21.2 | 22.3 | 21.7 | 22.1 | 24.1 | 24.6 | 19.2 | 17.9 | 16.2 | 13.5 | 11.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 13.837 | 13.837 | 13.837 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 0 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 15.9 | 0 | 0 | 14.277 | 0 | 17.4 | 17 | 0 | 16.9 | 17.2 | 17.6 | 0 | 11.8 | 11.5 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.526 | 0 | 0 | 0 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 0 | 15.851 | 15.873 | 15.875 | 15.926 | 17.052 | 17.383 | 16.992 | 17.154 | 16.89 | 17.236 | 17.588 | 18.038 | 11.8 | 11.5 | 11.8 | 12.1 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.93 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 13.837 | 13.837 | 13.837 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 16.803 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 14.277 | 15.851 | 15.873 | 15.875 | 15.926 | 17.052 | 17.383 | 16.992 | 17.154 | 16.89 | 17.236 | 17.588 | 18.038 | 11.8 | 11.5 | 11.8 | 12.1 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.281 | 2.231 | 1.749 | 1.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.641 | 5.239 | 2.47 | 2.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 3.782 | 0 | 0 | 0 | 2.367 | 0 | 0 | 0 | 2.548 | 0 | 0 | 0 | 3.604 | 0 | 0 | 0 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.575 | 0 | 0 | 0 | 2.401 | 0 | 0 | 0 | 3.277 | 0 | 0 | 0 | 4.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.534 | 4.866 | 2.376 | 4.511 | 4.649 | 4.524 | 2.016 | 4.555 | 3.902 | 4.119 | 1.622 | 4.169 | 4.552 | 4.691 | 1.404 | 4.76 | 1.407 | 1.374 | 1.357 | 1.599 | 1.606 | 1.509 | 1.515 | 0.881 | 0.75 | 1.394 | 1.578 | 1.422 | 1.423 | 1.939 | 1.794 | 2.019 | 3.142 | 3.242 | 4.31 | 2.613 | 4.006 | 2.954 | 1.086 | 4.266 | 4.634 | 4.542 | 2.167 | 4.63 | 4.501 | 5.038 | 1.613 | 8.106 | 7.79 | 10.92 | 5.718 | 9.234 | 10.211 | 10.117 | 7.195 | 10.09 | 9.952 | 13.54 | 13.32 | 10.411 | 11.312 | 11.521 | 12.101 | 43.423 | 46.414 | 61.857 | 17.186 | 13.626 | 8.344 | 7.877 | 5.451 | 11.699 | 12.015 | 13.35 | 13.392 | 22.996 | 13.476 | 13.09 | 13.222 | 13.525 | 13.32 | 12.608 | 11.73 | 10.359 | 10.186 | 9.825 | 10.039 | 4.633 | 4.422 | 4.018 | 3.511 | 2.98 | 2.924 | 2.797 | 2.331 | 2.48 | 2.353 | 2.499 | 2.394 | 2.6 | 2.9 | 2.6 | 2.6 | 15.4 | 15 | -0.1 | -6.6 | 0 | 0.4 | 0.5 | 0.6 | 0.9 | 0.9 | 1 | 1.2 | 1.6 | 1.3 | 1.7 | 1.6 | 1.2 | 1 |
Total Non-Current Assets
| 23.941 | 26.189 | 26.6 | 24.754 | 26.029 | 25.368 | 24.166 | 24.082 | 23.226 | 23.636 | 23.45 | 20.847 | 21.53 | 21.008 | 21.272 | 20.802 | 17.813 | 17.788 | 20.218 | 21.984 | 23.047 | 23.799 | 16.17 | 15.647 | 15.59 | 17.1 | 17.152 | 18.449 | 19.058 | 19.384 | 19.737 | 22.943 | 25.472 | 27.4 | 26.488 | 29.077 | 31.804 | 38.58 | 40.315 | 44.974 | 46.965 | 46.968 | 49.251 | 50.768 | 52.176 | 56.226 | 64.87 | 68.35 | 69.575 | 76.675 | 75.74 | 77.787 | 82.516 | 84.084 | 82.685 | 87.893 | 90.467 | 98.396 | 100.5 | 121.713 | 128.439 | 129.326 | 133.926 | 183.83 | 191.129 | 208.653 | 168.567 | 167.291 | 167.93 | 171.25 | 177.595 | 186.193 | 194.641 | 201.421 | 204.388 | 218.143 | 208.543 | 202.662 | 194.439 | 181.064 | 166.728 | 136.649 | 132.69 | 108.173 | 104.726 | 100.082 | 99.621 | 93.899 | 94.004 | 93.35 | 89.889 | 92.034 | 89.462 | 76.469 | 73.802 | 69.871 | 68.402 | 63.053 | 60.624 | 45.4 | 43.6 | 42.5 | 42.2 | 41.4 | 40.8 | 7.8 | 8.3 | 8.5 | 19.4 | 20.6 | 21.8 | 23.2 | 22.6 | 23.1 | 25.3 | 26.2 | 20.5 | 19.6 | 17.8 | 14.7 | 12.9 |
Total Assets
| 124.245 | 129.045 | 130.467 | 129.893 | 131.949 | 116.442 | 104.144 | 92.093 | 76.361 | 80.785 | 79.505 | 76.629 | 78.666 | 61.594 | 60.708 | 61.378 | 56.023 | 57.266 | 60.056 | 64.231 | 65.779 | 65.676 | 61.568 | 62.633 | 60.153 | 57.723 | 57.155 | 63.61 | 68.918 | 69.379 | 62.637 | 72.678 | 69.814 | 73.381 | 68.112 | 72.674 | 87.908 | 108.702 | 129.681 | 167.837 | 169.872 | 164.813 | 146.283 | 148.918 | 165.723 | 168.805 | 160.968 | 171.885 | 198.078 | 198.952 | 175.725 | 187.528 | 194.172 | 193.322 | 179.692 | 190.553 | 185.329 | 189.791 | 189.947 | 234.727 | 230.21 | 234.768 | 253.205 | 359.062 | 372.831 | 404.884 | 422.06 | 435.037 | 362.258 | 372.7 | 379.033 | 401.604 | 421.085 | 418.918 | 417.624 | 467.03 | 477.284 | 448.314 | 428.954 | 389.942 | 337.568 | 283.316 | 263.495 | 234.159 | 229.932 | 213.763 | 223.605 | 219.423 | 218.993 | 235.004 | 211.444 | 211.582 | 203.772 | 182.883 | 179.122 | 173.926 | 167.112 | 156.541 | 148.564 | 133.1 | 128.8 | 122.4 | 121.1 | 118.7 | 122.5 | 44.7 | 47.4 | 44.9 | 61.8 | 61.9 | 67.5 | 75.4 | 93.2 | 113.7 | 113.1 | 129.8 | 120.6 | 133.1 | 122.6 | 107.3 | 108.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 22.519 | 26.53 | 26.737 | 25.553 | 22.436 | 20.816 | 17.638 | 15.885 | 12.838 | 13.598 | 11.962 | 12.855 | 13.798 | 10.056 | 6.734 | 8.202 | 6.536 | 10.686 | 9.346 | 10.098 | 10.997 | 11.67 | 13.427 | 14.472 | 13.832 | 11.524 | 10.465 | 12.595 | 15.491 | 12.702 | 6.973 | 9.471 | 10.949 | 10.276 | 11.311 | 12.821 | 15.021 | 32.291 | 39.027 | 59.686 | 60.87 | 54.582 | 36.684 | 46.001 | 52.077 | 53.565 | 36.267 | 45.807 | 62.09 | 63.326 | 51.303 | 57.545 | 54.288 | 50.721 | 39.488 | 46.318 | 40.189 | 38.539 | 36.185 | 33.76 | 39.955 | 39.419 | 44.645 | 61.823 | 62.483 | 68.992 | 54.119 | 67.283 | 73.13 | 71.824 | 76.291 | 85.512 | 92.283 | 72.311 | 76.567 | 92.036 | 97.22 | 82.272 | 61.778 | 62.155 | 46.78 | 35.632 | 29.598 | 24.392 | 21.525 | 20.073 | 23.356 | 29.882 | 22.924 | 26.188 | 26.828 | 26.542 | 24.967 | 29.179 | 25.67 | 21.817 | 17.638 | 15.374 | 11.022 | 13.4 | 13.6 | 13.4 | 13 | 11.3 | 12.2 | 6.7 | 8.5 | 9 | 17.6 | 17 | 18 | 17.1 | 26.5 | 41.6 | 37.8 | 26.6 | 23.4 | 27.7 | 30.7 | 25 | 22.9 |
Short Term Debt
| 5.644 | 5.617 | 3.513 | 3.412 | 4.898 | 7.265 | 5.168 | 5.048 | 4.63 | 4.584 | 2.046 | 3.99 | 3.96 | 5.67 | 2.544 | 5.999 | 5.587 | 4.029 | 1.525 | 1.486 | 1.449 | 1.612 | 0.593 | 0.577 | 0.562 | 0.516 | 0.829 | 0.244 | 0.238 | 0.232 | 0.208 | 0.203 | 6.765 | 4.487 | 3.846 | 2.893 | 25.296 | 15.949 | 17 | 0 | 0 | 0 | 6.472 | 0 | 0 | 0 | 0.472 | 0 | 0 | 0 | -9.497 | 0 | 0 | 0 | 2 | 2 | 3 | 5 | 4 | 40.73 | 75.5 | 75 | 0 | 4.091 | 9.091 | 0 | 5 | 5 | 0 | 0 | 5 | 5 | 15 | 0 | 0 | 0 | 7 | 2 | 7 | 8.15 | 5 | 8 | 3.2 | 8 | 7 | 0 | 7 | 0 | 0 | 0 | 7.5 | 8 | 0 | 3.125 | 2.5 | 6 | 7.8 | 11 | 5.4 | 6.5 | 9.6 | 11.7 | 10.1 | 9.7 | 12.4 | 0.2 | 0.2 | 0.2 | 12.3 | 11.1 | 3.5 | 15.6 | 6.6 | 8.3 | 8.2 | 47 | 44 | 45.8 | 2.1 | 1.3 | 1.8 |
Tax Payables
| 0 | 0 | 0.3 | 0 | 0 | 0 | 0.201 | 0 | 0 | 0 | 0.176 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0.355 | 0 | 0 | 0 | 0.453 | 0 | 0 | 0 | 0.387 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0.301 | 0 | 0 | 0 | 2.439 | 0 | 0 | 0 | 0.532 | 0 | 0 | 0 | 0.472 | 0 | 0 | 0 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.36 | 53.537 | 49.738 | -1.124 | -2.557 | 30.336 | 28.214 | 14.966 | 0 | 14.191 | 15.299 | 16.215 | 17.101 | 11.681 | 7.112 | 0 | 0 | 0 | 6.082 | 0 | 0 | 13.737 | 8.869 | 0 | 0 | 0 | 1.772 | 0 | 0 | 0 | 0.632 | 0 | 0 | 0 | 1.208 | 0 | 13.333 | 0 | 6.12 | 0 | 0 | 0 | 12.357 | 0 | 0 | 0 | 13.357 | 0 | 0 | 0 | 9.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.08 | 0 | 0 | 0 | 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
| 7.05 | 2.777 | 6.494 | 57.176 | 56.985 | 5.012 | 5.102 | 5.797 | 21.433 | 4.95 | 4.683 | 0.307 | 0.265 | 0.104 | 6.297 | 12.583 | 12.358 | 11.624 | 6.413 | 16.557 | 14.797 | 0.98 | 6.096 | 15.027 | 11.294 | 11.176 | 8.558 | 13.699 | 12.962 | 13.497 | 9.909 | 12.875 | 14.504 | 14.75 | 10.453 | 13.022 | 1.833 | 15.266 | 12.655 | 23.007 | 23.259 | 24.226 | 4.977 | 23.025 | 22.491 | 21.518 | 8.159 | 30.434 | 26.081 | 25.289 | 23.569 | 24.872 | 24.832 | 22.781 | 22.763 | 24.581 | 23.948 | 21.332 | 22.279 | 2.774 | 24.169 | 25.909 | 28.433 | 25.134 | 26.274 | 42.852 | 41.933 | 47.241 | 20.468 | 23.957 | 15.044 | 21.341 | 24.624 | 30.776 | 24.904 | 26.651 | 20.811 | 21.026 | 16.686 | 21.804 | 22.79 | 21.809 | 17.491 | 16.53 | 16.682 | 14.819 | 16.035 | 19.491 | 18.152 | 18.137 | 19.902 | 18.458 | 19.907 | 20.6 | 18.548 | 13.402 | 16.117 | 15.849 | 17.813 | 19.1 | 17.3 | 21.9 | 23.6 | 28.9 | 30.4 | 17.2 | 18.3 | 17.2 | 13.9 | 13.7 | 16.4 | 15.2 | 14.3 | 15.7 | 17.9 | 16.3 | 15.4 | 16.1 | 15.4 | 15.7 | 14.1 |
Total Current Liabilities
| 78.573 | 88.461 | 86.482 | 85.017 | 81.762 | 63.429 | 56.122 | 41.696 | 38.901 | 37.323 | 33.99 | 33.367 | 35.124 | 27.511 | 22.687 | 26.784 | 24.481 | 26.339 | 23.366 | 28.141 | 27.243 | 27.999 | 28.985 | 30.076 | 25.688 | 23.216 | 21.624 | 26.538 | 28.691 | 26.431 | 17.722 | 22.549 | 32.218 | 29.513 | 26.818 | 28.736 | 55.483 | 63.506 | 74.802 | 82.693 | 84.129 | 78.808 | 60.49 | 69.026 | 74.568 | 75.083 | 58.255 | 76.241 | 88.171 | 88.615 | 74.872 | 82.417 | 79.12 | 73.502 | 64.251 | 72.899 | 67.137 | 64.871 | 62.464 | 100.754 | 139.624 | 140.328 | 73.078 | 91.048 | 97.848 | 111.844 | 101.052 | 119.524 | 93.598 | 95.781 | 100.721 | 111.853 | 131.907 | 103.087 | 101.471 | 118.687 | 125.031 | 105.298 | 89.156 | 92.109 | 74.57 | 65.441 | 50.289 | 48.922 | 45.207 | 34.892 | 46.391 | 49.373 | 41.076 | 44.325 | 54.23 | 53 | 44.874 | 49.824 | 46.718 | 41.219 | 41.555 | 42.223 | 34.235 | 39 | 40.5 | 47 | 46.7 | 49.9 | 55 | 24.1 | 27 | 26.4 | 43.8 | 41.8 | 37.9 | 47.9 | 47.4 | 65.6 | 63.9 | 89.9 | 82.8 | 89.6 | 48.2 | 42 | 38.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.982 | 6.98 | 6.484 | 10.146 | 8.476 | 9.229 | 10.973 | 11.549 | 11.25 | 11.799 | 14.831 | 10.847 | 11.228 | 13.263 | 16.717 | 13.576 | 14.509 | 12.864 | 15.72 | 16.126 | 16.524 | 16.709 | 9.253 | 9.405 | 9.551 | 9.724 | 9.832 | 9.184 | 9.233 | 9.279 | 9.325 | 9.368 | 17.362 | 17.708 | 15.5 | 12.649 | 0 | 4 | 0 | 25 | 23 | 23 | 24 | 13.026 | 20 | 17.5 | 19 | 8 | 14 | 9 | 10 | 12.5 | 22 | 24.305 | 21.305 | 21.305 | 20.305 | 18.305 | 19.305 | 34.27 | 0 | 0 | 73 | 60.909 | 53.909 | 55 | 60 | 50 | 48 | 55 | 55 | 55 | 55 | 80 | 80 | 112 | 117.5 | 110 | 110 | 72.5 | 41 | 5 | 53 | 33 | 33 | 30 | 30 | 30 | 40 | 62.5 | 80 | 80 | 82.5 | 62.5 | 62.5 | 66 | 59 | 49 | 49 | 32 | 28.8 | 18.5 | 18.5 | 15.1 | 15.9 | 0 | 27.9 | 0 | 0.2 | 0.9 | 10.1 | 1.9 | 18 | 20.4 | 23.1 | 0 | 0 | 0 | 30.4 | 19.8 | 26.1 |
Deferred Revenue Non-Current
| 9.489 | 1.663 | 3.799 | 8.347 | 13.531 | 17.515 | 13.142 | 15.411 | 0 | 4.875 | 5.782 | 0 | 0 | 0 | 1.231 | 0 | 0 | 0 | 1.616 | 0 | 0 | 0 | 3.093 | 0 | 0 | 0 | 3.576 | 0 | 0 | 0 | 3.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.657 | 0 | 0 | 0 | 16.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.143 | 6.712 | 1.125 | -8.347 | -13.531 | -17.515 | 0.753 | -15.411 | 0 | -4.875 | -5.782 | 0 | 0 | 0 | -1.231 | 0 | 0 | 0 | -1.616 | 0 | 0 | 0 | -3.093 | 0 | 0 | 0 | 4.781 | 0 | 0 | 0 | -3.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.494 | 0 | 0 | 0 | -16.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.038 | 4.38 | 10.11 | 13.319 | 19.348 | 22.795 | 3.579 | 21.343 | 6.572 | 11.398 | 11.398 | 15.634 | 15.616 | 8.322 | 6.529 | 5.816 | 5.515 | 6.756 | 7.539 | 6.552 | 6.907 | 6.81 | 8.496 | 8.686 | 8.652 | 8.927 | 0.412 | 9.805 | 9.885 | 9.831 | 9.492 | 10.523 | 10.82 | 11.214 | 6.082 | 7.532 | 7.615 | 7.87 | 7.991 | 4.342 | 4.912 | 5.212 | 5.541 | 13.698 | 16.078 | 18.49 | 1.629 | 23.281 | 25.898 | 33.187 | 30.385 | 28.263 | 30.258 | 32.261 | 34.338 | 36.555 | 37.79 | 40.532 | 41.96 | 42.846 | 45.11 | 46.469 | 47.142 | 46.949 | 49.07 | 51.017 | 53.529 | 55.546 | 13.286 | 13.13 | 13.426 | 23.018 | 22.248 | 22.283 | 22.419 | 21.856 | 22.798 | 23.258 | 22.362 | 15.992 | 16.03 | 15.45 | 15.425 | 10.536 | 10.809 | 10.393 | 10.179 | 5.344 | 6.698 | 6.824 | 7.094 | 10.114 | 9.478 | 5.196 | 5.699 | 3.768 | 3.966 | 4.177 | 4.509 | 5.5 | 5.8 | 6 | 6.5 | 5.5 | 5.3 | 0 | -27.8 | 0 | 0 | 0.2 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0 | 0 | 0 | 1.2 | 1.2 | 1.6 |
Total Non-Current Liabilities
| 26.652 | 19.735 | 21.518 | 23.465 | 27.824 | 32.024 | 28.447 | 32.892 | 17.822 | 23.197 | 26.229 | 26.481 | 26.844 | 21.585 | 23.246 | 19.392 | 20.024 | 19.62 | 23.259 | 22.678 | 23.431 | 23.519 | 17.749 | 18.091 | 18.203 | 18.651 | 18.601 | 18.989 | 19.118 | 19.11 | 18.817 | 19.891 | 28.182 | 28.922 | 21.582 | 20.181 | 7.615 | 11.87 | 7.991 | 29.342 | 27.912 | 28.212 | 29.541 | 26.724 | 36.078 | 35.99 | 39.78 | 31.281 | 39.898 | 42.187 | 40.385 | 40.763 | 52.258 | 56.566 | 55.643 | 57.86 | 58.095 | 58.837 | 61.265 | 77.116 | 45.11 | 46.469 | 120.142 | 107.858 | 102.979 | 106.017 | 113.529 | 105.546 | 61.286 | 68.13 | 68.426 | 78.018 | 77.248 | 102.283 | 102.419 | 133.856 | 140.298 | 133.258 | 132.362 | 88.492 | 57.03 | 20.45 | 68.425 | 43.536 | 43.809 | 40.393 | 40.179 | 35.344 | 46.698 | 69.324 | 87.094 | 90.114 | 91.978 | 67.696 | 68.199 | 69.768 | 62.966 | 53.177 | 53.509 | 37.5 | 34.6 | 24.5 | 25 | 20.6 | 21.2 | -0.1 | 0.1 | 0.1 | 0.2 | 1.1 | 10.2 | 2.3 | 18.4 | 20.7 | 23.4 | 3.3 | 0.4 | 1.5 | 31.6 | 21 | 27.7 |
Total Liabilities
| 105.225 | 108.196 | 108 | 108.482 | 109.586 | 95.453 | 84.569 | 74.588 | 56.723 | 60.52 | 60.219 | 59.848 | 61.968 | 49.096 | 45.933 | 46.176 | 44.505 | 45.959 | 46.625 | 50.819 | 50.674 | 51.518 | 46.734 | 48.167 | 43.891 | 41.867 | 40.225 | 45.527 | 47.809 | 45.541 | 36.539 | 42.44 | 60.4 | 58.435 | 48.4 | 48.917 | 63.098 | 75.376 | 82.793 | 112.035 | 112.041 | 107.02 | 90.031 | 95.75 | 110.646 | 111.073 | 98.035 | 107.522 | 128.069 | 130.802 | 115.257 | 123.18 | 131.378 | 130.068 | 119.894 | 130.759 | 125.232 | 123.708 | 123.729 | 177.87 | 184.734 | 186.797 | 193.22 | 198.906 | 200.827 | 217.861 | 214.581 | 225.07 | 154.884 | 163.911 | 169.147 | 189.871 | 209.155 | 205.37 | 203.89 | 252.543 | 265.329 | 238.556 | 221.518 | 180.601 | 131.6 | 85.891 | 118.714 | 92.458 | 89.016 | 75.285 | 86.57 | 84.717 | 87.774 | 113.649 | 141.324 | 143.114 | 136.852 | 117.52 | 114.917 | 110.987 | 104.521 | 95.4 | 87.744 | 76.5 | 75.1 | 71.5 | 71.7 | 70.5 | 76.2 | 24 | 27.1 | 26.5 | 44 | 42.9 | 48.1 | 50.2 | 65.8 | 86.3 | 87.3 | 93.2 | 83.2 | 91.1 | 79.8 | 63 | 66.5 |
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 | 2.5 | 2.5 | 2.5 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.23 | 0.225 | 0.224 | 0.224 | 0.224 | 0.224 | 0.221 | 0.221 | 0.221 | 0.22 | 0.218 | 0.217 | 0.215 | 0.214 | 0.213 | 0.213 | 0.213 | 0.213 | 0.213 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.213 | 0.213 | 0.213 | 0.213 | 0.208 | 0.208 | 0.208 | 0.208 | 0.206 | 0.206 | 0.206 | 0.204 | 0.204 | 0.204 | 0.204 | 0.201 | 0.202 | 0.202 | 0.203 | 0.203 | 0.201 | 0.201 | 0.2 | 0.2 | 0.199 | 0.199 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.195 | 0.195 | 0.195 | 0.195 | 0.183 | 0.192 | 0.191 | 0.189 | 0.183 | 0.183 | 0.183 | 0.183 | 0.182 | 0.182 | 0.18 | 0.18 | 0.179 | 0.179 | 0.179 | 0.174 | 0.143 | 0.143 | 0.142 | 0.142 | 0.142 | 0.141 | 0.141 | 0.135 | 0.099 | 0.099 | 0.098 | 0.097 | 0.097 | 0.097 | 0.096 | 0.097 | 0.096 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -119.137 | -119.153 | -116.932 | -115.853 | -115.298 | -115.511 | -115.336 | -115.476 | -113.234 | -112.605 | -112.842 | -113.278 | -113.572 | -117.395 | -115.765 | -114.591 | -118.086 | -117.738 | -117.433 | -116.574 | -115.017 | -115.789 | -114.926 | -114.738 | -112.402 | -113.216 | -111.591 | -110.357 | -107.224 | -104.077 | -100.769 | -96.121 | -117.114 | -111.911 | -106.812 | -101.319 | -101.045 | -92.629 | -79.596 | -77.14 | -75.57 | -75.529 | -76.786 | -76.44 | -74.038 | -72.136 | -65.282 | -63.938 | -57.797 | -61.831 | -66.722 | -68.045 | -74.128 | -72.577 | -74.629 | -73.004 | -71.113 | -66.855 | -64.434 | -87.02 | -85.251 | -78.483 | -67.205 | 55.385 | 63.695 | 65.211 | 65.402 | 68.202 | 66.13 | 69.003 | 69.816 | 71.335 | 72.687 | 73.682 | 73.375 | 72.837 | 71.716 | 70.278 | 68.724 | 70.724 | 67.782 | 66.414 | 63.443 | 60.484 | 60.224 | 57.971 | 57.017 | 54.166 | 51.057 | 48.252 | 46.427 | 44.048 | 42.288 | 41.079 | 40.06 | 38.513 | 38.423 | 37.055 | 36.876 | 34.1 | 31.3 | 28.9 | 27.3 | 24.8 | 22.9 | -8.3 | -8.6 | -9 | -10.1 | -8.8 | -5.4 | 0.4 | 3.2 | 3.2 | 3.1 | 14.6 | 15.3 | 19.9 | 20.8 | 22.1 | 20.2 |
Accumulated Other Comprehensive Income/Loss
| -18.748 | -16.662 | -17.067 | -19.004 | -18.423 | -19.472 | -20.845 | -22.614 | -22.563 | -22.411 | -22.994 | -25.127 | -24.749 | -25.104 | -24.698 | -25.424 | -25.532 | -25.957 | -24.051 | -24.868 | -24.63 | -24.717 | -24.842 | -25.254 | -25.649 | -25.143 | -25.551 | -25.465 | -25.418 | -25.722 | -26.598 | -26.903 | -26.459 | -25.79 | -25.76 | -27.083 | -26.088 | -25.693 | -25.035 | -18.292 | -17.635 | -17.708 | -17.734 | -21.047 | -21.11 | -19.846 | -21.562 | -21.304 | -21.972 | -19.351 | -22.17 | -16.741 | -12.018 | -12.75 | -14.324 | -15.669 | -17.083 | -15.053 | -17.187 | -3.58 | -16.51 | -20.545 | -19.744 | -42.131 | -38.447 | -24.64 | -3.943 | -4.056 | -3.762 | -4.342 | -3.634 | -2.986 | -3.702 | -2.653 | -3.173 | -1.868 | -1.872 | -2.418 | -2.365 | -2.274 | -2.346 | -2.346 | -2.346 | -2.349 | -2.407 | -2.559 | -2.699 | -1.902 | -1.892 | -1.729 | -1.896 | -1.084 | -0.353 | -0.353 | -0.353 | -0.073 | -0.073 | -0.073 | -0.073 | -1.3 | -1.3 | -1.3 | -44.6 | 0 | 0 | 0 | -21.6 | -2.5 | -2.5 | -2.5 | -23.8 | 0 | -23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 156.675 | 156.439 | 156.242 | 156.044 | 155.86 | 155.748 | 155.535 | 155.374 | 155.214 | 155.061 | 154.904 | 154.969 | 154.804 | 154.783 | 155.025 | 155.004 | 154.923 | 154.789 | 154.702 | 154.64 | 154.538 | 154.45 | 154.388 | 154.244 | 154.099 | 154.001 | 153.858 | 153.691 | 153.537 | 153.423 | 153.252 | 153.049 | 152.774 | 152.434 | 152.076 | 151.951 | 151.735 | 151.44 | 151.313 | 151.028 | 150.83 | 150.826 | 150.568 | 150.451 | 150.021 | 149.513 | 149.575 | 149.403 | 149.575 | 149.129 | 149.159 | 148.933 | 148.74 | 148.381 | 148.552 | 148.268 | 148.093 | 147.791 | 147.639 | 147.257 | 147.037 | 146.799 | 146.739 | 146.707 | 146.561 | 146.257 | 145.837 | 145.629 | 144.815 | 143.939 | 143.521 | 143.201 | 142.762 | 142.336 | 143.35 | 143.336 | 141.931 | 141.718 | 140.898 | 140.712 | 140.353 | 133.183 | 83.541 | 83.423 | 82.957 | 82.924 | 82.575 | 82.301 | 81.913 | 74.697 | 25.49 | 25.405 | 24.887 | 24.54 | 24.401 | 24.402 | 24.145 | 24.062 | 23.921 | 23.7 | 23.6 | 23.2 | 66.7 | 23.3 | 23.3 | 29 | 48 | 27.2 | 27.7 | 27.6 | 48.6 | 24.6 | 48 | 24.2 | 22.7 | 22 | 22.1 | 22.1 | 22 | 22.2 | 22.2 |
Total Shareholders Equity
| 19.02 | 20.849 | 22.467 | 21.411 | 22.363 | 20.989 | 19.575 | 17.505 | 19.638 | 20.265 | 19.286 | 16.781 | 16.698 | 12.498 | 14.775 | 15.202 | 11.518 | 11.307 | 13.431 | 13.412 | 15.105 | 14.158 | 14.834 | 14.466 | 16.262 | 15.856 | 16.93 | 18.083 | 21.109 | 23.838 | 26.098 | 30.238 | 9.414 | 14.946 | 19.712 | 23.757 | 24.81 | 33.326 | 46.888 | 55.802 | 57.831 | 57.793 | 56.252 | 53.168 | 55.077 | 57.732 | 62.933 | 64.363 | 70.009 | 68.15 | 60.468 | 64.348 | 62.794 | 63.254 | 59.798 | 59.794 | 60.097 | 66.083 | 66.218 | 56.857 | 45.476 | 47.971 | 59.985 | 160.156 | 172.004 | 187.023 | 207.479 | 209.967 | 207.374 | 208.789 | 209.886 | 211.733 | 211.93 | 213.548 | 213.734 | 214.487 | 211.955 | 209.758 | 207.436 | 209.341 | 205.968 | 197.425 | 144.781 | 141.701 | 140.916 | 138.478 | 137.035 | 134.706 | 131.219 | 121.355 | 70.12 | 68.468 | 66.92 | 65.363 | 64.205 | 62.939 | 62.591 | 61.141 | 60.82 | 56.6 | 53.7 | 50.9 | 49.4 | 48.2 | 46.3 | 20.7 | 20.3 | 18.4 | 17.8 | 19 | 19.4 | 25.2 | 27.4 | 27.4 | 25.8 | 36.6 | 37.4 | 42 | 42.8 | 44.3 | 42.4 |
Total Equity
| 19.02 | 20.849 | 22.467 | 21.411 | 22.363 | 20.989 | 19.575 | 17.505 | 19.638 | 20.265 | 19.286 | 16.781 | 16.698 | 12.498 | 14.775 | 15.202 | 11.518 | 11.307 | 13.431 | 13.412 | 15.105 | 14.158 | 14.834 | 14.466 | 16.262 | 15.856 | 16.93 | 18.083 | 21.109 | 23.838 | 26.098 | 30.238 | 9.414 | 14.946 | 19.712 | 23.757 | 24.81 | 33.326 | 46.888 | 55.802 | 57.831 | 57.793 | 56.252 | 53.168 | 55.077 | 57.732 | 62.933 | 64.363 | 70.009 | 68.15 | 60.468 | 64.348 | 62.794 | 63.254 | 59.798 | 59.794 | 60.097 | 66.083 | 66.218 | 56.857 | 45.476 | 47.971 | 59.985 | 160.156 | 172.004 | 187.023 | 207.479 | 209.967 | 207.374 | 208.789 | 209.886 | 211.733 | 211.93 | 213.548 | 213.734 | 214.487 | 211.955 | 209.758 | 207.436 | 209.341 | 205.968 | 197.425 | 144.781 | 141.701 | 140.916 | 138.478 | 137.035 | 134.706 | 131.219 | 121.355 | 70.12 | 68.468 | 66.92 | 65.363 | 64.205 | 62.939 | 62.591 | 61.141 | 60.82 | 56.6 | 53.7 | 50.9 | 49.4 | 48.2 | 46.3 | 20.7 | 23.9 | 18.4 | 17.8 | 19 | 19.4 | 25.2 | 27.4 | 27.4 | 25.8 | 36.6 | 37.4 | 42 | 42.8 | 44.3 | 42.4 |
Total Liabilities & Shareholders Equity
| 124.245 | 129.045 | 130.467 | 129.893 | 131.949 | 116.442 | 104.144 | 92.093 | 76.361 | 80.785 | 79.505 | 76.629 | 78.666 | 61.594 | 60.708 | 61.378 | 56.023 | 57.266 | 60.056 | 64.231 | 65.779 | 65.676 | 61.568 | 62.633 | 60.153 | 57.723 | 57.155 | 63.61 | 68.918 | 69.379 | 62.637 | 72.678 | 69.814 | 73.381 | 68.112 | 72.674 | 87.908 | 108.702 | 129.681 | 167.837 | 169.872 | 164.813 | 146.283 | 148.918 | 165.723 | 168.805 | 160.968 | 171.885 | 198.078 | 198.952 | 175.725 | 187.528 | 194.172 | 193.322 | 179.692 | 190.553 | 185.329 | 189.791 | 189.947 | 234.727 | 230.21 | 234.768 | 253.205 | 359.062 | 372.831 | 404.884 | 422.06 | 435.037 | 362.258 | 372.7 | 379.033 | 401.604 | 421.085 | 418.918 | 417.624 | 467.03 | 477.284 | 448.314 | 428.954 | 389.942 | 337.568 | 283.316 | 263.495 | 234.159 | 229.932 | 213.763 | 223.605 | 219.423 | 218.993 | 235.004 | 211.444 | 211.582 | 203.772 | 182.883 | 179.122 | 173.926 | 167.112 | 156.541 | 148.564 | 133.1 | 128.8 | 122.4 | 121.1 | 118.7 | 122.5 | 44.7 | 47.4 | 44.9 | 61.8 | 61.9 | 67.5 | 75.4 | 93.2 | 113.7 | 113.1 | 129.8 | 120.6 | 133.1 | 122.6 | 107.3 | 108.9 |