TrueBlue, Inc.
NYSE:TBI
7.66 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.4 | 36.184 | 61.885 | 47.113 | 49.653 | 47.223 | 72.054 | 43.779 | 32.432 | 36.72 | 49.896 | 49.173 | 105.234 | 88.006 | 62.507 | 28.233 | 92.051 | 265.26 | 37.608 | 23.557 | 23.124 | 26.328 | 46.988 | 34.736 | 33.408 | 26.636 | 28.78 | 35.055 | 29.123 | 26.083 | 34.97 | 24.781 | 21.772 | 21.888 | 31.741 | 23.232 | 21.288 | 17.779 | 18.314 | 29.244 | 162.849 | 128.818 | 122.003 | 109.544 | 136.004 | 110.8 | 129.513 | 119.341 | 129.446 | 125.005 | 109.311 | 99.05 | 142.019 | 152.79 | 163.153 | 138.981 | 140.927 | 128.515 | 124.377 | 95.522 | 103.942 | 103.525 | 108.102 | 57.48 | 65.749 | 75.025 | 57.008 | 55.884 | 58.685 | 59.796 | 107.944 | 65.031 | 60.337 | 109.057 | 82.155 | 111.893 | 104.048 | 128.811 | 128.817 | 95.464 | 90.116 | 77.676 | 83.112 | 60.205 | 81.7 | 76.625 | 69.255 | 97.318 | 102.507 | 33.432 | 48.865 | 43.201 | 34.78 | 31.048 | 36.048 | 22.204 | 22.632 | 27.637 | 16.8 | 14.4 | 17.1 | 24.2 | 25.9 | 25.6 | 15.3 | 17.9 | 22.1 | 1 | 4.1 | 8.4 | 17.6 | 21.5 | 30.4 | 3 | 5.4 |
Short Term Investments
| 183.352 | 187.969 | 192.985 | 198.829 | 206.106 | 212.84 | 213.734 | 0 | 0 | 216.163 | 221.026 | 223.832 | 224.649 | 231.178 | 240.534 | 229.815 | 217.844 | 218.907 | 0 | 227.043 | 222.556 | 229.743 | 235.443 | 240.634 | 239.39 | 242.766 | 239.231 | 244.173 | 229.931 | 228.12 | 231.193 | 212.968 | 204.354 | 202.684 | 188.412 | 181.91 | 0 | 172.039 | 1.5 | 1.746 | 4.997 | 31.777 | 14.745 | 29.342 | 134,052 | 144,375 | 136,259 | 132,052 | 124,949 | 130,724 | 0 | 136,538 | 122,781 | 123,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.029 | 1.025 | 10.954 | 10.697 | 50.397 | 83.822 | 91.51 | 95.19 | 94.864 | 92.76 | 93.51 | 17.67 | 14.922 | 19.65 | 11.947 | 15.948 | 21.562 | 24.258 | 25.257 | 29.342 | 29.031 | 26.764 | 21.322 | 12.316 | 1.612 | 3.7 | 0 | 3.9 | 4.1 | 4.5 | 0 | 4.5 | 0 | 0 | 0 | 4.9 | 4.7 | 4.9 | 0 | 2.8 | 2.3 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 |
Cash and Short Term Investments
| 26.4 | 36.184 | 61.885 | 47.113 | 49.653 | 47.223 | 72.054 | 43.779 | 32.432 | 36.72 | 49.896 | 49.173 | 105.234 | 88.006 | 62.507 | 28.233 | 92.051 | 265.26 | 37.608 | 23.557 | 23.124 | 26.328 | 46.988 | 34.736 | 33.408 | 26.636 | 28.78 | 35.055 | 29.123 | 26.083 | 34.97 | 24.781 | 21.772 | 21.888 | 31.741 | 23.232 | 21.288 | 17.779 | 19.814 | 30.99 | 167.846 | 160.595 | 136.748 | 138.886 | 136.004 | 110.8 | 129.513 | 119.341 | 129.446 | 125.005 | 109.311 | 99.05 | 142.019 | 152.79 | 163.153 | 138.981 | 140.927 | 128.515 | 124.377 | 95.522 | 103.942 | 103.525 | 108.102 | 57.48 | 66.778 | 76.05 | 67.962 | 66.581 | 109.082 | 143.618 | 199.454 | 160.221 | 155.201 | 201.817 | 175.665 | 129.563 | 118.97 | 148.461 | 140.764 | 111.412 | 111.678 | 101.934 | 108.369 | 89.547 | 110.731 | 103.389 | 90.577 | 109.634 | 104.119 | 33.432 | 48.865 | 43.201 | 34.78 | 31.048 | 36.048 | 22.204 | 22.632 | 27.637 | 16.8 | 14.4 | 17.1 | 24.2 | 25.9 | 25.6 | 15.3 | 17.9 | 22.1 | 1 | 4.1 | 8.4 | 17.6 | 21.5 | 30.4 | 3 | 7.3 |
Net Receivables
| 241.677 | 254.24 | 264.214 | 289.472 | 267.949 | 282.014 | 314.275 | 338.387 | 351.678 | 335.962 | 353.882 | 341.178 | 302.852 | 266.569 | 278.343 | 279.812 | 242.074 | 303.157 | 342.303 | 367.038 | 335.488 | 327.038 | 355.373 | 394.63 | 378.552 | 329.77 | 374.273 | 386.418 | 347.152 | 311.388 | 352.606 | 364.618 | 353.367 | 325.297 | 467.932 | 362.016 | 324.021 | 290.746 | 359.903 | 310.926 | 208.413 | 186.084 | 199.519 | 213.193 | 199.315 | 191.896 | 167.292 | 183.101 | 163.794 | 144.388 | 155.752 | 174.384 | 143.016 | 120.41 | 113.59 | 133.775 | 115.822 | 100.785 | 106.645 | 130.515 | 108.026 | 107.716 | 120.8 | 155.652 | 148.977 | 138.342 | 140.027 | 153.509 | 136.521 | 114.749 | 122.402 | 145.345 | 135.998 | 111.369 | 130.696 | 144.564 | 131.602 | 98.693 | 109.952 | 115.588 | 99.287 | 81.741 | 80.56 | 100.937 | 85.81 | 70.52 | 66.987 | 98.51 | 76.832 | 66.058 | 68.561 | 99.3 | 93.629 | 81.715 | 93.017 | 111.724 | 97.403 | 81.632 | 95.7 | 115.9 | 89 | 64.6 | 65.5 | 80.4 | 58.1 | 37.2 | 36.6 | 43.9 | 33.3 | 23.5 | 21 | 21.5 | 16.7 | 11.6 | 12.2 |
Inventory
| 0 | 0 | 22.635 | 17.266 | 0 | 0 | 0 | 0 | 0 | 19.31 | 0 | 17.932 | 14.978 | 18.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.81 | 0 | 17.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.471 | 20.878 | 0 | 25.251 | -0.003 | 17.105 | 16.517 | 19.181 | 17.53 | 16.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 32.567 | 24.979 | 6.259 | 5.755 | 36.232 | 42.062 | 43.883 | 26.464 | 22.224 | 6.357 | 41.295 | 9.226 | 9.461 | 10.694 | 38.035 | 42.704 | 25.776 | 24.987 | 41.822 | 35.395 | 33.73 | 32.62 | 27.466 | 23.757 | 21.006 | 22.424 | 25.226 | 18.923 | 18.43 | 20.005 | 40.227 | 46.437 | 37.077 | 38.508 | 60.477 | 28.546 | 28.376 | 33.941 | 34.738 | 35.629 | 18.32 | 17.343 | 20.191 | 18.196 | 20.884 | 23.492 | 20.361 | 15.061 | 11.662 | 15.434 | 15.552 | 12.932 | 21.444 | 22.172 | 16.757 | 13.866 | 17.194 | 18.986 | 17.041 | 17.3 | 21.154 | 16.729 | 13.902 | 27.737 | 22.439 | 19.995 | 21.519 | 29.621 | 21.904 | 17.712 | 17.902 | 30.204 | -5.046 | 20.472 | -5.395 | 30.503 | 21.095 | 14.3 | 10.342 | 26.022 | 23.719 | 15.575 | 15.875 | 15.925 | -4.662 | -4.706 | 19.726 | -6.95 | 21 | -0.508 | -0.415 | 3.868 | -3.173 | 4.497 | 21.341 | 18.77 | 21.805 | 24.964 | 22.4 | 17.8 | 20.9 | 18.1 | 14.5 | 10.7 | 8 | 7.9 | 6.9 | 14 | 10.6 | 11.8 | 10.1 | 6.6 | 5.6 | 3.6 | 1.2 |
Total Current Assets
| 300.644 | 315.403 | 354.993 | 359.606 | 353.834 | 371.299 | 430.212 | 408.63 | 406.334 | 398.349 | 445.073 | 417.509 | 432.525 | 384.011 | 378.885 | 350.749 | 359.901 | 593.404 | 421.733 | 425.99 | 392.342 | 385.986 | 429.827 | 453.123 | 432.966 | 378.83 | 428.279 | 440.396 | 394.705 | 357.476 | 427.803 | 435.836 | 412.216 | 385.693 | 560.15 | 413.794 | 373.685 | 342.466 | 414.455 | 377.545 | 394.579 | 364.022 | 356.458 | 370.275 | 356.203 | 326.188 | 317.166 | 317.503 | 304.902 | 284.827 | 280.615 | 286.366 | 306.479 | 295.372 | 293.5 | 286.622 | 273.943 | 248.286 | 248.063 | 243.337 | 233.122 | 227.97 | 242.804 | 240.869 | 238.194 | 234.387 | 229.508 | 249.711 | 267.507 | 276.079 | 339.758 | 335.77 | 305.963 | 333.658 | 318.663 | 304.63 | 271.667 | 261.454 | 261.058 | 253.022 | 234.684 | 199.25 | 204.804 | 206.409 | 213.35 | 190.081 | 177.29 | 226.445 | 201.948 | 116.087 | 133.528 | 165.55 | 142.766 | 133.824 | 150.406 | 152.698 | 141.84 | 134.233 | 134.9 | 148.1 | 127 | 106.9 | 105.9 | 116.7 | 81.4 | 63 | 65.6 | 58.9 | 48 | 43.7 | 48.7 | 49.6 | 52.7 | 18.2 | 20.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 142.341 | 154.903 | -46.51 | 155.202 | 100.277 | 97.972 | 95.823 | 143.662 | 143.014 | 143.486 | 88.09 | 144.867 | 137.395 | 136.21 | 71.734 | 66.994 | 105.187 | 106.27 | 107.232 | 98.012 | 96.625 | 96.615 | 57.671 | 55.803 | 57.055 | 57.142 | 60.163 | 63.079 | 61.821 | 64.118 | 63.998 | 59.898 | 60.315 | 58.561 | 57.53 | 55.995 | 56.805 | 58.591 | 61.392 | 79.304 | 53.181 | 53.317 | 54.473 | 55.765 | 56.314 | 57.695 | 58.171 | 57.418 | 57.251 | 56.296 | 56.239 | 54.733 | 51.192 | 52.386 | 53.958 | 55.534 | 55.965 | 57.56 | 60.353 | 61.322 | 61.566 | 62.535 | 61.542 | 58.184 | 52.439 | 48.368 | 44.909 | 42.659 | 39.544 | 36.143 | 31.949 | 30.527 | 29.005 | 28.577 | 26.615 | 25.914 | 26.268 | 25 | 25.174 | 26.886 | 28.141 | 27.59 | 28.489 | 29.791 | 28.957 | 29.717 | 31.217 | 32.798 | 34.191 | 36.068 | 36.894 | 41.094 | 43.045 | 44.635 | 43.402 | 41.06 | 35.169 | 33.773 | 30.7 | 29.2 | 28 | 24.9 | 20.3 | 19.4 | 18.7 | 15.7 | 10.3 | 10.1 | 9.9 | 8.8 | 7.8 | 7.2 | 4.3 | 3.6 | 2.9 |
Goodwill
| 24.914 | 83.869 | 84.114 | 84.753 | 85.049 | 93.772 | 93.784 | 93.441 | 93.995 | 94.716 | 94.538 | 94.615 | 94.95 | 94.937 | 94.873 | 94.212 | 94 | 93.29 | 237.498 | 235.646 | 237.126 | 238.006 | 237.287 | 238.648 | 239.38 | 224.099 | 226.694 | 226.771 | 226.191 | 225.952 | 224.223 | 225.905 | 225.228 | 291.394 | 268.495 | 241.855 | 241.855 | 241.855 | 241.855 | 232.293 | 82.239 | 82.239 | 82.239 | 74.629 | 74.629 | 70.613 | 48.079 | 48.139 | 48.139 | 48.139 | 48.139 | 48.139 | 38.039 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 36.96 | 82.646 | 83.971 | 73.757 | 71.065 | 53.231 | 52.717 | 37.364 | 37.364 | 37.364 | 37.364 | 37.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7.027 | 8.995 | 211.76 | 11.823 | 13.161 | 14.959 | 67.573 | 17.3 | 18.998 | 20.667 | 22.211 | 23.769 | 25.324 | 27.101 | 28.929 | 30.704 | 32.617 | 34.63 | 73.673 | 77.338 | 81.358 | 86.541 | 91.408 | 96.862 | 102.075 | 99.369 | 104.615 | 109.963 | 115.244 | 120.569 | 125.671 | 131.828 | 142.282 | 183.629 | 137.659 | 122.241 | 126.835 | 131.409 | 120.36 | 142.069 | 28.463 | 29.982 | 25.8 | 24.829 | 26.042 | 25.7 | 16.554 | 17.358 | 17.885 | 18.659 | 19.433 | 20.207 | 20.873 | 19.849 | 20.526 | 21.203 | 21.879 | 22.556 | 23.241 | 24.077 | 24.917 | 25.67 | 26.404 | 43.21 | 45.008 | 42.074 | 40.739 | 0 | 0 | 0 | 14.374 | 0 | 0 | 0 | 37.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 1.2 | 0 | 1 | 1 | 1 | 0.398 | 0.4 | 0 | 0 | 0 | 0.1 | 0.1 | 1 | 2.6 | 2.5 | 3 | 3.3 | 3.1 | 3.9 | 4.4 | 3.9 | 3.1 | 0.2 | 0.9 | 1 | 1.2 |
Goodwill and Intangible Assets
| 31.941 | 92.864 | 295.874 | 96.576 | 98.21 | 108.731 | 109.989 | 110.741 | 112.993 | 115.383 | 116.749 | 118.384 | 120.274 | 122.038 | 123.802 | 124.916 | 126.617 | 127.92 | 311.171 | 312.984 | 318.484 | 324.547 | 328.695 | 335.51 | 341.455 | 323.468 | 331.309 | 336.734 | 341.435 | 346.521 | 349.894 | 357.733 | 367.51 | 475.023 | 436.313 | 364.096 | 368.69 | 373.264 | 362.215 | 374.362 | 110.702 | 112.221 | 108.039 | 99.458 | 100.671 | 96.313 | 64.633 | 65.497 | 66.024 | 66.798 | 67.572 | 68.346 | 58.912 | 56.809 | 57.486 | 58.163 | 58.839 | 59.516 | 60.201 | 61.037 | 61.877 | 62.63 | 63.364 | 125.856 | 128.979 | 115.831 | 111.804 | 53.231 | 52.717 | 37.364 | 37.364 | 37.364 | 37.364 | 37.37 | 37.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 1.2 | 0 | 1 | 1 | 1 | 0.398 | 0.4 | 0 | 0 | 0 | 0.1 | 0.1 | 1 | 2.6 | 2.5 | 3 | 3.3 | 3.1 | 3.9 | 4.4 | 3.9 | 3.1 | 0.2 | 0.9 | 1 | 1.2 |
Long Term Investments
| 209.823 | 216.204 | 122.659 | 61.858 | -25.83 | 123.577 | 123.678 | 244.082 | 255.235 | 128.798 | 135.419 | 132.127 | 57.194 | 53.547 | 152.247 | -28.766 | 46.53 | 44.572 | -3.228 | -3.469 | 145.396 | -1.177 | -4.388 | 45.344 | 0 | 0 | -3.783 | 0 | 0 | 0 | -6.77 | -4.374 | -1.904 | -18.417 | 0 | -371.688 | 0 | -380.964 | 0 | 0 | -117.7 | -117.935 | -112.252 | -103.635 | -104.963 | -101.872 | -67.195 | -69.174 | -72.633 | -73.89 | 0 | -71.943 | -61.021 | -59.401 | 0 | -65.639 | -65.468 | -66.905 | 0 | -67.88 | -70.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.002 | -1.2 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.381 | 50.934 | 35.465 | 29.12 | 25.83 | 25.854 | 25.842 | 27.614 | 27.262 | 28.096 | 29.33 | 29.554 | 29.371 | 35.058 | 30.019 | 28.766 | 30.234 | 26.665 | 3.228 | 3.469 | 2.106 | 1.177 | 4.388 | 0.3 | 1.005 | 2.414 | 3.783 | 1.037 | 3.229 | 6.004 | 6.77 | 4.374 | 1.904 | 18.417 | 0 | 7.592 | 0 | 7.7 | 0 | 0 | 6.998 | 5.714 | 4.213 | 4.177 | 4.292 | 5.559 | 2.562 | 3.677 | 6.609 | 7.092 | 4.818 | 3.597 | 2.109 | 2.592 | 2.4 | 7.476 | 6.629 | 7.389 | 6.63 | 6.843 | 8.313 | 14.12 | 12.831 | 10.131 | 7.914 | 7.999 | 9.998 | 1.302 | 2.638 | 4.883 | 6.972 | 3.349 | 4.08 | 7.038 | 3.931 | 2.263 | 1.404 | 7.222 | 6.89 | 11.941 | 15.281 | 13.769 | 15.616 | 16.916 | 14.649 | 12.652 | 9.425 | 14.7 | 12.491 | 11.302 | 9.189 | 0 | 10.218 | 10.029 | 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
| 37.563 | 38.278 | 136.902 | 212.669 | 372.536 | 229.68 | 233.864 | 48.052 | 46.172 | 166.807 | 218.565 | 167.351 | 241.309 | 248.573 | 223.89 | 365.539 | 234.532 | 236.314 | 296.019 | 294.059 | 139.934 | 292.868 | 298.651 | 251.533 | 291.739 | 292.097 | 289.28 | 291.104 | 277.683 | 276.648 | 288.75 | 270.641 | 257.716 | 253.366 | 235.334 | 592.123 | 208.797 | 586.414 | 227.257 | 169.516 | 298.995 | 304.356 | 308.53 | 272.473 | 263.171 | 270.165 | 226.406 | 223.722 | 218.642 | 224.889 | 151.525 | 227.542 | 202.708 | 202.211 | 139.122 | 202.747 | 199.551 | 207.816 | 142.882 | 215.09 | 215.29 | 142.368 | 139.134 | 146.404 | 139.827 | 144.746 | 149.03 | 179.603 | 184.922 | 175.892 | 176.263 | 186.198 | 188.551 | 193.291 | 185.497 | 217.633 | 209.82 | 168.583 | 150.985 | 149.64 | 124.34 | 127.638 | 114.119 | 97.337 | 72.905 | 81.069 | 99.268 | 49.482 | 46.581 | 52.539 | 34.419 | 14.164 | 3.948 | 3.919 | 11.217 | 11.171 | 11.235 | 9.556 | 8.9 | 7.6 | 5.6 | 4.6 | 1.9 | 2.1 | 2.7 | 2.4 | 1.4 | 9 | 6.6 | 6.7 | 4.7 | 3.5 | 3.6 | 2.3 | 1.4 |
Total Non-Current Assets
| 423.049 | 553.183 | 544.39 | 555.425 | 571.023 | 585.814 | 589.196 | 574.151 | 584.676 | 582.57 | 588.153 | 592.283 | 585.543 | 595.426 | 601.692 | 557.449 | 543.1 | 541.741 | 714.422 | 705.055 | 702.545 | 714.03 | 685.017 | 688.49 | 691.254 | 675.121 | 680.752 | 691.954 | 684.168 | 693.291 | 702.642 | 688.272 | 685.541 | 786.95 | 729.177 | 648.118 | 634.292 | 645.005 | 650.864 | 623.182 | 352.176 | 357.673 | 363.003 | 328.238 | 319.485 | 327.86 | 284.577 | 281.14 | 275.893 | 281.185 | 280.154 | 282.275 | 253.9 | 254.597 | 252.966 | 258.281 | 255.516 | 265.376 | 270.066 | 276.412 | 276.856 | 281.653 | 276.871 | 340.575 | 329.159 | 316.944 | 315.741 | 276.795 | 279.821 | 254.282 | 252.548 | 257.438 | 259 | 266.276 | 253.413 | 245.81 | 237.492 | 200.805 | 183.049 | 188.467 | 167.762 | 168.997 | 158.224 | 144.044 | 116.511 | 123.438 | 139.91 | 100.992 | 96.265 | 99.909 | 80.502 | 56.258 | 57.211 | 58.583 | 55.017 | 52.631 | 46.404 | 43.329 | 39.6 | 36.9 | 33.7 | 30.5 | 24.8 | 24 | 24.4 | 21.4 | 14.8 | 23 | 20.9 | 19.4 | 15.6 | 10.9 | 8.8 | 6.9 | 5.5 |
Total Assets
| 723.693 | 868.586 | 899.383 | 915.031 | 924.857 | 957.113 | 1,019.408 | 982.781 | 991.01 | 980.919 | 1,033.226 | 1,009.792 | 1,018.068 | 979.437 | 980.577 | 908.198 | 903.001 | 1,135.145 | 1,136.155 | 1,131.045 | 1,094.887 | 1,100.016 | 1,114.844 | 1,141.613 | 1,124.22 | 1,053.951 | 1,109.031 | 1,132.35 | 1,078.873 | 1,050.767 | 1,130.445 | 1,124.108 | 1,097.757 | 1,172.643 | 1,289.327 | 1,061.912 | 1,007.977 | 987.471 | 1,065.319 | 1,000.727 | 746.755 | 721.695 | 719.461 | 698.513 | 675.688 | 654.048 | 601.743 | 598.643 | 580.795 | 566.012 | 560.769 | 568.641 | 560.379 | 549.969 | 546.466 | 544.903 | 529.459 | 513.662 | 518.129 | 519.749 | 509.978 | 509.623 | 519.675 | 581.444 | 567.353 | 551.331 | 545.249 | 526.506 | 547.328 | 530.361 | 592.306 | 593.208 | 564.963 | 599.934 | 572.076 | 550.44 | 509.159 | 462.259 | 444.107 | 441.489 | 402.446 | 368.247 | 363.028 | 350.453 | 329.861 | 313.519 | 317.2 | 327.437 | 298.213 | 215.996 | 214.03 | 221.808 | 199.977 | 192.407 | 205.423 | 205.329 | 188.244 | 177.562 | 174.5 | 185 | 160.7 | 137.4 | 130.7 | 140.7 | 105.8 | 84.4 | 80.4 | 81.9 | 68.9 | 63.1 | 64.3 | 60.5 | 61.5 | 25.1 | 26.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 36.107 | 43.623 | 56.401 | 48.879 | 48.555 | 63.967 | 76.644 | 53.838 | 66.396 | 63.544 | 77.172 | 62.706 | 52.116 | 48.168 | 62.199 | 56.303 | 46.405 | 39.291 | 68.406 | 54.467 | 45.229 | 51.42 | 69.814 | 68.26 | 69.515 | 51.296 | 55.091 | 67.364 | 54.992 | 51.429 | 66.758 | 67.868 | 72.101 | 62.474 | 69.727 | 66.903 | 55.377 | 53.769 | 50.256 | 47.697 | 29.247 | 26.913 | 29.85 | 25.932 | 25.25 | 27.041 | 27.292 | 22.057 | 22.135 | 0 | 0 | 38.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.852 | 25.388 | 24.549 | 24.825 | 25.026 | 26.095 | 28.061 | 28.131 | 22.653 | 22.013 | 19.593 | 25.727 | 25.759 | 20.2 | 19.036 | 19.064 | 14.743 | 20.33 | 14.85 | 14.874 | 17.302 | 16.154 | 12.139 | 11.15 | 10.456 | 19.474 | 17.451 | 14.597 | 13.967 | 17.507 | 15.919 | 16.556 | 18.683 | 15.29 | 16.235 | 14.764 | 11.8 | 3.5 | 3.5 | 5.5 | 6.9 | 6.2 | 4 | 3.4 | 3.7 | 2.7 | 2.2 | 1.5 | 2.2 | 0.9 | 1.6 | 1.3 | 0 |
Short Term Debt
| 11.976 | 11.936 | 11.902 | 12.438 | 12.268 | 11.875 | 11.963 | 11.995 | 12.24 | 12.581 | 12.097 | 12.65 | 12.344 | 13.308 | 13.938 | 13.67 | 41.05 | 14.554 | 14.358 | 14.161 | 14.453 | 14.638 | 0 | 0 | 0 | 0 | 0 | 23.422 | 23.989 | 24.556 | 0 | 2.267 | 2.267 | 2.267 | 158.099 | 2.267 | 2.267 | 2.267 | -55.7 | 2.267 | 2.3 | 2.3 | 2.267 | 2.3 | 2.3 | 2.3 | 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 | 0.851 | 1.257 | 1.554 | 2.054 | 2.513 | 2.332 | 2.461 | 2.371 | 2.367 | 2.345 | 2.343 | 37.328 | 2.052 | 2.005 | 1.845 | 1.813 | 21.762 | 1.737 | 7.911 | 3.575 | 17.449 | 1.511 | 1.2 | 21.1 | 15.3 | 0.8 | 0.8 | 21.9 | 8.9 | 0.4 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.1 | 1.4 | 1.6 |
Tax Payables
| 0 | 0 | 0.439 | 0.158 | 0.157 | 0.165 | 1.137 | 2.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.057 | 0 | 0 | 1.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.264 | 0.641 | 7.377 | 5.992 | 5.258 | 2.131 | 0 | 0 | 0 | 9.757 | 0 | 6.335 | 0 | 0 | 0 | 5.203 | 7.795 | 0 | 0 | 0 | 6.91 | 2.171 | 0.822 | 8.745 | 2.642 | 0 | 0 | 4.35 | 0 | 0 | 0 | 3.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 1.844 | 131.329 | 3.825 | 4.386 | 3.812 | 2.017 | 7.041 | 0 | 149.672 | 6.483 | 196.707 | 188.911 | 188.664 | 126.069 | 122.988 | 125.224 | 140.624 | 150.466 | 144.767 | 140.905 | 0 | 0 | 0 | 0 | 0 | 156.013 | 150.632 | 139.243 | 0 | -2.267 | -2.267 | -2.267 | 7.393 | -2.267 | -2.267 | -2.267 | 5.444 | -2.267 | -2.3 | -2.3 | -2.267 | -2.3 | -2.3 | -2.3 | 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 | 25.24 | 14.42 | 18.528 | 18.163 | 18.354 | 14.561 | 14.897 | 16.074 | 12.837 | 12.761 | 12 | 12.813 | 10.614 | 10.266 | 0 | 11.08 | 10.382 | 8.507 | 0 | 7.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 109.906 | 128.401 | 133.952 | 7.928 | 134.555 | 134.668 | 150.456 | 157.237 | 147.144 | 149.772 | 19.605 | 156.945 | 13.371 | 8.102 | 4.166 | 6.385 | 9.582 | 7.98 | 7.418 | 7.385 | 8.269 | 8.358 | 155.712 | 155.421 | 149.614 | 146.457 | 157.328 | 1.408 | 1.194 | 23.466 | 184.377 | 175.559 | 164.557 | 139.98 | 2.871 | 146.339 | 136.739 | 130.059 | 186.093 | 130.261 | 96.028 | 91.773 | 91.559 | 101.441 | 102.022 | 96.9 | 86.264 | 95.493 | 95.814 | 112.39 | 112.289 | 87.427 | 99.154 | 85.869 | 85.923 | 88.149 | 87.007 | 80.778 | 84.835 | 83.415 | 81.656 | 87.402 | 73.456 | 83.469 | 83.58 | 80.644 | 89.512 | 84.106 | 79.923 | 73.032 | 78.732 | 77.039 | 74.58 | 78.257 | 74.255 | 80.063 | 45.074 | 41.128 | 41.683 | 48.761 | 48.322 | 37.167 | 36.17 | 37.137 | 38.036 | 36.012 | 33.037 | 8.603 | 32.308 | 27.374 | 36.973 | 31.804 | 1.43 | 20.597 | 29.653 | 22.62 | 10.685 | 22.582 | 24.2 | 25.9 | 23.6 | 24.2 | 27.1 | 26.1 | 14.4 | 10.7 | 12.1 | 17.7 | 13.8 | 9.6 | 9.3 | 6.2 | 6 | 4.5 | 6.4 |
Total Current Liabilities
| 157.989 | 183.96 | 204.099 | 200.574 | 199.203 | 214.896 | 242.875 | 223.07 | 232.821 | 225.897 | 258.546 | 238.784 | 274.538 | 258.489 | 268.967 | 202.427 | 220.025 | 187.049 | 230.806 | 226.479 | 212.718 | 215.321 | 225.526 | 223.681 | 219.129 | 197.753 | 212.419 | 248.207 | 230.807 | 238.694 | 251.135 | 243.427 | 236.658 | 202.454 | 238.09 | 213.242 | 192.116 | 183.828 | 186.093 | 177.958 | 125.275 | 118.686 | 121.409 | 127.373 | 127.272 | 123.941 | 113.556 | 117.55 | 117.949 | 112.39 | 112.289 | 125.837 | 99.154 | 85.869 | 85.923 | 88.149 | 87.007 | 80.778 | 84.835 | 83.415 | 81.656 | 87.402 | 95.308 | 108.857 | 108.129 | 105.469 | 114.538 | 110.201 | 107.984 | 101.163 | 101.385 | 99.052 | 94.173 | 103.984 | 100.014 | 100.263 | 90.201 | 75.869 | 76.508 | 89.308 | 84.039 | 68.934 | 70.83 | 71.736 | 65.379 | 62.268 | 57.836 | 78.218 | 62.425 | 54.242 | 52.785 | 62.204 | 49.493 | 47.397 | 56.247 | 48.926 | 44.369 | 38.857 | 37.2 | 50.5 | 42.4 | 30.5 | 34.8 | 54.2 | 27.3 | 14.5 | 15.8 | 20.4 | 16 | 11.1 | 11.5 | 8.9 | 8.7 | 7.2 | 8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 49.848 | 49.869 | 49.434 | 51.651 | 52.408 | 50.49 | 50.601 | 51.074 | 52.543 | 58.923 | 54.927 | 56.875 | 52.987 | 53.657 | 54.797 | 1.5 | 43.617 | 320.244 | 65.949 | 68.696 | 50.695 | 68.923 | 80 | 107.9 | 117.199 | 69.621 | 116.489 | 111.408 | 87.204 | 55.14 | 135.362 | 137.111 | 148.078 | 163.653 | 243.397 | 111.689 | 99.75 | 110.817 | 199.383 | 174.95 | 28.522 | 29.089 | 29.656 | 30.222 | 30.789 | 31.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.65 | 71.187 | 71.276 | 71.55 | 71.876 | 72.221 | 72.76 | 72.913 | 73.301 | 72.984 | 73.574 | 74.134 | 69.605 | 5.067 | 4.998 | 5.469 | 5.948 | 6.398 | 6.843 | 13.485 | 7.458 | 7.638 | 6.6 | 6.6 | 6.9 | 7.2 | 5.1 | 5.3 | 5 | 3.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 9.7 | 9.7 | 9.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.417 | 26.892 | -15.887 | -18.911 | -21.726 | 19.768 | -19.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.417 | 26.892 | 15.887 | 18.911 | 21.726 | 19.768 | 19.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.6 | 1.7 | 1.1 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 178.092 | 188.393 | 187.977 | 206.18 | 219.201 | 224.104 | 229.617 | 221.823 | 239.693 | 228.548 | 226.686 | 228.457 | 225.313 | 221.664 | 219.623 | 280.089 | 226.598 | 211.91 | 213.427 | 215.205 | 216.467 | 217.485 | 217.879 | 6.039 | 224.591 | 222.641 | 225.276 | 228.962 | 227.288 | 223.148 | 218.769 | 231.095 | 227.372 | 259.92 | 203.807 | 219.699 | 219.675 | 217.384 | 171.188 | 207.853 | 176.592 | 177.124 | 175.036 | 164.082 | 164.135 | 162.842 | 154.513 | 156.553 | 154.977 | 153.625 | 154.901 | 152.215 | 148.165 | 148.29 | 147.836 | 150.521 | 148.261 | 148.012 | 147.862 | 154.876 | 157.081 | 155.778 | 154.238 | 156.241 | 155.37 | 149.636 | 146.884 | 146.48 | 143.767 | 139.429 | 138.403 | 137.192 | 132.683 | 129.501 | 123.464 | 120.514 | 111.686 | 99.148 | 93.929 | 92.302 | 74.829 | 69.706 | 65.299 | 61.743 | 59.335 | 53.515 | 53.679 | 44.77 | 42.793 | 39.317 | 36.554 | 0 | 34.819 | 31.2 | 30.229 | 29.819 | 25.639 | 22.581 | 19.5 | 19.5 | 12 | 13 | 10.3 | 9.9 | 11 | 7.3 | 6.5 | 4.7 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 227.94 | 238.262 | 237.411 | 257.831 | 271.609 | 274.594 | 280.218 | 272.897 | 292.236 | 287.471 | 281.613 | 285.332 | 278.3 | 275.321 | 274.42 | 281.589 | 270.215 | 532.154 | 279.376 | 283.901 | 267.162 | 286.408 | 297.879 | 332.777 | 341.79 | 292.262 | 341.765 | 340.37 | 314.492 | 278.288 | 354.131 | 368.206 | 375.45 | 423.573 | 500.988 | 331.388 | 319.425 | 328.201 | 410.107 | 382.803 | 205.114 | 206.213 | 204.692 | 194.304 | 194.924 | 194.198 | 154.513 | 156.553 | 154.977 | 153.625 | 154.901 | 152.215 | 148.165 | 148.29 | 147.836 | 150.521 | 148.261 | 148.012 | 147.862 | 154.876 | 157.081 | 155.778 | 154.238 | 156.241 | 155.37 | 149.636 | 146.884 | 146.48 | 143.767 | 139.429 | 138.403 | 137.192 | 132.683 | 129.501 | 123.464 | 120.514 | 113.336 | 170.335 | 165.205 | 163.852 | 146.705 | 141.927 | 138.059 | 134.656 | 132.636 | 126.499 | 127.253 | 118.904 | 112.398 | 44.384 | 41.552 | 5.469 | 40.767 | 37.598 | 37.072 | 43.304 | 33.097 | 30.219 | 26.1 | 26.1 | 18.9 | 20.2 | 15.4 | 15.2 | 16 | 11.1 | 6.6 | 6.5 | 1.7 | 1.7 | 1.2 | 0.1 | 9.7 | 9.7 | 9.7 |
Total Liabilities
| 385.929 | 422.222 | 441.51 | 458.405 | 470.812 | 489.49 | 523.093 | 495.967 | 525.057 | 513.368 | 540.159 | 524.116 | 552.838 | 533.81 | 543.387 | 484.016 | 490.24 | 719.203 | 510.182 | 510.38 | 479.88 | 501.729 | 523.405 | 556.458 | 560.919 | 490.015 | 554.184 | 588.577 | 545.299 | 516.982 | 605.266 | 611.633 | 612.108 | 626.027 | 739.078 | 544.63 | 511.541 | 512.029 | 596.2 | 560.761 | 330.389 | 324.899 | 326.101 | 321.677 | 322.196 | 318.139 | 268.069 | 274.103 | 272.926 | 266.015 | 267.19 | 278.052 | 247.319 | 234.159 | 233.759 | 238.67 | 235.268 | 228.79 | 232.697 | 238.291 | 238.737 | 243.18 | 249.546 | 265.098 | 263.499 | 255.105 | 261.422 | 256.681 | 251.751 | 240.592 | 239.788 | 236.244 | 226.856 | 233.485 | 223.478 | 220.777 | 203.537 | 246.204 | 241.713 | 253.16 | 230.744 | 210.861 | 208.889 | 206.392 | 198.015 | 188.767 | 185.089 | 197.122 | 174.823 | 98.626 | 94.337 | 67.673 | 90.26 | 84.995 | 93.319 | 92.23 | 77.466 | 69.076 | 63.3 | 76.6 | 61.3 | 50.7 | 50.2 | 69.4 | 43.3 | 25.6 | 22.4 | 26.9 | 17.7 | 12.8 | 12.7 | 8.9 | 18.4 | 16.9 | 17.7 |
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 | 0.854 | 0.854 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0 |
Common Stock
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 3.248 | 0 | 102.332 | 108.315 | 155.646 | 149.415 | 145.249 | 143.199 | 68.514 | 63.914 | 60.808 | 60.037 | 55.711 | 53.441 | 49.219 | 47.448 | 46.365 | 50.854 | 52.5 | 53.9 | 52.058 | 50.665 | 50.326 | 49.912 | 50.65 | 52.074 | 57.934 | 62.804 | 62.614 | 62.9 | 61.4 | 61.9 | 57.1 | 0 | 52.8 | 50.9 | 50.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.1 |
Retained Earnings
| 358.312 | 467.133 | 478.584 | 477.695 | 473.809 | 487.893 | 516.332 | 507.21 | 483.296 | 483.17 | 508.813 | 501.309 | 479.567 | 459.958 | 452.017 | 441.56 | 430.525 | 435.804 | 639.21 | 636.337 | 629.022 | 611.609 | 606.087 | 597.383 | 574.934 | 573.648 | 561.65 | 550.652 | 542.02 | 542.68 | 536.611 | 522.2 | 497.405 | 558.151 | 549.585 | 518.397 | 495.835 | 475.815 | 468.462 | 438.557 | 413.79 | 394.959 | 391.326 | 374.493 | 351.229 | 333.392 | 330.855 | 321.526 | 305.359 | 297.092 | 290.935 | 288.146 | 309.858 | 312.645 | 309.8 | 303.817 | 292.012 | 282.586 | 283.156 | 279.349 | 269.414 | 264.427 | 268.136 | 312.504 | 299.999 | 292.284 | 280.088 | 265.557 | 292.578 | 283.766 | 273.418 | 251.856 | 227.028 | 208.412 | 196.946 | 181.517 | 159.725 | 144.281 | 134.925 | 125.042 | 109.47 | 99.342 | 98.612 | 93.436 | 83.087 | 77.866 | 81.081 | 77.83 | 69.349 | 65.899 | 69.495 | 68.027 | 60.148 | 57.278 | 60.28 | 55.165 | 47.12 | 45.018 | 47.5 | 46.1 | 36.6 | 28.7 | 25.7 | 17.9 | 10.9 | 7.5 | 7.4 | 4.9 | 1.2 | 0.2 | 1.3 | 1.1 | 0.7 | -0.1 | 0.6 |
Accumulated Other Comprehensive Income/Loss
| -20.549 | -20.77 | -20.712 | -21.07 | -19.765 | -20.271 | -20.018 | -20.397 | -17.344 | -15.62 | -15.747 | -15.634 | -14.338 | -14.332 | -14.828 | -17.379 | -17.765 | -19.863 | -13.238 | -15.673 | -14.016 | -13.323 | -14.649 | -12.229 | -11.634 | -9.713 | -6.804 | -6.88 | -8.447 | -8.896 | -11.433 | -9.726 | -11.757 | -11.536 | -14.013 | -1.116 | 0.6 | -0.374 | 0.871 | 1.408 | 2.575 | 1.836 | 2.033 | 2.342 | 2.262 | 2.516 | 2.818 | 3.013 | 2.509 | 2.904 | 2.643 | 2.442 | 3.201 | 3.164 | 2.906 | 2.415 | 2.178 | 2.285 | 2.275 | 2.108 | 1.826 | 2.015 | 1.992 | 3.841 | 3.854 | 3.941 | 3.738 | 4.267 | 2.998 | 2.755 | 2.728 | 2.776 | 2.764 | 2.391 | 2.237 | 2.897 | 2.698 | 3.26 | 3.555 | 2.479 | 2.195 | 2.333 | 2.086 | 1.406 | 1.311 | 0.521 | 0.176 | -0.01 | 0.141 | -0.587 | -0.467 | -0.353 | -0.343 | -0.516 | -0.25 | -16.3 | -14.408 | -12.596 | -0.2 | -9.1 | -7.8 | -6.7 | -6.1 | -0.6 | -0.4 | -0.2 | -2.8 | -2.5 | -2.2 | -1.8 | -1.4 | -1.1 | -1 | -0.8 | -0.7 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 14.676 | -0 | 0 | -0 | -0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.999 | -0.999 | -0.999 | 0.001 | -0.999 | -0.999 | -0.999 | 0.001 | -0.999 | -0.999 | -0.999 | -0.999 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 76.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.3 | 14.408 | 12.596 | 0.1 | 9.1 | 7.8 | 6.7 | 60 | 0.3 | 0.2 | 0.1 | 52.5 | 51.7 | 51.3 | 51 | 50.8 | 50.7 | 42.5 | 8.2 | 1.5 |
Total Shareholders Equity
| 337.764 | 446.364 | 457.873 | 456.626 | 454.045 | 467.623 | 496.315 | 486.814 | 465.953 | 467.551 | 493.067 | 485.676 | 465.23 | 445.627 | 437.19 | 424.182 | 412.761 | 415.942 | 625.973 | 620.665 | 615.007 | 598.287 | 591.439 | 585.155 | 563.301 | 563.936 | 554.847 | 543.773 | 533.574 | 533.785 | 525.179 | 512.475 | 485.649 | 546.616 | 550.249 | 517.282 | 496.436 | 475.442 | 469.119 | 439.966 | 416.366 | 396.796 | 393.36 | 376.836 | 353.492 | 335.909 | 333.674 | 324.54 | 307.869 | 299.997 | 293.579 | 290.589 | 313.06 | 315.81 | 312.707 | 306.233 | 294.191 | 284.872 | 285.432 | 281.458 | 271.241 | 266.443 | 270.129 | 316.346 | 303.854 | 296.226 | 283.827 | 269.825 | 295.577 | 289.769 | 352.518 | 356.964 | 338.107 | 366.449 | 348.598 | 329.663 | 305.622 | 216.055 | 202.394 | 188.329 | 171.702 | 157.386 | 154.139 | 144.061 | 131.846 | 124.752 | 132.111 | 130.315 | 123.39 | 117.37 | 119.693 | 118 | 109.717 | 107.412 | 112.104 | 113.099 | 110.778 | 108.486 | 111.2 | 108.4 | 99.4 | 86.7 | 80.5 | 71.3 | 62.5 | 58.8 | 58 | 55 | 51.2 | 50.3 | 51.6 | 51.6 | 43.1 | 8.2 | 8.5 |
Total Equity
| 337.764 | 446.364 | 457.873 | 456.626 | 454.045 | 467.623 | 496.315 | 486.814 | 465.953 | 467.551 | 493.067 | 485.676 | 465.23 | 445.627 | 437.19 | 424.182 | 412.761 | 415.942 | 625.973 | 620.665 | 615.007 | 598.287 | 591.439 | 585.155 | 563.301 | 563.936 | 554.847 | 543.773 | 533.574 | 533.785 | 525.179 | 512.475 | 485.649 | 546.616 | 550.249 | 517.282 | 496.436 | 475.442 | 469.119 | 439.966 | 416.366 | 396.796 | 393.36 | 376.836 | 353.492 | 335.909 | 333.674 | 324.54 | 307.869 | 299.997 | 293.579 | 290.589 | 313.06 | 315.81 | 312.707 | 306.233 | 294.191 | 284.872 | 285.432 | 281.458 | 271.241 | 266.443 | 270.129 | 316.346 | 303.854 | 296.226 | 283.827 | 269.825 | 295.577 | 289.769 | 352.518 | 356.964 | 338.107 | 366.449 | 348.598 | 329.663 | 305.622 | 216.055 | 202.394 | 188.329 | 171.702 | 157.386 | 154.139 | 144.061 | 131.846 | 124.752 | 132.111 | 130.315 | 123.39 | 117.37 | 119.693 | 154.135 | 109.717 | 107.412 | 112.104 | 113.099 | 110.778 | 108.486 | 111.2 | 108.4 | 99.4 | 86.7 | 80.5 | 71.3 | 62.5 | 58.8 | 58 | 55 | 51.2 | 50.3 | 51.6 | 51.6 | 43.1 | 8.2 | 8.5 |
Total Liabilities & Shareholders Equity
| 723.693 | 868.586 | 899.383 | 915.031 | 924.857 | 957.113 | 1,019.408 | 982.781 | 991.01 | 980.919 | 1,033.226 | 1,009.792 | 1,018.068 | 979.437 | 980.577 | 908.198 | 903.001 | 1,135.145 | 1,136.155 | 1,131.045 | 1,094.887 | 1,100.016 | 1,114.844 | 1,141.613 | 1,124.22 | 1,053.951 | 1,109.031 | 1,132.35 | 1,078.873 | 1,050.767 | 1,130.445 | 1,124.108 | 1,097.757 | 1,172.643 | 1,289.327 | 1,061.912 | 1,007.977 | 987.471 | 1,065.319 | 1,000.727 | 746.755 | 721.695 | 719.461 | 698.513 | 675.688 | 654.048 | 601.743 | 598.643 | 580.795 | 566.012 | 560.769 | 568.641 | 560.379 | 549.969 | 546.466 | 544.903 | 529.459 | 513.662 | 518.129 | 519.749 | 509.978 | 509.623 | 519.675 | 581.444 | 567.353 | 551.331 | 545.249 | 526.506 | 547.328 | 530.361 | 592.306 | 593.208 | 564.963 | 599.934 | 572.076 | 550.44 | 509.159 | 462.259 | 444.107 | 441.489 | 402.446 | 368.247 | 363.028 | 350.453 | 329.861 | 313.519 | 317.2 | 327.437 | 298.213 | 215.996 | 214.03 | 221.808 | 199.977 | 192.407 | 205.423 | 205.329 | 188.244 | 177.562 | 174.5 | 185 | 160.7 | 137.4 | 130.7 | 140.7 | 105.8 | 84.4 | 80.4 | 81.9 | 68.9 | 63.1 | 64.3 | 60.5 | 61.5 | 25.1 | 26.2 |