Trex Company, Inc.
NYSE:TREX
72.76 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.838 | 1.172 | 3.053 | 1.959 | 4.644 | 4.226 | 3.916 | 12.325 | 5.885 | 16.648 | 115.188 | 141.053 | 54.042 | 5.47 | 8.221 | 121.701 | 20.081 | 12.237 | 5.339 | 148.833 | 133.282 | 106.084 | 7.907 | 105.699 | 107.313 | 2.901 | 2.699 | 30.514 | 25.541 | 8.576 | 1.767 | 18.664 | 22.937 | 2.553 | 3.804 | 5.995 | 2.532 | 4.149 | 2.556 | 9.544 | 3.841 | 5.572 | 3.729 | 3.772 | 19.583 | 15.583 | 1.902 | 2.159 | 2.5 | 50.571 | 4.831 | 4.526 | 50.216 | 19.416 | 12.014 | 27.27 | 43.15 | 22.258 | 5.615 | 19.514 | 39.791 | 46.367 | 19.548 | 23.189 | 42.757 | 17.675 | 0.066 | 0.066 | 19.746 | 5.937 | 0.886 | 0.672 | 2.235 | 7.552 | 1.603 | 1.931 | 14.705 | 8.814 | 0.362 | 23.925 | 61.857 | 38.888 | 22.516 | 8.151 | 28.003 | 21.629 | 33.64 | 14.893 | 29.948 | 5.729 | 0 | 141.053 | 0 | 0 | 0 | 0 | 0 | 0 | 1.895 | 0 | 0.3 | 0.4 | 3.4 | 1.2 |
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 |
Cash and Short Term Investments
| 12.838 | 1.172 | 3.053 | 1.959 | 4.644 | 4.226 | 3.916 | 12.325 | 5.885 | 16.648 | 115.188 | 141.053 | 54.042 | 5.47 | 8.221 | 121.701 | 20.081 | 12.237 | 5.339 | 148.833 | 133.282 | 106.084 | 7.907 | 105.699 | 107.313 | 2.901 | 2.699 | 30.514 | 25.541 | 8.576 | 1.767 | 18.664 | 22.937 | 2.553 | 3.804 | 5.995 | 2.532 | 4.149 | 2.556 | 9.544 | 3.841 | 5.572 | 3.729 | 3.772 | 19.583 | 15.583 | 1.902 | 2.159 | 2.5 | 50.571 | 4.831 | 4.526 | 50.216 | 19.416 | 12.014 | 27.27 | 43.15 | 22.258 | 5.615 | 19.514 | 39.791 | 46.367 | 19.548 | 23.189 | 42.757 | 17.675 | 0.066 | 0.066 | 19.746 | 5.937 | 0.886 | 0.672 | 2.235 | 7.552 | 1.603 | 1.931 | 14.705 | 8.814 | 0.362 | 23.925 | 61.857 | 38.888 | 22.516 | 8.151 | 28.003 | 21.629 | 33.64 | 14.893 | 29.948 | 5.729 | 0 | 141.053 | 0 | 0 | 0 | 0 | 0 | 0 | 1.895 | 0 | 0.3 | 0.4 | 3.4 | 1.2 |
Net Receivables
| 140.06 | 270.037 | 373.47 | 50.747 | 200.909 | 266.808 | 302.071 | 98.057 | 94.235 | 186.883 | 210.54 | 151.096 | 275.654 | 285.395 | 318.922 | 106.748 | 264.531 | 259.831 | 250.275 | 78.462 | 124.953 | 117.909 | 229.071 | 91.163 | 99.377 | 182.995 | 206.525 | 75.402 | 75.508 | 129.881 | 171.288 | 48.039 | 45.806 | 95.654 | 156.325 | 47.386 | 80.396 | 124.465 | 136.993 | 36.391 | 44.977 | 60.093 | 116.47 | 37.722 | 25.03 | 51.768 | 117.899 | 26.977 | 33.476 | 49.449 | 103.709 | 29.514 | 14.659 | 47.044 | 53.032 | 53.402 | 13.106 | 54.01 | 72.232 | 39.204 | 15.162 | 38.003 | 20.189 | 16.109 | 21.709 | 37.757 | 65.601 | 8.964 | 34.665 | 45.964 | 75.759 | 24.62 | 23.231 | 38.173 | 53.941 | 20.661 | 13.648 | 33.384 | 68.825 | 21.964 | 12.752 | 31.228 | 31.869 | 5.829 | 13.088 | 21.947 | 13.913 | 0.84 | 12.098 | 15.335 | 11.278 | 3.644 | 5.308 | 8.303 | 27.325 | 10.582 | 5.696 | 5.153 | 4.716 | 1.3 | 4.3 | 4.4 | 4.7 | 0 |
Inventory
| 187.935 | 148.858 | 123.885 | 107.089 | 60.384 | 74.007 | 127.784 | 141.355 | 132.115 | 100.872 | 98.176 | 83.753 | 73.636 | 77.232 | 75.012 | 68.238 | 51.581 | 49.649 | 58.716 | 56.106 | 43.923 | 42.919 | 50.156 | 57.801 | 35.451 | 36.188 | 42.453 | 34.524 | 26.029 | 26.941 | 30.109 | 28.546 | 16.507 | 18.756 | 25.66 | 23.104 | 16.955 | 18.626 | 22.92 | 23.747 | 14.639 | 21.055 | 30.213 | 22.428 | 11.177 | 14.963 | 15.034 | 17.521 | 8.601 | 13.438 | 18.665 | 28.896 | 32.993 | 39.036 | 39.606 | 29.021 | 57.228 | 50.907 | 52.031 | 45.485 | 37.676 | 40.078 | 61.135 | 69.397 | 49.052 | 56.151 | 66.092 | 92.569 | 73.643 | 79.676 | 90.782 | 111.434 | 77.97 | 51.387 | 49.648 | 56.726 | 51.957 | 47.861 | 38.806 | 44.357 | 21.908 | 18.73 | 30.27 | 45.95 | 27.533 | 15.981 | 12.494 | 22.429 | 7.885 | 9.574 | 14.257 | 33.168 | 32.002 | 28.006 | 21.556 | 23.017 | 12.519 | 5.945 | 5.219 | 8.7 | 3.2 | 2.2 | 3.1 | 6 |
Other Current Assets
| 11.885 | 13.747 | 12.958 | 12.459 | 0.271 | 24.403 | 25.712 | 35.105 | 0.753 | 0.473 | 0.659 | 0.576 | 0.493 | 0.213 | 0.287 | 1.323 | 0.3 | 0.605 | 0.648 | 0.35 | 0.302 | 0.461 | 0.504 | 1.245 | 2.416 | 0.806 | 15.61 | 0.864 | 1.893 | 0.168 | 0.167 | 10.4 | 1.394 | 0.7 | 14.842 | 22.545 | 14.739 | 11.905 | 11.408 | 15.559 | 12.776 | 15.368 | 12.114 | 12.258 | 5.615 | 5.564 | 5.175 | 5.98 | 1.68 | 47.535 | 26.681 | 39.118 | 2.819 | 3.81 | 2.532 | 2.543 | 1.825 | 1.843 | 2.052 | 2.368 | 4.672 | 6.098 | 6.529 | 21.096 | 19.257 | 19.163 | 18.636 | 18.624 | 14.089 | 6.7 | 5.841 | 6.381 | 6.027 | 5.601 | 6.646 | 5.461 | 5.279 | 9.671 | 16.713 | 28.593 | 6.768 | 5.158 | 3.315 | 4.068 | 4.217 | 4.226 | 4.133 | 3.664 | 3.466 | 4.431 | 5.113 | 3.252 | 1.101 | 0.915 | 0.978 | 1.167 | 1.715 | 1.548 | 1.024 | 1.4 | 0.3 | 0.4 | 1.2 | 0.7 |
Total Current Assets
| 352.718 | 433.814 | 513.366 | 172.254 | 273.067 | 369.444 | 459.483 | 286.842 | 245.4 | 319.249 | 437.162 | 401.054 | 413.02 | 376.951 | 410.082 | 321.997 | 342.9 | 331.084 | 321.879 | 303.204 | 307.845 | 286.163 | 291.285 | 270.225 | 248.785 | 228.356 | 267.287 | 148.798 | 132.883 | 168.073 | 207.235 | 105.649 | 99.287 | 130.296 | 200.631 | 99.03 | 114.622 | 159.145 | 173.877 | 85.241 | 76.233 | 102.088 | 162.526 | 76.18 | 61.405 | 87.878 | 140.01 | 52.637 | 46.257 | 160.993 | 153.886 | 102.054 | 100.687 | 109.306 | 107.184 | 112.236 | 115.309 | 129.018 | 131.93 | 106.571 | 97.301 | 130.546 | 107.401 | 129.791 | 132.775 | 130.746 | 150.395 | 120.223 | 142.143 | 138.277 | 173.268 | 143.107 | 109.463 | 102.713 | 111.838 | 84.779 | 90.512 | 99.73 | 124.706 | 118.839 | 103.285 | 94.004 | 87.97 | 63.998 | 72.841 | 63.783 | 64.18 | 41.826 | 53.397 | 35.069 | 30.648 | 40.064 | 38.411 | 37.224 | 49.859 | 34.766 | 19.93 | 12.646 | 12.854 | 11.4 | 8.1 | 7.4 | 12.4 | 7.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 889.022 | 812.015 | 755.003 | 735.635 | 698.321 | 674.755 | 648.157 | 620.883 | 571.292 | 541.645 | 510.004 | 494.936 | 461.111 | 442.914 | 411.839 | 370.919 | 297.575 | 261.835 | 231.428 | 211.349 | 185.21 | 172.183 | 166.743 | 117.144 | 108.233 | 107.652 | 105.035 | 103.11 | 102.788 | 101.62 | 103.608 | 103.286 | 98.836 | 98.943 | 99.756 | 100.924 | 105.944 | 105.53 | 104.163 | 98.716 | 98.199 | 98.257 | 100.278 | 100.783 | 100.425 | 100.955 | 102.246 | 104.425 | 106.512 | 109.83 | 112.214 | 115.212 | 119.169 | 122.509 | 124.48 | 126.857 | 127.834 | 130.825 | 134.445 | 137.027 | 140.425 | 168.712 | 172.521 | 176.336 | 181.315 | 186.014 | 190.504 | 193.944 | 203.166 | 205.361 | 204.16 | 198.525 | 190.628 | 188.039 | 188.579 | 191.21 | 193.268 | 189.838 | 170.462 | 158.389 | 143.7 | 139.735 | 136.702 | 138.062 | 137.633 | 135.385 | 133.75 | 133.57 | 132.8 | 133.448 | 135.786 | 137.223 | 137.33 | 130.677 | 121.915 | 113.635 | 95.688 | 81.039 | 63.232 | 59.5 | 53.5 | 48.1 | 41.1 | 33.9 |
Goodwill
| 14.2 | 14.2 | 14.2 | 14.2 | 14.167 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.216 | 68.451 | 67.156 | 67.26 | 68.465 | 68.5 | 68.5 | 68.48 | 68.484 | 68.461 | 68.461 | 68.461 | 68.461 | 68.461 | 68.501 | 68.461 | 68.461 | 68.461 | 10.523 | 10.523 | 10.523 | 10.523 | 10.523 | 10.524 | 10.526 | 10.528 | 10.53 | 10.532 | 10.534 | 10.536 | 10.538 | 10.539 | 10.542 | 10.544 | 10.546 | 10.548 | 0 | 0 | 0 | 0 | 10.558 | 10.56 | 10.562 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 0 | 6.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5.186 | 3.7 | 3.858 | 3.963 | 4.1 | 4.2 | 4.3 | 4.4 | 4.487 | 4.591 | 4.7 | 4.8 | 4.851 | 5 | 5.1 | 5.2 | 5.27 | 5.375 | 5.5 | 5.6 | 5.728 | 5.833 | 5.938 | 6.042 | 6.147 | 6.62 | 1.633 | 2.858 | 4.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 7.013 | 7.19 | 7.367 | 7.544 | 7.72 | 7.792 | 8.022 | 8.3 | 8.7 | 8.9 | 9.1 | 9 |
Goodwill and Intangible Assets
| 19.386 | 17.953 | 18.058 | 18.163 | 18.267 | 18.372 | 18.477 | 18.582 | 18.687 | 18.791 | 18.896 | 19.001 | 73.351 | 73.456 | 73.56 | 73.665 | 73.77 | 73.875 | 73.98 | 74.084 | 74.189 | 74.294 | 74.399 | 74.503 | 74.608 | 75.121 | 70.094 | 71.319 | 72.544 | 10.523 | 10.523 | 10.523 | 10.523 | 10.523 | 10.524 | 10.526 | 10.528 | 10.53 | 10.532 | 10.534 | 10.536 | 10.538 | 10.539 | 10.542 | 10.544 | 10.546 | 10.548 | 10.55 | 10.552 | 10.554 | 10.556 | 10.558 | 10.56 | 10.562 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 6.837 | 7.013 | 7.19 | 7.367 | 7.544 | 7.72 | 7.792 | 8.022 | 8.3 | 8.7 | 8.9 | 9.1 | 9 |
Long Term Investments
| 0 | -67.226 | -67.226 | 0 | -68.224 | -68.224 | 0 | -25.157 | 0 | -43.967 | -43.967 | -43.967 | -22.956 | -22.956 | -22.956 | 0 | -9.831 | -9.831 | -9.831 | 0 | -2.125 | -2.125 | -2.125 | 0 | -1.286 | -1.286 | -1.286 | 0 | -0.894 | -0.894 | -0.894 | 0 | -9.136 | -9.136 | -9.136 | 0 | -9.86 | -9.86 | -9.271 | 0 | -9.497 | -9.497 | -9.145 | 0 | -3.874 | -3.858 | -3.837 | 0 | -0.124 | -0.124 | -0.124 | 0 | -0.949 | -0.949 | -0.949 | 0 | -0.485 | -0.485 | -0.485 | 0 | -2.141 | -2.141 | -2.538 | 0 | -16.007 | -16.007 | -16.007 | 0 | -10.653 | -2.839 | -3.231 | 0 | -2.543 | -1.802 | -1.216 | 0 | -1.655 | -1.629 | -2.052 | 0 | -2.471 | -2.453 | -1.981 | 0 | -2.574 | -2.256 | -2.042 | 0 | -1.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 67.226 | 67.226 | 67.226 | 24.645 | 68.224 | 68.224 | 68.224 | 25.157 | 43.967 | 43.967 | 43.967 | 43.967 | 22.956 | 22.956 | 22.956 | 0 | 9.831 | 9.831 | 9.831 | 0 | 2.125 | 2.125 | 2.125 | 0 | 1.286 | 1.286 | 1.286 | 0 | 0.894 | 0.894 | 0.894 | 0 | 9.136 | 9.136 | 9.136 | 0 | 9.86 | 9.86 | 9.271 | 0 | 9.497 | 9.497 | 9.145 | 0 | 3.874 | 3.858 | 3.837 | 0 | 0.124 | 0.124 | 0.124 | 0 | 0.949 | 0.949 | 0.949 | 0 | 0.485 | 0.485 | 0.485 | 0 | 2.141 | 2.141 | 2.538 | 0 | 16.007 | 16.007 | 16.007 | 0 | 10.653 | 2.839 | 3.231 | 0 | 2.543 | 1.802 | 1.216 | 0 | 1.655 | 1.629 | 2.052 | 0 | 2.471 | 2.453 | 1.981 | 0 | 2.574 | 2.256 | 2.042 | 0 | 1.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -61.132 | 6.152 | 6.531 | 6.833 | 7.157 | 7.244 | -61.22 | 7.398 | -37.448 | 7.609 | 6.334 | 5.33 | 5.969 | 5.499 | 4.809 | 3.911 | 3.99 | 4.196 | 3.569 | 3.602 | 3.526 | 3.558 | 3.218 | 3.25 | 3.283 | 3.316 | 2.968 | 3 | 2.981 | 2.313 | 1.94 | 1.972 | 2.005 | 2.037 | 1.784 | 1.518 | 1.537 | 1.559 | 1.311 | 1.333 | 0.897 | 0.897 | 0.652 | 0.652 | 1.081 | 1.195 | 0.97 | 1.003 | 1.104 | 1.205 | 0.969 | 0.266 | 0.953 | 1.253 | 1.578 | 1.885 | 2.198 | 2.521 | 5.403 | 6.024 | 5.831 | 6.788 | 6.917 | 7.557 | 7.869 | 8.394 | 8.502 | 7.722 | 6.805 | 7.663 | 3.876 | 3.848 | 3.547 | 3.672 | 3.686 | 3.443 | 3.203 | 2.809 | 3.231 | 2.986 | 2.012 | 2.052 | 1.429 | 1.558 | 1.615 | 1.698 | 1.165 | 1.323 | 1.522 | 1.544 | 0.438 | 0.513 | 0.5 | 0.5 | 0.65 | 0.65 | 0.574 | 0.667 | 0.179 | 0.1 | 0 | 0 | 0.2 | 0.8 |
Total Non-Current Assets
| 914.502 | 836.12 | 779.592 | 785.276 | 723.745 | 700.371 | 673.638 | 646.863 | 596.498 | 568.045 | 535.234 | 519.267 | 540.431 | 521.869 | 490.208 | 448.495 | 375.335 | 339.906 | 308.977 | 289.035 | 262.925 | 250.035 | 244.36 | 194.897 | 186.124 | 186.089 | 178.097 | 177.429 | 178.313 | 114.456 | 116.071 | 115.781 | 111.364 | 111.503 | 112.064 | 112.968 | 118.009 | 117.619 | 116.006 | 110.583 | 109.632 | 109.692 | 111.469 | 111.977 | 112.05 | 112.696 | 113.764 | 115.978 | 118.168 | 121.589 | 123.739 | 126.036 | 130.682 | 134.324 | 132.895 | 135.579 | 136.869 | 140.183 | 146.685 | 149.888 | 153.093 | 182.337 | 186.275 | 190.73 | 196.021 | 201.245 | 205.843 | 208.503 | 216.808 | 219.861 | 214.873 | 209.21 | 201.012 | 198.548 | 199.102 | 201.49 | 203.308 | 199.484 | 180.53 | 168.212 | 152.549 | 148.624 | 144.968 | 146.457 | 146.085 | 143.92 | 141.752 | 141.73 | 141.159 | 141.829 | 143.061 | 144.573 | 144.843 | 138.367 | 129.932 | 121.829 | 103.982 | 89.498 | 71.433 | 67.9 | 62.2 | 57 | 50.4 | 43.7 |
Total Assets
| 1,267.22 | 1,269.934 | 1,292.958 | 957.53 | 996.812 | 1,069.815 | 1,133.121 | 933.705 | 841.898 | 887.294 | 972.396 | 920.321 | 953.451 | 898.82 | 900.29 | 770.492 | 718.235 | 670.99 | 630.856 | 592.239 | 570.77 | 536.198 | 535.645 | 465.122 | 434.909 | 414.445 | 445.384 | 326.227 | 311.196 | 282.529 | 323.306 | 221.43 | 210.651 | 241.799 | 312.695 | 211.998 | 232.631 | 276.764 | 289.883 | 195.824 | 185.865 | 211.78 | 273.995 | 188.157 | 173.455 | 200.574 | 253.774 | 168.615 | 164.425 | 282.582 | 277.625 | 228.09 | 231.369 | 243.63 | 240.079 | 247.815 | 252.178 | 269.201 | 278.615 | 256.459 | 250.394 | 312.883 | 293.676 | 320.521 | 328.796 | 331.991 | 356.238 | 328.726 | 358.951 | 358.138 | 388.141 | 352.317 | 310.475 | 301.261 | 310.94 | 286.269 | 293.82 | 299.214 | 305.236 | 287.051 | 255.834 | 242.628 | 232.938 | 210.455 | 218.926 | 207.703 | 205.932 | 183.556 | 194.556 | 176.898 | 173.709 | 184.637 | 183.254 | 175.591 | 179.791 | 156.595 | 123.912 | 102.144 | 84.287 | 79.3 | 70.3 | 64.4 | 62.8 | 51.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 61.48 | 59.267 | 49.35 | 23.963 | 31.795 | 32.228 | 23.136 | 19.935 | 21.88 | 57.825 | 61.707 | 24.861 | 45.415 | 42.876 | 39.167 | 38.622 | 33.345 | 28.135 | 28.917 | 15.227 | 24.641 | 27.307 | 23.528 | 31.084 | 18.198 | 24.817 | 23.723 | 9.953 | 15.96 | 15.137 | 13.643 | 10.767 | 10.974 | 17.573 | 17.067 | 17.733 | 10.146 | 19.946 | 12.785 | 20.05 | 12.864 | 19.474 | 10.999 | 14.891 | 6.673 | 15.02 | 13.035 | 11.161 | 9.704 | 13.584 | 11.908 | 11.892 | 9.954 | 15.011 | 17.232 | 15.107 | 11.243 | 17.07 | 21.458 | 16.514 | 10.239 | 21.444 | 13.892 | 15.427 | 10.766 | 14.898 | 21.995 | 19.776 | 16.297 | 24.048 | 37.453 | 40.248 | 23.908 | 20.856 | 27.117 | 14.405 | 19.745 | 30.015 | 22.016 | 16.392 | 7.152 | 7.019 | 7.919 | 10.211 | 15.252 | 11.673 | 13.641 | 10.056 | 14.192 | 7.67 | 8.73 | 9.495 | 10.449 | 8.496 | 9.679 | 17.082 | 10.859 | 9.635 | 5.823 | 6.4 | 3.7 | 3.5 | 6 | 2.6 |
Short Term Debt
| 70 | 72.847 | 230.629 | 13.163 | 63.909 | 206 | 369.5 | 222 | 83.596 | 7.646 | 7.504 | 7.066 | 7.221 | 56.823 | 143.13 | 6.708 | 7.961 | 7.306 | 35.611 | 7.079 | 6.961 | 6.857 | 41.859 | 54.31 | 49.937 | 8.5 | 84.5 | 45.83 | 44.093 | 0 | 77 | 37.467 | 0 | 43 | 141.5 | 7 | 48.5 | 37.5 | 84 | 17.617 | 3 | 35 | 80 | 19.975 | 0 | 0 | 72 | 5 | 2 | 116.875 | 125.85 | 86.425 | 84.265 | 86.887 | 84.564 | 0.59 | 0.579 | 0.567 | 28.556 | 0.545 | 1.376 | 1.348 | 1.321 | 1.293 | 1.267 | 1.241 | 22.946 | 1.198 | 35.716 | 1.153 | 87.521 | 53.247 | 12.293 | 9.074 | 19.063 | 13.101 | 9.007 | 8.993 | 11.686 | 8.932 | 8.942 | 16.918 | 0.905 | 0.886 | 0.888 | 0.873 | 0.857 | 0.795 | 0.892 | 0.909 | 56.783 | 25.759 | 25.662 | 74.002 | 14.313 | 0.697 | 0.602 | 10.969 | 1.685 | 6.1 | 0.4 | 6.8 | 7.6 | 0 |
Tax Payables
| 0 | 9.134 | 24.104 | 0 | 3.111 | 15.848 | 3.863 | 0 | 7.85 | 2.715 | 22.441 | 0 | 14.05 | 0.414 | 7.193 | 0 | 2.696 | 19.069 | 9.688 | 0 | 0 | 0 | 6.138 | 0 | 2.414 | 3.81 | 0 | 0 | 3.674 | 5.882 | 9.167 | 0 | 3.352 | 6.053 | 7.104 | 0 | 0 | 6.325 | 4.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 0 | 0 | 0 | 0 | 2.966 | 0 | 3.493 | 3.955 | 4.576 | 0 | 0.726 | 1.202 | 5.181 | 0.114 | 3.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 9.134 | 24.104 | 0 | 81.554 | 78.72 | 0 | 68.224 | 1.213 | 1.535 | 2.151 | 1.436 | 2.5 | 1.581 | 2.275 | 2.418 | 4.677 | 5.52 | 5.357 | 3.721 | 3.527 | 4.392 | 3.469 | 2.57 | 3.186 | 3.313 | 0 | 3.072 | 2.306 | 0 | 34.564 | 0.894 | 0 | 33.3 | 28.976 | 9.136 | 27.719 | 34.162 | 26.843 | 9.271 | 30.04 | 25.863 | 22.323 | 9.497 | 0 | 0 | 17.131 | 3.792 | 0 | 0 | 0 | 0.124 | 0 | 0 | 0 | 1.004 | 0 | 0 | 20.804 | 0.485 | 0 | 0 | 0 | 15.578 | 0 | 0 | 0 | 16.007 | 0 | 0 | 0 | 3.18 | 0 | 25.182 | 0 | 1.711 | 0 | 0 | 13.05 | 2.975 | 15.819 | 12.667 | 13.697 | 2.169 | 4.618 | 3.735 | 3.56 | 2.269 | 6.211 | 3.805 | 1.534 | 43.967 | 1.156 | 1.909 | 5.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 119.738 | 103.153 | 65.108 | 53.936 | 5.048 | 5.849 | 55.129 | -19.56 | 73.986 | 71.817 | 71.658 | 55.339 | 100.872 | 70.276 | 51.053 | 58.605 | 64.126 | 70.808 | 47.065 | 52.643 | 52.395 | 42.913 | 37.719 | 4.811 | 4.521 | 49.078 | 43.322 | 3.654 | 3.959 | 42.196 | 2.469 | 2.257 | 37.954 | 2.99 | 3.626 | 26.58 | 2.573 | 2.488 | 2.846 | 2.516 | 2.735 | 3.306 | 3.155 | 2.823 | 32.051 | 27.526 | 3.72 | 22.526 | 27.295 | 26.944 | 21.621 | 22.187 | 17.326 | 20.484 | 19.632 | 29.478 | 27.374 | 29.685 | 0.485 | 28.382 | 28.573 | 32.325 | 22.5 | 18.971 | 32.659 | 37.331 | 44.51 | 26.66 | 38.224 | 19.351 | 21.513 | 16.873 | 21.651 | 0.71 | 18.553 | 15.803 | 12.509 | 13.927 | 2.966 | 12.129 | 3.493 | 3.955 | 4.576 | 1.117 | 1.792 | 2.287 | 6.201 | 4.572 | 3.843 | 2.673 | 3.414 | -42.373 | 1.075 | 2.192 | 1.136 | 3.291 | 5.826 | 4.183 | 5.983 | 3 | 4.1 | 2 | 1.7 | 8.5 |
Total Current Liabilities
| 251.218 | 244.401 | 369.191 | 91.062 | 182.306 | 322.797 | 447.765 | 290.599 | 180.675 | 138.823 | 143.02 | 88.702 | 156.008 | 171.556 | 235.625 | 106.353 | 110.109 | 111.769 | 116.95 | 78.67 | 87.524 | 81.469 | 106.575 | 92.775 | 75.842 | 85.708 | 151.545 | 62.509 | 66.318 | 57.333 | 127.676 | 51.385 | 48.928 | 96.863 | 191.169 | 60.449 | 88.938 | 94.096 | 126.474 | 49.454 | 48.639 | 83.643 | 116.477 | 47.186 | 38.724 | 42.546 | 105.886 | 42.479 | 38.999 | 157.403 | 159.379 | 120.628 | 111.545 | 122.382 | 121.428 | 46.179 | 39.196 | 47.322 | 71.303 | 45.926 | 40.188 | 55.117 | 37.713 | 51.269 | 44.692 | 53.47 | 89.451 | 63.641 | 90.237 | 44.552 | 146.487 | 113.548 | 57.852 | 55.822 | 64.733 | 45.02 | 41.261 | 52.935 | 49.718 | 40.428 | 35.406 | 40.559 | 27.097 | 14.383 | 22.55 | 18.568 | 24.259 | 17.692 | 25.138 | 15.057 | 70.461 | 36.848 | 38.342 | 86.599 | 31.111 | 21.07 | 17.287 | 24.787 | 13.491 | 15.5 | 8.2 | 12.3 | 15.3 | 11.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26.782 | 28.322 | 17.602 | 18.84 | 20.197 | 21.916 | 23.318 | 23.974 | 27.909 | 29.239 | 30.672 | 28.263 | 29.716 | 31.441 | 27.42 | 28.579 | 30.182 | 30.776 | 32.44 | 34.242 | 35.662 | 37.056 | 38.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.101 | 0 | 0 | 0 | 21.389 | 0 | 0 | 0 | 31.452 | 0 | 0 | 0 | 14.134 | 0 | 0 | 0 | 7.586 | 0 | 0 | 0 | 84.193 | 82.219 | 80.24 | 78.438 | 76.634 | 79.204 | 102.791 | 101.498 | 130.441 | 130.77 | 131.096 | 131.454 | 131.73 | 97.5 | 119.837 | 51.096 | 51.39 | 51.676 | 51.955 | 60.233 | 60.505 | 60.778 | 61.029 | 69.285 | 69.565 | 44.778 | 37.023 | 53.254 | 55.692 | 53.697 | 53.917 | 56.868 | 57.174 | 57.476 | 57.7 | 6.354 | 60.335 | 57.235 | 6.109 | 67.045 | 60.702 | 33.692 | 10.612 | 10.722 | 10.8 | 10.9 | 4.5 | 26.9 | 27 |
Deferred Revenue Non-Current
| -67.226 | -0 | 0 | 0 | 17.874 | 21.793 | 0 | 0 | 0 | 22.23 | 0 | 22.795 | 0 | 0 | 0 | 0 | 0 | 18.951 | 0 | 20.317 | 21.894 | 23.936 | 24.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.597 | 0 | 0 | 0 | 3.708 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 7.353 | 0 | 0 | 0 | 2.819 | 0 | 0 | 0 | 3.614 | 0 | 12.068 | 3.86 | 1.925 | 1.637 | 0 | 0 | 15.068 | 0 | 0 | 0 | 15.763 | 0 | 0 | 0 | 17.217 | 0 | 0 | 0 | 15.158 | 0 | 0 | 0 | 15.808 | 0 | 0 | 0 | 13.174 | 0 | -3.013 | -2.731 | 9.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 67.226 | 67.226 | 67.226 | 97.084 | 68.224 | 68.224 | 68.224 | 68.224 | 43.967 | 43.967 | 43.967 | 43.967 | 22.956 | 22.956 | 22.956 | 22.956 | 9.831 | 9.831 | 9.831 | 9.831 | 2.125 | 2.125 | 2.125 | 2.125 | 1.286 | 1.286 | 1.286 | 1.286 | 0.894 | 0.894 | 0.894 | 0.894 | 4.597 | 4.597 | 4.597 | 4.597 | 3.708 | 3.708 | 3.708 | 3.708 | 0.36 | 0.36 | 0.36 | 0.36 | 4.444 | 7.073 | 7.161 | 7.353 | 2.819 | 2.819 | 2.819 | 2.819 | 3.791 | 3.791 | 3.791 | 3.614 | 1.925 | 1.925 | 1.925 | 1.925 | 3.531 | 3.531 | 2.028 | 15.068 | 15.798 | 15.794 | 15.719 | 15.763 | 5.089 | 15.906 | 16.187 | 17.217 | 17.697 | 15.342 | 15.636 | 15.158 | 16.661 | 15.534 | 16.231 | 15.808 | 15.239 | 14.633 | 13.457 | 13.174 | 13.274 | 14.021 | 10.45 | 9.915 | 9.306 | 8.328 | 8.249 | 7.8 | 6.354 | 6.284 | 5.636 | 5.782 | 4.997 | 4.052 | 3.571 | 3.5 | 2.8 | 2.6 | 0 | 0 |
Other Non-Current Liabilities
| 101.316 | 35.085 | 34.793 | 33.873 | 16.56 | 11.56 | 33.637 | 32.559 | 32.809 | 11.56 | 33.672 | 11.56 | 23.962 | 24.091 | 24.145 | 24.073 | 24.049 | 0.002 | 19.912 | 0.004 | 0.015 | 0.079 | 0.09 | 27.259 | 29.127 | 29.452 | 30.695 | 31.182 | 32.409 | 33.615 | 33.802 | 34.99 | 36.607 | 28.067 | 29.381 | 3.791 | 31.985 | 27.47 | 28.162 | 4.18 | 29.751 | 31.039 | 31.936 | 2.183 | 36.476 | 20.149 | 23.695 | 3.31 | 24.4 | 9.841 | 10.991 | 1.739 | 5.784 | 7.356 | 6.955 | 7.293 | 9.186 | 0.378 | 1.925 | 4.47 | 3.531 | 7.845 | 15.268 | -0.813 | 18.213 | 19.781 | 16.556 | 7.802 | 31.554 | 3.39 | 3.499 | -16.47 | 0.799 | 0.605 | 0.797 | -14.105 | 1.224 | 1.73 | 1.354 | -14.072 | 1.937 | 1.663 | 2.471 | -13.174 | 2.536 | 3.013 | 2.731 | -9.915 | 2.796 | 1.749 | 0 | -2.331 | 1.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 |
Total Non-Current Liabilities
| 128.098 | 130.633 | 119.621 | 149.797 | 122.855 | 123.493 | 125.179 | 124.757 | 104.685 | 106.996 | 108.311 | 106.585 | 76.634 | 78.488 | 74.521 | 75.608 | 64.062 | 59.56 | 62.183 | 64.394 | 59.696 | 63.196 | 65.913 | 29.384 | 30.413 | 30.738 | 31.981 | 32.468 | 33.303 | 34.509 | 34.696 | 35.884 | 41.204 | 32.664 | 33.978 | 35.086 | 35.693 | 31.178 | 31.87 | 32.985 | 30.111 | 31.399 | 32.296 | 34.355 | 40.92 | 27.222 | 30.856 | 32.15 | 27.219 | 12.66 | 13.81 | 14.963 | 9.575 | 11.147 | 10.746 | 98.714 | 93.33 | 94.611 | 86.148 | 84.954 | 87.903 | 114.167 | 118.794 | 159.764 | 164.781 | 166.671 | 163.729 | 171.058 | 134.143 | 139.133 | 70.782 | 69.354 | 70.172 | 67.902 | 76.666 | 76.716 | 78.663 | 78.293 | 86.87 | 87.109 | 61.954 | 53.319 | 69.182 | 68.866 | 69.507 | 67.938 | 67.318 | 67.089 | 69.578 | 67.777 | 14.603 | 65.804 | 65.495 | 12.393 | 72.681 | 66.484 | 38.689 | 14.664 | 14.293 | 14.4 | 13.7 | 7.1 | 26.9 | 27.2 |
Total Liabilities
| 379.316 | 375.034 | 488.812 | 240.859 | 305.161 | 446.29 | 572.944 | 415.356 | 285.36 | 245.819 | 251.331 | 195.287 | 232.642 | 250.044 | 310.146 | 181.961 | 174.171 | 171.329 | 179.133 | 143.064 | 147.22 | 144.665 | 172.488 | 122.159 | 106.255 | 116.446 | 183.526 | 94.977 | 99.621 | 91.842 | 162.372 | 87.269 | 90.132 | 129.527 | 225.147 | 95.535 | 124.631 | 125.274 | 158.344 | 82.439 | 78.75 | 115.042 | 148.773 | 81.541 | 79.644 | 69.768 | 136.742 | 74.629 | 66.218 | 170.063 | 173.189 | 135.591 | 121.12 | 133.529 | 132.174 | 144.893 | 132.526 | 141.933 | 157.451 | 130.88 | 128.091 | 169.284 | 156.507 | 211.033 | 209.473 | 220.141 | 253.18 | 234.699 | 224.38 | 183.685 | 217.269 | 182.902 | 128.024 | 123.724 | 141.399 | 121.736 | 119.924 | 131.228 | 136.588 | 127.537 | 97.36 | 93.878 | 96.279 | 83.249 | 92.057 | 86.506 | 91.577 | 84.781 | 94.716 | 82.834 | 85.064 | 102.652 | 103.837 | 98.992 | 103.792 | 87.554 | 55.976 | 39.451 | 27.784 | 29.9 | 21.9 | 19.4 | 42.2 | 38.3 |
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 | 3 | 0 |
Common Stock
| 1.411 | 1.411 | 1.411 | 1.41 | 1.41 | 1.409 | 1.409 | 1.408 | 1.408 | 1.408 | 1.408 | 1.407 | 1.407 | 1.407 | 1.406 | 1.406 | 1.406 | 0.703 | 0.702 | 0.702 | 0.702 | 0.701 | 0.701 | 0.7 | 0.7 | 0.7 | 0.35 | 0.349 | 0.349 | 0.349 | 0.349 | 0.349 | 0.349 | 0.348 | 0.348 | 0.348 | 0.348 | 0.348 | 0.349 | 0.348 | 0.348 | 0.348 | 0.173 | 0.173 | 0.172 | 0.172 | 0.172 | 0.17 | 0.169 | 0.157 | 0.157 | 0.156 | 0.156 | 0.156 | 0.156 | 0.155 | 0.155 | 0.155 | 0.154 | 0.154 | 0.154 | 0.154 | 0.154 | 0.153 | 0.153 | 0.154 | 0.153 | 0.151 | 0.151 | 0.151 | 0.151 | 0.149 | 0.15 | 0.15 | 0.15 | 0.149 | 0.149 | 0.149 | 0.149 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.143 | 0.143 | 0.143 | 0.143 | 0.142 | 0.142 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.1 | 0.1 | 0 | 0 | 0 |
Retained Earnings
| 1,552.679 | 1,512.126 | 1,425.128 | 1,336.058 | 1,314.107 | 1,248.841 | 1,171.805 | 1,130.674 | 1,120.598 | 1,106.175 | 1,017.259 | 946.048 | 921.016 | 847.221 | 785.856 | 737.311 | 694.01 | 651.3 | 604.082 | 561.68 | 526.183 | 484.207 | 448.497 | 416.942 | 391.77 | 362.299 | 319.48 | 282.37 | 264.071 | 243.974 | 215.191 | 187.242 | 172.973 | 166.076 | 142.797 | 119.395 | 111.309 | 107.565 | 88.85 | 71.297 | 66.144 | 57.232 | 42.071 | 29.776 | 14.673 | 29.971 | 16.747 | -4.822 | -1.203 | 13.108 | 4.769 | -7.542 | 10.713 | 11.209 | 9.103 | 4.046 | 21.753 | 30.479 | 24.851 | 29.493 | 27.742 | 50.204 | 44.726 | 41.462 | 51.419 | 44.702 | 36.813 | 27.91 | 68.908 | 110.135 | 107.547 | 106.558 | 119.894 | 115.335 | 108.276 | 104.04 | 114.096 | 108.931 | 109.945 | 101.541 | 101.892 | 94.791 | 83.723 | 74.386 | 75.149 | 70.027 | 63.494 | 53.397 | 54.801 | 48.67 | 43.038 | 36.62 | 38.915 | 35.512 | 35.225 | 27.57 | 26.602 | 21.406 | 15.325 | 8.3 | 7.3 | 4 | 15.2 | 7.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -222.512 | 0 | -0 | -0 | -217.008 | 0 | 0 | -0 | -212.87 | -0 | 0 | 0 | -206.97 | 0 | 0 | 0 | -196.132 | 0 | 0 | 0 | -187.148 | -0 | 0 | 0 | -176.947 | 0 | 0 | 0 | -196.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.184 | -0.239 | -0.251 | -0.254 | -0.265 | -0.8 | -0.811 | -1.018 | -1.092 | -0.496 | -0.504 | -0.631 | -0.557 | -0.444 | -0.343 | -0.467 | -0.278 | -0.289 | 0.047 | -0.175 | -1.557 | -2.207 | -2.844 | -2.704 | -2.357 | -2.622 | -2.593 | -3.243 | -3.216 | -3.539 | -3.983 | -3.951 | -4.119 | -4.275 | -3.769 | -3.506 | -0.856 | -1.182 | -0.527 | -0.747 | -14.108 | -94.7 | -94.7 | -94.7 | -8.2 | -0.1 | -4.6 | -4.6 | 0 |
Other Total Stockholders Equity
| -666.186 | -618.637 | -622.393 | -620.797 | -623.866 | -626.725 | -613.037 | -613.733 | -565.468 | -466.108 | -297.602 | -222.421 | -201.614 | -199.852 | -197.118 | -150.186 | -151.352 | -152.342 | -153.061 | 109.305 | -103.335 | -93.375 | -86.041 | 142.329 | -63.816 | -65 | -57.972 | 161.401 | -52.845 | -53.636 | -54.606 | 153.54 | -52.803 | -54.152 | -55.597 | 192.852 | -3.657 | 43.577 | 42.34 | 228.888 | 40.623 | 39.158 | 82.978 | 253.614 | 78.966 | 100.663 | 100.113 | 295.463 | 99.241 | 99.254 | 99.51 | 99.885 | 99.38 | 98.736 | 98.646 | 98.905 | 97.983 | 96.885 | 96.413 | 96.197 | 95.207 | 94.052 | 93.307 | 68.965 | 68.247 | 67.498 | 66.723 | 66.523 | 65.956 | 64.51 | 63.641 | 62.986 | 62.696 | 62.005 | 61.29 | 61.901 | 61.858 | 61.75 | 61.258 | 60.182 | 59.056 | 56.405 | 56.032 | 55.889 | 55.112 | 55.006 | 54.665 | 49.354 | 49.171 | 49.02 | 48.97 | 46.079 | 41.542 | 41.473 | 41.38 | 55.438 | 135.893 | 135.846 | 135.737 | 49.2 | 41.1 | 45.6 | 7 | 5.4 |
Total Shareholders Equity
| 887.904 | 894.9 | 804.146 | 716.671 | 691.651 | 623.525 | 560.177 | 518.349 | 556.538 | 641.475 | 721.065 | 725.034 | 720.809 | 648.776 | 590.144 | 588.531 | 544.064 | 499.661 | 451.723 | 449.175 | 423.55 | 391.533 | 363.157 | 342.963 | 328.654 | 297.999 | 261.858 | 231.25 | 211.575 | 190.687 | 160.934 | 134.161 | 120.519 | 112.272 | 87.548 | 116.463 | 108 | 151.49 | 131.539 | 113.385 | 107.115 | 96.738 | 125.222 | 106.616 | 93.811 | 130.806 | 117.032 | 93.986 | 98.207 | 112.519 | 104.436 | 92.499 | 110.249 | 110.101 | 107.905 | 102.922 | 119.652 | 127.268 | 121.164 | 125.579 | 122.303 | 143.599 | 137.169 | 109.488 | 119.323 | 111.85 | 103.058 | 94.027 | 134.571 | 174.453 | 170.872 | 169.415 | 182.451 | 177.537 | 169.541 | 164.533 | 173.896 | 167.986 | 168.648 | 159.514 | 158.474 | 148.75 | 136.659 | 127.206 | 126.869 | 121.197 | 114.355 | 98.775 | 99.84 | 94.064 | 88.645 | 81.985 | 79.417 | 76.599 | 75.999 | 69.041 | 67.936 | 62.693 | 56.503 | 49.4 | 48.4 | 45 | 20.6 | 13.3 |
Total Equity
| 887.904 | 894.9 | 804.146 | 716.671 | 691.651 | 623.525 | 560.177 | 518.349 | 556.538 | 641.475 | 721.065 | 725.034 | 720.809 | 648.776 | 590.144 | 588.531 | 544.064 | 499.661 | 451.723 | 449.175 | 423.55 | 391.533 | 363.157 | 342.963 | 328.654 | 297.999 | 261.858 | 231.25 | 211.575 | 190.687 | 160.934 | 134.161 | 120.519 | 112.272 | 87.548 | 116.463 | 108 | 151.49 | 131.539 | 113.385 | 107.115 | 96.738 | 125.222 | 106.616 | 93.811 | 130.806 | 117.032 | 93.986 | 98.207 | 112.519 | 104.436 | 92.499 | 110.249 | 110.101 | 107.905 | 102.922 | 119.652 | 127.268 | 121.164 | 125.579 | 122.303 | 143.599 | 137.169 | 109.488 | 119.323 | 111.85 | 103.058 | 94.027 | 134.571 | 174.453 | 170.872 | 169.415 | 182.451 | 177.537 | 169.541 | 164.533 | 173.896 | 167.986 | 168.648 | 159.514 | 158.474 | 148.75 | 136.659 | 127.206 | 126.869 | 121.197 | 114.355 | 98.775 | 99.84 | 94.064 | 88.645 | 81.985 | 79.417 | 76.599 | 75.999 | 69.041 | 67.936 | 62.693 | 56.503 | 49.4 | 48.4 | 45 | 20.6 | 13.3 |
Total Liabilities & Shareholders Equity
| 1,267.22 | 1,269.934 | 1,292.958 | 957.53 | 996.812 | 1,069.815 | 1,133.121 | 933.705 | 841.898 | 887.294 | 972.396 | 920.321 | 953.451 | 898.82 | 900.29 | 770.492 | 718.235 | 670.99 | 630.856 | 592.239 | 570.77 | 536.198 | 535.645 | 465.122 | 434.909 | 414.445 | 445.384 | 326.227 | 311.196 | 282.529 | 323.306 | 221.43 | 210.651 | 241.799 | 312.695 | 211.998 | 232.631 | 276.764 | 289.883 | 195.824 | 185.865 | 211.78 | 273.995 | 188.157 | 173.455 | 200.574 | 253.774 | 168.615 | 164.425 | 282.582 | 277.625 | 228.09 | 231.369 | 243.63 | 240.079 | 247.815 | 252.178 | 269.201 | 278.615 | 256.459 | 250.394 | 312.883 | 293.676 | 320.521 | 328.796 | 331.991 | 356.238 | 328.726 | 358.951 | 358.138 | 388.141 | 352.317 | 310.475 | 301.261 | 310.94 | 286.269 | 293.82 | 299.214 | 305.236 | 287.051 | 255.834 | 242.628 | 232.938 | 210.455 | 218.926 | 207.703 | 205.932 | 183.556 | 194.556 | 176.898 | 173.709 | 184.637 | 183.254 | 175.591 | 179.791 | 156.595 | 123.912 | 102.144 | 84.287 | 79.3 | 70.3 | 64.4 | 62.8 | 51.6 |