TriMas Corporation
NASDAQ:TRS
24.87 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.91 | 35.01 | 30.47 | 34.89 | 34.66 | 41.9 | 51.89 | 112.09 | 80.34 | 49.05 | 53.69 | 140.74 | 125.8 | 106.25 | 409.98 | 73.95 | 99.74 | 65.25 | 206.11 | 172.47 | 57.94 | 40.28 | 84.41 | 108.15 | 79.63 | 53.4 | 36.67 | 27.58 | 24.76 | 22.68 | 22.64 | 20.71 | 22.55 | 23.66 | 25.42 | 19.45 | 22.46 | 26.17 | 23.73 | 24.42 | 30.07 | 38.38 | 31.82 | 27 | 209.35 | 18.83 | 21.26 | 20.58 | 26.09 | 29.28 | 14.96 | 88.92 | 10.54 | 10.07 | 14.91 | 46.37 | 46.51 | 24.59 | 6.63 | 9.48 | 24.77 | 5.36 | 4.54 | 3.91 | 4.65 | 6.86 | 5.51 | 4.8 | 4.16 | 2.72 | 3.9 | 3.6 | 3.88 | 1.4 | 1.71 | 3.73 | 2.24 | 3.86 | 3.92 | 3.09 | 3.19 | 5.81 | 6.92 | 6.78 | 10.78 | 22.38 | 30.66 | 100.44 |
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 | 0.16 | 0.24 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.91 | 35.01 | 30.47 | 34.89 | 34.66 | 41.9 | 51.89 | 112.09 | 80.34 | 49.05 | 53.69 | 140.74 | 125.8 | 106.25 | 409.98 | 73.95 | 99.74 | 65.25 | 206.11 | 172.47 | 57.94 | 40.28 | 84.41 | 108.15 | 79.63 | 53.4 | 36.67 | 27.58 | 24.76 | 22.68 | 22.64 | 20.71 | 22.55 | 23.66 | 25.42 | 19.45 | 22.46 | 26.17 | 23.73 | 24.42 | 30.07 | 38.38 | 31.82 | 27 | 209.35 | 18.83 | 21.26 | 20.58 | 26.09 | 29.28 | 14.96 | 88.92 | 10.54 | 10.07 | 14.91 | 46.37 | 46.51 | 24.59 | 6.63 | 9.48 | 24.77 | 5.36 | 4.54 | 3.91 | 4.65 | 6.86 | 5.51 | 4.8 | 4.16 | 2.72 | 3.9 | 3.6 | 3.88 | 1.4 | 1.71 | 3.73 | 2.24 | 3.86 | 3.92 | 3.09 | 3.19 | 5.81 | 6.92 | 6.78 | 10.78 | 22.38 | 30.66 | 100.44 |
Net Receivables
| 163.26 | 169.66 | 162.65 | 148.03 | 165.82 | 164.8 | 149.58 | 132.37 | 142.61 | 155.14 | 150.5 | 125.63 | 135.01 | 135.22 | 128 | 113.41 | 118.75 | 123.32 | 122.58 | 108.86 | 152.22 | 150.41 | 139.36 | 123.11 | 132.63 | 132.5 | 128.85 | 112.22 | 125.41 | 123.79 | 119.24 | 111.57 | 130.44 | 124.62 | 131.63 | 121.99 | 144.6 | 140.15 | 220.38 | 196.32 | 222.14 | 246.34 | 226.38 | 180.21 | 201.11 | 207.86 | 193.16 | 150.39 | 185.04 | 186.72 | 179.82 | 135.61 | 151.97 | 171.07 | 159.85 | 117.05 | 128.48 | 137.82 | 128.65 | 93.38 | 99.36 | 111.88 | 112.74 | 104.76 | 136.5 | 127.47 | 106.39 | 89.37 | 105.6 | 114.42 | 122.7 | 99.24 | 100.87 | 104.68 | 95 | 89.96 | 119.05 | 115.99 | 127.37 | 93.39 | 150.15 | 131.67 | 108.26 | 118.97 | 136.01 | 147.38 | 88.49 | 95.58 |
Inventory
| 213.88 | 208.62 | 206.26 | 192.45 | 182.33 | 182.52 | 171.75 | 163.36 | 173.74 | 164.04 | 158.36 | 152.45 | 154.33 | 149.92 | 151.82 | 149.38 | 142.6 | 140.89 | 140.42 | 132.66 | 176.3 | 180.5 | 179.17 | 173.12 | 165.47 | 160.68 | 156.56 | 155.35 | 160.18 | 156.33 | 159.01 | 160.46 | 171.26 | 165.8 | 167.32 | 167.37 | 176.41 | 179.67 | 301.44 | 294.63 | 262.81 | 260.95 | 269.9 | 270.69 | 249.63 | 246.06 | 247.88 | 238.02 | 220.45 | 214.03 | 198.5 | 178.03 | 173.77 | 175.66 | 164.64 | 161.3 | 149.13 | 138.44 | 135.73 | 141.84 | 141.83 | 151.08 | 172.29 | 188.95 | 198.69 | 186.2 | 192.94 | 190.59 | 180.39 | 172.38 | 170.24 | 165.36 | 159.96 | 157.94 | 162.02 | 149.21 | 164.03 | 171.23 | 176.6 | 180.04 | 166.56 | 147.75 | 136.62 | 124.09 | 117.99 | 127.27 | 122.26 | 91.41 |
Other Current Assets
| 31.29 | 25.61 | 28.35 | 22.01 | 24.61 | 20.72 | 18.02 | 14.84 | 20.13 | 17 | 21.42 | 12.95 | 17.07 | 19.91 | 17.96 | 15.09 | 13.64 | 18.9 | 16.23 | 20.05 | 8.15 | 7.02 | 7.02 | 7.43 | 8.36 | 6.96 | 10.84 | 16.12 | 8.8 | 9.77 | 7.98 | 16.06 | 7.53 | 7.44 | 10.07 | 17.81 | 12.55 | 18.85 | 17.63 | 14.38 | 18.83 | 18.78 | 19.78 | 18.77 | 17.96 | 12.77 | 13.68 | 10.53 | 28.66 | 30.06 | 31.9 | 29.13 | 63.16 | 34.18 | 37.59 | 42.05 | 40.53 | 34.05 | 4.07 | 4.25 | 2.7 | 114.72 | 3.44 | 26.2 | 2.86 | 2.76 | 2.99 | 3.33 | 31.73 | 30.85 | 31.24 | 11.77 | 24.22 | 43.29 | 47 | 45.59 | 25 | 24.54 | 24.85 | 25.98 | 21.13 | 20.27 | 22.15 | 19.34 | 29.64 | 30.9 | 30.8 | 28.1 |
Total Current Assets
| 435.34 | 438.9 | 427.73 | 397.38 | 407.42 | 409.94 | 391.24 | 422.66 | 416.82 | 385.27 | 383.97 | 431.77 | 443.37 | 422.46 | 718.92 | 351.83 | 374.73 | 348.36 | 485.34 | 434.04 | 394.61 | 378.21 | 409.96 | 411.81 | 386.09 | 353.54 | 332.92 | 311.27 | 319.15 | 312.57 | 308.87 | 308.8 | 331.78 | 321.52 | 334.44 | 326.62 | 380.05 | 388.87 | 591.9 | 558.62 | 552.19 | 582.79 | 566.22 | 515.01 | 695.74 | 503.51 | 494.25 | 437.79 | 460.24 | 460.09 | 425.18 | 431.69 | 399.44 | 390.98 | 376.99 | 366.77 | 364.65 | 334.9 | 305.82 | 279.77 | 292.31 | 293.41 | 315.84 | 348.22 | 370.29 | 348.43 | 333.66 | 313.96 | 321.88 | 320.37 | 328.08 | 311.6 | 316.03 | 334.88 | 333.3 | 315.66 | 310.32 | 315.62 | 332.74 | 302.5 | 341.03 | 305.5 | 273.95 | 269.18 | 294.42 | 327.93 | 272.26 | 315.53 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 371.53 | 368.53 | 373.78 | 373.21 | 362.34 | 363.25 | 342.26 | 325.03 | 321.13 | 326.17 | 332.99 | 316.28 | 291.69 | 292.2 | 287.6 | 290.88 | 251.68 | 246.23 | 237.93 | 242.18 | 263.39 | 264.89 | 235.28 | 187.8 | 185.08 | 187.07 | 188.44 | 190.25 | 185.8 | 183.76 | 184 | 179.16 | 182 | 178.66 | 179.67 | 181.13 | 174.32 | 176.97 | 228.17 | 232.65 | 214.55 | 212.13 | 208.36 | 206.15 | 206.73 | 200.33 | 194.62 | 185.03 | 180.1 | 173.21 | 165.9 | 159.21 | 157.18 | 169.44 | 168.95 | 167.51 | 161.62 | 158.66 | 157.43 | 162.22 | 170.76 | 172.07 | 175.2 | 181.57 | 191.63 | 197.84 | 197.22 | 195.12 | 192.28 | 186.38 | 166.89 | 165.2 | 163.45 | 164.13 | 163.18 | 164.63 | 188.89 | 189.63 | 193.33 | 198.61 | 204.73 | 201.64 | 196.86 | 187.42 | 184.12 | 188.34 | 207.86 | 234.99 |
Goodwill
| 365.1 | 360.37 | 361.26 | 363.77 | 358.78 | 362.8 | 361.59 | 339.81 | 332.28 | 339.21 | 345.01 | 315.49 | 299.04 | 301.43 | 300.61 | 303.97 | 251.87 | 376.32 | 375.67 | 334.64 | 332.67 | 334.78 | 325.52 | 316.65 | 316.73 | 317.7 | 320.21 | 319.39 | 318.73 | 317.85 | 316.11 | 315.08 | 377.38 | 377.43 | 379.25 | 378.92 | 455.43 | 457.72 | 461.7 | 466.66 | 321.55 | 312.27 | 310.7 | 309.66 | 290.27 | 285.36 | 284.38 | 270.94 | 269.26 | 249.67 | 251.33 | 215.36 | 215.92 | 208.5 | 207.91 | 205.89 | 194.85 | 191.46 | 194.12 | 196.33 | 196.52 | 195.61 | 200.69 | 202.28 | 377.45 | 384.27 | 379.91 | 377.34 | 538.32 | 527.5 | 529.13 | 529.73 | 650.69 | 650.65 | 645.53 | 644.78 | 652.21 | 651.16 | 655.65 | 657.98 | 658.88 | 656.89 | 658.04 | 658.9 | 638.94 | 637.37 | 619.2 | 0 |
Intangible Assets
| 168.65 | 171.22 | 175.74 | 181.02 | 184.51 | 190.68 | 194.84 | 188.11 | 189.5 | 197.1 | 204.26 | 196.73 | 187.77 | 194.15 | 199.01 | 206.2 | 175.59 | 188.17 | 193.26 | 161.39 | 171.38 | 176.91 | 173.68 | 174.53 | 179.28 | 184.29 | 189.26 | 194.22 | 199.15 | 204.11 | 209.1 | 213.92 | 258.4 | 263.51 | 268.72 | 273.87 | 281.23 | 286.7 | 354.84 | 363.93 | 207.59 | 209.91 | 214.76 | 219.53 | 200.31 | 208.85 | 210.97 | 206.16 | 208.91 | 196.57 | 201.54 | 155.67 | 158.87 | 154.07 | 156.57 | 159.93 | 155.64 | 157.92 | 161.41 | 164.08 | 168.7 | 172.03 | 175.32 | 178.88 | 205.3 | 209.32 | 212.93 | 214.29 | 228.72 | 230.29 | 236.55 | 240.12 | 245.92 | 249.05 | 252.06 | 255.22 | 293.58 | 296.85 | 300.93 | 304.91 | 312.82 | 316.22 | 320.68 | 322.75 | 354.07 | 358.46 | 361.7 | 286.27 |
Goodwill and Intangible Assets
| 533.75 | 531.59 | 537 | 544.79 | 543.29 | 553.48 | 556.43 | 527.92 | 521.78 | 536.31 | 549.27 | 512.22 | 486.81 | 495.58 | 499.62 | 510.17 | 427.46 | 564.49 | 568.93 | 496.03 | 504.05 | 511.69 | 499.2 | 491.18 | 496.01 | 501.99 | 509.47 | 513.61 | 517.88 | 521.96 | 525.21 | 529 | 635.78 | 640.94 | 647.97 | 652.79 | 736.66 | 744.42 | 816.54 | 830.59 | 529.14 | 522.18 | 525.46 | 529.19 | 490.58 | 494.21 | 495.35 | 477.1 | 478.17 | 446.24 | 452.87 | 371.03 | 374.79 | 362.57 | 364.48 | 365.82 | 350.49 | 349.38 | 355.53 | 360.41 | 365.22 | 367.64 | 376.01 | 381.16 | 582.75 | 593.59 | 592.84 | 591.63 | 767.04 | 757.79 | 765.68 | 769.85 | 896.61 | 899.7 | 897.59 | 900 | 945.79 | 948.01 | 956.58 | 962.89 | 971.7 | 973.11 | 978.72 | 981.65 | 993.01 | 995.83 | 980.9 | 286.27 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.31 | 21.99 | 9.68 | 7.59 | 4.57 | 0 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.06 | 0 | 0 | 0 | -5.75 | -8.2 | -8.07 | -5.91 | -9.53 | -8.32 | -9.1 | -11.26 | -24.03 | -24.03 | -28.72 | -28.87 | -18.34 | -18.34 | -18.34 | -18.34 | -17.69 | -17.99 | -18.27 | -18.27 | -18.51 | -18.51 | -18.51 | -18.51 | -23.59 | -25.09 | -28.24 | -34.5 | -32.92 | -28.12 | 107.05 | -24.32 | 102.12 | -16.97 | -16.97 | 96.24 | -18.86 | -18.86 | 154.07 | -18.86 | 153.64 | -24.31 | -24.3 | -24.31 | -20.12 | -20.12 | -20.12 | -20.12 | -17.53 | -17.53 | -17.53 | 133.01 | -10.9 | -10.98 | -11.01 | 183.18 | -18.74 | 0 | -1,168.2 | -18.29 |
Tax Assets
| 10.37 | 10.87 | 9.88 | 10.23 | 8.51 | 8.8 | 9.1 | 9.4 | 13.37 | 8.99 | 7.92 | 9.74 | 9.19 | 12.3 | 15.7 | 19.58 | 5.72 | 3.63 | 3.63 | 0.5 | 1.1 | 0.61 | 0.38 | 1.08 | 6.06 | 2.27 | 5.28 | 9.1 | 5.75 | 8.2 | 8.07 | 5.91 | 9.53 | 8.32 | 9.1 | 11.26 | 24.03 | 24.03 | 28.72 | 28.87 | 18.34 | 18.34 | 18.34 | 18.34 | 17.69 | 17.99 | 18.27 | 18.27 | 18.51 | 18.51 | 18.51 | 18.51 | 23.59 | 25.09 | 28.24 | 34.5 | 32.92 | 28.12 | 23.43 | 24.32 | 16.07 | 16.97 | 16.97 | 16.25 | 18.86 | 18.86 | 18.04 | 18.86 | 23.4 | 24.31 | 24.3 | 24.31 | 20.12 | 20.12 | 20.12 | 20.12 | 17.53 | 17.53 | 17.53 | 17.21 | 10.9 | 10.98 | 11.01 | 10.6 | 18.74 | 0 | 187.3 | 18.29 |
Other Non-Current Assets
| 16.84 | 15.95 | 16.09 | 16.05 | 20.4 | 20.89 | 20.34 | 19.99 | 23.48 | 24.03 | 25.22 | 26.04 | 22.63 | 22.41 | 21.27 | 21.42 | 15.93 | 22.19 | 24.59 | 19.95 | 22.06 | 16.38 | 12.26 | 8.65 | 9.39 | 8.99 | 9.02 | 8.97 | 30.5 | 34.84 | 34.81 | 34.69 | 8.84 | 9.08 | 9.5 | 9.76 | 21.93 | 24.75 | 37.13 | 39.89 | 45.37 | 47.54 | 48.91 | 50.43 | 39.27 | 41.27 | 36.4 | 31.04 | 26.78 | 22.03 | 23.31 | 24.61 | 26.45 | 26.89 | 24.9 | 24.06 | 22.74 | 22.36 | -107.31 | 23.38 | -102.47 | 15.69 | 18.31 | -93.22 | 21.34 | 25.25 | -146.39 | 27.28 | -141.23 | 36.19 | 39.5 | 39.41 | 39.24 | 45.7 | 46.7 | 48.22 | 56.48 | 56.26 | 57.28 | -92.02 | 60.91 | 60.26 | 60.54 | -132 | 76.08 | 70.43 | 1,045.66 | 573.98 |
Total Non-Current Assets
| 932.49 | 926.94 | 936.75 | 944.28 | 934.54 | 946.42 | 928.13 | 882.34 | 885.07 | 917.49 | 925.08 | 871.87 | 814.89 | 822.49 | 824.38 | 842.05 | 700.79 | 836.54 | 835.08 | 758.66 | 790.6 | 793.57 | 747.12 | 688.71 | 690.48 | 700.32 | 712.21 | 721.93 | 734.18 | 740.56 | 744.02 | 742.85 | 826.62 | 828.68 | 837.14 | 843.68 | 932.91 | 946.14 | 1,081.84 | 1,103.13 | 789.06 | 781.85 | 782.73 | 785.77 | 736.58 | 735.81 | 726.37 | 693.17 | 685.05 | 641.48 | 642.08 | 554.85 | 558.42 | 558.9 | 558.33 | 557.39 | 534.85 | 530.4 | 536.13 | 546.01 | 551.7 | 555.4 | 569.52 | 582 | 795.72 | 816.68 | 815.78 | 814.03 | 995.13 | 980.36 | 972.07 | 974.46 | 1,099.3 | 1,109.53 | 1,107.47 | 1,112.85 | 1,191.16 | 1,193.9 | 1,207.19 | 1,219.7 | 1,237.34 | 1,235.01 | 1,236.12 | 1,230.85 | 1,253.21 | 1,254.6 | 1,253.52 | 1,095.24 |
Total Assets
| 1,367.83 | 1,365.84 | 1,364.48 | 1,341.66 | 1,341.96 | 1,356.36 | 1,319.37 | 1,305 | 1,301.89 | 1,302.76 | 1,309.05 | 1,303.64 | 1,258.26 | 1,244.95 | 1,543.3 | 1,193.88 | 1,075.52 | 1,184.9 | 1,320.42 | 1,192.7 | 1,185.21 | 1,171.78 | 1,157.08 | 1,100.52 | 1,076.57 | 1,053.86 | 1,045.13 | 1,033.2 | 1,053.33 | 1,053.13 | 1,052.89 | 1,051.65 | 1,158.4 | 1,150.2 | 1,171.58 | 1,170.3 | 1,312.96 | 1,335.01 | 1,673.74 | 1,661.75 | 1,341.25 | 1,364.64 | 1,348.95 | 1,300.78 | 1,432.32 | 1,239.32 | 1,220.62 | 1,130.96 | 1,145.29 | 1,101.57 | 1,067.26 | 986.54 | 957.86 | 949.88 | 935.32 | 924.16 | 899.5 | 865.3 | 841.95 | 825.78 | 844.01 | 848.81 | 885.36 | 930.22 | 1,166.01 | 1,165.11 | 1,149.44 | 1,127.99 | 1,317.01 | 1,300.73 | 1,300.15 | 1,286.06 | 1,415.33 | 1,444.41 | 1,440.77 | 1,428.51 | 1,501.48 | 1,509.52 | 1,539.93 | 1,522.2 | 1,578.37 | 1,540.51 | 1,510.07 | 1,500.03 | 1,547.63 | 1,582.53 | 1,525.78 | 1,410.77 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 80.8 | 90.65 | 82.25 | 91.91 | 81.53 | 83.78 | 85.77 | 85.21 | 93.37 | 96.87 | 94.87 | 87.8 | 71.99 | 77.25 | 76.65 | 69.91 | 59.53 | 60.18 | 59.46 | 72.67 | 80.18 | 85.57 | 96.72 | 93.43 | 77.78 | 80.97 | 73.02 | 72.41 | 77.72 | 77.06 | 76.85 | 72.27 | 76.14 | 77.82 | 75.05 | 88.42 | 84.06 | 106.38 | 174.71 | 185.01 | 166.2 | 175.3 | 159.46 | 166.09 | 152.46 | 163.83 | 147.5 | 158.41 | 148.89 | 169.67 | 144.58 | 146.93 | 119.42 | 136.57 | 123.93 | 128.3 | 108.37 | 115.87 | 103.15 | 92.84 | 79.65 | 90.52 | 98.15 | 111.81 | 127.15 | 140.44 | 134.94 | 121.86 | 111.89 | 122.24 | 131.77 | 100.07 | 94.14 | 114.23 | 125.79 | 111.25 | 116.84 | 138.73 | 132.9 | 135.23 | 121.05 | 118.14 | 104.56 | 94.13 | 85.42 | 95.04 | 80.03 | 54.48 |
Short Term Debt
| 7.98 | 7.89 | 8.03 | 7.9 | 8.78 | 8.91 | 9.04 | 8.28 | 8.32 | 8.23 | 8.4 | 8.12 | 6.6 | 6.53 | 306.35 | 6.74 | 6.94 | 6.48 | 5.38 | 5.1 | 8.53 | 8.67 | 8.04 | 0 | 0 | 0 | 0 | 0 | 0 | 13.76 | 13.77 | 13.81 | 13.84 | 13.82 | 13.84 | 13.85 | 13.86 | 10.46 | 23.59 | 23.86 | 11.43 | 14.57 | 14 | 10.29 | 21.6 | 20.84 | 22.53 | 14.37 | 17.95 | 8.36 | 12.98 | 7.29 | 2.92 | 4.9 | 19.27 | 17.73 | 6.94 | 7.18 | 12.72 | 20.39 | 6.64 | 8.88 | 8.89 | 10.36 | 12.44 | 9.9 | 9.16 | 8.39 | 10.19 | 8.96 | 8.23 | 9.7 | 5.55 | 7.78 | 8.56 | 15.92 | 2.89 | 2.89 | 2.89 | 2.99 | 2.99 | 3.17 | 3.3 | 10.92 | 11.01 | 11.47 | 10.64 | 2.99 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 13.37 | -8.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.62 | 0 | 0 | 0 | 0 | 0 | 63.67 | 65.75 | 73.71 | 67 | 71.95 | 66.34 | 72.31 | 63.95 | 66.04 | 71.83 | 0 | 0 | 0 | 71.35 | 81.26 | 72.98 | 65.83 | 62.8 | 73.8 | 62.04 | 74.64 | 68.18 | 79.7 | 66.58 | 75.33 | 75.1 | 82.89 | 72.22 | 83.59 | 63.14 |
Other Current Liabilities
| 65.21 | 57.15 | 66.51 | 59.64 | 67.24 | 58.93 | 53.93 | 37.26 | 43.48 | 58.72 | 51.56 | 58.98 | 59.82 | 56.32 | 57.49 | 60.54 | 56.41 | 46.68 | 39.66 | 42.02 | 46.56 | 41.69 | 7.95 | 48.3 | 50.26 | 45.04 | 44.72 | 49.47 | 41.6 | 42.16 | 40.88 | 47.19 | 45.95 | 41.69 | 41.94 | 50.48 | 61.87 | 59.85 | 90.73 | 101.05 | 85.88 | 79.44 | 80.24 | 85.13 | 83.09 | 74.12 | 70.34 | 74.42 | 79.48 | 67.67 | 71.91 | 70.14 | 5.47 | 62.9 | 64.16 | 68.4 | 74.57 | 65.63 | 1.04 | 1.07 | 1.24 | 0.88 | 0.99 | 1.34 | 1.25 | 1.17 | 1.36 | 1.45 | 75.58 | 68.65 | 77.3 | 24.15 | 31.63 | 38.2 | 42.11 | 43.26 | 3.29 | 2.62 | 2.74 | 2.65 | 0.31 | 0.21 | 3.56 | 4.4 | 8.27 | 8.87 | 11.79 | 9.96 |
Total Current Liabilities
| 153.99 | 155.69 | 156.79 | 159.45 | 157.55 | 151.62 | 148.74 | 140.15 | 158.54 | 155.59 | 154.83 | 154.9 | 138.41 | 140.1 | 440.49 | 137.19 | 122.88 | 113.34 | 104.5 | 119.79 | 135.27 | 135.93 | 143.59 | 141.73 | 128.04 | 126.01 | 117.74 | 121.88 | 119.32 | 132.98 | 131.5 | 133.27 | 135.93 | 133.33 | 130.83 | 152.75 | 159.79 | 176.69 | 289.03 | 309.92 | 263.51 | 269.31 | 253.7 | 261.51 | 257.15 | 258.79 | 240.37 | 247.2 | 246.32 | 245.7 | 229.47 | 224.36 | 200.43 | 204.37 | 207.36 | 214.43 | 189.88 | 188.68 | 180.58 | 180.05 | 161.24 | 167.28 | 179.98 | 189.85 | 213.15 | 215.46 | 211.5 | 203.53 | 197.66 | 199.85 | 217.3 | 205.27 | 212.58 | 233.19 | 242.29 | 233.23 | 196.82 | 206.28 | 213.17 | 209.05 | 204.05 | 188.1 | 186.75 | 184.55 | 187.59 | 187.6 | 186.05 | 130.57 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 448.52 | 427.36 | 462.88 | 395.66 | 436.57 | 456.87 | 437.15 | 435.74 | 437.24 | 438.38 | 440.43 | 437.6 | 425.46 | 426.26 | 420.71 | 377.9 | 325.2 | 324.59 | 469.42 | 317.79 | 323.05 | 325.16 | 324.52 | 293.56 | 293.29 | 293.01 | 301.71 | 303.08 | 336.56 | 332.74 | 353.11 | 360.84 | 388.58 | 392.46 | 424.01 | 405.78 | 445.56 | 453.49 | 647.91 | 615.47 | 329.69 | 353.91 | 384.19 | 295.45 | 458.14 | 459.81 | 483.7 | 408.07 | 412.04 | 412.46 | 486.16 | 462.61 | 473.04 | 473.5 | 476.37 | 476.92 | 492.48 | 493.02 | 505.8 | 494.16 | 518.74 | 528.47 | 566.28 | 599.58 | 603.35 | 606.5 | 607.29 | 607.6 | 614.34 | 613.01 | 715.29 | 724.79 | 716.7 | 713.69 | 710.78 | 711.76 | 726.16 | 728.85 | 750.96 | 735.03 | 772.9 | 756.59 | 731.28 | 725.06 | 725.75 | 765.79 | 707.91 | 693.19 |
Deferred Revenue Non-Current
| 0 | 36.07 | 0 | 39.69 | 0 | 0 | 0 | 20.94 | 21.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.48 | 27.96 | 27.2 | 27.09 | 26.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26.95 | 26.12 | 23.29 | 26.27 | 26.88 | 26.08 | 20.94 | 21.26 | 25.75 | 22.46 | 21.26 | 19.25 | 19.56 | 24.84 | 24.85 | 12.22 | 27.96 | 32.82 | 16.83 | 21.7 | 18.78 | 10.6 | 5.56 | 6.06 | 5.48 | 5.71 | 5.65 | 5.75 | 8.2 | 8.07 | 5.91 | 9.53 | 8.32 | 9.1 | 11.26 | 42.35 | 46.13 | 54.25 | 55.29 | 52.93 | 54.18 | 53.92 | 64.94 | 63.31 | 65.16 | 63.15 | 60.37 | 66.34 | 64.65 | 65.37 | 64.78 | 67.79 | 61.65 | 65.77 | 63.88 | 67.18 | 57.49 | 43.79 | 42.59 | 45.68 | 43.2 | 48.11 | 51.65 | 83.99 | 73.95 | 73.9 | 73.28 | 90.56 | 89.37 | 89.26 | 89.94 | 95.91 | 95.68 | 95.82 | 95.98 | 131.67 | 133.12 | 133.39 | 133.54 | 151.03 | 150.61 | 150.58 | 149.03 | 194.52 | 188.43 | 187.27 | 155.92 |
Other Non-Current Liabilities
| 82.57 | 43.84 | 45.47 | 40.62 | 46.58 | 58.63 | 58.64 | 35.4 | 29.02 | 52.26 | 57.5 | 59.03 | 60.82 | 61.43 | 61.29 | 69.69 | 57.25 | 57.91 | 38.22 | 40.81 | 43.13 | 44.55 | 37.86 | 39.22 | 41.69 | 43.67 | 54.19 | 58.57 | 44.74 | 50.75 | 50.13 | 51.91 | 57.35 | 57.89 | 56.92 | 53.32 | 57.4 | 56.56 | 84.03 | 90.44 | 94.41 | 100.98 | 102.27 | 99.99 | 80.94 | 87.14 | 90.57 | 84.96 | 78.78 | 62.05 | 62.69 | 61 | 54.21 | 56.05 | 54.88 | 56.61 | 45.12 | 44.96 | 46.19 | 47 | 44.61 | 44.97 | 44.53 | 34.24 | 34.87 | 35.63 | 35.17 | 35.09 | 40.11 | 37.74 | 38.98 | 33.28 | 37.83 | 37.89 | 37.71 | 38.24 | 42.93 | 37.92 | 38.45 | 39.42 | 41.21 | 42.01 | 43.19 | 44.73 | 29.55 | 34.38 | 29.17 | 43.04 |
Total Non-Current Liabilities
| 531.09 | 534.22 | 534.47 | 499.26 | 509.42 | 542.38 | 521.87 | 513.02 | 508.78 | 516.39 | 520.39 | 517.89 | 505.53 | 507.25 | 506.84 | 472.44 | 394.67 | 410.46 | 540.46 | 375.43 | 387.88 | 388.49 | 372.98 | 338.34 | 341.04 | 342.16 | 361.61 | 367.3 | 387.05 | 391.69 | 411.31 | 418.66 | 455.46 | 458.67 | 490.03 | 470.36 | 545.31 | 556.18 | 786.19 | 761.2 | 477.03 | 509.07 | 540.38 | 489.86 | 630.35 | 639.31 | 664.51 | 580.18 | 557.16 | 539.16 | 614.22 | 588.39 | 595.04 | 591.2 | 597.02 | 597.41 | 604.78 | 595.47 | 595.78 | 583.75 | 609.03 | 616.64 | 658.92 | 685.47 | 722.21 | 716.08 | 716.36 | 715.97 | 745.01 | 740.12 | 843.53 | 848.01 | 850.44 | 847.26 | 844.31 | 845.98 | 900.76 | 899.89 | 922.8 | 907.99 | 965.14 | 949.21 | 925.05 | 918.82 | 949.82 | 988.6 | 924.35 | 892.15 |
Total Liabilities
| 685.08 | 689.91 | 691.26 | 658.71 | 666.97 | 694 | 670.61 | 653.17 | 667.32 | 671.98 | 675.22 | 672.79 | 643.94 | 647.35 | 947.33 | 609.63 | 517.55 | 523.8 | 644.96 | 495.22 | 523.15 | 524.42 | 516.57 | 480.07 | 469.08 | 468.17 | 479.35 | 489.18 | 506.37 | 524.67 | 542.81 | 551.93 | 591.39 | 592 | 620.86 | 623.11 | 705.1 | 732.87 | 1,075.22 | 1,071.12 | 740.54 | 778.38 | 794.08 | 751.37 | 887.5 | 898.1 | 904.88 | 827.38 | 803.48 | 784.86 | 843.69 | 812.75 | 795.47 | 795.57 | 804.38 | 811.84 | 794.66 | 784.15 | 776.36 | 763.8 | 770.27 | 783.92 | 838.9 | 875.32 | 935.36 | 931.54 | 927.86 | 919.5 | 942.67 | 939.97 | 1,060.83 | 1,053.28 | 1,063.02 | 1,080.45 | 1,086.6 | 1,079.21 | 1,097.58 | 1,106.17 | 1,135.97 | 1,117.04 | 1,169.19 | 1,137.31 | 1,111.8 | 1,103.37 | 1,137.41 | 1,176.2 | 1,110.4 | 1,022.72 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 9.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.4 | 0.4 | 0.39 | 0.39 | 0.39 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.21 | 0.21 | 0.21 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 |
Retained Earnings
| 17.68 | 16.87 | 7.63 | 4.23 | -3.71 | -20.2 | -31.22 | -36.13 | -54.97 | -68.27 | -88.13 | -102.3 | -115.12 | -134.71 | -146.55 | -159.61 | -183.3 | -82.43 | -66.73 | -79.85 | -118.25 | -137.36 | -159.38 | -179.66 | -196.37 | -219.04 | -238.64 | -262.96 | -258.95 | -272.08 | -286.93 | -293.92 | -226.56 | -235.34 | -245.82 | -254.12 | -193.32 | -205.03 | -212.87 | -226.85 | -228.32 | -250.55 | -276.75 | -295.32 | -302.17 | -330.8 | -357.69 | -370.87 | -356.93 | -375.6 | -392.26 | -404.75 | -418 | -436.27 | -453.36 | -465.11 | -470.8 | -483.52 | -504.95 | -510.38 | -499.02 | -504.85 | -513.84 | -510.16 | -348.33 | -356.65 | -366.1 | -373.97 | -204.9 | -211.48 | -208.29 | -215.22 | -92.19 | -79.47 | -82.33 | -86.31 | -33.64 | -33.87 | -37.92 | -40.43 | -24.89 | -25.41 | -35.7 | -38.24 | -12.08 | -15.75 | -14.3 | -6.94 |
Accumulated Other Comprehensive Income/Loss
| -0.34 | -7.14 | -2.25 | 0.65 | -6.15 | -1.18 | -5.17 | -8.62 | -13.55 | -5.54 | -2.01 | 0.23 | -4.51 | -4 | -4.99 | -5.62 | -9.02 | -10.34 | -9.68 | -6 | -16.45 | -16.63 | -15.1 | -16.85 | -18.88 | -16.9 | -18.81 | -17.33 | -16.74 | -20.36 | -22.05 | -24.4 | -22.81 | -22.03 | -16.77 | -11.3 | -9.47 | -1.73 | 3.54 | 10.22 | 22.63 | 32.82 | 30.2 | 27.83 | 31.27 | 33.79 | 38 | 39.26 | 40.73 | 38.51 | 43.8 | 39.58 | 42.47 | 53.75 | 51.1 | 46.06 | 45.59 | 34.92 | 41.18 | 43.66 | 45.1 | 42.22 | 32.94 | 37.73 | 51.53 | 63.05 | 61.1 | 56.17 | 53.16 | 46.38 | 48.26 | 48.72 | 46.05 | 45.42 | 38.9 | 38.43 | 40.71 | 37.41 | 42.15 | 45.94 | 34.37 | 29.07 | 34.31 | 34.83 | 25.59 | 25.25 | 22.6 | 7.3 |
Other Total Stockholders Equity
| 665 | 665.79 | 667.43 | 677.66 | 674.99 | 683.33 | 684.73 | 696.16 | 702.67 | 704.17 | 723.54 | 732.49 | 733.52 | 735.88 | 747.08 | 749.05 | 749.86 | 753.43 | 751.44 | 782.88 | 796.31 | 800.9 | 814.53 | 816.5 | 822.28 | 821.17 | 822.77 | 823.85 | 822.19 | 820.44 | 818.6 | 817.58 | 815.92 | 815.12 | 812.86 | 812.16 | 810.2 | 808.45 | 807.4 | 806.81 | 805.95 | 803.54 | 800.97 | 816.45 | 815.27 | 637.83 | 635.03 | 634.8 | 631.25 | 627.92 | 546.29 | 538.61 | 537.58 | 536.49 | 532.86 | 531.03 | 529.71 | 529.41 | 529.02 | 528.37 | 527.33 | 527.19 | 527.03 | 527 | 527.12 | 526.84 | 526.25 | 525.96 | 525.75 | 525.53 | 399.14 | 399.07 | 398.24 | 397.81 | 397.4 | 396.98 | 396.63 | 399.61 | 399.53 | 399.45 | 399.5 | 399.34 | 399.46 | 399.87 | 396.51 | 396.63 | 406.88 | 387.5 |
Total Shareholders Equity
| 682.75 | 675.93 | 673.22 | 682.95 | 674.99 | 662.36 | 648.76 | 651.83 | 634.57 | 630.78 | 633.83 | 630.85 | 614.32 | 597.6 | 595.97 | 584.25 | 557.97 | 661.1 | 675.46 | 697.48 | 662.06 | 647.36 | 640.51 | 620.45 | 607.49 | 585.69 | 565.78 | 544.02 | 546.96 | 528.46 | 510.08 | 499.72 | 567.01 | 558.2 | 550.72 | 547.19 | 607.86 | 602.14 | 598.52 | 590.63 | 600.71 | 586.26 | 554.87 | 549.41 | 544.82 | 341.22 | 315.74 | 303.58 | 315.44 | 291.22 | 198.18 | 173.79 | 162.39 | 154.31 | 130.94 | 112.32 | 104.84 | 81.15 | 65.59 | 61.98 | 73.74 | 64.89 | 46.46 | 54.9 | 230.65 | 233.57 | 221.58 | 208.49 | 374.34 | 360.76 | 239.32 | 232.78 | 352.31 | 363.96 | 354.17 | 349.3 | 403.9 | 403.35 | 403.96 | 405.16 | 409.18 | 403.2 | 398.27 | 396.66 | 410.22 | 406.33 | 415.38 | 388.05 |
Total Equity
| 682.75 | 675.93 | 673.22 | 682.95 | 674.99 | 662.36 | 648.76 | 651.83 | 634.57 | 630.78 | 633.83 | 630.85 | 614.32 | 597.6 | 595.97 | 584.25 | 557.97 | 661.1 | 675.46 | 697.48 | 662.06 | 647.36 | 640.51 | 620.45 | 607.49 | 585.69 | 565.78 | 544.02 | 546.96 | 528.46 | 510.08 | 499.72 | 567.01 | 558.2 | 550.72 | 547.19 | 607.86 | 602.14 | 598.52 | 590.63 | 1,941.96 | 586.26 | 554.87 | 578.89 | 572.78 | 368.42 | 342.83 | 330.36 | 341.81 | 316.71 | 223.57 | 173.79 | 162.39 | 154.31 | 130.94 | 112.32 | 104.84 | 81.15 | 65.59 | 61.98 | 73.74 | 64.89 | 46.46 | 54.9 | 230.65 | 233.57 | 221.58 | 208.49 | 374.34 | 360.76 | 239.32 | 232.78 | 352.31 | 363.96 | 354.17 | 349.3 | 403.9 | 403.35 | 403.96 | 405.16 | 409.18 | 403.2 | 398.27 | 396.66 | 410.22 | 406.33 | 415.38 | 388.05 |
Total Liabilities & Shareholders Equity
| 1,367.83 | 1,365.84 | 1,364.48 | 1,341.66 | 1,341.96 | 1,356.36 | 1,319.37 | 1,305 | 1,301.89 | 1,302.76 | 1,309.05 | 1,303.64 | 1,258.26 | 1,244.95 | 1,543.3 | 1,193.88 | 1,075.52 | 1,184.9 | 1,320.42 | 1,192.7 | 1,185.21 | 1,171.78 | 1,157.08 | 1,100.52 | 1,076.57 | 1,053.86 | 1,045.13 | 1,033.2 | 1,053.33 | 1,053.13 | 1,052.89 | 1,051.65 | 1,158.4 | 1,150.2 | 1,171.58 | 1,170.3 | 1,312.96 | 1,335.01 | 1,673.74 | 1,661.75 | 1,341.25 | 1,364.64 | 1,348.95 | 1,300.78 | 1,432.32 | 1,239.32 | 1,220.62 | 1,130.96 | 1,145.29 | 1,101.57 | 1,067.26 | 986.54 | 957.86 | 949.88 | 935.32 | 924.16 | 899.5 | 865.3 | 841.95 | 825.78 | 844.01 | 848.81 | 885.36 | 930.22 | 1,166.01 | 1,165.11 | 1,149.44 | 1,127.99 | 1,317.01 | 1,300.73 | 1,300.15 | 1,286.06 | 1,415.33 | 1,444.41 | 1,440.77 | 1,428.51 | 1,501.48 | 1,509.52 | 1,539.93 | 1,522.2 | 1,578.37 | 1,540.51 | 1,510.07 | 1,500.03 | 1,547.63 | 1,582.53 | 1,525.78 | 1,410.77 |