Titan International, Inc.
NYSE:TWI
6.8 (USD) • At close January 8, 2025
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 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 227.293 | 224.1 | 203.628 | 220.251 | 211.902 | 196.452 | 164.116 | 159.577 | 116.581 | 116.703 | 98.144 | 98.108 | 94.64 | 95.804 | 95.954 | 117.431 | 98.772 | 80.16 | 60.378 | 66.799 | 78.603 | 66.366 | 68.315 | 81.685 | 96.799 | 106.491 | 112.429 | 143.57 | 155.675 | 143.236 | 131.158 | 147.827 | 215.509 | 207.238 | 191.097 | 200.188 | 193.812 | 187.484 | 190.551 | 201.451 | 180.271 | 162.954 | 200.094 | 189.36 | 447.456 | 424.387 | 508.447 | 189.114 | 134.89 | 149.45 | 129.308 | 129.17 | 94.274 | 114.162 | 230.048 | 239.5 | 159.315 | 158.253 | 215.215 | 229.182 | 45.36 | 20.684 | 20.23 | 61.658 | 35.639 | 69.385 | 47.595 | 58.325 | 55.337 | 61.524 | 38.97 | 33.412 | 0.281 | 0.239 | 0.571 | 0.592 | 0.594 | 0.542 | 1.245 | 1.13 | 3.291 | 21.007 | 9.592 | 6.556 | 11.557 | 24.382 | 11.472 | 22.049 | 35.227 | 15.928 | 8.616 | 9.214 | 34.237 | 21.648 | 9.742 | 5.668 | 20.331 | 24.957 | 6.875 | 8.6 | 12.8 | 19.1 | 10.9 | 14.1 | 18.4 | 20.1 | 17.6 | 21.2 | 20.4 | 16.9 | 20.2 | 27.4 | 56.1 | 20.3 | 9.2 | 14.2 | 11 | 9 | 4 | 7.2 | 3.5 | 13.2 | 10.8 | 25.8 | 1.2 | 5.3 | 0.2 | 3.8 |
Short Term Investments
| 0 | 0 | 0 | 1.338 | 0 | 0 | 0 | 1.388 | 0 | 0 | 0 | 1.296 | 0 | 0 | 0 | 0.651 | 0 | 0 | 0 | 0.578 | 0 | 0 | 0 | 4.237 | 0 | 0 | 0 | 12.393 | 0 | 10 | 50 | 50 | 0 | 0 | 0 | 0.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 227.293 | 224.1 | 203.628 | 220.251 | 211.902 | 196.452 | 164.116 | 159.577 | 116.581 | 116.703 | 98.144 | 98.108 | 94.64 | 95.804 | 95.954 | 117.431 | 98.772 | 80.16 | 60.378 | 66.799 | 78.603 | 66.366 | 68.315 | 81.685 | 96.799 | 106.491 | 112.429 | 143.57 | 155.675 | 153.236 | 181.158 | 197.827 | 215.509 | 207.238 | 191.097 | 200.188 | 193.812 | 187.484 | 190.551 | 201.451 | 180.271 | 162.954 | 200.094 | 189.36 | 447.456 | 424.387 | 508.447 | 189.114 | 134.89 | 149.45 | 129.308 | 129.17 | 122.403 | 114.162 | 230.048 | 239.5 | 159.315 | 158.253 | 215.215 | 229.182 | 45.36 | 20.684 | 20.23 | 61.658 | 35.639 | 69.385 | 47.595 | 58.325 | 55.337 | 61.524 | 38.97 | 33.412 | 0.281 | 0.239 | 0.571 | 0.592 | 0.594 | 0.542 | 1.245 | 1.13 | 3.291 | 21.007 | 9.592 | 6.556 | 11.557 | 24.382 | 11.472 | 22.049 | 35.227 | 15.928 | 8.616 | 9.214 | 34.237 | 21.648 | 9.742 | 5.668 | 20.331 | 24.957 | 6.875 | 8.6 | 12.8 | 19.1 | 10.9 | 14.1 | 18.4 | 20.1 | 17.6 | 21.2 | 20.4 | 16.9 | 20.2 | 27.4 | 56.1 | 20.3 | 9.2 | 14.2 | 11 | 9 | 4 | 7.2 | 3.5 | 13.2 | 10.8 | 25.8 | 1.2 | 5.3 | 0.2 | 3.8 |
Net Receivables
| 272.837 | 316.639 | 355.559 | 234.4 | 238.595 | 280.688 | 325.968 | 305.362 | 282.145 | 299.07 | 309.411 | 278.425 | 261.447 | 265.729 | 249.904 | 193.542 | 192.764 | 192.41 | 211.982 | 185.238 | 221.228 | 272.006 | 295.333 | 242.146 | 259.354 | 282.4 | 294.505 | 226.703 | 236.216 | 219.924 | 232.244 | 179.384 | 184.352 | 196.718 | 216.423 | 177.389 | 183.755 | 224.689 | 239.468 | 199.378 | 248.331 | 302.504 | 328.027 | 263.053 | 290.247 | 335.854 | 329.368 | 297.798 | 228.375 | 237.418 | 245.948 | 189.527 | 213.884 | 243.478 | 139.025 | 89.004 | 114.14 | 117.899 | 102.302 | 67.513 | 80.205 | 104.723 | 125.802 | 126.531 | 148.474 | 139.438 | 133.82 | 98.394 | 117.459 | 117.595 | 121.313 | 73.882 | 97.426 | 98.231 | 96.326 | 47.112 | 56.553 | 69.976 | 73.244 | 52.781 | 68.417 | 66.529 | 66.693 | 83.975 | 83.579 | 97.499 | 110.016 | 82.588 | 77.343 | 90.554 | 97.894 | 78.144 | 76.249 | 76.982 | 103.205 | 83.689 | 94.336 | 104.548 | 130.533 | 97.5 | 104.1 | 120.1 | 137.8 | 108.2 | 117.3 | 131.3 | 149.4 | 112.8 | 107.7 | 120.4 | 120.8 | 95.6 | 94 | 109.2 | 127.8 | 107.1 | 130.6 | 104.6 | 108.9 | 70.2 | 60.8 | 55.1 | 52.4 | 40.8 | 22.1 | 22 | 16.2 | 13.9 |
Inventory
| 453.632 | 464.65 | 504.945 | 365.156 | 360.142 | 378.258 | 388.98 | 397.223 | 412.967 | 422.764 | 424.2 | 392.615 | 373.012 | 345.339 | 313.472 | 293.679 | 284.231 | 294.537 | 306.071 | 333.356 | 351.871 | 385.368 | 412.238 | 395.735 | 381.969 | 372.732 | 368.435 | 339.836 | 331.378 | 323.491 | 292.401 | 269.291 | 278.083 | 273.744 | 265.173 | 269.791 | 287.135 | 306.087 | 307.318 | 331.432 | 375.267 | 386.7 | 394.55 | 384.92 | 375.893 | 368.963 | 378.367 | 366.385 | 247.778 | 214.858 | 214.154 | 190.872 | 183.15 | 183.763 | 133.679 | 127.982 | 135.976 | 138.418 | 129.598 | 110.136 | 124.833 | 150.023 | 167.631 | 147.306 | 143.699 | 118.083 | 124.196 | 128.048 | 132.553 | 135.454 | 143.958 | 154.604 | 172.485 | 147.895 | 139.678 | 122.692 | 78.941 | 78.678 | 84.507 | 84.658 | 74.484 | 68.601 | 72.537 | 112.496 | 103.085 | 106.648 | 114.466 | 109.142 | 110.557 | 102.634 | 104.011 | 116.801 | 120.237 | 128.717 | 160.081 | 160.309 | 148.569 | 141.097 | 144.284 | 133.4 | 138.5 | 140.6 | 151.2 | 154 | 168.6 | 156.4 | 151 | 138.4 | 130.3 | 134.8 | 137.7 | 138.8 | 126.1 | 137.4 | 135.1 | 124.9 | 123.1 | 101.7 | 104 | 107 | 94.6 | 72 | 74.5 | 66.8 | 30.4 | 25.5 | 21.8 | 21.5 |
Other Current Assets
| 71.977 | 87.095 | 91.004 | 56.974 | 70.682 | 78.856 | 91.404 | 47.466 | 177.908 | 181.688 | 159.43 | 44.156 | 134.288 | 130.736 | 112.47 | 43.351 | 62.648 | 148.188 | 120.922 | 50.019 | 161.384 | 124.946 | 123.174 | 49.078 | 133.106 | 149.258 | 151.122 | 51.491 | 125.264 | 156.826 | 156.582 | 72.577 | 153.944 | 144.704 | 121.518 | 54.368 | 86.002 | 88.758 | 96.267 | 109.928 | 133.26 | 122.259 | 130.195 | 175.544 | 130.425 | 117.765 | 107.075 | 121.584 | 77.962 | 68.41 | 65.626 | 55.024 | 47.969 | 42.773 | 30.822 | 31.454 | 23.891 | 29.615 | 34.011 | 38.385 | 35.94 | 32.43 | 31.902 | 33.704 | 39.238 | 39.249 | 36.188 | 42.998 | 48.383 | 45.236 | 50.479 | 48.035 | 31.421 | 28.452 | 31.756 | 35.771 | 20.618 | 16.129 | 15.173 | 16.099 | 74.938 | 90.472 | 244.466 | 83.919 | 33.544 | 33.71 | 42.283 | 40.79 | 46.284 | 54.043 | 58.224 | 58.564 | 37.83 | 37.854 | 45.946 | 35.89 | 33.525 | 31.896 | 39.287 | 39.6 | 34.3 | 33.6 | 37.6 | 35.9 | 28.6 | 41.7 | 26.7 | 26.2 | 31.4 | 27.6 | 26.7 | 22.9 | 47.1 | 15.3 | 17.7 | 18.7 | 22.3 | 13.5 | 12.8 | 8 | 3.1 | 6.7 | 8.1 | 8.3 | 2.5 | 2.4 | 2.5 | 2.8 |
Total Current Assets
| 1,025.739 | 1,092.484 | 1,155.136 | 876.781 | 881.321 | 934.254 | 970.468 | 909.628 | 900.647 | 929.381 | 911.47 | 813.304 | 796.243 | 772.24 | 715.565 | 658.599 | 638.415 | 641.201 | 638.892 | 644.262 | 732.394 | 786.213 | 837.473 | 779.481 | 804.675 | 836.252 | 850.93 | 783.193 | 785.901 | 775.064 | 784.094 | 726.236 | 754.916 | 750.052 | 733.452 | 710.001 | 750.704 | 807.018 | 833.604 | 835.93 | 937.129 | 974.417 | 1,052.866 | 1,007.878 | 1,244.021 | 1,246.969 | 1,323.257 | 980.768 | 689.005 | 670.136 | 655.036 | 564.593 | 567.406 | 584.176 | 533.574 | 487.94 | 433.322 | 444.185 | 481.126 | 445.216 | 286.338 | 307.86 | 345.565 | 369.199 | 367.05 | 366.155 | 341.799 | 327.765 | 353.732 | 359.809 | 354.72 | 309.933 | 301.613 | 274.817 | 268.331 | 206.167 | 156.706 | 165.325 | 174.169 | 154.668 | 221.13 | 246.609 | 393.288 | 286.946 | 231.765 | 262.239 | 278.237 | 254.569 | 269.411 | 263.159 | 268.745 | 262.723 | 268.553 | 265.201 | 318.974 | 285.556 | 296.761 | 302.498 | 320.979 | 279.1 | 289.7 | 313.4 | 337.5 | 312.2 | 332.9 | 349.5 | 344.7 | 298.6 | 289.8 | 299.7 | 305.4 | 284.7 | 323.3 | 282.2 | 289.8 | 264.9 | 287 | 228.8 | 229.7 | 192.4 | 162 | 147 | 145.8 | 141.7 | 56.2 | 55.2 | 40.7 | 42 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 560.628 | 552.846 | 559.223 | 333.649 | 313.116 | 314.611 | 308.252 | 305.537 | 297.146 | 308.677 | 310.811 | 322.054 | 323.299 | 329.603 | 328.31 | 344.21 | 346.895 | 359.126 | 364.195 | 398.712 | 389.618 | 400.419 | 402.385 | 384.872 | 384.985 | 393.264 | 417.426 | 421.248 | 440.078 | 435.731 | 439.333 | 437.201 | 447.082 | 449.472 | 458.005 | 450.02 | 459.35 | 483.407 | 482.593 | 527.414 | 566.643 | 604.017 | 628.807 | 638.807 | 561.706 | 554.154 | 566.549 | 568.344 | 336.769 | 324.676 | 333.918 | 334.742 | 333.575 | 353.546 | 242.064 | 248.054 | 248.689 | 248.813 | 249.304 | 254.461 | 260.36 | 263.398 | 261.077 | 248.442 | 236.737 | 221.951 | 210.512 | 196.078 | 185.49 | 182.678 | 181.978 | 184.616 | 171.108 | 133.989 | 137.167 | 140.382 | 69.929 | 75.572 | 77.736 | 80.644 | 77.075 | 79.664 | 83.061 | 138.482 | 176.149 | 177.537 | 181.301 | 186.54 | 190.682 | 195.221 | 198.129 | 205.047 | 211.693 | 216.513 | 223.167 | 232.335 | 235.471 | 235.475 | 264.288 | 267 | 288.6 | 284.4 | 282.7 | 284.4 | 246.7 | 210.1 | 204.9 | 210.3 | 211.4 | 210.9 | 206.4 | 205.1 | 186.9 | 178.5 | 178.3 | 178.3 | 188.2 | 162.4 | 160.6 | 143.3 | 141.4 | 91.7 | 91.8 | 90.7 | 32.6 | 32.5 | 27.8 | 24 |
Goodwill
| 35.81 | 12.867 | 12.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.082 | 42.899 | 41.269 | 42.075 | 22.534 | 22.343 | 25.101 | 24.941 | 25.384 | 11.648 | 0 | 19.841 | 0 | 22.272 | 0 | 0 | 0 | 0 | 0 | 0 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 18.823 | 18.214 | 0 | 0 | 17.839 | 0 | 0 | 0 | 0 | 0 | 18.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.036 | 16.51 | 17.046 | 7.266 | 0 | 0 | 0 | 7.078 | 1.385 | 1.423 | 1.459 | 8.202 | 1.535 | 1.572 | 1.701 | 12.767 | 7.611 | 8.536 | 8.282 | 20.575 | 9.968 | 10.796 | 11.329 | 19.358 | 12.439 | 13.323 | 14.519 | 15.966 | 15.798 | 16.243 | 17.029 | 20.208 | 17.351 | 17.572 | 18.21 | 17.798 | 18.471 | 21.325 | 21.922 | 23.689 | 26.551 | 30.852 | 30.834 | 32.613 | 17.453 | 17.645 | 20.684 | 21.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.702 | 0 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 18.823 | 57.315 | 18.12 | 17.702 | 17.839 | 17.581 | 17.423 | 16.814 | 16.985 | 18.209 | 0 | 18.278 | 18.921 | 18.089 | 18.57 | 38.631 | 39.1 | 39.7 | 39.6 | 40.1 | 40.8 | 41.8 | 41.9 | 42.2 | 42.5 | 39.9 | 40.4 | 40.6 | 41.2 | 41.6 | 50.4 | 50.7 | 51.2 | 51.8 | 48.5 | 48.7 | 36.4 | 35.2 | 26.8 | 26.6 | 23.1 | 0 | 0 | 0 | 0.2 |
Goodwill and Intangible Assets
| 48.846 | 29.377 | 29.913 | 7.266 | 0 | 0 | 0 | 7.078 | 1.385 | 1.423 | 1.459 | 8.202 | 1.535 | 1.572 | 1.701 | 12.767 | 7.611 | 8.536 | 8.282 | 20.575 | 9.968 | 10.796 | 11.329 | 19.358 | 12.439 | 13.323 | 14.519 | 15.966 | 15.798 | 16.243 | 17.029 | 20.208 | 17.351 | 17.572 | 18.21 | 17.798 | 18.471 | 21.325 | 21.922 | 23.689 | 64.633 | 73.751 | 41.269 | 42.075 | 39.987 | 39.988 | 45.785 | 46.149 | 25.384 | 11.648 | 0 | 19.841 | 0 | 22.272 | 0 | 0 | 0 | 0 | 0 | 0 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 11.702 | 18.823 | 57.315 | 18.12 | 17.702 | 17.839 | 17.581 | 17.423 | 16.814 | 16.985 | 18.209 | 18.027 | 18.278 | 18.921 | 18.089 | 18.57 | 38.631 | 39.1 | 39.7 | 39.6 | 40.1 | 40.8 | 41.8 | 41.9 | 42.2 | 42.5 | 39.9 | 40.4 | 40.6 | 41.2 | 41.6 | 50.4 | 50.7 | 51.2 | 51.8 | 48.5 | 48.7 | 36.4 | 35.2 | 26.8 | 26.6 | 23.1 | 0 | 0 | 0 | 0.2 |
Long Term Investments
| 0 | 0 | -26.283 | 7.127 | 0 | 0 | 0 | 6.948 | 0 | 0 | 0 | 6.522 | 0 | 0 | 0 | 5.601 | -7.611 | 0 | -2.644 | 38.955 | 0 | 0 | 0 | 51.216 | 0 | 0 | 0 | 51.904 | 0 | 0 | 0 | 53.583 | 0 | 0 | 0 | 52.035 | 18.471 | 0 | 0 | 53.38 | 0 | 0 | 0 | 53.264 | 0 | 0 | 0 | 44.523 | 28.972 | -29.773 | 0 | 41.393 | 0 | -16.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.649 | -17.622 | -17.78 | -19.615 | 34.535 | -27.699 | -27.705 | -32.928 | 0 | -11.775 | -11.604 | -14.521 | 0 | -6.711 | -6.711 | -6.711 | 0 | -20.343 | -20.343 | -20.343 | 0 | -12.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 8.106 | 16.377 | 26.283 | 38.033 | 32.361 | 26.689 | 34.899 | 38.736 | 16.416 | 16.395 | 15.888 | 16.831 | 2.502 | 2.78 | 2.186 | 2.591 | 1.04 | 0.605 | 2.644 | 2.331 | 1.657 | 1.965 | 4.252 | 2.874 | 2.32 | 2.325 | 1.907 | 3.779 | 9.259 | 8.265 | 6.758 | 4.663 | 7.424 | 7.158 | 6.864 | 5.967 | 19.88 | 18.303 | 14.497 | 15.623 | 4.747 | 6.837 | 1.985 | 2.772 | 7.241 | 7.566 | 25.508 | 8.383 | 32.706 | 29.773 | 34.098 | -61.234 | 16.887 | 16.187 | 16.04 | 0 | 1.671 | 4.788 | 7.396 | 7.253 | 4.039 | 5.913 | 7.744 | 7.256 | 17.622 | 17.78 | 19.615 | -34.535 | 27.699 | 27.705 | 32.928 | 0 | 11.775 | 11.604 | 14.521 | 0 | 6.711 | 6.711 | 6.711 | 0 | 20.343 | 20.343 | 20.343 | 0 | 12.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 43.405 | 42.983 | 69.323 | 26.389 | 30.937 | 29.597 | 31.188 | 16.703 | 31.885 | 33.308 | 29.673 | 15.772 | 20.68 | 21.243 | 23.686 | 8.116 | 29.997 | 21.826 | 48.885 | 9.472 | 55.965 | 70.135 | 69.817 | 13.455 | 69.661 | 65.206 | 68.273 | 14.022 | 78.874 | 76.648 | 79.019 | 21.06 | 81.283 | 84.218 | 91.434 | 39.37 | 69.876 | 90.361 | 89.859 | 39.688 | 99.8 | 103.488 | 133.571 | 76.435 | 94.806 | 95.87 | 93.25 | 44.547 | 45.294 | 87.539 | 76.147 | 110.951 | 93.346 | 111.698 | 33.292 | 51.476 | 44.012 | 33.415 | 27.402 | 29.533 | 26.155 | 23.101 | 18.285 | 15.534 | 29.984 | 60.322 | 52.052 | 54.95 | 79.738 | 79.608 | 74.734 | 78.875 | 82.308 | 83.545 | 86.067 | 82.505 | 98.587 | 101.421 | 105.395 | 107.152 | 74.776 | 82.287 | 59.721 | 78.833 | 51.303 | 73.513 | 72.524 | 73.051 | 72.066 | 85.593 | 82.413 | 84.199 | 53.468 | 53.845 | 49.857 | 54.829 | 51.721 | 52.557 | 53.192 | 52 | 48.6 | 41.6 | 42.9 | 40.9 | 46.2 | 54.2 | 46.9 | 33.7 | 41.2 | 40.9 | 32.1 | 27.6 | 19.4 | 22.4 | 17.9 | 17.7 | 7.9 | 28.6 | 28.9 | 28.4 | 5.2 | 5.1 | 6 | 5.8 | 5.5 | 1.7 | 0.8 | 0.8 |
Total Non-Current Assets
| 660.985 | 641.583 | 658.459 | 412.464 | 376.414 | 370.897 | 374.339 | 375.002 | 346.832 | 359.803 | 357.831 | 369.381 | 348.016 | 355.198 | 355.883 | 373.285 | 377.932 | 390.093 | 421.362 | 470.045 | 457.208 | 483.315 | 487.783 | 471.775 | 469.405 | 474.118 | 502.125 | 506.919 | 544.009 | 536.887 | 542.139 | 536.715 | 553.14 | 558.42 | 574.513 | 565.19 | 586.048 | 613.396 | 608.871 | 659.794 | 735.823 | 788.093 | 805.632 | 813.353 | 703.74 | 697.578 | 731.092 | 711.946 | 469.125 | 423.863 | 444.163 | 445.693 | 443.808 | 487.516 | 291.396 | 299.53 | 294.372 | 287.016 | 284.102 | 291.247 | 302.256 | 304.114 | 298.808 | 285.583 | 278.423 | 293.975 | 274.266 | 262.73 | 276.93 | 273.988 | 268.414 | 275.193 | 265.118 | 229.236 | 234.936 | 234.589 | 180.218 | 188.695 | 194.833 | 199.498 | 163.553 | 173.653 | 154.484 | 236.138 | 284.767 | 269.17 | 271.527 | 277.43 | 280.329 | 298.237 | 297.356 | 306.231 | 283.37 | 288.385 | 291.302 | 306.085 | 305.281 | 306.602 | 356.111 | 358.1 | 376.9 | 365.6 | 365.7 | 366.1 | 334.7 | 306.2 | 294 | 286.5 | 292.5 | 292.2 | 279.1 | 273.9 | 247.9 | 251.3 | 246.9 | 247.2 | 247.9 | 239.5 | 238.2 | 208.1 | 181.8 | 123.6 | 124.4 | 119.6 | 38.1 | 34.2 | 28.6 | 25 |
Total Assets
| 1,686.724 | 1,734.067 | 1,813.595 | 1,289.245 | 1,257.735 | 1,305.151 | 1,344.807 | 1,284.63 | 1,247.479 | 1,289.184 | 1,269.301 | 1,182.685 | 1,144.259 | 1,127.438 | 1,071.448 | 1,031.884 | 1,016.347 | 1,031.294 | 1,060.254 | 1,114.307 | 1,189.602 | 1,269.528 | 1,325.256 | 1,251.256 | 1,274.08 | 1,310.37 | 1,353.055 | 1,290.112 | 1,329.91 | 1,311.951 | 1,326.233 | 1,262.951 | 1,308.056 | 1,308.472 | 1,307.965 | 1,275.191 | 1,336.752 | 1,420.414 | 1,442.475 | 1,495.724 | 1,672.952 | 1,762.51 | 1,858.498 | 1,821.231 | 1,947.761 | 1,944.547 | 2,054.349 | 1,692.714 | 1,158.13 | 1,093.999 | 1,099.199 | 1,010.286 | 1,011.214 | 1,071.692 | 824.97 | 787.47 | 727.694 | 731.201 | 765.228 | 736.463 | 588.594 | 611.974 | 644.373 | 654.782 | 645.473 | 660.13 | 616.065 | 590.495 | 630.662 | 633.797 | 623.134 | 585.126 | 566.731 | 504.053 | 503.267 | 440.756 | 336.924 | 354.02 | 369.002 | 354.166 | 384.683 | 420.262 | 547.772 | 523.084 | 516.532 | 531.409 | 549.764 | 531.999 | 549.74 | 561.396 | 566.101 | 568.954 | 551.923 | 553.586 | 610.276 | 591.641 | 602.042 | 609.1 | 677.09 | 637.2 | 666.6 | 679 | 703.2 | 678.3 | 667.6 | 655.7 | 638.7 | 585.1 | 582.3 | 591.9 | 584.5 | 558.6 | 571.2 | 533.5 | 536.7 | 512.1 | 534.9 | 468.3 | 467.9 | 400.5 | 343.8 | 270.6 | 270.2 | 261.3 | 94.3 | 89.4 | 69.3 | 67 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 234.302 | 257.271 | 287.933 | 201.201 | 194.501 | 231.884 | 276.072 | 263.376 | 256.715 | 284.802 | 302.382 | 278.099 | 253.819 | 239.001 | 221.613 | 167.21 | 150.879 | 136.802 | 179.933 | 158.647 | 182.337 | 209.422 | 250.918 | 212.129 | 208.237 | 226.041 | 227.954 | 195.497 | 184.33 | 187.077 | 186.163 | 148.255 | 152.387 | 145.568 | 138.126 | 123.154 | 127.998 | 135.758 | 152.923 | 146.305 | 169.439 | 200.548 | 213.464 | 176.719 | 195.123 | 211.878 | 210.585 | 180.065 | 106.67 | 109.555 | 112.666 | 76.574 | 98.898 | 114.837 | 45.186 | 35.281 | 47.135 | 48.036 | 46.678 | 24.246 | 25.064 | 31.332 | 53.961 | 65.547 | 84.946 | 70.975 | 62.656 | 43.992 | 54.646 | 43.543 | 50.158 | 25.884 | 49.58 | 62.68 | 61.389 | 24.435 | 22.773 | 29.775 | 34.182 | 26.733 | 33.458 | 28.9 | 36.642 | 51.931 | 47.813 | 47.76 | 59.154 | 49.007 | 45.332 | 42.198 | 50.992 | 54.658 | 45.202 | 37.646 | 50.998 | 53.524 | 57.039 | 56.885 | 61.516 | 51.4 | 57.4 | 51.2 | 70.2 | 66.5 | 71.1 | 75.7 | 84.2 | 70.5 | 56 | 60.2 | 65.3 | 60.6 | 53.7 | 57.4 | 65.8 | 58.6 | 61.9 | 43.9 | 47 | 36 | 30.8 | 27 | 25 | 25.3 | 12.5 | 12.5 | 12 | 10.2 |
Short Term Debt
| 28.102 | 25.596 | 30.982 | 21.934 | 22.438 | 22.364 | 26.967 | 34.707 | 39.269 | 51.395 | 45.297 | 38.68 | 39.491 | 42.307 | 38.47 | 38.652 | 40.31 | 48.401 | 46.275 | 67.982 | 64.228 | 71.366 | 66.347 | 51.885 | 50.257 | 52.358 | 55.171 | 43.651 | 36.174 | 42.563 | 46.244 | 97.93 | 91.03 | 89.038 | 88.783 | 32.422 | 21.038 | 25.068 | 29.753 | 27.755 | 24.768 | 26.498 | 78.022 | 75.061 | 104.884 | 105.11 | 230.658 | 147.244 | 7.517 | 7.596 | 0 | 11.723 | 8.227 | 10.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 2.255 | 5.501 | 8.741 | 11.995 | 0.141 | 0.177 | 0.199 | 0.217 | 0.233 | 60.231 | 86.653 | 21.161 | 15.155 | 16.319 | 18.66 | 10.615 | 6.952 | 6.14 | 5.102 | 4.304 | 70.594 | 10.304 | 5.478 | 5.377 | 5.368 | 5.391 | 0.397 | 20.2 | 31.5 | 31.5 | 29.5 | 7.9 | 4.9 | 5.2 | 0.6 | 1.1 | 1 | 0.6 | 0.4 | 0.9 | 14 | 22.8 | 25.4 | 26.4 | 31.7 | 3.7 | 2.8 | 3.2 | 1.5 | 13.7 | 8 | 7.5 | 4.1 | 4.8 | 3.8 | 5.5 |
Tax Payables
| 14.2 | 15.792 | 15.411 | 13.762 | 15.785 | 13.585 | 32.456 | 18.549 | 0 | 0 | 0 | 9.274 | 0 | 0 | 0 | 10.071 | 0 | 0 | 0 | 4.912 | 0 | 0 | 0 | 5.535 | 0 | 0 | 0 | 8.37 | 0 | 0 | 0 | 5.831 | 0 | 0 | 0 | 5.881 | 0 | 0 | 0 | 10.924 | 0 | 0 | 0 | 11.741 | 0 | 0 | 0 | 8.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.092 | 22.64 | 17.836 | 19.999 | 2.193 | 2.198 | 2.255 | 38.736 | 0 | 16.395 | 0 | 16.831 | 0 | 0 | 0 | 1.945 | 0 | 0 | 0 | 6.396 | 0 | 0 | 0 | 8.399 | 0 | 0 | 0 | 4.96 | 0 | 0 | 0 | 4.663 | 0 | 0 | 0 | 5.967 | 0 | 0 | 0 | 23.435 | 3.758 | 4.084 | 3.28 | 41.931 | 0 | 0 | 0 | 50.558 | 0 | 0 | 0 | 26.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.108 | 0 | 0 | 0 | 12.042 | 0 | 0 | 0 | 25.159 | 0 | 0 | 0 | 29.234 | 0 | 0 | 0 | 20.141 | 0 | 0 | 0 | 6.711 | 0 | 0 | 0 | 20.343 | 0 | 0 | 0 | 12.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 134.605 | 132.983 | 160.737 | 115.479 | 122.451 | 115.796 | 121.112 | 111.362 | 174.968 | 161.062 | 144.216 | 111.066 | 143.602 | 132.305 | 122.163 | 100.735 | 124.065 | 113.368 | 115.744 | 82.187 | 119.383 | 111.834 | 121.979 | 105.519 | 123.244 | 129.057 | 130.284 | 125.404 | 133.631 | 118.024 | 129.281 | 107.451 | 130.238 | 122.252 | 125.034 | 104.128 | 122.966 | 121.967 | 134.409 | 116.572 | 141.607 | 143.547 | 151.85 | 123.05 | 153.476 | 134.172 | 128.904 | 125.585 | 81.298 | 70.464 | 99.481 | 87.469 | 88.542 | 102.352 | 65.547 | 57.072 | 43.886 | 52.36 | 50.039 | 45.826 | 40.933 | 50.06 | 45.779 | 34.046 | 45.775 | 50.407 | 41.609 | 43.788 | 36.858 | 50.68 | 47.909 | 7.708 | 37.392 | 24.2 | 28.15 | 11.753 | 13.659 | 14.928 | 16.537 | 6.109 | 23.214 | 28.178 | 108.139 | 9.54 | 29.85 | 28.434 | 30.985 | 12.675 | 28.93 | 26.068 | 27.185 | 23.077 | 21.188 | 29.848 | 38.97 | 40.539 | 48.952 | 44.555 | 40.252 | 36.7 | 53.5 | 67.2 | 71.6 | 67.3 | 74.6 | 59.9 | 55.8 | 43.1 | 49.9 | 52.5 | 47.6 | 42.1 | 38.8 | 35.5 | 37.1 | 28.6 | 40.6 | 37 | 44.8 | 33.2 | 29.3 | 20.3 | 21.1 | 18.1 | 9.5 | 8.7 | 6.7 | 5.4 |
Total Current Liabilities
| 431.301 | 454.282 | 495.063 | 372.375 | 374.818 | 403.246 | 467.862 | 446.161 | 470.952 | 497.259 | 491.895 | 450.813 | 436.912 | 413.613 | 382.246 | 329.711 | 315.254 | 298.571 | 341.952 | 327.153 | 365.948 | 392.622 | 439.244 | 375.068 | 381.738 | 407.456 | 413.409 | 372.922 | 354.135 | 347.664 | 361.688 | 366.104 | 373.655 | 356.858 | 351.943 | 270.097 | 272.002 | 282.793 | 317.085 | 301.556 | 335.814 | 370.593 | 443.336 | 386.571 | 453.483 | 451.16 | 570.147 | 461.59 | 195.485 | 187.615 | 212.147 | 175.766 | 195.667 | 227.519 | 110.733 | 92.353 | 91.021 | 100.396 | 96.717 | 70.072 | 65.997 | 81.392 | 99.74 | 136.635 | 130.721 | 121.382 | 104.265 | 87.78 | 91.504 | 94.223 | 98.067 | 62.924 | 89.227 | 92.381 | 98.28 | 48.183 | 36.573 | 44.88 | 50.918 | 39.77 | 56.905 | 117.309 | 231.434 | 102.975 | 92.818 | 92.513 | 108.799 | 84.306 | 81.214 | 74.406 | 83.279 | 82.039 | 136.984 | 77.798 | 95.446 | 99.44 | 111.359 | 106.831 | 102.165 | 108.3 | 142.4 | 149.9 | 171.3 | 141.7 | 150.6 | 140.8 | 140.6 | 114.7 | 106.9 | 113.3 | 113.3 | 103.6 | 106.5 | 115.7 | 128.3 | 113.6 | 134.2 | 84.6 | 94.6 | 72.4 | 61.6 | 61 | 54.1 | 50.9 | 26.1 | 26 | 22.5 | 21.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 612.616 | 631.247 | 648.631 | 415.331 | 409.747 | 411.671 | 413.371 | 417.17 | 420.804 | 448.812 | 493.121 | 463.803 | 467.21 | 468.782 | 457.521 | 450.721 | 450.033 | 478.158 | 463.059 | 455.829 | 485.609 | 464.639 | 451.68 | 409.572 | 411.019 | 409.613 | 407.608 | 407.171 | 411.23 | 408.789 | 409.706 | 409.144 | 410.089 | 414.57 | 419.509 | 481.079 | 492.442 | 495.273 | 493.768 | 498.252 | 501.276 | 501.468 | 498.774 | 497.694 | 637.388 | 638.846 | 634.171 | 443.105 | 313.897 | 312.881 | 317.881 | 279.19 | 317.881 | 317.881 | 312.881 | 373.564 | 312.448 | 318.948 | 366.3 | 366.3 | 193.8 | 193.8 | 218.8 | 200 | 200 | 200 | 200 | 185.956 | 200 | 200 | 200 | 263.342 | 258.59 | 189.615 | 188.239 | 176.883 | 111.051 | 110.911 | 163.247 | 160.524 | 174.329 | 147.138 | 147.196 | 225.601 | 251.185 | 250.314 | 247.789 | 237.11 | 254.242 | 255.393 | 256.865 | 256.622 | 166.572 | 220.749 | 254.293 | 227.975 | 212.951 | 213.211 | 303.305 | 255.5 | 249.9 | 250 | 248.8 | 247.6 | 213.2 | 208.4 | 196.6 | 181.7 | 187.3 | 196.8 | 193 | 113.1 | 181.7 | 138.5 | 140 | 142.3 | 142.2 | 147.2 | 208 | 178.3 | 142.8 | 112.2 | 123.2 | 123.6 | 20.2 | 16.2 | 36.7 | 38.1 |
Deferred Revenue Non-Current
| 1.428 | 95.34 | -4.708 | 12.383 | 0 | 0 | 0 | 3.425 | 0 | 4.892 | 0 | 3.978 | 25 | 25 | 25 | 3.895 | 25 | 25 | 25 | 6.672 | 25 | 55.517 | 70.8 | 9.416 | 119.897 | 117.546 | 115.369 | 13.545 | 111.016 | 108.839 | 106.825 | 13.183 | 102.793 | 100.777 | 96.774 | 14.509 | 0 | 0 | 0 | 18.582 | 0 | 0 | 0 | 60.985 | 0 | 0 | 0 | 62.259 | 0 | 0 | 0 | 38.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.044 | 0 | 0 | 0 | 27.924 | 0 | 0 | 0 | 13.581 | -9.164 | 0 | 0 | 9.164 | 0 | 0 | 0 | 22.796 | 0 | 0 | 0 | 12.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.524 | 4.563 | 4.708 | 2.234 | 2.834 | 3.312 | 3.438 | 3.425 | 4.242 | 4.892 | 4.124 | 3.978 | 3.142 | 4.278 | 3.194 | 3.895 | 1.774 | 2.82 | 2.644 | 6.672 | 7.435 | 8.819 | 9.627 | 9.416 | 10.359 | 11.765 | 14.376 | 13.545 | 17.807 | 18.248 | 16.362 | 13.183 | 16.627 | 16.852 | 15.505 | 14.509 | 0 | 3.524 | 5.148 | 18.582 | 44.712 | 48.706 | 57.406 | 60.985 | 47.216 | 50.305 | 61.071 | 61.977 | 53.001 | 43.243 | 38.414 | 38.691 | 37.08 | 48.227 | 9.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.025 | 16.23 | 13.431 | 14.044 | 25.65 | 26.798 | 27.261 | 27.924 | 13.837 | 14.88 | 15.309 | 13.581 | 9.164 | 9.164 | 9.164 | 9.164 | 22.796 | 22.796 | 22.796 | 22.796 | 12.009 | 12.009 | 12.009 | 12.009 | 24.161 | 24.161 | 24.161 | 24.161 | 20.754 | 20.754 | 20.754 | 20.754 | 28.09 | 28.09 | 28.09 | 28.4 | 23.1 | 23.1 | 23.1 | 23.4 | 21.2 | 21.2 | 21.2 | 21 | 20.5 | 18.1 | 18.1 | 18.8 | 15.2 | 15.2 | 15.2 | 15.7 | 0 | 0 | 0 | 10.8 | 0 | 0 | 0 | 10.4 | 3.5 | 3.5 | 3.5 | 0.7 |
Other Non-Current Liabilities
| 42.229 | 30.356 | 34.258 | 19.507 | 37.147 | 35.962 | 36.929 | 22.939 | 30.494 | 32.551 | 34.441 | 27.904 | 37.401 | 37.588 | 39.355 | 61.013 | 80.076 | 50.088 | 48.677 | 77.438 | 57.434 | 59.84 | 64.234 | 177.687 | 62.424 | 66.032 | 70.248 | 172.845 | 84.611 | 77.826 | 81.225 | 184.586 | 84.409 | 86.18 | 89.781 | 164.823 | 158.936 | 84.33 | 83.089 | 105.858 | 122.717 | 120.749 | 130.984 | 138.93 | 98.632 | 103.518 | 100.044 | 43.17 | 73.499 | 73.184 | 87.069 | 42.378 | 68.234 | 79.364 | 41.114 | 43.238 | 38.431 | 38.703 | 38.576 | 38.138 | 42.001 | 41.193 | 39.779 | 38.959 | 11.029 | 16.854 | 17.155 | 2.105 | 13.068 | 12.104 | 15.7 | -12.089 | 18.382 | 19.468 | 20.171 | 7.134 | 26.32 | 27.447 | 27.977 | 19.499 | 28.726 | 32.754 | 29.401 | 14.164 | 39.919 | 43.415 | 43.15 | 30.529 | 19.881 | 20.026 | 19.736 | 20.225 | 13.696 | 13.524 | 14.305 | 14.767 | 14.766 | 15.468 | 15.691 | 16.1 | 17.1 | 17.3 | 17.6 | 18.6 | 23.7 | 24 | 23.7 | 19.6 | 20.8 | 20.9 | 21.8 | 21.9 | 25.6 | 26.7 | 25.9 | 24.6 | 52.6 | 42.2 | 43.1 | 31.3 | 37.1 | 17.9 | 18.7 | 9.7 | 0.9 | 1.4 | 0 | 0 |
Total Non-Current Liabilities
| 657.369 | 666.166 | 687.597 | 449.455 | 449.728 | 450.945 | 453.738 | 455.331 | 455.54 | 486.255 | 531.686 | 504.7 | 532.753 | 535.648 | 525.07 | 525.908 | 531.883 | 556.066 | 539.38 | 548.166 | 575.478 | 588.815 | 596.341 | 606.091 | 603.699 | 604.956 | 607.601 | 607.106 | 624.664 | 613.702 | 614.118 | 606.913 | 613.918 | 618.379 | 621.569 | 660.411 | 651.378 | 583.127 | 582.005 | 604.11 | 627.751 | 626.301 | 633.038 | 636.624 | 783.236 | 792.669 | 795.286 | 610.511 | 440.397 | 429.308 | 443.364 | 437.641 | 423.195 | 445.472 | 363.38 | 416.802 | 350.879 | 357.651 | 404.876 | 404.438 | 235.801 | 234.993 | 258.579 | 238.959 | 217.054 | 233.084 | 230.586 | 230.193 | 238.718 | 238.902 | 242.961 | 335.025 | 290.809 | 223.963 | 223.719 | 224.76 | 137.371 | 147.522 | 200.388 | 207.515 | 225.851 | 202.688 | 199.393 | 308.153 | 303.113 | 305.738 | 302.948 | 303.666 | 298.284 | 299.58 | 300.762 | 301.008 | 201.022 | 255.027 | 289.352 | 263.496 | 255.807 | 256.769 | 347.086 | 300 | 290.1 | 290.4 | 289.5 | 289.6 | 258.1 | 253.6 | 241.5 | 222.3 | 228.6 | 235.8 | 232.9 | 153.8 | 222.5 | 180.4 | 181.1 | 182.6 | 194.8 | 189.4 | 251.1 | 220.4 | 179.9 | 130.1 | 141.9 | 143.7 | 24.6 | 21.1 | 40.2 | 38.8 |
Total Liabilities
| 1,088.67 | 1,120.448 | 1,182.66 | 821.83 | 824.546 | 854.191 | 921.6 | 901.492 | 926.492 | 983.514 | 1,023.581 | 955.513 | 969.665 | 949.261 | 907.316 | 855.619 | 847.137 | 854.637 | 881.332 | 875.319 | 941.426 | 981.437 | 1,035.585 | 981.159 | 985.437 | 1,012.412 | 1,021.01 | 980.028 | 978.799 | 961.366 | 975.806 | 973.017 | 987.573 | 975.237 | 973.512 | 930.508 | 923.38 | 865.92 | 899.09 | 905.666 | 963.565 | 996.894 | 1,076.374 | 1,023.195 | 1,236.719 | 1,243.829 | 1,365.433 | 1,072.101 | 635.882 | 616.923 | 655.511 | 613.407 | 618.862 | 672.991 | 474.113 | 509.155 | 441.9 | 458.047 | 501.593 | 474.51 | 301.798 | 316.385 | 358.319 | 375.594 | 347.775 | 354.466 | 334.851 | 317.973 | 330.222 | 333.125 | 341.028 | 397.949 | 380.036 | 316.344 | 321.999 | 272.943 | 173.944 | 192.402 | 251.306 | 247.285 | 282.756 | 319.997 | 430.827 | 411.128 | 395.931 | 398.251 | 411.747 | 387.972 | 379.498 | 373.986 | 384.041 | 383.047 | 338.006 | 332.825 | 384.798 | 362.936 | 367.166 | 363.6 | 449.251 | 408.3 | 432.5 | 440.3 | 460.8 | 431.3 | 408.7 | 394.4 | 382.1 | 337 | 335.5 | 349.1 | 346.2 | 257.4 | 329 | 296.1 | 309.4 | 296.2 | 329 | 274 | 345.7 | 292.8 | 241.5 | 191.1 | 196 | 194.6 | 50.7 | 47.1 | 62.7 | 59.9 |
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 | 1.578 | 1.603 | 2.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 162.724 | 180.973 | 178.824 | 169.623 | 172.188 | 152.908 | 122.701 | 90.863 | 48.823 | 5.654 | -61.517 | -85.439 | -113.037 | -124.224 | -121.451 | -135.025 | -117.81 | -105.167 | -100.122 | -74.334 | -49.197 | -29.751 | -23.026 | -29.048 | -16.456 | -22.471 | -27.868 | -44.022 | -13.445 | -1.128 | 5.463 | 14.269 | 27.524 | 37.746 | 39.915 | 49.297 | 100.727 | 132.472 | 125.97 | 126.007 | 179.322 | 188.657 | 209.436 | 207.541 | 223.389 | 215.564 | 180.936 | 161.729 | 165.473 | 146.105 | 102.261 | 67.053 | 52.803 | 37.856 | 12.782 | 16.028 | 26.509 | 22.671 | 18.279 | 16.377 | 43.036 | 54.325 | 48.591 | 41.726 | 60.307 | 50.177 | 37.009 | 29.012 | 37.996 | 39.011 | 34.185 | 36.802 | 46.442 | 46.052 | 40.548 | 32.053 | 37.692 | 36.607 | 32.504 | 21.385 | 22.76 | 21.361 | 15.799 | 10.629 | 19.945 | 33.432 | 41.723 | 47.705 | 63.54 | 81.309 | 81.029 | 83.998 | 105.633 | 115.238 | 119.325 | 119.405 | 127.684 | 135.439 | 116.875 | 116.1 | 122.2 | 128.5 | 128.6 | 128.8 | 134.5 | 134.4 | 129.9 | 121.9 | 118.2 | 114.9 | 107 | 98.1 | 93.8 | 84.9 | 74.8 | 64.1 | 54.7 | 46.2 | 36.3 | 27.2 | 22 | 17.9 | 12.9 | 9.2 | 8 | 6.8 | 3 | 0.6 |
Accumulated Other Comprehensive Income/Loss
| -238.953 | -251.736 | -232.925 | -219.043 | -266.983 | -241.561 | -243.857 | -251.755 | -273.579 | -245.235 | -227.176 | -246.48 | -243.628 | -227.802 | -243.006 | -217.254 | -243.048 | -248.982 | -249.347 | -218.651 | -233.62 | -207.996 | -213.319 | -203.571 | -200.168 | -188.518 | -148.77 | -157.076 | -154.569 | -168.128 | -178.441 | -188.278 | -171.532 | -171.324 | -174.863 | -187.751 | -176.798 | -150.923 | -156.26 | -112.63 | -83.494 | -52.414 | -56.891 | -61.794 | -75.64 | -77.107 | -55.502 | -56.954 | -36.899 | -36.135 | -23.255 | -33.575 | -22.973 | 0.727 | -17.442 | -17.042 | -18.177 | -23.889 | -28.649 | -28.306 | -30.087 | -32.453 | -35.761 | -34.759 | -45.161 | -26.466 | -31.924 | -31.044 | -12.467 | -13.036 | -12.692 | -11.462 | -19.278 | -17.34 | -16.543 | -19.752 | -19.197 | -18.521 | -17.314 | -16.566 | -22.895 | -22.969 | -20.727 | -20.546 | -20.949 | -21.698 | -24.945 | -24.973 | -14.548 | -14.96 | -19.808 | -18.753 | -12.247 | -14.876 | -14.232 | -11.109 | -13.39 | -10.223 | -9.435 | -7.3 | -8.5 | 0 | 0 | -4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 673.996 | 680.104 | 684.244 | 516.48 | 528.013 | 538.751 | 541.964 | 542.128 | 540.519 | 538.926 | 537.067 | 561.219 | 534.581 | 533.576 | 532.452 | 531.543 | 530.696 | 529.522 | 528.608 | 527.836 | 527.048 | 520.681 | 520.738 | 511.667 | 512.385 | 516.059 | 519.89 | 523.102 | 523.945 | 524.468 | 527.617 | 471.901 | 468.076 | 469.071 | 470.263 | 483.513 | 488.312 | 548.644 | 547.47 | 498.118 | 545.686 | 544.498 | 543.006 | 541.976 | 540.623 | 539.507 | 537.409 | 501.357 | 366.246 | 365.306 | 363.104 | 361.798 | 360.276 | 358.197 | 355.517 | 279.329 | 277.462 | 274.372 | 274.005 | 273.882 | 273.817 | 273.687 | 273.194 | 272.221 | 282.552 | 281.953 | 276.129 | 274.554 | 274.911 | 274.697 | 260.613 | 161.837 | 159.501 | 158.967 | 157.233 | 155.482 | 144.455 | 143.502 | 102.479 | 102.035 | 102.035 | 101.846 | 121.846 | 121.846 | 121.578 | 121.397 | 121.212 | 121.268 | 121.223 | 121.034 | 120.812 | 120.635 | 120.504 | 120.372 | 120.358 | 120.382 | 120.555 | 120.257 | 120.372 | 120.1 | 120.4 | 110.2 | 113.8 | 122.5 | 124.4 | 126.9 | 126.7 | 126.2 | 128.6 | 127.9 | 131.3 | 203.1 | 148.4 | 152.5 | 152.5 | 151.8 | 151.2 | 148.1 | 85.9 | 80.5 | 80.3 | 61.6 | 61.3 | 57.5 | 35.6 | 35.5 | 3.6 | 6.5 |
Total Shareholders Equity
| 597.767 | 609.341 | 630.143 | 467.06 | 433.218 | 450.098 | 420.808 | 381.236 | 315.763 | 299.345 | 248.374 | 229.3 | 177.916 | 181.55 | 167.995 | 179.264 | 169.838 | 175.373 | 179.139 | 234.851 | 244.231 | 282.934 | 284.393 | 279.048 | 295.761 | 305.07 | 343.252 | 320.929 | 355.931 | 355.212 | 354.639 | 289.934 | 324.068 | 335.493 | 335.315 | 344.683 | 412.241 | 530.193 | 517.18 | 503.485 | 641.514 | 680.741 | 695.551 | 798.036 | 688.372 | 677.964 | 662.843 | 620.613 | 494.857 | 475.276 | 443.688 | 396.879 | 392.352 | 396.78 | 350.857 | 278.315 | 285.794 | 273.154 | 263.635 | 261.953 | 286.796 | 295.589 | 286.054 | 279.188 | 297.698 | 305.664 | 281.214 | 272.522 | 300.44 | 300.672 | 282.106 | 187.177 | 186.695 | 187.709 | 181.268 | 167.813 | 162.98 | 161.618 | 117.696 | 106.881 | 101.927 | 100.265 | 116.945 | 111.956 | 120.601 | 133.158 | 138.017 | 144.027 | 170.242 | 187.41 | 182.06 | 185.907 | 213.917 | 220.761 | 225.478 | 228.705 | 234.876 | 245.5 | 227.839 | 228.9 | 234.1 | 238.7 | 242.4 | 247 | 258.9 | 261.3 | 256.6 | 248.1 | 246.8 | 242.8 | 238.3 | 301.2 | 242.2 | 237.4 | 227.3 | 215.9 | 205.9 | 194.3 | 122.2 | 107.7 | 102.3 | 79.5 | 74.2 | 66.7 | 43.6 | 42.3 | 6.6 | 7.1 |
Total Equity
| 598.054 | 613.619 | 630.935 | 467.415 | 433.189 | 450.96 | 423.207 | 383.138 | 320.987 | 305.67 | 245.72 | 227.172 | 174.594 | 178.177 | 164.132 | 176.265 | 169.21 | 176.657 | 178.922 | 238.988 | 248.176 | 288.091 | 289.671 | 270.097 | 288.643 | 297.958 | 332.045 | 310.084 | 351.111 | 350.585 | 350.427 | 285.996 | 320.483 | 333.235 | 334.453 | 344.307 | 413.372 | 554.494 | 543.385 | 532.771 | 709.387 | 765.616 | 782.124 | 908.349 | 711.042 | 700.718 | 688.916 | 646.772 | 522.248 | 477.076 | 445.303 | 398.519 | 394.635 | 398.701 | 350.857 | 278.315 | 285.794 | 273.154 | 263.635 | 261.953 | 286.796 | 295.589 | 286.054 | 279.188 | 297.698 | 305.664 | 281.214 | 272.522 | 300.44 | 300.672 | 282.106 | 187.177 | 186.695 | 187.709 | 181.268 | 167.813 | 162.98 | 161.618 | 117.696 | 106.881 | 101.927 | 100.265 | 116.945 | 111.956 | 120.601 | 133.158 | 138.017 | 144.027 | 170.242 | 187.41 | 182.06 | 185.907 | 213.917 | 220.761 | 225.478 | 228.705 | 234.876 | 245.5 | 227.839 | 228.9 | 234.1 | 238.7 | 242.4 | 247 | 258.9 | 261.3 | 256.6 | 248.1 | 246.8 | 242.8 | 238.3 | 301.2 | 242.2 | 237.4 | 227.3 | 215.9 | 205.9 | 194.3 | 122.2 | 107.7 | 102.3 | 79.5 | 74.2 | 66.7 | 43.6 | 42.3 | 6.6 | 7.1 |
Total Liabilities & Shareholders Equity
| 1,686.724 | 1,734.067 | 1,813.595 | 1,289.245 | 1,257.735 | 1,305.151 | 1,344.807 | 1,284.63 | 1,247.479 | 1,289.184 | 1,269.301 | 1,182.685 | 1,144.259 | 1,127.438 | 1,071.448 | 1,031.884 | 1,016.347 | 1,031.294 | 1,060.254 | 1,114.307 | 1,189.602 | 1,269.528 | 1,325.256 | 1,251.256 | 1,274.08 | 1,310.37 | 1,353.055 | 1,290.112 | 1,329.91 | 1,311.951 | 1,326.233 | 1,262.951 | 1,308.056 | 1,308.472 | 1,307.965 | 1,275.191 | 1,336.752 | 1,420.414 | 1,442.475 | 1,438.437 | 1,672.952 | 1,762.51 | 1,858.498 | 1,821.231 | 1,947.761 | 1,944.547 | 2,054.349 | 1,692.714 | 1,158.13 | 1,093.999 | 1,099.199 | 1,010.286 | 1,011.214 | 1,071.692 | 824.97 | 787.47 | 727.694 | 731.201 | 765.228 | 736.463 | 588.594 | 611.974 | 644.373 | 654.782 | 645.473 | 660.13 | 616.065 | 590.495 | 630.662 | 633.797 | 623.134 | 585.126 | 566.731 | 504.053 | 503.267 | 440.756 | 336.924 | 354.02 | 369.002 | 354.166 | 384.683 | 420.262 | 547.772 | 523.084 | 516.532 | 531.409 | 549.764 | 531.999 | 549.74 | 561.396 | 566.101 | 568.954 | 551.923 | 553.586 | 610.276 | 591.641 | 602.042 | 609.1 | 677.09 | 637.2 | 666.6 | 679 | 703.2 | 678.3 | 667.6 | 655.7 | 638.7 | 585.1 | 582.3 | 591.9 | 584.5 | 558.6 | 571.2 | 533.5 | 536.7 | 512.1 | 534.9 | 468.3 | 467.9 | 400.5 | 343.8 | 270.6 | 270.2 | 261.3 | 94.3 | 89.4 | 69.3 | 67 |