Weyco Group, Inc.
NASDAQ:WEYS
37.82 (USD) • At close November 14, 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 | 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 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 75.455 | 78.407 | 78.348 | 69.312 | 33.397 | 21.962 | 22.565 | 16.876 | 9.848 | 7.624 | 24.15 | 19.711 | 18.852 | 22.755 | 24.86 | 32.476 | 6.858 | 10.174 | 14.181 | 9.799 | 9.055 | 9.681 | 17.34 | 22.973 | 15.75 | 23.998 | 30.082 | 23.453 | 6.704 | 11.854 | 21.473 | 13.71 | 14.84 | 15.303 | 16.317 | 17.926 | 13.9 | 13.095 | 12.117 | 12.499 | 11.728 | 11.222 | 16.142 | 15.969 | 9.75 | 7.048 | 13.782 | 17.288 | 7.529 | 9.266 | 10.543 | 10.329 | 10.619 | 10.175 | 7.194 | 7.15 | 6.771 | 13.109 | 25.154 | 30 | 10.709 | 21.137 | 11.788 | 11.486 | 8.714 | 14.506 | 8.934 | 7.859 | 7.424 | 18.195 | 12.644 | 15.314 | 5.3 | 12.39 | 13.209 | 22.781 | 12.889 | 21.446 | 18.997 | 10.515 | 5.866 | 8.76 | 7.911 | 9.092 | 9.792 | 12.745 | 14.228 | 7.301 | 9.899 | 13.649 | 15.239 | 16.851 | 6.603 | 4.874 | 3.902 | 3.519 | 3.943 | 3.837 | 2.768 | 3.8 | 1.7 | 2.8 | 4.1 | 4.2 | 3.7 | 4.4 | 4.5 | 3.3 | 4.8 | 5.2 | 2.2 | 6.8 | 2.4 | 2.7 | 3.8 | 11.2 | 2.3 | 3.9 | 2.7 | 3.6 | 6.6 | 20.4 | 19.5 | 9.1 | 1.8 | 5.7 | 6.6 | 9.3 | 5.2 | 14.2 | 8.3 | 14.1 | 8.8 | 6.6 | 8.7 | 7.4 | 9.1 | 8.9 |
Short Term Investments
| 0.365 | 0 | 0 | 0.215 | 1.206 | 1.206 | 1.206 | 1.492 | 0.807 | 0.808 | 0.825 | 8.341 | 15.913 | 31.58 | 21.494 | 2.215 | 1.955 | 1.212 | 2.129 | 5.904 | 6.543 | 10.82 | 1.834 | 1.525 | 5.098 | 8.781 | 5.326 | 5.97 | 11.354 | 10.805 | 4.756 | 4.601 | 2.778 | 3.281 | 3.476 | 4.522 | 5.739 | 5.11 | 5.844 | 5.914 | 4.119 | 4.602 | 5.544 | 5.196 | 5.875 | 6.981 | 7.017 | 8.004 | 6.873 | 5.513 | 6.538 | 4.745 | 4.754 | 3.066 | 3.691 | 4.989 | 5.179 | 5.529 | 4.255 | 3.954 | 1.326 | 2.965 | 4.812 | 6.623 | 6.517 | 1.718 | 3.606 | 5.604 | 2.499 | 2.635 | 1.246 | 1.601 | 0.815 | 0.815 | 0.875 | 0.875 | 0.595 | 0.595 | 0.03 | 0.18 | 0.941 | 2.017 | 3.729 | 4.206 | 1.7 | 1.655 | 1.795 | 2.099 | 4.905 | 2.755 | 2.968 | 3.267 | 4.148 | 6.651 | 8.249 | 7.691 | 6.963 | 5.244 | 3.642 | 4.9 | 4.6 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75.82 | 78.407 | 78.348 | 69.527 | 34.603 | 23.168 | 23.771 | 18.368 | 10.655 | 8.432 | 24.975 | 28.052 | 34.765 | 54.335 | 46.354 | 34.691 | 8.813 | 11.386 | 16.31 | 15.703 | 15.598 | 20.501 | 19.174 | 24.498 | 20.848 | 32.779 | 35.408 | 29.423 | 18.058 | 22.659 | 26.229 | 18.311 | 17.618 | 18.584 | 19.793 | 22.448 | 19.639 | 18.205 | 17.961 | 18.413 | 15.847 | 15.824 | 21.686 | 21.165 | 15.625 | 14.029 | 20.799 | 25.292 | 14.402 | 14.779 | 17.081 | 15.074 | 15.373 | 13.241 | 10.885 | 12.139 | 11.95 | 18.638 | 29.409 | 33.954 | 12.035 | 24.102 | 16.6 | 18.109 | 15.231 | 16.224 | 12.54 | 13.463 | 9.923 | 20.83 | 13.89 | 16.915 | 6.115 | 13.205 | 14.084 | 23.656 | 13.484 | 22.041 | 19.027 | 10.695 | 6.806 | 10.777 | 11.64 | 13.298 | 11.492 | 14.4 | 16.023 | 9.4 | 14.804 | 16.404 | 18.208 | 20.118 | 10.752 | 11.525 | 12.151 | 11.21 | 10.906 | 9.081 | 6.41 | 8.7 | 6.3 | 11.8 | 4.1 | 4.2 | 3.7 | 4.4 | 4.5 | 3.3 | 4.8 | 5.2 | 2.2 | 6.8 | 2.4 | 2.7 | 3.8 | 11.2 | 2.3 | 3.9 | 2.7 | 3.6 | 6.6 | 20.4 | 19.5 | 9.1 | 1.8 | 5.7 | 6.6 | 9.3 | 5.2 | 14.2 | 8.3 | 14.1 | 8.8 | 6.6 | 8.7 | 7.4 | 9.1 | 8.9 |
Net Receivables
| 46.804 | 37.67 | 42.098 | 39.52 | 53.459 | 37.195 | 52.791 | 54.243 | 64.805 | 42.241 | 51.871 | 53.782 | 44.635 | 37.768 | 33.17 | 36.005 | 43.119 | 30.647 | 46.535 | 51.532 | 56.827 | 39.924 | 50.672 | 51.533 | 57.33 | 39.78 | 50.947 | 50.12 | 57.052 | 40.086 | 47.762 | 51.515 | 58.472 | 39.293 | 59.119 | 54.009 | 67.098 | 44.837 | 55.748 | 55.1 | 63.038 | 41.115 | 53.921 | 49.585 | 62.189 | 45.345 | 56.282 | 50.184 | 58.627 | 39.457 | 54.104 | 44.452 | 50.942 | 36.979 | 48.742 | 38.84 | 39.777 | 32.253 | 42.119 | 33.02 | 42.612 | 34.965 | 42.903 | 32.099 | 38.262 | 31.708 | 41.457 | 35.965 | 38.089 | 28.842 | 40.71 | 30.642 | 34.985 | 27.095 | 36.93 | 27.843 | 37.191 | 26.281 | 37.468 | 30.774 | 38.145 | 30.892 | 38.836 | 30.128 | 34.604 | 30.532 | 41.215 | 33.179 | 41.571 | 30.344 | 26.872 | 20.867 | 28.506 | 23.729 | 28.949 | 23.864 | 26.99 | 26.244 | 29.997 | 21.9 | 25.7 | 23 | 25.3 | 19.6 | 24.1 | 20.2 | 24.3 | 17.7 | 24.2 | 18.6 | 24.9 | 18.2 | 24.6 | 20.7 | 23.1 | 18.9 | 23.5 | 19.9 | 20.7 | 17.6 | 21.5 | 17.5 | 21.5 | 19.7 | 20.2 | 17.6 | 18.8 | 19.9 | 20.2 | 17.7 | 21.3 | 21 | 19.8 | 22.9 | 20.1 | 18.6 | 16.4 | 16.3 |
Inventory
| 72.187 | 67.944 | 61.96 | 74.89 | 79.567 | 103.857 | 106.677 | 127.976 | 112.046 | 95.48 | 62.056 | 71.026 | 52.941 | 33.571 | 47.34 | 59.025 | 76.178 | 81.445 | 67.983 | 86.713 | 81.34 | 82.757 | 65.783 | 72.684 | 60.069 | 56.53 | 51.087 | 60.27 | 57.692 | 60.858 | 55.134 | 69.898 | 70.508 | 76.613 | 74.885 | 97.184 | 92.566 | 85.96 | 61.151 | 69.015 | 64.154 | 63.392 | 49.823 | 63.196 | 52.612 | 52.332 | 53.619 | 65.366 | 62.839 | 60.615 | 51.338 | 62.689 | 56.287 | 54.575 | 51.143 | 56.111 | 47.84 | 37.266 | 31.969 | 40.363 | 44.452 | 43.342 | 42.2 | 47.012 | 45.812 | 41.939 | 40.798 | 44.632 | 45.307 | 39.762 | 38.889 | 51.001 | 47.04 | 37.624 | 31.382 | 38.549 | 36.598 | 34.851 | 35.124 | 47.62 | 52.234 | 50.238 | 36.737 | 43.728 | 43.316 | 44.862 | 51.198 | 49.741 | 45.601 | 50.181 | 7.027 | 17.502 | 15.115 | 18.304 | 12.662 | 13.713 | 13.195 | 16.021 | 16.393 | 19.5 | 17.8 | 18.1 | 9.9 | 11.8 | 11.4 | 12.3 | 8.4 | 11.2 | 8.2 | 9.4 | 6.4 | 12.4 | 12.4 | 7.7 | 10.4 | 14.9 | 11.6 | 8.9 | 4.7 | 10.7 | 8.9 | 12.8 | 10.7 | 17.1 | 17.2 | 13 | 12.5 | 16.5 | 22.7 | 22.7 | 25.9 | 22.7 | 26.8 | 25 | 18.2 | 19.8 | 12.8 | 13.8 |
Other Current Assets
| 3.071 | 3.506 | 3.641 | 6.172 | 3.06 | 3.496 | 3.833 | 5.87 | 2.986 | 3.876 | 4.124 | 4.317 | 3.862 | 4.431 | 3.951 | 4.61 | 3.284 | 3.546 | 8.352 | 12.094 | 7.024 | 3.107 | 6.144 | 10.76 | 3.085 | 3.413 | 3.237 | 5.77 | 3.01 | 3.427 | 6.152 | 6.203 | 3.586 | 6.886 | 4.002 | 11.67 | 4.151 | 5.154 | 11.902 | 15.042 | 4.834 | 6.773 | 3.52 | 6.136 | 3.201 | 5.694 | 3.669 | 5.602 | 9.184 | 5.278 | 5.301 | 6.008 | 4.12 | 3.912 | 3.888 | 4.398 | 3.401 | 3.497 | 3.395 | 3.922 | 3.616 | 3.366 | 3.421 | 4.257 | 3.223 | 3.067 | 3.383 | 3.776 | 1.871 | 2.049 | 2.488 | 2.665 | 2.481 | 2.048 | 2.385 | 2.599 | 1.948 | 1.911 | 2.109 | 3.46 | 3.272 | 3.091 | 2.936 | 3.451 | 2.945 | 3.017 | 2.754 | 3.224 | 4.624 | 4.336 | 3.141 | 3.234 | 3.199 | 3.138 | 2.976 | 2.882 | 2.778 | 3.024 | 2.91 | 3 | 3.1 | 3.6 | 12.1 | 12.5 | 12.7 | 12.9 | 12.4 | 10.7 | 9 | 8.6 | 9.5 | 10.4 | 9.6 | 12.4 | 12.1 | 14.5 | 30.5 | 31.3 | 33.5 | 30.6 | 28.9 | 14.3 | 12.3 | 19.1 | 24.6 | 27.9 | 24.2 | 17.1 | 12.2 | 5.8 | 6.2 | 7.2 | 1.1 | 1.3 | 0 | 0.1 | 0 | -0.1 |
Total Current Assets
| 197.882 | 187.527 | 186.047 | 190.109 | 170.689 | 167.716 | 187.072 | 206.457 | 190.492 | 150.029 | 143.026 | 157.177 | 136.203 | 130.105 | 130.815 | 134.331 | 131.394 | 127.024 | 135.004 | 159.995 | 157.277 | 146.289 | 138.701 | 154.095 | 141.332 | 132.502 | 140.679 | 145.583 | 135.812 | 127.03 | 132.201 | 145.927 | 150.184 | 141.376 | 157.799 | 179.476 | 183.454 | 154.156 | 140.811 | 150.049 | 147.873 | 127.104 | 128.95 | 140.082 | 133.627 | 117.4 | 134.369 | 146.444 | 140.603 | 120.129 | 127.824 | 128.223 | 126.722 | 108.707 | 114.658 | 111.488 | 102.968 | 91.654 | 106.892 | 111.259 | 102.715 | 105.775 | 105.124 | 101.477 | 102.528 | 92.938 | 98.178 | 97.836 | 95.19 | 91.483 | 95.976 | 101.222 | 90.621 | 79.972 | 84.782 | 92.647 | 89.221 | 85.085 | 93.729 | 92.55 | 100.458 | 94.998 | 90.148 | 90.605 | 92.358 | 92.812 | 111.19 | 95.544 | 106.599 | 101.264 | 55.249 | 61.72 | 57.571 | 56.696 | 56.738 | 51.67 | 53.869 | 54.369 | 55.709 | 53.1 | 52.9 | 56.5 | 51.4 | 48.1 | 51.9 | 49.8 | 49.6 | 42.9 | 46.2 | 41.8 | 43 | 47.8 | 49 | 43.5 | 49.4 | 59.5 | 67.9 | 64 | 61.6 | 62.5 | 65.9 | 65 | 64 | 65 | 63.8 | 64.2 | 62.1 | 62.8 | 60.3 | 60.4 | 61.7 | 65 | 56.5 | 55.8 | 47 | 45.9 | 38.3 | 38.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44.179 | 39.163 | 40.123 | 42.024 | 40.883 | 41.85 | 42.826 | 42.24 | 40.676 | 38.229 | 37.776 | 38.745 | 37.066 | 38.682 | 40.734 | 40.372 | 43.071 | 48.874 | 49.147 | 50.967 | 50.318 | 52.74 | 53.271 | 28.707 | 29.393 | 30.03 | 30.758 | 31.643 | 32.371 | 32.748 | 33.345 | 33.717 | 34.011 | 33.476 | 32.006 | 31.833 | 31.661 | 32.523 | 33.112 | 33.694 | 34.062 | 34.239 | 34.653 | 35.112 | 35.579 | 35.706 | 36.827 | 37.218 | 34.137 | 31.583 | 31.26 | 31.077 | 27.416 | 27.624 | 25.738 | 25.675 | 26.025 | 26.011 | 26.601 | 26.872 | 28.351 | 28.593 | 28.882 | 28.043 | 28.609 | 29.241 | 29.077 | 28.677 | 28.73 | 28.385 | 28.286 | 28.446 | 28.097 | 27.596 | 27.183 | 27.441 | 27.266 | 27.52 | 27.562 | 27.91 | 28.338 | 28.891 | 29.341 | 29.689 | 28.9 | 26.512 | 22.536 | 22.16 | 22.398 | 22.484 | 14.996 | 15.337 | 15.663 | 16.051 | 16.279 | 16.272 | 16.382 | 16.327 | 16.309 | 16.6 | 16.7 | 16.6 | 15.9 | 13.8 | 10.9 | 5.9 | 3.6 | 2.3 | 2 | 2.2 | 2.4 | 2.7 | 2.9 | 3.2 | 3.4 | 3.5 | 3.7 | 4 | 4.3 | 4.6 | 4.8 | 5 | 4.8 | 4.9 | 4.7 | 4.3 | 4.4 | 4.6 | 4.2 | 4 | 3.7 | 3.6 | 4 | 4.3 | 3.8 | 4.3 | 4.8 | 5.4 |
Goodwill
| 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.317 | 12.219 | 12.219 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.027 | 11.027 | 10.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 33.557 | 33.168 | 33.674 | 33.618 | 33.618 | 33.618 | 33.618 | 34.418 | 34.768 | 34.768 | 34.768 | 34.768 | 34.768 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.868 | 32.978 | 32.978 | 32.978 | 32.978 | 32.978 | 32.978 | 32.978 | 32.978 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 34.748 | 12.748 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.613 | 10.822 | 10.822 | 9.841 | 10.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 12.317 | 45.874 | 45.485 | 45.991 | 45.935 | 45.935 | 45.935 | 45.935 | 46.735 | 47.085 | 47.085 | 47.085 | 46.987 | 46.987 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 43.98 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.775 | 45.775 | 45.539 | 12.748 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.868 | 10.613 | 10.822 | 10.822 | 9.841 | 10.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 6.367 | 6.36 | 8.263 | 6.412 | 6.41 | 6.903 | 7.123 | 8.027 | 8.528 | 9.023 | 9.996 | 10.638 | 10.912 | 11.804 | 12.8 | 13.703 | 14.491 | 15.081 | 15.814 | 16.547 | 17.966 | 19.032 | 18.702 | 18.895 | 17.421 | 18.186 | 17.669 | 18.273 | 19.236 | 19.283 | 21.061 | 21.783 | 21.462 | 21.737 | 20.685 | 20.63 | 21.743 | 23.17 | 24.54 | 26.523 | 29.685 | 25.822 | 25.024 | 28.285 | 30.915 | 34.369 | 36.216 | 38.72 | 43.118 | 44.59 | 46.839 | 48.426 | 56.034 | 57.691 | 58.059 | 58.95 | 59.342 | 47.568 | 42.823 | 46.319 | 39.219 | 39.161 | 0 | -0.351 | -0.108 | -0.476 | 0 | -0.705 | -0.746 | -0.927 | 0 | -1.662 | -1.122 | -1.311 | 0 | 0 | 0 | -777.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.116 | 1.074 | 1.052 | 1.096 | 0.979 | 1.012 | 1.021 | 1.038 | 0.946 | 1.01 | 1.098 | 1.063 | 1.153 | 1.202 | 1.218 | 1.235 | 0.773 | 2.438 | 2.175 | 2.487 | 1.182 | 1.27 | 1.283 | 1.277 | 0.786 | 0.746 | 0.741 | 0.75 | 0.707 | 0.704 | 0.701 | 0.66 | 2.01 | 2.084 | 0.101 | 1.537 | 1.116 | 2.377 | 2.152 | 1.999 | 1.171 | 1.371 | 1.149 | 0.849 | 1.571 | 1.44 | 1.369 | 0.792 | 4.429 | 4.205 | 3.991 | 3.428 | 3.026 | 2.413 | 1.266 | 1.09 | 1.943 | 2.509 | 2.128 | 2.261 | 0.629 | 1.028 | 1.233 | 0.736 | 0.351 | 0.108 | 0.476 | 0 | 0.705 | 0.746 | 0.927 | 0 | 1.662 | 1.122 | 1.311 | 0 | 0 | 0 | 777.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.194 | 23.814 | 24.204 | 21.859 | 23.962 | 24.105 | 23.952 | 23.827 | 23.844 | 23.879 | 23.778 | 23.601 | 24.371 | 24.326 | 24.164 | 24.001 | 23.659 | 23.53 | 23.395 | 23.674 | 23.569 | 23.569 | 23.449 | 23.283 | 23.192 | 23.019 | 23.096 | 23.097 | 22.984 | 22.853 | 22.762 | 22.785 | 20.766 | 19.336 | 21.314 | 19.606 | 20.726 | 21.09 | 21.058 | 21.304 | 20.169 | 20.036 | 20.16 | 20.606 | 20.973 | 21.666 | 18.776 | 18.791 | 18.596 | 18.27 | 18.234 | 18.081 | 17.778 | 17.846 | 18.259 | 14.375 | 15.306 | 15.374 | 13.603 | 13.07 | 11.058 | 10.871 | 10.647 | 49.516 | 50.913 | 55.187 | 53.918 | 52.771 | 53.854 | 51.046 | 49.856 | 49.087 | 57.059 | 58.131 | 52.969 | 44.543 | 39.13 | 36.111 | 26.372 | 25.028 | 23.563 | 21.621 | 21.266 | 20.024 | 16.667 | 19.109 | 17.451 | 17.709 | 18.952 | 21.438 | 22.51 | 20.897 | 21.747 | 22.709 | 22.938 | 24.001 | 24.724 | 25.394 | 26.176 | 26.2 | 26.7 | 27.6 | 29.3 | 30.9 | 33.8 | 38.8 | 37.1 | 37 | 33.1 | 35.2 | 29.7 | 22.6 | 21.9 | 20.3 | 16 | 16.3 | 6.2 | 6.1 | 6 | 5.7 | 5.5 | 5.4 | 5.2 | 5 | 4.7 | 4.6 | 4.5 | 4.4 | 3.4 | 3.3 | 3.2 | 3.1 | 2.6 | 2 | 1.3 | 0.9 | 0.4 | 0.2 |
Total Non-Current Assets
| 116.806 | 116.292 | 117.224 | 119.233 | 118.171 | 119.312 | 120.637 | 120.163 | 120.228 | 118.731 | 118.76 | 120.49 | 120.215 | 122.109 | 121.9 | 122.388 | 125.186 | 133.313 | 133.778 | 136.922 | 135.596 | 139.525 | 141.015 | 115.949 | 116.356 | 115.306 | 116.871 | 117.249 | 118.425 | 119.631 | 120.181 | 122.313 | 124.43 | 122.218 | 121.018 | 119.521 | 119.993 | 123.593 | 125.352 | 127.397 | 127.785 | 131.191 | 127.644 | 127.451 | 132.268 | 135.587 | 137.201 | 138.877 | 141.742 | 143.036 | 143.935 | 145.285 | 142.421 | 149.692 | 148.493 | 111.947 | 113.092 | 114.104 | 100.768 | 95.894 | 97.225 | 90.579 | 90.791 | 89.163 | 90.39 | 95.296 | 93.863 | 92.316 | 93.453 | 90.299 | 89.011 | 88.401 | 96.024 | 96.595 | 91.02 | 82.851 | 77.264 | 74.499 | 64.802 | 63.806 | 62.769 | 61.38 | 61.475 | 60.581 | 56.435 | 56.234 | 50.809 | 50.691 | 51.191 | 54.097 | 37.506 | 36.234 | 37.41 | 38.761 | 39.217 | 40.273 | 41.107 | 41.72 | 42.486 | 42.8 | 43.4 | 44.2 | 45.2 | 44.7 | 44.7 | 44.7 | 40.7 | 39.3 | 35.1 | 37.4 | 32.1 | 25.3 | 24.8 | 23.5 | 19.4 | 19.8 | 9.9 | 10.1 | 10.3 | 10.3 | 10.3 | 10.4 | 10 | 9.9 | 9.4 | 8.9 | 8.9 | 9 | 7.6 | 7.3 | 6.9 | 6.7 | 6.6 | 6.3 | 5.1 | 5.2 | 5.2 | 5.6 |
Total Assets
| 314.688 | 303.819 | 303.271 | 309.342 | 288.86 | 287.028 | 307.709 | 326.62 | 310.72 | 268.76 | 261.786 | 277.667 | 256.418 | 252.214 | 252.715 | 256.719 | 256.58 | 260.337 | 268.782 | 296.917 | 292.873 | 285.814 | 279.716 | 270.044 | 257.688 | 247.808 | 257.55 | 262.832 | 254.237 | 246.661 | 252.382 | 268.24 | 274.614 | 263.594 | 278.817 | 298.997 | 303.447 | 277.749 | 266.163 | 277.446 | 275.658 | 258.295 | 256.594 | 267.533 | 265.895 | 252.987 | 271.57 | 285.321 | 282.345 | 263.165 | 271.759 | 273.508 | 269.143 | 258.399 | 263.151 | 223.435 | 216.06 | 205.758 | 207.66 | 207.153 | 199.94 | 196.354 | 195.915 | 190.64 | 192.918 | 188.234 | 192.041 | 190.152 | 188.643 | 181.782 | 184.987 | 189.623 | 186.645 | 176.566 | 175.801 | 175.498 | 166.485 | 159.584 | 158.531 | 156.356 | 163.227 | 156.379 | 151.623 | 151.186 | 148.793 | 149.046 | 161.999 | 146.235 | 157.79 | 155.361 | 92.755 | 97.954 | 94.981 | 95.457 | 95.955 | 91.943 | 94.975 | 96.09 | 98.195 | 95.9 | 96.3 | 100.7 | 96.6 | 92.8 | 96.6 | 94.5 | 90.3 | 82.2 | 81.3 | 79.2 | 75.1 | 73.1 | 73.8 | 67 | 68.8 | 79.3 | 77.8 | 74.1 | 71.9 | 72.8 | 76.2 | 75.4 | 74 | 74.9 | 73.2 | 73.1 | 71 | 71.8 | 67.9 | 67.7 | 68.6 | 71.7 | 63.1 | 62.1 | 52.1 | 51.1 | 43.5 | 44.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.049 | 4.573 | 5.789 | 8.845 | 4.831 | 5.659 | 6.54 | 14.946 | 9.116 | 6.921 | 6.251 | 19.234 | 7.1 | 4.936 | 6.605 | 8.444 | 6.312 | 5.111 | 3.992 | 12.455 | 6.343 | 5.155 | 4.771 | 12.764 | 5.956 | 5.878 | 5.263 | 8.905 | 5.001 | 4.963 | 4.844 | 11.942 | 5.646 | 4.507 | 4.752 | 13.339 | 8.03 | 7.195 | 6.799 | 15.657 | 8.359 | 6.41 | 6.411 | 13.956 | 6.682 | 4.524 | 6.393 | 11.133 | 9.536 | 4.405 | 5.926 | 12.936 | 8.988 | 7.38 | 6.89 | 10.36 | 7.514 | 6.591 | 5.939 | 9.202 | 7.043 | 7.482 | 5.307 | 7.494 | 7.972 | 6.36 | 8.455 | 10.541 | 8.769 | 7.137 | 5.261 | 12.399 | 8.288 | 6.598 | 7.121 | 12.223 | 8.977 | 8.299 | 6.927 | 6.661 | 6.45 | 9.154 | 5.813 | 7.466 | 5.754 | 6.066 | 18.113 | 11.269 | 8.562 | 14.255 | 3.818 | 5.318 | 4.851 | 9.256 | 7.184 | 5.956 | 5.391 | 8.819 | 8.601 | 9.4 | 10.5 | 12.2 | 8.6 | 7.4 | 8 | 10.2 | 6.9 | 6.3 | 6.9 | 7.8 | 4.3 | 6.8 | 7.8 | 3.3 | 6 | 9.2 | 7.8 | 6.4 | 4.7 | 5.2 | 4.2 | 5.2 | 3.4 | 5.9 | 6.5 | 6.5 | 5 | 5.6 | 5.1 | 6.1 | 7 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 3.514 | 3.671 | 3.979 | 3.84 | 6.718 | 24.91 | 35.162 | 38.303 | 8.711 | 3.451 | 3.593 | 2.018 | 2.857 | 4.048 | 4.245 | 9.648 | 6.313 | 5.823 | 13.554 | 23.679 | 19.879 | 11.424 | 5.84 | 8.048 | 0 | 0 | 0 | 4.772 | 0 | 0 | 4.268 | 22.81 | 15.241 | 24.634 | 26.649 | 41.974 | 18.124 | 6.621 | 5.405 | 24.287 | 10.82 | 8.991 | 12 | 25 | 20 | 38 | 45 | 44 | 34 | 39 | 37 | 44 | 35.95 | 34.045 | 5 | 6 | 0 | 0 | 0 | 0 | 0 | 4.675 | 1.25 | 2 | 2 | 3 | 0.55 | 5.528 | 5.552 | 8.792 | 10.958 | 11.603 | 9.518 | 9.493 | 9.553 | 9.484 | 9.65 | 10.012 | 11.36 | 26.957 | 22.962 | 24.97 | 27.945 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 7.51 | 7.781 | 6.65 | 6.313 | 5.207 | 9.483 | 8.115 | 9.715 | 8.8 | 9.3 | 11.2 | 9.9 | 9.5 | 10 | 7.7 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0.693 | 0 | 1.95 | 1.012 | 0 | 0 | 1.245 | 1.025 | 0 | 0 | 0.952 | 0.991 | 0 | 0 | 0 | 1.123 | 0 | 0 | 0.755 | 0.09 | 1.29 | 0 | 1.608 | 0.912 | 0 | 0 | 0 | 1.182 | 0 | 0 | 0.193 | 1.193 | 0 | 0 | 0.55 | 0.031 | 0.729 | 0 | 1.371 | 0.151 | 0 | 0 | 0.085 | 1.299 | 0.434 | 0 | 0.532 | 1.225 | 1.401 | 0 | 1.417 | 1.234 | 0 | 0 | 1.082 | 0.116 | 0.6 | 0 | 1.877 | 1.241 | 0.801 | 0 | 0 | 0 | 0.909 | 0 | 1.96 | 0 | 0.849 | 0 | 2.725 | 0 | 0.57 | 0 | 3.025 | 0 | 0 | 0 | 2,247.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.95 | 2.352 | -3.84 | -4.148 | 0 | 0 | 0 | 1.01 | 0 | 0 | 0 | 0 | 0 | 1.235 | 0 | 0 | 0.755 | 1.116 | 1.29 | 0 | 1.608 | 1.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 0 | 0 | 0.55 | 1.142 | 0.729 | 0 | 1.371 | 1.285 | 0 | 0 | 0.085 | 1.299 | 0.434 | 0 | 0.532 | 1.225 | 1.401 | 0 | 1.417 | 1.234 | 0 | 0 | 1.082 | 0.116 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 6.49 | 7.397 | 6.313 | 8.076 | 8.742 | 10.16 | 8.562 | 9.848 | 8.503 | 8.053 | 6.508 | 8.297 | 7.328 | 7.882 | 5.821 | 7.331 | 9.248 | 8.77 | 7.208 | 8.574 | 8.28 | 0 | 0 | 0 | 0 | 0 | 0 | 6.972 | 7.631 | 5.634 | 5.97 | 4.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.22 | 10.865 | 9.718 | 15.786 | 11.389 | 9.866 | 11.751 | 16.402 | 14.972 | 8.27 | 7.768 | 10.69 | 12.402 | 11.294 | 10.64 | 10.533 | 10.865 | 10.32 | 9.871 | 15.777 | 12.488 | 10.832 | 10.439 | 16.614 | 11.465 | 10.52 | 11.027 | 15.077 | 12.207 | 10.545 | 9.275 | 11.571 | 12.53 | 11.621 | 11.539 | 21.168 | 18.281 | 16.206 | 16.284 | 16.544 | 12.323 | 10.97 | 11.061 | 12.401 | 11.617 | 10.951 | 8.9 | 12.663 | 15.118 | 16.235 | 16.808 | 13.725 | 16.184 | 12.296 | 10.974 | 12.243 | 11.248 | 9.838 | 9.747 | 9.834 | 10.181 | 9.472 | 8.856 | 8.079 | 8.082 | 7.921 | 7.381 | 10.012 | 10.582 | 9.839 | 8.176 | 9.558 | 8.535 | 7.553 | 6.082 | 8.138 | 8.693 | 6.63 | -2,239.326 | 9.88 | 9.4 | 7.821 | 9.13 | 8.843 | 9.534 | 9.015 | 10.354 | 8.964 | 10.856 | 8.955 | 7.422 | 8.083 | 7.708 | 6.426 | 6.998 | 6.595 | 7.399 | 6.981 | 8.915 | 8.1 | 8.8 | 10.3 | 11.4 | 9.5 | 10 | 9.4 | 10.5 | 8.3 | 9.7 | 9 | 9.6 | 7.2 | 8.5 | 8 | 7.1 | 4.3 | 3.4 | 2.7 | 2.9 | 4.3 | 3.5 | 3.1 | 3.9 | 3.2 | 2.3 | 3.1 | 3.5 | 5.5 | 3.4 | 3.4 | 4.1 | 5.3 | 9.5 | 14.1 | 10.3 | 10.2 | 7.1 | 8.9 |
Total Current Liabilities
| 22.962 | 18.952 | 21.128 | 29.622 | 20.06 | 22.243 | 44.446 | 67.535 | 62.391 | 23.902 | 18.422 | 34.508 | 21.52 | 19.087 | 21.293 | 24.345 | 26.825 | 21.744 | 20.441 | 41.876 | 43.8 | 35.866 | 28.242 | 36.13 | 25.469 | 16.398 | 16.29 | 25.164 | 21.98 | 15.508 | 14.312 | 28.974 | 40.986 | 31.369 | 41.475 | 61.187 | 69.014 | 41.525 | 31.075 | 37.757 | 44.969 | 28.2 | 26.548 | 39.656 | 43.733 | 35.475 | 53.825 | 70.021 | 70.055 | 54.64 | 63.151 | 64.895 | 69.172 | 55.626 | 52.991 | 27.719 | 25.362 | 16.429 | 17.563 | 20.277 | 18.025 | 16.954 | 18.838 | 16.823 | 18.963 | 16.281 | 20.796 | 21.103 | 25.728 | 22.528 | 24.955 | 32.914 | 28.997 | 23.669 | 25.721 | 29.913 | 27.153 | 24.579 | 24.904 | 27.9 | 42.807 | 39.937 | 39.913 | 44.254 | 15.288 | 15.081 | 28.466 | 20.233 | 19.418 | 23.21 | 13.94 | 20.911 | 20.34 | 22.332 | 20.495 | 17.758 | 22.274 | 23.914 | 27.231 | 26.3 | 28.6 | 33.7 | 29.9 | 26.4 | 28 | 27.3 | 20.5 | 14.6 | 16.6 | 16.8 | 13.9 | 14 | 16.3 | 11.3 | 13.1 | 13.5 | 11.2 | 9.1 | 7.6 | 9.5 | 7.7 | 8.3 | 7.3 | 9.1 | 8.8 | 9.6 | 8.5 | 11.1 | 8.5 | 9.5 | 11.1 | 15.1 | 9.5 | 14.1 | 10.3 | 10.2 | 7.1 | 8.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16.258 | 15.916 | 16.824 | 19.062 | 17.28 | 19.71 | 21.794 | 10.661 | 19.574 | 15.432 | 13.774 | 7.52 | 14.204 | 15.324 | 17.13 | 7.734 | 19.924 | 22.9 | 24.234 | 14.11 | 28.92 | 34.03 | 36.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.962 | 37.904 | 40.953 | 37.802 | 53.964 | 51.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 0 | 0 | 0 | 15.866 | 15.751 | 0 | 0 | 0 | 4.946 | 0 | 27.776 | 32.506 | 32.849 | 33.191 | 33.534 | 27.009 | 27.18 | 27.352 | 27.523 | 23.079 | 23.129 | 23.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.566 | 11.837 | 11.765 | 11.819 | 8.485 | 8.622 | 8.524 | 8.53 | 4.864 | 4.946 | 5.003 | 5.026 | 2.881 | 2.899 | 3.001 | 2.914 | 3.226 | 3.416 | 3.182 | 3.085 | 3.541 | 3.738 | 3.756 | 3.724 | 3.587 | 2.99 | 2.237 | 2.069 | 3.096 | 2.287 | 0.801 | 0.703 | 1.628 | 0.623 | 1.996 | 0.07 | 1.864 | 1.992 | 2.019 | 1.747 | 1.834 | 1.953 | 1.776 | 1.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.016 | 0.79 | 0.392 | 0.228 | 0.333 | 0.351 | 0.369 | 0 | 0 | 0 | 0 | 0 | 1.665 | 1.835 | 2.08 | 2.248 | 1.835 | 1.652 | 1.7 | 1.916 | 5.98 | 5.161 | 5.247 | 5.345 | 5.198 | 5.261 | 5.324 | 5.395 | 4.905 | 4.94 | 5.006 | 5.009 | 2.939 | 3.338 | 3.38 | 3.416 | 3.516 | 3.499 | 3.476 | 3.452 | 2.96 | 2.92 | 2.88 | 2.84 | 1.988 | 2.151 | 1.952 | 1.9 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0.9 | 0.9 | 1.2 | 1.3 | 0.5 | 3.3 | 3 | 2.6 |
Other Non-Current Liabilities
| 5.779 | 5.91 | 5.446 | 4.346 | 7.652 | 6.374 | 5.277 | 15.989 | 13.866 | 21.043 | 22.219 | 29.218 | 27.03 | 26.769 | 24.871 | 33.801 | 17.31 | 16.005 | 15.499 | 27.852 | 8.962 | 6.295 | 4.959 | 24.607 | 26.056 | 26.384 | 29.659 | 29.94 | 25.993 | 26.057 | 30.169 | 30.283 | 31.268 | 30.975 | 31.146 | 33.011 | 32.751 | 34.526 | 34.41 | 39.988 | 28.956 | 28.504 | 29.347 | 28.892 | 34.278 | 34.911 | 34.347 | 33.911 | 35.241 | 34.939 | 33.751 | 37.223 | 26.809 | 30.269 | 30.299 | 18.344 | 17.916 | 18.992 | 18.569 | 18.533 | 15.255 | 15.852 | 15.506 | 15.16 | 6.561 | 6.388 | 6.209 | 6.043 | 7.016 | 6.883 | 6.751 | 6.621 | 3.85 | 3.791 | 3.732 | 3.672 | 3.452 | 3.412 | 3.372 | 3.313 | 3.242 | 3.169 | 3.109 | 3.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.5 | 1.7 | 4.1 | 4.1 | 4.1 | 3.9 | 3.8 | 3.7 | 3.5 | 3.5 | 3.3 | 3.2 | 3.1 | 3 | 2.9 | 2.8 | 2.7 | 2.7 | 2.2 | 1.7 | 1.6 | 1.1 | 0.8 | 0.5 |
Total Non-Current Liabilities
| 33.603 | 33.663 | 34.035 | 35.227 | 33.417 | 34.706 | 35.595 | 35.18 | 38.304 | 41.421 | 40.996 | 41.764 | 44.115 | 44.992 | 45.002 | 44.449 | 40.46 | 42.321 | 42.915 | 45.047 | 41.423 | 44.063 | 45.439 | 28.331 | 29.643 | 29.374 | 31.896 | 32.009 | 29.089 | 28.344 | 30.97 | 30.986 | 32.896 | 31.598 | 33.142 | 33.081 | 34.615 | 36.518 | 36.429 | 41.735 | 30.79 | 30.457 | 31.123 | 30.885 | 34.278 | 34.911 | 34.347 | 33.911 | 35.241 | 34.939 | 33.751 | 37.223 | 27.825 | 31.059 | 30.691 | 18.572 | 18.249 | 19.343 | 18.938 | 18.533 | 15.255 | 15.852 | 15.506 | 15.16 | 8.226 | 8.223 | 8.289 | 8.291 | 8.851 | 8.535 | 8.451 | 8.537 | 9.83 | 8.952 | 8.979 | 9.017 | 8.65 | 8.673 | 8.696 | 8.707 | 8.147 | 8.109 | 8.116 | 8.086 | 37.901 | 41.242 | 44.333 | 41.218 | 57.48 | 55.376 | 3.476 | 3.452 | 2.96 | 2.92 | 2.88 | 2.84 | 1.988 | 2.151 | 1.952 | 1.8 | 1.3 | 1.2 | 1.2 | 1.3 | 0.9 | 0.9 | 0.8 | 0.9 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.5 | 1.7 | 4.1 | 4.1 | 4.1 | 3.9 | 3.8 | 3.7 | 3.5 | 3.5 | 3.3 | 3.2 | 3.1 | 3 | 3.9 | 3.8 | 3.6 | 3.6 | 3.4 | 3 | 2.1 | 4.4 | 3.8 | 3.1 |
Total Liabilities
| 56.565 | 52.615 | 55.163 | 64.849 | 53.477 | 56.949 | 80.041 | 102.715 | 100.695 | 65.323 | 59.418 | 76.272 | 65.635 | 64.079 | 66.295 | 68.794 | 67.285 | 64.065 | 63.356 | 86.923 | 85.223 | 79.929 | 73.681 | 64.461 | 55.112 | 45.772 | 48.186 | 57.173 | 51.069 | 43.852 | 45.282 | 59.96 | 73.882 | 62.967 | 74.617 | 94.268 | 103.629 | 78.043 | 67.504 | 79.492 | 75.759 | 58.657 | 57.671 | 70.541 | 78.011 | 70.386 | 88.172 | 103.932 | 105.296 | 89.579 | 96.902 | 102.118 | 96.997 | 86.685 | 83.682 | 46.291 | 43.611 | 35.772 | 36.501 | 38.81 | 33.28 | 32.806 | 34.344 | 31.983 | 27.189 | 24.504 | 29.085 | 29.394 | 34.579 | 31.063 | 33.405 | 41.45 | 38.827 | 32.621 | 34.699 | 38.93 | 35.803 | 33.251 | 33.6 | 36.608 | 50.954 | 48.046 | 48.029 | 52.34 | 53.189 | 56.322 | 72.799 | 61.451 | 76.898 | 78.586 | 17.416 | 24.363 | 23.3 | 25.252 | 23.375 | 20.598 | 24.262 | 26.065 | 29.183 | 28.1 | 29.9 | 34.9 | 31.1 | 27.7 | 28.9 | 28.2 | 21.3 | 15.5 | 16.5 | 16.8 | 13.9 | 14 | 16.3 | 11.2 | 13.6 | 15.2 | 15.3 | 13.2 | 11.7 | 13.4 | 11.5 | 12 | 10.8 | 12.6 | 12.1 | 12.8 | 11.6 | 14.1 | 12.4 | 13.3 | 14.7 | 18.7 | 12.9 | 17.1 | 12.4 | 14.6 | 10.9 | 12 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | 0 | 0 | 0 | 0.272 | 0 | 0 | 0 | 0.316 | 0 | 0 | 0 | 0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.811 | 3.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.559 | 9.491 | 9.508 | 9.497 | 9.511 | 9.529 | 9.523 | 9.584 | 9.621 | 9.62 | 9.634 | 9.709 | 9.75 | 9.714 | 9.735 | 9.797 | 9.844 | 9.813 | 9.813 | 9.873 | 9.941 | 10.002 | 9.995 | 10.057 | 10.202 | 10.16 | 10.268 | 10.162 | 10.197 | 10.274 | 10.43 | 10.505 | 10.467 | 10.557 | 10.656 | 10.767 | 10.809 | 10.866 | 10.851 | 10.821 | 10.806 | 10.86 | 10.881 | 10.876 | 10.837 | 10.804 | 10.807 | 10.831 | 10.845 | 10.882 | 10.925 | 10.922 | 10.941 | 10.986 | 11.353 | 11.356 | 11.298 | 11.353 | 11.342 | 11.333 | 11.322 | 11.31 | 11.298 | 11.353 | 11.44 | 11.436 | 11.506 | 11.534 | 11.553 | 11.576 | 11.667 | 11.714 | 11.677 | 11.664 | 11.586 | 11.574 | 11.584 | 11.556 | 11.578 | 5.743 | 5.728 | 5.72 | 5.645 | 5.63 | 5.702 | 3.799 | 3.792 | 3.789 | 3.763 | 3.76 | 3.746 | 3.749 | 3.779 | 3.795 | 3.947 | 3.973 | 4.036 | 4.071 | 4.107 | 4.2 | 4.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 193.107 | 187.563 | 184.914 | 180.646 | 175.338 | 169.633 | 167.717 | 164.039 | 157.017 | 149.264 | 147.777 | 147.762 | 140.706 | 137.978 | 136.927 | 138.955 | 136.916 | 145.148 | 156.386 | 158.825 | 153.933 | 151.853 | 152.74 | 152.835 | 147.874 | 143.921 | 151.08 | 150.35 | 147.951 | 149.885 | 155.182 | 157.468 | 153.028 | 153.777 | 158.093 | 160.325 | 160.385 | 159.285 | 159.415 | 160.179 | 157.989 | 157.171 | 158.151 | 156.983 | 152.137 | 148.696 | 148.938 | 149.664 | 146.66 | 145.104 | 148.26 | 146.266 | 143.33 | 142.521 | 151.809 | 150.546 | 147.303 | 147.14 | 148.311 | 146.241 | 143.204 | 141.692 | 142.319 | 142.617 | 143.71 | 143.056 | 142.496 | 142.775 | 137.249 | 134.716 | 137.125 | 134.264 | 129.571 | 126.646 | 125.386 | 121.335 | 116.189 | 112.305 | 111.035 | 106.747 | 0 | 0 | 0 | 88.917 | 0 | 0 | 0 | 77.092 | 0 | 0 | 0 | 65.954 | 0 | 0 | 68.634 | 63.592 | 66.677 | 0 | 64.905 | 60.5 | 64.2 | 62.1 | 60.4 | 58.1 | 74 | 67.1 | 62.5 | 59.8 | 61.8 | 55.9 | 55.9 | 55.9 | 59.4 | 59.4 | 59.4 | 59.4 | 59 | 59 | 55.9 | 55.9 | 58.5 | 58.5 | 58.5 | 58.5 | 56 | 56 | 56 | 54.4 | 51.1 | 51.1 | 50.5 | 49.5 | 46.7 | 42.6 | 37.4 | 34.3 | 51.1 | 47.6 |
Accumulated Other Comprehensive Income/Loss
| -17.204 | -18.196 | -18.33 | -17.311 | -20.735 | -20.054 | -20.4 | -20.193 | -26.706 | -25.184 | -24.119 | -24.794 | -28.025 | -27.607 | -27.965 | -28.005 | -24.329 | -25.222 | -26.956 | -24.536 | -21.706 | -21.111 | -21.334 | -21.572 | -19.438 | -18.419 | -17.826 | -17.859 | -14.997 | -15.49 | -16.077 | -16.569 | -16.73 | -17.113 | -17.2 | -18.467 | -19.623 | -18.699 | -19.096 | -18.03 | -9.764 | -8.814 | -9.38 | -9.422 | -12.695 | -13.375 | -12.685 | -12.514 | -12.782 | -13.325 | -13.043 | -13.419 | -9.003 | -8.232 | -8.564 | -9.004 | -9.389 | -10.578 | -10.086 | -10.066 | -8.384 | -9.397 | -10.495 | -10.516 | -4.128 | -3.916 | -3.99 | -4.339 | -5.323 | -5.439 | -5.319 | -5.382 | 0.357 | 0.326 | 0.282 | 0.222 | 0.276 | 0.222 | 0.377 | 0.438 | 106.545 | 102.612 | 97.95 | 0.109 | 89.902 | 88.925 | -9.594 | -1.096 | 77.129 | 73.015 | 71.592 | -7.26 | 67.902 | 66.41 | -6.238 | -5.987 | -5.767 | 65.954 | -5.211 | -4.9 | -2 | -0.6 | -6.9 | -6.6 | -6.5 | -6.6 | -6.5 | -6.3 | -6.3 | -6.3 | -6 | -6 | -5.8 | -5.5 | -5.5 | -5.3 | -5 | -5 | -4.8 | -4.7 | -4.4 | -4.1 | -3.9 | -4.1 | -4.1 | -4.3 | -4.8 | -4.8 | -5 | -5.1 | -5.3 | -5.2 | -5.1 | -5.5 | -5.9 | -5.9 | -5.4 | -5.4 |
Other Total Stockholders Equity
| 72.661 | 72.346 | 72.016 | 71.661 | 71.269 | 70.971 | 70.828 | 70.475 | 70.093 | 69.737 | 69.076 | 68.718 | 68.352 | 68.05 | 67.723 | 67.178 | 66.864 | 66.533 | 66.183 | 65.832 | 65.482 | 65.141 | 64.634 | 64.263 | 63.938 | 59.928 | 59.013 | 55.884 | 53.258 | 51.406 | 50.911 | 50.184 | 47.416 | 46.92 | 46.134 | 45.759 | 42.075 | 41.52 | 40.772 | 37.966 | 34.003 | 33.018 | 32.238 | 31.729 | 31.003 | 29.932 | 29.261 | 26.184 | 25.808 | 35.612 | 33.596 | 22.222 | 21.839 | 21.131 | 19.983 | 19.548 | 18.68 | 18.242 | 17.366 | 16.788 | 12.638 | 16.22 | 15.437 | 15.203 | 14.707 | 13.154 | 12.944 | 10.788 | 10.585 | 9.866 | 8.109 | 7.576 | 6.214 | 5.31 | 3.849 | 3.438 | 2.634 | 2.249 | 1.942 | 6.82 | 0 | 0 | 0 | 4.189 | 0 | 0 | 95.002 | 4.999 | 0 | 0 | 0 | 3.889 | 0 | 0 | 0 | 3.781 | 0 | 0 | 0 | 3.1 | 0 | 0 | 12 | 13.6 | 0.2 | 5.8 | 13 | 13.2 | 9.3 | 12.8 | 11.3 | 9.2 | 3.9 | 1.9 | 1.3 | 10 | 8.5 | 6.9 | 9.1 | 8.2 | 10.6 | 9 | 8.6 | 7.9 | 9.2 | 8.6 | 8.2 | 8.1 | 9.4 | 8.4 | 8.7 | 8.7 | 8.6 | 7.9 | 8.2 | 8.1 | -13.1 | -9.7 |
Total Shareholders Equity
| 258.123 | 251.204 | 248.108 | 244.493 | 235.383 | 230.079 | 227.668 | 223.905 | 210.025 | 203.437 | 202.368 | 201.395 | 190.783 | 188.135 | 186.42 | 187.925 | 189.295 | 196.272 | 205.426 | 209.994 | 207.65 | 205.885 | 206.035 | 205.583 | 202.576 | 195.59 | 202.535 | 198.537 | 196.409 | 196.075 | 200.446 | 201.588 | 194.181 | 194.141 | 197.683 | 198.384 | 193.646 | 192.972 | 191.942 | 190.936 | 193.034 | 192.235 | 191.89 | 190.166 | 181.282 | 176.057 | 176.321 | 174.165 | 170.531 | 167.391 | 168.813 | 165.991 | 167.107 | 166.406 | 174.581 | 172.446 | 167.892 | 166.157 | 166.933 | 164.296 | 166.66 | 159.825 | 158.559 | 158.657 | 165.729 | 163.73 | 162.956 | 160.758 | 154.064 | 150.719 | 151.582 | 148.172 | 147.818 | 143.946 | 141.102 | 136.568 | 130.682 | 126.332 | 124.931 | 119.748 | 112.273 | 108.333 | 103.595 | 98.846 | 95.604 | 92.723 | 89.2 | 84.784 | 80.892 | 76.775 | 75.339 | 73.592 | 71.682 | 70.205 | 72.58 | 71.345 | 70.713 | 70.024 | 69.012 | 67.8 | 66.4 | 65.8 | 65.5 | 65.1 | 67.7 | 66.3 | 69 | 66.7 | 64.8 | 62.4 | 61.2 | 59.1 | 57.5 | 55.8 | 55.2 | 64.1 | 62.5 | 60.9 | 60.2 | 59.4 | 64.7 | 63.4 | 63.2 | 62.3 | 61.1 | 60.3 | 59.4 | 57.7 | 55.5 | 54.4 | 53.9 | 53 | 50.2 | 45 | 39.7 | 36.5 | 32.6 | 32.5 |
Total Equity
| 258.123 | 251.204 | 248.108 | 244.493 | 235.383 | 230.079 | 227.668 | 223.905 | 210.025 | 203.437 | 202.368 | 201.395 | 190.783 | 188.135 | 186.42 | 187.925 | 189.295 | 196.272 | 205.426 | 209.994 | 207.65 | 205.885 | 206.035 | 205.583 | 202.576 | 202.036 | 209.364 | 205.659 | 203.168 | 202.809 | 207.1 | 208.28 | 200.732 | 200.627 | 204.2 | 204.729 | 199.818 | 199.706 | 198.659 | 197.954 | 199.899 | 199.638 | 198.923 | 196.992 | 187.884 | 182.601 | 183.398 | 181.389 | 177.049 | 173.586 | 174.857 | 171.39 | 172.146 | 171.714 | 179.469 | 177.144 | 172.449 | 169.986 | 171.159 | 168.343 | 170.6 | 163.548 | 161.571 | 158.657 | 165.729 | 163.73 | 162.956 | 160.758 | 154.064 | 150.719 | 151.582 | 148.172 | 147.818 | 143.946 | 141.102 | 136.568 | 130.682 | 126.332 | 124.931 | 119.748 | 112.273 | 108.333 | 103.595 | 98.846 | 95.604 | 92.723 | 89.2 | 84.784 | 80.892 | 76.775 | 75.339 | 73.592 | 71.682 | 70.205 | 72.58 | 71.345 | 70.713 | 70.024 | 69.012 | 67.8 | 66.4 | 65.8 | 65.5 | 65.1 | 67.7 | 66.3 | 69 | 66.7 | 64.8 | 62.4 | 61.2 | 59.1 | 57.5 | 55.8 | 55.2 | 64.1 | 62.5 | 60.9 | 60.2 | 59.4 | 64.7 | 63.4 | 63.2 | 62.3 | 61.1 | 60.3 | 59.4 | 57.7 | 55.5 | 54.4 | 53.9 | 53 | 50.2 | 45 | 39.7 | 36.5 | 32.6 | 32.5 |
Total Liabilities & Shareholders Equity
| 314.688 | 303.819 | 303.271 | 309.342 | 288.86 | 287.028 | 307.709 | 326.62 | 310.72 | 268.76 | 261.786 | 277.667 | 256.418 | 252.214 | 252.715 | 256.719 | 256.58 | 260.337 | 268.782 | 296.917 | 292.873 | 285.814 | 279.716 | 270.044 | 257.688 | 247.808 | 257.55 | 262.832 | 254.237 | 246.661 | 252.382 | 268.24 | 274.614 | 263.594 | 278.817 | 298.997 | 303.447 | 277.749 | 266.163 | 277.446 | 275.658 | 258.295 | 256.594 | 267.533 | 265.895 | 252.987 | 271.57 | 285.321 | 282.345 | 263.165 | 271.759 | 273.508 | 269.143 | 258.399 | 263.151 | 223.435 | 216.06 | 205.758 | 207.66 | 207.153 | 199.94 | 196.354 | 195.915 | 190.64 | 192.918 | 188.234 | 192.041 | 190.152 | 188.643 | 181.782 | 184.987 | 189.623 | 186.645 | 176.566 | 175.801 | 175.498 | 166.485 | 159.584 | 158.531 | 156.356 | 163.227 | 156.379 | 151.623 | 151.186 | 148.793 | 149.046 | 161.999 | 146.235 | 157.79 | 155.361 | 92.755 | 97.954 | 94.981 | 95.457 | 95.955 | 91.943 | 94.975 | 96.09 | 98.195 | 95.9 | 96.3 | 100.7 | 96.6 | 92.8 | 96.6 | 94.5 | 90.3 | 82.2 | 81.3 | 79.2 | 75.1 | 73.1 | 73.8 | 67 | 68.8 | 79.3 | 77.8 | 74.1 | 71.9 | 72.8 | 76.2 | 75.4 | 74 | 74.9 | 73.2 | 73.1 | 71 | 71.8 | 67.9 | 67.7 | 68.6 | 71.7 | 63.1 | 62.1 | 52.1 | 51.1 | 43.5 | 44.5 |