WashTec AG
FSX:WSU.DE
38.8 (EUR) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.296 | 17.917 | 16.673 | 16.194 | 14.08 | 16.075 | 14.215 | 17.361 | 13.556 | 18.02 | 18.085 | 15.227 | 17.015 | 16.477 | 19.872 | 15.445 | 15.415 | 8.44 | 12.426 | 10.638 | 6.67 | 11.744 | 11.63 | 11.584 | 8.549 | 7.121 | 9.786 | 7.661 | 8.606 | 9.3 | 6.837 | 7.246 | 3.409 | 9.869 | 7.781 | 6.415 | 8.301 | 15.971 | 15.674 | 10.331 | 6.318 | 6.785 | 3.763 | 4.009 | 4.506 | 3.348 | 3.771 | 2.862 | 3.189 | 4.351 | 4.603 | 4.106 | 3.663 | 8.334 | 15.304 | 8.659 | 6.73 | 5.09 | 13.802 |
Short Term Investments
| 1.367 | 1.253 | 1.643 | 2.068 | 1.923 | 2.314 | 0 | 2.015 | 1.89 | 2.085 | 1.617 | 1.39 | 1.241 | 1.605 | 1.116 | 1.242 | 1.444 | 1.474 | 1.335 | 1.035 | 1.233 | 0.691 | 0.842 | 0 | 0 | 0 | 0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.296 | 19.17 | 16.673 | 18.262 | 16.003 | 18.389 | 14.215 | 19.376 | 15.446 | 20.105 | 19.702 | 16.617 | 18.256 | 18.082 | 20.988 | 16.687 | 16.859 | 9.914 | 13.761 | 11.673 | 7.903 | 12.435 | 12.472 | 11.584 | 8.549 | 7.121 | 9.786 | 7.661 | 8.606 | 9.3 | 6.837 | 7.246 | 3.409 | 9.869 | 7.781 | 6.415 | 8.301 | 15.971 | 15.674 | 10.331 | 6.318 | 6.785 | 3.763 | 4.009 | 4.506 | 3.348 | 3.771 | 2.862 | 3.189 | 4.351 | 4.603 | 4.106 | 3.663 | 8.334 | 15.304 | 8.659 | 6.73 | 5.09 | 13.802 |
Net Receivables
| 73.104 | 68.401 | 84.833 | 85.781 | 85.344 | 80.259 | 94.829 | 78.53 | 87.931 | 88.697 | 86.633 | 86.08 | 83.339 | 80.188 | 75.526 | 72.249 | 73.458 | 86.142 | 99.394 | 90.353 | 85.411 | 76.89 | 81.191 | 82.909 | 75.177 | 71.949 | 74.185 | 69.741 | 62.78 | 59.135 | 68.24 | 54.457 | 51.911 | 48.148 | 53.491 | 54.041 | 50.099 | 46.312 | 44.853 | 42.152 | 44.971 | 39.452 | 41.08 | 39.079 | 39.872 | 39.717 | 43.256 | 43.487 | 42.968 | 42.896 | 46.228 | 40.252 | 41.603 | 38.987 | 41.146 | 36.546 | 36.56 | 31.579 | 35.197 |
Inventory
| 62.107 | 60.821 | 54.766 | 69.385 | 72.07 | 79.401 | 71.647 | 85.366 | 75.951 | 67.734 | 56.384 | 56.299 | 49.479 | 45.478 | 38.173 | 48.013 | 48.989 | 50.402 | 37.988 | 46.149 | 44.927 | 45.671 | 36.943 | 50.164 | 47.32 | 44.886 | 40.828 | 50.165 | 48.816 | 49.337 | 42.626 | 44.06 | 42.043 | 41.773 | 39.626 | 41.23 | 38.518 | 37.714 | 35.252 | 39.339 | 36.677 | 35.547 | 34.145 | 38.325 | 39.164 | 36.607 | 36.52 | 39.604 | 38.943 | 38.299 | 39.274 | 40.63 | 39.573 | 36.792 | 37.378 | 38.553 | 35.304 | 33.592 | 32.537 |
Other Current Assets
| 6.813 | 4.755 | 3.812 | 4.323 | 5.45 | 4.592 | 3.741 | 4.277 | 5.049 | 3.75 | 1.836 | 3.206 | 4.22 | 2.867 | 1.812 | 3.331 | 4.414 | 3.229 | 2.737 | 3.736 | 4.765 | 3.698 | 2.713 | 5.023 | 6.079 | 4.674 | 3.246 | 4.676 | 5.514 | 4.934 | 3.271 | 4.16 | 4.828 | 4.047 | 3.381 | 4.394 | 3.795 | 4.226 | 2.896 | 3.712 | 4.469 | 4.14 | 3.375 | 4.908 | 5.653 | 4.02 | 3.458 | 5.506 | 7.553 | 4.64 | 3.365 | 5.053 | 5.785 | 4.811 | 5.584 | 4.432 | 3.869 | 5.181 | 2.206 |
Total Current Assets
| 161.32 | 153.147 | 160.084 | 177.751 | 178.867 | 182.641 | 184.432 | 187.549 | 184.377 | 180.286 | 164.555 | 162.202 | 155.294 | 146.615 | 136.499 | 140.28 | 143.72 | 149.687 | 153.88 | 151.911 | 143.006 | 138.694 | 133.319 | 149.68 | 137.125 | 128.63 | 128.045 | 132.243 | 125.716 | 122.705 | 120.974 | 109.923 | 102.19 | 103.838 | 104.279 | 106.081 | 100.714 | 104.224 | 98.675 | 95.534 | 92.435 | 85.924 | 82.363 | 86.32 | 89.194 | 83.692 | 87.006 | 91.459 | 92.653 | 90.186 | 93.47 | 90.042 | 90.624 | 88.925 | 99.412 | 88.191 | 82.463 | 75.442 | 83.742 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 52.148 | 50.856 | 52.138 | 48.971 | 50.271 | 51.333 | 42.605 | 43.421 | 41.97 | 43.116 | 44.243 | 42.93 | 44.61 | 45.629 | 46.801 | 47.999 | 50.831 | 53.249 | 54.727 | 53.946 | 53.697 | 54.763 | 37.347 | 38.332 | 39.544 | 39.946 | 40.603 | 40.42 | 40.378 | 40.629 | 40.773 | 38.392 | 35.146 | 32.646 | 31.687 | 30.806 | 30.998 | 31.867 | 32.69 | 32.493 | 33.093 | 33.999 | 35.211 | 35.33 | 36.141 | 36.648 | 37.498 | 38.074 | 38.661 | 39.505 | 41.46 | 41.803 | 42.154 | 42.297 | 41.921 | 41.793 | 41.283 | 40.427 | 41.4 |
Goodwill
| 43.283 | 43.257 | 43.289 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.311 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.311 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.313 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.313 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.312 | 42.313 | 42.314 | 42.313 | 42.314 | 42.314 | 42.313 | 42.314 | 58.062 | 57.135 | 57.364 | 58.192 | 57.914 | 59.518 | 58.06 | 57.152 |
Intangible Assets
| 8.053 | 7.537 | 7.447 | 6.9 | 6.94 | 6.854 | 2.121 | 6.094 | 6.348 | 6.047 | 6.212 | 5.738 | 5.951 | 6.218 | 6.597 | 11.777 | 11.721 | 12.066 | 12.251 | 12.411 | 12.217 | 12.409 | 11.753 | 10.699 | 10.547 | 9.702 | 9.423 | 8.751 | 7.898 | 7.348 | 6.666 | 5.942 | 5.249 | 5.02 | 5.314 | 5.589 | 5.997 | 6.152 | 6.192 | 6.439 | 6.721 | 7.319 | 7.746 | 8.278 | 8.567 | 8.814 | 8.977 | 9.152 | 9.378 | 9.297 | 9.319 | 11.843 | 12.032 | 11.666 | 9.862 | 9.606 | 9.823 | 9.634 | 9.739 |
Goodwill and Intangible Assets
| 51.336 | 50.794 | 50.736 | 49.212 | 49.252 | 49.166 | 44.433 | 48.406 | 48.66 | 48.359 | 48.523 | 48.05 | 48.263 | 48.53 | 48.909 | 54.089 | 54.033 | 54.377 | 54.563 | 54.723 | 54.529 | 54.721 | 54.065 | 53.011 | 52.859 | 52.014 | 51.735 | 51.063 | 50.21 | 49.661 | 48.978 | 48.255 | 47.561 | 47.332 | 47.626 | 47.901 | 48.309 | 48.465 | 48.504 | 48.752 | 49.034 | 49.631 | 50.058 | 50.591 | 50.879 | 51.128 | 51.29 | 51.466 | 51.691 | 51.611 | 51.633 | 69.905 | 69.167 | 69.029 | 68.054 | 67.52 | 69.342 | 67.694 | 66.891 |
Long Term Investments
| 3.796 | -1.083 | 4.314 | -1.865 | -1.663 | -2.044 | 3.707 | -1.729 | -1.668 | -1.875 | -1.418 | -1.193 | -1.042 | -1.407 | -0.918 | -1.048 | -1.25 | -1.29 | -1.095 | -0.819 | -1.021 | -0.484 | -0.666 | 8.378 | 8.738 | 9.195 | 9.024 | 9.003 | 8.708 | 7.296 | 2.926 | 2.706 | 1.828 | 2.291 | 2.051 | 2.499 | 2.542 | 2.743 | 1.454 | 1.719 | 2.531 | 1.87 | 1.979 | 1.922 | 2.013 | 1.687 | 1.578 | 0.478 | 0.522 | 1.916 | 1.024 | 0.836 | 1 | 0.943 | 0.641 | 0.236 | 0.288 | 0.288 | 0.288 |
Tax Assets
| 3.931 | 3.486 | 3.478 | 4.758 | 4.259 | 4.105 | 3.856 | 4.992 | 4.938 | 5.139 | 4.753 | 5.475 | 6.325 | 5.746 | 4.583 | 5.643 | 4.449 | 4.124 | 3.74 | 3.79 | 3.739 | 4.35 | 4.131 | 3.713 | 4.076 | 4.165 | 3.922 | 3.335 | 3.477 | 3.891 | 3.791 | 3.735 | 4.202 | 4.407 | 4.248 | 4.022 | 3.871 | 4.453 | 4.076 | 4.124 | 4.425 | 4.575 | 4.265 | 5.353 | 5.99 | 6.259 | 5.916 | 5.965 | 6.647 | 7.383 | 7.14 | 7.856 | 7.825 | 7.634 | 7.015 | 5.083 | 5.347 | 7.227 | 7.564 |
Other Non-Current Assets
| 0.627 | 5.947 | 0.556 | 5.523 | 6.727 | 6.468 | 5.45 | 6.673 | 6.331 | 6.416 | 6.348 | 5.571 | 6.343 | 8.232 | 8.104 | 8.26 | 9.159 | 9.186 | 9.134 | 7.412 | 8.677 | 8.492 | 9.042 | 0.643 | 0.639 | 0.59 | 0.593 | 0.622 | 0.624 | 0.554 | 0.612 | 0.57 | 0.564 | 0.139 | 0.139 | 0.181 | 1.191 | 0.403 | 0.424 | 0.262 | 0.269 | 0.292 | 0.344 | 0.189 | 0.204 | 0.26 | 0.319 | 0.209 | 0.205 | 0.07 | 0.277 | 0.074 | 0.074 | 0.04 | 0.04 | 0.041 | 0.041 | 0.025 | 0.025 |
Total Non-Current Assets
| 111.838 | 110 | 111.222 | 106.599 | 108.846 | 109.028 | 100.051 | 101.763 | 100.231 | 101.155 | 102.449 | 100.833 | 104.499 | 106.73 | 107.479 | 114.943 | 117.222 | 119.646 | 121.069 | 119.052 | 119.621 | 121.842 | 103.919 | 104.077 | 105.856 | 105.91 | 105.877 | 104.443 | 103.397 | 102.031 | 97.08 | 93.657 | 89.301 | 86.815 | 85.751 | 85.409 | 86.911 | 87.931 | 87.147 | 87.35 | 89.352 | 90.367 | 91.857 | 93.385 | 95.226 | 95.983 | 96.601 | 96.192 | 97.727 | 100.485 | 101.534 | 120.475 | 120.221 | 119.943 | 117.671 | 114.672 | 116.301 | 115.661 | 116.169 |
Total Assets
| 273.158 | 263.147 | 271.306 | 284.35 | 287.712 | 291.669 | 284.483 | 289.313 | 284.608 | 281.441 | 267.004 | 263.035 | 259.793 | 253.345 | 243.979 | 255.223 | 260.942 | 269.333 | 274.949 | 270.963 | 262.627 | 260.536 | 237.238 | 253.756 | 242.982 | 234.54 | 233.922 | 236.686 | 229.112 | 224.737 | 218.054 | 203.58 | 191.491 | 190.653 | 190.03 | 191.49 | 187.625 | 192.155 | 185.822 | 182.884 | 181.787 | 176.291 | 174.221 | 179.705 | 184.421 | 179.675 | 183.606 | 187.65 | 190.379 | 190.671 | 195.005 | 210.517 | 210.845 | 208.868 | 217.083 | 202.863 | 198.764 | 191.102 | 199.911 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.708 | 19.81 | 23.951 | 24.8 | 21.124 | 24.952 | 22.711 | 24.269 | 25.269 | 21.169 | 16.123 | 20.999 | 19.887 | 15.451 | 10.486 | 12.865 | 13.34 | 22.296 | 20.783 | 18.86 | 14.949 | 15.26 | 18.463 | 16.469 | 16.669 | 14.053 | 14.612 | 14.185 | 10.591 | 18.691 | 11.773 | 12.675 | 11.156 | 10.861 | 7.542 | 9.341 | 10.769 | 6.742 | 5.95 | 9.833 | 8.477 | 9 | 8.736 | 8.843 | 11.509 | 12.223 | 6.573 | 9.642 | 9.046 | 9.831 | 9.941 | 5.9 | 6.992 | 7.591 | 9.479 | 11.668 | 7.829 | 5.47 | 3.358 |
Short Term Debt
| 60.308 | 37.135 | 41.779 | 55.432 | 70.811 | 44.2 | 49.298 | 58.809 | 62.301 | 26.491 | 20.991 | 33.28 | 40.334 | 18.803 | 26.13 | 39.391 | 48.918 | 52.477 | 54.599 | 66.206 | 74.378 | 38.421 | 19.638 | 49.271 | 51.869 | 15.473 | 14.784 | 29.034 | 37.879 | 1.537 | 9.514 | 15.49 | 17.583 | 1.687 | 6.823 | 16.957 | 8.941 | 2.098 | 2.155 | 6.832 | 2.038 | 2.179 | 3.14 | 2.263 | 3.028 | 3.743 | 2.655 | 4.434 | 4.842 | 2.757 | 4.793 | 3.206 | 4.16 | 29.058 | 34.988 | 2.462 | 2.486 | 0.079 | 9.279 |
Tax Payables
| 5.828 | 4.413 | 4.699 | 3.441 | 2.938 | 1.732 | 7.514 | 5.786 | 5.832 | 6.084 | 14.046 | 5.507 | 4.732 | 2.342 | 10.088 | 2.089 | 1.907 | 4.72 | 11.752 | 0 | 0 | 0 | 7.775 | 0 | 0 | 0 | 6.806 | 5.75 | 5.904 | 7.027 | 6.196 | 4.421 | 4.825 | 4.378 | 4.745 | 4.588 | 5.12 | 4.62 | 5.772 | 3.664 | 4.977 | 4.234 | 4.601 | 3.993 | 4.35 | 4.273 | 5.651 | 2.552 | 9.523 | 7.725 | 4.208 | 7.412 | 6.828 | 5.201 | 3.321 | 3.247 | 3.899 | 2.639 | 3.333 |
Deferred Revenue
| 32.49 | 63.914 | 27.799 | 70.578 | 69.606 | 36.215 | 34.625 | 34.784 | 34.011 | 35.419 | 33.589 | 25.035 | 62.789 | 59.977 | 75.223 | 52.926 | 52.162 | 52.582 | 74.111 | 51.496 | 48.634 | 50.359 | 75.536 | 33.629 | 38.653 | 42.807 | 79.43 | 46.923 | 46.218 | 48.005 | 47.192 | 44.806 | 42.091 | 42.316 | 41.834 | 41.171 | 39.727 | 39.289 | 36.26 | 32.712 | 36.128 | 34.853 | 29.881 | 31.064 | 34.59 | 35.678 | 37.558 | 31.504 | 40.304 | 42.134 | 38.999 | 30.483 | 32.805 | 32.455 | 32.372 | 27.648 | 28.757 | 28.887 | 31.654 |
Other Current Liabilities
| 61.73 | 23.878 | 61.276 | 26.598 | 26.39 | 61.976 | 62.803 | 66.483 | 65.272 | 66.181 | 66.08 | 64.431 | 28.619 | 29.778 | 4.918 | 27.677 | 26.383 | 22.876 | 3.82 | 26.437 | 25.447 | 26.79 | 4.871 | 49.118 | 41.166 | 44.313 | 6.949 | 41.218 | 38.159 | 38.157 | 39.224 | 34.531 | 31.156 | 31.715 | 31.199 | 32.143 | 30.262 | 27.334 | 27.545 | 25.56 | 23.735 | 22.358 | 22.947 | 25.808 | 26.001 | 24.321 | 25.031 | 32.708 | 23.802 | 23.631 | 23.935 | 25.505 | 25.137 | 21.536 | 21.448 | 21.206 | 19.742 | 21.01 | 16.479 |
Total Current Liabilities
| 176.236 | 144.737 | 154.805 | 177.408 | 187.931 | 167.343 | 169.437 | 184.345 | 186.853 | 149.26 | 136.783 | 143.745 | 151.629 | 124.009 | 116.757 | 132.859 | 140.803 | 150.231 | 153.313 | 162.999 | 163.408 | 130.83 | 118.508 | 148.487 | 148.357 | 116.646 | 115.775 | 131.36 | 132.847 | 106.389 | 107.704 | 107.502 | 101.986 | 86.579 | 87.398 | 99.612 | 89.698 | 75.462 | 71.91 | 74.937 | 70.378 | 68.391 | 64.703 | 67.977 | 75.128 | 75.965 | 71.817 | 78.288 | 77.994 | 78.353 | 77.668 | 65.094 | 69.095 | 90.64 | 98.286 | 62.984 | 58.814 | 55.447 | 60.769 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.367 | 15.41 | 5.204 | 14.752 | 15.62 | 17.098 | 10.166 | 9.823 | 10.455 | 11.552 | 12.803 | 11.155 | 12.033 | 12.29 | 13.148 | 11.827 | 12.94 | 13.901 | 14.224 | 12.184 | 11.355 | 12.49 | 2.068 | 2.478 | 2.391 | 1.788 | 2.15 | 1.922 | 1.676 | 1.641 | 1.871 | 2.012 | 2.238 | 2.506 | 2.827 | 3.17 | 3.162 | 3.431 | 3.762 | 2.89 | 11.138 | 3.169 | 3.512 | 11.495 | 13.892 | 4.569 | 9.455 | 13.425 | 15.856 | 20.079 | 24.205 | 30.542 | 29.085 | 6.509 | 6.894 | 38.471 | 40.762 | 39.08 | 41.509 |
Deferred Revenue Non-Current
| 1.046 | 1.117 | 1.297 | 1.415 | 1.493 | 1.628 | 1.738 | 1.828 | 1.76 | 1.83 | 1.901 | 1.533 | 1.34 | 1.414 | 1.597 | 1.317 | 1.484 | 1.807 | 2.118 | 1.699 | 1.597 | 1.628 | 1.887 | 1.499 | 1.327 | 1.227 | 2.638 | 1.701 | 1.678 | 1.54 | 1.473 | 1.086 | 1.069 | 0.952 | 1.175 | 0.976 | 0.924 | 0.784 | 0.958 | 0.783 | 0.669 | 0.601 | 0.728 | 0.734 | 0.58 | 0.569 | 0.74 | 0.642 | 0.644 | 3.733 | 0.861 | 7.289 | 6.403 | 5.532 | 0.699 | 0.913 | 0.726 | 0.682 | 0.825 |
Deferred Tax Liabilities Non-Current
| 1.761 | 1.774 | 1.741 | 1.953 | 1.681 | 1.692 | 1.6 | 1.051 | 0.777 | 1.01 | 1.299 | 1.006 | 1.021 | 1 | 0.989 | 3.574 | 4.217 | 4.542 | 4.486 | 3.843 | 3.74 | 4.198 | 4.247 | 3.792 | 3.683 | 3.6 | 3.826 | 2.716 | 2.707 | 2.816 | 3.062 | 3.299 | 3.417 | 3.242 | 3.751 | 2.87 | 2.8 | 2.945 | 2.879 | 3.19 | 3.004 | 2.991 | 3.128 | 2.911 | 3.105 | 1.837 | 2.992 | 2.813 | 2.575 | 12.097 | 2.998 | 10.151 | 10.31 | 10.096 | 4.551 | 10.146 | 10.478 | 9.967 | 9.653 |
Other Non-Current Liabilities
| 21.628 | 10.962 | 22.495 | 12.996 | 12.881 | 12.897 | 13.417 | 14.139 | 14.484 | 16.373 | 15.771 | 16.121 | 15.613 | 15.371 | 15.242 | 15.099 | 15.51 | 15.448 | 16.331 | 16.055 | 16.027 | 15.149 | 15.127 | 14.962 | 14.744 | 15.457 | 15.343 | 15.109 | 14.587 | 16.434 | 16.531 | 15.839 | 15.549 | 15.043 | 14.61 | 13.929 | 13.751 | 15.358 | 15.397 | 14.045 | 13.869 | 13.819 | 14.324 | 14.552 | 14.462 | 13.715 | 14.157 | 15.41 | 16.29 | 1.745 | 14.119 | 2.15 | 2.309 | 2.349 | 12.294 | 1.684 | 1.648 | 1.618 | 1.597 |
Total Non-Current Liabilities
| 28.802 | 29.263 | 30.737 | 31.116 | 31.675 | 33.315 | 26.921 | 26.841 | 27.476 | 30.765 | 31.774 | 29.815 | 30.007 | 30.075 | 30.976 | 31.817 | 34.151 | 35.698 | 37.159 | 33.781 | 32.719 | 33.465 | 23.329 | 22.731 | 22.145 | 22.072 | 23.957 | 21.448 | 20.648 | 22.431 | 22.937 | 22.235 | 22.272 | 21.742 | 22.364 | 20.944 | 20.638 | 22.519 | 22.995 | 20.908 | 28.679 | 20.579 | 21.693 | 29.692 | 32.038 | 20.689 | 27.345 | 32.291 | 35.364 | 37.654 | 42.182 | 50.132 | 48.106 | 24.485 | 24.438 | 51.213 | 53.614 | 51.348 | 53.584 |
Total Liabilities
| 205.038 | 174 | 185.542 | 208.524 | 219.606 | 200.658 | 196.358 | 211.186 | 214.329 | 180.025 | 168.557 | 173.56 | 181.636 | 154.084 | 147.733 | 164.676 | 174.954 | 185.929 | 190.472 | 196.78 | 196.127 | 164.295 | 141.837 | 171.218 | 170.502 | 138.718 | 139.732 | 152.808 | 153.495 | 128.82 | 130.641 | 129.737 | 124.259 | 108.321 | 109.762 | 120.556 | 110.336 | 97.981 | 94.905 | 95.845 | 99.057 | 88.97 | 86.396 | 97.67 | 107.167 | 96.654 | 99.162 | 110.579 | 113.358 | 116.007 | 119.85 | 115.226 | 117.202 | 115.125 | 122.724 | 114.197 | 112.429 | 106.794 | 114.353 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 3.567 | 0 | 2.657 | 3.159 | 3.528 | 0 | 1.363 | 2.502 | 4.407 | 5.073 | 5.851 | 6.259 | 5.953 | 6.976 | 6.775 | 6.071 | 6.277 | 0 | 5.134 | 5.525 | 4.761 | 0 | 5.209 | 5.35 | 6.094 | 0 | 5.207 | 4.645 | 3.619 | 0 | 3.912 | 3.848 | 3.354 | 0 | 3.117 | 2.808 | 2.64 | 0 | 2.207 | 2.586 | 2.644 | 0 | 2.877 | 2.858 | 2.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Retained Earnings
| 7.54 | 29.428 | 26.312 | 15.197 | 7.979 | 31.253 | 27.781 | 16.204 | 9.496 | 42.538 | 40.235 | 32.041 | 21.131 | 41.929 | 39.937 | 34.037 | 28.774 | 26.396 | 26.636 | 16.032 | 8.74 | 37.717 | 37.172 | 24.461 | 14.545 | 38.631 | 36.489 | 25.799 | 16.977 | 36.249 | 27.676 | 14.468 | 7.794 | 22.399 | 19.844 | 10.763 | 4.051 | 20.768 | 18.276 | 13.199 | 9.269 | 13.919 | 14.473 | 8.866 | 4.066 | 9.765 | 11.355 | 3.604 | 3.626 | 1.778 | 1.163 | 21.442 | 19.879 | 19.561 | 20.012 | 14.45 | 11.864 | 9.498 | 10.913 |
Accumulated Other Comprehensive Income/Loss
| -2.706 | -3.567 | -3.834 | -2.657 | -3.159 | -3.528 | -2.942 | -1.363 | -2.502 | -4.407 | -5.073 | -5.851 | -6.259 | -5.953 | -6.976 | -6.775 | -6.071 | -6.277 | -77.778 | -5.134 | -5.525 | -4.761 | -77.31 | -5.209 | -5.35 | -6.094 | -79.994 | -5.207 | -4.645 | -3.619 | -76.199 | -3.912 | -3.848 | -3.354 | -80.517 | -3.117 | -2.808 | -2.64 | -74.213 | -2.207 | -2.586 | -2.644 | -70.954 | -2.877 | -2.858 | -2.79 | -65.175 | 0 | 0 | 0 | -58.728 | 0 | 0 | 0 | -54.271 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 23.286 | 19.719 | 23.286 | 20.629 | 20.127 | 19.758 | 23.286 | 21.923 | 20.783 | 18.878 | 18.212 | 17.434 | 17.026 | 17.332 | 16.309 | 16.51 | 17.214 | 17.008 | 95.619 | 18.151 | 17.76 | 18.524 | 95.539 | 18.077 | 17.935 | 17.191 | 97.695 | 18.079 | 18.64 | 19.667 | 95.936 | 19.375 | 19.439 | 19.932 | 100.941 | 20.17 | 33.238 | 33.406 | 106.854 | 33.84 | 33.461 | 33.403 | 104.306 | 33.169 | 33.189 | 33.256 | 98.264 | 33.468 | 33.395 | 32.886 | 92.72 | 33.849 | 33.765 | 34.182 | 88.618 | 34.216 | 34.471 | 34.81 | 34.645 |
Total Shareholders Equity
| 68.12 | 89.147 | 85.764 | 75.826 | 68.106 | 91.011 | 88.125 | 78.127 | 70.279 | 101.416 | 98.447 | 89.475 | 78.157 | 99.261 | 96.246 | 90.547 | 85.988 | 83.404 | 84.477 | 74.183 | 66.5 | 96.241 | 95.401 | 82.538 | 72.48 | 95.822 | 94.19 | 83.878 | 75.617 | 95.916 | 87.413 | 73.843 | 67.233 | 82.332 | 80.268 | 70.933 | 77.289 | 94.174 | 90.917 | 87.039 | 82.73 | 87.322 | 87.825 | 82.035 | 77.254 | 83.021 | 84.444 | 77.072 | 77.021 | 74.664 | 75.154 | 95.291 | 93.644 | 93.743 | 94.359 | 88.666 | 86.335 | 84.308 | 85.558 |
Total Equity
| 68.12 | 89.147 | 85.764 | 75.826 | 68.106 | 91.011 | 88.125 | 78.127 | 70.279 | 101.416 | 98.447 | 89.475 | 78.157 | 99.261 | 96.246 | 90.547 | 85.988 | 83.404 | 84.477 | 74.183 | 66.5 | 96.241 | 95.401 | 82.538 | 72.48 | 95.822 | 94.19 | 83.878 | 75.617 | 95.916 | 87.413 | 73.843 | 67.233 | 82.332 | 80.268 | 70.933 | 77.289 | 94.174 | 90.917 | 87.039 | 82.73 | 87.322 | 87.825 | 82.035 | 77.254 | 83.021 | 84.444 | 77.072 | 77.021 | 74.664 | 75.154 | 95.291 | 93.644 | 93.743 | 94.359 | 88.666 | 86.335 | 84.308 | 85.558 |
Total Liabilities & Shareholders Equity
| 273.158 | 263.147 | 271.306 | 284.35 | 287.712 | 291.669 | 284.483 | 289.313 | 284.608 | 281.441 | 267.004 | 263.035 | 259.793 | 253.345 | 243.979 | 255.223 | 260.942 | 269.333 | 274.949 | 270.963 | 262.627 | 260.536 | 237.238 | 253.756 | 242.982 | 234.54 | 233.922 | 236.686 | 229.112 | 224.737 | 218.054 | 203.58 | 191.491 | 190.653 | 190.03 | 191.49 | 187.625 | 192.155 | 185.822 | 182.884 | 181.787 | 176.291 | 174.221 | 179.705 | 184.421 | 179.675 | 183.606 | 187.65 | 190.379 | 190.671 | 195.005 | 210.517 | 210.845 | 208.868 | 217.083 | 202.863 | 198.764 | 191.102 | 199.911 |