The Aaron's Company, Inc.
NYSE:AAN
10.09 (USD) • At close October 3, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 34.161 | 41.036 | 59.035 | 39.313 | 38.369 | 44.267 | 27.716 | 37.779 | 28.249 | 13.518 | 22.832 | 14.846 | 47.979 | 61.064 | 76.123 | 432.862 | 313.057 | -48.773 | 48.773 | 150.261 | 100.242 | 124.154 | 15.278 | 34.986 | 94.323 | 189.41 | 51.037 | 126.253 | 260.335 | 348.49 | 308.561 | 319.486 | 242.239 | 118.905 | 14.942 | 66.912 | 91.144 | 129.837 | 3.549 | 10.401 | 17.571 | 290.68 | 231.091 | 309.244 | 210.665 | 209.957 | 129.534 | 155.644 | 109.612 | 234.135 | 176.257 | 218.943 | 176.379 | 196.217 | 72.022 | 100.067 | 85.337 | 112.667 | 109.685 | 88.085 | 83.279 | 5.937 | 7.376 | 6.579 | 5.99 | 7.092 | 5.249 | 9.723 | 10.6 | 9.42 | 8.807 | 54.681 | 24.293 | 6.179 | 6.973 | 6.753 | 4.808 | 4.473 | 5.865 | 0.15 | 0.095 | 0.095 | 0.095 | 5.456 | 10.458 | 4.777 | 0.096 | 20.422 | 0.099 | 0.092 | 0.093 | 0.099 | 0.097 | 0.094 | 0.095 | 0.09 | 0.091 | 0.096 | 0.099 | 0.098 | 0.09 | 0.092 | 0.095 | 0.098 | 0.099 | 0.095 | 0.096 | 0.098 | 0.096 | 0.091 | 0.084 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.859 | 156.758 | 118.568 | 98.132 | 66.984 | 32.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.161 | 41.036 | 59.035 | 39.313 | 38.369 | 44.267 | 27.716 | 37.779 | 28.249 | 13.518 | 22.832 | 14.846 | 47.979 | 61.064 | 76.123 | 432.862 | 313.057 | 48.773 | 48.773 | 150.261 | 100.242 | 124.154 | 15.278 | 34.986 | 94.323 | 189.41 | 51.037 | 126.253 | 260.335 | 348.49 | 308.561 | 319.486 | 242.239 | 118.905 | 14.942 | 66.912 | 91.144 | 129.837 | 3.549 | 10.401 | 17.571 | 290.68 | 231.091 | 309.244 | 210.665 | 209.957 | 129.534 | 255.503 | 266.37 | 352.703 | 274.389 | 285.927 | 209.301 | 196.217 | 72.022 | 100.067 | 85.337 | 112.667 | 109.685 | 88.085 | 83.279 | 5.937 | 7.376 | 6.579 | 5.99 | 7.092 | 5.249 | 9.723 | 10.6 | 9.42 | 8.807 | 54.681 | 24.293 | 6.179 | 6.973 | 6.753 | 4.808 | 4.473 | 5.865 | 0.15 | 0.095 | 0.095 | 0.095 | 5.456 | 10.458 | 4.777 | 0.096 | 20.422 | 0.099 | 0.092 | 0.093 | 0.099 | 0.097 | 0.094 | 0.095 | 0.09 | 0.091 | 0.096 | 0.099 | 0.098 | 0.09 | 0.092 | 0.095 | 0.098 | 0.099 | 0.095 | 0.096 | 0.098 | 0.096 | 0.091 | 0.084 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Net Receivables
| 35.05 | 35.162 | 39.782 | 23.678 | 30.198 | 30.286 | 38.191 | 37.852 | 41.02 | 26.93 | 29.443 | 30.316 | 26.569 | 27.898 | 33.99 | 32.368 | 196.29 | 0 | 37.079 | 181.151 | 167.152 | 170.002 | 203.46 | 200.097 | 209.778 | 195.012 | 99.887 | 199.743 | 181.194 | 185.974 | 95.777 | 183.937 | 181.735 | 198.435 | 378.408 | 85.224 | 95.971 | 112.399 | 231.478 | 89.821 | 79.48 | 60.863 | 68.684 | 59.698 | 58.473 | 67.184 | 74.157 | 67.573 | 69.522 | 88.851 | 87.471 | 71.263 | 62.212 | 65.615 | 69.662 | 61.556 | 53.952 | 65.141 | 66.095 | 52.498 | 47.795 | 59.385 | 59.513 | 48.47 | 49.543 | 53.189 | 52.025 | 46.065 | 41.607 | 46.721 | 43.495 | 41.341 | 34.964 | 43.563 | 42.812 | 43.623 | 32.871 | 36.774 | 32.736 | 32.561 | 29.132 | 33.165 | 30.878 | 25.475 | 24.814 | 26.811 | 26.973 | 23.937 | 21.556 | 21.64 | 25.411 | 23.474 | 22.356 | 23.402 | 23.637 | 25.436 | 23.435 | 24.964 | 21.03 | 18.112 | 17.54 | 15.262 | 16.226 | 14.704 | 15.922 | 14.171 | 11.794 | 11.488 | 10.823 | 11.004 | 10.491 | 9.9 | 9.4 | 7.3 | 8.1 | 8.6 | 8.6 | 8.4 |
Inventory
| 711.162 | 712.593 | 712.434 | 707.734 | 729.448 | 752.808 | 789.759 | 811.541 | 852.921 | 769.018 | 772.154 | 775.012 | 737.305 | 705.536 | 697.235 | 661.522 | 1,119.64 | 0 | 781.598 | 1,281.872 | 1,292.724 | 1,301.066 | 1,318.47 | 1,196.812 | 1,137.428 | 1,132.096 | 1,152.135 | 1,048.269 | 994.236 | 984.555 | 999.381 | 957.981 | 1,027.635 | 1,102.233 | 1,138.938 | 1,052.615 | 1,038.133 | 1,048.279 | 1,087.032 | 1,036.407 | 1,038.148 | 871.861 | 869.725 | 898.413 | 965.909 | 961.69 | 964.067 | 908.607 | 904.624 | 856.423 | 862.276 | 802.284 | 803.734 | 822.248 | 814.484 | 716.696 | 737.473 | 746.967 | 682.402 | 658.093 | 670.494 | 692.401 | 681.086 | 630.444 | 687.745 | 657.274 | 623.452 | 614.232 | 619.532 | 637.816 | 612.149 | 554.097 | 568.191 | 569.14 | 550.932 | 476.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 63.884 | 59.319 | 57.88 | 62.553 | 61.997 | 48.51 | 51.037 | 61.353 | 53.636 | 50.74 | 50.545 | 55.997 | 55.609 | 61.732 | 54.48 | 72.961 | 87.413 | 0 | 71.426 | 74.21 | 68.329 | 60.513 | 65.3 | 80.977 | 82.165 | 81.267 | 86.112 | 98.967 | 97.898 | 84.273 | 84.804 | 72.046 | 68.409 | 93.656 | 63.138 | 0 | 0 | 58.588 | 65.916 | 75.736 | 71.159 | 59.351 | 71.276 | 68.796 | 75.702 | 59.224 | 88.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 470.611 | 0 | 425.567 | 405.784 | 386.091 | 365.681 | 343.013 | 319.478 | 313.775 | 318.87 | 317.287 | 281.155 | 264.979 | 260.361 | 258.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 844.257 | 848.11 | 869.131 | 833.278 | 860.012 | 875.871 | 906.703 | 948.525 | 975.826 | 860.206 | 874.974 | 876.171 | 867.462 | 856.23 | 861.828 | 1,199.713 | 1,716.4 | 48.773 | 938.876 | 1,687.494 | 1,628.447 | 1,655.735 | 1,602.508 | 1,512.872 | 1,523.694 | 1,597.785 | 1,389.171 | 1,473.232 | 1,533.663 | 1,603.292 | 1,488.523 | 1,533.45 | 1,520.018 | 1,513.229 | 1,595.426 | 1,204.751 | 1,225.248 | 1,349.103 | 1,387.975 | 1,212.365 | 1,206.358 | 1,282.755 | 1,240.776 | 1,336.151 | 1,310.749 | 1,298.055 | 1,256.249 | 1,231.683 | 1,240.516 | 1,297.977 | 1,224.136 | 1,159.474 | 1,075.247 | 1,084.08 | 956.168 | 878.319 | 876.762 | 924.775 | 858.182 | 798.676 | 801.568 | 757.723 | 747.975 | 685.493 | 743.278 | 717.555 | 680.726 | 670.02 | 712.619 | 693.957 | 664.451 | 650.119 | 627.448 | 618.882 | 600.717 | 527.308 | 508.29 | 41.247 | 464.168 | 438.495 | 415.318 | 398.941 | 373.986 | 350.409 | 349.047 | 350.458 | 344.356 | 325.514 | 286.634 | 282.093 | 284.436 | 23.573 | 22.453 | 23.496 | 23.732 | 25.526 | 23.526 | 25.06 | 21.129 | 18.21 | 17.63 | 15.354 | 16.321 | 14.802 | 16.021 | 14.266 | 11.89 | 11.586 | 10.919 | 11.095 | 10.575 | 10 | 9.5 | 7.4 | 8.2 | 8.7 | 8.7 | 8.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 710.407 | 718.755 | 571.395 | 729.216 | 731.129 | 722.299 | 584.316 | 722.165 | 723.734 | 519.076 | 461.631 | 471.871 | 446.383 | 437.941 | 391.221 | 443.242 | 0 | 0 | 462.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207.687 | 0 | 0 | 0 | 211.271 | 0 | 0 | 0 | 0 | 212.217 | 211.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145.8 | 0 | 0 | 0 |
Goodwill
| 55.75 | 55.75 | 55.75 | 55.75 | 55.75 | 55.75 | 54.71 | 51.683 | 75.242 | 13.022 | 13.134 | 13.162 | 8.482 | 8.468 | 7.569 | 2.645 | 288.801 | 0 | 447.781 | 735.782 | 736.202 | 734.558 | 733.17 | 703.437 | 626.692 | 625.706 | 0 | 618.171 | 527.924 | 526.641 | 0 | 528.634 | 524.832 | 524.687 | 539.475 | 0 | 0 | 529.806 | 530.67 | 515.478 | 516.57 | 238.298 | 239.181 | 239.094 | 235.048 | 234.749 | 234.195 | 232.682 | 230.495 | 222.293 | 219.342 | 217.745 | 198.806 | 199.281 | 202.379 | 202.493 | 200.679 | 197.309 | 194.376 | 194.095 | 192.027 | 187.662 | 185.965 | 160.838 | 162.602 | 150.641 | 143.282 | 135.407 | 121.563 | 116.225 | 115.436 | 111.364 | 105.867 | 103.027 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 103.175 | 105.662 | 272.42 | 110.677 | 113.269 | 115.863 | 261.619 | 121.259 | 110.258 | 4.288 | 52.484 | 5.681 | 5.844 | 7.48 | 56.331 | 9.503 | 176.104 | 0 | 64.409 | 198.216 | 207.066 | 216.559 | 335.271 | 230.874 | 224.513 | 231.34 | 0 | 245.025 | 235.041 | 240.68 | 0 | 255.195 | 261.111 | 268.235 | 275.912 | 0 | 0 | 290.509 | 297.471 | 314.08 | 325.692 | 2.944 | 3.535 | 4.207 | 4.328 | 5.185 | 6.026 | 6.665 | 7.045 | 5.998 | 6.066 | 4.137 | 3.083 | 3.541 | 3.832 | 4.445 | 4.919 | 4.919 | 5.2 | 6.63 | 6.255 | 6.706 | 7.496 | 5.547 | 5.547 | 5.188 | 4.814 | 4.826 | 0 | 0 | 0 | 0 | 0 | 0 | 101.085 | 97.241 | 93.917 | 80.647 | 74.874 | 68.606 | 62.714 | 57.959 | 55.485 | 52.069 | 29.63 | 27.885 | 25.985 | 24.337 | 22.537 | 22.273 | 22.096 | 0 | 0 | 0 | 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
| 158.925 | 161.412 | 328.17 | 166.427 | 169.019 | 171.613 | 316.329 | 172.942 | 185.5 | 17.31 | 65.618 | 18.843 | 14.326 | 15.948 | 63.9 | 12.148 | 464.905 | 0 | 512.19 | 933.998 | 943.268 | 951.117 | 1,068.441 | 934.311 | 851.205 | 857.046 | 0 | 863.196 | 762.965 | 767.321 | 0 | 783.829 | 785.943 | 792.922 | 815.387 | 0 | 0 | 820.315 | 828.141 | 829.558 | 842.262 | 241.242 | 242.716 | 243.301 | 239.376 | 239.934 | 240.221 | 239.347 | 237.54 | 228.291 | 225.408 | 221.882 | 201.889 | 202.822 | 206.211 | 206.938 | 205.598 | 202.228 | 199.576 | 200.725 | 198.282 | 194.368 | 193.461 | 166.385 | 168.149 | 155.829 | 148.096 | 140.233 | 121.563 | 116.225 | 115.436 | 111.364 | 105.867 | 103.027 | 101.085 | 97.241 | 93.917 | 80.647 | 74.874 | 68.606 | 62.714 | 57.959 | 55.485 | 52.069 | 29.63 | 27.885 | 25.985 | 24.337 | 22.537 | 22.273 | 22.096 | 0 | 0 | 0 | 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
| -26.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.385 | 0 | 0 | 0 | 20.519 | 0 | 0 | 0 | 0 | 22.334 | 22.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.826 | 0 | 0 | 8.761 | 8.761 | 8.761 | 8.761 | 7.556 | 7.556 | 7.556 | 0 | 5.912 | 5.912 | 5.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 |
Other Non-Current Assets
| 57.467 | 57.338 | 57.88 | 61.002 | 59.06 | 56.317 | 51.115 | 44.139 | 46.786 | 49.77 | 39.042 | 49.527 | 35.37 | 25.491 | 36.508 | 21.644 | 533.571 | -48.773 | 26.882 | 589.367 | 599.722 | 622.353 | 146.982 | 244.159 | 236.495 | 256.622 | 1,069.857 | 252.664 | 245.59 | 247.959 | 895.423 | 234.111 | 235.486 | 242.616 | 248.062 | 896.372 | 895.507 | 235.242 | 240.728 | 246.005 | 320.867 | 337.233 | 343.684 | 338.029 | 325.087 | 323.837 | 316.459 | 298.446 | 293.011 | 290.137 | 285.605 | 285.689 | 278.457 | 261.856 | 339.693 | 317.888 | 258.641 | 246.726 | 263.698 | 261.622 | 257.605 | 280.053 | 291.834 | 317.705 | 279.556 | 277.618 | 284.354 | 267.254 | 189.749 | 207.075 | 199.719 | 179.006 | 173.935 | 160.721 | 156.713 | 161.781 | 145.004 | 582.443 | 161.246 | 132.806 | 128.85 | 127.286 | 125.821 | 119.868 | 115.949 | 113.41 | 113.307 | 96.688 | 92.558 | 86.58 | 90.664 | 370.083 | 367.428 | 362.268 | 356.647 | 336.13 | 312.004 | 301.087 | 297.279 | 279.436 | 273.916 | 261.013 | 255.853 | 258.487 | 250.489 | 233.796 | 227.492 | 189.768 | 185.758 | 184.245 | 187.528 | 177.2 | 170.7 | 155.4 | -149.6 | 147 | 148.7 | 149 |
Total Non-Current Assets
| 926.799 | 937.505 | 957.445 | 956.645 | 959.208 | 950.229 | 951.76 | 939.246 | 956.02 | 586.156 | 566.291 | 540.241 | 496.079 | 479.38 | 491.629 | 477.034 | 999.302 | -48.773 | 1,001.455 | 1,532.126 | 1,551.751 | 1,582.231 | 1,224.184 | 1,186.026 | 1,095.256 | 1,121.224 | 1,297.929 | 1,121.772 | 1,014.467 | 1,021.192 | 1,127.213 | 1,017.94 | 1,021.429 | 1,035.538 | 1,063.449 | 1,130.923 | 1,130.151 | 1,055.557 | 1,068.869 | 1,075.563 | 1,163.129 | 578.475 | 586.4 | 581.33 | 564.463 | 563.771 | 556.68 | 537.793 | 530.551 | 518.428 | 511.013 | 507.571 | 480.346 | 464.678 | 545.904 | 524.826 | 464.239 | 448.954 | 463.274 | 462.347 | 455.887 | 474.421 | 485.295 | 484.09 | 447.705 | 433.447 | 432.45 | 407.487 | 311.312 | 323.3 | 315.155 | 290.37 | 279.802 | 263.748 | 257.798 | 259.022 | 238.921 | 663.09 | 236.12 | 201.412 | 191.564 | 185.245 | 181.306 | 171.937 | 145.579 | 141.295 | 139.292 | 121.025 | 115.095 | 108.853 | 112.76 | 370.083 | 367.428 | 362.268 | 356.647 | 336.13 | 312.004 | 301.087 | 297.279 | 279.436 | 273.916 | 261.013 | 255.853 | 258.487 | 250.489 | 233.796 | 227.492 | 189.768 | 185.758 | 184.245 | 187.528 | 177.2 | 170.7 | 155.4 | 149.6 | 147 | 148.7 | 149 |
Total Assets
| 1,771.056 | 1,785.615 | 1,826.576 | 1,789.923 | 1,819.22 | 1,826.1 | 1,858.463 | 1,887.771 | 1,931.846 | 1,446.362 | 1,441.265 | 1,416.412 | 1,363.541 | 1,335.61 | 1,353.457 | 1,676.747 | 2,715.702 | 0 | 1,940.331 | 3,219.62 | 3,180.198 | 3,237.966 | 2,826.692 | 2,698.898 | 2,618.95 | 2,719.009 | 2,687.1 | 2,595.004 | 2,548.13 | 2,624.484 | 2,615.736 | 2,551.39 | 2,541.447 | 2,548.767 | 2,658.875 | 2,335.674 | 2,355.399 | 2,404.66 | 2,456.844 | 2,287.928 | 2,369.487 | 1,861.23 | 1,827.176 | 1,917.481 | 1,875.212 | 1,861.826 | 1,812.929 | 1,769.476 | 1,771.067 | 1,816.405 | 1,735.149 | 1,667.045 | 1,555.593 | 1,548.758 | 1,502.072 | 1,403.145 | 1,341.001 | 1,373.729 | 1,321.456 | 1,261.023 | 1,257.455 | 1,232.144 | 1,233.27 | 1,169.583 | 1,190.983 | 1,151.002 | 1,113.176 | 1,077.507 | 1,023.931 | 1,017.257 | 979.606 | 940.489 | 907.25 | 882.63 | 858.515 | 786.33 | 747.211 | 704.337 | 700.288 | 639.907 | 606.882 | 584.186 | 555.292 | 522.346 | 494.626 | 491.753 | 483.648 | 446.539 | 401.729 | 390.946 | 397.196 | 393.656 | 389.881 | 385.764 | 380.379 | 361.656 | 335.53 | 326.147 | 318.408 | 297.646 | 291.546 | 276.367 | 272.174 | 273.289 | 266.51 | 248.062 | 239.382 | 201.354 | 196.677 | 195.34 | 198.103 | 187.2 | 180.2 | 162.8 | 158.7 | 155.7 | 157.4 | 157.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 114.293 | 122.206 | 134.191 | 107.106 | 108.314 | 96.096 | 106.966 | 91.312 | 79.319 | 83.865 | 83.118 | 76.876 | 63.983 | 32.825 | 84.738 | 72.157 | 56.68 | 0 | 80.173 | 72.19 | 57.414 | 71.751 | 88.369 | 98.46 | 62.314 | 68.419 | 0 | 90.409 | 54.663 | 52.063 | 0 | 263.657 | 234.803 | 244.491 | 300.356 | 0 | 0 | 288.456 | 270.421 | 266.904 | 276.657 | 270.22 | 243.91 | 224.018 | 223.973 | 227.466 | 225.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163.691 | 0 | 177.284 | 141.071 | 143.207 | 162.341 | 173.926 | 126.455 | 128.909 | 154.498 | 141.03 | 135.465 | 115.721 | 136.784 | 121.018 | 117.991 | 99.117 | 121.696 | 112.817 | 97.376 | 89.743 | 118.718 | 93.565 | 86.497 | 86.249 | 95.788 | 83.854 | 65.457 | 52.649 | 64.954 | 64.131 | 60.507 | 52.991 | 71.605 | 65.344 | 59.89 | 25.471 | 34.367 | 34.693 | 42.525 | 27.782 | 39.528 | 36.941 | 33.669 | 38.538 | 38.731 | 33.461 | 32.716 | 28.439 | 32.892 | 31.071 | 25.637 | 22.495 | 24.923 | 24.999 | 22.2 | 26.1 | 19 | 0 | 18 | 18.9 | 19.1 |
Short Term Debt
| 12.475 | 7.481 | 6.388 | 21.819 | 4.375 | 4.375 | 23.45 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.859 | 156.758 | 118.568 | 98.132 | 66.984 | 32.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.664 | 46.372 | 47.392 | 44.571 | 40.704 | 35.303 | 37.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 96.107 | 145.061 | 277.488 | 146.294 | 152.537 | 146.303 | 157.077 | 156.289 | 157.305 | 158.837 | 161.552 | 182.328 | 166.296 | 176.313 | 146.871 | 180.879 | 192.502 | 0 | 140.423 | 182.044 | 169.499 | 175.028 | 261.292 | 192.482 | 180.833 | 191.057 | 0 | 303.838 | 196.064 | 223.778 | 0 | 0 | 0 | 0 | 14.031 | 0 | 0 | 23.78 | 39.041 | 27.2 | 28.4 | 28.4 | 42.854 | 28.4 | 0 | 0 | 13.278 | 395.906 | 334.376 | 443.791 | 462.103 | 425.692 | 403.604 | 452.737 | 440.652 | 360.158 | 142.434 | 358.771 | 163.67 | 173.011 | 165.397 | 157.347 | 182.983 | 121.118 | 102.269 | 92.712 | 83.162 | 92.13 | 101.533 | 98.016 | 94.498 | 95.575 | 90.74 | 74.089 | 75.896 | 94.505 | 0 | 0 | 0 | 15.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.629 | 0 | 0 | 0 | 30.1 | 0 | 1.9 | 0 |
Total Current Liabilities
| 285.705 | 274.748 | 418.067 | 275.219 | 265.226 | 246.774 | 287.493 | 247.601 | 236.624 | 242.702 | 254.67 | 259.204 | 230.279 | 209.138 | 231.609 | 253.036 | 249.182 | 0 | 304.482 | 254.234 | 226.913 | 246.779 | 349.661 | 290.942 | 243.147 | 259.476 | 0 | 394.247 | 250.727 | 275.841 | 0 | 263.657 | 234.803 | 244.491 | 314.387 | 0 | 0 | 312.236 | 309.462 | 294.104 | 305.057 | 298.62 | 286.764 | 252.418 | 223.973 | 227.466 | 238.81 | 535.429 | 537.506 | 609.751 | 604.806 | 533.38 | 471.829 | 489.802 | 440.652 | 360.158 | 306.125 | 358.771 | 340.954 | 314.082 | 308.604 | 319.688 | 356.909 | 247.573 | 231.178 | 247.21 | 224.192 | 227.595 | 217.254 | 234.8 | 215.516 | 213.566 | 189.857 | 195.785 | 188.713 | 191.881 | 89.743 | 118.718 | 93.565 | 102.254 | 86.249 | 95.788 | 83.854 | 65.457 | 52.649 | 64.954 | 64.131 | 60.507 | 52.991 | 71.605 | 65.344 | 59.89 | 25.471 | 34.367 | 34.693 | 42.525 | 27.782 | 39.528 | 36.941 | 33.669 | 38.538 | 38.731 | 33.461 | 32.716 | 28.439 | 32.892 | 31.071 | 25.637 | 22.495 | 24.923 | 90.768 | 22.2 | 26.1 | 19 | 30.1 | 18 | 20.8 | 19.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 688.665 | 696.756 | 570.763 | 662.705 | 684.67 | 713.076 | 715.364 | 770.511 | 806.461 | 317.984 | 309.834 | 291.75 | 262.292 | 256.923 | 279.028 | 574.475 | 285.801 | 0 | 592.951 | 347.107 | 347.767 | 408.286 | 340.974 | 297.34 | 272.941 | 358.519 | 368.798 | 273.998 | 401.113 | 484.716 | 497.829 | 496.17 | 493.507 | 518.041 | 601.156 | 494.161 | 494.858 | 520.668 | 594.241 | 557.237 | 612.663 | 142.053 | 128.25 | 141.101 | 141.348 | 141.507 | 128.25 | 141.614 | 153.705 | 153.561 | 153.789 | 153.794 | 41.131 | 41.463 | 41.79 | 42.112 | 54.428 | 56.56 | 55.044 | 55.338 | 81.113 | 78.845 | 114.817 | 153.44 | 214.187 | 181.959 | 185.832 | 152.491 | 123.148 | 118.202 | 129.974 | 115.482 | 126.587 | 200.611 | 211.873 | 175.042 | 147.637 | 84.901 | 116.655 | 108.797 | 90.957 | 76.442 | 79.57 | 65.792 | 65.883 | 65.931 | 73.265 | 65.443 | 37.553 | 54.612 | 77.713 | 77.442 | 101.684 | 99.15 | 104.769 | 83.434 | 83.058 | 71 | 72.76 | 67.829 | 62.905 | 47.45 | 51.727 | 51.952 | 53.847 | 74.763 | 76.486 | 51.668 | 55.232 | 48.337 | 0 | 55 | 45.1 | 39.3 | 37.5 | 38.8 | 40.1 | 43.2 |
Deferred Revenue Non-Current
| -76.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.435 | 0 | 0 | 79.071 | 80.68 | 83.61 | 80.579 | 71.554 | 72.613 | 74.15 | 0 | 63.185 | 62.992 | 64.449 | 0 | 62.901 | 57.645 | 61.642 | 69.233 | 0 | 0 | 59.782 | 61.069 | 51.461 | 51.159 | 41.721 | 45.241 | 39.519 | 39.853 | 42.639 | 46.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.213 | 32.936 | 32.136 | 33.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -139.708 | -54.726 | -118.263 | -90.198 | -67.474 | -37.963 | -51.006 | -67.228 | -75.135 | -56.838 | -59.651 | -39.582 | -15.582 | -8.632 | -33.332 | -43.042 | -105.027 | -89.562 | -91.062 | -63.534 | -74.164 | -46.266 | -50.229 | -42.278 | -28.945 | -19.183 | -26.077 | -28.452 | -33.083 | -51.545 | -52.102 | -30.756 | -36.487 | -27.878 | 0 | -35.2 | -23.5 | -24.6 | 0 | -23.8 | -25.1 | -28.2 |
Deferred Tax Liabilities Non-Current
| 76.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234.38 | 0 | 0 | 297.11 | 288.291 | 279.224 | 267.5 | 248.102 | 257.62 | 241.137 | 0 | 259.146 | 260.032 | 268.074 | 0 | 271.566 | 295.844 | 306.671 | 307.481 | 0 | 0 | 237.177 | 268.551 | 183.88 | 211.82 | 199.821 | 226.958 | 244.037 | 254.51 | 261.334 | 263.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.814 | 88.543 | 95.173 | 67.898 | 62.766 | 57.309 | 55.29 | 66.893 | 61.901 | 55.861 | 50.517 | 34.646 | 31.02 | 25.625 | 20.963 | 25.49 | 28.814 | 24.779 | 20.986 | 22.625 | 18.888 | 14.794 | 14.41 | 8.118 | 4.578 | 10.464 | 7.811 | 9.216 | 7.675 | 9.674 | 6.687 | 4.725 | 3.75 | 4.464 | 0 | 2.4 | 4.5 | 4.3 | 0 | 3 | 3.9 | 4.1 |
Other Non-Current Liabilities
| 139 | 143.575 | 151.608 | 151.321 | 158.744 | 162.347 | 160.204 | 165.939 | 168.248 | 154.768 | 158.595 | 143.928 | 137.455 | 130.161 | 131.495 | 123.351 | 335.705 | 0 | 205.117 | 374.443 | 386.989 | 406.559 | 27.27 | 27.454 | 27.816 | 29.535 | 0 | 30.472 | 31.193 | 31.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.5 | 41.5 | 0 | 0 | 0 | -77.127 | 0 | 38.198 | 29.943 | 31.378 | 33.224 | 0 | 28.739 | 30.648 | 30.676 | 29.772 | 26.77 | 29.055 | 30.201 | 27.101 | 25.36 | 23.272 | 23.975 | 23.458 | 0 | 158.069 | 73.598 | 137.98 | 90.198 | 83.818 | 54.27 | 67.398 | 81.671 | 89.781 | 72.103 | 74.841 | 53.162 | 29.876 | 22.687 | 46.541 | 55.85 | 118.415 | 102.231 | 102.455 | 74.22 | 85.424 | 57.177 | 60.808 | 52.468 | 39.841 | 30.239 | 36.381 | 37.921 | 42.336 | 60.122 | 60.785 | 37.935 | 43.998 | 35.154 | 32.139 | 43.1 | 31.9 | 31.7 | 0 | 30.3 | 31.4 | 34.3 |
Total Non-Current Liabilities
| 827.665 | 840.331 | 722.371 | 814.026 | 843.414 | 875.423 | 875.568 | 936.45 | 974.709 | 472.752 | 468.429 | 435.678 | 399.747 | 387.084 | 410.523 | 697.826 | 945.321 | 0 | 798.068 | 1,097.731 | 1,103.727 | 1,177.679 | 716.323 | 644.45 | 630.99 | 703.341 | 368.798 | 626.801 | 755.33 | 848.45 | 497.829 | 830.637 | 846.996 | 886.354 | 977.87 | 494.161 | 494.858 | 817.627 | 923.861 | 792.578 | 875.642 | 383.595 | 400.449 | 424.657 | 435.711 | 445.48 | 437.993 | 141.614 | 153.705 | 153.561 | 153.789 | 195.294 | 82.631 | 41.463 | 82.003 | 75.048 | 86.564 | 90.03 | 93.242 | 85.281 | 112.491 | 112.069 | 114.817 | 182.179 | 244.835 | 212.635 | 215.604 | 179.261 | 152.203 | 148.403 | 157.075 | 140.842 | 149.859 | 224.586 | 235.331 | 175.042 | 247.812 | 192.316 | 231.545 | 176.695 | 170.067 | 150.058 | 151.252 | 147.128 | 142.43 | 137.057 | 138.972 | 113.669 | 82.867 | 94.292 | 111.885 | 115.74 | 143.886 | 136.598 | 137.148 | 116.745 | 113.206 | 96.705 | 97.749 | 86.137 | 78.379 | 68.97 | 69.842 | 70.637 | 70.775 | 93.014 | 91.856 | 63.572 | 66.493 | 60.077 | 32.139 | 65.3 | 58 | 50.7 | 37.5 | 48.3 | 50.3 | 53.4 |
Total Liabilities
| 1,113.37 | 1,115.079 | 1,140.438 | 1,089.245 | 1,108.64 | 1,122.197 | 1,163.061 | 1,184.051 | 1,211.333 | 715.454 | 723.099 | 694.882 | 630.026 | 596.222 | 642.132 | 950.862 | 1,194.503 | 0 | 1,102.55 | 1,351.965 | 1,330.64 | 1,424.458 | 1,065.984 | 935.392 | 874.137 | 962.817 | 368.798 | 1,021.048 | 1,006.057 | 1,124.291 | 497.829 | 1,094.294 | 1,081.799 | 1,130.845 | 1,292.257 | 494.161 | 494.858 | 1,129.863 | 1,233.323 | 1,086.682 | 1,180.699 | 682.215 | 687.213 | 677.075 | 659.684 | 672.946 | 676.803 | 677.043 | 691.211 | 763.312 | 758.595 | 728.674 | 554.46 | 531.265 | 522.655 | 435.206 | 392.689 | 448.801 | 434.196 | 399.363 | 421.095 | 431.757 | 471.726 | 429.752 | 476.013 | 459.845 | 439.796 | 406.856 | 369.457 | 383.203 | 372.591 | 354.408 | 339.716 | 420.371 | 424.044 | 366.923 | 337.555 | 311.034 | 325.11 | 278.949 | 256.316 | 245.846 | 235.106 | 212.585 | 195.079 | 202.011 | 203.103 | 174.176 | 135.858 | 165.897 | 177.229 | 175.63 | 169.357 | 170.965 | 171.841 | 159.27 | 140.988 | 136.233 | 134.69 | 119.806 | 116.917 | 107.701 | 103.303 | 103.353 | 99.214 | 125.906 | 122.927 | 89.209 | 88.988 | 85 | 90.768 | 87.5 | 84.1 | 69.7 | 67.6 | 66.3 | 71.1 | 72.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18.595 | 18.547 | 18.328 | 18.311 | 18.31 | 18.298 | 18.05 | 18.021 | 18.019 | 17.984 | 17.779 | 17.763 | 17.76 | 17.715 | 17.55 | 727.129 | 45.376 | 0 | 837.8 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 1,728.004 | 45.376 | 45.376 | 45.376 | 1,481.598 | 45.376 | 45.376 | 45.376 | 45.376 | 1,343.362 | 1,317.089 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.376 | 45.378 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 30.252 | 28.527 | 28.527 | 28.527 | 28.527 | 28.527 | 28.527 | 28.527 | 19.018 | 19.018 | 19.018 | 19.018 | 12.679 | 12.679 | 12.679 | 12.679 | 12.679 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 11.816 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 10.766 | 0 | 0 | 0 | 6 | 0 | 0 | 0 |
Retained Earnings
| 32.252 | 48.092 | 66.202 | 82.477 | 90.548 | 87.905 | 79.073 | 88.524 | 107.611 | 116.494 | 98.546 | 85.421 | 64.32 | 34.732 | 1.881 | 0 | 1,805.869 | 0 | 0 | 2,139.353 | 2,101.915 | 2,061.651 | 2,005.344 | 1,945.961 | 1,904.309 | 1,867.895 | 0 | 1,644.089 | 1,620.699 | 1,586.319 | 0 | 1,515.318 | 1,487.672 | 1,450.991 | 1,403.12 | 0 | 0 | 1,321.808 | 1,274.233 | 1,253.807 | 1,246.029 | 1,239.041 | 1,202.219 | 1,181.149 | 1,161.308 | 1,136.743 | 1,087.032 | 1,051.687 | 1,023.888 | 988.785 | 918.699 | 889.248 | 862.186 | 852.428 | 809.084 | 779.349 | 754.146 | 730.688 | 694.689 | 670.601 | 646.888 | 620.061 | 585.827 | 565.66 | 545.434 | 523.005 | 499.109 | 484.486 | 469.38 | 450.535 | 424.991 | 406.762 | 390.135 | 370.235 | 349.377 | 335.469 | 327.324 | 311.852 | 294.077 | 280.956 | 280.464 | 265.741 | 252.924 | 243.314 | 241.002 | 232.676 | 223.928 | 216.26 | 209.538 | 203.242 | 197.321 | 195.719 | 197.68 | 193.111 | 185.782 | 179.832 | 173.124 | 166.591 | 159.313 | 153.472 | 147.364 | 141.19 | 134.511 | 129.188 | 124.282 | 119.15 | 113.864 | 109.597 | 104.792 | 100.538 | 96.226 | 93.1 | 89.3 | 90.5 | 86.4 | 83.4 | 80.2 | 77.2 |
Accumulated Other Comprehensive Income/Loss
| -0.257 | -0.318 | -1.355 | 0.527 | -0.197 | -2.062 | -1.396 | -1.454 | -0.608 | -0.347 | -0.739 | -0.704 | -0.45 | -0.67 | -0.797 | -1.244 | -326.34 | 837.781 | -0.019 | -311.155 | -300.983 | -291.75 | -284.287 | -273.122 | -262.146 | -251.658 | 0 | -241.193 | -235.828 | -235.254 | 0 | -229.724 | -224.643 | -228.941 | -222.752 | 0 | 0 | -220.194 | -216.065 | -214.724 | -211.228 | -203.48 | -197.904 | -193.3 | -186.213 | -179.762 | -173.915 | 0 | 0 | 0 | -154.725 | 0 | 0 | 0 | -132.41 | 0 | 0 | 0 | -122.016 | 0 | 0 | 0 | -108.27 | -94.667 | -94.667 | -94.667 | -94.667 | -77.782 | -77.782 | -77.782 | -77.782 | -70.823 | -70.823 | -70.823 | -70.823 | -61.231 | -61.231 | -61.231 | -61.231 | -52.428 | -52.428 | -52.428 | -52.428 | -45.339 | -45.339 | -45.339 | -45.339 | -39.151 | -39.151 | -39.151 | -39.151 | -129.061 | -123.863 | -115.563 | -36.449 | -109.708 | -104.335 | -97.101 | -132 | -95.2 | -86.1 | -86.1 | -112.8 | -82.1 | -77.9 | -72.8 | -69.5 | -67.577 | -63.167 | -62.482 | -60.532 | -57.5 | -57.5 | -55.1 | -54.4 | -52.5 | -52.5 | -51.4 |
Other Total Stockholders Equity
| 607.096 | 604.215 | 602.963 | 599.363 | 601.919 | 599.762 | 599.675 | 598.629 | 595.491 | 596.777 | 602.58 | 619.05 | 651.885 | 687.611 | 692.691 | 0 | -3.706 | 0 | 0 | -5.919 | 3.25 | -1.769 | -5.725 | 45.291 | 57.274 | 94.579 | 0 | 125.684 | 111.826 | 103.752 | 0 | 126.126 | 151.243 | 150.496 | 140.874 | 0 | 0 | 127.807 | 119.977 | 116.787 | 108.611 | 98.078 | 90.272 | 207.181 | 195.057 | 186.523 | 177.633 | -4.63 | 10.592 | 18.932 | 167.204 | 3.747 | 93.571 | 119.689 | 257.367 | 143.214 | 148.79 | 148.862 | 284.335 | 160.807 | 159.22 | 150.074 | 253.735 | 238.586 | 233.951 | 232.567 | 238.686 | 233.695 | 232.624 | 231.049 | 229.554 | 219.89 | 217.97 | 134.32 | 127.39 | 116.642 | 115.036 | 114.155 | 113.805 | 103.903 | 103.512 | 106.009 | 100.672 | 92.768 | 91.205 | 89.726 | 89.277 | 82.575 | 82.805 | 49.142 | 49.981 | 139.552 | 134.891 | 125.435 | 47.389 | 120.446 | 113.937 | 108.608 | 144.589 | 107.752 | 101.549 | 101.76 | 135.344 | 111.032 | 109.098 | 65.04 | 61.325 | 59.359 | 55.298 | 61.518 | 60.875 | 64.1 | 64.3 | 57.7 | 53.1 | 58.5 | 58.6 | 59.2 |
Total Shareholders Equity
| 657.686 | 670.536 | 686.138 | 700.678 | 710.58 | 703.903 | 695.402 | 703.72 | 720.513 | 730.908 | 718.166 | 721.53 | 733.515 | 739.388 | 711.325 | 725.885 | 1,521.199 | 837.781 | 837.781 | 1,867.655 | 1,849.558 | 1,813.508 | 1,760.708 | 1,763.506 | 1,744.813 | 1,756.192 | 1,728.004 | 1,573.956 | 1,542.073 | 1,500.193 | 1,481.598 | 1,457.096 | 1,459.648 | 1,417.922 | 1,366.618 | 1,343.362 | 1,317.089 | 1,274.797 | 1,223.521 | 1,201.246 | 1,188.788 | 1,179.015 | 1,139.963 | 1,240.406 | 1,215.528 | 1,188.88 | 1,136.126 | 1,092.433 | 1,079.856 | 1,053.093 | 976.554 | 938.371 | 1,001.133 | 1,017.493 | 979.417 | 967.939 | 948.312 | 924.928 | 887.26 | 861.66 | 836.36 | 800.387 | 761.544 | 739.831 | 714.97 | 691.157 | 673.38 | 670.651 | 654.474 | 634.054 | 607.015 | 586.081 | 567.534 | 462.259 | 434.471 | 419.407 | 409.656 | 393.303 | 375.178 | 360.958 | 350.566 | 338.34 | 320.186 | 309.761 | 299.547 | 289.742 | 280.545 | 272.363 | 265.871 | 225.049 | 219.967 | 218.026 | 220.524 | 214.799 | 208.538 | 202.386 | 194.542 | 189.914 | 183.718 | 177.84 | 174.629 | 168.666 | 168.871 | 169.936 | 167.296 | 122.156 | 116.455 | 112.145 | 107.689 | 110.34 | 107.335 | 99.7 | 96.1 | 93.1 | 91.1 | 89.4 | 86.3 | 85 |
Total Equity
| 657.686 | 670.536 | 686.138 | 700.678 | 710.58 | 703.903 | 695.402 | 703.72 | 720.513 | 730.908 | 718.166 | 721.53 | 733.515 | 739.388 | 711.325 | 725.885 | 1,521.199 | 837.781 | 837.781 | 1,867.655 | 1,849.558 | 1,813.508 | 1,760.708 | 1,763.506 | 1,744.813 | 1,756.192 | 1,728.004 | 1,573.956 | 1,542.073 | 1,500.193 | 1,481.598 | 1,457.096 | 1,459.648 | 1,417.922 | 1,366.618 | 1,343.362 | 1,317.089 | 1,274.797 | 1,223.521 | 1,201.246 | 1,188.788 | 1,179.015 | 1,139.963 | 1,240.406 | 1,215.528 | 1,188.88 | 1,136.126 | 1,092.433 | 1,079.856 | 1,053.093 | 976.554 | 938.371 | 1,001.133 | 1,017.493 | 979.417 | 967.939 | 948.312 | 924.928 | 887.26 | 861.66 | 836.36 | 800.387 | 761.544 | 739.831 | 714.97 | 691.157 | 673.38 | 670.651 | 654.474 | 634.054 | 607.015 | 586.081 | 567.534 | 462.259 | 434.471 | 419.407 | 409.656 | 393.303 | 375.178 | 360.958 | 350.566 | 338.34 | 320.186 | 309.761 | 299.547 | 289.742 | 280.545 | 272.363 | 265.871 | 225.049 | 219.967 | 218.026 | 220.524 | 214.799 | 208.538 | 202.386 | 194.542 | 189.914 | 183.718 | 177.84 | 174.629 | 168.666 | 168.871 | 169.936 | 167.296 | 122.156 | 116.455 | 112.145 | 107.689 | 110.34 | 107.335 | 99.7 | 96.1 | 93.1 | 91.1 | 89.4 | 86.3 | 85 |
Total Liabilities & Shareholders Equity
| 1,771.056 | 1,785.615 | 1,826.576 | 1,789.923 | 1,819.22 | 1,826.1 | 1,858.463 | 1,887.771 | 1,931.846 | 1,446.362 | 1,441.265 | 1,416.412 | 1,363.541 | 1,335.61 | 1,353.457 | 1,676.747 | 2,715.702 | 837.781 | 1,940.331 | 3,219.62 | 3,180.198 | 3,237.966 | 2,826.692 | 2,698.898 | 2,618.95 | 2,719.009 | 2,096.802 | 2,595.004 | 2,548.13 | 2,624.484 | 1,979.427 | 2,551.39 | 2,541.447 | 2,548.767 | 2,658.875 | 1,837.523 | 1,811.947 | 2,404.66 | 2,456.844 | 2,287.928 | 2,369.487 | 1,861.23 | 1,827.176 | 1,917.481 | 1,875.212 | 1,861.826 | 1,812.929 | 1,769.476 | 1,771.067 | 1,816.405 | 1,735.149 | 1,667.045 | 1,555.593 | 1,548.758 | 1,502.072 | 1,403.145 | 1,341.001 | 1,373.729 | 1,321.456 | 1,261.023 | 1,257.455 | 1,232.144 | 1,233.27 | 1,169.583 | 1,190.983 | 1,151.002 | 1,113.176 | 1,077.507 | 1,023.931 | 1,017.257 | 979.606 | 940.489 | 907.25 | 882.63 | 858.515 | 786.33 | 747.211 | 704.337 | 700.288 | 639.907 | 606.882 | 584.186 | 555.292 | 522.346 | 494.626 | 491.753 | 483.648 | 446.539 | 401.729 | 390.946 | 397.196 | 393.656 | 389.881 | 385.764 | 380.379 | 361.656 | 335.53 | 326.147 | 318.408 | 297.646 | 291.546 | 276.367 | 272.174 | 273.289 | 266.51 | 248.062 | 239.382 | 201.354 | 196.677 | 195.34 | 198.103 | 187.2 | 180.2 | 162.8 | 158.7 | 155.7 | 157.4 | 157.5 |