ACI Worldwide, Inc.
NASDAQ:ACIW
50.15 (USD) • At close November 4, 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 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 156.983 | 183.393 | 164.239 | 139.52 | 132.391 | 142.412 | 124.981 | 134.799 | 118.953 | 114.754 | 122.059 | 141.482 | 146.213 | 184.364 | 165.374 | 133.845 | 129.223 | 119.124 | 121.398 | 121.581 | 139.396 | 176.173 | 148.502 | 76.342 | 59.033 | 74.281 | 69.71 | 67.93 | 95.357 | 99.744 | 75.753 | 50.912 | 52.463 | 94.369 | 102.239 | 80.857 | 50.397 | 68.459 | 77.301 | 60.071 | 54.982 | 58.936 | 95.059 | 166.511 | 107.741 | 112.484 | 76.329 | 87.682 | 149.616 | 201.08 | 197.098 | 179.7 | 170.807 | 168.882 | 171.31 | 143.902 | 117.757 | 130.546 | 125.917 | 102.986 | 114.403 | 109.5 | 112.966 | 94.341 | 98.193 | 108.667 | 97.011 | 60.794 | 89.965 | 95.963 | 89.9 | 110.148 | 108.365 | 113.539 | 95.705 | 83.693 | 113.015 | 87.499 | 178.317 | 169.632 | 158.859 | 137.218 | 125.684 | 113.986 | 100.893 | 91.408 | 88.122 | 87.894 | 59.268 | 47.305 | 36.753 | 32.252 | 28.101 | 20.749 | 20.581 | 23.4 | 29.501 | 40.801 | 44 | 70.5 | 62.6 | 62.6 | 62 | 62.6 | 48.6 | 49.4 | 47 | 46.6 | 42.6 | 38.2 | 31 | 31.5 | 22.9 | 28.9 | 34.1 | 35.5 | 14.1 | 13.6 | 3.8 | 3.5 |
Short Term Investments
| 0 | -271.886 | 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 | 5.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.725 | 76.182 | 62.093 | 72.819 | 76.083 | 108.439 | 8.169 | 35.434 | 0 | 0 | 1.155 | 1.296 | 2.807 | 3.183 | 3.187 | 3.757 | 2.96 | 7.191 | 2.1 | 2.65 | 4.114 | 2.698 | 1.857 | 8.106 | 12.038 | 24.141 | 13.1 | 8.5 | 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
| 156.983 | 183.393 | 164.239 | 139.52 | 132.391 | 142.412 | 124.981 | 134.799 | 118.953 | 114.754 | 122.059 | 141.482 | 146.213 | 184.364 | 165.374 | 133.845 | 129.223 | 119.124 | 121.398 | 121.581 | 139.396 | 176.173 | 148.502 | 76.342 | 59.033 | 74.281 | 69.71 | 67.93 | 95.357 | 99.744 | 75.753 | 50.912 | 52.463 | 94.369 | 102.239 | 80.857 | 50.397 | 68.459 | 77.301 | 60.071 | 54.982 | 58.936 | 95.059 | 166.511 | 107.741 | 112.484 | 76.329 | 87.682 | 149.616 | 201.08 | 197.098 | 179.7 | 170.807 | 168.882 | 171.31 | 143.902 | 117.757 | 130.546 | 125.917 | 102.986 | 114.403 | 109.5 | 112.966 | 94.341 | 98.193 | 108.667 | 97.011 | 60.794 | 89.965 | 95.963 | 89.9 | 110.148 | 176.09 | 189.721 | 157.798 | 156.512 | 189.098 | 195.938 | 186.486 | 169.632 | 158.859 | 137.218 | 126.839 | 115.282 | 103.7 | 94.591 | 91.309 | 91.651 | 62.228 | 54.496 | 38.853 | 34.902 | 32.215 | 23.447 | 22.438 | 31.506 | 41.539 | 64.942 | 57.1 | 79 | 62.6 | 62.6 | 62 | 62.6 | 48.6 | 49.4 | 47 | 46.6 | 42.6 | 38.2 | 31 | 31.5 | 22.9 | 28.9 | 34.1 | 35.5 | 14.1 | 13.6 | 3.8 | 3.5 |
Net Receivables
| 1,161.916 | 345.125 | 1,175.376 | 370.766 | 350.094 | 342.765 | 403.781 | 302.301 | 326.852 | 310.778 | 320.405 | 299.336 | 289.351 | 280.386 | 342.879 | 309.496 | 324.659 | 305.647 | 359.197 | 325.333 | 286.393 | 279.592 | 354.868 | 299.336 | 290.201 | 297.925 | 270.766 | 195.443 | 205.041 | 194.114 | 272.776 | 167.574 | 175.532 | 177.345 | 231.164 | 196.072 | 231.011 | 181.018 | 231.887 | 227.067 | 215.382 | 206.527 | 205.833 | 203.239 | 206.462 | 204.109 | 222.893 | 180.427 | 159.951 | 144.632 | 100.048 | 78.956 | 81.08 | 79.303 | 87.351 | 82.012 | 90.341 | 81.05 | 108.383 | 95.296 | 85.471 | 99.774 | 98.29 | 106.437 | 110.863 | 101.467 | 105.097 | 86.191 | 89.959 | 92.225 | 78.995 | 86.882 | 72.316 | 67.657 | 65.688 | 69.065 | 52.141 | 60.305 | 60.006 | 55.693 | 67.992 | 65.404 | 58.096 | 51.817 | 50.367 | 51.322 | 61.384 | 48.887 | 86.602 | 87.819 | 95.943 | 101.209 | 95.762 | 117.544 | 121.236 | 115.215 | 109.647 | 96.477 | 96.6 | 92.5 | 96.3 | 101.2 | 100.5 | 87.9 | 77.7 | 68.8 | 65.9 | 65 | 62.4 | 60.9 | 59.3 | 49.1 | 48.9 | 41.1 | 39.4 | 39.6 | 31.7 | 27.7 | 28.2 | 28.9 |
Inventory
| 0 | 34.416 | 0 | 32.176 | 35.563 | 34.017 | 28.01 | 29.766 | 34.027 | 33.465 | 24.698 | 29.82 | 31.258 | 32.181 | 24.288 | 25.913 | 29.62 | 32.047 | 24.542 | 28.16 | 30.645 | 42.013 | 23.277 | 31.352 | 34.055 | 38.866 | 23.219 | 32.012 | 33.489 | 37.032 | 25.884 | 33.538 | 30.572 | 32.573 | 27.461 | 89.366 | 86.821 | 80.2 | 68.663 | 105.37 | 103.391 | 95.509 | 70.142 | 87.567 | 89.279 | 90.286 | 51.088 | 58.72 | 54.597 | 58.685 | 35.398 | 23.109 | 25.823 | 25.674 | 25.686 | 30.262 | 28.921 | 27.014 | 29.538 | 28.156 | 25.015 | 23.273 | 26.488 | 15.229 | 16.878 | 16.058 | 15.177 | 17.66 | 5.83 | 4.575 | 2.441 | 9.41 | 3.103 | 4.509 | 2.688 | 2.552 | 2.545 | 0 | 0 | 0.23 | 3.135 | 5.667 | 8.716 | 10.316 | 9.657 | 10.599 | 18.211 | 17.554 | 9.55 | 9.362 | 11.584 | 10.611 | 29.423 | 22.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 3 |
Other Current Assets
| 62.311 | 735.668 | 63.73 | 684.248 | 510.453 | 434.842 | 558.033 | 744.096 | 565.97 | 550.73 | 470.272 | 540.897 | 518.408 | 459.321 | 622.373 | 401.077 | 368.905 | 349.628 | 415.239 | 529.816 | 665.549 | 16.439 | 39.83 | 6.305 | 6.697 | 8.222 | 58.126 | 11.337 | 11.59 | 9.977 | 33.578 | 10.744 | 9.912 | 8.627 | 27.22 | 14.331 | 13.228 | 26.369 | 40.417 | 17.941 | 16.848 | 50.956 | 65.328 | 18.377 | 14.433 | 15.147 | 5.816 | 10.677 | 9.669 | 13.124 | 9.32 | 9.474 | 10.47 | 11.741 | 10.462 | 12.332 | 12.028 | 13.067 | 10.224 | 10.847 | 12.672 | 9.647 | 8.8 | 8.249 | 9.322 | 11.078 | 8.399 | 7.233 | 19.486 | 17.667 | 20.363 | 19.079 | 13.74 | 11.959 | 18.403 | 16.483 | 10.192 | 12.027 | 15.258 | 18.425 | 6.168 | 17.125 | 13.679 | 17.089 | 5.365 | 8.024 | 4.803 | 4.56 | 6.858 | 10.068 | 9.456 | 10.99 | 11.18 | 10.958 | 29.607 | 27.052 | 23.146 | 16.215 | 10.6 | 14.6 | 20.9 | 12.2 | 11.3 | 10.7 | 13 | 7 | 7.2 | 6.5 | 7.9 | 3.3 | 3 | 5.4 | 4.9 | 3.7 | 3.4 | 3.7 | 1.6 | 1.5 | 1.3 | 1.2 |
Total Current Assets
| 1,381.21 | 1,298.602 | 1,403.345 | 1,226.71 | 1,028.501 | 954.036 | 1,114.805 | 1,210.962 | 1,045.802 | 1,009.727 | 937.434 | 1,011.535 | 985.23 | 956.252 | 1,154.914 | 870.331 | 852.407 | 806.446 | 920.376 | 1,004.89 | 1,121.983 | 514.217 | 566.477 | 413.335 | 389.986 | 419.294 | 421.821 | 306.722 | 345.477 | 340.867 | 407.991 | 262.768 | 268.479 | 312.914 | 388.084 | 380.626 | 381.457 | 356.046 | 418.268 | 410.449 | 390.603 | 411.928 | 436.362 | 475.694 | 417.915 | 422.026 | 356.126 | 337.506 | 373.833 | 417.521 | 341.864 | 291.239 | 288.18 | 285.6 | 294.809 | 268.508 | 249.047 | 251.677 | 274.062 | 237.285 | 237.561 | 242.194 | 246.544 | 224.256 | 235.256 | 237.27 | 225.684 | 171.878 | 205.24 | 210.43 | 191.699 | 225.519 | 265.249 | 273.846 | 244.577 | 244.612 | 253.976 | 268.27 | 261.75 | 243.98 | 236.154 | 225.414 | 207.33 | 194.504 | 169.089 | 164.536 | 175.707 | 162.652 | 165.238 | 161.745 | 155.836 | 157.712 | 168.58 | 174.793 | 173.281 | 173.773 | 174.332 | 177.634 | 164.3 | 186.1 | 179.8 | 176 | 173.8 | 161.2 | 139.3 | 125.2 | 120.1 | 118.1 | 112.9 | 102.4 | 93.3 | 86 | 76.7 | 73.7 | 76.9 | 78.8 | 47.4 | 42.8 | 33.9 | 36.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 66.062 | 70.077 | 72.194 | 74.707 | 79.542 | 86.701 | 92.53 | 92.244 | 97.066 | 107.931 | 110.875 | 111.127 | 113.038 | 103.29 | 105.977 | 114.045 | 123.827 | 121.383 | 127.762 | 133.027 | 133.121 | 131.887 | 72.729 | 75.437 | 78.813 | 80.775 | 80.228 | 79.883 | 77.794 | 77.979 | 78.95 | 78.894 | 71.719 | 59.974 | 60.63 | 58.796 | 58.309 | 57.492 | 60.36 | 56.275 | 54.731 | 55.988 | 57.347 | 50.4 | 47.862 | 49.342 | 41.286 | 40.373 | 38.813 | 45.714 | 20.479 | 21.192 | 22.292 | 22.112 | 18.539 | 18.099 | 17.868 | 17.159 | 17.57 | 18.041 | 17.702 | 18.202 | 19.421 | 20.355 | 20.4 | 19.282 | 19.503 | 19.356 | 18.926 | 18.869 | 18.899 | 14.306 | 9.234 | 9.642 | 9.264 | 9.089 | 8.543 | 7.974 | 7.921 | 8.251 | 8.458 | 8.425 | 8.883 | 9.405 | 10.113 | 10.071 | 10.981 | 11.597 | 12.444 | 13.56 | 15.089 | 14.58 | 15.471 | 17.303 | 18.499 | 19.614 | 20.252 | 19.679 | 19.7 | 20.8 | 20.7 | 20.6 | 20.8 | 20.5 | 17.9 | 17 | 16.4 | 16.3 | 14.7 | 14 | 13.8 | 13 | 17.4 | 16.2 | 16.8 | 9.5 | 8.7 | 16.2 | 16.1 | 8.6 |
Goodwill
| 1,226.026 | 1,226.026 | 1,226.026 | 1,226.026 | 1,226.026 | 1,226.026 | 1,226.026 | 1,226.026 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.226 | 1,280.525 | 1,278.265 | 1,279.472 | 909.691 | 909.691 | 909.691 | 909.691 | 909.691 | 909.691 | 909.691 | 915.184 | 913.014 | 909.691 | 915.857 | 915.657 | 917.47 | 913.261 | 773.26 | 775.279 | 773.416 | 781.163 | 816.931 | 668.566 | 665.406 | 669.217 | 630.739 | 625.99 | 603.669 | 501.141 | 505.787 | 480.9 | 487.535 | 214.144 | 215.864 | 219.315 | 218.403 | 203.935 | 204.615 | 199.737 | 202.33 | 204.85 | 203.611 | 202.086 | 197.012 | 199.986 | 204.56 | 210.175 | 209.952 | 206.77 | 205.715 | 202.974 | 201.36 | 193.927 | 191.518 | 88.411 | 66.248 | 66.482 | 66.169 | 46.792 | 0 | 0 | 46.706 | 0 | 0 | 0 | 46.425 | 0 | 0 | 56.194 | 0 | 57.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 278.801 | 299.15 | 304.064 | 308.461 | 326.711 | 340.341 | 357.807 | 369.995 | 408.915 | 420.479 | 440.786 | 459.595 | 484.024 | 502.915 | 518.439 | 532.496 | 551.984 | 569.327 | 591.486 | 599.282 | 621.222 | 293.657 | 305.355 | 321.373 | 324.237 | 339.341 | 346.667 | 359.568 | 369.668 | 376.204 | 389.13 | 401.136 | 415.514 | 435.122 | 494.866 | 441.769 | 459.976 | 458.778 | 470.943 | 463.486 | 415.97 | 425.183 | 429.161 | 366.854 | 371.65 | 421.924 | 257.214 | 259.155 | 246.272 | 238.042 | 40.941 | 43.789 | 47.119 | 49.699 | 45.814 | 48.592 | 48.222 | 52.757 | 56.943 | 52.987 | 55.235 | 57.326 | 59.785 | 61.604 | 66.523 | 67.924 | 69.518 | 71.449 | 73.964 | 73.81 | 74.328 | 76.729 | 17.985 | 16.756 | 79.39 | 79.742 | 48.845 | 48.766 | 49 | 46.706 | 46.684 | 46.689 | 46.603 | 46.425 | 46.457 | 56.387 | 56.194 | 55.947 | 50.179 | 49.885 | 49.944 | 82.327 | 86.084 | 95.571 | 62.943 | 65.254 | 67.425 | 57.569 | 59.4 | 61.6 | 56.5 | 59.4 | 21.9 | 9.4 | 9.8 | 10.3 | 9.4 | 9.5 | 9.5 | 8.9 | 7.3 | 7.2 | 7.2 | 5 | 5.1 | 2 | 1.7 | 1.8 | 1.8 | 1.9 |
Goodwill and Intangible Assets
| 1,504.827 | 1,525.176 | 1,530.09 | 1,534.487 | 1,552.737 | 1,566.367 | 1,583.833 | 1,596.021 | 1,689.141 | 1,700.705 | 1,721.012 | 1,739.821 | 1,764.25 | 1,783.141 | 1,798.665 | 1,812.722 | 1,832.21 | 1,849.553 | 1,872.011 | 1,877.547 | 1,900.694 | 1,203.348 | 1,215.046 | 1,231.064 | 1,233.928 | 1,249.032 | 1,256.358 | 1,269.259 | 1,284.852 | 1,289.218 | 1,298.821 | 1,316.993 | 1,331.171 | 1,352.592 | 1,408.127 | 1,215.029 | 1,235.255 | 1,232.194 | 1,252.106 | 1,280.417 | 1,084.536 | 1,090.589 | 1,098.378 | 997.593 | 997.64 | 1,025.593 | 758.355 | 764.942 | 727.172 | 725.577 | 255.085 | 259.653 | 266.434 | 268.102 | 249.749 | 253.207 | 247.959 | 255.087 | 261.793 | 256.598 | 257.321 | 254.338 | 259.771 | 266.164 | 276.698 | 277.876 | 276.288 | 277.164 | 276.938 | 275.17 | 268.255 | 268.247 | 106.396 | 83.004 | 79.39 | 79.742 | 48.845 | 48.766 | 49 | 46.706 | 46.684 | 46.689 | 46.603 | 46.425 | 46.457 | 56.387 | 56.194 | 55.947 | 50.179 | 49.885 | 49.944 | 82.327 | 86.084 | 95.571 | 62.943 | 65.254 | 67.425 | 57.569 | 59.4 | 61.6 | 56.5 | 59.4 | 21.9 | 9.4 | 9.8 | 10.3 | 9.4 | 9.5 | 9.5 | 8.9 | 7.3 | 7.2 | 7.2 | 5 | 5.1 | 2 | 1.7 | 1.8 | 1.8 | 1.9 |
Long Term Investments
| 309.648 | 290.186 | 332.483 | 279.303 | 269.051 | 288.332 | 315.718 | 265.585 | 286.575 | 295.631 | 276.164 | 196.676 | 190.399 | 199.59 | 215.772 | 205.885 | 199.964 | 198.554 | 213.041 | 190.326 | 177.513 | 177.407 | 189.01 | 181.832 | 180.197 | 187.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.3 | 33.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.327 | 0 | 0 | 1.309 | 0 | 0 | 0 | 6.146 | 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
| 61.23 | 56.017 | 58.499 | 75.448 | 74.403 | 63.345 | 53.738 | 55.454 | 53.885 | 51.243 | 50.778 | 64.775 | 64.857 | 63.766 | 57.476 | 60.397 | 59.301 | 63.795 | 51.611 | 62.97 | 63.569 | 38.408 | 27.048 | 28.179 | 25.181 | 22.109 | 66.749 | 121.839 | 111.843 | 85.44 | 77.479 | 99.365 | 91.117 | 71.889 | 90.872 | 45.693 | 54.305 | 51.674 | 50.187 | 28.564 | 41.74 | 39.541 | 48.852 | 34.774 | 31.029 | 20.12 | 63.37 | 45.287 | 30.383 | 7.278 | 13.466 | 21.675 | 28.776 | 30.932 | 28.143 | 29.608 | 26.882 | 25.794 | 26.024 | 29.429 | 22.685 | 19.566 | 12.899 | 31.281 | 32.541 | 33.94 | 31.283 | 24.315 | 15.935 | 16.126 | 17.517 | 12.294 | 29.125 | 21.566 | 21.459 | 21.884 | 27.668 | 28.999 | 23.176 | 22.943 | 21.122 | 9.497 | 9.846 | 9.638 | 25.615 | 22.469 | 26.174 | 27.546 | 18.319 | 17.906 | 20.632 | 13.627 | 3.631 | 2.614 | 0 | 11.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 41.695 | 60.143 | 48.128 | 64.173 | 64.656 | 48.02 | 49.271 | 42.874 | 46.199 | 45.208 | 62.478 | 60.556 | 57.406 | 54.158 | 54.099 | 69.054 | 69.868 | 70.168 | 72.733 | 71.996 | 53.44 | 48.875 | 52.145 | 54.477 | 57.631 | 56.826 | 36.483 | 37.186 | 38.337 | 37.302 | 39.054 | 44.166 | 37.439 | 36.973 | 42.499 | 44.52 | 43.132 | 36.788 | 35.955 | 46.316 | 42.594 | 41.956 | 40.912 | 43.034 | 39.278 | 40.235 | 31.749 | 32.694 | 32.798 | 32.586 | 33.748 | 20.943 | 7.965 | 8.707 | 10.289 | 11.971 | 10.76 | 10.654 | 10.594 | 11.605 | 11.357 | 14.014 | 14.207 | 16.27 | 17.609 | 16.347 | 17.7 | 14.028 | 12.543 | 12.791 | 13.106 | 13.781 | 17.332 | 2.737 | 7.616 | 8.053 | 3.462 | 2.941 | 2.586 | 3.578 | 2.74 | 2.673 | 3.38 | 3.928 | 5.075 | 5.797 | 7.752 | 8.777 | 37.024 | 43.12 | 50.23 | 57.898 | 67.586 | 75.084 | 73.476 | 54.157 | 63.039 | 62.837 | 64.2 | 61 | 45.4 | 40.1 | 26.5 | 30.3 | 28 | 24.8 | 23.9 | 21.3 | 17.1 | 15.3 | 17.2 | 17 | 10.3 | 10.8 | 3.9 | 9.8 | 9.4 | 2.5 | 4.3 | 11.5 |
Total Non-Current Assets
| 1,983.462 | 2,001.599 | 2,041.394 | 2,028.118 | 2,040.389 | 2,052.765 | 2,095.09 | 2,052.178 | 2,172.866 | 2,200.718 | 2,221.307 | 2,172.955 | 2,189.95 | 2,203.945 | 2,231.989 | 2,262.103 | 2,285.17 | 2,303.453 | 2,337.158 | 2,335.866 | 2,328.337 | 1,599.925 | 1,555.978 | 1,570.989 | 1,575.75 | 1,595.875 | 1,439.818 | 1,508.167 | 1,512.826 | 1,489.939 | 1,494.304 | 1,539.418 | 1,531.446 | 1,521.428 | 1,602.128 | 1,364.038 | 1,391.001 | 1,415.448 | 1,432.432 | 1,411.572 | 1,223.601 | 1,228.074 | 1,245.489 | 1,125.801 | 1,115.809 | 1,135.29 | 894.76 | 883.296 | 829.166 | 811.155 | 322.778 | 323.463 | 325.467 | 329.853 | 306.72 | 312.885 | 303.469 | 308.694 | 315.981 | 315.673 | 309.065 | 306.12 | 306.298 | 334.07 | 347.248 | 347.445 | 344.774 | 334.863 | 324.342 | 322.956 | 317.777 | 308.628 | 162.087 | 116.949 | 117.729 | 118.768 | 88.518 | 88.68 | 82.683 | 81.478 | 79.004 | 67.284 | 68.712 | 69.396 | 87.26 | 94.724 | 101.101 | 103.867 | 119.293 | 124.471 | 135.895 | 169.741 | 172.772 | 190.572 | 154.918 | 156.379 | 150.716 | 140.085 | 143.3 | 143.4 | 122.6 | 120.1 | 69.2 | 60.2 | 55.7 | 52.1 | 49.7 | 47.1 | 41.3 | 38.2 | 38.3 | 37.2 | 34.9 | 32 | 25.8 | 21.3 | 19.8 | 20.5 | 22.2 | 22 |
Total Assets
| 3,364.672 | 3,300.201 | 3,444.739 | 3,254.828 | 3,068.89 | 3,006.801 | 3,209.895 | 3,263.14 | 3,218.668 | 3,210.445 | 3,158.741 | 3,184.49 | 3,175.18 | 3,160.197 | 3,386.903 | 3,132.434 | 3,137.577 | 3,109.899 | 3,257.534 | 3,340.756 | 3,450.32 | 2,114.142 | 2,122.455 | 1,984.324 | 1,965.736 | 2,015.169 | 1,861.639 | 1,814.889 | 1,858.303 | 1,830.806 | 1,902.295 | 1,802.186 | 1,799.925 | 1,834.342 | 1,990.212 | 1,744.664 | 1,772.458 | 1,771.494 | 1,850.7 | 1,822.021 | 1,614.204 | 1,640.002 | 1,681.851 | 1,601.495 | 1,533.724 | 1,557.316 | 1,250.886 | 1,220.802 | 1,202.999 | 1,228.676 | 664.642 | 614.702 | 613.647 | 615.453 | 601.529 | 581.393 | 552.516 | 560.371 | 590.043 | 552.958 | 546.626 | 548.314 | 552.842 | 558.326 | 582.504 | 584.715 | 570.458 | 506.741 | 529.582 | 533.386 | 509.476 | 534.147 | 427.336 | 390.795 | 362.306 | 363.38 | 342.494 | 356.95 | 344.433 | 325.458 | 315.158 | 292.698 | 276.042 | 263.9 | 256.349 | 259.26 | 276.808 | 266.519 | 284.531 | 286.216 | 291.731 | 327.453 | 341.352 | 365.365 | 328.199 | 330.152 | 325.048 | 317.719 | 307.6 | 329.5 | 302.4 | 296.1 | 243 | 221.4 | 195 | 177.3 | 169.8 | 165.2 | 154.2 | 140.6 | 131.6 | 123.2 | 111.6 | 105.7 | 102.7 | 100.1 | 67.2 | 63.3 | 56.1 | 58.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 48.798 | 44.292 | 45.964 | 40.951 | 48.137 | 47.17 | 47.997 | 38.227 | 41.084 | 38.929 | 41.312 | 35.318 | 37.899 | 37.276 | 41.223 | 38.932 | 42.795 | 32.166 | 37.01 | 36.002 | 46.975 | 28.046 | 39.602 | 27.381 | 30.83 | 33.479 | 34.718 | 29.664 | 36.05 | 35.98 | 42.873 | 38.124 | 53.328 | 38.605 | 55.42 | 38.446 | 36.284 | 38.36 | 50.351 | 43.718 | 41.235 | 41.882 | 43.658 | 39.453 | 43.691 | 40.003 | 33.926 | 27.47 | 27.238 | 22.834 | 11.532 | 11.425 | 12.703 | 14.506 | 15.263 | 7.364 | 11.031 | 12.645 | 17.591 | 14.88 | 17.861 | 13.728 | 16.047 | 12.291 | 12.524 | 12.911 | 16.351 | 14.677 | 14.293 | 10.806 | 12.465 | 15.09 | 6.96 | 6.316 | 7.442 | 9.521 | 8.069 | 7.856 | 6.657 | 6.974 | 6.195 | 5.782 | 4.932 | 6.965 | 10.571 | 6.442 | 7.214 | 7.348 | 7.476 | 7.196 | 9.919 | 13.542 | 13.045 | 10.898 | 11.306 | 16.023 | 16.464 | 10.424 | 6.9 | 8 | 10.3 | 13.7 | 12.6 | 13.6 | 9.4 | 7.3 | 6.3 | 7.9 | 7.6 | 7.3 | 7.8 | 8.3 | 5.7 | 6 | 6.1 | 4.9 | 3.3 | 3.2 | 3.8 | 5.3 |
Short Term Debt
| 52.705 | 44.413 | 96.455 | 74.35 | 74.294 | 70.443 | 65.521 | 71.664 | 67.426 | 63.004 | 45.87 | 52.181 | 47.241 | 47.201 | 34.265 | 47.805 | 34.206 | 48.763 | 34.148 | 49.231 | 49.282 | 35.122 | 20.767 | 18.765 | 22.988 | 20.379 | 17.786 | 17.772 | 17.774 | 17.701 | 90.323 | 90.27 | 90.198 | 90.055 | 95.293 | 95.293 | 95.293 | 91.323 | 87.352 | 83.381 | 59.141 | 53.227 | 47.313 | 41.398 | 56.25 | 50 | 17.5 | 15.625 | 15 | 14.375 | 61.863 | 49.09 | 75 | 75 | 75 | 75 | 42.963 | 39.392 | 60.953 | 49.438 | 40.919 | 37.75 | 44.101 | 42.793 | 48.212 | 42.269 | 0 | 40.55 | 0 | 0 | 0 | 61.713 | 0.078 | 0.308 | 0.975 | 2.165 | 3.202 | 3.799 | 4.256 | 7.027 | 8.211 | 10.577 | 14.034 | 15.493 | 16.721 | 17.106 | 16.25 | 18.444 | 0.422 | 0.543 | 5.655 | 12.559 | 16.699 | 22.612 | 29.035 | 18.396 | 10.539 | 0.718 | 0.9 | 0.5 | 1.1 | 1.1 | 1.3 | 1.1 | 1.1 | 1.3 | 1.4 | 1.3 | 1.1 | 1.1 | 1.6 | 1.5 | 1.1 | 1.1 | 1.2 | 0.5 | 0.5 | 0.5 | 4.2 | 3.6 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.239 | 1.6 | 3.137 | 6.178 | 9.898 | 7.659 | 5.135 | 10.982 | 11.334 | 3.113 | 6.484 | 12.666 | 4.734 | 4.551 | 1.765 | 8.383 | 6.276 | 3.752 | 2.625 | 4.121 | 1.192 | 5.095 | 3.59 | 4.732 | 3.542 | 9.008 | 9.398 | 0.27 | 10.427 | 1.166 | 1.784 | 2.482 | 6.181 | 0.604 | 1.425 | 1.687 | 10.681 | 2.338 | 0.82 | 0.934 | 0.078 | 10.121 | 7.407 | 4.46 | 0.002 | 0 | 2.956 | 5.825 | 0 | 0 | 8.362 | 8.999 | 4.976 | 0 | 3.007 | 0 | 0 | 11.524 | 0 | 0 | 0 | 11.985 | 0 | 0 | 5.135 | 0 | 12.824 | 0 | 0 | 1.911 | 0 | 0 | 0 | 2.71 | 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
| 72.659 | 77.147 | 59.58 | 61.438 | 69.352 | 69.999 | 58.303 | 53.163 | 81.065 | 92.518 | 84.425 | 105.725 | 97.503 | 105.822 | 95.849 | 59.414 | 73.729 | 90.66 | 65.784 | 76.731 | 79.311 | 91.369 | 104.843 | 93.668 | 102.333 | 111.639 | 107.543 | 109.179 | 106.147 | 109.99 | 105.191 | 116.99 | 123.059 | 123.411 | 128.559 | 124.782 | 135.799 | 131.008 | 131.808 | 141.323 | 141.388 | 149.972 | 122.045 | 129.23 | 149.319 | 148.909 | 139.863 | 169.19 | 165.137 | 177.801 | 132.995 | 123.855 | 131.735 | 141.433 | 121.936 | 131.501 | 113.346 | 106.868 | 106.349 | 103.4 | 107.72 | 111.505 | 99.921 | 105.37 | 121.119 | 135.398 | 115.519 | 97.042 | 97.105 | 96.402 | 78.497 | 78.996 | 78.808 | 80.134 | 80.746 | 81.374 | 77.764 | 89.491 | 82.517 | 82.647 | 82.756 | 83.017 | 75.616 | 70.798 | 68.83 | 72.95 | 82.225 | 59.598 | 38.204 | 39.863 | 40.154 | 35.857 | 42.747 | 45.162 | 0 | 43.373 | 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
| 869.959 | 782.968 | 835.25 | 768.891 | 590.083 | 513.298 | 687.021 | 834.92 | 655.427 | 619.161 | 582.548 | 610.261 | 583.816 | 525.82 | 734.268 | 444.031 | 429.729 | 384.767 | 475.008 | 572.916 | 694.681 | 105.84 | 131.408 | 109.817 | 104.266 | 104.84 | 161.735 | 108.377 | 153.222 | 100.898 | 137.979 | 106.839 | 109.935 | 111.739 | 111.172 | 106.557 | 100.934 | 90.955 | 109.305 | 88.114 | 95.62 | 108.173 | 132.584 | 85.339 | 72.249 | 72.615 | 75.31 | 92.864 | 84.625 | 83.821 | 20.667 | 1.6 | 46.233 | 42.438 | 58.565 | 57.141 | 5.298 | 5.305 | 10.507 | 5.237 | 6.784 | 7.384 | 6.195 | 5.404 | 7.147 | 7.552 | 54.982 | 2.251 | 44.655 | 38.208 | 33.979 | 1.788 | 43.794 | 35.632 | 27.125 | 30.958 | 27.757 | 23.361 | 26.167 | 23.244 | 23.491 | 22.361 | 21.728 | 20.164 | 18.552 | 16.528 | 25.231 | 27.796 | 29.882 | 28.692 | 31.587 | 32.399 | 33.227 | 30.291 | 74.215 | 27.475 | 81.403 | 80.004 | 83.9 | 88.7 | 78.1 | 82.8 | 69.9 | 61.2 | 51.5 | 43.4 | 47.6 | 49.6 | 47.6 | 40.7 | 39 | 35.2 | 33.4 | 30.9 | 31.3 | 34.7 | 28.6 | 27.5 | 25.7 | 25.7 |
Total Current Liabilities
| 1,044.121 | 948.82 | 1,037.249 | 945.63 | 781.866 | 700.91 | 858.842 | 997.974 | 845.002 | 813.612 | 754.155 | 803.485 | 766.459 | 716.119 | 905.605 | 590.182 | 580.459 | 556.356 | 611.95 | 734.88 | 870.249 | 260.377 | 296.62 | 249.631 | 260.417 | 270.337 | 321.782 | 264.992 | 313.193 | 264.569 | 376.366 | 352.223 | 376.52 | 363.81 | 390.444 | 365.078 | 368.31 | 351.646 | 378.816 | 356.536 | 337.384 | 353.254 | 345.6 | 295.42 | 321.509 | 311.527 | 266.599 | 305.149 | 292 | 298.831 | 227.057 | 185.97 | 265.671 | 273.377 | 270.764 | 271.006 | 172.638 | 164.21 | 195.4 | 172.955 | 173.284 | 170.367 | 166.264 | 165.858 | 189.002 | 198.13 | 186.852 | 154.52 | 156.053 | 145.416 | 124.941 | 157.587 | 129.64 | 122.39 | 116.288 | 124.018 | 116.792 | 124.507 | 119.597 | 119.892 | 120.653 | 121.737 | 116.31 | 113.42 | 114.674 | 113.026 | 130.92 | 113.186 | 75.984 | 76.294 | 87.315 | 94.357 | 105.718 | 108.963 | 114.556 | 105.267 | 108.406 | 91.146 | 91.7 | 97.2 | 89.5 | 97.6 | 83.8 | 75.9 | 62 | 52 | 55.3 | 58.8 | 56.3 | 49.1 | 48.4 | 45 | 40.2 | 38 | 38.6 | 40.1 | 32.4 | 31.2 | 33.7 | 34.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 973.121 | 1,009.229 | 963.599 | 1,015.878 | 1,021.223 | 1,042.964 | 1,058.261 | 979.985 | 1,066.254 | 1,078.098 | 1,063.218 | 1,078.707 | 1,119.83 | 1,134.828 | 1,160.7 | 1,274.271 | 1,328.888 | 1,364.505 | 1,385.773 | 1,421.836 | 1,402.646 | 696.42 | 650.989 | 656.159 | 654.811 | 658.861 | 667.943 | 674.394 | 674.803 | 679.133 | 653.595 | 652.387 | 633.155 | 668.859 | 843.29 | 689.113 | 712.937 | 758.76 | 804.583 | 862.906 | 693.5 | 725.285 | 708.07 | 722.855 | 604.875 | 620.5 | 356.75 | 369 | 348.75 | 352.5 | 75 | 75 | 0 | 0 | 0 | 0 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 0 | 0 | 0.058 | 0.154 | 0.406 | 0.807 | 1.449 | 2.327 | 3.634 | 4.627 | 5.671 | 9.444 | 12.498 | 15.228 | 22.423 | 24.866 | 1.309 | 1.359 | 1.409 | 0.761 | 0.392 | 0.447 | 0.477 | 0.532 | 0.815 | 0.851 | 0.9 | 1 | 1.9 | 2 | 2.5 | 1.9 | 2.1 | 2.3 | 2.6 | 2.4 | 1.8 | 1.8 | 1.9 | 1.7 | 1.5 | 1.6 | 1.3 | 0.3 | 0.4 | 0.5 | 22.2 | 22.8 |
Deferred Revenue Non-Current
| 19.292 | 20.117 | 24.78 | 23.107 | 24.503 | 21.639 | 23.233 | 22.44 | 31.231 | 27.79 | 25.925 | 32.912 | 32.524 | 31.378 | 33.564 | 71.87 | 63.692 | 46.104 | 53.155 | 60.49 | 59.122 | 60.853 | 51.292 | 48.789 | 50.904 | 45.38 | 51.967 | 47.669 | 52.184 | 55.402 | 49.863 | 40.72 | 40.552 | 41.395 | 42.081 | 46.93 | 46.291 | 47.152 | 49.224 | 42.143 | 48.229 | 45.259 | 45.656 | 67.308 | 59.799 | 56.456 | 51.519 | 44.156 | 38.723 | 29.487 | 32.721 | 31.045 | 30.035 | 33.239 | 31.045 | 35.725 | 37.108 | 37.295 | 31.533 | 28.722 | 32.383 | 25.718 | 24.296 | 23.262 | 23.147 | 20.258 | 27.253 | 0 | 25.742 | 25.343 | 22.414 | -1.427 | 16.561 | 20.429 | 19.515 | 0 | 19.508 | 0 | 0 | 15.427 | 0 | 0 | 0 | 17.689 | 0 | 0 | 16.623 | 0 | 27.163 | 0 | 0 | 12.61 | 0 | 0 | 0 | 13.993 | 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
| 41.052 | 39.465 | 51.235 | 33.687 | 37.294 | 38.679 | 40.371 | 30.465 | 30.982 | 32.519 | 36.122 | 31.951 | 35.208 | 37.956 | 40.504 | 27.27 | 31.14 | 31.959 | 32.053 | 24.407 | 23.243 | 24.705 | 31.715 | 26.372 | 25.171 | 26.564 | 16.91 | 19.788 | 24.492 | 25.091 | 26.349 | 24.055 | 24.578 | 26.437 | 28.067 | 14.569 | 15.888 | 11.891 | 13.217 | 15.385 | 10.078 | 10.208 | 11 | 12.626 | 12.952 | 13.854 | 14.94 | 0 | 0 | 0 | 0 | 1.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.351 | 1.603 | 1.775 | 2.091 | 3.393 | 2.851 | 3.012 | 3.245 | 3.265 | -25.742 | -25.343 | -22.414 | 1.427 | 0 | 0 | -19.515 | 0 | -19.508 | 0 | 0 | -15.427 | 0 | 0 | 0 | -17.689 | 0 | 0 | -16.623 | 0 | -27.163 | 0 | 0 | -12.61 | 0 | 0 | 0 | -13.993 | 0 | 0 | 0 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 50.33 | 25.517 | 43.579 | 25.491 | 31.478 | 34.982 | 36.001 | 34.06 | 36.835 | 33.759 | 34.544 | 41.881 | 42.599 | 42.199 | 39.933 | 45.997 | 42.661 | 43.177 | 44.635 | 40.206 | 42.483 | 39.203 | 43.608 | 40.435 | 33.718 | 35.005 | 38.44 | 36.737 | 35.731 | 36.338 | 41.205 | 38.039 | 29.482 | 29.669 | 31.93 | 30.07 | 30.472 | 24.829 | 23.455 | 24.223 | 22.347 | 27.396 | 27.831 | 26.59 | 26.17 | 29.253 | 26.721 | 25.264 | 27.94 | 18.683 | 12.534 | 33.48 | 38.401 | 43.179 | 44.097 | 47.949 | 50.503 | 53.552 | 52.047 | 56.961 | 60.557 | 65.66 | 71.35 | 74.497 | 74.919 | 75.894 | 37.069 | 48.944 | 43.222 | 42.064 | 39.169 | 34.348 | 2.638 | 1.854 | 21.16 | 22.09 | 20.881 | 17.662 | 18.387 | 16.278 | 16.468 | 14.996 | 16.772 | 18.162 | 21.486 | 20.982 | 18.184 | 25.609 | 9.458 | 11.181 | 10.682 | 13.667 | 12.477 | 14.894 | 14.218 | 13.993 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Total Non-Current Liabilities
| 1,083.795 | 1,094.328 | 1,083.193 | 1,098.163 | 1,114.498 | 1,138.264 | 1,157.866 | 1,066.95 | 1,165.302 | 1,172.166 | 1,159.809 | 1,185.451 | 1,230.161 | 1,246.361 | 1,274.701 | 1,419.408 | 1,466.381 | 1,485.745 | 1,515.616 | 1,546.939 | 1,527.494 | 821.181 | 777.604 | 771.755 | 764.604 | 765.81 | 775.26 | 778.588 | 787.21 | 795.964 | 771.012 | 755.201 | 727.767 | 766.36 | 945.368 | 780.682 | 805.588 | 842.632 | 890.479 | 944.657 | 774.154 | 808.148 | 792.557 | 829.379 | 703.796 | 720.063 | 449.93 | 438.42 | 415.413 | 400.67 | 120.255 | 140.967 | 68.436 | 76.418 | 75.142 | 83.674 | 162.611 | 165.847 | 158.58 | 165.034 | 169.543 | 168.153 | 172.737 | 176.152 | 175.917 | 174.164 | 142.567 | 127.209 | 118.222 | 117.064 | 114.169 | 109.348 | 19.199 | 22.283 | 21.218 | 22.244 | 21.287 | 18.469 | 19.836 | 18.605 | 20.102 | 19.623 | 22.443 | 27.606 | 33.984 | 36.21 | 40.607 | 50.475 | 10.767 | 12.54 | 12.091 | 14.428 | 12.869 | 15.341 | 14.695 | 14.525 | 0.815 | 0.851 | 0.9 | 7.1 | 1.9 | 2 | 2.5 | 2 | 2 | 2.3 | 2.7 | 2.4 | 1.8 | 1.7 | 1.8 | 1.7 | 1.5 | 1.6 | 1.3 | 0.3 | 0.4 | 0.5 | 22.3 | 22.8 |
Total Liabilities
| 2,127.916 | 2,043.148 | 2,120.442 | 2,043.793 | 1,896.364 | 1,839.174 | 2,016.708 | 2,064.924 | 2,010.304 | 1,985.778 | 1,913.964 | 1,988.936 | 1,996.62 | 1,962.48 | 2,180.306 | 2,009.59 | 2,046.84 | 2,042.101 | 2,127.566 | 2,281.819 | 2,397.743 | 1,081.558 | 1,074.224 | 1,021.386 | 1,025.021 | 1,036.147 | 1,097.042 | 1,043.58 | 1,100.403 | 1,060.533 | 1,147.378 | 1,107.424 | 1,104.287 | 1,130.17 | 1,335.812 | 1,145.76 | 1,173.898 | 1,194.278 | 1,269.295 | 1,301.193 | 1,111.538 | 1,161.402 | 1,138.157 | 1,124.799 | 1,025.305 | 1,031.59 | 716.529 | 743.569 | 707.413 | 699.501 | 347.312 | 326.937 | 334.107 | 349.795 | 345.906 | 354.68 | 335.249 | 330.057 | 353.98 | 337.989 | 342.827 | 338.52 | 339.001 | 342.01 | 364.919 | 372.294 | 329.419 | 281.729 | 274.275 | 262.48 | 239.11 | 266.935 | 148.839 | 144.673 | 137.506 | 146.262 | 138.079 | 142.976 | 139.433 | 138.497 | 140.755 | 141.36 | 138.753 | 141.026 | 148.658 | 149.236 | 171.527 | 163.661 | 86.751 | 88.834 | 99.406 | 108.785 | 118.587 | 124.304 | 129.251 | 119.792 | 109.221 | 91.997 | 92.6 | 104.3 | 91.4 | 99.6 | 86.3 | 77.9 | 64 | 54.3 | 58 | 61.2 | 58.1 | 50.8 | 50.2 | 46.7 | 41.7 | 39.6 | 39.9 | 40.4 | 32.8 | 31.7 | 56 | 57.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 113.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.4 | 33.6 |
Common Stock
| 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.698 | 0.698 | 0.698 | 0.698 | 0.698 | 0.698 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.204 | 0.203 | 0.202 | 0.2 | 0.2 | 0.198 | 0.196 | 0.195 | 0.193 | 0.191 | 0.188 | 0.183 | 0.183 | 0.183 | 0.183 | 0.184 | 0.184 | 0.184 | 0.184 | 0.183 | 0.183 | 0.166 | 0.165 | 0.165 | 0.164 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,418.103 | 1,387.216 | 1,394.967 | 1,272.351 | 1,234.44 | 1,241.15 | 1,273.458 | 1,183.23 | 1,160.113 | 1,146.771 | 1,131.281 | 1,021.81 | 1,008.046 | 1,001.545 | 1,003.49 | 936.344 | 920.478 | 906.403 | 930.83 | 875.344 | 843.53 | 837.805 | 863.768 | 776.078 | 760.845 | 775.42 | 550.866 | 517.702 | 514.314 | 544.123 | 545.731 | 479.04 | 489.477 | 506.335 | 416.851 | 373.084 | 358.304 | 331.253 | 331.415 | 285.049 | 269.317 | 258.08 | 263.855 | 213.464 | 199.702 | 197.821 | 199.987 | 150.323 | 144.668 | 149.319 | 151.141 | 127.25 | 116.711 | 106.911 | 105.289 | 78.191 | 75.855 | 76.005 | 78.094 | 58.533 | 50.774 | 54.336 | 58.468 | 46.971 | 45.254 | 44.426 | 47.886 | 53.226 | 61.841 | 64.564 | 64.978 | 62.357 | 73.813 | 50.505 | 35.519 | 20.329 | 11.194 | 1.199 | -9.994 | -22.917 | -32.923 | -51.585 | -59.561 | -69.602 | -78.715 | -76.862 | -80.932 | -83.927 | 19.332 | 18.063 | 13.512 | 42.016 | 45.563 | 67.078 | 70.682 | 85.033 | 84.105 | 83.09 | 81.5 | 82.9 | 70.4 | 58.6 | 47.7 | 36.2 | 23.7 | 15.6 | 7.7 | 0.5 | -6.5 | -10.8 | -15.9 | -19.5 | -23.5 | -26.8 | -29.8 | -32.6 | -35.4 | -38.3 | -37.4 | -35.4 |
Accumulated Other Comprehensive Income/Loss
| -114.082 | -111.874 | -109.47 | -117.362 | -111.052 | -114.042 | -117.66 | -127.726 | -114.267 | -101.647 | -99.547 | -98.318 | -94.095 | -95.561 | -92.445 | -96.492 | -98.334 | -97.752 | -91.583 | -94.636 | -93.026 | -91.296 | -92.617 | -88.466 | -84.604 | -71.697 | -77.356 | -79.574 | -78.98 | -88.049 | -94.1 | -76.463 | -74.235 | -65.461 | -71.576 | -68.22 | -51.398 | -34.872 | -19.883 | -29.466 | -14.096 | -20.414 | -23.315 | -23.483 | -33.904 | -24.487 | -14.031 | -16.108 | -19.489 | -14.421 | -17.261 | -15.901 | -10.787 | -11.693 | -15.144 | -13.795 | -21.564 | -18.585 | -14.865 | -15.033 | -16.281 | -26.523 | -23.263 | 15.399 | 24.461 | 23.643 | 22.161 | -0.72 | -2.925 | -5.539 | -6.134 | -8.589 | -8.537 | -9.395 | -9.408 | -9.161 | -9.295 | -9.895 | -9.946 | -9.775 | -10.422 | -9.76 | -10.169 | -8.221 | -8.091 | -7.076 | -7.456 | -6.605 | -10.019 | -8.851 | -8.945 | -10.775 | -9.712 | -12.454 | -8.184 | -10.526 | -3.651 | 4.459 | -1.7 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -181.347 | -18.991 | 38.098 | 55.344 | 48.436 | 39.817 | 36.687 | 142.01 | 161.816 | 178.841 | 212.341 | 271.36 | 263.907 | 291.031 | 294.85 | 282.29 | 267.891 | 258.445 | 290.019 | 277.527 | 301.371 | 285.373 | 276.378 | 274.624 | 263.772 | 274.597 | 290.385 | 332.479 | 321.864 | 313.497 | 302.584 | 291.483 | 279.694 | 262.596 | 308.423 | 293.342 | 290.956 | 280.137 | 269.175 | 264.547 | 246.747 | 240.702 | 302.922 | 286.483 | 342.389 | 352.16 | 348.169 | 342.786 | 370.175 | 394.045 | 183.246 | 176.212 | 173.412 | 170.236 | 165.274 | 162.113 | 162.772 | 172.69 | 172.63 | 171.265 | 169.102 | 181.777 | 178.432 | 153.742 | 147.666 | 144.148 | 170.788 | 172.302 | 196.187 | 211.677 | 211.318 | 213.24 | 213.017 | 204.808 | 198.486 | 205.748 | 202.316 | 222.47 | 224.742 | 219.457 | 217.553 | 212.49 | 206.828 | 200.509 | 194.314 | 193.779 | 193.486 | 193.207 | 188.283 | 187.986 | 187.574 | 187.243 | 186.731 | 186.254 | 136.284 | 135.688 | 135.208 | 138.009 | 135 | 147.4 | 140.6 | 137.9 | 109 | 107.3 | 107.3 | 107.4 | 104.1 | 103.5 | 102.6 | 100.6 | 97.3 | 96 | 93.4 | 92.9 | 92.6 | 92.3 | 69.8 | 69.9 | 3.1 | 3 |
Total Shareholders Equity
| 1,236.756 | 1,257.053 | 1,324.297 | 1,211.035 | 1,172.526 | 1,167.627 | 1,193.187 | 1,198.216 | 1,208.364 | 1,224.667 | 1,244.777 | 1,195.554 | 1,178.56 | 1,197.717 | 1,206.597 | 1,122.844 | 1,090.737 | 1,067.798 | 1,129.968 | 1,058.937 | 1,052.577 | 1,032.584 | 1,048.231 | 962.938 | 940.715 | 979.022 | 764.597 | 771.309 | 757.9 | 770.273 | 754.917 | 694.762 | 695.638 | 704.172 | 654.4 | 598.904 | 598.56 | 577.216 | 581.405 | 520.828 | 502.666 | 478.6 | 543.694 | 476.696 | 508.419 | 525.726 | 534.357 | 477.233 | 495.586 | 529.175 | 317.33 | 287.765 | 279.54 | 265.658 | 255.623 | 226.713 | 217.267 | 230.314 | 236.063 | 214.969 | 203.799 | 209.794 | 213.841 | 216.316 | 217.585 | 212.421 | 241.039 | 225.012 | 255.307 | 270.906 | 270.366 | 267.212 | 278.497 | 246.122 | 224.8 | 217.118 | 204.415 | 213.974 | 205 | 186.961 | 174.403 | 151.338 | 137.289 | 122.874 | 107.691 | 110.024 | 105.281 | 102.858 | 197.78 | 197.382 | 192.325 | 218.668 | 222.765 | 241.061 | 198.948 | 210.36 | 215.827 | 225.722 | 215 | 225.2 | 211 | 196.5 | 156.7 | 143.5 | 131 | 123 | 111.8 | 104 | 96.1 | 89.8 | 81.4 | 76.5 | 69.9 | 66.1 | 62.8 | 59.7 | 34.4 | 31.6 | 0.1 | 1.2 |
Total Equity
| 1,236.756 | 1,257.053 | 1,324.297 | 1,211.035 | 1,172.526 | 1,167.627 | 1,193.187 | 1,198.216 | 1,208.364 | 1,224.667 | 1,244.777 | 1,195.554 | 1,178.56 | 1,197.717 | 1,206.597 | 1,122.844 | 1,090.737 | 1,067.798 | 1,129.968 | 1,058.937 | 1,052.577 | 1,032.584 | 1,048.231 | 962.938 | 940.715 | 979.022 | 764.597 | 771.309 | 757.9 | 770.273 | 754.917 | 694.762 | 695.638 | 704.172 | 654.4 | 598.904 | 598.56 | 577.216 | 581.405 | 520.828 | 502.666 | 478.6 | 544.794 | 476.696 | 508.419 | 525.726 | 534.357 | 477.233 | 495.586 | 529.175 | 317.33 | 287.765 | 279.54 | 265.658 | 255.623 | 226.713 | 217.267 | 230.314 | 236.063 | 214.969 | 203.799 | 209.794 | 213.841 | 216.316 | 217.585 | 212.421 | 241.039 | 225.012 | 255.307 | 270.906 | 270.366 | 267.212 | 278.497 | 246.122 | 224.8 | 217.118 | 204.415 | 213.974 | 205 | 186.961 | 174.403 | 151.338 | 137.289 | 122.874 | 107.691 | 110.024 | 105.281 | 102.858 | 197.78 | 197.382 | 192.325 | 218.668 | 222.765 | 241.061 | 198.948 | 210.36 | 215.827 | 225.722 | 215 | 225.2 | 211 | 196.5 | 156.7 | 143.5 | 131 | 123 | 111.8 | 104 | 96.1 | 89.8 | 81.4 | 76.5 | 69.9 | 66.1 | 62.8 | 59.7 | 34.4 | 31.6 | 0.1 | 1.2 |
Total Liabilities & Shareholders Equity
| 3,364.672 | 3,300.201 | 3,444.739 | 3,254.828 | 3,068.89 | 3,006.801 | 3,209.895 | 3,263.14 | 3,218.668 | 3,210.445 | 3,158.741 | 3,184.49 | 3,175.18 | 3,160.197 | 3,386.903 | 3,132.434 | 3,137.577 | 3,109.899 | 3,257.534 | 3,340.756 | 3,450.32 | 2,114.142 | 2,122.455 | 1,984.324 | 1,965.736 | 2,015.169 | 1,861.639 | 1,814.889 | 1,858.303 | 1,830.806 | 1,902.295 | 1,802.186 | 1,799.925 | 1,834.342 | 1,990.212 | 1,744.664 | 1,772.458 | 1,771.494 | 1,850.7 | 1,822.021 | 1,614.204 | 1,640.002 | 1,681.851 | 1,601.495 | 1,533.724 | 1,557.316 | 1,250.886 | 1,220.802 | 1,202.999 | 1,228.676 | 664.642 | 614.702 | 613.647 | 615.453 | 601.529 | 581.393 | 552.516 | 560.371 | 590.043 | 552.958 | 546.626 | 548.314 | 552.842 | 558.326 | 582.504 | 584.715 | 570.458 | 506.741 | 529.582 | 533.386 | 509.476 | 534.147 | 427.336 | 390.795 | 362.306 | 363.38 | 342.494 | 356.95 | 344.433 | 325.458 | 315.158 | 292.698 | 276.042 | 263.9 | 256.349 | 259.26 | 276.808 | 266.519 | 284.531 | 286.216 | 291.731 | 327.453 | 341.352 | 365.365 | 328.199 | 330.152 | 325.048 | 317.719 | 307.6 | 329.5 | 302.4 | 296.1 | 243 | 221.4 | 195 | 177.3 | 169.8 | 165.2 | 154.2 | 140.6 | 131.6 | 123.2 | 111.6 | 105.7 | 102.7 | 100.1 | 67.2 | 63.3 | 56.1 | 58.6 |