American Eagle Outfitters, Inc.
NYSE:AEO
17.94 (USD) • At close November 12, 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 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 191.837 | 300.518 | 354.094 | 240.94 | 175.315 | 117.841 | 170.209 | 82.133 | 98.214 | 228.775 | 434.77 | 740.668 | 773.994 | 716.679 | 850.477 | 692.356 | 898.787 | 855.769 | 361.93 | 214.514 | 267.166 | 304.671 | 333.33 | 279.872 | 323.322 | 289.7 | 413.613 | 257.527 | 192.558 | 225.197 | 378.613 | 291.667 | 247.934 | 238.976 | 260.067 | 363.116 | 327.29 | 326.907 | 410.697 | 280.445 | 262.628 | 327.699 | 418.933 | 354.284 | 345.188 | 383.175 | 509.119 | 544.683 | 696.077 | 713.443 | 719.545 | 380.284 | 389.299 | 474.668 | 667.593 | 630.775 | 425.523 | 535.239 | 693.96 | 512.603 | 500.263 | 418.807 | 473.342 | 332.837 | 353.39 | 338.238 | 116.061 | 104.877 | 123.717 | 69.791 | 59.737 | 121.216 | 331.358 | 168.572 | 130.529 | 216.047 | 202.538 | 250.298 | 275.061 | 273.755 | 223.353 | 212.449 | 251.324 | 92.754 | 119.328 | 106.955 | 194.526 | 115.396 | 109.246 | 120.054 | 180.398 | 72.951 | 75.497 | 113.865 | 133.446 | 70.959 | 19.865 | 34.004 | 76.581 | 52.028 | 49.099 | 63.168 | 71.94 | 44.045 | 36.266 | 44.274 | 48.359 | 12.627 | 4.386 | 14.261 | 34.326 | 8.918 | 16.327 | 17.857 | 3.3 | 0.5 | 0.2 | 10.4 | 0.2 | 0.2 | 11.7 | 0.1 | 0.3 |
Short Term Investments
| 0 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 75 | 0 | 0 | 0 | 29.956 | 55 | 50 | 50 | 45 | 92.135 | 79.856 | 40 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.002 | 2.93 | 59.678 | 113.041 | 121.873 | 0 | 5.995 | 8.587 | 25.499 | 101.036 | 124.697 | 130.513 | 67.102 | 3.7 | 5.8 | 9.025 | 4.675 | 3.3 | 2.525 | 30.525 | 10.511 | 11.1 | 26.936 | 31.195 | 503.878 | 535.905 | 510.888 | 588.926 | 767.376 | 636.711 | 482.732 | 602.796 | 620.989 | 340.328 | 422.636 | 310.999 | 314.546 | 110.885 | 109.258 | 113.819 | 86.488 | 113.324 | 89.638 | 107.066 | 47.047 | 57.576 | 67.756 | 62.377 | 45.085 | 11.853 | 0 | 10.145 | 27.927 | 28.23 | 46.39 | 63.964 | 91.911 | 63.826 | 21.797 | 11.858 | 13.36 | 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
| 191.837 | 300.518 | 454.094 | 240.94 | 175.315 | 117.841 | 170.209 | 82.133 | 98.214 | 228.775 | 434.77 | 740.668 | 823.994 | 791.679 | 850.477 | 692.356 | 898.787 | 885.725 | 416.93 | 264.514 | 317.166 | 349.671 | 425.465 | 359.728 | 363.322 | 309.7 | 413.613 | 257.527 | 192.558 | 225.197 | 378.613 | 291.667 | 247.934 | 238.976 | 260.067 | 363.116 | 327.29 | 326.907 | 410.697 | 280.445 | 262.628 | 327.699 | 428.935 | 357.214 | 404.866 | 496.216 | 630.992 | 544.683 | 702.072 | 722.03 | 745.044 | 481.32 | 513.996 | 605.181 | 734.695 | 634.475 | 431.323 | 544.264 | 698.635 | 515.903 | 502.788 | 449.332 | 483.853 | 343.937 | 380.326 | 369.433 | 619.939 | 640.782 | 634.605 | 658.717 | 827.113 | 757.927 | 814.09 | 771.368 | 751.518 | 556.375 | 625.174 | 561.297 | 589.607 | 384.64 | 332.611 | 326.268 | 337.812 | 206.078 | 208.966 | 214.021 | 241.573 | 172.972 | 177.002 | 182.431 | 225.483 | 84.804 | 75.497 | 124.01 | 161.373 | 99.189 | 66.255 | 97.968 | 168.492 | 115.854 | 70.896 | 75.026 | 85.3 | 44.045 | 36.266 | 44.274 | 48.359 | 12.627 | 4.386 | 14.261 | 34.326 | 8.918 | 16.327 | 17.857 | 3.3 | 0.5 | 0.2 | 10.4 | 0.2 | 0.2 | 11.7 | 0.1 | 0.3 |
Net Receivables
| 231.75 | 230.934 | 247.934 | 239.374 | 271.333 | 259.074 | 242.386 | 250.879 | 220.803 | 230.469 | 286.683 | 228.461 | 155.361 | 149.056 | 146.102 | 124.56 | 107.243 | 106.751 | 119.064 | 112.304 | 98.604 | 73.836 | 93.477 | 84.074 | 74.153 | 72.8 | 78.304 | 77.113 | 80.673 | 79.432 | 86.634 | 74.812 | 65.282 | 73.283 | 80.912 | 63.775 | 50.693 | 64.01 | 67.894 | 55.875 | 47.028 | 67.72 | 73.882 | 59.277 | 45.965 | 55.193 | 46.321 | 47.432 | 40.202 | 37.472 | 40.31 | 41.138 | 31.53 | 31.464 | 36.721 | 40.346 | 41.793 | 39.637 | 34.746 | 46.584 | 40.799 | 62.176 | 41.471 | 44.634 | 26.697 | 41.651 | 31.92 | 33.603 | 29.783 | 39.553 | 26.045 | 25.762 | 13.29 | 30.645 | 29.146 | 31.332 | 22.151 | 27.417 | 26.432 | 25.493 | 24.945 | 26.249 | 22.82 | 33.039 | 25.23 | 21.474 | 13.598 | 22.182 | 17.971 | 35.172 | 17.627 | 29.693 | 13.859 | 27.561 | 29.466 | 24.508 | 28.546 | 15.031 | 13.471 | 13.02 | 13.276 | 9.733 | 8.56 | 6.086 | 5.153 | 5.771 | 7.647 | 10.968 | 9.021 | 1.637 | 3.556 | 4.094 | 2.667 | 2.467 | 10.8 | 7.3 | 6.1 | 8.7 | 9.5 | 5.4 | 0 | 0 | 0 |
Inventory
| 663.659 | 681.062 | 640.662 | 769.315 | 636.972 | 624.851 | 585.083 | 797.731 | 687.046 | 682.1 | 553.458 | 739.808 | 503.507 | 466.698 | 405.445 | 559.961 | 421.196 | 421.729 | 446.278 | 647.329 | 534.762 | 456.16 | 424.404 | 591.671 | 466.112 | 404.264 | 398.213 | 534.019 | 433.458 | 364.274 | 358.446 | 492.602 | 422.151 | 334.301 | 305.178 | 479.729 | 408.541 | 332.645 | 278.972 | 468.628 | 393.316 | 329.249 | 291.541 | 518.904 | 461.08 | 340.508 | 332.452 | 481.208 | 462.013 | 376.688 | 378.426 | 571.751 | 470.242 | 331.588 | 301.208 | 409.509 | 349.091 | 326.417 | 326.454 | 425.415 | 352.819 | 279.233 | 294.928 | 421.909 | 341.463 | 262.201 | 286.485 | 393.068 | 321.263 | 274.846 | 263.644 | 348.631 | 267.392 | 195.312 | 210.739 | 253.476 | 227.771 | 153.749 | 137.991 | 204.972 | 169.84 | 146.786 | 120.586 | 193.796 | 159.036 | 146.205 | 124.708 | 181.916 | 148.781 | 114.183 | 91.096 | 175.968 | 145.095 | 103.732 | 84.064 | 111.386 | 88.56 | 81.813 | 60.375 | 81.912 | 74.363 | 56.587 | 49.688 | 74.934 | 54.322 | 41.366 | 36.278 | 58.913 | 41.741 | 35.486 | 27.117 | 58.227 | 34.329 | 24.469 | 77.5 | 79 | 60.3 | 50 | 62.4 | 45.2 | 30.1 | 21 | 24.4 |
Other Current Assets
| 161.199 | 98.803 | 90.66 | 103.789 | 117.871 | 127.735 | 102.563 | 146.362 | 171.326 | 139.195 | 122.013 | 66.593 | 118.721 | 88.347 | 120.619 | 130.909 | 155.141 | 144.733 | 65.658 | 54.427 | 69.541 | 70.936 | 102.907 | 87.995 | 93.493 | 87.832 | 78.4 | 61.553 | 110.496 | 94.769 | 77.536 | 77.768 | 90.852 | 82.767 | 77.218 | 143.727 | 136.451 | 136.077 | 132.95 | 126.54 | 127.701 | 132.913 | 129.202 | 158.468 | 162.071 | 144.689 | 132.035 | 124.529 | 142.176 | 123.791 | 123.708 | 111.632 | 139.373 | 133.71 | 101.786 | 103.667 | 140.604 | 135.686 | 107.195 | 106.55 | 108.037 | 108.619 | 105.107 | 97.106 | 110.848 | 133.494 | 82.49 | 88.403 | 105.547 | 97.258 | 81.452 | 76.514 | 70.923 | 67.481 | 12.183 | 75.36 | 75.495 | 104.735 | 73.61 | 61.962 | 61.122 | 50.591 | 44.405 | 51.701 | 48.585 | 52.927 | 47.999 | 47.162 | 49.5 | 45.1 | 42.5 | 47.2 | 60 | 49.9 | 43.8 | 30.6 | 36.3 | 31.8 | 20.2 | 19 | 28.6 | 21.6 | 10.9 | 13.975 | 14 | 11.9 | 10.189 | 11 | 10.3 | 9.2 | 8.8 | 8.9 | 9.6 | 7.908 | 8.2 | 9 | 5.9 | 3.7 | 10.1 | 9.1 | 10.4 | 6.6 | 2.6 |
Total Current Assets
| 1,248.445 | 1,311.317 | 1,433.35 | 1,353.418 | 1,201.491 | 1,129.501 | 1,100.241 | 1,277.105 | 1,177.389 | 1,280.539 | 1,396.924 | 1,775.53 | 1,601.583 | 1,495.78 | 1,522.643 | 1,507.786 | 1,582.367 | 1,558.938 | 1,047.93 | 1,078.574 | 1,020.073 | 950.603 | 1,046.253 | 1,123.468 | 997.08 | 874.596 | 968.53 | 930.212 | 817.185 | 763.672 | 901.229 | 936.849 | 826.219 | 729.327 | 723.375 | 1,050.347 | 922.975 | 859.639 | 885.305 | 931.488 | 830.673 | 857.581 | 923.56 | 1,093.863 | 1,073.982 | 1,036.606 | 1,141.8 | 1,197.852 | 1,346.463 | 1,259.981 | 1,287.488 | 1,205.841 | 1,155.141 | 1,101.943 | 1,174.41 | 1,187.997 | 962.811 | 1,046.004 | 1,167.03 | 1,094.452 | 1,004.443 | 899.36 | 925.359 | 907.586 | 859.334 | 806.779 | 1,020.834 | 1,155.856 | 1,091.198 | 1,070.374 | 1,198.254 | 1,208.834 | 1,165.695 | 1,064.806 | 1,080.672 | 916.543 | 950.591 | 847.198 | 827.64 | 677.067 | 588.518 | 549.894 | 525.623 | 484.614 | 441.817 | 434.627 | 427.878 | 424.232 | 393.273 | 376.997 | 378.03 | 337.763 | 294.45 | 305.222 | 318.661 | 265.7 | 219.683 | 226.573 | 262.562 | 229.71 | 187.135 | 162.98 | 154.504 | 139.04 | 109.824 | 103.404 | 102.473 | 93.503 | 65.353 | 60.614 | 73.76 | 80.136 | 62.863 | 52.701 | 99.8 | 95.8 | 72.5 | 72.8 | 82.2 | 59.9 | 52.2 | 27.7 | 27.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,875.547 | 1,827.2 | 1,718.629 | 1,737.816 | 1,797.241 | 1,816.371 | 1,868.513 | 1,938.641 | 1,986.254 | 1,955.334 | 1,921.293 | 1,813.516 | 1,744.643 | 1,758.71 | 1,779.773 | 1,893.708 | 1,930.842 | 1,960.027 | 2,154.036 | 2,250.483 | 2,216.575 | 2,188.895 | 742.149 | 735.714 | 732.35 | 732.179 | 724.239 | 726.168 | 719.127 | 710.5 | 707.797 | 708.488 | 700.27 | 706.221 | 703.586 | 709.261 | 712.279 | 706.885 | 694.856 | 714.166 | 732.834 | 683.749 | 637.417 | 630.206 | 593.879 | 522.269 | 509.633 | 537.058 | 544.751 | 572.104 | 582.162 | 629.486 | 635.54 | 641.907 | 643.12 | 652.361 | 657.131 | 677.88 | 713.142 | 741.019 | 745.086 | 739.702 | 740.24 | 748.265 | 718.639 | 667.691 | 625.568 | 597.948 | 552.218 | 523.487 | 481.645 | 440.868 | 404.39 | 356.614 | 345.518 | 351.855 | 351.331 | 349.493 | 353.213 | 310.512 | 299.115 | 277.193 | 278.689 | 288.23 | 277.619 | 270.903 | 267.479 | 270.283 | 263.989 | 262.959 | 257.731 | 251.172 | 235.682 | 201.83 | 183.373 | 140.321 | 122.075 | 103.103 | 84.926 | 78.285 | 68.241 | 60.221 | 53.37 | 52.534 | 45.541 | 41.413 | 38.547 | 38.448 | 37.613 | 36.446 | 34.191 | 33.08 | 32.187 | 33.421 | 34.7 | 37.1 | 33.2 | 29.5 | 24.3 | 21 | 17.6 | 15.1 | 12.4 |
Goodwill
| 225.213 | 225.253 | 225.303 | 264.825 | 264.964 | 264.896 | 264.945 | 271.209 | 271.406 | 271.398 | 271.416 | 16.389 | 16.365 | 13.395 | 13.267 | 13.135 | 13.114 | 12.968 | 13.157 | 14.89 | 14.875 | 14.821 | 14.899 | 14.898 | 14.926 | 14.962 | 15.07 | 14.972 | 15.069 | 14.772 | 14.887 | 17.315 | 17.399 | 17.52 | 17.186 | 12.978 | 13.006 | 13.243 | 13.096 | 13.512 | 13.616 | 13.598 | 13.53 | 13.792 | 13.814 | 11.434 | 11.484 | 11.492 | 11.445 | 11.544 | 11.469 | 11.511 | 11.668 | 11.71 | 11.472 | 11.395 | 11.364 | 11.413 | 11.21 | 11.165 | 11.181 | 10.831 | 10.706 | 10.741 | 11.37 | 11.402 | 11.479 | 11.722 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 10.136 | 0 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 15.614 | 23.614 | 23.614 | 23.614 | 23.966 | 24 | 24 | 24 | 0 | 24.6 | 26.416 | 26.6 | 0 | 8.2 | 0 | 0 | 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
| 44.241 | 45.178 | 46.109 | 88.201 | 90.312 | 92.399 | 94.536 | 96.53 | 98.651 | 100.679 | 102.701 | 52.943 | 54.255 | 56.301 | 57.065 | 37.729 | 38.318 | 39.005 | 39.847 | 40.576 | 41.451 | 42.4 | 43.268 | 44.164 | 45.064 | 45.966 | 46.666 | 46.979 | 47.52 | 48.462 | 49.373 | 49.993 | 50.761 | 51.432 | 51.832 | 46.756 | 47.154 | 47.419 | 47.206 | 47.864 | 48.51 | 49.087 | 49.271 | 44.427 | 44.658 | 37.931 | 38.136 | 38.459 | 38.682 | 39.556 | 39.832 | 40.088 | 40.295 | 40.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.95 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 15.614 | 23.614 | 23.614 | 23.614 | 0 | 23.966 | 23.966 | 23.966 | 0 | 24.625 | 0 | 23.78 | 0 | 0 | 0 | 0 | 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
| 269.454 | 270.431 | 271.412 | 353.026 | 355.276 | 357.295 | 359.481 | 367.739 | 370.057 | 372.077 | 374.117 | 69.332 | 70.62 | 69.696 | 70.332 | 50.864 | 51.432 | 51.973 | 53.004 | 55.466 | 56.326 | 57.221 | 58.167 | 59.062 | 59.99 | 60.928 | 61.736 | 61.951 | 62.589 | 63.234 | 64.26 | 67.308 | 68.16 | 68.952 | 69.018 | 59.734 | 60.16 | 60.662 | 60.302 | 61.376 | 62.126 | 62.685 | 62.801 | 58.219 | 58.472 | 49.365 | 49.62 | 49.951 | 50.127 | 51.1 | 51.301 | 51.599 | 51.963 | 52.164 | 11.472 | 11.395 | 11.364 | 11.413 | 11.21 | 11.165 | 11.181 | 10.831 | 10.706 | 10.741 | 11.37 | 11.402 | 11.479 | 11.722 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 10.136 | 15.614 | 23.614 | 23.614 | 23.614 | 23.966 | 23.966 | 23.966 | 23.966 | 0 | 24.625 | 26.416 | 23.78 | -15.694 | 8.2 | -16.165 | -13.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 45.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | 0.648 | 5.915 | 5.915 | 5.915 | 166.717 | 187.49 | 197.773 | 203.152 | 225.559 | 232.953 | 0 | 271.581 | 308.699 | 165.81 | 0 | 146.244 | 125.12 | 175.071 | 0 | 146.14 | 117.291 | 153.719 | 145.774 | 123.461 | 0 | 119.897 | 0 | 34.155 | 26.151 | 24.258 | 0 | -17.602 | -13.468 | -9.386 | 0 | -16.352 | 0.044 | 0.023 | 0.015 | 0.047 | 0 | -0.045 | -0.027 | -0.03 | 0.01 | 0.036 | -0.011 | -0.026 | 0 | 0.042 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 87.245 | 89.332 | 410.025 | 20.791 | 21.99 | 13.034 | 36.483 | 34.135 | 37.017 | 42.977 | 44.167 | 57.753 | 46.6 | 45.995 | 33.045 | 12.774 | 30.224 | 25.612 | 22.724 | 16.833 | 16.759 | 20.951 | 14.062 | 12.796 | 8.558 | 9.105 | 9.344 | 29.025 | 28.761 | 33.408 | 49.25 | 49.627 | 44.37 | 38.903 | 64.927 | 17.052 | 13.166 | 9.129 | 14.035 | 26.598 | 13.534 | 11.663 | 24.835 | 19.086 | 25.441 | 23.325 | 31.282 | 23.199 | 22.477 | 16.579 | 13.467 | 8.833 | 2.46 | 10.03 | 19.616 | 27.475 | 28.724 | 30.135 | 27.305 | 22.719 | 1.981 | 9.434 | 15.001 | 14.501 | 27.338 | 27.038 | 24.238 | 50.401 | 48.806 | 43.644 | 0 | 42.1 | 36.97 | 34.126 | 46.976 | 44.188 | 0 | 77.226 | 0 | 33.644 | 31.037 | 19.92 | 0 | 17.602 | 13.468 | 9.386 | 0 | 16.352 | 20.521 | 19.216 | -0.015 | 0 | 9.203 | 12.285 | 10.129 | 15.724 | 19.114 | 16.129 | 13.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 59.625 | 13.759 | 52.454 | 55.735 | 55.909 | 57.693 | 56.238 | 54.857 | 58.5 | 50.591 | 50.142 | 33.884 | 31.576 | 30.485 | 29.013 | 33.083 | 33.111 | 33.561 | 50.985 | 50.896 | 49.426 | 37.683 | 42.747 | 50.442 | 52.771 | 54.106 | 52.464 | 54.424 | 58.661 | 62.379 | 60.124 | 60.268 | 54.169 | 52.893 | 51.34 | 51.442 | 51.629 | 36.445 | 37.202 | 38.444 | 40.894 | 36.199 | 45.551 | 38.712 | 28.311 | 35.479 | 23.718 | 25.073 | 15.064 | 16.688 | 16.384 | 14.045 | 20.75 | 20.379 | 25.465 | 23.981 | 22.956 | 22.268 | 21.688 | 23.401 | 22.064 | 21.017 | 272.37 | 18.745 | 19.944 | 189.775 | 185.561 | 20.652 | 20.223 | 18.557 | 297.635 | -7.598 | 2.27 | -1.957 | -23.241 | -17.6 | 151.882 | -47.327 | 102.67 | -8.289 | -4.085 | 7.648 | 50.623 | 44.905 | 30.934 | 30.882 | 22.368 | 22.626 | -0.053 | 1.402 | 12.994 | 38.442 | 6.343 | 5.075 | 7.13 | 14.801 | -12.283 | 18.836 | 7.151 | 7.534 | 8.306 | 3.704 | 3.034 | 3.425 | 4.355 | 4.968 | 3.775 | 2.619 | 2.444 | 2.67 | 2.487 | 2.378 | 2.31 | 1.779 | 5.2 | 1.6 | 1.6 | 1.8 | 1.9 | 2 | 1.6 | 1.5 | 0.4 |
Total Non-Current Assets
| 2,291.871 | 2,245.9 | 2,452.52 | 2,167.368 | 2,230.416 | 2,244.393 | 2,320.715 | 2,395.372 | 2,451.828 | 2,420.979 | 2,389.719 | 1,974.485 | 1,893.439 | 1,904.886 | 1,912.163 | 1,990.429 | 2,045.609 | 2,071.173 | 2,280.749 | 2,373.678 | 2,339.086 | 2,304.75 | 857.125 | 858.014 | 853.669 | 856.318 | 847.783 | 871.568 | 869.138 | 869.521 | 881.431 | 885.691 | 866.969 | 866.969 | 888.871 | 837.489 | 837.234 | 813.121 | 806.395 | 840.584 | 849.388 | 794.296 | 770.604 | 746.223 | 706.103 | 630.438 | 614.253 | 635.281 | 632.419 | 656.471 | 663.314 | 704.611 | 711.361 | 730.395 | 705.588 | 721.127 | 886.892 | 929.186 | 971.118 | 1,001.456 | 1,005.871 | 1,013.937 | 1,038.317 | 1,063.833 | 1,085.99 | 1,061.716 | 846.846 | 826.967 | 756.317 | 770.709 | 789.23 | 631.46 | 570.871 | 552.452 | 524.977 | 512.04 | 513.349 | 509.425 | 466.019 | 380.158 | 362.354 | 339.155 | 339.448 | 348.749 | 332.167 | 325.399 | 313.461 | 316.875 | 308.467 | 307.566 | 294.691 | 289.661 | 275.853 | 245.561 | 224.385 | 155.122 | 137.116 | 121.939 | 92.066 | 85.793 | 76.547 | 63.967 | 56.444 | 55.959 | 49.896 | 46.381 | 42.322 | 41.067 | 40.057 | 39.116 | 36.678 | 35.458 | 34.497 | 35.2 | 39.9 | 38.7 | 34.8 | 31.3 | 26.2 | 23 | 19.2 | 16.6 | 12.8 |
Total Assets
| 3,540.316 | 3,557.217 | 3,885.87 | 3,520.786 | 3,431.907 | 3,373.894 | 3,420.956 | 3,672.477 | 3,629.217 | 3,701.518 | 3,786.643 | 3,750.015 | 3,495.022 | 3,400.666 | 3,434.806 | 3,498.215 | 3,627.976 | 3,630.111 | 3,328.679 | 3,452.252 | 3,359.159 | 3,255.353 | 1,903.378 | 1,981.482 | 1,850.749 | 1,730.914 | 1,816.313 | 1,801.78 | 1,686.323 | 1,633.193 | 1,782.66 | 1,822.54 | 1,693.188 | 1,596.296 | 1,612.246 | 1,887.836 | 1,760.209 | 1,672.76 | 1,691.7 | 1,772.072 | 1,680.061 | 1,651.877 | 1,694.164 | 1,840.086 | 1,780.085 | 1,667.044 | 1,756.053 | 1,833.133 | 1,978.882 | 1,916.452 | 1,950.802 | 1,910.452 | 1,866.502 | 1,832.338 | 1,879.998 | 1,909.124 | 1,849.703 | 1,975.19 | 2,138.148 | 2,095.908 | 2,010.314 | 1,913.297 | 1,963.676 | 1,971.419 | 1,945.324 | 1,868.495 | 1,867.68 | 1,982.823 | 1,847.515 | 1,841.083 | 1,987.484 | 1,840.294 | 1,736.566 | 1,617.258 | 1,605.649 | 1,428.583 | 1,463.94 | 1,356.623 | 1,293.659 | 1,057.225 | 950.872 | 889.049 | 865.071 | 833.363 | 773.984 | 760.026 | 741.339 | 741.107 | 701.74 | 684.563 | 672.721 | 627.424 | 570.303 | 550.783 | 543.046 | 420.822 | 356.799 | 348.512 | 354.628 | 315.503 | 263.682 | 226.947 | 210.948 | 194.999 | 159.72 | 149.785 | 144.795 | 134.57 | 105.41 | 99.73 | 110.438 | 115.594 | 97.36 | 87.901 | 139.7 | 134.5 | 107.3 | 104.1 | 108.4 | 82.9 | 71.4 | 44.3 | 40.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 259.734 | 225.48 | 268.308 | 300.031 | 238.66 | 212.318 | 234.34 | 188.448 | 198.645 | 236.376 | 231.782 | 314.561 | 221.471 | 231.932 | 255.912 | 304.552 | 295.296 | 177.124 | 285.746 | 366.676 | 316.995 | 231.76 | 240.671 | 343.36 | 264.247 | 207.774 | 236.703 | 330.716 | 275.479 | 208.857 | 246.204 | 314.111 | 286.691 | 202.692 | 182.789 | 304.989 | 263.145 | 203.239 | 191.146 | 309.348 | 254.802 | 195.703 | 203.872 | 353.228 | 292.12 | 161.778 | 176.874 | 213.197 | 171.655 | 133.861 | 183.783 | 222.894 | 187.572 | 155.183 | 167.723 | 196.504 | 144.929 | 143.477 | 158.526 | 198.978 | 151.978 | 91.671 | 152.068 | 191.571 | 145.507 | 116.268 | 157.928 | 207.481 | 146.431 | 138.545 | 171.15 | 213.049 | 175.934 | 121.033 | 139.197 | 104.386 | 102.049 | 65.638 | 76.344 | 84.303 | 70.732 | 68.777 | 71.33 | 98.018 | 64.525 | 60.769 | 50.608 | 94.151 | 80.063 | 70.644 | 39.067 | 77.198 | 45.384 | 42.823 | 42.038 | 56.588 | 49.703 | 36.758 | 30.7 | 39.396 | 29.801 | 23.319 | 18.551 | 35.766 | 24.007 | 23.989 | 24.606 | 41.223 | 24.983 | 19.107 | 20.43 | 38.002 | 22.015 | 14.507 | 34.4 | 37.8 | 23.3 | 25.7 | 29.9 | 23.8 | 14.7 | 10 | 11.3 |
Short Term Debt
| 307.57 | 303.603 | 284.508 | 294.898 | 309.517 | 321.43 | 337.258 | 332.16 | 328.348 | 317.844 | 311.005 | 299.693 | 288.534 | 297.561 | 328.624 | 346.321 | 348.921 | 328.366 | 299.161 | 292.312 | 279.207 | 266.819 | 147.29 | 154.686 | 133.288 | 104.215 | 109.273 | 124.815 | 94.959 | 94.569 | 104.837 | 148.22 | 106.057 | 93.572 | 143.444 | 172.875 | 112.37 | 101.364 | 116.434 | 139.816 | 92.334 | 90.575 | 71.834 | 106.469 | 91.877 | 90.759 | 139.484 | 0 | 138.841 | 97.015 | 127.887 | 0 | 0 | 0 | 131.054 | 0 | 0 | 34.865 | 30 | 67.605 | 92.639 | 75 | 75 | 88.866 | 88.988 | 88.995 | 12.953 | 0 | 0 | 0 | 155.962 | 0 | 10.402 | 0 | 0 | 10.422 | 10.377 | 0 | 67.269 | 0 | 4.832 | 4.832 | 4.832 | 4.874 | 4.593 | 4.528 | 4.225 | 8.929 | 8.78 | 4.112 | 4.044 | 4.04 | 4.204 | 4.189 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.8 | 28.8 | 16.9 | 0 | 18.1 | 3.4 | 0 | 0 | 11.4 |
Tax Payables
| 41.631 | 50.716 | 46.114 | 19.255 | 17.372 | 13.812 | 10.919 | 49.492 | 16.708 | 15.55 | 16.274 | 33.57 | 25.365 | 20.25 | 14.15 | 15.503 | 12.783 | 2.405 | 9.514 | 18.421 | 17.754 | 25.146 | 20.064 | 29.34 | 18.332 | 22.048 | 12.781 | 17.262 | 13.289 | 12.446 | 12.22 | 29.373 | 10.25 | 6.915 | 22.223 | 43.721 | 14.654 | 6.504 | 27.902 | 27.472 | 6.225 | 7.756 | 5.778 | 9.002 | 9.614 | 7.948 | 29.155 | 38.133 | 15.822 | 14.333 | 20.135 | 19.552 | 13.998 | 12.242 | 32.468 | 11.62 | 13.801 | 12.437 | 20.585 | 22.574 | 16.093 | 12.567 | 6.259 | 11.072 | 12.159 | 22.803 | 22.803 | 41.324 | 13.29 | 11.193 | 87.78 | 28.173 | 35.397 | 37.237 | 43.273 | 17.257 | 0 | 25.636 | 33.926 | 27.646 | 18.64 | 18.152 | 28.669 | 17.769 | 14.852 | 18.449 | 12.655 | 0 | 0 | 0.883 | 24.451 | 0 | 9.509 | 0 | 29.719 | 18.738 | 2.9 | 0 | 7.927 | 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
| 51.791 | 57.373 | 66.285 | 19.255 | 17.372 | 57.014 | 36.483 | 47.531 | 51.111 | 50.019 | 44.167 | 157.158 | 158.55 | 107.738 | 62.181 | 39.794 | 43.165 | 48.503 | 56.974 | 32.411 | 34.742 | 42.025 | 53.997 | 30.392 | 33.185 | 39.918 | 52.347 | 29.475 | 32.573 | 39.744 | 52.966 | 30.13 | 31.532 | 38.508 | 48.274 | 28.259 | 30.502 | 37.385 | 47.888 | 27.712 | 29.092 | 35.578 | 47.194 | 24.689 | 26.389 | 33.435 | 46.458 | 0 | 24.342 | 30.783 | 48.761 | 0 | 0 | 0 | 48.059 | 0 | 0 | 118.844 | 60.156 | 114.489 | 112.7 | 130.434 | 45.447 | 93.897 | 102.286 | 92.225 | 47.004 | 0 | 0 | 0 | 47.732 | 0 | 111.893 | 0 | 0 | 115.462 | 95.914 | 0 | 47.754 | 0 | 75.039 | 71.476 | 16.816 | 64.921 | 60.488 | 60.702 | 15.846 | 54.368 | 20.521 | -2.638 | 20.321 | 57.172 | 36.417 | 28.375 | 24.894 | 0 | 0 | 0 | 0 | 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
| -126.074 | -89.323 | -42.351 | -102.239 | -59.105 | -100.455 | -84.392 | -120.649 | -75.396 | -118.686 | 7.861 | -249.971 | -146.173 | -144.93 | -58.297 | -116.386 | -155.047 | -71.295 | -185.385 | -266.344 | -202.047 | -147.713 | -160.048 | -293.991 | -205.279 | -146.925 | -162.586 | -280.144 | -219.797 | -143.882 | -168.648 | -273.066 | -222.69 | -125.893 | -115.837 | -276.69 | -191.672 | -122.943 | -120.631 | -267.215 | -197.466 | -129.578 | -117.072 | -308.159 | -247.321 | -108.563 | -132.943 | -21.029 | -136.441 | -91.632 | -158.948 | -68.791 | -26.65 | 0.339 | -159.19 | -37.066 | 27.567 | -129.048 | -18.838 | -181.627 | -128.306 | -76.954 | -29.079 | -154.363 | -108.732 | -86.226 | -22.438 | -53.174 | 7.114 | 6.976 | -173.31 | -59.233 | -170.934 | 15.256 | 39.956 | -86.72 | -70.265 | 56.664 | -48.372 | 18.597 | -58.323 | -55.657 | -3.942 | -89.011 | -55.681 | -53.092 | 7.644 | -75.535 | -36.129 | 0.569 | 22.992 | -61.94 | -19.277 | 13.47 | 6.158 | -7.588 | -9.165 | -0.25 | 19.098 | 13.863 | 10.68 | 9.18 | 22.649 | -0.033 | 2.31 | 2.998 | 4.775 | -21.302 | -11.37 | -6.309 | -1.478 | -24.973 | -8.265 | -2.123 | -23.9 | -27.8 | -15.4 | -13.1 | -23 | -18.3 | -9.3 | -4.4 | -5.7 |
Total Current Liabilities
| 794.386 | 773.329 | 891.172 | 831.231 | 762.476 | 716.437 | 768.948 | 685.43 | 718.061 | 737.479 | 842.871 | 869.572 | 769.218 | 744.483 | 858.482 | 894.336 | 840.414 | 662.227 | 751.756 | 810.152 | 763.646 | 649.797 | 542.645 | 607.147 | 508.02 | 434.804 | 485.221 | 552.84 | 471.982 | 420.591 | 493.783 | 562.879 | 498.531 | 418.486 | 463.682 | 578.143 | 492.144 | 428.788 | 453.885 | 546.481 | 439.789 | 395.737 | 415.478 | 538.457 | 464.799 | 347.135 | 435.902 | 443.498 | 385.874 | 318.221 | 405.401 | 396.549 | 362.492 | 322.947 | 387.837 | 367.562 | 331.226 | 324.052 | 408.955 | 420.997 | 397.082 | 324.389 | 401.763 | 422.614 | 385.715 | 350.333 | 376.178 | 403.112 | 313.266 | 295.259 | 460.464 | 395.038 | 338.626 | 294.559 | 361.623 | 265.193 | 240.124 | 213.576 | 253.265 | 214.849 | 181.652 | 176.357 | 189.035 | 194.589 | 153.302 | 152.125 | 141.586 | 176.064 | 153.298 | 144.214 | 149.942 | 153.668 | 121.621 | 131.68 | 149.147 | 124.326 | 93.141 | 73.266 | 88.425 | 92.655 | 70.282 | 55.818 | 59.751 | 71.499 | 50.324 | 50.976 | 53.987 | 61.144 | 38.596 | 31.905 | 39.382 | 51.031 | 35.765 | 26.891 | 84.7 | 76.6 | 48.1 | 38.3 | 54.9 | 32.7 | 20.1 | 15.6 | 28.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,015.455 | 1,002.529 | 901.122 | 927.019 | 974.087 | 1,017.273 | 1,030.111 | 411.911 | 376.522 | 1,556.758 | 1,495.483 | 1,459.93 | 1,426.066 | 1,455.883 | 1,474.032 | 1,517.836 | 1,770.058 | 1,946.268 | 1,301.735 | 1,353.819 | 1,338.634 | 1,328.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.176 | -7.725 | 1.755 | -3.579 | -15.286 | -2.445 | -0.6 | -8.292 | 1.691 | -5.719 | -4.004 | -12.271 | 3.911 | 3.808 | 15.227 | 22.004 | 0 | 35.796 | 30.28 | 19.055 | 8.827 | 7.024 | 7.771 | 11.313 | 13.546 | 23.055 | 32.257 | -103.315 | -106.631 | -108.936 | 74.632 | -94.593 | -118.794 | -113.278 | -62.512 | 0 | 0 | 0 | 0 | 60.087 | 64.021 | 58.337 | 0 | 0 | 0 | 11.469 | 12.66 | 13.874 | 15.213 | 15.1 | 16.019 | 16.356 | 16.663 | 17.4 | 18.662 | 19.361 | 20.352 | 22.229 | 23.002 | 24.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7.4 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | 0 | 0 | 0 | -393.139 | 0 | 0 | 0 | -415.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.377 | 48.22 | 49.569 | 0 | 47.977 | 50.439 | 53.62 | 56.551 | 45.114 | 0 | 51.1 | 54.738 | 50.104 | 53.877 | 56.421 | 57.162 | 54.516 | 58.988 | 62.779 | 61.562 | 59.51 | 65.004 | 67.461 | 69.399 | 59.571 | 63.22 | 69.598 | 73.35 | 71.88 | 0 | 77.925 | 79.131 | 78.606 | 81.73 | 83.709 | 89.591 | 89.591 | 93.607 | 98.067 | 88.314 | 88.314 | 92.13 | 81.598 | 70.355 | 70.355 | 68.393 | 64.472 | 62.512 | 65.114 | 65.174 | 60.036 | 61.889 | 60.087 | 64.021 | 0 | 57.162 | 57.758 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 327.961 | 0 | 0 | 0 | 393.139 | 0 | 0 | 0 | 415.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.052 | 13.166 | 9.129 | 14.035 | 26.598 | 13.534 | 11.663 | 24.835 | 19.086 | 25.441 | 23.325 | 31.282 | 23.199 | 22.477 | 16.579 | 13.467 | 0 | 2.46 | 10.03 | 19.616 | 27.475 | 28.724 | 27.305 | 27.305 | 22.719 | 1.981 | 15.001 | 15.001 | 14.501 | 27.338 | 24.238 | 24.238 | 50.401 | 48.806 | 46.929 | 0 | 0 | 0 | 0 | -60.087 | -64.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 36.109 | 29.003 | 28.856 | 24.247 | 22.345 | 21.168 | 22.734 | 1,112.604 | 1,161.711 | 24.275 | 24.617 | 23.816 | 24.207 | 24.737 | 15.627 | 17.846 | 19.604 | 24.633 | 27.335 | 27.896 | 28.302 | 35.142 | 25.801 | 30.703 | 32.583 | 88.729 | 36.324 | 35.302 | 36.422 | 38.178 | 39.194 | 87.701 | 43.16 | 45.764 | 47.084 | 41.667 | 40.525 | 30.521 | 33.097 | 35.044 | 32.557 | 34.357 | 36.455 | 23.139 | 24.43 | 24.064 | 20.382 | 15.734 | 18.711 | 22.544 | 21.199 | 131.361 | 20.842 | 23.486 | 23.813 | 22.246 | 21.03 | 20.114 | 22.467 | 21.734 | 20.272 | 19.866 | 152.882 | 164.001 | 154.292 | -15.533 | 151.038 | 164.787 | 159.411 | 102.795 | 44.594 | 47.295 | 44.516 | 37.711 | 28.387 | 29.667 | 29.227 | 26.99 | 19.15 | 21.933 | 21.475 | 18.746 | 18.492 | 15.05 | 9.752 | 5.836 | 5.915 | 8.837 | 7.021 | 4.188 | 1.366 | 1.5 | 1.321 | 1.09 | 1.315 | 1.452 | 1.636 | 1.617 | 1.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,051.564 | 1,031.532 | 1,257.939 | 951.266 | 996.432 | 1,038.441 | 1,052.845 | 1,524.515 | 1,538.233 | 1,581.033 | 1,520.1 | 1,483.746 | 1,450.273 | 1,480.62 | 1,489.659 | 1,535.682 | 1,789.662 | 1,970.901 | 1,329.07 | 1,381.715 | 1,366.936 | 1,363.805 | 73.178 | 78.923 | 82.152 | 88.729 | 84.301 | 85.741 | 90.042 | 94.729 | 84.308 | 87.701 | 94.26 | 100.502 | 97.188 | 100.42 | 102.387 | 98.567 | 98.069 | 105.344 | 106.425 | 106.982 | 112.508 | 108.92 | 111.613 | 112.784 | 98.964 | 106.064 | 114.594 | 127.7 | 128.55 | 131.361 | 137.023 | 142.927 | 141.09 | 140.278 | 140.487 | 144.781 | 150.676 | 151.606 | 143.375 | 155.438 | 152.882 | 164.001 | 154.292 | 153.692 | 151.038 | 164.787 | 159.411 | 149.724 | 109.708 | 112.469 | 104.552 | 99.6 | 88.474 | 93.688 | 87.564 | 84.152 | 76.908 | 21.933 | 32.944 | 31.406 | 32.366 | 30.263 | 24.852 | 21.855 | 22.271 | 25.5 | 24.421 | 22.85 | 20.727 | 21.852 | 23.55 | 24.092 | 26.204 | 1.452 | 1.636 | 1.617 | 1.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 7.4 | 7.4 |
Total Liabilities
| 1,845.95 | 1,804.861 | 2,149.111 | 1,782.497 | 1,758.908 | 1,754.878 | 1,821.793 | 2,209.945 | 2,256.294 | 2,318.512 | 2,362.971 | 2,353.318 | 2,219.491 | 2,225.103 | 2,348.141 | 2,430.018 | 2,630.076 | 2,633.128 | 2,080.826 | 2,191.867 | 2,130.582 | 2,013.602 | 615.823 | 686.07 | 590.172 | 523.533 | 569.522 | 638.581 | 562.024 | 515.32 | 578.091 | 650.58 | 592.791 | 518.988 | 560.87 | 678.563 | 594.531 | 527.355 | 551.954 | 651.825 | 546.214 | 502.719 | 527.986 | 647.377 | 576.412 | 459.919 | 534.866 | 549.562 | 500.468 | 445.921 | 533.951 | 527.91 | 499.515 | 465.874 | 528.927 | 507.84 | 471.713 | 468.833 | 559.631 | 572.603 | 540.457 | 479.827 | 554.645 | 586.615 | 540.007 | 504.025 | 527.216 | 567.899 | 472.677 | 444.983 | 570.172 | 507.507 | 443.178 | 394.159 | 450.097 | 358.881 | 327.688 | 297.728 | 330.173 | 236.782 | 214.596 | 207.763 | 221.401 | 224.852 | 178.154 | 173.98 | 163.857 | 201.564 | 177.719 | 167.064 | 170.669 | 175.52 | 145.171 | 155.772 | 175.351 | 125.778 | 94.777 | 74.883 | 90.127 | 92.655 | 70.282 | 55.818 | 59.751 | 71.499 | 50.324 | 50.976 | 53.987 | 61.144 | 38.596 | 31.905 | 39.382 | 51.031 | 35.765 | 26.891 | 84.7 | 76.6 | 48.1 | 38.3 | 54.9 | 32.8 | 20.1 | 23 | 35.7 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.496 | 2.486 | 2.486 | 2.486 | 2.486 | 2.485 | 2.485 | 2.485 | 2.485 | 2.481 | 2.481 | 2.481 | 2.473 | 2.461 | 2.453 | 1.698 | 1.62 | 1.608 | 1.605 | 1.603 | 1.59 | 1.517 | 0.755 | 0.75 | 0.74 | 0.735 | 0.734 | 0.734 | 0.722 | 0.733 | 0.721 | 0.721 | 0.72 | 0.718 | 0.718 | 0.718 | 0.712 | 0.704 | 0.473 | 0.473 | 0.472 | 0.467 | 0.467 | 0.466 | 0.468 | 0.461 | 54.967 | 54.84 | 54.325 | 53.837 | 53.339 | 53.284 | 53.276 | 52.9 | 53.951 | 52.535 | 52.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,320.348 | 2,267.785 | 2,214.159 | 2,234.761 | 2,158.294 | 2,130.108 | 2,137.126 | 2,080.852 | 2,000.021 | 2,224.113 | 2,203.772 | 2,185.393 | 2,058.448 | 1,951.496 | 1,868.613 | 1,865.37 | 1,807.687 | 1,826.413 | 2,108.292 | 2,127.312 | 2,070.077 | 2,028.627 | 2,054.654 | 2,002.687 | 1,941.536 | 1,904.19 | 1,883.592 | 1,812.821 | 1,772.233 | 1,774.315 | 1,775.775 | 1,744.227 | 1,693.371 | 1,675.031 | 1,659.267 | 1,602.55 | 1,553.38 | 1,545.674 | 1,543.085 | 1,506.519 | 1,522.856 | 1,542.106 | 1,569.851 | 1,587.32 | 1,588.094 | 1,592.706 | 1,553.058 | 1,522.805 | 1,770.546 | 1,774.205 | 1,771.464 | 1,744.28 | 1,713.778 | 1,716.173 | 1,711.929 | 1,745.912 | 1,735.503 | 1,749.513 | 1,764.049 | 1,726.531 | 1,692.99 | 1,691.823 | 1,694.161 | 1,682.255 | 1,663.156 | 1,624.8 | 1,601.784 | 1,482.907 | 1,405.414 | 1,350.4 | 1,302.345 | 1,171.184 | 1,087.012 | 1,031.796 | 978.855 | 882.451 | 820.769 | 774.371 | 726.76 | 636.886 | 583.253 | 553.629 | 528.522 | 493.168 | 483.029 | 474.925 | 468.522 | 429.646 | 402.585 | 392.505 | 379.787 | 335.885 | 305.143 | 289.837 | 274.292 | 225.145 | 195.919 | 193.142 | 180.534 | 143.403 | 119.066 | 102.117 | 89.874 | 64.985 | 51.114 | 41.561 | 35.8 | 18.645 | 12.369 | 13.5 | 17.1 | 10.694 | 8.549 | 8.203 | 2.6 | 4.1 | 12.5 | 12.5 | 0.5 | -2.7 | -1.3 | 2.1 | 0 |
Accumulated Other Comprehensive Income/Loss
| -39.271 | -15.722 | -16.41 | -32.865 | -11.566 | -26.777 | -32.63 | -41.267 | -40.017 | -40.315 | -40.845 | -39.049 | -36.894 | -37.81 | -40.748 | -44.673 | -47.991 | -55.05 | -33.168 | -35.861 | -36.63 | -35.354 | -34.832 | -39.138 | -32.646 | -34.936 | -30.795 | -34.798 | -30.121 | -32.671 | -36.462 | -31.16 | -29.356 | -24.484 | -29.868 | -19.797 | -18.378 | -11.044 | -9.944 | 10.876 | 15.949 | 16.093 | 12.157 | 23.483 | 24.397 | 28.795 | 29.297 | 29.179 | 28.073 | 30.532 | 28.659 | 29.174 | 32.692 | 33.573 | 28.072 | 26.751 | 19.25 | 21.056 | 16.838 | 16.478 | 15.567 | 0.448 | -14.389 | -23.318 | 26.111 | 29.353 | 35.485 | 42.037 | 29.381 | 26.531 | 21.714 | 26.025 | 25.054 | 25.684 | 20.987 | 11.402 | -2.688 | -2.265 | 11.941 | 12.283 | -1.786 | -8.082 | 2.657 | 3.092 | 0.719 | -0.028 | -2.284 | -3.497 | -8.345 | -14.155 | -4.841 | -7.611 | -11.198 | -13.71 | -3.671 | -4.041 | -5.683 | -6.742 | -5.69 | -9.123 | -6.235 | -2.089 | -2.419 | -2.792 | -2.397 | -2.362 | -1.992 | -2.298 | -2.579 | -2.865 | 71.056 | -3.156 | -2.235 | -2.44 | -24 | -23.5 | -22.7 | -22.3 | -22.4 | -21.6 | -21.4 | -21.1 | -21 |
Other Total Stockholders Equity
| -589.207 | -502.203 | -463.486 | -466.103 | -476.225 | -486.811 | -507.829 | -579.549 | -589.577 | -803.288 | -741.751 | -752.143 | -748.519 | -740.619 | -743.696 | -754.996 | -764.292 | -776.876 | -829.767 | -833.562 | -807.366 | -754.018 | -734.763 | -670.633 | -650.809 | -664.369 | -608.502 | -617.32 | -620.309 | -626.267 | -537.24 | -543.603 | -566.114 | -575.735 | -580.519 | -375.976 | -371.82 | -391.721 | -395.891 | -399.644 | -407.454 | -411.537 | -418.326 | -420.59 | -411.314 | -416.872 | -363.664 | -270.909 | -322.701 | -336.702 | -385.768 | -393.408 | -381.979 | -385.778 | -391.426 | -373.875 | -379.259 | -266.708 | -204.856 | -222.19 | -241.186 | -261.287 | -273.226 | -276.618 | -286.435 | -292.168 | -299.286 | -112.501 | -62.438 | 16.696 | 90.792 | 133.125 | 179.624 | 163.999 | 154.102 | 174.244 | 316.568 | 285.199 | 223.268 | 170.519 | 154.059 | 134.999 | 111.756 | 111.517 | 111.348 | 110.427 | 110.511 | 112.673 | 129.06 | 138.429 | 126.388 | 122.912 | 130.469 | 118.172 | 96.37 | 73.467 | 71.313 | 86.757 | 89.19 | 88.101 | 80.103 | 70.633 | 63.281 | 6.34 | 5.839 | 5.285 | 3.163 | 3.74 | 3.74 | 3.914 | -70 | 3.074 | 2.746 | 2.746 | 76.4 | 77.3 | 69.4 | 75.6 | 75.4 | 74.4 | 74 | 40.3 | 25.4 |
Total Shareholders Equity
| 1,694.366 | 1,752.356 | 1,736.759 | 1,738.289 | 1,672.999 | 1,619.016 | 1,599.163 | 1,462.532 | 1,372.923 | 1,383.006 | 1,423.672 | 1,396.697 | 1,275.531 | 1,175.563 | 1,086.665 | 1,068.197 | 997.9 | 996.983 | 1,247.853 | 1,260.385 | 1,228.577 | 1,241.751 | 1,287.555 | 1,295.412 | 1,260.577 | 1,207.381 | 1,246.791 | 1,163.199 | 1,124.299 | 1,117.873 | 1,204.569 | 1,171.96 | 1,100.397 | 1,077.308 | 1,051.376 | 1,209.273 | 1,165.678 | 1,145.405 | 1,139.746 | 1,120.247 | 1,133.847 | 1,149.158 | 1,166.178 | 1,192.709 | 1,203.673 | 1,207.125 | 1,221.187 | 1,283.571 | 1,478.414 | 1,470.531 | 1,416.851 | 1,382.542 | 1,366.987 | 1,366.464 | 1,351.071 | 1,401.284 | 1,377.99 | 1,506.357 | 1,578.517 | 1,523.305 | 1,469.857 | 1,433.47 | 1,409.031 | 1,384.804 | 1,405.317 | 1,364.47 | 1,340.464 | 1,414.924 | 1,374.838 | 1,396.1 | 1,417.312 | 1,332.787 | 1,293.388 | 1,223.099 | 1,155.552 | 1,069.702 | 1,136.252 | 1,058.895 | 963.486 | 820.443 | 736.276 | 681.286 | 643.67 | 608.511 | 595.83 | 586.046 | 577.482 | 539.543 | 524.021 | 517.499 | 502.052 | 451.904 | 425.132 | 395.011 | 367.695 | 295.044 | 262.022 | 273.629 | 264.501 | 222.848 | 193.4 | 171.129 | 151.197 | 123.5 | 109.396 | 98.809 | 90.808 | 73.426 | 66.814 | 67.825 | 71.056 | 64.563 | 61.595 | 61.01 | 55 | 57.9 | 59.2 | 65.8 | 53.5 | 50.1 | 51.3 | 21.3 | 4.4 |
Total Equity
| 1,694.366 | 1,752.356 | 1,736.759 | 1,738.289 | 1,672.999 | 1,619.016 | 1,599.163 | 1,462.532 | 1,372.923 | 1,383.006 | 1,423.672 | 1,396.697 | 1,275.531 | 1,175.563 | 1,086.665 | 1,068.197 | 997.9 | 996.983 | 1,247.853 | 1,260.385 | 1,228.577 | 1,241.751 | 1,287.555 | 1,295.412 | 1,260.577 | 1,207.381 | 1,246.791 | 1,163.199 | 1,124.299 | 1,117.873 | 1,204.569 | 1,171.96 | 1,100.397 | 1,077.308 | 1,051.376 | 1,209.273 | 1,165.678 | 1,145.405 | 1,139.746 | 1,120.247 | 1,133.847 | 1,149.158 | 1,166.178 | 1,192.709 | 1,203.673 | 1,207.125 | 1,221.187 | 1,283.571 | 1,478.414 | 1,470.531 | 1,416.851 | 1,382.542 | 1,366.987 | 1,366.464 | 1,351.071 | 1,401.284 | 1,377.99 | 1,506.357 | 1,578.517 | 1,523.305 | 1,469.857 | 1,433.47 | 1,409.031 | 1,384.804 | 1,405.317 | 1,364.47 | 1,340.464 | 1,414.924 | 1,374.838 | 1,396.1 | 1,417.312 | 1,332.787 | 1,293.388 | 1,223.099 | 1,155.552 | 1,069.702 | 1,136.252 | 1,058.895 | 963.486 | 820.443 | 736.276 | 681.286 | 643.67 | 608.511 | 595.83 | 586.046 | 577.482 | 539.543 | 524.021 | 517.499 | 502.052 | 451.904 | 425.132 | 395.011 | 367.695 | 295.044 | 262.022 | 273.629 | 264.501 | 222.848 | 193.4 | 171.129 | 151.197 | 123.5 | 109.396 | 98.809 | 90.808 | 73.426 | 66.814 | 67.825 | 71.056 | 64.563 | 61.595 | 61.01 | 55 | 57.9 | 59.2 | 65.8 | 53.5 | 50.1 | 51.3 | 21.3 | 4.4 |
Total Liabilities & Shareholders Equity
| 3,540.316 | 3,557.217 | 3,885.87 | 3,520.786 | 3,431.907 | 3,373.894 | 3,420.956 | 3,672.477 | 3,629.217 | 3,701.518 | 3,786.643 | 3,750.015 | 3,495.022 | 3,400.666 | 3,434.806 | 3,498.215 | 3,627.976 | 3,630.111 | 3,328.679 | 3,452.252 | 3,359.159 | 3,255.353 | 1,903.378 | 1,981.482 | 1,850.749 | 1,730.914 | 1,816.313 | 1,801.78 | 1,686.323 | 1,633.193 | 1,782.66 | 1,822.54 | 1,693.188 | 1,596.296 | 1,612.246 | 1,887.836 | 1,760.209 | 1,672.76 | 1,691.7 | 1,772.072 | 1,680.061 | 1,651.877 | 1,694.164 | 1,840.086 | 1,780.085 | 1,667.044 | 1,756.053 | 1,833.133 | 1,978.882 | 1,916.452 | 1,950.802 | 1,910.452 | 1,866.502 | 1,832.338 | 1,879.998 | 1,909.124 | 1,849.703 | 1,975.19 | 2,138.148 | 2,095.908 | 2,010.314 | 1,913.297 | 1,963.676 | 1,971.419 | 1,945.324 | 1,868.495 | 1,867.68 | 1,982.823 | 1,847.515 | 1,841.083 | 1,987.484 | 1,840.294 | 1,736.566 | 1,617.258 | 1,605.649 | 1,428.583 | 1,463.94 | 1,356.623 | 1,293.659 | 1,057.225 | 950.872 | 889.049 | 865.071 | 833.363 | 773.984 | 760.026 | 741.339 | 741.107 | 701.74 | 684.563 | 672.721 | 627.424 | 570.303 | 550.783 | 543.046 | 420.822 | 356.799 | 348.512 | 354.628 | 315.503 | 263.682 | 226.947 | 210.948 | 194.999 | 159.72 | 149.785 | 144.795 | 134.57 | 105.41 | 99.73 | 110.438 | 115.594 | 97.36 | 87.901 | 139.7 | 134.5 | 107.3 | 104.1 | 108.4 | 82.9 | 71.4 | 44.3 | 40.1 |