AGF Management Limited
TSX:AGF-B.TO
10.68 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | 1996 Q4 | 1995 Q4 | 1994 Q4 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 47.833 | 43.609 | 23.003 | 50.453 | 29.867 | 19.538 | 23.755 | 58.62 | 54.607 | 35.606 | 43.886 | 86.484 | 72.032 | 25.941 | 60.181 | 94.009 | 31.379 | 26.919 | 29.974 | 51.66 | 28.057 | 34.156 | 21.742 | 46.791 | 32.957 | 28.049 | 22.867 | 25.842 | 26.084 | 28.893 | 26.369 | 43.065 | 58.563 | 32.142 | 13.96 | 48.669 | 50.42 | 47.199 | 36.898 | 261.498 | 254.294 | 233.173 | 248.886 | 369.865 | 360.013 | 357.056 | 356.078 | 371.299 | 408.755 | 31.548 | 406.311 | 246.631 | 347.572 | 312.376 | 393.326 | 456.55 | 279.02 | 291.083 | 340.809 | 274.87 | 382.885 | 348.01 | 642.955 | 584.168 | 733.597 | 748.491 | 690.372 | 827.874 | 604.21 | 508.298 | 342.824 | 405.907 | 304.187 | 301.576 | 412.412 | 159.974 | 34.642 | 64.081 | 71.254 | 118.805 | 98.821 | 4.276 | 75.609 | 5.838 | 49.061 | 77.368 | 101.204 | 8.501 | 45.14 | 14.465 | 74.76 | 1.445 | 38.896 | 54.95 | 49.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 18.5 | 20.321 | 23.174 | 22.191 | 21.128 | 18.159 | 18.501 | 20.681 | 22.023 | 29.74 | 18.944 | 23.074 | 20.7 | 19.532 | 18.113 | 18.169 | 21.83 | 21.742 | 21.332 | 21.245 | 20.252 | 20.184 | 13.125 | 28.912 | 14.518 | 12.541 | 16.59 | 18.551 | 17.753 | 18.013 | 21.683 | 22.864 | 23.201 | 25.461 | 24.755 | 23.427 | 24.737 | 25.779 | 27.27 | 23.832 | 23.841 | 22.467 | 17.212 | 12.272 | 8.319 | 15.59 | 18.654 | 30.177 | 29.501 | 31.715 | 977.005 | 1,018.606 | 845.399 | 880.574 | 862.664 | 958.834 | 995.984 | 1,053.753 | 1,032.865 | 1,091.713 | 1,053.672 | 1,042.932 | 797.759 | 800.766 | 790.472 | 163.545 | 144.191 | 26.149 | 23.466 | 23.29 | 15.968 | 320.052 | 11.984 | 26.266 | 23.185 | 23.105 | 22.382 | 22.56 | 22.733 | 20.11 | 24.099 | 20.575 | 26.64 | 19.065 | 19.671 | 22.924 | 23.473 | 19.884 | 20.768 | 25.302 | 20.439 | 22.021 | 30.334 | 29.121 | 45.454 | 0 | 0 | 21.1 | 9.6 | 50 | 58.7 | 40.7 |
Cash and Short Term Investments
| 66.333 | 63.93 | 46.177 | 72.644 | 50.995 | 37.697 | 42.256 | 79.301 | 76.63 | 65.346 | 62.83 | 109.558 | 92.732 | 45.473 | 78.294 | 112.178 | 53.209 | 48.661 | 51.306 | 72.905 | 48.309 | 54.34 | 34.867 | 75.703 | 47.475 | 40.59 | 39.457 | 44.393 | 43.837 | 46.906 | 48.052 | 65.929 | 81.764 | 57.603 | 38.715 | 72.096 | 75.157 | 72.978 | 64.168 | 285.33 | 278.135 | 255.64 | 266.098 | 382.137 | 368.332 | 372.646 | 374.732 | 401.476 | 438.256 | 63.263 | 1,383.316 | 1,265.237 | 1,192.971 | 1,192.95 | 1,255.99 | 1,415.384 | 1,275.004 | 1,344.836 | 1,373.674 | 1,366.583 | 1,436.557 | 1,390.942 | 1,440.714 | 1,384.934 | 1,524.069 | 912.036 | 834.563 | 854.023 | 627.676 | 531.588 | 358.792 | 725.959 | 316.171 | 327.842 | 435.597 | 183.079 | 57.024 | 86.641 | 93.987 | 138.915 | 122.92 | 24.851 | 102.249 | 24.903 | 68.732 | 100.292 | 124.677 | 28.385 | 65.908 | 39.767 | 95.199 | 23.466 | 69.23 | 84.071 | 94.876 | 0 | 0 | 21.1 | 9.6 | 50 | 58.7 | 40.7 |
Net Receivables
| 56.586 | 69.421 | 53.92 | 43.248 | 48.421 | 53.8 | 47.305 | 43.167 | 41.141 | 50.805 | 46.396 | 43.458 | 45.963 | 63.667 | 44.198 | 38.113 | 75.887 | 42.277 | 40.569 | 45.502 | 41.502 | 47.157 | 55.603 | 53.325 | 55.605 | 53.867 | 64.918 | 47.549 | 43.733 | 50.306 | 49.234 | 52.368 | 45.353 | 41.408 | 47.141 | 40.391 | 38.722 | 44.23 | 40.714 | 42.227 | 40.928 | 47.253 | 47.698 | 49.173 | 40.822 | 48.341 | 53.463 | 58.135 | 57.922 | 57.141 | 54.744 | 91.988 | 124.982 | 89.891 | 93.014 | 94.963 | 84.355 | 88.491 | 93.842 | 98.745 | 102.429 | 93.723 | 63.767 | 78.403 | 0 | 68.032 | 82.107 | 93.141 | 86.382 | 88.56 | 70.857 | 98.766 | 504.969 | 77.913 | 74.178 | 50.086 | 55.953 | 73.509 | 70.142 | 63.099 | 736.82 | 56.521 | 67.135 | 55.835 | 64.48 | 73.829 | 68.306 | 55.911 | 64.944 | 69.734 | 59.751 | 56.042 | 69.334 | 45.674 | 32.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -5.653 | -19.554 | -22.448 | -21.474 | -20.457 | -17.453 | -17.778 | -19.816 | -21.291 | -29.12 | -17.852 | -21.836 | -19.531 | -18.501 | -17.161 | -17.248 | -20.881 | -20.834 | -20.5 | -20.401 | -19.436 | -19.401 | -12.342 | -23.912 | -9.343 | -7.602 | -11.758 | -13.725 | -13.004 | -13.631 | -13.882 | -16.331 | -16.088 | -18.967 | -18.369 | -17.732 | -18.764 | -20.077 | -21.467 | -18.22 | -18.853 | -18.081 | -13.62 | -11.288 | -7.356 | -12.327 | -13.88 | -26.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.117 | 33.135 | 30.882 | 29.041 | 28.691 | 26.229 | 28.687 | 22.254 | 21.485 | 34.483 | 23.743 | 27.639 | 32.396 | 38.654 | 21.844 | 17.248 | 172.749 | 166.805 | 0.006 | 4.787 | 24.54 | 29.499 | 23.265 | 29.627 | 16.707 | 12.779 | 32.438 | 17.225 | 14.904 | 18.71 | 19.809 | 20.231 | 20.388 | 22.767 | 25.017 | 22.181 | 21.064 | 25.477 | 25.267 | 20.32 | 20.053 | 28.681 | 24.02 | 11.288 | 7.356 | 12.327 | 13.88 | 26.881 | 0 | 3,932.997 | 8.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.336 | 637.985 | 596.361 | 500.257 | 409.886 | 381.644 | 412.966 | 3.767 | 5.134 | 399.823 | 0 | 0 | 24.418 | 0 | 0 | 0 | 0 | 10.83 | 5.796 | 0 | 0 | 0.001 | 0 | 0 | 0 | 364.108 | 0 | 0 | 192.759 | 9.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 125.383 | 136.14 | 102.425 | 116.857 | 101.16 | 91.869 | 92.928 | 122.468 | 117.771 | 116.151 | 109.226 | 153.016 | 138.695 | 109.14 | 122.492 | 150.291 | 129.096 | 90.938 | 91.881 | 123.194 | 89.811 | 101.497 | 90.47 | 129.028 | 103.08 | 94.457 | 104.375 | 91.942 | 87.57 | 97.212 | 97.286 | 118.297 | 127.117 | 99.011 | 85.856 | 112.487 | 113.879 | 117.208 | 104.882 | 327.557 | 319.063 | 302.893 | 313.796 | 431.31 | 409.154 | 420.987 | 428.195 | 459.611 | 496.178 | 4,053.401 | 1,446.26 | 1,357.225 | 1,317.953 | 1,282.841 | 1,349.004 | 1,510.347 | 1,359.359 | 1,433.327 | 1,467.516 | 1,465.328 | 1,538.986 | 1,484.665 | 1,504.481 | 1,463.337 | 1,608.405 | 1,618.053 | 1,513.031 | 1,447.421 | 1,123.944 | 1,001.792 | 842.615 | 828.492 | 826.274 | 805.578 | 509.775 | 233.165 | 137.395 | 160.15 | 164.129 | 202.014 | 859.74 | 92.202 | 175.18 | 80.738 | 133.212 | 174.122 | 192.983 | 84.296 | 130.852 | 473.609 | 154.95 | 79.508 | 331.323 | 139.067 | 127.227 | 0 | 0 | 21.1 | 9.6 | 50 | 58.7 | 40.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 96.046 | 97.969 | 97.879 | 99.741 | 101.071 | 102.04 | 97.713 | 99.405 | 99.181 | 98.36 | 96.535 | 95.074 | 93.516 | 92.325 | 92.238 | 89.479 | 17.658 | 22.595 | 24.291 | 8.889 | 9.464 | 10.044 | 10.794 | 11.012 | 10.758 | 11.078 | 10.905 | 11.141 | 11.446 | 11.964 | 12.065 | 12.42 | 11.152 | 11.342 | 12.39 | 9.99 | 9.76 | 9.161 | 9.536 | 9.353 | 10.059 | 10.509 | 11.179 | 12.169 | 12.221 | 13.027 | 13.036 | 13.556 | 9.679 | 8.536 | 10.891 | 11.027 | 12.238 | 12.247 | 12.886 | 11.23 | 11.419 | 11.688 | 12.678 | 14.127 | 15.396 | 16.714 | 18.271 | 19.423 | 20.276 | 20.062 | 20.692 | 20.812 | 20.942 | 19.225 | 19.155 | 23.446 | 21.662 | 21.021 | 21.607 | 21.639 | 22.594 | 48.104 | 50.247 | 52.356 | 53.943 | 56.239 | 58.036 | 59.769 | 59.463 | 57.592 | 49.711 | 53.85 | 36.692 | 34.822 | 34.888 | 37.617 | 33.303 | 32.714 | 27.653 | 14.9 | 12.9 | 10.9 | 9 | 5.4 | 3.8 | 2.5 |
Goodwill
| 273.961 | 272.798 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.83 | 250.63 | 250.63 | 250.538 | 250.538 | 249.952 | 249.952 | 249.952 | 249.952 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 244.549 | 254.588 | 254.588 | 292.033 | 289.835 | 289.705 | 289.705 | 173.708 | 173.708 | 173.708 | 173.708 | 173.708 | 172.985 | 172.985 | 172.985 | 172.985 | 180.058 | 180.058 | 180.058 | 180.058 | 180.145 | 181.294 | 204.289 | 126.399 | 126.399 | 126.399 | 126.399 | 126.183 | 0 | 0 | 0 | 160.794 | 0 | 0 | 0 | 148.165 | 0 | 0 | 0 | 144.015 | 0 | 0 | 114.26 | 114.26 | 0 | 0 | 1.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 773.494 | 773.664 | 690.139 | 690.157 | 690.193 | 690.207 | 690.22 | 690.233 | 690.246 | 690.259 | 690.272 | 690.317 | 690.331 | 690.382 | 690.397 | 690.426 | 690.442 | 690.459 | 690.623 | 690.72 | 690.809 | 690.913 | 691.065 | 787.382 | 787.078 | 787.673 | 784.981 | 783.327 | 784.985 | 787.738 | 787.694 | 793.079 | 796.735 | 802.021 | 804.293 | 806.84 | 804.407 | 808.823 | 810.984 | 813.675 | 818.3 | 825.722 | 828.262 | 834.911 | 846.624 | 859.22 | 867.617 | 877.606 | 888.455 | 17.229 | 767.323 | 775.734 | 24.11 | 26.205 | 28.302 | 1.935 | 1.935 | 1.935 | 519.715 | 1.935 | 17.419 | 1.935 | 1.935 | 1.935 | 1.935 | 1.935 | 569.857 | 1.935 | 1.935 | 1.935 | 0 | 0 | 542.568 | 546.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151.525 | 0 | 145.351 | 0 | 144.015 | 0 | 0 | 0 | 104.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,047.455 | 1,046.462 | 940.969 | 940.987 | 941.023 | 941.037 | 941.05 | 941.063 | 941.076 | 941.089 | 941.102 | 941.147 | 941.161 | 941.212 | 941.227 | 941.256 | 941.272 | 941.289 | 941.453 | 941.55 | 941.639 | 941.743 | 941.895 | 1,038.212 | 1,037.908 | 1,038.503 | 1,035.811 | 1,034.157 | 1,035.615 | 1,038.368 | 1,038.232 | 1,043.617 | 1,046.687 | 1,051.973 | 1,054.245 | 1,056.792 | 1,048.956 | 1,053.372 | 1,055.533 | 1,058.224 | 1,062.849 | 1,070.271 | 1,072.811 | 1,079.46 | 1,091.173 | 1,103.769 | 1,112.166 | 1,122.155 | 1,133.004 | 271.817 | 1,021.911 | 1,067.767 | 313.945 | 315.91 | 318.007 | 175.643 | 175.643 | 175.643 | 693.423 | 175.643 | 190.404 | 174.92 | 174.92 | 174.92 | 181.993 | 181.993 | 749.915 | 181.993 | 182.08 | 183.229 | 204.289 | 126.399 | 668.967 | 672.788 | 126.399 | 126.183 | 205.283 | 160.937 | 160.937 | 160.794 | 160.794 | 151.525 | 151.525 | 148.165 | 145.351 | 145.351 | 144.015 | 144.015 | 684.423 | 114.26 | 218.546 | 114.26 | 116.445 | 118.62 | 1.228 | 1.5 | 1.8 | 0 | 0 | 2.7 | 2.7 | 2.8 |
Long Term Investments
| 340.993 | 335.416 | 299.691 | 257.214 | 253.695 | 248.493 | 225.183 | 200.721 | 176.287 | 159.595 | 163.856 | 161.504 | 153.701 | 159.478 | 140.962 | 153.729 | 144.746 | 143.983 | 145.659 | 139.29 | 242.512 | 227.33 | 229.184 | 222.672 | 219.361 | 213.607 | 183.804 | 180.004 | 165.475 | 170.095 | 171.486 | 172.561 | 183.206 | 203.979 | 249.373 | 246.763 | 246.029 | 240.679 | 232.737 | 111.619 | 111.696 | 121.152 | 113.032 | 84.876 | 82.099 | 77.068 | 73.45 | 74.362 | 73.29 | 76.443 | 2,617.242 | 2,559.773 | 3,314.009 | 2,660.061 | 2,738.452 | 2,794.474 | 2,902.333 | 2,973.564 | 3,119.126 | 3,198.638 | 3,865.572 | 3,626.926 | 3,867.959 | 3,961.804 | 3,883.214 | 0 | 0 | 102.6 | 0 | 0 | 0 | 113.259 | 0 | 0 | 0 | 103.142 | 0 | 0 | 0 | 116.334 | 0 | 0 | 0 | 123.296 | 0 | 0 | 0 | 119.57 | 0 | 0 | 0 | 41.089 | 0 | 0 | 25.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 5.871 | 4.515 | 4.199 | 3.602 | 2.547 | 2.535 | 3.381 | 3.888 | 7.709 | 8.169 | 7.059 | 6.085 | 6.611 | 6.744 | 5.46 | 6.593 | 9.065 | 9.155 | 7.659 | 5.122 | 3.42 | 3.541 | 3.384 | 1.646 | 2.062 | 1.706 | 1.356 | 2.622 | 1.522 | 2.2 | 2.206 | 3.601 | 7.088 | 6.871 | 2.073 | 3.102 | 3.767 | 3.787 | 3.785 | 4.503 | 4.319 | 4.326 | 4.5 | 3.951 | 4.123 | 4.15 | 2.923 | 4.624 | 12.945 | 13.16 | 13.185 | 217.649 | 228.171 | 237.471 | 240.748 | 253.607 | 275.167 | 263.151 | 267.735 | 273.959 | 318.591 | 288.86 | 294.597 | 304.406 | 313.104 | 0 | 0 | 3,187.605 | 0 | 0 | 0 | 1,997.294 | 0 | 0 | 0 | 1,395.267 | 0 | 0 | 0 | 707.306 | 0 | 0 | 0 | 494.318 | 0 | 0 | 0 | 382.779 | 0 | 0 | 0 | 203.544 | 0 | 0 | 157.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.246 | 5.846 | 5.948 | 1.877 | 2.025 | 1.444 | 1.444 | 1.444 | 1.339 | 1.388 | 1.426 | 2.539 | 2.646 | 5.751 | 4.691 | 6.191 | 151.384 | 161.405 | 162.782 | 162.254 | 15.273 | 15.168 | 15.111 | 15.111 | 14.73 | 13.575 | 13.61 | 13.61 | 10.976 | 11.632 | 11.986 | 12.385 | 13.262 | 13.705 | 8.911 | 7.791 | 3.16 | 0.152 | 0.167 | 0.167 | 0.167 | 0 | 0 | 6.107 | 6.065 | 6.024 | 10.392 | 11.123 | 7.841 | 904.131 | 179.995 | 17.718 | 21.62 | 730.671 | 743.187 | 508.56 | 508.676 | 519.378 | 33.683 | 548.227 | 46.477 | 584.593 | 615.305 | 610.069 | 650.202 | 4,728.711 | 3,960.179 | 936.381 | 4,006.067 | 3,645.693 | 3,312.617 | 830.878 | 1,976.107 | 1,712.159 | 2,387.48 | 830.271 | 2,198.05 | 2,060.459 | 1,900 | 929.042 | 1,076.621 | 1,801.456 | 1,658.627 | 1,060.71 | 1,589.653 | 1,610.676 | 1,601.558 | 1,190.41 | 901.411 | 1,107.538 | 1,283.548 | 1,070.072 | 1,071.74 | 1,251.829 | 939.869 | -16.4 | -14.7 | -10.9 | -9 | -8.1 | -6.5 | -5.3 |
Total Non-Current Assets
| 1,497.611 | 1,490.208 | 1,348.686 | 1,303.421 | 1,300.361 | 1,295.549 | 1,268.771 | 1,246.521 | 1,225.592 | 1,208.601 | 1,209.978 | 1,206.349 | 1,197.635 | 1,205.51 | 1,184.578 | 1,197.248 | 1,264.125 | 1,278.427 | 1,281.844 | 1,257.105 | 1,212.308 | 1,197.826 | 1,200.368 | 1,288.653 | 1,284.819 | 1,278.469 | 1,245.486 | 1,241.534 | 1,225.034 | 1,234.259 | 1,235.975 | 1,244.584 | 1,261.395 | 1,287.87 | 1,326.992 | 1,324.438 | 1,311.672 | 1,307.151 | 1,301.758 | 1,183.866 | 1,189.09 | 1,206.258 | 1,201.522 | 1,186.563 | 1,195.681 | 1,204.038 | 1,211.967 | 1,225.82 | 1,236.759 | 1,274.087 | 3,843.224 | 3,873.934 | 3,889.983 | 3,956.36 | 4,053.28 | 3,743.514 | 3,873.238 | 3,943.424 | 4,126.645 | 4,210.594 | 4,436.44 | 4,692.013 | 4,971.052 | 5,070.622 | 5,048.789 | 4,930.766 | 4,730.786 | 4,429.391 | 4,209.089 | 3,848.147 | 3,536.061 | 3,091.276 | 2,666.736 | 2,405.968 | 2,535.486 | 2,476.502 | 2,425.927 | 2,269.5 | 2,111.184 | 1,965.832 | 1,291.358 | 2,009.22 | 1,868.188 | 1,886.258 | 1,794.467 | 1,813.619 | 1,795.284 | 1,890.624 | 1,622.526 | 1,256.62 | 1,536.982 | 1,466.582 | 1,221.488 | 1,403.163 | 1,151.062 | 16.4 | 14.7 | 10.9 | 9 | 8.1 | 6.5 | 5.3 |
Total Assets
| 1,622.994 | 1,626.348 | 1,451.111 | 1,420.278 | 1,401.521 | 1,387.418 | 1,361.699 | 1,368.989 | 1,343.363 | 1,324.752 | 1,319.204 | 1,359.365 | 1,336.33 | 1,314.65 | 1,307.07 | 1,347.539 | 1,393.221 | 1,369.365 | 1,373.725 | 1,380.299 | 1,302.119 | 1,299.323 | 1,290.838 | 1,417.681 | 1,387.899 | 1,372.926 | 1,349.861 | 1,333.476 | 1,312.604 | 1,331.471 | 1,333.261 | 1,362.881 | 1,388.512 | 1,386.881 | 1,412.848 | 1,436.925 | 1,425.551 | 1,424.359 | 1,406.64 | 1,511.423 | 1,508.153 | 1,509.151 | 1,515.318 | 1,617.873 | 1,604.835 | 1,625.025 | 1,640.162 | 1,685.431 | 1,732.937 | 5,327.488 | 5,289.484 | 5,231.159 | 5,207.936 | 5,239.201 | 5,402.284 | 5,253.861 | 5,232.597 | 5,376.751 | 5,594.161 | 5,675.922 | 5,975.426 | 6,176.678 | 6,475.533 | 6,533.959 | 6,657.194 | 6,548.819 | 6,243.817 | 5,876.812 | 5,333.033 | 4,849.939 | 4,378.676 | 3,919.768 | 3,493.01 | 3,211.546 | 3,045.261 | 2,709.667 | 2,563.322 | 2,429.65 | 2,275.313 | 2,167.846 | 2,151.098 | 2,101.422 | 2,043.368 | 1,966.996 | 1,927.679 | 1,987.741 | 1,988.267 | 1,974.92 | 1,753.378 | 1,730.229 | 1,691.932 | 1,546.09 | 1,552.811 | 1,542.23 | 1,278.289 | 643.7 | 539 | 418.8 | 312.1 | 235.5 | 218 | 199.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 28.4 | 31.111 | 17.904 | 18.859 | 18.759 | 17.437 | 15.208 | 18.24 | 19.455 | 20.45 | 19.099 | 20.362 | 19.548 | 18.686 | 19.343 | 21.404 | 24.098 | 22.556 | 25.398 | 27.911 | 31.283 | 30.889 | 29.567 | 27.517 | 69.884 | 67.007 | 48.98 | 69.995 | 59.279 | 57.569 | 40.251 | 72.227 | 61.985 | 53.609 | 53.038 | 69.325 | 57.912 | 51.669 | 40.786 | 65.961 | 53.984 | 48.908 | 43.093 | 84.494 | 60.496 | 62.726 | 55.243 | 89.621 | 85.653 | 74.713 | 66.505 | 259.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265.038 | 228.154 | 261.115 | 233.942 | 190.222 | 141.929 | 164.545 | 146.638 | 126.433 | 110.587 | 95.197 | 89.506 | 105.511 | 81.556 | 102.818 | 73.085 | 74.258 | 62.027 | 80.144 | 46.076 | 46.104 | 40.899 | 63.735 | 73.025 | 67.146 | 58.645 | 67.724 | 59.168 | 54.456 | 61.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 6.012 | 6.013 | 5.957 | 5.96 | 1.123 | 1.09 | 0.913 | 0.99 | 1.228 | 1.515 | 2.392 | 3.919 | 3.999 | 4.113 | 4.378 | 4.582 | 4.583 | 4.67 | 4.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.805 | 1.291 | 1.763 | 2.39 | 2.009 | 2.099 | 1.596 | 1.573 | 1.613 | 1.644 | 1.609 | 1.53 | 1.481 | 0 | 0 | 0 | 0 | 75.643 | 0 | 0 | 1,552.918 | 1,607.175 | 0 | 0 | 40.625 | 30.833 | 1,897.318 | 0 | 2,379.719 | 2,602.284 | 2,507.806 | 2,498.033 | 25.042 | 24.762 | 1,873.105 | 170.325 | 165.042 | 180.9 | 1,078.774 | 47.5 | 45.5 | 35.211 | 8.277 | 17.252 | 26.873 | 35.713 | 44.553 | 47.295 | 40.755 | 40.755 | 41.371 | 41.136 | 40.369 | 40.369 | 40.369 | 40.369 | 48.896 | 48.896 | 48.896 | 48.896 | 48.896 | 148.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 6.335 | 6.427 | 6.828 | 7.92 | 6.004 | 6.395 | 5.686 | 8.158 | 8.699 | 7.152 | 7.245 | 10.053 | 7.861 | 7.486 | 8.405 | 26.112 | 8.311 | 25.365 | 9.55 | 16.285 | 11.962 | 12.313 | 11.616 | 10.928 | 0 | 0 | 0 | 6.68 | 2.303 | 0 | 0 | 6.998 | 0.626 | 0.525 | 0 | 0 | 1.973 | 3.569 | 2.505 | 20.702 | 16.303 | 14.227 | 15.951 | 53.034 | 49.27 | 48.398 | 19.795 | 23.159 | 22.361 | 21.905 | 15.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.252 | 0 | 0 | 0 | 1.046 | 0 | 0 | 0 | 18.148 | 0 | 0 | 0 | 8.984 | 0 | 0 | 0 | 7.762 | 0 | 0 | 8.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -28.4 | -6.013 | -17.904 | 0 | 0 | -17.437 | -15.208 | 0 | 0 | 0 | 0 | 0 | 7.861 | 7.486 | 8.405 | 26.112 | 42.993 | 25.365 | 9.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.805 | -1.291 | -1.763 | -2.39 | -2.009 | -2.099 | -1.596 | -1.573 | -1.613 | -1.644 | -1.609 | -1.53 | -1.481 | 0 | 0 | 0 | 0 | 18.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.829 | 41.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 99.476 | 55.112 | 53.35 | 59.433 | 51.247 | 57.695 | 49.942 | 56.487 | 46.528 | 36.012 | 31.609 | 62.536 | 39.796 | 28.541 | 20.601 | 38.447 | 11.131 | 26.949 | 21.569 | 59.546 | 48.281 | 43.885 | 35.844 | 46.748 | 0.989 | 1.031 | 1.192 | 7.997 | 3.496 | 1.155 | 0.968 | 7.909 | 1.605 | 2.337 | 2.451 | 3.175 | 5.753 | 7.08 | 6.426 | 24.343 | 19.885 | 17.7 | 19.345 | 63.026 | 58.901 | 57.771 | 29.465 | 27.319 | 26.433 | 3,539.484 | 1,803.659 | 1,765.122 | 1,923.015 | 279.405 | 278.817 | 2,091.453 | 1,883.489 | 1,917.305 | 2,014.121 | 306.233 | 2,612.165 | 292.256 | 273.317 | 333.074 | 345.019 | 2,373.914 | 2,088.419 | 48.304 | 1,499 | 1,372.192 | 1,223.388 | 0 | 752.71 | 639.529 | 8.102 | 14.252 | 30.446 | 1.723 | 0 | 1.046 | 705.322 | 657.728 | 588.244 | 2.487 | 481.747 | 514.524 | 504.213 | -1.884 | 375.49 | 354.206 | 1.005 | 2.334 | 193.202 | 0 | 5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 105.488 | 86.223 | 59.307 | 84.252 | 71.129 | 58.785 | 50.855 | 75.717 | 67.211 | 57.977 | 53.1 | 86.817 | 71.204 | 58.826 | 52.727 | 90.545 | 82.805 | 79.54 | 61.17 | 87.457 | 79.564 | 74.774 | 65.411 | 74.265 | 70.873 | 68.038 | 50.172 | 77.992 | 62.775 | 58.724 | 41.219 | 80.136 | 63.59 | 55.946 | 55.489 | 72.5 | 63.665 | 58.749 | 47.212 | 90.304 | 73.869 | 66.608 | 62.438 | 147.52 | 119.397 | 120.497 | 84.708 | 116.94 | 112.086 | 3,614.197 | 1,964.496 | 2,024.597 | 1,923.015 | 1,832.323 | 1,885.992 | 2,091.453 | 1,883.489 | 1,957.93 | 2,044.954 | 2,203.551 | 2,612.165 | 2,671.975 | 2,875.601 | 2,840.88 | 2,843.052 | 2,705.823 | 2,382.983 | 2,182.524 | 1,903.267 | 1,727.456 | 1,546.217 | 1,243.319 | 946.848 | 811.462 | 153.9 | 117.726 | 137.204 | 134.107 | 117.269 | 148.417 | 825.702 | 772.741 | 691.026 | 105.854 | 568.959 | 600.997 | 585.481 | 102.22 | 488.884 | 470.248 | 108.546 | 118.954 | 301.266 | 103.352 | 224.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 121.713 | 157.669 | 117.015 | 83.927 | 89.335 | 103.395 | 109.066 | 101.866 | 81.45 | 82.107 | 81.738 | 80.71 | 81.185 | 81.641 | 81.759 | 81.081 | 202.553 | 212.886 | 231.131 | 207.283 | 158.927 | 164.852 | 168.746 | 188.605 | 168.658 | 168.599 | 168.576 | 138.612 | 148.5 | 168.389 | 198.268 | 188.206 | 228.042 | 228.934 | 268.852 | 268.782 | 268.743 | 268.553 | 268.455 | 308.199 | 308.153 | 308.139 | 307.975 | 307.888 | 308.67 | 308.672 | 308.599 | 308.401 | 308.455 | 308.417 | 725.594 | 505.967 | 309.723 | 308.763 | 344.621 | 143.678 | 155.714 | 121.576 | 153.932 | 143.648 | 182.593 | 194.654 | 177.816 | 123.74 | 147.759 | 171.968 | 259.107 | 184.486 | 24.212 | 23.942 | 25.9 | 0 | 0 | 0 | 17.228 | 17.364 | 90.638 | 89.529 | 98.121 | 74.076 | 113.032 | 135.751 | 154.443 | 115.607 | 150.447 | 194.929 | 214.887 | 225.403 | 144.047 | 161.098 | 199.39 | 165.481 | 223.918 | 272.733 | 278.051 | 72 | 81.4 | 38 | 60 | 73 | 73 | 73 |
Deferred Revenue Non-Current
| 64.413 | 65.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.119 | 0.31 | 0.424 | 0.463 | 0.488 | 0.716 | 0.798 | 0.736 | 0.692 | 0.705 | 0.721 | 0.735 | 0.71 | 0.838 | 0.921 | 1.925 | 2.051 | 2.199 | 3.285 | 3.127 | 3.002 | 3 | 3.149 | 1.111 | 1.64 | 2.324 | 2.451 | 2.617 | 2.913 | 3.501 | 3.746 | 2.833 | 3.63 | 4.458 | 9.714 | 9.91 | 10.321 | 10.289 | 0 | 12.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 178.544 | 178.794 | 154.166 | 152.834 | 152.389 | 151.665 | 150.377 | 150.607 | 150.461 | 151.489 | 151.114 | 150.294 | 150.338 | 150.238 | 149.156 | 150.043 | 150.712 | 152.196 | 152.177 | 151.038 | 152.108 | 151.073 | 150.521 | 173.371 | 173.884 | 172.28 | 170.837 | 171.077 | 170.622 | 171.4 | 171.895 | 173.156 | 179.96 | 178.657 | 174.863 | 175.548 | 175.001 | 175.91 | 175.48 | 175.472 | 177.088 | 177.287 | 177.618 | 179.329 | 183.412 | 184.575 | 185.615 | 188.156 | 190.51 | 193.674 | 196.529 | 0 | 179.195 | 181.225 | 182.947 | 129.574 | 132.885 | 134.096 | 149.813 | 146.909 | 157.376 | 161.926 | 168.303 | 171.293 | 0 | 190.825 | 189.73 | 202.923 | 244.584 | 248.148 | 227.928 | 231.061 | 235.799 | 240.922 | 239.209 | 242.188 | 248.452 | 261.232 | 262.247 | 262.383 | 274.307 | 264.688 | 287.633 | 285.207 | 258.027 | 264.4 | 267.835 | 272.197 | 256.733 | 266.072 | 265.271 | 266.834 | 269.783 | 266.405 | 134.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 20.004 | 17.027 | 10.513 | 10.369 | 8.963 | 8.019 | 6.825 | 10.253 | 9.238 | 8.284 | 7.772 | 10.421 | 11.619 | 9.893 | 7.71 | 9.267 | 8.457 | 7.335 | 7.581 | 8.947 | 7.115 | 6.521 | 7.548 | 8.296 | 8.563 | 7.159 | 7.253 | 10.655 | 11.585 | 11.653 | 10.332 | 10.03 | 9.924 | 11.051 | 6.315 | 6.093 | 7.369 | 6.608 | 5.507 | 5.222 | 6.173 | 5.026 | 4.838 | 13.163 | 10.903 | 8.548 | 6.862 | 6.898 | 6.213 | 5.662 | 1,195.243 | 1,429.456 | 1,509.225 | 1,640.111 | 1,723.52 | 1,737.965 | 1,915.415 | 2,024.369 | 2,107.834 | 2,051.003 | 1,919.889 | 2,053.137 | 2,159.538 | 2,290.421 | 2,506.668 | 2,338.874 | 2,296.95 | 2,237.095 | 2,075.64 | 1,787.785 | 1,562.56 | 1,465.617 | 1,343.752 | 1,219.629 | 1,709.372 | 1,414.063 | 1,178.333 | 1,026.434 | 868.438 | 768.604 | 7.75 | 11.832 | 8.059 | 557.018 | 7.677 | 0 | 7.572 | 487.534 | 6.157 | 6.157 | 325.064 | 230.031 | 6.157 | 173.171 | 168.218 | -72 | -81.4 | -38 | -60 | -73 | -73 | -73 |
Total Non-Current Liabilities
| 384.674 | 419.169 | 281.694 | 247.13 | 250.687 | 263.079 | 266.268 | 262.726 | 241.149 | 241.88 | 240.624 | 241.425 | 243.164 | 241.891 | 238.935 | 240.815 | 362.185 | 372.905 | 391.605 | 368.066 | 318.886 | 323.138 | 327.52 | 370.993 | 351.84 | 348.748 | 347.504 | 321.265 | 332.632 | 353.493 | 382.694 | 374.677 | 421.053 | 421.644 | 453.03 | 453.572 | 452.224 | 452.711 | 451.766 | 491.344 | 494.031 | 493.365 | 493.932 | 504.126 | 505.818 | 505.425 | 505.534 | 513.169 | 515.088 | 518.074 | 2,127.655 | 1,935.423 | 2,010.382 | 2,130.099 | 2,251.088 | 2,011.217 | 2,204.014 | 2,280.041 | 2,411.579 | 2,341.56 | 2,259.858 | 2,409.717 | 2,505.657 | 2,585.454 | 2,654.427 | 2,701.667 | 2,745.787 | 2,624.504 | 2,344.436 | 2,059.875 | 1,816.388 | 1,696.678 | 1,579.551 | 1,460.551 | 1,965.809 | 1,673.615 | 1,517.423 | 1,377.195 | 1,228.806 | 1,105.063 | 395.089 | 412.271 | 450.135 | 957.832 | 416.151 | 459.329 | 490.294 | 985.134 | 406.937 | 433.327 | 789.725 | 662.346 | 499.858 | 712.309 | 581.265 | 72 | 81.4 | 38 | 60 | 73 | 73 | 73 |
Total Liabilities
| 490.162 | 505.392 | 341.001 | 331.382 | 321.816 | 321.864 | 317.123 | 338.443 | 308.36 | 299.857 | 293.724 | 328.242 | 314.368 | 300.717 | 291.662 | 331.36 | 444.99 | 452.445 | 452.775 | 455.523 | 398.45 | 397.912 | 392.931 | 445.258 | 422.713 | 416.786 | 397.676 | 399.257 | 395.407 | 412.217 | 423.913 | 454.813 | 484.643 | 477.59 | 508.519 | 526.072 | 515.889 | 511.46 | 498.978 | 581.648 | 567.9 | 559.973 | 556.37 | 651.646 | 625.215 | 625.922 | 590.242 | 630.109 | 627.174 | 4,132.271 | 4,092.151 | 3,960.02 | 3,933.397 | 3,962.422 | 4,137.08 | 4,102.67 | 4,087.503 | 4,237.971 | 4,456.533 | 4,545.111 | 4,872.023 | 5,081.692 | 5,381.258 | 5,426.334 | 5,497.479 | 5,407.49 | 5,128.77 | 4,807.028 | 4,247.703 | 3,787.331 | 3,362.605 | 2,939.997 | 2,526.399 | 2,272.013 | 2,119.709 | 1,791.341 | 1,654.627 | 1,511.302 | 1,346.075 | 1,253.48 | 1,220.791 | 1,185.012 | 1,141.161 | 1,063.686 | 985.11 | 1,060.326 | 1,075.775 | 1,087.354 | 895.821 | 903.575 | 898.271 | 781.3 | 801.124 | 815.661 | 805.677 | 72 | 81.4 | 38 | 60 | 73 | 73 | 73 |
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 |
Common Stock
| 390.007 | 392.031 | 393.398 | 390.502 | 393.03 | 395.644 | 398.138 | 391.719 | 409.622 | 415.692 | 419.777 | 426.193 | 424.241 | 425.178 | 426.945 | 425.46 | 467.92 | 473.785 | 476.294 | 474.178 | 477.64 | 477.471 | 477.127 | 474.319 | 477.875 | 482.13 | 482.968 | 478.883 | 481.228 | 480.857 | 481.664 | 477.29 | 478.908 | 478.809 | 478.651 | 481.265 | 485.529 | 501.683 | 504.565 | 517.467 | 519.135 | 519.759 | 520.098 | 524.681 | 524.8 | 528.42 | 536.331 | 533.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 421.923 | 0 | 0 | 0 | 403.566 | 0 | 0 | 0 | 394.154 | 0 | 0 | 0 | 394.125 | 0 | 0 | 0 | 395.168 | 0 | 0 | 0 | 390.84 | 0 | 0 | 0 | 361.401 | 0 | 0 | 221.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 665.748 | 653.269 | 673.295 | 651.065 | 641.847 | 626.794 | 604.676 | 593.949 | 582.091 | 567.18 | 564.952 | 561.794 | 555.404 | 547.275 | 547.936 | 547.614 | 440.653 | 398.613 | 399.629 | 398.559 | 382.661 | 374.642 | 369.552 | 447.06 | 438.045 | 424.12 | 420.421 | 405.345 | 394.638 | 388.736 | 382.013 | 379.202 | 370.853 | 369.139 | 366.019 | 361.383 | 359.644 | 354.922 | 347.267 | 361.628 | 373.108 | 381.817 | 390.817 | 405.989 | 424.608 | 442.98 | 486.373 | 495.323 | 526.977 | 588.061 | 591.124 | 705.823 | 711.937 | 712.9 | 706.653 | 702.017 | 694.114 | 697.61 | 693.404 | 685.063 | 661.79 | 661.267 | 666.208 | 676.19 | 720.728 | 701.947 | 680.222 | 635.369 | 642.771 | 621.477 | 585.773 | 565.576 | 560.664 | 542.076 | 534.475 | 527.197 | 517.064 | 523.291 | 527.876 | 517.681 | 535.798 | 524.793 | 509.302 | 506.274 | 545.851 | 531.001 | 518.265 | 495.819 | 483.69 | 462.648 | 431.486 | 402.964 | 390.264 | 369.71 | 250.795 | 184.6 | 137.5 | 99.3 | 71.4 | 56.7 | 47.2 | 35.6 |
Accumulated Other Comprehensive Income/Loss
| 3.046 | 2.91 | 2.875 | 2.867 | 2.827 | 2.857 | 2.872 | 2.995 | 2.88 | 2.782 | 2.839 | 2.954 | 2.855 | 2.736 | 2.667 | 2.64 | -0.447 | 5.182 | 6.647 | 11.258 | 3.94 | 10.449 | 13.361 | 9.767 | 9.556 | 11.288 | 14.062 | 12.076 | 4.208 | 12.814 | 9.227 | 9.856 | 12.077 | 20.04 | 19.099 | 24.734 | 24.307 | 17.427 | 18.491 | 11.096 | 10.88 | 11.52 | 13.177 | 7.117 | 2.123 | -0.028 | -0.597 | -0.852 | -1.391 | 6.252 | 6.546 | -20.791 | -20.784 | -20.437 | -23.274 | -13.119 | -9.736 | -22.216 | -16.957 | 0 | -14.948 | -20.3 | -22.657 | -17.792 | -13.708 | 0 | 0 | -3.238 | 0 | 0 | 0 | 0.159 | -5.645 | -7.21 | -9.952 | -8.925 | -4.216 | 1.27 | 4.825 | 0.779 | 0.498 | 1.473 | 1.616 | 1.868 | 0.411 | 0.927 | 0.902 | 0.907 | 0.753 | 0.903 | 0.47 | 0.342 | 0.151 | 0.15 | 0.146 | 0.2 | 0.4 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 43.273 | 41.515 | 40.542 | 44.462 | 42.001 | 40.259 | 38.89 | 41.883 | 40.41 | 39.241 | 37.912 | 40.182 | 39.462 | 38.744 | 37.86 | 40.465 | 40.105 | 39.34 | 38.38 | 40.781 | 39.428 | 38.849 | 37.867 | 41.277 | 39.71 | 38.602 | 37.825 | 40.453 | 39.311 | 38.321 | 37.385 | 40.591 | 39.59 | 38.598 | 37.547 | 40.336 | 40.182 | 38.867 | 37.339 | 39.584 | 37.13 | 36.082 | 34.856 | 28.44 | 28.089 | 27.731 | 27.352 | 26.677 | 579.706 | 600.435 | 599.144 | 585.635 | 582.775 | 583.718 | 581.275 | 461.796 | 460.248 | 462.95 | 460.775 | 445.34 | 456.165 | 453.617 | 450.456 | 449.024 | 452.211 | 439.139 | 434.59 | 14.948 | 442.136 | 440.759 | 429.975 | 10.47 | 411.592 | 404.667 | 401.029 | 5.9 | 395.847 | 393.787 | 396.537 | 1.781 | 394.011 | 390.144 | 391.289 | 0 | 396.307 | 395.487 | 393.325 | 0 | 373.114 | 363.103 | 361.705 | 0 | 361.245 | 356.399 | 0 | 99.4 | 95.5 | 92.9 | 44.2 | 5.7 | 5 | 4.4 |
Total Shareholders Equity
| 1,102.074 | 1,089.725 | 1,110.11 | 1,088.896 | 1,079.705 | 1,065.554 | 1,044.576 | 1,030.546 | 1,035.003 | 1,024.895 | 1,025.48 | 1,031.123 | 1,021.962 | 1,013.933 | 1,015.408 | 1,016.179 | 948.231 | 916.92 | 920.95 | 924.776 | 903.669 | 901.411 | 897.907 | 972.423 | 965.186 | 956.14 | 955.276 | 936.757 | 919.385 | 920.728 | 910.289 | 906.939 | 901.428 | 906.586 | 901.316 | 907.718 | 909.662 | 912.899 | 907.662 | 929.775 | 940.253 | 949.178 | 958.948 | 966.227 | 979.62 | 999.103 | 1,049.459 | 1,054.832 | 1,105.292 | 1,194.748 | 1,196.814 | 1,270.667 | 1,273.928 | 1,276.181 | 1,264.654 | 1,150.694 | 1,144.626 | 1,138.344 | 1,137.222 | 1,130.403 | 1,103.007 | 1,094.584 | 1,094.007 | 1,107.422 | 1,159.231 | 1,141.086 | 1,114.812 | 1,069.002 | 1,084.907 | 1,062.236 | 1,015.748 | 979.771 | 966.611 | 939.533 | 925.552 | 918.326 | 908.695 | 918.348 | 929.238 | 914.366 | 930.307 | 916.41 | 902.207 | 903.31 | 942.569 | 927.415 | 912.492 | 887.566 | 857.557 | 826.654 | 793.661 | 764.707 | 751.66 | 726.259 | 472.048 | 284.2 | 233.4 | 192.2 | 115.6 | 62.4 | 52.2 | 40 |
Total Equity
| 1,132.832 | 1,120.956 | 1,110.11 | 1,088.896 | 1,079.705 | 1,065.554 | 1,044.576 | 1,030.546 | 1,035.003 | 1,024.895 | 1,025.48 | 1,031.123 | 1,021.962 | 1,013.933 | 1,015.408 | 1,016.179 | 948.231 | 916.92 | 920.95 | 924.776 | 903.669 | 901.411 | 897.907 | 972.423 | 965.186 | 956.14 | 952.185 | 934.219 | 917.197 | 919.254 | 909.348 | 908.068 | 903.869 | 909.291 | 904.329 | 910.853 | 909.662 | 912.899 | 907.662 | 929.775 | 940.253 | 949.178 | 958.948 | 966.227 | 979.62 | 999.103 | 1,049.92 | 1,055.322 | 1,105.763 | 1,195.217 | 1,197.333 | 1,271.139 | 1,274.539 | 1,276.779 | 1,265.204 | 1,151.191 | 1,145.094 | 1,138.78 | 1,137.628 | 1,130.811 | 1,103.403 | 1,094.986 | 1,094.275 | 1,107.625 | 1,159.473 | 1,141.329 | 1,115.047 | 1,069.393 | 1,085.33 | 1,062.608 | 1,016.071 | 979.771 | 966.611 | 939.533 | 925.552 | 918.326 | 908.695 | 918.348 | 929.238 | 914.366 | 930.307 | 916.41 | 902.207 | 903.31 | 942.569 | 927.415 | 912.492 | 887.566 | 857.557 | 826.654 | 793.661 | 764.79 | 751.687 | 726.569 | 472.612 | 284.2 | 233.4 | 192.2 | 115.6 | 62.4 | 52.2 | 40 |
Total Liabilities & Shareholders Equity
| 1,622.994 | 1,626.348 | 1,451.111 | 1,420.278 | 1,401.521 | 1,387.418 | 1,361.699 | 1,368.989 | 1,343.363 | 1,324.752 | 1,319.204 | 1,359.365 | 1,336.33 | 1,314.65 | 1,307.07 | 1,347.539 | 1,393.221 | 1,369.365 | 1,373.725 | 1,380.299 | 1,302.119 | 1,299.323 | 1,290.838 | 1,417.681 | 1,387.899 | 1,372.926 | 1,349.861 | 1,333.476 | 1,312.604 | 1,331.471 | 1,333.261 | 1,362.881 | 1,388.512 | 1,386.881 | 1,412.848 | 1,436.925 | 1,425.551 | 1,424.359 | 1,406.64 | 1,511.423 | 1,508.153 | 1,509.151 | 1,515.318 | 1,617.873 | 1,604.835 | 1,625.025 | 1,640.162 | 1,685.431 | 1,732.937 | 5,327.488 | 5,289.484 | 5,231.159 | 5,207.936 | 5,239.201 | 5,402.284 | 5,253.861 | 5,232.597 | 5,376.751 | 5,594.161 | 5,675.922 | 5,975.426 | 6,176.678 | 6,475.533 | 6,533.959 | 6,657.194 | 6,548.819 | 6,243.817 | 5,876.812 | 5,333.033 | 4,849.939 | 4,378.676 | 3,919.768 | 3,493.01 | 3,211.546 | 3,045.261 | 2,709.667 | 2,563.322 | 2,429.65 | 2,275.313 | 2,167.846 | 2,151.098 | 2,101.422 | 2,043.368 | 1,966.996 | 1,927.679 | 1,987.741 | 1,988.267 | 1,974.92 | 1,753.378 | 1,730.229 | 1,691.932 | 1,546.09 | 1,552.811 | 1,542.23 | 1,278.289 | 643.7 | 539 | 418.8 | 312.1 | 235.5 | 218 | 199.8 |