Astec Industries, Inc.
NASDAQ:ASTE
37.82 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 55.3 | 63.2 | 58.1 | 59.8 | 73.8 | 44.5 | 42.5 | 66 | 20.8 | 50.6 | 111.7 | 134.4 | 164.6 | 174.5 | 164.6 | 158.6 | 108.5 | 119.8 | 43.9 | 48.857 | 26.289 | 24.905 | 28.606 | 25.821 | 25.674 | 65.206 | 41.94 | 62.28 | 66.379 | 52.107 | 55.401 | 82.371 | 52.474 | 68.473 | 62.445 | 25.062 | 13.985 | 16.353 | 12.464 | 13.023 | 13.82 | 18.624 | 44.969 | 35.564 | 46.342 | 41.157 | 73.175 | 80.929 | 35.564 | 35.916 | 41.642 | 57.505 | 51.737 | 73.49 | 80.171 | 94.597 | 81.366 | 81.989 | 49.184 | 40.429 | 36.149 | 10.153 | 10.563 | 9.674 | 28.839 | 39.491 | 29.154 | 34.636 | 48.164 | 72.166 | 57.12 | 44.878 | 34.299 | 22.015 | 20.856 | 22.598 | 21.215 | 9.833 | 9.426 | 8.349 | 11.562 | 20.325 | 13.341 | 9.735 | 12.61 | 11.28 | 44.49 | 30.341 | 8.927 | 6.828 | 5.95 | 6.67 | 24.65 | 5.003 | 3.17 | 7.053 | 2.723 | 14.258 | 6.478 | 3.7 | 2.6 | 5.7 | 7.2 | 5.4 | 1.2 | 18.4 | 1.8 | 2.9 | 0.8 | 8.7 | 5.4 | 3.4 | 3.2 | 4.2 | 1.2 | 3.1 | 2 | 1.8 | 2.7 | 10.5 | 1.7 | 3.1 | 7.2 | 3.5 | 3.9 | 25.7 | 1.3 | 2.2 | 2 | 4.6 | 4.9 | 5.8 | 1.6 | 1.2 | 0.4 | 1.3 | 0.6 | 1.2 | 0.8 | 0.8 | 1 | 3.4 | 1.3 | 1 | 0.2 | 1.9 | 1.2 |
Short Term Investments
| 3.6 | 5.2 | 5.7 | 5.7 | 5.7 | 4 | 3.6 | 3.9 | 4.2 | 5.8 | 6.1 | 8.6 | 9.2 | 9.3 | 7 | 4.3 | 3.8 | 2.9 | 2.1 | 1.547 | 1.103 | 1.211 | 1.589 | 1.946 | 2.432 | 1.972 | 1.751 | 1.624 | 1.655 | 2.031 | 1.408 | 1.024 | 0.713 | 1.889 | 1.654 | 1.539 | 1.834 | 2.726 | 2.195 | 1.916 | 1.903 | 1.375 | 1.462 | 17.176 | 16.342 | 16.989 | 1.469 | 1.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 55.3 | 68.4 | 63.8 | 65.5 | 79.5 | 48.5 | 46.1 | 69.9 | 25 | 56.4 | 117.8 | 143 | 173.8 | 183.8 | 171.6 | 162.9 | 112.3 | 122.7 | 46 | 50.404 | 27.392 | 26.116 | 30.195 | 27.767 | 28.106 | 67.178 | 43.691 | 63.904 | 68.034 | 54.138 | 56.809 | 83.395 | 53.187 | 70.362 | 64.099 | 26.601 | 15.819 | 19.079 | 14.659 | 14.939 | 15.723 | 19.999 | 46.431 | 52.74 | 62.684 | 58.146 | 73.175 | 80.929 | 35.564 | 35.916 | 41.642 | 57.505 | 51.737 | 73.49 | 80.171 | 94.597 | 81.366 | 81.989 | 49.184 | 40.429 | 36.149 | 10.153 | 10.563 | 9.674 | 28.839 | 39.491 | 29.154 | 34.636 | 48.164 | 72.166 | 57.12 | 44.878 | 34.299 | 22.015 | 20.856 | 22.598 | 21.215 | 9.833 | 9.426 | 8.349 | 11.562 | 20.325 | 13.341 | 9.735 | 12.61 | 11.28 | 44.49 | 30.341 | 8.927 | 6.828 | 5.95 | 6.67 | 24.65 | 5.003 | 3.17 | 7.053 | 2.723 | 14.258 | 6.478 | 3.7 | 2.6 | 5.7 | 7.2 | 5.4 | 1.2 | 18.4 | 1.8 | 2.9 | 0.8 | 8.7 | 5.4 | 3.4 | 3.2 | 4.2 | 1.2 | 3.1 | 2 | 1.8 | 2.7 | 10.5 | 1.7 | 3.1 | 7.2 | 3.5 | 3.9 | 25.7 | 1.3 | 2.2 | 2 | 4.6 | 4.9 | 5.8 | 1.6 | 1.2 | 0.4 | 1.3 | 0.6 | 1.2 | 0.8 | 0.8 | 1 | 3.4 | 1.3 | 1 | 0.2 | 1.9 | 1.2 |
Net Receivables
| 175.2 | 218.2 | 192 | 167.3 | 174.7 | 157.6 | 172.2 | 167.1 | 160.6 | 160.1 | 137.9 | 144.1 | 145.8 | 148.3 | 146.2 | 120.6 | 132.8 | 118.7 | 141 | 124.103 | 114.073 | 139.196 | 137.211 | 133.979 | 127.523 | 144.205 | 153.854 | 119.952 | 109.693 | 149.306 | 156.222 | 110.673 | 111.753 | 127.49 | 119.371 | 101.997 | 105.226 | 118.248 | 129.919 | 107.301 | 108.844 | 119.694 | 109.08 | 94.789 | 97.347 | 102.795 | 104.599 | 89.048 | 109.32 | 119.983 | 113.609 | 102.06 | 101.227 | 103.842 | 100.221 | 80.863 | 88.266 | 84.736 | 83.221 | 68.105 | 65.033 | 87.058 | 80.456 | 75.161 | 93.912 | 107.853 | 115.197 | 87.487 | 83.324 | 81.984 | 86.226 | 66.673 | 68.72 | 79.473 | 78.025 | 53.395 | 60.334 | 67.865 | 65.227 | 45.289 | 48.391 | 63.826 | 70.925 | 46.018 | 59.496 | 57.609 | 76.28 | 76.448 | 73.766 | 79.99 | 93.367 | 68.499 | 87.553 | 91.804 | 109.13 | 83.16 | 75.394 | 116.8 | 102.197 | 81.3 | 73.9 | 72.3 | 67.7 | 52.4 | 60.2 | 54.1 | 53.7 | 38.8 | 41.6 | 42.7 | 40.4 | 34.6 | 35 | 33.6 | 30 | 27.7 | 41.9 | 40.7 | 37 | 30.1 | 27.3 | 24.9 | 22.9 | 19.1 | 20.4 | 22.6 | 23.9 | 12.7 | 16.2 | 21.3 | 14 | 12.3 | 12.5 | 15.4 | 16.2 | 13.7 | 19.1 | 22.7 | 26.9 | 29.2 | 24.4 | 29 | 34.3 | 24.9 | 22.8 | 23.1 | 4.8 |
Inventory
| 466.4 | 455.3 | 484 | 455.6 | 450.1 | 429.5 | 420.1 | 393.4 | 396.4 | 371.1 | 352.9 | 303 | 282.8 | 257.5 | 244.2 | 249.7 | 261.5 | 263.2 | 294.8 | 278.863 | 356.889 | 360.883 | 366.835 | 355.944 | 429.22 | 394.789 | 411.159 | 391.379 | 399.346 | 381.323 | 372.57 | 360.404 | 399.718 | 379.477 | 389.504 | 384.776 | 384.531 | 382.841 | 388.71 | 387.835 | 370.436 | 364.098 | 361.209 | 342.313 | 339.826 | 318.71 | 322.007 | 308.622 | 340.982 | 322.086 | 313.407 | 299.065 | 290.453 | 281.152 | 272.663 | 252.981 | 242.137 | 224.279 | 246.432 | 248.548 | 263.705 | 266.751 | 277.994 | 285.817 | 249.378 | 234.175 | 219.028 | 210.819 | 201.982 | 166.663 | 164.725 | 157.835 | 151.437 | 151.059 | 148.167 | 135.503 | 129.867 | 124.726 | 130.059 | 126.97 | 114.343 | 103.44 | 109.98 | 110.234 | 108.932 | 113.74 | 114.554 | 120.238 | 128.513 | 124.884 | 138.138 | 128.996 | 120.602 | 126.923 | 126.539 | 126.308 | 118.143 | 104.693 | 108.845 | 104.8 | 88.8 | 82.8 | 83.4 | 76.7 | 64.7 | 63.9 | 74.3 | 69.4 | 54.6 | 56.3 | 61.3 | 56.8 | 62 | 57.3 | 59.8 | 55.9 | 56.4 | 62.3 | 69.6 | 56.3 | 46.2 | 45.9 | 48.7 | 40 | 37.6 | 35.9 | 40.7 | 40 | 35.8 | 38.6 | 43.2 | 40.9 | 42 | 42.5 | 46 | 46.4 | 43.1 | 41.8 | 46 | 64.5 | 68 | 65.5 | 71.5 | 63.1 | 49.1 | 53.5 | 17 |
Other Current Assets
| 43.2 | 33.1 | 35.1 | 27.7 | 42 | 40.3 | 42 | 66 | 67.6 | 73.9 | 67.1 | 51.6 | 42.4 | 44.9 | 30 | 32.6 | 26.6 | 25.8 | 52.4 | 36.517 | 31.53 | 31.34 | 41.832 | 43.302 | 39.513 | 36.044 | 23.533 | 27.734 | 32.825 | 26.32 | 20.731 | 0.364 | 25.909 | 29.702 | 26.961 | 1.902 | 50.398 | 46.569 | 34.923 | 7.166 | 36.629 | 32.582 | 28.717 | 4.009 | 21.701 | 31.494 | 26.733 | 2.689 | 26.241 | 28.401 | 21.976 | 3.036 | 28.702 | 24.261 | 21.173 | 1.716 | 16.452 | 18.205 | 20.448 | 2.289 | 22.067 | 23.092 | 20.466 | 1.667 | 17.158 | 16.925 | 16.621 | 0.505 | 14.025 | 14.073 | 14.188 | 0.219 | 11.718 | 11.855 | 13.215 | 0.062 | 13.393 | 15.114 | 16.452 | 0.685 | 9.017 | 9.114 | 13.132 | 0.025 | 19.594 | 23.204 | 19.487 | 7.063 | 15.837 | 16.263 | 16.773 | 7.901 | 15.541 | 13.667 | 13.969 | 15.473 | 14.278 | 11.362 | 10.987 | 13.6 | 12 | 11.3 | 10.4 | 10.4 | 18.7 | 14.2 | 10.1 | 7.5 | 13.3 | 10.2 | 8.7 | 9.5 | 9.3 | 9.1 | 9.2 | 9.9 | 4.6 | 6.1 | 5.7 | 5.2 | 18.5 | 16 | 14 | 13.9 | 13.2 | 12.6 | 12.9 | 12.9 | 12.5 | 9.1 | 9.1 | 9 | 8.5 | 9.5 | 29 | 28.9 | 25.1 | 24.4 | 26.3 | 1.7 | 2 | 1.9 | 2.2 | 2.1 | 1.8 | 3.7 | 1 |
Total Current Assets
| 740.1 | 775 | 774.9 | 719.5 | 746.3 | 675.9 | 680.4 | 696.4 | 649.6 | 661.5 | 675.7 | 641.7 | 644.8 | 634.5 | 592 | 565.8 | 533.2 | 530.4 | 534.2 | 512.973 | 529.884 | 557.535 | 576.073 | 560.991 | 624.362 | 642.216 | 632.237 | 602.969 | 609.898 | 611.087 | 606.332 | 576.833 | 590.567 | 607.031 | 599.935 | 544.997 | 555.974 | 566.737 | 568.211 | 553.191 | 531.632 | 536.214 | 545.437 | 522.411 | 521.558 | 511.145 | 526.514 | 499.866 | 512.107 | 506.386 | 490.634 | 485.554 | 472.119 | 482.745 | 474.228 | 447.821 | 428.221 | 409.209 | 399.285 | 384.365 | 386.954 | 387.054 | 389.479 | 395.099 | 389.287 | 398.444 | 380 | 348.732 | 347.495 | 334.886 | 322.259 | 283.018 | 266.174 | 264.402 | 260.263 | 226.028 | 224.809 | 217.538 | 221.164 | 198.484 | 183.313 | 196.705 | 207.378 | 184.152 | 200.632 | 205.833 | 254.811 | 249.875 | 227.043 | 227.965 | 254.228 | 225.261 | 248.346 | 237.397 | 252.808 | 231.994 | 210.538 | 247.113 | 228.507 | 203.4 | 177.3 | 172.1 | 168.7 | 144.9 | 144.8 | 150.6 | 139.9 | 118.6 | 110.3 | 117.9 | 115.8 | 104.3 | 109.5 | 104.2 | 100.2 | 96.6 | 104.9 | 110.9 | 115 | 102.1 | 93.7 | 89.9 | 92.8 | 76.5 | 75.1 | 96.8 | 78.8 | 67.8 | 66.5 | 73.6 | 71.2 | 68 | 64.6 | 68.6 | 91.6 | 90.3 | 87.9 | 90.1 | 100 | 96.2 | 95.4 | 99.8 | 109.3 | 91.1 | 73.9 | 82.2 | 24 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 185.3 | 186.9 | 185 | 187.6 | 181 | 180.4 | 176.7 | 173.6 | 163.8 | 162.3 | 164 | 171.7 | 167.5 | 169.8 | 169.6 | 172.8 | 182.8 | 177.8 | 185.3 | 182.404 | 190.545 | 191.854 | 192.143 | 192.448 | 187.903 | 185.455 | 189.287 | 190.396 | 180.703 | 182.205 | 182.223 | 180.538 | 178.167 | 173.08 | 171.205 | 170.206 | 170.508 | 174.971 | 184.922 | 187.61 | 190.395 | 193.552 | 187.895 | 184.52 | 186.546 | 185.033 | 186.192 | 182.839 | 192.602 | 191.289 | 191.489 | 188.018 | 177.855 | 174.582 | 167.567 | 168.242 | 168.414 | 167.952 | 169.299 | 172.057 | 169.559 | 170.149 | 168.196 | 169.13 | 147.822 | 147.039 | 142.817 | 141.528 | 137.312 | 121.426 | 117.72 | 113.914 | 109.401 | 105.183 | 99.453 | 96.114 | 96.514 | 97.937 | 97.985 | 96.526 | 94.989 | 94.417 | 103.206 | 105.182 | 112.969 | 115.357 | 123.357 | 125.799 | 118.824 | 126.973 | 123.684 | 123.394 | 128.943 | 131.463 | 124.84 | 126.928 | 124.218 | 112.177 | 110.412 | 109.4 | 92 | 95.6 | 84.8 | 81.1 | 71.4 | 67 | 63 | 61.6 | 62.9 | 60.2 | 56 | 54.3 | 52.2 | 52.6 | 53.5 | 51.7 | 48.9 | 48.5 | 46.7 | 42.3 | 37.8 | 34.8 | 31.1 | 23.7 | 20.9 | 19.3 | 18.5 | 17.9 | 19.2 | 19.6 | 19.6 | 20.3 | 21.9 | 22 | 20.7 | 20.4 | 20.7 | 21.9 | 22.5 | 29.5 | 28.4 | 28.3 | 28.1 | 29 | 22 | 20.4 | 7.8 |
Goodwill
| 25.9 | 25.6 | 45.8 | 46.3 | 45.3 | 46.1 | 45.6 | 45.2 | 43.8 | 46 | 38.2 | 38.6 | 38.5 | 39 | 38.9 | 38.7 | 36.41 | 30.561 | 30.67 | 33.176 | 32.206 | 32.628 | 33.067 | 32.748 | 45.153 | 45.341 | 46.307 | 45.732 | 42.103 | 41.647 | 41.047 | 40.804 | 41.958 | 29.259 | 30.452 | 30.835 | 31.28 | 31.897 | 30.867 | 31.995 | 32.82 | 33.427 | 15.056 | 15.057 | 15.037 | 14.994 | 14.978 | 15.011 | 14.981 | 14.958 | 15.021 | 14.989 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 30.746 | 29.985 | 29.488 | 29.659 | 25.837 | 26.176 | 26.093 | 26.416 | 25.754 | 20.009 | 19.424 | 19.384 | 19.639 | 19.695 | 19.372 | 19,361.035 | 19.327 | 19.001 | 19.099 | 19,125.57 | 18.585 | 18.233 | 20.827 | 20,887.084 | 36.889 | 36.909 | 36.093 | 36,093.277 | 36.073 | 36.073 | 36.073 | 36.115 | 35.535 | 36.185 | 36.516 | 37,207.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.6 | 13.7 | 15 | 16.4 | 17.5 | 19.1 | 21.2 | 22.5 | 24 | 27.1 | 21 | 22.7 | 24.3 | 26.7 | 29.1 | 31.2 | 32.294 | 22.581 | 22.342 | 23.536 | 0 | 0 | 0 | 25.37 | 0 | 0 | 0 | 30.952 | 0 | 0 | 0 | 26.643 | 0 | 0 | 0 | 13.577 | 0 | 0 | 0 | 17.272 | 0 | 0 | 0 | 6.543 | 0 | 0 | 0 | 7.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.361 | 19.327 | 19.001 | 19.099 | 19.126 | 18.585 | 18.233 | 20.827 | 20.887 | 36.889 | 36.909 | 36.093 | 36.093 | 36.073 | 36.073 | 0 | 0 | 35.535 | 36.185 | 36.516 | 37.208 | 34.073 | 34.633 | 35.496 | 36.3 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | 8.2 | 0 | 0 | 0 | 5.3 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 0.3 | 0.4 | 0.3 | 0.3 |
Goodwill and Intangible Assets
| 38.5 | 39.3 | 60.8 | 62.7 | 62.8 | 65.2 | 66.8 | 67.7 | 67.8 | 73.1 | 59.2 | 61.3 | 62.8 | 65.7 | 68 | 69.9 | 68.704 | 53.142 | 53.012 | 56.712 | 32.206 | 32.628 | 33.067 | 58.118 | 45.153 | 45.341 | 46.307 | 76.684 | 42.103 | 41.647 | 41.047 | 67.447 | 41.958 | 29.259 | 30.452 | 44.412 | 31.28 | 31.897 | 30.867 | 49.267 | 32.82 | 33.427 | 15.056 | 15.057 | 15.037 | 14.994 | 14.978 | 15.011 | 14.981 | 14.958 | 15.021 | 14.989 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 13.907 | 30.746 | 29.985 | 29.488 | 29.659 | 25.837 | 26.176 | 26.093 | 26.416 | 25.754 | 20.009 | 19.424 | 19.384 | 19.639 | 19.695 | 19.372 | 19.361 | 19.327 | 19.001 | 19.099 | 19.126 | 18.585 | 18.233 | 20.827 | 20.887 | 36.889 | 36.909 | 36.093 | 36.093 | 36.073 | 36.073 | 36.073 | 36.115 | 35.535 | 36.185 | 36.516 | 37.208 | 34.073 | 34.633 | 35.496 | 36.3 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | 8.2 | 0 | 0 | 0 | 5.3 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 0.3 | 0.4 | 0.3 | 0.3 |
Long Term Investments
| 18.7 | 17.2 | 16.8 | 13.8 | 14.3 | 17 | 16.9 | 15.1 | 15.7 | 14.5 | 13.8 | 12.2 | 10.5 | 12.3 | 12.6 | 13.7 | 14.355 | 14.904 | 15.352 | 16.104 | 14.48 | 16.08 | 14.973 | 14.89 | 15.053 | 15.024 | 14.846 | 14.553 | 14.468 | 14.028 | 13.734 | 13.965 | 14.094 | 12.661 | 12.243 | 11.54 | 11.814 | 11.098 | 10.853 | 11.393 | 11.857 | 11.941 | 11.842 | 12.085 | 11.599 | 11.13 | 10.156 | 10.232 | 10.366 | 9.913 | 9.605 | 9.739 | 9.237 | 11.125 | 12.506 | 11.672 | 11.233 | 11.755 | 12.335 | 11.965 | 11.123 | 9.917 | 8.707 | 9.912 | 26.603 | 18.747 | 0 | 0 | -9.35 | -8.891 | -8.886 | 0 | -8.857 | -7.165 | -7.178 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 44.8 | 43.3 | 39.7 | 37.5 | 34.2 | 36.9 | 34.7 | 32.1 | 28.2 | 23.8 | 20.7 | 16 | 15 | 10 | 14.5 | 15 | 11.361 | 11.148 | 11.118 | 24.696 | 18.146 | 18.992 | 23.543 | 27.49 | 1.309 | 1.331 | 1.567 | 2.576 | 1.812 | 1.763 | 1.63 | 2.676 | 1.819 | 2.182 | 2.348 | 6.195 | 16.237 | 16.118 | 15.073 | -60.66 | 15.245 | 14.251 | 13.301 | -27.142 | 11.863 | 12.24 | 9.893 | -25.243 | 13.894 | 13.265 | 13.899 | 0 | 16.194 | 14.72 | 13.961 | 0 | 11.772 | -25.662 | 12.45 | 0 | 10.973 | 10.718 | 10.817 | 0 | 10.718 | 10.836 | 0 | 0 | 9.35 | 8.891 | 8.886 | 0 | 8.857 | 7.165 | 7.178 | 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 | 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
| 39.7 | 45.3 | 45.8 | 38.2 | 35.8 | 35 | 32.9 | 29.5 | 19.5 | 14.7 | 10 | 8.4 | 10.1 | 10 | 11.6 | 11 | 9.28 | 6.406 | 5.918 | 6.875 | 30.408 | 31.466 | 32.506 | 1.52 | 29.684 | 34.469 | 34.121 | 2.401 | 28.028 | 28.255 | 29.522 | 2.142 | 35.234 | 22.415 | 19.597 | 3.203 | 1.474 | 2.97 | 4.147 | 64.664 | 6.632 | 13.595 | 1.173 | 42.36 | 3.46 | 3.59 | 5.863 | 41.86 | 3.463 | 5.035 | 5.082 | 18.583 | -0.284 | -5.872 | -5.349 | 7.997 | -3.214 | 34.035 | -4.068 | 8.607 | -2.941 | -2.58 | -1.297 | 9.014 | 5.21 | -3.843 | 26.876 | 25.894 | 16.935 | 11.518 | 5.758 | 5.547 | 5.634 | 5.189 | 5.275 | 5.079 | 4.912 | 9.531 | 10.609 | 10.682 | 9.461 | 9.579 | 11.043 | 10.735 | 5.149 | 5.431 | 4.19 | 4.735 | 20.481 | 22.804 | 22.34 | 15.921 | 11.445 | 10.863 | 7.861 | 6.177 | 10.22 | 5.757 | 5.761 | 6.3 | 43.1 | 28.9 | 28.5 | 10.7 | 21.1 | 16 | 15.4 | 3.8 | 9.2 | 11.7 | 13 | 4 | 4.3 | 3.5 | 3.3 | 2 | 11.1 | 12.6 | 12.9 | 3.2 | 3.4 | 4.5 | 2.5 | 0.8 | 2.2 | 2.1 | 2.2 | 0.5 | 2.6 | 2.7 | 2.7 | 0.9 | 2.2 | 2.1 | 2 | 0.3 | 2.3 | 2.3 | 2.5 | 0.9 | 1.8 | 1.7 | 1 | 0.8 | 1.7 | 0.7 | 0.7 |
Total Non-Current Assets
| 327 | 332 | 348.1 | 339.8 | 328.1 | 334.5 | 328 | 318 | 295 | 288.4 | 267.7 | 269.6 | 265.9 | 267.8 | 276.3 | 282.4 | 286.5 | 263.4 | 270.7 | 286.791 | 285.785 | 291.02 | 296.232 | 294.466 | 279.102 | 281.62 | 286.128 | 286.61 | 267.114 | 267.898 | 268.156 | 266.768 | 271.272 | 239.597 | 235.845 | 235.556 | 231.313 | 237.054 | 245.862 | 252.274 | 256.949 | 266.766 | 229.267 | 226.88 | 228.505 | 226.987 | 227.082 | 224.699 | 235.306 | 234.46 | 235.096 | 231.329 | 216.909 | 208.462 | 202.592 | 201.818 | 202.112 | 201.987 | 203.923 | 206.536 | 219.46 | 218.189 | 215.911 | 217.713 | 216.19 | 198.955 | 195.786 | 193.838 | 180.001 | 152.953 | 142.902 | 138.845 | 134.674 | 130.067 | 124.1 | 120.554 | 120.753 | 126.469 | 127.693 | 126.334 | 123.035 | 122.229 | 135.076 | 136.804 | 155.007 | 157.697 | 163.64 | 166.628 | 175.378 | 185.85 | 182.097 | 175.43 | 175.923 | 178.511 | 169.217 | 170.312 | 168.511 | 152.567 | 151.669 | 152 | 135.1 | 124.5 | 113.3 | 104.3 | 92.5 | 83 | 78.4 | 73.6 | 72.1 | 71.9 | 69 | 63.6 | 56.5 | 56.1 | 56.8 | 57.8 | 60 | 61.1 | 59.6 | 53.9 | 41.2 | 39.3 | 33.6 | 26.5 | 23.1 | 21.4 | 20.7 | 20.1 | 21.8 | 22.3 | 22.3 | 23 | 24.1 | 24.1 | 22.7 | 22.1 | 23 | 24.2 | 25 | 32 | 30.2 | 30 | 29.1 | 30.1 | 24.1 | 21.4 | 8.8 |
Total Assets
| 1,067.1 | 1,107 | 1,123 | 1,059.3 | 1,074.4 | 1,010.4 | 1,008.4 | 1,014.4 | 944.6 | 949.9 | 943.4 | 911.3 | 910.7 | 902.3 | 868.3 | 848.2 | 819.7 | 793.8 | 804.9 | 799.764 | 815.669 | 848.555 | 872.305 | 855.457 | 903.464 | 923.836 | 918.365 | 889.579 | 877.012 | 878.985 | 874.488 | 843.601 | 861.839 | 846.628 | 835.78 | 780.553 | 787.287 | 803.791 | 814.073 | 805.465 | 788.581 | 802.98 | 774.704 | 749.291 | 750.063 | 738.132 | 753.596 | 724.565 | 747.413 | 740.846 | 725.73 | 716.883 | 689.028 | 691.207 | 676.82 | 649.639 | 630.333 | 611.196 | 603.208 | 590.901 | 606.414 | 605.243 | 605.39 | 612.812 | 605.477 | 597.399 | 575.786 | 542.57 | 527.496 | 487.839 | 465.161 | 421.863 | 400.848 | 394.469 | 384.363 | 346.583 | 345.562 | 344.007 | 348.857 | 324.818 | 306.348 | 318.934 | 342.454 | 320.956 | 355.639 | 363.53 | 418.451 | 416.503 | 402.421 | 413.815 | 436.325 | 400.691 | 424.269 | 415.908 | 422.025 | 402.306 | 379.049 | 399.68 | 380.176 | 355.4 | 312.4 | 296.6 | 282 | 249.2 | 237.3 | 233.6 | 218.3 | 192.2 | 182.4 | 189.8 | 184.8 | 167.9 | 166 | 160.3 | 157 | 154.4 | 164.9 | 172 | 174.6 | 156 | 134.9 | 129.2 | 126.4 | 103 | 98.2 | 118.2 | 99.5 | 87.9 | 88.3 | 95.9 | 93.5 | 91 | 88.7 | 92.7 | 114.3 | 112.4 | 110.9 | 114.3 | 125 | 128.2 | 125.6 | 129.8 | 138.4 | 121.2 | 98 | 103.6 | 32.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 87.8 | 102.6 | 117.8 | 116.9 | 114.3 | 109.2 | 112 | 107.2 | 105.3 | 104.3 | 99.7 | 83.5 | 77.9 | 78.5 | 68.1 | 52.7 | 53.1 | 48.2 | 64.1 | 55.055 | 59.886 | 70.338 | 76.451 | 70.614 | 74.419 | 64.702 | 68.833 | 60.417 | 60.107 | 65.188 | 73.807 | 57.297 | 53.496 | 54.498 | 56.188 | 48.385 | 46.406 | 52.471 | 66.22 | 60.987 | 53.034 | 57.592 | 59.364 | 45.845 | 48.492 | 45.776 | 50.781 | 46.21 | 49.456 | 51.824 | 56.137 | 55.17 | 45.571 | 49.499 | 52.124 | 44.493 | 39.382 | 37.469 | 42.171 | 36.388 | 36.444 | 37.262 | 41.953 | 51.053 | 55.115 | 63.47 | 62.807 | 54.84 | 55.303 | 47.679 | 52.837 | 42.561 | 39.343 | 43.329 | 46.181 | 39.775 | 36.358 | 38.01 | 43.551 | 35.451 | 35.64 | 38.453 | 43.407 | 28.956 | 28.948 | 34.158 | 41.436 | 33.68 | 31.532 | 36.599 | 37.87 | 26.246 | 25.037 | 33.202 | 39.903 | 35.585 | 29.421 | 37.993 | 43.526 | 36.4 | 32.3 | 32.5 | 38.9 | 27.4 | 24.1 | 24.9 | 27.6 | 21.4 | 18.3 | 21.4 | 21.9 | 14.6 | 17 | 16 | 18.9 | 15.9 | 16.3 | 22.9 | 20.6 | 14.3 | 13.2 | 15.3 | 16.5 | 10.2 | 10.8 | 14.5 | 13.8 | 9.1 | 9.3 | 10.6 | 12.2 | 9.3 | 10 | 12.6 | 15.1 | 13 | 12.8 | 16.5 | 15.7 | 17.1 | 13.7 | 18.8 | 24.5 | 0 | 0 | 0 | 0 |
Short Term Debt
| 12.6 | 13.2 | 9.6 | 11.1 | 0.1 | 0.1 | 0.2 | 9.6 | 9 | 6 | 5.1 | 2.7 | 0.7 | 1.2 | 1.4 | 1.6 | 0.551 | 0.973 | 0.678 | 1.339 | 0.204 | 1.978 | 2.103 | 0.413 | 0.793 | 1.312 | 2.05 | 2.469 | 2.689 | 2.572 | 3.414 | 7.17 | 2.159 | 4.769 | 4.662 | 4.528 | 4.819 | 6.493 | 5.376 | 3.841 | -39.135 | -43.919 | -36.681 | -37.498 | -40.445 | -42.197 | -54.478 | 23.072 | 12.868 | 10.223 | 17.465 | 39.709 | 0.417 | 13.031 | 19.508 | 39.992 | 22.243 | -28.122 | 20.998 | 31.246 | 15.491 | 11.909 | 18.379 | 3.427 | 19.715 | 9.207 | 0 | -8,812.88 | 10.256 | 14.412 | 4.641 | -7,839.915 | 26.485 | 19.152 | 17.009 | -7,176.722 | 9.7 | 6.657 | 18.703 | 11.827 | 3.966 | 7.08 | 34.529 | 36.685 | 6.409 | 9.555 | 1.489 | 3.22 | 2.561 | 3.114 | 1.705 | 2.368 | 3.797 | 4.025 | 2.189 | 1.986 | 4.691 | 4.4 | 0.596 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 2 | 2.1 | 2.2 | 2.2 | 1.8 | 0.8 | 2.4 | 1.6 | 8.4 | 8.6 | 0.5 | 0.5 | 0.5 | 0 | 0 | 6 | 2.8 | 3.1 | 3.2 | 3.2 | 3.5 | 4.9 | 11.4 | 9.1 | 23 | 8.8 | 5.3 | 5.1 | 5.1 | 5.5 | 5 | 5.5 | 5.2 | 4.9 | 12.5 | 14.3 | 12.9 |
Tax Payables
| 15 | 12.5 | 11.5 | 0 | 17.3 | 9.1 | 9.1 | 15.9 | 19.5 | 18.3 | 16.5 | 19.5 | 15.8 | 15.7 | 8.3 | 8.8 | 13.274 | 7.966 | 34.025 | 15.234 | 16.999 | 16.339 | 23.918 | 24.459 | 26.697 | 0 | 0 | 12.556 | 0.378 | 0.474 | 8.193 | 0 | 0.513 | 1.422 | 6.161 | 0 | 0.881 | 1.823 | 7.228 | 0 | 1.447 | 1.741 | 4.717 | 17.156 | 0 | 0 | 0 | 23.072 | 24.06 | 0 | 22.668 | 0 | 0.417 | 21.238 | 27.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.462 | 5.266 | 0 | 0 | 3.421 | 4.357 | 8.52 | 0 | 5.073 | 2.416 | 6.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,839.098 | 0 | 0 | 0 | 6,839.098 | 0 | 0 | 0 | 7,640.15 | 0 | 0 | 0 | 3,893.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84 | 89.1 | 80 | 70.2 | 60.6 | 57.7 | 67.5 | 69.5 | 79.3 | 73.4 | 69.8 | 60.2 | 38 | 35.3 | 33.3 | 34.2 | 27.747 | 22.821 | 37.72 | 42.874 | 43.821 | 35.044 | 43.3 | 48.069 | 52.276 | 45.218 | 51.519 | 49.381 | 50.143 | 45.916 | 38.949 | 39.102 | 75.766 | 62.439 | 62.219 | 40.082 | 32.563 | 31.831 | 34.183 | 45.086 | 39.135 | 43.919 | 36.681 | 37.498 | 40.445 | 42.197 | 54.478 | 44.224 | 45.544 | 46.294 | 37.564 | 16.856 | 38.35 | 39.611 | 36.588 | 10.339 | 28.688 | 28.122 | 23.033 | 12.067 | 30.166 | 22.461 | 25.257 | 10,700.767 | 31.977 | 40.034 | 0 | 8,864.181 | 34.917 | 27.18 | 30.759 | 7,879.738 | 13.425 | 17.831 | 19.037 | 7,212.932 | 8.398 | 10.679 | 0 | 8,498.317 | 0 | 0 | 0 | 9,910.443 | 0 | 34.929 | 0 | 6,338.533 | 0 | 0 | 0 | 8,343.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 114.8 | 106.3 | 103 | 100.8 | 107.2 | 97.1 | 92.3 | 87.7 | 90.3 | 89.7 | 81.9 | 78.9 | 95.4 | 92.8 | 82.3 | 81.8 | 79.802 | 72.006 | 66.402 | 73.66 | 69.17 | 66.576 | 68.939 | 70.135 | 79.465 | 131.448 | 64.04 | 66.879 | 64.297 | 62.182 | 68.465 | 65.292 | 58.785 | 57.512 | 59.572 | 49.017 | 54.186 | 54.088 | 60.072 | 51.215 | 97.059 | 102.281 | 93.596 | 87.686 | 95.083 | 93.803 | 110.134 | 30.863 | 45.544 | 46.294 | 37.564 | 42.287 | 53.238 | 39.611 | 36.588 | 35.602 | 28.688 | 73.03 | 23.033 | 26.606 | 30.166 | 44.207 | 45.468 | -10,611.411 | 36.439 | 45.3 | 96.261 | 37.751 | 38.338 | 31.537 | 39.279 | 22.486 | 18.498 | 20.247 | 25.932 | 12.063 | 39.146 | 40.129 | 48.209 | -8,453.599 | 46.486 | 51.413 | 47.904 | -9,872.933 | 36.869 | 3.739 | 41.331 | -6,298.781 | 42.59 | 44.289 | 37.382 | -8,308.935 | 34.509 | 38.933 | 39.748 | 38.686 | 39.38 | 46.267 | 42.05 | 38.8 | 38.6 | 35.3 | 38.3 | 35 | 41.7 | 35.4 | 31.1 | 25.3 | 26.7 | 24.3 | 23.7 | 17.7 | 16.2 | 16.6 | 20.2 | 21.9 | 17.5 | 18.6 | 28.1 | 26.2 | 26.3 | 26.1 | 28.7 | 25.5 | 22.3 | 24.4 | 24.3 | 21.9 | 22.7 | 24.6 | 22.5 | 22.6 | 19.5 | 21.7 | 17.7 | 18.7 | 15.3 | 14.6 | 12.8 | 13.4 | 12.3 | 12.7 | 14.4 | 33.4 | 25.2 | 35.3 | 10.7 |
Total Current Liabilities
| 299.2 | 311.2 | 310.4 | 299 | 282.2 | 264.1 | 272 | 274 | 283.9 | 273.4 | 256.5 | 225.3 | 212 | 207.8 | 185.1 | 170.3 | 161.2 | 144 | 168.9 | 172.928 | 173.081 | 173.936 | 190.793 | 189.231 | 206.953 | 242.68 | 186.442 | 179.146 | 177.236 | 175.858 | 184.635 | 168.861 | 190.206 | 179.218 | 182.641 | 142.012 | 137.974 | 144.883 | 165.851 | 161.129 | 150.093 | 159.873 | 152.96 | 133.531 | 143.575 | 139.579 | 160.915 | 144.369 | 153.412 | 154.635 | 148.73 | 154.022 | 137.576 | 141.752 | 144.808 | 130.426 | 119.001 | 110.499 | 109.235 | 106.307 | 112.267 | 115.839 | 131.057 | 143.836 | 143.246 | 158.011 | 159.068 | 143.893 | 138.814 | 120.808 | 127.516 | 104.869 | 97.751 | 100.559 | 108.159 | 88.048 | 93.602 | 95.475 | 110.463 | 91.996 | 86.092 | 96.946 | 125.84 | 103.151 | 72.226 | 82.381 | 84.256 | 76.651 | 76.683 | 84.002 | 76.957 | 63.394 | 63.343 | 76.16 | 81.84 | 76.258 | 73.492 | 88.66 | 86.172 | 75.8 | 71.5 | 68.4 | 77.8 | 63 | 66.3 | 60.8 | 59.2 | 47.2 | 45.6 | 46.3 | 47.6 | 34.4 | 35.4 | 34.8 | 40.9 | 38.6 | 36.2 | 43.1 | 57.1 | 49.1 | 40 | 41.9 | 45.7 | 35.7 | 33.1 | 44.9 | 40.9 | 34.1 | 35.2 | 38.4 | 38.2 | 36.8 | 40.9 | 43.4 | 55.8 | 40.5 | 33.4 | 36.2 | 33.6 | 36 | 31 | 37 | 44.1 | 38.3 | 37.7 | 49.6 | 23.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 99 | 125 | 125 | 72 | 122 | 62 | 65 | 78.1 | 1.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.69 | 0.717 | 28.891 | 56.629 | 59.709 | 26.506 | 1.062 | 1.357 | 1.575 | 2.216 | 2.763 | 3.599 | 4.116 | 4.781 | 5.857 | 6.261 | 5.154 | 4.394 | 5.529 | 5.084 | 7.061 | 5.509 | 3.5 | 0 | -34.91 | 0 | 0 | 0 | -29.736 | 0 | 0 | 0 | -15.983 | 0 | 0 | 0 | -12.653 | 0 | 0 | 0 | -14.975 | 0 | 0 | 0 | -13,064.912 | 0 | 0 | 0 | -8,361.165 | 0 | 0 | 0 | -6,331.856 | 0 | 0 | 0 | -4,650.605 | 0 | 23.952 | 24.655 | 25.857 | 26.56 | 30.602 | 36.857 | 38.696 | 80.682 | 78.155 | 130.141 | 130.645 | 109.65 | 111.27 | 145.007 | 127.285 | 146.789 | 122.671 | 127.78 | 118.511 | 105.959 | 115.099 | 111.893 | 102.7 | 70.8 | 65.2 | 53 | 47.2 | 39 | 48.3 | 42.7 | 35.2 | 29.9 | 38.8 | 29.3 | 30.5 | 27.7 | 24.9 | 17.8 | 17.2 | 26.8 | 29.9 | 23.3 | 16.2 | 18.7 | 13.5 | 10.6 | 0 | 0 | 10 | 25.7 | 22.7 | 24.2 | 30.5 | 30.6 | 29.4 | 23.7 | 25.5 | 36.1 | 50.3 | 48.5 | 45.3 | 52.1 | 53.6 | 50 | 46.2 | 49.8 | 40.4 | 23.5 | 21.1 | 3.8 |
Deferred Revenue Non-Current
| 0 | 0 | -1.3 | 0 | -2.4 | -2.4 | 0 | 2.1 | 0 | 0 | 0 | 1.4 | -0.5 | -0.5 | 0 | 0.5 | -1.572 | -0.776 | -0.812 | -0.896 | -0.869 | -0.935 | -1.004 | 1.02 | -1.309 | -2.393 | -2.924 | 1.509 | -4.028 | -4.526 | -5.229 | 2.348 | -6.6 | -8.039 | -8.609 | 2.348 | -17.588 | -20.012 | -20.364 | 16.836 | -5.509 | -3.5 | 0 | 17.455 | 0 | 0 | 0 | 14.868 | 0 | 0 | 0 | 15.983 | 0 | 0 | 0 | 12.653 | 0 | 0 | 0 | 14.975 | 0 | 0 | 0 | 13,064.912 | 0 | 0 | 0 | 8,361.165 | 0 | 0 | 0 | 6,331.856 | 0 | 0 | 0 | 4,650.605 | 0 | 0 | 0 | 7,432.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.6 | 1.3 | 1.1 | 2.4 | 2.4 | 2.2 | 2.1 | 3 | 3.2 | 1.2 | 1.4 | 0.5 | 0.5 | 0.4 | 0.5 | 1.572 | 0.776 | 0.812 | 0.896 | 0.869 | 0.935 | 1.004 | 1.02 | 1.309 | 1.331 | 1.567 | 1.509 | 1.812 | 1.763 | 1.63 | 1.669 | 1.819 | 2.182 | 2.348 | 2.348 | 13.194 | 14.483 | 15.28 | 16.836 | 16.311 | 17.337 | 14.025 | 17.455 | 14.084 | 14.365 | 14.147 | 14.868 | 16.809 | 16.065 | 16.358 | 15.983 | 16.864 | 16.409 | 16.639 | 12.653 | 13.492 | 13.573 | 13.494 | 14.975 | 14.262 | 14.194 | 13.526 | 13.065 | 12.756 | 9.545 | 8.806 | 8.361 | 6.075 | 5.541 | 5.6 | 6.332 | 5.293 | 4.64 | 4.653 | 4.651 | 0 | 0 | 0 | 7.432 | 0 | 0 | 0 | 2.895 | 0 | 0 | 0 | 9.221 | 0 | 0 | 0 | 9.039 | 0 | 0 | 0 | 7.933 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.7 | 0.5 | 0.3 |
Other Non-Current Liabilities
| 37.5 | 35.9 | 37.1 | 33.5 | 35.4 | 36.8 | 33.6 | 31.2 | 28.3 | 29.3 | 28.1 | 28.2 | 35.4 | 34.8 | 35.5 | 33.5 | 34.8 | 27.6 | 23 | 24.49 | 24.287 | 25.12 | 25.617 | 19.187 | 23.731 | 24.175 | 23.847 | 19.075 | 24.574 | 24.818 | 25.503 | 17.766 | 26.702 | 27.836 | 26.877 | 15.633 | 36.919 | 39.718 | 40.498 | 4.251 | 23.828 | 21.851 | 18.465 | 35.249 | 18.819 | 18.166 | 17.852 | 32.198 | 16.612 | 17.393 | 17.543 | 17.695 | 13.013 | 14.551 | 13.348 | 13.754 | 14.602 | 15.025 | 17.774 | 17.359 | 14.125 | 14.951 | 14.036 | 15.878 | 12.649 | 13.075 | 13.16 | 12.843 | 16.571 | 15.132 | 14.56 | 13.796 | 9.771 | 11.119 | 10.983 | 10.551 | 15.228 | 14.681 | 14.461 | -7,424.757 | 4.107 | 4.074 | 5.806 | 8.207 | 10.645 | 10.638 | 10.772 | 6.094 | 11.715 | 11.554 | 11.453 | 3.278 | 9.861 | 12.054 | 13.403 | 4.533 | 6.788 | 6.819 | 6.07 | 4.1 | 8.2 | 9.6 | 9.2 | 2.4 | 6.9 | 5.5 | 5.2 | 1 | 4.3 | 4.9 | 4.9 | 0.8 | 1.6 | 0.4 | 0.3 | 0.3 | 0.6 | 0.3 | 0.3 | 0.3 | 0.8 | 1.6 | 3.1 | 3.2 | 3.2 | 3.5 | 3.4 | 3.5 | 2.9 | 3 | 3.4 | 3.5 | 3.8 | 4 | 4.3 | 4.4 | 4.8 | 4.8 | 5.1 | 5.2 | 5.3 | 4.9 | 5.2 | 4.8 | 4.7 | 4.7 | 0.3 |
Total Non-Current Liabilities
| 136.5 | 162.5 | 162.1 | 106.6 | 157.4 | 98.8 | 100.8 | 113.5 | 32.6 | 32.6 | 29.5 | 31.2 | 35.6 | 35.2 | 36.2 | 34.9 | 35.2 | 28 | 23.5 | 25.18 | 25.004 | 54.011 | 82.246 | 80.936 | 50.237 | 24.175 | 23.847 | 23.668 | 24.574 | 24.818 | 25.503 | 25.899 | 26.702 | 27.836 | 26.877 | 25.483 | 36.919 | 39.718 | 40.498 | 44.984 | 40.139 | 39.188 | 32.49 | 35.249 | 32.903 | 32.531 | 31.999 | 32.198 | 33.421 | 33.458 | 33.901 | 33.678 | 29.877 | 30.96 | 29.987 | 26.407 | 28.094 | 28.598 | 31.268 | 32.334 | 28.387 | 29.145 | 27.562 | 28.942 | 25.405 | 22.62 | 21.966 | 21.204 | 22.646 | 20.673 | 20.16 | 20.128 | 15.064 | 15.759 | 15.636 | 15.201 | 15.228 | 38.633 | 39.116 | 40.991 | 30.667 | 34.676 | 42.663 | 49.798 | 91.327 | 88.793 | 140.913 | 145.959 | 121.365 | 122.824 | 156.46 | 139.601 | 156.65 | 134.725 | 141.183 | 130.977 | 112.747 | 121.918 | 117.963 | 112.3 | 79 | 74.8 | 62.2 | 53.5 | 45.9 | 53.8 | 47.9 | 39.4 | 34.2 | 43.7 | 34.2 | 34.1 | 29.3 | 25.3 | 18.1 | 19.9 | 27.4 | 30.2 | 23.6 | 16.5 | 19.5 | 15.1 | 13.7 | 3.2 | 3.2 | 13.5 | 29.1 | 26.2 | 27.1 | 33.5 | 34 | 32.9 | 27.5 | 29.5 | 40.4 | 54.7 | 53.3 | 50.1 | 57.2 | 58.8 | 55.3 | 51.1 | 55 | 45.5 | 28.9 | 26.3 | 4.4 |
Total Liabilities
| 435.7 | 473.7 | 472.5 | 405.6 | 439.6 | 362.9 | 372.8 | 387.5 | 316.5 | 306 | 286 | 256.5 | 247.6 | 243 | 221.3 | 205.2 | 196.4 | 172 | 192.4 | 198.108 | 198.085 | 227.947 | 273.039 | 270.167 | 257.19 | 266.855 | 210.289 | 202.814 | 201.81 | 200.676 | 210.138 | 194.76 | 216.908 | 207.054 | 209.518 | 167.495 | 174.893 | 184.601 | 206.349 | 206.113 | 190.232 | 199.061 | 185.45 | 168.78 | 176.478 | 172.11 | 192.914 | 176.567 | 186.833 | 188.093 | 182.631 | 187.7 | 167.453 | 172.712 | 174.795 | 156.833 | 147.095 | 139.097 | 140.503 | 138.641 | 140.654 | 144.984 | 158.619 | 172.779 | 168.651 | 180.631 | 181.034 | 165.097 | 161.46 | 141.481 | 147.676 | 124.998 | 112.815 | 116.318 | 123.795 | 103.249 | 108.83 | 134.108 | 149.579 | 132.987 | 116.759 | 131.622 | 168.503 | 152.95 | 163.553 | 171.174 | 225.169 | 222.611 | 198.048 | 206.826 | 233.417 | 202.995 | 219.993 | 210.885 | 223.023 | 207.235 | 186.239 | 210.578 | 204.135 | 188.1 | 150.5 | 143.2 | 140 | 116.5 | 112.2 | 114.6 | 107.1 | 86.6 | 79.8 | 90 | 81.8 | 68.5 | 64.7 | 60.1 | 59 | 58.5 | 63.6 | 73.3 | 80.7 | 65.6 | 59.5 | 57 | 59.4 | 38.9 | 36.3 | 58.4 | 70 | 60.3 | 62.3 | 71.9 | 72.2 | 69.7 | 68.4 | 72.9 | 96.2 | 95.2 | 86.7 | 86.3 | 90.8 | 94.8 | 86.3 | 88.1 | 99.1 | 83.8 | 66.6 | 75.9 | 28 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.3 | 0.4 | 0.5 | 0 | 0.5 | 0.399 | 4.52 | 0 | 0 | 0 | 0.629 | 0.647 | 0.71 | 0.742 | 0.841 | 1.075 | 1.093 | 1.178 | 1.134 | 1.325 | 1.011 | 1.047 | 1.346 | 1.832 | 4.986 | 2.002 | 2.77 | 3.494 | 4.186 | 4.533 | 5.118 | 4.806 | 3.635 | 3.416 | 3.284 | 3.272 | 1.644 | 0 | 0 | 0.649 | 0 | 0.579 | 0.61 | 0.593 | 0 | 0.48 | 0.406 | 0.401 | 0 | 0.333 | 0.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.6 | 4.6 | 4.5 | 4.6 | 4.6 | 4.5 | 4.5 | 4.521 | 0.261 | 4.516 | 4.51 | 4.509 | 4.506 | 4.505 | 4.503 | 4.56 | 4.619 | 4.617 | 4.614 | 4.614 | 4.614 | 4.612 | 4.609 | 4.609 | 4.608 | 4.608 | 4.598 | 4.597 | 4.597 | 4.596 | 4.586 | 4.586 | 4.584 | 4.581 | 4.572 | 4.571 | 4.57 | 4.57 | 4.56 | 0 | 0 | 4.556 | 4.542 | 4.537 | 4.537 | 4.531 | 4.529 | 4.524 | 4.52 | 4.513 | 4.51 | 4.51 | 4.505 | 4.502 | 4.502 | 4.474 | 4.474 | 4.471 | 4.46 | 4.458 | 4.423 | 4.373 | 4.339 | 4.329 | 4.321 | 4.278 | 4.235 | 0 | 0 | 0 | 3.998 | 0 | 0 | 0 | 3.948 | 0 | 0 | 0 | 3.935 | 0 | 0 | 0 | 3.921 | 0 | 0 | 0 | 3.864 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 523.6 | 532.8 | 549.8 | 549.4 | 537.5 | 547.1 | 537 | 527.8 | 535.9 | 544 | 550.6 | 552.8 | 564.7 | 557.9 | 551.4 | 545.2 | 532.429 | 533.268 | 526.502 | 508.343 | 529.182 | 528.655 | 507.759 | 495.245 | 544.761 | 540.3 | 583.286 | 565.33 | 556.717 | 561.693 | 549.583 | 536.771 | 526.692 | 522.161 | 506.275 | 490.933 | 492.839 | 492.847 | 483.344 | 470.537 | 464.333 | 464.71 | 452.506 | 445.254 | 439.276 | 432.316 | 423.509 | 410.338 | 0 | 0 | 405.182 | 392.937 | 384.972 | 377.249 | 363.163 | 353.019 | 347.053 | 339.691 | 329.383 | 320.589 | 336.045 | 332.702 | 324.952 | 317.521 | 308.945 | 292.983 | 271.911 | 254.393 | 243.009 | 231.435 | 212.93 | 197.661 | 191.361 | 181.335 | 168.97 | 158.073 | 157.051 | 146.992 | 136.771 | 129.979 | 129.711 | 0 | 116.378 | 110.926 | 135.017 | 0 | 0 | 139.846 | 0 | 0 | 0 | 144.521 | 0 | 0 | 0 | 142.529 | 140.953 | 137.546 | 0 | 116.2 | 112.1 | 104.2 | 93.1 | 84.5 | 78.8 | 73 | 65.7 | 60.1 | 69 | 58 | 49.8 | 46.3 | 48 | 47 | 44.7 | 41.9 | 45.2 | 42.4 | 39.9 | 37.4 | 22 | 22 | 16.8 | 13.9 | 11.8 | 9.7 | 6.2 | 4.6 | 3.3 | 1.3 | -1.4 | -1.4 | -2.4 | -2.9 | -4.6 | -5.5 | 1.5 | 5.3 | 11.5 | 10.8 | 16.7 | 19 | 16.7 | 14.8 | 8.8 | 5.2 | 4 |
Accumulated Other Comprehensive Income/Loss
| -37.9 | -44.4 | -43.3 | -38.1 | -44.2 | -39.6 | -40.1 | -40.1 | -46 | -36.8 | -28.3 | -32.4 | -34.6 | -30.2 | -34.2 | -33.5 | -40 | -40.465 | -41 | -31.803 | -37 | -33.751 | -33.641 | -33.883 | -32.023 | -30.487 | -22.466 | -24.243 | -26.656 | -28.002 | -29.532 | -31.562 | -24.566 | -24.69 | -22.169 | -23.564 | -22.821 | -16.656 | -18.768 | -12.915 | -7.825 | -2.719 | -4.595 | -4.894 | -4.858 | -4.864 | -1.285 | 0.502 | 1 | -192.872 | 2.486 | 0.841 | 2.359 | 7.322 | 6.23 | 8.046 | 6.303 | 3.468 | 5.256 | 4.551 | 3.48 | 1.199 | -3.518 | -2.799 | 4.662 | 1.119 | 1.477 | 3.481 | 3.773 | 2.074 | 0.389 | 0.405 | -0.426 | 0.357 | 1.038 | 0.71 | 79.107 | 62.388 | 61.977 | 1.323 | 59.435 | 186.614 | 57.05 | -0.345 | 56.594 | -80.791 | 192.761 | -2.897 | 204.001 | 206.63 | 202.559 | -2.776 | -55.544 | 204.569 | 198.53 | -0.21 | 51.857 | 51.556 | -46.655 | 0.3 | -42.8 | -40.7 | -38.6 | -37.1 | -35.8 | -34.4 | -32.8 | -31.7 | -31 | -29.6 | -27.1 | -27.1 | -26.2 | -25.1 | -24.2 | -23 | -23.3 | -22.6 | -22.5 | -3.7 | -22.4 | -21.6 | -20.9 | -20.1 | -17.7 | -17.7 | -17.7 | -17.7 | -15.5 | -15.5 | -15.5 | -15.5 | -12.9 | -12.9 | -12.9 | -12.9 | -12.7 | -12.7 | -12.7 | -12.7 | -9.2 | -9.2 | -9.2 | -9.2 | -7 | -5.2 | -4.2 |
Other Total Stockholders Equity
| 141.1 | 140.3 | 139.3 | 137.6 | 137 | 135.5 | 134.2 | 134.7 | 133.7 | 132.1 | 130.5 | 113.6 | 128 | 126.5 | 124.9 | 126.3 | 125.951 | 124.216 | 122.482 | 120.606 | 120.893 | 120.569 | 119.996 | 118.715 | 128.234 | 141.708 | 141.564 | 139.971 | 139.349 | 138.87 | 138.362 | 138.012 | 137.149 | 136.149 | 135.716 | 136.105 | 135.777 | 135.632 | 135.058 | 132.958 | 132.722 | 132.226 | 131.956 | 131.944 | 131.18 | 130.716 | 130.616 | 130.954 | 559.58 | 745.625 | 130.226 | 130.257 | 129.128 | 128.777 | 127.508 | 126.614 | 124.878 | 124.014 | 123.152 | 122.253 | 121.392 | 120.908 | 120.089 | 120.002 | 117.909 | 117.367 | 116.09 | 114.256 | 113.963 | 107.648 | 99.089 | 93.76 | 92.134 | 91.579 | 85.676 | 79.723 | 0 | 0 | 0 | 55.956 | 0 | 0 | 0 | 52.989 | 0 | 272.696 | 0 | 52.547 | 0 | 0 | 0 | 51.681 | 259.384 | 0 | 0 | 48.441 | 0 | 0 | 222.696 | 47 | 92.6 | 89.9 | 87.5 | 85.3 | 82.1 | 80.4 | 78.3 | 77.2 | 64.6 | 71.4 | 80.3 | 80.2 | 79.5 | 78.3 | 77.5 | 77 | 79.4 | 78.9 | 76.5 | 56.7 | 75.8 | 71.8 | 71.1 | 70.3 | 67.8 | 67.8 | 41 | 40.7 | 38.2 | 38.2 | 38.2 | 38.2 | 35.6 | 35.6 | 35.6 | 35.6 | 35.4 | 35.4 | 35.4 | 35.3 | 31.8 | 31.9 | 31.8 | 31.8 | 29.6 | 27.7 | 5 |
Total Shareholders Equity
| 631.4 | 633.3 | 650.3 | 653.4 | 634.8 | 647.5 | 635.6 | 626.9 | 628.1 | 643.9 | 657.4 | 654.8 | 663.1 | 659.3 | 646.6 | 643 | 623.3 | 621.8 | 612.5 | 601.656 | 617.584 | 620.608 | 599.266 | 585.29 | 646.274 | 656.981 | 708.076 | 686.765 | 675.202 | 678.309 | 664.35 | 648.841 | 644.931 | 639.574 | 626.262 | 613.058 | 612.394 | 619.19 | 607.724 | 599.352 | 598.349 | 603.919 | 589.254 | 580.511 | 573.585 | 566.022 | 560.682 | 547.998 | 560.58 | 552.753 | 543.099 | 528.577 | 521.575 | 518.495 | 502.025 | 492.208 | 483.238 | 472.099 | 462.705 | 451.903 | 465.76 | 460.259 | 446.025 | 439.226 | 435.99 | 415.943 | 393.949 | 376.589 | 365.203 | 345.58 | 316.781 | 296.166 | 287.398 | 277.592 | 259.962 | 242.742 | 236.158 | 209.38 | 198.748 | 191.256 | 189.146 | 186.614 | 173.428 | 167.517 | 191.611 | 191.905 | 192.761 | 193.432 | 204.001 | 206.63 | 202.559 | 197.347 | 203.84 | 204.569 | 198.53 | 194.623 | 192.81 | 189.102 | 176.041 | 167.3 | 161.9 | 153.4 | 142 | 132.7 | 125.1 | 119 | 111.2 | 105.6 | 102.6 | 99.8 | 103 | 99.4 | 101.3 | 100.2 | 98 | 95.9 | 101.3 | 98.7 | 93.9 | 90.4 | 75.4 | 72.2 | 67 | 64.1 | 61.9 | 59.8 | 29.5 | 27.6 | 26 | 24 | 21.3 | 21.3 | 20.3 | 19.8 | 18.1 | 17.2 | 24.2 | 28 | 34.2 | 33.4 | 39.3 | 41.7 | 39.3 | 37.4 | 31.4 | 27.7 | 4.8 |
Total Equity
| 631.4 | 633.3 | 650.5 | 653.7 | 635.1 | 647.7 | 635.7 | 626.9 | 628.5 | 644.5 | 658 | 655.3 | 663.5 | 659.8 | 647 | 643.5 | 623.682 | 622.085 | 612.774 | 602.194 | 618.108 | 621.237 | 599.913 | 586 | 647.016 | 657.822 | 709.151 | 687.858 | 676.38 | 679.443 | 665.675 | 649.852 | 645.978 | 640.92 | 628.094 | 614.844 | 614.396 | 621.96 | 611.218 | 603.538 | 602.882 | 609.037 | 594.06 | 584.146 | 577.001 | 569.306 | 563.954 | 549.642 | 562.213 | 554.357 | 543.748 | 529.183 | 522.154 | 519.105 | 502.618 | 492.806 | 483.718 | 472.505 | 463.106 | 452.26 | 466.093 | 461.204 | 446.771 | 440.034 | 436.826 | 416.768 | 394.752 | 377.473 | 366.036 | 346.358 | 317.485 | 296.865 | 288.033 | 278.151 | 260.568 | 243.334 | 236.732 | 209.899 | 199.278 | 191.831 | 189.589 | 187.312 | 173.951 | 168.007 | 192.086 | 192.356 | 193.282 | 193.892 | 204.373 | 206.989 | 202.908 | 197.696 | 204.276 | 205.023 | 199.002 | 195.071 | 192.81 | 189.102 | 176.041 | 167.3 | 161.9 | 153.4 | 142 | 132.7 | 125.1 | 119 | 111.2 | 105.6 | 102.6 | 99.8 | 103 | 99.4 | 101.3 | 100.2 | 98 | 95.9 | 101.3 | 98.7 | 93.9 | 90.4 | 75.4 | 72.2 | 67 | 64.1 | 61.9 | 59.8 | 29.5 | 27.6 | 26 | 24 | 21.3 | 21.3 | 20.3 | 19.8 | 18.1 | 17.2 | 24.2 | 28 | 34.2 | 33.4 | 39.3 | 41.7 | 39.3 | 37.4 | 31.4 | 27.7 | 4.8 |
Total Liabilities & Shareholders Equity
| 1,067.1 | 1,107 | 1,123 | 1,059.3 | 1,074.4 | 1,010.4 | 1,008.4 | 1,014.4 | 944.6 | 949.9 | 943.4 | 911.3 | 910.7 | 902.3 | 868.3 | 848.2 | 819.7 | 793.8 | 804.9 | 799.764 | 815.669 | 848.555 | 872.305 | 855.457 | 903.464 | 923.836 | 918.365 | 889.579 | 877.012 | 878.985 | 874.488 | 843.601 | 861.839 | 846.628 | 835.78 | 780.553 | 787.287 | 803.791 | 814.073 | 805.465 | 788.581 | 802.98 | 774.704 | 749.291 | 750.063 | 738.132 | 753.596 | 724.565 | 747.413 | 740.846 | 725.73 | 716.883 | 689.028 | 691.207 | 676.82 | 649.639 | 630.333 | 611.196 | 603.208 | 590.901 | 606.414 | 605.243 | 605.39 | 612.812 | 605.477 | 597.399 | 575.786 | 542.57 | 527.496 | 487.839 | 465.161 | 421.863 | 400.848 | 394.469 | 384.363 | 346.583 | 345.562 | 344.007 | 348.857 | 324.818 | 306.348 | 318.934 | 342.454 | 320.956 | 355.639 | 363.53 | 418.451 | 416.503 | 402.421 | 413.815 | 436.325 | 400.691 | 424.269 | 415.908 | 422.025 | 402.306 | 379.049 | 399.68 | 380.176 | 355.4 | 312.4 | 296.6 | 282 | 249.2 | 237.3 | 233.6 | 218.3 | 192.2 | 182.4 | 189.8 | 184.8 | 167.9 | 166 | 160.3 | 157 | 154.4 | 164.9 | 172 | 174.6 | 156 | 134.9 | 129.2 | 126.4 | 103 | 98.2 | 118.2 | 99.5 | 87.9 | 88.3 | 95.9 | 93.5 | 91 | 88.7 | 92.7 | 114.3 | 112.4 | 110.9 | 114.3 | 125 | 128.2 | 125.6 | 129.8 | 138.4 | 121.2 | 98 | 103.6 | 32.8 |