AptarGroup, Inc.
NYSE:ATR
157.7 (USD) • At close February 4, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 325.524 | 221.492 | 199.834 | 223.643 | 151.573 | 120.983 | 126.81 | 141.732 | 124.812 | 240.474 | 355.629 | 122.925 | 114.557 | 291.495 | 254.852 | 300.137 | 226.546 | 247.656 | 410.84 | 241.97 | 270.577 | 302.95 | 217.377 | 261.823 | 291.382 | 718.091 | 741.062 | 714.393 | 1,018.666 | 336.915 | 284.727 | 466.287 | 432.737 | 361.664 | 385.972 | 489.901 | 434.059 | 391.81 | 385.693 | 399.762 | 347.394 | 341.288 | 317.177 | 309.861 | 247.851 | 189.99 | 225.104 | 229.755 | 174.287 | 300.873 | 329.805 | 377.616 | 371.429 | 341.324 | 397.137 | 376.427 | 328.225 | 247.268 | 337.807 | 332.964 | 294.851 | 249.076 | 203.882 | 192.072 | 301.18 | 296.629 | 335.216 | 313.739 | 270.073 | 195.223 | 181.247 | 170.576 | 168.244 | 121.897 | 120.21 | 117.635 | 164.596 | 123.526 | 144.861 | 170.368 | 153.01 | 187.068 | 181.59 | 164.982 | 148.875 | 121.19 | 105.116 | 90.205 | 76.094 | 62.864 | 52.348 | 48.013 | 44.806 | 40.443 | 55.689 | 55.559 | 45.661 | 36.89 | 34.162 | 32.4 | 32 | 32.6 | 30 | 25.2 | 34.9 | 26.3 | 22 | 17.7 | 29.8 | 25.7 | 19.3 | 16.4 | 18.3 | 21.7 | 17.4 | 17.3 | 13.5 | 13.4 | 14.5 | 20.1 | 12.2 | 14.8 | 16.7 | 16.4 | 11.3 | 19.3 | 11 | 10.8 |
Short Term Investments
| 2.387 | 2.399 | 1.223 | 0 | 0 | 0.021 | 0 | 89.424 | 73.321 | 186.636 | 0.717 | 0.74 | 0.319 | 0 | 0 | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 3.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.816 | 67.053 | 66.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 327.911 | 223.891 | 201.057 | 223.643 | 151.573 | 121.004 | 126.81 | 141.732 | 124.812 | 240.474 | 356.346 | 123.665 | 114.876 | 291.495 | 254.852 | 300.38 | 226.546 | 247.656 | 410.84 | 241.97 | 270.577 | 302.95 | 217.377 | 261.823 | 291.382 | 718.091 | 741.062 | 714.393 | 1,018.666 | 336.915 | 284.727 | 466.287 | 432.737 | 361.664 | 385.972 | 519.717 | 501.112 | 458.707 | 385.693 | 399.762 | 347.394 | 341.288 | 317.177 | 309.861 | 247.851 | 189.99 | 225.104 | 229.755 | 174.287 | 300.873 | 329.805 | 377.616 | 371.429 | 341.324 | 397.137 | 376.427 | 328.225 | 247.268 | 337.807 | 332.964 | 294.851 | 249.076 | 203.882 | 192.072 | 301.18 | 296.629 | 335.216 | 313.739 | 270.073 | 195.223 | 181.247 | 170.576 | 168.244 | 121.897 | 120.21 | 117.635 | 164.596 | 123.526 | 144.861 | 170.368 | 153.01 | 187.068 | 181.59 | 164.982 | 148.875 | 121.19 | 105.116 | 90.205 | 76.094 | 62.864 | 52.348 | 48.013 | 44.806 | 40.443 | 55.689 | 55.559 | 45.661 | 36.89 | 34.162 | 32.4 | 32 | 32.6 | 30 | 25.2 | 34.9 | 26.3 | 22 | 17.7 | 29.8 | 25.7 | 19.3 | 16.4 | 18.3 | 21.7 | 17.4 | 17.3 | 13.5 | 13.4 | 14.5 | 20.1 | 12.2 | 14.8 | 16.7 | 16.4 | 11.3 | 19.3 | 11 | 10.8 |
Net Receivables
| 713.989 | 751.547 | 740.577 | 677.822 | 717.484 | 718.619 | 715.508 | 693.723 | 690.818 | 703 | 694.373 | 671.35 | 662.112 | 635.847 | 621.093 | 566.623 | 593.418 | 575.655 | 602.027 | 558.428 | 552.289 | 599.597 | 599.561 | 569.63 | 580.45 | 583.496 | 586.592 | 510.426 | 510.144 | 499.697 | 474.957 | 433.127 | 463.472 | 488.591 | 483.85 | 391.571 | 422.895 | 435.448 | 421.56 | 406.976 | 468.182 | 509.324 | 505.505 | 438.221 | 439.016 | 455.935 | 441.284 | 396.788 | 422.514 | 421.735 | 440.82 | 389.02 | 400.451 | 455.088 | 430.108 | 357.11 | 368.086 | 354.187 | 352.394 | 319.787 | 325.392 | 315.614 | 308.222 | 343.937 | 383.234 | 435.056 | 419.546 | 360.736 | 380.187 | 380.144 | 362.338 | 320.969 | 310.36 | 318.29 | 289.319 | 260.175 | 258.916 | 277.971 | 274.619 | 266.894 | 256.352 | 246.326 | 248.09 | 231.976 | 229.695 | 240.857 | 222.421 | 197.881 | 207.262 | 208.48 | 192.005 | 185.131 | 207.125 | 212.4 | 206.105 | 210.794 | 209.074 | 211.901 | 198.591 | 188.5 | 192.3 | 181.4 | 181.4 | 173.3 | 172.7 | 167.2 | 158 | 145 | 144.6 | 139 | 137.1 | 130.9 | 134.3 | 125.4 | 124.2 | 119 | 117.1 | 118.9 | 109.7 | 90.9 | 98.2 | 95.5 | 94.5 | 76.5 | 85.4 | 89.1 | 74.8 | 74.5 |
Inventory
| 488.54 | 484.608 | 496.84 | 513.053 | 490.872 | 516.338 | 512.687 | 486.806 | 462.752 | 470.6 | 459.613 | 441.464 | 437.343 | 429.44 | 394.179 | 379.379 | 375.177 | 381.939 | 371.859 | 375.795 | 383.491 | 399.319 | 390.403 | 381.11 | 394.264 | 343.17 | 347.791 | 337.216 | 323.404 | 320.082 | 309.592 | 296.914 | 322.028 | 325.724 | 315.199 | 294.912 | 310.844 | 315.178 | 284.579 | 311.072 | 340.952 | 371.747 | 358.709 | 353.159 | 349.69 | 337.625 | 326.248 | 321.885 | 310.496 | 299.321 | 300.808 | 285.155 | 297.43 | 325.745 | 301.865 | 272.255 | 269.953 | 237.343 | 235.99 | 230.807 | 229.871 | 232.554 | 221.254 | 244.775 | 260.845 | 298.861 | 293.587 | 272.556 | 263.426 | 258.464 | 243.502 | 226.455 | 215.27 | 208.576 | 193.245 | 184.241 | 183.002 | 186.516 | 191.863 | 189.349 | 179.547 | 176.496 | 170.201 | 165.207 | 154.664 | 151.257 | 138.238 | 127.828 | 123.236 | 121.301 | 113.24 | 120.531 | 129.079 | 124.647 | 122.706 | 121.522 | 116.372 | 122.383 | 118.83 | 109.2 | 111.3 | 104.9 | 108.1 | 101.1 | 102.6 | 86.8 | 80.5 | 79.3 | 78.6 | 76.1 | 75.6 | 75.9 | 72.2 | 73.2 | 74.4 | 73.3 | 74.2 | 72.2 | 69.3 | 57.1 | 55.4 | 53.6 | 48.2 | 49.2 | 55.3 | 54.4 | 41.3 | 39.2 |
Other Current Assets
| 135.164 | 133.604 | 121.535 | 134.761 | 142.829 | 160.058 | 126.504 | 108.03 | 121.352 | 144.567 | 131.754 | 121.729 | 129.728 | 135.672 | 136.854 | 122.613 | 132.055 | 138.321 | 129.926 | 115.048 | 236.742 | 116.675 | 122.104 | 118.245 | 118.613 | 209.996 | 117.678 | 109.791 | 89.181 | 175.55 | 87.458 | 147.684 | 83.974 | 89.264 | 86.074 | 88.794 | 97.651 | 102.258 | 103.494 | 96.128 | 102.644 | 104.576 | 97.651 | 97.17 | 109.091 | 101.07 | 98.762 | 90.505 | 91.309 | 88.198 | 105.69 | 92.159 | 87.17 | 82.853 | 72.521 | 58.191 | 74.68 | 65.211 | 67.405 | 59.933 | 66.119 | 67.214 | 73.356 | 78.965 | 65.026 | 64.907 | 66.636 | 56.414 | 64.28 | 60.5 | 56.63 | 44.82 | 52.228 | 51.871 | 49.671 | 43.24 | 27.005 | 31.469 | 34.029 | 34.618 | 30.863 | 35.247 | 31.443 | 40.289 | 34.315 | 36.679 | 32.739 | 31.282 | 28.504 | 30.019 | 24.197 | 21.24 | 22.07 | 20.74 | 20.482 | 19.674 | 23.363 | 26.933 | 29.158 | 21.1 | 28.3 | 25.2 | 26.4 | 17 | 22.4 | 18.4 | 18.3 | 14.2 | 16.7 | 16.1 | 14.7 | 14 | 17.2 | 17.5 | 16.1 | 14.3 | 19.1 | 20.2 | 18.1 | 16.3 | 21 | 17.8 | 19.4 | 15.5 | 23.7 | 22.8 | 10.9 | 9.1 |
Total Current Assets
| 1,665.604 | 1,593.65 | 1,560.009 | 1,549.279 | 1,502.758 | 1,516.019 | 1,481.509 | 1,430.291 | 1,399.734 | 1,558.641 | 1,642.086 | 1,358.208 | 1,344.059 | 1,492.454 | 1,406.978 | 1,368.995 | 1,327.196 | 1,343.571 | 1,514.652 | 1,291.241 | 1,324.728 | 1,418.541 | 1,329.445 | 1,330.808 | 1,406.375 | 1,749.755 | 1,793.123 | 1,671.827 | 1,941.395 | 1,244.469 | 1,156.734 | 1,270.17 | 1,302.211 | 1,265.243 | 1,271.095 | 1,280.462 | 1,332.502 | 1,311.591 | 1,195.326 | 1,213.938 | 1,259.172 | 1,326.935 | 1,279.042 | 1,198.411 | 1,145.648 | 1,084.62 | 1,091.398 | 1,040.073 | 998.606 | 1,110.127 | 1,177.123 | 1,143.95 | 1,156.48 | 1,205.01 | 1,201.631 | 1,063.983 | 1,040.944 | 904.009 | 993.596 | 943.491 | 916.273 | 864.458 | 806.714 | 859.749 | 1,010.285 | 1,095.453 | 1,114.985 | 1,003.445 | 977.966 | 894.331 | 843.717 | 762.82 | 746.102 | 700.634 | 652.445 | 605.291 | 633.519 | 619.482 | 645.372 | 661.229 | 619.772 | 645.137 | 631.324 | 602.454 | 567.549 | 549.983 | 498.514 | 447.196 | 435.096 | 422.664 | 381.79 | 374.915 | 403.08 | 398.23 | 404.982 | 407.549 | 394.47 | 398.107 | 380.741 | 351.2 | 363.9 | 344.1 | 345.9 | 316.6 | 332.6 | 298.7 | 278.8 | 256.2 | 269.7 | 256.9 | 246.7 | 237.2 | 242 | 237.8 | 232.1 | 223.9 | 223.9 | 224.7 | 211.6 | 184.4 | 186.8 | 181.7 | 178.8 | 157.6 | 175.7 | 185.6 | 138 | 133.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,580.625 | 1,525.105 | 1,523.607 | 1,537.137 | 1,388.648 | 1,395.811 | 1,377.846 | 1,343.664 | 1,225.8 | 1,256.992 | 1,276.618 | 1,275.877 | 1,248.964 | 1,224.455 | 1,247.151 | 1,198.748 | 1,139.899 | 1,097.92 | 1,071.419 | 1,087.678 | 1,042.739 | 1,051.535 | 1,007.13 | 991.613 | 981.107 | 867.536 | 884.551 | 867.906 | 858.439 | 831.708 | 798.63 | 784.321 | 818.03 | 816.438 | 832.556 | 765.383 | 773.203 | 776.636 | 756.488 | 811.655 | 831.014 | 874.139 | 870.051 | 864.662 | 857.833 | 836.708 | 834.978 | 848.233 | 827.741 | 773.962 | 787.639 | 754.715 | 748.157 | 786.717 | 750.111 | 724.984 | 733.643 | 683.224 | 732.42 | 764.068 | 770.547 | 735.338 | 696.865 | 720.882 | 703.19 | 729.782 | 709.28 | 656.508 | 628.745 | 602.639 | 594.284 | 591.077 | 576.256 | 574.181 | 555.131 | 536.82 | 498.755 | 498.91 | 523.301 | 534.762 | 481.106 | 473.717 | 468.175 | 483.431 | 463.16 | 456.822 | 443.76 | 434.817 | 412.196 | 413.52 | 378.192 | 381.102 | 376.269 | 357.046 | 364.519 | 377.433 | 349.505 | 359.086 | 354.534 | 358.6 | 361 | 343 | 344.4 | 325.2 | 312.7 | 268.7 | 259.5 | 251.7 | 249.9 | 244.9 | 243.8 | 255.3 | 248.6 | 243 | 243.1 | 246 | 233.5 | 234.1 | 231.5 | 216.3 | 214.4 | 207.8 | 201 | 195.6 | 197.9 | 194.1 | 137.8 | 134.1 |
Goodwill
| 968.293 | 950.075 | 953.255 | 963.418 | 943.037 | 956.908 | 955.602 | 945.632 | 910.041 | 936.107 | 961.757 | 974.157 | 986.779 | 887.741 | 883.543 | 898.521 | 878.015 | 861.928 | 756.081 | 763.461 | 722.07 | 737.422 | 703.709 | 712.095 | 699.33 | 440.227 | 451.243 | 443.887 | 439.147 | 429.579 | 411.272 | 407.522 | 424.78 | 421.745 | 432.597 | 310.24 | 316.382 | 316.48 | 309.396 | 329.741 | 339.275 | 358.302 | 359.681 | 358.865 | 355.316 | 346.73 | 344.712 | 351.552 | 344.639 | 230.784 | 237.915 | 233.689 | 227.702 | 237.777 | 232.764 | 227.029 | 227.44 | 215.58 | 224.683 | 230.578 | 232.987 | 227.276 | 221.141 | 227.041 | 225.618 | 239.283 | 236.023 | 222.668 | 219.903 | 214.059 | 213.558 | 207.882 | 206.346 | 202.09 | 196.419 | 184.763 | 0 | 0 | 0 | 140.239 | 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 |
Intangible Assets
| 271.215 | 258.33 | 269.425 | 283.211 | 287.231 | 299.49 | 310.808 | 315.744 | 317.144 | 329.285 | 348.165 | 362.343 | 372.814 | 322.015 | 331.032 | 344.309 | 347.695 | 352.74 | 284.121 | 291.084 | 259.712 | 261.35 | 246.899 | 254.904 | 283.11 | 88.76 | 94.745 | 95.46 | 96.76 | 95.454 | 92.991 | 94.489 | 101.959 | 103.543 | 104.188 | 33.21 | 35.128 | 36.09 | 35.21 | 40.045 | 42.551 | 47.339 | 48.964 | 49.951 | 49.757 | 49.244 | 49.843 | 51.96 | 51.928 | 4.706 | 5.275 | 4.374 | 3.387 | 3.851 | 4.781 | 5.242 | 14.932 | 15.687 | 15.046 | 17.158 | 10.121 | 22.318 | 22.521 | 23.438 | 14.921 | 17.192 | 17.984 | 17.814 | 18.408 | 18.43 | 18.942 | 19.82 | 18.438 | 18.264 | 17.437 | 16.927 | 156.938 | 157.57 | 162.832 | 154.711 | 150.666 | 149.737 | 150.277 | 151.352 | 148.443 | 148.035 | 145.312 | 143.974 | 126.706 | 141.639 | 135.319 | 122.569 | 124.368 | 123.019 | 124.454 | 127.754 | 124.315 | 128.022 | 123.735 | 127.2 | 128.6 | 124.1 | 125.7 | 49.7 | 47.1 | 41 | 39.7 | 40.5 | 41.7 | 42.3 | 43.6 | 47.3 | 46.9 | 47.1 | 47.7 | 48.4 | 41.1 | 41.8 | 41.6 | 39.9 | 44.4 | 42.6 | 41.8 | 39.9 | 48.5 | 44.9 | 17.6 | 19 |
Goodwill and Intangible Assets
| 1,239.508 | 1,208.405 | 1,222.68 | 1,246.629 | 943.037 | 956.908 | 955.602 | 945.632 | 910.041 | 936.107 | 961.757 | 974.157 | 986.779 | 887.741 | 1,214.575 | 898.521 | 878.015 | 861.928 | 756.081 | 763.461 | 722.07 | 737.422 | 703.709 | 712.095 | 699.33 | 440.227 | 451.243 | 443.887 | 439.147 | 429.579 | 411.272 | 407.522 | 424.78 | 421.745 | 432.597 | 310.24 | 316.382 | 316.48 | 309.396 | 329.741 | 339.275 | 358.302 | 359.681 | 358.865 | 355.316 | 346.73 | 344.712 | 351.552 | 344.639 | 230.784 | 237.915 | 238.063 | 227.702 | 237.777 | 232.764 | 232.271 | 227.44 | 215.58 | 224.683 | 247.736 | 232.987 | 227.276 | 243.662 | 250.479 | 240.539 | 256.475 | 254.007 | 240.482 | 238.311 | 232.489 | 232.5 | 227.702 | 224.784 | 220.354 | 213.856 | 201.69 | 156.938 | 157.57 | 162.832 | 154.711 | 150.666 | 149.737 | 150.277 | 151.352 | 148.443 | 148.035 | 145.312 | 143.974 | 126.706 | 141.639 | 135.319 | 122.569 | 124.368 | 123.019 | 124.454 | 127.754 | 124.315 | 128.022 | 123.735 | 127.2 | 128.6 | 124.1 | 125.7 | 49.7 | 47.1 | 41 | 39.7 | 40.5 | 41.7 | 42.3 | 43.6 | 47.3 | 46.9 | 47.1 | 47.7 | 48.4 | 41.1 | 41.8 | 41.6 | 39.9 | 44.4 | 42.6 | 41.8 | 39.9 | 48.5 | 44.9 | 17.6 | 19 |
Long Term Investments
| 51.052 | 48.527 | 48.911 | 49.203 | -17.448 | 53.878 | 52.581 | 52.308 | 51.491 | 53.838 | 57.137 | 59.485 | 62.343 | 65.2 | 66.102 | 50.087 | 46.995 | 44.193 | 39.167 | 8.396 | 8.264 | 8.841 | 8.923 | 25.448 | 19.143 | 19.241 | 9.554 | 9.444 | 9.485 | 9.425 | 9.262 | 4.241 | 4.365 | 4.374 | 4.595 | 4.59 | 4.703 | 4.965 | 5.146 | 5.76 | 6.053 | 6.58 | 6.73 | 8.243 | 3.177 | 3.361 | 3.347 | 3.693 | 3.526 | 3.706 | 4.077 | 3.812 | 0.978 | 0.925 | 0.904 | 0.853 | 0.855 | 0.767 | 0.847 | 0.898 | 0.75 | 0.765 | 0.673 | 0.712 | -25.534 | -28.963 | -29.831 | -28,613 | -30.999 | -32.245 | -34.46 | 0 | -42.029 | -42.635 | -44.333 | -45,056 | -39.115 | -39.616 | 0.607 | -45,169 | -42.633 | -43.032 | -42.279 | -39,757 | -38.972 | -38.499 | -37.049 | -37,855 | -29.178 | -29.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 14.752 | 17.007 | 0 | 17.448 | 19.242 | 19.9 | 20.563 | 19.545 | 22.096 | 24.548 | 27.547 | 41.662 | 26.183 | 32.79 | 37.242 | 40.12 | 39.414 | 39.795 | 41.388 | 36.072 | 32.433 | 29.938 | 38.442 | 48.857 | 19.586 | 20.578 | 20.995 | 18.438 | 16.828 | 16.269 | 16.803 | 23.473 | 26.257 | 26.651 | 20.486 | 22.739 | 21.297 | 21.655 | 25.521 | 29.501 | 39.411 | 40.78 | 42,072 | 30.393 | 29.097 | 29.897 | 33,451 | 49.458 | 26.173 | 28.404 | 27,390 | 19.665 | 21.522 | 21.819 | 22,134 | 17.535 | 15.989 | 18.681 | 20,992 | 21.732 | 20.264 | 22.732 | 24,561 | 25.534 | 28.963 | 29.831 | 28,613 | 30.999 | 32.245 | 34.46 | 0 | 42.029 | 42.635 | 44.333 | 45,056 | 39.115 | 39.616 | -0.607 | 45,169 | 42.633 | 43.032 | 42.279 | 39,757 | 38.972 | 38.499 | 37.049 | 37,855 | 29.178 | 29.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 88.426 | 62.818 | 64.872 | 69.642 | 463.781 | 405.854 | 415.36 | 411 | 419.861 | 430.436 | 445.306 | 446.09 | 447.678 | 414.069 | 25.043 | 436.46 | 429.524 | 426.99 | 355.438 | 369.955 | 331.266 | 339.944 | 336.489 | 279.329 | 273.85 | 125.91 | 124.645 | 125.518 | 141.95 | 131.855 | 131.472 | 123.728 | 112.023 | 112.865 | 111.539 | 43.033 | 42.223 | 46.837 | 47.015 | 49.25 | 34.224 | 23.877 | 24.149 | -42,004.419 | 36.005 | 38.865 | 48.238 | -33,370.139 | 33.352 | 2.486 | 2.899 | -27,371.245 | -6.621 | -6.269 | -6.181 | -22,123.373 | -2.603 | -0.302 | -3.635 | -20,992 | -1.04 | 2.054 | -22.732 | -24,561 | 12.178 | 12.576 | 12.598 | 11.515 | 9.669 | 7.858 | 11.013 | 10.413 | 9.541 | 11.759 | 11.632 | 13.518 | 29.886 | 31.389 | 32.171 | 23.324 | 27.949 | 28.765 | 30.328 | 27.106 | 23.282 | 23.187 | 22.52 | 21.684 | 44.513 | 25.586 | 23.604 | 36.741 | 37.332 | 34.082 | 37.425 | 39.503 | 26.933 | 26.197 | 25.653 | 26.3 | 29 | 20.5 | 19.7 | 23.2 | 25.4 | 34.1 | 33.8 | 37 | 30.7 | 31.6 | 34.8 | 36.3 | 37.7 | 38.7 | 40.8 | 40.9 | 29.8 | 27.1 | 26.8 | 24.8 | 19.7 | 17.8 | 16 | 14.9 | 14.5 | 10.7 | 15 | 14.8 |
Total Non-Current Assets
| 2,959.611 | 2,859.607 | 2,877.077 | 2,902.611 | 2,795.466 | 2,831.693 | 2,821.289 | 2,773.167 | 2,626.738 | 2,699.469 | 2,765.366 | 2,783.156 | 2,787.426 | 2,617.648 | 2,585.661 | 2,621.058 | 2,534.553 | 2,470.445 | 2,261.9 | 2,270.878 | 2,140.411 | 2,170.175 | 2,086.189 | 2,046.927 | 2,022.287 | 1,472.5 | 1,490.571 | 1,467.75 | 1,467.459 | 1,419.395 | 1,366.905 | 1,336.615 | 1,382.671 | 1,381.679 | 1,407.938 | 1,143.732 | 1,159.25 | 1,166.215 | 1,139.7 | 1,221.927 | 1,240.067 | 1,302.309 | 1,301.391 | 1,299.351 | 1,282.724 | 1,254.761 | 1,261.172 | 1,284.339 | 1,258.716 | 1,037.111 | 1,060.934 | 1,015.345 | 989.881 | 1,040.672 | 999.417 | 968.735 | 976.87 | 915.258 | 972.996 | 1,012.702 | 1,024.976 | 985.697 | 941.2 | 972.073 | 955.907 | 998.833 | 975.885 | 908.505 | 876.725 | 842.986 | 837.797 | 829.192 | 810.581 | 806.294 | 780.619 | 752.028 | 685.579 | 687.869 | 718.304 | 712.797 | 659.721 | 652.219 | 648.78 | 661.889 | 634.885 | 628.044 | 611.592 | 600.475 | 583.415 | 580.745 | 537.115 | 540.412 | 537.969 | 514.147 | 526.398 | 544.69 | 500.753 | 513.305 | 503.922 | 512.1 | 518.6 | 487.6 | 489.8 | 398.1 | 385.2 | 343.8 | 333 | 329.2 | 322.3 | 318.8 | 322.2 | 338.9 | 333.2 | 328.8 | 331.6 | 335.3 | 304.4 | 303 | 299.9 | 281 | 278.5 | 268.2 | 258.8 | 250.4 | 260.9 | 249.7 | 170.4 | 167.9 |
Total Assets
| 4,625.215 | 4,453.257 | 4,437.086 | 4,451.89 | 4,298.224 | 4,347.712 | 4,302.798 | 4,203.458 | 4,026.472 | 4,258.11 | 4,407.452 | 4,141.364 | 4,131.485 | 4,110.102 | 3,992.639 | 3,990.053 | 3,861.749 | 3,814.016 | 3,776.552 | 3,562.119 | 3,465.139 | 3,588.716 | 3,415.634 | 3,377.735 | 3,428.662 | 3,222.255 | 3,283.694 | 3,139.577 | 3,408.854 | 2,663.864 | 2,523.639 | 2,606.785 | 2,684.882 | 2,646.922 | 2,679.033 | 2,424.194 | 2,491.752 | 2,477.806 | 2,335.026 | 2,435.865 | 2,499.239 | 2,629.244 | 2,580.433 | 2,497.762 | 2,428.372 | 2,339.381 | 2,352.57 | 2,324.412 | 2,257.322 | 2,147.238 | 2,238.057 | 2,159.295 | 2,146.361 | 2,245.682 | 2,201.048 | 2,032.718 | 2,017.814 | 1,819.267 | 1,966.592 | 1,956.193 | 1,941.249 | 1,850.155 | 1,747.914 | 1,831.822 | 1,966.192 | 2,094.286 | 2,090.87 | 1,911.95 | 1,854.691 | 1,737.317 | 1,681.514 | 1,592.012 | 1,556.683 | 1,506.928 | 1,433.064 | 1,357.319 | 1,319.098 | 1,307.351 | 1,363.676 | 1,374.026 | 1,279.493 | 1,297.356 | 1,280.104 | 1,264.343 | 1,202.434 | 1,178.027 | 1,110.106 | 1,047.671 | 1,018.511 | 1,003.409 | 918.905 | 915.327 | 941.049 | 912.377 | 931.38 | 952.239 | 895.223 | 911.412 | 884.663 | 863.3 | 882.5 | 831.7 | 835.7 | 714.7 | 717.8 | 642.5 | 611.8 | 585.4 | 592 | 575.7 | 568.9 | 576.1 | 575.2 | 566.6 | 563.7 | 559.2 | 528.3 | 527.7 | 511.5 | 465.4 | 465.3 | 449.9 | 437.6 | 408 | 436.6 | 435.3 | 308.4 | 301.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 685.118 | 681.762 | 679.114 | 328.571 | 655.123 | 650.028 | 701.428 | 320.281 | 641.922 | 656.829 | 624.434 | 285.262 | 621.948 | 605.477 | 583.865 | 243.742 | 622.157 | 609.24 | 594.061 | 192.739 | 520.623 | 530.658 | 525.367 | 164.528 | 518.833 | 503.069 | 470.848 | 153.862 | 446.225 | 415.876 | 401.813 | 115.514 | 361.073 | 376.976 | 386.435 | 115.061 | 364.919 | 375.833 | 335.885 | 116.374 | 382.299 | 409.43 | 410.338 | 150.122 | 401.794 | 402.091 | 385.916 | 136.941 | 359.268 | 0 | 0 | 108.973 | 0 | 0 | 0 | 123.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347.077 | 374.265 | 378.123 | 349.03 | 340.368 | 318.962 | 301.491 | 272.761 | 270.315 | 255.911 | 231.988 | 218.659 | 211.033 | 209.224 | 211.431 | 213.569 | 207.319 | 202.619 | 193.527 | 186.51 | 190.201 | 185.566 | 169.336 | 154.966 | 172.437 | 161.439 | 147.237 | 140.983 | 154.847 | 153.626 | 160.361 | 163.528 | 156.979 | 152.638 | 143.303 | 124.8 | 138.6 | 125.2 | 125.9 | 66.1 | 151.3 | 133.9 | 130.1 | 122.5 | 124.2 | 118.7 | 102.8 | 102.6 | 104.3 | 104.7 | 107.4 | 106.1 | 107.5 | 109.8 | 108.1 | 95.9 | 100.5 | 97.8 | 91.4 | 79.6 | 34.5 | 44.4 | 37.7 | 36.9 |
Short Term Debt
| 253.112 | 405.719 | 435.359 | 458.22 | 490.881 | 276.095 | 231.464 | 126.025 | 164.243 | 70.286 | 143.019 | 289.627 | 201.257 | 70.208 | 65.812 | 117.866 | 161.256 | 217.079 | 285.56 | 110.247 | 127.568 | 139.331 | 81.664 | 163.971 | 217.275 | 71.762 | 70.344 | 66.775 | 246.24 | 7.889 | 9.938 | 174.619 | 142.012 | 118.952 | 133.998 | 57.488 | 72.748 | 23.888 | 22.587 | 252.611 | 246.53 | 215.79 | 174.288 | 140.294 | 77.71 | 35.277 | 88.893 | 75.074 | 18.746 | 130.744 | 152.792 | 183.668 | 145.82 | 106.307 | 124.515 | 145.692 | 160.914 | 292.391 | 366.959 | 128.355 | 301.234 | 296.127 | 304.674 | 64.619 | 400.074 | 370.811 | 391.782 | 216.159 | 353.61 | 325.279 | 313.309 | 127.424 | 306.444 | 264.646 | 265.731 | 102.103 | 229.86 | 225.324 | 222.942 | 63.292 | 194.48 | 215.947 | 221.498 | 96.71 | 224.007 | 232.412 | 238.1 | 7.722 | 241.443 | 247.273 | 12.708 | 13.168 | 25.114 | 26.317 | 32.57 | 39.574 | 57.007 | 40.496 | 45.212 | 35.1 | 31 | 24.2 | 159.7 | 37.2 | 31.8 | 16.7 | 10.1 | 2.9 | 16.5 | 14.1 | 20.7 | 13.7 | 12.8 | 10.6 | 13.4 | 17.1 | 15.6 | 19.2 | 16.9 | 10.4 | 55.5 | 74.3 | 80.1 | 73 | 79.5 | 88.5 | 31.7 | 39.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.904 | 64.435 | 62.88 | 60.507 | 73.282 | 87.117 | 96.839 | 80.113 | 19.545 | 22.096 | 91.711 | 86.953 | 84.199 | 101.299 | 102.721 | 87.052 | -622.157 | -609.24 | -594.061 | 86.82 | -520.623 | -530.658 | -525.367 | 67.775 | -518.833 | -503.069 | -470.848 | 45.196 | -446.225 | -415.876 | -401.813 | 44.068 | -361.073 | -376.976 | -386.435 | 33.253 | -364.919 | -375.833 | -335.885 | 42.641 | -382.299 | -409.43 | -410.338 | 37.084 | -401.794 | -402.091 | -385.916 | 42.148 | -359.268 | 0 | 0 | 17.164 | 0 | 0 | 0 | 15.8 | 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 | 0 | 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
| 23.518 | 80.628 | 81.665 | 404.011 | 85.636 | 103.662 | 108.268 | 390.629 | 90.487 | 94.917 | 94.04 | 320.65 | 85.163 | 106.881 | 106.252 | 331.669 | 3.708 | 3.448 | 11.677 | 293.469 | 0.646 | 0.945 | 16.885 | 360.671 | 5.695 | 6.049 | 25.561 | 261.915 | 12.572 | 55.295 | 1.18 | 208.754 | 1.285 | 4.9 | 2.333 | 191.566 | 0.541 | 1.736 | 4.449 | 193.112 | 3.044 | 1.586 | 1.168 | 215.321 | 0.838 | 1.91 | 2.669 | 201.16 | 2.593 | 331.738 | 347.855 | 200.882 | 344.938 | 372.305 | 356.595 | 138.012 | 337.463 | 149.417 | 84.782 | 288.96 | 72.118 | 72.603 | 29.6 | 310.408 | -224.221 | -125.167 | -147.268 | 0 | -146.545 | -146.479 | -168.676 | 0 | -193.021 | -142.324 | -141.58 | 0 | -140.67 | -141.376 | -143.688 | 0 | -144.325 | -147.374 | -124.761 | 0 | -131.631 | -133.944 | -230.505 | 0 | -240.406 | -241.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 64.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.7 | 31.5 | 30.7 | 27.1 |
Total Current Liabilities
| 1,026.652 | 1,168.109 | 1,196.138 | 1,251.309 | 1,231.64 | 1,029.785 | 1,041.16 | 917.176 | 896.652 | 822.032 | 861.493 | 982.492 | 908.368 | 782.566 | 755.929 | 780.329 | 787.121 | 829.767 | 891.298 | 683.275 | 648.837 | 670.934 | 623.916 | 689.17 | 763.469 | 580.88 | 566.753 | 529.502 | 705.037 | 479.06 | 412.931 | 542.955 | 504.37 | 500.828 | 522.766 | 397.368 | 438.208 | 401.457 | 362.921 | 604.738 | 631.873 | 626.806 | 585.794 | 542.821 | 480.342 | 439.278 | 477.478 | 455.323 | 380.607 | 462.482 | 500.647 | 518.849 | 490.758 | 478.612 | 481.11 | 423.322 | 498.377 | 441.808 | 451.741 | 417.315 | 373.352 | 368.73 | 334.274 | 375.027 | 522.93 | 619.909 | 622.637 | 565.189 | 547.433 | 497.762 | 446.124 | 400.185 | 383.738 | 378.233 | 356.139 | 320.762 | 300.223 | 293.172 | 292.145 | 276.861 | 257.474 | 271.192 | 290.264 | 283.22 | 282.577 | 284.034 | 176.931 | 162.688 | 173.474 | 167.505 | 159.945 | 154.151 | 179.961 | 179.943 | 192.931 | 203.102 | 213.986 | 193.134 | 188.515 | 159.9 | 169.6 | 149.3 | 285.6 | 167.4 | 183.1 | 150.7 | 140.1 | 125.4 | 140.7 | 132.8 | 123.4 | 116.3 | 117.1 | 115.2 | 120.8 | 123.2 | 123.1 | 129 | 125 | 106.3 | 156 | 172.1 | 171.5 | 152.6 | 151.7 | 164.4 | 100.1 | 103.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 881.595 | 724.868 | 723.957 | 726.455 | 719.762 | 992.959 | 999.494 | 1,095.545 | 1,070.173 | 1,318.725 | 1,342.712 | 955.034 | 957.144 | 1,094.697 | 1,133.043 | 1,107.21 | 1,094.834 | 1,134.778 | 1,124.749 | 1,140.729 | 1,130.431 | 1,207.453 | 1,205.654 | 1,133.019 | 1,131.737 | 1,182.894 | 1,199.975 | 1,191.281 | 1,271.53 | 770.648 | 771.291 | 773.476 | 776.766 | 771.695 | 773.182 | 763.631 | 763.731 | 813.007 | 812.232 | 590.681 | 355.583 | 354.622 | 354.758 | 357.199 | 355.185 | 352.636 | 352.749 | 355.378 | 379.11 | 253.454 | 254.696 | 254.91 | 255.801 | 257.036 | 0 | 258.773 | 159.66 | 0 | 0 | 209.616 | 0 | 0 | 0 | 226.888 | 0 | 0 | 0 | 146.711 | 0 | 0 | 0 | 168.877 | 0 | 0 | 0 | 144.541 | 0 | 0 | 0 | 142.581 | 0 | 0 | 0 | 125.196 | 0 | 0 | 0 | 219.182 | 0 | 0 | 237.656 | 239.387 | 238.08 | 248.024 | 252.819 | 252.752 | 228.243 | 239.692 | 240.513 | 235.6 | 235.4 | 226.8 | 95.8 | 80.9 | 87.3 | 80.6 | 78.3 | 70.7 | 71.5 | 71.9 | 73.9 | 76.6 | 83 | 83.6 | 80.9 | 80.7 | 55.7 | 57.2 | 56.9 | 53.8 | 57.2 | 38.5 | 39 | 41.3 | 48.5 | 49 | 30 | 28.6 |
Deferred Revenue Non-Current
| 43.235 | 42.102 | 42.458 | 62.795 | -17.448 | -19.242 | 31.692 | 25.361 | 24.225 | 20.254 | 21.133 | 48.01 | 41.394 | 45.769 | 25.747 | 52.212 | 54.899 | 52.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.135 | 0 | 0 | 0 | -0.739 | 0 | 0 | 0 | -1.107 | 0 | 0 | 0 | -5.321 | 0 | 0 | 0 | -2.385 | 0 | 0 | 0 | -2.518 | 0 | 0 | 0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.896 | 14.752 | 17.007 | 19.016 | 17.448 | 19.242 | 19.9 | 20.563 | 19.545 | 22.096 | 24.548 | 27.547 | 41.662 | 26.183 | 32.79 | 37.242 | 40.12 | 39.414 | 39.795 | 41.388 | 36.072 | 32.433 | 29.938 | 53.917 | 48.857 | 19.586 | 20.578 | 20.995 | 18.438 | 16.828 | 16.269 | 16.803 | 23.473 | 26.257 | 26.651 | 20.486 | 22.739 | 21.297 | 21.655 | 25.521 | 29.501 | 39.411 | 40.78 | 42.072 | 30.393 | 29.097 | 29.897 | 33.451 | 49.458 | 26.173 | 28.404 | 27.39 | 19.665 | 21.522 | 21.819 | 22.134 | 17.535 | 15.989 | 18.681 | 20.992 | 21.732 | 20.264 | 22.732 | 24.561 | 25.534 | 28.963 | 29.831 | 28.613 | 30.999 | 32.245 | 34.46 | 33.741 | 42.029 | 42.635 | 44.333 | 45.056 | 39.115 | 39.616 | 44.803 | 45.169 | 42.633 | 43.032 | 42.279 | 39.757 | 38.972 | 38.499 | 37.049 | 37.855 | 29.178 | 29.144 | 27.672 | 28.026 | 32.322 | 31.282 | 35.334 | 35.873 | 29.295 | 31.952 | 24.856 | 25.5 | 22.5 | 22 | 25.3 | 25 | 24.3 | 23.9 | 23.8 | 21.4 | 19.2 | 19.3 | 22.3 | 22.9 | 21.7 | 22.3 | 23.4 | 22 | 27 | 22.8 | 21.6 | 20.2 | 17.3 | 14.8 | 14.9 | 14.8 | 25.4 | 15.9 | 14.4 | 15.6 |
Other Non-Current Liabilities
| 106.196 | 135.313 | 137.051 | 133.812 | 115.685 | 117.3 | 114.487 | 101.97 | 151.977 | 146.793 | 180.248 | 191.691 | 228.318 | 219.993 | 170.082 | 214.487 | 179.719 | 164.071 | 133.087 | 124.475 | 95.82 | 96.474 | 88.412 | 78.758 | 92.541 | 91.383 | 91.612 | 85.751 | 92.025 | 88.152 | 98.8 | 99.309 | 93.927 | 115.807 | 88.78 | 93.003 | 129.909 | 135.652 | 133.075 | 108.802 | 100.905 | 121.004 | 120.995 | 75.362 | 132.002 | 136.805 | 134.573 | 99.762 | 69.861 | 57.219 | 70.003 | 67.574 | 43.631 | 43.07 | 311.255 | 48.715 | 51.433 | 206.829 | 262.214 | 54.634 | 285.417 | 277.276 | 294.311 | 73.548 | 276.638 | 182.567 | 202.975 | 51.866 | 200.699 | 198.75 | 217.62 | 42.246 | 230.842 | 181.057 | 176.96 | 32.872 | 171.869 | 170.195 | 171.709 | 28.986 | 170.627 | 172.904 | 149.949 | 26.662 | 161.218 | 164.897 | 259.452 | 28.248 | 261.498 | 262.69 | 19.281 | 19.46 | 14.951 | 13.989 | 13.986 | 14.922 | 14.871 | 17.21 | 17.144 | 17.9 | 19.3 | 18.7 | 19.6 | 21.7 | 20.6 | 20.4 | 21.2 | 21.2 | 18.3 | 19.1 | 19.5 | 20.2 | 19.5 | 19.5 | 19.7 | 20 | 16.3 | 16 | 15.1 | 14.1 | 10.1 | 8.9 | 9 | 8.3 | 14.9 | 14.2 | 5.5 | 5.4 |
Total Non-Current Liabilities
| 1,044.922 | 874.933 | 878.015 | 879.283 | 852.895 | 1,129.501 | 1,133.881 | 1,218.078 | 1,241.695 | 1,487.614 | 1,547.508 | 1,174.272 | 1,227.124 | 1,340.873 | 1,335.915 | 1,358.939 | 1,314.673 | 1,338.263 | 1,297.631 | 1,306.592 | 1,262.323 | 1,336.36 | 1,324.004 | 1,265.694 | 1,273.135 | 1,293.863 | 1,312.165 | 1,298.027 | 1,381.993 | 875.628 | 870.091 | 889.588 | 894.166 | 887.502 | 888.613 | 877.12 | 893.64 | 948.659 | 945.307 | 725.004 | 456.488 | 475.626 | 475.753 | 474.633 | 487.187 | 489.441 | 487.322 | 488.591 | 498.429 | 336.846 | 353.103 | 349.874 | 319.097 | 321.628 | 333.074 | 329.622 | 228.628 | 222.818 | 280.895 | 285.242 | 307.149 | 297.54 | 317.043 | 324.997 | 302.172 | 211.53 | 232.806 | 227.19 | 231.698 | 230.995 | 252.08 | 244.864 | 272.871 | 223.692 | 221.293 | 222.469 | 210.984 | 209.811 | 216.512 | 216.736 | 213.26 | 215.936 | 192.228 | 191.615 | 200.19 | 203.396 | 296.501 | 285.285 | 290.676 | 291.834 | 284.609 | 286.873 | 285.353 | 293.295 | 302.139 | 303.547 | 272.409 | 288.854 | 282.513 | 279 | 277.2 | 267.5 | 140.7 | 127.6 | 132.2 | 124.9 | 123.3 | 113.3 | 109 | 110.3 | 115.7 | 119.7 | 124.2 | 125.4 | 124 | 122.7 | 99 | 96 | 93.6 | 88.1 | 84.6 | 62.2 | 62.9 | 64.4 | 88.8 | 79.1 | 49.9 | 49.6 |
Total Liabilities
| 2,071.574 | 2,043.042 | 2,074.153 | 2,130.592 | 2,084.535 | 2,159.286 | 2,175.041 | 2,135.254 | 2,138.347 | 2,309.646 | 2,409.001 | 2,156.764 | 2,135.492 | 2,123.439 | 2,091.844 | 2,139.268 | 2,101.794 | 2,168.03 | 2,188.929 | 1,989.867 | 1,911.16 | 2,007.294 | 1,947.92 | 1,954.864 | 2,036.604 | 1,874.743 | 1,878.918 | 1,827.529 | 2,087.03 | 1,354.688 | 1,283.022 | 1,432.543 | 1,398.536 | 1,388.33 | 1,411.379 | 1,274.488 | 1,331.848 | 1,350.116 | 1,308.228 | 1,329.742 | 1,088.361 | 1,102.432 | 1,061.547 | 1,017.454 | 967.529 | 928.719 | 964.8 | 943.914 | 879.036 | 799.328 | 853.75 | 868.723 | 809.855 | 800.24 | 814.184 | 752.944 | 727.005 | 664.626 | 732.636 | 702.557 | 680.501 | 666.27 | 651.317 | 700.024 | 825.102 | 831.439 | 855.443 | 792.379 | 779.131 | 728.757 | 698.204 | 645.049 | 656.609 | 601.925 | 577.432 | 543.231 | 511.207 | 502.983 | 508.657 | 493.597 | 470.734 | 487.128 | 482.492 | 474.835 | 482.767 | 487.43 | 473.432 | 447.973 | 464.15 | 459.339 | 444.554 | 441.024 | 465.314 | 473.238 | 495.07 | 506.649 | 486.395 | 481.988 | 471.028 | 438.9 | 446.8 | 416.8 | 426.3 | 295 | 315.3 | 275.6 | 263.4 | 238.7 | 249.7 | 243.1 | 239.1 | 236 | 241.3 | 240.6 | 244.8 | 245.9 | 222.1 | 225 | 218.6 | 194.4 | 240.6 | 234.3 | 234.4 | 217 | 240.5 | 243.5 | 150 | 153.1 |
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 | 2.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.723 | 0.721 | 0.72 | 0.717 | 0.715 | 0.713 | 0.711 | 0.709 | 0.707 | 0.706 | 0.705 | 0.704 | 0.703 | 0.702 | 0.7 | 0.695 | 0.693 | 0.69 | 0.689 | 0.686 | 0.685 | 0.683 | 0.676 | 0.673 | 0.672 | 0.668 | 0.671 | 0.667 | 0.666 | 0.665 | 0.662 | 0.66 | 0.665 | 0.668 | 0.669 | 0.667 | 0.672 | 0.869 | 0.867 | 0.862 | 0.859 | 0.858 | 0.855 | 0.853 | 0.852 | 0.85 | 0.845 | 0.84 | 0.837 | 0.845 | 0.835 | 0.827 | 0.825 | 0.823 | 0.82 | 0.817 | 0.814 | 0.814 | 0.811 | 0.806 | 0.805 | 0.804 | 0.802 | 0.801 | 0.8 | 0.799 | 0.796 | 0.794 | 0.79 | 0.789 | 0.394 | 0.392 | 0.389 | 0.389 | 0.389 | 0.386 | 0.385 | 0.384 | 0.384 | 0.382 | 0.381 | 0.38 | 0.379 | 0.377 | 0.377 | 0.375 | 0.373 | 0.372 | 0.372 | 0.372 | 0.371 | 0.37 | 0.37 | 0.369 | 0.368 | 0.366 | 0.366 | 0.366 | 0.365 | 0.4 | 0.4 | 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 |
Retained Earnings
| 2,299.54 | 2,229.377 | 2,165.858 | 2,109.816 | 2,074.434 | 2,017.065 | 1,958.93 | 1,929.24 | 1,895.049 | 1,865.634 | 1,826.924 | 1,789.413 | 1,756.82 | 1,734.638 | 1,704.336 | 1,643.825 | 1,613.891 | 1,573.392 | 1,554.665 | 1,523.82 | 1,498.3 | 1,464.607 | 1,413.453 | 1,371.826 | 1,345.851 | 1,328.034 | 1,332.218 | 1,301.147 | 1,271.576 | 1,238.123 | 1,215.037 | 1,197.234 | 1,209.097 | 1,207.207 | 1,202.914 | 1,185.681 | 1,214.969 | 1,807.786 | 1,767.774 | 1,740.005 | 1,716.536 | 1,686.191 | 1,651.442 | 1,619.419 | 1,598.979 | 1,570.286 | 1,537.094 | 1,513.558 | 1,493.18 | 1,465.708 | 1,438.667 | 1,409.388 | 1,385.307 | 1,350.679 | 1,311.452 | 1,279.013 | 1,250.305 | 1,215.446 | 1,178.936 | 1,150.017 | 1,124.161 | 1,100.818 | 1,082.52 | 1,065.998 | 1,044.521 | 1,015.023 | 978.603 | 950.566 | 923.667 | 893.211 | 865.241 | 844.921 | 825.343 | 804.752 | 784.113 | 771.304 | 754.553 | 736.641 | 712.617 | 695.901 | 677.252 | 657.462 | 637.239 | 618.547 | 601.072 | 584.498 | 565.309 | 548.258 | 532.36 | 516.738 | 501.354 | 490.229 | 482.57 | 468.987 | 455.584 | 439.258 | 426.678 | 412.225 | 396.23 | 381.8 | 368.2 | 357.1 | 342.4 | 329.6 | 311.3 | 299.1 | 286.3 | 274.5 | 265.4 | 254.4 | 243.5 | 233.4 | 225.6 | 217.9 | 210.3 | 200.9 | 194.4 | 187.2 | 178.4 | 169.8 | 164.7 | 159.3 | 152.8 | 146.4 | 142.9 | 138.6 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -308.88 | -368.524 | -347.418 | -308.734 | -371.44 | -310.107 | -317.473 | -341.366 | -490.748 | -404.576 | -338.708 | -316.041 | -330.327 | -303.058 | -326.965 | -281.709 | -317.424 | -361.256 | -381.058 | -341.948 | -351.672 | -310.136 | -319.795 | -310.504 | -301.348 | -291.66 | -228.669 | -253.302 | -251.087 | -266.325 | -295.639 | -319.709 | -215.57 | -230.206 | -196.336 | -262.347 | -221.532 | -201.837 | -248.116 | -110.045 | -11.441 | 106.606 | 111.048 | 109.751 | 80.291 | 33.84 | 26.263 | 60.683 | 52.944 | 33.166 | 102.757 | 60.318 | 119.771 | 230.593 | 192.127 | 123.766 | 144.346 | 26.361 | 125.818 | 186.099 | 206.897 | 153.094 | 83.317 | 139.3 | 172.206 | 306.707 | 307.11 | 214.294 | 187.751 | 134.872 | 120.449 | 109.505 | 77.843 | 84.557 | 41.879 | 24.289 | 37.853 | 40.789 | 86.484 | 120.323 | 58.351 | 44.457 | 50.511 | 65.708 | 14.304 | 6.552 | -26.498 | -46.027 | -76.451 | -72.762 | -125.245 | -114.402 | -103.358 | -127.619 | -116.053 | -89.163 | -111.792 | -85.902 | -84.653 | -68.6 | -48.6 | -343 | -333.7 | -335.7 | -331 | -302.7 | -288 | -281.9 | -279.2 | -270.6 | -264.5 | -265.8 | -257.4 | -246.2 | -238.8 | -231.2 | -221.8 | -216.4 | -207.7 | -187.3 | -185.5 | -173.6 | -161.8 | -152 | -151.3 | -138.7 | -138.6 | -133.6 |
Other Total Stockholders Equity
| 547.626 | 534.875 | 529.699 | 505.025 | 496.03 | 478.523 | 470.655 | 465.352 | 469.674 | 472.347 | 494.351 | 495.331 | 530.705 | 554 | 522.341 | 487.578 | 462.412 | 432.805 | 412.994 | 389.358 | 406.343 | 425.952 | 373.062 | 360.561 | 346.569 | 310.171 | 300.247 | 263.226 | 300.359 | 336.414 | 320.278 | 295.765 | 291.859 | 280.629 | 260.108 | 225.41 | 165.497 | -479.419 | -494.164 | -527.415 | -295.674 | -267.412 | -245.019 | -250.266 | -219.889 | -194.954 | -176.99 | -195.191 | -169.415 | -152.57 | -158.751 | -180.757 | -170.174 | -137.476 | -118.38 | -124.673 | -105.634 | -88.912 | -72.473 | -84.077 | -71.473 | -71.588 | -70.74 | -75.069 | -77.224 | -60.425 | -51.818 | -46.636 | -37.228 | -20.865 | -3.324 | -8.418 | -8.601 | 10.132 | 24.418 | 13.409 | 13.029 | 19.977 | 48.54 | 56.591 | 66.101 | 101.346 | 103.013 | 98.419 | 97.807 | 94.141 | 92.09 | 91.864 | 92.301 | 93.725 | 92.234 | 93.007 | 90.931 | 92.662 | 91.413 | 90.079 | 89.432 | 98.554 | 97.71 | 106.7 | 111.6 | 396.7 | 396.6 | 421.6 | 418.2 | 366.7 | 346.5 | 349.5 | 351.5 | 344.3 | 346.4 | 368.1 | 360.7 | 349.3 | 346.1 | 342.6 | 332.5 | 330.9 | 321.3 | 288.1 | 245 | 229.6 | 211.6 | 196 | 203.3 | 190.8 | 285.5 | 271 |
Total Shareholders Equity
| 2,539.009 | 2,396.449 | 2,348.859 | 2,306.824 | 2,199.739 | 2,174.388 | 2,112.823 | 2,053.935 | 1,874.682 | 1,934.111 | 1,983.272 | 1,969.407 | 1,957.901 | 1,986.282 | 1,900.412 | 1,850.389 | 1,759.572 | 1,645.631 | 1,587.29 | 1,571.916 | 1,553.656 | 1,581.106 | 1,467.396 | 1,422.556 | 1,391.744 | 1,347.213 | 1,404.467 | 1,311.738 | 1,321.514 | 1,308.877 | 1,240.338 | 1,173.95 | 1,286.051 | 1,258.298 | 1,267.355 | 1,149.411 | 1,159.606 | 1,127.399 | 1,026.361 | 1,105.614 | 1,410.28 | 1,526.243 | 1,518.326 | 1,479.757 | 1,460.233 | 1,410.022 | 1,387.212 | 1,379.89 | 1,377.546 | 1,347.149 | 1,383.508 | 1,289.776 | 1,335.729 | 1,444.619 | 1,386.019 | 1,278.923 | 1,289.831 | 1,153.709 | 1,233.092 | 1,252.845 | 1,260.021 | 1,183.128 | 1,095.899 | 1,131.03 | 1,140.303 | 1,262.104 | 1,234.691 | 1,119.018 | 1,074.98 | 1,008.007 | 982.76 | 946.4 | 894.974 | 899.83 | 850.799 | 809.388 | 805.82 | 797.791 | 848.025 | 873.197 | 802.085 | 803.645 | 791.142 | 783.051 | 713.56 | 685.566 | 631.274 | 594.467 | 548.582 | 538.073 | 468.714 | 469.204 | 470.513 | 434.399 | 431.312 | 440.54 | 404.684 | 425.243 | 409.652 | 420.3 | 431.6 | 410.8 | 405.3 | 415.5 | 398.5 | 363.1 | 344.8 | 342.1 | 337.7 | 328.1 | 325.4 | 335.7 | 328.9 | 321 | 317.6 | 312.3 | 305.1 | 301.7 | 292 | 270.6 | 224.2 | 215.3 | 202.6 | 190.4 | 194.9 | 190.7 | 146.9 | 137.4 |
Total Equity
| 2,553.641 | 2,410.215 | 2,362.933 | 2,321.298 | 2,213.689 | 2,188.426 | 2,127.757 | 2,068.204 | 1,888.125 | 1,948.464 | 1,998.451 | 1,984.6 | 1,995.993 | 1,986.663 | 1,900.795 | 1,850.785 | 1,759.955 | 1,645.986 | 1,587.623 | 1,572.252 | 1,553.979 | 1,581.422 | 1,467.714 | 1,422.871 | 1,392.058 | 1,347.512 | 1,404.776 | 1,312.048 | 1,321.824 | 1,309.176 | 1,240.617 | 1,174.242 | 1,286.346 | 1,258.592 | 1,267.654 | 1,149.706 | 1,159.904 | 1,127.69 | 1,026.798 | 1,106.123 | 1,410.878 | 1,526.812 | 1,518.886 | 1,480.308 | 1,460.843 | 1,410.662 | 1,387.77 | 1,380.498 | 1,378.286 | 1,347.91 | 1,384.307 | 1,290.572 | 1,336.506 | 1,445.442 | 1,386.864 | 1,279.774 | 1,290.809 | 1,154.641 | 1,233.956 | 1,253.636 | 1,260.748 | 1,183.885 | 1,096.597 | 1,131.798 | 1,141.09 | 1,262.847 | 1,235.427 | 1,119.571 | 1,075.56 | 1,008.56 | 983.31 | 946.963 | 900.074 | 905.003 | 855.632 | 814.088 | 807.891 | 804.368 | 855.019 | 880.429 | 808.759 | 810.228 | 797.612 | 789.508 | 719.667 | 690.597 | 636.674 | 599.698 | 554.361 | 544.07 | 474.351 | 474.303 | 475.735 | 439.139 | 436.31 | 445.59 | 408.828 | 429.424 | 413.635 | 424.4 | 435.7 | 414.9 | 409.4 | 419.7 | 402.5 | 366.9 | 348.4 | 346.7 | 342.3 | 332.6 | 329.8 | 340.1 | 333.9 | 326 | 318.9 | 313.3 | 306.2 | 302.7 | 292.9 | 271 | 224.7 | 215.6 | 203.2 | 191 | 196.1 | 191.8 | 158.4 | 148.4 |
Total Liabilities & Shareholders Equity
| 4,625.215 | 4,453.257 | 4,437.086 | 4,451.89 | 4,298.224 | 4,347.712 | 4,302.798 | 4,203.458 | 4,026.472 | 4,258.11 | 4,407.452 | 4,141.364 | 4,131.485 | 4,110.102 | 3,992.639 | 3,990.053 | 3,861.749 | 3,814.016 | 3,776.552 | 3,562.119 | 3,465.139 | 3,588.716 | 3,415.634 | 3,377.735 | 3,428.662 | 3,222.255 | 3,283.694 | 3,139.577 | 3,408.854 | 2,663.864 | 2,523.639 | 2,606.785 | 2,684.882 | 2,646.922 | 2,679.033 | 2,424.194 | 2,491.752 | 2,477.806 | 2,335.026 | 2,435.865 | 2,499.239 | 2,629.244 | 2,580.433 | 2,497.762 | 2,428.372 | 2,339.381 | 2,352.57 | 2,324.412 | 2,257.322 | 2,147.238 | 2,238.057 | 2,159.295 | 2,146.361 | 2,245.682 | 2,201.048 | 2,032.718 | 2,017.814 | 1,819.267 | 1,966.592 | 1,956.193 | 1,941.249 | 1,850.155 | 1,747.914 | 1,831.822 | 1,966.192 | 2,094.286 | 2,090.87 | 1,911.95 | 1,854.691 | 1,737.317 | 1,681.514 | 1,592.012 | 1,556.683 | 1,506.928 | 1,433.064 | 1,357.319 | 1,319.098 | 1,307.351 | 1,363.676 | 1,374.026 | 1,279.493 | 1,297.356 | 1,280.104 | 1,264.343 | 1,202.434 | 1,178.027 | 1,110.106 | 1,047.671 | 1,018.511 | 1,003.409 | 918.905 | 915.327 | 941.049 | 912.377 | 931.38 | 952.239 | 895.223 | 911.412 | 884.663 | 863.3 | 882.5 | 831.7 | 835.7 | 714.7 | 717.8 | 642.5 | 611.8 | 585.4 | 592 | 575.7 | 568.9 | 576.1 | 575.2 | 566.6 | 563.7 | 559.2 | 528.3 | 527.7 | 511.5 | 465.4 | 465.3 | 449.9 | 437.6 | 408 | 436.6 | 435.3 | 308.4 | 301.5 |