Aspen Technology, Inc.
NASDAQ:AZPN
253.08 (USD) • At close January 7, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 221.093 | 236.97 | 177.592 | 130.753 | 120.54 | 241.209 | 241.209 | 286.736 | 446.088 | 449.725 | 285.217 | 211.399 | 247.965 | 379.853 | 317.099 | 217.487 | 317.511 | 287.796 | 192.172 | 80.486 | 57.943 | 71.926 | 65.592 | 54.428 | 52.048 | 96.165 | 71.075 | 48.703 | 58.983 | 101.954 | 84.552 | 67.026 | 48.377 | 318.336 | 96.91 | 170.623 | 129.739 | 156.249 | 143.962 | 158.443 | 193.134 | 199.526 | 181.483 | 137.477 | 125.604 | 132.432 | 139.042 | 175.224 | 163.363 | 165.242 | 182.564 | 143.255 | 145.356 | 149.985 | 151.038 | 131.642 | 123.161 | 124.945 | 119.054 | 109.437 | 108.965 | 122.213 | 126.257 | 122.803 | 136.563 | 134.048 | 136.355 | 131.586 | 129.468 | 132.267 | 100.836 | 92.549 | 88.866 | 86.272 | 70.089 | 57.458 | 47.7 | 68.149 | 69.127 | 86.887 | 92.555 | 107.677 | 114.387 | 124.941 | 101.591 | 51.567 | 53.414 | 50.61 | 43.291 | 33.571 | 103.174 | 51.794 | 25.517 | 36.633 | 33.872 | 35.009 | 44.225 | 49.371 | 37.913 | 37.9 | 33.6 | 33.5 | 37.8 | 52.6 | 68.7 | 78.7 | 25.3 | 15.5 | 12.7 | 16.1 | 10.7 | 6.2 | 13.1 | 9 | 6.3 | 9.3 | 8.1 | 4.2 | 5 | 2.2 | 2 |
Short Term Investments
| 0 | 0 | 0 | -18.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.137 | 72.939 | 143.174 | 3.006 | 9.025 | 29.946 | 51.757 | 59.197 | 71.848 | 72.675 | 72.352 | 67.619 | 75.357 | 81.173 | 69.792 | 57.015 | 30.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.055 | 4.603 | 18.549 | 14.624 | 14.253 | 29.992 | 31.005 | 42.531 | 48.151 | 62.25 | 64.161 | 69.514 | 60.8 | 68.8 | 63.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 221.093 | 236.97 | 177.592 | 130.753 | 120.54 | 241.209 | 241.209 | 286.736 | 446.088 | 449.725 | 285.217 | 211.399 | 247.965 | 379.853 | 317.099 | 217.487 | 317.511 | 287.796 | 192.172 | 80.486 | 57.943 | 71.926 | 65.592 | 54.428 | 52.048 | 96.165 | 71.075 | 48.703 | 58.983 | 101.954 | 101.689 | 139.965 | 191.551 | 321.342 | 105.935 | 200.569 | 181.496 | 215.446 | 215.81 | 231.118 | 265.486 | 267.145 | 256.84 | 218.65 | 195.396 | 189.447 | 169.577 | 175.224 | 163.363 | 165.242 | 182.564 | 143.255 | 145.356 | 149.985 | 151.038 | 131.642 | 123.161 | 124.945 | 119.054 | 109.437 | 108.965 | 122.213 | 126.257 | 122.803 | 136.563 | 134.048 | 136.355 | 131.586 | 129.468 | 132.267 | 100.836 | 92.549 | 88.866 | 86.272 | 70.089 | 57.458 | 47.7 | 68.149 | 69.127 | 86.887 | 92.555 | 107.677 | 114.387 | 124.941 | 101.591 | 51.567 | 53.414 | 53.665 | 47.894 | 52.12 | 117.798 | 66.047 | 55.509 | 67.638 | 76.403 | 83.16 | 106.475 | 113.532 | 107.427 | 98.7 | 102.4 | 97 | 37.8 | 52.6 | 68.7 | 78.7 | 25.3 | 15.5 | 12.7 | 16.1 | 10.7 | 6.2 | 13.1 | 9 | 6.3 | 9.3 | 8.1 | 4.2 | 5 | 2.2 | 2 |
Net Receivables
| 574.554 | 603.193 | 588.48 | 549.163 | 516.454 | 552.703 | 558.748 | 575.559 | 631.097 | 556.801 | 394.815 | 360.406 | 344.639 | 361.109 | 347.869 | 356.312 | 336.272 | 344.902 | 335.255 | 331.76 | 335.635 | 341.977 | 360.038 | 377.721 | 371.966 | 21.91 | 27.755 | 24.208 | 28.284 | 27.67 | 35.192 | 17.927 | 21.847 | 20.476 | 21.749 | 15.699 | 23.218 | 30.721 | 29.598 | 20.217 | 26.3 | 40.828 | 34.556 | 36.442 | 48.982 | 52.722 | 50.182 | 61.46 | 57.294 | 72.523 | 76.461 | 82.282 | 78.078 | 84.636 | 86.054 | 94.809 | 105.548 | 111.002 | 113.956 | 120.645 | 139.838 | 153.406 | 144.243 | 148.61 | 151.98 | 185.277 | 168.844 | 168.106 | 153.458 | 176.528 | 69.212 | 67.969 | 64.819 | 69.804 | 71.817 | 64.78 | 62.242 | 67.283 | 91.407 | 89.673 | 90.574 | 89.66 | 98.925 | 96.164 | 111.742 | 127.724 | 125.649 | 134.763 | 102.609 | 166.391 | 136.405 | 136.903 | 99.22 | 147.483 | 132.809 | 107.032 | 100.985 | 128.548 | 102.377 | 117.1 | 106.7 | 115.8 | 62.3 | 84 | 103.8 | 113.5 | 74.3 | 85.8 | 78.4 | 75.7 | 55.3 | 53.7 | 47.1 | 57.7 | 50.4 | 27.7 | 10.9 | 24 | 12.9 | 10.3 | 5.9 |
Inventory
| 0 | 0 | 0 | 3.021 | 15.319 | 11.424 | 11.424 | 7.603 | 0 | -12.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.175 | 0 | 0 | 8.584 | 0 | 0 | 0 | 0 | 0 | 14.494 | 0 | 21.197 | 18.699 | 0 | 0 | 21.719 | 17.591 | 0 | 0 | 0 | 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
| 36.579 | 35.903 | 28.697 | 29.335 | 47.329 | 39.152 | 30.554 | 23.75 | 81.436 | 40.964 | 15.002 | 16.097 | 17.518 | 27.355 | 21.77 | 14.925 | 16.649 | 14.846 | 14.231 | 14.62 | 13.872 | 12.497 | 37.022 | 34.297 | 35.71 | 13.11 | 12.333 | 15.828 | 14.67 | 16.562 | 10.171 | 10.517 | 12.266 | 19.505 | 267.303 | 13.958 | 15.223 | 17.463 | 12.997 | 14.631 | 16.87 | 21.709 | 27.024 | 36.117 | 42.502 | 43.182 | 15.79 | 14.893 | 17.31 | 23.698 | 17.513 | 17.129 | 17.685 | 19.242 | 10.561 | 8.085 | 9.575 | 14.336 | 26.307 | 23.507 | 25.908 | 26.367 | 25.678 | 25.839 | 21.241 | 14.015 | 14.097 | 11.991 | 8.944 | 10.163 | 9.192 | 8.537 | 8.439 | 9.179 | 9.052 | 9.817 | 13.078 | 11.991 | 12.957 | 10.573 | 8.85 | 10.115 | 12.596 | 11.859 | 12.99 | 14.51 | 17.423 | 23.605 | 63.066 | 21.628 | 24.556 | 22.354 | 54.225 | 20.843 | 22.382 | 51.254 | 49.741 | 19.475 | 37.501 | 16.7 | 14.3 | 14.9 | 123.5 | 92.9 | 51 | 45.8 | 37 | 22.6 | 23.1 | 23.2 | 40.8 | 43.5 | 47.2 | 45.4 | 6 | 20.4 | 33.6 | 17.9 | 23.8 | 24 | 12.9 |
Total Current Assets
| 832.226 | 876.066 | 794.769 | 709.251 | 684.323 | 833.064 | 833.064 | 876.038 | 1,045.397 | 1,042.926 | 695.034 | 587.902 | 610.122 | 768.317 | 686.738 | 588.724 | 670.432 | 650.234 | 541.658 | 426.866 | 407.45 | 429.04 | 462.652 | 466.446 | 459.724 | 131.185 | 111.163 | 88.739 | 101.937 | 146.186 | 147.052 | 168.409 | 225.664 | 361.323 | 394.987 | 230.226 | 219.937 | 263.63 | 258.405 | 265.966 | 308.656 | 329.682 | 318.42 | 291.209 | 286.88 | 285.351 | 235.549 | 251.577 | 237.967 | 261.463 | 276.538 | 242.666 | 241.119 | 253.863 | 247.653 | 234.536 | 238.284 | 250.283 | 259.317 | 253.589 | 274.711 | 301.986 | 296.178 | 297.252 | 309.784 | 333.34 | 319.296 | 311.683 | 291.87 | 318.958 | 179.24 | 169.055 | 162.124 | 171.38 | 150.958 | 132.055 | 123.02 | 147.759 | 173.491 | 187.133 | 191.979 | 207.452 | 225.908 | 232.964 | 226.323 | 193.801 | 196.486 | 212.033 | 213.569 | 240.139 | 278.759 | 225.304 | 208.954 | 235.964 | 231.594 | 241.446 | 257.201 | 261.555 | 247.305 | 232.5 | 223.4 | 227.7 | 223.6 | 229.5 | 223.5 | 238 | 136.6 | 123.9 | 114.2 | 115 | 106.8 | 103.4 | 107.4 | 112.1 | 62.7 | 57.4 | 52.6 | 46.1 | 41.7 | 36.5 | 20.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 113.094 | 113.423 | 110.767 | 113.791 | 81.806 | 86.312 | 86.312 | 87.505 | 88.564 | 95.434 | 36.259 | 34.725 | 37.005 | 38.149 | 37.095 | 39.179 | 39.652 | 40.868 | 40.52 | 37.238 | 37.101 | 7.234 | 7.589 | 8.311 | 9.006 | 9.806 | 10.703 | 11.483 | 12.36 | 13.4 | 14.154 | 14.992 | 15.766 | 15.825 | 15.938 | 17.049 | 17.353 | 18.039 | 18.459 | 18.327 | 9.513 | 7.588 | 7.167 | 7.123 | 7.957 | 7.829 | 7.176 | 7.727 | 7.881 | 7.037 | 5.337 | 5.885 | 6.205 | 6.73 | 7.179 | 7.693 | 7.677 | 8.057 | 8.581 | 9.154 | 12.71 | 13.522 | 13.965 | 15.179 | 15.805 | 17.242 | 16.788 | 17.288 | 18.051 | 17.639 | 6.228 | 7.026 | 8.093 | 8.351 | 8.764 | 9.293 | 9.829 | 11.388 | 15.161 | 16.355 | 17.325 | 18.664 | 23.895 | 25.84 | 27.878 | 31.158 | 35.522 | 39.447 | 49.244 | 50.803 | 44.666 | 44.824 | 46.222 | 43.276 | 42.32 | 42.385 | 39.235 | 36.093 | 34.326 | 34.3 | 35.6 | 36.8 | 41.8 | 41.9 | 42.3 | 42.7 | 35.9 | 33.2 | 31.9 | 28.3 | 25.4 | 22.8 | 19.4 | 17.7 | 15 | 5.2 | 4.6 | 4.6 | 3.7 | 3.6 | 3.5 |
Goodwill
| 8,330.124 | 8,328.201 | 8,329.499 | 8,329.997 | 8,328.192 | 8,330.811 | 8,330.811 | 8,328.21 | 8,328.846 | 8,266.809 | 157.855 | 156.626 | 157.241 | 159.852 | 158.182 | 157.797 | 139.416 | 137.055 | 133.906 | 140.025 | 126.937 | 78.383 | 73.534 | 74.802 | 75.649 | 75.59 | 76.016 | 55.703 | 51.738 | 51.248 | 50.909 | 53.033 | 25.278 | 23.438 | 16.781 | 16.258 | 16.61 | 17.36 | 17.026 | 18.045 | 18.596 | 19.276 | 18.869 | 19.199 | 19.523 | 19.132 | 19.465 | 19.851 | 19.995 | 19.399 | 19.812 | 17.903 | 17.791 | 18.624 | 18.546 | 18.161 | 17.839 | 17.361 | 17.909 | 17.672 | 17.459 | 16.686 | 15.665 | 16.024 | 18.27 | 19.019 | 18.936 | 19.287 | 20.134 | 19.112 | 17.964 | 17.826 | 14.901 | 14.917 | 14.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,063.852 | 4,184.75 | 4,306.689 | 4,428.636 | 4,549.858 | 4,659.657 | 4,659.657 | 4,780.644 | 4,902.442 | 5,112.781 | 38.74 | 40.804 | 42.998 | 45.788 | 47.251 | 49.661 | 43.299 | 43.779 | 45.199 | 48.616 | 62.16 | 34.913 | 33.208 | 33.58 | 34.887 | 35.956 | 36.709 | 28.503 | 20.969 | 21.456 | 21.728 | 22.199 | 9.747 | 5.72 | 0.539 | 0.674 | 0.841 | 1.026 | 1.161 | 1.153 | 1.349 | 1.39 | 1.536 | 1.733 | 1.708 | 1.742 | 1.48 | 1.618 | 1.445 | 1.689 | 1.946 | 2.255 | 2.489 | 2.813 | 2.949 | 2.028 | 2.188 | 2.367 | 2.413 | 2.56 | 0 | 0.156 | 0.172 | 0.214 | 0.421 | 0.615 | 0.689 | 0.761 | 0.577 | 0.585 | 13.981 | 17.696 | 19.924 | 20.752 | 21.719 | 23.698 | 25.682 | 27.582 | 29.665 | 31.723 | 33.445 | 35.602 | 37.619 | 39.536 | 41.566 | 43.14 | 43.481 | 43.081 | 122.869 | 125.363 | 70.07 | 41.763 | 43.13 | 43.964 | 28 | 29.289 | 22.907 | 8.856 | 7.343 | 8 | 8.6 | 9.1 | 11.7 | 12.5 | 13.4 | 12.9 | 13.6 | 11.6 | 12 | 12.8 | 13.2 | 14 | 8.5 | 9.1 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 12,393.976 | 12,512.951 | 12,636.188 | 12,758.633 | 12,878.05 | 12,990.468 | 12,990.468 | 13,108.854 | 13,231.288 | 13,379.59 | 196.595 | 197.43 | 200.239 | 205.64 | 205.433 | 207.458 | 182.715 | 180.834 | 179.105 | 188.641 | 189.097 | 113.296 | 106.742 | 108.382 | 110.536 | 111.546 | 112.725 | 84.206 | 72.707 | 72.704 | 72.637 | 75.232 | 35.025 | 29.158 | 17.32 | 16.932 | 17.451 | 18.386 | 18.187 | 19.198 | 19.945 | 20.666 | 20.405 | 20.932 | 21.231 | 20.874 | 20.945 | 21.469 | 21.44 | 21.088 | 21.758 | 20.158 | 20.28 | 21.437 | 21.495 | 20.189 | 20.027 | 19.728 | 20.322 | 20.232 | 17.459 | 16.842 | 15.837 | 16.238 | 18.691 | 19.634 | 19.625 | 20.048 | 20.711 | 19.697 | 31.945 | 35.522 | 34.825 | 35.669 | 36.488 | 23.698 | 25.682 | 27.582 | 29.665 | 31.723 | 33.445 | 35.602 | 37.619 | 39.536 | 41.566 | 43.14 | 43.481 | 43.081 | 122.869 | 125.363 | 70.07 | 41.763 | 43.13 | 43.964 | 28 | 29.289 | 22.907 | 8.856 | 7.343 | 8 | 8.6 | 9.1 | 11.7 | 12.5 | 13.4 | 12.9 | 13.6 | 11.6 | 12 | 12.8 | 13.2 | 14 | 8.5 | 9.1 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 532.621 | 526.606 | 528.282 | 625.289 | 564.755 | 552.096 | 552.096 | 515.82 | 396.907 | 428.232 | 0 | 478.01 | 467.15 | 436.236 | 437.429 | 447.553 | 359.107 | 356.993 | 365.001 | 388.543 | 384.031 | 350.492 | 358.709 | 366.581 | 357.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.258 | 0.255 | 3.047 | 9.14 | 25.334 | 23.635 | 31.27 | 18.092 | 17.057 | 26.068 | 35.353 | 44.538 | 8.089 | 10.042 | 14.046 | 20.93 | 37.73 | 48.17 | 57.064 | 71.65 | 87.689 | 93.399 | 102.624 | 126.496 | 153.751 | 162.272 | 171.061 | 177 | 184.563 | 175.096 | 174.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.627 | 6.989 | 9.843 | 11.392 | 12.019 | 10.638 | 10.638 | 2.388 | 2.328 | 4.937 | 2.157 | 2.145 | 2.074 | 2.121 | 2.924 | 2.863 | 1.755 | 1.735 | 1.92 | 1.754 | 1.781 | 1.669 | 1.696 | 1.651 | 1.176 | 11.09 | 9.9 | 10.093 | 14.404 | 14.352 | 8.868 | 7.542 | 12.264 | 12.236 | 9.731 | 10.525 | 10.377 | 10.444 | 11.12 | 11.265 | 11.207 | 12.765 | 13.821 | 15.13 | 17.147 | 25.25 | 43.318 | 49.173 | 54.383 | 58.559 | 72.711 | 71.264 | 74.426 | 69.242 | 11.861 | 11.746 | 11.758 | 11.597 | 10.556 | 10.737 | 10.724 | 10.788 | 6.746 | 6.821 | 7.33 | 7.743 | 0 | 0 | 0 | 0 | 3.277 | 3.133 | 1.595 | 1.595 | 1.29 | 1.293 | 1.392 | 1.354 | 2.613 | 2.619 | 2.586 | 2.492 | 13.831 | 13.831 | 13.831 | 13.831 | 15.576 | 15.576 | 15.576 | 0 | 18.509 | 15.731 | 15.529 | 0 | 0 | 0 | 0 | 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
| 37.395 | 35.672 | 29.578 | 9.488 | 19.721 | 13.474 | 13.474 | -23.696 | 136.169 | 18.803 | 450.972 | 3.718 | 3.584 | 3.537 | 3.042 | 2.112 | 2.318 | 1.838 | 1.844 | 1.513 | 2.197 | 1.334 | 1.279 | 1.075 | 1.279 | 1.297 | 1.516 | 1.275 | 1.315 | 1.3 | 1.241 | 1.182 | 1.225 | 1.196 | 1.455 | 1.403 | 1.407 | 1.815 | 1.754 | 3.264 | 5.279 | 6.001 | 5.125 | 7.46 | 7.776 | 8.091 | 10.135 | 7.403 | 7.117 | 6.142 | 6.72 | 4.85 | 3.857 | 3.639 | 2.246 | 2.786 | 2.629 | 2.424 | 1.745 | 1.854 | 1.941 | 1.777 | 1.875 | 1.881 | 1.825 | 1.976 | 198.637 | 189.21 | 177.311 | 172.603 | 52.314 | 47.179 | 40.98 | 57.243 | 52.413 | 64.346 | 58.739 | 56.159 | 82.297 | 77.247 | 75.183 | 86.815 | 92.033 | 91.991 | 96.42 | 96.55 | 92.583 | 92.492 | 117.613 | 132.038 | 57.742 | 60.68 | 64.34 | 83.39 | 73.432 | 62.191 | 57.489 | 58.441 | 48.189 | 43.5 | 49.3 | 48.6 | 45.6 | 48.8 | 50.2 | 49.3 | 38.3 | 41.2 | 38.6 | 36.2 | 30 | 25 | 21.9 | 21.3 | 16 | 15.5 | 17.9 | 25 | 19.9 | 20.3 | 16.8 |
Total Non-Current Assets
| 13,084.713 | 13,195.641 | 13,314.658 | 13,518.593 | 13,556.351 | 13,652.988 | 13,652.988 | 13,690.871 | 13,855.256 | 13,926.996 | 685.983 | 716.028 | 710.052 | 685.683 | 685.923 | 699.165 | 585.547 | 582.268 | 588.39 | 617.689 | 614.207 | 474.025 | 476.015 | 486 | 479.944 | 133.739 | 134.844 | 107.057 | 100.786 | 101.756 | 96.9 | 98.948 | 64.28 | 58.415 | 44.444 | 46.167 | 46.843 | 51.731 | 58.66 | 77.388 | 69.579 | 78.29 | 64.61 | 67.702 | 80.179 | 97.397 | 126.112 | 93.861 | 100.863 | 106.872 | 127.456 | 139.887 | 152.938 | 158.112 | 114.431 | 130.103 | 135.49 | 144.43 | 167.7 | 195.728 | 205.106 | 213.99 | 215.423 | 224.682 | 218.747 | 221.286 | 235.05 | 226.546 | 216.073 | 209.939 | 93.764 | 92.86 | 85.493 | 102.858 | 98.955 | 98.63 | 95.642 | 96.483 | 129.736 | 127.944 | 128.539 | 143.573 | 167.378 | 171.198 | 179.695 | 184.679 | 187.162 | 190.596 | 305.302 | 308.204 | 190.987 | 162.998 | 169.221 | 170.63 | 143.752 | 133.865 | 119.631 | 103.39 | 89.858 | 85.8 | 93.5 | 94.5 | 99.1 | 103.2 | 105.9 | 104.9 | 87.8 | 86 | 82.5 | 77.3 | 68.6 | 61.8 | 49.8 | 48.1 | 40.8 | 20.7 | 22.5 | 29.6 | 23.6 | 23.9 | 20.3 |
Total Assets
| 13,916.939 | 14,071.707 | 14,109.427 | 14,227.844 | 14,240.674 | 14,486.052 | 14,486.052 | 14,566.909 | 14,900.653 | 14,969.922 | 1,381.017 | 1,303.93 | 1,320.174 | 1,454 | 1,372.661 | 1,287.889 | 1,255.979 | 1,232.502 | 1,130.048 | 1,044.555 | 1,021.657 | 903.065 | 938.667 | 952.446 | 939.668 | 264.924 | 246.007 | 195.796 | 202.723 | 247.942 | 243.952 | 267.357 | 289.944 | 419.738 | 439.431 | 276.393 | 266.78 | 315.361 | 317.065 | 343.354 | 378.235 | 407.972 | 383.03 | 358.911 | 367.059 | 382.748 | 361.661 | 345.438 | 338.83 | 368.335 | 403.994 | 382.553 | 394.057 | 411.975 | 362.084 | 364.639 | 373.774 | 394.713 | 427.017 | 449.317 | 479.817 | 515.976 | 511.601 | 521.934 | 528.531 | 554.626 | 554.346 | 538.229 | 507.943 | 528.897 | 273.004 | 261.915 | 247.617 | 274.238 | 249.913 | 230.685 | 218.662 | 244.242 | 303.227 | 315.077 | 320.518 | 351.025 | 393.286 | 404.162 | 406.018 | 378.48 | 383.648 | 402.629 | 518.871 | 548.343 | 469.746 | 388.302 | 378.175 | 406.594 | 375.346 | 375.311 | 376.832 | 364.945 | 337.163 | 318.3 | 316.9 | 322.2 | 322.7 | 332.7 | 329.4 | 342.9 | 224.4 | 209.9 | 196.7 | 192.3 | 175.4 | 165.2 | 157.2 | 160.2 | 103.5 | 78.1 | 75.1 | 75.7 | 65.3 | 60.4 | 41.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.05 | 8.099 | 9.876 | 16.517 | 15.301 | 20.299 | 11.531 | 12.975 | 11.732 | 21.416 | 7.176 | 4.666 | 4.087 | 4.367 | 3.563 | 2.876 | 2.89 | 3.988 | 4.058 | 3.049 | 10.641 | 5.891 | 4.023 | 5.249 | 2.501 | 4.23 | 5.823 | 3.996 | 3.522 | 5.467 | 4.643 | 1.289 | 3.754 | 3.559 | 3.877 | 3.924 | 2.799 | 5.24 | 3.369 | 2.25 | 1.961 | 0.412 | 1.116 | 1.133 | 1.484 | 0.846 | 1.432 | 4.502 | 1.446 | 2.566 | 2.389 | 3.326 | 4.789 | 2.099 | 4.09 | 6.259 | 4.707 | 6.092 | 4.688 | 6.972 | 5.463 | 5.135 | 4.986 | 5.444 | 4.61 | 6.586 | 3.202 | 5.975 | 5.285 | 5.833 | 3.524 | 4.231 | 70.104 | 4.613 | 64.068 | 65.936 | 66.087 | 5.086 | 63.005 | 70.206 | 71.31 | 83.115 | 70.949 | 67.957 | 73.426 | 8.622 | 75.619 | 93.258 | 78.709 | 16.852 | 46.619 | 47.92 | 48.378 | 62.959 | 40.503 | 41.126 | 45.862 | 8.748 | 41.615 | 39 | 39.5 | 42.6 | 26.1 | 31.9 | 27.4 | 6.1 | 26.3 | 23.3 | 22.4 | 7.4 | 24.2 | 22 | 19.4 | 6 | 15.3 | 6.5 | 6.4 | 2 | 1.7 | 1.5 | 4.8 |
Short Term Debt
| 24.344 | 26.25 | 27.396 | 27.62 | 25.14 | 25.856 | 12.683 | 276.627 | 37.237 | 42.382 | 33.119 | 31.511 | 29.281 | 26.751 | 25.214 | 23.094 | 142.065 | 141.987 | 141.531 | 51.674 | 326.462 | 220 | 220 | 220 | 170 | 170 | 170 | 151 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.616 | 10.756 | 15.095 | 12.568 | 16.615 | 15.756 | 24.981 | 23.817 | 27.836 | 30.424 | 33.175 | 33.166 | 82.648 | 83.885 | 91.119 | 101.707 | 51.228 | 47.816 | 56.149 | 70.264 | 78.546 | 102.019 | 0.254 | 0.266 | 0.249 | 0.247 | 0.232 | 0.502 | 0.775 | 1.042 | 58.108 | 58.215 | 58.366 | 58.595 | 1.996 | 2.427 | 2.632 | 3.849 | 4.954 | 4.807 | 4.983 | 16.434 | 32.663 | 2.373 | 0.247 | 2.539 | 2.503 | 2.733 | 2.898 | 1.327 | 0.843 | 0.5 | 0.7 | 2.4 | 0.8 | 1.3 | 1.9 | 2.2 | 1.6 | 0.3 | 1.8 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 |
Tax Payables
| 2.909 | 46.053 | 38.143 | 31.929 | 48.461 | 46.205 | 46.205 | 24.729 | 25.704 | 6.768 | 33.649 | 42.457 | 48.304 | 3.444 | 0.076 | 4.359 | 5.508 | 1.799 | 13.12 | 12.302 | 13.348 | 14.952 | 35.582 | 43.573 | 46.869 | 1.698 | 0.413 | 0.017 | 15.913 | 1.603 | 3.499 | 6.8 | 11.838 | 0.439 | 3.509 | 4.548 | 16.71 | 1.775 | 1.709 | 1.983 | 0.997 | 2.168 | 2.319 | 1.767 | 1.18 | 1.697 | 0.875 | 0.295 | 0.489 | 0.598 | 1.029 | 1.777 | 0.483 | 0.672 | 0.861 | 2.005 | 1.486 | 1.161 | 2.733 | 3.387 | 1.15 | 1.888 | 7.897 | 9.451 | 17.67 | 13.877 | 19.96 | 19.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 135.303 | 135.414 | 135.522 | 117.11 | 151.45 | 151.45 | 154.313 | 146.887 | 143.327 | 50.569 | 49.464 | 53.841 | 56.393 | 54.73 | 48.582 | 45.073 | 28.495 | 43.046 | 36.044 | 25.699 | 25.318 | 24.415 | 23.145 | 23.737 | 286.845 | 261.222 | 232.653 | 233.476 | 272.024 | 240.791 | 213.883 | 226.105 | 252.52 | 234.285 | 196.191 | 217.436 | 250.968 | 236.025 | 197.778 | 213.545 | 228.94 | 207.303 | 181.072 | 178.852 | 178.341 | 163.623 | 141.538 | 137.64 | 143.578 | 130.397 | 99.633 | 97.036 | 90.681 | 93.355 | 71.775 | 72.873 | 67.852 | 72.637 | 57.592 | 60.182 | 62.801 | 61.402 | 56.7 | 68.322 | 86.551 | 117.397 | 88.623 | 63.478 | 62.345 | 60.458 | 54.487 | 52.824 | 64.238 | 64.38 | 27.213 | 30.936 | 34.854 | 30.937 | 47.696 | 49.599 | 47.808 | 36.007 | 35.287 | 35.553 | 37.266 | 38.887 | 35.612 | 57.387 | 59.607 | 29.05 | 30.582 | 24.936 | 24.341 | 22.542 | 0 | 0 | 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
| 228.248 | 256.999 | 266.864 | 295.917 | 112.902 | 260.067 | 130.4 | 143.985 | 131.514 | 87.043 | 46.161 | 44.637 | 44.477 | 50.575 | 43.063 | 40.23 | 36.572 | 43.556 | 34.388 | 39.182 | 41.176 | 54.594 | 42.746 | 36.688 | 32 | 39.515 | 40.319 | 42.753 | 36.761 | 48.149 | 38.342 | 33.028 | 29.968 | 36.105 | 34.627 | 29.996 | 27.107 | 38.483 | 34.751 | 31.984 | 26.136 | 34.984 | 31.761 | 29.198 | 25.386 | 34.577 | 29.648 | 29.48 | 27.006 | 38.221 | 49.414 | 46.298 | 54.886 | 64.467 | 30.507 | 32.709 | 34.719 | 50.288 | 39.24 | 42.315 | 40.895 | 50.363 | 40.909 | 40.685 | 44.126 | 62.203 | 61.461 | 57.253 | 90.237 | 95.742 | 71.58 | 69.748 | 0 | 83.335 | 0 | 30.322 | 23.379 | 79.809 | 21.054 | 0.446 | 0.424 | 1.794 | 18.714 | 21.577 | 19.772 | 102.126 | 23.762 | 26.03 | 10.15 | 78.135 | 21.308 | 18.98 | 17.349 | 18.711 | 17.834 | 42.806 | 38.799 | 82.1 | 37.431 | 31 | 30.9 | 30.6 | 28.4 | 27.4 | 26.4 | 56.9 | 29.4 | 23.9 | 22.6 | 36.3 | 21.7 | 19.8 | 18.2 | 36.8 | 23.7 | 9.1 | 10 | 16 | 11.8 | 11.6 | 7.7 |
Total Current Liabilities
| 267.551 | 337.401 | 342.279 | 371.983 | 302.231 | 352.427 | 352.427 | 355.132 | 605.203 | 300.936 | 170.674 | 172.735 | 179.99 | 141.53 | 126.646 | 119.141 | 232.108 | 219.825 | 236.143 | 142.251 | 417.326 | 320.755 | 326.766 | 328.655 | 275.107 | 502.288 | 477.777 | 430.419 | 429.672 | 467.243 | 427.275 | 395 | 411.665 | 432.623 | 416.298 | 234.659 | 264.052 | 296.466 | 275.854 | 233.995 | 242.639 | 266.504 | 242.499 | 213.17 | 206.902 | 215.461 | 195.578 | 175.815 | 172.197 | 195.719 | 198.324 | 163.602 | 173.809 | 173.675 | 153.794 | 136.565 | 141.621 | 155.817 | 152.473 | 143.432 | 190.338 | 204.072 | 206.313 | 213.987 | 185.956 | 217.033 | 258.169 | 241.543 | 237.546 | 265.939 | 135.816 | 128.732 | 123.177 | 146.131 | 128.68 | 123.973 | 121.177 | 143.783 | 173.104 | 176.563 | 179.699 | 191.312 | 127.666 | 127.248 | 131.383 | 151.863 | 143.222 | 159.707 | 151.229 | 171.028 | 129.64 | 99.855 | 90.91 | 108.55 | 83.382 | 86.665 | 87.559 | 92.175 | 79.889 | 70.5 | 71.1 | 75.6 | 55.3 | 60.6 | 55.7 | 65.2 | 57.3 | 47.5 | 46.8 | 44 | 46.2 | 42.2 | 37.9 | 43.2 | 43 | 15.9 | 16.8 | 18.5 | 14 | 13.6 | 13 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 85.676 | 169.75 | 162.722 | 167.624 | 104.97 | 110.884 | 57.706 | 60.005 | 307.662 | 317.58 | 281.173 | 287.658 | 295.839 | 302.861 | 307.854 | 315.647 | 320.089 | 325.457 | 329.158 | 329.054 | 28.765 | 7.625 | 0 | 10.404 | 10.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 5.062 | 8.194 | 9.157 | 30.53 | 42.946 | 43.377 | 45.711 | 54.211 | 63.347 | 26.173 | 28.211 | 31.352 | 36.357 | 95.442 | 99.391 | 114.57 | 119.821 | 105.018 | 104.324 | 0 | 0.045 | 0.097 | 0.149 | 0.188 | 0.234 | 0.287 | 0.338 | 1.049 | 1.368 | 1.628 | 1.952 | 64.201 | 76.45 | 77.027 | 89.911 | 90.334 | 93.829 | 91.016 | 93.945 | 91.497 | 91.06 | 88.227 | 88.149 | 88.326 | 88.489 | 88.496 | 88.173 | 88.758 | 89.3 | 89.5 | 89.5 | 90.5 | 90.2 | 90.8 | 90.6 | 3.3 | 1.6 | 1.7 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 21 | 3.7 | 4 | 4.1 | 4.2 | 4.3 | 4.4 |
Deferred Revenue Non-Current
| 0 | 27.512 | 33.042 | 35.036 | 27.671 | 30.103 | 30.103 | 27.654 | 29.707 | 21.081 | 12.114 | 9.478 | 8.471 | 11.732 | 11.535 | 12.524 | 12.598 | 7.953 | 15.402 | 16.724 | 17.349 | 19.573 | 19.312 | 18.167 | 15.046 | 28.259 | 27.312 | 26.025 | 26.754 | 28.335 | 27.661 | 27.452 | 28.097 | 29.558 | 30.537 | 33.87 | 36.078 | 37.919 | 37.813 | 40.634 | 43.267 | 45.942 | 42.337 | 43.695 | 53.483 | 53.012 | 52.251 | 50.358 | 42.89 | 43.595 | 44.603 | 44.597 | 38.783 | 38.262 | 29.231 | 30.684 | 28.568 | 19.427 | 12.923 | 15.401 | 15.562 | 16.07 | 21.442 | 20.859 | 17.591 | 20.354 | 1.105 | 1.052 | 4.396 | 4.761 | 0 | 0 | 129.211 | 125.475 | 132.72 | 128.831 | 0 | 121.21 | 117.508 | 113.877 | 110.289 | 106.761 | 103.303 | 99.903 | 96.551 | 57.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 790.687 | 822.197 | 867.927 | 911.967 | 957.911 | 957.911 | 990.461 | 1,040.094 | 1,145.408 | 139.921 | 139.914 | 139.931 | 193.36 | 188.896 | 181.734 | 180.001 | 182.447 | 159.433 | 159.542 | 160.23 | 159.071 | 154.901 | 157.238 | 159.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.953 | 0.953 | 0.953 | 0.956 | 2.368 | 2.362 | 2.36 | 2.354 | 0.637 | 0.662 | 0.672 | 0.725 | 0.625 | 0.625 | 0.567 | 0.625 | 0 | 0 | 1.309 | 1.309 | 2.78 | 2.78 | 0 | 2.76 | 4.241 | 4.242 | 4.24 | 4.22 | 11.195 | 13.391 | 13.402 | 13.258 | 14.496 | 14.964 | 14.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 6.1 | 6.1 | 6.1 | 9.9 | 8.1 | 6 | 6 | 4.7 | 4.7 | 6.4 | 6.4 | 5.9 | 5.3 | 4 | 4 | 3.7 | 2.6 | 2.6 |
Other Non-Current Liabilities
| 810.753 | -66.498 | -61.635 | -63.799 | -33.084 | -36.202 | 44.531 | 48.286 | 17.825 | 15.56 | 2.28 | 2.341 | 3.697 | 3.76 | 4.842 | 4.711 | 3.141 | 3.105 | 4.798 | 4.806 | 4.704 | 2.756 | 12.403 | 5.788 | 6.095 | 18.492 | 19.524 | 13.859 | 13.754 | 13.148 | 38.511 | 37.782 | 33.767 | 32.591 | 28.051 | 30.06 | 29.671 | 29.522 | 30.192 | 31.005 | 22.34 | 11.85 | 11.991 | 11.571 | 12.371 | 12.377 | 14.005 | 14.968 | 15.545 | 15.429 | 30.842 | 31.166 | 31.816 | 33.078 | 28.483 | 31.315 | 31.285 | 31.832 | 32.056 | 33.065 | 33.653 | 35.859 | 34.698 | 42.346 | 43.033 | 44.31 | 28.971 | 29.16 | 30.53 | 16.042 | 18.702 | 48.207 | 21.931 | 23.055 | 23.809 | 23.393 | 152.593 | 25.236 | 27.566 | 27.29 | 27.747 | 16.169 | 14.787 | 18.773 | 23.872 | 25.824 | 20.518 | 21.065 | 15.06 | 29.582 | 5.618 | 6.751 | 7.9 | 8.825 | 12.355 | 14.031 | 15.017 | 15.399 | 12.705 | 13.1 | 12.9 | 13.9 | 13.2 | 13.8 | 14.6 | 16 | 10.8 | 11.6 | 10.5 | 10.4 | 9.8 | 9.9 | 9.9 | 10.1 | 9.3 | 8.2 | 7.7 | 7.3 | 6.3 | 5.6 | 5.4 |
Total Non-Current Liabilities
| 896.429 | 921.451 | 956.326 | 1,006.788 | 1,011.524 | 1,062.696 | 1,062.696 | 1,092.698 | 1,148.385 | 1,499.629 | 435.488 | 439.391 | 447.938 | 511.713 | 513.127 | 514.616 | 515.829 | 518.962 | 508.791 | 510.126 | 211.048 | 189.025 | 186.616 | 191.597 | 191.442 | 46.751 | 46.836 | 39.884 | 40.508 | 41.483 | 66.172 | 65.234 | 61.864 | 62.149 | 58.588 | 63.93 | 65.749 | 67.441 | 68.005 | 71.639 | 65.607 | 57.792 | 54.328 | 55.266 | 65.854 | 65.389 | 66.256 | 65.326 | 58.435 | 59.024 | 75.78 | 80.825 | 78.793 | 80.497 | 89.197 | 105.898 | 104.183 | 97.926 | 101.558 | 114.175 | 77.748 | 82.494 | 88.129 | 100.224 | 156.738 | 164.78 | 145.271 | 150.658 | 140.511 | 125.752 | 18.702 | 48.252 | 152.548 | 149.988 | 159.497 | 155.238 | 152.88 | 149.544 | 150.364 | 146.777 | 143.904 | 129.102 | 193.486 | 208.517 | 210.852 | 186.53 | 125.348 | 129.858 | 120.48 | 123.527 | 97.115 | 97.811 | 96.127 | 96.974 | 100.681 | 102.52 | 103.513 | 103.572 | 101.463 | 102.4 | 102.4 | 103.4 | 109.8 | 110.1 | 111.5 | 112.7 | 24 | 21.3 | 18.2 | 16.9 | 15.1 | 15.2 | 17 | 17.2 | 36.2 | 17.2 | 15.7 | 15.4 | 14.2 | 12.5 | 12.4 |
Total Liabilities
| 1,163.98 | 1,258.852 | 1,298.605 | 1,378.771 | 1,313.755 | 1,415.123 | 1,415.123 | 1,447.83 | 1,753.588 | 1,800.565 | 606.162 | 612.126 | 627.928 | 653.243 | 639.773 | 633.757 | 747.937 | 738.787 | 744.934 | 652.377 | 628.374 | 509.78 | 513.382 | 520.252 | 466.549 | 549.039 | 524.613 | 470.303 | 470.18 | 508.726 | 493.447 | 460.234 | 473.529 | 494.772 | 474.886 | 298.589 | 329.801 | 363.907 | 343.859 | 305.634 | 308.246 | 324.296 | 296.827 | 268.436 | 272.756 | 280.85 | 261.834 | 241.141 | 230.632 | 254.743 | 274.104 | 244.427 | 252.602 | 254.172 | 242.991 | 242.463 | 245.804 | 253.743 | 254.031 | 257.607 | 268.086 | 286.566 | 294.442 | 314.211 | 342.694 | 381.813 | 403.44 | 392.201 | 378.057 | 391.691 | 154.518 | 176.984 | 275.725 | 296.119 | 288.177 | 279.211 | 274.057 | 293.327 | 323.468 | 323.34 | 323.603 | 320.414 | 321.152 | 335.765 | 342.235 | 338.393 | 268.57 | 289.565 | 271.709 | 294.555 | 226.755 | 197.666 | 187.037 | 205.524 | 184.063 | 189.185 | 191.072 | 195.747 | 181.352 | 172.9 | 173.5 | 179 | 165.1 | 170.7 | 167.2 | 177.9 | 81.3 | 68.8 | 65 | 60.9 | 61.3 | 57.4 | 54.9 | 60.4 | 79.2 | 33.1 | 32.5 | 33.9 | 28.2 | 26.1 | 25.4 |
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 | 55.763 | 54.064 | 52.382 | 50.753 | 49.202 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Common Stock
| 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 10.485 | 10.48 | 10.465 | 10.455 | 10.429 | 10.41 | 10.403 | 10.399 | 10.387 | 10.379 | 10.372 | 10.365 | 10.348 | 10.34 | 10.328 | 10.313 | 10.294 | 10.278 | 10.269 | 10.257 | 10.249 | 10.233 | 10.222 | 10.203 | 10.192 | 10.183 | 10.171 | 10.161 | 10.139 | 10.128 | 10.119 | 10.103 | 10.086 | 10.055 | 10.036 | 9.995 | 9.932 | 9.829 | 9.745 | 9.666 | 9.62 | 9.57 | 9.536 | 9.494 | 9.449 | 9.378 | 9.329 | 9.267 | 9.236 | 9.174 | 9.035 | 9.033 | 9.031 | 9.028 | 9.026 | 9.024 | 9.021 | 9.019 | 8.94 | 8.913 | 8.823 | 8.09 | 5.37 | 4.909 | 4.54 | 4.416 | 4.381 | 4.33 | 4.312 | 4.262 | 4.227 | 4.173 | 4.145 | 4.072 | 4.005 | 3.929 | 3.905 | 3.838 | 3.819 | 3.773 | 3.216 | 3.195 | 3.189 | 3.157 | 3.063 | 3.002 | 2.988 | 2.906 | 2.632 | 2.6 | 2.5 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -111.626 | -51.162 | -95.86 | -97.416 | -75.916 | -41.391 | -41.391 | -68.707 | -11.072 | 66.369 | 1,954.519 | 1,879.396 | 1,817.532 | 1,778.133 | 1,682.688 | 1,620.193 | 1,491.041 | 1,485.692 | 1,388.064 | 1,344.543 | 1,306.268 | 1,259.984 | 1,224.377 | 1,162.79 | 1,103.573 | 305.208 | 267.188 | 229.353 | 191.275 | 156.52 | 102.168 | 66.334 | 29.324 | -5.676 | -39.002 | -72.173 | -108.856 | -145.627 | -176.433 | -204.602 | -235.067 | -264.034 | -290.712 | -311.555 | -334.818 | -349.817 | -370.216 | -380.729 | -390.666 | -395.079 | -389.691 | -389.171 | -393.007 | -381.271 | -422.952 | -416.775 | -406.506 | -391.038 | -357.066 | -335.312 | -304.655 | -283.593 | -293.807 | -301.903 | -324.864 | -336.517 | -357.175 | -361.208 | -373.459 | -361.463 | -433.35 | -441.923 | -466.032 | -455.403 | -400.174 | -403.337 | -407.638 | -398.727 | -368.908 | -355.215 | -348.517 | -312.658 | -271.227 | -272.747 | -273.307 | -277.61 | -259.411 | -257.448 | -120.56 | -107.593 | -44.161 | -38.588 | -38.486 | -24.127 | -15.447 | -10.072 | -7.437 | -3.752 | -9.447 | -12.4 | -13.9 | -11.3 | 2.7 | 8.6 | 8.6 | 14.9 | 4.2 | 8.3 | 1.6 | 2.6 | -5.5 | -11.1 | -9.7 | -11.1 | -15.4 | 6.8 | 4.6 | 4.1 | 0.7 | -0.8 | -2.1 |
Accumulated Other Comprehensive Income/Loss
| -2.059 | -7.261 | -4.999 | -3.895 | -8.765 | 2.436 | 2.436 | -0.898 | -6.743 | -4.588 | 5.091 | 4.336 | 4.968 | 9.026 | 6.527 | 6.131 | -1.135 | -5.288 | -7.292 | 0.973 | -2.766 | 0.336 | 1.229 | 0.07 | 0.965 | 1.388 | 3.857 | 2.933 | 2.86 | 1.459 | 0.116 | 0.014 | 1.721 | 2.651 | 4.299 | 4.317 | 4.76 | 6.47 | 5.026 | 6.819 | 7.803 | 9.372 | 8.603 | 8.684 | 8.676 | 7.263 | 7.751 | 8.702 | 9.063 | 8.095 | 8.681 | 8.462 | 8.922 | 9.115 | 8.866 | 8.246 | 7.954 | 7.525 | 7.833 | 8.481 | 8.604 | 7.005 | 5.881 | 5.747 | 8.351 | 7.731 | 8.539 | 9.691 | 11.2 | 9.598 | 5.698 | 5.127 | -0.053 | -0.33 | -0.546 | -0.434 | 0.029 | 0.547 | 0.71 | 0.723 | 0.714 | 0.805 | 1.667 | 2.146 | 0.09 | -1.445 | 0.234 | -0.372 | -0.875 | -2.682 | 1.429 | -5.607 | -4.872 | -6.434 | -4.202 | -2.626 | -3.219 | -3.045 | -2.207 | -1.9 | -1.3 | -2 | -42.6 | -39.6 | -36.7 | -33.6 | -28.6 | -24.7 | -22.4 | -19.9 | -17.7 | -15.6 | -13.4 | -11.9 | -10.5 | -9.4 | -8.8 | -8.3 | -6.9 | -6.4 | -6 |
Other Total Stockholders Equity
| 12,866.637 | 12,871.271 | 12,911.674 | 12,950.378 | 13,011.594 | 13,109.878 | 13,188.678 | 13,164.874 | 13,129.112 | 13,107.57 | -1,970.095 | -2,933.451 | -2,907.284 | -2,763.432 | -966.756 | -982.602 | -992.267 | -1,024.45 | -1,006.045 | -963.717 | -920.591 | -908.725 | -810.669 | -741.006 | -641.747 | -1,293.066 | -559.945 | -517.071 | -471.861 | -429.02 | -362.028 | -269.458 | -224.852 | -82.212 | -10.944 | 35.477 | 30.904 | 80.45 | 134.474 | 225.375 | 287.134 | 328.235 | 358.226 | 383.291 | 410.409 | 434.457 | 452.36 | 466.495 | 480.056 | 490.91 | 501.28 | 509.265 | 516.004 | 520.465 | 523.73 | 521.327 | 517.193 | 515.216 | 512.983 | 509.367 | 498.747 | 496.965 | 496.054 | 494.851 | 493.324 | 492.575 | 490.521 | 488.526 | 483.205 | 480.158 | 537.315 | 513.637 | 432.607 | 438.843 | 357.916 | 350.829 | 347.833 | 404.818 | 343.645 | 341.967 | 340.491 | 336.043 | 337.549 | 334.926 | 332.995 | 315.213 | 314.587 | 312.982 | 312.396 | 309.537 | 233.305 | 231.636 | 231.307 | 228.474 | 207.869 | 195.822 | 193.428 | 173.089 | 164.833 | 157.1 | 156.1 | 151.1 | 197.5 | 193 | 190.3 | 183.7 | 167.5 | 157.5 | 152.5 | 148.7 | 137.3 | 134.5 | 125.4 | 122.8 | 50.2 | 47.6 | 46.8 | 46 | 43.3 | 41.5 | 23.6 |
Total Shareholders Equity
| 12,752.959 | 12,812.855 | 12,810.822 | 12,849.073 | 12,926.919 | 13,070.929 | 13,070.929 | 13,119.079 | 13,147.065 | 13,169.357 | 774.855 | 691.804 | 692.246 | 800.757 | 732.888 | 654.132 | 508.042 | 493.715 | 385.114 | 392.178 | 393.283 | 393.285 | 425.285 | 432.194 | 473.119 | -284.115 | -278.606 | -274.507 | -267.457 | -260.784 | -249.495 | -192.877 | -183.585 | -75.034 | -35.455 | -22.196 | -63.021 | -48.546 | -26.794 | 37.72 | 69.989 | 83.676 | 86.203 | 90.475 | 94.303 | 101.898 | 99.827 | 104.297 | 108.198 | 113.592 | 129.89 | 138.126 | 141.455 | 157.803 | 119.093 | 122.176 | 127.97 | 140.97 | 172.986 | 191.71 | 211.731 | 229.41 | 217.159 | 207.723 | 185.837 | 172.813 | 150.906 | 146.028 | 129.886 | 137.206 | 118.486 | 84.931 | -28.108 | -21.881 | -38.264 | -48.526 | -55.395 | -49.085 | -20.241 | -8.263 | -3.085 | 30.611 | 72.134 | 68.397 | 63.783 | 40.087 | 115.078 | 113.064 | 247.162 | 253.788 | 242.991 | 190.636 | 191.138 | 201.07 | 191.283 | 186.126 | 185.76 | 169.198 | 155.811 | 145.4 | 143.4 | 143.2 | 157.6 | 162 | 162.2 | 165 | 143.1 | 141.1 | 131.7 | 131.4 | 114.1 | 107.8 | 102.3 | 99.8 | 24.3 | 45 | 42.6 | 41.8 | 37.1 | 34.3 | 15.7 |
Total Equity
| 12,752.959 | 12,812.855 | 12,810.822 | 12,849.073 | 12,926.919 | 13,070.929 | 13,070.929 | 13,119.079 | 13,147.065 | 13,169.357 | 774.855 | 691.804 | 692.246 | 800.757 | 732.888 | 654.132 | 508.042 | 493.715 | 385.114 | 392.178 | 393.283 | 393.285 | 425.285 | 432.194 | 473.119 | -284.115 | -278.606 | -274.507 | -267.457 | -260.784 | -249.495 | -192.877 | -183.585 | -75.034 | -35.455 | -22.196 | -63.021 | -48.546 | -26.794 | 37.72 | 69.989 | 83.676 | 86.203 | 90.475 | 94.303 | 101.898 | 99.827 | 104.297 | 108.198 | 113.592 | 129.89 | 138.126 | 141.455 | 157.803 | 119.093 | 122.176 | 127.97 | 140.97 | 172.986 | 191.71 | 211.731 | 229.41 | 217.159 | 207.723 | 185.837 | 172.813 | 150.906 | 146.028 | 129.886 | 137.206 | 118.486 | 84.931 | -28.108 | -21.881 | -38.264 | -48.526 | -55.395 | -49.085 | -20.241 | -8.263 | -3.085 | 30.611 | 72.134 | 68.397 | 63.783 | 40.087 | 115.078 | 113.064 | 247.162 | 253.788 | 242.991 | 190.636 | 191.138 | 201.07 | 191.283 | 186.126 | 185.76 | 169.198 | 155.811 | 145.4 | 143.4 | 143.2 | 157.6 | 162 | 162.2 | 165 | 143.1 | 141.1 | 131.7 | 131.4 | 114.1 | 107.8 | 102.3 | 99.8 | 24.3 | 45 | 42.6 | 41.8 | 37.1 | 34.3 | 15.7 |
Total Liabilities & Shareholders Equity
| 13,916.939 | 14,071.707 | 14,109.427 | 14,227.844 | 14,240.674 | 14,486.052 | 14,486.052 | 14,566.909 | 14,900.653 | 14,969.922 | 1,381.017 | 1,303.93 | 1,320.174 | 1,454 | 1,372.661 | 1,287.889 | 1,255.979 | 1,232.502 | 1,130.048 | 1,044.555 | 1,021.657 | 903.065 | 938.667 | 952.446 | 939.668 | 264.924 | 246.007 | 195.796 | 202.723 | 247.942 | 243.952 | 267.357 | 289.944 | 419.738 | 439.431 | 276.393 | 266.78 | 315.361 | 317.065 | 343.354 | 378.235 | 407.972 | 383.03 | 358.911 | 367.059 | 382.748 | 361.661 | 345.438 | 338.83 | 368.335 | 403.994 | 382.553 | 394.057 | 411.975 | 362.084 | 364.639 | 373.774 | 394.713 | 427.017 | 449.317 | 479.817 | 515.976 | 511.601 | 521.934 | 528.531 | 554.626 | 554.346 | 538.229 | 507.943 | 528.897 | 273.004 | 261.915 | 247.617 | 274.238 | 249.913 | 230.685 | 218.662 | 244.242 | 303.227 | 315.077 | 320.518 | 351.025 | 393.286 | 404.162 | 406.018 | 378.48 | 383.648 | 402.629 | 518.871 | 548.343 | 469.746 | 388.302 | 378.175 | 406.594 | 375.346 | 375.311 | 376.832 | 364.945 | 337.163 | 318.3 | 316.9 | 322.2 | 322.7 | 332.7 | 329.4 | 342.9 | 224.4 | 209.9 | 196.7 | 192.3 | 175.4 | 165.2 | 157.2 | 160.2 | 103.5 | 78.1 | 75.1 | 75.7 | 65.3 | 60.4 | 41.1 |