Azenta, Inc.
NASDAQ:AZTA
52.63 (USD) • At close January 17, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 310.929 | 336.543 | 356.58 | 702.923 | 678.91 | 733.369 | 667.365 | 608.304 | 658.274 | 1,474.189 | 1,936.291 | 215.168 | 227.427 | 269.862 | 320.105 | 308.517 | 295.649 | 256.633 | 242.274 | 335.319 | 301.642 | 156.852 | 137.217 | 135.791 | 197.708 | 179.376 | 194.016 | 202.339 | 101.622 | 117.081 | 103.939 | 82.945 | 85.086 | 66.116 | 62.162 | 55.572 | 80.722 | 79.67 | 73.176 | 77.759 | 94.114 | 115.547 | 85.281 | 78.015 | 82.971 | 61.888 | 60.121 | 54.923 | 54.639 | 61.564 | 81.155 | 49.213 | 58.833 | 133.115 | 59.328 | 62.312 | 59.823 | 54.987 | 48.621 | 47.164 | 59.985 | 52.936 | 49.157 | 78.1 | 110.269 | 109.962 | 113.267 | 144.559 | 168.232 | 302.998 | 252.681 | 134.118 | 115.773 | 117.837 | 180.543 | 193.733 | 202.462 | 162.796 | 196.408 | 151.65 | 193.281 | 194.625 | 168.575 | 212.267 | 124.999 | 137.713 | 130.888 | 109.764 | 125.297 | 138.668 | 103.71 | 130.151 | 160.239 | 194.839 | 70.599 | 82.972 | 131.203 | 233.263 | 256.79 | 61.1 | 66.4 | 68.1 | 69.3 | 70.4 | 68.2 | 65.3 | 65.5 | 69.2 | 71.8 | 1.1 | 0.8 | 0.9 | 2.1 | 4.8 | 3.8 | 15.6 |
Short Term Investments
| 151.162 | 259.296 | 468.22 | 281.212 | 338.873 | 390.492 | 513.651 | 522.897 | 911.764 | 709.063 | 816.512 | 0.051 | 0.081 | 0.101 | 0.101 | 0.055 | 0.067 | 0.136 | 0.162 | 11.233 | 34.124 | 0.035 | 0.047 | 0.028 | 46.281 | 42.096 | 40.655 | 15.658 | 0.028 | 0.012 | 1.495 | 0.866 | 0.039 | 0.018 | 0.066 | 0.041 | 70.021 | 61.555 | 69.327 | 58.648 | 68.13 | 57.071 | 50.274 | 45.42 | 45.9 | 41.199 | 46.242 | 48.07 | 85.646 | 87.606 | 71.057 | 79.465 | 65.695 | 64.804 | 59.54 | 50.662 | 49.011 | 49.123 | 35.804 | 38.038 | 28.046 | 35.313 | 40.19 | 33.932 | 33.077 | 34.238 | 42.029 | 55.087 | 80.102 | 57.78 | 60.477 | 33.956 | 68.28 | 217.377 | 184.498 | 159.46 | 121.561 | 138.841 | 99.636 | 110.072 | 62.086 | 41.873 | 31.242 | 3.039 | 4.481 | 2.077 | 13.059 | 30.258 | 25.353 | 65.476 | 62.345 | 40.013 | 43.593 | 24.714 | 76.038 | 140.329 | 88.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 462.091 | 595.839 | 824.8 | 984.135 | 1,017.783 | 1,123.861 | 1,181.016 | 1,131.201 | 1,570.038 | 2,183.252 | 2,752.803 | 215.219 | 227.508 | 269.963 | 320.206 | 308.572 | 295.716 | 256.769 | 242.436 | 346.552 | 335.766 | 156.887 | 137.264 | 135.819 | 243.989 | 221.472 | 234.671 | 217.997 | 101.65 | 117.093 | 105.434 | 83.811 | 85.125 | 66.134 | 62.228 | 55.613 | 150.743 | 141.225 | 142.503 | 136.407 | 162.244 | 172.618 | 135.555 | 123.435 | 128.871 | 103.087 | 106.363 | 102.993 | 140.285 | 149.17 | 152.212 | 128.678 | 124.528 | 197.919 | 118.868 | 112.974 | 108.834 | 104.11 | 84.425 | 85.202 | 88.031 | 88.249 | 89.347 | 112.032 | 143.346 | 144.2 | 155.296 | 199.646 | 248.334 | 360.778 | 313.158 | 168.074 | 184.053 | 335.214 | 365.041 | 353.193 | 324.023 | 301.637 | 296.044 | 261.722 | 255.367 | 236.498 | 199.817 | 215.306 | 129.48 | 139.79 | 143.947 | 140.022 | 150.65 | 204.144 | 166.055 | 170.164 | 203.832 | 219.553 | 146.637 | 223.301 | 219.237 | 233.263 | 256.79 | 61.1 | 66.4 | 68.1 | 69.3 | 70.4 | 68.2 | 65.3 | 65.5 | 69.2 | 71.8 | 1.1 | 0.8 | 0.9 | 2.1 | 4.8 | 3.8 | 15.6 |
Net Receivables
| 172.711 | 167.613 | 187.968 | 155.926 | 156.535 | 163.019 | 167.96 | 201.92 | 163.758 | 150.274 | 137.578 | 126.001 | 119.877 | 234.079 | 225.389 | 196.679 | 94.791 | 183.167 | 179.014 | 165.176 | 165.602 | 163.105 | 163.653 | 164.516 | 125.192 | 156.678 | 141.501 | 139.047 | 120.828 | 120.752 | 115.171 | 114.429 | 106.372 | 101.091 | 104.225 | 102.889 | 86.448 | 100.973 | 94.679 | 75.675 | 80.106 | 82.792 | 83.44 | 75.529 | 77.483 | 86.286 | 73.545 | 63.832 | 78.855 | 87.297 | 80.492 | 73.684 | 76.701 | 82.547 | 99.646 | 87.613 | 92.273 | 71.932 | 67.584 | 53.397 | 38.428 | 28.451 | 25.79 | 41.337 | 66.844 | 81.38 | 92.566 | 91.635 | 105.904 | 108.912 | 137.548 | 120.177 | 113.44 | 120.839 | 119.134 | 92.216 | 77.555 | 90.982 | 91.002 | 92.727 | 124.004 | 101.988 | 103.379 | 63.965 | 69.374 | 67.477 | 73.167 | 77.582 | 89.15 | 107.283 | 80.605 | 82.664 | 93.565 | 113.007 | 119.957 | 106.303 | 92.779 | 84.843 | 67.287 | 43.9 | 32.9 | 25.3 | 23.1 | 18.7 | 20.7 | 23.6 | 23.5 | 26.9 | 28.4 | 24.7 | 22.4 | 23.7 | 24.4 | 21.8 | 21 | 11.5 |
Inventory
| 115.256 | 115.27 | 122.351 | 127.184 | 128.198 | 142.102 | 150.727 | 145.939 | 85.544 | 81.213 | 77.752 | 70.143 | 60.398 | 154.72 | 127.987 | 123.917 | 114.834 | 117.686 | 107.699 | 105.181 | 99.445 | 104.786 | 108.512 | 110.07 | 96.986 | 132.298 | 126.594 | 115.033 | 106.395 | 105.304 | 99.104 | 92.519 | 92.572 | 98.157 | 100.738 | 99.894 | 100.619 | 95.167 | 90.558 | 94.936 | 93.567 | 103.069 | 93.75 | 96.701 | 97.719 | 92.8 | 96.601 | 105.123 | 102.985 | 106.819 | 105.065 | 102.612 | 107.654 | 93.525 | 126.615 | 127.143 | 115.787 | 116.896 | 103.528 | 89.763 | 84.738 | 91.404 | 98.519 | 109.559 | 105.901 | 111.154 | 113.304 | 107.154 | 104.794 | 107.725 | 104.82 | 105.508 | 99.854 | 93.402 | 79.273 | 78.056 | 48.434 | 57.708 | 63.641 | 72.664 | 71.891 | 77.536 | 80.447 | 63.445 | 53.212 | 58.179 | 67.355 | 77.373 | 78.193 | 88.036 | 51.705 | 54.45 | 49.295 | 65.107 | 70.596 | 64.772 | 56.975 | 53.454 | 36.456 | 30 | 28.9 | 19.1 | 16.8 | 17.2 | 19.6 | 23.7 | 26.7 | 26 | 23.3 | 21 | 18.3 | 17 | 17.8 | 19.1 | 19.4 | 12.4 |
Other Current Assets
| 82.749 | 88.936 | 58.036 | 115.556 | 116.44 | 81.855 | 86.031 | 140.924 | 640.006 | 160.557 | 74.961 | 385.366 | 369.583 | 58.455 | 50.908 | 45.988 | 94.586 | 44.389 | 43.379 | 46.56 | 46.332 | 102.106 | 135.117 | 152.46 | 129.63 | 62.864 | 53.606 | 49.564 | 45.732 | 44.43 | 35.036 | 30.862 | 30.53 | 48.92 | 50.316 | 38.642 | 18.058 | 33.478 | 48.553 | 32.533 | 38.396 | 34.301 | 56.594 | 34.597 | 53.824 | 29.179 | 42.006 | 28.781 | 25.364 | 11.158 | 10.868 | 11.33 | 11.641 | 10.939 | 10.16 | 8.416 | 10.437 | 13.059 | 13.939 | 10.464 | 9.992 | 9.149 | 11.015 | 14.368 | 22.555 | 17.382 | 17.604 | 20.331 | 20.489 | 22.27 | 22.501 | 42.157 | 35.465 | 25.642 | 27.377 | 19.102 | 16.077 | 14.105 | 12.372 | 13.401 | 9.873 | 13.357 | 10.802 | 19.114 | 17.946 | 14.657 | 15.31 | 17.157 | 15.56 | 108.273 | 39.098 | 38.139 | 36.444 | 31.033 | 30.372 | 27.133 | 26.393 | 15.926 | 13.986 | 7.6 | 9.5 | 10.1 | 9.1 | 8.1 | 9.6 | 7.2 | 7.4 | 4.2 | 3.6 | 3.8 | 3.9 | 2 | 1.7 | 2.6 | 1.9 | 1.6 |
Total Current Assets
| 832.807 | 967.658 | 1,190.066 | 1,382.801 | 1,418.956 | 1,510.837 | 1,585.734 | 1,619.984 | 2,459.346 | 2,575.296 | 3,043.094 | 796.729 | 777.366 | 717.217 | 724.49 | 675.156 | 649.453 | 602.011 | 572.528 | 663.469 | 648.199 | 526.884 | 509.49 | 520.802 | 564.806 | 541.88 | 529.569 | 496.859 | 352.011 | 365.364 | 337.227 | 306.19 | 299.334 | 293.224 | 295.706 | 297.038 | 373.477 | 370.843 | 361.452 | 339.551 | 374.313 | 392.78 | 369.339 | 320.956 | 330.119 | 311.352 | 306.742 | 300.729 | 347.489 | 354.444 | 348.637 | 316.304 | 320.524 | 384.93 | 355.289 | 336.146 | 327.331 | 305.997 | 269.476 | 238.826 | 221.189 | 217.253 | 224.671 | 277.296 | 338.646 | 354.116 | 378.77 | 418.766 | 479.521 | 599.685 | 578.027 | 435.916 | 432.812 | 575.097 | 590.825 | 542.567 | 466.089 | 464.432 | 463.059 | 440.514 | 461.135 | 429.379 | 394.445 | 361.83 | 270.012 | 280.103 | 299.779 | 312.134 | 333.553 | 507.736 | 337.463 | 348.69 | 383.136 | 428.7 | 367.562 | 421.509 | 395.384 | 387.486 | 374.519 | 142.6 | 137.7 | 122.6 | 118.3 | 114.4 | 118.1 | 119.8 | 123.1 | 126.3 | 127.1 | 50.6 | 45.4 | 43.6 | 46 | 48.3 | 46.1 | 41.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 266.646 | 196.124 | 270.567 | 210.628 | 205.744 | 210.94 | 215.301 | 217.271 | 154.47 | 154.596 | 150.426 | 147.261 | 130.719 | 146.522 | 132.42 | 126.947 | 117.665 | 111.416 | 108.744 | 105.296 | 100.669 | 98.33 | 97.939 | 96.124 | 59.988 | 61.537 | 60.7 | 60.294 | 58.462 | 52.949 | 53.273 | 54.439 | 54.885 | 54.763 | 54.957 | 54.719 | 41.855 | 46.277 | 46.833 | 47.918 | 50.183 | 52.272 | 52.759 | 45.883 | 47.87 | 55.417 | 58.874 | 65.006 | 64.478 | 65.024 | 66.676 | 67.349 | 68.596 | 58.27 | 60.499 | 61.985 | 63.669 | 65.531 | 68.42 | 71.391 | 74.793 | 78.393 | 82.082 | 82.931 | 81.604 | 83.763 | 82.588 | 80.782 | 80.747 | 77.855 | 79.523 | 76.222 | 78.833 | 74.996 | 66.346 | 71.657 | 54.165 | 56.517 | 56.279 | 58.28 | 58.81 | 58.181 | 60.587 | 62.569 | 64.825 | 67.696 | 68.003 | 70.601 | 84.792 | 83.287 | 72.798 | 69.488 | 66.459 | 60.127 | 57.412 | 26.849 | 24.899 | 28.178 | 22.786 | 18.9 | 17.4 | 17.2 | 17.5 | 18.3 | 18.6 | 18.3 | 19.2 | 19.1 | 19.1 | 19.5 | 18.6 | 17.6 | 16.7 | 13.8 | 12.6 | 8.9 |
Goodwill
| 691.409 | 679.691 | 681.14 | 800.166 | 784.339 | 793.623 | 790.494 | 761.153 | 513.623 | 464.885 | 467.746 | 468.585 | 469.356 | 551.326 | 513.093 | 512.989 | 501.536 | 500.062 | 498.502 | 490.37 | 488.602 | 490.545 | 492.526 | 490.525 | 255.876 | 282.205 | 275.228 | 272.724 | 233.638 | 210.609 | 210.617 | 210.587 | 202.138 | 202.386 | 202.347 | 202.347 | 121.408 | 118.257 | 118.264 | 117.652 | 109.501 | 113.238 | 97.863 | 121.969 | 122.03 | 114.893 | 114.893 | 114.043 | 88.44 | 88.44 | 88.44 | 88.44 | 84.727 | 51.694 | 48.138 | 48.138 | 48.138 | 48.138 | 48.138 | 48.138 | 48.138 | 48.138 | 48.138 | 119.938 | 119.979 | 318.548 | 318.745 | 319.127 | 319.302 | 315.437 | 315.547 | 313.657 | 351.444 | 354.425 | 339.36 | 345.068 | 62.094 | 62.113 | 0 | 62.228 | 62.034 | 0 | 69.868 | 69.058 | 68.958 | 0 | 0 | 106.862 | 104.156 | 0 | 96.115 | 86.665 | 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
| 248.03 | 253.475 | 267.626 | 290.229 | 294.301 | 312.055 | 323.927 | 327.106 | 178.401 | 160.691 | 170.507 | 178.589 | 186.534 | 254.936 | 209.899 | 219.866 | 218.325 | 226.623 | 236.095 | 242.248 | 251.168 | 262.195 | 270.793 | 279.233 | 99.956 | 106.195 | 102.182 | 105.757 | 83.52 | 75.458 | 79.375 | 83.432 | 81.843 | 85.646 | 89.495 | 93.287 | 55.446 | 56.771 | 59.693 | 62.722 | 59.55 | 62.98 | 55.124 | 57.326 | 60.088 | 61.821 | 64.576 | 67.439 | 39.4 | 41.111 | 43.881 | 45.547 | 44.314 | 10.395 | 9.265 | 10.194 | 11.123 | 12.093 | 13.063 | 13.133 | 14.081 | 14.909 | 15.708 | 54.229 | 58.452 | 64.788 | 68.907 | 73.024 | 76.964 | 80.777 | 84.59 | 88.388 | 94.067 | 93.875 | 80.009 | 427.661 | 65.922 | 66.678 | 67.511 | 68.266 | 68.963 | 77.263 | 78.578 | 78.693 | 79.55 | 120.268 | 120.641 | 119.995 | 118.804 | 569.275 | 57.953 | 142.425 | 100.916 | 109.622 | 76.677 | 55.094 | 60.263 | 57.66 | 56.881 | 13.1 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 939.439 | 933.166 | 948.766 | 1,090.395 | 1,078.64 | 1,105.678 | 1,114.421 | 1,088.259 | 692.024 | 625.576 | 638.253 | 647.174 | 655.89 | 806.262 | 722.992 | 732.855 | 719.861 | 726.685 | 734.597 | 732.618 | 739.77 | 752.74 | 763.319 | 769.758 | 355.832 | 388.4 | 377.41 | 378.481 | 317.158 | 286.067 | 289.992 | 294.019 | 283.981 | 288.032 | 291.842 | 295.634 | 176.854 | 175.028 | 177.957 | 180.374 | 169.051 | 176.218 | 152.987 | 179.295 | 182.118 | 176.714 | 179.469 | 181.482 | 127.84 | 129.551 | 132.321 | 133.987 | 129.041 | 62.089 | 57.403 | 58.332 | 59.261 | 60.231 | 61.201 | 61.271 | 62.219 | 63.047 | 63.846 | 174.167 | 178.431 | 383.336 | 387.652 | 392.151 | 396.266 | 396.214 | 400.137 | 402.045 | 445.511 | 448.3 | 419.369 | 427.661 | 65.922 | 66.678 | 67.511 | 68.266 | 68.963 | 77.263 | 78.578 | 78.693 | 79.55 | 120.268 | 120.641 | 119.995 | 118.804 | 569.275 | 57.953 | 142.425 | 100.916 | 109.622 | 76.677 | 55.094 | 60.263 | 57.66 | 56.881 | 13.1 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 49.454 | 148.086 | 150.558 | 61.962 | 111.338 | 169.422 | 266.176 | 304.675 | 352.02 | 312.027 | 260.219 | 3.724 | 3.598 | 3.637 | 3.485 | 3.41 | 3.101 | 2.939 | 2.555 | 3.039 | 2.845 | 2.874 | 2.795 | 2.489 | 7.237 | 47.585 | 45.642 | 44.81 | 31.235 | 35.193 | 34.484 | 30.512 | 33.369 | 32.598 | 31.152 | 33.428 | 87.595 | 100.164 | 91.628 | 109.485 | 112.156 | 101.896 | 87.01 | 77.568 | 70.178 | 71.221 | 67.636 | 69.433 | 91.374 | 90.283 | 85.983 | 101.183 | 115.902 | 118.433 | 89.367 | 77.472 | 65.339 | 58.611 | 70.297 | 55.519 | 51.96 | 54.889 | 71.319 | 47.625 | 0 | 0 | 27.795 | 34.997 | 0 | 0 | 0 | 16.026 | 0 | 0 | 7.971 | 20.784 | 0 | 48.087 | 0 | 76.655 | 0 | 0 | 109.991 | 97.374 | 0 | 0 | 0 | 74.951 | 0 | 0 | 117.412 | 132.474 | 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
| 0.837 | 1.231 | 0.925 | 1.341 | 0.571 | 0.599 | 0.49 | 0.298 | 1.169 | 1.926 | 2.278 | 13.845 | 10.043 | 4.447 | 9.864 | 4.765 | 4.979 | 3.489 | 5.08 | 6.004 | 5.064 | 25.345 | 28.012 | 23.287 | 43.798 | 46.312 | 47.572 | 1.642 | 1.692 | 1.46 | 1.495 | 1.683 | 1.982 | 1.125 | 0.756 | 58.617 | 70.476 | 68.603 | 69.595 | 73.12 | 67.563 | 67.687 | 97.422 | 98.548 | 99.146 | 96.068 | 99.551 | 101.135 | 104.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.625 | 0 | 0 | -27.795 | -34.997 | 0 | 0 | 0 | -16.026 | 0 | 0 | -7.971 | -20.784 | 0 | -48.087 | 0 | -76.655 | 0 | 0 | -109.991 | -97.374 | 0 | 0 | 0 | -74.951 | 0 | 85.88 | 21.934 | 21.167 | 19.28 | 18.525 | 16.972 | 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
| 10.858 | 77.03 | 2.615 | 77.187 | 70.471 | 71.94 | 67.692 | 61.929 | 57.093 | 53.296 | 65.239 | 246.204 | 241.896 | 85.169 | 70.845 | 71.599 | 64.066 | 57.377 | 55.827 | 48.532 | 20.507 | 86.687 | 86.322 | 84.271 | 64.346 | 5.716 | 5.648 | 5.591 | 6.07 | 5.738 | 5.708 | 5.464 | 12.354 | 12.579 | 9.982 | 9.598 | 9.397 | 9.458 | 9.49 | 6.699 | 4.772 | 5.152 | 7.704 | 7.419 | 7.332 | 9.658 | 9.49 | 7.044 | 6.153 | 6.021 | 3.059 | 2.981 | 2.557 | 2.637 | 2.725 | 2.64 | 2.624 | 2.56 | 2.613 | 2.684 | 3.161 | 3.502 | 3.173 | 80.871 | 64.957 | 67.453 | 60.793 | 67.086 | 58.304 | 41.48 | 34.927 | 85.514 | 35.421 | 33.216 | 33.399 | 40.707 | 37.904 | 52.842 | 59.443 | 85.089 | 82.131 | 93.618 | 119.375 | 106.652 | 78.314 | 79.649 | 79.735 | 95.099 | 120.348 | 116.602 | 112.309 | 16.156 | 134.04 | 117.764 | 5.483 | 21.752 | 32.582 | 20.627 | 10.781 | 9.2 | 8.3 | 10.1 | 4.4 | 4.5 | 4.3 | 3.7 | 3.5 | 3.2 | 3.5 | 3.5 | 3.1 | 2.8 | 2.1 | 1 | 0.9 | 0.8 |
Total Non-Current Assets
| 1,267.234 | 1,355.637 | 1,373.431 | 1,441.513 | 1,466.764 | 1,558.579 | 1,664.08 | 1,672.432 | 1,256.776 | 1,147.421 | 1,116.415 | 1,058.208 | 1,042.146 | 1,046.037 | 939.606 | 939.576 | 909.672 | 901.906 | 906.803 | 895.489 | 868.855 | 965.976 | 978.387 | 975.929 | 531.201 | 549.55 | 536.972 | 490.818 | 414.617 | 381.407 | 384.952 | 386.117 | 386.571 | 389.097 | 388.689 | 451.996 | 386.177 | 399.53 | 395.503 | 417.596 | 403.725 | 403.225 | 397.882 | 408.713 | 406.644 | 409.078 | 415.02 | 424.1 | 394.471 | 290.879 | 288.039 | 305.5 | 316.096 | 241.429 | 209.994 | 200.429 | 190.893 | 186.933 | 202.531 | 190.865 | 192.133 | 199.831 | 220.42 | 337.969 | 324.992 | 534.552 | 531.033 | 540.019 | 535.317 | 515.549 | 514.587 | 563.781 | 559.765 | 556.512 | 519.114 | 540.025 | 157.991 | 176.037 | 183.233 | 211.635 | 209.904 | 229.062 | 258.54 | 247.914 | 222.689 | 267.613 | 268.379 | 285.695 | 323.944 | 855.044 | 382.406 | 381.71 | 320.695 | 306.038 | 156.544 | 103.695 | 117.744 | 106.465 | 90.448 | 41.2 | 39.4 | 27.3 | 21.9 | 22.8 | 22.9 | 22 | 22.7 | 22.3 | 22.6 | 23 | 21.7 | 20.4 | 18.8 | 14.8 | 13.5 | 9.7 |
Total Assets
| 2,100.041 | 2,323.295 | 2,563.497 | 2,824.314 | 2,885.72 | 3,069.416 | 3,249.814 | 3,292.416 | 3,716.122 | 3,722.717 | 4,159.509 | 1,854.937 | 1,819.512 | 1,763.255 | 1,664.096 | 1,614.732 | 1,559.125 | 1,503.917 | 1,479.331 | 1,558.958 | 1,517.054 | 1,492.86 | 1,487.877 | 1,496.731 | 1,096.007 | 1,091.43 | 1,066.541 | 987.677 | 766.628 | 746.771 | 722.179 | 692.307 | 685.905 | 682.321 | 684.395 | 749.034 | 759.654 | 770.373 | 756.955 | 757.147 | 778.038 | 796.005 | 767.221 | 729.669 | 736.763 | 720.43 | 721.762 | 724.829 | 741.96 | 645.323 | 636.676 | 621.804 | 636.62 | 626.359 | 565.283 | 536.575 | 518.224 | 492.93 | 472.007 | 429.691 | 413.322 | 417.084 | 445.091 | 615.265 | 663.638 | 888.668 | 909.803 | 958.785 | 1,014.838 | 1,115.234 | 1,092.614 | 999.697 | 992.577 | 1,131.609 | 1,109.939 | 1,082.592 | 624.08 | 640.469 | 646.292 | 652.149 | 671.039 | 658.441 | 652.985 | 609.744 | 492.701 | 547.716 | 568.158 | 597.829 | 657.497 | 1,362.78 | 719.869 | 730.4 | 703.831 | 734.738 | 524.106 | 525.204 | 513.128 | 493.951 | 464.967 | 183.8 | 177.1 | 149.9 | 140.2 | 137.2 | 141 | 141.8 | 145.8 | 148.6 | 149.7 | 73.6 | 67.1 | 64 | 64.8 | 63.1 | 59.6 | 50.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 44.433 | 39.115 | 37.319 | 40.237 | 35.796 | 37.99 | 45.306 | 55.259 | 38.654 | 34.576 | 35.868 | 46.869 | 42.36 | 98.192 | 77.741 | 67.811 | 61.758 | 70.344 | 63.958 | 65.306 | 58.919 | 47.789 | 56.934 | 70.814 | 44.724 | 67.589 | 65.11 | 54.242 | 49.1 | 49.991 | 49.832 | 52.09 | 41.128 | 41.502 | 39.303 | 38.812 | 44.89 | 47.145 | 43.61 | 37.674 | 33.74 | 30.113 | 35.672 | 30.89 | 35.392 | 31.162 | 28.658 | 21.199 | 28.988 | 46.606 | 46.048 | 34.257 | 40.199 | 45.177 | 61.042 | 62.323 | 65.734 | 70.506 | 66.721 | 46.243 | 26.36 | 15.7 | 16.097 | 29.717 | 37.248 | 39.553 | 47.482 | 43.409 | 57.758 | 55.844 | 54.455 | 65.108 | 69.27 | 50.206 | 50.976 | 43.063 | 30.82 | 37.019 | 37.565 | 31.964 | 45.086 | 43.042 | 50.063 | 32.403 | 26.77 | 22.566 | 18.551 | 20.832 | 30.436 | 40.838 | 17.344 | 15.018 | 18.595 | 16.487 | 19.368 | 23.981 | 20.874 | 20.154 | 14.372 | 8.8 | 12.472 | 6.5 | 5.5 | 2.9 | 3.3 | 5.8 | 9.2 | 9.2 | 9.9 | 8.9 | 7 | 6.4 | 8.1 | 8.8 | 8 | 5.6 |
Short Term Debt
| 0 | 21.478 | 10.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.414 | 0.414 | 0.827 | 0.828 | 0.828 | 0.827 | 0.829 | 6.326 | 8.114 | 9.527 | 2 | 2 | 2 | 1.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.881 | 0.881 | 0.881 | 0.881 | 0.881 | 0.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.006 | 0.008 | 0.011 | 175.016 | 175.008 | 0.011 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.01 | 0.04 | 0.068 | 0.098 | 0.098 | 0.221 | 0.099 | 0.008 | 17.031 | 17.568 | 19.328 | 17.514 | 17.39 | 0.536 | 16.579 | 16.519 | 16.741 | 16.516 | 0.5 | 6.35 | 0 | 0 | 0 | 0.5 | 0.1 | 0.2 | 0.3 | 0.6 | 10.9 | 6.3 | 3 | 1.4 | 1.4 | 1.8 | 1.1 |
Tax Payables
| 13.384 | 11.705 | 10.706 | 37.261 | 7.378 | 2.571 | 5.228 | 24.529 | 28.419 | 7.095 | 430.65 | 14.037 | 8.711 | 22.232 | 23.889 | 15.972 | 10.094 | 16.253 | 9.134 | 100.451 | 99.423 | 7.784 | 7.276 | 6.131 | 6.746 | 7.953 | 8.713 | 15.12 | 11.417 | 10.466 | 8.295 | 7.775 | 7.554 | 7.168 | 6.356 | 4.88 | 6.111 | 4.012 | 2.789 | 2.966 | 1.808 | 1.942 | 1.246 | 1.584 | 1.077 | 0.198 | 0.39 | 0.891 | 1.699 | 4.317 | 3.273 | 3.387 | 4.015 | 3.93 | 1.294 | 1.104 | 1.04 | 1.679 | 2.197 | 2.925 | 2.686 | 2.702 | 2.904 | 2.884 | 3.151 | 0 | 4.629 | 4.433 | 16.093 | 0 | 0 | 15.153 | 17.773 | 0 | 17.631 | 18.222 | 17.331 | 16.477 | 0 | 17.123 | 16.015 | 0 | 11.192 | 10.505 | 10.165 | 0 | 0 | 14.388 | 8.488 | 0 | 0 | 6.884 | 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
| 54.302 | 33.268 | 38.323 | 58.245 | 34.614 | 45.207 | 46.048 | 42.641 | 39.748 | 33.132 | 30.701 | 28.483 | 25.724 | 35.421 | 36.793 | 35.661 | 31.357 | 31.162 | 29.09 | 29.042 | 29.477 | 30.598 | 31.2 | 31.091 | 26.634 | 24.612 | 22.067 | 25.701 | 24.292 | 33.062 | 29.065 | 24.759 | 14.966 | 25.522 | 34.419 | 28.245 | 17.886 | 22.614 | 19.943 | 25.657 | 26.279 | 34.521 | 33.116 | 16.545 | 19.653 | 16.262 | 13.613 | 8.927 | 9.986 | 10.789 | 10.595 | 11.98 | 14.073 | 7.64 | 4.515 | 4.024 | 4.365 | 4.402 | 3.917 | 4.097 | 2.916 | 2.884 | 2.336 | 3.231 | 3.553 | 3.933 | 8.666 | 6.295 | 5.424 | 7.301 | 7.524 | 7.872 | 26.119 | 29.821 | 27.293 | 19.174 | 22.143 | 31.657 | 31.265 | 34.381 | 34.568 | 38.74 | 41.056 | 34.254 | 33.686 | 38.394 | 34.18 | 29.405 | 29.032 | 26.919 | 21.119 | 13.411 | 15.507 | 18.935 | 21.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 92.72 | 97.008 | 105.849 | 123.309 | 133.14 | 117.859 | 116.062 | 126.597 | 123.725 | 120.124 | 120.745 | 252.411 | 268.293 | 155.215 | 126.809 | 105.912 | 107.082 | 87.218 | 94.025 | 87.326 | 83.664 | 82.495 | 74.806 | 73.517 | 85.263 | 62.744 | 60.526 | 52.349 | 61.969 | 51.74 | 52.581 | 43.64 | 56.145 | 47.857 | 48.278 | 44.218 | 45.364 | 44.51 | 40.33 | 37.477 | 51.133 | 48.795 | 41.949 | 36.514 | 36.482 | 36.434 | 38.852 | 43.19 | 40.518 | 37.413 | 33.55 | 34.804 | 37.452 | 33.409 | 32.19 | 34.243 | 37.016 | 35.749 | 33.541 | 32.606 | 38.527 | 40.785 | 46.836 | 49.518 | 58.899 | 61.555 | 54.696 | 50.758 | 53.363 | 73.237 | 80.352 | 74.252 | 84.864 | 84.288 | 66.748 | 60.222 | 54.789 | 51.016 | 71.907 | 60.585 | 71.318 | 80.98 | 63.333 | 56.849 | 64.138 | 81.566 | 92.811 | 90.973 | 89.251 | 104.148 | 40.928 | 48.742 | 43.484 | 54.679 | 58.005 | 59.654 | 54.911 | 50.49 | 45.927 | 26.7 | 13.078 | 18.4 | 12.1 | 12.2 | 14.4 | 5.1 | 4.9 | 4.5 | 3.9 | 3.3 | 3.4 | 3.2 | 3.9 | 3.8 | 2.8 | 2.7 |
Total Current Liabilities
| 204.839 | 202.574 | 202.999 | 235.62 | 210.928 | 203.627 | 212.644 | 249.026 | 230.546 | 194.927 | 615.968 | 341.8 | 345.088 | 311.06 | 265.646 | 225.77 | 211.118 | 205.805 | 197.035 | 282.952 | 272.99 | 174.992 | 178.33 | 191.08 | 165.367 | 164.898 | 158.416 | 149.405 | 146.778 | 145.259 | 139.773 | 128.264 | 119.793 | 122.049 | 128.356 | 116.155 | 114.251 | 119.162 | 107.553 | 104.655 | 113.841 | 116.252 | 112.864 | 85.533 | 92.561 | 84.056 | 81.513 | 74.207 | 81.191 | 99.125 | 93.466 | 84.428 | 95.739 | 90.156 | 99.041 | 101.694 | 108.155 | 112.336 | 106.376 | 85.871 | 70.489 | 62.071 | 68.173 | 85.35 | 102.851 | 105.041 | 115.473 | 104.895 | 142.797 | 136.386 | 142.337 | 162.393 | 180.179 | 339.331 | 337.656 | 140.692 | 125.095 | 136.181 | 140.749 | 144.064 | 166.998 | 162.772 | 165.684 | 134.079 | 134.857 | 142.624 | 145.763 | 155.697 | 157.215 | 188.936 | 96.959 | 103.383 | 95.1 | 107.491 | 99.278 | 100.214 | 92.304 | 87.385 | 76.815 | 36 | 31.9 | 24.9 | 17.6 | 15.1 | 18.2 | 11 | 14.3 | 14 | 14.4 | 23.1 | 16.7 | 12.6 | 13.4 | 14 | 12.6 | 9.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 58.792 | 121.308 | 63.374 | 132.958 | 60.436 | 61.799 | 57.137 | 52.494 | 49.227 | 46.719 | 48.698 | 93.504 | 94.765 | 94.685 | 82.402 | 83.802 | 68.493 | 78.843 | 77.184 | 70.444 | 50.315 | 537.408 | 538.683 | 531.282 | 194.071 | 194.47 | 194.87 | 195.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.098 | 14.346 | 14.592 | 14.834 | 15.074 | 15.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.002 | 0.008 | 0.003 | 175 | 175.002 | 175.005 | 175 | 175.011 | 175.014 | 175.017 | 175.02 | 175.022 | 175.025 | 175.064 | 175.086 | 175.055 | 175.177 | 175.618 | 177.329 | 175.564 | 175.031 | 175.035 | 0 | 0.079 | 0.282 | 0.437 | 0.562 | 0.7 | 0.8 | 0 | 0 | 0 | 0.8 | 0.1 | 0.1 | 0.1 | 2.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.8 | 0.8 | 0.5 |
Deferred Revenue Non-Current
| 0 | -60.654 | -62.267 | 0 | 0 | 0.288 | 0 | 0 | 0 | 0 | 0 | 32.702 | 33.149 | 6.536 | 6.353 | 6.741 | 6.406 | 5.724 | 5.594 | 5.397 | 5.338 | 4.972 | 5.24 | 5.005 | 4.953 | 5.268 | 2.081 | 1.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.416 | 2.342 | 1.715 | 1.774 | 0 | -88.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.99 | 0 | 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
| 54.575 | 58.08 | 62.267 | 66.234 | 67.681 | 67.438 | 71.824 | 87.582 | 66.239 | 45.967 | 20.452 | 15.136 | 15.003 | 34.705 | 35.149 | 34.59 | 36.966 | 30.222 | 31.031 | 32.179 | 38.909 | 31.069 | 31.015 | 30.19 | 8.237 | 7.975 | 7.736 | 9.702 | 5.435 | 4.732 | 4.894 | 4.394 | 5.594 | 9.676 | 11.041 | 5.87 | 6.84 | 7.215 | 7.593 | 9.234 | 8.275 | 0 | 97.422 | 98.548 | 99.146 | 0 | 99.551 | 101.135 | 104.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.65 | 6.357 | 5.536 | 6.546 | 4.636 | 4.627 | 4.666 | 5.064 | 0.377 | 0.395 | 0 | 0.2 | 0 | 0.8 | 0.7 | 0.9 | 1 | 1 | 0.9 | 0.9 | 0 | 0 | 0 | 0.1 | 0 | 0.2 | 0.2 |
Other Non-Current Liabilities
| 12.868 | -49.065 | 74.253 | 12.072 | 79.856 | 80.49 | 84.806 | 119.507 | 72.963 | 8.999 | 9.907 | 39.069 | 44.282 | 33.386 | 50.022 | 53.006 | 48.102 | 44.416 | 43.979 | 46.867 | 33.824 | 42.334 | 24.975 | 28.619 | 11.602 | 12.421 | 9.114 | 8.702 | 8.458 | 8.79 | 9.009 | 8.834 | 10.44 | 16.092 | 17.329 | 6.775 | 6.518 | 5.887 | -1.364 | 7.286 | 6.474 | 6.494 | 4.644 | 11.635 | 4.51 | 12.542 | 12.974 | 13.333 | 11.468 | 20.65 | 20.928 | 22.622 | 22.283 | 22.231 | 21.799 | 21.012 | 20.717 | 22.482 | 23.32 | 23.993 | 12.455 | 22.298 | 16.814 | 17.86 | 18.383 | 19.423 | 20.543 | 21.133 | 11.799 | 12.77 | 13.638 | 12.081 | 12.868 | 13.323 | 13.943 | 17.075 | 13.088 | 12.082 | 13.353 | 14.133 | 15.214 | 16.222 | 18.679 | 18.621 | 19.826 | 23.165 | 16.199 | 16.173 | 16.377 | 10.507 | 0 | 7.22 | 2.223 | 0.646 | 0.474 | 0.456 | 0.438 | 0.406 | 0.739 | 0.6 | 0.6 | 1.4 | 0 | 0.1 | -0.7 | 0 | 0 | 0 | -2.3 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Total Non-Current Liabilities
| 126.235 | 130.323 | 137.627 | 145.03 | 140.292 | 142.289 | 141.943 | 172.001 | 122.19 | 100.004 | 74.66 | 145.714 | 149.09 | 144.366 | 132.424 | 136.808 | 134.393 | 123.259 | 121.163 | 117.311 | 104.774 | 579.742 | 579.636 | 575.456 | 212.808 | 213.436 | 210.292 | 212.268 | 12.206 | 11.74 | 11.792 | 11.141 | 12.422 | 17.217 | 18.085 | 12.645 | 13.358 | 19.985 | 20.575 | 21.878 | 21.308 | 21.568 | 19.956 | 11.635 | 11.546 | 12.542 | 12.974 | 13.333 | 11.468 | 20.65 | 20.928 | 22.622 | 22.283 | 22.231 | 21.799 | 21.012 | 20.717 | 22.482 | 23.32 | 23.993 | 23.21 | 22.298 | 16.814 | 17.86 | 18.383 | 19.423 | 20.543 | 21.133 | 11.799 | 12.77 | 13.638 | 12.09 | 12.87 | 13.331 | 13.946 | 192.075 | 188.09 | 187.087 | 188.353 | 189.144 | 190.228 | 191.239 | 193.699 | 193.643 | 194.851 | 198.229 | 191.285 | 191.228 | 191.554 | 234.775 | 183.686 | 183.298 | 183.8 | 180.317 | 5.101 | 5.201 | 5.784 | 1.22 | 1.696 | 1.3 | 1.6 | 1.4 | 0.8 | 0.8 | 1 | 1.1 | 1.1 | 1 | 1.1 | 0.6 | 0.7 | 0.6 | 0.7 | 0.8 | 1 | 0.6 |
Total Liabilities
| 331.074 | 332.897 | 340.626 | 380.65 | 351.22 | 345.916 | 354.587 | 421.027 | 352.736 | 294.931 | 690.628 | 487.514 | 494.178 | 455.426 | 398.07 | 362.578 | 345.511 | 329.064 | 318.198 | 400.263 | 377.764 | 754.734 | 757.966 | 766.536 | 378.175 | 378.334 | 368.708 | 361.673 | 158.984 | 156.999 | 151.565 | 139.405 | 132.215 | 139.266 | 146.441 | 128.8 | 127.609 | 139.147 | 128.128 | 126.533 | 135.149 | 137.82 | 132.82 | 97.168 | 104.107 | 96.598 | 94.487 | 87.54 | 92.659 | 119.775 | 114.394 | 107.05 | 118.022 | 112.387 | 120.84 | 122.706 | 128.872 | 134.818 | 129.696 | 109.864 | 93.699 | 84.369 | 84.987 | 103.21 | 121.234 | 124.464 | 136.016 | 126.028 | 154.596 | 149.156 | 155.975 | 174.483 | 193.049 | 352.662 | 351.602 | 332.767 | 313.185 | 323.268 | 329.102 | 333.208 | 357.226 | 354.011 | 359.383 | 327.722 | 329.708 | 340.853 | 337.048 | 346.925 | 348.769 | 423.711 | 280.645 | 286.681 | 278.9 | 287.808 | 104.379 | 105.415 | 98.088 | 88.605 | 78.511 | 37.3 | 33.5 | 26.3 | 18.4 | 15.9 | 19.2 | 12.1 | 15.4 | 15 | 15.5 | 23.7 | 17.4 | 13.2 | 14.1 | 14.8 | 13.6 | 10 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.479 | 0 | 1.855 | 1.618 | 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
| 0.59 | 0.639 | 0.681 | 0.692 | 0.713 | 0.747 | 0.826 | 0.824 | 0.885 | 0.885 | 0.885 | 0.884 | 0.878 | 0.878 | 0.878 | 0.877 | 0.873 | 0.872 | 0.872 | 0.871 | 0.857 | 0.857 | 0.856 | 0.854 | 0.841 | 0.841 | 0.84 | 0.839 | 0.833 | 0.832 | 0.831 | 0.83 | 0.821 | 0.821 | 0.821 | 0.819 | 0.811 | 0.81 | 0.809 | 0.808 | 0.804 | 0.803 | 0.803 | 0.801 | 0.8 | 0.799 | 0.799 | 0.798 | 0.798 | 0.797 | 0.798 | 0.797 | 0.797 | 0.795 | 0.796 | 0.789 | 0.789 | 0.788 | 0.785 | 0.78 | 0.779 | 0.777 | 0.778 | 0.77 | 0.77 | 0.769 | 0.77 | 0.768 | 0.765 | 0.763 | 0.758 | 0.756 | 0.754 | 0.754 | 0.754 | 0.745 | 0.454 | 0.453 | 0.453 | 0.45 | 0.447 | 0.446 | 0.445 | 0.442 | 0.373 | 0.37 | 0.369 | 0.364 | 0.362 | 0.339 | 0.203 | 0.2 | 0.189 | 0.181 | 0.174 | 0.172 | 0.172 | 0.172 | 0.166 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,476.839 | 1,481.823 | 1,488.405 | 1,625.285 | 1,641.009 | 1,637.639 | 1,639.109 | 1,644.041 | 1,655.356 | 1,676.069 | 1,681.179 | -434.225 | -470.051 | -484.417 | -516.152 | -532.468 | -551.072 | -572.659 | -578.975 | -580.724 | -586.075 | -991.499 | -991.525 | -987.725 | -994.074 | -997.342 | -1,012.983 | -1,072.935 | -1,082.364 | -1,092.749 | -1,103.112 | -1,110.138 | -1,117.044 | -1,120.7 | -1,122.389 | -1,031.566 | -1,020.065 | -1,019.853 | -1,020.785 | -1,016.738 | -1,007.265 | -1,000.82 | -1,019.945 | -1,017.798 | -1,015.991 | -1,016.676 | -1,012.861 | -1,007.027 | -992.524 | -1,103.435 | -1,108.72 | -1,112.786 | -1,110.599 | -1,117.395 | -1,183.578 | -1,210.163 | -1,233.649 | -1,257.825 | -1,274.397 | -1,295.426 | -1,292.631 | -1,278.141 | -1,252.399 | -1,099.856 | -1,064.773 | -848.865 | -838.539 | -830.246 | -828.827 | -827.534 | -850.373 | -958.16 | -980.299 | -996.415 | -1,013.577 | -954.688 | -943.47 | -935.854 | -936.78 | -934.308 | -933.413 | -941.443 | -953.771 | -960.003 | -951.134 | -901.595 | -865.161 | -836.36 | -765.374 | -92.078 | -64.856 | -53.154 | -45.42 | -13.862 | -14.166 | -11.463 | -16.442 | -21.832 | -21.334 | -22.8 | -25.7 | -6.7 | -7 | -7.1 | -6.5 | 12.6 | 13.3 | 17.1 | 17.4 | 15.3 | 15.1 | 16.6 | 64.8 | 14.4 | 12 | 7.4 |
Accumulated Other Comprehensive Income/Loss
| -13.464 | -44.895 | -41.728 | -26.784 | -62.426 | -37.145 | -38.87 | -62.074 | -83.916 | -38.493 | 17.645 | 24.149 | 19.351 | 26.619 | 22.637 | 35.145 | 21.919 | 10.977 | 7.299 | 13.154 | 3.51 | 14.586 | 11.852 | 15.134 | 13.587 | 18.373 | 24.497 | 19.335 | 15.213 | 15 | 10.402 | 5.063 | 15.166 | 12.598 | 10.823 | 5.074 | 5.898 | 8.452 | 9.333 | 11.502 | 15.687 | 24.284 | 21.873 | 22.425 | 22.604 | 17.431 | 17.512 | 24.42 | 23.642 | 13.429 | 16.71 | 16.273 | 19.48 | 23.865 | 21.827 | 20.272 | 19.51 | 14.74 | 16.766 | 16.781 | 16.318 | 16.277 | 19.693 | 21.404 | 18.063 | 26.087 | 26.31 | 19.784 | 18.202 | 15.566 | 15.251 | 16.913 | 15.432 | 14.931 | 13.321 | 11.858 | 8.667 | 8.907 | 10.365 | 13.604 | 12.335 | 12.591 | 14.178 | 13.705 | 10.832 | 9.062 | -1.504 | -7.292 | -21.479 | -16.149 | -9.085 | -7.885 | -2.591 | -6.192 | -5.814 | -3.282 | -2.977 | -1.954 | -1.813 | -1.3 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 305.002 | 552.831 | 775.513 | 844.471 | 955.204 | 1,122.259 | 1,294.162 | 1,288.598 | 1,791.061 | 1,789.325 | 1,785.84 | 1,776.615 | 1,775.156 | 1,764.749 | 1,758.663 | 1,748.6 | 1,741.894 | 1,735.663 | 1,731.937 | 1,725.394 | 1,720.998 | 1,714.182 | 1,708.728 | 1,701.932 | 1,697.478 | 1,690.348 | 1,685.479 | 1,678.765 | 1,673.962 | 1,666.689 | 1,662.493 | 1,657.147 | 1,654.747 | 1,650.336 | 1,648.699 | 1,645.907 | 1,645.401 | 1,641.817 | 1,639.47 | 1,635.042 | 1,633.663 | 1,633.071 | 1,630.846 | 1,626.325 | 1,624.543 | 1,621.575 | 1,621.146 | 1,618.446 | 1,616.75 | 1,614.158 | 1,612.892 | 1,609.873 | 1,608.331 | 1,606.146 | 1,604.843 | 1,602.434 | 1,602.165 | 1,600.004 | 1,598.825 | 1,597.279 | 1,594.663 | 1,593.331 | 1,591.801 | 1,589.415 | 1,587.935 | 1,585.756 | 1,584.775 | 1,642.016 | 1,669.639 | 1,776.779 | 1,770.557 | 1,765.475 | 1,763.247 | 1,759.677 | 1,757.545 | 1,691.049 | 1,244.184 | 1,242.704 | 1,242.026 | 1,238.146 | 1,233.526 | 1,231.945 | 1,231.794 | 1,227.239 | 1,102.215 | 1,098.322 | 1,096.72 | 1,093.609 | 1,094.726 | 1,045.994 | 512.32 | 503.853 | 471.991 | 465.879 | 438.499 | 433.233 | 433.101 | 427.749 | 408.085 | 169.1 | 172.186 | 128.8 | 128.8 | 128.4 | 141 | 117.1 | 117.1 | 116.5 | 116.8 | 34.6 | 34.6 | 34.2 | -14.1 | 33.9 | 34 | 33.4 |
Total Shareholders Equity
| 1,768.967 | 1,990.398 | 2,222.871 | 2,443.664 | 2,534.5 | 2,723.5 | 2,895.227 | 2,871.389 | 3,363.386 | 3,427.786 | 3,468.881 | 1,367.423 | 1,325.334 | 1,307.829 | 1,266.026 | 1,252.154 | 1,213.614 | 1,174.853 | 1,161.133 | 1,158.695 | 1,139.29 | 738.126 | 729.911 | 730.195 | 717.832 | 712.22 | 697.833 | 626.004 | 607.644 | 589.772 | 570.614 | 552.902 | 553.69 | 543.055 | 537.954 | 620.234 | 632.045 | 631.226 | 628.827 | 630.614 | 642.889 | 657.338 | 633.577 | 631.753 | 631.956 | 623.129 | 626.596 | 636.637 | 648.666 | 524.949 | 521.68 | 514.157 | 518.009 | 513.411 | 443.888 | 413.332 | 388.815 | 357.707 | 341.979 | 319.414 | 319.129 | 332.244 | 359.873 | 511.733 | 541.995 | 763.747 | 773.316 | 832.322 | 859.779 | 965.574 | 936.193 | 824.984 | 799.134 | 778.947 | 758.043 | 748.964 | 309.835 | 316.21 | 316.064 | 317.892 | 312.895 | 303.539 | 292.646 | 281.383 | 162.286 | 206.159 | 230.424 | 250.321 | 308.235 | 938.106 | 438.582 | 443.014 | 424.169 | 446.006 | 418.693 | 418.66 | 413.854 | 404.135 | 385.104 | 145.1 | 142.1 | 122.1 | 121.8 | 121.3 | 121.8 | 129.7 | 130.4 | 133.6 | 134.2 | 49.9 | 49.7 | 50.8 | 50.7 | 48.3 | 46 | 40.8 |
Total Equity
| 1,768.967 | 1,990.398 | 2,222.871 | 2,443.664 | 2,534.5 | 2,723.5 | 2,895.227 | 2,871.389 | 3,363.386 | 3,427.786 | 3,468.881 | 1,367.423 | 1,325.334 | 1,307.829 | 1,266.026 | 1,252.154 | 1,213.614 | 1,174.853 | 1,161.133 | 1,158.695 | 1,139.29 | 738.126 | 729.911 | 730.195 | 717.832 | 713.096 | 697.833 | 626.004 | 607.644 | 589.772 | 570.614 | 552.902 | 553.69 | 543.055 | 537.954 | 620.234 | 632.045 | 631.226 | 628.827 | 630.614 | 642.889 | 658.185 | 634.401 | 632.501 | 632.656 | 623.832 | 627.275 | 637.289 | 649.301 | 525.548 | 522.282 | 514.754 | 518.598 | 513.972 | 444.443 | 413.869 | 389.352 | 358.112 | 342.311 | 319.827 | 319.623 | 332.715 | 360.104 | 512.055 | 542.404 | 764.204 | 773.787 | 832.757 | 860.242 | 966.078 | 936.639 | 825.214 | 799.528 | 778.947 | 758.337 | 749.825 | 310.895 | 317.201 | 317.19 | 318.941 | 313.813 | 304.43 | 293.602 | 282.022 | 162.993 | 206.863 | 231.11 | 250.904 | 308.728 | 939.069 | 439.224 | 443.719 | 424.931 | 446.93 | 419.727 | 419.789 | 415.04 | 405.346 | 386.456 | 146.5 | 143.6 | 123.6 | 121.8 | 121.3 | 121.8 | 129.7 | 130.4 | 133.6 | 134.2 | 49.9 | 49.7 | 50.8 | 50.7 | 48.3 | 46 | 40.8 |
Total Liabilities & Shareholders Equity
| 2,100.041 | 2,323.295 | 2,563.497 | 2,824.314 | 2,885.72 | 3,069.416 | 3,249.814 | 3,292.416 | 3,716.122 | 3,722.717 | 4,159.509 | 1,854.937 | 1,819.512 | 1,763.255 | 1,664.096 | 1,614.732 | 1,559.125 | 1,503.917 | 1,479.331 | 1,558.958 | 1,517.054 | 1,492.86 | 1,487.877 | 1,496.731 | 1,096.007 | 1,091.43 | 1,066.541 | 987.677 | 766.628 | 746.771 | 722.179 | 692.307 | 685.905 | 682.321 | 684.395 | 749.034 | 759.654 | 770.373 | 756.955 | 757.147 | 778.038 | 796.005 | 767.221 | 729.669 | 736.763 | 720.43 | 721.762 | 724.829 | 741.96 | 645.323 | 636.676 | 621.804 | 636.62 | 626.359 | 565.283 | 536.575 | 518.224 | 492.93 | 472.007 | 429.691 | 413.322 | 417.084 | 445.091 | 615.265 | 663.638 | 888.668 | 909.803 | 958.785 | 1,014.838 | 1,115.234 | 1,092.614 | 999.697 | 992.577 | 1,131.609 | 1,109.939 | 1,082.592 | 624.08 | 640.469 | 646.292 | 652.149 | 671.039 | 658.441 | 652.985 | 609.744 | 492.701 | 547.716 | 568.158 | 597.829 | 657.497 | 1,362.78 | 719.869 | 730.4 | 703.831 | 734.738 | 524.106 | 525.204 | 513.128 | 493.951 | 464.967 | 183.8 | 177.1 | 149.9 | 140.2 | 137.2 | 141 | 141.8 | 145.8 | 148.6 | 149.7 | 73.6 | 67.1 | 64 | 64.8 | 63.1 | 59.6 | 50.8 |