Barnes Group Inc.
NYSE:B
46.61 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 80.675 | 65.909 | 81.638 | 89.827 | 90.04 | 74.673 | 78.684 | 76.858 | 71.585 | 72.278 | 75.255 | 102.86 | 93.475 | 91.134 | 84.9 | 79.145 | 77.485 | 74.238 | 112.827 | 93.805 | 80.468 | 94.87 | 103.507 | 100.719 | 79.387 | 120.462 | 104.701 | 145.29 | 134.471 | 104.805 | 88.283 | 66.447 | 71.941 | 101.326 | 76.859 | 83.926 | 65.763 | 81.967 | 45.622 | 46.039 | 63.007 | 62.24 | 61.411 | 70.856 | 230.285 | 197.398 | 99.872 | 86.356 | 87.354 | 90.978 | 77.489 | 62.505 | 38.843 | 16.577 | 16.827 | 13.45 | 23.724 | 14.345 | 15.353 | 17.427 | 14.221 | 16.122 | 19.959 | 20.958 | 25.618 | 25.14 | 22.233 | 20.6 | 22.619 | 22.393 | 25.032 | 35.36 | 32.15 | 37.576 | 36.541 | 28.112 | 31.489 | 32.258 | 38.988 | 36.335 | 33.696 | 39.17 | 32.274 | 49.788 | 63.253 | 51.071 | 32.061 | 28.355 | 38.923 | 38.025 | 30.669 | 48.868 | 37.934 | 35.107 | 31.18 | 23.303 | 44.808 | 42.602 | 43.873 | 43.6 | 39.1 | 34 | 40.3 | 40.2 | 44.8 | 37.1 | 40.4 | 32.5 | 36.5 | 29.2 | 21.1 | 24 | 21.4 | 24.4 | 15.8 | 17.9 | 16.7 | 15 | 17.8 | 22 | 19 | 16.7 | 18 | 24.1 | 24.3 | 27.1 | 21.9 | 39.1 | 22 | 21.8 | 16.5 | 18 | 16.9 | 15 | 14.1 | 17 | 17.5 | 18 | 16.5 | 18 | 18.9 | 15.9 | 18.1 | 15 | 22.4 | 12.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 80.675 | 65.909 | 81.638 | 89.827 | 90.04 | 74.673 | 78.684 | 76.858 | 71.585 | 72.278 | 75.255 | 102.86 | 93.475 | 91.134 | 84.9 | 79.145 | 77.485 | 74.238 | 112.827 | 93.805 | 80.468 | 94.87 | 103.507 | 100.719 | 79.387 | 120.462 | 104.701 | 145.29 | 134.471 | 104.805 | 88.283 | 66.447 | 71.941 | 101.326 | 76.859 | 83.926 | 65.763 | 81.967 | 45.622 | 46.039 | 63.007 | 62.24 | 61.411 | 70.856 | 230.285 | 197.398 | 99.872 | 86.356 | 87.354 | 90.978 | 77.489 | 62.505 | 38.843 | 16.577 | 16.827 | 13.45 | 23.724 | 14.345 | 15.353 | 17.427 | 14.221 | 16.122 | 19.959 | 20.958 | 25.618 | 25.14 | 22.233 | 20.6 | 22.619 | 22.393 | 25.032 | 35.36 | 32.15 | 37.576 | 36.541 | 28.112 | 31.489 | 32.258 | 38.988 | 36.335 | 33.696 | 39.17 | 32.274 | 49.788 | 63.253 | 51.071 | 32.061 | 28.355 | 38.923 | 38.025 | 30.669 | 48.868 | 37.934 | 35.107 | 31.18 | 23.303 | 44.808 | 42.602 | 43.873 | 43.6 | 39.1 | 35.1 | 40.3 | 40.2 | 44.8 | 37.1 | 40.4 | 32.5 | 36.5 | 29.2 | 21.1 | 24 | 21.4 | 24.4 | 15.8 | 17.9 | 16.7 | 15 | 17.8 | 22 | 19 | 16.7 | 18 | 24.1 | 24.3 | 27.1 | 21.9 | 39.1 | 22 | 21.8 | 16.5 | 18 | 16.9 | 15 | 14.1 | 17 | 17.5 | 18 | 16.5 | 18 | 18.9 | 15.9 | 18.1 | 15 | 22.4 | 12.6 |
Net Receivables
| 327.063 | 345.482 | 308.732 | 353.923 | 348.456 | 311.977 | 297.901 | 334.306 | 302.437 | 281.773 | 309.703 | 295.779 | 297.209 | 296.565 | 288.344 | 284.469 | 248.053 | 288.632 | 361.71 | 371.418 | 390.607 | 392.301 | 395.327 | 394.097 | 386.571 | 393.109 | 409.709 | 348.943 | 325.189 | 313.491 | 302.569 | 287.123 | 287.293 | 271.809 | 267.853 | 261.757 | 275.055 | 283.918 | 286.002 | 275.89 | 282.858 | 298.02 | 291.703 | 258.664 | 230.167 | 229.934 | 226.744 | 272.058 | 257.091 | 205.262 | 205.642 | 222.14 | 225.676 | 233.337 | 230.05 | 197.715 | 189.693 | 176.543 | 173.545 | 160.269 | 164.85 | 193.434 | 196.485 | 173.215 | 216.336 | 239.907 | 242.742 | 211.346 | 228.967 | 222.247 | 216.26 | 190.775 | 203.272 | 183.368 | 171.435 | 155.595 | 163.281 | 163.127 | 154.58 | 138.941 | 146.88 | 141.507 | 138.476 | 119.13 | 128.282 | 128.569 | 129.358 | 97.533 | 111.216 | 119.939 | 112.969 | 94.124 | 115.839 | 114.771 | 117.95 | 107.434 | 122.033 | 114.631 | 106.324 | 91.7 | 100 | 91.1 | 88.9 | 82.8 | 90.3 | 93 | 98.3 | 91.8 | 94.9 | 99.7 | 101.3 | 88.1 | 95.7 | 94.8 | 92.9 | 86.1 | 94.6 | 98.3 | 99.8 | 86.9 | 91.6 | 92.7 | 91.2 | 77.7 | 81.6 | 80.5 | 83.2 | 76 | 90.2 | 87.8 | 86.1 | 82.8 | 92.7 | 91.3 | 85.1 | 83.6 | 87.1 | 88.5 | 87.9 | 79.3 | 78.9 | 80.9 | 73.3 | 71.8 | 63.3 | 58.6 |
Inventory
| 353.23 | 350.292 | 336.153 | 365.221 | 370.669 | 294.872 | 292.671 | 283.402 | 268.854 | 260.633 | 255.117 | 239.655 | 238.842 | 235.537 | 233.465 | 238.008 | 245.968 | 262.62 | 240.951 | 232.706 | 254.478 | 259.685 | 257.249 | 265.99 | 258.374 | 251.047 | 250.217 | 241.962 | 252.502 | 248.37 | 237.618 | 227.759 | 233.409 | 204.918 | 211.123 | 208.611 | 213.321 | 210.302 | 211.617 | 212.044 | 214.291 | 217.196 | 210.212 | 211.246 | 179.963 | 186.224 | 179.142 | 226.22 | 230.197 | 216.04 | 216.906 | 216.52 | 227.463 | 229.929 | 217.313 | 216.382 | 211.902 | 196.931 | 192.371 | 190.792 | 193.533 | 206.025 | 222.915 | 240.805 | 243.395 | 251.26 | 252.865 | 246.836 | 216.601 | 204.065 | 199.993 | 198.96 | 185.77 | 174.466 | 167.095 | 159.238 | 158.465 | 149.233 | 148.1 | 122.894 | 122.555 | 117.202 | 112.979 | 109.78 | 105.704 | 104.407 | 103.504 | 88.809 | 85.413 | 88.44 | 89.412 | 85.721 | 81.447 | 80 | 82.6 | 88.514 | 94.34 | 84.109 | 68.462 | 66.4 | 64 | 60.9 | 62.7 | 64.4 | 66.3 | 68.7 | 65.3 | 61.1 | 65.3 | 66.4 | 66.2 | 64.9 | 65.7 | 64 | 62.2 | 56.7 | 55.2 | 55.7 | 54.9 | 50.8 | 53.8 | 49.5 | 47.2 | 50.5 | 53.6 | 55.5 | 54.1 | 52.3 | 61.9 | 62.9 | 67.1 | 67 | 69.3 | 74.6 | 74.3 | 74.5 | 76.6 | 74.6 | 76.5 | 74.1 | 73.4 | 74.2 | 74.6 | 70 | 58.8 | 55.7 |
Other Current Assets
| 105.763 | 104.689 | 188.477 | 97.749 | 121.171 | 85.395 | 107.567 | 37.738 | 39.198 | 39.338 | 46.437 | 41.915 | 42.531 | 41.433 | 41.694 | 40.723 | 77.209 | 40.032 | 41.103 | 66.461 | 46.853 | 47.468 | 41.338 | 45.34 | 39.241 | 41.624 | 39.745 | 32.526 | 31.591 | 28.483 | 27.595 | 27.163 | 32.282 | 34.353 | 33.166 | 57.294 | 56.728 | 59.655 | 54.481 | 54.423 | 50.887 | 35.963 | 34.832 | 36.43 | 43.048 | 54.843 | 289.643 | 33.906 | 60.718 | 54.021 | 51.986 | 28.829 | 43.648 | 39.98 | 20.536 | 22.661 | 23.617 | 19.651 | 20.382 | 34.192 | 39.14 | 41.304 | 41.296 | 42.531 | 41.238 | 44.423 | 44.212 | 42.585 | 42.452 | 39.141 | 37.243 | 36.119 | 37.236 | 37.153 | 34.542 | 35.72 | 33.193 | 38.224 | 39.903 | 38.859 | 34.799 | 32.777 | 35.743 | 33.402 | 28.826 | 27.71 | 27.052 | 23.94 | 28.092 | 30.822 | 28.618 | 27.822 | 25.939 | 20.942 | 20.812 | 22.097 | 19.546 | 17.824 | 17.563 | 17.5 | 18.1 | 18.7 | 21.8 | 19.8 | 16.8 | 17.6 | 17.7 | 17.6 | 16 | 14.2 | 14.3 | 13.3 | 13.8 | 13.8 | 13.7 | 12.1 | 14.8 | 15.9 | 15.7 | 15.8 | 16.6 | 16.6 | 17.1 | 16.4 | 18.5 | 19.8 | 20.9 | 18.6 | 22 | 24 | 24.7 | 23.6 | 19 | 19.9 | 19.3 | 18 | 16.8 | 16.9 | 17.8 | 17.4 | 15.4 | 16.5 | 16 | 14.3 | 13.3 | 15.7 |
Total Current Assets
| 866.731 | 866.372 | 915 | 906.72 | 903.413 | 766.917 | 754.15 | 732.304 | 682.074 | 690.423 | 686.512 | 680.209 | 672.057 | 664.669 | 648.403 | 642.345 | 648.715 | 665.522 | 756.591 | 764.39 | 772.406 | 794.324 | 797.421 | 806.146 | 763.573 | 806.242 | 804.372 | 768.721 | 743.753 | 695.149 | 656.065 | 608.492 | 624.925 | 612.406 | 589.001 | 611.588 | 610.867 | 635.842 | 597.722 | 588.396 | 611.043 | 613.419 | 598.158 | 577.196 | 683.463 | 652.643 | 777.719 | 618.54 | 635.36 | 566.301 | 552.023 | 529.994 | 535.63 | 519.823 | 484.726 | 450.208 | 448.936 | 407.47 | 401.651 | 402.68 | 411.744 | 456.885 | 480.655 | 477.509 | 526.587 | 560.73 | 562.052 | 521.367 | 510.639 | 487.846 | 478.528 | 461.214 | 458.428 | 432.563 | 409.613 | 378.665 | 386.428 | 382.842 | 381.571 | 335.929 | 337.93 | 330.656 | 319.472 | 312.1 | 326.065 | 311.757 | 291.975 | 238.637 | 263.644 | 277.226 | 261.668 | 256.535 | 261.159 | 250.82 | 252.542 | 241.348 | 280.727 | 259.166 | 236.222 | 219.2 | 221.2 | 205.8 | 213.7 | 207.2 | 218.2 | 216.4 | 221.7 | 203 | 212.7 | 209.5 | 202.9 | 190.3 | 196.6 | 197 | 184.6 | 172.8 | 181.3 | 184.9 | 188.2 | 175.5 | 181 | 175.5 | 173.5 | 168.7 | 178 | 182.9 | 180.1 | 186 | 196.1 | 196.5 | 194.4 | 191.4 | 197.9 | 200.8 | 192.8 | 193.1 | 198 | 198 | 198.7 | 188.8 | 186.6 | 187.5 | 182 | 171.1 | 157.8 | 142.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 351.735 | 351.879 | 348.509 | 449.477 | 395.014 | 320.461 | 321.585 | 320.139 | 308.954 | 320.174 | 335.286 | 341.462 | 347.541 | 357.403 | 356.272 | 370.947 | 353.264 | 349.485 | 348.923 | 356.603 | 363.585 | 370.208 | 367.871 | 370.531 | 358.868 | 353.302 | 363.987 | 359.298 | 353.945 | 348.539 | 338.117 | 334.489 | 342.47 | 312.9 | 315.291 | 308.856 | 310.22 | 298.058 | 292.122 | 299.435 | 302.882 | 306.612 | 307.169 | 302.558 | 224.411 | 214.735 | 213.84 | 233.097 | 226.639 | 207.348 | 213.06 | 210.784 | 216.263 | 227.201 | 225.185 | 218.434 | 219.755 | 213.004 | 218.186 | 224.963 | 234.82 | 236.159 | 229.751 | 235.035 | 238.991 | 243.318 | 239.797 | 230.545 | 222.306 | 217.213 | 213.241 | 209.645 | 208.373 | 244.307 | 161.144 | 157.056 | 157.276 | 157.352 | 161.083 | 166.284 | 159.714 | 154.416 | 153.933 | 154.088 | 152.392 | 156.577 | 157.55 | 159.44 | 160.95 | 164.741 | 162.173 | 152.943 | 155.52 | 160.246 | 162.743 | 163.766 | 165.335 | 149.514 | 143.731 | 145.1 | 147.7 | 135.1 | 135.4 | 139.2 | 138.2 | 135.9 | 136.2 | 133.8 | 135.5 | 135.8 | 132.3 | 131.1 | 128.8 | 124.9 | 123.8 | 122.9 | 120.8 | 115.6 | 113.1 | 112.6 | 108.7 | 106.9 | 104.4 | 103 | 104.3 | 103.5 | 104.5 | 104.4 | 109.6 | 110.2 | 112.2 | 114.3 | 110.8 | 110.9 | 111.7 | 111.9 | 110 | 109 | 109.3 | 107.5 | 100.6 | 99.1 | 100.4 | 96.1 | 87.6 | 87.7 |
Goodwill
| 1,081.96 | 1,046.822 | 1,102.353 | 1,183.624 | 1,152.074 | 842.152 | 847.821 | 835.472 | 784.952 | 827.131 | 945.407 | 955.37 | 967.481 | 986.061 | 971.851 | 1,011.58 | 969.255 | 934.001 | 920.202 | 933.022 | 922.608 | 951.45 | 944.809 | 955.524 | 688.227 | 671.926 | 705.294 | 690.223 | 685.99 | 674.785 | 644.958 | 633.436 | 666.04 | 589.194 | 600.303 | 587.992 | 595.131 | 583.448 | 568.778 | 594.949 | 613.298 | 640.585 | 645.604 | 649.697 | 452.935 | 439.447 | 439.24 | 579.905 | 577.503 | 361.863 | 372.498 | 366.104 | 389.972 | 405.972 | 393.394 | 384.241 | 381.421 | 358.93 | 367.703 | 373.564 | 375.383 | 364.791 | 350.75 | 361.93 | 370.327 | 394.694 | 398.866 | 380.486 | 377.025 | 363.512 | 358.044 | 358.6 | 349.478 | 291.631 | 236.559 | 235.299 | 234,084 | 223,051 | 223,299 | 221,856 | 0 | 0 | 0 | 220,118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 655.927 | 662.666 | 684.392 | 706.471 | 721.61 | 422.922 | 435.489 | 442.492 | 436.683 | 461.161 | 486.835 | 500.246 | 517.324 | 534.836 | 541.148 | 564.132 | 560.466 | 558.28 | 563.692 | 581.116 | 583.328 | 607.391 | 617.562 | 636.538 | 489.977 | 485.528 | 501.809 | 507.042 | 514.331 | 520.061 | 515.677 | 522.258 | 542.083 | 512.17 | 524.577 | 528.322 | 528.051 | 523.898 | 528.999 | 554.694 | 570.368 | 591.747 | 523.002 | 534.293 | 366.979 | 370.645 | 375.663 | 383.972 | 389.545 | 264.949 | 269.158 | 272.092 | 281.282 | 286.16 | 289.291 | 290.798 | 294.193 | 295.585 | 299.557 | 303.689 | 307.384 | 310.083 | 311.893 | 316.817 | 320.513 | 323.603 | 327.755 | 330.458 | 304.173 | 306.102 | 270.617 | 236.561 | 242.02 | 217.519 | 184.849 | 163.849 | 399.978 | 364.702 | 347.657 | 347.303 | 329.327 | 323.721 | 306.024 | 282.041 | 220.092 | 222.795 | 212.549 | 164.594 | 169.529 | 168.969 | 160.162 | 159.836 | 161.877 | 0 | 155.673 | 155.667 | 147.578 | 133.818 | 88.037 | 88.6 | 88.7 | 18 | 18.1 | 18.2 | 18.4 | 18.5 | 18.6 | 18.8 | 19 | 19.1 | 19.3 | 19.4 | 19.6 | 19.7 | 19.8 | 20 | 20.2 | 20.3 | 20.5 | 20.6 | 20.8 | 20.9 | 21.1 | 21.2 | 0 | 0 | 0 | 21.8 | 23.2 | 23.4 | 23.5 | 23.7 | 23.9 | 24 | 24.2 | 24.3 | 24.4 | 24.6 | 24.5 | 24.7 | 24.6 | 24.8 | 25 | 25.6 | 26.1 | 19.8 |
Goodwill and Intangible Assets
| 1,737.887 | 1,709.488 | 1,786.745 | 1,890.095 | 1,873.684 | 1,265.074 | 1,283.31 | 1,277.964 | 1,221.635 | 1,288.292 | 1,432.242 | 1,455.616 | 1,484.805 | 1,520.897 | 1,512.999 | 1,575.712 | 1,529.721 | 1,492.281 | 1,483.894 | 1,514.138 | 1,505.936 | 1,558.841 | 1,562.371 | 1,592.062 | 1,178.204 | 1,157.454 | 1,207.103 | 1,197.265 | 1,200.321 | 1,194.846 | 1,160.635 | 1,155.694 | 1,208.123 | 1,101.364 | 1,124.88 | 1,116.314 | 1,123.182 | 1,107.346 | 1,097.777 | 1,149.643 | 1,183.666 | 1,232.332 | 1,168.606 | 1,183.99 | 819.914 | 810.092 | 814.903 | 963.877 | 967.048 | 626.812 | 641.656 | 638.196 | 671.254 | 692.132 | 682.685 | 675.039 | 675.614 | 654.515 | 667.26 | 677.253 | 682.767 | 674.874 | 662.643 | 678.747 | 690.84 | 718.297 | 726.621 | 710.944 | 681.198 | 669.614 | 628.661 | 595.161 | 591.498 | 509.15 | 421.408 | 399.148 | 399.978 | 364.702 | 347.657 | 347.303 | 329.327 | 323.721 | 306.024 | 282.041 | 220.092 | 222.795 | 212.549 | 164.594 | 169.529 | 168.969 | 160.162 | 159.836 | 161.877 | 159.026 | 155.673 | 155.667 | 147.578 | 133.818 | 88.037 | 88.6 | 88.7 | 18 | 18.1 | 18.2 | 18.4 | 18.5 | 18.6 | 18.8 | 19 | 19.1 | 19.3 | 19.4 | 19.6 | 19.7 | 19.8 | 20 | 20.2 | 20.3 | 20.5 | 20.6 | 20.8 | 20.9 | 21.1 | 21.2 | 0 | 0 | 0 | 21.8 | 23.2 | 23.4 | 23.5 | 23.7 | 23.9 | 24 | 24.2 | 24.3 | 24.4 | 24.6 | 24.5 | 24.7 | 24.6 | 24.8 | 25 | 25.6 | 26.1 | 19.8 |
Long Term Investments
| 3.378 | 5.57 | 6.183 | 5.976 | 8.282 | 8.684 | 0 | 2.135 | 0 | 0 | 0 | 4.525 | 0 | 0 | 5.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.773 | 1.412 | 3.362 | 2.867 | 2.274 | 0.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.289 | 115.95 | 121.722 | 10.295 | 13.548 | 12.138 | 13.166 | 18.028 | 21.732 | 18.682 | 17.883 | 21.976 | 21.153 | 21.899 | 21.653 | 22.092 | 23.202 | 25.481 | 18.474 | 21.235 | 16.302 | 19.255 | 19.609 | 20.474 | 11.336 | 14.857 | 9.848 | 12.161 | 31.942 | 31.496 | 25.111 | 25.433 | 19.375 | 22.726 | 22.75 | 1.139 | 2.75 | 8.961 | 8.837 | 10.061 | 0.783 | 0.032 | 0.869 | 2.314 | 29.523 | 37.318 | 46.955 | 29.961 | 31.544 | 42.673 | 44.452 | 47.661 | 24.147 | 29.027 | 41.078 | 42.722 | 40.344 | 45.922 | 45.574 | 30.65 | 35.472 | 31.033 | 27.696 | 40.731 | 3.92 | 10.18 | 15.127 | 14.085 | 21.919 | 27.81 | 22.669 | 23.544 | 20.107 | 21.73 | 24.051 | 16.526 | 21.29 | 14.148 | 19.155 | 25.07 | 22.177 | 22.498 | 23.207 | 22.79 | 21.966 | 20.014 | 22.294 | 22.61 | 7.342 | 3.607 | 5.29 | 5.783 | 7.635 | 12.247 | 14.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 107.012 | -12.172 | 95.608 | 45.451 | 83.393 | 67.405 | 72.158 | 63.16 | 76.659 | 83.525 | 83.432 | 73.032 | 61.033 | 62.003 | 55.742 | 65.13 | 55.214 | 55.727 | 59.723 | 81.969 | 49.685 | 52.607 | 51.63 | 18.345 | 29.1 | 28.178 | 28.612 | 27.617 | 16.57 | 16.345 | 15.725 | 13.431 | 26.99 | 25.627 | 24.917 | 23.969 | 31.059 | 28.436 | 27.179 | 26.35 | 57.587 | 62.229 | 59.865 | 57.615 | 21.863 | 20.182 | 22.191 | 23.121 | 18.288 | 14.098 | 14.227 | 13.73 | 19.323 | 17.521 | 17.188 | 16.854 | 18.964 | 19.061 | 19.14 | 16.444 | 13.685 | 13.97 | 13.243 | 15.612 | 68.405 | 66.101 | 62.964 | 62.394 | 52.181 | 51.333 | 50.557 | 46.887 | 52.527 | 50.307 | 49.701 | 48.513 | 48.073 | 44.075 | 53.025 | 53.737 | 59.31 | 58.296 | 57.957 | 59.801 | 99.938 | 84.836 | 89.331 | 67.249 | 71.712 | 74.814 | 64.944 | 61.408 | 62.379 | 56.15 | 53.003 | 76.16 | 78.993 | 71.272 | 63.856 | 63.4 | 60.3 | 54.3 | 52.9 | 54.3 | 52.7 | 53.3 | 50.8 | 52.4 | 50 | 49.7 | 48.7 | 49.2 | 48.6 | 48.6 | 45.4 | 45.8 | 41.7 | 42.1 | 42.8 | 43.3 | 40.4 | 40.2 | 40 | 40.4 | 59.6 | 58.8 | 58.2 | 36.1 | 15 | 13.4 | 12.4 | 12.5 | 16.8 | 15.1 | 14.8 | 13.1 | 9.8 | 7.7 | 7.4 | 7.1 | 15.2 | 13 | 4.5 | 5.1 | 6.3 | 3.5 |
Total Non-Current Assets
| 2,208.301 | 2,170.715 | 2,358.767 | 2,401.294 | 2,373.921 | 1,673.762 | 1,690.219 | 1,681.426 | 1,628.98 | 1,710.673 | 1,868.843 | 1,896.611 | 1,914.532 | 1,962.202 | 1,951.861 | 2,033.881 | 1,961.401 | 1,922.974 | 1,911.014 | 1,973.945 | 1,935.508 | 2,000.911 | 2,002.254 | 2,002.824 | 1,580.87 | 1,556.658 | 1,611.824 | 1,596.995 | 1,602.778 | 1,591.226 | 1,539.588 | 1,529.047 | 1,596.958 | 1,462.617 | 1,487.838 | 1,450.278 | 1,467.211 | 1,442.801 | 1,425.915 | 1,485.489 | 1,544.918 | 1,601.205 | 1,536.509 | 1,546.477 | 1,095.711 | 1,082.327 | 1,097.889 | 1,250.056 | 1,243.519 | 890.931 | 913.395 | 910.371 | 930.987 | 965.881 | 966.136 | 953.049 | 954.677 | 932.502 | 950.16 | 949.31 | 966.744 | 956.036 | 933.333 | 970.125 | 1,002.156 | 1,037.896 | 1,044.509 | 1,017.968 | 977.604 | 965.97 | 915.128 | 875.237 | 872.505 | 825.494 | 656.304 | 621.243 | 626.617 | 580.277 | 580.92 | 592.394 | 570.528 | 558.931 | 541.121 | 518.72 | 494.388 | 484.222 | 481.724 | 413.893 | 409.533 | 412.131 | 392.569 | 379.97 | 387.411 | 387.669 | 385.554 | 395.593 | 391.906 | 354.604 | 295.624 | 297.1 | 296.7 | 207.4 | 206.4 | 211.7 | 209.3 | 207.7 | 205.6 | 205 | 204.5 | 204.6 | 200.3 | 199.7 | 197 | 193.2 | 189 | 188.7 | 182.7 | 178 | 176.4 | 176.5 | 169.9 | 168 | 165.5 | 164.6 | 163.9 | 162.3 | 162.7 | 162.3 | 147.8 | 147 | 148.1 | 150.5 | 151.5 | 150 | 150.7 | 149.3 | 144.2 | 141.3 | 141.2 | 139.3 | 140.4 | 136.9 | 129.9 | 126.8 | 120 | 111 |
Total Assets
| 3,075.032 | 3,037.087 | 3,273.767 | 3,308.014 | 3,277.334 | 2,440.679 | 2,444.369 | 2,413.73 | 2,311.054 | 2,401.096 | 2,555.355 | 2,576.82 | 2,586.589 | 2,626.871 | 2,600.264 | 2,676.226 | 2,610.116 | 2,588.496 | 2,667.605 | 2,738.335 | 2,707.914 | 2,795.235 | 2,799.675 | 2,808.97 | 2,344.443 | 2,362.9 | 2,416.196 | 2,365.716 | 2,346.531 | 2,286.375 | 2,195.653 | 2,137.539 | 2,221.883 | 2,075.023 | 2,076.839 | 2,061.866 | 2,078.078 | 2,078.643 | 2,023.637 | 2,073.885 | 2,155.961 | 2,214.624 | 2,134.667 | 2,123.673 | 1,779.174 | 1,734.97 | 1,875.608 | 1,868.596 | 1,878.879 | 1,457.232 | 1,465.418 | 1,440.365 | 1,466.617 | 1,485.704 | 1,450.862 | 1,403.257 | 1,403.613 | 1,339.972 | 1,351.811 | 1,351.99 | 1,378.488 | 1,412.921 | 1,413.988 | 1,447.634 | 1,528.743 | 1,598.626 | 1,606.561 | 1,539.335 | 1,488.243 | 1,453.816 | 1,393.656 | 1,336.451 | 1,330.933 | 1,258.057 | 1,065.917 | 999.908 | 1,013.045 | 963.119 | 962.491 | 928.323 | 908.458 | 889.587 | 860.593 | 830.82 | 820.453 | 795.979 | 773.699 | 652.53 | 673.177 | 689.357 | 654.237 | 636.505 | 648.57 | 638.489 | 638.096 | 636.941 | 672.633 | 613.77 | 531.846 | 516.3 | 517.9 | 413.2 | 420.1 | 418.9 | 427.5 | 424.1 | 427.3 | 408 | 417.2 | 414.1 | 403.2 | 390 | 393.6 | 390.2 | 373.6 | 361.5 | 364 | 362.9 | 364.6 | 352 | 350.9 | 343.5 | 339 | 333.3 | 341.9 | 345.2 | 342.8 | 348.3 | 343.9 | 343.5 | 342.5 | 341.9 | 349.4 | 350.8 | 343.5 | 342.4 | 342.2 | 339.3 | 339.9 | 328.1 | 327 | 324.4 | 311.9 | 297.9 | 277.8 | 253.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 142.571 | 152.271 | 145.694 | 164.264 | 156.06 | 144.137 | 153.362 | 145.06 | 136.485 | 137.561 | 134.816 | 131.076 | 124.603 | 124.458 | 118.756 | 112.428 | 91.959 | 104.374 | 116.065 | 118.509 | 122.066 | 132.018 | 132.329 | 143.419 | 130.756 | 130.849 | 132.076 | 127.521 | 127.75 | 127.393 | 122.86 | 112.024 | 109.05 | 104.882 | 95.306 | 97.035 | 105.413 | 107.03 | 103.015 | 94.803 | 95.122 | 101.38 | 98.421 | 88.721 | 92.58 | 92.469 | 85.227 | 99.037 | 107.052 | 91.157 | 92.686 | 92.524 | 101.322 | 106.769 | 98.268 | 98.191 | 97.014 | 96.223 | 93.375 | 85.588 | 85.98 | 78.121 | 74.479 | 80.495 | 103.462 | 133.213 | 142.916 | 187.136 | 180.623 | 182.344 | 163.454 | 141.345 | 156.825 | 144.411 | 142.488 | 120.158 | 141.746 | 138.174 | 146.653 | 135.983 | 114.383 | 120.496 | 98.473 | 97.155 | 93.265 | 72.921 | 78.405 | 63.389 | 68.526 | 69.693 | 67.453 | 71.41 | 70.581 | 66.929 | 63.118 | 59.767 | 57.312 | 59.03 | 55.201 | 57.5 | 45.4 | 42.6 | 40.2 | 38.4 | 42.2 | 42.1 | 44.5 | 37.8 | 38.4 | 37.8 | 35.9 | 30.4 | 33.6 | 31.4 | 34.1 | 31.8 | 31.7 | 31.4 | 34.8 | 31.4 | 31.4 | 31.5 | 27.9 | 27.2 | 27.6 | 28.9 | 29.7 | 25 | 28.2 | 27.3 | 27.7 | 24.2 | 28.9 | 31.3 | 30.8 | 28.2 | 33.6 | 32.9 | 31.7 | 26.6 | 27.9 | 27.7 | 0 | 0 | 0 | 0 |
Short Term Debt
| 10.271 | 17.065 | 20.947 | 21.778 | 4.441 | 9.498 | 1.513 | 11.654 | 1.339 | 1.506 | 2.68 | 14.86 | 3.768 | 1.997 | 9.558 | 16.098 | 16.31 | 7.152 | 30.24 | 20.509 | 30.769 | 41.693 | 28.282 | 7.659 | 2.559 | 25.062 | 17.904 | 14.677 | 18.564 | 11.887 | 7.828 | 32.892 | 15.411 | 21.792 | 10.059 | 24.195 | 12.032 | 22.613 | 17.204 | 8.89 | 26.58 | 68.971 | 58.251 | 57.083 | 62.533 | 67.14 | 66.32 | 4.494 | 8.625 | 2.38 | 6.259 | 12.904 | 8.913 | 4.654 | 97.84 | 98.071 | 115.334 | 121.021 | 119.718 | 30.162 | 23.393 | 19.185 | 27.199 | 24.291 | 37.429 | 45.281 | 48.261 | 49.982 | 62.678 | 62.46 | 52.048 | 50.764 | 20.999 | 21.06 | 39.99 | 44.084 | 21.614 | 11.214 | 14.822 | 9.41 | 11.126 | 7.628 | 6.815 | 16.804 | 26.794 | 6.762 | 6.849 | 6.837 | 8.227 | 8.279 | 65.583 | 53.076 | 6.541 | 4.181 | 8.99 | 6.896 | 41.262 | 35.461 | 33.922 | 12.1 | 22.3 | 10.9 | 18.3 | 6.8 | 2.5 | 2.6 | 8.8 | 2.4 | 5 | 5.7 | 3.8 | 1.8 | 9.3 | 18.4 | 4.2 | 2.9 | 3.3 | 6.3 | 14.6 | 10.1 | 7 | 9.9 | 17.9 | 12.6 | 12.1 | 10.8 | 10 | 16.9 | 17 | 20.6 | 24.5 | 25.1 | 32.7 | 38.2 | 35.1 | 31 | 26 | 25.8 | 30.8 | 26.1 | 30.8 | 28.6 | 13.2 | 17.8 | 24.5 | 6.9 |
Tax Payables
| 0 | 0 | 0 | 49.138 | 0 | 0 | 0 | 29.201 | 0 | 0 | 0 | 37.908 | 0 | 0 | 0 | 31.883 | 0 | 0 | 0 | 41.706 | 0 | 0 | 0 | 30.391 | 0 | 0 | 0 | 26.34 | 0 | 0 | 0 | 26.477 | 0 | 0 | 0 | 25.682 | 0 | 0 | 0 | 21.755 | 0 | 0 | 0 | 13.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 50.924 | 38.093 | 42.428 | -0.029 | -8.011 | 31.127 | 27.857 | 21,732 | 18,682 | 18.108 | 25.374 | 26.29 | 30.781 | 35.046 | 39.865 | 45.499 | 0 | 0 | 55.076 | 0 | 0 | 0 | 57.522 | 0 | 0 | 0 | 40.472 | 0 | 0 | 0 | 34.812 | 35.12 | 0 | 0 | 16.453 | 0 | 0 | 0 | 25.344 | 0 | 0 | 0 | 23.424 | 0 | 0 | 72.786 | 33,906 | 0 | 0 | 0 | 28,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,650 | 0 | 0 | 0 | 29,087 | 0 | 0 | 0 | 24,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,515 | 0 | 0 | 0 | 22,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 226.637 | 217.793 | 212.567 | 119.002 | 220.088 | 181.121 | 158.121 | 91.301 | 145.898 | 145.795 | 144.852 | 101.176 | 179.185 | 180.978 | 169.277 | 95.105 | 163.449 | 222.422 | 205.264 | 107.075 | 194.169 | 199.935 | 208.42 | 118.869 | 203.481 | 202.209 | 204.82 | 114.429 | 191.889 | 168.362 | 158.256 | 95.678 | 146.357 | 136.192 | 130.929 | 105.638 | 131.356 | 123.003 | 139.303 | 114.298 | 175.507 | 174.278 | 129.589 | 140.921 | 127.768 | 227.191 | 96.595 | 94.654 | 99.159 | 74.258 | 60.734 | 92.25 | 103.566 | 96.194 | 75.588 | 86.602 | 80.189 | 75.54 | 69.891 | 73.538 | 79.828 | 77.888 | 76.483 | 84.372 | 83.432 | 98.097 | 93.868 | 107.202 | 109.869 | 106.212 | 93.574 | 102.951 | 107.467 | 87.472 | 80.974 | 93.615 | 84.465 | 77.083 | 72.125 | 79.039 | 75.185 | 66.213 | 71.716 | 78.52 | 81.86 | 75.069 | 72.443 | 61.853 | 63.494 | 69.495 | 61.279 | 59.118 | 61.313 | 54.817 | 53.388 | 60.183 | 64.513 | 50.658 | 45.656 | 46.4 | 46.6 | 40.6 | 45.3 | 55.1 | 54.9 | 52.7 | 47.9 | 49.7 | 45.3 | 44.9 | 45.8 | 48.6 | 47.6 | 43.3 | 47.1 | 42.8 | 43.4 | 43.4 | 42.3 | 45.7 | 47.7 | 43.1 | 38.7 | 41.9 | 46.3 | 50 | 47.9 | 50.6 | 46.3 | 43.4 | 37.2 | 39.1 | 40.7 | 38.1 | 39.2 | 42.5 | 46 | 46 | 46.8 | 46.9 | 36 | 35.8 | 66.7 | 67.3 | 78.7 | 81.6 |
Total Current Liabilities
| 379.479 | 387.129 | 379.208 | 396.61 | 380.589 | 334.756 | 312.996 | 305.073 | 283.722 | 284.862 | 282.348 | 310.394 | 307.556 | 307.433 | 297.591 | 295.379 | 317.217 | 333.948 | 351.569 | 342.875 | 347.004 | 373.646 | 369.031 | 357.86 | 336.796 | 358.12 | 354.8 | 315.761 | 338.203 | 307.642 | 288.944 | 301.883 | 305.938 | 262.866 | 236.294 | 252.55 | 248.801 | 252.646 | 259.522 | 265.09 | 297.209 | 344.629 | 286.261 | 300.318 | 282.881 | 386.8 | 248.142 | 199.895 | 214.836 | 167.795 | 159.679 | 197.678 | 213.801 | 207.617 | 271.696 | 282.864 | 292.537 | 292.784 | 282.984 | 189.288 | 189.201 | 175.194 | 178.161 | 189.158 | 224.323 | 276.591 | 285.045 | 344.32 | 353.17 | 351.016 | 309.076 | 295.06 | 285.291 | 252.943 | 263.452 | 257.857 | 247.825 | 226.471 | 233.6 | 224.432 | 200.694 | 194.337 | 177.004 | 192.479 | 201.919 | 154.752 | 157.697 | 132.079 | 140.247 | 147.467 | 194.315 | 183.604 | 138.435 | 125.927 | 125.496 | 126.846 | 163.087 | 145.149 | 134.779 | 116 | 114.3 | 94.1 | 103.8 | 100.3 | 99.6 | 97.4 | 101.2 | 89.9 | 88.7 | 88.4 | 85.5 | 80.8 | 90.5 | 93.1 | 85.4 | 77.5 | 78.4 | 81.1 | 91.7 | 87.2 | 86.1 | 84.5 | 84.5 | 81.7 | 86 | 89.7 | 87.6 | 92.5 | 91.5 | 91.3 | 89.4 | 88.4 | 102.3 | 107.6 | 105.1 | 101.7 | 105.6 | 104.7 | 109.3 | 99.6 | 94.7 | 92.1 | 79.9 | 85.1 | 103.2 | 88.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,135.162 | 1,161.706 | 1,306.55 | 1,316.159 | 1,320.096 | 568.696 | 568.08 | 586.767 | 560.757 | 587.657 | 600.911 | 617.95 | 635.838 | 661.419 | 671.358 | 699.868 | 707.255 | 716.888 | 789.339 | 846.391 | 878.119 | 913.273 | 910.41 | 946.573 | 560.645 | 565.193 | 503.18 | 530.138 | 497.429 | 494.222 | 491.123 | 468.062 | 512.06 | 457.31 | 493.396 | 486.068 | 467.962 | 474.73 | 462.791 | 495.844 | 513.215 | 501.945 | 503.076 | 490.341 | 285.6 | 177.242 | 604.37 | 642.119 | 678.05 | 383.461 | 369.55 | 333.148 | 338.828 | 327.73 | 280.076 | 259.647 | 241.679 | 224.038 | 232.166 | 321.306 | 337.334 | 431.69 | 452.785 | 469.113 | 435.715 | 423.064 | 450.008 | 384.482 | 359.356 | 377.935 | 396.989 | 376.318 | 415.199 | 386.446 | 278.713 | 241.941 | 266.382 | 258.742 | 267.395 | 258.635 | 270.361 | 253.162 | 251.528 | 224.213 | 216.229 | 245.513 | 277.187 | 214.125 | 234.345 | 242.011 | 177.89 | 178.365 | 232.021 | 230 | 230 | 230 | 230 | 200 | 140 | 140 | 140 | 51 | 51 | 51 | 60 | 60 | 60 | 60 | 72.9 | 70 | 70 | 70 | 70 | 76.2 | 76.9 | 77.5 | 78.1 | 78.7 | 79.3 | 79.8 | 70 | 80.9 | 81.5 | 82 | 70 | 70 | 83.5 | 84 | 92.6 | 93.4 | 93.9 | 94.3 | 94.7 | 95.5 | 95.9 | 96.3 | 79 | 79 | 79 | 79.1 | 98.7 | 79.2 | 79.3 | 73.9 | 32.3 | 29.8 |
Deferred Revenue Non-Current
| 0 | 71.299 | -0 | 36.197 | 65.141 | 66.566 | 0 | 62,562 | 56,100 | 60,100 | 0 | 66,704 | 143.799 | 145.747 | 153.129 | 91,668 | 149.66 | 152.495 | 156.701 | 88,408 | 147.909 | 165.603 | 175.022 | 106,559 | 155.206 | 156.957 | 167.53 | 73,505 | 91.803 | 94.263 | 107.416 | 66,446 | 99.749 | 94.246 | 96.871 | 62,364 | 107.564 | 110.241 | 111.182 | 70,147 | 86.768 | 90.072 | 90.319 | 94,506 | 130.19 | 133.562 | 158.455 | 48,707 | 129.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 117.01 | 115.95 | 121.722 | 120.608 | 142.027 | 61.422 | 63.364 | 62.562 | 56.1 | 60.1 | 65.557 | 66.704 | 73.292 | 76.507 | 88.117 | 91.668 | 89.505 | 87.198 | 85.313 | 88.408 | 94.929 | 103.158 | 103.366 | 106.559 | 64.746 | 70.296 | 75.192 | 73.505 | 64.7 | 64.77 | 67.574 | 66.446 | 75.616 | 62.363 | 63.549 | 62.364 | 69.946 | 66.198 | 64.514 | 70.147 | 88.35 | 88.996 | 91.25 | 94.506 | 48.498 | 47.222 | 47.809 | 48.707 | 54.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.3 | 11.7 | 12.6 | 3 | 13.4 | 13.6 | 14.1 | 2.8 | 19.5 | 19.8 | 19.8 | 12.6 | 18 | 18.8 | 17.3 | 10.6 | 16.5 | 18.1 | 18.1 | 8.4 | 20.1 | 19.2 | 6.9 | 6.5 | 7.2 | 14.9 |
Other Non-Current Liabilities
| 138.895 | 95.804 | 134.938 | 112.374 | 97.571 | 98.818 | 119.381 | 113.001 | 143.419 | 148.383 | 165.509 | 219.71 | 176.674 | 191.119 | 191.831 | 206.634 | 188.483 | 192.756 | 196.424 | 190.133 | 177.164 | 193.773 | 192.365 | 194.922 | 175.351 | 176.128 | 187.438 | 185.991 | 116.598 | 120.469 | 131.245 | 132.79 | 124.647 | 114.181 | 116.917 | 195.495 | 129.818 | 129.889 | 130.787 | 131.011 | 101.516 | 105.355 | 105.377 | 97.094 | 145.649 | 148.716 | 176.892 | 177.757 | 149.557 | 165.262 | 186.761 | 187.139 | 130.441 | 138.162 | 144.379 | 148.627 | 142.994 | 144.84 | 150.831 | 156.683 | 181.928 | 182.813 | 200.296 | 205.952 | 144.743 | 153.917 | 156.55 | 156.586 | 151.737 | 148.185 | 144.155 | 145.278 | 121.467 | 128.757 | 105.301 | 104.905 | 102.976 | 101.964 | 102.478 | 103.371 | 93.869 | 105.728 | 106.069 | 92.389 | 93.714 | 100.61 | 103.268 | 98.106 | 81.14 | 80.992 | 80.338 | 75.699 | 77.582 | 78.154 | 78.464 | 78.762 | 79.57 | 80.842 | 77.377 | 79.7 | 78.2 | 78 | 78.1 | 78.9 | 79.4 | 80.7 | 75.3 | 77.2 | 75.8 | 79.5 | 80.4 | 82 | 82.8 | 77.7 | 76.3 | 77.7 | 78.6 | 78.6 | 77.5 | 77.9 | 77 | 66.4 | 66.1 | 74.8 | 77.9 | 77.9 | 64.7 | 75.4 | 0 | 0 | -0.1 | 7.8 | 0.1 | 0 | 0.1 | 7.4 | 18 | 18.4 | 18.8 | 28.4 | -0.1 | -0.1 | 33 | 35.3 | 12.1 | 6.4 |
Total Non-Current Liabilities
| 1,391.067 | 1,373.46 | 1,563.21 | 1,549.141 | 1,559.694 | 728.936 | 750.825 | 762.33 | 760.276 | 796.14 | 831.977 | 837.66 | 885.804 | 929.045 | 951.306 | 998.17 | 985.243 | 996.842 | 1,071.076 | 1,124.932 | 1,150.212 | 1,210.204 | 1,206.141 | 1,248.054 | 800.742 | 811.617 | 765.81 | 789.634 | 678.727 | 679.461 | 689.942 | 667.298 | 712.323 | 633.854 | 673.862 | 681.563 | 667.726 | 670.817 | 658.092 | 697.002 | 703.081 | 696.296 | 699.703 | 681.941 | 479.747 | 373.18 | 829.071 | 868.583 | 881.714 | 548.723 | 556.311 | 520.287 | 469.269 | 465.892 | 424.455 | 408.274 | 384.673 | 368.878 | 382.997 | 477.989 | 519.262 | 614.503 | 653.081 | 675.065 | 580.458 | 576.981 | 606.558 | 541.068 | 511.093 | 526.12 | 541.144 | 521.596 | 536.666 | 515.203 | 384.014 | 346.846 | 369.358 | 360.706 | 369.873 | 362.006 | 364.23 | 358.89 | 357.597 | 316.602 | 316.439 | 346.123 | 380.455 | 312.231 | 315.485 | 323.003 | 258.228 | 254.064 | 309.603 | 308.154 | 308.464 | 308.762 | 309.57 | 280.842 | 217.377 | 219.7 | 218.2 | 129 | 129.1 | 129.9 | 139.4 | 140.7 | 135.3 | 137.2 | 148.7 | 149.5 | 150.4 | 152 | 152.8 | 153.9 | 153.2 | 155.2 | 156.7 | 157.3 | 156.8 | 157.7 | 158.3 | 159 | 160.2 | 159.8 | 161.3 | 161.5 | 162.3 | 162.2 | 112.1 | 113.2 | 113.6 | 114.7 | 112.8 | 114.3 | 113.3 | 114.3 | 113.5 | 115.5 | 115.9 | 115.9 | 118.7 | 98.3 | 119.2 | 115.7 | 51.6 | 51.1 |
Total Liabilities
| 1,770.546 | 1,760.589 | 1,942.418 | 1,945.751 | 1,940.283 | 1,063.692 | 1,063.821 | 1,067.403 | 1,043.998 | 1,081.002 | 1,114.325 | 1,148.054 | 1,193.36 | 1,236.478 | 1,248.897 | 1,293.549 | 1,302.46 | 1,330.79 | 1,422.645 | 1,467.807 | 1,497.216 | 1,583.85 | 1,575.172 | 1,605.914 | 1,137.538 | 1,169.737 | 1,120.61 | 1,105.395 | 1,016.93 | 987.103 | 978.886 | 969.181 | 1,018.261 | 896.72 | 910.156 | 934.113 | 916.527 | 923.463 | 917.614 | 962.092 | 1,000.29 | 1,040.925 | 985.964 | 982.259 | 762.628 | 759.98 | 1,077.213 | 1,068.478 | 1,096.55 | 716.518 | 715.99 | 717.965 | 683.07 | 673.509 | 696.151 | 691.138 | 677.21 | 661.662 | 665.981 | 667.277 | 708.463 | 789.697 | 831.242 | 864.223 | 804.781 | 853.572 | 891.603 | 885.388 | 864.263 | 877.136 | 850.22 | 816.656 | 821.957 | 768.146 | 647.466 | 604.703 | 617.183 | 587.177 | 603.473 | 586.438 | 564.924 | 553.227 | 534.601 | 509.081 | 518.358 | 500.875 | 538.152 | 444.31 | 455.732 | 470.47 | 452.543 | 437.668 | 448.038 | 434.081 | 433.96 | 435.608 | 472.657 | 425.991 | 352.156 | 335.7 | 332.5 | 223.1 | 232.9 | 230.2 | 239 | 238.1 | 236.5 | 227.1 | 237.4 | 237.9 | 235.9 | 232.8 | 243.3 | 247 | 238.6 | 232.7 | 235.1 | 238.4 | 248.5 | 244.9 | 244.4 | 243.5 | 244.7 | 241.5 | 247.3 | 251.2 | 249.9 | 254.7 | 203.6 | 204.5 | 203 | 203.1 | 215.1 | 221.9 | 218.4 | 216 | 219.1 | 220.2 | 225.2 | 215.5 | 213.4 | 190.4 | 199.1 | 200.8 | 154.8 | 139.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 219.173 | 206.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
Common Stock
| 0.648 | 0.647 | 0.646 | 0.646 | 0.646 | 0.645 | 0.645 | 0.645 | 0.644 | 0.644 | 0.644 | 0.643 | 0.643 | 0.642 | 0.642 | 0.642 | 0.641 | 0.639 | 0.639 | 0.639 | 0.638 | 0.634 | 0.634 | 0.634 | 0.633 | 0.631 | 0.631 | 0.63 | 0.63 | 0.628 | 0.627 | 0.627 | 0.626 | 0.622 | 0.621 | 0.621 | 0.62 | 0.617 | 0.615 | 0.612 | 0.612 | 0.609 | 0.607 | 0.603 | 0.602 | 0.596 | 0.595 | 0.592 | 0.591 | 0.59 | 0.589 | 0.586 | 0.585 | 0.584 | 0.571 | 0.565 | 0.564 | 0.563 | 0.562 | 0.56 | 0.559 | 0.554 | 0.553 | 0.552 | 0.552 | 0.55 | 0.547 | 0.545 | 0.542 | 0.539 | 0.531 | 0.526 | 0.522 | 0.52 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,479.586 | 1,489.921 | 1,544.997 | 1,551.213 | 1,552.165 | 1,582.055 | 1,572.878 | 1,567.898 | 1,560.395 | 1,551.583 | 1,599.278 | 1,587.041 | 1,567.113 | 1,547.435 | 1,531.065 | 1,519.811 | 1,510.296 | 1,503.049 | 1,510.688 | 1,489.176 | 1,456.458 | 1,418.79 | 1,389.438 | 1,363.772 | 1,333.216 | 1,302.64 | 1,261.54 | 1,206.723 | 1,273.474 | 1,245.786 | 1,208.368 | 1,177.151 | 1,147.54 | 1,117.627 | 1,091.508 | 1,069.247 | 1,051.468 | 1,024.487 | 996.914 | 974.514 | 949.621 | 922.023 | 897.823 | 881.169 | 860.394 | 845.333 | 641.395 | 633.446 | 609.236 | 596.229 | 576.855 | 560.186 | 565.525 | 546.759 | 528.896 | 514.24 | 507.139 | 496.464 | 486.044 | 478.704 | 476.834 | 470.37 | 468.521 | 476.017 | 494.364 | 474.291 | 448.553 | 422.79 | 412.827 | 392.801 | 372.039 | 352.823 | 340.852 | 328.636 | 317.12 | 332.707 | 326.543 | 314.73 | 300.804 | 284.213 | 285.753 | 281.331 | 274.888 | 270.03 | 267.773 | 263.487 | 258.349 | 255.147 | 254.281 | 251.673 | 246.345 | 243.369 | 247.868 | 245.925 | 242.849 | 239.266 | 235.174 | 229.643 | 224.208 | 218.4 | 220.4 | 215.2 | 210.8 | 204.4 | 200.6 | 193.5 | 192.2 | 183.9 | 177.8 | 171.1 | 163.8 | 156.7 | 151.1 | 145.4 | 139.8 | 136.1 | 133.2 | 129.5 | 124.7 | 118.9 | 116.9 | 113.8 | 110.4 | 107.7 | 111.4 | 110.8 | 110 | 111.8 | 155.7 | 154.1 | 156.7 | 155.2 | 153.3 | 150.4 | 147.6 | 147.8 | 145.4 | 143.6 | 141.1 | 139.5 | 136.5 | 136.5 | 136.5 | 126.3 | 116 | 105.9 |
Accumulated Other Comprehensive Income/Loss
| -190.404 | -225.932 | -223.199 | -195.129 | -219.173 | -206.244 | -191.291 | -220.5 | -289.169 | -224.39 | -154.428 | -151.838 | -164.307 | -142.626 | -167.217 | -122.315 | -185.501 | -227.64 | -244.684 | -210.495 | -231.325 | -193.98 | -198.678 | -190.5 | -152.132 | -157.137 | -95.217 | -106.399 | -117.202 | -139.181 | -180.871 | -200.828 | -135.992 | -138.875 | -121.369 | -143.252 | -129.13 | -109.826 | -135.437 | -99.453 | -27.378 | 10.474 | 14.099 | 25.944 | -36.392 | -59.996 | -78.42 | -66.752 | -56.939 | -81.995 | -58.904 | -75.054 | -27.84 | 4.579 | -17.838 | -36.594 | -35.272 | -75.938 | -59.41 | -49.496 | -60.366 | -80.583 | -110.065 | -89.916 | 1.074 | 43.905 | 44.234 | 10.474 | 0.582 | -17.685 | -21.377 | -23.156 | -13.627 | -16.315 | -23.398 | -25.977 | -14.652 | -17.806 | -14.844 | -13.709 | -11.863 | -15.988 | -17.427 | -14.475 | -27.041 | -27.468 | -34.715 | -38.811 | -24.793 | -19.644 | -24.911 | -22.723 | -25.512 | -21.187 | -21.18 | -20.817 | -18.809 | -22.349 | -24.939 | -23.9 | -24.6 | -25.3 | -212.5 | -211.5 | -213.9 | -210.7 | -206.4 | -201 | -200.1 | -196.5 | -192.9 | -189.5 | -188 | -184.8 | -179.8 | -175 | -172.3 | -168.9 | -165.6 | -163.6 | -164.2 | -160.7 | -157.5 | -153.6 | -155.7 | -153.3 | -152.7 | -148.8 | -150.3 | -148.6 | -148 | -144.7 | -139.2 | -135.2 | -131.8 | -129 | -128.2 | -123.9 | -120.1 | -116.2 | -113 | -109.4 | -102.9 | -91.9 | -79.2 | -81.7 |
Other Total Stockholders Equity
| 14.656 | 11.862 | 8.905 | 5.533 | 3.413 | 0.531 | -1.684 | -1.716 | -4.814 | -7.743 | -4.464 | -7.08 | -10.22 | -15.058 | -13.123 | -15.461 | -17.78 | -18.342 | -21.683 | -8.792 | -15.073 | -14.059 | 33.109 | 29.15 | 25.188 | 47.029 | 128.632 | 159.367 | 172.699 | 192.039 | 188.643 | 191.408 | 191.448 | 198.929 | 195.923 | 201.137 | 238.593 | 239.902 | 243.931 | 236.12 | 232.816 | 240.593 | 236.174 | 233.698 | 191.942 | 189.057 | 234.825 | 232.832 | 229.441 | 225.89 | 230.888 | 236.682 | 245.277 | 260.273 | 243.082 | 233.908 | 253.972 | 257.221 | 258.634 | 254.945 | 252.998 | 232.883 | 223.737 | 196.758 | 227.972 | 226.308 | 221.624 | 220.138 | 210.029 | 201.025 | 192.243 | 189.602 | 181.229 | 177.07 | 124.485 | 116.42 | 83.727 | 78.774 | 72.814 | 71.137 | 69.4 | 70.773 | 68.287 | 65.94 | 61.119 | 58.841 | 11.693 | -8.336 | -12.263 | -13.362 | -19.96 | -22.029 | -22.044 | -20.55 | -17.753 | -17.336 | -16.609 | -19.735 | -19.799 | -14.1 | -10.6 | 0 | 188.9 | 6.3 | 201.8 | 203.2 | 205 | 198 | 202.1 | 201.6 | 196.4 | 190 | 187.2 | 182.6 | 175 | 167.7 | 168 | 163.9 | 157 | 151.8 | 153.8 | 146.9 | 141.4 | 137.7 | 138.9 | 136.5 | 135.6 | 130.6 | 134.9 | 133.5 | 130.8 | 128.3 | 120.2 | 113.7 | 109.3 | 107.6 | 105.9 | 99.4 | 93.7 | 89.3 | 90.1 | 85.9 | 79.2 | 62.7 | 86.2 | 89.8 |
Total Shareholders Equity
| 1,304.486 | 1,276.498 | 1,331.349 | 1,362.263 | 1,337.051 | 1,376.987 | 1,380.548 | 1,346.327 | 1,267.056 | 1,320.094 | 1,441.03 | 1,428.766 | 1,393.229 | 1,390.393 | 1,351.367 | 1,382.677 | 1,307.656 | 1,257.706 | 1,244.96 | 1,270.528 | 1,210.698 | 1,211.385 | 1,224.503 | 1,203.056 | 1,206.905 | 1,193.163 | 1,295.586 | 1,260.321 | 1,329.601 | 1,299.272 | 1,216.767 | 1,168.358 | 1,203.622 | 1,178.303 | 1,166.683 | 1,127.753 | 1,161.551 | 1,155.18 | 1,106.023 | 1,111.793 | 1,155.671 | 1,173.699 | 1,148.703 | 1,141.414 | 1,016.546 | 974.99 | 798.395 | 800.118 | 782.329 | 740.714 | 749.428 | 722.4 | 783.547 | 812.195 | 754.711 | 712.119 | 726.403 | 678.31 | 685.83 | 684.713 | 670.025 | 623.224 | 582.746 | 583.411 | 723.962 | 745.054 | 714.958 | 653.947 | 623.98 | 576.68 | 543.436 | 519.795 | 508.976 | 489.911 | 418.451 | 395.205 | 395.862 | 375.942 | 359.018 | 341.885 | 343.534 | 336.36 | 325.992 | 321.739 | 302.095 | 295.104 | 235.547 | 208.22 | 217.445 | 218.887 | 201.694 | 198.837 | 200.532 | 204.408 | 204.136 | 201.333 | 199.976 | 187.779 | 179.69 | 180.6 | 185.4 | 190.1 | 187.2 | 188.7 | 188.5 | 186 | 190.8 | 180.9 | 179.8 | 176.2 | 167.3 | 157.2 | 150.3 | 143.2 | 135 | 128.8 | 128.9 | 124.5 | 116.1 | 107.1 | 106.5 | 100 | 94.3 | 91.8 | 94.6 | 94 | 92.9 | 93.6 | 140.3 | 139 | 139.5 | 138.8 | 134.3 | 128.9 | 125.1 | 126.4 | 123.1 | 119.1 | 114.7 | 112.6 | 113.6 | 134 | 112.8 | 97.1 | 123 | 114 |
Total Equity
| 1,304.486 | 1,276.498 | 1,331.349 | 1,362.263 | 1,337.051 | 1,376.987 | 1,380.548 | 1,346.327 | 1,267.056 | 1,320.094 | 1,441.03 | 1,428.766 | 1,393.229 | 1,390.393 | 1,351.367 | 1,382.677 | 1,307.656 | 1,257.706 | 1,244.96 | 1,270.528 | 1,210.698 | 1,211.385 | 1,224.503 | 1,203.056 | 1,206.905 | 1,193.163 | 1,295.586 | 1,260.321 | 1,329.601 | 1,299.272 | 1,216.767 | 1,168.358 | 1,203.622 | 1,178.303 | 1,166.683 | 1,127.753 | 1,161.551 | 1,155.18 | 1,106.023 | 1,111.793 | 1,155.671 | 1,173.699 | 1,148.703 | 1,141.414 | 1,016.546 | 974.99 | 798.395 | 800.118 | 782.329 | 740.714 | 749.428 | 722.4 | 783.547 | 812.195 | 754.711 | 712.119 | 726.403 | 678.31 | 685.83 | 684.713 | 670.025 | 623.224 | 582.746 | 583.411 | 723.962 | 745.054 | 714.958 | 653.947 | 623.98 | 576.68 | 543.436 | 519.795 | 508.976 | 489.911 | 418.451 | 395.205 | 395.862 | 375.942 | 359.018 | 341.885 | 343.534 | 336.36 | 325.992 | 321.739 | 302.095 | 295.104 | 235.547 | 208.22 | 217.445 | 218.887 | 201.694 | 198.837 | 200.532 | 204.408 | 204.136 | 201.333 | 199.976 | 187.779 | 179.69 | 180.6 | 185.4 | 190.1 | 187.2 | 188.7 | 188.5 | 186 | 190.8 | 180.9 | 179.8 | 176.2 | 167.3 | 157.2 | 150.3 | 143.2 | 135 | 128.8 | 128.9 | 124.5 | 116.1 | 107.1 | 106.5 | 100 | 94.3 | 91.8 | 94.6 | 94 | 92.9 | 93.6 | 140.3 | 139 | 139.5 | 138.8 | 134.3 | 128.9 | 125.1 | 126.4 | 123.1 | 119.1 | 114.7 | 112.6 | 113.6 | 134 | 112.8 | 97.1 | 123 | 114 |
Total Liabilities & Shareholders Equity
| 3,075.032 | 3,037.087 | 3,273.767 | 3,308.014 | 3,277.334 | 2,440.679 | 2,444.369 | 2,413.73 | 2,311.054 | 2,401.096 | 2,555.355 | 2,576.82 | 2,586.589 | 2,626.871 | 2,600.264 | 2,676.226 | 2,610.116 | 2,588.496 | 2,667.605 | 2,738.335 | 2,707.914 | 2,795.235 | 2,799.675 | 2,808.97 | 2,344.443 | 2,362.9 | 2,416.196 | 2,365.716 | 2,346.531 | 2,286.375 | 2,195.653 | 2,137.539 | 2,221.883 | 2,075.023 | 2,076.839 | 2,061.866 | 2,078.078 | 2,078.643 | 2,023.637 | 2,073.885 | 2,155.961 | 2,214.624 | 2,134.667 | 2,123.673 | 1,779.174 | 1,734.97 | 1,875.608 | 1,868.596 | 1,878.879 | 1,457.232 | 1,465.418 | 1,440.365 | 1,466.617 | 1,485.704 | 1,450.862 | 1,403.257 | 1,403.613 | 1,339.972 | 1,351.811 | 1,351.99 | 1,378.488 | 1,412.921 | 1,413.988 | 1,447.634 | 1,528.743 | 1,598.626 | 1,606.561 | 1,539.335 | 1,488.243 | 1,453.816 | 1,393.656 | 1,336.451 | 1,330.933 | 1,258.057 | 1,065.917 | 999.908 | 1,013.045 | 963.119 | 962.491 | 928.323 | 908.458 | 889.587 | 860.593 | 830.82 | 820.453 | 795.979 | 773.699 | 652.53 | 673.177 | 689.357 | 654.237 | 636.505 | 648.57 | 638.489 | 638.096 | 636.941 | 672.633 | 613.77 | 531.846 | 516.3 | 517.9 | 413.2 | 420.1 | 418.9 | 427.5 | 424.1 | 427.3 | 408 | 417.2 | 414.1 | 403.2 | 390 | 393.6 | 390.2 | 373.6 | 361.5 | 364 | 362.9 | 364.6 | 352 | 350.9 | 343.5 | 339 | 333.3 | 341.9 | 345.2 | 342.8 | 348.3 | 343.9 | 343.5 | 342.5 | 341.9 | 349.4 | 350.8 | 343.5 | 342.4 | 342.2 | 339.3 | 339.9 | 328.1 | 327 | 324.4 | 311.9 | 297.9 | 277.8 | 253.6 |