CBIZ, Inc.
NYSE:CBZ
82.02 (USD) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.076 | 46.075 | 29.142 | 38.452 | 1.415 | 3.692 | 2.265 | 4.697 | 2.04 | 3.881 | 0.558 | 1.997 | 2.749 | 4.677 | 6.778 | 4.652 | 6.113 | 9.62 | 216.942 | 0.567 | 2.723 | 2.628 | 2.143 | 0.64 | 3.493 | 1.921 | 0.295 | 0.424 | 1.278 | 1.161 | 2.424 | 3.494 | 0.514 | 8.492 | 1.561 | 0.85 | 1.84 | 2.25 | 0.128 | 0.965 | 0.397 | 3.948 | 4.407 | 0.771 | 3.553 | 1.187 | 0.204 | 0.899 | 0.454 | 3.069 | 3.189 | 1.613 | 0.533 | 0.211 | 0.231 | 0.724 | 0.719 | 0.408 | 5.36 | 9.257 | 3.589 | 10.124 | 9.568 | 9.672 | 7.501 | 11.622 | 11.086 | 12.144 | 21.534 | 5.683 | 7.736 | 12.971 | 15.477 | 13.574 | 2.919 | 8.909 | 5.515 | 3.506 | 3.338 | 5.291 | 3.977 | 4.262 | 3.344 | 3.791 | 4.422 | 6.444 | 3.287 | 6.351 | 9.818 | 4.904 | 0.514 | 4.34 | 6.35 | 8.847 | 7.998 | 16 | 39.1 | 33.5 | 40.3 | 24.7 | 44.6 | 56.5 | 73.7 | 43.6 | 48.2 | 49.2 | 46.5 | 29.2 | 21.2 | 28 | 33.3 | 39.9 | 1.4 | 2.4 | 1.9 | 3.3 | 3.3 | 3.6 | 1.1 | 1.4 |
Short Term Investments
| 0 | 1.654 | 0 | 0 | 0 | 0 | 0.058 | 0.133 | 0.13 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0.021 | 0.058 | 0.082 | 0.076 | 0.004 | 0.013 | 0.015 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.076 | 46.075 | 29.142 | 38.452 | 1.415 | 3.692 | 2.265 | 4.697 | 2.04 | 3.881 | 0.558 | 1.997 | 2.749 | 4.677 | 6.778 | 4.652 | 6.113 | 9.62 | 216.942 | 0.567 | 2.723 | 2.628 | 2.143 | 0.64 | 3.493 | 1.921 | 0.295 | 0.424 | 1.278 | 1.161 | 2.424 | 3.494 | 0.514 | 8.492 | 1.561 | 0.85 | 1.84 | 2.25 | 0.128 | 0.965 | 0.397 | 3.948 | 4.407 | 0.771 | 3.553 | 1.187 | 0.204 | 0.899 | 0.454 | 3.069 | 3.189 | 1.613 | 0.533 | 0.211 | 0.231 | 0.724 | 0.719 | 0.408 | 5.36 | 9.257 | 3.589 | 10.124 | 9.568 | 9.672 | 7.501 | 11.622 | 11.086 | 12.144 | 21.534 | 5.683 | 7.736 | 12.971 | 15.477 | 13.574 | 2.919 | 8.909 | 5.515 | 3.506 | 3.338 | 5.291 | 3.977 | 4.262 | 3.344 | 3.791 | 4.422 | 6.444 | 3.287 | 6.351 | 9.818 | 4.904 | 0.514 | 4.34 | 6.35 | 8.847 | 7.998 | 16 | 39.1 | 33.5 | 40.3 | 24.7 | 44.6 | 56.5 | 73.7 | 43.6 | 48.2 | 49.2 | 46.5 | 29.2 | 21.2 | 28 | 33.3 | 39.9 | 1.4 | 2.4 | 1.9 | 3.3 | 3.3 | 3.6 | 1.1 | 1.4 |
Net Receivables
| 476.565 | 477.841 | 504.107 | 380.152 | 465.848 | 456.397 | 442.781 | 334.498 | 398.97 | 410.481 | 365.758 | 242.168 | 293.89 | 292.496 | 270.61 | 216.175 | 248.886 | 267.198 | 263.18 | 222.031 | 260.969 | 271.781 | 264.434 | 207.287 | 234.906 | 245.639 | 261.336 | 189.113 | 213.418 | 218.317 | 220.859 | 175.354 | 194.419 | 193.155 | 197.248 | 155.368 | 175.755 | 177.228 | 191.825 | 143.048 | 179.79 | 179.122 | 184.452 | 138.063 | 161.715 | 161.402 | 193.218 | 134.979 | 166.633 | 164.083 | 179.834 | 140.971 | 158.312 | 155.663 | 169.672 | 138.433 | 157.646 | 158.104 | 171.628 | 130.445 | 151.522 | 151.741 | 171.877 | 130.208 | 136.377 | 135.908 | 148.551 | 120.02 | 123.934 | 127.539 | 136.954 | 110.946 | 118.67 | 122.999 | 137.554 | 99.185 | 112.504 | 119.212 | 132.723 | 107.544 | 113.541 | 119.142 | 135.368 | 111.189 | 112.605 | 122.571 | 129.679 | 108.925 | 109.351 | 119.995 | 134.821 | 117.724 | 147.589 | 154.274 | 172.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.2 | 6.2 | 6.8 | 7.6 | 8.9 | 9 | 10 | 10.9 |
Inventory
| 0 | -1.654 | 0 | 0 | 160.76 | 183.688 | 173.349 | 199.8 | 165.006 | 227.459 | 232.459 | 188.292 | 212.771 | 178.688 | 168.392 | 191.391 | 149.03 | 172.884 | 170.911 | 209.097 | 159.187 | 157.546 | 166.5 | 188.77 | 158.862 | 170.839 | 177.428 | 236.097 | 166.155 | 183.628 | 185.327 | 241.337 | 166.694 | 237.726 | 177.214 | 201.153 | 145.262 | 158.096 | 162.223 | 220.021 | 141.442 | 131.179 | 156.595 | 192.233 | 136.724 | 258.814 | 177.21 | 182.213 | 20.653 | 21.77 | 133.143 | 28.453 | 20.504 | 29.691 | 100.101 | 24.407 | 18.008 | 22.953 | 20.462 | 23.011 | 23.239 | 21.957 | 19.711 | 22.536 | 23.255 | 25.294 | 24.434 | 20.185 | 19.836 | 19.189 | 18.922 | 20.737 | 17.898 | 15.109 | 15.3 | 13.114 | 13.824 | 14.701 | 14.486 | 13.683 | 17.601 | 15.959 | 13.952 | 14.587 | 16.499 | 16.417 | 18.517 | 20.547 | 46.603 | 62.934 | 57.461 | 57.06 | 67.299 | 76.639 | 80.578 | 0 | 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
| 198.154 | 214.967 | 216.655 | 224.443 | 198.639 | 226.099 | 204.811 | 229.231 | 182.071 | 239.68 | 245.243 | 207.509 | 238.465 | 211.998 | 194.087 | 215.604 | 170.892 | 195.356 | 195.451 | 233.356 | 184.207 | 183.606 | 191.284 | 215.611 | 185.438 | 198.712 | 201.931 | 258.636 | 189.159 | 209.117 | 209.351 | 262.744 | 188.399 | 256.427 | 193.961 | 216.262 | 158.637 | 172.592 | 174.468 | 235.299 | 154.284 | 145.363 | 171.385 | 213.289 | 148.96 | 271.792 | 185.459 | 297.996 | 126.691 | 209.802 | 144.739 | 153.643 | 198.179 | 140.124 | 145.866 | 114.288 | 102.573 | 92.258 | 97.664 | 128.096 | 91.818 | 91.788 | 164.152 | 138.106 | 97.739 | 92.199 | 102.957 | 116.929 | 101.656 | 107.706 | 123.344 | 121.176 | 86.277 | 78.964 | 96.916 | 101.059 | 76.176 | 87.159 | 100.94 | 57.51 | 58.123 | 46.837 | 54.41 | 55.19 | 51.906 | 51.258 | 52.542 | 66.924 | 13.912 | 12.853 | 14.29 | 18.079 | 9.718 | 11.231 | 13.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.7 | 1.4 | 1.4 | 2 | 1.4 | 1.2 | 1.3 |
Total Current Assets
| 675.795 | 693.936 | 1,108.068 | 612.685 | 665.902 | 686.188 | 649.857 | 568.426 | 583.081 | 654.042 | 611.559 | 451.674 | 535.104 | 509.171 | 471.475 | 436.431 | 425.891 | 472.174 | 675.573 | 456.02 | 447.899 | 458.015 | 457.861 | 423.538 | 423.837 | 446.272 | 463.562 | 448.173 | 403.855 | 428.595 | 432.634 | 441.592 | 383.332 | 458.074 | 392.77 | 372.48 | 336.232 | 352.07 | 366.421 | 379.326 | 334.471 | 328.433 | 360.244 | 350.475 | 314.228 | 434.381 | 378.881 | 350.197 | 394.74 | 398.724 | 327.762 | 292.329 | 377.528 | 295.998 | 393.551 | 253.445 | 260.938 | 250.77 | 274.652 | 267.798 | 246.929 | 253.653 | 345.597 | 281.662 | 241.617 | 239.729 | 262.594 | 249.093 | 247.124 | 240.928 | 268.034 | 245.093 | 220.424 | 215.537 | 237.389 | 209.153 | 194.195 | 209.877 | 237.001 | 184.028 | 193.242 | 186.2 | 207.074 | 184.757 | 185.432 | 196.69 | 204.025 | 202.747 | 179.684 | 200.686 | 207.086 | 197.203 | 230.956 | 250.991 | 275.117 | 16 | 39.1 | 33.5 | 40.3 | 24.7 | 44.6 | 56.5 | 73.7 | 43.6 | 48.2 | 49.2 | 46.5 | 29.2 | 21.2 | 28 | 33.3 | 39.9 | 10 | 10.3 | 10.1 | 12.3 | 14.2 | 14 | 12.3 | 13.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 255.485 | 260.639 | 267.225 | 268.036 | 248.843 | 237.112 | 240.84 | 229.227 | 237.168 | 244.892 | 238.775 | 194.568 | 194.662 | 193.526 | 186.696 | 189.189 | 185.613 | 183.342 | 178.384 | 180.243 | 186.988 | 182.151 | 182.902 | 34.205 | 31.4 | 28.649 | 27.318 | 26.081 | 24.446 | 23.728 | 19.945 | 19.45 | 19.36 | 19.727 | 19.729 | 20.162 | 20.37 | 20.859 | 19.996 | 18.475 | 19.065 | 19.045 | 19.532 | 19.167 | 18.487 | 18.21 | 20.634 | 20.391 | 20.356 | 20.854 | 20.446 | 21.802 | 22.899 | 21.5 | 22.737 | 23.896 | 24.781 | 25.937 | 27.266 | 26.833 | 28.336 | 29.314 | 30.256 | 30.835 | 26.201 | 25.457 | 25.906 | 26.279 | 25.557 | 25.649 | 27.893 | 28.976 | 30.649 | 31.546 | 32.445 | 33.486 | 34.526 | 35.845 | 37.067 | 37.772 | 38.575 | 39.866 | 40.808 | 40.305 | 40.618 | 41.505 | 44.247 | 44.6 | 48.095 | 50.122 | 52.324 | 54.189 | 55.917 | 57.158 | 59.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.5 | 20.3 | 19.7 | 19.5 | 18.6 | 18.6 | 17.7 | 16.8 |
Goodwill
| 0 | 0 | 0 | 865.18 | 0 | 0 | 0 | 819.917 | 0 | 0 | 0 | 740.743 | 0 | 0 | 0 | 683.083 | 0 | 0 | 0 | 588.213 | 588.213 | 566.009 | 566.009 | 564.3 | 560.712 | 560.688 | 551.367 | 528.424 | 527.171 | 526.984 | 489.039 | 487.484 | 478.551 | 474.095 | 448.611 | 447.685 | 441.316 | 442.624 | 442.276 | 435.231 | 416.139 | 410.539 | 405.308 | 384.697 | 383.26 | 383.926 | 440.926 | 440.709 | 392.009 | 384.523 | 382.878 | 377.281 | 361.554 | 341.656 | 341.936 | 0 | 317.066 | 309.911 | 309.871 | 291.12 | 0 | 262.118 | 258.585 | 260.535 | 279.2 | 281.721 | 276.652 | 268.957 | 214.985 | 215.985 | 213.395 | 211.929 | 206.729 | 207.634 | 201.593 | 185.535 | 180.078 | 178.768 | 177.676 | 172.644 | 170.924 | 171.382 | 168.696 | 167.28 | 167.246 | 164.633 | 165.159 | 163.706 | 155.792 | 155.792 | 245.281 | 247.462 | 261.278 | 266.616 | 273.808 | 0 | 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
| 0 | 1,035.148 | 1,038.41 | 143.424 | 1,014.607 | 1,014.673 | 1,005.873 | 131.785 | 957.186 | 946.468 | 951.902 | 100.04 | 843.246 | 807.939 | 756.684 | 73.667 | 695.562 | 661.18 | 666.112 | 66.458 | 70.229 | 66.416 | 69.872 | 72.709 | 75.49 | 79.624 | 80.589 | 84.782 | 88.145 | 91.862 | 93.365 | 96.917 | 97.3 | 98.927 | 86.275 | 87.968 | 86.857 | 87.785 | 90.842 | 91.231 | 89.494 | 88.433 | 86.6 | 84.386 | 87.649 | 91.055 | 106.174 | 110.51 | 80.336 | 80.94 | 83.038 | 81.059 | 81.91 | 75.614 | 78.932 | 0 | 80.832 | 83.134 | 86.667 | 84.091 | 0 | 86.4 | 437.371 | 89.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281.268 | 366.692 | 371.067 | 374.725 | 379.9 | 355.6 | 325.4 | 310.5 | 293.4 | 222.1 | 167.9 | 132.7 | 89.9 | 55.4 | 41.4 | 24.5 | 6 | 8.7 | 9 | 9.1 | 9.1 | 9.2 | 9.2 | 9.2 | 9.3 |
Goodwill and Intangible Assets
| 1,030.104 | 1,035.148 | 1,038.41 | 1,008.604 | 1,014.607 | 1,014.673 | 1,005.873 | 951.702 | 957.186 | 946.468 | 951.902 | 840.783 | 843.246 | 807.939 | 756.684 | 756.75 | 695.562 | 661.18 | 666.112 | 654.671 | 658.442 | 632.425 | 635.881 | 637.009 | 636.202 | 640.312 | 631.956 | 613.206 | 615.316 | 618.846 | 582.404 | 584.401 | 575.851 | 573.022 | 534.886 | 535.653 | 528.173 | 530.409 | 533.118 | 526.462 | 505.633 | 498.972 | 491.908 | 469.083 | 470.909 | 474.981 | 547.1 | 551.219 | 349.962 | 340.268 | 465.916 | 458.34 | 325.017 | 417.27 | 420.868 | 426.41 | 397.898 | 393.045 | 396.538 | 375.211 | 365.593 | 348.518 | 695.956 | 350.216 | 279.2 | 281.721 | 276.652 | 268.957 | 214.985 | 215.985 | 213.395 | 211.929 | 206.729 | 207.634 | 201.593 | 185.535 | 180.078 | 178.768 | 177.676 | 172.644 | 170.924 | 171.382 | 168.696 | 167.28 | 167.246 | 164.633 | 165.159 | 163.706 | 155.792 | 155.792 | 245.281 | 247.462 | 261.278 | 266.616 | 273.808 | 281.268 | 366.692 | 371.067 | 374.725 | 379.9 | 355.6 | 325.4 | 310.5 | 293.4 | 222.1 | 167.9 | 132.7 | 89.9 | 55.4 | 41.4 | 24.5 | 6 | 8.7 | 9 | 9.1 | 9.1 | 9.2 | 9.2 | 9.2 | 9.3 |
Long Term Investments
| 0 | 4.92 | -395.736 | 5.191 | 98.535 | 107.008 | 6.294 | 7.676 | 7.987 | 4.571 | -18.96 | 120.881 | 119.833 | 127.931 | 121.107 | 0 | 104.417 | 95.377 | 81.144 | 0 | 90.647 | 91.861 | 89.149 | 1.096 | 88.578 | 86.893 | 84.699 | 82.87 | 80.716 | 72.985 | 71.239 | 67.594 | 70.703 | 69.033 | 67.182 | 61.209 | 57.592 | 61.366 | 61.699 | 0 | 52.014 | 51.51 | 48.183 | 51.953 | 39.83 | 32.826 | 34.031 | 0 | -29.4 | -30.506 | 28.825 | 0 | -32.669 | 25.736 | -26.961 | 33.361 | 26.599 | 18.795 | 30.324 | 28.498 | 1.123 | -7.48 | 0.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.623 | 32.726 | 31.686 | 51.093 | 31.749 | 29.455 | 27.013 | 24.763 | 22.566 | 20.873 | 18.96 | 15.44 | 16.226 | 14.399 | 12.371 | 0 | 9.332 | 12.332 | 11.469 | 0 | 9.882 | 8.504 | 6.834 | -1.096 | 5.636 | 4 | 2.791 | 3.339 | 2.189 | 4.464 | 2.864 | 3.545 | 1.83 | 0.79 | 0.383 | 4.796 | 5.951 | 5.575 | 5.273 | 0 | 5.676 | 6.246 | 6.775 | 0.542 | 8.092 | 12.138 | 9.934 | 0 | 9.044 | 9.652 | 8.91 | 0 | 9.77 | 9.78 | 4.224 | 0.837 | 4.591 | 9.399 | 0.176 | 0.237 | 0.294 | 8.065 | 0.729 | 5.111 | 5.189 | 5.314 | 6.102 | 5.367 | 8.914 | 8.189 | 7.945 | 7.306 | 11.31 | 8.882 | 8.951 | 9.193 | 9.989 | 8.147 | 7.368 | 6.801 | 7.491 | 4.404 | 3.951 | 4.18 | 5.363 | 10.637 | 10.515 | 10.58 | 14.573 | 17.765 | 9.722 | 7.429 | 6.78 | 5.109 | 1.612 | 0 | 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
| 138.363 | 133.436 | 147.345 | 149.076 | 14.858 | 14.319 | 108.319 | 97.33 | 91.63 | 101.751 | 140.208 | 4.588 | 3.697 | 3.662 | 3.51 | 131.384 | 4.301 | 3.203 | 3.876 | 109.84 | 3.205 | 3.967 | 4.692 | 88.279 | 4.203 | 3.998 | 4.027 | 2.562 | 2.166 | 2.048 | 2.101 | 2.006 | 1.869 | 1.908 | 1.96 | 3.9 | 3.689 | 4.26 | 4.526 | 66.981 | 7.619 | 6.672 | 5.789 | 6.238 | 7.238 | 7.693 | 8.096 | 48.349 | 86.778 | 83.846 | 5.877 | 39.886 | 77.527 | 11.494 | -8.024 | 18.35 | 17.865 | 16.378 | 12.731 | 13.392 | 39.537 | 37.397 | -313.856 | 34.799 | 39.729 | 47.361 | 49.645 | 28.296 | 28.376 | 27.827 | 27.31 | 24.978 | 24.788 | 24.292 | 20.666 | 17.211 | 15.852 | 15.429 | 15.224 | 12.528 | 10.407 | 9.37 | 8.053 | 5.623 | 7.182 | 7.928 | 9.883 | 11.478 | 17.067 | 20.062 | 19.754 | 17.125 | 16.49 | 19.048 | 18.882 | 368.226 | 405.921 | 401.6 | 425.103 | 407.4 | 394.9 | 332.7 | 325.5 | 355.3 | 319.5 | 287.6 | 259 | 197.7 | 185.2 | 170.7 | 171.2 | 161.3 | 1.1 | 0.8 | 0.8 | 0.9 | 0.8 | 0.7 | 0.7 | 0.2 |
Total Non-Current Assets
| 1,457.575 | 1,466.869 | 1,088.93 | 1,482 | 1,408.592 | 1,402.567 | 1,388.339 | 1,310.698 | 1,316.537 | 1,318.555 | 1,330.885 | 1,176.26 | 1,177.664 | 1,147.457 | 1,080.368 | 1,077.323 | 999.225 | 955.434 | 940.985 | 944.754 | 949.164 | 918.908 | 919.458 | 759.493 | 766.019 | 763.852 | 750.791 | 728.058 | 724.833 | 722.071 | 678.553 | 676.996 | 669.613 | 664.48 | 624.14 | 625.72 | 615.775 | 622.469 | 624.612 | 611.918 | 590.007 | 582.445 | 572.187 | 546.983 | 544.556 | 545.848 | 619.795 | 619.959 | 436.74 | 424.114 | 529.974 | 520.028 | 402.544 | 485.78 | 412.844 | 502.854 | 471.734 | 463.554 | 467.035 | 444.171 | 434.883 | 415.814 | 413.805 | 420.961 | 350.319 | 359.853 | 358.305 | 328.899 | 277.832 | 277.65 | 276.543 | 273.189 | 273.476 | 272.354 | 263.655 | 245.425 | 240.445 | 238.189 | 237.335 | 229.745 | 227.397 | 225.022 | 221.508 | 217.388 | 220.409 | 224.703 | 229.804 | 230.364 | 235.527 | 243.741 | 327.081 | 326.205 | 340.465 | 347.931 | 353.345 | 649.494 | 772.613 | 772.667 | 799.828 | 787.3 | 750.5 | 658.1 | 636 | 648.7 | 541.6 | 455.5 | 391.7 | 287.6 | 240.6 | 212.1 | 195.7 | 167.3 | 30.3 | 30.1 | 29.6 | 29.5 | 28.6 | 28.5 | 27.6 | 26.3 |
Total Assets
| 2,133.37 | 2,160.805 | 2,196.998 | 2,094.685 | 2,074.494 | 2,088.755 | 2,038.196 | 1,879.124 | 1,899.618 | 1,972.597 | 1,942.444 | 1,627.934 | 1,712.768 | 1,656.628 | 1,551.843 | 1,513.754 | 1,425.116 | 1,427.608 | 1,616.558 | 1,400.774 | 1,397.063 | 1,376.923 | 1,377.319 | 1,183.031 | 1,189.856 | 1,210.124 | 1,214.353 | 1,176.231 | 1,128.688 | 1,150.666 | 1,111.187 | 1,118.588 | 1,052.945 | 1,122.554 | 1,016.91 | 998.2 | 952.007 | 974.539 | 991.033 | 991.244 | 924.478 | 910.878 | 932.431 | 897.458 | 858.784 | 980.229 | 998.676 | 970.156 | 831.48 | 822.838 | 857.736 | 812.357 | 780.072 | 781.778 | 806.395 | 756.299 | 732.672 | 714.324 | 741.687 | 711.969 | 681.812 | 669.467 | 759.402 | 702.623 | 591.936 | 599.582 | 620.899 | 577.992 | 524.956 | 518.578 | 544.577 | 518.282 | 493.9 | 487.891 | 501.044 | 454.578 | 434.64 | 448.066 | 474.336 | 413.773 | 420.639 | 411.222 | 428.582 | 402.145 | 405.841 | 421.393 | 433.829 | 433.111 | 415.211 | 444.427 | 534.167 | 523.408 | 571.421 | 598.922 | 628.462 | 649.494 | 772.613 | 772.667 | 799.828 | 787.3 | 750.5 | 658.1 | 636 | 648.7 | 541.6 | 455.5 | 391.7 | 287.6 | 240.6 | 212.1 | 195.7 | 167.3 | 40.3 | 40.4 | 39.7 | 41.8 | 42.8 | 42.5 | 39.9 | 39.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 87.154 | 109.253 | 93.53 | 82.831 | 80.609 | 126.372 | 82.705 | 80.725 | 74.247 | 125.852 | 70.431 | 65.757 | 75.607 | 99.018 | 60.216 | 64.119 | 50.592 | 86.484 | 62.329 | 68.51 | 63.725 | 87.668 | 61.541 | 58.63 | 57.764 | 80.823 | 63.157 | 51.375 | 47.576 | 62.013 | 47.057 | 45.772 | 42.526 | 54.823 | 36.55 | 35.555 | 35.065 | 48.572 | 38.082 | 36.781 | 38.029 | 44.493 | 34.697 | 37.291 | 33.667 | 40.766 | 37.823 | 35.384 | 39.848 | 46.709 | 35.81 | 34.96 | 29.853 | 28.778 | 27.499 | 30.897 | 26.31 | 29.017 | 22.496 | 25.704 | 27.031 | 28.922 | 24.773 | 29.109 | 28.176 | 33.735 | 29.523 | 27.293 | 24.134 | 28.351 | 25.579 | 27.746 | 24.513 | 27.733 | 24.39 | 25.214 | 21.397 | 25.477 | 22.02 | 24.918 | 28.103 | 28.625 | 25.549 | 28.495 | 23.57 | 27.718 | 21.994 | 22.421 | 20.62 | 24.028 | 21.919 | 21.745 | 24.697 | 31.498 | 34.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 2.5 | 2.1 | 2.6 | 3.2 | 4 | 3.7 | 4.7 |
Short Term Debt
| 26.692 | 76.154 | 74.366 | 72.566 | 72.976 | 72.512 | 74.648 | 72.716 | 73.038 | 72.282 | 69.82 | 61.172 | 62.898 | 61.76 | 61.276 | 30.483 | 58.464 | 56.61 | 57.304 | 29.03 | 59.026 | 58.2 | 57.294 | 0 | 1.523 | 1.632 | 1.743 | 1.861 | 1.628 | 1.21 | 1.015 | 1.06 | 0.636 | 0.411 | 0.411 | 0 | 0 | 0 | 0.297 | 0.886 | 0.214 | 17.191 | 0.754 | 1.602 | 5.127 | 4.875 | 5.629 | 6.217 | 87.181 | 84.842 | 106.647 | 13.986 | 0.644 | 1.002 | 39.936 | 50.233 | 0.307 | 96.226 | 3.153 | 13.41 | 4.121 | 2.854 | 3.961 | 1.064 | 1.856 | 5.746 | 2.858 | 10.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.068 | 44.917 | 30.895 | 0 | 0 | 49.217 | 28.949 | 45.776 | 37.719 | 37.309 | 31.353 | 36.999 | 36.467 | 44.101 | 5.242 | 154.739 | 11.6 | 6.5 | 7.2 | 7.1 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.8 | 0.6 | 2.7 | 3 | 2.5 | 2.5 | 4.8 |
Tax Payables
| 12.247 | 7.374 | 26.817 | 2.097 | 16.184 | 13.35 | 24.895 | 1.607 | 14.037 | 12.757 | 17.678 | 1.671 | 7.971 | 2.397 | 15.028 | 2.788 | 10.175 | 17.803 | 13.089 | 0.057 | 7.104 | 7.307 | 13.864 | 0.464 | 6.304 | 6.987 | 13.586 | 4.454 | 10.47 | 6.946 | 18.128 | 1.048 | 8.175 | 5.95 | 12.339 | 0.966 | 9.119 | 6.985 | 14.128 | 2.384 | 6.34 | 4.951 | 12.161 | 0.025 | 38.702 | 8.612 | 13.422 | 1.372 | 5.689 | 6.623 | 10.233 | 3.898 | 4.363 | 7.238 | 7.558 | 3.684 | 1.984 | 2.282 | 8.139 | 3.391 | 3.051 | 4.12 | 8.548 | 3.271 | 1.237 | 4.267 | 10.892 | 8.029 | 7.002 | 6.069 | 7.224 | 3.728 | 7.475 | 3.691 | 8.854 | 1.115 | 1.465 | 2.099 | 7.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.247 | 7.374 | 26.817 | 2.097 | 16.184 | 103.339 | 0 | 0 | 22.566 | 20.873 | 0 | 115.703 | 104.895 | 75.314 | 65.251 | 82.766 | 65.501 | 57.988 | 42.898 | 59.955 | 61.934 | 49.558 | 47.839 | 0 | 61.342 | 49.737 | 44.376 | 45.264 | 48.965 | 43.211 | 44.549 | 46.269 | 47.646 | 38.945 | 36.44 | 0 | 0 | 0 | 37.957 | 42.262 | -0.214 | 35.422 | 34.675 | 4.64 | 74.977 | 38.78 | 39.904 | 7.872 | -39.848 | -46.709 | 36.601 | 8.056 | -29.853 | 37.394 | -27.499 | 33.221 | 77.639 | 36.465 | 34.835 | 34.44 | 39.877 | 37.678 | 37.383 | 40.869 | 35.925 | 32.968 | 24.621 | 40.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.424 | 34.351 | 31.187 | -1.201 | -2.409 | -3.038 | 38.705 | 0 | 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
| 302.33 | 274.982 | 275.342 | 354.427 | 304.677 | 288.743 | 278.91 | 357.359 | 297.282 | 320.457 | 300.446 | 294.689 | 295.355 | 260.589 | 197.154 | 280.884 | 178.825 | 172.402 | 176.707 | 268.329 | 180.226 | 171.561 | 178.423 | 262.22 | 216.206 | 215.97 | 209.855 | 276.556 | 202.788 | 220.079 | 211.569 | 291.567 | 200.046 | 268.608 | 201.577 | 234.532 | 175.148 | 174.328 | 181.067 | 255.117 | 181.962 | 159.167 | 179.197 | 228.999 | 173.161 | 192.3 | 202.137 | 226.894 | 71.933 | 63.379 | 59.167 | 173.338 | 143.404 | 158.074 | 210.203 | 144.509 | 186.739 | 128.398 | 127.91 | 147.176 | 127.664 | 123.396 | 192.155 | 173.387 | 136.864 | 133.248 | 138.909 | 138.046 | 125.705 | 119.047 | 133.223 | 144.308 | 113.854 | 109.316 | 111.771 | 127.099 | 105.145 | 106.025 | 111.431 | 81.182 | 84.686 | 76.304 | 39.601 | 34.992 | 46.708 | 79.47 | 84.27 | 44.719 | 43.128 | 37.825 | 42.571 | 36.925 | 36.67 | 34.054 | 40.317 | -44.101 | -5.242 | -154.739 | -11.6 | -6.5 | -7.2 | -7.1 | -5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3.9 | 4.3 | 2.8 | 2.9 | 3.7 | 5.7 | 3.5 |
Total Current Liabilities
| 452.917 | 467.763 | 470.055 | 511.921 | 474.446 | 500.977 | 461.158 | 512.407 | 458.604 | 531.348 | 458.375 | 423.289 | 441.831 | 423.764 | 333.674 | 378.274 | 298.056 | 333.299 | 309.429 | 365.926 | 310.081 | 324.736 | 311.122 | 321.314 | 281.797 | 305.412 | 288.341 | 334.246 | 262.462 | 290.248 | 277.769 | 339.447 | 251.383 | 329.792 | 250.877 | 271.053 | 219.332 | 229.885 | 233.574 | 295.168 | 226.545 | 225.802 | 226.809 | 267.414 | 250.657 | 246.553 | 259.011 | 269.867 | 205.499 | 201.553 | 211.857 | 226.182 | 178.264 | 195.092 | 285.196 | 229.323 | 215.34 | 255.923 | 161.698 | 189.681 | 161.867 | 159.292 | 229.437 | 206.831 | 168.133 | 176.996 | 182.182 | 183.97 | 156.841 | 153.467 | 166.026 | 175.782 | 145.842 | 140.74 | 145.015 | 153.428 | 128.007 | 133.601 | 140.633 | 106.1 | 112.789 | 104.929 | 110.218 | 108.404 | 101.173 | 107.188 | 106.264 | 116.357 | 92.697 | 107.629 | 102.209 | 95.979 | 92.72 | 102.551 | 111.371 | 44.101 | 5.242 | 154.739 | 11.6 | 6.5 | 7.2 | 7.1 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.8 | 7.2 | 7 | 8.1 | 9.1 | 10.2 | 11.9 | 13 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 525.89 | 574.364 | 637.459 | 514.731 | 574.842 | 583.398 | 585.151 | 438.108 | 450.777 | 453.468 | 483.663 | 300.659 | 334.891 | 308.759 | 301.432 | 251.764 | 248.36 | 254.026 | 511.547 | 236.942 | 298.54 | 294.612 | 318.937 | 133.974 | 166.962 | 180.146 | 215.826 | 179.836 | 206.838 | 211.206 | 212.922 | 191.77 | 219.436 | 235.27 | 234.314 | 0.75 | 200.123 | 201.817 | 243.965 | 203.969 | 203.974 | 191.139 | 125.992 | 125.256 | 124.52 | 123.81 | 123.1 | 122.416 | 121.732 | 121.073 | 78.095 | 117.885 | 119.143 | 76.737 | 117.168 | 84.053 | -30.392 | 0 | 65.739 | 66.628 | 67.233 | 68.28 | 71.172 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 53.9 | 52.5 | 46.825 | 23.4 | 14 | 23 | 0 | 17 | 17.5 | 26.213 | 33.988 | 50.905 | 55.951 | 69.571 | 78.223 | 101.277 | 118.932 | 147.137 | 3.095 | 159.848 | 145.3 | 117.3 | 91.3 | 71.6 | 74.6 | 56.4 | 38.8 | 23.2 | 20.3 | 5.2 | 6.7 | 8.5 | 3.2 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 1.4 | 1.1 |
Deferred Revenue Non-Current
| 0 | 194.704 | 243.79 | 203.905 | 132.313 | 138.844 | 0 | 0 | 0 | 0 | 0 | 138.048 | 137.895 | 143.726 | 134.817 | 129.107 | 117.057 | 110.954 | 95.798 | 109.904 | 104.21 | 103.968 | 99.507 | 87.837 | 96.906 | 94.561 | 91.136 | 90.043 | 86.348 | 80.863 | 77.429 | 74.338 | 75.099 | 72.299 | 69.957 | 68.329 | 65.625 | 68.927 | 68.543 | 64.456 | 61.503 | 62.621 | 60.081 | 57.565 | 54.019 | 49.244 | 48.134 | 2.349 | -1.296 | -1.829 | 42.319 | 1.893 | -1.984 | 41.793 | -0.596 | 32.524 | 146.379 | 27.292 | 29.151 | 27.22 | 25.599 | 23.549 | 19.68 | -5.111 | -5.189 | -5.314 | -6.102 | -5.367 | -8.914 | -8.189 | -7.945 | -7.306 | -11.31 | -8.882 | -8.951 | -9.193 | -9.989 | -8.147 | -7.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32.726 | 31.686 | 80.38 | 31.749 | 29.455 | 27.013 | 24.763 | 22.566 | 20.873 | 18.96 | 15.44 | 16.226 | 14.399 | 12.371 | 8.752 | 9.332 | 12.332 | 11.469 | 11.72 | 9.882 | 8.504 | 6.834 | 6.764 | 5.636 | 4 | 2.791 | 3.339 | 2.189 | 4.464 | 2.864 | 3.545 | 1.83 | 0.79 | 0.383 | 4.902 | 4.288 | 4.109 | 2.573 | 2.864 | 4.768 | 3.182 | 0.872 | 0.542 | 0.081 | 0.875 | 2.328 | 2.349 | 1.296 | 1.829 | 1.167 | 1.893 | 1.984 | 0.749 | 0.596 | 0.837 | 0.633 | 0.933 | 0.176 | 0.237 | 0.294 | 0.337 | 0.729 | 5.111 | 5.189 | 5.314 | 6.102 | 5.367 | 8.914 | 8.189 | 7.945 | 7.306 | 11.31 | 8.882 | 8.951 | 9.193 | 9.989 | 8.147 | 7.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.4 | 2.2 | 2.3 | 2.9 | 2.6 | 2.5 | 2.4 |
Other Non-Current Liabilities
| 226.643 | 194.518 | 190.709 | 196.035 | 182.863 | 198.882 | 192.944 | 190.394 | 193.546 | 202.385 | 221.598 | 199.438 | 199.173 | 197.374 | 176.583 | 181.096 | 151.364 | 132.731 | 113.853 | 138.668 | 122.264 | 115.011 | 116.939 | 134.08 | 133.546 | 131.74 | 135.779 | 131.27 | 126.713 | 121.386 | 110.367 | 103.805 | 105.61 | 97.067 | 85.855 | 293.547 | 82.707 | 90.004 | 92.588 | 92.262 | 85.558 | 91.654 | 181.742 | 129.297 | 119.716 | 284.339 | 298.577 | 280.292 | 213.677 | 214.995 | 201.507 | 202.453 | 221.187 | 168.007 | 153.389 | 147.366 | 28.142 | 139.687 | 165.446 | 130.365 | 135.529 | 130.624 | 164.122 | 155.164 | 91.821 | 93.414 | 108.766 | 62.209 | 35.746 | 33.556 | 52.572 | 18.616 | 10.525 | 11.81 | 72.476 | 37.296 | 47.053 | 54.329 | 71.452 | 7.276 | 6.278 | 6.186 | 5.011 | 1.903 | 6.504 | 5.723 | 5.598 | 4.936 | 0.458 | 0.766 | 0.815 | 0.831 | 20.1 | 19.414 | 19.231 | 143.624 | 112.375 | 256.286 | 121.875 | 128.9 | 115.5 | 97.7 | 118.3 | 178.2 | 166.3 | 152.1 | 147.2 | 119.4 | 109.8 | 87.8 | 87.3 | 72.8 | 1.5 | 1.7 | 1.8 | 1.9 | 1.6 | 2.4 | 2.7 | 2.8 |
Total Non-Current Liabilities
| 752.533 | 801.608 | 859.854 | 791.146 | 789.454 | 811.735 | 805.108 | 653.265 | 666.889 | 676.726 | 724.221 | 500.097 | 550.29 | 520.532 | 490.386 | 432.86 | 409.056 | 399.089 | 636.869 | 375.61 | 430.686 | 418.127 | 442.71 | 268.054 | 306.144 | 315.886 | 354.396 | 311.106 | 335.74 | 337.056 | 326.153 | 299.12 | 326.876 | 332.337 | 320.169 | 299.199 | 287.118 | 295.93 | 339.126 | 296.231 | 294.3 | 285.975 | 308.606 | 255.598 | 244.317 | 409.024 | 424.005 | 405.057 | 335.857 | 337.897 | 365.407 | 326.017 | 342.314 | 329.079 | 271.153 | 297.304 | 291.141 | 167.912 | 289.663 | 251.67 | 254.254 | 246.339 | 275.383 | 260.275 | 197.01 | 198.728 | 214.868 | 167.576 | 144.66 | 141.745 | 160.517 | 125.922 | 121.835 | 120.692 | 81.427 | 46.489 | 57.042 | 62.476 | 78.82 | 61.176 | 58.778 | 53.011 | 28.411 | 15.903 | 29.504 | 5.723 | 22.598 | 22.436 | 26.671 | 34.754 | 51.72 | 56.782 | 89.671 | 97.637 | 120.508 | 262.556 | 259.512 | 259.381 | 281.723 | 274.2 | 232.8 | 189 | 189.9 | 252.8 | 222.7 | 190.9 | 170.4 | 139.7 | 115 | 94.5 | 95.8 | 76 | 4.1 | 4.6 | 4.5 | 4.8 | 5.2 | 5.8 | 6.6 | 6.3 |
Total Liabilities
| 1,205.45 | 1,269.371 | 584.378 | 1,303.067 | 1,263.9 | 1,312.712 | 1,266.266 | 1,165.672 | 1,125.493 | 1,208.074 | 1,182.596 | 923.386 | 992.121 | 944.296 | 824.06 | 811.134 | 707.112 | 732.388 | 946.298 | 741.536 | 740.767 | 742.863 | 753.832 | 589.368 | 587.941 | 621.298 | 642.737 | 645.352 | 598.202 | 627.304 | 603.922 | 638.567 | 578.259 | 662.129 | 571.046 | 570.252 | 506.45 | 525.815 | 572.7 | 591.399 | 520.845 | 511.777 | 535.415 | 523.012 | 494.974 | 655.577 | 683.016 | 674.924 | 541.356 | 539.45 | 577.264 | 552.199 | 520.578 | 524.171 | 556.349 | 526.627 | 506.481 | 423.835 | 451.361 | 441.351 | 416.121 | 405.631 | 504.82 | 467.106 | 365.143 | 375.724 | 397.05 | 351.546 | 301.501 | 295.212 | 326.543 | 301.704 | 267.677 | 261.432 | 226.442 | 199.917 | 185.049 | 196.077 | 219.453 | 167.276 | 171.567 | 157.94 | 138.629 | 124.307 | 130.677 | 112.911 | 128.862 | 138.793 | 119.368 | 142.383 | 153.929 | 152.761 | 182.391 | 200.188 | 231.879 | 262.556 | 259.512 | 259.381 | 281.723 | 274.2 | 232.8 | 189 | 189.9 | 252.8 | 222.7 | 190.9 | 170.4 | 139.7 | 115 | 94.5 | 95.8 | 76 | 11.9 | 11.8 | 11.5 | 12.9 | 14.3 | 16 | 18.5 | 19.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 797.262 | 841.268 | 0 | 81.286 | 0 | 0 | 0 | 0 | 0 | 52.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.44 | 34.219 | 16.61 | 0 | 12.36 | 25.84 | 14.394 | 10.27 | 4.407 | 0 | 33.738 | 47.238 | 55.42 | 75.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 1.795 | 0 | 4.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.379 | 1.379 | 1.379 | 1.374 | 1.374 | 1.371 | 1.37 | 1.363 | 1.361 | 1.358 | 1.358 | 1.352 | 1.351 | 1.349 | 1.346 | 1.341 | 1.338 | 1.335 | 1.332 | 1.331 | 1.324 | 1.321 | 1.318 | 1.314 | 1.314 | 1.311 | 1.305 | 1.301 | 1.297 | 1.296 | 1.286 | 1.282 | 1.276 | 1.275 | 1.264 | 1.262 | 1.254 | 1.25 | 1.193 | 1.188 | 1.183 | 1.167 | 1.16 | 1.149 | 1.131 | 1.131 | 1.126 | 1.124 | 1.119 | 1.117 | 1.112 | 1.111 | 1.108 | 1.103 | 1.099 | 1.096 | 1.09 | 1.09 | 1.085 | 1.081 | 1.077 | 1.075 | 1.07 | 1.068 | 1.057 | 1.056 | 1.05 | 1.041 | 1.038 | 1.036 | 1.029 | 1.018 | 1.013 | 1.011 | 1.005 | 0.984 | 0.975 | 0.97 | 0.967 | 0.964 | 0.962 | 0.961 | 0.958 | 0.957 | 0.955 | 0.954 | 0.953 | 0.951 | 0.951 | 0.951 | 0.949 | 0.949 | 0.949 | 0.949 | 0.948 | 0.947 | 0.936 | 0.933 | 0.933 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 986.845 | 951.761 | 931.968 | 855.084 | 867.821 | 834.139 | 807.276 | 734.116 | 745.614 | 718.144 | 686.889 | 628.762 | 638.382 | 616.691 | 608.084 | 557.875 | 557.969 | 537.892 | 516.424 | 479.576 | 480.729 | 462.923 | 446.331 | 408.963 | 409.467 | 395.881 | 382.775 | 345.302 | 340.455 | 330.797 | 319.799 | 294.925 | 295.611 | 284.757 | 276.628 | 254.86 | 256.766 | 246.565 | 239.92 | 220.753 | 222.078 | 214.39 | 208.282 | 190.994 | 194.941 | 132.58 | 123.434 | 105.131 | 103.925 | 98.618 | 92.77 | 73.985 | 75.151 | 70.434 | 63.883 | 45.978 | 47.702 | 42.871 | 37.448 | 21.464 | 20.149 | 15.047 | 8.026 | -4.812 | -8.385 | -13.347 | -20.633 | -37.414 | -43.514 | -48.16 | -57.99 | -72.917 | -73.347 | -77.47 | -82.696 | -94.714 | -99.889 | -101.924 | -105.25 | -113.387 | -115.119 | -115.475 | -117.857 | -129.438 | -131.744 | -131.506 | -134.753 | -144.754 | -143.024 | -136.916 | -58.489 | -67.906 | -49.75 | -40.595 | -42.559 | -51.906 | 75.207 | 75.842 | 83.467 | 74.2 | 109.5 | 92 | 80.9 | 65.7 | 52.9 | 36.3 | 24.9 | 18.4 | 13.9 | 10.5 | 8.4 | 6.8 | 0.5 | 0.2 | 0.5 | 0.8 | 1.6 | 0.9 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.157 | 2.654 | 2.796 | 1.778 | 4.415 | 3.928 | 2.391 | 3.604 | 3.617 | 1.438 | 0.958 | -0.967 | -1.198 | -1.357 | -1.415 | -2.269 | -2.495 | -2.309 | -1.932 | -0.68 | -0.851 | -0.722 | -0.3 | -0.482 | 0.161 | 0.106 | -0.068 | -0.182 | -0.271 | -0.287 | -0.324 | -0.504 | -0.924 | -1.074 | -0.944 | -0.633 | -0.633 | -0.649 | -0.557 | -0.695 | -0.694 | -0.628 | -0.716 | -0.725 | -0.751 | -0.815 | -0.66 | -0.753 | -0.73 | -0.783 | -0.699 | -0.779 | -0.858 | -0.599 | -0.539 | -0.94 | -0.93 | -0.486 | -1.007 | -0.922 | -1.057 | -1.058 | -1.027 | -1.042 | -0.359 | -1.184 | -1.556 | -0.102 | -0.088 | -0.078 | -0.075 | -0.069 | -0.054 | -0.042 | -0.031 | -0.026 | -0.015 | -0.015 | -0.015 | -0.014 | -0.011 | -0.01 | -0.006 | -0.001 | -0.004 | -0.002 | -0.162 | -0.255 | -0.442 | -0.349 | -0.056 | -0.224 | -0.205 | 0.007 | 0.009 | -0.03 | -1.795 | 0 | -4.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.4 | -13.4 | -14.4 | -12.7 | -12.7 | -12.7 | -12.7 | -12.7 |
Other Total Stockholders Equity
| -60.461 | -64.36 | -69.054 | -66.618 | -63.016 | -63.395 | -39.107 | -25.631 | 23.533 | 43.583 | 70.643 | 75.401 | 82.112 | 95.649 | 119.768 | 145.673 | 161.192 | 158.302 | 154.436 | 179.011 | 175.094 | 170.538 | 176.138 | 183.868 | 190.973 | 191.528 | 187.604 | 184.458 | 189.005 | 191.556 | 186.504 | 184.318 | 178.723 | 175.467 | 168.916 | 172.459 | 188.17 | 201.558 | 177.777 | 178.599 | 181.066 | 184.172 | 188.29 | 183.028 | 168.489 | 191.756 | 191.76 | 189.73 | 185.81 | 184.436 | 187.289 | 185.841 | 184.093 | 186.669 | 185.603 | 183.538 | 178.329 | 247.014 | 252.8 | 248.995 | 245.522 | 248.772 | 246.513 | 245.646 | 234.48 | 237.333 | 244.988 | 262.921 | 266.019 | 270.568 | 275.07 | 288.546 | 298.611 | 302.96 | 356.324 | 348.417 | 348.52 | 352.958 | 359.181 | 358.934 | 363.24 | 367.806 | 406.858 | 406.32 | 405.957 | 439.036 | 438.929 | 438.376 | 438.358 | 438.358 | 437.834 | 437.828 | 438.036 | 438.373 | 438.185 | 437.927 | 438.753 | 436.511 | 438.034 | 438 | 407.3 | 377.1 | 365.2 | 330.2 | 266 | 228.3 | 196.4 | 129.5 | 111.7 | 107.1 | 91.5 | 84.5 | 41.3 | 41.5 | 41.8 | 40.5 | 39.3 | 38 | 33.8 | 33 |
Total Shareholders Equity
| 927.92 | 891.434 | 867.089 | 791.618 | 891.88 | 776.043 | 771.93 | 713.452 | 774.125 | 764.523 | 759.848 | 694.716 | 720.647 | 712.332 | 727.783 | 595.297 | 718.004 | 566.762 | 670.26 | 535.693 | 656.296 | 634.06 | 520.088 | 593.663 | 601.915 | 495.455 | 571.616 | 491.046 | 530.486 | 523.362 | 473.582 | 471.311 | 474.686 | 460.425 | 468.304 | 462.167 | 462.167 | 444.182 | 430.693 | 425.685 | 418.027 | 409.371 | 401.423 | 374.446 | 397.548 | 371.89 | 371.08 | 371.08 | 290.124 | 283.388 | 280.472 | 260.158 | 259.494 | 257.607 | 250.046 | 229.672 | 226.191 | 290.489 | 290.326 | 270.618 | 265.691 | 263.836 | 254.582 | 235.517 | 226.793 | 223.858 | 223.849 | 226.446 | 223.455 | 223.366 | 218.034 | 216.578 | 226.223 | 226.459 | 274.602 | 254.661 | 249.591 | 251.989 | 254.883 | 246.497 | 249.072 | 253.282 | 289.953 | 277.838 | 275.164 | 308.482 | 304.967 | 294.318 | 295.843 | 302.044 | 380.238 | 370.647 | 389.03 | 398.734 | 396.583 | 386.938 | 513.101 | 513.286 | 518.105 | 513.1 | 517.7 | 469.1 | 446.1 | 395.9 | 318.9 | 264.6 | 221.3 | 147.9 | 125.6 | 117.6 | 99.9 | 91.3 | 28.4 | 28.3 | 27.9 | 28.6 | 28.2 | 26.2 | 21.1 | 20.3 |
Total Equity
| 927.92 | 891.434 | 867.089 | 791.618 | 891.88 | 776.043 | 771.93 | 713.452 | 774.125 | 764.523 | 759.848 | 694.716 | 720.647 | 712.332 | 727.783 | 595.297 | 718.004 | 566.762 | 670.26 | 535.693 | 656.296 | 634.06 | 520.088 | 593.663 | 601.915 | 495.455 | 571.616 | 491.046 | 530.486 | 523.362 | 473.582 | 471.311 | 474.686 | 460.425 | 468.304 | 462.167 | 462.167 | 444.182 | 430.693 | 425.685 | 418.027 | 409.371 | 401.423 | 374.446 | 397.548 | 371.89 | 371.08 | 371.08 | 290.124 | 283.388 | 280.472 | 260.158 | 259.494 | 257.607 | 250.046 | 229.672 | 226.191 | 290.489 | 290.326 | 270.618 | 265.691 | 263.836 | 254.582 | 235.517 | 226.793 | 223.858 | 223.849 | 226.446 | 223.455 | 223.366 | 218.034 | 216.578 | 226.223 | 226.459 | 274.602 | 254.661 | 249.591 | 251.989 | 254.883 | 246.497 | 249.072 | 253.282 | 289.953 | 277.838 | 275.164 | 308.482 | 304.967 | 294.318 | 295.843 | 302.044 | 380.238 | 370.647 | 389.03 | 398.734 | 396.583 | 386.938 | 513.101 | 513.286 | 518.105 | 513.1 | 517.7 | 469.1 | 446.1 | 395.9 | 318.9 | 264.6 | 221.3 | 147.9 | 125.6 | 117.6 | 99.9 | 91.3 | 28.4 | 28.6 | 28.2 | 28.9 | 28.5 | 26.5 | 21.4 | 20.6 |
Total Liabilities & Shareholders Equity
| 2,133.37 | 2,160.805 | 2,196.998 | 2,094.685 | 2,155.78 | 2,088.755 | 2,038.196 | 1,879.124 | 1,899.618 | 1,972.597 | 1,942.444 | 1,618.102 | 1,712.768 | 1,656.628 | 1,551.843 | 1,406.431 | 1,425.116 | 1,299.15 | 1,616.558 | 1,277.229 | 1,397.063 | 1,376.923 | 1,273.92 | 1,183.031 | 1,189.856 | 1,116.753 | 1,214.353 | 1,136.398 | 1,128.688 | 1,150.666 | 1,077.504 | 1,109.878 | 1,052.945 | 1,122.554 | 1,016.91 | 998.2 | 952.007 | 969.997 | 991.033 | 991.244 | 924.478 | 910.878 | 932.431 | 897.458 | 858.784 | 980.229 | 998.676 | 970.156 | 831.48 | 822.838 | 857.736 | 812.357 | 780.072 | 781.778 | 806.395 | 756.299 | 732.672 | 714.324 | 741.687 | 711.969 | 681.812 | 669.467 | 759.402 | 702.623 | 591.936 | 599.582 | 620.899 | 577.992 | 524.956 | 518.578 | 544.577 | 518.282 | 493.9 | 487.891 | 501.044 | 454.578 | 434.64 | 448.066 | 474.336 | 413.773 | 420.639 | 411.222 | 428.582 | 402.145 | 405.841 | 421.393 | 433.829 | 433.111 | 415.211 | 444.427 | 534.167 | 523.408 | 571.421 | 598.922 | 628.462 | 649.494 | 772.613 | 772.667 | 799.828 | 787.3 | 750.5 | 658.1 | 636 | 648.7 | 541.6 | 455.5 | 391.7 | 287.6 | 240.6 | 212.1 | 195.7 | 167.3 | 40.3 | 40.4 | 39.7 | 41.8 | 42.8 | 42.5 | 39.9 | 39.9 |