Canfor Corporation
TSX:CFP.TO
17.05 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | 1994 Q4 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 525.8 | 411.6 | 421.3 | 627.4 | 837.7 | 860.7 | 949.8 | 1,268.7 | 1,601.5 | 1,533.7 | 1,107.4 | 1,354.8 | 1,460.6 | 1,184.5 | 385 | 419.2 | 192.5 | 161.8 | 116.5 | 60.1 | 105.5 | 50.3 | 71.6 | 252.7 | 591.3 | 572.8 | 296.1 | 288.2 | 278.8 | 302.9 | 164.2 | 156.6 | 141.8 | 157.5 | 132.7 | 97.5 | 86.7 | 143.9 | 214.2 | 158.3 | 146.4 | 107.7 | 87.9 | 89.5 | 89.9 | 171.7 | 6.2 | 0 | 0 | 6 | 8.7 | 28.9 | 101.3 | 130 | 172.5 | 260.3 | 223.1 | 226.9 | 94.1 | 133.4 | 152.7 | 152.8 | 155.2 | 362.4 | 334.2 | 297.6 | 241.5 | 295.5 | 403.8 | 464 | 438 | 1,023.8 | 15.3 | 0 | 0 | 306.3 | 312.1 | 393.1 | 295.6 | 40.2 | 29.6 | 1.6 | 7.4 | 24.7 | 17.4 | 11.2 | 6.7 | 18.4 | 17.1 | 17 | 23.9 | 8.325 | 14 | 10 | 13.1 | 16.693 | 16.8 | 16.6 | 14.5 | 18.3 | 185.2 | 137.2 | 70.7 | 40.309 | 0 | 0 | 0 | 11.5 | 0 | 0 | 0 | 10.2 | 0 | 0 | 0 | 18.7 | 15.3 | 100.7 |
Short Term Investments
| 95.7 | 0 | 357.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 70.2 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448 | 389.9 | 260.1 | 0 | 0 | 0 | 0 | 0 | 4.5 | 27.5 | 0 | 0 | 23.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.6 | 0 | 0 | 0 | 85.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 525.8 | 411.6 | 421.3 | 627.4 | 837.7 | 860.7 | 949.8 | 1,268.7 | 1,601.5 | 1,533.7 | 1,107.4 | 1,354.8 | 1,460.6 | 1,184.5 | 385 | 419.2 | 192.5 | 161.8 | 116.5 | 60.1 | 105.5 | 50.3 | 71.6 | 252.7 | 591.3 | 572.8 | 296.1 | 288.2 | 278.8 | 302.9 | 164.2 | 156.6 | 141.8 | 157.5 | 132.7 | 97.5 | 86.7 | 143.9 | 214.2 | 158.3 | 146.4 | 107.7 | 87.9 | 89.5 | 89.9 | 171.7 | 6.2 | 0 | 0 | 6 | 8.7 | 28.9 | 101.3 | 130 | 172.5 | 260.3 | 223.1 | 226.9 | 94.1 | 133.4 | 152.7 | 152.8 | 155.2 | 362.4 | 334.2 | 297.6 | 241.5 | 295.5 | 403.8 | 472.8 | 508.2 | 1,149.8 | 15.3 | 0 | 0 | 306.3 | 312.1 | 393.1 | 295.6 | 488.2 | 419.5 | 261.7 | 7.4 | 24.7 | 17.4 | 11.2 | 6.7 | 22.9 | 44.6 | 17 | 23.9 | 32.324 | 14 | 10 | 13.1 | 16.693 | 16.8 | 16.6 | 14.5 | 74.9 | 185.2 | 137.2 | 70.7 | 126.276 | 0 | 0 | 0 | 11.5 | 0 | 0 | 0 | 10.2 | 0 | 0 | 0 | 18.7 | 15.3 | 100.7 |
Net Receivables
| 547.1 | 654.8 | 603 | 512.8 | 530.8 | 603 | 617.1 | 477.5 | 513.3 | 618.6 | 706.5 | 514.5 | 544.2 | 626 | 569.3 | 432.7 | 404.7 | 417.1 | 470.7 | 413.5 | 453.3 | 462.4 | 497.8 | 267 | 280.5 | 340.1 | 288.1 | 238.5 | 251 | 248.4 | 293.8 | 230.7 | 266 | 270.6 | 264.2 | 252.9 | 189.6 | 215.1 | 185.5 | 130.1 | 151.1 | 182.3 | 185.2 | 151.9 | 174.8 | 208.9 | 205.9 | 154.9 | 174.3 | 203.9 | 184.4 | 170.8 | 248.8 | 238.7 | 223.1 | 201.1 | 233.3 | 219 | 235.6 | 224.6 | 201 | 218.2 | 257.2 | 246.7 | 321 | 346.2 | 311.3 | 416.3 | 371.2 | 363.3 | 331.3 | 296.7 | 337.1 | 345.3 | 380.1 | 285.2 | 321.1 | 340.2 | 321.6 | 304.2 | 337.6 | 354.4 | 259.6 | 251.5 | 203.1 | 211.9 | 251.4 | 178.6 | 243.4 | 265 | 226.7 | 205.334 | 220 | 235 | 220.3 | 217.874 | 324.9 | 316.4 | 324 | 262.5 | 226 | 234.1 | 219.4 | 188.1 | 0 | 0 | 0 | 174.3 | 0 | 0 | 0 | 179.4 | 0 | 0 | 0 | 180.1 | 234.1 | 140.3 |
Inventory
| 923.8 | 928.3 | 1,122.6 | 994.8 | 916.7 | 992.4 | 1,257.6 | 1,180.7 | 1,146.6 | 1,223.7 | 1,466.1 | 1,173.8 | 1,027.3 | 930.4 | 1,115 | 867.5 | 743.3 | 756.3 | 875.8 | 803.9 | 811.7 | 903.3 | 1,052.1 | 762.5 | 672.6 | 637.6 | 770.7 | 628.9 | 552.9 | 555.2 | 658 | 549 | 534.1 | 541.7 | 643.2 | 587.2 | 548.2 | 534.9 | 640.3 | 517.7 | 506.3 | 481.8 | 647.6 | 471.9 | 448.2 | 407.7 | 531.2 | 431.3 | 394 | 359.3 | 463.9 | 348.3 | 327.6 | 318.8 | 402.4 | 326.6 | 333 | 322.6 | 399.5 | 311.3 | 323 | 344.5 | 453.8 | 404.9 | 420.9 | 420 | 494.4 | 472 | 514.8 | 585.3 | 802 | 635.7 | 626.5 | 666.4 | 917.5 | 600.9 | 593.4 | 631.5 | 778.4 | 635.7 | 687.4 | 697.3 | 583.9 | 445 | 432.6 | 470.2 | 591 | 422.2 | 428 | 479 | 619 | 411.545 | 516 | 526 | 645.8 | 453.673 | 449.9 | 529.5 | 663.5 | 450.8 | 315.9 | 309.7 | 399.9 | 297.7 | 0 | 0 | 0 | 365.3 | 0 | 0 | 0 | 378.6 | 0 | 0 | 0 | 428.2 | 330.7 | 229.7 |
Other Current Assets
| 135.4 | 132.9 | 127.9 | 122.7 | 159.6 | 192.2 | 179.7 | 138 | 139.5 | 135.6 | 125.8 | 120.3 | 121.9 | 96.7 | 79.9 | 73.8 | 79.6 | 98.5 | 88 | 133 | 139.5 | 148.7 | 90.2 | 67.1 | 77.2 | 83.2 | 74.6 | 51.4 | 61.3 | 66.3 | 59.7 | 50.6 | 77.3 | 69.8 | 56.9 | 53.2 | 81.1 | 89 | 72.5 | 96.5 | 57.5 | 47.7 | 36 | 39.1 | 47.5 | 42.3 | 98.8 | 100.7 | 33.2 | 39.3 | 19.4 | 20.4 | 12.2 | 39.2 | 25.7 | 51.2 | 61 | 53.5 | 47.8 | 47.8 | 49.4 | 58.3 | 76.9 | 66.3 | 49.9 | 55.1 | 46.4 | 35 | 67.1 | 71.6 | 54.5 | 53.4 | 71.8 | 90.3 | 50.2 | 39.8 | 11.2 | 83.3 | 50.5 | 14.7 | 74.8 | 77.9 | 0.1 | 1.4 | 2 | 14.9 | 37.4 | 46.1 | 38.4 | 2 | 22.7 | 29.408 | 5 | 58 | 37.7 | 496.674 | 0 | 0 | 0 | 11.7 | 0 | 0 | 0 | 10.943 | 717.3 | 672.5 | 733.1 | 97.8 | 698.1 | 691.3 | 748.1 | 101.8 | 694.4 | 622.1 | 715.8 | 23.2 | 16.1 | 5.3 |
Total Current Assets
| 2,132.1 | 2,127.6 | 2,274.8 | 2,257.7 | 2,444.8 | 2,648.3 | 3,004.2 | 3,064.9 | 3,400.9 | 3,511.6 | 3,405.8 | 3,163.4 | 3,154 | 2,837.6 | 2,149.2 | 1,793.2 | 1,420.1 | 1,433.7 | 1,551 | 1,410.5 | 1,510 | 1,564.7 | 1,711.7 | 1,349.3 | 1,621.6 | 1,633.7 | 1,429.5 | 1,207 | 1,144 | 1,172.8 | 1,175.7 | 986.9 | 1,019.2 | 1,039.6 | 1,097 | 990.8 | 905.6 | 982.9 | 1,112.5 | 902.6 | 861.3 | 819.5 | 956.7 | 752.4 | 760.4 | 830.6 | 842.1 | 686.9 | 601.5 | 608.5 | 676.4 | 568.4 | 731.5 | 726.7 | 823.7 | 839.2 | 850.4 | 822 | 777 | 717.1 | 726.1 | 773.8 | 943.1 | 1,080.3 | 1,126 | 1,118.9 | 1,093.6 | 1,218.8 | 1,356.9 | 1,493 | 1,696 | 2,135.6 | 1,050.7 | 1,102 | 1,347.8 | 1,292.3 | 1,307.9 | 1,448.1 | 1,506.4 | 1,516.6 | 1,519.3 | 1,391.3 | 888 | 768.6 | 702.3 | 749.8 | 886.5 | 669.8 | 754.4 | 810 | 892.3 | 678.611 | 799 | 829 | 916.9 | 731.241 | 791.6 | 862.5 | 1,002 | 799.9 | 727.1 | 681 | 690 | 623.019 | 717.3 | 672.5 | 733.1 | 648.9 | 698.1 | 691.3 | 748.1 | 670 | 694.4 | 622.1 | 715.8 | 650.2 | 596.2 | 476 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,436 | 2,630.4 | 2,566.9 | 2,552.9 | 2,479.6 | 2,327 | 2,308.5 | 2,318.2 | 2,233.9 | 2,145.2 | 2,118.7 | 1,878.2 | 2,004.2 | 1,933 | 1,964.9 | 2,055.4 | 2,030.9 | 2,039.2 | 2,060.9 | 2,043 | 2,060.4 | 2,075.3 | 2,122 | 1,607.2 | 1,528.2 | 1,475.3 | 1,431.6 | 1,438.1 | 1,420.2 | 1,423.8 | 1,427.5 | 1,460.8 | 1,458.4 | 1,453.9 | 1,421.5 | 1,445.1 | 1,363.4 | 1,337.8 | 1,322.9 | 1,216.1 | 1,198 | 1,175.2 | 1,152 | 1,151.9 | 1,129.9 | 1,108.4 | 1,083.2 | 1,081.7 | 1,163.8 | 1,148.1 | 1,142.3 | 1,139.2 | 1,103.9 | 1,040 | 1,039.6 | 1,631 | 1,640.9 | 1,648.4 | 1,657.9 | 1,676.6 | 1,717.3 | 1,743.6 | 1,778.5 | 1,798.5 | 1,886 | 1,902.7 | 1,939.2 | 1,959.4 | 2,183.5 | 2,199 | 2,225.3 | 2,254.9 | 2,255.1 | 2,267 | 2,286.9 | 2,211.1 | 2,257.1 | 2,229.3 | 2,203.3 | 2,219.2 | 2,159.7 | 2,159.1 | 1,429.6 | 1,443.5 | 1,432.6 | 1,415.2 | 1,406.3 | 1,424.2 | 1,420.7 | 1,429 | 1,448.5 | 1,469.036 | 1,476 | 1,491 | 1,500.3 | 1,518.444 | 1,519.9 | 1,518.8 | 1,513.2 | 1,384.8 | 644.4 | 612.5 | 603.2 | 610.4 | 1,119.3 | 1,135.5 | 1,149.9 | 1,164 | 1,184.9 | 1,190.9 | 1,200 | 1,216.7 | 1,228 | 1,236.8 | 1,251.1 | 1,260.6 | 657.4 | 624.5 |
Goodwill
| 514.8 | 513.4 | 516.6 | 493.9 | 517 | 511.5 | 530.9 | 498.5 | 538.6 | 526.8 | 530.1 | 477 | 522.2 | 516.3 | 522.4 | 499.5 | 547.8 | 566.3 | 464.5 | 393.3 | 470.7 | 477.8 | 480.2 | 212.4 | 245.9 | 249.3 | 236.5 | 195.4 | 225.8 | 233 | 237.5 | 209.1 | 231.2 | 226.9 | 227.5 | 215.5 | 195.7 | 181.4 | 136.7 | 81.2 | 101.1 | 98.9 | 99.5 | 74.4 | 88.3 | 88.1 | 83.6 | 69.7 | 0 | 0 | 0 | 71.2 | 0 | 0 | 0 | 69.6 | 71.5 | 74.5 | 70.5 | 73.3 | 76.4 | 80.7 | 86.7 | 85.7 | 72.4 | 70.9 | 71.3 | 69.2 | 69.7 | 74.4 | 80.7 | 81.6 | 79.1 | 79.1 | 83.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 325.6 | 341.3 | 344.1 | 372.2 | 349.5 | 352.3 | 355 | 391.4 | 388.2 | 390.5 | 394 | 351 | 420.7 | 424.3 | 427.8 | 475.3 | 435.1 | 438.6 | 442.1 | 499.7 | 449.2 | 452.7 | 500.2 | 560 | 508 | 511.9 | 515.8 | 551 | 522.2 | 526.1 | 528.8 | 562.4 | 536.7 | 547.5 | 541.9 | 540.7 | 508.2 | 511.9 | 515.7 | 543.3 | 523.3 | 527 | 530.8 | 553.7 | 542.1 | 546.3 | 550.5 | 565.3 | 0 | 0 | 0 | 541.9 | 0 | 0 | 0 | 561.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.2 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 840.4 | 854.7 | 860.7 | 866.1 | 866.5 | 863.8 | 885.9 | 889.9 | 926.8 | 917.3 | 924.1 | 828 | 942.9 | 940.6 | 950.2 | 974.8 | 982.9 | 1,004.9 | 906.6 | 893 | 919.9 | 930.5 | 980.4 | 772.4 | 753.9 | 761.2 | 752.3 | 746.4 | 748 | 759.1 | 766.3 | 771.5 | 767.9 | 774.4 | 769.4 | 756.2 | 703.9 | 693.3 | 652.4 | 624.5 | 624.4 | 625.9 | 630.3 | 628.1 | 630.4 | 634.4 | 634.1 | 635 | 637 | 646 | 645.4 | 613.1 | 620.1 | 618.9 | 623.4 | 69.6 | 71.5 | 74.5 | 70.5 | 73.3 | 76.4 | 80.7 | 86.7 | 85.7 | 72.4 | 70.9 | 71.3 | 127.4 | 69.7 | 74.4 | 80.7 | 81.6 | 79.1 | 79.1 | 83.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 112.4 | 345.6 | 96.4 | 380.3 | 81.2 | 30.9 | 34.3 | 33.4 | 33 | 32.1 | 32.7 | 37.5 | 32.3 | 31.3 | 26.9 | 18 | 13.5 | 13.2 | 90.6 | 89.5 | 164.9 | 181.8 | 21.6 | 21 | 22.1 | 23.6 | 22.9 | 22.5 | 21.6 | 14.7 | 14.9 | 31.5 | 35.9 | 33.5 | 32.7 | 32.4 | 37.2 | 15.4 | 23.6 | 64.4 | 65.2 | 53.8 | 53.7 | 53.8 | 52.5 | 23.6 | 23.8 | 23.7 | 23.5 | 47.2 | 62.9 | 62.8 | 61.2 | 60.7 | 59.8 | 102.2 | 84.8 | 89.2 | 86.7 | 93.7 | 96.6 | 106 | 122.1 | 125.7 | 0 | 0 | 0 | 170.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.3 | 1.7 | 3.3 | 9.4 | 12.5 | 10.3 | 10.4 | 1 | 2.3 | 5.2 | 16.8 | 5.4 | 1.7 | 20.9 | 12.7 | 7.5 | 10.2 | 2.2 | 2.3 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 3.3 | 6.9 | 4.7 | 5.6 | 3.5 | 2.7 | 2.9 | 1.3 | 1.9 | 2.3 | 1.6 | 1.2 | 1.4 | 0.9 | 1.7 | 1.7 | 5.1 | 5.8 | 6.2 | 6.2 | 6.4 | 6.6 | 15.6 | 39.7 | 44.6 | 50 | 47.2 | 18.1 | 0 | 0 | 0 | 9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -170.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 166 | 67.6 | 354.4 | 65 | 443.4 | 406.7 | 411.6 | 431.8 | 507 | 352.6 | 316.8 | 261.4 | 232.6 | 250.6 | 254.1 | 259.9 | 98.2 | 88.9 | 79.6 | 90.1 | 2.1 | 1.5 | 94.5 | 94.3 | 105.9 | 93 | 84.1 | 68.7 | 22.7 | 24.8 | 33 | 25.1 | 21.1 | 40 | 35.8 | 68.9 | 45.4 | 28.4 | 20.2 | 37.5 | 59.8 | 52.7 | 86.2 | 100.9 | 62.3 | 27.4 | 15.8 | 20.9 | 22.7 | 0 | 0 | 0 | 0 | 0 | 0 | 126.9 | 115.2 | 115.4 | 115.9 | 117.1 | 115.5 | 112.8 | 111 | 110.2 | 237 | 305.2 | 288.4 | 202.2 | 283.5 | 198.8 | 198.5 | 207.1 | 328.6 | 334.9 | 349.9 | 327.1 | 278.3 | 293.1 | 326.8 | 292.3 | 308.8 | 278.7 | 235.1 | 227.3 | 213.4 | 239.7 | 240.9 | 234 | 242.2 | 214 | 230.1 | 231.188 | 225 | 196 | 217.7 | 190.804 | 186.1 | 175.8 | 168.7 | 162.9 | 151.4 | 580.2 | 600.6 | 630.881 | 175.5 | 145.6 | 123.2 | 140.8 | 163.6 | 171.4 | 148.3 | 148 | 151.6 | 164.8 | 188.7 | 204 | 404 | 352.7 |
Total Non-Current Assets
| 3,596.1 | 3,900 | 3,881.7 | 3,873.7 | 3,883.2 | 3,638.7 | 3,650.7 | 3,674.3 | 3,703 | 3,452.4 | 3,409.1 | 3,010.5 | 3,213.7 | 3,176.4 | 3,208.8 | 3,315.6 | 3,135.7 | 3,148.4 | 3,140 | 3,116.5 | 3,148.2 | 3,190 | 3,219.4 | 2,495.8 | 2,413.4 | 2,360 | 2,295.6 | 2,281.3 | 2,216 | 2,225.1 | 2,244.6 | 2,290.2 | 2,285.2 | 2,304.1 | 2,261 | 2,303.8 | 2,151.3 | 2,075.8 | 2,020.8 | 1,944.2 | 1,952.5 | 1,913.4 | 1,928.4 | 1,940.9 | 1,881.5 | 1,800.4 | 1,772.5 | 1,801 | 1,891.6 | 1,891.3 | 1,897.8 | 1,833.2 | 1,785.2 | 1,719.6 | 1,722.8 | 1,939.1 | 1,912.4 | 1,927.5 | 1,931 | 1,960.7 | 2,005.8 | 2,043.1 | 2,098.3 | 2,120.1 | 2,195.4 | 2,278.8 | 2,298.9 | 2,289 | 2,536.7 | 2,472.2 | 2,504.5 | 2,543.6 | 2,662.8 | 2,681 | 2,720.3 | 2,538.2 | 2,535.4 | 2,522.4 | 2,530.1 | 2,511.5 | 2,468.5 | 2,437.8 | 1,664.7 | 1,670.8 | 1,646 | 1,654.9 | 1,647.2 | 1,658.2 | 1,662.9 | 1,643 | 1,678.6 | 1,700.224 | 1,701 | 1,687 | 1,718 | 1,709.248 | 1,706 | 1,694.6 | 1,681.9 | 1,547.7 | 795.8 | 1,192.7 | 1,203.8 | 1,241.281 | 1,294.8 | 1,281.1 | 1,273.1 | 1,304.8 | 1,348.5 | 1,362.3 | 1,348.3 | 1,364.7 | 1,379.6 | 1,401.6 | 1,439.8 | 1,464.6 | 1,061.4 | 977.2 |
Total Assets
| 5,728.2 | 6,027.6 | 6,156.5 | 6,131.4 | 6,328 | 6,287 | 6,654.9 | 6,739.2 | 7,103.9 | 6,964 | 6,814.9 | 6,173.9 | 6,367.7 | 6,014 | 5,358 | 5,108.8 | 4,555.8 | 4,582.1 | 4,691 | 4,527 | 4,658.2 | 4,754.7 | 4,931.1 | 3,845.1 | 4,035 | 3,993.7 | 3,725.1 | 3,488.3 | 3,360 | 3,397.9 | 3,420.3 | 3,277.1 | 3,304.4 | 3,343.7 | 3,358 | 3,294.6 | 3,056.9 | 3,058.7 | 3,133.3 | 2,846.8 | 2,813.8 | 2,732.9 | 2,885.1 | 2,693.3 | 2,641.9 | 2,631 | 2,614.6 | 2,487.9 | 2,493.1 | 2,499.8 | 2,574.2 | 2,401.6 | 2,516.7 | 2,446.3 | 2,546.5 | 2,778.3 | 2,762.8 | 2,749.5 | 2,708 | 2,677.8 | 2,731.9 | 2,816.9 | 3,041.4 | 3,200.4 | 3,321.4 | 3,397.7 | 3,392.5 | 3,507.8 | 3,893.6 | 3,965.2 | 4,200.5 | 4,679.2 | 3,713.5 | 3,783 | 4,068.1 | 3,830.5 | 3,843.3 | 3,970.5 | 4,036.5 | 4,028.1 | 3,987.8 | 3,829.1 | 2,552.7 | 2,439.4 | 2,348.3 | 2,404.7 | 2,533.7 | 2,328 | 2,417.3 | 2,453 | 2,570.9 | 2,378.835 | 2,500 | 2,516 | 2,634.9 | 2,440.489 | 2,497.6 | 2,557.1 | 2,683.9 | 2,347.6 | 1,522.9 | 1,873.7 | 1,893.8 | 1,864.3 | 2,012.1 | 1,953.6 | 2,006.2 | 1,953.7 | 2,046.6 | 2,053.6 | 2,096.4 | 2,034.7 | 2,074 | 2,023.7 | 2,155.6 | 2,114.8 | 1,657.6 | 1,453.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 738.4 | 748 | 737 | 664.5 | 716.3 | 683.1 | 782.6 | 525.7 | 799.7 | 781.6 | 881.2 | 559.8 | 765.6 | 681.5 | 710.9 | 500.2 | 539 | 459.7 | 509.9 | 364.2 | 507.6 | 583.9 | 609.6 | 328.8 | 571.5 | 573.6 | 532.2 | 289.1 | 450.6 | 439.5 | 469 | 226.8 | 408.2 | 407.1 | 377.4 | 201.1 | 357.2 | 348.7 | 380.7 | 170.6 | 305.6 | 307.9 | 347.5 | 180.4 | 324.7 | 321.6 | 309.8 | 145.6 | 0 | 0 | 0 | 159.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306.1 | 285.7 | 340 | 335 | 353.4 | 310.9 | 408 | 579 | 353 | 301.4 | 450.3 | 380.3 | 357.3 | 368.6 | 430 | 527.8 | 523.6 | 503.1 | 379 | 335.5 | 292 | 308.5 | 403.6 | 300.6 | 321.7 | 353 | 380.6 | 246.458 | 298 | 270 | 362 | 288.079 | 406.9 | 420.9 | 573.1 | 382.6 | 372.8 | 309.6 | 321.6 | 268.9 | 0 | 0 | 0 | 213.8 | 0 | 0 | 0 | 233.8 | 0 | 0 | 0 | 205 | 224.3 | 169.9 |
Short Term Debt
| 146.8 | 263.8 | 193.1 | 186 | 158.7 | 136.3 | 93.9 | 99.3 | 57.1 | 39.7 | 43.9 | 41.1 | 97.2 | 51.6 | 61.1 | 50.3 | 56.5 | 343.6 | 494.8 | 416.3 | 477.6 | 389.2 | 434.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 40.3 | 28 | 96 | 129 | 205 | 158 | 201 | 142 | 183 | 68 | 145 | 143 | 182 | 74.6 | 113.3 | 115.6 | 227.9 | 211.1 | 90.8 | 93.4 | 94 | 50.9 | 51.9 | 48.2 | 97.2 | 82.5 | 85.4 | 88 | 33.6 | 34.6 | 35.1 | 53.5 | 134 | 193.5 | 149.6 | 144.7 | 83 | 15.2 | 17.6 | 51.1 | 69.5 | 88.6 | 131.5 | 132.6 | 172.2 | 99.1 | 102 | 109.9 | 75.6 | 72.6 | 54.9 | 58.8 | 71 | 139.3 | 97.7 | 171.7 | 142.4 | 51.4 | 51.8 | 86 | 72.8 | 88.724 | 85 | 84 | 144.9 | 372.129 | 321.7 | 388.9 | 340.6 | 299.7 | 69.3 | 82.6 | 72.1 | 93.1 | 6.9 | 2.7 | 3.4 | 161.3 | 93 | 93.2 | 93.2 | 135.7 | 0 | 0 | 0 | 323.3 | 191.7 | 131.7 |
Tax Payables
| 2.4 | 2.6 | 3.4 | 2.1 | 2.1 | 2 | 0.9 | 45.2 | 65.2 | 191.6 | 220.6 | 252 | 284.6 | 263 | 128.9 | 38.9 | 0 | 0 | 2.4 | 5.5 | 4.9 | 5.3 | 19.4 | 0 | 0 | 0 | 0 | 60.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.1 | 0 | 0 | 0 | 13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.4 | 2.6 | -31 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284.6 | 263 | 128.9 | 258.5 | 50.9 | 51 | 53.4 | 170.7 | 55.2 | 55.6 | 19.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.8 | 49.9 | 51 | 50.7 | 199.9 | 50.7 | 0 | 0 | 15.1 | 0 | 0 | 0 | 13.5 | 0 | 0 | 0 | 143.2 | 0 | 0 | 0 | -159.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 0.4 | 0 | 19 | 38.7 | 40.6 | 39.7 | 39.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86 | 0 | 0 | 0 | 0 | 0 | -372.129 | -321.7 | -388.9 | -340.6 | 0 | -69.3 | -82.6 | -72.1 | -7.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -655.5 | -698 | -653.4 | -614 | -666.1 | -622.8 | -722.2 | -312.3 | -735.2 | -717.1 | -816.5 | -331.1 | -997.3 | -891.6 | -786.9 | -499.7 | -497.6 | -417.8 | -497.8 | -353.4 | -496.5 | -572.6 | -576.1 | -145.8 | -522 | -524.1 | -482.7 | -119.2 | -402.1 | -391 | -420.5 | -185.1 | -367.4 | -295.2 | -265.1 | -125 | -284 | -296.8 | -328.7 | -13.5 | -261.8 | -264 | -303.6 | -21.9 | -287.5 | -284.3 | -272.5 | -124.7 | 338.1 | 333.8 | 324.6 | 162.4 | 372.2 | 288.7 | 322.3 | 978.7 | 971.5 | 280.7 | 281.8 | 239.2 | 262.3 | 279.1 | 359.6 | 355.4 | -267.8 | -247.2 | -305.4 | -300.6 | -331.1 | -295.5 | -372.6 | -322.9 | -308.2 | -256.1 | -398.7 | -323.6 | -307.7 | -317 | -365.5 | -477.5 | -468.3 | -454.9 | -344.9 | -295.9 | -249.4 | -259.1 | -354.8 | -256 | -286.9 | -267 | -340.3 | -245.297 | -212 | -127 | -319.8 | 84.05 | -85.2 | -32 | -232.5 | -249.8 | -303.5 | -227 | -249.5 | -261.767 | 426.6 | 387.4 | 397.1 | -192.9 | 334 | 319.8 | 383.3 | -210.5 | 681.3 | 639.8 | 813.6 | -187.9 | -130.3 | -160 |
Total Current Liabilities
| 972.9 | 1,067 | 986.1 | 905.2 | 927.3 | 881.7 | 937.8 | 883.6 | 986.5 | 1,077.4 | 1,210.4 | 1,081.6 | 1,200.3 | 1,049 | 953.8 | 848.4 | 687.8 | 896.2 | 1,072.6 | 967.5 | 1,056.4 | 1,045.3 | 1,116.8 | 512.2 | 621.3 | 623.4 | 582 | 519.8 | 499.4 | 488.3 | 557.8 | 502.3 | 594.9 | 699 | 745.4 | 635.1 | 682.1 | 542.6 | 615.7 | 425.9 | 494.4 | 494.8 | 573.4 | 440.5 | 475.2 | 474.5 | 575 | 520.8 | 428.9 | 427.2 | 418.6 | 373 | 424.1 | 336.9 | 419.5 | 1,061.2 | 1,056.9 | 368.7 | 315.4 | 273.8 | 297.4 | 332.6 | 493.6 | 548.9 | 498.6 | 469.3 | 457.6 | 403.6 | 432 | 418 | 552.6 | 963.3 | 529.3 | 479.3 | 674.1 | 536.1 | 508.9 | 530.1 | 570.1 | 650.7 | 633.8 | 610.1 | 484.1 | 514.4 | 432.3 | 529.6 | 594.8 | 396.6 | 408.3 | 439 | 493.7 | 336.343 | 469 | 497 | 549.1 | 660.208 | 728.6 | 809.8 | 913.7 | 815.1 | 442.1 | 392.2 | 393.7 | 362 | 433.5 | 390.1 | 400.5 | 396 | 427 | 413 | 476.5 | 392.8 | 681.3 | 639.8 | 813.6 | 545.4 | 510 | 311.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 431.3 | 119.1 | 218.8 | 115.1 | 259.7 | 249.6 | 298.3 | 293.1 | 316.2 | 299.4 | 293.9 | 294.7 | 244.7 | 294.3 | 489.1 | 723.4 | 746.6 | 759.9 | 773.7 | 732.6 | 736.2 | 682.2 | 687.5 | 408 | 393.6 | 398.3 | 392.6 | 385.4 | 429.9 | 440.1 | 447.2 | 448 | 441.6 | 439.4 | 440.1 | 456.2 | 179.2 | 228.9 | 228.9 | 228.6 | 153.4 | 153.2 | 153.3 | 153.1 | 103 | 103.1 | 100 | 100 | 208.2 | 212.1 | 284.8 | 188.1 | 192.5 | 178.5 | 179.9 | 235.6 | 0 | 252.6 | 290.6 | 333.3 | 341.6 | 369.1 | 400.2 | 428.7 | 371.3 | 357 | 417.4 | 481.6 | 493.3 | 531.7 | 576.6 | 602.8 | 455.6 | 491.4 | 557.5 | 544.5 | 554 | 623.1 | 663.6 | 660.5 | 711.2 | 796.4 | 549.2 | 478 | 506.3 | 542.5 | 601.1 | 643.4 | 648.6 | 627 | 711.4 | 714.697 | 682 | 659 | 743.4 | 400.946 | 0 | 0 | 512.9 | 442.1 | 467.9 | 468.9 | 512.7 | 473 | 850.8 | 830 | 845.7 | 731.8 | 758.1 | 768.5 | 759.5 | 799.5 | 0 | 0 | 0 | 661.5 | 264 | 348.6 |
Deferred Revenue Non-Current
| 101.4 | 100.4 | 385.4 | 98.2 | 350.7 | 361.7 | 0 | 0 | 0 | 0 | 0 | 416.3 | 440 | 463.6 | 452.1 | 465.2 | 440.7 | 445.8 | 410.1 | 405.2 | 401 | 437.7 | 464.6 | 318.6 | 309 | 0 | 339.2 | 335 | 370.5 | 399 | 374.3 | 359.1 | 379.7 | 395.2 | 354.5 | 363.2 | 356.2 | 427.2 | 458.9 | 323.2 | 286.2 | 295.6 | 292.8 | 270.3 | 292.9 | 332.5 | 389.8 | 392.9 | 399.2 | 395.4 | 88.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 182.5 | 266.9 | 308.4 | 330 | 355.5 | 360.7 | 376.7 | 392.9 | 443.7 | 387.4 | 356.1 | 341.2 | 392.8 | 394.5 | 393.6 | 403.1 | 343.2 | 326.4 | 341 | 319.9 | 319.6 | 323.1 | 324.7 | 241.8 | 237 | 235.1 | 220.5 | 223.4 | 203.6 | 196.3 | 210.2 | 205.5 | 185.7 | 178.1 | 180 | 192.3 | 193.9 | 200.7 | 187.6 | 211.9 | 229.6 | 217.3 | 216.1 | 217.1 | 207.1 | 187.8 | 149 | 150.8 | 151.8 | 154.6 | 154 | 103.3 | 98.4 | 122.5 | 124.9 | 131.2 | 0 | 206.6 | 204.7 | 200.8 | 204.2 | 211.6 | 225.4 | 242.4 | 266.1 | 283.1 | 278.6 | 299.5 | 408.8 | 407.3 | 400.5 | 415.4 | 430.6 | 459.7 | 508.5 | 468.3 | 495.7 | 525 | 515.1 | 499.2 | 492.6 | 438.1 | 188.9 | 173.7 | 174.8 | 163.3 | 156.7 | 154.5 | 168.6 | 177 | 144.8 | 146.952 | 275 | 185 | 294.7 | 363.858 | 371.2 | 367.2 | 365.6 | 139.1 | 106.4 | 103.9 | 101 | 96.2 | 103.9 | 100.7 | 107.7 | 104.4 | 125.7 | 125.9 | 126.2 | 126.6 | 130.9 | 129.6 | 128.3 | 127 | 117.5 | 111 |
Other Non-Current Liabilities
| 417.5 | 435.2 | 35.7 | 405.5 | 43.3 | 39.2 | 422.5 | 406.8 | 363.7 | 390.3 | 419.6 | 31 | 32.7 | 32.6 | 32.3 | 35 | 36.9 | 34.2 | 32.3 | 32.9 | 24.1 | 21.7 | 21.5 | 24.6 | 23.5 | 357.6 | 22.1 | 23.7 | 23.4 | 22.3 | 20.8 | 23.7 | 26.4 | 23.4 | 19.2 | 20.1 | 17 | 21.3 | 19.7 | 19.6 | 17.1 | 15.3 | 14.3 | 14.9 | 14 | 12.7 | 14.5 | 13.6 | 15.6 | 15.1 | 313 | 377.1 | 392.9 | 337 | 345.8 | 350.3 | 0 | 215.2 | 224.4 | 209.8 | 204.5 | 211.4 | 219.5 | 208.8 | 205.2 | 211.3 | 220 | 203.5 | 197.1 | 188.2 | 195.5 | 173.3 | 243.2 | 254 | 258.8 | 235 | 222.4 | 232.4 | 253.4 | 250.9 | 224.5 | 258.1 | 201.6 | 184.3 | 178.5 | 191.9 | 194.7 | 179.6 | 174.4 | 177 | 253.4 | 220.323 | 87 | 204 | 82 | 64.79 | 459.1 | 460.7 | 0 | 49.5 | 0 | 437.5 | 447.1 | 507.1 | 0 | 0 | 0 | 39.5 | 0 | 0 | 0 | 36.9 | 581.7 | 588.1 | 527.3 | 30.1 | 67.9 | 71.1 |
Total Non-Current Liabilities
| 1,132.7 | 921.6 | 948.3 | 948.8 | 1,009.2 | 1,011.2 | 1,097.5 | 1,092.8 | 1,123.6 | 1,077.1 | 1,069.6 | 1,083.2 | 1,110.2 | 1,185 | 1,367.1 | 1,626.7 | 1,567.4 | 1,566.3 | 1,557.1 | 1,490.6 | 1,480.9 | 1,464.7 | 1,498.3 | 993 | 963.1 | 991 | 974.4 | 967.5 | 1,027.4 | 1,057.7 | 1,052.5 | 1,036.3 | 1,033.4 | 1,036.1 | 993.8 | 1,031.8 | 746.3 | 878.1 | 895.1 | 783.3 | 686.3 | 681.4 | 676.5 | 655.4 | 617 | 636.1 | 653.3 | 657.3 | 774.8 | 777.2 | 840.4 | 668.5 | 683.8 | 638 | 650.6 | 717.1 | 0 | 674.4 | 719.7 | 743.9 | 750.3 | 792.1 | 845.1 | 879.9 | 842.6 | 851.4 | 916 | 984.6 | 1,099.2 | 1,127.2 | 1,172.6 | 1,191.5 | 1,129.4 | 1,205.1 | 1,324.8 | 1,247.8 | 1,272.1 | 1,380.5 | 1,432.1 | 1,410.6 | 1,428.3 | 1,492.6 | 939.7 | 836 | 859.6 | 897.7 | 952.5 | 977.5 | 991.6 | 981 | 1,109.6 | 1,081.972 | 1,044 | 1,048 | 1,120.1 | 829.594 | 830.3 | 827.9 | 878.5 | 630.7 | 574.3 | 1,010.3 | 1,060.8 | 1,076.3 | 954.7 | 930.7 | 953.4 | 875.7 | 883.8 | 894.4 | 885.7 | 963 | 712.6 | 717.7 | 655.6 | 818.6 | 449.4 | 530.7 |
Total Liabilities
| 2,105.6 | 1,988.6 | 1,934.4 | 1,854 | 1,936.5 | 1,892.9 | 2,035.3 | 1,976.4 | 2,110.1 | 2,154.5 | 2,280 | 2,164.8 | 2,310.5 | 2,234 | 2,320.9 | 2,475.1 | 2,255.2 | 2,462.5 | 2,629.7 | 2,458.1 | 2,537.3 | 2,510 | 2,615.1 | 1,505.2 | 1,584.4 | 1,614.4 | 1,556.4 | 1,487.3 | 1,526.8 | 1,546 | 1,610.3 | 1,538.6 | 1,628.3 | 1,735.1 | 1,739.2 | 1,666.9 | 1,428.4 | 1,420.7 | 1,510.8 | 1,209.2 | 1,180.7 | 1,176.2 | 1,249.9 | 1,095.9 | 1,092.2 | 1,110.6 | 1,228.3 | 1,178.1 | 1,203.7 | 1,204.4 | 1,259 | 1,041.5 | 1,107.9 | 974.9 | 1,070.1 | 1,061.2 | 1,056.9 | 1,043.1 | 1,035.1 | 1,017.7 | 1,047.7 | 1,124.7 | 1,338.7 | 1,428.8 | 1,341.2 | 1,320.7 | 1,373.6 | 1,388.2 | 1,531.2 | 1,545.2 | 1,725.2 | 2,154.8 | 1,658.7 | 1,684.4 | 1,998.9 | 1,783.9 | 1,781 | 1,910.6 | 2,002.2 | 2,061.3 | 2,062.1 | 2,102.7 | 1,423.8 | 1,350.4 | 1,291.9 | 1,427.3 | 1,547.3 | 1,374.1 | 1,399.9 | 1,420 | 1,603.3 | 1,418.315 | 1,513 | 1,545 | 1,669.2 | 1,489.802 | 1,558.9 | 1,637.7 | 1,792.2 | 1,445.8 | 1,016.4 | 1,402.5 | 1,454.5 | 1,438.3 | 1,388.2 | 1,320.8 | 1,353.9 | 1,271.7 | 1,310.8 | 1,307.4 | 1,362.2 | 1,355.8 | 1,393.9 | 1,357.5 | 1,469.2 | 1,364 | 959.4 | 842.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.2 |
Common Stock
| 934.1 | 934.1 | 936.5 | 938.3 | 942.4 | 947.6 | 951.9 | 955.1 | 966.6 | 966.6 | 980.1 | 982.2 | 982.2 | 985.4 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 987.9 | 996.6 | 1,014.7 | 1,014.7 | 1,014.9 | 1,019.9 | 1,047.7 | 1,047.7 | 1,047.7 | 1,047.7 | 1,047.7 | 1,047.7 | 1,047.7 | 1,056 | 1,056 | 1,059.3 | 1,068 | 1,068 | 1,068 | 1,102.2 | 1,103.7 | 1,115.4 | 1,120.2 | 1,126.2 | 1,126.2 | 1,126.2 | 1,126.2 | 0 | 1,125.9 | 0 | 0 | 0 | 0 | 1,125 | 1,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,395.8 | 2,742.6 | 2,942.8 | 3,004.2 | 3,121.5 | 3,154.2 | 3,202.2 | 3,341.5 | 3,574.1 | 3,493.1 | 3,137.2 | 2,586.8 | 2,603.9 | 2,392.7 | 1,676.2 | 1,227.3 | 865.2 | 658.8 | 611.3 | 674.3 | 704.9 | 791.4 | 835.8 | 931.1 | 1,005 | 922.5 | 751.2 | 629.5 | 488.8 | 460.4 | 403 | 351.7 | 299.9 | 270 | 266.8 | 257.7 | 272.7 | 283.1 | 264.9 | 260.1 | 270.5 | 214.6 | 255.3 | 234.2 | 195.5 | 159.5 | 32.5 | -36.7 | -53.5 | -61.3 | -44.9 | -24.6 | 11.8 | 84.3 | 88.3 | 316.2 | 285.5 | 279.9 | 261.8 | 246.2 | 263.2 | 268.4 | 257.9 | 316.7 | 546.5 | 640.7 | 576.5 | 692.5 | 929.5 | 971.6 | 1,010.4 | 1,068.5 | 786 | 837.6 | 798.4 | 779.5 | 795.3 | 782.8 | 757.5 | 691.9 | 649.5 | 449.5 | 307.4 | 273.4 | 240.8 | 162.2 | 170.1 | 136.7 | 201.5 | 220 | 156.3 | 151.943 | 181 | 168 | 163.8 | 151.376 | 204.3 | 196 | 158.6 | 110.5 | 89.4 | 54.2 | 21.9 | 8.4 | 160.5 | 166.1 | 186.5 | 215.9 | 270.6 | 281 | 269.2 | 264 | 0 | 0 | 0 | 336 | 305.4 | 196.2 |
Accumulated Other Comprehensive Income/Loss
| 99.5 | 92.5 | 56.7 | 45.5 | 34.7 | -15.8 | 86.8 | 82.6 | 42 | -42.5 | -20 | 45.9 | 72.3 | 41.7 | 56 | 119.7 | 122 | 134.1 | 118.7 | 65.9 | 57.6 | 76.5 | 101.9 | 105.5 | 71.9 | 82.7 | 70.2 | 55.1 | 52.5 | 72.4 | 85.7 | 88.9 | 78.6 | 74.7 | 75.5 | 100 | 84.5 | 55.3 | 61.5 | 27.2 | 16.3 | 5.1 | 15.1 | 4.5 | -3.5 | 2.1 | -7 | -10.5 | -12.4 | -5.4 | -9.5 | -5.9 | -1.6 | -16.2 | -16.5 | -26.3 | -21 | -12.3 | -24 | -16 | -6.9 | 3.6 | 24.6 | 21.5 | -22.2 | -27 | -25 | -32 | -30.1 | -17.1 | 0.2 | 3 | -7.1 | -7.9 | 1.9 | -1.6 | -1.7 | -0.5 | -0.7 | -0.8 | 155.4 | 156.8 | 156.5 | 156.4 | 156.9 | 156.9 | 158 | 158.9 | 157.6 | 154 | 153 | 150.863 | 149 | 145 | 144.2 | 141.597 | -896.3 | -896.3 | 130.4 | 133.7 | -878 | -878 | -878 | 3.8 | -1,157.2 | -1,157.2 | -1,157.2 | 2.3 | -1,036.6 | -1,036.6 | -1,036.6 | 1.1 | -941.1 | -941.1 | -941.1 | 0.9 | 1.5 | 0.5 |
Other Total Stockholders Equity
| -183.5 | -178.6 | -174.1 | -169.8 | -169.8 | -166.8 | -161.9 | -157.7 | -154.5 | -156.8 | -127 | -130.9 | -143.8 | -139.7 | -135.7 | -127.4 | -92.1 | -89.2 | -85.1 | -82.8 | -86.7 | -86.7 | -86.7 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | -4.6 | -4.6 | -74.5 | -74.5 | -74.5 | -74.5 | -74.5 | -74.5 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 | 1,158.1 | 31.9 | 1,157.6 | 1,157.6 | 1,157.6 | 1,157.3 | 31.9 | 31.9 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.6 | 1,156.5 | 1,156.4 | 1,156.2 | 1,154.3 | 1,268.9 | 1,268.9 | 1,268.7 | 1,268.7 | 1,277.6 | 1,277.5 | 1,275.7 | 1,120.8 | 1,120.1 | 665 | 659.2 | 658.7 | 658.3 | 658.3 | 658.3 | 658.3 | 659 | 658.3 | 657.714 | 657 | 658 | 657.7 | 657.714 | 1,630.7 | 1,619.7 | 602.7 | 657.6 | 1,295.1 | 1,295 | 1,295.4 | 413.8 | 1,570.6 | 1,573.9 | 1,573 | 413.8 | 1,451.8 | 1,451.8 | 1,451.6 | 413.8 | 1,621.2 | 1,607.3 | 1,627.5 | 413.9 | 391.3 | 391.1 |
Total Shareholders Equity
| 3,245.9 | 3,590.6 | 3,761.9 | 3,818.2 | 3,928.8 | 3,919.2 | 4,079 | 4,221.5 | 4,428.2 | 4,260.4 | 3,970.3 | 3,484 | 3,514.6 | 3,280.1 | 2,584.4 | 2,207.5 | 1,883 | 1,691.6 | 1,632.8 | 1,645.3 | 1,663.7 | 1,769.1 | 1,838.9 | 2,056.4 | 2,105.4 | 2,051.8 | 1,868 | 1,731.4 | 1,593.1 | 1,612.4 | 1,568.3 | 1,483.7 | 1,421.6 | 1,317.9 | 1,315.5 | 1,330.9 | 1,338.7 | 1,319.9 | 1,311.2 | 1,387.2 | 1,386.7 | 1,319.6 | 1,404.5 | 1,374.3 | 1,339.3 | 1,313.7 | 1,183.6 | 1,110.9 | 1,092.2 | 1,091.4 | 1,103.7 | 1,127.3 | 1,167.8 | 1,225.7 | 1,229.4 | 1,447.2 | 1,421.4 | 1,424.5 | 1,394.4 | 1,386.8 | 1,412.9 | 1,428.6 | 1,439.1 | 1,494.8 | 1,680.9 | 1,770.3 | 1,708.1 | 1,817.1 | 2,056 | 2,111 | 2,167 | 2,227.7 | 1,933.2 | 2,098.6 | 2,069.2 | 2,046.6 | 2,062.3 | 2,059.9 | 2,034.3 | 1,966.8 | 1,925.7 | 1,726.4 | 1,128.9 | 1,089 | 1,056.4 | 977.4 | 986.4 | 953.9 | 1,017.4 | 1,033 | 967.6 | 960.52 | 987 | 971 | 965.7 | 950.687 | 938.7 | 919.4 | 891.7 | 901.8 | 506.5 | 471.2 | 439.3 | 426 | 573.9 | 582.8 | 602.3 | 632 | 685.8 | 696.2 | 684.2 | 678.9 | 680.1 | 666.2 | 686.4 | 750.8 | 698.2 | 611 |
Total Equity
| 3,622.6 | 4,039 | 4,222.1 | 4,277.4 | 4,391.5 | 4,394.1 | 4,619.6 | 4,762.8 | 4,993.8 | 4,809.5 | 4,534.9 | 4,009.1 | 4,057.2 | 3,780 | 3,037.1 | 2,633.7 | 2,300.6 | 2,119.6 | 2,061.3 | 2,068.9 | 2,120.9 | 2,244.7 | 2,316 | 2,339.9 | 2,450.6 | 2,379.3 | 2,168.7 | 2,001 | 1,833.2 | 1,851.9 | 1,810 | 1,738.5 | 1,676.1 | 1,608.6 | 1,618.8 | 1,627.7 | 1,628.5 | 1,638 | 1,622.5 | 1,637.6 | 1,633.1 | 1,556.7 | 1,635.2 | 1,597.4 | 1,549.7 | 1,520.4 | 1,386.3 | 1,309.8 | 1,289.4 | 1,295.4 | 1,315.2 | 1,360.1 | 1,408.8 | 1,471.4 | 1,476.4 | 1,717.1 | 1,705.9 | 1,706.4 | 1,672.9 | 1,660.1 | 1,684.2 | 1,692.2 | 1,702.7 | 1,771.6 | 1,980.2 | 2,077 | 2,018.9 | 2,119.6 | 2,362.4 | 2,420 | 2,475.3 | 2,524.4 | 2,054.8 | 2,098.6 | 2,069.2 | 2,046.6 | 2,062.3 | 2,059.9 | 2,034.3 | 1,966.8 | 1,925.7 | 1,726.4 | 1,128.9 | 1,089 | 1,056.4 | 977.4 | 986.4 | 953.9 | 1,017.4 | 1,033 | 967.6 | 960.52 | 987 | 971 | 965.7 | 950.687 | 938.7 | 919.4 | 891.7 | 901.8 | 506.5 | 471.2 | 439.3 | 426 | 623.9 | 632.8 | 652.3 | 682 | 735.8 | 746.2 | 734.2 | 678.9 | 680.1 | 666.2 | 686.4 | 750.8 | 698.2 | 611 |
Total Liabilities & Shareholders Equity
| 5,728.2 | 6,027.6 | 6,156.5 | 6,131.4 | 6,328 | 6,287 | 6,654.9 | 6,739.2 | 7,103.9 | 6,964 | 6,814.9 | 6,173.9 | 6,367.7 | 6,014 | 5,358 | 5,108.8 | 4,555.8 | 4,582.1 | 4,691 | 4,527 | 4,658.2 | 4,754.7 | 4,931.1 | 3,845.1 | 4,035 | 3,993.7 | 3,725.1 | 3,488.3 | 3,360 | 3,397.9 | 3,420.3 | 3,277.1 | 3,304.4 | 3,343.7 | 3,358 | 3,294.6 | 3,056.9 | 3,058.7 | 3,133.3 | 2,846.8 | 2,813.8 | 2,732.9 | 2,885.1 | 2,693.3 | 2,641.9 | 2,631 | 2,614.6 | 2,487.9 | 2,493.1 | 2,499.8 | 2,574.2 | 2,401.6 | 2,516.7 | 2,446.3 | 2,546.5 | 2,778.3 | 2,762.8 | 2,749.5 | 2,708 | 2,677.8 | 2,731.9 | 2,816.9 | 3,041.4 | 3,200.4 | 3,321.4 | 3,397.7 | 3,392.5 | 3,507.8 | 3,893.6 | 3,965.2 | 4,200.5 | 4,679.2 | 3,713.5 | 3,783 | 4,068.1 | 3,830.5 | 3,843.3 | 3,970.5 | 4,036.5 | 4,028.1 | 3,987.8 | 3,829.1 | 2,552.7 | 2,439.4 | 2,348.3 | 2,404.7 | 2,533.7 | 2,328 | 2,417.3 | 2,453 | 2,570.9 | 2,378.835 | 2,500 | 2,516 | 2,634.9 | 2,440.489 | 2,497.6 | 2,557.1 | 2,683.9 | 2,347.6 | 1,522.9 | 1,873.7 | 1,893.8 | 1,864.3 | 2,012.1 | 1,953.6 | 2,006.2 | 1,953.7 | 2,046.6 | 2,053.6 | 2,096.4 | 2,034.7 | 2,074 | 2,023.7 | 2,155.6 | 2,114.8 | 1,657.6 | 1,453.2 |