Chemed Corporation
NYSE:CHE
525.03 (USD) • At close November 4, 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 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 238.451 | 222.903 | 313.35 | 263.958 | 173.15 | 159.924 | 58.054 | 74.126 | 7.781 | 9.64 | 18.16 | 32.895 | 28.743 | 92.12 | 210.156 | 162.675 | 112.765 | 20.376 | 28.951 | 6.158 | 9.066 | 3.323 | 8.768 | 4.831 | 67.459 | 12.668 | 13.686 | 11.121 | 18.871 | 13.753 | 47.049 | 15.31 | 21.285 | 17.474 | 15.235 | 14.727 | 38.45 | 32.705 | 28.335 | 14.132 | 18.562 | 27.913 | 39.479 | 84.418 | 83.204 | 113.047 | 72.956 | 69.531 | 69.296 | 59.966 | 34.214 | 38.081 | 21.342 | 50.941 | 59.745 | 49.917 | 137.457 | 109.08 | 112.119 | 112.416 | 42.047 | 16.632 | 11.859 | 3.628 | 6.804 | 1.525 | 29.704 | 4.988 | 16.73 | 7.469 | 30.137 | 29.274 | 5.414 | 6.816 | 45.668 | 57.133 | 37.575 | 17.87 | 8.557 | 71.448 | 51.261 | 52.644 | 43.036 | 50.587 | 72.607 | 45.342 | 43.625 | 37.731 | 15.603 | 11.456 | 14.585 | 9.008 | 20.147 | 12.624 | 14.864 | 10.28 | 8.153 | 14.522 | 13.825 | 17.3 | 20.2 | 22.6 | 33.6 | 41.4 | 50.1 | 54 | 72.8 | 71 | 131.5 | 12.4 | 17.8 | 11.9 | 13.8 | 32.3 | 42 | 19.2 | 9.3 | 0.2 | 1.6 | 4.7 | 15.7 | 10.4 | 12.8 | 14.6 | 13.2 | 26.9 | 27.7 | 14.5 | 65.8 | 2.5 | 0.9 | 5.9 | 1.6 | 0.4 | 1.3 | 1.4 | 2.3 | 3.2 | 2.2 | 3.7 | 2.9 | 1.8 | 1 | 4.4 | 4.7 | 25.5 | 6.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 238.451 | 222.903 | 313.35 | 263.958 | 173.15 | 159.924 | 58.054 | 74.126 | 7.781 | 9.64 | 18.16 | 32.895 | 28.743 | 92.12 | 210.156 | 162.675 | 112.765 | 20.376 | 28.951 | 6.158 | 9.066 | 3.323 | 8.768 | 4.831 | 67.459 | 12.668 | 13.686 | 11.121 | 18.871 | 13.753 | 47.049 | 15.31 | 21.285 | 17.474 | 15.235 | 14.727 | 38.45 | 32.705 | 28.335 | 14.132 | 18.562 | 27.913 | 39.479 | 84.418 | 83.204 | 113.047 | 72.956 | 69.531 | 69.296 | 59.966 | 34.214 | 38.081 | 21.342 | 50.941 | 59.745 | 49.917 | 137.457 | 109.08 | 112.119 | 112.416 | 42.047 | 16.632 | 11.859 | 3.628 | 6.804 | 1.525 | 29.704 | 4.988 | 16.73 | 7.469 | 30.137 | 29.274 | 5.414 | 6.816 | 45.668 | 57.133 | 37.575 | 17.87 | 8.557 | 71.448 | 51.261 | 52.644 | 43.036 | 50.587 | 72.607 | 45.342 | 43.625 | 37.731 | 15.603 | 11.456 | 14.585 | 9.008 | 20.147 | 12.624 | 14.864 | 10.28 | 8.153 | 14.522 | 13.825 | 17.3 | 20.2 | 22.6 | 33.6 | 41.4 | 50.1 | 54 | 72.8 | 71 | 131.5 | 12.4 | 17.8 | 11.9 | 13.8 | 32.3 | 42 | 19.2 | 9.3 | 0.2 | 1.6 | 4.7 | 15.7 | 10.4 | 12.8 | 14.6 | 13.2 | 26.9 | 27.7 | 14.5 | 65.8 | 2.5 | 0.9 | 5.9 | 1.6 | 0.4 | 1.3 | 1.4 | 2.3 | 3.2 | 2.2 | 3.7 | 2.9 | 1.8 | 1 | 4.4 | 4.7 | 25.5 | 6.2 |
Net Receivables
| 196.481 | 184.961 | 177.334 | 181.511 | 168.031 | 120.314 | 153.816 | 139.408 | 121.662 | 136.555 | 117.319 | 137.217 | 118.193 | 123.329 | 104.748 | 126.853 | 110.839 | 132.487 | 134.695 | 143.827 | 114.48 | 136.113 | 119.575 | 119.504 | 108.999 | 119.206 | 111.332 | 113.651 | 91.483 | 117.906 | 109.726 | 132.021 | 86.006 | 98.952 | 143.04 | 106.262 | 123.665 | 119.116 | 145.757 | 124.607 | 132.34 | 92.152 | 116.152 | 91.77 | 80.117 | 76.356 | 127.22 | 93.333 | 101.152 | 81.811 | 110.656 | 80.055 | 112.721 | 118.281 | 92.912 | 112.999 | 105.686 | 101.736 | 87.412 | 53.461 | 106.667 | 104.123 | 107.364 | 98.076 | 88.206 | 101.403 | 87.004 | 103.113 | 81.718 | 99.867 | 85.211 | 93.086 | 104.24 | 94.833 | 71.864 | 95.063 | 84.472 | 84.973 | 81.88 | 64.663 | 71.476 | 59.032 | 64.313 | 13.592 | 13.31 | 15.188 | 14.685 | 16.071 | 14.771 | 50.792 | 51.08 | 49.238 | 51.292 | 50.9 | 53.1 | 54.571 | 54.029 | 54.875 | 53.239 | 55.9 | 52.4 | 49.5 | 50.6 | 45.3 | 45.2 | 44.3 | 42 | 42.1 | 37.1 | 86 | 79.7 | 77.6 | 80.7 | 87.4 | 82 | 87.2 | 95.7 | 91.8 | 88.5 | 87.5 | 85.5 | 83 | 73.4 | 64 | 63 | 59.1 | 58.4 | 59.6 | 48.4 | 45.9 | 45.2 | 45.4 | 47.1 | 45.5 | 33.2 | 81 | 85.9 | 83.3 | 82.1 | 82.7 | 88.8 | 85 | 79.9 | 78.2 | 60 | 59.8 | 62.4 |
Inventory
| 9.899 | 10.735 | 10.712 | 12.004 | 12.511 | 11.684 | 10.663 | 10.272 | 10.469 | 10.696 | 10.54 | 10.109 | 8.394 | 7.411 | 6.777 | 7.095 | 7.546 | 7.467 | 7.313 | 7.462 | 7.354 | 6.336 | 6.315 | 5.705 | 5.763 | 5.696 | 5.274 | 5.334 | 5.658 | 5.618 | 5.433 | 5.755 | 6.101 | 6.12 | 6.102 | 6.314 | 6.545 | 6.25 | 6.166 | 6.168 | 6.385 | 6.856 | 6.676 | 6.703 | 6.729 | 6.156 | 6.559 | 7.058 | 7.639 | 8.146 | 8.468 | 8.668 | 8.888 | 8.682 | 7.967 | 7.728 | 7.951 | 7.978 | 7.609 | 7.543 | 8.071 | 8.24 | 8.083 | 7.569 | 7.494 | 7.588 | 7.439 | 6.596 | 6.824 | 6.752 | 6.752 | 6.578 | 6.381 | 6.21 | 6.724 | 6.499 | 7.252 | 7.309 | 7.012 | 7.019 | 8.391 | 8.336 | 8.157 | 8.256 | 8.548 | 8.699 | 9.09 | 9.493 | 10.111 | 10.07 | 10.033 | 10.424 | 11.231 | 11.09 | 10.999 | 10.503 | 10.54 | 10.267 | 10.008 | 9.8 | 9.3 | 9.7 | 9.9 | 9.8 | 9.6 | 9.2 | 8.9 | 8.7 | 8.7 | 50.8 | 51.4 | 52.4 | 52.8 | 55.2 | 55.1 | 58.3 | 58.7 | 65.7 | 60.7 | 60.3 | 57.1 | 54.9 | 53.8 | 54.7 | 50.3 | 46.2 | 45 | 47.6 | 28.2 | 29.2 | 29 | 29.6 | 28 | 27.8 | 27.7 | 55.1 | 51.3 | 50.8 | 51.4 | 55.2 | 51.2 | 51 | 52.7 | 54.6 | 37.3 | 30.9 | 32.6 |
Other Current Assets
| 45.606 | 46.013 | 38.221 | 43.37 | 40.847 | 45.238 | 39.688 | 48.806 | 58.957 | 46.255 | 38.732 | 50.065 | 45.234 | 46.226 | 25.293 | 32.78 | 39.446 | 28.977 | 27.856 | 33.224 | 36.895 | 34.406 | 24.497 | 29.8 | 23.649 | 35.871 | 31.207 | 45.94 | 19.299 | 19.215 | 13.765 | 16.814 | 19.567 | 24.421 | 15.564 | 23.505 | 32.115 | 31.975 | 28.228 | 29.657 | 31.451 | 38.579 | 36.105 | 41.765 | 46.323 | 37.751 | 29.514 | 27.749 | 23.973 | 23.963 | 23.301 | 23.949 | 24.881 | 24.396 | 22.89 | 26.153 | 24.912 | 25.227 | 24.894 | 24.838 | 25.227 | 29.991 | 25.738 | 26.988 | 23.202 | 26.548 | 24.031 | 24.708 | 27.327 | 31.002 | 30.705 | 5.418 | 36.947 | 43.835 | 41.487 | 45.555 | 3.112 | 4.656 | 15.162 | 13.397 | 7.924 | 8.418 | 8.914 | 9.358 | 9.852 | 10.095 | 10.536 | 19.601 | 48.859 | 12.282 | 16.766 | 31.383 | 31.24 | 34.02 | 31.562 | 31.116 | 32.896 | 31.676 | 30.308 | 28.8 | 27.8 | 28.2 | 29.4 | 28.1 | 55.7 | 57.2 | 56.1 | 55.7 | 29.3 | 54.8 | 50.4 | 50.5 | 39 | 40 | 45.3 | 54.7 | 56.5 | 53.4 | 41.7 | 30.8 | 15.1 | 15.1 | 19.7 | 11.9 | 23.5 | 29.1 | 29.9 | 40.2 | 18.2 | 81.9 | 82.5 | 82.5 | 136.1 | 171.6 | 3.5 | 6.4 | 8.4 | 8.7 | 9.6 | 8.9 | 8.5 | 9.1 | 9.7 | 6.1 | 8.4 | 7.1 | 2.9 |
Total Current Assets
| 490.437 | 464.612 | 539.617 | 500.843 | 394.539 | 337.16 | 262.221 | 272.612 | 198.869 | 203.146 | 184.751 | 230.286 | 200.564 | 269.086 | 346.974 | 329.403 | 270.596 | 189.307 | 198.815 | 190.671 | 167.795 | 180.178 | 159.155 | 159.84 | 205.87 | 173.441 | 161.499 | 176.046 | 135.311 | 156.492 | 175.973 | 169.9 | 132.959 | 146.967 | 179.941 | 150.808 | 200.775 | 190.046 | 208.486 | 174.564 | 188.738 | 165.5 | 198.412 | 224.656 | 216.373 | 233.31 | 236.249 | 197.671 | 205.104 | 178.073 | 177.276 | 150.753 | 168.596 | 203.6 | 183.514 | 196.797 | 276.006 | 244.021 | 232.034 | 198.258 | 182.012 | 158.986 | 153.044 | 136.261 | 125.706 | 137.064 | 148.178 | 139.405 | 132.599 | 145.09 | 152.805 | 162.113 | 152.982 | 151.694 | 165.743 | 204.25 | 169.195 | 153.354 | 154.631 | 197.619 | 182.146 | 177.805 | 187.456 | 102.085 | 122.1 | 100.43 | 97.623 | 96.228 | 104.436 | 101.183 | 105.022 | 100.053 | 113.91 | 108.634 | 110.525 | 106.47 | 105.618 | 111.34 | 107.38 | 111.8 | 109.7 | 110 | 123.5 | 124.6 | 160.6 | 164.7 | 179.8 | 177.5 | 206.6 | 204 | 199.3 | 192.4 | 186.3 | 214.9 | 224.4 | 219.4 | 220.2 | 211.1 | 192.5 | 183.3 | 173.4 | 163.4 | 159.7 | 145.2 | 150 | 161.3 | 161 | 161.9 | 160.6 | 159.5 | 157.6 | 163.4 | 212.8 | 245.3 | 65.7 | 143.9 | 147.9 | 146 | 145.3 | 150.5 | 151.4 | 146.9 | 143.3 | 143.3 | 110.4 | 123.3 | 104.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 134.111 | 334.511 | 334.535 | 330.227 | 328.815 | 335.316 | 335.383 | 335.376 | 325.135 | 320.295 | 326.574 | 318.728 | 317.858 | 315.86 | 314.258 | 311.268 | 301.768 | 311.435 | 296.031 | 287.415 | 276.218 | 240.672 | 252.44 | 162.033 | 154.434 | 145.903 | 144.706 | 143.034 | 143.148 | 140.209 | 119.394 | 121.302 | 119.994 | 118.502 | 119.331 | 117.37 | 111.221 | 107.556 | 104.796 | 105.336 | 101.845 | 97.206 | 93.575 | 92.955 | 89.8 | 90.229 | 90.374 | 91.934 | 90.135 | 88.571 | 88.579 | 82.951 | 83.484 | 81.471 | 79.146 | 79.292 | 78.982 | 78.437 | 75.189 | 75.358 | 73.918 | 73.081 | 73.631 | 76.962 | 70.97 | 72.276 | 72.91 | 74.513 | 73.285 | 72.428 | 69.295 | 70.14 | 68.616 | 66.474 | 65.179 | 65.449 | 62.687 | 59.432 | 58.172 | 55.796 | 58.422 | 62.601 | 61.417 | 41.004 | 47.456 | 46.906 | 47.297 | 48.361 | 49.309 | 62.349 | 63.533 | 67.588 | 69.459 | 73.574 | 73.985 | 75.177 | 73.141 | 72.723 | 72.275 | 71.7 | 71.4 | 69.7 | 63.3 | 61.7 | 57.4 | 56.5 | 54.5 | 53.1 | 50.2 | 90.5 | 84.2 | 83.3 | 81.3 | 79.9 | 78.1 | 77.1 | 74.7 | 77 | 77 | 77.1 | 76.7 | 76.2 | 73.4 | 70.8 | 69.1 | 64.4 | 63.4 | 62.9 | 44.8 | 45.3 | 45 | 44.4 | 44.6 | 41.2 | 37.4 | 66 | 65.4 | 64.3 | 63.4 | 65.8 | 64.1 | 63.3 | 62.7 | 61.1 | 48.5 | 46.6 | 42.1 |
Goodwill
| 666.86 | 662.124 | 591.519 | 585.017 | 584.977 | 581.542 | 581.286 | 581.295 | 579.887 | 579.653 | 579.704 | 578.591 | 578.61 | 578.65 | 578.618 | 578.585 | 578.519 | 578.491 | 577.236 | 577.367 | 576.6 | 510.627 | 510.598 | 510.57 | 483.281 | 478.202 | 477.964 | 476.887 | 473.024 | 472.897 | 472.391 | 472.366 | 472.418 | 472.471 | 472.438 | 472.322 | 472.407 | 472.546 | 466.576 | 466.722 | 466.844 | 466.867 | 466.961 | 466.871 | 466.94 | 466.271 | 465.734 | 465.832 | 465.861 | 461.965 | 461.064 | 460.633 | 460.747 | 460.793 | 458.434 | 458.343 | 450.095 | 450.105 | 450.149 | 450.042 | 450.13 | 450.005 | 450 | 448.721 | 439.909 | 439.216 | 438.656 | 438.689 | 436.262 | 435.209 | 435.04 | 435.05 | 434.066 | 433.877 | 433.783 | 432.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.852 | 162.169 | 161.075 | 0 | 0 | 167.679 | 169.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.753 | 97.035 | 88.137 | 90.264 | 92.768 | 94.932 | 97.348 | 99.726 | 102.103 | 103.837 | 106.367 | 108.096 | 110.606 | 113.137 | 115.517 | 118.085 | 120.401 | 122.791 | 124.219 | 126.37 | 129.276 | 67.511 | 67.868 | 68.253 | 56.649 | 55.25 | 55.163 | 54.865 | 54.793 | 54.737 | 54.976 | 55.065 | 55.067 | 54.928 | 55.018 | 55.111 | 55.834 | 55.979 | 55.901 | 56.027 | 56.158 | 56.288 | 56.276 | 56.556 | 56.979 | 57.348 | 56.798 | 57.177 | 57.507 | 57.635 | 57.941 | 58.262 | 55.983 | 56.358 | 56.061 | 56.41 | 56.097 | 56.62 | 57.239 | 57.92 | 58.853 | 59.875 | 60.748 | 61.303 | 62.152 | 63.16 | 64.168 | 65.177 | 66.186 | 67.195 | 68.205 | 69.215 | 69.88 | 73.15 | 74.254 | 509.114 | 508.451 | 512.634 | 512.724 | 509.656 | 483.235 | 475.38 | 477.94 | 105.927 | 115.887 | 115.502 | 114.142 | 113.732 | 134.186 | 3.685 | 3.893 | 4.037 | 176.638 | 177.69 | 11.447 | 180.716 | 182.486 | 183.364 | 184.688 | 175.9 | 176.8 | 174.9 | 170.6 | 168.9 | 165.3 | 163 | 156.7 | 156.6 | 152.9 | 207.7 | 202.9 | 204.2 | 205.9 | 136.8 | 137.3 | 137.6 | 135.9 | 137.9 | 135 | 134.6 | 134.7 | 135.1 | 131.9 | 117 | 91.5 | 80.9 | 81.5 | 78.4 | 65.1 | 65.6 | 66 | 64.4 | 68.6 | 49.3 | 9 | 54.7 | 55.7 | 56.6 | 56.5 | 56.1 | 57.6 | 54.8 | 54.3 | 54.2 | 43.2 | 44.5 | 32.3 |
Goodwill and Intangible Assets
| 761.613 | 759.159 | 679.656 | 675.281 | 677.745 | 676.474 | 678.634 | 681.021 | 681.99 | 683.49 | 686.071 | 686.687 | 689.216 | 691.787 | 694.135 | 696.67 | 698.92 | 701.282 | 701.455 | 703.737 | 705.876 | 578.138 | 578.466 | 578.823 | 539.93 | 533.452 | 533.127 | 531.752 | 527.817 | 527.634 | 527.367 | 527.431 | 527.485 | 527.399 | 527.456 | 527.433 | 528.241 | 528.525 | 522.477 | 522.749 | 523.002 | 523.155 | 523.237 | 523.427 | 523.919 | 523.619 | 522.532 | 523.009 | 523.368 | 519.6 | 519.005 | 518.895 | 516.73 | 517.151 | 514.495 | 514.753 | 506.192 | 506.725 | 507.388 | 507.962 | 508.983 | 509.88 | 510.748 | 510.024 | 502.061 | 502.376 | 502.824 | 503.866 | 502.448 | 502.404 | 503.245 | 504.265 | 503.946 | 507.027 | 508.037 | 509.114 | 508.451 | 512.634 | 512.724 | 509.656 | 483.235 | 475.38 | 477.94 | 105.927 | 115.887 | 115.502 | 114.142 | 113.732 | 134.186 | 165.537 | 166.062 | 165.112 | 176.638 | 177.69 | 179.126 | 180.716 | 182.486 | 183.364 | 184.688 | 175.9 | 176.8 | 174.9 | 170.6 | 168.9 | 165.3 | 163 | 156.7 | 156.6 | 152.9 | 207.7 | 202.9 | 204.2 | 205.9 | 136.8 | 137.3 | 137.6 | 135.9 | 137.9 | 135 | 134.6 | 134.7 | 135.1 | 131.9 | 117 | 91.5 | 80.9 | 81.5 | 78.4 | 65.1 | 65.6 | 66 | 64.4 | 68.6 | 49.3 | 9 | 54.7 | 55.7 | 56.6 | 56.5 | 56.1 | 57.6 | 54.8 | 54.3 | 54.2 | 43.2 | 44.5 | 32.3 |
Long Term Investments
| 126.631 | 120.784 | 117.649 | 106.126 | 104.41 | 99.522 | 97.436 | 93.196 | 90.097 | 96.061 | 100.139 | 98.884 | 102.045 | 98.256 | 93.705 | 88.811 | 86.865 | 80.113 | 72.296 | 77.446 | 73.714 | 70.46 | 70.632 | 65.624 | 70.237 | 67.573 | 66.163 | 62.067 | 60.445 | 58.579 | 56.596 | 54.389 | 55.158 | 53.127 | 49.195 | 49.481 | 49.951 | 51.94 | 52.075 | 49.147 | 47.78 | 47.314 | 45.732 | 42.465 | 40.683 | 40.583 | 39.144 | 36.089 | 35.053 | 33.215 | 35.055 | 31.629 | 31.339 | 33.066 | 31.897 | 28.304 | 26.022 | 26.282 | 25.925 | 24.158 | 22.441 | 20.348 | 22.803 | 22.628 | 29 | 31 | 30 | 29 | 29 | 29 | 28 | 26 | 24 | 25 | 25 | 23 | 23 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.076 | 97.035 | 88.137 | 92.692 | 30.381 | 36.681 | -3.195 | 97.124 | 33.59 | 21.054 | 19.136 | 96.336 | 20.1 | 21.713 | 19.733 | 0 | 19.222 | 21.108 | 20.681 | 0 | 15.512 | 18.828 | 18.108 | 0 | 15.293 | 18.811 | 13.832 | 0 | 21.893 | 20.593 | 11.875 | 0 | 15.586 | 16.832 | 16.861 | 0 | 17.323 | 16.432 | 16.926 | 0 | 14.543 | 13.459 | 13.769 | 0 | 25.101 | 19.322 | 14.816 | 0 | 14.118 | 13.226 | 13.725 | 0 | 14.85 | 14.052 | 13.352 | 0 | 14.65 | 14.453 | 15.008 | 0 | 16.648 | 15.911 | 16.692 | 0 | 15.5 | -31 | 14.996 | -29 | -29 | -29 | -28 | -26 | -24 | -25 | -25 | -23 | -23 | -21 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 228.567 | -41.117 | -31.961 | 55.618 | 26.189 | 20.027 | 60.706 | -37.317 | 26.514 | -11.082 | -10.914 | -88.198 | -11.65 | -12.906 | -10.672 | 8.759 | -10.417 | -12.053 | -11.719 | 9.048 | -6.53 | 5.796 | -8.97 | 9.209 | -6.64 | -10.966 | -6.671 | 7.127 | 6.845 | 6.767 | -4.974 | 7.037 | -8.706 | -9.872 | -9.865 | 7.233 | -9.873 | -9.216 | -9.083 | 8.136 | -6.4 | -5.039 | -6.105 | 10.198 | -14.336 | -8.185 | -3.706 | 10.923 | -2.991 | -1.557 | -2.157 | 11.677 | 0.057 | 1.273 | 0.324 | 11.015 | -3.46 | -3.955 | -1.316 | 13.734 | -2.599 | -2.003 | -2.693 | 15.049 | 0.439 | 46.5 | -0.005 | 54.529 | 59.907 | 59.61 | 58.631 | 56.769 | 56.237 | 58.368 | 57.638 | 56.272 | 57.415 | 56.807 | 61.596 | 62.495 | 58.001 | 60.065 | 64.918 | 80.053 | 51.785 | 78.896 | 77.521 | 80.608 | 107.08 | 64.866 | 65.091 | 63.758 | 59.393 | 59.421 | 57.515 | 59.012 | 62.135 | 60.464 | 62.893 | 61.9 | 62.2 | 63.3 | 64.9 | 74.5 | 47.8 | 51.5 | 61.6 | 61.6 | 85.8 | 60.8 | 62.2 | 79.5 | 94.7 | 88.3 | 91.4 | 97.8 | 99.7 | 86.6 | 106.5 | 110.5 | 97 | 98.1 | 110.3 | 97.3 | 117.2 | 100.2 | 101.3 | 101.7 | 91.1 | 89.7 | 93.1 | 92.1 | 59.4 | 54.8 | 172.8 | 62.9 | 63.4 | 62.5 | 62.2 | 62.9 | 62.4 | 61.8 | 63 | 64.1 | 61.7 | 59.4 | 51.4 |
Total Non-Current Assets
| 1,278.998 | 1,270.372 | 1,188.016 | 1,259.944 | 1,167.54 | 1,168.02 | 1,168.964 | 1,169.4 | 1,157.326 | 1,109.818 | 1,121.006 | 1,112.437 | 1,117.569 | 1,114.71 | 1,111.159 | 1,105.508 | 1,096.358 | 1,101.885 | 1,078.744 | 1,077.646 | 1,064.79 | 913.894 | 910.676 | 815.689 | 773.254 | 754.773 | 751.157 | 743.98 | 760.148 | 753.782 | 710.258 | 710.159 | 709.517 | 705.988 | 702.978 | 701.517 | 696.863 | 695.237 | 687.191 | 685.368 | 680.77 | 676.095 | 670.208 | 669.045 | 665.167 | 665.568 | 663.16 | 661.955 | 659.683 | 653.055 | 654.207 | 645.152 | 646.46 | 647.013 | 639.214 | 633.364 | 622.386 | 621.942 | 622.194 | 621.212 | 619.391 | 617.217 | 621.181 | 624.663 | 617.97 | 621.152 | 620.725 | 632.908 | 635.64 | 634.442 | 631.171 | 631.174 | 628.799 | 631.869 | 630.854 | 630.835 | 628.553 | 628.873 | 632.492 | 627.947 | 599.658 | 598.046 | 604.275 | 226.984 | 215.128 | 241.304 | 238.96 | 242.701 | 290.575 | 292.752 | 294.686 | 296.458 | 305.49 | 310.685 | 310.626 | 314.905 | 317.762 | 316.551 | 319.856 | 309.5 | 310.4 | 307.9 | 298.8 | 305.1 | 270.5 | 271 | 272.8 | 271.3 | 288.9 | 359 | 349.3 | 367 | 381.9 | 305 | 306.8 | 312.5 | 310.3 | 301.5 | 318.5 | 322.2 | 308.4 | 309.4 | 315.6 | 285.1 | 277.8 | 245.5 | 246.2 | 243 | 201 | 200.6 | 204.1 | 200.9 | 172.6 | 145.3 | 219.2 | 183.6 | 184.5 | 183.4 | 182.1 | 184.8 | 184.1 | 179.9 | 180 | 179.4 | 153.4 | 150.5 | 125.8 |
Total Assets
| 1,769.435 | 1,734.984 | 1,727.633 | 1,760.787 | 1,562.079 | 1,505.18 | 1,431.185 | 1,442.012 | 1,356.195 | 1,312.964 | 1,305.757 | 1,342.723 | 1,318.133 | 1,383.796 | 1,458.133 | 1,434.911 | 1,366.954 | 1,291.192 | 1,277.559 | 1,268.317 | 1,232.585 | 1,094.072 | 1,069.831 | 975.529 | 979.124 | 928.214 | 912.656 | 920.026 | 895.459 | 910.274 | 886.231 | 880.059 | 842.476 | 852.955 | 882.919 | 852.325 | 897.638 | 885.283 | 895.677 | 859.932 | 869.508 | 841.595 | 868.62 | 893.701 | 881.54 | 898.878 | 899.409 | 859.626 | 864.787 | 831.128 | 831.483 | 795.905 | 815.056 | 850.613 | 822.728 | 830.161 | 898.392 | 865.963 | 854.228 | 819.47 | 801.403 | 776.203 | 774.225 | 760.924 | 743.676 | 758.216 | 768.903 | 772.313 | 768.239 | 779.532 | 783.976 | 793.287 | 781.781 | 783.563 | 796.597 | 835.085 | 797.748 | 782.227 | 787.123 | 825.566 | 781.804 | 775.851 | 791.731 | 329.069 | 337.228 | 341.734 | 336.583 | 338.929 | 395.011 | 393.935 | 399.708 | 396.511 | 419.4 | 419.319 | 421.151 | 421.375 | 423.38 | 427.891 | 427.236 | 421.3 | 420.1 | 417.9 | 422.3 | 429.7 | 431.1 | 435.7 | 452.6 | 448.8 | 495.5 | 563 | 548.6 | 559.4 | 568.2 | 519.9 | 531.2 | 531.9 | 530.5 | 512.6 | 511 | 505.5 | 481.8 | 472.8 | 475.3 | 430.3 | 427.8 | 406.8 | 407.2 | 404.9 | 361.6 | 360.1 | 361.7 | 364.3 | 385.4 | 390.6 | 284.9 | 327.5 | 332.4 | 329.4 | 327.4 | 335.3 | 335.5 | 326.8 | 323.3 | 322.7 | 263.8 | 273.8 | 229.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 44.938 | 43.001 | 42.603 | 48.334 | 56.508 | 41.058 | 40.279 | 41.884 | 77.17 | 73.975 | 64.71 | 73.024 | 60.042 | 55.975 | 55.447 | 54.234 | 39.268 | 36.704 | 37.838 | 51.101 | 44.027 | 51.143 | 39.737 | 50.15 | 36.977 | 48.236 | 42.639 | 48.372 | 34.752 | 49.154 | 29.341 | 39.586 | 42.844 | 41.962 | 50.721 | 43.695 | 52.468 | 39.327 | 43.618 | 46.849 | 57.067 | 35.013 | 38.599 | 41.758 | 44.523 | 35.921 | 48.496 | 48.472 | 44.056 | 51.002 | 52.999 | 48.225 | 59.186 | 39.459 | 38.249 | 55.829 | 52.552 | 49.131 | 49.844 | 52.071 | 47.788 | 49.471 | 48.883 | 52.81 | 46.187 | 50.76 | 46.45 | 48.111 | 46.389 | 46.366 | 55.272 | 49.744 | 45.745 | 48.591 | 42.342 | 43.626 | 45.401 | 39.899 | 40.47 | 37.777 | 39.406 | 43.143 | 38.632 | 7.12 | 5.033 | 6.976 | 4.261 | 5.686 | 6.464 | 9.097 | 7.39 | 11.651 | 10.904 | 11.569 | 11.622 | 11.102 | 9.595 | 9.72 | 10.228 | 11.2 | 8.4 | 10.3 | 9.1 | 10.3 | 7.2 | 8.8 | 10.4 | 8.8 | 8.8 | 26.3 | 25.6 | 25.7 | 26.9 | 27.8 | 24.4 | 28.4 | 29.7 | 33.9 | 29.7 | 31.4 | 29.8 | 26.6 | 26.2 | 24.1 | 23.9 | 22.8 | 23.5 | 22 | 21.6 | 18.9 | 17.3 | 17.8 | 18.2 | 29.4 | 16 | 39.3 | 38.1 | 36.3 | 33.8 | 38.6 | 38.7 | 37.1 | 34 | 0 | 0 | 0 | 0 |
Short Term Debt
| 42.49 | 41.169 | 52.879 | 54.335 | 37.615 | 38.779 | 43.291 | 43.996 | 44.813 | 44.062 | 38.856 | 37.913 | 35.148 | 36.44 | 37.897 | 36.2 | 33.311 | 36.093 | 36.252 | 39.28 | 33.761 | 31.614 | 30.699 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 9.375 | 8.75 | 8.125 | 7.5 | 18 | 7.5 | 7.5 | 7.5 | 6.875 | 6.25 | 20.425 | 5 | 185.825 | 183.564 | 181.34 | 179.154 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 5.07 | 10.07 | 10.169 | 10.166 | 10.166 | 10.166 | 10.162 | 10.161 | 10.162 | 0.164 | 0.209 | 0.207 | 0.207 | 0.207 | 1.045 | 1.123 | 1.176 | 1.277 | 12.185 | 5.401 | 5.552 | 5.806 | 0.448 | 0.463 | 0.473 | 0.472 | 0.409 | 0.366 | 0.366 | 0.366 | 0.353 | 11.373 | 11.356 | 14.323 | 14.376 | 14.125 | 26.125 | 11.412 | 11.7 | 2 | 2.5 | 2.9 | 4.4 | 4.5 | 5.2 | 5.5 | 5.3 | 15.7 | 20.8 | 18.1 | 17.6 | 97.8 | 32.5 | 32.3 | 32.1 | 31.9 | 31.7 | 31.6 | 31.4 | 36.2 | 31.1 | 30.9 | 30.7 | 25.5 | 25.4 | 25.3 | 25.3 | 13.7 | 13.4 | 11.5 | 9.1 | 26 | 3.9 | 31.9 | 24 | 21.3 | 19.4 | 11.7 | 18.1 | 17.3 | 20.9 | 21.9 | 17.1 | 12.9 | 7.1 | 8.4 |
Tax Payables
| 14.229 | 17.084 | 27.353 | 6.858 | 5.135 | 16.666 | 11.223 | 18.515 | 27.526 | 17.256 | 15.39 | 0.041 | 0.18 | 0.005 | 24.774 | 9.464 | 14.224 | 19.576 | 6.133 | 10.074 | 10.745 | 12.951 | 3.922 | 0 | 0.112 | 19.666 | 16.16 | 0 | 12.349 | 3.815 | 12.614 | 0 | 5.069 | 8.964 | 11.129 | 0 | 0.736 | 0.02 | 13.033 | 5.818 | 4.608 | 6.029 | 3.967 | 0.111 | 5.529 | 4.561 | 12.912 | 4.938 | 1.496 | 0.167 | 13.334 | 0.09 | 8.267 | 2.096 | 8.25 | 1.161 | 4.575 | 4.783 | 12.15 | 0.063 | 8.022 | 1.301 | 13.872 | 2.156 | 2.736 | 0 | 10.1 | 4.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.229 | 0 | 27.353 | 6.858 | 147.748 | 16.666 | 0 | 38.613 | 0 | 0 | 0 | 23.183 | 151.578 | 136.967 | 158.316 | 20.664 | 48.041 | 39.236 | 133.349 | 18.504 | 130.217 | 105.466 | 113.088 | 0 | 0 | 0 | 99.631 | 111.687 | 202.24 | 189.304 | 106.617 | 103.744 | 96.119 | 97.722 | 103.42 | 98.022 | 104.323 | 93.333 | 100.224 | 98.103 | 95.632 | 96.149 | 88.745 | 113.503 | 93.955 | 89.333 | -9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.36 | 74.266 | 84.781 | 78.891 | 72.952 | 68.993 | 68.795 | 76.409 | 74.872 | 70.13 | 82.979 | 74.447 | 88.191 | 68.12 | 64.697 | 58.846 | 48.197 | 51.392 | 48.743 | 43.38 | 15.987 | 16.06 | 13.845 | 14.362 | 16.053 | 16.795 | 17.323 | 17.321 | 20.39 | 21.202 | 21.77 | 22.194 | 22.816 | 23.948 | 24.653 | 24.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 163.122 | 177.583 | 159.139 | 202.523 | 55.348 | 205.984 | 199.89 | 172.712 | 176.167 | 167.031 | 176.085 | 168.279 | 39.318 | 38.02 | 38.555 | 188.01 | 208.543 | 206.483 | 39.298 | 153.335 | 43.496 | 35.446 | 33.576 | 141.52 | 143.221 | 118.18 | 25.027 | 23.463 | 22.382 | 20.142 | 19.05 | 19.752 | 20.369 | 20.267 | 19.416 | 22.119 | 22.472 | 21.752 | 20.853 | 24.352 | 24.131 | 20.511 | 24.682 | 25.161 | 56.536 | 33.84 | 112.422 | 108.35 | 103.625 | 91.588 | 102.197 | 97.175 | 101.606 | 95.844 | 97.687 | 93.513 | 99.715 | 92.794 | 96.68 | 84.013 | 12.992 | 13.876 | 14.715 | 12.18 | 16.148 | 14.093 | 24.574 | 18.15 | 30.826 | 21.475 | 22.083 | 41.664 | 17.969 | 35.086 | 47.402 | 65.378 | 45.826 | 50.811 | 70.711 | 75.838 | 80.498 | 77.976 | 77.537 | 37.162 | 44.485 | 43.524 | 44.652 | 46.453 | 54.9 | 51.109 | 50.959 | 50.912 | 56.819 | 54.429 | 53.308 | 56.491 | 76.353 | 73.79 | 74.302 | 75.5 | 76.2 | 75.2 | 78.6 | 76.4 | 78 | 76.6 | 81.8 | 80.3 | 110.6 | 77.4 | 80.2 | 81.2 | 89.6 | 79.1 | 89.3 | 84.5 | 89.2 | 78.5 | 80.7 | 79.9 | 78.9 | 78 | 82.8 | 72.8 | 75 | 55.4 | 55.2 | 56.7 | 51.3 | 51.7 | 54.7 | 57.8 | 60.9 | 72.5 | 18.8 | 30.8 | 32.9 | 28.1 | 30.1 | 31.3 | 30.6 | 25.5 | 25 | 66 | 55.7 | 66.2 | 50.7 |
Total Current Liabilities
| 264.779 | 261.753 | 281.974 | 312.05 | 297.219 | 302.487 | 283.46 | 297.205 | 298.15 | 285.068 | 279.651 | 302.399 | 286.086 | 267.402 | 290.215 | 299.108 | 329.163 | 318.516 | 246.737 | 262.22 | 251.501 | 223.669 | 217.1 | 191.67 | 180.198 | 166.416 | 177.297 | 193.522 | 269.374 | 268.6 | 164.383 | 171.832 | 167.457 | 167.451 | 191.557 | 171.336 | 186.763 | 161.912 | 171.57 | 175.554 | 197.255 | 156.673 | 337.851 | 363.986 | 376.354 | 338.248 | 160.918 | 156.822 | 147.681 | 142.59 | 155.196 | 145.4 | 160.792 | 135.303 | 135.936 | 149.342 | 152.267 | 141.925 | 146.524 | 136.084 | 145.21 | 142.683 | 158.449 | 154.05 | 145.453 | 144.012 | 149.985 | 152.832 | 162.248 | 148.133 | 160.498 | 166.064 | 152.112 | 152.004 | 154.648 | 168.895 | 140.547 | 143.278 | 161.201 | 169.18 | 141.292 | 142.731 | 135.82 | 59.092 | 66.034 | 67.768 | 66.708 | 69.869 | 82.12 | 81.774 | 80.485 | 85.11 | 101.912 | 101.302 | 103.906 | 106.942 | 100.073 | 109.635 | 95.942 | 98.4 | 86.6 | 88 | 90.6 | 91.1 | 89.7 | 90.6 | 97.7 | 94.4 | 135.1 | 124.5 | 123.9 | 124.5 | 214.3 | 139.4 | 146 | 145 | 150.8 | 144.1 | 142 | 142.7 | 144.9 | 135.7 | 139.9 | 127.6 | 124.4 | 103.6 | 104 | 104 | 86.6 | 84 | 83.5 | 84.7 | 105.1 | 105.8 | 66.7 | 94.1 | 92.3 | 83.8 | 75.6 | 88 | 86.6 | 83.5 | 80.9 | 83.1 | 68.6 | 73.3 | 59.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 105.416 | 105.233 | 106.861 | 100.776 | 99.346 | 102.112 | 122.462 | 203.013 | 201.444 | 215.189 | 229.121 | 285.629 | 104.198 | 99.093 | 98.813 | 99.21 | 99.241 | 104.444 | 248.278 | 176.656 | 212.012 | 154.979 | 167.96 | 89.2 | 130 | 103.4 | 132.5 | 91.2 | 72.5 | 115 | 137.5 | 100 | 102.5 | 140 | 126.875 | 83.75 | 130.625 | 152.5 | 154.375 | 141.25 | 153.125 | 155 | 0 | 0 | 0 | 0 | 177.004 | 174.89 | 172.812 | 170.769 | 168.759 | 166.784 | 164.841 | 162.932 | 161.054 | 159.208 | 157.392 | 155.608 | 153.853 | 152.127 | 150.431 | 148.763 | 149.122 | 199.656 | 207.07 | 217.87 | 212.07 | 214.669 | 224.735 | 268.035 | 150.235 | 150.331 | 165.796 | 169.397 | 194.399 | 234.058 | 234.327 | 234.541 | 234.738 | 279.51 | 288.311 | 289.551 | 329.801 | 25.931 | 25.635 | 25.715 | 25.802 | 25.603 | 50.728 | 55.81 | 65.891 | 61.037 | 58.088 | 58.18 | 58.294 | 58.391 | 68.516 | 68.522 | 83.527 | 78.6 | 84.8 | 79.8 | 81.1 | 80.4 | 82.1 | 82.1 | 82.6 | 83.7 | 90.3 | 164 | 158.1 | 158.2 | 80.6 | 82 | 83.7 | 85.4 | 88 | 89.5 | 91 | 92.1 | 108.1 | 109.4 | 110.3 | 98.1 | 100.4 | 101.4 | 102.6 | 103.8 | 75.2 | 76.2 | 77.6 | 77.9 | 79 | 80.1 | 81 | 82.2 | 83 | 83.8 | 79 | 85.8 | 87.3 | 85 | 76 | 90.4 | 46.5 | 47.3 | 57.4 |
Deferred Revenue Non-Current
| -28.076 | 119.78 | 117.55 | 104.069 | 102.815 | 98.941 | 97.285 | 92.33 | 89.873 | 95.624 | 100.812 | 98.597 | 100.409 | 97.374 | 93.755 | 88.456 | 86.875 | 77.639 | 70.363 | 76.446 | 73.335 | 70.273 | 70.934 | 64.616 | 68.492 | 66.154 | 65.289 | 61.8 | 0 | 0 | 56.024 | 54.288 | 54.455 | 52.452 | 49.188 | 49.467 | 49.282 | 52.051 | 51.407 | 48.684 | 47.736 | 46.917 | 0 | 0 | 0 | 0 | 38.481 | 35.599 | 34.626 | 33.149 | 34.186 | 30.693 | 30.267 | 32.255 | 31.437 | 27.851 | 25.508 | 25.374 | 25.522 | 23.637 | 21.962 | 20.157 | 22.691 | 22.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.076 | 27.901 | 24.899 | 123.013 | 30.381 | 36.681 | 35.418 | 38.613 | 33.59 | 21.054 | 19.136 | 23.183 | 20.1 | 21.713 | 19.733 | 20.664 | 19.222 | 21.108 | 20.681 | 18.504 | 15.512 | 18.828 | 18.108 | 21.598 | 15.293 | 18.811 | 13.832 | 16.64 | 0 | 0 | 11.875 | 14.291 | 15.586 | 16.832 | 16.861 | 21.041 | 29.37 | 28.28 | 28.794 | 29.945 | 27.853 | 27.27 | 28.232 | 27.301 | 27.454 | 27.981 | 28.155 | 27.662 | 24.264 | 25.257 | 27.256 | 29.463 | 23.262 | 24.053 | 24.164 | 25.085 | 23.045 | 24.353 | 24.969 | 25.924 | 22.389 | 23.305 | 22.239 | 7.597 | 4.849 | 4.762 | 5.465 | 5.802 | 3.37 | 3.846 | 24.97 | 26.301 | 20.57 | 22.829 | 22.408 | 22.304 | 18.88 | 17.63 | 17.395 | 16.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 4.6 | 2.4 | 6.7 | 8.2 | 11.4 | 11.9 | 15.8 | 12.8 | 8.2 | 9.5 | 7.6 | 1.8 | 1.5 | 3.2 | 0 | 0 | 0 | 1 | 0 | 2 | 2.2 | 2.5 | 2 | 2.3 | 2.3 | 4.9 | 8.7 | 10.8 | 11.2 | 10.9 | 11.1 | 12.9 | 11.8 | 12.7 | 11.4 | 13 | 12.8 | 7.7 |
Other Non-Current Liabilities
| 163.485 | 13.02 | 12.854 | 13.003 | 13.075 | 12.88 | 12.507 | 12.136 | 11.722 | 11.069 | 10.332 | 9.642 | 27.621 | 27.44 | 26.733 | 26.273 | 31.045 | 18.789 | 7.899 | 7.883 | 7.845 | 7.754 | 7.719 | 17.111 | 16.988 | 17.042 | 16.779 | 16.51 | 75.883 | 73.591 | 15.805 | 15.549 | 15.276 | 14.638 | 13.617 | 13.478 | 13.022 | 12.742 | 12.989 | 13.143 | 11.108 | 11.251 | 56.604 | 53.524 | 50.905 | 51.362 | 11.762 | 11.362 | 10.779 | 11.918 | 11.629 | 9.881 | 9.559 | 6.736 | 6.267 | 6.626 | 6.624 | 5.736 | 5.374 | 4.536 | 4.435 | 4.391 | 4.581 | 5.612 | 35.256 | 36.571 | 35.193 | 34.661 | 34.225 | 34.857 | 32.539 | 29.23 | 27.861 | 26.944 | 26.636 | 25.653 | 28.446 | 27.79 | 28.221 | 27.97 | 37.306 | 38.984 | 39.452 | 51.353 | 41.075 | 41.536 | 40.983 | 40.18 | 40.866 | 40.731 | 28.296 | 27.842 | 41.471 | 27.947 | 26.718 | 27.637 | 31.341 | 31.454 | 32.73 | 32.3 | 33.9 | 34.7 | 34.2 | 34.8 | 35.3 | 41.5 | 41.9 | 42.6 | 42 | 39.9 | 40.1 | 41.3 | 39.9 | 32.1 | 34.1 | 36 | 34.4 | 38.5 | 39.3 | 40.6 | 40.6 | 40.9 | 37.9 | 35.4 | 34.4 | 34.5 | 34.5 | 34.9 | 35.5 | 35.3 | 35.1 | 34.3 | 34.3 | 35.2 | 3.4 | 6.2 | 5.7 | 5.6 | 5.4 | 5.3 | 5.3 | 5.2 | 5 | 26.6 | 22.5 | 20.6 | 15.2 |
Total Non-Current Liabilities
| 268.901 | 265.934 | 262.164 | 340.861 | 245.617 | 250.614 | 267.672 | 346.092 | 336.629 | 342.936 | 359.401 | 417.051 | 252.328 | 245.62 | 239.034 | 234.603 | 236.383 | 221.98 | 347.221 | 279.489 | 308.704 | 251.834 | 264.721 | 192.525 | 230.773 | 205.407 | 228.4 | 186.15 | 148.383 | 188.591 | 221.204 | 184.128 | 187.817 | 223.922 | 206.541 | 167.736 | 222.299 | 245.573 | 247.565 | 233.022 | 239.822 | 240.438 | 84.836 | 80.825 | 78.359 | 79.343 | 255.402 | 249.513 | 242.481 | 241.093 | 241.83 | 236.821 | 227.929 | 225.976 | 222.922 | 218.77 | 212.569 | 211.071 | 209.718 | 206.224 | 199.217 | 196.616 | 198.633 | 235.282 | 247.175 | 259.203 | 252.728 | 255.132 | 262.33 | 306.738 | 207.744 | 205.862 | 214.227 | 219.17 | 243.443 | 282.015 | 281.653 | 279.961 | 280.354 | 324.294 | 325.617 | 328.535 | 369.253 | 77.284 | 66.71 | 67.251 | 66.785 | 65.783 | 91.594 | 96.541 | 94.187 | 88.879 | 99.559 | 86.127 | 85.012 | 86.028 | 99.857 | 99.976 | 116.257 | 110.9 | 118.7 | 114.5 | 115.3 | 115.2 | 117.4 | 123.6 | 124.5 | 126.3 | 133.2 | 208.5 | 200.6 | 206.2 | 128.7 | 125.5 | 129.7 | 137.2 | 135.2 | 136.2 | 139.8 | 140.3 | 150.5 | 151.8 | 151.4 | 133.5 | 134.8 | 135.9 | 138.1 | 138.7 | 112.7 | 113.7 | 115.2 | 114.2 | 115.6 | 117.6 | 89.3 | 97.1 | 99.5 | 100.6 | 95.3 | 102.2 | 105.5 | 102 | 93.7 | 128.4 | 82 | 80.7 | 80.3 |
Total Liabilities
| 533.68 | 527.687 | 544.138 | 652.911 | 542.836 | 553.101 | 551.132 | 643.297 | 634.779 | 628.004 | 639.052 | 719.45 | 538.414 | 513.022 | 529.249 | 533.711 | 565.546 | 540.496 | 593.958 | 541.709 | 560.205 | 475.503 | 481.821 | 384.195 | 410.971 | 371.823 | 405.697 | 379.672 | 417.757 | 457.191 | 385.587 | 355.96 | 355.274 | 391.373 | 398.098 | 339.072 | 409.062 | 407.485 | 419.135 | 408.576 | 437.077 | 397.111 | 422.687 | 444.811 | 454.713 | 417.591 | 416.32 | 406.335 | 390.162 | 383.683 | 397.026 | 382.221 | 388.721 | 361.279 | 358.858 | 368.112 | 364.836 | 352.996 | 356.242 | 342.308 | 344.427 | 339.299 | 357.082 | 389.332 | 392.628 | 403.215 | 402.713 | 407.964 | 424.578 | 454.871 | 368.242 | 371.926 | 366.339 | 371.174 | 398.091 | 450.91 | 422.2 | 423.239 | 441.555 | 493.474 | 466.909 | 471.266 | 505.073 | 136.376 | 132.744 | 135.019 | 133.493 | 135.652 | 173.714 | 178.315 | 174.672 | 173.989 | 201.471 | 187.429 | 188.918 | 192.97 | 199.93 | 209.611 | 212.199 | 209.3 | 205.3 | 202.5 | 205.9 | 206.3 | 207.1 | 214.2 | 222.2 | 220.7 | 268.3 | 333 | 324.5 | 330.7 | 343 | 264.9 | 275.7 | 282.2 | 286 | 280.3 | 281.8 | 283 | 295.4 | 287.5 | 291.3 | 261.1 | 259.2 | 239.5 | 242.1 | 242.7 | 199.3 | 197.7 | 198.7 | 198.9 | 220.7 | 223.4 | 156 | 191.2 | 191.8 | 184.4 | 170.9 | 190.2 | 192.1 | 185.5 | 174.6 | 211.5 | 150.6 | 154 | 139.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.195 | 14.239 | 0 | 14.561 | 14.642 | 14.641 | 15.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 37.395 | 37.313 | 37.297 | 37.184 | 37.013 | 36.996 | 36.884 | 36.796 | 36.67 | 36.651 | 36.579 | 36.514 | 36.402 | 36.385 | 36.345 | 36.259 | 36.137 | 36.04 | 35.912 | 35.811 | 35.738 | 35.591 | 35.521 | 35.311 | 35.211 | 35.141 | 34.885 | 34.732 | 34.514 | 34.47 | 34.404 | 34.27 | 34.174 | 34.105 | 34.076 | 33.985 | 33.816 | 33.62 | 33.516 | 33.337 | 33.199 | 32.98 | 32.621 | 32.245 | 32.086 | 32.075 | 31.957 | 31.589 | 31.451 | 31.142 | 31.063 | 30.937 | 30.913 | 30.907 | 30.709 | 30.382 | 30.207 | 30.202 | 30.087 | 29.891 | 29.763 | 29.614 | 29.586 | 29.515 | 29.446 | 29.39 | 29.379 | 29.261 | 29.206 | 29.193 | 29.036 | 28.85 | 28.81 | 28.812 | 28.667 | 28.374 | 28.021 | 27.897 | 13.662 | 13.491 | 13.437 | 13.406 | 13.056 | 13.453 | 13.452 | 13.451 | 13.451 | 13.448 | 13.461 | 13.461 | 13.461 | 13.438 | 13.438 | 13.437 | 13.38 | 13.318 | 13.889 | 13.891 | 13.886 | 13.7 | 13.7 | 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 |
Retained Earnings
| 2,639.011 | 2,570.722 | 2,505.892 | 2,446.925 | 2,362.928 | 2,294.004 | 2,246.354 | 2,197.918 | 2,141.418 | 2,090.214 | 2,029.158 | 1,970.311 | 1,901.245 | 1,834.835 | 1,783.74 | 1,723.777 | 1,615.465 | 1,553.144 | 1,476.151 | 1,425.752 | 1,365.303 | 1,311.446 | 1,265.485 | 1,225.617 | 1,175.949 | 1,129.289 | 1,078.69 | 1,038.955 | 988.895 | 957.941 | 983.742 | 958.149 | 930.184 | 907.531 | 886.604 | 865.845 | 839.979 | 815.229 | 791.97 | 771.176 | 745.077 | 724.295 | 703.385 | 686.114 | 666.894 | 653.146 | 641.946 | 623.035 | 599.68 | 582.316 | 564.13 | 546.757 | 524.197 | 505.736 | 488.439 | 473.316 | 453.886 | 436.098 | 419.985 | 403.366 | 388.109 | 371.617 | 355.723 | 343.81 | 326.002 | 309.506 | 293.707 | 278.336 | 259.578 | 242.905 | 234.914 | 215.517 | 199.467 | 193.089 | 181.831 | 171.188 | 168.564 | 155.484 | 148.141 | 141.542 | 127.357 | 118.248 | 111.428 | 119.746 | 134.143 | 135.766 | 134.16 | 132.793 | 152.265 | 146.24 | 142.754 | 139.163 | 156.69 | 157.687 | 157.322 | 153.909 | 156.963 | 153.326 | 148.205 | 144.3 | 145.1 | 146.3 | 146.7 | 147 | 149.2 | 149.9 | 149.6 | 148.7 | 150.3 | 143.7 | 142.6 | 139.3 | 134.3 | 134.9 | 134.3 | 145.3 | 128.2 | 125.7 | 125.3 | 124 | 103.6 | 103.5 | 100.5 | 99.9 | 100.8 | 101.5 | 100.9 | 100 | 101.7 | 101.6 | 102.2 | 104 | 104.5 | 105.3 | 65.6 | 70.8 | 73.9 | 73.9 | 73.7 | 74.5 | 73.5 | 70.4 | 67.8 | 66.8 | 58.7 | 52.6 | 28.9 |
Accumulated Other Comprehensive Income/Loss
| 2.21 | 2.149 | 2.116 | 2.082 | 2.048 | 2.321 | 2.284 | 2.247 | 2.308 | 2.272 | 2.236 | 2.201 | 2.206 | -307.347 | 2.375 | 2.339 | 2.344 | 2.39 | 2.378 | 2.314 | 2.346 | 2.415 | 2.38 | 2.344 | 2.307 | 2.271 | 2.236 | 2.202 | 2.229 | 2.196 | 2.162 | 2.513 | 2.503 | 2.467 | 2.431 | 2.395 | 2.385 | 2.351 | 2.316 | 2.283 | 2.249 | 2.217 | 2.185 | 2.154 | 2.123 | 2.094 | 2.064 | 2.035 | 2.006 | 2.043 | 1.997 | -146.709 | 1.958 | 1.993 | 1.982 | -132.696 | 1.967 | -123.209 | -118.727 | -115.181 | -111.625 | -107.342 | -104.715 | -101.689 | 2.434 | 2.415 | 2.402 | 2.481 | 2.462 | 2.448 | 2.436 | 2.419 | 2.347 | 2.368 | 2.347 | -1.177 | -1.555 | -1.981 | -2.056 | -1.759 | -2.479 | -2.283 | -0.693 | -1.58 | -2.025 | -1.223 | -1.613 | 0.319 | -0.226 | 0.039 | -0.82 | -1.436 | -8.249 | -9.959 | -9.27 | -10.832 | -12.626 | -15.399 | -15.234 | -11.1 | -10.4 | -49.3 | -46.9 | -44.5 | -42.7 | -40.9 | -38.5 | -36.2 | -34.3 | -61.7 | -59.4 | -56.7 | -54.3 | -51.8 | -49.5 | -47.1 | -45.5 | -44.6 | -42.4 | -40.4 | -38.5 | -36.7 | -35.3 | -34 | -31.9 | -30.2 | -28.4 | -26.9 | -25.9 | -24.9 | -23.6 | -23.1 | -22.1 | -21.8 | -21.3 | -53.6 | -52.5 | -50.2 | -48.1 | -50.6 | -49.7 | -47.5 | -46 | -44.3 | -38.2 | -32.9 | -28.1 |
Other Total Stockholders Equity
| -1,442.861 | -1,402.887 | -1,361.81 | -1,378.315 | -1,382.746 | -1,381.242 | -1,405.469 | -1,438.246 | -1,458.98 | -1,444.177 | -1,401.268 | -1,385.753 | -1,160.134 | -693.099 | -893.576 | -861.175 | -852.538 | -840.878 | -830.84 | -737.269 | -731.007 | -730.883 | -715.376 | -671.938 | -645.314 | -610.31 | -608.852 | -535.535 | -547.936 | -541.524 | -519.664 | -470.833 | -479.659 | -482.521 | -438.29 | -388.972 | -387.604 | -373.402 | -351.26 | -355.44 | -348.094 | -315.008 | -292.258 | -271.623 | -274.276 | -206.028 | -192.878 | -203.368 | -158.512 | -168.056 | -162.733 | -17.301 | -130.733 | -49.302 | -57.26 | 91.047 | 47.496 | 169.876 | 166.641 | 159.086 | 150.729 | 143.015 | 136.549 | 99.956 | -6.834 | 13.69 | 40.702 | 54.271 | 52.415 | 50.115 | 149.348 | 174.575 | 184.818 | 188.12 | 185.661 | 185.79 | 180.518 | 177.588 | 185.821 | 178.818 | 176.58 | 175.214 | 162.867 | 61.074 | 58.914 | 58.721 | 57.092 | 56.717 | 55.797 | 55.88 | 55.446 | 57.118 | 56.05 | 56.164 | 56.159 | 57.369 | 50.157 | 51.166 | 52.641 | 65.1 | 66.4 | 118.4 | 116.6 | 120.9 | 117.5 | 112.5 | 119.3 | 115.6 | 111.2 | 135.9 | 129.7 | 135.3 | 134.5 | 128.2 | 128.2 | 110.5 | 122.2 | 112.8 | 108.8 | 102.7 | 86.4 | 84.4 | 85.5 | 71.3 | 68.7 | 65.9 | 63.1 | 60.4 | 58.6 | 58.4 | 57.6 | 58.5 | 57 | 58.9 | 60.2 | 95.3 | 93.9 | 96.1 | 106.2 | 96.9 | 95.7 | 95.2 | 104.3 | 88.7 | 92.7 | 100.1 | 89.7 |
Total Shareholders Equity
| 1,235.755 | 1,207.297 | 1,183.495 | 1,107.876 | 1,019.243 | 952.079 | 880.053 | 798.715 | 721.416 | 684.96 | 666.705 | 623.273 | 779.719 | 870.774 | 928.884 | 901.2 | 801.408 | 750.696 | 683.601 | 726.608 | 672.38 | 618.569 | 588.01 | 591.334 | 568.153 | 556.391 | 506.959 | 540.354 | 477.702 | 453.083 | 500.644 | 524.099 | 487.202 | 461.582 | 484.821 | 513.253 | 488.576 | 477.798 | 476.542 | 451.356 | 432.431 | 444.484 | 445.933 | 448.89 | 426.827 | 481.287 | 483.089 | 453.291 | 474.625 | 447.445 | 434.457 | 413.684 | 426.335 | 489.334 | 463.87 | 462.049 | 533.556 | 512.967 | 497.986 | 477.162 | 456.976 | 436.904 | 417.143 | 371.592 | 351.048 | 355.001 | 366.19 | 364.349 | 343.661 | 324.661 | 415.734 | 421.361 | 415.442 | 412.389 | 398.506 | 384.175 | 375.548 | 358.988 | 345.568 | 332.092 | 314.895 | 304.585 | 286.658 | 192.693 | 204.484 | 206.715 | 203.09 | 203.277 | 221.297 | 215.62 | 225.036 | 222.522 | 217.929 | 231.89 | 232.233 | 228.405 | 223.45 | 202.984 | 199.498 | 212 | 214.8 | 215.4 | 216.4 | 223.4 | 224 | 221.5 | 230.4 | 228.1 | 227.2 | 217.9 | 212.9 | 217.9 | 214.5 | 211.3 | 213 | 208.7 | 204.9 | 193.9 | 191.7 | 186.3 | 151.5 | 151.2 | 150.7 | 137.2 | 137.6 | 137.2 | 135.6 | 133.5 | 134.4 | 135.1 | 136.2 | 139.4 | 139.4 | 142.4 | 104.5 | 112.5 | 115.3 | 119.8 | 131.8 | 120.8 | 119.5 | 118.1 | 126.1 | 111.2 | 113.2 | 119.8 | 90.5 |
Total Equity
| 1,235.755 | 1,207.297 | 1,183.495 | 1,107.876 | 1,019.243 | 952.079 | 880.053 | 798.715 | 721.416 | 684.96 | 666.705 | 623.273 | 779.719 | 870.774 | 928.884 | 901.2 | 801.408 | 750.696 | 683.601 | 726.608 | 672.38 | 618.569 | 588.01 | 591.334 | 568.153 | 556.391 | 506.959 | 540.354 | 477.702 | 453.083 | 500.644 | 524.099 | 487.202 | 461.582 | 484.821 | 513.253 | 488.576 | 477.798 | 476.542 | 451.356 | 432.431 | 444.484 | 445.933 | 448.89 | 426.827 | 481.287 | 483.089 | 453.291 | 474.625 | 447.445 | 434.457 | 413.684 | 426.335 | 489.334 | 463.87 | 462.049 | 533.556 | 512.967 | 497.986 | 477.162 | 456.976 | 436.904 | 417.143 | 371.592 | 351.048 | 355.001 | 366.19 | 364.349 | 343.661 | 324.661 | 415.734 | 421.361 | 415.442 | 412.389 | 398.506 | 384.175 | 375.548 | 358.988 | 345.568 | 332.092 | 314.895 | 304.585 | 286.658 | 192.693 | 204.484 | 206.715 | 203.09 | 203.277 | 221.297 | 215.62 | 225.036 | 222.522 | 217.929 | 231.89 | 232.233 | 228.405 | 223.45 | 218.28 | 215.037 | 212 | 214.8 | 215.4 | 216.4 | 223.4 | 224 | 221.5 | 230.4 | 228.1 | 227.2 | 230 | 224.1 | 228.7 | 225.2 | 255 | 255.5 | 249.7 | 244.5 | 232.3 | 229.2 | 222.5 | 186.4 | 185.3 | 184 | 169.2 | 168.6 | 167.3 | 165.1 | 162.2 | 162.3 | 162.4 | 163 | 165.4 | 164.7 | 167.2 | 128.9 | 136.3 | 140.6 | 145 | 156.5 | 145.1 | 143.4 | 141.3 | 148.7 | 111.2 | 113.2 | 119.8 | 90.5 |
Total Liabilities & Shareholders Equity
| 1,769.435 | 1,734.984 | 1,727.633 | 1,760.787 | 1,562.079 | 1,505.18 | 1,431.185 | 1,442.012 | 1,356.195 | 1,312.964 | 1,305.757 | 1,342.723 | 1,318.133 | 1,383.796 | 1,458.133 | 1,434.911 | 1,366.954 | 1,291.192 | 1,277.559 | 1,268.317 | 1,232.585 | 1,094.072 | 1,069.831 | 975.529 | 979.124 | 928.214 | 912.656 | 920.026 | 895.459 | 910.274 | 886.231 | 880.059 | 842.476 | 852.955 | 882.919 | 852.325 | 897.638 | 885.283 | 895.677 | 859.932 | 869.508 | 841.595 | 868.62 | 893.701 | 881.54 | 898.878 | 899.409 | 859.626 | 864.787 | 831.128 | 831.483 | 795.905 | 815.056 | 850.613 | 822.728 | 830.161 | 898.392 | 865.963 | 854.228 | 819.47 | 801.403 | 776.203 | 774.225 | 760.924 | 743.676 | 758.216 | 768.903 | 772.313 | 768.239 | 779.532 | 783.976 | 793.287 | 781.781 | 783.563 | 796.597 | 835.085 | 797.748 | 782.227 | 787.123 | 825.566 | 781.804 | 775.851 | 791.731 | 329.069 | 337.228 | 341.734 | 336.583 | 338.929 | 395.011 | 393.935 | 399.708 | 396.511 | 419.4 | 419.319 | 421.151 | 421.375 | 423.38 | 427.891 | 427.236 | 421.3 | 420.1 | 417.9 | 422.3 | 429.7 | 431.1 | 435.7 | 452.6 | 448.8 | 495.5 | 563 | 548.6 | 559.4 | 568.2 | 519.9 | 531.2 | 531.9 | 530.5 | 512.6 | 511 | 505.5 | 481.8 | 472.8 | 475.3 | 430.3 | 427.8 | 406.8 | 407.2 | 404.9 | 361.6 | 360.1 | 361.7 | 364.3 | 385.4 | 390.6 | 284.9 | 327.5 | 332.4 | 329.4 | 327.4 | 335.3 | 335.5 | 326.8 | 323.3 | 322.7 | 263.8 | 273.8 | 229.9 |