Charles River Laboratories International, Inc.
NYSE:CRL
210.29 (USD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 210.171 | 179.538 | 337.366 | 276.771 | 157.174 | 200.445 | 201.587 | 233.912 | 193.701 | 206.118 | 241.869 | 241.214 | 212.539 | 222.969 | 465.411 | 228.424 | 242.879 | 402.02 | 372.433 | 238.014 | 164.759 | 200.589 | 126.316 | 195.442 | 138.866 | 192.3 | 187.774 | 163.794 | 123.618 | 116.466 | 131.524 | 117.626 | 105.722 | 154.585 | 157.375 | 117.947 | 74.032 | 150.807 | 151.919 | 160.023 | 130.747 | 117.012 | 169.85 | 155.927 | 130.454 | 113.521 | 100.422 | 109.685 | 83.224 | 76.076 | 61.031 | 68.905 | 81.22 | 145.831 | 158.745 | 179.16 | 137.433 | 219.077 | 222.199 | 182.574 | 192.198 | 154.806 | 170.233 | 243.592 | 212.851 | 262.438 | 239.876 | 225.449 | 183.497 | 162.05 | 136.537 | 175.38 | 253.504 | 193.067 | 101.456 | 114.821 | 167.705 | 166.549 | 213.059 | 207.566 | 259.406 | 224.153 | 189.746 | 182.331 | 164.316 | 144.341 | 114.014 | 122.509 | 112.389 | 84.712 | 135.398 | 58.271 | 78.303 | 28.416 | 72.399 | 33.129 | 28.008 | 18.993 | 18.458 |
Short Term Investments
| 1.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0.998 | 0.95 | 1.012 | 1.065 | 1.063 | 1.03 | 1.037 | 1.025 | 1.024 | 0.963 | 0.929 | 0.934 | 0.941 | 0.855 | 0.887 | 0.907 | 0.885 | 5.238 | 0.903 | 2.542 | 28.489 | 30.351 | 23.476 | 3.872 | 3.771 | 7.734 | 25.046 | 18.846 | 20.516 | 17.975 | 18.074 | 14.906 | 16.167 | 14.577 | 11.855 | 11.446 | 11.158 | 11.084 | 6.929 | 6.846 | 6.781 | 6.352 | 0 | 0 | 5.359 | 0 | 0 | 0 | 9.834 | 0 | 0 | 0 | 56.436 | 0 | 0 | 0 | 0 | 0 | 0 | 8.344 | 14.958 | 6.481 | 3.33 | 6.927 | 7.45 | 7.309 | 7.672 | 1.486 | 1.677 | 0 | 0 | 1.435 | 0.234 | 10.857 | 10.506 | 13.301 | 13.156 | 11.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 210.171 | 179.538 | 337.366 | 276.771 | 157.174 | 200.445 | 201.587 | 233.912 | 194.651 | 207.13 | 242.934 | 241.214 | 213.569 | 222.969 | 466.436 | 228.424 | 243.842 | 402.949 | 373.367 | 238.014 | 165.614 | 201.476 | 127.223 | 195.442 | 144.104 | 193.203 | 190.316 | 163.794 | 153.969 | 139.942 | 135.396 | 117.626 | 113.456 | 179.631 | 176.221 | 117.947 | 92.007 | 168.881 | 151.919 | 160.023 | 130.747 | 128.867 | 181.296 | 155.927 | 130.454 | 120.45 | 100.422 | 109.685 | 83.224 | 76.076 | 61.031 | 74.264 | 81.22 | 145.831 | 158.745 | 188.994 | 137.433 | 219.077 | 222.199 | 239.01 | 192.198 | 154.806 | 170.233 | 243.592 | 212.851 | 262.438 | 248.22 | 240.407 | 189.978 | 165.38 | 143.464 | 182.83 | 260.813 | 200.739 | 102.942 | 116.498 | 167.705 | 166.549 | 214.494 | 207.8 | 270.263 | 234.659 | 203.047 | 195.487 | 175.508 | 144.341 | 114.014 | 122.509 | 112.389 | 84.712 | 135.398 | 58.271 | 78.303 | 28.416 | 72.399 | 33.129 | 28.008 | 18.993 | 18.458 |
Net Receivables
| 754.207 | 762.221 | 786.98 | 780.375 | 799.31 | 800.646 | 788.309 | 752.39 | 778.499 | 755.343 | 706.796 | 642.881 | 660.452 | 644.027 | 610.566 | 617.74 | 572.058 | 532.531 | 542.39 | 514.033 | 524.074 | 545.148 | 495.501 | 472.248 | 487.339 | 478.735 | 440.109 | 430.016 | 422.335 | 398.547 | 383.748 | 364.05 | 359.734 | 345.539 | 287.178 | 270.068 | 288.836 | 277.398 | 265.426 | 257.991 | 275.024 | 274.504 | 239.998 | 220.63 | 224.27 | 224.03 | 213.54 | 203.001 | 215.621 | 208.046 | 205.893 | 184.81 | 202.379 | 212.422 | 215.304 | 192.972 | 216.74 | 218.695 | 219.676 | 196.947 | 212.872 | 209.888 | 211.095 | 210.214 | 237.268 | 240.009 | 239.385 | 213.908 | 232.041 | 228.622 | 210.166 | 202.658 | 185.275 | 177.555 | 201.069 | 203.274 | 210.155 | 210.308 | 204.912 | 201.794 | 128.601 | 124.978 | 119.916 | 111.514 | 105.653 | 106.472 | 105.811 | 94.245 | 98.718 | 99.829 | 105.127 | 98.478 | 98.021 | 87.354 | 78.378 | 45.949 | 48.294 | 50.93 | 53.022 |
Inventory
| 336.2 | 349.111 | 361.281 | 380.259 | 292.972 | 285.28 | 262.584 | 255.809 | 261.522 | 256.765 | 221.175 | 199.146 | 181.694 | 194.341 | 193.584 | 185.695 | 181.367 | 168.366 | 162.938 | 160.66 | 155.526 | 134.925 | 129.765 | 127.892 | 125.5 | 124.131 | 119.046 | 114.956 | 107.372 | 104.69 | 98.482 | 95.833 | 99.374 | 98.116 | 97.101 | 93.735 | 98.097 | 90.037 | 86.055 | 89.043 | 92.695 | 92.621 | 91.674 | 89.396 | 87.146 | 88.405 | 84.959 | 88.47 | 93.718 | 92.283 | 89.347 | 92.969 | 94.391 | 100.533 | 97.594 | 100.297 | 100.759 | 96.571 | 97.578 | 102.723 | 100.29 | 96.403 | 97.56 | 96.882 | 93.537 | 93.602 | 90.881 | 88.023 | 80.234 | 77.169 | 75.681 | 72.362 | 71.821 | 69.036 | 68.167 | 65.27 | 65.021 | 60.373 | 63.68 | 61.914 | 55.572 | 54.676 | 53.05 | 52.37 | 48.541 | 46.844 | 45.564 | 43.892 | 41.921 | 39.454 | 39.125 | 39.056 | 39.206 | 36.607 | 34.287 | 33.89 | 31.544 | 32.192 | 32.462 |
Other Current Assets
| 194.145 | 208.403 | 182.561 | 83.378 | 93.314 | 113.389 | 91.713 | 107.58 | 180.68 | 173.848 | 162.181 | 97.311 | 323.325 | 121.966 | 152.623 | 72.56 | 0.3 | 0.307 | 0.3 | 56.03 | 0.366 | 0.618 | 0.5 | 48.807 | 0.3 | 0.3 | 93.877 | 81.315 | 98.702 | 94.888 | 82.495 | 45.008 | 0.148 | 0.148 | 0.148 | 47.286 | 0.923 | 1.684 | 110.742 | 99.841 | 106.718 | 96.71 | 77.69 | 85.847 | 105.153 | 86.872 | 92.993 | 83.601 | 65.243 | 75.047 | 80.892 | 73.8 | 78.339 | 89.194 | 87.863 | 3.862 | 72.365 | 73.705 | 74.288 | 56.921 | 61.003 | 108.608 | 102.832 | 0.233 | 0.575 | 0.563 | 2.5 | 3.226 | 1.414 | 1.123 | 5.669 | 6.33 | 2.741 | 44.179 | 40.481 | 34.28 | 55.886 | 42.049 | 39.906 | 38.798 | 10.924 | 10.297 | 10.356 | 11.517 | 16.389 | 17.22 | 15.801 | 12.446 | 20.9 | 15.7 | 5.786 | 14.349 | 6.997 | 7.223 | 8.083 | 6.769 | 6.429 | 6.223 | 7.832 |
Total Current Assets
| 1,494.723 | 1,499.273 | 1,668.188 | 1,608.662 | 1,444.325 | 1,504.78 | 1,448.355 | 1,439.032 | 1,415.352 | 1,393.086 | 1,333.086 | 1,274.095 | 1,379.04 | 1,267.913 | 1,423.209 | 1,201.131 | 1,140.274 | 1,234.725 | 1,208.281 | 1,021.325 | 972.407 | 1,010.058 | 866.182 | 897.836 | 838.166 | 889.53 | 843.348 | 826.625 | 782.378 | 738.067 | 700.121 | 656.832 | 654.578 | 701.547 | 637.391 | 559.234 | 578.661 | 629.647 | 614.142 | 606.898 | 606.019 | 592.702 | 590.658 | 552.55 | 547.781 | 519.757 | 492.619 | 485.252 | 457.915 | 451.559 | 437.27 | 425.843 | 456.329 | 548.252 | 560.584 | 552.894 | 527.297 | 608.048 | 613.741 | 595.601 | 566.363 | 569.705 | 581.72 | 618.139 | 618.825 | 676.94 | 646.089 | 607.864 | 555.345 | 527.547 | 482.239 | 501.093 | 559.73 | 526.383 | 412.659 | 419.322 | 498.767 | 479.279 | 522.992 | 510.306 | 465.36 | 424.61 | 386.369 | 370.888 | 346.091 | 314.877 | 286.19 | 278.092 | 273.92 | 239.708 | 294.137 | 210.154 | 224.582 | 161.655 | 195.202 | 119.737 | 114.275 | 108.338 | 111.774 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,025.111 | 2,000.042 | 2,003.102 | 2,033.77 | 1,900.807 | 1,926.832 | 1,902.544 | 1,857.417 | 1,753.978 | 1,765.543 | 1,626.376 | 1,584.009 | 1,460.633 | 1,465.94 | 1,314.671 | 1,302.578 | 1,205.591 | 1,197.197 | 1,188.977 | 1,184.213 | 1,148.406 | 1,138.21 | 1,038.071 | 932.877 | 896.901 | 896.273 | 788.554 | 781.973 | 767.192 | 758.724 | 746.951 | 755.827 | 767.177 | 783.678 | 664.437 | 677.959 | 671.673 | 680.565 | 657.601 | 676.797 | 671.244 | 687.664 | 665.609 | 676.182 | 690.725 | 696.495 | 707.053 | 717.02 | 724.699 | 727.405 | 740.225 | 738.03 | 728.887 | 743.45 | 753.612 | 752.657 | 838.559 | 837.58 | 848.322 | 865.743 | 863.786 | 857.517 | 834.545 | 828.921 | 845.13 | 826.835 | 788.218 | 748.793 | 688.15 | 622.492 | 566.145 | 534.745 | 460.856 | 440.348 | 428.004 | 399.454 | 386.31 | 349.623 | 360.943 | 357.149 | 209.193 | 205.885 | 207.309 | 203.458 | 193.003 | 194.615 | 184.736 | 187.875 | 174.548 | 169.088 | 153.901 | 155.919 | 149.249 | 141.807 | 139.694 | 117.001 | 114.684 | 117.741 | 119.174 |
Goodwill
| 3,124.592 | 3,079.693 | 3,070.241 | 3,095.045 | 2,884.602 | 2,916.593 | 2,901.627 | 2,849.903 | 2,776.005 | 2,860.258 | 2,695.994 | 2,711.881 | 2,736.322 | 2,540.067 | 1,890.63 | 1,809.168 | 1,777.642 | 1,735.641 | 1,731.837 | 1,540.565 | 1,521.619 | 1,526.682 | 1,245.848 | 1,247.133 | 1,252.7 | 1,254.444 | 835.936 | 804.906 | 800.247 | 776.453 | 756.022 | 787.517 | 763.576 | 754.925 | 434.056 | 438.829 | 418.245 | 317.414 | 313.159 | 321.077 | 289.356 | 297.005 | 230.321 | 230.701 | 229.271 | 227.524 | 227.082 | 208.609 | 207.42 | 196.225 | 198.882 | 197.561 | 199.799 | 202.429 | 202.059 | 198.438 | 504.772 | 500.585 | 504.702 | 508.235 | 495.901 | 478.814 | 454.77 | 457.578 | 1,154.865 | 1,121.9 | 1,122.011 | 1,120.54 | 1,120.292 | 1,119.35 | 1,119.389 | 1,119.309 | 1,097.449 | 1,097.932 | 1,288.239 | 1,097.59 | 1,418.179 | 0 | 1,419.762 | 1,422.586 | 0 | 113.691 | 114.165 | 105.308 | 103.6 | 104.27 | 105.118 | 0 | 78.7 | 87.416 | 70.43 | 52.1 | 90.984 | 0 | 0 | 41.9 | 40.5 | 41.7 | 0 |
Intangible Assets
| 778.461 | 800.129 | 827.638 | 864.051 | 886.286 | 929.89 | 958.119 | 955.275 | 968.019 | 1,032.372 | 1,019.537 | 1,061.192 | 1,099.88 | 1,056.775 | 795.565 | 787.599 | 802.778 | 806.191 | 832.863 | 689.413 | 702.125 | 734.701 | 594.759 | 610.888 | 629.733 | 649.136 | 370.296 | 369.762 | 375.447 | 368.794 | 369.813 | 394.448 | 396.452 | 415.196 | 265.384 | 280.804 | 277.686 | 172.376 | 169.242 | 178.875 | 167.545 | 181.269 | 79.451 | 84.537 | 87.245 | 90.21 | 95.035 | 84.922 | 89.777 | 84.57 | 90.454 | 93.437 | 105.941 | 113.028 | 118.95 | 121.236 | 140.003 | 144.025 | 151.83 | 160.292 | 179.131 | 153.368 | 126.914 | 136.1 | 152.465 | 135.512 | 143.184 | 148.905 | 156.397 | 158.442 | 159.368 | 160.204 | 155.279 | 164.302 | 188.291 | 1,616.814 | 1,634.209 | 1,645.579 | 1,664.533 | 1,678.88 | 145.984 | 145.849 | 147.671 | 135.723 | 134.62 | 136.76 | 138.264 | 130.736 | 106.924 | 19.691 | 20.244 | 90.374 | 0 | 89.48 | 91.529 | 41.893 | 40.508 | 41.658 | 42.619 |
Goodwill and Intangible Assets
| 3,903.053 | 3,879.822 | 3,897.879 | 3,959.096 | 3,770.888 | 3,846.483 | 3,859.746 | 3,805.178 | 3,744.024 | 3,892.63 | 3,715.531 | 3,773.073 | 3,836.202 | 3,596.842 | 2,686.195 | 2,596.767 | 2,580.42 | 2,541.832 | 2,564.7 | 2,229.978 | 2,223.744 | 2,261.383 | 1,840.607 | 1,858.021 | 1,882.433 | 1,903.58 | 1,206.232 | 1,174.668 | 1,175.694 | 1,145.247 | 1,125.835 | 1,181.965 | 1,160.028 | 1,170.121 | 699.44 | 719.633 | 695.931 | 489.79 | 482.401 | 499.952 | 456.901 | 478.274 | 309.772 | 315.238 | 316.516 | 317.734 | 322.117 | 293.531 | 297.197 | 280.795 | 289.336 | 290.998 | 305.74 | 315.457 | 321.009 | 319.674 | 644.775 | 644.61 | 656.532 | 668.527 | 675.032 | 632.182 | 581.684 | 593.678 | 1,307.33 | 1,257.412 | 1,265.195 | 1,269.445 | 1,276.689 | 1,277.792 | 1,278.757 | 1,279.513 | 1,252.728 | 1,262.234 | 1,476.53 | 1,616.814 | 1,634.209 | 1,645.579 | 1,664.533 | 1,678.88 | 145.984 | 145.849 | 147.671 | 135.723 | 134.62 | 136.76 | 138.264 | 130.736 | 106.924 | 107.107 | 90.674 | 90.374 | 90.984 | 89.48 | 91.529 | 41.893 | 40.508 | 41.658 | 42.619 |
Long Term Investments
| 235.987 | 233.325 | 244.712 | 243.811 | 301.847 | 300.281 | 293.787 | 311.602 | 290.097 | 280.161 | 198.265 | 201.352 | 201.195 | 213.762 | 211.278 | 221.804 | 164.017 | 141.817 | 117.064 | 122.979 | 113.598 | 112.24 | 100.666 | 88.591 | 95.837 | 91.323 | 76.076 | 71.101 | 59.511 | 54.857 | 48.789 | 45.331 | 45.653 | 45.92 | 37.935 | 32.73 | 29.931 | 29.141 | 30.703 | 27.047 | 23.432 | 21.828 | 18.973 | 17.911 | 15.999 | 11.117 | 8.402 | 8.492 | 0 | 0 | 0 | 16.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 3.1 | 3 | 2.9 | 2.799 | 0 | 2.4 | 2.4 | 2.2 | 0 |
Tax Assets
| 37.963 | 36.109 | 36.924 | 40.279 | 34.264 | 38.54 | 41.017 | 41.262 | 39.721 | 42.467 | 43.404 | 40.226 | 41.117 | 31.863 | 35.457 | 37.729 | 39.515 | 42.759 | 42.753 | 44.659 | 44.831 | 33.483 | 23.772 | 23.386 | 24.562 | 27.23 | 26.237 | 22.654 | 30.856 | 30.494 | 30.306 | 28.746 | 22.078 | 22.954 | 26.355 | 40.028 | 21.026 | 22.699 | 22.399 | 23.193 | 21.215 | 19.746 | 18.711 | 35.536 | 28.249 | 30.187 | 29.857 | 38.554 | 45.917 | 43.983 | 40.523 | 44.804 | 37.364 | 41.962 | 44.062 | 45.003 | 4.912 | 12.926 | 14.615 | 18.978 | 33.468 | 33.277 | 34.617 | 62.935 | 62.875 | 65.342 | 83.897 | 89.255 | 92.453 | 96.121 | 98.599 | 107.498 | 97.162 | 100.633 | 71.72 | 67.911 | 44.395 | 46.154 | 49.063 | 50.412 | 51.227 | 53.126 | 55.388 | 61.603 | 66.287 | 68.123 | 74.28 | 80.884 | 77.128 | 86.033 | 95.421 | -3 | 93.288 | 96.323 | 101.078 | -2.4 | 6.8 | 7 | 0 |
Other Non-Current Assets
| 307.005 | 299.712 | 301.978 | 309.383 | 154.876 | 155.465 | 153.99 | 148.279 | 139.596 | 155.474 | 158.387 | 151.537 | 140.25 | 144.032 | 138.153 | 130.822 | 83.521 | 82.554 | 80.015 | 89.636 | 79.576 | 70.11 | 57.339 | 55.168 | 58.758 | 57.947 | 60.556 | 52.901 | 50.287 | 46.275 | 45.073 | 43.099 | 40.676 | 38.767 | 38.16 | 38.913 | 35.621 | 34.075 | 39.983 | 51.305 | 63.547 | 63.248 | 48.04 | 47.204 | 44.497 | 46.308 | 43.76 | 43.495 | 41.89 | 42.331 | 48.004 | 41.857 | 57.053 | 56.304 | 65.353 | 63.145 | 64.73 | 53.473 | 53.661 | 55.244 | 52.883 | 60.937 | 55.022 | 56.245 | 62.722 | 64.569 | 61.328 | 90.18 | 123.137 | 140.127 | 142.654 | 134.695 | 132.739 | 287.488 | 21.511 | 34.708 | 25.714 | 27.372 | 29.485 | 30.088 | 35.284 | 32.914 | 29.089 | 27.882 | 25.151 | 22.694 | 22.67 | 23.757 | 23.788 | 24.744 | 26.959 | 114.915 | 25.067 | 24.731 | 27.882 | 131.977 | 130.455 | 121.963 | 128.033 |
Total Non-Current Assets
| 6,509.119 | 6,449.01 | 6,484.595 | 6,586.339 | 6,162.682 | 6,267.601 | 6,251.084 | 6,163.738 | 5,967.416 | 6,136.275 | 5,741.963 | 5,750.197 | 5,679.397 | 5,452.439 | 4,385.754 | 4,289.7 | 4,073.064 | 4,006.159 | 3,993.509 | 3,671.465 | 3,610.155 | 3,615.426 | 3,060.455 | 2,958.043 | 2,958.491 | 2,976.353 | 2,157.655 | 2,103.297 | 2,083.54 | 2,035.597 | 1,996.954 | 2,054.968 | 2,035.612 | 2,061.44 | 1,466.327 | 1,509.263 | 1,454.182 | 1,256.27 | 1,233.087 | 1,278.294 | 1,236.339 | 1,270.76 | 1,061.105 | 1,092.071 | 1,095.986 | 1,101.841 | 1,111.189 | 1,101.092 | 1,109.703 | 1,094.514 | 1,118.088 | 1,132.477 | 1,129.044 | 1,157.173 | 1,184.036 | 1,180.479 | 1,552.976 | 1,548.589 | 1,573.13 | 1,608.492 | 1,625.169 | 1,583.913 | 1,505.868 | 1,541.779 | 2,278.057 | 2,214.158 | 2,198.638 | 2,197.673 | 2,180.429 | 2,136.532 | 2,086.155 | 2,056.451 | 1,943.485 | 2,090.703 | 1,997.765 | 2,118.887 | 2,090.628 | 2,068.728 | 2,104.024 | 2,116.529 | 441.688 | 437.774 | 439.457 | 428.666 | 419.061 | 422.192 | 419.95 | 423.252 | 382.388 | 390.172 | 370.055 | 361.208 | 361.488 | 355.14 | 360.183 | 290.871 | 294.847 | 290.562 | 289.826 |
Total Assets
| 8,003.842 | 7,948.283 | 8,152.783 | 8,195.001 | 7,607.007 | 7,772.381 | 7,699.439 | 7,602.77 | 7,382.769 | 7,529.361 | 7,075.049 | 7,024.292 | 7,058.437 | 6,720.352 | 5,808.963 | 5,490.831 | 5,213.338 | 5,240.884 | 5,201.79 | 4,692.79 | 4,582.562 | 4,625.484 | 3,926.637 | 3,855.879 | 3,796.657 | 3,865.883 | 3,001.003 | 2,929.922 | 2,865.918 | 2,773.664 | 2,697.075 | 2,711.8 | 2,690.19 | 2,762.987 | 2,103.718 | 2,068.497 | 2,032.843 | 1,885.917 | 1,847.229 | 1,885.192 | 1,842.358 | 1,863.462 | 1,651.763 | 1,644.621 | 1,643.767 | 1,621.598 | 1,603.808 | 1,586.344 | 1,567.618 | 1,546.073 | 1,555.358 | 1,558.32 | 1,585.373 | 1,705.425 | 1,744.62 | 1,733.373 | 2,080.273 | 2,156.637 | 2,186.871 | 2,204.093 | 2,191.532 | 2,153.618 | 2,087.588 | 2,159.918 | 2,896.882 | 2,891.098 | 2,844.727 | 2,805.537 | 2,735.774 | 2,664.079 | 2,568.394 | 2,557.544 | 2,503.215 | 2,617.086 | 2,410.424 | 2,538.209 | 2,589.395 | 2,548.007 | 2,627.016 | 2,626.835 | 907.048 | 862.384 | 825.826 | 799.554 | 765.152 | 737.069 | 706.14 | 701.344 | 656.308 | 629.88 | 664.192 | 571.362 | 586.07 | 516.795 | 555.385 | 410.608 | 409.122 | 398.9 | 401.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 135.963 | 133.101 | 129.682 | 168.937 | 136.341 | 140.204 | 120.004 | 205.915 | 181.629 | 211.381 | 225.977 | 198.13 | 127.913 | 110.926 | 127.129 | 122.475 | 96.758 | 82.978 | 102.697 | 111.498 | 107.231 | 99.381 | 78.523 | 66.25 | 77.736 | 67.481 | 73.479 | 77.838 | 66.232 | 64.652 | 60.987 | 68.485 | 65.809 | 66.198 | 43.897 | 36.675 | 31.629 | 32.967 | 34.904 | 33.815 | 27.547 | 35.218 | 35.253 | 31.77 | 29.675 | 37.295 | 31.277 | 31.218 | 27.744 | 34.487 | 32.353 | 34.332 | 34.622 | 33.092 | 33.379 | 30.627 | 33.067 | 29.681 | 33.508 | 31.232 | 35.843 | 36.568 | 37.28 | 40.517 | 36.367 | 43.523 | 36.772 | 36.715 | 36.013 | 35.707 | 37.256 | 28.223 | 23.681 | 26.813 | 34.133 | 30.447 | 25.753 | 24.347 | 26.397 | 28.672 | 15.487 | 16.451 | 16.227 | 19.433 | 12.45 | 12.765 | 12.585 | 13.084 | 10.917 | 12.24 | 11.777 | 13.868 | 9.408 | 9.501 | 10.814 | 10.767 | 7.968 | 8.693 | 9.77 |
Short Term Debt
| 3.2 | 3.213 | 2.628 | 441.115 | 422.245 | 411.506 | 6.819 | 50.203 | 46.692 | 51.301 | 40.4 | 2.795 | 34.006 | 3.021 | 28.8 | 50.214 | 72.816 | 78.163 | 70.136 | 38.545 | 53.643 | 53.36 | 49.567 | 31.416 | 31.651 | 31.346 | 3.137 | 30.998 | 27.09 | 27.225 | 27.308 | 27.313 | 25.97 | 33.939 | 21.382 | 17.033 | 16.599 | 17.993 | 31.88 | 31.904 | 31.917 | 31.932 | 26.683 | 21.437 | 16.17 | 16.163 | 130.851 | 139.384 | 125.603 | 134.83 | 29.575 | 14.758 | 19.838 | 57.994 | 95.527 | 30.582 | 17.816 | 26.774 | 36.343 | 35.413 | 34.594 | 35.404 | 35.376 | 35.452 | 239.03 | 210.042 | 33.743 | 25.051 | 24.133 | 24.098 | 25.759 | 24.977 | 24.116 | 36.724 | 36.403 | 36.445 | 80.555 | 80.868 | 80.868 | 80.865 | 67.809 | 0.496 | 57.597 | 60.983 | 28.196 | 59.714 | 61.124 | -27.029 | 9.664 | 62.879 | 3.132 | 0.933 | 0.992 | 0.849 | 17.786 | 0.412 | 0.313 | 6.653 | 7.678 |
Tax Payables
| 0 | 35.126 | 34.102 | 38.8 | 44.873 | 44.813 | 38.42 | 39.9 | 47.036 | 46.226 | 29.838 | 26.161 | 38.253 | 39.066 | 24.952 | 24.884 | 36.978 | 32.302 | 25.706 | 26.066 | 44.121 | 22.254 | 25.725 | 24.12 | 21.387 | 26.915 | 34.532 | 43.25 | 32.931 | 26.425 | 17.88 | 25.621 | 24.138 | 22.595 | 15.674 | 12.168 | 17.63 | 10.906 | 6.41 | 9.362 | 13.667 | 10.471 | 6.662 | 18.773 | 18.26 | 19.44 | 16.084 | 18.216 | 8.968 | 10.854 | 8.983 | 10.552 | 0 | 0 | 0 | 18.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.889 | 7.399 | 4.119 | 8.209 | 0 | 0 | 7.304 | 3.676 | 4.048 | 5.238 | 4.981 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 251.968 | 247.177 | 256.383 | 241.82 | 250.485 | 257.396 | 262.226 | 264.259 | 328.377 | 242.084 | 292.245 | 219.703 | 270.264 | 231.329 | 249.684 | 207.942 | 215.326 | 211.575 | 216.148 | 171.805 | 202.101 | 200.453 | 170.266 | 145.139 | 185.346 | 167.936 | 122.039 | 117.569 | 108.984 | 119.336 | 127.591 | 127.731 | 119.298 | 118.837 | 80.297 | 81.343 | 76.019 | 77.382 | 76.658 | 78.124 | 66.92 | 61.87 | 54.422 | 54.177 | 55.357 | 53.695 | 53.187 | 56.422 | 57.833 | 60.993 | 58.195 | 56.53 | 54.57 | 59.045 | 58.832 | 66.905 | 62.145 | 61.651 | 67.813 | 72.39 | 73.416 | 74.93 | 83.689 | 86.707 | 85.47 | 94.889 | 97.556 | 102.021 | 88.447 | 94.963 | 88.526 | 93.197 | 78.941 | 82.352 | 100.379 | 116.302 | 97.345 | 103.85 | 108.456 | 117.49 | 37.321 | 33.603 | 33.099 | 30.846 | 25.248 | 24.997 | 23.629 | 27.029 | 22.062 | 22.168 | 23.16 | 22.21 | 16.786 | 15.953 | 11.76 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 621.09 | 564.028 | 566.117 | 203.21 | 184.745 | 198.517 | 592.343 | 571.208 | 457.496 | 543.369 | 435.217 | 612.557 | 551.568 | 584.334 | 397.763 | 459.12 | 402.114 | 355.22 | 301.915 | 388.333 | 318.671 | 282.404 | 231.403 | 315.417 | 244.866 | 251.377 | 208.443 | 237.099 | 213.449 | 212.858 | 167.488 | 206.064 | 200.97 | 194.419 | 164.413 | 176.71 | 189.857 | 148.19 | 127.047 | 152.327 | 156.699 | 142.628 | 122.961 | 139.65 | 133.969 | 118.701 | 115.497 | 115.223 | 114.057 | 97.816 | 103.713 | 111.177 | 114.812 | 126.972 | 120.07 | 131.666 | 124.351 | 127.954 | 109.554 | 110.738 | 110.246 | 122.743 | 123.528 | 138.322 | 151.643 | 152.321 | 134.766 | 138.741 | 141.773 | 114.913 | 94.749 | 112.934 | 126.843 | 129.234 | 97.108 | 128.218 | 114.597 | 107.155 | 110.039 | 122.088 | 15.451 | 71.811 | 3.791 | 3.089 | 44.671 | 5.597 | 6.322 | 100.285 | 58.256 | 5.089 | 51.626 | 61.521 | 59.439 | 54.16 | 58.94 | 53.141 | 52.27 | 51.732 | 66.472 |
Total Current Liabilities
| 1,012.221 | 947.519 | 954.81 | 1,055.082 | 993.816 | 1,007.623 | 981.392 | 1,091.585 | 1,014.194 | 1,048.135 | 993.839 | 1,033.185 | 983.751 | 929.61 | 803.376 | 839.751 | 787.014 | 727.936 | 690.896 | 710.181 | 681.646 | 635.598 | 529.759 | 558.222 | 539.599 | 518.14 | 407.098 | 463.504 | 415.755 | 424.071 | 383.374 | 429.593 | 412.047 | 413.393 | 309.989 | 311.761 | 314.104 | 276.532 | 270.489 | 296.17 | 283.083 | 271.648 | 239.319 | 247.034 | 235.171 | 225.854 | 330.812 | 342.247 | 325.237 | 328.126 | 223.836 | 216.797 | 223.842 | 277.103 | 307.808 | 259.78 | 237.379 | 246.06 | 247.218 | 249.773 | 254.099 | 269.645 | 279.873 | 300.998 | 512.51 | 500.775 | 302.837 | 302.528 | 290.366 | 269.681 | 246.29 | 259.331 | 253.581 | 275.123 | 268.023 | 311.412 | 318.25 | 316.22 | 325.76 | 349.115 | 136.068 | 122.361 | 110.714 | 114.351 | 110.565 | 103.073 | 103.66 | 113.369 | 100.899 | 102.376 | 89.695 | 98.532 | 86.625 | 80.463 | 99.3 | 64.32 | 60.551 | 67.078 | 83.92 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,759.489 | 2,382.521 | 2,632.398 | 3,066.381 | 2,904.654 | 3,080.1 | 3,161.976 | 3,097.276 | 3,305.907 | 2,966.529 | 2,940.521 | 2,916.536 | 3,136.688 | 2,966.724 | 2,375.349 | 2,085.166 | 2,114.739 | 2,354.505 | 2,460.21 | 1,965.918 | 1,999.461 | 2,148.699 | 1,649.887 | 1,636.598 | 1,652.733 | 1,796.451 | 1,129.581 | 1,114.105 | 1,155.998 | 1,116.278 | 1,170.063 | 1,207.696 | 1,233.189 | 1,331.053 | 840.481 | 845.997 | 835.8 | 754.777 | 754.533 | 745.958 | 754.799 | 781.617 | 614.129 | 642.352 | 624.31 | 619.771 | 518.035 | 527.136 | 543.143 | 551.397 | 674.743 | 703.187 | 720.483 | 731.418 | 761.293 | 670.27 | 701.075 | 409.441 | 437.911 | 457.419 | 463.748 | 486.487 | 474.152 | 540.646 | 303.681 | 312.26 | 476.367 | 484.998 | 493.697 | 511.816 | 527.555 | 547.084 | 576.542 | 571.808 | 270.652 | 260.217 | 297.728 | 325.677 | 585.772 | 605.98 | 185.961 | 186.137 | 186.229 | 185.683 | 189.76 | 189.868 | 189.848 | 192.484 | 188.588 | 189.048 | 259.524 | 155.867 | 193.654 | 201.708 | 230.705 | 202.5 | 202.78 | 393.363 | 390.464 |
Deferred Revenue Non-Current
| 34.915 | 29.139 | 32.448 | 30.919 | 29.391 | 29.533 | 29.286 | 25.795 | 24.161 | 20.766 | 22.922 | 20.578 | 18.505 | 18.256 | 20.043 | 19.475 | 19.123 | 15.788 | 16.078 | 20.983 | 25.348 | 27.744 | 28.819 | 34.42 | 37.571 | 147.056 | 159.869 | 3.942 | 130.312 | 129.674 | 127.56 | 5.771 | 70.096 | 72.461 | 70.496 | 7.89 | 78.875 | 81.502 | -23.748 | -22.459 | -22.888 | 54.158 | 53.45 | -6.908 | -7.999 | 76.112 | -8.037 | -4.352 | 0 | 0 | 0 | -16.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.645 | 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
| 167.746 | 165.183 | 180.094 | 191.349 | 185.31 | 207.404 | 212.278 | 215.582 | 196.014 | 230.051 | 230.949 | 239.72 | 259.119 | 262.562 | 207.011 | 217.031 | 202.392 | 201.792 | 197.094 | 167.283 | 165.48 | 181.755 | 151.881 | 143.635 | 145.331 | 152.785 | 96.037 | 89.54 | 81.783 | 82.956 | 83.93 | 55.717 | 54.068 | 53.243 | 45.297 | 48.223 | 49.016 | 25.55 | 31.685 | 30.816 | 30.764 | 34.429 | 14.84 | 14.988 | 16.53 | 16.15 | 16.163 | 13.147 | 0 | 0 | 0 | 16.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.533 | 66.232 | 69.293 | 70.914 | 53.507 | 56.847 | 58.567 | 56.372 | 28.76 | 30.642 | 0 | 39.645 | 0 | 0 | 0 | 0 | 0 | 3.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.826 | 6.964 | 7.336 |
Other Non-Current Liabilities
| 201.754 | 650.827 | 649.108 | 192.272 | 143.127 | 147.719 | 157.689 | 149.027 | 170.549 | 570.776 | 216.093 | 222.281 | 195.753 | 189.121 | 186.965 | 185.74 | 164.572 | 160.254 | 157.846 | 161.95 | 145.895 | 152.845 | 144.743 | 144.701 | 147.383 | 49.584 | 48.478 | 194.815 | 41.576 | 38.974 | 38.403 | 159.239 | 32.888 | 30.852 | 24.283 | 89.062 | 19.004 | 11.751 | 117.255 | 130.361 | 98.219 | 22.989 | 9.765 | 82.497 | 101.724 | 21.321 | 106.969 | 104.966 | 99.286 | 101.7 | 102.274 | 110.973 | 98.021 | 104.74 | 111.188 | 114.596 | 103.651 | 107.119 | 118.054 | 123.077 | 124.511 | 114.53 | 115.525 | 118.827 | 61.084 | 62.748 | 82.731 | 83.13 | 92.641 | 92.447 | 91.344 | 90.323 | 81.661 | 89.715 | 126.451 | 129.849 | 178.128 | 165.236 | 188.708 | 189.443 | 24.784 | 21.433 | 25.495 | 24.721 | 23.348 | 23.343 | 23.591 | 19.548 | 17.046 | 15.534 | 14.626 | 14.465 | 14.131 | 13.953 | 14.277 | 13.531 | 12.251 | 25.687 | 16.904 |
Total Non-Current Liabilities
| 3,163.904 | 3,227.67 | 3,494.048 | 3,480.921 | 3,262.482 | 3,464.756 | 3,561.229 | 3,487.68 | 3,696.631 | 3,788.122 | 3,410.485 | 3,399.115 | 3,610.065 | 3,436.663 | 2,789.368 | 2,507.412 | 2,500.826 | 2,732.339 | 2,831.228 | 2,316.134 | 2,336.184 | 2,511.043 | 1,975.33 | 1,959.354 | 1,983.018 | 2,145.876 | 1,433.965 | 1,402.402 | 1,409.669 | 1,367.882 | 1,419.956 | 1,428.423 | 1,390.241 | 1,487.609 | 980.557 | 991.172 | 982.695 | 873.58 | 879.725 | 884.676 | 860.894 | 893.193 | 692.184 | 732.929 | 734.565 | 733.354 | 633.13 | 640.897 | 642.429 | 653.097 | 777.017 | 814.16 | 818.504 | 836.158 | 872.481 | 784.866 | 804.726 | 516.56 | 555.965 | 580.496 | 588.259 | 601.017 | 589.677 | 659.473 | 436.298 | 441.24 | 628.391 | 639.042 | 639.845 | 661.11 | 677.466 | 693.779 | 686.963 | 692.165 | 397.103 | 390.066 | 475.856 | 490.913 | 774.48 | 795.423 | 210.745 | 211.477 | 211.724 | 210.404 | 213.108 | 213.211 | 213.439 | 212.032 | 205.634 | 204.582 | 274.15 | 170.332 | 207.785 | 215.661 | 244.982 | 216.031 | 221.857 | 426.014 | 414.704 |
Total Liabilities
| 4,176.125 | 4,175.189 | 4,448.858 | 4,536.003 | 4,256.298 | 4,472.379 | 4,542.621 | 4,579.265 | 4,710.825 | 4,836.257 | 4,404.324 | 4,432.3 | 4,593.816 | 4,366.273 | 3,592.744 | 3,347.163 | 3,287.84 | 3,460.275 | 3,522.124 | 3,026.315 | 3,017.83 | 3,146.641 | 2,505.089 | 2,517.576 | 2,522.617 | 2,664.016 | 1,841.063 | 1,865.906 | 1,825.424 | 1,791.953 | 1,803.33 | 1,858.016 | 1,802.288 | 1,901.002 | 1,290.546 | 1,302.933 | 1,296.799 | 1,150.112 | 1,150.214 | 1,180.846 | 1,143.977 | 1,164.841 | 931.503 | 979.963 | 969.736 | 959.208 | 963.942 | 983.144 | 967.666 | 981.223 | 1,000.853 | 1,030.957 | 1,042.346 | 1,113.261 | 1,180.289 | 1,044.646 | 1,042.105 | 762.62 | 803.183 | 830.269 | 842.358 | 870.662 | 869.55 | 960.471 | 948.808 | 942.015 | 931.228 | 941.57 | 930.211 | 930.791 | 923.756 | 953.11 | 940.544 | 967.288 | 665.126 | 701.478 | 794.106 | 807.133 | 1,100.24 | 1,144.538 | 346.813 | 333.838 | 322.438 | 324.755 | 323.673 | 316.284 | 317.099 | 325.401 | 306.533 | 306.958 | 363.845 | 268.864 | 294.41 | 296.124 | 344.282 | 280.351 | 282.408 | 493.092 | 498.624 |
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 |
Common Stock
| 0.517 | 0.517 | 0.515 | 0.513 | 0.514 | 0.513 | 0.512 | 0.509 | 0.51 | 0.51 | 0.509 | 0.505 | 0.506 | 0.505 | 0.504 | 0.498 | 0.499 | 0.498 | 0.496 | 0.489 | 0.49 | 0.489 | 0.489 | 0.482 | 0.883 | 0.882 | 0.881 | 0.875 | 0.874 | 0.873 | 0.871 | 0.863 | 0.863 | 0.862 | 0.861 | 0.855 | 0.854 | 0.853 | 0.853 | 0.845 | 0.839 | 0.836 | 0.836 | 0.825 | 0.817 | 0.81 | 0.807 | 0.796 | 0.794 | 0.791 | 0.79 | 0.785 | 0.785 | 0.783 | 0.78 | 0.775 | 0.775 | 0.776 | 0.775 | 0.771 | 0.771 | 0.771 | 0.771 | 0.766 | 0.766 | 0.762 | 0.76 | 0.754 | 0.751 | 0.747 | 0.739 | 0.734 | 0.733 | 0.73 | 0.729 | 0.724 | 0.723 | 0.717 | 0.666 | 0.658 | 0.463 | 0.462 | 0.461 | 0.458 | 0.458 | 0.456 | 0.453 | 0.452 | 0.451 | 0.447 | 0.445 | 0.442 | 0.44 | 0.402 | 0.401 | 0.359 | 0.359 | 0.198 | 0.103 |
Retained Earnings
| 2,122.835 | 2,053.557 | 1,959.777 | 1,887.218 | 1,720.441 | 1,633.052 | 1,536.032 | 1,432.901 | 1,279.567 | 1,183.094 | 1,073.773 | 980.751 | 878.818 | 775.392 | 686.944 | 625.414 | 501.442 | 398.533 | 331.098 | 280.329 | 213.767 | 140.957 | 97.229 | 42.096 | 460.12 | 399.752 | 346.044 | 288.658 | 318.507 | 266.033 | 212.081 | 165.303 | 120.623 | 82.888 | 47.681 | 10.538 | -21.346 | -58.725 | -107.234 | -138.775 | -165.941 | -197.977 | -233.241 | -265.473 | -284.572 | -315.439 | -342.723 | -368.301 | -386.717 | -408.689 | -439.157 | -465.596 | -492.711 | -511.509 | -543.827 | -575.162 | -231.598 | -206.657 | -221.111 | -238.493 | -256.062 | -293.375 | -327.531 | -344.314 | 317.57 | 272.87 | 222.683 | 177.529 | 140.619 | 97.842 | 59.886 | 23.123 | -12.066 | 4.54 | -21.209 | 78.906 | 28.488 | -3.585 | -35.445 | -63.093 | -83.17 | -108.991 | -135.291 | -152.885 | -173.53 | -193.121 | -213.682 | -233.036 | -250.541 | -269.072 | -285.4 | -283.168 | -292.085 | -302.605 | -311.624 | -318.575 | -323.003 | -298.741 | -306.715 |
Accumulated Other Comprehensive Income/Loss
| -192.871 | -269.709 | -249.919 | -196.427 | -268.066 | -208.269 | -239.124 | -262.057 | -395.608 | -258.555 | -174.933 | -164.74 | -132.779 | -108.021 | -127.017 | -138.874 | -195.281 | -212.714 | -218.917 | -178.019 | -178.47 | -166.236 | -162.8 | -172.703 | -159.448 | -153.608 | -124.457 | -144.731 | -183.312 | -208.327 | -242.032 | -253.764 | -165.746 | -150.192 | -142.817 | -135.548 | -120.8 | -90.363 | -108.745 | -74.247 | -17.654 | 14.211 | 1.084 | 5.357 | -1.957 | -19.308 | -13.533 | 6.603 | 15.564 | 2.193 | 12.676 | 4.593 | 25.979 | 39.128 | 41.855 | 33.635 | 36.254 | 20.2 | 33.276 | 45.037 | 43.553 | 20.188 | -19.24 | 3.347 | 70.908 | 101.253 | 97.881 | 85.559 | 71.228 | 42.341 | 25.629 | 21.171 | 23.221 | 28.914 | 10.373 | -12.245 | -14.605 | -24.005 | -0.443 | 16.086 | 7.972 | 5.414 | 10.101 | 7.269 | -3.96 | -1.129 | -9.223 | -11.768 | -16.156 | -14.447 | -17.245 | -16.673 | -16.448 | -20.169 | -19.595 | -16.261 | -15.666 | -12.523 | -11.596 |
Other Total Stockholders Equity
| 1,851.792 | 1,938.364 | 1,930.062 | 1,905.578 | 1,853.104 | 1,826.407 | 1,811.177 | 1,804.94 | 1,742.384 | 1,722.657 | 1,710.835 | 1,718.304 | 1,680.021 | 1,650.564 | 1,623.496 | 1,627.564 | 1,590.28 | 1,566.324 | 1,539.307 | 1,531.785 | 1,496.526 | 1,479.856 | 1,463.196 | 1,447.457 | 951.551 | 934.94 | 917.358 | 900.278 | 885.444 | 904.917 | 905.511 | 924.366 | 912.229 | 897.79 | 874.099 | 857.222 | 845.651 | 849.938 | 878.839 | 884.38 | 853.052 | 854.745 | 926.783 | 900.275 | 942.22 | 981.888 | 983.728 | 961.707 | 968.072 | 968.541 | 978.29 | 985.801 | 1,007.316 | 1,062.225 | 1,064.11 | 1,228.175 | 1,235.541 | 1,579.698 | 1,570.748 | 1,567.928 | 1,560.912 | 1,555.372 | 1,564.154 | 1,539.226 | 1,558.05 | 1,570.99 | 1,588.702 | 1,596.625 | 1,589.498 | 1,588.938 | 1,555.964 | 1,550.183 | 1,541.634 | 1,606.806 | 1,747.162 | 1,759.628 | 1,771.042 | 1,758.556 | 1,553.013 | 1,518.854 | 625.559 | 622.177 | 618.728 | 609.781 | 608.972 | 605.498 | 602.798 | 601.728 | 599.086 | 592.608 | 590.606 | 588.909 | 585.76 | 530.59 | 529.959 | 451.404 | 451.404 | 202.403 | 207.035 |
Total Shareholders Equity
| 3,782.273 | 3,722.729 | 3,640.435 | 3,596.882 | 3,305.993 | 3,251.703 | 3,108.597 | 2,976.293 | 2,626.853 | 2,647.706 | 2,610.184 | 2,534.82 | 2,426.566 | 2,318.44 | 2,183.927 | 2,114.602 | 1,896.94 | 1,752.641 | 1,651.984 | 1,634.584 | 1,532.313 | 1,455.066 | 1,398.114 | 1,317.332 | 1,253.106 | 1,181.966 | 1,139.826 | 1,045.08 | 1,021.513 | 963.496 | 876.431 | 836.768 | 867.969 | 831.348 | 779.824 | 733.067 | 704.359 | 701.703 | 663.713 | 672.203 | 670.296 | 671.815 | 695.462 | 640.984 | 656.508 | 647.951 | 628.279 | 600.805 | 597.713 | 562.836 | 552.599 | 525.583 | 541.369 | 590.627 | 562.918 | 687.423 | 1,040.972 | 1,394.017 | 1,383.688 | 1,375.243 | 1,349.174 | 1,282.956 | 1,218.154 | 1,199.025 | 1,947.294 | 1,945.875 | 1,910.026 | 1,860.467 | 1,802.096 | 1,729.868 | 1,642.218 | 1,595.211 | 1,553.522 | 1,640.99 | 1,737.055 | 1,827.013 | 1,785.648 | 1,731.683 | 1,517.791 | 1,472.505 | 550.824 | 519.062 | 493.999 | 464.623 | 431.94 | 411.704 | 380.346 | 357.376 | 332.84 | 309.536 | 288.406 | 289.51 | 277.667 | 208.218 | 199.141 | 116.927 | 113.094 | -108.663 | -111.173 |
Total Equity
| 3,822.863 | 3,773.094 | 3,703.925 | 3,658.998 | 3,350.709 | 3,300.002 | 3,156.818 | 3,023.505 | 2,671.944 | 2,693.104 | 2,670.725 | 2,591.992 | 2,464.621 | 2,354.079 | 2,216.219 | 2,143.668 | 1,925.498 | 1,780.609 | 1,679.666 | 1,666.475 | 1,564.732 | 1,478.843 | 1,421.548 | 1,338.303 | 1,274.04 | 1,201.867 | 1,159.94 | 1,064.016 | 1,040.494 | 981.711 | 893.745 | 853.784 | 887.902 | 861.985 | 813.172 | 765.564 | 736.044 | 735.805 | 697.015 | 704.346 | 698.381 | 698.621 | 720.26 | 664.658 | 674.031 | 662.39 | 639.866 | 603.2 | 599.952 | 564.85 | 554.505 | 527.363 | 543.027 | 592.164 | 564.331 | 688.727 | 1,038.168 | 1,391.566 | 1,381.615 | 1,373.824 | 1,348.239 | 1,282.343 | 1,218.038 | 1,199.447 | 1,948.074 | 1,949.083 | 1,913.499 | 1,863.967 | 1,805.563 | 1,733.288 | 1,644.638 | 1,604.434 | 1,562.671 | 1,649.798 | 1,745.298 | 1,836.731 | 1,795.289 | 1,740.874 | 1,526.776 | 1,482.297 | 560.235 | 528.546 | 503.388 | 474.799 | 441.479 | 420.785 | 389.041 | 375.943 | 349.775 | 322.922 | 300.347 | 302.498 | 291.66 | 220.671 | 211.103 | 130.257 | 126.714 | -94.192 | -97.024 |
Total Liabilities & Shareholders Equity
| 7,958.398 | 7,948.283 | 8,152.783 | 8,195.001 | 7,607.007 | 7,772.381 | 7,699.439 | 7,602.77 | 7,382.769 | 7,529.361 | 7,075.049 | 7,024.292 | 7,058.437 | 6,720.352 | 5,808.963 | 5,490.831 | 5,213.338 | 5,240.884 | 5,201.79 | 4,692.79 | 4,582.562 | 4,625.484 | 3,926.637 | 3,855.879 | 3,796.657 | 3,865.883 | 3,001.003 | 2,929.922 | 2,865.918 | 2,773.664 | 2,697.075 | 2,711.8 | 2,690.19 | 2,762.987 | 2,103.718 | 2,068.497 | 2,032.843 | 1,885.917 | 1,847.229 | 1,885.192 | 1,842.358 | 1,863.462 | 1,651.763 | 1,644.621 | 1,643.767 | 1,621.598 | 1,603.808 | 1,586.344 | 1,567.618 | 1,546.073 | 1,555.358 | 1,558.32 | 1,585.373 | 1,705.425 | 1,744.62 | 1,733.373 | 2,080.273 | 2,156.637 | 2,186.871 | 2,204.093 | 2,191.532 | 2,153.618 | 2,087.588 | 2,159.918 | 2,896.882 | 2,891.098 | 2,844.727 | 2,805.537 | 2,735.774 | 2,664.079 | 2,568.394 | 2,557.544 | 2,503.215 | 2,617.086 | 2,410.424 | 2,538.209 | 2,589.395 | 2,548.007 | 2,627.016 | 2,626.835 | 907.048 | 862.384 | 825.826 | 799.554 | 765.152 | 737.069 | 706.14 | 701.344 | 656.308 | 629.88 | 664.192 | 571.362 | 586.07 | 516.795 | 555.385 | 410.608 | 409.122 | 398.9 | 401.6 |