Ebro Foods, S.A.
MSE:EBRO.MC
15.72 (EUR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 376.137 | 329.988 | 0 | 237.69 | 0 | 184.95 | 214.845 | 539.239 | 134.81 | 349.492 | 134.81 | 210.486 | 52.622 | 326.239 | 52.622 | 252.072 | 63.018 | 205.092 | 63.018 | 171.45 | 42.863 | 287.624 | 42.863 | 269.411 | 67.353 | 348.741 | 67.353 | 291.34 | 72.835 | 236.497 | 72.835 | 211.638 | 52.91 | 145.625 | 52.91 | 192.279 | 48.07 | 97.779 | 48.07 | 94.314 | 23.579 | 101.467 | 23.579 | 173.74 | 43.435 | 94.666 | 43.435 | 97.87 | 24.468 | 475.474 | 24.468 | 555.707 | 138.927 | 0 | 138.927 | 199.93 | 49.983 | 49.983 | 49.983 | 29.396 | 29.396 | 29.396 | 29.396 | 23.65 | 23.65 | 23.65 | 23.65 | 18.768 | 18.768 | 18.768 | 18.768 | 20.549 | 20.549 | 20.549 | 20.549 | 27.418 | 27.418 | 27.418 | 27.418 |
Short Term Investments
| 7.385 | 5.341 | 0 | 12.907 | 0 | 1.873 | 10.591 | 2.125 | 0.531 | 3.703 | 0.531 | 2.052 | 0.513 | 1.595 | 0.513 | 0.92 | 0.23 | 1.813 | 0.23 | 0.917 | 0.229 | 2.488 | 0.229 | 1.122 | 0.281 | 1.974 | 0.281 | 1.556 | 0.389 | 0.492 | 0.389 | 1.882 | 0.471 | 0.888 | 0.471 | 0.367 | 0.092 | 0.353 | 0.092 | 0.205 | 0.051 | 0.17 | 0.051 | 0.28 | 0.07 | 4.948 | 0.07 | 4.207 | 1.052 | 0 | 1.052 | 22.858 | 5.715 | 0 | 5.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.039 | 0.039 | 0.039 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 383.522 | 329.988 | 250.597 | 250.597 | 186.823 | 186.823 | 225.436 | 541.364 | 135.341 | 353.195 | 135.341 | 212.538 | 53.135 | 327.834 | 53.135 | 252.992 | 63.248 | 206.905 | 63.248 | 172.367 | 43.092 | 290.112 | 43.092 | 270.533 | 67.633 | 350.715 | 67.633 | 292.896 | 73.224 | 236.989 | 73.224 | 213.52 | 53.38 | 146.513 | 53.38 | 192.646 | 48.162 | 98.132 | 48.162 | 94.519 | 23.63 | 101.637 | 23.63 | 174.02 | 43.505 | 99.614 | 43.505 | 102.077 | 25.519 | 475.474 | 25.519 | 578.565 | 144.641 | 0 | 144.641 | 199.93 | 49.983 | 49.983 | 49.983 | 29.396 | 29.396 | 29.396 | 29.396 | 23.65 | 23.65 | 23.65 | 23.65 | 18.768 | 18.768 | 18.768 | 18.768 | 20.549 | 20.549 | 20.549 | 20.549 | 27.418 | 27.418 | 27.418 | 27.418 |
Net Receivables
| 473.804 | 504.156 | 0 | 550.591 | 0 | 560.758 | 545.131 | 476.64 | 136.226 | 493.079 | 136.226 | 509.816 | 140.36 | 522.49 | 140.36 | 509.496 | 136.231 | 438.412 | 136.231 | 392.329 | 128.589 | 385.421 | 128.589 | 366.987 | 126.078 | 376.524 | 126.078 | 361.941 | 116.612 | 375.396 | 116.612 | 365.264 | 112.194 | 354.144 | 112.194 | 340.444 | 104.882 | 324.689 | 104.882 | 295.115 | 93.466 | 363.495 | 93.466 | 384.31 | 96.078 | 370.006 | 96.078 | 383.138 | 95.785 | 0 | 95.785 | 319.761 | 79.94 | 0 | 79.94 | 407.047 | 101.762 | 101.762 | 101.762 | 121.72 | 121.72 | 121.72 | 121.72 | 141.966 | 141.966 | 141.966 | 141.966 | 140.296 | 140.296 | 140.296 | 140.296 | 123.491 | 123.491 | 123.491 | 123.491 | 80.467 | 80.467 | 80.467 | 80.467 |
Inventory
| 768.911 | 775.292 | 0 | 884.964 | 0 | 846.663 | 832.259 | 634.963 | 158.741 | 677.089 | 158.741 | 528.266 | 132.067 | 631.326 | 132.067 | 586.3 | 146.575 | 612.242 | 146.575 | 544.617 | 136.154 | 572.614 | 136.154 | 510.485 | 127.621 | 466.584 | 127.621 | 464.321 | 116.08 | 438.537 | 116.08 | 419.245 | 104.811 | 455.821 | 104.811 | 408.395 | 102.099 | 405.78 | 102.099 | 364.641 | 91.16 | 381.595 | 91.16 | 325.85 | 81.463 | 338.086 | 81.463 | 360.627 | 90.157 | 257.178 | 90.157 | 260.438 | 65.11 | 247.219 | 65.11 | 277.528 | 69.382 | 69.382 | 69.382 | 89.383 | 89.383 | 89.383 | 89.383 | 126.488 | 126.488 | 126.488 | 126.488 | 118.532 | 118.532 | 118.532 | 118.532 | 112.717 | 112.717 | 112.717 | 112.717 | 101.688 | 101.688 | 101.688 | 101.688 |
Other Current Assets
| 81.864 | 17.644 | 0 | 13.126 | 0 | 177.077 | 23.502 | 169.685 | 3.021 | 21.43 | 3.021 | 64.005 | 3.498 | 17.837 | 3.498 | 129.158 | 2.778 | 64.134 | 2.778 | 131.794 | 2.442 | 79.671 | 2.442 | 56.457 | 1.988 | 72.013 | 1.988 | 35.883 | 2.846 | 64.258 | 2.846 | 93.772 | 2.565 | 55.905 | 2.565 | 27.435 | 1.931 | 51.11 | 1.931 | 86.838 | 2.022 | 371.894 | 2.022 | 390.284 | 1.494 | 9.136 | 1.494 | 25.482 | 0.976 | 9.934 | 0.976 | 5.573 | 1.393 | 939.702 | 1.393 | 4.444 | 1.111 | 1.111 | 1.111 | 163.625 | 163.625 | 163.625 | 163.625 | 5.412 | 5.412 | 5.412 | 5.412 | 3.701 | 3.701 | 3.701 | 3.701 | 4.237 | 4.237 | 4.237 | 4.237 | 12.544 | 12.544 | 12.544 | 12.544 |
Total Current Assets
| 1,708.101 | 1,627.08 | 250.597 | 1,699.278 | 186.823 | 1,669.178 | 1,626.328 | 1,733.315 | 433.329 | 1,541.63 | 433.329 | 1,316.236 | 329.059 | 1,499.487 | 329.059 | 1,395.326 | 348.832 | 1,270.026 | 348.832 | 1,241.107 | 310.277 | 1,327.818 | 310.277 | 1,293.28 | 323.32 | 1,265.836 | 323.32 | 1,235.046 | 308.762 | 1,115.18 | 308.762 | 1,091.801 | 272.95 | 1,012.383 | 272.95 | 1,028.292 | 257.073 | 879.711 | 257.073 | 841.113 | 210.278 | 855.126 | 210.278 | 890.154 | 222.539 | 816.842 | 222.539 | 849.747 | 212.437 | 1,053.916 | 212.437 | 1,164.337 | 291.084 | 1,186.921 | 291.084 | 888.949 | 222.237 | 222.237 | 222.237 | 404.124 | 404.124 | 404.124 | 404.124 | 297.515 | 297.515 | 297.515 | 297.515 | 281.296 | 281.296 | 281.296 | 281.296 | 260.993 | 260.993 | 260.993 | 260.993 | 222.117 | 222.117 | 222.117 | 222.117 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 935.478 | 906.659 | 0 | 891.719 | 0 | 879.089 | 870.787 | 848.056 | 212.014 | 950.112 | 212.014 | 934.041 | 233.51 | 1,014.487 | 233.51 | 1,029.957 | 257.489 | 947.534 | 257.489 | 857.45 | 214.363 | 799.602 | 214.363 | 758.739 | 189.685 | 722.867 | 189.685 | 737.452 | 184.363 | 709.232 | 184.363 | 688.239 | 172.06 | 637.179 | 172.06 | 612.771 | 153.193 | 536.261 | 153.193 | 509.673 | 127.418 | 499.537 | 127.418 | 496.045 | 124.011 | 503.323 | 124.011 | 507.76 | 126.94 | 416.152 | 126.94 | 449.594 | 112.399 | 456.236 | 112.399 | 544.729 | 136.182 | 136.182 | 136.182 | 139.34 | 139.34 | 139.34 | 139.34 | 200.012 | 200.012 | 200.012 | 200.012 | 234.631 | 234.631 | 234.631 | 234.631 | 240.435 | 240.435 | 240.435 | 240.435 | 202.934 | 202.934 | 202.934 | 202.934 |
Goodwill
| 809.937 | 798.377 | 0 | 804.33 | 0 | 807.072 | 817.884 | 809.359 | 202.34 | 1,074.09 | 202.34 | 1,061.602 | 265.401 | 1,222.623 | 265.401 | 1,267.066 | 316.767 | 1,143.641 | 316.767 | 1,156.606 | 289.152 | 1,159.859 | 289.152 | 1,037.889 | 259.472 | 1,007.516 | 259.472 | 1,029.715 | 257.429 | 995.408 | 257.429 | 990.885 | 247.721 | 982.219 | 247.721 | 932.596 | 233.149 | 952.863 | 233.149 | 851.617 | 212.904 | 823.515 | 212.904 | 823.207 | 205.802 | 837.963 | 205.802 | 0 | 0 | 734.074 | 0 | 0 | 0 | 791.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212.259 | 212.259 | 212.259 | 212.259 | 155.212 | 155.212 | 155.212 | 155.212 | 48.927 | 48.927 | 48.927 | 48.927 |
Intangible Assets
| 432.66 | 425.095 | 0 | 429.968 | 0 | 429.48 | 438.457 | 434.348 | 108.587 | 474.568 | 108.587 | 449.356 | 112.339 | 566.385 | 112.339 | 538.116 | 134.529 | 431.356 | 134.529 | 436.601 | 109.15 | 433.513 | 109.15 | 428.248 | 107.062 | 446.381 | 107.062 | 462.928 | 115.732 | 456.576 | 115.732 | 466.214 | 116.554 | 458.923 | 116.554 | 433.974 | 108.494 | 375.943 | 108.494 | 373.544 | 93.386 | 372.83 | 93.386 | 373.993 | 93.498 | 386.219 | 93.498 | 0 | 0 | 286.357 | 0 | 0 | 265.168 | 314.373 | 265.168 | 0 | 274.302 | 274.302 | 274.302 | 284.177 | 284.177 | 284.177 | 284.177 | 273.912 | 273.912 | 273.912 | 273.912 | 72.691 | 72.691 | 72.691 | 72.691 | 41.11 | 41.11 | 41.11 | 41.11 | 19.281 | 19.281 | 19.281 | 19.281 |
Goodwill and Intangible Assets
| 1,242.597 | 1,223.472 | 0 | 1,234.298 | 0 | 1,236.552 | 1,256.341 | 1,243.707 | 310.927 | 1,548.658 | 310.927 | 1,510.958 | 377.74 | 1,789.008 | 377.74 | 1,805.182 | 451.296 | 1,574.997 | 451.296 | 1,593.207 | 398.302 | 1,593.372 | 398.302 | 1,466.137 | 366.534 | 1,453.897 | 366.534 | 1,492.643 | 373.161 | 1,451.984 | 373.161 | 1,457.099 | 364.275 | 1,441.142 | 364.275 | 1,366.57 | 341.643 | 1,328.806 | 341.643 | 1,225.161 | 306.29 | 1,196.345 | 306.29 | 1,197.2 | 299.3 | 1,224.182 | 299.3 | 1,210.93 | 302.733 | 1,020.431 | 302.733 | 1,060.672 | 265.168 | 1,105.876 | 265.168 | 1,097.208 | 274.302 | 274.302 | 274.302 | 284.177 | 284.177 | 284.177 | 284.177 | 273.912 | 273.912 | 273.912 | 273.912 | 284.951 | 284.951 | 284.951 | 284.951 | 196.321 | 196.321 | 196.321 | 196.321 | 68.208 | 68.208 | 68.208 | 68.208 |
Long Term Investments
| 55.499 | 68.458 | 0 | 34.209 | 0 | 43.539 | 37.564 | 43.226 | 10.751 | 44.186 | 10.751 | 45.278 | 10.847 | 44.585 | 10.847 | 45.314 | 10.557 | 44.227 | 10.557 | 42.577 | 9.992 | 40.995 | 9.992 | 39.797 | 9.189 | 40.156 | 9.189 | 39.417 | 9.325 | 28.54 | 9.325 | 26.787 | 6.013 | 27.773 | 6.013 | 30.746 | 5.714 | 30.335 | 5.714 | 71.616 | 5.64 | 34.002 | 5.64 | 34.933 | 0.802 | 38.286 | 0.802 | 50.46 | 0.685 | 0 | 0.685 | 115.021 | 0.774 | 0 | 0.774 | 69.015 | 1.697 | 1.697 | 1.697 | 3.323 | 3.323 | 3.323 | 3.323 | 4.017 | 4.017 | 4.017 | 4.017 | 5.921 | 5.921 | 5.921 | 5.921 | 6.389 | 6.389 | 6.389 | 6.389 | 4.269 | 4.269 | 4.269 | 4.269 |
Tax Assets
| 0 | 44.877 | 0 | 47.374 | 0 | 48.794 | 48.229 | 46.27 | 11.568 | 66.246 | 11.568 | 61.996 | 15.499 | 60.388 | 15.499 | 57.252 | 14.313 | 55.731 | 14.313 | 52.884 | 13.221 | 52.347 | 13.221 | 49.757 | 12.439 | 74.304 | 12.439 | 83.068 | 20.767 | 70.981 | 20.767 | 74.301 | 18.575 | 62.16 | 18.575 | 55.871 | 13.968 | 55.354 | 13.968 | 55.455 | 13.864 | 56.366 | 13.864 | 53.024 | 13.256 | 60.36 | 13.256 | 55.582 | 13.896 | 54.336 | 13.896 | 64.154 | 16.039 | 41.752 | 16.039 | 52.412 | 13.103 | 13.103 | 13.103 | 11.672 | 11.672 | 11.672 | 11.672 | 18.277 | 18.277 | 18.277 | 18.277 | 20.145 | 20.145 | 20.145 | 20.145 | 28.012 | 28.012 | 28.012 | 28.012 | 28.328 | 28.328 | 28.328 | 28.328 |
Other Non-Current Assets
| 60.033 | 1.019 | -250.597 | 33.501 | -186.823 | 23.064 | 31.741 | 24.048 | 6.068 | 29.474 | 6.068 | 167.153 | 42.261 | 41.283 | 42.261 | 41.042 | 11.033 | 97.692 | 11.033 | 45.2 | 11.953 | 48.595 | 11.953 | 52.99 | 14.008 | 57.495 | 14.008 | 57.852 | 14.993 | 60.086 | 14.993 | 65.449 | 17.046 | 68.159 | 17.046 | 67.818 | 18.927 | 78.282 | 18.927 | 69.662 | 29.68 | 60.375 | 29.68 | 60.456 | 23.045 | 36.045 | 23.045 | 36.129 | 20.962 | 103.698 | 20.962 | 31.252 | 35.794 | 85.972 | 35.794 | 32.152 | 23.595 | 23.595 | 23.595 | 13.092 | 13.092 | 13.092 | 13.092 | 50.143 | 50.143 | 50.143 | 50.143 | 13.987 | 13.987 | 13.987 | 13.987 | 15.076 | 15.076 | 15.076 | 15.076 | 15.955 | 15.955 | 15.955 | 15.955 |
Total Non-Current Assets
| 2,293.607 | 2,244.485 | -250.597 | 2,241.101 | -186.823 | 2,231.038 | 2,244.662 | 2,205.307 | 551.327 | 2,638.676 | 551.327 | 2,719.426 | 679.857 | 2,949.751 | 679.857 | 2,978.747 | 744.687 | 2,720.181 | 744.687 | 2,591.318 | 647.83 | 2,534.911 | 647.83 | 2,367.42 | 591.855 | 2,348.719 | 591.855 | 2,410.432 | 602.608 | 2,320.823 | 602.608 | 2,311.875 | 577.969 | 2,236.413 | 577.969 | 2,133.776 | 533.444 | 2,029.038 | 533.444 | 1,931.567 | 482.892 | 1,846.625 | 482.892 | 1,841.658 | 460.415 | 1,862.196 | 460.415 | 1,860.861 | 465.215 | 1,594.617 | 465.215 | 1,720.693 | 430.173 | 1,689.836 | 430.173 | 1,795.516 | 448.879 | 448.879 | 448.879 | 451.604 | 451.604 | 451.604 | 451.604 | 546.359 | 546.359 | 546.359 | 546.359 | 559.633 | 559.633 | 559.633 | 559.633 | 486.233 | 486.233 | 486.233 | 486.233 | 319.694 | 319.694 | 319.694 | 319.694 |
Total Assets
| 4,001.708 | 3,871.565 | 0 | 3,940.379 | 0 | 3,900.216 | 3,870.99 | 3,938.622 | 984.656 | 4,180.306 | 984.656 | 4,035.662 | 1,008.916 | 4,449.238 | 1,008.916 | 4,374.073 | 1,093.518 | 3,990.207 | 1,093.518 | 3,832.425 | 958.106 | 3,862.729 | 958.106 | 3,660.7 | 915.175 | 3,614.555 | 915.175 | 3,645.478 | 911.37 | 3,436.003 | 911.37 | 3,403.676 | 850.919 | 3,248.796 | 850.919 | 3,162.068 | 790.517 | 2,908.749 | 790.517 | 2,772.68 | 693.17 | 2,701.751 | 693.17 | 2,731.812 | 682.953 | 2,679.038 | 682.953 | 2,710.608 | 677.652 | 2,648.533 | 677.652 | 2,885.03 | 721.258 | 2,876.757 | 721.258 | 2,684.465 | 671.116 | 671.116 | 671.116 | 855.728 | 855.728 | 855.728 | 855.728 | 843.874 | 843.874 | 843.874 | 843.874 | 840.929 | 840.929 | 840.929 | 840.929 | 747.226 | 747.226 | 747.226 | 747.226 | 541.811 | 541.811 | 541.811 | 541.811 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 452.075 | 341.489 | 0 | 269.94 | 0 | 359.824 | 283.418 | 345.642 | 86.411 | 385.373 | 86.411 | 386.022 | 96.506 | 318.959 | 96.506 | 347.596 | 86.899 | 405.532 | 86.899 | 343.656 | 85.914 | 276.494 | 85.914 | 336.266 | 84.067 | 275.367 | 84.067 | 302.091 | 75.523 | 251.356 | 75.523 | 312.373 | 78.093 | 249.583 | 78.093 | 285.47 | 71.368 | 203.651 | 71.368 | 235.637 | 58.909 | 282.552 | 58.909 | 234.079 | 58.52 | 221.245 | 58.52 | 249.665 | 79.829 | 269.78 | 79.829 | 368.714 | 88.116 | 248.832 | 88.116 | 324.788 | 81.197 | 81.197 | 81.197 | 111.122 | 111.122 | 111.122 | 111.122 | 148.73 | 148.73 | 148.73 | 148.73 | 100.575 | 100.575 | 100.575 | 100.575 | 103.057 | 103.057 | 103.057 | 103.057 | 60.389 | 60.389 | 60.389 | 60.389 |
Short Term Debt
| 502.474 | 482.714 | 0 | 250.617 | 0 | 205.124 | 178.284 | 269.699 | 0 | 737.5 | 0 | 591.759 | 0 | 386.883 | 0 | 424.929 | 0 | 424.206 | 0 | 343.218 | 0 | 328.085 | 0 | 310.155 | 0 | 364.145 | 0 | 105.474 | 0 | 193.776 | 0 | 82.956 | 0 | 174.274 | 0 | 200.88 | 0 | 159.843 | 0 | 205.402 | 0 | 224.674 | 0 | 235.567 | 0 | 190.969 | 0 | 209.171 | 0 | 0 | 0 | 219.441 | 0 | 0 | 0 | 235.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 26.656 | 17.68 | 0 | 19.674 | 0 | 14.364 | 22.199 | 37.454 | 0 | 40.942 | 0 | 49.875 | 0 | 27.336 | 0 | 8.685 | 0 | 14.749 | 0 | 11.691 | 0 | 15.182 | 0 | 14.013 | 0 | 27.279 | 0 | 26.699 | 0 | 33.882 | 0 | 24.583 | 0 | 23.734 | 0 | 26.696 | 0 | 26.599 | 0 | 16.683 | 0 | 29.467 | 0 | 23.051 | 0 | 9.58 | 0 | 7.306 | 0 | 0 | 0 | 24.835 | 0 | 7.571 | 0 | 17.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 17.68 | 0 | 264.444 | 0 | 0 | 0 | 305.873 | 0 | 169.646 | 0 | 185.012 | 0 | 75.903 | 0 | 125.504 | 0 | 62.064 | 0 | 110.667 | 0 | 36.304 | 0 | 123.962 | 0 | 61.45 | 0 | 121.544 | 0 | 65.38 | 0 | 114.612 | 0 | 77.914 | 0 | 114.145 | 0 | 92.09 | 0 | 88.837 | 0 | 73.318 | 0 | 80.657 | 0 | 106.859 | 0 | 7.75 | 0 | 0 | 0 | 24.996 | 0 | 0 | 0 | 17.48 | 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
| 304.541 | 350.368 | 0 | 392.628 | 0 | 290.558 | 357.65 | -34.917 | 144.527 | -39.009 | 144.527 | -47.452 | 194.799 | 227.105 | 194.799 | -5.432 | 138.422 | 63.592 | 138.422 | 103.655 | 114.641 | 174.706 | 114.641 | 110.998 | 108.792 | 154.68 | 108.792 | -25.642 | 90.646 | 156.248 | 90.646 | -22.929 | 78.459 | 155.217 | 78.459 | -25.117 | 107.687 | 158.546 | 107.687 | -14.173 | 74.187 | 46.709 | 74.187 | 63.584 | 80.551 | 109.307 | 80.551 | 79.339 | 56.541 | 272.256 | 56.541 | -8.945 | 62.896 | 422.701 | 62.896 | 13.156 | 66.392 | 66.392 | 66.392 | 204.978 | 204.978 | 204.978 | 204.978 | 118.103 | 118.103 | 118.103 | 118.103 | 177.199 | 177.199 | 177.199 | 177.199 | 115.65 | 115.65 | 115.65 | 115.65 | 72.823 | 72.823 | 72.823 | 72.823 |
Total Current Liabilities
| 1,285.746 | 1,192.251 | 0 | 932.859 | 0 | 869.87 | 841.551 | 923.751 | 230.938 | 1,294.252 | 230.938 | 1,165.216 | 291.304 | 960.283 | 291.304 | 901.282 | 225.321 | 895.699 | 225.321 | 802.22 | 200.555 | 794.467 | 200.555 | 771.432 | 192.858 | 821.471 | 192.858 | 664.676 | 166.169 | 635.262 | 166.169 | 626.207 | 156.552 | 602.808 | 156.552 | 716.219 | 179.055 | 548.639 | 179.055 | 532.386 | 133.097 | 583.402 | 133.097 | 556.281 | 139.07 | 531.101 | 139.07 | 545.481 | 136.37 | 542.036 | 136.37 | 604.045 | 151.011 | 679.104 | 151.011 | 590.355 | 147.589 | 147.589 | 147.589 | 316.1 | 316.1 | 316.1 | 316.1 | 266.832 | 266.832 | 266.832 | 266.832 | 277.774 | 277.774 | 277.774 | 277.774 | 218.707 | 218.707 | 218.707 | 218.707 | 133.211 | 133.211 | 133.211 | 133.211 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 135.047 | 151.363 | 0 | 518.116 | 0 | 531.863 | 532.641 | 579.11 | 130.972 | 338.416 | 130.972 | 379.284 | 77.688 | 685.168 | 77.688 | 661.235 | 145.638 | 420.087 | 145.638 | 368.919 | 92.196 | 502.414 | 92.196 | 370.602 | 91.291 | 318.022 | 91.291 | 406.607 | 101.652 | 396.051 | 101.652 | 368.777 | 92.194 | 361.158 | 92.194 | 198.779 | 49.695 | 284.74 | 49.695 | 214.255 | 53.564 | 146.179 | 53.564 | 172.821 | 43.205 | 231.2 | 43.205 | 279.98 | 69.995 | 0 | 69.995 | 354.031 | 88.508 | 0 | 88.508 | 521.52 | 130.38 | 130.38 | 130.38 | 179.638 | 179.638 | 179.638 | 179.638 | 176.735 | 176.735 | 176.735 | 176.735 | 180.648 | 180.648 | 180.648 | 180.648 | 173.457 | 173.457 | 173.457 | 173.457 | 100.038 | 100.038 | 100.038 | 100.038 |
Deferred Revenue Non-Current
| 0 | 15.8 | 0 | 13.387 | 0 | 10.919 | 9.298 | 10.326 | 2.582 | 12.464 | 2.582 | 11.437 | 2.859 | 10.418 | 2.859 | 7.204 | 1.801 | 2.285 | 1.801 | 3.593 | 0.898 | 3.733 | 0.898 | 4.051 | 1.013 | 4.373 | 1.013 | 4.749 | 1.187 | 5.007 | 1.187 | 4.418 | 1.105 | 4.248 | 1.105 | 4.409 | 1.102 | 4.912 | 1.102 | 2.048 | 0.512 | 2.433 | 0.512 | 2.723 | 0.681 | 67.856 | 0.681 | 4.716 | 1.179 | 0 | 1.179 | 5.866 | 1.467 | 0 | 1.467 | 14.793 | 3.698 | 3.698 | 3.698 | 3.898 | 3.898 | 3.898 | 3.898 | 3.575 | 3.575 | 3.575 | 3.575 | 38.242 | 38.242 | 38.242 | 38.242 | 36.629 | 36.629 | 36.629 | 36.629 | 36.613 | 36.613 | 36.613 | 36.613 |
Deferred Tax Liabilities Non-Current
| 0 | 228.485 | 0 | 224.702 | 0 | 227.29 | 230.852 | 222.22 | 55.555 | 237.345 | 55.555 | 242.916 | 60.729 | 287.95 | 60.729 | 285.057 | 71.264 | 235.013 | 71.264 | 236.942 | 59.236 | 226.059 | 59.236 | 219.25 | 54.813 | 290.141 | 54.813 | 299.175 | 74.794 | 280.814 | 74.794 | 281.736 | 70.434 | 257.254 | 70.434 | 245.956 | 61.489 | 232.01 | 61.489 | 239.879 | 59.97 | 238.101 | 59.97 | 229.999 | 57.5 | 217.881 | 57.5 | 201.918 | 50.48 | 190.196 | 50.48 | 193.755 | 48.439 | 130.504 | 48.439 | 144.839 | 36.21 | 36.21 | 36.21 | 34.05 | 34.05 | 34.05 | 34.05 | 35.008 | 35.008 | 35.008 | 35.008 | 25.691 | 25.691 | 25.691 | 25.691 | 28.84 | 28.84 | 28.84 | 28.84 | 16.34 | 16.34 | 16.34 | 16.34 |
Other Non-Current Liabilities
| 311.575 | 61.533 | -2,193.503 | 57.812 | -2,198.28 | 61.994 | 71.801 | 70.025 | 31.312 | 266.703 | 31.312 | 279.011 | 86.886 | 235.69 | 86.886 | 512.682 | 76.577 | 229.499 | 76.577 | 471.084 | 57.672 | 230.309 | 57.672 | 396.741 | 44.72 | 155.722 | 44.72 | 467.794 | 40.968 | 426.72 | 40.968 | 415.776 | 32.406 | 383.427 | 32.406 | 373.265 | 30.725 | 296.241 | 30.725 | 55.849 | 13.962 | 66.021 | 13.962 | 76.751 | 19.188 | 4.376 | 19.188 | 90.053 | 22.513 | 410.994 | 22.513 | 119.887 | 29.972 | 693.903 | 29.972 | 114.798 | 28.7 | 28.7 | 28.7 | 14.872 | 14.872 | 14.872 | 14.872 | 56.165 | 56.165 | 56.165 | 56.165 | 15.464 | 15.464 | 15.464 | 15.464 | 15.08 | 15.08 | 15.08 | 15.08 | 10.67 | 10.67 | 10.67 | 10.67 |
Total Non-Current Liabilities
| 446.622 | 457.181 | -2,193.503 | 814.017 | -2,198.28 | 832.066 | 844.592 | 881.681 | 220.42 | 855.028 | 220.42 | 912.648 | 228.162 | 1,219.226 | 228.162 | 1,181.121 | 295.28 | 899.264 | 295.28 | 840.003 | 210.001 | 962.515 | 210.001 | 767.343 | 191.836 | 768.258 | 191.836 | 874.401 | 218.6 | 822.771 | 218.6 | 784.553 | 196.138 | 744.585 | 196.138 | 572.044 | 143.011 | 580.981 | 143.011 | 512.031 | 128.008 | 452.734 | 128.008 | 482.294 | 120.574 | 521.313 | 120.574 | 576.667 | 144.167 | 601.19 | 144.167 | 673.539 | 168.385 | 824.407 | 168.385 | 795.95 | 198.988 | 198.988 | 198.988 | 232.457 | 232.457 | 232.457 | 232.457 | 271.482 | 271.482 | 271.482 | 271.482 | 260.044 | 260.044 | 260.044 | 260.044 | 254.005 | 254.005 | 254.005 | 254.005 | 163.661 | 163.661 | 163.661 | 163.661 |
Total Liabilities
| 1,732.368 | 1,649.432 | -2,193.503 | 1,746.876 | -2,198.28 | 1,701.936 | 1,686.143 | 1,805.432 | 451.358 | 2,149.28 | 451.358 | 2,077.864 | 519.466 | 2,179.509 | 519.466 | 2,082.403 | 520.601 | 1,794.963 | 520.601 | 1,642.223 | 410.556 | 1,756.982 | 410.556 | 1,538.775 | 384.694 | 1,589.729 | 384.694 | 1,539.077 | 384.769 | 1,458.033 | 384.769 | 1,410.76 | 352.69 | 1,347.393 | 352.69 | 1,288.263 | 322.066 | 1,129.62 | 322.066 | 1,044.417 | 261.104 | 1,036.136 | 261.104 | 1,038.575 | 259.644 | 1,052.414 | 259.644 | 1,122.148 | 280.537 | 1,143.226 | 280.537 | 1,277.584 | 319.396 | 1,503.511 | 319.396 | 1,386.305 | 346.576 | 346.576 | 346.576 | 548.557 | 548.557 | 548.557 | 548.557 | 538.315 | 538.315 | 538.315 | 538.315 | 537.818 | 537.818 | 537.818 | 537.818 | 472.712 | 472.712 | 472.712 | 472.712 | 296.872 | 296.872 | 296.872 | 296.872 |
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 |
Common Stock
| 92.319 | 92.319 | 0 | 92.319 | 0 | 92.319 | 92.319 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 92.319 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 |
Retained Earnings
| 1,980.364 | 1,965.06 | 0 | 1,912.767 | 0 | 1,912.836 | 1,851.346 | 1,882.678 | 470.67 | 1,834.028 | 470.67 | 1,814.239 | 453.56 | 2,054.346 | 453.56 | 2,044.128 | 511.032 | 1,985.49 | 511.032 | 1,999.977 | 499.994 | 1,932.303 | 499.994 | 1,952.503 | 488.126 | 1,824.895 | 488.126 | 1,820.612 | 455.153 | 1,743.29 | 455.153 | 1,738.968 | 434.742 | 1,653.842 | 434.742 | 1,695.582 | 423.896 | 1,628.85 | 423.896 | 1,646.384 | 411.596 | 1,566.201 | 411.596 | 1,588.508 | 397.127 | 67.274 | 397.127 | 0 | 0 | 0 | 0 | 1,501.825 | 375.456 | 1,241.322 | 375.456 | 1,229.166 | 307.292 | 307.292 | 307.292 | 293.596 | 293.596 | 293.596 | 293.596 | 276.666 | 276.666 | 276.666 | 276.666 | 267.867 | 267.867 | 267.867 | 267.867 | 235.81 | 235.81 | 235.81 | 235.81 | 209.336 | 209.336 | 209.336 | 209.336 |
Accumulated Other Comprehensive Income/Loss
| 156.083 | 124.607 | 2,157.565 | 149.306 | 2,164.438 | 156.11 | 204.368 | 123.457 | -195.156 | 69.859 | -195.156 | 17.62 | -247.41 | 90.547 | -247.41 | 122.583 | -249.781 | 83.293 | -249.781 | 0 | -229.07 | 0 | -229.07 | 0 | -207.457 | 0 | -207.457 | 0 | -197.067 | 0 | -197.067 | 0 | -185.8 | 0 | -185.8 | 0 | -167.672 | 0 | -167.672 | 0 | -152.728 | 0 | -152.728 | 0 | -153.856 | 0 | -153.856 | 0 | -142.262 | 0 | -142.262 | 0 | -140.02 | 0 | -140.02 | 0 | -160.453 | -160.453 | -160.453 | -146.497 | -146.497 | -146.497 | -146.497 | -289.151 | -289.151 | -289.151 | -289.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0.004 | 3.173 | 35.938 | 3.173 | 33.842 | 3.173 | 3.173 | 3.173 | 234.704 | 73.032 | 234.704 | 20.793 | 260.22 | 3.173 | 260.22 | 3.173 | 288.587 | 86.466 | 288.587 | 70.038 | 253.546 | 3.173 | 253.546 | 3.173 | 226.732 | 3.173 | 226.732 | 3.173 | 245.434 | 0.004 | 245.434 | 0.004 | 226.207 | 0.004 | 226.207 | -0.273 | 189.148 | -41.786 | 189.148 | -54.579 | 150.118 | 6.01 | 150.118 | 11.382 | 156.959 | 1,465.931 | 156.959 | -47.913 | 516.297 | 1,355.122 | 516.297 | -1.401 | 143.346 | 22.178 | 143.346 | -41.163 | 154.622 | 154.622 | 154.622 | 136.993 | 136.993 | 136.993 | 136.993 | 294.966 | 294.966 | 294.966 | 294.966 | 12.164 | 12.164 | 12.164 | 12.164 | 15.624 | 15.624 | 15.624 | 15.624 | 12.523 | 12.523 | 12.523 | 12.523 |
Total Shareholders Equity
| 2,228.77 | 2,185.159 | 2,193.503 | 2,157.565 | 2,198.28 | 2,164.438 | 2,151.206 | 2,101.627 | 533.298 | 1,999.379 | 533.298 | 1,927.351 | 489.45 | 2,240.385 | 489.45 | 2,262.203 | 572.918 | 2,164.275 | 572.918 | 2,162.334 | 547.551 | 2,076.292 | 547.551 | 2,074.637 | 530.481 | 1,996.515 | 530.481 | 2,079.326 | 526.6 | 1,951.883 | 526.6 | 1,966.259 | 498.229 | 1,875.798 | 498.229 | 1,849.485 | 468.451 | 1,697.847 | 468.451 | 1,705.757 | 432.066 | 1,664.53 | 432.066 | 1,692.209 | 423.309 | 1,625.524 | 423.309 | 1,587.298 | 397.115 | 1,447.441 | 397.115 | 1,592.743 | 401.862 | 1,355.819 | 401.862 | 1,280.322 | 324.54 | 324.54 | 324.54 | 307.172 | 307.172 | 307.172 | 307.172 | 305.56 | 305.56 | 305.56 | 305.56 | 303.111 | 303.111 | 303.111 | 303.111 | 274.514 | 274.514 | 274.514 | 274.514 | 244.939 | 244.939 | 244.939 | 244.939 |
Total Equity
| 2,269.34 | 2,222.133 | 2,193.503 | 2,193.503 | 2,198.28 | 2,198.28 | 2,184.847 | 2,133.19 | 533.298 | 2,031.026 | 533.298 | 1,957.798 | 489.45 | 2,269.729 | 489.45 | 2,291.67 | 572.918 | 2,195.244 | 572.918 | 2,190.202 | 547.551 | 2,105.747 | 547.551 | 2,121.925 | 530.481 | 2,024.826 | 530.481 | 2,106.401 | 526.6 | 1,977.97 | 526.6 | 1,992.916 | 498.229 | 1,901.403 | 498.229 | 1,873.805 | 468.451 | 1,779.129 | 468.451 | 1,728.263 | 432.066 | 1,665.615 | 432.066 | 1,693.237 | 423.309 | 1,626.624 | 423.309 | 1,588.46 | 397.115 | 1,505.307 | 397.115 | 1,607.446 | 401.862 | 1,373.246 | 401.862 | 1,298.16 | 324.54 | 324.54 | 324.54 | 307.172 | 307.172 | 307.172 | 307.172 | 305.56 | 305.56 | 305.56 | 305.56 | 303.111 | 303.111 | 303.111 | 303.111 | 274.514 | 274.514 | 274.514 | 274.514 | 244.939 | 244.939 | 244.939 | 244.939 |
Total Liabilities & Shareholders Equity
| 4,001.708 | 3,871.565 | 0 | 3,940.379 | 0 | 3,900.216 | 3,870.99 | 3,938.622 | 984.656 | 4,180.306 | 984.656 | 4,035.662 | 1,008.916 | 4,449.238 | 1,008.916 | 4,374.073 | 1,093.518 | 3,990.207 | 1,093.518 | 3,832.425 | 958.106 | 3,862.729 | 958.106 | 3,660.7 | 915.175 | 3,614.555 | 915.175 | 3,645.478 | 911.37 | 3,436.003 | 911.37 | 3,403.676 | 850.919 | 3,248.796 | 850.919 | 3,162.068 | 790.517 | 2,908.749 | 790.517 | 2,772.68 | 693.17 | 2,701.751 | 693.17 | 2,731.812 | 682.953 | 2,679.038 | 682.953 | 2,710.608 | 677.652 | 2,648.533 | 677.652 | 2,885.03 | 721.258 | 2,876.757 | 721.258 | 2,684.465 | 671.116 | 671.116 | 671.116 | 855.728 | 855.728 | 855.728 | 855.728 | 843.874 | 843.874 | 843.874 | 843.874 | 840.929 | 840.929 | 840.929 | 840.929 | 747.226 | 747.226 | 747.226 | 747.226 | 541.811 | 541.811 | 541.811 | 541.811 |