Euronet Worldwide, Inc.
NASDAQ:EEFT
100.45 (USD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,091.2 | 1,851.7 | 1,794.6 | 1,677.9 | 1,915.4 | 1,693 | 1,646.8 | 1,613.2 | 1,905.7 | 1,630.9 | 1,803.9 | 1,718.2 | 1,559.6 | 1,485.3 | 1,831.4 | 1,417.9 | 1,275.4 | 1,268.1 | 1,451.7 | 1,730.9 | 1,558.5 | 1,216.3 | 1,054.4 | 1,129.3 | 1,163.4 | 885.6 | 819.1 | 1,062.2 | 1,065.3 | 763.6 | 727.7 | 661.3 | 680.1 | 548.5 | 457.5 | 528.8 | 538.1 | 480.7 | 468 | 451.2 | 408.4 | 292.3 | 209.8 | 244.5 | 189.9 | 155.3 | 191.2 | 191.8 | 178.6 | 180.7 | 170.663 | 180.9 | 225.5 | 220.7 | 187.235 | 178.7 | 202.6 | 189.2 | 183.528 | 220.2 | 160.5 | 158.675 | 181.341 | 173.863 | 255.607 | 237.097 | 267.591 | 251.435 | 282.293 | 419.489 | 321.058 | 255.366 | 232.723 | 223.735 | 219.932 | 52.798 | 50.333 | 72.984 | 124.198 | 36.892 | 32.011 | 19.268 | 19.245 | 12.851 | 13.08 | 13.93 | 12.021 | 15.338 | 20.546 | 22.123 | 8.818 | 5.304 | 5.619 | 4.732 | 7.151 | 11.239 | 5.04 | 7.394 | 15 | 17.9 | 21.3 | 35.8 | 55.6 | 60.8 | 97.3 | 11.7 | 7.5 | 27.7 | 20.4 | 46.3 | 2.5 |
| 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 | 0.8 | 3.3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
| Cash and Short Term Investments
| 2,091.2 | 1,851.7 | 1,794.6 | 1,677.9 | 1,915.4 | 1,693 | 1,646.8 | 1,613.2 | 1,905.7 | 1,630.9 | 1,803.9 | 1,718.2 | 1,559.6 | 1,485.3 | 1,831.4 | 1,417.9 | 1,275.4 | 1,268.1 | 1,451.7 | 1,730.9 | 1,558.5 | 1,216.3 | 1,054.4 | 1,129.3 | 1,163.4 | 885.6 | 819.1 | 1,062.2 | 1,065.3 | 763.6 | 727.7 | 661.3 | 680.1 | 548.5 | 457.5 | 528.8 | 538.1 | 480.7 | 468 | 451.2 | 408.4 | 292.3 | 209.8 | 244.5 | 189.9 | 155.3 | 191.2 | 191.8 | 178.6 | 180.7 | 170.663 | 180.9 | 225.5 | 220.7 | 187.235 | 178.7 | 202.6 | 189.2 | 183.528 | 220.2 | 160.5 | 158.675 | 181.341 | 173.863 | 255.607 | 237.097 | 267.591 | 251.435 | 282.293 | 419.489 | 321.058 | 255.366 | 232.723 | 223.735 | 219.932 | 52.798 | 50.333 | 72.984 | 124.198 | 36.892 | 32.011 | 19.268 | 19.245 | 12.851 | 13.08 | 13.93 | 12.021 | 15.338 | 20.546 | 22.123 | 8.818 | 5.304 | 5.619 | 4.732 | 7.151 | 11.239 | 5.04 | 7.394 | 15.8 | 21.2 | 24.3 | 35.8 | 55.6 | 60.8 | 97.3 | 11.7 | 7.5 | 27.7 | 20.4 | 46.3 | 2.7 |
| Net Receivables
| 428.1 | 407.6 | 370.6 | 300.6 | 242.6 | 204.6 | 270.8 | 225.2 | 195.4 | 180.1 | 203 | 152.6 | 138.6 | 111.4 | 117.5 | 119.7 | 114.8 | 92.9 | 201.9 | 663 | 836.7 | 715.6 | 693.6 | 813.8 | 697 | 707.2 | 744.9 | 547.4 | 437.1 | 370.9 | 503 | 377.3 | 371.3 | 355 | 423.3 | 330.1 | 325.8 | 298.2 | 375.6 | 321.4 | 328.4 | 315.7 | 390.6 | 317.9 | 325.5 | 355.1 | 370.8 | 316.1 | 286.7 | 296.3 | 349.543 | 243.1 | 280.4 | 259.3 | 288.765 | 266.1 | 226.1 | 244.8 | 282.905 | 241 | 243.1 | 225.287 | 261.084 | 265.989 | 298.537 | 273.272 | 290.378 | 312.075 | 264.135 | 205.91 | 212.631 | 164.171 | 148.756 | 145.36 | 180.584 | 137.551 | 119.665 | 114.276 | 124.93 | 83.666 | 80.077 | 77.14 | 75.648 | 50.697 | 40.758 | 36.184 | 8.38 | 7.739 | 7.702 | 8.563 | 9.623 | 9.092 | 10.749 | 10.471 | 10.602 | 9.105 | 6.516 | 8.696 | 8.7 | 8.4 | 7 | 8.4 | 3.1 | 1.3 | 1.2 | 0.7 | 0.6 | 0.5 | 0.5 | 0.2 | 0.2 |
| Inventory
| 0 | 0 | 0 | 14.1 | 14.4 | 358.4 | 7.4 | 372.6 | 350.8 | 277.4 | 199.1 | 238.8 | 273.8 | 256.2 | 276.1 | 241.3 | 268.9 | 338.3 | 252 | -0.003 | 0.024 | -0.02 | -0.014 | -0.057 | -0.065 | 0.046 | 95.7 | 49.1 | 48.7 | 44 | 78.1 | 47.9 | 53.9 | 63.3 | 72.1 | 56.4 | 59.4 | 67.1 | 85.7 | 68.8 | 69.1 | 64.8 | 92.8 | 61.3 | 83.7 | 82.7 | 101.2 | 66.2 | 75.9 | 80.2 | 98.819 | 83.3 | 67.2 | 78.9 | 97.225 | 58.5 | 68 | 67.7 | 87.661 | 57.1 | 53.9 | 52.699 | 61.279 | 67.83 | 55.382 | 50.654 | 50.265 | 41.071 | 51.447 | 48.896 | 49.511 | 35.253 | 32.58 | 22.94 | 25.595 | 25.127 | 29.438 | 18.224 | 18.949 | 0 | 0 | 59.34 | 69.789 | 0 | 54.827 | 46.527 | 8.364 | 8.47 | 11.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets
| 1,747.2 | 1,668.4 | 1,997.5 | 1,543.8 | 1,372.2 | 1,085.5 | 1,801.7 | 1,034.9 | 1,057.4 | 1,037.4 | 1,102.4 | 928.7 | 929.7 | 960.3 | 1,140.9 | 875.8 | 892.7 | 773.3 | 1,013.1 | 339.403 | 306.576 | 303.62 | 339.614 | 273.457 | 304.765 | 277.054 | 230.491 | 266.53 | 269.26 | 266.821 | 269.47 | 259.713 | 228.443 | 167.139 | 178.085 | 171.574 | 167.138 | 190.051 | 108.6 | 163.111 | 167.924 | 128.826 | 69.2 | 58.2 | 78.8 | 82.7 | 68.1 | 60.7 | 71.8 | 67.1 | 134.945 | 52.1 | 47.7 | 36 | 154.789 | 40.4 | 31 | 32 | 104.492 | 43.2 | 50.4 | 3.461 | 3.729 | 3.626 | 3.858 | 150.283 | 194.25 | 160.88 | 165.146 | 152.123 | 105.271 | 111.383 | 117.178 | 105.48 | 82.832 | 92.986 | 107.103 | 5.703 | 0.439 | 86.537 | 67.886 | 0.411 | 3.272 | 52.743 | 0.859 | 0.763 | 11.101 | 0.264 | 1.289 | 12.037 | 7.676 | 8.771 | 7.507 | 6.528 | 6.332 | 5.573 | 10.765 | 17.183 | 15.3 | 14.9 | 16.6 | 15.8 | 23.3 | 45.6 | 13 | 25.2 | 34.7 | 22 | 32.7 | 8.9 | 0.6 |
| Total Current Assets
| 4,266.5 | 3,927.7 | 4,162.7 | 3,536.4 | 3,544.6 | 3,341.5 | 3,726.7 | 3,245.9 | 3,509.3 | 3,125.8 | 3,308.4 | 3,038.3 | 2,901.7 | 2,813.2 | 3,365.9 | 2,654.7 | 2,551.8 | 2,472.6 | 2,918.7 | 2,733.3 | 2,701.8 | 2,235.5 | 2,087.6 | 2,216.5 | 2,165.1 | 1,869.9 | 1,890.2 | 1,925.3 | 1,820.3 | 1,445.2 | 1,578.2 | 1,346.2 | 1,333.8 | 1,133.9 | 1,131 | 1,086.9 | 1,090.5 | 1,036.1 | 1,105.9 | 1,004.4 | 973.8 | 801.6 | 840.4 | 745 | 736.3 | 721.4 | 813.2 | 728 | 684.1 | 715.1 | 753.97 | 649.1 | 733.4 | 688.4 | 728.014 | 645.9 | 600.5 | 615.3 | 658.586 | 655.8 | 620.5 | 593.499 | 682.349 | 673.049 | 738.083 | 711.306 | 802.484 | 765.461 | 763.021 | 826.418 | 688.471 | 566.173 | 531.237 | 497.515 | 508.943 | 308.462 | 306.539 | 341.729 | 344.766 | 207.095 | 179.974 | 156.159 | 167.954 | 116.291 | 109.524 | 97.404 | 39.866 | 31.811 | 41.141 | 42.723 | 26.117 | 23.167 | 23.875 | 21.731 | 24.085 | 25.917 | 22.321 | 33.273 | 39.8 | 44.5 | 47.9 | 60.3 | 82 | 107.7 | 111.5 | 37.6 | 42.8 | 50.2 | 53.6 | 55.4 | 3.5 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 475.4 | 468.4 | 474.7 | 467.9 | 482.4 | 475.4 | 486.3 | 455.6 | 483.9 | 505.8 | 506.9 | 516 | 536.5 | 529.2 | 540.5 | 527.9 | 514 | 736.2 | 737.5 | 683.5 | 700.6 | 655 | 291.9 | 283.2 | 274.7 | 280.6 | 268.3 | 250.4 | 241.1 | 217.9 | 202.1 | 187.6 | 176.3 | 169.7 | 157.4 | 149.5 | 140.1 | 121.8 | 125.3 | 123.4 | 125.3 | 117.6 | 116.2 | 111.9 | 107.3 | 109 | 115.5 | 109.3 | 108 | 108.2 | 102.9 | 93.4 | 96.6 | 92.9 | 91.527 | 93.7 | 81.9 | 91.7 | 96.592 | 101 | 94.7 | 83.753 | 89.532 | 96.007 | 103.276 | 97.623 | 88.984 | 76.864 | 69.882 | 55.551 | 55.174 | 51.648 | 50.075 | 50.4 | 44.852 | 41.734 | 41.334 | 42.007 | 39.907 | 34.367 | 30.086 | 20.979 | 20.658 | 18.214 | 20.611 | 21.26 | 21.394 | 30.074 | 31.183 | 27.647 | 29.551 | 29.775 | 27.78 | 28.743 | 31.657 | 30.725 | 35.128 | 34.704 | 36.7 | 36.6 | 34.8 | 34.5 | 33.2 | 29.9 | 27.8 | 25.2 | 24.1 | 16 | 14.1 | 9.4 | 7.3 |
| Goodwill
| 877.5 | 848.8 | 847.5 | 817.8 | 838 | 834.3 | 828.344 | 764.78 | 807.848 | 846.241 | 641.605 | 646.178 | 657.327 | 653.128 | 665.821 | 641.886 | 624.253 | 714.499 | 743.823 | 685.991 | 810.8 | 814.2 | 818.7 | 844.3 | 854.8 | 889.7 | 867.9 | 743.86 | 726.656 | 698.511 | 689.713 | 687.947 | 688.889 | 704.449 | 685.178 | 686.359 | 605.265 | 560.747 | 599.863 | 619.285 | 662.035 | 499.68 | 498.435 | 510.78 | 494.934 | 495.303 | 481.76 | 490.934 | 485.495 | 504.823 | 488.628 | 483.783 | 470.819 | 461.883 | 445.713 | 518.698 | 458.459 | 485.763 | 504.65 | 502.581 | 492.448 | 464.805 | 488.305 | 733.803 | 797.652 | 798.731 | 762.723 | 756.173 | 706.876 | 300.911 | 278.743 | 274.918 | 274.208 | 269.159 | 267.195 | 251.505 | 252.37 | 245.624 | 183.668 | 116.222 | 106.089 | 104.034 | 88.512 | 63.263 | 61.882 | 0 | 0 | 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
| 200.7 | 208.9 | 349.5 | 167.4 | 177.1 | 182.9 | 362.348 | 361.562 | 197.281 | 214.49 | 287.373 | 102.238 | 109.32 | 114.768 | 354.44 | 123.577 | 127.108 | 130.177 | 141.847 | 782.2 | 104.374 | 110.143 | 114.485 | 128.586 | 135.639 | 148.057 | 150.543 | 899.1 | 884.9 | 859.6 | 855 | 839.8 | 848.5 | 874.7 | 853.2 | 860.4 | 781.4 | 705 | 758.2 | 789.5 | 843.3 | 588.6 | 591.4 | 608.2 | 594.8 | 604.9 | 565.2 | 143.345 | 89.613 | 98.302 | 99.878 | 97.892 | 90.902 | 91.963 | 95.819 | 105.252 | 93.58 | 103.093 | 112.948 | 118.171 | 120.871 | 116.228 | 125.313 | 134.612 | 149.377 | 155.889 | 156.751 | 162.043 | 160.823 | 52.624 | 47.539 | 48.712 | 50.502 | 51.829 | 317.919 | 295.525 | 297.273 | 286.203 | 212.598 | 141.499 | 131.067 | 129.494 | 111.284 | 63.263 | 61.882 | 80.128 | 1.834 | 1.718 | 1.736 | 1.523 | 1.975 | 2.145 | 2.156 | 2.341 | 2.604 | 2.594 | 14.67 | 15.417 | 16.3 | 14.9 | 14.8 | 15.3 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,078.2 | 1,057.7 | 1,197 | 985.2 | 1,015.1 | 1,017.2 | 1,016.6 | 945.1 | 1,005.1 | 1,060.7 | 739.4 | 748.4 | 766.6 | 767.9 | 787.7 | 765.5 | 751.4 | 844.7 | 885.7 | 782.2 | 810.8 | 814.2 | 818.7 | 844.3 | 854.8 | 889.7 | 867.9 | 899.1 | 884.9 | 859.6 | 855 | 839.8 | 848.5 | 874.7 | 853.2 | 860.4 | 781.4 | 705 | 758.2 | 789.5 | 843.3 | 588.6 | 591.4 | 608.2 | 594.8 | 604.9 | 565.2 | 575.8 | 575.1 | 603.1 | 588.506 | 581.7 | 561.7 | 553.9 | 541.532 | 624 | 552.1 | 588.9 | 617.598 | 620.8 | 613.3 | 581.033 | 613.618 | 868.415 | 947.029 | 954.62 | 919.474 | 918.216 | 867.699 | 353.535 | 326.282 | 323.63 | 324.71 | 320.988 | 317.919 | 295.525 | 297.273 | 286.203 | 212.598 | 141.499 | 131.067 | 129.494 | 111.284 | 63.263 | 61.882 | 80.128 | 1.834 | 1.718 | 1.736 | 1.523 | 1.975 | 2.145 | 2.156 | 2.341 | 2.604 | 2.594 | 14.67 | 15.417 | 16.3 | 14.9 | 14.8 | 15.3 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 60.8 | 60.5 | 60 | -28.5 | -31.2 | 0 | -24 | 0 | 0 | -37.136 | -37.7 | -38.666 | -39.114 | -39.708 | 0 | -54.868 | -55.782 | -52.613 | 0 | -56.032 | -52.984 | -82.143 | 0 | -52.707 | -54.009 | -59.871 | 0 | -46.361 | -46.213 | -44.418 | 0 | -35.624 | -34.465 | -36.044 | 0 | -44.065 | -46.21 | -37.164 | 0 | -37.888 | -38.937 | -18.044 | 0 | -20.299 | -20.975 | -21.233 | 4.7 | -23.772 | -24.256 | -25.884 | 0 | -24.417 | -21.921 | -22.321 | 0 | -25.445 | -19.71 | -21.761 | 0 | -23.231 | -38.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.9 | 50.7 | 47 | 28.5 | 31.2 | 30.8 | 24 | 37.81 | 33.811 | 37.136 | 37.7 | 38.666 | 39.114 | 39.708 | 0 | 54.868 | 55.782 | 52.613 | 0 | 56.032 | 52.984 | 82.143 | 0 | 52.707 | 54.009 | 59.871 | 0 | 46.361 | 46.213 | 44.418 | 0 | 35.624 | 34.465 | 36.044 | 0 | 44.065 | 46.21 | 37.164 | 0 | 37.888 | 38.937 | 18.044 | 0 | 20.299 | 20.975 | 21.233 | -4.7 | 23.772 | 24.256 | 25.884 | 0 | 24.417 | 21.921 | 22.321 | 0 | 25.445 | 19.71 | 21.761 | 0 | 23.231 | 38.273 | 38.794 | 29.304 | 32.867 | 40.087 | 36.879 | 30.822 | 19.718 | 20.022 | 19.045 | 19.004 | 6.186 | 6.553 | 6.366 | 6.994 | 8.23 | 8.233 | 9.112 | 8.494 | 0.326 | 0.276 | 0.274 | 0.279 | 0.305 | 0.201 | 0.209 | 1.064 | 0.467 | 0.469 | 0.426 | 0.429 | 0.423 | 0.418 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 117 | 128.6 | -47 | 173.4 | 178.9 | 145.7 | 174 | 143.39 | 163.389 | 206 | 189.6 | 223.6 | 234.3 | 240.5 | 232.6 | 147.3 | 144.3 | 130.9 | 115.8 | 115.1 | 120.1 | 109.4 | 123 | 116.8 | 112.4 | 115.3 | 113.6 | 103.1 | 90.4 | 75.1 | 70.8 | 63.9 | 61.9 | 53.9 | 51.1 | 68.9 | 60.9 | 60.1 | 62.2 | 48.7 | 52.1 | 49.4 | 50.1 | 49.4 | 53.8 | 56.1 | 57.6 | 58.5 | 58.5 | 62.3 | 60.953 | 58.1 | 52.4 | 50.5 | 48.299 | 46.8 | 37.1 | 39.7 | 39.903 | 44.1 | 80.2 | 39.431 | 25.321 | 26.675 | 26.398 | 22.393 | 44.392 | 24.644 | 24.672 | 18.721 | 19.208 | 16.604 | 15.189 | 15.408 | 15.644 | 10.39 | 9.877 | 9.476 | 12.71 | 6.574 | 5.968 | 3.315 | 3.598 | 20.366 | 19.669 | 2.992 | 2.401 | 3.087 | 4.045 | 3.104 | 3.319 | 1.002 | 1.636 | 1.901 | 2.544 | 4.153 | 4.225 | 4.254 | 4 | 4.4 | 4.8 | 5.6 | 5.7 | 5.8 | 6.5 | 3.1 | 3.1 | 0.6 | 0.6 | 0.7 | 1.1 |
| Total Non-Current Assets
| 1,794.3 | 1,765.9 | 1,731.7 | 1,626.5 | 1,676.4 | 1,669.1 | 1,676.9 | 1,581.9 | 1,686.2 | 1,772.5 | 1,435.9 | 1,488 | 1,537.4 | 1,537.6 | 1,560.8 | 1,440.7 | 1,409.7 | 1,711.8 | 1,739 | 1,580.8 | 1,631.5 | 1,578.6 | 1,233.6 | 1,244.3 | 1,241.9 | 1,285.6 | 1,249.8 | 1,252.6 | 1,216.4 | 1,152.6 | 1,127.9 | 1,091.3 | 1,086.7 | 1,098.3 | 1,061.7 | 1,078.8 | 982.4 | 886.9 | 945.7 | 961.6 | 1,020.7 | 755.6 | 757.7 | 769.5 | 755.9 | 770 | 738.3 | 743.6 | 741.6 | 773.6 | 752.359 | 733.2 | 710.7 | 697.3 | 681.358 | 764.5 | 671.1 | 720.3 | 754.093 | 765.9 | 788.2 | 743.011 | 757.775 | 1,023.964 | 1,116.79 | 1,111.515 | 1,083.672 | 1,039.442 | 982.275 | 446.852 | 419.668 | 398.068 | 396.527 | 393.162 | 385.409 | 355.879 | 356.717 | 346.798 | 273.709 | 182.766 | 167.397 | 154.062 | 135.819 | 102.148 | 102.363 | 104.589 | 26.693 | 35.346 | 37.433 | 32.7 | 35.274 | 33.345 | 31.99 | 33.385 | 36.805 | 37.472 | 54.023 | 54.375 | 57 | 55.9 | 54.4 | 55.4 | 51.4 | 35.7 | 34.3 | 28.3 | 27.2 | 16.6 | 14.7 | 10.1 | 8.4 |
| Total Assets
| 6,060.8 | 5,693.6 | 5,894.4 | 5,162.9 | 5,221 | 5,010.6 | 5,403.6 | 4,827.8 | 5,195.5 | 4,898.3 | 4,744.3 | 4,526.3 | 4,439.1 | 4,350.8 | 4,926.7 | 4,095.4 | 3,961.5 | 4,184.4 | 4,657.7 | 4,314.1 | 4,333.3 | 3,814.1 | 3,321.2 | 3,460.8 | 3,407 | 3,155.5 | 3,140 | 3,177.9 | 3,036.7 | 2,597.8 | 2,706.1 | 2,437.5 | 2,420.5 | 2,232.2 | 2,192.7 | 2,165.7 | 2,072.9 | 1,923 | 2,051.6 | 1,966 | 1,994.5 | 1,557.2 | 1,598.1 | 1,514.5 | 1,492.2 | 1,491.4 | 1,551.5 | 1,471.6 | 1,425.7 | 1,488.7 | 1,506.329 | 1,382.3 | 1,444.1 | 1,385.7 | 1,409.372 | 1,410.4 | 1,271.6 | 1,335.6 | 1,412.679 | 1,421.7 | 1,408.7 | 1,336.51 | 1,440.124 | 1,697.013 | 1,854.873 | 1,822.821 | 1,886.156 | 1,804.903 | 1,745.296 | 1,273.27 | 1,108.139 | 964.241 | 927.764 | 890.677 | 894.352 | 664.341 | 663.256 | 688.527 | 618.475 | 389.861 | 347.371 | 310.221 | 303.773 | 218.439 | 211.887 | 201.993 | 66.559 | 67.157 | 78.574 | 75.423 | 61.391 | 56.512 | 55.865 | 55.116 | 60.89 | 63.389 | 76.344 | 87.648 | 96.8 | 100.4 | 102.3 | 115.7 | 133.4 | 143.4 | 145.8 | 65.9 | 70 | 66.8 | 68.3 | 65.5 | 11.9 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 268.4 | 280.1 | 241.2 | 825.5 | 628.7 | 768.4 | 858.1 | 783.5 | 769.6 | 678 | 693.2 | 654.1 | 632.1 | 584.4 | 654.9 | 502.6 | 483.8 | 549.6 | 481.5 | 1,304 | 1,327.2 | 1,263.8 | 1,334.9 | 1,275.2 | 1,214.4 | 1,265.9 | 1,361 | 1,157.2 | 1,031.3 | 973.4 | 1,136.9 | 918.3 | 887.9 | 857.9 | 889.8 | 836.4 | 830.9 | 755.4 | 835.5 | 801.5 | 774.9 | 616 | 718.7 | 614.5 | 623.2 | 640.6 | 686.7 | 604.9 | 525 | 549.5 | 351.36 | 498 | 530.8 | 502.4 | 324.466 | 282.674 | 207.956 | 217.49 | 228.768 | 493.6 | 482.2 | 200.98 | 245.671 | 218.431 | 226.12 | 235.538 | 307.108 | 274.163 | 307.321 | 258.036 | 269.212 | 204.675 | 184.773 | 185.818 | 202.655 | 179.718 | 189.666 | 205.02 | 155.079 | 115.668 | 102.674 | 93.238 | 97.188 | 67.846 | 60.538 | 50.574 | 2.989 | 4.337 | 3.272 | 4.356 | 4.812 | 5.009 | 4.192 | 4.075 | 5.223 | 4.033 | 4.173 | 4.207 | 5.8 | 6.7 | 5.5 | 5.3 | 4.7 | 5.1 | 5.6 | 4.1 | 4.4 | 1.9 | 3.5 | 2.1 | 1.7 |
| Short Term Debt
| 1,286.3 | 727.1 | 202.2 | 501 | 502 | 51.4 | 53.3 | 352 | 502.5 | 55.6 | 57 | 60 | 59.7 | 58 | 59.6 | 59.5 | 60.5 | 138.7 | 139.4 | 146.7 | 154.2 | 480.6 | 43.5 | 238.5 | 624.1 | 52.4 | 46.7 | 141.9 | 134.9 | 34.1 | 35.5 | 18.4 | 20.2 | 14.1 | 14.1 | 14.2 | 16.9 | 12.7 | 13.4 | 11.7 | 12.4 | 12.3 | 13.3 | 11.4 | 10.8 | 10.4 | 10 | 180 | 177.5 | 175.2 | 172.832 | 6.2 | 4.5 | 4.5 | 4.936 | 5.4 | 4.3 | 4.5 | 5.637 | 50.1 | 49 | 62.629 | 76.712 | 6.743 | 7.24 | 7.314 | 6.989 | 11.012 | 12.994 | 9.513 | 10.97 | 15.402 | 18.983 | 22.295 | 28.324 | 10.723 | 10.023 | 9.088 | 9.265 | 25.598 | 25.091 | 21.635 | 3.979 | 0.931 | 3.381 | 3.39 | 3.827 | 5.001 | 4.946 | 4.394 | 7.278 | 4.826 | 4.455 | 3.833 | 3.466 | 3.574 | 3.703 | 4.095 | 4.2 | 5.1 | 4 | 4 | 4.6 | 4 | 4.4 | 4 | 3.3 | 2.6 | 1.9 | 1.3 | 0.3 |
| Tax Payables
| 80.9 | 78.1 | 81.6 | 96.5 | 82.5 | 69 | 148.114 | 62.783 | 46.668 | 48.054 | 59.037 | 53.147 | 35.814 | 29.323 | 36.359 | 25.231 | 34.472 | 40.09 | 52.583 | 53.323 | 47.49 | 40.227 | 40.159 | 64.2 | 53.596 | 56.696 | 54.437 | 41.883 | 30.137 | 28.156 | 27.611 | 31.766 | 20.504 | 18.113 | 14.962 | 14.549 | 11.695 | 12.224 | 19.248 | 16.572 | 15.634 | 13.311 | 15.656 | 12.903 | 8.078 | 8.347 | 9.396 | 4.262 | 4.321 | 7.243 | 5.228 | 8.877 | 17.105 | 15.791 | 13.177 | 15.9 | 15.756 | 17.007 | 18.379 | 18.709 | 20.791 | 17.399 | 16.59 | 15.025 | 13.801 | 12.589 | 15.619 | 23.154 | 3.052 | 2.677 | 9.463 | 10.962 | 10.164 | 10.18 | 8.207 | 8.864 | 8.189 | 10.479 | 9.446 | 7.245 | 6.199 | 4.877 | 3.316 | 0 | 0 | 0 | 0 | 0.026 | 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
| 56.3 | 57.5 | 56.7 | 54.7 | 60.3 | 63.5 | 65.38 | 59.071 | 63.26 | 71.606 | 77.037 | 67.677 | 71.667 | 74.737 | 73.36 | 55.779 | 58.532 | 61.767 | 58.588 | 57.261 | 62.455 | 61.456 | 59.293 | 53.059 | 50.7 | 55.413 | 51.996 | 45.218 | 44.304 | 46.55 | 44.2 | 39.912 | 41.654 | 42.493 | 35.887 | 30.609 | 32.342 | 31.837 | 33.916 | 27.521 | 30.101 | 33.004 | 32.533 | 27.805 | 30.817 | 33.954 | 34.109 | 26.066 | 26.813 | 28.986 | 28.272 | 22.247 | 8.596 | 8.651 | 10.775 | 9.05 | 10.51 | 12.051 | 13.32 | 11.193 | 12.789 | 14.794 | 14.914 | 12.273 | 14.118 | 16.262 | 16.603 | 12.327 | 12.184 | 12.666 | 11.318 | 9.858 | 9.8 | 10.346 | 8.013 | 6.73 | 7.104 | 9.35 | 9.949 | 51.764 | 44.818 | 39.46 | 2.543 | 27.458 | 27.504 | 28.376 | 4.979 | 7.014 | 7.393 | 6.306 | 7.386 | 6.201 | 6.639 | 5.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 1,960.6 | 1,892.3 | 2,200.5 | 1,187.6 | 1,146.2 | 1,022 | 1,377.32 | 975.829 | 994.14 | 965.794 | 1,025.363 | 861.023 | 858.033 | 885.563 | 1,067.54 | 820.021 | 834.168 | 711.533 | 954.512 | -57.261 | -62.455 | -61.456 | -59.293 | -53.059 | -50.7 | -55.413 | -51.996 | -45.218 | -44.304 | -46.55 | -44.2 | -39.912 | -41.654 | -42.493 | -35.887 | -30.609 | -32.342 | -31.837 | -33.916 | -27.521 | -30.101 | -33.004 | -32.533 | -27.805 | -30.817 | -33.954 | -34.109 | -26.066 | -26.813 | -28.986 | 222.022 | -22.247 | -8.596 | -8.651 | 231.183 | 212.276 | 228.434 | 235.759 | 243.853 | -11.193 | -12.789 | 235.029 | 249.355 | 247.944 | 253.186 | 215.132 | 192.474 | 214.187 | 165.631 | 131.389 | 112.61 | 103.372 | 94.363 | 76.349 | 88.331 | 83.814 | 69.63 | 99.07 | 118.89 | 12.523 | 8.975 | 7.332 | 48.216 | 11.664 | 6.037 | 4.82 | 7.974 | 3.944 | 3.929 | 5.564 | 3.813 | 3.59 | 4.175 | 5.02 | 11.777 | 10.388 | 11.261 | 17.994 | 16.9 | 9.7 | 8.2 | 9.3 | 9.4 | 1.2 | 1.6 | 1.3 | 1.6 | 0.7 | 0.2 | 0.2 | 0.9 |
| Total Current Liabilities
| 3,571.6 | 2,957 | 2,700.6 | 2,568.8 | 2,337.2 | 1,905.3 | 2,354.1 | 2,170.4 | 2,329.5 | 1,771 | 1,852.6 | 1,642.8 | 1,621.5 | 1,602.7 | 1,855.4 | 1,437.9 | 1,437 | 1,461.6 | 1,634 | 1,450.7 | 1,481.4 | 1,744.4 | 1,378.4 | 1,513.7 | 1,838.5 | 1,318.3 | 1,407.7 | 1,299.1 | 1,166.2 | 1,007.5 | 1,172.4 | 936.7 | 908.1 | 872 | 903.9 | 850.6 | 847.8 | 768.1 | 848.9 | 813.2 | 787.3 | 628.3 | 732 | 625.9 | 634 | 651 | 696.7 | 784.9 | 702.5 | 724.7 | 774.486 | 504.2 | 535.3 | 506.9 | 571.36 | 509.4 | 451.2 | 469.8 | 491.578 | 543.7 | 531.2 | 513.432 | 586.652 | 485.391 | 500.664 | 474.246 | 523.174 | 511.689 | 498.13 | 411.604 | 404.11 | 333.307 | 307.919 | 294.808 | 327.323 | 280.985 | 276.423 | 322.528 | 293.183 | 205.553 | 181.558 | 161.665 | 151.926 | 107.899 | 97.46 | 87.16 | 19.769 | 20.296 | 19.54 | 20.62 | 23.289 | 19.626 | 19.461 | 18.904 | 20.466 | 17.995 | 19.137 | 26.296 | 26.9 | 21.5 | 17.7 | 18.6 | 18.7 | 10.3 | 11.6 | 9.4 | 9.3 | 5.2 | 5.6 | 3.6 | 2.9 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,032.7 | 1,258.8 | 1,715.4 | 1,360.5 | 1,408 | 1,740.7 | 1,713 | 1,524.9 | 1,744 | 1,875.2 | 1,534.4 | 1,316 | 1,302.2 | 1,268.1 | 1,550.3 | 1,246.5 | 1,209.6 | 1,335.3 | 1,341 | 1,306.7 | 1,347.5 | 646.1 | 598 | 650.1 | 381.1 | 582.6 | 413.8 | 602.1 | 734.5 | 570.8 | 568.7 | 519.5 | 603.7 | 483.7 | 409.6 | 453.3 | 419.2 | 414.9 | 412.5 | 366.8 | 398.7 | 230.9 | 191.4 | 238.7 | 284.7 | 280.7 | 291.3 | 81.6 | 143.9 | 162 | 165.943 | 316.3 | 291.1 | 289.6 | 288.468 | 287 | 284.9 | 284.6 | 322.28 | 285.8 | 288.2 | 291.477 | 328.265 | 421.091 | 479.843 | 491.156 | 550.823 | 513.893 | 555.803 | 344.035 | 362.482 | 334.392 | 338.041 | 332.912 | 327.229 | 153.276 | 168.657 | 155.45 | 156.894 | 45.09 | 45.166 | 40.435 | 59.032 | 61.719 | 68.453 | 67.485 | 40.619 | 39.319 | 49.805 | 45.13 | 45.789 | 53.841 | 61.388 | 80.376 | 85.225 | 79.021 | 81.696 | 77.831 | 79.2 | 82.6 | 78 | 84.7 | 90.5 | 98.8 | 90.4 | 10.6 | 11.3 | 8.2 | 8 | 5.5 | 3.8 |
| Deferred Revenue Non-Current
| 99.3 | 97.7 | 98.1 | 0 | 0 | 0 | 28.372 | 37.81 | 33.811 | 0 | 46.505 | 0 | 0 | 0 | 37.875 | 0 | 0 | 0 | 56.067 | 0 | 0 | 0 | 57.145 | 0 | 0 | 0 | 54.969 | 0 | 0 | 0 | 44.079 | 0 | 0 | 0 | 33.924 | 0 | 0 | 0 | 38.959 | 0 | 0 | 0 | 17.695 | 0 | 0 | 0 | 22.031 | 0 | 0 | 0 | 26.003 | 0 | 0 | 0 | 21.958 | 0 | 0 | 0 | 23.854 | 0 | 0 | 0 | 51.745 | 0 | 0 | 0 | 74.641 | 0 | 0 | 0 | 43.071 | 0 | 0 | 0 | 25.157 | 0 | 0 | 0 | 17.52 | 0 | 0 | 0 | 7.828 | 0 | 0 | 0 | 0 | 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
| 62.9 | 50.7 | 47 | 28.5 | 31.2 | 30.8 | 28.4 | 37.8 | 33.8 | 37.1 | 46.5 | 38.7 | 39.1 | 39.7 | 37.9 | 54.9 | 55.8 | 52.6 | 56.1 | 56 | 53 | 82.1 | 57.1 | 52.7 | 54 | 59.9 | 55 | 46.4 | 46.2 | 44.4 | 44.1 | 35.6 | 34.5 | 36 | 33.9 | 44.1 | 46.2 | 37.2 | 39 | 37.9 | 38.9 | 18 | 17.7 | 20.3 | 21 | 21.2 | 22 | 23.8 | 24.3 | 25.9 | 26.003 | 24.4 | 21.9 | 22.3 | 21.958 | 25.4 | 19.7 | 21.8 | 23.854 | 23.2 | 57.6 | 59.813 | 51.745 | 68.022 | 89.597 | 87.323 | 74.641 | 75.825 | 56.018 | 41.26 | 43.071 | 23.766 | 24.508 | 24.291 | 25.157 | 24.994 | 24.459 | 22.762 | 17.52 | 8.271 | 8.677 | 8.579 | 7.828 | 3.252 | 3.388 | 0 | 0 | 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 Liabilities
| 80.7 | 85.8 | 83.6 | 62.9 | 62.9 | 61.7 | 35.328 | 29.59 | 35.289 | 71.4 | 8.795 | 37.3 | 36.8 | 34.5 | -0.675 | 50.3 | 46.5 | 45.7 | -8.867 | 55.2 | 53.2 | 53.6 | -2.345 | 65.2 | 62.9 | 65.7 | 9.031 | 32.8 | 26.7 | 21.4 | -23.679 | 19.6 | 21.5 | 20.8 | -14.624 | 20.1 | 18.5 | 17.4 | -20.659 | 17.8 | 18.4 | 17.2 | 0.905 | 16.1 | 14.8 | 14.5 | -7.131 | 12.7 | 12.3 | 12.9 | -12.851 | 10.7 | 8.7 | 8.7 | -13.249 | 8.5 | 6.7 | 8.6 | -15.39 | 8.7 | 8.4 | 8.174 | -37.288 | 6.14 | 7.419 | 8.894 | -70 | 2.639 | 2.164 | 5.051 | -41.26 | 1.631 | 1.842 | 2.045 | -23.996 | 1.385 | 2.152 | 2.314 | -14.427 | 2.332 | 3.085 | 2.808 | -4.71 | 3.207 | 3.495 | 7.204 | 0 | 0.172 | 0 | 0 | 0 | 2 | 2 | 0.067 | 0 | 0.003 | 0.101 | 0.1 | 0.2 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 |
| Total Non-Current Liabilities
| 1,275.6 | 1,493 | 1,944.1 | 1,451.9 | 1,502.1 | 1,833.2 | 1,805.1 | 1,630.1 | 1,846.9 | 1,983.7 | 1,636.2 | 1,392 | 1,378.1 | 1,342.3 | 1,625.4 | 1,351.7 | 1,311.9 | 1,433.6 | 1,444.3 | 1,417.9 | 1,453.7 | 781.8 | 709.9 | 768 | 498 | 708.2 | 532.8 | 681.3 | 807.4 | 636.6 | 633.2 | 574.7 | 659.7 | 540.5 | 462.8 | 517.5 | 483.9 | 469.5 | 469.8 | 422.5 | 456 | 266.1 | 227.7 | 275.1 | 320.5 | 316.4 | 328.2 | 118.1 | 180.5 | 200.8 | 205.098 | 351.4 | 321.7 | 320.6 | 319.135 | 320.9 | 311.3 | 315 | 354.598 | 317.7 | 354.2 | 359.464 | 394.467 | 495.253 | 576.859 | 587.373 | 630.105 | 592.357 | 613.985 | 390.346 | 407.364 | 359.789 | 364.391 | 359.248 | 353.547 | 179.655 | 195.268 | 180.526 | 177.507 | 55.693 | 56.928 | 51.822 | 69.978 | 68.178 | 75.336 | 74.689 | 40.619 | 39.491 | 49.805 | 45.13 | 45.789 | 55.841 | 63.388 | 80.443 | 85.225 | 79.024 | 81.797 | 77.931 | 79.4 | 82.6 | 77.9 | 84.7 | 90.5 | 98.9 | 90.4 | 10.5 | 11.5 | 8.4 | 8 | 5.6 | 3.9 |
| Total Liabilities
| 4,847.2 | 4,450 | 4,644.7 | 4,020.7 | 3,839.3 | 3,738.5 | 4,159.2 | 3,800.5 | 4,176.4 | 3,754.7 | 3,488.8 | 3,034.8 | 2,999.6 | 2,945 | 3,480.8 | 2,789.6 | 2,748.9 | 2,895.2 | 3,078.3 | 2,868.6 | 2,935.1 | 2,526.2 | 2,088.3 | 2,281.7 | 2,336.5 | 2,026.5 | 1,940.5 | 1,980.4 | 1,973.6 | 1,644.1 | 1,805.6 | 1,511.4 | 1,567.8 | 1,412.5 | 1,366.7 | 1,368.1 | 1,331.7 | 1,237.6 | 1,318.7 | 1,235.7 | 1,243.3 | 894.4 | 959.7 | 901 | 954.5 | 967.4 | 1,024.9 | 903 | 883 | 925.5 | 979.584 | 855.6 | 857 | 827.5 | 890.495 | 830.3 | 762.5 | 784.8 | 846.176 | 861.4 | 885.4 | 872.896 | 981.119 | 980.644 | 1,077.523 | 1,061.619 | 1,153.279 | 1,104.046 | 1,112.115 | 801.95 | 811.474 | 693.096 | 672.31 | 654.056 | 680.87 | 460.64 | 471.691 | 503.054 | 470.69 | 261.246 | 238.486 | 213.487 | 221.904 | 176.077 | 172.796 | 161.849 | 60.388 | 59.787 | 69.345 | 65.75 | 69.078 | 75.467 | 82.849 | 99.347 | 105.691 | 97.019 | 100.934 | 104.227 | 106.3 | 104.1 | 95.6 | 103.3 | 109.2 | 109.2 | 102 | 19.9 | 20.8 | 13.6 | 13.6 | 9.2 | 6.8 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.124 | 0.281 | 0.342 | 0.278 | 0.099 | 0 | 0 | 0.126 | 0 | 0.017 | 0.166 | 0.227 | 0.265 | 0.836 | 0.913 | 0.982 | 0.817 | 1.391 | 1.27 | 0.951 | 1.422 | 1.308 | 1.369 | 1.438 | 1.506 | 1.511 | 1.779 | 2.147 | 2.102 | 2.286 | 2.216 | 2.278 | 3.089 | 2.906 | 2.832 | 4.224 | 4.294 | 4.513 | 6.381 | 0 | 6.412 | 7.697 | 7.07 | 0 | 7.131 | 5.735 | 7.837 | 0 | 7.203 | 6.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.282 | 1.277 | 1.277 | 1.276 | 1.275 | 1.27 | 1.269 | 1.268 | 1.267 | 1.259 | 1.259 | 1.257 | 1.256 | 1.252 | 1.251 | 1.201 | 1.198 | 1.191 | 1.181 | 1.18 | 1.178 | 1.175 | 1.173 | 1.171 | 1.168 | 1.166 | 1.164 | 1.163 | 1.159 | 1.154 | 1.14 | 1.136 | 1.129 | 1.125 | 1.122 | 1.092 | 1.086 | 1.078 | 1.074 | 1.068 | 1.06 | 1.05 | 1.048 | 1.046 | 1.04 | 1.037 | 1.035 | 1.033 | 1.029 | 1.026 | 1.024 | 1.023 | 1.022 | 1.02 | 1.017 | 1.014 | 1.012 | 0.988 | 0.986 | 0.984 | 0.983 | 0.972 | 0.974 | 0.883 | 0.749 | 0.746 | 0.745 | 0.74 | 0.717 | 0.711 | 0.708 | 0.698 | 0.663 | 0.634 | 0.627 | 0.608 | 0.59 | 0.536 | 0.535 | 0.532 | 0.48 | 0.473 | 0.466 | 0.458 | 0.441 | 0.422 | 0.392 | 0.36 | 0.356 | 0.353 | 0.33 | 0.324 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
| Retained Earnings
| 1,737.3 | 1,654.1 | 1,627.9 | 1,558.7 | 1,454.5 | 1,368.4 | 1,348.266 | 1,280.509 | 1,182.787 | 1,125.569 | 1,083.882 | 1,087.007 | 1,013.125 | 1,004.49 | 1,013.155 | 942.92 | 902.671 | 1,018.475 | 1,016.554 | 910.108 | 772.501 | 704.348 | 669.805 | 609.813 | 507.091 | 463.367 | 436.954 | 459.887 | 359.597 | 308.232 | 278.842 | 249.931 | 189.198 | 133.521 | 104.427 | 70.94 | 39.606 | 12.797 | 5.619 | -24.468 | -59.505 | -80.007 | -96.029 | -106.024 | -153.898 | -172.009 | -184.015 | -171.001 | -184.615 | -190.378 | -204.55 | -215.518 | -212.338 | -224.227 | -240.537 | -179.837 | -200.787 | -199.34 | -203.139 | -210.3 | -229.182 | -245.754 | -201.002 | 0.814 | -4.954 | -12.741 | -5.905 | -25.531 | -40.295 | -48.913 | -58.48 | -73.893 | -84.309 | -95.436 | -72.069 | -80.541 | -90.7 | -94.618 | -99.444 | -104.242 | -110.204 | -114.582 | -117.871 | -115.635 | -117.011 | -114.234 | -129.655 | -126.809 | -124.301 | -119.561 | -123.141 | -122.566 | -117.158 | -124.805 | -123.811 | -111.823 | -96.045 | -85.545 | -74.3 | -69.8 | -59.9 | -53 | -43.3 | -32.1 | -22.8 | -18.6 | -7 | -11 | -9.4 | -7.8 | -7 |
| Accumulated Other Comprehensive Income/Loss
| -258.3 | -248.2 | -203.2 | -281.1 | -220.2 | -230.2 | -250.989 | -382.224 | -281.858 | -193.659 | -172.582 | -154.048 | -124.384 | -137.059 | -94.214 | -145.583 | -192.522 | -224.667 | -164.89 | -211.853 | -155.05 | -167.199 | -151.043 | -134.605 | -130.006 | -71.564 | -94.458 | -113.523 | -140.176 | -191.266 | -210.662 | -152.054 | -158.888 | -130.893 | -165.528 | -153.076 | -132.747 | -153.098 | -97.922 | -64.534 | -3.106 | -7.255 | -10.453 | -16.135 | -38.097 | -27.117 | -9.848 | -18.766 | -30.29 | -2.991 | -21.408 | -10.689 | 35.53 | 23.119 | 5.122 | 7.842 | -41.933 | -1.01 | 21.579 | 24.979 | 10.529 | -30.015 | -9.35 | 37.315 | 105.831 | 101.599 | 71.156 | 63.545 | 15.35 | 9.542 | 8.026 | 2.477 | -0.06 | -1.899 | -1.406 | -0.721 | -0.182 | 3.176 | 5.285 | 1.837 | 1.056 | 0.709 | 0.918 | -1.248 | -0.971 | -1.965 | -1.935 | -2.494 | -2.352 | -3.413 | -2.782 | -2.59 | -2.581 | -2.043 | -2.533 | -2.904 | -2.853 | -2.611 | -2.6 | 0.3 | 1.5 | -8.8 | -8.8 | -5.6 | -4.4 | -3.3 | -2.4 | -1.2 | -1.2 | -0.9 | 0.6 |
| Other Total Stockholders Equity
| -266.6 | -163.4 | -176.1 | -136.7 | 146.1 | 132.6 | 145.841 | 127.738 | 116.894 | 210.414 | 342.906 | 557.147 | 549.209 | 536.759 | 525.414 | 507.105 | 501.192 | 494.135 | 726.354 | 745.993 | 779.481 | 749.384 | 712.713 | 702.436 | 691.398 | 735.104 | 854.844 | 849.144 | 841.115 | 834.293 | 830.201 | 825.635 | 819.918 | 814.54 | 884.504 | 877.076 | 831.69 | 822.786 | 821.927 | 816.075 | 810.403 | 746.754 | 741.518 | 731.492 | 725.715 | 719.226 | 715.179 | 753.023 | 752.044 | 749.142 | 745.353 | 745.458 | 755.176 | 751.205 | 746.997 | 743.938 | 745.061 | 742.29 | 739.507 | 737.398 | 734.182 | 732.449 | 668.345 | 666.633 | 664.291 | 661.037 | 657.668 | 652.7 | 649.08 | 502.6 | 338.02 | 334.049 | 331.632 | 326.255 | 279.111 | 276.847 | 274.795 | 269.876 | 235.41 | 230.386 | 217.406 | 209.999 | 198.232 | 158.709 | 156.538 | 155.811 | 137.281 | 136.2 | 135.416 | 132.189 | 117.795 | 105.779 | 92.363 | 80.214 | 81.187 | 80.744 | 73.978 | 71.253 | 67.1 | 65.5 | 64.8 | 74.2 | 76.3 | 71.9 | 71 | 67.9 | 58.6 | 65.4 | 65.3 | 65 | 11.3 |
| Total Shareholders Equity
| 1,213.7 | 1,243.8 | 1,249.9 | 1,142.2 | 1,381.7 | 1,272.1 | 1,244.4 | 1,027.3 | 1,019.1 | 1,143.6 | 1,255.5 | 1,491.5 | 1,439.5 | 1,405.8 | 1,445.9 | 1,305.8 | 1,212.6 | 1,289.2 | 1,579.4 | 1,445.5 | 1,398.2 | 1,287.9 | 1,232.9 | 1,179.1 | 1,070.5 | 1,129 | 1,199.5 | 1,197.5 | 1,063.1 | 953.7 | 900.5 | 926.1 | 852.7 | 819.7 | 826 | 797.6 | 741.2 | 685.4 | 732.9 | 730.3 | 751.2 | 662.8 | 638.4 | 613.5 | 537.7 | 524 | 526.6 | 568.6 | 542.7 | 563.2 | 520.435 | 526.7 | 587.1 | 558.2 | 512.611 | 580.1 | 509.1 | 550.8 | 558.969 | 560.3 | 523.3 | 457.694 | 459.005 | 705.75 | 766.154 | 750.879 | 723.902 | 691.686 | 625.109 | 464.112 | 288.315 | 263.379 | 248.008 | 229.66 | 206.353 | 196.296 | 184.621 | 179.132 | 141.914 | 128.615 | 108.885 | 96.734 | 81.869 | 42.362 | 39.091 | 40.144 | 6.171 | 7.37 | 9.229 | 9.673 | -7.687 | -18.955 | -26.984 | -44.231 | -44.801 | -33.63 | -24.59 | -16.579 | -9.5 | -3.7 | 6.7 | 12.4 | 24.2 | 34.2 | 43.8 | 46 | 49.2 | 53.2 | 54.7 | 56.3 | 5.1 |
| Total Equity
| 1,213.6 | 1,243.6 | 1,249.7 | 1,141.6 | 1,381.2 | 1,271.7 | 1,244.223 | 1,026.774 | 1,018.836 | 1,143.599 | 1,255.543 | 1,491.581 | 1,439.777 | 1,406.069 | 1,446.181 | 1,305.857 | 1,212.524 | 1,289.026 | 1,579.468 | 1,445.414 | 1,398.24 | 1,288.076 | 1,233.069 | 1,179.386 | 1,071.266 | 1,129.945 | 1,200.46 | 1,198.331 | 1,064.458 | 954.979 | 901.508 | 927.452 | 853.988 | 821.123 | 827.366 | 799.14 | 742.746 | 687.242 | 734.959 | 732.353 | 753.51 | 665.045 | 640.733 | 616.629 | 540.622 | 526.814 | 530.764 | 572.891 | 547.237 | 569.629 | 526.745 | 533.098 | 594.809 | 565.338 | 518.877 | 587.156 | 514.843 | 558.62 | 566.503 | 567.487 | 530.045 | 463.614 | 459.005 | 716.369 | 777.35 | 761.202 | 732.877 | 700.857 | 633.181 | 471.32 | 296.665 | 271.145 | 255.454 | 236.621 | 213.482 | 203.701 | 191.565 | 185.473 | 147.785 | 128.615 | 108.885 | 96.734 | 81.869 | 42.362 | 39.091 | 40.144 | 6.171 | 7.37 | 9.229 | 9.673 | -7.687 | -18.955 | -26.984 | -44.231 | -44.801 | -33.63 | -24.59 | -16.579 | -9.5 | -3.7 | 6.7 | 12.4 | 24.2 | 34.2 | 43.8 | 46 | 49.2 | 53.2 | 54.7 | 56.3 | 5.1 |
| Total Liabilities & Shareholders Equity
| 6,060.8 | 5,693.6 | 5,894.4 | 5,162.9 | 5,221 | 5,010.6 | 5,403.6 | 4,827.8 | 5,195.5 | 4,898.3 | 4,744.3 | 4,526.3 | 4,439.1 | 4,350.8 | 4,926.7 | 4,095.4 | 3,961.5 | 4,184.4 | 4,657.7 | 4,314.1 | 4,333.3 | 3,814.1 | 3,321.2 | 3,460.8 | 3,407 | 3,155.5 | 3,140 | 3,177.9 | 3,036.7 | 2,597.8 | 2,706.1 | 2,437.5 | 2,420.5 | 2,232.2 | 2,192.7 | 2,165.7 | 2,072.9 | 1,923 | 2,051.6 | 1,966 | 1,994.5 | 1,557.2 | 1,598.1 | 1,514.5 | 1,492.2 | 1,491.4 | 1,551.5 | 1,471.6 | 1,425.7 | 1,488.7 | 1,506.329 | 1,382.3 | 1,444.1 | 1,385.7 | 1,409.372 | 1,410.4 | 1,271.6 | 1,335.6 | 1,412.679 | 1,421.7 | 1,408.7 | 1,336.51 | 1,440.124 | 1,697.013 | 1,854.873 | 1,822.821 | 1,886.156 | 1,804.903 | 1,745.296 | 1,273.27 | 1,108.139 | 964.241 | 927.764 | 890.677 | 894.352 | 664.341 | 663.256 | 688.527 | 618.475 | 389.861 | 347.371 | 310.221 | 303.773 | 218.439 | 211.887 | 201.993 | 66.559 | 67.157 | 78.574 | 75.423 | 61.391 | 56.512 | 55.865 | 55.116 | 60.89 | 63.389 | 76.344 | 87.648 | 96.8 | 100.4 | 102.3 | 115.7 | 133.4 | 143.4 | 145.8 | 65.9 | 70 | 66.8 | 68.3 | 65.5 | 11.9 |