Equity LifeStyle Properties, Inc.
NYSE:ELS
64.36 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18.498 | 35.658 | 47.281 | 29.937 | 38.48 | 28.107 | 30.661 | 2.647 | 30.51 | 42.426 | 38.12 | 123.398 | 40.272 | 44.753 | 91.528 | 24.06 | 114.218 | 119.993 | 96.921 | 28.86 | 42.386 | 90.457 | 144.222 | 60.542 | 112.41 | 46.025 | 73.891 | 31.085 | 77.395 | 67.74 | 73.248 | 56.34 | 68.812 | 74.871 | 97.107 | 80.258 | 85.662 | 84.945 | 102.703 | 73.714 | 109.144 | 84.811 | 56.427 | 58.427 | 51.526 | 177.895 | 81.821 | 37.14 | 147.868 | 134.967 | 102.972 | 70.46 | 212.796 | 85.344 | 43.137 | 12.659 | 81.419 | 151.805 | 172.307 | 145.128 | 160.178 | 174.151 | 16.679 | 45.312 | 52.745 | 11.185 | 2.567 | 5.785 | 3.703 | 0.696 | 0 | 1.605 | 0 | 0.945 | 0.024 | 0.61 | 9.156 | 7.416 | 7.844 | 5.305 | 7.592 | 9.426 | 17.423 | 325.74 | 17.981 | 17.49 | 12.745 | 7.27 | 13.075 | 10.053 | 6.981 | 1.354 | 5.065 | 3.417 | 3.215 | 2.847 | 6.277 | 21.898 | 10.626 | 6.676 | 25.1 | 21.5 | 6.6 | 13.657 | 4.1 | 0 | 3.5 | 0.909 | 0 | 0 | 0 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 5.292 | 5.28 | 6.061 | 15.564 | 17.327 | 81,135 | 19.119 | 20.474 | 84.113 | 79.688 | 4,885.29 | 0.325 | 0.239 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.269 | 52.266 | 0 | 9.905 | 0 | 9.442 | 0 | 0 | 0 | 0 | 0 | 0 | 9.563 | 4.569 | 15.788 | 14.755 | 14.831 | 0 | 14.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 0 | 0 | 2.8 | 3.8 | 0.9 | 1.968 | 14.1 | 5.9 | 4.1 | 1.7 | 13.2 | 13.1 | 11.5 | 6.5 | 35.9 | 70.9 | 76.8 | 132.2 | 0 | 0 | 0 |
Cash and Short Term Investments
| 18.498 | 35.658 | 47.281 | 29.937 | 38.48 | 28.107 | 30.661 | 2.647 | 30.51 | 42.426 | 38.12 | 123.398 | 40.272 | 44.753 | 91.528 | 24.06 | 114.218 | 119.993 | 96.921 | 28.86 | 42.386 | 90.457 | 144.222 | 60.542 | 112.41 | 46.025 | 73.891 | 31.085 | 77.395 | 67.74 | 73.248 | 56.34 | 68.812 | 74.871 | 97.107 | 80.258 | 85.662 | 84.945 | 102.703 | 73.714 | 109.144 | 84.811 | 56.427 | 58.427 | 51.526 | 177.895 | 81.821 | 37.14 | 147.868 | 134.967 | 102.972 | 70.46 | 212.796 | 85.344 | 92.406 | 64.925 | 81.419 | 151.805 | 172.307 | 154.57 | 160.178 | 174.151 | 16.679 | 45.312 | 52.745 | 11.185 | 12.13 | 10.354 | 19.491 | 15.451 | 14.831 | 1.605 | 14.883 | 0.945 | 0.024 | 0.61 | 9.156 | 7.416 | 7.844 | 5.305 | 7.592 | 9.426 | 17.423 | 325.74 | 17.981 | 17.49 | 12.745 | 7.27 | 13.075 | 10.053 | 6.981 | 1.354 | 5.065 | 3.417 | 3.215 | 2.847 | 6.277 | 21.898 | 10.626 | 6.676 | 25.1 | 21.5 | 6.6 | 13.657 | 4.1 | 7.9 | 3.5 | 0.909 | 2.8 | 3.8 | 0.9 | 2.292 | 14.1 | 5.9 | 4.1 | 1.7 | 13.2 | 13.1 | 11.5 | 6.5 | 35.9 | 70.9 | 76.8 | 132.2 | 0 | 0 | 0 |
Net Receivables
| 55.037 | 51.504 | 49.346 | 49.937 | 49.684 | 47.375 | 46.655 | 45.356 | 44.653 | 41.925 | 40.542 | 39.955 | 39.947 | 38.072 | 37.195 | 35.844 | 36.23 | 35.304 | 35.227 | 37.558 | 37.228 | 36.01 | 34.811 | 35.041 | 35.889 | 34.672 | 34.913 | 49.477 | 49.284 | 48.253 | 34.239 | 34.52 | 34.277 | 33.837 | 34.144 | 35.463 | 36.334 | 35.464 | 36.313 | 37.137 | 38.051 | 38.208 | 38.61 | 42.99 | 43.415 | 43.987 | 51.271 | 45.469 | 57.154 | 57.224 | 60.645 | 65.394 | 58.74 | 28.598 | 25.057 | 26.145 | 26.483 | 27.078 | 29.592 | 30.373 | 28.867 | 29.566 | 31.502 | 32.839 | 32.754 | 0.408 | 0.909 | 1.156 | 1.267 | 1.512 | 1.39 | 1.294 | 0.995 | 1.794 | 1.65 | 1.619 | 1.483 | 1.23 | 1.464 | 1.469 | 2.486 | 2.085 | 2.454 | 2.385 | 2.04 | 2.18 | 1.73 | 1.735 | 1.694 | 1.574 | 2.197 | 1.966 | 1.647 | 1.479 | 1.542 | 1.44 | 1.07 | 1.142 | 1.471 | 1.338 | 0 | 0 | 0 | 0.724 | 0 | 0 | 0 | 0.84 | 0 | 0 | 0 | 0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | -49.346 | -6.061 | 130.564 | 0 | 0 | -19.119 | -23.2 | 58.313 | 79.688 | 4,885.29 | 0 | 0 | -64.924 | -34.504 | -37.007 | -37.376 | -39.678 | -37.458 | -67.428 | -63.51 | -62.211 | 54.659 | 0 | 0 | 0 | 0 | -0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.618 | 3.027 | 2.283 | 1.632 | 1.569 | 2.246 | 3.034 | 2.809 | 2.948 | 3.143 | 2.762 | 3.265 | 3.177 | 3.164 | 2.745 | 3.187 | 2.964 | 3.324 | 3.981 | 10.286 | 12.934 | 31.092 | 32.305 | 62.649 | 63.526 | 66.082 | 69.517 | 71.703 | 70.091 | 72.248 | 72.664 | 66.124 | 59.412 | 59.127 | 57.402 | 57.422 | 50.654 | 44.726 | 39.662 | 33.443 | 31.604 | 30.687 | 34.417 | 35.625 | 33.638 | 34.238 | 34.801 | 33.372 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 21.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.914 | 55.838 | 52.143 | 45.828 | 0 | 47.683 | 44.435 | 40.21 | 51.578 | 44.213 | 43.997 | 40.355 | 37.19 | 40.062 | 39.974 | 44.534 | 53.133 | 55.358 | 55.395 | 47.509 | 64.619 | 70.744 | 171.055 | -1.008 | 54.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.647 | -0.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.81 | 41.698 | 37.221 | 40.053 | 51.332 | 47.71 | 49.902 | 108.187 | 36.999 | 38.152 | 39.227 | 27.044 | 36.041 | 33.379 | 28.185 | 27.59 | 17.904 | 16.809 | 21.295 | 16.77 | 20.917 | 18.186 | 20.451 | 17.611 | 13.259 | 11.994 | 11.169 | 8.222 | 0 | 0 | 0 | 7.325 | 0 | 0 | 0 | 3.968 | 0 | 0 | 0 | 14.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 95.435 | 87.162 | 96.627 | 79.874 | 109.364 | 75.482 | 77.316 | 67.703 | 75.163 | 84.351 | 78.662 | 163.353 | 80.219 | 82.825 | 128.723 | 59.904 | 150.448 | 155.297 | 132.148 | 66.418 | 79.614 | 126.467 | 179.033 | 186.156 | 204.137 | 132.84 | 154.632 | 126.39 | 174.362 | 160.428 | 147.697 | 142.438 | 147.302 | 152.705 | 171.606 | 152.911 | 162.058 | 160.383 | 183.55 | 163.984 | 202.553 | 178.414 | 142.546 | 165.365 | 166.358 | 395.22 | 179.413 | 138.408 | 147.868 | 134.967 | 166.426 | 138.802 | 212.796 | 85.344 | 120.728 | 94.247 | 81.419 | 215.336 | 205.086 | 199.289 | 192.369 | 207.698 | 48.181 | 58.246 | 83.837 | 43.49 | 65.216 | 69.311 | 69.785 | 70.213 | 71.703 | 71.696 | 72.248 | 75.403 | 67.798 | 61.641 | 69.766 | 66.048 | 66.73 | 122.712 | 54.804 | 51.173 | 53.32 | 359.729 | 50.708 | 54.087 | 50.1 | 42.643 | 49.007 | 46.428 | 42.55 | 3.32 | 6.712 | 4.896 | 4.757 | 4.287 | 7.347 | 23.04 | 12.097 | 8.014 | 25.1 | 21.5 | 6.6 | 14.381 | 4.1 | 7.9 | 3.5 | 1.749 | 2.8 | 3.8 | 0.9 | 3.164 | 14.1 | 5.9 | 4.1 | 1.7 | 13.2 | 13.1 | 11.5 | 6.5 | 35.9 | 70.9 | 76.8 | 132.2 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 5,285.158 | 5,282.08 | 5,281.015 | 5,248.113 | 5,218.899 | 5,173.069 | 5,136.921 | 5,082.711 | 5,072.363 | 4,949.48 | 4,915.59 | 4,762.268 | 4,616.338 | 4,551.927 | 4,251.541 | 4,001.217 | 3,996.111 | 3,983.206 | 3,981.925 | 3,954.494 | 3,748.532 | 3,692.507 | 3,641.589 | 3,549.982 | 3,463.007 | 3,435.31 | 3,399.119 | 3,266.611 | 3,270.911 | 3,271.9 | 3,285.805 | 3,272.448 | 3,278.563 | 3,189.767 | 3,195.176 | 3,205.001 | 3,214.402 | 3,212.942 | 3,218.421 | 3,182.62 | 3,191.248 | 3,208.749 | 3,169.566 | 3,177.174 | 3,068.771 | 3,196.008 | 3,096.069 | 3,189.083 | 3,207.639 | 3,234.611 | 3,265.447 | 2,914.307 | 1,870.749 | 1,876.362 | 1,884.322 | 1,888.166 | 1,892.513 | 1,896.603 | 1,908.447 | 1,917.232 | 1,933.133 | 1,937.542 | 1,929.788 | 1,920.136 | 1,916.2 | 1,893.772 | 1,901.904 | 1,894.213 | 1,898.071 | 1,894.598 | 1,901.651 | 1,878.583 | 1,885.657 | 1,874.514 | 1,774.242 | 1,784.87 | 1,704.88 | 1,705.038 | 1,712.923 | 1,555.497 | 1,559.865 | 1,381.617 | 1,042.599 | 1,028.66 | 1,033.446 | 1,053.343 | 1,057.909 | 1,035.09 | 964.23 | 1,038.071 | 1,026.26 | 1,033.667 | 1,036.267 | 1,038.531 | 1,036.596 | 1,039.475 | 1,043.136 | 1,104.714 | 1,113.586 | 1,131.2 | 1,123.4 | 1,114.2 | 1,119.41 | 1,121.3 | 1,119.2 | 910.4 | 847.11 | 676.6 | 555.4 | 554.6 | 526.169 | 509.6 | 511.1 | 505.5 | 486.6 | 488.1 | 492.5 | 497 | 498.4 | 447.6 | 253.5 | 226.9 | 163.3 | 145 | 145.6 | 130.7 |
Goodwill
| 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 17.4 | 0 | 0 | 0 | 7.8 | 0 | 0 | 0 | 7.8 | 0 | 0 | 0 | 7.8 | 55.838 | 52.143 | 45.828 | 45.828 | 47.683 | 44.435 | 40.21 | 51.578 | 44.213 | 43.997 | 40.355 | 37.19 | 40.062 | 39.974 | 44.534 | 53.133 | 55.358 | 55.395 | 47.509 | 63.949 | 70.744 | 55.105 | 44.689 | 45.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 25.8 | 0 | 0 | 0 | 55.6 | 0 | 0 | 0 | 34.7 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1.3 | 4.5 | 8.1 | 4.5 | 1.4 | 1.7 | 2.2 | 2.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2 | 2.1 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 73.2 | 0 | 0 | 0 | 52.1 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 9.1 | 55.838 | 52.143 | 45.828 | 45.828 | 47.683 | 44.435 | 40.21 | 51.578 | 44.213 | 43.997 | 40.355 | 37.19 | 40.062 | 39.974 | 44.534 | 53.133 | 55.358 | 55.395 | 47.509 | 63.949 | 70.744 | 55.105 | 44.689 | 45.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 84.834 | 86.439 | 90.269 | 85.304 | 84.328 | 82.423 | 81.135 | 81.404 | 88.352 | 84.113 | 79.688 | 70.312 | 20.632 | 20.496 | 19.861 | 19.726 | 19.933 | 19.864 | 20.13 | 20.074 | 20.339 | 55.195 | 58.465 | 57.755 | 57.366 | 57.699 | 57.491 | 53.08 | 52.966 | 21.766 | 19.187 | 19.369 | 19.198 | 23.223 | 22.994 | 17.741 | 17.554 | 17.963 | 17.889 | 13.512 | 15.414 | 14.709 | 14.477 | 11.583 | 9.795 | 9.519 | 8.454 | 8.42 | 8.531 | 8.596 | 8.779 | 8.557 | 8.238 | 8.322 | 8.509 | 8.446 | 0 | 1,892.513 | 9.651 | 0 | 9.545 | 9.405 | 9.522 | 9.676 | 9.705 | 9.716 | 9.563 | 4.569 | 15.788 | 14.755 | 14.831 | 14.718 | 14.883 | 13.687 | 14.064 | 46.211 | 46.338 | 46.271 | 41.861 | 43.583 | 50.114 | 50.748 | 50.588 | 18.828 | 18.947 | 19.189 | 19.686 | 19.634 | 22.069 | 11.92 | 12.059 | 46.24 | 40.007 | 36.975 | 35.847 | 34.482 | 27.744 | 25.603 | 23.935 | 21.19 | 0 | 0 | 0 | 15.381 | 0 | 0 | 0 | 7.126 | 0 | 0 | 0 | 6.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | -5,281.015 | 0 | 0 | 0 | -5,210.121 | 0 | 0 | 0 | -4,967.69 | 0 | 0 | 0 | -4,260.841 | 0 | 0 | 0 | -3,990.925 | 0 | 0 | 0 | -3,650.689 | -3,549.982 | -3,463.007 | -3,435.31 | -3,399.119 | -3,266.611 | -3,270.911 | -3,271.9 | -3,285.805 | -3,272.448 | -3,278.563 | -3,189.767 | -3,195.176 | -3,205.001 | -3,214.402 | -3,212.942 | -3,218.421 | -3,182.62 | -3,191.248 | -3,208.749 | -3,169.566 | -3,177.174 | -3,068.771 | -3,196.008 | -3,096.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 5,463.85 | 186.716 | 161.258 | 5,430.955 | 184.486 | 209.183 | 187.793 | 5,343.412 | 159.22 | 158.761 | 156.975 | 5,074.206 | 118.741 | 104.348 | 85.204 | 4,339.339 | 88.815 | 96.902 | 76.98 | 4,064.783 | 81.504 | 84.284 | 78.872 | 3,681.897 | 3,537.696 | 3,457.507 | 3,432.132 | 3,384.734 | 3,250.836 | 3,258.729 | 3,263.947 | 3,265.602 | 3,259.67 | 3,265.65 | 3,180.17 | 3,212.219 | 3,219.983 | 3,229.188 | 3,222.821 | 3,215.71 | 3,177.823 | 3,181.906 | 3,206.03 | 3,150.742 | 3,150.233 | 3,061.285 | 3,194.01 | 3,206.077 | 151.643 | 147.448 | 82.753 | 83.295 | 157.464 | 404.138 | 61.263 | 61.38 | 104.983 | -1,847.434 | 69.766 | 58.583 | 79.147 | 75.585 | 71.87 | 62.138 | -1,929.841 | -1,925.916 | -1,903.335 | 46.957 | -1,910.001 | -1,912.826 | -1,909.429 | 66.472 | -1,893.466 | -1,899.344 | -1,888.578 | -1,820.453 | -1,831.208 | -1,751.151 | -1,746.899 | -43.583 | -1,605.611 | -1,610.613 | -1,432.205 | -1,061.427 | -1,047.607 | -1,052.635 | -1,073.029 | -1,077.543 | -1,057.159 | -976.15 | -1,050.13 | -1,072.5 | -1,073.674 | -1,073.242 | -1,074.378 | -1,071.078 | -1,067.219 | -1,068.739 | -1,128.649 | -1,134.776 | -1,131.2 | -1,123.4 | -1,114.2 | -1,134.791 | -1,121.3 | -1,119.2 | -910.4 | -854.236 | -676.6 | -555.4 | -554.6 | -533.005 | -509.6 | -511.1 | -505.5 | -486.6 | -488.1 | -492.5 | -497 | -498.4 | -447.6 | -253.5 | -226.9 | -163.3 | -145 | -145.6 | -130.7 |
Total Non-Current Assets
| 5,548.684 | 5,558.313 | 5,533.607 | 5,533.859 | 5,516.927 | 5,510.505 | 5,441.997 | 5,424.816 | 5,330.283 | 5,315.237 | 5,186.143 | 5,144.518 | 4,901.641 | 4,741.182 | 4,656.992 | 4,359.065 | 4,109.965 | 4,112.877 | 4,080.316 | 4,084.857 | 4,056.337 | 3,888.011 | 3,829.844 | 3,739.652 | 3,650.9 | 3,567.349 | 3,535.451 | 3,483.642 | 3,351.485 | 3,324.93 | 3,323.344 | 3,336.549 | 3,323.081 | 3,332.87 | 3,243.519 | 3,267.15 | 3,277.599 | 3,287.125 | 3,285.244 | 3,282.355 | 3,248.595 | 3,252.01 | 3,268.016 | 3,226.274 | 3,230.772 | 3,125.909 | 3,247.153 | 3,259.818 | 3,349.257 | 3,363.683 | 3,326.143 | 3,357.299 | 3,080.009 | 2,283.209 | 1,946.134 | 1,954.148 | 1,993.149 | 1,937.592 | 1,976.02 | 1,967.03 | 2,005.924 | 2,018.123 | 2,018.934 | 2,001.602 | 1,929.841 | 1,925.916 | 1,903.335 | 1,953.43 | 1,910.001 | 1,912.826 | 1,909.429 | 1,982.841 | 1,893.466 | 1,899.344 | 1,888.578 | 1,820.453 | 1,831.208 | 1,751.151 | 1,746.899 | 1,763.577 | 1,605.611 | 1,610.613 | 1,432.205 | 1,061.427 | 1,047.607 | 1,052.635 | 1,073.029 | 1,077.543 | 1,057.159 | 976.15 | 1,050.13 | 1,072.5 | 1,073.674 | 1,073.242 | 1,074.378 | 1,071.078 | 1,067.219 | 1,068.739 | 1,128.649 | 1,134.776 | 1,131.2 | 1,123.4 | 1,114.2 | 1,134.791 | 1,121.3 | 1,119.2 | 910.4 | 854.236 | 676.6 | 555.4 | 554.6 | 533.005 | 509.6 | 511.1 | 505.5 | 486.6 | 488.1 | 492.5 | 497 | 498.4 | 447.6 | 253.5 | 226.9 | 163.3 | 145 | 145.6 | 130.7 |
Total Assets
| 5,644.119 | 5,645.475 | 5,630.234 | 5,613.733 | 5,626.291 | 5,585.987 | 5,519.313 | 5,492.519 | 5,405.446 | 5,399.588 | 5,264.805 | 5,307.871 | 4,981.86 | 4,824.007 | 4,785.715 | 4,418.969 | 4,260.413 | 4,268.174 | 4,212.464 | 4,151.275 | 4,135.951 | 4,014.478 | 4,008.877 | 3,925.808 | 3,855.037 | 3,700.189 | 3,690.083 | 3,610.032 | 3,525.847 | 3,485.358 | 3,471.041 | 3,478.987 | 3,470.383 | 3,485.575 | 3,415.125 | 3,420.061 | 3,439.657 | 3,447.508 | 3,468.794 | 3,446.339 | 3,451.148 | 3,430.424 | 3,410.562 | 3,391.639 | 3,397.13 | 3,521.129 | 3,426.566 | 3,398.226 | 3,497.125 | 3,498.65 | 3,492.569 | 3,496.101 | 3,292.805 | 2,368.553 | 2,066.862 | 2,048.395 | 2,074.568 | 2,152.928 | 2,419.555 | 2,166.319 | 2,198.293 | 2,225.821 | 2,067.115 | 2,091.647 | 2,325.313 | 2,029.806 | 2,028.246 | 2,033.695 | 2,046.051 | 2,046.232 | 2,044.165 | 2,055.831 | 2,034.92 | 2,058.069 | 2,019.887 | 1,948.874 | 1,978.939 | 1,892.39 | 1,892.18 | 1,886.289 | 1,724.949 | 1,727.833 | 1,551.781 | 1,473.915 | 1,153.003 | 1,155.574 | 1,167.313 | 1,162.85 | 1,137.309 | 1,065.508 | 1,127.122 | 1,099.963 | 1,108.913 | 1,105.96 | 1,110.625 | 1,104.304 | 1,097.781 | 1,112.9 | 1,160.394 | 1,160.338 | 1,192.9 | 1,177 | 1,166.2 | 1,176.841 | 1,169.8 | 1,176.2 | 960.1 | 864.365 | 728.3 | 588.8 | 584.2 | 567.874 | 557.8 | 550.3 | 544.2 | 523.1 | 531.7 | 544.7 | 545.4 | 544.1 | 526.5 | 351.4 | 351.5 | 341.7 | 180 | 180.4 | 179.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 207.603 | 177.819 | 171.061 | 151.567 | 189.09 | 172.851 | 185.126 | 175.148 | 184.771 | 185.961 | 166.435 | 172.285 | 186.258 | 164.331 | 142.614 | 129.666 | 148.034 | 142.269 | 124.396 | 108.085 | 144.622 | 127.051 | 120.298 | 102.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.018 | 13.695 | 13.406 | 13.576 | 4.485 | 2.251 | 32.82 | 29.123 | 31.828 | 0.773 | 46.927 | 42.63 | 39.56 | 27.252 | 43.464 | 38.124 | 26.625 | 252.511 | 36.435 | 30.602 | 25.139 | 24.595 | 28.464 | 18.003 | 22.331 | 23 | 40.326 | 25.134 | 25.164 | 23.822 | 40.117 | 39.203 | 35.161 | 26.392 | 0 | 0 | 0 | 33.646 | 0 | 0 | 0 | 17.288 | 0 | 0 | 0 | 22.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 32.5 | 2.952 | 9.752 | 2.024 | 1.85 | 0 | 0 | 0 | 94.984 | 47.8 | 69 | 0 | 220 | 62 | 54.163 | 222 | 51.502 | 50 | 3.906 | 160 | 121.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 0 | 0 | 2,093.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.9 | 98.6 | 96.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.109 | 129.392 | 98.4 | 0 | 0 | 0 | 0 | 0 | 126.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 361.207 | 380.532 | 355.017 | 344.788 | 337.951 | 359.231 | 335.016 | 320.061 | 310.325 | 333.847 | 314.593 | 295.135 | 283.205 | 298.534 | 276.307 | 92.587 | 90.219 | 102.48 | 91.152 | 91.234 | 88.094 | 104.249 | 86.519 | 81.114 | 80.011 | 94.868 | 80.5 | 79.267 | 73.609 | 88.543 | 77.398 | 76.906 | 70.794 | 84.821 | 74.153 | 74.3 | 69.212 | 79.748 | 69.994 | 67.463 | 60.56 | 68.491 | 62.466 | 58.931 | 53.104 | 60.988 | 56.633 | 55.707 | 60.965 | 58.176 | 56.892 | 56.285 | 53.117 | 50.259 | 46.845 | 47.738 | 54.503 | 55.583 | 52.617 | 29.493 | 25.372 | 21.045 | 15.774 | 10.611 | 4.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 105.398 | -333.204 | -730.527 | -280.042 | -312.87 | -321.84 | -315.83 | -297.466 | -394.79 | -379.026 | -367.847 | -290.981 | -516.241 | -357.234 | -703.269 | -305.375 | -381.178 | -162.726 | -90.098 | -232.505 | -526.814 | -110.253 | -88.683 | -67.605 | 35.161 | 17.42 | 29.767 | 0 | 11.645 | -4.963 | 4.866 | 4.578 | 10.038 | -5.316 | 4.554 | 4.105 | 8.891 | -3.346 | 4.953 | 6.711 | 12.416 | 2.497 | 7.354 | 96.657 | 14.321 | 4.581 | 7.386 | 75.974 | 0 | 0 | 85.105 | -26.554 | 0 | 50.259 | 68.788 | -29.931 | 129.241 | 134.137 | 123.931 | -14.875 | 99.213 | 8.337 | 133.861 | -10.611 | -4.94 | 0 | -15.018 | -13.695 | -111.306 | -112.176 | -100.885 | -2.251 | -32.82 | -29.123 | -31.828 | -0.773 | -46.927 | -42.63 | -39.56 | -27.252 | -43.464 | -38.124 | -26.625 | -252.511 | -36.435 | -30.602 | -25.139 | -24.595 | -28.464 | -18.003 | -22.331 | -23 | -40.326 | -25.134 | -25.164 | -23.822 | -84.226 | -168.595 | -133.561 | -26.392 | 0 | 0 | 0 | -33.646 | -126.7 | 0 | 0 | -17.288 | 0 | 0 | 0 | -22.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 706.708 | 677.731 | 637.885 | 627.505 | 626.828 | 836.873 | 831.57 | 785.05 | 680.711 | 657.439 | 639.49 | 896.481 | 768.351 | 603.625 | 547.606 | 518.592 | 362.309 | 369.212 | 290.033 | 443.516 | 418.582 | 298.459 | 274.183 | 245.344 | 323.521 | 246.265 | 226.677 | 244.445 | 233.767 | 235.297 | 216.394 | 214.56 | 212.34 | 212.027 | 201.348 | 193.374 | 205.272 | 209.628 | 189.324 | 171.102 | 184.924 | 185.385 | 174.241 | 156.258 | 164.406 | 167.875 | 153.628 | 129.991 | 200 | 200 | 85.105 | 27.68 | 2,093.298 | 84.262 | 68.788 | 65.545 | 183.744 | 189.72 | 176.548 | 62.99 | 99.213 | 8.337 | 149.635 | 350.5 | 356.4 | 323.6 | 312.8 | 303.4 | 304.5 | 301.4 | 298.5 | 291.5 | 294.7 | 293.6 | 286.3 | 278.1 | 291.1 | 285.3 | 232.7 | 201.3 | 207 | 207.7 | 195.6 | 389.8 | 234.2 | 229.5 | 228.3 | 225 | 225.1 | 215.7 | 224.6 | 217.8 | 223.2 | 219.7 | 223.2 | 216.5 | 224.8 | 226.9 | 229 | 223.6 | 252.4 | 123.3 | 131.4 | 115.6 | 128.2 | 108.7 | 109.5 | 88.6 | 117.2 | 60.4 | 60.6 | 54.9 | 58.8 | 55.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,469.49 | 3,495.97 | 3,500.614 | 3,487.607 | 3,528.618 | 3,451.002 | 3,386.357 | 3,217.984 | 3,233.246 | 3,249.213 | 3,124.678 | 3,313.088 | 2,929.987 | 2,945.391 | 2,933.763 | 2,461.33 | 2,466.614 | 2,465.401 | 2,471.665 | 2,264.658 | 2,278.82 | 2,291.441 | 2,364.096 | 2,348.352 | 2,294.802 | 2,226.999 | 2,238.889 | 2,200.017 | 2,181.138 | 2,054.511 | 2,059.321 | 2,091.279 | 2,092.019 | 2,115.11 | 2,106.298 | 2,126.052 | 2,156.246 | 2,166.517 | 2,211.738 | 2,212.246 | 2,205.942 | 2,184.727 | 2,176.426 | 2,192.368 | 2,194.308 | 2,322.883 | 2,251.435 | 2,269.866 | 2,084.203 | 2,088.45 | 2,275.441 | 2,284.683 | 0 | 1,357.458 | 1,407.176 | 1,412.919 | 1,426.705 | 1,503.543 | 1,543.722 | 166.503 | 1,568.185 | 1,611.021 | 1,611.003 | 1,662.403 | 0 | 1,561.799 | 1,633.33 | 1,663.923 | 1,671.988 | 98.6 | 1,682.729 | 1,717.212 | 115.2 | 148 | 118.6 | 1,638.281 | 181 | 151 | 201.85 | 1,653.051 | 1,474.597 | 1,480.205 | 1,342.288 | 1,076.296 | 737.096 | 740.802 | 761.003 | 760.233 | 741.732 | 676.192 | 727.952 | 708.857 | 712.852 | 712.886 | 713.67 | 719.716 | 701.764 | 687.804 | 730.443 | 725.297 | 658.5 | 755.7 | 733.7 | 750.891 | 601.4 | 745.4 | 560 | 495.25 | 333.5 | 278.1 | 265.6 | 255.087 | 240.8 | 236.2 | 229.2 | 212 | 211.8 | 226.1 | 226.3 | 226.7 | 203.7 | 112 | 112 | 103 | 103 | 103 | 103 |
Deferred Revenue Non-Current
| 0 | 228.099 | 223.47 | 218.337 | 216.021 | 210.242 | 204.312 | 197.743 | 195.29 | 188.582 | 182.181 | 176.439 | 173.222 | 167.631 | 115.515 | 150.692 | 148.229 | 144.678 | 141.675 | 137.413 | 135.972 | 134.069 | 131.18 | 126.418 | 126.197 | 125.094 | 123.378 | 95.528 | 95.767 | 96.139 | 95.58 | 91.301 | 91.41 | 92.522 | 92.322 | 88.283 | 88.963 | 89.684 | 88.64 | 83.964 | 83.738 | 85.166 | 85.161 | 79.808 | 78.881 | 80.518 | 80.029 | 74.067 | 73.065 | 74.2 | 74.192 | 122.396 | 112.8 | 67.093 | 65.529 | 56.991 | 0 | 0 | 0 | 29.493 | 25.372 | 21.045 | 0 | 10.611 | 4.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -0 | -609.874 | -627.505 | -600.666 | -604.997 | -592.1 | -559.05 | -557.827 | -580.839 | -540.79 | -508.612 | -522.651 | -514.625 | 0 | -2,975.336 | -2,825.127 | -2,828.768 | -2,762.201 | -2,702.573 | -2,693.101 | -2,585.957 | -2,633.425 | 0 | -2,549.348 | -2,486.07 | -2,478.677 | -2,424.394 | -2,425.418 | -2,302.367 | -2,289.031 | -2,315.656 | -2,314.937 | -2,340.154 | -2,321.261 | -2,348.965 | -2,376.111 | -2,389.427 | -2,414.755 | -2,393.138 | -2,401.628 | -2,384.29 | -2,366.008 | -2,359.761 | -2,370.17 | 0 | -2,421.073 | -2,410.945 | 126.935 | 125.8 | 0 | 0 | -1,921.864 | -67.093 | 0 | 0 | 0 | 0 | 0 | 71.508 | 0 | 91.356 | 0 | 0 | 121.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -27.618 | 380.532 | 386.404 | 409.168 | 384.645 | 421.631 | 415.258 | 559.307 | 457.521 | 440.057 | 427.609 | 332.173 | 569.429 | 408.994 | 288.444 | 92.587 | 210.284 | 218.689 | 148.861 | 300.502 | 86.519 | 160.447 | 138.149 | 91.759 | 128.349 | 133.977 | 116.41 | 128.849 | 148.513 | 151.717 | 134.13 | 133.076 | 131.508 | 132.522 | 122.641 | 134.63 | 130.902 | 133.226 | 114.377 | 96.928 | 111.948 | 114.397 | 104.421 | 87.584 | 96.981 | 0.188 | 89.609 | 141.079 | 305.211 | 305.338 | 263.435 | 316.296 | 386.548 | 153.249 | 255.631 | 73.978 | 183.744 | 200 | 0 | 1,610.891 | 248.041 | 243.405 | 200 | -1,673.014 | -126.737 | -1,561.799 | -1,633.33 | -1,663.923 | -1,671.988 | -98.6 | -1,682.729 | -1,717.212 | -115.2 | -148 | -118.6 | -1,638.281 | -181 | -151 | -201.85 | -1,653.051 | -1,474.597 | -1,480.205 | -1,342.288 | -1,076.296 | -737.096 | -740.802 | -761.003 | -760.233 | -741.732 | -676.192 | -727.952 | -708.857 | -712.852 | -712.886 | -713.67 | -719.716 | -701.764 | -687.804 | -730.443 | -725.297 | -658.5 | -755.7 | -733.7 | -750.891 | -601.4 | -745.4 | -560 | -495.25 | -333.5 | -278.1 | -265.6 | -255.087 | -240.8 | -236.2 | -229.2 | -212 | -211.8 | -226.1 | -226.3 | -226.7 | -203.7 | -112 | -112 | -103 | -103 | -103 | -103 |
Total Non-Current Liabilities
| 3,441.872 | 3,457.45 | 3,472.603 | 3,487.607 | 3,502.456 | 3,246.002 | 3,174.357 | 3,189.984 | 3,205.346 | 3,220.413 | 3,094.978 | 2,925.219 | 2,904.287 | 2,918.391 | 2,933.763 | 2,595.622 | 2,599.012 | 2,591.579 | 2,601.524 | 2,385.871 | 2,397.576 | 2,408.545 | 2,477.376 | 2,487.12 | 2,340.999 | 2,352.093 | 2,362.267 | 2,265.545 | 2,276.905 | 2,150.65 | 2,154.901 | 2,182.58 | 2,183.429 | 2,207.632 | 2,198.62 | 2,233.996 | 2,245.209 | 2,256.201 | 2,300.378 | 2,296.21 | 2,289.68 | 2,269.893 | 2,261.587 | 2,272.176 | 2,273.189 | 2,414.216 | 2,331.464 | 2,343.933 | 2,516.349 | 2,519.588 | 2,613.068 | 2,669.141 | 499.348 | 1,560.966 | 1,728.336 | 1,522.692 | 1,610.449 | 1,703.543 | 1,543.722 | 1,848.902 | 1,841.598 | 1,966.827 | 1,811.003 | 1,662.4 | 1,667.7 | 1,623.3 | 1,633.3 | 1,659.4 | 1,672 | 1,682.6 | 1,682.7 | 1,717.2 | 1,693.3 | 1,721.7 | 1,691.2 | 1,638.3 | 1,641.9 | 1,562.8 | 1,617.8 | 1,653.1 | 1,474.6 | 1,480.2 | 1,342.3 | 1,076.2 | 737.1 | 740.8 | 761 | 760.2 | 741.7 | 676.1 | 727.9 | 708.9 | 712.8 | 712.9 | 713.6 | 719.7 | 701.7 | 687.8 | 730.4 | 725.3 | 658.5 | 755.7 | 733.7 | 750.8 | 728 | 745.4 | 560 | 495.2 | 333.5 | 278.1 | 265.6 | 255 | 240.8 | 236.2 | 229.2 | 212 | 211.8 | 226.1 | 226.3 | 226.7 | 203.7 | 112 | 112 | 103 | 103 | 103 | 103 |
Total Liabilities
| 4,148.58 | 4,135.181 | 4,110.488 | 4,115.112 | 4,129.284 | 4,082.875 | 4,005.927 | 3,975.034 | 3,886.057 | 3,877.852 | 3,734.468 | 3,821.7 | 3,672.638 | 3,522.016 | 3,481.369 | 3,114.214 | 2,961.321 | 2,960.791 | 2,891.557 | 2,829.387 | 2,816.158 | 2,707.004 | 2,751.559 | 2,732.464 | 2,664.52 | 2,598.358 | 2,588.944 | 2,509.99 | 2,510.672 | 2,385.947 | 2,371.295 | 2,397.14 | 2,395.769 | 2,419.659 | 2,399.968 | 2,427.37 | 2,450.481 | 2,465.829 | 2,489.702 | 2,467.312 | 2,474.604 | 2,455.278 | 2,435.828 | 2,428.434 | 2,437.595 | 2,582.091 | 2,485.092 | 2,473.924 | 2,716.349 | 2,719.588 | 2,698.173 | 2,696.821 | 2,592.646 | 1,560.966 | 1,797.124 | 1,588.237 | 1,610.449 | 1,893.263 | 1,920.27 | 1,911.892 | 1,940.811 | 1,975.164 | 1,960.638 | 1,795.413 | 2,024.102 | 1,726.717 | 1,725.974 | 1,744.978 | 1,759.088 | 1,768.277 | 1,765.248 | 1,795.919 | 1,775.176 | 1,803.289 | 1,765.6 | 1,706.979 | 1,719.838 | 1,635.293 | 1,688.345 | 1,719.674 | 1,543.743 | 1,545.458 | 1,403.61 | 1,341.401 | 802.602 | 800.595 | 821.046 | 816.73 | 799.627 | 721.759 | 781.794 | 753.666 | 764.837 | 761.102 | 764.221 | 764.938 | 753.457 | 737.148 | 906.524 | 769.54 | 724.1 | 817.2 | 797.5 | 795.932 | 787.4 | 791.2 | 601.1 | 516.337 | 378.9 | 310.1 | 297.7 | 281.282 | 270.8 | 262.6 | 229.2 | 212 | 211.8 | 226.1 | 226.3 | 226.7 | 203.7 | 112 | 112 | 103 | 103 | 103 | 103 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 213.486 | 0 | 0 | 1,656.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179.523 | 181.754 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213.771 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 136.144 | 200 | 200 | 200 | 0 | 284.234 | 200 | 200 | 0 | 34.679 | 200 | 200 | 0 | 0 | 37.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.916 | 1.916 | 1.916 | 1.916 | 1.916 | 1.916 | 1.913 | 1.828 | 1.827 | 1.813 | 1.813 | 1.812 | 1.812 | 1.812 | 1.812 | 1.802 | 0.906 | 0.896 | 0.896 | 0.895 | 0.884 | 0.883 | 0.883 | 0.872 | 0.868 | 0.866 | 0.854 | 0.852 | 0.852 | 0.845 | 0.843 | 0.843 | 0.84 | 0.84 | 0.838 | 0.838 | 0.837 | 0.834 | 0.834 | 0.834 | 0.834 | 0.416 | 0.416 | 0.415 | 0.413 | 0.413 | 0.412 | 0.393 | 0.372 | 0.311 | 0.31 | 0.308 | 0.307 | 0.305 | 0.301 | 0.301 | 0.299 | 0.238 | 0.238 | 0.238 | 0.238 | 0.237 | 0.236 | 0.236 | 0.236 | 0.235 | 0.229 | 0.229 | 0.228 | 0.228 | 0.226 | 0.224 | 0.224 | 0.224 | 0.224 | 0.223 | 0.223 | 0.223 | 0.222 | 0.221 | 0.22 | 0.218 | 0.218 | 0.218 | 0.219 | 0.216 | 0.215 | 0.213 | 0.212 | 0.211 | 0.21 | 0.209 | 0.221 | 0.224 | 0.229 | 0 | 0 | 0 | 0.262 | 0 | 0 | 0 | 0.248 | 0 | 0 | 0 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -219.724 | -213.486 | -202.721 | -223.576 | -232.081 | -225.64 | -205.203 | -204.248 | -200.969 | -191.828 | -177.158 | -183.689 | -181.941 | -185.93 | -180.37 | -179.523 | -181.754 | -169.903 | -153.703 | -154.318 | -153.505 | -162.204 | -152.848 | -211.034 | -211.743 | -218.453 | -215.749 | -211.98 | -213.771 | -219.641 | -216.724 | -231.276 | -231.879 | -236.623 | -235.875 | -250.506 | -253.396 | -258.454 | -258.642 | -254.209 | -256.34 | -254.816 | -253.065 | -264.083 | -267.415 | -276.448 | -273.465 | -287.652 | -293.79 | -291.673 | -275.656 | -270.021 | -254.455 | -236.888 | -229.74 | -237.002 | -233.434 | -235.74 | -232.54 | -238.467 | -235.682 | -237.704 | -234.279 | -241.609 | -236.583 | -233.096 | -232.285 | -240.098 | -241.099 | -247.098 | -245.08 | -257.594 | -257.608 | -259.379 | -258.847 | -267.154 | -251.983 | -252.48 | -254.401 | -262.518 | -252.817 | -251.933 | -252.305 | -256.996 | -74.555 | -68.666 | -72.044 | -68.713 | -74.405 | -70.652 | -66.69 | -63.478 | -61.096 | -57.724 | -54.382 | -57.622 | -53.309 | -50.134 | -54.869 | -53.626 | -50.5 | -47.4 | -44.2 | -42.328 | -39.7 | -37.1 | -37.3 | -33.736 | -32.4 | -31.8 | -30.9 | -29.651 | -28 | -26.9 | -25.3 | -23.7 | -20.4 | -18.9 | -16.6 | -13 | -8.5 | -4.8 | -3.7 | -2.5 | -1.5 | -0.8 | -0.4 |
Accumulated Other Comprehensive Income/Loss
| -4.764 | 5.292 | 5.28 | 6.061 | 15.564 | 17.327 | 15.141 | 19.119 | 20.476 | 16.241 | 13.448 | 3.524 | 0.325 | 0.239 | 0.129 | -179.523 | -181.754 | -1.161 | -1.713 | -0.38 | -0.499 | -0.242 | 1.368 | 2.299 | 3.959 | 3.579 | 2.815 | 0.942 | -213.771 | 0.03 | -0.001 | -0.227 | -0.646 | -1.197 | -1.161 | -0.553 | -1.612 | -1.034 | -1.238 | -0.381 | 0.141 | -254.816 | -0.482 | -0.927 | -1.357 | -1.718 | -2.148 | -2.59 | -3.013 | -2.959 | -2.925 | -2.547 | -2.893 | -0.336 | -718.974 | -700.665 | -682.463 | -664.451 | -646.695 | -629.768 | -612.237 | -238 | -579.455 | -561.233 | -543.923 | -717.386 | -510.546 | -494.211 | -480.401 | -467.071 | -451.302 | -435.809 | -419.984 | -404.724 | -392.805 | -378.325 | -365.121 | -350.894 | -336.911 | -322.867 | -308.882 | -295.752 | -283.155 | 0 | -3.397 | -4.006 | -4.347 | -4.498 | -4.276 | -1.725 | 0.831 | 0.489 | -203.71 | -194.915 | -186.223 | -181.58 | -173.067 | -164.442 | -158.937 | -150.757 | 0 | 0 | 0 | -118.021 | 0 | 0 | 0 | -89.208 | 0 | 0 | 0 | -71.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,648.384 | 1,646.16 | 1,644.41 | 1,644.319 | 1,641.553 | 1,638.354 | 1,629.866 | 1,628.618 | 1,625.751 | 1,622.876 | 1,619.164 | 1,593.362 | 1,427.606 | 1,424.35 | 1,411.813 | 1,411.397 | 1,408.253 | 1,405.764 | 1,402.514 | 1,402.696 | 1,399.951 | 1,397.613 | 1,332.41 | 1,329.391 | 1,325.648 | 1,248.047 | 1,245.214 | 1,242.109 | 1,164.658 | 1,121.307 | 1,117.628 | 1,103.048 | 1,096.916 | 1,094.152 | 1,046.033 | 1,039.14 | 1,039.842 | 1,037.29 | 1,035.275 | 1,029.601 | 1,028.912 | 1,025.396 | 1,020.925 | 1,021.365 | 1,021.694 | 1,014.17 | 1,014.204 | 1,012.514 | 877.164 | 873.281 | 1,002.81 | 528.462 | 906.146 | 844.439 | 465.959 | 463.722 | 194.453 | 495.098 | 494.523 | 456.696 | 456.597 | 413.366 | 321.817 | 320.084 | 318.415 | 315.743 | 314.203 | 310.803 | 310.391 | 309.117 | 307.849 | 304.483 | 304.287 | 301.898 | 301 | 299.444 | 297.684 | 296.593 | 295.826 | 294.138 | 295.977 | 587.365 | 265.971 | 254.246 | 259.461 | 257.776 | 254.211 | 244.168 | 248.941 | 245.832 | 240.298 | 236.038 | 437.516 | 425.77 | 414.239 | 407.087 | 397.421 | 412.569 | 414.546 | 415.555 | 332.5 | 345.4 | 345.4 | 470.528 | 353.3 | 359.2 | 328 | 403.235 | 310 | 282.1 | 288.9 | 358.884 | 286.2 | 285.7 | 285.3 | 285.2 | 284.9 | 284.8 | 283.9 | 283.6 | 282.1 | 207.5 | 207.1 | 206.9 | 58.1 | 57.7 | 57.8 |
Total Shareholders Equity
| 1,425.813 | 1,439.883 | 1,448.886 | 1,428.721 | 1,426.953 | 1,431.957 | 1,441.72 | 1,445.405 | 1,447.174 | 1,449.205 | 1,457.37 | 1,415.11 | 1,247.818 | 1,240.486 | 1,233.385 | 1,233.687 | 1,228.311 | 1,236.512 | 1,248.91 | 1,249.81 | 1,247.759 | 1,236.073 | 1,181.826 | 1,121.552 | 1,118.759 | 1,034.057 | 1,033.163 | 1,031.954 | 951.759 | 1,038.708 | 1,037.913 | 1,008.543 | 1,001.387 | 993.328 | 945.986 | 925.067 | 921.821 | 914.786 | 912.379 | 911.993 | 909.695 | 907.561 | 904.356 | 893.333 | 889.9 | 872.982 | 875.151 | 859.248 | 780.776 | 779.062 | 724.642 | 726.327 | 700.159 | 607.587 | 236.53 | 227.03 | 264.119 | 259.665 | 262.288 | 218.53 | 221.216 | 250.657 | 87.776 | 78.713 | 82.07 | 82.885 | 82.155 | 70.941 | 69.528 | 62.255 | 63.004 | 47.118 | 46.908 | 42.747 | 42.381 | 32.516 | 45.925 | 44.337 | 41.649 | 31.844 | 43.383 | 39.903 | 13.889 | 5.798 | 181.73 | 185.324 | 178.038 | 177.619 | 170.478 | 173.674 | 174.655 | 175.15 | 172.923 | 173.343 | 173.845 | 168.095 | 171.254 | 198.214 | 200.964 | 211.401 | 282 | 298 | 301.2 | 310.441 | 313.6 | 322.1 | 290.7 | 280.575 | 277.6 | 250.3 | 258 | 257.952 | 258.2 | 258.8 | 260 | 261.5 | 264.5 | 265.9 | 267.3 | 270.6 | 273.6 | 202.7 | 203.4 | 204.4 | 56.6 | 56.9 | 57.4 |
Total Equity
| 1,495.539 | 1,510.294 | 1,519.746 | 1,498.621 | 1,497.007 | 1,503.112 | 1,513.386 | 1,517.485 | 1,519.389 | 1,521.736 | 1,530.337 | 1,486.171 | 1,309.222 | 1,301.991 | 1,304.346 | 1,304.755 | 1,299.092 | 1,307.383 | 1,320.907 | 1,321.888 | 1,319.793 | 1,307.474 | 1,257.318 | 1,193.344 | 1,190.517 | 1,101.831 | 1,101.139 | 1,100.042 | 1,015.175 | 1,099.411 | 1,099.746 | 1,081.847 | 1,074.614 | 1,065.916 | 1,015.157 | 992.691 | 989.176 | 981.679 | 979.092 | 979.027 | 976.544 | 975.146 | 974.734 | 963.205 | 959.535 | 939.038 | 941.474 | 924.302 | 847.786 | 847.054 | 794.396 | 799.28 | 764.957 | 807.587 | 269.738 | 460.158 | 464.119 | 294.875 | 499.285 | 254.427 | 257.482 | 288.005 | 106.477 | 296.234 | 301.211 | 303.089 | 302.272 | 288.717 | 286.963 | 277.955 | 278.917 | 259.912 | 259.744 | 254.78 | 254.287 | 241.895 | 259.101 | 257.097 | 203.835 | 166.615 | 181.206 | 182.375 | 148.171 | 132.514 | 350.401 | 354.979 | 346.267 | 346.12 | 337.682 | 343.749 | 345.328 | 346.297 | 344.076 | 344.858 | 346.404 | 339.366 | 344.324 | 375.752 | 253.87 | 390.798 | 468.8 | 359.8 | 368.7 | 380.909 | 382.4 | 385 | 359 | 348.028 | 349.4 | 278.7 | 286.5 | 286.592 | 287 | 287.7 | 289.1 | 290.8 | 294.1 | 295.6 | 297.2 | 301.1 | 302.1 | 225.9 | 226.7 | 227.8 | 67.5 | 67.9 | 68.5 |
Total Liabilities & Shareholders Equity
| 5,644.119 | 5,645.475 | 5,630.234 | 5,613.733 | 5,626.291 | 5,585.987 | 5,519.313 | 5,492.519 | 5,405.446 | 5,399.588 | 5,264.805 | 5,307.871 | 4,981.86 | 4,824.007 | 4,785.715 | 4,418.969 | 4,260.413 | 4,268.174 | 4,212.464 | 4,151.275 | 4,135.951 | 4,014.478 | 4,008.877 | 3,925.808 | 3,855.037 | 3,700.189 | 3,690.083 | 3,610.032 | 3,525.847 | 3,485.358 | 3,471.041 | 3,478.987 | 3,470.383 | 3,485.575 | 3,415.125 | 3,420.061 | 3,439.657 | 3,447.508 | 3,468.794 | 3,446.339 | 3,451.148 | 3,430.424 | 3,410.562 | 3,391.639 | 3,397.13 | 3,521.129 | 3,426.566 | 3,398.226 | 3,497.125 | 3,498.65 | 3,492.569 | 3,496.101 | 3,292.805 | 2,368.553 | 2,066.862 | 2,048.395 | 2,074.568 | 2,152.928 | 2,419.555 | 2,166.319 | 2,198.293 | 2,225.821 | 2,067.115 | 2,091.647 | 2,325.313 | 2,029.806 | 2,028.246 | 2,033.695 | 2,046.051 | 2,046.232 | 2,044.165 | 2,055.831 | 2,034.92 | 2,058.069 | 2,019.887 | 1,948.874 | 1,978.939 | 1,892.39 | 1,892.18 | 1,886.289 | 1,724.949 | 1,727.833 | 1,551.781 | 1,473.915 | 1,153.003 | 1,155.574 | 1,167.313 | 1,162.85 | 1,137.309 | 1,065.508 | 1,127.122 | 1,099.963 | 1,108.913 | 1,105.96 | 1,110.625 | 1,104.304 | 1,097.781 | 1,112.9 | 1,160.394 | 1,160.338 | 1,192.9 | 1,177 | 1,166.2 | 1,176.841 | 1,169.8 | 1,176.2 | 960.1 | 864.365 | 728.3 | 588.8 | 584.2 | 567.874 | 557.8 | 550.3 | 544.2 | 523.1 | 531.7 | 544.7 | 545.4 | 544.1 | 526.5 | 351.4 | 351.5 | 341.7 | 180 | 180.4 | 179.5 |