Entegris, Inc.
NASDAQ:ENTG
102.85 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 432.072 | 320.008 | 340.682 | 456.929 | 594.02 | 567.017 | 709.032 | 563.439 | 752.787 | 2,743.231 | 352.732 | 402.565 | 475.752 | 401.033 | 548.52 | 580.893 | 447.972 | 532.667 | 335.077 | 351.911 | 282.748 | 521.382 | 342.36 | 482.062 | 294.893 | 257.106 | 550.236 | 625.408 | 435.197 | 405.635 | 391.159 | 406.389 | 411.777 | 373.743 | 344.403 | 349.825 | 301.061 | 313.742 | 341.387 | 389.699 | 390.493 | 366.983 | 381.661 | 384.426 | 358.782 | 343.411 | 338.846 | 330.419 | 307.83 | 286.865 | 266.931 | 273.593 | 227.037 | 189.445 | 142.578 | 133.954 | 98.814 | 75.313 | 73.253 | 68.7 | 78.376 | 84.066 | 95.45 | 115.033 | 73.961 | 132.408 | 138.893 | 160.655 | 125.873 | 136.535 | 132.358 | 154.806 | 118.732 | 164.411 | 156.663 | 166.863 | 174.836 | 72.226 | 42.429 | 78.252 | 75.484 | 85.795 | 82.972 | 72.784 | 80.546 | 76.196 | 77.989 | 83.678 | 74.83 | 70.438 | 66.663 | 65.572 | 74.451 | 129.837 | 119.573 | 117.208 | 102.973 |
Short Term Investments
| 0 | 16.578 | 18.135 | 21.451 | 31.827 | 34.382 | 28.213 | 32.481 | 19.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.14 | 1.14 | 2.181 | 2.178 | 3.062 | 3.187 | 4.601 | 7.93 | 10.956 | 0 | 0 | 0 | 0 | 0 | 19.995 | 7.997 | 0 | 0 | 0 | 2.046 | 2.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 172.585 | 120.168 | 109.785 | 146.896 | 126.552 | 107.54 | 104.82 | 91.361 | 111.65 | 61.166 | 57.696 | 33.98 | 29.335 | 28.069 | 24.541 | 23.279 | 24.564 | 37.108 | 44.624 | 37.084 | 39.757 | 47.539 | 36.628 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 432.072 | 320.008 | 340.682 | 456.929 | 594.02 | 567.017 | 709.032 | 563.439 | 772.042 | 2,743.231 | 352.732 | 402.565 | 475.752 | 401.033 | 548.52 | 580.893 | 447.972 | 532.667 | 335.077 | 351.911 | 282.748 | 521.382 | 342.36 | 482.062 | 294.893 | 257.106 | 550.236 | 625.408 | 435.197 | 405.635 | 391.159 | 406.389 | 411.777 | 373.743 | 345.543 | 352.006 | 303.239 | 316.804 | 344.574 | 394.3 | 398.423 | 377.939 | 381.661 | 384.426 | 358.782 | 343.411 | 338.846 | 350.414 | 315.827 | 286.865 | 266.931 | 273.593 | 229.083 | 191.489 | 142.578 | 133.954 | 98.814 | 75.313 | 73.253 | 68.7 | 78.376 | 84.066 | 95.45 | 115.033 | 73.961 | 132.408 | 138.893 | 160.655 | 125.873 | 138.535 | 304.943 | 274.974 | 228.517 | 311.307 | 283.215 | 274.403 | 279.656 | 163.587 | 154.079 | 139.418 | 133.18 | 119.775 | 112.307 | 100.853 | 105.087 | 99.475 | 102.553 | 120.786 | 119.454 | 107.522 | 106.42 | 113.111 | 111.079 | 129.837 | 119.573 | 117.208 | 102.973 |
Net Receivables
| 503.165 | 457.107 | 424.494 | 457.052 | 463.083 | 435.973 | 511.435 | 535.485 | 519.793 | 381.251 | 372.759 | 347.413 | 315.073 | 309.936 | 282.649 | 264.392 | 300.489 | 275.557 | 277.796 | 234.409 | 261.306 | 218.682 | 232.138 | 222.055 | 212.729 | 200.395 | 195.284 | 183.434 | 183.417 | 171.113 | 176.032 | 165.675 | 167.559 | 180.596 | 149.824 | 141.409 | 184.297 | 177.543 | 184.734 | 153.961 | 175.087 | 181.551 | 109.049 | 101.873 | 106.757 | 108.168 | 103.573 | 94.016 | 111.334 | 115.519 | 118.322 | 107.223 | 111.15 | 138.385 | 135.843 | 124.732 | 123.789 | 116.742 | 103.269 | 91.122 | 80.062 | 58.863 | 51.505 | 70.535 | 107.928 | 107.592 | 116.407 | 112.053 | 103.794 | 102.623 | 116.445 | 128.96 | 130.443 | 133.446 | 122.735 | 111.058 | 110.146 | 65.567 | 65.878 | 67.818 | 74.525 | 66.078 | 58.126 | 51.139 | 52.604 | 51.193 | 39.106 | 38.109 | 39.59 | 39.623 | 31.998 | 36.415 | 43.474 | 61.768 | 75.009 | 72.622 | 64.128 |
Inventory
| 643.034 | 633.373 | 625.668 | 607.051 | 662.169 | 740.351 | 830.939 | 812.815 | 823.637 | 583.766 | 545.607 | 475.213 | 429.016 | 387.605 | 358.819 | 323.944 | 329.741 | 332.885 | 300.694 | 287.098 | 290.27 | 261.934 | 271.51 | 268.14 | 264.09 | 265.358 | 214.145 | 198.089 | 193.302 | 194.155 | 188.343 | 183.529 | 186.021 | 181.086 | 184.03 | 173.176 | 188.439 | 184.737 | 166.227 | 163.125 | 164.601 | 191.225 | 100.499 | 94.074 | 97.426 | 98.14 | 100.246 | 99.144 | 102.817 | 102.905 | 100.533 | 93.937 | 102.95 | 104.09 | 100.447 | 101.043 | 97.625 | 90.554 | 88.689 | 83.233 | 84.116 | 81.924 | 92.737 | 102.189 | 107.899 | 70.886 | 76.284 | 73.12 | 81.148 | 80.401 | 88.921 | 94.697 | 104.816 | 100.928 | 85.553 | 69.535 | 91.798 | 44.259 | 42.93 | 45.931 | 45.186 | 46.862 | 44.265 | 39.394 | 38.163 | 45.026 | 41.92 | 37.705 | 38.859 | 39.212 | 39.01 | 43.872 | 47.202 | 48.715 | 51.527 | 47.357 | 41.325 |
Other Current Assets
| 136.818 | 166.298 | 184.603 | 456.295 | 1,224.288 | 1,226.346 | 406.835 | 425.326 | 124.179 | 2,658.191 | 98.237 | 88.179 | 55.864 | 60.662 | 54.618 | 65.028 | 68.248 | 47.738 | 52.739 | 58.979 | 49.916 | 46.456 | 76.804 | 57.081 | 49.234 | 51.367 | 51.385 | 50.677 | 36.585 | 38.09 | 36.218 | 44.538 | 35.675 | 36.748 | 40.384 | 44.171 | 48.269 | 47.542 | 50.814 | 54.269 | 44.785 | 54.771 | 24.85 | 31.932 | 22.941 | 20.709 | 27.073 | 35.75 | 29.529 | 29.687 | 28.814 | 28.246 | 24.559 | 27.134 | 27.503 | 27.362 | 23.899 | 25.355 | 25.083 | 24.403 | 17.616 | 20.338 | 25.827 | 25.371 | 45.107 | 37.542 | 39.862 | 36.793 | 58.987 | 57.076 | 54.471 | 55.926 | 35.97 | 34.841 | 36.754 | 51.368 | 75.78 | 12.777 | 17.019 | 16.594 | 11.724 | 26.188 | 23.697 | 23.106 | 18.201 | 15.632 | 18.044 | 19.496 | 18.832 | 19.546 | 16.799 | 14.181 | 18.282 | 18.196 | 16.258 | 12.43 | 12.584 |
Total Current Assets
| 1,715.089 | 1,576.786 | 1,575.447 | 1,977.327 | 2,943.56 | 2,968.548 | 2,457.047 | 2,335.185 | 2,222.276 | 3,876.158 | 1,369.335 | 1,313.37 | 1,275.705 | 1,159.236 | 1,244.606 | 1,234.257 | 1,146.45 | 1,188.847 | 966.306 | 932.397 | 884.24 | 1,048.454 | 922.812 | 1,029.338 | 820.946 | 774.226 | 1,011.05 | 1,057.608 | 848.501 | 808.993 | 791.752 | 800.131 | 801.032 | 772.173 | 719.781 | 710.762 | 724.244 | 726.626 | 746.349 | 765.655 | 782.896 | 805.486 | 616.059 | 612.305 | 585.906 | 570.428 | 569.738 | 579.324 | 559.507 | 534.976 | 514.6 | 502.999 | 467.742 | 461.098 | 406.371 | 387.091 | 344.127 | 307.964 | 290.294 | 267.458 | 260.17 | 245.191 | 265.519 | 313.128 | 334.895 | 348.428 | 371.446 | 382.621 | 369.802 | 378.635 | 564.78 | 554.557 | 499.746 | 580.522 | 528.257 | 506.364 | 535.117 | 286.19 | 275.073 | 269.761 | 264.615 | 258.903 | 238.395 | 214.492 | 214.055 | 211.326 | 201.623 | 216.096 | 216.735 | 205.903 | 194.227 | 207.579 | 220.037 | 258.516 | 262.367 | 249.617 | 221.01 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,627.144 | 1,578.808 | 1,558.238 | 1,548.442 | 1,489.905 | 1,445.808 | 1,555.803 | 1,488.277 | 1,479.09 | 848.02 | 768.287 | 720.661 | 654.62 | 622.375 | 590.662 | 571.291 | 536.953 | 523.113 | 524.899 | 529.704 | 518.689 | 489.43 | 486.263 | 419.529 | 393.706 | 380.259 | 364.301 | 359.523 | 346.66 | 341.146 | 330.926 | 321.562 | 315.512 | 322.72 | 322.729 | 321.301 | 315.695 | 312.863 | 313.081 | 313.569 | 316.385 | 319.871 | 189.01 | 186.44 | 179.178 | 173.786 | 164.585 | 157.021 | 151.245 | 147.437 | 132.721 | 130.554 | 130.206 | 129.288 | 126.231 | 126.725 | 131.738 | 130.361 | 131.923 | 135.431 | 146.726 | 146.393 | 150.27 | 159.738 | 154.043 | 119.072 | 122.715 | 121.157 | 125.277 | 123.081 | 123.372 | 120.254 | 118.906 | 120.103 | 121.979 | 120.323 | 125.95 | 96.31 | 95.036 | 95.145 | 97.634 | 96.958 | 95.353 | 94.455 | 95.212 | 98.799 | 100.844 | 98.21 | 102.104 | 103.898 | 100.098 | 102.563 | 109.131 | 104.046 | 102.935 | 104.002 | 107.733 |
Goodwill
| 3,946.575 | 3,943.893 | 3,944.347 | 3,945.86 | 3,954.036 | 3,970.247 | 4,247.504 | 4,408.331 | 4,405.292 | 789.54 | 793.861 | 793.702 | 749.933 | 749.566 | 747.518 | 748.037 | 744.47 | 725.678 | 726.234 | 695.044 | 659.84 | 583.328 | 584.537 | 550.202 | 542.235 | 529.933 | 375.34 | 359.688 | 355.855 | 355.178 | 349.12 | 345.269 | 349.98 | 343.261 | 343.286 | 342.111 | 341.305 | 345.453 | 347.605 | 340.743 | 336.252 | 328.431 | 0 | 12.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.919 | 407.001 | 413.909 | 402.125 | 407.383 | 393.314 | 394.123 | 394.531 | 402.964 | 401.534 | 402.416 | 404.161 | 0 | 70.788 | 70.212 | 69.774 | 0 | 68.548 | 67.528 | 67.48 | 0 | 0 | 31.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,138.63 | 1,184.955 | 1,231.289 | 1,281.969 | 1,368.363 | 1,421.71 | 1,742.336 | 1,841.955 | 1,969.729 | 308.871 | 322.289 | 335.113 | 302.487 | 314.496 | 325.454 | 337.632 | 349.066 | 342.258 | 355.815 | 333.952 | 367.558 | 266.425 | 284.581 | 295.687 | 323.379 | 361.429 | 190.814 | 182.43 | 190.754 | 206.182 | 208.591 | 217.548 | 230.987 | 240.688 | 251.803 | 258.942 | 269.895 | 283.675 | 296.021 | 308.554 | 322.282 | 336.128 | 41.141 | 43.509 | 45.819 | 47.99 | 44.791 | 49.416 | 51.243 | 53.483 | 54.126 | 56.453 | 58.848 | 61.801 | 62.54 | 65.087 | 67.863 | 70.373 | 74.018 | 78.47 | 82.788 | 83.258 | 88.156 | 93.139 | 98.222 | 66.613 | 71.244 | 76.37 | 81.405 | 59.898 | 66.704 | 71.374 | 74.998 | 79.557 | 84.092 | 493.544 | 500.924 | 93.082 | 93.38 | 94.034 | 95.04 | 94.684 | 94.58 | 95.717 | 96.921 | 96.267 | 96.36 | 60.928 | 61.604 | 50.087 | 53.055 | 50.893 | 51.766 | 16.302 | 6.685 | 6.882 | 7.162 |
Goodwill and Intangible Assets
| 5,085.205 | 5,128.848 | 5,175.636 | 5,227.829 | 5,322.399 | 5,391.957 | 5,989.84 | 6,250.286 | 6,375.021 | 1,098.411 | 1,116.15 | 1,128.815 | 1,052.42 | 1,064.062 | 1,072.972 | 1,085.669 | 1,093.536 | 1,067.936 | 1,082.049 | 1,028.996 | 1,027.398 | 849.753 | 869.118 | 845.889 | 865.614 | 891.362 | 566.154 | 542.118 | 546.609 | 561.36 | 557.711 | 562.817 | 580.967 | 583.949 | 595.089 | 601.053 | 611.2 | 629.128 | 643.626 | 649.297 | 658.534 | 664.559 | 41.141 | 43.509 | 45.819 | 47.99 | 44.791 | 49.416 | 51.243 | 53.483 | 54.126 | 56.453 | 58.848 | 61.801 | 62.54 | 65.087 | 67.863 | 70.373 | 74.018 | 78.47 | 82.788 | 83.258 | 88.156 | 93.139 | 192.141 | 473.614 | 485.153 | 478.495 | 488.788 | 453.212 | 460.827 | 465.905 | 477.962 | 481.091 | 486.508 | 493.544 | 500.924 | 93.082 | 93.38 | 94.034 | 95.04 | 94.684 | 94.58 | 95.717 | 96.921 | 96.267 | 96.36 | 60.928 | 61.604 | 50.087 | 53.055 | 50.893 | 51.766 | 16.302 | 6.685 | 6.882 | 7.162 |
Long Term Investments
| 0.222 | 2.695 | 4.548 | 2.618 | 11.806 | -277.083 | 5.518 | 14.108 | 20.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.288 | 2.301 | 3.867 | 3.831 | 3.809 | 3.879 | 7.453 | 7.017 | 8.204 | 7.353 | 7.208 | 7.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.696 | 0 | 2.467 | 2.515 | 7.176 | 0 | 5.914 | 5.913 | 8.536 | 0 | 0 | 7.328 | 0 | 0 | 15.3 | 15.2 | 11.5 | 12.3 | 13.8 | 16.1 | 16.3 | 0 |
Tax Assets
| 26.941 | 24.059 | 24.695 | 31.432 | 30.211 | 66.682 | 29.795 | 28.867 | 0 | 26.549 | 17.82 | 17.671 | 17.565 | 14.994 | 14.684 | 14.519 | 12.179 | 11.772 | 11.563 | 11.245 | 23.191 | 23.153 | 22.819 | 10.162 | 11.735 | 10.98 | 10.186 | 9.103 | 9.247 | 8.622 | 8.418 | 8.022 | 8.69 | 8.848 | 8.241 | 7.771 | 5.183 | 4.484 | 4.986 | 5.068 | 1.964 | 37.065 | 12.041 | 12.039 | 15.833 | 16.378 | 16.904 | 17.167 | 26.3 | 24.964 | 24.859 | 25.119 | 10.164 | 10.935 | 10.569 | 10.855 | 8.064 | 10.12 | 10.393 | 9.67 | 12.126 | 12.397 | 10.629 | 13.315 | 32.214 | 35.849 | 36.021 | 35.323 | 7.105 | 5.331 | 5.168 | 5.157 | 9.982 | 10.09 | 9.942 | 10.614 | 9.933 | 9.619 | 8.145 | 8.555 | 0 | 14.681 | 14.339 | 14.334 | 0 | 0 | 12.032 | 0 | 0 | 5.8 | 5.1 | 3.7 | 14.1 | 8.2 | 7.9 | 9.2 | 0 |
Other Non-Current Assets
| 18.156 | 25.39 | 26.159 | 24.943 | 26.735 | 317.112 | 29.084 | 22.134 | 36.244 | 12.033 | 11.848 | 11.379 | 11.965 | 12.064 | 10.615 | 11.96 | 12.51 | 12.372 | 13.748 | 13.744 | 14.166 | 13.932 | 12.996 | 12.723 | 11.455 | 9.281 | 9.639 | 7.82 | 6.732 | 7.322 | 7.287 | 7 | 7.391 | 7.792 | 7.99 | 17.053 | 22.126 | 23.382 | 24.762 | 28.502 | 35.441 | 36.548 | 25.251 | 21.001 | 20.923 | 23.356 | 9.831 | 8.616 | 6.564 | 5.566 | 5.481 | 5.707 | 5.541 | 5.265 | 4.346 | 4.61 | 5.296 | 5.239 | 6.12 | 6.641 | 16.219 | 19.508 | 20.101 | 18.504 | 27.329 | 28.432 | 26.779 | 17.645 | 21.124 | 16.808 | 12.974 | 11.745 | 12.117 | 12.432 | 10.738 | 5.605 | 13.696 | -5.672 | -5.611 | -5.886 | 9.757 | -12.59 | -12.323 | -12.227 | 11.478 | 10.824 | -9.974 | 10.553 | 9.817 | -2.935 | -2.205 | -0.446 | -11.656 | -6.19 | -6.52 | -7.881 | 17.059 |
Total Non-Current Assets
| 6,757.668 | 6,759.8 | 6,789.276 | 6,835.264 | 6,881.056 | 6,944.476 | 7,610.04 | 7,803.672 | 7,911.128 | 1,985.013 | 1,914.105 | 1,878.526 | 1,736.57 | 1,713.495 | 1,688.933 | 1,683.439 | 1,655.178 | 1,615.193 | 1,632.259 | 1,583.689 | 1,583.444 | 1,376.268 | 1,391.196 | 1,288.303 | 1,282.51 | 1,291.882 | 950.28 | 918.564 | 909.248 | 918.45 | 904.342 | 899.401 | 912.56 | 923.309 | 934.049 | 947.178 | 954.204 | 969.857 | 986.455 | 996.436 | 1,012.324 | 1,058.043 | 267.443 | 262.989 | 261.753 | 261.51 | 236.111 | 232.22 | 237.64 | 233.751 | 221.054 | 221.664 | 208.568 | 211.168 | 211.139 | 214.294 | 221.165 | 223.446 | 229.662 | 237.214 | 257.859 | 261.556 | 269.156 | 284.696 | 405.727 | 656.967 | 670.668 | 652.62 | 642.294 | 598.432 | 602.341 | 603.061 | 618.967 | 623.716 | 629.167 | 636.782 | 650.503 | 195.806 | 193.465 | 199.024 | 202.431 | 199.647 | 197.862 | 200.815 | 203.611 | 205.89 | 206.59 | 169.691 | 173.525 | 172.15 | 171.248 | 168.21 | 175.641 | 136.158 | 127.1 | 128.503 | 131.954 |
Total Assets
| 8,472.757 | 8,336.586 | 8,364.723 | 8,812.591 | 9,824.616 | 9,913.024 | 10,067.087 | 10,138.857 | 10,133.404 | 5,861.171 | 3,283.44 | 3,191.896 | 3,012.275 | 2,872.731 | 2,933.539 | 2,917.696 | 2,801.628 | 2,804.04 | 2,598.565 | 2,516.086 | 2,467.684 | 2,424.722 | 2,314.008 | 2,317.641 | 2,103.456 | 2,066.108 | 1,961.33 | 1,976.172 | 1,757.749 | 1,727.443 | 1,696.094 | 1,699.532 | 1,713.592 | 1,695.482 | 1,653.83 | 1,657.94 | 1,678.448 | 1,696.483 | 1,732.804 | 1,762.091 | 1,795.22 | 1,863.529 | 883.502 | 875.294 | 847.659 | 831.938 | 805.849 | 811.544 | 797.147 | 768.727 | 735.654 | 724.663 | 676.31 | 672.266 | 617.51 | 601.385 | 565.292 | 531.41 | 519.956 | 504.672 | 518.029 | 506.747 | 534.675 | 597.824 | 740.622 | 1,005.395 | 1,042.114 | 1,035.241 | 1,012.096 | 977.067 | 1,167.121 | 1,157.618 | 1,118.713 | 1,204.238 | 1,157.424 | 1,143.146 | 1,185.62 | 481.996 | 468.538 | 468.785 | 467.046 | 458.55 | 436.257 | 415.307 | 417.666 | 417.216 | 408.213 | 385.787 | 390.26 | 378.053 | 365.475 | 375.789 | 395.678 | 394.674 | 389.467 | 378.12 | 352.964 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 174.189 | 141.579 | 131.15 | 134.211 | 139.637 | 132.157 | 167.177 | 172.488 | 187.697 | 146.441 | 133.956 | 130.734 | 120.611 | 92.969 | 93.045 | 81.618 | 69.918 | 80.359 | 81.561 | 84.207 | 73.071 | 56.986 | 78.62 | 93.055 | 74.59 | 71.895 | 68.406 | 68.762 | 60.328 | 56.961 | 54.516 | 61.617 | 54.001 | 49.637 | 47.55 | 36.916 | 53.823 | 58.103 | 55.95 | 57.417 | 67.095 | 69.917 | 41.168 | 38.396 | 37.094 | 37.627 | 38.588 | 36.341 | 32.973 | 35.204 | 38.822 | 30.609 | 28.668 | 39.04 | 39.969 | 34.631 | 35.914 | 29.008 | 30.472 | 23.553 | 27.044 | 18.242 | 14.621 | 21.782 | 28.254 | 28.06 | 30.413 | 24.26 | 22.027 | 21.3 | 23.534 | 25.202 | 23.931 | 32.128 | 32.848 | 33.585 | 33.585 | 16.815 | 12.52 | 14.752 | 15.768 | 15 | 14.13 | 10.075 | 9.57 | 10.089 | 8.906 | 8.796 | 7.977 | 11.706 | 9.719 | 10.405 | 16.572 | 19.224 | 21.92 | 22.24 | 21.849 |
Short Term Debt
| 65 | 0 | 0 | 0 | 0 | 0 | 159.045 | 151.965 | 219.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 50 | 50 | 50 | 50 | 25 | 75 | 100 | 4.6 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.077 | 5.886 | 14.747 | 19.296 | 18.465 | 21.273 | 18.386 | 13.166 | 16.29 | 16.182 | 27.181 | 27.112 | 25.409 | 25.399 | 0.408 | 12.531 | 0.54 | 0.566 | 0.724 | 3.087 | 3.087 | 1.905 | 6.859 | 9.897 | 7.969 | 7.631 | 12.797 | 13.257 | 18.867 | 25.248 | 27.229 | 12.362 | 11.565 | 11.949 | 9.751 | 11.918 | 11.051 | 8.776 | 11.071 | 10.459 | 10.139 |
Tax Payables
| 44.241 | 62.416 | 71.055 | 77.403 | 63.515 | 86.564 | 103.901 | 98.057 | 0 | 48.523 | 64.674 | 49.136 | 6.989 | 20.734 | 41.691 | 43.996 | 25.606 | 24.479 | 25.982 | 26.108 | 2.835 | 36.371 | 22.407 | 31.593 | 20.137 | 18.708 | 27.996 | 22.835 | 14.39 | 18.786 | 15.341 | 16.424 | 0.713 | 13.538 | 11.625 | 12.775 | 8.95 | 12.523 | 16.631 | 13.552 | 7.601 | 26.894 | 6.316 | 10.373 | 6.733 | 9.101 | 1.906 | 5.659 | 11.669 | 16.312 | 8.837 | 13.544 | 13.082 | 18.555 | 10.13 | 13.5 | 13.323 | 9.896 | 5.655 | 1.229 | 5.694 | 7.161 | 4.806 | 7.437 | 1.987 | 1.623 | 0.782 | 12.493 | 0 | 5.225 | 5.5 | 22.177 | 0 | 27.697 | 0 | 2.954 | 0 | 5.627 | 2.341 | 4.849 | 0 | 9.461 | 6.942 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 46.195 | 53.18 | 65.978 | 69.051 | 77.659 | -151.965 | 77.153 | 60.476 | 0 | 38.907 | 27.611 | 23.05 | 17.049 | 18.606 | 19.077 | 21.136 | 0 | 0 | 0 | 24.552 | 0 | 0 | 0 | 17.393 | 0 | 0 | 0 | 18.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.943 | 0 | 0 | 0 | 30.556 | 0 | 0 | 0 | 20.844 | 0 | 0 | 0 | 20.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.085 | 0 | 0 | 0 | 14.661 | 51.348 | 50.982 | 48.625 | 42.28 | 50.21 | 48.929 | 43.174 | 0.955 | 54.17 | 60.515 | 54.916 | 59.482 | 66.68 | 33.47 | 30.659 | 29.445 | 35.578 | 32.76 | 27.586 | 21.886 | 0 | 24.218 | 0 | 0 | 0 | -1.987 | -1.742 | 0 | -2.27 | -1.4 | 0 | 0 | 0 |
Other Current Liabilities
| 257.066 | 235.863 | 267.777 | 302.381 | 402.348 | 427.568 | 351.5 | 339.421 | 433.537 | 198.171 | 173.031 | 199.131 | 181.813 | 146.827 | 131.535 | 177.012 | 151.849 | 133.117 | 90.447 | 150.118 | 133.174 | 117.783 | 107.753 | 141.02 | 116.285 | 113.659 | 70.066 | 99.374 | 95.161 | 75.275 | 66.382 | 83.53 | 82.963 | 73.964 | 52.528 | 75.859 | 96.292 | 72.279 | 80.462 | 91.551 | 93.992 | 66.917 | 43.355 | 48.816 | 48.71 | 46.795 | 41.473 | 51.263 | 46.982 | 42.902 | 37.565 | 47.841 | 48.96 | 46.035 | 38.211 | 59.503 | 55.813 | 45.562 | 35.422 | 29.832 | 29.475 | 30.665 | 35.38 | 36.971 | 55.334 | 55.067 | 52.072 | 61.884 | 57.425 | 51.318 | 43.174 | 56.094 | 86.679 | 60.515 | 70.733 | 72.303 | 88.184 | 33.47 | 30.659 | 29.445 | 41.182 | 32.76 | 27.586 | 21.886 | 25.852 | 27.394 | 22.731 | 19.164 | 20.079 | 20.113 | 21.658 | 25.935 | 33.63 | 33.6 | 35.86 | 37.122 | 30.556 |
Total Current Liabilities
| 586.691 | 439.858 | 469.982 | 513.995 | 683.159 | 646.289 | 781.623 | 761.931 | 841.021 | 393.135 | 371.661 | 379.001 | 309.413 | 260.53 | 266.271 | 302.626 | 247.373 | 237.955 | 201.99 | 264.433 | 213.08 | 215.14 | 212.78 | 269.668 | 211.012 | 204.262 | 266.468 | 290.971 | 269.879 | 251.022 | 236.239 | 261.571 | 237.677 | 187.139 | 161.703 | 175.55 | 209.065 | 167.905 | 228.043 | 262.52 | 173.288 | 168.328 | 90.839 | 97.585 | 92.537 | 93.523 | 81.967 | 93.263 | 91.624 | 94.418 | 85.224 | 91.994 | 90.71 | 103.63 | 88.31 | 107.634 | 111.127 | 90.352 | 86.296 | 73.91 | 80.678 | 77.341 | 73.193 | 79.356 | 101.865 | 100.932 | 110.448 | 125.749 | 104.861 | 103.242 | 72.616 | 104.829 | 111.15 | 120.906 | 104.305 | 111.929 | 124.856 | 57.817 | 52.379 | 58.943 | 64.919 | 64.852 | 61.455 | 46.087 | 54.289 | 62.731 | 58.866 | 40.322 | 39.621 | 43.768 | 41.128 | 48.258 | 61.253 | 61.6 | 68.851 | 69.821 | 62.544 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,133.707 | 4,194.033 | 4,245.606 | 4,646.127 | 5,496.843 | 5,630.821 | 5,789.348 | 5,794.36 | 5,793.438 | 3,530.587 | 1,061.569 | 1,057.229 | 1,041.676 | 990.129 | 1,172.092 | 1,165.243 | 1,166.194 | 1,267.4 | 1,161.986 | 1,020.138 | 1,022.83 | 974.287 | 1,015.363 | 934.863 | 650.625 | 650.223 | 549.821 | 574.38 | 411.465 | 435.91 | 460.315 | 484.677 | 508.775 | 582.235 | 606.63 | 617.287 | 617.13 | 667.046 | 666.949 | 666.796 | 788.249 | 813.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.406 | 36.406 | 52.492 | 73.135 | 130.394 | 146.703 | 150.516 | 118.742 | 14.737 | 20.824 | 20.373 | 12.672 | 2.809 | 2.895 | 2.995 | 3.094 | 3.191 | 3.288 | 3.383 | 21.8 | 22.719 | 20.246 | 19.63 | 18.898 | 20.109 | 11.643 | 12.035 | 10.07 | 10.974 | 13.12 | 11.212 | 12.691 | 12.538 | 12.579 | 13.541 | 13.101 | 9.983 | 9.992 | 10.193 | 10.822 |
Deferred Revenue Non-Current
| 0 | -176.246 | -194.27 | 0 | -30.211 | -512.265 | 0 | 0 | 0 | 0 | 0 | -64.17 | -66.774 | -67.511 | -73.133 | -73.606 | -88.103 | -71.494 | -1,104.392 | -71.586 | -1,004.71 | -89.848 | -84.08 | -69.29 | -701.851 | -706.069 | -86.869 | -85.673 | -278.042 | -27.116 | -332.445 | -26.846 | -396.863 | -37.237 | -38.11 | -37.612 | -59.704 | -59.422 | -56.031 | -58.961 | -50.03 | -89.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.674 | -5.725 | -6.093 | -16.201 | -4.724 | -4.625 | -119.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.069 | -11.919 | -6.417 | -6.205 | -12.077 | 0.516 | -4.227 | 2.725 | 8.036 | 7.45 | -5.926 | -8.951 | 3.4 | -0.1 | 5.121 | -6.8 | 3 | 8.7 | 13.355 | 13.62 |
Deferred Tax Liabilities Non-Current
| 101.78 | 146.516 | 166.766 | 190.142 | 30.211 | 301.068 | 349.763 | 391.192 | 0 | 49.997 | 54.038 | 64.17 | 66.774 | 67.511 | 73.133 | 73.606 | 88.103 | 71.494 | 71.516 | 71.586 | 103.326 | 89.848 | 84.08 | 69.29 | 125.816 | 127.741 | 86.869 | 85.673 | 26.905 | 27.116 | 26.646 | 26.846 | 42.089 | 37.237 | 38.11 | 37.612 | 59.704 | 59.422 | 56.031 | 58.961 | 50.03 | 89.127 | 5.304 | 5.455 | 5.214 | 5.059 | 5.457 | 6.416 | 3.963 | 3.982 | 3.999 | 3.963 | 4.608 | 4.849 | 5.219 | 4.977 | 3.268 | 5.725 | 6.093 | 6.558 | 4.724 | 4.625 | 5.567 | 7.223 | 43.281 | 15.095 | 15.477 | 15.49 | 26.3 | 25.505 | 25.33 | 15.637 | 0 | 0 | 0 | 0 | 0 | 11.07 | 11.052 | 11.436 | 11.044 | 14.599 | 14.768 | 15.524 | 15.642 | 16.327 | 15.565 | 15.872 | 15.802 | 5.772 | 5.095 | 3.661 | 3.95 | 8.183 | 7.858 | 9.151 | 7.546 |
Other Non-Current Liabilities
| 58.069 | 53.789 | 52.199 | 53.733 | 276.325 | -17.359 | -21.87 | -26.626 | 363.991 | -25.262 | -24.146 | -22.285 | -16.368 | 39.23 | -6.29 | -3.273 | -2.343 | -4.598 | -8.254 | -5.96 | 8.531 | 42.898 | 1.321 | 31.795 | 32.332 | 30.977 | 33.778 | 32.13 | 31.135 | 31.126 | 27.833 | 27.22 | 27.848 | 56.03 | 55.502 | 54.449 | 76.935 | 79.472 | 78.311 | 79.266 | 73.442 | 79.883 | 8.829 | 8.827 | 5.203 | 5.774 | 3.811 | 6.315 | 18.603 | 18.371 | 17.933 | 19.868 | 19.784 | 24.272 | 18.926 | 18.883 | 18.181 | 18.383 | 17.307 | 18.943 | 21.448 | 12.845 | 15.316 | 18.467 | 33.203 | 0.309 | 1.921 | 1.487 | 20.873 | 19.81 | 19.918 | 18.177 | 16.566 | 15.568 | 15.013 | 15.015 | 15.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 |
Total Non-Current Liabilities
| 4,293.556 | 4,394.338 | 4,464.571 | 4,890.002 | 5,773.168 | 5,914.53 | 6,117.241 | 6,158.926 | 6,176.066 | 3,555.322 | 1,091.461 | 1,099.114 | 1,092.082 | 1,096.87 | 1,238.935 | 1,235.576 | 1,251.954 | 1,334.296 | 1,225.248 | 1,085.764 | 1,134.687 | 1,107.033 | 1,100.764 | 1,035.948 | 808.773 | 808.941 | 670.468 | 692.183 | 469.505 | 494.152 | 514.794 | 538.743 | 578.712 | 647.113 | 670.373 | 679.507 | 699.248 | 751.002 | 750.246 | 751.13 | 863.655 | 930.048 | 20.87 | 20.866 | 21.036 | 22.152 | 20.715 | 23.482 | 22.566 | 22.353 | 21.932 | 23.831 | 24.392 | 29.121 | 29.495 | 29.738 | 26.245 | 48.909 | 64.106 | 81.105 | 99.307 | 155.636 | 172.648 | 182.298 | 184.159 | 50.895 | 58.766 | 57.183 | 59.845 | 48.124 | 48.143 | 36.809 | 19.66 | 18.759 | 18.301 | 18.398 | 37.35 | 33.789 | 31.298 | 31.066 | 29.942 | 34.708 | 26.411 | 27.559 | 25.712 | 27.301 | 28.685 | 27.084 | 28.493 | 18.31 | 17.674 | 17.202 | 17.051 | 18.166 | 17.85 | 19.344 | 18.368 |
Total Liabilities
| 4,880.247 | 4,834.196 | 4,934.553 | 5,403.997 | 6,456.327 | 6,560.819 | 6,898.864 | 6,920.857 | 7,017.087 | 3,948.457 | 1,463.122 | 1,478.115 | 1,401.495 | 1,357.4 | 1,505.206 | 1,538.202 | 1,499.327 | 1,572.251 | 1,427.238 | 1,350.197 | 1,347.767 | 1,322.173 | 1,313.544 | 1,305.616 | 1,019.785 | 1,013.203 | 936.936 | 983.154 | 739.384 | 745.174 | 751.033 | 800.314 | 816.389 | 834.252 | 832.076 | 855.057 | 908.313 | 918.907 | 978.289 | 1,013.65 | 1,036.943 | 1,098.376 | 111.709 | 118.451 | 113.573 | 115.675 | 102.682 | 116.745 | 114.19 | 116.771 | 107.156 | 115.825 | 115.102 | 132.751 | 117.805 | 137.372 | 137.372 | 139.261 | 150.402 | 155.015 | 179.985 | 232.977 | 245.841 | 261.654 | 286.024 | 151.827 | 169.214 | 182.932 | 164.706 | 151.366 | 120.759 | 141.638 | 130.81 | 139.665 | 122.606 | 130.327 | 162.206 | 91.606 | 83.677 | 90.009 | 94.861 | 99.56 | 87.866 | 73.646 | 80.001 | 90.032 | 87.551 | 67.406 | 68.114 | 62.078 | 58.802 | 65.46 | 78.304 | 79.766 | 86.701 | 89.165 | 80.912 |
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 | 0.6 | 0 | 0 | 5.014 | 0 | 4.547 | 3.787 | 3.593 | 0 | 3.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.132 | 0 | 2.948 | 3.526 | 4.095 | 0 | 0 | 0 | 2.629 | 0 | 0 | 0 | 0 | 0 | 3.083 | 2.316 | 0 | 2.049 | 3.014 | 0 | 0 | 0 |
Common Stock
| 1.512 | 1.51 | 1.51 | 1.506 | 1.504 | 1.503 | 1.499 | 1.493 | 1.492 | 1.362 | 1.361 | 1.357 | 1.357 | 1.358 | 1.354 | 1.351 | 1.352 | 1.349 | 1.348 | 1.349 | 1.351 | 1.353 | 1.357 | 1.362 | 1.416 | 1.417 | 1.418 | 1.413 | 1.415 | 1.418 | 1.417 | 1.413 | 1.413 | 1.412 | 1.408 | 1.407 | 1.406 | 1.404 | 1.402 | 1.398 | 1.395 | 1.393 | 1.392 | 1.387 | 1.387 | 1.392 | 1.395 | 1.385 | 1.375 | 1.374 | 1.373 | 1.358 | 1.351 | 1.349 | 1.343 | 1.329 | 1.319 | 1.319 | 1.313 | 1.3 | 1.299 | 1.137 | 1.135 | 1.131 | 1.127 | 1.132 | 1.142 | 1.154 | 1.155 | 1.157 | 1.346 | 1.328 | 1.329 | 1.398 | 1.374 | 1.36 | 1.353 | 0.74 | 0.739 | 0.738 | 0.734 | 0.732 | 0.73 | 0.727 | 0.725 | 0.719 | 0.716 | 0.712 | 0.712 | 0.71 | 0.701 | 0.698 | 0.697 | 0.691 | 0.686 | 0.684 | 0.683 |
Retained Earnings
| 1,296.839 | 1,234.487 | 1,181.991 | 1,151.765 | 1,128.907 | 1,110.818 | 928.133 | 1,031.391 | 988.848 | 1,077.651 | 991.821 | 879.776 | 788.83 | 701.213 | 637.574 | 577.833 | 516.111 | 447.59 | 390.542 | 366.127 | 332.579 | 315.511 | 213.481 | 213.753 | 258.223 | 222.381 | 186.276 | 147.418 | 193.658 | 160.376 | 123.38 | 92.303 | 68.83 | 46.883 | 13.993 | -0.416 | -17.99 | -41.392 | -65.84 | -80.712 | -90.024 | -88.956 | -74.287 | -88.599 | -108.866 | -124.569 | -142.149 | -157.038 | -168.294 | -186.331 | -207.907 | -225.766 | -265.927 | -287.915 | -320.437 | -349.612 | -376.615 | -399.033 | -417.418 | -433.968 | -444.092 | -436.484 | -413.992 | -376.247 | -244.449 | 148.913 | 144.616 | 145.462 | 135.985 | 130.649 | 240.429 | 228.936 | 218.736 | 236.482 | 218.289 | 206.936 | 225.26 | 233.19 | 226.08 | 221.606 | 216.963 | 208.028 | 198.852 | 193.844 | 192.207 | 189.895 | 185.938 | 185.291 | 190.932 | 186.08 | 180.854 | 182.24 | 188.156 | 189.863 | 183.496 | 170.325 | 153.287 |
Accumulated Other Comprehensive Income/Loss
| -59.652 | -61.816 | -54.035 | -42.932 | -38.833 | -27.576 | 0.719 | -13.097 | -57.872 | -51.154 | -42.14 | -40.085 | -39.011 | -39.648 | -41.105 | -37.428 | -44.003 | -48.777 | -46.61 | -37.259 | -44.113 | -38.125 | -36.399 | -33.636 | -33.665 | -32.25 | -19.673 | -23.512 | -41.048 | -42.185 | -38.164 | -54.276 | -30.063 | -40.591 | -41.386 | -46.775 | -52.638 | -16.928 | -12.333 | -2.675 | 20.512 | 29.628 | 24.929 | 24.423 | 27.415 | 24.575 | 29.385 | 40.938 | 47.494 | 39.631 | 40.985 | 43.973 | 45.132 | 47.644 | 42.969 | 42.035 | 40.167 | 29.376 | 28.143 | 27.5 | 28.207 | 18.865 | 13.805 | 26.312 | 11.925 | 15.638 | 32.11 | 4.183 | 4.786 | -9.548 | -5.005 | -7.342 | -20.514 | 0.313 | -3.066 | -4.489 | -19.128 | -0.35 | 1.545 | 1.132 | 1.619 | 0.619 | 0.44 | 0.857 | 2.193 | 1.123 | -0.53 | -0.381 | -2.206 | 3.139 | 2.333 | 1.098 | 2.005 | 3.047 | -1.254 | -0.877 | 0.067 |
Other Total Stockholders Equity
| 2,353.811 | 2,328.209 | 2,300.704 | 2,298.255 | 2,276.711 | 2,267.46 | 2,237.872 | 2,198.213 | 2,183.849 | 884.855 | 869.276 | 872.733 | 859.604 | 852.408 | 830.51 | 837.738 | 828.841 | 831.627 | 826.047 | 835.672 | 830.1 | 823.81 | 822.025 | 830.546 | 857.697 | 861.357 | 856.373 | 867.699 | 864.34 | 862.66 | 858.428 | 859.778 | 857.023 | 853.526 | 847.739 | 848.667 | 839.357 | 834.492 | 831.286 | 830.43 | 826.394 | 823.088 | 819.759 | 819.632 | 814.15 | 814.865 | 814.536 | 809.514 | 802.382 | 797.282 | 794.047 | 788.673 | 780.652 | 778.437 | 770.816 | 765.867 | 758.502 | 756.7 | 753.923 | 751.36 | 749.388 | 690.252 | 687.886 | 684.974 | 685.995 | 687.885 | 695.032 | 701.51 | 705.464 | 703.443 | 809.592 | 793.058 | 788.352 | 826.38 | 818.221 | 809.012 | 809.012 | 156.81 | 156.497 | 155.3 | 152.869 | 149.611 | 148.369 | 146.233 | 142.54 | 135.447 | 134.538 | 132.759 | 132.676 | 125.983 | 122.716 | 121.479 | 121.449 | 115.914 | 114.797 | 114.273 | 114.001 |
Total Shareholders Equity
| 3,592.51 | 3,502.39 | 3,430.17 | 3,408.594 | 3,368.289 | 3,352.205 | 3,168.223 | 3,218 | 3,116.317 | 1,912.714 | 1,820.318 | 1,713.781 | 1,610.78 | 1,515.331 | 1,428.333 | 1,379.494 | 1,302.301 | 1,231.789 | 1,171.327 | 1,165.889 | 1,119.917 | 1,102.549 | 1,000.464 | 1,012.025 | 1,083.671 | 1,052.905 | 1,024.394 | 993.018 | 1,018.365 | 982.269 | 945.061 | 899.218 | 897.203 | 861.23 | 821.754 | 802.883 | 770.135 | 777.576 | 754.515 | 748.441 | 758.277 | 765.153 | 771.793 | 756.843 | 734.086 | 716.263 | 703.167 | 694.799 | 682.957 | 651.956 | 628.498 | 608.838 | 561.208 | 539.515 | 499.705 | 459.619 | 427.92 | 392.149 | 369.554 | 346.192 | 338.044 | 273.77 | 288.834 | 336.17 | 454.598 | 853.568 | 872.9 | 852.309 | 847.39 | 825.701 | 1,046.362 | 1,015.98 | 987.903 | 1,064.573 | 1,034.818 | 1,012.819 | 1,023.414 | 390.39 | 384.861 | 378.776 | 372.185 | 358.99 | 348.391 | 341.661 | 337.665 | 327.184 | 320.662 | 318.381 | 322.114 | 315.912 | 306.604 | 305.515 | 312.307 | 309.515 | 297.725 | 284.405 | 268.04 |
Total Equity
| 3,592.51 | 3,502.39 | 3,430.17 | 3,408.594 | 3,368.289 | 3,352.205 | 3,168.223 | 3,218 | 3,116.317 | 1,912.714 | 1,820.318 | 1,713.781 | 1,610.78 | 1,515.331 | 1,428.333 | 1,379.494 | 1,302.301 | 1,231.789 | 1,171.327 | 1,165.889 | 1,119.917 | 1,102.549 | 1,000.464 | 1,012.025 | 1,083.671 | 1,052.905 | 1,024.394 | 993.018 | 1,018.365 | 982.269 | 945.061 | 899.218 | 897.203 | 861.23 | 821.754 | 802.883 | 770.135 | 777.576 | 754.515 | 748.441 | 758.277 | 765.153 | 771.793 | 756.843 | 734.086 | 716.263 | 703.167 | 694.799 | 682.957 | 651.956 | 628.498 | 608.838 | 561.208 | 539.515 | 504.719 | 464.013 | 432.467 | 395.936 | 373.147 | 349.657 | 341.286 | 273.77 | 288.834 | 336.17 | 454.598 | 853.568 | 872.9 | 852.309 | 847.39 | 825.701 | 1,046.362 | 1,015.98 | 987.903 | 1,064.573 | 1,034.818 | 1,012.819 | 1,023.414 | 390.39 | 384.861 | 378.776 | 372.185 | 358.99 | 348.391 | 341.661 | 337.665 | 327.184 | 320.662 | 318.381 | 322.146 | 315.975 | 306.673 | 310.329 | 317.374 | 314.908 | 302.766 | 288.955 | 272.052 |
Total Liabilities & Shareholders Equity
| 8,472.757 | 8,336.586 | 8,364.723 | 8,812.591 | 9,824.616 | 9,913.024 | 10,067.087 | 10,138.857 | 10,133.404 | 5,861.171 | 3,283.44 | 3,191.896 | 3,012.275 | 2,872.731 | 2,933.539 | 2,917.696 | 2,801.628 | 2,804.04 | 2,598.565 | 2,516.086 | 2,467.684 | 2,424.722 | 2,314.008 | 2,317.641 | 2,103.456 | 2,066.108 | 1,961.33 | 1,976.172 | 1,757.749 | 1,727.443 | 1,696.094 | 1,699.532 | 1,713.592 | 1,695.482 | 1,653.83 | 1,657.94 | 1,678.448 | 1,696.483 | 1,732.804 | 1,762.091 | 1,795.22 | 1,863.529 | 883.502 | 875.294 | 847.659 | 831.938 | 805.849 | 811.544 | 797.147 | 768.727 | 735.654 | 724.663 | 676.31 | 672.266 | 617.51 | 601.385 | 565.292 | 531.41 | 519.956 | 504.672 | 518.029 | 506.747 | 534.675 | 597.824 | 740.622 | 1,005.395 | 1,042.114 | 1,035.241 | 1,012.096 | 977.067 | 1,167.121 | 1,157.618 | 1,118.713 | 1,204.238 | 1,157.424 | 1,143.146 | 1,185.62 | 481.996 | 468.538 | 468.785 | 467.046 | 458.55 | 436.257 | 415.307 | 417.666 | 417.216 | 408.213 | 385.787 | 390.26 | 378.053 | 365.475 | 375.789 | 395.678 | 394.674 | 389.467 | 378.12 | 352.964 |