FirstCash Holdings, Inc
NASDAQ:FCFS
107.73 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 106.32 | 113.693 | 135.07 | 127.018 | 86.547 | 104.598 | 100.795 | 117.33 | 100.62 | 110.414 | 113.317 | 120.046 | 49.907 | 50.061 | 54.641 | 65.85 | 78.844 | 70.956 | 75.464 | 46.527 | 61.183 | 67.012 | 49.663 | 71.793 | 57.025 | 83.127 | 110.408 | 114.423 | 93.411 | 91.434 | 73.148 | 89.955 | 83.356 | 46.274 | 54.15 | 86.954 | 72.523 | 77.43 | 75.803 | 67.992 | 42.76 | 84.055 | 94.929 | 70.643 | 30.539 | 32.706 | 38.339 | 50.285 | 25.744 | 29.793 | 30.449 | 70.296 | 48.41 | 68.259 | 98.169 | 67.24 | 32.694 | 45.838 | 47.323 | 26.777 | 18.552 | 22.206 | 20.775 | 29.006 | 15.309 | 13.558 | 13.689 | 14.175 | 11.811 | 18.779 | 12.178 | 15.535 | 20.789 | 28.77 | 56.367 | 42.741 | 29.657 | 19.092 | 38.883 | 26.232 | 12.288 | 20.083 | 19.482 | 15.847 | 13.665 | 12.511 | 13.106 | 12.735 | 12.005 | 12.177 | 12.002 | 11.252 | 10.146 | 9.667 | 7.254 | 6.611 | 8.885 | 6.93 | 8.765 | 10.717 | 7.5 | 5.5 | 4.4 | 3.5 | 1.6 | 2.7 | 1.3 | 1 | 1.1 | 1 | 1.5 | 0.5 | 0.7 | 0.6 | 0.4 | 0.5 | 0.3 | 0.5 | 0.4 | 0.6 | 0.4 | 2.1 | 0.4 | 0.3 | 0.5 | 0.3 | 0.7 | 1 | 0.2 | 0.2 | 0.4 | 1.4 | 2.4 | 0.1 | 0 | 0.1 |
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 | 54.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 106.32 | 113.693 | 135.07 | 127.018 | 86.547 | 104.598 | 100.795 | 117.33 | 100.62 | 110.414 | 113.317 | 120.046 | 49.907 | 50.061 | 54.641 | 65.85 | 78.844 | 70.956 | 75.464 | 46.527 | 61.183 | 67.012 | 49.663 | 71.793 | 57.025 | 83.127 | 110.408 | 114.423 | 93.411 | 91.434 | 73.148 | 89.955 | 138.142 | 46.274 | 54.15 | 86.954 | 72.523 | 77.43 | 75.803 | 67.992 | 42.76 | 84.055 | 94.929 | 70.643 | 30.539 | 32.706 | 38.339 | 50.285 | 25.744 | 29.793 | 30.449 | 70.296 | 48.41 | 68.259 | 98.169 | 67.24 | 32.694 | 45.838 | 47.323 | 26.777 | 18.552 | 22.206 | 20.775 | 29.006 | 15.309 | 13.558 | 13.689 | 14.175 | 11.811 | 18.779 | 12.178 | 15.535 | 20.789 | 28.77 | 56.367 | 42.741 | 29.657 | 19.092 | 38.883 | 26.232 | 12.288 | 20.083 | 19.482 | 15.847 | 13.665 | 12.511 | 13.106 | 12.735 | 12.005 | 12.177 | 12.002 | 11.252 | 10.146 | 9.667 | 7.254 | 6.611 | 8.885 | 6.93 | 8.765 | 10.717 | 7.5 | 5.5 | 4.4 | 3.5 | 1.6 | 2.7 | 1.3 | 1 | 1.1 | 1 | 1.5 | 0.5 | 0.7 | 0.6 | 0.4 | 0.5 | 0.3 | 0.5 | 0.4 | 0.6 | 0.4 | 2.1 | 0.4 | 0.3 | 0.5 | 0.3 | 0.7 | 1 | 0.2 | 0.2 | 0.4 | 1.4 | 2.4 | 0.1 | 0 | 0.1 |
Net Receivables
| 74.378 | 669.29 | 631.435 | 657.669 | 669.428 | 600.057 | 536.147 | 551.903 | 574.607 | 567.251 | 536.599 | 595.489 | 397.276 | 359.673 | 309.008 | 358.975 | 314.576 | 265.965 | 359.106 | 417.839 | 437.333 | 427.049 | 401.306 | 425.652 | 455.743 | 408.957 | 380.118 | 430.767 | 468.883 | 444.267 | 393.154 | 446.233 | 483.118 | 153.977 | 144.675 | 135.125 | 147.6 | 143.65 | 131.515 | 136.703 | 157.972 | 143.048 | 131.716 | 133.373 | 140.397 | 130.227 | 121.958 | 120.427 | 125.629 | 103.492 | 94.075 | 84.987 | 90.374 | 92.588 | 83.282 | 84.208 | 85.895 | 73.142 | 66.912 | 65.058 | 74.211 | 66.038 | 54.435 | 57.208 | 64.661 | 88.119 | 81.544 | 82.399 | 82.421 | 75.071 | 66.674 | 65.217 | 76.895 | 40.564 | 35.276 | 37.978 | 40.766 | 45.768 | 37.978 | 43.406 | 43.998 | 40.34 | 34.13 | 37.714 | 36.647 | 32.589 | 26.925 | 30.597 | 29.945 | 26.036 | 21.126 | 26.807 | 25.819 | 24.711 | 22.216 | 24.75 | 23.725 | 24.027 | 23.072 | 27.394 | 26 | 24.8 | 21.7 | 20.9 | 21 | 2.1 | 2 | 2 | 1.9 | 1.7 | 1.8 | 1.9 | 1.8 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.3 | 1.2 | 0.9 | 1.1 | 1 | 0.9 | 0.8 | 0.7 | 0.8 | 1.6 | 0.9 | 0.5 | 0.4 | 1 | 0.1 | 0.1 | 0.5 |
Inventory
| 334.394 | 315.424 | 302.385 | 312.089 | 314.382 | 267.142 | 257.603 | 288.339 | 295.428 | 260.528 | 247.276 | 263.311 | 254.26 | 216.955 | 185.336 | 190.352 | 168.664 | 179.967 | 227.876 | 265.256 | 281.921 | 266.44 | 257.803 | 275.13 | 277.438 | 249.689 | 254.298 | 276.771 | 308.683 | 301.361 | 308.165 | 330.683 | 332.862 | 91.861 | 90.714 | 93.458 | 98.188 | 88.08 | 82.554 | 91.088 | 94.89 | 77.587 | 72.279 | 77.793 | 82.569 | 82.005 | 64.771 | 65.345 | 65.692 | 52.978 | 47.106 | 44.412 | 54.916 | 54.636 | 48.884 | 47.406 | 44.018 | 34.871 | 31.435 | 34.437 | 38.41 | 30.748 | 25.916 | 28.738 | 33.781 | 37.007 | 35.346 | 35.612 | 34.947 | 32.168 | 30.048 | 28.761 | 28.018 | 21.439 | 20.701 | 21.987 | 21.461 | 18.451 | 16.104 | 17.644 | 18.074 | 16.471 | 14.467 | 15.588 | 15.011 | 13.248 | 12.33 | 13.648 | 13.093 | 11.301 | 10.812 | 12.681 | 12.791 | 12.151 | 14.182 | 17.221 | 18.153 | 17.96 | 17.531 | 21.091 | 20.6 | 18.3 | 17.6 | 15.8 | 13.3 | 12 | 11.4 | 11 | 10 | 9.6 | 10.5 | 10.4 | 8.8 | 7.5 | 8 | 8.3 | 7.6 | 7.8 | 8.3 | 7.8 | 6 | 5.2 | 4.9 | 4.8 | 4.2 | 3.6 | 3.2 | 3.1 | 2.9 | 2.6 | 1.8 | 1.2 | 0.9 | 0.8 | 0.8 | 0.5 |
Other Current Assets
| 814.258 | 174.858 | 188.245 | 209.825 | 164.283 | 173.247 | 178.377 | 173.09 | 132.097 | 118.924 | 119.147 | 156.232 | 10.002 | 11.698 | 8.629 | 9.388 | 10.647 | 10.689 | 10.326 | 11.367 | 9.275 | 9.59 | 9.329 | 17.317 | 18.396 | 19.913 | 21.575 | 20.236 | 23.818 | 19.667 | 14.331 | 25.264 | 31.935 | 7.781 | 6.911 | 9.897 | 12.447 | 10.862 | 10.358 | 12.092 | 12.591 | 7.072 | 7.615 | 8.413 | 7.966 | 3.714 | 8.298 | 5.373 | 12.441 | 2.841 | 4.529 | 10.783 | 6.745 | 10.266 | 10.826 | 0.5 | 6.11 | 6.13 | 5.729 | 3.221 | 4.319 | 8.57 | 9.631 | 8.512 | 24.481 | 6.175 | 0.32 | 1.509 | 10.301 | 8.634 | 6.374 | 5.901 | 7.026 | 6.651 | 4.487 | 5.43 | 1.812 | 0.829 | 1.178 | 0.867 | 1.303 | 3.044 | 3.141 | 1.613 | 1.239 | 0.523 | 0.96 | 1.161 | 1.466 | 1.6 | 1.149 | 1.226 | 2.439 | 2.06 | 1.536 | 1.884 | 2.828 | 3.012 | 4.856 | 4.487 | 6.3 | 4.9 | 3 | 2.9 | 1.2 | 14.5 | 16.3 | 15.7 | 14.1 | 12.8 | 13.5 | 13.5 | 12.5 | 10 | 9.7 | 10.1 | 9.6 | 9.4 | 9.4 | 9.2 | 7.7 | 7.6 | 6.5 | 6 | 5.3 | 5.1 | 4.9 | 5 | 4.7 | 3.8 | 1.8 | 1 | 0.1 | 0.4 | 0.5 | 0 |
Total Current Assets
| 1,329.35 | 1,273.265 | 1,257.135 | 1,306.601 | 1,234.64 | 1,145.044 | 1,072.922 | 1,130.662 | 1,141.074 | 1,078.242 | 1,038.931 | 1,135.078 | 711.445 | 638.387 | 557.614 | 624.565 | 572.731 | 527.577 | 672.772 | 740.989 | 789.712 | 770.091 | 718.101 | 789.892 | 808.602 | 761.686 | 766.399 | 842.197 | 894.795 | 856.729 | 788.798 | 892.135 | 986.057 | 299.893 | 296.45 | 325.434 | 330.758 | 320.022 | 300.23 | 307.875 | 308.213 | 311.762 | 306.539 | 290.222 | 261.471 | 248.652 | 233.366 | 241.43 | 229.506 | 189.104 | 176.159 | 210.478 | 200.445 | 225.749 | 241.161 | 204.998 | 168.717 | 159.981 | 151.399 | 136.586 | 142.155 | 131.67 | 114.819 | 130.857 | 172.195 | 144.859 | 136.994 | 142.798 | 139.48 | 134.652 | 115.274 | 115.414 | 132.728 | 97.424 | 116.831 | 108.136 | 93.696 | 85.871 | 94.143 | 89.527 | 75.663 | 81.052 | 72.12 | 71.726 | 66.562 | 58.871 | 53.321 | 58.141 | 56.509 | 51.114 | 45.089 | 51.966 | 51.195 | 48.589 | 45.188 | 50.466 | 53.591 | 51.929 | 54.224 | 63.689 | 60.4 | 53.5 | 46.7 | 43.1 | 37.1 | 31.3 | 31 | 29.7 | 27.1 | 25.1 | 27.3 | 26.3 | 23.8 | 19.5 | 19.5 | 20.3 | 18.9 | 19 | 19.3 | 18.9 | 15.3 | 15.8 | 12.9 | 12.1 | 10.9 | 9.8 | 9.5 | 9.9 | 9.4 | 7.5 | 4.5 | 4 | 4.4 | 1.4 | 1.4 | 1.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,018.303 | 985.656 | 978.864 | 961.182 | 916.77 | 893.447 | 872.312 | 845.69 | 834.636 | 821.815 | 774.637 | 768.587 | 711.082 | 703.506 | 672.035 | 672.624 | 631.002 | 624.177 | 609.906 | 640.716 | 588.547 | 584.082 | 574.564 | 251.645 | 250.088 | 236.434 | 234.126 | 230.341 | 234.309 | 237.282 | 237.258 | 236.057 | 240.749 | 123.895 | 120.712 | 112.447 | 110.285 | 111.754 | 112.587 | 113.75 | 115.115 | 112.488 | 109.882 | 108.137 | 102.029 | 97.734 | 97.006 | 93.304 | 89.621 | 83.577 | 83.061 | 73.451 | 68.62 | 69.909 | 62.969 | 58.425 | 55.653 | 51.433 | 51.091 | 47.98 | 45.999 | 42.669 | 40.078 | 40.111 | 39.458 | 48.011 | 47.418 | 43.762 | 42.608 | 38.988 | 32.821 | 30.643 | 29.119 | 27.004 | 25.38 | 23.565 | 22.396 | 21.367 | 18.516 | 17.376 | 16.767 | 16.104 | 15.012 | 14.418 | 12.926 | 12.454 | 11.963 | 11.75 | 10.597 | 10.33 | 10.151 | 10.034 | 9.861 | 9.956 | 10.129 | 10.378 | 11.066 | 11.212 | 11.221 | 10.954 | 10.3 | 9.8 | 9.6 | 8.3 | 7.9 | 7.4 | 6.6 | 6.6 | 6.6 | 6.4 | 6.2 | 6.3 | 5.6 | 5.1 | 5.1 | 4.6 | 4.6 | 4.3 | 4.6 | 4.6 | 4.2 | 3.8 | 3.8 | 3.9 | 3.9 | 3.7 | 3.5 | 3.4 | 3.3 | 3.3 | 2.5 | 1.9 | 1.6 | 1.4 | 1.4 | 1.4 |
Goodwill
| 1,788.795 | 1,794.957 | 1,730.353 | 1,727.652 | 1,713.354 | 1,600.068 | 1,591.46 | 1,581.381 | 1,523.699 | 1,522.192 | 1,541.424 | 1,528.233 | 1,014.052 | 1,017.273 | 974.051 | 977.381 | 932.329 | 929.575 | 927.29 | 948.643 | 936.562 | 940.653 | 932.773 | 917.419 | 906.322 | 857.07 | 844.516 | 831.145 | 834.883 | 838.111 | 835.567 | 831.151 | 865.35 | 312.488 | 315.439 | 295.609 | 291.777 | 300.378 | 276.545 | 276.882 | 264.875 | 254.918 | 254.79 | 251.241 | 230.52 | 220.461 | 168.842 | 166.429 | 162.675 | 127.603 | 112.544 | 70.395 | 69.404 | 72.523 | 72.214 | 76.355 | 0 | 0 | 0 | 0 | 0 | 76.53 | 74.193 | 75.191 | 53.237 | 66.874 | 66.874 | 72.34 | 72.4 | 72.459 | 72.518 | 72.544 | 72.631 | 53.237 | 53.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 241.389 | 253.91 | 265.184 | 277.724 | 291.69 | 303.642 | 315.865 | 330.338 | 345.512 | 359.716 | 373.928 | 388.184 | 83.019 | 83.372 | 83.229 | 83.651 | 83.837 | 84.389 | 84.999 | 85.875 | 86.468 | 87.2 | 87.81 | 88.14 | 88.9 | 89.962 | 91.764 | 93.819 | 95.991 | 98.664 | 101.594 | 104.474 | 106.502 | 0.421 | 0.421 | 6.181 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.348 | 5.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 52.362 | 52.744 | 53.126 | 53.508 | 53.467 | 53.846 | 54.224 | 54.6 | 54.4 | 54.4 | 54.7 | 47.9 | 45.9 | 24.6 | 22.6 | 22.5 | 22.3 | 22.3 | 22.2 | 22.2 | 21.5 | 19.1 | 19.2 | 19.4 | 19.3 | 19.5 | 19.6 | 19.7 | 16.6 | 12.3 | 12.3 | 12.2 | 12.3 | 12.1 | 11.8 | 11.6 | 9.4 | 9.3 | 2.4 | 0.6 | 0.4 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,030.184 | 2,048.867 | 1,995.537 | 2,005.376 | 2,005.044 | 1,903.71 | 1,907.325 | 1,911.719 | 1,869.211 | 1,881.908 | 1,915.352 | 1,916.417 | 1,097.071 | 1,100.645 | 1,057.28 | 1,061.032 | 1,016.166 | 1,013.964 | 1,012.289 | 1,034.518 | 1,023.03 | 1,027.853 | 1,020.583 | 1,005.559 | 995.222 | 947.032 | 936.28 | 924.964 | 930.874 | 936.775 | 937.161 | 935.625 | 865.35 | 312.488 | 315.439 | 295.609 | 291.777 | 300.378 | 276.545 | 276.882 | 264.875 | 254.918 | 254.79 | 251.241 | 230.52 | 220.461 | 168.842 | 166.429 | 162.675 | 127.603 | 112.544 | 70.395 | 69.404 | 72.523 | 72.214 | 76.355 | 76.957 | 70.582 | 71.589 | 70.252 | 75.986 | 76.53 | 74.193 | 75.191 | 53.237 | 72.222 | 72.281 | 72.34 | 72.4 | 72.459 | 72.518 | 72.544 | 72.631 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.237 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 53.194 | 52.362 | 52.744 | 53.126 | 53.508 | 53.467 | 53.846 | 54.224 | 54.6 | 54.4 | 54.4 | 54.7 | 47.9 | 45.9 | 24.6 | 22.6 | 22.5 | 22.3 | 22.3 | 22.2 | 22.2 | 21.5 | 19.1 | 19.2 | 19.4 | 19.3 | 19.5 | 19.6 | 19.7 | 16.6 | 12.3 | 12.3 | 12.2 | 12.3 | 12.1 | 11.8 | 11.6 | 9.4 | 9.3 | 2.4 | 0.6 | 0.4 | 0 | 0 | 0 |
Long Term Investments
| 0 | 253.91 | 265.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.085 | -2.246 | -0.448 | 0 | -6.299 | -5.348 | -5.19 | 0 | -3.348 | -1.148 | -1.148 | 0 | -1.078 | -1.078 | -1.078 | 0 | -5.461 | -9.899 | -10.58 | 0 | -6.617 | -7.568 | -10 | 0 | -0.482 | -1.328 | 0 | 0 | -28.528 | -9.753 | -10.053 | 0 | -8.059 | -8.138 | -8.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.671 | 5.014 | 5.836 | 6.514 | 8.052 | 7.77 | 7.534 | 7.381 | 6.906 | 6.231 | 5.93 | 5.614 | 5.472 | 4.489 | 3.869 | 4.158 | 6.509 | 7.764 | 8.718 | 11.711 | 10.624 | 11.57 | 11.608 | 11.64 | 11.933 | 12.295 | 12.499 | 11.237 | 12.694 | 12.388 | 11.249 | 9.707 | 9.912 | 10.72 | 10.993 | 9.321 | 8.085 | 2.246 | 0.448 | 0 | 6.299 | 5.348 | 5.19 | 0 | 3.348 | 1.148 | 1.148 | 0 | 1.078 | 1.078 | 1.078 | 0 | 5.461 | 9.899 | 10.58 | 0 | 6.617 | 7.568 | 10 | 0 | 0.482 | 1.328 | 0 | 0 | 28.528 | 9.753 | 10.053 | 0 | 8.059 | 8.138 | 8.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.339 | -244.304 | -255.104 | 10.242 | 10.057 | 9.586 | 9.204 | 9.415 | 9.133 | 8.345 | 8.318 | 8.531 | 8.413 | 9.406 | 9.365 | 9.818 | 9.087 | 9.037 | 9.188 | 11.506 | 10.88 | 10.89 | 10.927 | 49.238 | 50.635 | 52.193 | 54.392 | 54.045 | 59.054 | 61.145 | 69.088 | 71.679 | 175.627 | 9.608 | 10.291 | 14.21 | 22.382 | 17.42 | 15.926 | 16.168 | 16.464 | 15.559 | 15.978 | 9.373 | 8.634 | 8.596 | 6.518 | 6.529 | 6.418 | 4.948 | 4.061 | 2.772 | 2.804 | 3.036 | 2.945 | 2.668 | 1.742 | 1.597 | 1.599 | 1.467 | 14.396 | 14.821 | 15.991 | 19.184 | 1.371 | 32.965 | 32.339 | 32.648 | 31.474 | 26.885 | 21.938 | 15.241 | 1.208 | 1.132 | 1.09 | 1.016 | 0.938 | 0.905 | 2.599 | 0.799 | 0.772 | 0.739 | 0.737 | 0.683 | 5.555 | 5.692 | 5.477 | 7.914 | 7.333 | 6.444 | 6.485 | 7.612 | 7.388 | 7.391 | 4.898 | 4.766 | 4.381 | 4.078 | 3.143 | 2.196 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 1 | 1 | 1 | 1 | 0.8 | 1 | 0.8 | 1.6 | 1.6 | 1.7 | 0.1 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.3 | 0.2 | 0.1 |
Total Non-Current Assets
| 3,063.497 | 3,049.143 | 2,990.317 | 2,983.314 | 2,939.923 | 2,814.513 | 2,796.375 | 2,774.205 | 2,719.886 | 2,718.299 | 2,704.237 | 2,699.149 | 1,822.038 | 1,818.046 | 1,742.549 | 1,747.632 | 1,662.764 | 1,654.942 | 1,640.101 | 1,698.451 | 1,633.081 | 1,634.395 | 1,617.682 | 1,318.082 | 1,307.878 | 1,247.954 | 1,237.297 | 1,220.587 | 1,236.931 | 1,247.59 | 1,254.756 | 1,253.068 | 1,291.638 | 456.711 | 457.435 | 431.587 | 424.444 | 429.552 | 405.058 | 406.8 | 396.454 | 382.965 | 380.65 | 368.751 | 341.183 | 326.791 | 272.366 | 266.262 | 258.714 | 216.128 | 199.666 | 146.618 | 140.828 | 145.468 | 138.128 | 137.448 | 134.352 | 123.612 | 124.279 | 119.699 | 136.381 | 134.02 | 130.262 | 134.486 | 94.066 | 153.198 | 152.038 | 148.75 | 146.482 | 138.332 | 127.277 | 118.428 | 102.958 | 81.373 | 79.707 | 77.818 | 76.571 | 75.509 | 74.352 | 71.412 | 70.776 | 70.08 | 68.986 | 68.338 | 71.675 | 71.34 | 70.634 | 72.858 | 71.124 | 69.968 | 69.83 | 70.84 | 69.611 | 70.091 | 68.153 | 68.652 | 68.914 | 69.136 | 68.588 | 67.75 | 65.1 | 64.7 | 64.7 | 56.6 | 54 | 32.8 | 29.9 | 29.8 | 29.6 | 29.4 | 29.2 | 29.5 | 28.1 | 25.2 | 25.3 | 24.8 | 24.9 | 24.6 | 25.8 | 25.9 | 22.5 | 16.2 | 16.2 | 16.1 | 16.1 | 15.9 | 15.4 | 15 | 12.8 | 12.6 | 5 | 2.4 | 2 | 1.7 | 1.6 | 1.5 |
Total Assets
| 4,392.847 | 4,322.408 | 4,247.452 | 4,289.915 | 4,174.563 | 3,959.557 | 3,869.297 | 3,904.867 | 3,860.96 | 3,796.541 | 3,743.168 | 3,834.227 | 2,533.483 | 2,456.433 | 2,300.163 | 2,372.197 | 2,235.495 | 2,182.519 | 2,312.873 | 2,439.44 | 2,422.793 | 2,404.486 | 2,335.783 | 2,107.974 | 2,116.48 | 2,009.64 | 2,003.696 | 2,062.784 | 2,131.726 | 2,104.319 | 2,043.554 | 2,145.203 | 2,277.695 | 756.604 | 753.885 | 757.021 | 755.202 | 749.574 | 705.288 | 714.675 | 704.667 | 694.727 | 687.189 | 658.973 | 602.654 | 575.443 | 505.732 | 507.692 | 488.22 | 405.232 | 375.825 | 357.096 | 341.273 | 371.217 | 379.289 | 342.446 | 303.069 | 283.593 | 275.678 | 256.285 | 278.536 | 265.69 | 245.081 | 265.343 | 266.261 | 298.057 | 289.032 | 291.548 | 285.962 | 272.984 | 242.551 | 233.842 | 235.686 | 178.797 | 196.538 | 185.954 | 170.267 | 161.38 | 168.495 | 160.939 | 146.439 | 151.132 | 141.106 | 140.064 | 138.237 | 130.211 | 123.955 | 130.999 | 127.633 | 121.082 | 114.919 | 122.806 | 120.806 | 118.68 | 113.341 | 119.118 | 122.505 | 121.065 | 122.812 | 131.439 | 125.5 | 118.2 | 111.4 | 99.7 | 91.1 | 64.1 | 60.9 | 59.5 | 56.7 | 54.5 | 56.5 | 55.8 | 51.9 | 44.7 | 44.8 | 45.1 | 43.8 | 43.6 | 45.1 | 44.8 | 37.8 | 32 | 29.1 | 28.2 | 27 | 25.7 | 24.9 | 24.9 | 22.2 | 20.1 | 9.5 | 6.4 | 6.4 | 3.1 | 3 | 2.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 133.792 | 141.314 | 138.812 | 26.502 | -170.497 | 146.163 | 142.277 | 139.46 | 175.964 | 198.967 | 237.164 | 239.519 | 87.629 | 103.331 | 79.575 | 81.917 | 79.979 | 69.81 | 74.805 | 72.398 | 81.999 | 71.41 | 77.363 | 96.928 | 103.223 | 79.961 | 88.328 | 84.331 | 94.769 | 85.684 | 79.726 | 11.664 | 129.997 | 51.056 | 54.496 | 42.252 | 46.129 | 39.496 | 41.704 | 42.559 | 50.178 | 42.4 | 37.184 | 38.023 | 35.446 | 31.759 | 30.827 | 27.938 | 35.707 | 30.126 | 31.926 | 3.325 | 31.14 | 29.584 | 27.799 | 2.679 | 27.327 | 24.704 | 21.21 | 1.801 | 1.914 | 1.799 | 1.822 | 2.28 | 2.874 | 1.716 | 6.357 | 1.732 | 1.818 | 1.626 | 2.037 | 1.535 | 2.091 | 0.902 | 1.211 | 0.908 | 0.945 | 1.346 | 0.693 | 0.856 | 0.604 | 0.832 | 0.644 | 1.054 | 11.775 | 9.974 | 9.421 | 10.054 | 9.767 | 10.19 | 8.872 | 10.041 | 8.786 | 7.742 | 7.806 | 6.46 | 6.741 | 5.094 | 5.354 | 4.892 | 7.1 | 6.7 | 6.7 | 4.6 | 3.3 | 2.8 | 1.9 | 2.2 | 2.4 | 2.7 | 2 | 2.8 | 1.7 | 1.3 | 1.1 | 1.2 | 1.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0.5 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 |
Short Term Debt
| 96.598 | 97.809 | 100.874 | 101.962 | 98.745 | 96.215 | 95.338 | 92.944 | 91.115 | 90.804 | 92.091 | 90.57 | 89.502 | 89.027 | 86.529 | 88.622 | 84.97 | 83.58 | 82.355 | 86.466 | 83.328 | 84.513 | 84.946 | -90.042 | 0 | 0 | 0 | -79.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.429 | 0 | 0 | 0 | -40.411 | 0 | 0 | 0 | 3.326 | 3.297 | 3.268 | 3.24 | 3.212 | 3.184 | 1.605 | 1.593 | 0 | 0.487 | 0.479 | 0.472 | 0.465 | 0.458 | 3.057 | 3.603 | 4.111 | 47.655 | 48.112 | 4.58 | 7.048 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.9 | 1.2 | 1.606 | 23.316 | 33.385 | 1.433 | 1.534 | 1.643 | 1.643 | 1.689 | 1.689 | 1.689 | 1.689 | 2.1 | 2.1 | 2.1 | 1.6 | 1.6 | 0.4 | 0.4 | 0.4 | 0.9 | 0.7 | 0.6 | 0.8 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.1 | 3 | 7.6 | 6.6 | 5.8 | 6.6 | 6.6 | 6.9 | 12.9 | 11.5 | 2.9 | 0.4 | 0.4 | 1.1 | 0.7 | 0.4 |
Tax Payables
| 0 | 0 | 0 | 33.244 | 0 | 0 | 0 | 27.795 | 0 | 0 | 0 | 3.387 | 0.522 | 0.369 | 7.139 | 1.148 | 0.183 | 13.23 | 9.832 | 4.302 | 0.713 | 0.317 | 7.484 | 0.749 | 0.279 | 3.207 | 12.266 | 4.221 | 3.763 | 1.807 | 1.041 | 14.284 | 0.91 | 1.559 | 1.433 | 3.923 | 0.843 | 1.333 | 0.05 | 6.045 | 0 | 0 | 3.377 | 7.412 | 9.718 | 0.506 | 0 | 4.79 | 0 | 0.44 | 8.184 | 9.776 | 7.28 | 7.417 | 12.775 | 5.436 | 6.617 | 7.568 | 10 | 10.958 | 9.03 | 5.744 | 6.595 | 4.744 | 6.195 | 0 | 0 | 10.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -230.39 | 76.452 | 75.423 | 70.58 | 71.752 | 70.056 | 69.075 | 63.125 | 63.066 | 59.754 | 57.874 | 57.31 | 46.702 | 44.486 | 38.727 | 34.719 | 36.189 | 35.439 | 39.728 | 39.736 | 41.686 | 40.665 | 40.055 | 35.368 | 35.874 | 34.3 | 35.692 | 32.019 | 37.626 | 37.601 | 36.983 | 33.536 | 37.591 | 0 | 0 | 13.747 | 0 | 0 | 0 | 13.573 | 0 | 0 | 0 | 11.09 | 0 | 0 | -34.067 | 9.26 | -38.891 | 0 | 0 | 6.583 | 0 | 0 | -25.334 | 8.434 | -23.722 | -21.383 | -18.63 | 3.29 | 26.411 | 22.866 | 20.361 | -1.868 | 12.455 | 0 | 16.918 | 0 | 0 | 0 | 0 | 5.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 308.473 | 0 | 0 | 136.548 | 317.37 | 0 | 0 | 0 | 0 | 0 | 0 | 3.387 | 0.522 | 0.369 | 7.139 | 1.148 | 0.183 | 13.23 | 9.832 | 4.302 | 0.713 | 0.317 | 7.484 | 90.791 | 0.279 | 3.207 | 12.266 | 83.761 | 3.763 | 1.807 | 1.041 | 98.428 | 0.91 | 1.559 | 1.433 | 30.605 | 0.843 | 1.333 | 0.05 | 26.838 | 0 | 0 | 3.377 | -3.678 | 9.718 | 0.506 | 34.067 | -9.26 | 38.891 | 0.44 | 8.184 | 25.497 | 7.28 | 7.417 | 38.109 | 23.044 | 30.339 | 28.951 | 28.63 | 26.089 | 0.562 | 0.819 | 0.832 | 25.358 | 12.193 | 19.645 | 0.091 | 17.066 | 12.793 | 16.269 | 18.554 | 12.5 | 14.228 | 10.725 | 10.443 | 13.722 | 9.242 | 6.969 | 8.68 | 8.686 | 6.776 | 6.692 | 5.93 | 9.832 | 0 | 0 | 1.016 | 0 | 0 | 0 | 0.674 | 0 | 0.056 | 0.034 | 1.046 | 0.528 | 0.179 | 0.132 | 0.815 | 0.183 | 0.8 | 0.9 | 0.9 | 0.9 | 0.2 | 0.2 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.6 | 0.5 | 0.2 | 0.2 | 1.2 | 1.1 | 1 | 0.7 | 1.1 | 1.2 | 1.2 | 1.2 | 1 | 0.9 | 0.9 | 0.9 | 0.7 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Total Current Liabilities
| 308.473 | 315.575 | 315.109 | 335.592 | 317.37 | 312.434 | 306.69 | 295.529 | 330.145 | 349.525 | 387.129 | 390.786 | 224.355 | 237.213 | 211.97 | 206.406 | 201.321 | 202.059 | 206.72 | 202.902 | 207.726 | 196.905 | 209.848 | 133.045 | 139.376 | 117.468 | 136.286 | 120.571 | 136.158 | 125.092 | 117.75 | 143.628 | 168.498 | 52.615 | 55.929 | 46.175 | 46.972 | 40.829 | 41.754 | 42.559 | 50.178 | 42.4 | 40.561 | 48.761 | 48.461 | 35.533 | 34.067 | 31.15 | 38.891 | 32.171 | 41.703 | 35.405 | 38.907 | 37.48 | 41.046 | 34.622 | 34.402 | 35.329 | 34.813 | 35.291 | 76.542 | 73.596 | 27.595 | 32.818 | 29.772 | 23.611 | 25.616 | 21.048 | 16.861 | 20.145 | 22.841 | 21.761 | 18.569 | 11.627 | 11.654 | 14.63 | 10.187 | 8.315 | 9.373 | 9.542 | 7.38 | 7.524 | 6.574 | 10.886 | 11.775 | 9.974 | 11.037 | 10.954 | 10.967 | 11.796 | 32.862 | 43.426 | 10.275 | 9.31 | 10.495 | 8.631 | 8.609 | 6.915 | 7.858 | 6.764 | 10 | 9.7 | 9.7 | 7.1 | 5.1 | 3.4 | 2.8 | 3 | 3.5 | 3.6 | 2.8 | 4 | 2.7 | 2.3 | 2 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.1 | 4.3 | 8.9 | 8 | 7.1 | 7.7 | 7.5 | 7.8 | 14.3 | 12.3 | 3.2 | 0.6 | 0.6 | 1.3 | 0.9 | 0.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,757.755 | 1,679.87 | 1,544.147 | 1,821.132 | 1,799.896 | 1,609.795 | 1,546.047 | 1,577.813 | 1,570.397 | 1,507.972 | 1,451.115 | 1,496.07 | 937.117 | 852.492 | 724.08 | 810.803 | 720.987 | 679.838 | 834.05 | 825.072 | 817.651 | 820.57 | 740.023 | 590.887 | 600.722 | 517.06 | 378.4 | 402.243 | 434.961 | 391.804 | 333.721 | 456.545 | 556.373 | 246.703 | 236.037 | 258 | 268.5 | 256 | 214.5 | 222.4 | 217.5 | 200 | 200 | 187.026 | 158.368 | 159.704 | 59.531 | 110.851 | 120.165 | 74.241 | 3.047 | 0 | 1.018 | 1.143 | 1.265 | 1.386 | 1.505 | 4.008 | 4.678 | 5.265 | 5.919 | 7.067 | 53.232 | 77.889 | 75.75 | 66.213 | 58.275 | 58.938 | 52.3 | 28.963 | 11.525 | 15.188 | 38.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 6 | 11 | 17 | 17.575 | 28.602 | 29.627 | 25.153 | 1.283 | 1.608 | 35.472 | 37.292 | 32.602 | 42.019 | 46.755 | 47.178 | 44.099 | 52.02 | 46.6 | 41.3 | 36 | 36.8 | 31.8 | 27.6 | 27.7 | 27.2 | 24.8 | 25.9 | 29.5 | 28.9 | 27 | 21 | 21.9 | 22.8 | 21.7 | 22.2 | 23.1 | 23.4 | 17.9 | 7.5 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.8 | 0.3 | 0.7 | 0.7 |
Deferred Revenue Non-Current
| 0 | 90.394 | 0 | -136.773 | -560.229 | -376 | -308 | -339 | -338 | -274 | 0 | 0 | -246 | -163 | -44 | -123 | -40 | -200 | -355.519 | -61.431 | -340 | -340 | -255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.5 | -40 | -58 | 0 | 0 | 0 | -338.794 | -17.5 | -9.97 | -9.292 | -8.827 | -152.5 | -153 | -52 | 110.851 | -111 | -71.6 | 0 | 0 | -5.461 | -9.899 | -10.58 | -8.434 | 0 | 0 | 0 | -3.29 | 0 | -1.328 | 0 | 0 | -73.5 | -73.153 | -64.953 | 0 | -54.859 | -31.038 | -13.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.425 | 129.06 | 133.606 | 136.773 | 139.713 | 140.609 | 145.686 | 151.759 | 155.263 | 121.046 | 126.741 | 125.294 | 78.191 | 75.912 | 73.02 | 71.173 | 69.261 | 67.842 | 64.728 | 61.431 | 61.24 | 60.069 | 57.496 | 54.854 | 52.149 | 51.011 | 49.063 | 47.037 | 73.203 | 74.298 | 74.368 | 61.275 | 42.125 | 23.8 | 22.632 | 21.464 | 0 | 0 | 0 | 1.165 | 7.535 | 9.97 | 9.292 | 8.827 | 8.313 | 14.404 | 17.155 | 13.275 | 12.278 | 8.362 | 10.885 | 6.319 | 5.461 | 9.899 | 10.58 | 8.434 | 6.822 | 3.641 | 5.225 | 3.29 | 0.999 | 1.328 | 0 | 0.186 | 8.336 | 9.753 | 10.053 | 0 | 8.059 | 8.138 | 8.218 | 8.297 | 9.245 | 9.035 | 8.826 | 8.616 | 7.165 | 7.509 | 7.651 | 7.351 | 6.855 | 6.555 | 6.255 | 5.955 | 5.824 | 5.524 | 5.223 | 4.923 | 4.75 | 4.389 | 3.91 | 3.669 | 3.534 | 3.294 | 3.054 | 2.814 | 2.867 | 2.627 | 2.447 | 3.54 | 3.4 | 3.3 | 3.1 | 2.9 | 2.7 | 2.4 | 2.3 | 2.2 | 2.1 | 2 | 1.9 | 1.7 | 1.6 | 1.2 | 1.2 | 1.2 | 1.2 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 200 | 129.06 | 209.208 | 136.773 | 560.229 | 376 | 308 | 339 | 338 | 274 | 13.95 | 13.95 | 246 | 163 | 44 | 123 | 40 | 200 | 355.519 | 61.431 | 340 | 340 | 255 | 11.084 | 12.505 | 14.057 | 15.661 | 17.6 | 19.725 | 21.693 | 30.48 | 33.769 | 77.645 | 50.5 | 40 | 58 | 0 | 0 | 0 | 338.794 | 17.5 | 9.97 | 9.292 | 8.827 | 152.5 | 153 | 52 | -110.851 | 111 | 71.6 | 18 | 0 | 5.461 | 9.899 | 10.58 | 8.434 | 0 | 0 | 0 | 3.29 | 0 | 1.328 | 0 | 0 | 73.5 | 73.153 | 64.953 | 10.353 | 54.859 | 31.038 | 13.118 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.2 | 0 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2,085.18 | 2,028.384 | 1,886.961 | 1,957.905 | 1,939.609 | 1,750.404 | 1,691.733 | 1,729.572 | 1,725.66 | 1,629.018 | 1,591.806 | 1,635.314 | 1,015.308 | 928.404 | 797.1 | 881.976 | 790.248 | 747.68 | 898.778 | 886.503 | 878.891 | 880.639 | 797.519 | 656.825 | 665.376 | 582.128 | 443.124 | 466.88 | 527.889 | 487.795 | 438.569 | 551.589 | 676.143 | 270.503 | 258.669 | 279.464 | 268.5 | 256 | 214.5 | 223.565 | 225.035 | 209.97 | 209.292 | 195.853 | 166.681 | 174.108 | 76.686 | 124.126 | 132.443 | 82.603 | 31.932 | 6.319 | 6.479 | 11.042 | 11.845 | 9.82 | 8.327 | 7.649 | 9.903 | 8.555 | 6.918 | 8.395 | 53.232 | 78.075 | 84.086 | 75.966 | 68.328 | 69.291 | 60.359 | 37.101 | 19.743 | 23.485 | 47.995 | 9.035 | 8.826 | 8.616 | 7.165 | 7.509 | 7.651 | 7.351 | 8.855 | 6.555 | 6.255 | 11.955 | 16.824 | 22.524 | 22.798 | 33.525 | 34.377 | 29.542 | 5.193 | 5.277 | 39.006 | 40.586 | 35.656 | 44.833 | 49.622 | 49.805 | 46.546 | 55.56 | 50.1 | 44.5 | 39.1 | 39.7 | 34.5 | 30.1 | 30 | 29.4 | 26.9 | 27.8 | 31.3 | 30.6 | 28.6 | 22.3 | 23.1 | 24 | 23.1 | 22.9 | 24 | 24.1 | 18.7 | 7.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.7 | 0.8 | 0.3 | 0.7 | 0.7 |
Total Liabilities
| 2,393.653 | 2,343.959 | 2,202.07 | 2,293.497 | 2,256.979 | 2,062.838 | 1,998.423 | 2,025.101 | 2,055.805 | 1,978.543 | 1,978.935 | 2,026.1 | 1,239.663 | 1,165.617 | 1,009.07 | 1,088.382 | 991.569 | 949.739 | 1,105.498 | 1,089.405 | 1,086.617 | 1,077.544 | 1,007.367 | 789.87 | 804.752 | 699.596 | 579.41 | 587.451 | 664.047 | 612.887 | 556.319 | 695.217 | 844.641 | 323.118 | 314.598 | 325.639 | 315.472 | 296.829 | 256.254 | 266.124 | 275.213 | 252.37 | 249.853 | 244.614 | 215.142 | 209.641 | 110.753 | 155.276 | 171.334 | 114.774 | 73.635 | 41.724 | 45.386 | 48.522 | 52.891 | 44.442 | 42.729 | 42.978 | 44.716 | 43.846 | 83.46 | 81.991 | 80.827 | 110.893 | 113.858 | 99.577 | 93.944 | 90.339 | 77.22 | 57.246 | 42.584 | 45.246 | 66.564 | 20.662 | 20.48 | 23.246 | 17.352 | 15.824 | 17.024 | 16.893 | 16.235 | 14.079 | 12.829 | 22.841 | 28.599 | 32.498 | 33.835 | 44.479 | 45.344 | 41.338 | 38.055 | 48.703 | 49.281 | 49.896 | 46.151 | 53.464 | 58.231 | 56.72 | 54.404 | 62.324 | 60.1 | 54.2 | 48.8 | 46.8 | 39.6 | 33.5 | 32.8 | 32.4 | 30.4 | 31.4 | 34.1 | 34.6 | 31.3 | 24.6 | 25.1 | 25.8 | 24.9 | 24.7 | 25.6 | 25.7 | 19.8 | 11.8 | 9.1 | 8.2 | 7.3 | 7.9 | 7.7 | 7.9 | 14.5 | 12.6 | 3.4 | 1.3 | 1.4 | 1.6 | 1.6 | 1.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.575 | 0.575 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.573 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.493 | 0.403 | 0.403 | 0.403 | 0.399 | 0.399 | 0.399 | 0.397 | 0.395 | 0.394 | 0.394 | 0.394 | 0.393 | 0.393 | 0.393 | 0.388 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.382 | 0.38 | 0.371 | 0.37 | 0.369 | 0.367 | 0.367 | 0.366 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.359 | 0.359 | 0.358 | 0.354 | 0.353 | 0.347 | 0.345 | 0.345 | 0.17 | 0.168 | 0.167 | 0.167 | 0.166 | 0.161 | 0.161 | 0.158 | 0.109 | 0.106 | 0.097 | 0.096 | 0.096 | 0.096 | 0.096 | 0.095 | 0.095 | 0.093 | 0.093 | 0.093 | 0.093 | 0.094 | 0.093 | 0.093 | 0.093 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,344.542 | 1,296.721 | 1,263.564 | 1,218.029 | 1,164.228 | 1,122.579 | 1,092.697 | 1,060.603 | 995.669 | 952.011 | 880.138 | 866.679 | 849.438 | 828.04 | 811.921 | 789.303 | 767.683 | 763.81 | 749.126 | 727.476 | 684.865 | 660.845 | 638.574 | 606.81 | 569.691 | 546.097 | 525.847 | 494.457 | 436.159 | 416.937 | 410.874 | 387.401 | 359.926 | 661.39 | 653.248 | 643.604 | 624.194 | 613.021 | 599.682 | 582.894 | 555.953 | 536.425 | 520.41 | 497.728 | 472.95 | 449.809 | 434.146 | 413.882 | 386.273 | 367.384 | 351.035 | 333.523 | 312.068 | 293.635 | 278.297 | 255.741 | 236.185 | 221.948 | 210.165 | 198.083 | 183.086 | 171.112 | 159.562 | 148.319 | 136.845 | 183.252 | 176.55 | 169.855 | 164.116 | 153.731 | 144.846 | 134.567 | 124.875 | 116.94 | 110.445 | 102.823 | 95.102 | 88.732 | 83.509 | 77.44 | 71.348 | 66.158 | 61.912 | 56.734 | 52.274 | 48.258 | 45.257 | 41.759 | 38.45 | 35.872 | 33.613 | 30.819 | 28.5 | 26.625 | 25.075 | 22.949 | 21.486 | 20.382 | 19.627 | 20.334 | 18.5 | 17.2 | 15.7 | 12.6 | 11.3 | 10.2 | 9.3 | 8.2 | 7.5 | 7 | 6.5 | 5.7 | 5.2 | 4.9 | 4.5 | 4.1 | 3.8 | 3.5 | 3.3 | 2.9 | 2.7 | 2.4 | 2.3 | 1.9 | 1.6 | 1.5 | 1.2 | -0.1 | 0.6 | 0.4 | 0.1 | -0.1 | -0.1 | 0 | 1.5 | -0.1 |
Accumulated Other Comprehensive Income/Loss
| -114.807 | -84.366 | -36.702 | -43.037 | -64.521 | -49.258 | -77.06 | -106.573 | -127.366 | -119.994 | -119.51 | -131.299 | -125.761 | -115.79 | -130.767 | -118.432 | -164.877 | -172.15 | -180.472 | -96.969 | -113.516 | -103.932 | -107.694 | -113.117 | -97.97 | -114.668 | -90.043 | -111.877 | -88.445 | -83.464 | -96.801 | -119.806 | -109.114 | -95.113 | -80.899 | -78.41 | -49.042 | -35.044 | -30.717 | -26.168 | -12.379 | -7.439 | -8.006 | -7.751 | -9.162 | -7.268 | -0.709 | -6.94 | -5.381 | -11.788 | -5.906 | -13.463 | -11.229 | 1.285 | 0.184 | -3.049 | -3.541 | -5.893 | -3.196 | -6.491 | -8.343 | -6.649 | -11.054 | -9.568 | -43.583 | -43.583 | -43.583 | -43.583 | -33.685 | -33.685 | -33.685 | -33.685 | -24.979 | -24.979 | -24.979 | -24.979 | -19.508 | -19.508 | -19.508 | -19.508 | -15.453 | -15.453 | -15.453 | -15.453 | -11.827 | -11.827 | -4.255 | -4.228 | -5.149 | -5.117 | -5.084 | -5.051 | -5.006 | -5.872 | -5.916 | -5.826 | -5.743 | -4.57 | -5.807 | 0 | -4.5 | -4.5 | -4.5 | 0 | 0 | 0 | 0 | 0 | -2.8 | -2.5 | -2.4 | -2.1 | -2.1 | -1.5 | -1.5 | -1.5 | -1.5 | -0.1 | -0.1 | -0.1 | -0.1 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 |
Other Total Stockholders Equity
| 768.884 | 765.519 | 817.947 | 820.853 | 817.304 | 822.825 | 854.664 | 925.163 | 936.279 | 985.408 | 1,003.032 | 1,072.174 | 569.65 | 578.073 | 609.446 | 612.451 | 640.627 | 640.627 | 638.228 | 719.035 | 764.334 | 769.536 | 797.043 | 823.918 | 839.514 | 878.122 | 987.989 | 1,092.26 | 1,119.472 | 1,157.466 | 1,172.669 | 1,181.898 | 1,181.749 | -133.194 | -133.465 | -134.215 | -135.821 | -125.631 | -120.33 | -108.572 | -114.515 | -87.023 | -75.462 | -76.012 | -76.669 | -77.132 | -38.851 | -54.914 | -64.389 | -65.521 | -43.322 | -5.071 | -5.335 | 27.392 | 47.535 | 44.932 | 27.325 | 24.19 | 23.624 | 20.48 | 19.966 | 18.87 | 15.385 | 15.338 | 58.78 | 58.45 | 61.76 | 74.578 | 77.952 | 95.334 | 88.452 | 87.361 | 68.879 | 65.829 | 90.247 | 84.694 | 77.153 | 76.165 | 87.303 | 85.948 | 74.148 | 86.187 | 81.66 | 75.833 | 69.085 | 61.185 | 49.022 | 48.893 | 48.892 | 48.893 | 48.24 | 48.24 | 47.938 | 47.938 | 47.938 | 48.438 | 48.437 | 48.44 | 54.495 | 48.688 | 51.3 | 51.2 | 51.4 | 40.3 | 40.2 | 20.4 | 18.8 | 18.9 | 21.6 | 18.6 | 18.3 | 17.6 | 17.5 | 16.7 | 16.7 | 16.7 | 16.6 | 15.5 | 16.3 | 16.3 | 15.4 | 16.3 | 16.2 | 16.6 | 16.6 | 14.8 | 14.5 | 15.6 | 7.6 | 7.6 | 6.5 | 5.7 | 5.6 | 2 | 0.4 | 2 |
Total Shareholders Equity
| 1,999.194 | 1,978.449 | 2,045.382 | 1,996.418 | 1,917.584 | 1,896.719 | 1,870.874 | 1,879.766 | 1,805.155 | 1,817.998 | 1,764.233 | 1,808.127 | 1,293.82 | 1,290.816 | 1,291.093 | 1,283.815 | 1,243.926 | 1,232.78 | 1,207.375 | 1,350.035 | 1,336.176 | 1,326.942 | 1,328.416 | 1,318.104 | 1,311.728 | 1,310.044 | 1,424.286 | 1,475.333 | 1,467.679 | 1,491.432 | 1,487.235 | 1,449.986 | 1,433.054 | 433.486 | 439.287 | 431.382 | 439.73 | 452.745 | 449.034 | 448.551 | 429.454 | 442.357 | 437.336 | 414.359 | 387.512 | 365.802 | 394.979 | 352.416 | 316.886 | 290.458 | 302.19 | 315.372 | 295.887 | 322.695 | 326.398 | 298.004 | 260.34 | 240.615 | 230.962 | 212.439 | 195.076 | 183.699 | 164.254 | 154.45 | 152.403 | 198.48 | 195.088 | 201.209 | 208.742 | 215.738 | 199.967 | 188.596 | 169.122 | 158.135 | 176.058 | 162.708 | 152.915 | 145.556 | 151.471 | 144.046 | 130.204 | 137.053 | 128.277 | 117.223 | 109.638 | 97.713 | 90.12 | 86.52 | 82.289 | 79.744 | 76.864 | 74.103 | 71.525 | 68.784 | 67.19 | 65.654 | 64.274 | 64.345 | 68.408 | 69.115 | 65.4 | 64 | 62.6 | 52.9 | 51.5 | 30.6 | 28.1 | 27.1 | 26.3 | 23.1 | 22.4 | 21.2 | 20.6 | 20.1 | 19.7 | 19.3 | 18.9 | 18.9 | 19.5 | 19.1 | 18 | 20.2 | 20 | 20 | 19.7 | 17.8 | 17.2 | 17 | 7.7 | 7.5 | 6.1 | 5.1 | 5 | 1.5 | 1.4 | 1.4 |
Total Equity
| 1,999.194 | 1,978.449 | 2,045.382 | 1,996.418 | 1,917.584 | 1,896.719 | 1,870.874 | 1,879.766 | 1,805.155 | 1,817.998 | 1,764.233 | 1,808.127 | 1,293.82 | 1,290.816 | 1,291.093 | 1,283.815 | 1,243.926 | 1,232.78 | 1,207.375 | 1,350.035 | 1,336.176 | 1,326.942 | 1,328.416 | 1,318.104 | 1,311.728 | 1,310.044 | 1,424.286 | 1,475.333 | 1,467.679 | 1,491.432 | 1,487.235 | 1,449.986 | 1,433.054 | 433.486 | 439.287 | 431.382 | 439.73 | 452.745 | 449.034 | 448.551 | 429.454 | 442.357 | 437.336 | 414.359 | 387.512 | 365.802 | 394.979 | 352.416 | 316.886 | 290.458 | 302.19 | 315.372 | 295.887 | 322.695 | 326.398 | 298.004 | 260.34 | 240.615 | 230.962 | 212.439 | 195.076 | 183.699 | 164.254 | 154.45 | 152.403 | 198.48 | 195.088 | 201.209 | 208.742 | 215.738 | 199.967 | 188.596 | 169.122 | 158.135 | 176.058 | 162.708 | 152.915 | 145.556 | 151.471 | 144.046 | 130.204 | 137.053 | 128.277 | 117.223 | 109.638 | 97.713 | 90.12 | 86.52 | 82.289 | 79.744 | 76.864 | 74.103 | 71.525 | 68.784 | 67.19 | 65.654 | 64.274 | 64.345 | 68.408 | 69.115 | 65.4 | 64 | 62.6 | 52.9 | 51.5 | 30.6 | 28.1 | 27.1 | 26.3 | 23.1 | 22.4 | 21.2 | 20.6 | 20.1 | 19.7 | 19.3 | 18.9 | 18.9 | 19.5 | 19.1 | 18 | 20.2 | 20 | 20 | 19.7 | 17.8 | 17.2 | 17 | 7.7 | 7.5 | 6.1 | 5.1 | 5 | 1.5 | 1.4 | 1.4 |
Total Liabilities & Shareholders Equity
| 4,392.847 | 4,322.408 | 4,247.452 | 4,289.915 | 4,174.563 | 3,959.557 | 3,869.297 | 3,904.867 | 3,860.96 | 3,796.541 | 3,743.168 | 3,834.227 | 2,533.483 | 2,456.433 | 2,300.163 | 2,372.197 | 2,235.495 | 2,182.519 | 2,312.873 | 2,439.44 | 2,422.793 | 2,404.486 | 2,335.783 | 2,107.974 | 2,116.48 | 2,009.64 | 2,003.696 | 2,062.784 | 2,131.726 | 2,104.319 | 2,043.554 | 2,145.203 | 2,277.695 | 756.604 | 753.885 | 757.021 | 755.202 | 749.574 | 705.288 | 714.675 | 704.667 | 694.727 | 687.189 | 658.973 | 602.654 | 575.443 | 505.732 | 507.692 | 488.22 | 405.232 | 375.825 | 357.096 | 341.273 | 371.217 | 379.289 | 342.446 | 303.069 | 283.593 | 275.678 | 256.285 | 278.536 | 265.69 | 245.081 | 265.343 | 266.261 | 298.057 | 289.032 | 291.548 | 285.962 | 272.984 | 242.551 | 233.842 | 235.686 | 178.797 | 196.538 | 185.954 | 170.267 | 161.38 | 168.495 | 160.939 | 146.439 | 151.132 | 141.106 | 140.064 | 138.237 | 130.211 | 123.955 | 130.999 | 127.633 | 121.082 | 114.919 | 122.806 | 120.806 | 118.68 | 113.341 | 119.118 | 122.505 | 121.065 | 122.812 | 131.439 | 125.5 | 118.2 | 111.4 | 99.7 | 91.1 | 64.1 | 60.9 | 59.5 | 56.7 | 54.5 | 56.5 | 55.8 | 51.9 | 44.7 | 44.8 | 45.1 | 43.8 | 43.6 | 45.1 | 44.8 | 37.8 | 32 | 29.1 | 28.2 | 27 | 25.7 | 24.9 | 24.9 | 22.2 | 20.1 | 9.5 | 6.4 | 6.4 | 3.1 | 3 | 2.6 |