FactSet Research Systems Inc.
NYSE:FDS
477.46 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 422.979 | 453.144 | 381.708 | 411.855 | 425.444 | 486.627 | 445.326 | 437.142 | 503.273 | 526.966 | 773.012 | 673.9 | 681.865 | 658.34 | 602.684 | 560.137 | 585.605 | 457.707 | 343.488 | 336.217 | 359.799 | 323.96 | 218.335 | 170.378 | 208.623 | 213.061 | 233.628 | 221.933 | 194.731 | 161.758 | 155.351 | 173.288 | 228.407 | 187.436 | 175.17 | 180.148 | 158.914 | 157.895 | 122.07 | 115.235 | 116.378 | 118.858 | 88.79 | 174.021 | 196.627 | 242.839 | 151.314 | 210.712 | 189.044 | 228.53 | 184.998 | 193.754 | 181.685 | 208.668 | 203.1 | 202.351 | 195.741 | 224.713 | 204.595 | 217.861 | 216.32 | 191.111 | 132.308 | 123.856 | 117.986 | 166.829 | 123.38 | 154.922 | 168.834 | 172.045 | 139.142 | 138.877 | 126.549 | 102.184 | 72.948 | 51.071 | 59.457 | 62.656 | 37.394 | 50.362 | 78.58 | 40.152 | 36.811 | 52.977 | 51.126 | 39.808 | 15.267 | 36.816 | 44.819 | 49.566 | 55.704 | 48.014 | 38.583 | 25.736 | 47.433 | 45.524 | 39.629 | 42.596 | 33.516 | 35.4 | 31.8 | 47.9 | 44.6 | 44.3 | 37.6 | 31 | 30.6 | 30.1 | 26.8 | 22.1 | 17 | 18.3 | 15.7 | 11.9 |
Short Term Investments
| 69.619 | 68.89 | 68.519 | 32.072 | 32.21 | 32.151 | 32.022 | 32.572 | 33.219 | 33.58 | 34.984 | 34.993 | 35.984 | 18.361 | 17.768 | 18.166 | 19.572 | 22.606 | 23.885 | 26.051 | 25.813 | 26.355 | 27.069 | 27.47 | 29.259 | 30.485 | 31.558 | 31.677 | 32.444 | 31.927 | 30.003 | 20.951 | 24.217 | 23.72 | 22.931 | 23.145 | 23.497 | 25.02 | 25.335 | 24.727 | 20.008 | 15.217 | 14.185 | 13.756 | 12.725 | 14.579 | 14.827 | 14.527 | 13.919 | 13.566 | 15.185 | 13.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.032 | 24.845 | 23.745 | 16.386 | 17.388 | 17.135 | 16.902 | 16.908 | 16.641 | 16.43 | 17.261 | 17.183 | 16.566 | 27.919 | 26.014 | 17.529 | 19.524 | 59.614 | 86.508 | 129.203 | 118.136 | 113.188 | 106.045 | 101.843 | 86.017 | 69.844 | 39.613 | 43.51 | 40.722 | 42.355 | 30.799 | 23.994 | 22.704 | 22.874 | 27.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 492.598 | 522.034 | 450.227 | 443.927 | 457.654 | 518.778 | 477.348 | 469.714 | 536.492 | 560.546 | 807.996 | 708.893 | 717.849 | 676.701 | 620.452 | 578.303 | 605.177 | 480.313 | 367.373 | 362.268 | 385.612 | 350.315 | 245.404 | 197.848 | 237.882 | 243.546 | 265.186 | 253.61 | 227.175 | 193.685 | 185.354 | 194.239 | 252.624 | 211.156 | 198.101 | 203.293 | 182.411 | 182.915 | 147.405 | 139.962 | 136.386 | 134.075 | 102.975 | 187.777 | 209.352 | 257.418 | 166.141 | 225.239 | 202.963 | 242.096 | 200.183 | 207.546 | 181.685 | 208.668 | 203.1 | 202.351 | 195.741 | 224.713 | 204.595 | 217.861 | 216.32 | 191.111 | 132.308 | 123.856 | 143.018 | 191.674 | 147.125 | 171.308 | 186.222 | 189.18 | 156.044 | 155.785 | 143.19 | 118.614 | 90.209 | 68.254 | 76.023 | 90.575 | 63.408 | 67.891 | 98.104 | 99.766 | 123.319 | 182.18 | 169.262 | 152.996 | 121.312 | 138.659 | 130.836 | 119.41 | 95.317 | 91.524 | 79.305 | 68.091 | 78.232 | 69.518 | 62.333 | 65.47 | 60.8 | 35.4 | 31.8 | 47.9 | 44.6 | 44.3 | 37.6 | 31 | 30.6 | 30.1 | 26.8 | 22.1 | 17 | 18.3 | 15.7 | 11.9 |
Net Receivables
| 228.054 | 240.096 | 272.177 | 245.318 | 237.665 | 237.794 | 257.408 | 227.489 | 204.102 | 226.488 | 188.308 | 157.39 | 151.187 | 161.073 | 171.574 | 156.218 | 155.011 | 151.398 | 168.139 | 145.434 | 146.309 | 153.461 | 176.356 | 159.89 | 156.639 | 145.255 | 165.493 | 144.848 | 148.331 | 147.455 | 130.825 | 109.68 | 97.797 | 104.666 | 105.928 | 98.63 | 95.064 | 91.86 | 100.038 | 88.453 | 90.354 | 86.069 | 97.564 | 76.348 | 73.29 | 69.143 | 85.763 | 78.895 | 74.251 | 66.568 | 71.459 | 64.833 | 75.004 | 67.537 | 70.5 | 63.869 | 59.693 | 58.495 | 68.193 | 60.31 | 62.854 | 70.579 | 81.621 | 71.313 | 74.859 | 69.369 | 70.767 | 62.989 | 59.579 | 55.039 | 69.787 | 61.199 | 59.19 | 61.827 | 58.918 | 57.005 | 54.029 | 54.183 | 67.182 | 53.041 | 45.935 | 39.807 | 38.779 | 35.711 | 35.704 | 36.77 | 38.76 | 34.594 | 33.563 | 31.806 | 34.521 | 29.111 | 33.836 | 33.072 | 30.917 | 27.457 | 29.238 | 18.831 | 18.372 | 16.6 | 15 | 17.7 | 13.9 | 11.2 | 11.6 | 10.9 | 9.7 | 8.5 | 7.9 | 7.7 | 8.7 | 6.8 | 7.1 | 9.3 |
Inventory
| 56.994 | -0.061 | 0 | 25.678 | -3.123 | 21.566 | 41.605 | 32.178 | 38.539 | 31.366 | 36.569 | 23.84 | 13.917 | 29.436 | 22.425 | 25.908 | 38.067 | 42.25 | 25.917 | 0 | 15.033 | 10.365 | 25.73 | 0 | 6.274 | 9.236 | 8.11 | 0 | 9.744 | 7.967 | 7.453 | 2.695 | 3.158 | 51.461 | 5.504 | 2.524 | 6.913 | 13.96 | 16.899 | 1.985 | 8.373 | 4.803 | 17.961 | 3.847 | 19.74 | 19.456 | 18.617 | 4.357 | 0 | 0 | 0 | 0 | 0 | 10.932 | 0 | 4.015 | 2.812 | 5.538 | 13.862 | 12.195 | 13.521 | 10.076 | 7.474 | 7.757 | 10.738 | 6.506 | 13.263 | 2.93 | 2.808 | 1.718 | 1.557 | 1.5 | 1.6 | 1.903 | 5.474 | 5.335 | 5.277 | 5.42 | 4.759 | 5.243 | 5.875 | 5.87 | 5.086 | 5.108 | 5.493 | 6.245 | 5.667 | 5.387 | 6.085 | 5.63 | 5.772 | 4.75 | 5.342 | 5.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 60.092 | 96.145 | 100.617 | 50.848 | 55.06 | 66.171 | 82.293 | 99.826 | 91.214 | 55.07 | 57.786 | 58.445 | 50.625 | 52.844 | 53.262 | 43.66 | 43.675 | 34.468 | 39.676 | 38.513 | 36.858 | 38.164 | 40.475 | 33.445 | 30.121 | 31.573 | 33.278 | 28.554 | 24.126 | 24.076 | 20.408 | 18.045 | 15.697 | 15.736 | 17.808 | 16.401 | 19.786 | 15.479 | 17.583 | 15.332 | 14.662 | 15.156 | 13.536 | 12.997 | 15.652 | 14.071 | 14.04 | 11.555 | 21.911 | 20.031 | 20.395 | 15.182 | 16.481 | 11.353 | 24.9 | 8.659 | 6.899 | 6.681 | 6.649 | 5.196 | 6.715 | 6.561 | 4.707 | 4.757 | 5.908 | 5.674 | 5.031 | 4.354 | 3.723 | 5.142 | 4.325 | 3.911 | 3 | 3.594 | 2.806 | 3.071 | 3.819 | 4.423 | 3.809 | 5.405 | 4.834 | 4.152 | 2.651 | 1.902 | 1.888 | 1.828 | 1.784 | 1.693 | 1.579 | 1.575 | 2.018 | 1.865 | 1.744 | 2.069 | 6.596 | 7.836 | 8.302 | 8.226 | 7.659 | 34.5 | 29.8 | 5.5 | 4.5 | 5.2 | 5 | 3.8 | 3.2 | 4.8 | 5.3 | 4.5 | 4 | 4 | 4 | 3.7 |
Total Current Assets
| 837.738 | 858.275 | 823.021 | 765.771 | 750.379 | 844.309 | 858.654 | 829.207 | 870.347 | 873.47 | 1,090.659 | 948.568 | 933.578 | 920.054 | 867.713 | 804.089 | 841.93 | 708.429 | 601.105 | 546.215 | 583.812 | 552.305 | 487.965 | 391.183 | 430.916 | 429.61 | 472.067 | 427.012 | 409.376 | 373.183 | 344.04 | 324.659 | 369.276 | 383.019 | 327.341 | 320.848 | 304.174 | 304.214 | 281.925 | 245.732 | 249.775 | 240.103 | 232.036 | 280.969 | 318.034 | 360.088 | 284.561 | 320.046 | 299.125 | 328.695 | 292.037 | 287.561 | 273.17 | 298.49 | 298.5 | 278.894 | 265.145 | 295.427 | 293.299 | 295.562 | 299.41 | 278.327 | 226.11 | 207.683 | 234.523 | 273.223 | 236.186 | 241.581 | 252.332 | 251.079 | 231.713 | 222.395 | 206.98 | 185.938 | 157.407 | 133.665 | 139.148 | 154.601 | 139.158 | 131.58 | 154.748 | 149.595 | 169.835 | 224.901 | 212.347 | 197.839 | 167.523 | 180.333 | 172.063 | 158.421 | 137.628 | 127.25 | 120.227 | 108.616 | 115.745 | 104.811 | 99.873 | 92.527 | 86.831 | 86.5 | 76.6 | 71.1 | 63 | 60.7 | 54.2 | 45.7 | 43.5 | 43.4 | 40 | 34.3 | 29.7 | 29.1 | 26.8 | 24.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 213.007 | 218.072 | 214.888 | 221.43 | 227.944 | 238.694 | 228.598 | 233.421 | 240.301 | 262.509 | 321.026 | 350.311 | 370.441 | 386.912 | 388.899 | 392.712 | 382.031 | 391.046 | 370.946 | 354.683 | 121.042 | 105.287 | 104.829 | 101.566 | 100.545 | 94.38 | 97.47 | 98.731 | 100.454 | 97.442 | 89.45 | 90.438 | 84.622 | 78.082 | 75.667 | 69.717 | 59.264 | 54.458 | 56.693 | 55.908 | 57.641 | 58.045 | 60.627 | 64.284 | 65.371 | 67.707 | 71.083 | 75.521 | 76.53 | 77.173 | 78.595 | 80.065 | 81.62 | 81.787 | 81.3 | 80.628 | 79.495 | 79.067 | 82.463 | 88.427 | 88.379 | 89.82 | 91.589 | 92.278 | 91.113 | 88.125 | 80.805 | 79.28 | 78.945 | 70.314 | 65.773 | 63.461 | 59.812 | 59.828 | 52.529 | 50.428 | 52.359 | 50.924 | 46.382 | 45.253 | 43.909 | 21.942 | 18.797 | 19.505 | 19.347 | 20.195 | 23.233 | 24.219 | 27.555 | 28.993 | 30.947 | 33.205 | 35.466 | 36.249 | 30.15 | 22.173 | 20.888 | 21.658 | 22.48 | 21.9 | 21.4 | 20.6 | 19.6 | 15.8 | 14.7 | 15 | 13.4 | 8.9 | 9.2 | 10.3 | 10.6 | 8.7 | 8.1 | 6.8 |
Goodwill
| 1,011.129 | 1,004.749 | 1,003.883 | 1,005.269 | 1,008.454 | 982.162 | 977.359 | 974.846 | 965.848 | 978.86 | 786.172 | 783.025 | 754.362 | 749.896 | 746.041 | 738.575 | 709.703 | 688.484 | 690.637 | 691.321 | 685.729 | 690.956 | 700.029 | 694.897 | 701.833 | 704.807 | 716.912 | 712.476 | 707.56 | 695.667 | 506.832 | 507.656 | 452.915 | 460.393 | 489.34 | 498.636 | 308.287 | 307.231 | 305.893 | 279.421 | 285.608 | 287.287 | 287.545 | 259.345 | 244.573 | 243.08 | 243.638 | 246.734 | 245.791 | 221.757 | 225.275 | 224.776 | 228.265 | 228.559 | 226.9 | 223.203 | 221.991 | 172.053 | 176.769 | 183.123 | 181.355 | 180.301 | 171.527 | 175.196 | 187.78 | 160.211 | 159.989 | 149.127 | 146.187 | 144.728 | 143.763 | 144.058 | 43.074 | 140.51 | 135.098 | 127.654 | 0 | 74.466 | 77.243 | 71.738 | 6.26 | 0 | 13.677 | 13.677 | 0 | 0 | 0 | 0 | 0 | 0 | 9.961 | 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
| 1,844.141 | 1,851.395 | 1,860.609 | 1,848.051 | 1,859.202 | 1,859.242 | 1,869.774 | 1,882.983 | 1,895.909 | 1,912.738 | 135.042 | 139.313 | 134.986 | 130.521 | 130.897 | 134.896 | 121.095 | 127.207 | 128.243 | 131.679 | 120.551 | 129.205 | 136.409 | 141.037 | 148.935 | 155.776 | 164.687 | 168.874 | 173.543 | 175.534 | 104.695 | 109.032 | 93.161 | 97.978 | 106.753 | 111.934 | 40.052 | 41.561 | 43.313 | 38.075 | 41.855 | 44.603 | 47.39 | 40.216 | 36.223 | 37.371 | 39.145 | 41.854 | 43.371 | 38.298 | 41.47 | 43.077 | 46.31 | 48.578 | 50 | 50.584 | 52.179 | 35.942 | 40.073 | 45.068 | 46.35 | 48.003 | 45.654 | 49.409 | 58.333 | 36.239 | 37.847 | 36.36 | 36.789 | 38.375 | 39.948 | 42 | 141.354 | 44.962 | 45.16 | 172.369 | 152.453 | 101.931 | 107.303 | 100.509 | 25.881 | 26.324 | 18.49 | 18.681 | 18.872 | 19.062 | 19.253 | 11.364 | 11.45 | 11.536 | 11.722 | 11.808 | 11.894 | 12.237 | 10.267 | 10.518 | 10.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,855.27 | 2,856.144 | 2,864.492 | 2,853.32 | 2,867.656 | 2,841.404 | 2,847.133 | 2,857.829 | 2,861.757 | 2,891.598 | 921.214 | 922.338 | 889.348 | 880.417 | 876.938 | 873.471 | 830.798 | 815.691 | 818.88 | 823 | 806.28 | 820.161 | 836.438 | 835.934 | 850.768 | 860.583 | 881.599 | 881.35 | 881.103 | 871.201 | 611.527 | 616.688 | 546.076 | 558.371 | 596.093 | 610.57 | 348.339 | 348.792 | 349.206 | 317.496 | 327.463 | 331.89 | 334.935 | 299.561 | 280.796 | 280.451 | 282.783 | 288.588 | 289.162 | 260.055 | 266.745 | 267.853 | 274.575 | 277.137 | 276.9 | 273.787 | 274.17 | 207.995 | 216.842 | 228.191 | 227.705 | 228.304 | 217.181 | 224.605 | 246.113 | 196.45 | 197.836 | 185.487 | 182.976 | 183.103 | 183.711 | 186.058 | 184.428 | 185.472 | 180.258 | 172.369 | 152.453 | 101.931 | 107.303 | 100.509 | 25.881 | 26.324 | 18.49 | 18.681 | 18.872 | 19.062 | 19.253 | 11.364 | 11.45 | 11.536 | 11.722 | 11.808 | 11.894 | 12.237 | 10.267 | 10.518 | 10.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -61.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0.781 | 1.791 | 2.604 | 3.592 | 1.476 | -2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 61.337 | 36.739 | 24.345 | 23.839 | 33.172 | 12.041 | 5.662 | 3.653 | 3.153 | 3.262 | 2.169 | 2.125 | 2.25 | 0 | 0 | 0 | 0 | 0 | 7.172 | 10.514 | 7.571 | 5.997 | 6.737 | 9.443 | 9.716 | 7.916 | 5.787 | 6.975 | 7.412 | 5.099 | 8.862 | 7.314 | 13.406 | 14.257 | 17.744 | 11.629 | 20.599 | 16.531 | 16.782 | 21.714 | 22.377 | 23.587 | 21.871 | 22.482 | 22.023 | 22.858 | 26.845 | 22.064 | 23.113 | 22.344 | 19.638 | 19.97 | 20.166 | 18.821 | 3.8 | 19.507 | 19.601 | 16.813 | 15.045 | 12.676 | 12.295 | 12.625 | 12.139 | 12.283 | 10.279 | 9.249 | 8.602 | 8.911 | 7.211 | 6.49 | 5.378 | 4.219 | 3.554 | 2.653 | 1.827 | 0.83 | 0.722 | 0.224 | 3.772 | 2.496 | 3.098 | 4.365 | 5.511 | 3.098 | 3.467 | 4.172 | 5.339 | 4.881 | 4.333 | 4.211 | 3.91 | 3.322 | 3.006 | 2.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 150.915 | 70.471 | 64.12 | 86.866 | 69.226 | 61.462 | 57.662 | 52.649 | 36.956 | 35.121 | 35.497 | 29.546 | 29.48 | 31.062 | 29.957 | 29.154 | 28.629 | 32.539 | 30.469 | 27.82 | 29.943 | 28.151 | 29.025 | 27.801 | 27.502 | 14.683 | 15.569 | 16.534 | 14.97 | 11.089 | 7.95 | 7.066 | 5.781 | 5.246 | 4.86 | 4.923 | 4.295 | 4.081 | 4.966 | 5.629 | 5.956 | 6.011 | 4.496 | 3.862 | 3.973 | 4.226 | 4.706 | 5.637 | 6.213 | 6.252 | 6.809 | 8.057 | 7.909 | 8.396 | 22.6 | 6.591 | 6.197 | 5.413 | 5.778 | 5.394 | 5.348 | 4.534 | 4.246 | 4.914 | 5.246 | 2.747 | 2.471 | 2.407 | 2.286 | 2.571 | 2.569 | 2.422 | 2.454 | 2.392 | 2.487 | 2.19 | 2.847 | 2.697 | 2.715 | 2.435 | 2.291 | 2.266 | 2.247 | 2.411 | 2.126 | 2.108 | 2.096 | 2.01 | 2.01 | 1.991 | 1.965 | 1.976 | 1.958 | 1.902 | 4.636 | 4.778 | 4.073 | 4.372 | 4.214 | 3.9 | 3.5 | 1.3 | 1.6 | 1.7 | 1.7 | 1.4 | 1.7 | 1.9 | 1.6 | 1.7 | 1.7 | 1.6 | 1.6 | 1.2 |
Total Non-Current Assets
| 3,219.192 | 3,181.426 | 3,167.845 | 3,185.455 | 3,197.998 | 3,153.601 | 3,139.055 | 3,148.333 | 3,143.958 | 3,195.094 | 1,283.498 | 1,305.796 | 1,289.269 | 1,298.391 | 1,295.794 | 1,295.337 | 1,241.458 | 1,239.276 | 1,227.467 | 1,216.017 | 964.836 | 959.596 | 977.029 | 974.744 | 988.531 | 977.562 | 1,000.425 | 1,003.59 | 1,003.939 | 984.831 | 717.789 | 721.506 | 649.885 | 655.956 | 694.364 | 696.839 | 432.497 | 423.862 | 427.647 | 400.747 | 413.437 | 419.533 | 421.929 | 390.189 | 372.163 | 375.242 | 385.417 | 391.81 | 395.018 | 365.824 | 371.787 | 375.945 | 384.27 | 386.141 | 384.6 | 380.513 | 379.463 | 309.288 | 320.128 | 334.688 | 333.727 | 335.283 | 325.155 | 334.08 | 352.751 | 296.571 | 289.714 | 276.085 | 271.418 | 262.478 | 257.431 | 256.16 | 250.248 | 250.345 | 237.101 | 225.817 | 208.381 | 155.776 | 160.172 | 150.693 | 75.179 | 54.897 | 45.045 | 43.695 | 43.812 | 45.537 | 49.921 | 42.474 | 45.348 | 46.731 | 48.544 | 50.311 | 52.324 | 52.976 | 45.053 | 37.469 | 35.695 | 26.03 | 26.694 | 25.8 | 24.9 | 21.9 | 21.2 | 17.5 | 16.4 | 16.4 | 15.1 | 10.8 | 10.8 | 12 | 12.3 | 10.3 | 9.7 | 8 |
Total Assets
| 4,056.93 | 4,039.701 | 3,990.866 | 3,951.226 | 3,948.377 | 3,997.91 | 3,997.709 | 3,977.54 | 4,014.305 | 4,068.564 | 2,374.157 | 2,254.364 | 2,222.847 | 2,218.445 | 2,163.507 | 2,099.426 | 2,083.388 | 1,947.705 | 1,828.572 | 1,762.232 | 1,548.648 | 1,511.901 | 1,464.994 | 1,365.927 | 1,419.447 | 1,407.172 | 1,472.492 | 1,430.602 | 1,413.315 | 1,358.014 | 1,061.829 | 1,046.165 | 1,019.161 | 1,038.975 | 1,021.705 | 1,017.687 | 736.671 | 728.076 | 709.572 | 646.479 | 663.212 | 659.636 | 653.965 | 671.158 | 690.197 | 735.33 | 669.978 | 711.856 | 694.143 | 694.519 | 663.824 | 663.506 | 657.44 | 684.631 | 683.1 | 659.407 | 644.608 | 604.715 | 613.427 | 630.25 | 633.137 | 613.61 | 551.265 | 541.763 | 587.274 | 569.794 | 525.9 | 517.666 | 523.75 | 513.557 | 489.144 | 478.555 | 457.228 | 436.283 | 394.508 | 359.482 | 347.529 | 310.377 | 299.33 | 282.273 | 229.927 | 204.492 | 214.88 | 268.596 | 256.159 | 243.376 | 217.444 | 222.807 | 217.411 | 205.152 | 186.172 | 177.561 | 172.551 | 161.592 | 160.798 | 142.28 | 135.568 | 118.557 | 113.525 | 112.3 | 101.5 | 93 | 84.2 | 78.2 | 70.6 | 62.1 | 58.6 | 54.2 | 50.8 | 46.3 | 42 | 39.4 | 36.5 | 32.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 178.25 | 137.312 | 127.665 | 150.191 | 120.816 | 110.282 | 116.857 | 122.71 | 108.395 | 100.318 | 90.262 | 105.481 | 85.777 | 80.672 | 80.606 | 84.738 | 82.094 | 80.048 | 73.454 | 87.172 | 68.138 | 67.174 | 66.846 | 61.271 | 72.059 | 62.772 | 59.395 | 67.669 | 59.214 | 63.611 | 51.121 | 50.526 | 45.836 | 38.033 | 39.21 | 36.525 | 33.88 | 31.445 | 31.175 | 30.996 | 26.971 | 27.295 | 27.821 | 29.711 | 29.864 | 26.892 | 29.699 | 28.538 | 27.68 | 28.416 | 24.96 | 29.216 | 24.603 | 22.744 | 0 | 26.982 | 23.976 | 24.138 | 23.472 | 29.309 | 25.121 | 21.321 | 22.676 | 26.606 | 22.366 | 27.116 | 23.237 | 18.611 | 23.461 | 16.056 | 19.009 | 19.174 | 18.11 | 23.216 | 21.45 | 16.785 | 20.4 | 18.369 | 17.868 | 19.903 | 21.123 | 16.131 | 13.373 | 14.481 | 13.793 | 13.901 | 14.278 | 12.615 | 11.427 | 10.014 | 10.926 | 9.075 | 6.183 | 5.374 | 15.311 | 8.161 | 9.874 | 4.934 | 7.442 | 9.3 | 7.6 | 6.8 | 7.9 | 5.7 | 4.8 | 3.9 | 6.3 | 3.4 | 2.2 | 2.1 | 2.5 | 1.6 | 1.2 | 1.1 |
Short Term Debt
| 124.842 | 217.274 | 28.965 | 28.834 | 28.839 | 29.6 | 28.573 | 28.97 | 29.185 | 73.693 | 31.01 | 31.24 | 31.576 | 32.421 | 31.983 | 30.954 | 29.056 | 29.225 | 27.83 | 29.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.631 | 1.924 | 1.84 | 1.795 | 1.665 | 0 | 0 | 0 | 0 | 0 | 0 | 14.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 28.825 | 17.832 | 37.003 | 15.071 | 36.448 | 34.825 | 35.334 | 34.211 | 29.095 | 31.002 | 31.305 | 30.279 | 29.249 | 29.789 | 28.795 | 27.739 | 26.816 | 25.958 | 3.825 | 26.292 | 3.82 | 8.233 | 8.403 | 8.453 | 12.67 | 1.774 | 7.948 | 9.112 | 6.856 | 13.056 | 15.815 | 7.781 | 4.333 | 3.345 | 10.311 | 3.755 | 2.959 | 4.59 | 19.627 | 5.036 | 4.568 | 6.576 | 5.112 | 3.769 | 4.985 | 5.346 | 7.222 | 0 | 5.249 | 5.513 | 10.416 | 2.867 | 6.795 | 7.459 | 5.425 | 1.073 | 6.952 | 7.095 | 6.761 | 6.437 | 5.972 | 4.937 | 12.162 | 0 | 3.688 | 4.097 | 8.92 | 5.552 | 4.401 | 6.909 | 19.026 | 9.689 | 9.841 | 9.358 | 10.841 | 0 | 3.319 | 1.36 | 9.255 | 0 | 0 | 3.946 | 7.517 | 0 | 0 | 0 | 6.001 | 0 | 1.904 | 0 | 6.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 159.761 | 168.053 | 175.121 | 150.152 | 152.43 | 147.813 | 164.19 | 150.264 | 152.039 | 151.591 | 72.152 | 54.778 | 63.104 | 65.124 | 67.923 | 0 | 0 | 0 | 0 | 3.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.799 | 25.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.55 | 22.821 | 25.322 | 16.148 | 10.431 | 0 | 0 | 0 | 0 | 0 | 0 | 9.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 206.103 | 148.866 | 128.001 | 126.709 | 165.228 | 113.245 | 97.819 | 82.077 | 148.668 | 112.278 | 99.814 | 81.061 | 135.248 | 102.718 | 90.791 | 112.191 | 165.143 | 138.027 | 127.245 | 87.247 | 139.303 | 124.35 | 131.936 | 95.851 | 149.075 | 135.021 | 127.098 | 93.931 | 141.925 | 118.52 | 103.967 | 85.69 | 112.374 | 116.665 | 100.827 | 92.206 | 105.9 | 103.407 | 90.522 | 89.571 | 100.32 | 91.902 | 81.469 | 68.002 | 88.389 | 78.254 | 65.114 | 66.795 | 85.496 | 77.774 | 65.734 | 66.065 | 84.82 | 74.533 | 63.501 | 27.521 | 85.3 | 61.07 | 55.597 | 41.521 | 74.242 | 64.051 | 56.435 | 54.125 | 70.26 | 57.37 | 49.508 | 46.309 | 67.189 | 56.091 | 9.84 | 28.946 | 34.029 | 37.913 | 32.865 | 38.979 | 43.285 | 36.838 | 31.347 | 33.437 | 36.664 | 8.573 | 22.713 | 23.835 | 29.581 | 29.135 | 18.116 | 22.656 | 28.471 | 26.258 | 16.955 | 21.87 | 27.49 | 26.31 | 24.601 | 21.831 | 22.071 | 17.096 | 14.369 | 18.5 | 15.9 | 11.7 | 14 | 15.1 | 14.3 | 10.5 | 8 | 9.4 | 10.7 | 8.7 | 6.4 | 6.7 | 6.6 | 4.9 |
Total Current Liabilities
| 668.956 | 671.505 | 459.752 | 455.886 | 467.313 | 400.94 | 407.439 | 384.021 | 438.287 | 437.88 | 293.238 | 272.56 | 315.705 | 280.935 | 271.303 | 227.883 | 276.293 | 247.3 | 228.529 | 207.65 | 207.441 | 191.524 | 198.782 | 157.122 | 221.134 | 197.793 | 186.493 | 161.6 | 201.139 | 182.131 | 155.088 | 136.216 | 158.21 | 154.698 | 140.037 | 128.731 | 139.78 | 134.852 | 121.697 | 120.567 | 127.291 | 119.197 | 109.29 | 97.713 | 118.253 | 105.146 | 94.813 | 95.333 | 113.176 | 106.19 | 90.694 | 95.281 | 109.423 | 97.277 | 91.3 | 85.512 | 109.276 | 85.208 | 79.069 | 70.83 | 99.363 | 85.372 | 79.111 | 80.731 | 92.626 | 84.486 | 72.745 | 64.92 | 90.65 | 72.147 | 70.03 | 72.865 | 79.301 | 79.072 | 66.411 | 55.764 | 63.685 | 55.207 | 49.215 | 53.34 | 57.787 | 48.549 | 36.086 | 38.316 | 43.374 | 43.036 | 32.394 | 35.271 | 39.898 | 36.272 | 27.881 | 30.945 | 33.673 | 31.684 | 39.912 | 29.992 | 31.945 | 22.03 | 21.811 | 27.8 | 23.5 | 18.5 | 21.9 | 20.8 | 19.1 | 14.4 | 14.3 | 12.8 | 12.9 | 10.8 | 8.9 | 8.3 | 7.8 | 6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,241.131 | 1,240.626 | 1,489.488 | 1,743.781 | 1,811.082 | 1,874.934 | 1,932.278 | 2,061.06 | 2,191.046 | 2,289.253 | 807.9 | 824.332 | 834.672 | 846.612 | 851.809 | 855.234 | 846.623 | 850.328 | 831.499 | 811.259 | 574.174 | 574.129 | 574.848 | 574.812 | 574.775 | 574.739 | 574.702 | 574.666 | 575 | 575 | 365 | 365 | 300 | 300 | 300 | 300 | 35 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 1.344 | 1.928 | 3.177 | 3.47 | 3.734 | 7.58 | 6.137 | 8.697 | 7.212 | 25.943 | 7.233 | 7.72 | 8.394 | 8.68 | 9.428 | 37.942 | 37.058 | 35.701 | 35.302 | 35.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.158 | 20.74 | 20.948 | 0 | 22.287 | 0 | 21.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.452 | 7.944 | 8.232 | 9.326 | 4.141 | 6.068 | 6.6 | 10.991 | 8.8 | 14.973 | 15.018 | 15.784 | 12.502 | 16.018 | 15.141 | 18.444 | 17.917 | 15.502 | 13.562 | 13.471 | 16.391 | 19.006 | 20.22 | 20.709 | 21.19 | 23.627 | 25.688 | 25.028 | 24.892 | 23.039 | 2.947 | 2.766 | 1.708 | 1.543 | 1.469 | 1.483 | 1.697 | 1.711 | 2.097 | 2.533 | 2.921 | 3.092 | 2.723 | 2.399 | 2.396 | 2.431 | 2.501 | 2.582 | 2.593 | 2.536 | 2.853 | 3.386 | 3.712 | 3.835 | 3.808 | 3.705 | 3.731 | 9.528 | 10.212 | 3.86 | 10.231 | 4.004 | 3.634 | 4.449 | 5.122 | 5.785 | 6.156 | 6.443 | 6.45 | 6.706 | 7.98 | 8.373 | 8.536 | 8.795 | 8.518 | 8.004 | 6.657 | 6.851 | 7.506 | 7.671 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 |
Other Non-Current Liabilities
| 224.587 | 227.294 | 228.463 | 38.023 | 41.516 | 39.555 | 38.101 | 38.643 | 37.552 | 32.793 | 34.787 | 35.073 | 35.221 | 34.901 | 35.358 | 7.35 | 7.326 | 5.916 | 2.92 | 2.927 | 78.386 | 72.833 | 71.623 | 72.075 | 76.448 | 75.68 | 73.519 | 51.091 | 52.593 | 50.291 | 45.564 | 45.4 | 41.862 | 39.077 | 39.141 | 29.704 | 28.61 | 24.138 | 21.694 | 21.746 | 21.918 | 22.079 | 24.298 | 24.424 | 27.769 | 24.464 | 25.484 | 27.428 | 26.11 | 5.249 | 5.513 | 7.526 | 29.117 | 6.795 | 29.792 | 6.376 | 29.195 | 22.569 | 22.484 | 29.643 | 22.714 | 28.687 | 24.813 | 24.439 | 24.055 | 23.8 | 23.118 | 22.249 | 17.339 | 14.049 | 12.576 | 11.692 | 10.703 | 10.278 | 9.483 | 9.036 | 9.079 | 9.137 | 8.876 | 8.337 | 7.594 | 7.479 | 7.204 | 0.722 | 0.556 | 0.575 | 0.579 | 0.525 | 0.547 | 0.565 | 0.578 | 0.599 | 0.616 | 0.588 | 0.607 | 0.631 | 0.621 | 0.517 | 0.523 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0 |
Total Non-Current Liabilities
| 1,475.514 | 1,477.792 | 1,729.36 | 1,794.6 | 1,860.473 | 1,928.137 | 1,983.116 | 2,119.391 | 2,244.61 | 2,362.962 | 864.938 | 882.909 | 890.789 | 906.211 | 911.736 | 918.97 | 908.924 | 907.447 | 883.283 | 862.704 | 668.951 | 665.968 | 666.691 | 667.596 | 672.413 | 674.046 | 673.909 | 650.785 | 652.485 | 648.33 | 413.511 | 413.166 | 343.57 | 340.62 | 340.61 | 331.187 | 65.307 | 60.849 | 58.791 | 24.279 | 24.839 | 25.171 | 27.021 | 26.823 | 30.165 | 26.895 | 27.985 | 30.01 | 28.703 | 27.943 | 29.106 | 31.86 | 32.829 | 32.917 | 33.6 | 31.337 | 32.926 | 32.097 | 32.696 | 33.503 | 32.945 | 32.691 | 28.447 | 28.888 | 29.177 | 29.585 | 29.274 | 28.692 | 23.789 | 20.755 | 20.556 | 20.065 | 19.239 | 19.073 | 18.001 | 18.658 | 15.736 | 15.988 | 16.382 | 16.008 | 7.594 | 7.479 | 7.204 | 0.722 | 0.556 | 0.575 | 0.579 | 0.525 | 0.547 | 0.565 | 0.578 | 0.599 | 0.616 | 0.588 | 0.607 | 0.631 | 0.621 | 0.517 | 0.523 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 |
Total Liabilities
| 2,144.47 | 2,149.297 | 2,189.112 | 2,250.486 | 2,327.786 | 2,329.077 | 2,390.555 | 2,503.412 | 2,682.897 | 2,800.842 | 1,158.176 | 1,155.469 | 1,206.494 | 1,187.146 | 1,183.039 | 1,146.853 | 1,185.217 | 1,154.747 | 1,111.812 | 1,070.354 | 876.392 | 857.492 | 865.473 | 824.718 | 893.547 | 871.839 | 860.402 | 812.385 | 853.624 | 830.461 | 568.599 | 549.382 | 501.78 | 495.318 | 480.647 | 459.918 | 205.087 | 195.701 | 180.488 | 144.846 | 152.13 | 144.368 | 136.311 | 124.536 | 148.418 | 132.041 | 122.798 | 125.343 | 141.879 | 134.133 | 119.8 | 127.141 | 142.252 | 130.194 | 124.9 | 116.849 | 142.202 | 117.305 | 111.765 | 104.333 | 132.308 | 118.063 | 107.558 | 109.619 | 121.803 | 114.071 | 102.019 | 93.612 | 114.439 | 92.902 | 90.586 | 92.93 | 98.54 | 98.145 | 84.412 | 74.422 | 79.421 | 71.195 | 65.597 | 69.348 | 65.381 | 56.028 | 43.29 | 39.038 | 43.93 | 43.611 | 32.973 | 35.796 | 40.445 | 36.837 | 28.459 | 31.544 | 34.289 | 32.272 | 40.519 | 30.623 | 32.566 | 22.547 | 22.334 | 28.4 | 23.9 | 18.9 | 22.3 | 21.2 | 19.6 | 14.8 | 14.6 | 13.2 | 13.2 | 11.2 | 9.3 | 8.8 | 8.3 | 6.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,912.46 | 0.426 | 0.425 | 0.423 | 0.421 | 0.42 | 0.42 | 0.418 | 0.417 | 0.416 | 0.415 | 0.414 | 0.412 | 0.41 | 0.409 | 0.409 | 0.408 | 0.406 | 0.405 | 0.402 | 0.401 | 0.4 | 0.397 | 0.394 | 0.393 | 0.391 | 0.39 | 0.521 | 0.518 | 0.517 | 0.517 | 0.515 | 0.512 | 0.509 | 0.507 | 0.507 | 0.503 | 0.501 | 0.497 | 0.493 | 0.491 | 0.487 | 0.485 | 0.483 | 0.481 | 0.474 | 0.464 | 0.46 | 0.456 | 0.455 | 0.451 | 0.616 | 0.614 | 0.613 | 0.6 | 0.608 | 0.601 | 0.599 | 0.596 | 0.592 | 0.581 | 0.579 | 0.575 | 0.572 | 0.571 | 0.569 | 0.568 | 0.565 | 0.562 | 0.559 | 0.557 | 0.556 | 0.554 | 0.551 | 0.548 | 0.545 | 0.545 | 0.543 | 0.541 | 0.359 | 0.352 | 0.351 | 0.35 | 0.348 | 0.346 | 0.343 | 0.342 | 0.341 | 0.34 | 0.339 | 0.337 | 0.336 | 0.334 | 0.333 | 0.331 | 0.329 | 0.328 | 0.329 | 0.326 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,888.504 | 1,838.478 | 1,719.932 | 1,616.352 | 1,505.096 | 1,477.242 | 1,380.021 | 1,282.527 | 1,179.739 | 1,109.177 | 1,068.062 | 989.189 | 912.515 | 842.298 | 772.591 | 705.089 | 633.149 | 573.354 | 501.326 | 439.892 | 373.225 | 309.147 | 244.388 | 184.071 | 122.843 | 78.463 | 28.283 | 1,507.301 | 1,458.823 | 1,421.122 | 1,377.659 | 1,330.658 | 1,283.927 | 1,159.579 | 1,113.126 | 1,063.406 | 1,021.651 | 977.645 | 934.51 | 889.149 | 849.504 | 810.396 | 775.251 | 737.651 | 700.519 | 664.719 | 626.766 | 595.736 | 559.714 | 524.903 | 490.815 | 945.442 | 912.078 | 883.365 | 852.4 | 817.786 | 786.844 | 758.139 | 730.136 | 703.346 | 676.626 | 649.699 | 620.594 | 594.486 | 567.381 | 542.431 | 518.528 | 494.781 | 469.88 | 444.966 | 422.256 | 398.705 | 377.846 | 357.343 | 339.227 | 322.41 | 305.636 | 289.407 | 272.249 | 257.484 | 243.324 | 230.821 | 218.308 | 205.489 | 193.611 | 182.144 | 169.879 | 159.407 | 149.561 | 140.082 | 131.421 | 122.048 | 114.774 | 107.402 | 100.157 | 92.776 | 86.011 | 79.702 | 75.514 | 69.2 | 64.6 | 61.3 | 57.3 | 52.8 | 48.4 | 44.8 | 41.5 | 38.4 | 35.6 | 33.1 | 30.7 | 28.6 | 26.7 | 24.9 |
Accumulated Other Comprehensive Income/Loss
| -79.613 | -92.646 | -91.029 | -86.887 | -87.141 | -89.344 | -92.243 | -93.059 | -108.383 | -77.134 | -55.848 | -57.67 | -38.962 | -19.258 | -28.496 | -39.076 | -39.293 | -75.06 | -66.479 | -64.706 | -74.544 | -65.121 | -53.635 | -59.188 | -51.439 | -41.085 | -18.598 | -26.73 | -34.72 | -53.64 | -77.341 | -79.603 | -68.553 | -51.69 | -63.038 | -50.854 | -44.052 | -43.963 | -38.756 | -31.588 | -17.921 | -13.349 | -16.234 | -20.126 | -31.173 | -26.039 | -23.012 | -18.365 | -22.726 | -30.136 | -15.579 | -19.424 | -5.66 | -3.839 | -8 | -17.652 | -21.385 | -32.318 | -20.105 | -7.121 | -10.223 | -12.22 | -31.027 | -24.115 | 2.182 | 14.012 | 13.576 | 14.18 | 9.68 | 7.942 | 6.113 | 6.653 | 3.328 | 3.005 | -3.893 | -4.55 | -2.048 | 1.016 | 5.695 | 5.217 | -0.046 | -0.38 | -0.225 | -0.131 | -0.15 | 0.146 | 0.129 | 0.114 | 0.142 | 0.085 | 0.135 | 0.165 | 0.138 | 0.051 | 0.047 | 0.007 | 0.005 | -0.074 | -0.019 | -36.8 | -34 | -31 | -28.4 | -26.1 | -24.2 | -22.2 | -20.3 | -18.8 | -17.7 | -16.4 | -15.1 | -13.8 | -12.9 | 0 |
Other Total Stockholders Equity
| -1,808.891 | 144.146 | 172.426 | 170.852 | 202.215 | 280.515 | 318.956 | 284.242 | 259.635 | 235.263 | 203.352 | 166.962 | 142.388 | 207.849 | 235.964 | 286.151 | 302.111 | 294.258 | 281.508 | 316.29 | 373.174 | 409.983 | 408.371 | 415.932 | 454.103 | 497.564 | 602.015 | -862.875 | -864.93 | -840.446 | -807.605 | -754.787 | -698.505 | -564.741 | -509.537 | -455.29 | -446.518 | -401.808 | -367.167 | -356.421 | -320.992 | -282.266 | -241.848 | -171.386 | -128.048 | -35.865 | -57.038 | 8.682 | 14.82 | 65.164 | 68.337 | -390.269 | -391.844 | -325.702 | -286.8 | -258.184 | -263.654 | -239.01 | -208.965 | -170.9 | -166.155 | -142.511 | -146.435 | -138.799 | -104.663 | -101.289 | -108.791 | -85.472 | -70.811 | -32.812 | -30.368 | -20.289 | -23.04 | -22.761 | -25.786 | -33.345 | -36.025 | -51.784 | -44.752 | -50.135 | -79.084 | -82.328 | -46.843 | 23.852 | 18.422 | 17.132 | 14.121 | 27.149 | 26.923 | 27.809 | 25.82 | 23.468 | 23.016 | 21.534 | 19.744 | 18.545 | 16.658 | 16.053 | 15.37 | 51.2 | 46.8 | 43.8 | 33 | 30.3 | 26.8 | 24.7 | 22.8 | 21.4 | 19.7 | 18.4 | 17.1 | 15.8 | 14.4 | 1.6 |
Total Shareholders Equity
| 1,912.46 | 1,890.404 | 1,801.754 | 1,700.74 | 1,620.591 | 1,668.833 | 1,607.154 | 1,474.128 | 1,331.408 | 1,267.722 | 1,215.981 | 1,098.895 | 1,016.353 | 1,031.299 | 980.468 | 952.573 | 898.171 | 792.958 | 716.76 | 691.878 | 672.256 | 654.409 | 599.521 | 541.209 | 525.9 | 535.333 | 612.09 | 618.217 | 559.691 | 527.553 | 493.23 | 496.783 | 517.381 | 543.657 | 541.058 | 557.769 | 531.584 | 532.375 | 529.084 | 501.633 | 511.082 | 515.268 | 517.654 | 546.622 | 541.779 | 603.289 | 547.18 | 586.513 | 552.264 | 560.386 | 544.024 | 536.365 | 515.188 | 554.437 | 558.2 | 542.558 | 502.406 | 487.41 | 501.662 | 525.917 | 500.829 | 495.547 | 443.707 | 432.144 | 465.471 | 455.723 | 423.881 | 424.054 | 409.311 | 420.655 | 398.558 | 385.625 | 358.688 | 338.138 | 310.096 | 285.06 | 268.108 | 239.182 | 233.733 | 212.925 | 164.546 | 148.464 | 171.59 | 229.558 | 212.229 | 199.765 | 184.471 | 187.011 | 176.966 | 168.315 | 157.713 | 146.017 | 138.262 | 129.32 | 120.279 | 111.657 | 103.002 | 96.01 | 91.191 | 83.9 | 77.6 | 74.1 | 61.9 | 57 | 51 | 47.3 | 44 | 41 | 37.6 | 35.1 | 32.7 | 30.6 | 28.2 | 26.5 |
Total Equity
| 1,912.46 | 1,890.404 | 1,801.754 | 1,700.74 | 1,620.591 | 1,668.833 | 1,607.154 | 1,474.128 | 1,331.408 | 1,267.722 | 1,215.981 | 1,098.895 | 1,016.353 | 1,031.299 | 980.468 | 952.573 | 898.171 | 792.958 | 716.76 | 691.878 | 672.256 | 654.409 | 599.521 | 541.209 | 525.9 | 535.333 | 612.09 | 618.217 | 559.691 | 527.553 | 493.23 | 496.783 | 517.381 | 543.657 | 541.058 | 557.769 | 531.584 | 532.375 | 529.084 | 501.633 | 511.082 | 515.268 | 517.654 | 546.622 | 541.779 | 603.289 | 547.18 | 586.513 | 552.264 | 560.386 | 544.024 | 536.365 | 515.188 | 554.437 | 558.2 | 542.558 | 502.406 | 487.41 | 501.662 | 525.917 | 500.829 | 495.547 | 443.707 | 432.144 | 465.471 | 455.723 | 423.881 | 424.054 | 409.311 | 420.655 | 398.558 | 385.625 | 358.688 | 338.138 | 310.096 | 285.06 | 268.108 | 239.182 | 233.733 | 212.925 | 164.546 | 148.464 | 171.59 | 229.558 | 212.229 | 199.765 | 184.471 | 187.011 | 176.966 | 168.315 | 157.713 | 146.017 | 138.262 | 129.32 | 120.279 | 111.657 | 103.002 | 96.01 | 91.191 | 83.9 | 77.6 | 74.1 | 61.9 | 57 | 51 | 47.3 | 44 | 41 | 37.6 | 35.1 | 32.7 | 30.6 | 28.2 | 26.5 |
Total Liabilities & Shareholders Equity
| 4,056.93 | 4,039.701 | 3,990.866 | 3,951.226 | 3,948.377 | 3,997.91 | 3,997.709 | 3,977.54 | 4,014.305 | 4,068.564 | 2,374.157 | 2,254.364 | 2,222.847 | 2,218.445 | 2,163.507 | 2,099.426 | 2,083.388 | 1,947.705 | 1,828.572 | 1,762.232 | 1,548.648 | 1,511.901 | 1,464.994 | 1,365.927 | 1,419.447 | 1,407.172 | 1,472.492 | 1,430.602 | 1,413.315 | 1,358.014 | 1,061.829 | 1,046.165 | 1,019.161 | 1,038.975 | 1,021.705 | 1,017.687 | 736.671 | 728.076 | 709.572 | 646.479 | 663.212 | 659.636 | 653.965 | 671.158 | 690.197 | 735.33 | 669.978 | 711.856 | 694.143 | 694.519 | 663.824 | 663.506 | 657.44 | 684.631 | 683.1 | 659.407 | 644.608 | 604.715 | 613.427 | 630.25 | 633.137 | 613.61 | 551.265 | 541.763 | 587.274 | 569.794 | 525.9 | 517.666 | 523.75 | 513.557 | 489.144 | 478.555 | 457.228 | 436.283 | 394.508 | 359.482 | 347.529 | 310.377 | 299.33 | 282.273 | 229.927 | 204.492 | 214.88 | 268.596 | 256.159 | 243.376 | 217.444 | 222.807 | 217.411 | 205.152 | 186.172 | 177.561 | 172.551 | 161.592 | 160.798 | 142.28 | 135.568 | 118.557 | 113.525 | 112.3 | 101.5 | 93 | 84.2 | 78.2 | 70.6 | 62.1 | 58.6 | 54.2 | 50.8 | 46.3 | 42 | 39.4 | 36.5 | 32.9 |