F5, Inc.
NASDAQ:FFIV
217.47 (USD) • At close September 19, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 934.809 | 902.68 | 822.572 | 797.163 | 677.498 | 734.544 | 605.739 | 758.012 | 541.883 | 586.543 | 512.406 | 580.977 | 583.811 | 532.166 | 1,026.829 | 849.556 | 714.268 | 572.888 | 735.457 | 599.219 | 688.35 | 726.662 | 480.121 | 424.707 | 599.268 | 595.917 | 611.996 | 673.228 | 690.912 | 655.773 | 572.934 | 514.571 | 429.597 | 398.325 | 433.297 | 390.46 | 562.18 | 367.605 | 268.954 | 281.502 | 241.973 | 239.836 | 231.328 | 189.693 | 198.28 | 229.662 | 184.563 | 211.181 | 195.607 | 209.459 | 257.488 | 216.784 | 299.804 | 206.215 | 168.133 | 168.754 | 143.813 | 148.524 | 147.285 | 110.837 | 88.289 | 119.688 | 122.307 | 78.303 | 109.184 | 142.756 | 69.524 | 54.296 | 48.04 | 46.834 | 31.085 | 37.746 | 21.163 | 23.003 | 18.73 | 51.867 | 11.587 | 21.792 | 23.803 | 24.901 | 22.165 | 22.162 | 27.712 | 10.351 | 18.998 | 13.52 | 9.581 | 20.801 | 18.496 | 28.403 | 13.68 | 69.783 | 68.597 | 30.279 | 36.023 | 53.017 | 56.225 | 61.225 | 60 | 24.8 | 26.9 |
| Short Term Investments
| 0.812 | 0.802 | 3.287 | 6.16 | 13.109 | 20.71 | 54.015 | 126.554 | 196.458 | 300.591 | 346.548 | 329.63 | 184.108 | 111.105 | 346.515 | 360.333 | 379.303 | 248.257 | 426.761 | 373.063 | 298.137 | 587.115 | 652.475 | 614.705 | 485.232 | 428.756 | 392.56 | 343.7 | 323.336 | 358.851 | 400.909 | 367.824 | 381.111 | 376.68 | 358.205 | 383.882 | 235.527 | 298.862 | 385.15 | 363.877 | 369.39 | 383.924 | 346.863 | 352.45 | 353.045 | 293.186 | 333.174 | 320.97 | 324.05 | 280.152 | 299.049 | 325.766 | 285.53 | 269.041 | 317.439 | 259.742 | 254.543 | 236.725 | 222.877 | 206.291 | 175.78 | 138.833 | 156.18 | 111.883 | 158.112 | 188.622 | 281 | 204.169 | 345.899 | 384.426 | 384.238 | 336.427 | 351.865 | 321.003 | 240.116 | 184.314 | 196.53 | 174.334 | 139.909 | 115.6 | 90.265 | 108.656 | 110.19 | 34.527 | 45.166 | 49.639 | 52.284 | 59.532 | 60.416 | 47.063 | 58.74 | 0 | 0 | 0 | 0 | 0 | 6.086 | 3.079 | 0 | 3 | 0 |
| Cash and Short Term Investments
| 935.621 | 903.482 | 825.859 | 803.323 | 690.607 | 755.254 | 659.754 | 884.566 | 738.341 | 887.134 | 858.954 | 910.607 | 767.919 | 643.271 | 1,373.344 | 1,209.889 | 1,093.571 | 821.145 | 1,162.218 | 972.282 | 986.487 | 1,313.777 | 1,132.596 | 1,039.412 | 1,084.5 | 1,024.673 | 1,004.556 | 1,016.928 | 1,014.248 | 1,014.624 | 973.843 | 882.395 | 810.708 | 775.005 | 791.502 | 774.342 | 797.707 | 666.467 | 654.104 | 645.379 | 611.363 | 623.76 | 578.191 | 542.143 | 551.325 | 522.848 | 517.737 | 532.151 | 519.657 | 489.611 | 556.537 | 542.55 | 585.334 | 475.256 | 485.572 | 428.496 | 398.356 | 385.249 | 370.162 | 317.128 | 264.069 | 258.521 | 278.487 | 190.186 | 267.296 | 331.378 | 350.524 | 258.465 | 393.939 | 431.26 | 415.323 | 374.173 | 373.028 | 344.006 | 258.846 | 236.181 | 208.117 | 196.126 | 163.712 | 140.501 | 112.43 | 130.818 | 137.902 | 44.878 | 64.164 | 63.159 | 61.865 | 80.333 | 78.912 | 75.466 | 72.42 | 69.783 | 68.597 | 30.279 | 36.023 | 53.017 | 62.311 | 64.304 | 60 | 27.8 | 26.9 |
| Net Receivables
| 813.779 | 388.325 | 887.285 | 454.832 | 439.518 | 485.622 | 485.277 | 469.979 | 455.762 | 414.218 | 419.282 | 340.536 | 382.897 | 374.404 | 346.67 | 296.183 | 304.874 | 338.655 | 354.668 | 322.029 | 320.465 | 321.484 | 325.688 | 295.352 | 297.375 | 290.919 | 291.093 | 291.924 | 295.085 | 293.872 | 313.211 | 268.175 | 263.249 | 266.185 | 279.158 | 279.434 | 261.068 | 262.624 | 255.864 | 242.242 | 243.072 | 223.472 | 220.784 | 204.205 | 205.138 | 192.796 | 209.078 | 185.172 | 193.705 | 184.043 | 187.862 | 165.676 | 154.741 | 142.903 | 141.986 | 112.132 | 102.829 | 89.385 | 108.657 | 106.973 | 91.635 | 90.067 | 100.472 | 97.057 | 98.064 | 101.797 | 98.764 | 91.774 | 77.693 | 73.142 | 67.246 | 62.75 | 56.683 | 51.953 | 49.203 | 41.703 | 37.749 | 34.822 | 28.101 | 22.665 | 19.789 | 19.158 | 17.496 | 19.325 | 20.372 | 20.55 | 19.322 | 20.404 | 20.278 | 20.649 | 20.548 | 22.628 | 25.637 | 25.113 | 30.838 | 38.237 | 26.912 | 21.147 | 16 | 10.4 | 5.9 |
| Inventory
| 80.237 | 69.76 | 35.84 | 35.874 | 46.102 | 50.745 | 59.197 | 68.365 | 43.787 | 27.883 | 20.795 | 22.055 | 22.649 | 24.571 | 26.455 | 27.898 | 28.826 | 30.942 | 32.381 | 34.401 | 36.009 | 33.463 | 31.559 | 30.568 | 31.322 | 29.512 | 29.112 | 29.834 | 31.045 | 32.548 | 33.678 | 34.051 | 33.805 | 35.179 | 33.571 | 33.717 | 30.026 | 29.343 | 27.582 | 24.471 | 23.143 | 20.71 | 19.051 | 19.026 | 18.26 | 17.963 | 18.723 | 17.41 | 17.038 | 17.023 | 17.493 | 17.149 | 17.941 | 18.154 | 18.184 | 18.815 | 17.747 | 16.472 | 14.819 | 13.819 | 13.59 | 15.036 | 15.562 | 10.148 | 9.662 | 8.577 | 10.189 | 10.672 | 9.278 | 7.915 | 5.73 | 5.763 | 7.888 | 3.024 | 2.698 | 2.699 | 2.288 | 2.095 | 1.728 | 1.696 | 1.868 | 1.905 | 1.158 | 0.762 | 0.667 | 0.496 | 0.253 | 0.349 | 0.332 | 0.96 | 2.83 | 2.602 | 4.164 | 8.845 | 16.625 | 5.231 | 1.63 | 1.566 | 0.9 | 0.6 | 0.7 |
| Other Current Assets
| 126.24 | 589.954 | 63.689 | 554.744 | 537.557 | 533.554 | 510.279 | 489.314 | 451.035 | 405.596 | 388.942 | 337.902 | 293.246 | 293.402 | 283.341 | 259.506 | 238.163 | 217.989 | 188.204 | 182.874 | 161.94 | 138.736 | 129.793 | 52.326 | 55.853 | 62.125 | 56.056 | 67.538 | 51.513 | 51.022 | 52.706 | 52.579 | 50.741 | 66.939 | 51.061 | 50.519 | 50.214 | 48.858 | 44.344 | 44.466 | 44.647 | 58.753 | 32.387 | 34.655 | 48.969 | 60.239 | 35.916 | 30.986 | 43.785 | 47.229 | 33.606 | 29.907 | 30.015 | 45.767 | 30.14 | 37.745 | 30.886 | 26.668 | 24.58 | 22.252 | 26.324 | 26.991 | 22.835 | 20.068 | 27.446 | 29.295 | 19.363 | 20.434 | 19.627 | 21.746 | 14.166 | 15.607 | 12.138 | 12.266 | 9.788 | 9.906 | 9.744 | 7.141 | 8.495 | 5.776 | 4.5 | 5.275 | 4.574 | 4.779 | 4.373 | 4.628 | 5.223 | 4.713 | 4.24 | 6.012 | 5.08 | 6.885 | 4.428 | 3.887 | 6.529 | 4.148 | 4.52 | 1.804 | 4.2 | 1 | 0.9 |
| Total Current Assets
| 1,955.877 | 1,951.521 | 1,961.751 | 1,848.773 | 1,713.784 | 1,825.175 | 1,714.507 | 1,912.224 | 1,688.925 | 1,734.831 | 1,687.973 | 1,611.1 | 1,466.711 | 1,335.648 | 2,029.81 | 1,793.476 | 1,665.434 | 1,408.731 | 1,737.471 | 1,511.586 | 1,504.901 | 1,807.46 | 1,619.636 | 1,417.658 | 1,469.05 | 1,407.229 | 1,380.817 | 1,459.308 | 1,445.901 | 1,444.843 | 1,427.496 | 1,288.801 | 1,207.963 | 1,193.981 | 1,208.133 | 1,188.14 | 1,185.508 | 1,052.124 | 1,026.857 | 998.848 | 945.123 | 950.419 | 870.943 | 816.371 | 834.309 | 804.424 | 791.789 | 776.081 | 782.887 | 746.518 | 804.102 | 763.673 | 797.228 | 690.839 | 684.539 | 605.955 | 560.086 | 525.823 | 526.313 | 468.182 | 401.445 | 396.423 | 423.199 | 323.369 | 408.059 | 476.564 | 484.28 | 386.65 | 505.04 | 538.542 | 507.408 | 462.975 | 454.496 | 415.191 | 324.795 | 294.424 | 263.531 | 247.378 | 206.655 | 175.132 | 138.587 | 157.156 | 161.13 | 69.744 | 89.576 | 88.833 | 86.663 | 105.799 | 103.762 | 103.087 | 100.878 | 101.898 | 107.787 | 72.406 | 90.015 | 100.633 | 95.373 | 88.821 | 81.1 | 39.8 | 34.4 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 339.491 | 350.498 | 359.287 | 365.893 | 375.343 | 386.064 | 391.662 | 395.657 | 389.373 | 406.318 | 422.696 | 436.098 | 449.943 | 467.988 | 501.693 | 529.919 | 545.054 | 559.442 | 533.235 | 223.426 | 226.002 | 208.221 | 179.224 | 145.042 | 126.108 | 117.392 | 117.31 | 122.42 | 125.139 | 126.705 | 128.667 | 123.248 | 115.135 | 107.545 | 99.946 | 95.909 | 83.507 | 68.746 | 66.636 | 66.791 | 62.65 | 61.608 | 62.157 | 63.522 | 63.72 | 63.182 | 62.026 | 59.604 | 54.257 | 52.279 | 50.87 | 47.998 | 42.323 | 37.533 | 35.52 | 34.157 | 35.991 | 37.058 | 38.481 | 39.371 | 40.237 | 42.852 | 46.596 | 47.557 | 47.632 | 40.716 | 37.234 | 36.024 | 33.307 | 31.693 | 29.951 | 29.951 | 29.96 | 23.669 | 19.076 | 16.158 | 15.563 | 13.108 | 12.969 | 11.954 | 12.007 | 10.272 | 9.871 | 10.079 | 10.495 | 11.071 | 11.898 | 12.211 | 13.123 | 14.293 | 14.876 | 15.496 | 16.737 | 17.812 | 18.08 | 13.524 | 9.211 | 5.273 | 3.8 | 2.8 | 1.9 |
| Goodwill
| 2,312.362 | 2,312.362 | 2,288.678 | 2,288.678 | 2,288.678 | 2,288.635 | 2,259.277 | 2,259.282 | 2,259.951 | 2,259.951 | 2,260.407 | 2,216.553 | 2,209.639 | 2,209.639 | 1,863.892 | 1,858.966 | 1,858.966 | 1,864.991 | 1,065.379 | 1,065.379 | 1,065.379 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 556.957 | 556.957 | 556.957 | 556.957 | 556.957 | 517.611 | 523.727 | 523.727 | 447.799 | 447.799 | 348.239 | 348.239 | 347.901 | 347.901 | 234.691 | 234.691 | 234.7 | 234.7 | 234.7 | 234.7 | 233.526 | 233.526 | 233.526 | 231.883 | 231.892 | 231.892 | 231.892 | 231.892 | 231.892 | 231.968 | 233.997 | 233.997 | 81.701 | 81.701 | 81.701 | 81.701 | 81.701 | 81.652 | 81.652 | 49.677 | 50.067 | 0 | 50.067 | 50.067 | 0 | 24.188 | 24.188 | 24.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 122.14 | 132.243 | 136.425 | 150.969 | 163.995 | 178.099 | 187.367 | 200.288 | 211.665 | 224.523 | 237.528 | 237.178 | 262.518 | 273.48 | 223.371 | 225.9 | 236.371 | 246.182 | 104.315 | 108.903 | 113.389 | 0 | 0 | 31.259 | 0 | 0 | 0 | 42.554 | 0 | 0 | 0 | 50.501 | 0 | 0 | 0 | 58.796 | 0 | 0 | 0 | 65.263 | 0 | 0 | 0 | 68.131 | 29.853 | 0 | 0 | 21.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.079 | 0 | 0 | 0 | 21.711 | 0 | 0 | 0 | 10.408 | 0 | 0 | 81.652 | 49.677 | 50.067 | 50.067 | 50.067 | 50.067 | 48.998 | 24.188 | 24.188 | 24.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 2,434.502 | 2,444.605 | 2,425.103 | 2,288.678 | 2,288.678 | 2,288.635 | 2,259.277 | 2,259.282 | 2,259.951 | 2,259.951 | 2,260.407 | 2,216.553 | 2,209.639 | 2,209.639 | 1,863.892 | 1,858.966 | 1,858.966 | 1,864.991 | 1,065.379 | 1,065.379 | 1,065.379 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 555.965 | 556.957 | 556.957 | 556.957 | 556.957 | 556.957 | 517.611 | 523.727 | 523.727 | 447.799 | 447.799 | 348.239 | 348.239 | 347.901 | 347.901 | 234.691 | 234.691 | 234.7 | 234.7 | 234.7 | 234.7 | 233.526 | 233.526 | 233.526 | 231.883 | 231.892 | 231.892 | 231.892 | 248.971 | 231.892 | 231.968 | 233.997 | 255.708 | 81.701 | 81.701 | 81.701 | 92.109 | 81.701 | 81.652 | 81.652 | 49.677 | 50.067 | 50.067 | 50.067 | 50.067 | 48.998 | 24.188 | 24.188 | 24.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 224.406 | 6.343 | 6.17 | 5.068 | 5.887 | 4.736 | 7.812 | 9.544 | 19.112 | 34.911 | 76.991 | 132.778 | 95.222 | 19.078 | 88.753 | 102.939 | 112.928 | 204.969 | 312.044 | 358.402 | 161.619 | 301.357 | 413.69 | 411.184 | 329.412 | 350.241 | 348.21 | 284.802 | 234.587 | 200.253 | 222.999 | 276.375 | 313.488 | 319.287 | 383.479 | 397.656 | 361.665 | 467.702 | 512.538 | 482.917 | 508.581 | 541.172 | 657.018 | 728.981 | 714.331 | 662.822 | 771.3 | 662.803 | 587.342 | 543.932 | 558.307 | 470.203 | 471.567 | 521.92 | 466.702 | 433.57 | 382.631 | 329.192 | 276.767 | 257.294 | 273.861 | 240.572 | 208.95 | 0 | 0 | 118.355 | 166.937 | 0 | 0 | 154.834 | 129.943 | 0 | 0 | 76.009 | 113.879 | 0 | 120.962 | 0 | 90.657 | 0 | 0 | 96.45 | 67.097 | 0 | 0 | 26.926 | 23.382 | 0 | 0 | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 343.611 | 324.875 | 307.119 | 295.308 | 271.171 | 235.109 | 208.562 | 183.365 | 171.533 | 158.357 | 148.333 | 128.193 | 128.809 | 68.624 | 47.236 | 45.173 | 47.919 | 47.23 | 29.38 | 27.701 | 25.079 | 21.551 | 23.131 | 33.441 | 35.153 | 36.982 | 39.719 | 4.53 | 2.05 | 1.992 | 1.956 | 2.044 | 0.7 | 0.68 | 0.664 | 6.492 | 3.557 | 1.315 | 1.217 | 4.434 | 25.285 | 22.834 | 25.714 | 22.389 | 33.085 | 31.165 | 36.234 | 35.478 | 34.942 | 35.872 | 35.172 | 34.762 | 38.169 | 39.608 | 39.327 | 37.864 | 37.762 | 42.386 | 41.016 | 49.018 | 43.982 | 44.474 | 43.373 | 46.917 | 38.909 | 39.185 | 37.69 | 38.036 | 10.889 | 11.572 | 20.108 | 18.657 | 8.625 | 19.682 | 28.979 | 36.212 | 42.592 | 38.845 | 32.966 | 29.392 | 0 | -96.45 | -67.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.493 | 3.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 116.563 | 306.828 | 289.425 | 444.613 | 464.293 | 483.532 | 503.748 | 516.122 | 492.395 | 482.805 | 490.508 | 472.558 | 434.797 | 418.215 | 367.955 | 347.447 | 343.056 | 355.614 | 197.851 | 203.781 | 194.295 | 95.682 | 100.25 | 42.186 | 45.378 | 49.337 | 51.718 | 53.775 | 54.93 | 58.159 | 60.012 | 59.89 | 60.532 | 64.682 | 67.894 | 68.128 | 71.157 | 74.435 | 72.219 | 75.003 | 76.889 | 72.556 | 75.28 | 75.564 | 54.559 | 56.517 | 28.064 | 28.996 | 30.737 | 31.769 | 15.547 | 17.222 | 13.147 | 13.923 | 15.049 | 15.946 | 17.277 | 19.125 | 23.641 | 22.897 | 26.171 | 26.75 | 32.408 | 272.409 | 207.981 | 31.191 | 32.273 | 227.87 | 255.873 | 17.758 | 18.459 | 125.819 | 99.552 | 20.544 | 20.396 | 141.028 | 12.731 | 108.472 | 14.175 | 96.314 | 113.319 | 106.36 | 77.107 | 44.162 | 39.713 | 6.944 | 6.967 | 8.279 | 8.663 | 7.288 | 8.668 | 7.269 | 7.106 | 6.849 | 9.289 | 8.263 | 1.542 | 0.295 | 0.3 | 0.2 | 0.2 |
| Total Non-Current Assets
| 3,458.573 | 3,433.149 | 3,387.104 | 3,399.56 | 3,405.372 | 3,398.076 | 3,371.061 | 3,363.97 | 3,332.364 | 3,342.342 | 3,398.935 | 3,386.18 | 3,318.41 | 3,183.544 | 2,869.529 | 2,884.444 | 2,907.923 | 3,032.246 | 2,137.889 | 1,878.689 | 1,672.374 | 1,182.776 | 1,272.26 | 1,187.818 | 1,092.016 | 1,109.917 | 1,112.922 | 1,021.492 | 972.671 | 943.074 | 969.599 | 1,017.522 | 1,045.82 | 1,048.159 | 1,107.948 | 1,124.15 | 1,076.843 | 1,169.155 | 1,209.567 | 1,186.102 | 1,230.362 | 1,215.781 | 1,343.896 | 1,414.183 | 1,313.494 | 1,261.485 | 1,245.863 | 1,135.12 | 1,055.179 | 1,011.753 | 894.587 | 804.876 | 799.906 | 847.684 | 791.298 | 756.237 | 707.187 | 661.287 | 613.431 | 600.463 | 616.143 | 586.54 | 563.219 | 615.854 | 526.414 | 461.415 | 508.131 | 557.638 | 381.77 | 297.558 | 280.162 | 266.536 | 219.838 | 221.556 | 263.982 | 243.075 | 241.915 | 210.492 | 200.834 | 187.727 | 174.324 | 140.82 | 111.166 | 78.429 | 50.208 | 44.941 | 42.247 | 20.49 | 21.786 | 23.141 | 23.544 | 22.765 | 26.336 | 27.676 | 27.369 | 21.787 | 10.753 | 5.568 | 4.1 | 3 | 2.1 |
| Total Assets
| 5,414.45 | 5,384.67 | 5,348.855 | 5,248.333 | 5,119.156 | 5,223.251 | 5,085.568 | 5,276.194 | 5,021.289 | 5,077.173 | 5,086.908 | 4,997.28 | 4,785.121 | 4,519.192 | 4,899.339 | 4,677.92 | 4,573.357 | 4,440.977 | 3,875.36 | 3,390.275 | 3,177.275 | 2,990.236 | 2,891.896 | 2,605.476 | 2,561.066 | 2,517.146 | 2,493.739 | 2,480.8 | 2,418.572 | 2,387.917 | 2,397.095 | 2,306.323 | 2,253.783 | 2,242.14 | 2,316.081 | 2,312.29 | 2,262.351 | 2,221.279 | 2,236.424 | 2,184.95 | 2,175.485 | 2,166.2 | 2,214.839 | 2,230.554 | 2,147.803 | 2,065.909 | 2,037.652 | 1,911.201 | 1,838.066 | 1,758.271 | 1,698.689 | 1,568.549 | 1,597.134 | 1,538.523 | 1,475.837 | 1,362.192 | 1,267.273 | 1,187.11 | 1,139.744 | 1,068.645 | 1,017.588 | 982.963 | 986.418 | 939.223 | 934.473 | 937.979 | 992.411 | 944.288 | 886.81 | 836.1 | 787.57 | 729.511 | 674.334 | 636.747 | 588.777 | 537.499 | 505.446 | 457.87 | 407.489 | 362.859 | 312.911 | 297.976 | 272.296 | 148.173 | 139.784 | 133.774 | 128.91 | 126.289 | 125.548 | 126.228 | 124.422 | 124.663 | 134.123 | 100.082 | 117.384 | 122.42 | 106.126 | 94.389 | 85.2 | 42.8 | 36.5 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 53.618 | 57.702 | 60.084 | 63.315 | 65.499 | 69.952 | 71.76 | 113.178 | 73.42 | 69.131 | 58.253 | 62.096 | 49.372 | 53.567 | 57.542 | 64.472 | 54.389 | 56.2 | 52.407 | 62.627 | 55.63 | 68.156 | 66.859 | 57.757 | 44.647 | 40.271 | 46.748 | 50.76 | 44.544 | 47.289 | 49.925 | 34.117 | 37.452 | 37.243 | 37.556 | 50.814 | 48.986 | 34.683 | 41.223 | 43.772 | 36.399 | 40.371 | 38.151 | 37.313 | 28.691 | 39.1 | 32.221 | 27.026 | 32.007 | 29.904 | 32.566 | 33.525 | 34.07 | 30.827 | 31.254 | 21.18 | 22.657 | 11.733 | 12.694 | 18.891 | 16.386 | 20.781 | 24.095 | 13.092 | 13.159 | 22.535 | 24.973 | 25.525 | 23.225 | 23.012 | 12.879 | 13.174 | 17.64 | 14.605 | 12.965 | 7.668 | 6.201 | 7.207 | 7.746 | 4.84 | 6.348 | 5.397 | 2.67 | 3.714 | 3.896 | 4.159 | 4.152 | 3.685 | 4.463 | 4.197 | 3.607 | 4.46 | 3.722 | 3.905 | 14.006 | 10.561 | 4.664 | 4.792 | 3.5 | 2.7 | 3.5 |
| Short Term Debt
| 38.122 | 38.48 | 41.308 | 34.504 | 42.155 | 43.215 | 43.397 | 349.772 | 354.591 | 359.41 | 19.275 | 19.275 | 19.275 | 19.275 | 19.275 | 19.275 | 19.275 | 19.275 | 42.519 | 31.801 | 0 | 0 | 0 | 27.656 | 0 | 0 | 0 | 28.948 | 0 | 0 | 0 | 31.989 | 0 | 0 | 0 | 23.291 | 0 | 0 | 0 | 8.615 | 0 | 0 | 0 | 4.196 | 0 | 0 | 0 | 8.621 | 0 | 0 | 0 | 4.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.196 | 26.593 | 55.448 | 41.421 | 36.51 | 38.375 | 79.878 | 41.217 | 36.928 | 33.581 | 51.669 | 44.075 | 51.357 | 36.521 | 39.76 | 33.048 | 35.855 | 32.007 | 39.503 | 31.801 | 0 | 0 | 0 | 27.656 | 0 | 0 | 0 | 28.948 | 0 | 0 | 0 | 31.989 | 0 | 0 | 0 | 23.291 | 0 | 0 | 0 | 8.615 | 0 | 0 | 0 | 4.196 | 0 | 0 | 0 | 8.621 | 0 | 0 | 0 | 4.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 1,142.09 | 1,178.158 | 1,185.456 | 1,126.576 | 1,149.787 | 1,160.118 | 1,131.195 | 1,067.182 | 1,049.084 | 1,043.482 | 1,039.515 | 968.669 | 952.029 | 929.397 | 936.64 | 883.134 | 888.614 | 889.629 | 847.75 | 807.03 | 803.241 | 809.336 | 796.385 | 715.697 | 736.032 | 735.976 | 721.994 | 696.404 | 686.085 | 684.495 | 669.926 | 631.768 | 626.836 | 619.681 | 619.584 | 573.908 | 553.064 | 544.426 | 521.716 | 484.437 | 480.376 | 461.402 | 450.104 | 421.429 | 411.477 | 396.678 | 379.944 | 352.594 | 344.925 | 325.364 | 302.82 | 270.88 | 255.226 | 248.157 | 232.516 | 204.137 | 188.661 | 179.257 | 171.202 | 150.891 | 142.699 | 135.038 | 132.315 | 125.678 | 118.693 | 99.472 | 91.335 | 87.895 | 73.425 | 67.411 | 61.156 | 54.88 | 48.964 | 44.256 | 39.684 | 36.009 | 36.905 | 32.478 | 29.046 | 28.064 | 26.321 | 24.502 | 21.775 | 19.147 | 17.423 | 15.732 | 14.799 | 14.058 | 12.737 | 11.65 | 11.84 | 11.031 | 12.203 | 13.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 221.752 | 228.083 | 237.612 | 248.386 | 232.1 | 252.318 | 287.127 | 309.819 | 291.605 | 301.206 | 314.845 | 341.487 | 334.288 | 324.865 | 305.792 | 321.398 | 301.038 | 286.902 | 207.831 | 204.068 | 213.195 | 197.295 | 184.446 | 153.323 | 163.246 | 185.924 | 176.534 | 158.489 | 178.712 | 184.234 | 198.832 | 146.364 | 135.122 | 143.511 | 145.443 | 107.11 | 115.397 | 118.617 | 132.685 | 100.157 | 94.445 | 96.07 | 125.716 | 88.412 | 89.78 | 84.966 | 117.413 | 77.788 | 69.708 | 78.618 | 97.368 | 63.042 | 59.721 | 63.101 | 64.096 | 61.768 | 47.99 | 47.41 | 52.853 | 53.232 | 43.08 | 43.225 | 51.765 | 48.051 | 37.393 | 39.231 | 39.688 | 39.99 | 30.008 | 32.863 | 41.094 | 31.583 | 27.939 | 23.042 | 21.098 | 19.648 | 19.29 | 17.897 | 16.537 | 17.668 | 16.107 | 13.678 | 13.348 | 13.148 | 12.728 | 13.381 | 12.475 | 13.546 | 13.435 | 12.605 | 12.064 | 11.517 | 11.102 | 9.915 | 23.289 | 24.174 | 18.035 | 14.158 | 11.3 | 8.2 | 4.1 |
| Total Current Liabilities
| 1,455.582 | 1,502.423 | 1,524.46 | 1,472.781 | 1,489.541 | 1,525.603 | 1,533.479 | 1,839.951 | 1,768.7 | 1,773.229 | 1,431.888 | 1,391.527 | 1,354.964 | 1,327.104 | 1,319.249 | 1,288.279 | 1,263.316 | 1,252.006 | 1,150.507 | 1,105.526 | 1,072.066 | 1,074.787 | 1,047.69 | 954.433 | 943.925 | 962.171 | 945.276 | 934.601 | 909.341 | 916.018 | 918.683 | 844.238 | 799.41 | 800.435 | 802.583 | 755.123 | 717.447 | 697.726 | 695.624 | 636.981 | 611.22 | 597.843 | 613.971 | 551.35 | 529.948 | 520.744 | 529.578 | 466.029 | 446.64 | 433.886 | 432.754 | 372.307 | 349.017 | 342.085 | 327.866 | 287.085 | 259.308 | 238.4 | 236.749 | 223.014 | 202.165 | 199.044 | 208.175 | 186.821 | 169.245 | 161.238 | 155.996 | 153.41 | 126.658 | 123.286 | 115.129 | 99.637 | 94.543 | 81.903 | 73.747 | 63.325 | 62.396 | 57.582 | 53.329 | 50.572 | 48.776 | 43.577 | 37.793 | 36.009 | 34.047 | 33.272 | 31.426 | 31.289 | 30.635 | 28.452 | 27.511 | 27.008 | 27.027 | 27.448 | 37.295 | 34.735 | 22.699 | 18.95 | 14.8 | 10.9 | 7.6 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 222.486 | 228.368 | 235.001 | 239.565 | 250.077 | 259.916 | 267.7 | 272.376 | 265.043 | 276.416 | 632.55 | 646.717 | 662.747 | 679.542 | 692.697 | 707.762 | 719.443 | 736.33 | 342.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 630.494 | 633.818 | 644.654 | 648.545 | 641.647 | 636.194 | 628.924 | 624.398 | 588.221 | 556.254 | 536.984 | 521.173 | 488.581 | 437.506 | 422.185 | 389.498 | 386.438 | 391.475 | 390.223 | 391.086 | 363.271 | 352.109 | 353.136 | 299.624 | 291.675 | 274.564 | 269.279 | 267.902 | 257.777 | 245.094 | 244.322 | 238.473 | 229.332 | 222.977 | 217.962 | 209.402 | 189.481 | 176.162 | 158.554 | 152.312 | 137.062 | 126.328 | 117.622 | 109.944 | 108.278 | 93.98 | 100.612 | 94.694 | 88.944 | 87.484 | 77.209 | 72.418 | 66.649 | 65.183 | 55.271 | 55.256 | 50.977 | 47.229 | 40.224 | 32.238 | 27.173 | 25.436 | 23.624 | 19.321 | 0 | 23.145 | 18.818 | 12.622 | 0 | 7.805 | 7.512 | 5.44 | 0 | 3.65 | 3.647 | 3.314 | 0 | 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
| 6.146 | 5.689 | 5.21 | 4.637 | 3.883 | 3.401 | 2.973 | 2.781 | 2.794 | 2.729 | 2.723 | 2.414 | 1.923 | 1.888 | 1.965 | 0.602 | 0.444 | 0.221 | 0.258 | 0.313 | 0.352 | 0.402 | 0.409 | 0.035 | 0.025 | 0.027 | 0.036 | 4.316 | 5.554 | 5.149 | 3.256 | 4.212 | 7.215 | 5.544 | 1.908 | 0.901 | 2.407 | 2.778 | 3.153 | 3.629 | 4.112 | 4.429 | 5 | 5.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.506 | 0.605 | 0.454 | 0.303 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 88.997 | 81.106 | 78.553 | 82.573 | 76.505 | 72.578 | 70.143 | 67.71 | 73.546 | 71.417 | 77.402 | 75.236 | 84.737 | 65.333 | 61.653 | 59.511 | 49.817 | 62.751 | 62.611 | 131.853 | 117.804 | 95.53 | 81.473 | 65.892 | 59.466 | 53.77 | 51.97 | 44.589 | 41.293 | 37.051 | 35.841 | 34.138 | 30.761 | 32.19 | 31.1 | 30.136 | 25.914 | 23.217 | 23.316 | 22.718 | 22.377 | 22.661 | 24.176 | 25.202 | 21.391 | 23.006 | 21.163 | 21.078 | 20.314 | 19.683 | 18.536 | 18.388 | 16.3 | 18.952 | 17.601 | 16.153 | 15.386 | 13.905 | 14.003 | 14.373 | 13.838 | 13.966 | 14.01 | 14.822 | 32.734 | 9.013 | 7.56 | 7.679 | 18.312 | 8.488 | 8.385 | 7.976 | 12.502 | 7.58 | 6.759 | 6.65 | 2.701 | 2.337 | 2.298 | 2.136 | 1.812 | 1.744 | 1.668 | 1.584 | 1.506 | 1.439 | 1.372 | 1.315 | 1.431 | 1.373 | 1.245 | 1.167 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | -0.1 | 0 |
| Total Non-Current Liabilities
| 948.123 | 948.981 | 963.418 | 975.32 | 972.112 | 972.089 | 969.74 | 967.265 | 929.604 | 906.816 | 1,249.659 | 1,245.54 | 1,237.988 | 1,184.269 | 1,178.5 | 1,157.373 | 1,156.142 | 1,190.777 | 795.395 | 523.252 | 481.427 | 448.041 | 435.018 | 365.551 | 351.166 | 328.361 | 321.285 | 316.807 | 304.624 | 287.294 | 283.419 | 276.823 | 267.308 | 260.711 | 250.97 | 240.439 | 217.802 | 202.157 | 185.023 | 178.659 | 163.551 | 153.418 | 146.798 | 140.492 | 129.669 | 116.986 | 121.775 | 115.772 | 109.258 | 107.167 | 95.745 | 90.806 | 82.949 | 84.135 | 72.872 | 71.409 | 66.363 | 61.134 | 54.227 | 46.611 | 41.011 | 39.402 | 37.634 | 34.143 | 32.734 | 32.158 | 26.378 | 20.301 | 18.312 | 16.293 | 15.897 | 13.416 | 12.502 | 11.23 | 10.406 | 9.964 | 2.701 | 2.337 | 2.298 | 4.642 | 2.417 | 2.198 | 1.971 | 1.735 | 1.506 | 1.439 | 1.372 | 1.315 | 1.431 | 1.373 | 1.245 | 1.167 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | -0.1 | 0 |
| Total Liabilities
| 2,403.705 | 2,451.404 | 2,487.878 | 2,448.101 | 2,461.653 | 2,497.692 | 2,503.219 | 2,807.216 | 2,698.304 | 2,680.045 | 2,681.547 | 2,637.067 | 2,592.952 | 2,511.373 | 2,497.749 | 2,445.652 | 2,419.458 | 2,442.783 | 1,945.902 | 1,628.778 | 1,553.493 | 1,522.828 | 1,482.708 | 1,319.984 | 1,295.091 | 1,290.532 | 1,266.561 | 1,251.408 | 1,213.965 | 1,203.312 | 1,202.102 | 1,121.061 | 1,066.718 | 1,061.146 | 1,053.553 | 995.562 | 935.249 | 899.883 | 880.647 | 815.64 | 774.771 | 751.261 | 760.769 | 691.842 | 659.617 | 637.73 | 651.353 | 581.801 | 555.898 | 541.053 | 528.499 | 463.113 | 431.966 | 426.22 | 400.738 | 358.494 | 325.671 | 299.534 | 290.976 | 269.625 | 243.176 | 238.446 | 245.809 | 220.964 | 201.979 | 193.396 | 182.374 | 173.711 | 144.97 | 139.579 | 131.026 | 113.053 | 107.045 | 93.133 | 84.153 | 73.289 | 65.097 | 59.919 | 55.627 | 55.214 | 51.193 | 45.775 | 39.764 | 37.744 | 35.553 | 34.711 | 32.798 | 32.604 | 32.066 | 29.825 | 28.756 | 28.175 | 27.027 | 27.448 | 37.295 | 34.735 | 22.699 | 18.95 | 14.8 | 10.8 | 7.6 |
| 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 | 4.54 | 1,333.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.898 | 19.029 | 18.348 | 24.399 | 32.519 | 190.592 | 129.06 | 91.048 | 32.851 | 82.133 | 145.189 | 192.458 | 133.994 | 39.507 | 386.236 | 305.453 | 304.526 | 223.101 | 211.217 | 142.597 | 98.722 | 29.401 | 13.277 | 20.427 | 20.008 | 21.12 | 20.029 | 17.627 | 17.532 | 19.401 | 17.28 | 13.191 | 9.996 | 25.181 | 16.055 | 10.159 | 5.987 | 20.683 | 5.105 | 15.753 | 18.712 | 21.32 | 109.949 | 262.505 | 290.143 | 294.875 | 315.039 | 326.922 | 0 | 357.026 | 379.349 | 380.737 | 0 | 515.973 | 534.194 | 517.215 | 0 | 490.176 | 483.767 | 462.786 | 467.391 | 460.944 | 475.352 | 477.299 | 0 | 539.566 | 620.632 | 598.436 | 0 | 559.435 | 539.22 | 521.791 | 0 | 460.789 | 437.642 | 412.419 | 403.641 | 376.258 | 341.318 | 306.655 | 277.009 | 273.263 | 259.837 | 141.709 | 137.647 | 133.25 | 130.663 | 128.876 | 128.144 | 126.877 | 124.643 | 123.393 | 123.393 | 87.62 | 87.313 | 87.419 | 83.504 | 79.557 | 79.3 | 45.8 | 45.8 |
| Retained Earnings
| 3,015.104 | 2,935.271 | 2,863.297 | 2,799.054 | 2,646.92 | 2,557.944 | 2,476.508 | 2,404.106 | 2,314.76 | 2,337.623 | 2,281.387 | 2,187.828 | 2,077.11 | 1,987.506 | 2,033.209 | 1,945.531 | 1,867.868 | 1,797.996 | 1,736.617 | 1,638.09 | 1,543.253 | 1,457.348 | 1,417.904 | 1,287.243 | 1,267.95 | 1,226.474 | 1,226.627 | 1,229.762 | 1,202.533 | 1,180.673 | 1,193.761 | 1,185.265 | 1,190.386 | 1,169.371 | 1,262.983 | 1,321.857 | 1,334.47 | 1,313.937 | 1,362.712 | 1,363.141 | 1,388.836 | 1,400.86 | 1,351.669 | 1,283.621 | 1,207.39 | 1,139.212 | 1,075.8 | 1,006.307 | 938.59 | 866.254 | 797.613 | 731.121 | 663.511 | 600.962 | 545.387 | 489.724 | 441.489 | 400.994 | 367.85 | 338.571 | 310.221 | 287.445 | 268.459 | 247.036 | 227.335 | 208.201 | 190.456 | 172.705 | 159.823 | 138.014 | 118.058 | 95.705 | 77.953 | 84.509 | 68.442 | 53.221 | 37.57 | 23.593 | 11.481 | 1.488 | -14.293 | -21.709 | -27.664 | -31.465 | -32.818 | -34.217 | -35.032 | -35.552 | -35.129 | -30.783 | -29.013 | -26.942 | -15.435 | -13.824 | -5.082 | 3.848 | 2.432 | -1.413 | -5.6 | -9.8 | -12.1 |
| Accumulated Other Comprehensive Income/Loss
| -22.257 | -21.034 | -20.668 | -23.221 | -21.936 | -22.977 | -23.219 | -26.176 | -24.626 | -22.628 | -21.215 | -20.073 | -18.935 | -19.194 | -17.855 | -18.716 | -18.495 | -22.903 | -18.376 | -19.19 | -18.193 | -19.341 | -21.993 | -22.178 | -21.983 | -20.98 | -19.478 | -17.997 | -15.458 | -15.469 | -16.048 | -13.194 | -13.317 | -13.558 | -16.51 | -15.288 | -13.355 | -13.224 | -12.04 | -9.584 | -6.834 | -7.241 | -7.548 | -7.414 | -9.347 | -5.908 | -4.54 | -3.829 | -5.833 | -6.062 | -6.772 | -6.422 | -3.46 | -4.632 | -4.482 | -3.241 | -4.595 | -3.594 | -2.849 | -2.337 | -3.2 | -3.872 | -3.202 | -6.076 | -5.517 | -3.184 | -1.051 | -0.564 | -1.332 | -0.928 | -0.734 | -1.038 | -1.625 | -1.684 | -1.46 | -1.43 | -0.862 | -1.9 | -0.937 | -0.498 | -0.998 | 0.647 | 0.359 | 0.185 | -0.598 | 0.03 | 0.481 | 0.361 | 0.467 | 0.309 | 0.036 | 0.037 | -0.862 | -1.162 | -2.142 | -3.582 | -2.509 | -2.705 | -3.4 | -4 | -4.8 |
| Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -4.54 | -1,333.229 | 349.411 | 0 | 0 | 0 | 505.117 | 0 | 0 | 0 | 504.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 510.676 | 0 | 0 | 0 | 583.349 | 0 | 0 | 0 | 490.961 | 0 | 0 | 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 | 0 |
| Total Shareholders Equity
| 3,010.745 | 2,933.266 | 2,860.977 | 2,800.232 | 2,657.503 | 2,725.559 | 2,582.349 | 2,468.978 | 2,322.985 | 2,397.128 | 2,405.361 | 2,360.213 | 2,192.169 | 2,007.819 | 2,401.59 | 2,232.268 | 2,153.899 | 1,998.194 | 1,929.458 | 1,761.497 | 1,623.782 | 1,467.408 | 1,409.188 | 1,285.492 | 1,265.975 | 1,226.614 | 1,227.178 | 1,229.392 | 1,204.607 | 1,184.605 | 1,194.993 | 1,185.262 | 1,187.065 | 1,180.994 | 1,262.528 | 1,316.728 | 1,327.102 | 1,321.396 | 1,355.777 | 1,369.31 | 1,400.714 | 1,414.939 | 1,454.07 | 1,538.712 | 1,488.186 | 1,428.179 | 1,386.299 | 1,329.4 | 1,282.168 | 1,217.218 | 1,170.19 | 1,105.436 | 1,165.168 | 1,112.303 | 1,075.099 | 1,003.698 | 941.602 | 887.576 | 848.768 | 799.02 | 774.412 | 744.517 | 740.609 | 718.259 | 732.494 | 744.583 | 810.037 | 770.577 | 741.84 | 696.521 | 656.544 | 616.458 | 567.289 | 543.614 | 504.624 | 464.21 | 440.349 | 397.951 | 351.862 | 307.645 | 261.718 | 252.201 | 232.532 | 110.429 | 104.231 | 99.063 | 96.112 | 93.685 | 93.482 | 96.403 | 95.666 | 96.488 | 107.096 | 72.634 | 80.089 | 87.685 | 83.427 | 75.439 | 70.4 | 32 | 28.9 |
| Total Equity
| 3,010.745 | 2,933.266 | 2,860.977 | 2,800.232 | 2,657.503 | 2,725.559 | 2,582.349 | 2,468.978 | 2,322.985 | 2,397.128 | 2,405.361 | 2,360.213 | 2,192.169 | 2,007.819 | 2,401.59 | 2,232.268 | 2,153.899 | 1,998.194 | 1,929.458 | 1,761.497 | 1,623.782 | 1,467.408 | 1,409.188 | 1,285.492 | 1,265.975 | 1,226.614 | 1,227.178 | 1,229.392 | 1,204.607 | 1,184.605 | 1,194.993 | 1,185.262 | 1,187.065 | 1,180.994 | 1,262.528 | 1,316.728 | 1,327.102 | 1,321.396 | 1,355.777 | 1,369.31 | 1,400.714 | 1,414.939 | 1,454.07 | 1,538.712 | 1,488.186 | 1,428.179 | 1,386.299 | 1,329.4 | 1,282.168 | 1,217.218 | 1,170.19 | 1,105.436 | 1,165.168 | 1,112.303 | 1,075.099 | 1,003.698 | 941.602 | 887.576 | 848.768 | 799.02 | 774.412 | 744.517 | 740.609 | 718.259 | 732.494 | 744.583 | 810.037 | 770.577 | 741.84 | 696.521 | 656.544 | 616.458 | 567.289 | 543.614 | 504.624 | 464.21 | 440.349 | 397.951 | 351.862 | 307.645 | 261.718 | 252.201 | 232.532 | 110.429 | 104.231 | 99.063 | 96.112 | 93.685 | 93.482 | 96.403 | 95.666 | 96.488 | 107.096 | 72.634 | 80.089 | 87.685 | 83.427 | 75.439 | 70.4 | 32 | 28.9 |
| Total Liabilities & Shareholders Equity
| 5,414.45 | 5,384.67 | 5,348.855 | 5,248.333 | 5,119.156 | 5,223.251 | 5,085.568 | 5,276.194 | 5,021.289 | 5,077.173 | 5,086.908 | 4,997.28 | 4,785.121 | 4,519.192 | 4,899.339 | 4,677.92 | 4,573.357 | 4,440.977 | 3,875.36 | 3,390.275 | 3,177.275 | 2,990.236 | 2,891.896 | 2,605.476 | 2,561.066 | 2,517.146 | 2,493.739 | 2,480.8 | 2,418.572 | 2,387.917 | 2,397.095 | 2,306.323 | 2,253.783 | 2,242.14 | 2,316.081 | 2,312.29 | 2,262.351 | 2,221.279 | 2,236.424 | 2,184.95 | 2,175.485 | 2,166.2 | 2,214.839 | 2,230.554 | 2,147.803 | 2,065.909 | 2,037.652 | 1,911.201 | 1,838.066 | 1,758.271 | 1,698.689 | 1,568.549 | 1,597.134 | 1,538.523 | 1,475.837 | 1,362.192 | 1,267.273 | 1,187.11 | 1,139.744 | 1,068.645 | 1,017.588 | 982.963 | 986.418 | 939.223 | 934.473 | 937.979 | 992.411 | 944.288 | 886.81 | 836.1 | 787.57 | 729.511 | 674.334 | 636.747 | 588.777 | 537.499 | 505.446 | 457.87 | 407.489 | 362.859 | 312.911 | 297.976 | 272.296 | 148.173 | 139.784 | 133.774 | 128.91 | 126.289 | 125.548 | 126.228 | 124.422 | 124.663 | 134.123 | 100.082 | 117.384 | 122.42 | 106.126 | 94.389 | 85.2 | 42.8 | 36.5 |