The Greenbrier Companies, Inc.
NYSE:GBX
59.17 (USD) • At close November 4, 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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 351.8 | 291.8 | 272 | 307.3 | 281.7 | 321.4 | 379.9 | 263.3 | 543 | 449.7 | 586.8 | 410.8 | 646.769 | 628.2 | 593.499 | 724.547 | 833.745 | 735.258 | 169.899 | 253.602 | 329.684 | 359.625 | 341.5 | 462.797 | 530.655 | 589.969 | 586.008 | 591.406 | 611.466 | 465.413 | 545.752 | 233.79 | 222.679 | 214.44 | 283.541 | 197.633 | 172.93 | 122.783 | 145.512 | 118.958 | 184.916 | 198.492 | 143.929 | 81.226 | 97.435 | 31.606 | 55.637 | 41.284 | 53.571 | 44.915 | 40.666 | 20.855 | 50.222 | 34.302 | 99.089 | 49.247 | 98.864 | 116.595 | 67.907 | 65.393 | 76.187 | 17.024 | 41.066 | 18.765 | 5.957 | 1.217 | 6.434 | 6.685 | 20.808 | 28.319 | 6.169 | 14.359 | 142.894 | 186.66 | 51.665 | 100.695 | 73.204 | 67.288 | 12.063 | 16.305 | 12.11 | 13.793 | 4.247 | 51.212 | 75.7 | 73.1 | 59.24 | 57.488 | 58.777 | 66.455 | 49.544 | 68.518 | 77.299 | 39.257 | 11.283 | 5.61 | 12.819 | 9.953 | 35.833 | 16.9 | 77.2 | 46.8 | 26.4 | 35.7 | 41.9 | 36.4 | 35.3 | 55 | 14.4 | 4.7 | 5.2 | 14.4 | 6.1 | 5.8 | 9.4 | 3.9 | 10.4 | 8.6 | 8.5 | 39.9 | 50.2 | 3.6 |
Short Term Investments
| -54.5 | 34.8 | 32.1 | 33.4 | 34.9 | 25.9 | 0.083 | 0.094 | 0.093 | 96.2 | 46.9 | 83.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | 0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 351.8 | 291.8 | 272 | 307.3 | 281.7 | 321.4 | 379.9 | 263.3 | 543 | 449.7 | 586.8 | 410.8 | 646.769 | 628.2 | 593.499 | 724.547 | 833.745 | 735.258 | 169.899 | 253.602 | 329.684 | 359.625 | 341.5 | 462.797 | 530.655 | 589.969 | 586.008 | 591.406 | 611.466 | 465.413 | 545.752 | 233.79 | 222.679 | 214.44 | 283.541 | 197.633 | 172.93 | 122.783 | 145.512 | 118.958 | 184.916 | 198.492 | 143.929 | 81.226 | 97.435 | 31.606 | 55.637 | 41.284 | 53.571 | 44.915 | 40.666 | 20.855 | 50.222 | 34.302 | 99.089 | 49.247 | 98.864 | 116.595 | 67.907 | 65.393 | 76.187 | 17.024 | 41.066 | 18.765 | 5.957 | 1.217 | 6.434 | 6.685 | 20.808 | 28.319 | 6.169 | 14.359 | 142.894 | 186.66 | 51.665 | 100.695 | 73.204 | 67.288 | 12.063 | 16.305 | 12.11 | 13.793 | 4.247 | 51.212 | 75.7 | 73.1 | 59.24 | 57.488 | 58.777 | 66.455 | 49.544 | 68.518 | 77.299 | 39.257 | 11.283 | 5.61 | 12.819 | 9.953 | 35.833 | 16.9 | 77.2 | 46.8 | 26.4 | 35.7 | 41.9 | 36.4 | 35.3 | 55 | 14.4 | 4.7 | 5.2 | 14.4 | 6.1 | 5.8 | 9.4 | 3.9 | 10.4 | 8.6 | 8.5 | 39.9 | 50.2 | 3.6 |
Net Receivables
| 568.9 | 508.5 | 540 | 469.2 | 572.1 | 563.4 | 593.9 | 524.5 | 541 | 594.2 | 505 | 499.5 | 418.542 | 349.927 | 298.274 | 240.668 | 239.597 | 261.629 | 326.229 | 313.786 | 373.383 | 330.385 | 335.732 | 306.917 | 348.406 | 322.328 | 321.795 | 315.393 | 279.964 | 267.83 | 295.844 | 237.037 | 232.517 | 213.51 | 228.072 | 237.213 | 196.029 | 214.89 | 207.488 | 191.532 | 199.679 | 181.85 | 148.81 | 174.745 | 154.848 | 162.352 | 144.933 | 163.385 | 146.326 | 172.086 | 177.544 | 149.559 | 188.443 | 143.491 | 115.465 | 95.051 | 89.252 | 111.999 | 115.978 | 98.455 | 113.371 | 112.276 | 137.358 | 152.733 | 181.857 | 182.188 | 176.069 | 137.839 | 157.038 | 134.44 | 164.867 | 145.392 | 115.565 | 94.947 | 102.167 | 91.656 | 122.957 | 125.135 | 143.729 | 150.627 | 120.007 | 111.762 | 107.196 | 61.572 | 59.669 | 51.608 | 40.916 | 44.362 | 45.135 | 31.659 | 45.97 | 37.114 | 50.555 | 69.921 | 62.368 | 60.842 | 66.15 | 93.626 | 50.842 | 64.3 | 47.5 | 60.3 | 73.1 | 49.6 | 47.5 | 63.3 | 68.3 | 66.1 | 61 | 19.2 | 40 | 39.6 | 63 | 49.9 | 31.3 | 58.6 | 28 | 55.4 | 34.9 | 20.8 | 16.5 | 27 |
Inventory
| 770.9 | 812.4 | 827 | 883.6 | 823.6 | 888 | 910.6 | 874.9 | 815.3 | 781.7 | 728.5 | 631.4 | 573.594 | 553.137 | 522.984 | 490.282 | 529.529 | 675.442 | 709.115 | 733.806 | 664.693 | 592.099 | 574.146 | 492.573 | 432.314 | 396.518 | 408.419 | 411.371 | 400.127 | 414.012 | 381.439 | 402.064 | 365.805 | 458.068 | 421.243 | 444.023 | 445.535 | 426.655 | 418.59 | 372.039 | 305.656 | 337.197 | 306.394 | 328.235 | 316.783 | 344.168 | 359.281 | 363.642 | 316.741 | 346.122 | 365.811 | 354.045 | 323.512 | 289.74 | 250.379 | 225.203 | 185.604 | 166.582 | 157.104 | 155.06 | 142.824 | 174.561 | 204.218 | 256.123 | 252.048 | 239.76 | 207.844 | 201.952 | 194.883 | 197.642 | 230.287 | 209.277 | 163.151 | 148.662 | 118.644 | 121.183 | 121.698 | 179.458 | 147.636 | 126.115 | 113.122 | 91.667 | 129.815 | 103.279 | 91.31 | 76.422 | 69.949 | 65.195 | 56.868 | 86.277 | 92.506 | 109.226 | 94.581 | 129.258 | 133.979 | 130.379 | 127.484 | 144.69 | 119.384 | 113 | 92.5 | 86.4 | 104.1 | 95.3 | 73.6 | 53.8 | 62.8 | 68.3 | 87.2 | 90.6 | 58.7 | 69.4 | 76 | 65.1 | 67.3 | 89.3 | 86.3 | 75.6 | 70.9 | 43.3 | 31.5 | 25 |
Other Current Assets
| 17.1 | 293.1 | 263.5 | 14 | 21 | 20.1 | 19.7 | 17.2 | 16.008 | 51.3 | 47.5 | -26.3 | 56.708 | 40.451 | 35.966 | 32.191 | 34.018 | 32 | 8.569 | 8.648 | 8.803 | 21.471 | 21.584 | 8.872 | 8.819 | 9.204 | 8.875 | 8.839 | 8.892 | 8.753 | 8.696 | 8.642 | 24.279 | 8.669 | 8.877 | 9.818 | 8.869 | 8.912 | 8.722 | 9.17 | 20.14 | 9.468 | 8.964 | 8.975 | 8.807 | 8.906 | 8.899 | 7.322 | 6.277 | 6.089 | 2.249 | 2.151 | 2.113 | 2.217 | 1.927 | 2.637 | 34.351 | 1.715 | 1.149 | 3.4 | 31.711 | 39.926 | 0.516 | 0.524 | 1.231 | 1.722 | 2.68 | 44.745 | 2.693 | 2.651 | 2.602 | 2.603 | 2.056 | 2.059 | 1.535 | 0.089 | 0.093 | 0.499 | 0.53 | 1.195 | 1.085 | 1.826 | 2.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.171 | 0 | 0.089 | 0.088 | 0 | 0 | 0.6 | 0.6 | 0.6 | 16.4 | 16 | 15.4 | 15.1 | 19.8 | 7.4 | 2.3 | 2.3 | 1.8 | 1.5 | 1.9 | 1 | 1.3 | 1.5 | 14.4 | 8.1 | 1 | 1 | 7.8 |
Total Current Assets
| 1,708.7 | 1,612.7 | 1,639 | 1,674.1 | 1,698.4 | 1,792.9 | 1,904.1 | 1,679.9 | 1,915.4 | 1,876.9 | 1,836 | 1,568.8 | 1,695.613 | 1,571.715 | 1,423.371 | 1,464.044 | 1,611.213 | 1,681.033 | 1,213.812 | 1,328.53 | 1,395.962 | 1,303.58 | 1,272.962 | 1,294.827 | 1,342.779 | 1,336.769 | 1,343.423 | 1,327.009 | 1,300.449 | 1,174.144 | 1,248.976 | 896.129 | 864.279 | 914.466 | 963.05 | 910.105 | 840.871 | 785.303 | 780.312 | 701.05 | 722.127 | 738.081 | 618.372 | 602.375 | 589.575 | 547.032 | 586.677 | 575.633 | 522.915 | 569.212 | 586.27 | 526.61 | 564.29 | 469.75 | 466.86 | 372.138 | 408.071 | 419.902 | 342.138 | 357.259 | 365.176 | 344.234 | 383.158 | 428.145 | 441.093 | 423.67 | 393.027 | 394.131 | 375.422 | 363.052 | 403.925 | 371.631 | 423.666 | 432.328 | 274.011 | 313.623 | 317.952 | 372.38 | 303.958 | 294.242 | 246.324 | 219.048 | 243.725 | 216.063 | 226.679 | 201.13 | 170.105 | 167.045 | 160.78 | 184.391 | 188.02 | 214.858 | 222.435 | 238.436 | 322.801 | 196.831 | 206.542 | 248.357 | 206.059 | 194.2 | 217.8 | 194.1 | 204.2 | 197 | 179 | 168.9 | 181.5 | 209.2 | 170 | 116.8 | 106.2 | 125.2 | 146.6 | 122.7 | 109 | 153.1 | 126.2 | 154 | 122.4 | 105 | 99.2 | 63.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,151 | 2,098.2 | 2,001.7 | 1,873.7 | 1,806.6 | 1,660.8 | 1,612.7 | 1,726.3 | 1,527.2 | 1,501.1 | 1,376.9 | 1,504.8 | 1,371.499 | 1,318.536 | 1,242.206 | 1,192.962 | 1,169.637 | 1,211.14 | 1,364.373 | 1,299.465 | 1,266.93 | 985.232 | 1,017.547 | 1,011.817 | 910.977 | 884.303 | 856.63 | 832.55 | 835.234 | 795.566 | 721.992 | 735.442 | 781.188 | 687.613 | 725.165 | 798.748 | 771.06 | 756.729 | 731.221 | 700.139 | 628.396 | 587.137 | 571.789 | 555.926 | 575.481 | 601.794 | 575.661 | 603.534 | 643.195 | 574.377 | 568.192 | 551.578 | 513.031 | 522.513 | 439.577 | 437.453 | 435.277 | 431.688 | 441.149 | 443.076 | 441.157 | 452.942 | 444.554 | 134.06 | 136.506 | 451.381 | 412.052 | 421.395 | 407.139 | 109.645 | 101.892 | 115.221 | 80.034 | 78.755 | 76.873 | 72.917 | 73.203 | 69.722 | 67.598 | 58.083 | 56.415 | 55.095 | 56.406 | 56.108 | 56.684 | 56.953 | 57.091 | 57.652 | 58.292 | 71.739 | 72.836 | 75.388 | 76.898 | 78.48 | 79.72 | 77.713 | 77.628 | 76.633 | 76.731 | 73.4 | 69.3 | 62.4 | 55.8 | 54.1 | 49.5 | 48 | 46.2 | 45 | 44.9 | 39.8 | 38.4 | 36.5 | 35.9 | 35.2 | 35 | 34.1 | 33.1 | 31.9 | 29.1 | 182.2 | 26.6 | 28.2 |
Goodwill
| 128.5 | 128 | 128 | 128.6 | 128.9 | 128.3 | 128.3 | 127.7 | 127.3 | 128.7 | 130 | 130.3 | 132.11 | 133.05 | 132.685 | 130.315 | 130.308 | 130.035 | 129.684 | 129.468 | 129.947 | 74.318 | 82.743 | 77.508 | 78.211 | 70.347 | 69.011 | 67.783 | 68.59 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 43.265 | 57.416 | 57.416 | 57.416 | 57.416 | 57.416 | 134.316 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 137.066 | 192.733 | 192.733 | 200.148 | 219.261 | 169.001 | 169.001 | 168.987 | 166.813 | 182.179 | 188.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.8 | 35.2 | 37.2 | 248.9 | 255.8 | 253.3 | 224 | 189 | 189.1 | 51.2 | 179.6 | 183 | 55.298 | 56.74 | 190.283 | 186.509 | 190.322 | 181.315 | 160.709 | 70.586 | 73.445 | 97.022 | 101.284 | 41.666 | 43.96 | 36.122 | 38.063 | 83.819 | 85.177 | 26.979 | 27.875 | 28.778 | 29.015 | 30.071 | 31.548 | 34.006 | 32.408 | 33.391 | 64.386 | 35.256 | 36.196 | 37.509 | 38.474 | 39.416 | 41.041 | 79.364 | 43.062 | 44.654 | 45.869 | 84.693 | 49.214 | 84.187 | 87.268 | 52.813 | 84.837 | 86.79 | 90.679 | 94.695 | 92.83 | 94.293 | 96.902 | 93.118 | 93.743 | 95.747 | 99.061 | 82.423 | 72.263 | 68.833 | 69.258 | 70.963 | 41.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.309 | 9.159 | 25.081 | 26.45 | 25.428 | 22.743 | 22.021 | 23.001 | 23.766 | 24.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 162.3 | 163.2 | 165.2 | 377.5 | 384.7 | 381.6 | 352.3 | 316.7 | 316.4 | 179.9 | 309.6 | 313.3 | 187.408 | 189.79 | 322.968 | 316.824 | 320.63 | 311.35 | 290.393 | 200.054 | 203.392 | 171.34 | 184.027 | 119.174 | 122.171 | 106.469 | 107.074 | 151.602 | 153.767 | 70.244 | 71.14 | 72.043 | 72.28 | 73.336 | 74.813 | 77.271 | 75.673 | 76.656 | 107.651 | 78.521 | 79.461 | 94.925 | 95.89 | 96.832 | 98.457 | 136.78 | 177.378 | 181.72 | 182.935 | 221.759 | 186.28 | 221.253 | 224.334 | 189.879 | 221.903 | 223.856 | 227.745 | 231.761 | 229.896 | 231.359 | 233.968 | 230.184 | 286.476 | 288.48 | 299.209 | 301.684 | 241.264 | 237.834 | 238.245 | 237.776 | 224.154 | 188.063 | -44.472 | -39.626 | 0 | -37.495 | -41.629 | -39.663 | -38.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.309 | 9.159 | 25.081 | 26.45 | 25.428 | 22.743 | 22.021 | 23.001 | 23.766 | 24.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 141.8 | 144 | 146.4 | 89.4 | 88.7 | 86.4 | 83.4 | 94.2 | 92.5 | 140.4 | 90.2 | 83.1 | 127.551 | 125.236 | 70.82 | 72.254 | 72.354 | 75.508 | 79.082 | 116.389 | 119.785 | 53.036 | 58.685 | 85.674 | 87.713 | 101.04 | 122.719 | 101.529 | 108.255 | 131.043 | 110.818 | 110.491 | 114.546 | 104.39 | 100.838 | 100.139 | 99.085 | 103.883 | 71.225 | 82.68 | 79.582 | 22.215 | 21.71 | 20.187 | 18.426 | 17.129 | 16.275 | 15.144 | 15.033 | 15.045 | 13.729 | 0 | 0 | 0.123 | 0.131 | 0.139 | 1.795 | 7.368 | 7.707 | 7.826 | 7.99 | 8.1 | 8.221 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 5 | 5 | 7 | 10 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.306 | -21.869 | 0 | -25.238 | -23.707 | -23.136 | 0 | 0 | 0 | 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
| 34.2 | 34.9 | 34.1 | 33.5 | 114.1 | 37.7 | 0.07 | 0.05 | 0.069 | 72.9 | 51.9 | 51.3 | 0 | 44.9 | 24.798 | 10.12 | -3.623 | 4.354 | 9.173 | 9.417 | 0 | 12.089 | 29.481 | 30.631 | 0 | 36.657 | 41.257 | 69.984 | -318.564 | 80.482 | 65.589 | 54.123 | 0 | 50.39 | 55.204 | 63.483 | 0 | 75.572 | 77.632 | 81.808 | 0 | 79.526 | 84.848 | 86.501 | 0 | 86.229 | 99.965 | 96.498 | 10.272 | 88.514 | 89.623 | 87.395 | 0 | 75.86 | 85.805 | 80.723 | 0 | 85.029 | 76.927 | 67.973 | 0 | 63.903 | 77.872 | 76.851 | -8 | -9 | 65.406 | 64.102 | -9 | 53.92 | 46.965 | 41.132 | 37.472 | 34.626 | 0 | 30.495 | 31.629 | 26.663 | 25.349 | 26.666 | 26.109 | 18.058 | 14.504 | 18.908 | 16.127 | 14.911 | 14.859 | 11.935 | 13.823 | 17.306 | 21.869 | 0 | 25.238 | 23.707 | 23.136 | 0 | 0 | 0 | 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
| 56.5 | 62.8 | 57.2 | -33.5 | -114.1 | -37.7 | -0.07 | -0.05 | -0.069 | -65.1 | -51.9 | -51.3 | 8.597 | -40.01 | -24.798 | -10.12 | 3.623 | -4.354 | -9.173 | -5.079 | 4.568 | -12.089 | -29.481 | -26.999 | 1.824 | -34.655 | -39.048 | -69.984 | 318.564 | -77.652 | -62.537 | -50.878 | 5.597 | -44.311 | -48.761 | -56.231 | 3.823 | -71.028 | -77.632 | -74.816 | 7.602 | -71.312 | -78.134 | -79.243 | 7.802 | -103.358 | -91.035 | -76.796 | 10.194 | -103.559 | -67.411 | -87.395 | 0 | -40.383 | -23.239 | -5.033 | 0 | -85.029 | -56.719 | -67.973 | 0 | -63.903 | -32.583 | 305.523 | 380.152 | 66.472 | 37.648 | -64.152 | 51.943 | 289.119 | 339.929 | 358.551 | 373.614 | 340.778 | 362.957 | 360.885 | 280.052 | 212.791 | 206.983 | 181.155 | 179.905 | 193.826 | 188.282 | 242.307 | 239.458 | 252.686 | 246.946 | 260.715 | 294.551 | 245.745 | 255.536 | 269.575 | 280.397 | 265.365 | 152.118 | 313.655 | 276.938 | 257.715 | 269.008 | 266.3 | 263.6 | 268 | 262.8 | 262.2 | 277 | 278.4 | 279.9 | 276.1 | 365.6 | 446.2 | 455.8 | 428.6 | 433 | 421.6 | 398 | 375.4 | 373.1 | 350.5 | 322.7 | 190.9 | 346.1 | 316.4 |
Total Non-Current Assets
| 2,545.8 | 2,503.1 | 2,404.6 | 2,340.6 | 2,280 | 2,128.8 | 2,048.4 | 2,137.2 | 1,936.1 | 1,829.2 | 1,776.7 | 1,901.2 | 1,695.055 | 1,638.452 | 1,635.994 | 1,582.04 | 1,562.621 | 1,597.998 | 1,733.848 | 1,620.246 | 1,594.675 | 1,209.608 | 1,260.259 | 1,220.297 | 1,122.685 | 1,093.814 | 1,088.632 | 1,085.681 | 1,097.256 | 999.683 | 907.002 | 921.221 | 973.611 | 871.418 | 907.259 | 983.41 | 949.641 | 941.812 | 910.097 | 868.332 | 795.041 | 712.491 | 696.103 | 680.203 | 700.166 | 738.574 | 778.244 | 820.1 | 861.629 | 796.136 | 790.413 | 772.831 | 737.365 | 747.992 | 724.177 | 737.138 | 664.817 | 670.817 | 698.96 | 682.261 | 683.115 | 691.226 | 784.54 | 812.914 | 815.867 | 819.537 | 765.37 | 668.179 | 697.327 | 699.46 | 721.94 | 710.967 | 453.648 | 419.533 | 444.83 | 433.802 | 353.255 | 282.513 | 274.581 | 265.904 | 262.429 | 266.979 | 259.192 | 317.323 | 312.269 | 324.55 | 318.896 | 330.302 | 366.666 | 326.793 | 337.531 | 370.044 | 383.745 | 369.273 | 254.581 | 413.389 | 377.567 | 358.114 | 370.313 | 339.7 | 332.9 | 330.4 | 318.6 | 316.3 | 326.5 | 326.4 | 326.1 | 321.1 | 410.5 | 486 | 494.2 | 465.1 | 468.9 | 456.8 | 433 | 409.5 | 406.2 | 382.4 | 351.8 | 373.1 | 372.7 | 344.6 |
Total Assets
| 4,254.5 | 4,115.8 | 4,043.6 | 4,014.7 | 3,978.4 | 3,921.7 | 3,952.5 | 3,817.1 | 3,851.5 | 3,706.1 | 3,612.7 | 3,470 | 3,390.668 | 3,210.167 | 3,059.365 | 3,046.084 | 3,173.834 | 3,279.031 | 2,947.66 | 2,948.776 | 2,990.637 | 2,513.188 | 2,533.221 | 2,515.124 | 2,465.464 | 2,430.583 | 2,432.055 | 2,412.69 | 2,397.705 | 2,173.827 | 2,155.978 | 1,817.35 | 1,837.89 | 1,785.884 | 1,870.309 | 1,893.515 | 1,790.512 | 1,727.115 | 1,690.409 | 1,569.382 | 1,517.168 | 1,450.572 | 1,314.475 | 1,282.578 | 1,289.741 | 1,285.606 | 1,364.921 | 1,395.733 | 1,384.544 | 1,365.348 | 1,376.683 | 1,299.441 | 1,301.655 | 1,217.742 | 1,191.037 | 1,109.276 | 1,072.888 | 1,090.719 | 1,041.098 | 1,039.52 | 1,048.291 | 1,035.46 | 1,167.698 | 1,241.059 | 1,256.96 | 1,243.207 | 1,158.397 | 1,062.31 | 1,072.749 | 1,062.512 | 1,125.865 | 1,082.598 | 877.314 | 851.861 | 718.841 | 747.425 | 671.207 | 654.893 | 578.539 | 560.146 | 508.753 | 486.027 | 502.917 | 533.386 | 538.948 | 525.68 | 489.001 | 497.347 | 527.446 | 511.184 | 525.551 | 584.902 | 606.18 | 607.709 | 577.382 | 610.22 | 584.109 | 606.471 | 576.372 | 533.9 | 550.7 | 524.5 | 522.8 | 513.3 | 505.5 | 495.3 | 507.6 | 530.3 | 580.5 | 602.8 | 600.4 | 590.3 | 615.5 | 579.5 | 542 | 562.6 | 532.4 | 536.4 | 474.2 | 478.1 | 471.9 | 408 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 370.7 | 314.1 | 303.4 | 324.2 | 396.8 | 400.6 | 408 | 386.2 | 401.5 | 327.6 | 286.3 | 262.3 | 265.124 | 190.802 | 146.017 | 126.096 | 148.971 | 161.9 | 220.123 | 237.67 | 302.009 | 256.452 | 262.145 | 224.059 | 226.405 | 204.658 | 215.491 | 193.919 | 180.592 | 172.324 | 173.441 | 169.36 | 182.334 | 187.24 | 186.965 | 201.955 | 263.665 | 251.634 | 258.371 | 223.093 | 204.744 | 205.805 | 186.286 | 161.845 | 163.49 | 214.883 | 213.436 | 222.52 | 258.316 | 0 | 0 | 0 | 0 | 0 | -5.791 | -12.48 | 0 | 264.277 | 240.557 | 236.648 | 233.419 | 266.499 | 306.11 | 234.541 | 207.173 | 275.101 | 253.263 | 217.949 | 164.06 | 224.225 | 239.212 | 219.708 | 204.793 | 188.478 | 172.02 | 207.516 | 129.499 | 194.194 | 182.279 | 177.448 | 178.55 | 153.818 | 135.492 | 102.012 | 114.459 | 110.327 | 117.493 | 118.385 | 108.244 | 130.139 | 130.132 | 141.829 | 135.898 | 127.893 | 131.138 | 134.282 | 147.792 | 167.907 | 146.025 | 103.2 | 131.5 | 135.6 | 137 | 142.6 | 132.1 | 121.9 | 118.8 | 127.6 | 105.5 | 106.7 | 41.3 | 110 | 118.1 | 104.2 | 38.7 | 49.2 | 45.6 | 97.4 | 81 | 83.5 | 32.2 | 63.8 |
Short Term Debt
| 351.6 | 3.8 | 7.7 | 279.4 | 297.1 | 280 | 310.3 | 290.5 | 296.6 | 303.3 | 292.2 | 516.3 | 372.176 | 325.15 | 275.839 | 276.248 | 351.526 | 416.535 | 37.196 | 29.502 | 27.115 | 25.952 | 22.323 | 22.189 | 27.725 | 20.337 | 7.99 | 6.885 | 4.324 | -82.006 | -57.877 | -74.415 | -91.73 | -56.554 | 75 | 163.888 | 50.888 | 92.507 | 90.563 | 46.527 | 13.081 | 18.082 | 26.738 | 38.805 | 48.209 | 92.968 | 50.058 | 89.826 | 60.755 | 71.43 | 101.446 | 80.679 | 90.339 | 13.897 | 10 | 9.902 | 2.63 | 11.753 | 17.266 | 12.807 | 16.041 | 65.924 | 101.474 | 146.323 | 105.808 | 101.423 | 113.418 | 52.598 | 39.568 | 58.3 | 242.925 | 210.387 | 22.429 | 21.313 | 18.099 | 287.662 | 12.453 | 232.182 | 172.908 | 141.393 | 106.46 | 24.362 | 31.027 | 6.007 | 5.267 | 5.971 | 5.511 | 2.943 | 0 | 0 | 0 | 0 | 0 | 32.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.5 | 27.3 | 57.7 | 24.6 | 22 | 1 | 14.4 | 31.8 | 15.5 | 30.5 | 28.3 | 31.8 | 191.2 | 1.2 | 1.2 | 215.3 |
Tax Payables
| 0 | 4.3 | 6 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.816 | 0 | 5.195 | 4.065 | 7.645 | 0 | 11.438 | 4.771 | 6.173 | 0 | 8.848 | 0 | 0 | 27.564 | 10.943 | 3.991 | 11.604 | 31.33 | 13.411 | 22.465 | 0.163 | 13.53 | 3.637 | 19.709 | 11.945 | 4.077 | 4.041 | 13.094 | 13.166 | 5.643 | 5.827 | 9.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.9 | 74 | 81.5 | 42.2 | 46.2 | 56.6 | 0.073 | 0.053 | 0.035 | 33.3 | 43 | 36.6 | 7.375 | 43.676 | 42.572 | 36.916 | 42.467 | 63.536 | 70.869 | 59.657 | 85.07 | 76.17 | 91.533 | 108.566 | 105.954 | 102.919 | 85.886 | 120.044 | 129.26 | 82.006 | 85.441 | 85.358 | 95.721 | 68.158 | 84.362 | 42.351 | 33.836 | 24.209 | 28.287 | 27.067 | 20.603 | 21.153 | 14.272 | 8.706 | 8.838 | 16.203 | 23.178 | 28.283 | 17.194 | 17.872 | 1.23 | 5.724 | 5.9 | 5.821 | 5.791 | 12.48 | 11.377 | 11.104 | 13.625 | 17.312 | 19.25 | 15.258 | 19.995 | 22.053 | 22.035 | 20.015 | 16.152 | 13.447 | 18.052 | 26.093 | 14.33 | 11.04 | 17.481 | 14.395 | 9.931 | 3.87 | 6.91 | 3.882 | 4.75 | 8.708 | 2.55 | 2.233 | 37.961 | 36.09 | 39.776 | 23.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.8 | -15.5 | -30.5 | -28.3 | -31.8 | -191.2 | -1.2 | 0 | 0 |
Other Current Liabilities
| 235.8 | 195.9 | 192.5 | 316.7 | 49.6 | 284.4 | 314.527 | 290.247 | 323.565 | 236.4 | 251.9 | 241.5 | 254.738 | 201.578 | 259.982 | 271.126 | -79.084 | 263.533 | 208.906 | 192.065 | 181.281 | 140.484 | 121.185 | 105.679 | 117.498 | 140.25 | 159.711 | 127.41 | 105.209 | 166.677 | 171.316 | 165.473 | 183.429 | 171.808 | 129.683 | 140.364 | 157.712 | 129.701 | 131.186 | 124.349 | 157.942 | 129.583 | 119.053 | 122.49 | 143.61 | 55.878 | 41.607 | 156.903 | 166.555 | 412.491 | 429.951 | 398.914 | 400.375 | 337.221 | 226.285 | 210.341 | 262.774 | 15.313 | 15.313 | 15.313 | 15.313 | 15.313 | 15.313 | 92.164 | 156.791 | 85.905 | 66.144 | 64.719 | 141.418 | 56.895 | 49.701 | 52.981 | 48.925 | 45.712 | 46.041 | 52.881 | 58.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.963 | 49.968 | 52.937 | 53.294 | 54.24 | 55.188 | 56.176 | 55.964 | 92.595 | 55.011 | 54.266 | 53.427 | 52.494 | 51.5 | 50.4 | 49.3 | 48.1 | 46.8 | 45.2 | 43.8 | 42.2 | 40.6 | 41.2 | 0 | 0.1 | 0 | 0 | 31.8 | 15.5 | 30.5 | 28.3 | 31.8 | 191.2 | 1.2 | 1.8 | 4.2 |
Total Current Liabilities
| 1,017 | 587.8 | 585.1 | 962.5 | 789.7 | 1,021.6 | 1,032.9 | 967 | 1,021.7 | 900.6 | 873.4 | 1,056.7 | 899.413 | 761.206 | 724.41 | 710.386 | 463.88 | 905.504 | 537.094 | 518.894 | 595.475 | 499.058 | 497.186 | 460.493 | 477.582 | 468.164 | 469.078 | 448.258 | 419.385 | 339.001 | 372.321 | 345.776 | 369.754 | 370.652 | 476.01 | 548.558 | 506.101 | 498.051 | 508.407 | 421.036 | 396.37 | 374.623 | 346.349 | 331.846 | 364.147 | 379.932 | 328.279 | 497.532 | 502.82 | 501.793 | 532.627 | 485.317 | 496.614 | 356.939 | 236.285 | 220.243 | 276.781 | 302.447 | 286.761 | 282.08 | 284.023 | 362.994 | 442.892 | 495.081 | 491.807 | 482.444 | 448.977 | 348.713 | 363.098 | 365.513 | 546.168 | 494.116 | 293.628 | 269.898 | 246.091 | 551.929 | 207.711 | 430.258 | 359.937 | 327.549 | 287.56 | 180.413 | 204.48 | 144.109 | 159.502 | 139.866 | 166.967 | 171.296 | 161.181 | 183.433 | 184.372 | 197.017 | 192.074 | 240.383 | 223.733 | 189.293 | 202.058 | 221.334 | 198.519 | 154.7 | 181.9 | 184.9 | 185.1 | 189.4 | 177.3 | 165.7 | 178.5 | 195.5 | 204.4 | 131.3 | 63.4 | 111 | 132.5 | 136 | 54.2 | 79.7 | 73.9 | 129.2 | 272.2 | 84.7 | 35.2 | 283.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,404.2 | 1,762.3 | 1,722.6 | 1,479.4 | 1,608.8 | 1,320.3 | 1,327 | 1,301.5 | 1,269.1 | 1,244.3 | 1,209.2 | 895.7 | 869.074 | 879.344 | 793.189 | 797.089 | 1,155.614 | 806.919 | 811.86 | 856.227 | 822.885 | 483.918 | 486.107 | 487.764 | 436.205 | 437.833 | 559.755 | 558.987 | 558.228 | 532.638 | 532.596 | 300.331 | 303.969 | 306.808 | 322.539 | 324.668 | 326.429 | 346.279 | 441.326 | 443.303 | 445.091 | 447.068 | 371.427 | 372.666 | 373.889 | 372.942 | 427.553 | 427.697 | 428.079 | 428.028 | 428.454 | 431.184 | 429.14 | 496.828 | 499.997 | 499.264 | 498.7 | 506.382 | 527.191 | 527.837 | 542.18 | 480.518 | 488.073 | 491.279 | 496.008 | 497.166 | 457.347 | 459.927 | 460.915 | 461.876 | 362.733 | 365.67 | 364.405 | 374.792 | 276.605 | 7.175 | 8.617 | 9.785 | 10.573 | 13.35 | 14.942 | 118.395 | 122.976 | 125.492 | 131.636 | 139.648 | 145.177 | 156.652 | 167.217 | 196.431 | 203.674 | 230.126 | 248.052 | 224.248 | 183.625 | 251.547 | 210.13 | 222.84 | 215.103 | 216.2 | 203 | 181.9 | 186.8 | 180 | 185.8 | 192.3 | 197.2 | 203.2 | 239.9 | 275.3 | 283.3 | 265 | 274.3 | 242.2 | 246.1 | 239.5 | 227.6 | 231.7 | 50.5 | 246.2 | 250.4 | 36.4 |
Deferred Revenue Non-Current
| 58.9 | 74 | 81.5 | 42.2 | -1,541.1 | 56.6 | 73 | 53.2 | 35.3 | 33.3 | 43 | 36.6 | 42.797 | 43.676 | 42.572 | 36.916 | 42.467 | 63.536 | 70.869 | 59.657 | 85.07 | 76.17 | 91.533 | 108.566 | 105.954 | 102.919 | 85.886 | 120.044 | 129.26 | 82.006 | 85.441 | 85.358 | 95.721 | 68.158 | 84.362 | 42.351 | 33.836 | 24.209 | 28.287 | 27.067 | 20.603 | 21.153 | 14.272 | 8.706 | 8.838 | 16.203 | 23.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.791 | 12.48 | 0 | 0 | 0 | 17.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 130.1 | 82.9 | 79.7 | 85.2 | 114.1 | 88.3 | 70.2 | 49.8 | 68.6 | 72.9 | 51.9 | 51.3 | 73.249 | 44.9 | 24.798 | 10.12 | 7.701 | 4.354 | 9.173 | 9.417 | 13.946 | 12.089 | 29.481 | 30.631 | 31.74 | 36.657 | 41.257 | 69.984 | 75.791 | 80.482 | 65.589 | 54.123 | 51.619 | 50.39 | 55.204 | 63.483 | 60.657 | 75.572 | 77.632 | 81.808 | 81.383 | 79.526 | 84.848 | 86.501 | 86.04 | 86.229 | 99.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.805 | 80.723 | 0 | 0 | 0 | 67.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.629 | 26.663 | 25.349 | 26.666 | 26.109 | 18.058 | 14.504 | 18.908 | 16.127 | 14.911 | 14.859 | 11.935 | 13.823 | 17.306 | 21.869 | 24.356 | 26.92 | 0 | 23.136 | 22.814 | 25.238 | 19.595 | 20.843 | 17.3 | 17.6 | 13.5 | 13.4 | 9.3 | 11.7 | 12.1 | 11.6 | 6.1 | 13.9 | 22.3 | 20 | 23 | 22.1 | 18.4 | 17.1 | 15.5 | 15.7 | 14.7 | 11.7 | 11.7 | 10.7 | 10.6 |
Other Non-Current Liabilities
| 66 | 65.1 | 64.2 | -42.2 | 1,541.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -427.697 | -428.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -85.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243.445 | 21.447 | 21.052 | 37.513 | 37.107 | 36.731 | 36.351 | 122.205 | 115.643 | 122.703 | 56.672 | 49.769 | 77.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 40.6 | 100.6 | 39 | 36.7 | 36.7 | 82.7 | 91.1 | 80.4 | 29.4 | 23.5 | 21.4 | 64 | 16.4 |
Total Non-Current Liabilities
| 1,659.2 | 1,984.3 | 1,948 | 1,564.6 | 1,722.9 | 1,465.2 | 1,470.2 | 1,404.5 | 1,373 | 1,350.5 | 1,304.1 | 983.6 | 985.12 | 967.92 | 860.559 | 844.125 | 1,236.899 | 874.809 | 891.902 | 925.301 | 921.901 | 572.177 | 607.121 | 626.961 | 573.899 | 577.409 | 686.898 | 749.015 | 763.279 | 695.126 | 683.626 | 439.812 | 451.309 | 425.356 | 462.105 | 430.502 | 420.922 | 446.06 | 547.245 | 552.178 | 547.077 | 547.747 | 470.547 | 467.873 | 468.767 | 475.374 | 550.696 | 427.697 | 428.079 | 428.028 | 428.454 | 431.184 | 429.14 | 496.828 | 591.593 | 592.467 | 498.7 | 506.382 | 527.191 | 527.837 | 542.18 | 480.518 | 488.073 | 491.279 | 496.008 | 497.166 | 457.347 | 459.927 | 460.915 | 461.876 | 362.733 | 365.67 | 364.405 | 374.792 | 276.605 | 7.175 | 283.691 | 57.895 | 56.974 | 77.529 | 78.158 | 173.184 | 173.831 | 266.605 | 263.406 | 277.262 | 216.708 | 218.356 | 258.228 | 213.737 | 225.543 | 254.482 | 274.972 | 224.248 | 206.761 | 274.361 | 235.368 | 242.435 | 235.946 | 233.5 | 220.6 | 195.4 | 200.2 | 189.3 | 197.6 | 204.4 | 208.8 | 209.3 | 253.8 | 338.2 | 403.9 | 327 | 333.1 | 297.3 | 345.9 | 346.1 | 323.7 | 275.8 | 85.7 | 279.3 | 325.1 | 63.4 |
Total Liabilities
| 2,676.2 | 2,572.1 | 2,533.1 | 2,527.1 | 2,512.6 | 2,486.8 | 2,503.1 | 2,371.5 | 2,394.7 | 2,251.1 | 2,177.5 | 2,040.3 | 1,884.533 | 1,729.126 | 1,584.969 | 1,554.511 | 1,700.779 | 1,780.313 | 1,428.996 | 1,444.195 | 1,517.376 | 1,071.235 | 1,104.307 | 1,087.454 | 1,051.481 | 1,045.573 | 1,155.976 | 1,197.273 | 1,182.664 | 1,034.127 | 1,055.947 | 785.588 | 821.063 | 796.008 | 938.115 | 979.06 | 927.023 | 944.111 | 1,055.652 | 973.214 | 943.447 | 922.37 | 816.896 | 799.719 | 832.914 | 855.306 | 878.975 | 925.229 | 930.899 | 929.821 | 961.081 | 916.501 | 925.754 | 853.767 | 827.878 | 812.71 | 775.481 | 808.829 | 813.952 | 809.917 | 826.203 | 843.512 | 930.965 | 986.36 | 987.815 | 979.61 | 906.324 | 808.64 | 824.013 | 827.389 | 908.901 | 859.786 | 658.033 | 644.69 | 522.696 | 559.104 | 491.402 | 488.153 | 416.911 | 405.078 | 365.718 | 353.597 | 378.311 | 410.714 | 422.908 | 417.128 | 383.675 | 389.652 | 419.409 | 397.17 | 409.915 | 451.499 | 467.046 | 464.631 | 430.494 | 463.654 | 437.426 | 463.769 | 434.465 | 388.2 | 402.5 | 380.3 | 385.3 | 378.7 | 374.9 | 370.1 | 387.3 | 404.8 | 458.2 | 469.5 | 467.3 | 438 | 465.6 | 433.3 | 400.1 | 425.8 | 397.6 | 405 | 357.9 | 364 | 360.3 | 346.7 |
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 | 0 |
Common 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 | 0.022 | 0.022 | 0.022 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 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
| 1,035 | 966.9 | 942.7 | 919.1 | 897.5 | 882.2 | 896 | 871.9 | 897.7 | 886.5 | 892.5 | 888.7 | 881.74 | 858.947 | 848.192 | 866.367 | 885.46 | 894.619 | 875.885 | 871.3 | 867.602 | 847.433 | 840.478 | 846.018 | 830.898 | 808.202 | 783.495 | 728.755 | 709.103 | 691.808 | 665.442 | 637.026 | 618.178 | 590.725 | 561.198 | 522.182 | 458.599 | 396.25 | 357.523 | 311.175 | 282.559 | 239.405 | 205.817 | 190.23 | 174.842 | 154.126 | 210.156 | 196.317 | 185.89 | 178.485 | 159.368 | 141.699 | 127.182 | 114.547 | 117.862 | 118.412 | 120.716 | 113.006 | 108.444 | 113.195 | 123.492 | 116.807 | 167.345 | 174.892 | 179.553 | 173.53 | 166.731 | 166.618 | 165.408 | 153.507 | 141.784 | 149.134 | 148.542 | 137.479 | 128.07 | 120.76 | 113.987 | 104.598 | 96.453 | 92.549 | 88.054 | 80.931 | 74.557 | 72.32 | 68.165 | 64.873 | 61.867 | 63.105 | 63.848 | 66.102 | 68.073 | 84.899 | 90.789 | 92.683 | 95.28 | 96.482 | 94.756 | 90.653 | 87.695 | 84.7 | 85.5 | 83.2 | 77.9 | 73.6 | 71.6 | 66.1 | 61.4 | 57.9 | 54.7 | 65.6 | 65.7 | 64.3 | 62.3 | 58.7 | 54.6 | 49.9 | 47.4 | 43.6 | 38.1 | 36.3 | 34.1 | 37.1 |
Accumulated Other Comprehensive Income/Loss
| -34 | -8 | -8.9 | -6.4 | -7.3 | -23.6 | -21.7 | -31.7 | -45.6 | -36.6 | -53.3 | -59.9 | -43.713 | -39.99 | -46.684 | -48.458 | -52.817 | -63.066 | -48.321 | -44.392 | -44.815 | -34.12 | -27.622 | -29.345 | -23.366 | -21.25 | -4.121 | -8.987 | -6.279 | -15.661 | -29.35 | -38.055 | -26.753 | -29.519 | -32.76 | -30.659 | -21.205 | -17.261 | -15.925 | -10.353 | -6.932 | -2.384 | -1.812 | -3.135 | -6.504 | -7.701 | -4.758 | -3.596 | -6.369 | -11.633 | -5.356 | -17.199 | -7.895 | -3.264 | -4.462 | -7.342 | -7.204 | -11.923 | -8.647 | -9.435 | -9.79 | -18.447 | -24.463 | -13.133 | -1.305 | -0.4 | -2.861 | 2.227 | -0.166 | 0.004 | -0.99 | -0.41 | -0.401 | -0.05 | 0.37 | -0.412 | -0.711 | -2.38 | 2.109 | 1.419 | -5.945 | -7.218 | -8.338 | -5.303 | -8.11 | -10.509 | -10.729 | -9.598 | -9.999 | -6.271 | -6.669 | -5.782 | -5.984 | -3.981 | -2.783 | -4.44 | -3.404 | -3.65 | -2.493 | -2.1 | -1.9 | -27.2 | -27.2 | -27.2 | -27.2 | -23 | -23 | -23 | -23 | -14.4 | -14.4 | -14.4 | -14.4 | -7.8 | -7.8 | -7.8 | -7.8 | -7.8 | -7.8 | -7.8 | -7.8 | -5.6 |
Other Total Stockholders Equity
| 375.1 | 370.2 | 366.1 | 361.3 | 364.4 | 374.1 | 403 | 425.6 | 424.8 | 420.5 | 413.4 | 408.5 | 469.721 | 467.806 | 466.994 | 462.498 | 460.4 | 459.668 | 458.908 | 454.9 | 453.943 | 449.002 | 444.962 | 440.958 | 442.569 | 438.56 | 316.073 | 312.789 | 315.306 | 310.074 | 305.992 | 281.754 | 282.886 | 278.88 | 272.502 | 280.422 | 295.444 | 293.407 | 199.893 | 219.062 | 235.763 | 239.124 | 252.564 | 260.504 | 259.864 | 258.282 | 255.738 | 254.359 | 252.256 | 251.309 | 245.776 | 244.028 | 242.286 | 240.173 | 237.781 | 173.753 | 172.404 | 171.606 | 119.667 | 118.428 | 99.645 | 85.171 | 84.676 | 83.414 | 82.262 | 81.261 | 80.072 | 79.166 | 78.332 | 76.514 | 74.544 | 72.87 | 71.124 | 69.726 | 67.689 | 64.211 | 62.768 | 60.761 | 59.305 | 57.339 | 57.165 | 54.956 | 54.338 | 51.607 | 51.073 | 49.276 | 49.276 | 49.276 | 49.276 | 49.276 | 49.29 | 49.29 | 49.29 | 49.29 | 49.29 | 49.415 | 50.249 | 50.495 | 50.495 | 50.5 | 50.6 | 76 | 76 | 77.2 | 76.4 | 72.8 | 72.6 | 72.2 | 72.4 | 63.8 | 63.9 | 64.1 | 63.8 | 57.2 | 57.2 | 57.2 | 57.2 | 57 | 56.6 | 56.6 | 56.5 | 1.2 |
Total Shareholders Equity
| 1,376.1 | 1,329.1 | 1,299.9 | 1,274 | 1,254.6 | 1,232.7 | 1,277.3 | 1,265.8 | 1,276.9 | 1,270.4 | 1,252.6 | 1,237.3 | 1,307.748 | 1,286.763 | 1,268.502 | 1,280.407 | 1,293.043 | 1,291.221 | 1,286.472 | 1,281.808 | 1,276.73 | 1,262.315 | 1,257.818 | 1,257.631 | 1,250.101 | 1,225.512 | 1,095.447 | 1,032.557 | 1,018.13 | 986.221 | 942.084 | 880.725 | 874.311 | 840.086 | 800.94 | 771.945 | 732.838 | 672.396 | 541.491 | 519.884 | 511.39 | 476.145 | 456.569 | 447.599 | 428.202 | 404.707 | 461.136 | 447.08 | 431.777 | 418.161 | 399.788 | 368.528 | 361.573 | 351.456 | 351.181 | 284.845 | 285.938 | 272.711 | 219.481 | 222.205 | 213.364 | 183.548 | 227.575 | 245.19 | 260.527 | 254.408 | 243.958 | 248.027 | 243.59 | 230.041 | 215.354 | 221.61 | 219.281 | 207.171 | 196.145 | 184.575 | 176.059 | 162.994 | 157.882 | 151.322 | 139.289 | 128.684 | 120.572 | 118.638 | 111.142 | 103.654 | 100.428 | 102.797 | 103.139 | 109.121 | 110.708 | 128.421 | 134.109 | 138.006 | 141.801 | 141.471 | 141.615 | 137.512 | 135.711 | 133.1 | 134.2 | 132 | 126.7 | 123.6 | 120.8 | 115.9 | 111 | 107.1 | 104.1 | 115 | 115.2 | 114 | 111.7 | 108.1 | 104 | 99.3 | 96.8 | 92.8 | 86.9 | 85.1 | 82.8 | 32.7 |
Total Equity
| 1,578.3 | 1,543.7 | 1,510.5 | 1,487.6 | 1,465.8 | 1,434.9 | 1,449.4 | 1,445.6 | 1,456.8 | 1,455 | 1,435.2 | 1,429.7 | 1,506.135 | 1,481.041 | 1,474.396 | 1,491.573 | 1,473.055 | 1,498.718 | 1,518.664 | 1,504.581 | 1,473.261 | 1,441.953 | 1,428.914 | 1,427.67 | 1,413.983 | 1,385.01 | 1,276.079 | 1,215.417 | 1,215.041 | 1,139.7 | 1,100.031 | 1,031.762 | 1,016.827 | 989.876 | 932.194 | 914.455 | 863.489 | 783.004 | 634.757 | 596.168 | 573.721 | 528.202 | 497.579 | 482.859 | 456.827 | 430.3 | 485.946 | 470.504 | 453.645 | 435.527 | 415.602 | 382.94 | 375.901 | 363.975 | 363.159 | 296.566 | 297.407 | 281.89 | 227.146 | 229.603 | 222.088 | 191.948 | 236.733 | 254.699 | 269.145 | 263.597 | 252.073 | 253.67 | 248.736 | 235.123 | 216.964 | 222.812 | 219.281 | 207.171 | 196.145 | 188.321 | 179.805 | 166.74 | 161.628 | 155.068 | 143.035 | 132.43 | 124.606 | 122.672 | 116.04 | 108.552 | 105.326 | 107.695 | 108.037 | 114.014 | 115.636 | 133.403 | 139.134 | 143.078 | 146.888 | 146.566 | 146.683 | 142.702 | 141.907 | 145.7 | 148.2 | 144.2 | 137.5 | 134.6 | 130.6 | 125.2 | 120.3 | 125.5 | 122.3 | 133.3 | 133.1 | 152.3 | 149.9 | 146.2 | 141.9 | 136.8 | 134.8 | 131.4 | 116.3 | 114.1 | 111.6 | 61.3 |
Total Liabilities & Shareholders Equity
| 4,254.5 | 4,115.8 | 4,043.6 | 4,014.7 | 3,978.4 | 3,921.7 | 3,952.5 | 3,817.1 | 3,851.5 | 3,706.1 | 3,612.7 | 3,470 | 3,390.668 | 3,210.167 | 3,059.365 | 3,046.084 | 3,173.834 | 3,279.031 | 2,947.66 | 2,948.776 | 2,990.637 | 2,513.188 | 2,533.221 | 2,515.124 | 2,465.464 | 2,430.583 | 2,432.055 | 2,412.69 | 2,397.705 | 2,173.827 | 2,155.978 | 1,817.35 | 1,837.89 | 1,785.884 | 1,870.309 | 1,893.515 | 1,790.512 | 1,727.115 | 1,690.409 | 1,569.382 | 1,517.168 | 1,450.572 | 1,314.475 | 1,282.578 | 1,289.741 | 1,285.606 | 1,364.921 | 1,395.733 | 1,384.544 | 1,365.348 | 1,376.683 | 1,299.441 | 1,301.655 | 1,217.742 | 1,191.037 | 1,109.276 | 1,072.888 | 1,090.719 | 1,041.098 | 1,039.52 | 1,048.291 | 1,035.46 | 1,167.698 | 1,241.059 | 1,256.96 | 1,243.207 | 1,158.397 | 1,062.31 | 1,072.749 | 1,062.512 | 1,125.865 | 1,082.598 | 877.314 | 851.861 | 718.841 | 747.425 | 671.207 | 654.893 | 578.539 | 560.146 | 508.753 | 486.027 | 502.917 | 533.386 | 538.948 | 525.68 | 489.001 | 497.347 | 527.446 | 511.184 | 525.551 | 584.902 | 606.18 | 607.709 | 577.382 | 610.22 | 584.109 | 606.471 | 576.372 | 533.9 | 550.7 | 524.5 | 522.8 | 513.3 | 505.5 | 495.3 | 507.6 | 530.3 | 580.5 | 602.8 | 600.4 | 590.3 | 615.5 | 579.5 | 542 | 562.6 | 532.4 | 536.4 | 474.2 | 478.1 | 471.9 | 408 |