G-III Apparel Group, Ltd.
NASDAQ:GIII
30.86 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q2 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 414.791 | 508.434 | 507.829 | 197.391 | 197.735 | 289.729 | 191.652 | 150.719 | 150.977 | 438.411 | 465.984 | 279.564 | 509.988 | 396.311 | 351.934 | 149.745 | 252.798 | 616.183 | 197.372 | 55.801 | 39.568 | 48.312 | 70.138 | 66.08 | 42.306 | 71.048 | 45.776 | 68.229 | 58.782 | 67.134 | 79.957 | 44.996 | 44.95 | 95.448 | 132.587 | 54.298 | 18.81 | 85.708 | 128.354 | 49.158 | 21.534 | 23.61 | 22.091 | 29.811 | 16.454 | 20.62 | 27.36 | 39.646 | 22.653 | 38.336 | 24.66 | 16.083 | 8.566 | 12.701 | 10.045 | 16.586 | 6.147 | 17.869 | 46.813 | 16.633 | 5.682 | 2.262 | 2.508 | 9.728 | 2.982 | 2.566 | 38.341 | 5.461 | 2.672 | 58.771 | 12.026 | 5.918 | 0.728 | 8.198 | 7.031 | 2.671 | 1.194 | 22.685 | 16.574 | 3.043 | 0.68 | 15.731 | 16.072 | 1.66 | 0.434 | 3.537 | 3.408 | 0.977 | 0.36 | 0.339 | 2.481 | 1.694 | 1.433 | 0.319 | 9.231 | 0.594 | 1.231 | 0.62 | 14.53 | 0.5 | 1.8 | 0.5 | 7.2 | 0.6 | 0.6 | 0.6 | 5.8 | 2.4 | 0.9 | 5.7 | 13.1 | 1.2 | 0.6 | 3.1 | 7.6 | 1.9 | 2.7 | 0.4 | 1.4 | 2.5 | 2.3 | 0.8 | 3.5 | 1.2 | 1.1 | 1.6 | 1.2 | 0.2 | 4.4 | 1.7 | 0.1 | 1 | 1.1 | 3.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 414.791 | 508.434 | 507.829 | 197.391 | 197.735 | 289.729 | 191.652 | 150.719 | 150.977 | 438.411 | 465.984 | 279.564 | 509.988 | 396.311 | 351.934 | 149.745 | 252.798 | 616.183 | 197.372 | 55.801 | 39.568 | 48.312 | 70.138 | 66.08 | 42.306 | 71.048 | 45.776 | 68.229 | 58.782 | 67.134 | 79.957 | 44.996 | 44.95 | 95.448 | 132.587 | 54.298 | 18.81 | 85.708 | 128.354 | 49.158 | 21.534 | 23.61 | 22.091 | 29.811 | 16.454 | 20.62 | 27.36 | 39.646 | 22.653 | 38.336 | 24.66 | 16.083 | 8.566 | 12.701 | 10.045 | 16.586 | 6.147 | 17.869 | 46.813 | 16.633 | 5.682 | 2.262 | 2.508 | 9.728 | 2.982 | 2.566 | 38.341 | 5.461 | 2.672 | 58.771 | 12.026 | 5.918 | 0.728 | 8.198 | 7.031 | 2.671 | 1.194 | 22.685 | 16.574 | 3.043 | 0.68 | 15.731 | 16.072 | 1.66 | 0.434 | 3.537 | 3.408 | 0.977 | 0.36 | 0.339 | 2.481 | 1.694 | 1.433 | 0.319 | 9.231 | 0.594 | 1.231 | 0.62 | 14.53 | 0.5 | 1.8 | 0.5 | 7.2 | 0.6 | 0.6 | 0.6 | 5.8 | 2.4 | 0.9 | 5.7 | 13.1 | 1.2 | 0.6 | 3.1 | 7.6 | 1.9 | 2.7 | 0.4 | 1.4 | 2.5 | 2.3 | 0.8 | 3.5 | 1.2 | 1.1 | 1.6 | 1.2 | 0.2 | 4.4 | 1.7 | 0.1 | 1 | 1.1 | 3.5 |
Net Receivables
| 477.465 | 473.186 | 562.363 | 863.221 | 519.361 | 494.601 | 674.963 | 881.135 | 488.523 | 573.613 | 605.512 | 844.382 | 385.047 | 509.43 | 492.698 | 720.975 | 276.502 | 421.143 | 530.137 | 899.029 | 464.663 | 478.371 | 502.133 | 819.636 | 447.576 | 429.146 | 294.43 | 601.179 | 287.57 | 256.212 | 263.881 | 537.073 | 243.108 | 213.752 | 221.5 | 537.458 | 238.659 | 208.769 | 198.635 | 453.571 | 193.282 | 145.01 | 160.01 | 397.546 | 162.563 | 151.841 | 178.216 | 362.724 | 184.816 | 176.53 | 162.51 | 368.087 | 171.541 | 128.218 | 138.341 | 297.101 | 119.662 | 82.887 | 73.456 | 235.943 | 90.897 | 52.307 | 69.695 | 217.686 | 83.467 | 49.46 | 66.944 | 181.346 | 61.016 | 25.613 | 60.96 | 175.94 | 58.301 | 14.018 | 45.751 | 140.115 | 53.078 | 7.788 | 24.783 | 81.698 | 34.195 | 10.155 | 19.304 | 87.794 | 35.449 | 12.421 | 19.157 | 69.953 | 29.033 | 4.845 | 9.922 | 51.199 | 44.719 | 7.497 | 11.528 | 57.436 | 36.207 | 8.671 | 16.597 | 56.3 | 26.3 | 7.2 | 10.6 | 42.5 | 33.7 | 6.5 | 11.4 | 32.5 | 23.2 | 3 | 7.2 | 44.3 | 26.9 | 5.2 | 11.8 | 27 | 27.1 | 4.7 | 15.3 | 46.7 | 11.8 | 15.2 | 43.1 | 28.1 | 9.5 | 35.4 | 28.6 | 9.4 | 22.9 | 32.5 | 10.3 | 15.8 | 27.2 | 19.4 |
Inventory
| 610.492 | 479.671 | 520.426 | 591.53 | 804.858 | 630.308 | 709.345 | 900.987 | 1,040.814 | 550.059 | 512.155 | 448.991 | 499.337 | 346.668 | 416.503 | 461.769 | 574.767 | 500.41 | 551.918 | 650.633 | 842.136 | 538.955 | 576.383 | 616.162 | 678.571 | 502.819 | 553.323 | 592.822 | 655.272 | 445.969 | 483.269 | 490.555 | 569.996 | 406.72 | 485.311 | 510.374 | 605.214 | 371.224 | 426.18 | 436.367 | 534.186 | 322.659 | 359.639 | 323.334 | 406.17 | 242.072 | 280.929 | 307.477 | 336.389 | 208.755 | 253.521 | 273.161 | 322.387 | 167.751 | 204.995 | 208.507 | 223.543 | 100.006 | 119.877 | 127.087 | 172.439 | 89.354 | 116.612 | 131.028 | 156.044 | 57.642 | 59.934 | 79.881 | 98.294 | 31.182 | 38.111 | 63.337 | 81.163 | 28.721 | 30.395 | 52.123 | 72.727 | 22.625 | 24.108 | 37.01 | 50.507 | 26.588 | 28.361 | 40.498 | 59.393 | 31.201 | 30.948 | 47.233 | 60.645 | 40.497 | 37.172 | 52.972 | 83.65 | 72.063 | 42.45 | 35.059 | 53.019 | 37.959 | 21.175 | 25.5 | 35.1 | 23.3 | 16.4 | 27.1 | 42 | 30.3 | 20.2 | 23.4 | 29.6 | 19 | 14 | 20.1 | 33.5 | 18.2 | 14.2 | 20.5 | 32.5 | 29.2 | 25.5 | 38.9 | 51.6 | 38.4 | 35.1 | 54.4 | 47 | 41.4 | 51.7 | 48.8 | 25 | 28.1 | 23.5 | 13.9 | 8 | 10.2 |
Other Current Assets
| 91.31 | 87.223 | 69.7 | 60.995 | 80.731 | 77.124 | 76.54 | 51.704 | 85.096 | 54.496 | 69.206 | 54.526 | 67.458 | 71.713 | 82.905 | 39.317 | 69.658 | 76.318 | 89.261 | 80.27 | 105.853 | 105.914 | 105.241 | 82.933 | 107.65 | 104.204 | 66.072 | 59.582 | 81.991 | 72.319 | 55.831 | 33.897 | 81.855 | 69.438 | 63.042 | 45.654 | 55.111 | 46.916 | 45.697 | 52.001 | 72.033 | 59.656 | 44.45 | 27.129 | 50.915 | 36.908 | 30.08 | 44.893 | 37.102 | 27.561 | 24.087 | 24.572 | 40.067 | 31.863 | 25.406 | 21.855 | 33.361 | 29.876 | 26.009 | 17.225 | 35.537 | 31.033 | 21.884 | 23.701 | 39.751 | 35.069 | 18.546 | 12.564 | 29.579 | 26.231 | 16.643 | 11.564 | 25.394 | 23.272 | 11.945 | 10.4 | 18.502 | 14.31 | 7.244 | 8.494 | 14.324 | 13.06 | 8.823 | 8.095 | 11.085 | 9.763 | 8.642 | 9.128 | 16.437 | 14.662 | 9.035 | 3.891 | 7.41 | 4.265 | -1.761 | 4.66 | 3.189 | 0.583 | -2.998 | -3.1 | 4 | 2.9 | 1.7 | 1.3 | 3.5 | 4.6 | 1.8 | 0.9 | 1.9 | 4 | 0.9 | 1.8 | 2.9 | 4 | -1.3 | 1.3 | 6.2 | 6.9 | 2.8 | 3.7 | 5.5 | 1.7 | 0.9 | 2.6 | 2.9 | 0.5 | 1.2 | 2.6 | 2.7 | 2.7 | 2.1 | 1.7 | 2.1 | 2.3 |
Total Current Assets
| 1,594.058 | 1,548.514 | 1,657.77 | 788.921 | 1,602.685 | 1,491.762 | 1,652.5 | 1,984.545 | 1,765.41 | 1,616.579 | 1,652.857 | 1,627.463 | 1,461.83 | 1,324.122 | 1,344.04 | 1,371.806 | 1,173.725 | 1,614.054 | 1,368.688 | 1,685.733 | 1,452.22 | 1,171.552 | 1,253.895 | 1,584.811 | 1,276.103 | 1,067.861 | 959.601 | 1,297.071 | 1,083.615 | 841.634 | 882.938 | 1,106.521 | 939.909 | 785.358 | 902.44 | 1,132.985 | 917.794 | 712.617 | 798.866 | 973.264 | 821.035 | 550.935 | 586.19 | 777.82 | 636.178 | 451.441 | 516.585 | 347.123 | 359.042 | 451.182 | 464.778 | 681.903 | 330.953 | 340.533 | 378.787 | 544.049 | 382.713 | 230.638 | 266.155 | 396.888 | 304.555 | 174.956 | 210.699 | 382.143 | 282.244 | 144.737 | 183.765 | 279.252 | 191.561 | 141.797 | 126.129 | 256.759 | 165.586 | 74.209 | 95.122 | 205.309 | 145.501 | 67.408 | 72.709 | 130.245 | 99.706 | 65.534 | 72.56 | 138.047 | 106.361 | 56.922 | 62.155 | 127.291 | 106.475 | 60.343 | 58.61 | 109.756 | 137.212 | 84.144 | 61.448 | 97.749 | 93.646 | 47.833 | 49.304 | 79.2 | 67.2 | 33.9 | 35.9 | 71.5 | 79.8 | 42 | 39.2 | 59.2 | 55.6 | 31.7 | 35.2 | 67.4 | 63.9 | 30.5 | 32.3 | 50.7 | 68.5 | 41.2 | 45 | 91.8 | 71.2 | 56.1 | 82.6 | 86.3 | 60.5 | 78.9 | 82.7 | 61 | 55 | 65 | 36 | 32.4 | 38.4 | 35.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 270.616 | 269.787 | 271.97 | 273.506 | 283.514 | 290.213 | 293.407 | 270.848 | 263.421 | 211.881 | 218.4 | 226.478 | 224.341 | 234.013 | 243.134 | 242.16 | 234.698 | 324.483 | 346.055 | 384.649 | 394.969 | 410.017 | 86.407 | 89.658 | 92.133 | 95.269 | 97.857 | 98.522 | 95.074 | 100.102 | 102.571 | 101.579 | 103.697 | 103.715 | 103.579 | 101.137 | 89.743 | 84.397 | 81.671 | 79.583 | 75.808 | 69.08 | 62.832 | 49.639 | 46.016 | 43.912 | 40.816 | 39.323 | 34.11 | 33.408 | 33.365 | 30.904 | 240.431 | 239.907 | 22.556 | 19.02 | 16.367 | 11.585 | 7.539 | 8.455 | 9.146 | 9.755 | 9.863 | 10.093 | 9.969 | 7.425 | 5.261 | 5.721 | 5.646 | 5.566 | 5.641 | 5.355 | 4.255 | 4.331 | 4.296 | 4.33 | 3.581 | 2.247 | 2.35 | 2.347 | 1.77 | 1.842 | 1.969 | 1.948 | 2.028 | 2.087 | 2.065 | 2.536 | 2.689 | 2.891 | 3.021 | 3.16 | 2.896 | 2.851 | 2.94 | 3.212 | 3.31 | 3.227 | 3.316 | 3.2 | 3.3 | 3.6 | 3.8 | 3.9 | 3.7 | 3.5 | 3.4 | 3.2 | 3.1 | 4.9 | 5 | 5.4 | 5.7 | 6 | 6.3 | 6.5 | 6.9 | 7.1 | 7 | 8.5 | 9.1 | 9.2 | 8 | 6.9 | 4.7 | 4.8 | 4.7 | 4.4 | 3.9 | 3 | 2.5 | 2.1 | 2.1 | 2.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303.668 | 304.93 | 261.727 | 262.527 | 265.116 | 262.372 | 262.065 | 263.135 | 261.684 | 260.667 | 259.922 | 260.622 | 259.926 | 260.687 | 260.578 | 261.137 | 261.366 | 261.677 | 263.275 | 262.71 | 264.2 | 264.706 | 266.901 | 269.262 | 50.094 | 49.864 | 50.406 | 49.437 | 50.164 | 49.844 | 49.317 | 52.13 | 53.273 | 55.354 | 55.572 | 55.604 | 55.257 | 54.153 | 61.359 | 60.396 | 58.629 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 25.9 | 25.713 | 25.494 | 25.494 | 49.076 | 51.165 | 51.109 | 31.746 | 26.486 | 25.899 | 24.758 | 25.006 | 18.787 | 18.787 | 18.73 | 18.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 652.188 | 654.635 | 662.009 | 32.565 | 666.282 | 666.351 | 662.998 | 642.111 | 657.609 | 482.479 | 484.69 | 482.46 | 474.924 | 475.216 | 478.671 | 476.731 | 475.144 | 474.964 | 477.021 | 476.544 | 479.853 | 480.161 | 482.146 | 483.914 | 485.071 | 489.306 | 488.67 | 488.566 | 487.411 | 483.944 | 483.972 | 78.547 | 78.386 | 80.11 | 78.066 | 80.332 | 79.791 | 78.691 | 86.33 | 89.312 | 94.654 | 94.7 | 95.012 | 91.564 | 89.155 | 87.19 | 89.922 | 88.398 | 17.231 | 17.421 | 17.611 | 17.821 | 18.032 | 18.243 | 18.483 | 18.793 | 19.137 | 19.482 | 19.826 | 20.171 | 20.515 | 20.94 | 21.406 | 25.138 | 26.183 | 27.228 | 11.143 | 12.037 | 13.549 | 11.142 | 11.971 | 12.799 | 13.628 | 14.457 | 15.287 | 28.389 | 29.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 652.188 | 654.635 | 662.009 | 32.565 | 666.282 | 666.351 | 662.998 | 945.779 | 962.539 | 744.206 | 747.217 | 747.576 | 737.296 | 737.281 | 741.806 | 738.415 | 735.811 | 734.886 | 737.643 | 736.47 | 740.54 | 740.739 | 743.283 | 745.28 | 746.748 | 752.581 | 751.38 | 752.766 | 752.117 | 750.845 | 753.234 | 128.641 | 128.25 | 130.516 | 127.503 | 130.496 | 129.635 | 128.008 | 138.46 | 142.585 | 150.008 | 150.272 | 150.616 | 146.821 | 143.308 | 148.549 | 150.318 | 147.027 | 43.331 | 43.521 | 43.711 | 43.921 | 44.132 | 44.343 | 44.583 | 44.893 | 45.237 | 45.582 | 45.926 | 46.071 | 46.228 | 46.434 | 46.9 | 74.214 | 77.348 | 78.337 | 42.889 | 38.523 | 39.448 | 35.9 | 36.977 | 31.586 | 32.415 | 33.187 | 33.788 | 28.389 | 29.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.676 | 22.007 | 22.472 | 24.354 | 27.089 | 27.585 | 24.467 | 25.87 | 26.117 | 89.827 | 65.503 | 61.413 | 63.383 | 60.85 | 63.523 | 62.177 | 59.132 | 58.299 | 61.987 | 62.231 | 63.773 | 63.361 | 66.587 | 67.874 | 59.048 | 63.161 | 62.422 | 60.642 | 60.015 | 60.002 | 61.171 | 61.456 | 62.882 | 61.464 | 25.662 | 25.494 | 25.49 | -16.064 | -16.072 | -16.335 | -16.331 | -16.331 | -16.331 | -10.318 | -10.318 | 0 | 0 | 380.482 | 2.236 | 2.383 | 2.419 | 2.578 | 2.065 | 1.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.185 | 25.581 | 19.248 | 26.389 | 26.432 | 26.389 | 26.389 | 8.973 | 9.405 | 1.647 | 3.559 | 4.682 | 5.26 | 5.222 | 5.098 | 18.136 | 34.548 | 34.548 | 18.135 | 25.135 | 25.253 | 25.212 | 22.427 | 28.336 | 28.36 | 27.982 | 11.439 | 16.169 | 16.081 | 15.901 | 15.849 | 17.571 | 17.576 | 17.584 | 17.564 | 16.056 | 16.057 | 16.064 | 16.072 | 16.335 | 16.331 | 16.331 | 16.331 | 10.318 | 10.318 | 0 | 0 | 9.377 | 9.559 | 9.559 | 9.559 | 8.304 | 8.304 | 8.304 | 8.304 | 10.672 | 10.672 | 10.672 | 10.672 | 0 | 11.64 | 11.64 | 11.64 | 3.938 | 3.941 | 3.941 | 3.944 | 2.8 | 2.8 | 2.8 | 2.8 | 2.43 | 2.43 | 2.415 | 2.415 | 2.05 | 2.05 | 2.05 | 2.05 | 1.94 | 1.94 | 1.94 | 1.94 | 2.181 | 2.181 | 2.181 | 2.181 | 1.932 | 1.935 | 1.954 | 1.954 | 4.889 | 4.889 | 4.889 | 4.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 131.564 | 44.875 | 47.695 | 679.382 | 56.051 | 52.183 | 52.644 | 54.206 | 55.462 | 54.132 | 54.992 | 60.405 | 61.476 | 37.232 | 38.785 | 36.722 | 31.9 | 32.691 | 32.629 | 34.389 | 35.681 | 35.663 | 35.459 | 35.109 | 34.242 | 33.709 | 32.478 | 33.883 | 35.149 | 35.304 | 36.181 | 7.673 | 7.206 | 8.044 | 7.322 | 10.324 | 10.76 | 27.028 | 27.721 | 28.969 | 32.316 | 32.848 | 31.259 | 30.32 | 31.858 | 20.323 | 10.053 | 11.549 | 214.065 | -7.78 | -7.729 | 1.851 | 0.992 | -213.434 | 2.173 | 2.275 | 2.34 | 1.893 | 1.723 | 13.003 | 1.53 | 1.783 | 1.858 | 2.241 | 2.33 | 2.143 | 1.839 | 1.151 | 1.235 | 1.474 | 1.982 | 1.99 | 2.468 | 2.407 | 2.696 | 3.594 | 4.201 | 3.161 | 3.486 | 2.881 | 3.021 | 4.059 | 4.227 | 4.376 | 4.447 | 4.469 | 4.555 | 4.007 | 4.036 | 4.047 | 4.116 | 2.902 | 2.904 | 2.795 | 2.675 | 6.253 | 6.185 | 6.027 | 6.981 | 2.7 | 5.3 | 5.1 | 5.2 | 4.3 | 4.3 | 4 | 4.1 | 4.4 | 4.4 | 4.3 | 4.3 | 2.7 | 2.8 | 2.8 | 2.7 | 1.5 | 2.5 | 2.6 | 2.6 | 2.7 | 2.5 | 2.3 | 1.9 | 2.1 | 2.3 | 1.4 | 1.4 | 1.3 | 1.2 | 0.4 | 0.5 | 0.5 | 0.7 | 0.5 |
Total Non-Current Assets
| 1,102.229 | 1,016.885 | 1,023.394 | 1,036.196 | 1,059.368 | 1,062.721 | 1,059.905 | 1,305.676 | 1,316.944 | 1,101.693 | 1,089.671 | 1,100.554 | 1,091.756 | 1,074.598 | 1,092.346 | 1,097.61 | 1,096.089 | 1,184.907 | 1,196.449 | 1,242.874 | 1,260.216 | 1,274.992 | 954.163 | 966.257 | 960.531 | 972.702 | 955.576 | 961.982 | 958.436 | 962.154 | 969.006 | 316.92 | 319.611 | 321.323 | 281.63 | 283.507 | 271.685 | 239.433 | 247.852 | 251.137 | 258.132 | 252.2 | 244.707 | 226.78 | 221.182 | 212.784 | 201.187 | 587.758 | 303.301 | 81.091 | 81.325 | 87.558 | 295.924 | 80.311 | 77.616 | 76.86 | 74.616 | 69.732 | 65.86 | 67.529 | 68.544 | 69.612 | 70.261 | 90.486 | 93.588 | 91.846 | 53.933 | 48.195 | 49.129 | 45.74 | 47.4 | 41.361 | 41.568 | 42.34 | 43.195 | 38.363 | 39.12 | 7.458 | 7.886 | 7.168 | 6.731 | 7.841 | 8.136 | 8.505 | 8.656 | 8.737 | 8.801 | 8.475 | 8.66 | 8.892 | 9.091 | 10.951 | 10.689 | 10.535 | 10.504 | 9.465 | 9.495 | 9.254 | 10.297 | 9.5 | 8.6 | 8.7 | 9 | 8.2 | 8 | 7.5 | 7.5 | 7.6 | 7.5 | 9.2 | 9.3 | 8.1 | 8.5 | 8.8 | 9 | 8 | 9.4 | 9.7 | 9.6 | 11.2 | 11.6 | 11.5 | 9.9 | 9 | 7 | 6.2 | 6.1 | 5.7 | 5.1 | 3.4 | 3 | 2.6 | 2.8 | 2.7 |
Total Assets
| 2,696.287 | 2,565.399 | 2,681.164 | 2,749.333 | 2,662.053 | 2,554.483 | 2,712.405 | 3,290.221 | 3,082.354 | 2,718.272 | 2,742.528 | 2,728.017 | 2,553.586 | 2,398.72 | 3,763.599 | 2,469.416 | 2,269.814 | 2,798.961 | 2,565.137 | 2,928.607 | 2,712.436 | 2,442.956 | 2,204.54 | 2,551.068 | 2,236.634 | 2,044.472 | 1,915.126 | 2,259.053 | 2,042.051 | 1,803.788 | 1,856.373 | 1,423.441 | 1,259.52 | 1,106.681 | 1,184.07 | 1,416.492 | 1,189.479 | 952.05 | 1,046.718 | 1,224.401 | 1,079.167 | 803.135 | 830.897 | 1,004.6 | 857.761 | 664.225 | 717.772 | 934.881 | 662.343 | 532.273 | 546.103 | 769.461 | 626.877 | 420.844 | 456.403 | 620.909 | 457.329 | 300.37 | 332.015 | 464.417 | 373.099 | 244.568 | 280.96 | 472.629 | 375.832 | 236.583 | 237.698 | 327.447 | 240.69 | 187.537 | 173.529 | 298.12 | 207.154 | 116.549 | 138.317 | 243.672 | 184.621 | 74.866 | 80.595 | 137.413 | 106.437 | 73.375 | 80.696 | 146.552 | 115.017 | 65.659 | 70.956 | 135.766 | 115.135 | 69.235 | 67.701 | 120.707 | 147.901 | 94.679 | 71.952 | 107.214 | 103.141 | 57.087 | 59.601 | 88.7 | 75.8 | 42.6 | 44.9 | 79.7 | 87.8 | 49.5 | 46.7 | 66.8 | 63.1 | 40.9 | 44.5 | 75.5 | 72.4 | 39.3 | 41.3 | 58.7 | 77.9 | 50.9 | 54.6 | 103 | 82.8 | 67.6 | 92.5 | 95.3 | 67.5 | 85.1 | 88.8 | 66.7 | 60.1 | 68.4 | 39 | 35 | 41.2 | 38.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 289.771 | 158.652 | 182.531 | 179.396 | 294.287 | 140.064 | 169.508 | 223.154 | 438.167 | 215.489 | 236.921 | 233.893 | 252.313 | 114.124 | 139.183 | 157.654 | 192.192 | 114.75 | 204.786 | 215.217 | 346.642 | 172.806 | 225.499 | 224.826 | 301.427 | 152.854 | 232.364 | 216.86 | 312.191 | 164.521 | 217.902 | 181.653 | 244.904 | 100.215 | 173.586 | 175.056 | 297.724 | 102.757 | 174.541 | 165.162 | 244.098 | 103.382 | 131.241 | 113.914 | 195.549 | 69.682 | 104.037 | 118.727 | 171.374 | 55.678 | 96.727 | 90.225 | 138.089 | 49.22 | 103.012 | 85.638 | 107.521 | 37.502 | 50.337 | 54.629 | 83.165 | 28.966 | 51.463 | 62.785 | 65.196 | 17.989 | 24.29 | 45.719 | 56.147 | 9.286 | 12.43 | 41.132 | 44.708 | 7.579 | 9.749 | 20.35 | 31.336 | 6.766 | 6.565 | 19.898 | 19.916 | 7.351 | 6.155 | 15.965 | 18.883 | 6.615 | 5.699 | 16.172 | 19.206 | 9.686 | 5.079 | 10.857 | 23.642 | 13.25 | 7.411 | 13.514 | 7.781 | 4.716 | 5.875 | 8.9 | 5.7 | 3.1 | 2.6 | 4.1 | 7.3 | 1.8 | 2.6 | 4.2 | 4.7 | 1.9 | 2.2 | 8 | 9.5 | 2.9 | 2.5 | 3.3 | 7.1 | 4.2 | 3.9 | 17.7 | 11.7 | 10.3 | 15.9 | 12.9 | 7.4 | 7.5 | 6.9 | 5.5 | 0 | 4.9 | 4.4 | 3 | 5.2 | 0 |
Short Term Debt
| 121.393 | 135.644 | 128.2 | 170.893 | 171.858 | 241.466 | 188.435 | 192.903 | 129.843 | 86.778 | 89.763 | 94.297 | 91.862 | 92.417 | 91.522 | 135.191 | 187.117 | 127.776 | 127.005 | 134.355 | 149.277 | 149.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.334 | 0 | 0 | 0 | 171.84 | 5.503 | 0 | 0 | 153.853 | 45.031 | 62.95 | 48.843 | 215.782 | 122.092 | 76.088 | 65 | 265.092 | 87.007 | 83.073 | 30.05 | 245.058 | 141.974 | 35 | 0 | 166.739 | 77.411 | 0 | 0 | 167.815 | 111.336 | 31.08 | 29.048 | 170.659 | 118.326 | 26.177 | 13.06 | 71.795 | 15.255 | 8.342 | 11.13 | 106.691 | 48.818 | 7.58 | 7.578 | 96.302 | 49.057 | 0.969 | 0.972 | 36.282 | 21.802 | 0.822 | 0.852 | 43.514 | 33.412 | 0.888 | 0.885 | 49.842 | 40.082 | 3.413 | 0.906 | 41.504 | 63.631 | 24.793 | 1.58 | 28.177 | 46.469 | 8.6 | 3.427 | 27.5 | 29.1 | 2.9 | 2.9 | 30.2 | 41.8 | 12.9 | 3.7 | 15.8 | 22.3 | 3.8 | 3.8 | 24 | 24.4 | 4 | 3.6 | 16.7 | 34.9 | 13.3 | 13.5 | 42.1 | 28.3 | 13.2 | 32.8 | 42.1 | 20.7 | 34.3 | 43.9 | 25.1 | 19.7 | 29.9 | 3.1 | 0.2 | 18.8 | 20.5 |
Tax Payables
| 4.478 | 5.899 | 14.676 | 2.216 | 8.844 | 8.234 | 14.875 | 26.956 | 12.642 | 17.06 | 9.995 | 38.974 | 5.699 | 11.547 | 11.853 | 8.702 | 9.075 | 9.115 | 8.468 | 32.029 | 6.966 | 3.588 | 8.859 | 25.194 | 6.962 | 2.132 | 19.748 | 22.949 | 23.338 | 16.845 | 2.242 | 25.184 | 31.13 | 25.359 | 23.347 | 34.444 | 8.668 | 8.712 | 6.507 | 24.117 | 18.474 | 16.529 | 6.807 | 30.905 | 4.586 | 0 | 12.181 | 27.57 | 0.468 | 0.584 | 6.212 | 24.072 | 0 | 0 | 0.041 | 28.232 | 1.363 | 0.602 | 10.874 | 15.484 | 7.418 | -10.41 | 5.222 | 12.195 | -12.446 | 5.46 | 4.348 | 8.799 | 0 | 0 | 2.613 | 7.585 | 0 | 0 | 2.269 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.1 | 4.8 | 5.2 | 2.216 | 155.777 | 0 | 5.1 | 3.3 | 143.448 | 3.6 | 138.119 | 180.43 | 119.729 | 94.139 | 114.64 | 18.136 | 69.332 | 69.638 | 110.306 | 169.431 | 96.103 | 82.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.184 | 0 | 0 | 0 | 34.444 | 0 | 0 | 0 | 24.117 | 0 | 0 | 0 | 30.905 | 0 | 0 | 10.285 | -170.149 | -196.809 | 0 | 6.212 | 24.072 | -160.156 | 0 | 0 | 28.232 | 1.363 | 0 | 15.315 | 45.331 | 0 | 0 | 11.565 | 25.831 | 0 | 15.984 | 16.759 | 20.053 | 0 | 0 | 14.109 | 14.647 | 0 | 5.546 | 4.101 | 11.845 | 0 | 0 | 3.357 | 7.605 | 0 | 0 | 6.506 | 9.649 | 5.346 | 0 | 6.612 | 6.157 | -39.971 | -3.304 | 5.461 | 6.625 | 4.928 | 6.869 | 8.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.1 | -20.7 | 0 | -43.9 | -25.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 130.763 | 107.87 | 168.221 | 249.839 | 149.023 | 118.339 | 206.251 | 200.165 | 188.734 | 132.657 | 174.126 | 179.838 | 135.667 | 129.669 | 159.444 | 180.537 | 84.036 | 154.893 | 273.701 | 331.648 | 194.343 | 214.315 | 346.43 | 373.278 | 292.862 | 298.619 | 95.055 | 128.891 | 59.049 | 58.352 | 95.275 | 103.844 | 29.293 | 26.274 | 47.871 | 105.287 | 47.557 | 35.687 | 57.158 | 89.877 | 36.032 | 25.456 | 54.335 | 69.432 | 33.265 | 30.403 | 51.998 | 51.422 | 24.967 | 20.366 | 43.53 | 42.175 | -138.089 | 16.406 | 36.24 | 42.04 | 20.541 | 18.718 | 30.862 | 31.425 | 9.937 | 31.839 | 25.812 | 25.831 | 33.313 | 11.964 | 21.653 | 20.053 | 10.862 | 9.186 | 18.098 | 14.647 | 7.34 | 7.069 | 14.329 | 18.555 | 7.688 | 4.046 | 5.2 | 11.706 | 5.33 | 4.179 | 8.165 | 19.44 | 6.586 | 4.732 | 8.311 | 9.35 | 4.23 | 5.068 | 6.579 | 9.627 | 7.146 | 7.114 | 10.599 | 14.228 | 7.052 | 5.358 | 8.847 | 11.2 | 6.7 | 3.9 | 3.2 | 7.3 | 4.9 | 2.1 | 3.7 | 7.9 | 3.1 | 4.8 | 4.7 | 8.6 | 9 | 4.8 | 4 | 5 | 5.3 | 4.4 | 5 | 2.1 | 1.9 | 1.1 | 0.3 | 0 | 0 | 2 | 0 | 0 | 5.9 | 0.3 | 1.2 | 1.8 | 4.6 | 8.7 |
Total Current Liabilities
| 546.405 | 408.065 | 493.628 | 602.344 | 624.012 | 508.103 | 579.069 | 643.178 | 769.386 | 451.984 | 510.805 | 547.002 | 485.541 | 347.757 | 402.002 | 482.084 | 472.42 | 406.534 | 613.96 | 713.249 | 697.228 | 540.231 | 580.788 | 623.298 | 601.251 | 453.605 | 347.167 | 368.7 | 394.578 | 239.718 | 315.419 | 402.015 | 305.327 | 151.848 | 244.804 | 486.627 | 359.452 | 147.156 | 241.163 | 433.009 | 343.635 | 208.317 | 241.226 | 430.033 | 355.492 | 176.173 | 233.216 | 265.092 | 87.007 | 159.701 | 176.519 | 401.53 | 141.974 | 100.626 | 139.293 | 322.649 | 206.836 | 56.822 | 92.073 | 269.353 | 211.856 | 81.475 | 111.545 | 271.47 | 204.389 | 61.59 | 63.351 | 146.366 | 82.264 | 26.814 | 44.271 | 170.055 | 100.866 | 22.228 | 33.925 | 135.207 | 88.081 | 11.781 | 12.841 | 67.886 | 47.048 | 12.352 | 15.172 | 78.919 | 58.881 | 12.235 | 14.895 | 75.364 | 63.518 | 18.167 | 12.564 | 61.988 | 94.419 | 45.157 | 19.59 | 55.919 | 61.302 | 18.674 | 18.149 | 47.6 | 41.5 | 9.9 | 8.7 | 41.6 | 54 | 16.8 | 10 | 27.9 | 30.1 | 10.5 | 10.7 | 40.6 | 42.9 | 11.7 | 10.1 | 25 | 47.3 | 21.9 | 22.4 | 61.9 | 41.9 | 24.6 | 49 | 55 | 28.1 | 43.8 | 50.8 | 30.6 | 25.6 | 35.1 | 8.7 | 5 | 28.6 | 29.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 566.291 | 571.149 | 581.054 | 586.368 | 596.285 | 605.992 | 688.814 | 973.063 | 674.915 | 656.514 | 658.212 | 661.154 | 659.136 | 665.002 | 669.618 | 662.311 | 545.286 | 1,132.005 | 645.834 | 934.751 | 825.75 | 697.75 | 386.604 | 694.277 | 494.206 | 448.263 | 391.044 | 726.608 | 568.834 | 492.796 | 461.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.386 | 20.537 | 20.56 | 20.287 | 19.518 | 19.231 | 19.778 | 18.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.144 | 9.794 | 11.444 | 13.143 | 16.8 | 18.45 | 20.1 | 21.75 | 23.4 | 28.35 | 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 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | 1.5 | 1.7 | 1.6 | 0.8 | 0.8 | 0 | 0.9 | 1 | 1.1 | 0 | 0.9 | 1 | 1 | 1.4 | 3.5 | 3.5 |
Deferred Revenue Non-Current
| -70.956 | -68.838 | 178.247 | 163.718 | 348.741 | 0 | 0 | 0 | 445.934 | 0 | 472.581 | 468.349 | 468.898 | 0 | 464.39 | 438.774 | 313.303 | 837.05 | 333.628 | 607.891 | 478.821 | 336.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.503 | 5.544 | 5.55 | 10.116 | 8.914 | 8.071 | 14.442 | -14.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.495 | 0 | 0 | 0 | 6.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48.327 | 48.152 | 42.736 | 44.265 | 45.858 | 45.561 | 44.783 | 34.894 | 36.447 | 38.021 | 40.01 | 21.306 | 20.133 | 20.051 | 20.353 | 8.313 | 7.96 | 7.797 | 7.952 | 14.3 | 15.019 | 14.777 | 15.128 | 15.276 | 15.393 | 16.388 | 15.888 | 16.325 | 15.721 | 14.536 | 14.3 | 21.575 | 24.902 | 25.186 | 23.84 | 18.77 | 19.006 | 18.678 | 20.471 | 20.585 | 21.936 | 22.078 | 22.1 | 20.026 | 19.235 | 16.316 | 14.442 | 14.543 | 1.289 | 1.289 | 1.289 | 6.501 | 6.501 | 6.501 | 6.501 | 6.495 | 6.495 | 6.495 | 6.495 | 6.648 | 6.648 | 6.648 | 6.648 | 7.086 | 7.086 | 7.086 | 1.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 22.629 | 20.686 | 15.764 | 14.543 | 14.929 | 15.325 | 15.141 | 16.787 | 17.396 | 12.998 | 13.118 | 11.558 | 7.204 | 7.012 | 7.208 | 6.441 | 6.399 | 6.391 | 6.719 | 6.005 | 6.619 | 6.96 | 36.529 | 37.262 | 38.567 | 39.383 | 40.389 | 40.488 | 41.884 | 40.678 | 39.233 | 29.949 | 29.186 | 27.996 | 27.299 | 26.099 | 25.846 | 25.061 | 23.826 | 22.563 | 25.155 | 25.698 | 25.015 | 28.414 | 23.171 | 21.351 | 21.096 | 19.894 | 209.875 | 10.811 | 10.323 | 9.508 | 168.723 | 7.625 | 7.115 | 6.105 | 4.289 | 6.843 | 1.237 | 0.785 | 5.77 | 0.62 | 0.538 | 6.403 | 6.261 | 6.261 | 0.473 | 0.464 | 0.364 | 0.433 | 0.473 | 0.476 | 0.527 | 0.582 | 0.631 | 0.684 | 0.774 | 0.774 | 0.824 | 0.412 | 0.247 | 0.247 | 0.252 | 0.246 | 0.262 | 0.282 | 0.313 | 0.354 | 0.383 | 0.412 | 0.418 | 0.496 | 0.292 | 0.297 | 0.293 | 0.334 | 0.39 | 0.439 | 0.419 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.3 | 0.3 | 0.5 | 0.6 | 0.4 | 0.4 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | -0.1 | 0 | 0.1 | 0.1 | 0.9 | 0.1 | 0 | -0.1 | 1.1 | -0.1 | 0 | 0 | -0.1 | 0 | 0.1 |
Total Non-Current Liabilities
| 637.247 | 639.987 | 639.554 | 461.945 | 657.072 | 666.878 | 748.738 | 1,024.744 | 728.758 | 707.533 | 711.34 | 694.018 | 686.473 | 692.065 | 697.179 | 677.065 | 559.645 | 1,146.193 | 660.505 | 955.056 | 847.388 | 719.487 | 438.261 | 746.815 | 548.166 | 504.034 | 447.321 | 783.421 | 626.439 | 548.01 | 515.289 | 51.524 | 54.088 | 53.182 | 51.139 | 44.869 | 44.852 | 43.739 | 44.297 | 43.148 | 67.477 | 68.313 | 67.675 | 68.727 | 61.924 | 56.898 | 55.316 | 250.789 | 211.164 | 12.1 | 11.612 | 16.009 | 175.224 | 14.126 | 13.616 | 12.6 | 10.784 | 8.372 | 7.732 | 7.433 | 7.348 | 7.268 | 7.186 | 7.701 | 7.559 | 7.559 | 0.473 | 8.608 | 10.158 | 11.877 | 13.616 | 17.276 | 18.977 | 20.682 | 22.381 | 24.084 | 29.124 | 0.774 | 0.824 | 0.412 | 0.247 | 0.247 | 0.252 | 0.246 | 0.262 | 0.282 | 0.313 | 0.354 | 0.383 | 0.412 | 0.418 | 0.496 | 0.292 | 0.297 | 0.293 | 0.334 | 0.39 | 0.439 | 0.419 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 0.9 | 1 | 0.8 | 1 | 1.1 | 1.2 | 1.3 | 1.5 | 1.6 | 1.8 | 1.9 | 2.1 | 1.6 | 1.6 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1.1 | 0.8 | 1 | 1 | 1.3 | 3.5 | 3.6 |
Total Liabilities
| 1,183.652 | 1,048.052 | 1,133.182 | 1,246.113 | 1,279.938 | 1,174.036 | 1,326.957 | 1,667.963 | 1,498.353 | 1,159.517 | 1,222.616 | 1,241.778 | 1,172.974 | 1,039.822 | 2,426.394 | 1,159.149 | 1,032.065 | 1,552.727 | 1,274.465 | 1,668.305 | 1,544.616 | 1,256.13 | 1,015.531 | 1,370.113 | 1,149.417 | 962.612 | 794.438 | 1,152.121 | 1,021.017 | 787.728 | 835.137 | 453.539 | 359.415 | 205.03 | 295.943 | 531.496 | 404.304 | 190.895 | 285.46 | 476.157 | 411.112 | 276.63 | 308.9 | 498.76 | 418.076 | 232.125 | 288.532 | 515.881 | 298.171 | 171.801 | 188.131 | 417.539 | 317.198 | 114.752 | 152.909 | 335.249 | 217.62 | 65.194 | 99.805 | 276.786 | 219.204 | 88.743 | 118.731 | 279.171 | 211.948 | 69.149 | 63.824 | 154.974 | 92.422 | 38.691 | 57.887 | 187.331 | 119.843 | 42.91 | 56.306 | 159.291 | 117.205 | 12.555 | 13.665 | 68.298 | 47.295 | 12.599 | 15.424 | 79.165 | 59.143 | 12.517 | 15.208 | 75.718 | 63.901 | 18.579 | 12.982 | 62.484 | 94.711 | 45.454 | 19.883 | 56.253 | 61.692 | 19.113 | 18.568 | 48 | 42.1 | 10.5 | 9.3 | 42.1 | 54.6 | 17.4 | 10.7 | 28.8 | 31.1 | 11.3 | 11.7 | 41.7 | 44.1 | 13 | 11.6 | 26.6 | 49.1 | 23.8 | 24.5 | 63.5 | 43.5 | 25.5 | 49.9 | 55.9 | 29.1 | 44.8 | 51.8 | 31.7 | 26.4 | 36.1 | 9.7 | 6.3 | 32.1 | 32.8 |
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 | 0.702 | 0 | 0.014 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.263 | 0.262 | 0.245 | 0.247 | 0.254 | 0.253 | 0.253 | 0.235 | 0.231 | 0.229 | 0.229 | 0.229 | 0.232 | 0.23 | 0.23 | 0.229 | 0.229 | 0.21 | 0.209 | 0.209 | 0.21 | 0.208 | 0.206 | 0.206 | 0.205 | 0.205 | 0.203 | 0.203 | 0.202 | 0.202 | 0.201 | 0.197 | 0.195 | 0.195 | 0.192 | 0.172 | 0.171 | 0.171 | 0.171 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.167 | 0.167 | 0.145 | 0.144 | 0.144 | 0.127 | 0.127 | 0.084 | 0.084 | 0.075 | 0.075 | 0.074 | 0.074 | 0.074 | 0.073 | 0.072 | 0.071 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.068 | 0.068 | 0.068 | 0.068 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,190.126 | 1,165.914 | 1,160.112 | 1,131.258 | 1,003.618 | 987.18 | 983.944 | 1,245.061 | 1,183.958 | 1,147.639 | 1,117.005 | 1,068.575 | 961.901 | 942.733 | 916.683 | 902.041 | 838.867 | 853.843 | 893.138 | 867.85 | 772.463 | 761.344 | 758.881 | 734.8 | 640.774 | 630.633 | 674.542 | 675.084 | 593.501 | 602.027 | 612.418 | 632.534 | 561.97 | 563.262 | 560.491 | 552.528 | 465.372 | 452.896 | 446.158 | 423.939 | 343.323 | 337.088 | 335.797 | 322.895 | 263.289 | 259.556 | 258.437 | 250.367 | 202.076 | 200.715 | 201.562 | 196.542 | 152.987 | 151.422 | 151.942 | 139.61 | 96.887 | 93.888 | 95.26 | 86.25 | 53.947 | 56.723 | 63.542 | 95.667 | 66.832 | 70.683 | 77.571 | 76.505 | 52.749 | 53.633 | 59.781 | 59.263 | 36.005 | 37.742 | 46.592 | 49.343 | 34.531 | 34.831 | 39.5 | 42.207 | 32.31 | 33.97 | 38.797 | 41.892 | 30.512 | 27.794 | 30.421 | 34.941 | 26.446 | 25.87 | 30.039 | 33.701 | 28.668 | 24.783 | 27.675 | 26.917 | 17.449 | 14.002 | 16.521 | 15.8 | 8.9 | 7.3 | 10.7 | 13.8 | 9.4 | 8 | 11.9 | 14 | 8.3 | 5.9 | 9.1 | 10.1 | 4.6 | 2.6 | 23.6 | 8.5 | 5.1 | 3.4 | 6.4 | 15.4 | 15.2 | 18.2 | 18.5 | 15.5 | 14.8 | 19.4 | 16.1 | 14.2 | 12.8 | 11.5 | 8.2 | 7.5 | 5.7 | 1.9 |
Accumulated Other Comprehensive Income/Loss
| -12.069 | -10.09 | -3.207 | -15.995 | -4.603 | -6.936 | -11.653 | -42.744 | -16.226 | -18.657 | -14.529 | -11.428 | -7.026 | -9.057 | -2.094 | -11.194 | -18.26 | -22.034 | -18.008 | -23.06 | -16.848 | -18.421 | -15.194 | -15.566 | -13.587 | -2.086 | -5.522 | -15.499 | -19.681 | -27.654 | -27.722 | -20.526 | -20.467 | -17.657 | -23.689 | -19.183 | -20.112 | -21.229 | -10.105 | -1.969 | 5.836 | 6.129 | 6.165 | 4.769 | 1.008 | 1.144 | 3.523 | 3.557 | -0.051 | 0.006 | 0.004 | -0.097 | -0.053 | -0.041 | -0.019 | -0.043 | -0.041 | -0.041 | -0.036 | -0.036 | 0 | 0 | -5.544 | -2.612 | -2.612 | -2.612 | -2.612 | -16.352 | -16.352 | -16.352 | -16.352 | -15.208 | -15.208 | -15.208 | 0 | 0 | 0.062 | 0.061 | 0.05 | 0.051 | 0.056 | 0.051 | 0.047 | 0.053 | 0.053 | 0.056 | 0.036 | 0.094 | 0.053 | 0.071 | -12.161 | -11.227 | -11.227 | -11.227 | -11.227 | -11.22 | -11.018 | -10.78 | -10.59 | -10.2 | -9.9 | -9.5 | -9.2 | -9.2 | -8.7 | -8.4 | -8.1 | -7.6 | -7.6 | -7.6 | -7.6 | -7.1 | -7.1 | -6.4 | -6.4 | -5.3 | -5.3 | -5.3 | -5.3 | -3.3 | -3.3 | -3.3 | -2 | -2 | -2 | -1.6 | -1.6 | -1 | -1 | -0.7 | -0.4 | -0.4 | -0.4 | -0.4 |
Other Total Stockholders Equity
| 334.314 | 363.787 | 393.091 | 387.693 | 382.836 | 399.939 | 412.893 | 419.677 | 416.005 | 429.046 | 417.172 | 428.828 | 425.473 | 423.936 | 421.388 | 419.156 | 416.878 | 414.161 | 415.278 | 415.248 | 411.941 | 443.639 | 445.058 | 461.457 | 459.767 | 454.115 | 451.424 | 447.1 | 446.96 | 441.434 | 436.287 | 357.659 | 358.371 | 355.817 | 351.096 | 351.422 | 339.683 | 329.258 | 324.975 | 326.045 | 320.312 | 184.395 | 180.942 | 178.703 | 175.935 | 170.49 | 167.233 | 164.856 | 161.85 | 159.546 | 156.203 | 212.206 | 212.643 | 154.509 | 303.312 | 285.506 | 185.608 | 141.134 | 136.794 | 187.495 | 99.777 | 155.654 | 98.516 | 97.622 | 96.883 | 96.582 | 96.135 | 95.8 | 95.352 | 95.046 | 72.068 | 66.59 | 51.162 | 50.978 | 35.292 | 34.954 | 32.739 | 27.344 | 27.267 | 26.783 | 26.702 | 26.681 | 26.355 | 25.37 | 25.238 | 25.221 | 25.22 | 24.942 | 24.665 | 24.645 | 36.772 | 35.68 | 35.68 | 35.6 | 35.552 | 35.196 | 34.95 | 34.684 | 35.034 | 24.8 | 24.8 | 34.3 | 34.1 | 33 | 32.5 | 32.2 | 31.9 | 31.3 | 31.3 | 31.3 | 31.3 | 30.8 | 30.8 | 30.1 | 12.5 | 28.9 | 29 | 29 | 29 | 27 | 27 | 26.9 | 25.7 | 25.6 | 25.6 | 22.5 | 22.5 | 21.8 | 21.9 | 21.5 | 21.5 | 21.6 | 3.8 | 3.8 |
Total Shareholders Equity
| 1,512.635 | 1,519.875 | 1,550.26 | 1,503.22 | 1,382.115 | 1,380.447 | 1,385.448 | 1,622.258 | 1,584.001 | 1,558.292 | 1,519.912 | 1,486.239 | 1,380.612 | 1,357.876 | 1,336.241 | 1,310.267 | 1,237.749 | 1,246.234 | 1,290.672 | 1,260.302 | 1,167.82 | 1,186.826 | 1,189.009 | 1,180.955 | 1,087.217 | 1,081.86 | 1,120.688 | 1,106.932 | 1,021.034 | 1,016.06 | 1,021.236 | 969.902 | 900.105 | 901.651 | 888.127 | 884.996 | 785.175 | 761.155 | 761.258 | 748.244 | 668.055 | 526.505 | 521.997 | 505.84 | 440.183 | 432.1 | 429.24 | 419 | 364.172 | 360.472 | 357.972 | 351.922 | 309.679 | 306.092 | 303.494 | 285.66 | 239.709 | 235.176 | 232.21 | 187.631 | 153.895 | 155.825 | 162.229 | 193.458 | 163.884 | 167.434 | 173.874 | 172.473 | 148.268 | 148.846 | 115.642 | 110.789 | 87.311 | 73.639 | 82.011 | 84.381 | 67.416 | 62.311 | 66.93 | 69.115 | 59.142 | 60.776 | 65.272 | 67.387 | 55.874 | 53.142 | 55.748 | 60.048 | 51.234 | 50.656 | 54.719 | 58.223 | 53.19 | 49.225 | 52.069 | 50.961 | 41.449 | 37.974 | 41.033 | 40.7 | 33.7 | 32.1 | 35.6 | 37.6 | 33.2 | 31.8 | 35.7 | 37.7 | 32 | 29.6 | 32.8 | 33.8 | 28.3 | 26.3 | 29.7 | 32.1 | 28.8 | 27.1 | 30.1 | 39.1 | 38.9 | 41.8 | 42.2 | 39.1 | 38.4 | 40.3 | 37 | 35 | 33.7 | 32.3 | 29.3 | 28.7 | 9.1 | 5.3 |
Total Equity
| 1,512.635 | 1,517.347 | 1,547.982 | 1,501.813 | 1,380.969 | 1,379.502 | 1,384.598 | 1,622.299 | 1,584.21 | 1,558.755 | 1,520.383 | 1,486.997 | 1,381.572 | 1,358.898 | 1,337.205 | 1,310.267 | 1,237.749 | 1,246.234 | 1,290.672 | 1,260.302 | 1,167.82 | 1,186.826 | 1,189.009 | 1,180.955 | 1,087.217 | 1,081.86 | 1,120.688 | 1,106.932 | 1,021.034 | 1,016.06 | 1,021.236 | 969.902 | 900.105 | 901.651 | 888.127 | 884.996 | 785.175 | 761.155 | 761.258 | 748.244 | 666.41 | 525.188 | 520.88 | 505.104 | 439.685 | 431.856 | 429.081 | 419.014 | 364.264 | 360.472 | 357.972 | 351.922 | 309.679 | 306.092 | 303.494 | 285.66 | 239.709 | 235.176 | 232.21 | 187.631 | 153.895 | 155.825 | 162.229 | 193.458 | 163.884 | 167.434 | 173.874 | 172.473 | 148.268 | 148.846 | 115.642 | 110.789 | 87.311 | 73.639 | 82.011 | 84.381 | 67.416 | 62.311 | 66.93 | 69.115 | 59.142 | 60.776 | 65.272 | 67.387 | 55.874 | 53.142 | 55.748 | 60.048 | 51.234 | 50.656 | 54.719 | 58.223 | 53.19 | 49.225 | 52.069 | 50.961 | 41.449 | 37.974 | 41.033 | 40.7 | 33.7 | 32.1 | 35.6 | 37.6 | 33.2 | 32.1 | 36 | 38 | 32 | 29.6 | 32.8 | 33.8 | 28.3 | 26.3 | 29.7 | 32.1 | 28.8 | 27.1 | 30.1 | 39.5 | 39.3 | 42.1 | 42.6 | 39.4 | 38.4 | 40.3 | 37 | 35 | 33.7 | 32.3 | 29.3 | 28.7 | 9.1 | 5.3 |
Total Liabilities & Shareholders Equity
| 2,696.287 | 2,565.399 | 2,681.164 | 2,749.333 | 2,662.053 | 2,554.483 | 2,712.405 | 3,290.221 | 3,082.354 | 2,718.272 | 2,742.528 | 2,728.017 | 2,553.586 | 2,398.72 | 3,763.599 | 2,469.416 | 2,269.814 | 2,798.961 | 2,565.137 | 2,928.607 | 2,712.436 | 2,442.956 | 2,204.54 | 2,551.068 | 2,236.634 | 2,044.472 | 1,915.126 | 2,259.053 | 2,042.051 | 1,803.788 | 1,856.373 | 1,423.441 | 1,259.52 | 1,106.681 | 1,184.07 | 1,416.492 | 1,189.479 | 952.05 | 1,046.718 | 1,224.401 | 1,079.167 | 803.135 | 830.897 | 1,004.6 | 857.761 | 664.225 | 717.772 | 934.881 | 662.343 | 532.273 | 546.103 | 769.461 | 626.877 | 420.844 | 456.403 | 620.909 | 457.329 | 300.37 | 332.015 | 464.417 | 373.099 | 244.568 | 280.96 | 472.629 | 375.832 | 236.583 | 237.698 | 327.447 | 240.69 | 187.537 | 173.529 | 298.12 | 207.154 | 116.549 | 138.317 | 243.672 | 184.621 | 74.866 | 80.595 | 137.413 | 106.437 | 73.375 | 80.696 | 146.552 | 115.017 | 65.659 | 70.956 | 135.766 | 115.135 | 69.235 | 67.701 | 120.707 | 147.901 | 94.679 | 71.952 | 107.214 | 103.141 | 57.087 | 59.601 | 88.7 | 75.8 | 42.6 | 44.9 | 79.7 | 87.8 | 49.5 | 46.7 | 66.8 | 63.1 | 40.9 | 44.5 | 75.5 | 72.4 | 39.3 | 41.3 | 58.7 | 77.9 | 50.9 | 54.6 | 103 | 82.8 | 67.6 | 92.5 | 95.3 | 67.5 | 85.1 | 88.8 | 66.7 | 60.1 | 68.4 | 39 | 35 | 41.2 | 38.1 |