Hawaiian Holdings, Inc.
NASDAQ:HA
18 (USD) • At close September 17, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 527.713 | 248.115 | 170.523 | 110.671 | 226.951 | 271.855 | 229.122 | 275.128 | 424.952 | 481.212 | 490.561 | 714.597 | 1,248.48 | 987.865 | 509.639 | 537.002 | 592.52 | 600.609 | 373.056 | 512.162 | 341.304 | 365.1 | 268.577 | 346.041 | 333.791 | 279.185 | 190.953 | 348.049 | 578.694 | 466.789 | 325.991 | 405.713 | 355.467 | 388.913 | 281.502 | 345.174 | 344.782 | 226.116 | 264.087 | 328.255 | 360.281 | 334.991 | 423.384 | 441.398 | 477.588 | 438.221 | 405.88 | 433.485 | 446.557 | 376.02 | 304.115 | 286.846 | 303.497 | 323.691 | 285.037 | 315.515 | 276.235 | 232.236 | 300.738 | 288.16 | 237.232 | 246.434 | 203.872 | 211.371 | 182.686 | 96.335 | 94.096 | 110.415 | 104.518 | 117.005 | 66.852 | 162.487 | 172.542 | 153.656 | 153.388 | 148.802 | 140.608 | 0.683 | 2.169 | 1.134 | 0.458 | 1.506 | 0.001 | 0.001 | 0.001 | 30.6 | 71.908 | 53.714 | 81.63 | 93.602 | 102.86 | 121.03 | 104.407 | 85.229 | 67.832 | 81.973 | 92.272 | 81.958 | 63.631 | 35.6 | 41.6 | 35.7 | 31 | 34.9 | 32 | 25.1 | 15.7 | 32.8 | 33.6 | 45.1 | 37.2 | 66.4 | 15.2 | 13.5 | 5.4 | 7.4 | 3.3 | 5.4 | 3.5 |
Short Term Investments
| 745.609 | 666.432 | 755.224 | 1,023.534 | 1,083.865 | 1,111.082 | 1,147.193 | 1,152.711 | 1,117.417 | 1,162.895 | 1,241.752 | 1,279.953 | 933.099 | 889.962 | 354.782 | 442.106 | 168.41 | 213.974 | 245.599 | 232.444 | 198.146 | 166.817 | 232.241 | 245.307 | 259.313 | 244.948 | 269.297 | 270.697 | 265.059 | 273.7 | 284.075 | 287.995 | 266.345 | 280.155 | 278.545 | 265.437 | 261.281 | 262.131 | 260.121 | 253.3 | 203.333 | 143.702 | 0.196 | 0.082 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 328.916 | 0 | 349.167 | 38.096 | 77.482 | 1.04 | 14.752 | 45.353 | 1.553 | 2.076 | 13.45 | 8.185 | 3.938 | 50.388 | 57.017 | 48.33 | 13.66 | 47.63 | 0 | 0 | 0 | 23.233 | 0 | 0 | 0 | 0 | 0 | 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 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,273.322 | 914.547 | 925.747 | 1,134.205 | 1,310.816 | 1,382.937 | 1,376.315 | 1,427.839 | 1,542.369 | 1,644.107 | 1,732.313 | 1,994.55 | 2,181.579 | 1,877.827 | 864.421 | 979.108 | 760.93 | 814.583 | 618.655 | 744.606 | 539.45 | 531.917 | 500.818 | 591.348 | 593.104 | 524.133 | 460.25 | 618.746 | 843.753 | 740.489 | 610.066 | 693.708 | 621.812 | 669.068 | 560.047 | 610.611 | 606.063 | 488.247 | 524.208 | 581.555 | 563.614 | 478.693 | 423.384 | 441.398 | 477.588 | 438.221 | 405.88 | 433.485 | 446.557 | 376.02 | 304.115 | 286.846 | 303.497 | 323.691 | 285.037 | 315.515 | 314.331 | 309.718 | 301.778 | 302.912 | 282.585 | 247.987 | 205.948 | 224.821 | 190.871 | 100.273 | 144.484 | 167.432 | 152.848 | 130.665 | 114.482 | 162.487 | 172.542 | 153.656 | 153.388 | 148.802 | 140.608 | 0.683 | 2.169 | 1.134 | 0.458 | 1.506 | 0.001 | 0.001 | 0.001 | 30.6 | 71.908 | 53.714 | 81.63 | 93.602 | 102.86 | 121.03 | 104.407 | 85.229 | 67.832 | 81.973 | 92.272 | 81.958 | 63.631 | 35.6 | 41.6 | 35.7 | 31 | 34.9 | 33 | 29.1 | 19.7 | 32.8 | 33.6 | 45.1 | 37.2 | 66.4 | 15.2 | 13.5 | 5.4 | 7.4 | 3.3 | 5.4 | 3.5 |
Net Receivables
| 113.554 | 99.759 | 106.527 | 98.943 | 96.562 | 103.262 | 184.066 | 157.65 | 159.236 | 163.927 | 164.089 | 149.584 | 158.337 | 152.611 | 162.529 | 97.864 | 120.832 | 130.25 | 161.572 | 145.466 | 109.726 | 110.658 | 111.834 | 126.534 | 111.493 | 106.724 | 140.279 | 118.622 | 86.472 | 104.485 | 96.067 | 85.388 | 93.432 | 79.757 | 81.723 | 80.682 | 83.871 | 96.533 | 80.737 | 82.902 | 94.833 | 97.715 | 74.245 | 79.258 | 97.577 | 99.95 | 80.75 | 107.704 | 96.709 | 112.946 | 94.164 | 77.339 | 79.279 | 95.598 | 59.887 | 41.352 | 43.664 | 48.996 | 50.156 | 53.025 | 38.792 | 45.489 | 32.816 | 45.363 | 56.306 | 55.122 | 40.622 | 42.761 | 50.159 | 50.285 | 39.304 | 35.729 | 36.373 | 38.986 | 35.278 | 55.188 | 52.443 | 0 | 0 | 1.06 | 1.06 | 0.801 | 0.286 | 0.111 | 0.15 | 31.697 | 28.093 | 25.559 | 43.964 | 32.403 | 35.01 | 26.476 | 28.978 | 33.199 | 25.195 | 31.66 | 29.352 | 23.33 | 24.921 | 31.9 | 32.4 | 39.4 | 36.4 | 32.5 | 28.3 | 35.2 | 31.4 | 35.5 | 31.5 | 30.1 | 28 | 25.2 | 26.1 | 23.7 | 18.2 | 22.5 | 20.7 | 17.8 | 16.3 |
Inventory
| 70.627 | 65.444 | 60.115 | 53.817 | 47.837 | 38.905 | 36.875 | 37.163 | 39.065 | 35.923 | 34.109 | 35.116 | 35.439 | 36.014 | 35.442 | 36.621 | 35.66 | 38.481 | 37.63 | 37.536 | 35.897 | 36.461 | 33.942 | 32.646 | 36.387 | 30.815 | 35.361 | 26.56 | 23.024 | 18.622 | 20.363 | 18.238 | 18.15 | 19.803 | 19.164 | 20.359 | 20.399 | 19.108 | 18.011 | 20.287 | 17.071 | 17.4 | 19.767 | 20.857 | 18.52 | 25.067 | 27.552 | 21.84 | 21.293 | 27.262 | 23.595 | 25.549 | 22.639 | 20.076 | 18.354 | 19.149 | 17.129 | 18.417 | 18.282 | 16.265 | 15.555 | 16.323 | 16.002 | 20.084 | 19.537 | 15.145 | 19.035 | 13.346 | 14.406 | 13.252 | 15.462 | 14.623 | 14.022 | 14.503 | 14.578 | 13.852 | 12.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.14 | 4.408 | 5.93 | 5.172 | 5.009 | 4.675 | 5.322 | 7.308 | 4.17 | 4.432 | 7.035 | 12.751 | 13.376 | 13.965 | 11.7 | 10.1 | 9.8 | 8.5 | 9.3 | 9.5 | 9.6 | 9.4 | 9.3 | 9.4 | 8.3 | 7.1 | 7.4 | 7.2 | 7.6 | 7.6 | 7.2 | 7.1 | 6.7 | 6.2 |
Other Current Assets
| 79.403 | 80.304 | 96.315 | 109.004 | 90.045 | 100.669 | 63.553 | 102.896 | 92.359 | 77.558 | 83.394 | 109.311 | 106.713 | 106.157 | 56.086 | 54.918 | 45.431 | 46.133 | 56.849 | 54.095 | 106.558 | 60.553 | 117.146 | 190.584 | 100.315 | 84.404 | 80.186 | 57.783 | 47.612 | 50.443 | 71.74 | 62.918 | 58.788 | 42.508 | 80.05 | 80.115 | 75.708 | 74.722 | 59.948 | 71.568 | 70.597 | 70.255 | 88.411 | 74.764 | 72.006 | 61.945 | 57.676 | 63.175 | 57.147 | 61.943 | 77.657 | 90.956 | 82.769 | 75.094 | 83.242 | 79.37 | 80.619 | 80.871 | 71.444 | 54.352 | 59.892 | 54.161 | 56.269 | 54.051 | 91.235 | 69.006 | 63.242 | 91.357 | 94.513 | 83.242 | -15.462 | 108.964 | 112.691 | 102.479 | 30.942 | 106.363 | 100.956 | 0.675 | 0.175 | 0.575 | 0.716 | 0.825 | 0.075 | 0.025 | 0 | 52.169 | 36.475 | 39.972 | 34.621 | 33.421 | 36.787 | 23.653 | 18.87 | 19.757 | 30.062 | 16.344 | 20.452 | 17.43 | 16.146 | 26.2 | 20.9 | 5.6 | 6 | 3.2 | 4.3 | 5.9 | 5.6 | 6.5 | 4.6 | 5.9 | 6.2 | 4.4 | 5 | 6.5 | 7.2 | 6.5 | 6.9 | 6.9 | 7.7 |
Total Current Assets
| 1,536.906 | 1,160.054 | 1,170.94 | 1,395.969 | 1,545.26 | 1,625.773 | 1,678.307 | 1,725.548 | 1,833.029 | 1,921.515 | 2,013.905 | 2,288.561 | 2,482.068 | 2,172.609 | 1,118.478 | 1,168.511 | 962.853 | 1,029.447 | 874.706 | 981.703 | 738.352 | 739.589 | 705.167 | 845.82 | 841.299 | 746.076 | 702.086 | 821.711 | 1,000.861 | 914.039 | 798.236 | 860.252 | 792.182 | 811.136 | 740.984 | 791.767 | 786.041 | 678.61 | 704.847 | 756.312 | 746.115 | 664.063 | 605.807 | 616.277 | 665.691 | 625.183 | 571.858 | 626.204 | 621.706 | 578.171 | 499.531 | 480.69 | 488.184 | 514.459 | 446.52 | 455.386 | 455.743 | 458.002 | 441.66 | 426.554 | 396.824 | 363.96 | 311.035 | 344.319 | 357.949 | 239.546 | 267.383 | 314.896 | 311.926 | 277.444 | 259.696 | 321.803 | 335.628 | 309.624 | 287.606 | 324.205 | 306.989 | 1.358 | 2.344 | 2.769 | 2.234 | 3.132 | 0.362 | 0.137 | 0.151 | 119.606 | 140.884 | 125.175 | 165.387 | 164.435 | 179.332 | 176.481 | 159.563 | 142.355 | 127.521 | 137.012 | 154.827 | 136.094 | 118.663 | 105.4 | 105 | 90.5 | 81.9 | 79.9 | 75.1 | 79.8 | 66.1 | 84.1 | 79.1 | 89.4 | 78.5 | 103.4 | 53.5 | 51.3 | 38.4 | 43.6 | 38 | 36.8 | 33.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,571.508 | 2,498.211 | 2,426.853 | 2,393.262 | 2,391.846 | 2,377.025 | 2,333.48 | 2,364.84 | 2,402.929 | 2,447.951 | 2,493.777 | 2,537.89 | 2,583.869 | 2,667.9 | 2,712.389 | 2,768.506 | 2,860.759 | 2,910.428 | 2,949.317 | 2,823.984 | 2,758.548 | 2,722.96 | 2,185.111 | 2,116.204 | 2,086.955 | 1,918.035 | 1,842.263 | 1,753.946 | 1,662.614 | 1,679.15 | 1,654.567 | 1,581.027 | 1,574.824 | 1,563.613 | 1,552.742 | 1,617.933 | 1,607.933 | 1,657.38 | 1,673.493 | 1,630.978 | 1,624.155 | 1,484.453 | 1,334.332 | 1,256.466 | 1,206.353 | 1,076.396 | 1,068.718 | 1,009.712 | 987.027 | 839.135 | 729.127 | 634.986 | 618.276 | 443.098 | 418.12 | 377.777 | 352.752 | 339.447 | 318.884 | 310.644 | 309.209 | 308.644 | 315.469 | 286.27 | 275.892 | 276.923 | 270.734 | 275.492 | 278.446 | 276.953 | 272.614 | 105.682 | 91.235 | 85.237 | 51.277 | 50.47 | 50.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.447 | 45.685 | 45.138 | 43.348 | 45.354 | 45.256 | 53.571 | 70.423 | 82.232 | 83.743 | 93.06 | 85.976 | 66.021 | 65.272 | 106.2 | 103.4 | 96.6 | 84.9 | 68.3 | 68.4 | 68.3 | 66.2 | 57.6 | 57.1 | 53.2 | 45.8 | 43.9 | 41.5 | 41.8 | 41.4 | 40.6 | 40.4 | 39.2 | 37.8 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.663 | 106.662 | 106.663 | 106.663 | 108.387 | 109.156 | 105.667 | 104.682 | 103.748 | 93.629 | 93.629 | 93.629 | 104.231 | 105.38 | 107.032 | 107.179 | 103.524 | 105.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.32 | 28.32 | 28.32 | 0 | 0 | 28.32 | 0 | 0 | 0 | 0 | 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
| 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.524 | 13.668 | 13.889 | 14.149 | 14.408 | 14.668 | 14.928 | 15.187 | 15.447 | 15.742 | 16.076 | 16.411 | 18.726 | 17.876 | 18 | 18.66 | 19.32 | 19.98 | 20.64 | 21.3 | 21.96 | 22.62 | 23.28 | 23.94 | 24.6 | 25.26 | 25.92 | 26.58 | 29.924 | 34.58 | 39.652 | 45.368 | 51.206 | 57.012 | 62.858 | 68.72 | 74.601 | 80.467 | 86.343 | 92.206 | 98.069 | 103.932 | 109.795 | 115.657 | 121.52 | 127.383 | 133.246 | 139.109 | 144.972 | 150.834 | 156.697 | 162.56 | 69.096 | 179.296 | 185.235 | 191.205 | 162.046 | 166.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.32 | 0 | 28.32 | 0 | 28.32 | 29.86 | 30.438 | 31.014 | 31.589 | 32.165 | 32.744 | 33.32 | 33.897 | 39.2 | 43 | 45.4 | 46.9 | 48 | 54 | 56.7 | 57.6 | 58.6 | 60.8 | 61.7 | 62.6 | 61.4 | 64.6 | 66.4 | 67.3 | 68.2 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 120.163 | 120.187 | 120.331 | 120.552 | 120.812 | 121.071 | 121.331 | 121.591 | 121.85 | 122.11 | 122.405 | 122.739 | 123.074 | 125.389 | 124.539 | 124.663 | 125.323 | 125.983 | 126.643 | 127.303 | 127.963 | 128.623 | 129.283 | 129.943 | 130.603 | 131.263 | 131.923 | 132.583 | 133.243 | 136.587 | 141.243 | 146.315 | 152.031 | 157.869 | 163.675 | 169.521 | 175.383 | 181.264 | 187.13 | 193.006 | 198.869 | 204.732 | 210.594 | 216.458 | 222.32 | 229.907 | 236.539 | 238.913 | 243.791 | 248.72 | 244.463 | 250.326 | 256.189 | 173.327 | 284.676 | 292.267 | 298.384 | 265.57 | 272.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.32 | 28.32 | 28.32 | 28.32 | 0 | 28.32 | 29.86 | 30.438 | 31.014 | 31.589 | 32.165 | 32.744 | 33.32 | 33.897 | 39.2 | 43 | 45.4 | 46.9 | 48 | 54 | 56.7 | 57.6 | 58.6 | 60.8 | 61.7 | 62.6 | 61.4 | 64.6 | 66.4 | 67.3 | 68.2 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -379.362 | 0 | 0 | 0 | -367.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.102 | -22.657 | -22.703 | 49.836 | -17.325 | -17.325 | -17.325 | 0.925 | 88.323 | 86.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.941 | 29.218 | 29.921 | 29.555 | 29.832 | 30.246 | 27.673 | 34.1 | 35.45 | 41.475 | 132.816 | 158.238 | 153.65 | 156.857 | 0 | -11.062 | -10.992 | -10.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.904 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 434.493 | 0 | 0 | 0 | 379.362 | 0 | 0 | 0 | 367.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.102 | 22.657 | 22.703 | 21.943 | 17.325 | 17.325 | 17.325 | -0.925 | 5.357 | 30.038 | 45.321 | 36.376 | 23.197 | 53.102 | 55.767 | 59.519 | 52.027 | 69.254 | 38.847 | 38.847 | 4.083 | 4.083 | 4.083 | 4.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -132.816 | 20.61 | 17.788 | 18.076 | 0 | 11.062 | 10.992 | 10.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.904 | 0 | 0 | 0 | 0 | 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
| 120.843 | 119.148 | 122.232 | 120.529 | 109.244 | 111.16 | 114.336 | 107.23 | 115.556 | 105.196 | 109.938 | 129.323 | 136.699 | 118.89 | 133.663 | 146.619 | 159.383 | 183.355 | 182.438 | 138.817 | 150.952 | 171.013 | 185.556 | 187.86 | 183.276 | 188.742 | 193.632 | 124.926 | 123.583 | 126.231 | 132.724 | 67.468 | 69.792 | 70.603 | 90.661 | 90.108 | 95.299 | 92.801 | 24.446 | 99.323 | 85.545 | 94.117 | 93.519 | 1.566 | 15.379 | 66.172 | 55.629 | 57.3 | 56.601 | 49.695 | 47.321 | 45.946 | 41.888 | 40.838 | 38.629 | 37.599 | 32.589 | 34.218 | 35.469 | 32.927 | 35.171 | 54.402 | 52.637 | 48.598 | 47.276 | 42.422 | 41.491 | -140.138 | -135.275 | -139.754 | 31.454 | 132.123 | 39.816 | 98.866 | 29.253 | 64.875 | 62.209 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 41.884 | 41.277 | 45.497 | 48.202 | 76.993 | 52.386 | 42.667 | 29.02 | 18.783 | 14.115 | 13.877 | 17.41 | 23.813 | 21.305 | 7.2 | 6.2 | 7.6 | 8.2 | 10.3 | 11.4 | 11.7 | 10.9 | 14.9 | 11.5 | 10 | 9.4 | 10.4 | 11.3 | 12.1 | 14.5 | 13.2 | 84.2 | 85.1 | 91.8 |
Total Non-Current Assets
| 2,705.851 | 2,630.859 | 2,997.078 | 2,527.291 | 2,514.59 | 2,501.685 | 2,461.316 | 2,485.57 | 2,531.985 | 2,566.647 | 2,617.215 | 2,680.713 | 2,734.068 | 2,800.29 | 2,859.552 | 2,928.625 | 3,033.642 | 3,107.283 | 3,251.918 | 3,082.988 | 3,029.831 | 3,014.525 | 2,491.479 | 2,425.135 | 2,391.562 | 2,228.368 | 2,157.745 | 2,000.982 | 1,908.602 | 1,928.12 | 1,910.365 | 1,773.884 | 1,769.155 | 1,758.879 | 1,768.726 | 1,834.024 | 1,829.875 | 1,877.484 | 1,897.681 | 1,858.924 | 1,838.983 | 1,708.513 | 1,558.454 | 1,482.975 | 1,469.7 | 1,320.472 | 1,293.966 | 1,226.796 | 1,237.973 | 1,090.912 | 987.998 | 890.828 | 893.093 | 692.304 | 670.979 | 600.723 | 601.495 | 599.972 | 587.226 | 577.858 | 584.806 | 609.75 | 618.099 | 598.875 | 595.157 | 599.733 | 556.016 | 562.922 | 559.072 | 562.458 | 560.257 | 411.132 | 415.727 | 476.37 | 378.914 | 380.915 | 385.486 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 116.651 | 115.282 | 118.955 | 119.87 | 122.347 | 125.962 | 126.098 | 129.881 | 132.029 | 129.447 | 139.102 | 136.13 | 123.154 | 120.474 | 152.6 | 152.6 | 149.6 | 140 | 126.6 | 133.8 | 136.7 | 134.7 | 131.1 | 129.4 | 124.9 | 117.8 | 115.7 | 117.4 | 120.3 | 123.2 | 122 | 124.6 | 124.3 | 129.6 |
Total Assets
| 4,242.757 | 3,790.913 | 4,168.018 | 3,923.26 | 4,059.85 | 4,127.458 | 4,139.623 | 4,211.118 | 4,365.014 | 4,488.162 | 4,631.12 | 4,969.274 | 5,216.136 | 4,972.899 | 3,978.03 | 4,097.136 | 3,996.495 | 4,136.73 | 4,126.624 | 4,064.691 | 3,768.183 | 3,754.114 | 3,196.646 | 3,270.955 | 3,232.861 | 2,974.444 | 2,859.831 | 2,822.693 | 2,909.463 | 2,842.159 | 2,708.601 | 2,634.136 | 2,561.337 | 2,570.015 | 2,509.71 | 2,625.791 | 2,615.916 | 2,556.094 | 2,602.528 | 2,615.236 | 2,585.098 | 2,372.576 | 2,164.261 | 2,099.252 | 2,135.391 | 1,945.655 | 1,865.824 | 1,853 | 1,859.679 | 1,669.083 | 1,487.529 | 1,371.518 | 1,381.277 | 1,206.763 | 1,117.499 | 1,056.109 | 1,057.238 | 1,057.974 | 1,028.886 | 1,004.412 | 981.63 | 973.71 | 929.134 | 943.194 | 953.106 | 839.279 | 823.399 | 877.818 | 870.998 | 839.902 | 819.953 | 732.935 | 751.355 | 785.994 | 666.52 | 705.12 | 692.475 | 1.358 | 2.844 | 3.269 | 2.734 | 3.632 | 0.862 | 0.637 | 0.651 | 236.257 | 256.166 | 244.13 | 285.257 | 286.782 | 305.294 | 302.579 | 289.444 | 274.384 | 256.968 | 276.114 | 290.957 | 259.248 | 239.137 | 258 | 257.6 | 240.1 | 221.9 | 206.5 | 208.9 | 216.5 | 200.8 | 215.2 | 208.5 | 214.3 | 196.3 | 219.1 | 170.9 | 171.6 | 161.6 | 165.6 | 162.6 | 161.1 | 163.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 200.837 | 214.848 | 199.223 | 198.007 | 180.287 | 202.864 | 196.009 | 147.052 | 148.583 | 129.832 | 114.4 | 131.341 | 109.058 | 117.288 | 112.002 | 96.16 | 101.641 | 152.31 | 148.748 | 155.362 | 150.131 | 145.067 | 143.146 | 141.209 | 153.262 | 137.716 | 140.805 | 118.81 | 118.043 | 124.26 | 116.507 | 107.456 | 114.396 | 111.596 | 101.31 | 101.863 | 103.618 | 104.353 | 97.26 | 78.35 | 87.886 | 91.687 | 89.787 | 88.145 | 85.245 | 97.55 | 82.084 | 81.008 | 84.937 | 81.541 | 80.636 | 73.145 | 86.802 | 76.007 | 69.3 | 56.365 | 48.767 | 56.05 | 49.509 | 45.75 | 37.142 | 43.935 | 46.065 | 38.875 | 51.782 | 49.65 | 37.239 | 44.892 | 53.387 | 45.995 | 51.918 | 38.926 | 39.983 | 35.867 | 39.089 | 42.275 | 50.261 | 0.85 | 0.593 | 1.638 | 1.258 | 1.163 | 0.771 | 0.535 | 0.266 | 24.322 | 79.682 | 55.059 | 68.206 | 59.842 | 71.926 | 54.339 | 55.672 | 50.282 | 55.083 | 47.182 | 43.379 | 40.295 | 44.664 | 34.1 | 34.7 | 34.2 | 28.9 | 27.3 | 27 | 28 | 27.6 | 26.8 | 27 | 28.3 | 26.8 | 25.5 | 23.8 | 24.3 | 35.2 | 25.2 | 27.2 | 24.6 | 17.5 |
Short Term Debt
| 298.87 | 251.276 | 137.242 | 232.788 | 240.889 | 253.054 | 255.13 | 249.819 | 253.819 | 262.045 | 303.71 | 330.002 | 354.692 | 353.997 | 322.507 | 321.808 | 260.723 | 263.32 | 263.435 | 250.278 | 228.897 | 274.445 | 123.244 | 105.451 | 113.526 | 59.002 | 59.47 | 58.585 | 59.102 | 58.359 | 58.899 | 58.349 | 58.352 | 70.183 | 77.466 | 95.805 | 98.394 | 100.778 | 156.349 | 171.054 | 156.025 | 153.346 | 62.187 | 110.96 | 113.303 | 105.522 | 108.232 | 56.478 | 55.576 | 45.577 | 37.535 | 32.506 | 31.933 | 16.036 | 16.888 | 92.778 | 99.621 | 113.912 | 62.438 | 47.401 | 46.653 | 27.395 | 27.058 | 25.593 | 24.408 | 32.166 | 23.905 | 23.659 | 23.409 | 23.164 | 261.373 | 14.848 | 14.828 | 14.785 | 13.064 | 12.95 | 20.419 | 0 | 1.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.345 | 3.392 | 5.913 | 6.878 | 6.985 | 7.655 | 14.543 | 21.182 | 31.233 | 4.637 | 4.198 | 5.023 | 7.232 | 8.9 | 9.9 | 9.9 | 8.1 | 6.7 | 6.7 | 6.6 | 6.5 | 6.4 | 6.3 | 5.8 | 5.2 | 7.2 | 7.7 | 8.9 | 8.7 | 9.1 | 9.5 | 9.3 | 9.3 |
Tax Payables
| 0 | 0 | 5.275 | 0 | 0 | 0 | 3.745 | 0 | 0 | 0 | 71.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.582 | 0 | 0 | 0 | 11.67 | 0 | 0 | 0 | 11.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 793.01 | 757.855 | 633.345 | 699.085 | 795.53 | 746.467 | 590.796 | 699.802 | 783.732 | 760.783 | 631.157 | 721.446 | 823.074 | 687.323 | 533.702 | 515.424 | 553.554 | 623.741 | 606.684 | 651.571 | 698.169 | 691.01 | 603.736 | 653.113 | 712.069 | 698.949 | 545.362 | 573.373 | 619.292 | 606.396 | 482.496 | 515.388 | 557.851 | 527.509 | 430.766 | 481.83 | 544.947 | 523.112 | 424.336 | 487.525 | 537.088 | 504.731 | 409.086 | 452.599 | 522.469 | 472.008 | 388.646 | 385.811 | 420.336 | 396.078 | 67.267 | 319.815 | 339.008 | 53.494 | 63.506 | 61.13 | 62.467 | 56.805 | 61.349 | 0 | 0 | 0 | 0 | 50.989 | 46.129 | 0 | 0 | 0 | 0 | 0 | 17.609 | 0 | 0 | 0 | 9.269 | 0 | -0.237 | 0 | -1.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.096 | -3.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5.689 | -10.714 | 170.316 | -14.432 | -19.432 | -19.967 | -7.155 | -30.648 | -40.123 | -43.927 | -112.765 | -59.746 | 43.186 | -66.245 | -67.407 | -74.264 | 21.237 | -65.171 | -48.732 | -21.698 | -14.834 | -50.216 | 113.86 | 136.82 | 144.003 | 126.7 | 102.552 | 157.76 | 159.933 | 176.9 | 172.214 | 150.848 | 121.775 | 146.441 | 160.258 | 139.827 | 122.629 | 125.967 | 129.337 | 114.717 | 94.65 | 88.331 | 85.901 | 90.431 | 87.455 | 74.885 | 63.686 | 71.124 | 71.226 | 64.234 | 67.267 | 64.399 | 55.605 | 372.823 | 314.367 | 317.164 | 338.222 | 309.793 | 272.297 | 279.757 | 286.302 | 300.55 | 274.727 | 318.674 | 345.885 | 281.925 | 257.972 | 281.696 | 292.684 | 259.513 | -19.44 | 246.437 | 259.84 | 252.519 | 225.607 | 234.749 | 220.932 | 2.593 | 0.763 | 3.548 | 3.636 | 3.79 | 2.52 | 1.979 | 1.731 | 155.525 | 170.658 | 186.395 | 197.768 | 173.839 | 170.465 | 166.569 | 156.202 | 143.671 | 111.519 | 117.14 | 114.502 | 99.283 | 68.546 | 60.6 | 58.2 | 44.7 | 38.6 | 37.5 | 44.3 | 53.7 | 36.1 | 48.8 | 42.6 | 51.4 | 38.1 | 46.9 | 37.6 | 39.8 | 46.2 | 55.6 | 53.4 | 53 | 52.7 |
Total Current Liabilities
| 1,381.929 | 1,301.337 | 1,145.401 | 1,210.66 | 1,295.687 | 1,285.857 | 1,120.324 | 1,168.332 | 1,249.492 | 1,209.54 | 1,111.01 | 1,228.054 | 1,436.588 | 1,198.336 | 1,004.548 | 962.627 | 1,037.477 | 1,075.963 | 1,075.216 | 1,122.145 | 1,151.797 | 1,150.787 | 1,006.133 | 1,036.593 | 1,122.86 | 1,022.367 | 891.92 | 908.528 | 956.37 | 965.915 | 830.116 | 832.041 | 852.374 | 855.729 | 769.8 | 819.325 | 869.588 | 854.21 | 819.864 | 851.646 | 875.649 | 838.095 | 658.631 | 742.135 | 808.472 | 749.965 | 653.79 | 594.421 | 632.075 | 587.43 | 488.82 | 489.865 | 513.348 | 464.866 | 400.555 | 466.307 | 486.61 | 479.755 | 384.244 | 372.908 | 370.097 | 371.88 | 347.85 | 383.142 | 422.075 | 363.741 | 319.116 | 350.247 | 369.48 | 328.672 | 293.851 | 300.211 | 314.651 | 303.171 | 277.76 | 289.974 | 291.612 | 3.443 | 2.834 | 5.186 | 4.894 | 4.953 | 3.291 | 2.514 | 1.997 | 179.847 | 254.685 | 244.846 | 271.887 | 240.559 | 249.376 | 228.563 | 226.417 | 215.135 | 197.835 | 168.959 | 162.079 | 144.601 | 120.442 | 103.6 | 102.8 | 88.8 | 75.6 | 71.5 | 78 | 88.3 | 70.2 | 82 | 75.9 | 85.5 | 70.1 | 79.6 | 69.1 | 73 | 90.1 | 89.9 | 90.1 | 86.9 | 79.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,389.244 | 1,952.34 | 1,900.387 | 1,909.292 | 1,933.74 | 1,964.647 | 2,006.836 | 2,021.273 | 2,069.695 | 2,170.643 | 2,228.586 | 2,400.705 | 2,462.295 | 2,461.586 | 1,658.799 | 1,686.302 | 1,400.798 | 1,389.78 | 1,203.8 | 1,012.152 | 835.459 | 1,000.084 | 839.016 | 612.583 | 578.453 | 498.748 | 440.177 | 447.533 | 468.409 | 477.169 | 497.908 | 506.328 | 527.625 | 612.596 | 694.678 | 818.608 | 848.217 | 861.632 | 893.288 | 885.486 | 915.11 | 786.501 | 744.286 | 651.778 | 653.631 | 542.642 | 553.009 | 617.761 | 631.268 | 494.102 | 424.436 | 369.586 | 377.106 | 180.163 | 171.884 | 120.846 | 124.362 | 129.254 | 190.335 | 212.247 | 219.107 | 225.548 | 232.218 | 207.257 | 204.322 | 210.131 | 215.926 | 221.641 | 227.269 | 232.838 | 0 | 123.819 | 136.342 | 158.637 | 77.576 | 82.289 | 76.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.599 | 3.968 | 4.769 | 4.656 | 4.981 | 12.714 | 13.139 | 13.412 | 12.83 | 35.828 | 41.32 | 26.224 | 26.648 | 26.5 | 27.3 | 25.5 | 20.4 | 10.7 | 11.9 | 13.2 | 14.6 | 15.8 | 18.3 | 17.2 | 13.7 | 22.6 | 22.6 | 21 | 15.6 | 18.3 | 21 | 23.4 | 26.9 |
Deferred Revenue Non-Current
| 296.336 | 304.099 | 308.502 | 320.657 | 306.046 | 325.407 | 318.369 | 307.443 | 304.798 | 305.575 | 296.484 | 216.184 | 212.326 | 207.61 | 201.239 | 186.618 | 179.74 | 172.281 | 175.218 | 174.474 | 172.343 | 170.149 | 163.619 | 169.484 | 218.426 | 217.812 | 220.788 | 234.206 | 352.521 | 355.074 | 355.968 | 363.732 | 373.572 | 378.473 | 372.7 | 409.047 | 406.804 | 401.264 | 34.764 | 268.703 | 266.489 | 265.815 | 32.299 | 0 | 0 | 0 | 12.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.515 | 126.463 | 127.004 | 127.28 | 196.591 | 198.381 | 198.103 | 196.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 53.024 | 52.492 | 500.407 | 88.868 | 100.308 | 102.131 | 130.4 | 135.119 | 134.571 | 147.404 | 186.797 | 204.042 | 199.455 | 200.824 | 216.642 | 241.618 | 271.786 | 294.465 | 289.564 | 258.74 | 170.11 | 170.305 | 167.77 | 188.895 | 135.164 | 131.881 | 174.344 | 218.843 | 168.363 | 167.056 | 170.543 | 165.677 | 141.249 | 140.627 | 136.625 | 117.376 | 81.241 | 55.953 | 41.629 | 78.513 | 51.529 | 36.088 | 40.95 | 0 | 0 | 0 | -12.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.61 | 17.788 | 18.076 | 17.609 | 11.062 | 10.992 | 10.16 | 9.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 227.716 | 220.866 | 652.389 | 215.025 | 200.252 | 216.096 | 230.429 | 231.468 | 230.905 | 232.907 | 239.157 | 292.645 | 294.998 | 292.541 | 296.645 | 302.756 | 280.761 | 279.875 | 301.03 | 430.333 | 431.784 | 287.729 | 72.114 | 449.683 | 476.337 | 483.234 | 95.636 | 406.998 | 529.146 | 526.306 | 529.581 | 464.406 | 473.977 | 474.831 | 462.545 | 493.332 | 488.176 | 480.631 | 445.75 | 338.832 | 326.864 | 322.86 | 364.48 | 390.845 | 398.585 | 397.846 | 390.423 | 354.057 | 358.101 | 355.081 | 351.397 | 243.729 | 248.956 | 270.989 | 267.191 | 261.638 | 261.694 | 272.759 | 278.218 | 281.29 | 284.977 | 296.32 | 295.753 | 160.321 | 159.874 | 154.022 | 155.018 | 61.491 | 61.345 | 60.253 | 315.185 | 65.74 | 63.274 | 60.637 | 57.017 | 253.803 | 252.895 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 216.059 | 138.492 | 81.26 | 77.696 | 76.571 | 72.147 | 29.569 | 28.767 | 27.35 | 28.044 | 18.782 | 24.506 | 24.895 | 25.921 | 30.8 | 33.9 | 34.1 | 35 | 29.2 | 30.2 | 29.2 | 29.1 | 29.9 | 30.7 | 29.8 | 29.6 | 31.5 | 29.3 | 28.5 | 26.7 | 27.5 | 26.4 | 25.2 | 23.1 |
Total Non-Current Liabilities
| 2,966.32 | 2,529.797 | 2,927.192 | 2,533.842 | 2,540.346 | 2,608.281 | 2,686.034 | 2,695.303 | 2,739.969 | 2,856.529 | 2,951.024 | 3,113.576 | 3,169.074 | 3,162.561 | 2,373.325 | 2,417.294 | 2,133.085 | 2,136.401 | 1,969.612 | 1,875.699 | 1,609.696 | 1,628.267 | 1,242.519 | 1,251.161 | 1,189.954 | 1,113.863 | 1,001.969 | 1,073.374 | 1,165.918 | 1,170.531 | 1,198.032 | 1,136.411 | 1,142.851 | 1,228.054 | 1,293.848 | 1,429.316 | 1,417.634 | 1,398.216 | 1,415.431 | 1,302.831 | 1,293.503 | 1,145.449 | 1,108.766 | 1,042.623 | 1,052.216 | 940.488 | 943.432 | 971.818 | 989.369 | 849.183 | 775.833 | 613.315 | 626.062 | 451.152 | 439.075 | 382.484 | 386.056 | 402.013 | 468.553 | 493.537 | 504.084 | 521.868 | 527.971 | 367.578 | 364.196 | 364.153 | 370.944 | 434.257 | 432.865 | 438.171 | 442.465 | 397.212 | 408.989 | 427.537 | 340.693 | 336.092 | 329.805 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 61.302 | 216.059 | 144.091 | 85.228 | 82.465 | 81.227 | 77.128 | 42.283 | 41.906 | 40.762 | 40.874 | 54.61 | 65.826 | 51.119 | 52.569 | 57.3 | 61.2 | 59.6 | 55.4 | 39.9 | 42.1 | 42.4 | 43.7 | 45.7 | 49 | 47 | 43.3 | 54.1 | 51.9 | 49.5 | 42.3 | 45.8 | 47.4 | 48.6 | 50 |
Total Liabilities
| 4,348.249 | 3,831.134 | 4,072.593 | 3,744.502 | 3,836.033 | 3,894.138 | 3,806.358 | 3,863.635 | 3,989.461 | 4,066.069 | 4,062.034 | 4,341.63 | 4,605.662 | 4,360.897 | 3,377.873 | 3,379.921 | 3,170.562 | 3,212.364 | 3,044.828 | 2,997.844 | 2,761.493 | 2,779.054 | 2,248.652 | 2,287.754 | 2,312.814 | 2,136.23 | 1,893.889 | 1,981.902 | 2,122.288 | 2,136.446 | 2,028.148 | 1,968.452 | 1,995.225 | 2,083.783 | 2,063.648 | 2,248.641 | 2,287.222 | 2,252.426 | 2,235.295 | 2,154.477 | 2,169.152 | 1,983.544 | 1,767.397 | 1,784.758 | 1,860.688 | 1,690.453 | 1,597.222 | 1,566.239 | 1,621.444 | 1,436.613 | 1,264.653 | 1,103.18 | 1,139.41 | 916.018 | 839.63 | 848.791 | 872.666 | 881.768 | 852.797 | 866.445 | 874.181 | 893.748 | 875.821 | 750.72 | 786.271 | 727.894 | 690.06 | 784.504 | 802.345 | 766.843 | 736.316 | 697.423 | 723.64 | 730.708 | 618.453 | 626.066 | 621.417 | 64.745 | 64.136 | 66.488 | 66.196 | 66.255 | 64.593 | 63.816 | 63.299 | 395.906 | 398.776 | 330.074 | 354.352 | 321.786 | 326.504 | 270.846 | 268.323 | 255.897 | 238.709 | 223.569 | 227.905 | 195.72 | 173.011 | 160.9 | 164 | 148.4 | 131 | 111.4 | 120.1 | 130.7 | 113.9 | 127.7 | 124.9 | 132.5 | 113.4 | 133.7 | 121 | 122.5 | 132.4 | 135.7 | 137.5 | 135.5 | 129.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 0.087 | 0 | 0.14 | 0.411 | 0 | 0.455 | 0.264 | 0 | 0.353 | 0.036 | 0.493 | 0 | 0 | 0.046 | 0.277 | 0.28 | 0 | 0 | 0 | 0.078 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.22 | 0.083 | 0.272 | 0.34 | 0 | 0.1 | 0.19 | 0 | 0.345 | 0.013 | 0.486 | 0.457 | 0.322 | 0.208 | 0.432 | 0.177 | 94.381 | 95.174 | 0.067 | 0.116 | 0.265 | 0 | 0 | 0.453 | 0 | 0.426 | 0 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.015 | 66.106 | 14.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.52 | 0.518 | 0.518 | 0.516 | 0.516 | 0.515 | 0.514 | 0.514 | 0.514 | 0.513 | 0.512 | 0.512 | 0.512 | 0.511 | 0.481 | 0.46 | 0.46 | 0.46 | 0.461 | 0.467 | 0.475 | 0.482 | 0.485 | 0.5 | 0.507 | 0.508 | 0.512 | 0.525 | 0.536 | 0.536 | 0.534 | 0.534 | 0.535 | 0.536 | 0.534 | 0.533 | 0.548 | 0.547 | 0.545 | 0.54 | 0.537 | 0.532 | 0.524 | 0.524 | 0.521 | 0.519 | 0.514 | 0.513 | 0.513 | 0.511 | 0.507 | 0.528 | 0.528 | 0.525 | 0.522 | 0.519 | 0.519 | 0.516 | 0.516 | 0.516 | 0.516 | 0.516 | 0.515 | 0.515 | 0.476 | 0.473 | 0.472 | 0.472 | 0.472 | 0.466 | 0.466 | 0.466 | 0.466 | 0.459 | 0.453 | 0.451 | 0.448 | 0.307 | 0.307 | 0.301 | 0.298 | 0.293 | 0.285 | 0.285 | 0.285 | 0.285 | 0.284 | 0.423 | 0.42 | 0.418 | 0.415 | 0.413 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0 | 0 | 0 |
Retained Earnings
| -324.897 | -257.303 | -119.738 | -18.556 | 30.164 | 42.499 | 140.756 | 190.916 | 221.254 | 258.028 | 380.837 | 473.411 | 458.742 | 464.919 | 525.61 | 688.17 | 785.269 | 892.173 | 1,049.567 | 1,023.49 | 969.059 | 936.566 | 912.201 | 922.491 | 866.18 | 795.293 | 913.951 | 848.057 | 773.491 | 693.058 | 656.146 | 654.204 | 551.75 | 472.18 | 420.714 | 382.814 | 312.785 | 263.951 | 238.068 | 226.969 | 191.394 | 164.067 | 169.142 | 152.063 | 111.459 | 100.143 | 117.288 | 120.696 | 75.213 | 71.309 | 64.051 | 53.861 | 28.244 | 78.286 | 0 | 6.852 | -23.615 | -32.608 | -32.824 | -67.847 | -98.517 | -125.097 | -148.631 | -136.75 | -142.787 | -197.132 | -177.217 | -180.524 | -200.101 | -196.16 | -184.268 | -174.638 | -182.397 | -156.013 | -143.721 | -124.218 | -132.051 | -133.45 | -131.355 | -129.7 | -127.944 | -125.356 | -124.093 | -123.541 | -123.01 | -122.559 | -107.095 | -92.04 | -98.485 | -67.4 | -48.82 | -38.661 | -50.709 | -53.673 | -53.889 | -33.475 | -33.255 | -37.872 | -35.274 | 0.2 | -3.3 | -5.2 | -6 | -6.2 | -12.4 | -15.3 | -14.2 | -12.9 | -14.4 | -15.6 | -13.2 | -9.3 | -10.7 | -12.2 | -11.7 | -10.1 | -14.9 | -14.4 | -6.2 |
Accumulated Other Comprehensive Income/Loss
| -77.192 | -78.035 | -79.152 | -95.537 | -96.691 | -97.218 | -95.166 | -117.66 | -118.124 | -106.476 | -81.838 | -114.144 | -114.434 | -114.851 | -114.527 | -116.299 | -103.17 | -102.552 | -103.883 | -90.113 | -93.087 | -90.879 | -93.14 | -67.411 | -72.511 | -82.455 | -75.264 | -81.567 | -106.353 | -109.036 | -103.493 | -112.558 | -111.747 | -106.046 | -99.277 | -122.28 | -121.552 | -121.652 | -122.812 | -44.078 | -51.113 | -47.937 | -42.686 | -107.716 | -104.632 | -111.959 | -114.054 | -98.22 | -100.083 | -101.272 | -102.34 | -34.971 | -35.1 | -35.19 | -35.279 | -32.345 | -33.013 | -32.486 | -31.457 | -33.322 | -32.208 | -32.432 | -35.177 | -1.381 | -1.174 | 93.933 | 96.884 | 60.735 | 56.179 | 57.154 | 56.547 | 0.26 | 1.574 | -2.646 | -12.144 | -0.493 | -0.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -95.892 | -94.174 | -51.901 | -35.884 | -34.652 | -33.159 | -30.954 | -27.412 | -24.617 | -22.171 | -22.351 | -18.876 | -15.653 | -12.541 | -34.9 | -31.2 | -28.2 | -25.6 | -23.5 | -21.3 | -19 | -17.2 | -15.3 | -13.6 | -11.8 | -10.2 | -8.5 | -7.3 | -6.2 | -5 | -4 | -2.9 | -1.9 | -0.9 |
Other Total Stockholders Equity
| 296.077 | 294.599 | 293.797 | 292.335 | 289.828 | 287.524 | 287.161 | 273.713 | 271.909 | 270.028 | 269.575 | 267.865 | 265.654 | 261.423 | 188.593 | 144.884 | 143.374 | 134.285 | 135.651 | 133.003 | 130.243 | 128.891 | 128.448 | 127.621 | 125.871 | 124.868 | 126.743 | 73.776 | 119.501 | 121.155 | 127.266 | 123.504 | 125.574 | 119.562 | 124.091 | 116.083 | 136.913 | 160.822 | 251.432 | 277.328 | 275.128 | 272.37 | 269.884 | 269.623 | 267.355 | 266.499 | 264.854 | 263.772 | 262.592 | 261.922 | 260.658 | 248.92 | 248.195 | 247.124 | 312.626 | 232.292 | 240.681 | 240.784 | 239.854 | 238.62 | 237.658 | 236.975 | 236.606 | 330.09 | 310.32 | 214.111 | 213.2 | 212.631 | 212.103 | 211.599 | 210.892 | 209.424 | 208.072 | 213.486 | 203.479 | 203.314 | 202.661 | 69.756 | 169.717 | 66.18 | 64.184 | 62.44 | 60.077 | 60.077 | 60.077 | 58.517 | 58.375 | 28.538 | 64.854 | 66.63 | 83.105 | 100.935 | 98.832 | 96.367 | 93.909 | 85.61 | 95.897 | 100.99 | 100.99 | 131.4 | 127.7 | 96.5 | 96.5 | 100.9 | 100.8 | 100.7 | 100.7 | 100 | 97.6 | 97 | 95.7 | 94.3 | 60.3 | 61 | 40.8 | 39.9 | 42.9 | 41.9 | 40.9 |
Total Shareholders Equity
| -105.492 | -40.221 | 95.425 | 178.758 | 223.817 | 233.32 | 333.265 | 347.483 | 375.553 | 422.093 | 569.086 | 627.644 | 610.474 | 612.002 | 600.157 | 717.215 | 825.933 | 924.366 | 1,081.796 | 1,066.847 | 1,006.69 | 975.06 | 947.994 | 983.201 | 920.047 | 838.214 | 965.942 | 840.791 | 787.175 | 705.713 | 680.453 | 665.684 | 566.112 | 486.232 | 446.062 | 377.15 | 328.694 | 303.668 | 367.233 | 460.759 | 415.946 | 389.032 | 396.864 | 314.494 | 274.703 | 255.202 | 268.602 | 286.761 | 238.235 | 232.47 | 222.876 | 268.338 | 241.867 | 290.745 | 277.869 | 207.318 | 184.572 | 176.206 | 176.089 | 137.967 | 107.449 | 79.962 | 53.313 | 192.474 | 166.835 | 111.385 | 133.339 | 93.314 | 68.653 | 73.059 | 83.637 | 35.512 | 27.715 | 55.286 | 48.067 | 79.054 | 71.058 | -63.387 | -61.292 | -63.219 | -63.462 | -62.623 | -63.731 | -63.179 | -62.648 | -159.649 | -142.61 | -85.944 | -69.095 | -35.004 | -21.21 | 31.733 | 21.121 | 18.487 | 18.259 | 52.545 | 63.052 | 63.528 | 66.126 | 97.1 | 93.6 | 91.7 | 90.9 | 95.1 | 88.8 | 85.8 | 86.9 | 87.5 | 83.6 | 81.8 | 82.9 | 85.4 | 49.9 | 49.1 | 29.2 | 29.9 | 25.1 | 25.6 | 33.8 |
Total Equity
| -105.492 | -40.221 | 95.425 | 178.758 | 223.817 | 233.32 | 333.265 | 347.483 | 375.553 | 422.093 | 569.086 | 627.644 | 610.474 | 612.002 | 600.157 | 717.215 | 825.933 | 924.366 | 1,081.796 | 1,066.847 | 1,006.69 | 975.06 | 947.994 | 983.201 | 920.047 | 838.214 | 965.942 | 840.791 | 787.175 | 705.713 | 680.453 | 665.684 | 566.112 | 486.232 | 446.062 | 377.15 | 328.694 | 303.668 | 367.233 | 460.759 | 415.946 | 389.032 | 396.864 | 314.494 | 274.703 | 255.202 | 268.602 | 286.761 | 238.235 | 232.47 | 222.876 | 268.338 | 241.867 | 290.745 | 277.869 | 207.318 | 184.572 | 176.206 | 176.089 | 137.967 | 107.449 | 79.962 | 53.313 | 192.474 | 166.835 | 111.385 | 133.339 | 93.314 | 68.653 | 73.059 | 83.637 | 35.512 | 27.715 | 55.286 | 48.067 | 79.054 | 71.058 | -63.387 | -61.292 | -63.219 | -63.462 | -62.623 | -63.731 | -63.179 | -62.648 | -159.649 | -142.61 | -85.944 | -69.095 | -35.004 | -21.21 | 31.733 | 21.121 | 18.487 | 18.259 | 52.545 | 63.052 | 63.528 | 66.126 | 97.1 | 93.6 | 91.7 | 90.9 | 95.1 | 88.8 | 85.8 | 86.9 | 87.5 | 83.6 | 81.8 | 82.9 | 85.4 | 49.9 | 49.1 | 29.2 | 29.9 | 25.1 | 25.6 | 33.8 |
Total Liabilities & Shareholders Equity
| 4,242.757 | 3,790.913 | 4,168.018 | 3,923.26 | 4,059.85 | 4,127.458 | 4,139.623 | 4,211.118 | 4,365.014 | 4,488.162 | 4,631.12 | 4,969.274 | 5,216.136 | 4,972.899 | 3,978.03 | 4,097.136 | 3,996.495 | 4,136.73 | 4,126.624 | 4,064.691 | 3,768.183 | 3,754.114 | 3,196.646 | 3,270.955 | 3,232.861 | 2,974.444 | 2,859.831 | 2,822.693 | 2,909.463 | 2,842.159 | 2,708.601 | 2,634.136 | 2,561.337 | 2,570.015 | 2,509.71 | 2,625.791 | 2,615.916 | 2,556.094 | 2,602.528 | 2,615.236 | 2,585.098 | 2,372.576 | 2,164.261 | 2,099.252 | 2,135.391 | 1,945.655 | 1,865.824 | 1,853 | 1,859.679 | 1,669.083 | 1,487.529 | 1,371.518 | 1,381.277 | 1,206.763 | 1,117.499 | 1,056.109 | 1,057.238 | 1,057.974 | 1,028.886 | 1,004.412 | 981.63 | 973.71 | 929.134 | 943.194 | 953.106 | 839.279 | 823.399 | 877.818 | 870.998 | 839.902 | 819.953 | 732.935 | 751.355 | 785.994 | 666.52 | 705.12 | 692.475 | 1.358 | 2.844 | 3.269 | 2.734 | 3.632 | 0.862 | 0.637 | 0.651 | 236.257 | 256.166 | 244.13 | 285.257 | 286.782 | 305.294 | 302.579 | 289.444 | 274.384 | 256.968 | 276.114 | 290.957 | 259.248 | 239.137 | 258 | 257.6 | 240.1 | 221.9 | 206.5 | 208.9 | 216.5 | 200.8 | 215.2 | 208.5 | 214.3 | 196.3 | 219.1 | 170.9 | 171.6 | 161.6 | 165.6 | 162.6 | 161.1 | 163.3 |