Hub Group, Inc.
NASDAQ:HUBG
43.07 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 186.139 | 220.247 | 195.362 | 187.27 | 400.686 | 342.429 | 342.57 | 286.642 | 211.921 | 298.476 | 206.896 | 159.784 | 230.656 | 246.021 | 226.264 | 124.506 | 185.336 | 203.173 | 276.88 | 168.729 | 89.628 | 149.863 | 112.402 | 61.435 | 267.507 | 26.753 | 17.93 | 28.557 | 18.558 | 151.739 | 154 | 127.404 | 135.195 | 164.15 | 200.256 | 207.749 | 183.547 | 156.78 | 129.261 | 109.769 | 92.827 | 73.164 | 75.297 | 68.964 | 92.15 | 72 | 86.251 | 70.76 | 79.585 | 52.185 | 52.695 | 49.091 | 42.652 | 18.279 | 134.903 | 115.144 | 118.043 | 128.356 | 141.736 | 126.863 | 122.808 | 113.091 | 112.673 | 85.799 | 63.378 | 54.038 | 38.878 | 38.002 | 39.824 | 52.38 | 34.73 | 43.491 | 32.936 | 52.039 | 17.314 | 36.133 | 26.847 | 6.972 | 15.57 | 16.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 1.865 | 8 | 8.9 | 11.3 | 15.178 | 17.5 | 15.6 | 19.7 | 12.056 | 78.5 | 26.3 | 25.8 | 13.893 | 17.9 | 18.5 | 20 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.55 | 2.236 | 1.973 | 1.387 | 1.173 | 0.885 | 0.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 186.139 | 220.247 | 195.362 | 187.27 | 400.686 | 342.429 | 342.57 | 286.642 | 211.921 | 298.476 | 206.896 | 159.784 | 230.656 | 246.021 | 226.264 | 124.506 | 185.336 | 203.173 | 276.88 | 168.729 | 89.628 | 149.863 | 112.402 | 61.435 | 267.507 | 26.753 | 17.93 | 28.557 | 18.558 | 151.739 | 154 | 127.404 | 135.195 | 164.15 | 200.256 | 207.749 | 183.547 | 156.78 | 129.261 | 109.769 | 92.827 | 73.164 | 75.297 | 68.964 | 92.15 | 72 | 86.251 | 70.76 | 79.585 | 52.185 | 52.695 | 49.091 | 42.652 | 18.279 | 134.903 | 115.144 | 118.043 | 128.356 | 141.736 | 126.863 | 122.808 | 113.091 | 112.673 | 85.799 | 63.378 | 54.038 | 38.878 | 38.002 | 39.824 | 52.38 | 34.73 | 43.491 | 35.486 | 54.275 | 19.287 | 37.52 | 28.02 | 7.857 | 16.231 | 16.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 1.865 | 8 | 8.9 | 11.3 | 15.178 | 17.5 | 15.6 | 19.7 | 12.056 | 78.5 | 26.3 | 25.8 | 13.893 | 17.9 | 18.5 | 20 |
Net Receivables
| 582.035 | 587.53 | 593.897 | 603.555 | 636.384 | 616.775 | 701.089 | 720.157 | 784.77 | 797.718 | 769.732 | 704.534 | 617.492 | 537.481 | 510.741 | 520.24 | 552.675 | 449.147 | 456.315 | 446.776 | 438.497 | 424.421 | 447.846 | 499.109 | 462.269 | 619.541 | 578.189 | 424.679 | 542.555 | 451.702 | 423.341 | 477.939 | 452.61 | 399.207 | 365.149 | 379.987 | 411.849 | 420.951 | 409.506 | 401.803 | 426.627 | 417.88 | 413.426 | 371.528 | 408.279 | 418.342 | 384.799 | 372.862 | 407.881 | 380.303 | 364.455 | 350.415 | 362.647 | 376.57 | 227.25 | 203.837 | 223.695 | 209.755 | 183.033 | 157.249 | 168.235 | 153.971 | 140.186 | 155.68 | 215.495 | 202.598 | 171.495 | 170.772 | 192.897 | 164.986 | 158.85 | 166.653 | 173.371 | 155.769 | 149.584 | 157.607 | 167.868 | 154.185 | 146.64 | 149.075 | 140.499 | 0 | 0 | 135.226 | 0 | 0 | 141.927 | 140.451 | 153.07 | 151.56 | 141.844 | 149.765 | 195.315 | 170.611 | 174.74 | 192.969 | 193.754 | 185.764 | 183.11 | 190.2 | 183.7 | 169.1 | 162.1 | 148.1 | 145.9 | 139.1 | 120.8 | 127.7 | 123.4 | 115 | 110.2 | 114.1 | 109 | 95.1 | 82.4 |
Inventory
| 0 | -32.701 | 0 | 0 | 19.095 | 15.258 | 9.382 | 16.987 | 0 | 0 | 0 | 2.191 | 0.087 | 1.731 | 0.985 | 1.336 | 1.78 | 0.708 | 0.673 | 0.63 | 5.238 | 1.038 | 0.169 | 0.616 | 0.171 | 5.268 | 12.136 | 12.088 | 12.134 | 3.648 | 0.469 | 0.294 | 1.971 | 3.339 | 0.336 | 8.774 | 9.07 | 9.882 | 16.596 | 19.753 | 11.303 | 8.006 | 7.546 | 6.235 | 6.473 | 5.605 | 4.576 | 5.104 | 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 | 11.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 1.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 37.222 | 28.93 | 38.699 | 58.42 | 45.744 | 30.703 | 28.679 | 49.901 | 26.245 | 22.472 | 26.035 | 29.97 | 32.859 | 16.214 | 18.883 | 28.089 | 15.441 | 14.39 | 15.666 | 24.716 | 31.472 | 12.64 | 15.143 | 28.149 | 25.172 | 21.031 | 31.145 | 202.822 | 33.35 | 15.813 | 14.332 | 16.947 | 18.479 | 22.327 | 20.531 | 36.874 | 34.073 | 39.229 | 48.495 | 58.994 | 51.717 | 43.678 | 37.007 | 45.542 | 38.799 | 16.638 | 12.971 | 15.723 | 15.44 | 18.912 | 10.794 | 16.286 | 17.152 | 14.863 | 7.434 | 10.179 | 8.674 | 8.176 | 5.04 | 10.268 | 12.351 | 12.412 | 8.098 | 6.454 | 9.844 | 9.887 | 7.771 | 9.448 | 9.537 | 8.548 | 11.316 | 10.002 | 5.95 | 7.501 | 27.15 | 26.368 | 8.841 | 7.49 | 8.127 | 9.413 | 9.035 | 146.241 | 141.592 | 9.254 | 148.052 | 143.218 | 9.203 | 7.953 | 16.71 | 14.646 | 15.391 | 14.987 | 15.734 | 13.487 | 14.778 | 13.814 | 6.378 | 5.84 | 5.637 | 3.2 | 4.7 | 4.8 | 5.3 | 6 | 3.2 | 3.1 | 2.8 | 3.1 | 4.7 | 3.4 | 3.7 | 3.6 | 2.2 | 1.7 | 1.4 |
Total Current Assets
| 805.396 | 836.707 | 827.958 | 849.245 | 1,082.814 | 989.907 | 1,072.338 | 1,056.7 | 1,022.936 | 1,118.666 | 1,002.663 | 894.288 | 881.007 | 799.716 | 755.888 | 672.835 | 753.452 | 666.71 | 748.861 | 640.221 | 559.597 | 586.924 | 575.391 | 588.693 | 754.948 | 667.325 | 627.264 | 656.058 | 594.463 | 619.254 | 591.673 | 622.29 | 606.284 | 585.684 | 585.936 | 624.61 | 629.469 | 616.96 | 587.262 | 570.566 | 571.171 | 534.722 | 525.73 | 486.034 | 539.228 | 506.98 | 484.021 | 459.345 | 502.906 | 451.4 | 427.944 | 415.792 | 422.451 | 409.712 | 369.587 | 329.16 | 350.412 | 346.287 | 329.809 | 294.38 | 303.394 | 279.474 | 260.957 | 251.378 | 288.717 | 266.523 | 218.144 | 218.222 | 242.258 | 225.914 | 204.896 | 221.229 | 214.807 | 217.545 | 196.021 | 215.034 | 204.729 | 169.532 | 170.998 | 175.294 | 149.534 | 146.241 | 141.592 | 145.52 | 148.052 | 143.218 | 151.13 | 148.404 | 169.78 | 166.206 | 157.235 | 164.752 | 211.049 | 184.098 | 189.518 | 207.307 | 200.132 | 191.604 | 188.757 | 194.857 | 196.4 | 182.8 | 178.7 | 169.318 | 166.6 | 157.8 | 143.9 | 142.912 | 206.6 | 144.7 | 139.7 | 131.55 | 129.1 | 115.3 | 103.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 971.116 | 957.782 | 988.532 | 1,004.956 | 986.682 | 954.552 | 955.207 | 886.991 | 858.862 | 760.798 | 736.647 | 726.739 | 704.47 | 676.764 | 687.69 | 718.231 | 677.485 | 691.583 | 707.028 | 704.578 | 701.767 | 690.243 | 701.725 | 681.859 | 662.755 | 618.931 | 568.048 | 562.15 | 547.881 | 440.838 | 443.207 | 438.594 | 406.885 | 381.532 | 379.484 | 374.847 | 350.726 | 332.532 | 332.637 | 338.327 | 315.151 | 286.133 | 276.743 | 260.4 | 220.21 | 189.396 | 161.867 | 157.584 | 151.195 | 131.988 | 133.484 | 124.587 | 110.055 | 69.373 | 46.782 | 47.806 | 43.184 | 27.577 | 27.246 | 28.51 | 28.686 | 29.968 | 31.486 | 32.713 | 30.955 | 28.181 | 28.858 | 29.662 | 29.477 | 30.511 | 27.342 | 26.974 | 25.192 | 24.381 | 25.315 | 13.524 | 15.029 | 16.385 | 17.854 | 19.487 | 21.544 | 23.887 | 25.422 | 27.855 | 29.534 | 30.422 | 32.104 | 34.209 | 35.826 | 37.16 | 38.172 | 39.098 | 39.9 | 39.266 | 39.263 | 43.854 | 39.792 | 35.144 | 29.527 | 24.244 | 21.1 | 18 | 18.7 | 19.111 | 20.1 | 20.3 | 20 | 19.616 | 19.3 | 16.6 | 15.7 | 14.058 | 12.4 | 10 | 9.5 |
Goodwill
| 772.542 | 771.894 | 735.46 | 733.695 | 629.772 | 629.407 | 629.407 | 629.402 | 628.093 | 577.34 | 576.847 | 576.913 | 522.36 | 522.36 | 520.592 | 508.555 | 484.295 | 484.35 | 484.404 | 484.459 | 484.514 | 484.568 | 484.496 | 483.584 | 318.662 | 348.106 | 348.161 | 348.661 | 348.506 | 262.266 | 262.321 | 262.376 | 262.431 | 262.485 | 262.54 | 262.594 | 262.649 | 262.704 | 262.759 | 262.813 | 262.868 | 262.923 | 262.978 | 263.032 | 263.087 | 263.142 | 263.196 | 263.251 | 263.306 | 263.361 | 263.415 | 263.47 | 262.64 | 262.223 | 232.975 | 233.029 | 232.727 | 232.782 | 232.837 | 232.892 | 232.946 | 233.001 | 233.056 | 233.11 | 230.448 | 230.448 | 230.448 | 230.448 | 225.448 | 225.448 | 225.448 | 225.448 | 220.448 | 220.488 | 220.168 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.19 | 208.166 | 208.166 | 208.166 | 209.602 | 211.037 | 212.472 | 213.907 | 215.343 | 216.778 | 218.213 | 219.648 | 0 | 0 | 0 | 115.858 | 0 | 0 | 0 | 102.151 | 0 | 0 | 0 | 42.255 | 0 | 0 | 0 |
Intangible Assets
| 240.162 | 248.391 | 295.943 | 304.607 | 177.032 | 183.634 | 190.235 | 197.386 | 204.524 | 183.883 | 190.252 | 196.672 | 142.592 | 146.724 | 150.857 | 163.953 | 110.89 | 114.128 | 117.511 | 120.967 | 124.422 | 127.878 | 131.333 | 134.788 | 61.116 | 71.501 | 72.925 | 74.348 | 75.772 | 11.196 | 11.52 | 11.844 | 12.167 | 12.491 | 12.815 | 13.139 | 13.463 | 13.786 | 14.11 | 14.434 | 14.758 | 15.081 | 15.405 | 15.729 | 18.957 | 19.319 | 19.691 | 20.068 | 20.445 | 20.842 | 21.238 | 21.667 | 20.496 | 20.876 | 5.725 | 5.856 | 5.83 | 5.941 | 6.053 | 6.164 | 6.276 | 6.387 | 6.499 | 6.61 | 6.722 | 6.833 | 6.945 | 7.056 | 7.168 | 7.279 | 7.391 | 7.502 | 7.614 | 7.725 | 7.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 221.1 | 222.5 | 115.1 | 0 | 115.7 | 116 | 101.5 | 0 | 102.3 | 43.3 | 43.5 | 0 | 27.7 | 25.4 | 17.4 |
Goodwill and Intangible Assets
| 1,012.704 | 1,020.285 | 1,031.403 | 1,038.302 | 806.804 | 813.041 | 819.642 | 826.788 | 832.617 | 761.223 | 767.099 | 773.585 | 664.952 | 669.084 | 671.449 | 672.508 | 595.185 | 598.478 | 601.915 | 605.426 | 608.936 | 612.446 | 615.829 | 618.372 | 379.778 | 419.607 | 421.086 | 423.009 | 424.278 | 273.462 | 273.841 | 274.22 | 274.598 | 274.976 | 275.355 | 275.733 | 276.112 | 276.49 | 276.869 | 277.247 | 277.626 | 278.004 | 278.383 | 278.761 | 282.044 | 282.461 | 282.887 | 283.319 | 283.751 | 284.203 | 284.653 | 285.137 | 283.136 | 283.099 | 238.7 | 238.885 | 238.557 | 238.723 | 238.89 | 239.056 | 239.222 | 239.388 | 239.555 | 239.72 | 237.17 | 237.281 | 237.393 | 237.504 | 232.616 | 232.727 | 232.839 | 232.95 | 228.062 | 228.213 | 228.005 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.175 | 215.19 | 208.166 | 208.166 | 208.166 | 209.602 | 211.037 | 212.472 | 213.907 | 215.343 | 216.778 | 218.213 | 219.648 | 221.1 | 222.5 | 115.1 | 115.858 | 115.7 | 116 | 101.5 | 102.151 | 102.3 | 43.3 | 43.5 | 42.255 | 27.7 | 25.4 | 17.4 |
Long Term Investments
| 21.342 | 21.044 | 20.393 | 20.763 | 19.809 | 20.262 | 19.187 | 18.065 | 16.888 | 19.056 | 21.497 | 24.256 | 23.1 | 23.305 | 0 | 0 | 0 | 20.961 | 18.192 | 22.601 | 21.428 | 21.972 | 21.077 | 19.236 | 22.168 | 24.107 | 23.265 | 24.181 | 24.066 | 23.285 | 22.313 | 20.877 | 20.563 | 19.991 | 19.423 | 21.108 | 20.555 | 22.239 | 21.846 | 21.944 | 21.629 | 21.96 | 20.871 | 20.754 | 19.142 | 17.759 | 17.399 | 17.218 | 16.529 | 15.436 | 15.832 | 14.323 | 13.237 | 14.642 | 12.128 | 11.421 | 10.521 | 9.294 | 9.771 | 9.583 | 8.951 | 7.688 | 6.573 | 6.118 | 7.089 | 7.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 921.185 | 0 | 91.894 | -19.809 | -20.262 | -19.187 | 87.563 | -16.888 | -19.056 | -21.497 | -24.256 | -23.1 | -23.305 | 0 | 0 | 0 | -20.961 | -18.192 | -22.601 | -21.428 | -21.972 | -21.077 | -19.236 | -22.168 | -24.107 | -23.265 | -24.181 | -24.066 | -23.285 | -22.313 | -20.877 | -20.563 | -19.991 | -19.423 | -21.108 | -20.555 | -22.239 | -21.846 | -21.944 | -21.629 | -21.96 | -20.871 | -20.754 | -19.142 | -17.759 | -17.399 | -17.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.898 | 0.898 | 0.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.479 | 0 | 0 | 0 | 11.357 | 0 | 0 | 0 |
Other Non-Current Assets
| 22.567 | -898.3 | 22.984 | 22.781 | 41.832 | 42.542 | 40.795 | -66.026 | 38.247 | 38.558 | 40.725 | 42.682 | 41.051 | 40.655 | 39.74 | 41.822 | 38.848 | 42.406 | 36.803 | 41.349 | 40.383 | 40.506 | 38.367 | 35.974 | 25.72 | 27.641 | 26.872 | 29.724 | 33.241 | 30.216 | 26.218 | 25.155 | 24.45 | 24.278 | 23.871 | 25.956 | 24.654 | 26.066 | 25.559 | 25.987 | 25.195 | 24.555 | 23.702 | 22.748 | 22.324 | 20.263 | 19.932 | 19.605 | 2.161 | 2.257 | 2.399 | 2.845 | 2.406 | 2.509 | 2.105 | 2.135 | 2.31 | 2.34 | 1.778 | 1.819 | 1.648 | 1.684 | 1.69 | 1.747 | 1.165 | 1.251 | 8.689 | -40.569 | 6.556 | 6.26 | 4.697 | 3.395 | 0.39 | 0.384 | 0.325 | 0.685 | 0.354 | 0.428 | 0.371 | 0.889 | 0.321 | 0.32 | 0.829 | 1.017 | 1.584 | 1.719 | 1.682 | 1.474 | 1.448 | 4.588 | 4.726 | 4.008 | 1.737 | 1.735 | 2.106 | 2.177 | 1.944 | 1.821 | 1.865 | 1.962 | 2.1 | 2.1 | 0.5 | 0.504 | 1.7 | 2 | 2.5 | 0.668 | 11.6 | 13.7 | 13.3 | 2.005 | 10.7 | 11.1 | 11.4 |
Total Non-Current Assets
| 2,027.729 | 2,021.996 | 2,063.312 | 2,178.696 | 1,835.318 | 1,810.135 | 1,815.644 | 1,753.381 | 1,729.726 | 1,560.579 | 1,544.471 | 1,543.006 | 1,410.473 | 1,386.503 | 1,398.879 | 1,432.561 | 1,311.518 | 1,332.467 | 1,345.746 | 1,351.353 | 1,351.086 | 1,343.195 | 1,355.921 | 1,336.205 | 1,068.253 | 1,066.179 | 1,016.006 | 1,014.883 | 1,005.4 | 744.516 | 743.266 | 737.969 | 705.933 | 680.786 | 678.71 | 676.536 | 651.492 | 635.088 | 635.065 | 641.561 | 617.972 | 588.692 | 578.828 | 561.909 | 524.578 | 492.12 | 464.686 | 460.508 | 453.636 | 433.884 | 436.368 | 426.892 | 408.834 | 369.623 | 299.715 | 300.247 | 294.572 | 277.934 | 277.685 | 278.968 | 278.507 | 278.728 | 279.304 | 280.298 | 276.379 | 274.459 | 274.94 | 273.745 | 268.649 | 269.498 | 264.878 | 263.319 | 253.644 | 252.978 | 253.645 | 229.384 | 230.558 | 231.988 | 233.4 | 235.551 | 237.04 | 239.382 | 241.426 | 244.047 | 246.293 | 247.316 | 248.961 | 250.858 | 252.464 | 249.914 | 251.064 | 251.272 | 251.239 | 252.038 | 253.841 | 259.938 | 257.079 | 254.641 | 250.503 | 246.752 | 244.3 | 242.6 | 134.3 | 135.473 | 137.5 | 138.3 | 124 | 124.914 | 133.2 | 73.6 | 72.5 | 69.675 | 50.8 | 46.5 | 38.3 |
Total Assets
| 2,833.125 | 2,858.703 | 2,891.27 | 3,027.941 | 2,918.132 | 2,800.042 | 2,887.982 | 2,810.081 | 2,752.662 | 2,679.245 | 2,547.134 | 2,437.294 | 2,291.48 | 2,186.219 | 2,154.767 | 2,105.396 | 2,064.97 | 1,999.177 | 2,094.607 | 1,991.574 | 1,910.683 | 1,930.119 | 1,931.312 | 1,924.898 | 1,823.201 | 1,733.504 | 1,643.27 | 1,670.941 | 1,599.863 | 1,363.77 | 1,334.939 | 1,360.259 | 1,312.217 | 1,266.47 | 1,264.646 | 1,301.146 | 1,280.961 | 1,252.048 | 1,222.327 | 1,212.127 | 1,189.143 | 1,123.414 | 1,104.558 | 1,047.943 | 1,063.806 | 999.1 | 948.707 | 919.853 | 956.542 | 885.284 | 864.312 | 842.684 | 831.285 | 779.335 | 669.302 | 629.407 | 644.984 | 624.221 | 607.494 | 573.348 | 581.901 | 558.202 | 540.261 | 531.676 | 565.096 | 540.982 | 493.084 | 491.967 | 510.907 | 495.412 | 469.774 | 484.548 | 468.451 | 470.523 | 449.666 | 444.418 | 435.287 | 401.52 | 404.398 | 410.845 | 386.574 | 385.623 | 383.018 | 389.567 | 394.345 | 390.534 | 400.091 | 399.262 | 422.244 | 416.12 | 408.299 | 416.024 | 462.288 | 436.136 | 443.359 | 467.245 | 457.211 | 446.245 | 439.26 | 441.609 | 440.7 | 425.4 | 313 | 304.791 | 304.1 | 296.1 | 267.9 | 267.826 | 339.8 | 218.3 | 212.2 | 201.225 | 179.9 | 161.8 | 142.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 305.838 | 325.569 | 320.919 | 349.378 | 345.451 | 293.005 | 330.26 | 344.751 | 403.471 | 423.608 | 418.509 | 424.923 | 355.714 | 331.836 | 317.798 | 285.32 | 307.361 | 257.752 | 270.384 | 257.247 | 180.49 | 233.399 | 252.185 | 272.859 | 247.332 | 348.222 | 318.962 | 338.933 | 313.511 | 262.529 | 249.224 | 266.555 | 265.659 | 251.815 | 234.196 | 230.432 | 273.284 | 270.189 | 269.354 | 256.345 | 272.25 | 255.782 | 263.697 | 232.35 | 259.863 | 234.224 | 221.072 | 206.497 | 260.369 | 231.859 | 230.36 | 204.693 | 228.202 | 229.967 | 163.371 | 131.142 | 158.015 | 156.109 | 144.778 | 118.321 | 131.713 | 122.218 | 117.471 | 111.171 | 159.623 | 156.311 | 132.202 | 129.703 | 136.077 | 118.968 | 117.267 | 125.459 | 133.665 | 116.15 | 115.207 | 117.762 | 134.492 | 120.418 | 118.175 | 117.479 | 113.614 | 115.531 | 119.518 | 120.345 | 123.981 | 121.143 | 127.498 | 128.206 | 140.404 | 141.085 | 137.592 | 136.863 | 163.51 | 169.89 | 165.344 | 180.539 | 175.4 | 169.458 | 159.047 | 152.8 | 157.6 | 146.2 | 140.1 | 131.4 | 133 | 129.1 | 118.2 | 115 | 118.1 | 114 | 110.4 | 103 | 102.8 | 89 | 82.2 |
Short Term Debt
| 186.868 | 185.086 | 198.091 | 197.646 | 186.269 | 174.454 | 173.145 | 163.185 | 131.557 | 127.274 | 125.957 | 122.503 | 116.956 | 112.112 | 112.043 | 117.334 | 110 | 114.59 | 117.236 | 117.921 | 119.144 | 121.545 | 122.223 | 104.558 | 98.766 | 89.534 | 82.802 | 80.043 | 75.806 | 50.315 | 47.458 | 47.86 | 42.441 | 38.078 | 35.148 | 35.017 | 28.513 | 25.947 | 24.459 | 22.123 | 14.238 | 9.168 | 8.407 | 4.184 | 4.153 | 4.122 | 2.345 | 2.12 | 2.292 | 2.271 | 2.249 | 2.237 | 2.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.01 | 8.012 | 8.017 | 8.027 | 8.034 | 8.041 | 8.061 | 8.046 | 8.04 | 8.054 | 8.054 | 8.037 | 8.035 | 7.588 | 12.341 | 11.906 | 11.614 | 6.021 | 6.2 | 6.1 | 5.9 | 3 | 3.2 | 3.5 | 4 | 3.4 | 3.428 | 15.1 | 18.4 | 20.8 | 3.164 | 2.7 | 2.6 | 0.6 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.687 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.4 | 0.3 | 0 | 0 | 1.7 | 1.6 | 1.4 | 1.3 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -309.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.224 | 0 | 0 | 0 | 8.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.955 | 0 | 0 | 0 | 34.628 | 39.833 | 34.523 | 37.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.8 | 1.8 | 0 | 1.4 | 0.3 | 0 | 0 | 1.7 | 1.6 | 1.4 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 125.207 | 124.499 | 129.59 | 111.186 | 124.568 | 126.278 | 134.302 | 183.834 | 205.636 | 167.763 | 163.113 | 139.643 | 171.586 | 148.282 | 151.1 | 126.451 | 125.367 | 123.759 | 115.188 | 132.196 | 145.291 | 122.175 | 112.48 | 149.341 | 144.961 | 127.503 | 91.003 | 100.567 | 108.969 | 89.594 | 92.74 | 103.306 | 93.165 | 85.729 | 91.974 | 93.248 | 92.683 | 79.674 | 74.907 | 81.048 | 97.262 | 76.834 | 73.761 | 84.791 | 84.815 | 71.006 | 67.669 | 68.768 | 62.799 | 42.559 | 43.455 | 63.972 | 56.359 | 53.651 | 32.278 | 36.276 | 41.653 | 30.765 | 26.666 | 27.211 | 32.27 | 32.452 | 31.413 | 36.376 | 41.604 | 40.571 | 35.529 | 53.854 | 48.226 | 45.896 | 40.112 | 48.967 | 50.335 | 38.094 | 36.232 | 45.167 | 33.482 | 27.961 | 22.293 | 34.642 | 29.505 | 27.416 | 21.677 | 25.749 | 27.045 | 22.179 | 19.812 | 19.246 | 21.11 | 17.599 | 18.996 | 25.215 | 22.054 | 18.489 | 17.375 | 13.95 | 18.077 | 13.792 | 11.698 | 14.3 | 15.4 | 12.3 | 11.9 | 12.605 | 11.3 | 9 | 6.8 | 9.275 | 76.2 | 11.7 | 7.2 | 8.209 | 9.9 | 7.9 | 5.6 |
Total Current Liabilities
| 617.913 | 635.154 | 648.6 | 658.21 | 656.288 | 593.737 | 637.707 | 691.77 | 740.664 | 718.645 | 707.579 | 687.069 | 644.256 | 592.23 | 580.941 | 529.105 | 542.728 | 496.101 | 502.808 | 507.364 | 444.925 | 477.119 | 486.888 | 526.758 | 491.059 | 565.259 | 492.767 | 528.577 | 498.286 | 402.438 | 389.422 | 417.721 | 401.265 | 375.622 | 361.318 | 358.697 | 394.48 | 375.81 | 368.72 | 359.516 | 383.75 | 341.784 | 345.865 | 321.325 | 348.831 | 309.352 | 291.086 | 277.385 | 325.46 | 276.689 | 276.064 | 270.902 | 286.78 | 283.618 | 195.649 | 167.418 | 199.668 | 186.874 | 171.444 | 145.532 | 163.983 | 154.67 | 148.884 | 147.547 | 201.227 | 196.882 | 167.731 | 184.212 | 184.303 | 164.864 | 157.379 | 174.426 | 184 | 154.244 | 152.126 | 163.889 | 167.974 | 148.379 | 140.468 | 152.121 | 143.119 | 150.957 | 149.207 | 155.151 | 159.053 | 151.356 | 155.351 | 155.513 | 169.56 | 166.724 | 164.642 | 170.132 | 193.601 | 196.414 | 190.307 | 206.83 | 205.383 | 194.864 | 176.766 | 173.353 | 180.9 | 166.2 | 156.8 | 149.005 | 149.2 | 142.4 | 128.4 | 127.703 | 211.1 | 145.7 | 139.8 | 115.673 | 115.4 | 99.5 | 88.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 381.589 | 374.208 | 407.079 | 424.138 | 410.06 | 380.951 | 383.662 | 319.281 | 297.529 | 224.64 | 209.544 | 212.395 | 198.758 | 177.186 | 189.384 | 213.133 | 176.207 | 196.797 | 311.691 | 217.272 | 225.466 | 227.929 | 243.851 | 233.81 | 213.068 | 185.64 | 201.533 | 222.504 | 222.45 | 115.282 | 113.998 | 126.105 | 115.831 | 106.93 | 105.288 | 114.194 | 94.664 | 90.94 | 91.383 | 88.397 | 58.336 | 41.575 | 44.35 | 24.952 | 26.017 | 27.074 | 20.314 | 21.099 | 21.684 | 22.279 | 22.862 | 23.436 | 24.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.011 | 62.011 | 67.017 | 74.017 | 84.02 | 92.023 | 94.027 | 101.027 | 101.045 | 92.045 | 96.059 | 115.096 | 86.075 | 102.086 | 109.089 | 109.097 | 111.107 | 125.116 | 131.414 | 128 | 131.7 | 28.4 | 29.6 | 30.5 | 33.4 | 22.2 | 22.873 | 10.5 | 10.9 | 13.7 | 28.714 | 15.2 | 18.4 | 15 |
Deferred Revenue Non-Current
| 0 | 164.333 | 176.304 | 178.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.961 | -25.768 | -24.364 | -21.121 | -17.912 | 0 | 0 | 0 | 0 | 0 | -205.235 | 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
| 152.414 | 154.998 | 160.443 | 255.661 | 174.22 | 165.786 | 159.84 | 155.923 | 152.426 | 157.694 | 160.857 | 155.944 | 149.829 | 166.922 | 166.856 | 162.325 | 161.782 | 159.018 | 155.822 | 155.304 | 160.725 | 157.952 | 160.112 | 153.877 | 154.485 | 132.463 | 125.611 | 121.095 | 182.464 | 171.417 | 169.161 | 164.659 | 164.699 | 159.319 | 154.039 | 160.182 | 148.754 | 146.188 | 143.386 | 140.501 | 125.002 | 124.887 | 121.171 | 117.835 | 112.298 | 107.51 | 102.659 | 100.431 | 98.769 | 96.757 | 94.018 | 91.764 | 82.728 | 74.5 | 72.118 | 71.739 | 68.401 | 64.509 | 63.172 | 61.973 | 64.408 | 62.844 | 61.227 | 59.41 | 53.587 | 51.129 | 49.281 | 47.148 | 42.248 | 41.792 | 41.295 | 43.587 | 39.93 | 41.294 | 40.381 | 38.454 | 36.566 | 35.723 | 31.545 | 31.788 | 30.594 | 27.961 | 25.768 | 24.364 | 21.121 | 17.912 | 17.018 | 15.382 | 18.723 | 16.924 | 18.079 | 17.38 | 17.95 | 16.984 | 16.095 | 15.202 | 7.606 | 6.713 | 5.819 | 4.959 | 3 | 2 | 1 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 |
Other Non-Current Liabilities
| 54.939 | 53.213 | 52.932 | 55.287 | 48.496 | 48.832 | 47.725 | 199.428 | 44.658 | 43.077 | 42.183 | 41.572 | 43.512 | 42.805 | 41.085 | 42.91 | 49.242 | 41.424 | 35.577 | 36.355 | 35.011 | 34.537 | 33.397 | 29.619 | 36.634 | 39.083 | 37.687 | 37.927 | 29.181 | 24.807 | 24.329 | 23.595 | 22.562 | 180.855 | 174.793 | 180.415 | 168.316 | 167.919 | 165.271 | 163.43 | 146.795 | 146.516 | 141.57 | 140.139 | 133.139 | 19.847 | 122.373 | 20.041 | 19.239 | 18.169 | 18.861 | 17.717 | 16.971 | 92.963 | 86.513 | 85.689 | 81.398 | 76.149 | 75.338 | 73.975 | 75.481 | 72.604 | 69.822 | 68.945 | 63.708 | 60.882 | 58.688 | 56.856 | 55.648 | 54.726 | 52.284 | 51.278 | 0 | 0 | 39.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | -0.011 | -0.1 | 6.1 | -0.2 | 0 | -0.1 | 0.1 | -0.1 | 0 | 0.2 | -0.1 | 0.1 |
Total Non-Current Liabilities
| 588.942 | 582.419 | 620.454 | 735.086 | 632.776 | 595.569 | 591.227 | 518.709 | 494.613 | 425.411 | 412.584 | 409.911 | 392.099 | 386.913 | 397.325 | 418.368 | 387.231 | 397.239 | 503.09 | 408.931 | 421.202 | 420.418 | 437.36 | 417.306 | 404.187 | 357.186 | 364.831 | 372.492 | 434.095 | 311.506 | 307.488 | 314.359 | 303.092 | 287.785 | 280.081 | 294.609 | 262.98 | 258.859 | 256.654 | 251.827 | 205.131 | 188.091 | 185.92 | 165.091 | 159.156 | 154.431 | 142.687 | 141.571 | 139.692 | 137.205 | 135.741 | 132.917 | 123.737 | 92.963 | 86.513 | 85.689 | 81.398 | 76.149 | 75.338 | 73.975 | 75.481 | 72.604 | 69.822 | 68.945 | 63.708 | 60.882 | 58.688 | 56.856 | 55.648 | 54.726 | 52.284 | 51.278 | 39.93 | 41.294 | 39.694 | 38.454 | 36.566 | 35.723 | 31.545 | 31.788 | 30.594 | 81.972 | 87.779 | 91.381 | 95.138 | 101.932 | 109.041 | 109.409 | 119.75 | 117.969 | 110.124 | 113.439 | 133.046 | 103.059 | 118.181 | 124.291 | 116.703 | 117.82 | 130.935 | 136.373 | 131.7 | 133.7 | 29.4 | 30.145 | 30.4 | 39.5 | 22 | 22.873 | 10.4 | 11 | 13.6 | 28.714 | 15.6 | 18.4 | 15.1 |
Total Liabilities
| 1,206.855 | 1,217.573 | 1,269.054 | 1,393.296 | 1,289.064 | 1,189.306 | 1,228.934 | 1,210.479 | 1,235.277 | 1,144.056 | 1,120.163 | 1,096.98 | 1,036.355 | 979.143 | 978.266 | 947.473 | 929.959 | 893.34 | 1,005.898 | 916.295 | 866.127 | 897.537 | 924.248 | 944.064 | 895.246 | 922.445 | 857.598 | 901.069 | 932.381 | 713.944 | 696.91 | 732.08 | 704.357 | 663.407 | 641.399 | 653.306 | 657.46 | 634.669 | 625.374 | 611.343 | 588.881 | 529.875 | 531.785 | 486.416 | 507.987 | 463.783 | 433.773 | 418.956 | 465.152 | 413.894 | 411.805 | 403.819 | 410.517 | 376.581 | 282.162 | 253.107 | 281.066 | 263.023 | 246.782 | 219.507 | 239.464 | 227.274 | 218.706 | 216.492 | 264.935 | 257.764 | 226.419 | 241.068 | 239.951 | 219.59 | 209.663 | 225.704 | 223.93 | 195.538 | 191.82 | 202.343 | 204.54 | 184.102 | 172.013 | 183.909 | 173.713 | 232.929 | 236.986 | 246.532 | 254.191 | 253.288 | 264.392 | 264.922 | 289.31 | 284.693 | 274.766 | 283.571 | 326.647 | 299.473 | 308.488 | 331.121 | 322.086 | 312.684 | 307.701 | 309.726 | 312.6 | 299.9 | 186.2 | 179.15 | 179.6 | 181.9 | 150.4 | 150.576 | 221.5 | 156.7 | 153.4 | 144.387 | 131 | 117.9 | 103.5 |
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 |
Common Stock
| 0.729 | 0.729 | 0.729 | 0.761 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.419 | 0.21 | 0.21 | 0.21 | 0.21 | 0.105 | 0.103 | 0.1 | 0.082 | 0.074 | 0.074 | 0.077 | 0.077 | 0.077 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.077 | 0.077 | 0.077 | 0.077 | 0.1 | 0.1 | 0.1 | 0.077 | 0.1 | 0.1 | 0.1 | 0.077 | 0.1 | 0.1 | 0.1 | 0.059 | 0.1 | 0.1 | 0.1 |
Retained Earnings
| 2,005.539 | 1,989.6 | 1,968.361 | 1,949.11 | 1,920.325 | 1,889.867 | 1,843.362 | 1,781.582 | 1,702.308 | 1,614.983 | 1,512.137 | 1,424.634 | 1,340.32 | 1,296.982 | 1,270.39 | 1,253.16 | 1,230.772 | 1,205.991 | 1,192.837 | 1,179.601 | 1,151.646 | 1,125.541 | 1,096.324 | 1,072.456 | 1,023.545 | 908.934 | 886.883 | 870.716 | 770.773 | 755.439 | 745.897 | 735.563 | 717.319 | 699.395 | 678.723 | 660.758 | 638.384 | 618.552 | 600.085 | 589.809 | 573.453 | 568.962 | 550.286 | 538.251 | 521.715 | 503.115 | 484.505 | 469.141 | 450.297 | 431.802 | 414.85 | 401.188 | 384.174 | 367.898 | 353.508 | 343.01 | 330.501 | 317.884 | 308.254 | 299.552 | 289.601 | 279.77 | 271.465 | 265.287 | 251.077 | 234.147 | 219.177 | 206.042 | 188.045 | 171.437 | 157.662 | 146.243 | 132.724 | 119.23 | 106.687 | 97.557 | 87.494 | 77.884 | 69.959 | 64.611 | 57.656 | 54.104 | 50.045 | 47.332 | 44.694 | 41.808 | 40.261 | 38.902 | 37.496 | 36.117 | 38.344 | 37.404 | 39.613 | 40.725 | 39.66 | 40.336 | 39.264 | 37.7 | 35.402 | 35.719 | 32.7 | 29.5 | 26.8 | 24.873 | 22.3 | 19.7 | 17.6 | 15.965 | 13.2 | 10.6 | 8.4 | 6.44 | 4 | 1.9 | 0.3 |
Accumulated Other Comprehensive Income/Loss
| -0.232 | -0.2 | -0.137 | -15.587 | -0.167 | -0.136 | -0.18 | -0.214 | -0.238 | -0.203 | -0.187 | -0.207 | -0.201 | -0.176 | -0.201 | -0.191 | -0.26 | -0.283 | -0.32 | -0.186 | -0.211 | -0.178 | -0.175 | -0.182 | -0.168 | -0.19 | -0.165 | -0.194 | -0.172 | -0.181 | -0.209 | -0.273 | -0.241 | -0.231 | -0.177 | -0.178 | -0.177 | -0.097 | -0.074 | -0.077 | -0.038 | -0.052 | -0.098 | -0.085 | -0.106 | -0.032 | 0.027 | 0.001 | 0.002 | 0.002 | 0.005 | 0.004 | 0.001 | 0.006 | 0.006 | 0.006 | 0.005 | 0.002 | -15.455 | -15.467 | -15.456 | -15.458 | -15.458 | -15.458 | -15.458 | -15.458 | 0 | -54.166 | -49.399 | -49.399 | -49.399 | -49.399 | -47.915 | -46.553 | -44.584 | -49.47 | -47.203 | -46.497 | -45.211 | -42.783 | -35.117 | -4.018 | -4.502 | -32.043 | -29.21 | 0 | -26.298 | 0 | -28.598 | -0.128 | -0.249 | -0.389 | -0.44 | -0.251 | -0.225 | -16.023 | -14.448 | -12.917 | -12.2 | -12.2 | -11 | -10.4 | -10 | -9 | -7.8 | -8.2 | -7.1 | -6.1 | -5.3 | -4.4 | -3.6 | -2.7 | -1.9 | -9.3 | -0.6 |
Other Total Stockholders Equity
| -379.766 | -348.999 | -346.737 | -315.097 | -291.509 | -279.414 | -184.553 | -182.185 | -185.104 | -80.01 | -85.398 | -84.532 | -85.413 | -90.149 | -94.107 | -95.465 | -95.92 | -100.29 | -104.227 | -104.555 | -107.298 | -93.2 | -89.504 | -91.859 | -95.841 | -98.104 | -101.465 | -101.069 | -103.538 | -105.851 | -108.078 | -107.53 | -109.637 | -96.52 | -55.718 | -13.159 | -15.125 | -1.495 | -3.477 | 10.633 | 26.428 | 24.21 | 22.166 | 22.942 | 33.791 | 31.815 | 29.983 | 31.336 | 40.672 | 39.167 | 37.233 | 37.254 | 36.174 | 34.431 | 33.207 | 32.865 | 32.993 | 42.893 | 67.494 | 53.879 | 67.873 | 66.197 | 65.129 | 64.936 | 64.123 | 64.11 | 47.069 | 59.896 | 131.891 | 153.365 | 151.429 | 161.581 | 159.293 | 201.889 | 195.533 | 291.126 | 190.246 | 185.821 | 207.532 | 205.005 | 190.222 | 102.526 | 100.415 | 127.665 | 124.593 | 95.361 | 95.361 | 95.361 | 95.368 | 95.368 | 95.368 | 95.368 | 95.366 | 95.366 | 95.366 | 111.389 | 95.359 | 95.359 | 95.359 | 107.5 | 95.3 | 95.2 | 94.7 | 103.727 | 94.4 | 94.4 | 94.4 | 100.5 | 94.4 | 39.6 | 39.6 | 39.641 | 37.4 | 37.5 | 37.4 |
Total Shareholders Equity
| 1,626.27 | 1,641.13 | 1,622.216 | 1,634.645 | 1,629.068 | 1,610.736 | 1,659.048 | 1,599.602 | 1,517.385 | 1,535.189 | 1,426.971 | 1,340.314 | 1,255.125 | 1,207.076 | 1,176.501 | 1,157.923 | 1,135.011 | 1,105.837 | 1,088.709 | 1,075.279 | 1,044.556 | 1,032.582 | 1,007.064 | 980.834 | 927.955 | 811.059 | 785.672 | 769.872 | 667.482 | 649.826 | 638.029 | 628.179 | 607.86 | 603.063 | 623.247 | 647.84 | 623.501 | 617.379 | 596.953 | 600.784 | 600.262 | 593.539 | 572.773 | 561.527 | 555.819 | 535.317 | 514.934 | 500.897 | 491.39 | 471.39 | 452.507 | 438.865 | 420.768 | 402.754 | 387.14 | 376.3 | 363.918 | 361.198 | 360.712 | 353.841 | 342.437 | 330.928 | 321.555 | 315.184 | 300.161 | 283.218 | 266.665 | 250.899 | 270.956 | 275.822 | 260.111 | 258.844 | 244.521 | 274.985 | 257.846 | 242.075 | 230.747 | 217.418 | 232.385 | 226.936 | 212.861 | 152.694 | 146.032 | 143.035 | 140.154 | 137.246 | 135.699 | 134.34 | 132.934 | 131.427 | 133.533 | 132.453 | 134.609 | 135.91 | 134.871 | 135.772 | 134.7 | 133.136 | 130.838 | 131.124 | 128.1 | 124.8 | 121.6 | 119.673 | 116.8 | 114.2 | 112.1 | 110.462 | 107.7 | 50.3 | 48.1 | 46.124 | 41.5 | 39.5 | 37.8 |
Total Equity
| 1,626.27 | 1,641.13 | 1,622.216 | 1,634.645 | 1,629.068 | 1,610.736 | 1,659.048 | 1,599.602 | 1,517.385 | 1,535.189 | 1,426.971 | 1,340.314 | 1,255.125 | 1,207.076 | 1,176.501 | 1,157.923 | 1,135.011 | 1,105.837 | 1,088.709 | 1,075.279 | 1,044.556 | 1,032.582 | 1,007.064 | 980.834 | 927.955 | 811.059 | 785.672 | 769.872 | 667.482 | 649.826 | 638.029 | 628.179 | 607.86 | 603.063 | 623.247 | 647.84 | 623.501 | 617.379 | 596.953 | 600.784 | 600.262 | 593.539 | 572.773 | 561.527 | 555.819 | 535.317 | 514.934 | 500.897 | 491.39 | 471.39 | 452.507 | 438.865 | 420.768 | 402.754 | 387.14 | 376.3 | 363.918 | 361.198 | 360.712 | 353.841 | 342.437 | 330.928 | 321.555 | 315.184 | 300.161 | 283.218 | 266.665 | 250.899 | 270.956 | 275.822 | 260.111 | 258.844 | 244.521 | 274.985 | 257.846 | 242.075 | 230.747 | 217.418 | 232.385 | 226.936 | 212.861 | 152.694 | 146.032 | 143.035 | 140.154 | 137.246 | 135.699 | 134.34 | 132.934 | 131.427 | 133.533 | 132.453 | 135.641 | 136.663 | 134.871 | 136.124 | 135.125 | 133.561 | 131.559 | 131.883 | 128.1 | 125.5 | 126.8 | 125.641 | 124.5 | 114.2 | 117.5 | 117.25 | 118.3 | 61.6 | 58.8 | 56.838 | 48.9 | 43.9 | 38.6 |
Total Liabilities & Shareholders Equity
| 2,833.125 | 2,858.703 | 2,891.27 | 3,027.941 | 2,918.132 | 2,800.042 | 2,887.982 | 2,810.081 | 2,752.662 | 2,679.245 | 2,547.134 | 2,437.294 | 2,291.48 | 2,186.219 | 2,154.767 | 2,105.396 | 2,064.97 | 1,999.177 | 2,094.607 | 1,991.574 | 1,910.683 | 1,930.119 | 1,931.312 | 1,924.898 | 1,823.201 | 1,733.504 | 1,643.27 | 1,670.941 | 1,599.863 | 1,363.77 | 1,334.939 | 1,360.259 | 1,312.217 | 1,266.47 | 1,264.646 | 1,301.146 | 1,280.961 | 1,252.048 | 1,222.327 | 1,212.127 | 1,189.143 | 1,123.414 | 1,104.558 | 1,047.943 | 1,063.806 | 999.1 | 948.707 | 919.853 | 956.542 | 885.284 | 864.312 | 842.684 | 831.285 | 779.335 | 669.302 | 629.407 | 644.984 | 624.221 | 607.494 | 573.348 | 581.901 | 558.202 | 540.261 | 531.676 | 565.096 | 540.982 | 493.084 | 491.967 | 510.907 | 495.412 | 469.774 | 484.548 | 468.451 | 470.523 | 449.666 | 444.418 | 435.287 | 401.52 | 404.398 | 410.845 | 386.574 | 385.623 | 383.018 | 389.567 | 394.345 | 390.534 | 400.091 | 399.262 | 422.244 | 416.12 | 408.299 | 416.024 | 462.288 | 436.136 | 443.359 | 467.245 | 457.211 | 446.245 | 439.26 | 441.609 | 440.7 | 425.4 | 313 | 304.791 | 304.1 | 296.1 | 267.9 | 267.826 | 339.8 | 218.3 | 212.2 | 201.225 | 179.9 | 161.8 | 142.1 |