Lee Enterprises, Incorporated
NASDAQ:LEE
14.65 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.598 | 13.425 | 16.107 | 15.365 | 14.548 | 16.955 | 19.03 | 18.346 | 16.185 | 15.661 | 15.335 | 18.585 | 26.112 | 21.07 | 33.753 | 37.142 | 33.733 | 56.71 | 30.824 | 4.468 | 8.645 | 13.516 | 16.665 | 15.909 | 5.38 | 16.029 | 12.301 | 13.846 | 10.621 | 24.972 | 16.003 | 20.1 | 16.984 | 21.872 | 16.468 | 11.813 | 11.134 | 18.904 | 11.35 | 15.943 | 16.704 | 17.758 | 14.878 | 12.655 | 17.562 | 11.63 | 22.446 | 20.284 | 13.92 | 19.176 | 29.655 | 31.428 | 23.555 | 23.924 | 24.897 | 17.007 | 19.422 | 15.177 | 20.02 | 10.594 | 7.905 | 15.252 | 14.232 | 26.177 | 23.459 | 4.211 | 2.478 | 7.732 | 0 | 9.221 | 10.821 | 10.743 | 8.638 | 12.681 | 7.918 | 11.379 | 7.543 | 50.529 | 1.168 | 12.891 | 8.01 | 8.251 | 14.289 | 10.053 | 11.064 | 20.96 | 17.38 | 26.455 | 14.381 | 67.81 | 370.65 | 276.808 | 272.169 | 180.833 | 38.281 | 98.388 | 29.427 | 25.982 | 38.836 | 34.1 | 10.5 | 27.9 | 15.9 | 39.9 | 16.9 | 33.2 | 165.7 | 23.1 | 14.2 | 70.1 | 62.5 | 30.6 | 19.3 | 26 | 10.6 | 29.9 | 10.7 | 56.5 | 46.6 | 37.8 | 18.8 | 27.1 | 19.9 | 21.5 | 17.1 | 21.8 | 32.7 | 42.7 | 23.3 | 44 | 32.2 | 32.1 | 17.2 | 27.4 | 15.9 | 17.7 | 16 | 10.9 | 10.4 | 19.2 | 10.4 | 29.7 | 25.2 | 14.7 | 11.1 |
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 | 4.919 | 4.3 | 129.81 | 0 | 122.31 | 118.56 | 114.81 | 0 | 107.31 | 103.56 | 99.81 | 0 | 92.31 | 88.56 | 84.81 | 0 | 77.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.38 | 188.111 | 211.221 | 282.807 | 456.585 | 479.19 | 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 | 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
| 9.598 | 13.425 | 16.107 | 15.365 | 14.548 | 16.955 | 19.03 | 18.346 | 16.185 | 15.661 | 15.335 | 18.585 | 26.112 | 21.07 | 33.753 | 37.142 | 33.733 | 56.71 | 30.824 | 4.468 | 8.645 | 13.516 | 16.665 | 15.909 | 5.38 | 16.029 | 12.301 | 13.846 | 10.621 | 24.972 | 16.003 | 20.1 | 16.984 | 21.872 | 16.468 | 11.813 | 11.134 | 18.904 | 11.35 | 15.943 | 16.704 | 17.758 | 14.878 | 12.655 | 17.562 | 11.63 | 22.446 | 20.284 | 13.92 | 19.176 | 29.655 | 31.428 | 23.555 | 23.924 | 24.897 | 17.007 | 19.422 | 15.177 | 20.02 | 10.594 | 7.905 | 15.252 | 14.232 | 26.177 | 23.459 | 4.211 | 2.478 | 7.732 | 7.343 | 9.221 | 10.821 | 10.743 | 8.638 | 12.681 | 7.918 | 11.379 | 7.543 | 50.529 | 1.168 | 12.891 | 8.01 | 8.251 | 14.289 | 10.053 | 11.064 | 20.96 | 17.38 | 26.455 | 14.381 | 67.81 | 479.03 | 464.919 | 483.39 | 463.64 | 494.866 | 577.578 | 29.427 | 25.982 | 38.836 | 34.1 | 10.5 | 27.9 | 15.9 | 39.9 | 16.9 | 33.2 | 165.7 | 23.1 | 14.2 | 70.1 | 62.5 | 30.6 | 19.3 | 26 | 10.6 | 29.9 | 10.7 | 56.5 | 46.6 | 37.8 | 18.8 | 27.1 | 19.9 | 21.5 | 17.1 | 21.8 | 32.7 | 42.7 | 23.3 | 44 | 32.2 | 32.1 | 17.2 | 27.4 | 15.9 | 17.7 | 16 | 10.9 | 10.4 | 19.2 | 10.4 | 29.7 | 25.2 | 14.7 | 11.1 |
Net Receivables
| 60.648 | 61.222 | 59.186 | 68.103 | 69.104 | 69.182 | 67.587 | 75.405 | 69.522 | 74.911 | 67.734 | 73.193 | 65.07 | 62.085 | 60.151 | 68.031 | 52.598 | 55.54 | 73.346 | 50.65 | 42.536 | 47.772 | 43.677 | 51.037 | 43.711 | 46.206 | 44.711 | 56.658 | 49.469 | 48.765 | 47.089 | 56.871 | 51.334 | 53.476 | 52.139 | 66.58 | 58.899 | 57.712 | 59.551 | 71.959 | 62.343 | 61.577 | 61.319 | 76.85 | 63.215 | 63.881 | 61.745 | 77.267 | 67.925 | 69.098 | 64.667 | 83.953 | 70.642 | 72.399 | 68.901 | 89.253 | 77.558 | 78.631 | 74.955 | 95.304 | 85.356 | 80.351 | 81.969 | 110.308 | 100.38 | 106.995 | 108.073 | 130.919 | 121.04 | 110.765 | 106.492 | 127.72 | 137.616 | 117.403 | 106.666 | 140.409 | 143.327 | 138.54 | 62.798 | 67.994 | 64.312 | 62.113 | 58.135 | 64.023 | 59.55 | 59.663 | 55.403 | 61.861 | 58.813 | 58.037 | 36.969 | 42.206 | 42.849 | 40.746 | 40.05 | 47.674 | 42.712 | 39.783 | 37.979 | 72.7 | 68.5 | 65.3 | 60.2 | 68.4 | 61.9 | 63.9 | 60 | 64.5 | 58.4 | 54.5 | 50.6 | 57.2 | 50.2 | 66.3 | 60.5 | 65.3 | 58.6 | 55.4 | 51.2 | 53.2 | 87.2 | 48.2 | 43.5 | 46.4 | 45.4 | 42.6 | 60 | 59.4 | 45.6 | 47.4 | 39.9 | 45.9 | 41.8 | 40.7 | 43.5 | 47.6 | 46.6 | 32.7 | 28.6 | 34.8 | 31.4 | 28.6 | 33.4 | 24.3 | 23.3 |
Inventory
| 5.643 | 5.965 | 6.699 | 7.637 | 7.504 | 7.933 | 10.347 | 8.991 | 8.265 | 8.661 | 7.509 | 6.34 | 6.297 | 6.478 | 6.777 | 6.957 | 7.534 | 8.305 | 8.53 | 3.373 | 3.769 | 3.258 | 4.068 | 5.385 | 5.684 | 5.145 | 4.044 | 4.056 | 3.616 | 3.695 | 4.452 | 4.709 | 4.252 | 4.038 | 4.356 | 3.956 | 3.914 | 4.737 | 5.438 | 5.753 | 6.655 | 6.325 | 7.428 | 6.093 | 6.409 | 6.277 | 6.798 | 7.075 | 7.454 | 6.294 | 8.164 | 7.922 | 7.388 | 7.95 | 10.428 | 11.962 | 10.822 | 12.436 | 15.875 | 16.343 | 13.854 | 9.019 | 11.521 | 15.197 | 18.952 | 17.63 | 19.006 | 15.461 | 14.251 | 12.784 | 12.642 | 16.516 | 19.271 | 20.134 | 20.999 | 20.154 | 22.099 | 20.743 | 9.852 | 10.052 | 10.772 | 10.111 | 10.07 | 8.554 | 9.603 | 8.828 | 9.322 | 10.012 | 10.166 | 6.617 | 4.003 | 3.68 | 3.997 | 4.074 | 4.586 | 3.96 | 4.28 | 3.58 | 2.383 | 3.5 | 3.6 | 3.7 | 3.3 | 2.4 | 3.9 | 1.3 | 1.4 | 2 | 3.7 | 2 | 2.6 | 1.4 | 3.7 | 15.2 | 17 | 16.8 | 18.4 | 13.3 | 13.1 | 11.3 | 13.1 | 10.2 | 9.1 | 8.9 | 11.2 | 10.8 | 11.6 | 11.5 | 12.5 | 10.6 | 10.5 | 11.4 | 13.9 | 12.3 | 14.5 | 13.2 | 12 | 0 | 0 | 0 | 3.6 | 15.7 | 13.4 | 9.4 | 10.3 |
Other Current Assets
| 21.884 | 21.298 | 20.045 | 14.761 | 15.373 | 15.098 | 13.811 | 18.352 | 15.151 | 13.482 | 12.984 | 10.193 | 11.32 | 15.952 | 11.495 | 13.69 | 14.888 | 19.979 | 16.902 | 4.659 | 5.353 | 6.706 | 4.24 | 4.233 | 4.567 | 5.608 | 4.104 | 4.036 | 4.132 | 5.359 | 4.053 | 4.439 | 4.683 | 6.947 | 5.886 | 6.193 | 24.376 | 10.552 | 9.438 | 9.955 | 10.433 | 11.254 | 9.915 | 10.165 | 17.139 | 7.008 | 5.657 | 5.976 | 24.556 | 9.894 | 7.253 | 31.942 | 22.565 | 14.749 | 12.39 | 13.148 | 13.815 | 14.928 | 13.652 | 9.974 | 10.992 | 7.297 | 7.365 | -117.965 | 10.988 | -107.264 | -105.692 | -101.259 | 6.338 | -88.504 | -87.303 | -82.42 | 18.887 | -79.55 | -78.648 | -74.085 | 11.901 | -61.685 | 9.763 | 9.34 | 9.763 | 9.54 | 7.796 | 8.232 | 9.858 | 12.342 | 11.464 | 10.234 | 20.667 | 15.154 | 8.039 | 7.332 | 7.441 | 6.464 | 6.995 | 7.58 | 175.147 | 183.401 | 179.035 | 15.1 | 19.9 | 11.6 | 12.2 | 14.4 | 16.9 | 12.8 | 12.4 | 15.4 | 17.7 | 12.1 | 13.4 | 70.3 | 73.5 | 13.6 | 14.3 | 15.6 | 16.8 | 12.5 | 12.6 | 45.2 | 16.6 | 59.8 | 53.6 | 75.9 | 61.4 | 58.7 | 15.5 | 18.1 | 44.5 | 15 | 17.2 | 20.1 | 21.6 | 13.8 | 15 | 15.5 | 16.5 | 24.6 | 27.7 | 25.8 | 24.3 | 0 | -0.1 | 0 | 0 |
Total Current Assets
| 97.773 | 101.91 | 102.037 | 105.866 | 106.529 | 109.168 | 110.775 | 121.094 | 109.123 | 112.715 | 103.562 | 108.311 | 108.799 | 105.585 | 112.176 | 125.82 | 108.753 | 140.534 | 129.602 | 63.15 | 60.303 | 71.252 | 68.65 | 76.564 | 59.342 | 72.988 | 65.16 | 78.596 | 67.838 | 82.791 | 71.597 | 86.119 | 77.253 | 86.333 | 78.849 | 88.542 | 98.323 | 91.905 | 85.777 | 103.61 | 96.135 | 96.914 | 93.54 | 105.763 | 104.325 | 88.796 | 96.646 | 110.602 | 113.672 | 104.462 | 109.739 | 155.245 | 123.822 | 119.022 | 116.616 | 131.37 | 121.617 | 121.172 | 124.502 | 132.215 | 118.107 | 116.838 | 119.387 | 163.527 | 153.779 | 143.882 | 142.425 | 167.663 | 148.972 | 151.576 | 146.212 | 172.369 | 184.412 | 162.978 | 145.495 | 182.667 | 184.87 | 225.437 | 83.581 | 100.277 | 92.857 | 90.015 | 90.29 | 90.862 | 89.885 | 101.793 | 93.569 | 108.562 | 104.027 | 147.618 | 528.041 | 518.137 | 537.677 | 514.924 | 546.497 | 636.792 | 251.566 | 252.746 | 258.233 | 125.4 | 102.5 | 108.5 | 91.6 | 125.1 | 99.6 | 111.2 | 239.5 | 105 | 94 | 138.7 | 129.1 | 159.5 | 146.7 | 121.1 | 102.4 | 127.6 | 104.5 | 137.7 | 123.5 | 147.5 | 135.7 | 145.3 | 126.1 | 152.7 | 135.1 | 133.9 | 119.8 | 131.7 | 125.9 | 117 | 99.8 | 109.5 | 94.5 | 94.2 | 88.9 | 94 | 91.1 | 68.2 | 66.7 | 79.8 | 69.7 | 74 | 71.9 | 48.4 | 44.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 79.254 | 93.229 | 95.49 | 97.595 | 102.056 | 109.636 | 114.906 | 117.533 | 121.203 | 133.973 | 137.903 | 141.724 | 148.948 | 153.688 | 158.106 | 167.155 | 176.542 | 182.226 | 187.304 | 91.238 | 82.039 | 85.549 | 87.937 | 89.643 | 92.328 | 104.612 | 107.507 | 111.535 | 114.196 | 118.084 | 121.561 | 125.093 | 128.562 | 134.378 | 136.203 | 140.845 | 143.769 | 148.515 | 153.425 | 156.089 | 157.371 | 160.874 | 163.209 | 165.935 | 168.913 | 174.682 | 178.151 | 181.827 | 185.219 | 198.285 | 202.649 | 207.706 | 212.04 | 216.955 | 222.136 | 229.666 | 235.4 | 239.341 | 244.932 | 257.91 | 262.969 | 271.723 | 278.582 | 286.199 | 292.828 | 534.331 | 318.441 | 322.525 | 327.219 | 321.591 | 322.36 | 324.379 | 327.252 | 334.452 | 335.383 | 336.918 | 340.494 | 335.896 | 196.446 | 196.841 | 198.021 | 197.599 | 197.891 | 199.725 | 200.956 | 197.919 | 199.773 | 202.427 | 204.297 | 179.567 | 114.984 | 117.321 | 119.061 | 122.062 | 123.577 | 126.75 | 127.356 | 119.281 | 118.299 | 143.7 | 139.2 | 136.5 | 134.5 | 132 | 128.4 | 124.7 | 123.2 | 119.9 | 120 | 104.4 | 104.4 | 105 | 104.7 | 109.3 | 109.2 | 108.8 | 108.2 | 93.5 | 92.4 | 82.5 | 82.2 | 79.6 | 78.6 | 76.8 | 75.4 | 76 | 77.5 | 78.5 | 76.8 | 77.9 | 79.8 | 81.9 | 84.2 | 82.2 | 84 | 85.5 | 87.1 | 78.5 | 73 | 65.4 | 62 | 46.6 | 41.4 | 35.3 | 37.4 |
Goodwill
| 328.04 | 328.243 | 328.243 | 328.243 | 329.504 | 329.504 | 329.504 | 329.504 | 329.504 | 329.504 | 330.204 | 330.204 | 330.204 | 330.204 | 330.204 | 328.848 | 328.445 | 313.868 | 313.868 | 250.309 | 250.309 | 249.727 | 250.162 | 246.176 | 246.176 | 246.426 | 246.426 | 246.426 | 246.426 | 243.979 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 243.729 | 244.229 | 247.271 | 247.271 | 247.271 | 247.271 | 247.271 | 259.427 | 433.552 | 433.552 | 433.552 | 433.552 | 433.552 | 433.552 | 433.552 | 433.552 | 452.127 | 559.242 | 627.023 | 837.197 | 839.099 | 1,505.504 | 1,514.357 | 1,500.464 | 1,498.83 | 1,498.83 | 1,498.83 | 1,547.521 | 1,547.772 | 1,547.313 | 0 | 1,538.724 | 623.778 | 623.968 | 0 | 0 | 620.09 | 0 | 0 | 0 | 0 | 611.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.075 | 73.9 | 78.187 | 90.384 | 94.988 | 107.111 | 111.743 | 116.534 | 121.373 | 140.231 | 145.568 | 150.901 | 156.671 | 163.064 | 168.997 | 176.887 | 182.68 | 206.245 | 212.978 | 104.395 | 107.393 | 110.806 | 115.005 | 115.582 | 119.819 | 123.995 | 127.545 | 132.016 | 136.302 | 139.489 | 145.765 | 152.075 | 158.354 | 166.185 | 172.73 | 179.346 | 185.962 | 192.383 | 199.077 | 205.901 | 212.657 | 221.474 | 228.375 | 235.292 | 242.184 | 418.382 | 427.924 | 441.588 | 451.292 | 463.077 | 473.665 | 484.585 | 495.509 | 511.409 | 535.656 | 546.857 | 558.14 | 569.413 | 580.721 | 592.028 | 603.348 | 614.348 | 637.035 | 689.081 | 701.184 | 749.08 | 765.484 | 899.358 | 920.682 | 935.708 | 950.772 | 965.831 | 980.912 | 999.035 | 1,018.472 | 2,575.703 | 2,589.384 | 2,536.936 | 1,069.208 | 1,075.808 | 1,078.187 | 1,080.849 | 1,087.393 | 1,090.418 | 1,097.38 | 1,104.3 | 1,111.403 | 506.148 | 1,122.901 | 1,040.203 | 301.482 | 307.81 | 310.59 | 321.729 | 328.746 | 331.229 | 333.135 | 338.618 | 283.208 | 408.7 | 396.4 | 397.2 | 398.9 | 401.7 | 398.1 | 402.2 | 403.6 | 407.8 | 412.3 | 247.2 | 249 | 251.2 | 246.1 | 312.5 | 316.3 | 323 | 321 | 285.2 | 288.8 | 234.7 | 225.6 | 245.3 | 247.4 | 252.2 | 242.3 | 245.5 | 248.7 | 249.8 | 246.3 | 254.1 | 256.6 | 259.6 | 256.3 | 254.5 | 257 | 260.6 | 252.1 | 185.3 | 178.3 | 154.6 | 145.9 | 146.6 | 147.9 | 88.8 | 90.9 |
Goodwill and Intangible Assets
| 398.115 | 402.143 | 406.43 | 418.627 | 424.492 | 436.615 | 441.247 | 446.038 | 450.877 | 469.735 | 475.772 | 481.105 | 486.875 | 493.268 | 499.201 | 505.735 | 511.125 | 520.113 | 526.846 | 354.704 | 357.702 | 360.533 | 365.167 | 361.758 | 365.995 | 370.421 | 373.971 | 378.442 | 382.728 | 383.468 | 389.494 | 395.804 | 402.083 | 409.914 | 416.459 | 423.075 | 429.691 | 436.112 | 442.806 | 449.63 | 456.386 | 465.203 | 472.104 | 479.021 | 485.913 | 662.111 | 671.653 | 685.817 | 698.563 | 710.348 | 720.936 | 731.856 | 742.78 | 770.836 | 969.208 | 980.409 | 991.692 | 1,002.965 | 1,014.273 | 1,025.58 | 1,036.9 | 1,047.9 | 1,089.162 | 1,248.323 | 1,328.207 | 1,586.277 | 1,604.583 | 2,404.862 | 2,435.039 | 2,436.172 | 2,449.602 | 2,464.661 | 2,479.742 | 2,546.556 | 2,566.244 | 2,575.703 | 2,589.384 | 2,536.936 | 1,069.208 | 1,075.808 | 1,078.187 | 1,080.849 | 1,087.393 | 1,090.418 | 1,097.38 | 1,104.3 | 1,111.403 | 1,117.739 | 1,122.901 | 1,040.203 | 301.482 | 307.81 | 310.59 | 321.729 | 328.746 | 331.229 | 333.135 | 338.618 | 283.208 | 408.7 | 396.4 | 397.2 | 398.9 | 401.7 | 398.1 | 402.2 | 403.6 | 407.8 | 412.3 | 247.2 | 249 | 251.2 | 246.1 | 312.5 | 316.3 | 323 | 321 | 285.2 | 288.8 | 234.7 | 225.6 | 245.3 | 247.4 | 252.2 | 242.3 | 245.5 | 248.7 | 249.8 | 246.3 | 254.1 | 256.6 | 259.6 | 256.3 | 254.5 | 257 | 260.6 | 252.1 | 185.3 | 178.3 | 154.6 | 145.9 | 146.6 | 147.9 | 88.8 | 90.9 |
Long Term Investments
| 33.983 | 33.513 | 33.381 | 33.31 | 33.391 | 35.445 | 34.423 | 33.829 | 33.349 | 33.127 | 33.072 | 33.587 | 32.747 | 33.428 | 33.016 | 34.628 | 33.879 | 36.488 | 39.829 | 40.42 | 39.426 | 39.831 | 39.883 | 41.08 | 40.174 | 38.633 | 38.547 | 39.655 | 39.13 | 39.865 | 39.898 | 40.481 | 39.204 | 40.654 | 41.465 | 44.003 | 44.152 | 45.968 | 46.302 | 47.588 | 48.451 | 49.361 | 49.67 | 50.521 | 50.047 | 51.098 | 52.394 | 53.251 | 52.234 | 52.699 | 52.391 | 43.401 | 53.256 | 55.332 | 72.262 | 72.754 | 77.339 | 77.945 | 77.42 | 77.024 | 76.895 | 67.598 | 78.108 | 98.022 | -196.3 | 113.19 | 117.346 | 210.386 | 0 | 214.078 | 216.571 | 217.142 | -454.315 | 222.986 | 224.672 | 225.354 | -481.884 | 244.508 | 34.155 | 33.496 | 0 | 0 | 29.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40.759 | 32.916 | 32.408 | 42.259 | 42.351 | 0 | 0 | 34.771 | 31.975 | 54.004 | 52.55 | 22.947 | 21.834 | 20.845 | 20.059 | 14.981 | 14.743 | 14.791 | 14.338 | 15.766 | 16.277 | 16.357 | 16.157 | 15.342 | 15.825 | 15.364 | 15.392 | 15.145 | 14.916 | 14.439 | 14.063 | 14.456 | 14.046 | 13.915 | 13.421 | 15.211 | 14.86 | 14.647 | 14.136 | 16.01 | 15.403 | 15.584 | 14.956 | 8.516 | 8.016 | 7.981 | 7.551 | 17.542 | 16.042 | 15.423 | 66.204 | 13.868 | 11.214 | 106.989 | 0 | 112.037 | 112.377 | 104.786 | 93.766 | 112.082 | 124.127 | 176.147 | 196.3 | 242.052 | 245.817 | 470.743 | 0 | -214.078 | -216.571 | -217.142 | 454.315 | -222.986 | -224.672 | -225.354 | 481.884 | -244.508 | -34.155 | -33.496 | 0 | 0 | -29.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.046 | 46.66 | 6.71 | 14.195 | 12.741 | -10.299 | -10.609 | 29.202 | 29.49 | 10.515 | 13.117 | 13.118 | 13.632 | 11.877 | 10.758 | 13.132 | 13.699 | 8.026 | 7.412 | 1.427 | 1.394 | 1.47 | 1.52 | 1.457 | 1.415 | 2.814 | 1.613 | 1.566 | 1.566 | 1.66 | 1.582 | 1.637 | 27.961 | 29.487 | 30.904 | 33.024 | 34.128 | 34.887 | 36.467 | 37.763 | 38.796 | 39.808 | 3.356 | 3.412 | 3.551 | 3.827 | 3.962 | 4.027 | 3.897 | 4.094 | 2.53 | 13.777 | -39.854 | 13.623 | 10.46 | -87.433 | 14.068 | -96.491 | -94.915 | -86.265 | -73.025 | -76.872 | -90.91 | -22.675 | 241.553 | -320.755 | -101.02 | -329.95 | 349.733 | 341.89 | 340.52 | 339.102 | 338.403 | 344.281 | 341.382 | 335.573 | 330.452 | 341.149 | 35.548 | 35.036 | 34.779 | 33.92 | 32.946 | 33.011 | 33.156 | 32.017 | 31.863 | 32.129 | 32.605 | 28.288 | 31.469 | 31.826 | 33.069 | 32.403 | 32.357 | 32.42 | 34.176 | 32.47 | 33.183 | 32.9 | 41.4 | 28.3 | 27.1 | 27.4 | 34.5 | 26 | 25.2 | 24.2 | 24.7 | 23.4 | 22.9 | 22.2 | 29.9 | 21.3 | 20.9 | 20 | 26.2 | 10.5 | 10.4 | 22.1 | 31.2 | 21.6 | 20.9 | 20.7 | 29.5 | 20 | 19.2 | 19.4 | 25.8 | 17.8 | 17.2 | 17.4 | 24.3 | 22.9 | 22.6 | 23.4 | 35.5 | 43.6 | 42.6 | 41.8 | 51.2 | 40.6 | 34.4 | 31 | 28.1 |
Total Non-Current Assets
| 551.398 | 575.545 | 582.77 | 596.643 | 605.088 | 613.656 | 622.318 | 626.602 | 634.919 | 682.121 | 691.839 | 723.538 | 734.752 | 715.208 | 722.915 | 741.495 | 755.304 | 761.834 | 776.134 | 502.58 | 494.899 | 503.149 | 510.784 | 510.295 | 516.069 | 531.822 | 537.463 | 546.562 | 553.012 | 558.222 | 567.451 | 577.454 | 611.873 | 628.889 | 639.077 | 654.862 | 665.161 | 680.693 | 693.86 | 705.717 | 715.14 | 731.256 | 703.742 | 714.473 | 723.38 | 900.234 | 914.176 | 932.903 | 947.464 | 982.968 | 994.548 | 1,012.163 | 1,034.426 | 1,070.614 | 1,285.28 | 1,302.385 | 1,318.499 | 1,335.797 | 1,354.087 | 1,379.035 | 1,397.505 | 1,422.431 | 1,479.069 | 1,786.016 | 1,862.588 | 2,155.095 | 2,185.167 | 3,078.566 | 3,111.991 | 3,099.653 | 3,112.482 | 3,128.142 | 3,145.397 | 3,225.289 | 3,243.009 | 3,248.194 | 3,260.33 | 3,213.981 | 1,301.202 | 1,307.685 | 1,310.987 | 1,312.368 | 1,318.23 | 1,323.154 | 1,331.492 | 1,334.236 | 1,343.039 | 1,352.295 | 1,359.803 | 1,248.058 | 447.935 | 456.957 | 462.72 | 476.194 | 484.68 | 490.399 | 494.667 | 490.369 | 434.69 | 585.3 | 577 | 562 | 560.5 | 561.1 | 561 | 552.9 | 552 | 551.9 | 557 | 375 | 376.3 | 378.4 | 380.7 | 443.1 | 446.4 | 451.8 | 455.4 | 389.2 | 391.6 | 339.3 | 339 | 346.5 | 346.9 | 349.7 | 347.2 | 341.5 | 345.4 | 347.7 | 348.9 | 349.8 | 353.6 | 358.9 | 364.8 | 359.6 | 363.6 | 369.5 | 374.7 | 307.4 | 293.9 | 261.8 | 259.1 | 233.8 | 223.7 | 155.1 | 156.4 |
Total Assets
| 649.171 | 677.455 | 684.807 | 702.509 | 711.617 | 722.824 | 733.093 | 747.696 | 744.042 | 794.836 | 795.401 | 831.849 | 843.551 | 820.793 | 835.091 | 867.315 | 864.057 | 902.368 | 905.736 | 565.73 | 555.202 | 574.401 | 579.434 | 586.859 | 575.411 | 604.81 | 602.623 | 625.158 | 620.85 | 641.013 | 639.048 | 663.573 | 689.126 | 715.222 | 717.926 | 743.404 | 763.484 | 772.598 | 779.637 | 809.327 | 811.275 | 828.17 | 797.282 | 820.236 | 827.705 | 989.03 | 1,010.822 | 1,043.505 | 1,061.136 | 1,087.43 | 1,104.287 | 1,167.408 | 1,158.248 | 1,189.636 | 1,401.896 | 1,433.755 | 1,440.116 | 1,456.969 | 1,478.589 | 1,511.25 | 1,515.612 | 1,539.269 | 1,598.456 | 1,949.543 | 2,016.367 | 2,298.977 | 2,327.592 | 3,246.229 | 3,260.963 | 3,251.229 | 3,258.694 | 3,300.511 | 3,329.809 | 3,388.267 | 3,388.504 | 3,430.861 | 3,445.2 | 3,439.418 | 1,384.783 | 1,407.962 | 1,403.844 | 1,402.383 | 1,408.52 | 1,414.016 | 1,421.377 | 1,436.029 | 1,436.608 | 1,460.857 | 1,463.83 | 1,395.676 | 975.976 | 975.094 | 1,000.397 | 991.118 | 1,031.177 | 1,127.191 | 746.233 | 743.115 | 692.923 | 710.7 | 679.5 | 670.5 | 652.1 | 686.2 | 660.6 | 664.1 | 791.5 | 656.9 | 651 | 513.7 | 505.4 | 537.9 | 527.4 | 564.2 | 548.8 | 579.4 | 559.9 | 526.9 | 515.1 | 486.8 | 474.7 | 491.8 | 473 | 502.4 | 482.3 | 475.4 | 465.2 | 479.4 | 474.8 | 466.8 | 453.4 | 468.4 | 459.3 | 453.8 | 452.5 | 463.5 | 465.8 | 375.6 | 360.6 | 341.6 | 328.8 | 307.8 | 295.6 | 203.5 | 201.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 36.29 | 31.356 | 31.685 | 38.537 | 36.29 | 38.466 | 40.251 | 39.383 | 28.608 | 34.656 | 27.391 | 28.012 | 20.42 | 17.788 | 17.483 | 18.011 | 17.163 | 19.446 | 19.374 | 14.132 | 16.75 | 13.747 | 13.661 | 12.087 | 12.747 | 17.757 | 15.688 | 16.03 | 17.027 | 15.113 | 14.342 | 16.84 | 18.143 | 15.449 | 16.466 | 18.013 | 20.113 | 18.53 | 18.787 | 21.408 | 27.245 | 22.116 | 20.599 | 22.176 | 22.448 | 18.499 | 18.772 | 21.527 | 22.434 | 26.347 | 31.659 | 31.335 | 26.796 | 25.713 | 23.966 | 25.928 | 30.529 | 24.687 | 24.154 | 28.688 | 31.377 | 27.607 | 31.973 | 36.922 | 53.827 | 37.987 | 38.048 | 34.314 | 39.288 | 33.368 | 27.486 | 31.625 | 38.129 | 32.432 | 30.822 | 32.419 | 33.275 | 28.595 | 14.875 | 20.242 | 19.191 | 19.315 | 19.745 | 17.273 | 19.79 | 17.679 | 17.158 | 18.324 | 21.015 | 17.214 | 0 | 21.625 | 10.825 | 0 | 0 | 0 | 14.242 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 14.3 | 0 | 0 | 0 | 23.4 | 0 | 0 | 0 | 15.4 | 0 | 0 | 0 | 24.2 | 0 | 0 | 0 | 17.3 | 0 | 0 | 0 | 13.2 | 0 | 0 | 0 | 15.1 | 0 | 0 | 0 | 15.6 | 0 | 0 | 0 | 22.7 | 0 | 0 | 0 | 14.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| 8.139 | 18.69 | 7.431 | 7.602 | 7.755 | 17.955 | 16.346 | 7.848 | 15.718 | 15.622 | 17.53 | 17.342 | 23.336 | 18.676 | 30.277 | 34.072 | 30.887 | 54.482 | 8.299 | 6.574 | 2.954 | 3.931 | 7.318 | 1.377 | 7.027 | 18.006 | 30.904 | 30.632 | 30.182 | 32.138 | 29.5 | 25 | 25.07 | 30.992 | 31.4 | 26.135 | 25 | 32.9 | 27.4 | 28.2 | 31.4 | 29.4 | 11.112 | 9.146 | 14.371 | 11.988 | 9.003 | 9.496 | 11.982 | 9.467 | 7.082 | 0 | 994.55 | 1,004.687 | 92 | 83.325 | 81.5 | 72 | 72 | 72 | 89.8 | 96.9 | 81.9 | 1,362.576 | 1,337.64 | 455.802 | 118.75 | 97.875 | 59.103 | 47.5 | 47.5 | 47.25 | 35.375 | 47.5 | 35.625 | 23.813 | 10 | 3 | 12.4 | 11.6 | 11.6 | 11.6 | 11.6 | 36.6 | 29.235 | 36.6 | 36.6 | 11.6 | 14.6 | 11.6 | 23.2 | 173.4 | 11.6 | 173.4 | 185 | 185.437 | 49.532 | 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 33.5 | 0 | 0 | 0 | 177.6 | 0 | 0 | 0 | 43.2 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 31.9 | 0 | 0 | 0 | 32.7 | 0 | 0 | 0 | 20.4 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 27.3 | 0 | 0 | 0 | 8.4 | 7.1 | 9.1 | 6.2 | 6.5 |
Tax Payables
| 0 | 6.405 | 6.222 | 0 | 0 | 8.65 | 8.531 | 0 | 0 | 0 | 8.821 | 8.84 | 0 | 19.921 | 0.521 | 2.94 | 18.048 | 17.497 | 17.078 | 17.299 | 0 | 7.43 | 7.112 | 3.69 | 6.559 | 6.54 | 6.291 | 0.074 | 0.183 | 0.322 | 0.751 | 0.657 | 0.665 | 0.324 | 5.508 | 5.093 | 0 | 5.689 | 5.492 | 5.294 | 0 | 5.947 | 1.607 | 0.584 | 0 | 0.689 | 3.196 | 3.481 | 6.062 | 7.791 | 8.44 | 5.672 | 8.588 | 1.168 | 0.363 | 7.533 | 1.082 | 4.255 | 0.658 | 2.567 | 12.839 | 0 | 0 | 6.189 | 5.431 | 19.64 | 17.643 | 31.774 | 0 | 13.831 | 8.345 | 20.13 | 22.634 | 10.645 | 0.107 | 0 | 0 | 0 | 1.209 | 11.136 | 3.768 | 0 | 8.804 | 16.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.755 | 36.027 | 38.391 | 39.55 | 40.843 | 43.875 | 47.538 | 48.75 | 49.929 | 56.749 | 62.085 | 61.281 | 61.404 | 62.255 | 63.87 | 60.176 | 60.271 | 59.285 | 58.563 | 22.966 | 21.72 | 22.97 | 25.325 | 23.43 | 23.895 | 26.86 | 27.516 | 27.87 | 26.881 | 28.171 | 29.266 | 27.866 | 28.361 | 29.176 | 29.987 | 28.824 | 28.929 | 30.322 | 30.699 | 30.344 | 30.903 | 31.952 | 33.268 | 32.138 | 32.605 | 33.848 | 34.987 | 34.449 | 35.078 | 37.452 | 38.559 | 37.636 | 36.512 | 38.016 | 38.305 | 37.706 | 36.624 | 37.997 | 38.93 | 37.624 | 37.001 | 38.739 | 40.071 | 38.92 | 38.871 | 39.734 | 40.894 | 39.247 | 38.915 | 40.168 | 41.691 | 38.598 | 38.624 | 40.72 | 41.803 | 39.697 | 38.036 | 40.094 | 29.971 | 28.031 | 27.826 | 28.906 | 29.56 | 28.762 | 27.972 | 28.575 | 29.268 | 28.478 | 0 | 28.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.17 | 9.933 | 25.221 | 26.96 | 29.448 | 7.74 | 10.445 | 39.945 | 52.398 | 27.694 | 15.2 | 17.466 | 36.464 | 10.098 | 31.243 | 37.868 | 17.653 | 9.918 | 28.407 | 14.231 | 19.614 | 21.072 | 12.31 | 26.814 | 15.113 | 23.226 | 14.14 | 28.16 | 23.935 | 31.791 | 22.141 | 31.165 | 26.779 | 35.232 | 20.724 | 29.064 | 60.168 | 32.604 | 23.582 | 30.747 | 60.063 | 33.484 | 26.146 | 31.835 | 70.172 | 35.647 | 37.617 | 36.282 | 34.983 | 37.803 | 39.333 | 29.375 | 28.94 | 37.337 | 36.362 | 34.318 | 38.117 | 37.824 | 38.435 | 39.68 | 29.916 | 45.015 | 42.615 | 50.631 | 68.955 | 66.405 | 85.158 | 87.499 | 111.506 | 88.389 | 66.196 | 67.345 | 65.561 | 69.049 | 67.472 | 65.747 | 78.352 | 79.346 | 42.794 | 34.191 | 43.096 | 45.769 | 36.549 | 35.069 | 50.87 | 53.453 | 47.499 | 55.009 | 73.134 | 42.817 | 69.881 | 54.612 | 102.714 | 112.178 | 154.37 | 256.246 | 53.853 | 111.318 | 65.92 | 87.6 | 50 | 78.1 | 72.2 | 111.4 | 50.3 | 105.3 | 234.7 | 256.4 | 47.9 | 97.4 | 96.4 | 103.4 | 39.2 | 111.8 | 107.5 | 126.3 | 44.3 | 129.2 | 103.4 | 112.2 | 50.5 | 107 | 97.2 | 103.4 | 45.8 | 96 | 91.6 | 83.4 | 50.5 | 82.3 | 74.7 | 81.9 | 36.3 | 80.7 | 79.9 | 79 | 35.3 | 66.9 | 54.4 | 51.7 | 24.2 | 34.7 | 35.4 | 31.8 | 31.3 |
Total Current Liabilities
| 115.354 | 110.463 | 108.95 | 112.649 | 114.336 | 124.657 | 131.284 | 135.926 | 131.136 | 142.532 | 139.792 | 141.612 | 141.624 | 137.541 | 151.656 | 161.532 | 144.022 | 169.514 | 131.721 | 67.148 | 61.038 | 69.15 | 65.726 | 67.398 | 65.341 | 92.389 | 94.539 | 102.766 | 98.208 | 107.535 | 96 | 101.528 | 99.018 | 111.173 | 104.085 | 107.129 | 105.281 | 120.045 | 105.96 | 115.993 | 118.708 | 122.899 | 92.732 | 95.879 | 106.991 | 100.671 | 103.575 | 105.235 | 110.311 | 118.86 | 125.073 | 104.018 | 1,094.239 | 1,106.921 | 190.996 | 188.81 | 187.852 | 176.763 | 174.177 | 180.559 | 200.933 | 208.261 | 196.559 | 1,495.238 | 1,504.724 | 619.568 | 300.493 | 290.709 | 251.557 | 223.256 | 191.218 | 204.948 | 200.323 | 200.346 | 175.829 | 161.676 | 159.663 | 151.035 | 101.249 | 105.2 | 105.481 | 105.59 | 106.258 | 134.257 | 134.551 | 136.307 | 130.525 | 113.411 | 108.749 | 100.165 | 93.081 | 249.637 | 125.139 | 285.578 | 339.37 | 441.683 | 117.627 | 111.318 | 65.92 | 87.6 | 79.4 | 78.1 | 72.2 | 111.4 | 98.1 | 105.3 | 234.7 | 256.4 | 248.9 | 97.4 | 96.4 | 103.4 | 97.8 | 111.8 | 107.5 | 126.3 | 116.5 | 129.2 | 103.4 | 112.2 | 99.7 | 107 | 97.2 | 103.4 | 91.7 | 96 | 91.6 | 83.4 | 86 | 82.3 | 74.7 | 81.9 | 76.9 | 80.7 | 79.9 | 79 | 85.3 | 66.9 | 54.4 | 51.7 | 46.9 | 41.8 | 44.5 | 38 | 37.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 475.712 | 481.577 | 486.439 | 488.321 | 492.321 | 497.402 | 502.846 | 506.616 | 508.557 | 512.472 | 514.112 | 517.117 | 534.187 | 543.108 | 546.149 | 569.538 | 586.931 | 601.875 | 639.608 | 429.035 | 429.391 | 442.026 | 453.608 | 460.124 | 460.777 | 463.505 | 465.796 | 480.536 | 496.379 | 513.218 | 530.997 | 549.044 | 592.097 | 609.29 | 625.098 | 677.861 | 700.872 | 712.1 | 736.85 | 756.3 | 773.35 | 785.6 | 791.339 | 812.109 | 820.187 | 847.385 | 867.088 | 889.089 | 914.244 | 925.547 | 936.595 | 0 | 0 | 0 | 934.324 | 969.316 | 1,000.927 | 1,030.998 | 1,063.179 | 1,090.472 | 1,079.993 | 1,093.107 | 1,126.281 | 0 | 0 | 918.5 | 1,256.437 | 1,288.046 | 1,346.63 | 1,394.187 | 1,432.969 | 1,458.727 | 1,510.459 | 1,556.168 | 1,594.852 | 1,662.45 | 1,706.024 | 1,788.466 | 152.6 | 185 | 202 | 223 | 252 | 238.6 | 268.6 | 294.6 | 320.6 | 370.2 | 394.7 | 414.2 | 150.2 | 0 | 161.8 | 0 | 0 | 0 | 173.4 | 185 | 185 | 186.2 | 187 | 185.8 | 186.1 | 186 | 186 | 185.6 | 185.5 | 25.8 | 26.2 | 27 | 27.1 | 52.1 | 52.3 | 69.6 | 70.3 | 75.1 | 75.5 | 52.8 | 73.4 | 100 | 98.6 | 97.6 | 100.2 | 128 | 127.5 | 126.2 | 127 | 152.9 | 153.2 | 154.2 | 155.9 | 165.9 | 166.1 | 166.6 | 165.9 | 178 | 177.7 | 110 | 104.6 | 75.8 | 76.3 | 73.8 | 75.6 | 14.9 | 15.9 |
Deferred Revenue Non-Current
| 0 | 0 | 32.795 | 13.968 | 0 | -42.259 | 0 | 0 | 46.003 | 21.875 | 21.244 | 46.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.805 | 65.999 | 66.934 | 68.438 | 0 | 65.032 | 65.545 | 65.626 | 42.222 | 42.301 | 43.102 | 43.093 | 75.165 | 81.078 | 81.712 | 81.858 | 85.418 | 85.303 | 0 | 0 | 0 | 72.158 | 59.382 | 64.545 | 53.069 | 53.649 | 56.813 | 88.179 | 40.369 | 39.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.403 | 40.749 | 40.759 | 40.735 | 41.351 | 42.259 | 42.351 | 42.503 | 42.719 | 37.295 | 38.397 | 38.957 | 40.295 | 14.625 | 14.499 | 15.155 | 15.208 | 10.061 | 9.875 | 21.614 | 29.806 | 39.238 | 39.216 | 39.271 | 39.108 | 35.546 | 33.814 | 33.061 | 53.397 | 47.128 | 45.215 | 43.766 | 38.308 | 42.74 | 40.285 | 28.679 | 37.796 | 22.618 | 20.909 | 20.921 | 14.766 | 20.585 | 20.672 | 20.833 | 21.224 | 61.968 | 56.495 | 58.335 | 60.14 | 50.429 | 50.129 | 67.516 | 66.204 | 80.195 | 112.275 | 106.989 | 102.616 | 112.037 | 112.377 | 104.786 | 93.766 | 112.082 | 124.127 | 176.147 | 196.3 | 242.052 | 245.817 | 470.743 | 481.565 | 0 | 0 | 0 | 454.315 | 0 | 0 | 0 | 481.884 | 424.17 | 0 | 0 | 219.058 | 213.161 | 0 | 214.94 | 207.09 | 0 | 0 | 0 | 210.475 | 0 | 0 | 31.389 | 18.336 | 0 | 0 | 0 | 46.621 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 43.6 | 0 | 0 | 0 | 42.5 | 0 | 0 | 0 | 40.8 | 0 | 0 | 57.4 | 45.2 | 38.7 | 38.4 | 33.7 | 21.4 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 | 20.4 | 0 | 0 | 0 | 14.4 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 8.8 | 25 | 23.5 | 22.5 | 4.1 |
Other Non-Current Liabilities
| 37.036 | 38.174 | 38.238 | 24.646 | 39.903 | 43.907 | 43.659 | 44.233 | 44.393 | 47.922 | 47.731 | 71.058 | 111.042 | 133.982 | 135.551 | 133.493 | 147.529 | 157.153 | 160.393 | 78.903 | 71.798 | 45.527 | 48.803 | 46.159 | 46.445 | 61.639 | 61.887 | 64.879 | 64.079 | 73.79 | 74.257 | 84.343 | 87.244 | 116.902 | 115.669 | 105.207 | 115.914 | 102.948 | 101.972 | 104.512 | 96.761 | 84.665 | 68.791 | 69.64 | 27.124 | 143.603 | 145.048 | 148.372 | 150.637 | 60.995 | 59.812 | 1,081.743 | 164.903 | 158.424 | 126.764 | 134.145 | 129.685 | 139.086 | 140.379 | 130.591 | 122.909 | 143.796 | 157.617 | 348.108 | 364.556 | 94.483 | 99.485 | 570.775 | 87.478 | 599.557 | 619.667 | 626.816 | 622.128 | 643.241 | 650.693 | 649.974 | 637.994 | 150.545 | 220.609 | 219.509 | 0.462 | 0.496 | 213.247 | 0.748 | 8.98 | 217.324 | 217.304 | 217.513 | 8.65 | 152.292 | 30.709 | 0 | 13.178 | 29.155 | 29.141 | 29.729 | 13.418 | 61.027 | 62.799 | 62.5 | 13.9 | 57.6 | 57.5 | 57.9 | 13.1 | 56.7 | 56.6 | 56.3 | 14 | 53.4 | 53.2 | 53 | 11.5 | 53.9 | 54.1 | -0.1 | 11.7 | 0.1 | -0.1 | 0.1 | 13.1 | 40 | 39.8 | 39.4 | 13.7 | 34.2 | 34.5 | 32.7 | 11.4 | 31.7 | 32.5 | 32 | 18.9 | 26.4 | 29.9 | 29.9 | 19.9 | 32.2 | 28.6 | 34.5 | 23.5 | 0 | 0 | 0 | 17.7 |
Total Non-Current Liabilities
| 541.151 | 560.5 | 565.436 | 567.67 | 573.575 | 583.568 | 588.856 | 593.352 | 595.669 | 597.689 | 600.24 | 627.132 | 645.229 | 691.715 | 696.199 | 718.186 | 749.668 | 769.089 | 809.876 | 529.552 | 530.995 | 526.791 | 541.627 | 545.554 | 546.33 | 560.69 | 561.497 | 578.476 | 613.855 | 634.136 | 650.469 | 677.153 | 717.649 | 726.192 | 740.767 | 783.068 | 816.786 | 815.048 | 838.822 | 860.812 | 870.111 | 870.265 | 860.13 | 881.749 | 890.404 | 990.988 | 1,012.136 | 1,037.461 | 1,064.881 | 1,071.96 | 1,081.71 | 1,149.259 | 164.903 | 158.424 | 1,133.246 | 1,162.843 | 1,195.157 | 1,223.153 | 1,257.207 | 1,277.876 | 1,291.081 | 1,277.272 | 1,323.821 | 348.108 | 364.556 | 1,255.035 | 1,601.739 | 1,858.821 | 1,915.673 | 1,993.744 | 2,052.636 | 2,085.543 | 2,132.587 | 2,199.409 | 2,245.545 | 2,312.424 | 2,344.018 | 2,363.181 | 373.209 | 404.509 | 421.52 | 436.657 | 465.247 | 454.288 | 484.67 | 511.924 | 537.904 | 587.713 | 613.825 | 566.492 | 180.909 | 31.389 | 193.314 | 29.155 | 29.141 | 29.729 | 233.439 | 246.027 | 247.799 | 248.7 | 245.9 | 243.4 | 243.6 | 243.9 | 242.7 | 242.3 | 242.1 | 82.1 | 82.7 | 80.4 | 80.3 | 105.1 | 104.6 | 123.5 | 124.4 | 132.4 | 132.4 | 91.6 | 111.7 | 133.8 | 133.1 | 137.6 | 140 | 167.4 | 167.1 | 160.4 | 161.5 | 185.6 | 185 | 185.9 | 188.4 | 197.9 | 199.4 | 193 | 195.8 | 207.9 | 207.2 | 142.2 | 133.2 | 110.3 | 108.6 | 98.8 | 99.1 | 37.4 | 37.7 |
Total Liabilities
| 656.505 | 670.963 | 674.386 | 680.319 | 687.911 | 708.225 | 720.14 | 729.278 | 726.805 | 740.221 | 740.032 | 768.744 | 786.853 | 829.256 | 847.855 | 879.718 | 893.69 | 938.603 | 941.597 | 596.7 | 592.033 | 595.941 | 607.353 | 612.952 | 611.671 | 653.079 | 656.036 | 681.242 | 712.063 | 741.671 | 746.469 | 778.681 | 816.667 | 837.365 | 844.852 | 890.197 | 922.067 | 935.093 | 944.782 | 976.805 | 988.819 | 993.164 | 952.862 | 977.628 | 997.395 | 1,091.659 | 1,115.711 | 1,142.696 | 1,175.192 | 1,190.82 | 1,206.783 | 1,253.277 | 1,259.142 | 1,265.345 | 1,324.242 | 1,351.653 | 1,383.009 | 1,399.916 | 1,431.384 | 1,458.435 | 1,492.014 | 1,485.533 | 1,520.38 | 1,843.346 | 1,869.28 | 1,874.603 | 1,902.232 | 2,149.53 | 2,167.23 | 2,217 | 2,243.854 | 2,290.491 | 2,332.91 | 2,399.755 | 2,421.374 | 2,474.1 | 2,503.681 | 2,514.216 | 474.458 | 509.709 | 527.001 | 542.247 | 571.505 | 588.545 | 619.221 | 648.231 | 668.429 | 701.124 | 722.574 | 666.657 | 273.99 | 281.026 | 318.453 | 314.733 | 368.511 | 471.412 | 351.066 | 357.345 | 313.719 | 336.3 | 325.3 | 321.5 | 315.8 | 355.3 | 340.8 | 347.6 | 476.8 | 338.5 | 331.6 | 177.8 | 176.7 | 208.5 | 202.4 | 235.3 | 231.9 | 258.7 | 248.9 | 220.8 | 215.1 | 246 | 232.8 | 244.6 | 237.2 | 270.8 | 258.8 | 256.4 | 253.1 | 269 | 271 | 268.2 | 263.1 | 279.8 | 276.3 | 273.7 | 275.7 | 286.9 | 292.5 | 209.1 | 187.6 | 162 | 155.5 | 140.6 | 143.6 | 75.4 | 75.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.059 | 0.059 | 0.588 | 0.584 | 0.584 | 0.581 | 0.581 | 0.577 | 0.578 | 0.577 | 0.577 | 0.572 | 0.571 | 0.57 | 0.571 | 0.567 | 0.567 | 0.566 | 0.566 | 0.558 | 0.558 | 0.557 | 0.555 | 0.547 | 0.547 | 0.545 | 0.545 | 0.537 | 0.537 | 0.536 | 0.534 | 0.524 | 0.524 | 0.523 | 0.523 | 0.523 | 0.518 | 0.517 | 89.915 | 89.915 | 89.915 | 89.73 | 89.704 | 89.906 | 89.894 | 89.742 | 89.748 | 89.83 | 89.85 | 89.832 | 89.866 | 90.18 | 90.134 | 89.796 | 93.222 | 92.374 | 92.372 | 92.1 | 92.094 | 91.762 | 91.766 | 91.488 | 91.478 | 90.986 | 90.946 | 90.74 | 90.736 | 90.434 | 90.336 | 89.962 | 89.884 | 89.242 | 89.168 | 88.85 | 88.828 | 88.622 | 88.58 | 88.412 | 88.276 | 88.076 | 88.106 | 0 | 0 | 87.62 | 0 | 0 | 0 | 88.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -292.341 | -282.253 | -277.987 | -265.808 | -266.496 | -264.512 | -266.015 | -260.13 | -261.229 | -240.631 | -240.362 | -233.086 | -245.744 | -250.534 | -253.761 | -252.627 | -268.529 | -266.744 | -265.47 | -260.103 | -265.423 | -266.242 | -272.008 | -269.33 | -279.691 | -286.824 | -291.282 | -293.521 | -328.524 | -331.709 | -337.704 | -343.832 | -356.005 | -356.409 | -360.501 | -379.729 | -390.966 | -400.847 | -402.729 | -404.529 | -414.282 | -417.445 | -407.699 | -409.185 | -421.077 | -332.388 | -334.185 | -328.194 | -342.76 | -339.605 | -338.132 | -311.505 | -326.062 | -317.241 | -161.722 | -160.249 | -179.194 | -184.384 | -194.402 | -197.393 | -225.299 | -226.789 | -202.276 | -160.82 | -120.575 | 88.635 | 94.333 | 831.411 | 819.786 | 808.123 | 793.935 | 790.321 | 771.947 | 769.279 | 754.808 | 748.508 | 733.961 | 729.041 | 718.528 | 708.63 | 689.785 | 676.609 | 660.774 | 653.056 | 636.674 | 624.755 | 610.87 | 603.819 | 598.682 | 587.456 | 562.943 | 557.328 | 546.834 | 542.033 | 0 | 0 | 271.444 | 0 | 0 | 0 | 234.1 | 278.4 | 240.6 | 222.6 | 203 | 254.4 | 249 | 219.8 | 203.2 | 248.9 | 261.8 | 230.5 | 211.4 | 285.8 | 242 | 215.3 | 199.4 | 0 | 230.4 | 207.4 | 190.6 | 202.2 | 192.8 | 188 | 174.7 | 277.1 | 269.9 | 268 | 256.5 | 255 | 247.7 | 245.7 | 236.1 | 237.9 | 235 | 234.2 | 222.6 | 218.2 | 211.5 | 211 | 199.7 | 174.7 | 154.5 | 128.2 | 144 |
Accumulated Other Comprehensive Income/Loss
| 19.92 | 24.234 | 24.381 | 24.529 | 26.843 | 16.233 | 16.373 | 16.513 | 16.653 | 33.741 | 34.908 | 36.075 | 42.187 | -17.953 | -18.43 | -18.908 | -20.05 | -28.164 | -28.481 | -28.797 | -29.114 | -12.112 | -11.99 | -11.868 | -11.746 | -16.05 | -16.077 | -16.041 | -16.068 | -21.775 | -21.829 | -22.724 | -22.778 | -16.405 | -16.362 | -16.319 | -16.276 | -10.407 | -10.215 | -10.023 | -9.831 | 6.342 | 6.783 | 7.225 | 7.666 | -13.715 | -13.621 | -13.528 | -13.435 | -5.63 | -5.782 | -5.934 | -6.086 | 10.587 | 8.862 | 12.136 | 6.651 | 12.204 | 12.813 | 22.147 | 21.354 | 53.659 | 54.269 | 41.447 | 43.193 | 38.036 | 36.4 | 39.737 | 42.192 | 2.725 | 2.341 | 3.03 | 3.178 | 5.759 | 4.58 | -7.518 | -4.001 | -7.872 | -7.933 | -9.164 | -3.913 | -4.656 | -5.347 | -6.113 | -2.457 | -2.899 | -3.339 | -3.778 | -1.845 | -2.169 | -2.433 | -2.763 | -1.13 | -1.416 | 662.666 | 655.779 | -1.227 | 385.77 | 379.204 | 374.4 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 262.47 | 261.925 | 261.451 | 260.95 | 260.832 | 260.425 | 259.964 | 259.487 | 259.521 | 259.221 | 258.523 | 257.863 | 258.063 | 257.851 | 257.328 | 256.593 | 256.431 | 256.179 | 255.712 | 255.642 | 255.476 | 254.727 | 254.185 | 253.443 | 253.511 | 252.963 | 252.302 | 251.844 | 251.79 | 251.272 | 250.585 | 249.928 | 249.74 | 249.181 | 248.508 | 247.862 | 247.302 | 247.408 | 246.488 | 245.805 | 245.323 | 244.847 | 244.083 | 243.328 | 242.537 | 242.303 | 241.778 | 241.417 | 241.039 | 240.763 | 240.355 | 141.133 | 140.887 | 140.629 | 140.452 | 140.192 | 139.46 | 139.055 | 138.778 | 138.313 | 137.713 | 137.016 | 136.251 | 135.704 | 134.289 | 136.033 | 134.048 | 225.551 | 132.09 | 223.381 | 218.564 | 124.575 | 123.738 | 121.708 | 207.742 | 124.293 | 109.959 | 113.087 | 108.99 | 108.051 | 100.537 | 97.847 | 91.626 | 88.644 | 78.697 | 76.774 | 71.798 | 70.864 | 67.084 | 55.152 | 53.064 | 51.227 | 48.164 | 47.662 | 0 | 0 | 37.33 | 0 | 0 | 0 | 32.6 | 70.6 | 95.7 | 108.3 | 116.8 | 62.1 | 65.7 | 98.6 | 116.2 | 87 | 66.9 | 98.9 | 113.6 | 43.1 | 74.9 | 105.4 | 111.6 | 306.1 | 69.6 | 33.4 | 51.3 | 45 | 43 | 43.6 | 48.8 | -58.1 | -57.8 | -57.6 | -52.7 | -56.4 | -57.4 | -57.1 | -53.1 | -57.8 | -58.2 | -57.6 | -49.3 | -51.7 | -38.5 | -31.4 | -26.4 | -7.5 | -2.5 | -0.1 | -18.4 |
Total Shareholders Equity
| -9.889 | 3.968 | 7.906 | 19.732 | 21.24 | 12.207 | 10.382 | 15.93 | 15.005 | 52.391 | 53.129 | 60.912 | 54.565 | -10.577 | -14.804 | -14.354 | -31.564 | -38.145 | -37.658 | -32.677 | -38.484 | -23.049 | -29.236 | -27.178 | -37.354 | -49.34 | -54.487 | -57.147 | -92.235 | -101.645 | -108.382 | -116.062 | -128.485 | -123.075 | -127.798 | -147.631 | -159.393 | -163.299 | -165.911 | -168.202 | -178.253 | -165.719 | -156.297 | -157.392 | -170.35 | -103.276 | -105.505 | -99.782 | -114.633 | -103.954 | -103.042 | -86.391 | -101.346 | -76.11 | 77.322 | 81.783 | 56.823 | 56.769 | 46.931 | 52.815 | 23.598 | 53.736 | 78.076 | 106.197 | 147.087 | 352.838 | 354.577 | 1,096.699 | 1,086.442 | 1,034.229 | 1,014.84 | 1,010.02 | 990.625 | 988.512 | 967.13 | 956.761 | 936.41 | 925.202 | 910.325 | 898.253 | 876.843 | 860.136 | 837.015 | 825.471 | 802.156 | 787.798 | 768.179 | 759.733 | 741.256 | 729.019 | 701.986 | 694.068 | 681.944 | 676.385 | 662.666 | 655.779 | 395.167 | 385.77 | 379.204 | 374.4 | 354.2 | 349 | 336.3 | 330.9 | 319.8 | 316.5 | 314.7 | 318.4 | 319.4 | 335.9 | 328.7 | 329.4 | 325 | 328.9 | 316.9 | 320.7 | 311 | 306.1 | 300 | 240.8 | 241.9 | 247.2 | 235.8 | 231.6 | 223.5 | 219 | 212.1 | 210.4 | 203.8 | 198.6 | 190.3 | 188.6 | 183 | 180.1 | 176.8 | 176.6 | 173.3 | 166.5 | 173 | 179.6 | 173.3 | 167.2 | 152 | 128.1 | 125.6 |
Total Equity
| -7.334 | 6.492 | 10.421 | 22.19 | 23.706 | 14.599 | 12.953 | 18.418 | 17.237 | 54.615 | 55.369 | 63.105 | 56.698 | -8.463 | -12.764 | -12.403 | -29.633 | -36.235 | -35.861 | -30.97 | -36.831 | -21.54 | -27.919 | -26.093 | -36.26 | -48.269 | -53.413 | -56.084 | -91.213 | -100.658 | -107.421 | -115.108 | -127.541 | -122.143 | -126.926 | -146.793 | -158.583 | -162.495 | -165.145 | -167.478 | -177.544 | -164.994 | -155.58 | -156.686 | -169.69 | -102.629 | -104.889 | -99.191 | -114.056 | -103.39 | -102.496 | -85.869 | -100.894 | -75.709 | 77.654 | 82.102 | 57.107 | 57.053 | 47.205 | 52.815 | 23.598 | 53.736 | 78.076 | 106.197 | 147.087 | 424.374 | 425.36 | 1,096.699 | 1,093.733 | 1,034.229 | 1,014.84 | 1,010.02 | 996.899 | 988.512 | 967.13 | 956.761 | 941.519 | 925.202 | 910.325 | 898.253 | 876.843 | 860.136 | 837.015 | 825.471 | 802.156 | 787.798 | 768.179 | 759.733 | 741.256 | 729.019 | 701.986 | 694.068 | 681.944 | 676.385 | 662.666 | 655.779 | 395.167 | 385.77 | 379.204 | 374.4 | 354.2 | 349 | 336.3 | 330.9 | 319.8 | 316.5 | 314.7 | 318.4 | 319.4 | 335.9 | 328.7 | 329.4 | 325 | 328.9 | 316.9 | 320.7 | 311 | 306.1 | 300 | 240.8 | 241.9 | 247.2 | 235.8 | 231.6 | 223.5 | 219 | 212.1 | 210.4 | 203.8 | 198.6 | 190.3 | 188.6 | 183 | 180.1 | 176.8 | 176.6 | 173.3 | 166.5 | 173 | 179.6 | 173.3 | 167.2 | 152 | 128.1 | 125.6 |
Total Liabilities & Shareholders Equity
| 649.171 | 677.455 | 684.807 | 702.509 | 711.617 | 722.824 | 733.093 | 747.696 | 744.042 | 794.836 | 795.401 | 831.849 | 843.551 | 820.793 | 835.091 | 867.315 | 864.057 | 902.368 | 905.736 | 565.73 | 555.202 | 574.401 | 579.434 | 586.859 | 575.411 | 604.81 | 602.623 | 625.158 | 620.85 | 641.013 | 639.048 | 663.573 | 689.126 | 715.222 | 717.926 | 743.404 | 763.484 | 772.598 | 779.637 | 809.327 | 811.275 | 828.17 | 797.282 | 820.236 | 827.705 | 989.03 | 1,010.822 | 1,043.505 | 1,061.136 | 1,087.43 | 1,104.287 | 1,167.408 | 1,158.248 | 1,189.636 | 1,401.896 | 1,433.755 | 1,440.116 | 1,456.969 | 1,478.589 | 1,511.25 | 1,515.612 | 1,539.269 | 1,598.456 | 1,949.543 | 2,016.367 | 2,298.977 | 2,327.592 | 3,246.229 | 3,260.963 | 3,251.229 | 3,258.694 | 3,300.511 | 3,329.809 | 3,388.267 | 3,388.504 | 3,430.861 | 3,445.2 | 3,439.418 | 1,384.783 | 1,407.962 | 1,403.844 | 1,402.383 | 1,408.52 | 1,414.016 | 1,421.377 | 1,436.029 | 1,436.608 | 1,460.857 | 1,463.83 | 1,395.676 | 975.976 | 975.094 | 1,000.397 | 991.118 | 1,031.177 | 1,127.191 | 746.233 | 743.115 | 692.923 | 710.7 | 679.5 | 670.5 | 652.1 | 686.2 | 660.6 | 664.1 | 791.5 | 656.9 | 651 | 513.7 | 505.4 | 537.9 | 527.4 | 564.2 | 548.8 | 579.4 | 559.9 | 526.9 | 515.1 | 486.8 | 474.7 | 491.8 | 473 | 502.4 | 482.3 | 475.4 | 465.2 | 479.4 | 474.8 | 466.8 | 453.4 | 468.4 | 459.3 | 453.8 | 452.5 | 463.5 | 465.8 | 375.6 | 360.6 | 341.6 | 328.8 | 307.8 | 295.6 | 203.5 | 201.1 |