Littelfuse, Inc.
NASDAQ:LFUS
248.5 (USD) • At close November 4, 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 | 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 629.67 | 561.742 | 562.153 | 555.513 | 560.056 | 480.743 | 425.127 | 562.588 | 474.003 | 809.122 | 461.617 | 478.473 | 690.682 | 616.33 | 572.771 | 687.525 | 641.89 | 651.867 | 620.575 | 531.139 | 476.057 | 474.781 | 476.614 | 489.733 | 498.215 | 408.147 | 412.458 | 429.676 | 372.828 | 321.893 | 277.979 | 275.124 | 194.494 | 179.461 | 272.864 | 328.786 | 336.64 | 311.915 | 293.631 | 297.571 | 378.276 | 346.406 | 319.806 | 305.192 | 292.936 | 257.672 | 246.895 | 235.404 | 207.398 | 168.818 | 178.692 | 164.016 | 163.424 | 163.924 | 131.533 | 109.72 | 118.927 | 87.682 | 77.135 | 70.354 | 57.389 | 48.332 | 60.204 | 70.937 | 67.364 | 55.258 | 53.434 | 64.943 | 57.716 | 49.24 | 59.078 | 56.704 | 42.889 | 34.78 | 30.45 | 21.947 | 34.333 | 32.647 | 29.39 | 28.583 | 27.325 | 34.384 | 23.895 | 22.128 | 10.738 | 42.279 | 25.514 | 27.75 | 18.058 | 31.826 | 34.097 | 34.527 | 12.685 | 9.95 | 6.437 | 5.491 | 6.096 | 10.824 | 3.44 | 1.9 | 8.6 | 21.8 | 17.4 | 28 | 29.8 | 4.3 | 0 | 0.8 | 0.3 | 0.5 | 2 | 1.4 | 0.5 | 1.9 | 0.8 | 1.3 | 2.4 | 1.9 | 1.2 | 1.3 | 1.1 | 1.9 | 0.3 | 2.9 | 2.8 | 2.6 | 1 | 1 | 0.6 |
Short Term Investments
| 1.011 | 0.971 | 0.231 | 0.235 | 0.229 | 0.084 | 0.085 | 0.084 | 0.079 | 0.02 | 0.027 | 0.028 | 0.028 | 0.018 | 0.053 | 0.054 | 0.052 | 0.044 | 0.043 | 0.044 | 0.033 | 0.034 | 0.033 | 0.034 | 0.035 | 0.034 | 0.037 | 0.035 | 0.035 | 0.034 | 0.032 | 3.69 | 3.961 | 3.92 | 4.354 | 4.179 | 3.958 | 3.954 | 3.869 | 4.302 | 0.038 | 6.849 | 6.943 | 6.886 | 8.808 | 8.513 | 8.344 | 0 | 0 | 5.475 | 19.022 | 13.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.403 | 8.806 | 8.194 | 11.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 630.681 | 562.713 | 562.384 | 555.748 | 560.285 | 480.827 | 425.212 | 562.672 | 474.082 | 809.142 | 461.644 | 478.501 | 690.71 | 616.348 | 572.824 | 687.579 | 641.942 | 651.911 | 620.618 | 531.183 | 476.09 | 474.815 | 476.647 | 489.767 | 498.25 | 408.181 | 412.495 | 429.711 | 372.863 | 321.927 | 278.011 | 278.814 | 198.455 | 183.381 | 277.218 | 332.965 | 340.598 | 315.869 | 297.5 | 301.873 | 378.314 | 353.255 | 326.749 | 312.078 | 301.744 | 266.185 | 255.239 | 235.404 | 207.398 | 174.293 | 197.714 | 178.013 | 163.424 | 163.924 | 131.533 | 109.72 | 118.927 | 87.682 | 77.135 | 70.354 | 57.389 | 48.332 | 60.204 | 70.937 | 67.364 | 55.258 | 53.434 | 64.943 | 57.716 | 49.24 | 59.078 | 56.704 | 42.889 | 34.78 | 30.45 | 21.947 | 34.333 | 32.647 | 29.39 | 28.583 | 27.325 | 34.384 | 23.895 | 22.128 | 10.738 | 42.279 | 35.917 | 36.556 | 26.252 | 43.77 | 34.097 | 34.527 | 12.685 | 9.95 | 6.437 | 5.491 | 6.096 | 10.824 | 3.44 | 1.9 | 8.6 | 21.8 | 17.4 | 28 | 29.8 | 4.3 | 0 | 0.8 | 0.3 | 0.5 | 2 | 1.4 | 0.5 | 1.9 | 0.8 | 1.3 | 2.4 | 1.9 | 1.2 | 1.3 | 1.1 | 1.9 | 0.3 | 2.9 | 2.8 | 2.6 | 1 | 1 | 0.6 |
Net Receivables
| 345.551 | 317.963 | 295.876 | 287.018 | 331.276 | 343.044 | 330.44 | 313.793 | 345.562 | 348.182 | 321.027 | 277.227 | 328.434 | 317.293 | 280.833 | 235.789 | 233.148 | 187.335 | 212.165 | 207.14 | 229.082 | 247.097 | 238.636 | 235.231 | 258.446 | 265.092 | 248.804 | 184.388 | 204.197 | 205.747 | 224.859 | 209.766 | 219.555 | 197.543 | 181.384 | 142.882 | 145.655 | 151.283 | 136.133 | 135.356 | 134.706 | 144.869 | 136.077 | 127.887 | 129.122 | 131.122 | 107.044 | 100.559 | 109.179 | 115.874 | 106.985 | 92.088 | 110.689 | 118.31 | 110.685 | 97.753 | 107.906 | 107.128 | 93.244 | 79.521 | 80.146 | 68.568 | 52.446 | 62.126 | 90.373 | 94.292 | 91.199 | 85.607 | 90.166 | 84.343 | 84.247 | 83.901 | 99.929 | 96.498 | 86.823 | 80.303 | 83.375 | 80.971 | 77.973 | 77.726 | 82.959 | 81.766 | 60.282 | 52.149 | 57.63 | 43.432 | 43.021 | 40.81 | 50.228 | 47.28 | 44.312 | 40.969 | 49.925 | 48.159 | 47.993 | 53.152 | 67.992 | 67.397 | 66.26 | 59.6 | 55.9 | 50.1 | 47 | 41.4 | 47.5 | 44.6 | 43 | 37.5 | 44.6 | 45.8 | 42.6 | 35.5 | 40.2 | 37.8 | 35.7 | 29.7 | 33 | 32.9 | 32.1 | 25.5 | 29.2 | 27.1 | 25.3 | 19.7 | 23.4 | 22.9 | 0 | 19.6 | 23.6 |
Inventory
| 453.781 | 451.186 | 456.135 | 474.607 | 483.075 | 527.151 | 559.828 | 547.69 | 536.026 | 496.207 | 470.552 | 445.671 | 357.024 | 325.774 | 295.057 | 258.002 | 243.832 | 248.02 | 227.282 | 237.507 | 240.059 | 254.305 | 261.659 | 258.228 | 247.255 | 239.201 | 263.969 | 140.789 | 136.505 | 125.24 | 118.311 | 114.063 | 121.616 | 124.7 | 133.162 | 98.629 | 99.203 | 97.735 | 96.159 | 97.391 | 99.822 | 96.674 | 99.121 | 92.591 | 91.978 | 83.47 | 71.372 | 75.58 | 81.073 | 80.829 | 77.729 | 75.575 | 82.412 | 79.865 | 77.061 | 80.182 | 66.03 | 60.675 | 57.311 | 52.567 | 54.1 | 55.38 | 61.528 | 66.679 | 64.598 | 63.874 | 64.064 | 58.845 | 59.99 | 65.381 | 65.772 | 65.961 | 66.187 | 65.831 | 67.218 | 63.423 | 69.246 | 71.25 | 76.979 | 79.08 | 78.769 | 73.681 | 54.43 | 52.598 | 55.98 | 47.758 | 47.057 | 44.533 | 44.224 | 44.743 | 44.927 | 46.208 | 53.386 | 58.117 | 59.701 | 59.272 | 55.525 | 58.635 | 55.553 | 48.9 | 39.3 | 36.7 | 36.4 | 36.2 | 36 | 38 | 38.2 | 39.1 | 40.4 | 37 | 33 | 31.6 | 31.8 | 30.3 | 30.3 | 30.1 | 26.4 | 26.4 | 27.2 | 27.6 | 24.6 | 23 | 21.9 | 21.3 | 18.9 | 18.7 | 0 | 21 | 17.2 |
Other Current Assets
| 132.51 | 132.116 | 129.716 | 91.227 | 83.684 | 90.324 | 86.124 | 87.641 | 75.643 | 70.155 | 66.557 | 70.847 | 62.463 | 63.464 | 47.844 | 38.968 | 31.23 | 33.428 | 36.671 | 33.395 | 65.091 | 64.706 | 53.961 | 51.63 | 55.485 | 50.375 | 51.693 | 39.141 | 52.457 | 58.658 | 25.317 | 21.109 | 29.887 | 14.253 | 14.024 | 8.959 | 28.318 | 38.235 | 37.07 | 36.885 | 32.792 | 34.602 | 35.574 | 33.043 | 34.428 | 35.283 | 32.231 | 33.922 | 32.092 | 32.1 | 34.27 | 32.706 | 31.718 | 31.616 | 33.131 | 6.831 | 6.535 | 7.29 | 7.29 | 7.343 | 30.057 | 30.358 | 26.672 | 29.661 | 22.543 | 25.967 | 29.89 | 25.775 | 29.875 | 26.866 | 23.835 | 22.203 | 11.523 | 11.406 | 9.331 | 17.633 | 7.83 | 8.575 | 8.844 | 23.86 | 28.372 | 24.44 | 25.166 | 22.265 | 26.533 | 17.376 | 17.569 | 15.146 | 15.159 | 15.596 | 16.611 | 14.5 | 9.1 | 9.566 | 9.869 | 8.779 | 10.271 | 10.923 | 11.387 | 8.7 | 7.2 | 5.5 | 6.3 | 5.5 | 6.4 | 6.6 | 7.4 | 6.5 | 5.2 | 5.5 | 5.5 | 5.3 | 3.3 | 3.9 | 4.1 | 3.9 | 3.8 | 4 | 4.1 | 4.4 | 2.1 | 2.3 | 2.6 | 2.7 | 2.3 | 1.8 | 45 | 2 | 2.9 |
Total Current Assets
| 1,562.523 | 1,463.978 | 1,444.111 | 1,408.6 | 1,458.32 | 1,441.346 | 1,401.604 | 1,511.796 | 1,431.313 | 1,718.825 | 1,318.21 | 1,270.211 | 1,435.936 | 1,318.918 | 1,192.412 | 1,217.309 | 1,148.934 | 1,119.165 | 1,092.483 | 1,004.394 | 1,007.592 | 1,039.549 | 1,030.145 | 1,032.517 | 1,052.634 | 958.201 | 973.062 | 792.34 | 759.364 | 704.852 | 634.225 | 612.081 | 555.169 | 519.877 | 605.788 | 583.435 | 613.774 | 603.122 | 566.862 | 571.505 | 645.634 | 629.4 | 597.521 | 565.486 | 557.272 | 516.06 | 465.886 | 445.465 | 429.742 | 403.096 | 416.698 | 378.382 | 388.243 | 393.715 | 352.41 | 318.956 | 324.494 | 292.197 | 268.215 | 241.785 | 221.692 | 202.638 | 200.85 | 229.403 | 244.878 | 239.391 | 238.587 | 235.17 | 237.747 | 225.83 | 232.932 | 228.769 | 233.488 | 221.461 | 207.164 | 203.169 | 218.104 | 213.891 | 209.652 | 209.249 | 217.425 | 214.271 | 163.773 | 149.14 | 150.881 | 150.845 | 143.564 | 137.045 | 135.863 | 151.389 | 139.947 | 136.182 | 125.096 | 125.792 | 124 | 126.694 | 139.884 | 147.779 | 136.64 | 119.1 | 111 | 114.1 | 107.1 | 111.1 | 119.7 | 93.5 | 88.6 | 83.9 | 90.5 | 88.8 | 83.1 | 73.8 | 75.8 | 73.9 | 70.9 | 65 | 65.6 | 65.2 | 64.6 | 58.8 | 57 | 54.3 | 50.1 | 46.6 | 47.4 | 46 | 46 | 43.6 | 44.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 541.869 | 532.1 | 543.153 | 555.523 | 530.661 | 537.946 | 548.951 | 538.492 | 504.409 | 475.407 | 479.601 | 467.505 | 388.704 | 381.291 | 364.474 | 361.793 | 358.681 | 354.298 | 355.44 | 366.535 | 351.39 | 361.78 | 367.059 | 339.894 | 343.883 | 338.755 | 337.205 | 250.577 | 244.874 | 232.539 | 223.942 | 217.175 | 223.853 | 224.51 | 230.233 | 162.568 | 162.765 | 166.379 | 160.872 | 158.64 | 157.26 | 158.659 | 158.517 | 150.173 | 146.1 | 141.133 | 120.3 | 120.911 | 118.03 | 116.074 | 116.659 | 118.884 | 120.27 | 127.299 | 128.89 | 130.147 | 124.014 | 123.746 | 129.43 | 138.152 | 151.204 | 155.91 | 158.771 | 160.15 | 155.627 | 153.358 | 147.627 | 144.562 | 135.713 | 127.859 | 125.417 | 125.516 | 128.864 | 131.692 | 125.712 | 125.493 | 136.785 | 139.314 | 138.558 | 136.465 | 130.246 | 130.497 | 94.14 | 98.479 | 103.256 | 75.759 | 77.55 | 81.122 | 82.28 | 82.2 | 83.108 | 86.601 | 90.219 | 91.547 | 92.132 | 92.673 | 91.84 | 89.606 | 90.394 | 91.8 | 81.2 | 80.4 | 78.1 | 77.8 | 76.9 | 74.8 | 73.6 | 70.8 | 70.2 | 68.2 | 62.7 | 63.9 | 62.5 | 61.5 | 60.5 | 61.2 | 58.3 | 58.6 | 57 | 57.1 | 57 | 57 | 56.5 | 56.7 | 56.4 | 56.8 | 57.4 | 58.6 | 62.3 |
Goodwill
| 1,317.748 | 1,287.762 | 1,294.737 | 1,309.998 | 1,284.343 | 1,289.188 | 1,289.229 | 1,186.922 | 1,168.458 | 914.358 | 926.732 | 929.79 | 847.205 | 851.07 | 845.586 | 816.812 | 799.791 | 787.601 | 812.763 | 820.589 | 813.653 | 826.408 | 825.467 | 826.715 | 830.354 | 832.227 | 840.574 | 453.414 | 451.131 | 432.134 | 428.343 | 403.544 | 409.527 | 363.341 | 312.064 | 189.767 | 190.016 | 192.947 | 190.804 | 196.256 | 198.702 | 201.769 | 199.415 | 186.464 | 186.667 | 185.035 | 131.85 | 133.592 | 133.356 | 131.713 | 116.693 | 115.697 | 119.582 | 113.005 | 110.227 | 112.687 | 94.707 | 92.665 | 94.834 | 94.986 | 96.908 | 95.052 | 93.757 | 106.961 | 80.673 | 82.979 | 83.041 | 73.462 | 72.545 | 67.748 | 67.583 | 26.648 | 63.051 | 69.038 | 55.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 560.994 | 566.03 | 584.631 | 606.136 | 612.366 | 628.333 | 646.963 | 593.97 | 605.31 | 374.593 | 391.855 | 407.126 | 295.766 | 307.771 | 317.294 | 291.887 | 296.159 | 301.661 | 308.393 | 321.247 | 326.417 | 341.174 | 350.421 | 361.474 | 377.151 | 390.052 | 405.406 | 203.85 | 209.522 | 210.837 | 216.094 | 213.027 | 224.572 | 187.68 | 197.551 | 91.623 | 92.721 | 97.28 | 99.381 | 103.673 | 107.029 | 111.38 | 114.011 | 98.357 | 97.087 | 99.234 | 46.502 | 48.812 | 50.495 | 41.669 | 44.003 | 44.583 | 41.529 | 44.615 | 45.974 | 41.828 | 33.327 | 33.697 | 36.029 | 36.651 | 36.492 | 36.521 | 36.55 | 22.608 | 23.971 | 25.8 | 26.855 | 24.246 | 24.911 | 25.533 | 26.123 | 67.5 | 32.042 | 19.177 | 15.615 | 69.182 | 72.22 | 72.294 | 73.687 | 65.55 | 80.501 | 75.94 | 60.247 | 60.586 | 55.401 | 27.91 | 28.078 | 55.956 | 28.151 | 20.111 | 48.328 | 48.521 | 50.028 | 51.652 | 53.267 | 54.913 | 58.383 | 60.175 | 62.002 | 63.5 | 54.7 | 56.5 | 21.3 | 60 | 58.9 | 60.5 | 62.1 | 64 | 66.2 | 67.5 | 66.8 | 68.6 | 70.7 | 72.4 | 74.2 | 76 | 76.3 | 77.9 | 79.5 | 81.1 | 82.8 | 84.5 | 86.1 | 87.8 | 89.6 | 91.2 | 94.8 | 94.7 | 40.2 |
Goodwill and Intangible Assets
| 1,878.742 | 1,853.792 | 1,879.368 | 1,916.134 | 1,896.709 | 1,917.521 | 1,936.192 | 1,780.892 | 1,773.768 | 1,288.951 | 1,318.587 | 1,336.916 | 1,142.971 | 1,158.841 | 1,162.88 | 1,108.699 | 1,095.95 | 1,089.262 | 1,121.156 | 1,141.836 | 1,140.07 | 1,167.582 | 1,175.888 | 1,188.189 | 1,207.505 | 1,222.279 | 1,245.98 | 657.264 | 660.653 | 642.971 | 644.437 | 616.571 | 634.099 | 551.021 | 509.615 | 281.39 | 282.737 | 290.227 | 290.185 | 299.929 | 305.731 | 313.149 | 313.426 | 284.821 | 283.754 | 284.269 | 178.352 | 182.404 | 183.851 | 173.382 | 160.696 | 160.28 | 161.111 | 157.62 | 156.201 | 154.515 | 128.034 | 126.362 | 130.863 | 131.637 | 133.4 | 131.573 | 130.307 | 129.569 | 104.644 | 108.779 | 109.896 | 97.708 | 97.456 | 93.281 | 93.706 | 94.148 | 95.093 | 88.215 | 70.734 | 69.182 | 72.22 | 72.294 | 73.687 | 65.55 | 80.501 | 75.94 | 60.247 | 60.586 | 55.401 | 27.91 | 28.078 | 55.956 | 28.151 | 20.111 | 48.328 | 48.521 | 50.028 | 51.652 | 53.267 | 54.913 | 58.383 | 60.175 | 62.002 | 63.5 | 54.7 | 56.5 | 21.3 | 60 | 58.9 | 60.5 | 62.1 | 64 | 66.2 | 67.5 | 66.8 | 68.6 | 70.7 | 72.4 | 74.2 | 76 | 76.3 | 77.9 | 79.5 | 81.1 | 82.8 | 84.5 | 86.1 | 87.8 | 89.6 | 91.2 | 94.8 | 94.7 | 40.2 |
Long Term Investments
| 26.607 | 28.875 | 30.205 | 28.571 | 23.371 | 25.248 | 26.581 | 24.121 | 23.77 | 25.626 | 34.372 | 39.211 | 39.885 | 39.255 | 37.285 | 30.547 | 26.066 | 23.678 | 21.248 | 24.099 | 26.662 | 25.456 | 24.64 | 25.405 | 29.084 | 31.326 | 31.128 | 10.993 | 10.582 | 11.916 | 11.657 | 13.933 | 14.974 | 13.936 | 14.424 | 15.197 | 11.196 | 14.503 | 12.862 | 12.056 | 13.115 | 15.787 | 13.686 | 12.286 | 11.136 | 11.274 | 11.572 | 18.993 | 26.819 | 27.508 | 16.918 | 14.867 | 12.209 | 13.085 | 13.656 | 11.66 | 12.038 | 12.341 | 11.647 | 11.742 | 8.325 | 5.494 | 4.516 | 3.436 | 4.733 | 5.919 | 7.07 | 0 | 6.339 | 5.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | -0.044 | -0.8 | -0.8 | -2.1 | 0 | 0 | -2.2 | 0 | -4.5 | -4.5 | -4.5 | -3.9 | -4 | -4 | -4 | 0 | 0 | -6.2 | -6.2 | -5.4 | -5.4 | -5.4 | -5.4 | -4.6 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 11.955 | 10.95 | 10.798 | 10.486 | 13.598 | 13.394 | 13.78 | 14.367 | 10.461 | 12.476 | 17.119 | 13.127 | 9.575 | 9.837 | 9.854 | 11.224 | 7.173 | 7.555 | 7.608 | 8.069 | 7.485 | 9.2 | 8.461 | 7.33 | 8.979 | 10.32 | 12.039 | 11.858 | 17.806 | 19.028 | 19.53 | 20.585 | 17.151 | 13.994 | 20.049 | 8.333 | 5.189 | 5.604 | 5.249 | 5.393 | 5.325 | 4.839 | 5.287 | 5.092 | 3.776 | 2.917 | 9.826 | 8.09 | 2.719 | 3.174 | 3.761 | 4.191 | 2.859 | 1.973 | 3.201 | 3.271 | 9.066 | 10.002 | 9.171 | 8.46 | 13.815 | 13.077 | 15.61 | 15.235 | 7.387 | 6.72 | 6.411 | 6.141 | 8.661 | 7.498 | 8.836 | 9.746 | 11.36 | 6.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.9 | 0.8 | 0.8 | 2.1 | 0 | 0 | 2.2 | 0 | 4.5 | 4.5 | 4.5 | 3.9 | 4 | 4 | 4 | 0 | 0 | 6.2 | 6.2 | 5.4 | 5.4 | 5.4 | 5.4 | 4.6 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 40.548 | 35.283 | 35.826 | 75.961 | 80.267 | 40.259 | 34.628 | 34.066 | 34.207 | 23.184 | 25.279 | 24.734 | 21.447 | 19.356 | 19.965 | 18.021 | 17.566 | 17.1 | 14.694 | 14.965 | 18.162 | 18.018 | 18.825 | 20.971 | 21.401 | 27.113 | 28.096 | 17.07 | 8.913 | 10.885 | 10.255 | 10.849 | 12.857 | 18.46 | 23.001 | 14.058 | 16.216 | 19.456 | 22.985 | 23.303 | 6.75 | 7.065 | 7.229 | 1.31 | 4.893 | 4.162 | 1.878 | 1.865 | 2.186 | 2.136 | 1.852 | 1.82 | 2.368 | 2.797 | 2.666 | 2.58 | 1.452 | 1.38 | 1.469 | 1.351 | 1.17 | 1.106 | 1.097 | 1.135 | 1.153 | 1.416 | 1.033 | 7.784 | 1.309 | 3.64 | 9.535 | 6.787 | 6.282 | 6.184 | 7.459 | 6.087 | 5.889 | 5.548 | 5.876 | 14.045 | 9.605 | 8.201 | 2.945 | 3.365 | 5.76 | 31.157 | 31.475 | 3.355 | 30.761 | 28.763 | 1.526 | 0.968 | 0.752 | 0.738 | 0.721 | 0.098 | 0.583 | 0.581 | 1.267 | 1.3 | 1.6 | 1.7 | 38.6 | 1.6 | 4.1 | 3 | 3.1 | 3.2 | 4.9 | 5.5 | 3.8 | 3.7 | 3.5 | 3.6 | 2.9 | 3 | 2.9 | 2.9 | 2.4 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 1.8 | 1.8 | 0.1 | 1.8 | 61.5 |
Total Non-Current Assets
| 2,499.721 | 2,461 | 2,499.35 | 2,586.675 | 2,544.606 | 2,534.368 | 2,560.132 | 2,391.938 | 2,346.615 | 1,825.644 | 1,874.958 | 1,881.493 | 1,602.582 | 1,608.58 | 1,594.458 | 1,530.284 | 1,505.436 | 1,491.893 | 1,520.146 | 1,555.504 | 1,543.769 | 1,582.036 | 1,594.873 | 1,581.789 | 1,610.852 | 1,629.793 | 1,654.448 | 947.762 | 942.828 | 917.339 | 909.821 | 879.113 | 902.934 | 821.921 | 797.322 | 481.546 | 478.103 | 496.169 | 492.153 | 499.321 | 488.181 | 499.499 | 498.145 | 453.682 | 449.659 | 443.755 | 321.928 | 332.263 | 333.605 | 322.274 | 299.886 | 300.042 | 298.817 | 302.774 | 304.614 | 302.173 | 274.604 | 273.831 | 282.58 | 291.342 | 307.914 | 307.16 | 310.301 | 309.525 | 273.544 | 276.192 | 272.037 | 256.195 | 249.478 | 238.272 | 237.494 | 236.197 | 241.599 | 232.744 | 203.905 | 200.762 | 214.894 | 217.156 | 218.121 | 216.06 | 220.352 | 214.638 | 157.332 | 162.43 | 164.417 | 134.826 | 137.103 | 140.433 | 142.098 | 131.93 | 132.962 | 136.09 | 140.999 | 143.937 | 146.12 | 147.684 | 150.806 | 150.362 | 153.663 | 156.6 | 137.5 | 138.6 | 138 | 139.4 | 139.9 | 138.3 | 138.8 | 138 | 141.3 | 141.2 | 133.3 | 136.2 | 136.7 | 137.5 | 137.6 | 140.2 | 137.5 | 139.4 | 138.9 | 140.5 | 142 | 143.7 | 144.8 | 146.7 | 147.8 | 149.8 | 152.3 | 155.1 | 164 |
Total Assets
| 4,062.244 | 3,924.978 | 3,943.461 | 3,995.275 | 4,002.926 | 3,975.714 | 3,961.736 | 3,903.734 | 3,777.928 | 3,544.469 | 3,193.168 | 3,151.704 | 3,038.518 | 2,927.498 | 2,786.87 | 2,747.593 | 2,654.37 | 2,611.058 | 2,612.629 | 2,559.898 | 2,551.361 | 2,621.585 | 2,625.018 | 2,614.306 | 2,663.486 | 2,587.994 | 2,627.51 | 1,740.102 | 1,702.192 | 1,622.191 | 1,544.046 | 1,491.194 | 1,458.103 | 1,341.798 | 1,403.11 | 1,064.981 | 1,091.877 | 1,099.291 | 1,059.015 | 1,070.826 | 1,133.815 | 1,128.899 | 1,095.666 | 1,019.168 | 1,006.931 | 959.815 | 787.814 | 777.728 | 763.347 | 725.37 | 716.584 | 678.424 | 687.06 | 696.489 | 657.024 | 621.129 | 599.098 | 566.028 | 550.795 | 533.127 | 529.606 | 509.798 | 511.151 | 538.928 | 518.422 | 515.583 | 510.624 | 491.365 | 487.225 | 464.102 | 470.426 | 464.966 | 475.087 | 454.205 | 411.069 | 403.931 | 432.998 | 431.047 | 427.773 | 425.309 | 437.777 | 428.909 | 321.105 | 311.57 | 315.298 | 285.671 | 280.667 | 277.478 | 277.961 | 283.319 | 272.909 | 272.272 | 266.095 | 269.729 | 270.12 | 274.378 | 290.69 | 298.141 | 290.303 | 275.7 | 248.5 | 252.7 | 245.1 | 250.5 | 259.6 | 231.8 | 227.4 | 221.9 | 231.8 | 230 | 216.4 | 210 | 212.5 | 211.4 | 208.5 | 205.2 | 203.1 | 204.6 | 203.5 | 199.3 | 199 | 198 | 194.9 | 193.3 | 195.2 | 195.8 | 198.3 | 198.7 | 208.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 179.486 | 176.095 | 172.809 | 173.535 | 166.725 | 173.353 | 191.346 | 208.571 | 219.447 | 219.764 | 212.644 | 222.039 | 221.889 | 205.138 | 179.723 | 145.984 | 120.938 | 113.767 | 106.796 | 117.32 | 107.211 | 123.058 | 129.092 | 126.323 | 129.871 | 127.29 | 120.817 | 101.844 | 103.849 | 100.826 | 88.36 | 90.712 | 81.382 | 78.197 | 73.619 | 51.658 | 53.308 | 53.919 | 47.385 | 50.793 | 37.062 | 36.793 | 37.341 | 33.872 | 38.937 | 36.641 | 29.582 | 27.226 | 27.389 | 28.477 | 28.65 | 19.934 | 26.215 | 30.412 | 28.253 | 24.079 | 27.14 | 28.48 | 26.579 | 23.646 | 19.266 | 17.319 | 16.15 | 18.854 | 25.427 | 24.855 | 22.537 | 27.889 | 26.815 | 24.248 | 21.686 | 23.334 | 26.672 | 24.798 | 0 | 20.457 | 0 | 0 | 0 | 19.752 | 0 | 0 | 0 | 15.206 | 0 | 0 | 0 | 11.094 | 0 | 0 | 0 | 7.881 | 0 | 0 | 0 | 11.066 | 0 | 0 | 0 | 19.1 | 0 | 0 | 0 | 9.9 | 34.5 | 33.1 | 32.5 | 13.9 | 37.2 | 36.8 | 34.1 | 12.8 | 29.1 | 28.7 | 27.6 | 11.8 | 24.3 | 24 | 23.8 | 11.2 | 33.7 | 32.5 | 28.1 | 7 | 25.4 | 24.5 | 0 | 6.2 | 0 |
Short Term Debt
| 67.799 | 78.302 | 77.355 | 26.564 | 135.619 | 137.435 | 137.929 | 134.874 | 10.22 | 7.5 | 9.748 | 25 | 27.619 | 25 | 32.177 | 6.811 | 6.866 | 6.846 | 17.073 | 10 | 16.926 | 17.349 | 10 | 10 | 10.076 | 10.06 | 10.111 | 6.25 | 9.375 | 7.813 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 87 | 117.5 | 94.018 | 98.768 | 100.268 | 186.5 | 204 | 193 | 126 | 133.5 | 138 | 94 | 84 | 88.534 | 85.242 | 96.5 | 85 | 93 | 70 | 36 | 33 | 14.5 | 9.888 | 11.967 | 14.183 | 19.488 | 13.621 | 10.441 | 8 | 37.517 | 24.018 | 27.133 | 12.086 | 6.565 | 7.064 | 27.56 | 24.328 | 25.927 | 24.524 | 15.92 | 0 | 113.013 | 0 | 42.63 | 32.958 | 38.403 | 47.392 | 18.685 | 18.496 | 18.128 | 17.599 | 17.596 | 18.994 | 20.149 | 20.387 | 19.404 | 21.026 | 21.867 | 21.477 | 20.586 | 17.07 | 17.807 | 17.831 | 82.412 | 21 | 57.6 | 15.3 | 0 | 15.5 | 4.6 | 10 | 9.6 | 10.2 | 11.4 | 10.9 | 10 | 10 | 9.9 | 10.3 | 10 | 10 | 9.6 | 10.1 | 10.1 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.5 | 7 | 0 | 6 | 4.2 |
Tax Payables
| 47.406 | 39.235 | 42.051 | 38.725 | 35.762 | 41.049 | 42.587 | 41.793 | 42.016 | 34.128 | 25.689 | 27.905 | 32.462 | 25.109 | 25.371 | 19.186 | 18.74 | 12.109 | 19.965 | 14.122 | 49.442 | 52.124 | 23.244 | 20.547 | 36.746 | 19.376 | 15.938 | 16.285 | 16.281 | 9.522 | 8.827 | 8.846 | 8.622 | 6.682 | 9.929 | 10.621 | 6.738 | 8.547 | 9.893 | 9.045 | 15.059 | 6.422 | 7.357 | 5.931 | 10.154 | 6.226 | 8.196 | 11.559 | 12.991 | 11.901 | 13.214 | 10.591 | 19.942 | 18.273 | 15.339 | 14.997 | 22.351 | 14.846 | 10.671 | 4.525 | 1.745 | 0 | 0.443 | 2.57 | 1.701 | 1.544 | 1.221 | 0 | 4.251 | 0.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.614 | 1.875 | 1.4 | 2.198 | 35.762 | 41.049 | 2.886 | 2.593 | 1.129 | 0.686 | 1.216 | 1.105 | 1.607 | 3.234 | 3.507 | 2.959 | 7.173 | 12.109 | 19.965 | 8.069 | 49.442 | 52.124 | 23.244 | 7.33 | 8.979 | 19.376 | 15.938 | 11.858 | 17.806 | 9.522 | 8.827 | 8.846 | 8.622 | 6.682 | 9.929 | 10.621 | 6.738 | 8.547 | 9.893 | 17.481 | 15.059 | 6.422 | 7.357 | 10.463 | 11.157 | 6.226 | 10.874 | 11.89 | 12.991 | 11.901 | 13.214 | 10.591 | 19.942 | 18.273 | 15.339 | 14.997 | 13.804 | 14.846 | 10.671 | 4.525 | 1.745 | 0 | 0.443 | 2.57 | 10.607 | 0 | 0 | 0 | 15.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.798 | 0 | 0 | 0 | 6.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.6 | 0 | -5.6 | 0 | -5.5 | -7 | 0 | 0 | 0 |
Other Current Liabilities
| 190.967 | 161.917 | 153.408 | 173.197 | 143.54 | 143.843 | 187.477 | 226.257 | 218.014 | 170.819 | 141.736 | 186.489 | 170.525 | 148.32 | 111.138 | 119.894 | 99.629 | 76.435 | 64.381 | 90.173 | 75.17 | 73.88 | 107.214 | 151.622 | 154.96 | 110.437 | 117.512 | 104.842 | 95.126 | 84.031 | 73.735 | 81.733 | 91.65 | 87.659 | 142.885 | 60.554 | 54.541 | 47.202 | 34.026 | 35.924 | 41.691 | 36.455 | 30.501 | 38.174 | 37.671 | 30.93 | 21.175 | 32.304 | 31.606 | 30.833 | 26.049 | 33.752 | 32.356 | 29.941 | 27.797 | 37.772 | 43.347 | 31.633 | 32.005 | 33.27 | 38.075 | 34.302 | 31.039 | 43.476 | 35.532 | 51.46 | 54.474 | 56.612 | 37.61 | 33.596 | 37.447 | 58.374 | 84.368 | 78.125 | 74.221 | 79.459 | 0 | 114.357 | 73.85 | 62.444 | 102.527 | 94.293 | 62.372 | 49.686 | 58.39 | 39.407 | 41.058 | 4.416 | 49.874 | 46.835 | 44.973 | 27.403 | 37.444 | 34.661 | 39.819 | 35.634 | 51.678 | 59.633 | 0 | 38.1 | 0 | 40.3 | 52.8 | 26.6 | 7 | 9.5 | 10.1 | 27.6 | 9.9 | 11 | 12.4 | 28.2 | 10.9 | 10.8 | 10.5 | 24 | 9.9 | 11 | 10.7 | 21.3 | 5.6 | -0.1 | 5.6 | 19.1 | 5.5 | 7 | 29.6 | 14.6 | 19.8 |
Total Current Liabilities
| 439.866 | 418.189 | 404.972 | 375.494 | 481.646 | 495.68 | 519.638 | 572.295 | 448.81 | 398.769 | 365.344 | 434.633 | 421.64 | 381.692 | 326.545 | 275.648 | 234.606 | 209.157 | 208.215 | 225.562 | 248.749 | 266.411 | 269.55 | 295.275 | 303.886 | 267.163 | 264.378 | 224.794 | 226.156 | 202.192 | 177.172 | 187.541 | 187.904 | 178.788 | 232.683 | 209.833 | 232.087 | 203.686 | 190.072 | 204.466 | 280.312 | 283.67 | 268.199 | 208.509 | 221.265 | 211.797 | 155.631 | 155.42 | 160.52 | 156.453 | 164.413 | 149.277 | 171.513 | 148.626 | 107.389 | 109.848 | 98.791 | 84.847 | 81.222 | 75.624 | 78.574 | 65.242 | 58.073 | 72.9 | 109.083 | 100.333 | 104.144 | 96.587 | 86.299 | 64.908 | 86.693 | 106.036 | 136.967 | 127.447 | 90.141 | 99.916 | 113.013 | 114.357 | 116.48 | 115.154 | 140.93 | 141.685 | 81.057 | 83.388 | 76.518 | 57.006 | 58.654 | 60.302 | 70.023 | 67.222 | 64.377 | 63.242 | 59.311 | 56.138 | 60.405 | 63.77 | 69.485 | 77.464 | 82.412 | 78.2 | 57.6 | 55.6 | 52.8 | 52 | 46.1 | 52.6 | 52.2 | 51.7 | 58.5 | 58.7 | 56.5 | 51 | 49.9 | 49.8 | 48.1 | 45.8 | 43.8 | 45.1 | 44.6 | 38.1 | 39.3 | 38 | 33.7 | 31.7 | 30.9 | 31.5 | 29.6 | 26.8 | 24 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 799.949 | 795.825 | 800.849 | 857.915 | 896.824 | 907.794 | 910.844 | 912.284 | 1,011.388 | 916.903 | 636.252 | 634.202 | 637.552 | 646.158 | 638.055 | 699.984 | 739.7 | 791.36 | 780.155 | 686.324 | 685.397 | 695.583 | 696.46 | 684.73 | 690.637 | 687.538 | 743.437 | 489.361 | 492.272 | 473.879 | 464.273 | 447.892 | 434.206 | 361.732 | 371.113 | 84.474 | 91.517 | 96.993 | 102.969 | 106.658 | 90 | 91.25 | 92.5 | 93.75 | 95 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 41 | 43 | 45 | 47 | 49 | 58 | 60 | 70 | 72 | 0 | 0 | 1.165 | 1.223 | 1.355 | 1.493 | 1.624 | 1.785 | 1.863 | 1.605 | 0 | 0 | 1.757 | 1.544 | 1.232 | 1.364 | 1.574 | 11.573 | 10.155 | 10.201 | 23.589 | 20.222 | 20.219 | 20.252 | 20.138 | 30.248 | 30.314 | 30.402 | 30.579 | 40.83 | 41.086 | 41.397 | 50.737 | 55.287 | 54.977 | 55.5 | 55.3 | 69.7 | 69.9 | 70.1 | 78.2 | 41 | 36.3 | 40.4 | 45.7 | 50.8 | 42.5 | 44.6 | 52.6 | 54.6 | 42.7 | 40.8 | 43.8 | 46.3 | 51.8 | 60.3 | 66.8 | 71.4 | 76.9 | 80.9 | 85.4 | 89.9 | 95.9 | 101 | 117.5 |
Deferred Revenue Non-Current
| -95.554 | 49.581 | -100.755 | 49.472 | 29.445 | 30.038 | 0 | 100.23 | 116.595 | 74.286 | 0 | 37.037 | 50.365 | 43.176 | 42.894 | 50.134 | 46.584 | 39.653 | 35.904 | 49.763 | 28.725 | 30.666 | 31.548 | 51.853 | 49.262 | 33.21 | 35.817 | 17.069 | 7.719 | 15.975 | 13.926 | 13.398 | 6.235 | 7.498 | 7.481 | 5.653 | 5.025 | 5.247 | 5.073 | 11.076 | 0.225 | 0.182 | 0 | 11.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.661 | -7.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | -6.2 | -6.3 | -5.7 | 0 | 0 | 0 | -4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 95.554 | 96.214 | 100.755 | 110.82 | 106.656 | 104.121 | 109.453 | 100.23 | 116.595 | 74.286 | 80.686 | 81.289 | 50.365 | 47.518 | 51.229 | 50.134 | 46.584 | 46.562 | 49.698 | 49.763 | 51.776 | 53.039 | 52.658 | 51.853 | 49.262 | 53.996 | 60.525 | 17.069 | 7.719 | 8.826 | 8.539 | 7.066 | 7.345 | 6.347 | 6.191 | 8.014 | 18.565 | 11.173 | 10.2 | 11.076 | 10.821 | 11.382 | 11.693 | 6.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.661 | 7.498 | 0 | 0 | 0 | 0 | 1.672 | 1.879 | 12.281 | 8.649 | 9.148 | 8.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.713 | 0 | 0.877 | 0.831 | 0.835 | 0 | 0 | 0 | 2.153 | 0 | 4.49 | 4.49 | 4.5 | 0 | 4 | 0 | 4 | 6.2 | 6.2 | 6.2 | 6.2 | 5.4 | 5.4 | 5.4 | 5.4 | 4.6 | 4.6 | 4.6 | 4.6 | 5.2 | 5.2 | 5.2 | 5.2 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 0.7 |
Other Non-Current Liabilities
| 249.329 | 99.682 | 266.347 | 121.093 | 83.496 | 80.83 | 114.325 | 7.317 | -4.351 | 28.282 | 110.234 | 71.023 | 57.198 | 66.734 | 67.41 | 62.92 | 57.334 | 61.892 | 61.709 | 52.472 | 64.502 | 65.944 | 69.414 | 52.253 | 51.043 | 76.067 | 81.379 | 64.253 | 35.082 | 25.887 | 24.375 | 20.366 | 19.037 | 12.576 | 12.329 | 12.809 | 10.943 | 14.9 | 15.44 | 9.885 | 14.558 | 14.922 | 16.907 | 11.799 | 30.259 | 30.331 | 31.512 | 34.75 | 22.299 | 22.246 | 22.814 | 28.044 | 19.101 | 19.801 | 17.85 | 17.621 | 23.249 | 21.974 | 23.317 | 29.904 | 36.202 | 48.451 | 59.479 | 60.32 | 38.594 | 43.981 | 43.148 | 39.998 | 46.559 | 65.684 | 65.856 | 53.337 | 26.45 | 28.819 | 26.188 | 24.926 | 23.162 | 28.354 | 26.541 | 27.498 | 33.193 | 23.911 | 6.534 | 5.779 | 13.015 | 12.499 | 11.96 | 9.5 | 1.111 | 0.682 | 0.068 | 0.124 | 2.433 | 2.366 | 2.356 | 0.331 | 5.416 | 0.83 | 1.182 | 0.5 | 4 | 4 | 4 | -0.1 | 0 | 0 | 6.2 | 6.3 | 5.7 | 0.1 | 0.1 | 0.1 | 4.9 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 |
Total Non-Current Liabilities
| 1,049.278 | 1,041.302 | 1,067.196 | 1,139.3 | 1,116.421 | 1,122.783 | 1,134.622 | 1,120.061 | 1,240.227 | 1,093.757 | 827.172 | 823.551 | 795.48 | 803.586 | 799.588 | 863.172 | 890.202 | 939.467 | 927.466 | 838.322 | 830.4 | 845.232 | 850.08 | 840.689 | 840.204 | 850.811 | 921.158 | 587.752 | 542.792 | 524.567 | 511.113 | 488.722 | 466.823 | 388.153 | 397.114 | 110.95 | 126.05 | 128.313 | 133.682 | 138.695 | 115.604 | 117.736 | 121.1 | 123.743 | 125.259 | 125.331 | 31.512 | 34.75 | 22.299 | 22.246 | 22.814 | 28.044 | 19.101 | 19.801 | 56.85 | 58.621 | 66.249 | 66.974 | 70.317 | 78.904 | 94.202 | 108.451 | 129.479 | 132.32 | 38.594 | 43.981 | 44.313 | 41.221 | 47.914 | 67.177 | 67.48 | 55.122 | 28.313 | 30.424 | 27.86 | 26.805 | 37.2 | 38.547 | 36.921 | 37.435 | 34.767 | 35.484 | 16.689 | 15.98 | 36.604 | 32.721 | 32.179 | 31.465 | 21.249 | 31.807 | 31.213 | 31.361 | 33.012 | 43.196 | 43.442 | 43.881 | 56.153 | 60.607 | 60.649 | 60.5 | 59.3 | 73.7 | 73.9 | 74 | 84.4 | 47.2 | 42.5 | 46.6 | 51.1 | 56.3 | 48 | 50.1 | 57.2 | 59.3 | 47.3 | 45.4 | 49 | 51.6 | 57 | 65.5 | 68.2 | 72.9 | 78.4 | 82.4 | 87.1 | 91.5 | 97.6 | 102.5 | 118.2 |
Total Liabilities
| 1,489.144 | 1,459.491 | 1,472.168 | 1,514.794 | 1,598.067 | 1,618.463 | 1,654.26 | 1,692.356 | 1,689.037 | 1,492.526 | 1,192.516 | 1,258.184 | 1,217.12 | 1,185.278 | 1,126.133 | 1,138.82 | 1,124.808 | 1,148.624 | 1,135.681 | 1,063.884 | 1,079.149 | 1,111.643 | 1,119.63 | 1,135.964 | 1,144.09 | 1,117.974 | 1,185.536 | 812.546 | 768.948 | 726.759 | 688.285 | 676.263 | 654.727 | 566.941 | 629.797 | 320.783 | 358.137 | 331.999 | 323.754 | 343.161 | 395.916 | 401.406 | 389.299 | 332.252 | 346.524 | 337.128 | 187.143 | 190.17 | 182.819 | 178.699 | 187.227 | 177.321 | 190.614 | 168.427 | 164.239 | 168.469 | 165.04 | 151.821 | 151.539 | 154.528 | 172.776 | 173.693 | 187.552 | 205.22 | 147.677 | 144.314 | 148.457 | 137.808 | 134.213 | 132.085 | 154.173 | 161.158 | 165.28 | 157.871 | 118.001 | 126.721 | 150.213 | 152.904 | 153.401 | 152.589 | 175.697 | 177.169 | 97.746 | 99.368 | 113.122 | 89.727 | 90.833 | 91.767 | 91.272 | 99.029 | 95.59 | 94.603 | 92.323 | 99.334 | 103.847 | 107.651 | 125.638 | 138.071 | 143.061 | 138.7 | 116.9 | 129.3 | 126.7 | 126 | 130.5 | 99.8 | 94.7 | 98.3 | 109.6 | 115 | 104.5 | 101.1 | 107.1 | 109.1 | 95.4 | 91.2 | 92.8 | 96.7 | 101.6 | 103.6 | 107.5 | 110.9 | 112.1 | 114.1 | 118 | 123 | 127.2 | 129.3 | 142.2 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.131 | 0.131 | 0.131 | 0 | 0.131 | 0 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0.137 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.941 | 248.341 | 0 | 0 | 0 | 226.923 | 0 | 0 | 0 | 192.2 | 0 | 0 | 0 | 0 | 0 | 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
| 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.261 | 0.261 | 0.261 | 0.261 | 0.261 | 0.26 | 0.26 | 0.26 | 0.26 | 0.259 | 0.259 | 0.258 | 0.257 | 0.256 | 0.256 | 0.256 | 0.255 | 0.254 | 0.254 | 0.254 | 0.253 | 0.251 | 0.229 | 0.229 | 0.245 | 0.228 | 0.228 | 803.376 | 774.857 | 773.313 | 0.224 | 733.74 | 767.292 | 735.261 | 0.226 | 737.899 | 727.493 | 706.367 | 0.225 | 660.407 | 622.687 | 597.365 | 0.22 | 580.528 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0.218 | 0 | 0 | 0 | 0.218 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | 0.219 | 0 | 0 | 0 | 0.221 | 0 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | 0.22 | 0 | 0 | 0 | 0.218 | 0 | 0 | 0.219 | 0.219 | 0 | 0 | 0 | 0.198 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,884.823 | 1,844.204 | 1,814.916 | 1,782.662 | 1,755.936 | 1,714.381 | 1,659.265 | 1,585.466 | 1,507.035 | 1,446.457 | 1,372.556 | 1,268.124 | 1,229.262 | 1,150.26 | 1,079.979 | 1,034.048 | 986.81 | 943.151 | 963.82 | 950.901 | 939.946 | 916.014 | 882.871 | 856.507 | 834.577 | 791.831 | 758.766 | 722.14 | 741.363 | 706.959 | 665.812 | 634.391 | 0 | 0 | 0 | 562.717 | 0 | 0 | 0 | 523.302 | 0 | 0 | 0 | 445.059 | 0 | 0 | 0 | 435.34 | 0 | 0 | 0 | 376.572 | 0 | 0 | 0 | 304.056 | 0 | 0 | 0 | 228.641 | 0 | 0 | 0 | 219.23 | 0 | 0 | 0 | 217.074 | 0 | 0 | 0 | 194.922 | 0 | 0 | 0 | 180.209 | 188.75 | 182.424 | 178.167 | 173.728 | 0 | 0 | 0 | 142.715 | 0 | 0 | 0 | 127.376 | 0 | 0 | 120.577 | 120.522 | 0 | 0 | 120.649 | 117.533 | 0 | 0 | 0 | 90.1 | 92.9 | 86.3 | 80.3 | 75.3 | 76.6 | 79.5 | 81.5 | 77.5 | 73.3 | 66.8 | 73.1 | 66.9 | 61.4 | 55.8 | 50.4 | 45.1 | 40.9 | 36.1 | 30.9 | 25.9 | 22.2 | 17.5 | 13.9 | 10.6 | 8.3 | 4.4 | 0.7 | 0.7 | -2.7 |
Accumulated Other Comprehensive Income/Loss
| -50.782 | -107.175 | -86.108 | -55.817 | -99.526 | -97.392 | -82.481 | -95.764 | -135.203 | -107.015 | -75.666 | -73.463 | -95.528 | -90.574 | -96.028 | -91.157 | -107.238 | -124.219 | -121.802 | -106.823 | -112.608 | -95.582 | -89.851 | -97.924 | -97.631 | -89.684 | -73.742 | -63.668 | -73.343 | -73.104 | -68.952 | -74.579 | 1,606.8 | 1,549.8 | 1,546.6 | -45.673 | 1,467.4 | 1,534.6 | 1,470.6 | -21.126 | 1,475.8 | 1,455 | 1,412.8 | 20.417 | 1,320.8 | 1,245.4 | 1,194.8 | 16.548 | 1,161 | -238.487 | -227.704 | 8.631 | 992.8 | 1,056.2 | 985.6 | 21.241 | 868.2 | 828.4 | 798.6 | 18.727 | 713.6 | 672.2 | 647.2 | -10.123 | 370.602 | 371.126 | 362.024 | 17.356 | 352.869 | 331.874 | 316.11 | -0.021 | 309.664 | 296.191 | 292.925 | -2.443 | 93.107 | 93.051 | 93.56 | 0.123 | 249.771 | 239.458 | 223.359 | -6.592 | 202.176 | 195.944 | 189.834 | -13.801 | 186.689 | 184.29 | -14.118 | -13.713 | 173.772 | 170.395 | 45.624 | -11.227 | 165.052 | 160.07 | 294.4 | -8.5 | 263.2 | 37.1 | 236.8 | -7.4 | -70.5 | -70.5 | -9 | -9.6 | -5.2 | -4.6 | -3.8 | -1.8 | -1 | -1.2 | -43.5 | -43.5 | -30.8 | -30.8 | -30.8 | -30.8 | -20 | -20 | -20 | -20 | -10.4 | -10.4 | -10.4 | -10.4 | 0 |
Other Total Stockholders Equity
| 738.477 | 727.838 | 741.913 | 753.062 | 748.187 | 740.001 | 730.431 | 721.415 | 716.798 | 712.24 | 703.502 | 698.468 | 687.273 | 682.143 | 676.396 | 665.492 | 649.601 | 643.114 | 634.543 | 651.549 | 644.487 | 689.124 | 711.983 | 719.374 | 782.066 | 767.49 | 756.562 | 268.718 | 264.858 | 261.189 | 258.53 | 254.748 | -1,606.8 | -1,549.8 | -1,546.743 | 226.787 | -1,467.4 | -1,534.6 | -1,470.6 | 225.12 | -1,475.8 | -1,455 | -1,412.8 | 221.072 | -1,320.8 | -1,245.4 | -1,191.494 | 135.307 | -1,161 | 785.158 | 757.061 | 115.541 | -496.354 | -528.138 | -492.815 | 127.002 | -434.142 | -414.193 | -399.344 | 130.87 | -356.77 | -336.095 | -323.601 | 124.384 | 0 | 0 | 0 | 118.765 | 0 | 0 | 0 | 108.543 | 0 | 0 | 0 | 99.078 | 0 | 0 | 0 | 96.008 | 0 | 0 | 0 | 75.859 | 0 | 0 | 0 | 71.918 | 0 | 0 | -177.3 | -177.7 | 0 | 0 | 0 | -166.7 | 0 | 0 | -147.158 | -137 | -224.5 | -123.4 | -198.7 | 56.4 | 122.9 | 123 | 60 | 55.4 | 53.6 | 52.3 | 42.3 | 43.4 | 44.6 | 47.2 | 105.7 | 111.8 | 100.2 | 102.6 | 101.8 | 100.6 | 89.3 | 89.6 | 88.9 | 88.6 | 79.3 | 78.8 | 80.8 | 79.1 | 68.8 |
Total Shareholders Equity
| 2,572.78 | 2,465.129 | 2,470.983 | 2,480.169 | 2,404.859 | 2,357.251 | 2,307.476 | 2,211.378 | 2,088.891 | 2,051.943 | 2,000.652 | 1,893.52 | 1,821.398 | 1,742.22 | 1,660.606 | 1,608.773 | 1,529.431 | 1,462.303 | 1,476.817 | 1,496.014 | 1,472.081 | 1,509.811 | 1,505.257 | 1,478.342 | 1,519.266 | 1,469.89 | 1,441.837 | 927.556 | 933.107 | 895.289 | 855.618 | 814.931 | 803.376 | 774.857 | 773.17 | 744.198 | 733.74 | 767.292 | 735.261 | 727.665 | 737.899 | 727.493 | 706.367 | 686.916 | 660.407 | 622.687 | 600.671 | 587.558 | 580.528 | 546.671 | 529.357 | 501.103 | 496.446 | 528.062 | 492.785 | 452.517 | 434.058 | 414.207 | 399.256 | 378.456 | 356.83 | 336.105 | 323.599 | 333.708 | 370.602 | 371.126 | 362.024 | 353.414 | 352.869 | 331.874 | 316.11 | 303.665 | 309.664 | 296.191 | 292.925 | 277.066 | 281.857 | 275.475 | 271.727 | 270.084 | 249.771 | 239.458 | 223.359 | 212.202 | 202.176 | 195.944 | 189.834 | 185.711 | 186.689 | 184.29 | 177.319 | 177.669 | 173.772 | 170.395 | 166.273 | 166.727 | 165.052 | 160.07 | 147.242 | 137 | 131.6 | 123.4 | 118.4 | 124.5 | 129 | 132 | 132.7 | 123.5 | 121.9 | 114.7 | 111.7 | 108.6 | 105.1 | 101.9 | 112.6 | 113.4 | 110.3 | 107.9 | 101.9 | 95.7 | 91.5 | 87.1 | 82.8 | 79.2 | 77.2 | 72.8 | 71.1 | 69.4 | 66.1 |
Total Equity
| 2,573.1 | 2,465.487 | 2,471.293 | 2,480.481 | 2,405.204 | 2,357.546 | 2,307.726 | 2,211.562 | 2,089.058 | 2,052.074 | 2,000.783 | 1,893.651 | 1,821.529 | 1,742.351 | 1,660.737 | 1,608.904 | 1,529.562 | 1,462.434 | 1,476.948 | 1,496.145 | 1,472.212 | 1,509.942 | 1,505.388 | 1,478.473 | 1,519.396 | 1,470.02 | 1,441.974 | 927.693 | 933.244 | 895.432 | 855.761 | 815.074 | 803.376 | 774.857 | 773.313 | 744.341 | 733.74 | 767.292 | 735.261 | 727.808 | 737.899 | 727.493 | 706.367 | 687.059 | 660.407 | 622.687 | 600.671 | 587.701 | 580.528 | 546.671 | 529.357 | 501.246 | 496.446 | 528.062 | 492.785 | 452.66 | 434.058 | 414.207 | 399.256 | 378.599 | 356.83 | 336.105 | 323.599 | 333.708 | 370.745 | 371.269 | 362.167 | 353.557 | 353.012 | 332.017 | 316.253 | 303.808 | 309.807 | 296.334 | 293.068 | 277.21 | 282.785 | 278.143 | 274.372 | 272.72 | 262.08 | 251.74 | 223.359 | 212.202 | 202.176 | 195.944 | 189.834 | 185.711 | 186.689 | 184.29 | 177.319 | 177.669 | 173.772 | 170.395 | 166.273 | 166.727 | 165.052 | 160.07 | 147.242 | 137 | 131.6 | 123.4 | 118.4 | 124.5 | 129.1 | 132 | 132.7 | 123.6 | 122.2 | 115 | 111.9 | 108.9 | 105.4 | 102.3 | 113.1 | 114 | 110.3 | 107.9 | 101.9 | 95.7 | 91.5 | 87.1 | 82.8 | 79.2 | 77.2 | 72.8 | 71.1 | 69.4 | 66.1 |
Total Liabilities & Shareholders Equity
| 4,062.244 | 3,924.978 | 3,943.461 | 3,995.275 | 4,002.926 | 3,975.714 | 3,961.736 | 3,903.734 | 3,777.928 | 3,544.469 | 3,193.168 | 3,151.704 | 3,038.518 | 2,927.498 | 2,786.87 | 2,747.593 | 2,654.37 | 2,611.058 | 2,612.629 | 2,559.898 | 2,551.361 | 2,621.585 | 2,625.018 | 2,614.306 | 2,663.486 | 2,587.994 | 2,627.51 | 1,740.102 | 1,702.192 | 1,622.191 | 1,544.046 | 1,491.194 | 1,458.103 | 1,341.798 | 1,403.11 | 1,064.981 | 1,091.877 | 1,099.291 | 1,059.015 | 1,070.826 | 1,133.815 | 1,128.899 | 1,095.666 | 1,019.168 | 1,006.931 | 959.815 | 787.814 | 777.728 | 763.347 | 725.37 | 716.584 | 678.424 | 687.06 | 696.489 | 657.024 | 621.129 | 599.098 | 566.028 | 550.795 | 533.127 | 529.606 | 509.798 | 511.151 | 538.928 | 518.422 | 515.583 | 510.624 | 491.365 | 487.225 | 464.102 | 470.426 | 464.966 | 475.087 | 454.205 | 411.069 | 403.931 | 432.998 | 431.047 | 427.773 | 425.309 | 437.777 | 428.909 | 321.105 | 311.57 | 315.298 | 285.671 | 280.667 | 277.478 | 277.961 | 283.319 | 272.909 | 272.272 | 266.095 | 269.729 | 270.12 | 274.378 | 290.69 | 298.141 | 290.303 | 275.7 | 248.5 | 252.7 | 245.1 | 250.5 | 259.6 | 231.8 | 227.4 | 221.9 | 231.8 | 230 | 216.4 | 210 | 212.5 | 211.4 | 208.5 | 205.2 | 203.1 | 204.6 | 203.5 | 199.3 | 199 | 198 | 194.9 | 193.3 | 195.2 | 195.8 | 198.3 | 198.7 | 208.3 |