Lions Gate Entertainment Corp.
NYSE:LGF-A
7.9 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 229.1 | 314 | 283 | 223.6 | 322.7 | 272.1 | 425.4 | 557.1 | 378.5 | 371.2 | 314.4 | 442.6 | 261.6 | 528.7 | 551.5 | 463.7 | 376.1 | 318.2 | 195.5 | 232.6 | 196 | 184.3 | 106.2 | 372.3 | 315.6 | 378.1 | 216.7 | 225.9 | 156.5 | 321.9 | 595 | 105.953 | 69.897 | 57.742 | 88.292 | 170.417 | 196.55 | 102.697 | 28.886 | 26.269 | 50.372 | 25.692 | 75.402 | 67.212 | 51.019 | 62.363 | 48.188 | 54.399 | 67.583 | 64.298 | 52.851 | 29.526 | 111.04 | 86.419 | 69.578 | 78.146 | 78.568 | 91.421 | 105.09 | 112.652 | 114.669 | 138.475 | 130.713 | 248.905 | 230.59 | 371.589 | 182.654 | 158.865 | 58.58 | 51.497 | 39.473 | 52.762 | 54.858 | 46.978 | 50.548 | 44.21 | 138.272 | 112.839 | 5.139 | 5.535 | 22.059 | 6.961 | 9.507 | 5.712 | 11.051 | 7.44 | 7.261 | 11.755 | 1.406 | 6.638 | 6.794 | 6.925 | 4.766 | 6.653 | 5.633 | 2.673 | 9.21 | 13.275 | 2.298 | 5.695 | 8.755 | 17.405 | 3.924 | 7.719 | 13.808 |
Short Term Investments
| 28.1 | 35.6 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.993 | 6.993 | 6.995 | 6.995 | 6.999 | 6.987 | 6.987 | 7 | 6.875 | 6.909 | 6.927 | 0 | 30.104 | 171.246 | 237.504 | 220.723 | 160.789 | 156.663 | 182.002 | 92.085 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 229.1 | 314 | 283 | 223.6 | 322.7 | 272.1 | 425.4 | 557.1 | 378.5 | 371.2 | 314.4 | 442.6 | 261.6 | 528.7 | 551.5 | 463.7 | 376.1 | 318.2 | 195.5 | 232.6 | 196 | 184.3 | 106.2 | 372.3 | 315.6 | 378.1 | 216.7 | 225.9 | 156.5 | 321.9 | 595 | 105.953 | 69.897 | 57.742 | 88.292 | 170.417 | 196.55 | 102.697 | 28.886 | 26.269 | 50.372 | 25.692 | 75.402 | 67.212 | 51.019 | 62.363 | 48.188 | 54.399 | 67.583 | 64.298 | 52.851 | 29.526 | 111.04 | 86.419 | 69.578 | 85.139 | 85.561 | 98.416 | 112.085 | 119.651 | 121.656 | 145.462 | 137.713 | 255.78 | 237.499 | 378.516 | 182.654 | 188.969 | 229.826 | 289.001 | 260.196 | 213.551 | 211.521 | 228.98 | 142.633 | 44.21 | 138.272 | 112.839 | 5.139 | 5.535 | 22.059 | 6.961 | 9.507 | 5.712 | 11.051 | 7.44 | 7.261 | 11.755 | 1.406 | 6.638 | 6.794 | 6.925 | 4.766 | 6.653 | 5.633 | 2.673 | 9.21 | 13.275 | 2.298 | 5.695 | 8.755 | 17.405 | 3.924 | 7.719 | 13.808 |
Net Receivables
| 927 | 1,012 | 1,140.8 | 457.1 | 516.3 | 582.1 | 479.8 | 432 | 534.7 | 442.2 | 494.5 | 515.6 | 502.8 | 383.7 | 465.5 | 453.4 | 499.1 | 522 | 688.2 | 754.5 | 802.3 | 647.2 | 919.8 | 1,165.2 | 1,156.2 | 1,087.4 | 1,051 | 978.7 | 987.8 | 908.1 | 777 | 953.251 | 899.721 | 1,049.289 | 943.998 | 881.474 | 761.216 | 891.88 | 974.579 | 800.756 | 717.498 | 885.571 | 839.304 | 696.584 | 819.438 | 787.15 | 656.862 | 701.354 | 587.359 | 784.53 | 423.117 | 389.923 | 252.319 | 359.821 | 400.001 | 339.833 | 259.295 | 312.123 | 255.377 | 231.975 | 201.078 | 227.01 | 178.645 | 201.37 | 198.44 | 260.284 | 163.376 | 209.457 | 105.234 | 130.496 | 117.04 | 94.291 | 90.801 | 182.659 | 134.522 | 111.577 | 102.439 | 150.019 | 110.649 | 171.529 | 103.517 | 125.075 | 123.973 | 112.57 | 88.496 | 95.792 | 102.704 | 114.049 | 132.114 | 116.89 | 116.149 | 119.401 | 112.197 | 116.616 | 99.83 | 80.242 | 69.529 | 73.901 | 77.416 | 51.958 | 35.619 | 40.512 | 41.348 | 33.381 | 31.318 |
Inventory
| 0 | 79.3 | 36.3 | 0 | 0 | 0 | 0 | 0 | 13.9 | 14.1 | 14.4 | 16.3 | 13.8 | 14.3 | 14.1 | 17.3 | 12.2 | 13.4 | 16.2 | 19 | 18.6 | 19.9 | 19.4 | 20.8 | 19.7 | 20.3 | 21.4 | 24.1 | 21.6 | 23.9 | 27 | 0 | 0 | 20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207.205 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Other Current Assets
| 87.8 | 58.2 | 65.5 | 305.8 | 277.7 | 264.2 | 293.3 | 244.9 | 102.3 | 244.7 | 95.6 | 73.7 | 75.1 | 274.3 | 65.5 | 69.8 | 67.1 | 467.9 | 243.4 | 281.3 | 274.3 | 562.9 | 247 | 234.2 | 225.5 | 253.2 | 215.6 | 229.7 | 238.8 | 457.6 | 495 | 2.9 | 10.801 | 2.906 | 2.65 | 2.508 | 2.508 | 2.508 | 7.508 | 7.535 | 7.534 | 8.925 | 40.443 | 8.122 | 9.01 | 10.664 | 16.581 | 6.634 | 16.447 | 11.936 | 26.496 | 22.478 | 19.778 | 43.458 | 19.322 | 29.053 | 24.26 | 4.123 | 0.706 | 9.896 | 9.895 | 10.056 | 17 | 22.235 | 15.85 | 10.3 | 32.396 | 12.363 | 4.644 | 4.915 | 9.97 | 2.544 | 0.736 | 0.82 | 0.796 | 0.858 | 0.968 | 2.913 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 214.293 | 192.521 | 144.892 | 157.896 | 88.801 | 141.778 | 132.48 | 140.048 | 135.39 | 126.655 | 107.232 | 99.899 | 102.148 | 95.655 |
Total Current Assets
| 1,243.9 | 1,463.5 | 1,525.6 | 986.5 | 1,116.7 | 1,118.4 | 1,198.5 | 1,234 | 1,029.4 | 1,058.1 | 918.9 | 1,048.2 | 853.3 | 1,186.7 | 1,096.6 | 1,004.2 | 954.5 | 1,308.1 | 1,210.1 | 1,357.1 | 1,359.5 | 1,394.4 | 1,414 | 1,856.5 | 1,783.9 | 1,773.1 | 1,553.6 | 1,503.6 | 1,427.8 | 1,690.4 | 1,870 | 1,062.104 | 980.419 | 1,109.937 | 1,034.94 | 1,054.399 | 960.274 | 997.085 | 1,010.973 | 834.56 | 775.404 | 920.188 | 955.149 | 771.918 | 879.467 | 860.177 | 721.631 | 762.387 | 671.389 | 860.764 | 502.464 | 441.927 | 383.137 | 489.698 | 488.901 | 454.025 | 369.116 | 414.662 | 368.168 | 361.522 | 332.629 | 382.528 | 333.358 | 479.385 | 451.789 | 649.1 | 378.426 | 410.789 | 339.704 | 424.412 | 387.206 | 310.386 | 303.058 | 412.459 | 277.951 | 156.645 | 241.679 | 265.771 | 135.788 | 177.064 | 125.576 | 132.036 | 133.48 | 118.282 | 99.547 | 103.232 | 109.965 | 126.04 | 134.015 | 124.233 | 330.149 | 340.619 | 309.485 | 268.161 | 263.359 | 171.716 | 220.517 | 219.656 | 219.761 | 193.044 | 171.03 | 165.15 | 145.171 | 143.248 | 140.78 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 446.3 | 477.3 | 460.2 | 88.1 | 88.5 | 89.5 | 87.8 | 82.3 | 253.3 | 81.2 | 224.4 | 224.5 | 217.7 | 91.1 | 222.5 | 229.1 | 276.1 | 140.9 | 285.3 | 295.3 | 303.5 | 155.3 | 153.4 | 158.5 | 158.8 | 161.7 | 156.5 | 161.6 | 162.6 | 165.5 | 168 | 42.655 | 42.815 | 43.384 | 41.914 | 30.094 | 28.354 | 26.651 | 22.43 | 16.965 | 15.092 | 14.552 | 12.706 | 10.586 | 9.266 | 8.53 | 9.092 | 8.728 | 9.39 | 9.772 | 8.359 | 8.682 | 8.442 | 10.418 | 10.02 | 10.918 | 11.605 | 33.577 | 35.359 | 38.034 | 40.96 | 42.415 | 16.567 | 17.095 | 14.836 | 13.613 | 13.877 | 14.12 | 14.207 | 13.095 | 13.319 | 9.942 | 8.509 | 7.218 | 33.909 | 27.971 | 30.188 | 30.842 | 31.426 | 29.155 | 28.582 | 29.478 | 34.009 | 33.431 | 34.193 | 32.39 | 30.976 | 31.438 | 32.966 | 31.716 | 31.921 | 28.496 | 28.804 | 28.054 | 33.703 | 29.515 | 29.909 | 30.639 | 30.167 | 29.576 | 28.157 | 27.008 | 25.956 | 25.562 | 26.315 |
Goodwill
| 812.1 | 811.2 | 801.4 | 795.6 | 1,289.5 | 1,289.5 | 1,289.5 | 1,289.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,833.5 | 2,832.8 | 2,740.8 | 2,740.8 | 2,710.5 | 2,704.5 | 2,700.5 | 2,734 | 534.78 | 534.78 | 534.78 | 534.143 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 323.328 | 326.004 | 326.361 | 326.633 | 233.201 | 233.201 | 239.254 | 239.254 | 239.254 | 239.254 | 239.254 | 391.853 | 376.853 | 379.353 | 379.457 | 379.402 | 224.213 | 224.213 | 224.213 | 224.531 | 227.063 | 224.567 | 187.491 | 187.491 | 197.805 | 196.665 | 185.517 | 185.117 | 161.182 | 161.182 | 161.182 | 161.182 | 168.705 | 171.031 | 166.32 | 166.049 | 0 | 25.048 | 0 | 25.048 | 27.499 | 27.499 | 27.499 | 0 | 0 | 23.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,169.6 | 3,754 | 3,801.2 | 3,658.1 | 4,273.7 | 4,248 | 4,339.8 | 4,358.4 | 4,556.6 | 4,453.8 | 4,459.1 | 4,296.4 | 3,971.1 | 3,797.8 | 3,570.7 | 3,408.5 | 3,394.7 | 3,236.9 | 3,299.5 | 3,339.4 | 3,462.8 | 3,543.6 | 3,570 | 3,591.4 | 3,604.2 | 3,629.7 | 3,650.8 | 3,681.9 | 3,679.9 | 3,776.2 | 3,840 | 1,328.798 | 1,440.162 | 1,478.296 | 1,561.968 | 1,557.876 | 1,540.942 | 1,381.829 | 1,449.033 | 1,555.134 | 1,383.126 | 1,277.571 | 1,307.352 | 1,213.102 | 1,191.445 | 1,250.802 | 1,367.302 | 9.282 | 0 | 11.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0.978 | 71.53 | 74.412 | 75.368 | 77.981 | 78.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.627 | 138.778 | 161.182 | 163.36 | 168.705 | 171.031 | 170.142 | 166.049 | 127.394 | 25.048 | 25.048 | 25.048 | 27.499 | 27.499 | 27.499 | 24.338 | 22.913 | 0 | 23.156 | 22.16 | 35.759 | 20.366 | 21.138 | 20.078 | 20.578 | 20.683 | 21.093 | 21.006 | 20.221 | 20.55 | 18.411 |
Goodwill and Intangible Assets
| 4,981.7 | 4,565.2 | 4,602.6 | 4,453.7 | 5,563.2 | 5,537.5 | 5,629.3 | 5,647.9 | 7,321.1 | 7,218.3 | 7,223.6 | 7,060.9 | 6,735.6 | 6,562.3 | 6,404.2 | 6,242 | 6,228.2 | 6,070.4 | 6,133 | 6,172.9 | 6,296.3 | 6,377.1 | 6,403.5 | 6,424.9 | 6,437 | 6,370.5 | 6,391.6 | 6,392.4 | 6,384.4 | 6,476.7 | 6,574 | 1,863.578 | 1,974.942 | 2,013.076 | 2,096.111 | 1,881.204 | 1,864.27 | 1,705.157 | 1,772.361 | 1,878.462 | 1,706.454 | 1,600.899 | 1,630.68 | 1,536.43 | 1,514.773 | 1,574.13 | 1,690.63 | 326.004 | 326.361 | 338.61 | 233.201 | 233.201 | 239.254 | 239.254 | 239.254 | 239.254 | 240.232 | 463.383 | 451.265 | 454.721 | 457.438 | 458.306 | 224.213 | 224.213 | 224.213 | 224.531 | 227.063 | 224.567 | 187.491 | 187.491 | 197.805 | 196.665 | 185.517 | 185.117 | 186.627 | 138.778 | 161.182 | 163.36 | 168.705 | 171.031 | 170.142 | 166.049 | 127.394 | 25.048 | 25.048 | 25.048 | 27.499 | 27.499 | 27.499 | 24.338 | 22.913 | 23.127 | 23.156 | 22.16 | 35.759 | 20.366 | 21.138 | 20.078 | 20.578 | 20.683 | 21.093 | 21.006 | 20.221 | 20.55 | 18.411 |
Long Term Investments
| 3,392.7 | 74.8 | 71.5 | 65.6 | 64.5 | 64.7 | 65 | 64.5 | 64.6 | 56 | 61.1 | 61.1 | 32.8 | 31.9 | 32.5 | 32.1 | 38.2 | 40.3 | 31.8 | 30.3 | 28.6 | 26.2 | 122.6 | 129.8 | 160.3 | 164.9 | 176.6 | 190.4 | 179.2 | 371.5 | 357 | 502.287 | 493.139 | 464.346 | 475.109 | 474.29 | 499.009 | 438.298 | 211.68 | 198.68 | 188.996 | 181.941 | 176.607 | 164.662 | 158.161 | 169.45 | 169.094 | 1,523.278 | 1,483.168 | 1,500.315 | 962.791 | 976.715 | 878.34 | 771.873 | 841.987 | 883.541 | 915.343 | 680.647 | 731.289 | 749.283 | 764.856 | 702.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.896 | 1.896 | 1.896 | 1.896 | 1.896 | 0 | 0 | 0 | 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 | 476.6 | 480.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.8 | 33.2 | 40.1 | 36.2 | 38.8 | 44.2 | 39.2 | 33.5 | 20 | 6 | 223.127 | 166.863 | 134.421 | 105.503 | 50.196 | 43.716 | 50.114 | 54.329 | 56.405 | 61.228 | 65.983 | 69.773 | 92.657 | 80.626 | 82.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.896 | -1.896 | -1.896 | -1.896 | -1.896 | 0 | 0 | 0 | 0 | 2.985 | 1.708 | 1.622 | 0.466 | 0.466 | 0 | 0 | 0 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -2,842.4 | 35.3 | 13.9 | 585.5 | 629.3 | 616.1 | 611.9 | 652.4 | 419.6 | 577.6 | 362 | 352.7 | 373.5 | 434.2 | 252.2 | 239.1 | 259 | 391.5 | 299.5 | 370.8 | 449.4 | 436.1 | 453.6 | 439.6 | 453.3 | 458.6 | 420.2 | 413.4 | 446.2 | 472.8 | 405 | 71.207 | 57.082 | 90.344 | 84.822 | 75.043 | 74.164 | 74.784 | 69.732 | 68.518 | 64.851 | 68.069 | 65.645 | 75.622 | 66.799 | 65.892 | 82.279 | 89.966 | 81.123 | 78.534 | 55.419 | 54.91 | 90.831 | 46.601 | 49.457 | 50.212 | 56.578 | 112.188 | 113.026 | 86.113 | 85.937 | 81.554 | 846.943 | 828.58 | 795.909 | 650.514 | 761.511 | 685.749 | 620.926 | 512.097 | 559.321 | 538.507 | 471.422 | 448.455 | 447.693 | 451.394 | 397.012 | 394.656 | 389.333 | 390.608 | 413.314 | 425.203 | 478.807 | 249.727 | 254.165 | 225.41 | 224.086 | 210.391 | 209.816 | 200.679 | 54.069 | 58.693 | 58.56 | 58.669 | 55.954 | 52.693 | 4.708 | 6.365 | 4.995 | 5.296 | 4.477 | 3.901 | 0.704 | 0.902 | 0.6 |
Total Non-Current Assets
| 5,978.3 | 5,629.2 | 5,629.1 | 5,192.9 | 6,345.5 | 6,307.8 | 6,394 | 6,447.1 | 8,058.6 | 7,933.1 | 7,871.1 | 7,699.2 | 7,359.6 | 7,119.5 | 6,911.4 | 6,742.3 | 6,801.5 | 6,643.1 | 6,749.6 | 6,869.3 | 7,077.8 | 7,014.5 | 7,166.3 | 7,192.9 | 7,245.6 | 7,194.5 | 7,189.1 | 7,197 | 7,205.9 | 7,506.5 | 7,510 | 2,702.854 | 2,734.841 | 2,745.571 | 2,803.459 | 2,510.827 | 2,509.513 | 2,295.004 | 2,130.532 | 2,219.03 | 2,036.621 | 1,931.444 | 1,955.411 | 1,879.957 | 1,829.625 | 1,900.692 | 1,951.095 | 1,947.976 | 1,900.042 | 1,927.231 | 1,259.77 | 1,273.508 | 1,216.867 | 1,068.146 | 1,140.718 | 1,183.925 | 1,223.758 | 1,289.795 | 1,330.939 | 1,328.151 | 1,349.191 | 1,285.042 | 1,087.723 | 1,069.888 | 1,034.958 | 888.658 | 1,002.451 | 924.436 | 822.624 | 712.683 | 770.445 | 745.114 | 665.448 | 640.79 | 668.229 | 618.143 | 588.382 | 588.858 | 589.464 | 590.794 | 612.038 | 620.73 | 643.195 | 309.914 | 315.028 | 283.314 | 283.027 | 269.328 | 270.281 | 256.732 | 109.772 | 110.316 | 110.52 | 108.882 | 125.417 | 102.574 | 55.755 | 57.082 | 55.739 | 55.555 | 53.727 | 51.916 | 46.881 | 47.014 | 45.326 |
Total Assets
| 7,222.2 | 7,092.7 | 7,154.7 | 6,179.4 | 7,462.2 | 7,426.2 | 7,592.5 | 7,681.1 | 9,088 | 8,991.2 | 8,790 | 8,747.4 | 8,212.9 | 8,306.2 | 8,008 | 7,746.5 | 7,756 | 7,951.2 | 7,959.7 | 8,226.4 | 8,437.3 | 8,408.9 | 8,580.3 | 9,049.4 | 9,029.5 | 8,967.6 | 8,742.7 | 8,700.6 | 8,633.7 | 9,196.9 | 9,380 | 3,764.958 | 3,715.26 | 3,855.508 | 3,838.399 | 3,565.226 | 3,469.787 | 3,292.089 | 3,141.505 | 3,053.59 | 2,812.025 | 2,851.632 | 2,910.56 | 2,651.875 | 2,709.092 | 2,760.869 | 2,672.726 | 2,710.363 | 2,571.431 | 2,787.995 | 1,762.234 | 1,715.435 | 1,600.004 | 1,557.844 | 1,629.619 | 1,637.95 | 1,592.874 | 1,704.457 | 1,699.107 | 1,689.673 | 1,681.82 | 1,667.57 | 1,421.081 | 1,549.273 | 1,486.747 | 1,537.758 | 1,380.877 | 1,335.225 | 1,162.328 | 1,137.095 | 1,157.651 | 1,055.5 | 968.506 | 1,053.249 | 946.18 | 774.788 | 830.061 | 854.629 | 725.252 | 767.858 | 737.614 | 752.766 | 776.675 | 428.196 | 414.575 | 386.546 | 392.992 | 395.368 | 404.296 | 380.965 | 439.921 | 450.935 | 420.005 | 377.043 | 388.776 | 274.29 | 276.271 | 276.738 | 275.501 | 248.599 | 224.756 | 217.065 | 192.052 | 190.263 | 186.106 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,115.8 | 327.6 | 306.7 | 330.7 | 350.3 | 368.1 | 542.1 | 418.9 | 357.7 | 541.6 | 541.9 | 538.2 | 504.5 | 545.4 | 479.6 | 451.1 | 414.6 | 526.9 | 480.3 | 485 | 510.8 | 531.2 | 432.5 | 585.9 | 487.4 | 447.7 | 373.7 | 396.2 | 328.2 | 573 | 531 | 348.49 | 274.506 | 337 | 312.328 | 268.312 | 208.314 | 320.273 | 258.201 | 231.697 | -508.482 | 325.357 | -497.14 | -494.067 | -661.957 | 299.32 | 34.686 | 367.921 | 319.834 | -228.593 | -15.446 | 54.033 | -21.207 | 243.44 | 269.873 | 267.73 | 246.394 | -138.272 | 244.969 | -134.911 | -129.922 | 270.561 | 264.439 | 244.637 | 182.985 | 245.43 | 224.933 | 253.368 | 174.972 | 155.617 | 168.391 | 159.396 | 121.113 | 188.793 | 185.453 | 130.268 | 139.605 | 134.2 | 112.359 | 148.107 | 112.189 | 132.693 | 141.417 | 65.19 | 60.128 | 47.107 | 53.298 | 47.233 | 56.116 | 51.555 | 81.571 | 81.516 | 71.732 | 78.281 | 60.285 | 44.528 | 52.412 | 51.609 | 58.536 | 39.968 | 32.435 | 29.609 | 21.529 | 20.75 | 20.212 |
Short Term Debt
| 2,315.6 | 2,253.4 | 50.3 | 47 | 43.6 | 41.4 | 1,300.4 | 1,219.2 | 1,143.7 | 1,173.9 | 717 | 586.4 | 389.1 | 473 | 392.8 | 386.9 | 381.9 | 422.3 | 381.3 | 434.6 | 555.7 | 566.2 | 485.6 | 354 | 354.5 | 407 | 388.5 | 372.7 | 246.8 | 445.1 | 375 | 41.159 | 40.578 | 678.3 | 138.099 | 230.641 | 250.646 | 16.167 | 101.688 | 105.027 | 225 | 35.73 | 225 | 225 | 428.517 | 65 | 487.898 | 161.456 | 403.288 | 462.4 | 463.381 | 373.362 | 298.147 | 327.42 | 728.602 | 741.778 | 710.167 | 369.545 | 237.488 | 255 | 255 | 255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 320.895 | 275.405 | 14.772 | 0 | 0 | 0 | 1.162 | 75.102 | 262.61 | 291.871 | 324.7 | 13.57 | 153.361 | 125.901 | 153.041 | 154.821 | 161.5 | 167.246 | 167.602 | 141.851 | 165.165 | 131.749 | 103.316 | 90.471 | 23.283 | 14.361 | 9.903 | 44.851 | 46.962 | 41.489 | 40.112 | 6.439 | 8.32 | 9.305 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.708 | 0 | 0.466 | 0.466 | 0.466 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 374.2 | 187.6 | 266.5 | 221.4 | 187.7 | 147.2 | 157.8 | 137.8 | 184.2 | 174.9 | 254.5 | 276.7 | 177.5 | 165.7 | 141.9 | 123.2 | 89.4 | 116.6 | 141.4 | 117.3 | 144.8 | 146.5 | 173 | 238 | 202.5 | 183.9 | 231.8 | 211.8 | 161.1 | 156.9 | 180 | 292.038 | 321.566 | 328.244 | 295.971 | 250.524 | 291.812 | 274.787 | 279.958 | 272.604 | 283.482 | 288.3 | 272.14 | 269.067 | 233.44 | 254.023 | 294.418 | 260.863 | 275.049 | 228.593 | 199.446 | 195.808 | 176.337 | 150.998 | 164.18 | 151.344 | 156.223 | 138.272 | 136.977 | 134.911 | 129.922 | 371.857 | 118.843 | 134.693 | 129.063 | 111.51 | 120.841 | 92.283 | 101.066 | 69.548 | 81.184 | 53.23 | 38.789 | 62.459 | 62.459 | 41.916 | 48.286 | 62.459 | 39.014 | 36.222 | 45.593 | 38.932 | 48.256 | 29.888 | 0 | 22.116 | 20.134 | 15.197 | 20.7 | 13.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 |
Other Current Liabilities
| 328.6 | 1,223.5 | 2,548.3 | 2,222.7 | 2,323.9 | 2,014 | 578.3 | 665.6 | 654.2 | 512.7 | 461.9 | 496.5 | 484.5 | 508.8 | 477.4 | 453 | 444.3 | 441.9 | 418 | 457.9 | 488 | 408.5 | 499.6 | 1,455.6 | 1,378.2 | 1,373.8 | 534.6 | 510.5 | 498.9 | 514.9 | 499 | -332.997 | -347.844 | -965.846 | -418.57 | -467.065 | -530.458 | -278.754 | -368.746 | -367.231 | 223.386 | -316.93 | 305.094 | 217.68 | 277.534 | -304.723 | 404.309 | 157.684 | 128.119 | 890.167 | 280.314 | 308.535 | 291.363 | 150.388 | 117.425 | 139.942 | 130.026 | 572.797 | 149.679 | 176.268 | 173.125 | 304.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81.184 | -53.23 | -38.789 | -62.459 | -62.459 | -41.916 | -48.286 | -62.459 | -39.014 | -36.222 | -45.593 | 38.827 | 79.667 | -0.811 | 27.971 | 4.042 | 3.861 | 7.642 | -0.085 | 16.779 | 0 | 0 | 0 | -0.001 | -0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0 | -0 |
Total Current Liabilities
| 4,134.2 | 3,992.1 | 3,171.8 | 2,821.8 | 2,905.5 | 2,570.7 | 2,578.6 | 2,441.5 | 2,339.8 | 2,403.1 | 1,975.3 | 1,897.8 | 1,555.6 | 1,692.9 | 1,491.7 | 1,414.2 | 1,330.2 | 1,507.7 | 1,421 | 1,494.8 | 1,699.3 | 1,652.4 | 1,590.7 | 2,633.5 | 2,422.6 | 2,412.4 | 1,528.6 | 1,491.2 | 1,235 | 1,689.9 | 1,585 | 348.69 | 288.806 | 377.698 | 327.828 | 282.412 | 220.314 | 332.473 | 271.101 | 242.097 | 223.386 | 332.457 | 305.094 | 217.68 | 277.534 | 313.62 | 1,221.311 | 947.924 | 1,126.29 | 1,352.567 | 927.695 | 931.738 | 744.64 | 872.246 | 1,280.08 | 1,300.794 | 1,242.81 | 942.342 | 769.113 | 431.268 | 428.125 | 1,201.943 | 383.282 | 379.33 | 312.048 | 356.94 | 345.774 | 345.651 | 276.038 | 225.165 | 168.391 | 480.291 | 396.518 | 203.565 | 185.453 | 130.268 | 139.605 | 135.362 | 187.461 | 410.717 | 404.06 | 535.152 | 282.91 | 247.628 | 214 | 226.306 | 232.114 | 231.572 | 243.977 | 249.747 | 223.423 | 246.682 | 203.481 | 181.596 | 150.756 | 67.811 | 66.774 | 61.512 | 103.388 | 86.93 | 73.924 | 69.721 | 28.068 | 29.071 | 29.517 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,901.3 | 2,164.6 | 2,238.2 | 1,875.2 | 1,887.1 | 1,978.2 | 3,137.5 | 3,448 | 3,187.2 | 2,931.1 | 3,095.2 | 3,107.2 | 2,953.7 | 2,861.4 | 2,776 | 2,676.2 | 2,726.6 | 2,761.3 | 2,959.1 | 3,105.7 | 3,134.1 | 2,993.9 | 3,116.4 | 2,607.6 | 2,632.7 | 2,649.6 | 2,479.7 | 2,505.3 | 2,780 | 3,163 | 3,619 | 1,522.507 | 1,492.343 | 1,601.41 | 1,620.066 | 1,628.07 | 1,499.874 | 1,370.881 | 1,459.357 | 1,492.835 | 1,301.389 | 1,176.947 | 1,366.404 | 1,325.707 | 1,426.086 | 1,426.937 | 964.508 | 1,355.361 | 1,122.206 | 1,117.05 | 597.174 | 550.402 | 525.18 | 407.054 | 108.74 | 106.616 | 195.421 | 445.363 | 597.132 | 560.072 | 563.344 | 331.716 | 319.718 | 611.237 | 328.718 | 328.718 | 328.718 | 328.718 | 328.718 | 325 | 325 | 385 | 385 | 385 | 401.769 | 346.179 | 529.188 | 408.64 | 234.063 | 83.903 | 83.473 | 91.855 | 359.024 | 68.874 | 82 | 54.379 | 53.615 | 56.933 | 48.45 | 47.38 | 70.813 | 41.595 | 60.73 | 55.185 | 51.094 | 50.314 | 54.393 | 56.45 | 26.172 | 29.976 | 28.157 | 27.308 | 55.533 | 49.721 | 46.126 |
Deferred Revenue Non-Current
| 116.8 | 118.4 | 81.5 | 67 | 51.3 | 52 | 53.4 | 54.7 | 53.9 | 49.8 | 44 | 49 | 53.1 | 56.2 | 54.2 | 53.5 | 59.8 | 61.3 | 60.4 | 67.3 | 67.6 | 62.8 | 70 | 59.3 | 61.3 | 70.3 | 76.5 | 83.4 | 73.1 | 72.7 | 76 | 292.038 | 321.566 | 328.244 | 295.971 | 250.524 | 291.812 | 274.787 | 279.958 | 272.604 | 283.482 | 288.3 | 272.14 | 269.067 | 233.44 | 254.023 | 294.418 | 0 | 0 | 228.593 | 199.446 | 195.808 | 176.337 | 150.998 | 164.18 | 151.344 | 156.223 | 138.272 | 136.977 | 134.911 | 129.922 | 142.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.5 | 13.3 | 18.5 | 23 | 32 | 31.8 | 38 | 38.5 | 39 | 38.8 | 43 | 42.2 | 41.2 | 40.3 | 36.4 | 36.6 | 36.6 | 36.6 | 37.5 | 37.3 | 36.9 | 56.5 | 46.8 | 58.8 | 79.7 | 91.9 | 209.4 | 418.2 | 432.3 | 440.2 | 461 | 93.025 | 91.776 | 90.525 | 89.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -404.309 | 0 | 0 | -1,929.831 | -1,022.195 | -954.738 | 0 | -941.996 | -1,162.815 | -1,181.646 | -1,212.778 | 0 | 0 | 88.431 | 85.508 | -1,656.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 971.4 | 991.5 | 1,559.3 | 1,201.1 | 1,510.9 | 1,663.9 | 900 | 851 | 526.8 | 563.8 | 897.1 | 900.8 | 869.9 | 860.8 | 902.6 | 851.7 | 893.3 | 924.3 | 685.4 | 679 | 644.4 | 721.4 | 686.1 | 638 | 630.5 | 586.5 | 1,388.4 | 1,376.5 | 1,337.5 | 1,316.7 | 1,317 | 651.594 | 650.698 | 607.358 | 549.985 | 516.673 | 501.76 | 471.661 | 463.093 | 491.892 | 467.976 | 469.39 | 448.416 | 413.368 | 392.239 | 409.763 | 404.309 | 260.863 | 275.049 | 1,929.831 | 1,022.195 | 954.738 | 12.427 | 941.996 | 1,162.815 | 1,181.646 | 1,212.778 | 94.58 | 91.454 | 304.271 | 337.259 | 1,656.659 | 706.562 | 450.76 | 663.568 | 663.862 | 555.869 | 505.274 | 334.219 | 339.04 | 446.253 | 53.23 | 38.789 | 315.414 | 253.445 | 213.112 | 66.395 | 193.229 | 207.82 | 192.974 | 183.074 | 38.932 | 0 | 29.888 | 34.953 | 22.116 | 20.134 | 15.197 | 20.7 | -0.001 | 19.712 | 32.072 | 29.626 | 14.14 | 13.528 | 10.641 | 11.048 | 13.266 | 17.98 | 19.384 | 11.84 | 7.102 | 8.249 | 10.225 | 6.103 |
Total Non-Current Liabilities
| 3,014 | 3,287.8 | 3,897.5 | 3,166.3 | 3,481.3 | 3,725.9 | 4,128.9 | 4,392.2 | 3,806.9 | 3,583.5 | 4,079.3 | 4,099.2 | 3,917.9 | 3,818.7 | 3,769.2 | 3,618 | 3,716.3 | 3,783.5 | 3,742.4 | 3,889.3 | 3,883 | 3,834.6 | 3,919.3 | 3,363.7 | 3,404.2 | 3,398.3 | 4,154 | 4,383.4 | 4,622.9 | 4,992.6 | 5,473 | 2,559.164 | 2,556.383 | 2,627.537 | 2,555.197 | 2,395.267 | 2,293.446 | 2,117.329 | 2,202.408 | 2,257.331 | 2,052.847 | 1,934.637 | 2,086.96 | 2,008.142 | 2,051.765 | 2,090.723 | 1,258.926 | 1,616.224 | 1,397.255 | 1,345.643 | 796.62 | 746.21 | 713.944 | 558.052 | 272.92 | 257.96 | 351.644 | 678.215 | 825.563 | 1,087.685 | 1,116.033 | 473.809 | 1,026.28 | 1,061.997 | 992.286 | 992.58 | 884.587 | 833.992 | 662.937 | 664.04 | 771.253 | 438.23 | 423.789 | 700.414 | 655.214 | 559.291 | 595.583 | 601.869 | 441.883 | 276.877 | 266.547 | 130.787 | 359.024 | 98.762 | 116.953 | 76.495 | 73.749 | 72.13 | 69.15 | 47.379 | 90.526 | 73.667 | 90.557 | 69.805 | 64.622 | 60.955 | 65.441 | 69.716 | 44.152 | 49.36 | 39.996 | 34.41 | 63.783 | 59.946 | 52.23 |
Total Liabilities
| 7,148.2 | 7,279.9 | 7,069.3 | 5,988.1 | 6,386.8 | 6,296.6 | 6,707.5 | 6,833.7 | 6,146.7 | 5,986.6 | 6,054.6 | 5,997 | 5,473.5 | 5,511.6 | 5,260.9 | 5,032.2 | 5,046.5 | 5,291.2 | 5,163.4 | 5,384.1 | 5,582.3 | 5,487 | 5,510 | 5,997.2 | 5,826.8 | 5,810.7 | 5,682.6 | 5,874.6 | 5,857.9 | 6,682.5 | 7,058 | 2,907.854 | 2,845.189 | 3,005.235 | 2,883.025 | 2,677.679 | 2,513.76 | 2,449.802 | 2,473.509 | 2,499.428 | 2,276.233 | 2,267.094 | 2,392.054 | 2,225.822 | 2,329.299 | 2,404.343 | 2,480.237 | 2,564.148 | 2,523.545 | 2,698.21 | 1,724.315 | 1,677.948 | 1,458.584 | 1,430.298 | 1,553 | 1,558.754 | 1,594.454 | 1,620.557 | 1,594.676 | 1,518.953 | 1,544.158 | 1,675.752 | 1,409.562 | 1,441.327 | 1,304.334 | 1,349.52 | 1,230.361 | 1,179.643 | 938.975 | 889.205 | 939.644 | 918.521 | 820.307 | 903.979 | 840.667 | 689.559 | 735.188 | 737.231 | 629.344 | 687.594 | 670.607 | 665.939 | 641.934 | 346.39 | 330.953 | 302.801 | 305.863 | 303.702 | 313.127 | 297.126 | 313.948 | 320.349 | 294.037 | 251.401 | 215.378 | 128.766 | 132.215 | 131.229 | 147.54 | 136.29 | 113.92 | 104.131 | 91.851 | 89.017 | 81.747 |
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 | 1.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.58 | 91.454 | 88.431 | 85.508 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.631 | 10.653 | 10.56 | 32.519 | 32.076 | 31.634 | 31.191 | 28.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,164.2 | 3,148 | 3,132.7 | 3,110 | 3,104.1 | 3,103.2 | 3,067.3 | 3,043.9 | 3,032.6 | 3,022 | 3,002.1 | 2,980.2 | 2,983.5 | 2,959.2 | 2,934.1 | 2,915.2 | 2,891.7 | 2,880.9 | 2,873.1 | 2,841.3 | 2,828.1 | 2,790.3 | 2,765.4 | 2,733.3 | 2,718.6 | 2,649 | 2,625.5 | 2,581.9 | 2,545.9 | 2,519.8 | 2,395 | 904.255 | 903.207 | 885.8 | 951.36 | 884.182 | 868.487 | 830.786 | 668.492 | 650.747 | 651.11 | 743.788 | 728.676 | 725.389 | 682.352 | 672.915 | 667.255 | 736.663 | 716.35 | 712.623 | 648.492 | 646.243 | 644.716 | 643.2 | 641.471 | 639.566 | 532.607 | 521.164 | 515.728 | 515.944 | 513.019 | 390.295 | 447.965 | 443.89 | 437.99 | 434.65 | 427.069 | 423.841 | 423.715 | 398.836 | 395.444 | 334.836 | 331.246 | 0 | 326.907 | 0 | 305.812 | 305.662 | 302.856 | 292.048 | 285.756 | 275.569 | 267.336 | 188.441 | 187.895 | 157.675 | 157.675 | 157.675 | 157.675 | 141.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.953 | 120.802 | 120.089 | 0 | 0 | 0 | 0 |
Retained Earnings
| -3,242.7 | -3,576.7 | -3,574.6 | -3,467.5 | -2,516.3 | -2,439.6 | -2,317.9 | -2,320.4 | -504.7 | -369.7 | -200.2 | -143 | -139.1 | -82.9 | -18.8 | 2.4 | 28.3 | -16.9 | 44.5 | 143.7 | 149.2 | 208.7 | 346 | 332.3 | 506.2 | 516.6 | 448.3 | 255.6 | 244.1 | 10.6 | -52 | -18.453 | 0 | 7.584 | 7.673 | -11.405 | 44.028 | 13.72 | 4.352 | -93.833 | -114.614 | -157.875 | -207.027 | -295.79 | -296.295 | -309.912 | -472.88 | -510.71 | -586.239 | -542.039 | -528.282 | -526.547 | -501.982 | -514.23 | -560.375 | -554.358 | -524.699 | -460.631 | -438.347 | -373.088 | -404.804 | -386.599 | -358.039 | -264.619 | -216.524 | -223.619 | -257.025 | -258.983 | -202.769 | -149.651 | -174.671 | -195.126 | -180.734 | -177.13 | -216.009 | -188.689 | -205.045 | -183.226 | -203.286 | -205.714 | -212.015 | -201.295 | -152.206 | -117.987 | -121.129 | -107.942 | -106.872 | -103.712 | -104.023 | -99.834 | -56.201 | -52.668 | -54.069 | -50.698 | -13.893 | -15.023 | -14.654 | -14.677 | -11.188 | -13.089 | -13.133 | -9.703 | -1.61 | -1.303 | -0.4 |
Accumulated Other Comprehensive Income/Loss
| 93.1 | 116 | 116.4 | 136.4 | 138.6 | 120.9 | 134.4 | 122.3 | 75.2 | 29.3 | -68.3 | -89.2 | -107.2 | -83.3 | -170.1 | -205.5 | -212.6 | -206 | -123.5 | -145.6 | -125.3 | -80.3 | -44.4 | -15.6 | -23.5 | -9.7 | -13.7 | -11.5 | -14.2 | -16 | -21 | -28.698 | -33.136 | -43.111 | -3.659 | 14.77 | 43.512 | -2.219 | -4.848 | -2.752 | -0.704 | -1.375 | -3.143 | -3.546 | -6.264 | -6.477 | -1.886 | -2.65 | -5.137 | -3.711 | -5.203 | -5.121 | -1.314 | -1.424 | -4.477 | -6.012 | -9.488 | -6.611 | -5.091 | -5.974 | -6.898 | -11.878 | -11.179 | -4.328 | -0.373 | -0.533 | 0.809 | 1.46 | 2.407 | -1.295 | -2.766 | -2.731 | -2.313 | -2.371 | -5.385 | -1.713 | -5.894 | -5.297 | -3.812 | -6.233 | -9.182 | 12.553 | -7.342 | -7.001 | -6.695 | -7.535 | -4.894 | -3.069 | -3.066 | 5.196 | 5.178 | 5.232 | 2.509 | 6.45 | 2.642 | 2.771 | 2.033 | 0.994 | 0.799 | 1.599 | 1.492 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -1.886 | -77.088 | -77.088 | -77.088 | -77.088 | -77.088 | 0 | 0 | 0 | 0 | 0 | -94.58 | -91.454 | -88.431 | -85.508 | -123 | -67.228 | -66.997 | -38.68 | -22.26 | -20.337 | -10.736 | 0 | 0 | 0 | 0 | 0 | 328.771 | 0 | 275.631 | 0 | 0 | 0 | 0 | 2.44 | 0 | 20.62 | 0 | 4.259 | 0 | 0 | 0 | 0 | 0.001 | 169.162 | 170.25 | 176.901 | 169.114 | 177.564 | 153.185 | 153.224 | 155.789 | 0 | 0 | -0 | 120.236 | 101.811 | 102.549 | 104.76 |
Total Shareholders Equity
| 14.6 | -312.7 | -325.5 | -221.1 | 726.4 | 784.5 | 883.8 | 845.8 | 2,603.1 | 2,681.6 | 2,733.6 | 2,748 | 2,737.2 | 2,793 | 2,745.2 | 2,712.1 | 2,707.4 | 2,658 | 2,794.1 | 2,839.4 | 2,852 | 2,918.7 | 3,067 | 3,050 | 3,201.3 | 3,155.9 | 3,060.1 | 2,826 | 2,775.8 | 2,514.4 | 2,322 | 857.104 | 870.071 | 850.273 | 955.374 | 887.547 | 956.027 | 842.287 | 667.996 | 554.162 | 535.792 | 584.538 | 518.506 | 426.053 | 379.793 | 356.526 | 192.489 | 146.215 | 47.886 | 89.785 | 37.919 | 37.487 | 141.42 | 127.546 | 76.619 | 79.196 | -1.58 | 53.922 | 72.29 | 136.882 | 101.317 | -8.182 | 11.519 | 107.946 | 182.413 | 188.238 | 150.516 | 155.582 | 223.353 | 247.89 | 218.007 | 136.979 | 148.199 | 149.27 | 105.513 | 85.229 | 94.873 | 117.139 | 95.758 | 80.101 | 66.999 | 86.827 | 134.039 | 74.106 | 74.89 | 74.717 | 77.985 | 82.528 | 81.777 | 75.362 | 118.138 | 122.814 | 125.341 | 124.866 | 166.313 | 140.934 | 140.604 | 142.106 | 124.565 | 109.311 | 108.448 | 110.533 | 100.201 | 101.246 | 104.36 |
Total Equity
| 74 | -187.2 | 85.4 | 191.3 | 1,075.4 | 1,129.6 | 885 | 847.4 | 2,941.3 | 3,004.6 | 2,735.4 | 2,750.4 | 2,739.4 | 2,794.6 | 2,747.1 | 2,714.3 | 2,709.5 | 2,660 | 2,796.3 | 2,842.3 | 2,855 | 2,921.9 | 3,070.3 | 3,052.2 | 3,202.7 | 3,156.9 | 3,158.6 | 2,923.2 | 2,870.8 | 2,608.2 | 2,416 | 950.129 | 961.847 | 940.773 | 1,044.549 | 887.547 | 956.027 | 842.287 | 667.996 | 554.162 | 535.792 | 584.538 | 518.506 | 426.053 | 379.793 | 356.526 | 192.489 | 146.215 | 47.886 | 89.785 | 37.919 | 37.487 | 141.42 | 127.546 | 76.619 | 79.196 | -1.58 | 83.9 | 104.431 | 170.72 | 137.662 | -8.182 | 11.519 | 107.946 | 182.413 | 188.238 | 150.516 | 155.582 | 223.353 | 247.89 | 218.007 | 136.979 | 148.199 | 149.27 | 105.513 | 85.229 | 94.873 | 117.398 | 95.908 | 80.264 | 67.007 | 86.827 | 134.741 | 81.806 | 83.622 | 83.745 | 87.129 | 91.666 | 91.169 | 83.839 | 125.973 | 130.587 | 125.968 | 125.642 | 173.398 | 145.524 | 144.057 | 145.51 | 127.961 | 112.309 | 110.836 | 112.934 | 100.201 | 101.246 | 104.36 |
Total Liabilities & Shareholders Equity
| 7,222.2 | 7,092.7 | 7,154.7 | 6,179.4 | 7,462.2 | 7,426.2 | 7,592.5 | 7,681.1 | 9,088 | 8,991.2 | 8,790 | 8,747.4 | 8,212.9 | 8,306.2 | 8,008 | 7,746.5 | 7,756 | 7,951.2 | 7,959.7 | 8,226.4 | 8,437.3 | 8,408.9 | 8,580.3 | 9,049.4 | 9,029.5 | 8,967.6 | 8,742.7 | 8,700.6 | 8,633.7 | 9,196.9 | 9,380 | 3,764.958 | 3,715.26 | 3,855.508 | 3,838.399 | 3,565.226 | 3,469.787 | 3,292.089 | 3,141.505 | 3,053.59 | 2,812.025 | 2,851.632 | 2,910.56 | 2,651.875 | 2,709.092 | 2,760.869 | 2,672.726 | 2,710.363 | 2,571.431 | 2,787.995 | 1,762.234 | 1,715.435 | 1,600.004 | 1,557.844 | 1,629.619 | 1,637.95 | 1,592.874 | 1,704.457 | 1,699.107 | 1,689.673 | 1,681.82 | 1,667.57 | 1,421.081 | 1,549.273 | 1,486.747 | 1,537.758 | 1,380.877 | 1,335.225 | 1,162.328 | 1,137.095 | 1,157.651 | 1,055.5 | 968.506 | 1,053.249 | 946.18 | 774.788 | 830.061 | 854.629 | 725.252 | 767.858 | 737.614 | 752.766 | 776.675 | 428.196 | 414.575 | 386.546 | 392.992 | 395.368 | 404.296 | 380.965 | 439.921 | 450.935 | 420.005 | 377.043 | 388.776 | 274.29 | 276.271 | 276.738 | 275.501 | 248.599 | 224.756 | 217.065 | 192.052 | 190.263 | 186.106 |