M.D.C. Holdings, Inc.
NYSE:MDC
62.98 (USD) • At close April 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,565.475 | 1,642.897 | 1,357.989 | 1,152.363 | 802.723 | 713.952 | 451.784 | 590.243 | 581.95 | 590.66 | 855.599 | 727.201 | 759.294 | 488.629 | 502.712 | 544.92 | 408.863 | 459.933 | 332.128 | 446.89 | 467.93 | 463.776 | 410.926 | 425.88 | 401.382 | 505.428 | 377.818 | 337.976 | 320.062 | 282.909 | 163.458 | 171.306 | 138.535 | 180.988 | 122.995 | 180.288 | 129.915 | 153.825 | 83.119 | 130.031 | 94.819 | 199.338 | 197.286 | 249.418 | 215.68 | 160.095 | 235.273 | 326.124 | 285.739 | 343.361 | 567.501 | 755.835 | 589.043 | 572.225 | 688.561 | 692.132 | 950.139 | 1,234.252 | 1,448.875 | 1,559.825 | 1,584.631 | 1,304.728 | 1,160.868 | 1,296.817 | 1,193.849 | 1,004.763 | 729.479 | 668.379 | 630.681 | 507.947 | 132.844 | 91.484 | 165.739 | 214.531 | 130.121 | 70.489 | 226.834 | 408.15 | 53.083 | 76.701 | 99.079 | 173.565 | 21.751 | 27.828 | 58.073 | 28.942 | 35.243 | 22.621 | 28.909 | 36.6 | 17.75 | 31.588 | 15.353 | 14.115 | 18.939 | 18.783 | 16.691 | 38.5 | 10.9 | 19.6 | 10.5 | 10.1 | 9.2 | 15.3 | 11.1 | 11.7 | 13.7 | 11.5 | 11.1 | 11.3 | 17.5 | 23.6 | 21.5 | 20.8 | 17.2 | 17.2 | 23.5 | 43.6 | 47.8 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.4 | 225.6 | 76.1 |
Short Term Investments
| 79.236 | 78.25 | 425.517 | 676.565 | 809.377 | 561.1 | 292.208 | 0 | 187.914 | 282.529 | 248.921 | 186.086 | 230.789 | 232.556 | 160.506 | 173.567 | 43.985 | 56.747 | 52.876 | 48.105 | 45.767 | 40.879 | 49.006 | 44.328 | 90.729 | 91.638 | 40.221 | 103.934 | 99.865 | 96.206 | 79.221 | 70.619 | 89.422 | 103.694 | 100.418 | 137.543 | 162.623 | 156.14 | 454.639 | 505.888 | 524.614 | 588.067 | 600.257 | 634.441 | 659.999 | 551.938 | 503.805 | 487.031 | 530.232 | 519.943 | 535.494 | 646.895 | 866.072 | 968.729 | 922.102 | 941.403 | 830.438 | 327.944 | 151.26 | 71.926 | 22.909 | 54.864 | 94.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,644.711 | 1,721.147 | 1,783.506 | 1,828.928 | 1,612.1 | 1,275.052 | 743.992 | 590.243 | 581.95 | 590.66 | 855.599 | 727.201 | 759.294 | 488.629 | 502.712 | 544.92 | 452.848 | 516.68 | 385.004 | 494.995 | 513.697 | 504.655 | 459.932 | 470.208 | 492.111 | 597.066 | 418.039 | 441.91 | 419.927 | 379.115 | 242.679 | 241.925 | 227.957 | 284.682 | 223.413 | 317.831 | 292.538 | 309.965 | 537.758 | 635.919 | 619.433 | 787.405 | 797.543 | 883.859 | 875.679 | 712.033 | 739.078 | 813.155 | 815.971 | 863.304 | 1,102.995 | 1,402.73 | 1,455.115 | 1,540.954 | 1,610.663 | 1,633.535 | 1,780.577 | 1,562.196 | 1,600.135 | 1,631.751 | 1,607.54 | 1,359.592 | 1,160.868 | 1,296.817 | 1,193.849 | 1,004.763 | 729.479 | 668.379 | 630.681 | 507.947 | 132.844 | 91.484 | 165.739 | 214.531 | 130.121 | 70.489 | 226.834 | 408.15 | 53.083 | 76.701 | 99.079 | 173.565 | 21.751 | 27.828 | 58.073 | 28.942 | 35.243 | 22.621 | 28.909 | 36.6 | 17.75 | 31.588 | 15.353 | 14.115 | 18.939 | 18.783 | 16.691 | 38.5 | 10.9 | 19.6 | 10.5 | 10.1 | 9.2 | 15.3 | 11.1 | 11.7 | 13.7 | 11.5 | 11.1 | 11.3 | 17.5 | 23.6 | 21.5 | 20.8 | 17.2 | 17.2 | 23.5 | 43.6 | 47.8 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.4 | 225.6 | 76.1 |
Net Receivables
| 0 | 119.004 | 81.305 | 67.497 | 67.865 | 116.364 | 118.18 | 121.202 | 114.823 | 98.58 | 125.556 | 133.146 | 107.823 | 72.466 | 90.609 | 88.279 | 69.301 | 65.829 | 58.528 | 54.78 | 67.96 | 52.982 | 56.469 | 54.719 | 52.909 | 53.362 | 42.904 | 37.747 | 36.21 | 42.492 | 43.082 | 47.803 | 38.096 | 23.314 | 28.588 | 27.12 | 34.397 | 28.555 | 24.958 | 27.25 | 30.134 | 23.407 | 29.488 | 36.676 | 31.885 | 28.163 | 35.768 | 40.341 | 34.059 | 22.669 | 19.414 | 16.458 | 31.881 | 20.01 | 25.898 | 52.149 | 25.005 | 161.044 | 27.383 | 26.181 | 32.833 | 262.241 | 168.321 | 83.393 | 44.77 | 87.431 | 89.639 | 87.823 | 69.255 | 143.936 | 75.12 | 98.629 | 80.016 | 134.27 | 80.845 | 69.4 | 45.033 | 31.018 | 23.309 | 28.883 | 21.921 | 8.394 | 23.878 | 26.193 | 23.592 | 3.519 | 15.433 | 11.7 | 5.75 | 2.621 | 8.359 | 7.67 | 13.732 | 4.713 | 10.657 | 8.039 | 12.291 | 3.5 | 15.2 | 11.8 | 15.1 | 12.8 | 20.4 | 21.4 | 15.2 | 7.6 | 15.9 | 18.6 | 16.3 | 10.2 | 16.2 | 22.9 | 19.7 | 26.2 | 14.4 | 13.3 | 24.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.3 | 81.7 | 34.4 |
Inventory
| 3,249.254 | 3,301.046 | 3,236.33 | 3,145.268 | 3,257.775 | 3,515.779 | 4,042.434 | 4,102.585 | 3,928.818 | 3,760.851 | 3,412.814 | 3,182.026 | 3,016.145 | 2,832.23 | 2,645.709 | 2,505.898 | 2,516.647 | 2,366.575 | 2,395.677 | 2,227.19 | 2,149.098 | 2,132.994 | 2,107.934 | 2,055.1 | 1,973.857 | 1,829.736 | 1,832.421 | 1,756.736 | 1,746.091 | 1,758.814 | 1,847.105 | 1,827.018 | 1,811.282 | 1,763.962 | 1,779.362 | 1,672.467 | 1,664.752 | 1,667.96 | 1,691.197 | 1,596.281 | 1,550.772 | 1,411.661 | 1,334.133 | 1,197.5 | 1,056.099 | 1,002.521 | 897.186 | 851.753 | 835.107 | 806.052 | 850.687 | 860.748 | 834.441 | 787.659 | 782.792 | 753.323 | 676.882 | 523.184 | 503.145 | 492.87 | 555.986 | 637.322 | 796.226 | 1,014.463 | 1,248.803 | 1,456.557 | 2,022.206 | 2,334.926 | 2,512.941 | 2,753.829 | 3,240.73 | 3,272.086 | 3,160.669 | 2,923.099 | 3,110.222 | 2,493.098 | 2,211.714 | 2,140.506 | 2,043.229 | 1,979.711 | 1,755.032 | 1,636.353 | 1,497.336 | 1,443.608 | 1,278.375 | 1,443.256 | 1,279.95 | 1,274.056 | 982.39 | 1,052.225 | 1,136.232 | 1,076.781 | 872.923 | 939.374 | 823.262 | 838.703 | 694.603 | 645.7 | 666.9 | 614.9 | 575.5 | 511.3 | 606 | 495.3 | 477.2 | 442.9 | 443.1 | 510.3 | 484.2 | 434.8 | 458.7 | 509.4 | 502.3 | 495.4 | 455.8 | 464.4 | 504.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615.8 | 519.2 | 307.7 |
Other Current Assets
| 0 | 468.456 | 164.254 | 158.746 | 166.252 | 299.52 | 206.343 | 210.366 | 215.289 | 295.328 | 260.968 | 219.16 | 274.608 | 247.899 | 190.308 | 189.235 | 178.839 | 247.047 | 188.823 | 186.315 | 177.116 | 155.574 | 180.71 | 166.617 | 124.971 | 153.054 | 130.957 | 104.023 | 106.08 | 142.552 | 130.149 | 128.764 | 91.52 | 119.42 | 79.138 | 87.848 | 73.623 | 91.208 | 67.133 | 64.213 | 66.305 | 94.773 | 82.558 | 98.484 | 88.955 | 130.397 | 2.084 | 2.26 | 56.07 | 79.002 | 42.983 | 39.804 | 38.116 | 65.534 | 48.665 | 112.778 | 37.298 | 64.436 | 45.77 | 53.781 | 33.625 | 148.813 | 260.452 | 87.025 | 123.97 | 115.9 | 74.496 | 127.893 | 110.139 | 240.873 | 384.53 | 138.005 | 157.007 | 146.271 | 150.955 | 309.795 | 240.17 | 115.544 | 120.073 | 90.038 | 97.746 | 88.419 | 76.363 | 109.008 | 70.182 | 65.936 | 61.669 | 86.855 | 55.277 | 49.544 | 49.587 | 51.727 | 57.604 | 51.631 | 60.567 | 61.264 | 60.952 | 58.2 | 52.9 | 52.7 | 57.8 | 59 | 57.4 | 62 | 58.5 | 57.2 | 59.7 | 60.7 | 57.6 | 62.9 | 47.4 | 44.7 | 70.4 | 48.6 | 48.1 | 57.4 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.5 | 21.9 | 13.6 |
Total Current Assets
| 4,893.965 | 5,141.197 | 5,269.695 | 5,203.942 | 5,106.26 | 5,209.858 | 5,115.606 | 5,024.396 | 4,840.88 | 4,745.419 | 4,654.937 | 4,261.533 | 4,157.87 | 3,641.224 | 3,429.338 | 3,328.332 | 3,195.476 | 3,160.384 | 2,981.242 | 2,906.451 | 2,856.315 | 2,846.205 | 2,755.066 | 2,698.983 | 2,643.848 | 2,633.218 | 2,397.902 | 2,340.416 | 2,308.308 | 2,322.973 | 2,263.015 | 2,245.51 | 2,168.855 | 2,191.378 | 2,110.501 | 2,105.266 | 2,065.31 | 2,097.688 | 2,321.046 | 2,323.663 | 2,266.644 | 2,317.246 | 2,243.722 | 2,216.519 | 2,052.618 | 1,873.114 | 1,674.116 | 1,707.509 | 1,741.207 | 1,771.027 | 2,016.079 | 2,319.74 | 2,359.553 | 2,414.157 | 2,468.018 | 2,551.785 | 2,519.762 | 2,310.86 | 2,176.433 | 2,204.583 | 2,229.984 | 2,407.968 | 2,480.634 | 2,481.698 | 2,611.392 | 2,664.651 | 2,915.82 | 3,219.021 | 3,323.016 | 3,646.585 | 3,833.224 | 3,600.204 | 3,563.431 | 3,418.171 | 3,472.143 | 2,942.782 | 2,723.751 | 2,695.218 | 2,239.694 | 2,175.333 | 1,973.778 | 1,906.731 | 1,619.328 | 1,606.637 | 1,430.222 | 1,541.653 | 1,392.295 | 1,395.232 | 1,072.326 | 1,140.99 | 1,211.928 | 1,167.766 | 959.612 | 1,009.833 | 913.425 | 926.789 | 784.537 | 745.9 | 745.9 | 699 | 658.9 | 593.2 | 693 | 594 | 562 | 519.4 | 532.4 | 601.1 | 569.2 | 519.2 | 539.8 | 600.6 | 613.9 | 591 | 535.5 | 552.3 | 619.3 | 43.6 | 47.8 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 744 | 848.4 | 431.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 77.391 | 104.035 | 62.403 | 63.014 | 63.787 | 63.73 | 88.629 | 87.263 | 89.863 | 60.561 | 61.59 | 87.112 | 89.131 | 61.88 | 94.677 | 62.516 | 93.935 | 60.414 | 94.924 | 94.488 | 92.369 | 58.167 | 56.693 | 55.112 | 53.368 | 26.439 | 26.304 | 27.194 | 27.984 | 28.041 | 28.749 | 29.143 | 29.374 | 28.226 | 28.499 | 29.101 | 29.783 | 30.491 | 30.21 | 30.765 | 30.897 | 31.248 | 31.608 | 32.184 | 33.056 | 33.125 | 33.789 | 34.471 | 35.373 | 36.288 | 37.4 | 38.769 | 39.711 | 40.826 | 42.169 | 41.188 | 39.451 | 38.421 | 37.721 | 37.146 | 37.119 | 38.343 | 37.701 | 39.717 | 41.972 | 44.368 | 47.02 | 38.983 | 41.503 | 44.606 | 45.56 | 29.238 | 29.878 | 30.66 | 30.927 | 30.347 | 29.164 | 28.932 | 29.723 | 10.776 | 10.533 | 10.152 | 10.187 | 10.252 | 10.683 | 10.851 | 10.05 | 9.77 | 2.097 | 2.723 | 2.895 | 3.113 | 3.286 | 3.069 | 2.946 | 3.029 | 3.326 | 2.9 | 2.6 | 2.6 | 2.7 | 2.9 | 2 | 1.7 | 10 | 9.7 | 9.4 | 9.4 | 9.3 | 9.4 | 9.5 | 9.5 | 9.5 | 9.6 | 9.6 | 9.7 | 9.8 | 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 |
Goodwill
| 0 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 18.884 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 0 | 6.196 | 0 | 0 | 0 | 5.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 2.436 | 0 | 0 | 0 | 1.812 | 0 | 0 | 0 | 2.323 | 0 | 0 | 0 | 1.804 | 0 | 0 | 0 | 1.93 | 0 | 0 | 0 | 2.133 | 0 | 0 | 0 | 2.676 | 0 | 0 | 0 | 3.58 | 0 | 0 | 0 | 4.794 | 0 | 0 | 0 | 6.51 | 0 | 0 | 0 | 6.656 | 0 | 0 | 0 | 8.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 18.884 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 6.008 | 0 | 6.196 | 0 | 0 | 0 | 5.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 27.988 | -79.166 | -79.413 | -117.61 | 19.539 | 26.051 | 43.564 | 52.225 | -6.008 | -18.884 | 45.561 | 45.667 | -6.008 | 30.905 | -6.008 | 43.985 | 56.747 | 52.876 | 48.105 | 45.767 | 40.879 | 49.006 | 44.328 | 90.729 | 91.638 | 40.221 | 31.864 | 31.004 | 30.162 | 29.132 | 28.604 | 27.277 | 25.911 | 24.074 | 22.259 | 19.978 | 18.203 | 15.379 | 14.291 | 13.027 | 12.729 | 14.167 | 13.835 | 659.999 | 5.818 | 32.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.656 | 64.909 | 46.615 | 46.607 | 46.528 | 49.252 | 22.122 | 16.735 | 17.1 | 17.942 | 16.301 | 14.793 | 12.802 | 11.454 | 13.297 | 19.828 | 20.66 | 21.768 | 27.712 | 29.441 | 34.504 | 37.178 | 36.815 | 37.35 | 40.484 | 41.48 | 64.164 | 62.446 | 70.451 | 74.888 | 85.128 | 89.242 | 95.88 | 99.107 | 115.145 | 123.519 | 134.845 | 140.486 | 154.542 | 160.872 | 174.006 | 176.262 | 184.986 | 184.221 | -666.007 | 24.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.505 | 76.262 | 125.208 | 160.565 | 306.942 | 229.291 | 174.59 | 124.88 | 77.259 | 71.131 | 58.959 | 54.319 | 41.85 | 42.372 | 42.297 | 40.963 | 35.629 | 36.321 | 34.179 | 32.096 | 29.034 | 0 | 24.986 | 25.98 | 0 | 0 | 0 | 0 | 34.719 | 35.639 | 35.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 313.027 | 182.448 | 173.373 | 210.848 | 14.885 | 73.397 | 54.861 | 53.038 | 139.606 | 141.576 | 43.187 | 71.452 | 150.362 | 38.549 | 95.259 | 13.648 | 33.035 | -4.183 | 1.604 | -0.044 | 12.64 | 4.582 | 5.848 | -47.275 | -18.491 | 31.703 | 68.483 | 62.793 | 66.517 | 62.238 | 62.893 | 58.412 | 65.269 | 66.641 | 65.783 | 60.511 | 65.562 | 61.03 | 60.962 | 59.655 | 51.956 | 47.59 | 43.775 | 56.66 | 2.615 | 167.603 | 107.738 | 48.991 | 51.41 | 61.49 | 55.837 | 55.275 | 92.786 | 91.968 | 88.225 | 85.512 | 80.027 | 106.363 | 106.965 | 106.048 | 28.627 | 0 | 79.137 | 28.627 | 86.653 | 91.471 | 98.406 | 150.356 | 89.678 | 0 | 256.363 | 226.855 | 281.745 | 28.769 | 21.953 | 21.348 | 24.931 | 162.062 | 25.917 | 18.718 | 20.821 | 171.131 | 162.945 | 151.348 | 16.696 | 173.919 | 11.911 | 139.947 | 47.243 | 15.597 | 13.251 | 128.772 | 48.696 | 142.934 | 42.27 | 105.306 | 128.2 | 123 | 115.1 | 100.7 | 117.9 | 33 | 123.8 | 102.6 | 92.7 | 101.2 | 25.3 | 32.3 | 88.7 | 78.1 | 29.9 | 8.1 | 34.2 | 130.9 | 126.4 | 71.4 | 725.4 | 757.1 | 751.5 | 733.2 | 776.9 | 795.2 | 858.5 | 847.9 | 858.9 | 1,153.3 | 1,175 | 1,238.8 | 1,316.5 | 1,361.7 | 1,428.4 | 1,439.4 | 1,477.1 | 1,533.1 | 1,576.6 | 1,608.9 | 1,663.7 | 1,795.1 | 1,867.9 | 1,993.4 | 550.5 | 397.2 | 175.8 |
Total Non-Current Assets
| 115.047 | 515.967 | 218.308 | 209.589 | 209.561 | 153.414 | 216.207 | 208.431 | 218.234 | 218.109 | 219.467 | 196.661 | 225.06 | 223.696 | 183.436 | 177.603 | 178.236 | 177.972 | 177.337 | 179.646 | 178.604 | 154.872 | 153.104 | 148.646 | 143.314 | 147.074 | 168.4 | 195.995 | 198.24 | 205.616 | 211.255 | 215.89 | 216.951 | 224.521 | 240.367 | 246.67 | 251.125 | 260.75 | 267.169 | 272.898 | 283.593 | 278.203 | 284.359 | 280.023 | 89.716 | 72.327 | 234.307 | 148.405 | 84.364 | 87.698 | 98.89 | 100.564 | 94.986 | 133.612 | 134.137 | 129.413 | 124.963 | 118.448 | 144.084 | 144.111 | 143.167 | 66.97 | 51.206 | 195.116 | 195.807 | 291.586 | 445.433 | 366.68 | 366.449 | 263.29 | 122.819 | 356.732 | 315.692 | 366.724 | 101.546 | 94.672 | 92.809 | 94.826 | 227.414 | 73.014 | 63.43 | 63.069 | 210.352 | 173.197 | 187.017 | 53.527 | 183.969 | 21.681 | 142.044 | 49.966 | 53.211 | 52.003 | 167.742 | 51.765 | 145.88 | 45.299 | 108.632 | 131.1 | 125.6 | 117.7 | 103.4 | 120.8 | 35 | 125.5 | 112.6 | 102.4 | 110.6 | 34.7 | 41.6 | 98.1 | 87.6 | 39.4 | 17.6 | 43.8 | 140.5 | 136.1 | 81.2 | 725.4 | 757.1 | 751.5 | 733.2 | 776.9 | 795.2 | 858.5 | 847.9 | 858.9 | 1,153.3 | 1,175 | 1,238.8 | 1,316.5 | 1,361.7 | 1,428.4 | 1,439.4 | 1,477.1 | 1,533.1 | 1,576.6 | 1,608.9 | 1,663.7 | 1,795.1 | 1,867.9 | 1,993.4 | 550.5 | 397.2 | 175.8 |
Total Assets
| 5,096.28 | 5,657.164 | 5,488.003 | 5,413.531 | 5,315.821 | 5,363.272 | 5,331.813 | 5,232.827 | 5,059.114 | 4,963.528 | 4,874.404 | 4,458.194 | 4,382.93 | 3,864.92 | 3,612.774 | 3,505.935 | 3,373.712 | 3,338.356 | 3,158.579 | 3,086.097 | 3,034.919 | 3,001.077 | 2,908.17 | 2,847.629 | 2,787.162 | 2,780.292 | 2,566.302 | 2,536.411 | 2,506.548 | 2,528.589 | 2,474.27 | 2,461.4 | 2,385.806 | 2,415.899 | 2,350.868 | 2,351.936 | 2,316.435 | 2,358.438 | 2,588.215 | 2,596.561 | 2,550.237 | 2,595.449 | 2,528.081 | 2,496.542 | 2,142.334 | 1,945.441 | 1,908.423 | 1,855.914 | 1,825.571 | 1,858.725 | 2,114.969 | 2,420.304 | 2,454.539 | 2,547.769 | 2,602.155 | 2,681.198 | 2,644.725 | 2,429.308 | 2,320.517 | 2,348.694 | 2,373.151 | 2,474.938 | 2,531.84 | 2,676.814 | 2,807.199 | 2,956.237 | 3,361.253 | 3,585.701 | 3,689.465 | 3,909.875 | 3,956.043 | 3,956.936 | 3,879.123 | 3,784.895 | 3,573.689 | 3,037.454 | 2,816.56 | 2,790.044 | 2,467.108 | 2,248.347 | 2,037.208 | 1,969.8 | 1,829.68 | 1,779.834 | 1,617.239 | 1,595.18 | 1,576.264 | 1,416.913 | 1,214.37 | 1,190.956 | 1,265.139 | 1,219.769 | 1,127.354 | 1,061.598 | 1,059.305 | 972.088 | 893.169 | 877 | 871.5 | 816.7 | 762.3 | 714 | 728 | 719.5 | 674.6 | 621.8 | 643 | 635.8 | 610.8 | 617.3 | 627.4 | 640 | 631.5 | 634.8 | 676 | 688.4 | 700.5 | 725.4 | 757.1 | 751.5 | 733.2 | 776.9 | 795.2 | 858.5 | 847.9 | 858.9 | 1,153.3 | 1,175 | 1,238.8 | 1,316.5 | 1,361.7 | 1,428.4 | 1,439.4 | 1,477.1 | 1,533.1 | 1,576.6 | 1,608.9 | 1,663.7 | 1,795.1 | 1,867.9 | 1,993.4 | 1,294.5 | 1,245.6 | 607.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 138.578 | 138.811 | 243.915 | 234.519 | 220.227 | 219.754 | 187.579 | 214.672 | 197.284 | 247.391 | 248.256 | 167.378 | 156.962 | 194.492 | 128.827 | 165.051 | 115.825 | 155.893 | 92.148 | 71.235 | 69.592 | 109.048 | 61.997 | 63.175 | 61.914 | 48.476 | 58.071 | 56.495 | 60.393 | 92.822 | 62.898 | 57.454 | 54.323 | 92.586 | 48.993 | 40.536 | 45.715 | 92.713 | 46.728 | 40.989 | 86.726 | 70.685 | 28.72 | 28.231 | 76.252 | 73.055 | 49.636 | 42.829 | 33.416 | 26.006 | 27.295 | 29.108 | 23.173 | 35.018 | 50.77 | 51.888 | 63.855 | 36.087 | 45.91 | 28.582 | 21.1 | 28.793 | 42.304 | 44.844 | 49.388 | 71.932 | 150.037 | 161.208 | 132.905 | 171.005 | 200.703 | 333.144 | 304.802 | 352.329 | 382.126 | 305.601 | 248.191 | 438.456 | 312.364 | 415.312 | 346.849 | 349.45 | 359.81 | 326.519 | 273.426 | 295.978 | 295.43 | 284.853 | 229.217 | 253.027 | 264.311 | 254.571 | 233.693 | 230.907 | 224.53 | 212.609 | 203.843 | 205.1 | 205.6 | 201.9 | 178.2 | 176 | 166 | 170.8 | 155.4 | 131.8 | 142.4 | 128.7 | 131.5 | 138.6 | 126 | 114.9 | 120.2 | 112.5 | 115.7 | 102.2 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 212.532 | 155.47 | 133.151 | 140.527 | 185.752 | 206.214 | 185.565 | 188.231 | 266.3 | 225.794 | 174.681 | 227.482 | 212.39 | 140.861 | 152.094 | 123.744 | 164.616 | 105.471 | 98.039 | 99.856 | 131.815 | 105.784 | 95.819 | 105.126 | 127.34 | 80.103 | 84.127 | 85.542 | 129.485 | 107.011 | 108.297 | 75.221 | 103.611 | 58.755 | 65 | 55.037 | 75.822 | 41.782 | 42.198 | 39.34 | 63.074 | 38.912 | 48.848 | 41.468 | 76.327 | 151 | 32.66 | 25.84 | 48.702 | 10.708 | 8.988 | 6.736 | 25.434 | 11.155 | 65.305 | 4.714 | 29.115 | 13.01 | 24.175 | 4.117 | 0 | 1,027.95 | 0 | 0 | 337.909 | 368.463 | 0 | 356.544 | 294.774 | 0 | 0 | 225.54 | 156.532 | 178.664 | 140.879 | 74.811 | 135.478 | 194.486 | 72.628 | 52.612 | 81.719 | 188.611 | 572.4 | 88.552 | 154.074 | 0 | 215.949 | 94.833 | 99.642 | 193.334 | 216.807 | 174.693 | 164.459 | 209.815 | 147.571 | 95.56 | 90.2 | 112.1 | 82.1 | 77 | 51.1 | 94.3 | 95.2 | 78.8 | 60 | 76 | 89 | 67.5 | 24.4 | 42.6 | 80.9 | 57.4 | 79.6 | 62.4 | 81.8 | 99.9 | 89.1 | 102.2 | 87.8 | 55.3 | 57.8 | 79.5 | 91.7 | 80.7 | 0 | 86.3 | 59.6 | 62.8 | 0 | 63.5 | 63.5 | 68.2 | 83.3 | 88.8 | 118.9 | 121.1 | 134.8 | 0 | 0 | 0 | 28.1 | 185.6 | 106.8 |
Tax Payables
| 0 | 0 | 0 | 17.976 | 49.461 | 23.88 | 10.843 | 22.937 | 62.032 | 0 | 1.771 | 6.468 | 43.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0.459 | 18.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.869 | 0.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.764 | 0 | 0 | 0 | 0 | 13.005 | 0 | 0 | 0 | 11.602 | 28.485 | 14.821 | 30.933 | 82.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.497 | 192.939 | 6.468 | 43.057 | 162.404 | 0 | 118.542 | -87.783 | 17.612 | -93.095 | -82.468 | -78.657 | -12.381 | -88.878 | -75.747 | -72.841 | -85.286 | -78.12 | -61.832 | -59.929 | -23.551 | -72.876 | -67.972 | -60.305 | -25.094 | -68.544 | -66.81 | -62.664 | -33.742 | -70.953 | -70.04 | -37.318 | -38.878 | -75.593 | -68.396 | -42.383 | 95.356 | 9.683 | 9.545 | 7.369 | 0 | 0 | 0 | 67.282 | 0 | 277.871 | 289.614 | 288.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.444 | 0.705 | 0 | 10.818 | 124.88 | 0 | 0 | 212.658 | 54.319 | 203.045 | 189.768 | 167.994 | -8.867 | 166.847 | 0 | 0 | 0 | 0 | 0 | 0 | 4.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 392.865 | 312.882 | 323.797 | 292.706 | 359.526 | 166.21 | 178.721 | 152.967 | 164.413 | 140.002 | 141.828 | 84.923 | 138.331 | 111.451 | 160.001 | 210.642 | 228.328 | 189.604 | 191.767 | 177.66 | 208.628 | 178.252 | 165.983 | 157.73 | 174.448 | 157.099 | 152.748 | 150.468 | 168.117 | 139.505 | 147.484 | 130.6 | 147.98 | 129.222 | 139.54 | 121.029 | 148.859 | 159.917 | 179.968 | 155.842 | 191.699 | 170.911 | 169.515 | 157.522 | 0.835 | 46.888 | 155.15 | 146.592 | 171.273 | 189.231 | 205.007 | 142.878 | 260.819 | 0.153 | 0.086 | 0.103 | 292.969 | 309.457 | 301.228 | 319.667 | 332.825 | 288.343 | 285.787 | 313.228 | 1.701 | 0.701 | 361.855 | 0.701 | 1.7 | 424.436 | 301.977 | 1.6 | 273.309 | 49.499 | 40.725 | 62.714 | 59.846 | 31.813 | 22.227 | 50.493 | 25.011 | 43.141 | 11.541 | 26.031 | 17.47 | 6.261 | 11.248 | 22.273 | 9.953 | 25.628 | 2.021 | 22.548 | 9.558 | 9.922 | 22.66 | 28.46 | 18.3 | 15.6 | 18.2 | 16.7 | 14.6 | 13.6 | 13.3 | 3.4 | 11.8 | 11.2 | 9.1 | 8.3 | 11.4 | 14.1 | 9.7 | 8.6 | 11.9 | 12.9 | 11.9 | 13.3 | -89.1 | -102.2 | -87.8 | -55.3 | -57.8 | -79.5 | -91.7 | -80.7 | 0 | -86.3 | -59.6 | -62.8 | 0 | -63.5 | -63.5 | -68.2 | -83.3 | -88.8 | -118.9 | -121.1 | -134.8 | 0 | 0 | 0 | 319.4 | 110 | 55.2 |
Total Current Liabilities
| 138.578 | 744.208 | 712.267 | 709.443 | 702.921 | 788.912 | 570.846 | 601.895 | 600.514 | 884.601 | 808.762 | 496.823 | 555.481 | 707.617 | 381.139 | 595.688 | 362.428 | 566.449 | 294.128 | 279.032 | 286.788 | 437.11 | 257.155 | 249.23 | 251.929 | 264.978 | 217.153 | 231.538 | 236.474 | 366.873 | 236.538 | 245.263 | 199.839 | 319.083 | 168.426 | 178.266 | 159.117 | 283.652 | 177.474 | 193.115 | 244.59 | 286.58 | 162.95 | 178.198 | 232.859 | 245.573 | 257.207 | 240.184 | 213.217 | 245.981 | 228.103 | 243.837 | 240.069 | 321.271 | 339.949 | 406.893 | 356.896 | 358.171 | 368.377 | 356.749 | 344.884 | 361.618 | 1,358.597 | 330.631 | 375.621 | 412.986 | 519.906 | 523.063 | 512.57 | 620.844 | 639.96 | 666.054 | 827.524 | 836.489 | 813.334 | 676.973 | 553.71 | 624.913 | 705.51 | 510.167 | 449.954 | 456.18 | 591.562 | 910.46 | 388.009 | 471.623 | 301.691 | 512.05 | 346.323 | 362.622 | 483.273 | 473.399 | 430.934 | 404.924 | 444.267 | 382.84 | 327.863 | 313.6 | 333.3 | 302.2 | 271.9 | 241.7 | 273.9 | 279.3 | 237.6 | 203.6 | 229.6 | 226.8 | 207.3 | 174.4 | 182.7 | 205.5 | 186.2 | 204 | 191 | 195.9 | 219.2 | 89.1 | 102.2 | 87.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347.5 | 295.6 | 162 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1,493.404 | 1,483.193 | 1,482.985 | 1,482.779 | 1,482.576 | 1,508.658 | 1,508.879 | 1,511.101 | 1,481.781 | 1,607.658 | 1,413.168 | 1,414.209 | 1,037.391 | 1,068.862 | 1,037.062 | 1,069.082 | 989.422 | 1,020.937 | 1,020.923 | 1,021.782 | 987.967 | 987.617 | 987.272 | 986.932 | 986.597 | 842.532 | 842.232 | 841.937 | 841.646 | 841.359 | 841.076 | 840.798 | 840.524 | 846.907 | 846.752 | 846.6 | 846.45 | 1,096.269 | 1,096.112 | 1,095.958 | 1,095.62 | 1,095.421 | 1,095.225 | 995.032 | 744.842 | 744.654 | 744.47 | 744.288 | 744.108 | 1,006.656 | 1,243.273 | 1,243.062 | 1,242.815 | 1,242.114 | 1,242.325 | 1,242.095 | 997.991 | 997.872 | 997.756 | 997.64 | 1,032.4 | 0 | 1,052.735 | 1,029.614 | 1,067.238 | 1,038.943 | 1,096.294 | 1,097.485 | 1,127.149 | 1,148.952 | 1,164.649 | 996.391 | 996.297 | 996.171 | 746.459 | 746.392 | 746.31 | 497.847 | 587.797 | 497.748 | 497.7 | 297.132 | 0 | 413.035 | 322.99 | 519.611 | 174.535 | 174.519 | 174.503 | 174.488 | 174.473 | 174.458 | 174.444 | 174.43 | 174.416 | 174.402 | 174.4 | 174.4 | 174.4 | 174.4 | 174.3 | 202.3 | 202.3 | 212.5 | 188.6 | 191.4 | 194.9 | 194.9 | 229 | 235.9 | 225.8 | 237.6 | 225.7 | 282.9 | 295.7 | 283.9 | 259.2 | 263.6 | 274.5 | 274.3 | 287.9 | 260.9 | 272.1 | 254.2 | 325.8 | 768 | 824.5 | 886.8 | 1,038.8 | 1,011.8 | 1,076.5 | 1,089.9 | 1,123.6 | 1,182.6 | 1,199.5 | 1,223.2 | 1,269.5 | 259.5 | 1,343.6 | 513.2 | 696.6 | 676.6 | 271.7 |
Deferred Revenue Non-Current
| 0 | 33.633 | 51.181 | 55.601 | 47.191 | 42.296 | 69.757 | 89.287 | 97.426 | 89.353 | 88.441 | 84.78 | 82.824 | 67.022 | 59.468 | 43.632 | 43.342 | 39.001 | 48.618 | 42.523 | 36.986 | 34.463 | 41.778 | 45.539 | 42.967 | 36.144 | 37.578 | 37.156 | 34.598 | 27.183 | 30.875 | 30.067 | 26.57 | 20.717 | 24.381 | 23.883 | 21.591 | 16.728 | 17.944 | 14.685 | 11.758 | 10.759 | 13.685 | 15.528 | 12.157 | 9.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 26.079 | -1,857.256 | -1,890.359 | 0 | 22.956 | 0 | 0 | 0 | -252.957 | -234.519 | 0 | 0 | -193.758 | 0 | -141.589 | 55.601 | -69.831 | 61.208 | 50.228 | 45.197 | -1,233.677 | -1,088.849 | -1,095.424 | -1,084.336 | -1,082.623 | -931.073 | -943.599 | -938.715 | -1,028.395 | -905.71 | -918.755 | -906.284 | -999.127 | -900.281 | -910.976 | -891.541 | -993.295 | -1,163.708 | -1,181.362 | -1,226.24 | -1,259.2 | -1,155.262 | -1,164.038 | -1,122.328 | -798.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.5 | 54.6 | 40.3 |
Other Non-Current Liabilities
| 1,797.597 | -18.045 | 1,806.075 | 1,834.758 | -47.191 | -65.252 | 173.348 | 158.449 | 138.991 | 163.604 | 146.078 | 130.864 | 115.544 | 126.736 | 115.306 | 97.957 | 32.182 | 30.83 | 31.887 | 32.24 | 33.46 | 1,199.214 | 1,177.727 | 1,171.171 | 1,157.177 | 1,167.909 | 1,009.193 | 1,005.431 | 998.644 | 1,001.212 | 978.586 | 986.727 | 966.589 | 978.41 | 968.825 | 977.786 | 954.205 | 976.567 | 1,234.661 | 1,251.402 | 1,214.482 | 1,248.441 | 1,230.855 | 1,232.434 | 1,110.171 | 863.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 273.9 | 304.5 | 293.2 | 280.6 | 313.1 | 361.1 | 416.6 | 427 | 367.4 | 220.3 | 185.8 | 188.9 | 115.7 | 188.4 | 190.9 | 188.7 | 194.7 | 192.2 | 219.5 | 230.4 | 241 | 1,355.9 | 346 | 1,300.7 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 1,797.597 | 1,535.071 | 1,483.193 | 1,482.985 | 1,482.779 | 1,482.576 | 1,751.763 | 1,756.615 | 1,747.518 | 1,481.781 | 1,607.658 | 1,628.812 | 1,612.577 | 1,037.391 | 1,243.636 | 1,037.062 | 1,200.207 | 989.422 | 1,162.65 | 1,145.914 | 1,137.425 | 987.967 | 1,118.273 | 1,108.558 | 1,102.74 | 1,108.027 | 958.23 | 941.22 | 936.464 | 841.646 | 945.11 | 939.115 | 927.673 | 840.524 | 939.832 | 937.445 | 930.855 | 846.45 | 1,185.166 | 1,180.837 | 1,095.958 | 1,095.62 | 1,184.699 | 1,179.149 | 995.032 | 818.971 | 744.654 | 744.47 | 744.288 | 744.108 | 1,006.656 | 1,243.273 | 1,243.062 | 1,242.815 | 1,242.114 | 1,242.325 | 1,242.095 | 997.991 | 997.872 | 997.756 | 997.64 | 1,032.4 | 1,028 | 1,052.735 | 1,029.614 | 1,067.238 | 1,038.943 | 1,096.294 | 1,097.485 | 1,127.149 | 1,148.952 | 1,164.649 | 996.391 | 996.297 | 996.171 | 746.459 | 746.392 | 746.31 | 497.847 | 587.797 | 508.638 | 497.7 | 297.132 | 572.4 | 413.035 | 322.99 | 519.611 | 174.535 | 174.519 | 174.503 | 174.488 | 174.473 | 174.458 | 174.444 | 174.43 | 174.416 | 174.402 | 174.4 | 174.4 | 174.4 | 174.4 | 174.2 | 202.3 | 202.3 | 212.6 | 188.6 | 191.5 | 194.9 | 195 | 229.1 | 235.9 | 225.9 | 237.6 | 225.8 | 282.9 | 295.7 | 283.8 | 533.1 | 568.1 | 567.7 | 554.9 | 601 | 622 | 688.7 | 681.2 | 693.2 | 988.3 | 1,010.3 | 1,075.7 | 1,154.5 | 1,200.2 | 1,267.4 | 1,278.6 | 1,318.3 | 1,374.8 | 1,419 | 1,453.6 | 1,510.5 | 1,615.4 | 1,689.6 | 1,813.9 | 721.1 | 731.1 | 312 |
Total Liabilities
| 1,936.175 | 2,279.279 | 2,195.46 | 2,192.428 | 2,185.7 | 2,271.488 | 2,322.609 | 2,358.51 | 2,348.032 | 2,366.382 | 2,416.42 | 2,125.635 | 2,168.058 | 1,745.008 | 1,624.775 | 1,632.75 | 1,562.635 | 1,555.871 | 1,456.778 | 1,424.946 | 1,424.213 | 1,425.077 | 1,375.428 | 1,357.788 | 1,354.669 | 1,373.005 | 1,175.383 | 1,172.758 | 1,172.938 | 1,208.519 | 1,181.648 | 1,184.378 | 1,127.512 | 1,159.607 | 1,108.258 | 1,115.711 | 1,089.972 | 1,130.102 | 1,362.64 | 1,373.952 | 1,340.548 | 1,382.2 | 1,347.649 | 1,357.347 | 1,227.891 | 1,064.544 | 1,001.861 | 984.654 | 957.505 | 990.089 | 1,234.759 | 1,487.11 | 1,483.131 | 1,564.086 | 1,582.063 | 1,649.218 | 1,598.991 | 1,356.162 | 1,366.249 | 1,354.505 | 1,342.524 | 1,394.018 | 1,358.597 | 1,383.366 | 1,405.235 | 1,480.224 | 1,558.849 | 1,619.357 | 1,610.055 | 1,747.993 | 1,788.912 | 1,830.703 | 1,823.915 | 1,832.786 | 1,809.505 | 1,423.432 | 1,300.102 | 1,371.223 | 1,203.357 | 1,097.964 | 958.592 | 953.88 | 888.694 | 910.46 | 801.044 | 794.613 | 821.302 | 686.585 | 520.842 | 537.125 | 657.761 | 647.872 | 605.392 | 579.368 | 618.697 | 557.256 | 502.265 | 488 | 507.7 | 476.6 | 446.3 | 415.9 | 476.2 | 481.6 | 450.2 | 392.2 | 421.1 | 421.7 | 402.3 | 403.5 | 418.6 | 431.4 | 423.8 | 429.8 | 473.9 | 491.6 | 503 | 533.1 | 568.1 | 567.7 | 554.9 | 601 | 622 | 688.7 | 681.2 | 693.2 | 988.3 | 1,010.3 | 1,075.7 | 1,154.5 | 1,200.2 | 1,267.4 | 1,278.6 | 1,318.3 | 1,374.8 | 1,419 | 1,453.6 | 1,510.5 | 1,615.4 | 1,689.6 | 1,813.9 | 1,068.6 | 1,026.7 | 474 |
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 | 0.008 | 0.174 | 0 | 0 | 0 | 0.414 | 0.442 | 0.337 | 0.285 | 0 | 0 | 0.237 | 0 | 0 | 0.144 | 0.471 | 0.425 | 0 | 0 | 0 | 0.162 | 0.295 | 0.39 | 0 | 0.24 | 0.021 | 0 | 0 | 0.116 | 0.377 | 0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 1.559 | 1.622 | 1.853 | 2.1 | 2.655 | 2.81 | 2.878 | 1.708 | 1.576 | 1.645 | 1.635 | 1.178 | 0.958 | 1.007 | 1.046 | 0.818 | 0.319 | 0.547 | 0.489 | 0.575 | 0.171 | 0 | 0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.75 | 0.747 | 0.747 | 0.745 | 0.731 | 0.726 | 0.713 | 0.712 | 0.712 | 0.707 | 0.707 | 0.706 | 0.703 | 0.649 | 0.649 | 0.634 | 0.631 | 0.626 | 0.626 | 0.619 | 0.615 | 0.566 | 0.566 | 0.564 | 0.562 | 0.561 | 0.519 | 0.519 | 0.516 | 0.515 | 0.49 | 0.49 | 0.49 | 0.489 | 0.489 | 0.489 | 0.488 | 0.488 | 0.488 | 0.488 | 0.488 | 0.488 | 0.489 | 0.489 | 0.489 | 0.487 | 0.487 | 0.48 | 0.48 | 0.48 | 0.475 | 0.475 | 0.474 | 0.472 | 0.472 | 0.472 | 0.472 | 0.471 | 0.47 | 0.47 | 0.468 | 0.467 | 0.466 | 0.464 | 0.464 | 0.461 | 0.459 | 0.458 | 0.457 | 0.452 | 0.45 | 0.45 | 0.449 | 0.447 | 0.446 | 0.438 | 0.437 | 0.433 | 0.329 | 0.326 | 0.326 | 0.326 | 0.324 | 0.321 | 0.318 | 0.318 | 0.318 | 0.318 | 0.316 | 0.314 | 0.315 | 0.314 | 0.31 | 0.308 | 0.285 | 0.285 | 0.285 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,607.196 | 1,552.653 | 1,474.211 | 1,407.969 | 1,351.042 | 1,306.885 | 1,262.741 | 1,153.963 | 1,000.001 | 887.163 | 759.842 | 642.164 | 516.06 | 711.666 | 590.13 | 512.566 | 449.084 | 433.126 | 359.317 | 327.437 | 291.365 | 406.992 | 369.252 | 332.8 | 285.829 | 258.164 | 392.442 | 344.263 | 323.304 | 313.952 | 350.414 | 336.314 | 321.653 | 324.342 | 313.969 | 311.412 | 303.627 | 307.419 | 304.985 | 301.73 | 292.394 | 293.096 | 262.387 | 226.136 | 1.227 | -21.289 | 9.909 | 1.839 | 3.198 | 12.927 | 43.62 | 87.198 | 127.046 | 158.749 | 200.508 | 222.532 | 238.002 | 270.659 | 155.242 | 199.033 | 240.457 | 292.905 | 393.589 | 523.191 | 635.504 | 719.841 | 1,012.395 | 1,179.232 | 1,296.742 | 1,402.261 | 1,419.886 | 1,382.427 | 1,317.175 | 1,232.971 | 1,046.641 | 933.387 | 838.902 | 760.78 | 623.14 | 522.965 | 445.289 | 582.927 | 520.756 | 457.734 | 536.415 | 501.498 | 446.548 | 405.126 | 372.953 | 342.485 | 386.783 | 348.019 | 310.868 | 282.893 | 325.372 | 292.396 | 264.902 | 245.2 | 0 | 196.8 | 172.9 | 160.3 | 143.4 | 130.2 | 118 | 126.5 | 119.5 | 112.2 | 106.9 | 106.2 | 100.5 | 95.3 | 91.6 | 87.5 | 84.8 | 79.6 | 75.6 | 71.5 | 70.8 | 65.7 | 60.1 | 57.9 | 39.2 | 35.9 | 33 | 32.2 | 31.9 | 31.6 | 30 | 28.9 | 28.4 | 23 | 27.7 | 30.7 | 30.3 | 29.6 | 27.3 | 24 | 69.1 | 67.8 | 68.7 | 103.1 | 84.1 | 56.8 |
Accumulated Other Comprehensive Income/Loss
| 0.004 | 0.051 | 0.091 | 0.09 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -63.835 | 0 | 0 | -0 | -62.131 | -0 | -0 | -0 | 3.992 | 2.826 | 26.001 | 24.057 | 22.071 | 19.586 | 18.558 | 17.663 | 15.715 | 11.177 | 11.403 | 11.763 | 10.455 | 7.372 | 9.856 | 7.529 | 11.575 | 7.338 | 5.378 | 7.373 | 4.838 | 3.705 | -1.39 | -0.692 | -7.24 | -14.021 | 6.216 | 8.187 | 4.884 | 4.623 | -1.294 | 1.154 | -5.2 | 0 | 0 | 0 | -1 | -0.659 | -0.669 | -0.669 | -0.669 | -1.003 | -1.003 | -1.003 | -1.003 | -2.559 | -2.622 | -2.853 | -3.1 | -2.655 | -2.81 | -2.878 | -1.708 | -1.576 | -1.645 | -1.635 | -1.178 | -0.958 | -1.007 | -1.046 | -0.818 | -0.319 | -0.547 | -0.489 | -0.575 | -0.171 | 0.033 | -0.264 | 0.167 | 0.057 | 0.046 | 0.211 | 3.6 | 223.1 | 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 | 0 |
Other Total Stockholders Equity
| 1,801.437 | 1,824.434 | 1,817.494 | 1,812.299 | 1,778.025 | 1,784.173 | 1,745.75 | 1,719.642 | 1,710.369 | 1,709.276 | 1,697.435 | 1,689.689 | 1,698.109 | 1,407.597 | 1,397.22 | 1,359.985 | 1,361.362 | 1,412.568 | 1,341.858 | 1,333.095 | 1,318.726 | 1,230.573 | 1,162.924 | 1,156.477 | 1,146.102 | 1,144.562 | 994.958 | 992.87 | 985.733 | 983.532 | 921.718 | 921.218 | 918.151 | 915.461 | 916.975 | 912.921 | 910.348 | 909.974 | 912.73 | 910.391 | 908.807 | 907.665 | 910.218 | 907.192 | 905.354 | 896.699 | 892.166 | 869.941 | 865.08 | 862.229 | 850.115 | 839.305 | 835.701 | 819.462 | 814.112 | 809.976 | 806.106 | 807.216 | 798.556 | 794.686 | 789.702 | 788.548 | 779.847 | 770.462 | 766.665 | 756.38 | 790.55 | 787.654 | 783.211 | 760.169 | 747.795 | 744.356 | 738.584 | 719.691 | 717.097 | 680.197 | 677.119 | 657.608 | 640.282 | 627.092 | 633.001 | 432.667 | 419.906 | 411.319 | 279.462 | 298.751 | 308.096 | 324.884 | 320.259 | 311.032 | 220.28 | 223.531 | 210.784 | 198.862 | 114.894 | 122.105 | 125.506 | 139.9 | 140.4 | 143.3 | 143.1 | 137.8 | 108.4 | 107.7 | 106.4 | 103.1 | 102.4 | 101.9 | 101.6 | 107.6 | 108.3 | 113.3 | 116.1 | 117.5 | 117.3 | 117.2 | 121.9 | 120.8 | 118.2 | 118.1 | 118.2 | 118 | 132.5 | 132.4 | 132.2 | 132 | 131.6 | 131.6 | 131.6 | 131.6 | 131.6 | 136.5 | 131.6 | 126.6 | 126.5 | 126.5 | 126.6 | 126.5 | 110.6 | 110.5 | 110.8 | 122.8 | 134.8 | 76.8 |
Total Shareholders Equity
| 3,409.387 | 3,377.885 | 3,292.543 | 3,221.103 | 3,130.121 | 3,091.784 | 3,009.204 | 2,874.317 | 2,711.082 | 2,597.146 | 2,457.984 | 2,332.559 | 2,214.872 | 2,119.912 | 1,987.999 | 1,873.185 | 1,811.077 | 1,782.485 | 1,701.801 | 1,661.151 | 1,610.706 | 1,576 | 1,532.742 | 1,489.841 | 1,432.493 | 1,407.287 | 1,390.919 | 1,363.653 | 1,333.61 | 1,320.07 | 1,292.622 | 1,277.022 | 1,258.294 | 1,256.292 | 1,242.61 | 1,236.225 | 1,226.463 | 1,228.336 | 1,225.575 | 1,222.609 | 1,209.689 | 1,213.249 | 1,180.432 | 1,139.195 | 914.443 | 880.897 | 906.562 | 871.26 | 868.066 | 868.636 | 880.21 | 933.194 | 971.408 | 983.683 | 1,020.092 | 1,031.98 | 1,045.734 | 1,073.146 | 954.268 | 994.189 | 1,030.627 | 1,080.92 | 1,173.243 | 1,293.448 | 1,401.964 | 1,476.013 | 1,802.404 | 1,966.344 | 2,079.41 | 2,161.882 | 2,167.131 | 2,126.233 | 2,055.208 | 1,952.109 | 1,764.184 | 1,614.022 | 1,516.458 | 1,418.821 | 1,263.751 | 1,150.383 | 1,078.616 | 1,015.92 | 940.986 | 869.374 | 816.195 | 800.567 | 754.962 | 730.328 | 693.528 | 653.831 | 607.378 | 571.897 | 521.962 | 482.23 | 440.608 | 414.832 | 390.904 | 389 | 363.8 | 340.1 | 316 | 298.1 | 251.8 | 237.9 | 224.4 | 229.6 | 221.9 | 214.1 | 208.5 | 213.8 | 208.8 | 208.6 | 207.7 | 205 | 202.1 | 196.8 | 197.5 | 192.3 | 189 | 183.8 | 178.3 | 175.9 | 171.7 | 168.3 | 165.2 | 164.2 | 163.5 | 163.2 | 161.6 | 160.5 | 160 | 159.5 | 159.3 | 157.3 | 156.8 | 156.1 | 153.9 | 150.5 | 179.7 | 178.3 | 179.5 | 225.9 | 218.9 | 133.6 |
Total Equity
| 3,409.387 | 3,377.885 | 3,292.543 | 3,221.103 | 3,130.121 | 3,091.784 | 3,009.204 | 2,874.317 | 2,711.082 | 2,597.146 | 2,457.984 | 2,332.559 | 2,214.872 | 2,119.912 | 1,987.999 | 1,873.185 | 1,811.077 | 1,782.485 | 1,701.801 | 1,661.151 | 1,610.706 | 1,576 | 1,532.742 | 1,489.841 | 1,432.493 | 1,407.287 | 1,390.919 | 1,363.653 | 1,333.61 | 1,320.07 | 1,292.622 | 1,277.022 | 1,258.294 | 1,256.292 | 1,242.61 | 1,236.225 | 1,226.463 | 1,228.336 | 1,225.575 | 1,222.609 | 1,209.689 | 1,213.249 | 1,180.432 | 1,139.195 | 914.443 | 880.897 | 906.562 | 871.26 | 868.066 | 868.636 | 880.21 | 933.194 | 971.408 | 983.683 | 1,020.092 | 1,031.98 | 1,045.734 | 1,073.146 | 954.268 | 994.189 | 1,030.627 | 1,080.92 | 1,173.243 | 1,293.448 | 1,401.964 | 1,476.013 | 1,802.404 | 1,966.344 | 2,079.41 | 2,161.882 | 2,167.131 | 2,126.233 | 2,055.208 | 1,952.109 | 1,764.184 | 1,614.022 | 1,516.458 | 1,418.821 | 1,263.751 | 1,150.383 | 1,078.616 | 1,015.92 | 940.986 | 869.374 | 816.195 | 800.567 | 754.962 | 730.328 | 693.528 | 653.831 | 607.378 | 571.897 | 521.962 | 482.23 | 440.608 | 414.832 | 390.904 | 389 | 363.8 | 340.1 | 316 | 298.1 | 251.8 | 237.9 | 224.4 | 229.6 | 221.9 | 214.1 | 208.5 | 213.8 | 208.8 | 208.6 | 207.7 | 205 | 202.1 | 196.8 | 197.5 | 192.3 | 189 | 183.8 | 178.3 | 175.9 | 173.2 | 169.8 | 166.7 | 165.7 | 165 | 164.7 | 163.1 | 162 | 161.5 | 161 | 160.8 | 158.8 | 158.3 | 157.6 | 155.3 | 153.2 | 179.7 | 178.3 | 179.5 | 225.9 | 218.9 | 133.6 |
Total Liabilities & Shareholders Equity
| 5,657.584 | 5,657.164 | 5,488.003 | 5,413.531 | 5,315.821 | 5,363.272 | 5,331.813 | 5,232.827 | 5,059.114 | 4,963.528 | 4,874.404 | 4,458.194 | 4,382.93 | 3,864.92 | 3,612.774 | 3,505.935 | 3,373.712 | 3,338.356 | 3,158.579 | 3,086.097 | 3,034.919 | 3,001.077 | 2,908.17 | 2,847.629 | 2,787.162 | 2,780.292 | 2,566.302 | 2,536.411 | 2,506.548 | 2,528.589 | 2,474.27 | 2,461.4 | 2,385.806 | 2,415.899 | 2,350.868 | 2,351.936 | 2,316.435 | 2,358.438 | 2,588.215 | 2,596.561 | 2,550.237 | 2,595.449 | 2,528.081 | 2,496.542 | 2,142.334 | 1,945.441 | 1,908.423 | 1,855.914 | 1,825.571 | 1,858.725 | 2,114.969 | 2,420.304 | 2,454.539 | 2,547.769 | 2,602.155 | 2,681.198 | 2,644.725 | 2,429.308 | 2,320.517 | 2,348.694 | 2,373.151 | 2,474.938 | 2,531.84 | 2,676.814 | 2,807.199 | 2,956.237 | 3,361.253 | 3,585.701 | 3,689.465 | 3,909.875 | 3,956.043 | 3,956.936 | 3,879.123 | 3,784.895 | 3,573.689 | 3,037.454 | 2,816.56 | 2,790.044 | 2,467.108 | 2,248.347 | 2,037.208 | 1,969.8 | 1,829.68 | 1,779.834 | 1,617.239 | 1,595.18 | 1,576.264 | 1,416.913 | 1,214.37 | 1,190.956 | 1,265.139 | 1,219.769 | 1,127.354 | 1,061.598 | 1,059.305 | 972.088 | 893.169 | 877 | 871.5 | 816.7 | 762.3 | 714 | 728 | 719.5 | 674.6 | 621.8 | 643 | 635.8 | 610.8 | 617.3 | 627.4 | 640 | 631.5 | 634.8 | 676 | 688.4 | 700.5 | 725.4 | 757.1 | 751.5 | 733.2 | 776.9 | 795.2 | 858.5 | 847.9 | 858.9 | 1,153.3 | 1,175 | 1,238.8 | 1,316.5 | 1,361.7 | 1,428.4 | 1,439.4 | 1,477.1 | 1,533.1 | 1,576.6 | 1,608.9 | 1,663.7 | 1,795.1 | 1,867.9 | 1,993.4 | 1,294.5 | 1,245.6 | 607.6 |