Mohawk Industries, Inc.

NYSE:MHK

158.17 (USD) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q32001 Q22001 Q12000 Q42000 Q32000 Q22000 Q11999 Q41999 Q31999 Q21999 Q11998 Q41998 Q31998 Q21998 Q11997 Q41997 Q31997 Q21997 Q11996 Q41996 Q31996 Q21996 Q11995 Q41995 Q31995 Q21995 Q11994 Q41994 Q31994 Q21994 Q11993 Q41993 Q31993 Q21993 Q11992 Q41992 Q31992 Q21992 Q11991 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 497.4658.5642.55518.452570.933572.858509.623326.971223.986230.559268.8951,128.027753.677557.262768.625781.238737.712263.086134.785111.303128.096105.668119.0591.351518.226114.84384.88484.502130.238188.436121.665112.108112.04998.30581.692110.716171.087107.04197.877105.56970.04472.64554.06663.58168.7451,120.167477.672380.842319.463304.775311.945276.156285.422256.231354.217365.835342.673452.335531.458306.145226.543136.55293.51962.02564.03873.28989.60481.66457.76353.59863.49269.7373.39882.174134.5850000000016.36000000000000000000200000000000000000000002.600002.9
Short Term Investments 000001501581102653103230662.358782.267571.741407.7840042.50000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Cash and Short Term Investments 497.4658.5642.55518.452570.933722.858667.623436.971488.986540.559591.8951,128.0271,416.0351,339.5291,340.3661,189.022737.712263.086134.785111.303128.096105.668119.0591.351518.226114.84384.88484.502130.238188.436121.665112.108112.04998.30581.692110.716171.087107.04197.877105.56970.04472.64554.06663.58168.7451,120.167477.672380.842319.463304.775311.945276.156285.422256.231354.217365.835342.673452.335531.458306.145226.543136.55293.51962.02564.03873.28989.60481.66457.76353.59863.49269.7373.39882.174134.5850000000016.36000000000000000000200000000000000000000002.600002.9
Net Receivables 2,018.52,007.21,874.6561,943.1472,087.0712,052.3621,904.7862,003.2612,105.8092,044.6981,839.9851,880.4762,017.6221,813.8581,709.4931,710.9611,586.3981,644.751,526.6191,787.1581,819.4741,743.5811,606.1591,755.711,737.9351,689.9121,558.1591,656.0641,639.6141,497.9081,376.1511,506.3161,448.8981,406.7251,257.5051,340.651,387.6871,158.8581,081.9631,209.5571,261.8081,174.8951,062.8751,154.3681,145.55825.659679.473817.214782.122782686.165775.421797.893754.826614.473697.491703.458788.124673.931832.105778.456784.677696.284933.741982.378955.325821.113958.947968.103948.767851.428958.416987.626948.229848.666811.628775.992739.789660.65718.006698.852664.04573.5602.867580.118540.717501.129569.567580.924619.27404.875432.651392.552389.042356.072394.896396.223371.329337.8385.3372.7360.7321.1307.1276.1268.2238.6253.8234.3221.4215.1258.8228.3194.9177.8213.3223218.4179.8191.5183.4167.511314291.778.560.333.534.732.727
Inventory 2,579.92,527.72,551.8532,519.7092,618.7112,729.8762,793.7652,900.1162,826.0442,513.2442,391.6722,215.632,081.9671,996.6281,913.021,841.9731,922.0482,195.4342,282.3282,337.9522,367.6312,338.1252,287.6152,214.2952,061.2042,044.9621,948.6631,911.0291,865.9411,740.881,675.7511,673.2421,660.1311,652.031,607.2561,621.1541,592.4031,505.6321,543.3131,640.4871,644.7681,632.2361,572.3251,612.6961,591.5521,230.251,133.7361,139.4031,161.0731,164.9911,113.631,132.0731,102.7691,075.6131,007.503996.271965.778932.785892.981939.478936.336985.4631,168.2721,234.6961,250.31,296.4241,276.5681,297.6051,229.3261,245.0731,225.8741,275.4351,283.9311,186.6261,166.9131,089.971,125.1451,145.7471,017.9831,000.802926.396897.47832.415830.291803.154761.647678.008742.647727.088699.789531.405576.218619.177621.308574.595592.828576.653553.267494.8537.6528.6499412.2356.3329.2316.7291.3316.3326338.9302.7328326.2335.9299.2301.8307332.9252.7264.5271.6264.7164.3170107.9101.896.247.151.248.745.5
Other Current Assets 545.5528.3535.158523.017574.613556.043528.92518.75519.03718.8820.15619.17425.26333.93531.34335.15699.87390.66270.17965.77273.34174.35874.91970.30971.08768.211104.42520.35529.63628.60530.22131.83638.87959.40344.88647.1140.39437.76731.57442.21836.94742.07244.88442.20538.74222.0679.46317.77817.4122.98822.73520.75722.29721.67219.43127.66819.24223.73120.693281.383314.438319.929288.174273.624269.55270.836262.435269.159294.877296.259238.117182.023175.514175.051190.3230104.436101.739104.692125.253127.696130.973127.303111.86113.703119.318119.442105.788105.312101.71594.94279.81184.34788.29293.44792.71989.44891.613101.86663.260.973.632.432.636.843.42633.537.138.43129.334.230.826.831.434.921.723.52121.310.18.28.27.19.61.50.72.12.5
Total Current Assets 5,641.35,721.75,604.2175,504.3255,851.3286,061.1395,895.0995,854.3295,940.7345,564.7395,238.3575,646.0775,950.5565,566.0125,363.6545,151.9874,745.9984,613.0314,429.4574,727.784,808.3174,688.9654,509.2964,548.474,773.684,297.0394,072.9673,997.114,010.7233,734.9823,471.5123,576.3143,519.2033,470.5513,249.9723,499.1943,608.6223,203.8193,132.273,368.8143,379.0893,263.2743,085.7183,188.4633,270.1953,446.6062,550.0462,596.7292,534.1862,544.6282,398.1642,440.5882,447.2372,339.6752,248.6132,294.2022,284.862,443.4582,3592,359.1112,255.7732,226.6212,246.2492,504.0862,566.2662,595.8742,449.722,607.3752,550.0692,543.6972,378.9112,485.6042,520.4692,392.082,340.4872,001.0692,005.5731,987.2751,783.3251,844.0611,752.9441,692.4831,533.2181,561.3781,496.9751,421.6821,298.5791,418.0021,413.3241,420.7741,031.2221,088.681,096.0761,098.6421,024.1141,080.4431,062.3241,016.209934.4988.9964.5920.6806.9695.8637.9621.7573.3596.1593.8597.4556.2617.8583.8565507.8541.9561.4586.2454.2479.5476453.5287.4320.2207.8190166.182.186.683.577.9
Non-Current Assets:
Property, Plant & Equipment, Net 5,155.45,298.75,421.6985,193.3025,357.6445,342.0165,048.9944,924.9484,986.8014,937.3525,026.8324,827.9454,842.7234,769.8774,914.3674,708.2934,752.5914,804.2425,021.924,934.7135,058.0224,995.2354,699.9024,586.2364,421.0734,460.7934,270.794,090.0993,892.2513,506.1543,370.3483,340.8933,243.8383,224.3273,147.1183,046.4913,014.7512,618.6332,703.212,772.7222,830.2022,745.0572,701.7432,683.9842,594.2561,729.9161,692.8521,657.2261,652.4441,718.3961,712.1541,696.1821,730.9141,715.8951,687.1241,680.5411,654.1611,719.0511,791.4121,841.7791,864.3011,867.0721,925.7421,963.9392,018.8132,026.0581,975.7211,936.5981,858.2821,864.9991,888.0881,869.2731,904.8031,822.4241,810.728995.204973.627940.086905.332898.824899.458902.436919.085859.066855.01851.471855.324843.782841.651837.167619.703630.049635.558641.669650.053622.872622.902626.276624.8620605.6591.6422.9340.9315.9314.8319.8322.4306.6316.3324.7330.5329.4310.4318345.2366.8370.8339.3338.8330.9318.6220.9218.2126.6110.59035.236.236.434.8
Goodwill 1,136.71,140.21,159.7241,125.4342,031.0342,022.4571,927.7591,827.9682,536.3142,579.3852,607.9092,612.2012,609.1742,594.7272,650.8312,574.6412,541.9062,519.9792,570.0272,519.2142,565.7022,548.9972,520.9662,522.1392,447.0462,512.6152,471.4592,454.362,417.0582,293.1072,274.4262,331.8212,322.7352,339.5212,293.3652,280.7222,294.2141,553.1551,604.3521,668.521,730.7131,721.7921,736.0921,713.8831,690.6221,394.0621,385.7711,371.4941,363.3561,390.7121,375.1751,389.431,418.831,406.7311,369.3941,389.0571,340.0031,377.5181,411.1281,424.3911,399.2771,368.5521,399.4341,529.3212,876.7242,877.6712,797.3392,784.762,719.7242,710.8212,699.6392,685.0922,691.912,642.38900000000001,282.68401,277.4531,2771,2771,277.4530110000000000000000000000000000000000000000
Intangible Assets 841.4853.8875.383854.427887.929893.064857.948823.1856.401883.527899.98911.271922.699921.846951.607918.778910.838904.023928.879916.953950.624950.564961.81944.661858.532899.989891.767890.298878.301835.761834.606876.715930.323950.975936.541918.655931.296661.846702.009746.304792.26796.896811.602811.116800.529569.356553.799554.257564.948599.625605.1634.164592.433689.703677.127710.934686.156736.353785.342817.586812.19799.927847.85954.8261,190.1571,211.5121,171.8691,171.4651,153.7611,166.6261,180.0941,168.7391,196.311,173.1363,796.061,698.4931,697.9941,698.9951,699.9951,701.5281,701.0291,693.1831,694.0391,437.599146.9931,424.153146.71,424.1531,424.153146.996109.1670000000000000000000000000000000000019.60000
Goodwill and Intangible Assets 1,978.11,9942,035.1071,979.8612,918.9632,915.5212,785.7072,651.0683,392.7153,462.9123,507.8893,523.4723,531.8733,516.5733,602.4383,493.4193,452.7443,424.0023,498.9063,436.1673,516.3263,499.5613,482.7763,466.83,305.5783,412.6043,363.2263,344.6583,295.3593,128.8683,109.0323,208.5363,253.0583,290.4963,229.9063,199.3773,225.512,215.0012,306.3612,414.8242,522.9732,518.6882,547.6942,524.9992,491.1511,963.4181,939.571,925.7511,928.3041,990.3371,980.2752,023.5942,011.2632,096.4342,046.5212,099.9912,026.1592,113.8712,196.472,241.9772,211.4672,168.4792,247.2842,484.1474,066.8814,089.1833,969.2083,956.2253,873.4853,877.4473,879.7333,853.8313,888.223,815.5253,796.061,698.4931,697.9941,698.9951,699.9951,701.5281,701.0291,693.1831,694.0391,437.5991,429.6771,424.1531,424.1531,424.1531,424.1531,424.449109.167110000000000000000000000000000000000019.60000
Long Term Investments -504.8-159.6-498.847-170.626-457.228-444.781-390.632-176.439-177.774-195.793-451.439-452.806-467.641-437.611-447.292-430.515-418.071-415.667-436.397-294.102-423.437-421.314-407.149-399.42-393.708-389.936-387.87-390.946-391.158-357.513-279.704-294.85-296.732-306.941-307.404-319.42-316.787-247.169-295.487-145.1-149.417-154.469-159.022-166.711-153.362-121.9053,632.422000000000000000000000000-591.273-617.7800-191.76100000000000-165-165-1660-186000000000000000000000000000000000000000
Tax Assets 504.8517.1498.847461.007457.228444.781390.632370.689369.237421.716451.439452.806467.641437.611447.292430.515418.071415.667436.397294.102423.437421.314407.149399.42393.708389.936387.87390.946391.158357.513279.704294.85296.732306.941315.368319.42316.787247.169143.703145.1149.417154.469159.022166.711153.362121.905121.216122.906149.843145.833115.635117.204110.841114.229116.668117.17638.73642.5244.56445.58824.14825.46426.920.26307.572306.304285.4010000591.273617.7800191.761000000000001651651660760000545403131310282828024242802222000000000000000000
Other Non-Current Assets 504.8159.6498.847170.626457.228444.781390.632176.439177.774195.793451.439452.806467.641437.611447.292430.515418.071415.667436.397294.102423.437421.314407.149399.42393.708389.936387.87390.946391.158357.513279.704294.85296.732306.941307.404319.42316.787247.169295.487145.1149.417154.469159.022166.711153.362121.905-3,632.4220000088.7450000000000000026.97227.97229.14131.66225.93334.31930.70444.24813.00813.05514.67214.46614.75714.63914.14617.23320.39215.62415.35318.68719.21619.49714.6498.393115.8116.788117.97118.474119.54464.33165.215123.776.377.780.5101.662.439.439.567.950.351.646.474.954.559.775.477.783.365.86161.361.962.353.55340.238.422.42.10.80.73.23.4
Total Non-Current Assets 7,638.37,809.87,955.6527,634.178,733.8358,702.3188,225.3337,946.7058,748.7538,821.988,986.168,804.2238,842.2378,724.0618,964.0978,632.2278,623.4068,643.9118,957.2238,664.9828,997.7858,916.118,589.8278,452.4568,120.3598,263.3338,021.8867,825.7037,578.7686,992.5356,759.0846,844.2796,793.6286,821.7646,692.3926,565.2886,557.0485,080.8035,153.2745,332.6465,502.5925,418.2145,408.4595,375.6945,238.7693,815.2393,753.6383,705.8833,730.5913,854.5663,808.0643,836.983,941.7633,926.5583,850.3133,897.7083,719.0563,875.4424,032.4464,129.3444,099.9164,061.0154,199.9264,468.3466,393.2666,421.5456,230.335,919.7955,759.7395,771.5875,799.4835,749.0375,827.3425,668.6535,651.0362,706.7052,684.6762,653.7532,619.7932,615.1092,615.1262,609.7652,630.3572,317.0572,300.3112,290.9772,298.1642,287.1512,285.3012,276.265737.263745.849752.346759.639768.527742.416741.233745.491748.5727.3714.3703.1524.5431.3383.3382.3387.7396.7382.2390.7399.6407411.1385.8395.7428.5432.6431.8400.6400.7393.2372.1273.9258.4165132.9111.73636.939.638.2
Total Assets 13,279.613,531.513,559.86913,138.49514,585.16314,763.45714,120.43213,801.03414,689.48714,386.71914,224.51714,450.314,792.79314,290.07314,327.75113,784.21413,369.40413,256.94213,386.6813,392.76213,806.10213,605.07513,099.12313,000.92612,894.03912,560.37212,094.85311,822.81311,589.49110,727.51710,230.59610,420.59310,312.83110,292.3159,942.36410,064.48210,165.678,284.6228,285.5448,701.468,881.6818,681.4888,494.1778,564.1578,508.9647,261.8456,303.6846,302.6126,264.7776,399.1946,206.2286,277.5686,3896,266.2336,098.9266,191.916,003.9166,318.96,391.4466,488.4556,355.6896,287.6366,446.1756,972.4328,959.5329,017.4198,680.058,527.178,309.8088,315.2848,178.3948,234.6418,347.8118,060.7337,991.5234,707.7744,690.2494,641.0284,403.1184,459.174,368.074,302.2484,163.5753,878.4353,797.2863,712.6593,596.7433,705.1533,698.6253,697.0391,768.4851,834.5291,848.4221,858.2811,792.6411,822.8591,803.5571,761.71,682.91,716.21,678.81,623.71,331.41,127.11,021.21,004961992.8976988.1955.81,024.8994.9950.8903.5970.49941,018854.8880.2869.2825.6561.3578.6372.8322.9277.8118.1123.5123.1116.1
Liabilities & Equity:
Current Liabilities:
Account Payables 1,082.81,101.91,038.0241,082.3981,184.1041,211.6521,094.0381,217.7311,359.2121,296.0661,228.6211,147.0041,131.1681,064.7851,895.9511,933.206845.2571,554.0851,559.141,738.8591,713.9341,571.2731,523.8661,623.4181,589.5611,463.9931,451.6721,524.2371,466.6581,330.3411,335.5821,435.0691,334.151,247.4891,256.0251,371.9691,303.4871,085.8051,104.5091,247.8621,253.2911,188.6441,193.5931,296.1921,261.791824.135773.436397.865381.503398.842372.616412.946416.909396.775353.387389.262393.323383.006335.401353.282355.039288.916315.053980.918965.743369.64399.141465.75451.382421.045371.5381,124.974451.207398.418998.105348.858757.813756.895623.061779.08715.074713.242637.94308.954664.876324.708589.283681.299634.207585.84423.495412.075392.56422.756372.531411.54444.372420.4340.4401.9393.2381.6353.5305.5284.2266.1227.2255.2225.4222.3202.7235.4229.8221.7201.7215.6192.3215156.6181.1192.4201.4128.7158.296.999.2037.4039.218.5
Short Term Debt 828.51,041.31,112.7981,029.0751,144.1341,162.961945.8371,648.651,607.3971,651.286728.937691.8011,059.7321,052.895475.297453.908253.6461,317.1981,153.4431,375.841,991.8571,862.9741,742.3731,333.8531,146.5111,331.9171,203.6831,172.7811,754.0771,497.9861,382.7381,548.2511,795.5842,076.1792,003.0031,927.8151,698.0441,806.175851.305583.495619.229654.871127.21889.03183.17153.49655.21357.67357.15857.309386.255438.3453.18552.706350.588351.486351.307551.42652.90753.16355.335137.50194.785131.663290.392367.785260.439337.351426.433514.772576.134509.151530.626100.156113.809104.904183.835218.501191.341207.315274.459236.088248.79525.998110.90427.42727.42742.366108.366253.366158.366238.215236.348203.635224.39133.87433.89333.9234197197197.134.232.232.2363621.820.520.641.800061.35.555.555.55.55.55.45.44.95.11.81.81.80.50.54.74.7
Tax Payables 0000000000000000000000000000001,241.1250000000020.63912.83815.2561.09511.2125.30810.0332.07400003.854.3739.2869.3016.13433.14193.985.69972.48140.75242.42340.798000000000000000000488.4340000000000000000000000000000000000000000000000000
Deferred Revenue 74.572.367.956-1,082.398-1,184.10468.40972.572370.689369.23774.16565.74456.43558.97947.908447.292-943.3260-654.907436.397-774.761-737.703-657.068407.149-698.18-638.361-566.468387.87-664.324-595.22-549.874-606.167-667.821-552.099-496.218-559.051-600.963-575.811-451.541151.784-532.763-541.484-491.278-561.861-568.422-532.757-364.738111.585000150.9100306.556133.3040371.0850130.990000-980.918-965.743518.996139.04473.41453.281432.9499.251-1,124.974472.496416.6330-385.0830000000339.53200083.05683.05670.05800000000000000000000000000000000000000000
Other Current Liabilities 951.9904.6927.1362,159.4992,143.807875.351957.838667.677588.531850.116923.0531,006.503929.007841.703-447.292943.326773.327654.907-436.397774.761737.703657.068-407.149698.18638.361566.468-387.87664.324595.22549.874606.167667.821552.099496.218559.051600.963575.811451.541-151.784532.763541.484491.278561.861568.422532.757364.738-111.585363.321351.908322.541191.565361.993354.38836.437211.635390.56344.501476.684364.724523.297520.551539.481467.078980.918965.74344.22412.8882.95464.255128.551548.841,124.974223.201218.6750776.199000000040.5090359.9560-83.056-83.056-70.05800000000000-0.1000-0.1-0.100-0.10.141.881.161.30000-0.1000.1000066.1039.6010.2
Total Current Liabilities 2,937.73,120.13,145.9143,188.5743,287.9413,318.3733,070.2853,904.7473,924.3773,871.6332,946.3552,901.7433,178.8863,007.2912,371.2482,387.1141,872.232,871.2832,712.5833,114.6993,705.7913,434.2473,266.2392,957.2712,736.0722,795.912,655.3552,697.0183,220.7352,828.3272,718.322,983.323,129.7343,323.6683,259.0283,299.7843,001.5312,891.981,955.8141,831.3571,872.521,843.5151,320.8111,385.2231,344.962877.631828.649818.859790.569778.6921,101.3461,213.2391,224.482792.4741,048.9141,131.3111,160.2161,411.116884.022929.742930.925965.898876.9161,112.5811,256.1351,300.6411,211.51,359.4651,395.3511,497.3081,595.7631,634.1251,677.531,133.8821,111.914844.878941.648975.396814.402986.395989.533949.33886.735714.993775.78712.091616.71723.665742.573839.206581.861650.29628.908626.391596.922445.414478.265454.32374.4598.9590.2578.6387.7337.7316.4302263.1277245.9242.8244.6277.2310.9283263221.1247.8270.5162186.6197.8206.9133.6163.398.710167.937.940.143.933.4
Non-Current Liabilities:
Long Term Debt 1,606.41,610.71,646.7251,990.5742,323.9392,569.2612,274.6991,326.6011,361.3251,381.641,997.6722,003.0132,015.3951,967.1372,591.6132,497.4352,799.711,752.831,746.5431,722.1411,419.3331,725.571,515.6011,528.5511,884.0231,585.6511,559.8951,544.6651,174.441,132.2681,128.7471,165.5771,160.71,173.61,196.9281,263.1761,777.828606.081,402.1351,806.8211,807.6091,811.7892,132.792,257.3912,450.5842,253.021,327.7291,467.2691,570.531,642.4191,200.1841,173.0381,155.151,577.1881,302.9941,303.1511,303.1551,303.4371,801.5721,802.1381,804.0861,843.6121,860.0011,924.6981,896.6422,003.0132,021.3952,126.9362,137.3492,189.8622,207.5472,438.7322,596.4123,1483,194.561700700700700700.009709.425763.605763.618762.801733.844789.428793903.104912.384897.831150.067219.571319.456378.31365.437592.747579.603572.074562.1363.3366363.4321.8268.4216.8245.2257.2302.9339.5370.9345.7400.9353.2356.8341.8438.4444.9443.3393.9404.5397.7358.6243.6234.1100.9106.5113.613.52155.458.6
Deferred Revenue Non-Current -394.7405.6-408.022-347.629-761.26300-313.7410-347.57-356.753-351.224-369.899-331.178493.668-321.3090-305.151473.886-355.731-436.843-445.441413.74-480.18-475.045-431.298328.103-305.409-297.138-268.298-191.234-189.017-186.816-198.46-193.511-216.296-210.756-168.455401.674-111.817-118.92-109.706-124.447-135.322-156.303-87.32329.81-92.359-93.29-95.838355.653-95.9280-94.642346.503-89.720-99.092370.903-107.951000000614.619000628.311000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 361.2385.8391.5347.629761.263428.75444.66744.629471.044845.843852.274793.095824.57816.613823.732732.596434.264785.186801.106790.643859.387868.213877.224912.1870.467801.878783.131755.02713.11677.897576.346574.267613.131615.037603.593723.489750.125562.767504.782486.764528.252532.74570.27587.91609.125406.61427.689421.549427.36458.786355.653439.798366.61449.984346.503441.948340.773452.858370.903510.486383.139381.994419.985469.533638.685639.209614.619641.163619.488624.708628.311591.273617.78594.489625.887191.761191.761191.761191.761183.669183.669183.669183.669186.996186.996188.311186.996164.572164.572165.60684.95575.80875.80875.80875.80853.78353.78353.78353.831313129.828.428.428.428.424.124.127.527.521.721.721.721.723.923.932.732.730.728.528.522.627.8272443.63.63.63.6
Other Non-Current Liabilities 1,116.5361.51,154.616687.957761.263341.367312.874313.741325.803347.57356.753351.224369.899331.178-493.668321.309338.336305.151-473.886355.731436.843445.441-413.74511.407505.088462.222-298.64333.917323.851292.499214.93213.758210.499221.892215.463238.446232.06168.455-401.674111.817118.92109.706124.447135.322156.30387.32-329.8192.35993.2995.838-256.11695.92893.49994.642-252.98589.7290.58299.092-270.236107.951107.216104.71135.47119.475125.173125.576-489.44151.874148.79150.809-596.80140.0136.55233.53132.04129.37329.48329.7730.61829.99930.24331.85731.75223.04921.33518.52517.15816.31810.7546.6493.0514.8060.7810.1380.1140.5920.3920.1920.10.80.955.45.35.55.96.43.94.64.74.85.15.12.12.12.32.32.62.22.12.31.922.82.92.42.41.51.51.41.4
Total Non-Current Liabilities 2,689.42,763.62,784.8192,678.5313,085.2023,339.3783,032.2332,071.232,158.1722,227.4832,849.9462,796.1082,839.9652,783.753,415.3453,230.0313,572.312,538.0162,547.6492,512.7842,278.722,593.7832,392.8252,471.8782,784.5332,418.4532,372.4892,328.1931,914.2631,834.3661,728.7891,764.5851,797.5141,812.0691,822.4732,008.8152,549.2571,168.8471,906.9172,293.5852,335.8612,344.5292,703.062,845.3013,059.7092,659.631,755.4181,888.8181,997.892,101.2051,655.3741,612.8361,615.2592,027.1721,743.0151,745.0991,734.511,756.2952,273.1422,312.6242,294.4412,330.3162,415.4562,513.7062,660.52,767.7982,761.1932,919.9732,905.6272,965.3792,867.3683,070.0153,250.7443,776.023,852.489921.134921.244921.531922.379913.677923.337979.131979.039972.846942.175996.264997.1541,083.9941,087.711,070.086238.073300.185396.045454.256441.359647.122633.778626.049616395.1397.9399.4357302.1250.7279.5292330.9368.2403.1378427.7380380.6365.6464.6471.1478.6428.8437.3428.5389268.2264.7130.8132.912018.626.160.463.6
Total Liabilities 5,627.15,883.75,930.7335,867.1056,373.1436,657.7516,102.5185,975.9776,082.5496,099.1165,796.3015,697.8516,018.8515,791.0415,786.5935,617.1455,444.545,409.2995,260.2325,627.4835,984.5116,028.035,659.0645,429.1495,520.6055,214.3635,027.8445,025.2115,134.9984,662.6934,447.1094,747.9054,927.2485,135.7375,081.5015,308.5995,550.7884,060.8273,862.7314,124.9424,208.3814,188.0444,023.8714,230.5244,404.6713,537.2612,584.0672,707.6772,788.4592,879.8972,756.722,826.0752,839.7412,819.6462,791.9292,876.412,894.7263,167.4113,157.1643,242.3663,225.3663,296.2143,292.3723,626.2873,916.6354,068.4393,972.6934,279.4384,300.9784,462.6874,463.1314,704.144,928.2744,909.9024,964.4031,766.0121,862.8921,896.9271,736.7811,900.0721,912.871,928.4611,865.7741,687.8391,717.9551,708.3551,613.8641,807.6591,830.2831,909.292819.934950.4751,024.9531,080.6471,038.2811,092.5361,112.0431,080.369990.4994988.1978744.7639.8567.1581.5555.1607.9614.1645.9622.6704.9690.9663.6628.6685.7718.9749.1590.8623.9626.3595.9401.8428229.5233.9187.956.566.2104.397
Equity:
Preferred Stock 00000000006.7916.9316.8246.5996.8426.41206.2756.6076.5116.5186.2446.2458.0217.888.0667.8478.558.0157.4127.0367.2467.0416.9536.696.7986.6483.8644.8075.7938.6918.5049.2499.1488.6431.36600000000031.006029.866030.2240000000000000000000000000000000000000000000000000000000000000000000003.23.2
Common Stock 0.70.70.710.710.710.710.7090.7090.7090.7090.7290.7540.7640.770.7760.7850.7850.7850.790.7920.7970.7980.7970.820.820.8190.8180.8170.8170.8170.8150.8160.8150.8140.8130.8130.8210.8120.8110.8110.810.810.8080.8080.8070.8060.8020.8010.80.80.7980.7980.7980.7970.7970.7960.7960.7960.7950.7950.7950.7950.7950.7950.7940.7940.7940.7930.7930.7910.7880.7870.7870.7860.7850.7790.7780.7760.7750.7740.7730.7720.770.7690.7650.7640.7630.7630.7630.7610.6140.6130.610.610.6080.6080.6070.6070.60.61101110000000000000000000000000
Retained Earnings 7,144.87,075.26,970.2446,830.7567,591.2157,489.9987,409.767,376.3047,910.6577,630.8377,692.0647,929.957,867.7957,673.1297,559.1917,430.9457,225.8287,274.0857,232.3376,991.0766,903.2616,709.7826,588.1976,635.8966,409.5526,212.9666,004.5065,764.1285,494.1495,233.4685,032.9144,799.1874,529.4414,274.2544,102.7073,911.1483,696.2723,509.8143,487.0793,340.2113,187.643,034.892,953.8092,859.1582,740.092,655.5182,605.0232,538.6342,468.332,395.1422,354.7652,311.8342,265.1882,204.2852,180.8432,138.3292,087.2352,019.1541,998.6161,978.8371,944.4891,898.2282,004.1152,131.7313,616.5123,527.7333,462.3433,083.232,961.1752,845.9082,755.5292,626.0392,498.332,339.6982,268.5782,182.8662,074.2141,980.4031,910.3831,807.9131,695.2251,608.0681,541.7611,439.621,348.2371,273.2521,231.6121,147.4121,065.851990.334947.123887.93832.203785.737758.531719.269677.132629.929595.9555.8510.7466.7417.3347.2314.7284.1269.3250229.1209.8201.3188.8174157.6152.2162.4155.8150.1145.8138.2124.9112.44436.629.423.42418.514.214.814.9
Accumulated Other Comprehensive Income/Loss -1,238.7-1,167.8-1,079.963-1,293.126-1,107.742-1,107.825-1,114.258-1,268.663-1,014.999-1,048.599-966.952-872.617-781.506-855.455-695.145-935.423-966.776-1,087.852-765.824-882.287-732.521-777.547-791.608-704.379-671.133-487.168-558.527-571.369-636.787-749.986-833.027-704.12-715.861-672.82-793.568-698.3-625.572-655.394-429.321-122.885135.379115.609178.689146.22549.80682.242159.733112.85470.464190.617135.639184.631331.558292.828178.097236.37783.804196.93296.917334.728256.477163.42254.535322.45537.113536.779363.981289.25179.086154.548130.37281.71898.725-6.019-47.4331.94-1.322-1.436-2.441-0.7510.0690.4992.3130.7912.2491.7421.126-5.855-4.381-2.135-2.837-4.617-0.617-1.398-588.147-569.277-553-534-514.8-491-465-451-402.3-304-2900-260.9000-205.300000000000000000000
Other Total Stockholders Equity 1,739.71,733.81,732.081,733.051,727.8371,722.8231,721.7031,716.7071,704.2511,704.6561,695.5841,687.4311,680.0651,673.9891,669.4941,664.351,658.9751,654.351,652.5381,649.1871,643.5361,637.7681,636.4281,631.4191,626.3151,611.3261,612.3651,595.4761,588.2991,573.1131,575.7491,569.5591,564.1471,547.3771,544.2211,535.4241,536.7131,364.6991,359.4371,352.5881,340.781,333.6311,327.7511,318.2941,304.947984.652954.059942.646936.724932.738924.583921.472919.415915.422911.819908.992907.103904.743904.495901.505899.011896.871894.358891.169888.478883.674880.239874.459867.776851.35828.574821.957821.695816.366805.19756.177753.687764.358757.62751.162759.133764.448752.957749.416728.08728.546749.378755.174806.109798.7873.6510.128-8.727-7.315583.368579.723566.775584.795610.8656.8644629571.7443.1428.4137.4397.5134.9132.8132.4337.2131.1130129.6122.7122.3119.3118.8118.2118.1118117.3115.5114113.965.665.343.143.10.81
Total Shareholders Equity 7,646.57,641.97,623.0717,271.398,212.028,105.7068,017.9147,825.0578,600.6188,287.6038,428.2168,752.4498,773.9428,499.0328,541.1588,167.0697,918.8127,847.6438,126.4487,765.2797,821.5917,577.0457,440.0597,571.7777,373.4347,346.0097,067.0096,797.6026,454.4936,064.8245,783.4875,672.6885,385.5835,156.5784,860.8634,755.8834,614.8824,223.7954,422.8134,576.5184,673.34,493.4444,470.3064,333.6334,104.2933,724.5843,719.6173,594.9353,476.3183,519.2973,415.7853,418.7353,516.9593,413.3323,271.5563,315.53,078.9383,151.4893,200.8233,246.0893,100.7722,959.3143,153.8033,346.1455,042.8974,948.984,707.3574,247.7324,008.833,852.5973,715.2633,530.5013,419.5373,150.8313,027.122,941.7622,827.3572,744.1012,666.3372,559.0982,455.22,373.7872,297.8012,190.5962,079.3312,004.3041,982.8791,897.4941,868.3421,787.747948.551884.054823.469777.634754.36730.323691.514681.331692.5722.2690.7645.7586.7487.3454.1422.5405.9384.9361.9342.2333.2319.9304287.2274.9284.7275.1268.9264256.3242.9229.7159.5150.6143.38989.361.657.318.819.1
Total Equity 7,652.57,647.87,629.1367,277.2638,217.9348,111.9398,024.3197,831.3618,606.9388,294.2368,435.0078,759.388,780.7668,505.6318,5488,173.4817,924.8647,853.9188,133.0557,771.797,828.1097,583.2897,446.3047,579.7987,381.3147,354.0757,074.8566,806.1526,462.5086,072.2365,790.5235,679.9345,392.6245,163.5314,867.5534,762.6814,621.534,227.6594,427.624,582.3114,681.9914,501.9484,479.5554,342.7814,112.9363,725.953,719.6173,594.9353,476.3183,519.2973,449.5083,451.4933,549.2593,446.5873,306.9973,346.5063,109.193,181.3553,234.2823,276.3133,130.3232,991.4223,153.8033,346.1455,042.8974,948.984,707.3574,247.7324,008.833,852.5973,715.2633,530.5013,419.5373,150.8313,027.122,941.7622,827.3572,744.1012,666.3372,559.0982,455.22,373.7872,297.8012,190.5962,079.3312,004.3041,982.8791,897.4941,868.3421,787.747948.551884.054823.469777.634754.36730.323691.514681.331692.5722.2690.7645.7586.7487.3454.1422.5405.9384.9361.9342.2333.2319.9304287.2274.9284.7275.1268.9264256.3242.9229.7159.5150.6143.38989.961.657.318.819.1
Total Liabilities & Shareholders Equity 13,279.613,531.513,559.86913,138.49514,585.16314,763.45714,120.43213,801.03414,689.48714,386.71914,224.51714,450.314,792.79314,290.07314,327.75113,784.21413,369.40413,256.94213,386.6813,392.76213,806.10213,605.07513,099.12313,000.92612,894.03912,560.37212,094.85311,822.81311,589.49110,727.51710,230.59610,420.59310,312.83110,292.3159,942.36410,064.48210,165.678,284.6228,285.5448,701.468,881.6818,681.4888,494.1778,564.1578,508.9647,261.8456,303.6846,302.6126,264.7776,399.1946,206.2286,277.5686,3896,266.2336,098.9266,191.916,003.9166,318.96,391.4466,488.4556,355.6896,287.6366,446.1756,972.4328,959.5329,017.4198,680.058,527.178,309.8088,315.2848,178.3948,234.6418,347.8118,060.7337,991.5234,707.7744,690.2494,641.0284,403.1184,459.174,368.074,302.2484,163.5753,878.4353,797.2863,712.6593,596.7433,705.1533,698.6253,697.0391,768.4851,834.5291,848.4221,858.2811,792.6411,822.8591,803.5571,761.71,682.91,716.21,678.81,623.71,331.41,127.11,021.21,004961992.8976988.1955.81,024.8994.9950.8903.5970.49941,018854.8880.2869.2825.6561.3578.6372.8322.9277.8118.1123.5123.1116.1