Meritage Homes Corporation
NYSE:MTH
177.92 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 831.559 | 992.921 | 905.298 | 921.227 | 1,048.755 | 1,163.243 | 957.21 | 861.561 | 299.387 | 272.147 | 520.395 | 618.335 | 562.291 | 684.374 | 716.433 | 745.621 | 609.979 | 484.622 | 797.321 | 319.466 | 454.812 | 407.427 | 327.499 | 311.466 | 205.762 | 169.426 | 172.552 | 170.746 | 115.167 | 216.739 | 85.689 | 131.702 | 107.915 | 128.171 | 172.175 | 262.208 | 235.409 | 217.021 | 89.245 | 103.333 | 84.105 | 230.63 | 260.956 | 274.136 | 177.584 | 218.019 | 325.021 | 170.457 | 305.049 | 81.826 | 90.603 | 173.612 | 157.104 | 167.568 | 103.508 | 103.953 | 145.324 | 156.669 | 242.68 | 249.331 | 346.951 | 385.31 | 344.399 | 205.923 | 119.027 | 115.153 | 26.14 | 27.677 | 45.297 | 51.678 | 38.919 | 56.71 | 75.436 | 47.465 | 41.662 | 65.812 | 40.185 | 34.104 | 44.828 | 47.876 | 19.34 | 11.735 | 11.69 | 4.799 | 6.91 | 26.555 | 21.962 | 6.6 | 6.751 | 14.481 | 0.273 | 3.383 | 1.456 | 4.079 | 6.359 | 4.397 | 1.578 | 9.459 | 5.385 | 13.422 | 3.836 | 7.084 | 7.382 | 12.387 | 5.735 | 5.219 | 5.671 | 8.245 | 4.844 | 7.263 | 6.965 | 15.6 | 3.5 | 1.9 | 3.1 | 3.3 | 2.1 | 10.2 | 4.7 | 6.7 | 11 | 11 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.753 | 11.356 | 0 | 5.631 | 5.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.549 | 103.753 | 173.955 | 147.429 | 188.996 | 199.215 | 273.944 | 299.345 | 265.571 | 270.666 | 175.723 | 125.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 0 | 0 | 0 | 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
| 831.559 | 992.921 | 905.298 | 921.227 | 1,048.755 | 1,163.243 | 957.21 | 861.561 | 299.387 | 272.147 | 520.395 | 618.335 | 562.291 | 684.374 | 716.433 | 745.621 | 609.979 | 484.622 | 797.321 | 319.466 | 454.812 | 407.427 | 327.499 | 311.466 | 205.762 | 169.426 | 172.552 | 170.746 | 115.167 | 216.739 | 85.689 | 131.702 | 107.915 | 128.171 | 172.175 | 262.208 | 235.409 | 217.021 | 89.245 | 103.333 | 84.105 | 230.63 | 260.956 | 274.136 | 177.584 | 218.019 | 325.021 | 170.457 | 371.598 | 185.579 | 264.558 | 321.041 | 346.1 | 366.783 | 377.452 | 403.298 | 410.895 | 427.335 | 418.403 | 375.03 | 346.951 | 385.31 | 344.399 | 205.923 | 119.027 | 115.153 | 26.14 | 27.677 | 45.297 | 51.678 | 38.919 | 56.71 | 75.436 | 47.465 | 41.662 | 65.812 | 40.185 | 34.104 | 44.828 | 47.876 | 19.34 | 11.735 | 11.69 | 4.799 | 6.91 | 26.555 | 21.962 | 6.6 | 6.751 | 14.481 | 0.273 | 3.383 | 1.456 | 4.079 | 6.359 | 4.397 | 1.578 | 9.459 | 5.385 | 13.422 | 3.836 | 7.084 | 7.382 | 12.387 | 5.735 | 5.219 | 5.671 | 8.245 | 4.844 | 7.263 | 7.284 | 15.6 | 3.5 | 1.9 | 3.1 | 3.3 | 2.1 | 10.2 | 4.7 | 6.7 | 11 | 11 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 286.939 | 258.137 | 243.322 | 266.972 | 228.852 | 210.068 | 209.315 | 215.019 | 193.307 | 171.408 | 155.38 | 147.548 | 148.743 | 131.104 | 102.86 | 98.573 | 96.702 | 93.872 | 82.17 | 88.492 | 85.962 | 82.057 | 79.99 | 77.285 | 79.573 | 78.395 | 74.38 | 79.317 | 78.933 | 73.109 | 86.232 | 70.355 | 76.371 | 68.837 | 60.491 | 57.296 | 59.617 | 64.659 | 61.515 | 56.763 | 56.178 | 50.695 | 54.165 | 38.983 | 35.711 | 30.246 | 23.885 | 20.29 | 16.681 | 15.778 | 14.884 | 14.932 | 19.617 | 16.08 | 19.516 | 20.835 | 20.782 | 37.282 | 23.486 | 115.443 | 29.188 | 28.01 | 30.876 | 142.554 | 98.425 | 46.532 | 71.96 | 123.503 | 93.573 | 73.201 | 68.777 | 68.725 | 74.104 | 59.664 | 54.637 | 60.745 | 19.424 | 18.186 | 12.512 | 15.974 | 7.776 | 9.014 | 9.638 | 8.716 | 7.961 | 9.56 | 5.424 | 8.894 | 4.794 | 6.992 | 4.682 | 5.508 | 4.377 | 9.756 | 2.673 | 2.179 | 1.619 | 1.544 | 3.463 | 1.643 | 2.004 | 1.774 | 2.256 | 2.461 | 1.605 | 1.153 | 1.155 | 0.986 | 1.187 | 1.572 | 2.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 5,331.782 | 5,037.325 | 4,721.291 | 4,501.358 | 4,348.6 | 4,355.178 | 4,358.263 | 4,726.262 | 4,474.062 | 4,027.95 | 3,734.408 | 3,593.007 | 3,251.787 | 2,975.121 | 2,778.039 | 2,741.016 | 2,733.428 | 2,789.79 | 2,744.361 | 2,853.933 | 2,735.883 | 2,744.578 | 2,742.621 | 2,887.293 | 2,870.047 | 2,802.798 | 2,731.38 | 2,762.269 | 2,638.407 | 2,512.853 | 2,422.063 | 2,429.014 | 2,301.305 | 2,219.169 | 2,098.302 | 2,088.69 | 2,027.064 | 1,943.055 | 1,877.682 | 1,865.051 | 1,638.028 | 1,538.218 | 1,405.299 | 1,345.214 | 1,227.229 | 1,152.139 | 1,113.187 | 1,004.825 | 0 | 0 | 815.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0 | 156.698 | 122.813 | 111.364 | -4,407.857 | 238.931 | 65.841 | 241.418 | 207.358 | 237.884 | 209.704 | 215.455 | 131.937 | 74.397 | -2,910.766 | 59.534 | 62.967 | -2,685.596 | -2,735.623 | 102.37 | -2,808.29 | 46.32 | 44.827 | 51.41 | 136.33 | 139.009 | 143.001 | 147.992 | 157.499 | 134.887 | 135.3 | 127.99 | 123.527 | 125.843 | 125.591 | 124.522 | 135.581 | 135.268 | 130.873 | 94.989 | 112.243 | 58.881 | 54.666 | 51.595 | 75.815 | 64.977 | 50.259 | 53.289 | 15.254 | 19.108 | 12.229 | 27.354 | 11.109 | 10.27 | 10.27 | 9.344 | 8.948 | 14.766 | 16.244 | 16.348 | 18.604 | 0 | 0 | 16.044 | 18.378 | 19.422 | 21.818 | 23.728 | 21.074 | 21.744 | 22.664 | 19.855 | 31.004 | 26.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 1,118.498 | 6,582.84 | 6,185.945 | 6,020.854 | 1,371.108 | 5,960.842 | 5,587.544 | 5,676.261 | 5,479.237 | 5,208.188 | 4,965.705 | 4,715.746 | 4,486.099 | 4,141.662 | 883.648 | 3,681.767 | 3,510.664 | 626.326 | 933.658 | 458.859 | 586.417 | 3,271.687 | 3,196.894 | 3,182.782 | 3,222.521 | 3,166.748 | 3,102.269 | 3,041.388 | 3,023.916 | 3,003.005 | 2,763.3 | 2,709.676 | 2,736.827 | 2,589.757 | 2,543.826 | 2,505.645 | 2,475.242 | 2,400.829 | 2,185.737 | 2,132.767 | 2,085.597 | 1,978.234 | 1,908.005 | 1,770.013 | 1,634.324 | 1,540.471 | 1,551.304 | 1,357.223 | 403.533 | 220.465 | 291.671 | 348.119 | 376.826 | 393.133 | 407.238 | 433.477 | 440.625 | 479.383 | 458.133 | 506.821 | 394.743 | 413.32 | 375.275 | 364.521 | 235.83 | 208.282 | 119.918 | 174.908 | 159.944 | 146.623 | 130.36 | 145.29 | 180.544 | 133.92 | 96.299 | 126.557 | 59.609 | 52.29 | 57.34 | 63.85 | 27.116 | 20.749 | 21.328 | 13.515 | 14.871 | 36.115 | 27.386 | 15.494 | 11.545 | 21.473 | 4.955 | 8.891 | 5.833 | 13.835 | 9.032 | 6.576 | 3.197 | 11.002 | 8.848 | 15.065 | 5.84 | 8.858 | 9.638 | 14.848 | 7.341 | 6.373 | 6.826 | 9.231 | 6.031 | 8.834 | 9.588 | 15.6 | 3.5 | 1.9 | 3.1 | 3.3 | 2.1 | 10.2 | 4.7 | 6.7 | 11 | 11 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 47.231 | 99.045 | 97.244 | 48.953 | 50.822 | 47.312 | 41.702 | 38.635 | 39.437 | 39.03 | 38.299 | 37.34 | 36.595 | 36.224 | 37.308 | 38.933 | 42.73 | 46.299 | 49.18 | 50.606 | 53.111 | 54.157 | 53.798 | 54.596 | 53.371 | 52.122 | 49.761 | 33.631 | 32.08 | 32.62 | 32.7 | 33.202 | 33.983 | 34.009 | 34.544 | 33.97 | 34.403 | 33.741 | 33.826 | 32.403 | 31.979 | 28.828 | 26.726 | 22.099 | 18.69 | 17.013 | 16.352 | 15.718 | 1,004.825 | 955.233 | 868.034 | 13.491 | 798.057 | 776.228 | 14.175 | 14.602 | 744.808 | 714.248 | 724.722 | 690.288 | 718.438 | 710.129 | 793.887 | 22.692 | 26.378 | 28.932 | 29.028 | 30.973 | 37.143 | 39.655 | 40.94 | 40.712 | 40.416 | 1,590.461 | 41.811 | 36.239 | 1,446.028 | 1,223.67 | 1,041.349 | 894.96 | 882.4 | 775.275 | 722.083 | 701.68 | 693.016 | 627.489 | 558.159 | 498.977 | 482.299 | 409.307 | 385.293 | 339.905 | 355.226 | 331.761 | 238.462 | 216.024 | 227.191 | 205.067 | 188.031 | 175.053 | 184.184 | 150.996 | 131.568 | 107.325 | 107.857 | 89.846 | 74.266 | 66.001 | 70.922 | 45.107 | 46.004 | 0 | 0 | 0 | 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
| 203.796 | 32.962 | 32.962 | 218.584 | 197.588 | 167.947 | 185.819 | 164.689 | 171.853 | 32.962 | 168.548 | 124.776 | 104.071 | 106.222 | 105.009 | 103.308 | 101.68 | 105.561 | 112.739 | 114.063 | 108.01 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 42.481 | 37.885 | 39.231 | 36.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.538 | 102.585 | 129.519 | 129.659 | 129.8 | 129.94 | 130.081 | 130.222 | 124.062 | 113.907 | 114.313 | 91.475 | 89.65 | 88.664 | 87.8 | 75.645 | 75.329 | 74.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 177.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.411 | 1.565 | 1.571 | 1.516 | 1.807 | 1.841 | 2.143 | 2.511 | 3.101 | 3.428 | 3.59 | 3.942 | 4.35 | 4.745 | 5.023 | 6.622 | 7.137 | 7.706 | 8.181 | 8.099 | 8.049 | 9.091 | 9.492 | 13.055 | 14.075 | 13.689 | 144.251 | 134.578 | 116.185 | 116.882 | 91.475 | 89.65 | 88.664 | 87.8 | 75.645 | 75.329 | 74.509 | 74.04 | 73.785 | 54.28 | 31.883 | 30.813 | 30.369 | 29.355 | 28.76 | 17.408 | 17.675 | 17.941 | 18.208 | 18.475 | 18.742 | 19.008 | 19.275 | 19.542 | 14.641 | 12.424 | 8.872 | 7.177 | 5.971 | 4.059 | 1.72 | 1.741 | 1.8 | 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 |
Goodwill and Intangible Assets
| 203.796 | 32.962 | 32.962 | 218.584 | 197.588 | 167.947 | 185.819 | 164.689 | 171.853 | 32.962 | 168.548 | 124.776 | 104.071 | 106.222 | 105.009 | 103.308 | 101.68 | 105.561 | 112.739 | 114.063 | 108.01 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 32.962 | 42.481 | 37.885 | 39.231 | 36.693 | -21.712 | -11.321 | -15.718 | -7.709 | 1.411 | 1.565 | 1.571 | 1.516 | 1.807 | 1.841 | 2.143 | 2.511 | 3.101 | 3.428 | 3.59 | 3.942 | 4.35 | 4.745 | 5.023 | 6.622 | 7.137 | 7.706 | 8.181 | 65.637 | 110.634 | 138.61 | 139.151 | 142.855 | 144.015 | 143.77 | 144.251 | 134.578 | 116.185 | 116.882 | 91.475 | 89.65 | 88.664 | 87.8 | 75.645 | 75.329 | 74.509 | 74.04 | 73.785 | 54.28 | 31.883 | 30.813 | 30.369 | 29.355 | 28.76 | 17.408 | 17.675 | 17.941 | 18.208 | 18.475 | 18.742 | 19.008 | 19.275 | 19.542 | 14.641 | 12.424 | 8.872 | 7.177 | 5.971 | 4.059 | 1.72 | 1.741 | 1.8 | 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 |
Long Term Investments
| 18.217 | 23.63 | 18.743 | 17.17 | 15.062 | 12.451 | 11.28 | 11.753 | 11.356 | 11.223 | 5.631 | 5.764 | 3.905 | 3.943 | 4.001 | 4.35 | 3.819 | 3.646 | 3.279 | 4.443 | 7.908 | 7.555 | 15.661 | 17.48 | 16.294 | 16.639 | 16.441 | 17.068 | 16.378 | 16.678 | 16.928 | 17.097 | 11.831 | 11.188 | 10.592 | 11.37 | 10.374 | 10.303 | 10.271 | 10.78 | 19.757 | 69.847 | 87.454 | 101.325 | 103.508 | 102.686 | 99.85 | 98.159 | 12.008 | 12.18 | 11.389 | 11.088 | 10.783 | 10.939 | 10.9 | 10.987 | 11.196 | 11.768 | 11.524 | 11.882 | 12.311 | 14.416 | 15.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.149 | 87.32 | 78.971 | 0 | 57.632 | 50.056 | 52.285 | 0 | 0 | 0 | 27.991 | 0 | 21.161 | 15.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.146 | 60.167 | 47 | 47.573 | 45.932 | 45.036 | 44.801 | 45.452 | 41.06 | 41.271 | 40.515 | 40.672 | 38.85 | 33.502 | 33.329 | 36.04 | 28.425 | 26.468 | 25.81 | 25.917 | 25.656 | 25.17 | 25.939 | 26.465 | 36.674 | 36.294 | 35.269 | 35.162 | 56.87 | 55.29 | 53.883 | 53.32 | 57.552 | 58.84 | 58.989 | 59.147 | 66.85 | 65.651 | 64.711 | 64.137 | 65.538 | 68.289 | 69.235 | 70.404 | 80.39 | 77.279 | 74.407 | 77.974 | 7.709 | 7.705 | -1.565 | 16.476 | -1.516 | -1.807 | 16.739 | 13.576 | -2.511 | -3.101 | -3.428 | 10.923 | 30.308 | -4.35 | 17.451 | 0 | 31.336 | 148.08 | 147.618 | 139.057 | 110.39 | 61.422 | 28.711 | 28.119 | -108.149 | -87.32 | -78.971 | 0 | -57.632 | -50.056 | -52.285 | 0 | 1.443 | 1.443 | 1.443 | 1.204 | 3.06 | 2.791 | 2.701 | 2.701 | 2.518 | 4.419 | 3.109 | 2.612 | 1.961 | 0.602 | 0.526 | 0.543 | 0.67 | 0.834 | 0.717 | 0.699 | 0.571 | 2.382 | 5.721 | 6.935 | 10.37 | 10.404 | 10.404 | 10.404 | 10.404 | 6.783 | 6.783 | 0 | 0 | 0 | 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
| -36.434 | 125.336 | 107.411 | 0 | 4,501.358 | -167.947 | 0 | -164.689 | -171.853 | -24.951 | -160.537 | -116.765 | -104.071 | 0 | 2,975.121 | 0 | 0 | 2,733.428 | 2,789.79 | 2,744.361 | 2,853.933 | 75.345 | 70.613 | 51.194 | 86.437 | 90.129 | 90.462 | 91.047 | 89.952 | 60.137 | 56.774 | 42.434 | 0 | 34.399 | 33.6 | 47.428 | 44.055 | 43.183 | 38.951 | 43.089 | 36.979 | 4.999 | 0.048 | 0.289 | 0.481 | 51.74 | 40.393 | 42.206 | 60.836 | 46.844 | 46.52 | 830.633 | 47.877 | 45.469 | 768.041 | 750.153 | 44.032 | 50.187 | 46.259 | 19.163 | 23.897 | 62.785 | 58.305 | 934.013 | 1,153.578 | 1,227.379 | 1,277.413 | 1,395.262 | 1,702.354 | 1,871.261 | 1,845.508 | 1,817.253 | 1,879.962 | 259.956 | 1,761.946 | 1,664.31 | 248.422 | 211.052 | 207.364 | 215.109 | 199.502 | 194.797 | 159.767 | 162.495 | 149.292 | 131.431 | 112.145 | 100.831 | 77.521 | 59.091 | 57.592 | 54.938 | 47.813 | 42.394 | 30.02 | 26.257 | 20.77 | 18.904 | 19.954 | 17.001 | 15.247 | 13.14 | 10.334 | 8.502 | 7.165 | 5.443 | 5.547 | 5.026 | 8.348 | 5.975 | 6.313 | 71 | 20 | 19.8 | 26.5 | 27.8 | 28.6 | 29.6 | 30.4 | 31.2 | 35.2 | 36.3 | 39.5 | 43.9 | 561 | 640.7 | 704.5 | 766.7 | 826.2 | 881.9 | 956 | 1,002.6 | 1,041.9 | 1,072.5 | 1,096.5 | 365.9 | 367.5 | 384 |
Total Non-Current Assets
| 302.173 | 341.14 | 303.36 | 332.28 | 4,810.762 | 104.799 | 283.602 | 95.84 | 91.853 | 99.535 | 92.456 | 91.787 | 79.35 | 179.891 | 3,154.768 | 182.631 | 176.654 | 2,915.402 | 2,980.798 | 2,939.39 | 3,048.618 | 195.189 | 198.973 | 182.697 | 225.738 | 228.146 | 224.895 | 209.87 | 228.242 | 197.687 | 193.247 | 179.015 | 136.328 | 171.398 | 170.687 | 184.877 | 188.644 | 185.84 | 180.721 | 183.371 | 187.215 | 214.444 | 221.348 | 233.348 | 239.762 | 227.006 | 219.681 | 218.339 | 1,077.669 | 1,023.373 | 925.943 | 873.259 | 856.717 | 832.636 | 811.696 | 791.461 | 800.036 | 776.203 | 782.505 | 735.846 | 788.896 | 787.33 | 890.117 | 961.728 | 1,217.914 | 1,411.528 | 1,461.765 | 1,573.473 | 1,915.524 | 2,082.972 | 2,053.769 | 2,025.235 | 2,063.233 | 1,994.432 | 1,947.527 | 1,844.8 | 1,829.028 | 1,550.907 | 1,365.595 | 1,201.544 | 1,172.995 | 1,060.179 | 999.084 | 941.024 | 941.858 | 851.299 | 747.045 | 676.294 | 616.618 | 504.7 | 476.807 | 427.824 | 434.355 | 403.517 | 286.416 | 260.499 | 266.572 | 243.013 | 227.177 | 211.494 | 219.011 | 185.793 | 167.164 | 137.403 | 137.817 | 114.565 | 97.393 | 87.402 | 93.733 | 59.584 | 60.842 | 72.8 | 20 | 19.8 | 26.5 | 27.8 | 28.6 | 29.6 | 30.4 | 31.2 | 35.2 | 36.3 | 39.5 | 43.9 | 561 | 640.7 | 704.5 | 766.7 | 826.2 | 881.9 | 956 | 1,002.6 | 1,041.9 | 1,072.5 | 1,096.5 | 365.9 | 367.5 | 384 |
Total Assets
| 7,103.452 | 6,923.98 | 6,489.305 | 6,353.134 | 6,181.87 | 6,065.641 | 5,871.146 | 5,772.101 | 5,571.09 | 5,307.723 | 5,058.161 | 4,807.533 | 4,565.449 | 4,321.553 | 4,038.416 | 3,864.398 | 3,687.318 | 3,541.728 | 3,914.456 | 3,398.249 | 3,635.035 | 3,466.876 | 3,395.867 | 3,365.479 | 3,448.259 | 3,394.894 | 3,327.164 | 3,251.258 | 3,252.158 | 3,200.692 | 2,956.547 | 2,888.691 | 2,873.155 | 2,761.155 | 2,714.513 | 2,690.522 | 2,663.886 | 2,586.669 | 2,366.458 | 2,316.138 | 2,272.812 | 2,192.678 | 2,129.353 | 2,003.361 | 1,874.086 | 1,767.477 | 1,770.985 | 1,575.562 | 1,481.202 | 1,243.838 | 1,217.614 | 1,221.378 | 1,233.543 | 1,225.769 | 1,218.934 | 1,224.938 | 1,240.661 | 1,255.586 | 1,240.638 | 1,242.667 | 1,183.639 | 1,200.65 | 1,265.392 | 1,326.249 | 1,453.744 | 1,619.81 | 1,581.683 | 1,748.381 | 2,075.468 | 2,229.595 | 2,184.129 | 2,170.525 | 2,243.777 | 2,128.352 | 2,043.826 | 1,971.357 | 1,888.637 | 1,603.197 | 1,422.935 | 1,265.394 | 1,200.111 | 1,080.928 | 1,020.412 | 954.539 | 956.729 | 887.414 | 774.431 | 691.788 | 628.163 | 526.173 | 481.762 | 436.715 | 440.188 | 417.352 | 295.448 | 267.075 | 269.769 | 254.016 | 236.024 | 226.559 | 224.851 | 194.651 | 176.802 | 152.25 | 145.157 | 120.938 | 104.219 | 96.634 | 99.764 | 68.418 | 70.43 | 72.8 | 20 | 19.8 | 26.5 | 27.8 | 28.6 | 29.6 | 30.4 | 31.2 | 35.2 | 36.3 | 39.5 | 43.9 | 561 | 640.7 | 704.5 | 766.7 | 826.2 | 881.9 | 956 | 1,002.6 | 1,041.9 | 1,072.5 | 1,096.5 | 365.9 | 367.5 | 384 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 287.403 | 299.78 | 306.15 | 271.65 | 294.183 | 276.123 | 207.228 | 273.267 | 322.227 | 341.717 | 280.114 | 216.009 | 214.575 | 215.221 | 199.667 | 175.25 | 167.788 | 167.235 | 163.06 | 155.024 | 180.069 | 141.194 | 124.562 | 128.169 | 156.772 | 154.819 | 140.557 | 140.516 | 140.492 | 139.957 | 136.804 | 140.682 | 148.26 | 126.028 | 122.289 | 106.44 | 113.869 | 103.145 | 91.474 | 83.619 | 105.068 | 83.96 | 76.192 | 68.018 | 76.647 | 68.662 | 60.283 | 49.801 | 52.069 | 53.616 | 39.214 | 37.735 | 38.903 | 31.302 | 27.662 | 23.589 | 29.501 | 35.177 | 36.576 | 30.296 | 29.956 | 25.501 | 21.157 | 31.655 | 48.185 | 51.446 | 46.683 | 59.68 | 79.641 | 85.254 | 92.515 | 117.443 | 119.488 | 132.213 | 140.771 | 140.789 | 139.073 | 146.018 | 92.28 | 77.799 | 106.793 | 75.628 | 76.453 | 80.737 | 65.214 | 59.379 | 55.956 | 52.133 | 95.315 | 64.556 | 64.923 | 36.168 | 78.119 | 61.07 | 36.692 | 48.907 | 44.248 | 38.246 | 31.19 | 41.951 | 33.832 | 29.918 | 26.54 | 34.068 | 23.054 | 17.985 | 11.946 | 21.171 | 14.608 | 7.344 | 6.468 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.207 | 0 | 18.92 | 15.59 | 14.998 | 9.334 | 19.646 | 17.269 | 16.164 | 21.321 | 28.285 | 32.104 | 78.56 | 29.063 | 22.957 | 10.925 | 33.6 | 0 | 14.896 | 9.77 | 0 | 0 | 4.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.7 | 15 | 19.2 | 22 | 25.5 | 27.8 | 29 | 20.6 | 0 | 0 |
Tax Payables
| 0 | 20.103 | 72.678 | 25.569 | 28.674 | 21.773 | 56.427 | 25.182 | 12.634 | 17.084 | 103.366 | 37.297 | 26.526 | 29.695 | 64.945 | 34.373 | 17.311 | 38.766 | 13.686 | 8.459 | 15.006 | 9.813 | 10.875 | 7.548 | 8.676 | 15.218 | 18.959 | 14.067 | 11.847 | 13.525 | 12.143 | 9.637 | 8.687 | 11.493 | 10.386 | 9.95 | 12.022 | 4.637 | 10.352 | 11.096 | 12.878 | 11.205 | 16.451 | 22.902 | 34.117 | 15.62 | 4.731 | 3.407 | 5.652 | 5.016 | 3.228 | 3.075 | 3.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 39.38 | 42.796 | 36.605 | 48.133 | 49.779 | 47.892 | 37.961 | 57.767 | 60.82 | 48.278 | 42.61 | 40.002 | 33.958 | 30.973 | 25.074 | 25.509 | 23.247 | 26.102 | 24.246 | 31.444 | 32.249 | 29.171 | 28.636 | 34.159 | 37.13 | 33.761 | 34.059 | 39.446 | 36.197 | 32.797 | 28.348 | 36.988 | 39.646 | 42.639 | 36.197 | 39.587 | 38.728 | 32.771 | 29.379 | 33.535 | 27.533 | 23.835 | 21.996 | 28.183 | 25.566 | 17.744 | 12.377 | 0 | 0 | 0 | 8.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 408.252 | 388.334 | 435.8 | 432.551 | 364.104 | 389.526 | 373.394 | 398.645 | 370.592 | 333.833 | 342.59 | 337.883 | 287.025 | 276.555 | 286.822 | 282.569 | 233.689 | -46.426 | 241.795 | 256.54 | 209.847 | 208.059 | 198.95 | 258.604 | 230.66 | 230.968 | 201.068 | 431.469 | 188.752 | 215.968 | 213.519 | 210.42 | 182.796 | 178.136 | 187.41 | 189.368 | 171.693 | 163.594 | 143.048 | 189.241 | 168.124 | 149.155 | 165.705 | 172.313 | 108.733 | 95.371 | 92.97 | 104.739 | 92.494 | 81.739 | 67.531 | 87.383 | 80.677 | 80.309 | 87.811 | 94.369 | 103.72 | 93.883 | 103.236 | 86.463 | 115.728 | 0 | 125.101 | 150.153 | 162.514 | 178.741 | 202.79 | 206.729 | 213.066 | 206.904 | 266.683 | 265.242 | 253.465 | 268.643 | 289.307 | 211.012 | 138.073 | 120.06 | 135.59 | 89.819 | 63.032 | 61.181 | 67.411 | 70.836 | 51.615 | 52.935 | 41.329 | 0 | 0 | 0 | 32.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.7 | -15 | -19.2 | -22 | -25.5 | -27.8 | -29 | -20.6 | 0 | 0 |
Total Current Liabilities
| 287.403 | 728.135 | 767.162 | 641.619 | 755.408 | 662 | 653.181 | 671.843 | 733.506 | 673.872 | 717.313 | 595.896 | 578.984 | 531.941 | 541.167 | 496.445 | 467.668 | 439.69 | 405.496 | 405.278 | 451.615 | 360.854 | 343.496 | 334.667 | 391.376 | 365.719 | 355.506 | 355.651 | 373.04 | 342.234 | 328.267 | 339.882 | 367.367 | 320.317 | 310.811 | 303.8 | 315.259 | 279.475 | 265.42 | 267.142 | 307.187 | 263.289 | 241.798 | 256.625 | 283.077 | 218.581 | 178.129 | 158.555 | 162.46 | 151.126 | 124.181 | 117.199 | 129.582 | 120.877 | 107.971 | 111.4 | 135.736 | 153.864 | 144.91 | 133.532 | 116.419 | 141.229 | 122.193 | 156.756 | 198.338 | 213.96 | 225.424 | 262.47 | 286.37 | 298.32 | 299.419 | 384.126 | 384.73 | 385.678 | 409.414 | 430.096 | 350.085 | 284.091 | 212.34 | 213.389 | 196.612 | 138.66 | 137.634 | 148.148 | 136.05 | 110.994 | 108.891 | 93.462 | 135.522 | 64.556 | 83.843 | 84.619 | 93.117 | 70.404 | 56.338 | 66.176 | 60.412 | 59.567 | 59.475 | 74.055 | 112.392 | 58.981 | 49.497 | 44.993 | 56.654 | 17.985 | 26.841 | 30.941 | 14.608 | 7.344 | 10.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,304.949 | 1,368.37 | 1,053.674 | 1,052.737 | 1,057.76 | 1,180.099 | 1,174.236 | 1,173.429 | 1,179.772 | 1,182.735 | 1,189.375 | 1,186.209 | 1,183.839 | 1,185.907 | 1,046.989 | 1,048.339 | 1,049.54 | 1,048.619 | 1,550.934 | 1,053.212 | 1,343.002 | 1,342.149 | 1,336.494 | 1,310.057 | 1,311.723 | 1,311.257 | 1,311.348 | 1,283.804 | 1,129.242 | 1,357.53 | 1,111.426 | 1,112.314 | 1,114.815 | 1,114.035 | 1,119.393 | 1,127.785 | 1,145.958 | 1,138.856 | 965.75 | 935.208 | 904.629 | 904.771 | 904.913 | 905.055 | 798.337 | 798.215 | 881.219 | 722.797 | 722.675 | 596.054 | 606.567 | 606.409 | 606.252 | 606.095 | 605.937 | 605.78 | 605.623 | 605.466 | 605.051 | 605.009 | 604.968 | 604.926 | 622.421 | 628.968 | 629.718 | 634.976 | 645.781 | 729.875 | 883.927 | 903.33 | 810.364 | 733.276 | 788.01 | 721.566 | 648.413 | 592.124 | 671.782 | 561.502 | 528.524 | 471.415 | 472.668 | 434.539 | 381.721 | 351.491 | 383.81 | 371.875 | 318.075 | 264.927 | 164.028 | 156.286 | 191.279 | 161.971 | 171.084 | 189.135 | 97.282 | 68.883 | 90.403 | 80.432 | 71.793 | 53.833 | 17.174 | 43.603 | 40.986 | 26.28 | 11.568 | 33.317 | 15.353 | 13.123 | 35.51 | 23.839 | 25.794 | 30.5 | 0 | 0 | 6.8 | 7.8 | 8.8 | 9.8 | 10.8 | 11.8 | 12.9 | 14.4 | 16.5 | 19.9 | 513.7 | 585.8 | 643.3 | 699.3 | 190 | 200.7 | 216.1 | 889.4 | 916.4 | 945.3 | 967.1 | 243.3 | 268.9 | 234.8 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -13.782 | 0 | 0 | 0 | 1,139.81 | 0 | 0 | 0 | -10.895 | 40.002 | 33.958 | 30.973 | 25.074 | 25.509 | 23.247 | 26.102 | 24.246 | 31.444 | 32.249 | 29.171 | 28.636 | 34.159 | 37.13 | 33.761 | 34.059 | 39.446 | 36.197 | 32.797 | 28.348 | 36.988 | 39.646 | 42.639 | 36.197 | 39.587 | 38.728 | 32.771 | 29.379 | 33.535 | 27.533 | 23.835 | 21.996 | 28.183 | 25.566 | 17.744 | 12.377 | 0 | 0 | 0 | 8.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.82 | 0 | 0 | -1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 13.782 | 0 | 0 | 0 | 10.837 | 0 | 0 | 0 | 10.895 | -26.551 | -25.065 | -54.74 | -48.817 | -48.768 | -44.825 | -1,786.732 | -1,293.481 | -1,612.844 | -1,559.831 | -1,557.405 | -1,545.191 | -34.159 | -37.13 | -33.761 | -34.059 | -39.446 | -36.197 | -32.797 | -259.743 | -276.278 | -253.824 | -256.895 | -257.424 | -282.875 | -249.712 | -268.123 | -29.379 | -33.535 | -27.533 | -23.835 | -21.996 | -28.183 | -175.485 | -135.59 | -121.131 | 0 | 0 | 0 | -8.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.875 | 19.295 | 20.23 | 20.865 | 22.82 | 1.518 | 1.517 | 1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 481.31 | 373.296 | 408.908 | 416.847 | 408.885 | 361.124 | 366.045 | 375.794 | 387.281 | 370.802 | 420.357 | 360.926 | 341.765 | 292.281 | 315.067 | 292.941 | 270.141 | 241.273 | -32.74 | 22.015 | 21.311 | 20.927 | 23.213 | 0 | 267.28 | 245.878 | 249.927 | 250.113 | 443.316 | 32.724 | 31.841 | 22.66 | 61.988 | 194.289 | 188.522 | 0 | -39.587 | 176.33 | -32.771 | 187.822 | 206.418 | 183.628 | 165.654 | 188.896 | 206.776 | 0 | 0 | 0 | 0 | 97.51 | 84.967 | 88.322 | 90.679 | 89.575 | 88.768 | 95.574 | 106.235 | 118.687 | 108.334 | 121.937 | 108.156 | 115.728 | 108.275 | 138.42 | 170.95 | 186.594 | 202.385 | 228.662 | 259.002 | 272.074 | 258.189 | 312.974 | 322.523 | 321.54 | 342.872 | 366.574 | 315.86 | 205.5 | 180.019 | 193.425 | 152.225 | 123.323 | 121.37 | 110.416 | 124.422 | 105.847 | 19.487 | 16.091 | 19.77 | 18.51 | 16.745 | 13.538 | 15.929 | 15.308 | 13.121 | 10.917 | 12.561 | 12.316 | 10.102 | 8.261 | 11.099 | 12.113 | 11.41 | 8.587 | 12.808 | 10.127 | 9.566 | 6.205 | 10.763 | 7.697 | 6.709 | 15.4 | 1 | 1.1 | 1.2 | 1.6 | 1.3 | 1.4 | 1.5 | 1.8 | 1.3 | 1.3 | 1.3 | 1.6 | 15.7 | 19.2 | 17.4 | 12.7 | 578.4 | 607.8 | 661.7 | 35.2 | 39.1 | 41.5 | 44.1 | 36.4 | 5.3 | 63.8 |
Total Non-Current Liabilities
| 1,786.259 | 1,313.311 | 1,001.57 | 1,099.615 | 1,005.42 | 1,155.346 | 1,150.755 | 1,150.647 | 1,155.774 | 1,221.382 | 1,172.533 | 1,167.248 | 1,161.195 | 1,161.468 | 1,020.556 | 1,020.085 | 1,019.801 | 1,017.437 | 1,518.194 | 1,018.981 | 1,309.854 | 1,307.922 | 1,309.3 | 1,310.057 | 1,344.399 | 1,346.235 | 1,346.326 | 1,318.782 | 1,340.01 | 1,366.019 | 1,179.915 | 1,127.314 | 1,138.383 | 1,114.035 | 1,119.393 | 1,127.785 | 1,145.958 | 1,138.856 | 965.75 | 939.507 | 908.928 | 909.07 | 904.961 | 905.344 | 798.683 | 798.215 | 881.219 | 722.797 | 722.675 | 596.054 | 606.567 | 615.267 | 606.252 | 606.095 | 614.396 | 613.543 | 605.623 | 605.466 | 605.051 | 623.71 | 626.661 | 604.926 | 629.66 | 642.287 | 650.515 | 659.056 | 669.425 | 755.747 | 936.2 | 962.338 | 861.649 | 779.567 | 864.166 | 808.936 | 742.872 | 690.256 | 776.63 | 630.447 | 590 | 529.25 | 535.074 | 494.83 | 441.91 | 394.496 | 437.396 | 426.107 | 337.562 | 281.018 | 183.798 | 174.796 | 208.024 | 175.509 | 187.013 | 204.443 | 110.403 | 79.8 | 102.964 | 92.749 | 81.894 | 62.094 | 28.272 | 55.716 | 52.396 | 34.867 | 24.376 | 43.444 | 24.919 | 19.327 | 46.273 | 31.536 | 32.502 | 45.9 | 1 | 1.1 | 8 | 9.4 | 10.1 | 11.2 | 12.3 | 13.6 | 14.2 | 15.7 | 17.8 | 21.5 | 529.4 | 605 | 660.7 | 712 | 768.4 | 808.5 | 877.8 | 924.6 | 955.5 | 986.8 | 1,011.2 | 279.7 | 274.2 | 298.6 |
Total Liabilities
| 2,073.662 | 2,041.446 | 1,768.732 | 1,741.234 | 1,760.828 | 1,817.346 | 1,803.936 | 1,822.49 | 1,889.28 | 1,895.254 | 1,889.846 | 1,763.144 | 1,740.179 | 1,693.409 | 1,561.723 | 1,516.53 | 1,487.469 | 1,457.127 | 1,923.69 | 1,424.259 | 1,761.469 | 1,668.776 | 1,652.796 | 1,644.724 | 1,735.775 | 1,711.954 | 1,701.832 | 1,674.433 | 1,713.05 | 1,708.253 | 1,508.182 | 1,467.196 | 1,505.75 | 1,434.352 | 1,430.204 | 1,431.585 | 1,461.217 | 1,418.331 | 1,231.17 | 1,206.649 | 1,216.115 | 1,172.359 | 1,146.759 | 1,161.969 | 1,081.76 | 1,016.796 | 1,059.348 | 881.352 | 885.135 | 747.18 | 730.748 | 732.466 | 735.834 | 726.972 | 722.367 | 724.943 | 741.359 | 759.33 | 749.961 | 757.242 | 743.08 | 746.155 | 751.853 | 799.043 | 848.853 | 873.016 | 894.849 | 1,018.217 | 1,222.57 | 1,260.658 | 1,161.068 | 1,163.693 | 1,248.896 | 1,194.614 | 1,152.286 | 1,120.352 | 1,126.715 | 914.538 | 802.34 | 742.639 | 731.686 | 633.49 | 579.544 | 542.644 | 573.446 | 537.101 | 446.453 | 374.48 | 319.32 | 239.352 | 291.867 | 260.128 | 280.13 | 274.847 | 166.741 | 145.976 | 163.376 | 152.316 | 141.369 | 136.148 | 140.664 | 114.697 | 101.893 | 79.86 | 81.031 | 61.429 | 51.76 | 50.268 | 60.881 | 38.88 | 43.023 | 45.9 | 1 | 1.1 | 8 | 9.4 | 10.1 | 11.2 | 12.3 | 13.6 | 14.2 | 15.7 | 17.8 | 21.5 | 529.4 | 605 | 660.7 | 712 | 768.4 | 808.5 | 877.8 | 924.6 | 955.5 | 986.8 | 1,011.2 | 279.7 | 274.2 | 298.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.362 | 0.363 | 0.363 | 0.364 | 0.364 | 0.368 | 0.368 | 0.366 | 0.366 | 0.366 | 0.367 | 0.373 | 0.376 | 0.376 | 0.378 | 0.375 | 0.377 | 0.377 | 0.376 | 0.382 | 0.383 | 0.383 | 0.383 | 0.381 | 0.4 | 0.406 | 0.406 | 0.403 | 0.403 | 0.403 | 0.403 | 0.4 | 0.4 | 0.4 | 0.4 | 0.397 | 0.397 | 0.397 | 0.396 | 0.391 | 0.391 | 0.391 | 0.391 | 0.362 | 0.362 | 0.362 | 0.36 | 0.356 | 0.356 | 0.407 | 0.406 | 0.404 | 0.403 | 0.403 | 0.403 | 0.4 | 0.4 | 0.4 | 0.4 | 0.397 | 0.397 | 0.396 | 0.389 | 0.386 | 0.386 | 0.386 | 0.343 | 0.341 | 0.341 | 0.341 | 0.341 | 0.34 | 0.34 | 0.338 | 0.334 | 0.331 | 0.331 | 0.33 | 0.327 | 0.315 | 0.157 | 0.156 | 0.156 | 0.155 | 0.154 | 0.153 | 0.152 | 0.152 | 0.152 | 0.151 | 0.13 | 0.063 | 0.062 | 0.062 | 0.059 | 0.059 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.055 | 0.054 | 0.053 | 0.053 | 0.054 | 0.054 | 0.053 | 0.053 | 0.046 | 0.046 | 0 | 0 | 0 | 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
| 4,852.499 | 4,683.668 | 4,479.358 | 4,320.581 | 4,131.569 | 3,919.65 | 3,742.741 | 3,621.367 | 3,359.002 | 3,096.513 | 2,846.429 | 2,629.175 | 2,391.715 | 2,190.963 | 2,023.574 | 1,891.731 | 1,739.204 | 1,630.086 | 1,539.408 | 1,468.256 | 1,364.642 | 1,294.833 | 1,244.005 | 1,218.593 | 1,143.108 | 1,088.973 | 1,035.135 | 991.844 | 956.291 | 913.741 | 872.161 | 848.589 | 796.782 | 759.895 | 720.017 | 699.048 | 646.151 | 615.843 | 586.71 | 570.31 | 521.102 | 488.525 | 453.446 | 428.069 | 381.98 | 343.789 | 315.646 | 303.605 | 208.477 | 201.693 | 193.688 | 198.442 | 210.216 | 213.451 | 212.889 | 219.548 | 220.443 | 219.224 | 215.058 | 212.398 | 169.112 | 186.897 | 260.499 | 278.854 | 358.003 | 502.016 | 525.484 | 570.789 | 699.628 | 818.18 | 874.756 | 862.602 | 853.578 | 794.039 | 716.983 | 637.248 | 535.27 | 465.017 | 405.778 | 381.583 | 329.771 | 294.17 | 269.534 | 242.615 | 211.05 | 185.294 | 163.982 | 148.209 | 124.213 | 101.776 | 86.838 | 78.272 | 64.3 | 49.413 | 36.919 | 29.53 | 15.704 | 5.195 | -3.378 | -8.149 | -16.201 | -20.228 | -24.769 | -27.094 | -34.681 | -38.949 | -45.645 | -51.097 | -58.009 | -63.088 | -65.046 | -65.3 | -23.2 | -23.5 | -23.7 | -23.8 | -24 | -24.1 | -24.4 | -24.9 | -21.7 | -41 | -41 | -20.3 | 84 | 84 | 84 | -29.1 | -26 | -10.7 | -5.9 | -6 | 2.4 | 1.9 | 1.5 | 2.7 | 9.9 | 2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -96.872 | 0 | 0 | 0 | -92.603 | 0 | -0 | -0 | -83.369 | -0 | 0 | 0 | -57.163 | -0 | 0 | 0 | -47.853 | -0 | 0 | -0 | -39.498 | 0 | 0 | 0 | -34.084 | -0 | 0 | 0 | -31.016 | 0 | 0 | 0 | -28.547 | 0 | 0 | 0 | -33.8 | 0 | 0 | 0 | -38.4 | 0 | 0 | 0 | -38.9 | 0 | 0 | 0 | -45.7 | -33.6 | -33.6 | -33.6 | -33.6 | -33.6 | -33.6 | -33.6 | -33.6 | -24.4 | -1.92 | -24.4 | -24.4 | -11.8 | -11.8 | -11.8 | -11.8 | -11.8 | -11.8 | -11.8 | -11.8 | -10.5 | -10.5 | -10.5 | -10.5 | -7.1 | -7.1 | -7.1 | -7.1 | -5.4 | -5.4 | -5.4 | -5.4 | -3.503 | -3.503 | -3.503 | -3.503 | -2.862 | -2.862 | -2.862 | -2.862 | -0.376 | -0.376 | -0.376 | -0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 176.929 | 198.503 | 240.852 | 290.955 | 289.109 | 328.277 | 324.101 | 327.878 | 322.442 | 315.59 | 321.519 | 414.841 | 433.179 | 436.805 | 452.741 | 455.762 | 460.268 | 454.138 | 450.982 | 505.352 | 508.541 | 502.884 | 498.683 | 501.781 | 568.976 | 593.561 | 589.791 | 584.578 | 582.414 | 578.295 | 575.801 | 572.506 | 570.223 | 566.508 | 563.892 | 559.492 | 556.121 | 552.098 | 548.182 | 538.788 | 535.204 | 531.403 | 528.757 | 412.961 | 409.984 | 406.53 | 395.631 | 390.249 | 387.234 | 294.558 | 292.772 | 290.066 | 287.09 | 284.943 | 283.275 | 280.047 | 278.459 | 276.632 | 275.219 | 272.63 | 271.05 | 267.202 | 252.651 | 247.966 | 246.502 | 244.392 | 161.007 | 159.034 | 152.929 | 150.416 | 147.964 | 143.89 | 140.963 | 141.281 | 174.223 | 213.426 | 226.321 | 223.312 | 214.49 | 140.657 | 138.393 | 153.112 | 171.178 | 168.97 | 165.042 | 164.601 | 163.844 | 168.947 | 184.478 | 184.894 | 102.927 | 98.252 | 95.696 | 93.03 | 91.729 | 91.51 | 90.633 | 96.449 | 97.977 | 98.505 | 100.145 | 99.975 | 99.478 | 99.32 | 98.754 | 98.404 | 98.05 | 97.409 | 96.839 | 92.58 | 92.407 | 92.2 | 42.2 | 42.2 | 42.2 | 42.2 | 42.5 | 42.5 | 42.5 | 42.5 | 42.7 | 61.6 | 62.7 | 42.7 | -52.4 | -48.3 | -40.2 | 83.8 | 83.8 | 84.1 | 84.1 | 84 | 84 | 83.8 | 83.8 | 83.5 | 83.4 | 83.4 |
Total Shareholders Equity
| 5,029.79 | 4,882.534 | 4,720.573 | 4,611.9 | 4,421.042 | 4,248.295 | 4,067.21 | 3,949.611 | 3,681.81 | 3,412.469 | 3,168.315 | 3,044.389 | 2,825.27 | 2,628.144 | 2,476.693 | 2,347.868 | 2,199.849 | 2,084.601 | 1,990.766 | 1,973.99 | 1,873.566 | 1,798.1 | 1,743.071 | 1,720.755 | 1,712.484 | 1,682.94 | 1,625.332 | 1,576.825 | 1,539.108 | 1,492.439 | 1,448.365 | 1,421.495 | 1,367.405 | 1,326.803 | 1,284.309 | 1,258.937 | 1,202.669 | 1,168.338 | 1,135.288 | 1,109.489 | 1,056.697 | 1,020.319 | 982.594 | 841.392 | 792.326 | 750.681 | 711.637 | 694.21 | 596.067 | 496.658 | 486.866 | 488.912 | 497.709 | 498.797 | 496.567 | 499.995 | 499.302 | 496.256 | 490.677 | 485.425 | 440.559 | 454.495 | 513.539 | 527.206 | 604.891 | 746.794 | 686.834 | 730.164 | 852.898 | 968.937 | 1,023.061 | 1,006.832 | 994.881 | 933.738 | 891.54 | 851.005 | 761.922 | 688.659 | 620.595 | 522.555 | 468.321 | 447.438 | 440.868 | 411.895 | 376.246 | 350.048 | 327.978 | 317.308 | 308.843 | 286.821 | 189.895 | 176.587 | 160.058 | 142.505 | 128.707 | 121.099 | 106.393 | 101.7 | 94.655 | 90.411 | 83.999 | 79.801 | 74.764 | 72.279 | 64.126 | 59.509 | 52.459 | 46.365 | 38.882 | 29.538 | 27.407 | 26.9 | 19 | 18.7 | 18.5 | 18.4 | 18.5 | 18.4 | 18.1 | 17.6 | 21 | 20.6 | 21.7 | 22.4 | 31.6 | 35.7 | 43.8 | 54.7 | 57.8 | 73.4 | 78.2 | 78 | 86.4 | 85.7 | 85.3 | 86.2 | 93.3 | 85.4 |
Total Equity
| 5,029.79 | 4,882.534 | 4,720.573 | 4,611.9 | 4,421.042 | 4,248.295 | 4,067.21 | 3,949.611 | 3,681.81 | 3,412.469 | 3,168.315 | 3,044.389 | 2,825.27 | 2,628.144 | 2,476.693 | 2,347.868 | 2,199.849 | 2,084.601 | 1,990.766 | 1,973.99 | 1,873.566 | 1,798.1 | 1,743.071 | 1,720.755 | 1,712.484 | 1,682.94 | 1,625.332 | 1,576.825 | 1,539.108 | 1,492.439 | 1,448.365 | 1,421.495 | 1,367.405 | 1,326.803 | 1,284.309 | 1,258.937 | 1,202.669 | 1,168.338 | 1,135.288 | 1,109.489 | 1,056.697 | 1,020.319 | 982.594 | 841.392 | 792.326 | 750.681 | 711.637 | 694.21 | 596.067 | 496.658 | 486.866 | 488.912 | 497.709 | 498.797 | 496.567 | 499.995 | 499.302 | 496.256 | 490.677 | 485.425 | 440.559 | 454.495 | 513.539 | 527.206 | 604.891 | 746.794 | 686.834 | 730.164 | 852.898 | 968.937 | 1,023.061 | 1,006.832 | 994.881 | 933.738 | 891.54 | 851.005 | 761.922 | 688.659 | 620.595 | 522.755 | 468.425 | 447.438 | 440.868 | 411.895 | 383.283 | 350.313 | 327.978 | 317.308 | 308.843 | 286.821 | 189.895 | 176.587 | 160.058 | 142.505 | 128.707 | 121.099 | 106.393 | 101.7 | 94.655 | 90.411 | 84.186 | 79.954 | 74.909 | 72.39 | 64.126 | 59.509 | 52.459 | 46.365 | 38.882 | 29.538 | 27.407 | 26.9 | 19 | 18.7 | 18.5 | 18.4 | 18.5 | 18.4 | 18.1 | 17.6 | 21 | 20.6 | 21.7 | 22.4 | 31.6 | 35.7 | 43.8 | 54.7 | 57.8 | 73.4 | 78.2 | 78 | 86.4 | 85.7 | 85.3 | 86.2 | 93.3 | 85.4 |
Total Liabilities & Shareholders Equity
| 7,103.452 | 6,923.98 | 6,489.305 | 6,353.134 | 6,181.87 | 6,065.641 | 5,871.146 | 5,772.101 | 5,571.09 | 5,307.723 | 5,058.161 | 4,807.533 | 4,565.449 | 4,321.553 | 4,038.416 | 3,864.398 | 3,687.318 | 3,541.728 | 3,914.456 | 3,398.249 | 3,635.035 | 3,466.876 | 3,395.867 | 3,365.479 | 3,448.259 | 3,394.894 | 3,327.164 | 3,251.258 | 3,252.158 | 3,200.692 | 2,956.547 | 2,888.691 | 2,873.155 | 2,761.155 | 2,714.513 | 2,690.522 | 2,663.886 | 2,586.669 | 2,366.458 | 2,316.138 | 2,272.812 | 2,192.678 | 2,129.353 | 2,003.361 | 1,874.086 | 1,767.477 | 1,770.985 | 1,575.562 | 1,481.202 | 1,243.838 | 1,217.614 | 1,221.378 | 1,233.543 | 1,225.769 | 1,218.934 | 1,224.938 | 1,240.661 | 1,255.586 | 1,240.638 | 1,242.667 | 1,183.639 | 1,200.65 | 1,265.392 | 1,326.249 | 1,453.744 | 1,619.81 | 1,581.683 | 1,748.381 | 2,075.468 | 2,229.595 | 2,184.129 | 2,170.525 | 2,243.777 | 2,128.352 | 2,043.826 | 1,971.357 | 1,888.637 | 1,603.197 | 1,422.935 | 1,265.394 | 1,200.111 | 1,080.928 | 1,020.412 | 954.539 | 956.729 | 887.414 | 774.431 | 691.788 | 628.163 | 526.173 | 481.762 | 436.715 | 440.188 | 417.352 | 295.448 | 267.075 | 269.769 | 254.016 | 236.024 | 226.559 | 224.851 | 194.651 | 176.802 | 152.25 | 145.157 | 120.938 | 104.219 | 96.634 | 99.764 | 68.418 | 70.43 | 72.8 | 20 | 19.8 | 26.5 | 27.8 | 28.6 | 29.6 | 30.4 | 31.2 | 35.2 | 36.3 | 39.5 | 43.9 | 561 | 640.7 | 704.5 | 766.7 | 826.2 | 881.9 | 956 | 1,002.6 | 1,041.9 | 1,072.5 | 1,096.5 | 365.9 | 367.5 | 384 |