Myriad Genetics, Inc.
NASDAQ:MYGN
17.41 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 76 | 102.8 | 53.6 | 56.9 | 110.7 | 105.2 | 165.2 | 258.4 | 295.2 | 118.4 | 148.9 | 117 | 118.3 | 163.7 | 121 | 81.2 | 89.9 | 93.2 | 84.9 | 90.6 | 93.3 | 110.9 | 97.4 | 88.7 | 87.9 | 102.4 | 123.8 | 108.1 | 86.9 | 68.5 | 120.5 | 134.7 | 87.4 | 64.1 | 55.209 | 59.709 | 69.803 | 64.821 | 85.798 | 71.599 | 84.987 | 104.073 | 112.323 | 68.423 | 95.583 | 86.352 | 104.852 | 108.848 | 62.676 | 52.681 | 67.378 | 67.669 | 123.305 | 92.84 | 102.149 | 60.431 | 91.196 | 63.51 | 200.685 | 178.985 | 230.233 | 237.734 | 142.392 | 114.575 | 107.216 | 143.432 | 194.871 | 85.868 | 88.625 | 98.573 | 106.407 | 118.582 | 38.728 | 49.509 | 48.393 | 62.516 | 65.494 | 83.983 | 46.912 | 42.464 | 48.233 | 61.603 | 80.421 | 97.027 | 48.519 | 61.067 | 58.568 | 53.207 | 47.358 | 35.937 | 96.201 | 92.428 | 58.632 | 56.215 | 28.78 | 27.7 | 15.7 | 5.4 | 8.3 | 17.3 | 9.2 | 14.6 | 13.4 | 17 | 20.4 | 15.7 | 16.7 | 15.3 | 14.8 | 13.2 | 26.3 | 28.6 |
Short Term Investments
| 10.3 | 18.8 | 25.1 | 58 | 82.5 | 99.9 | 103.2 | 81.4 | 70.9 | 46 | 27.2 | 33.7 | 42.1 | 54.1 | 60.5 | 60.4 | 52.7 | 43.7 | 64.8 | 74.8 | 74.2 | 69.7 | 59.9 | 54.8 | 60.4 | 48.3 | 48.3 | 54.4 | 61.5 | 90.5 | 96.2 | 84.6 | 68 | 80.7 | 79.224 | 105.406 | 89.807 | 121.641 | 126.36 | 281.996 | 272.031 | 268.243 | 223.834 | 290.21 | 253.582 | 254.18 | 232.512 | 241.782 | 286.845 | 293.776 | 293.846 | 323.63 | 305.033 | 310.388 | 296.5 | 284.978 | 266.433 | 253.345 | 201.4 | 153.009 | 78.107 | 90.994 | 61.802 | 66.576 | 81.348 | 164.88 | 109.476 | 117.643 | 123.49 | 129.171 | 122.927 | 116.497 | 64.269 | 64.334 | 29.701 | 23.441 | 26.002 | 31.383 | 22.499 | 21.257 | 21.473 | 11.172 | 12.833 | 13.404 | 10.011 | 12.008 | 21.229 | 37.173 | 49.171 | 91.282 | 31.851 | 24.741 | 26.6 | 24.287 | 23.772 | 16.9 | 8.7 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 86.3 | 121.6 | 78.7 | 114.9 | 193.2 | 205.1 | 268.4 | 339.8 | 366.1 | 164.4 | 176.1 | 150.7 | 160.4 | 217.8 | 181.5 | 141.6 | 142.6 | 136.9 | 149.7 | 165.4 | 167.5 | 180.6 | 157.3 | 143.5 | 148.3 | 150.7 | 172.1 | 162.5 | 148.4 | 159 | 216.7 | 219.3 | 155.4 | 144.8 | 175.633 | 207.415 | 213.683 | 270.586 | 277.713 | 488.782 | 515.584 | 531.064 | 462.277 | 468.269 | 466.29 | 454.224 | 337.364 | 350.63 | 349.521 | 346.457 | 361.224 | 391.299 | 428.338 | 403.228 | 398.649 | 345.409 | 357.629 | 316.855 | 402.085 | 331.994 | 308.34 | 328.728 | 204.194 | 181.151 | 188.564 | 308.312 | 304.347 | 203.511 | 212.115 | 227.744 | 229.334 | 235.079 | 102.997 | 113.843 | 78.094 | 85.957 | 91.496 | 115.366 | 69.411 | 63.721 | 69.706 | 72.775 | 93.254 | 110.431 | 58.53 | 73.075 | 79.797 | 90.38 | 96.529 | 127.219 | 128.052 | 117.169 | 85.231 | 80.502 | 52.552 | 44.6 | 24.4 | 9.9 | 8.3 | 17.3 | 9.2 | 14.6 | 13.4 | 17 | 20.4 | 15.7 | 16.7 | 15.3 | 14.8 | 13.2 | 26.3 | 28.6 |
Net Receivables
| 115.2 | 111.7 | 119.1 | 101.6 | 102.2 | 109.8 | 101.7 | 91.3 | 93.6 | 94.8 | 96.5 | 91.5 | 87.1 | 71 | 105 | 121.8 | 121.8 | 138.6 | 147 | 122.5 | 123.4 | 102.1 | 127 | 127.1 | 120.1 | 111.3 | 119.2 | 111.5 | 102.8 | 95 | 94 | 89.4 | 85 | 87.7 | 95.187 | 86.553 | 105.659 | 98.676 | 98.264 | 87.6 | 88.032 | 97.706 | 95.359 | 76.552 | 64.473 | 63.101 | 52.449 | 44.071 | 45.473 | 50.847 | 47.72 | 40.399 | 44.216 | 47.801 | 49.063 | 49.508 | 44.811 | 45.305 | 51.678 | 42.178 | 54.112 | 45.432 | 41.722 | 41.068 | 36.047 | 32.451 | 27.591 | 26.926 | 23.908 | 22.217 | 21.588 | 19.993 | 19.725 | 18.381 | 17.289 | 18.036 | 18.079 | 14.548 | 15.748 | 18.869 | 20.777 | 22.308 | 22.071 | 16.055 | 9.866 | 7.453 | 7.881 | 5.943 | 5.435 | 5.76 | 3.783 | 3.766 | 3.263 | 2.751 | 2.247 | 1.9 | 6.9 | 3.2 | 1.3 | 0.1 | 0.8 | 0.6 | 1 | 0.7 | 0.5 | 0.5 | 0.4 | 0.1 | 0 | 0 | 0.1 | 0.1 |
Inventory
| 25.1 | 22.5 | 21.8 | 20.1 | 19.6 | 15.4 | 15.6 | 15.3 | 18.6 | 17.7 | 24.6 | 27.1 | 26.6 | 29.1 | 30.8 | 28.1 | 28.1 | 31.4 | 31.9 | 33.3 | 35.9 | 34.3 | 33.4 | 38.2 | 38.9 | 42.2 | 47.4 | 51.3 | 53.9 | 38.3 | 25.3 | 29.1 | 34.3 | 25.1 | 29.359 | 20.173 | 24.775 | 23.919 | 18.906 | -9.074 | -8.768 | 5.007 | 7.136 | 10.467 | 10.602 | 11.574 | 10.383 | 10.294 | 9.703 | 5.668 | -358.989 | -387.709 | 0 | 22.614 | -395.74 | 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 |
Other Current Assets
| 21.3 | 20.8 | 24.4 | 20.4 | 37.3 | 36.8 | 41.7 | 20 | 20.6 | 262 | 32 | 120.1 | 120.4 | 13.8 | 37.9 | 73.8 | 37 | 41.7 | 14.3 | 15.6 | 15.1 | 9.4 | 13.8 | 18.2 | 18.3 | 12.9 | 9.6 | 16.3 | 17.8 | 22.2 | 36.4 | 37.7 | 32.6 | 26 | 23.445 | 48.247 | 64.02 | 26.975 | 21.196 | 13.311 | 13.625 | 8.963 | 9.053 | 11.681 | 10.894 | 7.285 | 466.71 | 428.259 | 401.703 | 15.289 | 451.491 | 494.405 | 19.293 | 0.333 | 511.183 | 5.931 | 7.911 | 3.993 | 2.811 | 2.749 | 3.102 | 3.143 | 7.032 | 7.283 | 8.288 | 2.499 | 2.788 | 3.932 | 1.781 | 2.326 | 3.097 | 6.737 | 4.639 | 3.331 | 5.388 | 5.236 | 5.804 | 7.279 | 8.361 | 8.532 | 7.639 | 7.74 | 5.904 | 7.174 | 3.978 | 4.827 | 4.251 | 3.534 | 3.663 | 4.219 | 1.635 | 1.907 | 1.872 | 2.679 | 2.832 | 0.9 | 0.4 | 0.6 | 3.9 | 6.2 | 7.6 | 16.5 | 17 | 27 | 30.7 | 32.4 | 20.3 | 25 | 37.4 | 37.4 | 25.5 | 38.5 |
Total Current Assets
| 265.4 | 294.3 | 261.6 | 274.6 | 352.3 | 367.1 | 427.4 | 484.8 | 498.9 | 538.9 | 329.2 | 389.4 | 394.5 | 331.7 | 355.2 | 365.3 | 329.5 | 348.6 | 342.9 | 336.8 | 341.9 | 326.4 | 331.5 | 327 | 325.6 | 317.1 | 348.3 | 341.6 | 322.9 | 314.5 | 372.4 | 375.5 | 307.3 | 283.6 | 310.164 | 349.575 | 376.21 | 400.102 | 397.19 | 580.619 | 608.473 | 634.733 | 566.313 | 557.615 | 543.881 | 530.612 | 542.329 | 502.28 | 460.192 | 418.261 | 501.446 | 538.394 | 491.847 | 473.976 | 563.155 | 400.848 | 410.351 | 366.153 | 456.574 | 376.921 | 365.554 | 377.303 | 252.948 | 229.502 | 232.899 | 343.262 | 334.726 | 234.369 | 237.804 | 252.287 | 254.019 | 261.809 | 127.361 | 135.555 | 100.771 | 109.229 | 115.379 | 137.193 | 93.52 | 91.122 | 98.122 | 102.823 | 121.229 | 133.66 | 72.374 | 85.354 | 91.929 | 99.857 | 105.627 | 137.199 | 133.471 | 122.842 | 90.367 | 85.932 | 57.631 | 47.4 | 31.7 | 13.7 | 13.5 | 23.6 | 17.6 | 31.7 | 31.4 | 44.7 | 51.6 | 48.6 | 37.4 | 40.4 | 52.2 | 50.6 | 51.9 | 67.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 224.7 | 218.6 | 203.3 | 187.3 | 178.1 | 135.7 | 116.6 | 125.3 | 127 | 129.8 | 104 | 100.4 | 99.4 | 103 | 101.6 | 103.8 | 126.3 | 57.3 | 58.7 | 59.1 | 60 | 43.2 | 48.2 | 48.4 | 49.8 | 51.1 | 53 | 54.7 | 56.8 | 58.3 | 60 | 61.7 | 64.9 | 67.2 | 69.099 | 46.458 | 43.424 | 34.594 | 32.665 | 31.313 | 30.675 | 27.602 | 26.875 | 27.285 | 24.757 | 24.231 | 24.101 | 24.329 | 23.259 | 23.08 | 21.343 | 22.905 | 23.543 | 23.261 | 24.275 | 24.825 | 22.214 | 22.623 | 28.619 | 29.126 | 28.785 | 30.026 | 28.111 | 28.812 | 25.966 | 24.888 | 23.369 | 23.761 | 20.663 | 19.829 | 19.65 | 18.658 | 17.875 | 18.466 | 15.582 | 16.251 | 16.793 | 17.339 | 17.649 | 18.622 | 18.834 | 18.682 | 18.286 | 18.619 | 17.338 | 15.433 | 12.248 | 12.567 | 12.44 | 12.731 | 12.515 | 12.094 | 11.764 | 11.252 | 10.927 | 9.8 | 10.2 | 10 | 10.1 | 9.2 | 12.6 | 12.4 | 12.1 | 12.1 | 12.1 | 12 | 11.9 | 11.1 | 10.6 | 9.4 | 7.9 | 6 |
Goodwill
| 286.6 | 287.2 | 287.1 | 286.8 | 236.5 | 237.8 | 238.8 | 239.2 | 239.7 | 240.1 | 328.3 | 329.2 | 328.3 | 327.6 | 327.1 | 408.1 | 416.1 | 417.2 | 415.9 | 413.2 | 413.3 | 318.6 | 320.2 | 319.4 | 319 | 316.1 | 315 | 315.4 | 312.8 | 195.3 | 177.9 | 177 | 177.3 | 177.2 | 185.228 | 169.181 | 169.181 | 169.181 | 166.746 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 356.6 | 358.8 | 369.4 | 379.7 | 370.8 | 382.3 | 393.6 | 404.1 | 414.8 | 426.8 | 559.9 | 576.5 | 590.9 | 605.3 | 620 | 653.5 | 667.8 | 684.7 | 699.5 | 717.6 | 734.2 | 455.2 | 467.3 | 475.2 | 483.8 | 491.6 | 498.1 | 506.4 | 521.2 | 227.5 | 183.2 | 186.3 | 189.4 | 192.6 | 195.691 | 198.827 | 201.962 | 205.312 | 208.296 | 12.842 | 13.086 | 13.33 | 13.525 | 13.719 | 15.447 | 15.722 | 15.99 | 16.265 | 16.44 | 16.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 643.2 | 646 | 656.5 | 666.5 | 607.3 | 620.1 | 632.4 | 643.3 | 654.5 | 666.9 | 888.2 | 905.7 | 919.2 | 932.9 | 947.1 | 1,061.6 | 1,083.9 | 1,101.9 | 1,115.4 | 1,130.8 | 1,147.5 | 773.8 | 787.5 | 794.6 | 802.8 | 807.7 | 813.1 | 821.8 | 834 | 422.8 | 361.1 | 363.3 | 366.7 | 369.8 | 380.919 | 368.008 | 371.143 | 374.493 | 375.042 | 69.692 | 69.936 | 70.18 | 70.375 | 70.569 | 72.297 | 72.572 | 72.84 | 73.115 | 73.29 | 72.766 | -90.267 | -103.106 | -14.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.2 | 30.4 | 54.8 | 66 | 78.5 | 70.8 | 59 | 47.5 | 19.9 | 11.9 | 21 | 30.2 | 37 | 42.8 | 47.6 | 51.5 | 54.9 | 40.3 | 29.9 | 24.2 | 30.7 | 51.3 | 58.5 | 50.1 | 48.5 | 53.4 | 55.5 | 52.2 | 79.9 | 69.7 | 66.2 | 43.1 | 40.6 | 41.2 | 42.3 | 54.073 | 84.124 | 65.555 | 135.187 | 158.566 | 158.748 | 126.12 | 109.636 | 117.125 | 113.692 | 129.346 | 77.629 | 52.182 | 70.857 | 90.267 | 103.106 | 80.064 | 85.154 | 112.534 | 112.15 | 59.37 | 75.37 | 132.757 | 164.928 | 134.285 | 0 | 106.294 | 0 | 110.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.189 | 38.706 | 38.093 | 0 | 29.672 | 0 | 41.357 | 0 | 37.301 | 38.68 | 0 | 0 | 45.86 | 43.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.867 | 12.813 | 13.229 | 9.625 | 6.529 | 39.057 | 37.241 | 36.639 | 36.465 | 33.944 | 34.459 | 36.22 | 33.65 | 35.867 | 37.994 | 25.863 | 32.58 | 30.319 | 27.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.8 | 22.1 | 17.5 | 15.5 | 8.3 | 8.8 | 8.2 | 8.3 | 8 | 4.8 | 3.6 | 2.3 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 5 | 5 | 5 | 5 | 5 | 5 | -36.2 | -37.3 | -49.073 | -79.124 | -60.555 | -99.187 | -123.233 | -124.081 | -97.12 | -81.303 | -89.458 | -86.692 | -103.013 | -51.962 | -27.182 | 0 | 1.911 | 1.991 | 1.972 | 11.456 | -110.401 | 2.214 | 2.194 | 2.275 | 2.48 | 2.592 | 2.604 | 92.013 | 3.604 | 126.044 | 3.779 | 3.917 | 4.054 | 4.192 | 4.349 | 4.487 | 4.624 | 4.762 | 4.799 | 4.937 | 7.038 | 7.176 | 7.213 | 33.824 | 7.488 | 47.251 | 7.663 | 61.318 | 6.101 | 6.151 | 50.39 | 56.602 | 3.633 | 2.915 | 43.177 | 22.216 | 16.259 | 26.546 | 20.097 | 9.192 | 9.31 | 16.7 | 23.2 | 29.9 | 32.6 | 26.3 | 32.6 | 23.3 | 26 | 15.8 | 10.9 | 15.5 | 20.9 | 22.4 | 14.8 | 19.6 | 21.3 | 5.5 |
Total Non-Current Assets
| 883.7 | 892.9 | 907.7 | 924.1 | 859.7 | 843.1 | 828 | 835.9 | 837 | 821.4 | 1,007.7 | 1,029.4 | 1,050 | 1,072.9 | 1,091.5 | 1,213 | 1,261.7 | 1,214.1 | 1,214.4 | 1,219.8 | 1,231.7 | 847.7 | 887 | 901.5 | 902.7 | 907.3 | 919.5 | 934.5 | 948 | 566 | 495.8 | 496.2 | 479.7 | 482.6 | 468.885 | 432.279 | 432.796 | 423.712 | 419.236 | 176.062 | 173.185 | 169.088 | 162.715 | 160.131 | 159.18 | 160.023 | 156.924 | 158.978 | 159.543 | 192.566 | 55.834 | 55.215 | 118.995 | 119.871 | 26.408 | 139.189 | 83.778 | 100.268 | 163.856 | 196.646 | 165.674 | 122.039 | 138.009 | 154.856 | 140.471 | 28.805 | 27.423 | 27.953 | 25.012 | 24.316 | 24.274 | 23.42 | 22.674 | 23.403 | 59.809 | 62.133 | 62.099 | 51.163 | 54.809 | 65.873 | 67.854 | 80 | 61.688 | 63.45 | 67.728 | 72.036 | 61.741 | 59.067 | 55.617 | 34.947 | 28.774 | 38.64 | 31.861 | 20.444 | 20.237 | 26.5 | 33.4 | 39.9 | 42.7 | 35.5 | 45.2 | 35.7 | 38.1 | 27.9 | 23 | 27.5 | 32.8 | 33.5 | 25.4 | 29 | 29.2 | 11.5 |
Total Assets
| 1,149.1 | 1,187.2 | 1,169.3 | 1,198.7 | 1,212 | 1,210.2 | 1,255.4 | 1,320.7 | 1,335.9 | 1,360.3 | 1,336.9 | 1,418.8 | 1,444.5 | 1,404.6 | 1,446.7 | 1,578.3 | 1,591.2 | 1,562.7 | 1,557.3 | 1,556.6 | 1,573.6 | 1,174.1 | 1,218.5 | 1,228.5 | 1,228.3 | 1,224.4 | 1,267.8 | 1,276.1 | 1,270.9 | 880.5 | 868.2 | 871.7 | 787 | 766.2 | 779.049 | 781.854 | 809.006 | 823.814 | 816.426 | 756.681 | 781.658 | 803.821 | 729.028 | 717.746 | 703.061 | 690.635 | 699.253 | 661.258 | 619.735 | 610.827 | 557.28 | 593.609 | 610.842 | 593.847 | 589.563 | 540.037 | 494.129 | 466.421 | 620.43 | 573.567 | 531.228 | 499.342 | 390.957 | 384.358 | 373.37 | 372.067 | 362.149 | 262.322 | 262.816 | 276.603 | 278.293 | 285.229 | 150.035 | 158.958 | 160.58 | 171.362 | 177.478 | 188.356 | 148.329 | 156.995 | 165.976 | 182.823 | 182.917 | 197.11 | 140.102 | 157.39 | 153.67 | 158.924 | 161.244 | 172.145 | 162.245 | 161.482 | 122.228 | 106.375 | 77.868 | 73.9 | 65.1 | 53.6 | 56.2 | 59.1 | 62.8 | 67.4 | 69.5 | 72.6 | 74.6 | 76.1 | 70.2 | 73.9 | 77.6 | 79.6 | 81.1 | 78.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33.9 | 39.8 | 36.5 | 28.8 | 29.6 | 21.7 | 27.1 | 29.6 | 15.7 | 28.5 | 20.8 | 20.5 | 19.1 | 21.7 | 30.3 | 21 | 24 | 33.3 | 24.1 | 31.9 | 23.8 | 26 | 20.2 | 25.1 | 22.5 | 22 | 26.8 | 22.9 | 19.9 | 21.1 | 13.8 | 16.5 | 15.8 | 21.1 | 17.955 | 16.833 | 25.728 | 23.078 | 18.935 | 17.596 | 18.745 | 18.132 | 12.238 | 13.575 | 11.086 | 10.141 | 7.939 | 8.876 | 9.827 | 11.395 | 5.191 | 7.05 | 7.242 | 8.87 | 7.026 | 9.403 | 7.648 | 14.177 | 11.426 | 12.771 | 14.999 | 24.884 | 12.009 | 13.91 | 13.993 | 15.763 | 10.998 | 15.197 | 11.65 | 11.804 | 10.492 | 14.708 | 9.72 | 11.897 | 7.899 | 8.309 | 6.601 | 7.938 | 8.927 | 3.89 | 5.809 | 11.454 | 4.653 | 11.609 | 5.862 | 9.462 | 5.307 | 6.743 | 5.703 | 9.657 | 5.422 | 4.595 | 3.969 | 4.262 | 3.87 | 3.4 | 2 | 2.9 | 4.1 | 3.2 | 3.8 | 5.1 | 3.2 | 3 | 1.7 | 2.6 | 1.7 | 2.3 | 2.5 | 2.2 | 2.9 | 1.9 |
Short Term Debt
| 17.8 | 17 | 15.1 | 14.1 | 14 | 13.3 | 13.4 | 13 | 12.8 | 116.8 | 14 | 13.6 | 13.6 | 13.5 | 12.9 | 12.8 | 13 | 78.9 | 78.8 | 73.7 | 76.4 | 68.3 | 64.1 | 60.8 | 59.8 | 65.6 | 64 | 0 | 199.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.008 | 9.448 | 9.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Tax Payables
| 0 | 4.6 | 4.7 | 4.8 | 3.8 | 3.9 | 4.1 | 4 | 17.3 | 3.7 | 5.4 | 0 | 3.5 | 6.1 | 3.5 | 4 | 7.2 | 3 | 3.8 | 4.9 | 9.8 | 4.3 | 2.9 | 3.2 | 8.6 | 7.1 | 3 | 3 | 3.2 | 2.8 | 2.3 | 4.7 | 4 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -17.8 | 0 | 0 | 0.6 | 0.2 | 0.3 | 0.7 | 5.2 | 11.5 | 22.6 | 31.1 | 32.7 | 32.3 | 32.8 | 3.8 | 3.6 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.6 | 3.4 | 2.9 | 2.6 | 2.7 | 2.2 | 1 | 1.7 | 1.5 | 1.5 | 1.4 | 1.5 | 1.339 | 1.824 | 1.343 | 1.09 | 2.118 | 3.952 | 0.895 | 2.043 | 3.031 | 2.721 | 3.275 | 2.054 | 1.387 | 2.434 | 1.083 | 1.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.058 | 0.23 | 0.008 | 2.033 | 2.058 | 0.333 | 0.009 | 0.383 | 0.407 | 0.434 | 0.058 | 0.117 | 1.102 | 1.292 | 3.999 | 1.252 | 1.335 | 1.618 | 1.157 | 1.209 | 1.689 | 2.221 | 2.375 | 2.958 | 3.924 | 5.923 | 6.973 | 14.43 | 10.545 | 9.751 | 12.869 | 19.843 | 14.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 157.6 | 164.3 | 91.7 | 93.7 | 85.3 | 84.4 | 124.8 | 156.5 | 163.2 | 103.1 | 83.1 | 79.1 | 68.7 | 79 | 66.2 | 75 | 76.3 | 3.4 | 3.7 | 5.3 | 5.3 | 5.3 | 7.4 | 70 | 54 | 127.3 | 128.2 | 57.7 | 54.8 | 49.5 | 50.8 | 47.9 | 41.8 | 46.1 | 47.879 | 41.18 | 40.654 | 56.41 | 51.103 | 45.844 | 59.39 | 44.334 | 38.352 | 29.192 | 42.995 | 32.772 | 27.726 | 23.736 | 20.383 | 21.645 | 27.629 | 25.458 | 23.689 | 18.596 | 15.191 | 13.308 | 13.345 | 17.992 | 25.019 | 40.82 | 39.177 | 46.77 | 23.594 | 20.647 | 17.62 | 15.558 | 11.555 | 10.841 | 11.239 | 14.901 | 9.999 | 7.583 | 8.628 | 10.136 | 7.305 | 7.432 | 6.103 | 5.933 | 4.224 | 6.779 | 4.026 | 4.925 | 4.342 | 4.137 | 3.25 | 1.037 | 3.08 | 3.863 | 3.4 | 3.083 | 2.937 | 17.109 | 20.06 | 24.406 | 18.748 | 15 | 12.4 | 2.4 | 1.8 | 3.4 | 4 | 4.7 | 5.9 | 6.6 | 7.8 | 6.9 | 6.5 | 6.7 | 6.9 | 6.5 | 5.6 | 2.5 |
Total Current Liabilities
| 209.3 | 221.1 | 143.3 | 137.2 | 129.1 | 119.7 | 166 | 204.3 | 203.2 | 271 | 149 | 145.9 | 133.7 | 147 | 113.2 | 112.4 | 115.4 | 117.8 | 108.9 | 113.3 | 108 | 102.2 | 94.3 | 159.3 | 139.2 | 217.5 | 221.7 | 82.8 | 274.9 | 72.3 | 66.1 | 65.9 | 59 | 68.7 | 67.173 | 59.837 | 67.725 | 80.578 | 72.156 | 67.392 | 79.03 | 64.509 | 53.621 | 45.488 | 57.356 | 44.967 | 47.06 | 44.494 | 40.741 | 34.387 | 32.82 | 32.508 | 30.931 | 27.466 | 22.217 | 22.711 | 20.993 | 32.202 | 36.503 | 53.821 | 54.184 | 73.687 | 37.661 | 34.89 | 31.622 | 31.704 | 22.96 | 26.472 | 22.947 | 26.822 | 21.593 | 23.583 | 22.347 | 23.285 | 16.539 | 17.359 | 13.861 | 15.08 | 14.84 | 12.89 | 12.21 | 19.337 | 12.919 | 21.669 | 16.085 | 28.521 | 18.932 | 20.357 | 21.971 | 32.584 | 23.014 | 21.703 | 24.029 | 28.669 | 22.618 | 18.4 | 14.4 | 5.3 | 5.9 | 6.6 | 7.8 | 9.9 | 9.3 | 9.9 | 9.9 | 9.8 | 8.5 | 9.3 | 9.7 | 9 | 8.8 | 4.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 183.6 | 186.8 | 146.5 | 130.9 | 123.3 | 87.4 | 76.5 | 79.3 | 80.7 | 83.9 | 203.4 | 275.4 | 278.1 | 281.3 | 281.1 | 283.8 | 287.6 | 233.5 | 263.4 | 273.3 | 258 | 9.3 | 69.3 | 43.2 | 74 | 99.1 | 167.1 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | -36.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.7 | 3.7 | 4.1 | 3.5 | 10.5 | 23.3 | 29.9 | 35.8 | 40.7 | 58.2 | 59.2 | 72.5 | 75.3 | 26.6 | 59.3 | 75.5 | 76.9 | 82.6 | 65.8 | 64 | 64.9 | 57.3 | 62.2 | 60.8 | 91.2 | 84.4 | 84.7 | 86.1 | 87.6 | 17.9 | 0.2 | 0.3 | 6.6 | 0.2 | 26.111 | 2.45 | 24.514 | 24.238 | 8.387 | 13.318 | 12.356 | 10.718 | 10.478 | 10.138 | 10.138 | 10.008 | 10.008 | 28.081 | 9.448 | 9.648 | 9.448 | 20.795 | 13.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.1 | 40.4 | 40.2 | 41.3 | 32.5 | 32.4 | 32.9 | 33.5 | 42.8 | 44.8 | 50.1 | 45.1 | 48.1 | 31.5 | 25.9 | 29.3 | 36.8 | 39.9 | 31.4 | 41.9 | 40.5 | 40.4 | 44.3 | 51 | 53.3 | 45.6 | 46.4 | 170.5 | 173.1 | 42.2 | 31.7 | 34.7 | 34.3 | 35.2 | 42.978 | 25.326 | 4.617 | 0 | 13.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.633 | 0 | 0 | 0 | -11.475 | -4.616 | 8.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 |
Total Non-Current Liabilities
| 256.4 | 230.9 | 190.8 | 175.7 | 166.3 | 143.1 | 139.3 | 148.6 | 164.2 | 186.9 | 312.7 | 393 | 401.5 | 339.4 | 366.3 | 388.6 | 401.3 | 356 | 366.7 | 379.2 | 363.4 | 107 | 175.8 | 155 | 218.5 | 229.1 | 298.2 | 460.6 | 260.7 | 60.1 | 31.9 | 35 | 40.9 | 35.4 | 42.978 | 27.776 | 29.131 | 24.238 | 22.028 | 13.318 | 12.356 | 10.718 | 10.478 | 10.138 | 10.138 | 10.008 | 10.008 | 9.448 | 9.448 | 9.648 | 9.448 | 9.32 | 8.8 | 8.8 | 7.026 | 9.403 | 7.648 | 14.21 | 11.484 | 13.001 | 15.007 | 26.917 | 14.067 | 14.243 | 14.002 | 16.146 | 11.405 | 15.631 | 11.708 | 11.921 | 11.594 | 16 | 13.719 | 13.149 | 9.234 | 9.927 | 7.758 | 9.147 | 10.616 | 6.111 | 8.184 | 14.412 | 8.577 | 17.532 | 12.835 | 23.892 | 15.852 | 16.494 | 18.572 | 29.501 | 20.076 | 4.595 | 3.969 | 4.262 | -0.001 | 3.4 | -0.1 | 0.1 | -0.1 | 3.2 | 3.8 | 5.2 | -0.1 | -0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 |
Total Liabilities
| 465.7 | 452 | 334.1 | 312.9 | 295.4 | 262.8 | 305.3 | 352.9 | 367.4 | 457.9 | 461.7 | 538.9 | 535.2 | 486.4 | 479.5 | 501 | 516.7 | 473.8 | 475.6 | 492.5 | 471.4 | 209.2 | 270.1 | 314.3 | 357.7 | 446.6 | 519.9 | 543.4 | 535.6 | 132.4 | 98 | 100.9 | 99.9 | 104.1 | 110.151 | 87.613 | 96.856 | 104.816 | 94.184 | 80.71 | 91.386 | 75.227 | 64.099 | 55.626 | 67.494 | 54.975 | 47.06 | 44.494 | 40.741 | 44.035 | 32.82 | 32.508 | 39.731 | 36.266 | 22.217 | 22.711 | 20.993 | 32.202 | 36.503 | 53.821 | 54.184 | 73.687 | 37.661 | 34.89 | 31.622 | 31.704 | 22.96 | 26.472 | 22.947 | 26.822 | 21.593 | 23.583 | 22.347 | 23.285 | 16.539 | 17.359 | 13.861 | 15.08 | 14.84 | 12.89 | 12.21 | 19.337 | 12.919 | 21.669 | 16.085 | 28.521 | 18.932 | 20.357 | 21.971 | 32.584 | 23.014 | 21.703 | 24.029 | 28.669 | 22.617 | 18.4 | 14.3 | 5.4 | 5.8 | 6.6 | 7.8 | 9.9 | 9.2 | 9.8 | 10 | 9.9 | 8.7 | 9.6 | 10 | 9.4 | 9.3 | 5.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 5.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.719 | 0.729 | 0.735 | 0.745 | 0.74 | 0.768 | 0.806 | 0.797 | 0.813 | 0.814 | 0.826 | 0.845 | 0.842 | 0.846 | 0.862 | 0.857 | 0.901 | 0.924 | 0.94 | 0.976 | 0.964 | 0.962 | 0.959 | 0.954 | 0.467 | 0.464 | 0.447 | 0.446 | 0.444 | 0.439 | 0.434 | 0.43 | 0.399 | 0.397 | 0.397 | 0.394 | 0.391 | 0.309 | 0.309 | 0.308 | 0.307 | 0.307 | 0.306 | 0.272 | 0.271 | 0.271 | 0.271 | 0.27 | 0.27 | 0.238 | 0.238 | 0.238 | 0.237 | 0.235 | 0.234 | 0.233 | 0.231 | 0.223 | 0.219 | 0.104 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -598.3 | -537 | -420.9 | -366.2 | -323.9 | -288.8 | -274.7 | -254.2 | -246.6 | -271.2 | -266.5 | -233.3 | -189.1 | -173.9 | -118.5 | -3.3 | 5 | 25.6 | 29.8 | 22.9 | 53.4 | 52.8 | 56.2 | 44.8 | 12.8 | -68.4 | -81.4 | -85.7 | -86.5 | -73.2 | -69.2 | -68.6 | -78.8 | -77 | -62.282 | -36.975 | -17.449 | 2.004 | 18.865 | 11.603 | 13.955 | 30.866 | 2.05 | -4.272 | -14.997 | -12.684 | -0.088 | -21.43 | -38.299 | -38.63 | -48.082 | -20.661 | -3.758 | -10.465 | -20.887 | -54.138 | -89.498 | -119.94 | -143.58 | -168.898 | -190.101 | -204.555 | -270.096 | -265.465 | -260.399 | -252.4 | -244.596 | -238.659 | -229.863 | -217.438 | -206.014 | -196.443 | -188.491 | -179.249 | -169.297 | -159.311 | -149.263 | -139.271 | -128.81 | -118.114 | -108.26 | -98.651 | -91.57 | -86.037 | -79.142 | -73.826 | -66.978 | -63.481 | -61.022 | -59.836 | -57.65 | -55.922 | -54.732 | -52.662 | -50.098 | -48 | -46.1 | -43.9 | -41.7 | -39.5 | -36.6 | -33.9 | -30.9 | -28.2 | -25.9 | -24.1 | -24.5 | -21.2 | -17.8 | -14.9 | -13 | -11.3 |
Accumulated Other Comprehensive Income/Loss
| -5.3 | -5.4 | -7.4 | -8.9 | -11.3 | -8.9 | -7.6 | -5.1 | -4.4 | -4 | -3.6 | 2.9 | -3.6 | -5.2 | -7.8 | -5.3 | -7.5 | -5.4 | -5.7 | -5 | -4.3 | -4 | 1.8 | -2.4 | -2.2 | -5.5 | -10.6 | -13.9 | -5.6 | -9.5 | -8.3 | -9.1 | -7.1 | -7 | -7.56 | -4.182 | -2.368 | -1.515 | -0.122 | 0.506 | 0.365 | -0.424 | -0.459 | -0.221 | 0.129 | -0.162 | -0.099 | -0.253 | -0.113 | 0.151 | 0.1 | 0.099 | 0.262 | 0.139 | 1.155 | 1.854 | 2.672 | 2.768 | 0.656 | 0.446 | -6.613 | -0.237 | 1.264 | 0.516 | 0.063 | -0.398 | -0.133 | -0.281 | -0.401 | -0.746 | -0.738 | -0.672 | -0.64 | -0.534 | -0.784 | -0.403 | -0.111 | -0.212 | 0.265 | 0.311 | 0.56 | 0.711 | 0.707 | 0.631 | 0.56 | 0.308 | -0.16 | 0.346 | 0.818 | 0.364 | 0.263 | 0.065 | -0.062 | -0.085 | -0.119 | -0.2 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,286.2 | 1,276.8 | 1,262.7 | 1,260.1 | 1,251 | 1,244.3 | 1,231.6 | 1,226.3 | 1,218.8 | 1,176.9 | 1,144.5 | 1,109.5 | 1,101.2 | 1,096.6 | 1,092.8 | 1,085.1 | 1,076.3 | 1,068 | 1,057 | 1,045.6 | 1,052.4 | 915.4 | 889.6 | 871.1 | 859.6 | 851.4 | 839.5 | 831.8 | 826.9 | 830.1 | 847 | 847.8 | 772.3 | 745.4 | 738.04 | 734.679 | 731.238 | 717.774 | 702.754 | 663.122 | 675.184 | 697.346 | 662.541 | 665.8 | 649.621 | 647.68 | 651.535 | 637.605 | 616.56 | 604.409 | 571.585 | 580.762 | 573.683 | 566.967 | 586.102 | 568.646 | 559 | 550.432 | 725.897 | 687.731 | 673.294 | 630 | 621.682 | 613.973 | 601.645 | 592.727 | 583.488 | 474.391 | 469.736 | 467.568 | 463.058 | 458.37 | 316.51 | 315.147 | 313.814 | 313.41 | 312.684 | 312.453 | 261.762 | 261.637 | 261.195 | 261.155 | 260.591 | 260.577 | 202.361 | 202.149 | 201.638 | 201.465 | 199.24 | 198.8 | 196.385 | 195.405 | 152.77 | 130.235 | 105.364 | 103.6 | 97.1 | 92.3 | 92.1 | 92 | 91.6 | 91.4 | 91.2 | 91 | 90.5 | 90.3 | 86 | 85.5 | 85.4 | 85.1 | 84.8 | 84.7 |
Total Shareholders Equity
| 683.4 | 735.2 | 835.2 | 885.8 | 916.6 | 947.4 | 950.1 | 967.8 | 968.6 | 902.5 | 875.2 | 879.9 | 909.3 | 918.2 | 967.2 | 1,077.2 | 1,074.5 | 1,088.9 | 1,081.8 | 1,064.2 | 1,102.2 | 964.9 | 948.3 | 914.2 | 870.9 | 778.2 | 748.2 | 732.9 | 735.5 | 748.1 | 770.2 | 770.8 | 687.1 | 662.1 | 668.898 | 694.241 | 712.15 | 718.998 | 722.242 | 675.971 | 690.272 | 728.594 | 664.929 | 662.12 | 635.567 | 635.66 | 652.193 | 616.764 | 578.994 | 566.792 | 524.46 | 561.101 | 571.111 | 557.581 | 567.346 | 517.326 | 473.136 | 434.219 | 583.927 | 519.746 | 477.044 | 425.655 | 353.296 | 349.468 | 341.748 | 340.363 | 339.189 | 235.85 | 239.869 | 249.781 | 256.7 | 261.646 | 127.688 | 135.673 | 144.041 | 154.003 | 163.617 | 173.276 | 133.489 | 144.105 | 153.766 | 163.486 | 169.998 | 175.441 | 124.017 | 128.87 | 134.738 | 138.567 | 139.272 | 139.562 | 139.231 | 139.778 | 98.199 | 77.707 | 55.251 | 55.5 | 50.8 | 48.2 | 50.4 | 52.5 | 55 | 57.5 | 60.3 | 62.8 | 64.6 | 66.2 | 61.5 | 64.3 | 67.6 | 70.2 | 71.8 | 73.4 |
Total Equity
| 683.4 | 735.2 | 835.2 | 885.8 | 916.6 | 947.4 | 950.1 | 967.8 | 968.6 | 902.5 | 875.2 | 879.9 | 909.3 | 918.2 | 967.2 | 1,077.2 | 1,074.5 | 1,088.9 | 1,081.8 | 1,064.2 | 1,102.2 | 964.9 | 948.3 | 914.2 | 870.9 | 778.2 | 748.2 | 732.9 | 735.5 | 748.1 | 770.2 | 770.8 | 687.1 | 662.1 | 668.898 | 694.241 | 712.15 | 718.998 | 722.242 | 675.971 | 690.272 | 728.594 | 664.929 | 662.12 | 635.567 | 635.66 | 652.193 | 616.764 | 578.994 | 566.792 | 524.46 | 561.101 | 571.111 | 557.581 | 567.346 | 517.326 | 473.136 | 434.219 | 583.927 | 519.746 | 477.044 | 425.655 | 353.296 | 349.468 | 341.748 | 340.363 | 339.189 | 235.85 | 239.869 | 249.781 | 256.7 | 261.646 | 127.688 | 135.673 | 144.041 | 154.003 | 163.617 | 173.276 | 133.489 | 144.105 | 153.766 | 163.486 | 169.998 | 175.441 | 124.017 | 128.87 | 134.738 | 138.567 | 139.272 | 139.562 | 139.231 | 139.778 | 98.199 | 77.707 | 55.251 | 55.5 | 50.8 | 48.2 | 50.4 | 52.5 | 55 | 57.5 | 60.3 | 62.8 | 64.6 | 66.2 | 61.5 | 64.3 | 67.6 | 70.2 | 71.8 | 73.4 |
Total Liabilities & Shareholders Equity
| 1,149.1 | 1,187.2 | 1,169.3 | 1,198.7 | 1,212 | 1,210.2 | 1,255.4 | 1,320.7 | 1,335.9 | 1,360.3 | 1,336.9 | 1,418.8 | 1,444.5 | 1,404.6 | 1,446.7 | 1,578.3 | 1,591.2 | 1,562.7 | 1,557.3 | 1,556.6 | 1,573.6 | 1,174.1 | 1,218.5 | 1,228.5 | 1,228.3 | 1,224.4 | 1,267.8 | 1,276.1 | 1,270.9 | 880.5 | 868.2 | 871.7 | 787 | 766.2 | 779.049 | 781.854 | 809.006 | 823.814 | 816.426 | 756.681 | 781.658 | 803.821 | 729.028 | 717.746 | 703.061 | 690.635 | 699.253 | 661.258 | 619.735 | 610.827 | 557.28 | 593.609 | 610.842 | 593.847 | 589.563 | 540.037 | 494.129 | 466.421 | 620.43 | 573.567 | 531.228 | 499.342 | 390.957 | 384.358 | 373.37 | 372.067 | 362.149 | 262.322 | 262.816 | 276.603 | 278.293 | 285.229 | 150.035 | 158.958 | 160.58 | 171.362 | 177.478 | 188.356 | 148.329 | 156.995 | 165.976 | 182.823 | 182.917 | 197.11 | 140.102 | 157.39 | 153.67 | 158.924 | 161.244 | 172.145 | 162.245 | 161.482 | 122.228 | 106.375 | 77.868 | 73.9 | 65.1 | 53.6 | 56.2 | 59.1 | 62.8 | 67.4 | 69.5 | 72.6 | 74.6 | 76.1 | 70.2 | 73.9 | 77.6 | 79.6 | 81.1 | 78.7 |