
Neurocrine Biosciences, Inc.
NASDAQ:NBIX
110.75 (USD) • At close March 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 233 | 349.1 | 139.7 | 396.3 | 251.1 | 293.7 | 160.2 | -90.4 | 262.9 | 212.2 | 163.3 | 270.2 | 340.8 | 311.1 | 368 | 352.6 | 801 | 944.7 | 415.1 | 187 | 112.279 | 166.637 | 140.985 | 72.778 | 141.714 | 195.734 | 166.422 | 175.311 | 254.712 | 267.818 | 309.498 | 64.087 | 83.267 | 99.761 | 86.246 | 115.301 | 74.195 | 66.378 | 132.07 | 170.262 | 31.014 | 29.046 | 37.445 | 105.532 | 44.789 | 34.889 | 44.313 | 31.555 | 63.754 | 44.488 | 42.018 | 76.94 | 50.107 | 39.516 | 18.838 | 24.393 | 54.051 | 77.33 | 95.12 | 52.224 | 37.329 | 35.316 | 38.615 | 51.665 | 68.467 | 80.125 | 91.917 | 107.639 | 99.664 | 50.35 | 51.485 | 78.457 | 80.981 | 75.76 | 86.168 | 101.494 | 49.948 | 75.384 | 48.499 | 44.57 | 61.027 | 84.694 | 22.735 | 38.009 | 105.854 | 123.82 | 34.896 | 68.411 | 44.313 | 56.626 | 47.856 | 51.314 | 163.888 | 11.946 | 25.431 | 27.32 | 21.078 | 11.163 | 2.472 | 11.988 | 21.3 | 7.6 | 11.9 | 6.2 | 11.7 | 18.6 | 10.6 | 14.1 | 15.8 | 15.1 | 22.9 | 7.2 | 11.3 | 7.2 | 21.7 | 0 |
Short Term Investments
| 843.1 | 878.9 | 899.2 | 814.3 | 780.5 | 801.4 | 816.5 | 1,139.2 | 726.4 | 587.2 | 485 | 394.7 | 370.5 | 454.8 | 516.9 | 521.1 | 613.9 | 519.4 | 533.2 | 584.7 | 558.245 | 503.525 | 478.993 | 451.29 | 509.199 | 439.609 | 342.318 | 285.168 | 261.217 | 243.2 | 215.522 | 171.493 | 224.083 | 253.281 | 301.152 | 266.223 | 304.996 | 310.467 | 252.65 | 199.745 | 162.795 | 150.628 | 157.211 | 114.33 | 100.95 | 122.022 | 109.383 | 126.679 | 109.259 | 129.473 | 135.522 | 104.146 | 78.996 | 72.115 | 96.322 | 97.246 | 72.814 | 47.641 | 36.268 | 13.975 | 16.135 | 21.802 | 14.152 | 14.71 | 12.006 | 16.824 | 19.984 | 42.106 | 79.721 | 74.483 | 95.812 | 88.334 | 101.623 | 124.018 | 148.151 | 162.995 | 223.12 | 215.454 | 194.769 | 226.337 | 240.102 | 239.653 | 303.802 | 333.724 | 347.314 | 318.957 | 237.918 | 239.828 | 200.397 | 218.281 | 239.614 | 254.691 | 156.094 | 129.309 | 118.877 | 128.369 | 143.592 | 68.285 | 77.346 | 77.763 | 69.8 | 40.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,076.1 | 1,228 | 1,038.9 | 1,210.6 | 1,031.6 | 1,095.1 | 976.7 | 894.6 | 989.3 | 799.4 | 648.3 | 664.9 | 711.3 | 765.9 | 884.9 | 873.7 | 801 | 944.7 | 948.3 | 771.7 | 670.5 | 670.162 | 619.978 | 524.068 | 650.913 | 635.343 | 508.74 | 460.479 | 515.929 | 511.018 | 525.02 | 235.58 | 307.35 | 353.042 | 387.398 | 381.524 | 379.191 | 376.845 | 384.72 | 370.007 | 193.809 | 179.674 | 194.656 | 219.862 | 145.739 | 156.911 | 153.696 | 158.234 | 173.013 | 173.961 | 177.54 | 181.086 | 129.103 | 111.631 | 115.16 | 121.639 | 126.865 | 124.971 | 131.388 | 66.199 | 53.464 | 57.118 | 52.767 | 66.375 | 80.473 | 96.949 | 111.901 | 149.745 | 179.385 | 124.833 | 147.297 | 166.791 | 182.604 | 199.778 | 234.319 | 264.489 | 273.068 | 290.838 | 243.268 | 270.907 | 301.129 | 324.347 | 326.537 | 371.733 | 453.168 | 442.777 | 272.814 | 308.239 | 244.71 | 274.907 | 287.47 | 306.005 | 319.982 | 141.255 | 144.308 | 155.689 | 164.67 | 79.448 | 79.818 | 89.751 | 91.1 | 48.5 | 11.9 | 6.2 | 11.7 | 18.6 | 10.6 | 14.1 | 15.8 | 15.1 | 22.9 | 7.2 | 11.3 | 7.2 | 21.7 | 0 |
Net Receivables
| 479.1 | 481.1 | 468.2 | 450.7 | 439.3 | 417.8 | 387.6 | 391.6 | 350 | 301.2 | 279 | 263.5 | 185.5 | 163.8 | 158.5 | 147.8 | 157.1 | 156.9 | 148.4 | 148.6 | 126.575 | 115.318 | 95.357 | 71.964 | 56.24 | 54.097 | 42.646 | 44.624 | 31.127 | 29.818 | 6.074 | 0 | 0 | 0 | 0 | 15.083 | 0 | 0 | 0 | 30.03 | 0 | 0 | 0 | 1.873 | 0 | 0.075 | 0.038 | 0.008 | 14.089 | 0 | 0 | 0 | 1.903 | 0 | 0 | 0 | 4.47 | 5.219 | 11.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.949 | 19.71 | 1.985 | 1.243 | 5.974 | 1.265 | 0.869 | 0.722 | 1.5 | 4.6 | 2.7 | 1.7 | 1.4 | 1.4 | 0.9 | 2 | 0.2 | 2.6 | 7.7 | 3.1 | 1.3 | 4.5 | 5.5 | 2.9 |
Inventory
| 57.4 | 45.8 | 42.5 | 37.2 | 38.3 | 28.8 | 31.7 | 33.4 | 35.1 | 37 | 29.3 | 29 | 30.5 | 25.5 | 28.3 | 30.1 | 28 | 20.6 | 22 | 21.2 | 17.288 | 10.798 | 12.018 | 13.01 | 10.864 | 6.054 | 0 | 0 | -31.127 | 0.242 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.03 | 0 | 0 | -2.919 | -1.873 | -0.023 | 0 | -0.038 | 0 | -14.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124.971 | -131.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.1 | 121.7 | 120.2 | 100.5 | 97.8 | 108.2 | 100.6 | 113.2 | 79.1 | 67.9 | 62.7 | 60.8 | 45.5 | 50.5 | 38.4 | 33.8 | 30.1 | 34.7 | 27.5 | 26.7 | 16.637 | 22.954 | 21.455 | 24.15 | 19.76 | 18.9 | 16.291 | 8.613 | 7.863 | 7.407 | 5.529 | 3.871 | 3.092 | 4.849 | 4.568 | 4.377 | 4.883 | 5.94 | 4.696 | 4.916 | 4.394 | 4.194 | 2.919 | 0 | 2.723 | 2.232 | 2.119 | 2.153 | 2.162 | 4.057 | 3.718 | 3.888 | 1.47 | 24.495 | 4.878 | 4.945 | 1.716 | 1.402 | 1.093 | 2.133 | 1.923 | 1.072 | 1.017 | 0.829 | 0.95 | 1.861 | 1.728 | 2.458 | 3.563 | 3.347 | 3.298 | 3.522 | 11.054 | 5.002 | 5.902 | 10.233 | 6.242 | 6.79 | 28.257 | 10.127 | 12.686 | 12.311 | 9.517 | 9.917 | 18.641 | 21.597 | 41.484 | 33.57 | 3.384 | 6.209 | 7.128 | 7.602 | 1.584 | 1.704 | 2.546 | 1.952 | 1.761 | 1.905 | 2.415 | 1.547 | 2.2 | 1.1 | 41.9 | 52.5 | 52.5 | 47.9 | 55 | 57 | 60.4 | 55.8 | 42 | 66 | 59.5 | 54.6 | 41.2 | 21 |
Total Current Assets
| 1,724.7 | 1,876.6 | 1,669.8 | 1,799 | 1,607 | 1,649.9 | 1,496.6 | 1,432.8 | 1,453.5 | 1,205.5 | 1,019.3 | 1,018.2 | 972.8 | 1,005.7 | 1,110.1 | 1,085.4 | 1,016.2 | 1,156.9 | 1,146.2 | 968.2 | 831 | 819.232 | 748.808 | 633.192 | 737.777 | 714.394 | 567.677 | 513.716 | 554.919 | 548.485 | 536.751 | 239.451 | 310.442 | 357.891 | 391.966 | 400.984 | 384.074 | 382.785 | 389.416 | 404.953 | 198.203 | 183.868 | 197.575 | 221.735 | 148.462 | 159.218 | 155.853 | 160.395 | 189.264 | 178.018 | 181.258 | 184.974 | 132.476 | 136.126 | 120.038 | 126.584 | 133.051 | 131.592 | 143.761 | 68.332 | 55.387 | 58.19 | 53.784 | 67.204 | 81.423 | 98.81 | 113.629 | 152.203 | 182.948 | 128.18 | 150.595 | 170.313 | 193.658 | 204.78 | 240.627 | 274.722 | 279.31 | 297.628 | 271.525 | 281.034 | 313.815 | 336.658 | 336.054 | 381.65 | 471.809 | 464.374 | 314.298 | 341.809 | 248.094 | 281.116 | 294.598 | 313.607 | 331.515 | 162.669 | 148.839 | 158.884 | 172.405 | 82.618 | 83.102 | 92.02 | 94.8 | 54.2 | 56.5 | 60.4 | 65.6 | 67.9 | 66.5 | 73.1 | 76.4 | 73.5 | 72.6 | 76.3 | 72.1 | 66.3 | 68.4 | 23.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 592 | 337.3 | 343 | 346.1 | 347.3 | 149.6 | 149.1 | 147.2 | 145.6 | 150.5 | 159 | 158.6 | 155.8 | 149 | 150.3 | 142.3 | 127.4 | 114 | 116.7 | 115.2 | 116.2 | 102.289 | 88.708 | 85.965 | 33.869 | 28.618 | 18.775 | 11.825 | 10.811 | 9.14 | 6.954 | 7.144 | 6.271 | 6.18 | 5.811 | 3.897 | 3.432 | 2.874 | 2.802 | 2.543 | 2.507 | 2.292 | 2.239 | 1.798 | 1.771 | 1.739 | 1.876 | 1.784 | 1.9 | 2.034 | 1.861 | 1.837 | 1.586 | 1.687 | 1.263 | 1.309 | 1.532 | 1.827 | 2.085 | 2.236 | 2.695 | 3.395 | 4.183 | 5.075 | 6.191 | 77.309 | 79.434 | 80.672 | 82.598 | 84.631 | 86.524 | 88.882 | 91.378 | 93.868 | 96.693 | 97.363 | 99.307 | 98.937 | 99.811 | 101.238 | 102.166 | 98.985 | 93.957 | 79.044 | 56.236 | 58.289 | 48.407 | 14.372 | 14.102 | 13.708 | 13.037 | 11.723 | 12.088 | 12.653 | 12.141 | 11.51 | 11.3 | 11.166 | 11.371 | 11.195 | 11.2 | 11.5 | 11.1 | 10.9 | 10.9 | 7.3 | 9.9 | 8.9 | 8.8 | 5.3 | 5.5 | 3.8 | 3.5 | 3.5 | 3.1 | 2.7 |
Goodwill
| 0 | 0 | 5.7 | 0 | 5.8 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.5 | 34.5 | 33.5 | 34.3 | 35.5 | 34.9 | 36.9 | 37.2 | 37.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.121 | 0.155 | 0.188 | 0 | 0.284 | 0.323 | 0.362 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 1 | 0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1 |
Goodwill and Intangible Assets
| 36.5 | 34.5 | 33.5 | 34.3 | 35.5 | 34.9 | 36.9 | 37.2 | 37.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.121 | 0.155 | 0.188 | 0 | 0.284 | 0.323 | 0.362 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 1 | 0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1 |
Long Term Investments
| 864.3 | 770.6 | 789.4 | 871.9 | 849.4 | 587.5 | 515.6 | 380.3 | 401.5 | 457.5 | 489 | 632.3 | 624.4 | 549 | 376.7 | 288.5 | 265.3 | 225.1 | 245.9 | 275.3 | 355.6 | 253.708 | 223.868 | 233.089 | 216.028 | 185.257 | 249.388 | 276.319 | 247.361 | 210.258 | 205.768 | 37.686 | 43.49 | 30.207 | 27.178 | 49.46 | 82.488 | 101.986 | 114.172 | 115.452 | 37.492 | 67.148 | 65.282 | 51.32 | 0 | 0.675 | 12.749 | 17.41 | 0.48 | 8.865 | 14.634 | 19.024 | -343.7 | 5.087 | 0 | 0 | 3.739 | 10.181 | 2.869 | 9.315 | 6.411 | 6.602 | 21.242 | 19.609 | 0 | 21.255 | 21.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 485.7 | 454.4 | 419.5 | 378.2 | 362.6 | 383.2 | 379 | 337.4 | 305.9 | 319.4 | 328.4 | 325.3 | 315.1 | 310.4 | 316.1 | 325.6 | 319.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 325.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.5 | 61.6 | 49.8 | 42.9 | 49.6 | 43.1 | 35.9 | 24.9 | 25 | 10.5 | 10 | 10.1 | 4.4 | 3.2 | 3.2 | 4.6 | 6.4 | 6.6 | 6.8 | 3.2 | 3.2 | 4.706 | 5.477 | 5.477 | 5.477 | 5.477 | 5.477 | 4.5 | 4.5 | 4.613 | 4.613 | 5.083 | 4.883 | 4.883 | 4.883 | 4.991 | 4.791 | 4.791 | 4.815 | 4.831 | 4.831 | 4.443 | 4.443 | 4.443 | 4.443 | 4.335 | 4.335 | 4.335 | 4.335 | 4.334 | 4.334 | 4.306 | 4.306 | 6.128 | 6.104 | 6.104 | 6.102 | 6.333 | 6.329 | 0 | -78.975 | 7.721 | 7.66 | 9.14 | 30.568 | 10.359 | 11.014 | 11.009 | 11.108 | 104.687 | 104.745 | 104.52 | 104.641 | 105.483 | 105.223 | 105.318 | 104.506 | 104.404 | 104.176 | 104.096 | 103.236 | 116.976 | 116.468 | 116.575 | 26.91 | 29.739 | 10.057 | 6.863 | 4.343 | 3.721 | 3.611 | 2.801 | 2.559 | 2.632 | 2.36 | 2.12 | 1.895 | 2.476 | 3.435 | 3.184 | 2.6 | 2.6 | 3 | 3.3 | 3 | 11.7 | 6 | 5.2 | 5.5 | 4.8 | 4.5 | 1.4 | 1 | 1.1 | 0.6 | 0.5 |
Total Non-Current Assets
| 1,994 | 1,658.4 | 1,635.2 | 1,673.4 | 1,644.4 | 1,198.3 | 1,116.5 | 927 | 915.2 | 937.9 | 986.4 | 1,126.3 | 1,099.7 | 1,011.6 | 846.3 | 761 | 718.5 | 345.7 | 369.4 | 393.7 | 475 | 360.703 | 318.053 | 324.531 | 255.374 | 219.352 | 273.64 | 292.644 | 262.672 | 224.011 | 217.335 | 49.913 | 54.644 | 41.27 | 37.872 | 58.348 | 90.711 | 109.651 | 121.789 | 122.826 | 44.83 | 73.883 | 71.964 | 57.561 | 6.214 | 6.749 | 18.96 | 23.529 | 6.715 | 15.233 | 20.829 | 25.167 | 5.892 | 12.902 | 7.367 | 7.413 | 11.373 | 18.341 | 11.283 | 11.551 | 15.431 | 17.718 | 33.085 | 33.824 | 36.759 | 108.923 | 112.041 | 91.681 | 93.706 | 189.318 | 191.269 | 193.402 | 196.019 | 199.351 | 201.916 | 202.681 | 203.813 | 203.341 | 203.987 | 205.334 | 205.402 | 215.961 | 210.425 | 195.619 | 83.146 | 88.028 | 58.464 | 21.235 | 18.445 | 17.527 | 16.769 | 14.679 | 14.835 | 15.285 | 14.785 | 13.953 | 13.557 | 13.642 | 14.806 | 14.379 | 14.4 | 14.1 | 14.1 | 14.2 | 14.9 | 19 | 17 | 15.2 | 15.5 | 11.4 | 11.4 | 6.6 | 5.9 | 5.9 | 5 | 4.2 |
Total Assets
| 3,718.7 | 3,535 | 3,305 | 3,472.4 | 3,251.4 | 2,848.2 | 2,613.1 | 2,359.8 | 2,368.7 | 2,143.4 | 2,005.7 | 2,144.5 | 2,072.5 | 2,017.3 | 1,956.4 | 1,846.4 | 1,734.7 | 1,502.6 | 1,515.6 | 1,361.9 | 1,306 | 1,179.935 | 1,066.861 | 957.723 | 993.151 | 933.746 | 841.317 | 806.36 | 817.591 | 772.496 | 754.086 | 289.364 | 365.086 | 399.161 | 429.838 | 459.332 | 474.785 | 492.436 | 511.205 | 527.779 | 243.033 | 257.751 | 269.539 | 279.296 | 154.676 | 165.967 | 174.813 | 183.924 | 195.979 | 193.251 | 202.087 | 210.141 | 138.368 | 149.028 | 127.405 | 133.997 | 144.424 | 149.933 | 155.044 | 79.883 | 70.818 | 75.908 | 86.869 | 101.028 | 118.182 | 207.733 | 225.67 | 243.884 | 276.654 | 317.498 | 341.864 | 363.715 | 389.677 | 404.131 | 442.543 | 477.403 | 483.123 | 500.969 | 475.512 | 486.368 | 519.217 | 552.619 | 546.479 | 577.269 | 554.955 | 552.402 | 372.762 | 363.044 | 266.539 | 298.643 | 311.367 | 328.286 | 346.35 | 177.954 | 163.624 | 172.837 | 185.962 | 96.26 | 97.908 | 106.399 | 109.2 | 68.3 | 70.6 | 74.6 | 80.5 | 86.9 | 83.5 | 88.3 | 91.9 | 84.9 | 84 | 82.9 | 78 | 72.2 | 73.4 | 28.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 110 | 95.7 | 107.2 | 87.3 | 108.9 | 93.8 | 391.6 | 355.7 | 67.3 | 297.8 | 265.7 | 0 | 51.5 | 0 | 0 | 0 | 39.4 | 0 | 0 | 0 | 41.4 | 0 | 0 | 0 | 38.381 | 61.791 | 0 | 0 | 5.648 | 0 | 0 | 0.852 | 5.085 | 1.719 | 1.762 | 2.122 | 2.561 | 1.197 | 1.035 | 1.27 | 0.246 | 0.9 | 0.846 | 0.818 | 0.101 | 1.097 | 1.348 | 1.46 | 0.911 | 1.416 | 1.42 | 0.596 | 1.111 | 0.766 | 0.932 | 0.507 | 0.81 | 0.912 | 0.64 | 0.539 | 2.188 | 1.501 | 1.752 | 2.551 | 1.599 | 2.988 | 2.739 | 1.408 | 3.776 | 17.294 | 15.663 | 13.91 | 3.213 | 15.428 | 17.233 | 16.791 | 21.342 | 18.091 | 17.716 | 18.733 | 5.391 | 29.573 | 27.119 | 2.91 | 1.295 | 1.912 | 2.717 | 2.163 | 1.959 | 3.669 | 1.445 | 0.868 | 1.539 | 1.354 | 0.731 | 0.658 | 1.065 | 0.783 | 0.7 | 1.741 | 2.4 | 0.8 | 1.2 | 0.7 | 2.5 | 1.1 | 0.6 | 0.5 | 1.8 | 1.7 | 0.5 | 0.9 | 0.8 | 0.6 | 1.1 | 0.2 |
Short Term Debt
| 0 | 0 | 35.4 | 157.8 | 202.1 | 187.7 | 187.4 | 0 | 169.4 | 186.5 | 17.1 | 0 | 0 | 0 | 0 | 0 | 0 | 434.7 | 428.7 | 0 | 408.8 | 0 | 0 | 0 | 0 | 383.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.047 | 4.45 | 4.369 | 4.289 | 8.898 | 15.414 | 15.202 | 0 | 0.276 | 0.601 | 1.025 | 1.486 | 2.691 | 3.271 | 3.877 | 4.489 | 4.863 | 5.246 | 5.547 | -29.976 | 6.052 | 6.234 | 6.458 | 6.674 | 4.752 | 3.946 | 4.034 | 3.96 | 3.422 | 3.344 | 2.939 | 2.658 | 2.216 | 1.956 | 1.887 | 2.087 | 1.694 | 1.741 | 1.548 | 1.587 | 1.147 | 1.006 | 0.99 | 1 | 0.9 | 0 | 1.5 | 0.8 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0.8 |
Tax Payables
| 0 | 0 | 34.7 | 24.8 | 24.4 | 72.7 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 24.8 | 339.9 | -93.8 | -391.6 | -374.1 | 0 | -297.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.214 | 0 | 0 | 0 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 0 | 0 | 0 | 0 | 0 | 0.73 | 1.459 | 2.189 | 2.919 | 10.177 | 17.435 | 25.735 | 37.284 | 35.493 | 36.743 | 36.958 | 39.979 | 36.96 | 36.951 | 2.925 | 2.941 | 2.929 | 2.921 | 2.922 | 2.936 | 2.926 | 2.919 | 2.919 | 2.928 | 0.036 | 0.009 | 0.036 | 0 | 0.976 | 1.453 | 10.419 | 6.537 | 10.896 | 16.344 | 21.991 | 27.674 | 37.787 | 36.438 | 47.916 | 49.666 | 51.416 | 47.583 | 57.381 | 5.699 | 8.219 | 2.623 | 4.924 | 5.382 | 8.243 | 1.587 | 1.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 397.7 | 334 | 221.2 | 418.2 | 319.4 | 337.4 | 3.5 | 18.4 | 292 | 0.8 | 2.9 | 253.5 | 194.3 | 225.9 | 212.9 | 190 | 147.1 | 176.3 | 144.3 | 140.3 | 115.1 | 115.652 | 100.589 | 72.003 | 49.852 | 10.962 | 51.531 | 45.735 | 48.047 | 37.41 | 26.99 | 18.646 | 21.803 | 21.019 | 25.137 | 21.154 | 23.154 | 18.625 | 16.518 | 13.917 | 15.418 | 13.145 | 11.207 | 9.79 | 11.598 | 11.494 | 11.766 | 10.229 | 11.816 | 11.52 | 10.297 | 10.3 | 11.757 | 12.185 | 12.315 | 11.563 | 11.988 | 11.265 | 10.082 | 10.797 | 7.676 | 10.716 | 12.93 | 11.861 | 13.689 | 12.785 | 13.235 | 12.62 | 21.717 | 0 | 0 | 0 | 12.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.846 | 0 | 0 | 42.676 | 55.091 | 58.524 | 47.968 | 34.602 | 22.163 | 15.504 | 17.604 | 15.976 | 15.753 | 11.119 | 8.788 | 8.242 | 12.307 | 8.447 | 5.368 | 7.199 | 5.2 | 3.3 | 2.5 | 1.5 | 2.3 | 4 | 2.8 | 4.3 | 4.7 | 3.6 | 5 | 3.6 | 2.5 | 2.1 | 2.3 | 1.2 |
Total Current Liabilities
| 507.7 | 429.7 | 398.5 | 712.9 | 654.8 | 691.6 | 582.5 | 374.1 | 537.7 | 485.1 | 285.7 | 253.5 | 245.8 | 225.9 | 212.9 | 190 | 186.5 | 611 | 573 | 140.3 | 565.3 | 115.652 | 100.589 | 72.003 | 88.233 | 456.4 | 61.762 | 46.466 | 54.426 | 38.141 | 27.721 | 23.563 | 30.414 | 26.666 | 26.899 | 23.276 | 25.715 | 19.822 | 17.553 | 15.187 | 15.664 | 14.045 | 12.053 | 10.608 | 11.699 | 13.321 | 14.573 | 13.878 | 15.646 | 23.113 | 29.152 | 36.631 | 47.11 | 48.444 | 49.99 | 49.028 | 52.777 | 53.184 | 52.123 | 18.63 | 19.961 | 24.044 | 33.017 | 32.536 | 26.094 | 18.975 | 19.494 | 17.972 | 29.907 | 20.021 | 18.943 | 17.823 | 20.116 | 21.267 | 23.932 | 32.757 | 33.693 | 35.039 | 40.294 | 47.182 | 59.585 | 72.112 | 67.503 | 97.536 | 110.012 | 115.274 | 101.612 | 97.085 | 32.479 | 29.608 | 23.628 | 23.655 | 24.761 | 22.41 | 12.847 | 12.093 | 14.959 | 10.377 | 7.074 | 9.93 | 8.6 | 5 | 3.7 | 3.7 | 5.6 | 5.1 | 3.4 | 4.8 | 7.4 | 5.3 | 5.5 | 4.5 | 4.1 | 2.7 | 3.4 | 2.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 455.1 | 251.4 | 256.2 | 252.9 | 258.3 | 85.9 | 89.1 | 259.9 | 93.5 | 96.6 | 268.6 | 480.2 | 440.4 | 437.1 | 435.3 | 429.5 | 412.3 | 83 | 84.3 | 499.7 | 86.7 | 478.071 | 464.651 | 460.582 | 388.496 | 0 | 378.885 | 374.209 | 369.618 | 365.11 | 360.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.487 | 5.093 | 6.163 | 7.241 | 8.378 | 2.75 | 3.016 | 0 | 0 | 0 | 0 | 0 | 47.438 | 47.933 | 48.526 | 49.152 | 50.129 | 51.205 | 52.403 | 53.59 | 54.941 | 56.4 | 57.95 | 59.452 | 63.946 | 54.934 | 43.096 | 32.473 | 19.105 | 19.123 | 5.363 | 5.277 | 4.473 | 3.635 | 3.228 | 3.6 | 2.042 | 2.423 | 1.976 | 2.283 | 1.91 | 1.627 | 1.884 | 2.1 | 2.2 | 2.3 | 2.1 | 2.2 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0.8 | 0 | 0 | 1.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -78.6 | 0 | 0 | 0 | -32.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 10.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.728 | 1.46 | 2.189 | 26.924 | 10.907 | 18.895 | 27.924 | 64.208 | 47.825 | 56.889 | 9.106 | 9.663 | 40.913 | 42.408 | 43.53 | 11.676 | 12.405 | 13.135 | 13.865 | 14.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 8.512 | 7.296 | 18.241 | 29.185 | 40.213 | 41.109 | 0.833 | 1.208 | 3.259 | 3.838 | 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 | 0 | 78.6 | 0 | 0 | 0 | 32.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.231 | -383.647 | 0 | 0 | -10.231 | 11.389 | 10.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | -121.15 | -121.88 | -122.61 | -123.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | -8.512 | -7.296 | -18.241 | -29.185 | -40.213 | -41.109 | -0.833 | -1.208 | -3.259 | -3.838 | 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
| 166.2 | 135 | 141.1 | 120.5 | 106.3 | 68.6 | 88.5 | 41.3 | 29.7 | 17.1 | 28 | 19.7 | 12.3 | 8.3 | 29 | 21.3 | 9.7 | 4.3 | 27.1 | 21.6 | 17.1 | 11.697 | 17.915 | 15.863 | 35.657 | 29.833 | 23.234 | 21.198 | 21.409 | 21.733 | 20.446 | 18.66 | 19.795 | 20.844 | 21.901 | 23.097 | 24.616 | 25.671 | 26.712 | 27.862 | 18.67 | 19.669 | 20.641 | 21.631 | 22.567 | 23.354 | 24.224 | 25.093 | 25.961 | 26.105 | 26.742 | 27.487 | 4.253 | 31.928 | 32.962 | 34.051 | 8.094 | 29.215 | 29.779 | 30.342 | 29.499 | 32.925 | 33.538 | 35.419 | 43.638 | 112.706 | 113.2 | 113.381 | 113.455 | 5.085 | 5.939 | 5.663 | 5.693 | 6.259 | 5.634 | 8.413 | 5.736 | 5.249 | 4.799 | 4.516 | 4.353 | 3.997 | 3.989 | 3.936 | 3.109 | 2.009 | 1.845 | 4.274 | 3.696 | 3.523 | 3.614 | 3.631 | 7.596 | 7.969 | 5.489 | 5.476 | 5.512 | 2.538 | 2.354 | 2.547 | 2.1 | 1.8 | 1.3 | 0.8 | 0.7 | 3.1 | 1.7 | 1.3 | 0.6 | 1.1 | 1.1 | 1.2 | 0.3 | 1.3 | 1.5 | 0.3 |
Total Non-Current Liabilities
| 621.3 | 386.4 | 397.3 | 373.4 | 364.6 | 154.5 | 177.6 | 301.2 | 123.2 | 113.7 | 296.6 | 499.9 | 452.7 | 445.4 | 464.3 | 450.8 | 422 | 87.3 | 111.4 | 521.3 | 103.8 | 489.768 | 482.566 | 476.445 | 424.153 | 29.833 | 402.119 | 395.407 | 391.027 | 386.843 | 381.127 | 18.66 | 19.795 | 20.844 | 21.901 | 23.097 | 24.616 | 25.671 | 26.712 | 27.862 | 18.67 | 19.669 | 20.641 | 21.631 | 22.567 | 23.354 | 24.224 | 25.093 | 25.961 | 26.833 | 28.202 | 29.676 | 31.177 | 42.835 | 51.857 | 61.975 | 72.302 | 80.102 | 90.509 | 44.532 | 46.903 | 50.789 | 46.504 | 49.381 | 55.314 | 125.111 | 126.335 | 127.246 | 128.05 | 52.523 | 53.872 | 54.189 | 54.845 | 56.388 | 56.839 | 60.816 | 59.326 | 62.19 | 63.199 | 64.466 | 65.805 | 67.943 | 67.435 | 54.328 | 53.823 | 50.299 | 61.181 | 50.746 | 9.806 | 9.204 | 10.508 | 10.697 | 11.196 | 10.011 | 7.912 | 7.452 | 7.795 | 4.448 | 3.981 | 4.431 | 4.2 | 4 | 3.6 | 2.9 | 2.9 | 3.1 | 1.7 | 1.3 | 1.3 | 1.1 | 1.1 | 1.2 | 1.1 | 1.3 | 1.5 | 1.7 |
Total Liabilities
| 1,129 | 816.1 | 795.8 | 1,086.3 | 1,019.4 | 846.1 | 760.1 | 675.3 | 660.9 | 598.8 | 582.3 | 753.4 | 698.5 | 671.3 | 677.2 | 640.8 | 608.5 | 698.3 | 684.4 | 661.6 | 669.1 | 605.42 | 583.155 | 548.448 | 512.386 | 486.233 | 463.881 | 441.873 | 445.453 | 424.984 | 408.848 | 42.223 | 50.209 | 47.51 | 48.8 | 46.373 | 50.331 | 45.493 | 44.265 | 43.049 | 34.334 | 33.714 | 32.694 | 32.239 | 34.266 | 36.675 | 38.797 | 38.971 | 41.607 | 49.946 | 57.354 | 66.307 | 78.287 | 91.279 | 101.847 | 111.003 | 125.079 | 133.286 | 142.632 | 63.162 | 66.864 | 74.833 | 79.521 | 81.917 | 81.408 | 144.086 | 145.829 | 145.218 | 157.957 | 72.544 | 72.815 | 72.012 | 74.961 | 77.655 | 80.771 | 93.573 | 93.019 | 97.229 | 103.493 | 111.648 | 125.39 | 140.055 | 134.938 | 151.864 | 163.835 | 165.573 | 162.793 | 147.831 | 42.285 | 38.812 | 34.136 | 34.352 | 35.957 | 32.421 | 20.759 | 19.545 | 22.754 | 14.825 | 11.055 | 14.361 | 12.8 | 9 | 7.3 | 6.6 | 8.5 | 8.2 | 5.1 | 6.1 | 8.7 | 6.4 | 6.6 | 5.7 | 5.2 | 4 | 4.9 | 3.9 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.394 | 0.355 | 0.233 | 0 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0 | 0.187 | 0.039 | 0.188 | 0 | 0 | 0.404 | 0.179 | 0 | 0.207 | 0.126 | 0.194 | 0 | 0.009 | 0.044 | 0.044 | 0 | 0 | 0.143 | 0.127 | 0 | 0.159 | 0.019 | 0.05 | 0 | 0.304 | 0.309 | 0.306 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0.376 | 0 | 0 | 0.366 | 0 | 0 | 0 | 0.31 | 0.184 | 0 | 0.398 | 0.311 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.092 | 0.092 | 0.092 | 0.091 | 0.091 | 0.091 | 0.09 | 0.09 | 0.089 | 0.088 | 0.088 | 0.088 | 0.087 | 0.087 | 0.087 | 0.087 | 0.086 | 0.086 | 0.086 | 0.085 | 0.076 | 0.076 | 0.076 | 0.076 | 0.067 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.044 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.035 | 0.035 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.026 | 0.026 | 0.025 | 0.025 | 0.022 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 29.2 | 81.1 | -48.7 | -113.7 | -157.1 | -304.8 | -387.9 | -483.4 | -406.8 | -495.8 | -564.3 | -547.4 | -635.8 | -628.5 | -651 | -693.3 | -725.4 | -1,073.3 | -1,015.7 | -1,095.3 | -1,132.7 | -1,166.7 | -1,220.489 | -1,271.827 | -1,177.755 | -1,195.833 | -1,246.597 | -1,240.684 | -1,198.866 | -1,205.76 | -1,194.635 | -1,134.65 | -1,056.324 | -1,011.665 | -974.778 | -934.498 | -915.234 | -885.919 | -851.484 | -827.497 | -826.305 | -806.861 | -790.986 | -777.605 | -765.763 | -755.121 | -743.99 | -731.748 | -719.673 | -729.163 | -726.085 | -725.584 | -724.698 | -726.029 | -757.411 | -759.387 | -762.269 | -764.756 | -768.089 | -762.937 | -754.301 | -746.385 | -738.208 | -722.928 | -703.263 | -674.409 | -656.698 | -635.727 | -614.65 | -486.675 | -459.435 | -433.071 | -407.351 | -392.639 | -353.496 | -326.047 | -300.146 | -276.238 | -302.389 | -296.785 | -277.955 | -257.34 | -255.693 | -244.562 | -232.182 | -235.375 | -225.541 | -215.316 | -201.926 | -163.139 | -142.905 | -123.154 | -107.39 | -92.78 | -95.287 | -81.943 | -70.48 | -61.046 | -52.911 | -47.719 | -41.7 | -38 | -33.5 | -28.9 | -24.9 | -18.1 | -14.1 | -6.1 | -4.9 | -5 | -5.8 | -5.9 | -10 | -14.5 | -14.1 | -15.9 |
Accumulated Other Comprehensive Income/Loss
| 5.8 | 14.5 | 2.5 | 3.3 | 7 | -1.7 | -1.1 | -2.7 | -7.9 | -14 | -12.2 | -9.3 | -1.7 | 0.4 | 0.7 | 1 | 1.8 | 3.2 | 4.6 | -1.4 | 1.413 | 1.606 | 0.645 | -0.233 | -1.932 | -2.056 | -2.809 | -3.697 | -1.85 | -0.534 | -0.713 | -0.235 | -0.318 | -0.187 | -0.039 | -0.188 | -0.977 | -0.609 | -0.404 | -0.179 | -0.277 | -0.207 | -0.126 | -0.194 | 0.005 | -0.009 | -0.044 | -0.044 | -0.002 | 0.019 | -0.143 | -0.127 | -0.087 | -0.159 | -0.019 | -0.05 | -0.048 | 0.696 | 0.691 | 0.694 | 1.209 | 1.243 | 1.038 | -1.438 | -1.57 | -1.744 | -1.51 | -1.376 | -0.233 | 1.205 | 0.634 | 0.324 | 0.099 | -0.328 | -1.31 | -1.184 | -1.504 | -2.398 | -2.311 | -3.457 | -2.289 | -1.675 | -2.985 | 1.218 | 0.741 | 1.445 | 3.2 | 2.212 | 2.065 | 0.734 | -1.401 | -3.516 | -2.265 | -0.593 | -0.267 | -0.144 | 0.098 | -0.339 | -1.011 | -0.528 | -0.6 | -0.6 | -5 | -4.7 | -4.2 | -4.1 | -3.7 | -3 | -3 | -2 | -2 | -2 | -2 | -1.3 | 0 | 0 |
Other Total Stockholders Equity
| 2,554.6 | 2,623.2 | 2,555.3 | 2,496.4 | 2,382 | 2,308.5 | 2,241.9 | 2,170.5 | 2,122.4 | 2,054.3 | 1,999.8 | 1,947.7 | 2,011.4 | 1,974 | 1,929.4 | 1,897.8 | 1,849.7 | 1,874.3 | 1,842.2 | 1,796.9 | 1,768.095 | 1,739.517 | 1,703.458 | 1,681.244 | 1,660.361 | 1,645.311 | 1,626.752 | 1,608.778 | 1,572.765 | 1,553.718 | 1,540.498 | 1,381.938 | 1,371.432 | 1,363.416 | 1,355.768 | 1,347.558 | 1,340.579 | 1,333.385 | 1,318.742 | 1,312.321 | 1,035.205 | 1,031.029 | 1,027.881 | 1,024.78 | 886.101 | 884.355 | 879.983 | 876.678 | 873.981 | 872.383 | 870.895 | 869.479 | 784.811 | 783.882 | 782.933 | 782.376 | 781.607 | 780.652 | 779.755 | 778.909 | 757.002 | 746.178 | 744.479 | 743.438 | 741.568 | 739.761 | 738.011 | 735.731 | 733.542 | 730.386 | 727.812 | 724.412 | 721.93 | 719.405 | 716.54 | 711.023 | 691.717 | 682.339 | 676.682 | 674.925 | 674.034 | 671.543 | 670.183 | 668.713 | 622.526 | 620.724 | 432.279 | 428.286 | 424.084 | 422.205 | 421.507 | 420.574 | 420.018 | 238.88 | 238.393 | 235.354 | 233.565 | 142.798 | 140.753 | 140.263 | 138.7 | 97.9 | 101.8 | 101.6 | 101.1 | 100.9 | 96.2 | 91.3 | 91.1 | 85.5 | 85.2 | 85.1 | 84.8 | 84 | 82.6 | 40.1 |
Total Shareholders Equity
| 2,589.7 | 2,718.9 | 2,509.2 | 2,386.1 | 2,232 | 2,002.1 | 1,853 | 1,684.5 | 1,707.8 | 1,544.6 | 1,423.4 | 1,391.1 | 1,374 | 1,346 | 1,279.2 | 1,205.6 | 1,126.2 | 804.3 | 831.2 | 700.3 | 636.9 | 574.515 | 483.706 | 409.275 | 480.765 | 447.513 | 377.436 | 364.487 | 372.138 | 347.512 | 345.238 | 247.141 | 314.877 | 351.651 | 381.038 | 412.959 | 424.454 | 446.943 | 466.94 | 484.73 | 208.699 | 224.037 | 236.845 | 247.057 | 120.41 | 129.292 | 136.016 | 144.953 | 154.372 | 143.305 | 144.733 | 143.834 | 60.081 | 57.749 | 25.558 | 22.994 | 19.345 | 16.647 | 12.412 | 16.721 | 3.954 | 1.075 | 7.348 | 19.111 | 36.774 | 63.647 | 79.841 | 98.666 | 118.697 | 244.954 | 269.049 | 291.703 | 314.716 | 326.476 | 361.772 | 383.83 | 390.104 | 403.74 | 372.019 | 374.72 | 393.827 | 412.564 | 411.541 | 425.405 | 391.12 | 386.829 | 209.969 | 215.213 | 224.254 | 259.831 | 277.231 | 293.934 | 310.393 | 145.533 | 142.865 | 153.292 | 163.208 | 81.435 | 86.853 | 92.038 | 96.4 | 59.3 | 63.3 | 68 | 72 | 78.7 | 78.4 | 82.2 | 83.2 | 78.5 | 77.4 | 77.2 | 72.8 | 68.2 | 68.5 | 24.2 |
Total Equity
| 2,589.7 | 2,718.9 | 2,509.2 | 2,386.1 | 2,232 | 2,002.1 | 1,853 | 1,684.5 | 1,707.8 | 1,544.6 | 1,423.4 | 1,391.1 | 1,374 | 1,346 | 1,279.2 | 1,205.6 | 1,126.2 | 804.3 | 831.2 | 700.3 | 636.9 | 574.515 | 483.706 | 409.275 | 480.765 | 447.513 | 377.436 | 364.487 | 372.138 | 347.512 | 345.238 | 247.141 | 314.877 | 351.651 | 381.038 | 412.959 | 424.454 | 446.943 | 466.94 | 484.73 | 208.699 | 224.037 | 236.845 | 247.057 | 120.41 | 129.292 | 136.016 | 144.953 | 154.372 | 143.305 | 144.733 | 143.834 | 60.081 | 57.749 | 25.558 | 22.994 | 19.345 | 16.647 | 12.412 | 16.721 | 3.954 | 1.075 | 7.348 | 19.111 | 36.774 | 63.647 | 79.841 | 98.666 | 118.697 | 244.954 | 269.049 | 291.703 | 314.716 | 326.476 | 361.772 | 383.83 | 390.104 | 403.74 | 372.019 | 374.72 | 393.827 | 412.564 | 411.541 | 425.405 | 391.12 | 386.829 | 209.969 | 215.213 | 224.254 | 259.831 | 277.231 | 293.934 | 310.393 | 145.533 | 142.865 | 153.292 | 163.208 | 81.435 | 86.853 | 92.038 | 96.4 | 59.3 | 63.3 | 68 | 72 | 78.7 | 78.4 | 82.2 | 83.2 | 78.5 | 77.4 | 77.2 | 72.8 | 68.2 | 68.5 | 24.2 |
Total Liabilities & Shareholders Equity
| 3,718.7 | 3,535 | 3,305 | 3,472.4 | 3,251.4 | 2,848.2 | 2,613.1 | 2,359.8 | 2,368.7 | 2,143.4 | 2,005.7 | 2,144.5 | 2,072.5 | 2,017.3 | 1,956.4 | 1,846.4 | 1,734.7 | 1,502.6 | 1,515.6 | 1,361.9 | 1,306 | 1,179.935 | 1,066.861 | 957.723 | 993.151 | 933.746 | 841.317 | 806.36 | 817.591 | 772.496 | 754.086 | 289.364 | 365.086 | 399.161 | 429.838 | 459.332 | 474.785 | 492.436 | 511.205 | 527.779 | 243.033 | 257.751 | 269.539 | 279.296 | 154.676 | 165.967 | 174.813 | 183.924 | 195.979 | 193.251 | 202.087 | 210.141 | 138.368 | 149.028 | 127.405 | 133.997 | 144.424 | 149.933 | 155.044 | 79.883 | 70.818 | 75.908 | 86.869 | 101.028 | 118.182 | 207.733 | 225.67 | 243.884 | 276.654 | 317.498 | 341.864 | 363.715 | 389.677 | 404.131 | 442.543 | 477.403 | 483.123 | 500.969 | 475.512 | 486.368 | 519.217 | 552.619 | 546.479 | 577.269 | 554.955 | 552.402 | 372.762 | 363.044 | 266.539 | 298.643 | 311.367 | 328.286 | 346.35 | 177.954 | 163.624 | 172.837 | 185.962 | 96.26 | 97.908 | 106.399 | 109.2 | 68.3 | 70.6 | 74.6 | 80.5 | 86.9 | 83.5 | 88.3 | 91.9 | 84.9 | 84 | 82.9 | 78 | 72.2 | 73.4 | 28.1 |