Oceaneering International, Inc.
NYSE:OII
25.2 (USD) • At close December 27, 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 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 451.858 | 382.873 | 354.697 | 461.566 | 556.427 | 504.019 | 504.977 | 568.745 | 427.507 | 368.412 | 438.019 | 538.114 | 447.725 | 456.087 | 442.743 | 452.016 | 358.777 | 333.509 | 307.46 | 373.655 | 340.323 | 355.838 | 341.763 | 354.259 | 367.15 | 339.541 | 334.91 | 430.316 | 472.381 | 482.339 | 462.516 | 450.193 | 441.625 | 393.19 | 370.853 | 385.235 | 271.155 | 190.63 | 304.512 | 430.714 | 74.592 | 103.33 | 106.339 | 91.43 | 102.349 | 119.31 | 127.99 | 120.549 | 103.638 | 85.588 | 127.492 | 106.142 | 166.108 | 150.918 | 186.861 | 245.219 | 148.25 | 144.699 | 220.039 | 162.351 | 81.434 | 49.393 | 24.795 | 11.2 | 25.128 | 28.829 | 31.253 | 27.11 | 43.502 | 26.012 | 26.191 | 26.228 | 33.664 | 24.957 | 39.386 | 26.308 | 35.833 | 34.398 | 29.637 | 16.781 | 26.291 | 15.132 | 14.226 | 18.396 | 21.057 | 26.617 | 39.813 | 66.201 | 50 | 26.454 | 18.285 | 10.474 | 4.579 | 10.913 | 7.151 | 5.88 | 10.351 | 11.001 | 11.1 | 8.2 | 8.4 | 8.4 | 16.6 | 30.2 | 11.2 | 9.1 | 20.1 | 14.3 | 22.7 | 23 | 39.9 | 27.6 | 11 | 9.4 | 12.1 | 12.5 | 15.3 | 12.9 | 13.4 | 14 | 14.4 | 26.5 | 36.3 | 23.6 | 31.8 | 34 | 29.6 | 27.6 | 24.7 | 23.3 | 24.8 | 31.2 | 29.3 | 40.1 | 42.3 | 36.8 | 35.8 | 37.8 | 29 | 24.4 | 16.8 | 23.9 | 11.5 | 2.5 | 3.3 |
Short Term Investments
| 7 | 0 | 0 | 0 | 0 | 6.369 | 6.369 | 6.369 | 6.369 | 5.774 | 6.229 | 6.229 | 6.665 | 6.914 | 9.164 | 10.179 | 55.96 | 51.121 | 10.179 | 10.179 | 10.179 | 10.179 | 10.179 | 10.179 | 3 | 31 | 58 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 458.858 | 382.873 | 354.697 | 461.566 | 556.427 | 504.019 | 504.977 | 568.745 | 427.507 | 368.412 | 438.019 | 538.114 | 454.39 | 456.087 | 451.907 | 462.195 | 358.777 | 384.63 | 317.639 | 383.834 | 350.502 | 366.017 | 351.942 | 364.438 | 367.15 | 339.541 | 334.91 | 430.316 | 472.381 | 482.339 | 462.516 | 450.193 | 441.625 | 393.19 | 370.853 | 385.235 | 271.155 | 190.63 | 304.512 | 430.714 | 74.592 | 103.33 | 106.339 | 91.43 | 102.349 | 119.31 | 127.99 | 120.549 | 103.638 | 85.588 | 127.492 | 106.142 | 166.108 | 150.918 | 186.861 | 245.219 | 148.25 | 144.699 | 220.039 | 162.351 | 81.434 | 49.393 | 24.795 | 11.2 | 25.128 | 28.829 | 31.253 | 27.11 | 43.502 | 26.012 | 26.191 | 26.228 | 33.664 | 24.957 | 39.386 | 26.308 | 35.833 | 34.398 | 29.637 | 16.781 | 26.291 | 15.132 | 14.226 | 18.396 | 21.057 | 26.617 | 39.813 | 66.201 | 50 | 26.454 | 18.285 | 10.474 | 4.579 | 10.913 | 7.151 | 5.88 | 10.351 | 11.001 | 11.1 | 8.2 | 8.4 | 8.4 | 16.6 | 30.2 | 11.2 | 9.1 | 20.1 | 14.3 | 22.7 | 23 | 39.9 | 27.6 | 11 | 9.4 | 12.1 | 12.5 | 15.3 | 12.9 | 13.4 | 14 | 14.4 | 26.5 | 36.3 | 23.6 | 31.8 | 34 | 29.6 | 27.6 | 24.7 | 23.3 | 24.8 | 31.2 | 29.3 | 40.1 | 42.3 | 36.8 | 35.8 | 37.8 | 29 | 24.4 | 16.8 | 23.9 | 11.5 | 2.5 | 3.3 |
Net Receivables
| 617.484 | 629.547 | 577.35 | 565.831 | 616.639 | 584.847 | 528.281 | 481.401 | 557.83 | 533.205 | 475.387 | 427.807 | 547.798 | 581.284 | 529.827 | 518.211 | 552.377 | 576.652 | 610.073 | 642.648 | 573.458 | 571.174 | 602.906 | 625.086 | 579.205 | 504.322 | 471.345 | 476.903 | 464.547 | 466.456 | 429.752 | 489.749 | 510.424 | 547.125 | 577.213 | 612.785 | 702.793 | 795.891 | 774.905 | 778.372 | 922.382 | 843.161 | 785.089 | 768.842 | 747.667 | 672.055 | 618.738 | 666.93 | 669.843 | 593.619 | 519.099 | 549.812 | 508.287 | 500.432 | 455.963 | 424.014 | 458.258 | 435.682 | 438.946 | 435.151 | 426.091 | 406.122 | 0 | 446.719 | 446.416 | 411.178 | 372.185 | 370.612 | 415.582 | 396.198 | 348.994 | 315.255 | 326.265 | 308.928 | 276.095 | 269.497 | 237.886 | 215.344 | 206.272 | 206.122 | 185.14 | 187.23 | 148.407 | 151.206 | 171.114 | 162.084 | 150.145 | 124.112 | 130.254 | 143.868 | 142.752 | 128.559 | 158.409 | 138.6 | 131.046 | 117.47 | 116.313 | 118.572 | 110.5 | 112.3 | 107.6 | 103.8 | 107.8 | 116 | 117.9 | 114.9 | 106 | 104.4 | 99.2 | 120.1 | 83.5 | 85.6 | 87.1 | 96.4 | 89.9 | 85.7 | 72 | 58.4 | 58.9 | 68.8 | 64.8 | 51.6 | 0 | 61.7 | 54.1 | 50.4 | 52.1 | 53.9 | 48.1 | 40.5 | 45.1 | 39.9 | 37 | 30.1 | 36.8 | 43.9 | 37.1 | 32.3 | 0 | 0 | 0 | 31 | 25.4 | 21.2 | 30.3 |
Inventory
| 241.576 | 231.305 | 216.914 | 209.798 | 208.2 | 208.827 | 197.61 | 184.375 | 167.762 | 169.245 | 162.261 | 153.682 | 128.869 | 129.133 | 130.612 | 141.241 | 148.527 | 160.447 | 166.36 | 174.744 | 198.749 | 206.671 | 203.01 | 194.507 | 189.119 | 185.926 | 185.009 | 215.282 | 245.783 | 266.636 | 297.645 | 280.13 | 297.195 | 343.023 | 352.122 | 328.453 | 373.234 | 376.95 | 379.836 | 375.588 | 434.379 | 441.497 | 437.873 | 441.789 | 446.017 | 394.874 | 355.008 | 331.28 | 326.83 | 290.141 | 257.052 | 255.095 | 259.324 | 264.488 | 238.332 | 236.517 | 242.495 | 239.334 | 230.521 | 232.217 | 228.993 | 261.283 | 248.353 | 235.582 | 318.245 | 305.293 | 249.377 | 225.41 | 224.809 | 196.873 | 174.57 | 139.893 | 123.342 | 123.17 | 96.853 | 0 | 0 | 0 | 0 | 0 | 0 | 20.423 | 20.8 | 0 | 0 | 0 | 0 | 0 | 11.905 | 0 | 0 | 40.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 2.1 | 2.7 | 4 |
Other Current Assets
| 93.181 | 93.405 | 88.531 | 68.464 | 77.324 | 71.259 | 68.05 | 56.17 | 60.274 | 71.128 | 60.825 | 62.171 | 54.078 | 62.372 | 49.171 | 48.616 | 55.96 | 51.121 | 57.834 | 43.21 | 44.488 | 51.331 | 62.534 | 60.858 | 54.362 | 84.456 | 114.481 | 64.901 | 50.064 | 46.274 | 56.817 | 42.523 | 110.024 | 132.018 | 126.307 | 191.02 | 163.248 | 156.529 | 150.458 | 128.876 | 127.036 | 142.724 | 126.938 | 131.214 | 95.371 | 105.501 | 89.289 | 145.858 | 76.534 | 70.886 | 69.424 | 73.073 | 66.052 | 79.033 | 75.559 | 77.752 | 51.292 | 68.248 | 56.188 | 44.42 | 47.135 | 45.169 | 449.441 | 54.204 | 0 | 0 | 0 | 47.437 | 0 | 0 | 0 | 42.269 | 0 | 0 | 0 | 98.428 | 87.821 | 80.495 | 59.226 | 53.973 | 63.1 | 39.861 | 35.394 | 55.163 | 52.577 | 48.903 | 45.714 | 42.757 | 26.69 | 45.251 | 41.025 | 40.465 | 29.509 | 34.052 | 30.108 | 23.357 | 22.2 | 18.99 | 20.8 | 21 | 19.9 | 16.9 | 13.5 | 12.8 | 10.9 | 7.1 | 12.2 | 9.1 | 8.4 | 5.7 | 7 | 6.9 | 6.7 | 4.7 | 5.5 | 7.8 | 4.4 | 4.5 | 4.6 | 4.3 | 3.7 | 2.7 | 3.3 | 4 | 3.6 | 4.4 | 2.8 | 3 | 3.5 | 3.1 | 3.8 | 3.2 | 2.4 | 1.9 | 2.4 | 1.5 | 1.4 | 1.5 | 47.4 | 55.5 | 53.3 | 1.7 | 1.6 | 2.1 | 1.5 |
Total Current Assets
| 1,411.099 | 1,337.13 | 1,237.492 | 1,305.659 | 1,458.59 | 1,375.321 | 1,305.287 | 1,297.06 | 1,219.742 | 1,147.764 | 1,142.721 | 1,188.003 | 1,185.135 | 1,228.876 | 1,161.517 | 1,170.263 | 1,125.82 | 1,131.908 | 1,151.906 | 1,244.436 | 1,167.197 | 1,195.193 | 1,220.392 | 1,244.889 | 1,189.836 | 1,114.245 | 1,105.745 | 1,187.402 | 1,232.775 | 1,261.705 | 1,246.73 | 1,262.595 | 1,359.268 | 1,415.356 | 1,426.495 | 1,517.493 | 1,510.43 | 1,520 | 1,609.711 | 1,713.55 | 1,558.389 | 1,530.712 | 1,456.239 | 1,433.275 | 1,391.404 | 1,291.74 | 1,191.025 | 1,202.99 | 1,176.845 | 1,040.234 | 973.067 | 984.122 | 999.771 | 994.871 | 956.715 | 983.502 | 900.295 | 887.963 | 945.694 | 874.139 | 783.653 | 761.967 | 722.589 | 747.705 | 789.789 | 745.3 | 694.535 | 670.569 | 737.219 | 666.999 | 586.066 | 523.645 | 518.925 | 481.629 | 434.587 | 394.233 | 361.54 | 330.237 | 295.135 | 276.876 | 274.531 | 262.646 | 218.827 | 224.765 | 244.748 | 237.604 | 235.672 | 233.07 | 218.849 | 215.573 | 202.062 | 205.218 | 192.497 | 183.565 | 168.305 | 146.707 | 148.864 | 148.563 | 142.4 | 141.5 | 135.9 | 129.1 | 137.9 | 159 | 140 | 131.1 | 138.3 | 127.8 | 130.3 | 148.8 | 130.4 | 120.1 | 104.8 | 110.5 | 107.5 | 106 | 91.7 | 75.8 | 76.9 | 87.1 | 82.9 | 80.8 | 91 | 89.3 | 89.5 | 88.8 | 84.5 | 84.5 | 76.3 | 66.9 | 73.7 | 74.3 | 68.7 | 72.1 | 81.5 | 82.2 | 74.3 | 71.6 | 76.4 | 79.9 | 70.1 | 57.3 | 40.6 | 28.5 | 39.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 787.708 | 795.205 | 422.089 | 761.847 | 421.82 | 426.054 | 427.37 | 438.449 | 434.586 | 455.304 | 480.259 | 489.596 | 510.728 | 537.909 | 561.65 | 591.107 | 609.426 | 647.864 | 671.828 | 776.532 | 946.381 | 947.787 | 955.739 | 964.67 | 993.514 | 1,014.004 | 1,054.323 | 1,064.204 | 1,083.353 | 1,100.19 | 1,123.431 | 1,153.258 | 1,166.971 | 1,210.02 | 1,238.139 | 1,266.731 | 1,272.634 | 1,310.211 | 1,272.41 | 1,305.822 | 1,314.764 | 1,312.585 | 1,245.498 | 1,189.099 | 1,127.494 | 1,065.742 | 1,060.19 | 1,025.132 | 989.356 | 962.403 | 948.622 | 893.308 | 841.1 | 864.114 | 835.839 | 786.373 | 786.058 | 758.667 | 743.023 | 766.361 | 769.651 | 736.359 | 715.953 | 697.43 | 705.484 | 701.137 | 681.019 | 638.107 | 615.93 | 589.687 | 554.505 | 523.707 | 482.661 | 466.137 | 437.162 | 409.201 | 403.912 | 401.043 | 400.138 | 401.054 | 392.114 | 371.719 | 370.228 | 329.07 | 327.772 | 327.734 | 325.763 | 322.39 | 324.843 | 328.188 | 335.181 | 342.336 | 351.089 | 339.955 | 338.565 | 317.869 | 300.196 | 276.367 | 257.3 | 252 | 246.1 | 241.7 | 233.2 | 208.4 | 187.4 | 168.8 | 145.5 | 128.3 | 110.6 | 101.9 | 107 | 172.8 | 145.6 | 128.3 | 106.8 | 96.1 | 98.4 | 94.4 | 83.1 | 80.5 | 78.9 | 72.8 | 62.6 | 62.5 | 61.1 | 61.6 | 61.8 | 70.3 | 69.1 | 65.2 | 64.6 | 52 | 41.8 | 37.4 | 31.3 | 29.5 | 26.3 | 23.6 | 15.2 | 15.9 | 16.5 | 18.2 | 19.1 | 27 | 35.2 |
Goodwill
| 34.111 | 34.033 | 33.991 | 34.214 | 34.02 | 34.062 | 34.108 | 34.339 | 33.902 | 34.382 | 34.94 | 34.908 | 34.936 | 35.042 | 35.065 | 35.016 | 34.559 | 74.946 | 73.987 | 405.079 | 410.449 | 422.312 | 421.572 | 413.121 | 500.164 | 501.348 | 512.164 | 455.599 | 464.772 | 450.801 | 445.512 | 443.551 | 448.289 | 438.906 | 443.121 | 426.872 | 421.603 | 435.61 | 314.799 | 331.474 | 360.212 | 370.514 | 347.909 | 344.018 | 347.127 | 331.577 | 343.483 | 363.193 | 356.728 | 331.987 | 339.876 | 333.471 | 157.239 | 170.149 | 178.679 | 143.234 | 138.855 | 123.969 | 128.732 | 130.82 | 130.387 | 125.119 | 120.936 | 118.706 | 133.677 | 144.872 | 135.593 | 111.951 | 112.123 | 93.049 | 87.249 | 86.931 | 85.495 | 85.342 | 85.113 | 0 | 0 | 84.041 | 62.953 | 0 | 49.734 | 49.028 | 0 | 38.468 | 36.512 | 0 | 20.78 | 13.884 | 0 | 0 | 0 | 0 | 14.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 21.182 | 0 | 0 | 0 | 11.517 | 0 | 0 | 0 | 12.641 | 0 | 0 | 0 | 14.317 | 0 | 0 | 0 | 25.774 | 0 | 0 | 0 | 79.995 | 0 | 0 | 0 | 85.293 | 0 | 0 | 0 | 87.801 | 0 | 0 | 0 | 93.701 | 0 | 0 | 0 | 60.895 | 0 | 0 | 0 | 68.522 | 0 | 0 | 0 | 78.252 | 0 | 0 | 0 | 70.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.608 | 85.563 | 84.041 | 62.953 | 62.977 | 49.734 | 49.028 | 49.562 | 38.468 | 36.512 | 29.52 | 20.78 | 14.658 | 14.486 | 14.282 | 14.181 | 13.884 | 0 | 10.833 | 11.154 | 11.805 | 11.33 | 11.611 | 11.1 | 10.8 | 10 | 9.4 | 9.7 | 9.9 | 10.2 | 10.4 | 10.7 | 10.9 | 11.2 | 11.4 | 11.6 | 11.9 | 12.1 | 12.1 | 12.3 | 12.6 | 12.8 | 13.1 | 13.3 | 13.5 | 13.8 | 14 | 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
| 34.111 | 34.033 | 33.991 | 55.396 | 34.02 | 34.062 | 34.108 | 45.856 | 33.902 | 34.382 | 34.94 | 47.549 | 34.936 | 35.042 | 35.065 | 49.333 | 34.559 | 74.946 | 73.987 | 430.853 | 410.449 | 422.312 | 421.572 | 493.116 | 500.164 | 501.348 | 512.164 | 540.892 | 464.772 | 450.801 | 445.512 | 531.352 | 448.289 | 438.906 | 443.121 | 520.573 | 421.603 | 435.61 | 314.799 | 392.369 | 360.212 | 370.514 | 347.909 | 412.54 | 347.127 | 331.577 | 343.483 | 441.445 | 356.728 | 331.987 | 339.876 | 404.082 | 157.239 | 170.149 | 178.679 | 143.234 | 138.855 | 123.969 | 128.732 | 130.82 | 130.387 | 125.119 | 120.936 | 118.706 | 133.677 | 144.872 | 135.593 | 111.951 | 112.123 | 93.049 | 87.249 | 86.931 | 85.495 | 85.342 | 85.113 | 84.608 | 85.563 | 84.041 | 62.953 | 62.977 | 49.734 | 49.028 | 49.562 | 38.468 | 36.512 | 29.52 | 20.78 | 14.658 | 14.486 | 14.282 | 14.181 | 13.884 | 14.369 | 10.833 | 11.154 | 11.805 | 11.33 | 11.611 | 11.1 | 10.8 | 10 | 9.4 | 9.7 | 9.9 | 10.2 | 10.4 | 10.7 | 10.9 | 11.2 | 11.4 | 11.6 | 11.9 | 12.1 | 12.1 | 12.3 | 12.6 | 12.8 | 13.1 | 13.3 | 13.5 | 13.8 | 14 | 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 | 0 | 0 | 30.455 | 0 | 0 | 0 | 30.049 | 0 | 0 | 0 | 30.502 | 0 | 0 | 0 | 34.166 | 0 | 0 | 0 | 37.896 | 0 | 0 | 0 | 39.333 | 15 | 15 | 10 | 117.374 | 68 | 57 | 59 | 98.956 | 50 | 40 | 40 | 49.144 | 0 | 32.164 | 31.31 | 32.624 | 33.905 | 35.138 | 36.403 | 37.462 | 38.669 | 39.501 | 41.072 | 42.619 | 43.835 | 44.921 | 46.639 | 87.925 | 49.313 | 50.767 | 50.77 | 51.82 | 53.025 | 54.34 | 56.95 | 58.736 | 59.488 | 60.676 | 61.961 | 63.93 | 65 | 66 | 65 | 65 | 65 | 65 | 65 | 64 | 64 | 64 | 64 | 62 | 62 | 61 | 58 | 0 | 56.744 | 55.459 | 0 | 54.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.051 | 0 | 0 | 0 | -83.499 | 0 | 0 | 0 | -468.749 | 0 | 0 | 0 | -532.449 | -15 | -15 | -10 | 24.633 | -68 | -57 | -59 | 12.187 | -50 | -40 | -40 | -569.717 | 0 | -467.774 | -346.109 | -424.993 | -394.117 | -405.652 | -384.312 | -450.002 | -385.796 | -371.078 | -384.555 | -484.064 | -400.563 | -376.908 | -386.515 | -492.007 | -206.552 | -220.916 | -229.449 | 0 | -191.88 | 0 | -185.682 | 0 | -189.875 | -185.795 | 0 | 0 | -65 | -66 | -65 | -65 | -65 | -65 | -65 | -64 | -64 | -64 | -64 | -62 | -62 | -61 | -58 | 0 | -56.744 | -55.459 | 0 | -54.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 123.575 | 138.498 | 535.305 | 59.628 | 398.019 | 329.431 | 275.713 | 220.269 | 234.602 | 234.973 | 244.077 | 285.26 | 251.173 | 259.722 | 245.292 | 284.472 | 267.895 | 274.066 | 267.376 | 719.695 | 361.665 | 373.343 | 373.815 | 615.439 | 240.185 | 273.151 | 256.449 | 89.445 | 363.783 | 279.105 | 275.323 | 71.967 | 263.042 | 254.922 | 256.418 | 645.312 | 215.963 | 638.123 | 471.822 | 492.329 | 518.302 | 539.887 | 510.876 | 506.126 | 509.628 | 505.358 | 520.406 | 539.996 | 530.651 | 522.227 | 532.823 | 523.114 | 302.091 | 301.476 | 301.036 | 65.577 | 251.983 | 50.808 | 239.985 | 50.231 | 237.336 | 228.869 | 40.197 | 42.249 | 107.761 | 111.224 | 112.34 | 110.813 | 110.493 | 103.101 | 108.396 | 107.739 | 106.799 | 104.925 | 105.104 | 101.526 | 99.854 | 98.367 | 81.816 | 78.757 | 75.476 | 73.413 | 71.203 | 70.553 | 22.742 | 21.734 | 19.47 | 20.23 | 18.874 | 19.91 | 19.53 | 18.173 | 22.951 | 22.893 | 22.524 | 11.85 | 14.569 | 14.435 | 8.6 | 7.9 | 8 | 7.1 | 6.6 | 6.7 | 6.5 | 6.2 | 7.2 | 7.3 | 6.4 | 6.2 | 6.3 | 6.1 | 5.6 | 5.2 | 5 | 4.6 | 4.5 | 4.5 | 4.1 | 4.2 | 4.4 | 4.4 | 11.8 | 12.2 | 10.5 | 4.1 | 4.2 | 4.3 | 4.2 | 4.2 | 4 | 3.8 | 3.7 | 3.9 | 3.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.1 | 1.7 | 2.4 | 3.9 | 2.5 |
Total Non-Current Assets
| 945.394 | 967.736 | 991.385 | 933.347 | 853.859 | 789.547 | 737.191 | 734.623 | 703.09 | 724.659 | 759.276 | 774.856 | 796.837 | 832.673 | 842.007 | 875.579 | 911.88 | 996.876 | 1,013.191 | 1,496.227 | 1,718.495 | 1,743.442 | 1,751.126 | 1,580.109 | 1,733.863 | 1,788.503 | 1,822.936 | 1,836.548 | 1,911.908 | 1,830.096 | 1,844.266 | 1,867.72 | 1,878.302 | 1,903.848 | 1,937.678 | 1,912.043 | 1,910.2 | 1,948.334 | 1,744.232 | 1,798.151 | 1,833.066 | 1,852.472 | 1,756.374 | 1,695.225 | 1,637.122 | 1,571.1 | 1,580.596 | 1,565.128 | 1,520.007 | 1,484.63 | 1,481.445 | 1,416.422 | 1,143.191 | 1,165.59 | 1,136.875 | 1,047.004 | 1,038.041 | 987.784 | 983.008 | 1,006.148 | 1,006.987 | 965.228 | 939.047 | 922.315 | 946.922 | 957.233 | 928.952 | 860.871 | 838.546 | 785.837 | 750.15 | 718.377 | 674.955 | 656.404 | 627.379 | 595.335 | 589.329 | 583.451 | 544.907 | 542.788 | 517.324 | 494.16 | 490.993 | 438.091 | 387.026 | 378.988 | 366.013 | 357.278 | 358.203 | 362.38 | 368.892 | 374.393 | 388.409 | 373.681 | 372.243 | 341.524 | 326.095 | 302.413 | 277 | 270.7 | 264.1 | 258.2 | 249.5 | 225 | 204.1 | 185.4 | 163.4 | 146.5 | 128.2 | 119.5 | 124.9 | 190.8 | 163.3 | 145.6 | 124.1 | 113.3 | 115.7 | 112 | 100.5 | 98.2 | 97.1 | 91.2 | 74.4 | 74.7 | 71.6 | 65.7 | 66 | 74.6 | 73.3 | 69.4 | 68.6 | 55.8 | 45.5 | 41.3 | 34.9 | 30.1 | 26.9 | 24.2 | 15.8 | 16.5 | 17.6 | 19.9 | 21.5 | 30.9 | 37.7 |
Total Assets
| 2,356.493 | 2,304.866 | 2,228.877 | 2,239.006 | 2,312.449 | 2,164.868 | 2,042.478 | 2,031.683 | 1,922.832 | 1,872.423 | 1,901.997 | 1,962.859 | 1,981.972 | 2,061.549 | 2,003.524 | 2,045.842 | 2,037.7 | 2,128.784 | 2,165.097 | 2,740.663 | 2,885.692 | 2,938.635 | 2,971.518 | 2,824.998 | 2,923.699 | 2,902.748 | 2,928.681 | 3,023.95 | 3,144.683 | 3,091.801 | 3,090.996 | 3,130.315 | 3,237.57 | 3,319.204 | 3,364.173 | 3,429.536 | 3,420.63 | 3,468.334 | 3,353.943 | 3,511.701 | 3,391.455 | 3,383.184 | 3,212.613 | 3,128.5 | 3,028.526 | 2,862.84 | 2,771.621 | 2,768.118 | 2,696.852 | 2,524.864 | 2,454.512 | 2,400.544 | 2,142.962 | 2,160.461 | 2,093.59 | 2,030.506 | 1,938.336 | 1,875.747 | 1,928.702 | 1,880.287 | 1,790.64 | 1,727.195 | 1,661.636 | 1,670.02 | 1,736.711 | 1,702.533 | 1,623.487 | 1,531.44 | 1,575.765 | 1,452.836 | 1,336.216 | 1,242.022 | 1,193.88 | 1,138.033 | 1,061.966 | 989.568 | 950.869 | 913.688 | 840.042 | 819.664 | 791.855 | 756.806 | 709.82 | 662.856 | 631.774 | 616.592 | 601.685 | 590.348 | 577.052 | 577.953 | 570.954 | 579.611 | 580.906 | 557.246 | 540.548 | 488.231 | 474.959 | 450.976 | 419.4 | 412.2 | 400 | 387.3 | 387.4 | 384 | 344.1 | 316.5 | 301.7 | 274.3 | 258.5 | 268.3 | 255.3 | 310.9 | 268.1 | 256.1 | 231.6 | 219.3 | 207.4 | 187.8 | 177.4 | 185.3 | 180 | 172 | 165.4 | 164 | 161.1 | 154.5 | 150.5 | 159.1 | 149.6 | 136.3 | 142.3 | 130.1 | 114.2 | 113.4 | 116.4 | 112.3 | 101.2 | 95.8 | 92.2 | 96.4 | 87.7 | 77.2 | 62.1 | 59.4 | 76.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 183.323 | 172.672 | 152.607 | 156.064 | 154.797 | 151.062 | 142.741 | 148.018 | 135.882 | 129.594 | 108.015 | 122.327 | 97.836 | 106.778 | 92.515 | 94.207 | 96.481 | 89.411 | 124.898 | 145.933 | 101.634 | 105.171 | 111.741 | 102.636 | 111.756 | 91.15 | 82.995 | 85.539 | 89.438 | 81.676 | 86.895 | 77.593 | 95.303 | 100.006 | 76.857 | 118.277 | 92.937 | 135.779 | 121.087 | 123.688 | 143.148 | 176.209 | 143.323 | 129.632 | 152.297 | 140.378 | 138.439 | 130.489 | 154.891 | 136.841 | 125.589 | 111.381 | 106.569 | 116.409 | 100.713 | 85.572 | 101.462 | 123 | 99.88 | 86.484 | 79.078 | 76.258 | 84.759 | 92.511 | 90.897 | 100.082 | 84.717 | 76.841 | 92.096 | 77.065 | 81.409 | 70.777 | 79.908 | 78.691 | 84.857 | 64.306 | 55.34 | 50.298 | 54.041 | 47.397 | 40.676 | 40.209 | 30.808 | 32.13 | 30.068 | 32.446 | 27.74 | 21.918 | 24.349 | 26.764 | 28.183 | 28.902 | 28.722 | 29.53 | 26.884 | 25.912 | 34.103 | 34.593 | 23.5 | 18.2 | 19.7 | 23.5 | 21.4 | 28.1 | 25.6 | 26.1 | 31.9 | 23.2 | 20.7 | 27.4 | 16.9 | 29.3 | 22.5 | 25.6 | 17 | 15.9 | 18.8 | 15.1 | 12.6 | 15.5 | 15 | 13.8 | 9.1 | 10.6 | 14.1 | 14.5 | 9.8 | 11 | 10 | 9.1 | 10.9 | 13.4 | 10.5 | 12.7 | 8.7 | 10.7 | 7.9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 127.743 | 118.552 | 108.014 | 78.117 | 190.625 | 46.119 | 22.395 | 19.58 | 18.311 | 18.982 | 20.021 | 18.781 | 20.008 | 20.695 | 18.975 | 18.798 | 20.481 | 18.01 | 18.793 | 19.863 | 19.626 | 19.733 | 20.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.312 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 2 | 1 |
Tax Payables
| 48.838 | 47.834 | 53.186 | 55.99 | 43.072 | 44.32 | 47.104 | 44.966 | 42.157 | 39.382 | 39.395 | 35.826 | 46.706 | 42.983 | 44.015 | 35.929 | 33.986 | 32.961 | 36.024 | 36.996 | 41.555 | 28.029 | 24.435 | 34.954 | 0 | 0 | 0 | 30.589 | 0 | 0 | 0 | 35.126 | 23.481 | 1.157 | 10.88 | 20.395 | 48.596 | 58.119 | 49.624 | 65.189 | 71.772 | 96.066 | 82.262 | 80.828 | 79.292 | 55.247 | 85.344 | 78.393 | 62.457 | 59.163 | 46.73 | 54.833 | 49.659 | 42.272 | 34.47 | 39.874 | 49.857 | 54.792 | 53.491 | 46.359 | 40.895 | 32.367 | 24.629 | 20.781 | 32.078 | 27.903 | 33.036 | 0 | 0 | 35.12 | 29.074 | 0 | 0 | 27.766 | 24.531 | 0 | 0 | 10.624 | 10.731 | 0 | 13.801 | 12.679 | 0 | 15.436 | 18.236 | 0 | 15.96 | 10.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 168.816 | 181.057 | 150.15 | 164.631 | 139.274 | 119.021 | 122.697 | 112.95 | 80.184 | 56.563 | 84.769 | 88.175 | 50.754 | 61.988 | 47.906 | 50.046 | 45.566 | 51.763 | 61.929 | 117.342 | 94.961 | 73.526 | 78.668 | 85.172 | 0 | 0 | 0 | 63.04 | 0 | 0 | 0 | 122.223 | 0 | 0 | 0 | 157.042 | 0 | 0 | 0 | 116.936 | 0 | 0 | 0 | 150.246 | 0 | 0 | 0 | 73.465 | 0 | 0 | 0 | 52.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.77 | 0 | 0 | 0 | 17.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.877 | 74.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 271.423 | 256.83 | 239.421 | 277.674 | 394.021 | 254.522 | 240.291 | 242.9 | 239.191 | 228.218 | 213.235 | 236.052 | 235.942 | 247.079 | 213.332 | 238.136 | 234.661 | 260.299 | 244.089 | 280.822 | 252.638 | 264.585 | 265.466 | 271.979 | 364.558 | 336.226 | 289.527 | 256.629 | 372.018 | 401.23 | 390.633 | 273.422 | 382.289 | 396.432 | 435.475 | 320.242 | 482.294 | 469.088 | 431.131 | 373.324 | 510.622 | 494.832 | 469.856 | 366.382 | 471.666 | 406.895 | 374.456 | 334.838 | 398.005 | 366.222 | 353.675 | 283.029 | 265.333 | 279.899 | 294.518 | 314.41 | 288.732 | 272.614 | 246.706 | 255.704 | 239.053 | 238.777 | 206.062 | 244.035 | 224.788 | 234.819 | 210.224 | 233.364 | 275.755 | 223.234 | 175.675 | 191.81 | 196.809 | 164.768 | 143.336 | 158.361 | 149.305 | 124.275 | 109.215 | 123.275 | 95.598 | 96.477 | 96.539 | 85.406 | 76.584 | 93.873 | 83.877 | 79.056 | 83.57 | 86.667 | 75.974 | 84.932 | 88.328 | 80.434 | 72.027 | 58.352 | 62.9 | 60.883 | 70.3 | 64.5 | 67.4 | 63.9 | 70.1 | 64.8 | 67.1 | 59.8 | 59.2 | 58.1 | 71 | 68.4 | 62.4 | 48.7 | 42.7 | 42.4 | 36.5 | 36.6 | 39.4 | 37.5 | 36 | 37.5 | 37.1 | 32.5 | 36.1 | 35.7 | 35 | 31.7 | 34.5 | 36.7 | 31.7 | 29.2 | 32.7 | 25.4 | 19 | 17.6 | 24.6 | 24.1 | 25.1 | 24.5 | 37.9 | 46 | 44 | 35.9 | 23.3 | 22.1 | 24.8 |
Total Current Liabilities
| 800.143 | 776.945 | 703.378 | 732.476 | 800.474 | 615.044 | 575.228 | 568.414 | 515.725 | 472.739 | 465.435 | 501.161 | 451.246 | 479.523 | 416.743 | 437.116 | 431.175 | 452.444 | 485.733 | 600.956 | 510.414 | 491.044 | 500.311 | 494.741 | 476.314 | 427.376 | 372.522 | 435.797 | 461.456 | 482.906 | 477.528 | 508.364 | 501.073 | 497.595 | 523.212 | 615.956 | 623.827 | 662.986 | 601.842 | 679.137 | 725.542 | 767.107 | 695.441 | 727.088 | 703.255 | 602.52 | 598.239 | 617.185 | 615.353 | 562.226 | 525.994 | 501.375 | 421.561 | 438.58 | 429.701 | 439.856 | 440.051 | 470.406 | 400.077 | 388.547 | 359.026 | 347.402 | 315.45 | 357.327 | 347.763 | 362.804 | 327.977 | 338.975 | 367.851 | 335.419 | 286.158 | 279.706 | 276.717 | 271.225 | 252.724 | 222.667 | 204.645 | 185.197 | 173.987 | 170.672 | 150.075 | 149.365 | 127.347 | 132.972 | 124.888 | 126.319 | 132.377 | 116.031 | 107.919 | 113.431 | 104.157 | 113.834 | 117.05 | 109.964 | 98.911 | 84.264 | 97.003 | 95.788 | 94.1 | 83 | 87.4 | 87.7 | 91.5 | 92.9 | 92.7 | 86.2 | 91.1 | 81.3 | 91.7 | 95.8 | 79.3 | 78 | 65.2 | 68 | 53.5 | 52.8 | 58.4 | 52.7 | 48.6 | 53 | 52.1 | 46.4 | 45.2 | 46.3 | 49.1 | 46.3 | 44.3 | 47.7 | 41.7 | 38.3 | 43.6 | 38.8 | 29.5 | 30.3 | 33.3 | 34.8 | 33 | 32.5 | 37.9 | 46 | 44 | 36 | 23.4 | 24.1 | 25.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 752.646 | 774.672 | 804.063 | 770.54 | 839.036 | 912.942 | 863.287 | 852.815 | 850.122 | 846.442 | 854.921 | 860.57 | 897.49 | 936.45 | 955.117 | 961.325 | 959.986 | 966.347 | 957.235 | 957.504 | 962.736 | 967.729 | 957.422 | 786.58 | 782.19 | 782.228 | 785.068 | 792.312 | 795.805 | 794.099 | 793.908 | 793.058 | 802.256 | 802.338 | 800.56 | 795.836 | 797.495 | 792.917 | 750 | 750 | 250 | 80 | 90 | 0 | 40 | 75 | 90 | 94 | 120 | 125 | 100 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 120 | 120 | 140 | 200 | 229 | 303 | 226.5 | 245 | 200 | 263 | 245 | 237 | 194 | 200 | 195 | 180 | 174 | 175.295 | 190.589 | 147.881 | 142.172 | 166.462 | 162.751 | 152.038 | 122.324 | 115 | 115.2 | 111.6 | 112.8 | 118.8 | 120 | 145 | 170 | 190 | 190 | 195 | 172.5 | 150 | 128 | 110.1 | 112.2 | 108.2 | 100.3 | 100.4 | 100.5 | 68.5 | 54.6 | 38 | 16 | 0 | 0 | 0 | 81 | 57 | 48 | 40 | 33 | 21 | 9.5 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.7 | 15.1 | 22.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 293.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.375 | 0 | 0 | -44.015 | -2.993 | 0 | 0 | 0 | -1.126 | 0 | 0 | 0 | -18.243 | 0 | 0 | 0 | -42.04 | 0 | 0 | 0 | -236.113 | 0 | 0 | 0 | -353.181 | 0 | 0 | 0 | -322.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -178.1 | 0 | 0 | 0 | -157.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.033 | 0 | 0 | 0 | 2.228 | 0 | 0 | 0 | 1.375 | 0 | 0 | 44.015 | 2.993 | 0 | 0 | 0 | 1.126 | 0 | 0 | 0 | 18.243 | 0 | 0 | 0 | 42.04 | 0 | 0 | 0 | 236.113 | 0 | 0 | 0 | 353.181 | 0 | 0 | 0 | 322.758 | 0 | 0 | 0 | 260.807 | 0 | 0 | 0 | 178.1 | 0 | 0 | 0 | 157.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.204 | 104.639 | 0 | 0 | 26.557 | 0 | 0 | 0 | 21.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 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
| 99.663 | 96.154 | 92.293 | 100.874 | 100.604 | 85.4 | 77.657 | 82.422 | 79.687 | 76.514 | 79.586 | 88.729 | 84.139 | 82.844 | 83.319 | 86.251 | 87.12 | 84.584 | 85.47 | 105.668 | 109.463 | 120.829 | 122.285 | 110.136 | 163.722 | 122.61 | 132.888 | 89.283 | 387.464 | 323.651 | 330.427 | 76.137 | 362.461 | 427.634 | 428.753 | 439.01 | 410.392 | 414.267 | 418.429 | 424.944 | 397.04 | 363.447 | 336.812 | 357.972 | 307.714 | 310.783 | 249.308 | 241.473 | 227.263 | 212.99 | 216.563 | 221.207 | 204.719 | 215.514 | 208.144 | 200.435 | 160.75 | 152.09 | 151.47 | 147.417 | 137.683 | 137.829 | 123.747 | 43.835 | 0 | 90.776 | 83.563 | 50.598 | 75.816 | 79.383 | 80.375 | 43.637 | 64.867 | 60.778 | 60.747 | 56.783 | 53.578 | 55.323 | 51.046 | 26.694 | 51.473 | 48.897 | 50.11 | 48.185 | 52.636 | 50.848 | 48.777 | 47.652 | 38.346 | 43.889 | 45.749 | 44.344 | 34.828 | 33.346 | 32.633 | 31.152 | 30.248 | 31.488 | 22.2 | 20 | 20.2 | 19.9 | 17.7 | 17.7 | 15.6 | 15.4 | 17.2 | 16.7 | 16.9 | 15.9 | 22.5 | 11.9 | 12.8 | 12 | 12 | 11.2 | 10.4 | 9.6 | 8.9 | 8.5 | 9.5 | 10.8 | 8.9 | 9.7 | 9.6 | 8.5 | 10.2 | 11.9 | 12 | 11.3 | 13.6 | 14.2 | 13.5 | 12.8 | 13 | 12.9 | 12.7 | 12.8 | 13.1 | 12.6 | 10.3 | 9.2 | 6 | 49.8 | 50.2 |
Total Non-Current Liabilities
| 852.309 | 870.826 | 478.173 | 872.447 | 939.64 | 998.342 | 940.944 | 937.465 | 929.809 | 922.956 | 934.507 | 950.674 | 981.629 | 1,019.294 | 1,038.436 | 1,050.569 | 1,047.106 | 1,050.931 | 1,042.705 | 1,064.298 | 1,072.199 | 1,088.558 | 1,079.707 | 914.959 | 945.912 | 904.838 | 917.956 | 923.635 | 1,183.269 | 1,117.75 | 1,124.335 | 1,105.308 | 1,164.717 | 1,229.972 | 1,229.313 | 1,234.846 | 1,207.887 | 1,207.184 | 1,168.429 | 1,174.944 | 647.04 | 443.447 | 426.812 | 357.972 | 347.714 | 385.783 | 339.308 | 335.473 | 347.263 | 337.99 | 316.563 | 341.207 | 204.719 | 215.514 | 208.144 | 200.435 | 160.75 | 152.09 | 271.47 | 267.417 | 257.683 | 277.829 | 323.747 | 345.039 | 407.639 | 317.276 | 328.563 | 277.155 | 338.816 | 324.383 | 317.375 | 259.037 | 264.867 | 255.778 | 240.747 | 230.783 | 228.873 | 245.912 | 198.927 | 192.998 | 217.935 | 211.648 | 202.148 | 170.509 | 167.636 | 166.048 | 160.377 | 160.452 | 157.146 | 163.889 | 190.749 | 214.344 | 224.828 | 223.346 | 227.633 | 203.652 | 180.248 | 159.488 | 132.3 | 132.2 | 128.4 | 120.2 | 118.1 | 118.2 | 84.1 | 70 | 55.2 | 32.7 | 16.9 | 15.9 | 22.5 | 92.9 | 69.8 | 60 | 52 | 44.2 | 31.4 | 19.1 | 9 | 8.7 | 9.6 | 12.2 | 9.1 | 9.9 | 9.8 | 8.7 | 10.5 | 12.2 | 12.3 | 11.6 | 14 | 14.6 | 13.9 | 13.2 | 13 | 12.9 | 12.7 | 12.8 | 13.1 | 12.6 | 10.9 | 9.8 | 6.7 | 64.9 | 72.5 |
Total Liabilities
| 1,652.452 | 1,647.771 | 1,181.551 | 1,604.923 | 1,740.114 | 1,613.386 | 1,516.172 | 1,505.879 | 1,445.534 | 1,395.695 | 1,399.942 | 1,451.835 | 1,432.875 | 1,498.817 | 1,455.179 | 1,487.685 | 1,478.281 | 1,503.375 | 1,528.438 | 1,665.254 | 1,582.613 | 1,579.602 | 1,580.018 | 1,409.7 | 1,422.226 | 1,332.214 | 1,290.478 | 1,359.432 | 1,644.725 | 1,600.656 | 1,601.863 | 1,613.672 | 1,665.79 | 1,727.567 | 1,752.525 | 1,850.802 | 1,831.714 | 1,870.17 | 1,770.271 | 1,854.081 | 1,372.582 | 1,210.554 | 1,122.253 | 1,085.06 | 1,050.969 | 988.303 | 937.547 | 952.658 | 962.616 | 900.216 | 842.557 | 842.582 | 626.28 | 654.094 | 637.845 | 640.291 | 600.801 | 622.496 | 671.547 | 655.964 | 616.709 | 625.231 | 639.197 | 702.366 | 755.402 | 680.08 | 656.54 | 616.13 | 706.667 | 659.802 | 603.533 | 538.743 | 541.584 | 527.003 | 493.471 | 453.45 | 433.518 | 431.109 | 372.914 | 363.67 | 368.01 | 361.013 | 329.495 | 303.481 | 292.524 | 292.367 | 292.754 | 276.483 | 265.065 | 277.32 | 294.906 | 328.178 | 341.878 | 333.31 | 326.544 | 287.916 | 277.251 | 255.276 | 226.4 | 215.2 | 215.8 | 207.9 | 209.6 | 211.1 | 176.8 | 156.2 | 146.3 | 114 | 108.6 | 111.7 | 101.8 | 170.9 | 135 | 128 | 105.5 | 97 | 89.8 | 71.8 | 57.6 | 61.7 | 61.7 | 58.6 | 54.3 | 56.2 | 58.9 | 55 | 54.8 | 59.9 | 54 | 49.9 | 57.6 | 53.4 | 43.4 | 43.5 | 46.3 | 47.7 | 45.7 | 45.3 | 51 | 58.6 | 54.9 | 45.8 | 30.1 | 89 | 98.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 6.063 | 5.354 | 5.354 | 5.354 | 5.354 | 5.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 27.709 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.854 | 13.797 | 13.78 | 13.769 | 13.766 | 13.682 | 13.623 | 13.61 | 13.549 | 13.487 | 6.715 | 6.695 | 6.672 | 6.533 | 6.489 | 6.455 | 6.394 | 6.269 | 6.233 | 6.203 | 6.203 | 6.203 | 6.203 | 6.203 | 6.203 | 6.189 | 6.139 | 6.004 | 6.004 | 6.004 | 6.004 | 6.004 | 6.004 | 6.004 | 6 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,516.626 | 1,475.389 | 1,440.392 | 1,425.257 | 1,380.728 | 1,350.916 | 1,331.914 | 1,327.854 | 1,304.726 | 1,286.423 | 1,282.703 | 1,301.913 | 1,340.726 | 1,348.096 | 1,341.855 | 1,351.22 | 1,376.22 | 1,455.585 | 1,480.373 | 1,850.244 | 2,113.156 | 2,138.679 | 2,173.861 | 2,204.548 | 2,268.687 | 2,334.666 | 2,367.742 | 2,417.412 | 2,243.844 | 2,260.353 | 2,272.961 | 2,295.234 | 2,320.971 | 2,359.246 | 2,363.413 | 2,364.786 | 2,363.699 | 2,321.579 | 2,282.771 | 2,240.229 | 2,165.741 | 2,070.16 | 1,989.026 | 1,921.642 | 1,852.012 | 1,771.409 | 1,696.401 | 1,641.027 | 1,579.848 | 1,514.866 | 1,461.735 | 1,426.525 | 1,384.413 | 1,322.057 | 1,281.644 | 1,239.574 | 1,191.78 | 1,132.603 | 1,078.286 | 1,039.043 | 992.985 | 943.146 | 895.035 | 850.69 | 799.681 | 744.706 | 692.583 | 651.304 | 605.822 | 551.969 | 504.096 | 472.525 | 442.681 | 404.134 | 373.532 | 348.031 | 328.33 | 310.616 | 295.942 | 285.351 | 273.639 | 260.793 | 249.881 | 245.051 | 238.909 | 229.871 | 221.785 | 215.75 | 210.047 | 205.626 | 195.112 | 184.915 | 175.069 | 164.727 | 157.01 | 147.308 | 143.196 | 140.493 | 136.9 | 132.9 | 128.7 | 123.7 | 118.8 | 112.5 | 104.6 | 98 | 93.7 | 88.7 | 82 | 76 | 72.1 | 65.4 | 60.3 | 56.6 | 55.1 | 54.4 | 47 | 44.2 | 43.8 | 46.6 | 42.4 | 38.7 | 37.1 | 33.3 | 28.5 | 23.8 | 20.7 | 15 | 3 | 3 | -1.6 | -5.9 | -8.9 | -12.9 | -14.2 | -17.5 | -24.4 | -29.2 | -29.9 | -32.9 | -37.1 | -39.4 | -40.7 | -29.2 | -20.1 |
Accumulated Other Comprehensive Income/Loss
| -396.158 | -408.828 | -398.303 | -382.34 | -396.573 | -384.985 | -388.073 | -386.127 | -408.548 | -388.254 | -356.587 | -366.458 | -364.246 | -355.009 | -361.108 | -359.306 | -380.589 | -393.793 | -404.422 | -334.097 | -366.087 | -332.928 | -333.131 | -339.377 | -313.454 | -307.766 | -269.96 | -292.136 | -282.395 | -298.942 | -309.725 | -302.664 | -269.117 | -285.528 | -265.721 | -300.363 | -283.29 | -227.837 | -243.609 | -183.041 | -95.861 | -43.119 | -38.492 | -52.577 | -42.841 | -60.347 | -20.654 | 17.846 | -0.218 | -40.635 | -15.4 | -27.191 | -21.856 | 19.687 | 12.376 | -8.96 | -11.713 | -38.909 | -23.056 | -13.566 | -15.399 | -34.057 | -63.558 | -68.716 | -2.097 | 46.677 | 47.689 | 39.849 | 42.882 | 28.008 | 21.249 | 18.719 | 10.992 | 12.321 | 5.776 | 2.26 | 7.048 | 7.913 | 13.263 | 16.228 | 5.473 | 3.915 | 5.302 | 3.98 | -7.298 | -8.497 | -11.786 | -9.605 | -7.7 | -249.651 | -21.021 | -20.238 | -18.908 | -22.067 | -19.977 | -17.432 | -14.916 | -12.719 | -11.1 | 0 | 0 | -171 | -165.6 | -160 | -153.4 | -149.9 | -150.5 | -148.6 | -143.6 | -161.1 | -163.6 | -154 | -148.8 | -145.1 | -142.9 | -142.5 | -138 | -134.5 | -124.9 | -122.4 | -119 | -114.2 | -112.7 | -111.5 | -108.1 | -107.1 | -105.5 | -109.9 | -105.8 | -99.8 | -100.4 | -95.9 | -92.7 | -93.8 | -101.4 | -99.2 | -94.7 | -91.7 | -90.6 | -90.6 | -90.6 | -90.6 | -87.1 | -78.9 | -70.1 |
Other Total Stockholders Equity
| -450.199 | -443.238 | -446.718 | -442.606 | -445.592 | -448.221 | -451.307 | -449.695 | -452.652 | -455.213 | -457.833 | -458.203 | -461.155 | -464.127 | -466.174 | -467.529 | -469.984 | -470.155 | -473.064 | -474.51 | -471.699 | -474.427 | -483.002 | -483.645 | -486.823 | -489.429 | -492.642 | -493.821 | -494.554 | -497.975 | -501.812 | -503.636 | -507.783 | -509.79 | -513.753 | -513.398 | -519.202 | -523.287 | -483.199 | -610.467 | -78.716 | 117.88 | 112.117 | 146.666 | 140.677 | 135.766 | 130.618 | 128.878 | 126.897 | 122.708 | 137.911 | 130.919 | 126.416 | 136.914 | 147.871 | 145.747 | 143.614 | 145.703 | 188.071 | 184.992 | 182.491 | 179.021 | 177.108 | 171.826 | 169.871 | 217.273 | 212.895 | 210.388 | 206.628 | 199.375 | 193.715 | 191.91 | 185.074 | 181.088 | 182.472 | 179.132 | 175.301 | 157.517 | 151.434 | 146.403 | 138.339 | 124.816 | 118.909 | 104.141 | 101.436 | 96.648 | 92.729 | 101.517 | 103.437 | 88.818 | 95.818 | 87.085 | 76.863 | 75.272 | 70.967 | 64.435 | 63.424 | 61.922 | 61.2 | 64.1 | 55.5 | 59.6 | 224.6 | 220.4 | 216.1 | 212.2 | 212.2 | 220.2 | 211.5 | 241.4 | 245 | 228.6 | 221.6 | 215.6 | 213.9 | 210.4 | 208.6 | 205.4 | 200.9 | 199.4 | 194.9 | 188.9 | 186.7 | 186 | 181.8 | 181.6 | 180.5 | 194.1 | 198.4 | 182 | 186.7 | 178.5 | 172.4 | 175.6 | 185.7 | 181.3 | 174.6 | 170.5 | 161.7 | 161.3 | 160.5 | 161.4 | 159.8 | 78.5 | 68.7 |
Total Shareholders Equity
| 697.978 | 651.032 | 623.08 | 628.02 | 572.335 | 551.482 | 526.306 | 525.804 | 477.298 | 476.728 | 502.055 | 511.024 | 549.097 | 562.732 | 548.345 | 558.157 | 559.419 | 625.409 | 636.659 | 1,075.409 | 1,303.079 | 1,359.033 | 1,391.5 | 1,415.298 | 1,501.473 | 1,570.534 | 1,638.203 | 1,664.518 | 1,499.958 | 1,491.145 | 1,489.133 | 1,516.643 | 1,571.78 | 1,591.637 | 1,611.648 | 1,578.734 | 1,588.916 | 1,598.164 | 1,583.672 | 1,657.62 | 2,018.873 | 2,172.63 | 2,090.36 | 2,043.44 | 1,977.557 | 1,874.537 | 1,834.074 | 1,815.46 | 1,734.236 | 1,624.648 | 1,611.955 | 1,557.962 | 1,516.682 | 1,506.367 | 1,455.745 | 1,390.215 | 1,337.535 | 1,253.251 | 1,257.155 | 1,224.323 | 1,173.931 | 1,101.964 | 1,022.439 | 967.654 | 981.309 | 1,022.453 | 966.947 | 915.31 | 869.098 | 793.034 | 732.683 | 696.764 | 652.296 | 611.03 | 568.495 | 536.118 | 517.351 | 482.579 | 467.128 | 454.437 | 423.845 | 395.793 | 380.325 | 359.375 | 339.25 | 324.225 | 308.931 | 313.865 | 311.987 | 300.633 | 276.048 | 251.433 | 239.028 | 223.936 | 214.004 | 200.315 | 197.708 | 195.7 | 193 | 197 | 184.2 | 179.4 | 177.8 | 172.9 | 167.3 | 160.3 | 155.4 | 160.3 | 149.9 | 156.3 | 153.5 | 140 | 133.1 | 127.1 | 126.1 | 122.3 | 117.6 | 115.1 | 119.8 | 123.6 | 118.3 | 113.4 | 111.1 | 107.8 | 102.2 | 98.3 | 95.7 | 99.2 | 95.6 | 85.2 | 84.7 | 76.7 | 70.8 | 68.9 | 70.1 | 64.6 | 55.5 | 49.6 | 41.2 | 37.8 | 32.8 | 31.4 | 32 | -29.6 | -21.5 |
Total Equity
| 704.041 | 657.095 | 629.143 | 634.083 | 578.398 | 557.545 | 532.369 | 531.867 | 483.361 | 482.791 | 508.118 | 517.087 | 555.16 | 568.795 | 554.408 | 564.22 | 565.482 | 631.472 | 642.722 | 1,081.472 | 1,309.142 | 1,365.096 | 1,397.563 | 1,421.361 | 1,506.827 | 1,575.888 | 1,643.557 | 1,669.872 | 1,505.312 | 1,491.145 | 1,489.133 | 1,516.643 | 1,571.78 | 1,591.637 | 1,611.648 | 1,578.734 | 1,588.916 | 1,598.164 | 1,583.672 | 1,657.62 | 2,018.873 | 2,172.63 | 2,090.36 | 2,043.44 | 1,977.557 | 1,874.537 | 1,834.074 | 1,815.46 | 1,734.236 | 1,624.648 | 1,611.955 | 1,557.962 | 1,516.682 | 1,506.367 | 1,455.745 | 1,390.215 | 1,337.535 | 1,253.251 | 1,257.155 | 1,224.323 | 1,173.931 | 1,101.964 | 1,022.439 | 967.654 | 981.309 | 1,022.453 | 966.947 | 915.31 | 869.098 | 793.034 | 732.683 | 703.279 | 652.296 | 611.03 | 568.495 | 536.118 | 517.351 | 482.579 | 467.128 | 455.994 | 423.845 | 395.793 | 380.325 | 359.375 | 339.25 | 324.225 | 308.931 | 313.865 | 311.987 | 300.633 | 276.048 | 251.433 | 239.028 | 223.936 | 214.004 | 200.315 | 197.708 | 195.7 | 193 | 197 | 184.2 | 179.4 | 177.8 | 172.9 | 167.3 | 160.3 | 155.4 | 160.3 | 149.9 | 156.6 | 153.5 | 140 | 133.1 | 128.1 | 126.1 | 122.3 | 117.6 | 116 | 119.8 | 123.6 | 118.3 | 113.4 | 111.1 | 107.8 | 102.2 | 99.5 | 95.7 | 99.2 | 95.6 | 86.4 | 84.7 | 76.7 | 70.8 | 69.9 | 70.1 | 64.6 | 55.5 | 50.5 | 41.2 | 37.8 | 32.8 | 31.4 | 32 | -29.6 | -21.5 |
Total Liabilities & Shareholders Equity
| 2,356.493 | 2,304.866 | 2,228.877 | 2,239.006 | 2,312.449 | 2,164.868 | 2,042.478 | 2,031.683 | 1,922.832 | 1,872.423 | 1,901.997 | 1,962.859 | 1,981.972 | 2,061.549 | 2,003.524 | 2,045.842 | 2,037.7 | 2,128.784 | 2,165.097 | 2,740.663 | 2,885.692 | 2,938.635 | 2,971.518 | 2,824.998 | 2,923.699 | 2,902.748 | 2,928.681 | 3,023.95 | 3,144.683 | 3,091.801 | 3,090.996 | 3,130.315 | 3,237.57 | 3,319.204 | 3,364.173 | 3,429.536 | 3,420.63 | 3,468.334 | 3,353.943 | 3,511.701 | 3,391.455 | 3,383.184 | 3,212.613 | 3,128.5 | 3,028.526 | 2,862.84 | 2,771.621 | 2,768.118 | 2,696.852 | 2,524.864 | 2,454.512 | 2,400.544 | 2,142.962 | 2,160.461 | 2,093.59 | 2,030.506 | 1,938.336 | 1,875.747 | 1,928.702 | 1,880.287 | 1,790.64 | 1,727.195 | 1,661.636 | 1,670.02 | 1,736.711 | 1,702.533 | 1,623.487 | 1,531.44 | 1,575.765 | 1,452.836 | 1,336.216 | 1,242.022 | 1,193.88 | 1,138.033 | 1,061.966 | 989.568 | 950.869 | 913.688 | 840.042 | 819.664 | 791.855 | 756.806 | 709.82 | 662.856 | 631.774 | 616.592 | 601.685 | 590.348 | 577.052 | 577.953 | 570.954 | 579.611 | 580.906 | 557.246 | 540.548 | 488.231 | 474.959 | 450.976 | 419.4 | 412.2 | 400 | 387.3 | 387.4 | 384 | 344.1 | 316.5 | 301.7 | 274.3 | 258.5 | 268.3 | 255.3 | 310.9 | 268.1 | 256.1 | 231.6 | 219.3 | 207.4 | 187.8 | 177.4 | 185.3 | 180 | 172 | 165.4 | 164 | 161.1 | 154.5 | 150.5 | 159.1 | 149.6 | 136.3 | 142.3 | 130.1 | 114.2 | 113.4 | 116.4 | 112.3 | 101.2 | 95.8 | 92.2 | 96.4 | 87.7 | 77.2 | 62.1 | 59.4 | 76.8 |