OPKO Health, Inc.
NASDAQ:OPK
1.45 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 40.576 | 75.639 | 95.881 | 138.6 | 108.108 | 110.8 | 153.2 | 180.838 | 210.458 | 102.281 | 134.7 | 148.599 | 65.757 | 89.503 | 72.211 | 36.294 | 21.612 | 34.53 | 85.452 | 64.667 | 111.115 | 207.25 | 96.473 | 43.718 | 80.381 | 99.943 | 91.499 | 100.362 | 130.53 | 131.052 | 168.733 | 144.646 | 156.015 | 174.973 | 193.6 | 212.144 | 221.217 | 348.192 | 96.9 | 118.258 | 134.01 | 156.396 | 185.798 | 155.834 | 119.061 | 181.596 | 27.361 | 23.428 | 38.171 | 47.118 | 71.516 | 47.235 | 38.849 | 47.879 | 18.016 | 15.177 | 9.686 | 33.674 | 42.658 | 58.391 | 35.939 | 2.16 | 6.678 | 14.601 | 5.484 | 14.644 | 23.373 | 4.67 | 6.183 | 17.075 | 8.596 | 8.591 | 8.805 | 8.851 | 8.901 | 8.954 | 8.117 | 8.409 | 8.734 | 9.038 | 9.184 | 9.405 | 10.132 | 11.048 | 13.487 | 14.926 | 6.188 | 9.456 | 11.62 | 13.75 | 14.995 | 19.137 | 10.632 | 33.829 | 35.408 | 36.472 | 38.801 | 16.499 | 3.213 | 4.3 | 4.9 | 6.2 | 6.8 | 7.8 | 9 | 1.1 | 1.8 | 1.2 | 1.9 | 2.7 | 2.9 | 3.7 | 4.3 | 4.9 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0.05 | 0.027 | 0 | 0 | -0.043 | 0 | 0 | 0 | 0 | -0.033 | -0.046 | 15.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.004 | 50.027 | 0 | 0 | 18.923 | 17.117 | 14.997 | 0 | 40.182 | 54.998 | 59.983 | 0 | 0 | 9.998 | 4.999 | 0 | 5 | 4.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 1.003 | 1.038 | 1.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.004 | 10.015 | 10.027 | 10.038 | 0 | 10.03 | 20.07 | 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
| 40.576 | 75.639 | 95.881 | 138.6 | 108.108 | 110.8 | 153.2 | 180.838 | 210.458 | 102.281 | 134.7 | 148.599 | 65.757 | 89.503 | 72.2 | 36.294 | 21.612 | 34.53 | 85.5 | 64.667 | 111.115 | 207.3 | 96.5 | 43.718 | 80.381 | 99.9 | 91.499 | 100.362 | 130.53 | 131.052 | 168.7 | 144.6 | 171.649 | 174.973 | 193.6 | 212.144 | 221.217 | 348.192 | 96.9 | 118.258 | 134.01 | 156.396 | 185.798 | 180.838 | 169.088 | 181.596 | 27.361 | 42.351 | 55.288 | 62.115 | 71.516 | 87.417 | 93.847 | 107.862 | 18.016 | 15.177 | 19.684 | 38.673 | 42.658 | 63.391 | 40.936 | 2.16 | 6.678 | 14.601 | 5.484 | 14.644 | 23.373 | 4.67 | 6.183 | 17.075 | 8.596 | 8.591 | 8.805 | 8.851 | 8.901 | 9.008 | 9.12 | 9.447 | 9.858 | 9.038 | 9.184 | 9.405 | 10.132 | 11.048 | 13.487 | 14.926 | 16.192 | 19.471 | 21.647 | 23.788 | 14.995 | 29.167 | 30.702 | 33.829 | 35.408 | 36.472 | 38.801 | 16.499 | 3.213 | 4.3 | 4.9 | 6.2 | 6.8 | 7.8 | 9 | 1.1 | 1.8 | 1.2 | 1.9 | 2.7 | 2.9 | 3.7 | 4.3 | 4.9 |
Net Receivables
| 116.015 | 119.206 | 130.2 | 117.449 | 228.093 | 121.486 | 148.608 | 138.248 | 175.14 | 221.295 | 265.588 | 265.527 | 275.639 | 330.293 | 302.256 | 256.33 | 227.148 | 146.699 | 157.687 | 160.664 | 167.124 | 163.819 | 161.983 | 181.647 | 176.127 | 183.981 | 187.052 | 263.815 | 279.679 | 267.793 | 249.492 | 296.413 | 279.424 | 225.677 | 208.897 | 196.803 | 31.161 | 21.765 | 23.055 | 23.067 | 25.03 | 21.535 | 31.361 | 34.937 | 22.227 | 21.17 | 23.541 | 19.142 | 15.901 | 16.249 | 12.544 | 12.688 | 15.528 | 14.001 | 13.317 | 13.488 | 11.916 | 11.832 | 8.767 | 1.395 | 2.165 | 1.487 | 1.148 | 2.079 | 1.131 | 1.731 | 1.914 | 0 | 0 | 0 | 0 | -0.101 | -0.101 | -0.101 | -0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 60.153 | 59.366 | 65.697 | 68.96 | 73.749 | 75.411 | 74.06 | 71.429 | 83.306 | 99.406 | 86.502 | 112.861 | 134.722 | 159.104 | 132.341 | 111.873 | 72.965 | 58.697 | 53.434 | 50.109 | 48.293 | 44.61 | 42.299 | 43.379 | 46.753 | 49.815 | 49.333 | 46.954 | 48.293 | 47.492 | 47.228 | 43.186 | 42.046 | 40.575 | 39.681 | 40.693 | 20.519 | 18.324 | 16.604 | 16.662 | 18.334 | 18.865 | 18.079 | 19.516 | 19.778 | 23.022 | 22.261 | 21.488 | 17.087 | 18.393 | 13.339 | 10.516 | 16.326 | 18.137 | 19.957 | 13.868 | 11.819 | 10.153 | 10.52 | 5.447 | 5.151 | 5.054 | 4.063 | 2.231 | 3.23 | 2.507 | 2.214 | 0 | 0 | 0 | 0 | 0.101 | 0.101 | 0.101 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 141.237 | 137.092 | 17.698 | 218.6 | 7.211 | 295.6 | 241.3 | 6.34 | 6.358 | 4.832 | 373.3 | 11.003 | 15.877 | 5.063 | 451 | 7.542 | 19.056 | 15.786 | 238.5 | 3.327 | 3.234 | 227.9 | 221.2 | 4.243 | 4.764 | 249.4 | 9.238 | 3.88 | 3.287 | 3.848 | 314.9 | 357.4 | 0.776 | 0.306 | 260.5 | 2.357 | 3.388 | 3.384 | 46 | 2.591 | 2.613 | 5.655 | 5.653 | 4.304 | 19.023 | 11.895 | 4.75 | 5.004 | 4.07 | 2.654 | 2.183 | 7.008 | 1.927 | 2.785 | 2.782 | 2.321 | 2.071 | 2.068 | 1.873 | 1.536 | 1.675 | 2.564 | 0.286 | 2.076 | 1.713 | 1.699 | 0.318 | 1.018 | 0.501 | 0.313 | 0.156 | 0.237 | 0.07 | 0.133 | 0.099 | 0.122 | 0.226 | 0.195 | 0.21 | 0.211 | 0.405 | 0.622 | 1.202 | 1.394 | 0.757 | 0.795 | 1.065 | 0.988 | 0.971 | 0.895 | 10.706 | 0.692 | 0.514 | 0.387 | 0.495 | 0.345 | 0.151 | 0.171 | 0.135 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Total Current Assets
| 357.981 | 391.303 | 309.476 | 357.2 | 433.789 | 406.4 | 394.5 | 413.971 | 494.752 | 754.069 | 823 | 557.51 | 547.029 | 599.049 | 523.2 | 428.109 | 360.054 | 274.457 | 324 | 292.842 | 344.228 | 435.2 | 317.7 | 289.817 | 321.562 | 349.3 | 348.861 | 430.556 | 472.516 | 459.932 | 483.6 | 502 | 505.573 | 453.532 | 454.1 | 517.416 | 278.339 | 394.025 | 142.9 | 163.148 | 183.01 | 205.272 | 242.728 | 241.277 | 230.116 | 237.683 | 78.657 | 87.985 | 92.346 | 99.411 | 99.582 | 117.629 | 127.628 | 142.785 | 54.072 | 44.854 | 45.49 | 62.726 | 63.818 | 71.769 | 49.927 | 11.265 | 13.466 | 20.987 | 11.558 | 20.581 | 29.212 | 5.688 | 6.684 | 17.388 | 8.752 | 8.828 | 8.875 | 8.984 | 9 | 9.13 | 9.346 | 9.642 | 10.068 | 9.249 | 9.589 | 10.027 | 11.334 | 12.442 | 14.244 | 15.721 | 17.257 | 20.459 | 22.618 | 24.683 | 26.251 | 29.859 | 31.216 | 34.216 | 35.903 | 36.817 | 38.952 | 17.245 | 3.348 | 4.6 | 5.2 | 6.4 | 6.9 | 7.9 | 9.1 | 1.2 | 1.9 | 1.2 | 1.9 | 2.7 | 2.9 | 3.8 | 4.3 | 4.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 128.388 | 127.496 | 143.517 | 122.86 | 113.814 | 117.685 | 121.604 | 119.739 | 121.013 | 124.667 | 123.955 | 141.002 | 143.001 | 177.7 | 178.289 | 170.587 | 169.009 | 167.097 | 166.491 | 164.345 | 166.746 | 173.242 | 144.674 | 147.386 | 150.156 | 148.718 | 146.557 | 142.437 | 133.355 | 126.256 | 122.831 | 125.486 | 128.274 | 133.948 | 131.798 | 126.822 | 23.405 | 15.12 | 16.411 | 17.036 | 17.348 | 16.881 | 17.027 | 17.027 | 16.577 | 16.75 | 15.705 | 12.845 | 5.232 | 5.343 | 5.358 | 3.271 | 3.093 | 2.771 | 2.729 | 2.548 | 2.509 | 2.393 | 0.593 | 0.551 | 0.56 | 0.624 | 0.659 | 0.616 | 0.598 | 0.419 | 0.41 | 0.275 | 0.098 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.003 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.221 | 0.604 | 0.708 | 0.806 | 1.009 | 0.814 | 0.864 | 0.643 | 0.512 | 0.614 | 0.28 | 0.27 | 0.285 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Goodwill
| 530.106 | 530.615 | 598.26 | 594.457 | 597.375 | 597.38 | 595.851 | 573.499 | 578.845 | 519.052 | 520.601 | 674.574 | 677.36 | 676.162 | 680.602 | 675.795 | 671.599 | 669.582 | 671.94 | 695.798 | 699.842 | 698.522 | 700.193 | 713.629 | 714.234 | 719.891 | 717.099 | 715.573 | 712.075 | 705.99 | 704.603 | 700.526 | 691.06 | 746.961 | 743.348 | 761.234 | 289.607 | 223.219 | 224.292 | 224.769 | 226.001 | 226.062 | 226.373 | 222.34 | 82.086 | 82.709 | 80.45 | 49.738 | 40.988 | 40.319 | 39.815 | 6.234 | 6.853 | 6.672 | 5.856 | 5.652 | 4.981 | 5.257 | 5.408 | 1.097 | 1.097 | 1.097 | 1.097 | 1.12 | 0 | 2.018 | 1.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 854.111 | 875.034 | 935.283 | 758.414 | 977.195 | 803.616 | 790.9 | 1,030.136 | 1,057.409 | 890.498 | 1,110.8 | 1,024.055 | 1,035.715 | 1,046.509 | 1,270.8 | 1,076.618 | 1,089.325 | 1,103.711 | 1,262.1 | 1,199.31 | 1,216.875 | 1,334.1 | 1,335.8 | 1,277.773 | 1,294.255 | 1,366.3 | 1,331.182 | 1,362.929 | 1,377.091 | 1,391.712 | 1,349.3 | 1,347.5 | 1,410.48 | 1,419.031 | 1,535.6 | 1,473.01 | 906.693 | 852.432 | 1,017.4 | 858.767 | 862.385 | 865.26 | 867.874 | 870.645 | 282.827 | 285.384 | 95.784 | 82.586 | 75.835 | 75.094 | 76.73 | 14.252 | 18.545 | 19.355 | 9.964 | 10.578 | 10.631 | 11.883 | 12.722 | 5.118 | 5.524 | 5.93 | 6.336 | 6.919 | 8.594 | 7.771 | 8.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.046 | 0.055 | 0.064 | 0.074 | 0.587 | 0.614 | 0.642 | 0.67 | 0.698 | 0.727 | 0.755 | 0.78 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 |
Goodwill and Intangible Assets
| 1,384.217 | 1,405.649 | 1,533.543 | 789.5 | 1,574.57 | 792.4 | 790.9 | 1,603.635 | 1,636.254 | 1,409.55 | 1,110.8 | 1,698.629 | 1,713.075 | 1,722.671 | 1,270.8 | 1,752.413 | 1,760.924 | 1,773.293 | 1,262.1 | 1,895.108 | 1,916.717 | 1,334.1 | 1,335.8 | 1,991.402 | 2,008.489 | 1,366.3 | 2,048.281 | 2,078.502 | 2,089.166 | 2,097.702 | 1,349.3 | 1,347.5 | 2,101.54 | 2,165.992 | 1,535.6 | 2,234.244 | 1,196.3 | 1,075.651 | 1,017.4 | 1,083.536 | 1,088.386 | 1,091.322 | 1,094.247 | 1,092.985 | 364.913 | 368.093 | 176.234 | 132.324 | 116.823 | 115.413 | 116.545 | 20.486 | 25.398 | 26.027 | 15.82 | 16.23 | 15.612 | 17.14 | 18.13 | 6.215 | 6.621 | 7.027 | 7.433 | 8.039 | 8.594 | 9.789 | 9.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.046 | 0.055 | 0.064 | 0.074 | 0.587 | 0.614 | 0.642 | 0.67 | 0.698 | 0.727 | 0.755 | 0.78 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 |
Long Term Investments
| 101.489 | 40.99 | 16.082 | 19.377 | 27.745 | 41.231 | 28.052 | 77.783 | 108.674 | 9.457 | 10.713 | 11.707 | 8.877 | 10.314 | 15.731 | 14.325 | 26.26 | 10.669 | 20.746 | 11.695 | 24.767 | 32.297 | 31.228 | 42.737 | 45.497 | 41.289 | 40.642 | 32.196 | 34.495 | 37.285 | 41.139 | 38.783 | 34.249 | 35.212 | 34.716 | 34.695 | 21.434 | 22.38 | 22.453 | 26.849 | 33.428 | 35.697 | 30.653 | 24.69 | 26.69 | 28.546 | 15.636 | 14.998 | 14.826 | 10.136 | 6.717 | 5.862 | 4.24 | 4.691 | 5.114 | 3.768 | 3.972 | 4.216 | 4.447 | 4.697 | 2.262 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 195 | 195 | 195 | -142.237 | 0.038 | 0 | 0 | 0 | 0.011 | 0 | -134.668 | 0.046 | 0.068 | 0.096 | -194.02 | 0 | 0 | 0 | -187.237 | 0 | 0 | -205.539 | -175.902 | 0 | 0 | -190.007 | 0 | 0 | 0 | 0 | -163.97 | -164.269 | 0 | 0 | -166.514 | 102.676 | 0 | 0 | -38.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -187.204 | -186.422 | -185.92 | 910 | 8.943 | 811.884 | 832.244 | 9.657 | 8.898 | 9.115 | 465.9 | 8.744 | 9.6 | 9.745 | 679.1 | 5.857 | 7.487 | 7.026 | 723.2 | 5.528 | 3.77 | 806 | 797.6 | 9.652 | 5.246 | 863.3 | 5.615 | 38.299 | 39.162 | 38.893 | 933.7 | 950.5 | 4.385 | 4.522 | 809.9 | 0 | 6.013 | 5.073 | 107.4 | 4.673 | 4.91 | 6.52 | 6.861 | 7.003 | 2.784 | 2.863 | 2.777 | 1.87 | 1.244 | 1.267 | 1.287 | 3.753 | 0.06 | 0.033 | 0.111 | 0.431 | 0.432 | 0.428 | 0.015 | 0.371 | 0.335 | 0.23 | 0.206 | 0.166 | 0.162 | 0.036 | 0.015 | -0.104 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0.003 | 0.005 | 0.006 | 0 | 0.028 | 0.033 | 0.226 | 0 | 0.008 | 0.286 | 0.286 | 0.291 | 0.346 | 0.283 | 0.293 | 0.293 | 0.282 | 0.141 | 0.141 | 0.078 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 |
Total Non-Current Assets
| 1,621.89 | 1,582.713 | 1,702.222 | 1,699.5 | 1,725.11 | 1,763.2 | 1,772.8 | 1,810.814 | 1,874.85 | 1,552.789 | 1,576.7 | 1,860.128 | 1,874.621 | 1,920.526 | 1,949.9 | 1,943.182 | 1,963.68 | 1,958.085 | 1,985.3 | 2,076.676 | 2,112 | 2,140.1 | 2,133.4 | 2,191.177 | 2,209.388 | 2,229.6 | 2,241.095 | 2,291.434 | 2,296.178 | 2,300.136 | 2,283 | 2,298 | 2,268.448 | 2,339.674 | 2,345.5 | 2,498.437 | 1,247.152 | 1,118.224 | 1,124.8 | 1,132.094 | 1,144.072 | 1,150.42 | 1,148.788 | 1,141.705 | 410.964 | 416.252 | 211.173 | 162.037 | 138.125 | 132.159 | 129.907 | 33.372 | 32.791 | 33.522 | 23.774 | 22.977 | 22.525 | 24.177 | 23.612 | 11.834 | 9.778 | 7.881 | 8.298 | 8.821 | 9.354 | 10.244 | 10.356 | 5.171 | 5.068 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.003 | 0.003 | 0.005 | 0.006 | 0.008 | 0.028 | 0.033 | 0.226 | 0.258 | 0.658 | 1.049 | 1.156 | 1.374 | 1.747 | 1.761 | 1.578 | 1.475 | 1.594 | 1.148 | 1.166 | 1.143 | 1.2 | 1.1 | 1.1 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 1.1 | 1 |
Total Assets
| 1,979.871 | 1,974.016 | 2,011.698 | 2,056.7 | 2,158.899 | 2,169.6 | 2,167.3 | 2,224.785 | 2,369.602 | 2,306.858 | 2,399.7 | 2,417.638 | 2,421.65 | 2,519.575 | 2,473.1 | 2,371.291 | 2,323.734 | 2,232.542 | 2,309.3 | 2,369.518 | 2,456.228 | 2,575.3 | 2,451.1 | 2,480.994 | 2,530.95 | 2,578.9 | 2,589.956 | 2,721.99 | 2,768.694 | 2,760.068 | 2,766.6 | 2,800 | 2,774.021 | 2,793.206 | 2,799.6 | 3,015.853 | 1,525.491 | 1,512.249 | 1,267.7 | 1,295.242 | 1,327.082 | 1,355.692 | 1,391.516 | 1,382.982 | 641.08 | 653.935 | 289.83 | 250.022 | 230.471 | 231.57 | 229.489 | 151.001 | 160.419 | 176.307 | 77.846 | 67.831 | 68.015 | 86.903 | 87.43 | 83.603 | 59.705 | 19.146 | 21.764 | 29.808 | 20.912 | 30.825 | 39.568 | 10.859 | 11.752 | 17.472 | 8.752 | 8.828 | 8.875 | 8.984 | 9 | 9.131 | 9.347 | 9.644 | 10.071 | 9.252 | 9.594 | 10.033 | 11.342 | 12.47 | 14.277 | 15.947 | 17.515 | 21.117 | 23.667 | 25.839 | 27.625 | 31.606 | 32.977 | 35.794 | 37.378 | 38.411 | 40.1 | 18.411 | 4.491 | 5.8 | 6.3 | 7.5 | 7.7 | 8.8 | 10 | 2.1 | 2.8 | 2.1 | 2.8 | 3.7 | 3.9 | 4.8 | 5.4 | 5.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 82.242 | 71.157 | 69.677 | 66.8 | 87.877 | 80.5 | 67 | 49.748 | 56.107 | 94.24 | 82.04 | 94.393 | 88.512 | 162.69 | 100.883 | 65.685 | 44.671 | 55.866 | 62.537 | 77.296 | 60.376 | 51.085 | 47.395 | 65.613 | 69.061 | 64.229 | 74.307 | 66.536 | 62.153 | 74.558 | 53.36 | 58.544 | 61.062 | 73.436 | 72.535 | 77.969 | 16.039 | 10.472 | 8.744 | 8.841 | 10.041 | 14.696 | 13.414 | 13.631 | 11.646 | 11.287 | 10.2 | 7.238 | 4.402 | 4.877 | 4.891 | 2.556 | 2.89 | 4.574 | 7.17 | 6.438 | 5.949 | 5.539 | 4.784 | 1.253 | 2.201 | 3.385 | 2.221 | 2.836 | 2.635 | 2.722 | 3.319 | 1.349 | 1.447 | 1.642 | 0.674 | 0.382 | 0.262 | 0.304 | 0.277 | 0.022 | 0.16 | 0.192 | 0.239 | 0.26 | 0.23 | 0.383 | 1.038 | 0.552 | 0.81 | 0.681 | 1.239 | 0.826 | 0.827 | 0.922 | 1.163 | 2.325 | 0.616 | 0.681 | 0.633 | 0.75 | 0.725 | 0.74 | 0.682 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 |
Short Term Debt
| 35.71 | 36.515 | 43.116 | 41.385 | 42.778 | 35.861 | 3.1 | 108.089 | 33.736 | 31.553 | 28.576 | 26.525 | 30.147 | 30.408 | 36.184 | 24.125 | 27.196 | 26.88 | 24.4 | 23.091 | 27.647 | 130.516 | 40.693 | 40.798 | 39.974 | 40.081 | 15.325 | 19.595 | 17.96 | 14.856 | 15.006 | 12.953 | 15.396 | 16.741 | 16.841 | 89.293 | 14.599 | 13.603 | 13.455 | 12.446 | 14.397 | 11.032 | 12.562 | 14.477 | 16.778 | 20.264 | 17.526 | 17.408 | 14.571 | 14.194 | 8.757 | 12.547 | 14.604 | 14.552 | 14.69 | 8.564 | 6.11 | 16.69 | 4.321 | 0.027 | 0.086 | 3.233 | 0.097 | 0.143 | 0.07 | 0.282 | 2.546 | 3.319 | 3.56 | 2.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.097 | 0.095 | 0.094 | 0.138 | 0.091 | 0.059 | 0 | 0.34 | 0.125 | 0.093 | 0.125 | 0 | 0.125 | 0.125 | 0.135 | 0.1 | 0.2 | 0.1 | 0.2 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 5.78 | 3.751 | 1.384 | 3.72 | 0 | 0 | 5.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.233 | 4.52 | 3.604 | 2.592 | 4.609 | 4.59 | 5.879 | 3.391 | 4.43 | 16.733 | 10.954 | 5.986 | 7.605 | 24.024 | 2.592 | 3.008 | 0.077 | 0.325 | 0.406 | 0.124 | 0.702 | 3.225 | 2.421 | 1.789 | 1.614 | 0.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.78 | 3.751 | 1.384 | 51.015 | 0 | 0 | 0 | 0.257 | 0.257 | 0.258 | 0.258 | 3.004 | 8.4 | 15.031 | 15.783 | 14.099 | 16.57 | 10.455 | 19.196 | 30.951 | 50.388 | 65.288 | 63.503 | 61.734 | 61.846 | 61.378 | 56.883 | 52.403 | 74.954 | 73.862 | 73.434 | 72.559 | 73.112 | 74.375 | 70.246 | 75.763 | 75.159 | 74.789 | 4.185 | 5.147 | 6.393 | 8.112 | 7.639 | 7.04 | 3.903 | 1.593 | 1.518 | 0.955 | 12.65 | 10.389 | 4.956 | 3.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.552 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0.056 | 0.389 | 0.465 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 95.821 | 92.915 | 85.875 | 41.4 | 95.795 | 106.039 | 143.4 | 109.178 | 125.372 | 183.119 | 190.926 | 159.113 | 176.921 | 195.801 | 222.65 | 231.98 | 191.106 | 151.886 | 142.967 | 138.8 | 144.963 | 149.211 | 105.209 | 149.685 | 135.98 | 122.712 | 165.514 | 120.414 | 127.985 | 101.675 | 121.5 | 110.444 | 131.667 | 102.68 | 92.278 | 114.565 | 74.684 | 83.974 | 56.716 | 50.407 | 48.571 | 50.66 | 58.235 | 36.229 | 27.142 | 25.08 | 23.138 | 20.84 | 0.087 | 0.245 | 0.174 | 1.46 | 4.033 | 5.557 | 5.739 | 5.342 | 4.823 | 7.608 | 3.918 | 3.064 | 4.014 | 6.206 | 5.394 | 6.015 | 4.567 | 5.599 | 3.858 | 1.741 | 1.191 | 1.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0.094 | 0.272 | 0.095 | 0.095 | 0.156 | 0.067 | 0.387 | 0.207 | 0.3 | 0.1 | 0.4 | 0 | 0.4 | 0.5 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Total Current Liabilities
| 219.553 | 204.338 | 200.052 | 200.6 | 226.45 | 222.4 | 213.5 | 267.272 | 215.472 | 309.17 | 301.8 | 283.035 | 303.98 | 403.93 | 375.5 | 335.889 | 279.543 | 245.087 | 249.1 | 270.138 | 283.374 | 396.1 | 256.8 | 317.83 | 306.861 | 288.4 | 312.029 | 258.948 | 283.052 | 264.951 | 263.3 | 254.5 | 281.237 | 267.232 | 251.9 | 357.59 | 180.481 | 182.838 | 83.1 | 76.841 | 79.402 | 84.5 | 91.85 | 71.377 | 59.469 | 58.224 | 52.382 | 46.441 | 31.71 | 29.705 | 18.778 | 20.241 | 21.527 | 24.683 | 27.599 | 20.344 | 16.882 | 29.837 | 13.023 | 4.344 | 6.301 | 12.824 | 7.712 | 8.994 | 7.272 | 8.603 | 9.723 | 6.409 | 6.198 | 5.924 | 0.674 | 0.382 | 0.262 | 0.304 | 0.277 | 0.022 | 0.16 | 0.192 | 0.239 | 0.26 | 0.23 | 0.383 | 1.038 | 0.65 | 0.907 | 0.776 | 1.333 | 0.964 | 0.918 | 1.203 | 1.302 | 3.148 | 1.478 | 1.425 | 0.853 | 0.906 | 0.917 | 1.252 | 1.024 | 1 | 0.7 | 1 | 0.7 | 0.9 | 1.3 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 179.618 | 327.144 | 222.034 | 213.3 | 252.892 | 211.3 | 210.4 | 184.14 | 248.621 | 247.954 | 187.9 | 217.772 | 220.332 | 263.007 | 222 | 253.967 | 303.866 | 288.812 | 211.2 | 291.073 | 297.1 | 203.7 | 31.6 | 167.952 | 169.775 | 84.9 | 142.665 | 131.498 | 114.506 | 88.472 | 43.7 | 51.5 | 93.675 | 133.178 | 49.4 | 56.061 | 111.351 | 108.858 | 131.5 | 117.51 | 119.313 | 227.902 | 215.182 | 212.267 | 192.16 | 200.127 | 5.15 | 3.954 | 24.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.341 | 14.912 | 14.494 | 14.089 | 11.867 | 11.837 | 11.786 | 13.421 | 11.689 | 7.638 | 3.928 | 4.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.059 | 0.084 | 0.108 | 0.079 | 0.148 | 0.202 | 0.202 | 0 | 0.687 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.007 | 0.007 | 0.007 | 0.136 | 0.14 | 0.14 | 0.138 | 0.136 | 0.192 | 0.204 | 0.208 | 0.357 | 0.552 | 0.557 | 0.595 | 2.951 | 1.17 | 1.861 | 2.571 | 3.257 | 3.665 | 7.708 | 27.566 | 28.113 | 47.72 | 63.642 | 95.45 | 68.011 | 53.537 | 71.241 | 89.016 | 107.817 | 125.348 | 143.52 | 162.634 | 178.308 | 197.279 | 214.017 | -167.153 | 0 | 0 | 0 | 0 | 0 | 3.983 | 3.868 | 3.931 | 0.453 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 119.12 | 121.635 | 126.773 | 138 | 133.049 | 129.7 | 126.4 | 135.073 | 176.741 | 125.03 | 148.5 | 134.247 | 136.416 | 135.244 | 137.2 | 119.182 | 118.979 | 118.6 | 118.7 | 113.479 | 113.334 | 116 | 115.2 | 134.112 | 148.255 | 148.7 | 148.729 | 118.799 | 142.212 | 159.286 | 165.3 | 184.5 | 207.595 | 202.68 | 226 | 408.213 | 172.458 | 166.922 | 167.153 | 164.512 | 165.226 | 166.068 | 166.435 | 164.892 | 7.185 | 9.206 | 9.777 | 10.845 | 7.538 | 22.499 | 25.443 | 0 | 0 | 0 | 1.067 | 1.225 | 1.08 | 1.222 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.256 | 68.084 | 73.613 | 60.064 | 11.02 | 54.26 | 55.262 | 9.096 | 9.777 | 9.616 | 76.192 | 16.66 | 17.785 | 20.323 | 66.205 | 35.532 | 31.833 | 29.563 | 112.929 | 49.642 | 49.824 | 89.092 | 228.634 | 44.344 | 47.843 | 169.958 | 47.46 | 55.698 | 68.558 | 69.148 | 113.484 | 96.283 | 50.526 | 48.722 | 129.866 | 46.313 | 36.936 | 27.041 | 217.3 | 49.035 | 50.316 | 45.973 | 45.07 | 66.52 | 65.799 | 62.732 | 15.31 | 42.064 | 14.884 | 24.386 | 24.386 | 28.282 | 27.728 | 28.011 | 26.128 | 26.128 | 0 | 0 | 3.409 | 0 | 0 | 0 | 1.826 | 0.003 | 1.143 | 0 | 1.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.687 | 0 | 0 | 0.75 | 0.781 | 0.812 | 0.844 | 0.875 | 1 | 0.9 | 0 | 0.9 | 1 | 1.1 | 1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 |
Total Non-Current Liabilities
| 365.001 | 516.87 | 422.427 | 411.5 | 397.101 | 395.4 | 392.2 | 328.445 | 435.331 | 382.804 | 412.8 | 369.036 | 375.085 | 419.131 | 426 | 411.632 | 455.848 | 438.836 | 445.4 | 457.451 | 463.923 | 416.5 | 403 | 374.521 | 413.593 | 467.2 | 434.304 | 374.006 | 378.813 | 388.147 | 411.5 | 440.1 | 477.144 | 528.1 | 567.9 | 688.895 | 518.024 | 516.838 | 348.8 | 331.057 | 334.855 | 439.943 | 426.687 | 443.679 | 269.127 | 275.933 | 34.168 | 57.316 | 47.259 | 46.885 | 49.829 | 28.282 | 27.728 | 28.011 | 27.195 | 27.353 | 1.08 | 1.222 | 16.68 | 14.912 | 14.494 | 14.089 | 13.693 | 11.84 | 12.929 | 13.421 | 13.061 | 7.638 | 3.928 | 4.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.059 | 0.084 | 0.108 | 0.079 | 0.148 | 0.202 | 0.202 | 0.687 | 0.687 | 0.75 | 0.75 | 0.781 | 0.812 | 0.844 | 0.875 | 1 | 0.9 | 1 | 0.9 | 1 | 1.1 | 1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 |
Total Liabilities
| 584.554 | 721.208 | 622.479 | 612.1 | 623.551 | 617.8 | 605.7 | 595.717 | 650.803 | 691.974 | 714.6 | 652.071 | 679.065 | 823.061 | 801.5 | 747.521 | 735.391 | 683.923 | 694.5 | 727.589 | 747.297 | 812.6 | 659.8 | 692.351 | 720.454 | 755.6 | 746.333 | 632.954 | 661.865 | 653.098 | 674.8 | 694.6 | 758.381 | 795.332 | 819.8 | 1,046.485 | 698.505 | 699.676 | 431.9 | 407.898 | 414.257 | 524.443 | 518.537 | 515.056 | 328.596 | 334.157 | 86.55 | 103.757 | 78.969 | 76.59 | 68.607 | 48.523 | 49.255 | 52.694 | 54.794 | 47.697 | 17.962 | 31.059 | 29.703 | 19.256 | 20.795 | 26.913 | 21.405 | 20.834 | 20.201 | 22.024 | 22.784 | 14.047 | 10.126 | 10.735 | 0.674 | 0.382 | 0.262 | 0.304 | 0.277 | 0.022 | 0.16 | 0.192 | 0.239 | 0.26 | 0.23 | 0.383 | 1.038 | 0.684 | 0.966 | 0.86 | 1.441 | 1.043 | 1.066 | 1.405 | 1.504 | 3.835 | 2.165 | 2.175 | 1.603 | 1.687 | 1.729 | 2.096 | 1.899 | 2 | 1.6 | 2 | 1.6 | 1.9 | 2.4 | 1.7 | 1.7 | 1.5 | 1.5 | 1.6 | 1.6 | 1.8 | 1.7 | 1.5 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0 | 0 | 0 | 0.041 | 0 | 0.351 | 0.192 | 0.14 | 0.138 | 0.004 | 0 | 0 | 0.422 | 0.07 | 0 | 0.001 | 0.292 | 0.431 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,382.982 | 641.08 | 0 | 24.386 | 24.386 | 24.386 | 24.386 | 0.093 | 26.128 | 26.128 | 0.007 | 0.009 | 26.128 | 0.022 | 0.022 | 0.022 | 0.021 | 0.009 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.01 | 0.009 | 0.01 | 0.016 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7.273 | 7.269 | 7.82 | 7.817 | 7.817 | 7.813 | 7.813 | 7.814 | 7.806 | 6.902 | 6.901 | 6.9 | 6.898 | 6.707 | 6.706 | 6.706 | 6.704 | 6.704 | 6.704 | 6.162 | 6.162 | 6.162 | 5.869 | 5.604 | 5.602 | 5.6 | 5.6 | 5.6 | 5.6 | 5.596 | 5.586 | 5.581 | 5.483 | 5.48 | 5.462 | 5.459 | 4.646 | 4.593 | 4.334 | 4.329 | 4.271 | 4.154 | 4.148 | 4.089 | 3.391 | 3.388 | 3.056 | 2.982 | 2.98 | 2.976 | 2.975 | 2.881 | 2.879 | 2.85 | 2.554 | 2.553 | 2.553 | 2.552 | 2.538 | 2.536 | 2.526 | 2.003 | 1.991 | 1.984 | 1.845 | 1.826 | 1.783 | 1.632 | 1.593 | 1.132 | 0.17 | 0.17 | 0.17 | 0.17 | 0.169 | 0.169 | 0.169 | 0.169 | 0.169 | 0.168 | 0.168 | 0.165 | 0.163 | 0.163 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.158 | 0.157 | 0.128 | 0.104 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -2,103.927 | -2,093.622 | -2,011.786 | -1,945.303 | -1,860.83 | -1,841.19 | -1,822.923 | -1,737.692 | -1,651.601 | -1,549.951 | -1,511.976 | -1,438.202 | -1,466.941 | -1,450.755 | -1,481.833 | -1,514.131 | -1,537.848 | -1,571.551 | -1,511.077 | -1,398.727 | -1,336.72 | -1,276.914 | -1,197.078 | -1,109.049 | -1,081.397 | -1,075.197 | -1,048.914 | -792.377 | -745.935 | -728.407 | -729.954 | -716.294 | -701.317 | -716.849 | -704.871 | -706.474 | -834.721 | -791.955 | -674.843 | -621.872 | -573.203 | -547.727 | -503.177 | -486.377 | -426.379 | -422.985 | -388.77 | -388.222 | -378.576 | -368.333 | -359.722 | -378.125 | -369.889 | -364.128 | -358.379 | -357.663 | -350.251 | -343.976 | -339.229 | -330.33 | -323.905 | -318.171 | -309.116 | -299.531 | -291.151 | -280.162 | -269.282 | -260.468 | -261.907 | -250.821 | -57.05 | -56.682 | -56.514 | -56.445 | -56.402 | -56.07 | -56.941 | -56.506 | -56.216 | -55.928 | -55.56 | -55.029 | -54.29 | -52.804 | -51.279 | -49.484 | -48.497 | -44.475 | -41.792 | -39.908 | -38.139 | -36.574 | -33.821 | -30.872 | -29.354 | -27.861 | -25.903 | -24.608 | -22.189 | -20.8 | -19.7 | -18.9 | -17.8 | -17 | -16.1 | -15.9 | -15.1 | -14.3 | -13.4 | -12.6 | -11.9 | -11.1 | -10.3 | -9.6 |
Accumulated Other Comprehensive Income/Loss
| -46.652 | -45.195 | -38.03 | -46.495 | -36.942 | -37.611 | -43.323 | -58.026 | -49.171 | -31.415 | -30.495 | -19.923 | -9.932 | -13.295 | -4.225 | -17.451 | -25.752 | -30.187 | -22.07 | -28.774 | -20.351 | -23.229 | -20.131 | -13.138 | -13.004 | -0.539 | -0.528 | -5.422 | -14.07 | -24.953 | -27.009 | -16.284 | -23.431 | -17.11 | -22.537 | -20.992 | -18.88 | -17.503 | -12.392 | -8.697 | 0.304 | 1.399 | 3.418 | 3.237 | 2.83 | 8.093 | 7.356 | 9.004 | 6.722 | 2.406 | 0.907 | 0.434 | 3.157 | 2.424 | 2.921 | 2.149 | -0.108 | 0.969 | 1.313 | 0 | 0 | 0 | -0.212 | 0 | 0 | -0.094 | -0.094 | 0 | 0 | 0 | 0 | -0.101 | -0.101 | -0.101 | -0.101 | -0.047 | 0.902 | 0.732 | 0.822 | -0.306 | -0.302 | -0.306 | -0.302 | -0.306 | -0.302 | -0.305 | -0.301 | -0.305 | -0.352 | -0.364 | -0.365 | -0.539 | -0.651 | -0.105 | -0.121 | -0.741 | -1.209 | -1.601 | -0.089 | -0.1 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 |
Other Total Stockholders Equity
| 3,538.623 | 3,384.356 | 3,431.215 | 3,428.549 | 3,425.303 | 3,422.788 | 3,420.033 | 3,416.972 | 3,411.765 | 3,189.348 | 3,220.67 | 3,216.792 | 3,212.56 | 3,153.857 | 3,150.903 | 3,148.646 | 3,145.239 | 3,143.653 | 3,141.202 | 3,063.268 | 3,059.489 | 3,056.489 | 3,002.5 | 2,905.088 | 2,899.291 | 2,893.436 | 2,887.465 | 2,880.813 | 2,861.164 | 2,854.734 | 2,843.176 | 2,832.105 | 2,734.474 | 2,726.243 | 2,701.746 | 2,692.775 | 1,683.744 | 1,624.767 | 1,518.701 | 1,519.497 | 1,486.02 | 1,377.394 | 1,372.021 | -33.204 | 93.56 | 732.321 | 557.744 | 498.115 | 495.99 | 493.545 | 516.629 | 451.16 | 448.889 | 482.46 | 375.947 | 346.967 | 397.837 | 396.277 | 393.083 | 392.12 | 360.28 | 308.391 | 307.686 | 306.512 | 290.008 | 287.222 | 284.367 | 255.639 | 261.93 | 256.41 | 64.948 | 65.049 | 65.048 | 65.046 | 65.047 | 65.047 | 65.047 | 65.047 | 65.048 | 65.048 | 65.048 | 64.81 | 64.724 | 64.724 | 64.721 | 64.705 | 64.702 | 64.684 | 64.575 | 64.536 | 64.455 | 64.714 | 65.114 | 64.426 | 65.081 | 65.161 | 65.319 | 42.389 | 24.759 | 24.6 | 24.6 | 24.7 | 24.2 | 24.2 | 23.9 | 16.5 | 16.4 | 15.1 | 14.9 | 14.9 | 14.4 | 14.3 | 14.1 | 14.1 |
Total Shareholders Equity
| 1,395.317 | 1,252.808 | 1,389.219 | 1,444.6 | 1,535.348 | 1,551.8 | 1,561.6 | 1,629.068 | 1,718.799 | 1,614.884 | 1,685.1 | 1,765.567 | 1,742.585 | 1,696.514 | 1,671.6 | 1,623.77 | 1,588.343 | 1,548.619 | 1,614.8 | 1,641.929 | 1,708.931 | 1,762.7 | 1,791.3 | 1,788.643 | 1,810.496 | 1,823.3 | 1,843.623 | 2,089.036 | 2,106.829 | 2,106.97 | 2,091.8 | 2,105.4 | 2,015.64 | 1,997.874 | 1,979.8 | 1,970.768 | 834.789 | 819.902 | 835.8 | 893.257 | 917.392 | 835.22 | 876.41 | 870.727 | 314.482 | 320.817 | 203.772 | 146.265 | 151.502 | 154.98 | 160.882 | 102.478 | 111.164 | 123.613 | 23.052 | 20.134 | 50.053 | 55.844 | 57.727 | 64.347 | 38.91 | -7.767 | 0.359 | 8.974 | 0.711 | 8.801 | 16.784 | -3.188 | 1.626 | 6.737 | 8.078 | 8.446 | 8.613 | 8.68 | 8.723 | 9.109 | 9.187 | 9.452 | 9.832 | 8.992 | 9.364 | 9.65 | 10.304 | 11.786 | 13.311 | 15.087 | 16.074 | 20.074 | 22.601 | 24.434 | 26.121 | 27.771 | 30.812 | 33.619 | 35.775 | 36.724 | 38.371 | 16.315 | 2.592 | 3.8 | 4.7 | 5.5 | 6.1 | 6.9 | 7.6 | 0.4 | 1.1 | 0.6 | 1.3 | 2.1 | 2.3 | 3 | 3.7 | 4.4 |
Total Equity
| 1,395.317 | 1,252.808 | 1,389.219 | 1,444.6 | 1,535.348 | 1,551.8 | 1,561.6 | 1,629.068 | 1,718.799 | 1,614.884 | 1,685.1 | 1,765.567 | 1,742.585 | 1,696.514 | 1,671.6 | 1,623.77 | 1,588.343 | 1,548.619 | 1,614.8 | 1,641.929 | 1,708.931 | 1,762.7 | 1,791.3 | 1,788.643 | 1,810.496 | 1,823.3 | 1,843.623 | 2,089.036 | 2,106.829 | 2,106.97 | 2,091.8 | 2,105.4 | 2,015.64 | 1,997.874 | 1,979.8 | 1,969.368 | 826.986 | 812.573 | 829.397 | 887.344 | 912.825 | 831.249 | 872.979 | 867.926 | 312.484 | 319.778 | 203.28 | 146.265 | 151.502 | 154.98 | 160.882 | 102.478 | 111.164 | 123.613 | 23.052 | 20.134 | 50.053 | 55.844 | 57.727 | 64.347 | 38.91 | -7.767 | 0.359 | 8.974 | 0.711 | 8.801 | 16.784 | -3.188 | 1.626 | 6.737 | 8.078 | 8.446 | 8.613 | 8.68 | 8.723 | 9.109 | 9.187 | 9.452 | 9.832 | 8.992 | 9.364 | 9.65 | 10.304 | 11.786 | 13.311 | 15.087 | 16.074 | 20.074 | 22.601 | 24.434 | 26.121 | 27.771 | 30.812 | 33.619 | 35.775 | 36.724 | 38.371 | 16.315 | 2.592 | 3.8 | 4.7 | 5.5 | 6.1 | 6.9 | 7.6 | 0.4 | 1.1 | 0.6 | 1.3 | 2.1 | 2.3 | 3 | 3.7 | 4.4 |
Total Liabilities & Shareholders Equity
| 1,979.871 | 1,974.016 | 2,011.698 | 2,056.7 | 2,158.899 | 2,169.6 | 2,167.3 | 2,224.785 | 2,369.602 | 2,306.858 | 2,399.7 | 2,417.638 | 2,421.65 | 2,519.575 | 2,473.1 | 2,371.291 | 2,323.734 | 2,232.542 | 2,309.3 | 2,369.518 | 2,456.228 | 2,575.3 | 2,451.1 | 2,480.994 | 2,530.95 | 2,578.9 | 2,589.956 | 2,721.99 | 2,768.694 | 2,760.068 | 2,766.6 | 2,800 | 2,774.021 | 2,793.206 | 2,799.6 | 3,015.853 | 1,525.491 | 1,512.249 | 1,267.7 | 1,295.242 | 1,327.082 | 1,355.692 | 1,391.516 | 1,382.982 | 641.08 | 653.935 | 289.83 | 250.022 | 230.471 | 231.57 | 229.489 | 151.001 | 160.419 | 176.307 | 77.846 | 67.831 | 68.015 | 86.903 | 87.43 | 83.603 | 59.705 | 19.146 | 21.764 | 29.808 | 20.912 | 30.825 | 39.568 | 10.859 | 11.752 | 17.472 | 8.752 | 8.828 | 8.875 | 8.984 | 9 | 9.131 | 9.347 | 9.644 | 10.071 | 9.252 | 9.594 | 10.033 | 11.342 | 12.47 | 14.277 | 15.947 | 17.515 | 21.117 | 23.667 | 25.839 | 27.625 | 31.606 | 32.977 | 35.794 | 37.378 | 38.411 | 40.1 | 18.411 | 4.491 | 5.8 | 6.3 | 7.5 | 7.7 | 8.8 | 10 | 2.1 | 2.8 | 2.1 | 2.8 | 3.7 | 3.9 | 4.8 | 5.4 | 5.9 |