Patrick Industries, Inc.
NASDAQ:PATK
90.02 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 52.606 | 43.96 | 17.61 | 11.409 | 16.45 | 33.911 | 30.783 | 22.847 | 53.269 | 77.025 | 63.846 | 122.849 | 44.882 | 58.402 | 6.171 | 44.767 | 62.347 | 111.062 | 94.523 | 139.39 | 116.712 | 23.572 | 8.454 | 6.895 | 0.306 | 0.104 | 0.071 | 2.767 | 6.371 | 11.606 | 10.919 | 6.449 | 1.477 | 0.035 | 10.659 | 0.087 | 1.41 | 6.606 | 0.069 | 0.123 | 2.712 | 3.323 | 0.023 | 0.034 | 10.51 | 5.378 | 1.455 | 0.434 | 0.888 | 1.395 | 1.244 | 0.55 | 0.24 | 0.706 | 4.85 | 1.957 | 0.903 | 0.352 | 0.154 | 0.06 | 0.271 | 0.9 | 2.18 | 2.672 | 0.066 | 13.001 | 0.066 | 0.151 | 2.633 | 0.083 | 0.455 | 0.357 | 0.53 | 0.609 | 0.436 | 1.077 | 0.209 | 0.053 | 0.585 | 0.083 | 0.04 | 0.094 | 1.337 | 7.077 | 5.396 | 4.658 | 1.79 | 3.552 | 0.982 | 5.295 | 5.147 | 5.914 | 1.223 | 6.5 | 5.997 | 6.716 | 1.847 | 0.992 | 0.381 | 6.686 | 0.3 | 0.9 | 1.2 | 3.7 | 1.6 | 0.5 | 3.1 | 3.8 | 0.7 | 0.3 | 0.8 | 2 | 2 | 6.3 | 3.1 | 1.3 | 0.6 | 0.4 | 0.5 | 0.7 | 0.2 | 0.1 | 0.2 | 0.5 | 0.4 | 0.5 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.2 | 1.1 | 1.1 | 1.4 | 1.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.409 | 0 | 0 | 0 | 2.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.498 | 2.35 | 1.383 | 0 | 9.925 | 7.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.606 | 43.96 | 17.61 | 11.409 | 16.45 | 33.911 | 30.783 | 22.847 | 53.269 | 77.025 | 63.846 | 122.849 | 44.882 | 58.402 | 6.171 | 44.767 | 62.347 | 111.062 | 94.523 | 139.39 | 116.712 | 23.572 | 8.454 | 6.895 | 0.306 | 0.104 | 0.071 | 2.767 | 6.371 | 11.606 | 10.919 | 6.449 | 1.477 | 0.035 | 10.659 | 0.087 | 1.41 | 6.606 | 0.069 | 0.123 | 2.712 | 3.323 | 0.023 | 0.034 | 10.51 | 5.378 | 1.455 | 0.434 | 0.888 | 1.395 | 1.244 | 0.55 | 0.24 | 0.706 | 4.85 | 1.957 | 0.903 | 0.352 | 0.154 | 0.06 | 0.271 | 0.9 | 2.18 | 2.672 | 0.066 | 13.001 | 0.066 | 0.151 | 2.633 | 0.083 | 0.455 | 0.357 | 0.53 | 0.609 | 0.436 | 1.077 | 0.209 | 0.053 | 0.585 | 0.083 | 0.04 | 0.094 | 1.337 | 7.077 | 5.396 | 4.658 | 1.79 | 3.552 | 0.982 | 5.295 | 5.147 | 5.914 | 1.223 | 6.5 | 5.997 | 6.716 | 1.847 | 0.992 | 0.381 | 6.686 | 0.3 | 0.9 | 1.2 | 3.7 | 1.6 | 0.5 | 3.1 | 3.8 | 0.7 | 0.3 | 0.8 | 2 | 2 | 6.3 | 3.1 | 1.3 | 0.6 | 0.4 | 0.5 | 0.7 | 0.2 | 0.1 | 0.2 | 0.5 | 0.4 | 0.5 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.2 | 1.1 | 1.1 | 1.4 | 1.3 |
Net Receivables
| 255.369 | 252.106 | 278.337 | 173.141 | 240.85 | 206.777 | 256.44 | 142.103 | 285.734 | 355.352 | 354.489 | 156.081 | 292.932 | 264.296 | 211.974 | 132.505 | 175.533 | 143.614 | 154.571 | 87.536 | 129.837 | 114.722 | 137.318 | 82.499 | 129.85 | 131.691 | 138.685 | 77.784 | 104.574 | 99.337 | 93.759 | 38.455 | 75.739 | 91.293 | 67.443 | 38.213 | 63.301 | 51.345 | 68.718 | 32.637 | 44.076 | 45.475 | 42.842 | 22.644 | 35.518 | 31.963 | 32.955 | 17.858 | 31.65 | 25.672 | 30.645 | 14.171 | 23.624 | 25.913 | 25.804 | 10.19 | 20.437 | 26.094 | 21.819 | 12.507 | 18.494 | 16.971 | 12.152 | 8.29 | 26.111 | 25.348 | 29.558 | 14.682 | 32.893 | 33.713 | 23.351 | 17.988 | 25.584 | 26.426 | 24.242 | 20.339 | 24.426 | 22.439 | 21.859 | 16.72 | 24.467 | 23.499 | 19.905 | 14.241 | 18.871 | 19.462 | 18.573 | 13.137 | 22.826 | 22.786 | 23.881 | 16.769 | 23.725 | 22.98 | 21.977 | 15.313 | 23.661 | 24.88 | 25.833 | 18.499 | 31 | 34 | 30.6 | 20.8 | 32.9 | 31.9 | 28.8 | 17.1 | 30.5 | 27.4 | 27.6 | 15.2 | 28.6 | 26.6 | 26.3 | 20.4 | 27.4 | 22.7 | 22.6 | 18.4 | 21.8 | 21.8 | 21.4 | 15.4 | 20.5 | 16.5 | 14.9 | 11.4 | 14.3 | 11.7 | 12.2 | 7.7 | 10.8 | 12.1 | 10.1 | 8.1 | 11.9 | 11.3 | 10.5 | 6.6 | 10.9 | 10.8 | 7.6 | 6.6 | 5.5 | 5.8 |
Inventory
| 545.445 | 504.445 | 514.543 | 510.133 | 517.657 | 554.851 | 628.383 | 667.841 | 733.97 | 738.908 | 698.712 | 614.356 | 485.766 | 406.235 | 345.244 | 312.809 | 281.374 | 261.691 | 273.545 | 253.87 | 262.558 | 252.646 | 264.994 | 272.898 | 242.456 | 235.127 | 205.902 | 175.27 | 149.876 | 133.781 | 127.861 | 120.019 | 116.115 | 102.081 | 100.08 | 89.478 | 96.183 | 73.428 | 74.284 | 71.02 | 76.989 | 73.334 | 59.68 | 56.51 | 55.854 | 51.674 | 52.355 | 46.992 | 40.978 | 34.034 | 29.562 | 27.503 | 25.656 | 24.435 | 23.335 | 22.723 | 26.12 | 24.067 | 21.036 | 17.485 | 19.564 | 18.725 | 20.339 | 21.471 | 39.031 | 41.985 | 41.177 | 43.566 | 48.79 | 48.484 | 42.754 | 43.299 | 48.106 | 45.312 | 38.236 | 33.936 | 36.176 | 39.483 | 37.012 | 34.344 | 37.535 | 34.305 | 27.633 | 23.042 | 28.959 | 30.389 | 31.906 | 32.092 | 36.194 | 31.601 | 28.813 | 28.626 | 34.219 | 33.079 | 29.521 | 30.938 | 38.823 | 44.284 | 45.7 | 42.039 | 49 | 48.2 | 42.2 | 43.5 | 41.2 | 38.9 | 33.8 | 34.6 | 39 | 37.9 | 38.3 | 39.3 | 37.3 | 33.9 | 33.9 | 35.5 | 34.3 | 38.3 | 38.4 | 36.1 | 37.7 | 32.8 | 30 | 29.4 | 26.4 | 25 | 21.4 | 16.9 | 17.2 | 17.1 | 17.2 | 15 | 15.3 | 16 | 14.8 | 13.3 | 14.7 | 15.7 | 13.2 | 13.7 | 15.9 | 15.6 | 14.6 | 14 | 12.4 | 12.6 |
Other Current Assets
| 59.539 | 53.383 | 48.884 | 39.948 | 36.296 | 38.324 | 38.872 | 77.113 | 68.896 | 104.174 | 114.716 | 80.789 | 78.41 | 69.382 | 56.892 | 37.982 | 12.58 | 42.172 | 52.55 | 46.268 | 37.794 | 41.488 | 17.757 | 31.294 | 34.222 | 35.532 | 32.078 | 36.264 | 21.006 | 12.936 | 9.292 | 15.692 | 9.712 | 4.579 | 3.636 | 6.119 | 9.753 | 7.524 | 6.302 | 11.016 | 7.661 | 6.457 | 5.124 | 8.511 | 6.741 | 5.765 | 3.842 | 8.386 | 3.074 | 3.088 | 1.974 | 2.161 | 1.708 | 1.722 | 1.779 | 2.258 | 1.923 | 1.767 | 5.843 | 6.806 | 3.651 | 13.652 | 16.067 | 18.619 | 4.385 | 7.228 | 5.38 | 30.396 | 6.039 | 5.209 | 2.295 | 1.478 | 1.977 | 2.132 | 2.523 | 1.639 | 2.639 | 2.789 | 2.593 | 2.609 | 2.952 | 2.802 | 2.873 | 2.868 | 3.118 | 2.744 | 3.305 | 2.83 | 2.8 | 2.589 | 2.803 | 2.818 | 2.685 | 2.038 | 2.701 | 2.716 | 0.632 | 0.315 | 0.765 | 0.663 | 0.7 | 0.8 | 0.6 | 0.6 | 0.1 | 0.4 | 0.3 | 0.6 | 0.4 | 5.4 | 5.5 | 4.9 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.5 | 0.6 | 0.4 | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
Total Current Assets
| 912.959 | 853.894 | 859.374 | 734.631 | 811.253 | 833.863 | 954.478 | 909.904 | 1,107.421 | 1,223.372 | 1,174.405 | 974.075 | 862.785 | 763.624 | 591.835 | 528.063 | 531.834 | 537.453 | 548.914 | 516.834 | 528.004 | 411.684 | 428.523 | 385.167 | 389.723 | 384.688 | 360.697 | 273.953 | 271.324 | 251.192 | 237.185 | 172.769 | 198.187 | 197.988 | 181.818 | 139.738 | 170.647 | 138.903 | 149.373 | 114.796 | 131.438 | 128.589 | 107.669 | 87.699 | 108.623 | 94.78 | 90.607 | 73.67 | 76.59 | 64.189 | 63.425 | 44.385 | 51.228 | 52.776 | 55.768 | 37.128 | 49.383 | 52.28 | 48.852 | 36.858 | 41.98 | 50.248 | 50.738 | 51.052 | 69.593 | 87.562 | 76.181 | 68.922 | 90.355 | 87.489 | 68.855 | 63.122 | 76.197 | 74.479 | 65.437 | 56.991 | 63.45 | 64.763 | 62.049 | 53.756 | 64.994 | 60.7 | 51.749 | 47.228 | 56.344 | 57.253 | 55.574 | 51.612 | 62.802 | 62.27 | 60.644 | 54.127 | 61.852 | 64.597 | 60.197 | 55.683 | 64.963 | 70.471 | 72.68 | 67.887 | 81 | 83.9 | 74.6 | 68.6 | 75.8 | 71.7 | 66 | 56.1 | 70.6 | 71 | 72.2 | 61.4 | 68.1 | 66.9 | 63.5 | 57.6 | 62.6 | 61.8 | 61.7 | 55.5 | 60 | 55.1 | 51.8 | 45.4 | 47.5 | 42.2 | 36.6 | 28.7 | 32 | 29.3 | 30.1 | 23.5 | 26.5 | 28.3 | 25.2 | 22.1 | 27.2 | 27.7 | 24.2 | 21 | 27.3 | 26.8 | 23.6 | 21.9 | 19.5 | 19.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 574.452 | 559.05 | 561.635 | 531.342 | 528.394 | 533.836 | 519.821 | 514.246 | 507.987 | 505.255 | 498.878 | 477.676 | 451.889 | 437.598 | 380.597 | 369.309 | 302.825 | 280.862 | 287.42 | 274.395 | 260.948 | 263.995 | 260.199 | 177.145 | 170.416 | 158.515 | 129.022 | 118.486 | 99.49 | 94.83 | 88.095 | 85.483 | 81.439 | 78.437 | 70.803 | 67.878 | 66.661 | 61.466 | 60.831 | 57.353 | 53.663 | 46.763 | 41.721 | 42.117 | 40.113 | 37.589 | 36.628 | 37.069 | 28.602 | 23.707 | 23.111 | 22.978 | 22.639 | 22.504 | 22.361 | 23.172 | 23.957 | 25.072 | 25.547 | 26.433 | 30.715 | 32.213 | 33.432 | 34.621 | 51.473 | 52.464 | 53.007 | 54.755 | 56.436 | 58.759 | 46.627 | 42.927 | 41.332 | 38.977 | 39.18 | 39.674 | 39.13 | 36.562 | 36.232 | 35.643 | 33.181 | 33.71 | 33.406 | 30.693 | 30.404 | 31.014 | 31.422 | 31.917 | 33.236 | 34.3 | 33.288 | 34.633 | 36.032 | 37.729 | 39.112 | 40.59 | 41.323 | 42.063 | 43.216 | 49.896 | 49.8 | 50.4 | 49.9 | 50.5 | 50.6 | 50 | 49 | 48.2 | 46 | 43.1 | 41.9 | 39.8 | 37.7 | 36.3 | 33.5 | 33 | 30.8 | 28.5 | 26.4 | 23.8 | 22.2 | 21.6 | 21.6 | 20.9 | 20.6 | 20.4 | 20.2 | 19.6 | 19.7 | 19.9 | 19.9 | 20 | 20 | 20 | 20.3 | 20.6 | 20.8 | 20.8 | 21.1 | 21.1 | 21.2 | 20.8 | 19.9 | 17.6 | 11.9 | 10.9 |
Goodwill
| 789.417 | 758.319 | 755.729 | 637.393 | 637.393 | 633.183 | 627.306 | 629.263 | 597.625 | 605.086 | 600.119 | 551.377 | 1,036.995 | 1,016.825 | 856.651 | 852.076 | 356.433 | 671.383 | 682.549 | 676.363 | 658.574 | 651.417 | 662.346 | 664.716 | 654.53 | 642.414 | 536.976 | 471.511 | 149.6 | 138.725 | 110.2 | 109.893 | 100.8 | 84.044 | 77.488 | 68.606 | 78.331 | 49.551 | 47.107 | 31.63 | 28.392 | 29.47 | 16.495 | 16.495 | 16.97 | 10.362 | 10.362 | 10.362 | 6.753 | 5.759 | 5.759 | 4.319 | 4.128 | 2.966 | 2.966 | 2.966 | 2.966 | 2.861 | 2.861 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 29.514 | 29.514 | 29.514 | 29.514 | 29.791 | 29.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 838.941 | 825.315 | 848.753 | 651.153 | 670.763 | 697.866 | 706.706 | 720.23 | 675.44 | 683.989 | 690.61 | 640.456 | 558.04 | 563.288 | 451.269 | 456.276 | 380.919 | 344.905 | 356.633 | 357.014 | 350.216 | 349.479 | 370.233 | 382.982 | 396.417 | 386.54 | 313.458 | 263.467 | 203.044 | 201.638 | 164.168 | 164.539 | 150.846 | 129.914 | 120.152 | 106.759 | 100.381 | 77.245 | 63.856 | 49.544 | 48.202 | 47.99 | 24.824 | 25.611 | 26.394 | 18.179 | 18.7 | 19.219 | 13.28 | 12.528 | 12.862 | 11.515 | 11.496 | 7.987 | 7.729 | 7.901 | 8.088 | 7.419 | 7.544 | 7.047 | 7.137 | 7.224 | 7.312 | 7.4 | 37.182 | 37.611 | 38.04 | 38.469 | 38.898 | 39.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.001 | 3.239 | 0 | 2.619 | 2.675 | 2.751 | 2.937 | 2.959 | 3.129 | 3.066 | 3.209 | 5.918 | 6.04 | 6.08 | 6.248 | 6.559 | 6.694 | 6.724 | 8.42 | 8.3 | 8.5 | 8.5 | 5.2 | 8.6 | 8.7 | 7.7 | 7.9 | 7.8 | 5.1 | 5.4 | 5.5 | 5.4 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Goodwill and Intangible Assets
| 1,628.358 | 1,583.634 | 1,604.482 | 1,288.546 | 1,308.156 | 1,331.049 | 1,334.012 | 1,349.493 | 1,273.065 | 1,289.075 | 1,290.729 | 1,191.833 | 1,036.995 | 1,016.825 | 856.651 | 852.076 | 737.352 | 671.383 | 682.549 | 676.363 | 658.574 | 651.417 | 662.346 | 664.716 | 654.53 | 642.414 | 536.976 | 471.511 | 352.644 | 340.363 | 274.368 | 274.432 | 251.646 | 213.958 | 197.64 | 175.365 | 178.712 | 126.796 | 110.963 | 81.174 | 76.594 | 77.46 | 41.319 | 42.106 | 43.364 | 28.541 | 29.062 | 29.581 | 20.033 | 18.287 | 18.621 | 15.834 | 15.624 | 10.953 | 10.695 | 10.867 | 11.054 | 10.28 | 10.405 | 9.187 | 9.277 | 9.364 | 9.452 | 9.54 | 66.696 | 67.125 | 67.554 | 67.983 | 68.689 | 69.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.001 | 3.239 | 0 | 2.619 | 2.675 | 2.751 | 2.937 | 2.959 | 3.129 | 3.066 | 3.209 | 5.918 | 6.04 | 6.08 | 6.248 | 6.559 | 6.694 | 6.724 | 8.42 | 8.3 | 8.5 | 8.5 | 5.2 | 8.6 | 8.7 | 7.7 | 7.9 | 7.8 | 5.1 | 5.4 | 5.5 | 5.4 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.35 | -23.678 | 0 | -16.605 | 0 | 0 | 0 | 0.194 | -17.275 | -12.744 | 0 | -10.889 | -11.46 | -3.344 | 0 | 1.83 | 1.686 | 1.714 | -2.004 | -0.734 | -1.28 | -2.844 | 0 | -1.191 | -0.487 | -0.703 | 0 | 0.9 | 1.513 | 1.576 | 1.612 | 1.472 | 1.616 | 0.461 | 0 | 0.705 | 0.728 | -0.707 | 0 | -0.909 | -0.549 | -0.187 | 0 | 0.275 | 0.567 | 0.591 | 0 | -15.2 | -16.5 | -15.2 | 0 | -2.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 111.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.056 | 26.546 | 0 | 19.735 | 0 | 0 | 0 | -0.194 | 21.3 | 15.1 | 0 | 13.2 | 13.9 | 5.9 | 0 | 0.435 | 3.907 | 1.754 | 2.004 | 3.3 | 3.7 | 3.8 | 0 | 2.3 | 1.6 | 1.9 | 0 | 0.5 | 0.717 | 0.717 | 0.676 | 4.43 | 4.43 | 1.3 | 0 | 1.3 | 1.3 | 1.3 | 0 | 1.3 | 1.3 | 1.3 | 0 | 1.4 | 1.4 | 1.4 | 0 | 15.2 | 16.5 | 15.2 | 0 | 2.276 | 0 | 0.953 | 0 | 1.141 | 1.141 | 1.141 | 0 | 1.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.231 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.184 | 7.292 | 7.385 | 7.929 | 8.14 | 8.282 | 8.519 | 8.828 | 8.177 | 7.129 | 7.368 | 7.147 | 6.789 | 6.66 | 5.795 | 3.987 | 2.928 | 0.392 | 0.407 | 3.401 | 0.474 | 3.817 | 4.116 | 4.203 | 4.442 | 0.478 | 0.494 | 2.694 | 0.492 | 0.506 | 0.522 | 2.266 | 0.528 | 0.543 | 0.539 | 3.068 | 0.562 | 1.232 | 1.198 | 2.238 | 1.005 | 0.998 | 0.966 | 2.265 | 0.835 | 0.828 | 0.844 | 0.861 | 0.65 | 0.643 | 0.659 | 2.573 | 0.573 | 0.538 | 0.525 | 3.65 | 3.147 | 3.156 | 3.051 | 4.559 | 2.894 | 2.91 | 2.954 | 5.28 | 4.729 | 4.906 | 5.093 | 4.582 | 5.14 | 5.579 | 2.058 | 3.1 | 1.746 | 1.683 | 1.923 | 3.065 | 1.227 | 2.907 | 2.914 | 2.976 | 2.955 | 0 | 0 | 3.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.287 | 0.754 | 0.754 | 0 | -0.1 | 0 | 0 | 3.5 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 5.2 | 5.3 | 7.2 | 7.8 | 8.6 | 8 | 1.7 | 1.9 | 1.6 | 1.7 | 1.6 | 1.6 | 1.7 | 1.6 | 1.4 | 1.4 | 1.4 | 1.4 | 0.8 | 0.8 | 1.2 | 1.2 | 1 | 1 | 1 | 0.9 | 0.6 | 0.7 | 0.7 | 0.6 | 1.4 | 1.6 |
Total Non-Current Assets
| 2,209.994 | 2,149.976 | 2,173.502 | 1,939.595 | 1,844.69 | 1,873.167 | 1,862.352 | 1,872.567 | 1,789.229 | 1,801.459 | 1,796.975 | 1,676.656 | 1,495.673 | 1,461.083 | 1,243.043 | 1,225.372 | 1,043.105 | 955.343 | 973.244 | 954.159 | 923.126 | 919.229 | 926.661 | 846.064 | 829.388 | 805.432 | 668.848 | 592.691 | 454.937 | 438.139 | 365.541 | 362.181 | 335.878 | 298.531 | 272.45 | 246.311 | 248.501 | 191.914 | 173.948 | 140.765 | 132.371 | 126.334 | 85.203 | 86.488 | 85.712 | 69.188 | 68.827 | 69.799 | 55.187 | 48.683 | 44.152 | 41.385 | 40.841 | 36.023 | 34.174 | 37.689 | 38.549 | 39.259 | 40.116 | 40.179 | 44.561 | 46.454 | 47.829 | 49.441 | 122.898 | 124.495 | 125.654 | 127.32 | 130.265 | 133.442 | 49.638 | 46.027 | 44.219 | 41.801 | 42.244 | 42.739 | 42.015 | 39.469 | 39.146 | 38.619 | 36.136 | 36.711 | 36.645 | 33.914 | 33.022 | 33.689 | 34.173 | 34.854 | 36.426 | 37.741 | 36.355 | 37.842 | 41.95 | 43.769 | 45.192 | 46.837 | 48.169 | 49.511 | 50.694 | 58.316 | 58 | 58.9 | 58.4 | 59.2 | 59.2 | 58.6 | 56.7 | 56.1 | 53.8 | 48.2 | 47.3 | 45.2 | 43.1 | 41.7 | 38.7 | 38.3 | 38 | 36.3 | 35 | 31.8 | 23.9 | 23.5 | 23.2 | 22.6 | 22.2 | 22 | 21.9 | 21.2 | 21.1 | 21.3 | 21.3 | 21.4 | 21.1 | 21.1 | 21.8 | 22.1 | 22.1 | 22.1 | 22.4 | 22.3 | 22.1 | 21.8 | 20.9 | 18.5 | 13.6 | 12.8 |
Total Assets
| 3,122.953 | 3,003.87 | 3,032.876 | 2,674.226 | 2,655.943 | 2,707.03 | 2,816.83 | 2,782.471 | 2,896.65 | 3,024.831 | 2,971.38 | 2,650.731 | 2,358.458 | 2,224.707 | 1,834.878 | 1,753.435 | 1,574.939 | 1,492.796 | 1,522.158 | 1,470.993 | 1,451.13 | 1,330.913 | 1,355.184 | 1,231.231 | 1,219.111 | 1,190.12 | 1,029.545 | 866.644 | 726.261 | 689.331 | 602.726 | 534.95 | 534.065 | 496.519 | 454.268 | 386.049 | 419.148 | 330.817 | 323.321 | 255.561 | 263.809 | 254.923 | 192.872 | 174.187 | 194.335 | 163.968 | 159.434 | 143.469 | 131.777 | 112.872 | 107.577 | 85.77 | 92.069 | 88.799 | 89.942 | 74.817 | 87.932 | 91.539 | 88.968 | 77.037 | 86.541 | 96.702 | 98.567 | 100.493 | 192.491 | 212.057 | 201.835 | 196.242 | 220.62 | 220.931 | 118.493 | 109.149 | 120.416 | 116.28 | 107.681 | 99.73 | 105.465 | 104.232 | 101.195 | 92.375 | 101.129 | 97.411 | 88.394 | 81.142 | 89.367 | 90.942 | 89.747 | 86.466 | 99.228 | 100.011 | 96.998 | 91.97 | 103.802 | 108.365 | 105.389 | 102.52 | 113.132 | 119.982 | 123.374 | 126.203 | 139 | 142.8 | 133 | 127.8 | 135 | 130.3 | 122.7 | 112.2 | 124.4 | 119.2 | 119.5 | 106.6 | 111.2 | 108.6 | 102.2 | 95.9 | 100.6 | 98.1 | 96.7 | 87.3 | 83.9 | 78.6 | 75 | 68 | 69.7 | 64.2 | 58.5 | 49.9 | 53.1 | 50.6 | 51.4 | 44.9 | 47.6 | 49.4 | 47 | 44.2 | 49.3 | 49.8 | 46.6 | 43.3 | 49.4 | 48.6 | 44.5 | 40.4 | 33.1 | 32.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 189.274 | 206.605 | 196.747 | 140.524 | 148.239 | 130.406 | 149.26 | 142.91 | 188.691 | 219.315 | 240.694 | 203.537 | 219.153 | 164.646 | 154.291 | 105.786 | 117.088 | 115.838 | 138.146 | 96.208 | 117.862 | 118.147 | 124.64 | 89.803 | 96.204 | 108.702 | 114.38 | 84.109 | 71.885 | 66.525 | 63.064 | 46.752 | 58.133 | 53.071 | 48.096 | 28.744 | 34.686 | 36.429 | 43.506 | 29.754 | 36.334 | 38.805 | 36.842 | 18.826 | 36.155 | 32.112 | 28.859 | 17.336 | 27.005 | 24.968 | 23.491 | 10.618 | 19.539 | 17.149 | 24.737 | 8.204 | 12.385 | 16.838 | 14.709 | 5.874 | 9.684 | 11.642 | 9.872 | 5.156 | 15.723 | 29.976 | 25.063 | 14.349 | 29.253 | 27.286 | 13.769 | 10.1 | 20.142 | 23.021 | 18.873 | 12.295 | 18.19 | 14.939 | 12.495 | 11.39 | 18.603 | 17.221 | 12.172 | 4.883 | 10.991 | 10.988 | 10.574 | 5.823 | 16.148 | 13.895 | 12.222 | 7.181 | 14.051 | 14.997 | 12.636 | 7.04 | 13.189 | 15.216 | 19.969 | 11.156 | 23.1 | 24.4 | 18.3 | 13.2 | 20.2 | 23.3 | 18.6 | 10.3 | 24.4 | 20.1 | 21.3 | 10.5 | 17.1 | 16.8 | 13.3 | 9.6 | 15.4 | 15.1 | 17.5 | 14.9 | 19.3 | 18.6 | 13.8 | 13.3 | 16.1 | 16.2 | 13.1 | 9.1 | 12.2 | 7.9 | 9.5 | 5.1 | 7.8 | 9.5 | 8.2 | 4.3 | 8.3 | 9.4 | 8 | 4.2 | 9.7 | 9.1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 64.585 | 113.076 | 111.178 | 105.022 | 102.024 | 99.948 | 97.454 | 51.735 | 94.204 | 93.922 | 93.182 | 47.801 | 81.41 | 79.402 | 72.526 | 38.401 | 64.13 | 62.134 | 61.336 | 32.694 | 56.98 | 61.644 | 61.748 | 8.75 | 7.5 | 6.25 | 15.766 | 15.766 | 15.766 | 15.766 | 15.766 | 15.766 | 15.766 | 10.714 | 10.714 | 10.714 | 10.714 | 10.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 36.233 | 41.925 | 41.043 | 42.958 | 23.859 | 22.023 | 29.266 | 32.151 | 32.941 | 59.88 | 6.828 | 8.628 | 10.107 | 7.364 | 8.75 | 13.217 | 12.467 | 12.628 | 4.709 | 2.767 | 2.628 | 2.072 | 4.227 | 3.81 | 10.971 | 9.571 | 5.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.671 | 3.7 | 3.7 | 3.8 | 4 | 4.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.7 | 1.7 | 1.7 | 1.3 | 1.3 | 1.8 | 1.6 | 2.6 | 1.7 | 2 | 2 | 1.6 | 0.7 | 0.7 | 0.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2 | 1.5 | 0.7 | 0.7 |
Tax Payables
| 0 | 0 | 0 | 2.372 | 0 | 0 | 0 | 34.703 | 0 | 0 | 0 | 33.804 | 0 | 0 | 0 | 4.689 | 0 | 0 | 0 | 3.657 | 0 | 0 | 0 | 3.405 | 0 | 0 | 0 | 2.173 | 0 | 0 | 0 | 1.881 | 0 | 0 | 0 | 1.527 | 0 | 0 | 0 | 2.011 | 0 | 0 | 0 | 1.045 | 0 | 0 | 0 | 1.101 | 0 | 0 | 0 | 0.919 | 0 | 0 | 0 | 1.216 | 0 | 0 | 0 | 1.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167.612 | 0 | 0 | -40.013 | -30.901 | -5 | -5 | -5 | -27.694 | -5 | -25.822 | -25.874 | 0 | 0 | 1.434 | 1.34 | 0 | -15.772 | -15.818 | -15.74 | 0 | -15.783 | -10.637 | -10.662 | 0 | -10.743 | -10.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.944 | -0.967 | 0 | -1.042 | 0 | 0 | 0 | -18.922 | -20.036 | -24.921 | 0 | -7.563 | -11.943 | -14.749 | 0 | -45.508 | -6.853 | -8.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 125.33 | 53.986 | 52.617 | 60.578 | 85.551 | 76.776 | 85.966 | 137.892 | 153.009 | 160.174 | 162.439 | 147.635 | 108.91 | 84.744 | 73.032 | 78.513 | 71.731 | 40.565 | 36.721 | 54.376 | 27.433 | 25.307 | 31.418 | 55.797 | 70.511 | 57.661 | 49.294 | 34.377 | 33.928 | 26.882 | 24.56 | 21.694 | 23.017 | 23.363 | 23.238 | 16.941 | 21.957 | 17.131 | 15.916 | 13.377 | 13.821 | 13.824 | 13.885 | 12.54 | 14.872 | 11.78 | 9.244 | 10.715 | 10.579 | 8.756 | 6.233 | 7.313 | 7.458 | 6.119 | 4.656 | 4.412 | 7.578 | 6.864 | 5.979 | 3.888 | 6.437 | 5.957 | 5.451 | 7.252 | 6.792 | 7.447 | 6.668 | 7.568 | 10.903 | 11.144 | 2.457 | 3.45 | 4.029 | 4.685 | 3.34 | 2.621 | 3.694 | 3.08 | 2.76 | 2.624 | 4.831 | 4.301 | 3.443 | 3.039 | 5.127 | 4.234 | 3.462 | 3.553 | 4.766 | 4.723 | 4.068 | 4.192 | 3.768 | 3.532 | 3.152 | 3.555 | 4.405 | 4.922 | 4.074 | 5.506 | 6 | 6.7 | 5.4 | 4.7 | 5.8 | 5.3 | 5.1 | 4.5 | 3.5 | 4.4 | 4.5 | 4.1 | 4.8 | 5.3 | 5.1 | 4 | 4.3 | 4 | 5.1 | 3.9 | 3.8 | 3.5 | 4.1 | 3.1 | 3.4 | 3.2 | 3 | 2.5 | 2.4 | 2.6 | 2.5 | 1.6 | 1.8 | 1.7 | 1.3 | 1.3 | 1.8 | 1.9 | 1.5 | 1.4 | 1.5 | 1.5 | 6.2 | 6.9 | 5.7 | 6.7 |
Total Current Liabilities
| 379.189 | 373.667 | 360.542 | 308.496 | 335.814 | 307.13 | 332.68 | 367.24 | 435.904 | 473.411 | 496.315 | 432.777 | 409.473 | 328.792 | 299.849 | 227.389 | 252.949 | 218.537 | 236.203 | 186.935 | 202.275 | 205.098 | 217.806 | 157.755 | 174.215 | 172.613 | 179.44 | 136.425 | 121.579 | 109.173 | 103.39 | 86.093 | 96.916 | 87.148 | 82.048 | 57.926 | 67.357 | 64.274 | 59.422 | 45.142 | 50.155 | 52.629 | 50.727 | 32.411 | 51.027 | 43.892 | 38.103 | 29.152 | 38.584 | 34.724 | 30.724 | 19.85 | 27.997 | 23.268 | 29.393 | 50.065 | 61.888 | 64.745 | 63.646 | 35.008 | 38.144 | 46.865 | 47.474 | 45.349 | 82.395 | 44.251 | 40.359 | 32.024 | 47.52 | 47.18 | 29.443 | 26.017 | 36.799 | 32.415 | 24.98 | 17.544 | 23.956 | 22.246 | 19.065 | 24.986 | 33.005 | 27.193 | 19.286 | 11.593 | 19.789 | 18.894 | 17.707 | 13.047 | 24.585 | 22.289 | 19.961 | 15.045 | 21.49 | 22.201 | 19.459 | 14.267 | 21.265 | 23.809 | 27.714 | 20.334 | 32.8 | 34.8 | 27.5 | 21.9 | 30.1 | 29.7 | 24.8 | 15.9 | 29 | 25.6 | 26.9 | 15.7 | 22.6 | 22.8 | 19.1 | 14.3 | 20.4 | 20.8 | 24.3 | 20.5 | 24.4 | 23.4 | 19.7 | 18 | 22.1 | 21.1 | 18.1 | 13.6 | 16.2 | 11.2 | 12.7 | 7 | 11.9 | 13.5 | 11.8 | 7.9 | 12.4 | 13.5 | 11.7 | 7.8 | 13.4 | 12.8 | 8.2 | 8.4 | 6.4 | 7.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,533.81 | 1,453.529 | 1,534.898 | 1,150.8 | 1,230.849 | 1,343.497 | 1,456.531 | 1,398.62 | 1,457.744 | 1,599.941 | 1,620.361 | 1,399.15 | 1,185.417 | 1,182.268 | 879.176 | 899.082 | 750.725 | 741.456 | 743.066 | 736.821 | 726.481 | 626.862 | 667.908 | 621.751 | 594.334 | 576.298 | 413.146 | 338.111 | 244.073 | 244.409 | 196.172 | 256.811 | 264.479 | 250.438 | 230.808 | 193.77 | 214.107 | 139.286 | 149.759 | 101.054 | 107.261 | 101.685 | 47.394 | 55 | 63 | 46.008 | 54.098 | 49.716 | 32.089 | 24.373 | 35.433 | 31.954 | 31.962 | 38.214 | 37.395 | 0 | 0 | 0 | 0 | 18.408 | 25.107 | 26.783 | 27.561 | 27.367 | 0 | 53.956 | 63.658 | 71.501 | 76.135 | 78.25 | 20.339 | 14.006 | 14.822 | 15.639 | 16.055 | 16.472 | 17.728 | 18.544 | 18.961 | 4.1 | 4.8 | 7.771 | 7.771 | 7.771 | 8.471 | 11.443 | 11.443 | 11.443 | 12.143 | 15.114 | 15.114 | 15.114 | 15.814 | 18.786 | 18.786 | 18.786 | 19.486 | 22.457 | 22.457 | 22.457 | 23.2 | 26.1 | 26.1 | 26.1 | 26.8 | 24.8 | 24.9 | 25 | 25.8 | 25.9 | 26 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 | 26.9 | 26.7 | 24.4 | 21.2 | 16.1 | 13.4 | 15.1 | 11.6 | 11 | 19.2 | 18.1 | 15.4 | 16.6 | 19.5 | 19.3 | 18.6 | 15.9 | 16.3 | 16.2 | 16.6 | 17.1 | 16.4 | 15.4 | 16 | 16.5 | 16.4 | 17.3 | 15.7 | 12 | 14.2 |
Deferred Revenue Non-Current
| 0 | 142.681 | 142.799 | 132.444 | 0 | 0 | 0 | 0 | 124.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.028 | 0.002 | 0 | -0.033 | 0 | 0 | 0 | 0.045 | 0.065 | 0.003 | 0 | 0.117 | -0.024 | -0.007 | 0 | -0.019 | 0 | 0 | 0 | 0 | 0 | -0.081 | 0 | 0.042 | 0.008 | -1.332 | 0 | -1.261 | 0 | -1.352 | 0 | -1.464 | -1.318 | -1.323 | 0 | -45.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68.012 | 67.903 | 67.903 | 158.502 | 47.39 | 48.782 | 48.782 | 48.392 | 42.812 | 40.515 | 40.515 | 36.453 | 49.344 | 48.734 | 40.998 | 39.516 | 26.1 | 19.056 | 26.546 | 27.284 | 19.735 | 20.843 | 23.624 | 22.699 | 21.302 | 21.342 | 15.05 | 13.64 | 13.153 | 13.933 | 5.892 | 4.988 | 0.435 | 0 | 0 | 3.837 | 3.29 | 3.688 | 3.79 | 4.358 | 2.273 | 1.602 | 1.876 | 1.92 | 0.468 | 0 | 0 | 0 | 0 | 0 | 1.344 | 1.344 | 1.326 | 1.326 | 1.326 | 1.326 | 1.309 | 1.309 | 1.309 | 1.309 | 1.363 | 1.362 | 1.363 | 1.309 | 15.203 | 16.479 | 15.238 | 16.604 | 17.029 | 16.437 | 0.494 | 0.687 | 0 | 0 | 0 | 0.874 | 0 | 0 | 0 | 0.379 | 0 | 0 | 0 | 0.426 | 0.279 | 0.133 | 0.226 | 0.521 | 0 | 0 | 0.081 | 0.081 | 1.176 | 1.176 | 1.176 | 1.176 | 0 | 0 | 0 | 1.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 1.4 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 1.2 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 1.1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.5 | 0.3 | 0 |
Other Non-Current Liabilities
| 12.461 | 10.267 | 10.997 | 11.091 | 10.587 | 10.199 | 9.015 | 13.05 | 13.514 | 13.374 | 14.217 | 14.794 | 22.176 | 21.642 | 19.58 | 28.007 | 19.336 | 20.479 | 20.967 | 22.472 | 22.701 | 19.493 | 16.757 | 20.272 | 15.042 | 16.247 | 16.131 | 7.783 | 6.68 | 1.595 | 1.61 | 1.61 | 1.867 | 1.87 | 1.901 | 1.919 | 2.155 | 2.177 | 2.213 | 2.239 | 2.444 | 2.174 | 2.517 | 2.546 | 3.013 | 3.026 | 3.11 | 3.193 | 3.438 | 3.414 | 4.275 | 3.78 | 3.874 | 3.874 | 4.168 | 5.29 | 5.839 | 6.105 | 6.648 | 5.963 | 6.536 | 5.782 | 5.677 | 5.708 | 4.388 | 4.391 | 4.881 | 4.18 | 3.739 | 3.363 | 2.552 | 2.363 | 2.918 | 2.76 | 2.873 | 2.16 | 2.622 | 2.817 | 2.55 | 2.17 | 2.519 | 2.503 | 2.209 | 2.103 | 2.171 | 2.173 | 2.175 | 2.177 | 2.252 | 2.331 | 2.238 | 2.226 | 2.131 | 2.102 | 2.072 | 2.042 | 2.062 | 2.05 | 1.982 | 1.945 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.5 | 1.1 | 1.1 | 1.1 | 1 | 1.1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 |
Total Non-Current Liabilities
| 1,614.283 | 1,531.699 | 1,613.798 | 1,320.393 | 1,288.826 | 1,402.478 | 1,514.328 | 1,460.062 | 1,514.07 | 1,653.83 | 1,675.093 | 1,450.397 | 1,256.937 | 1,252.644 | 939.754 | 966.605 | 796.161 | 780.991 | 790.579 | 786.577 | 768.917 | 667.198 | 708.289 | 664.722 | 630.678 | 613.887 | 444.327 | 359.534 | 263.906 | 259.937 | 203.674 | 263.409 | 266.346 | 252.308 | 232.709 | 199.526 | 219.552 | 145.151 | 155.762 | 107.651 | 111.978 | 105.461 | 51.787 | 59.466 | 66.481 | 49.034 | 57.208 | 52.909 | 35.527 | 27.787 | 41.052 | 37.078 | 37.246 | 43.43 | 42.889 | 6.616 | 7.148 | 7.414 | 7.957 | 25.68 | 33.006 | 33.927 | 34.601 | 34.384 | 19.591 | 74.826 | 83.777 | 92.285 | 96.903 | 98.05 | 23.385 | 17.056 | 17.74 | 18.399 | 18.928 | 19.506 | 20.35 | 21.362 | 21.511 | 6.649 | 7.319 | 10.275 | 9.98 | 10.301 | 10.922 | 13.748 | 13.844 | 14.14 | 14.395 | 17.445 | 17.433 | 17.422 | 19.122 | 22.063 | 22.034 | 22.004 | 21.547 | 24.507 | 24.439 | 26.302 | 26.7 | 29.6 | 29.6 | 29.6 | 29.7 | 27.5 | 27.6 | 27.6 | 28.3 | 28.4 | 28.4 | 28.6 | 28.8 | 28.7 | 28.7 | 28.6 | 29.4 | 29.1 | 26.6 | 23.4 | 18.1 | 15.4 | 17.1 | 13.5 | 12.9 | 20.9 | 19.9 | 17.1 | 18.1 | 21 | 20.8 | 20.1 | 17.7 | 18 | 17.8 | 18.2 | 18.5 | 17.9 | 16.9 | 17.5 | 17.8 | 17.7 | 18.6 | 16.6 | 12.7 | 14.7 |
Total Liabilities
| 1,993.472 | 1,905.366 | 1,974.34 | 1,628.889 | 1,624.64 | 1,709.608 | 1,847.008 | 1,827.302 | 1,949.974 | 2,127.241 | 2,171.408 | 1,883.174 | 1,666.41 | 1,581.436 | 1,239.603 | 1,193.994 | 1,049.11 | 999.528 | 1,026.782 | 973.512 | 971.192 | 872.296 | 926.095 | 822.477 | 804.893 | 786.5 | 623.767 | 495.959 | 385.485 | 369.11 | 307.064 | 349.502 | 363.262 | 339.456 | 314.757 | 257.452 | 286.909 | 209.425 | 215.184 | 152.793 | 162.133 | 158.09 | 102.514 | 91.877 | 117.508 | 92.926 | 95.311 | 82.061 | 74.111 | 62.511 | 71.776 | 56.928 | 65.243 | 66.698 | 72.282 | 56.681 | 69.036 | 72.159 | 71.603 | 60.688 | 71.15 | 80.792 | 82.075 | 79.733 | 101.986 | 119.077 | 124.136 | 124.309 | 144.423 | 145.23 | 52.828 | 43.073 | 54.539 | 50.814 | 43.908 | 37.05 | 44.306 | 43.608 | 40.576 | 31.634 | 40.324 | 37.468 | 29.266 | 21.894 | 30.711 | 32.642 | 31.551 | 27.187 | 38.98 | 39.734 | 37.395 | 32.466 | 40.612 | 44.264 | 41.493 | 36.271 | 42.813 | 48.316 | 52.154 | 46.636 | 59.5 | 64.4 | 57.1 | 51.5 | 59.8 | 57.2 | 52.4 | 43.5 | 57.3 | 54 | 55.3 | 44.3 | 51.4 | 51.5 | 47.8 | 42.9 | 49.8 | 49.9 | 50.9 | 43.9 | 42.5 | 38.8 | 36.8 | 31.5 | 35 | 42 | 38 | 30.7 | 34.3 | 32.2 | 33.5 | 27.1 | 29.6 | 31.5 | 29.6 | 26.1 | 30.9 | 31.4 | 28.6 | 25.3 | 31.2 | 30.5 | 26.8 | 25 | 19.1 | 22.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.136 | 0 | 0.243 | 0.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.132 | 0.107 | 0 | 0 | 0.049 | 0.008 | 0 | 0.033 | 0.025 | 0.033 | 0 | 0 | 0.018 | 0 | 0 | 0.114 | 0.206 | 0.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.083 | 0.181 | 0.257 | 0.238 | 0.356 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 200.53 | 198.138 | 193.93 | 203.258 | 201.68 | 196.912 | 194.753 | 197.003 | 195.367 | 191.295 | 188.433 | 196.383 | 195.402 | 191.131 | 174.92 | 180.892 | 177.308 | 173.178 | 170.626 | 172.662 | 169.22 | 166.086 | 161.949 | 161.436 | 162.925 | 161.648 | 162.625 | 163.196 | 162.372 | 159.762 | 156.463 | 63.716 | 62.117 | 60.45 | 58.217 | 57.683 | 57.933 | 55.911 | 54.74 | 54.769 | 54.8 | 54.366 | 53.955 | 53.863 | 49.478 | 49.148 | 52.197 | 55.501 | 55.498 | 55.509 | 55.147 | 54.242 | 54.068 | 53.981 | 53.88 | 53.798 | 53.732 | 53.666 | 53.615 | 53.588 | 53.562 | 53.539 | 53.535 | 53.522 | 53.566 | 53.7 | 40.7 | 0 | 32.451 | 32.737 | 20.438 | 0 | 20.273 | 20.387 | 19.856 | 19.715 | 19.505 | 19.349 | 19.137 | 19.128 | 19.094 | 18.899 | 18.638 | 18.236 | 18.236 | 18.107 | 18.029 | 18.029 | 17.852 | 17.852 | 17.632 | 17.621 | 17.621 | 17.621 | 17.45 | 17.689 | 19.222 | 20.178 | 20.245 | 21.39 | 21.8 | 21.7 | 0 | 22.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 929.936 | 901.394 | 865.637 | 843.078 | 830.427 | 801.304 | 775.773 | 758.861 | 752.944 | 707.812 | 612.981 | 513.734 | 475.689 | 453.432 | 401.104 | 360.214 | 331.324 | 303.848 | 308.957 | 305.503 | 291.651 | 273.139 | 245.723 | 224.874 | 225.698 | 216.357 | 217.274 | 199.18 | 170.134 | 152.189 | 130.929 | 113.462 | 99.15 | 87.125 | 72.05 | 62.574 | 65.831 | 56.871 | 44.798 | 40.509 | 39.232 | 34.774 | 28.685 | 21.789 | 20.613 | 15.161 | 7.604 | 1.585 | -1.632 | -8.186 | -21.499 | -26.51 | -27.982 | -32.518 | -36.215 | -34.98 | -34.041 | -33.412 | -35.296 | -36.206 | -37.119 | -36.497 | -35.831 | -31.685 | 37.473 | 39.81 | 37.953 | 39.822 | 43.891 | 42.762 | 45.011 | 45.665 | 45.454 | 45.048 | 43.743 | 43.036 | 41.858 | 41.719 | 41.481 | 41.612 | 41.711 | 41.044 | 40.49 | 41.011 | 40.419 | 40.192 | 40.167 | 41.25 | 42.397 | 42.426 | 41.972 | 41.883 | 45.57 | 46.481 | 46.446 | 48.56 | 51.096 | 51.489 | 50.975 | 58.177 | 57.8 | 56.7 | 54.3 | 54.2 | 52.9 | 50.7 | 48.4 | 46.8 | 45.2 | 43.3 | 42 | 40.2 | 38 | 36 | 33.1 | 31.4 | 29.3 | 26.7 | 24.3 | 22 | 20.9 | 18.4 | 16.1 | 14.3 | 12.8 | 11 | 9.6 | 8.6 | 8.2 | 7.7 | 7.4 | 7.2 | 7.4 | 7.2 | 6.7 | 7.4 | 7.6 | 7.5 | 7.2 | 7.2 | 7.3 | 7.2 | 6.7 | 6 | 4.3 | 4.5 |
Accumulated Other Comprehensive Income/Loss
| -0.985 | -1.028 | -1.031 | -0.999 | -0.804 | -0.794 | -0.704 | -0.695 | -1.635 | -1.517 | -1.442 | -2.228 | -3.024 | -4.129 | -5.136 | -6.052 | -7.243 | -8.292 | -8.741 | -5.698 | -5.953 | -5.732 | -3.707 | -2.68 | 0.115 | 0.063 | 0.094 | 0.066 | 0.027 | 0.027 | 0.027 | 0.027 | 0.032 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.054 | 0.054 | 0.054 | 0.054 | 0.017 | 0.017 | 0.017 | 0.017 | -0.183 | -0.183 | -0.183 | -0.183 | -0.153 | -0.153 | -0.153 | -0.83 | -0.943 | -1.022 | -1.102 | -1.181 | -1.2 | -1.28 | -1.36 | -1.439 | -0.682 | -0.644 | -1.106 | 39.15 | -0.398 | -0.016 | 0.033 | -0.097 | 0.062 | -0.025 | 0.14 | -0.071 | -0.205 | -0.444 | -59.335 | -58.519 | -59.074 | -60.139 | -58.851 | -59.927 | -60.999 | -60.997 | -60.583 | -59.583 | -59.216 | -58.093 | -56.898 | -56.302 | -53.897 | -54.486 | -53.015 | -51.832 | -50.847 | -50.046 | -48.672 | -40.555 | -39.1 | -37.2 | -35.4 | -34.1 | -32.5 | -31.1 | -31.1 | -29.8 | -28.9 | -28.2 | -27.1 | -25.9 | -25.1 | -24.6 | -23.6 | -23.1 | -22.4 | -22 | -22 | -21.2 | -21 | -20.4 | -19.2 | -19.2 | -18.6 | -18.1 | -17.5 | -17.1 | -16.6 | -16.7 | -16.5 | -16.3 | -15.7 | -15.2 | -14.8 | -14.4 | -13.5 | -12.9 | -12.4 | -12.1 | -11.9 | -11.4 | -10.5 | -9.3 | -8 | -6.8 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.668 | 23.981 | 2.837 | 24.387 | 24.387 | 24.44 | 24.534 | 24.534 | 25.014 | 25.02 | 25.124 | 25.124 | 25.124 | 25.48 | 25.552 | 25.785 | 8.243 | 8.243 | 8.243 | 8.243 | 8.243 | 9.504 | 9.456 | 9.212 | 8.308 | 8.444 | 8.579 | 8.568 | 7.459 | 7.59 | 7.639 | 7.664 | 6.604 | 6.719 | 6.716 | 4.305 | 4.305 | 3.983 | 3.221 | 2.336 | 1.293 | 0.893 | 0.791 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.362 | 0.148 | 53.814 | 40.852 | -7.039 | 0.253 | 0.218 | 0.183 | 20.508 | 0.088 | 0.056 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 0 | 57 | 0 | 54.8 | 53.5 | 53 | 51.7 | 50.8 | 50.1 | 49.3 | 48 | 46.9 | 45.7 | 44.9 | 44.7 | 43.9 | 43.5 | 43.5 | 42.6 | 41.5 | 41.8 | 41.3 | 41.4 | 40.5 | 29.3 | 28.4 | 27.7 | 27.2 | 27.4 | 27 | 26.9 | 26.3 | 25.9 | 25.5 | 25.1 | 24.3 | 23.8 | 23.2 | 22.9 | 22.8 | 22.3 | 21.5 | 18.7 | 17.7 | 12.8 |
Total Shareholders Equity
| 1,129.481 | 1,098.504 | 1,058.536 | 1,045.337 | 1,031.303 | 997.422 | 969.822 | 955.169 | 946.676 | 897.59 | 799.972 | 767.557 | 692.048 | 643.271 | 595.275 | 559.441 | 525.829 | 493.268 | 495.376 | 497.481 | 479.938 | 458.617 | 429.089 | 408.754 | 414.218 | 403.62 | 405.778 | 370.685 | 340.776 | 320.221 | 295.662 | 185.448 | 170.803 | 157.063 | 139.511 | 128.597 | 132.239 | 121.392 | 108.137 | 102.768 | 101.676 | 96.833 | 90.358 | 82.31 | 76.827 | 71.042 | 64.123 | 61.408 | 57.666 | 50.361 | 35.801 | 28.842 | 26.826 | 22.101 | 17.66 | 18.136 | 18.896 | 19.38 | 17.365 | 16.349 | 15.391 | 15.91 | 16.492 | 20.76 | 90.505 | 92.98 | 77.699 | 71.933 | 76.197 | 75.701 | 65.665 | 66.076 | 65.877 | 65.466 | 63.773 | 62.68 | 61.159 | 60.624 | 60.619 | 60.74 | 60.805 | 59.943 | 59.128 | 59.248 | 58.656 | 58.3 | 58.196 | 59.279 | 60.248 | 60.277 | 59.604 | 59.504 | 63.191 | 64.101 | 63.896 | 66.25 | 70.319 | 71.666 | 71.22 | 79.567 | 79.5 | 78.4 | 75.9 | 76.3 | 75.2 | 73.1 | 70.3 | 68.7 | 67.1 | 65.2 | 64.2 | 62.3 | 59.8 | 57.1 | 54.4 | 53 | 50.8 | 48.2 | 45.8 | 43.4 | 41.4 | 39.8 | 38.2 | 36.5 | 34.7 | 22.2 | 20.5 | 19.2 | 18.8 | 18.4 | 17.9 | 17.8 | 18 | 17.9 | 17.4 | 18.1 | 18.4 | 18.4 | 18 | 18 | 18.2 | 18.1 | 17.7 | 15.4 | 14 | 10.5 |
Total Equity
| 1,129.481 | 1,098.504 | 1,058.536 | 1,045.337 | 1,031.303 | 997.422 | 969.822 | 955.169 | 946.676 | 897.59 | 799.972 | 767.557 | 692.048 | 643.271 | 595.275 | 559.441 | 525.829 | 493.268 | 495.376 | 497.481 | 479.938 | 458.617 | 429.089 | 408.754 | 414.218 | 403.62 | 405.778 | 370.685 | 340.776 | 320.221 | 295.662 | 185.448 | 170.803 | 157.063 | 139.511 | 128.597 | 132.239 | 121.392 | 108.137 | 102.768 | 101.676 | 96.833 | 90.358 | 82.31 | 76.827 | 71.042 | 64.123 | 61.408 | 57.666 | 50.361 | 35.801 | 28.842 | 26.826 | 22.101 | 17.66 | 18.136 | 18.896 | 19.38 | 17.365 | 16.349 | 15.391 | 15.91 | 16.492 | 20.76 | 90.505 | 92.98 | 77.699 | 71.933 | 76.197 | 75.701 | 65.665 | 66.076 | 65.877 | 65.466 | 63.773 | 62.68 | 61.159 | 60.624 | 60.619 | 60.74 | 60.805 | 59.943 | 59.128 | 59.248 | 58.656 | 58.3 | 58.196 | 59.279 | 60.248 | 60.277 | 59.604 | 59.504 | 63.191 | 64.101 | 63.896 | 66.25 | 70.319 | 71.666 | 71.22 | 79.567 | 79.5 | 78.4 | 75.9 | 76.3 | 75.2 | 73.1 | 70.3 | 68.7 | 67.1 | 65.2 | 64.2 | 62.3 | 59.8 | 57.1 | 54.4 | 53 | 50.8 | 48.2 | 45.8 | 43.4 | 41.4 | 39.8 | 38.2 | 36.5 | 34.7 | 22.2 | 20.5 | 19.2 | 18.8 | 18.4 | 17.9 | 17.8 | 18 | 17.9 | 17.4 | 18.1 | 18.4 | 18.4 | 18 | 18 | 18.2 | 18.1 | 17.7 | 15.4 | 14 | 10.5 |
Total Liabilities & Shareholders Equity
| 3,122.953 | 3,003.87 | 3,032.876 | 2,674.226 | 2,655.943 | 2,707.03 | 2,816.83 | 2,782.471 | 2,896.65 | 3,024.831 | 2,971.38 | 2,650.731 | 2,358.458 | 2,224.707 | 1,834.878 | 1,753.435 | 1,574.939 | 1,492.796 | 1,522.158 | 1,470.993 | 1,451.13 | 1,330.913 | 1,355.184 | 1,231.231 | 1,219.111 | 1,190.12 | 1,029.545 | 866.644 | 726.261 | 689.331 | 602.726 | 534.95 | 534.065 | 496.519 | 454.268 | 386.049 | 419.148 | 330.817 | 323.321 | 255.561 | 263.809 | 254.923 | 192.872 | 174.187 | 194.335 | 163.968 | 159.434 | 143.469 | 131.777 | 112.872 | 107.577 | 85.77 | 92.069 | 88.799 | 89.942 | 74.817 | 87.932 | 91.539 | 88.968 | 77.037 | 86.541 | 96.702 | 98.567 | 100.493 | 192.491 | 212.057 | 201.835 | 196.242 | 220.62 | 220.931 | 118.493 | 109.149 | 120.416 | 116.28 | 107.681 | 99.73 | 105.465 | 104.232 | 101.195 | 92.375 | 101.129 | 97.411 | 88.394 | 81.142 | 89.367 | 90.942 | 89.747 | 86.466 | 99.228 | 100.011 | 96.998 | 91.97 | 103.802 | 108.365 | 105.389 | 102.52 | 113.132 | 119.982 | 123.374 | 126.203 | 139 | 142.8 | 133 | 127.8 | 135 | 130.3 | 122.7 | 112.2 | 124.4 | 119.2 | 119.5 | 106.6 | 111.2 | 108.6 | 102.2 | 95.9 | 100.6 | 98.1 | 96.7 | 87.3 | 83.9 | 78.6 | 75 | 68 | 69.7 | 64.2 | 58.5 | 49.9 | 53.1 | 50.6 | 51.4 | 44.9 | 47.6 | 49.4 | 47 | 44.2 | 49.3 | 49.8 | 46.6 | 43.3 | 49.4 | 48.6 | 44.5 | 40.4 | 33.1 | 32.6 |