PotlatchDeltic Corporation
NASDAQ:PCH
41.5 (USD) • At close November 13, 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 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 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 161.131 | 199.723 | 180.15 | 230.118 | 302.799 | 331.225 | 325.632 | 343.809 | 484.018 | 511.157 | 470.918 | 296.151 | 592.767 | 512.03 | 382.032 | 252.34 | 148.919 | 80.987 | 79.484 | 83.31 | 94.747 | 97.97 | 104.787 | 76.639 | 137.535 | 125.719 | 102.34 | 120.457 | 116.803 | 110.324 | 101.664 | 82.584 | 32.734 | 25.301 | 7.789 | 7.886 | 1.306 | 8.783 | 9.144 | 4.644 | 8.299 | 9.252 | 9.364 | 5.586 | 5.994 | 6.406 | 4.279 | 16.985 | 9.033 | 8.548 | 11.877 | 7.819 | 6.217 | 7.368 | 6.589 | 5.593 | 5.382 | 5.658 | 2.377 | 1.532 | 1.388 | 2.178 | 1.117 | 0.885 | 3.79 | 6.607 | 6.375 | 9.047 | 8.032 | 6.754 | 6.291 | 7.759 | 7.315 | 5.972 | 7.935 | 6.133 | 12.008 | 8.644 | 4.522 | 8.646 | 9.297 | 9.981 | 7.602 | 7.19 | 16.088 | 16.072 | 12.165 | 8.973 | 8.769 | 6.325 | 9.204 | 7.767 | 7.176 | 9.714 | 1.97 | 11.652 | 11.237 | 9.031 | 9.28 | 11.5 | 11.2 | 10.9 | 10.2 | 11.7 | 13.2 | 12 | 9.1 | 9 | 6.1 | 11.4 | 11.8 | 7.7 | 11.7 | 9.9 | 3.8 | 7.6 | 7.8 | 10.1 | 7.1 | 9 | 8.2 | 6.3 | 10 | -12.1 | -22.1 | -7.3 | -2.6 | -0.2 | -4.4 | -4.3 | 15.3 | 7.3 | -6.3 | -12.5 | -7.6 | -11.9 | -15.9 | -5.2 | -0.5 | -13 | -13.2 | -12.4 | 3 | 84.5 | 57.4 | 50.2 | 12.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.889 | 6.739 | 4.673 | 2.191 | 1.89 | 1.685 | 3.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.054 | 0.099 | 0.158 | 0.032 | 40.121 | 40.077 | 0.035 | 0.039 | 0.04 | 1.831 | 18.885 | 26.368 | 65.044 | 73.916 | 66.95 | 52.251 | 56.805 | 44.045 | 55.438 | 63.077 | 53.429 | 41.646 | 47.155 | 62.989 | 74.69 | 67.758 | 74.185 | 85.249 | 65.666 | 34.606 | 40.345 | 53.506 | 0.302 | 2.112 | 5.725 | 3.034 | 8.453 | 26 | 27.869 | 22.289 | 28.384 | 31.394 | 15.676 | 21.564 | 9.437 | 14.46 | 0 | 57.7 | 51.058 | 54.95 | 105.4 | 111.975 | 737.7 | 194.625 | 79.883 | 40.091 | 12.445 | 26.924 | 1.6 | 2 | 27.624 | 176.657 | 0.009 | 30.509 | 46.909 | 1.925 | 0.009 | 0.009 | 0.009 | 0.039 | 0.159 | 0.2 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 161.131 | 199.723 | 180.15 | 230.118 | 302.799 | 331.225 | 325.632 | 343.809 | 484.018 | 511.157 | 470.918 | 296.151 | 592.767 | 512.03 | 382.032 | 252.34 | 148.919 | 80.987 | 79.484 | 83.31 | 94.747 | 97.97 | 104.787 | 76.639 | 137.535 | 125.719 | 102.34 | 120.457 | 116.803 | 110.324 | 101.664 | 82.584 | 72.855 | 65.378 | 7.824 | 7.925 | 1.346 | 10.614 | 28.029 | 31.012 | 73.343 | 83.168 | 76.314 | 57.837 | 62.799 | 50.451 | 59.717 | 80.062 | 62.462 | 50.194 | 59.032 | 70.808 | 80.907 | 75.126 | 80.774 | 90.842 | 71.048 | 40.264 | 42.722 | 55.038 | 1.69 | 4.29 | 6.842 | 3.919 | 12.243 | 32.607 | 34.244 | 31.336 | 36.416 | 38.148 | 21.967 | 29.323 | 16.752 | 20.432 | 7.935 | 63.833 | 63.066 | 63.594 | 109.922 | 120.621 | 746.997 | 204.606 | 87.485 | 47.281 | 28.533 | 42.996 | 13.765 | 10.973 | 36.393 | 182.982 | 9.213 | 38.276 | 54.085 | 11.639 | 1.979 | 11.661 | 11.246 | 9.07 | 9.439 | 11.7 | 11.6 | 10.9 | 10.2 | 11.7 | 13.2 | 12 | 9.1 | 9 | 6.1 | 11.4 | 11.8 | 7.7 | 11.7 | 9.9 | 3.8 | 7.6 | 7.8 | 10.1 | 7.1 | 9 | 8.2 | 6.3 | 10 | -12.1 | -22.1 | -7.3 | -2.6 | -0.2 | -4.4 | -4.3 | 15.3 | 7.3 | -6.3 | -12.5 | -7.6 | -11.9 | -15.9 | -5.2 | -0.5 | -13 | -13.2 | -12.4 | 3 | 84.5 | 57.4 | 50.2 | 12.2 |
Net Receivables
| 29.55 | 29.977 | 27.132 | 29.467 | 30.762 | 32.903 | 29.565 | 22.813 | 37.224 | 43.989 | 40.094 | 31.028 | 27.789 | 56.694 | 41.92 | 26.606 | 50.084 | 24.588 | 23.356 | 14.167 | 27.214 | 24.479 | 18.009 | 21.405 | 39.029 | 43.322 | 28.212 | 11.24 | 23.461 | 23.536 | 16.328 | 17.284 | 37.175 | 22.531 | 14.71 | 13.42 | 29.645 | 18.055 | 13.065 | 9.928 | 23.563 | 20.629 | 12.593 | 16.786 | 18.671 | 19.471 | 16.006 | 10.668 | 24.532 | 18.207 | 13.058 | 13.533 | 26.88 | 19.874 | 20.507 | 21.278 | 27.82 | 28.044 | 22.497 | 18.161 | 27.797 | 28.665 | 118.435 | 138.75 | 132.249 | 136.953 | 124.165 | 114.26 | 113.142 | 108.638 | 111.962 | 135.105 | 117.191 | 118.756 | 109.603 | 114.641 | 115.024 | 106.618 | 101.496 | 103.474 | 106.07 | 123.027 | 125.155 | 105.345 | 118.927 | 109.3 | 126.396 | 117.919 | 127.594 | 154.751 | 160.598 | 159.347 | 187.674 | 208.575 | 213.377 | 187.819 | 185.698 | 205.844 | 197.155 | 184.3 | 190.8 | 199.5 | 251.5 | 162.3 | 186.3 | 193.2 | 192.4 | 179.2 | 174.2 | 183.8 | 184.6 | 163.1 | 141.7 | 150.8 | 162.4 | 152.4 | 146.5 | 144.5 | 132 | 137.4 | 129.6 | 117 | 129.9 | 118.6 | 111.1 | 110.6 | 126 | 115 | 123.4 | 117.3 | 114 | 100.7 | 101.8 | 118.1 | 109.9 | 96.6 | 114 | 119.5 | 120.1 | 117.3 | 122.6 | 114.1 | 107.2 | 103.3 | 92.1 | 78.1 | 69.2 |
Inventory
| 79.894 | 80.097 | 77.572 | 78.665 | 82.537 | 70.663 | 66.189 | 67.958 | 62.584 | 64.247 | 67.673 | 72.369 | 69.862 | 73.074 | 62.663 | 62.036 | 58.572 | 52.215 | 55.707 | 65.781 | 54.202 | 54.121 | 62.408 | 60.805 | 73.864 | 63.384 | 62.153 | 50.132 | 39.261 | 40.124 | 45.347 | 52.622 | 41.006 | 30.045 | 25.028 | 35.162 | 40.379 | 41.124 | 27.518 | 31.49 | 30.728 | 26.071 | 34.231 | 36.275 | 35.381 | 31.707 | 28.757 | 28.928 | 29.431 | 22.848 | 21.915 | 28.603 | 26.369 | 21.469 | 21.841 | 24.375 | 25.675 | 20.887 | 29.937 | 33.398 | 23.921 | 28.244 | 29.97 | 36.686 | 172.594 | 151.378 | 154.927 | 169.396 | 167.483 | 165.906 | 162.968 | 168.816 | 160.192 | 161.836 | 189.164 | 209.696 | 201.231 | 195.188 | 177.36 | 167.015 | 136.135 | 138.219 | 166.002 | 159.678 | 131.629 | 124.948 | 163.086 | 159.798 | 141.038 | 104.48 | 117.86 | 184.571 | 196.58 | 178.163 | 219.935 | 223.206 | 228.576 | 202.961 | 200.924 | 196.7 | 170.3 | 172 | 180.6 | 200.3 | 172.7 | 151.5 | 170.6 | 182.3 | 168.8 | 155.9 | 160.5 | 176.9 | 174.1 | 162.7 | 183.8 | 191.1 | 182.9 | 161 | 156 | 152.2 | 148 | 148.9 | 150.8 | 155.6 | 146.8 | 151.1 | 145.2 | 151.6 | 146.5 | 146.3 | 146.6 | 147.7 | 141 | 134 | 146.9 | 148.9 | 137.6 | 124 | 125.4 | 132.9 | 119.9 | 115.2 | 120.7 | 123.1 | 99.2 | 110.9 | 102.7 |
Other Current Assets
| 50.623 | -229.7 | -284.854 | -338.25 | 56.606 | 57.877 | 44.698 | 36.955 | 41.551 | 31.833 | 21.938 | 21.63 | 24.46 | 24.475 | 20.959 | 16.136 | 21.09 | 22.107 | 15.626 | 20.183 | 23.492 | 19.89 | 18.625 | 22.675 | 18.988 | 18.025 | 21.824 | 11.478 | 8.82 | 12.396 | 8.675 | 11.155 | 9.94 | 17.162 | 14.106 | 14.246 | 16.754 | 14.335 | 14.555 | 15.065 | 8.769 | 7.584 | 8.239 | 11.961 | 7.514 | 8.121 | 7.939 | 7.932 | 10.435 | 11.021 | 9.983 | 9.998 | 24.335 | 22.213 | 21.737 | 25.299 | 45.402 | 66.605 | 15.279 | 3.135 | 17.043 | 17.31 | 16.863 | 3.135 | 3.135 | 3.135 | 3.098 | 18.967 | 17.444 | 18.653 | 65 | 23.275 | 17.077 | 18.99 | 15.231 | 14.42 | 17.193 | 18.954 | 15.507 | 16.26 | 25.605 | 20.511 | 17.004 | 18.315 | 31.172 | 42.81 | 53.098 | 5 | 22.287 | 28.429 | 548.576 | 129.474 | 200.337 | 188.916 | 83.199 | 61.153 | 20.336 | 21.831 | 23.456 | 23.8 | 19.8 | 24.4 | 28.2 | 33.6 | 34.5 | 37.5 | 35 | 33.3 | 32.1 | 30.8 | 27.7 | 30.4 | 28.9 | 30 | 34 | 126.1 | 60 | 57.7 | 73.7 | 72.7 | 68.8 | 74.3 | 29.6 | 46.2 | 43.5 | 52.5 | 69 | 57.6 | 115.8 | 100.3 | 73.3 | 54.7 | 100.1 | 120.2 | 57.2 | 58.8 | 140.6 | 172.3 | 310.6 | 279 | 153.3 | 146 | 144.8 | 34 | 30.7 | 26.1 | 15.7 |
Total Current Assets
| 321.198 | 356.929 | 369.698 | 376.933 | 472.704 | 492.668 | 466.084 | 471.535 | 625.377 | 651.226 | 600.623 | 421.178 | 714.878 | 666.273 | 507.574 | 357.118 | 278.665 | 179.897 | 174.173 | 183.441 | 199.655 | 196.46 | 203.829 | 262.198 | 269.416 | 250.45 | 214.529 | 193.307 | 188.345 | 186.38 | 172.014 | 163.645 | 160.976 | 135.116 | 61.668 | 70.753 | 94.292 | 90.296 | 89.335 | 93.663 | 144.127 | 145.176 | 139.101 | 130.583 | 134.872 | 120.257 | 122.926 | 138.097 | 138.769 | 114.179 | 115.897 | 134.851 | 158.491 | 138.682 | 144.859 | 161.794 | 169.945 | 155.8 | 110.435 | 121.698 | 176.701 | 184.759 | 172.11 | 195.778 | 340.207 | 345.332 | 335.574 | 333.959 | 334.485 | 331.345 | 378.413 | 356.519 | 311.212 | 320.014 | 321.933 | 402.59 | 396.514 | 384.354 | 404.285 | 407.37 | 1,014.807 | 486.363 | 395.646 | 330.619 | 310.261 | 320.054 | 356.345 | 347.764 | 378.666 | 506.763 | 866.22 | 511.668 | 638.676 | 587.293 | 518.49 | 483.839 | 445.856 | 439.706 | 430.974 | 416.5 | 392.5 | 406.8 | 470.5 | 407.9 | 406.7 | 394.2 | 407.1 | 403.8 | 381.2 | 381.9 | 384.6 | 378.1 | 356.4 | 353.4 | 384 | 477.2 | 397.2 | 373.3 | 368.8 | 371.3 | 354.6 | 346.5 | 320.3 | 308.3 | 279.3 | 306.9 | 337.6 | 324 | 381.3 | 359.6 | 349.2 | 310.4 | 336.6 | 359.8 | 306.4 | 292.4 | 376.3 | 410.6 | 555.6 | 516.2 | 382.6 | 362.9 | 375.7 | 344.9 | 279.4 | 265.3 | 199.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 395.908 | 2,782.73 | 2,801.519 | 2,828.751 | 334.35 | 306.978 | 312.791 | 318.184 | 319.232 | 314.84 | 297.71 | 292.32 | 286.034 | 291.55 | 291.483 | 288.544 | 289.305 | 286.169 | 286.881 | 286.383 | 278.587 | 276.592 | 273.118 | 272.193 | 340.146 | 339.704 | 343.176 | 77.229 | 76.138 | 74.671 | 74.466 | 72.82 | 73.259 | 74.558 | 74.06 | 75.285 | 74.716 | 73.766 | 68.545 | 65.749 | 63.788 | 62.402 | 60.071 | 59.976 | 59.855 | 59.803 | 58.333 | 58.05 | 513.508 | 59.055 | 60.042 | 521.14 | 61.26 | 65.385 | 65.64 | 542.752 | 547.615 | 551.658 | 604.345 | 609.012 | 617.235 | 629.267 | 632.641 | 640.047 | 1,047.904 | 1,053.332 | 1,061.783 | 883.254 | 1,065.194 | 914.887 | 912.356 | 962.518 | 968.598 | 1,214.674 | 990.266 | 998.263 | 1,009.246 | 1,009.271 | 985.432 | 976.9 | 984.749 | 1,129.473 | 1,137.572 | 1,148.072 | 1,155.503 | 1,145.73 | 1,153.498 | 1,163.344 | 1,176.411 | 1,177.438 | 1,204.402 | 1,867.258 | 1,902.13 | 1,927.875 | 1,950.33 | 1,979.667 | 1,967.219 | 1,960.933 | 1,958.251 | 1,960.3 | 1,952.5 | 1,920.2 | 1,880.9 | 1,504.5 | 1,838.5 | 1,845.4 | 1,843.3 | 1,845 | 1,846.2 | 1,832.2 | 1,827.9 | 1,824.2 | 1,813.8 | 1,792 | 1,744.6 | 1,356 | 1,332.6 | 1,315.8 | 1,307.1 | 1,313.9 | 1,674.9 | 1,677.3 | 1,683.2 | 1,349.1 | 1,633.8 | 1,626.9 | 1,607.5 | 1,319.7 | 1,310.6 | 1,296.8 | 1,281.5 | 1,254.3 | 1,208.3 | 1,163.3 | 1,126.2 | 1,087.5 | 1,025.4 | 955.7 | 872.8 | 858.2 | 826.1 | 812.2 | 800.1 | 792.5 | 1,006 | 930.5 | 905.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.306 | 14.751 | 15.196 | 15.64 | 16.085 | 16.53 | 16.975 | 17.4 | 17.906 | 15.101 | 15.296 | 15.5 | 15.685 | 15.88 | 16.075 | 16.27 | 16.465 | 16.66 | 16.854 | 17.049 | 17.244 | 17.439 | 17.634 | 17.828 | 19.241 | 19.344 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 14.306 | 14.751 | 15.196 | 15.64 | 16.085 | 16.53 | 16.975 | 17.42 | 17.906 | 15.101 | 15.296 | 15.491 | 15.685 | 15.88 | 16.075 | 16.27 | 16.465 | 16.66 | 16.854 | 17.049 | 17.244 | 17.439 | 17.634 | 17.828 | 19.241 | 19.344 | 19 | -1.996 | -0.925 | -0.924 | -1.227 | -1.363 | -41.174 | -41.687 | -1.558 | -0.687 | -1.45 | -2.397 | -19.911 | -0.911 | 0 | -75.513 | -68.629 | -3.144 | -58.844 | -46.057 | -58.144 | -1.754 | -1.496 | -1.055 | -0.659 | -22.043 | -21.989 | 0 | 0 | 6.339 | 0 | 0 | 0 | 7.341 | 0 | 0 | 0 | 6.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 142.636 | 141.915 | 175.577 | 150.038 | 3.402 | 4.311 | 149.466 | 98.307 | 61.923 | 3.923 | 40.48 | 36.743 | 64.543 | 3.328 | 3.282 | 0 | 73 | 4.157 | 77 | 79 | 81 | 3.104 | 2.741 | 76 | 78 | 1.996 | 0.925 | 0.924 | 1.227 | 1.363 | 41.174 | 41.687 | 1.558 | 0.687 | 1.45 | 2.397 | 19.911 | 0.911 | 29.394 | 75.513 | 68.629 | 3.144 | 58.844 | 46.057 | 58.144 | 1.754 | 1.496 | 1.055 | 0.659 | 22.043 | 21.989 | 0 | 0 | 21.292 | 0 | 0 | 0 | 20.255 | 0 | 0 | 0 | 18.772 | 0 | 0 | 0 | 17.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -142.636 | -38.683 | -175.577 | -150.038 | -3.402 | 0 | -149.466 | -98.307 | -61.923 | 61.681 | -40.48 | -36.743 | -64.543 | 69.027 | -3.282 | 0 | -0.418 | 70.076 | -0.076 | 0.238 | -0.325 | 76.433 | 73.782 | -0.422 | 0.454 | 19.796 | 40.889 | 39.445 | 41.55 | 42.051 | 42.393 | 51.569 | 46.645 | 46.6 | 36.715 | 36.794 | 37.076 | 37.228 | 15.383 | 16.728 | 20.833 | 21.576 | 41.007 | 40.86 | 41.702 | 43.292 | 44.541 | 49.393 | 55.996 | 57.924 | 39.784 | 43.595 | 46.828 | 49.054 | 58.869 | 60.93 | 66.549 | 64.873 | 79.702 | 74.905 | 85.864 | 74.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,575.692 | 224.641 | 222.526 | 106.7 | 2,725.139 | 2,706.175 | 2,703.92 | 2,739.105 | 2,762.273 | 1,890.752 | 1,819.987 | 1,740.622 | 1,701.27 | 1,709.095 | 1,748.497 | 1,646.778 | 1,713.478 | 1,722.444 | 1,662.392 | 1,673.953 | 1,684.644 | 1,689.212 | 1,697.958 | 1,694.854 | 1,707.745 | 1,712.073 | 1,717.194 | 662.747 | 665.621 | 646.278 | 644.641 | 649.165 | 656.497 | 652.902 | 818.982 | 823.974 | 833.852 | 839.396 | 836.19 | 838.781 | 458.486 | 465.319 | 463.875 | 468.609 | 473.255 | 476.185 | 477.274 | 479.458 | 11.898 | 468.978 | 469.099 | 32.305 | 493.074 | 493.742 | 500.087 | 0.48 | 29.706 | 27.733 | 28.108 | 0.386 | 27.174 | 27.374 | 27.279 | 2.238 | 140.507 | 136.41 | 133.426 | 282.58 | 152.681 | 162.636 | 143.27 | 138.57 | 253.664 | 0 | 230.113 | 227.944 | 223.159 | 218.783 | 214.607 | 210.402 | 114.912 | 119.479 | 117.709 | 118.686 | 114.694 | 112.055 | 108.895 | 105.218 | 118.565 | 114.084 | 113.501 | 108.22 | 105.783 | 99.519 | 81.854 | 78.939 | 79.48 | 75.431 | 72.293 | 69.7 | 66.6 | 65.2 | 61.5 | 464.9 | 115 | 111.4 | 116.5 | 116.3 | 65.7 | 66.6 | 61.3 | 63.4 | 73.6 | 76.5 | 92.1 | 432.1 | 430.4 | 405.8 | 399 | 396 | 31.7 | 30.4 | 68.3 | 409.4 | 62.9 | 58.2 | 58.8 | 355.1 | 334.5 | 335.5 | 334 | 327.1 | 333.7 | 329.8 | 324.1 | 327.9 | 320.2 | 315.2 | 312.1 | 311.6 | 320.9 | 300.3 | 287.4 | 280.3 | 21.2 | 23.8 | 18.6 |
Total Non-Current Assets
| 2,985.906 | 3,022.122 | 3,039.241 | 3,054.323 | 3,075.574 | 3,029.683 | 3,033.686 | 3,079.02 | 3,099.411 | 2,220.693 | 2,132.993 | 2,114.037 | 2,002.989 | 2,016.525 | 2,056.055 | 2,023.947 | 2,019.248 | 2,025.273 | 2,038.709 | 2,051.618 | 2,057.399 | 2,062.481 | 2,069.385 | 2,064.412 | 2,143.655 | 2,146.699 | 2,157.824 | 759.772 | 782.648 | 760.394 | 760.657 | 764.036 | 772.149 | 779.029 | 939.687 | 945.859 | 945.283 | 949.956 | 941.811 | 941.758 | 567.051 | 544.449 | 544.779 | 550.161 | 574.117 | 576.848 | 577.309 | 580.8 | 569.947 | 577.426 | 585.137 | 611.369 | 594.118 | 602.722 | 612.555 | 619.917 | 636.19 | 640.321 | 699.002 | 701.867 | 724.111 | 731.546 | 745.784 | 742.543 | 1,188.411 | 1,189.742 | 1,195.209 | 1,183.245 | 1,217.875 | 1,077.523 | 1,055.626 | 1,101.088 | 1,222.262 | 1,214.674 | 1,220.379 | 1,226.207 | 1,232.405 | 1,228.054 | 1,200.039 | 1,187.302 | 1,099.661 | 1,248.952 | 1,255.281 | 1,266.758 | 1,270.197 | 1,257.785 | 1,262.393 | 1,268.562 | 1,294.976 | 1,291.522 | 1,317.903 | 1,975.478 | 2,007.913 | 2,027.394 | 2,032.184 | 2,058.606 | 2,046.699 | 2,036.364 | 2,030.544 | 2,030 | 2,019.1 | 1,985.4 | 1,942.4 | 1,969.4 | 1,953.5 | 1,956.8 | 1,959.8 | 1,961.3 | 1,911.9 | 1,898.8 | 1,889.2 | 1,887.6 | 1,887.4 | 1,868.5 | 1,836.7 | 1,788.1 | 1,763 | 1,721.6 | 1,706.1 | 1,709.9 | 1,706.6 | 1,707.7 | 1,751.5 | 1,758.5 | 1,696.7 | 1,685.1 | 1,666.3 | 1,674.8 | 1,645.1 | 1,632.3 | 1,615.5 | 1,581.4 | 1,542 | 1,493.1 | 1,450.3 | 1,415.4 | 1,345.6 | 1,270.9 | 1,184.9 | 1,169.8 | 1,147 | 1,112.5 | 1,087.5 | 1,072.8 | 1,027.2 | 954.3 | 923.8 |
Total Assets
| 3,307.104 | 3,379.051 | 3,408.939 | 3,431.256 | 3,548.278 | 3,522.351 | 3,499.77 | 3,550.555 | 3,724.788 | 2,871.919 | 2,733.616 | 2,535.215 | 2,717.867 | 2,682.798 | 2,563.629 | 2,381.065 | 2,297.913 | 2,205.17 | 2,212.882 | 2,235.059 | 2,257.054 | 2,258.941 | 2,273.214 | 2,326.61 | 2,413.071 | 2,397.149 | 2,372.353 | 953.079 | 970.993 | 946.774 | 932.671 | 927.681 | 933.125 | 914.145 | 1,001.355 | 1,016.612 | 1,039.575 | 1,040.252 | 1,031.146 | 1,035.421 | 711.178 | 689.625 | 683.88 | 680.744 | 708.989 | 697.105 | 700.235 | 718.897 | 708.716 | 691.605 | 701.034 | 746.22 | 752.609 | 741.404 | 757.414 | 781.711 | 806.135 | 796.121 | 809.437 | 823.565 | 900.812 | 916.305 | 917.894 | 938.321 | 1,528.618 | 1,535.074 | 1,530.783 | 1,517.204 | 1,552.36 | 1,408.868 | 1,434.039 | 1,457.607 | 1,533.474 | 1,534.688 | 1,542.312 | 1,628.797 | 1,628.919 | 1,612.408 | 1,604.324 | 1,594.672 | 2,114.468 | 1,735.315 | 1,650.927 | 1,597.377 | 1,580.458 | 1,577.839 | 1,618.738 | 1,616.326 | 1,673.642 | 1,798.285 | 2,184.123 | 2,487.146 | 2,646.589 | 2,614.687 | 2,550.674 | 2,542.445 | 2,492.555 | 2,476.07 | 2,461.518 | 2,446.5 | 2,411.6 | 2,392.2 | 2,412.9 | 2,377.3 | 2,360.2 | 2,351 | 2,366.9 | 2,365.1 | 2,293.1 | 2,280.7 | 2,273.8 | 2,265.7 | 2,243.8 | 2,221.9 | 2,220.7 | 2,265.3 | 2,160.2 | 2,094.9 | 2,074.9 | 2,081.2 | 2,061.2 | 2,054.2 | 2,071.8 | 2,066.8 | 1,976 | 1,992 | 2,003.9 | 1,998.8 | 2,026.4 | 1,991.9 | 1,964.7 | 1,891.8 | 1,878.6 | 1,852.9 | 1,756.7 | 1,707.8 | 1,721.9 | 1,681.5 | 1,740.5 | 1,686 | 1,529.6 | 1,475.4 | 1,463.2 | 1,417.7 | 1,306.6 | 1,219.6 | 1,123.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 16.76 | 11.258 | 12.521 | 37.845 | 17.138 | 11.51 | 12.241 | 15.898 | 13.898 | 10.419 | 12.749 | 15.795 | 21.272 | 15.495 | 9.724 | 108.425 | 17.106 | 11.382 | 12.734 | 16.565 | 14.384 | 14.471 | 60.993 | 80.258 | 71.852 | 75.241 | 55.201 | 60.741 | 53.13 | 44.209 | 43.71 | 52.838 | 48.29 | 44.58 | 39.74 | 66.233 | 61.531 | 54.032 | 43.064 | 59.977 | 54.937 | 49.462 | 50.532 | 59.256 | 58.572 | 59.007 | 55.174 | 67.046 | 0 | 0 | 4.784 | 0 | 0 | 0 | 3.857 | 0 | 0 | 0 | 8.248 | 0 | 0 | 0 | 9.744 | 187.52 | 178.142 | 170.218 | 48.836 | 182.202 | 179.699 | 181.07 | 50.206 | 163.856 | 151.05 | 150.432 | 144.635 | 156.908 | 155.591 | 156.434 | 47.839 | 323.956 | 171.127 | 167.684 | 42.428 | 172.986 | 171.117 | 192.581 | 189.452 | 206.994 | 198.343 | 227.135 | 223.849 | 256.682 | 223.146 | 248.08 | 249.831 | 271.773 | 256.985 | 244.983 | 233 | 257.6 | 249.2 | 229.4 | 225.3 | 238.7 | 221.1 | 229.5 | 202 | 240.2 | 237.2 | 222.2 | 214.5 | 233.4 | 210.2 | 223.4 | 227.2 | 233.7 | 220.8 | 212.3 | 196.9 | 0 | 192.8 | 194.9 | 172.1 | 171.8 | 175.7 | 188.2 | 179.7 | 0 | 0 | 200.5 | 177.1 | 202.2 | 185.1 | 175.5 | 191.9 | 169.2 | 0 | 0 | 58.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 165.113 | 183.504 | 183.024 | 182.715 | 39.996 | 39.99 | 39.985 | 39.979 | 39.996 | 39.989 | 39.983 | 42.977 | 42.996 | 42.991 | 42.985 | 39.981 | 45.995 | 45.988 | 45.981 | 45.974 | 39.995 | 39.988 | 39.981 | 39.973 | 0 | 0 | 0 | 14.263 | 20.304 | 20.349 | 25.408 | 11.032 | 5.053 | 5.082 | 0 | 35.007 | 27.5 | 42.5 | 27.498 | 22.87 | 0 | 0 | 0 | 2.92 | 0 | 0 | 9.013 | 8.413 | 8.413 | 0.013 | 5.162 | 21.661 | 21.661 | 21.66 | 16.511 | 5.011 | 5.011 | 5.011 | 5.011 | 1.299 | 172.511 | 221.307 | 196.01 | 229.938 | 114.11 | 129.71 | 140.409 | 110.509 | 113.209 | 3.209 | 41.208 | 6.157 | 3.157 | 8.658 | 2.358 | 2.357 | 2.357 | 2.356 | 1.157 | 1.107 | 255.903 | 1.106 | 0.507 | 21.147 | 0.507 | 35.507 | 75.507 | 55.607 | 15.607 | 15.607 | 246.106 | 132.603 | 133.097 | 132.592 | 340.276 | 189.268 | 160.765 | 138.589 | 155.491 | 131.8 | 80.1 | 93.6 | 136.8 | 85 | 53.7 | 69.3 | 78.3 | 95.6 | 38.6 | 38.3 | 48.1 | 45.7 | 76.2 | 89.2 | 91.9 | 122 | 38.6 | 38.7 | 38.8 | 31.7 | 30.8 | 38.8 | 22 | 7.1 | 7.1 | 7.1 | 3.9 | 3.9 | 3.9 | 3.9 | 3.8 | 18.8 | 3.9 | 3.9 | 3.9 | 13.9 | 28.7 | 28.7 | 28.5 | 28.4 | 3.4 | 3.4 | 3.4 | 3.4 | 0.5 | 12.9 | 12.9 |
Tax Payables
| 0 | 7.303 | 7.222 | 5.712 | 6.878 | 8.336 | 8.629 | 7.161 | 19.25 | 30.548 | 42.731 | 6.848 | 15.735 | 11.878 | 49.808 | 20.78 | 23.697 | 9.269 | 8.62 | 6.638 | 18.902 | 19.421 | 20.758 | 7.389 | 9.868 | 10.387 | 17.818 | 5.103 | 0 | 0 | 0 | 4.956 | 0 | 0 | 0 | 5.304 | 0 | 0 | 0 | 5.663 | 0 | 0 | 0 | 6.247 | 0 | 0 | 0 | 6.363 | 0 | 0 | 0 | 7.004 | 0 | 0 | 0 | 7.697 | 0 | 0 | 0 | 7.679 | 0 | 0 | 0 | 7.253 | 0 | 0 | 0 | 12.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.863 | 8 | 10.455 | 14.858 | 16.519 | 8.606 | 10.86 | 13.201 | 13.328 | 9.671 | 8.392 | 9.806 | 13.678 | 7.233 | 8.789 | 10.517 | 10.395 | 4.758 | 5.514 | 7.242 | 8.062 | 53.742 | 5.997 | 0 | 0 | 0 | 5.175 | 0 | 0 | 0 | -4.662 | 0 | 0 | 0 | 1.575 | 0 | 0 | 0 | 1.616 | 0 | 0 | 0 | 0.88 | 0 | 0 | -59.007 | -44.7 | -67.046 | 0 | 0 | 26.084 | 0 | 0 | 0 | 48.979 | 0 | 0 | 0 | 43.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.636 | 0 | 0 | 0 | 77.07 | 0 | 0 | 0 | -2.357 | -2.357 | -2.356 | -1.157 | -1.107 | -255.903 | -1.106 | -0.507 | 79.721 | -0.507 | -35.507 | -75.507 | 0 | 0 | 0 | 0 | -132.603 | -133.097 | -132.592 | -340.276 | -189.268 | -160.765 | -138.589 | -155.491 | 0 | -80.1 | -93.6 | 0 | -85 | -53.7 | -69.3 | -78.3 | -95.6 | -38.6 | -38.3 | -48.1 | 0 | 0 | -89.2 | 0 | -122 | 0 | 0 | 0 | -31.7 | 0 | -38.8 | -22 | 0 | -7.1 | -7.1 | -3.9 | 0 | 0 | 0 | -3.8 | 0 | 0 | -3.9 | -3.9 | 0 | -28.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 94.825 | 35.514 | 40.124 | 38.609 | 22.834 | 41.888 | 42.939 | 57.284 | 52.353 | 43.505 | 33.342 | 42.464 | 37.262 | 35.936 | 33.392 | 50.836 | -135.938 | 28.762 | 31.954 | 29.658 | 24.997 | 28.238 | -24.88 | -39.061 | 137.962 | -76.151 | -87.002 | -50.062 | -54.902 | -47.291 | -38.37 | -38.165 | -46.865 | -42.317 | -38.607 | -40.646 | -66.233 | -61.531 | -54.032 | -44.083 | -59.977 | -54.937 | -49.462 | -60.579 | -59.256 | -58.572 | 0 | -16.837 | 0 | 60.022 | 57.167 | 13.292 | 64.194 | 59.075 | 62.484 | -3.369 | 68.742 | 57.009 | 60.063 | -10.127 | 75.322 | 68.818 | 66.839 | 30.466 | -187.52 | -178.142 | -170.218 | -0.82 | -182.202 | -179.699 | -181.07 | 12.625 | -163.856 | -151.05 | -150.432 | -142.278 | -154.551 | -153.235 | -155.277 | 56.627 | -68.053 | -170.021 | -167.177 | -15.907 | -172.479 | -135.61 | -117.074 | -189.44 | -206.786 | -194.671 | -188.785 | -91.246 | -123.585 | -90.554 | 92.196 | -60.563 | -111.008 | -118.396 | -89.492 | -233.1 | -177.5 | -155.6 | -229.3 | -140.3 | -185 | -151.8 | -151.2 | -106.4 | -201.6 | -198.9 | -174.1 | -214.6 | -233.3 | -121 | -223.3 | -105.2 | -233.6 | -220.7 | -204.9 | -165.2 | 203.4 | -154 | -172.9 | -172.2 | -164.7 | -168.6 | -184.3 | -179.6 | 199.5 | 199.2 | -196.7 | -177 | -202.3 | -181.2 | -171.6 | -192 | -140.5 | 163.9 | 179.9 | 45.9 | 150.9 | 145.2 | 155.3 | 142.5 | 132.7 | 126 | 113.9 |
Total Current Liabilities
| 259.938 | 275.704 | 260.886 | 262.533 | 160.256 | 141.009 | 123.179 | 139.766 | 156.596 | 155.166 | 146.565 | 126.179 | 137.389 | 147.027 | 164.408 | 139.834 | 161.121 | 128.626 | 114.077 | 113.252 | 124.266 | 124.477 | 118.543 | 136.284 | 308.346 | 77.94 | 81.298 | 84.881 | 86.884 | 79.318 | 75.456 | 60.581 | 63.864 | 59.345 | 50.553 | 80.72 | 93.733 | 104.031 | 81.53 | 72.194 | 59.977 | 54.937 | 49.462 | 50.532 | 59.256 | 58.572 | 68.02 | 63.587 | 75.459 | 60.035 | 62.329 | 77.609 | 85.855 | 80.735 | 78.995 | 66.032 | 73.753 | 62.02 | 65.074 | 58.473 | 247.833 | 290.125 | 262.849 | 287.145 | 301.63 | 307.852 | 310.627 | 284.707 | 295.411 | 182.908 | 222.278 | 196.264 | 167.013 | 159.708 | 152.79 | 146.992 | 159.265 | 157.947 | 157.591 | 152.305 | 579.859 | 172.233 | 168.191 | 169.817 | 173.493 | 206.624 | 268.088 | 245.071 | 222.809 | 217.622 | 511.591 | 356.452 | 389.779 | 355.738 | 588.356 | 439.099 | 432.538 | 395.574 | 400.474 | 364.7 | 337.7 | 342.8 | 366.3 | 310.3 | 292.4 | 290.4 | 307.8 | 297.6 | 278.8 | 275.5 | 270.3 | 260.1 | 309.7 | 299.4 | 315.4 | 349.2 | 272.4 | 259.6 | 258.5 | 228.6 | 234.2 | 231.6 | 216.9 | 179.1 | 178.9 | 182.8 | 192.1 | 183.7 | 203.4 | 203.1 | 204.3 | 196 | 206 | 189 | 179.4 | 205.7 | 197.9 | 192.6 | 208.4 | 190.5 | 154.3 | 148.6 | 158.7 | 145.9 | 133.2 | 138.9 | 126.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 906.303 | 858.617 | 858.365 | 858.113 | 993.562 | 993.275 | 992.988 | 992.701 | 992.507 | 715.748 | 715.499 | 715.279 | 715.122 | 714.87 | 714.619 | 717.366 | 711.254 | 711.001 | 710.748 | 710.495 | 716.35 | 716.094 | 715.837 | 715.391 | 783.899 | 783.436 | 782.974 | 559.056 | 559.019 | 558.853 | 558.51 | 572.956 | 580.317 | 581.205 | 627.709 | 598.874 | 602.675 | 601.759 | 602.15 | 606.473 | 319.749 | 320.003 | 320.014 | 320.092 | 320.23 | 320.131 | 320.748 | 349.163 | 337.308 | 345.347 | 344.78 | 344.742 | 344.676 | 342.704 | 346.627 | 363.485 | 365.104 | 363.378 | 363.493 | 368.42 | 220.943 | 220.937 | 220.936 | 220.927 | 320.918 | 320.912 | 320.91 | 321.301 | 321.291 | 321.285 | 321.283 | 321.474 | 324.464 | 324.46 | 332.956 | 333.097 | 333.087 | 333.08 | 335.275 | 335.415 | 362.405 | 617.194 | 618.288 | 618.278 | 621.368 | 621.36 | 621.855 | 883.81 | 640.328 | 758.158 | 1,015.275 | 1,212.78 | 1,018.009 | 1,018.997 | 701.568 | 801.549 | 751.53 | 751.513 | 701.798 | 701.8 | 701.8 | 701.8 | 702 | 712.1 | 712.1 | 869.3 | 712.1 | 722.1 | 672.1 | 672.1 | 672 | 672 | 622.8 | 623 | 610.9 | 616.1 | 601.3 | 576.6 | 578.2 | 633.5 | 637 | 637.3 | 667 | 707.1 | 634.1 | 634.2 | 634 | 634.2 | 636 | 614.2 | 615.9 | 563 | 539.7 | 539.9 | 461.6 | 391.9 | 393.6 | 381.8 | 458.4 | 458.5 | 384.9 | 367.6 | 368 | 367.5 | 364.8 | 344.3 | 337.7 |
Deferred Revenue Non-Current
| 14.084 | 15.863 | 8 | 10.455 | 80.581 | 78.666 | 8.606 | 10.86 | 13.201 | 13.328 | 9.671 | 83.674 | 126.154 | 128.251 | 129.025 | 128.807 | 139.022 | 142.708 | 141.921 | 115.463 | 110.548 | 110.525 | 110.476 | 110.659 | 89.035 | 132.677 | 131.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -261.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.936 | 27.68 | 32.546 | 36.641 | 38.419 | 39.624 | 41.756 | 41.79 | 38.469 | 40.725 | 37.642 | 34.874 | 26.247 | 22.191 | 24.298 | 17.74 | 12.202 | 10.942 | 11.445 | 20.165 | 14.913 | 14.623 | 15.956 | 32.767 | 38.575 | 27.04 | 22.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.371 | 46.929 | 47.137 | 51.981 | 48.585 | 48.627 | 50.061 | 53.16 | 124.61 | 128.071 | 128.241 | 197.385 | 201.252 | 198.252 | 199.752 | 201.252 | 150.365 | 118.331 | 85.672 | 71.917 | 66.345 | 54.789 | 50.538 | 56.654 | 98.656 | 106.605 | 119.447 | 210.61 | 305.661 | 301.761 | 297.861 | 293.961 | 269.585 | 273.43 | 276.734 | 275.6 | 269.7 | 258.6 | 253.9 | 253.7 | 244.8 | 241.8 | 239.5 | 236.9 | 231.6 | 227.8 | 225.2 | 223.4 | 187.1 | 185.2 | 181.5 | 180.2 | 170.1 | 159.8 | 155.4 | 151.1 | 144.4 | 142.5 | 141.4 | 140.5 | 130.5 | 128.4 | 125.4 | 225.4 | 231.6 | 227.1 | 222.6 | 218.1 | 224.2 | 224.2 | 219.2 | 214.2 | 229.3 | 222 | 214.8 | 207.5 | 192.6 | 189.2 | 185.8 | 182.3 | 170.6 | 161.8 | 147 |
Other Non-Current Liabilities
| 50.818 | 88.588 | 95.87 | 92.416 | 36.363 | 36.608 | 104.978 | 102.285 | 118.596 | 103.401 | 112.041 | 49.076 | 52.849 | 58.67 | 53.73 | 72.365 | 78.237 | 86.417 | 85.077 | 48.853 | 55.248 | 47.172 | 34.016 | 16.73 | 14.147 | 15.13 | 17.753 | 108.6 | 133.9 | 138.274 | 139.443 | 137.87 | 133.181 | 133.052 | 132.617 | 133.282 | 128.128 | 129.17 | 130.475 | 131.688 | 85.688 | 90.349 | 103.106 | 105.972 | 161.796 | 163.601 | 167.659 | 167.504 | 156.064 | 155.653 | 158.357 | 181.731 | 131.83 | 134.834 | 139.597 | 147.755 | 159.116 | 161.999 | 163.969 | 166.882 | 225.466 | 227.394 | 229.474 | 232.015 | 282.761 | 282.162 | 282.347 | 280.879 | 305.18 | 304.034 | 306.01 | 308.85 | 252.392 | 264.664 | 263.419 | 246.175 | 243.344 | 241.89 | 238.626 | 234.311 | 253.166 | 271.999 | 270.511 | 266.514 | 278.458 | 273.036 | 259.882 | 261.165 | 210.629 | 199.506 | 0 | 0 | 192.068 | 188.573 | 193.393 | 194.6 | 192.388 | 189.85 | 188.225 | 183.4 | 177.4 | 168.7 | 171.1 | 170.3 | 171.8 | 4 | 157.4 | 156.9 | 157.4 | 155.2 | 158.4 | 156 | 162.3 | 156.5 | 158.3 | 157.3 | 168.7 | 154.5 | 150.7 | 147.8 | 137.3 | 134 | 132.5 | 120.4 | 117.4 | 118.4 | 116.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 50 | 50 | 50 | 38.9 |
Total Non-Current Liabilities
| 995.141 | 990.748 | 994.781 | 997.625 | 1,148.925 | 1,148.173 | 1,148.328 | 1,147.636 | 1,162.773 | 873.202 | 874.853 | 882.903 | 920.372 | 923.982 | 921.672 | 936.278 | 940.715 | 951.068 | 949.191 | 894.976 | 897.059 | 888.414 | 876.285 | 875.547 | 925.656 | 958.283 | 955.613 | 667.656 | 692.919 | 697.127 | 697.953 | 710.826 | 713.498 | 714.257 | 760.326 | 732.156 | 730.803 | 730.929 | 732.625 | 738.161 | 405.437 | 410.352 | 423.12 | 426.064 | 482.026 | 483.732 | 488.407 | 516.667 | 493.372 | 501 | 503.137 | 526.473 | 476.506 | 477.538 | 486.224 | 511.24 | 524.22 | 525.377 | 527.462 | 535.302 | 446.409 | 448.331 | 450.41 | 452.942 | 641.05 | 650.003 | 650.394 | 654.161 | 675.056 | 673.946 | 677.354 | 683.484 | 701.466 | 717.195 | 724.616 | 776.657 | 777.683 | 773.222 | 773.653 | 770.978 | 765.936 | 1,007.524 | 974.471 | 956.709 | 966.171 | 949.185 | 932.275 | 940.464 | 949.613 | 1,064.269 | 1,134.722 | 1,423.39 | 1,515.738 | 1,509.331 | 1,192.822 | 1,290.11 | 1,213.503 | 1,214.793 | 1,166.757 | 1,160.8 | 1,148.9 | 1,129.1 | 1,127 | 1,136.1 | 1,128.7 | 1,115.1 | 1,109 | 1,115.9 | 1,061.1 | 1,055.1 | 1,055.6 | 1,051.4 | 972.2 | 964.7 | 950.7 | 953.6 | 940.1 | 890.9 | 884.3 | 932.4 | 918.7 | 913.8 | 940.9 | 968 | 882 | 881 | 875.5 | 859.5 | 867.6 | 841.2 | 838.5 | 781 | 763.9 | 764 | 680.8 | 606 | 622.9 | 603.9 | 673.2 | 666 | 577.4 | 556.8 | 553.7 | 599.8 | 585.4 | 556.1 | 523.6 |
Total Liabilities
| 1,255.079 | 1,266.452 | 1,255.667 | 1,260.158 | 1,309.181 | 1,289.182 | 1,271.507 | 1,287.402 | 1,319.369 | 1,028.368 | 1,021.418 | 1,009.082 | 1,057.761 | 1,071.009 | 1,086.08 | 1,076.112 | 1,101.836 | 1,079.694 | 1,063.268 | 1,008.228 | 1,021.325 | 1,012.891 | 994.828 | 1,011.831 | 1,234.002 | 1,036.223 | 1,036.911 | 752.537 | 779.803 | 776.445 | 773.409 | 771.407 | 777.362 | 773.602 | 810.879 | 812.876 | 824.536 | 834.96 | 814.155 | 810.355 | 465.414 | 465.289 | 472.582 | 476.596 | 541.282 | 542.304 | 556.427 | 580.254 | 568.831 | 561.035 | 565.466 | 604.082 | 562.361 | 558.273 | 565.219 | 577.272 | 597.973 | 587.397 | 592.536 | 593.775 | 694.242 | 738.456 | 713.259 | 740.087 | 942.68 | 957.855 | 961.021 | 938.868 | 970.467 | 856.854 | 899.632 | 879.748 | 868.479 | 876.903 | 877.406 | 923.649 | 936.948 | 931.169 | 931.244 | 923.283 | 1,345.795 | 1,179.757 | 1,142.662 | 1,126.526 | 1,139.664 | 1,155.809 | 1,200.363 | 1,185.535 | 1,172.422 | 1,281.891 | 1,646.313 | 1,779.842 | 1,905.517 | 1,865.069 | 1,781.178 | 1,729.209 | 1,646.041 | 1,610.367 | 1,567.231 | 1,525.5 | 1,486.6 | 1,471.9 | 1,493.3 | 1,446.4 | 1,421.1 | 1,405.5 | 1,416.8 | 1,413.5 | 1,339.9 | 1,330.6 | 1,325.9 | 1,311.5 | 1,281.9 | 1,264.1 | 1,266.1 | 1,302.8 | 1,212.5 | 1,150.5 | 1,142.8 | 1,161 | 1,152.9 | 1,145.4 | 1,157.8 | 1,147.1 | 1,060.9 | 1,063.8 | 1,067.6 | 1,043.2 | 1,071 | 1,044.3 | 1,042.8 | 977 | 969.9 | 953 | 860.2 | 811.7 | 820.8 | 796.5 | 881.6 | 856.5 | 731.7 | 705.4 | 712.4 | 745.7 | 718.6 | 695 | 650.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.306 | 0.359 | 0.078 | 0.187 | 0 | 0.431 | 0.156 | 0.45 | 0.381 | 0 | 0.48 | 0 | 0.411 | 0 | 0 | 0.122 | 0.292 | 0 | 0.233 | 0.045 | 0 | 0.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.862 | 78.902 | 79.508 | 79.365 | 79.628 | 79.911 | 79.916 | 79.683 | 80.777 | 69.28 | 69.372 | 69.064 | 67.1 | 67.045 | 67.042 | 66.876 | 66.872 | 66.871 | 66.951 | 67.221 | 67.221 | 67.186 | 67.588 | 67.57 | 62.755 | 62.754 | 62.755 | 40.612 | 40.611 | 40.61 | 40.608 | 40.519 | 40.519 | 40.519 | 40.688 | 40.681 | 40.678 | 40.678 | 40.676 | 40.605 | 245.764 | 224.336 | 211.298 | 40.537 | 167.707 | 154.801 | 143.808 | 40.389 | 139.885 | 0 | 0 | 40.202 | 0.005 | 0.005 | 0.005 | 40.033 | 0 | 0 | 0.005 | 39.827 | 0.005 | 0.004 | 0 | 39.741 | 0 | 0 | 0 | 39.257 | 0 | 0 | 0 | 38.825 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.722 | 0 | 0 | 0 | 32.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -432.589 | -397.967 | -351.463 | -315.291 | -267.725 | -242.896 | -228.766 | -208.979 | -52.089 | -62.074 | -147.632 | -280.91 | -13.561 | -51.67 | -211.985 | -315.51 | -388 | -442.153 | -415.153 | -359.33 | -343.747 | -337.33 | -312.874 | -282.391 | -256.28 | -69.426 | -90.334 | -104.363 | -99.677 | -118.12 | -127.109 | -128.775 | -127.926 | -140.351 | -88.108 | -72.983 | -61.253 | -67.774 | -53.208 | -43.588 | 0 | 0 | 0 | -75.556 | 0 | 0 | 0 | -94.196 | 0 | 0 | 0 | -86.388 | 0 | 0 | 0 | -52.733 | 0 | 0 | 0 | -11.549 | 0 | 0 | 0 | -7.745 | 0 | 0 | 0 | 123.783 | 0 | 0 | 0 | 144.811 | 0 | 0 | 0 | 637.486 | 0 | 625.256 | 0 | 622.025 | 0 | 0 | 460.624 | 443.158 | 0 | 0 | 0 | 409.692 | 0 | 0 | 489.511 | 661.144 | 0 | 0 | 0 | 773.697 | 1,236.117 | 0 | 846.469 | 856.6 | 860.8 | 851.4 | 854 | 866 | 874.7 | 872.9 | 877.4 | 879.3 | 886.2 | 884.3 | 886.8 | 892.7 | 905.1 | 897.6 | 894.4 | 901.4 | 836.6 | 836.6 | 836.6 | 836.6 | 836.8 | 836.8 | 836.8 | 836.8 | 857 | 857 | 885.7 | 874.4 | 842.7 | 842.7 | 842.7 | 837 | 831 | 822.4 | 820.1 | 820.1 | 825.1 | 809.1 | 785.3 | 757 | 651 | 651 | 651 | 651 | 567.9 | 507.1 | 465.8 |
Accumulated Other Comprehensive Income/Loss
| 93.166 | 122.109 | 118.728 | 103.032 | 125.893 | 97.561 | 80.186 | 97.652 | 84.601 | 50.962 | 7.518 | -43.238 | -72.765 | -82.247 | -53.929 | -120.989 | -155.146 | -169.426 | -170.306 | -147.359 | -152.078 | -146.187 | -136.778 | -129.431 | -111.156 | -114.45 | -117.381 | -94.851 | -107.48 | -108.614 | -109.411 | -110.744 | -110.532 | -112.122 | -113.292 | -114.503 | -113.233 | -115.045 | -116.691 | -118.392 | 0 | 0 | 0 | -98.72 | 0 | 0 | 0 | -140.898 | 0 | 0 | 0 | -140.882 | 0 | 0 | 0 | -113.755 | 0 | 0 | 0 | -127.477 | 0 | 0 | 0 | -167.054 | 585.938 | 577.219 | -1,335.868 | -115.653 | 581.893 | 552.014 | 534.407 | -119.052 | 664.995 | 657.785 | 664.906 | -2.122 | 691.412 | 55.983 | 673.08 | -1.403 | 768.673 | 555.558 | 47.641 | -33.469 | 440.794 | 422.03 | 418.375 | -33.207 | 501.22 | 516.394 | 48.299 | -1,711.888 | 741.072 | 749.618 | -1,609.21 | -1,609.21 | -389.603 | -1,515.549 | 47.818 | -1,487.3 | -1,485.2 | -1,463 | -1,433.8 | -1,402.6 | -1,268.3 | -1,238.4 | -1,209.5 | -1,313.7 | -1,268.3 | -1,238.4 | -1,209.5 | -1,200.2 | -1,182.7 | -1,153.5 | -1,124.7 | -1,018.5 | -1,087.7 | -1,072.1 | -1,046.3 | -1,018.5 | -926 | -926 | -926 | -926 | -825.8 | -825.8 | -825.8 | -825.3 | -765.8 | -765.8 | -765.8 | -765.8 | -693.4 | -693.4 | -693.4 | -693.4 | -642.9 | -642.9 | -642.9 | -642.9 | -596 | -596 | -596 | -596 | -544.1 | -541.1 | -496.6 |
Other Total Stockholders Equity
| 2,312.586 | 2,309.555 | 2,306.499 | 2,303.992 | 2,301.301 | 2,298.593 | 2,296.927 | 2,294.797 | 2,292.13 | 1,785.383 | 1,782.94 | 1,781.217 | 1,679.332 | 1,678.661 | 1,676.421 | 1,674.576 | 1,672.351 | 1,670.184 | 1,667.816 | 1,665.94 | 1,664.255 | 1,662.194 | 1,660.45 | 1,658.6 | 1,483.594 | 1,481.598 | 1,480.021 | 359.144 | 357.256 | 356.453 | 354.763 | 355.274 | 353.702 | 352.375 | 350.896 | 350.541 | 348.614 | 347.388 | 346.214 | 346.049 | 0 | 0 | 0 | 337.887 | 0 | 0 | 0 | 333.348 | -139.885 | 130.57 | 135.568 | 329.206 | 190.243 | 183.126 | 192.19 | 330.894 | 208.162 | 208.724 | 216.896 | 328.512 | 206.565 | 177.845 | 204.635 | 333.238 | 0 | 0 | 1,905.63 | 530.949 | 0 | 0 | 0 | 513.223 | 0 | 0 | 0 | 37.062 | 0.559 | 0 | 0 | 18.045 | 0 | 0 | 0 | 28.44 | 0 | 0 | 0 | 21.584 | 0 | 0 | 0 | 1,725.326 | 0 | 0 | 2,378.706 | 1,616.027 | 0 | 2,381.252 | 0 | 1,519 | 1,549.4 | 1,531.9 | 1,499.4 | 1,467.5 | 1,332.7 | 1,311 | 1,282.2 | 1,386 | 1,335.3 | 1,304.2 | 1,270.6 | 1,261.7 | 1,239.5 | 1,213.7 | 1,184.9 | 1,079.6 | 1,198.8 | 1,179.9 | 1,141.8 | 1,102.1 | 997.5 | 998 | 1,003.2 | 1,008.9 | 883.9 | 897 | 876.4 | 906.5 | 878.5 | 870.7 | 845 | 843.6 | 771.1 | 770.9 | 769.8 | 769.4 | 718.9 | 718.8 | 716.5 | 715.4 | 742.9 | 715 | 695.8 | 617 | 564.2 | 558.6 | 504 |
Total Shareholders Equity
| 2,052.025 | 2,112.599 | 2,153.272 | 2,171.098 | 2,239.097 | 2,233.169 | 2,228.263 | 2,263.153 | 2,405.419 | 1,843.551 | 1,712.198 | 1,526.133 | 1,660.106 | 1,611.789 | 1,477.549 | 1,304.953 | 1,196.077 | 1,125.476 | 1,149.614 | 1,226.831 | 1,235.729 | 1,246.05 | 1,278.386 | 1,314.779 | 1,179.069 | 1,360.926 | 1,335.442 | 200.542 | 191.19 | 170.329 | 159.262 | 156.274 | 155.763 | 140.543 | 190.476 | 203.736 | 215.039 | 205.292 | 216.991 | 225.066 | 245.764 | 224.336 | 211.298 | 204.148 | 167.707 | 154.801 | 143.808 | 138.643 | 139.885 | 130.57 | 135.568 | 142.138 | 190.248 | 183.131 | 192.195 | 204.439 | 208.162 | 208.724 | 216.901 | 229.79 | 206.57 | 177.849 | 204.635 | 198.234 | 585.938 | 577.219 | 569.762 | 578.336 | 581.893 | 552.014 | 534.407 | 577.859 | 664.995 | 657.785 | 664.906 | 705.148 | 691.971 | 681.239 | 673.08 | 671.389 | 768.673 | 555.558 | 508.265 | 470.851 | 440.794 | 422.03 | 418.375 | 430.791 | 501.22 | 516.394 | 537.81 | 707.304 | 741.072 | 749.618 | 769.496 | 813.236 | 846.514 | 865.703 | 894.287 | 921 | 925 | 920.3 | 919.6 | 930.9 | 939.1 | 945.5 | 950.1 | 951.6 | 953.2 | 950.1 | 947.9 | 954.2 | 961.9 | 957.8 | 954.6 | 962.5 | 947.7 | 944.4 | 932.1 | 920.2 | 908.3 | 908.8 | 914 | 919.7 | 915.1 | 928.2 | 936.3 | 955.6 | 955.4 | 947.6 | 921.9 | 914.8 | 908.7 | 899.9 | 896.5 | 896.1 | 901.1 | 885 | 858.9 | 829.5 | 797.9 | 770 | 750.8 | 672 | 588 | 524.6 | 473.2 |
Total Equity
| 2,052.025 | 2,112.599 | 2,153.272 | 2,171.098 | 2,239.097 | 2,233.169 | 2,228.263 | 2,263.153 | 2,405.419 | 1,843.551 | 1,712.198 | 1,526.133 | 1,660.106 | 1,611.789 | 1,477.549 | 1,304.953 | 1,196.077 | 1,125.476 | 1,149.614 | 1,226.831 | 1,235.729 | 1,246.05 | 1,278.386 | 1,314.779 | 1,179.069 | 1,360.926 | 1,335.442 | 200.542 | 191.19 | 170.329 | 159.262 | 156.274 | 155.763 | 140.543 | 190.476 | 203.736 | 215.039 | 205.292 | 216.991 | 225.066 | 245.764 | 224.336 | 211.298 | 204.148 | 167.707 | 154.801 | 143.808 | 138.643 | 139.885 | 130.57 | 135.568 | 142.138 | 190.248 | 183.131 | 192.195 | 204.439 | 208.162 | 208.724 | 216.901 | 229.79 | 206.57 | 177.849 | 204.635 | 198.234 | 585.938 | 577.219 | 569.762 | 578.336 | 581.893 | 552.014 | 534.407 | 577.859 | 664.995 | 657.785 | 664.906 | 705.148 | 691.971 | 681.239 | 673.08 | 671.389 | 768.673 | 555.558 | 508.265 | 470.851 | 440.794 | 422.03 | 418.375 | 430.791 | 501.22 | 516.394 | 537.81 | 707.304 | 741.072 | 749.618 | 769.496 | 813.236 | 846.514 | 865.703 | 894.287 | 921 | 925 | 920.3 | 919.6 | 930.9 | 939.1 | 945.5 | 950.1 | 951.6 | 953.2 | 950.1 | 947.9 | 954.2 | 961.9 | 957.8 | 954.6 | 962.5 | 947.7 | 944.4 | 932.1 | 920.2 | 908.3 | 908.8 | 914 | 919.7 | 915.1 | 928.2 | 936.3 | 955.6 | 955.4 | 947.6 | 921.9 | 914.8 | 908.7 | 899.9 | 896.5 | 896.1 | 901.1 | 885 | 858.9 | 829.5 | 797.9 | 770 | 750.8 | 672 | 588 | 524.6 | 473.2 |
Total Liabilities & Shareholders Equity
| 3,307.104 | 3,379.051 | 3,408.939 | 3,431.256 | 3,548.278 | 3,522.351 | 3,499.77 | 3,550.555 | 3,724.788 | 2,871.919 | 2,733.616 | 2,535.215 | 2,717.867 | 2,682.798 | 2,563.629 | 2,381.065 | 2,297.913 | 2,205.17 | 2,212.882 | 2,235.059 | 2,257.054 | 2,258.941 | 2,273.214 | 2,326.61 | 2,413.071 | 2,397.149 | 2,372.353 | 953.079 | 970.993 | 946.774 | 932.671 | 927.681 | 933.125 | 914.145 | 1,001.355 | 1,016.612 | 1,039.575 | 1,040.252 | 1,031.146 | 1,035.421 | 711.178 | 689.625 | 683.88 | 680.744 | 708.989 | 697.105 | 700.235 | 718.897 | 708.716 | 691.605 | 701.034 | 746.22 | 752.609 | 741.404 | 757.414 | 781.711 | 806.135 | 796.121 | 809.437 | 823.565 | 900.812 | 916.305 | 917.894 | 938.321 | 1,528.618 | 1,535.074 | 1,530.783 | 1,517.204 | 1,552.36 | 1,408.868 | 1,434.039 | 1,457.607 | 1,533.474 | 1,534.688 | 1,542.312 | 1,628.797 | 1,628.919 | 1,612.408 | 1,604.324 | 1,594.672 | 2,114.468 | 1,735.315 | 1,650.927 | 1,597.377 | 1,580.458 | 1,577.839 | 1,618.738 | 1,616.326 | 1,673.642 | 1,798.285 | 2,184.123 | 2,487.146 | 2,646.589 | 2,614.687 | 2,550.674 | 2,542.445 | 2,492.555 | 2,476.07 | 2,461.518 | 2,446.5 | 2,411.6 | 2,392.2 | 2,412.9 | 2,377.3 | 2,360.2 | 2,351 | 2,366.9 | 2,365.1 | 2,293.1 | 2,280.7 | 2,273.8 | 2,265.7 | 2,243.8 | 2,221.9 | 2,220.7 | 2,265.3 | 2,160.2 | 2,094.9 | 2,074.9 | 2,081.2 | 2,061.2 | 2,054.2 | 2,071.8 | 2,066.8 | 1,976 | 1,992 | 2,003.9 | 1,998.8 | 2,026.4 | 1,991.9 | 1,964.7 | 1,891.8 | 1,878.6 | 1,852.9 | 1,756.7 | 1,707.8 | 1,721.9 | 1,681.5 | 1,740.5 | 1,686 | 1,529.6 | 1,475.4 | 1,463.2 | 1,417.7 | 1,306.6 | 1,219.6 | 1,123.6 |