Precision Drilling Corporation
TSX:PD.TO
85.31 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24.304 | 48.233 | 30.948 | 54.182 | 49.065 | 22.919 | 41.619 | 21.587 | 40.048 | 51.641 | 24.102 | 40.588 | 57.096 | 63.437 | 77.831 | 108.772 | 177.785 | 175.125 | 97.002 | 74.701 | 93.761 | 80.58 | 101.03 | 96.626 | 109.762 | 94.669 | 81.873 | 65.081 | 131.742 | 95.064 | 120.58 | 115.705 | 352.194 | 455.679 | 476.356 | 444.759 | 438.873 | 433.693 | 449.184 | 491.481 | 558.091 | 576.493 | 106.165 | 80.606 | 81.815 | 127.394 | 94.837 | 152.768 | 226.841 | 398.344 | 369.644 | 467.476 | 501.145 | 207.226 | 129.688 | 256.831 | 208.709 | 186.135 | 132.018 | 130.799 | 177.529 | 179.979 | 129.833 | 61.51 | 6.649 | 7.117 | 0 | 0 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,585.247 | 306.539 | 177.563 | 122.012 | 79.422 | 40.715 | 20.209 | 21.37 | 18.27 | 10.957 | 26.697 | 17.315 | 24.116 | 27.218 | 6.838 | 13.231 | 0 | 0 | 14.897 | 20.702 | 7.399 | 72.7 | 75.1 | 24.1 | 48.6 | 102.6 | 1.3 | 2.7 | 5.1 | 41.4 | 3.7 | 1.9 | 2.4 | 0.5 | 5.8 | 0.4 | 0 | 52 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,072.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 24.304 | 48.233 | 30.948 | 54.182 | 49.065 | 22.919 | 41.619 | 21.587 | 40.048 | 51.641 | 24.102 | 40.588 | 57.096 | 63.437 | 77.831 | 108.772 | 177.785 | 175.125 | 97.002 | 74.701 | 93.761 | 80.58 | 101.03 | 96.626 | 109.762 | 94.669 | 81.873 | 65.081 | 131.742 | 95.064 | 120.58 | 115.705 | 352.194 | 455.679 | 476.356 | 444.759 | 438.873 | 433.693 | 449.184 | 491.481 | 558.091 | 576.493 | 106.165 | 80.606 | 81.815 | 127.394 | 94.837 | 152.768 | 226.841 | 398.344 | 369.644 | 467.476 | 501.145 | 207.226 | 129.688 | 256.831 | 208.709 | 186.135 | 132.018 | 130.799 | 177.529 | 179.979 | 129.833 | 61.51 | 6.649 | 7.117 | 0 | 0 | 0.116 | 0 | 0 | 40.74 | 0 | 0 | 0 | 0 | 3,657.997 | 306.539 | 177.563 | 122.012 | 79.422 | 40.715 | 20.209 | 21.37 | 18.27 | 10.957 | 26.697 | 17.315 | 24.116 | 27.218 | 6.838 | 13.231 | 0 | 0 | 14.897 | 20.702 | 7.399 | 98.7 | 75.1 | 24.1 | 48.6 | 102.6 | 1.3 | 2.7 | 5.1 | 41.4 | 3.7 | 1.9 | 2.4 | 0.5 | 5.8 | 0.4 | 0 | 52 | 0 | 0 | 0 |
Net Receivables
| 401.652 | 376.621 | 432.674 | 421.427 | 393.286 | 353.505 | 437.258 | 413.925 | 419.217 | 316.529 | 344.16 | 255.74 | 249.553 | 207.743 | 220.878 | 207.209 | 175.243 | 193.839 | 315.601 | 311.346 | 349.906 | 313.446 | 384.479 | 372.336 | 342.175 | 315.922 | 384.25 | 352.034 | 327.929 | 325.387 | 358.081 | 331.769 | 232.291 | 189.768 | 238.828 | 311.595 | 363.284 | 315.591 | 550.347 | 598.063 | 547.228 | 474.063 | 607.9 | 549.697 | 484.59 | 403.926 | 567.088 | 509.547 | 496.304 | 394.956 | 619.932 | 576.243 | 566.22 | 379.691 | 507.885 | 414.901 | 339.366 | 291.546 | 391.289 | 309.652 | 274.919 | 225.144 | 468.364 | 615.066 | 329.293 | 177.57 | 363.575 | 262.568 | 239.535 | 162.882 | 397.759 | 322.633 | 392.302 | 302.673 | 597.129 | 500.655 | 356.334 | 207.543 | 818.653 | 691 | 636.155 | 527.751 | 699.391 | 544.85 | 512.48 | 414.956 | 614.057 | 443.799 | 422.241 | 391.071 | 593.214 | 474.528 | 524.969 | 438.24 | 595.998 | 424.817 | 283.727 | 219 | 323.7 | 202.8 | 138.3 | 127.9 | 196.5 | 156.2 | 169.6 | 214.6 | 296.7 | 257.2 | 211.1 | 123.4 | 130.2 | 87.3 | 0 | 33.1 | 0 | 0 | 0 |
Inventory
| 41.398 | 38.459 | 36.018 | 35.272 | 35.045 | 36.667 | 36.562 | 35.158 | 30.319 | 26.547 | 24.681 | 23.429 | 25.77 | 24.761 | 25.605 | 26.282 | 29.137 | 31.502 | 31.754 | 31.718 | 32.249 | 30.559 | 31.173 | 34.081 | 32.115 | 33.784 | 26.787 | 24.631 | 25.282 | 25.737 | 25.577 | 24.136 | 25.438 | 23.748 | 23.665 | 24.245 | 21.279 | 18.417 | 12.391 | 9.17 | 13.517 | 13.573 | 13.606 | 12.378 | 12.745 | 9.278 | 12.03 | 13.787 | 14.541 | 13.135 | 10.818 | 7.163 | 7.063 | 10.202 | 10.61 | 4.933 | 9.733 | 9.427 | 9.149 | 9.008 | 9.108 | 8.924 | 10.377 | 8.652 | 8.599 | 8.301 | 8.826 | 9.255 | 8.762 | 8.545 | 8.406 | 9.073 | 7.703 | 7.334 | 7.795 | 7.035 | 6.603 | 6.71 | 120.201 | 114.352 | 111.425 | 110.589 | 95.676 | 99.088 | 111.972 | 114.081 | 120.463 | 132.909 | 135.092 | 115.492 | 118.245 | 111.393 | 93.224 | 73.457 | 103.067 | 85.688 | 80.914 | 59.6 | 59.6 | 53.2 | 48.9 | 30.7 | 38.3 | 40.3 | 40.6 | 36.7 | 27.5 | 27 | 29 | 29.5 | 26.9 | 23.6 | 0 | 4.2 | 0 | 0 | 0 |
Other Current Assets
| 5.203 | 6.636 | 0 | 86.923 | 0 | 0 | -0 | -0.075 | 0.217 | -0.471 | 0.16 | 75.74 | -0 | -0 | 0 | 76.507 | 0 | 1.194 | 1.238 | 66.24 | 19.453 | 19.373 | 35.34 | 79.979 | 0 | 0.952 | 28.854 | 52.444 | 29.913 | 41.085 | 38.732 | 55.855 | 26.489 | 14.762 | 3.38 | 50.687 | 0 | 0 | 55.138 | 70.408 | 0 | 24.55 | 0 | 82.481 | 6.046 | 7.484 | 0 | 56.411 | 0 | 0 | 0 | 46.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0.001 | 0.001 | 7.742 | 542.941 | -0 | -0.001 | 0 | 0 | 12.312 | 21.15 | 7.146 | 7.568 | 2.921 | 7.804 | 0.002 | 0 | 0 | 0 | 0 | 6.965 | 0 | 2.05 | 20.669 | 18.5 | 7.6 | 25 | 34.9 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 69.6 | 3.9 | 105.3 | 0 | 49.2 | 35.5 | 33.9 |
Total Current Assets
| 472.557 | 469.949 | 499.64 | 510.881 | 477.396 | 413.091 | 515.439 | 470.67 | 489.584 | 394.717 | 392.943 | 319.757 | 332.419 | 295.941 | 324.314 | 342.263 | 382.165 | 400.466 | 444.357 | 417.765 | 495.369 | 443.958 | 552.022 | 522.701 | 484.052 | 444.375 | 492.91 | 441.746 | 484.953 | 446.188 | 504.238 | 471.61 | 609.923 | 669.195 | 738.849 | 780.599 | 823.436 | 767.701 | 1,011.922 | 1,098.714 | 1,118.836 | 1,088.679 | 727.671 | 642.681 | 579.15 | 540.598 | 673.955 | 676.102 | 737.686 | 806.435 | 1,000.394 | 1,050.882 | 1,074.428 | 597.119 | 648.183 | 676.665 | 557.808 | 487.108 | 532.456 | 449.459 | 461.556 | 414.047 | 608.574 | 685.229 | 344.541 | 192.988 | 372.401 | 271.823 | 248.413 | 171.427 | 406.166 | 372.445 | 400.006 | 310.007 | 604.925 | 507.69 | 4,028.676 | 1,063.733 | 1,125.683 | 936.074 | 827.002 | 679.055 | 827.588 | 686.458 | 649.868 | 547.562 | 764.138 | 601.827 | 581.451 | 533.781 | 718.297 | 599.152 | 618.193 | 518.662 | 713.962 | 533.257 | 392.709 | 395.8 | 466 | 305.1 | 270.7 | 261.2 | 236.1 | 199.2 | 215.3 | 292.7 | 327.8 | 286 | 242.5 | 153.4 | 232.5 | 115.2 | 105.3 | 89.3 | 49.2 | 35.5 | 33.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,359.787 | 2,386.045 | 2,415.039 | 2,401.526 | 2,295.848 | 2,284.602 | 2,339.985 | 2,363.37 | 2,403.043 | 2,276.789 | 2,263.371 | 2,309.831 | 2,354.21 | 2,373.029 | 2,443.517 | 2,527.851 | 2,657.148 | 2,767.789 | 2,893.395 | 2,815.605 | 2,913.383 | 2,948.607 | 3,022.353 | 3,038.612 | 3,024.684 | 3,130.686 | 3,151.344 | 3,173.824 | 3,275.629 | 3,422.824 | 3,546.913 | 3,641.889 | 3,630.139 | 3,632.922 | 3,670.823 | 3,883.332 | 4,231.074 | 4,196.907 | 4,250.719 | 3,928.826 | 3,823.053 | 3,598.286 | 3,633.832 | 3,561.734 | 3,464.748 | 3,449.04 | 3,323.75 | 3,242.929 | 3,334.704 | 3,241.526 | 3,054.71 | 2,942.296 | 2,842.333 | 2,552.166 | 2,505.118 | 2,812.281 | 2,811.144 | 2,873.881 | 2,824.633 | 2,913.966 | 3,065.37 | 3,231.628 | 3,324.319 | 3,243.213 | 1,285.584 | 1,224.238 | 1,208.408 | 1,210.587 | 1,199.576 | 1,177.436 | 1,138.73 | 1,107.616 | 1,056.913 | 996.73 | 959.889 | 943.9 | 925.111 | 927.592 | 1,954.851 | 1,945.521 | 1,932.174 | 1,930.803 | 1,587.732 | 1,588.25 | 1,595.593 | 1,573.462 | 1,529.635 | 1,521.444 | 1,462.637 | 1,438.931 | 1,419.432 | 1,418.609 | 1,440.413 | 1,397.583 | 1,316.694 | 1,287.932 | 966.737 | 789.6 | 762.4 | 760.2 | 763.9 | 683.5 | 766.7 | 750.2 | 730 | 643.7 | 628.5 | 617 | 598.4 | 328.5 | 308.9 | 210.5 | 279.3 | 82 | 85.5 | 84.3 | 78.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.907 | 206.649 | 206.017 | 205.167 | 205.002 | 206.237 | 207.125 | 207.399 | 206.589 | 206.306 | 206.207 | 208.479 | 207.459 | 222.011 | 222.56 | 219.719 | 313.858 | 312.461 | 313.451 | 312.356 | 311.435 | 312.03 | 311.096 | 310.552 | 362.797 | 363.727 | 363.176 | 363.646 | 362.769 | 309.565 | 309.726 | 736.897 | 752.91 | 766.922 | 746.451 | 760.553 | 772.199 | 813.279 | 857.724 | 841.529 | 284.58 | 280.749 | 280.749 | 280.749 | 280.749 | 280.749 | 280.75 | 280.749 | 280.724 | 266.827 | 266.827 | 266.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 545.377 | 0 | 0 | 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
| 15.566 | 16.659 | 16.367 | 17.31 | 18.047 | 18.231 | 18.55 | 19.575 | 20.609 | 21.678 | 22.752 | 23.915 | 25.087 | 26.241 | 26.5 | 27.666 | 28.832 | 29.967 | 30.562 | 31.746 | 32 | 33.227 | 34.508 | 35.401 | 35.406 | 36.129 | 35.156 | 28.116 | 2.403 | 2.834 | 3.26 | 3.316 | 3.673 | 3.977 | 3.147 | 3.363 | 3.714 | 3.931 | 4.149 | 3.302 | 3.399 | 3.615 | 3.538 | 3.917 | 4.501 | 4.431 | 5.29 | 6.101 | 6.923 | 4.872 | 5.611 | 6.471 | 7.415 | 6.15 | 7.068 | 6.366 | 2.055 | 2.458 | 2.739 | 3.156 | 3.681 | 4.421 | 5.244 | 5.676 | 1.376 | 0.272 | 0.295 | 0.318 | 0.308 | 0.33 | 0.353 | 0.375 | 0.398 | 0.421 | 0.443 | 0.465 | 267.314 | 267.338 | 923.528 | 927.078 | 927.473 | 929.8 | 592.325 | 592.705 | 605.271 | 606.842 | 608.465 | 619.301 | 617.176 | 618.564 | 72.744 | 619.381 | 551.251 | 558.392 | 566.29 | 550.502 | 474.861 | 297.5 | 300.1 | 306.1 | 310.4 | 259.8 | 281.9 | 285.5 | 288.2 | 209 | 213.5 | 216.3 | 219.1 | 71.4 | 72.3 | 72.3 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 15.566 | 16.659 | 16.367 | 17.31 | 18.047 | 18.231 | 18.55 | 19.575 | 20.609 | 21.678 | 22.752 | 23.915 | 25.087 | 26.241 | 26.5 | 27.666 | 28.832 | 29.967 | 30.562 | 31.746 | 32 | 33.227 | 34.508 | 35.401 | 241.313 | 242.778 | 241.173 | 233.283 | 207.405 | 209.071 | 210.385 | 210.715 | 210.262 | 210.283 | 209.354 | 211.842 | 211.173 | 225.942 | 226.709 | 223.021 | 317.257 | 316.076 | 316.989 | 316.273 | 315.936 | 316.461 | 316.386 | 316.653 | 369.72 | 368.599 | 368.787 | 370.117 | 370.184 | 315.715 | 316.794 | 743.263 | 754.965 | 769.38 | 749.19 | 763.709 | 775.88 | 817.7 | 862.968 | 847.205 | 285.956 | 281.021 | 281.044 | 281.067 | 281.057 | 281.08 | 281.102 | 281.124 | 281.122 | 267.247 | 267.27 | 267.293 | 267.314 | 267.338 | 923.528 | 927.078 | 927.473 | 929.8 | 592.325 | 592.705 | 605.271 | 606.842 | 608.465 | 619.301 | 617.176 | 618.564 | 618.121 | 619.381 | 551.251 | 558.392 | 566.29 | 550.502 | 474.861 | 297.5 | 300.1 | 306.1 | 310.4 | 259.8 | 281.9 | 285.5 | 288.2 | 209 | 213.5 | 216.3 | 219.1 | 71.4 | 72.3 | 72.3 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 4.938 | 5.07 | 4.891 | 5.003 | 10.645 | 15.634 | 16.276 | 20.451 | 11.729 | 9.141 | 12.951 | 7.382 | 7.601 | -1.098 | -1.265 | -3.207 | -5.179 | -6.011 | -4.26 | -6.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.579 | 0 | 0 | 0 | -58.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.767 | 29.578 | 50.294 | 365.986 | 0.454 | 0.454 | 0.454 | 0.455 | 0.786 | 0.84 | 0.867 | 0.867 | 1.098 | 1.098 | 1.265 | 1.098 | 5.179 | 6.011 | 4.26 | 4.724 | 3.817 | 12.209 | 20.451 | 36.88 | 33.518 | 38.024 | 41.962 | 41.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.579 | 0 | 0 | 58.055 | 58.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.133 | 32.984 | 0 | 0 | 0 | 28.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.381 | 7.232 | 10.895 | 10.653 | 5.811 | 0.682 | 0.695 | 1.602 | 1.633 | 1.521 | 0 | 0 | 0 | 1.098 | 1.265 | 3.207 | 5.179 | 6.011 | 4.26 | 6.996 | 1.165 | 2.347 | 2.394 | 2.449 | 2.307 | 2.358 | 2.314 | 2.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.917 | 3.297 | 3.297 | 3.297 | 58.435 | 58.435 | 58.435 | 58.435 | 58.435 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 172.755 | 172.755 | 64.579 | 64.579 | 64.579 | 64.579 | 64.579 | 58.055 | 58.055 | 0 | 58.055 | 58.053 | 58.055 | 58.093 | 0 | 0 | -0.001 | -0.001 | -0 | 0 | 0 | 0 | -0.001 | 0.001 | 1,750.344 | 8.658 | 9.116 | 10.096 | 14.571 | 12.698 | 40.972 | 8.957 | 11.217 | 17.88 | 17.443 | 12.338 | 13.335 | 13.923 | 17.171 | 18.158 | 16.148 | 20.356 | 16.445 | 15.219 | 14.8 | 15.2 | 21.8 | 23.3 | 43.2 | 51.7 | 53.7 | 45 | 52 | 53.7 | 54.1 | 55.7 | 49.5 | 5.1 | 4.3 | 0 | 4.3 | 0 | 0 | 0 |
Total Non-Current Assets
| 2,415.439 | 2,444.584 | 2,497.486 | 2,800.478 | 2,330.805 | 2,319.603 | 2,375.96 | 2,405.453 | 2,437.8 | 2,309.969 | 2,299.941 | 2,341.995 | 2,387.996 | 2,400.368 | 2,471.282 | 2,556.615 | 2,691.159 | 2,803.767 | 2,928.217 | 2,852.075 | 2,950.365 | 2,996.39 | 3,079.706 | 3,113.342 | 3,301.822 | 3,413.846 | 3,436.793 | 3,451.185 | 3,483.034 | 3,631.895 | 3,757.298 | 3,852.604 | 3,840.401 | 3,843.205 | 3,880.177 | 4,098.091 | 4,445.544 | 4,426.146 | 4,480.725 | 4,210.282 | 4,198.745 | 3,972.797 | 4,009.256 | 3,936.442 | 3,845.263 | 3,830.08 | 3,704.715 | 3,624.161 | 3,769.003 | 3,674.704 | 3,488.076 | 3,376.992 | 3,277.096 | 3,040.636 | 2,994.667 | 3,620.123 | 3,630.688 | 3,707.84 | 3,638.402 | 3,742.254 | 3,899.305 | 4,107.383 | 4,245.342 | 4,148.473 | 1,629.593 | 1,563.314 | 1,547.544 | 1,491.654 | 1,480.633 | 1,458.514 | 1,419.832 | 1,388.741 | 1,338.035 | 1,263.977 | 1,227.159 | 1,211.192 | 1,192.426 | 2,945.273 | 2,914.17 | 2,914.699 | 2,869.743 | 2,875.174 | 2,192.755 | 2,221.927 | 2,209.821 | 2,191.521 | 2,155.98 | 2,158.188 | 2,092.151 | 2,070.83 | 2,051.476 | 2,055.161 | 2,009.822 | 1,972.123 | 1,903.34 | 1,854.879 | 1,456.817 | 1,101.9 | 1,077.7 | 1,088.1 | 1,097.6 | 986.5 | 1,100.3 | 1,089.4 | 1,063.2 | 904.7 | 895.7 | 887.4 | 873.2 | 449.4 | 386.3 | 287.1 | 279.3 | 86.3 | 85.5 | 84.3 | 78.3 |
Total Assets
| 2,887.996 | 2,914.533 | 2,997.126 | 3,311.359 | 2,808.201 | 2,732.694 | 2,891.399 | 2,876.123 | 2,927.384 | 2,704.686 | 2,692.884 | 2,661.752 | 2,720.415 | 2,696.309 | 2,795.596 | 2,898.878 | 3,073.324 | 3,204.233 | 3,372.574 | 3,269.84 | 3,445.734 | 3,440.348 | 3,631.728 | 3,636.043 | 3,785.874 | 3,858.221 | 3,929.703 | 3,892.931 | 3,967.987 | 4,078.083 | 4,261.536 | 4,324.214 | 4,450.324 | 4,512.4 | 4,619.026 | 4,878.69 | 5,268.98 | 5,193.847 | 5,492.647 | 5,308.996 | 5,317.581 | 5,061.476 | 4,736.927 | 4,579.123 | 4,424.413 | 4,370.678 | 4,378.67 | 4,300.263 | 4,506.689 | 4,481.139 | 4,488.47 | 4,427.874 | 4,351.524 | 3,637.755 | 3,642.85 | 4,296.788 | 4,188.496 | 4,194.948 | 4,170.858 | 4,191.713 | 4,360.861 | 4,521.43 | 4,853.916 | 4,833.702 | 1,974.135 | 1,756.302 | 1,919.945 | 1,763.477 | 1,729.046 | 1,629.942 | 1,825.997 | 1,761.186 | 1,738.041 | 1,573.983 | 1,832.084 | 1,718.882 | 5,221.102 | 4,009.006 | 4,039.854 | 3,850.773 | 3,696.745 | 3,554.229 | 3,020.343 | 2,908.385 | 2,859.689 | 2,739.083 | 2,920.118 | 2,760.015 | 2,673.602 | 2,604.611 | 2,769.773 | 2,654.313 | 2,628.015 | 2,490.785 | 2,617.302 | 2,388.136 | 1,849.526 | 1,497.7 | 1,543.7 | 1,393.2 | 1,368.3 | 1,247.7 | 1,336.4 | 1,288.6 | 1,278.5 | 1,197.4 | 1,223.5 | 1,173.4 | 1,115.7 | 602.8 | 618.8 | 402.3 | 384.6 | 175.6 | 134.7 | 119.8 | 112.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 282.81 | 290.44 | 266.298 | 151.348 | 280.519 | 261.504 | 248.14 | 392.053 | 320.349 | 268.688 | 215.587 | 224.123 | 198.129 | 166.3 | 145.128 | 150.957 | 145.726 | 148.139 | 199.137 | 199.478 | 246.796 | 223.115 | 238.455 | 274.489 | 257.449 | 248.226 | 222.737 | 209.625 | 218.794 | 202.285 | 255.346 | 240.736 | 217.817 | 166.836 | 193.434 | 235.948 | 282.897 | 252.601 | 418.968 | 493.038 | 420.76 | 342.235 | 338.095 | 332.838 | 370.895 | 297.472 | 345.779 | 333.893 | 371.161 | 329.312 | 388.91 | 436.667 | 346.135 | 219.732 | 237.569 | 215.653 | 159.212 | 0 | 0 | 128.376 | 138.992 | 122.887 | 185.55 | 270.121 | 135.522 | 88.344 | 104.275 | 80.864 | 82.548 | 70.696 | 114.135 | 60.65 | 139.877 | 124.81 | 160.387 | 134.303 | 153.24 | 92.513 | 344.649 | 340.372 | 327.101 | 269.322 | 292.631 | 62.958 | 248.543 | 237.89 | 290.763 | 268.568 | 243.513 | 214.598 | 289.559 | 253.342 | 266.738 | 219.59 | 275.633 | 227.548 | 192.62 | 134.3 | 152.4 | 113.6 | 95.2 | 74.7 | 88.5 | 90.7 | 97.2 | 107.6 | 135.2 | 116.1 | 102.3 | 66.1 | 63.7 | 42.9 | 0 | 17 | 0 | 0 | 0 |
Short Term Debt
| 0.952 | 19.925 | 21.453 | 20.234 | 15.94 | 15.125 | 15.072 | 14.985 | 15.539 | 13.842 | 13.119 | 13.158 | 13.377 | 13.249 | 13.373 | 12.181 | 11.187 | 10.175 | 13.192 | 12.449 | 13.258 | 12.611 | 13.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.483 | 4.505 | 0.444 | 0.223 | 43.363 | 37.497 | 55.541 | 48.953 | 0 | 0 | 10.548 | 14.115 | 0 | 6.652 | 24.656 | 36.774 | 3.987 | 5.449 | 13.822 | 20.467 | 765.134 | 0 | 0.018 | 0.018 | 0 | 85.348 | 92.495 | 165.067 | 154.35 | 137.156 | 123.946 | 123.003 | 134.103 | 118.795 | 121.061 | 117.127 | 116.507 | 118.484 | 218.156 | 147.973 | 38.321 | 13.6 | 59.2 | 6.5 | 21.4 | 23.2 | 34 | 31.7 | 43.9 | 27.5 | 53.8 | 79.8 | 86.9 | 28 | 109.4 | 34.2 | 0 | 5.2 | 0 | 0 | 0 |
Tax Payables
| 3.059 | 1.114 | 3.782 | 3.026 | 3.197 | 1.623 | 3.379 | 2.991 | 1.407 | 0.695 | 1.489 | 0.839 | 0.654 | 0.885 | 4.181 | 3.702 | 5.079 | 4.285 | 5.081 | 4.142 | 8.033 | 7.268 | 9.71 | 7.673 | 3.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.836 | 5.581 | 6.362 | 8.467 | 7.184 | 4.83 | 0.183 | 0.157 | 4.06 | 0 | 0 | 11.096 | 64.188 | 42.872 | 30.303 | 24.251 | 3.786 | 0 | 0.331 | 0.807 | 0.863 | 2.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.263 | -18.962 | 0 | 3.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -133.373 | 0 | 0 | 0 | -94.035 | 0 | 0 | 0 | -108.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.551 | 0 | 0 | 0 | 0 | 0 | 0 | 4.933 | 7.27 | 0 | 0 | 0 | 197.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.059 | 20.076 | 3.782 | 191.034 | 3.197 | 1.623 | 3.379 | 2.991 | 1.407 | 0.695 | 1.489 | 134.212 | 0.654 | 0.885 | 4.181 | 97.737 | 5.079 | 4.285 | 5.081 | 112.152 | 8.033 | 7.268 | 9.71 | 7.673 | 3.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.836 | 5.581 | 6.362 | 8.467 | 7.184 | 4.83 | 0.183 | 0.157 | 4.06 | 0 | 0 | 11.096 | 64.188 | 42.872 | 30.303 | 24.251 | 3.786 | 0 | 0.331 | 0.807 | 0.863 | 2.056 | 139.07 | 138.107 | 0 | 0 | 0 | 0 | 20.826 | 16.35 | 16.348 | 16.348 | 36.47 | 16.349 | 16.35 | 23.893 | 38.985 | 38.94 | 43.814 | 43.021 | 200.165 | 161.704 | 234.511 | 53.444 | 31.103 | 25.89 | 23.209 | 20.667 | 12.585 | 0 | 0 | 0 | 0 | 9.779 | 0 | 5.406 | 12.764 | 10.776 | 0 | 18.948 | 0 | 0 | 0 | 0 | -0.1 | 0 | 72.1 | 50.4 | 20.5 | 1.9 | 5.7 | 6.6 | 12.9 | 21 | 19.5 | 18.3 | 9.9 | 71.9 | 0.1 | 29 | 23.1 | 29.3 |
Total Current Liabilities
| 306.084 | 311.479 | 291.533 | 365.642 | 299.656 | 278.252 | 266.591 | 410.029 | 337.295 | 283.225 | 230.195 | 238.12 | 212.16 | 180.434 | 162.682 | 166.84 | 161.992 | 162.599 | 217.41 | 216.069 | 268.087 | 242.994 | 261.762 | 282.162 | 261.028 | 248.226 | 222.737 | 209.625 | 218.794 | 202.285 | 255.346 | 240.736 | 217.817 | 166.836 | 193.434 | 243.784 | 288.478 | 258.963 | 427.435 | 500.222 | 425.59 | 342.418 | 338.252 | 336.898 | 370.895 | 297.472 | 356.875 | 398.081 | 414.033 | 359.615 | 413.161 | 440.453 | 346.135 | 220.063 | 238.376 | 216.516 | 165.751 | 143.575 | 138.551 | 128.599 | 182.355 | 160.384 | 241.091 | 339.9 | 151.871 | 104.693 | 131.172 | 131.449 | 98.897 | 93.698 | 162.685 | 205.961 | 182.804 | 174.073 | 217.229 | 354.935 | 1,080.078 | 327.023 | 403.045 | 378.763 | 352.991 | 377.879 | 405.793 | 438.197 | 402.893 | 375.046 | 414.709 | 391.571 | 387.395 | 333.393 | 416.026 | 383.233 | 394.021 | 338.074 | 512.737 | 375.521 | 230.941 | 147.9 | 211.6 | 120 | 116.6 | 170 | 172.9 | 142.9 | 143 | 140.8 | 195.6 | 208.8 | 210.2 | 113.6 | 191.4 | 87 | 71.9 | 22.3 | 29 | 23.1 | 29.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 787.008 | 844.671 | 935.142 | 914.83 | 1,018.97 | 1,017.556 | 1,214.069 | 1,138.948 | 1,293.458 | 1,185.362 | 1,219.757 | 1,152.617 | 1,209.344 | 1,191.27 | 1,236.991 | 1,285.092 | 1,412.067 | 1,506.627 | 1,561.808 | 1,482.161 | 1,571.832 | 1,574.707 | 1,708.833 | 1,706.253 | 1,698.651 | 1,735.842 | 1,776.763 | 1,730.437 | 1,777.667 | 1,844.773 | 1,892.739 | 1,906.934 | 2,005.324 | 2,049.286 | 2,042.846 | 2,180.51 | 2,114.9 | 1,980.575 | 2,009.97 | 1,852.186 | 1,794.319 | 1,716.314 | 1,350.992 | 1,323.268 | 1,270.976 | 1,279.167 | 1,241.154 | 1,218.796 | 1,206.425 | 1,242.993 | 1,221.402 | 1,239.616 | 1,262.038 | 806.416 | 811.408 | 804.494 | 679.291 | 703.004 | 725.721 | 775.418 | 795.56 | 868.933 | 1,202.665 | 1,368.349 | 231.784 | 104.948 | 213.507 | 119.826 | 123.773 | 51.937 | 147.69 | 140.88 | 165.571 | 44.997 | 224.602 | 96.838 | 0 | 719.24 | 717.096 | 718.87 | 732.154 | 905.181 | 391.172 | 399.422 | 446.372 | 411.144 | 551.87 | 514.878 | 440.467 | 419.103 | 500.273 | 496.2 | 510.144 | 498.197 | 505.871 | 548.096 | 441.99 | 223.5 | 223.1 | 272.3 | 266.4 | 215 | 288.6 | 270.7 | 258 | 214.6 | 227.4 | 228.3 | 241.1 | 96.3 | 53.7 | 42.8 | 55.2 | 9.7 | 11.1 | 11 | 1.5 |
Deferred Revenue Non-Current
| 54.01 | 55.843 | 57.742 | 57.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,010.438 | -1,028.278 | -1,096.861 | -1,237.225 | -1,278.171 | -1,374.465 | -1,372.818 | -1,403.633 | -1,345.095 | -1,387.606 | -1,520.529 | -1,649.539 | -1,517.481 | -1,577.966 | -1,665.774 | -1,761.912 | -1,649.472 | -1,756.235 | -1,787.74 | -2,008.313 | -2,008.185 | -2,128.714 | -2,134.452 | -2,401.495 | -2,288.116 | -2,213.606 | -2,124.471 | -2,042.851 | -1,890.299 | -1,871.598 | -1,513.854 | -1,662.534 | -1,374.014 | -1,473.534 | -1,385.713 | -1,558.154 | -1,402.779 | -1,498.764 | -1,423.839 | -1,572.212 | -1,529.684 | -1,172.652 | -1,155.303 | 0 | 0 | 0 | 0 | -26.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 62.047 | 53.13 | 64.032 | 365.839 | 70.149 | 63.576 | 46.482 | 28.946 | 21.539 | 15.341 | 11.828 | 12.219 | 12.6 | 16.557 | 18.371 | 21.236 | 23.017 | 26.152 | 23.339 | 25.389 | 33.317 | 48.625 | 63.748 | 72.779 | 76.279 | 90.35 | 111.748 | 118.911 | 90.599 | 113.747 | 150.347 | 174.618 | 220.678 | 246.264 | 285.04 | 303.466 | 456.113 | 485.632 | 533.469 | 486.133 | 516.74 | 497.519 | 500.957 | 487.347 | 473.933 | 491.839 | 490.338 | 485.592 | 567.515 | 585.083 | 591.347 | 587.79 | 613.781 | 585.968 | 581.464 | 667.54 | 701.171 | 714.946 | 689.304 | 703.195 | 700.016 | 729.196 | 770.951 | 770.623 | 202.783 | 0 | 194.735 | 181.633 | 197.787 | 195.645 | 191.925 | 174.571 | 174.781 | 172.205 | 193.103 | 192.517 | 212.167 | 367.176 | 432.8 | 431.399 | 359.903 | 354.112 | 340.356 | 321.706 | 324.77 | 311.4 | 327.128 | 318.547 | 323.583 | 344.348 | 364.071 | 356.408 | 341.927 | 316.654 | 293.093 | 257.624 | 234.794 | 215.8 | 209.3 | 103.4 | 105.3 | 94.4 | 117 | 132.2 | 144.9 | 145.5 | 121 | 84.5 | 47.5 | 39.6 | 33.7 | 25.3 | 25.2 | 12.8 | 12.7 | 11.8 | 11.2 |
Other Non-Current Liabilities
| 17.747 | 16.625 | 13.244 | 32.262 | 35.691 | 24.632 | 24.672 | 67.671 | 42.296 | 41.382 | 37.69 | 33.241 | 1,042.802 | 1,054.67 | 1,112.073 | 1,256.295 | 1,292.866 | 1,388.905 | 1,385.449 | 1,422.422 | 1,362.146 | 1,405.721 | 1,538.749 | 1,666.636 | 1,537.483 | 1,595.704 | 1,681.821 | 1,785.534 | 1,673.017 | 1,779.535 | 1,813.637 | 2,048.121 | 2,038.99 | 2,159.173 | 2,158.058 | 2,431.216 | 2,318.231 | 2,245.944 | 2,152.564 | 2,071.94 | 1,927.147 | 1,908.099 | 1,546.652 | 1,694.801 | 1,405.921 | 1,505.224 | 1,412.434 | 1,584.648 | 1,428.574 | 1,522.862 | 1,445.547 | 1,599.636 | 1,555.441 | 1,197.291 | 1,179.754 | 30.319 | 25.511 | 27.102 | 22.776 | 26.693 | 26.994 | 24.836 | 0 | 30.951 | 7.115 | 199.639 | 6.444 | 13.896 | 12.386 | 16.07 | 20.238 | 22.699 | 12.507 | 7.245 | 0 | 0.001 | 0 | 75.11 | 0 | 78.407 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0.1 | 1.6 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 920.812 | 970.269 | 1,070.16 | 1,370.055 | 1,124.81 | 1,105.764 | 1,285.223 | 1,235.565 | 1,357.293 | 1,242.085 | 1,269.275 | 1,198.077 | 1,254.308 | 1,234.219 | 1,270.574 | 1,325.398 | 1,449.779 | 1,547.219 | 1,597.778 | 1,526.339 | 1,622.2 | 1,641.447 | 1,790.801 | 1,796.129 | 1,794.932 | 1,843.93 | 1,904.558 | 1,872.97 | 1,891.811 | 1,981.82 | 2,068.983 | 2,121.36 | 2,256.807 | 2,326.009 | 2,351.492 | 2,513.697 | 2,601.128 | 2,498.545 | 2,571.532 | 2,367.408 | 2,347.907 | 2,250.334 | 1,884.747 | 1,842.882 | 1,776.816 | 1,802.696 | 1,758.213 | 1,730.882 | 1,799.735 | 1,852.174 | 1,834.457 | 1,854.83 | 1,901.576 | 1,417.023 | 1,417.323 | 1,502.353 | 1,405.973 | 1,445.052 | 1,437.801 | 1,478.613 | 1,522.57 | 1,622.965 | 1,973.616 | 2,169.922 | 441.682 | 304.587 | 414.686 | 315.355 | 333.946 | 263.652 | 359.852 | 338.15 | 352.859 | 224.447 | 417.704 | 289.356 | 212.167 | 1,161.526 | 1,149.896 | 1,150.269 | 1,092.057 | 1,259.293 | 731.528 | 721.128 | 771.143 | 722.544 | 878.998 | 833.425 | 764.05 | 763.451 | 864.344 | 852.608 | 852.07 | 814.851 | 798.964 | 805.72 | 676.784 | 439.4 | 434 | 375.7 | 371.6 | 309.4 | 405.5 | 402.9 | 402.9 | 360 | 348.4 | 312.8 | 288.6 | 135.8 | 87.4 | 68.1 | 80.4 | 22.5 | 23.8 | 22.8 | 12.7 |
Total Liabilities
| 1,226.896 | 1,281.748 | 1,361.693 | 1,735.697 | 1,424.466 | 1,384.016 | 1,551.814 | 1,645.594 | 1,694.588 | 1,525.31 | 1,499.47 | 1,436.197 | 1,466.468 | 1,414.653 | 1,433.256 | 1,492.238 | 1,611.771 | 1,709.818 | 1,815.188 | 1,742.408 | 1,890.287 | 1,884.441 | 2,052.563 | 2,078.291 | 2,055.96 | 2,092.156 | 2,127.295 | 2,082.595 | 2,110.605 | 2,184.105 | 2,324.329 | 2,362.096 | 2,474.624 | 2,492.845 | 2,544.926 | 2,757.481 | 2,889.606 | 2,757.508 | 2,998.967 | 2,867.63 | 2,773.497 | 2,592.752 | 2,222.999 | 2,179.78 | 2,147.711 | 2,100.168 | 2,115.088 | 2,128.963 | 2,213.768 | 2,211.789 | 2,247.618 | 2,295.283 | 2,247.711 | 1,637.086 | 1,655.699 | 1,718.869 | 1,571.724 | 1,588.627 | 1,576.352 | 1,607.212 | 1,704.925 | 1,783.349 | 2,214.707 | 2,509.823 | 593.553 | 409.279 | 545.857 | 446.804 | 432.843 | 357.351 | 522.537 | 544.111 | 535.663 | 398.52 | 634.933 | 644.291 | 1,292.245 | 1,488.549 | 1,552.941 | 1,529.032 | 1,445.048 | 1,637.172 | 1,137.321 | 1,159.325 | 1,174.036 | 1,097.59 | 1,293.707 | 1,224.996 | 1,151.445 | 1,096.844 | 1,280.37 | 1,235.841 | 1,246.091 | 1,152.925 | 1,311.701 | 1,181.241 | 907.725 | 587.3 | 645.6 | 495.7 | 488.2 | 479.4 | 578.4 | 545.8 | 545.9 | 500.8 | 544 | 521.6 | 498.8 | 249.4 | 278.8 | 155.1 | 152.3 | 44.8 | 52.8 | 45.9 | 42 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,337.079 | 2,346.823 | 2,376.894 | 2,365.129 | 2,306.545 | 2,306.545 | 2,313.746 | 2,299.533 | 2,294.36 | 2,299.37 | 2,297.497 | 2,281.444 | 2,281.444 | 2,281.444 | 2,281.444 | 2,285.738 | 2,291.796 | 2,291.796 | 2,291.134 | 2,296.378 | 2,314.097 | 2,322.28 | 2,322.28 | 2,322.28 | 2,322.28 | 2,321.902 | 2,319.293 | 2,319.293 | 2,319.293 | 2,319.293 | 2,319.293 | 2,319.293 | 2,319.293 | 2,319.276 | 2,316.615 | 2,316.321 | 2,316.321 | 2,316.321 | 2,315.539 | 2,315.539 | 2,315.163 | 2,314.033 | 2,308.966 | 2,305.227 | 2,256.517 | 2,253.713 | 2,252.711 | 2,251.982 | 0 | 0 | 0 | 2,248.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,566.533 | 0 | 0 | 1,442.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -915.629 | -954.812 | -975.513 | -1,012.029 | -1,158.751 | -1,178.543 | -1,205.443 | -1,301.273 | -1,304.756 | -1,335.435 | -1,310.824 | -1,266.98 | -1,239.644 | -1,201.612 | -1,125.7 | -1,089.594 | -1,052.076 | -1,023.6 | -974.733 | -969.456 | -968.395 | -964.861 | -951.06 | -978.874 | -780.546 | -749.898 | -702.681 | -684.604 | -637.599 | -611.312 | -575.182 | -552.568 | -521.95 | -474.573 | -416.896 | -397.013 | -105.557 | 1.647 | 51.962 | 48.426 | 182.966 | 147.719 | 172.446 | 88.416 | 37.113 | 21.508 | 34.867 | -44.621 | 85.539 | 46.182 | 27.921 | -83.16 | -66.82 | -150.288 | -166.691 | 169.318 | 163.775 | 102.697 | 169.244 | 107.227 | 132.112 | 60.416 | 2.941 | -48.068 | -62.893 | -96.196 | -68.89 | -126.11 | -116.091 | -139.704 | -108.834 | -195.219 | -181.221 | -204.102 | -180.724 | -303.284 | 2,569.959 | 1,206.053 | 1,180.201 | 1,041.683 | 953.5 | 910.793 | 894.798 | 808.76 | 753.616 | 715.843 | 704.981 | 620.084 | 611.221 | 598.975 | 595.648 | 530.444 | 496.823 | 453.862 | 424.49 | 342.4 | 279.869 | 263 | 256.1 | 269.9 | 257.9 | 260.3 | 253.3 | 238.3 | 229.2 | 206.9 | 185.3 | 152.6 | 121.3 | 97.4 | 83.8 | 72.1 | 61.8 | 55 | 51.2 | 43.4 | 40.1 |
Accumulated Other Comprehensive Income/Loss
| 158.602 | 165.17 | 159.57 | 147.476 | 161.552 | 146.988 | 158.247 | 159.714 | 169.135 | 141.384 | 130.577 | 134.78 | 135.394 | 126.574 | 132.777 | 137.581 | 148.736 | 155.716 | 173.107 | 134.255 | 147.163 | 139.523 | 152.51 | 162.014 | 138.056 | 146.366 | 139.889 | 131.61 | 132.847 | 144.519 | 153.026 | 156.456 | 140.538 | 138.11 | 137.476 | 166.101 | 133.99 | 85.087 | 93.869 | 46.292 | 15.778 | -22.292 | 3.075 | -23.475 | -44.4 | -31.775 | -50.15 | -60.535 | -66.905 | -49.119 | -57.091 | -50.862 | -49.19 | -65.873 | -60.084 | -372.893 | -326.659 | -274.431 | -350.905 | -297.497 | -250.107 | -95.517 | 68.192 | 15.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.466 | 0 | 0 | 0 | 0 | 35.189 | 12.517 | 7.943 | 5.09 | 23.394 | 18.491 | 15.766 | 14.266 | 0 | 0 | 0 | 0 | -373.021 | -373.02 | -373.02 | -373.02 | -285.697 | -271.515 | -271.515 | -271.515 | -211.4 | -211.4 | -211.4 | 0 | 0 | 0 | 0 | 0 | 0 | -127.4 | -65.1 | -65.1 | -65.1 | -65.1 | -42.8 | -42.8 | -42.8 | -42.8 | -35.4 | -35.4 | -35.4 |
Other Total Stockholders Equity
| 76.656 | 75.604 | 74.482 | 75.086 | 74.389 | 73.688 | 73.035 | 72.555 | 74.057 | 74.057 | 76.164 | 76.311 | 76.753 | 75.25 | 73.819 | 72.915 | 73.097 | 70.503 | 67.878 | 66.255 | 62.582 | 58.965 | 55.435 | 52.332 | 50.124 | 47.695 | 45.907 | 44.037 | 42.841 | 41.478 | 40.07 | 38.937 | 37.819 | 36.742 | 36.905 | 35.8 | 34.62 | 33.284 | 32.31 | 31.109 | 30.177 | 29.264 | 29.441 | 29.175 | 27.472 | 27.064 | 26.154 | 24.474 | 2,274.287 | 2,272.287 | 2,270.022 | 18.396 | 2,219.823 | 2,216.83 | 2,213.926 | 2,781.494 | 2,779.656 | 2,778.055 | 2,776.167 | 2,774.771 | 2,773.931 | 2,773.182 | 1.543 | 2,356.589 | 1,443.475 | 0.742 | 1,442.978 | 1,442.783 | 1,412.294 | 1,412.294 | 1,412.295 | 1,409.828 | 1,383.598 | 1,379.565 | 1,377.875 | 1,377.875 | 1,323.708 | 1,301.887 | 1,298.769 | 1,274.968 | 1,265.258 | 974.47 | 967.83 | 922.263 | 929.178 | 923.065 | 919.125 | 912.916 | 1,282.032 | 1,280.205 | 1,265.602 | 1,260.18 | 1,170.798 | 1,155.513 | 1,152.626 | 1,136.01 | 873.332 | 858.8 | 853.4 | 627.6 | 622.2 | 508 | 504.7 | 504.5 | 503.4 | 617.1 | 559.3 | 564.3 | 560.7 | 321.1 | 299 | 217.9 | 213.3 | 118.6 | 66 | 65.4 | 65.3 |
Total Shareholders Equity
| 1,656.708 | 1,632.785 | 1,635.433 | 1,575.662 | 1,383.735 | 1,348.678 | 1,339.585 | 1,230.529 | 1,232.796 | 1,179.376 | 1,193.414 | 1,225.555 | 1,253.947 | 1,281.656 | 1,362.34 | 1,406.64 | 1,461.553 | 1,494.415 | 1,557.386 | 1,527.432 | 1,555.447 | 1,555.907 | 1,579.165 | 1,557.752 | 1,729.914 | 1,766.065 | 1,802.408 | 1,810.336 | 1,857.382 | 1,893.978 | 1,937.207 | 1,962.118 | 1,975.7 | 2,019.555 | 2,074.1 | 2,121.209 | 2,379.374 | 2,436.339 | 2,493.68 | 2,441.366 | 2,544.084 | 2,468.724 | 2,513.928 | 2,399.343 | 2,276.702 | 2,270.51 | 2,263.582 | 2,171.3 | 2,292.921 | 2,269.35 | 2,240.852 | 2,132.591 | 2,103.813 | 2,000.669 | 1,987.151 | 2,577.919 | 2,616.772 | 2,606.321 | 2,594.506 | 2,584.501 | 2,655.936 | 2,738.081 | 2,639.209 | 2,323.879 | 1,380.581 | 1,347.022 | 1,374.088 | 1,316.673 | 1,296.203 | 1,272.591 | 1,303.461 | 1,217.075 | 1,202.377 | 1,175.463 | 1,197.151 | 1,074.591 | 3,928.857 | 2,520.457 | 2,486.913 | 2,321.741 | 2,242.152 | 1,903.754 | 1,878.394 | 1,745.289 | 1,682.794 | 1,638.908 | 1,624.106 | 1,533 | 1,520.232 | 1,506.16 | 1,488.23 | 1,417.604 | 1,381.924 | 1,337.86 | 1,305.601 | 1,206.895 | 941.801 | 910.4 | 898.1 | 897.5 | 880.1 | 768.3 | 758 | 742.8 | 732.6 | 696.6 | 679.5 | 651.8 | 616.9 | 353.4 | 340 | 247.2 | 232.3 | 130.8 | 81.8 | 73.4 | 70 |
Total Equity
| 1,661.1 | 1,632.785 | 1,635.433 | 1,575.662 | 1,383.735 | 1,348.678 | 1,339.585 | 1,230.529 | 1,232.796 | 1,179.376 | 1,193.414 | 1,225.555 | 1,253.947 | 1,281.656 | 1,362.34 | 1,406.64 | 1,461.553 | 1,494.415 | 1,557.386 | 1,527.432 | 1,555.447 | 1,555.907 | 1,579.165 | 1,557.752 | 1,729.914 | 1,766.065 | 1,802.408 | 1,810.336 | 1,857.382 | 1,893.978 | 1,937.207 | 1,962.118 | 1,975.7 | 2,019.555 | 2,074.1 | 2,121.209 | 2,379.374 | 2,436.339 | 2,493.68 | 2,441.366 | 2,544.084 | 2,468.724 | 2,513.928 | 2,399.343 | 2,276.702 | 2,270.51 | 2,263.582 | 2,171.3 | 2,292.921 | 2,269.35 | 2,240.852 | 2,132.591 | 2,103.813 | 2,000.669 | 1,987.151 | 2,577.919 | 2,616.772 | 2,606.321 | 2,594.506 | 2,584.501 | 2,655.936 | 2,738.081 | 2,639.209 | 2,323.879 | 1,380.581 | 1,347.022 | 1,374.088 | 1,316.673 | 1,296.203 | 1,272.591 | 1,303.461 | 1,217.075 | 1,202.377 | 1,175.463 | 1,197.151 | 1,074.591 | 3,928.857 | 2,520.457 | 2,486.913 | 2,321.741 | 2,251.697 | 1,917.057 | 1,883.022 | 1,749.06 | 1,685.653 | 1,641.493 | 1,626.411 | 1,535.019 | 1,522.157 | 1,507.767 | 1,489.403 | 1,418.472 | 1,381.924 | 1,337.86 | 1,305.601 | 1,206.895 | 941.801 | 910.4 | 898.1 | 897.5 | 880.1 | 768.3 | 758 | 742.8 | 732.6 | 696.6 | 679.5 | 651.8 | 616.9 | 353.4 | 340 | 247.2 | 232.3 | 130.8 | 81.9 | 73.9 | 70.2 |
Total Liabilities & Shareholders Equity
| 2,887.996 | 2,914.533 | 2,997.126 | 3,311.359 | 2,808.201 | 2,732.694 | 2,891.399 | 2,876.123 | 2,927.384 | 2,704.686 | 2,692.884 | 2,661.752 | 2,720.415 | 2,696.309 | 2,795.596 | 2,898.878 | 3,073.324 | 3,204.233 | 3,372.574 | 3,269.84 | 3,445.734 | 3,440.348 | 3,631.728 | 3,636.043 | 3,785.874 | 3,858.221 | 3,929.703 | 3,892.931 | 3,967.987 | 4,078.083 | 4,261.536 | 4,324.214 | 4,450.324 | 4,512.4 | 4,619.026 | 4,878.69 | 5,268.98 | 5,193.847 | 5,492.647 | 5,308.996 | 5,317.581 | 5,061.476 | 4,736.927 | 4,579.123 | 4,424.413 | 4,370.678 | 4,378.67 | 4,300.263 | 4,506.689 | 4,481.139 | 4,488.47 | 4,427.874 | 4,351.524 | 3,637.755 | 3,642.85 | 4,296.788 | 4,188.496 | 4,194.948 | 4,170.858 | 4,191.713 | 4,360.861 | 4,521.43 | 4,853.916 | 4,833.702 | 1,974.135 | 1,756.302 | 1,919.945 | 1,763.477 | 1,729.046 | 1,629.942 | 1,825.997 | 1,761.186 | 1,738.041 | 1,573.983 | 1,832.084 | 1,718.882 | 5,221.102 | 4,009.006 | 4,039.854 | 3,850.773 | 3,696.745 | 3,554.229 | 3,020.343 | 2,908.385 | 2,859.689 | 2,739.083 | 2,920.118 | 2,760.015 | 2,673.602 | 2,604.611 | 2,769.773 | 2,654.313 | 2,628.015 | 2,490.785 | 2,617.302 | 2,388.136 | 1,849.526 | 1,497.7 | 1,543.7 | 1,393.2 | 1,368.3 | 1,247.7 | 1,336.4 | 1,288.6 | 1,278.5 | 1,197.4 | 1,223.5 | 1,173.4 | 1,115.7 | 602.8 | 618.8 | 402.3 | 384.6 | 175.6 | 134.7 | 119.8 | 112.2 |