Marcopolo S.A.
B3:POMO4.SA
8.64 (BRL) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,770.205 | 1,343.961 | 1,470.377 | 1,536.121 | 1,430.051 | 1,331.777 | 1,356.113 | 1,171.473 | 948.934 | 1,100.176 | 1,233.932 | 1,322.975 | 1,174.773 | 1,073.06 | 989.611 | 1,040.931 | 955.756 | 805.857 | 911.666 | 1,074.622 | 966.344 | 868.153 | 906.452 | 863.467 | 773.913 | 982.281 | 900.163 | 958.759 | 975.236 | 1,004.646 | 1,028.266 | 1,209.459 | 1,361.671 | 814.466 | 932.1 | 1,131.162 | 929.163 | 739.116 | 933.254 | 642.615 | 595.576 | 696.682 | 653.747 | 624.717 | 760.63 | 755.401 | 915.415 | 393.945 | 386.035 | 719.905 | 702.455 | 904.318 | 814.571 | 673.3 | 568.173 | 672.123 | 607.328 | 64.829 | 491.712 | 503.925 |
Short Term Investments
| 0.506 | 0.975 | 0.592 | 0.063 | 1.197 | 0.003 | 0.741 | 0.598 | 0.721 | 1.925 | -534.262 | 0.683 | 3.522 | 1.284 | 5.393 | 2.641 | 6.219 | 4.655 | 1.605 | 98.314 | 72.61 | 71.505 | 70.422 | 89.928 | 0.483 | 100.09 | 191.911 | 187.373 | 249.682 | 248.209 | 260.062 | 224.151 | 193.019 | 244.716 | 100.73 | 184.866 | 262.516 | 157.06 | 51.89 | 241.786 | 317.109 | 134.833 | 166.505 | 143.702 | 17.066 | 12.136 | 136.428 | 132.167 | 123.801 | 117.172 | 4.118 | 2.394 | 44.589 | 52.84 | 48.93 | 54.092 | 61.539 | 707.924 | 215.616 | 37.438 |
Cash and Short Term Investments
| 1,770.205 | 1,344.936 | 1,470.969 | 1,536.184 | 1,431.248 | 1,331.78 | 1,356.113 | 1,171.473 | 949.655 | 1,102.101 | 1,233.932 | 1,322.975 | 1,174.773 | 1,073.06 | 989.611 | 1,040.931 | 955.756 | 805.857 | 911.666 | 1,172.936 | 1,038.954 | 939.658 | 976.874 | 953.395 | 773.913 | 1,082.371 | 1,092.074 | 1,146.132 | 1,224.918 | 1,252.855 | 1,288.328 | 1,433.61 | 1,554.69 | 1,059.182 | 1,032.83 | 1,316.028 | 1,191.679 | 896.176 | 985.144 | 884.401 | 912.685 | 831.515 | 820.252 | 768.419 | 777.696 | 767.537 | 1,051.843 | 526.112 | 509.836 | 837.077 | 706.573 | 906.712 | 859.16 | 726.14 | 617.103 | 726.215 | 668.867 | 772.753 | 707.328 | 541.363 |
Net Receivables
| 1,303.639 | 1,633.185 | 1,374.137 | 1,512.25 | 1,620.572 | 1,396.395 | 1,505.863 | 1,514.234 | 1,632.272 | 1,352.077 | 1,173.066 | 891.731 | 1,094.868 | 1,098.309 | 1,223.333 | 970.452 | 1,515.266 | 1,484.332 | 1,232.272 | 863.015 | 1,106.449 | 927.883 | 1,263.908 | 1,101.973 | 1,380.211 | 1,248.567 | 802.471 | 821.31 | 935.769 | 1,018.509 | 974.401 | 900.816 | 1,154.472 | 983.425 | 912.945 | 1,032.6 | 1,254.249 | 1,146.048 | 1,077.503 | 1,150.598 | 1,283.703 | 1,122.324 | 1,087.587 | 1,166.496 | 1,293.005 | 1,224.616 | 1,072.169 | 1,069.324 | 1,151.713 | 1,075.738 | 0 | 0 | 0 | 0 | 952.783 | 0 | 0 | 773.113 | 133.542 | 0 |
Inventory
| 1,963.072 | 1,896.396 | 1,743.884 | 1,618.848 | 1,415.287 | 1,335.928 | 1,224.09 | 1,286.28 | 1,350.098 | 1,134.435 | 959.002 | 906.252 | 875.427 | 801.906 | 770.892 | 693.496 | 691.856 | 633.138 | 670.414 | 516.813 | 621.663 | 631.717 | 660.998 | 653.12 | 699.111 | 630.339 | 546.141 | 502.943 | 481.829 | 485.729 | 447.635 | 436.41 | 472.296 | 407.969 | 415.246 | 411.192 | 488.83 | 483.867 | 487.475 | 445.13 | 445.285 | 405.641 | 422.514 | 420.896 | 454.816 | 429.527 | 455.53 | 391.239 | 449.97 | 399.084 | 408.557 | 368.33 | 327.987 | 289.296 | 264.543 | 311.448 | 289.757 | 247.382 | 262.552 | 244.195 |
Other Current Assets
| 1,673.391 | 231.791 | 250.185 | 271.931 | 146.918 | 143.417 | 127.358 | 1,687.987 | 117.777 | 176.76 | 162.396 | 1,137.96 | 184.951 | 165.615 | 178.345 | 1,436.625 | 107.619 | 103.495 | 105.58 | 1,145.47 | 103.721 | 1,300.292 | 146.702 | 1,454.473 | 108.743 | 110.265 | 1,124.732 | 1,173.826 | 84.475 | 114.793 | 87.958 | 1,186.718 | 108.565 | 96.488 | 93.598 | 1,261.699 | 90.522 | 87.444 | 93.358 | 1,338.534 | 85.935 | 79.826 | 75.328 | 1,335.532 | 79.818 | 74.467 | 64.356 | 1,319.499 | 71.011 | 50.689 | 1,063.187 | 1,019.801 | 1,091.858 | 1,013.175 | 0.001 | 952.846 | 896.708 | -53.71 | 538.501 | 883.837 |
Total Current Assets
| 5,406.668 | 5,106.308 | 4,839.175 | 4,939.213 | 4,614.025 | 4,207.52 | 4,213.424 | 4,145.74 | 4,049.802 | 3,765.373 | 3,528.396 | 3,367.187 | 3,330.019 | 3,138.89 | 3,162.181 | 3,171.052 | 3,270.497 | 3,026.822 | 2,919.932 | 2,835.219 | 2,870.787 | 2,871.667 | 3,048.482 | 3,060.988 | 2,961.978 | 3,071.542 | 2,762.947 | 2,822.901 | 2,726.991 | 2,871.886 | 2,798.322 | 3,056.738 | 3,290.023 | 2,547.064 | 2,454.619 | 2,988.919 | 3,025.28 | 2,613.535 | 2,643.48 | 2,668.065 | 2,727.608 | 2,439.306 | 2,405.681 | 2,524.847 | 2,605.335 | 2,496.147 | 2,643.898 | 2,236.85 | 2,182.53 | 2,362.588 | 2,178.317 | 2,294.843 | 2,279.005 | 2,028.611 | 1,834.43 | 1,990.509 | 1,855.332 | 1,739.538 | 1,641.923 | 1,669.395 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,242.672 | 1,184.512 | 1,103.362 | 1,050.358 | 1,053.21 | 1,044.005 | 1,045.678 | 1,030.013 | 992.326 | 994.158 | 989.132 | 1,017.759 | 1,010.556 | 1,007.99 | 1,029.01 | 1,006.32 | 1,038.838 | 1,022.419 | 989.24 | 941.203 | 864.509 | 835.673 | 786.633 | 770.733 | 763.219 | 749.53 | 710.866 | 688.355 | 701.769 | 709.862 | 705.811 | 708.269 | 760.216 | 583.489 | 584.606 | 561.34 | 534.317 | 499.242 | 474.453 | 435.024 | 400.018 | 372.53 | 357.633 | 338.056 | 328.698 | 321.47 | 313.167 | 454.915 | 416.844 | 404.699 | 379.076 | 353.567 | 349.477 | 331.583 | 326.366 | 318.761 | 309.247 | 300.199 | 295.661 | 290.768 |
Goodwill
| 250.597 | 214.406 | 196.416 | 198.032 | 195.75 | 195.017 | 202.614 | 280.358 | 279.264 | 287.188 | 279.522 | 309.76 | 303.597 | 291.646 | 323.846 | 302.726 | 306.583 | 293.221 | 269.491 | 245.796 | 249.405 | 212.084 | 214.819 | 212.329 | 222.872 | 218.179 | 200.642 | 202.961 | 198.739 | 199.736 | 217.97 | 215.889 | 203.873 | 253.902 | 278.703 | 286.586 | 288.312 | 254.737 | 258.627 | 238.672 | 239.868 | 235.964 | 235.453 | 240.376 | 251.583 | 246.22 | 184.639 | 184.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 49.886 | 47.483 | 45.145 | 45.065 | 44.36 | 44.694 | 45.443 | 45.684 | 43.731 | 42.454 | 42.386 | 42.628 | 43.003 | 43.18 | 43.938 | 43.204 | 43.564 | 43.809 | 44.391 | 42.381 | 21.127 | 21.016 | 21.809 | 20.222 | 20.715 | 20.757 | 18.769 | 17.88 | 15.976 | 18.078 | 17.87 | 18.8 | 21.084 | 18.123 | 21.48 | 24.011 | 26.086 | 24.61 | 26.984 | 25.672 | 26.805 | 24.141 | 26.496 | 27.623 | 28.251 | 26.876 | 26.602 | 36.328 | 0 | 0 | 193.997 | 77.296 | 78.598 | 80.296 | 82.227 | 72.842 | 74.09 | 75.707 | 77.185 | 68.416 |
Goodwill and Intangible Assets
| 300.483 | 261.889 | 241.561 | 243.097 | 240.11 | 239.711 | 248.057 | 326.042 | 322.995 | 329.642 | 321.908 | 352.388 | 346.6 | 334.826 | 367.784 | 345.93 | 350.147 | 337.03 | 313.882 | 288.177 | 270.532 | 233.1 | 236.628 | 232.551 | 243.587 | 238.936 | 219.411 | 220.841 | 214.715 | 217.814 | 235.84 | 234.689 | 224.957 | 272.025 | 300.183 | 310.597 | 314.398 | 279.347 | 285.611 | 264.344 | 266.673 | 260.105 | 261.949 | 267.999 | 279.834 | 273.096 | 211.241 | 220.84 | 216.678 | 215.496 | 193.997 | 77.296 | 78.598 | 80.296 | 82.227 | 72.842 | 74.09 | 75.707 | 77.185 | 68.416 |
Long Term Investments
| 509.688 | 1,441.773 | 1,303.514 | 1,225.227 | 543.063 | 542.191 | 1,076.368 | 1,155.898 | 619.135 | 620.169 | 1,117.781 | 1,188.188 | 1,203.196 | 1,158.737 | 1,200.653 | 557.273 | 628.536 | 660.485 | 682.832 | 425.912 | 454.177 | 441.536 | 439.046 | 406.159 | 484.442 | 367.226 | 222.924 | 203.748 | 109.485 | 117.354 | 82.242 | 103.74 | 150.941 | 196.577 | 406.522 | 378.608 | 354.57 | 358.902 | 451.233 | 191.636 | 83.858 | 238.22 | 209.795 | 254.246 | 364.454 | 347.802 | 134.814 | -92.969 | -88.962 | -82.474 | 150.108 | 146.098 | 105.533 | 178.803 | 103.133 | 110.641 | 146.557 | -252.877 | 252.245 | -22.766 |
Tax Assets
| 268.366 | 194.206 | 194.588 | 163.956 | 240.436 | 234.645 | 262.097 | 199.946 | 301.021 | 281.988 | 222.771 | 220.91 | 191.215 | 165.588 | 198.651 | 164.725 | 174.704 | 153.442 | 154.723 | 120.258 | 133.42 | 115.993 | 103.527 | 116.835 | 90.331 | 91.581 | 81.513 | 92.185 | 54.458 | 61.589 | 70.3 | 69.779 | 33.42 | 50.024 | 53.934 | 62.136 | 77.42 | 67.41 | 63.116 | 56.502 | 48.331 | 44.445 | 42.026 | 52.684 | 76.234 | 77.795 | 64.759 | 67.884 | 56.25 | 86.607 | 72.257 | 68.593 | 75.55 | 59.969 | 54.555 | 43.315 | 59.414 | 61.684 | 51.05 | 25.08 |
Other Non-Current Assets
| 1,247.069 | 338.827 | 340.307 | 337.452 | 922.45 | 1,013.485 | 423.863 | 537.711 | 1,051.23 | 1,051.202 | 512.486 | 508.092 | 395.129 | 387.391 | 0 | 615.611 | 594.798 | 606.869 | 555.429 | 582.909 | 555.838 | 537.316 | 540.238 | 560.438 | 498.499 | 595.268 | 704.053 | 704.222 | 785.663 | 777.311 | 810.999 | 795.054 | 713.801 | 779.088 | 655.04 | 737.263 | 801.004 | 707.654 | 614.063 | 822.994 | 892.72 | 699.474 | 740.278 | 680.008 | 557.99 | 529.999 | 637.374 | 624.555 | 572.091 | 560.169 | 430.364 | 440.734 | 479.971 | 471.071 | 467.169 | 493.533 | 490.46 | 708.09 | 214.771 | 461.353 |
Total Non-Current Assets
| 3,568.278 | 3,421.207 | 3,183.332 | 3,020.09 | 2,999.269 | 3,074.037 | 3,056.063 | 3,249.61 | 3,286.707 | 3,277.159 | 3,164.078 | 3,287.337 | 3,146.696 | 3,054.532 | 2,796.098 | 2,689.859 | 2,787.023 | 2,780.245 | 2,696.106 | 2,358.459 | 2,278.476 | 2,163.618 | 2,106.072 | 2,086.716 | 2,080.078 | 2,042.541 | 1,938.767 | 1,909.351 | 1,866.09 | 1,883.93 | 1,905.192 | 1,911.531 | 1,883.335 | 1,881.203 | 2,000.285 | 2,049.944 | 2,081.709 | 1,912.555 | 1,888.476 | 1,770.5 | 1,691.6 | 1,614.774 | 1,611.681 | 1,592.993 | 1,607.21 | 1,550.162 | 1,361.355 | 1,275.225 | 1,172.901 | 1,184.497 | 1,225.802 | 1,086.288 | 1,089.129 | 1,121.722 | 1,033.45 | 1,039.092 | 1,079.768 | 892.803 | 890.912 | 822.851 |
Total Assets
| 8,974.946 | 8,527.515 | 8,022.507 | 7,959.303 | 7,613.294 | 7,281.557 | 7,269.487 | 7,395.35 | 7,336.509 | 7,042.532 | 6,692.474 | 6,654.524 | 6,476.715 | 6,193.422 | 5,958.279 | 5,860.911 | 6,057.52 | 5,807.067 | 5,616.038 | 5,193.678 | 5,149.263 | 5,035.285 | 5,154.554 | 5,147.704 | 5,042.056 | 5,114.083 | 4,701.714 | 4,732.252 | 4,593.081 | 4,755.816 | 4,703.514 | 4,968.269 | 5,173.358 | 4,428.267 | 4,454.904 | 5,038.863 | 5,106.989 | 4,526.09 | 4,531.956 | 4,438.565 | 4,419.208 | 4,054.08 | 4,017.362 | 4,117.84 | 4,212.545 | 4,046.309 | 4,005.253 | 3,512.075 | 3,355.431 | 3,547.085 | 3,404.119 | 3,381.131 | 3,368.134 | 3,150.333 | 2,867.88 | 3,029.601 | 2,935.1 | 2,632.341 | 2,532.835 | 2,492.246 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 846.826 | 787.876 | 701.584 | 793.849 | 610.057 | 544.865 | 518.686 | 653.253 | 740.314 | 648.87 | 437.425 | 459.049 | 348.097 | 375.614 | 406.76 | 358.825 | 425.963 | 361.201 | 436.952 | 377.527 | 404.595 | 432.667 | 408.723 | 418.247 | 446.427 | 492.537 | 392.615 | 366.399 | 259.713 | 299.734 | 220.944 | 251.454 | 253.618 | 242.772 | 211.652 | 249.138 | 206.212 | 214.873 | 249.963 | 286.709 | 355.299 | 297.322 | 304.075 | 308.165 | 420.926 | 422.311 | 403.995 | 382.264 | 374.213 | 321.519 | 312.646 | 324.261 | 293.88 | 291.085 | 227.376 | 306.901 | 331.358 | 264.414 | 243.936 | 207.07 |
Short Term Debt
| 1,062.139 | 931.723 | 789.208 | 738.021 | 708.044 | 678.434 | 656.38 | 764.822 | 981.095 | 971.604 | 856.019 | 906.318 | 654.202 | 649.058 | 749.79 | 740.468 | 785.211 | 747.986 | 695.689 | 623.543 | 598.779 | 600.425 | 801.101 | 833.995 | 858.332 | 1,019.41 | 706.294 | 831.071 | 841.951 | 886.314 | 875.168 | 925.062 | 963.411 | 816.22 | 891.061 | 965.139 | 938.345 | 816.098 | 811.629 | 419.734 | 413.16 | 383.083 | 383.991 | 367.145 | 392.206 | 404.156 | 732.557 | 757.412 | 636.825 | 949.674 | 606.514 | 612.529 | 622.379 | 304.182 | 253.359 | 267.412 | 242.269 | 273.17 | 292.253 | 385.633 |
Tax Payables
| 183.479 | 160.877 | 99.366 | 125.414 | 128.392 | 130.989 | 135.439 | 140.557 | 133.043 | 111.343 | 103.932 | 128.191 | 102.03 | 143.809 | 104.436 | 82.399 | 84.502 | 89.473 | 97.921 | 75.519 | 98.317 | 73.085 | 58.642 | 74.549 | 84.405 | 70.305 | 59.291 | 88.159 | 51.001 | 44.851 | 53.243 | 105.275 | 122.736 | 51.074 | 34.909 | 62.817 | 53.633 | 44.57 | 40.918 | 52.063 | 78.909 | 57.891 | 52.975 | 62.271 | 111.237 | 89.036 | 55.057 | 61.482 | 100.59 | 89.149 | 77.017 | 69.774 | 173.303 | 131.545 | 101.292 | 64.938 | 126.389 | 31.938 | 28.281 | 42.433 |
Deferred Revenue
| 236.789 | 185.677 | 178.542 | 122.063 | 788.064 | 722.171 | 910.365 | 158.058 | 258.863 | 203.263 | 164.97 | 112.597 | 589.95 | 651.249 | 548.814 | 569.67 | 630.776 | 487.156 | 512.937 | 468.528 | 532.412 | 447.97 | 474.261 | 527.78 | 491.279 | 409.745 | 356.998 | 391.012 | 346.455 | 326.502 | 348.654 | 451.959 | 488.005 | 305.718 | 226.836 | 332.511 | 389.694 | 307.656 | 270.002 | 280.268 | 360.112 | 285.984 | 263.097 | 336.412 | 359.423 | 339.823 | 254.025 | 317.211 | 371.864 | 341.376 | 303.117 | 307.972 | 464.435 | 367.589 | 279.532 | 314.7 | 308.62 | 288.01 | 107.141 | 189.42 |
Other Current Liabilities
| 889.763 | 764.558 | 612.47 | 732.933 | 31.893 | 26.542 | 42.708 | 712.799 | 604.348 | 509.822 | 514.297 | 548.076 | 34.32 | 32.166 | 40.135 | 49.345 | 77.462 | 66.988 | 60.823 | 42.808 | 36.999 | 50.052 | 41.616 | 48.405 | 33.088 | 49.127 | 22.875 | 30.784 | 21.468 | 28.668 | 24.773 | 33.249 | 36.797 | 28.282 | 28.443 | 45.386 | 32.546 | 31.018 | 32.6 | 43.018 | 37.541 | 38.262 | 28.904 | 43.496 | 28.655 | 29.436 | 28.4 | 39.892 | 32.092 | 31.836 | 40.536 | 76.503 | 18.629 | 16.387 | 38.029 | 59.723 | 6.283 | 33.914 | 150.631 | 71.64 |
Total Current Liabilities
| 3,035.517 | 2,669.834 | 2,281.804 | 2,386.866 | 2,138.058 | 1,972.012 | 2,128.139 | 2,288.932 | 2,584.62 | 2,333.559 | 1,972.711 | 2,026.04 | 1,626.569 | 1,708.087 | 1,745.499 | 1,718.308 | 1,919.412 | 1,663.331 | 1,706.401 | 1,512.406 | 1,572.785 | 1,531.114 | 1,725.701 | 1,828.427 | 1,829.126 | 1,970.819 | 1,478.782 | 1,619.266 | 1,469.587 | 1,541.218 | 1,469.539 | 1,661.724 | 1,741.831 | 1,392.992 | 1,357.992 | 1,592.174 | 1,566.797 | 1,369.645 | 1,364.194 | 1,029.729 | 1,166.112 | 1,004.651 | 980.067 | 1,055.218 | 1,201.21 | 1,195.726 | 1,418.977 | 1,496.779 | 1,414.994 | 1,644.405 | 1,262.813 | 1,321.265 | 1,399.323 | 979.243 | 798.296 | 948.736 | 888.53 | 859.508 | 793.961 | 853.763 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,818.283 | 1,824.866 | 1,853.125 | 1,699.078 | 1,828.598 | 1,796.845 | 1,737.108 | 1,677.192 | 1,452.866 | 1,474.844 | 1,560.047 | 1,474.267 | 1,751.59 | 1,565.777 | 1,389.207 | 1,355.562 | 1,454.62 | 1,444.171 | 1,290.081 | 1,179.282 | 1,195.405 | 1,174.426 | 1,151.866 | 1,100.165 | 1,012.198 | 1,019.635 | 1,193.755 | 1,109.595 | 1,182.645 | 1,262.83 | 1,306.904 | 1,374.172 | 1,426.561 | 1,215.024 | 1,216.731 | 1,509.707 | 1,558.872 | 1,348.63 | 1,373.846 | 1,691.191 | 1,610.228 | 1,490.414 | 1,509.4 | 1,468.614 | 1,440.437 | 1,382.015 | 1,190.96 | 583.316 | 577.509 | 578.641 | 901.143 | 869.809 | 865.459 | 1,141.813 | 1,103.214 | 1,094.439 | 1,098.572 | 878.011 | 910.411 | 868.729 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 172.871 | 164.654 | 174.656 | 0 | 0 | 0 | 0 | 0 | 0 | 137.924 | 133.78 | 0 | 127.322 | 131.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 34.574 | 33.327 | 32.743 | 0 | 24.717 | 0 | 24.33 | 0 | 24.109 | 23.973 | 18.21 | 0 | 18 | 17.871 | 18.931 | 0 | 22.412 | 21.55 | 0 | 0 | 18.963 | 0 | 0 | 0 | 32.224 | 16.116 | 17.601 | 0 | 14.811 | 14.419 | 14.21 | 0 | 17.426 | 17.039 | 3.803 | 0 | 4.039 | 6.423 | 6.387 | 0 | 14.072 | 11.046 | 11.929 | 0 | 0 | 27.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 200.284 | 284.538 | 281.867 | 285.65 | 24.075 | 24.075 | 24.075 | 224.453 | 196.681 | 201.742 | 170.735 | 197.986 | 178.714 | 24.406 | 24.406 | 179.045 | 23.178 | 23.178 | 130.718 | 143.578 | 78.92 | 78.684 | 94.81 | 84.481 | 60.06 | 82.115 | 79.222 | 74.779 | 20.992 | 33.523 | 44.339 | 63.856 | 47.43 | 61.344 | 64.555 | 74.799 | 69.189 | 59.066 | 50.873 | 46.634 | 55.394 | 52.56 | 56.151 | 60.017 | 130.286 | 118.839 | 111.828 | 119.536 | 75.773 | 51.772 | 78.995 | 18.565 | 20.064 | 20.998 | 17.056 | 23.036 | 21.157 | 21.659 | 22.633 | 36.896 |
Total Non-Current Liabilities
| 2,018.567 | 2,109.404 | 2,134.992 | 1,984.728 | 2,060.118 | 2,018.901 | 1,968.582 | 1,901.645 | 1,674.264 | 1,676.586 | 1,755.112 | 1,672.253 | 1,954.413 | 1,752.08 | 1,565.603 | 1,534.607 | 1,623.12 | 1,617.076 | 1,439.73 | 1,322.86 | 1,296.737 | 1,274.66 | 1,246.676 | 1,184.646 | 1,091.221 | 1,101.75 | 1,272.977 | 1,184.374 | 1,235.861 | 1,312.469 | 1,368.844 | 1,438.028 | 1,488.802 | 1,290.787 | 1,295.496 | 1,584.506 | 1,645.487 | 1,424.735 | 1,428.522 | 1,737.825 | 1,669.661 | 1,549.397 | 1,571.938 | 1,528.631 | 1,584.795 | 1,511.9 | 1,314.717 | 702.852 | 653.282 | 675.584 | 980.138 | 888.374 | 885.523 | 1,162.811 | 1,120.27 | 1,117.475 | 1,119.729 | 899.67 | 933.044 | 905.625 |
Total Liabilities
| 5,054.084 | 4,779.238 | 4,416.796 | 4,371.594 | 4,198.176 | 3,990.913 | 4,096.721 | 4,190.577 | 4,258.884 | 4,010.145 | 3,727.823 | 3,698.293 | 3,580.982 | 3,460.167 | 3,311.102 | 3,252.915 | 3,542.532 | 3,280.407 | 3,146.131 | 2,835.266 | 2,869.522 | 2,805.774 | 2,972.377 | 3,013.073 | 2,920.347 | 3,072.569 | 2,751.759 | 2,803.64 | 2,705.448 | 2,853.687 | 2,838.383 | 3,099.752 | 3,230.633 | 2,683.779 | 2,653.488 | 3,176.68 | 3,212.284 | 2,794.38 | 2,792.716 | 2,767.554 | 2,835.773 | 2,554.048 | 2,552.005 | 2,583.849 | 2,786.005 | 2,707.626 | 2,733.694 | 2,199.631 | 2,068.276 | 2,319.989 | 2,242.951 | 2,209.639 | 2,284.846 | 2,142.054 | 1,918.566 | 2,066.211 | 2,008.259 | 1,759.178 | 1,727.005 | 1,759.388 |
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 |
Common Stock
| 2,334.052 | 2,334.052 | 2,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,334.052 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,264.622 | 1,220.915 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 450 | 450 | 450 |
Retained Earnings
| 1,311.363 | 1,114.36 | 982.453 | 50.792 | 1,771.988 | 1,678.034 | 1,539.029 | 1,419.857 | 1,261.211 | 1,202.097 | 1,187.646 | 1,088.258 | 1,036.288 | 928.092 | 790.528 | 827.844 | 684.203 | 738.522 | 733.119 | 796.145 | 718.832 | 724.711 | 666.808 | 681.149 | 655.864 | 592.179 | 568.965 | 557.985 | 36.047 | 525.307 | 503.078 | 502.955 | 630.778 | 453.755 | 410.851 | 401.999 | 392.98 | 385.608 | 370.358 | 403.469 | 113.296 | 72.979 | 272.844 | 294.791 | 242.474 | 671.745 | 614.381 | 647.44 | 176.272 | 118.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.242 | 43.042 | 0 |
Accumulated Other Comprehensive Income/Loss
| 251.007 | 1,413.336 | 1,251.987 | 2,182.102 | 2,057.057 | 1,937.531 | 1,819.808 | 1,854.016 | 1,737.038 | 1,682.409 | 1,614.313 | 1,598.487 | 1,536.997 | 1,377.056 | 1,284.554 | 420.097 | 470.293 | 428.261 | 375.65 | 211.336 | 196.461 | 148.946 | 165.952 | 178.294 | 192.197 | 178.905 | 106.418 | 97.959 | 78.37 | 108.217 | 85.795 | 91.789 | 83.694 | 85.11 | 182.374 | 253.561 | 295.43 | 147.478 | 168.132 | 77.021 | 47.66 | 7.476 | 6.999 | 38.729 | -25.888 | -42.191 | -49.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -21.682 | -1,131.671 | -1,002.002 | -21.283 | -1,793.351 | -1,699.397 | -1,561.796 | -1,445.56 | -1,286.914 | -1,228.14 | -1,215.18 | -1,115.792 | -1,064.131 | -956.695 | -820.304 | -29.776 | -29.582 | -31.454 | -31.454 | -31.454 | -16.273 | -14.294 | -16.721 | -18.446 | -18.446 | -19.699 | -20.745 | -21.797 | 481.044 | -22.624 | -22.624 | -22.957 | -22.957 | -22.957 | -22.957 | -27.475 | -27.475 | -27.475 | -27.475 | -32.909 | 201.169 | 201.169 | -32.909 | -17.624 | -5.902 | -5.902 | -5.902 | -47.515 | 399.79 | 398.666 | 451.971 | 462.144 | 374.518 | 300.906 | 241.58 | 255.894 | 219.187 | 299.559 | 304.123 | 274.043 |
Total Shareholders Equity
| 3,874.74 | 3,730.077 | 3,566.49 | 3,545.663 | 3,369.746 | 3,250.22 | 3,131.093 | 3,162.365 | 3,045.387 | 2,990.418 | 2,920.831 | 2,905.005 | 2,843.206 | 2,682.505 | 2,588.83 | 2,552.217 | 2,458.966 | 2,469.381 | 2,411.367 | 2,310.079 | 2,233.072 | 2,193.415 | 2,150.091 | 2,105.619 | 2,094.237 | 2,016.007 | 1,919.26 | 1,898.769 | 1,860.083 | 1,875.522 | 1,830.871 | 1,836.409 | 1,912.43 | 1,715.908 | 1,770.268 | 1,828.085 | 1,860.935 | 1,705.611 | 1,711.015 | 1,647.581 | 1,562.125 | 1,481.624 | 1,446.934 | 1,515.896 | 1,410.684 | 1,323.652 | 1,258.873 | 1,299.925 | 1,276.062 | 1,216.678 | 1,151.971 | 1,162.144 | 1,074.518 | 1,000.906 | 941.58 | 955.894 | 919.187 | 864.801 | 797.165 | 724.043 |
Total Equity
| 3,920.862 | 3,748.277 | 3,605.711 | 3,587.709 | 3,415.118 | 3,290.644 | 3,172.766 | 3,204.773 | 3,077.625 | 3,032.387 | 2,964.651 | 2,956.231 | 2,895.733 | 2,733.255 | 2,647.177 | 2,607.996 | 2,514.988 | 2,526.66 | 2,469.907 | 2,358.412 | 2,279.741 | 2,229.511 | 2,182.177 | 2,134.631 | 2,121.709 | 2,041.514 | 1,949.955 | 1,928.612 | 1,887.633 | 1,902.129 | 1,865.131 | 1,868.517 | 1,942.725 | 1,744.488 | 1,801.416 | 1,862.183 | 1,894.705 | 1,731.71 | 1,739.24 | 1,671.011 | 1,583.435 | 1,500.032 | 1,465.357 | 1,533.991 | 1,426.54 | 1,338.683 | 1,271.559 | 1,312.444 | 1,287.155 | 1,227.096 | 1,161.168 | 1,171.492 | 1,083.288 | 1,008.279 | 949.314 | 963.39 | 926.841 | 873.163 | 805.83 | 732.858 |
Total Liabilities & Shareholders Equity
| 8,974.946 | 8,527.515 | 8,022.507 | 7,959.303 | 7,613.294 | 7,281.557 | 7,269.487 | 7,395.35 | 7,336.509 | 7,042.532 | 6,692.474 | 6,654.524 | 6,476.715 | 6,193.422 | 5,958.279 | 5,860.911 | 6,057.52 | 5,807.067 | 5,616.038 | 5,193.678 | 5,149.263 | 5,035.285 | 5,154.554 | 5,147.704 | 5,042.056 | 5,114.083 | 4,701.714 | 4,732.252 | 4,593.081 | 4,755.816 | 4,703.514 | 4,968.269 | 5,173.358 | 4,428.267 | 4,454.904 | 5,038.863 | 5,106.989 | 4,526.09 | 4,531.956 | 4,438.565 | 4,419.208 | 4,054.08 | 4,017.362 | 4,117.84 | 4,212.545 | 4,046.309 | 4,005.253 | 3,512.075 | 3,355.431 | 3,547.085 | 3,404.119 | 3,381.131 | 3,368.134 | 3,150.333 | 2,867.88 | 3,029.601 | 2,935.1 | 2,632.341 | 2,532.835 | 2,492.246 |