Pool Corporation
NASDAQ:POOL
349.54 (USD) • At close January 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 91.347 | 96.894 | 67.974 | 66.54 | 85.22 | 53.225 | 26.47 | 45.591 | 49.079 | 91.481 | 35.365 | 24.321 | 83.475 | 58.465 | 27.078 | 34.128 | 74.749 | 44.185 | 17.808 | 28.583 | 36.693 | 60.694 | 28.581 | 16.358 | 35.693 | 42.167 | 8.803 | 29.94 | 36.398 | 26.666 | 13.409 | 21.956 | 30.292 | 30.551 | 9.965 | 13.237 | 29.504 | 38.944 | 5.048 | 14.83 | 14.455 | 27.563 | 7.257 | 8.006 | 24.222 | 26.936 | 12.873 | 12.463 | 28.818 | 50.311 | 20.681 | 17.487 | 20.656 | 37.218 | 11.42 | 9.721 | 32.561 | 36.985 | 11.494 | 15.843 | 30.442 | 41.727 | 13.103 | 15.762 | 25.278 | 26.453 | 6.476 | 15.825 | 50.265 | 47.171 | 30.555 | 16.734 | 40.874 | 32.507 | 5.964 | 26.866 | 44.644 | 36.652 | 14.565 | 21.762 | 30.427 | 21.124 | 2.859 | 12.812 | 29.714 | 32.185 | 3.086 | 5.132 | 11.566 | 11.96 | 7.255 | 3.524 | 14.193 | 2.962 | 3.056 | 3.431 | 4.265 | 3.161 | 2.136 | 4 | 0.6 | 7.8 | 3.6 | 4.9 | 5.5 | 1.7 | 6.6 | 22.3 | 1.9 | 4.1 | 9.3 | 4.6 | 6.1 | 4.5 | 4.4 | 2 | 6.9 | 4.5 | 0.8 |
Short Term Investments
| 0 | 3.795 | 4.984 | 0 | 0 | 0 | 0 | 0 | 36.529 | 24.828 | 18.817 | 0 | 5.488 | 4.641 | 8.18 | 0.223 | 0 | 0 | 0 | 0.655 | 0.631 | 0.714 | 1.785 | 2.378 | 3.542 | 3.096 | 2.451 | 1.585 | 1.201 | 1.217 | 1.519 | 1.521 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 91.347 | 96.894 | 67.974 | 66.54 | 85.22 | 53.225 | 26.47 | 45.591 | 49.079 | 91.481 | 35.365 | 24.321 | 83.475 | 58.465 | 27.078 | 34.128 | 74.749 | 44.185 | 17.808 | 28.583 | 36.693 | 60.694 | 28.581 | 16.358 | 35.693 | 42.167 | 8.803 | 29.94 | 36.398 | 26.666 | 13.409 | 21.956 | 30.292 | 30.551 | 9.965 | 13.237 | 29.504 | 38.944 | 5.048 | 14.83 | 14.455 | 27.563 | 7.257 | 8.006 | 24.222 | 26.936 | 12.873 | 12.463 | 28.818 | 50.311 | 20.681 | 17.487 | 20.656 | 37.218 | 11.42 | 9.721 | 32.561 | 36.985 | 11.494 | 15.843 | 30.442 | 41.727 | 13.103 | 15.762 | 25.278 | 26.453 | 6.476 | 15.825 | 50.265 | 47.171 | 30.555 | 16.734 | 40.874 | 32.507 | 5.964 | 26.866 | 44.644 | 36.652 | 14.565 | 21.762 | 30.427 | 21.124 | 2.859 | 12.812 | 29.714 | 32.185 | 3.086 | 5.132 | 11.566 | 11.96 | 7.255 | 3.524 | 14.193 | 2.962 | 3.056 | 3.431 | 4.265 | 3.161 | 2.136 | 4 | 0.6 | 7.8 | 3.6 | 4.9 | 5.5 | 1.7 | 6.6 | 22.3 | 1.9 | 4.1 | 9.3 | 4.6 | 6.1 | 4.5 | 4.4 | 2 | 6.9 | 4.5 | 0.8 |
Net Receivables
| 425.693 | 577.529 | 527.175 | 342.91 | 461.582 | 630.95 | 564.171 | 351.448 | 549.796 | 756.585 | 679.927 | 376.571 | 476.15 | 585.566 | 487.602 | 289.2 | 366.412 | 453.405 | 345.915 | 226.539 | 307.798 | 417.126 | 313.127 | 207.801 | 287.773 | 404.415 | 314.596 | 196.265 | 262.796 | 370.285 | 290.019 | 166.151 | 233.405 | 119.113 | 283.758 | 156.756 | 219.774 | 318.498 | 56.117 | 140.645 | 207.165 | 97.527 | 47.694 | 125.287 | 180.898 | 281.064 | 188.294 | 113.859 | 175.459 | 270.089 | 201.792 | 109.273 | 160.647 | 266.032 | 173.787 | 101.543 | 155.252 | 238.638 | 157.568 | 96.364 | 149.733 | 233.288 | 160.318 | 115.584 | 178.927 | 278.654 | 206.187 | 141.117 | 200.534 | 301.265 | 231.034 | 154.937 | 211.589 | 295.722 | 211.578 | 141.785 | 152.037 | 231.736 | 164.507 | 97.589 | 130.36 | 197.683 | 147.097 | 83.824 | 117.942 | 174.974 | 122.629 | 70.142 | 113.628 | 144.594 | 99.779 | 60.231 | 87.307 | 134.418 | 104.649 | 53.255 | 66.951 | 101.005 | 75.001 | 40.932 | 60.1 | 91.6 | 64.3 | 34.6 | 53.1 | 73 | 53.9 | 24.8 | 36.9 | 47.8 | 41.8 | 25.3 | 17.5 | 31.6 | 26.8 | 12.1 | 15.3 | 24.2 | 5.3 |
Inventory
| 1,180.491 | 1,295.6 | 1,496.947 | 1,365.466 | 1,259.308 | 1,392.886 | 1,686.683 | 1,591.06 | 1,539.572 | 1,579.101 | 1,641.155 | 1,339.1 | 1,043.407 | 894.654 | 977.228 | 780.989 | 612.824 | 628.418 | 858.19 | 702.274 | 616.217 | 694.447 | 815.742 | 672.579 | 609.983 | 606.583 | 703.793 | 536.474 | 484.287 | 542.805 | 647.884 | 486.116 | 455.156 | 493.254 | 595.393 | 474.275 | 412.587 | 473.362 | 559.26 | 466.962 | 414.331 | 451.507 | 527.304 | 429.197 | 365.596 | 424.679 | 494.321 | 400.308 | 349.325 | 402.266 | 462.81 | 386.924 | 337.698 | 389.763 | 438.791 | 347.439 | 306.609 | 331.537 | 382.38 | 355.528 | 318.177 | 325.198 | 397.863 | 405.914 | 345.944 | 385.258 | 476.758 | 379.663 | 317.11 | 388.364 | 413.161 | 332.069 | 283.93 | 367.096 | 406.31 | 330.575 | 197.135 | 247.35 | 281.267 | 195.787 | 167.024 | 219.711 | 241.903 | 193.905 | 141.688 | 197.558 | 236.483 | 183.72 | 138.536 | 168.875 | 215.077 | 181.462 | 133.031 | 137.766 | 177.484 | 116.849 | 88.222 | 108.812 | 130.517 | 84.3 | 69.7 | 89.3 | 105.9 | 69.4 | 63.6 | 80.8 | 93.7 | 48.3 | 43.1 | 63.7 | 66.9 | 42.1 | 53.1 | 38.5 | 45.2 | 25.2 | 18 | 27.5 | 13.3 |
Other Current Assets
| 43.168 | 35.789 | 44.521 | 40.444 | 26.414 | 19.994 | 27.875 | 30.892 | 61.032 | 43.317 | 42.31 | 29.093 | 23.368 | 18.716 | 415.444 | 17.61 | 256.249 | 330.841 | 16.465 | 16.172 | 236.595 | 311.71 | 273.007 | 18.506 | 235.912 | 303.649 | 23.714 | 19.569 | 14.832 | 15.514 | 260.235 | 21.334 | 17.372 | 263.52 | 18.558 | 17.476 | 14.318 | 14.33 | 207.833 | 14.776 | 15.939 | 234.499 | 188.728 | 15.259 | 22.69 | 15.322 | 18.182 | 16.466 | 19.639 | 20.174 | 24.327 | 18.382 | 17.499 | 17.903 | 17.061 | 17.889 | 17.577 | 18.682 | 24.194 | 23.582 | 18.526 | 20.127 | 19.881 | 19.584 | 17.054 | 20.515 | 19.38 | 17.404 | 16.656 | 18.381 | 17.059 | 15.681 | 11.809 | 12.497 | 9.163 | 8.917 | 7.419 | 8.861 | 6.411 | 8.397 | 7.679 | 11.312 | 8.711 | 5.855 | 6.173 | 7.156 | 8.152 | 4.08 | 6.485 | 6.914 | 8.726 | 5.116 | 5.65 | 6.304 | 5.971 | 4.645 | 4 | 3.267 | 3.207 | 3.21 | 2.8 | 2.8 | 2.8 | 3.3 | 3 | 2.7 | 2.8 | 1.1 | 1.8 | 2.4 | 2.5 | 1.1 | 1.6 | 1.2 | 0.7 | 0.6 | 1.4 | 1.5 | 0.3 |
Total Current Assets
| 1,740.699 | 2,005.812 | 2,136.617 | 1,815.36 | 1,832.524 | 2,097.055 | 2,305.199 | 2,018.991 | 2,199.479 | 2,470.484 | 2,398.757 | 1,769.085 | 1,626.4 | 1,557.401 | 1,517.298 | 1,121.927 | 1,066.681 | 1,137.147 | 1,238.378 | 973.568 | 973.092 | 1,183.189 | 1,173.566 | 915.244 | 952.906 | 1,070.334 | 1,050.906 | 782.248 | 798.313 | 955.27 | 967.052 | 695.557 | 736.225 | 893.394 | 907.674 | 661.744 | 676.183 | 845.134 | 817.192 | 637.213 | 651.89 | 801.041 | 761.039 | 577.749 | 583.932 | 748.001 | 713.67 | 543.096 | 573.241 | 742.84 | 709.61 | 538.001 | 536.5 | 710.916 | 641.059 | 476.592 | 511.999 | 625.842 | 575.636 | 491.317 | 516.878 | 620.34 | 591.165 | 556.844 | 567.203 | 710.88 | 708.801 | 554.009 | 584.565 | 755.181 | 691.809 | 519.421 | 548.202 | 707.822 | 633.015 | 512.393 | 401.235 | 524.599 | 466.75 | 323.535 | 335.49 | 449.83 | 400.57 | 296.396 | 295.517 | 411.873 | 370.35 | 263.074 | 270.215 | 332.343 | 330.837 | 250.333 | 240.181 | 281.45 | 291.16 | 178.18 | 163.438 | 216.245 | 210.861 | 132.4 | 133.2 | 191.5 | 176.6 | 112.2 | 125.2 | 158.2 | 157 | 96.5 | 83.7 | 118 | 120.5 | 73.1 | 78.3 | 75.8 | 77.1 | 39.9 | 41.6 | 57.7 | 19.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 552.956 | 555.711 | 539.016 | 529.617 | 507.405 | 489.009 | 475.425 | 463.317 | 439.998 | 443.051 | 440.789 | 420.67 | 332.346 | 332.729 | 318.866 | 314.116 | 289.316 | 294.384 | 288.64 | 288.935 | 288.694 | 287.214 | 284.983 | 106.964 | 109.942 | 113.048 | 109.31 | 100.939 | 103.88 | 106.787 | 97.14 | 83.29 | 84.643 | 85.387 | 78.21 | 69.854 | 66.296 | 65.151 | 62.509 | 56.475 | 57.26 | 57.275 | 55.212 | 52.328 | 51.537 | 51.11 | 48.755 | 46.566 | 46.643 | 45.409 | 45.355 | 41.394 | 40.774 | 38.732 | 34.746 | 30.685 | 31.328 | 32.162 | 32.206 | 31.432 | 32.158 | 34.163 | 34.677 | 33.048 | 32.895 | 33.892 | 34.957 | 34.223 | 35.518 | 36.628 | 34.551 | 33.633 | 32.201 | 30.289 | 27.884 | 25.598 | 21.413 | 21.761 | 20.087 | 18.595 | 25.21 | 25.499 | 25.536 | 24.643 | 24.138 | 23.87 | 21.72 | 20.921 | 19.124 | 16.395 | 16.141 | 15.844 | 13.709 | 11.922 | 12.121 | 9.229 | 8.847 | 7.722 | 7.335 | 6.8 | 6.4 | 6.5 | 6.7 | 5.4 | 5.6 | 5.6 | 6 | 4.8 | 4.7 | 4.9 | 4.8 | 4.4 | 5.8 | 3.5 | 3.6 | 3.5 | 3.2 | 3.2 | 1.3 |
Goodwill
| 700.147 | 699.686 | 699.424 | 700.078 | 699.27 | 699.918 | 693.242 | 691.993 | 691.786 | 692.972 | 688.35 | 688.364 | 281.3 | 283.284 | 267.914 | 268.167 | 199.36 | 193.784 | 193.38 | 188.596 | 188.133 | 188.665 | 188.478 | 188.472 | 189.029 | 189.066 | 189.759 | 189.435 | 189.024 | 186.124 | 185.062 | 184.795 | 185.486 | 186.092 | 173.605 | 172.761 | 172.15 | 172.815 | 172.335 | 173.924 | 174.607 | 173.8 | 173.554 | 171.974 | 169.983 | 169.983 | 169.983 | 169.983 | 169.983 | 177.103 | 177.103 | 177.103 | 178.516 | 178.516 | 178.516 | 178.516 | 178.087 | 178.087 | 176.923 | 176.923 | 170.291 | 170.601 | 169.936 | 169.567 | 167.376 | 167.352 | 167.398 | 155.247 | 155.247 | 155.231 | 155.231 | 154.244 | 156.123 | 142.177 | 142.177 | 139.546 | 102.163 | 104.602 | 104.687 | 104.684 | 112.489 | 112.488 | 112.447 | 112.14 | 109.156 | 108.536 | 107.883 | 107.739 | 102.606 | 73.831 | 73.831 | 73.582 | 76.22 | 77.989 | 77.228 | 59.744 | 61.345 | 0 | 50.092 | 49.692 | 48.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.7 | 28.8 | 0 |
Intangible Assets
| 292.722 | 294.684 | 296.494 | 298.282 | 300.237 | 302.444 | 303.753 | 305.45 | 307.389 | 309.375 | 310.848 | 312.814 | 12.067 | 12.35 | 11.854 | 12.181 | 10.522 | 9.615 | 9.832 | 11.038 | 11.235 | 11.502 | 11.744 | 12.004 | 12.305 | 12.608 | 12.926 | 13.223 | 13.206 | 13.43 | 13.172 | 13.326 | 13.645 | 14.058 | 11.835 | 11.845 | 11.393 | 11.643 | 11.735 | 11.995 | 12.433 | 10.725 | 10.991 | 10.196 | 10.39 | 10.592 | 10.793 | 11.053 | 11.27 | 11.497 | 11.717 | 11.738 | 11.953 | 12.221 | 12.597 | 12.965 | 13.353 | 13.861 | 13.454 | 13.917 | 12.058 | 12.471 | 13.035 | 13.339 | 13.519 | 14.48 | 15.465 | 14.504 | 15.459 | 16.561 | 17.763 | 18.726 | 19.964 | 17.933 | 18.955 | 162.384 | 111.324 | 115.428 | 116.41 | 117.304 | 124.098 | 125.077 | 126.056 | 126.771 | 115.556 | 115.717 | 116.038 | 115.707 | 9.306 | 79.176 | 79.732 | 0 | 76.22 | 77.989 | 77.228 | 59.744 | 61.345 | 49.65 | 50.092 | 49.7 | 48.4 | 48.4 | 48.1 | 43.9 | 44.2 | 38.2 | 37.2 | 32.6 | 32.8 | 32.3 | 32.5 | 33 | 32.7 | 29.3 | 29.5 | 29.7 | 0 | 0 | 26.7 |
Goodwill and Intangible Assets
| 992.869 | 994.37 | 995.918 | 998.36 | 999.507 | 1,002.362 | 996.995 | 997.443 | 999.175 | 1,002.347 | 999.198 | 1,001.178 | 293.367 | 295.634 | 279.768 | 280.348 | 209.882 | 203.399 | 203.212 | 199.634 | 199.368 | 200.167 | 200.222 | 200.476 | 201.334 | 201.674 | 202.685 | 202.658 | 202.23 | 199.554 | 198.234 | 198.121 | 199.131 | 200.15 | 185.44 | 184.606 | 183.543 | 184.458 | 184.07 | 185.919 | 187.04 | 184.525 | 184.545 | 182.17 | 180.373 | 180.575 | 180.776 | 181.036 | 181.253 | 188.6 | 188.82 | 188.841 | 190.469 | 190.737 | 191.113 | 191.481 | 191.44 | 191.948 | 190.377 | 190.84 | 182.349 | 183.072 | 182.971 | 182.906 | 180.895 | 181.832 | 182.863 | 169.751 | 170.706 | 171.792 | 172.994 | 172.97 | 176.087 | 160.11 | 161.132 | 162.384 | 111.324 | 115.428 | 116.41 | 117.304 | 124.098 | 125.077 | 126.056 | 126.771 | 115.556 | 115.717 | 116.038 | 115.707 | 111.912 | 79.176 | 79.732 | 73.582 | 76.22 | 77.989 | 77.228 | 59.744 | 61.345 | 49.65 | 50.092 | 49.7 | 48.4 | 48.4 | 48.1 | 43.9 | 44.2 | 38.2 | 37.2 | 32.6 | 32.8 | 32.3 | 32.5 | 33 | 32.7 | 29.3 | 29.5 | 29.7 | 28.7 | 28.8 | 26.7 |
Long Term Investments
| 1.434 | 24.49 | 25.088 | 27.057 | 1.383 | 1.278 | 1.206 | 1.248 | 1.19 | 1.179 | 1.184 | 1.231 | 1.242 | 1.293 | 1.305 | 1.292 | 1.314 | 1.274 | 1.26 | 1.227 | 1.237 | 1.213 | 1.2 | 1.213 | 1.163 | 1.13 | 1.15 | 1.127 | 1.168 | 1.158 | 1.174 | 1.172 | 1.152 | 1.119 | 1.271 | 1.231 | 1.196 | 1.328 | 1.345 | 1.244 | 1.289 | 1.263 | 1.272 | 1.243 | 1.112 | 1.19 | 1.179 | 1.16 | 1.066 | 1.089 | 1.099 | 0.98 | 0.976 | 1.052 | 0.903 | 0.966 | 0.978 | 1.083 | 1.087 | 1.006 | 0.978 | 28.886 | 27.804 | 31 | 36 | 33 | 32 | 33.997 | 34.561 | 32.156 | 30.522 | 33 | 32 | 30 | 28 | 30 | 30 | 20 | 17 | 0 | -1.512 | -1.818 | -1.6 | 0 | -1.376 | -1.359 | -1.613 | 0 | -2.568 | -2.788 | -2.897 | -2.599 | -2.856 | -2.884 | -2.051 | -3.135 | -2.874 | 0 | -2.081 | -2.544 | -2.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 65.106 | 67.595 | 68.904 | 67.421 | 55.226 | 58.151 | 57.868 | 0 | 45.247 | 42.38 | 40.944 | 0 | 30.275 | 30.44 | 31.134 | 0 | 29.476 | 29.399 | 30.464 | 0 | 27.951 | 28.852 | 29.368 | 0 | 24.802 | 24.729 | 24.947 | 0 | 27.244 | 28.445 | 29.234 | 0 | 5.288 | 5.533 | 5.536 | 0 | 3.256 | 3.104 | 3.091 | 0 | 5.378 | 5.416 | 5.427 | 0 | 3.742 | 5.103 | 5.153 | 0 | 11.561 | 11.737 | 11.737 | 22.457 | 10.145 | 10.211 | 10.211 | 0 | 10.662 | 10.681 | 10.681 | 0 | 11.904 | 11.908 | 11.908 | 21.324 | 9.139 | 9.139 | 9.139 | 17.275 | 7.652 | 7.676 | 7.676 | 12.742 | 4.024 | -30 | 3.97 | -30 | 4.171 | 4.395 | 2.57 | 0 | 1.512 | 1.818 | 1.6 | 0 | 1.376 | 1.359 | 1.613 | 0 | 2.568 | 2.788 | 2.897 | 2.599 | 2.856 | 2.884 | 2.051 | 3.135 | 2.874 | 0 | 2.081 | 2.544 | 2.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.7 | 0 |
Other Non-Current Assets
| 14.325 | -7.064 | -6.716 | -9.747 | 34.689 | 32.724 | 26.136 | 84.438 | 2.966 | 2.664 | 1.269 | 37.967 | -1.397 | -3.462 | -6.678 | 21.987 | -9.08 | -10.806 | -14.173 | 19.902 | -8.934 | -10.053 | -10.989 | 16.974 | -6.389 | -6.634 | -9.332 | 14.09 | -10.911 | -12.078 | -11.965 | 15.955 | 11.082 | 10.08 | 15.11 | 18.596 | 11.922 | 12.407 | 16.207 | 12.086 | 6.379 | 5.928 | 5.705 | 10.271 | 6.178 | 4.03 | 4.207 | 8.718 | 17.619 | 17.339 | 17.644 | 6.949 | 19.348 | 18.902 | 18.611 | 28.821 | 18.642 | 18.155 | 17.875 | 28.504 | 16.692 | 16.53 | 15.25 | 5.784 | 15.752 | 16.312 | 15.186 | 5.599 | 11.421 | 11.389 | 10.077 | 2.796 | 10.221 | 42.443 | 11.625 | 36.261 | -2.312 | -1.41 | 0.547 | 21.432 | 1.657 | 1.626 | 1.798 | 2.462 | 2.729 | 2.456 | 2.141 | 2.392 | 1.023 | 0.997 | 1.105 | 8.831 | 5.777 | 5.24 | 5.595 | 4.752 | 2.507 | 4.006 | 3.351 | 5.2 | 4.9 | 4.5 | 5.4 | 2.3 | 2.4 | 2.8 | 2.9 | 2.6 | 2.5 | 2.7 | 2.9 | 2.7 | 3.1 | 2.2 | 2.2 | 2.3 | 2.9 | 3.1 | 3 |
Total Non-Current Assets
| 1,626.69 | 1,635.102 | 1,622.21 | 1,612.708 | 1,598.21 | 1,583.524 | 1,557.63 | 1,546.446 | 1,488.576 | 1,491.621 | 1,483.384 | 1,461.046 | 655.833 | 656.634 | 624.395 | 617.743 | 520.908 | 517.65 | 509.403 | 509.698 | 508.316 | 507.393 | 504.784 | 325.627 | 330.852 | 333.947 | 328.76 | 318.814 | 323.611 | 323.866 | 313.817 | 298.538 | 301.296 | 302.269 | 285.567 | 274.287 | 266.213 | 266.448 | 267.222 | 255.724 | 257.346 | 254.407 | 252.161 | 246.012 | 242.942 | 242.008 | 240.07 | 237.48 | 258.142 | 264.174 | 264.655 | 260.621 | 261.712 | 259.634 | 255.584 | 251.953 | 253.05 | 254.029 | 252.226 | 251.782 | 244.081 | 274.559 | 272.61 | 274.062 | 274.681 | 274.175 | 274.145 | 260.845 | 259.858 | 259.641 | 255.82 | 255.141 | 254.533 | 232.842 | 232.611 | 224.243 | 164.596 | 160.174 | 156.614 | 157.331 | 150.965 | 152.202 | 153.39 | 153.876 | 142.423 | 142.043 | 139.899 | 139.02 | 132.059 | 96.568 | 96.978 | 98.257 | 95.706 | 95.151 | 94.944 | 73.725 | 72.699 | 61.378 | 60.778 | 61.7 | 59.7 | 59.4 | 60.2 | 51.6 | 52.2 | 46.6 | 46.1 | 40 | 40 | 39.9 | 40.2 | 40.1 | 41.6 | 35 | 35.3 | 35.5 | 35.6 | 35.8 | 31 |
Total Assets
| 3,367.389 | 3,640.914 | 3,758.827 | 3,428.068 | 3,430.734 | 3,680.579 | 3,862.829 | 3,565.437 | 3,688.055 | 3,962.105 | 3,882.141 | 3,230.131 | 2,282.233 | 2,214.035 | 2,141.693 | 1,739.67 | 1,587.589 | 1,654.797 | 1,747.781 | 1,483.266 | 1,481.408 | 1,690.582 | 1,678.35 | 1,240.871 | 1,283.758 | 1,404.281 | 1,379.666 | 1,101.062 | 1,121.924 | 1,279.136 | 1,280.869 | 994.095 | 1,037.521 | 1,195.663 | 1,193.241 | 936.031 | 942.396 | 1,111.582 | 1,084.414 | 892.937 | 909.236 | 1,055.448 | 1,013.2 | 823.761 | 826.874 | 990.009 | 953.74 | 780.576 | 831.383 | 1,007.014 | 974.265 | 798.622 | 798.212 | 970.55 | 896.643 | 728.545 | 765.049 | 879.871 | 827.862 | 743.099 | 760.959 | 894.899 | 863.775 | 830.906 | 841.884 | 985.055 | 982.946 | 814.854 | 844.423 | 1,014.822 | 947.629 | 774.562 | 802.735 | 940.664 | 865.626 | 736.636 | 565.831 | 684.773 | 623.364 | 480.866 | 486.455 | 602.032 | 553.96 | 450.272 | 437.94 | 553.916 | 510.249 | 402.094 | 402.274 | 428.911 | 427.815 | 348.59 | 335.887 | 376.601 | 386.104 | 251.905 | 236.137 | 277.623 | 271.639 | 194.1 | 192.9 | 250.9 | 236.8 | 163.8 | 177.4 | 204.8 | 203.1 | 136.5 | 123.7 | 157.9 | 160.7 | 113.2 | 119.9 | 110.8 | 112.4 | 75.4 | 77.2 | 93.5 | 50.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 401.702 | 515.645 | 907.806 | 508.672 | 429.436 | 485.1 | 739.749 | 406.667 | 442.226 | 604.225 | 685.946 | 398.697 | 414.156 | 439.453 | 634.998 | 266.753 | 268.412 | 346.272 | 517.62 | 261.963 | 214.309 | 342.335 | 472.487 | 237.835 | 204.706 | 300.232 | 467.795 | 245.249 | 209.062 | 273.309 | 465.928 | 230.728 | 199.922 | 265.349 | 438.705 | 246.554 | 170.582 | 236.868 | 375.995 | 236.294 | 154.511 | 233.549 | 370.002 | 214.596 | 142.777 | 239.976 | 338.026 | 199.787 | 163.543 | 267.99 | 319.462 | 177.437 | 120.221 | 247.904 | 303.395 | 169.7 | 127.995 | 221.374 | 251.59 | 178.391 | 137.761 | 194.004 | 201.3 | 173.688 | 128.329 | 193.663 | 333.104 | 194.178 | 127.889 | 229.691 | 325.448 | 177.544 | 111.349 | 207.727 | 267.296 | 174.17 | 99.92 | 165.872 | 219.29 | 113.114 | 76.454 | 144.029 | 166.305 | 118.312 | 73.62 | 156.695 | 176.411 | 93.307 | 69.358 | 120.908 | 153.284 | 95.588 | 74.197 | 101.913 | 154.395 | 68.144 | 40.553 | 82.773 | 115.899 | 51.132 | 27.8 | 67.3 | 84.4 | 34.6 | 25.7 | 46.8 | 82.9 | 20.3 | 13.4 | 33.5 | 69.8 | 15.1 | 8.4 | 25 | 42.7 | 12.7 | 9.2 | 20.8 | 6.4 |
Short Term Debt
| 140.095 | 232.774 | 220.979 | 216.633 | 207.236 | 195.745 | 190.076 | 100.526 | 156.964 | 162.831 | 164.635 | 80.842 | 141.628 | 137.63 | 134.939 | 72.802 | 125.663 | 122.808 | 127.759 | 68.07 | 123.89 | 135.358 | 133.222 | 9.168 | 9.343 | 21.462 | 20.786 | 10.835 | 8.609 | 14.901 | 9.775 | 1.105 | 1.298 | 6.823 | 5.996 | 1.7 | 1.799 | 3.43 | 0 | 1.529 | 2.618 | 0 | 0.004 | 0.009 | 0.015 | 0.02 | 0.021 | 0.023 | 0.023 | 0.022 | 0.023 | 0.022 | 0.022 | 0 | 100.064 | 0.134 | 12.193 | 24.22 | 36.223 | 48.236 | 0 | 0 | 0 | 26.903 | 0 | 126.125 | 69.964 | 71.766 | 114.065 | 154.35 | 106.65 | 78.636 | 0 | 150 | 82.375 | 67.007 | 0 | 101.35 | 59.015 | 1.35 | 95.62 | 153.98 | 144.243 | 82.668 | 0.885 | 90.885 | 46.48 | 0.885 | 0.977 | 0.091 | 1.091 | 0.091 | 7.5 | 5.75 | 6.25 | 6.25 | 6.25 | 5 | 5 | 5 | 5 | 5.3 | 5.3 | 5 | 4.8 | 6.4 | 7 | 6.7 | 7.2 | 5.5 | 10.9 | 15.4 | 34 | 3.6 | 3.5 | 2.9 | 0 | 0 | 2 |
Tax Payables
| 0 | 0 | 0 | 21.209 | 0 | 0 | 0 | 16.479 | 0 | 0 | 0 | 106.894 | 0 | 0 | 0 | 20.676 | 0 | 0 | 0 | 9.814 | 0 | 0 | 0 | 8.337 | 0 | 0 | 0 | 7.97 | 0 | 0 | 0 | 8.424 | 0 | 0 | 0 | 8.889 | 0 | 0 | 0 | 7.425 | 0 | 0 | 0 | 7.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 94.424 | 0 | 58.759 | 45.247 | 42.38 | 0 | 35.84 | 0 | 0 | 0 | 27.653 | 0 | 0 | -55.703 | 32.598 | -56.025 | -55.692 | -55.744 | 29.399 | 0 | 0 | 0 | 24.585 | 0 | 0 | 0 | 6.016 | 0 | 0 | 0 | 5.53 | 0 | 0 | -3.728 | 3.117 | 0 | -2.086 | 0 | 5.457 | 0 | 0 | 0 | 5.186 | 0 | 0 | 0 | 11.737 | 0 | 0 | 0 | 10.211 | 0 | 0 | 0 | 10.681 | 0 | 0 | 0 | 11.908 | 0 | 0 | 0 | 16.011 | 0 | 0 | 0 | 7.676 | 0 | 101.3 | 0 | 7.977 | 0 | 0 | 0 | 2.34 | 0 | 0 | 0 | 1.864 | 0 | 0 | 0 | 1.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 185.118 | 58.954 | 7.395 | 24.252 | 72.448 | 90.895 | 47.595 | 152.042 | 138.07 | 123.979 | 107.867 | 157.983 | 166.352 | 120.651 | 73.405 | 123.018 | 88.443 | 83.036 | 6.911 | 50.999 | 25.434 | 25.934 | -8.086 | 50.27 | 75.639 | 83.271 | 45.504 | 57.512 | 87.887 | 98.225 | 48.982 | 55.963 | 126.654 | 114.993 | 49.37 | 47.702 | 77.298 | 80.48 | 32.188 | 46.66 | 75.222 | 89.2 | 28.069 | 41.96 | 64.737 | 79.844 | 30.413 | 48.186 | 102.805 | 87.614 | 34.24 | 53.398 | 70.718 | 179.827 | 29.096 | 41.704 | 66.214 | 70.816 | 25.429 | 33.886 | 91.685 | 113.469 | 49.524 | 61.701 | 144.397 | 70.755 | 30.704 | 37.216 | 53.557 | 62.071 | 24.515 | 35.61 | 233.597 | 104.15 | 51.827 | 76.645 | 153.668 | 57.997 | 23.038 | 80.882 | 45.231 | 50.276 | 14.897 | 24.997 | 108.921 | 48.606 | 14.572 | 24.708 | 31.86 | 37.81 | 11.879 | 17.798 | 36.664 | 54.776 | 36.316 | 14.878 | 19.514 | 26.728 | 8.875 | 12.568 | 21.3 | 23.4 | 10 | 10.9 | 16.7 | 15.7 | 6.7 | 6.1 | 10.9 | 9.4 | 3.9 | 7.9 | 11.2 | 7.8 | 4.9 | 3.1 | 11.2 | 9.5 | 2.8 |
Total Current Liabilities
| 726.915 | 807.373 | 1,136.18 | 770.766 | 709.12 | 771.74 | 977.42 | 675.714 | 737.26 | 891.035 | 958.448 | 744.416 | 722.136 | 697.734 | 843.342 | 483.249 | 482.518 | 552.116 | 652.29 | 390.846 | 363.633 | 503.627 | 597.623 | 305.61 | 289.688 | 404.965 | 534.085 | 321.566 | 305.558 | 386.435 | 524.685 | 296.22 | 327.874 | 387.165 | 494.071 | 304.845 | 249.679 | 320.778 | 408.183 | 291.908 | 232.351 | 322.749 | 398.075 | 263.906 | 207.529 | 319.84 | 368.46 | 247.996 | 266.371 | 355.626 | 353.725 | 230.857 | 190.961 | 427.731 | 432.555 | 211.538 | 206.402 | 316.41 | 313.242 | 260.513 | 229.446 | 307.473 | 250.824 | 262.292 | 272.726 | 390.543 | 433.772 | 303.16 | 295.511 | 446.112 | 456.613 | 291.79 | 344.946 | 461.877 | 401.498 | 317.822 | 253.588 | 325.219 | 301.343 | 195.346 | 217.305 | 348.285 | 325.445 | 225.977 | 183.426 | 296.186 | 237.463 | 118.9 | 102.195 | 158.809 | 166.254 | 113.477 | 118.361 | 162.439 | 196.961 | 89.272 | 66.317 | 114.501 | 129.774 | 68.7 | 54.1 | 96 | 99.7 | 50.5 | 47.2 | 68.9 | 96.6 | 33.1 | 31.5 | 48.4 | 84.6 | 38.4 | 53.6 | 36.4 | 51.1 | 18.7 | 20.4 | 30.3 | 11.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,099.247 | 1,298.142 | 1,165.252 | 1,237.066 | 1,424.445 | 1,557.473 | 1,733.666 | 1,560.299 | 1,875.515 | 1,959.379 | 1,867.254 | 1,346.937 | 510.434 | 733.01 | 719.926 | 551.037 | 578.271 | 685.72 | 810.621 | 621.672 | 778.514 | 907.123 | 922.783 | 657.593 | 571.36 | 635.658 | 547.324 | 508.815 | 555.964 | 538.579 | 480.442 | 436.937 | 388.891 | 493.783 | 444.461 | 328.015 | 393.067 | 491.82 | 394.559 | 319.309 | 391.12 | 430.971 | 324.226 | 246.418 | 260.432 | 300.426 | 278.542 | 230.882 | 0.023 | 0.022 | 0.023 | -9.509 | 0.022 | 100.033 | 100.064 | -25.459 | 12.193 | 24.22 | 36.223 | 178.78 | 37.669 | 27.114 | 16.613 | -13.921 | 5.369 | 4.633 | 326.298 | 3.439 | 3.35 | 4.35 | 253.222 | -10.673 | 144.75 | 151.5 | 155.163 | 115.826 | 0 | 70.191 | 82.914 | 38.795 | 3.043 | 3.344 | 3.472 | -17.351 | 43.033 | 65.529 | 115.65 | 112.639 | 147.091 | 97.525 | 108 | 85 | 62.591 | 58.026 | 58.986 | 34.741 | 40.091 | 43.891 | 42.141 | 22.8 | 34 | 55.4 | 54.5 | 28.7 | 42.7 | 54.3 | 37.3 | 33.1 | 43.6 | 64.5 | 37.9 | 35.9 | 24.9 | 35.6 | 28.1 | 23.6 | 48.6 | 56 | 36 |
Deferred Revenue Non-Current
| 0 | 17.148 | 17.025 | 221.949 | 14.075 | 14.633 | 14.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.424 | 34.475 | 2.467 | 2.511 | 2.769 | 29.808 | 2.457 | 2.766 | 2.911 | 23.504 | 3.144 | 0 | 0 | 19.108 | 0 | 0 | 0 | 13.453 | 0 | 0 | 0 | 32.993 | 0 | 0 | 0 | 25.593 | 0 | 0 | 0 | 21.92 | 0 | 0 | 0 | 20.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.023 | 0 | 0 | 0 | 14.6 | 0 | 0 | 0 | 11.625 | 0 | 0 | 0 | 20.958 | 0 | 0 | 0 | 12.536 | -146.114 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 67.595 | 68.904 | 67.421 | 55.226 | 58.151 | 57.868 | 58.759 | 45.247 | 42.38 | 40.944 | 35.84 | 30.275 | 30.44 | 31.134 | 27.653 | 29.476 | 29.399 | 30.464 | 32.598 | 27.951 | 28.852 | 29.368 | 29.399 | 24.802 | 24.729 | 24.947 | 24.585 | 27.244 | 28.445 | 29.234 | 34.475 | 28.359 | 28.239 | 29.267 | 29.808 | 22.755 | 23.642 | 23.918 | 23.504 | 19.934 | 19.979 | 19.747 | 19.108 | 15.463 | 15.263 | 14.207 | 13.453 | 31.833 | 32.139 | 32.957 | 32.993 | 26.549 | 26.151 | 25.87 | 25.593 | 22.178 | 22.132 | 21.979 | 21.92 | 19.391 | 20.079 | 19.014 | 20.032 | 18.608 | 17.527 | 15.305 | 17.714 | 15.185 | 15.212 | 13.867 | 15.023 | 12.76 | 14.048 | 12.786 | 14.6 | 13.116 | 13.123 | 11.624 | 11.625 | 20.89 | 20.89 | 20.901 | 20.958 | 12.599 | 12.568 | 12.542 | 12.536 | 5.734 | 5.541 | 5.541 | 5.541 | 4.777 | 4.458 | 4.166 | 4.697 | 4.116 | 3.827 | 3.827 | 5.1 | 3.8 | 3.8 | 3.8 | 4 | 3.8 | 3.8 | 3.7 | 3.6 | 2.3 | 2.3 | 2.1 | 2.1 | 1.2 | 0.9 | 0.9 | 0.8 | 0 | 0 | 0.4 |
Other Non-Current Liabilities
| 108.718 | 44.135 | 42.807 | 40.028 | -176.283 | -165.317 | -162.875 | 35.471 | -160.845 | -159.747 | -158.783 | 31.545 | 34.176 | -121.897 | -110.637 | 38.261 | -92.177 | -99.229 | -93.992 | 27.97 | -94.66 | -92.189 | -96.301 | 24.679 | 25.17 | 25.128 | 23.525 | 22.95 | 22.614 | 22.418 | 21.43 | 21.253 | 17.945 | 17.875 | 16.438 | 17.62 | 13.216 | 13.837 | 13.354 | 13.864 | 10.027 | 10.432 | 9.474 | 8.147 | 7.619 | 7.871 | 7.549 | 6.622 | 220.686 | 316.849 | 305.994 | 245.473 | 276.181 | 113.679 | 87.584 | 180.505 | 214.011 | 225.658 | 213.573 | -14.141 | 204.645 | 261.046 | 345.844 | 280.705 | 274.956 | 317.822 | 6.221 | 281.75 | 295.552 | 274.768 | 5.639 | 170.692 | 1.625 | 2.268 | 2.174 | -11.14 | 2.402 | 3.202 | 3.116 | -8.485 | 3.534 | 4.442 | 4.466 | -16.469 | 2.656 | 3.542 | 3.542 | -8.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.094 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0.8 | 0.7 | 0.1 |
Total Non-Current Liabilities
| 1,207.965 | 1,409.872 | 1,276.963 | 1,344.515 | 1,303.388 | 1,450.307 | 1,628.659 | 1,654.529 | 1,759.917 | 1,842.012 | 1,749.415 | 1,414.322 | 574.885 | 641.553 | 640.423 | 616.951 | 515.57 | 615.89 | 747.093 | 682.24 | 711.805 | 843.786 | 855.85 | 711.671 | 621.332 | 685.515 | 595.796 | 556.35 | 605.822 | 589.442 | 533.53 | 492.665 | 437.662 | 542.408 | 492.935 | 375.443 | 431.495 | 532.065 | 434.742 | 356.677 | 424.225 | 461.382 | 353.447 | 273.673 | 283.514 | 323.56 | 300.298 | 250.957 | 252.542 | 349.01 | 338.974 | 288.019 | 302.752 | 239.863 | 213.518 | 231.825 | 248.382 | 272.01 | 271.775 | 230.399 | 261.705 | 308.239 | 381.471 | 326.88 | 298.933 | 339.982 | 347.824 | 302.903 | 314.087 | 294.33 | 272.728 | 205.088 | 159.135 | 167.816 | 170.123 | 145.834 | 15.518 | 86.516 | 97.654 | 65.185 | 27.467 | 28.676 | 28.839 | 29.054 | 58.288 | 81.639 | 131.734 | 141.253 | 152.825 | 103.066 | 113.541 | 90.541 | 67.368 | 62.484 | 63.152 | 39.438 | 44.207 | 47.718 | 45.968 | 27.8 | 37.8 | 59.2 | 58.4 | 32.7 | 46.5 | 58.1 | 41 | 36.8 | 46 | 66.8 | 39.9 | 38 | 26.2 | 36.4 | 28.9 | 24.4 | 49.4 | 56.7 | 36.5 |
Total Liabilities
| 1,934.88 | 2,217.245 | 2,413.143 | 2,115.281 | 2,012.508 | 2,222.047 | 2,606.079 | 2,330.243 | 2,497.177 | 2,733.047 | 2,707.863 | 2,158.738 | 1,297.021 | 1,339.287 | 1,483.765 | 1,100.2 | 998.088 | 1,168.006 | 1,399.383 | 1,073.086 | 1,075.438 | 1,347.413 | 1,453.473 | 1,017.281 | 911.02 | 1,090.48 | 1,129.881 | 877.916 | 911.38 | 975.877 | 1,058.215 | 788.885 | 765.536 | 929.573 | 987.006 | 680.288 | 681.174 | 852.843 | 842.925 | 648.585 | 656.576 | 784.131 | 751.522 | 537.579 | 491.043 | 643.4 | 668.758 | 498.953 | 518.913 | 704.636 | 692.699 | 518.876 | 493.713 | 667.594 | 646.073 | 443.363 | 454.784 | 588.42 | 585.017 | 490.912 | 491.151 | 615.712 | 632.295 | 589.172 | 571.659 | 730.525 | 781.596 | 606.063 | 609.598 | 740.442 | 729.341 | 496.878 | 504.081 | 629.693 | 571.621 | 463.656 | 269.106 | 411.735 | 398.997 | 260.531 | 244.772 | 376.961 | 354.284 | 255.031 | 241.714 | 377.825 | 369.197 | 260.153 | 255.02 | 261.875 | 279.795 | 204.018 | 185.729 | 224.923 | 260.113 | 128.71 | 110.524 | 162.219 | 175.742 | 96.5 | 91.9 | 155.2 | 158.1 | 83.2 | 93.7 | 127 | 137.6 | 69.9 | 77.5 | 115.2 | 124.5 | 76.4 | 79.8 | 72.8 | 80 | 43.1 | 69.8 | 87 | 47.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 377.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0.359 | 0 | 0.084 | 0.052 | 0 | 0 | 0 | 0 | 0.328 | 0 | 0 | 0 | 0.078 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.082 | 0 | 0.352 | 0 | 0 | 0.088 | 0 | 0.163 | 0 | 0 | 0.216 | 0.446 | 0 | 0 | 0 | 0.246 | 0.458 | 0 | 0.196 | 0.085 | 0.073 | 0 | 0 | 0.341 | 0 | 0.386 | 0.419 | 0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0.323 | 0.277 | 0.564 | 0.418 | 0.501 | 1.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.038 | 0.038 | 0.038 | 0.038 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.041 | 0.04 | 0.04 | 0.041 | 0.041 | 0.041 | 0.042 | 0.042 | 0.042 | 0.043 | 0.043 | 0.043 | 0.044 | 0.044 | 0.043 | 0.044 | 0.045 | 0.045 | 0.046 | 0.047 | 0.046 | 0.046 | 0.047 | 0.047 | 0.048 | 0.047 | 0.048 | 0.048 | 0.048 | 0.049 | 0.05 | 0.05 | 0.049 | 0.049 | 0.049 | 0.049 | 0.048 | 0.048 | 0.047 | 0.047 | 0.047 | 0.047 | 0.048 | 0.049 | 0.049 | 0.05 | 0.051 | 0.051 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.053 | 0.035 | 0.035 | 0.035 | 0.035 | 0.023 | 0.023 | 0.023 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.018 | 0.018 | 0.017 | 0.018 | 0.017 | 0.011 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 802.379 | 798.204 | 720.228 | 699.99 | 811.434 | 854.559 | 794.256 | 653.484 | 620.692 | 662.709 | 611.583 | 526.874 | 451.401 | 346.667 | 137.71 | 133.87 | 98.033 | 8.212 | -122.594 | -64.74 | -60.743 | -118.177 | -227.633 | -218.646 | -68.943 | -119.998 | -182.58 | -196.316 | -202.693 | -103.511 | -177.157 | -183.915 | -113.276 | -107.337 | -165.123 | -104.709 | -87.174 | -87.862 | -100.231 | -90.65 | -77.619 | -56.381 | -59.826 | -27.278 | 29.536 | 48.605 | -2.446 | 5.377 | 47.51 | 44.804 | 28.913 | 34.299 | 64.805 | 66.478 | 22.426 | 67.681 | 95.728 | 79.395 | 33.066 | 47.128 | 67.099 | 83.875 | 41.832 | 54.407 | 79.92 | 66.076 | 18.863 | 29.044 | 64.344 | 102.023 | 57.261 | 129.932 | 164.744 | 169.589 | 157.37 | 176.362 | 205.786 | 186.791 | 139.88 | 141.772 | 168.912 | 152.288 | 128.572 | 126.359 | 129.359 | 110.963 | 80.335 | 78.847 | 157.319 | 143.115 | 114.513 | 112.611 | 116.43 | 103.678 | 78.212 | 77.167 | 79.88 | 70.132 | 50.336 | 49.1 | 52.1 | 44 | 28.1 | 28 | 31.1 | 25.3 | 13.1 | 14.3 | 16.5 | 13 | 6.6 | 7.2 | 10.5 | 8.4 | 2.8 | 2.7 | 5.2 | 4.3 | 1.1 |
Accumulated Other Comprehensive Income/Loss
| -2.431 | -0.92 | 5.14 | 6.582 | 6.744 | 10.853 | 4.555 | 5.895 | -0.708 | 1.668 | 3.9 | -7.484 | -9.087 | -7.005 | -6.15 | -14.019 | -21.602 | -24.732 | -24.299 | -10.359 | -13.805 | -11.084 | -11.052 | -10.997 | -7.635 | -8.855 | -5.554 | -7.328 | -7.749 | -9.874 | -12.544 | -14.078 | -13.852 | -14.505 | -12.816 | -13.729 | -13.2 | -9.852 | -9.082 | -3.662 | 0.648 | 2.239 | 2.181 | 2.912 | 0.418 | 0.837 | 1.002 | -0.134 | -0.216 | 0.554 | 2.01 | 2.22 | 3.023 | 3.754 | 1.542 | 1.052 | -0.196 | 0.915 | 1.927 | 2.226 | 2.168 | 0.659 | -2.661 | -2.386 | 6.581 | 8.2 | 4.79 | 7.704 | 7.657 | 7.691 | 5.5 | 6.215 | 5.794 | 3.677 | 2.723 | 1.436 | 1.582 | 1.499 | 1.834 | 1.782 | 0.522 | 0.146 | 0.373 | 0.985 | 0.25 | 0.206 | -0.264 | -0.484 | -0.612 | -1.05 | -1.317 | -1.852 | -2.145 | -1.602 | -1.442 | -1.168 | -1.25 | -1.229 | -0.548 | -0.6 | -3.6 | -3.6 | -3.7 | -3.3 | -3.2 | -2.8 | -4.2 | -2.2 | -2 | -1.8 | -1.6 | -1.6 | -1.5 | -1.3 | -1 | -1 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 632.523 | 626.347 | 620.278 | 606.177 | 600.009 | 593.081 | 586.595 | 575.776 | 570.855 | 564.641 | 558.755 | 551.963 | 542.858 | 535.046 | 526.328 | 519.579 | 513.03 | 503.271 | 495.251 | 485.239 | 480.478 | 472.39 | 463.522 | 453.193 | 449.276 | 442.614 | 437.878 | 426.75 | 420.946 | 416.603 | 412.314 | 403.162 | 399.071 | 387.89 | 384.132 | 374.138 | 361.553 | 356.41 | 350.758 | 338.62 | 329.588 | 325.415 | 319.278 | 310.503 | 305.831 | 297.12 | 286.38 | 276.334 | 265.129 | 256.973 | 250.595 | 243.18 | 236.623 | 232.676 | 226.554 | 216.4 | 214.683 | 211.091 | 207.803 | 202.784 | 200.492 | 194.604 | 192.261 | 189.665 | 183.677 | 180.207 | 177.65 | 171.996 | 162.776 | 164.617 | 155.478 | 141.487 | 128.065 | 137.654 | 133.86 | 118.849 | 89.305 | 84.696 | 82.601 | 76.729 | 72.196 | 72.602 | 70.696 | 67.862 | 66.582 | 64.899 | 60.958 | 63.543 | -9.48 | 24.944 | 34.797 | 33.786 | 35.846 | 49.584 | 49.203 | 47.179 | 46.965 | 46.484 | 46.098 | 49.035 | 48.9 | 55.3 | 54.3 | 55.9 | 55.8 | 55.3 | 56.6 | 54.5 | 31.7 | 31.5 | 31.2 | 31.2 | 31.1 | 30.9 | 30.6 | 30.6 | 2.2 | 2.2 | 1.9 |
Total Shareholders Equity
| 1,432.509 | 1,423.669 | 1,345.684 | 1,312.787 | 1,418.226 | 1,458.532 | 1,256.75 | 1,235.194 | 1,190.878 | 1,229.058 | 1,174.278 | 1,071.393 | 985.212 | 874.748 | 657.928 | 639.47 | 589.501 | 486.791 | 348.398 | 410.18 | 405.97 | 343.169 | 224.877 | 223.59 | 372.738 | 313.801 | 249.785 | 223.146 | 210.544 | 303.259 | 222.654 | 205.21 | 271.985 | 266.09 | 206.235 | 255.743 | 261.222 | 258.739 | 241.489 | 244.352 | 252.66 | 271.317 | 261.678 | 286.182 | 335.831 | 346.609 | 284.982 | 281.623 | 312.47 | 302.378 | 281.566 | 279.746 | 304.499 | 302.956 | 250.57 | 285.182 | 310.265 | 291.451 | 242.845 | 252.187 | 269.808 | 279.187 | 231.48 | 241.734 | 270.225 | 254.53 | 201.35 | 208.791 | 234.825 | 274.38 | 218.288 | 277.684 | 298.654 | 310.971 | 294.005 | 272.98 | 296.725 | 273.038 | 224.367 | 220.335 | 241.683 | 225.071 | 199.676 | 195.241 | 196.226 | 176.091 | 141.052 | 141.941 | 147.254 | 167.036 | 148.02 | 144.572 | 150.158 | 151.678 | 125.991 | 123.195 | 125.613 | 115.404 | 95.897 | 97.6 | 101 | 95.7 | 78.7 | 80.6 | 83.7 | 77.8 | 65.5 | 66.6 | 46.2 | 42.7 | 36.2 | 36.8 | 40.1 | 38 | 32.4 | 32.3 | 7.4 | 6.5 | 3 |
Total Equity
| 1,432.509 | 1,423.669 | 1,345.684 | 1,312.787 | 1,418.226 | 1,458.532 | 1,256.75 | 1,235.194 | 1,190.878 | 1,229.058 | 1,174.278 | 1,071.393 | 985.212 | 874.748 | 657.928 | 639.47 | 589.501 | 486.791 | 348.398 | 410.18 | 405.97 | 343.169 | 224.877 | 223.59 | 372.738 | 313.801 | 249.785 | 223.146 | 210.544 | 303.259 | 225.078 | 207.497 | 274.452 | 268.601 | 209.004 | 258.408 | 263.679 | 261.505 | 244.4 | 247.465 | 255.804 | 271.317 | 261.678 | 286.182 | 335.831 | 346.609 | 284.982 | 281.623 | 312.47 | 302.378 | 281.566 | 279.746 | 304.499 | 302.956 | 250.57 | 285.182 | 310.265 | 291.451 | 242.845 | 252.187 | 269.808 | 279.187 | 231.48 | 241.734 | 270.225 | 254.53 | 201.35 | 208.791 | 234.825 | 274.38 | 218.288 | 277.684 | 298.654 | 310.971 | 294.005 | 272.98 | 296.725 | 273.038 | 224.367 | 220.335 | 241.683 | 225.071 | 199.676 | 195.241 | 196.226 | 176.091 | 141.052 | 141.941 | 147.254 | 167.036 | 148.02 | 144.572 | 150.158 | 151.678 | 125.991 | 123.195 | 125.613 | 115.404 | 95.897 | 97.6 | 101 | 95.7 | 78.7 | 80.6 | 83.7 | 77.8 | 65.5 | 66.6 | 46.2 | 42.7 | 36.2 | 36.8 | 40.1 | 38 | 32.4 | 32.3 | 7.4 | 6.5 | 3 |
Total Liabilities & Shareholders Equity
| 3,367.389 | 3,640.914 | 3,758.827 | 3,428.068 | 3,430.734 | 3,680.579 | 3,862.829 | 3,565.437 | 3,688.055 | 3,962.105 | 3,882.141 | 3,230.131 | 2,282.233 | 2,214.035 | 2,141.693 | 1,739.67 | 1,587.589 | 1,654.797 | 1,747.781 | 1,483.266 | 1,481.408 | 1,690.582 | 1,678.35 | 1,240.871 | 1,283.758 | 1,404.281 | 1,379.666 | 1,101.062 | 1,121.924 | 1,279.136 | 1,280.869 | 994.095 | 1,037.521 | 1,195.663 | 1,193.241 | 936.031 | 942.396 | 1,111.582 | 1,084.414 | 892.937 | 909.236 | 1,055.448 | 1,013.2 | 823.761 | 826.874 | 990.009 | 953.74 | 780.576 | 831.383 | 1,007.014 | 974.265 | 798.622 | 798.212 | 970.55 | 896.643 | 728.545 | 765.049 | 879.871 | 827.862 | 743.099 | 760.959 | 894.899 | 863.775 | 830.906 | 841.884 | 985.055 | 982.946 | 814.854 | 844.423 | 1,014.822 | 947.629 | 774.562 | 802.735 | 940.664 | 865.626 | 736.636 | 565.831 | 684.773 | 623.364 | 480.866 | 486.455 | 602.032 | 553.96 | 450.272 | 437.94 | 553.916 | 510.249 | 402.094 | 402.274 | 428.911 | 427.815 | 348.59 | 335.887 | 376.601 | 386.104 | 251.905 | 236.137 | 277.623 | 271.639 | 194.1 | 192.9 | 250.9 | 236.8 | 163.8 | 177.4 | 204.8 | 203.1 | 136.5 | 123.7 | 157.9 | 160.7 | 113.2 | 119.9 | 110.8 | 112.4 | 75.4 | 77.2 | 93.5 | 50.7 |