QuidelOrtho Corporation
NASDAQ:QDEL
38.85 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q1 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 143.7 | 107 | 78.5 | 118.9 | 149.3 | 178.6 | 353.9 | 292.9 | 212.2 | 379 | 1,275.536 | 802.751 | 578.447 | 593.224 | 981.052 | 489.941 | 77.547 | 72.589 | 108.77 | 52.775 | 28.914 | 28.554 | 56.938 | 43.695 | 38.694 | 38.675 | 101.812 | 36.086 | 172.994 | 175.048 | 197.494 | 169.508 | 153.363 | 155.567 | 153.447 | 191.534 | 184.37 | 209.596 | 232.894 | 204.022 | 23.412 | 18.075 | 25.706 | 9.357 | 10.248 | 22.819 | 45.898 | 17.012 | 17.842 | 19.879 | 21.555 | 61.332 | 51.045 | 65.296 | 58.938 | 6.788 | 7.229 | 14.831 | 20.263 | 89.003 | 60.348 | 49.433 | 56.338 | 57.908 | 62.024 | 61.127 | 64.541 | 45.489 | 35.268 | 36.893 | 38.98 | 36.625 | 30.594 | 39.061 | 39.803 | 34.93 | 24.328 | 27.078 | 43.893 | 36.322 | 30.203 | 35.267 | 38.883 | 25.627 | 15.788 | 13.312 | 13.376 | 2.91 | 4.885 | 6.738 | 3.653 | 3.396 | 2.218 | 1.527 | 3.227 | 1.901 | 3.902 | 5.917 | 6.396 | 7.1 | 8.1 | 6.6 | 6 | 8.6 | 9.7 | 9.7 | 8.7 | 6.9 | 8.4 | 10.1 | 3.4 | 2.4 | 2.7 | 2.5 | 2.8 | 2.2 | 2.8 | 3.9 | 1.3 | 2.4 | 3 | 3.2 | 5.1 | 6.5 | 7.7 | 5.6 | 5 | 5.1 | 5.7 | 5.7 | 5 | 5.5 | 4.6 | 10.4 | 1.9 | 1.1 | 1.1 | 8.6 | 13.6 |
Short Term Investments
| 0 | 0.2 | 0.3 | 48.4 | 43.9 | 45.1 | 42.8 | 52.1 | 51.8 | 52.5 | 44.27 | 25.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.999 | 4.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143.7 | 107 | 78.5 | 167.3 | 193.2 | 223.7 | 396.7 | 345 | 264 | 431.5 | 1,319.806 | 802.751 | 578.447 | 593.224 | 981.052 | 489.941 | 77.547 | 72.589 | 108.77 | 52.775 | 28.914 | 28.554 | 56.938 | 43.695 | 38.694 | 38.675 | 101.812 | 36.086 | 172.994 | 175.048 | 197.494 | 169.508 | 153.363 | 155.567 | 153.447 | 191.534 | 184.37 | 209.596 | 232.894 | 204.022 | 23.412 | 18.075 | 25.706 | 9.357 | 10.248 | 22.819 | 45.898 | 17.012 | 17.842 | 19.879 | 21.555 | 61.332 | 51.045 | 65.296 | 58.938 | 6.788 | 7.229 | 14.831 | 20.263 | 93.002 | 65.332 | 49.433 | 56.338 | 57.908 | 62.024 | 61.127 | 64.541 | 45.489 | 35.268 | 36.893 | 38.98 | 36.625 | 30.594 | 39.061 | 39.803 | 34.93 | 24.328 | 27.078 | 43.893 | 36.322 | 30.203 | 35.267 | 38.883 | 25.627 | 15.788 | 13.312 | 13.376 | 2.91 | 4.885 | 6.738 | 3.653 | 3.396 | 2.218 | 1.527 | 3.227 | 1.901 | 3.902 | 5.917 | 6.396 | 7.1 | 8.1 | 6.6 | 6 | 8.6 | 9.7 | 9.7 | 8.7 | 6.9 | 8.4 | 10.1 | 3.4 | 2.4 | 2.7 | 2.5 | 2.8 | 2.2 | 2.8 | 3.9 | 1.3 | 2.4 | 3 | 3.2 | 5.1 | 6.5 | 7.7 | 5.6 | 5 | 5.1 | 5.7 | 5.7 | 5 | 5.5 | 4.6 | 10.4 | 1.9 | 1.1 | 1.1 | 8.6 | 13.6 |
Net Receivables
| 294.9 | 497.3 | 476.1 | 488.4 | 331.2 | 246.7 | 274.8 | 453.9 | 416.6 | 379.2 | 589.961 | 393.848 | 350.593 | 46.216 | 105.525 | 529.171 | 376.132 | 120.415 | 110.791 | 104.913 | 86.748 | 57.076 | 81.129 | 76.887 | 91.726 | 44.703 | 92.254 | 67.046 | 41.575 | 19.836 | 20.943 | 24.99 | 26.191 | 16.232 | 26.446 | 18.398 | 31.02 | 15.694 | 18.676 | 34.466 | 24.458 | 17.233 | 16.676 | 29.928 | 19.64 | 13.595 | 14.108 | 32.57 | 17.132 | 12.917 | 14.583 | 14.813 | 17.305 | 11.367 | 24.547 | 21.821 | 12.862 | 10.235 | 16.935 | 9.717 | 25.428 | 8.808 | 6.091 | 25.32 | 26.699 | 14.883 | 11.099 | 23.163 | 16.955 | 8.242 | 11.479 | 18.139 | 15.303 | 6.167 | 13.497 | 15.819 | 13.242 | 6.703 | 10.16 | 15.274 | 8.749 | 8.098 | 10.327 | 24.143 | 14.526 | 12.637 | 12.849 | 17.72 | 12.444 | 12.931 | 14.727 | 15.657 | 12.772 | 10.324 | 10.947 | 12.065 | 7.833 | 12.722 | 12.77 | 7.6 | 5.6 | 8.4 | 8.6 | 6.8 | 6.3 | 8.5 | 8.4 | 7.7 | 6 | 8.4 | 8.3 | 6.4 | 6.9 | 7.6 | 7.1 | 5.6 | 6 | 6.8 | 6.3 | 5.6 | 4.5 | 6.7 | 7.3 | 6.1 | 4.8 | 6.1 | 5.6 | 5.2 | 3.7 | 4.5 | 4 | 3.6 | 3.6 | 2.8 | 1.5 | 1.4 | 1.1 | 1.3 | 1.7 |
Inventory
| 577 | 602 | 583.1 | 577.8 | 551.7 | 542.2 | 528.6 | 524.1 | 536.2 | 552.7 | 181.388 | 198.765 | 196.976 | 218.506 | 174.669 | 113.798 | 95.221 | 92.618 | 58.708 | 58.086 | 61.742 | 64.622 | 66.647 | 67.379 | 63.309 | 59.714 | 57.961 | 67.078 | 23.429 | 22.964 | 22.47 | 26.045 | 23.364 | 23.137 | 24.82 | 26.388 | 24.568 | 23.681 | 22.894 | 24.763 | 23.514 | 23.525 | 24.986 | 27.639 | 27.361 | 24.664 | 20.722 | 15.496 | 16.909 | 17.113 | 16.206 | 14.654 | 14.851 | 15.236 | 14.834 | 17.707 | 19.263 | 19.918 | 20.52 | 15.038 | 12.883 | 11.889 | 12.596 | 11.702 | 11.273 | 10.468 | 10.533 | 11.037 | 11.608 | 10.236 | 8.947 | 9.625 | 9.381 | 9.154 | 8.069 | 8.5 | 7.816 | 7.534 | 6.698 | 7.64 | 12.45 | 12.132 | 11.37 | 9.495 | 9.021 | 8.752 | 9.321 | 10.566 | 9.303 | 7.722 | 7.947 | 9.145 | 7.396 | 6.075 | 8.137 | 8.438 | 9.138 | 8.673 | 8.636 | 6.6 | 5.8 | 5.7 | 6.1 | 6.4 | 6.7 | 5.9 | 4.8 | 4.2 | 4.4 | 3.8 | 4.2 | 4.5 | 4.2 | 3.5 | 4.2 | 4.7 | 4.7 | 4.9 | 3.3 | 3.1 | 3.5 | 3.6 | 3.7 | 3.3 | 3.6 | 4 | 4.1 | 4 | 4 | 4 | 4.1 | 4.2 | 3.9 | 3.8 | 1.2 | 1.5 | 1.3 | 1 | 0.9 |
Other Current Assets
| 397 | 135 | 74.7 | 77 | 295.2 | 295.5 | 298.8 | 252.1 | 1.3 | 1.1 | 5.057 | 4.59 | 4.046 | 6.057 | 5.933 | 2.157 | 1.886 | 2.031 | 2.258 | 1.885 | 2.732 | 2.41 | 1.553 | 0.928 | 0.805 | 24.88 | 15.983 | 161.019 | 6.477 | 7.405 | 4.038 | 4.851 | 5.617 | 5.269 | 5.333 | 4.407 | 12.935 | 16.501 | 14.292 | 14.997 | 24.381 | 13.183 | 14.143 | 12.664 | 13.269 | 10.793 | 12.374 | 11.85 | 17.061 | 14.54 | 15.447 | 13.927 | 9.563 | 7.898 | 8.816 | 9.711 | 10.807 | 14.831 | 17.429 | 8.466 | 7.016 | 8.207 | 9.164 | 6.096 | 7.423 | 7.576 | 8.464 | 7.544 | 3.556 | 4.003 | 3.812 | 3.28 | 1.582 | 1.888 | 2.207 | 1.354 | 1.424 | 1.669 | 0.5 | 0.753 | 1.48 | 8.093 | 6.283 | 6.651 | 1.278 | 1.468 | 1.391 | 1.204 | 1.141 | 1.397 | 1.345 | 0.922 | 1.451 | 2.618 | 0.844 | 0.616 | 1.321 | 1.58 | 1.066 | 0.8 | 0.7 | 0.9 | 0.8 | 0.4 | 0.4 | 0.6 | 0.5 | 0.8 | 0.9 | 1 | 0.6 | 0.3 | 0.2 | 0.6 | 0.4 | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.5 | 0.8 | 0.9 | 0.8 | 0.7 | 0.7 | 0.5 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 2.6 | 0.4 | -0.1 | 0.1 | 0.1 | 0.2 | 0 |
Total Current Assets
| 1,412.6 | 1,341.3 | 1,212.4 | 1,310.5 | 1,371.3 | 1,308.1 | 1,498.9 | 1,575.1 | 1,445.2 | 1,559.1 | 2,113.65 | 1,440.31 | 1,149.065 | 857.946 | 1,282.713 | 1,142.402 | 560.936 | 296.937 | 286.479 | 222.227 | 185.414 | 157.512 | 211.642 | 193.397 | 200.149 | 167.972 | 268.01 | 331.229 | 244.475 | 225.253 | 244.945 | 225.394 | 208.535 | 200.205 | 210.046 | 240.664 | 251.083 | 260.611 | 285.291 | 275.121 | 89.718 | 72.016 | 80.965 | 78.619 | 70.518 | 71.001 | 91.579 | 74.772 | 51.883 | 64.449 | 67.791 | 104.726 | 83.201 | 99.797 | 107.135 | 56.027 | 55.617 | 44.984 | 75.147 | 126.223 | 110.659 | 78.337 | 84.189 | 101.026 | 107.419 | 94.054 | 94.637 | 87.233 | 67.387 | 59.374 | 63.218 | 67.669 | 56.86 | 56.27 | 63.576 | 60.603 | 46.81 | 42.984 | 63.178 | 61.495 | 61.12 | 63.59 | 66.863 | 65.916 | 40.613 | 36.169 | 36.937 | 32.4 | 27.773 | 28.788 | 27.672 | 29.12 | 23.837 | 20.544 | 23.155 | 23.02 | 22.194 | 28.892 | 28.868 | 22.1 | 20.2 | 21.6 | 21.5 | 22.2 | 23.1 | 24.7 | 22.4 | 19.6 | 19.7 | 23.3 | 16.5 | 13.6 | 14 | 14.2 | 14.5 | 13.2 | 14 | 16.2 | 11.6 | 11.7 | 11.5 | 14.3 | 17 | 16.7 | 16.8 | 16.4 | 15.2 | 15 | 14.1 | 14.7 | 13.6 | 13.9 | 14.7 | 17.4 | 4.5 | 4.1 | 3.6 | 11.1 | 16.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,539.2 | 1,503.9 | 1,621.8 | 1,613.4 | 1,541.6 | 1,553.6 | 1,541.1 | 1,520 | 1,425.3 | 1,279 | 489.307 | 476.824 | 452.176 | 385.915 | 307.063 | 211.025 | 189.801 | 172.629 | 170.405 | 171.881 | 161.258 | 161.277 | 161.263 | 73.901 | 70.235 | 66.522 | 62.856 | 61.585 | 50.035 | 51.015 | 49.88 | 50.858 | 50.204 | 50.238 | 51.957 | 52.547 | 52.267 | 50.511 | 49.315 | 49.226 | 48.886 | 50.302 | 50.389 | 48.057 | 45.343 | 41.404 | 36.565 | 34.156 | 30.535 | 29.076 | 27.757 | 28.086 | 31.785 | 31.941 | 31.728 | 31.755 | 30.942 | 29.314 | 28.979 | 21.251 | 19.829 | 18.594 | 18.786 | 19.081 | 18.947 | 19.261 | 19.402 | 19.926 | 19.386 | 19.227 | 19.348 | 20.058 | 20.288 | 20.603 | 19.76 | 19.557 | 18.799 | 19.086 | 19.479 | 20.181 | 21.452 | 21.21 | 20.67 | 20.83 | 21.207 | 21.658 | 22.464 | 22.935 | 22.692 | 22.882 | 22.733 | 22.652 | 22.287 | 21.291 | 20.608 | 20.541 | 20.766 | 21.158 | 21.342 | 21 | 18.9 | 18.2 | 18.6 | 18 | 17.2 | 16.8 | 16.5 | 15.7 | 14.9 | 13.9 | 14 | 14.1 | 13.9 | 13.7 | 13.6 | 13.4 | 13.2 | 12.5 | 11.6 | 11.4 | 11.3 | 11.3 | 3.8 | 3.7 | 3.7 | 3.8 | 3.6 | 3.5 | 3.5 | 3.2 | 3.3 | 3.5 | 3.5 | 3.6 | 1.1 | 1.3 | 1.7 | 2.2 | 1.3 |
Goodwill
| 770.6 | 732.5 | 734.8 | 2,492 | 2,442.9 | 2,470.9 | 2,491.3 | 2,476.8 | 2,357.7 | 2,589.6 | 337.017 | 337.021 | 337.023 | 337.027 | 337.026 | 337.032 | 337.024 | 337.019 | 337.017 | 337.018 | 337.016 | 337.021 | 337.019 | 337.021 | 337.025 | 337.023 | 337.032 | 337.028 | 91.433 | 91.676 | 83.837 | 83.834 | 83.864 | 83.825 | 83.828 | 80.73 | 80.733 | 80.732 | 80.729 | 80.748 | 80.763 | 80.763 | 80.763 | 80.763 | 81.538 | 82.716 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 71.013 | 70.411 | 70.827 | 70.935 | 6.47 | 0 | 0 | 0 | 6.47 | 0 | 0 | 0 | 6.47 | 0 | 0 | 0 | 6.47 | 13.072 | 13.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,795.9 | 2,836 | 2,887.3 | 2,934.3 | 2,976.5 | 3,035.7 | 3,078.5 | 3,123.8 | 3,223.9 | 3,194.9 | 91.584 | 98.655 | 105.696 | 109.537 | 116.156 | 122.431 | 128.251 | 134.456 | 141.268 | 148.112 | 154.459 | 161.137 | 168.12 | 175.029 | 181.985 | 188.968 | 195.967 | 203.827 | 27.364 | 29.777 | 25.27 | 27.639 | 28.616 | 30.319 | 32.159 | 31.833 | 34.138 | 36.5 | 38.858 | 41.89 | 46.871 | 53.838 | 57.611 | 62.262 | 66.365 | 68.289 | 56.206 | 60.341 | 64.179 | 66.863 | 70.159 | 73.83 | 76.21 | 50.094 | 51.885 | 53.675 | 54.705 | 54.666 | 56.473 | 1.943 | 8.753 | 9.113 | 9.473 | 3.363 | 10.864 | 12.002 | 13.156 | 14.32 | 15.347 | 15.948 | 17.242 | 12.327 | 7.77 | 8.666 | 22.85 | 23.964 | 23.041 | 17.803 | 18.165 | 18.527 | 20.943 | 21.507 | 22.071 | 22.635 | 23.199 | 23.762 | 24.328 | 24.876 | 25.337 | 25.869 | 26.326 | 26.866 | 27.886 | 29.04 | 30.196 | 31.33 | 9.199 | 10.198 | 10.519 | 5.9 | 3 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 6.5 | 6.7 | 6.9 | 4.9 | 5 | 5.2 | 5.1 | 5.2 | 5.2 | 5.3 | 5.3 | 5.4 | 5.4 | 5 | 5 | 4.8 | 0 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3,566.5 | 3,568.5 | 3,622.1 | 5,426.3 | 5,419.4 | 5,506.6 | 5,569.8 | 5,600.6 | 5,581.6 | 5,784.5 | 428.601 | 435.676 | 442.719 | 446.564 | 453.182 | 459.463 | 465.275 | 471.475 | 478.285 | 485.13 | 491.475 | 498.158 | 505.139 | 512.05 | 519.01 | 525.991 | 532.999 | 540.855 | 118.797 | 121.453 | 109.107 | 111.473 | 112.48 | 114.144 | 115.987 | 112.563 | 114.871 | 117.232 | 119.587 | 122.638 | 127.634 | 134.601 | 138.374 | 143.025 | 147.903 | 151.005 | 127.219 | 131.354 | 135.192 | 137.876 | 141.172 | 144.843 | 147.223 | 121.107 | 122.898 | 124.688 | 125.116 | 125.493 | 127.408 | 8.413 | 8.753 | 9.113 | 9.473 | 9.833 | 10.864 | 12.002 | 13.156 | 14.32 | 15.347 | 15.948 | 17.242 | 18.797 | 20.842 | 21.738 | 22.85 | 23.964 | 23.041 | 17.803 | 18.165 | 18.527 | 20.943 | 21.507 | 22.071 | 22.635 | 23.199 | 23.762 | 24.328 | 24.876 | 25.337 | 25.869 | 26.326 | 26.866 | 27.886 | 29.04 | 30.196 | 31.33 | 9.199 | 10.198 | 10.519 | 5.9 | 3 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 6.5 | 6.7 | 6.9 | 4.9 | 5 | 5.2 | 5.1 | 5.2 | 5.2 | 5.3 | 5.3 | 5.4 | 5.4 | 5 | 5 | 4.8 | 0 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0.5 | 0.5 | 8 | 11.9 | 24.7 | 33.8 | 21 | 20.3 | 15.2 | 20.726 | 37.852 | 0 | 59.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.7 | 24.7 | 24.9 | 25.9 | 15.7 | 16.1 | 16.5 | 16.4 | 18.7 | 32.5 | 20.232 | 20.089 | 43.994 | 44.151 | 44.316 | 44.762 | 24.943 | 24.523 | 24.424 | 24.502 | 22.476 | 22.675 | 22.102 | 22.192 | 0 | 0 | 0 | 0 | 0 | 0.247 | 0 | 0 | 4.746 | 4.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.065 | 9.04 | 11.24 | 11.24 | 11.24 | 11.003 | 6.894 | 6.571 | 11.923 | 17.257 | 18.837 | 17.719 | 20.065 | 8.864 | 8.864 | 8.864 | 8.864 | 8.994 | 9.461 | 8.534 | 11.751 | 0 | 0 | 0 | 7.146 | 0.918 | 0.61 | 0.35 | 1.329 | 2.18 | 1.368 | 1.581 | 2.684 | 4.554 | 4.933 | 0 | 5.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 257.1 | 250.3 | 221.6 | 179 | 179.2 | 141.2 | 127 | 122.7 | 164.4 | 152.1 | 20.609 | 19.623 | 18.428 | 13.335 | 10.095 | 13.512 | 8.403 | 7.367 | 7.173 | 7.127 | 6.893 | 6.559 | 5.709 | 4.831 | 4.49 | 3.016 | 1.778 | 1.582 | 0.514 | 0.569 | 0.565 | 0.525 | 0.532 | 0.52 | 0.768 | 0.731 | 0.821 | 0.857 | 1 | 4.565 | 1.499 | 1.595 | 1.691 | 1.784 | 1.756 | 1.691 | 1.713 | 1.817 | 19.167 | 1.11 | 1.31 | 1.239 | 11.074 | 1.413 | 1.566 | 2.123 | 1.788 | 21.299 | 1.876 | 1.393 | 1.518 | 1.533 | 1.553 | 1.628 | 0.661 | 0.419 | 0.436 | 0.436 | 0.475 | 0.496 | 0.496 | 0.459 | 0.659 | 0.708 | 0.783 | 0.86 | 0.854 | 0.909 | 0.9 | 0.737 | 8.11 | 8.076 | 8.209 | 0.898 | 0.929 | 0.962 | 1.024 | 1.053 | 1.086 | 1.251 | 1.158 | 1.071 | 1.331 | 1.217 | 6.412 | 1.434 | 10.582 | 9.611 | 9.711 | 10.2 | 9.3 | 9.7 | 2.8 | 2.8 | 2.9 | 2.8 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 2.5 | 2.7 | 2.7 | 2.5 | 4.8 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 1.2 | 1.5 | 1.1 | 1.6 | 1.6 | 0.4 | 0.4 | 0.4 | 1 | 0 |
Total Non-Current Assets
| 5,388.5 | 5,347.9 | 5,490.9 | 7,252.6 | 7,167.8 | 7,242.2 | 7,288.2 | 7,280.7 | 7,210.3 | 7,263.3 | 979.475 | 990.064 | 957.317 | 949.706 | 814.656 | 728.762 | 688.422 | 675.994 | 680.287 | 688.64 | 682.102 | 688.669 | 694.213 | 612.974 | 593.735 | 595.529 | 597.633 | 604.022 | 169.346 | 173.284 | 159.552 | 162.856 | 167.962 | 169.491 | 168.712 | 165.841 | 167.959 | 168.6 | 169.902 | 176.429 | 178.019 | 186.498 | 190.454 | 192.866 | 195.002 | 194.1 | 165.497 | 167.327 | 184.894 | 168.062 | 170.239 | 174.168 | 190.082 | 154.461 | 156.192 | 158.566 | 157.846 | 176.106 | 158.263 | 40.122 | 39.14 | 40.48 | 41.052 | 41.782 | 41.475 | 38.576 | 39.565 | 46.605 | 52.465 | 54.508 | 54.805 | 59.379 | 50.653 | 51.913 | 52.257 | 53.245 | 51.688 | 47.259 | 47.078 | 51.196 | 50.505 | 50.793 | 50.95 | 51.509 | 46.253 | 46.992 | 48.166 | 50.193 | 51.295 | 51.37 | 51.798 | 53.273 | 56.058 | 56.481 | 57.216 | 59.012 | 40.547 | 40.967 | 41.572 | 37.1 | 31.2 | 31 | 24.6 | 24.1 | 23.5 | 23.1 | 23.1 | 22.6 | 21.9 | 19 | 19.2 | 19.6 | 19.3 | 19.1 | 19 | 18.9 | 18.8 | 18.3 | 19.5 | 19.1 | 19 | 18.6 | 8.6 | 8.6 | 4.7 | 4.8 | 4.5 | 4.4 | 4.4 | 4.4 | 4.8 | 4.6 | 5.1 | 5.2 | 1.5 | 1.7 | 2.1 | 3.2 | 1.3 |
Total Assets
| 6,801.1 | 6,689.2 | 6,703.3 | 8,563.1 | 8,539.1 | 8,550.3 | 8,787.1 | 8,855.8 | 8,655.5 | 8,822.4 | 3,093.125 | 2,430.374 | 2,106.382 | 1,807.652 | 2,097.369 | 1,871.164 | 1,249.358 | 972.931 | 966.766 | 910.867 | 867.516 | 846.181 | 905.855 | 806.371 | 793.884 | 763.501 | 865.643 | 935.251 | 413.821 | 398.537 | 404.497 | 388.25 | 376.497 | 369.696 | 378.758 | 406.505 | 419.042 | 429.211 | 455.193 | 451.55 | 267.737 | 258.514 | 271.419 | 271.366 | 269.2 | 265.101 | 257.076 | 241.649 | 236.777 | 232.511 | 238.03 | 278.894 | 273.283 | 254.258 | 263.327 | 214.593 | 213.463 | 221.09 | 233.41 | 166.345 | 149.799 | 118.817 | 125.241 | 142.808 | 148.894 | 132.63 | 134.202 | 133.838 | 119.852 | 113.882 | 118.023 | 127.048 | 107.513 | 108.183 | 115.833 | 113.848 | 98.498 | 90.243 | 110.256 | 112.691 | 111.625 | 114.383 | 117.813 | 117.425 | 86.866 | 83.161 | 85.103 | 82.593 | 79.068 | 80.158 | 79.47 | 82.393 | 79.895 | 77.025 | 80.371 | 82.032 | 62.741 | 69.859 | 70.44 | 59.2 | 51.4 | 52.6 | 46.1 | 46.3 | 46.6 | 47.8 | 45.5 | 42.2 | 41.6 | 42.3 | 35.7 | 33.2 | 33.3 | 33.3 | 33.5 | 32.1 | 32.8 | 34.5 | 31.1 | 30.8 | 30.5 | 32.9 | 25.6 | 25.3 | 21.5 | 21.2 | 19.7 | 19.4 | 18.5 | 19.1 | 18.4 | 18.5 | 19.8 | 22.6 | 6 | 5.8 | 5.7 | 14.3 | 17.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 247.2 | 237.4 | 249.6 | 294.8 | 253 | 225.9 | 241.5 | 283.3 | 241.8 | 247.3 | 157.472 | 101.492 | 82.698 | 99.562 | 82.125 | 86.316 | 49.37 | 37.47 | 33.153 | 26.701 | 30.397 | 24.837 | 26.827 | 25.171 | 25.7 | 21.737 | 27.308 | 27.279 | 15.657 | 11.215 | 10.433 | 16.047 | 11.296 | 7.451 | 11.338 | 8.675 | 11.003 | 8.912 | 8.485 | 12.421 | 6.265 | 5.89 | 6.969 | 6.95 | 7.367 | 5.286 | 6.761 | 7.864 | 4.679 | 4.734 | 6.518 | 5.001 | 4.583 | 3.63 | 4.736 | 4.715 | 4.824 | 5.884 | 4.499 | 5.212 | 6.057 | 2.614 | 2.093 | 4.317 | 3.535 | 2.83 | 3.355 | 5.618 | 3.519 | 4.077 | 2.823 | 3.832 | 4.175 | 3.59 | 3.998 | 5.134 | 3.855 | 3.045 | 4.539 | 4.292 | 4.679 | 4.647 | 4.23 | 5.233 | 3.344 | 1.97 | 3.342 | 3.081 | 2.881 | 3.006 | 2.113 | 4.008 | 3.003 | 1.981 | 2.71 | 4.412 | 3.492 | 3.625 | 3.016 | 1 | 1.1 | 2.3 | 1.8 | 2.6 | 2.2 | 3.2 | 2.3 | 2.3 | 2.4 | 2.1 | 1.6 | 1.6 | 1.7 | 1.4 | 1.5 | 1.5 | 1.3 | 2.2 | 2.2 | 1.9 | 1.7 | 2.4 | 1.3 | 1 | 0.8 | 1.6 | 1.2 | 1.3 | 0.8 | 1.1 | 1 | 1.2 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 373.8 | 385.9 | 189.9 | 166.5 | 193 | 207.4 | 207.5 | 207.5 | 207.6 | 207.8 | 9.715 | 10.039 | 9.618 | 0.269 | 8.149 | 7.799 | 14.138 | 46.778 | 19.3 | 19.073 | 26.332 | 17.905 | 60.265 | 54.379 | 53.885 | 53.421 | 94.708 | 20.184 | 0.122 | 0.114 | 0.106 | 0.098 | 0.624 | 0.61 | 0.596 | 0.585 | 0.71 | 0.643 | 0.576 | 0.509 | 0.491 | 0.474 | 0.457 | 0.441 | 0.425 | 0.409 | 0.394 | 0.38 | 0.367 | 0.353 | 0.341 | 0.329 | 0.53 | 0.515 | 0.292 | 0.28 | 0.26 | 0.241 | 0.43 | 0.234 | 0.941 | 0.915 | 0.888 | 0.862 | 0.837 | 0.812 | 0.788 | 0.764 | 0.741 | 0.719 | 0.697 | 0.675 | 0.654 | 0.653 | 0.65 | 6.271 | 0.647 | 0.628 | 0.608 | 0.589 | 0.571 | 0.554 | 0.536 | 0.519 | 0.502 | 0.486 | 0.47 | 0.455 | 0.439 | 0.424 | 0.409 | 3.074 | 2.753 | 4.191 | 4.412 | 3.669 | 1.222 | 1.901 | 3.247 | 8.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 | 0.7 | 1.1 | 1.2 | 0.6 | 1.3 | 1 | 0.8 | 1.4 | 2.1 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.9 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
Tax Payables
| 1.9 | 3.5 | 9.5 | 11.1 | 1.8 | 2.1 | 16.3 | 51.6 | 67.3 | 69.1 | 212.236 | 77.163 | 76.396 | 9.006 | 169.619 | 127.788 | 51.376 | 18.951 | 6.783 | 1.214 | 0.775 | 1.284 | 0 | 1.962 | 0 | 0 | 0 | 0 | 0 | 0 | 1.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.142 | 0.171 | 2.684 | 1.615 | 0 | 0 | 0 | 4.667 | 0 | 0 | 0 | 0 | 0.758 | 0 | 0 | 6.151 | 4.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.9 | 40.1 | 33.9 | 36.8 | 108.6 | 83.6 | 61.9 | 76.4 | 32.5 | 33.2 | 7.75 | 1.922 | 18.728 | 2.553 | 1.709 | 3.733 | 1.873 | 1.417 | 0.079 | 1.5 | 1.884 | 1.787 | 55.659 | 63.557 | 61.973 | 59.397 | 56.952 | 62.368 | 11.357 | 9.653 | 10.637 | 9.869 | 9.493 | 0.961 | 1.912 | 3.658 | 5.517 | 6.294 | 5.118 | 6.33 | 7.913 | 0.723 | 1.376 | 2.029 | 0.22 | 0.872 | 1.523 | 2.156 | 1.27 | 0.798 | 4.594 | 25.137 | 24.433 | 8.282 | 9.203 | 5.275 | 6.635 | 5.947 | 7.525 | 16.851 | 13.806 | 5.435 | 4.075 | 5.378 | 6.538 | 5.378 | 6.778 | 7.915 | 2.316 | 1.72 | 2.825 | 8.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.629 | 0 | 0 | 0 | 1.586 | 0.647 | 0 | 3.688 | 0 | 0 | 0 | 0 | 0 | 0 | 1.738 | 0 | 2.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 406.3 | 269 | 306.4 | 335.7 | 305.4 | 273.1 | 396.9 | 439.8 | 390.8 | 411.7 | 317.719 | 210.067 | 186.044 | -102.115 | 274.953 | 239.113 | 142.505 | 97.313 | 83.664 | 78.617 | 68.559 | 67.583 | 16.802 | 16.628 | 16.891 | 17.758 | 18.328 | 18.517 | 11.799 | 10.345 | 7.954 | 7.598 | 3.935 | 14.265 | 14.297 | 17.912 | 19.1 | 18.375 | 21.943 | 17.125 | 16.45 | 12.52 | 14.892 | 14.589 | 13.156 | 11.652 | 14.163 | 12.761 | 24.793 | 7.068 | 3.804 | 2.459 | 4.37 | 3.122 | 5.134 | 5.507 | 5.44 | 4.884 | 5.812 | 7.227 | 2.831 | 0.971 | 3.358 | 4.877 | 4.738 | 2.809 | 3.413 | 2.677 | 7.216 | 5.693 | 5.877 | 1.459 | 9.281 | 6.899 | 7.834 | 5.214 | 8.007 | 3.493 | 21.855 | 5.216 | 5.601 | 4.826 | 6.652 | 9.049 | 5.962 | 4.086 | 1.422 | 4.862 | 3.018 | 2.854 | 4.096 | 4.248 | 5.276 | 0.937 | 4.14 | 2.427 | 4.579 | 5.408 | 5.654 | 4.2 | 2.1 | 2.6 | 4 | 4.4 | 4.4 | 4.5 | 3.2 | 1.5 | 1.5 | 1.6 | 1.8 | 1.4 | 1.5 | 1.6 | 1.8 | 2.2 | 2.3 | 3.2 | 1.3 | 2.7 | 1.2 | 1.3 | 1 | 0.8 | 0.9 | 1.5 | 0.9 | 1 | 0.9 | 1.2 | 1.2 | 1.4 | 2.1 | 6.1 | 0.8 | 0.8 | 1.5 | 4.8 | 1.3 |
Total Current Liabilities
| 1,027.3 | 932.4 | 779.8 | 833.8 | 860 | 790 | 907.8 | 1,007 | 872.7 | 900 | 492.656 | 323.52 | 297.088 | 0.269 | 366.936 | 336.961 | 207.886 | 182.978 | 136.196 | 125.891 | 127.172 | 112.112 | 159.553 | 159.735 | 158.449 | 152.313 | 197.296 | 128.348 | 38.935 | 31.327 | 29.13 | 33.612 | 25.348 | 23.287 | 28.143 | 30.83 | 36.33 | 34.224 | 36.122 | 36.385 | 31.119 | 19.607 | 23.694 | 24.009 | 21.168 | 18.219 | 22.841 | 23.161 | 31.109 | 12.953 | 15.257 | 32.926 | 33.916 | 15.549 | 19.365 | 15.777 | 17.159 | 16.956 | 18.266 | 29.524 | 23.635 | 9.935 | 10.414 | 15.434 | 15.648 | 11.829 | 14.334 | 16.974 | 13.792 | 12.209 | 12.222 | 14.606 | 14.11 | 11.142 | 12.482 | 16.619 | 12.509 | 7.166 | 27.002 | 11.726 | 10.851 | 10.027 | 11.418 | 16.387 | 10.455 | 6.542 | 8.922 | 8.398 | 6.338 | 6.284 | 6.618 | 11.33 | 11.032 | 8.847 | 11.262 | 12.996 | 9.293 | 10.934 | 11.917 | 13.5 | 3.4 | 5.1 | 6 | 7.2 | 6.8 | 7.9 | 5.7 | 4 | 4.1 | 3.9 | 3.8 | 3.6 | 3.9 | 4.1 | 4.5 | 4.3 | 4.9 | 6.4 | 4.3 | 6 | 5 | 5.9 | 2.3 | 1.8 | 1.7 | 3.1 | 2.1 | 2.3 | 1.8 | 2.4 | 2.4 | 2.9 | 4.2 | 7 | 1 | 0.9 | 1.6 | 4.9 | 1.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,350.6 | 2,207.1 | 2,240.8 | 2,274.4 | 2,450.5 | 2,489.7 | 2,562.9 | 2,617.2 | 2,644.5 | 2,701.5 | 135.668 | 128.556 | 133.212 | 4.051 | 138.042 | 100.706 | 102.357 | 89.887 | 91.571 | 93.227 | 80.924 | 100.574 | 117.006 | 53.188 | 83.188 | 80.96 | 132.167 | 377.262 | 152.354 | 151 | 149.655 | 148.319 | 146.546 | 145.365 | 144.191 | 147.329 | 145.987 | 144.842 | 143.705 | 146.714 | 4.75 | 4.88 | 5.005 | 5.126 | 5.242 | 5.354 | 5.462 | 10.567 | 19 | 24.763 | 24.857 | 47.947 | 49.37 | 49.508 | 49.641 | 79.774 | 80.188 | 83.313 | 83.145 | 6.527 | 5.418 | 5.663 | 5.903 | 6.137 | 6.359 | 6.578 | 6.791 | 7 | 7.197 | 7.39 | 7.579 | 7.764 | 7.938 | 8.109 | 8.276 | 8.439 | 8.592 | 8.761 | 8.926 | 9.088 | 9.24 | 9.388 | 9.534 | 9.677 | 9.811 | 9.942 | 10.071 | 10.195 | 10.314 | 10.429 | 10.541 | 10.654 | 10.481 | 10.565 | 10.649 | 10.729 | 10.376 | 11.3 | 11.42 | 2.9 | 2.8 | 2.8 | 2.9 | 2.9 | 3 | 3 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.3 | 3.4 | 3.5 | 3.7 | 3.7 | 3.8 | 4.1 | 5.8 | 4.5 | 4.6 | 4.7 | 0 | 0 | 7.1 | 7 | 7 | 6.9 | 6.9 | 6.8 | 6.8 | 6.8 | 7 | 7 | 2 | 3.3 | 0.4 | 0.6 | 0.2 |
Deferred Revenue Non-Current
| 0 | 15.9 | 14.2 | 13.9 | 13.5 | 13.5 | 12.7 | 9.4 | 9.7 | 9.7 | 0 | -73.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179.952 | 177.158 | 2.809 | 2.883 | 2.924 | 3.01 | 3.039 | 3.123 | 3.132 | 3.206 | 4.081 | 3.11 | 3.079 | 3.034 | 4.129 | 4.137 | 2.118 | 2.118 | 1.945 | 1.548 | 5.347 | 4.548 | -5.6 | 4.667 | 0 | 0 | 2.937 | 2.829 | 2.929 | 0 | 2.36 | -0.56 | 0 | 0.788 | 0.828 | 0.868 | 0.908 | 0.948 | 0 | 0 | 0 | 1.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 117.2 | 127.9 | 125.6 | 192.2 | 196.5 | 199.6 | 208.8 | 213.2 | 256.4 | 214 | 0 | 73.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.432 | 0.43 | 0.166 | 0.063 | 0.059 | 0.058 | 0.055 | 0.055 | 0.056 | 1.97 | 7.956 | 11.668 | 15.315 | 14.89 | 3.481 | 2.759 | 6.318 | 6.318 | 10.232 | 9.465 | 3.349 | 3.349 | 4.648 | 5.361 | 11.708 | 7.04 | 3.715 | 3.75 | 6.826 | 2.313 | 0.458 | 0.56 | 6.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 119.3 | 232.4 | 235.2 | 242.9 | 51.9 | 55 | 98.4 | 74.4 | 76.9 | 77.6 | 49.879 | 48.936 | 42.015 | 392.253 | 102.677 | 100.794 | 89.868 | 88.357 | 133.8 | 131.929 | 125.257 | 123.532 | 168.598 | 167.864 | 163.793 | 161.32 | 25.15 | 24.949 | 0.673 | 0.676 | 2.611 | 2.621 | 4.762 | 4.831 | 4.833 | 4.494 | 5.274 | 5.254 | 5.521 | 5.516 | 6.884 | 7.285 | 9.277 | 10.135 | 9.272 | 11.027 | 1.658 | 0.694 | 0.952 | 1.011 | 1.096 | 5.595 | 1.015 | 1.1 | 1.186 | 4.208 | 2.104 | 22.024 | 4.551 | 3.056 | 1.807 | 1.864 | 1.053 | 1.053 | 2.041 | 2.081 | 2.121 | 2.161 | 1.173 | 1.249 | 1.326 | 1.402 | 1.438 | 1.475 | 1.511 | 1.547 | 1.583 | 1.62 | 1.656 | 1.692 | 1.836 | 1.751 | 1.666 | 1.581 | 1.497 | 1.412 | 1.327 | 1.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 1.5 | 3.4 | 2 | 1.8 | 0 | 0 |
Total Non-Current Liabilities
| 2,587.1 | 2,583.3 | 2,615.8 | 2,723.4 | 2,712.4 | 2,757.8 | 2,882.8 | 2,914.2 | 2,987.5 | 3,002.8 | 185.547 | 177.492 | 175.227 | 396.304 | 240.719 | 201.5 | 192.225 | 178.244 | 225.371 | 225.156 | 206.181 | 224.106 | 285.604 | 221.052 | 246.981 | 242.28 | 337.701 | 579.799 | 156.002 | 154.622 | 155.249 | 154.008 | 154.402 | 153.374 | 152.212 | 156.999 | 163.298 | 164.874 | 167.62 | 170.154 | 19.244 | 19.061 | 22.718 | 23.697 | 26.691 | 27.394 | 15.816 | 19.158 | 19 | 35.802 | 37.661 | 60.582 | 57.037 | 57.187 | 60.582 | 86.295 | 85.11 | 105.337 | 93.914 | 10.371 | 8.053 | 8.395 | 7.864 | 8.138 | 8.4 | 8.659 | 8.912 | 9.161 | 8.37 | 8.639 | 8.905 | 9.166 | 9.376 | 9.584 | 9.787 | 9.986 | 10.175 | 10.381 | 10.582 | 10.78 | 11.076 | 11.139 | 11.2 | 11.258 | 11.308 | 11.354 | 11.398 | 11.439 | 10.314 | 10.429 | 10.541 | 10.654 | 10.481 | 10.565 | 10.649 | 10.729 | 10.376 | 11.3 | 11.42 | 2.9 | 2.8 | 2.8 | 2.9 | 2.8 | 2.9 | 3 | 3 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.4 | 3.5 | 3.7 | 3.7 | 3.8 | 4.2 | 5.8 | 4.6 | 4.6 | 4.7 | 0.2 | 0.3 | 7.3 | 7.2 | 7.2 | 7.2 | 7.1 | 7.2 | 7.1 | 7.1 | 7.3 | 8.5 | 5.4 | 5.3 | 2.2 | 0.6 | 0.2 |
Total Liabilities
| 3,614.4 | 3,515.7 | 3,395.6 | 3,557.2 | 3,572.4 | 3,547.8 | 3,790.6 | 3,921.2 | 3,860.2 | 3,902.8 | 678.203 | 501.012 | 472.315 | 396.573 | 607.655 | 538.461 | 400.111 | 361.222 | 361.567 | 351.047 | 333.353 | 336.218 | 445.157 | 380.787 | 405.43 | 394.593 | 534.997 | 708.147 | 194.937 | 185.949 | 184.379 | 187.62 | 179.75 | 176.661 | 180.355 | 187.829 | 199.628 | 199.098 | 203.742 | 206.539 | 50.363 | 38.668 | 46.412 | 47.844 | 51.539 | 45.613 | 38.657 | 41.869 | 50.109 | 48.755 | 52.918 | 93.508 | 90.953 | 72.736 | 79.947 | 102.072 | 102.269 | 105.337 | 112.18 | 39.895 | 31.688 | 18.33 | 18.278 | 23.572 | 24.048 | 20.488 | 23.246 | 26.135 | 22.162 | 20.848 | 21.127 | 23.772 | 23.486 | 20.726 | 22.269 | 26.605 | 22.684 | 17.547 | 37.584 | 22.506 | 21.927 | 21.166 | 22.618 | 27.645 | 21.763 | 17.896 | 20.32 | 19.837 | 16.652 | 16.713 | 17.159 | 21.984 | 21.513 | 19.412 | 21.911 | 23.725 | 19.669 | 22.234 | 23.337 | 16.4 | 6.2 | 7.9 | 8.9 | 10 | 9.7 | 10.9 | 8.7 | 7.1 | 7.2 | 7.1 | 7 | 6.8 | 7.3 | 7.6 | 8.2 | 8 | 8.7 | 10.6 | 10.1 | 10.6 | 9.6 | 10.6 | 2.5 | 2.1 | 9 | 10.3 | 9.3 | 9.5 | 8.9 | 9.6 | 9.5 | 10 | 11.5 | 15.5 | 6.4 | 6.2 | 3.8 | 5.5 | 1.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.042 | 0.042 | 0.042 | 0.042 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.04 | 0.039 | 0.039 | 0.039 | 0.037 | 0.035 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.033 | 0.033 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.029 | 0.029 | 0.028 | 0.029 | 0.029 | 0.03 | 0.03 | 0.031 | 0.032 | 0.032 | 0.032 | 0.032 | 0.033 | 0.033 | 0.032 | 0.033 | 0.033 | 0.033 | 0.034 | 0.034 | 0.034 | 0.037 | 0.035 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.025 | 0.025 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 314.2 | 334.1 | 481.8 | 2,187.8 | 2,180.8 | 2,193.5 | 2,246.7 | 2,197.9 | 2,167.6 | 2,148.4 | 2,129.133 | 1,649.197 | 1,357.88 | 1,142.128 | 1,123.055 | 944.971 | 474.841 | 242.573 | 174.921 | 134.684 | 104.058 | 87.877 | 86.607 | 61.763 | 29.284 | 18.462 | 21.538 | -12.42 | -7.332 | -1.807 | 10.035 | -4.255 | -2.305 | -1.733 | 6.107 | 9.553 | 9.93 | 10.692 | 19.623 | 15.632 | 8.519 | 14.286 | 21.194 | 22.706 | 21.567 | 25.928 | 27.683 | 15.316 | 6.576 | 7.252 | 10.374 | 10.323 | 9.365 | 10.478 | 14.138 | 2.69 | 3.115 | 8.976 | 11.443 | 13.961 | -6.146 | -21.086 | -21.723 | -18.922 | -24.992 | -29.733 | -29.22 | -37.77 | -45.842 | -48.289 | -46.584 | -52.114 | -70.41 | -72.553 | -68.504 | -73.832 | -83.434 | -84.134 | -82.424 | -64.573 | -63.929 | -60.284 | -57.994 | -58.286 | -77.096 | -76.615 | -76.248 | -77.937 | -77.842 | -76.653 | -76.958 | -78.567 | -79.944 | -79.869 | -79.003 | -79.42 | -76.873 | -72.334 | -72.422 | -74 | -71.6 | 72 | -79.5 | -80.4 | -79.7 | -79.7 | -79.6 | -81.3 | -81.6 | -80.8 | -82.2 | -84 | -84.2 | -84.4 | -84.5 | -84.9 | -84.9 | -84.9 | -82.6 | -83.3 | -82.5 | -80.9 | -79.9 | -79.5 | -79.6 | -78.9 | -79.4 | -79.7 | -79.9 | -79.5 | -79.9 | -80.1 | -80.3 | -80.3 | -30.6 | -29.4 | -26.3 | -19 | -10.9 |
Accumulated Other Comprehensive Income/Loss
| -3.5 | -24.6 | -26.2 | -30 | -53.2 | -16.3 | -59.3 | -67.6 | -144.5 | -60.7 | 0.239 | 0.355 | 0.82 | 1.019 | 0.162 | -0.431 | -0.891 | -0.331 | -0.263 | -0.463 | 0.143 | 0.049 | -0.097 | -0.139 | -0.055 | 0.006 | 0.02 | -82.675 | -0.004 | -0.018 | -0.044 | -0.053 | -0.03 | -0.033 | -0.029 | -0.031 | -0.023 | -0.015 | -0.012 | -0.029 | -0.017 | 0.003 | 0.007 | 0.018 | 0 | -0 | 0 | -50.929 | 0 | 0 | 0 | -45.889 | 0 | 0 | 0 | -42.578 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | -37.584 | 0 | -34.884 | -34.884 | -34.884 | -35.528 | -35.528 | -35.528 | -35.528 | 1.348 | 1.345 | 1.33 | 1.326 | -0.828 | -1.174 | 1.376 | 1.407 | 1.142 | 1.114 | 1.117 | 1.199 | 0.79 | 0.911 | 0.477 | 0.306 | -0.128 | 0.01 | -0.752 | -0.632 | -0.438 | -0.793 | -0.552 | -0.069 | -0.354 | 0.045 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 2,875.9 | 2,863.9 | 2,852 | 2,848 | 2,839 | 2,825.2 | 2,809 | 2,804.3 | 2,772.2 | 2,831.9 | 285.508 | 279.768 | 275.325 | 267.89 | 366.454 | 388.121 | 375.255 | 369.425 | 430.499 | 425.557 | 429.92 | 421.996 | 374.148 | 363.921 | 359.186 | 350.401 | 309.051 | 322.164 | 226.186 | 214.38 | 210.094 | 204.905 | 199.049 | 194.769 | 192.293 | 209.121 | 209.474 | 219.402 | 231.806 | 229.374 | 208.838 | 205.523 | 203.772 | 200.764 | 196.06 | 193.526 | 190.702 | 235.36 | 180.059 | 176.471 | 174.705 | 220.919 | 172.932 | 171.011 | 169.209 | 152.38 | 108.05 | 106.749 | 109.758 | 112.426 | 124.227 | 121.543 | 128.655 | 175.71 | 149.806 | 176.727 | 175.028 | 180.324 | 179.027 | 176.819 | 178.975 | 190.885 | 153.056 | 158.631 | 160.704 | 159.715 | 160.039 | 157.969 | 153.687 | 153.319 | 152.453 | 152.355 | 152.04 | 146.836 | 141.378 | 140.938 | 140.524 | 140.357 | 140.356 | 140.058 | 139.991 | 139.578 | 138.736 | 138.247 | 137.987 | 137.768 | 120.274 | 119.889 | 119.417 | 116.8 | 116.8 | -27.3 | 116.7 | 116.7 | 116.6 | 116.6 | 116.4 | 116.4 | 116 | 116 | 110.9 | 110.4 | 110.2 | 110.1 | 109.8 | 109 | 109 | 108.8 | 103.6 | 103.5 | 103.4 | 103.2 | 103 | 102.7 | 92.1 | 88.7 | 88.7 | 88.5 | 88.4 | 87.9 | 87.8 | 87.5 | 87.5 | 87.4 | 30.2 | 29 | 28.2 | 27.8 | 26.8 |
Total Shareholders Equity
| 3,186.7 | 3,173.5 | 3,307.7 | 5,005.9 | 4,966.7 | 5,002.5 | 4,996.5 | 4,934.6 | 4,795.3 | 4,919.6 | 2,414.922 | 1,929.362 | 1,634.067 | 1,411.079 | 1,489.714 | 1,332.703 | 849.247 | 611.709 | 605.199 | 559.82 | 534.163 | 509.963 | 460.698 | 425.584 | 388.454 | 368.908 | 330.646 | 227.104 | 218.884 | 212.588 | 220.118 | 200.63 | 196.747 | 193.035 | 198.403 | 218.676 | 219.414 | 230.113 | 251.451 | 245.011 | 217.374 | 219.846 | 225.007 | 223.522 | 217.661 | 219.488 | 218.419 | 199.78 | 186.668 | 183.756 | 185.112 | 185.386 | 182.33 | 181.522 | 183.38 | 112.521 | 111.194 | 115.753 | 121.23 | 126.45 | 118.111 | 100.487 | 106.963 | 119.236 | 124.846 | 112.142 | 110.956 | 107.703 | 97.69 | 93.034 | 96.896 | 103.276 | 84.027 | 87.457 | 93.564 | 87.243 | 75.814 | 72.696 | 72.672 | 90.185 | 89.698 | 93.217 | 95.195 | 89.78 | 65.103 | 65.265 | 64.783 | 62.756 | 62.416 | 63.445 | 62.311 | 60.409 | 58.382 | 57.613 | 58.46 | 58.307 | 43.072 | 47.625 | 47.103 | 42.8 | 45.2 | 44.7 | 37.2 | 36.3 | 36.9 | 36.9 | 36.8 | 35.1 | 34.4 | 35.2 | 28.7 | 26.4 | 26 | 25.7 | 25.3 | 24.1 | 24.1 | 23.9 | 21 | 20.2 | 20.9 | 22.3 | 23.1 | 23.2 | 12.5 | 10.9 | 10.4 | 9.9 | 9.6 | 9.5 | 8.9 | 8.5 | 8.3 | 7.1 | -0.4 | -0.4 | 1.9 | 8.8 | 15.9 |
Total Equity
| 3,186.7 | 3,173.5 | 3,307.7 | 5,005.9 | 4,966.7 | 5,002.5 | 4,996.5 | 4,934.6 | 4,795.3 | 4,919.6 | 2,414.922 | 1,929.362 | 1,634.067 | 1,411.079 | 1,489.714 | 1,332.703 | 849.247 | 611.709 | 605.199 | 559.82 | 534.163 | 509.963 | 460.698 | 425.584 | 388.454 | 368.908 | 330.646 | 227.104 | 218.884 | 212.588 | 220.118 | 200.63 | 196.747 | 193.035 | 198.403 | 218.676 | 219.414 | 230.113 | 251.451 | 245.011 | 217.374 | 219.846 | 225.007 | 223.522 | 217.661 | 219.488 | 218.419 | 199.78 | 186.668 | 183.756 | 185.112 | 185.386 | 182.33 | 181.522 | 183.38 | 112.521 | 111.194 | 115.753 | 121.23 | 126.45 | 118.111 | 100.487 | 106.963 | 119.236 | 124.846 | 112.142 | 110.956 | 107.703 | 97.69 | 93.034 | 96.896 | 103.276 | 84.027 | 87.457 | 93.564 | 87.243 | 75.814 | 72.696 | 72.672 | 90.185 | 89.698 | 93.217 | 95.195 | 89.78 | 65.103 | 65.265 | 64.783 | 62.756 | 62.416 | 63.445 | 62.311 | 60.409 | 58.382 | 57.613 | 58.46 | 58.307 | 43.072 | 47.625 | 47.103 | 42.8 | 45.2 | 44.7 | 37.2 | 36.3 | 36.9 | 36.9 | 36.8 | 35.1 | 34.4 | 35.2 | 28.7 | 26.4 | 26 | 25.7 | 25.3 | 24.1 | 24.1 | 23.9 | 21 | 20.2 | 20.9 | 22.3 | 23.1 | 23.2 | 12.5 | 10.9 | 10.4 | 9.9 | 9.6 | 9.5 | 8.9 | 8.5 | 8.3 | 7.1 | -0.4 | -0.4 | 1.9 | 8.8 | 15.9 |
Total Liabilities & Shareholders Equity
| 6,801.1 | 6,689.2 | 6,703.3 | 8,563.1 | 8,539.1 | 8,550.3 | 8,787.1 | 8,855.8 | 8,655.5 | 8,822.4 | 3,093.125 | 2,430.374 | 2,106.382 | 1,807.652 | 2,097.369 | 1,871.164 | 1,249.358 | 972.931 | 966.766 | 910.867 | 867.516 | 846.181 | 905.855 | 806.371 | 793.884 | 763.501 | 865.643 | 935.251 | 413.821 | 398.537 | 404.497 | 388.25 | 376.497 | 369.696 | 378.758 | 406.505 | 419.042 | 429.211 | 455.193 | 451.55 | 267.737 | 258.514 | 271.419 | 271.366 | 269.2 | 265.101 | 257.076 | 241.649 | 236.777 | 232.511 | 238.03 | 278.894 | 273.283 | 254.258 | 263.327 | 214.593 | 213.463 | 221.09 | 233.41 | 166.345 | 149.799 | 118.817 | 125.241 | 142.808 | 148.894 | 132.63 | 134.202 | 133.838 | 119.852 | 113.882 | 118.023 | 127.048 | 107.513 | 108.183 | 115.833 | 113.848 | 98.498 | 90.243 | 110.256 | 112.691 | 111.625 | 114.383 | 117.813 | 117.425 | 86.866 | 83.161 | 85.103 | 82.593 | 79.068 | 80.158 | 79.47 | 82.393 | 79.895 | 77.025 | 80.371 | 82.032 | 62.741 | 69.859 | 70.44 | 59.2 | 51.4 | 52.6 | 46.1 | 46.3 | 46.6 | 47.8 | 45.5 | 42.2 | 41.6 | 42.3 | 35.7 | 33.2 | 33.3 | 33.3 | 33.5 | 32.1 | 32.8 | 34.5 | 31.1 | 30.8 | 30.5 | 32.9 | 25.6 | 25.3 | 21.5 | 21.2 | 19.7 | 19.4 | 18.5 | 19.1 | 18.4 | 18.5 | 19.8 | 22.6 | 6 | 5.8 | 5.7 | 14.3 | 17.5 |