Royal Gold, Inc.
NASDAQ:RGLD
149.93 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 74.232 | 137.95 | 104.167 | 102.901 | 106.157 | 126.816 | 118.586 | 122.238 | 280.617 | 183.707 | 143.551 | 160.208 | 225.916 | 370.26 | 381.859 | 413.116 | 319.128 | 93.715 | 80.504 | 121.97 | 119.475 | 215.996 | 156.536 | 117.078 | 88.75 | 109.376 | 98.132 | 88.395 | 85.847 | 88.09 | 83.988 | 133.042 | 116.633 | 122.863 | 117.6 | 104.31 | 742.849 | 715.228 | 675.128 | 691.411 | 659.536 | 646.112 | 659.289 | 637.899 | 664.035 | 673.103 | 680.731 | 302.037 | 375.456 | 183.338 | 95.802 | 123.401 | 114.155 | 125.771 | 71.409 | 321.503 | 324.846 | 53.65 | 316.837 | 307.497 | 294.566 | 50.538 | 55.04 | 209.813 | 192.035 | 183.823 | 195.652 | 90.812 | 82.842 | 19.168 | 70.936 | 73.22 | 78.449 | 79.91 | 79.873 | 109.484 | 48.84 | 46.881 | 43.366 | 48.667 | 44.801 | 41.667 | 38.757 | 35.395 | 33.486 | 29.105 | 28.317 | 27.001 | 11.104 | 8.641 | 6.926 | 4.919 | 4.578 | 5.782 | 5.454 | 4.522 | 4.647 | 3.42 | 3.2 | 1.2 | 4.7 | 5.2 | 6.4 | 7.6 | 8.5 | 2.7 | 6.6 | 2.2 | 3.3 | 4.4 | 2.1 | 2.3 | 3.3 | 3.8 | 2.8 | 3.7 | 3.4 | 3.9 | 4.3 | 5.5 | 1.9 | 2.5 | 4.1 | 1.3 | 1.4 | 0.8 | 1.2 | 1.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.4 | 1 | 1.6 | 0.1 | 0.3 | 6.9 | 3.6 | 1.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.861 | 0 | 0 | 6.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.862 | 0.467 | 0.891 | 0.92 | 1.002 | 2 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 74.232 | 137.95 | 104.167 | 102.901 | 106.157 | 126.816 | 118.586 | 122.238 | 280.617 | 183.707 | 143.551 | 160.208 | 225.916 | 370.26 | 381.859 | 413.116 | 319.128 | 93.715 | 80.504 | 121.97 | 119.475 | 215.996 | 156.536 | 117.078 | 88.75 | 109.376 | 98.132 | 88.395 | 85.847 | 88.09 | 83.988 | 133.042 | 116.633 | 126.724 | 117.6 | 104.31 | 749.122 | 715.228 | 675.128 | 691.411 | 659.536 | 646.112 | 659.289 | 637.899 | 664.035 | 673.103 | 680.731 | 302.037 | 375.456 | 183.338 | 95.802 | 123.401 | 114.155 | 125.771 | 71.409 | 321.503 | 324.846 | 53.65 | 316.837 | 307.497 | 294.566 | 50.538 | 55.04 | 209.813 | 192.035 | 183.823 | 195.652 | 90.812 | 82.842 | 19.168 | 70.936 | 73.22 | 78.449 | 79.91 | 79.873 | 109.484 | 48.84 | 46.881 | 43.366 | 48.667 | 44.801 | 41.667 | 38.757 | 35.395 | 33.486 | 29.105 | 28.317 | 27.001 | 11.104 | 8.641 | 6.926 | 4.919 | 4.578 | 6.643 | 5.92 | 5.413 | 5.567 | 4.422 | 5.2 | 4.2 | 8.7 | 5.2 | 6.4 | 7.6 | 8.5 | 2.7 | 6.6 | 2.2 | 3.3 | 4.4 | 2.1 | 2.3 | 3.3 | 3.8 | 2.8 | 3.7 | 3.4 | 3.9 | 4.3 | 5.5 | 1.9 | 2.5 | 4.1 | 1.3 | 1.4 | 0.8 | 1.2 | 1.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.4 | 1 | 1.6 | 0.1 | 0.3 | 6.9 | 3.6 | 1.7 |
Net Receivables
| 45.975 | 41.866 | 51.56 | 48.975 | 46.06 | 48.658 | 52.471 | 43.532 | 44.58 | 57.915 | 54.088 | 57.04 | 51.762 | 60.096 | 53.255 | 37.871 | 30.124 | 43.683 | 38.117 | 30.333 | 23.435 | 36.344 | 38.452 | 31.487 | 26.396 | 28.944 | 56.651 | 55.102 | 49.055 | 38.797 | 40.31 | 44.979 | 41.209 | 41.811 | 35.741 | 38.089 | 44.103 | 39.486 | 61.114 | 59.498 | 68.601 | 62.235 | 66.044 | 72.328 | 65.543 | 69.398 | 77.958 | 64.735 | 64.992 | 62.086 | 64.984 | 54.778 | 48.828 | 51.962 | 55.016 | 43.041 | 43.795 | 37.103 | 36.719 | 25.314 | 22.969 | 20.286 | 14.833 | 11.392 | 18.503 | 15.677 | 13.232 | 11.135 | 12.47 | 8.986 | 8.621 | 7.007 | 5.962 | 4.73 | 6.928 | 5.884 | 6.601 | 5.125 | 5.207 | 5.015 | 5.221 | 5.121 | 4.312 | 3.402 | 3.125 | 4.97 | 2.728 | 2.943 | 3.022 | 2.873 | 2.546 | 2.335 | 1.219 | 1.14 | 1.183 | 1.425 | 1.761 | 2.371 | 3 | 2.1 | 0.6 | 0.3 | 0.4 | 0.3 | 0.6 | 0.3 | 0.2 | 2.3 | 2.6 | 1.4 | 0.1 | 2.6 | 1.9 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.1 | 0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0 | 0.6 |
Inventory
| 10.904 | 11.417 | 9.788 | 9.851 | 10.657 | 11.599 | 12.656 | 13.691 | 13.172 | 8.49 | 11.607 | 12.222 | 17.684 | 14.491 | 13.9 | 17.159 | 11.671 | 11.947 | 15.336 | 10.772 | 11.38 | 12.413 | 7.954 | 10.011 | 9.311 | 12.699 | 7.359 | 7.794 | 7.883 | 6.624 | 10.179 | 12.615 | 9.489 | 5.402 | 8.289 | 0 | 2.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 7 | 6.7 | 5.4 | 2.9 | 2 | 3.7 | 2.8 | 1.2 | 1.3 | 0.8 | 0.7 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0 | 0.1 | 1.2 | 0.7 | 0.8 | 0 | 0 |
Other Current Assets
| 2.387 | 1.815 | 1.911 | 2.039 | 2.375 | 2.091 | 2.12 | 2.322 | 1.971 | 8.533 | 4.915 | 2.613 | 1.773 | 1.475 | 1.477 | 1.679 | 1.227 | 1.232 | 2.485 | 1.135 | 0.389 | 0.602 | 0.793 | 0.854 | 1.35 | 0.826 | 3.337 | 4.488 | 0.822 | 0.663 | 1.72 | 1.35 | 0.614 | 1.243 | 1.23 | 9.912 | 1.511 | 4.911 | 15.626 | 6.469 | 7.84 | 4.09 | 3.679 | 5.173 | 14.919 | 6.484 | 22.361 | 5.075 | 4.76 | 0 | 0 | 0 | 6.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0.304 | 0.286 | 0.236 | 1.157 | 0 | 0 | 0 | 4 | 4.1 | 4.1 | 3 | 5.8 | 5.8 | 5.2 | 6.3 | 5.2 | 7.3 | 5.2 | 5.3 | 5.2 | 5.1 | 5.1 | 5.1 | 5 | 5.1 | 5 | 5 | 5 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0.2 | 0.2 | 0.6 | 0.7 | 0.4 |
Total Current Assets
| 133.498 | 193.048 | 167.426 | 163.766 | 165.249 | 189.164 | 185.833 | 181.783 | 340.34 | 258.645 | 215.996 | 232.083 | 297.135 | 446.322 | 450.491 | 469.825 | 362.15 | 150.577 | 136.442 | 164.21 | 154.679 | 265.355 | 203.735 | 159.43 | 125.807 | 151.845 | 165.479 | 155.779 | 143.607 | 134.174 | 136.197 | 191.986 | 167.945 | 175.18 | 162.86 | 152.311 | 797.023 | 759.625 | 751.868 | 757.378 | 735.977 | 712.437 | 729.012 | 715.4 | 744.497 | 748.985 | 781.05 | 371.847 | 445.208 | 251.513 | 166.128 | 184.522 | 169.273 | 184.996 | 128.387 | 366.361 | 371.268 | 93 | 354.434 | 333.676 | 318.708 | 72.344 | 70.722 | 221.714 | 210.977 | 199.912 | 209.359 | 102.866 | 95.683 | 28.455 | 80.148 | 80.742 | 84.699 | 85.532 | 90.948 | 116.111 | 56.228 | 53.222 | 50.43 | 55.264 | 51.901 | 49.005 | 46.447 | 39.058 | 36.802 | 34.232 | 31.29 | 30.113 | 14.292 | 11.651 | 9.646 | 7.44 | 6.004 | 8.02 | 7.408 | 7.124 | 7.565 | 7.957 | 8.2 | 6.3 | 9.4 | 9.5 | 11 | 12.2 | 12.2 | 15.8 | 19.3 | 15.1 | 15.1 | 13 | 13.2 | 12.9 | 11.7 | 10.5 | 8.9 | 9.9 | 8.9 | 9.3 | 9.5 | 10.7 | 7.1 | 7.6 | 4.3 | 1.4 | 1.5 | 0.9 | 1.2 | 1.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.2 | 0.5 | 0.4 | 0.7 | 1.2 | 2 | 1.8 | 1.5 | 8.4 | 4.3 | 2.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,053.988 | 3,038.495 | 3,079.513 | 3,115.58 | 3,155.561 | 3,191.385 | 3,237.402 | 3,084.38 | 2,389.864 | 2,433.689 | 0 | 2,476.63 | 2,262.158 | 2,224.435 | 2,231.98 | 2,242.314 | 2,318.913 | 2,317.413 | 2,333.091 | 2,305.018 | 2,339.316 | 2,381.592 | 2,419.908 | 2,458.615 | 2,501.117 | 2,532.603 | 2,810.616 | 2,852.598 | 2,892.256 | 2,932.087 | 2,961.328 | 2,898.094 | 2,848.087 | 2,863.44 | 2,996.421 | 3,012.952 | 2,083.608 | 2,109.702 | 2,067.152 | 2,091.323 | 2,109.067 | 2,133.375 | 2,123.347 | 2,145.929 | 2,120.268 | 2,104.043 | 2,063.604 | 1,989.692 | 1,890.988 | 1,824.565 | 1,798.993 | 1,671.943 | 1,690.439 | 1,715.82 | 1,715.477 | 1,474.594 | 1,467.983 | 1,477.954 | 435.311 | 445.298 | 455.966 | 477.334 | 475.724 | 296.762 | 300.67 | 306.277 | 298.045 | 213.872 | 215.839 | 217.252 | 99.702 | 95.179 | 84.59 | 81 | 68.166 | 43.95 | 44.817 | 45.497 | 46.159 | 39.494 | 40.326 | 41.156 | 41.898 | 42.662 | 43.632 | 36.167 | 36.94 | 6.887 | 7.518 | 8.106 | 8.665 | 9.185 | 9.772 | 8.04 | 8.364 | 9.147 | 9.338 | 9.676 | 9.8 | 10.2 | 2.3 | 7 | 6.6 | 6.6 | 6.6 | 6.7 | 4.2 | 4 | 3.9 | 3.4 | 3.3 | 2.2 | 1.7 | 1.6 | 1.6 | 1 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.6 | 1.8 | 1.8 | 2.3 | 9.8 | 9.7 | 10.2 | 10.9 | 11.4 | 11.1 | 10.9 | 9.6 | 13.1 | 9.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 3,053.988 | 3,038.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,445.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.411 | 5.824 | 6.273 | 5.619 | 7.788 | 8.268 | 9.608 | 7.28 | 7.408 | 10.826 | 9.695 | 14.154 | 18.489 | 20.044 | 15.015 | 20.474 | 16.57 | 23.528 | 28.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.036 | 1.016 | 0.611 | 0.495 | 0.623 | 0.439 | 0.183 | 0.16 | 0.351 | 0.305 | 0.22 | 0.307 | 0.356 | 0.138 | 4.768 | 5.455 | 4.88 | 5.932 | 6.348 | 6.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -2,972.453 | -2,956.73 | 114.118 | 117.817 | 118.899 | 110.483 | 111.287 | 110.63 | 122.842 | 97.518 | 95.551 | 96.964 | 92.312 | 82.769 | 81.263 | 85.048 | 85.224 | 81.874 | 85.103 | 78.683 | 50.156 | 52.438 | 51.463 | 54.821 | 55.092 | 68.999 | 53.305 | 57.518 | 58.202 | 62.521 | 62.719 | 58.511 | 53.697 | 60.622 | 55.576 | 57.608 | 30.287 | 35.081 | 35.78 | 35.894 | 36.892 | 29.739 | 29.431 | 30.338 | 30.881 | 26.678 | 23.904 | 21.776 | 25.155 | 12.404 | 12.688 | 12.486 | 14.114 | 11.911 | 19.76 | 21.852 | 22.082 | 15.78 | 14.608 | 14.529 | 35.25 | 25.036 | 36.181 | 38.389 | 34.203 | 34.099 | 34.743 | 55.053 | 45.127 | 43.605 | 2.526 | 2.597 | 1.981 | 2.422 | 8.273 | 1.342 | 1.113 | 1.708 | 1.623 | 1.119 | 0.988 | 0.904 | 0.683 | 0.465 | 0.47 | 0.576 | 0.83 | 0.817 | 0.931 | 0.885 | 0.809 | 0.932 | 1.486 | 0.491 | 0.529 | 0.5 | 0.595 | 0.036 | 0 | 0 | 0.1 | 1.1 | 1 | 1 | 2.1 | 0 | 0.1 | 0.6 | 0 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.7 | 0.6 | 0.6 | 0.6 | 0.2 | 0.1 | 0.4 |
Total Non-Current Assets
| 3,135.523 | 3,120.26 | 3,193.631 | 3,233.397 | 3,274.46 | 3,301.868 | 3,348.689 | 3,195.01 | 2,512.706 | 2,531.207 | 2,541.036 | 2,573.594 | 2,354.47 | 2,307.204 | 2,313.243 | 2,327.362 | 2,404.137 | 2,399.287 | 2,418.194 | 2,383.701 | 2,389.472 | 2,434.03 | 2,471.371 | 2,513.436 | 2,556.209 | 2,601.602 | 2,863.921 | 2,910.116 | 2,950.458 | 2,994.608 | 3,024.047 | 2,956.605 | 2,901.784 | 2,924.062 | 3,060.408 | 3,076.384 | 2,120.168 | 2,150.402 | 2,110.72 | 2,135.485 | 2,155.567 | 2,170.394 | 2,160.186 | 2,187.093 | 2,160.844 | 2,144.875 | 2,105.997 | 2,031.512 | 1,931.158 | 1,857.443 | 1,828.251 | 1,707.957 | 1,733.429 | 1,727.731 | 1,735.237 | 1,496.446 | 1,490.065 | 1,493.734 | 449.919 | 459.827 | 491.216 | 502.37 | 511.905 | 335.151 | 334.873 | 340.376 | 332.788 | 268.925 | 260.966 | 261.892 | 103.244 | 98.386 | 87.066 | 84.045 | 76.878 | 45.475 | 46.09 | 47.556 | 48.086 | 40.833 | 41.621 | 42.416 | 42.719 | 47.895 | 49.557 | 41.623 | 43.702 | 14.052 | 15.298 | 8.991 | 9.474 | 10.117 | 11.258 | 8.531 | 8.893 | 9.646 | 9.933 | 9.712 | 9.8 | 10.2 | 2.4 | 8.1 | 7.6 | 7.6 | 8.7 | 6.7 | 4.3 | 4.6 | 3.9 | 4.1 | 4 | 3 | 2.4 | 2.3 | 2.3 | 1.8 | 1.4 | 1.4 | 1.4 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.7 | 1.7 | 1.8 | 2 | 2.2 | 2.2 | 2.7 | 10.2 | 10.3 | 10.7 | 11.6 | 12 | 11.7 | 11.5 | 9.8 | 13.2 | 10.1 |
Total Assets
| 3,269.021 | 3,313.308 | 3,361.057 | 3,397.163 | 3,439.709 | 3,491.032 | 3,534.522 | 3,376.793 | 2,853.046 | 2,789.852 | 2,757.032 | 2,805.677 | 2,651.605 | 2,753.526 | 2,763.734 | 2,797.187 | 2,766.287 | 2,549.864 | 2,554.636 | 2,547.911 | 2,544.151 | 2,699.385 | 2,675.106 | 2,672.866 | 2,682.016 | 2,753.447 | 3,029.4 | 3,065.895 | 3,094.065 | 3,128.782 | 3,160.244 | 3,148.591 | 3,069.729 | 3,099.242 | 3,223.268 | 3,228.695 | 2,917.191 | 2,910.027 | 2,862.588 | 2,892.863 | 2,891.544 | 2,882.831 | 2,889.198 | 2,902.493 | 2,905.341 | 2,893.86 | 2,887.047 | 2,403.359 | 2,376.366 | 2,108.956 | 1,994.379 | 1,892.479 | 1,902.702 | 1,912.727 | 1,863.624 | 1,862.807 | 1,861.333 | 1,586.734 | 804.353 | 793.503 | 809.924 | 574.714 | 582.627 | 556.865 | 545.85 | 540.288 | 542.147 | 371.79 | 356.649 | 290.348 | 183.392 | 179.129 | 171.765 | 169.577 | 167.826 | 161.585 | 102.319 | 100.779 | 98.517 | 96.097 | 93.522 | 91.421 | 89.166 | 86.953 | 86.359 | 75.855 | 74.992 | 44.165 | 29.59 | 20.642 | 19.12 | 17.557 | 17.262 | 16.551 | 16.3 | 16.77 | 17.498 | 17.668 | 18 | 16.5 | 11.8 | 17.6 | 18.6 | 19.8 | 20.9 | 22.5 | 23.6 | 19.7 | 19 | 17.1 | 17.2 | 15.9 | 14.1 | 12.8 | 11.2 | 11.7 | 10.3 | 10.7 | 10.9 | 11.8 | 8.2 | 8.8 | 5.5 | 2.6 | 2.7 | 2.2 | 2.5 | 3 | 1.9 | 2.1 | 2.3 | 2.4 | 2.6 | 2.9 | 10.7 | 10.7 | 11.4 | 12.8 | 14 | 13.5 | 13 | 18.2 | 17.5 | 12.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13.227 | 11.599 | 11.441 | 8.626 | 8.552 | 7.852 | 6.686 | 7.332 | 7.067 | 6.267 | 6.475 | 5.471 | 6.398 | 4.38 | 2.587 | 2.901 | 2.484 | 1.501 | 3.17 | 3.496 | 2.89 | 5.005 | 2.291 | 5.055 | 9.09 | 3.008 | 2.251 | 2.924 | 3.908 | 2.474 | 2.282 | 6.129 | 4.114 | 3.413 | 2.781 | 8.383 | 4.911 | 2.205 | 2.742 | 2.311 | 3.897 | 2.949 | 2.269 | 2.254 | 2.838 | 2.446 | 2.255 | 3.087 | 2.615 | 2.18 | 2.74 | 2.224 | 2.499 | 2.9 | 2.624 | 2.233 | 2.367 | 4.025 | 3.575 | 1.194 | 2.403 | 5.702 | 6.378 | 7.484 | 4.753 | 4.738 | 4.109 | 3.396 | 2.342 | 3.707 | 2.791 | 1.557 | 1.076 | 2.418 | 3.376 | 1.916 | 1.141 | 2.038 | 1.968 | 1.43 | 1.233 | 1.611 | 1.33 | 0.991 | 1.127 | 1.713 | 1.628 | 1.026 | 0.698 | 0.82 | 0.727 | 0.676 | 0.486 | 0.33 | 0.352 | 0.251 | 0.714 | 0.683 | 0.6 | 0.5 | 0.6 | 0.7 | 0.5 | 0.8 | 0.6 | 0.5 | 0.7 | 0.9 | 1 | 0.4 | 0.6 | 0.7 | 0.5 | 0.2 | 0.4 | 0.6 | 0.1 | 0.2 | 0.2 | 0.4 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.7 | 0 | 0 | 0 | 0 |
Short Term Debt
| 50 | 0 | 0.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 26 | 26 | 26 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 18.103 | 22.022 | 15.557 | 22.493 | 15.603 | 8.225 | 16.065 | 21.716 | 24.047 | 8.16 | 0 | 23.933 | 14.479 | 25.66 | 23.318 | 25.73 | 13.323 | 21.027 | 14.366 | 5.548 | 6.974 | 19.112 | 13.087 | 10.563 | 21.507 | 16.083 | 18.548 | 15.148 | 9.076 | 0 | 0 | 0 | 3.177 | 0 | 0 | 0 | 0.199 | 3.368 | 0.2 | 0.879 | 2.199 | 3.984 | 5.41 | 7.262 | 15.518 | 0 | 0 | 1.702 | 0.224 | 0.52 | 0 | 8.87 | 0.676 | 0 | 0 | 0.935 | 0 | 0 | 0 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.583 | 0 | 41.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.467 | 8.343 | 14.982 | 6.769 | 6.086 | 6.087 | 5.913 | 4.97 | 4.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.156 | 65.546 | 60.009 | 62.221 | 54.516 | 47.146 | 56.901 | 57.144 | 56.946 | 43.276 | 54.953 | 54.793 | 45.685 | 58.311 | 54.567 | 53.238 | 41.071 | 48.329 | 40.96 | 28.877 | 30.72 | 44.259 | 34.885 | 32.316 | 42.293 | 40.489 | 39.324 | 36.771 | 30.375 | 22.303 | 20.056 | 19.456 | 21.743 | 20.789 | 17.737 | 18.737 | 20.062 | 23.501 | 16.724 | 18.474 | 18.607 | 22.595 | 21.941 | 25.793 | 32.247 | 19.197 | 16.298 | 16.24 | 12.594 | 13.405 | 11.861 | 18.186 | 10.762 | 15.438 | 9.33 | 8.969 | 7.407 | 6.72 | 4.229 | 4.171 | 3.786 | 4.873 | 13.173 | 5.57 | 4.181 | 4.22 | 4.259 | 5.732 | 2.346 | 1.993 | 2.9 | 4.609 | 2.248 | 1.796 | 2.274 | 3.634 | 1.758 | 1.641 | 1.992 | 2.032 | 1.209 | 1.194 | 1.374 | 0.49 | 1.379 | 0.328 | 1.615 | 0.375 | 1.604 | 0.124 | 0.396 | 0.268 | 1.088 | 0.116 | 0.349 | 0.285 | 1.159 | 0.267 | 0.7 | 0.4 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | -0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 0.5 | 0.3 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 2 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 122.383 | 77.145 | 72.422 | 70.847 | 63.068 | 54.998 | 63.587 | 64.476 | 64.013 | 49.543 | 61.428 | 60.264 | 52.083 | 62.691 | 57.154 | 56.139 | 43.555 | 49.83 | 44.13 | 32.373 | 33.61 | 49.264 | 37.176 | 37.371 | 51.383 | 43.497 | 41.575 | 39.695 | 34.283 | 24.777 | 22.338 | 25.585 | 25.857 | 24.202 | 20.518 | 27.12 | 24.973 | 25.706 | 19.466 | 20.785 | 22.504 | 25.544 | 24.21 | 28.047 | 35.085 | 21.643 | 18.553 | 19.327 | 15.209 | 31.185 | 30.201 | 36.01 | 28.861 | 33.938 | 37.954 | 37.202 | 35.774 | 36.745 | 7.804 | 5.365 | 6.189 | 10.575 | 19.551 | 13.054 | 8.934 | 8.958 | 8.368 | 9.128 | 4.689 | 5.701 | 5.691 | 6.166 | 3.324 | 4.214 | 5.65 | 5.551 | 2.898 | 3.679 | 3.959 | 3.462 | 2.441 | 2.805 | 2.704 | 1.48 | 2.506 | 2.041 | 3.891 | 1.401 | 2.302 | 0.945 | 1.123 | 0.944 | 1.573 | 0.446 | 0.7 | 0.536 | 1.872 | 1.95 | 3.3 | 2.9 | 0.9 | 0.8 | 0.8 | 1.1 | 0.8 | 0.6 | 1 | 1.1 | 1.1 | 0.5 | 0.9 | 0.8 | 0.5 | 0.2 | 0.4 | 0.6 | 0.2 | 0.3 | 0.5 | 0.6 | 0 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.3 | 0.7 | 0.5 | 0.5 | 2.7 | 1.1 | 0.8 | 1 | 1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| -25 | 146.187 | 245.967 | 320.75 | 395.529 | 496.817 | 571.572 | 446.327 | 0 | 0 | 0 | 95.403 | 0 | 146.27 | 195.983 | 270.696 | 300.439 | 100.154 | 129.869 | 164.595 | 214.554 | 362.915 | 358.897 | 354.939 | 351.027 | 422.273 | 493.486 | 539.772 | 586.17 | 635.881 | 677.429 | 674.029 | 600.685 | 630.252 | 677.494 | 674.78 | 313.869 | 319.484 | 316.874 | 314.333 | 311.86 | 309.401 | 306.983 | 304.604 | 302.263 | 299.961 | 297.697 | 295.44 | 293.248 | 98.8 | 272.7 | 176.6 | 210.5 | 229.4 | 199.5 | 216 | 222.5 | 229 | 0 | 0 | 19.25 | 19.25 | 19.25 | 19.25 | 15.75 | 15.75 | 15.75 | 15.75 | 15.75 | 75.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 |
Deferred Revenue Non-Current
| 25 | 25 | 4.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 133.351 | 133.934 | 134.299 | 135.624 | 136.136 | 136.784 | 138.156 | 140.197 | 86.206 | 87.76 | 0 | 87.687 | 88 | 84.079 | 85.017 | 85.784 | 86.439 | 86.776 | 87.352 | 88.184 | 88.961 | 90.321 | 90.7 | 91.356 | 91.147 | 103.221 | 147.548 | 121.731 | 121.33 | 120.895 | 120.773 | 120.672 | 133.867 | 139.861 | 140.614 | 145.256 | 146.603 | 135.666 | 152.762 | 164.49 | 169.865 | 161.277 | 166.241 | 171.422 | 174.267 | 172.209 | 175.875 | 179.769 | 182.037 | 151.806 | 151.673 | 153.028 | 152.564 | 156.48 | 151.375 | 152.062 | 152.583 | 155.142 | 21.224 | 22.444 | 23.371 | 23.468 | 23.631 | 25.468 | 26.034 | 25.017 | 25.607 | 5.404 | 5.911 | 6.382 | 6.64 | 7.061 | 6.684 | 7.291 | 7.134 | 7.271 | 7.586 | 7.567 | 7.766 | 7.87 | 8.079 | 7.583 | 7.685 | 8.526 | 8.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.094 | 7.676 | 7.728 | 8.16 | 9.083 | 7.501 | 7.738 | 5.854 | 6.169 | 6.435 | 94.393 | 7.81 | 8.107 | 20.361 | 20.901 | 21.347 | 33.735 | 42.569 | 46.071 | 40.431 | 36.573 | 36.524 | 41.363 | 49.934 | 47.19 | 54.051 | 46.974 | 34.511 | 32.018 | 30.728 | 29.439 | 29.761 | 23.435 | 23.569 | 22.424 | 21.717 | 15.819 | 16.155 | 15.452 | 14.915 | 14.758 | 25.787 | 23.011 | 23.484 | 23.09 | 22.188 | 22.174 | 22.769 | 22.443 | 21.489 | 24.342 | 23.155 | 23.082 | 22.757 | 19.754 | 16.045 | 16.928 | 13.595 | 0.831 | 0.84 | 0.703 | 0.688 | 0.49 | 0.497 | 0.504 | 0.488 | 0.495 | 0.092 | 0.098 | 0.078 | 0.085 | 0.091 | 0.098 | 0.077 | 0.083 | 0.09 | 0.097 | 0.083 | 0.09 | 0.096 | 0.103 | 0.094 | 0.1 | 0.107 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 165.445 | 312.797 | 387.994 | 464.534 | 540.748 | 641.102 | 717.466 | 592.378 | 92.375 | 94.195 | 94.393 | 190.9 | 96.107 | 250.71 | 301.901 | 377.827 | 420.613 | 229.499 | 263.292 | 293.21 | 340.088 | 489.76 | 490.96 | 496.229 | 489.364 | 579.545 | 688.008 | 696.014 | 739.518 | 787.504 | 827.641 | 824.462 | 757.987 | 793.682 | 840.532 | 841.753 | 476.291 | 471.305 | 485.088 | 493.738 | 496.483 | 496.465 | 496.235 | 499.51 | 499.62 | 494.358 | 495.746 | 497.978 | 497.728 | 272.095 | 448.715 | 352.783 | 386.146 | 408.637 | 370.629 | 384.107 | 392.011 | 397.737 | 22.055 | 23.284 | 43.324 | 43.406 | 43.371 | 45.215 | 42.288 | 41.255 | 41.851 | 21.246 | 21.759 | 82.21 | 6.724 | 7.152 | 6.782 | 7.367 | 7.218 | 7.361 | 7.683 | 7.65 | 7.856 | 7.967 | 8.182 | 7.677 | 7.786 | 8.633 | 8.86 | 0.115 | 0.117 | 0.119 | 0.121 | 0.122 | 0.124 | 0.125 | 0.127 | 0.126 | 0.126 | 0.125 | 0.125 | 0.061 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 |
Total Liabilities
| 287.828 | 389.942 | 460.416 | 535.381 | 603.816 | 696.1 | 781.053 | 656.854 | 156.388 | 143.738 | 155.821 | 251.164 | 148.19 | 313.401 | 359.055 | 433.966 | 464.168 | 279.329 | 307.422 | 325.583 | 373.698 | 539.024 | 528.136 | 533.6 | 540.747 | 623.042 | 729.583 | 735.709 | 773.801 | 812.281 | 849.979 | 850.047 | 783.844 | 817.884 | 861.05 | 868.873 | 501.264 | 497.011 | 504.554 | 514.523 | 518.987 | 522.009 | 520.445 | 527.557 | 534.705 | 516.001 | 514.299 | 517.305 | 512.937 | 303.28 | 478.916 | 388.793 | 415.007 | 442.575 | 408.583 | 421.309 | 427.785 | 434.482 | 29.859 | 28.649 | 49.513 | 53.981 | 62.922 | 58.269 | 51.222 | 50.213 | 50.22 | 30.374 | 26.447 | 87.911 | 12.415 | 13.318 | 10.105 | 11.582 | 12.867 | 12.912 | 10.581 | 11.329 | 11.816 | 11.428 | 10.623 | 10.482 | 10.49 | 10.113 | 11.366 | 2.155 | 4.008 | 1.52 | 2.422 | 1.067 | 1.247 | 1.07 | 1.7 | 0.573 | 0.826 | 0.661 | 1.997 | 2.012 | 3.3 | 3 | 0.9 | 0.9 | 0.9 | 1.1 | 0.9 | 0.7 | 1.1 | 1.2 | 1.3 | 0.5 | 1 | 0.9 | 0.7 | 0.3 | 0.5 | 0.8 | 0.3 | 0.4 | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 1 | 1 | 0.9 | 1.1 | 1 | 1 | 1 | 0.8 | 0.8 | 1.1 | 0.9 | 1 | 3 | 1.5 | 1.2 | 1.3 | 1.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,206.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.656 | 0.655 | 0.655 | 0.655 | 0.655 | 0.655 | 0.654 | 0.654 | 0.654 | 0.654 | 0.653 | 0.653 | 0.653 | 0.652 | 0.652 | 0.652 | 0.652 | 0.651 | 0.651 | 0.651 | 0.651 | 0.65 | 0.847 | 17.352 | 17.364 | 17.364 | 23.988 | 29.991 | 30.003 | 30.007 | 30.009 | 30.364 | 34.204 | 35.742 | 0.586 | 0.546 | 0.545 | 40.407 | 0.536 | 0.535 | 0.534 | 0.534 | 0.472 | 0.407 | 0.405 | 0.405 | 0.34 | 0.34 | 0.339 | 0.339 | 0.344 | 0.303 | 0.292 | 0.289 | 0.244 | 0.238 | 0.238 | 0.238 | 0.238 | 0.237 | 0.235 | 0.213 | 0.212 | 0.211 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.209 | 0.208 | 0.207 | 0.193 | 0.183 | 0.182 | 0.181 | 0.181 | 0.181 | 0.18 | 0.18 | 0.18 | 0.179 | 0.179 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 742.27 | 687.377 | 666.522 | 630.035 | 605.347 | 566.545 | 527.314 | 495.57 | 472.764 | 424.608 | 381.929 | 336.734 | 286.249 | 224.254 | 189.91 | 149.702 | 61.133 | 30.483 | 10.29 | -12.676 | -65.747 | -74.563 | -86.238 | -92.467 | -89.898 | -100.173 | 69.842 | 100.972 | 88.05 | 83.71 | 75.732 | 63.349 | 48.584 | 43.153 | 125.821 | 125.717 | 185.121 | 184.644 | 173.972 | 194.859 | 189.871 | 186.915 | 180.446 | 183.453 | 181.279 | 183.586 | 190.131 | 175.925 | 160.123 | 148.5 | 131.451 | 116.385 | 100.004 | 84.411 | 70.935 | 58.713 | 51.862 | 46.326 | 56.503 | 50.572 | 46.709 | 42.909 | 41.534 | 22.873 | 19.478 | 16.067 | 15.819 | 12.867 | 8.992 | 5.174 | 3.315 | -0.779 | -4.44 | -6.705 | -7.227 | -8.838 | -10.732 | -13.293 | -14.968 | -16.544 | -18.263 | -19.784 | -21.955 | -23.453 | -24.796 | -25.385 | -27.858 | -28.067 | -29.492 | -35.491 | -37.079 | -38.465 | -38.837 | -38.25 | -38.609 | -38.452 | -39.081 | -39.153 | -40.3 | -41.3 | -42.1 | -36.5 | -35.4 | -34.6 | -33.3 | -31.6 | -31 | -29.3 | -29.8 | -30.9 | -31.2 | -32.3 | -33.9 | -34.8 | -34.9 | -34.6 | -34.4 | -34.1 | -33.8 | -33 | -32.4 | -31.9 | -31.4 | -31.1 | -31 | -30.8 | -30.6 | -30.4 | -30.3 | -30.1 | -30.1 | -29.9 | -29.7 | -29.4 | -21.4 | -21.2 | -20.8 | -19 | -17.8 | -20.3 | -19.3 | -14.8 | -14.4 | -8.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.201 | 0.021 | 0.687 | 1.076 | 0.879 | 1.183 | 0.822 | 0 | 0 | 0.553 | -1.154 | -3.741 | -3.292 | -4.149 | -1.98 | -1.5 | -0.16 | -6.987 | -6.86 | -3.441 | -4.572 | -0.113 | -10.289 | -8.716 | -13.763 | -8.303 | -12.208 | -5.25 | 0.054 | 0.073 | 0.117 | -0.027 | -0.034 | 0.014 | 0.068 | -0.027 | -0.08 | -0.032 | -0.007 | -0.248 | 0.065 | 0.176 | 0.285 | 0.272 | 0.458 | 0.304 | 0.387 | 0.576 | 0.498 | 0.516 | -0.06 | -0.199 | -0.81 | -0.298 | -0.391 | 0.079 | 0.028 | 0.261 | 0.17 | -0.043 | 0.065 | 0.045 | 0.162 | 0.106 | 0.185 | 0.114 | 0 | 0 | -0.553 | -0.709 | -0.854 | -0.43 | -0.4 | -0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,225.942 | 2,223.021 | 2,221.039 | 2,218.695 | 2,217.559 | 2,215.362 | 2,213.123 | 2,211.353 | 2,210.809 | 2,208.425 | 2,206.159 | 2,204.457 | 2,203.863 | 2,202.41 | 2,201.076 | 2,199.705 | 2,210.429 | 2,209.098 | 2,205.364 | 2,202.35 | 2,201.773 | 2,199.349 | 2,197.254 | 2,195.034 | 2,192.612 | 2,188.251 | 2,186.648 | 2,184.639 | 2,185.796 | 2,182.496 | 2,182.521 | 2,180.815 | 2,179.781 | 2,178.011 | 2,175.845 | 2,174.72 | 2,170.643 | 2,168.675 | 2,151.335 | 2,149.996 | 2,147.65 | 2,138.899 | 2,144.25 | 2,143.761 | 2,142.173 | 2,140.41 | 2,138.153 | 1,660.001 | 1,656.357 | 1,639.835 | 1,370.04 | 1,365.861 | 1,319.697 | 1,357.603 | 1,355.722 | 1,353.246 | 1,351.354 | 1,073.65 | 706.921 | 703.837 | 702.407 | 466.1 | 465.862 | 463.971 | 463.335 | 462.369 | 699.08 | 316.681 | 309.342 | 186.143 | 167.037 | 165.776 | 165.363 | 163.947 | 162.009 | 157.475 | 103.067 | 102.827 | 101.849 | 100.923 | 100.923 | 100.252 | 100.252 | 100.125 | 99.515 | 98.832 | 98.473 | 70.413 | 56.292 | 54.771 | 54.771 | 54.771 | 54.771 | 54.757 | 54.757 | 54.811 | 54.803 | 54.797 | 54.8 | 54.6 | 52.8 | 53.2 | 53.1 | 53.3 | 53.1 | 53.4 | 53.5 | 47.8 | 47.5 | 47.5 | 47.4 | 47.3 | 47.3 | 47.3 | 45.6 | 45.5 | 44.4 | 44.4 | 44.1 | 44.1 | 40.2 | 40.2 | 36.4 | 33.3 | 33.3 | 32.5 | 32.5 | 32.4 | 31.2 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.3 | 31.1 | 31.1 | 30.9 | 30.8 | 30.8 | 30.8 | 31.8 | 30.6 | 20 |
Total Shareholders Equity
| 2,968.868 | 2,911.054 | 2,888.217 | 2,849.386 | 2,823.562 | 2,782.563 | 2,741.093 | 2,707.579 | 2,684.229 | 2,633.689 | 2,588.744 | 2,541.847 | 2,490.768 | 2,427.32 | 2,391.642 | 2,350.063 | 2,272.217 | 2,240.236 | 2,216.309 | 2,190.329 | 2,136.681 | 2,125.44 | 2,111.67 | 2,103.221 | 2,102.167 | 2,088.752 | 2,257.83 | 2,287.34 | 2,275.377 | 2,268.041 | 2,259.727 | 2,244.816 | 2,229.016 | 2,222.368 | 2,301.163 | 2,297.347 | 2,353.122 | 2,350.017 | 2,340.679 | 2,360.719 | 2,354.725 | 2,342.815 | 2,347.827 | 2,353.776 | 2,348.887 | 2,353.892 | 2,348.359 | 1,861.414 | 1,838.459 | 1,780.618 | 1,489.829 | 1,477.541 | 1,460.162 | 1,442.623 | 1,427.309 | 1,412.466 | 1,403.716 | 1,120.462 | 763.899 | 754.787 | 749.441 | 509.317 | 507.729 | 486.935 | 483.217 | 478.956 | 480.948 | 330.112 | 319.081 | 191.865 | 170.977 | 165.811 | 161.66 | 157.995 | 154.959 | 148.673 | 91.737 | 89.449 | 86.701 | 84.669 | 82.898 | 80.939 | 78.676 | 76.839 | 74.993 | 73.7 | 70.984 | 42.645 | 27.168 | 19.575 | 17.873 | 16.488 | 15.562 | 15.978 | 15.474 | 16.109 | 15.501 | 15.657 | 14.7 | 13.5 | 10.9 | 16.7 | 17.7 | 18.7 | 20 | 21.8 | 22.5 | 18.5 | 17.7 | 16.6 | 16.2 | 15 | 13.4 | 12.5 | 10.7 | 10.9 | 10 | 10.3 | 10.3 | 11.1 | 7.8 | 8.3 | 5 | 2.2 | 2.3 | 1.7 | 1.9 | 2 | 0.9 | 1.2 | 1.2 | 1.4 | 1.6 | 1.9 | 9.9 | 9.9 | 10.3 | 11.9 | 13 | 10.5 | 11.5 | 17 | 16.2 | 11.4 |
Total Equity
| 2,981.193 | 2,923.366 | 2,900.641 | 2,861.782 | 2,835.893 | 2,794.932 | 2,753.469 | 2,719.939 | 2,696.658 | 2,646.114 | 2,601.211 | 2,554.513 | 2,503.415 | 2,440.125 | 2,404.679 | 2,363.221 | 2,302.119 | 2,270.535 | 2,247.214 | 2,222.328 | 2,170.453 | 2,160.361 | 2,146.97 | 2,139.266 | 2,141.269 | 2,130.405 | 2,299.817 | 2,330.186 | 2,320.264 | 2,316.501 | 2,310.265 | 2,298.544 | 2,285.885 | 2,281.358 | 2,362.218 | 2,359.822 | 2,415.927 | 2,413.016 | 2,358.034 | 2,378.34 | 2,372.557 | 2,360.822 | 2,368.753 | 2,374.936 | 2,370.636 | 2,377.859 | 2,372.748 | 1,886.054 | 1,863.429 | 1,805.676 | 1,515.463 | 1,503.686 | 1,487.695 | 1,470.152 | 1,455.041 | 1,441.498 | 1,433.548 | 1,152.252 | 774.494 | 764.854 | 760.411 | 520.733 | 519.705 | 498.596 | 494.628 | 490.075 | 491.927 | 341.417 | 330.202 | 202.437 | 170.977 | 165.811 | 161.66 | 157.995 | 154.959 | 148.673 | 91.737 | 89.449 | 86.701 | 84.669 | 82.898 | 80.939 | 78.676 | 76.839 | 74.993 | 73.7 | 70.984 | 42.645 | 27.168 | 19.575 | 17.873 | 16.488 | 15.562 | 15.978 | 15.474 | 16.109 | 15.501 | 15.657 | 14.7 | 13.5 | 10.9 | 16.7 | 17.7 | 18.7 | 20 | 21.8 | 22.5 | 18.5 | 17.7 | 16.6 | 16.2 | 15 | 13.4 | 12.5 | 10.7 | 10.9 | 10 | 10.3 | 10.3 | 11.1 | 7.8 | 8.3 | 5 | 2.2 | 2.3 | 1.7 | 1.9 | 2 | 0.9 | 1.2 | 1.2 | 1.4 | 1.6 | 1.9 | 9.9 | 9.9 | 10.3 | 11.9 | 13 | 10.5 | 11.5 | 17 | 16.2 | 11.4 |
Total Liabilities & Shareholders Equity
| 3,269.021 | 3,313.308 | 3,361.057 | 3,397.163 | 3,439.709 | 3,491.032 | 3,534.522 | 3,376.793 | 2,853.046 | 2,789.852 | 2,757.032 | 2,805.677 | 2,651.605 | 2,753.526 | 2,763.734 | 2,797.187 | 2,766.287 | 2,549.864 | 2,554.636 | 2,547.911 | 2,544.151 | 2,699.385 | 2,675.106 | 2,672.866 | 2,682.016 | 2,753.447 | 3,029.4 | 3,065.895 | 3,094.065 | 3,128.782 | 3,160.244 | 3,148.591 | 3,069.729 | 3,099.242 | 3,223.268 | 3,228.695 | 2,917.191 | 2,910.027 | 2,862.588 | 2,892.863 | 2,891.544 | 2,882.831 | 2,889.198 | 2,902.493 | 2,905.341 | 2,893.86 | 2,887.047 | 2,403.359 | 2,376.366 | 2,108.956 | 1,994.379 | 1,892.479 | 1,902.702 | 1,912.727 | 1,863.624 | 1,862.807 | 1,861.333 | 1,586.734 | 804.353 | 793.503 | 809.924 | 574.714 | 582.627 | 556.865 | 545.85 | 540.288 | 542.147 | 371.79 | 356.649 | 290.348 | 183.392 | 179.129 | 171.765 | 169.577 | 167.826 | 161.585 | 102.319 | 100.779 | 98.517 | 96.097 | 93.522 | 91.421 | 89.166 | 86.953 | 86.359 | 75.855 | 74.992 | 44.165 | 29.59 | 20.642 | 19.12 | 17.557 | 17.262 | 16.551 | 16.3 | 16.77 | 17.498 | 17.668 | 18 | 16.5 | 11.8 | 17.6 | 18.6 | 19.8 | 20.9 | 22.5 | 23.6 | 19.7 | 19 | 17.1 | 17.2 | 15.9 | 14.1 | 12.8 | 11.2 | 11.7 | 10.3 | 10.7 | 10.9 | 11.8 | 8.2 | 8.8 | 5.5 | 2.6 | 2.7 | 2.2 | 2.5 | 3 | 1.9 | 2.1 | 2.3 | 2.4 | 2.6 | 2.9 | 10.7 | 10.7 | 11.4 | 12.8 | 14 | 13.5 | 13 | 18.2 | 17.5 | 12.8 |