StoneX Group Inc.
NASDAQ:SNEX
91.36 (USD) • At close November 4, 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 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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,376.5 | 3,098.7 | 1,157.6 | 1,108.3 | 482 | 707 | 354 | 454 | 336 | 235 | 612 | 525 | 464 | 500 | 301 | 563 | 637 | 521 | 213 | 216 | 219 | 251 | 228 | 237 | 202 | 330 | 336 | 263.527 | 233.883 | 216.054 | 184 | 160.558 | 166.664 | 195.938 | 166.178 | 146.315 | 128.413 | 104.401 | 134.341 | 97.952 | 100.288 | 122.601 | 94.356 | 112.161 | 219.3 | 262 | 63.749 | 236.3 | 213.7 | 182.3 | 288.3 | 220.6 | 144.1 | 135 | 78 | 81.9 | 70.9 | 59.8 | 71.8 | 60.5 | 37.4 | 32.8 | 36.5 | 48.2 | 48.517 | 37.38 | 39.242 | 36.017 | 27.554 | 14.369 | 13.405 | 26.47 | 15.779 | 9.439 | 15.036 | 6.614 | 6.428 | 3.061 | 5.251 | 3.524 | 8.312 | 11.195 | 1.381 | 1.755 | 0.21 | 0.171 | 3.266 | 0.056 | 0.1 | 0.143 | 0.331 | 0.137 | 0.21 | 0.665 | 0.726 | 0.53 | 0.42 | 0.576 | 0.577 | 0.38 | 0.538 | 0.253 | 0.356 | 0.618 | 0.266 | 0.332 | 0.389 | 0.551 | 0.446 | 0.303 | 0.541 | 0.447 | 0.363 | 0.343 | 0.379 |
Short Term Investments
| 2,750.4 | 85 | 2,774.6 | 2,426.3 | 69 | 89 | 76 | 95 | 120 | 154 | 135 | 155 | 131 | 71 | 57 | 61 | 76 | 65 | 68 | 67 | 76 | 56 | 54 | 38 | 29 | 1,124.6 | 655.2 | 493.2 | 641.3 | 812.4 | 770.5 | 609.6 | 625.8 | 701.4 | 334.3 | 325.3 | 341.3 | 336.9 | 647.4 | 448 | 0 | 715.7 | 215 | 449.4 | 0 | 127.498 | 381.7 | 357.5 | 0 | 435.5 | 474.1 | 119.4 | 0.9 | 77.2 | 214.8 | 342 | 0 | 15 | 24.9 | 14.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,376.5 | 3,098.7 | 1,157.6 | 1,108.3 | 551 | 796 | 430 | 549 | 456 | 389 | 747 | 680 | 595 | 571 | 358 | 624 | 713 | 586 | 281 | 283 | 295 | 307 | 282 | 275 | 231 | 330 | 336 | 263.527 | 233.883 | 216.054 | 184 | 160.558 | 166.664 | 195.938 | 166.178 | 146.315 | 128.413 | 104.401 | 134.341 | 97.952 | 100.288 | 122.601 | 94.356 | 112.161 | 219.3 | 63.749 | 63.749 | 236.3 | 213.7 | 182.3 | 288.3 | 220.6 | 144.1 | 135 | 78 | 81.9 | 70.9 | 59.8 | 71.8 | 60.5 | 37.4 | 32.8 | 36.5 | 48.2 | 48.517 | 37.38 | 39.242 | 36.017 | 27.554 | 14.369 | 13.405 | 26.47 | 15.779 | 9.439 | 15.036 | 6.614 | 6.428 | 3.061 | 5.251 | 3.524 | 8.312 | 11.195 | 1.381 | 1.755 | 0.21 | 0.171 | 3.266 | 0.056 | 0.1 | 0.143 | 0.331 | 0.137 | 0.21 | 0.665 | 0.726 | 0.53 | 0.42 | 0.576 | 0.577 | 0.38 | 0.538 | 0.253 | 0.356 | 0.618 | 0.266 | 0.332 | 0.389 | 0.551 | 0.446 | 0.303 | 0.541 | 0.447 | 0.363 | 0.343 | 0.379 |
Net Receivables
| 8,470.5 | 9,032.8 | 9,320.3 | 1,817.4 | 1,844.6 | 1,737.5 | 634.2 | 1,781.1 | 2,358 | 3,161.8 | 6,334 | 5,786.7 | 5,258.4 | 4,862 | 2,208.6 | 2,125.9 | 2,173.6 | 5,106 | 4,322.6 | 1,854.9 | 1,821.2 | 1,550.6 | 1,317.2 | 1,162.9 | 999.3 | 837.9 | 825 | 650.3 | 2,950 | 2,804.3 | 2,886.2 | 2,585.5 | 2,484.2 | 2,469 | 2,382 | 2,442.7 | 1,849 | 2,109.7 | 1,859.3 | 1,986 | 2,213.8 | 1,765.1 | 2,004.5 | 1,891.1 | 2,038 | 2,062.1 | 1,846.4 | 1,932 | 1,597.2 | 1,486.5 | 1,268.9 | 1,786.7 | 2,137.9 | 1,459.4 | 1,465.8 | 1,535.9 | 1,048.7 | 1,286.2 | 1,014.7 | 1,092 | 45.5 | 53.9 | 70.1 | 69.4 | 81.489 | 93.164 | 68.124 | 71.838 | 88.435 | 42.705 | 49.519 | 35.008 | 26.653 | 42.152 | 24.398 | 19.264 | 22.67 | 25.492 | 32.184 | 20.148 | 1.405 | 3.497 | 0.042 | 2.784 | 0.037 | 0.906 | 0.523 | 0.221 | 1.054 | 0.977 | 0.266 | 1.085 | 0.889 | 0.241 | 0.641 | 0.748 | 0.471 | 1.976 | 1.4 | 0.158 | 0.11 | 0.868 | 0.111 | 0.923 | 0.25 | 0.108 | 0.157 | 0.467 | 0.081 | 0.141 | 0.362 | 0.372 | 0.547 | 0.518 | 0.316 |
Inventory
| 587.4 | 616.9 | 518.4 | 537.3 | 444.7 | 572.1 | 612.7 | 513.5 | 564.2 | 547.4 | 523.9 | 447.5 | 484.8 | 450.8 | 439.1 | 281.1 | 270.2 | 255.2 | 249.7 | 229.3 | 347.8 | 279.8 | 222.5 | 222.5 | 212.8 | 286.3 | 244.7 | 124.8 | 172.5 | 181.7 | 212.1 | 123.8 | 106.6 | 31.2 | 47.9 | 32.8 | 46.1 | 59.6 | 45.1 | 40 | 52 | 67.9 | 26.6 | 59 | 58.6 | 152 | 133.9 | 131.6 | 100.7 | 104.9 | 113.6 | 160.6 | 247.9 | 163 | 153.7 | 125 | 94.4 | 115.2 | 108.6 | 106.9 | 84.6 | 75.2 | 42 | 57.4 | 67.816 | 50.391 | 49.171 | 39.433 | 28.13 | 26.398 | 23.422 | 15.306 | 9.594 | 10.27 | 1.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.284 | 0 | 0 | 0 | 1.364 | 0 | 0.858 | 0 | 0 |
Other Current Assets
| -10,847 | -12,748.4 | 2,774.6 | 9,870.1 | -663.3 | -476.6 | 649.1 | -878.6 | -1,421.2 | -2,005.2 | -10,589.5 | -9,506.9 | -8,516.1 | 1,244 | 1,538 | 974 | 865 | 917 | 1,296 | 717 | 809 | 861 | 1,049 | 751 | 743 | 795 | 1,337 | 970.031 | 943.086 | 1,092.566 | 1,351 | 883.609 | 984.771 | 1,052.481 | 1,401.986 | 919.559 | 891.909 | 962.147 | 1,689.997 | 759.535 | 705.73 | 700.353 | 804.19 | 549.296 | 291 | -2,214.1 | 438.273 | 357.5 | 570.7 | 435.5 | 474.1 | 119.4 | 63.8 | -12.3 | -167.7 | -326.7 | 11.6 | 15 | 24.9 | 14.9 | 12.9 | 16.4 | 21.7 | 14.6 | 18.153 | 16.401 | 18.035 | 18.785 | 15.426 | 15.599 | 14.989 | 14.811 | 8.859 | 9.009 | 8.62 | 13.845 | 16.11 | 9.795 | 15.193 | 17.69 | 8.388 | 7.633 | 9.22 | 5.971 | 6.614 | 6.105 | 2.68 | 4.547 | 2.041 | 2.535 | 1.911 | 0.94 | 1.692 | 2.094 | 3.021 | 4.994 | 5.792 | 5.081 | 3.302 | 3.799 | 3.946 | 3.181 | 3.114 | 2.424 | 1.829 | 1.182 | 0.007 | 2.416 | 2.13 | 1.595 | 0.001 | 2.382 | 0.027 | 0.714 | 1.187 |
Total Current Assets
| 19,089.6 | 15,586.8 | 13,770.9 | 13,333.1 | 2,177 | 2,629 | 2,326 | 1,965 | 1,957 | 2,093 | 2,439 | 2,201 | 2,084 | 2,160 | 2,160 | 1,979 | 1,935 | 1,892 | 1,871 | 1,375 | 1,455 | 1,494 | 1,646 | 1,337 | 1,249 | 1,419 | 1,991 | 1,233.558 | 1,176.969 | 1,308.62 | 1,535 | 1,044.167 | 1,151.435 | 1,248.419 | 1,568.164 | 1,065.874 | 1,020.322 | 1,066.548 | 1,824.338 | 857.487 | 806.018 | 822.954 | 898.546 | 661.457 | 2,606.9 | 63.749 | 502.022 | 2,657.4 | 2,482.3 | 2,209.2 | 2,144.9 | 2,287.3 | 2,594.6 | 1,822.3 | 1,744.6 | 1,758.1 | 1,225.6 | 1,476.2 | 1,220 | 1,274.3 | 180.4 | 178.3 | 170.3 | 189.6 | 215.975 | 197.336 | 174.572 | 166.073 | 159.545 | 99.071 | 101.335 | 91.595 | 60.885 | 70.87 | 49.09 | 39.723 | 45.208 | 38.348 | 52.629 | 41.362 | 18.104 | 22.325 | 10.642 | 10.51 | 6.861 | 7.182 | 6.469 | 4.825 | 3.195 | 3.655 | 2.508 | 2.162 | 2.792 | 3 | 4.388 | 6.271 | 6.683 | 7.633 | 5.279 | 4.337 | 4.594 | 4.302 | 3.581 | 3.965 | 2.345 | 1.622 | 2.836 | 3.434 | 2.657 | 2.039 | 2.268 | 3.201 | 1.794 | 1.575 | 1.882 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 299.6 | 280.6 | 264.9 | 245.6 | 56 | 60 | 55 | 128 | 129 | 130 | 66 | 122 | 124 | 126 | 130 | 122 | 128 | 134 | 140 | 143 | 149 | 141 | 79 | 78 | 79 | 74 | 70 | 68.47 | 66.827 | 63.417 | 59 | 53.141 | 47.32 | 41.879 | 37.844 | 36.352 | 36.134 | 33.769 | 32.298 | 32.353 | 30.389 | 26.648 | 25.69 | 23.412 | 18.2 | 18.8 | 24.36 | 18.9 | 18.4 | 18.7 | 17.3 | 15 | 12.6 | 10.2 | 8.1 | 7.3 | 6.4 | 5.7 | 5.6 | 4.7 | 3.8 | 3.1 | 2.2 | 2.5 | 2.751 | 2.661 | 2.51 | 2.441 | 2.183 | 0.839 | 0.685 | 0.711 | 0.669 | 0.694 | 0.595 | 0.564 | 0.468 | 0.469 | 0.482 | 0.465 | 0.301 | 0.255 | 0.271 | 0.296 | 0.311 | 0.341 | 0.236 | 0.151 | 0.171 | 0.17 | 0.188 | 0.363 | 0.408 | 0.41 | 0.454 | 0.385 | 0.389 | 0.403 | 0.4 | 0.404 | 0.319 | 0.318 | 0.322 | 0.351 | 0.379 | 0.411 | 0.442 | 0.44 | 0.456 | 0.391 | 0.387 | 0.311 | 0.323 | 0.334 | 0.352 |
Goodwill
| 58.9 | 59.1 | 59.3 | 59.3 | 462 | 462 | 462 | 462 | 430 | 433 | 294 | 294 | 294 | 294 | 294 | 294 | 289 | 289 | 289 | 289 | 289 | 289 | 289 | 48.4 | 45.8 | 45.9 | 289 | 289.207 | 289.207 | 289.207 | 289 | 289.207 | 289.207 | 289.207 | 289.207 | 290.507 | 288.857 | 288.857 | 288.857 | 288.857 | 288.857 | 288.857 | 288.857 | 289.463 | 43.6 | 43.6 | 195.966 | 43.6 | 43.6 | 43.3 | 42.5 | 42.5 | 42.5 | 42.5 | 42.5 | 40.3 | 0 | 0 | 0 | 13.3 | 13.3 | 11.1 | 8.8 | 8.8 | 8.764 | 8.676 | 8.296 | 7.339 | 7.339 | 6.338 | 6.338 | 6.328 | 6.318 | 6.073 | 6.063 | 6.053 | 6.044 | 3.185 | 2.892 | 2.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.2 | 20.4 | 21.2 | 23.1 | 156 | 155 | 163 | 103 | 95 | 100 | 61 | 7 | 9 | 17 | 18 | 19 | 13 | 14 | 15 | 17 | 18 | 19 | 21 | 311 | 312 | 314 | 26 | 27.108 | 28.408 | 29.724 | 31 | 32.424 | 37.087 | 42.092 | 46.772 | 52.534 | 59.893 | 70.501 | 81.718 | 94.461 | 107.204 | 120.471 | 134.02 | 149.463 | 12.5 | 13.2 | 91.009 | 11.1 | 12.5 | 13.1 | 14.2 | 13.6 | 14.1 | 14.7 | 15.4 | 13.1 | 0 | 0 | 0 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.677 | 0.723 | 0.774 | 0.817 | 1.046 | 0.218 | 0.248 | 0.279 | 0.166 | 0.175 | 0.204 | 0.233 | 0.263 | 0.292 | 0.321 | 0 | 0 | 0 | 0 | 0.056 | 0.112 | 0.169 | 0.226 | 0.283 | 0.36 | 0.42 | 0.48 | 0.554 | 0.644 | 0.744 | 0.827 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 77.1 | 79.5 | 80.5 | 82.4 | 618 | 617 | 625 | 565 | 525 | 533 | 355 | 301 | 303 | 311 | 312 | 313 | 302 | 303 | 304 | 306 | 307 | 308 | 310 | 311 | 312 | 314 | 315 | 316.315 | 317.615 | 318.931 | 320 | 321.631 | 326.294 | 331.299 | 335.979 | 343.041 | 348.75 | 359.358 | 370.575 | 383.318 | 396.061 | 409.328 | 422.877 | 438.926 | 56.1 | 56.8 | 286.975 | 54.7 | 56.1 | 56.4 | 56.7 | 56.1 | 56.6 | 57.2 | 57.9 | 53.4 | 30.8 | 15.6 | 14.8 | 13.7 | 13.8 | 11.6 | 9.4 | 9.4 | 9.441 | 9.399 | 9.07 | 8.156 | 8.385 | 6.556 | 6.586 | 6.607 | 6.484 | 6.248 | 6.267 | 6.287 | 6.306 | 3.476 | 3.213 | 2.775 | 0 | 0 | 0 | 0.056 | 0.112 | 0.169 | 0.226 | 0.283 | 0.36 | 0.42 | 0.48 | 0.554 | 0.644 | 0.744 | 0.827 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5,833.2 | 9,411.1 | 8,620.8 | 8,024.3 | 146 | 142 | 151 | 142 | 159 | 165 | 168 | 167 | 194 | 130 | 138 | 141 | 128 | 130 | 125 | 128 | 117 | 133 | 135 | 130 | 133 | 2,409.6 | 2,151.6 | 1,818.4 | 1,898.7 | 1,980.3 | 1,730 | 1,606.1 | 1,977.2 | 1,864.9 | 1,563.2 | 1,421.9 | 1,310 | 1,217.1 | 159.9 | 197.9 | 258.7 | 156.2 | 169 | 158.5 | 172.9 | 176 | 151.1 | 171.7 | 130.1 | 199.7 | 145.7 | 223.1 | 123.2 | 338.5 | 175.3 | 159.8 | 213.2 | 185.7 | 157.8 | 209.8 | 152.8 | 165.7 | 179.3 | 229.9 | 275.477 | 181.444 | 154.224 | 235.223 | 212.203 | 149.633 | 94.62 | 98.63 | 95.377 | 103.211 | 78.857 | 99.863 | 79.52 | 66.797 | 50.874 | 22.286 | 18.866 | 23.491 | 15.767 | 6.145 | 8.404 | 8.913 | 4.229 | 5.773 | 10.413 | 11.984 | 7.015 | 6.258 | 10.271 | 6.309 | 2.94 | 3.345 | 5.149 | 3.632 | 4.528 | 3.631 | 3.209 | 2.779 | 2.848 | 2.019 | 3.927 | 4.875 | 3.875 | 3.829 | 4.637 | 4.419 | 4.099 | 3.79 | 4.478 | 4.715 | 3.799 |
Tax Assets
| 42.3 | 42.3 | 37.4 | 45.4 | 32.9 | 35.5 | 40 | 52 | -120.2 | 41.8 | 35.5 | 42.5 | 37 | 35.2 | 39.3 | 36.9 | 13.4 | 14 | 18.6 | 18 | 22.2 | 22.8 | 19.9 | 19.8 | 22.7 | 23.9 | 22.9 | 42.6 | 40.4 | 38.1 | 38 | 34.5 | 27.2 | 29.9 | 30.9 | 28.2 | 26.4 | 27.5 | 30 | 32 | 29.1 | 29 | 28.6 | 25.5 | 19.8 | 20.1 | 20.4 | 21.9 | 21.2 | 21.2 | 21.4 | 20.7 | 19.7 | 20.1 | 20.3 | 21 | 23.1 | 23.7 | 25.8 | 29.6 | 0.8 | 1.9 | 6 | 0 | 0.84 | 0.07 | 0.135 | 5.603 | 3.828 | 0.932 | 0 | 0 | 0 | 0.082 | 0.091 | 0.082 | 0.138 | 0.21 | 0.408 | 0.332 | 0.145 | 0.033 | 0.072 | 0.329 | 0.372 | 0.447 | 0.403 | 0.541 | 0.541 | 0.541 | 1.33 | 1.397 | 1.205 | 1.067 | 0.593 | 0.044 | 0.043 | 0.042 | 0.074 | 0.084 | 0.086 | 0.086 | 0.09 | 0.127 | 0.078 | 0.069 | 0.136 | 0.049 | 0.051 | 0.037 | 0.032 | 0.028 | 0.024 | 0.031 | 0.033 |
Other Non-Current Assets
| 589 | 250.7 | 470.3 | 207.9 | -32.9 | -35.5 | -40 | -52 | 120.2 | -41.8 | -35.5 | -42.5 | -37 | -35.2 | -39.3 | -36.9 | -13.4 | -14 | -18.6 | -18 | -22.2 | -22.8 | -19.9 | -19.8 | -22.7 | -2,433.5 | -2,174.5 | -1,861 | -1,939.1 | -2,018.4 | -1,768 | -1,640.6 | -2,004.4 | -1,894.8 | -1,594.1 | -1,450.1 | -1,336.4 | -1,244.6 | -189.9 | -229.9 | -287.8 | -185.2 | -197.6 | -184 | 33.5 | 30.3 | -171.5 | 34.3 | 26.3 | 26.2 | 28.8 | 33.5 | 24 | 23.6 | 27.1 | 22.1 | 19.5 | 17.9 | 18.3 | 23.6 | 8 | 4.9 | 5.3 | 6.6 | 7.165 | 7.7 | 10.373 | 4.506 | 4.167 | 3.317 | 2.597 | 2.37 | 0.606 | 0.959 | 1.031 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.833 | 1.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | 0.397 | 0.562 | 0.321 | 0.109 | 0.163 | 0.179 | 0.099 | 0.132 | 0.134 | 0.145 | 0.176 | 0.303 | 0.146 | 0.167 | 0.199 | 0.194 | 0.174 | 0.036 |
Total Non-Current Assets
| 6,841.2 | 10,064.2 | 9,473.9 | 8,605.6 | 820 | 819 | 831 | 835 | 813 | 828 | 589 | 590 | 621 | 567 | 580 | 576 | 558 | 567 | 569 | 577 | 573 | 582 | 524 | 519 | 524 | 388 | 385 | 384.785 | 384.442 | 382.348 | 379 | 374.772 | 373.614 | 373.178 | 373.823 | 379.393 | 384.884 | 393.127 | 402.873 | 415.671 | 426.45 | 435.976 | 448.567 | 462.338 | 300.5 | 302 | 311.335 | 301.5 | 252.1 | 322.2 | 269.9 | 348.4 | 236.1 | 449.6 | 288.7 | 263.6 | 293 | 248.6 | 222.3 | 281.4 | 179.2 | 187.2 | 202.2 | 248.4 | 295.674 | 201.274 | 176.312 | 255.929 | 230.766 | 161.277 | 104.488 | 108.318 | 103.136 | 111.194 | 86.841 | 107.296 | 86.933 | 71.452 | 55.476 | 26.358 | 21.144 | 25.655 | 16.11 | 6.826 | 9.199 | 9.87 | 5.094 | 6.747 | 11.485 | 13.115 | 9.013 | 8.572 | 12.527 | 8.531 | 4.814 | 4.191 | 5.919 | 4.475 | 5.564 | 4.441 | 3.722 | 3.346 | 3.44 | 2.595 | 4.516 | 5.488 | 4.598 | 4.494 | 5.448 | 4.993 | 4.685 | 4.327 | 5.019 | 5.253 | 4.219 |
Total Assets
| 25,930.8 | 25,651 | 23,244.8 | 21,938.7 | 3,290 | 3,736 | 3,443 | 3,079 | 3,044 | 3,204 | 3,309 | 3,069 | 2,978 | 3,005 | 3,043 | 2,867 | 2,802 | 2,765 | 2,748 | 2,245 | 2,318 | 2,345 | 2,435 | 2,104 | 2,015 | 2,047 | 2,593 | 1,836.925 | 1,758.695 | 1,872.672 | 2,095 | 1,600.326 | 1,696.476 | 1,781.556 | 2,092.449 | 1,609.571 | 1,557.045 | 1,620.215 | 2,340.58 | 1,393.305 | 1,333.048 | 1,340.427 | 1,434.738 | 1,215.597 | 2,907.4 | 3,160.4 | 887.727 | 2,958.9 | 2,734.4 | 2,531.4 | 2,414.8 | 2,635.7 | 2,830.7 | 2,271.9 | 2,033.3 | 2,021.7 | 1,518.6 | 1,724.8 | 1,442.3 | 1,555.7 | 359.6 | 365.5 | 372.5 | 438 | 511.649 | 398.61 | 350.884 | 422.002 | 390.311 | 260.348 | 205.823 | 199.913 | 164.021 | 182.064 | 135.931 | 147.019 | 132.141 | 109.8 | 108.105 | 67.72 | 39.248 | 47.98 | 26.753 | 17.336 | 16.06 | 17.053 | 11.563 | 11.572 | 14.681 | 16.77 | 11.522 | 10.734 | 15.319 | 11.53 | 9.202 | 10.463 | 12.602 | 12.108 | 10.843 | 8.778 | 8.316 | 7.648 | 7.021 | 6.56 | 6.861 | 7.11 | 7.434 | 7.928 | 8.105 | 7.032 | 6.953 | 7.528 | 6.814 | 6.828 | 6.101 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11,131.1 | 11,657.2 | 10,494.9 | 10,555.3 | 100 | 130 | 98 | 122 | 108 | 118 | 86 | 70 | 81 | 83 | 50 | 41 | 99 | 62 | 31 | 33 | 40 | 55 | 45 | 43 | 39 | 46 | 59 | 28.995 | 26.599 | 22.598 | 23 | 18.461 | 16.629 | 20.106 | 12.904 | 14.863 | 12.354 | 11.182 | 12.273 | 11.422 | 13.145 | 8.505 | 7.315 | 7.14 | 126.7 | 126 | 5.25 | 127 | 129.7 | 126 | 114.5 | 122 | 117.1 | 107.1 | 103.5 | 99.4 | 66.8 | 54 | 52.5 | 63.7 | 2.8 | 2.9 | 3.4 | 4.3 | 4.786 | 3.562 | 2.949 | 5.173 | 2.996 | 2.346 | 1.665 | 1.464 | 1.052 | 0.154 | 0.143 | 0.19 | 0.197 | 0.205 | 0.208 | 0.344 | 0.164 | 0.151 | 0.087 | 0.13 | 0.045 | 0.136 | 0.086 | 0.082 | 0.137 | 0.145 | 0.077 | 0.313 | 0.118 | 0.113 | 0.217 | 0.261 | 0.154 | 0.286 | 0.165 | 0.155 | 0.051 | 0.053 | 0.077 | 0.073 | 0.075 | 0.056 | 0.244 | 0.116 | 0.144 | 0.123 | 0.133 | 0.111 | 0.089 | 0.103 | 0.097 |
Short Term Debt
| 8,195.9 | 7,470.3 | 418.5 | 341 | 422.6 | 561.3 | 1,066.2 | 485.1 | 508.2 | 471.3 | 6,838.8 | 6,762 | 5,327.9 | 5,514.4 | 373.6 | 268.1 | 313.8 | 275 | 138.7 | 202.3 | 337.7 | 256.8 | 435.4 | 355.2 | 360.6 | 340.5 | 422.9 | 230.2 | 244.7 | 263.4 | 312.6 | 182.8 | 211.6 | 151.5 | 140.9 | 41.6 | 75 | 45.8 | 49.1 | 22.5 | 79 | 40.5 | 60.2 | 61 | 145.6 | 226 | 241.4 | 218.2 | 175.4 | 194.4 | 115.9 | 77.4 | 120.5 | 32 | 188.9 | 114.9 | 36 | 72.3 | 16.4 | 108.7 | 75.8 | 80.7 | 104.2 | 119.8 | 123.021 | 109.144 | 109.963 | 85.094 | 83.126 | 42.897 | 38.588 | 6.534 | 19.511 | 0 | 0 | 0 | 0 | 0 | 6.504 | -11,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 24.5 | 36.6 | 41.2 | 38.2 | 35.8 | 26.2 | 25.2 | 16.2 | 25 | 28.6 | 19.1 | 13.2 | 16.3 | 16.6 | 18.9 | 22.6 | 12.1 | 10.6 | 10.8 | 10.4 | 10.4 | 11.3 | 9.6 | 8.6 | 12.5 | 11.2 | 7.9 | 7.3 | 8.6 | 7.9 | 10.9 | 7.1 | 6.3 | 6.5 | 5.1 | 9 | 5.7 | 6.5 | 9.6 | 7.6 | 6.8 | 5.4 | 4.1 | 3.4 | 5.2 | 4.9 | 4.3 | 5.5 | 4 | 1.8 | 5 | 4.6 | 7.1 | 7.9 | 2.5 | 2.8 | 0.9 | 0.7 | 3.8 | 2.3 | 2.3 | 1.2 | 9.3 | 1 | 1.839 | 3.963 | 4.03 | 2.986 | 1.781 | 1.184 | 0.6 | 0.842 | 2.195 | 0.967 | 1.276 | 1.153 | 0.624 | 0.478 | 0.313 | 0.113 | 0 | 0.348 | 0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.035 | 0 | 0 | 0.027 | 0.028 | 0 | 0.076 | 0 | 0.116 | 0.121 | 0.126 | 0.025 | 0.169 |
Deferred Revenue
| 657 | -7,361.3 | 0 | 0 | -422.6 | -561.3 | -1,066.2 | -485.1 | -508.2 | -471.3 | -6,838.8 | 35.1 | -5,327.9 | -5,514.4 | -373.6 | 36.9 | -313.8 | -275 | -138.7 | 18 | -337.7 | -256.8 | -435.4 | 19.8 | -360.6 | -340.5 | -422.9 | 42.6 | -244.7 | -263.4 | -312.6 | 34.5 | -211.6 | -151.5 | -140.9 | 28.2 | -75 | -45.8 | -49.1 | 32 | -79 | -40.5 | -60.2 | 25.5 | 0 | 0 | -241.4 | 21.9 | 0 | 0 | 0 | 20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.504 | 11,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8,171.4 | 572.9 | 582.7 | 442.4 | 1,607 | 2,105 | 1,890 | 1,399 | 1,475 | 1,670 | 1,653 | -5,311.1 | 1,449 | 1,557 | 1,820 | 1,291 | 1,472 | 1,546 | 1,612 | 868.7 | 1,179 | 1,213 | 1,380 | 693 | 1,022 | 1,126 | 1,698 | 744.921 | 981.689 | 1,126.153 | 1,356 | 702.748 | 1,005.282 | 1,097.511 | 1,442.832 | 926.801 | 957.24 | 1,040.202 | 1,690.775 | 774.292 | 722.545 | 720.688 | 826.17 | 482.276 | 2,118.1 | 2,241.8 | 469.392 | 2,095.3 | 1,941.3 | 1,688.3 | 1,660.7 | 1,727.1 | 1,985.2 | 1,295.9 | 1,267.9 | 1,357.7 | 984.4 | 1,170.5 | 950.9 | 942.1 | 73.6 | 39.4 | 76.4 | 52.3 | 73.371 | 49.701 | 40.416 | 96.616 | 64.612 | 21.971 | 15.807 | 13.573 | 14.933 | 17.234 | 12.056 | 8.284 | 9.697 | 14.161 | 29.601 | 14.9 | 0.168 | 0.58 | 0.714 | 0.182 | 0.324 | 3.907 | 0.113 | 1.135 | 0.119 | 1.305 | 0.126 | 0.141 | 0.119 | 0.172 | 0.916 | 0.218 | 0.303 | 0.157 | 0.207 | 0.5 | 0.332 | 0.268 | 0.337 | 0.353 | 0.235 | 0.348 | 0.767 | 0.268 | 0.488 | 0.421 | 0.308 | 0.278 | 0.262 | 0.191 | 0.335 |
Total Current Liabilities
| 11,812.6 | 12,339.1 | 11,496.1 | 11,338.7 | 1,707 | 2,235 | 1,988 | 1,521 | 1,583 | 1,788 | 1,739 | 1,556 | 1,530 | 1,640 | 1,870 | 1,637 | 1,571 | 1,608 | 1,643 | 1,122 | 1,219 | 1,268 | 1,425 | 1,111 | 1,061 | 1,172 | 1,757 | 1,046.716 | 1,008.288 | 1,148.751 | 1,379 | 938.509 | 1,021.911 | 1,117.617 | 1,455.736 | 1,011.464 | 969.594 | 1,051.384 | 1,703.048 | 840.214 | 735.69 | 729.193 | 833.485 | 575.916 | 2,390.4 | 2,593.8 | 474.642 | 2,462.4 | 2,246.4 | 2,008.7 | 1,891.1 | 1,947.2 | 2,222.8 | 1,435 | 1,560.3 | 1,572 | 1,087.2 | 1,296.8 | 1,019.8 | 1,114.5 | 152.2 | 123 | 184 | 176.4 | 201.178 | 162.407 | 153.328 | 186.883 | 150.734 | 67.214 | 56.06 | 21.571 | 35.496 | 17.388 | 12.199 | 8.474 | 9.894 | 14.366 | 29.809 | 15.243 | 0.332 | 0.73 | 0.801 | 0.313 | 0.369 | 4.044 | 0.199 | 1.216 | 0.255 | 1.449 | 0.203 | 0.454 | 0.237 | 0.285 | 1.133 | 0.479 | 0.457 | 0.443 | 0.372 | 0.655 | 0.383 | 0.321 | 0.414 | 0.425 | 0.311 | 0.404 | 1.012 | 0.384 | 0.632 | 0.544 | 0.441 | 0.389 | 0.351 | 0.294 | 0.432 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 763.5 | 1,132.3 | 7,626.1 | 6,135.3 | 496 | 496 | 496 | 496 | 495 | 495 | 495 | 495 | 495 | 494 | 348 | 353 | 358 | 364 | 369 | 375 | 380 | 385 | 391 | 396 | 402 | 370 | 383 | 394.972 | 404.157 | 413.328 | 422 | 431.638 | 447.399 | 454.107 | 460.965 | 484.484 | 489.553 | 494.533 | 524.412 | 529.542 | 569.603 | 595.53 | 812.208 | 813.896 | 145.6 | 226 | 291.531 | 218.2 | 175.4 | 194.4 | 115.9 | 77.4 | 9 | 10 | 11.2 | 17.2 | 17.2 | 22.2 | 48.2 | 73.2 | 16.7 | 16.7 | 16.7 | 16.8 | 24.939 | 24.929 | 24.921 | 24.911 | 24.893 | 24.882 | 24.871 | 26.859 | 19.511 | 29.48 | 18.619 | 12.847 | 9.274 | 10.406 | 0 | 10.447 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 8,372.2 | -13,849.8 | 270.2 | -8.1 | 0 | 0 | 0 | -13,466.7 | 0 | 0 | 0 | -8,780.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -272.6 | -217.6 | -211.5 | 0 | 0 | 0 | 0 | -218.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 8 | 7.73 | 8.354 | 0 | 0 | 0 | 0 | 3.546 | 4.994 | -14.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.2 | 8.2 | 8.8 | 8.1 | 0 | 0 | 0 | 29.5 | 0 | 0 | 0 | 7.4 | 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 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | 0 | 0 | 0 | 2 | 5.449 | 4.289 | 0 | 0 | 0 | 0 | 0.153 | 1.535 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.329 | 0.178 | 0.102 | 0.117 | 0.138 | 0.092 | 0.012 | 0.012 | 0.012 | 0.017 | 0.013 | 0.015 | 0.018 | 0.02 | 0.001 | 0.004 | 0.012 | 0.017 | 0.013 | 0.015 | 0.018 |
Other Non-Current Liabilities
| 3,366.5 | 24,478.6 | 2,360.8 | 3,085.6 | 0 | 0 | 0 | 13,437.2 | 0 | 0 | 0 | 8,772.7 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272.5 | 217.5 | 211.4 | 0 | 37.4 | 11.4 | 0 | 175.4 | 1.1 | 26.1 | 110.7 | 313.5 | 314.6 | 554.8 | 208.4 | 189.6 | 162.4 | 161.5 | 137.2 | 127.5 | 106.3 | 139.5 | 88.1 | 151.9 | 197.705 | 138.719 | 118.327 | 171.562 | 176.652 | 128.797 | 84.95 | 110.58 | 87.285 | 104.19 | 75.441 | 97.626 | 84.569 | 57.244 | 52.232 | 17.28 | 14.305 | 23.12 | 15.733 | 7.725 | 7.681 | 5.126 | 3.473 | 6.102 | 10.496 | 11.117 | 6.693 | 5.837 | 9.557 | 4.883 | 0.787 | 2.338 | 4.487 | 3.851 | 3.392 | 1.891 | 1.844 | 1.562 | 0.996 | 0.707 | 0.855 | 0.934 | 0.735 | 1.696 | 1.798 | 0.99 | 1.122 | 1.881 | 1.323 | 1.525 | 1.094 |
Total Non-Current Liabilities
| 12,510.4 | 11,769.3 | 10,265.9 | 9,220.9 | 496 | 496 | 496 | 496 | 495 | 495 | 495 | 495 | 495 | 494 | 348 | 353 | 358 | 364 | 369 | 375 | 380 | 385 | 391 | 396 | 402 | 370 | 383 | 394.972 | 404.157 | 413.328 | 422 | 431.638 | 447.399 | 454.107 | 460.965 | 484.484 | 489.553 | 494.533 | 524.412 | 529.542 | 569.603 | 595.53 | 812.208 | 813.896 | 183 | 237.4 | 291.531 | 177.4 | 176.5 | 220.5 | 226.6 | 390.9 | 323.6 | 564.8 | 219.6 | 206.8 | 179.6 | 183.7 | 185.4 | 200.7 | 123 | 156.2 | 104.8 | 178.7 | 235.823 | 176.291 | 143.248 | 196.473 | 201.545 | 153.679 | 113.52 | 143.968 | 92.67 | 133.67 | 94.06 | 110.474 | 93.843 | 67.65 | 52.232 | 27.727 | 26.305 | 35.12 | 15.733 | 7.725 | 7.681 | 5.126 | 3.473 | 6.102 | 10.496 | 11.117 | 6.693 | 5.837 | 9.557 | 5.178 | 1.116 | 2.516 | 4.589 | 3.968 | 3.529 | 1.983 | 1.857 | 1.574 | 1.008 | 0.724 | 0.869 | 0.95 | 0.752 | 1.716 | 1.798 | 0.994 | 1.134 | 1.897 | 1.336 | 1.54 | 1.112 |
Total Liabilities
| 24,323 | 24,108.4 | 21,762 | 20,559.6 | 2,375 | 2,911 | 2,668 | 2,223 | 2,281 | 2,509 | 2,428 | 2,260 | 2,234 | 2,352 | 2,436 | 2,247 | 2,186 | 2,232 | 2,273 | 1,768 | 1,879 | 1,939 | 2,060 | 1,754 | 1,706 | 1,785 | 2,387 | 1,705.066 | 1,667.182 | 1,830.125 | 2,060 | 1,571.411 | 1,663.013 | 1,754.814 | 2,084.368 | 1,623.67 | 1,564.987 | 1,635.314 | 2,366.339 | 1,442.218 | 1,369.707 | 1,386.551 | 1,705.1 | 1,448.163 | 2,573.4 | 2,831.2 | 830.407 | 2,639.8 | 2,422.9 | 2,229.2 | 2,117.7 | 2,338.1 | 2,546.4 | 1,999.8 | 1,779.9 | 1,778.8 | 1,266.8 | 1,480.5 | 1,205.2 | 1,315.2 | 275.2 | 279.2 | 288.8 | 355.1 | 437.001 | 338.698 | 296.576 | 383.356 | 352.279 | 220.893 | 169.58 | 165.539 | 128.166 | 151.058 | 106.259 | 118.947 | 103.737 | 82.016 | 82.041 | 42.97 | 26.637 | 35.851 | 16.534 | 8.037 | 8.049 | 9.17 | 3.672 | 7.318 | 10.751 | 12.566 | 6.896 | 6.291 | 9.794 | 5.464 | 2.249 | 2.995 | 5.046 | 4.411 | 3.901 | 2.639 | 2.239 | 1.895 | 1.422 | 1.149 | 1.179 | 1.354 | 1.764 | 2.101 | 2.43 | 1.538 | 1.575 | 2.286 | 1.686 | 1.834 | 1.544 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,078.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122.878 | 122.878 | 0 | 122.878 | 122.878 | 0.2 | 0.2 | 0 | 0.1 | 0 | 0 | 2.2 | 2.8 | 0.2 | 1.7 | 2 | 2.5 | 0 | 3.9 | 4.7 | 4.9 | 0 | 0 | 0.078 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 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
| 0.4 | 0.4 | 0.4 | 0.2 | 934 | 910 | 899 | 878 | 861 | 837 | 808 | 790 | 776 | 758 | 747 | 730 | 719 | 703 | 694 | 676 | 667 | 651 | 641 | 623 | 611 | 595 | 583 | 567.971 | 557.183 | 543.6 | 535 | 522.91 | 513.439 | 501.786 | 494.397 | 485.873 | 476.426 | 462.655 | 442.682 | 411.449 | 424.222 | 420.212 | 74.16 | 71.017 | 0.2 | 0.2 | 45.488 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.085 | 0.085 | 0.083 | 0.083 | 0.082 | 0.081 | 0.08 | 0.078 | 0.078 | 0.076 | 0.075 | 0.074 | 0.074 | 0.074 | 0.071 | 0.071 | 0.048 | 0.048 | 0.047 | 0.047 | 0.046 | 0.046 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.018 | 0.017 | 0.017 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.015 | 0.015 | 0.015 | 0.015 |
Retained Earnings
| 1,312.2 | 1,250.3 | 1,197.2 | 1,128.1 | -13 | -83 | -119 | -17 | -86 | -133 | 74 | 18 | -35 | -108 | -144 | -115 | -108 | -172 | -219 | -200 | -229 | -245 | -266 | -273 | -302 | -332 | -377 | -435.739 | -465.146 | -500.461 | -500 | -493.574 | -479.68 | -474.674 | -485.595 | -499.467 | -483.982 | -477.341 | -468.127 | -460.12 | -460.711 | -466.12 | -467.209 | -426.303 | 129.6 | 126.8 | -110.851 | 112 | 103.7 | 99 | 96.6 | 97 | 89.5 | 79.1 | 63.7 | 59.7 | 64.2 | 57.5 | 50.1 | 54.3 | 37.6 | 34 | 30 | 26.7 | 24.639 | 17.841 | 11.834 | -1.084 | -1.15 | 2.592 | 1.911 | 3.408 | 5.37 | 2.084 | 0.993 | -0.052 | -1.098 | -1.675 | 0.61 | -0.006 | -0.443 | -0.877 | -1.759 | -2.532 | -3.554 | -3.669 | -3.586 | -3.796 | -4.121 | -3.846 | -3.423 | -3.525 | -2.443 | -1.703 | -0.817 | -0.22 | -0.021 | 0.121 | 1.936 | 1.533 | 1.461 | 1.46 | 2.031 | 1.832 | 2.024 | 2.079 | 1.981 | 2.688 | 2.498 | 2.292 | 2.16 | 1.991 | 1.857 | 1.694 | 1.25 |
Accumulated Other Comprehensive Income/Loss
| -37.5 | -29.6 | -24.2 | -51.8 | -43.5 | -50.2 | -67.7 | -90.6 | -55.6 | -43.4 | -26.5 | -25.1 | -23.8 | 247 | -26.2 | -40.1 | -38.2 | -38.2 | -34.8 | -34.8 | -32.5 | -32.8 | -32.8 | -33.1 | -33.2 | -28.3 | -26.7 | -24.5 | -26.7 | -24.8 | -25.5 | -24.6 | -24.3 | -24.2 | -22.9 | -17.5 | -10.3 | -9.3 | -10.8 | -11.6 | -10.3 | -10.1 | -7.3 | -6.4 | -8.6 | -8.6 | -8.6 | -2.2 | -0.2 | -5.9 | -6.1 | -6 | -2 | -2.2 | -2.8 | -3.1 | -1.7 | -2 | -2.5 | -2.6 | -3.9 | -4.7 | -4.9 | -0.9 | 0.032 | -0.078 | -0.037 | -0.037 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.426 | -0.391 | -0.361 | -0.333 | -0.355 | -0.321 | -0.274 | -0.445 | -0.42 | -0.393 | -0.419 | -0.945 | -0.901 | -0.853 | -0.809 | -0.765 | -0.842 | -0.804 | -0.765 | -0.731 | -0.697 | -0.67 | -0.643 | -0.605 | -0.568 | -0.531 | -0.494 | -0.457 | -0.426 | -0.392 | -0.363 | -0.336 | -0.312 | -0.288 | -0.242 |
Other Total Stockholders Equity
| 332.7 | -756.6 | 309.4 | 302.6 | 43.5 | 50.2 | 67.7 | 90.6 | 55.6 | 43.4 | 26.5 | 25.1 | 23.8 | -247 | 26.2 | 40.1 | 38.2 | 38.2 | 34.8 | 34.8 | 32.5 | 32.8 | 32.8 | 33.1 | 33.2 | 28.3 | 26.7 | 24.5 | 26.7 | 24.8 | 25.5 | 24.6 | 24.3 | 24.2 | 22.9 | 17.5 | 10.3 | 9.3 | 10.8 | 11.6 | 10.3 | 10.1 | -115.578 | -116.478 | 212.8 | 87.922 | -114.278 | 208.9 | 207.6 | 208.9 | 206.3 | 205.1 | 195.3 | 191.5 | 187.9 | 184.3 | 187.4 | 186.5 | 185.4 | 186.9 | 46.5 | 45.2 | 44.4 | 48.9 | 39.753 | 39.204 | 37.999 | 36.619 | 36.412 | 34.46 | 33.494 | 30.457 | 30.407 | 28.846 | 28.604 | 28.05 | 28.015 | 27.995 | 24.947 | 24.685 | 13.432 | 13.349 | 12.292 | 12.116 | 11.874 | 11.827 | 11.706 | 8.472 | 8.446 | 8.419 | 8.444 | 8.89 | 8.847 | 8.6 | 8.556 | 8.431 | 8.397 | 8.359 | 5.752 | 5.32 | 5.295 | 4.947 | 4.196 | 4.17 | 4.21 | 4.192 | 4.167 | 3.582 | 3.588 | 3.58 | 3.567 | 3.573 | 3.568 | 3.574 | 3.534 |
Total Shareholders Equity
| 1,607.8 | 1,542.6 | 1,482.8 | 1,379.1 | 921 | 827 | 780 | 861 | 775 | 704 | 882 | 808 | 741 | 650 | 603 | 615 | 611 | 531 | 475 | 476 | 438 | 406 | 375 | 350 | 309 | 263 | 206 | 132.232 | 92.037 | 43.139 | 35 | 29.336 | 33.759 | 27.112 | 8.802 | -13.594 | -7.556 | -14.686 | -25.445 | -48.671 | -36.489 | -45.908 | -393.049 | -355.286 | 334 | 329.2 | -65.363 | 319.1 | 311.5 | 302.2 | 297.1 | 296.3 | 283 | 270.8 | 251.8 | 241.3 | 251.8 | 244.2 | 235.7 | 238.8 | 84.2 | 79.3 | 74.5 | 74.8 | 64.509 | 57.13 | 49.916 | 35.581 | 35.346 | 37.133 | 35.485 | 33.943 | 35.855 | 31.006 | 29.672 | 28.072 | 26.991 | 26.394 | 25.628 | 24.749 | 12.611 | 12.129 | 10.218 | 9.298 | 8.011 | 7.883 | 7.891 | 4.254 | 3.929 | 4.204 | 4.626 | 4.443 | 5.525 | 6.067 | 6.953 | 7.468 | 7.556 | 7.697 | 6.942 | 6.139 | 6.077 | 5.753 | 5.599 | 5.411 | 5.681 | 5.756 | 5.67 | 5.827 | 5.674 | 5.494 | 5.378 | 5.242 | 5.127 | 4.994 | 4.557 |
Total Equity
| 1,607.8 | 1,542.6 | 1,482.8 | 1,379.1 | 921 | 827 | 780 | 861 | 775 | 704 | 882 | 808 | 741 | 650 | 603 | 615 | 611 | 531 | 475 | 476 | 438 | 406 | 375 | 350 | 309 | 263 | 206 | 132.232 | 92.037 | 43.139 | 35 | 29.336 | 33.759 | 27.112 | 8.802 | -13.594 | -7.556 | -14.686 | -25.445 | -48.671 | -36.489 | -45.908 | -393.049 | -355.286 | 334 | 329.2 | -65.363 | 319.1 | 311.5 | 302.2 | 297.1 | 297.6 | 284.3 | 272.1 | 253.4 | 242.9 | 251.8 | 244.3 | 237.1 | 240.5 | 84.4 | 86.3 | 83.7 | 82.9 | 74.648 | 59.912 | 54.308 | 38.646 | 38.032 | 39.455 | 36.243 | 34.374 | 35.855 | 31.006 | 29.672 | 28.072 | 28.404 | 27.784 | 26.064 | 24.749 | 12.611 | 12.129 | 10.218 | 9.298 | 8.011 | 7.883 | 7.891 | 4.254 | 3.929 | 4.204 | 4.626 | 4.443 | 5.525 | 6.067 | 6.953 | 7.468 | 7.556 | 7.697 | 6.942 | 6.139 | 6.077 | 5.753 | 5.599 | 5.411 | 5.681 | 5.756 | 5.67 | 5.827 | 5.674 | 5.494 | 5.378 | 5.242 | 5.127 | 4.994 | 4.557 |
Total Liabilities & Shareholders Equity
| 25,930.8 | 25,651 | 23,244.8 | 21,938.7 | 21,933.1 | 21,918.9 | 19,832.4 | 19,859.6 | 19,408.8 | 21,195.7 | 19,229 | 18,839.6 | 16,799.8 | 15,799.7 | 13,974.8 | 13,474.9 | 12,389.5 | 10,870.9 | 10,129.3 | 9,936.1 | 10,054.9 | 9,407.7 | 8,710.5 | 7,824.7 | 7,284.9 | 7,203.7 | 6,808.9 | 6,243.4 | 6,195.9 | 6,528.6 | 6,290.7 | 5,951.3 | 6,065.9 | 5,657.9 | 5,217.3 | 5,070 | 4,486.8 | 4,462.6 | 3,127.2 | 3,039.7 | 3,184.1 | 3,015.1 | 2,743.9 | 2,848 | 2,907.4 | 3,160.4 | 2,939.6 | 2,958.9 | 2,734.4 | 2,531.4 | 2,414.8 | 2,635.7 | 2,830.7 | 2,271.9 | 2,033.3 | 2,021.7 | 1,518.6 | 1,724.8 | 1,442.3 | 1,555.7 | 359.6 | 365.5 | 372.5 | 438 | 511.649 | 398.61 | 350.884 | 422.002 | 390.311 | 260.348 | 205.823 | 199.913 | 164.021 | 182.064 | 135.931 | 147.019 | 132.141 | 109.8 | 108.105 | 67.72 | 39.248 | 47.98 | 26.753 | 17.336 | 16.06 | 17.053 | 11.563 | 11.572 | 14.681 | 16.77 | 11.522 | 10.734 | 15.319 | 11.53 | 9.202 | 10.463 | 12.602 | 12.108 | 10.843 | 8.778 | 8.316 | 7.648 | 7.021 | 6.56 | 6.861 | 7.11 | 7.434 | 7.928 | 8.105 | 7.032 | 6.953 | 7.528 | 6.814 | 6.828 | 6.101 |