Superior Plus Corp.
TSX:SPB.TO
6.65 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 41.051 | 50.206 | 40.7 | 40.6 | 57 | 80.7 | 58.4 | 42 | 57.4 | 44.1 | 28.4 | 32.7 | 71.8 | 55.2 | 24.1 | 33.4 | 20.8 | 34.3 | 26.5 | 13.7 | 23.9 | 17.4 | 23.9 | 15.5 | 9.6 | 20.5 | 31.8 | 50.3 | 29.9 | 7 | 5 | 12.2 | 8.9 | 5.4 | -7.2 | 3.1 | 4.6 | 20 | 3.1 | 16.7 | 10.5 | 14.6 | 8.3 | 16.1 | 12.9 | 33.9 | 7.6 | 7.7 | 12.5 | 7.3 | 5.2 | 26 | 23.2 | 19.5 | 8.9 | 3.2 | 10.6 | 11.9 | 24.3 | 19.3 | 14 | 10.4 | 16.1 | 5.1 | 15.7 | 15 | 14.1 | 12.7 | 5.1 | 0 | 33.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 7.1 | 7.6 | 15.8 | 18.3 | 10.1 | 60.4 | 8.6 | 31.4 | 58.4 | 52.6 | 106 | 66.9 | 0 | 43.7 | 12.1 | 8.6 | 6 | 5.4 | 4.6 | 8.5 | 5.8 | 18.2 | 29 | 24.6 | 9.4 | 30 | 35.4 | 7.2 | 7.9 | 1 | 5.8 | 7.9 | 24.5 | 3.7 | 5.1 | 5.9 | 9.8 | 10.7 | 12.4 | 11.2 | 12.8 | 13.7 | 10.3 | 7.8 | 11.5 | 16.6 | 21.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.8 | 22.2 | 23.9 | 27.5 | 41.3 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.051 | 50.206 | 40.7 | 56.4 | 75.3 | 90.8 | 58.4 | 50.6 | 88.8 | 102.5 | 81 | 138.7 | 138.7 | 55.2 | 67.8 | 45.5 | 29.4 | 40.3 | 31.9 | 18.3 | 32.4 | 23.2 | 42.1 | 44.5 | 34.2 | 29.9 | 31.8 | 85.7 | 29.9 | 7 | 5 | 12.2 | 8.9 | 5.4 | 7.2 | 3.1 | 4.6 | 20 | 3.1 | 16.7 | 10.5 | 14.6 | 8.3 | 16.1 | 12.9 | 33.9 | 7.6 | 7.7 | 12.5 | 7.3 | 5.2 | 26 | 23.2 | 19.5 | 8.9 | 3.2 | 10.6 | 41.7 | 46.5 | 43.2 | 41.5 | 51.7 | 16.1 | 5.1 | 15.7 | 15 | 14.1 | 12.7 | 5.1 | 0 | 33.6 | 0 | 0 | 0 | -132.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 275.586 | 439.942 | 427.2 | 301.7 | 325.7 | 386.4 | 533.7 | 235.2 | 239 | 393.8 | 319.4 | 181.1 | 148.6 | 251.7 | 312.9 | 211.2 | 179.2 | 302.6 | 329.2 | 207 | 230.9 | 394.3 | 383.2 | 239.4 | 224 | 325.4 | 318.5 | 206.8 | 175.6 | 228.6 | 243.2 | 176.3 | 326.6 | 334.1 | 374.4 | 348.1 | 347.6 | 415.6 | 428.7 | 393.5 | 260.8 | 534.8 | 479.8 | 349.3 | 349.4 | 412.3 | 389 | 347.3 | 342.6 | 437.3 | 472.9 | 418.2 | 471.6 | 577.7 | 471.8 | 335.6 | 318.9 | 274.7 | 313.8 | 232.1 | 166.4 | 179.7 | 246.8 | 305.8 | 323.3 | 362.2 | 265.8 | 195.5 | 225.7 | 284.9 | 246.1 | 221.4 | 372.7 | 396.8 | 336.1 | 185.2 | 162.9 | 147.9 | 165 | 129.2 | 122.3 | 64.9 | 96.8 | 66.8 | 61.4 | 114.7 | 112.3 | 34.664 | 29.494 | 42.022 | 55.182 | 40.887 | 38.133 | 185.203 | 196.128 | 117.209 | 73.834 | 107.887 | 92.261 | 0 | 0 | 0 | 22.961 | 0 | 0 | 0 |
Inventory
| 83.743 | 98.246 | 115.6 | 108.8 | 85.8 | 103.9 | 153 | 145.3 | 109.5 | 111.6 | 111.5 | 109.7 | 68.6 | 62 | 124 | 109.8 | 95.7 | 94 | 116.2 | 106.2 | 96.2 | 115.5 | 146.8 | 141.2 | 95 | 86.9 | 137 | 115.3 | 88.1 | 80.6 | 101.1 | 89.9 | 171.5 | 162.7 | 176.6 | 182.3 | 170.9 | 166.5 | 184.5 | 187.9 | 102.4 | 185.2 | 206.3 | 183.8 | 178.6 | 173.6 | 213.7 | 193.3 | 161.3 | 175 | 203.1 | 196.8 | 156.1 | 156.2 | 173.3 | 163.1 | 146 | 131.3 | 145.7 | 142.2 | 105.7 | 106 | 136.5 | 139.7 | 116 | 90 | 105.2 | 125.8 | 108.2 | 96.3 | 142.8 | 120.8 | 178.7 | 158.3 | 193.4 | 108.9 | 86.4 | 80.2 | 93.6 | 98.7 | 88.8 | 47.5 | 57.7 | 57.7 | 57.1 | 55.7 | 57.7 | 46.46 | 40.593 | 43.86 | 49.273 | 51.658 | 50.041 | 46.871 | 55.869 | 55.047 | 37.645 | 38.117 | 38.311 | 0 | 0 | 0 | 37.971 | 0 | 0 | 0 |
Other Current Assets
| 70.196 | 60.49 | 71.3 | 40.2 | 73.4 | 57 | 110.2 | 103.8 | 70 | 77.2 | 52.8 | 46.9 | 45.6 | 854 | 45.5 | 41.7 | 46.5 | 65.3 | 57.1 | 53.4 | 38.9 | 33.7 | 49.3 | 24.7 | 420.2 | 110.3 | 74.2 | 67.5 | 434.8 | 434.8 | 67.8 | 55.7 | 64.7 | 85 | 62.9 | 50.9 | 52.6 | 57.2 | 58.9 | 42.7 | 297.4 | 46 | 49 | 39.1 | 45.5 | 38.9 | 41.3 | 37.1 | 33.7 | 15.4 | 34 | 35.2 | 42.3 | 38.3 | 80 | 86.8 | 101.7 | 75 | 59 | 77.1 | 77.5 | 78.1 | 107.9 | 53.6 | 188.6 | 98.4 | 48 | 47 | 44.8 | 56.5 | 0 | 153.1 | 0 | 0 | 132.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.097 | 19.907 | 38.606 | 0 | 55.746 | 20.513 | 32.084 |
Total Current Assets
| 470.576 | 648.883 | 654.8 | 507.1 | 560.2 | 638.1 | 855.3 | 534.9 | 507.3 | 685.1 | 564.7 | 476.4 | 401.5 | 1,222.9 | 550.2 | 408.2 | 350.8 | 502.2 | 534.4 | 384.9 | 398.4 | 566.7 | 621.4 | 449.8 | 773.4 | 552.5 | 561.5 | 475.3 | 786.7 | 810.2 | 417.1 | 334.1 | 571.7 | 587.2 | 613.9 | 584.4 | 575.7 | 659.3 | 675.2 | 640.8 | 671.1 | 780.6 | 743.4 | 588.3 | 586.4 | 658.7 | 651.6 | 585.4 | 550.1 | 650.3 | 715.2 | 676.2 | 693.2 | 791.7 | 734 | 588.7 | 577.2 | 522.7 | 565 | 494.6 | 391.1 | 415.5 | 507.3 | 504.2 | 643.6 | 565.6 | 433.1 | 381 | 383.8 | 437.7 | 422.5 | 495.3 | 551.4 | 555.1 | 529.5 | 294.1 | 249.3 | 228.1 | 258.6 | 227.9 | 211.1 | 112.4 | 154.5 | 124.5 | 118.5 | 170.4 | 170 | 81.124 | 70.087 | 85.882 | 104.455 | 92.545 | 88.174 | 232.074 | 251.997 | 172.256 | 111.479 | 146.004 | 130.572 | 36.097 | 19.907 | 38.606 | 60.932 | 55.746 | 20.513 | 32.084 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,947.573 | 1,948.139 | 1,937.2 | 1,904.3 | 1,857.3 | 1,355.6 | 1,365 | 1,349.5 | 1,277.6 | 1,132.5 | 1,078.1 | 1,050.4 | 1,056.3 | 996.3 | 1,647.8 | 1,663.8 | 1,601.2 | 1,652.7 | 1,575.6 | 1,562.9 | 1,552 | 1,662 | 1,527.8 | 1,339.5 | 1,049.8 | 1,041.1 | 1,077.1 | 1,003.8 | 899.9 | 916.1 | 933.7 | 932.1 | 989.3 | 990.6 | 1,016.7 | 990.1 | 952.8 | 963 | 932.2 | 903.8 | 857 | 888 | 877.9 | 825.8 | 833 | 826.8 | 829.9 | 831.8 | 856 | 861.4 | 885 | 892.6 | 871.8 | 892.2 | 687.7 | 705.4 | 733.3 | 726 | 668 | 653.8 | 591.1 | 584 | 553.8 | 514 | 511.6 | 512.4 | 514.4 | 522.6 | 536.8 | 555.5 | 571.1 | 582.3 | 1,005.6 | 1,163.2 | 1,167.6 | 730.8 | 747.5 | 729.6 | 741 | 757.5 | 775.5 | 768 | 782.1 | 668 | 1,164.3 | 1,196.6 | 718.1 | 529.07 | 534.688 | 542.435 | 196.042 | 559.428 | 569.687 | 582.889 | 223.421 | 609.613 | 485.692 | 494.938 | 188.664 | 515.628 | 525.898 | 533.044 | 196.973 | 531.924 | 536.807 | 504.319 |
Goodwill
| -688.409 | 1,943.088 | 1,911.1 | 1,947.6 | 1,909.8 | 1,656.6 | 1,656.6 | 1,654.2 | 1,568.3 | 1,477.3 | 1,319.6 | 1,314.8 | 1,249.6 | 1,159.7 | 1,152.8 | 1,204.7 | 1,133.3 | 1,161.8 | 1,080.9 | 1,081.5 | 1,071.2 | 1,007.1 | 1,021.9 | 1,052.9 | 497.9 | 503.4 | 504.5 | 486.4 | 199.7 | 199.2 | 199.2 | 199 | 199 | 195.7 | 196.2 | 196 | 195.4 | 194.8 | 194.2 | 194 | 193.7 | 193.9 | 193.7 | 189.1 | 189.1 | 189.1 | 189.1 | 189.1 | 186.5 | 186.1 | 186.1 | 413.9 | 470.5 | 473.1 | 478.7 | 570.8 | 560.5 | 547.9 | 528.4 | 513.4 | 472.8 | 474.3 | 472.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,557.309 | 622.682 | 638.5 | 679.5 | 746.3 | 541.8 | 560.6 | 580.7 | 560.5 | 517.6 | 440.9 | 459.1 | 447.5 | 412.7 | 425.4 | 436.4 | 391.9 | 403.4 | 388.8 | 402.2 | 411.6 | 398.1 | 412.1 | 428.2 | 96.4 | 86.6 | 85.3 | 59.6 | 35.8 | 30.7 | 32 | 19.2 | 19.2 | 17.2 | 21.1 | 21.4 | 20.8 | 18.1 | 18.7 | 19.8 | 14.2 | 19.7 | 19 | 32.9 | 35.5 | 37.3 | 39.6 | 43.6 | 0 | 57.9 | 65.6 | 150.4 | 163.9 | 171.1 | 0 | 0 | 0 | 207.7 | 165.3 | 0 | 0 | 0 | 28.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,868.9 | 1,894.2 | 2,549.6 | 2,627.1 | 2,656.1 | 2,198.4 | 2,217.2 | 2,234.9 | 2,128.8 | 1,994.9 | 1,760.5 | 1,773.9 | 1,697.1 | 1,572.4 | 1,578.2 | 1,641.1 | 1,525.2 | 1,565.2 | 1,469.7 | 1,483.7 | 1,482.8 | 1,405.2 | 1,434 | 1,481.1 | 594.3 | 590 | 589.8 | 546 | 235.5 | 229.9 | 231.2 | 218.2 | 218.2 | 212.9 | 217.3 | 217.4 | 216.2 | 212.9 | 212.9 | 213.8 | 207.9 | 213.6 | 212.7 | 222 | 224.6 | 226.4 | 228.7 | 232.7 | 186.5 | 244 | 186.1 | 564.3 | 634.4 | 644.2 | 478.7 | 570.8 | 560.5 | 755.6 | 693.7 | 513.4 | 472.8 | 474.3 | 519.2 | 493.3 | 469.8 | 475.5 | 475.3 | 476.1 | 478.8 | 483 | 483.9 | 510.5 | 537.9 | 631.8 | 630.7 | 598.2 | 601.7 | 576.7 | 549.4 | 550 | 556.8 | 498.5 | 499.4 | 482.3 | 0 | 0 | 504.6 | 0 | 0 | 0 | 354.394 | 0 | 0 | 0 | 372.235 | 0 | 0 | 0 | 312.5 | 0 | 0 | 0 | 330.224 | 0 | 0 | 0 |
Long Term Investments
| 2.874 | 1.218 | 4.7 | 5.2 | 3.8 | 0.6 | 0.6 | 136.4 | 138 | 140.1 | 8.8 | 11 | 14.9 | 13.4 | 13.2 | 6 | 4.2 | 1 | 2.3 | 1.3 | 2.2 | 0.6 | 1 | 6.5 | 3.7 | 3.8 | 10.1 | 10.2 | 6.7 | 2.5 | 1.8 | 2.3 | 2.4 | 3.9 | 0.5 | 1 | 1.4 | 5 | 3.5 | 4.2 | 4 | 6 | 4.6 | 8.6 | 7.7 | 11.6 | 12.9 | 17 | 51.1 | 13.6 | 65.6 | 0 | 0 | 0 | 177.1 | 177 | 208.1 | 33 | 148.7 | 150.5 | 64.8 | 127 | 241.2 | 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 | 0 | 0 | 0 | 0 |
Tax Assets
| 15.189 | 13.127 | 20.3 | 40.8 | 29.5 | 23.4 | 32.1 | 25.4 | 10.8 | 10.8 | 10.8 | 9.6 | 9.6 | 38.8 | 28.3 | 42.2 | 35.1 | 40.6 | 41.2 | 45.1 | 40.6 | 36.7 | 48.7 | 45.2 | 83.2 | 82.5 | 87.4 | 97.6 | 243.9 | 244.2 | 254.2 | 321.9 | 262.5 | 269.9 | 285.5 | 277.7 | 272.8 | 263.3 | 284.4 | 282 | 268.9 | 276.5 | 292.3 | 284.8 | 289 | 288.7 | 303.1 | 304.8 | 314.2 | 311.7 | 315.5 | 306.9 | 298.6 | 324.9 | 191.1 | 184.8 | 185 | 176.6 | 165.7 | 160.1 | 176.2 | 181.8 | 185.9 | 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 |
Other Non-Current Assets
| 697.304 | 678.328 | 7.5 | 68.7 | 56.4 | 8.2 | 6.7 | 6.7 | 7.2 | 8.2 | 137.5 | 136.8 | 135.2 | 7.8 | 8.6 | 10 | 12.4 | 13.2 | 14.8 | 10.2 | 12.6 | 25 | 16.7 | 17.6 | 11.6 | 10.1 | 10.8 | 11.4 | 9 | 10 | 9.5 | 6.2 | 6.5 | 7.7 | 9 | 8.8 | 6.8 | 7.8 | 6.7 | 3 | 2.8 | 10.3 | 10.2 | 9.9 | 10.3 | 10.2 | 10.1 | 9.9 | 22.7 | 10.5 | 26 | 21.1 | 33.7 | 38.8 | 181 | 171.4 | 170.3 | 153.5 | 32.9 | 157.5 | 159.2 | 169.2 | 19.5 | 102.4 | 225.2 | 131.8 | 120 | 130.7 | 147.6 | 139.4 | 59.4 | 368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.656 | 166.65 | 172.164 | 178.766 | 184.704 | 187.549 | 207.79 | 176.25 | 0 | 0 |
Total Non-Current Assets
| 4,531.838 | 4,535.011 | 4,519.3 | 4,646.1 | 4,603.1 | 3,586.2 | 3,621.6 | 3,752.9 | 3,562.4 | 3,286.5 | 2,995.7 | 2,981.7 | 2,913.1 | 2,628.7 | 3,276.1 | 3,363.1 | 3,178.1 | 3,272.7 | 3,103.6 | 3,103.2 | 3,090.2 | 3,129.5 | 3,028.2 | 2,889.9 | 1,742.6 | 1,727.5 | 1,775.2 | 1,669 | 1,395 | 1,402.7 | 1,430.4 | 1,480.7 | 1,478.9 | 1,485 | 1,529 | 1,495 | 1,450 | 1,452 | 1,439.7 | 1,406.8 | 1,340.6 | 1,394.4 | 1,397.7 | 1,351.1 | 1,364.6 | 1,363.7 | 1,384.7 | 1,396.2 | 1,430.5 | 1,441.2 | 1,478.2 | 1,784.9 | 1,838.5 | 1,900.1 | 1,715.6 | 1,809.4 | 1,857.2 | 1,844.7 | 1,709 | 1,635.3 | 1,464.1 | 1,536.3 | 1,519.6 | 1,109.7 | 1,206.6 | 1,119.7 | 1,109.7 | 1,129.4 | 1,163.2 | 1,177.9 | 1,114.4 | 1,460.8 | 1,543.5 | 1,795 | 1,798.3 | 1,329 | 1,349.2 | 1,306.3 | 1,290.4 | 1,307.5 | 1,332.3 | 1,266.5 | 1,281.5 | 1,150.3 | 1,164.3 | 1,196.6 | 1,222.7 | 529.07 | 534.688 | 542.435 | 550.436 | 559.428 | 569.687 | 582.889 | 595.656 | 609.613 | 647.348 | 661.588 | 673.328 | 694.394 | 710.602 | 720.593 | 734.987 | 708.174 | 536.807 | 504.319 |
Total Assets
| 5,002.414 | 5,183.895 | 5,174.1 | 5,153.2 | 5,163.3 | 4,224.3 | 4,476.9 | 4,287.8 | 4,069.7 | 3,971.6 | 3,560.4 | 3,458.1 | 3,314.6 | 3,851.6 | 3,826.3 | 3,771.3 | 3,528.9 | 3,774.9 | 3,638 | 3,488.1 | 3,488.6 | 3,696.2 | 3,649.6 | 3,339.7 | 2,516 | 2,280 | 2,336.7 | 2,144.3 | 2,181.7 | 2,212.9 | 1,847.5 | 1,814.8 | 2,050.6 | 2,072.2 | 2,142.9 | 2,079.4 | 2,025.7 | 2,111.3 | 2,114.9 | 2,047.6 | 2,011.7 | 2,175 | 2,141.1 | 1,939.4 | 1,951 | 2,022.4 | 2,036.3 | 1,981.6 | 1,980.6 | 2,091.5 | 2,193.4 | 2,461.1 | 2,531.7 | 2,691.8 | 2,449.6 | 2,398.1 | 2,434.4 | 2,367.4 | 2,274 | 2,129.9 | 1,855.2 | 1,951.8 | 2,026.9 | 1,613.9 | 1,850.2 | 1,685.3 | 1,542.8 | 1,510.4 | 1,547 | 1,615.6 | 1,536.9 | 1,956.1 | 2,094.9 | 2,350.1 | 2,327.8 | 1,623.1 | 1,598.5 | 1,534.4 | 1,549 | 1,535.4 | 1,543.4 | 1,378.9 | 1,436 | 1,274.8 | 1,282.8 | 1,367 | 1,392.7 | 610.194 | 604.775 | 628.317 | 654.891 | 651.973 | 657.861 | 814.963 | 847.653 | 781.869 | 758.827 | 807.592 | 803.9 | 730.491 | 730.509 | 759.199 | 795.919 | 763.92 | 557.32 | 536.403 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 318.826 | 346.567 | 452.1 | 397.6 | 329.1 | 326.6 | 426.9 | 344.1 | 242.7 | 259.4 | 297 | 251.1 | 179.3 | 169 | 281.9 | 211.3 | 180.6 | 196.9 | 307.1 | 227.7 | 175.3 | 171.8 | 289.4 | 269.8 | 180.1 | 188.3 | 237.4 | 169.5 | 128 | 144.4 | 182.6 | 148.2 | 202.4 | 199 | 240.9 | 255 | 201.6 | 215.4 | 279.5 | 251.2 | 180.6 | 284.7 | 300.7 | 233.5 | 228.7 | 234.4 | 241.6 | 299.7 | 198.2 | 276.9 | 297.6 | 301.8 | 264.1 | 309.9 | 302.4 | 266 | 275.1 | 273.5 | 280.7 | 238.8 | 196.1 | 183.6 | 230.5 | 198.4 | 223.6 | 193.3 | 212.1 | 192.1 | 204.9 | 210.1 | 243.6 | 219 | 257.6 | 247.7 | 280.3 | 197.7 | 185 | 173.2 | 160.7 | 165 | 174.9 | 116.2 | 117.6 | 92 | 92.1 | 109.9 | 116 | 46.717 | 43.136 | 63.276 | 61.287 | 60.817 | 65.522 | 102.171 | 137.48 | 93.059 | 58.733 | 76.043 | 66.267 | 0 | 0 | 0 | 73.199 | 0 | 0 | 0 |
Short Term Debt
| 77.722 | 78.218 | 74.8 | 74.3 | 74.6 | 63.8 | 62.1 | 63.4 | 59.7 | 68.1 | 56.3 | 50.2 | 44.5 | 45.7 | 60.4 | 59 | 57.4 | 64 | 62.5 | 56.6 | 59.4 | 54.3 | 28.8 | 25 | 18.9 | 17.6 | 28.7 | 18.3 | 16.4 | 17.9 | 18.3 | 21.5 | 31.1 | 26.5 | 33 | 71.5 | 69.8 | 68.8 | 66.7 | 66.7 | 61.2 | 98.1 | 67 | 58.1 | 57.4 | 81.6 | 109.7 | 47.4 | 97.7 | 97.5 | 103.6 | 49.5 | 46.2 | 133.9 | 32.2 | 2.6 | 2.7 | 3.1 | 5.1 | 5.2 | 5.3 | 12.6 | 13 | 8.5 | 1.1 | 1.3 | 3.9 | 62 | 10.9 | 19.3 | 10.8 | 10.8 | 2.7 | 2.7 | 2 | 0 | 0 | 0 | 0 | 0 | 27.7 | 10.5 | 0 | 0 | 195.5 | 349.4 | 340 | 17.31 | 17.31 | 35 | 65 | 53.38 | 41.69 | 35.845 | 100.845 | 95 | 95 | 95 | 95 | 95 | 95 | 115 | 175 | 175 | -0.998 | 3.399 |
Tax Payables
| 6.842 | 17.051 | 8 | 4.4 | 6.6 | 2.9 | 0.8 | 16.8 | 15.5 | 13.9 | 12.6 | 19.4 | 16.8 | 14.3 | 15.2 | 19.4 | 16.6 | 16.2 | 11.1 | 3.8 | 5.4 | 2.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.883 | 19.351 | 24.5 | 27.8 | 22.1 | 19.4 | 25 | 24 | 16.8 | 17.3 | 20.6 | 20.7 | 16.5 | 14.5 | 19.1 | 17.4 | 16.6 | 17.3 | 18.1 | 20.6 | 17.8 | 17.2 | 23.9 | 19.3 | 12.8 | 14.4 | 9.9 | 12.8 | 8.7 | 4.1 | 8.5 | 10.6 | 9.3 | 6.3 | 9.7 | 10.6 | 8.8 | 8.6 | 9.1 | 11.1 | 17.8 | 20.7 | 24.8 | 27.4 | 9 | 12.3 | 18.2 | 22.1 | 6.4 | 8.5 | 14.2 | 17.8 | 4.8 | 4.9 | 25 | 29.2 | 30.7 | 7.1 | 38.7 | 41.1 | 39.8 | 39.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 215.652 | 230.188 | 203.2 | 193.6 | 231.3 | 167.2 | 222.8 | 177.8 | 127.4 | 153.8 | 161.4 | 194.5 | 165 | 481.2 | 170.1 | 159.1 | 140.2 | 154.8 | 151.1 | 130.9 | 146.6 | 181.9 | 214.6 | 151.7 | 574.5 | 109.7 | 143.7 | 127.2 | 85.5 | 91.4 | 102.5 | 94 | 152.1 | 182.9 | 196.7 | 180.7 | 160.6 | 196.7 | 170.4 | 155 | 194.7 | 136.4 | 127.9 | 124 | 115.2 | 109.7 | 116.3 | 55.6 | 139.1 | 81.9 | 69.3 | 74.7 | 65.5 | 82.5 | 95.4 | 115.2 | 98.1 | 138.6 | 83.6 | 100.7 | 117.1 | 144.1 | 151.8 | 69.7 | 70.2 | 51 | 63.2 | 70.9 | 58 | 37.2 | 17.9 | 77.4 | 12.9 | 22.3 | 25 | 21.1 | 17.3 | 18.6 | 17 | 19.9 | 16.2 | 32.8 | 15.8 | 20.4 | 15.8 | 26 | 10.2 | 6.791 | 19.98 | 32.453 | 18.349 | 16.052 | 15.132 | 27.047 | 15.117 | 15.113 | 15.112 | 17.859 | 15.112 | 15.112 | 15.111 | 24.266 | 12.353 | 12.352 | 12.351 | 20.115 |
Total Current Liabilities
| 631.083 | 674.324 | 754.6 | 693.3 | 657.1 | 577 | 736.8 | 609.3 | 446.6 | 498.6 | 535.3 | 516.5 | 405.3 | 710.4 | 531.5 | 446.8 | 394.8 | 433 | 538.8 | 435.8 | 399.1 | 425.2 | 556.7 | 465.8 | 786.3 | 330 | 419.7 | 327.8 | 238.6 | 257.8 | 311.9 | 274.3 | 394.9 | 414.7 | 480.3 | 517.8 | 440.8 | 489.5 | 525.7 | 484 | 454.3 | 539.9 | 520.4 | 443 | 410.3 | 438 | 485.8 | 424.8 | 441.4 | 464.8 | 484.7 | 443.8 | 380.6 | 531.2 | 455 | 413 | 406.6 | 422.3 | 408.1 | 385.8 | 358.3 | 379.9 | 395.3 | 276.6 | 294.9 | 245.6 | 279.2 | 325 | 273.8 | 266.6 | 272.3 | 307.2 | 273.2 | 272.7 | 307.3 | 218.8 | 202.3 | 191.8 | 177.7 | 184.9 | 218.8 | 159.5 | 133.4 | 112.4 | 303.4 | 485.3 | 466.2 | 70.818 | 80.426 | 130.729 | 144.636 | 130.249 | 122.344 | 165.063 | 253.442 | 203.172 | 168.845 | 188.902 | 176.379 | 110.112 | 110.111 | 139.266 | 260.552 | 187.352 | 11.353 | 23.514 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,150.088 | 2,181.845 | 2,407 | 2,377.5 | 2,300.5 | 1,839.1 | 2,087 | 1,987.4 | 1,807.4 | 1,840.7 | 1,574.5 | 1,475.6 | 1,389.3 | 1,727.1 | 1,767.9 | 1,766.5 | 1,799.5 | 1,955.1 | 1,866.3 | 1,861.5 | 1,816.8 | 1,886.8 | 1,825 | 1,663.5 | 802.2 | 1,021.4 | 1,024.1 | 985.2 | 933.7 | 900.5 | 510.5 | 472.9 | 816.5 | 785.5 | 816.2 | 863.9 | 880.6 | 894.6 | 933.3 | 911.7 | 906.5 | 954.3 | 978.5 | 862.1 | 882.5 | 908.7 | 1,049.8 | 1,061.5 | 1,041.1 | 1,130.9 | 1,223.1 | 1,237.5 | 1,273.3 | 1,219.4 | 1,162.6 | 1,067.4 | 1,042.8 | 934.9 | 942.2 | 879.2 | 676.9 | 655.2 | 795 | 678.1 | 649.2 | 660.2 | 574.1 | 502.7 | 555 | 590.1 | 649.8 | 950.9 | 1,018.4 | 1,014.5 | 937.1 | 596.3 | 567.7 | 511.1 | 562.2 | 576.9 | 536 | 241.9 | 317.8 | 203 | 90 | 53.6 | 103.4 | 91.778 | 61.973 | 25.276 | 35.986 | 43.265 | 35.492 | 134.306 | 166.137 | 154.425 | 143.085 | 154.86 | 161.525 | 139.303 | 112.192 | 91.782 | 4.719 | 39.844 | 0 | 0 |
Deferred Revenue Non-Current
| 165.023 | 167.262 | 26.6 | 85.4 | 0 | 0 | 0 | 0 | 0 | 0 | 33.1 | 30.3 | 32.2 | 0 | 169.9 | 190.2 | 184.7 | 176 | 163.8 | 163.4 | 152 | 140.8 | 136.3 | 0.6 | 1.3 | 1.9 | 2.5 | 3 | 3.8 | 4.6 | 5.2 | 77.3 | 86.8 | 87.4 | 3.8 | 132.7 | 114.1 | 157.8 | 1.9 | 129.6 | 95.9 | 99.2 | 97.6 | 98.1 | 128.1 | 119.8 | 114.3 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 229.6 | 232.7 | 233.8 | 332.3 | 263.6 | 235.3 | 241.4 | 254.1 | 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 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 231.114 | 249.539 | 211 | 198.2 | 221.1 | 178.7 | 128.9 | 115.4 | 149.9 | 178 | 101.7 | 105.6 | 121.3 | 66.2 | 75.3 | 55.3 | 69.3 | 40.6 | 28.5 | 8.5 | 29.1 | 48 | 24.7 | 10.6 | 24.9 | 25.3 | 17.5 | 20.6 | 27.5 | 29.8 | 22.4 | 13.7 | 9.4 | 17 | 9.7 | 10.7 | 15.2 | 9.5 | 8.3 | 7.9 | 7.9 | 4.1 | 4 | 3.1 | 5.1 | 4.9 | 2.5 | 1.6 | 5.2 | 0 | 5.9 | 0 | 0 | 0 | 70 | 65.7 | 77 | 72.4 | 22.1 | 15.5 | 15.2 | 18.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188.3 | 258.8 | 262.8 | 109.8 | 120.6 | 127.2 | 120.6 | 117.6 | 123.1 | 129.4 | 125.2 | 90.1 | 99.2 | 151.3 | 142.9 | 19.048 | 17.788 | 17.159 | 17.159 | 18.59 | 21.579 | 21.579 | 21.579 | 25.249 | 31.74 | 31.868 | 22.134 | 24.166 | 28.934 | 28.582 | 28.408 | 30.047 | 30.197 | 30.797 |
Other Non-Current Liabilities
| 38.04 | 32.072 | 4 | 1.4 | 68.1 | 69.2 | 63.7 | 87.7 | 62.4 | 56.6 | 3.6 | 0.9 | 1.1 | 34 | 1.6 | 4.5 | 10.8 | 24.1 | 1.6 | 5.2 | 1.8 | 6.3 | 18 | 104.4 | 101 | 97 | 96.9 | 55.6 | 64 | 66.5 | 68.9 | 8.9 | 7.4 | 3.9 | 119.2 | 3.3 | 2.7 | 2.4 | 95.3 | 1.5 | 1.1 | 0.8 | 0.4 | 0.1 | 0.3 | 0.7 | 1 | 0.6 | 129.8 | 133.9 | 130.1 | 166.7 | 158.8 | 189.5 | 82.3 | 83.4 | 86.3 | 3.6 | 53.5 | 52.3 | 56.6 | 114 | -795 | -678.1 | -649.2 | -660.2 | -574.1 | -502.7 | -555 | -590.1 | -649.8 | -950.9 | -1,206.7 | -1,273.3 | -1,199.9 | -706.1 | -688.3 | -638.3 | -682.8 | -694.5 | -659.1 | -371.3 | -443 | -293.1 | -189.2 | -204.9 | -246.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.197 | -30.797 |
Total Non-Current Liabilities
| 2,584.266 | 2,630.718 | 2,648.6 | 2,662.5 | 2,589.7 | 2,087 | 2,279.6 | 2,190.5 | 2,019.7 | 2,075.3 | 1,712.9 | 1,612.4 | 1,543.9 | 1,827.3 | 2,014.7 | 2,016.5 | 2,064.3 | 2,195.8 | 2,060.2 | 2,038.6 | 1,999.7 | 2,081.9 | 2,004 | 1,779.1 | 929.4 | 1,145.6 | 1,141 | 1,064.4 | 1,029 | 1,001.4 | 607 | 572.8 | 920.1 | 893.8 | 948.9 | 1,010.6 | 1,012.6 | 1,064.3 | 1,038.8 | 1,050.7 | 1,011.4 | 1,058.4 | 1,080.5 | 963.4 | 1,016 | 1,034.1 | 1,167.6 | 1,189.7 | 1,176.1 | 1,264.8 | 1,359.1 | 1,404.2 | 1,432.1 | 1,408.9 | 1,544.5 | 1,449.2 | 1,439.9 | 1,343.2 | 1,281.4 | 1,182.3 | 990.1 | 1,041.5 | 795 | 678.1 | 649.2 | 660.2 | 574.1 | 502.7 | 555 | 590.1 | 649.8 | 950.9 | 1,206.7 | 1,273.3 | 1,199.9 | 706.1 | 688.3 | 638.3 | 682.8 | 694.5 | 659.1 | 371.3 | 443 | 293.1 | 189.2 | 204.9 | 246.3 | 110.826 | 79.761 | 42.435 | 53.145 | 61.855 | 57.071 | 155.885 | 187.716 | 179.674 | 174.825 | 186.728 | 183.659 | 163.469 | 141.126 | 120.364 | 33.127 | 69.891 | 30.197 | 30.797 |
Total Liabilities
| 3,215.349 | 3,305.042 | 3,403.2 | 3,355.8 | 3,246.8 | 2,664 | 3,016.4 | 2,799.8 | 2,466.3 | 2,573.9 | 2,248.2 | 2,128.9 | 1,949.2 | 2,537.7 | 2,546.2 | 2,463.3 | 2,459.1 | 2,628.8 | 2,599 | 2,474.4 | 2,398.8 | 2,507.1 | 2,560.7 | 2,244.9 | 1,715.7 | 1,475.6 | 1,560.7 | 1,392.2 | 1,267.6 | 1,259.2 | 918.9 | 847.1 | 1,315 | 1,308.5 | 1,429.2 | 1,528.4 | 1,453.4 | 1,553.8 | 1,564.5 | 1,534.7 | 1,465.7 | 1,598.3 | 1,600.9 | 1,406.4 | 1,426.3 | 1,472.1 | 1,653.4 | 1,614.5 | 1,617.5 | 1,729.6 | 1,843.8 | 1,848 | 1,812.7 | 1,940.1 | 1,999.5 | 1,862.2 | 1,846.5 | 1,765.5 | 1,689.5 | 1,568.1 | 1,348.4 | 1,421.4 | 1,452.7 | 1,006.5 | 1,006.7 | 961.6 | 926.1 | 927.9 | 909.2 | 923.2 | 941.3 | 1,391.7 | 1,498.4 | 1,564.1 | 1,524.9 | 944.1 | 909.7 | 848.7 | 879.1 | 901.2 | 899.5 | 554.4 | 599.8 | 430.2 | 516.7 | 714.7 | 736.9 | 190.04 | 168.628 | 181.588 | 206.228 | 200.861 | 188.172 | 329.746 | 449.957 | 382.846 | 343.67 | 375.63 | 360.038 | 273.581 | 251.237 | 259.63 | 293.679 | 257.243 | 41.55 | 54.311 |
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 | 51.4 | 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 | 229.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,709.734 | 3,668.796 | 3,094.7 | 3,095.9 | 3,105 | 2,617.9 | 2,616.7 | 2,630.9 | 2,629.7 | 2,349.1 | 2,349.1 | 2,349.1 | 2,349.1 | 2,349.1 | 2,350.3 | 2,349.1 | 2,349.1 | 2,341.4 | 2,339.9 | 2,338.7 | 2,339.9 | 2,339.9 | 2,339.9 | 2,340.2 | 1,953.5 | 1,953.5 | 1,953.5 | 1,953.5 | 1,953.5 | 1,953.5 | 1,953.5 | 1,953.5 | 1,946.1 | 1,938.3 | 1,930.7 | 1,793.2 | 1,793.2 | 1,788.2 | 1,788.2 | 1,788.2 | 1,788.2 | 1,787.9 | 1,787.9 | 1,787.9 | 1,788.4 | 1,787.5 | 1,646.5 | 1,640.4 | 0 | 0 | 1,633.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 574.2 | 607.4 | 843.5 | 723.7 | 616.7 | 582.5 | 637.8 | 692.4 | 595.6 | 564.4 | 596.5 | 786 | 802.9 | 679 | 688.8 | 685.7 | 669.9 | 634.2 | 643.9 | 824.5 | 836.2 | 844.6 | 766.1 | 652.3 | 655.8 | 420.154 | 436.147 | 446.729 | 448.663 | 451.112 | 469.689 | 485.217 | 397.696 | 399.023 | 415.157 | 431.962 | 443.862 | 456.91 | 479.272 | 499.569 | 502.24 | 506.677 | 515.77 | 464.084 |
Retained Earnings
| -2,257.093 | -2,120.407 | -1,786.4 | -1,812.8 | -1,655.9 | -1,564.9 | -1,669.5 | -1,692.8 | -1,443.6 | -1,316.1 | -1,419.5 | -1,408.1 | -1,336.6 | -1,429.1 | -1,475.6 | -1,527 | -1,450.3 | -1,426 | -1,406.2 | -1,449.3 | -1,358.6 | -1,295.7 | -1,422.9 | -1,343.1 | -1,267.2 | -1,252.9 | -1,266.9 | -1,291.1 | -1,136 | -1,108.7 | -1,136.2 | -1,077.9 | -1,281.9 | -1,248.8 | -1,328.3 | -1,334.5 | -1,275.5 | -1,293.6 | -1,261.1 | -1,283 | -1,231.8 | -1,218.1 | -1,239.8 | -1,231.8 | -1,240 | -1,195.6 | -1,202.3 | -1,199.6 | -1,219.5 | -1,216.2 | -1,228.2 | -975.9 | -829.6 | -798 | -1,101.3 | -1,024.2 | -977.3 | -915.9 | -883.3 | -860.8 | -857.1 | -844.7 | -803.1 | -747.4 | -532.2 | -636.2 | -729.8 | -760.2 | -699.5 | -640.4 | -745.3 | -774.3 | -742.6 | -551.8 | -534.7 | -504.3 | -480.9 | -453.2 | -450.8 | -438.8 | -415.9 | -399.8 | -384.3 | 0 | 0 | 0 | -229.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.378 | 0 | 0 | 0 | -26.478 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -22.851 | -22.87 | 117.1 | 161.3 | 123.1 | 155.9 | 159.7 | 190.3 | 81.4 | 38.4 | 52.8 | 57.3 | 29.4 | 66.1 | 74.5 | 138.4 | 169.8 | 229.5 | 105.3 | 123.1 | 108.5 | 144.9 | 171.9 | 97.7 | 114 | 103.8 | 89.4 | 89.7 | 96.6 | 108.9 | 111.3 | 92.1 | 71.4 | 74.2 | 111.3 | 92.3 | 54.6 | 62.9 | 23.3 | 7.7 | -10.4 | 6.9 | -7.9 | -23.1 | -23.7 | -41.6 | -61.3 | -76.2 | -57.5 | -58.6 | -55.3 | -40.8 | -74.2 | -65.9 | -55.3 | -37.8 | -25.8 | -55.7 | -39.5 | -29.2 | -11.8 | -0.6 | 1.6 | -20.9 | 0 | -15.8 | -20.3 | -16.1 | -13.7 | -11.3 | 0.1 | -1.3 | -0.9 | -0.4 | -0.7 | -0.9 | -1 | -1 | -1.3 | -0.3 | -0.1 | 0.1 | 0.1 | 844.6 | 766.1 | 652.3 | 655.8 | 420.154 | 436.147 | 446.729 | 448.663 | 451.112 | 469.689 | 485.217 | 397.696 | 399.023 | 415.157 | 431.962 | -217.798 | 456.91 | 479.272 | 499.569 | -205.024 | 506.677 | 515.77 | 464.084 |
Other Total Stockholders Equity
| 1.505 | 1.489 | 1.2 | 0 | 0 | 0 | 1.2 | 0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0 | 1.2 | 1.2 | 1.2 | 0 | 1.2 | 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 | -51.4 | 2.5 | 1,640.1 | 1,636.7 | 0 | 1,629.8 | 1,622.8 | 1,615.6 | 1,606.7 | 1,597.9 | 1,591 | 1,573.5 | 1,507.3 | 1,451.8 | 1,375.7 | 1,375.7 | 801.5 | 768.3 | 532.2 | 652 | 750.1 | 776.3 | 713.2 | 651.7 | 745.2 | 775.6 | 743.5 | 552.2 | 535.4 | 505.2 | 481.9 | 454.2 | 452.1 | 439.1 | 416 | 399.7 | 384.2 | -844.6 | -766.1 | -652.3 | -655.8 | -420.154 | -436.147 | -446.729 | -448.663 | -451.112 | -469.689 | -485.217 | -397.696 | -399.023 | -415.157 | -431.962 | 276.176 | -456.91 | -479.272 | -499.569 | 231.502 | -506.677 | -515.77 | -464.084 |
Total Shareholders Equity
| 1,431.294 | 1,527.007 | 1,426.6 | 1,444.4 | 1,572.2 | 1,208.9 | 1,108.1 | 1,128.4 | 1,268.7 | 1,072.6 | 983.6 | 999.5 | 1,043.1 | 987.3 | 949.2 | 961.7 | 1,069.8 | 1,146.1 | 1,039 | 1,013.7 | 1,089.8 | 1,189.1 | 1,088.9 | 1,094.8 | 800.3 | 804.4 | 776 | 752.1 | 914.1 | 953.7 | 928.6 | 967.7 | 735.6 | 763.7 | 713.7 | 551 | 572.3 | 557.5 | 550.4 | 512.9 | 546 | 576.7 | 540.2 | 533 | 524.7 | 550.3 | 382.9 | 367.1 | 363.1 | 361.9 | 349.6 | 613.1 | 719 | 751.7 | 450.1 | 535.9 | 587.9 | 601.9 | 584.5 | 561.8 | 506.8 | 530.4 | 574.2 | 607.4 | 843.5 | 723.7 | 616.7 | 582.5 | 637.8 | 692.4 | 595.6 | 564.4 | 596.5 | 786 | 802.9 | 679 | 688.8 | 685.7 | 669.9 | 634.2 | 643.9 | 824.5 | 836.2 | 844.6 | 766.1 | 652.3 | 655.8 | 420.154 | 436.147 | 446.729 | 448.663 | 451.112 | 469.689 | 485.217 | 397.696 | 399.023 | 415.157 | 431.962 | 443.862 | 456.91 | 479.272 | 499.569 | 502.24 | 506.677 | 515.77 | 464.084 |
Total Equity
| 1,787.065 | 1,878.852 | 1,770.9 | 1,797.4 | 1,916.5 | 1,560.3 | 1,460.5 | 1,488 | 1,603.4 | 1,397.7 | 1,312.2 | 1,329.2 | 1,365.4 | 1,313.9 | 1,280.1 | 1,308 | 1,069.8 | 1,146.1 | 1,039 | 1,013.7 | 1,089.8 | 1,189.1 | 1,088.9 | 1,094.8 | 800.3 | 804.4 | 776 | 752.1 | 914.1 | 953.7 | 928.6 | 967.7 | 735.6 | 763.7 | 713.7 | 551 | 572.3 | 557.5 | 550.4 | 512.9 | 546 | 576.7 | 540.2 | 533 | 524.7 | 550.3 | 382.9 | 367.1 | 363.1 | 361.9 | 349.6 | 613.1 | 719 | 751.7 | 450.1 | 535.9 | 587.9 | 601.9 | 584.5 | 561.8 | 506.8 | 530.4 | 574.2 | 607.4 | 843.5 | 723.7 | 616.7 | 582.5 | 637.8 | 692.4 | 595.6 | 564.4 | 596.5 | 786 | 802.9 | 679 | 688.8 | 685.7 | 669.9 | 634.2 | 643.9 | 824.5 | 836.2 | 844.6 | 766.1 | 652.3 | 655.8 | 420.154 | 436.147 | 446.729 | 448.663 | 451.112 | 469.689 | 485.217 | 397.696 | 399.023 | 415.157 | 431.962 | 443.862 | 456.91 | 479.272 | 499.569 | 502.24 | 506.677 | 515.77 | 482.092 |
Total Liabilities & Shareholders Equity
| 5,002.414 | 5,183.895 | 5,174.1 | 5,153.2 | 5,163.3 | 4,224.3 | 4,476.9 | 4,287.8 | 4,069.7 | 3,971.6 | 3,560.4 | 3,458.1 | 3,314.6 | 3,851.6 | 3,826.3 | 3,771.3 | 3,528.9 | 3,774.9 | 3,638 | 3,488.1 | 3,488.6 | 3,696.2 | 3,649.6 | 3,339.7 | 2,516 | 2,280 | 2,336.7 | 2,144.3 | 2,181.7 | 2,212.9 | 1,847.5 | 1,814.8 | 2,050.6 | 2,072.2 | 2,142.9 | 2,079.4 | 2,025.7 | 2,111.3 | 2,114.9 | 2,047.6 | 2,011.7 | 2,175 | 2,141.1 | 1,939.4 | 1,951 | 2,022.4 | 2,036.3 | 1,981.6 | 1,980.6 | 2,091.5 | 2,193.4 | 2,461.1 | 2,531.7 | 2,691.8 | 2,449.6 | 2,398.1 | 2,434.4 | 2,367.4 | 2,274 | 2,129.9 | 1,855.2 | 1,951.8 | 2,026.9 | 1,613.9 | 1,850.2 | 1,685.3 | 1,542.8 | 1,510.4 | 1,547 | 1,615.6 | 1,536.9 | 1,956.1 | 2,094.9 | 2,350.1 | 2,327.8 | 1,623.1 | 1,598.5 | 1,534.4 | 1,549 | 1,535.4 | 1,543.4 | 1,378.9 | 1,436 | 1,274.8 | 1,282.8 | 1,367 | 1,392.7 | 610.194 | 604.775 | 628.317 | 654.891 | 651.973 | 657.861 | 814.963 | 847.653 | 781.869 | 758.827 | 807.592 | 803.9 | 730.491 | 730.509 | 759.199 | 795.919 | 763.92 | 557.32 | 536.403 |