Sarepta Therapeutics, Inc.
NASDAQ:SRPT
121.61 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 197.855 | 383.622 | 427.29 | 428.43 | 541.932 | 851.929 | 871.668 | 966.777 | 1,038.624 | 868.565 | 1,233.877 | 2,115.869 | 1,599.113 | 1,697.275 | 1,481.836 | 1,502.648 | 1,474.637 | 1,639.959 | 1,764.212 | 835.08 | 724.829 | 808.591 | 732.19 | 370.829 | 209.702 | 410.375 | 557.234 | 599.691 | 617.63 | 168.348 | 274.723 | 122.42 | 395.14 | 111.819 | 38.001 | 80.304 | 55.819 | 69.538 | 74.436 | 73.551 | 52.299 | 102.754 | 49.101 | 256.965 | 273.644 | 156.185 | 167.919 | 187.661 | 37.987 | 24.491 | 30.573 | 39.904 | 46.356 | 54.188 | 23.283 | 33.589 | 35.967 | 36.742 | 41.438 | 48.275 | 50.268 | 20.037 | 24.723 | 11.192 | 14.081 | 18.509 | 19.961 | 24.803 | 3.861 | 9.264 | 14.965 | 20.159 | 25.578 | 31.764 | 36.867 | 34.598 | 27.557 | 27.346 | 34.357 | 16.655 | 12.342 | 11.045 | 8.687 | 12.525 | 6.53 | 9.078 | 7.172 | 10.385 | 12.589 | 13.445 | 29.886 | 11.069 | 24.613 | 28.132 | 22.002 | 25.899 | 29.555 | 6.949 | 9.58 | 8.7 | 2.4 | 4.4 | 6.7 | 8.5 | 10.9 | 13.2 | 15.8 | 17.6 | 18.5 | 17.6 | 2.3 | 3 |
Short Term Investments
| 1,000.534 | 1,076.852 | 963.453 | 1,247.82 | 1,191.61 | 1,008.786 | 1,010.429 | 1,022.597 | 1,033.86 | 1,059.454 | 779.548 | 0 | 0 | 30 | 255.997 | 435.923 | 341.467 | 421.349 | 406.94 | 289.668 | 324.063 | 294.478 | 612.018 | 803.083 | 583.158 | 538.769 | 491.757 | 479.369 | 0.784 | 132.598 | 115.59 | 195.425 | 0.784 | 11.396 | 91.155 | 112.187 | 44.09 | 87.349 | 91.787 | 136.793 | 183.718 | 176.785 | 176.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0.171 | 0.169 | 0.168 | 0.285 | 0.282 | 0.28 | 0.277 | 0.274 | 0.272 | 10.188 | 10.057 | 12.081 | 12.993 | 12.847 | 12.709 | 12.579 | 12.453 | 3.401 | 4.84 | 2.835 | 2.86 | 10.763 | 18.129 | 27.722 | 25.074 | 21.129 | 21.262 | 4.541 | 8.909 | 9.878 | 16.235 | 7.94 | 14.528 | 3.157 | 6.596 | 4.618 | 6.214 | 8.593 | 3.625 | 4.8 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,198.389 | 1,460.474 | 1,390.743 | 1,676.25 | 1,733.542 | 1,860.715 | 1,882.097 | 1,989.374 | 2,072.484 | 1,928.019 | 2,013.425 | 2,115.869 | 1,599.113 | 1,727.275 | 1,737.833 | 1,938.571 | 1,816.104 | 2,061.308 | 2,171.152 | 1,124.748 | 1,048.892 | 1,103.069 | 1,344.208 | 1,173.912 | 792.86 | 949.144 | 1,048.991 | 1,079.06 | 618.414 | 301.73 | 391.097 | 317.845 | 395.14 | 123.215 | 129.156 | 192.491 | 99.909 | 156.887 | 166.223 | 210.344 | 236.017 | 279.539 | 225.192 | 256.965 | 273.644 | 156.185 | 167.919 | 187.661 | 37.987 | 24.491 | 30.573 | 39.904 | 46.356 | 54.188 | 23.283 | 33.589 | 35.967 | 36.742 | 41.61 | 48.446 | 50.437 | 20.205 | 25.008 | 11.474 | 14.361 | 18.786 | 20.235 | 25.074 | 14.05 | 19.32 | 27.046 | 33.152 | 38.425 | 44.473 | 49.447 | 47.051 | 30.957 | 32.186 | 37.191 | 19.515 | 23.105 | 29.174 | 36.41 | 37.599 | 27.66 | 30.34 | 11.713 | 19.294 | 22.467 | 29.68 | 37.825 | 25.597 | 27.77 | 34.729 | 26.62 | 32.112 | 38.148 | 10.574 | 14.38 | 11.6 | 2.4 | 4.4 | 6.7 | 8.5 | 10.9 | 13.2 | 15.8 | 17.6 | 18.5 | 17.6 | 2.3 | 3 |
Net Receivables
| 434.524 | 392.26 | 419.381 | 439.706 | 354.263 | 267.158 | 288.076 | 259.697 | 223.45 | 230.275 | 197.201 | 171.637 | 181.558 | 148.264 | 136.367 | 138.583 | 124.886 | 107.087 | 109.934 | 93.938 | 71.091 | 94.48 | 107.569 | 49.044 | 48.601 | 53.394 | 39.848 | 29.468 | 24.751 | 17.791 | 12.278 | 5.228 | 3.986 | 3.982 | 3.99 | 3.977 | 2.733 | 2.416 | 2.416 | 2.416 | 3.362 | 5.226 | 7.849 | 3.53 | 6.721 | 3.788 | 5.652 | 4.713 | 2.474 | 7.18 | 5.135 | 3.633 | 4.267 | 10.892 | 13.576 | 3.224 | 5.241 | 2.153 | 1.648 | 2.085 | 5.671 | 3.36 | 3.126 | 4.971 | 4.077 | 2.666 | 4.053 | 2.87 | 1.751 | 1.12 | 0.552 | 0.051 | 0.061 | 0.044 | 0.84 | 1.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 0.519 | 0.513 | 0.507 | 0.501 | 0 | 1.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 565.924 | 485.795 | 373.53 | 322.859 | 244.011 | 226.876 | 202.675 | 203.968 | 221.192 | 208.095 | 198.997 | 186.212 | 288.469 | 268.756 | 240.333 | 231.961 | 220.118 | 179.65 | 173.168 | 171.379 | 166.36 | 156.569 | 140.467 | 125.445 | 115.816 | 104.126 | 99.375 | 83.605 | 64.693 | 41.754 | 30.445 | 12.813 | 2.921 | 24.892 | 26.509 | 26.874 | 18.832 | 22.636 | 23.967 | 33.465 | 4 | 4 | 7.25 | 7.25 | 7.25 | 7.25 | 0 | 0 | -2.474 | 0 | 0 | 0 | -4.267 | -10.892 | -13.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.437 | 0 | 0 | 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 Assets
| 486.532 | 345.107 | 281.211 | 140.516 | 13.669 | 11.459 | 9.878 | 7.722 | 11.059 | 9.805 | 7.008 | 6.142 | 5.678 | 4.905 | 5.369 | 4.065 | 3.231 | 3.222 | 5.867 | 5.249 | 5.109 | 5.927 | 4.949 | 77.782 | 54.8 | 1.868 | 2.4 | 36.511 | 1.022 | 1.14 | 0.956 | 0.914 | 1.556 | 1.105 | 1.071 | 1.201 | 0.634 | 0.455 | 0.443 | 1.571 | 26.436 | 15.906 | 9.079 | 3.061 | 2.807 | 5.683 | 3.023 | 1.534 | 4.172 | 1.561 | 1.924 | 1.647 | 5.589 | 11.835 | 15.212 | 1.025 | 1.106 | 1.037 | 0.891 | 0.779 | 0.839 | 0.764 | 0.645 | 0.599 | 1.223 | 1.094 | 1.075 | 0.767 | 0.953 | 0.775 | 0.709 | 0.736 | 0.803 | 0.584 | 0.481 | 0.366 | 0.543 | 0.245 | 0.283 | 0.683 | 0.699 | 0.474 | 0.748 | 0.791 | 0.655 | 0.437 | 0.349 | 0.595 | 0.055 | 0.085 | 0.276 | 0.199 | 1.049 | 1.131 | 0.858 | 1.019 | 0.122 | 0.023 | 0.049 | 0.1 | 0.1 | 0 | 0 | 0.5 | 0.6 | 1.3 | 0.5 | 0.1 | 0 | 0 | 0 | 0.1 |
Total Current Assets
| 2,685.369 | 2,683.636 | 2,464.865 | 2,579.331 | 2,450.849 | 2,472.614 | 2,488.377 | 2,557.861 | 2,625.929 | 2,469.3 | 2,530.947 | 2,604.099 | 2,185.31 | 2,265.217 | 2,271.35 | 2,485.196 | 2,322.673 | 2,459.421 | 2,547.348 | 1,468.913 | 1,362.299 | 1,427.418 | 1,671.423 | 1,426.183 | 1,012.077 | 1,139.244 | 1,219.417 | 1,228.644 | 735.608 | 390.585 | 457.307 | 373.476 | 434.744 | 153.194 | 160.726 | 224.543 | 122.108 | 182.394 | 193.049 | 247.796 | 269.815 | 304.671 | 249.37 | 270.806 | 290.422 | 172.906 | 176.594 | 193.908 | 42.159 | 33.232 | 37.632 | 45.184 | 51.945 | 66.023 | 38.495 | 37.838 | 42.314 | 39.932 | 44.149 | 51.31 | 56.947 | 24.329 | 28.779 | 17.044 | 19.66 | 22.546 | 25.363 | 28.711 | 16.754 | 21.215 | 28.307 | 33.94 | 39.289 | 45.101 | 50.767 | 48.653 | 31.5 | 32.431 | 37.475 | 20.198 | 23.804 | 29.648 | 37.157 | 38.391 | 28.314 | 30.778 | 12.581 | 20.402 | 23.029 | 30.266 | 38.101 | 27.511 | 28.818 | 35.86 | 27.478 | 33.131 | 38.269 | 10.597 | 14.429 | 11.7 | 2.5 | 4.4 | 6.7 | 9 | 11.5 | 14.5 | 16.3 | 17.7 | 18.5 | 17.6 | 2.3 | 3.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 446.686 | 400.201 | 375.571 | 357.106 | 345.821 | 323.602 | 244.878 | 244.991 | 224.039 | 230.291 | 233.23 | 236.687 | 271.912 | 276.198 | 268.175 | 282.191 | 242.8 | 227.537 | 200.422 | 167.553 | 159.025 | 156.65 | 147.378 | 97.024 | 76.841 | 57.624 | 53.927 | 43.156 | 38.872 | 39.393 | 38.412 | 37.801 | 35.62 | 36.158 | 36.982 | 37.344 | 37.379 | 37.196 | 37.759 | 38.501 | 37.178 | 20.163 | 20.13 | 15.049 | 8.244 | 3.359 | 3.088 | 3.397 | 3.661 | 3.898 | 4.105 | 4.265 | 4.301 | 4.328 | 4.076 | 4.035 | 4.134 | 4.556 | 4.733 | 2.466 | 2.102 | 4.758 | 4.934 | 5.189 | 6.278 | 6.474 | 6.677 | 6.825 | 7.099 | 7.19 | 4.103 | 4.33 | 4.746 | 4.936 | 5.154 | 5.599 | 5.888 | 6.008 | 6.144 | 6.314 | 6.588 | 6.565 | 6.772 | 7.008 | 7.006 | 7.102 | 7.066 | 6.584 | 6.052 | 5.668 | 5.526 | 4.898 | 3.177 | 2.424 | 1.993 | 1.037 | 0.812 | 0.552 | 0.423 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
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 |
Intangible Assets
| 0 | 28.252 | 28.93 | 29.62 | 19.501 | 18.018 | 7.199 | 7.578 | 13.057 | 13.062 | 13.328 | 14.239 | 14.204 | 14.105 | 14.124 | 13.628 | 13.344 | 13.105 | 12.813 | 12.497 | 11.975 | 11.825 | 11.781 | 11.574 | 15.324 | 14.857 | 14.473 | 14.355 | 14.029 | 7.795 | 7.684 | 8.076 | 8.111 | 6.991 | 6.728 | 6.642 | 6.116 | 6.024 | 5.842 | 5.891 | 5.689 | 5.387 | 5.217 | 5.042 | 5.231 | 5.186 | 4.883 | 4.913 | 4.837 | 4.74 | 4.704 | 4.764 | 4.698 | 4.459 | 4.074 | 3.98 | 4.301 | 4.068 | 3.832 | 3.759 | 3.58 | 3.452 | 3.269 | 3.268 | 3.543 | 3.523 | 3.404 | 3.067 | 2.977 | 2.769 | 2.611 | 2.559 | 2.472 | 2.312 | 2.163 | 2.118 | 2.091 | 2.067 | 2.042 | 1.969 | 1.947 | 0 | 1.842 | 1.716 | 1.765 | 1.715 | 1.656 | 1.588 | 1.632 | 1.568 | 1.48 | 1.376 | 1.115 | 1.059 | 0.955 | 0.891 | 0.904 | 0.895 | 0.85 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Goodwill and Intangible Assets
| 0 | 28.252 | 28.93 | 29.62 | 19.501 | 18.018 | 7.199 | 7.578 | 13.057 | 13.062 | 13.328 | 14.239 | 14.204 | 14.105 | 14.124 | 13.628 | 13.344 | 13.105 | 12.813 | 12.497 | 11.975 | 11.825 | 11.781 | 11.574 | 15.324 | 14.857 | 14.473 | 14.355 | 14.029 | 7.795 | 7.684 | 8.076 | 8.111 | 6.991 | 6.728 | 6.642 | 6.116 | 6.024 | 5.842 | 5.891 | 5.689 | 5.387 | 5.217 | 5.042 | 5.231 | 5.186 | 4.883 | 4.913 | 4.837 | 4.74 | 4.704 | 4.764 | 4.698 | 4.459 | 4.074 | 3.98 | 4.301 | 4.068 | 3.832 | 3.759 | 3.58 | 3.452 | 3.269 | 3.268 | 3.543 | 3.523 | 3.404 | 3.067 | 2.977 | 2.769 | 2.611 | 2.559 | 2.472 | 2.312 | 2.163 | 2.118 | 2.091 | 2.067 | 2.042 | 1.969 | 1.947 | 0 | 1.842 | 1.716 | 1.765 | 1.715 | 1.656 | 1.588 | 1.632 | 1.568 | 1.48 | 1.376 | 1.115 | 1.059 | 0.955 | 0.891 | 0.904 | 0.895 | 0.85 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Long Term Investments
| 181.77 | 23.185 | 41.376 | 22.106 | 13.448 | 31 | 31 | 31.321 | 33.244 | 33.234 | 33.394 | 34.892 | 35.288 | 39.971 | 40.64 | 38.799 | 32.769 | 33.344 | 33.697 | 31.937 | 31.834 | 32.154 | 32.359 | 107.294 | 30 | 0 | 0 | 9.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.647 | 0.647 | 0.647 | 0.647 | 0.557 | 0.557 | 7.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.579 | -0 | 81.061 | 85.675 | 0 | 0 | 0 | 0 | 0 | 114.772 | 142.718 | 150.851 | 158.537 | 151.92 | 156.88 | 138.033 | 141.127 | 130.123 | 125.677 | 107.909 | 92.028 | -107.294 | -30 | 0 | 0 | -9.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 286.109 | 288.983 | 298.064 | 276.413 | 199.027 | 194.981 | 288.332 | 286.615 | 259.88 | 250.966 | 245.255 | 143.285 | 12.786 | 12.731 | 12.407 | 12.984 | 12.198 | 11.603 | 11.981 | 11.799 | 11.66 | 11.797 | 8.926 | 107.294 | 78.664 | 35.435 | 12.466 | 21.809 | 11.772 | 12.366 | 8.13 | 4.751 | 8.835 | 7.725 | 8.928 | 5.253 | 19.148 | 6.096 | 6.058 | 2.845 | 5.729 | 6.441 | 0.025 | 0.025 | 0.025 | 1.625 | 1.525 | 2.775 | 2.425 | 0.231 | 0.206 | 0.155 | 0.139 | 0.123 | 0.386 | 0.123 | 0.111 | 0.111 | 0.111 | 2.492 | 2.494 | 0.078 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.285 | 0.035 | 0.035 | 0.035 | 0.035 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.035 | 1.928 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.383 | 0.089 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.3 | 0.2 | 0.1 | -0.1 | -0.1 | 0.4 | 0.1 |
Total Non-Current Assets
| 914.565 | 740.621 | 759.52 | 685.245 | 658.858 | 653.276 | 571.409 | 570.505 | 530.22 | 527.553 | 525.207 | 543.875 | 476.908 | 493.856 | 493.883 | 499.522 | 457.991 | 423.622 | 400.04 | 353.909 | 340.171 | 320.335 | 292.472 | 215.892 | 170.829 | 107.916 | 80.866 | 79.32 | 64.673 | 59.554 | 54.226 | 50.628 | 52.566 | 50.874 | 52.638 | 49.239 | 62.643 | 49.316 | 49.659 | 47.237 | 49.243 | 32.638 | 26.019 | 20.763 | 14.057 | 10.727 | 16.746 | 11.085 | 10.923 | 8.869 | 9.015 | 9.184 | 9.138 | 8.91 | 8.536 | 8.138 | 8.546 | 8.735 | 8.676 | 8.717 | 8.176 | 8.288 | 8.238 | 8.491 | 9.855 | 10.032 | 10.117 | 9.926 | 10.111 | 9.993 | 7 | 6.923 | 7.253 | 7.283 | 7.352 | 7.755 | 8.017 | 8.112 | 8.224 | 8.32 | 8.57 | 8.494 | 8.645 | 8.755 | 8.801 | 8.847 | 8.751 | 8.202 | 7.714 | 7.266 | 7.036 | 6.304 | 4.322 | 3.513 | 2.978 | 1.957 | 1.746 | 1.829 | 1.362 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.3 | 1.2 | 1.1 | 0.9 | 0.9 | 1.4 | 1.1 |
Total Assets
| 3,599.934 | 3,424.257 | 3,224.385 | 3,264.576 | 3,109.707 | 3,125.89 | 3,059.786 | 3,128.366 | 3,156.149 | 2,996.853 | 3,056.154 | 3,147.974 | 2,662.218 | 2,759.073 | 2,765.233 | 2,984.718 | 2,780.664 | 2,883.043 | 2,947.388 | 1,822.822 | 1,702.47 | 1,747.753 | 1,963.895 | 1,642.075 | 1,182.906 | 1,247.16 | 1,300.283 | 1,307.964 | 800.281 | 450.139 | 511.533 | 424.104 | 487.31 | 204.068 | 213.364 | 273.782 | 184.751 | 231.71 | 242.708 | 295.033 | 319.058 | 337.309 | 275.389 | 291.569 | 304.479 | 183.633 | 193.34 | 204.993 | 53.082 | 42.101 | 46.647 | 54.368 | 61.083 | 74.933 | 47.031 | 45.976 | 50.86 | 48.667 | 52.825 | 60.027 | 65.123 | 32.617 | 37.017 | 25.536 | 29.515 | 32.578 | 35.48 | 38.638 | 26.865 | 31.209 | 35.307 | 40.863 | 46.542 | 52.384 | 58.119 | 56.408 | 39.516 | 40.543 | 45.698 | 28.519 | 32.373 | 38.142 | 45.802 | 47.145 | 37.115 | 39.624 | 21.333 | 28.604 | 30.743 | 37.532 | 45.137 | 33.815 | 33.14 | 39.373 | 30.456 | 35.088 | 40.015 | 12.427 | 15.791 | 12.9 | 3.8 | 5.7 | 8 | 10.2 | 12.6 | 15.8 | 17.5 | 18.8 | 19.4 | 18.5 | 3.7 | 4.2 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 118.774 | 107.417 | 91.536 | 164.918 | 87.948 | 109.796 | 106.71 | 95.875 | 118.461 | 56.207 | 54.007 | 76.741 | 44.163 | 76.681 | 76.651 | 111.09 | 74.528 | 91.66 | 26.595 | 68.094 | 81.946 | 44.045 | 26.499 | 33.829 | 20.408 | 17.382 | 17.379 | 8.467 | 5.317 | 10.921 | 27.446 | 29.69 | 20.684 | 17.133 | 18.673 | 20.234 | 7.431 | 14.095 | 9.318 | 12.408 | 0.967 | 1.309 | 7.721 | 17.634 | 8.129 | 6.727 | 7.073 | 7.532 | 4.334 | 8.813 | 8.195 | 9.396 | 7.899 | 10.975 | 6.484 | 1.311 | 4.945 | 2.369 | 1.761 | 1.381 | 4.303 | 1.506 | 1.279 | 2.014 | 3.258 | 2.325 | 3.368 | 3.026 | 5.274 | 2.349 | 1.89 | 1.402 | 1.156 | 1.288 | 1.251 | 1.862 | 1.641 | 1.256 | 1.574 | 1.456 | 0.737 | 1.608 | 1.781 | 3.053 | 1.819 | 0.811 | 1.129 | 4.541 | 4.47 | 3.553 | 4.248 | 2.772 | 1.15 | 1.245 | 1.218 | 1.291 | 1.014 | 0.839 | 0.51 | 0.7 | 0.4 | 0.2 | 0.5 | 0.9 | 0.9 | 0.4 | 0.3 | 0.2 | 0.5 | 0.5 | 0.2 | 0.2 |
Short Term Debt
| 91.595 | 91.505 | 105.586 | 123.328 | 322.35 | 326.877 | 0 | 15.489 | 0 | 0 | 0 | 271.697 | 221.009 | 240.141 | 180.636 | 80.367 | 199.063 | 159.088 | 176.298 | 0 | 121.663 | 107.328 | 100.12 | 134.095 | 88.687 | 9.514 | 3.446 | 6.175 | 4.732 | 11.217 | 11.346 | 10.108 | 10.107 | 10.106 | 7.604 | 8.429 | 5.889 | 5.008 | 4.93 | 2.59 | 2.512 | 0.096 | 0.094 | 0.092 | 0.091 | 0.09 | 0.09 | 0.089 | 0.088 | 0.087 | 0.086 | 0.085 | 0.084 | 0.083 | 0.082 | 0.081 | 0.08 | 0.079 | 0.078 | 0.077 | 0.076 | 0.076 | 0.075 | 0.074 | 0.074 | 0.073 | 0.026 | 0.071 | 0.07 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | -0.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 18.186 | 18.292 | 13.766 | 24.677 | 20.815 | 16.092 | 12.521 | 4.095 | 2.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.301 | 0 | 0.523 | 0.943 | 0.943 | 3.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.001 | 122.036 | 112 | 50.416 | 22.494 | 44.989 | 67.239 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.244 | 89.311 | 91.073 | 0 | 3.303 | 3.303 | 3.985 | 3.303 | 3.303 | 3.303 | 65.648 | 3.316 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.303 | 3.363 | 3.318 | 3.362 | 3.303 | 3.303 | 3.299 | 3.963 | 4.499 | 3.884 | 3.304 | 3.304 | 3.304 | 3.304 | 3.304 | 3.304 | 3.304 | 3.304 | 3.304 | 3.335 | 3.366 | 3.409 | 3.428 | 2.096 | 2.128 | 2.159 | 2.19 | 2.244 | 2.275 | 1.596 | 0.738 | 1.325 | 1.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 362.119 | 367.532 | 299.587 | 314.997 | 17.951 | 16.992 | 362.935 | 418.996 | 395.211 | 400.115 | 311.711 | 15.051 | 19.027 | 18.956 | 18.205 | 135.325 | 15.553 | 14.837 | 12.463 | 196.673 | 8.944 | 7.413 | 6.762 | 2.463 | 1.995 | 74.488 | 4.723 | 70.374 | 57.118 | 40.519 | 32.534 | 32.321 | 30.839 | 36.388 | 25.58 | 30.328 | 21.044 | 16.556 | 16.295 | 18.551 | 15.885 | 24.696 | 26.64 | 14.941 | 38.918 | 81.117 | 92.612 | 67.961 | 47.474 | 4.927 | 18.338 | 7.816 | 15.244 | 22.576 | 33.35 | 41.161 | 35.405 | 31.454 | 21.093 | 28.621 | 36.584 | 22.578 | 8.103 | 3.01 | 5.09 | 4.154 | 7.152 | 5.918 | 2.88 | 1.337 | 2.457 | 1.749 | 1.027 | 0.977 | 0.959 | 0.886 | 0.881 | 0.67 | 0.704 | 0.793 | 0.612 | 0.559 | 0.969 | 0.698 | 0.49 | 0.485 | 0.491 | 0.581 | 0.446 | 0.402 | 0.472 | 0.509 | 0.432 | 0.369 | 0.4 | 0.432 | 0.302 | 0.265 | 0.257 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0 | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 |
Total Current Liabilities
| 699.489 | 688.49 | 608.709 | 653.659 | 450.743 | 498.654 | 536.884 | 619.604 | 602.916 | 545.566 | 454.962 | 452.733 | 373.443 | 425.022 | 364.736 | 416.026 | 378.388 | 354.896 | 306.429 | 264.767 | 215.856 | 162.089 | 137.366 | 173.69 | 114.393 | 104.687 | 91.196 | 88.332 | 70.47 | 65.96 | 74.629 | 75.422 | 64.933 | 66.93 | 55.16 | 62.294 | 37.667 | 38.962 | 33.906 | 36.867 | 22.726 | 29.404 | 37.758 | 35.966 | 51.101 | 92.433 | 103.659 | 78.886 | 55.2 | 17.131 | 29.923 | 20.601 | 26.531 | 36.938 | 43.22 | 45.857 | 43.765 | 37.268 | 26.341 | 33.507 | 43.059 | 26.288 | 11.616 | 7.288 | 10.666 | 8.827 | 12.142 | 9.752 | 9.55 | 4.887 | 4.347 | 3.151 | 2.183 | 2.265 | 2.21 | 2.748 | 2.523 | 1.927 | 2.278 | 2.25 | 1.349 | 2.167 | 2.75 | 3.751 | 2.309 | 1.296 | 1.62 | 5.122 | 4.916 | 3.955 | 4.72 | 3.281 | 1.582 | 1.614 | 1.618 | 1.723 | 1.316 | 1.105 | 0.767 | 1 | 0.8 | 0.4 | 0.7 | 1.2 | 1.2 | 0.4 | 0.5 | 0.5 | 0.8 | 0.9 | 0.4 | 0.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,305.974 | 1,134.81 | 1,133.66 | 1,132.515 | 1,371.507 | 1,364.687 | 1,288.215 | 1,601.87 | 1,577.999 | 1,140.241 | 1,137.467 | 1,138.388 | 1,158.34 | 1,158.27 | 1,151.785 | 1,072.86 | 768.699 | 766.557 | 753.216 | 729.62 | 486.162 | 481.249 | 477.917 | 420.554 | 415.446 | 429.925 | 427.365 | 424.876 | 26.55 | 0 | 2.343 | 6.042 | 8.491 | 10.111 | 13.373 | 14.969 | 17.397 | 20.652 | 1.45 | 3.738 | 3.763 | 1.525 | 1.551 | 1.576 | 1.599 | 1.622 | 1.645 | 1.668 | 1.69 | 1.713 | 1.735 | 1.757 | 1.778 | 1.8 | 1.821 | 1.842 | 1.863 | 1.883 | 3.011 | 1.924 | 1.95 | 2.541 | 2.511 | 2.001 | 2.015 | 2.034 | 2.098 | 2.071 | 2.089 | 2.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 325 | 325 | 437 | 485 | 485 | 485 | 485 | 507.494 | 529.989 | 552.239 | 574.244 | 596.738 | 619.233 | 641.483 | 663.488 | 685.982 | 708.476 | 732.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 143.601 | 140.102 | 140.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 373.4 | 55.287 | 55.722 | 41.1 | 38.1 | 36.138 | 36.938 | 36.942 | 36.9 | 54.6 | 54.6 | 54.6 | 64.169 | 71.44 | 71.784 | 70.585 | 55.548 | 10.248 | 10.248 | 10.248 | 5.248 | 5.248 | 0.048 | 15.555 | 13.219 | 13.501 | 4.962 | 5.539 | 6.105 | 6.407 | 5.419 | 5.949 | 5.262 | 5.567 | 5.869 | 6.172 | 6.451 | 6.72 | 6.593 | 6.775 | 6.365 | 6.459 | 7.118 | 6.835 | 4.795 | 0.757 | 0.755 | 0.76 | 0.758 | 0.757 | 0.967 | 0.993 | 1.022 | 1.046 | 1.07 | 1.094 | 1.069 | 1.075 | 0 | 0.966 | 0.61 | 0 | 0 | 0.516 | 0.495 | 0.474 | 0.454 | 0.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 3.1 | 0 |
Total Non-Current Liabilities
| 1,679.374 | 1,658.698 | 1,654.484 | 1,751.58 | 1,894.607 | 1,885.825 | 1,810.153 | 2,123.812 | 2,122.393 | 1,724.83 | 1,744.306 | 1,767.232 | 1,819.247 | 1,848.943 | 1,865.052 | 1,806.933 | 1,510.229 | 1,485.281 | 1,496.131 | 739.868 | 491.41 | 486.497 | 477.965 | 436.109 | 428.665 | 443.426 | 432.327 | 430.415 | 32.655 | 6.407 | 7.762 | 11.991 | 13.753 | 15.678 | 19.242 | 21.141 | 23.848 | 27.372 | 8.043 | 10.513 | 10.128 | 7.984 | 8.669 | 8.411 | 6.394 | 2.379 | 2.4 | 2.428 | 2.448 | 2.47 | 2.702 | 2.75 | 2.8 | 2.846 | 2.891 | 2.936 | 2.932 | 2.958 | 3.011 | 2.89 | 2.56 | 2.541 | 2.511 | 2.516 | 2.51 | 2.508 | 2.552 | 2.504 | 2.089 | 2.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 3.1 | 0 |
Total Liabilities
| 2,378.863 | 2,347.188 | 2,263.193 | 2,405.239 | 2,345.35 | 2,384.479 | 2,347.037 | 2,743.416 | 2,725.309 | 2,270.396 | 2,199.268 | 2,219.965 | 2,192.69 | 2,273.965 | 2,229.788 | 2,222.959 | 1,888.617 | 1,840.177 | 1,802.56 | 1,004.635 | 707.266 | 648.586 | 615.331 | 609.799 | 543.058 | 548.113 | 523.523 | 518.747 | 103.125 | 72.367 | 82.391 | 87.413 | 78.686 | 82.609 | 74.402 | 83.435 | 61.515 | 66.334 | 41.949 | 47.38 | 32.854 | 37.388 | 46.427 | 44.377 | 57.495 | 94.812 | 106.059 | 81.314 | 57.648 | 19.601 | 32.625 | 23.351 | 29.331 | 39.784 | 46.111 | 48.793 | 46.697 | 40.226 | 29.352 | 36.397 | 45.619 | 28.829 | 14.127 | 9.804 | 13.176 | 11.335 | 14.694 | 12.256 | 11.639 | 6.994 | 4.347 | 3.151 | 2.183 | 2.265 | 2.21 | 2.748 | 2.523 | 1.927 | 2.278 | 2.25 | 1.349 | 2.167 | 2.75 | 3.751 | 2.309 | 1.296 | 1.62 | 5.122 | 4.916 | 3.955 | 4.72 | 3.281 | 1.582 | 1.614 | 1.618 | 1.723 | 1.316 | 1.105 | 0.767 | 1 | 0.7 | 0.4 | 0.7 | 1.2 | 1.2 | 0.4 | 0.5 | 0.5 | 0.8 | 0.9 | 3.5 | 0.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.522 | 10.558 | 9.025 | 6.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.013 | 0.013 | 0.013 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.009 | 0.009 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 |
Retained Earnings
| -4,370.023 | -4,403.634 | -4,410.094 | -4,446.213 | -4,491.868 | -4,450.931 | -4,426.991 | -3,910.236 | -3,800.992 | -3,543.254 | -3,311.773 | -3,206.748 | -3,084.767 | -3,036.623 | -2,955.218 | -2,848.129 | -2,658.812 | -2,462.313 | -2,311.493 | -2,294.001 | -2,058.298 | -1,931.972 | -1,655.569 | -1,578.926 | -1,438.031 | -1,361.638 | -1,252.371 | -1,217.008 | -1,193.01 | -1,145.276 | -1,082.23 | -1,166.32 | -1,077.868 | -1,021.126 | -958.825 | -899.055 | -834.374 | -782.435 | -740.584 | -679.025 | -634.609 | -605.383 | -571.509 | -543.236 | -534.416 | -492.386 | -473.335 | -431.251 | -369.184 | -319.63 | -327.668 | -309.964 | -308.554 | -304.534 | -305.813 | -307.646 | -300.002 | -292.709 | -276.053 | -275.469 | -278.994 | -270.905 | -251.237 | -250.31 | -249.17 | -243.123 | -241.372 | -226.358 | -222.23 | -221.981 | -213.444 | -203.721 | -195.392 | -188.611 | -181.709 | -172.648 | -168.097 | -166.404 | -161.472 | -155.972 | -150.982 | -145.875 | -138.727 | -131.195 | -128.098 | -123.495 | -119.997 | -116.578 | -112.584 | -105.533 | -95.035 | -87.219 | -82.615 | -67.019 | -63.473 | -60.294 | -57.286 | -55.034 | -52.194 | -51.1 | -48.7 | -46.5 | -44.5 | -42.8 | -40.4 | -19.1 | -17.5 | -16 | -15.2 | -14.3 | -13 | -12.4 |
Accumulated Other Comprehensive Income/Loss
| 2.245 | -1.03 | -0.691 | 0.918 | -0.638 | -1.055 | -0.419 | -1.664 | -3.205 | -2.485 | -0.306 | -0.02 | -0.02 | 0.002 | -0.003 | 0.003 | -0.006 | 0.006 | 0.624 | 0.05 | 0.075 | 0.082 | 0.019 | -0.099 | 0.008 | -0.361 | -0.643 | -0.379 | -0.012 | -0.038 | -0.055 | -0.12 | -28.426 | 0.001 | -0.005 | -0.111 | -0.001 | -0.019 | -0.017 | -0.095 | -0.055 | -0.035 | -0.059 | -17.328 | -17.345 | -17.173 | -17.024 | -16.708 | -16.444 | -16.208 | -15.982 | -15.765 | -15.542 | -15.338 | -15.15 | -14.963 | -14.678 | -14.393 | -14.138 | -14.026 | -13.735 | -13.492 | -13.207 | -12.919 | -12.631 | -11.817 | -12.112 | -11.817 | -11.472 | -11.034 | 0.016 | 0.018 | 0.019 | 0.017 | 0.015 | 0.013 | -8.029 | -7.595 | -7.163 | -0.133 | -0.295 | -0.425 | -0.419 | -0.29 | 2.454 | 1.491 | 0.354 | 0.73 | -0.265 | 0.415 | -2.853 | 1.039 | -2.217 | -11.301 | -13.279 | -11.683 | -9.304 | 0.728 | 1.903 | -2.5 | -2.5 | -2.5 | -2.4 | -2.4 | -2.4 | -2.3 | -2.3 | -2.3 | -2.2 | -2.1 | -2 | 0 |
Other Total Stockholders Equity
| 5,588.839 | 5,481.723 | 5,371.968 | 5,304.623 | 5,256.854 | 5,193.388 | 5,140.15 | 4,296.841 | 4,235.028 | 4,272.187 | 4,168.956 | 4,134.768 | 3,554.307 | 3,521.721 | 3,490.658 | 3,609.877 | 3,550.857 | 3,505.165 | 3,455.313 | 3,112.13 | 3,053.42 | 3,031.05 | 3,004.107 | 2,611.294 | 2,077.864 | 2,061.039 | 2,029.767 | 2,006.598 | 1,890.172 | 1,523.08 | 1,511.422 | 1,503.126 | 1,514.913 | 1,142.579 | 1,097.787 | 1,089.508 | 957.607 | 947.826 | 941.356 | 926.769 | 920.864 | 905.335 | 800.526 | 807.752 | 798.741 | 598.377 | 577.637 | 571.635 | 381.06 | 358.336 | 357.659 | 356.733 | 355.835 | 355.007 | 321.872 | 319.781 | 318.832 | 315.532 | 313.653 | 313.114 | 312.222 | 288.176 | 287.325 | 278.954 | 278.132 | 276.175 | 274.263 | 264.549 | 248.923 | 257.225 | 244.383 | 241.409 | 239.727 | 238.708 | 237.598 | 226.29 | 213.116 | 212.612 | 212.051 | 182.37 | 182.298 | 182.272 | 182.194 | 174.875 | 160.447 | 160.329 | 139.353 | 139.327 | 138.674 | 138.692 | 138.302 | 116.712 | 116.388 | 107.553 | 95.029 | 96.316 | 98.62 | 65.627 | 65.314 | 65.5 | 54.3 | 54.3 | 54.2 | 54.2 | 54.2 | 36.8 | 36.8 | 36.6 | 36 | 34 | 15.2 | 13.2 |
Total Shareholders Equity
| 1,221.071 | 1,077.069 | 961.192 | 859.337 | 764.357 | 741.411 | 712.749 | 384.95 | 430.84 | 726.457 | 856.886 | 928.009 | 469.528 | 485.108 | 535.445 | 761.759 | 892.047 | 1,042.866 | 1,144.828 | 818.187 | 995.204 | 1,099.167 | 1,348.564 | 1,032.276 | 639.848 | 699.047 | 776.76 | 789.217 | 697.156 | 377.772 | 429.142 | 336.691 | 408.624 | 121.459 | 138.962 | 190.347 | 123.236 | 165.376 | 200.759 | 247.653 | 286.204 | 299.921 | 228.962 | 247.192 | 246.984 | 88.821 | 87.281 | 123.679 | -4.566 | 22.5 | 14.022 | 31.017 | 31.752 | 35.149 | 0.92 | -2.817 | 4.163 | 8.441 | 23.473 | 23.63 | 19.504 | 3.788 | 22.89 | 15.732 | 16.339 | 21.243 | 20.786 | 26.382 | 15.226 | 24.215 | 30.96 | 37.712 | 44.359 | 50.119 | 55.909 | 53.66 | 36.994 | 38.616 | 43.42 | 26.269 | 31.024 | 35.975 | 43.051 | 43.394 | 34.806 | 38.328 | 19.713 | 23.482 | 25.827 | 33.576 | 40.417 | 30.534 | 31.559 | 37.758 | 28.838 | 33.366 | 38.698 | 11.322 | 15.024 | 11.9 | 3.1 | 5.3 | 7.3 | 9 | 11.4 | 15.4 | 17 | 18.3 | 18.6 | 17.6 | 0.2 | 3.9 |
Total Equity
| 1,221.071 | 1,077.069 | 961.192 | 859.337 | 764.357 | 741.411 | 712.749 | 384.95 | 430.84 | 726.457 | 856.886 | 928.009 | 469.528 | 485.108 | 535.445 | 761.759 | 892.047 | 1,042.866 | 1,144.828 | 818.187 | 995.204 | 1,099.167 | 1,348.564 | 1,032.276 | 639.848 | 699.047 | 776.76 | 789.217 | 697.156 | 377.772 | 429.142 | 336.691 | 408.624 | 121.459 | 138.962 | 190.347 | 123.236 | 165.376 | 200.759 | 247.653 | 286.204 | 299.921 | 228.962 | 247.192 | 246.984 | 88.821 | 87.281 | 123.679 | -4.566 | 22.5 | 14.022 | 31.017 | 31.752 | 35.149 | 0.92 | -2.817 | 4.163 | 8.441 | 23.473 | 23.63 | 19.504 | 3.788 | 22.89 | 15.732 | 16.339 | 21.243 | 20.786 | 26.382 | 15.226 | 24.215 | 30.96 | 37.712 | 44.359 | 50.119 | 55.909 | 53.66 | 36.994 | 38.616 | 43.42 | 26.269 | 31.024 | 35.975 | 43.051 | 43.394 | 34.806 | 38.328 | 19.713 | 23.482 | 25.827 | 33.576 | 40.417 | 30.534 | 31.559 | 37.758 | 28.838 | 33.366 | 38.698 | 11.322 | 15.024 | 11.9 | 3.1 | 5.3 | 7.3 | 9 | 11.4 | 15.4 | 17 | 18.3 | 18.6 | 17.6 | 0.2 | 3.9 |
Total Liabilities & Shareholders Equity
| 3,599.934 | 3,424.257 | 3,224.385 | 3,264.576 | 3,109.707 | 3,125.89 | 3,059.786 | 3,128.366 | 3,156.149 | 2,996.853 | 3,056.154 | 3,147.974 | 2,662.218 | 2,759.073 | 2,765.233 | 2,984.718 | 2,780.664 | 2,883.043 | 2,947.388 | 1,822.822 | 1,702.47 | 1,747.753 | 1,963.895 | 1,642.075 | 1,182.906 | 1,247.16 | 1,300.283 | 1,307.964 | 800.281 | 450.139 | 511.533 | 424.104 | 487.31 | 204.068 | 213.364 | 273.782 | 184.751 | 231.71 | 242.708 | 295.033 | 319.058 | 337.309 | 275.389 | 291.569 | 304.479 | 183.633 | 193.34 | 204.993 | 53.082 | 42.101 | 46.647 | 54.368 | 61.083 | 74.933 | 47.031 | 45.976 | 50.86 | 48.667 | 52.825 | 60.027 | 65.123 | 32.617 | 37.017 | 25.536 | 29.515 | 32.578 | 35.48 | 38.638 | 26.865 | 31.209 | 35.307 | 40.863 | 46.542 | 52.384 | 58.119 | 56.408 | 39.516 | 40.543 | 45.698 | 28.519 | 32.373 | 38.142 | 45.802 | 47.145 | 37.115 | 39.624 | 21.333 | 28.604 | 30.743 | 37.532 | 45.137 | 33.815 | 33.14 | 39.373 | 30.456 | 35.088 | 40.015 | 12.427 | 15.791 | 12.9 | 3.8 | 5.7 | 8 | 10.2 | 12.6 | 15.8 | 17.5 | 18.8 | 19.4 | 18.5 | 3.7 | 4.2 |